Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-3.41% |
16.67% |
-3.75% |
9.31% |
-6.93% |
0.71% |
5.62% |
13.02% |
1.19% |
EBITDA Growth |
|
0.00% |
7.33% |
25.37% |
-5.15% |
13.84% |
-20.12% |
15.39% |
7.23% |
18.04% |
7.66% |
EBIT Growth |
|
0.00% |
7.33% |
25.37% |
-5.15% |
13.84% |
-20.12% |
15.39% |
7.23% |
18.04% |
7.66% |
NOPAT Growth |
|
0.00% |
-1.90% |
48.04% |
-16.11% |
7.36% |
-24.68% |
22.03% |
4.84% |
21.77% |
2.50% |
Net Income Growth |
|
0.00% |
-4.39% |
56.57% |
-18.68% |
9.91% |
-17.49% |
20.37% |
-0.75% |
15.60% |
6.83% |
EPS Growth |
|
0.00% |
0.00% |
97.87% |
-11.85% |
7.70% |
-17.82% |
19.94% |
34.95% |
16.60% |
8.23% |
Operating Cash Flow Growth |
|
0.00% |
-203.60% |
220.37% |
197.81% |
9.46% |
-21.26% |
24.86% |
6.54% |
7.98% |
4.30% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
122.28% |
-28.14% |
79.38% |
37.14% |
-135.11% |
345.93% |
3.58% |
6.73% |
Invested Capital Growth |
|
0.00% |
0.00% |
10.02% |
9.62% |
1.67% |
-10.50% |
31.39% |
-2.21% |
0.80% |
-0.03% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
64.34% |
63.88% |
64.20% |
64.71% |
65.01% |
65.02% |
64.63% |
64.40% |
64.89% |
65.02% |
EBITDA Margin |
|
21.97% |
24.42% |
26.24% |
25.85% |
26.92% |
23.11% |
26.48% |
26.88% |
28.08% |
29.87% |
Operating Margin |
|
25.07% |
24.79% |
25.95% |
26.21% |
26.16% |
21.24% |
25.61% |
26.94% |
28.77% |
29.87% |
EBIT Margin |
|
21.97% |
24.42% |
26.24% |
25.85% |
26.92% |
23.11% |
26.48% |
26.88% |
28.08% |
29.87% |
Profit (Net Income) Margin |
|
16.98% |
16.81% |
22.56% |
19.06% |
19.16% |
16.99% |
20.31% |
19.08% |
19.52% |
20.61% |
Tax Burden Percent |
|
77.29% |
79.37% |
96.22% |
83.02% |
81.70% |
81.46% |
81.86% |
77.24% |
77.91% |
76.03% |
Interest Burden Percent |
|
100.00% |
86.74% |
89.36% |
88.80% |
87.12% |
90.26% |
93.69% |
91.91% |
89.23% |
90.74% |
Effective Tax Rate |
|
22.71% |
20.63% |
3.78% |
16.98% |
18.30% |
18.54% |
18.14% |
22.76% |
22.09% |
23.97% |
Return on Invested Capital (ROIC) |
|
0.00% |
37.93% |
26.74% |
20.43% |
20.79% |
16.39% |
18.31% |
17.09% |
20.96% |
21.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
29.76% |
22.93% |
16.79% |
17.83% |
16.05% |
17.58% |
14.90% |
16.74% |
18.35% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
62.42% |
48.18% |
38.93% |
46.90% |
83.82% |
65.43% |
27.27% |
30.15% |
34.11% |
Return on Equity (ROE) |
|
0.00% |
100.35% |
74.91% |
59.36% |
67.70% |
100.21% |
83.74% |
44.36% |
51.11% |
55.51% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-162.07% |
17.19% |
11.25% |
19.14% |
27.47% |
-8.83% |
19.33% |
20.16% |
21.44% |
Operating Return on Assets (OROA) |
|
0.00% |
12.26% |
15.31% |
14.14% |
15.56% |
11.94% |
13.62% |
14.68% |
17.19% |
18.59% |
Return on Assets (ROA) |
|
0.00% |
8.44% |
13.16% |
10.43% |
11.08% |
8.78% |
10.44% |
10.42% |
11.95% |
12.83% |
Return on Common Equity (ROCE) |
|
0.00% |
98.69% |
73.97% |
58.71% |
66.90% |
174.61% |
127.64% |
44.55% |
51.41% |
55.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
51.01% |
72.25% |
61.31% |
69.67% |
31.19% |
45.51% |
43.22% |
51.68% |
55.85% |
Net Operating Profit after Tax (NOPAT) |
|
1,705 |
1,673 |
2,476 |
2,077 |
2,230 |
1,680 |
2,050 |
2,149 |
2,617 |
2,683 |
NOPAT Margin |
|
19.38% |
19.68% |
24.97% |
21.76% |
21.37% |
17.30% |
20.96% |
20.81% |
22.42% |
22.71% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
8.17% |
3.81% |
3.63% |
2.97% |
0.35% |
0.73% |
2.19% |
4.22% |
3.05% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
16.97% |
20.67% |
21.32% |
Cost of Revenue to Revenue |
|
51.82% |
36.12% |
35.80% |
35.29% |
34.99% |
34.98% |
35.37% |
35.60% |
35.11% |
34.98% |
SG&A Expenses to Revenue |
|
24.18% |
39.63% |
38.75% |
38.92% |
38.85% |
43.78% |
39.03% |
37.46% |
36.12% |
35.15% |
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 |
|
23.11% |
39.09% |
38.25% |
38.49% |
38.85% |
43.78% |
39.03% |
37.46% |
36.12% |
35.15% |
Earnings before Interest and Taxes (EBIT) |
|
1,934 |
2,075 |
2,602 |
2,468 |
2,809 |
2,244 |
2,589 |
2,777 |
3,277 |
3,528 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,934 |
2,075 |
2,602 |
2,468 |
2,809 |
2,244 |
2,589 |
2,777 |
3,277 |
3,528 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
13.32 |
15.74 |
15.55 |
13.80 |
0.00 |
16.87 |
19.61 |
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) |
|
0.00 |
0.00 |
0.00 |
4.14 |
4.33 |
4.59 |
6.16 |
0.00 |
6.37 |
7.23 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
21.73 |
23.08 |
27.02 |
30.76 |
0.00 |
33.35 |
35.79 |
Dividend Yield |
|
2.76% |
3.00% |
2.38% |
2.91% |
2.35% |
2.50% |
2.13% |
2.34% |
1.78% |
1.69% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.60% |
4.33% |
3.70% |
3.25% |
0.00% |
3.00% |
2.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
4.44 |
4.92 |
4.78 |
5.36 |
0.00 |
6.56 |
7.45 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.94 |
5.10 |
4.77 |
6.97 |
0.00 |
7.05 |
7.90 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
19.12 |
18.93 |
20.63 |
26.33 |
0.00 |
25.10 |
26.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
19.12 |
18.93 |
20.63 |
26.33 |
0.00 |
25.10 |
26.46 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
22.72 |
23.84 |
27.55 |
33.26 |
0.00 |
31.43 |
34.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
18.66 |
19.21 |
21.24 |
25.05 |
0.00 |
26.27 |
28.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
41.24 |
25.90 |
16.44 |
0.00 |
0.00 |
32.68 |
34.75 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
2.28 |
2.27 |
2.70 |
2.93 |
0.00 |
1.91 |
1.79 |
1.89 |
1.87 |
Long-Term Debt to Equity |
|
0.00 |
1.77 |
1.94 |
2.11 |
1.99 |
0.00 |
1.91 |
1.79 |
1.89 |
1.87 |
Financial Leverage |
|
0.00 |
2.10 |
2.10 |
2.32 |
2.63 |
5.22 |
3.72 |
1.83 |
1.80 |
1.86 |
Leverage Ratio |
|
0.00 |
5.94 |
5.69 |
5.69 |
6.11 |
11.42 |
8.02 |
4.26 |
4.28 |
4.33 |
Compound Leverage Factor |
|
0.00 |
5.15 |
5.08 |
5.06 |
5.33 |
10.30 |
7.51 |
3.91 |
3.82 |
3.93 |
Debt to Total Capital |
|
0.00% |
69.49% |
69.43% |
72.96% |
74.55% |
0.00% |
65.67% |
64.19% |
65.39% |
65.13% |
Short-Term Debt to Total Capital |
|
0.00% |
15.45% |
10.07% |
15.96% |
23.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
54.03% |
59.36% |
57.00% |
50.60% |
0.00% |
65.67% |
64.19% |
65.39% |
65.13% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
510.14% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.50% |
0.28% |
0.34% |
0.28% |
0.70% |
-0.09% |
-0.21% |
-0.21% |
0.23% |
Common Equity to Total Capital |
|
0.00% |
30.01% |
30.29% |
26.70% |
25.17% |
733.92% |
34.42% |
36.02% |
34.82% |
34.64% |
Debt to EBITDA |
|
0.00 |
3.12 |
2.73 |
3.29 |
3.03 |
0.00 |
3.22 |
2.93 |
2.53 |
2.32 |
Net Debt to EBITDA |
|
0.00 |
2.87 |
2.53 |
3.09 |
2.83 |
0.00 |
3.08 |
2.72 |
2.41 |
2.23 |
Long-Term Debt to EBITDA |
|
0.00 |
2.43 |
2.33 |
2.57 |
2.05 |
0.00 |
3.22 |
2.93 |
2.53 |
2.32 |
Debt to NOPAT |
|
0.00 |
3.88 |
2.87 |
3.90 |
3.81 |
0.00 |
4.06 |
3.78 |
3.16 |
3.05 |
Net Debt to NOPAT |
|
0.00 |
3.57 |
2.66 |
3.67 |
3.57 |
0.00 |
3.90 |
3.51 |
3.02 |
2.94 |
Long-Term Debt to NOPAT |
|
0.00 |
3.01 |
2.45 |
3.05 |
2.59 |
0.00 |
4.06 |
3.78 |
3.16 |
3.05 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2.34 |
2.54 |
2.33 |
3.40 |
0.00 |
4.02 |
4.54 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.65% |
1.26% |
1.09% |
1.19% |
-74.24% |
-52.43% |
-0.42% |
-0.60% |
0.02% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.45 |
0.47 |
0.44 |
0.41 |
0.52 |
0.67 |
0.59 |
0.52 |
0.52 |
Quick Ratio |
|
0.00 |
0.41 |
0.43 |
0.40 |
0.37 |
0.02 |
0.60 |
0.53 |
0.46 |
0.47 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7,147 |
1,592 |
1,144 |
2,053 |
2,815 |
-988 |
2,430 |
2,517 |
2,687 |
Operating Cash Flow to CapEx |
|
2,198.44% |
-3,348.08% |
3,828.00% |
3,817.31% |
0.00% |
3,711.63% |
8,765.22% |
6,669.44% |
10,682.61% |
13,040.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-27.19 |
5.92 |
4.26 |
5.08 |
11.98 |
-5.16 |
10.01 |
6.27 |
7.20 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-8.17 |
9.62 |
9.41 |
6.85 |
9.28 |
14.20 |
11.95 |
7.80 |
8.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-8.42 |
9.37 |
9.16 |
7.01 |
9.03 |
14.04 |
11.77 |
7.73 |
8.68 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.50 |
0.58 |
0.55 |
0.58 |
0.52 |
0.51 |
0.55 |
0.61 |
0.62 |
Accounts Receivable Turnover |
|
0.00 |
3.42 |
3.95 |
3.75 |
3.93 |
0.00 |
0.00 |
3.72 |
3.98 |
3.87 |
Inventory Turnover |
|
0.00 |
11.90 |
13.55 |
12.56 |
13.09 |
11.04 |
10.34 |
10.29 |
9.82 |
9.44 |
Fixed Asset Turnover |
|
0.00 |
30.89 |
36.92 |
37.12 |
42.52 |
42.24 |
49.13 |
62.79 |
83.89 |
103.24 |
Accounts Payable Turnover |
|
0.00 |
0.72 |
0.81 |
0.76 |
0.81 |
0.75 |
0.78 |
0.79 |
0.83 |
0.81 |
Days Sales Outstanding (DSO) |
|
0.00 |
106.76 |
92.32 |
97.46 |
92.81 |
0.00 |
0.00 |
98.07 |
91.68 |
94.31 |
Days Inventory Outstanding (DIO) |
|
0.00 |
30.66 |
26.94 |
29.05 |
27.88 |
33.06 |
35.32 |
35.47 |
37.16 |
38.68 |
Days Payable Outstanding (DPO) |
|
0.00 |
510.38 |
449.69 |
478.28 |
449.04 |
486.92 |
468.21 |
460.17 |
441.39 |
451.46 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-372.96 |
-330.44 |
-351.76 |
-328.35 |
-453.86 |
-432.90 |
-326.63 |
-312.54 |
-318.47 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
8,820 |
9,703 |
10,636 |
10,814 |
9,679 |
12,717 |
12,436 |
12,535 |
12,531 |
Invested Capital Turnover |
|
0.00 |
1.93 |
1.07 |
0.94 |
0.97 |
0.95 |
0.87 |
0.82 |
0.94 |
0.94 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
8,820 |
884 |
933 |
178 |
-1,135 |
3,038 |
-281 |
100 |
-4.27 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
47,192 |
53,165 |
46,286 |
68,182 |
0.00 |
82,261 |
93,374 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
39,527 |
45,180 |
44,577 |
60,206 |
0.00 |
74,373 |
85,459 |
Book Value per Share |
|
$0.00 |
$0.00 |
$1.43 |
$1.37 |
$1.46 |
$1.48 |
$2.27 |
$2.39 |
$2.31 |
$2.32 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($4.29) |
($4.77) |
($5.48) |
($6.04) |
($5.21) |
($5.15) |
($5.21) |
($5.26) |
Total Capital |
|
0.00 |
9,333 |
10,221 |
11,114 |
11,401 |
391 |
12,678 |
12,662 |
12,661 |
12,581 |
Total Debt |
|
0.00 |
6,485 |
7,096 |
8,109 |
8,499 |
0.00 |
8,325 |
8,128 |
8,279 |
8,194 |
Total Long-Term Debt |
|
0.00 |
5,043 |
6,067 |
6,336 |
5,769 |
0.00 |
8,325 |
8,128 |
8,279 |
8,194 |
Net Debt |
|
0.00 |
5,966 |
6,579 |
7,626 |
7,953 |
-287 |
7,987 |
7,546 |
7,915 |
7,886 |
Capital Expenditures (CapEx) |
|
94 |
64 |
68 |
66 |
-65 |
59 |
31 |
43 |
29 |
25 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2,429 |
-2,475 |
-2,168 |
-2,124 |
-3,014 |
-1,759 |
-2,987 |
-3,557 |
-3,601 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2,205 |
-2,286 |
-2,010 |
-1,911 |
-2,868 |
-1,565 |
-2,558 |
-3,316 |
-3,408 |
Net Working Capital (NWC) |
|
0.00 |
-3,647 |
-3,315 |
-3,784 |
-4,640 |
-2,868 |
-1,565 |
-2,558 |
-3,316 |
-3,408 |
Net Nonoperating Expense (NNE) |
|
211 |
244 |
239 |
258 |
231 |
30 |
64 |
178 |
339 |
248 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
5,972 |
6,579 |
7,631 |
7,912 |
9,288 |
8,365 |
7,902 |
8,153 |
8,144 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-28.58% |
-24.96% |
-22.72% |
-20.36% |
-31.04% |
-17.99% |
-28.91% |
-30.47% |
-30.49% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-25.94% |
-23.05% |
-21.06% |
-18.31% |
-29.54% |
-16.00% |
-24.76% |
-28.40% |
-28.85% |
Net Working Capital to Revenue |
|
0.00% |
-42.91% |
-33.43% |
-39.64% |
-44.48% |
-29.54% |
-16.00% |
-24.76% |
-28.40% |
-28.85% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.72 |
$0.77 |
$0.64 |
$0.00 |
$0.85 |
$0.94 |
$1.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.16B |
1.96B |
1.93B |
1.93B |
0.00 |
1.91B |
1.88B |
1.86B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.71 |
$0.77 |
$0.63 |
$0.00 |
$0.85 |
$0.94 |
$1.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.16B |
1.96B |
1.93B |
1.93B |
0.00 |
1.91B |
1.88B |
1.86B |
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 |
2.16B |
1.96B |
1.93B |
1.93B |
0.00 |
1.91B |
1.88B |
1.86B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,705 |
1,636 |
2,428 |
2,043 |
2,230 |
1,680 |
2,050 |
2,149 |
2,617 |
2,683 |
Normalized NOPAT Margin |
|
19.38% |
19.25% |
24.49% |
21.41% |
21.37% |
17.30% |
20.96% |
20.81% |
22.42% |
22.71% |
Pre Tax Income Margin |
|
21.97% |
21.18% |
23.44% |
22.96% |
23.46% |
20.86% |
24.81% |
24.70% |
25.05% |
27.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
7.90 |
9.68 |
9.18 |
6.95 |
9.55 |
13.51 |
11.44 |
8.17 |
9.46 |
NOPAT to Interest Expense |
|
0.00 |
6.36 |
9.21 |
7.73 |
5.52 |
7.15 |
10.69 |
8.85 |
6.52 |
7.19 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
7.65 |
9.43 |
8.93 |
7.11 |
9.30 |
13.35 |
11.26 |
8.09 |
9.39 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
6.12 |
8.96 |
7.48 |
5.68 |
6.90 |
10.53 |
8.67 |
6.45 |
7.12 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
58.28% |
59.76% |
46.62% |
56.30% |
-56.40% |
73.34% |
63.22% |
60.78% |
59.62% |
58.13% |
Augmented Payout Ratio |
|
107.59% |
122.71% |
91.24% |
108.33% |
-93.70% |
73.34% |
63.22% |
60.78% |
59.62% |
58.13% |