Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
12.11% |
7.47% |
17.98% |
36.78% |
-11.62% |
12.45% |
11.48% |
16.86% |
13.22% |
32.38% |
EBITDA Growth |
|
10.83% |
45.39% |
-4.70% |
138.40% |
-52.58% |
16.80% |
10.77% |
9.30% |
11.73% |
57.28% |
EBIT Growth |
|
9.60% |
53.35% |
-8.34% |
268.23% |
-70.01% |
20.67% |
10.06% |
6.57% |
6.13% |
69.21% |
NOPAT Growth |
|
18.02% |
41.77% |
-47.54% |
577.81% |
-70.57% |
14.07% |
60.65% |
-20.35% |
7.10% |
65.16% |
Net Income Growth |
|
12.26% |
51.44% |
-47.38% |
457.78% |
-65.78% |
15.08% |
57.92% |
-17.61% |
9.31% |
71.52% |
EPS Growth |
|
19.20% |
46.64% |
-49.68% |
639.06% |
-71.56% |
17.19% |
68.42% |
-27.39% |
4.67% |
64.84% |
Operating Cash Flow Growth |
|
-44.17% |
416.59% |
12.34% |
-35.99% |
-22.29% |
-24.98% |
256.82% |
-55.94% |
55.73% |
41.70% |
Free Cash Flow Firm Growth |
|
-76.75% |
-22.83% |
809.58% |
40.25% |
75.85% |
-318.45% |
44,523.10% |
-99.53% |
89.48% |
-7.79% |
Invested Capital Growth |
|
17.45% |
-3.14% |
-13.09% |
33.69% |
13.65% |
112.40% |
-4.31% |
22.39% |
9.41% |
21.21% |
Revenue Q/Q Growth |
|
2.88% |
1.04% |
3.09% |
5.25% |
15.70% |
-6.56% |
2.43% |
5.21% |
1.18% |
5.11% |
EBITDA Q/Q Growth |
|
-0.19% |
4.88% |
3.33% |
3.46% |
-9.47% |
3.66% |
3.10% |
8.17% |
-3.76% |
4.81% |
EBIT Q/Q Growth |
|
-1.12% |
5.03% |
3.50% |
3.98% |
-19.47% |
3.99% |
6.12% |
9.03% |
-7.36% |
6.44% |
NOPAT Q/Q Growth |
|
5.70% |
3.96% |
-46.02% |
78.76% |
159.18% |
-15.45% |
47.21% |
-23.30% |
-6.89% |
4.65% |
Net Income Q/Q Growth |
|
0.45% |
3.11% |
-43.48% |
73.09% |
-2.87% |
3.74% |
47.09% |
-22.16% |
-7.56% |
5.09% |
EPS Q/Q Growth |
|
2.46% |
2.35% |
-46.64% |
87.70% |
-4.48% |
3.69% |
60.00% |
-29.63% |
-9.25% |
2.04% |
Operating Cash Flow Q/Q Growth |
|
-10.40% |
2.61% |
383.97% |
-59.80% |
146.83% |
-15.53% |
43.34% |
-45.84% |
14.44% |
14.16% |
Free Cash Flow Firm Q/Q Growth |
|
14.80% |
-55.88% |
171.57% |
-187.49% |
-144.22% |
-47.62% |
63.97% |
-99.11% |
38.71% |
-18.29% |
Invested Capital Q/Q Growth |
|
-1.26% |
-2.00% |
-23.21% |
72.94% |
50.79% |
7.14% |
-4.15% |
-0.41% |
-3.88% |
4.02% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
53.15% |
51.90% |
47.22% |
49.51% |
47.81% |
47.72% |
47.90% |
46.56% |
45.87% |
45.25% |
EBITDA Margin |
|
12.14% |
12.28% |
9.08% |
11.24% |
6.45% |
12.02% |
11.57% |
11.65% |
12.45% |
12.62% |
Operating Margin |
|
10.08% |
9.81% |
7.34% |
9.48% |
2.90% |
9.93% |
9.43% |
9.19% |
10.40% |
11.15% |
EBIT Margin |
|
9.79% |
10.01% |
7.02% |
9.03% |
3.35% |
9.89% |
9.21% |
9.33% |
10.23% |
10.91% |
Profit (Net Income) Margin |
|
8.13% |
8.12% |
5.76% |
12.93% |
3.17% |
8.18% |
8.00% |
5.65% |
8.01% |
8.29% |
Tax Burden Percent |
|
83.12% |
81.15% |
82.17% |
143.15% |
94.51% |
82.80% |
85.97% |
61.18% |
79.38% |
78.28% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.00% |
98.90% |
98.61% |
97.09% |
Effective Tax Rate |
|
16.88% |
18.85% |
17.83% |
-43.15% |
5.49% |
17.20% |
14.03% |
38.82% |
20.62% |
21.72% |
Return on Invested Capital (ROIC) |
|
20.85% |
18.91% |
12.21% |
24.88% |
4.56% |
22.52% |
30.16% |
20.22% |
29.49% |
31.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.05% |
17.20% |
87.64% |
11.66% |
18.99% |
22.96% |
30.78% |
20.09% |
31.14% |
35.11% |
Return on Net Nonoperating Assets (RNNOA) |
|
-5.03% |
-3.19% |
-0.63% |
1.15% |
1.00% |
-4.44% |
-12.21% |
-7.28% |
-10.85% |
-10.80% |
Return on Equity (ROE) |
|
15.83% |
15.71% |
11.58% |
26.03% |
5.56% |
18.08% |
17.95% |
12.94% |
18.64% |
20.80% |
Cash Return on Invested Capital (CROIC) |
|
4.80% |
22.10% |
26.21% |
-3.95% |
-8.22% |
-49.44% |
34.57% |
0.08% |
20.51% |
12.42% |
Operating Return on Assets (OROA) |
|
10.97% |
11.09% |
7.80% |
9.26% |
2.89% |
12.71% |
14.34% |
15.15% |
16.45% |
18.49% |
Return on Assets (ROA) |
|
9.12% |
9.00% |
6.41% |
13.26% |
2.73% |
10.52% |
12.45% |
9.17% |
12.87% |
14.05% |
Return on Common Equity (ROCE) |
|
14.24% |
14.42% |
10.67% |
23.84% |
5.07% |
16.65% |
16.76% |
12.22% |
17.85% |
19.91% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.06% |
16.17% |
12.02% |
25.02% |
5.89% |
18.46% |
18.24% |
12.85% |
17.79% |
19.66% |
Net Operating Profit after Tax (NOPAT) |
|
752 |
637 |
449 |
856 |
126 |
429 |
376 |
234 |
294 |
275 |
NOPAT Margin |
|
8.38% |
7.96% |
6.03% |
13.57% |
2.74% |
8.22% |
8.11% |
5.63% |
8.25% |
8.73% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.19% |
1.70% |
-75.44% |
13.22% |
-14.43% |
-0.44% |
-0.62% |
0.13% |
-1.64% |
-3.51% |
Return On Investment Capital (ROIC_SIMPLE) |
|
14.50% |
13.81% |
10.67% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
46.85% |
48.10% |
52.78% |
50.49% |
52.19% |
52.28% |
52.10% |
53.44% |
54.13% |
54.75% |
SG&A Expenses to Revenue |
|
34.14% |
33.63% |
32.04% |
32.12% |
37.30% |
31.14% |
31.37% |
29.91% |
28.65% |
26.99% |
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 |
|
43.07% |
42.09% |
39.88% |
40.03% |
44.91% |
37.79% |
38.47% |
37.37% |
35.47% |
34.10% |
Earnings before Interest and Taxes (EBIT) |
|
878 |
801 |
522 |
570 |
155 |
516 |
428 |
389 |
365 |
344 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,089 |
983 |
676 |
709 |
298 |
628 |
537 |
485 |
444 |
397 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.44 |
2.41 |
1.82 |
2.08 |
2.28 |
2.93 |
1.78 |
3.28 |
2.42 |
3.56 |
Price to Tangible Book Value (P/TBV) |
|
2.50 |
2.47 |
1.87 |
2.14 |
2.37 |
3.02 |
1.78 |
3.28 |
2.42 |
3.56 |
Price to Revenue (P/Rev) |
|
1.16 |
1.21 |
0.87 |
1.07 |
1.22 |
1.30 |
0.78 |
1.44 |
1.09 |
1.50 |
Price to Earnings (P/E) |
|
16.33 |
17.74 |
17.44 |
9.12 |
57.30 |
19.54 |
12.02 |
33.46 |
15.94 |
20.35 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
6.12% |
5.64% |
5.73% |
10.96% |
1.75% |
5.12% |
8.32% |
2.99% |
6.27% |
4.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.58 |
2.71 |
1.86 |
1.89 |
2.08 |
2.72 |
2.30 |
4.27 |
3.19 |
4.56 |
Enterprise Value to Revenue (EV/Rev) |
|
1.12 |
1.12 |
0.85 |
1.18 |
1.32 |
1.35 |
0.60 |
1.31 |
0.93 |
1.38 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.23 |
9.13 |
9.41 |
10.49 |
20.54 |
11.23 |
5.22 |
11.22 |
7.48 |
10.94 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.46 |
11.21 |
12.18 |
13.06 |
39.50 |
13.66 |
6.56 |
14.01 |
9.10 |
12.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.38 |
14.09 |
14.16 |
8.69 |
48.38 |
16.42 |
7.45 |
23.23 |
11.28 |
15.82 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.63 |
7.29 |
26.68 |
35.08 |
18.44 |
16.52 |
4.93 |
34.16 |
9.18 |
18.71 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
58.11 |
12.06 |
6.59 |
0.00 |
0.00 |
0.00 |
6.50 |
5,630.44 |
16.23 |
40.26 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.09 |
0.07 |
0.09 |
0.41 |
0.66 |
0.43 |
0.04 |
0.04 |
0.04 |
0.06 |
Long-Term Debt to Equity |
|
0.01 |
0.06 |
0.06 |
0.38 |
0.64 |
0.40 |
0.04 |
0.04 |
0.04 |
0.05 |
Financial Leverage |
|
-0.22 |
-0.19 |
-0.01 |
0.10 |
0.05 |
-0.19 |
-0.40 |
-0.36 |
-0.35 |
-0.31 |
Leverage Ratio |
|
1.74 |
1.75 |
1.81 |
1.96 |
2.03 |
1.72 |
1.44 |
1.41 |
1.45 |
1.48 |
Compound Leverage Factor |
|
1.74 |
1.75 |
1.81 |
1.96 |
2.03 |
1.72 |
1.46 |
1.40 |
1.43 |
1.44 |
Debt to Total Capital |
|
8.62% |
6.41% |
8.06% |
28.85% |
39.77% |
30.01% |
4.24% |
3.99% |
4.26% |
5.80% |
Short-Term Debt to Total Capital |
|
7.33% |
1.24% |
2.92% |
1.57% |
1.23% |
1.99% |
0.39% |
0.48% |
0.45% |
1.08% |
Long-Term Debt to Total Capital |
|
1.30% |
5.17% |
5.14% |
27.28% |
38.55% |
28.02% |
3.85% |
3.50% |
3.81% |
4.72% |
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 |
|
10.29% |
8.10% |
7.16% |
5.68% |
5.40% |
6.11% |
6.75% |
5.87% |
4.65% |
3.30% |
Common Equity to Total Capital |
|
81.08% |
85.49% |
84.78% |
65.47% |
54.83% |
63.88% |
89.01% |
90.14% |
91.09% |
90.90% |
Debt to EBITDA |
|
0.42 |
0.31 |
0.50 |
2.02 |
6.05 |
1.73 |
0.18 |
0.17 |
0.17 |
0.21 |
Net Debt to EBITDA |
|
-0.85 |
-1.10 |
-0.66 |
0.56 |
0.74 |
0.09 |
-1.80 |
-1.39 |
-1.45 |
-1.07 |
Long-Term Debt to EBITDA |
|
0.06 |
0.25 |
0.32 |
1.91 |
5.86 |
1.62 |
0.16 |
0.15 |
0.15 |
0.17 |
Debt to NOPAT |
|
0.61 |
0.47 |
0.76 |
1.68 |
14.25 |
2.53 |
0.26 |
0.35 |
0.26 |
0.31 |
Net Debt to NOPAT |
|
-1.23 |
-1.70 |
-1.00 |
0.46 |
1.74 |
0.13 |
-2.57 |
-2.87 |
-2.19 |
-1.54 |
Long-Term Debt to NOPAT |
|
0.09 |
0.38 |
0.48 |
1.59 |
13.81 |
2.36 |
0.23 |
0.30 |
0.23 |
0.25 |
Altman Z-Score |
|
4.17 |
4.32 |
3.64 |
3.61 |
2.93 |
4.11 |
5.30 |
7.94 |
6.59 |
7.60 |
Noncontrolling Interest Sharing Ratio |
|
10.02% |
8.25% |
7.88% |
8.41% |
8.85% |
7.95% |
6.61% |
5.53% |
4.25% |
4.27% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.97 |
2.38 |
2.26 |
2.33 |
2.76 |
2.28 |
2.91 |
3.52 |
2.94 |
2.68 |
Quick Ratio |
|
1.03 |
1.33 |
1.02 |
1.18 |
1.78 |
1.32 |
1.80 |
1.96 |
1.71 |
1.51 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
173 |
744 |
965 |
-136 |
-228 |
-942 |
431 |
0.97 |
205 |
108 |
Operating Cash Flow to CapEx |
|
164.92% |
380.32% |
66.39% |
68.51% |
106.95% |
185.00% |
397.49% |
117.18% |
302.69% |
196.55% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73.77 |
0.14 |
32.62 |
10.06 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
97.24 |
23.86 |
57.68 |
21.65 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
72.78 |
3.50 |
38.62 |
10.63 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.12 |
1.11 |
1.11 |
1.03 |
0.86 |
1.29 |
1.56 |
1.62 |
1.61 |
1.69 |
Accounts Receivable Turnover |
|
8.83 |
8.53 |
8.52 |
8.40 |
6.65 |
8.31 |
9.37 |
10.69 |
10.06 |
9.67 |
Inventory Turnover |
|
2.44 |
2.30 |
2.39 |
2.56 |
2.31 |
2.82 |
2.79 |
2.83 |
2.92 |
3.21 |
Fixed Asset Turnover |
|
5.37 |
5.61 |
6.02 |
6.11 |
5.51 |
7.88 |
8.24 |
8.04 |
7.66 |
7.78 |
Accounts Payable Turnover |
|
3.74 |
3.92 |
4.29 |
3.93 |
3.19 |
3.78 |
4.08 |
4.34 |
3.88 |
4.17 |
Days Sales Outstanding (DSO) |
|
41.34 |
42.81 |
42.83 |
43.44 |
54.92 |
43.94 |
38.94 |
34.14 |
36.29 |
37.76 |
Days Inventory Outstanding (DIO) |
|
149.62 |
158.57 |
152.77 |
142.51 |
158.17 |
129.28 |
131.02 |
129.05 |
124.97 |
113.75 |
Days Payable Outstanding (DPO) |
|
97.72 |
93.21 |
85.17 |
92.83 |
114.38 |
96.60 |
89.41 |
84.13 |
94.09 |
87.56 |
Cash Conversion Cycle (CCC) |
|
93.24 |
108.17 |
110.42 |
93.12 |
98.71 |
76.63 |
80.55 |
79.07 |
67.17 |
63.95 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,894 |
3,315 |
3,422 |
3,938 |
2,946 |
2,592 |
1,220 |
1,275 |
1,042 |
952 |
Invested Capital Turnover |
|
2.49 |
2.37 |
2.02 |
1.83 |
1.67 |
2.74 |
3.72 |
3.59 |
3.57 |
3.62 |
Increase / (Decrease) in Invested Capital |
|
579 |
-108 |
-515 |
992 |
354 |
1,372 |
-55 |
233 |
90 |
167 |
Enterprise Value (EV) |
|
10,057 |
8,976 |
6,359 |
7,442 |
6,112 |
7,048 |
2,803 |
5,443 |
3,319 |
4,345 |
Market Capitalization |
|
10,441 |
9,680 |
6,506 |
6,764 |
5,648 |
6,770 |
3,618 |
5,997 |
3,881 |
4,720 |
Book Value per Share |
|
$28.33 |
$26.10 |
$23.02 |
$20.91 |
$15.79 |
$14.77 |
$12.88 |
$11.54 |
$10.16 |
$8.50 |
Tangible Book Value per Share |
|
$27.71 |
$25.45 |
$22.41 |
$20.31 |
$15.19 |
$14.31 |
$12.88 |
$11.54 |
$10.16 |
$8.50 |
Total Capital |
|
5,275 |
4,701 |
4,211 |
4,978 |
4,526 |
3,623 |
2,286 |
2,029 |
1,761 |
1,460 |
Total Debt |
|
455 |
301 |
339 |
1,436 |
1,800 |
1,087 |
97 |
81 |
75 |
85 |
Total Long-Term Debt |
|
68 |
243 |
216 |
1,358 |
1,744 |
1,015 |
88 |
71 |
67 |
69 |
Net Debt |
|
-927 |
-1,085 |
-449 |
396 |
220 |
56 |
-969 |
-673 |
-644 |
-423 |
Capital Expenditures (CapEx) |
|
417 |
324 |
359 |
310 |
310 |
231 |
143 |
136 |
119 |
118 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,344 |
1,088 |
1,438 |
1,110 |
716 |
716 |
659 |
781 |
495 |
479 |
Debt-free Net Working Capital (DFNWC) |
|
2,579 |
2,350 |
2,156 |
2,005 |
2,187 |
1,653 |
1,631 |
1,517 |
1,214 |
987 |
Net Working Capital (NWC) |
|
2,193 |
2,292 |
2,033 |
1,927 |
2,132 |
1,581 |
1,622 |
1,508 |
1,206 |
971 |
Net Nonoperating Expense (NNE) |
|
22 |
-13 |
20 |
41 |
-20 |
2.02 |
5.06 |
-0.84 |
8.76 |
14 |
Net Nonoperating Obligations (NNO) |
|
-927 |
-1,085 |
-449 |
396 |
220 |
56 |
-969 |
-673 |
-644 |
-423 |
Total Depreciation and Amortization (D&A) |
|
211 |
182 |
154 |
140 |
143 |
112 |
110 |
97 |
79 |
54 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
14.99% |
13.60% |
19.32% |
17.59% |
15.51% |
13.73% |
14.19% |
18.76% |
13.90% |
15.22% |
Debt-free Net Working Capital to Revenue |
|
28.76% |
29.38% |
28.96% |
31.77% |
47.41% |
31.67% |
35.13% |
36.44% |
34.07% |
31.36% |
Net Working Capital to Revenue |
|
24.45% |
28.65% |
27.31% |
30.53% |
46.21% |
30.29% |
34.94% |
36.21% |
33.85% |
30.86% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.21 |
$3.53 |
$2.40 |
$4.77 |
$0.64 |
$2.26 |
$1.93 |
$1.15 |
$1.58 |
$1.52 |
Adjusted Weighted Average Basic Shares Outstanding |
|
151.84M |
154.53M |
155.63M |
155.54M |
154.18M |
153.39M |
155.82M |
155.65M |
154.17M |
152.85M |
Adjusted Diluted Earnings per Share |
|
$4.16 |
$3.49 |
$2.38 |
$4.73 |
$0.64 |
$2.25 |
$1.92 |
$1.14 |
$1.57 |
$1.50 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
153.84M |
156.26M |
156.61M |
156.79M |
154.89M |
154.15M |
156.45M |
156.52M |
155.08M |
154.20M |
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 |
|
149.35M |
153.28M |
155.28M |
156.05M |
157.75M |
156.91M |
157.44M |
160.22M |
158.32M |
156.33M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
752 |
637 |
449 |
419 |
126 |
429 |
376 |
234 |
294 |
275 |
Normalized NOPAT Margin |
|
8.38% |
7.96% |
6.03% |
6.64% |
2.74% |
8.22% |
8.11% |
5.63% |
8.25% |
8.73% |
Pre Tax Income Margin |
|
9.79% |
10.01% |
7.02% |
9.03% |
3.35% |
9.89% |
9.30% |
9.23% |
10.09% |
10.60% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73.13 |
58.19 |
58.14 |
32.02 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
64.36 |
35.08 |
46.91 |
25.60 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.67 |
37.82 |
39.09 |
21.01 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39.90 |
14.72 |
27.85 |
14.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.47% |
2.73% |
6.83% |
5.10% |
55.47% |
9.05% |
7.27% |
11.04% |
6.22% |
15.00% |
Augmented Payout Ratio |
|
50.71% |
27.35% |
24.13% |
6.31% |
55.47% |
35.48% |
34.20% |
11.04% |
6.22% |
15.00% |