Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.27% |
-6.63% |
6.01% |
6.30% |
-8.65% |
-8.63% |
23.64% |
0.99% |
-12.95% |
1.87% |
EBITDA Growth |
|
20.65% |
0.31% |
7.52% |
1.84% |
-19.71% |
-24.03% |
28.97% |
-6.07% |
33.27% |
-15.83% |
EBIT Growth |
|
18.27% |
-0.22% |
10.15% |
1.44% |
-27.84% |
-33.84% |
56.28% |
-3.63% |
45.61% |
-21.35% |
NOPAT Growth |
|
18.14% |
8.10% |
33.12% |
-18.81% |
-22.64% |
-15.36% |
28.17% |
-8.01% |
13.65% |
0.30% |
Net Income Growth |
|
12.81% |
0.59% |
61.58% |
-21.90% |
-29.70% |
-35.83% |
77.30% |
-8.19% |
12.56% |
1.34% |
EPS Growth |
|
13.88% |
1.59% |
64.70% |
-20.17% |
-27.51% |
-36.13% |
78.57% |
1.60% |
17.95% |
2.40% |
Operating Cash Flow Growth |
|
13.33% |
-14.72% |
19.64% |
-6.88% |
-2.53% |
-3.26% |
11.27% |
-39.78% |
40.92% |
-6.33% |
Free Cash Flow Firm Growth |
|
157.57% |
-31.49% |
182.68% |
-119.34% |
349.72% |
8.02% |
28.87% |
1.23% |
-30.08% |
-23.42% |
Invested Capital Growth |
|
-1.73% |
2.65% |
-8.05% |
16.64% |
-1.78% |
-3.86% |
-5.22% |
-6.48% |
-0.67% |
2.08% |
Revenue Q/Q Growth |
|
-1.27% |
-0.41% |
1.86% |
0.14% |
-1.81% |
-0.22% |
5.10% |
-2.94% |
-1.77% |
0.41% |
EBITDA Q/Q Growth |
|
9.85% |
3.85% |
-0.24% |
-4.60% |
-4.26% |
0.15% |
14.52% |
-25.46% |
47.02% |
7.65% |
EBIT Q/Q Growth |
|
12.62% |
5.39% |
-0.52% |
-6.62% |
-6.12% |
0.82% |
25.87% |
-32.57% |
71.59% |
9.98% |
NOPAT Q/Q Growth |
|
11.34% |
5.61% |
25.07% |
-23.74% |
-1.04% |
16.19% |
23.78% |
-28.17% |
33.21% |
25.81% |
Net Income Q/Q Growth |
|
14.48% |
-0.81% |
36.75% |
-29.61% |
-1.04% |
1.45% |
66.41% |
-32.20% |
52.64% |
2.25% |
EPS Q/Q Growth |
|
14.11% |
-0.69% |
37.25% |
-28.95% |
-1.26% |
0.57% |
68.01% |
-29.83% |
51.62% |
2.68% |
Operating Cash Flow Q/Q Growth |
|
5.87% |
-11.73% |
18.27% |
6.49% |
-4.39% |
-15.41% |
1.50% |
2.85% |
-0.36% |
7.34% |
Free Cash Flow Firm Q/Q Growth |
|
174.60% |
-21.72% |
357.22% |
-159.84% |
-10.03% |
-11.88% |
43.03% |
-29.73% |
78.94% |
-6.75% |
Invested Capital Q/Q Growth |
|
-1.75% |
0.95% |
-12.62% |
-4.89% |
-4.04% |
-1.84% |
-4.48% |
-1.76% |
-4.02% |
-1.26% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
26.74% |
26.17% |
24.75% |
24.42% |
24.09% |
23.31% |
23.86% |
20.20% |
22.38% |
24.41% |
EBITDA Margin |
|
20.35% |
21.86% |
22.17% |
21.24% |
18.67% |
15.52% |
16.19% |
15.06% |
23.05% |
19.05% |
Operating Margin |
|
14.34% |
15.34% |
14.65% |
14.56% |
12.08% |
10.24% |
12.23% |
10.95% |
14.14% |
13.62% |
EBIT Margin |
|
14.43% |
15.42% |
16.02% |
15.29% |
12.08% |
8.75% |
11.05% |
10.55% |
17.64% |
13.62% |
Profit (Net Income) Margin |
|
8.85% |
9.54% |
14.54% |
10.68% |
8.22% |
5.77% |
8.28% |
7.52% |
9.73% |
9.68% |
Tax Burden Percent |
|
75.64% |
81.89% |
107.68% |
82.75% |
84.48% |
92.26% |
80.13% |
81.47% |
82.43% |
84.23% |
Interest Burden Percent |
|
81.11% |
75.52% |
84.25% |
84.41% |
80.54% |
71.53% |
93.44% |
87.54% |
66.89% |
84.35% |
Effective Tax Rate |
|
24.36% |
18.11% |
-7.68% |
17.25% |
15.52% |
7.74% |
19.87% |
18.53% |
17.57% |
15.77% |
Return on Invested Capital (ROIC) |
|
9.67% |
10.40% |
14.24% |
11.14% |
8.08% |
7.03% |
9.44% |
9.22% |
10.88% |
10.84% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.92% |
6.25% |
11.86% |
8.21% |
4.88% |
1.17% |
6.20% |
6.09% |
6.93% |
6.87% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.78% |
9.51% |
10.54% |
6.24% |
4.72% |
1.02% |
5.13% |
5.22% |
5.76% |
5.11% |
Return on Equity (ROE) |
|
22.44% |
19.91% |
24.78% |
17.38% |
12.80% |
8.06% |
14.58% |
14.44% |
16.65% |
15.96% |
Cash Return on Invested Capital (CROIC) |
|
11.41% |
7.78% |
22.63% |
-4.22% |
9.87% |
10.97% |
14.81% |
15.92% |
11.55% |
8.79% |
Operating Return on Assets (OROA) |
|
8.80% |
8.95% |
11.87% |
11.79% |
7.00% |
4.62% |
7.33% |
7.39% |
11.09% |
8.56% |
Return on Assets (ROA) |
|
5.40% |
5.54% |
10.77% |
8.24% |
4.76% |
3.05% |
5.49% |
5.27% |
6.12% |
6.08% |
Return on Common Equity (ROCE) |
|
21.97% |
19.55% |
24.62% |
17.28% |
12.64% |
7.95% |
14.37% |
14.22% |
16.41% |
15.75% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.67% |
18.95% |
21.05% |
18.68% |
12.79% |
8.12% |
15.20% |
15.45% |
16.42% |
15.71% |
Net Operating Profit after Tax (NOPAT) |
|
1,047 |
1,132 |
1,506 |
1,223 |
946 |
801 |
1,026 |
944 |
1,073 |
1,076 |
NOPAT Margin |
|
10.85% |
12.56% |
15.78% |
12.05% |
10.20% |
9.45% |
9.80% |
8.93% |
11.65% |
11.47% |
Net Nonoperating Expense Percent (NNEP) |
|
2.75% |
4.15% |
2.38% |
2.93% |
3.20% |
5.87% |
3.24% |
3.14% |
3.96% |
3.97% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
9.09% |
10.34% |
9.90% |
Cost of Revenue to Revenue |
|
73.26% |
73.83% |
75.25% |
75.58% |
75.91% |
76.69% |
76.14% |
79.80% |
77.62% |
75.59% |
SG&A Expenses to Revenue |
|
7.99% |
7.85% |
7.63% |
7.10% |
7.45% |
7.72% |
7.59% |
6.86% |
7.89% |
7.84% |
R&D to Revenue |
|
2.51% |
2.48% |
2.38% |
2.32% |
2.52% |
2.67% |
2.42% |
2.50% |
2.60% |
2.66% |
Operating Expenses to Revenue |
|
12.40% |
10.82% |
10.10% |
9.86% |
11.98% |
13.07% |
10.46% |
8.84% |
11.75% |
10.79% |
Earnings before Interest and Taxes (EBIT) |
|
1,392 |
1,389 |
1,530 |
1,552 |
1,120 |
741 |
1,158 |
1,116 |
1,625 |
1,278 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,963 |
1,969 |
2,117 |
2,156 |
1,731 |
1,315 |
1,696 |
1,593 |
2,123 |
1,787 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.97 |
1.94 |
1.65 |
1.48 |
1.56 |
2.03 |
2.63 |
1.76 |
1.89 |
1.83 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
5.26 |
0.00 |
0.00 |
0.00 |
21.39 |
32.59 |
15.28 |
9.49 |
Price to Revenue (P/Rev) |
|
0.81 |
0.98 |
1.14 |
0.84 |
1.00 |
1.44 |
1.43 |
0.86 |
1.12 |
1.13 |
Price to Earnings (P/E) |
|
9.17 |
10.29 |
7.85 |
7.93 |
12.27 |
25.59 |
17.50 |
11.47 |
11.52 |
11.70 |
Dividend Yield |
|
3.17% |
3.16% |
2.76% |
3.76% |
3.68% |
2.96% |
2.54% |
4.05% |
3.66% |
3.57% |
Earnings Yield |
|
10.91% |
9.72% |
12.74% |
12.61% |
8.15% |
3.91% |
5.72% |
8.72% |
8.68% |
8.55% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.36 |
1.39 |
1.05 |
1.23 |
1.29 |
1.56 |
1.87 |
1.40 |
1.49 |
1.48 |
Enterprise Value to Revenue (EV/Rev) |
|
1.51 |
1.70 |
1.12 |
1.44 |
1.61 |
2.05 |
1.89 |
1.31 |
1.59 |
1.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.42 |
7.76 |
5.04 |
6.76 |
8.65 |
13.21 |
11.66 |
8.68 |
6.91 |
8.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.47 |
11.00 |
6.98 |
9.40 |
13.36 |
23.44 |
17.08 |
12.40 |
9.03 |
11.61 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.92 |
13.50 |
7.09 |
11.92 |
15.82 |
21.69 |
19.27 |
14.65 |
13.67 |
13.78 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.97 |
11.03 |
6.44 |
9.45 |
9.95 |
11.94 |
12.22 |
14.19 |
10.68 |
11.53 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.79 |
18.04 |
4.46 |
0.00 |
12.95 |
13.91 |
12.29 |
8.49 |
12.88 |
17.01 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.74 |
1.43 |
0.00 |
1.05 |
0.96 |
0.92 |
0.89 |
0.98 |
0.88 |
0.86 |
Long-Term Debt to Equity |
|
1.64 |
1.37 |
0.00 |
1.01 |
0.93 |
0.86 |
0.76 |
0.77 |
0.78 |
0.78 |
Financial Leverage |
|
1.85 |
1.52 |
0.89 |
0.76 |
0.97 |
0.88 |
0.83 |
0.86 |
0.83 |
0.74 |
Leverage Ratio |
|
4.16 |
3.60 |
2.30 |
2.11 |
2.69 |
2.64 |
2.66 |
2.74 |
2.72 |
2.62 |
Compound Leverage Factor |
|
3.37 |
2.72 |
1.94 |
1.78 |
2.16 |
1.89 |
2.48 |
2.40 |
1.82 |
2.21 |
Debt to Total Capital |
|
63.54% |
58.86% |
0.00% |
51.20% |
48.94% |
47.91% |
47.13% |
49.59% |
46.70% |
46.16% |
Short-Term Debt to Total Capital |
|
3.91% |
2.53% |
0.00% |
2.02% |
1.45% |
2.98% |
6.82% |
10.84% |
5.21% |
4.14% |
Long-Term Debt to Total Capital |
|
59.63% |
56.34% |
0.00% |
49.19% |
47.49% |
44.93% |
40.30% |
38.75% |
41.49% |
42.02% |
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 |
|
0.73% |
0.68% |
0.00% |
0.62% |
0.63% |
0.72% |
0.77% |
0.80% |
0.69% |
0.67% |
Common Equity to Total Capital |
|
35.73% |
40.46% |
100.00% |
48.17% |
50.43% |
51.36% |
52.11% |
49.61% |
52.60% |
53.17% |
Debt to EBITDA |
|
3.57 |
3.35 |
0.00 |
2.86 |
3.34 |
4.27 |
3.04 |
3.23 |
2.28 |
2.81 |
Net Debt to EBITDA |
|
3.42 |
3.26 |
0.00 |
2.76 |
3.22 |
3.84 |
2.77 |
2.92 |
2.02 |
2.34 |
Long-Term Debt to EBITDA |
|
3.35 |
3.21 |
0.00 |
2.75 |
3.24 |
4.01 |
2.60 |
2.53 |
2.03 |
2.56 |
Debt to NOPAT |
|
6.69 |
5.83 |
0.00 |
5.04 |
6.11 |
7.02 |
5.03 |
5.45 |
4.52 |
4.66 |
Net Debt to NOPAT |
|
6.41 |
5.67 |
0.00 |
4.86 |
5.90 |
6.31 |
4.58 |
4.93 |
4.00 |
3.88 |
Long-Term Debt to NOPAT |
|
6.28 |
5.58 |
0.00 |
4.84 |
5.93 |
6.58 |
4.30 |
4.26 |
4.01 |
4.24 |
Altman Z-Score |
|
1.84 |
1.97 |
0.00 |
2.24 |
2.18 |
2.23 |
2.75 |
2.45 |
2.66 |
2.60 |
Noncontrolling Interest Sharing Ratio |
|
2.10% |
1.81% |
0.68% |
0.60% |
1.25% |
1.31% |
1.42% |
1.51% |
1.44% |
1.27% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.40 |
1.60 |
0.00 |
1.82 |
1.86 |
1.74 |
1.56 |
1.16 |
1.35 |
1.51 |
Quick Ratio |
|
0.65 |
0.78 |
0.00 |
0.92 |
0.88 |
1.02 |
0.69 |
0.54 |
0.66 |
0.74 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,236 |
847 |
2,393 |
-463 |
1,156 |
1,249 |
1,609 |
1,629 |
1,139 |
872 |
Operating Cash Flow to CapEx |
|
250.62% |
236.75% |
260.94% |
295.03% |
348.96% |
367.42% |
0.00% |
0.00% |
369.35% |
229.41% |
Free Cash Flow to Firm to Interest Expense |
|
4.70 |
2.49 |
9.93 |
-1.91 |
5.30 |
5.92 |
8.09 |
8.95 |
5.30 |
4.36 |
Operating Cash Flow to Interest Expense |
|
6.17 |
4.07 |
6.88 |
6.38 |
6.90 |
6.90 |
8.14 |
5.36 |
6.39 |
6.44 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.71 |
2.35 |
4.24 |
4.21 |
4.92 |
5.02 |
8.58 |
7.48 |
4.66 |
3.63 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.61 |
0.58 |
0.74 |
0.77 |
0.58 |
0.53 |
0.66 |
0.70 |
0.63 |
0.63 |
Accounts Receivable Turnover |
|
8.62 |
8.01 |
0.00 |
0.00 |
6.49 |
5.86 |
6.77 |
7.41 |
7.58 |
8.07 |
Inventory Turnover |
|
4.73 |
4.61 |
0.00 |
0.00 |
4.34 |
4.27 |
5.53 |
4.97 |
4.00 |
3.86 |
Fixed Asset Turnover |
|
1.89 |
1.73 |
1.75 |
1.81 |
1.66 |
1.52 |
1.99 |
2.08 |
1.72 |
1.68 |
Accounts Payable Turnover |
|
4.22 |
4.24 |
0.00 |
0.00 |
4.36 |
3.93 |
4.17 |
3.97 |
3.44 |
3.30 |
Days Sales Outstanding (DSO) |
|
42.33 |
45.56 |
0.00 |
0.00 |
56.25 |
62.25 |
53.92 |
49.28 |
48.17 |
45.25 |
Days Inventory Outstanding (DIO) |
|
77.15 |
79.11 |
0.00 |
0.00 |
84.13 |
85.41 |
65.97 |
73.45 |
91.31 |
94.47 |
Days Payable Outstanding (DPO) |
|
86.40 |
86.08 |
0.00 |
0.00 |
83.64 |
92.88 |
87.45 |
92.04 |
106.20 |
110.47 |
Cash Conversion Cycle (CCC) |
|
33.09 |
38.59 |
0.00 |
0.00 |
56.74 |
54.78 |
32.43 |
30.69 |
33.29 |
29.24 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,736 |
11,021 |
10,134 |
11,820 |
11,610 |
11,162 |
10,579 |
9,894 |
9,828 |
10,032 |
Invested Capital Turnover |
|
0.89 |
0.83 |
0.90 |
0.92 |
0.79 |
0.74 |
0.96 |
1.03 |
0.93 |
0.94 |
Increase / (Decrease) in Invested Capital |
|
-189 |
285 |
-887 |
1,686 |
-210 |
-448 |
-583 |
-685 |
-66 |
204 |
Enterprise Value (EV) |
|
14,571 |
15,275 |
10,677 |
14,583 |
14,968 |
17,369 |
19,779 |
13,833 |
14,671 |
14,838 |
Market Capitalization |
|
7,776 |
8,786 |
10,868 |
8,566 |
9,316 |
12,230 |
14,995 |
9,092 |
10,301 |
10,585 |
Book Value per Share |
|
$26.52 |
$30.88 |
$45.87 |
$41.44 |
$43.82 |
$44.46 |
$42.43 |
$42.95 |
$46.03 |
$49.86 |
Tangible Book Value per Share |
|
($21.71) |
($16.41) |
$14.37 |
($6.06) |
($3.56) |
($1.73) |
$5.21 |
$2.33 |
$5.68 |
$9.62 |
Total Capital |
|
11,029 |
11,202 |
6,593 |
12,046 |
11,814 |
11,726 |
10,947 |
10,387 |
10,376 |
10,869 |
Total Debt |
|
7,008 |
6,594 |
0.00 |
6,168 |
5,782 |
5,618 |
5,159 |
5,151 |
4,846 |
5,017 |
Total Long-Term Debt |
|
6,577 |
6,311 |
0.00 |
5,925 |
5,611 |
5,269 |
4,412 |
4,025 |
4,305 |
4,567 |
Net Debt |
|
6,715 |
6,413 |
-191 |
5,942 |
5,578 |
5,054 |
4,700 |
4,658 |
4,298 |
4,180 |
Capital Expenditures (CapEx) |
|
648 |
585 |
635 |
523 |
431 |
396 |
-89 |
-387 |
372 |
561 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
960 |
1,173 |
0.00 |
1,531 |
1,499 |
1,288 |
1,963 |
1,160 |
898 |
1,006 |
Debt-free Net Working Capital (DFNWC) |
|
1,253 |
1,354 |
191 |
1,757 |
1,703 |
1,852 |
2,422 |
1,653 |
1,446 |
1,843 |
Net Working Capital (NWC) |
|
822 |
1,071 |
191 |
1,514 |
1,532 |
1,503 |
1,675 |
527 |
905 |
1,393 |
Net Nonoperating Expense (NNE) |
|
193 |
273 |
118 |
139 |
184 |
312 |
159 |
148 |
177 |
168 |
Net Nonoperating Obligations (NNO) |
|
6,715 |
6,413 |
3,541 |
5,942 |
5,578 |
5,054 |
4,791 |
4,658 |
4,298 |
4,180 |
Total Depreciation and Amortization (D&A) |
|
571 |
580 |
587 |
604 |
611 |
574 |
538 |
477 |
498 |
509 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.95% |
13.02% |
0.00% |
15.08% |
16.17% |
15.20% |
18.74% |
10.96% |
9.75% |
10.72% |
Debt-free Net Working Capital to Revenue |
|
12.99% |
15.03% |
2.00% |
17.31% |
18.37% |
21.86% |
23.12% |
15.62% |
15.70% |
19.64% |
Net Working Capital to Revenue |
|
8.52% |
11.89% |
2.00% |
14.91% |
16.52% |
17.74% |
15.99% |
4.98% |
9.83% |
14.85% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.71 |
$5.80 |
$9.56 |
$7.65 |
$5.52 |
$3.53 |
$6.35 |
$6.42 |
$7.54 |
$7.75 |
Adjusted Weighted Average Basic Shares Outstanding |
|
147.81M |
146.49M |
142.97M |
139.78M |
135.99M |
271.72M |
257.94M |
237.59M |
234.69M |
115.17M |
Adjusted Diluted Earnings per Share |
|
$5.66 |
$5.75 |
$9.47 |
$7.56 |
$5.48 |
$3.50 |
$6.25 |
$6.35 |
$7.49 |
$7.67 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
147.81M |
146.49M |
142.97M |
139.78M |
135.99M |
271.72M |
257.94M |
237.59M |
234.69M |
115.17M |
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 |
|
147.81M |
146.49M |
142.97M |
139.78M |
135.99M |
271.72M |
257.94M |
237.59M |
234.69M |
115.17M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,185 |
1,169 |
985 |
1,260 |
1,053 |
1,010 |
1,064 |
904 |
1,138 |
1,059 |
Normalized NOPAT Margin |
|
12.29% |
12.97% |
10.31% |
12.42% |
11.35% |
11.92% |
10.16% |
8.55% |
12.35% |
11.29% |
Pre Tax Income Margin |
|
11.70% |
11.65% |
13.50% |
12.91% |
9.73% |
6.26% |
10.33% |
9.23% |
11.80% |
11.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.29 |
4.09 |
6.35 |
6.41 |
5.14 |
3.51 |
5.82 |
6.13 |
7.56 |
6.39 |
NOPAT to Interest Expense |
|
3.98 |
3.33 |
6.25 |
5.05 |
4.34 |
3.80 |
5.16 |
5.19 |
4.99 |
5.38 |
EBIT Less CapEx to Interest Expense |
|
2.83 |
2.36 |
3.71 |
4.25 |
3.16 |
1.64 |
6.27 |
8.26 |
5.83 |
3.59 |
NOPAT Less CapEx to Interest Expense |
|
1.52 |
1.61 |
3.62 |
2.89 |
2.36 |
1.92 |
5.61 |
7.31 |
3.26 |
2.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
28.57% |
32.60% |
21.33% |
29.34% |
45.01% |
73.21% |
43.25% |
47.86% |
41.96% |
41.74% |
Augmented Payout Ratio |
|
40.63% |
49.48% |
46.54% |
66.24% |
87.66% |
85.48% |
158.59% |
173.74% |
58.71% |
74.78% |