Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.01% |
-3.84% |
1.35% |
16.85% |
8.72% |
-3.62% |
1.43% |
2.44% |
7.27% |
12.88% |
EBITDA Growth |
|
9.10% |
-12.19% |
10.02% |
12.62% |
5.52% |
-7.25% |
1.85% |
1.87% |
-1.78% |
10.79% |
EBIT Growth |
|
10.65% |
-12.90% |
11.56% |
6.24% |
4.98% |
-9.59% |
1.95% |
2.40% |
-1.66% |
12.41% |
NOPAT Growth |
|
13.04% |
-11.23% |
10.28% |
19.38% |
4.90% |
-7.59% |
-0.02% |
1.03% |
-0.14% |
13.11% |
Net Income Growth |
|
19.86% |
-15.28% |
13.22% |
14.87% |
4.16% |
-9.10% |
2.84% |
4.08% |
-2.21% |
14.09% |
EPS Growth |
|
18.65% |
-7.00% |
10.65% |
16.95% |
7.16% |
-8.18% |
5.00% |
5.54% |
-1.39% |
13.39% |
Operating Cash Flow Growth |
|
-31.90% |
-17.03% |
79.20% |
-18.78% |
-5.31% |
29.42% |
10.71% |
7.21% |
2.86% |
-12.70% |
Free Cash Flow Firm Growth |
|
-31.86% |
-27.08% |
9.20% |
-391.84% |
127.58% |
35.73% |
-32.54% |
80.16% |
-16.65% |
29.81% |
Invested Capital Growth |
|
0.16% |
4.43% |
4.88% |
86.47% |
7.85% |
3.32% |
6.57% |
1.05% |
2.97% |
1.68% |
Revenue Q/Q Growth |
|
-0.75% |
-1.51% |
2.05% |
6.16% |
1.01% |
-0.76% |
-0.49% |
1.44% |
1.97% |
3.63% |
EBITDA Q/Q Growth |
|
1.96% |
-8.60% |
6.18% |
6.44% |
1.16% |
0.24% |
-1.43% |
1.36% |
-0.17% |
2.81% |
EBIT Q/Q Growth |
|
2.16% |
-9.36% |
6.82% |
4.94% |
1.75% |
-0.45% |
-1.83% |
1.64% |
0.21% |
2.94% |
NOPAT Q/Q Growth |
|
3.17% |
-8.13% |
2.19% |
8.08% |
3.24% |
1.26% |
-2.67% |
0.19% |
1.45% |
3.62% |
Net Income Q/Q Growth |
|
4.62% |
-9.34% |
2.32% |
8.89% |
3.29% |
-0.57% |
-1.51% |
1.19% |
0.39% |
3.93% |
EPS Q/Q Growth |
|
40.54% |
-7.20% |
-17.94% |
0.00% |
0.00% |
0.00% |
0.00% |
1.50% |
0.59% |
3.81% |
Operating Cash Flow Q/Q Growth |
|
13.35% |
26.57% |
45.01% |
2.37% |
12.32% |
4.55% |
-17.08% |
-18.12% |
12.60% |
30.62% |
Free Cash Flow Firm Q/Q Growth |
|
-23.88% |
160.16% |
14.49% |
7.99% |
-14.65% |
-11.74% |
-54.54% |
3.63% |
19.38% |
122.88% |
Invested Capital Q/Q Growth |
|
5.36% |
-8.10% |
-9.40% |
-6.61% |
-4.52% |
-2.95% |
4.89% |
4.41% |
2.82% |
-3.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
19.61% |
18.54% |
20.15% |
18.39% |
17.76% |
16.68% |
16.66% |
16.80% |
15.78% |
15.43% |
EBITDA Margin |
|
15.05% |
13.74% |
14.92% |
14.38% |
13.95% |
13.43% |
13.48% |
13.41% |
12.28% |
12.05% |
Operating Margin |
|
13.51% |
12.25% |
13.68% |
12.14% |
11.61% |
10.90% |
10.82% |
10.69% |
10.04% |
10.05% |
EBIT Margin |
|
13.54% |
12.26% |
13.50% |
12.27% |
11.85% |
11.11% |
11.17% |
11.17% |
10.24% |
10.19% |
Profit (Net Income) Margin |
|
9.55% |
8.42% |
9.40% |
9.24% |
8.85% |
8.35% |
8.47% |
8.60% |
7.84% |
7.93% |
Tax Burden Percent |
|
71.96% |
70.35% |
71.43% |
81.88% |
82.91% |
84.72% |
84.10% |
83.99% |
83.21% |
83.30% |
Interest Burden Percent |
|
98.07% |
97.57% |
97.54% |
91.98% |
90.13% |
88.68% |
90.13% |
91.73% |
92.07% |
93.34% |
Effective Tax Rate |
|
28.04% |
26.72% |
28.57% |
17.80% |
17.09% |
15.28% |
15.91% |
16.01% |
16.79% |
16.70% |
Return on Invested Capital (ROIC) |
|
27.25% |
23.64% |
24.91% |
20.28% |
15.73% |
13.78% |
13.12% |
12.78% |
12.51% |
13.83% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-64.67% |
7.82% |
16.02% |
15.99% |
13.01% |
10.62% |
10.69% |
11.24% |
9.89% |
10.87% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.34% |
0.81% |
1.88% |
8.60% |
11.38% |
7.60% |
6.44% |
5.95% |
4.12% |
3.61% |
Return on Equity (ROE) |
|
26.91% |
24.45% |
26.79% |
28.88% |
27.10% |
21.37% |
19.56% |
18.72% |
16.63% |
17.44% |
Cash Return on Invested Capital (CROIC) |
|
27.09% |
19.31% |
20.15% |
-40.09% |
8.17% |
10.51% |
6.76% |
11.74% |
9.59% |
12.17% |
Operating Return on Assets (OROA) |
|
12.78% |
11.50% |
12.25% |
11.04% |
9.84% |
8.38% |
8.48% |
8.66% |
8.13% |
8.79% |
Return on Assets (ROA) |
|
9.02% |
7.89% |
8.54% |
8.32% |
7.35% |
6.29% |
6.43% |
6.67% |
6.23% |
6.83% |
Return on Common Equity (ROCE) |
|
26.91% |
24.45% |
26.79% |
28.88% |
27.10% |
21.37% |
19.56% |
18.72% |
16.63% |
17.44% |
Return on Equity Simple (ROE_SIMPLE) |
|
28.27% |
24.97% |
25.47% |
28.51% |
24.92% |
20.22% |
18.46% |
18.26% |
15.56% |
17.14% |
Net Operating Profit after Tax (NOPAT) |
|
3,091 |
2,743 |
3,026 |
3,612 |
3,789 |
3,502 |
3,501 |
3,537 |
3,532 |
3,995 |
NOPAT Margin |
|
9.73% |
8.98% |
9.77% |
9.98% |
9.63% |
9.23% |
9.10% |
8.98% |
8.36% |
8.37% |
Net Nonoperating Expense Percent (NNEP) |
|
91.92% |
15.82% |
8.90% |
4.29% |
2.71% |
3.16% |
2.43% |
1.54% |
2.62% |
2.96% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
12.17% |
11.56% |
12.96% |
Cost of Revenue to Revenue |
|
80.39% |
81.46% |
79.85% |
81.61% |
82.24% |
83.32% |
83.34% |
83.20% |
84.22% |
84.57% |
SG&A Expenses to Revenue |
|
6.09% |
6.29% |
6.48% |
6.25% |
6.14% |
5.78% |
5.84% |
6.12% |
5.74% |
5.38% |
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 |
|
6.09% |
6.29% |
6.48% |
6.25% |
6.14% |
5.78% |
5.84% |
6.12% |
5.74% |
5.38% |
Earnings before Interest and Taxes (EBIT) |
|
4,302 |
3,747 |
4,180 |
4,441 |
4,662 |
4,215 |
4,297 |
4,400 |
4,327 |
4,864 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,783 |
4,200 |
4,621 |
5,204 |
5,491 |
5,093 |
5,187 |
5,284 |
5,190 |
5,750 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.36 |
4.33 |
4.59 |
3.49 |
3.28 |
2.53 |
3.14 |
3.49 |
3.24 |
3.27 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.14 |
1.46 |
1.69 |
1.13 |
1.17 |
1.04 |
1.44 |
1.65 |
1.63 |
1.51 |
Price to Earnings (P/E) |
|
11.88 |
17.36 |
18.02 |
12.24 |
13.18 |
12.49 |
16.99 |
19.14 |
20.84 |
19.06 |
Dividend Yield |
|
2.36% |
2.03% |
1.87% |
2.63% |
2.51% |
3.13% |
2.36% |
2.10% |
2.06% |
2.13% |
Earnings Yield |
|
8.41% |
5.76% |
5.55% |
8.17% |
7.59% |
8.01% |
5.89% |
5.22% |
4.80% |
5.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.23 |
3.90 |
4.30 |
2.26 |
2.28 |
1.92 |
2.37 |
2.66 |
2.67 |
2.72 |
Enterprise Value to Revenue (EV/Rev) |
|
1.15 |
1.51 |
1.73 |
1.45 |
1.45 |
1.31 |
1.70 |
1.88 |
1.81 |
1.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.67 |
11.00 |
11.57 |
10.07 |
10.37 |
9.76 |
12.57 |
14.03 |
14.73 |
13.76 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.53 |
12.33 |
12.79 |
11.80 |
12.21 |
11.80 |
15.18 |
16.85 |
17.67 |
16.27 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.87 |
16.84 |
17.67 |
14.50 |
15.02 |
14.20 |
18.63 |
20.96 |
21.64 |
19.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.07 |
21.36 |
13.79 |
16.64 |
19.10 |
12.89 |
15.27 |
16.19 |
16.23 |
19.24 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.94 |
20.62 |
21.85 |
0.00 |
28.91 |
18.60 |
36.17 |
22.83 |
28.24 |
22.52 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.32 |
0.38 |
0.35 |
1.06 |
0.85 |
0.83 |
0.65 |
0.57 |
0.43 |
0.40 |
Long-Term Debt to Equity |
|
0.27 |
0.29 |
0.35 |
0.98 |
0.64 |
0.64 |
0.59 |
0.50 |
0.41 |
0.33 |
Financial Leverage |
|
0.01 |
0.10 |
0.12 |
0.54 |
0.87 |
0.72 |
0.60 |
0.53 |
0.42 |
0.33 |
Leverage Ratio |
|
2.98 |
3.10 |
3.14 |
3.47 |
3.69 |
3.40 |
3.04 |
2.81 |
2.67 |
2.55 |
Compound Leverage Factor |
|
2.93 |
3.02 |
3.06 |
3.19 |
3.32 |
3.01 |
2.74 |
2.58 |
2.46 |
2.38 |
Debt to Total Capital |
|
24.04% |
27.40% |
25.83% |
51.42% |
46.05% |
45.35% |
39.45% |
36.11% |
30.30% |
28.43% |
Short-Term Debt to Total Capital |
|
3.54% |
6.34% |
0.01% |
4.03% |
11.27% |
10.48% |
3.45% |
4.31% |
1.66% |
4.87% |
Long-Term Debt to Total Capital |
|
20.50% |
21.06% |
25.82% |
47.39% |
34.78% |
34.88% |
36.00% |
31.80% |
28.65% |
23.55% |
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 |
|
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 |
|
75.96% |
72.60% |
74.17% |
48.58% |
53.95% |
54.65% |
60.55% |
63.89% |
69.70% |
71.58% |
Debt to EBITDA |
|
0.71 |
0.93 |
0.86 |
2.39 |
2.17 |
2.55 |
2.22 |
1.99 |
1.78 |
1.52 |
Net Debt to EBITDA |
|
0.13 |
0.37 |
0.22 |
2.20 |
2.01 |
2.00 |
1.91 |
1.75 |
1.42 |
1.23 |
Long-Term Debt to EBITDA |
|
0.61 |
0.71 |
0.86 |
2.20 |
1.64 |
1.96 |
2.02 |
1.75 |
1.69 |
1.26 |
Debt to NOPAT |
|
1.10 |
1.42 |
1.32 |
3.44 |
3.15 |
3.71 |
3.28 |
2.97 |
2.62 |
2.19 |
Net Debt to NOPAT |
|
0.20 |
0.57 |
0.33 |
3.17 |
2.91 |
2.91 |
2.83 |
2.62 |
2.08 |
1.77 |
Long-Term Debt to NOPAT |
|
0.94 |
1.09 |
1.32 |
3.17 |
2.38 |
2.85 |
3.00 |
2.61 |
2.48 |
1.82 |
Altman Z-Score |
|
3.55 |
3.61 |
3.85 |
2.84 |
2.87 |
2.72 |
3.21 |
3.37 |
3.43 |
3.60 |
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 |
|
1.17 |
1.23 |
1.40 |
1.23 |
1.21 |
1.35 |
1.43 |
1.37 |
1.44 |
1.37 |
Quick Ratio |
|
0.50 |
0.74 |
0.90 |
0.77 |
0.73 |
0.88 |
0.94 |
0.85 |
0.79 |
0.73 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
3,073 |
2,240 |
2,447 |
-7,140 |
1,969 |
2,673 |
1,803 |
3,248 |
2,707 |
3,514 |
Operating Cash Flow to CapEx |
|
458.17% |
551.79% |
905.61% |
456.23% |
302.03% |
398.97% |
481.51% |
411.04% |
521.02% |
448.91% |
Free Cash Flow to Firm to Interest Expense |
|
37.02 |
24.62 |
23.75 |
-20.06 |
4.28 |
5.60 |
4.25 |
8.92 |
7.89 |
10.85 |
Operating Cash Flow to Interest Expense |
|
31.41 |
23.77 |
37.63 |
8.84 |
6.48 |
8.09 |
10.07 |
12.58 |
13.73 |
12.69 |
Operating Cash Flow Less CapEx to Interest Expense |
|
24.55 |
19.46 |
33.48 |
6.90 |
4.33 |
6.06 |
7.98 |
9.52 |
11.10 |
9.86 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.94 |
0.94 |
0.91 |
0.90 |
0.83 |
0.75 |
0.76 |
0.78 |
0.79 |
0.86 |
Accounts Receivable Turnover |
|
8.48 |
5.53 |
3.76 |
3.77 |
3.62 |
3.36 |
3.39 |
3.38 |
3.71 |
4.29 |
Inventory Turnover |
|
7.76 |
5.87 |
4.75 |
5.24 |
5.27 |
5.24 |
5.78 |
5.62 |
4.78 |
4.41 |
Fixed Asset Turnover |
|
9.35 |
8.80 |
8.86 |
9.66 |
9.31 |
7.92 |
7.32 |
6.96 |
6.99 |
7.54 |
Accounts Payable Turnover |
|
12.71 |
11.06 |
8.61 |
9.25 |
10.21 |
10.34 |
10.48 |
9.99 |
10.97 |
12.53 |
Days Sales Outstanding (DSO) |
|
43.05 |
66.03 |
97.03 |
96.77 |
100.81 |
108.69 |
107.80 |
108.10 |
98.45 |
85.01 |
Days Inventory Outstanding (DIO) |
|
47.05 |
62.19 |
76.90 |
69.70 |
69.27 |
69.60 |
63.10 |
64.92 |
76.38 |
82.77 |
Days Payable Outstanding (DPO) |
|
28.72 |
33.00 |
42.39 |
39.46 |
35.76 |
35.31 |
34.83 |
36.54 |
33.29 |
29.12 |
Cash Conversion Cycle (CCC) |
|
61.37 |
95.22 |
131.54 |
127.01 |
134.32 |
142.97 |
136.07 |
136.47 |
141.55 |
138.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
11,352 |
11,855 |
12,434 |
23,186 |
25,006 |
25,835 |
27,533 |
27,822 |
28,647 |
29,128 |
Invested Capital Turnover |
|
2.80 |
2.63 |
2.55 |
2.03 |
1.63 |
1.49 |
1.44 |
1.42 |
1.50 |
1.65 |
Increase / (Decrease) in Invested Capital |
|
18 |
503 |
579 |
10,752 |
1,820 |
829 |
1,698 |
289 |
825 |
481 |
Enterprise Value (EV) |
|
36,693 |
46,198 |
53,464 |
52,386 |
56,930 |
49,723 |
65,218 |
74,141 |
76,441 |
79,134 |
Market Capitalization |
|
36,079 |
44,644 |
52,465 |
40,932 |
45,902 |
39,549 |
55,326 |
64,887 |
69,093 |
72,069 |
Book Value per Share |
|
$33.97 |
$33.83 |
$38.30 |
$39.62 |
$48.32 |
$54.57 |
$63.18 |
$67.63 |
$78.05 |
$80.24 |
Tangible Book Value per Share |
|
($4.64) |
($5.98) |
($3.96) |
($35.28) |
($27.70) |
($22.68) |
($15.88) |
($13.08) |
($3.46) |
($0.05) |
Total Capital |
|
14,137 |
14,189 |
15,417 |
24,149 |
25,908 |
28,659 |
29,136 |
29,064 |
30,560 |
30,825 |
Total Debt |
|
3,399 |
3,888 |
3,982 |
12,417 |
11,930 |
12,998 |
11,495 |
10,496 |
9,261 |
8,762 |
Total Long-Term Debt |
|
2,898 |
2,988 |
3,980 |
11,444 |
9,010 |
9,995 |
10,490 |
9,243 |
8,754 |
7,260 |
Net Debt |
|
614 |
1,554 |
999 |
11,454 |
11,028 |
10,174 |
9,892 |
9,254 |
7,348 |
7,065 |
Capital Expenditures (CapEx) |
|
569 |
392 |
428 |
690 |
987 |
967 |
887 |
1,114 |
904 |
916 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-158 |
1,650 |
2,248 |
3,460 |
5,505 |
5,758 |
5,411 |
5,733 |
5,777 |
6,367 |
Debt-free Net Working Capital (DFNWC) |
|
2,627 |
3,984 |
5,231 |
4,423 |
6,407 |
8,582 |
7,014 |
6,975 |
7,690 |
8,064 |
Net Working Capital (NWC) |
|
2,126 |
3,084 |
5,229 |
3,450 |
3,487 |
5,579 |
6,009 |
5,722 |
7,183 |
6,562 |
Net Nonoperating Expense (NNE) |
|
55 |
171 |
114 |
267 |
305 |
335 |
244 |
147 |
217 |
213 |
Net Nonoperating Obligations (NNO) |
|
614 |
1,554 |
999 |
11,454 |
11,028 |
10,174 |
9,892 |
9,254 |
7,348 |
7,065 |
Total Depreciation and Amortization (D&A) |
|
481 |
453 |
441 |
763 |
829 |
878 |
890 |
884 |
863 |
886 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.50% |
5.40% |
7.26% |
9.56% |
13.99% |
15.18% |
14.07% |
14.55% |
13.67% |
13.34% |
Debt-free Net Working Capital to Revenue |
|
8.27% |
13.04% |
16.89% |
12.22% |
16.28% |
22.63% |
18.23% |
17.70% |
18.19% |
16.90% |
Net Working Capital to Revenue |
|
6.69% |
10.09% |
16.88% |
9.53% |
8.86% |
14.71% |
15.62% |
14.52% |
16.99% |
13.75% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$9.23 |
$10.05 |
$9.73 |
$11.37 |
$12.09 |
$22.08 |
$11.61 |
$12.31 |
$12.14 |
$13.81 |
Adjusted Weighted Average Basic Shares Outstanding |
|
311.16M |
302.74M |
296.93M |
288.24M |
289.63M |
286.26M |
277.70M |
274.43M |
273.98M |
270.35M |
Adjusted Diluted Earnings per Share |
|
$9.08 |
$9.87 |
$9.56 |
$11.22 |
$11.98 |
$22.00 |
$11.55 |
$12.19 |
$12.02 |
$13.63 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
311.16M |
302.74M |
296.93M |
288.24M |
289.63M |
286.26M |
277.70M |
274.43M |
273.98M |
270.35M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
311.16M |
302.74M |
296.93M |
288.24M |
289.63M |
286.26M |
277.70M |
274.43M |
273.98M |
270.35M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,091 |
2,743 |
3,026 |
3,612 |
3,789 |
3,502 |
3,501 |
3,537 |
3,532 |
3,995 |
Normalized NOPAT Margin |
|
9.73% |
8.98% |
9.77% |
9.98% |
9.63% |
9.23% |
9.10% |
8.98% |
8.36% |
8.37% |
Pre Tax Income Margin |
|
13.28% |
11.96% |
13.16% |
11.29% |
10.68% |
9.86% |
10.07% |
10.24% |
9.42% |
9.51% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
51.83 |
41.18 |
40.58 |
12.47 |
10.13 |
8.84 |
10.13 |
12.09 |
12.62 |
15.01 |
NOPAT to Interest Expense |
|
37.24 |
30.15 |
29.37 |
10.15 |
8.24 |
7.34 |
8.26 |
9.72 |
10.30 |
12.33 |
EBIT Less CapEx to Interest Expense |
|
44.98 |
36.87 |
36.43 |
10.54 |
7.99 |
6.81 |
8.04 |
9.03 |
9.98 |
12.19 |
NOPAT Less CapEx to Interest Expense |
|
30.38 |
25.84 |
25.22 |
8.21 |
6.09 |
5.31 |
6.16 |
6.66 |
7.66 |
9.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
28.75% |
35.42% |
33.86% |
32.14% |
33.07% |
39.15% |
40.37% |
40.38% |
43.08% |
40.43% |
Augmented Payout Ratio |
|
135.24% |
113.02% |
87.36% |
85.02% |
39.70% |
57.69% |
96.50% |
76.64% |
56.17% |
80.12% |