Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-32.80% |
13.56% |
-5.04% |
15.99% |
4.18% |
27.76% |
1.81% |
9.63% |
-11.23% |
6.56% |
EBITDA Growth |
|
-35.84% |
0.60% |
-27.23% |
21.30% |
-11.63% |
42.99% |
-4.69% |
19.41% |
-22.88% |
18.90% |
EBIT Growth |
|
-44.09% |
10.15% |
-25.43% |
34.54% |
-16.89% |
46.58% |
-3.34% |
23.69% |
-25.03% |
22.01% |
NOPAT Growth |
|
-22.48% |
16.37% |
61.53% |
-29.98% |
-22.70% |
54.96% |
-5.29% |
20.00% |
-23.20% |
5.57% |
Net Income Growth |
|
-53.76% |
-6.64% |
-55.93% |
88.64% |
-29.44% |
68.66% |
-0.95% |
32.00% |
-24.53% |
25.76% |
EPS Growth |
|
0.00% |
0.00% |
-36.68% |
48.41% |
-29.95% |
67.18% |
-2.28% |
31.31% |
-18.86% |
54.82% |
Operating Cash Flow Growth |
|
-23.16% |
4.22% |
-42.62% |
35.38% |
-43.58% |
170.66% |
-37.70% |
61.91% |
-27.69% |
16.64% |
Free Cash Flow Firm Growth |
|
212.48% |
281.02% |
-85.49% |
-34.81% |
-473.65% |
169.98% |
-36.94% |
60.30% |
-11.34% |
-10.88% |
Invested Capital Growth |
|
-6.65% |
-44.59% |
8.71% |
6.22% |
39.36% |
-2.83% |
1.97% |
-1.40% |
-2.87% |
-0.87% |
Revenue Q/Q Growth |
|
33.02% |
54.46% |
16.15% |
7.39% |
2.31% |
9.04% |
-5.17% |
4.54% |
-6.17% |
4.89% |
EBITDA Q/Q Growth |
|
-32.93% |
35.91% |
13.82% |
30.58% |
-2.68% |
36.75% |
-8.80% |
18.67% |
-12.19% |
21.03% |
EBIT Q/Q Growth |
|
-43.56% |
19.26% |
-0.75% |
18.48% |
-11.31% |
30.41% |
-16.94% |
12.30% |
-19.83% |
15.14% |
NOPAT Q/Q Growth |
|
-20.36% |
19.34% |
103.92% |
-30.29% |
-14.83% |
34.26% |
-16.54% |
12.16% |
-19.65% |
22.06% |
Net Income Q/Q Growth |
|
-50.68% |
-2.74% |
286.33% |
-26.04% |
-21.17% |
49.93% |
-19.37% |
16.42% |
-23.07% |
21.15% |
EPS Q/Q Growth |
|
0.00% |
-2.74% |
162.50% |
-26.38% |
-21.56% |
50.00% |
-20.15% |
16.60% |
-19.43% |
23.86% |
Operating Cash Flow Q/Q Growth |
|
-16.99% |
13.80% |
-32.35% |
42.35% |
-27.29% |
34.49% |
-20.63% |
6.90% |
-5.33% |
11.63% |
Free Cash Flow Firm Q/Q Growth |
|
291.07% |
593.30% |
-85.66% |
67.89% |
-13.18% |
21.90% |
-18.63% |
9.32% |
-6.22% |
11.54% |
Invested Capital Q/Q Growth |
|
-2.67% |
-45.48% |
9.79% |
-0.62% |
0.66% |
1.07% |
0.95% |
1.16% |
-0.54% |
0.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
58.74% |
60.31% |
50.94% |
51.71% |
46.59% |
48.83% |
46.55% |
48.37% |
40.95% |
43.39% |
EBITDA Margin |
|
50.08% |
44.37% |
34.00% |
35.56% |
30.16% |
33.76% |
31.60% |
34.42% |
29.90% |
33.36% |
Operating Margin |
|
35.71% |
35.34% |
28.69% |
31.64% |
24.31% |
29.65% |
26.82% |
30.21% |
25.20% |
25.30% |
EBIT Margin |
|
35.22% |
34.17% |
26.83% |
31.12% |
24.83% |
28.49% |
27.05% |
30.52% |
25.77% |
29.50% |
Profit (Net Income) Margin |
|
29.62% |
24.35% |
11.30% |
18.38% |
12.45% |
16.43% |
15.99% |
19.25% |
16.36% |
19.31% |
Tax Burden Percent |
|
151.21% |
108.62% |
69.21% |
79.74% |
76.20% |
75.78% |
77.92% |
75.72% |
78.53% |
77.50% |
Interest Burden Percent |
|
55.61% |
65.62% |
60.85% |
74.05% |
65.79% |
76.12% |
75.85% |
83.30% |
80.86% |
84.46% |
Effective Tax Rate |
|
33.58% |
31.20% |
-44.17% |
21.11% |
23.80% |
24.22% |
22.08% |
24.28% |
21.47% |
22.50% |
Return on Invested Capital (ROIC) |
|
6.37% |
9.88% |
21.46% |
13.99% |
8.77% |
11.84% |
11.26% |
13.48% |
10.58% |
11.38% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.28% |
9.92% |
-9.12% |
8.74% |
4.65% |
7.10% |
6.74% |
9.16% |
6.65% |
11.01% |
Return on Net Nonoperating Assets (RNNOA) |
|
11.08% |
9.33% |
-9.49% |
20.75% |
10.76% |
14.52% |
9.49% |
8.96% |
5.81% |
9.46% |
Return on Equity (ROE) |
|
17.45% |
19.21% |
11.97% |
34.73% |
19.53% |
26.36% |
20.75% |
22.44% |
16.39% |
20.84% |
Cash Return on Invested Capital (CROIC) |
|
13.25% |
67.27% |
13.11% |
7.96% |
-24.12% |
14.70% |
9.31% |
14.89% |
13.49% |
12.25% |
Operating Return on Assets (OROA) |
|
6.30% |
8.03% |
7.56% |
13.42% |
9.34% |
12.13% |
11.75% |
14.05% |
10.47% |
12.78% |
Return on Assets (ROA) |
|
5.29% |
5.72% |
3.18% |
7.92% |
4.68% |
7.00% |
6.95% |
8.86% |
6.65% |
8.36% |
Return on Common Equity (ROCE) |
|
15.86% |
16.88% |
10.87% |
34.73% |
19.53% |
26.25% |
20.61% |
22.31% |
16.29% |
20.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
23.85% |
21.48% |
21.61% |
30.25% |
18.00% |
23.46% |
18.98% |
20.55% |
17.61% |
19.94% |
Net Operating Profit after Tax (NOPAT) |
|
419 |
487 |
787 |
551 |
426 |
660 |
625 |
750 |
576 |
608 |
NOPAT Margin |
|
23.72% |
24.31% |
41.36% |
24.97% |
18.52% |
22.47% |
20.90% |
22.88% |
19.79% |
19.61% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.91% |
-0.03% |
30.57% |
5.25% |
4.12% |
4.73% |
4.53% |
4.32% |
3.93% |
0.37% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
12.22% |
9.97% |
10.00% |
Cost of Revenue to Revenue |
|
41.26% |
39.69% |
49.06% |
48.29% |
53.41% |
51.17% |
53.45% |
51.63% |
59.05% |
56.61% |
SG&A Expenses to Revenue |
|
21.48% |
19.45% |
17.99% |
16.66% |
17.70% |
14.94% |
15.53% |
14.47% |
16.42% |
14.39% |
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 |
|
23.03% |
24.97% |
22.25% |
20.06% |
22.28% |
19.18% |
19.73% |
18.16% |
15.75% |
18.09% |
Earnings before Interest and Taxes (EBIT) |
|
622 |
685 |
511 |
687 |
571 |
837 |
809 |
1,001 |
750 |
915 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
884 |
889 |
647 |
785 |
694 |
992 |
945 |
1,129 |
870 |
1,035 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.15 |
1.73 |
2.66 |
1.56 |
2.07 |
1.38 |
1.55 |
1.46 |
1.08 |
0.98 |
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) |
|
2.67 |
1.96 |
1.39 |
0.95 |
1.43 |
0.97 |
1.30 |
1.37 |
1.00 |
0.95 |
Price to Earnings (P/E) |
|
10.27 |
8.98 |
9.67 |
5.16 |
11.52 |
5.89 |
8.16 |
7.13 |
6.12 |
4.91 |
Dividend Yield |
|
58.16% |
3.06% |
2.42% |
2.88% |
1.84% |
2.16% |
2.02% |
1.89% |
2.69% |
2.67% |
Earnings Yield |
|
9.74% |
11.13% |
10.34% |
19.38% |
8.68% |
16.97% |
12.25% |
14.03% |
16.35% |
20.35% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.39 |
2.30 |
1.42 |
1.17 |
1.29 |
1.13 |
1.24 |
1.25 |
1.03 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
4.98 |
4.04 |
2.85 |
2.16 |
3.18 |
2.12 |
2.32 |
2.11 |
1.90 |
1.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.95 |
9.11 |
8.37 |
6.06 |
10.53 |
6.29 |
7.33 |
6.12 |
6.36 |
5.04 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.14 |
11.83 |
10.61 |
6.93 |
12.79 |
7.45 |
8.57 |
6.90 |
7.38 |
5.70 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.00 |
16.62 |
6.88 |
8.63 |
17.14 |
9.45 |
11.09 |
9.20 |
9.61 |
8.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.50 |
11.93 |
13.91 |
9.02 |
24.55 |
7.75 |
13.82 |
8.50 |
9.42 |
7.62 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.10 |
2.44 |
11.26 |
15.18 |
0.00 |
7.61 |
13.41 |
8.33 |
7.53 |
7.97 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.68 |
1.56 |
3.02 |
2.20 |
2.63 |
1.71 |
1.27 |
0.99 |
1.13 |
1.02 |
Long-Term Debt to Equity |
|
1.68 |
1.56 |
3.02 |
2.20 |
2.63 |
1.71 |
1.27 |
0.99 |
1.13 |
1.02 |
Financial Leverage |
|
1.19 |
0.94 |
1.04 |
2.37 |
2.31 |
2.04 |
1.41 |
0.98 |
0.87 |
0.86 |
Leverage Ratio |
|
3.30 |
3.36 |
3.76 |
4.38 |
4.17 |
3.77 |
2.99 |
2.53 |
2.47 |
2.49 |
Compound Leverage Factor |
|
1.83 |
2.20 |
2.29 |
3.25 |
2.75 |
2.87 |
2.27 |
2.11 |
1.99 |
2.10 |
Debt to Total Capital |
|
62.69% |
60.87% |
75.14% |
68.71% |
72.44% |
63.15% |
56.03% |
49.84% |
53.01% |
50.42% |
Short-Term Debt to Total Capital |
|
0.01% |
0.01% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
62.68% |
60.86% |
75.12% |
68.71% |
72.44% |
63.15% |
56.03% |
49.84% |
53.01% |
50.42% |
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 |
|
4.35% |
4.94% |
0.00% |
0.00% |
0.00% |
0.27% |
0.28% |
0.28% |
0.32% |
0.33% |
Common Equity to Total Capital |
|
32.96% |
34.19% |
24.86% |
31.29% |
27.56% |
36.58% |
43.69% |
49.88% |
46.66% |
49.25% |
Debt to EBITDA |
|
4.72 |
4.55 |
4.65 |
3.75 |
6.03 |
3.58 |
3.42 |
2.72 |
3.53 |
2.97 |
Net Debt to EBITDA |
|
4.28 |
4.33 |
4.28 |
3.40 |
5.77 |
3.40 |
3.20 |
2.12 |
2.98 |
2.17 |
Long-Term Debt to EBITDA |
|
4.72 |
4.55 |
4.65 |
3.75 |
6.03 |
3.58 |
3.42 |
2.72 |
3.53 |
2.97 |
Debt to NOPAT |
|
9.96 |
8.30 |
3.82 |
5.34 |
9.81 |
5.38 |
5.17 |
4.09 |
5.33 |
5.06 |
Net Debt to NOPAT |
|
9.04 |
7.90 |
3.52 |
4.84 |
9.40 |
5.11 |
4.84 |
3.19 |
4.51 |
3.70 |
Long-Term Debt to NOPAT |
|
9.96 |
8.30 |
3.82 |
5.34 |
9.81 |
5.38 |
5.17 |
4.09 |
5.33 |
5.06 |
Altman Z-Score |
|
2.12 |
2.13 |
2.91 |
2.93 |
2.37 |
2.68 |
2.93 |
3.19 |
2.90 |
3.03 |
Noncontrolling Interest Sharing Ratio |
|
9.08% |
12.15% |
9.12% |
0.00% |
0.00% |
0.41% |
0.67% |
0.60% |
0.62% |
0.68% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.33 |
1.28 |
1.96 |
1.72 |
1.96 |
1.59 |
2.10 |
3.33 |
2.48 |
2.92 |
Quick Ratio |
|
1.16 |
0.68 |
1.65 |
1.58 |
1.75 |
1.43 |
1.91 |
3.13 |
2.35 |
2.81 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
870 |
3,316 |
481 |
314 |
-1,172 |
820 |
517 |
829 |
735 |
655 |
Operating Cash Flow to CapEx |
|
548.33% |
715.96% |
506.50% |
808.23% |
336.68% |
1,769.57% |
795.25% |
1,582.12% |
1,073.70% |
1,306.19% |
Free Cash Flow to Firm to Interest Expense |
|
3.19 |
14.29 |
2.29 |
1.63 |
-5.70 |
3.90 |
2.78 |
4.76 |
4.25 |
3.87 |
Operating Cash Flow to Interest Expense |
|
2.38 |
2.93 |
1.85 |
2.75 |
1.45 |
3.83 |
2.70 |
4.67 |
3.40 |
4.05 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.95 |
2.52 |
1.49 |
2.41 |
1.02 |
3.61 |
2.36 |
4.37 |
3.08 |
3.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.24 |
0.28 |
0.43 |
0.38 |
0.43 |
0.43 |
0.46 |
0.41 |
0.43 |
Accounts Receivable Turnover |
|
3.02 |
4.08 |
4.50 |
4.98 |
4.39 |
5.04 |
4.89 |
4.93 |
4.46 |
4.96 |
Inventory Turnover |
|
0.00 |
0.00 |
24.46 |
29.20 |
28.94 |
31.01 |
31.84 |
34.85 |
45.48 |
58.90 |
Fixed Asset Turnover |
|
3.14 |
4.81 |
5.36 |
6.21 |
5.34 |
6.15 |
6.38 |
7.10 |
6.40 |
6.92 |
Accounts Payable Turnover |
|
5.32 |
8.34 |
15.68 |
15.65 |
18.18 |
27.35 |
24.40 |
22.70 |
17.98 |
17.36 |
Days Sales Outstanding (DSO) |
|
120.74 |
89.41 |
81.14 |
73.23 |
83.16 |
72.45 |
74.59 |
74.00 |
81.85 |
73.53 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
14.92 |
12.50 |
12.61 |
11.77 |
11.46 |
10.47 |
8.03 |
6.20 |
Days Payable Outstanding (DPO) |
|
68.66 |
43.77 |
23.28 |
23.32 |
20.08 |
13.35 |
14.96 |
16.08 |
20.30 |
21.02 |
Cash Conversion Cycle (CCC) |
|
52.08 |
45.65 |
72.78 |
62.41 |
75.69 |
70.87 |
71.10 |
68.39 |
69.58 |
58.70 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,344 |
3,515 |
3,821 |
4,059 |
5,656 |
5,496 |
5,604 |
5,526 |
5,367 |
5,320 |
Invested Capital Turnover |
|
0.27 |
0.41 |
0.52 |
0.56 |
0.47 |
0.53 |
0.54 |
0.59 |
0.53 |
0.58 |
Increase / (Decrease) in Invested Capital |
|
-452 |
-2,829 |
306 |
238 |
1,597 |
-160 |
108 |
-79 |
-159 |
-47 |
Enterprise Value (EV) |
|
8,792 |
8,097 |
5,418 |
4,758 |
7,303 |
6,236 |
6,932 |
6,903 |
5,533 |
5,218 |
Market Capitalization |
|
4,719 |
3,922 |
2,647 |
2,093 |
3,298 |
2,845 |
3,893 |
4,494 |
2,916 |
2,947 |
Book Value per Share |
|
$9.89 |
$10.59 |
$4.62 |
$6.23 |
$7.33 |
$9.39 |
$11.39 |
$13.76 |
$13.73 |
$18.65 |
Tangible Book Value per Share |
|
($21.62) |
($7.48) |
($13.28) |
($12.92) |
($18.08) |
($15.57) |
($13.12) |
($10.26) |
($13.23) |
($14.41) |
Total Capital |
|
6,651 |
6,643 |
4,003 |
4,285 |
5,770 |
5,626 |
5,768 |
6,158 |
5,796 |
6,101 |
Total Debt |
|
4,170 |
4,043 |
3,008 |
2,944 |
4,179 |
3,553 |
3,232 |
3,069 |
3,073 |
3,076 |
Total Long-Term Debt |
|
4,169 |
4,043 |
3,007 |
2,944 |
4,179 |
3,553 |
3,232 |
3,069 |
3,073 |
3,076 |
Net Debt |
|
3,783 |
3,847 |
2,772 |
2,665 |
4,005 |
3,376 |
3,022 |
2,391 |
2,598 |
2,251 |
Capital Expenditures (CapEx) |
|
119 |
95 |
77 |
65 |
88 |
45 |
63 |
51 |
55 |
52 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
70 |
156 |
213 |
130 |
317 |
207 |
355 |
361 |
266 |
201 |
Debt-free Net Working Capital (DFNWC) |
|
199 |
172 |
312 |
266 |
346 |
248 |
412 |
913 |
627 |
894 |
Net Working Capital (NWC) |
|
198 |
172 |
312 |
266 |
346 |
248 |
412 |
913 |
627 |
894 |
Net Nonoperating Expense (NNE) |
|
-104 |
-0.78 |
572 |
145 |
140 |
177 |
147 |
119 |
100 |
9.14 |
Net Nonoperating Obligations (NNO) |
|
3,862 |
916 |
2,826 |
2,718 |
4,066 |
3,423 |
3,068 |
2,437 |
2,643 |
2,295 |
Total Depreciation and Amortization (D&A) |
|
262 |
204 |
137 |
98 |
123 |
155 |
136 |
128 |
120 |
120 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.96% |
7.80% |
11.21% |
5.90% |
13.78% |
7.06% |
11.88% |
11.01% |
9.13% |
6.48% |
Debt-free Net Working Capital to Revenue |
|
11.28% |
8.59% |
16.41% |
12.05% |
15.05% |
8.46% |
13.79% |
27.83% |
21.54% |
28.82% |
Net Working Capital to Revenue |
|
11.24% |
8.56% |
16.37% |
12.05% |
15.05% |
8.46% |
13.79% |
27.83% |
21.54% |
28.82% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.27 |
$0.00 |
$0.00 |
$1.88 |
$1.32 |
$2.20 |
$2.15 |
$2.82 |
$2.29 |
$3.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
360.33M |
346.97M |
215.59M |
216.18M |
217.14M |
219.23M |
221.50M |
223.65M |
207.59M |
168.43M |
Adjusted Diluted Earnings per Share |
|
$1.25 |
$0.00 |
$0.00 |
$1.87 |
$1.31 |
$2.19 |
$2.14 |
$2.81 |
$2.28 |
$3.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
368.40M |
352.30M |
217.48M |
216.62M |
217.98M |
219.73M |
222.47M |
224.49M |
207.95M |
169.17M |
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 |
|
352.36M |
344.34M |
215.60M |
215.80M |
217.82M |
219.66M |
221.54M |
223.55M |
176.11M |
159.90M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
379 |
509 |
385 |
542 |
422 |
660 |
623 |
750 |
472 |
609 |
Normalized NOPAT Margin |
|
21.49% |
25.41% |
20.24% |
24.55% |
18.35% |
22.47% |
20.84% |
22.87% |
16.21% |
19.63% |
Pre Tax Income Margin |
|
19.59% |
22.42% |
16.33% |
23.05% |
16.34% |
21.68% |
20.52% |
25.42% |
20.84% |
24.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.28 |
2.95 |
2.43 |
3.58 |
2.78 |
3.98 |
4.36 |
5.75 |
4.34 |
5.41 |
NOPAT to Interest Expense |
|
1.53 |
2.10 |
3.74 |
2.87 |
2.07 |
3.14 |
3.37 |
4.31 |
3.33 |
3.59 |
EBIT Less CapEx to Interest Expense |
|
1.84 |
2.54 |
2.06 |
3.24 |
2.35 |
3.76 |
4.02 |
5.46 |
4.02 |
5.10 |
NOPAT Less CapEx to Interest Expense |
|
1.10 |
1.69 |
3.38 |
2.53 |
1.64 |
2.92 |
3.03 |
4.02 |
3.02 |
3.28 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.80% |
28.88% |
61.98% |
14.86% |
21.18% |
15.84% |
16.41% |
13.43% |
17.54% |
13.58% |
Augmented Payout Ratio |
|
90.39% |
62.05% |
72.90% |
16.30% |
21.18% |
15.84% |
16.41% |
13.43% |
154.60% |
59.46% |