Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.67% |
0.85% |
14.02% |
17.19% |
7.67% |
19.84% |
4.53% |
4.72% |
0.05% |
10.04% |
EBITDA Growth |
|
21.52% |
-17.02% |
11.02% |
17.16% |
22.15% |
-3.12% |
3.54% |
5.65% |
10.98% |
14.74% |
EBIT Growth |
|
25.15% |
-21.93% |
11.30% |
20.05% |
25.43% |
-10.35% |
5.16% |
6.43% |
12.91% |
13.95% |
NOPAT Growth |
|
22.87% |
-23.24% |
8.67% |
23.09% |
24.91% |
1.47% |
1.21% |
15.16% |
12.82% |
16.12% |
Net Income Growth |
|
27.05% |
-25.63% |
8.15% |
24.32% |
20.34% |
0.75% |
1.58% |
15.90% |
14.59% |
15.94% |
EPS Growth |
|
28.12% |
-25.48% |
11.11% |
24.75% |
19.76% |
1.20% |
3.73% |
16.99% |
15.73% |
15.94% |
Operating Cash Flow Growth |
|
85.76% |
3.23% |
-46.50% |
2.99% |
59.88% |
-7.52% |
1.12% |
-6.12% |
53.97% |
36.86% |
Free Cash Flow Firm Growth |
|
198.57% |
170.43% |
-135.61% |
995.18% |
114.85% |
-297.70% |
-17.96% |
-19.50% |
937.65% |
-135.06% |
Invested Capital Growth |
|
-3.20% |
8.65% |
49.52% |
-15.22% |
20.31% |
99.31% |
9.53% |
1.80% |
-12.13% |
52.37% |
Revenue Q/Q Growth |
|
2.06% |
-3.98% |
4.91% |
3.12% |
3.26% |
6.63% |
1.97% |
0.82% |
-0.52% |
2.87% |
EBITDA Q/Q Growth |
|
3.31% |
-7.48% |
13.27% |
-3.02% |
9.16% |
2.23% |
3.39% |
0.97% |
1.88% |
5.67% |
EBIT Q/Q Growth |
|
3.96% |
-10.31% |
15.37% |
-3.70% |
11.25% |
1.05% |
-0.83% |
1.27% |
2.06% |
6.12% |
NOPAT Q/Q Growth |
|
3.13% |
-11.70% |
14.70% |
-2.73% |
12.41% |
-0.22% |
1.65% |
1.00% |
3.03% |
6.38% |
Net Income Q/Q Growth |
|
4.91% |
-12.53% |
14.87% |
-2.86% |
11.47% |
-0.28% |
1.95% |
1.37% |
2.98% |
6.70% |
EPS Q/Q Growth |
|
5.25% |
-12.32% |
15.07% |
-2.33% |
10.99% |
-1.56% |
-0.79% |
-1.23% |
0.98% |
6.70% |
Operating Cash Flow Q/Q Growth |
|
18.26% |
3.18% |
27.59% |
-21.83% |
40.41% |
-7.46% |
6.21% |
1.07% |
-0.33% |
34.07% |
Free Cash Flow Firm Q/Q Growth |
|
26.24% |
22.95% |
19.87% |
15.11% |
-64.51% |
-2.73% |
-0.63% |
-2.55% |
2.24% |
55.88% |
Invested Capital Q/Q Growth |
|
-5.27% |
-1.35% |
2.27% |
3.50% |
9.77% |
-0.13% |
-1.72% |
-2.74% |
-4.19% |
-3.68% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
33.80% |
34.65% |
33.33% |
33.80% |
35.21% |
33.40% |
35.94% |
36.76% |
36.56% |
34.96% |
EBITDA Margin |
|
15.33% |
12.70% |
15.44% |
15.86% |
15.86% |
13.98% |
17.29% |
17.46% |
17.30% |
15.60% |
Operating Margin |
|
11.63% |
9.46% |
12.75% |
13.09% |
12.62% |
10.36% |
14.25% |
14.18% |
13.98% |
12.51% |
EBIT Margin |
|
12.54% |
10.09% |
13.03% |
13.35% |
13.03% |
11.18% |
14.95% |
14.86% |
14.62% |
12.96% |
Profit (Net Income) Margin |
|
9.14% |
7.24% |
9.82% |
10.35% |
9.76% |
8.73% |
10.38% |
10.69% |
9.66% |
8.43% |
Tax Burden Percent |
|
81.69% |
82.32% |
80.24% |
82.01% |
80.99% |
85.05% |
73.02% |
75.80% |
69.90% |
69.27% |
Interest Burden Percent |
|
89.23% |
87.22% |
93.93% |
94.57% |
92.47% |
91.78% |
95.12% |
94.87% |
94.47% |
93.95% |
Effective Tax Rate |
|
18.31% |
17.68% |
19.76% |
17.99% |
19.01% |
14.95% |
26.98% |
24.20% |
30.10% |
30.73% |
Return on Invested Capital (ROIC) |
|
19.16% |
15.98% |
26.03% |
27.43% |
22.48% |
26.40% |
40.71% |
42.52% |
34.85% |
35.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.91% |
12.82% |
22.47% |
23.79% |
19.64% |
25.53% |
38.79% |
39.57% |
33.18% |
31.45% |
Return on Net Nonoperating Assets (RNNOA) |
|
8.19% |
7.05% |
9.39% |
8.75% |
10.91% |
9.45% |
1.58% |
3.36% |
10.79% |
11.26% |
Return on Equity (ROE) |
|
27.35% |
23.04% |
35.42% |
36.18% |
33.40% |
35.85% |
42.29% |
45.88% |
45.64% |
46.30% |
Cash Return on Invested Capital (CROIC) |
|
22.41% |
7.69% |
-13.66% |
43.90% |
4.05% |
-39.95% |
31.62% |
40.74% |
47.76% |
-6.47% |
Operating Return on Assets (OROA) |
|
15.90% |
12.76% |
18.12% |
18.26% |
16.98% |
17.99% |
25.55% |
25.87% |
26.02% |
24.82% |
Return on Assets (ROA) |
|
11.59% |
9.16% |
13.66% |
14.16% |
12.72% |
14.04% |
17.75% |
18.60% |
17.19% |
16.15% |
Return on Common Equity (ROCE) |
|
27.35% |
23.04% |
35.42% |
36.18% |
33.40% |
35.85% |
42.29% |
45.88% |
45.64% |
46.30% |
Return on Equity Simple (ROE_SIMPLE) |
|
26.99% |
21.82% |
32.80% |
35.61% |
29.57% |
31.87% |
40.65% |
43.38% |
42.00% |
43.62% |
Net Operating Profit after Tax (NOPAT) |
|
436 |
355 |
462 |
425 |
345 |
276 |
272 |
269 |
234 |
207 |
NOPAT Margin |
|
9.50% |
7.79% |
10.23% |
10.74% |
10.22% |
8.81% |
10.40% |
10.74% |
9.77% |
8.67% |
Net Nonoperating Expense Percent (NNEP) |
|
2.26% |
3.16% |
3.56% |
3.64% |
2.85% |
0.87% |
1.92% |
2.95% |
1.67% |
3.59% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.61% |
13.95% |
19.72% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
66.20% |
65.35% |
66.67% |
66.20% |
64.79% |
66.61% |
64.07% |
63.24% |
63.44% |
65.04% |
SG&A Expenses to Revenue |
|
22.17% |
21.87% |
20.58% |
20.71% |
22.59% |
23.04% |
21.69% |
22.58% |
22.58% |
22.45% |
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 |
|
22.17% |
25.19% |
20.58% |
20.71% |
22.59% |
23.04% |
21.69% |
22.58% |
22.58% |
22.45% |
Earnings before Interest and Taxes (EBIT) |
|
575 |
459 |
588 |
529 |
440 |
351 |
391 |
372 |
350 |
310 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
703 |
578 |
697 |
628 |
536 |
439 |
453 |
437 |
414 |
373 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.32 |
5.47 |
7.89 |
8.49 |
7.52 |
8.98 |
8.23 |
10.03 |
8.60 |
7.95 |
Price to Tangible Book Value (P/TBV) |
|
13.70 |
15.89 |
58.42 |
31.59 |
29.68 |
53.24 |
16.29 |
20.08 |
19.14 |
24.90 |
Price to Revenue (P/Rev) |
|
1.80 |
1.82 |
2.36 |
2.47 |
2.48 |
2.46 |
2.10 |
2.47 |
1.98 |
1.54 |
Price to Earnings (P/E) |
|
19.71 |
25.07 |
24.06 |
23.84 |
25.43 |
28.17 |
20.24 |
23.12 |
20.48 |
18.24 |
Dividend Yield |
|
1.79% |
1.71% |
1.17% |
1.14% |
1.28% |
1.24% |
1.53% |
1.22% |
1.39% |
1.49% |
Earnings Yield |
|
5.07% |
3.99% |
4.16% |
4.19% |
3.93% |
3.55% |
4.94% |
4.33% |
4.88% |
5.48% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.99 |
3.92 |
5.38 |
7.06 |
5.17 |
5.91 |
7.90 |
9.73 |
7.66 |
5.50 |
Enterprise Value to Revenue (EV/Rev) |
|
1.95 |
1.99 |
2.53 |
2.54 |
2.57 |
2.63 |
2.11 |
2.48 |
2.01 |
1.64 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.71 |
15.65 |
16.40 |
15.99 |
16.19 |
18.79 |
12.21 |
14.21 |
11.61 |
10.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.54 |
19.71 |
19.43 |
18.99 |
19.70 |
23.48 |
14.12 |
16.68 |
13.74 |
12.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.50 |
25.53 |
24.75 |
23.61 |
25.12 |
29.81 |
20.29 |
23.08 |
20.57 |
18.96 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.67 |
29.51 |
38.46 |
18.07 |
16.08 |
24.43 |
15.15 |
17.22 |
12.51 |
15.74 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.53 |
53.05 |
0.00 |
14.75 |
139.63 |
0.00 |
26.13 |
24.09 |
15.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.59 |
0.68 |
0.73 |
0.60 |
0.71 |
0.82 |
0.47 |
0.54 |
0.64 |
0.82 |
Long-Term Debt to Equity |
|
0.59 |
0.68 |
0.73 |
0.60 |
0.62 |
0.72 |
0.47 |
0.50 |
0.60 |
0.77 |
Financial Leverage |
|
0.48 |
0.55 |
0.42 |
0.37 |
0.56 |
0.37 |
0.04 |
0.08 |
0.33 |
0.36 |
Leverage Ratio |
|
2.36 |
2.52 |
2.59 |
2.55 |
2.63 |
2.55 |
2.38 |
2.47 |
2.66 |
2.87 |
Compound Leverage Factor |
|
2.11 |
2.19 |
2.44 |
2.42 |
2.43 |
2.34 |
2.27 |
2.34 |
2.51 |
2.69 |
Debt to Total Capital |
|
37.26% |
40.57% |
42.30% |
37.52% |
41.51% |
44.91% |
31.85% |
34.97% |
38.95% |
45.00% |
Short-Term Debt to Total Capital |
|
0.40% |
0.00% |
0.00% |
0.00% |
5.24% |
5.12% |
0.00% |
2.77% |
2.50% |
2.78% |
Long-Term Debt to Total Capital |
|
36.86% |
40.57% |
42.30% |
37.52% |
36.27% |
39.79% |
31.85% |
32.21% |
36.46% |
42.22% |
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 |
|
62.74% |
59.43% |
57.70% |
62.48% |
58.49% |
55.09% |
68.15% |
65.03% |
61.05% |
55.00% |
Debt to EBITDA |
|
1.31 |
1.78 |
1.42 |
1.10 |
1.48 |
1.60 |
0.69 |
0.76 |
0.85 |
1.01 |
Net Debt to EBITDA |
|
0.96 |
1.36 |
1.10 |
0.42 |
0.54 |
1.20 |
0.05 |
0.05 |
0.19 |
0.68 |
Long-Term Debt to EBITDA |
|
1.30 |
1.78 |
1.42 |
1.10 |
1.29 |
1.42 |
0.69 |
0.70 |
0.79 |
0.95 |
Debt to NOPAT |
|
2.12 |
2.91 |
2.15 |
1.63 |
2.29 |
2.54 |
1.15 |
1.23 |
1.50 |
1.83 |
Net Debt to NOPAT |
|
1.55 |
2.22 |
1.65 |
0.62 |
0.84 |
1.90 |
0.09 |
0.08 |
0.33 |
1.22 |
Long-Term Debt to NOPAT |
|
2.09 |
2.91 |
2.15 |
1.63 |
2.00 |
2.25 |
1.15 |
1.14 |
1.41 |
1.71 |
Altman Z-Score |
|
5.10 |
4.82 |
5.43 |
5.96 |
5.34 |
5.65 |
6.95 |
7.51 |
6.72 |
5.86 |
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 |
|
1.81 |
1.90 |
1.58 |
1.59 |
1.67 |
1.48 |
1.68 |
1.65 |
1.68 |
1.52 |
Quick Ratio |
|
0.68 |
0.63 |
0.49 |
0.76 |
1.17 |
0.56 |
0.91 |
0.95 |
0.94 |
0.68 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
510 |
171 |
-242 |
680 |
62 |
-418 |
212 |
258 |
320 |
-38 |
Operating Cash Flow to CapEx |
|
552.23% |
205.77% |
207.40% |
539.32% |
692.82% |
382.45% |
405.46% |
621.15% |
762.27% |
444.15% |
Free Cash Flow to Firm to Interest Expense |
|
8.23 |
2.91 |
-6.79 |
23.71 |
1.87 |
-14.51 |
11.08 |
13.49 |
16.57 |
-2.04 |
Operating Cash Flow to Interest Expense |
|
9.21 |
5.23 |
8.32 |
19.36 |
16.27 |
11.70 |
19.10 |
18.87 |
19.87 |
13.31 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.54 |
2.69 |
4.31 |
15.77 |
13.92 |
8.64 |
14.39 |
15.84 |
17.27 |
10.31 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.27 |
1.26 |
1.39 |
1.37 |
1.30 |
1.61 |
1.71 |
1.74 |
1.78 |
1.92 |
Accounts Receivable Turnover |
|
11.17 |
13.17 |
15.27 |
10.15 |
9.14 |
14.68 |
14.50 |
15.00 |
14.54 |
14.82 |
Inventory Turnover |
|
2.85 |
2.78 |
3.36 |
3.77 |
3.36 |
4.14 |
4.88 |
4.98 |
4.73 |
5.11 |
Fixed Asset Turnover |
|
7.13 |
7.50 |
8.52 |
8.29 |
7.47 |
8.85 |
10.34 |
10.96 |
10.70 |
11.12 |
Accounts Payable Turnover |
|
6.88 |
5.90 |
5.56 |
6.05 |
6.41 |
7.26 |
7.16 |
8.20 |
9.29 |
11.26 |
Days Sales Outstanding (DSO) |
|
32.68 |
27.72 |
23.91 |
35.98 |
39.93 |
24.86 |
25.17 |
24.33 |
25.11 |
24.63 |
Days Inventory Outstanding (DIO) |
|
127.90 |
131.18 |
108.48 |
96.82 |
108.72 |
88.18 |
74.76 |
73.26 |
77.15 |
71.49 |
Days Payable Outstanding (DPO) |
|
53.09 |
61.87 |
65.59 |
60.37 |
56.96 |
50.28 |
50.95 |
44.51 |
39.29 |
32.43 |
Cash Conversion Cycle (CCC) |
|
107.50 |
97.04 |
66.80 |
72.43 |
91.70 |
62.77 |
48.98 |
53.08 |
62.97 |
63.69 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,236 |
2,310 |
2,126 |
1,422 |
1,678 |
1,394 |
700 |
639 |
627 |
714 |
Invested Capital Turnover |
|
2.02 |
2.05 |
2.54 |
2.55 |
2.20 |
3.00 |
3.91 |
3.96 |
3.57 |
4.04 |
Increase / (Decrease) in Invested Capital |
|
-74 |
184 |
704 |
-255 |
283 |
695 |
61 |
11 |
-87 |
245 |
Enterprise Value (EV) |
|
8,932 |
9,053 |
11,431 |
10,038 |
8,675 |
8,242 |
5,527 |
6,212 |
4,807 |
3,928 |
Market Capitalization |
|
8,258 |
8,265 |
10,668 |
9,773 |
8,383 |
7,717 |
5,504 |
6,190 |
4,730 |
3,676 |
Book Value per Share |
|
$15.12 |
$14.55 |
$12.97 |
$10.81 |
$10.39 |
$8.06 |
$6.34 |
$5.73 |
$10.06 |
$8.43 |
Tangible Book Value per Share |
|
$5.88 |
$5.01 |
$1.75 |
$2.91 |
$2.63 |
$1.36 |
$3.20 |
$2.86 |
$4.52 |
$2.69 |
Total Capital |
|
2,474 |
2,542 |
2,343 |
1,842 |
1,906 |
1,560 |
981 |
949 |
901 |
840 |
Total Debt |
|
922 |
1,032 |
991 |
691 |
791 |
701 |
313 |
332 |
351 |
378 |
Total Long-Term Debt |
|
912 |
1,032 |
991 |
691 |
691 |
621 |
313 |
306 |
328 |
355 |
Net Debt |
|
673 |
788 |
763 |
265 |
291 |
525 |
23 |
22 |
77 |
252 |
Capital Expenditures (CapEx) |
|
103 |
149 |
143 |
103 |
78 |
88 |
90 |
58 |
50 |
56 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
599 |
657 |
424 |
147 |
192 |
294 |
73 |
54 |
64 |
126 |
Debt-free Net Working Capital (DFNWC) |
|
799 |
850 |
612 |
552 |
672 |
446 |
362 |
364 |
338 |
252 |
Net Working Capital (NWC) |
|
789 |
850 |
612 |
552 |
572 |
366 |
362 |
338 |
315 |
229 |
Net Nonoperating Expense (NNE) |
|
17 |
25 |
19 |
15 |
16 |
2.46 |
0.50 |
1.46 |
2.75 |
5.60 |
Net Nonoperating Obligations (NNO) |
|
685 |
799 |
775 |
271 |
563 |
535 |
31 |
22 |
77 |
252 |
Total Depreciation and Amortization (D&A) |
|
128 |
119 |
109 |
99 |
96 |
88 |
61 |
65 |
64 |
63 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
13.08% |
14.43% |
9.38% |
3.70% |
5.68% |
9.37% |
2.78% |
2.16% |
2.68% |
5.27% |
Debt-free Net Working Capital to Revenue |
|
17.43% |
18.67% |
13.55% |
13.95% |
19.88% |
14.21% |
13.82% |
14.54% |
14.11% |
10.55% |
Net Working Capital to Revenue |
|
17.21% |
18.67% |
13.55% |
13.95% |
16.92% |
11.66% |
13.82% |
13.50% |
13.18% |
9.57% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.04 |
$3.16 |
$4.23 |
$3.82 |
$3.06 |
$2.57 |
$2.56 |
$2.47 |
$2.10 |
$1.82 |
Adjusted Weighted Average Basic Shares Outstanding |
|
103.80M |
104.40M |
104.82M |
107.34M |
107.66M |
106.77M |
106.37M |
108.31M |
109.83M |
111.13M |
Adjusted Diluted Earnings per Share |
|
$4.01 |
$3.13 |
$4.20 |
$3.78 |
$3.03 |
$2.53 |
$2.50 |
$2.41 |
$2.06 |
$1.78 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
104.40M |
105.30M |
105.65M |
108.47M |
108.66M |
108.09M |
108.66M |
111.25M |
111.99M |
113.51M |
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 |
|
101.18M |
103.87M |
104.01M |
104.49M |
107.63M |
106.83M |
105.83M |
106.62M |
108.11M |
109.48M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
436 |
479 |
462 |
425 |
345 |
276 |
272 |
269 |
234 |
207 |
Normalized NOPAT Margin |
|
9.50% |
10.52% |
10.23% |
10.74% |
10.22% |
8.81% |
10.40% |
10.74% |
9.77% |
8.67% |
Pre Tax Income Margin |
|
11.19% |
8.80% |
12.24% |
12.62% |
12.05% |
10.27% |
14.22% |
14.10% |
13.81% |
12.17% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
9.28 |
7.82 |
16.48 |
18.41 |
13.28 |
12.17 |
20.50 |
19.48 |
18.09 |
16.52 |
NOPAT to Interest Expense |
|
7.04 |
6.04 |
12.94 |
14.81 |
10.42 |
9.59 |
14.27 |
14.08 |
12.09 |
11.05 |
EBIT Less CapEx to Interest Expense |
|
7.62 |
5.28 |
12.46 |
14.83 |
10.93 |
9.11 |
15.79 |
16.44 |
15.48 |
13.52 |
NOPAT Less CapEx to Interest Expense |
|
5.37 |
3.50 |
8.92 |
11.22 |
8.07 |
6.53 |
9.56 |
11.04 |
9.48 |
8.05 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
35.69% |
43.04% |
28.36% |
27.42% |
32.67% |
35.09% |
31.27% |
28.30% |
28.52% |
27.56% |
Augmented Payout Ratio |
|
94.29% |
61.24% |
59.94% |
101.17% |
32.67% |
42.40% |
90.27% |
87.82% |
76.14% |
80.12% |