Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.31% |
7.69% |
-1.55% |
10.94% |
7.61% |
-36.22% |
-11.83% |
19.10% |
13.39% |
6.37% |
EBITDA Growth |
|
8.41% |
10.93% |
0.24% |
8.80% |
14.50% |
-72.49% |
28.94% |
55.36% |
-14.00% |
15.38% |
EBIT Growth |
|
8.88% |
8.21% |
-2.53% |
5.88% |
14.55% |
-96.68% |
327.66% |
208.46% |
-22.74% |
29.51% |
NOPAT Growth |
|
14.84% |
7.36% |
15.44% |
-0.94% |
12.45% |
-97.09% |
284.07% |
264.68% |
38.56% |
-17.15% |
Net Income Growth |
|
13.28% |
5.31% |
13.69% |
-2.61% |
10.85% |
-89.66% |
-49.21% |
684.47% |
-16.31% |
24.98% |
EPS Growth |
|
15.09% |
8.61% |
16.60% |
0.65% |
14.79% |
-89.36% |
-50.00% |
684.21% |
-16.78% |
28.23% |
Operating Cash Flow Growth |
|
-5.35% |
33.36% |
6.80% |
-1.70% |
16.54% |
-46.18% |
-42.60% |
14.11% |
48.53% |
12.76% |
Free Cash Flow Firm Growth |
|
-72.46% |
180.83% |
-151.31% |
735.90% |
-53.13% |
-8.58% |
47.10% |
-19.19% |
-24.35% |
113.35% |
Invested Capital Growth |
|
14.56% |
10.24% |
19.07% |
0.01% |
9.01% |
-4.98% |
-6.68% |
-0.72% |
3.58% |
-4.08% |
Revenue Q/Q Growth |
|
-0.37% |
0.94% |
1.45% |
2.30% |
0.14% |
-15.16% |
5.12% |
4.58% |
1.60% |
0.86% |
EBITDA Q/Q Growth |
|
1.34% |
2.20% |
2.22% |
1.43% |
0.58% |
-42.78% |
35.26% |
8.20% |
-19.26% |
-11.24% |
EBIT Q/Q Growth |
|
1.25% |
1.52% |
1.80% |
0.71% |
0.38% |
-89.31% |
617.86% |
17.95% |
-30.98% |
-17.22% |
NOPAT Q/Q Growth |
|
1.36% |
2.11% |
11.96% |
-7.00% |
2.58% |
-94.60% |
544.70% |
12.20% |
9.96% |
-17.71% |
Net Income Q/Q Growth |
|
0.42% |
2.29% |
11.20% |
-7.37% |
2.37% |
-74.50% |
172.52% |
16.73% |
-34.31% |
22.20% |
EPS Q/Q Growth |
|
0.83% |
3.11% |
11.55% |
-6.04% |
2.88% |
-74.15% |
173.08% |
17.32% |
-34.39% |
21.37% |
Operating Cash Flow Q/Q Growth |
|
3.61% |
-5.22% |
1.32% |
5.72% |
16.85% |
-28.72% |
-11.55% |
20.29% |
19.69% |
1.26% |
Free Cash Flow Firm Q/Q Growth |
|
31.61% |
-30.77% |
-224.81% |
124.23% |
-2.80% |
-47.79% |
5.22% |
-36.45% |
690.09% |
62.32% |
Invested Capital Q/Q Growth |
|
-2.42% |
0.27% |
5.92% |
-2.95% |
-2.21% |
-4.57% |
-3.90% |
0.80% |
-2.99% |
-8.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.63% |
28.17% |
27.96% |
26.53% |
27.19% |
15.95% |
18.88% |
22.63% |
24.21% |
24.69% |
EBITDA Margin |
|
22.02% |
22.69% |
23.10% |
22.65% |
24.10% |
10.40% |
15.20% |
19.83% |
15.04% |
16.32% |
Operating Margin |
|
17.86% |
17.97% |
17.77% |
16.96% |
18.05% |
0.94% |
3.91% |
11.10% |
12.03% |
9.78% |
EBIT Margin |
|
17.86% |
17.95% |
17.77% |
16.96% |
18.05% |
0.94% |
4.55% |
11.79% |
8.03% |
9.78% |
Profit (Net Income) Margin |
|
12.74% |
12.46% |
14.39% |
12.64% |
13.02% |
2.11% |
1.22% |
8.01% |
5.91% |
6.94% |
Tax Burden Percent |
|
74.54% |
73.99% |
87.87% |
82.94% |
80.75% |
-114.44% |
73.18% |
84.31% |
96.35% |
85.28% |
Interest Burden Percent |
|
95.73% |
93.86% |
92.18% |
89.84% |
89.30% |
-196.45% |
36.48% |
80.54% |
76.34% |
83.23% |
Effective Tax Rate |
|
26.08% |
26.75% |
13.15% |
18.74% |
20.23% |
0.00% |
26.82% |
21.09% |
11.03% |
14.72% |
Return on Invested Capital (ROIC) |
|
15.67% |
14.99% |
15.06% |
13.73% |
14.77% |
0.42% |
1.72% |
6.53% |
8.92% |
7.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.56% |
12.44% |
11.92% |
10.55% |
11.20% |
2.97% |
-1.38% |
4.53% |
-7.88% |
2.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.69% |
5.62% |
5.67% |
5.91% |
7.38% |
1.72% |
-0.65% |
1.78% |
-2.46% |
0.73% |
Return on Equity (ROE) |
|
20.36% |
20.61% |
20.73% |
19.64% |
22.15% |
2.14% |
1.07% |
8.31% |
6.46% |
8.14% |
Cash Return on Invested Capital (CROIC) |
|
2.10% |
5.25% |
-2.35% |
13.72% |
6.15% |
5.53% |
8.64% |
7.26% |
5.41% |
11.58% |
Operating Return on Assets (OROA) |
|
15.74% |
15.68% |
13.53% |
13.25% |
14.29% |
0.47% |
2.10% |
6.58% |
4.99% |
6.59% |
Return on Assets (ROA) |
|
11.23% |
10.89% |
10.96% |
9.87% |
10.30% |
1.05% |
0.56% |
4.47% |
3.67% |
4.68% |
Return on Common Equity (ROCE) |
|
20.36% |
20.61% |
20.73% |
19.64% |
22.15% |
2.14% |
1.07% |
8.31% |
6.46% |
8.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.11% |
20.07% |
19.00% |
20.92% |
21.20% |
2.10% |
1.08% |
8.13% |
6.16% |
8.65% |
Net Operating Profit after Tax (NOPAT) |
|
246 |
264 |
304 |
302 |
339 |
9.87 |
38 |
138 |
192 |
159 |
NOPAT Margin |
|
13.20% |
13.16% |
15.43% |
13.78% |
14.40% |
0.66% |
2.86% |
8.76% |
10.71% |
8.34% |
Net Nonoperating Expense Percent (NNEP) |
|
2.11% |
2.55% |
3.15% |
3.17% |
3.57% |
-2.55% |
3.11% |
2.00% |
16.80% |
5.14% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.07% |
7.93% |
7.12% |
Cost of Revenue to Revenue |
|
71.37% |
71.83% |
72.04% |
73.47% |
72.81% |
84.05% |
81.12% |
77.37% |
75.79% |
75.31% |
SG&A Expenses to Revenue |
|
8.39% |
7.86% |
7.69% |
6.67% |
6.74% |
8.06% |
10.19% |
9.38% |
9.16% |
9.28% |
R&D to Revenue |
|
2.38% |
2.34% |
2.50% |
2.55% |
2.40% |
3.10% |
3.40% |
2.90% |
2.95% |
3.00% |
Operating Expenses to Revenue |
|
10.77% |
10.20% |
10.20% |
9.57% |
9.14% |
15.02% |
14.97% |
11.53% |
12.18% |
14.91% |
Earnings before Interest and Taxes (EBIT) |
|
332 |
360 |
351 |
371 |
425 |
14 |
60 |
186 |
144 |
186 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
410 |
455 |
456 |
496 |
568 |
156 |
201 |
313 |
269 |
311 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.61 |
3.71 |
3.65 |
3.74 |
4.25 |
2.64 |
2.89 |
3.17 |
3.64 |
3.41 |
Price to Tangible Book Value (P/TBV) |
|
3.80 |
3.93 |
4.05 |
4.19 |
5.27 |
3.24 |
3.52 |
3.79 |
4.26 |
4.03 |
Price to Revenue (P/Rev) |
|
2.29 |
2.30 |
2.77 |
2.26 |
2.61 |
2.65 |
3.24 |
3.12 |
3.49 |
2.73 |
Price to Earnings (P/E) |
|
17.94 |
18.47 |
19.22 |
17.87 |
20.04 |
125.82 |
266.53 |
38.95 |
59.10 |
39.40 |
Dividend Yield |
|
0.91% |
0.88% |
0.79% |
0.99% |
0.89% |
1.39% |
0.00% |
0.69% |
0.68% |
0.96% |
Earnings Yield |
|
5.57% |
5.42% |
5.20% |
5.60% |
4.99% |
0.79% |
0.38% |
2.57% |
1.69% |
2.54% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.84 |
2.83 |
2.80 |
2.65 |
2.96 |
2.09 |
2.33 |
2.60 |
3.07 |
2.76 |
Enterprise Value to Revenue (EV/Rev) |
|
2.55 |
2.60 |
3.12 |
2.66 |
3.01 |
3.17 |
3.73 |
3.48 |
3.75 |
3.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.59 |
11.47 |
13.52 |
11.73 |
12.49 |
30.52 |
24.54 |
17.53 |
24.95 |
18.60 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.29 |
14.49 |
17.57 |
15.67 |
16.68 |
338.07 |
81.96 |
29.48 |
46.73 |
31.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.33 |
19.76 |
20.23 |
19.29 |
20.91 |
482.96 |
130.37 |
39.67 |
35.05 |
36.38 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.78 |
12.99 |
14.37 |
13.81 |
14.45 |
18.04 |
32.58 |
31.68 |
26.12 |
19.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
144.39 |
56.43 |
0.00 |
19.30 |
50.21 |
36.90 |
26.01 |
35.71 |
57.81 |
23.30 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.49 |
0.55 |
0.54 |
0.72 |
0.73 |
0.61 |
0.55 |
0.47 |
0.41 |
0.46 |
Long-Term Debt to Equity |
|
0.49 |
0.55 |
0.54 |
0.72 |
0.73 |
0.61 |
0.55 |
0.47 |
0.41 |
0.46 |
Financial Leverage |
|
0.35 |
0.45 |
0.48 |
0.56 |
0.66 |
0.58 |
0.47 |
0.39 |
0.31 |
0.32 |
Leverage Ratio |
|
1.81 |
1.89 |
1.89 |
1.99 |
2.15 |
2.05 |
1.92 |
1.86 |
1.76 |
1.74 |
Compound Leverage Factor |
|
1.74 |
1.78 |
1.74 |
1.79 |
1.92 |
-4.02 |
0.70 |
1.50 |
1.34 |
1.45 |
Debt to Total Capital |
|
32.83% |
35.62% |
35.14% |
41.99% |
42.30% |
38.02% |
35.66% |
31.76% |
28.95% |
31.44% |
Short-Term Debt to Total Capital |
|
0.00% |
0.22% |
0.19% |
0.41% |
0.38% |
0.04% |
0.04% |
0.01% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
32.83% |
35.40% |
34.95% |
41.57% |
41.92% |
37.98% |
35.62% |
31.76% |
28.95% |
31.44% |
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 |
|
67.17% |
64.38% |
64.86% |
58.01% |
57.70% |
61.98% |
64.34% |
68.24% |
71.05% |
68.56% |
Debt to EBITDA |
|
1.41 |
1.51 |
1.78 |
1.93 |
1.87 |
5.93 |
4.09 |
2.31 |
2.60 |
2.26 |
Net Debt to EBITDA |
|
1.21 |
1.32 |
1.54 |
1.77 |
1.67 |
4.98 |
3.23 |
1.80 |
1.74 |
1.84 |
Long-Term Debt to EBITDA |
|
1.41 |
1.51 |
1.77 |
1.91 |
1.85 |
5.93 |
4.08 |
2.31 |
2.60 |
2.26 |
Debt to NOPAT |
|
2.35 |
2.61 |
2.66 |
3.17 |
3.13 |
93.86 |
21.72 |
5.23 |
3.65 |
4.42 |
Net Debt to NOPAT |
|
2.01 |
2.28 |
2.31 |
2.90 |
2.80 |
78.87 |
17.17 |
4.08 |
2.44 |
3.59 |
Long-Term Debt to NOPAT |
|
2.35 |
2.59 |
2.65 |
3.14 |
3.10 |
93.77 |
21.69 |
5.23 |
3.65 |
4.41 |
Altman Z-Score |
|
4.74 |
4.62 |
4.60 |
4.19 |
4.43 |
3.33 |
3.63 |
4.28 |
5.16 |
4.88 |
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 |
|
2.17 |
2.23 |
2.51 |
2.07 |
2.19 |
2.93 |
2.49 |
2.23 |
2.74 |
2.21 |
Quick Ratio |
|
0.98 |
1.03 |
1.18 |
0.90 |
0.91 |
1.25 |
1.16 |
1.01 |
1.46 |
0.95 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
33 |
92 |
-47 |
301 |
141 |
129 |
190 |
154 |
116 |
248 |
Operating Cash Flow to CapEx |
|
98.59% |
122.42% |
154.15% |
228.90% |
240.62% |
522.33% |
543.73% |
226.87% |
237.62% |
333.22% |
Free Cash Flow to Firm to Interest Expense |
|
2.32 |
4.18 |
-1.73 |
8.00 |
3.11 |
3.09 |
4.96 |
4.24 |
3.42 |
7.94 |
Operating Cash Flow to Interest Expense |
|
21.20 |
18.16 |
15.65 |
11.18 |
10.79 |
6.32 |
3.96 |
4.78 |
7.56 |
9.29 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.30 |
3.33 |
5.50 |
6.29 |
6.31 |
5.11 |
3.23 |
2.67 |
4.38 |
6.50 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.88 |
0.87 |
0.76 |
0.78 |
0.79 |
0.50 |
0.46 |
0.56 |
0.62 |
0.67 |
Accounts Receivable Turnover |
|
7.96 |
8.36 |
7.98 |
8.59 |
9.64 |
8.51 |
9.27 |
8.24 |
7.82 |
8.52 |
Inventory Turnover |
|
4.45 |
4.81 |
4.70 |
5.26 |
5.44 |
4.62 |
4.68 |
4.32 |
4.15 |
4.15 |
Fixed Asset Turnover |
|
1.40 |
1.31 |
1.13 |
1.17 |
1.23 |
0.79 |
0.73 |
0.93 |
1.07 |
1.16 |
Accounts Payable Turnover |
|
8.20 |
10.06 |
10.10 |
10.51 |
10.74 |
11.10 |
11.73 |
9.09 |
8.62 |
9.51 |
Days Sales Outstanding (DSO) |
|
45.84 |
43.67 |
45.72 |
42.48 |
37.84 |
42.88 |
39.36 |
44.30 |
46.66 |
42.84 |
Days Inventory Outstanding (DIO) |
|
82.06 |
75.83 |
77.67 |
69.42 |
67.12 |
79.00 |
77.99 |
84.48 |
87.99 |
87.94 |
Days Payable Outstanding (DPO) |
|
44.50 |
36.28 |
36.13 |
34.72 |
33.99 |
32.90 |
31.11 |
40.18 |
42.35 |
38.38 |
Cash Conversion Cycle (CCC) |
|
83.40 |
83.22 |
87.26 |
77.18 |
70.98 |
88.99 |
86.23 |
88.61 |
92.31 |
92.40 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,674 |
1,845 |
2,197 |
2,197 |
2,395 |
2,276 |
2,124 |
2,109 |
2,184 |
2,095 |
Invested Capital Turnover |
|
1.19 |
1.14 |
0.98 |
1.00 |
1.03 |
0.64 |
0.60 |
0.75 |
0.83 |
0.89 |
Increase / (Decrease) in Invested Capital |
|
213 |
171 |
352 |
0.20 |
198 |
-119 |
-152 |
-15 |
75 |
-89 |
Enterprise Value (EV) |
|
4,750 |
5,213 |
6,161 |
5,818 |
7,094 |
4,767 |
4,942 |
5,484 |
6,715 |
5,774 |
Market Capitalization |
|
4,255 |
4,613 |
5,458 |
4,943 |
6,145 |
3,988 |
4,291 |
4,920 |
6,247 |
5,204 |
Book Value per Share |
|
$12.48 |
$13.57 |
$16.64 |
$15.36 |
$17.14 |
$18.08 |
$17.71 |
$18.46 |
$20.41 |
$0.00 |
Tangible Book Value per Share |
|
$11.86 |
$12.78 |
$14.99 |
$13.70 |
$13.82 |
$14.75 |
$14.52 |
$15.42 |
$17.42 |
$0.00 |
Total Capital |
|
1,756 |
1,934 |
2,305 |
2,279 |
2,506 |
2,437 |
2,309 |
2,278 |
2,416 |
2,229 |
Total Debt |
|
577 |
689 |
810 |
957 |
1,060 |
926 |
823 |
724 |
700 |
701 |
Total Long-Term Debt |
|
577 |
684 |
806 |
947 |
1,051 |
926 |
822 |
723 |
699 |
701 |
Net Debt |
|
494 |
600 |
702 |
875 |
949 |
778 |
651 |
564 |
468 |
570 |
Capital Expenditures (CapEx) |
|
305 |
328 |
278 |
184 |
204 |
51 |
28 |
76 |
108 |
87 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
289 |
304 |
339 |
326 |
327 |
250 |
242 |
293 |
321 |
303 |
Debt-free Net Working Capital (DFNWC) |
|
341 |
339 |
399 |
359 |
392 |
354 |
370 |
405 |
548 |
428 |
Net Working Capital (NWC) |
|
341 |
335 |
395 |
349 |
382 |
353 |
369 |
405 |
548 |
428 |
Net Nonoperating Expense (NNE) |
|
8.50 |
14 |
20 |
25 |
33 |
-22 |
22 |
12 |
86 |
27 |
Net Nonoperating Obligations (NNO) |
|
494 |
600 |
702 |
875 |
949 |
766 |
638 |
554 |
468 |
567 |
Total Depreciation and Amortization (D&A) |
|
78 |
95 |
105 |
125 |
143 |
142 |
141 |
127 |
125 |
124 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.55% |
15.18% |
17.17% |
14.88% |
13.90% |
16.67% |
18.26% |
18.56% |
17.97% |
15.91% |
Debt-free Net Working Capital to Revenue |
|
18.33% |
16.93% |
20.21% |
16.38% |
16.63% |
23.54% |
27.90% |
25.66% |
30.65% |
22.50% |
Net Working Capital to Revenue |
|
18.33% |
16.72% |
20.00% |
15.95% |
16.23% |
23.48% |
27.83% |
25.64% |
30.65% |
22.49% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.48 |
$2.69 |
$3.13 |
$3.15 |
$3.61 |
$0.00 |
$0.19 |
$1.50 |
$1.25 |
$1.61 |
Adjusted Weighted Average Basic Shares Outstanding |
|
95.80M |
92.80M |
90.60M |
87.90M |
84.90M |
83.80M |
84.10M |
84.40M |
84.60M |
82.30M |
Adjusted Diluted Earnings per Share |
|
$2.44 |
$2.65 |
$3.09 |
$3.11 |
$3.57 |
$0.00 |
$0.19 |
$1.49 |
$1.24 |
$1.59 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
97.20M |
94.20M |
91.90M |
89M |
85.80M |
84M |
84.60M |
85M |
85.50M |
83M |
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 |
|
93.29M |
91.51M |
89.84M |
84.79M |
83.34M |
83.65M |
83.99M |
84.28M |
84.39M |
81.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
246 |
264 |
304 |
302 |
339 |
9.87 |
38 |
138 |
192 |
159 |
Normalized NOPAT Margin |
|
13.20% |
13.16% |
15.43% |
13.78% |
14.40% |
0.66% |
2.86% |
8.76% |
10.71% |
8.34% |
Pre Tax Income Margin |
|
17.10% |
16.84% |
16.38% |
15.23% |
16.12% |
-1.84% |
1.66% |
9.49% |
6.13% |
8.14% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
23.41 |
16.28 |
12.80 |
9.85 |
9.35 |
0.34 |
1.57 |
5.14 |
4.23 |
5.96 |
NOPAT to Interest Expense |
|
17.30 |
11.94 |
11.11 |
8.00 |
7.45 |
0.24 |
0.99 |
3.82 |
5.63 |
5.09 |
EBIT Less CapEx to Interest Expense |
|
1.91 |
1.44 |
2.65 |
4.96 |
4.86 |
-0.87 |
0.85 |
3.03 |
1.04 |
3.18 |
NOPAT Less CapEx to Interest Expense |
|
-4.20 |
-2.90 |
0.96 |
3.12 |
2.97 |
-0.97 |
0.26 |
1.71 |
2.45 |
2.30 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
16.15% |
15.93% |
15.00% |
17.50% |
17.68% |
44.80% |
0.00% |
26.68% |
39.92% |
37.32% |
Augmented Payout Ratio |
|
77.74% |
60.41% |
67.92% |
146.82% |
64.32% |
122.40% |
0.00% |
26.68% |
68.40% |
228.24% |