| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.10% |
8.85% |
5.99% |
3.82% |
5.10% |
-37.18% |
32.58% |
-1.63% |
-2.05% |
-0.37% |
| EBITDA Growth |
|
21.23% |
24.69% |
7.79% |
-6.50% |
8.15% |
-9.04% |
33.61% |
-2.54% |
-17.86% |
14.49% |
| EBIT Growth |
|
22.25% |
28.34% |
8.40% |
-10.63% |
9.48% |
-12.92% |
39.06% |
-3.01% |
-19.32% |
14.44% |
| NOPAT Growth |
|
17.37% |
32.55% |
17.01% |
-15.71% |
21.14% |
-15.65% |
41.49% |
0.27% |
-23.17% |
19.45% |
| Net Income Growth |
|
98.05% |
30.97% |
14.40% |
-17.54% |
10.65% |
28.54% |
39.32% |
-11.10% |
-41.10% |
16.66% |
| EPS Growth |
|
103.16% |
35.75% |
15.65% |
-12.21% |
15.04% |
28.54% |
39.32% |
-5.60% |
-39.39% |
18.30% |
| Operating Cash Flow Growth |
|
61.23% |
51.56% |
-7.72% |
0.62% |
5.50% |
29.58% |
-16.59% |
-17.77% |
86.44% |
-36.75% |
| Free Cash Flow Firm Growth |
|
-556.72% |
175.26% |
-3.83% |
-112.28% |
1,761.73% |
-147.72% |
930.46% |
-105.47% |
101.88% |
20,272.54% |
| Invested Capital Growth |
|
26.23% |
4.66% |
6.86% |
12.29% |
-0.63% |
16.68% |
-31.59% |
22.12% |
11.64% |
2.55% |
| Revenue Q/Q Growth |
|
4.21% |
1.57% |
1.56% |
0.70% |
109.73% |
-59.16% |
-1.70% |
75.00% |
0.64% |
-1.23% |
| EBITDA Q/Q Growth |
|
12.94% |
3.44% |
-0.75% |
-1.31% |
90.98% |
-41.89% |
-1.88% |
26.62% |
-5.81% |
1.48% |
| EBIT Q/Q Growth |
|
14.35% |
4.14% |
-1.03% |
-2.72% |
142.84% |
-48.46% |
-2.40% |
35.90% |
-8.19% |
4.10% |
| NOPAT Q/Q Growth |
|
12.16% |
1.76% |
9.07% |
-9.46% |
89.94% |
-60.95% |
-4.47% |
37.88% |
-8.62% |
6.57% |
| Net Income Q/Q Growth |
|
15.61% |
3.95% |
5.42% |
-9.87% |
154.00% |
-24.84% |
1.54% |
-8.73% |
-6.54% |
5.29% |
| EPS Q/Q Growth |
|
1.58% |
-26.82% |
68.33% |
11.76% |
0.00% |
-24.84% |
1.54% |
-10.90% |
-7.58% |
3.88% |
| Operating Cash Flow Q/Q Growth |
|
-1.06% |
22.27% |
-3.57% |
2.13% |
3.76% |
4.49% |
-8.14% |
3.59% |
-5.15% |
8.46% |
| Free Cash Flow Firm Q/Q Growth |
|
-48.29% |
77.09% |
-33.66% |
77.72% |
94.00% |
-121.37% |
785.64% |
69.75% |
-99.89% |
49.61% |
| Invested Capital Q/Q Growth |
|
-0.30% |
-3.40% |
1.47% |
-2.43% |
-2.87% |
15.95% |
-35.44% |
-32.18% |
0.05% |
-2.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.54% |
36.03% |
36.44% |
35.72% |
35.60% |
40.42% |
40.83% |
40.93% |
41.32% |
44.83% |
| EBITDA Margin |
|
13.27% |
15.20% |
15.45% |
13.92% |
14.32% |
20.74% |
20.90% |
20.71% |
17.36% |
19.95% |
| Operating Margin |
|
10.83% |
12.41% |
12.96% |
10.85% |
12.12% |
15.68% |
16.89% |
16.39% |
13.29% |
16.01% |
| EBIT Margin |
|
10.74% |
12.66% |
12.95% |
11.15% |
11.61% |
16.10% |
16.89% |
16.65% |
13.71% |
15.75% |
| Profit (Net Income) Margin |
|
6.89% |
8.29% |
8.95% |
7.11% |
7.48% |
15.31% |
16.09% |
14.54% |
8.74% |
10.24% |
| Tax Burden Percent |
|
68.60% |
70.98% |
74.46% |
72.59% |
74.97% |
111.06% |
106.33% |
102.94% |
78.10% |
77.94% |
| Interest Burden Percent |
|
93.51% |
92.22% |
92.78% |
87.82% |
85.93% |
85.63% |
89.60% |
84.84% |
81.64% |
83.40% |
| Effective Tax Rate |
|
33.36% |
29.15% |
25.13% |
27.37% |
25.03% |
22.20% |
22.95% |
19.07% |
21.70% |
22.06% |
| Return on Invested Capital (ROIC) |
|
10.90% |
12.65% |
14.00% |
10.76% |
12.36% |
9.65% |
15.06% |
16.73% |
11.05% |
12.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.66% |
10.28% |
10.60% |
8.15% |
7.58% |
15.36% |
27.04% |
21.87% |
7.50% |
7.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.48% |
4.50% |
5.05% |
5.55% |
6.36% |
11.66% |
11.39% |
9.93% |
7.42% |
7.66% |
| Return on Equity (ROE) |
|
13.38% |
17.16% |
19.04% |
16.31% |
18.72% |
21.31% |
26.45% |
26.66% |
18.47% |
20.02% |
| Cash Return on Invested Capital (CROIC) |
|
-12.29% |
8.10% |
7.36% |
-0.82% |
12.99% |
-5.74% |
52.57% |
-3.19% |
0.05% |
9.84% |
| Operating Return on Assets (OROA) |
|
11.02% |
12.62% |
12.86% |
10.66% |
10.93% |
8.54% |
10.60% |
11.19% |
10.00% |
11.06% |
| Return on Assets (ROA) |
|
7.07% |
8.26% |
8.89% |
6.79% |
7.04% |
8.12% |
10.10% |
9.77% |
6.38% |
7.19% |
| Return on Common Equity (ROCE) |
|
13.36% |
17.14% |
19.03% |
16.29% |
18.71% |
21.30% |
26.45% |
26.66% |
18.47% |
20.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.87% |
17.50% |
18.18% |
17.90% |
17.77% |
19.97% |
25.20% |
32.91% |
17.64% |
19.48% |
| Net Operating Profit after Tax (NOPAT) |
|
331 |
438 |
513 |
432 |
524 |
442 |
625 |
627 |
481 |
575 |
| NOPAT Margin |
|
7.22% |
8.79% |
9.71% |
7.88% |
9.08% |
12.20% |
13.02% |
13.27% |
10.41% |
12.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.24% |
2.37% |
3.39% |
2.61% |
4.78% |
-5.71% |
-11.99% |
-5.14% |
3.55% |
4.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
13.16% |
9.70% |
11.29% |
| Cost of Revenue to Revenue |
|
65.46% |
63.97% |
63.56% |
64.28% |
64.40% |
59.58% |
59.17% |
59.07% |
58.68% |
55.17% |
| SG&A Expenses to Revenue |
|
22.88% |
22.78% |
22.65% |
22.63% |
21.79% |
23.43% |
22.78% |
22.82% |
25.26% |
26.88% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
23.71% |
23.62% |
23.47% |
24.87% |
23.49% |
24.75% |
23.94% |
24.53% |
28.03% |
28.82% |
| Earnings before Interest and Taxes (EBIT) |
|
492 |
631 |
684 |
612 |
670 |
583 |
811 |
786 |
634 |
726 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
608 |
758 |
817 |
763 |
826 |
751 |
1,003 |
978 |
803 |
920 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.81 |
2.74 |
3.17 |
1.99 |
3.07 |
3.56 |
3.97 |
3.40 |
4.19 |
3.65 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.82 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.50 |
1.30 |
1.56 |
0.79 |
1.29 |
2.73 |
2.54 |
1.50 |
2.08 |
1.92 |
| Price to Earnings (P/E) |
|
21.83 |
15.66 |
17.45 |
11.11 |
17.25 |
17.87 |
15.76 |
10.34 |
23.75 |
18.74 |
| Dividend Yield |
|
1.13% |
1.32% |
1.15% |
2.27% |
1.43% |
1.17% |
1.01% |
0.00% |
1.23% |
1.39% |
| Earnings Yield |
|
4.58% |
6.38% |
5.73% |
9.00% |
5.80% |
5.59% |
6.35% |
9.67% |
4.21% |
5.34% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.31 |
2.16 |
2.49 |
1.51 |
2.19 |
2.44 |
4.29 |
2.22 |
2.59 |
2.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.71 |
1.54 |
1.79 |
1.17 |
1.60 |
3.32 |
3.01 |
1.93 |
2.57 |
2.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.86 |
10.10 |
11.55 |
8.38 |
11.20 |
16.03 |
14.41 |
9.34 |
14.83 |
12.11 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.88 |
12.12 |
13.79 |
10.47 |
13.81 |
20.65 |
17.83 |
11.62 |
18.77 |
15.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.62 |
17.46 |
18.39 |
14.81 |
17.66 |
27.26 |
23.13 |
14.57 |
24.74 |
19.36 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.20 |
11.76 |
15.71 |
10.60 |
14.51 |
14.58 |
20.99 |
16.13 |
11.28 |
16.68 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
27.29 |
34.97 |
0.00 |
16.80 |
0.00 |
6.63 |
0.00 |
5,297.58 |
24.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.48 |
0.61 |
0.58 |
1.07 |
0.90 |
0.93 |
0.88 |
1.28 |
1.16 |
1.10 |
| Long-Term Debt to Equity |
|
0.48 |
0.61 |
0.58 |
0.83 |
0.74 |
0.93 |
0.75 |
0.99 |
1.16 |
0.90 |
| Financial Leverage |
|
0.29 |
0.44 |
0.48 |
0.68 |
0.84 |
0.76 |
0.42 |
0.45 |
0.99 |
0.97 |
| Leverage Ratio |
|
1.89 |
2.08 |
2.14 |
2.40 |
2.66 |
2.62 |
2.62 |
2.73 |
2.90 |
2.78 |
| Compound Leverage Factor |
|
1.77 |
1.92 |
1.99 |
2.11 |
2.29 |
2.25 |
2.35 |
2.32 |
2.36 |
2.32 |
| Debt to Total Capital |
|
32.28% |
37.72% |
36.69% |
51.71% |
47.36% |
48.10% |
46.93% |
56.16% |
53.79% |
52.47% |
| Short-Term Debt to Total Capital |
|
0.02% |
0.00% |
0.00% |
11.63% |
8.67% |
0.00% |
6.93% |
12.59% |
0.00% |
9.81% |
| Long-Term Debt to Total Capital |
|
32.26% |
37.72% |
36.69% |
40.08% |
38.69% |
48.10% |
40.00% |
43.57% |
53.79% |
42.66% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.08% |
0.04% |
0.04% |
0.04% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
67.64% |
62.24% |
63.27% |
48.25% |
52.61% |
51.90% |
53.07% |
43.84% |
46.21% |
47.53% |
| Debt to EBITDA |
|
1.93 |
1.89 |
1.85 |
3.06 |
2.65 |
3.43 |
2.70 |
2.73 |
3.32 |
2.91 |
| Net Debt to EBITDA |
|
1.53 |
1.56 |
1.45 |
2.71 |
2.18 |
2.87 |
2.28 |
2.08 |
2.87 |
2.49 |
| Long-Term Debt to EBITDA |
|
1.92 |
1.89 |
1.85 |
2.37 |
2.16 |
3.43 |
2.30 |
2.12 |
3.32 |
2.36 |
| Debt to NOPAT |
|
3.54 |
3.27 |
2.94 |
5.40 |
4.17 |
5.82 |
4.34 |
4.27 |
5.55 |
4.65 |
| Net Debt to NOPAT |
|
2.82 |
2.69 |
2.31 |
4.79 |
3.43 |
4.87 |
3.65 |
3.24 |
4.78 |
3.99 |
| Long-Term Debt to NOPAT |
|
3.53 |
3.27 |
2.94 |
4.18 |
3.41 |
5.82 |
3.70 |
3.31 |
5.55 |
3.78 |
| Altman Z-Score |
|
3.28 |
3.15 |
3.52 |
2.32 |
2.91 |
2.60 |
3.05 |
2.96 |
3.08 |
3.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.14% |
0.09% |
0.06% |
0.07% |
0.07% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.87 |
1.71 |
1.77 |
1.13 |
1.35 |
1.64 |
1.39 |
1.59 |
1.70 |
1.25 |
| Quick Ratio |
|
0.98 |
0.95 |
0.97 |
0.56 |
0.72 |
0.86 |
0.51 |
0.75 |
0.75 |
0.56 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-373 |
280 |
270 |
-33 |
551 |
-263 |
2,182 |
-119 |
2.25 |
458 |
| Operating Cash Flow to CapEx |
|
340.63% |
447.39% |
364.70% |
419.44% |
499.37% |
554.53% |
324.40% |
238.04% |
416.16% |
401.32% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.68 |
5.71 |
5.46 |
-0.44 |
5.84 |
-3.13 |
25.88 |
-1.00 |
0.02 |
3.80 |
| Operating Cash Flow to Interest Expense |
|
13.45 |
13.25 |
12.15 |
8.11 |
6.76 |
9.85 |
8.17 |
4.75 |
9.06 |
5.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.50 |
10.29 |
8.82 |
6.17 |
5.41 |
8.08 |
5.65 |
2.76 |
6.89 |
4.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.03 |
1.00 |
0.99 |
0.96 |
0.94 |
0.53 |
0.63 |
0.67 |
0.73 |
0.70 |
| Accounts Receivable Turnover |
|
9.53 |
9.47 |
9.55 |
9.73 |
9.64 |
5.33 |
7.30 |
8.57 |
8.76 |
8.79 |
| Inventory Turnover |
|
5.89 |
5.87 |
6.04 |
5.60 |
5.31 |
2.72 |
3.23 |
2.92 |
2.71 |
2.62 |
| Fixed Asset Turnover |
|
7.84 |
7.73 |
7.53 |
7.06 |
7.04 |
4.16 |
6.05 |
6.49 |
5.26 |
4.67 |
| Accounts Payable Turnover |
|
8.84 |
8.64 |
8.17 |
7.94 |
8.08 |
3.99 |
4.81 |
5.68 |
5.49 |
4.70 |
| Days Sales Outstanding (DSO) |
|
38.32 |
38.56 |
38.20 |
37.50 |
37.88 |
68.52 |
50.00 |
42.59 |
41.66 |
41.52 |
| Days Inventory Outstanding (DIO) |
|
61.97 |
62.19 |
60.42 |
65.21 |
68.70 |
134.15 |
112.86 |
124.99 |
134.69 |
139.43 |
| Days Payable Outstanding (DPO) |
|
41.28 |
42.24 |
44.70 |
45.96 |
45.18 |
91.40 |
75.91 |
64.27 |
66.53 |
77.66 |
| Cash Conversion Cycle (CCC) |
|
59.01 |
58.52 |
53.93 |
56.75 |
61.40 |
111.27 |
86.95 |
103.30 |
109.82 |
103.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,385 |
3,543 |
3,786 |
4,251 |
4,224 |
4,929 |
3,372 |
4,118 |
4,597 |
4,714 |
| Invested Capital Turnover |
|
1.51 |
1.44 |
1.44 |
1.37 |
1.36 |
0.79 |
1.16 |
1.26 |
1.06 |
0.99 |
| Increase / (Decrease) in Invested Capital |
|
703 |
158 |
243 |
465 |
-27 |
704 |
-1,557 |
746 |
479 |
117 |
| Enterprise Value (EV) |
|
7,810 |
7,653 |
9,432 |
6,401 |
9,247 |
12,039 |
14,456 |
9,133 |
11,909 |
11,136 |
| Market Capitalization |
|
6,876 |
6,472 |
8,246 |
4,328 |
7,449 |
9,886 |
12,172 |
7,102 |
9,606 |
8,844 |
| Book Value per Share |
|
$15.35 |
$15.30 |
$17.12 |
$15.40 |
$17.44 |
$19.98 |
$22.58 |
$16.27 |
$18.19 |
$19.50 |
| Tangible Book Value per Share |
|
($1.89) |
($3.75) |
($3.13) |
($8.12) |
($5.98) |
($7.48) |
$4.11 |
($4.32) |
($7.68) |
($6.98) |
| Total Capital |
|
3,623 |
3,794 |
4,109 |
4,514 |
4,612 |
5,348 |
5,775 |
4,760 |
4,964 |
5,095 |
| Total Debt |
|
1,170 |
1,431 |
1,508 |
2,334 |
2,184 |
2,572 |
2,710 |
2,674 |
2,670 |
2,673 |
| Total Long-Term Debt |
|
1,169 |
1,431 |
1,508 |
1,809 |
1,785 |
2,572 |
2,310 |
2,074 |
2,670 |
2,174 |
| Net Debt |
|
931 |
1,180 |
1,185 |
2,071 |
1,796 |
2,153 |
2,284 |
2,031 |
2,304 |
2,292 |
| Capital Expenditures (CapEx) |
|
126 |
145 |
165 |
144 |
128 |
149 |
212 |
238 |
254 |
166 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
422 |
351 |
372 |
456 |
501 |
444 |
748 |
872 |
479 |
524 |
| Debt-free Net Working Capital (DFNWC) |
|
661 |
602 |
695 |
719 |
889 |
863 |
1,173 |
1,515 |
845 |
905 |
| Net Working Capital (NWC) |
|
660 |
602 |
695 |
194 |
489 |
863 |
773 |
916 |
845 |
405 |
| Net Nonoperating Expense (NNE) |
|
15 |
25 |
40 |
42 |
92 |
-113 |
-147 |
-60 |
77 |
103 |
| Net Nonoperating Obligations (NNO) |
|
931 |
1,180 |
1,185 |
2,071 |
1,796 |
2,153 |
307 |
2,031 |
2,304 |
2,292 |
| Total Depreciation and Amortization (D&A) |
|
116 |
126 |
132 |
152 |
156 |
168 |
193 |
192 |
169 |
194 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.22% |
7.04% |
7.04% |
8.32% |
8.69% |
12.27% |
15.58% |
18.47% |
10.35% |
11.36% |
| Debt-free Net Working Capital to Revenue |
|
14.43% |
12.08% |
13.15% |
13.11% |
15.41% |
23.84% |
24.44% |
32.08% |
18.27% |
19.63% |
| Net Working Capital to Revenue |
|
14.41% |
12.08% |
13.15% |
3.54% |
8.48% |
23.84% |
16.11% |
19.39% |
18.27% |
8.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.71 |
$2.32 |
$2.67 |
$2.33 |
$2.68 |
$3.46 |
$4.87 |
$5.27 |
$3.19 |
$3.78 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
183.89M |
177.89M |
176.63M |
166.71M |
161.29M |
159.91M |
158.53M |
130.30M |
126.90M |
124.80M |
| Adjusted Diluted Earnings per Share |
|
$1.67 |
$2.27 |
$2.63 |
$2.31 |
$2.65 |
$3.42 |
$4.81 |
$5.23 |
$3.17 |
$3.75 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
187.93M |
181.93M |
179.62M |
168.79M |
162.91M |
161.64M |
160.83M |
131.30M |
127.70M |
125.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
181.69M |
176.49M |
175.19M |
162.04M |
161.38M |
159.87M |
154.69M |
128.27M |
126.13M |
122.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
342 |
448 |
521 |
495 |
566 |
460 |
632 |
653 |
533 |
588 |
| Normalized NOPAT Margin |
|
7.46% |
8.99% |
9.87% |
9.03% |
9.82% |
12.70% |
13.17% |
13.82% |
11.52% |
12.75% |
| Pre Tax Income Margin |
|
10.04% |
11.68% |
12.02% |
9.79% |
9.98% |
13.79% |
15.13% |
14.12% |
11.19% |
13.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
15.42 |
12.86 |
13.85 |
8.21 |
7.11 |
6.96 |
9.62 |
6.60 |
5.45 |
6.02 |
| NOPAT to Interest Expense |
|
10.36 |
8.93 |
10.38 |
5.80 |
5.56 |
5.27 |
7.41 |
5.26 |
4.13 |
4.77 |
| EBIT Less CapEx to Interest Expense |
|
11.47 |
9.89 |
10.52 |
6.28 |
5.75 |
5.18 |
7.10 |
4.60 |
3.27 |
4.64 |
| NOPAT Less CapEx to Interest Expense |
|
6.41 |
5.96 |
7.05 |
3.87 |
4.20 |
3.49 |
4.90 |
3.26 |
1.95 |
3.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
28.37% |
23.77% |
27.12% |
32.91% |
32.92% |
24.49% |
18.51% |
21.20% |
28.88% |
25.34% |
| Augmented Payout Ratio |
|
44.75% |
126.50% |
72.56% |
211.11% |
56.11% |
58.33% |
76.48% |
105.68% |
65.96% |
76.29% |
Buy FBHS Stock Free FBHS Stock Alerts