Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-5.15% |
-2.90% |
5.20% |
-11.66% |
2.78% |
-6.14% |
8.00% |
11.42% |
7.98% |
2.75% |
EBITDA Growth |
|
-14.37% |
14.21% |
5.28% |
-12.78% |
6.26% |
-16.06% |
9.33% |
2.02% |
17.82% |
27.33% |
EBIT Growth |
|
-20.14% |
22.59% |
5.40% |
-10.37% |
6.30% |
-24.48% |
12.46% |
-2.79% |
29.31% |
39.06% |
NOPAT Growth |
|
-14.33% |
17.27% |
18.89% |
-17.96% |
11.54% |
-23.03% |
9.27% |
-0.26% |
22.57% |
46.98% |
Net Income Growth |
|
-16.77% |
22.54% |
21.83% |
-4.87% |
9.10% |
-175.35% |
196.32% |
-3.07% |
25.62% |
53.04% |
EPS Growth |
|
-15.52% |
24.70% |
23.67% |
-4.69% |
9.22% |
-177.86% |
194.22% |
-2.56% |
25.72% |
53.86% |
Operating Cash Flow Growth |
|
237.01% |
-3.01% |
7.82% |
8.91% |
6.28% |
-23.15% |
10.84% |
-13.26% |
34.86% |
16.67% |
Free Cash Flow Firm Growth |
|
-5.30% |
-8.70% |
-82.89% |
371.86% |
346.83% |
-82.70% |
-404.67% |
162.29% |
-12.58% |
72.24% |
Invested Capital Growth |
|
-2.68% |
-0.17% |
10.76% |
1.48% |
-24.32% |
2.53% |
34.60% |
-2.63% |
0.62% |
-1.55% |
Revenue Q/Q Growth |
|
-1.95% |
-0.46% |
2.20% |
-16.04% |
12.03% |
31.56% |
-14.31% |
2.21% |
1.78% |
0.43% |
EBITDA Q/Q Growth |
|
-7.75% |
9.22% |
6.58% |
-14.79% |
10.75% |
-1.78% |
-0.97% |
0.71% |
7.62% |
-0.18% |
EBIT Q/Q Growth |
|
-11.24% |
13.87% |
8.87% |
-11.84% |
5.23% |
-3.48% |
-1.94% |
-0.19% |
11.81% |
-0.42% |
NOPAT Q/Q Growth |
|
-8.71% |
8.92% |
16.77% |
-21.65% |
9.35% |
-3.70% |
0.27% |
-0.38% |
7.94% |
3.19% |
Net Income Q/Q Growth |
|
-10.58% |
13.52% |
14.91% |
-10.18% |
1.95% |
-196.11% |
135.00% |
-3.13% |
11.29% |
3.33% |
EPS Q/Q Growth |
|
-10.99% |
15.00% |
15.58% |
-10.29% |
2.11% |
-12.47% |
0.77% |
-3.05% |
11.40% |
3.37% |
Operating Cash Flow Q/Q Growth |
|
169.62% |
-36.07% |
10.48% |
8.63% |
-0.26% |
-8.43% |
-0.43% |
13.90% |
-0.28% |
-2.96% |
Free Cash Flow Firm Q/Q Growth |
|
-30.56% |
10.93% |
14.18% |
-23.89% |
385.44% |
-80.18% |
-326.59% |
177.57% |
-2.75% |
-7.12% |
Invested Capital Q/Q Growth |
|
-0.50% |
-0.70% |
0.80% |
0.68% |
-25.50% |
-2.53% |
30.27% |
-1.69% |
-0.67% |
1.11% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
46.67% |
42.72% |
41.72% |
43.75% |
43.91% |
41.43% |
40.19% |
37.76% |
40.24% |
43.46% |
EBITDA Margin |
|
17.87% |
21.02% |
21.04% |
20.77% |
21.47% |
19.20% |
19.44% |
17.80% |
19.42% |
24.07% |
Operating Margin |
|
11.53% |
14.22% |
14.09% |
14.14% |
14.69% |
11.84% |
12.55% |
11.01% |
13.00% |
17.80% |
EBIT Margin |
|
11.53% |
14.55% |
14.58% |
14.79% |
15.30% |
12.31% |
12.82% |
11.19% |
13.40% |
18.13% |
Profit (Net Income) Margin |
|
7.51% |
9.48% |
10.98% |
11.82% |
12.55% |
-10.07% |
8.98% |
7.82% |
9.09% |
13.54% |
Tax Burden Percent |
|
77.20% |
75.57% |
86.17% |
91.03% |
91.03% |
-102.26% |
80.89% |
82.54% |
79.35% |
82.91% |
Interest Burden Percent |
|
84.40% |
86.18% |
87.36% |
87.77% |
90.08% |
80.01% |
86.63% |
84.65% |
85.54% |
90.10% |
Effective Tax Rate |
|
22.80% |
24.43% |
13.83% |
20.24% |
16.67% |
15.21% |
19.11% |
17.46% |
20.65% |
17.09% |
Return on Invested Capital (ROIC) |
|
8.90% |
10.59% |
11.96% |
9.27% |
11.68% |
10.31% |
9.48% |
8.35% |
10.34% |
15.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.94% |
7.97% |
9.56% |
10.21% |
12.49% |
-48.67% |
7.32% |
6.14% |
7.88% |
12.45% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.26% |
7.28% |
8.81% |
9.13% |
7.11% |
-26.22% |
7.52% |
6.93% |
7.83% |
10.02% |
Return on Equity (ROE) |
|
14.16% |
17.87% |
20.77% |
18.40% |
18.79% |
-15.91% |
17.01% |
15.28% |
18.17% |
25.29% |
Cash Return on Invested Capital (CROIC) |
|
11.62% |
10.76% |
1.75% |
7.80% |
39.36% |
7.80% |
-20.02% |
11.01% |
9.73% |
16.83% |
Operating Return on Assets (OROA) |
|
8.20% |
10.35% |
10.54% |
9.03% |
9.39% |
7.45% |
8.30% |
7.44% |
9.48% |
12.90% |
Return on Assets (ROA) |
|
5.34% |
6.74% |
7.93% |
7.22% |
7.70% |
-6.09% |
5.82% |
5.20% |
6.43% |
9.64% |
Return on Common Equity (ROCE) |
|
14.03% |
17.69% |
20.57% |
18.25% |
18.69% |
-15.83% |
16.92% |
15.23% |
18.11% |
25.20% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.72% |
18.06% |
20.02% |
18.05% |
18.15% |
-19.26% |
15.84% |
15.32% |
17.32% |
24.34% |
Net Operating Profit after Tax (NOPAT) |
|
1,205 |
1,413 |
1,680 |
1,379 |
1,538 |
1,183 |
1,293 |
1,290 |
1,581 |
2,324 |
NOPAT Margin |
|
8.90% |
10.75% |
12.14% |
11.28% |
12.24% |
10.04% |
10.16% |
9.09% |
10.32% |
14.76% |
Net Nonoperating Expense Percent (NNEP) |
|
2.96% |
2.62% |
2.40% |
-0.94% |
-0.81% |
58.98% |
2.16% |
2.21% |
2.47% |
2.83% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
8.14% |
9.73% |
14.21% |
Cost of Revenue to Revenue |
|
53.33% |
57.28% |
58.28% |
56.25% |
56.09% |
58.57% |
59.81% |
62.24% |
59.76% |
56.54% |
SG&A Expenses to Revenue |
|
32.08% |
28.20% |
27.65% |
28.68% |
28.27% |
28.07% |
26.83% |
25.75% |
26.51% |
26.86% |
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 |
|
35.14% |
28.50% |
27.62% |
29.61% |
29.22% |
29.59% |
27.63% |
26.74% |
27.24% |
25.66% |
Earnings before Interest and Taxes (EBIT) |
|
1,561 |
1,914 |
2,017 |
1,808 |
1,922 |
1,452 |
1,633 |
1,587 |
2,052 |
2,854 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,421 |
2,765 |
2,911 |
2,539 |
2,698 |
2,264 |
2,476 |
2,526 |
2,976 |
3,789 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.47 |
4.59 |
4.79 |
5.04 |
6.13 |
9.67 |
9.07 |
5.61 |
6.96 |
7.58 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
282.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.28 |
2.41 |
2.62 |
3.30 |
4.24 |
5.06 |
5.14 |
2.86 |
3.66 |
4.22 |
Price to Earnings (P/E) |
|
30.83 |
25.75 |
24.14 |
28.22 |
34.15 |
0.00 |
57.98 |
37.15 |
40.81 |
31.41 |
Dividend Yield |
|
1.28% |
1.31% |
1.21% |
1.21% |
1.00% |
0.90% |
0.85% |
1.45% |
1.10% |
1.01% |
Earnings Yield |
|
3.24% |
3.88% |
4.14% |
3.54% |
2.93% |
0.00% |
1.72% |
2.69% |
2.45% |
3.18% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.80 |
2.86 |
2.95 |
3.16 |
5.25 |
5.60 |
4.72 |
3.19 |
4.13 |
4.81 |
Enterprise Value to Revenue (EV/Rev) |
|
2.76 |
2.90 |
3.14 |
3.87 |
4.74 |
5.52 |
5.81 |
3.42 |
4.13 |
4.62 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.42 |
13.77 |
14.94 |
18.64 |
22.06 |
28.76 |
29.87 |
19.23 |
21.27 |
19.18 |
Enterprise Value to EBIT (EV/EBIT) |
|
23.92 |
19.89 |
21.56 |
26.17 |
30.96 |
44.86 |
45.29 |
30.60 |
30.84 |
25.47 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
30.98 |
26.94 |
25.89 |
34.32 |
38.70 |
55.02 |
57.17 |
37.65 |
40.04 |
31.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.67 |
19.63 |
20.80 |
20.77 |
24.58 |
35.00 |
35.86 |
27.15 |
26.25 |
25.83 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
23.74 |
26.52 |
177.01 |
40.80 |
11.48 |
72.66 |
0.00 |
28.55 |
42.57 |
28.39 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.93 |
0.96 |
0.96 |
0.87 |
0.73 |
1.08 |
1.21 |
1.18 |
1.01 |
0.86 |
Long-Term Debt to Equity |
|
0.61 |
0.88 |
0.88 |
0.78 |
0.68 |
1.08 |
1.15 |
1.11 |
0.94 |
0.79 |
Financial Leverage |
|
0.89 |
0.91 |
0.92 |
0.89 |
0.57 |
0.54 |
1.03 |
1.13 |
0.99 |
0.80 |
Leverage Ratio |
|
2.65 |
2.65 |
2.62 |
2.55 |
2.44 |
2.61 |
2.92 |
2.94 |
2.83 |
2.62 |
Compound Leverage Factor |
|
2.24 |
2.28 |
2.29 |
2.24 |
2.20 |
2.09 |
2.53 |
2.49 |
2.42 |
2.36 |
Debt to Total Capital |
|
48.09% |
48.96% |
48.89% |
46.66% |
42.13% |
51.88% |
54.70% |
54.17% |
50.34% |
46.26% |
Short-Term Debt to Total Capital |
|
16.40% |
3.96% |
3.77% |
4.92% |
2.52% |
0.13% |
2.57% |
3.19% |
3.88% |
3.76% |
Long-Term Debt to Total Capital |
|
31.68% |
45.00% |
45.13% |
41.74% |
39.61% |
51.75% |
52.13% |
50.98% |
46.46% |
42.49% |
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 |
|
0.52% |
0.51% |
0.47% |
0.33% |
0.27% |
0.27% |
0.18% |
0.14% |
0.17% |
0.20% |
Common Equity to Total Capital |
|
51.39% |
50.53% |
50.64% |
53.01% |
57.60% |
47.85% |
45.12% |
45.69% |
49.49% |
53.55% |
Debt to EBITDA |
|
2.67 |
2.42 |
2.52 |
2.78 |
2.36 |
2.95 |
3.54 |
3.40 |
2.75 |
2.00 |
Net Debt to EBITDA |
|
2.63 |
2.30 |
2.44 |
2.73 |
2.31 |
2.40 |
3.39 |
3.16 |
2.44 |
1.66 |
Long-Term Debt to EBITDA |
|
1.76 |
2.22 |
2.32 |
2.48 |
2.21 |
2.95 |
3.37 |
3.20 |
2.54 |
1.83 |
Debt to NOPAT |
|
5.36 |
4.73 |
4.36 |
5.11 |
4.13 |
5.65 |
6.77 |
6.65 |
5.18 |
3.26 |
Net Debt to NOPAT |
|
5.29 |
4.50 |
4.23 |
5.03 |
4.05 |
4.59 |
6.49 |
6.19 |
4.59 |
2.71 |
Long-Term Debt to NOPAT |
|
3.53 |
4.35 |
4.02 |
4.57 |
3.88 |
5.64 |
6.45 |
6.26 |
4.78 |
2.99 |
Altman Z-Score |
|
3.03 |
3.35 |
3.43 |
3.60 |
4.28 |
4.70 |
4.32 |
3.30 |
4.17 |
4.84 |
Noncontrolling Interest Sharing Ratio |
|
0.95% |
1.01% |
0.96% |
0.77% |
0.54% |
0.51% |
0.47% |
0.35% |
0.33% |
0.35% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.93 |
1.42 |
1.32 |
1.27 |
1.33 |
1.75 |
1.32 |
1.30 |
1.30 |
1.26 |
Quick Ratio |
|
0.52 |
0.88 |
0.80 |
0.75 |
0.69 |
1.21 |
0.80 |
0.78 |
0.86 |
0.86 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,573 |
1,436 |
246 |
1,160 |
5,181 |
896 |
-2,730 |
1,701 |
1,487 |
2,561 |
Operating Cash Flow to CapEx |
|
249.91% |
267.07% |
243.77% |
303.41% |
334.44% |
384.58% |
326.87% |
251.67% |
315.31% |
286.20% |
Free Cash Flow to Firm to Interest Expense |
|
6.46 |
5.43 |
0.96 |
5.24 |
27.17 |
3.09 |
-12.51 |
6.98 |
5.01 |
9.06 |
Operating Cash Flow to Interest Expense |
|
8.21 |
7.33 |
8.20 |
10.30 |
12.69 |
6.41 |
9.45 |
7.34 |
8.13 |
9.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.92 |
4.59 |
4.84 |
6.91 |
8.90 |
4.74 |
6.56 |
4.42 |
5.55 |
6.48 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.71 |
0.71 |
0.72 |
0.61 |
0.61 |
0.60 |
0.65 |
0.67 |
0.71 |
0.71 |
Accounts Receivable Turnover |
|
5.40 |
5.56 |
5.63 |
4.67 |
4.98 |
5.06 |
5.36 |
5.48 |
5.54 |
5.52 |
Inventory Turnover |
|
5.06 |
5.57 |
5.83 |
4.59 |
5.36 |
5.84 |
5.48 |
5.38 |
5.57 |
6.01 |
Fixed Asset Turnover |
|
4.31 |
3.99 |
3.91 |
3.24 |
3.56 |
3.71 |
3.97 |
4.31 |
4.53 |
4.36 |
Accounts Payable Turnover |
|
6.53 |
7.41 |
7.47 |
5.65 |
6.05 |
6.18 |
5.99 |
5.67 |
5.56 |
5.27 |
Days Sales Outstanding (DSO) |
|
67.60 |
65.65 |
64.80 |
78.15 |
73.29 |
72.07 |
68.11 |
66.59 |
65.90 |
66.07 |
Days Inventory Outstanding (DIO) |
|
72.13 |
65.59 |
62.59 |
79.44 |
68.07 |
62.55 |
66.55 |
67.88 |
65.59 |
60.74 |
Days Payable Outstanding (DPO) |
|
55.89 |
49.24 |
48.89 |
64.57 |
60.37 |
59.09 |
60.98 |
64.32 |
65.67 |
69.24 |
Cash Conversion Cycle (CCC) |
|
83.84 |
82.00 |
78.50 |
93.02 |
80.98 |
75.53 |
73.68 |
70.14 |
65.81 |
57.58 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
13,353 |
13,331 |
14,765 |
14,984 |
11,341 |
11,628 |
15,651 |
15,240 |
15,335 |
15,097 |
Invested Capital Turnover |
|
1.00 |
0.99 |
0.98 |
0.82 |
0.95 |
1.03 |
0.93 |
0.92 |
1.00 |
1.03 |
Increase / (Decrease) in Invested Capital |
|
-368 |
-23 |
1,435 |
219 |
-3,644 |
287 |
4,024 |
-411 |
94 |
-237 |
Enterprise Value (EV) |
|
37,340 |
38,077 |
43,499 |
47,313 |
59,504 |
65,115 |
73,935 |
48,563 |
63,299 |
72,690 |
Market Capitalization |
|
30,896 |
31,647 |
36,317 |
40,332 |
53,229 |
59,653 |
65,508 |
40,559 |
56,009 |
66,350 |
Book Value per Share |
|
$23.40 |
$23.67 |
$26.25 |
$27.70 |
$30.13 |
$21.60 |
$25.21 |
$25.41 |
$28.21 |
$30.93 |
Tangible Book Value per Share |
|
($12.50) |
($11.32) |
($12.46) |
($9.94) |
$0.65 |
($9.87) |
($17.67) |
($15.65) |
($12.61) |
($8.68) |
Total Capital |
|
13,446 |
13,658 |
14,977 |
15,099 |
15,079 |
12,888 |
16,011 |
15,839 |
16,254 |
16,354 |
Total Debt |
|
6,466 |
6,687 |
7,323 |
7,045 |
6,354 |
6,687 |
8,758 |
8,580 |
8,182 |
7,565 |
Total Long-Term Debt |
|
4,260 |
6,146 |
6,758 |
6,302 |
5,973 |
6,669 |
8,347 |
8,075 |
7,551 |
6,949 |
Net Debt |
|
6,373 |
6,360 |
7,111 |
6,931 |
6,235 |
5,426 |
8,398 |
7,982 |
7,262 |
6,308 |
Capital Expenditures (CapEx) |
|
800 |
726 |
858 |
751 |
724 |
484 |
631 |
711 |
765 |
983 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,796 |
1,474 |
1,472 |
1,621 |
1,460 |
942 |
1,185 |
1,190 |
1,009 |
592 |
Debt-free Net Working Capital (DFNWC) |
|
1,888 |
1,801 |
1,684 |
1,736 |
1,578 |
2,203 |
1,545 |
1,789 |
1,929 |
1,849 |
Net Working Capital (NWC) |
|
-317 |
1,260 |
1,119 |
992 |
1,198 |
2,185 |
1,134 |
1,284 |
1,298 |
1,233 |
Net Nonoperating Expense (NNE) |
|
188 |
167 |
162 |
-66 |
-39 |
2,371 |
149 |
181 |
188 |
192 |
Net Nonoperating Obligations (NNO) |
|
6,373 |
6,360 |
7,111 |
6,931 |
2,615 |
5,426 |
8,398 |
7,982 |
7,262 |
6,308 |
Total Depreciation and Amortization (D&A) |
|
860 |
851 |
893 |
730 |
775 |
813 |
843 |
939 |
924 |
935 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
13.26% |
11.21% |
10.64% |
13.26% |
11.62% |
7.99% |
9.31% |
8.39% |
6.59% |
3.76% |
Debt-free Net Working Capital to Revenue |
|
13.94% |
13.70% |
12.17% |
14.20% |
12.56% |
18.68% |
12.13% |
12.61% |
12.59% |
11.74% |
Net Working Capital to Revenue |
|
-2.34% |
9.58% |
8.09% |
8.12% |
9.54% |
18.53% |
8.91% |
9.05% |
8.47% |
7.83% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.41 |
($4.20) |
$3.95 |
$0.00 |
$4.82 |
$7.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
288.10M |
287M |
286.30M |
0.00 |
285M |
284.30M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.33 |
($4.15) |
$3.91 |
$0.00 |
$4.79 |
$7.37 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
292.50M |
290.30M |
289.10M |
0.00 |
286.50M |
286.60M |
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 |
288.17M |
285.85M |
286.75M |
0.00 |
285.51M |
283.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,525 |
1,443 |
1,677 |
1,468 |
1,638 |
1,336 |
1,376 |
1,406 |
1,669 |
2,167 |
Normalized NOPAT Margin |
|
11.26% |
10.97% |
12.12% |
12.01% |
13.04% |
11.33% |
10.81% |
9.91% |
10.90% |
13.77% |
Pre Tax Income Margin |
|
9.73% |
12.54% |
12.74% |
12.99% |
13.78% |
9.85% |
11.11% |
9.47% |
11.46% |
16.33% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.41 |
7.23 |
7.91 |
8.18 |
10.08 |
5.00 |
7.48 |
6.51 |
6.92 |
10.10 |
NOPAT to Interest Expense |
|
4.95 |
5.34 |
6.59 |
6.23 |
8.06 |
4.08 |
5.92 |
5.29 |
5.33 |
8.23 |
EBIT Less CapEx to Interest Expense |
|
3.12 |
4.49 |
4.55 |
4.78 |
6.28 |
3.34 |
4.59 |
3.60 |
4.34 |
6.62 |
NOPAT Less CapEx to Interest Expense |
|
1.66 |
2.60 |
3.23 |
2.84 |
4.27 |
2.41 |
3.03 |
2.38 |
2.75 |
4.74 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
39.39% |
34.30% |
29.55% |
34.25% |
35.08% |
-47.22% |
49.51% |
54.36% |
44.31% |
31.16% |
Augmented Payout Ratio |
|
113.63% |
93.63% |
69.08% |
73.18% |
57.52% |
-59.53% |
58.83% |
101.09% |
45.30% |
77.43% |