Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.49% |
8.86% |
-23.23% |
6.01% |
6.03% |
1.33% |
22.55% |
1.98% |
-2.44% |
2.71% |
EBITDA Growth |
|
2.41% |
5.74% |
-15.03% |
-7.64% |
21.50% |
-20.36% |
48.12% |
-9.60% |
-10.42% |
6.63% |
EBIT Growth |
|
1.96% |
5.54% |
-13.69% |
-10.63% |
19.75% |
-25.77% |
60.45% |
-12.21% |
-18.18% |
1.31% |
NOPAT Growth |
|
4.21% |
5.86% |
-37.86% |
40.81% |
14.45% |
-21.19% |
49.76% |
-12.04% |
-16.12% |
-2.67% |
Net Income Growth |
|
3.56% |
6.30% |
-17.45% |
22.39% |
27.93% |
-41.60% |
57.14% |
-14.24% |
-22.97% |
-8.72% |
EPS Growth |
|
3.56% |
6.30% |
-17.45% |
22.39% |
33.24% |
-39.35% |
57.80% |
-12.13% |
-19.18% |
-3.48% |
Operating Cash Flow Growth |
|
3.88% |
4.40% |
-15.11% |
25.52% |
-4.47% |
-8.42% |
18.53% |
-15.21% |
-16.94% |
69.60% |
Free Cash Flow Firm Growth |
|
2,460.73% |
-68.65% |
-281.78% |
676.37% |
-96.57% |
801.93% |
-189.45% |
184.42% |
-449.30% |
152.99% |
Invested Capital Growth |
|
2.07% |
11.05% |
14.41% |
-20.69% |
13.37% |
-0.39% |
24.90% |
4.38% |
30.26% |
-2.27% |
Revenue Q/Q Growth |
|
1.42% |
2.39% |
-27.57% |
40.88% |
2.01% |
5.16% |
1.35% |
0.32% |
-2.79% |
1.39% |
EBITDA Q/Q Growth |
|
-0.21% |
1.78% |
-21.16% |
25.57% |
6.00% |
-2.39% |
3.15% |
-12.33% |
-2.05% |
15.78% |
EBIT Q/Q Growth |
|
-0.34% |
1.68% |
-19.69% |
21.76% |
5.75% |
-2.98% |
2.51% |
-14.61% |
-5.26% |
23.26% |
NOPAT Q/Q Growth |
|
-0.46% |
2.39% |
-43.97% |
117.77% |
3.56% |
-0.57% |
0.90% |
-14.97% |
-4.44% |
22.14% |
Net Income Q/Q Growth |
|
-0.59% |
2.32% |
-23.99% |
30.23% |
37.84% |
-30.98% |
0.62% |
-15.14% |
-7.23% |
24.76% |
EPS Q/Q Growth |
|
-0.59% |
2.32% |
-23.99% |
30.23% |
37.57% |
-32.05% |
-1.11% |
-14.81% |
-6.51% |
25.00% |
Operating Cash Flow Q/Q Growth |
|
12.84% |
-11.02% |
-4.63% |
8.90% |
-0.21% |
10.59% |
-9.32% |
-3.68% |
-36.39% |
38.56% |
Free Cash Flow Firm Q/Q Growth |
|
0.80% |
-62.00% |
-55.12% |
780.14% |
-96.38% |
-5.64% |
-13,923.64% |
650.84% |
-106.85% |
462.74% |
Invested Capital Q/Q Growth |
|
-3.38% |
2.74% |
-1.42% |
-28.33% |
-2.99% |
-2.46% |
6.01% |
-1.71% |
7.41% |
-3.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.29% |
27.88% |
30.92% |
30.91% |
30.95% |
27.83% |
29.63% |
30.29% |
31.28% |
31.69% |
EBITDA Margin |
|
8.40% |
8.16% |
9.03% |
7.87% |
9.02% |
7.09% |
8.56% |
7.59% |
6.97% |
7.24% |
Operating Margin |
|
6.90% |
6.67% |
7.54% |
6.38% |
7.19% |
5.29% |
6.87% |
5.91% |
4.98% |
4.90% |
EBIT Margin |
|
6.90% |
6.69% |
7.52% |
6.34% |
7.16% |
5.25% |
6.87% |
5.91% |
4.96% |
4.89% |
Profit (Net Income) Margin |
|
4.92% |
4.81% |
5.17% |
5.97% |
7.20% |
4.15% |
5.32% |
4.48% |
3.53% |
3.14% |
Tax Burden Percent |
|
72.62% |
73.61% |
72.93% |
104.71% |
105.71% |
84.00% |
79.42% |
78.50% |
80.44% |
77.58% |
Interest Burden Percent |
|
98.22% |
97.60% |
94.22% |
89.87% |
95.10% |
94.16% |
97.54% |
96.39% |
88.56% |
82.74% |
Effective Tax Rate |
|
29.33% |
28.84% |
49.06% |
20.01% |
23.45% |
19.00% |
23.83% |
23.58% |
22.14% |
24.95% |
Return on Invested Capital (ROIC) |
|
14.12% |
14.02% |
7.72% |
11.36% |
13.78% |
10.24% |
13.67% |
10.59% |
7.55% |
6.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.87% |
15.49% |
21.04% |
28.64% |
175.83% |
-1.17% |
17.98% |
9.91% |
4.55% |
3.33% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.26% |
2.26% |
5.28% |
3.61% |
4.73% |
-0.03% |
1.02% |
1.52% |
1.32% |
1.40% |
Return on Equity (ROE) |
|
15.37% |
16.27% |
13.00% |
14.97% |
18.51% |
10.21% |
14.69% |
12.11% |
8.88% |
7.97% |
Cash Return on Invested Capital (CROIC) |
|
12.07% |
3.55% |
-5.72% |
34.44% |
1.25% |
10.63% |
-8.48% |
6.31% |
-18.73% |
8.87% |
Operating Return on Assets (OROA) |
|
11.61% |
11.68% |
9.14% |
7.30% |
9.14% |
7.12% |
10.48% |
8.75% |
6.38% |
5.96% |
Return on Assets (ROA) |
|
8.28% |
8.39% |
6.28% |
6.87% |
9.19% |
5.63% |
8.12% |
6.62% |
4.55% |
3.83% |
Return on Common Equity (ROCE) |
|
12.86% |
13.51% |
10.31% |
11.51% |
14.19% |
7.87% |
11.07% |
8.90% |
6.42% |
5.62% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.15% |
19.92% |
16.34% |
18.98% |
23.99% |
12.54% |
19.27% |
16.42% |
11.93% |
11.73% |
Net Operating Profit after Tax (NOPAT) |
|
519 |
549 |
341 |
480 |
550 |
433 |
649 |
571 |
479 |
466 |
NOPAT Margin |
|
4.88% |
4.75% |
3.84% |
5.10% |
5.51% |
4.28% |
5.23% |
4.51% |
3.88% |
3.68% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.75% |
-1.47% |
-13.32% |
-17.28% |
-162.05% |
11.41% |
-4.31% |
0.68% |
3.00% |
3.25% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
10.34% |
6.89% |
6.83% |
Cost of Revenue to Revenue |
|
71.71% |
72.12% |
69.08% |
69.09% |
69.05% |
72.17% |
70.37% |
69.71% |
68.72% |
68.31% |
SG&A Expenses to Revenue |
|
21.05% |
20.82% |
23.32% |
23.54% |
23.61% |
20.61% |
21.24% |
21.91% |
23.96% |
23.94% |
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 |
|
21.38% |
21.21% |
23.26% |
24.53% |
23.76% |
22.54% |
22.76% |
24.39% |
26.30% |
26.79% |
Earnings before Interest and Taxes (EBIT) |
|
734 |
774 |
668 |
597 |
715 |
531 |
852 |
748 |
612 |
620 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
893 |
944 |
802 |
741 |
900 |
717 |
1,062 |
960 |
860 |
917 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.52 |
4.37 |
3.90 |
4.01 |
3.26 |
2.81 |
3.03 |
3.14 |
2.69 |
2.59 |
Price to Tangible Book Value (P/TBV) |
|
33.95 |
80.26 |
0.00 |
23.55 |
0.00 |
25.80 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.23 |
1.06 |
1.23 |
1.26 |
0.98 |
0.93 |
0.84 |
0.86 |
0.80 |
0.69 |
Price to Earnings (P/E) |
|
27.19 |
24.10 |
0.00 |
22.17 |
14.06 |
23.26 |
16.47 |
20.12 |
23.65 |
22.51 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
3.68% |
4.15% |
0.00% |
4.51% |
7.11% |
4.30% |
6.07% |
4.97% |
4.23% |
4.44% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.73 |
3.28 |
2.73 |
3.81 |
2.60 |
2.43 |
2.32 |
2.34 |
1.86 |
1.77 |
Enterprise Value to Revenue (EV/Rev) |
|
1.30 |
1.17 |
1.45 |
1.51 |
1.10 |
1.02 |
0.99 |
1.02 |
1.08 |
0.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.52 |
14.34 |
16.04 |
19.21 |
12.23 |
14.33 |
11.53 |
13.42 |
15.53 |
13.52 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.88 |
17.48 |
19.26 |
23.83 |
15.39 |
19.35 |
14.37 |
17.23 |
21.82 |
19.99 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.71 |
24.66 |
37.73 |
29.63 |
20.03 |
23.71 |
18.86 |
22.57 |
27.89 |
26.60 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.51 |
21.07 |
23.60 |
20.79 |
16.84 |
17.15 |
17.24 |
21.41 |
26.71 |
14.62 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
31.25 |
97.42 |
0.00 |
9.77 |
220.70 |
22.83 |
0.00 |
37.92 |
0.00 |
19.71 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.24 |
0.36 |
0.46 |
0.50 |
0.19 |
0.16 |
0.24 |
0.30 |
0.52 |
0.58 |
Long-Term Debt to Equity |
|
0.14 |
0.21 |
0.25 |
0.25 |
0.16 |
0.12 |
0.23 |
0.28 |
0.44 |
0.43 |
Financial Leverage |
|
0.08 |
0.15 |
0.25 |
0.13 |
0.03 |
0.03 |
0.06 |
0.15 |
0.29 |
0.42 |
Leverage Ratio |
|
1.86 |
1.94 |
2.07 |
2.18 |
2.01 |
1.81 |
1.81 |
1.83 |
1.95 |
2.08 |
Compound Leverage Factor |
|
1.82 |
1.89 |
1.95 |
1.96 |
1.92 |
1.71 |
1.76 |
1.76 |
1.73 |
1.72 |
Debt to Total Capital |
|
19.10% |
26.34% |
31.30% |
33.48% |
16.19% |
13.95% |
19.61% |
23.36% |
34.05% |
36.62% |
Short-Term Debt to Total Capital |
|
8.16% |
10.88% |
14.25% |
16.56% |
2.86% |
3.66% |
1.07% |
1.79% |
5.30% |
9.25% |
Long-Term Debt to Total Capital |
|
10.94% |
15.46% |
17.05% |
16.92% |
13.33% |
10.29% |
18.55% |
21.58% |
28.76% |
27.37% |
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 |
|
12.85% |
13.30% |
15.88% |
15.41% |
19.67% |
19.24% |
21.51% |
20.10% |
19.17% |
18.92% |
Common Equity to Total Capital |
|
68.05% |
60.36% |
52.82% |
51.11% |
64.14% |
66.82% |
58.88% |
56.54% |
46.78% |
44.46% |
Debt to EBITDA |
|
0.91 |
1.29 |
2.08 |
2.62 |
0.84 |
0.97 |
1.07 |
1.48 |
3.09 |
3.05 |
Net Debt to EBITDA |
|
0.32 |
0.76 |
1.32 |
1.97 |
0.36 |
-0.12 |
0.56 |
0.87 |
2.35 |
2.37 |
Long-Term Debt to EBITDA |
|
0.52 |
0.76 |
1.13 |
1.32 |
0.69 |
0.72 |
1.02 |
1.37 |
2.61 |
2.28 |
Debt to NOPAT |
|
1.56 |
2.22 |
4.88 |
4.04 |
1.38 |
1.61 |
1.76 |
2.49 |
5.56 |
6.00 |
Net Debt to NOPAT |
|
0.55 |
1.30 |
3.11 |
3.04 |
0.59 |
-0.20 |
0.92 |
1.46 |
4.22 |
4.66 |
Long-Term Debt to NOPAT |
|
0.89 |
1.30 |
2.66 |
2.04 |
1.13 |
1.19 |
1.66 |
2.30 |
4.69 |
4.48 |
Altman Z-Score |
|
5.37 |
5.07 |
3.69 |
3.54 |
4.35 |
4.01 |
4.24 |
4.25 |
3.16 |
3.07 |
Noncontrolling Interest Sharing Ratio |
|
16.33% |
16.97% |
20.67% |
23.14% |
23.32% |
22.88% |
24.64% |
26.49% |
27.72% |
29.45% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.50 |
1.44 |
1.44 |
1.30 |
1.58 |
1.66 |
1.67 |
1.79 |
1.67 |
1.42 |
Quick Ratio |
|
0.61 |
0.57 |
0.60 |
0.38 |
0.66 |
0.81 |
0.68 |
0.70 |
0.76 |
0.57 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
443 |
139 |
-253 |
1,456 |
50 |
450 |
-403 |
340 |
-1,187 |
629 |
Operating Cash Flow to CapEx |
|
858.63% |
915.62% |
874.17% |
960.55% |
858.17% |
1,222.45% |
898.73% |
627.08% |
340.14% |
572.97% |
Free Cash Flow to Firm to Interest Expense |
|
17.05 |
4.36 |
-4.95 |
19.16 |
0.98 |
10.98 |
-14.91 |
9.71 |
-13.65 |
4.80 |
Operating Cash Flow to Interest Expense |
|
23.67 |
20.15 |
10.68 |
9.01 |
12.88 |
14.61 |
26.30 |
17.20 |
5.75 |
6.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
20.91 |
17.95 |
9.46 |
8.07 |
11.38 |
13.41 |
23.37 |
14.46 |
4.06 |
5.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.68 |
1.74 |
1.21 |
1.15 |
1.28 |
1.36 |
1.53 |
1.48 |
1.29 |
1.22 |
Accounts Receivable Turnover |
|
9.02 |
9.32 |
6.40 |
7.00 |
8.27 |
7.58 |
8.62 |
8.74 |
7.47 |
7.58 |
Inventory Turnover |
|
5.37 |
5.26 |
3.41 |
3.89 |
4.85 |
4.97 |
5.17 |
4.61 |
4.49 |
4.78 |
Fixed Asset Turnover |
|
33.75 |
35.48 |
25.06 |
27.33 |
31.02 |
30.13 |
35.03 |
33.77 |
28.01 |
24.63 |
Accounts Payable Turnover |
|
8.17 |
8.29 |
5.68 |
6.71 |
8.28 |
7.74 |
8.47 |
8.57 |
8.38 |
8.74 |
Days Sales Outstanding (DSO) |
|
40.47 |
39.18 |
57.05 |
52.16 |
44.14 |
48.17 |
42.34 |
41.76 |
48.88 |
48.17 |
Days Inventory Outstanding (DIO) |
|
67.94 |
69.45 |
107.05 |
93.94 |
75.29 |
73.50 |
70.55 |
79.16 |
81.32 |
76.42 |
Days Payable Outstanding (DPO) |
|
44.69 |
44.02 |
64.24 |
54.38 |
44.10 |
47.13 |
43.07 |
42.60 |
43.56 |
41.78 |
Cash Conversion Cycle (CCC) |
|
63.72 |
64.60 |
99.85 |
91.72 |
75.32 |
74.55 |
69.81 |
78.32 |
86.64 |
82.81 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,712 |
4,122 |
4,716 |
3,740 |
4,240 |
4,223 |
5,275 |
5,506 |
7,172 |
7,009 |
Invested Capital Turnover |
|
2.89 |
2.95 |
2.01 |
2.23 |
2.50 |
2.39 |
2.61 |
2.35 |
1.95 |
1.79 |
Increase / (Decrease) in Invested Capital |
|
75 |
410 |
594 |
-976 |
500 |
-17 |
1,052 |
231 |
1,666 |
-163 |
Enterprise Value (EV) |
|
13,855 |
13,540 |
12,872 |
14,233 |
11,012 |
10,274 |
12,241 |
12,886 |
13,355 |
12,396 |
Market Capitalization |
|
13,027 |
12,211 |
10,968 |
11,878 |
9,770 |
9,399 |
10,391 |
10,826 |
9,838 |
8,780 |
Book Value per Share |
|
$34.78 |
$34.70 |
$17.91 |
$19.43 |
$20.43 |
$23.45 |
$24.70 |
$25.42 |
$28.13 |
$27.21 |
Tangible Book Value per Share |
|
$4.63 |
$1.89 |
($1.02) |
$3.31 |
($0.25) |
$2.55 |
($0.70) |
($0.25) |
($8.74) |
($12.17) |
Total Capital |
|
4,239 |
4,627 |
5,323 |
5,794 |
4,674 |
5,011 |
5,817 |
6,095 |
7,814 |
7,632 |
Total Debt |
|
810 |
1,219 |
1,666 |
1,940 |
757 |
699 |
1,141 |
1,424 |
2,661 |
2,795 |
Total Long-Term Debt |
|
464 |
715 |
908 |
980 |
623 |
516 |
1,079 |
1,315 |
2,247 |
2,089 |
Net Debt |
|
283 |
714 |
1,059 |
1,463 |
323 |
-89 |
599 |
835 |
2,019 |
2,172 |
Capital Expenditures (CapEx) |
|
72 |
70 |
62 |
71 |
76 |
49 |
79 |
96 |
147 |
148 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,358 |
1,463 |
1,841 |
1,859 |
1,216 |
1,270 |
1,481 |
1,756 |
2,048 |
1,764 |
Debt-free Net Working Capital (DFNWC) |
|
1,430 |
1,526 |
2,015 |
1,916 |
1,322 |
1,692 |
1,599 |
1,873 |
2,219 |
1,886 |
Net Working Capital (NWC) |
|
1,084 |
1,022 |
1,257 |
956 |
1,188 |
1,508 |
1,537 |
1,764 |
1,805 |
1,180 |
Net Nonoperating Expense (NNE) |
|
-4.72 |
-7.32 |
-118 |
-82 |
-169 |
13 |
-11 |
4.87 |
43 |
68 |
Net Nonoperating Obligations (NNO) |
|
283 |
714 |
1,059 |
-114 |
323 |
-89 |
599 |
835 |
2,019 |
2,172 |
Total Depreciation and Amortization (D&A) |
|
159 |
170 |
134 |
144 |
185 |
186 |
210 |
212 |
248 |
297 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
12.78% |
12.64% |
20.72% |
19.74% |
12.18% |
12.55% |
11.94% |
13.88% |
16.60% |
13.92% |
Debt-free Net Working Capital to Revenue |
|
13.45% |
13.18% |
22.69% |
20.35% |
13.24% |
16.72% |
12.89% |
14.81% |
17.98% |
14.88% |
Net Working Capital to Revenue |
|
10.20% |
8.83% |
14.15% |
10.16% |
11.90% |
14.91% |
12.39% |
13.95% |
14.63% |
9.31% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.70 |
$2.83 |
$4.51 |
$3.95 |
$3.18 |
$3.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
147.82M |
142.50M |
140.09M |
136.06M |
130.62M |
126.79M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.65 |
$2.82 |
$4.45 |
$3.91 |
$3.16 |
$3.05 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
149.26M |
143.40M |
141.77M |
137.76M |
131.75M |
127.78M |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
143.39M |
142.46M |
137.17M |
131.28M |
128.51M |
124.18M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
543 |
582 |
344 |
555 |
561 |
459 |
655 |
671 |
541 |
549 |
Normalized NOPAT Margin |
|
5.11% |
5.03% |
3.87% |
5.89% |
5.62% |
4.54% |
5.28% |
5.31% |
4.39% |
4.33% |
Pre Tax Income Margin |
|
6.78% |
6.53% |
7.09% |
5.70% |
6.81% |
4.94% |
6.70% |
5.70% |
4.39% |
4.05% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
28.22 |
24.28 |
13.09 |
7.86 |
14.08 |
12.95 |
31.56 |
21.37 |
7.03 |
4.73 |
NOPAT to Interest Expense |
|
19.94 |
17.22 |
6.68 |
6.32 |
10.83 |
10.57 |
24.04 |
16.31 |
5.50 |
3.56 |
EBIT Less CapEx to Interest Expense |
|
25.46 |
22.08 |
11.87 |
6.92 |
12.58 |
11.76 |
28.63 |
18.63 |
5.34 |
3.60 |
NOPAT Less CapEx to Interest Expense |
|
17.19 |
15.02 |
5.46 |
5.38 |
9.32 |
9.37 |
21.11 |
13.57 |
3.81 |
2.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
22.05% |
18.89% |
3.28% |
1.31% |
-7.16% |
1.90% |
3.94% |
3.71% |
10.78% |
13.57% |
Augmented Payout Ratio |
|
79.33% |
117.74% |
101.25% |
36.89% |
65.84% |
24.05% |
73.79% |
96.11% |
72.48% |
174.37% |