Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
12.94% |
12.47% |
10.03% |
20.54% |
8.83% |
8.63% |
12.54% |
10.73% |
7.04% |
7.86% |
EBITDA Growth |
|
2.75% |
24.74% |
16.96% |
21.26% |
13.30% |
1.00% |
26.14% |
15.98% |
15.98% |
15.78% |
EBIT Growth |
|
-0.06% |
26.39% |
18.44% |
21.34% |
13.96% |
-1.13% |
28.90% |
18.98% |
17.99% |
21.06% |
NOPAT Growth |
|
7.61% |
15.34% |
10.98% |
16.96% |
9.91% |
27.47% |
46.73% |
14.41% |
24.12% |
22.18% |
Net Income Growth |
|
-3.44% |
31.94% |
19.92% |
20.63% |
6.77% |
10.98% |
67.08% |
16.53% |
16.64% |
-21.28% |
EPS Growth |
|
-2.36% |
34.24% |
23.22% |
22.19% |
8.04% |
16.43% |
71.00% |
22.59% |
33.00% |
-16.46% |
Operating Cash Flow Growth |
|
21.49% |
12.84% |
17.02% |
15.41% |
14.32% |
15.79% |
51.61% |
-8.64% |
37.70% |
5.10% |
Free Cash Flow Firm Growth |
|
821.12% |
-85.83% |
6,007.34% |
-102.17% |
15.27% |
13.09% |
64.24% |
-10.02% |
57.13% |
-47.00% |
Invested Capital Growth |
|
-4.38% |
44.00% |
-2.62% |
64.63% |
-3.80% |
-1.08% |
-5.33% |
-0.71% |
-6.00% |
-0.54% |
Revenue Q/Q Growth |
|
1.91% |
4.72% |
1.19% |
5.48% |
2.23% |
2.97% |
1.91% |
3.41% |
1.76% |
2.07% |
EBITDA Q/Q Growth |
|
-5.56% |
14.92% |
1.49% |
5.57% |
5.80% |
-3.32% |
8.29% |
4.31% |
3.47% |
2.97% |
EBIT Q/Q Growth |
|
-6.55% |
15.73% |
1.60% |
5.56% |
6.44% |
-4.62% |
9.31% |
5.20% |
3.72% |
5.54% |
NOPAT Q/Q Growth |
|
1.26% |
6.73% |
2.93% |
3.75% |
2.39% |
5.61% |
11.80% |
-2.79% |
4.09% |
9.39% |
Net Income Q/Q Growth |
|
-8.11% |
19.62% |
2.48% |
5.47% |
5.88% |
-4.95% |
20.82% |
-1.19% |
3.51% |
7.22% |
EPS Q/Q Growth |
|
-7.69% |
19.92% |
3.38% |
5.45% |
6.43% |
-4.91% |
23.85% |
-1.19% |
7.14% |
7.98% |
Operating Cash Flow Q/Q Growth |
|
2.85% |
6.32% |
3.38% |
4.90% |
-0.94% |
11.03% |
5.15% |
1.08% |
10.57% |
-2.28% |
Free Cash Flow Firm Q/Q Growth |
|
332.86% |
-86.49% |
3.32% |
62.55% |
1.41% |
9.38% |
7.67% |
-3.17% |
16.95% |
-1.72% |
Invested Capital Q/Q Growth |
|
-2.21% |
42.48% |
-2.42% |
-2.14% |
-3.63% |
-3.91% |
-2.34% |
-2.99% |
-3.09% |
-0.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
81.99% |
82.34% |
82.02% |
82.45% |
82.79% |
81.07% |
79.96% |
78.52% |
78.09% |
75.10% |
EBITDA Margin |
|
60.63% |
66.65% |
60.09% |
56.53% |
56.20% |
53.98% |
58.06% |
51.80% |
49.46% |
45.65% |
Operating Margin |
|
53.52% |
54.75% |
53.71% |
52.49% |
52.19% |
48.51% |
47.90% |
45.50% |
42.42% |
37.57% |
EBIT Margin |
|
53.23% |
60.15% |
53.53% |
49.73% |
49.40% |
47.18% |
51.84% |
45.26% |
42.12% |
38.21% |
Profit (Net Income) Margin |
|
38.83% |
45.42% |
38.72% |
35.53% |
35.50% |
36.18% |
35.42% |
23.86% |
22.67% |
20.80% |
Tax Burden Percent |
|
81.78% |
83.90% |
83.40% |
84.60% |
87.70% |
93.42% |
80.63% |
65.10% |
67.59% |
63.98% |
Interest Burden Percent |
|
89.20% |
90.00% |
86.72% |
84.44% |
81.94% |
82.09% |
84.74% |
80.96% |
79.63% |
85.10% |
Effective Tax Rate |
|
18.22% |
16.10% |
16.60% |
15.40% |
12.30% |
6.58% |
19.37% |
34.90% |
32.41% |
34.19% |
Return on Invested Capital (ROIC) |
|
38.66% |
41.47% |
43.28% |
47.89% |
53.13% |
47.17% |
35.80% |
23.66% |
19.97% |
15.56% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
35.20% |
41.11% |
38.59% |
39.63% |
43.01% |
38.37% |
32.58% |
17.72% |
13.35% |
7.77% |
Return on Net Nonoperating Assets (RNNOA) |
|
-170.71% |
-172.91% |
-191.92% |
-287.21% |
-284.63% |
-510.68% |
397.33% |
60.94% |
22.83% |
3.60% |
Return on Equity (ROE) |
|
-132.06% |
-131.44% |
-148.64% |
-239.32% |
-231.49% |
-463.51% |
433.13% |
84.60% |
42.80% |
19.16% |
Cash Return on Invested Capital (CROIC) |
|
43.13% |
5.41% |
45.93% |
-0.95% |
57.00% |
48.25% |
41.28% |
24.37% |
26.16% |
16.10% |
Operating Return on Assets (OROA) |
|
27.74% |
28.93% |
22.92% |
20.94% |
19.93% |
19.36% |
22.31% |
18.14% |
15.56% |
13.63% |
Return on Assets (ROA) |
|
20.23% |
21.85% |
16.58% |
14.96% |
14.32% |
14.85% |
15.24% |
9.56% |
8.37% |
7.42% |
Return on Common Equity (ROCE) |
|
-132.06% |
-131.44% |
-148.64% |
-239.32% |
-231.49% |
-463.51% |
433.13% |
84.60% |
42.80% |
19.16% |
Return on Equity Simple (ROE_SIMPLE) |
|
-117.99% |
-155.26% |
-86.37% |
-444.12% |
-135.78% |
-734.74% |
-305.05% |
75.80% |
82.13% |
24.81% |
Net Operating Profit after Tax (NOPAT) |
|
1,250 |
1,162 |
1,007 |
908 |
776 |
706 |
554 |
377 |
330 |
266 |
NOPAT Margin |
|
43.77% |
45.93% |
44.79% |
44.41% |
45.77% |
45.32% |
38.62% |
29.62% |
28.67% |
24.73% |
Net Nonoperating Expense Percent (NNEP) |
|
3.46% |
0.35% |
4.69% |
8.26% |
10.12% |
8.80% |
3.21% |
5.95% |
6.62% |
7.80% |
Return On Investment Capital (ROIC_SIMPLE) |
|
35.01% |
30.83% |
28.74% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
18.01% |
17.66% |
17.98% |
17.55% |
17.21% |
18.93% |
20.04% |
21.48% |
21.91% |
24.90% |
SG&A Expenses to Revenue |
|
6.38% |
6.09% |
6.53% |
7.24% |
6.76% |
7.07% |
6.97% |
6.89% |
7.58% |
8.00% |
R&D to Revenue |
|
5.55% |
5.22% |
4.77% |
5.46% |
5.96% |
6.31% |
5.68% |
5.95% |
6.54% |
7.19% |
Operating Expenses to Revenue |
|
28.47% |
27.59% |
28.31% |
29.95% |
30.61% |
32.55% |
32.06% |
33.02% |
35.67% |
37.53% |
Earnings before Interest and Taxes (EBIT) |
|
1,520 |
1,521 |
1,204 |
1,016 |
838 |
735 |
743 |
577 |
485 |
411 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,732 |
1,686 |
1,351 |
1,155 |
953 |
841 |
833 |
660 |
569 |
491 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.54 |
21.54 |
7.48 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
16.46 |
17.49 |
16.18 |
24.01 |
21.06 |
13.43 |
8.56 |
8.35 |
5.94 |
6.27 |
Price to Earnings (P/E) |
|
42.40 |
38.50 |
41.79 |
67.57 |
59.33 |
37.12 |
24.16 |
35.02 |
26.22 |
30.16 |
Dividend Yield |
|
1.07% |
0.99% |
1.01% |
0.61% |
0.68% |
1.02% |
1.38% |
1.12% |
1.38% |
1.22% |
Earnings Yield |
|
2.36% |
2.60% |
2.39% |
1.48% |
1.69% |
2.69% |
4.14% |
2.86% |
3.81% |
3.32% |
Enterprise Value to Invested Capital (EV/IC) |
|
16.17 |
14.60 |
17.28 |
21.88 |
26.24 |
15.11 |
9.27 |
7.44 |
5.07 |
4.43 |
Enterprise Value to Revenue (EV/Rev) |
|
17.90 |
19.09 |
17.65 |
25.24 |
22.17 |
14.44 |
9.72 |
9.29 |
7.06 |
7.02 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
29.52 |
28.64 |
29.37 |
44.64 |
39.44 |
26.74 |
16.75 |
17.93 |
14.27 |
15.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
33.63 |
31.73 |
32.97 |
50.75 |
44.87 |
30.60 |
18.76 |
20.52 |
16.76 |
18.37 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
40.90 |
41.55 |
39.40 |
56.83 |
48.43 |
31.85 |
25.17 |
31.35 |
24.62 |
28.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
34.05 |
39.05 |
36.23 |
55.10 |
46.33 |
31.69 |
22.75 |
29.28 |
18.36 |
23.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
36.65 |
318.75 |
37.13 |
0.00 |
45.14 |
31.14 |
21.83 |
30.43 |
18.80 |
27.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-4.80 |
-6.09 |
-4.48 |
-25.46 |
-7.60 |
-40.04 |
-15.47 |
5.18 |
6.53 |
1.75 |
Long-Term Debt to Equity |
|
-4.80 |
-6.08 |
-4.47 |
-25.46 |
-7.60 |
-40.04 |
-15.47 |
5.18 |
6.53 |
1.75 |
Financial Leverage |
|
-4.85 |
-4.21 |
-4.97 |
-7.25 |
-6.62 |
-13.31 |
12.19 |
3.44 |
1.71 |
0.46 |
Leverage Ratio |
|
-6.53 |
-6.02 |
-8.97 |
-16.00 |
-16.16 |
-31.22 |
28.41 |
8.85 |
5.11 |
2.58 |
Compound Leverage Factor |
|
-5.82 |
-5.42 |
-7.78 |
-13.51 |
-13.24 |
-25.63 |
24.08 |
7.16 |
4.07 |
2.20 |
Debt to Total Capital |
|
126.32% |
119.63% |
128.76% |
104.09% |
115.16% |
102.56% |
106.91% |
83.82% |
86.73% |
63.66% |
Short-Term Debt to Total Capital |
|
0.00% |
0.29% |
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
126.32% |
119.34% |
128.52% |
104.09% |
115.16% |
102.56% |
106.91% |
83.82% |
86.73% |
63.66% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
-26.32% |
-19.63% |
-28.76% |
-4.09% |
-15.16% |
-2.56% |
-6.91% |
16.18% |
13.27% |
36.34% |
Debt to EBITDA |
|
2.60 |
2.67 |
3.34 |
3.60 |
3.53 |
3.65 |
3.09 |
3.15 |
3.65 |
3.22 |
Net Debt to EBITDA |
|
2.37 |
2.40 |
2.45 |
2.18 |
1.97 |
1.86 |
2.01 |
1.80 |
2.26 |
1.63 |
Long-Term Debt to EBITDA |
|
2.60 |
2.67 |
3.33 |
3.60 |
3.53 |
3.65 |
3.09 |
3.15 |
3.65 |
3.22 |
Debt to NOPAT |
|
3.61 |
3.88 |
4.48 |
4.59 |
4.34 |
4.35 |
4.65 |
5.51 |
6.29 |
5.94 |
Net Debt to NOPAT |
|
3.28 |
3.48 |
3.28 |
2.78 |
2.42 |
2.22 |
3.02 |
3.15 |
3.89 |
3.02 |
Long-Term Debt to NOPAT |
|
3.61 |
3.87 |
4.47 |
4.59 |
4.34 |
4.35 |
4.65 |
5.51 |
6.29 |
5.94 |
Altman Z-Score |
|
7.04 |
6.65 |
5.97 |
7.12 |
6.79 |
4.95 |
4.21 |
4.08 |
3.18 |
3.31 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.85 |
0.93 |
1.40 |
1.71 |
1.88 |
2.31 |
1.77 |
2.09 |
1.97 |
2.13 |
Quick Ratio |
|
0.78 |
0.86 |
1.32 |
1.67 |
1.82 |
2.23 |
1.70 |
2.00 |
1.89 |
1.98 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,395 |
151 |
1,069 |
-18 |
832 |
722 |
639 |
389 |
432 |
275 |
Operating Cash Flow to CapEx |
|
1,304.42% |
1,360.50% |
1,502.67% |
1,578.37% |
1,591.19% |
1,319.55% |
1,251.79% |
827.90% |
1,037.73% |
654.31% |
Free Cash Flow to Firm to Interest Expense |
|
7.52 |
0.81 |
6.23 |
-0.11 |
5.33 |
4.88 |
4.80 |
3.35 |
4.25 |
4.41 |
Operating Cash Flow to Interest Expense |
|
8.10 |
6.62 |
6.38 |
5.86 |
5.19 |
4.79 |
4.60 |
3.48 |
4.35 |
5.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.47 |
6.13 |
5.96 |
5.49 |
4.86 |
4.43 |
4.24 |
3.06 |
3.93 |
4.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.52 |
0.48 |
0.43 |
0.42 |
0.40 |
0.41 |
0.43 |
0.40 |
0.37 |
0.36 |
Accounts Receivable Turnover |
|
3.44 |
3.37 |
3.39 |
3.34 |
3.21 |
3.20 |
3.58 |
4.64 |
5.36 |
5.56 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
45.05 |
46.08 |
37.30 |
27.77 |
19.81 |
17.16 |
15.48 |
13.41 |
11.83 |
11.14 |
Accounts Payable Turnover |
|
42.29 |
35.94 |
28.39 |
25.90 |
28.11 |
56.78 |
104.41 |
251.08 |
163.71 |
100.13 |
Days Sales Outstanding (DSO) |
|
106.09 |
108.45 |
107.76 |
109.23 |
113.87 |
113.95 |
101.95 |
78.65 |
68.16 |
65.69 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
8.63 |
10.16 |
12.86 |
14.09 |
12.98 |
6.43 |
3.50 |
1.45 |
2.23 |
3.65 |
Cash Conversion Cycle (CCC) |
|
97.46 |
98.29 |
94.90 |
95.13 |
100.89 |
107.53 |
98.45 |
77.19 |
65.93 |
62.05 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,161 |
3,306 |
2,296 |
2,358 |
1,432 |
1,489 |
1,505 |
1,590 |
1,601 |
1,703 |
Invested Capital Turnover |
|
0.88 |
0.90 |
0.97 |
1.08 |
1.16 |
1.04 |
0.93 |
0.80 |
0.70 |
0.63 |
Increase / (Decrease) in Invested Capital |
|
-145 |
1,010 |
-62 |
926 |
-57 |
-16 |
-85 |
-11 |
-102 |
-9.21 |
Enterprise Value (EV) |
|
51,125 |
48,270 |
39,681 |
51,578 |
37,581 |
22,488 |
13,943 |
11,833 |
8,124 |
7,547 |
Market Capitalization |
|
47,024 |
44,224 |
36,377 |
49,057 |
35,706 |
20,923 |
12,271 |
10,645 |
6,840 |
6,745 |
Book Value per Share |
|
($11.99) |
($9.35) |
($12.61) |
($1.98) |
($5.35) |
($0.91) |
($1.89) |
$4.45 |
$3.37 |
$8.78 |
Tangible Book Value per Share |
|
($60.77) |
($57.95) |
($47.48) |
($36.30) |
($27.07) |
($22.44) |
($22.64) |
($16.45) |
($16.85) |
($10.28) |
Total Capital |
|
3,571 |
3,768 |
3,504 |
3,998 |
2,924 |
2,995 |
2,409 |
2,479 |
2,393 |
2,481 |
Total Debt |
|
4,511 |
4,508 |
4,512 |
4,161 |
3,367 |
3,072 |
2,576 |
2,078 |
2,075 |
1,579 |
Total Long-Term Debt |
|
4,511 |
4,497 |
4,503 |
4,161 |
3,367 |
3,072 |
2,576 |
2,078 |
2,075 |
1,579 |
Net Debt |
|
4,101 |
4,046 |
3,304 |
2,521 |
1,875 |
1,565 |
1,671 |
1,189 |
1,283 |
802 |
Capital Expenditures (CapEx) |
|
115 |
91 |
73 |
59 |
51 |
54 |
49 |
49 |
43 |
49 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-651 |
-550 |
-487 |
-529 |
-397 |
-326 |
-278 |
-230 |
-273 |
-213 |
Debt-free Net Working Capital (DFNWC) |
|
-242 |
-88 |
506 |
892 |
904 |
1,181 |
626 |
659 |
519 |
565 |
Net Working Capital (NWC) |
|
-242 |
-99 |
497 |
892 |
904 |
1,181 |
626 |
659 |
519 |
565 |
Net Nonoperating Expense (NNE) |
|
141 |
13 |
137 |
182 |
174 |
142 |
46 |
73 |
69 |
42 |
Net Nonoperating Obligations (NNO) |
|
4,101 |
4,046 |
3,304 |
2,521 |
1,875 |
1,565 |
1,671 |
1,189 |
1,283 |
802 |
Total Depreciation and Amortization (D&A) |
|
211 |
164 |
148 |
139 |
115 |
106 |
89 |
83 |
84 |
80 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.79% |
-21.74% |
-21.68% |
-25.89% |
-23.40% |
-20.90% |
-19.39% |
-18.05% |
-23.70% |
-19.77% |
Debt-free Net Working Capital to Revenue |
|
-8.46% |
-3.48% |
22.51% |
43.67% |
53.31% |
75.81% |
43.66% |
51.76% |
45.11% |
52.57% |
Net Working Capital to Revenue |
|
-8.46% |
-3.91% |
22.12% |
43.67% |
53.31% |
75.81% |
43.66% |
51.76% |
45.11% |
52.57% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$14.09 |
$14.45 |
$10.78 |
$8.80 |
$7.19 |
$6.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
78.71M |
79.46M |
80.75M |
82.51M |
83.72M |
84.64M |
0.00 |
0.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$14.05 |
$14.39 |
$10.72 |
$8.70 |
$7.12 |
$6.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
78.96M |
79.84M |
81.22M |
83.48M |
84.52M |
85.54M |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
77.65M |
79.09M |
79.96M |
81.27M |
82.57M |
84.81M |
0.00 |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,250 |
1,162 |
1,007 |
908 |
776 |
706 |
554 |
377 |
330 |
266 |
Normalized NOPAT Margin |
|
43.77% |
45.93% |
44.79% |
44.41% |
45.77% |
45.32% |
38.62% |
29.62% |
28.67% |
24.73% |
Pre Tax Income Margin |
|
47.48% |
54.14% |
46.42% |
41.99% |
40.48% |
38.73% |
43.93% |
36.64% |
33.54% |
32.52% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.20 |
8.15 |
7.02 |
6.37 |
5.36 |
4.96 |
5.58 |
4.97 |
4.77 |
6.58 |
NOPAT to Interest Expense |
|
6.74 |
6.22 |
5.87 |
5.69 |
4.96 |
4.77 |
4.16 |
3.25 |
3.25 |
4.26 |
EBIT Less CapEx to Interest Expense |
|
7.58 |
7.66 |
6.59 |
6.00 |
5.03 |
4.60 |
5.22 |
4.55 |
4.35 |
5.80 |
NOPAT Less CapEx to Interest Expense |
|
6.12 |
5.74 |
5.45 |
5.31 |
4.64 |
4.41 |
3.79 |
2.83 |
2.83 |
3.47 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
45.90% |
38.39% |
42.84% |
41.66% |
40.95% |
39.55% |
33.66% |
39.38% |
36.88% |
39.23% |
Augmented Payout Ratio |
|
125.72% |
82.29% |
203.36% |
68.99% |
170.31% |
91.37% |
220.69% |
88.88% |
333.81% |
352.54% |