Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
16.07% |
13.01% |
8.29% |
13.46% |
3.14% |
2.01% |
18.76% |
17.60% |
-9.58% |
10.57% |
EBITDA Growth |
|
31.16% |
9.95% |
26.65% |
11.15% |
6.69% |
6.80% |
46.14% |
38.93% |
-14.88% |
9.52% |
EBIT Growth |
|
31.49% |
10.18% |
27.46% |
11.72% |
6.76% |
6.83% |
47.28% |
39.52% |
-14.97% |
9.53% |
NOPAT Growth |
|
34.58% |
11.54% |
25.46% |
45.49% |
8.76% |
5.18% |
39.53% |
34.88% |
-6.64% |
-1.91% |
Net Income Growth |
|
35.97% |
11.06% |
26.40% |
48.31% |
10.20% |
2.58% |
37.22% |
39.53% |
-7.76% |
5.67% |
EPS Growth |
|
41.72% |
15.14% |
22.35% |
53.66% |
13.52% |
4.06% |
39.27% |
53.46% |
-5.80% |
9.36% |
Operating Cash Flow Growth |
|
22.84% |
73.35% |
45.13% |
26.79% |
19.83% |
6.78% |
34.27% |
50.52% |
-19.90% |
-8.25% |
Free Cash Flow Firm Growth |
|
24.24% |
-65.90% |
233.07% |
162.80% |
-87.49% |
126.45% |
210.14% |
-105.30% |
5,132.61% |
-63.24% |
Invested Capital Growth |
|
-7.23% |
32.82% |
2.42% |
-49.07% |
117.53% |
40.72% |
3.92% |
94.49% |
-43.65% |
19.12% |
Revenue Q/Q Growth |
|
4.60% |
3.66% |
0.99% |
2.47% |
-0.06% |
4.93% |
-1.25% |
4.80% |
-2.85% |
4.08% |
EBITDA Q/Q Growth |
|
9.46% |
4.38% |
3.80% |
2.62% |
0.04% |
10.82% |
3.80% |
8.28% |
4.29% |
2.14% |
EBIT Q/Q Growth |
|
9.75% |
4.48% |
3.92% |
2.72% |
0.00% |
11.09% |
3.88% |
8.38% |
4.32% |
2.12% |
NOPAT Q/Q Growth |
|
9.42% |
5.37% |
-5.13% |
16.78% |
0.85% |
5.69% |
3.65% |
6.84% |
6.24% |
1.23% |
Net Income Q/Q Growth |
|
9.92% |
4.14% |
-4.66% |
15.59% |
2.81% |
5.73% |
2.45% |
7.49% |
-2.73% |
2.90% |
EPS Q/Q Growth |
|
11.50% |
5.71% |
-6.57% |
17.98% |
2.87% |
6.11% |
3.50% |
10.00% |
-2.42% |
3.57% |
Operating Cash Flow Q/Q Growth |
|
-6.32% |
25.33% |
-8.92% |
-0.47% |
16.98% |
-1.19% |
-6.46% |
42.43% |
-17.67% |
11.46% |
Free Cash Flow Firm Q/Q Growth |
|
0.50% |
-92.06% |
135.81% |
39.71% |
207.78% |
-70.86% |
-8.84% |
-105.25% |
804.73% |
-61.85% |
Invested Capital Q/Q Growth |
|
-25.29% |
377.75% |
-28.33% |
-55.34% |
-45.06% |
-3.47% |
5.38% |
67.96% |
-50.18% |
-5.83% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
20.16% |
19.25% |
20.96% |
20.54% |
20.83% |
21.22% |
24.44% |
27.21% |
25.92% |
25.41% |
EBITDA Margin |
|
12.44% |
12.10% |
14.16% |
13.87% |
14.34% |
15.02% |
18.48% |
21.83% |
20.55% |
20.36% |
Operating Margin |
|
11.94% |
11.65% |
13.66% |
13.38% |
13.69% |
14.46% |
18.26% |
21.27% |
20.38% |
18.76% |
EBIT Margin |
|
12.02% |
11.72% |
13.80% |
13.59% |
14.06% |
14.73% |
18.26% |
21.67% |
20.38% |
20.18% |
Profit (Net Income) Margin |
|
7.42% |
7.29% |
8.51% |
11.13% |
11.89% |
11.96% |
13.82% |
16.39% |
16.72% |
15.98% |
Tax Burden Percent |
|
63.48% |
64.27% |
63.47% |
83.06% |
85.64% |
83.60% |
77.76% |
76.58% |
82.54% |
79.50% |
Interest Burden Percent |
|
97.25% |
96.82% |
97.22% |
98.61% |
98.73% |
97.12% |
97.28% |
98.79% |
99.43% |
99.59% |
Effective Tax Rate |
|
36.52% |
35.73% |
36.53% |
16.94% |
14.36% |
16.40% |
22.24% |
23.42% |
17.46% |
20.50% |
Return on Invested Capital (ROIC) |
|
44.09% |
43.90% |
47.69% |
90.86% |
92.22% |
58.82% |
68.85% |
61.88% |
55.95% |
69.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
46.90% |
47.88% |
50.92% |
90.77% |
91.14% |
59.66% |
71.71% |
59.61% |
56.80% |
63.98% |
Return on Net Nonoperating Assets (RNNOA) |
|
-11.69% |
-10.46% |
-10.75% |
-44.16% |
-49.88% |
-25.71% |
-28.34% |
-8.86% |
-15.51% |
-30.26% |
Return on Equity (ROE) |
|
32.40% |
33.44% |
36.94% |
46.70% |
42.34% |
33.11% |
40.51% |
53.02% |
40.44% |
39.23% |
Cash Return on Invested Capital (CROIC) |
|
51.60% |
15.71% |
45.30% |
155.88% |
18.20% |
24.99% |
65.01% |
-2.29% |
111.79% |
52.04% |
Operating Return on Assets (OROA) |
|
29.75% |
31.63% |
35.35% |
33.54% |
29.79% |
23.16% |
28.16% |
39.68% |
31.63% |
32.72% |
Return on Assets (ROA) |
|
18.36% |
19.69% |
21.81% |
27.48% |
25.19% |
18.80% |
21.30% |
30.02% |
25.96% |
25.91% |
Return on Common Equity (ROCE) |
|
32.40% |
33.44% |
36.94% |
46.70% |
42.34% |
33.11% |
40.51% |
53.02% |
40.44% |
39.23% |
Return on Equity Simple (ROE_SIMPLE) |
|
30.90% |
32.60% |
33.48% |
44.08% |
37.52% |
29.04% |
41.19% |
49.21% |
36.47% |
39.95% |
Net Operating Profit after Tax (NOPAT) |
|
391 |
436 |
547 |
796 |
866 |
911 |
1,271 |
1,715 |
1,601 |
1,570 |
NOPAT Margin |
|
7.58% |
7.48% |
8.67% |
11.12% |
11.72% |
12.09% |
14.20% |
16.29% |
16.82% |
14.92% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.80% |
-3.99% |
-3.22% |
0.09% |
1.09% |
-0.84% |
-2.86% |
2.27% |
-0.85% |
5.52% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
38.78% |
30.33% |
30.66% |
Cost of Revenue to Revenue |
|
79.84% |
80.75% |
79.04% |
79.46% |
79.17% |
78.78% |
75.56% |
72.79% |
74.08% |
74.59% |
SG&A Expenses to Revenue |
|
8.22% |
7.60% |
7.30% |
7.16% |
7.14% |
6.76% |
6.29% |
5.94% |
7.14% |
6.64% |
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 |
|
8.22% |
7.60% |
7.30% |
7.16% |
7.14% |
6.76% |
6.18% |
5.94% |
5.54% |
6.64% |
Earnings before Interest and Taxes (EBIT) |
|
620 |
683 |
871 |
973 |
1,039 |
1,110 |
1,635 |
2,281 |
1,939 |
2,124 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
642 |
706 |
894 |
993 |
1,060 |
1,132 |
1,654 |
2,298 |
1,956 |
2,143 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.19 |
4.85 |
8.17 |
4.87 |
6.01 |
4.89 |
6.85 |
4.20 |
5.10 |
5.95 |
Price to Tangible Book Value (P/TBV) |
|
5.20 |
4.85 |
8.17 |
4.87 |
6.14 |
4.97 |
6.97 |
4.26 |
5.16 |
6.02 |
Price to Revenue (P/Rev) |
|
1.25 |
1.09 |
2.08 |
1.23 |
1.90 |
2.01 |
2.30 |
1.40 |
2.34 |
2.38 |
Price to Earnings (P/E) |
|
16.79 |
14.88 |
24.41 |
11.05 |
16.02 |
16.84 |
16.64 |
8.54 |
13.98 |
14.90 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
5.96% |
6.72% |
4.10% |
9.05% |
6.24% |
5.94% |
6.01% |
11.71% |
7.15% |
6.71% |
Enterprise Value to Invested Capital (EV/IC) |
|
7.70 |
5.74 |
11.22 |
13.65 |
10.50 |
7.67 |
10.34 |
3.59 |
9.67 |
9.49 |
Enterprise Value to Revenue (EV/Rev) |
|
1.27 |
1.12 |
2.06 |
1.13 |
1.83 |
1.84 |
2.17 |
1.25 |
2.10 |
2.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.24 |
9.22 |
14.58 |
8.13 |
12.75 |
12.27 |
11.76 |
5.71 |
10.20 |
10.88 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.60 |
9.52 |
14.96 |
8.30 |
13.00 |
12.51 |
11.90 |
5.76 |
10.29 |
10.97 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.81 |
14.91 |
23.80 |
10.14 |
15.60 |
15.24 |
15.31 |
7.66 |
12.46 |
14.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.00 |
16.56 |
22.84 |
11.17 |
15.59 |
15.01 |
15.66 |
7.02 |
13.32 |
16.96 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.36 |
41.69 |
25.06 |
5.91 |
79.05 |
35.88 |
16.21 |
0.00 |
6.24 |
19.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.48 |
0.46 |
0.37 |
0.00 |
0.26 |
0.49 |
0.51 |
0.26 |
0.21 |
0.22 |
Long-Term Debt to Equity |
|
0.48 |
0.46 |
0.37 |
0.00 |
0.26 |
0.49 |
0.51 |
0.26 |
0.21 |
0.22 |
Financial Leverage |
|
-0.25 |
-0.22 |
-0.21 |
-0.49 |
-0.55 |
-0.43 |
-0.40 |
-0.15 |
-0.27 |
-0.47 |
Leverage Ratio |
|
1.76 |
1.70 |
1.69 |
1.70 |
1.68 |
1.76 |
1.90 |
1.77 |
1.56 |
1.51 |
Compound Leverage Factor |
|
1.72 |
1.64 |
1.65 |
1.68 |
1.66 |
1.71 |
1.85 |
1.74 |
1.55 |
1.51 |
Debt to Total Capital |
|
32.47% |
31.38% |
27.11% |
0.00% |
20.35% |
32.84% |
33.56% |
20.69% |
17.30% |
17.79% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
32.47% |
31.38% |
27.11% |
0.00% |
20.35% |
32.84% |
33.56% |
20.69% |
17.30% |
17.79% |
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 |
|
67.53% |
68.62% |
72.89% |
100.00% |
79.65% |
67.16% |
66.44% |
79.31% |
82.70% |
82.21% |
Debt to EBITDA |
|
0.93 |
0.85 |
0.67 |
0.00 |
0.56 |
1.34 |
0.92 |
0.40 |
0.47 |
0.43 |
Net Debt to EBITDA |
|
0.23 |
0.26 |
-0.10 |
0.00 |
-0.53 |
-1.14 |
-0.68 |
-0.70 |
-1.18 |
-0.82 |
Long-Term Debt to EBITDA |
|
0.93 |
0.85 |
0.67 |
0.00 |
0.56 |
1.34 |
0.92 |
0.40 |
0.47 |
0.43 |
Debt to NOPAT |
|
1.52 |
1.37 |
1.09 |
0.00 |
0.69 |
1.67 |
1.19 |
0.53 |
0.57 |
0.58 |
Net Debt to NOPAT |
|
0.37 |
0.42 |
-0.17 |
0.00 |
-0.65 |
-1.42 |
-0.88 |
-0.94 |
-1.44 |
-1.12 |
Long-Term Debt to NOPAT |
|
1.52 |
1.37 |
1.09 |
0.00 |
0.69 |
1.67 |
1.19 |
0.53 |
0.57 |
0.58 |
Altman Z-Score |
|
10.69 |
10.25 |
13.01 |
10.56 |
12.09 |
8.20 |
9.92 |
10.95 |
11.65 |
13.33 |
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 |
2.05 |
2.48 |
0.00 |
3.87 |
4.19 |
3.71 |
5.20 |
3.68 |
3.29 |
Quick Ratio |
|
0.65 |
0.56 |
0.87 |
0.00 |
1.77 |
2.58 |
2.09 |
3.05 |
3.59 |
3.19 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
458 |
156 |
520 |
1,366 |
171 |
387 |
1,200 |
-64 |
3,198 |
1,176 |
Operating Cash Flow to CapEx |
|
1,288.52% |
1,839.06% |
2,936.64% |
3,928.32% |
4,160.23% |
6,118.29% |
7,352.74% |
10,567.93% |
6,656.56% |
5,252.45% |
Free Cash Flow to Firm to Interest Expense |
|
19.43 |
7.19 |
21.50 |
54.48 |
6.73 |
9.47 |
22.60 |
-1.61 |
115.30 |
42.32 |
Operating Cash Flow to Interest Expense |
|
9.62 |
18.10 |
23.58 |
28.83 |
34.14 |
22.64 |
23.39 |
47.32 |
54.00 |
49.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.88 |
17.12 |
22.78 |
28.10 |
33.32 |
22.27 |
23.07 |
46.87 |
53.19 |
48.53 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
2.47 |
2.70 |
2.56 |
2.47 |
2.12 |
1.57 |
1.54 |
1.83 |
1.55 |
1.62 |
Accounts Receivable Turnover |
|
479.84 |
383.32 |
324.09 |
0.00 |
0.00 |
412.11 |
485.80 |
534.42 |
381.94 |
341.58 |
Inventory Turnover |
|
4.39 |
4.49 |
4.27 |
0.00 |
0.00 |
3.89 |
3.70 |
4.10 |
7.78 |
297.39 |
Fixed Asset Turnover |
|
1,932.57 |
221.82 |
125.85 |
145.81 |
138.32 |
125.18 |
145.58 |
172.36 |
144.68 |
121.63 |
Accounts Payable Turnover |
|
16.81 |
17.33 |
17.26 |
0.00 |
0.00 |
16.74 |
17.11 |
19.56 |
16.20 |
18.23 |
Days Sales Outstanding (DSO) |
|
0.76 |
0.95 |
1.13 |
0.00 |
0.00 |
0.89 |
0.75 |
0.68 |
0.96 |
1.07 |
Days Inventory Outstanding (DIO) |
|
83.12 |
81.35 |
85.51 |
0.00 |
0.00 |
93.94 |
98.67 |
88.98 |
46.90 |
1.23 |
Days Payable Outstanding (DPO) |
|
21.72 |
21.06 |
21.15 |
0.00 |
0.00 |
21.81 |
21.33 |
18.66 |
22.53 |
20.03 |
Cash Conversion Cycle (CCC) |
|
62.17 |
61.24 |
65.49 |
0.00 |
0.00 |
73.02 |
78.09 |
71.00 |
25.32 |
-17.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
854 |
1,134 |
1,162 |
592 |
1,287 |
1,811 |
1,882 |
3,660 |
2,062 |
2,457 |
Invested Capital Turnover |
|
5.82 |
5.87 |
5.50 |
8.17 |
7.87 |
4.87 |
4.85 |
3.80 |
3.33 |
4.66 |
Increase / (Decrease) in Invested Capital |
|
-67 |
280 |
27 |
-570 |
695 |
524 |
71 |
1,778 |
-1,598 |
394 |
Enterprise Value (EV) |
|
6,575 |
6,508 |
13,029 |
8,078 |
13,509 |
13,887 |
19,459 |
13,133 |
19,952 |
23,306 |
Market Capitalization |
|
6,429 |
6,326 |
13,120 |
8,810 |
14,072 |
15,179 |
20,579 |
14,741 |
22,255 |
25,059 |
Book Value per Share |
|
$316.70 |
$344.14 |
$429.29 |
$500.30 |
$633.64 |
$834.06 |
$862.07 |
$1,097.33 |
$1,372.97 |
$1,374.10 |
Tangible Book Value per Share |
|
$315.68 |
$344.14 |
$429.29 |
$500.30 |
$620.40 |
$820.91 |
$848.02 |
$1,082.02 |
$1,357.58 |
$1,358.13 |
Total Capital |
|
1,835 |
1,901 |
2,203 |
1,809 |
2,940 |
4,620 |
4,519 |
4,422 |
5,278 |
5,121 |
Total Debt |
|
596 |
596 |
597 |
0.00 |
598 |
1,517 |
1,516 |
915 |
913 |
911 |
Total Long-Term Debt |
|
596 |
596 |
597 |
0.00 |
598 |
1,517 |
1,516 |
915 |
913 |
911 |
Net Debt |
|
146 |
182 |
-91 |
-732 |
-562 |
-1,292 |
-1,120 |
-1,608 |
-2,302 |
-1,754 |
Capital Expenditures (CapEx) |
|
18 |
21 |
19 |
18 |
21 |
15 |
17 |
18 |
23 |
26 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
342 |
368 |
480 |
0.00 |
713 |
643 |
725 |
976 |
-835 |
-766 |
Debt-free Net Working Capital (DFNWC) |
|
792 |
783 |
1,168 |
732 |
1,873 |
3,453 |
3,361 |
3,499 |
2,380 |
1,899 |
Net Working Capital (NWC) |
|
792 |
783 |
1,168 |
732 |
1,873 |
3,453 |
3,361 |
3,499 |
2,380 |
1,899 |
Net Nonoperating Expense (NNE) |
|
8.26 |
11 |
9.90 |
-0.75 |
-12 |
9.83 |
35 |
-11 |
9.12 |
-112 |
Net Nonoperating Obligations (NNO) |
|
-385 |
-170 |
-444 |
-1,217 |
-1,054 |
-1,292 |
-1,120 |
153 |
-2,302 |
-1,754 |
Total Depreciation and Amortization (D&A) |
|
22 |
22 |
23 |
20 |
21 |
22 |
19 |
17 |
17 |
18 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.64% |
6.31% |
7.59% |
0.00% |
9.64% |
8.54% |
8.10% |
9.28% |
-8.78% |
-7.28% |
Debt-free Net Working Capital to Revenue |
|
15.36% |
13.43% |
18.50% |
10.22% |
25.35% |
45.81% |
37.55% |
33.24% |
25.01% |
18.04% |
Net Working Capital to Revenue |
|
15.36% |
13.43% |
18.50% |
10.22% |
25.35% |
45.81% |
37.55% |
33.24% |
25.01% |
18.04% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$95.21 |
$110.53 |
$144.00 |
$219.58 |
$241.31 |
$244.11 |
$345.37 |
$525.20 |
$491.52 |
$540.88 |
Adjusted Weighted Average Basic Shares Outstanding |
|
4.02M |
3.85M |
3.73M |
3.63M |
3.64M |
3.69M |
3.58M |
3.29M |
3.24M |
3.11M |
Adjusted Diluted Earnings per Share |
|
$89.99 |
$103.61 |
$126.77 |
$194.80 |
$221.13 |
$230.11 |
$320.48 |
$491.82 |
$463.31 |
$506.69 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
4.26M |
4.10M |
4.24M |
4.09M |
3.97M |
3.92M |
3.86M |
3.51M |
3.44M |
3.32M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$241.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.88M |
3.70M |
3.68M |
3.62M |
3.68M |
7.36M |
3.86M |
6.50M |
6.37M |
2.99M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
391 |
436 |
547 |
796 |
866 |
911 |
1,271 |
1,715 |
1,601 |
1,570 |
Normalized NOPAT Margin |
|
7.58% |
7.48% |
8.67% |
11.12% |
11.72% |
12.09% |
14.20% |
16.29% |
16.82% |
14.92% |
Pre Tax Income Margin |
|
11.69% |
11.35% |
13.41% |
13.40% |
13.88% |
14.30% |
17.77% |
21.41% |
20.26% |
20.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
26.33 |
31.48 |
36.02 |
38.80 |
40.94 |
27.16 |
30.78 |
57.71 |
69.91 |
76.46 |
NOPAT to Interest Expense |
|
16.60 |
20.10 |
22.63 |
31.76 |
34.13 |
22.29 |
23.93 |
43.38 |
57.70 |
56.51 |
EBIT Less CapEx to Interest Expense |
|
25.58 |
30.50 |
35.22 |
38.07 |
40.12 |
26.79 |
30.46 |
57.26 |
69.10 |
75.51 |
NOPAT Less CapEx to Interest Expense |
|
15.86 |
19.12 |
21.83 |
31.02 |
33.31 |
21.92 |
23.61 |
42.93 |
56.89 |
55.57 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.08% |
0.04% |
0.00% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
112.73% |
107.11% |
78.54% |
106.17% |
79.50% |
41.17% |
124.36% |
86.95% |
67.97% |
122.34% |