Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.88% |
4.55% |
26.39% |
17.02% |
2.09% |
2.57% |
8.62% |
11.05% |
4.08% |
0.20% |
EBITDA Growth |
|
19.02% |
10.74% |
16.58% |
-0.36% |
24.03% |
22.15% |
-9.20% |
11.57% |
17.19% |
8.72% |
EBIT Growth |
|
21.97% |
8.39% |
-1.16% |
-0.17% |
33.93% |
23.89% |
-9.72% |
14.64% |
18.48% |
10.12% |
NOPAT Growth |
|
21.28% |
10.66% |
66.45% |
-18.28% |
7.36% |
27.46% |
-8.00% |
11.12% |
16.24% |
8.05% |
Net Income Growth |
|
21.71% |
7.48% |
52.55% |
-35.84% |
39.02% |
31.73% |
-8.18% |
8.35% |
18.25% |
12.25% |
EPS Growth |
|
27.14% |
7.53% |
51.79% |
-35.88% |
39.02% |
31.73% |
-5.16% |
10.60% |
19.82% |
14.05% |
Operating Cash Flow Growth |
|
33.84% |
-9.60% |
43.97% |
3.17% |
19.43% |
46.84% |
-34.15% |
-14.47% |
83.44% |
-10.47% |
Free Cash Flow Firm Growth |
|
37.14% |
-27.91% |
-1,084.87% |
130.47% |
-23.77% |
57.42% |
-41.66% |
-59.66% |
279.17% |
-13.74% |
Invested Capital Growth |
|
-5.17% |
12.60% |
374.78% |
-7.49% |
-2.11% |
-7.67% |
1.80% |
13.35% |
-1.36% |
3.31% |
Revenue Q/Q Growth |
|
0.31% |
1.52% |
8.68% |
0.49% |
0.28% |
2.08% |
1.39% |
2.16% |
0.09% |
0.20% |
EBITDA Q/Q Growth |
|
6.54% |
2.33% |
5.05% |
-7.51% |
6.13% |
9.80% |
-6.98% |
5.18% |
-0.87% |
4.00% |
EBIT Q/Q Growth |
|
7.55% |
1.70% |
-1.81% |
-6.76% |
7.86% |
8.71% |
-7.03% |
7.62% |
-1.15% |
4.15% |
NOPAT Q/Q Growth |
|
5.43% |
-0.28% |
66.31% |
-33.66% |
-1.42% |
7.34% |
-7.36% |
8.92% |
0.68% |
2.06% |
Net Income Q/Q Growth |
|
6.60% |
0.44% |
60.30% |
-40.42% |
10.60% |
8.46% |
-5.24% |
4.25% |
-1.24% |
4.84% |
EPS Q/Q Growth |
|
7.31% |
0.59% |
59.79% |
-41.62% |
10.60% |
8.46% |
-7.18% |
2.66% |
-2.43% |
5.08% |
Operating Cash Flow Q/Q Growth |
|
31.26% |
-13.43% |
17.69% |
-5.48% |
6.78% |
5.74% |
-22.48% |
30.36% |
8.56% |
0.51% |
Free Cash Flow Firm Q/Q Growth |
|
26.09% |
-25.29% |
4.52% |
4.94% |
-17.21% |
8.80% |
-32.11% |
49.44% |
16.41% |
22.63% |
Invested Capital Q/Q Growth |
|
-7.77% |
2.95% |
3.57% |
-3.74% |
-0.74% |
-1.70% |
4.70% |
3.62% |
0.59% |
-2.34% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
49.03% |
49.94% |
44.84% |
42.31% |
44.89% |
47.29% |
42.83% |
42.10% |
46.67% |
48.47% |
EBITDA Margin |
|
15.97% |
16.92% |
15.60% |
13.29% |
16.14% |
19.22% |
16.07% |
16.14% |
18.18% |
19.72% |
Operating Margin |
|
14.51% |
14.72% |
11.43% |
11.79% |
13.00% |
15.58% |
12.83% |
13.56% |
15.48% |
16.50% |
EBIT Margin |
|
14.19% |
14.71% |
11.51% |
9.82% |
12.88% |
15.55% |
12.93% |
13.35% |
15.19% |
16.70% |
Profit (Net Income) Margin |
|
9.29% |
9.55% |
11.53% |
6.32% |
8.61% |
11.06% |
9.35% |
9.12% |
10.36% |
11.61% |
Tax Burden Percent |
|
68.04% |
71.01% |
117.60% |
81.54% |
77.77% |
80.60% |
82.91% |
78.51% |
76.81% |
77.68% |
Interest Burden Percent |
|
96.25% |
91.45% |
85.22% |
79.00% |
85.97% |
88.21% |
87.21% |
87.05% |
88.80% |
89.51% |
Effective Tax Rate |
|
31.96% |
28.99% |
-20.43% |
18.46% |
22.23% |
19.40% |
17.09% |
21.49% |
23.19% |
22.32% |
Return on Invested Capital (ROIC) |
|
41.73% |
44.62% |
24.40% |
12.54% |
14.15% |
18.96% |
18.01% |
18.59% |
20.48% |
21.92% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
37.97% |
37.05% |
18.52% |
6.63% |
11.13% |
15.64% |
15.07% |
15.19% |
16.95% |
19.01% |
Return on Net Nonoperating Assets (RNNOA) |
|
71.32% |
37.87% |
38.14% |
17.51% |
25.10% |
33.54% |
43.64% |
54.34% |
49.59% |
47.13% |
Return on Equity (ROE) |
|
113.05% |
82.49% |
62.53% |
30.05% |
39.25% |
52.51% |
61.65% |
72.94% |
70.07% |
69.05% |
Cash Return on Invested Capital (CROIC) |
|
47.03% |
32.77% |
-106.01% |
20.31% |
16.28% |
26.94% |
16.22% |
6.08% |
21.85% |
18.67% |
Operating Return on Assets (OROA) |
|
28.04% |
27.84% |
12.94% |
8.82% |
11.63% |
13.97% |
12.56% |
13.67% |
15.38% |
16.56% |
Return on Assets (ROA) |
|
18.36% |
18.08% |
12.97% |
5.68% |
7.78% |
9.93% |
9.08% |
9.34% |
10.49% |
11.51% |
Return on Common Equity (ROCE) |
|
113.05% |
82.49% |
62.53% |
30.05% |
39.25% |
52.51% |
61.65% |
72.94% |
70.07% |
69.05% |
Return on Equity Simple (ROE_SIMPLE) |
|
121.42% |
60.30% |
47.37% |
29.72% |
37.38% |
56.23% |
76.50% |
65.12% |
64.29% |
66.19% |
Net Operating Profit after Tax (NOPAT) |
|
1,120 |
1,239 |
2,062 |
1,685 |
1,809 |
2,306 |
2,122 |
2,358 |
2,740 |
2,961 |
NOPAT Margin |
|
9.87% |
10.45% |
13.76% |
9.61% |
10.11% |
12.56% |
10.64% |
10.64% |
11.89% |
12.82% |
Net Nonoperating Expense Percent (NNEP) |
|
3.76% |
7.57% |
5.88% |
5.91% |
3.03% |
3.32% |
2.94% |
3.40% |
3.53% |
2.91% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
17.24% |
20.20% |
21.24% |
Cost of Revenue to Revenue |
|
50.97% |
50.06% |
55.16% |
57.69% |
55.11% |
52.71% |
57.17% |
57.90% |
53.33% |
51.53% |
SG&A Expenses to Revenue |
|
34.27% |
34.92% |
32.02% |
28.71% |
29.47% |
29.83% |
29.49% |
28.59% |
30.65% |
32.13% |
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 |
|
34.52% |
35.23% |
33.41% |
30.52% |
31.90% |
31.70% |
30.00% |
28.54% |
31.19% |
31.96% |
Earnings before Interest and Taxes (EBIT) |
|
1,609 |
1,744 |
1,724 |
1,721 |
2,305 |
2,856 |
2,578 |
2,956 |
3,502 |
3,857 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,811 |
2,006 |
2,338 |
2,330 |
2,889 |
3,529 |
3,205 |
3,576 |
4,190 |
4,556 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
25.64 |
12.39 |
9.90 |
9.38 |
12.52 |
17.87 |
36.92 |
19.47 |
21.31 |
21.13 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
46.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.96 |
1.96 |
2.41 |
1.99 |
2.88 |
3.51 |
4.51 |
2.73 |
3.43 |
3.71 |
Price to Earnings (P/E) |
|
21.12 |
20.55 |
20.89 |
31.55 |
33.49 |
31.78 |
48.26 |
29.90 |
33.14 |
31.93 |
Dividend Yield |
|
1.12% |
1.34% |
0.88% |
0.92% |
0.81% |
0.75% |
0.64% |
1.03% |
0.78% |
0.84% |
Earnings Yield |
|
4.74% |
4.87% |
4.79% |
3.17% |
2.99% |
3.15% |
2.07% |
3.35% |
3.02% |
3.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
9.19 |
8.27 |
3.32 |
3.42 |
4.76 |
6.22 |
8.36 |
5.25 |
6.68 |
6.94 |
Enterprise Value to Revenue (EV/Rev) |
|
2.12 |
2.05 |
3.10 |
2.52 |
3.36 |
3.95 |
4.99 |
3.19 |
3.85 |
4.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.25 |
12.13 |
19.85 |
18.96 |
20.82 |
20.57 |
31.03 |
19.79 |
21.18 |
20.92 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.91 |
13.95 |
26.92 |
25.66 |
26.09 |
25.42 |
38.56 |
23.94 |
25.34 |
24.71 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.43 |
19.64 |
22.51 |
26.21 |
33.24 |
31.48 |
46.86 |
30.02 |
32.38 |
32.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.58 |
18.60 |
24.64 |
22.72 |
25.91 |
21.30 |
44.29 |
36.86 |
25.20 |
30.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.02 |
26.75 |
0.00 |
16.17 |
28.90 |
22.16 |
52.01 |
91.78 |
30.36 |
37.79 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.25 |
1.04 |
2.88 |
2.50 |
2.11 |
2.30 |
3.95 |
3.41 |
2.65 |
2.44 |
Long-Term Debt to Equity |
|
2.20 |
0.64 |
2.71 |
2.33 |
1.95 |
2.29 |
3.52 |
3.09 |
2.25 |
2.02 |
Financial Leverage |
|
1.88 |
1.02 |
2.06 |
2.64 |
2.26 |
2.14 |
2.90 |
3.58 |
2.93 |
2.48 |
Leverage Ratio |
|
6.16 |
4.56 |
4.82 |
5.29 |
5.05 |
5.29 |
6.79 |
7.81 |
6.68 |
6.00 |
Compound Leverage Factor |
|
5.93 |
4.17 |
4.11 |
4.18 |
4.34 |
4.66 |
5.92 |
6.80 |
5.93 |
5.37 |
Debt to Total Capital |
|
69.20% |
50.97% |
74.25% |
71.47% |
67.81% |
69.66% |
79.78% |
77.31% |
72.61% |
70.94% |
Short-Term Debt to Total Capital |
|
1.51% |
19.35% |
4.48% |
4.86% |
4.95% |
0.21% |
8.50% |
7.16% |
10.86% |
12.28% |
Long-Term Debt to Total Capital |
|
67.69% |
31.62% |
69.77% |
66.60% |
62.85% |
69.45% |
71.28% |
70.15% |
61.75% |
58.66% |
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 |
|
30.80% |
49.03% |
25.75% |
28.53% |
32.19% |
30.34% |
20.22% |
22.69% |
27.39% |
29.06% |
Debt to EBITDA |
|
1.08 |
0.97 |
4.50 |
4.01 |
3.01 |
2.35 |
3.00 |
2.96 |
2.35 |
2.17 |
Net Debt to EBITDA |
|
0.96 |
0.53 |
4.41 |
3.94 |
2.95 |
2.29 |
2.95 |
2.90 |
2.28 |
2.12 |
Long-Term Debt to EBITDA |
|
1.05 |
0.60 |
4.23 |
3.74 |
2.79 |
2.34 |
2.68 |
2.68 |
2.00 |
1.79 |
Debt to NOPAT |
|
1.74 |
1.58 |
5.10 |
5.54 |
4.80 |
3.60 |
4.53 |
4.48 |
3.59 |
3.34 |
Net Debt to NOPAT |
|
1.56 |
0.86 |
5.00 |
5.45 |
4.71 |
3.50 |
4.45 |
4.40 |
3.49 |
3.27 |
Long-Term Debt to NOPAT |
|
1.70 |
0.98 |
4.79 |
5.17 |
4.45 |
3.58 |
4.05 |
4.07 |
3.06 |
2.76 |
Altman Z-Score |
|
6.49 |
6.45 |
2.78 |
3.04 |
3.65 |
3.73 |
4.44 |
3.49 |
4.24 |
4.50 |
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 |
|
1.24 |
1.28 |
1.11 |
1.01 |
1.02 |
1.00 |
0.88 |
0.99 |
0.83 |
0.79 |
Quick Ratio |
|
0.62 |
0.75 |
0.58 |
0.51 |
0.50 |
0.50 |
0.44 |
0.46 |
0.41 |
0.38 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,262 |
910 |
-8,961 |
2,731 |
2,081 |
3,277 |
1,911 |
771 |
2,924 |
2,522 |
Operating Cash Flow to CapEx |
|
648.97% |
652.36% |
1,072.89% |
914.25% |
720.90% |
1,402.14% |
628.39% |
314.07% |
430.39% |
297.92% |
Free Cash Flow to Firm to Interest Expense |
|
20.42 |
5.90 |
-34.01 |
7.45 |
5.96 |
9.63 |
5.71 |
1.97 |
7.00 |
6.07 |
Operating Cash Flow to Interest Expense |
|
23.43 |
8.49 |
7.15 |
5.30 |
6.65 |
10.01 |
6.71 |
4.91 |
8.44 |
7.59 |
Operating Cash Flow Less CapEx to Interest Expense |
|
19.82 |
7.19 |
6.48 |
4.72 |
5.72 |
9.30 |
5.64 |
3.35 |
6.48 |
5.04 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.98 |
1.89 |
1.12 |
0.90 |
0.90 |
0.90 |
0.97 |
1.02 |
1.01 |
0.99 |
Accounts Receivable Turnover |
|
10.10 |
10.11 |
8.98 |
8.50 |
8.72 |
8.81 |
9.00 |
9.01 |
9.16 |
9.51 |
Inventory Turnover |
|
5.63 |
5.69 |
5.88 |
5.69 |
5.33 |
5.24 |
6.11 |
5.63 |
4.96 |
5.16 |
Fixed Asset Turnover |
|
10.99 |
11.09 |
10.08 |
9.60 |
9.91 |
10.01 |
10.78 |
10.87 |
9.14 |
7.25 |
Accounts Payable Turnover |
|
5.25 |
5.41 |
5.85 |
5.63 |
5.37 |
4.85 |
5.04 |
5.30 |
5.17 |
5.21 |
Days Sales Outstanding (DSO) |
|
36.13 |
36.10 |
40.63 |
42.92 |
41.88 |
41.42 |
40.54 |
40.51 |
39.83 |
38.37 |
Days Inventory Outstanding (DIO) |
|
64.80 |
64.18 |
62.07 |
64.19 |
68.54 |
69.64 |
59.72 |
64.81 |
73.58 |
70.80 |
Days Payable Outstanding (DPO) |
|
69.46 |
67.42 |
62.40 |
64.78 |
68.00 |
75.31 |
72.36 |
68.87 |
70.54 |
70.04 |
Cash Conversion Cycle (CCC) |
|
31.47 |
32.86 |
40.29 |
42.32 |
42.42 |
35.75 |
27.90 |
36.44 |
42.87 |
39.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,612 |
2,941 |
13,964 |
12,919 |
12,647 |
11,676 |
11,887 |
13,473 |
13,290 |
13,729 |
Invested Capital Turnover |
|
4.23 |
4.27 |
1.77 |
1.30 |
1.40 |
1.51 |
1.69 |
1.75 |
1.72 |
1.71 |
Increase / (Decrease) in Invested Capital |
|
-142 |
329 |
11,023 |
-1,045 |
-272 |
-970 |
210 |
1,587 |
-183 |
439 |
Enterprise Value (EV) |
|
23,998 |
24,334 |
46,415 |
44,163 |
60,144 |
72,595 |
99,423 |
70,762 |
88,746 |
95,290 |
Market Capitalization |
|
22,254 |
23,272 |
36,099 |
34,975 |
51,620 |
64,530 |
89,974 |
60,392 |
79,172 |
85,612 |
Book Value per Share |
|
$9.32 |
$20.22 |
$39.01 |
$39.85 |
$44.67 |
$39.76 |
$9.30 |
$11.97 |
$14.52 |
$16.09 |
Tangible Book Value per Share |
|
($5.70) |
$5.34 |
($98.05) |
($90.01) |
($82.51) |
($87.09) |
($33.18) |
($32.74) |
($30.44) |
($28.04) |
Total Capital |
|
2,818 |
3,831 |
14,169 |
13,074 |
12,809 |
11,903 |
12,052 |
13,672 |
13,567 |
13,940 |
Total Debt |
|
1,950 |
1,953 |
10,521 |
9,344 |
8,685 |
8,292 |
9,615 |
10,570 |
9,851 |
9,888 |
Total Long-Term Debt |
|
1,907 |
1,211 |
9,886 |
8,708 |
8,051 |
8,267 |
8,591 |
9,591 |
8,378 |
8,177 |
Net Debt |
|
1,744 |
1,063 |
10,316 |
9,188 |
8,523 |
8,066 |
9,449 |
10,371 |
9,574 |
9,678 |
Capital Expenditures (CapEx) |
|
223 |
201 |
176 |
213 |
322 |
243 |
357 |
611 |
818 |
1,058 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
352 |
650 |
851 |
527 |
583 |
-204 |
193 |
727 |
82 |
93 |
Debt-free Net Working Capital (DFNWC) |
|
558 |
1,539 |
1,055 |
682 |
744 |
22 |
358 |
926 |
359 |
304 |
Net Working Capital (NWC) |
|
515 |
798 |
420 |
47 |
110 |
-3.00 |
-666 |
-53 |
-1,114 |
-1,408 |
Net Nonoperating Expense (NNE) |
|
66 |
106 |
334 |
576 |
268 |
276 |
257 |
337 |
352 |
280 |
Net Nonoperating Obligations (NNO) |
|
1,744 |
1,063 |
10,316 |
9,188 |
8,523 |
8,066 |
9,449 |
10,371 |
9,574 |
9,678 |
Total Depreciation and Amortization (D&A) |
|
202 |
261 |
614 |
608 |
584 |
673 |
626 |
620 |
688 |
699 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.11% |
5.48% |
5.68% |
3.00% |
3.25% |
-1.11% |
0.97% |
3.28% |
0.36% |
0.40% |
Debt-free Net Working Capital to Revenue |
|
4.92% |
12.98% |
7.04% |
3.89% |
4.16% |
0.12% |
1.80% |
4.18% |
1.56% |
1.31% |
Net Working Capital to Revenue |
|
4.54% |
6.73% |
2.80% |
0.27% |
0.61% |
-0.02% |
-3.34% |
-0.24% |
-4.83% |
-6.10% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.79 |
$4.11 |
$6.36 |
$3.97 |
$5.60 |
$7.48 |
$7.10 |
$7.83 |
$9.35 |
$10.68 |
Adjusted Weighted Average Basic Shares Outstanding |
|
276.81M |
279.92M |
281.98M |
278.15M |
276.68M |
271.28M |
262.50M |
258M |
255.40M |
251M |
Adjusted Diluted Earnings per Share |
|
$3.72 |
$4.00 |
$6.22 |
$3.89 |
$5.50 |
$7.36 |
$6.98 |
$7.72 |
$9.25 |
$10.55 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
276.81M |
279.92M |
281.98M |
278.15M |
276.68M |
275.83M |
267.10M |
261.80M |
258.30M |
254.10M |
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 |
|
276.81M |
279.92M |
281.98M |
278.15M |
276.68M |
268.81M |
260.37M |
258.44M |
254.46M |
251.36M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,120 |
1,247 |
1,200 |
1,685 |
1,904 |
2,308 |
2,122 |
2,370 |
2,785 |
2,961 |
Normalized NOPAT Margin |
|
9.87% |
10.51% |
8.01% |
9.61% |
10.64% |
12.57% |
10.64% |
10.70% |
12.08% |
12.82% |
Pre Tax Income Margin |
|
13.66% |
13.46% |
9.81% |
7.75% |
11.07% |
13.72% |
11.27% |
11.62% |
13.49% |
14.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
26.05 |
11.32 |
6.54 |
4.69 |
6.60 |
8.39 |
7.70 |
7.56 |
8.39 |
9.28 |
NOPAT to Interest Expense |
|
18.12 |
8.04 |
7.83 |
4.60 |
5.18 |
6.77 |
6.34 |
6.03 |
6.56 |
7.12 |
EBIT Less CapEx to Interest Expense |
|
22.44 |
10.02 |
5.88 |
4.11 |
5.68 |
7.68 |
6.64 |
6.00 |
6.43 |
6.73 |
NOPAT Less CapEx to Interest Expense |
|
14.51 |
6.74 |
7.16 |
4.02 |
4.26 |
6.06 |
5.27 |
4.47 |
4.60 |
4.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
23.69% |
27.55% |
18.46% |
29.12% |
27.30% |
24.03% |
31.49% |
30.62% |
26.11% |
26.98% |
Augmented Payout Ratio |
|
121.93% |
27.55% |
18.46% |
84.44% |
77.83% |
144.52% |
179.11% |
74.34% |
86.06% |
91.83% |