Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-9.33% |
-11.68% |
12.02% |
26.47% |
-15.89% |
4.73% |
10.13% |
0.31% |
3.05% |
8.52% |
EBITDA Growth |
|
-34.79% |
-32.61% |
17.21% |
93.09% |
-38.05% |
5.58% |
12.38% |
-5.88% |
-2.59% |
16.04% |
EBIT Growth |
|
-39.28% |
-37.84% |
19.72% |
115.00% |
-44.33% |
5.65% |
13.86% |
-6.78% |
-4.70% |
16.89% |
NOPAT Growth |
|
-40.10% |
-39.57% |
17.91% |
120.56% |
-44.37% |
4.56% |
48.86% |
-15.54% |
-4.09% |
17.01% |
Net Income Growth |
|
-38.81% |
-37.51% |
9.90% |
95.45% |
-32.60% |
4.64% |
49.45% |
-15.38% |
-4.03% |
16.95% |
EPS Growth |
|
-37.11% |
-35.66% |
12.50% |
98.52% |
-30.77% |
9.24% |
53.22% |
-12.73% |
-0.74% |
19.03% |
Operating Cash Flow Growth |
|
-35.55% |
-6.85% |
13.37% |
1.11% |
14.80% |
-9.21% |
26.34% |
2.47% |
0.88% |
28.63% |
Free Cash Flow Firm Growth |
|
-43.62% |
-11.26% |
19.46% |
-14.44% |
35.40% |
-19.95% |
48.92% |
3.32% |
9.10% |
5.60% |
Invested Capital Growth |
|
-1.89% |
-5.86% |
19.41% |
20.75% |
-27.76% |
10.97% |
-2.97% |
-1.94% |
6.03% |
12.44% |
Revenue Q/Q Growth |
|
-1.54% |
-3.82% |
-0.59% |
7.77% |
-4.37% |
0.93% |
2.39% |
1.57% |
-0.75% |
1.66% |
EBITDA Q/Q Growth |
|
8.51% |
-12.44% |
-2.71% |
14.58% |
-18.27% |
0.17% |
3.99% |
0.65% |
-2.70% |
1.93% |
EBIT Q/Q Growth |
|
15.41% |
-16.02% |
-3.09% |
16.78% |
-22.20% |
-0.10% |
4.48% |
0.77% |
-3.45% |
1.93% |
NOPAT Q/Q Growth |
|
14.80% |
-16.23% |
-3.99% |
17.80% |
-22.33% |
-0.15% |
17.97% |
-9.65% |
-4.37% |
2.70% |
Net Income Q/Q Growth |
|
-11.60% |
-12.80% |
-2.99% |
14.00% |
-5.67% |
-0.16% |
18.09% |
-9.57% |
-4.36% |
2.70% |
EPS Q/Q Growth |
|
-11.27% |
-12.22% |
-2.27% |
14.78% |
-5.26% |
0.78% |
18.60% |
-8.63% |
-3.61% |
3.07% |
Operating Cash Flow Q/Q Growth |
|
10.86% |
-12.10% |
9.16% |
23.05% |
-7.55% |
-7.55% |
11.39% |
-3.64% |
-7.59% |
8.71% |
Free Cash Flow Firm Q/Q Growth |
|
65.13% |
-13.55% |
8.67% |
7.02% |
-4.23% |
-11.14% |
13.91% |
-7.85% |
-4.84% |
-1.50% |
Invested Capital Q/Q Growth |
|
-6.97% |
0.72% |
1.38% |
11.67% |
3.92% |
9.26% |
3.83% |
2.40% |
2.97% |
3.24% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
38.77% |
40.28% |
42.75% |
41.72% |
39.39% |
41.57% |
41.57% |
41.08% |
41.15% |
41.50% |
EBITDA Margin |
|
7.33% |
10.19% |
13.36% |
12.77% |
8.36% |
11.35% |
11.26% |
11.04% |
11.76% |
12.44% |
Operating Margin |
|
5.79% |
8.64% |
12.28% |
11.49% |
6.76% |
10.21% |
10.12% |
9.79% |
10.54% |
11.39% |
EBIT Margin |
|
5.79% |
8.64% |
12.28% |
11.49% |
6.76% |
10.21% |
10.12% |
9.79% |
10.54% |
11.39% |
Profit (Net Income) Margin |
|
4.34% |
6.43% |
9.09% |
9.26% |
5.99% |
7.48% |
7.49% |
5.52% |
6.54% |
7.02% |
Tax Burden Percent |
|
70.34% |
71.31% |
73.35% |
74.48% |
72.60% |
72.65% |
73.41% |
56.15% |
61.97% |
61.58% |
Interest Burden Percent |
|
106.59% |
104.34% |
100.90% |
108.25% |
122.16% |
100.83% |
100.75% |
100.35% |
100.16% |
100.09% |
Effective Tax Rate |
|
29.66% |
28.69% |
26.65% |
25.52% |
27.40% |
27.35% |
26.59% |
43.85% |
38.03% |
38.42% |
Return on Invested Capital (ROIC) |
|
27.82% |
44.61% |
78.00% |
79.39% |
33.32% |
54.27% |
53.93% |
35.34% |
42.65% |
48.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.37% |
42.15% |
77.08% |
71.74% |
20.16% |
52.91% |
52.80% |
34.98% |
42.42% |
48.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
-10.85% |
-18.57% |
-33.39% |
-33.10% |
-7.25% |
-13.09% |
-13.88% |
-8.83% |
-9.79% |
-12.41% |
Return on Equity (ROE) |
|
16.96% |
26.05% |
44.61% |
46.29% |
26.08% |
41.18% |
40.05% |
26.51% |
32.85% |
36.07% |
Cash Return on Invested Capital (CROIC) |
|
29.73% |
50.65% |
60.31% |
60.59% |
65.56% |
43.87% |
56.94% |
37.30% |
36.80% |
36.78% |
Operating Return on Assets (OROA) |
|
11.44% |
18.50% |
30.05% |
26.95% |
14.19% |
29.44% |
31.15% |
28.29% |
32.08% |
34.99% |
Return on Assets (ROA) |
|
8.58% |
13.76% |
22.24% |
21.73% |
12.58% |
21.57% |
23.04% |
15.94% |
19.91% |
21.56% |
Return on Common Equity (ROCE) |
|
16.96% |
26.05% |
44.61% |
46.29% |
26.08% |
41.18% |
40.05% |
26.51% |
32.85% |
36.07% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.26% |
25.89% |
41.94% |
43.35% |
25.41% |
39.73% |
40.85% |
26.29% |
31.60% |
35.64% |
Net Operating Profit after Tax (NOPAT) |
|
236 |
394 |
652 |
553 |
251 |
451 |
431 |
290 |
343 |
357 |
NOPAT Margin |
|
4.07% |
6.16% |
9.01% |
8.56% |
4.91% |
7.42% |
7.43% |
5.50% |
6.53% |
7.02% |
Net Nonoperating Expense Percent (NNEP) |
|
2.45% |
2.46% |
0.92% |
7.65% |
13.16% |
1.36% |
1.13% |
0.37% |
0.23% |
0.13% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.13% |
24.81% |
41.57% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
61.23% |
59.72% |
57.25% |
58.28% |
60.61% |
58.43% |
58.43% |
58.92% |
58.85% |
58.50% |
SG&A Expenses to Revenue |
|
34.59% |
32.97% |
29.25% |
30.20% |
32.61% |
32.24% |
31.22% |
31.26% |
30.59% |
30.10% |
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 |
|
32.98% |
31.64% |
30.47% |
30.23% |
32.63% |
31.36% |
31.44% |
31.29% |
30.62% |
30.11% |
Earnings before Interest and Taxes (EBIT) |
|
336 |
553 |
889 |
743 |
345 |
620 |
587 |
516 |
553 |
580 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
425 |
652 |
967 |
825 |
427 |
690 |
653 |
581 |
618 |
634 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.28 |
5.69 |
4.83 |
8.40 |
5.43 |
5.75 |
5.74 |
5.44 |
4.90 |
5.16 |
Price to Tangible Book Value (P/TBV) |
|
6.38 |
6.69 |
5.69 |
10.04 |
6.70 |
7.06 |
7.18 |
6.76 |
6.09 |
6.55 |
Price to Revenue (P/Rev) |
|
1.26 |
1.41 |
1.05 |
1.80 |
1.28 |
1.08 |
1.05 |
1.14 |
1.01 |
1.02 |
Price to Earnings (P/E) |
|
28.92 |
21.97 |
11.52 |
19.37 |
21.38 |
14.48 |
14.06 |
20.69 |
15.50 |
14.48 |
Dividend Yield |
|
3.01% |
2.25% |
2.46% |
1.46% |
2.37% |
2.19% |
2.23% |
2.00% |
2.13% |
2.05% |
Earnings Yield |
|
3.46% |
4.55% |
8.68% |
5.16% |
4.68% |
6.91% |
7.11% |
4.83% |
6.45% |
6.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
8.02 |
9.69 |
7.60 |
14.41 |
9.47 |
7.22 |
7.41 |
7.05 |
6.12 |
6.35 |
Enterprise Value to Revenue (EV/Rev) |
|
1.16 |
1.30 |
0.96 |
1.70 |
1.17 |
1.04 |
1.01 |
1.09 |
0.96 |
0.97 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.86 |
12.74 |
7.16 |
13.31 |
13.98 |
9.15 |
8.93 |
9.84 |
8.20 |
7.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.08 |
15.02 |
7.78 |
14.79 |
17.30 |
10.17 |
9.93 |
11.09 |
9.15 |
8.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
28.54 |
21.07 |
10.61 |
19.85 |
23.83 |
14.00 |
13.52 |
19.74 |
14.76 |
13.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.41 |
13.03 |
10.12 |
18.20 |
10.01 |
12.14 |
10.19 |
12.62 |
11.45 |
11.31 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.71 |
18.56 |
13.72 |
26.01 |
12.11 |
17.32 |
12.81 |
18.71 |
17.11 |
18.28 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.43 |
-0.44 |
-0.43 |
-0.46 |
-0.36 |
-0.25 |
-0.26 |
-0.25 |
-0.23 |
-0.26 |
Leverage Ratio |
|
1.98 |
1.89 |
2.01 |
2.13 |
2.07 |
1.91 |
1.74 |
1.66 |
1.65 |
1.67 |
Compound Leverage Factor |
|
2.11 |
1.97 |
2.02 |
2.31 |
2.53 |
1.93 |
1.75 |
1.67 |
1.65 |
1.67 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.04% |
0.06% |
0.08% |
0.09% |
0.12% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.02% |
0.02% |
0.02% |
0.02% |
0.02% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.04% |
0.06% |
0.08% |
0.10% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.98% |
99.96% |
99.94% |
99.92% |
99.91% |
99.88% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.34 |
-0.39 |
-0.42 |
-0.51 |
-0.42 |
-0.35 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.29 |
-0.60 |
-0.64 |
-1.02 |
-0.76 |
-0.63 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
5.74 |
7.09 |
7.27 |
7.90 |
5.74 |
7.27 |
8.84 |
8.93 |
9.07 |
9.27 |
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 |
|
1.66 |
1.86 |
1.88 |
1.67 |
1.76 |
1.73 |
1.80 |
1.91 |
1.89 |
1.83 |
Quick Ratio |
|
1.02 |
1.29 |
1.38 |
1.18 |
1.23 |
1.17 |
1.31 |
1.37 |
1.42 |
1.42 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
252 |
447 |
504 |
422 |
493 |
364 |
455 |
306 |
296 |
271 |
Operating Cash Flow to CapEx |
|
728.84% |
1,388.33% |
1,118.70% |
1,647.42% |
1,787.24% |
873.85% |
1,347.15% |
1,111.55% |
532.91% |
583.87% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.98 |
2.14 |
2.45 |
2.35 |
2.10 |
2.88 |
3.08 |
2.89 |
3.04 |
3.07 |
Accounts Receivable Turnover |
|
7.10 |
6.80 |
7.23 |
7.61 |
6.61 |
7.47 |
7.60 |
7.34 |
7.46 |
7.48 |
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 |
|
50.76 |
58.51 |
71.28 |
63.59 |
42.90 |
47.91 |
42.95 |
34.38 |
34.50 |
38.50 |
Accounts Payable Turnover |
|
21.93 |
23.51 |
23.55 |
23.94 |
24.32 |
24.32 |
22.98 |
23.64 |
21.79 |
18.44 |
Days Sales Outstanding (DSO) |
|
51.43 |
53.65 |
50.50 |
47.98 |
55.26 |
48.89 |
48.04 |
49.75 |
48.94 |
48.80 |
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) |
|
16.64 |
15.53 |
15.50 |
15.25 |
15.01 |
15.01 |
15.88 |
15.44 |
16.75 |
19.79 |
Cash Conversion Cycle (CCC) |
|
34.78 |
38.12 |
35.00 |
32.74 |
40.25 |
33.88 |
32.16 |
34.31 |
32.18 |
29.01 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
840 |
857 |
910 |
762 |
631 |
874 |
787 |
811 |
827 |
780 |
Invested Capital Turnover |
|
6.83 |
7.24 |
8.66 |
9.28 |
6.79 |
7.31 |
7.26 |
6.43 |
6.53 |
6.91 |
Increase / (Decrease) in Invested Capital |
|
-16 |
-53 |
148 |
131 |
-243 |
86 |
-24 |
-16 |
47 |
86 |
Enterprise Value (EV) |
|
6,737 |
8,301 |
6,919 |
10,979 |
5,974 |
6,310 |
5,830 |
5,717 |
5,062 |
4,956 |
Market Capitalization |
|
7,275 |
9,033 |
7,578 |
11,598 |
6,548 |
6,580 |
6,106 |
6,011 |
5,321 |
5,179 |
Book Value per Share |
|
$13.35 |
$15.00 |
$14.46 |
$12.41 |
$10.57 |
$9.85 |
$8.75 |
$8.82 |
$8.43 |
$7.57 |
Tangible Book Value per Share |
|
$11.05 |
$12.75 |
$12.27 |
$10.37 |
$8.57 |
$8.02 |
$7.00 |
$7.10 |
$6.77 |
$5.96 |
Total Capital |
|
1,378 |
1,588 |
1,569 |
1,381 |
1,206 |
1,144 |
1,064 |
1,106 |
1,088 |
1,005 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.46 |
0.66 |
0.84 |
1.01 |
1.16 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.46 |
0.66 |
0.84 |
1.01 |
Net Debt |
|
-538 |
-732 |
-659 |
-619 |
-574 |
-270 |
-276 |
-294 |
-259 |
-223 |
Capital Expenditures (CapEx) |
|
56 |
46 |
61 |
37 |
33 |
59 |
42 |
41 |
83 |
75 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
306 |
330 |
410 |
291 |
222 |
418 |
378 |
389 |
344 |
318 |
Debt-free Net Working Capital (DFNWC) |
|
844 |
1,062 |
1,069 |
910 |
796 |
688 |
654 |
684 |
605 |
543 |
Net Working Capital (NWC) |
|
844 |
1,062 |
1,069 |
910 |
796 |
688 |
654 |
684 |
604 |
542 |
Net Nonoperating Expense (NNE) |
|
-16 |
-17 |
-5.87 |
-46 |
-56 |
-3.72 |
-3.22 |
-1.01 |
-0.55 |
-0.34 |
Net Nonoperating Obligations (NNO) |
|
-538 |
-732 |
-659 |
-619 |
-574 |
-270 |
-276 |
-294 |
-259 |
-223 |
Total Depreciation and Amortization (D&A) |
|
89 |
99 |
78 |
82 |
82 |
69 |
66 |
65 |
64 |
53 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.28% |
5.17% |
5.67% |
4.50% |
4.34% |
6.88% |
6.51% |
7.39% |
6.56% |
6.24% |
Debt-free Net Working Capital to Revenue |
|
14.56% |
16.61% |
14.77% |
14.08% |
15.59% |
11.33% |
11.28% |
12.99% |
11.51% |
10.65% |
Net Working Capital to Revenue |
|
14.56% |
16.61% |
14.77% |
14.08% |
15.58% |
11.33% |
11.28% |
12.99% |
11.51% |
10.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.45 |
$3.90 |
$6.08 |
$5.42 |
$2.72 |
$3.93 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
102.66M |
105.53M |
108.21M |
110.48M |
112.73M |
115.66M |
0.00 |
0.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$2.44 |
$3.88 |
$6.03 |
$5.36 |
$2.70 |
$3.90 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
103.03M |
106.07M |
109.17M |
111.72M |
113.32M |
116.41M |
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 |
|
102.20M |
105.21M |
107.70M |
110.69M |
113.12M |
115.12M |
0.00 |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
236 |
394 |
652 |
553 |
251 |
451 |
431 |
290 |
343 |
357 |
Normalized NOPAT Margin |
|
4.07% |
6.16% |
9.01% |
8.56% |
4.91% |
7.42% |
7.43% |
5.50% |
6.53% |
7.02% |
Pre Tax Income Margin |
|
6.17% |
9.02% |
12.39% |
12.44% |
8.26% |
10.30% |
10.20% |
9.83% |
10.55% |
11.40% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
87.60% |
50.08% |
28.77% |
28.50% |
50.91% |
32.05% |
31.41% |
41.64% |
33.25% |
30.06% |
Augmented Payout Ratio |
|
197.32% |
112.01% |
77.39% |
76.57% |
102.88% |
93.12% |
112.81% |
121.38% |
84.51% |
105.84% |