Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-6.56% |
-13.03% |
20.80% |
59.93% |
-19.70% |
-4.86% |
18.66% |
12.86% |
-7.88% |
-10.54% |
EBITDA Growth |
|
-28.49% |
-25.86% |
25.59% |
183.19% |
-37.71% |
7.08% |
31.49% |
19.07% |
-3.37% |
-9.56% |
EBIT Growth |
|
-33.73% |
-28.56% |
28.11% |
259.60% |
-46.65% |
8.27% |
42.44% |
28.01% |
-5.38% |
-13.56% |
NOPAT Growth |
|
-33.28% |
-29.60% |
29.68% |
232.92% |
-42.78% |
8.87% |
0.39% |
88.95% |
-1.61% |
-10.88% |
Net Income Growth |
|
-34.48% |
-27.33% |
30.11% |
280.61% |
-47.26% |
10.02% |
3.35% |
100.91% |
-2.25% |
-15.97% |
EPS Growth |
|
-31.27% |
-24.33% |
36.19% |
288.16% |
-45.26% |
18.17% |
4.92% |
100.48% |
0.00% |
-12.05% |
Operating Cash Flow Growth |
|
-14.45% |
-21.11% |
165.02% |
-31.85% |
-9.87% |
95.83% |
66.57% |
-36.31% |
-38.88% |
187.92% |
Free Cash Flow Firm Growth |
|
-43.18% |
-37.12% |
1,499.20% |
-88.75% |
9.82% |
124.61% |
64.17% |
57.41% |
-83.49% |
34,431.31% |
Invested Capital Growth |
|
3.34% |
2.97% |
1.75% |
22.29% |
-8.21% |
-1.88% |
4.78% |
7.71% |
3.79% |
-8.80% |
Revenue Q/Q Growth |
|
-1.50% |
-1.81% |
0.00% |
15.15% |
-3.44% |
-3.23% |
3.94% |
3.35% |
0.41% |
-5.56% |
EBITDA Q/Q Growth |
|
-11.70% |
-5.48% |
0.00% |
21.35% |
-5.42% |
7.06% |
0.61% |
2.54% |
0.38% |
-3.25% |
EBIT Q/Q Growth |
|
-14.47% |
-6.26% |
0.00% |
24.37% |
-7.58% |
8.41% |
0.84% |
3.59% |
0.27% |
-4.28% |
NOPAT Q/Q Growth |
|
-14.76% |
-6.33% |
0.00% |
24.69% |
-7.27% |
10.44% |
-24.94% |
63.10% |
-2.89% |
-3.65% |
Net Income Q/Q Growth |
|
-16.01% |
-5.49% |
0.00% |
25.92% |
-8.77% |
12.60% |
-25.22% |
63.38% |
-1.90% |
-7.27% |
EPS Q/Q Growth |
|
-14.69% |
-5.27% |
0.00% |
26.70% |
-7.52% |
13.01% |
-24.50% |
64.50% |
-3.26% |
-5.02% |
Operating Cash Flow Q/Q Growth |
|
-3.53% |
-14.49% |
0.00% |
25.73% |
-9.08% |
-6.06% |
53.13% |
-8.74% |
-10.02% |
12.70% |
Free Cash Flow Firm Q/Q Growth |
|
-0.19% |
117.22% |
-74.22% |
-72.33% |
5.39% |
-20.40% |
94.42% |
-17.95% |
-29.80% |
21.99% |
Invested Capital Q/Q Growth |
|
-3.11% |
-1.33% |
0.00% |
8.21% |
-0.26% |
1.06% |
-3.34% |
3.13% |
-2.13% |
-3.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
29.68% |
30.71% |
30.84% |
31.86% |
31.49% |
30.34% |
28.45% |
28.68% |
30.07% |
27.24% |
EBITDA Margin |
|
10.47% |
13.69% |
16.05% |
15.44% |
8.72% |
11.24% |
9.99% |
9.01% |
8.54% |
8.14% |
Operating Margin |
|
8.38% |
11.75% |
14.72% |
13.83% |
6.42% |
9.24% |
8.13% |
6.81% |
6.01% |
5.88% |
EBIT Margin |
|
8.53% |
12.03% |
14.64% |
13.81% |
6.14% |
9.24% |
8.12% |
6.77% |
5.97% |
5.81% |
Profit (Net Income) Margin |
|
6.35% |
9.05% |
10.83% |
10.06% |
4.23% |
6.43% |
5.56% |
6.39% |
3.59% |
3.38% |
Tax Burden Percent |
|
77.02% |
76.99% |
75.88% |
75.27% |
77.88% |
75.98% |
75.45% |
106.37% |
72.02% |
68.93% |
Interest Burden Percent |
|
96.59% |
97.75% |
97.50% |
96.78% |
88.38% |
91.62% |
90.80% |
88.76% |
83.53% |
84.48% |
Effective Tax Rate |
|
22.98% |
23.01% |
24.12% |
24.73% |
22.12% |
24.02% |
24.55% |
-6.37% |
27.98% |
31.07% |
Return on Invested Capital (ROIC) |
|
11.27% |
17.43% |
25.35% |
21.69% |
6.93% |
11.51% |
10.72% |
11.34% |
6.35% |
6.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.78% |
17.78% |
18.97% |
17.40% |
1.19% |
7.84% |
7.29% |
6.63% |
2.83% |
3.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.46% |
0.64% |
2.62% |
3.58% |
0.27% |
2.77% |
2.97% |
2.65% |
1.27% |
1.57% |
Return on Equity (ROE) |
|
11.74% |
18.07% |
27.96% |
25.27% |
7.21% |
14.27% |
13.69% |
13.99% |
7.61% |
7.84% |
Cash Return on Invested Capital (CROIC) |
|
7.99% |
14.51% |
23.62% |
1.64% |
15.49% |
13.40% |
6.05% |
3.91% |
2.63% |
15.48% |
Operating Return on Assets (OROA) |
|
11.51% |
17.11% |
25.10% |
22.06% |
6.66% |
12.54% |
11.86% |
8.68% |
7.07% |
7.27% |
Return on Assets (ROA) |
|
8.57% |
12.88% |
18.57% |
16.07% |
4.59% |
8.73% |
8.13% |
8.19% |
4.25% |
4.23% |
Return on Common Equity (ROCE) |
|
11.72% |
18.05% |
27.93% |
25.24% |
7.20% |
14.25% |
13.63% |
13.89% |
7.56% |
7.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.16% |
17.35% |
26.02% |
23.29% |
7.28% |
13.56% |
13.74% |
13.31% |
7.45% |
8.08% |
Net Operating Profit after Tax (NOPAT) |
|
893 |
1,339 |
1,902 |
1,467 |
441 |
770 |
707 |
705 |
373 |
379 |
NOPAT Margin |
|
6.46% |
9.04% |
11.17% |
10.41% |
5.00% |
7.02% |
6.13% |
7.25% |
4.33% |
4.05% |
Net Nonoperating Expense Percent (NNEP) |
|
3.49% |
-0.34% |
6.38% |
4.29% |
5.74% |
3.67% |
3.43% |
4.71% |
3.51% |
3.12% |
Return On Investment Capital (ROIC_SIMPLE) |
|
10.67% |
15.09% |
21.76% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
70.32% |
69.29% |
69.16% |
68.14% |
68.51% |
69.66% |
71.55% |
71.32% |
69.93% |
72.76% |
SG&A Expenses to Revenue |
|
19.27% |
17.31% |
14.71% |
16.37% |
21.27% |
19.09% |
18.14% |
19.57% |
20.88% |
18.45% |
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 |
|
21.30% |
18.96% |
16.12% |
18.03% |
25.07% |
21.10% |
20.32% |
21.86% |
24.06% |
21.36% |
Earnings before Interest and Taxes (EBIT) |
|
1,180 |
1,781 |
2,493 |
1,946 |
541 |
1,014 |
937 |
658 |
514 |
543 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,449 |
2,026 |
2,733 |
2,176 |
768 |
1,234 |
1,152 |
876 |
736 |
762 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.02 |
2.05 |
1.67 |
1.60 |
1.40 |
1.41 |
0.96 |
1.17 |
1.19 |
0.89 |
Price to Tangible Book Value (P/TBV) |
|
3.60 |
3.42 |
2.99 |
3.35 |
3.21 |
3.37 |
2.60 |
3.20 |
4.22 |
3.26 |
Price to Revenue (P/Rev) |
|
1.05 |
1.07 |
0.70 |
0.69 |
0.81 |
0.67 |
0.39 |
0.56 |
0.57 |
0.37 |
Price to Earnings (P/E) |
|
16.65 |
11.86 |
6.44 |
6.88 |
19.44 |
10.44 |
7.09 |
8.94 |
16.23 |
11.14 |
Dividend Yield |
|
1.63% |
1.45% |
1.78% |
1.77% |
2.22% |
2.00% |
3.13% |
2.39% |
2.42% |
3.30% |
Earnings Yield |
|
6.01% |
8.43% |
15.53% |
14.53% |
5.14% |
9.58% |
14.10% |
11.19% |
6.16% |
8.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.91 |
2.04 |
1.63 |
1.49 |
1.34 |
1.32 |
0.97 |
1.13 |
1.13 |
0.92 |
Enterprise Value to Revenue (EV/Rev) |
|
1.11 |
1.08 |
0.72 |
0.79 |
0.92 |
0.80 |
0.57 |
0.75 |
0.79 |
0.57 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.63 |
7.86 |
4.51 |
5.09 |
10.60 |
7.09 |
5.71 |
8.29 |
9.21 |
6.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.06 |
8.94 |
4.95 |
5.69 |
15.05 |
8.62 |
7.02 |
11.04 |
13.19 |
9.80 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.24 |
11.88 |
6.48 |
7.55 |
18.49 |
11.36 |
9.30 |
10.31 |
18.17 |
14.04 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.78 |
9.52 |
5.82 |
13.85 |
6.94 |
6.72 |
9.90 |
18.20 |
10.81 |
5.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.33 |
14.28 |
6.96 |
99.93 |
8.27 |
9.75 |
16.48 |
29.86 |
43.85 |
5.69 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.16 |
0.15 |
0.23 |
0.27 |
0.32 |
0.30 |
0.47 |
0.40 |
0.46 |
0.49 |
Long-Term Debt to Equity |
|
0.10 |
0.15 |
0.16 |
0.27 |
0.32 |
0.29 |
0.46 |
0.39 |
0.44 |
0.36 |
Financial Leverage |
|
0.06 |
0.04 |
0.14 |
0.21 |
0.23 |
0.35 |
0.41 |
0.40 |
0.45 |
0.50 |
Leverage Ratio |
|
1.37 |
1.40 |
1.51 |
1.57 |
1.57 |
1.64 |
1.68 |
1.71 |
1.79 |
1.85 |
Compound Leverage Factor |
|
1.32 |
1.37 |
1.47 |
1.52 |
1.39 |
1.50 |
1.53 |
1.52 |
1.49 |
1.56 |
Debt to Total Capital |
|
13.64% |
12.87% |
18.84% |
21.28% |
24.31% |
23.35% |
32.02% |
28.80% |
31.58% |
32.85% |
Short-Term Debt to Total Capital |
|
4.77% |
0.00% |
5.81% |
0.06% |
0.09% |
0.95% |
0.95% |
1.39% |
1.35% |
8.53% |
Long-Term Debt to Total Capital |
|
8.87% |
12.87% |
13.03% |
21.21% |
24.22% |
22.40% |
31.07% |
27.41% |
30.23% |
24.32% |
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 |
|
0.13% |
0.12% |
0.10% |
0.09% |
0.11% |
0.11% |
0.11% |
0.50% |
0.50% |
0.49% |
Common Equity to Total Capital |
|
86.22% |
87.01% |
81.06% |
78.63% |
75.59% |
76.54% |
67.87% |
70.70% |
67.92% |
66.66% |
Debt to EBITDA |
|
0.79 |
0.56 |
0.60 |
0.76 |
2.14 |
1.29 |
1.91 |
2.17 |
2.62 |
2.53 |
Net Debt to EBITDA |
|
0.57 |
0.03 |
0.17 |
0.62 |
1.25 |
1.15 |
1.80 |
1.99 |
2.46 |
2.40 |
Long-Term Debt to EBITDA |
|
0.51 |
0.56 |
0.42 |
0.75 |
2.13 |
1.24 |
1.86 |
2.07 |
2.51 |
1.88 |
Debt to NOPAT |
|
1.28 |
0.85 |
0.87 |
1.12 |
3.73 |
2.06 |
3.12 |
2.70 |
5.17 |
5.09 |
Net Debt to NOPAT |
|
0.92 |
0.05 |
0.25 |
0.92 |
2.18 |
1.84 |
2.93 |
2.48 |
4.84 |
4.81 |
Long-Term Debt to NOPAT |
|
0.83 |
0.85 |
0.60 |
1.12 |
3.72 |
1.98 |
3.02 |
2.57 |
4.95 |
3.77 |
Altman Z-Score |
|
6.25 |
6.92 |
6.02 |
5.14 |
4.02 |
4.51 |
3.81 |
3.72 |
3.33 |
3.17 |
Noncontrolling Interest Sharing Ratio |
|
0.14% |
0.13% |
0.12% |
0.13% |
0.14% |
0.16% |
0.43% |
0.71% |
0.73% |
0.71% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.21 |
5.66 |
3.55 |
3.91 |
5.08 |
4.46 |
4.70 |
4.34 |
4.10 |
2.58 |
Quick Ratio |
|
1.37 |
3.03 |
1.99 |
1.86 |
2.63 |
1.84 |
1.96 |
1.76 |
1.65 |
1.03 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
633 |
1,114 |
1,772 |
111 |
985 |
897 |
399 |
243 |
155 |
936 |
Operating Cash Flow to CapEx |
|
335.71% |
365.15% |
640.25% |
398.50% |
709.62% |
555.72% |
315.42% |
297.76% |
429.11% |
621.97% |
Free Cash Flow to Firm to Interest Expense |
|
15.71 |
27.79 |
28.45 |
1.77 |
15.66 |
10.55 |
4.63 |
3.29 |
1.83 |
11.10 |
Operating Cash Flow to Interest Expense |
|
35.48 |
41.68 |
34.01 |
12.75 |
18.65 |
15.31 |
7.71 |
5.40 |
7.41 |
12.16 |
Operating Cash Flow Less CapEx to Interest Expense |
|
24.91 |
30.26 |
28.70 |
9.55 |
16.02 |
12.56 |
5.27 |
3.59 |
5.68 |
10.20 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.35 |
1.42 |
1.71 |
1.60 |
1.09 |
1.36 |
1.46 |
1.28 |
1.19 |
1.25 |
Accounts Receivable Turnover |
|
9.83 |
9.75 |
10.48 |
10.80 |
8.84 |
9.50 |
9.90 |
9.50 |
9.18 |
9.07 |
Inventory Turnover |
|
4.78 |
5.08 |
5.80 |
5.51 |
3.94 |
4.42 |
4.66 |
4.26 |
4.06 |
4.27 |
Fixed Asset Turnover |
|
5.77 |
7.01 |
8.93 |
7.77 |
4.91 |
6.23 |
6.81 |
5.86 |
5.22 |
5.68 |
Accounts Payable Turnover |
|
25.20 |
24.94 |
27.18 |
26.93 |
22.60 |
24.91 |
24.08 |
21.37 |
21.93 |
25.51 |
Days Sales Outstanding (DSO) |
|
37.13 |
37.45 |
34.82 |
33.79 |
41.30 |
38.42 |
36.86 |
38.44 |
39.77 |
40.23 |
Days Inventory Outstanding (DIO) |
|
76.35 |
71.84 |
62.94 |
66.24 |
92.69 |
82.67 |
78.35 |
85.77 |
89.95 |
85.52 |
Days Payable Outstanding (DPO) |
|
14.49 |
14.64 |
13.43 |
13.55 |
16.15 |
14.65 |
15.16 |
17.08 |
16.64 |
14.31 |
Cash Conversion Cycle (CCC) |
|
98.99 |
94.66 |
84.33 |
86.47 |
117.84 |
106.43 |
100.05 |
107.13 |
113.07 |
111.44 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,055 |
7,795 |
7,570 |
7,440 |
6,084 |
6,628 |
6,755 |
6,447 |
5,986 |
5,767 |
Invested Capital Turnover |
|
1.75 |
1.93 |
2.27 |
2.08 |
1.39 |
1.64 |
1.75 |
1.56 |
1.47 |
1.55 |
Increase / (Decrease) in Invested Capital |
|
260 |
225 |
130 |
1,356 |
-544 |
-127 |
308 |
461 |
218 |
-557 |
Enterprise Value (EV) |
|
15,408 |
15,916 |
12,330 |
11,076 |
8,145 |
8,747 |
6,578 |
7,262 |
6,775 |
5,323 |
Market Capitalization |
|
14,572 |
15,843 |
11,848 |
9,722 |
7,177 |
7,326 |
4,495 |
5,483 |
4,938 |
3,470 |
Book Value per Share |
|
$133.40 |
$134.37 |
$117.03 |
$97.14 |
$80.23 |
$78.11 |
$66.33 |
$64.01 |
$57.17 |
$54.63 |
Tangible Book Value per Share |
|
$74.84 |
$80.56 |
$65.42 |
$46.30 |
$35.03 |
$32.58 |
$24.55 |
$23.48 |
$16.13 |
$14.85 |
Total Capital |
|
8,373 |
8,875 |
8,744 |
7,741 |
6,768 |
6,803 |
6,883 |
6,601 |
6,108 |
5,871 |
Total Debt |
|
1,143 |
1,142 |
1,648 |
1,647 |
1,645 |
1,589 |
2,204 |
1,901 |
1,929 |
1,929 |
Total Long-Term Debt |
|
743 |
1,142 |
1,139 |
1,642 |
1,639 |
1,524 |
2,139 |
1,809 |
1,847 |
1,428 |
Net Debt |
|
824 |
62 |
474 |
1,347 |
961 |
1,414 |
2,076 |
1,747 |
1,806 |
1,824 |
Capital Expenditures (CapEx) |
|
426 |
458 |
331 |
201 |
165 |
234 |
211 |
134 |
146 |
165 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,764 |
2,848 |
2,846 |
2,800 |
1,822 |
2,226 |
2,523 |
2,285 |
1,992 |
1,961 |
Debt-free Net Working Capital (DFNWC) |
|
3,082 |
3,929 |
4,020 |
3,100 |
2,506 |
2,400 |
2,651 |
2,440 |
2,115 |
2,065 |
Net Working Capital (NWC) |
|
2,683 |
3,928 |
3,511 |
3,095 |
2,500 |
2,335 |
2,586 |
2,348 |
2,033 |
1,565 |
Net Nonoperating Expense (NNE) |
|
15 |
-0.92 |
58 |
50 |
68 |
64 |
66 |
84 |
64 |
63 |
Net Nonoperating Obligations (NNO) |
|
824 |
62 |
474 |
1,347 |
961 |
1,414 |
2,076 |
1,747 |
1,806 |
1,824 |
Total Depreciation and Amortization (D&A) |
|
269 |
245 |
240 |
230 |
227 |
219 |
215 |
218 |
222 |
219 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
19.98% |
19.24% |
16.72% |
19.86% |
20.68% |
20.28% |
21.87% |
23.51% |
23.13% |
20.97% |
Debt-free Net Working Capital to Revenue |
|
22.28% |
26.53% |
23.61% |
22.00% |
28.44% |
21.87% |
22.98% |
25.10% |
24.55% |
22.09% |
Net Working Capital to Revenue |
|
19.39% |
26.53% |
20.62% |
21.96% |
28.37% |
21.28% |
22.42% |
24.15% |
23.60% |
16.73% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$15.70 |
$22.90 |
$30.39 |
$22.35 |
$5.74 |
$10.49 |
$8.85 |
$8.42 |
$4.21 |
$4.20 |
Adjusted Weighted Average Basic Shares Outstanding |
|
55.75M |
58.33M |
60.56M |
63.22M |
64.33M |
66.89M |
67.08M |
72.83M |
72.86M |
71.87M |
Adjusted Diluted Earnings per Share |
|
$15.56 |
$22.64 |
$29.92 |
$21.97 |
$5.66 |
$10.34 |
$8.75 |
$8.34 |
$4.16 |
$4.16 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
56.25M |
59.02M |
61.50M |
64.33M |
65.26M |
67.86M |
67.08M |
72.83M |
72.86M |
71.87M |
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 |
|
52.97M |
57.43M |
58.98M |
61.70M |
63.60M |
66.86M |
67.08M |
72.83M |
72.86M |
71.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
902 |
1,339 |
1,902 |
1,470 |
525 |
771 |
735 |
467 |
411 |
416 |
Normalized NOPAT Margin |
|
6.52% |
9.04% |
11.17% |
10.43% |
5.95% |
7.03% |
6.37% |
4.80% |
4.77% |
4.45% |
Pre Tax Income Margin |
|
8.24% |
11.76% |
14.28% |
13.36% |
5.43% |
8.47% |
7.37% |
6.01% |
4.98% |
4.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
29.29 |
44.41 |
40.01 |
31.03 |
8.60 |
11.93 |
10.87 |
8.90 |
6.07 |
6.44 |
NOPAT to Interest Expense |
|
22.17 |
33.40 |
30.53 |
23.40 |
7.01 |
9.06 |
8.21 |
9.53 |
4.41 |
4.50 |
EBIT Less CapEx to Interest Expense |
|
18.72 |
33.00 |
34.70 |
27.83 |
5.97 |
9.18 |
8.42 |
7.09 |
4.35 |
4.49 |
NOPAT Less CapEx to Interest Expense |
|
11.60 |
21.98 |
25.22 |
20.20 |
4.38 |
6.30 |
5.76 |
7.72 |
2.68 |
2.54 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
28.44% |
17.77% |
11.77% |
12.49% |
44.07% |
21.43% |
22.64% |
21.26% |
38.95% |
37.98% |
Augmented Payout Ratio |
|
153.01% |
53.55% |
45.95% |
35.31% |
134.64% |
28.51% |
98.19% |
25.28% |
38.95% |
150.41% |