Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.11% |
6.06% |
8.80% |
17.64% |
-7.30% |
5.84% |
19.21% |
12.51% |
-7.05% |
-6.63% |
EBITDA Growth |
|
-0.84% |
6.05% |
12.10% |
11.73% |
-10.41% |
15.98% |
39.81% |
18.33% |
-3.77% |
3.81% |
EBIT Growth |
|
-4.35% |
1.64% |
16.62% |
15.84% |
-14.71% |
17.89% |
55.63% |
26.11% |
-6.12% |
8.80% |
NOPAT Growth |
|
-8.17% |
10.01% |
11.85% |
22.37% |
-18.06% |
20.39% |
45.95% |
36.29% |
-14.37% |
30.97% |
Net Income Growth |
|
-8.01% |
-2.16% |
9.31% |
30.47% |
-21.96% |
22.65% |
51.01% |
43.37% |
-26.28% |
10.44% |
EPS Growth |
|
-8.78% |
-0.18% |
14.41% |
28.76% |
-21.02% |
22.02% |
49.61% |
44.94% |
-19.46% |
18.18% |
Operating Cash Flow Growth |
|
-12.75% |
17.55% |
19.75% |
-32.95% |
5.00% |
65.44% |
40.41% |
-41.37% |
6.21% |
23.88% |
Free Cash Flow Firm Growth |
|
337.03% |
-388.60% |
-76.69% |
-12.19% |
110.97% |
-459.03% |
980.94% |
-95.32% |
997.25% |
-21.38% |
Invested Capital Growth |
|
-0.12% |
17.70% |
10.90% |
3.34% |
0.00% |
0.00% |
-100.00% |
43.16% |
-80.90% |
2.53% |
Revenue Q/Q Growth |
|
-0.38% |
0.19% |
1.69% |
2.88% |
-0.13% |
-0.37% |
3.83% |
4.28% |
-2.18% |
-1.64% |
EBITDA Q/Q Growth |
|
3.78% |
-5.28% |
6.29% |
1.40% |
-4.42% |
3.34% |
6.30% |
20.45% |
-55.59% |
1,755.90% |
EBIT Q/Q Growth |
|
4.53% |
-8.23% |
7.95% |
1.97% |
-6.25% |
4.35% |
7.24% |
32.12% |
-52.87% |
501.45% |
NOPAT Q/Q Growth |
|
-3.48% |
1.26% |
8.37% |
-1.88% |
-10.31% |
9.34% |
11.91% |
-4.69% |
-49.38% |
480.56% |
Net Income Q/Q Growth |
|
3.65% |
-8.36% |
8.42% |
3.08% |
-17.61% |
17.94% |
11.99% |
20.92% |
-62.07% |
1,238.46% |
EPS Q/Q Growth |
|
3.53% |
-8.07% |
10.04% |
3.01% |
0.00% |
0.00% |
0.00% |
0.00% |
-62.68% |
1,478.57% |
Operating Cash Flow Q/Q Growth |
|
11.82% |
-17.19% |
42.71% |
-4.37% |
-11.48% |
11.74% |
15.09% |
-11.67% |
-2.13% |
6.26% |
Free Cash Flow Firm Q/Q Growth |
|
3,606.76% |
24.51% |
-79.40% |
21.59% |
26.03% |
-5.08% |
-67.55% |
144.20% |
387.04% |
208.29% |
Invested Capital Q/Q Growth |
|
-4.94% |
5.81% |
8.61% |
0.42% |
2.21% |
5.57% |
0.00% |
-77.95% |
-81.17% |
-1.84% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
31.50% |
31.64% |
29.62% |
27.81% |
28.75% |
30.13% |
29.05% |
27.04% |
26.46% |
28.53% |
EBITDA Margin |
|
18.07% |
17.47% |
17.47% |
16.96% |
17.86% |
18.48% |
16.86% |
14.38% |
13.67% |
13.20% |
Operating Margin |
|
13.36% |
13.78% |
13.50% |
12.42% |
12.95% |
13.63% |
12.69% |
9.97% |
9.15% |
7.91% |
EBIT Margin |
|
13.22% |
13.25% |
13.83% |
12.90% |
13.10% |
14.24% |
12.78% |
9.79% |
8.73% |
8.65% |
Profit (Net Income) Margin |
|
8.21% |
8.56% |
9.27% |
9.23% |
8.32% |
9.89% |
8.53% |
6.73% |
5.29% |
6.66% |
Tax Burden Percent |
|
75.94% |
76.91% |
75.69% |
80.05% |
73.78% |
79.32% |
74.86% |
77.84% |
69.99% |
87.92% |
Interest Burden Percent |
|
81.77% |
83.95% |
88.61% |
89.40% |
86.11% |
87.55% |
89.16% |
88.37% |
86.45% |
87.64% |
Effective Tax Rate |
|
24.06% |
23.09% |
24.31% |
19.95% |
26.22% |
20.68% |
25.14% |
22.16% |
30.01% |
12.08% |
Return on Invested Capital (ROIC) |
|
9.92% |
11.68% |
12.15% |
11.65% |
9.68% |
23.62% |
132.96% |
53.63% |
15.35% |
10.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.08% |
6.27% |
9.16% |
9.26% |
6.54% |
77.81% |
135.62% |
56.85% |
29.39% |
8.62% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.28% |
4.46% |
5.48% |
4.93% |
4.31% |
-2.79% |
-113.36% |
-39.11% |
-4.72% |
2.24% |
Return on Equity (ROE) |
|
13.20% |
16.14% |
17.63% |
16.58% |
13.99% |
20.83% |
19.60% |
14.52% |
10.63% |
13.05% |
Cash Return on Invested Capital (CROIC) |
|
10.05% |
-4.58% |
1.82% |
8.36% |
9.68% |
-176.38% |
332.96% |
18.14% |
151.19% |
8.31% |
Operating Return on Assets (OROA) |
|
9.33% |
10.26% |
11.36% |
10.44% |
9.30% |
22.21% |
178.86% |
67.66% |
14.85% |
8.59% |
Return on Assets (ROA) |
|
5.79% |
6.63% |
7.62% |
7.47% |
5.91% |
15.42% |
119.38% |
46.54% |
8.98% |
6.62% |
Return on Common Equity (ROCE) |
|
12.56% |
15.49% |
17.01% |
16.02% |
13.46% |
19.96% |
19.00% |
14.19% |
10.42% |
12.90% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.28% |
15.80% |
18.38% |
16.62% |
13.58% |
20.06% |
19.34% |
14.02% |
11.03% |
14.45% |
Net Operating Profit after Tax (NOPAT) |
|
464 |
505 |
459 |
411 |
336 |
410 |
340 |
233 |
171 |
200 |
NOPAT Margin |
|
10.15% |
10.60% |
10.22% |
9.94% |
9.55% |
10.81% |
9.50% |
7.76% |
6.41% |
6.95% |
Net Nonoperating Expense Percent (NNEP) |
|
4.84% |
5.41% |
3.00% |
2.38% |
3.14% |
-54.19% |
-2.67% |
-3.22% |
-14.04% |
2.19% |
Return On Investment Capital (ROIC_SIMPLE) |
|
9.20% |
9.91% |
10.64% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
68.50% |
68.36% |
70.38% |
72.19% |
71.25% |
69.87% |
70.95% |
72.96% |
73.54% |
71.47% |
SG&A Expenses to Revenue |
|
16.44% |
15.53% |
14.17% |
14.05% |
15.19% |
16.32% |
16.22% |
16.92% |
16.49% |
15.94% |
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 |
|
18.14% |
17.87% |
16.13% |
15.39% |
15.80% |
16.50% |
16.35% |
17.07% |
17.30% |
20.62% |
Earnings before Interest and Taxes (EBIT) |
|
604 |
632 |
622 |
533 |
460 |
540 |
458 |
294 |
233 |
248 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
826 |
833 |
786 |
701 |
627 |
700 |
604 |
432 |
365 |
379 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.77 |
2.15 |
2.19 |
2.18 |
2.54 |
2.09 |
1.63 |
2.31 |
2.06 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
11.46 |
30.67 |
12.29 |
8.31 |
15.04 |
33.61 |
1.63 |
3.58 |
2.86 |
2.71 |
Price to Revenue (P/Rev) |
|
1.09 |
1.17 |
1.11 |
1.21 |
1.56 |
1.03 |
0.72 |
1.11 |
0.99 |
0.68 |
Price to Earnings (P/E) |
|
14.19 |
14.12 |
12.20 |
13.58 |
19.24 |
10.77 |
8.49 |
16.41 |
18.74 |
10.42 |
Dividend Yield |
|
1.89% |
1.65% |
1.80% |
1.80% |
1.56% |
2.16% |
3.32% |
2.49% |
3.07% |
4.35% |
Earnings Yield |
|
7.05% |
7.08% |
8.19% |
7.36% |
5.20% |
9.29% |
11.78% |
6.10% |
5.34% |
9.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.47 |
1.64 |
1.68 |
1.76 |
1.96 |
1.59 |
0.00 |
6.58 |
7.47 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
1.50 |
1.61 |
1.49 |
1.52 |
1.93 |
1.45 |
0.74 |
1.12 |
1.00 |
0.87 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.29 |
9.19 |
8.50 |
8.99 |
10.82 |
7.85 |
4.36 |
7.80 |
7.32 |
6.63 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.34 |
12.12 |
10.74 |
11.82 |
14.75 |
10.19 |
5.76 |
11.46 |
11.45 |
10.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.76 |
15.16 |
14.54 |
15.35 |
20.23 |
13.43 |
7.74 |
14.45 |
15.61 |
12.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.40 |
14.05 |
14.40 |
16.27 |
11.75 |
10.00 |
7.92 |
14.23 |
6.61 |
6.61 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.58 |
0.00 |
97.24 |
21.38 |
20.23 |
0.00 |
3.09 |
42.74 |
1.58 |
16.36 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.69 |
0.89 |
0.83 |
0.62 |
0.70 |
0.89 |
0.00 |
0.00 |
0.00 |
0.49 |
Long-Term Debt to Equity |
|
0.69 |
0.66 |
0.81 |
0.59 |
0.64 |
0.84 |
0.00 |
0.00 |
0.00 |
0.43 |
Financial Leverage |
|
0.64 |
0.71 |
0.60 |
0.53 |
0.66 |
-0.04 |
-0.84 |
-0.69 |
-0.16 |
0.26 |
Leverage Ratio |
|
2.28 |
2.44 |
2.31 |
2.22 |
2.37 |
1.35 |
0.16 |
0.31 |
1.18 |
1.97 |
Compound Leverage Factor |
|
1.86 |
2.05 |
2.05 |
1.98 |
2.04 |
1.18 |
0.15 |
0.28 |
1.02 |
1.73 |
Debt to Total Capital |
|
40.87% |
46.99% |
45.49% |
38.12% |
41.28% |
46.95% |
0.00% |
0.00% |
0.00% |
32.81% |
Short-Term Debt to Total Capital |
|
0.26% |
11.88% |
1.14% |
1.40% |
3.45% |
2.23% |
0.00% |
0.00% |
0.00% |
3.85% |
Long-Term Debt to Total Capital |
|
40.61% |
35.12% |
44.35% |
36.72% |
37.84% |
44.73% |
0.00% |
0.00% |
0.00% |
28.95% |
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 |
|
3.12% |
2.35% |
1.96% |
2.15% |
1.91% |
2.35% |
3.84% |
2.18% |
2.38% |
1.00% |
Common Equity to Total Capital |
|
56.01% |
50.65% |
52.55% |
59.72% |
56.81% |
50.70% |
96.16% |
97.82% |
97.62% |
66.19% |
Debt to EBITDA |
|
2.50 |
2.88 |
2.50 |
2.09 |
2.49 |
2.47 |
0.00 |
0.00 |
0.00 |
1.73 |
Net Debt to EBITDA |
|
2.04 |
2.37 |
2.07 |
1.72 |
1.98 |
2.16 |
0.00 |
0.00 |
0.00 |
1.39 |
Long-Term Debt to EBITDA |
|
2.48 |
2.15 |
2.44 |
2.01 |
2.29 |
2.35 |
0.00 |
0.00 |
0.00 |
1.53 |
Debt to NOPAT |
|
4.44 |
4.74 |
4.27 |
3.57 |
4.66 |
4.22 |
0.00 |
0.00 |
0.00 |
3.29 |
Net Debt to NOPAT |
|
3.64 |
3.91 |
3.53 |
2.94 |
3.70 |
3.70 |
0.00 |
0.00 |
0.00 |
2.64 |
Long-Term Debt to NOPAT |
|
4.42 |
3.54 |
4.17 |
3.44 |
4.27 |
4.02 |
0.00 |
0.00 |
0.00 |
2.90 |
Altman Z-Score |
|
2.76 |
2.61 |
2.79 |
2.96 |
2.81 |
2.78 |
0.00 |
0.00 |
0.00 |
3.18 |
Noncontrolling Interest Sharing Ratio |
|
4.88% |
4.05% |
3.54% |
3.37% |
3.80% |
4.16% |
3.06% |
2.28% |
1.93% |
1.12% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.07 |
1.79 |
2.47 |
2.47 |
2.36 |
2.54 |
0.00 |
0.00 |
0.00 |
2.39 |
Quick Ratio |
|
1.26 |
0.74 |
1.02 |
1.10 |
1.19 |
1.20 |
0.00 |
0.00 |
0.00 |
1.16 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
470 |
-198 |
69 |
295 |
336 |
-3,059 |
852 |
79 |
1,685 |
154 |
Operating Cash Flow to CapEx |
|
312.14% |
293.12% |
274.76% |
262.22% |
480.93% |
409.61% |
299.28% |
242.62% |
296.99% |
396.97% |
Free Cash Flow to Firm to Interest Expense |
|
3.76 |
-1.79 |
0.92 |
5.01 |
4.97 |
-42.43 |
16.48 |
2.12 |
50.29 |
4.60 |
Operating Cash Flow to Interest Expense |
|
3.80 |
4.93 |
6.22 |
6.59 |
8.54 |
7.63 |
6.43 |
6.38 |
12.06 |
11.39 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.58 |
3.24 |
3.95 |
4.07 |
6.77 |
5.77 |
4.28 |
3.75 |
8.00 |
8.52 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.71 |
0.77 |
0.82 |
0.81 |
0.71 |
1.56 |
13.99 |
6.91 |
1.70 |
0.99 |
Accounts Receivable Turnover |
|
6.84 |
6.96 |
6.29 |
5.81 |
5.14 |
0.00 |
0.00 |
0.00 |
0.00 |
6.18 |
Inventory Turnover |
|
2.58 |
2.69 |
2.83 |
3.17 |
2.97 |
0.00 |
0.00 |
0.00 |
0.00 |
3.64 |
Fixed Asset Turnover |
|
3.49 |
3.79 |
3.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.69 |
Accounts Payable Turnover |
|
9.09 |
8.46 |
7.59 |
7.64 |
7.67 |
0.00 |
0.00 |
0.00 |
0.00 |
13.52 |
Days Sales Outstanding (DSO) |
|
53.33 |
52.48 |
58.06 |
62.83 |
70.98 |
0.00 |
0.00 |
0.00 |
0.00 |
59.11 |
Days Inventory Outstanding (DIO) |
|
141.27 |
135.50 |
128.83 |
115.24 |
122.72 |
0.00 |
0.00 |
0.00 |
0.00 |
100.34 |
Days Payable Outstanding (DPO) |
|
40.14 |
43.17 |
48.09 |
47.80 |
47.61 |
0.00 |
0.00 |
0.00 |
0.00 |
26.99 |
Cash Conversion Cycle (CCC) |
|
154.46 |
144.81 |
138.80 |
130.28 |
146.08 |
0.00 |
0.00 |
0.00 |
0.00 |
132.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,673 |
4,679 |
3,975 |
3,585 |
3,469 |
3,469 |
0.00 |
512 |
358 |
1,871 |
Invested Capital Turnover |
|
0.98 |
1.10 |
1.19 |
1.17 |
1.01 |
2.19 |
13.99 |
6.91 |
2.40 |
1.55 |
Increase / (Decrease) in Invested Capital |
|
-5.80 |
704 |
391 |
116 |
0.00 |
3,469 |
-512 |
154 |
-1,514 |
46 |
Enterprise Value (EV) |
|
6,851 |
7,659 |
6,679 |
6,302 |
6,789 |
5,499 |
2,635 |
3,369 |
2,670 |
2,513 |
Market Capitalization |
|
5,004 |
5,563 |
4,972 |
5,013 |
5,474 |
3,898 |
2,571 |
3,337 |
2,639 |
1,966 |
Book Value per Share |
|
$40.31 |
$36.60 |
$31.18 |
$30.25 |
$28.57 |
$24.80 |
$20.55 |
$18.59 |
$16.45 |
$15.96 |
Tangible Book Value per Share |
|
$6.23 |
$2.57 |
$5.56 |
$7.95 |
$4.83 |
$1.54 |
$20.55 |
$11.99 |
$11.85 |
$8.75 |
Total Capital |
|
5,047 |
5,098 |
4,316 |
3,843 |
3,790 |
3,685 |
1,643 |
1,475 |
1,311 |
2,001 |
Total Debt |
|
2,063 |
2,396 |
1,963 |
1,465 |
1,565 |
1,730 |
0.00 |
0.00 |
0.00 |
657 |
Total Long-Term Debt |
|
2,050 |
1,790 |
1,914 |
1,411 |
1,434 |
1,648 |
0.00 |
0.00 |
0.00 |
579 |
Net Debt |
|
1,689 |
1,977 |
1,623 |
1,207 |
1,244 |
1,514 |
0.00 |
0.00 |
0.00 |
527 |
Capital Expenditures (CapEx) |
|
152 |
186 |
169 |
148 |
120 |
134 |
111 |
98 |
136 |
96 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,336 |
1,350 |
1,200 |
1,113 |
962 |
1,004 |
0.00 |
0.00 |
0.00 |
648 |
Debt-free Net Working Capital (DFNWC) |
|
1,709 |
1,769 |
1,541 |
1,371 |
1,283 |
1,220 |
0.00 |
0.00 |
0.00 |
778 |
Net Working Capital (NWC) |
|
1,696 |
1,164 |
1,492 |
1,317 |
1,152 |
1,138 |
0.00 |
0.00 |
0.00 |
701 |
Net Nonoperating Expense (NNE) |
|
89 |
97 |
42 |
29 |
43 |
35 |
35 |
31 |
30 |
8.35 |
Net Nonoperating Obligations (NNO) |
|
1,689 |
1,977 |
1,623 |
1,207 |
1,244 |
1,514 |
-1,643 |
-963 |
-953 |
527 |
Total Depreciation and Amortization (D&A) |
|
222 |
201 |
164 |
168 |
167 |
161 |
146 |
138 |
132 |
131 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
29.21% |
28.31% |
26.68% |
26.93% |
27.38% |
26.49% |
0.00% |
0.00% |
0.00% |
22.57% |
Debt-free Net Working Capital to Revenue |
|
37.38% |
37.10% |
34.26% |
33.17% |
36.52% |
32.19% |
0.00% |
0.00% |
0.00% |
27.09% |
Net Working Capital to Revenue |
|
37.10% |
24.40% |
33.17% |
31.86% |
32.80% |
30.03% |
0.00% |
0.00% |
0.00% |
24.41% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.02 |
$5.52 |
$0.00 |
$4.86 |
$3.78 |
$4.78 |
$3.93 |
$2.62 |
$1.94 |
($0.84) |
Adjusted Weighted Average Basic Shares Outstanding |
|
70.00M |
70.13M |
0.00 |
74.93M |
75.71M |
75.57M |
75.77M |
77.88M |
77.57M |
80.03M |
Adjusted Diluted Earnings per Share |
|
$4.99 |
$5.47 |
$0.00 |
$4.79 |
$3.72 |
$4.71 |
$3.86 |
$2.58 |
$1.92 |
($0.84) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
70.00M |
70.13M |
0.00 |
74.93M |
75.71M |
75.57M |
75.77M |
77.88M |
77.57M |
80.03M |
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 |
|
70.00M |
70.13M |
0.00 |
74.93M |
75.71M |
75.57M |
75.77M |
77.88M |
77.57M |
80.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
474 |
540 |
493 |
418 |
351 |
415 |
344 |
236 |
186 |
213 |
Normalized NOPAT Margin |
|
10.37% |
11.33% |
10.96% |
10.11% |
10.00% |
10.95% |
9.60% |
7.87% |
6.98% |
7.40% |
Pre Tax Income Margin |
|
10.81% |
11.12% |
12.25% |
11.53% |
11.28% |
12.46% |
11.40% |
8.65% |
7.55% |
7.58% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.83 |
5.71 |
8.33 |
9.07 |
6.81 |
7.48 |
8.85 |
7.93 |
6.96 |
7.44 |
NOPAT to Interest Expense |
|
3.71 |
4.57 |
6.16 |
6.99 |
4.97 |
5.68 |
6.58 |
6.28 |
5.11 |
5.98 |
EBIT Less CapEx to Interest Expense |
|
3.61 |
4.03 |
6.07 |
6.55 |
5.03 |
5.62 |
6.70 |
5.30 |
2.90 |
4.57 |
NOPAT Less CapEx to Interest Expense |
|
2.49 |
2.89 |
3.90 |
4.47 |
3.19 |
3.82 |
4.43 |
3.65 |
1.05 |
3.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
25.90% |
23.19% |
22.11% |
24.30% |
35.53% |
22.74% |
28.58% |
41.18% |
57.83% |
45.45% |
Augmented Payout Ratio |
|
36.69% |
84.68% |
72.85% |
48.68% |
52.39% |
39.47% |
60.82% |
62.63% |
129.41% |
207.26% |