Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.74% |
0.37% |
16.50% |
24.47% |
8.06% |
0.24% |
18.78% |
11.74% |
28.33% |
2.74% |
EBITDA Growth |
|
14.90% |
1.90% |
31.85% |
46.21% |
28.34% |
0.11% |
41.13% |
0.20% |
14.57% |
18.18% |
EBIT Growth |
|
15.01% |
1.65% |
32.68% |
47.75% |
28.57% |
-0.23% |
43.53% |
0.53% |
14.44% |
18.31% |
NOPAT Growth |
|
16.78% |
-2.18% |
31.66% |
40.42% |
38.41% |
-0.54% |
123.18% |
-27.64% |
26.71% |
2.41% |
Net Income Growth |
|
18.48% |
-0.57% |
34.48% |
38.35% |
38.37% |
-0.52% |
128.53% |
-25.80% |
21.98% |
4.16% |
EPS Growth |
|
25.34% |
6.45% |
48.18% |
43.44% |
41.53% |
3.10% |
146.53% |
-17.71% |
28.68% |
7.94% |
Operating Cash Flow Growth |
|
-23.49% |
228.63% |
-33.42% |
-43.73% |
65.83% |
-25.70% |
118.42% |
871.26% |
120.22% |
-209.65% |
Free Cash Flow Firm Growth |
|
-25.50% |
294.80% |
-66.36% |
-7.42% |
100.62% |
-36.77% |
117.13% |
237.37% |
-15.00% |
-289.79% |
Invested Capital Growth |
|
14.93% |
6.29% |
28.09% |
7.37% |
-2.38% |
3.32% |
-3.09% |
-1.58% |
16.87% |
16.08% |
Revenue Q/Q Growth |
|
3.63% |
-4.66% |
6.03% |
7.19% |
2.13% |
0.17% |
2.05% |
3.55% |
6.07% |
4.16% |
EBITDA Q/Q Growth |
|
6.25% |
-4.52% |
8.77% |
13.38% |
5.36% |
8.74% |
-5.34% |
-0.65% |
4.41% |
12.74% |
EBIT Q/Q Growth |
|
6.31% |
-4.67% |
8.89% |
13.83% |
5.33% |
9.03% |
-5.56% |
-0.53% |
4.52% |
13.32% |
NOPAT Q/Q Growth |
|
6.68% |
-5.95% |
8.70% |
11.87% |
8.19% |
10.31% |
18.92% |
-31.18% |
10.22% |
-0.48% |
Net Income Q/Q Growth |
|
7.02% |
-6.17% |
9.13% |
13.08% |
7.84% |
10.69% |
18.59% |
-30.45% |
8.10% |
2.26% |
EPS Q/Q Growth |
|
8.49% |
-4.09% |
12.00% |
15.02% |
8.14% |
11.93% |
19.13% |
-27.27% |
10.76% |
3.03% |
Operating Cash Flow Q/Q Growth |
|
19.92% |
-23.74% |
340.15% |
-5.81% |
1.39% |
5.90% |
1.59% |
5.71% |
117.10% |
-143.13% |
Free Cash Flow Firm Q/Q Growth |
|
19.05% |
-31.96% |
51.33% |
62.67% |
3.08% |
4.73% |
10.31% |
-12.05% |
52.48% |
-156.79% |
Invested Capital Q/Q Growth |
|
3.05% |
4.00% |
-3.58% |
-5.04% |
-0.64% |
-1.44% |
-2.31% |
-2.86% |
-1.11% |
5.42% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
30.34% |
30.55% |
31.34% |
28.76% |
26.76% |
23.47% |
23.30% |
21.72% |
25.37% |
27.22% |
EBITDA Margin |
|
22.57% |
21.95% |
21.62% |
19.10% |
16.26% |
13.69% |
13.71% |
11.54% |
12.87% |
14.41% |
Operating Margin |
|
21.73% |
21.21% |
21.58% |
18.74% |
15.83% |
13.25% |
13.36% |
11.32% |
12.91% |
13.93% |
EBIT Margin |
|
22.07% |
21.45% |
21.18% |
18.59% |
15.66% |
13.16% |
13.23% |
10.95% |
12.17% |
13.64% |
Profit (Net Income) Margin |
|
17.18% |
16.20% |
16.36% |
14.17% |
12.75% |
9.96% |
10.03% |
5.21% |
7.85% |
8.26% |
Tax Burden Percent |
|
76.97% |
75.45% |
76.09% |
77.55% |
81.38% |
75.90% |
75.84% |
47.64% |
64.54% |
60.55% |
Interest Burden Percent |
|
101.12% |
100.13% |
101.50% |
98.27% |
100.00% |
99.63% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.03% |
24.55% |
23.91% |
22.45% |
18.62% |
24.10% |
24.16% |
52.36% |
35.46% |
39.45% |
Return on Invested Capital (ROIC) |
|
27.04% |
25.64% |
30.37% |
27.24% |
19.87% |
14.42% |
14.51% |
6.35% |
9.38% |
8.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-26.54% |
34.17% |
28.05% |
10.55% |
18.60% |
13.90% |
14.11% |
5.81% |
7.64% |
7.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.36% |
1.33% |
1.54% |
0.45% |
3.52% |
5.37% |
8.28% |
3.80% |
3.42% |
1.71% |
Return on Equity (ROE) |
|
27.40% |
26.97% |
31.91% |
27.69% |
23.39% |
19.79% |
22.78% |
10.15% |
12.80% |
10.33% |
Cash Return on Invested Capital (CROIC) |
|
13.15% |
19.55% |
5.74% |
20.14% |
22.28% |
11.15% |
17.65% |
7.94% |
-6.18% |
-6.26% |
Operating Return on Assets (OROA) |
|
23.69% |
22.31% |
24.08% |
19.99% |
15.08% |
12.87% |
13.57% |
9.45% |
9.64% |
9.19% |
Return on Assets (ROA) |
|
18.43% |
16.85% |
18.60% |
15.23% |
12.28% |
9.73% |
10.29% |
4.50% |
6.22% |
5.56% |
Return on Common Equity (ROCE) |
|
27.40% |
26.97% |
31.91% |
27.69% |
23.39% |
19.79% |
22.78% |
10.15% |
12.80% |
10.33% |
Return on Equity Simple (ROE_SIMPLE) |
|
25.44% |
25.06% |
29.36% |
25.99% |
21.41% |
18.63% |
21.21% |
10.77% |
12.94% |
10.38% |
Net Operating Profit after Tax (NOPAT) |
|
3,002 |
2,570 |
2,628 |
1,996 |
1,421 |
1,027 |
1,033 |
463 |
639 |
505 |
NOPAT Margin |
|
16.73% |
16.00% |
16.42% |
14.53% |
12.88% |
10.06% |
10.13% |
5.39% |
8.33% |
8.44% |
Net Nonoperating Expense Percent (NNEP) |
|
53.58% |
-8.53% |
2.32% |
16.69% |
1.27% |
0.52% |
0.40% |
0.54% |
1.74% |
0.98% |
Return On Investment Capital (ROIC_SIMPLE) |
|
21.85% |
20.82% |
23.98% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
69.66% |
69.45% |
68.66% |
71.24% |
73.24% |
76.53% |
76.70% |
78.28% |
74.63% |
72.78% |
SG&A Expenses to Revenue |
|
7.36% |
8.17% |
8.63% |
8.80% |
9.16% |
10.23% |
9.93% |
10.39% |
12.47% |
13.29% |
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 |
|
8.61% |
9.34% |
9.76% |
10.03% |
10.94% |
10.23% |
9.93% |
10.39% |
12.47% |
13.29% |
Earnings before Interest and Taxes (EBIT) |
|
3,962 |
3,445 |
3,389 |
2,554 |
1,729 |
1,345 |
1,348 |
939 |
934 |
816 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,051 |
3,526 |
3,460 |
2,624 |
1,795 |
1,399 |
1,397 |
990 |
988 |
862 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.84 |
2.13 |
1.15 |
1.88 |
1.69 |
1.83 |
1.42 |
2.18 |
1.19 |
1.17 |
Price to Tangible Book Value (P/TBV) |
|
1.86 |
2.15 |
1.16 |
1.92 |
1.74 |
1.88 |
1.46 |
2.25 |
1.23 |
1.20 |
Price to Revenue (P/Rev) |
|
1.24 |
1.38 |
0.64 |
1.03 |
1.01 |
0.98 |
0.67 |
1.05 |
0.72 |
0.93 |
Price to Earnings (P/E) |
|
7.35 |
8.49 |
3.98 |
7.24 |
7.91 |
9.84 |
6.70 |
20.23 |
9.21 |
11.28 |
Dividend Yield |
|
0.75% |
0.66% |
1.36% |
1.02% |
1.20% |
1.22% |
1.56% |
1.17% |
2.15% |
2.07% |
Earnings Yield |
|
13.61% |
11.77% |
25.14% |
13.81% |
12.64% |
10.17% |
14.92% |
4.94% |
10.86% |
8.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.86 |
2.13 |
1.13 |
1.87 |
1.65 |
1.63 |
1.29 |
1.68 |
1.12 |
1.13 |
Enterprise Value to Revenue (EV/Rev) |
|
1.23 |
1.37 |
0.69 |
1.03 |
1.05 |
1.15 |
0.89 |
1.41 |
1.07 |
1.19 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.45 |
6.25 |
3.18 |
5.41 |
6.48 |
8.42 |
6.47 |
12.25 |
8.34 |
8.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.57 |
6.40 |
3.25 |
5.56 |
6.73 |
8.76 |
6.71 |
12.91 |
8.82 |
8.70 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.36 |
8.58 |
4.19 |
7.11 |
8.18 |
11.47 |
8.75 |
26.20 |
12.88 |
14.06 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.14 |
10.04 |
16.48 |
14.13 |
6.52 |
10.95 |
6.24 |
18.28 |
120.62 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.13 |
11.25 |
22.19 |
9.62 |
7.30 |
14.83 |
7.19 |
20.95 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.13 |
0.19 |
0.23 |
0.27 |
0.48 |
0.57 |
0.70 |
0.83 |
0.74 |
0.49 |
Long-Term Debt to Equity |
|
0.13 |
0.19 |
0.23 |
0.27 |
0.48 |
0.57 |
0.70 |
0.83 |
0.74 |
0.49 |
Financial Leverage |
|
-0.01 |
0.04 |
0.06 |
0.04 |
0.19 |
0.39 |
0.59 |
0.65 |
0.45 |
0.22 |
Leverage Ratio |
|
1.49 |
1.60 |
1.72 |
1.82 |
1.91 |
2.03 |
2.21 |
2.25 |
2.06 |
1.86 |
Compound Leverage Factor |
|
1.50 |
1.60 |
1.74 |
1.79 |
1.91 |
2.03 |
2.21 |
2.25 |
2.06 |
1.86 |
Debt to Total Capital |
|
11.78% |
15.89% |
18.66% |
21.32% |
32.51% |
36.16% |
41.21% |
45.33% |
42.62% |
32.98% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
11.78% |
15.89% |
18.66% |
21.32% |
32.51% |
36.16% |
41.21% |
45.33% |
42.62% |
32.98% |
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 |
|
88.22% |
84.11% |
81.34% |
78.68% |
67.49% |
63.84% |
58.79% |
54.67% |
57.38% |
67.02% |
Debt to EBITDA |
|
0.40 |
0.56 |
0.59 |
0.77 |
1.76 |
2.21 |
2.42 |
3.48 |
3.50 |
2.72 |
Net Debt to EBITDA |
|
-0.06 |
-0.02 |
0.23 |
0.04 |
0.28 |
1.27 |
1.57 |
3.11 |
2.72 |
1.77 |
Long-Term Debt to EBITDA |
|
0.40 |
0.56 |
0.59 |
0.77 |
1.76 |
2.21 |
2.42 |
3.48 |
3.50 |
2.72 |
Debt to NOPAT |
|
0.54 |
0.76 |
0.78 |
1.02 |
2.23 |
3.01 |
3.27 |
7.45 |
5.41 |
4.64 |
Net Debt to NOPAT |
|
-0.08 |
-0.02 |
0.31 |
0.05 |
0.35 |
1.73 |
2.12 |
6.65 |
4.20 |
3.02 |
Long-Term Debt to NOPAT |
|
0.54 |
0.76 |
0.78 |
1.02 |
2.23 |
3.01 |
3.27 |
7.45 |
5.41 |
4.64 |
Altman Z-Score |
|
5.89 |
5.49 |
4.23 |
4.32 |
3.72 |
3.59 |
3.19 |
3.00 |
2.52 |
2.50 |
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 |
|
6.69 |
6.02 |
5.52 |
4.95 |
4.38 |
4.79 |
4.26 |
3.60 |
3.66 |
3.02 |
Quick Ratio |
|
0.75 |
0.80 |
0.47 |
0.81 |
1.09 |
0.65 |
0.56 |
0.13 |
0.34 |
0.36 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,460 |
1,959 |
496 |
1,475 |
1,594 |
794 |
1,256 |
579 |
-421 |
-366 |
Operating Cash Flow to CapEx |
|
1,417.85% |
2,382.58% |
593.34% |
1,379.51% |
3,057.79% |
1,851.38% |
2,453.09% |
2,068.83% |
173.74% |
-742.94% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
24.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
16.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
15.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.07 |
1.04 |
1.14 |
1.08 |
0.96 |
0.98 |
1.03 |
0.86 |
0.79 |
0.67 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
1.02 |
0.96 |
1.08 |
1.17 |
1.05 |
1.04 |
1.08 |
0.96 |
0.93 |
0.87 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
18.56 |
18.83 |
18.51 |
17.28 |
17.07 |
19.84 |
20.96 |
16.80 |
15.63 |
14.56 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
357.09 |
378.28 |
338.39 |
313.25 |
348.96 |
350.14 |
338.75 |
380.98 |
392.93 |
420.21 |
Days Payable Outstanding (DPO) |
|
19.66 |
19.39 |
19.72 |
21.12 |
21.39 |
18.40 |
17.42 |
21.72 |
23.36 |
25.08 |
Cash Conversion Cycle (CCC) |
|
337.42 |
358.89 |
318.67 |
292.13 |
327.57 |
331.74 |
321.33 |
359.26 |
369.57 |
395.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
11,871 |
10,329 |
9,718 |
7,587 |
7,066 |
7,239 |
7,006 |
7,230 |
7,346 |
6,285 |
Invested Capital Turnover |
|
1.62 |
1.60 |
1.85 |
1.88 |
1.54 |
1.43 |
1.43 |
1.18 |
1.13 |
1.02 |
Increase / (Decrease) in Invested Capital |
|
1,542 |
611 |
2,131 |
521 |
-172 |
233 |
-224 |
-116 |
1,061 |
871 |
Enterprise Value (EV) |
|
22,083 |
22,049 |
11,014 |
14,191 |
11,631 |
11,780 |
9,037 |
12,122 |
8,235 |
7,097 |
Market Capitalization |
|
22,333 |
22,103 |
10,210 |
14,094 |
11,134 |
10,000 |
6,849 |
9,046 |
5,549 |
5,571 |
Book Value per Share |
|
$59.11 |
$48.16 |
$39.13 |
$29.58 |
$24.51 |
$20.14 |
$17.15 |
$14.13 |
$14.09 |
$13.63 |
Tangible Book Value per Share |
|
$58.55 |
$47.58 |
$38.53 |
$29.00 |
$23.90 |
$19.68 |
$16.70 |
$13.65 |
$13.62 |
$13.32 |
Total Capital |
|
13,741 |
12,345 |
10,960 |
9,519 |
9,734 |
8,550 |
8,194 |
7,599 |
8,120 |
7,102 |
Total Debt |
|
1,619 |
1,962 |
2,046 |
2,029 |
3,164 |
3,092 |
3,376 |
3,445 |
3,461 |
2,342 |
Total Long-Term Debt |
|
1,619 |
1,962 |
2,046 |
2,029 |
3,164 |
3,092 |
3,376 |
3,445 |
3,461 |
2,342 |
Net Debt |
|
-251 |
-54 |
804 |
97 |
496 |
1,780 |
2,188 |
3,076 |
2,686 |
1,526 |
Capital Expenditures (CapEx) |
|
119 |
92 |
113 |
73 |
58 |
58 |
59 |
32 |
39 |
45 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
10,526 |
9,531 |
9,075 |
6,850 |
5,382 |
5,833 |
5,311 |
5,128 |
4,744 |
3,444 |
Debt-free Net Working Capital (DFNWC) |
|
12,179 |
11,380 |
10,169 |
8,683 |
8,014 |
7,085 |
6,445 |
5,434 |
5,468 |
4,219 |
Net Working Capital (NWC) |
|
12,179 |
11,380 |
10,169 |
8,683 |
8,014 |
7,085 |
6,445 |
5,434 |
5,468 |
4,219 |
Net Nonoperating Expense (NNE) |
|
-82 |
-32 |
10 |
50 |
15 |
10 |
11 |
15 |
37 |
11 |
Net Nonoperating Obligations (NNO) |
|
-251 |
-54 |
804 |
97 |
496 |
1,780 |
2,188 |
3,076 |
2,686 |
1,526 |
Total Depreciation and Amortization (D&A) |
|
89 |
81 |
71 |
70 |
66 |
54 |
49 |
51 |
54 |
46 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
58.65% |
59.34% |
56.71% |
49.86% |
48.77% |
57.12% |
52.13% |
59.78% |
61.80% |
57.57% |
Debt-free Net Working Capital to Revenue |
|
67.86% |
70.85% |
63.55% |
63.21% |
72.62% |
69.37% |
63.26% |
63.35% |
71.23% |
70.53% |
Net Working Capital to Revenue |
|
67.86% |
70.85% |
63.55% |
63.21% |
72.62% |
69.37% |
63.26% |
63.35% |
71.23% |
70.53% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$14.82 |
$11.79 |
$11.07 |
$7.44 |
$5.19 |
$3.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
208.11M |
219.96M |
235.01M |
259.29M |
268.55M |
274.50M |
0.00 |
0.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$14.69 |
$11.72 |
$11.01 |
$7.43 |
$5.18 |
$3.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
209.83M |
221.16M |
236.17M |
259.93M |
269.41M |
275.30M |
0.00 |
0.00 |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
202.46M |
212.11M |
225.60M |
248.65M |
265.89M |
269.98M |
0.00 |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,002 |
2,570 |
2,628 |
1,996 |
1,438 |
1,027 |
1,033 |
680 |
639 |
505 |
Normalized NOPAT Margin |
|
16.73% |
16.00% |
16.42% |
14.53% |
13.03% |
10.06% |
10.13% |
7.93% |
8.33% |
8.44% |
Pre Tax Income Margin |
|
22.32% |
21.48% |
21.49% |
18.27% |
15.66% |
13.12% |
13.23% |
10.95% |
12.17% |
13.64% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
41.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
32.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
40.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
31.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.44% |
5.47% |
5.51% |
7.60% |
9.25% |
12.03% |
10.18% |
25.21% |
20.68% |
23.47% |
Augmented Payout Ratio |
|
44.36% |
43.90% |
46.57% |
53.70% |
21.39% |
39.02% |
39.00% |
228.76% |
120.77% |
113.08% |