Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.24% |
-20.55% |
34.10% |
56.96% |
-7.56% |
-5.99% |
7.39% |
58.41% |
13.74% |
1.08% |
EBITDA Growth |
|
12.69% |
-53.05% |
13.16% |
196.39% |
-11.44% |
-33.03% |
14.12% |
81.38% |
-18.41% |
-6.57% |
EBIT Growth |
|
26.82% |
-72.30% |
9.46% |
503.17% |
-31.84% |
-52.47% |
17.74% |
94.66% |
-36.17% |
-10.99% |
NOPAT Growth |
|
11.02% |
-77.14% |
9.84% |
347.86% |
-9.08% |
-51.28% |
-28.08% |
245.79% |
-33.81% |
-6.67% |
Net Income Growth |
|
23.95% |
-77.27% |
10.97% |
454.96% |
-19.26% |
-55.32% |
-22.78% |
218.81% |
-36.84% |
-2.92% |
EPS Growth |
|
25.41% |
-78.66% |
11.30% |
508.59% |
-21.23% |
-57.35% |
-23.80% |
226.80% |
-37.04% |
-4.14% |
Operating Cash Flow Growth |
|
-43.75% |
-31.19% |
41.81% |
84.58% |
-0.31% |
-7.67% |
-7.79% |
76.24% |
-19.65% |
4.52% |
Free Cash Flow Firm Growth |
|
-80.30% |
5.81% |
239.86% |
-535.71% |
-74.97% |
-23.69% |
9.12% |
126.74% |
-741.27% |
442.55% |
Invested Capital Growth |
|
3.15% |
-6.04% |
10.94% |
38.87% |
3.83% |
-3.27% |
0.82% |
8.10% |
126.30% |
3.75% |
Revenue Q/Q Growth |
|
0.14% |
-3.63% |
0.00% |
15.06% |
1.10% |
-1.36% |
-0.17% |
3.53% |
17.32% |
-3.24% |
EBITDA Q/Q Growth |
|
41.73% |
-30.33% |
0.00% |
25.27% |
7.79% |
-5.25% |
-6.37% |
12.88% |
5.80% |
-7.85% |
EBIT Q/Q Growth |
|
146.52% |
-50.00% |
0.00% |
32.57% |
20.97% |
-12.37% |
-9.82% |
20.26% |
-4.41% |
-9.90% |
NOPAT Q/Q Growth |
|
373.02% |
-57.96% |
0.00% |
33.47% |
1.38% |
-7.44% |
-39.80% |
106.73% |
3.74% |
-10.74% |
Net Income Q/Q Growth |
|
358.87% |
-58.47% |
0.00% |
35.12% |
11.34% |
-9.06% |
-39.85% |
113.07% |
-2.48% |
-9.68% |
EPS Q/Q Growth |
|
553.52% |
-60.51% |
0.00% |
35.83% |
13.78% |
-10.71% |
-40.61% |
117.39% |
-4.08% |
-10.99% |
Operating Cash Flow Q/Q Growth |
|
-9.57% |
-10.08% |
0.00% |
15.76% |
8.17% |
6.46% |
-18.13% |
18.93% |
10.89% |
-1.69% |
Free Cash Flow Firm Q/Q Growth |
|
-22.88% |
111.85% |
-85.89% |
-182.05% |
-78.64% |
307.80% |
-2.98% |
51.14% |
3.56% |
-23.47% |
Invested Capital Q/Q Growth |
|
-1.55% |
-6.12% |
0.00% |
27.20% |
-1.69% |
-10.35% |
-2.87% |
6.39% |
-0.05% |
3.66% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
16.12% |
17.68% |
25.79% |
29.67% |
13.63% |
15.52% |
23.01% |
21.90% |
19.37% |
26.55% |
EBITDA Margin |
|
18.21% |
15.64% |
26.46% |
31.36% |
16.60% |
17.33% |
24.33% |
22.90% |
20.00% |
27.87% |
Operating Margin |
|
7.21% |
5.81% |
19.31% |
23.77% |
5.72% |
8.08% |
16.31% |
15.23% |
11.49% |
21.51% |
EBIT Margin |
|
9.03% |
6.89% |
19.77% |
24.22% |
6.30% |
8.55% |
16.91% |
15.42% |
12.55% |
22.36% |
Profit (Net Income) Margin |
|
5.33% |
4.16% |
14.54% |
17.58% |
4.97% |
5.69% |
11.97% |
16.65% |
8.27% |
14.90% |
Tax Burden Percent |
|
68.98% |
74.57% |
77.97% |
77.33% |
112.69% |
81.05% |
77.51% |
123.87% |
75.27% |
69.06% |
Interest Burden Percent |
|
85.51% |
80.92% |
94.33% |
93.83% |
69.98% |
82.13% |
91.37% |
87.18% |
87.60% |
96.49% |
Effective Tax Rate |
|
31.02% |
25.43% |
22.03% |
22.67% |
-12.69% |
18.95% |
22.49% |
-23.87% |
24.73% |
30.95% |
Return on Invested Capital (ROIC) |
|
5.28% |
4.68% |
20.89% |
23.32% |
6.34% |
6.99% |
14.16% |
20.54% |
8.57% |
21.52% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.57% |
2.51% |
16.59% |
17.83% |
-3.37% |
1.91% |
11.27% |
14.07% |
7.22% |
20.83% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.65% |
0.24% |
3.30% |
4.08% |
-0.59% |
0.42% |
3.91% |
8.38% |
2.70% |
-1.86% |
Return on Equity (ROE) |
|
5.93% |
4.92% |
24.19% |
27.41% |
5.75% |
7.40% |
18.07% |
28.92% |
11.27% |
19.66% |
Cash Return on Invested Capital (CROIC) |
|
2.18% |
10.91% |
10.52% |
-9.22% |
2.58% |
10.31% |
13.34% |
12.76% |
-68.84% |
17.84% |
Operating Return on Assets (OROA) |
|
5.25% |
4.16% |
16.01% |
17.67% |
3.49% |
5.58% |
12.33% |
10.80% |
7.74% |
18.51% |
Return on Assets (ROA) |
|
3.10% |
2.51% |
11.78% |
12.82% |
2.75% |
3.72% |
8.73% |
11.66% |
5.10% |
12.33% |
Return on Common Equity (ROCE) |
|
5.65% |
4.67% |
22.78% |
25.40% |
5.27% |
6.79% |
16.52% |
26.22% |
10.27% |
17.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.15% |
5.10% |
23.13% |
26.02% |
6.17% |
7.88% |
18.50% |
27.47% |
11.92% |
20.36% |
Net Operating Profit after Tax (NOPAT) |
|
604 |
544 |
2,378 |
2,165 |
483 |
532 |
1,091 |
1,517 |
439 |
663 |
NOPAT Margin |
|
4.97% |
4.33% |
15.06% |
18.38% |
6.44% |
6.55% |
12.64% |
18.87% |
8.64% |
14.85% |
Net Nonoperating Expense Percent (NNEP) |
|
-8.29% |
2.17% |
4.30% |
5.50% |
9.70% |
5.08% |
2.89% |
6.47% |
1.35% |
0.69% |
Return On Investment Capital (ROIC_SIMPLE) |
|
3.87% |
3.47% |
15.50% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
83.88% |
82.32% |
74.21% |
70.33% |
86.37% |
84.48% |
76.99% |
78.10% |
80.63% |
73.45% |
SG&A Expenses to Revenue |
|
7.20% |
6.89% |
5.29% |
4.68% |
5.98% |
5.64% |
5.15% |
4.96% |
5.08% |
4.88% |
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 |
|
8.91% |
11.87% |
6.48% |
5.90% |
7.92% |
7.44% |
6.71% |
6.67% |
7.88% |
5.04% |
Earnings before Interest and Taxes (EBIT) |
|
1,097 |
865 |
3,123 |
2,853 |
473 |
694 |
1,460 |
1,240 |
637 |
998 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,211 |
1,962 |
4,179 |
3,693 |
1,246 |
1,407 |
2,101 |
1,841 |
1,015 |
1,244 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.40 |
1.73 |
1.28 |
1.51 |
1.64 |
1.44 |
1.41 |
2.57 |
1.85 |
1.93 |
Price to Tangible Book Value (P/TBV) |
|
2.05 |
2.60 |
2.06 |
2.75 |
2.28 |
1.83 |
1.77 |
4.06 |
3.63 |
2.06 |
Price to Revenue (P/Rev) |
|
1.22 |
1.41 |
0.81 |
1.02 |
1.32 |
1.04 |
0.91 |
1.56 |
1.28 |
1.41 |
Price to Earnings (P/E) |
|
24.51 |
36.91 |
5.68 |
5.94 |
30.09 |
20.00 |
7.90 |
9.61 |
16.30 |
9.75 |
Dividend Yield |
|
1.79% |
1.24% |
1.31% |
1.21% |
1.37% |
1.56% |
1.51% |
0.83% |
1.47% |
1.44% |
Earnings Yield |
|
4.08% |
2.71% |
17.61% |
16.82% |
3.32% |
5.00% |
12.66% |
10.40% |
6.13% |
10.26% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.36 |
1.66 |
1.24 |
1.37 |
1.50 |
1.41 |
1.29 |
2.00 |
1.42 |
1.97 |
Enterprise Value to Revenue (EV/Rev) |
|
1.30 |
1.49 |
0.94 |
1.26 |
1.55 |
1.30 |
1.16 |
1.91 |
1.99 |
1.38 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.16 |
9.53 |
3.54 |
4.01 |
9.36 |
7.51 |
4.77 |
8.33 |
9.93 |
4.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.43 |
21.61 |
4.74 |
5.19 |
24.65 |
15.23 |
6.86 |
12.37 |
15.83 |
6.18 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.24 |
34.38 |
6.22 |
6.84 |
24.12 |
19.87 |
9.18 |
10.11 |
22.97 |
9.30 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.05 |
8.00 |
4.36 |
6.19 |
8.99 |
8.12 |
7.11 |
10.04 |
11.63 |
5.72 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
63.45 |
14.75 |
12.36 |
0.00 |
59.35 |
13.47 |
9.74 |
16.27 |
0.00 |
11.22 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.41 |
0.46 |
0.47 |
0.61 |
0.54 |
0.54 |
0.44 |
0.71 |
0.98 |
0.21 |
Long-Term Debt to Equity |
|
0.41 |
0.43 |
0.47 |
0.58 |
0.54 |
0.54 |
0.44 |
0.58 |
0.95 |
0.21 |
Financial Leverage |
|
0.05 |
0.09 |
0.20 |
0.23 |
0.18 |
0.22 |
0.35 |
0.60 |
0.37 |
-0.09 |
Leverage Ratio |
|
1.92 |
1.96 |
2.05 |
2.14 |
2.09 |
1.99 |
2.07 |
2.48 |
2.21 |
1.59 |
Compound Leverage Factor |
|
1.64 |
1.59 |
1.94 |
2.01 |
1.46 |
1.64 |
1.89 |
2.16 |
1.93 |
1.54 |
Debt to Total Capital |
|
29.23% |
31.31% |
31.80% |
37.79% |
35.15% |
34.98% |
30.51% |
41.68% |
49.59% |
17.55% |
Short-Term Debt to Total Capital |
|
0.04% |
1.91% |
0.00% |
1.96% |
0.00% |
0.00% |
0.00% |
7.71% |
1.93% |
0.00% |
Long-Term Debt to Total Capital |
|
29.20% |
29.40% |
31.80% |
35.83% |
35.15% |
34.98% |
30.51% |
33.97% |
47.66% |
17.55% |
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 |
|
3.31% |
3.34% |
3.48% |
4.18% |
5.27% |
5.51% |
5.56% |
5.38% |
4.77% |
6.85% |
Common Equity to Total Capital |
|
67.46% |
65.35% |
64.72% |
58.03% |
59.57% |
59.50% |
63.93% |
52.94% |
45.65% |
75.60% |
Debt to EBITDA |
|
2.06 |
2.50 |
1.17 |
1.40 |
2.86 |
2.45 |
1.27 |
2.08 |
3.77 |
0.61 |
Net Debt to EBITDA |
|
0.25 |
0.25 |
0.36 |
0.61 |
0.96 |
1.14 |
0.79 |
1.25 |
3.16 |
-0.34 |
Long-Term Debt to EBITDA |
|
2.06 |
2.35 |
1.17 |
1.33 |
2.86 |
2.45 |
1.27 |
1.70 |
3.62 |
0.61 |
Debt to NOPAT |
|
7.56 |
9.02 |
2.05 |
2.39 |
7.38 |
6.48 |
2.44 |
2.53 |
8.72 |
1.14 |
Net Debt to NOPAT |
|
0.93 |
0.90 |
0.63 |
1.05 |
2.47 |
3.02 |
1.52 |
1.52 |
7.31 |
-0.64 |
Long-Term Debt to NOPAT |
|
7.55 |
8.47 |
2.05 |
2.27 |
7.38 |
6.48 |
2.44 |
2.06 |
8.38 |
1.14 |
Altman Z-Score |
|
2.61 |
2.66 |
2.92 |
2.65 |
2.26 |
2.27 |
2.85 |
2.81 |
1.79 |
4.41 |
Noncontrolling Interest Sharing Ratio |
|
4.76% |
4.98% |
5.83% |
7.33% |
8.30% |
8.25% |
8.57% |
9.32% |
8.91% |
8.67% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.80 |
2.37 |
2.60 |
2.25 |
2.56 |
2.21 |
2.40 |
1.76 |
2.04 |
4.16 |
Quick Ratio |
|
1.98 |
1.76 |
1.75 |
1.61 |
1.86 |
1.42 |
1.51 |
1.29 |
1.18 |
3.24 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
250 |
1,267 |
1,197 |
-856 |
196 |
785 |
1,028 |
942 |
-3,524 |
549 |
Operating Cash Flow to CapEx |
|
130.36% |
225.92% |
306.41% |
363.83% |
247.05% |
165.31% |
200.71% |
264.82% |
137.84% |
219.76% |
Free Cash Flow to Firm to Interest Expense |
|
1.57 |
7.68 |
6.76 |
-4.86 |
1.38 |
6.33 |
8.16 |
5.93 |
-44.60 |
15.70 |
Operating Cash Flow to Interest Expense |
|
8.26 |
14.16 |
19.18 |
13.60 |
9.13 |
10.49 |
11.18 |
9.61 |
10.97 |
30.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.92 |
7.89 |
12.92 |
9.86 |
5.44 |
4.15 |
5.61 |
5.98 |
3.01 |
16.80 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.58 |
0.60 |
0.81 |
0.73 |
0.55 |
0.65 |
0.73 |
0.70 |
0.62 |
0.83 |
Accounts Receivable Turnover |
|
7.87 |
7.38 |
8.61 |
7.64 |
6.67 |
7.83 |
8.47 |
8.29 |
7.01 |
8.35 |
Inventory Turnover |
|
6.14 |
5.92 |
7.16 |
7.13 |
6.99 |
7.03 |
6.95 |
7.38 |
6.63 |
6.83 |
Fixed Asset Turnover |
|
1.42 |
1.48 |
1.96 |
1.62 |
1.09 |
1.20 |
1.33 |
1.25 |
1.08 |
1.55 |
Accounts Payable Turnover |
|
11.79 |
11.70 |
13.26 |
11.71 |
12.85 |
14.00 |
12.01 |
11.46 |
11.19 |
13.21 |
Days Sales Outstanding (DSO) |
|
46.35 |
49.48 |
42.40 |
47.76 |
54.72 |
46.60 |
43.07 |
44.03 |
52.04 |
43.72 |
Days Inventory Outstanding (DIO) |
|
59.47 |
61.63 |
50.96 |
51.23 |
52.21 |
51.89 |
52.54 |
49.43 |
55.07 |
53.44 |
Days Payable Outstanding (DPO) |
|
30.96 |
31.20 |
27.53 |
31.18 |
28.41 |
26.08 |
30.39 |
31.85 |
32.61 |
27.64 |
Cash Conversion Cycle (CCC) |
|
74.86 |
79.90 |
65.83 |
67.81 |
78.52 |
72.42 |
65.23 |
61.61 |
74.50 |
69.52 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
11,605 |
11,251 |
11,974 |
10,793 |
7,772 |
7,485 |
7,738 |
7,675 |
7,100 |
3,137 |
Invested Capital Turnover |
|
1.06 |
1.08 |
1.39 |
1.27 |
0.98 |
1.07 |
1.12 |
1.09 |
0.99 |
1.45 |
Increase / (Decrease) in Invested Capital |
|
354 |
-723 |
1,181 |
3,021 |
287 |
-253 |
63 |
575 |
3,963 |
113 |
Enterprise Value (EV) |
|
15,834 |
18,688 |
14,800 |
14,817 |
11,659 |
10,567 |
10,014 |
15,335 |
10,081 |
6,168 |
Market Capitalization |
|
14,756 |
17,678 |
12,757 |
11,979 |
9,930 |
8,419 |
7,866 |
12,534 |
6,505 |
6,297 |
Book Value per Share |
|
$81.79 |
$79.92 |
$77.60 |
$62.24 |
$47.31 |
$45.66 |
$43.28 |
$37.75 |
$27.34 |
$25.00 |
Tangible Book Value per Share |
|
$56.05 |
$53.04 |
$48.49 |
$34.04 |
$34.04 |
$35.83 |
$34.48 |
$23.89 |
$13.89 |
$23.36 |
Total Capital |
|
15,605 |
15,670 |
15,344 |
13,708 |
10,144 |
9,848 |
8,744 |
9,206 |
7,720 |
4,320 |
Total Debt |
|
4,562 |
4,906 |
4,879 |
5,180 |
3,566 |
3,445 |
2,668 |
3,837 |
3,828 |
758 |
Total Long-Term Debt |
|
4,556 |
4,607 |
4,879 |
4,911 |
3,566 |
3,445 |
2,668 |
3,127 |
3,679 |
758 |
Net Debt |
|
562 |
487 |
1,509 |
2,265 |
1,194 |
1,605 |
1,662 |
2,306 |
3,208 |
-425 |
Capital Expenditures (CapEx) |
|
1,008 |
1,034 |
1,108 |
658 |
525 |
787 |
702 |
577 |
629 |
491 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,082 |
814 |
1,447 |
1,280 |
807 |
773 |
906 |
675 |
754 |
470 |
Debt-free Net Working Capital (DFNWC) |
|
4,001 |
4,118 |
3,675 |
3,188 |
2,120 |
1,501 |
1,659 |
2,206 |
1,374 |
1,653 |
Net Working Capital (NWC) |
|
3,995 |
3,819 |
3,675 |
2,919 |
2,120 |
1,501 |
1,659 |
1,496 |
1,225 |
1,653 |
Net Nonoperating Expense (NNE) |
|
-43 |
22 |
81 |
95 |
110 |
70 |
57 |
178 |
19 |
-2.07 |
Net Nonoperating Obligations (NNO) |
|
562 |
487 |
1,509 |
2,265 |
1,194 |
1,082 |
1,662 |
2,306 |
3,208 |
-425 |
Total Depreciation and Amortization (D&A) |
|
1,114 |
1,097 |
1,056 |
840 |
773 |
713 |
641 |
601 |
378 |
246 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
8.91% |
6.49% |
9.16% |
10.87% |
10.75% |
9.52% |
10.49% |
8.39% |
14.85% |
10.53% |
Debt-free Net Working Capital to Revenue |
|
32.95% |
32.82% |
23.27% |
27.07% |
28.25% |
18.49% |
19.21% |
27.43% |
27.07% |
37.03% |
Net Working Capital to Revenue |
|
32.90% |
30.44% |
23.27% |
24.78% |
28.25% |
18.49% |
19.21% |
18.60% |
24.13% |
37.03% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.66 |
$3.73 |
$17.46 |
$15.66 |
$2.57 |
$3.26 |
$7.66 |
$10.05 |
$3.07 |
$4.88 |
Adjusted Weighted Average Basic Shares Outstanding |
|
128.54M |
127.81M |
127.97M |
128.00M |
127.85M |
128.40M |
129.40M |
129.09M |
129.37M |
131.82M |
Adjusted Diluted Earnings per Share |
|
$4.64 |
$3.70 |
$17.34 |
$15.58 |
$2.56 |
$3.25 |
$7.62 |
$10.00 |
$3.06 |
$4.86 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
129.21M |
128.60M |
128.85M |
128.70M |
128.09M |
128.76M |
129.99M |
129.54M |
129.97M |
132.30M |
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 |
|
128.23M |
128.22M |
127.36M |
127.92M |
127.83M |
128.39M |
128.47M |
129.42M |
128.93M |
130.22M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
666 |
919 |
2,404 |
2,181 |
326 |
562 |
1,117 |
878 |
517 |
663 |
Normalized NOPAT Margin |
|
5.49% |
7.32% |
15.22% |
18.52% |
4.34% |
6.92% |
12.94% |
10.92% |
10.19% |
14.85% |
Pre Tax Income Margin |
|
7.73% |
5.58% |
18.65% |
22.73% |
4.41% |
7.02% |
15.45% |
13.44% |
10.99% |
21.58% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.90 |
5.24 |
17.64 |
16.21 |
3.33 |
5.60 |
11.59 |
7.80 |
8.06 |
28.51 |
NOPAT to Interest Expense |
|
3.80 |
3.29 |
13.44 |
12.30 |
3.40 |
4.29 |
8.66 |
9.54 |
5.55 |
18.94 |
EBIT Less CapEx to Interest Expense |
|
0.56 |
-1.02 |
11.38 |
12.47 |
-0.37 |
-0.75 |
6.02 |
4.17 |
0.10 |
14.49 |
NOPAT Less CapEx to Interest Expense |
|
-2.54 |
-2.97 |
7.18 |
8.56 |
-0.29 |
-2.06 |
3.09 |
5.91 |
-2.41 |
4.91 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
48.38% |
52.68% |
9.97% |
9.32% |
51.47% |
39.39% |
15.96% |
9.78% |
27.14% |
16.09% |
Augmented Payout Ratio |
|
57.65% |
57.09% |
14.37% |
10.77% |
65.95% |
45.89% |
26.21% |
9.78% |
43.10% |
40.60% |