Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.22% |
7.99% |
6.59% |
3.48% |
5.63% |
1.59% |
9.37% |
5.99% |
6.59% |
10.82% |
EBITDA Growth |
|
15.23% |
2.41% |
1.77% |
-4.95% |
4.68% |
8.69% |
2.21% |
-17.55% |
8.90% |
32.29% |
EBIT Growth |
|
18.44% |
1.75% |
-0.10% |
-7.08% |
3.33% |
10.52% |
1.37% |
-27.88% |
15.50% |
46.81% |
NOPAT Growth |
|
19.23% |
0.35% |
5.07% |
4.19% |
4.10% |
9.54% |
0.70% |
-26.88% |
18.12% |
45.26% |
Net Income Growth |
|
24.08% |
-0.47% |
3.23% |
3.44% |
3.72% |
15.13% |
3.66% |
-33.48% |
9.49% |
61.70% |
EPS Growth |
|
24.72% |
5.62% |
9.38% |
6.40% |
9.87% |
20.37% |
7.55% |
-22.67% |
11.93% |
64.42% |
Operating Cash Flow Growth |
|
3.13% |
24.86% |
-6.47% |
2.18% |
12.84% |
64.08% |
-62.56% |
12.71% |
27.29% |
63.05% |
Free Cash Flow Firm Growth |
|
1.34% |
2,652.50% |
-92.83% |
3.89% |
-8.83% |
124.67% |
-65.95% |
-109.53% |
2,642.29% |
-20.87% |
Invested Capital Growth |
|
7.77% |
-44.17% |
3.61% |
3.65% |
4.46% |
-1.50% |
6.62% |
7.77% |
-0.67% |
4.86% |
Revenue Q/Q Growth |
|
-0.17% |
3.34% |
1.63% |
1.05% |
1.26% |
1.68% |
1.51% |
1.30% |
1.83% |
2.66% |
EBITDA Q/Q Growth |
|
0.26% |
-0.18% |
1.82% |
-3.55% |
7.68% |
3.79% |
-4.83% |
-2.76% |
3.98% |
6.81% |
EBIT Q/Q Growth |
|
-0.04% |
-0.59% |
1.95% |
-5.16% |
10.12% |
4.78% |
-6.54% |
-5.67% |
6.35% |
9.30% |
NOPAT Q/Q Growth |
|
-0.11% |
-1.23% |
6.49% |
-5.04% |
6.60% |
5.43% |
-6.92% |
-4.89% |
6.99% |
8.69% |
Net Income Q/Q Growth |
|
0.11% |
-1.66% |
6.39% |
-7.15% |
11.36% |
6.69% |
-6.95% |
-8.82% |
7.35% |
11.23% |
EPS Q/Q Growth |
|
0.60% |
0.42% |
7.28% |
-6.63% |
13.42% |
7.64% |
-4.68% |
-5.97% |
7.46% |
12.06% |
Operating Cash Flow Q/Q Growth |
|
-6.52% |
-5.29% |
15.94% |
-3.30% |
0.56% |
-7.50% |
25.58% |
-2.42% |
13.94% |
11.07% |
Free Cash Flow Firm Q/Q Growth |
|
-148.06% |
2,542.46% |
1,204.47% |
20.49% |
-18.10% |
-34.07% |
15,366.04% |
80.25% |
126.45% |
-17.02% |
Invested Capital Q/Q Growth |
|
108.56% |
8.55% |
1.52% |
-0.11% |
1.70% |
9.38% |
3.53% |
1.42% |
-2.90% |
-0.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
53.42% |
53.05% |
52.15% |
51.22% |
50.88% |
51.44% |
51.24% |
49.53% |
50.23% |
52.50% |
EBITDA Margin |
|
18.33% |
17.39% |
16.60% |
15.25% |
15.11% |
16.17% |
15.11% |
11.75% |
12.01% |
14.33% |
Operating Margin |
|
13.93% |
13.12% |
12.30% |
10.91% |
10.69% |
11.75% |
10.78% |
7.49% |
8.23% |
10.63% |
EBIT Margin |
|
13.93% |
13.12% |
12.30% |
11.04% |
10.80% |
11.75% |
10.89% |
7.41% |
8.03% |
10.64% |
Profit (Net Income) Margin |
|
8.30% |
7.65% |
7.41% |
7.41% |
7.27% |
8.24% |
7.81% |
4.90% |
5.04% |
7.35% |
Tax Burden Percent |
|
65.51% |
64.61% |
67.96% |
77.13% |
77.61% |
76.10% |
76.36% |
75.84% |
76.49% |
77.65% |
Interest Burden Percent |
|
90.99% |
90.24% |
88.66% |
86.97% |
86.76% |
92.18% |
93.92% |
87.22% |
81.98% |
88.95% |
Effective Tax Rate |
|
34.49% |
35.39% |
32.04% |
22.87% |
22.39% |
23.90% |
23.64% |
24.16% |
23.51% |
22.35% |
Return on Invested Capital (ROIC) |
|
5.47% |
6.79% |
9.79% |
9.84% |
9.84% |
10.63% |
10.44% |
7.12% |
8.14% |
11.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.78% |
5.73% |
7.35% |
7.09% |
6.98% |
8.46% |
8.99% |
4.86% |
4.52% |
8.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.02% |
9.52% |
6.17% |
5.32% |
5.13% |
5.26% |
5.23% |
3.68% |
3.68% |
6.37% |
Return on Equity (ROE) |
|
17.49% |
16.32% |
15.96% |
15.16% |
14.97% |
15.89% |
15.67% |
10.80% |
11.82% |
17.94% |
Cash Return on Invested Capital (CROIC) |
|
-2.01% |
63.48% |
6.24% |
6.26% |
5.48% |
12.14% |
4.03% |
-0.36% |
8.81% |
6.83% |
Operating Return on Assets (OROA) |
|
13.55% |
12.86% |
12.15% |
10.80% |
10.72% |
10.80% |
10.36% |
7.47% |
8.35% |
11.84% |
Return on Assets (ROA) |
|
8.08% |
7.50% |
7.32% |
7.24% |
7.22% |
7.58% |
7.43% |
4.94% |
5.24% |
8.18% |
Return on Common Equity (ROCE) |
|
16.28% |
15.65% |
15.73% |
14.94% |
14.76% |
15.67% |
15.42% |
10.66% |
11.72% |
17.74% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.66% |
16.48% |
15.46% |
14.81% |
15.04% |
15.08% |
16.22% |
11.10% |
11.70% |
17.45% |
Net Operating Profit after Tax (NOPAT) |
|
825 |
828 |
870 |
906 |
944 |
1,034 |
1,041 |
761 |
899 |
1,306 |
NOPAT Margin |
|
9.12% |
8.48% |
8.36% |
8.41% |
8.29% |
8.94% |
8.23% |
5.68% |
6.29% |
8.25% |
Net Nonoperating Expense Percent (NNEP) |
|
0.69% |
1.06% |
2.43% |
2.75% |
2.86% |
2.17% |
1.45% |
2.26% |
3.62% |
2.98% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.81% |
8.09% |
11.23% |
Cost of Revenue to Revenue |
|
46.58% |
46.95% |
47.85% |
48.78% |
49.12% |
48.56% |
48.76% |
50.47% |
49.77% |
47.50% |
SG&A Expenses to Revenue |
|
34.21% |
34.72% |
34.56% |
35.12% |
34.94% |
34.27% |
35.30% |
36.72% |
37.04% |
37.25% |
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 |
|
39.49% |
39.93% |
39.86% |
40.31% |
40.19% |
39.69% |
40.46% |
42.04% |
42.00% |
41.87% |
Earnings before Interest and Taxes (EBIT) |
|
1,259 |
1,281 |
1,280 |
1,189 |
1,229 |
1,358 |
1,377 |
993 |
1,147 |
1,684 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,658 |
1,698 |
1,728 |
1,643 |
1,719 |
1,869 |
1,910 |
1,575 |
1,715 |
2,269 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.67 |
2.20 |
2.09 |
1.95 |
2.23 |
1.81 |
1.69 |
1.68 |
1.69 |
1.78 |
Price to Tangible Book Value (P/TBV) |
|
17.36 |
13.32 |
8.97 |
6.80 |
7.53 |
4.70 |
4.83 |
4.95 |
4.68 |
4.33 |
Price to Revenue (P/Rev) |
|
1.25 |
1.02 |
1.00 |
0.98 |
1.08 |
0.99 |
0.81 |
0.74 |
0.73 |
0.75 |
Price to Earnings (P/E) |
|
16.67 |
14.21 |
13.88 |
13.47 |
15.09 |
12.13 |
10.36 |
14.74 |
14.44 |
10.36 |
Dividend Yield |
|
0.35% |
0.39% |
0.36% |
0.35% |
0.43% |
0.52% |
0.63% |
0.57% |
0.53% |
0.45% |
Earnings Yield |
|
6.00% |
7.04% |
7.20% |
7.42% |
6.63% |
8.24% |
9.66% |
6.78% |
6.93% |
9.65% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.96 |
1.62 |
1.60 |
1.54 |
1.69 |
1.53 |
1.40 |
1.36 |
1.38 |
1.45 |
Enterprise Value to Revenue (EV/Rev) |
|
1.66 |
1.45 |
1.39 |
1.34 |
1.46 |
1.28 |
1.14 |
1.13 |
1.06 |
1.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.06 |
8.34 |
8.38 |
8.81 |
9.63 |
7.90 |
7.57 |
9.59 |
8.87 |
7.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.93 |
11.05 |
11.31 |
12.17 |
13.48 |
10.87 |
10.50 |
15.22 |
13.26 |
9.91 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.20 |
17.10 |
16.64 |
15.97 |
17.55 |
14.29 |
13.89 |
19.85 |
16.92 |
12.78 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.06 |
10.61 |
11.61 |
11.36 |
11.52 |
6.26 |
16.36 |
15.17 |
12.00 |
8.07 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.83 |
26.10 |
25.12 |
31.52 |
12.51 |
35.95 |
0.00 |
15.62 |
21.66 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.75 |
0.90 |
0.80 |
0.73 |
0.76 |
0.70 |
0.68 |
0.87 |
0.79 |
0.72 |
Long-Term Debt to Equity |
|
0.74 |
0.87 |
0.69 |
0.72 |
0.75 |
0.64 |
0.67 |
0.86 |
0.77 |
0.72 |
Financial Leverage |
|
2.51 |
1.66 |
0.84 |
0.75 |
0.73 |
0.62 |
0.58 |
0.76 |
0.82 |
0.74 |
Leverage Ratio |
|
2.17 |
2.18 |
2.18 |
2.09 |
2.07 |
2.10 |
2.11 |
2.19 |
2.26 |
2.19 |
Compound Leverage Factor |
|
1.97 |
1.96 |
1.93 |
1.82 |
1.80 |
1.93 |
1.98 |
1.91 |
1.85 |
1.95 |
Debt to Total Capital |
|
42.98% |
47.31% |
44.40% |
42.23% |
43.25% |
41.03% |
40.34% |
46.57% |
44.20% |
41.92% |
Short-Term Debt to Total Capital |
|
0.79% |
1.21% |
6.00% |
0.67% |
0.89% |
3.06% |
0.47% |
0.73% |
1.14% |
0.34% |
Long-Term Debt to Total Capital |
|
42.20% |
46.10% |
38.41% |
41.56% |
42.36% |
37.97% |
39.87% |
45.84% |
43.06% |
41.57% |
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 |
|
3.78% |
0.84% |
0.75% |
0.85% |
0.80% |
0.82% |
1.04% |
0.44% |
0.48% |
0.83% |
Common Equity to Total Capital |
|
53.23% |
51.85% |
54.84% |
56.92% |
55.94% |
58.15% |
58.62% |
52.99% |
55.32% |
57.25% |
Debt to EBITDA |
|
2.07 |
2.44 |
2.34 |
2.43 |
2.47 |
2.39 |
2.19 |
3.30 |
2.86 |
2.15 |
Net Debt to EBITDA |
|
2.03 |
2.42 |
2.29 |
2.37 |
2.44 |
1.73 |
2.13 |
3.24 |
2.79 |
2.10 |
Long-Term Debt to EBITDA |
|
2.03 |
2.37 |
2.02 |
2.40 |
2.42 |
2.21 |
2.17 |
3.25 |
2.79 |
2.13 |
Debt to NOPAT |
|
4.16 |
5.00 |
4.64 |
4.41 |
4.51 |
4.31 |
4.03 |
6.84 |
5.46 |
3.74 |
Net Debt to NOPAT |
|
4.08 |
4.95 |
4.56 |
4.30 |
4.44 |
3.13 |
3.91 |
6.70 |
5.33 |
3.64 |
Long-Term Debt to NOPAT |
|
4.08 |
4.87 |
4.02 |
4.34 |
4.42 |
3.99 |
3.98 |
6.73 |
5.32 |
3.71 |
Altman Z-Score |
|
3.42 |
3.07 |
3.10 |
3.11 |
3.23 |
2.88 |
2.94 |
2.70 |
2.78 |
3.09 |
Noncontrolling Interest Sharing Ratio |
|
6.95% |
4.10% |
1.47% |
1.42% |
1.45% |
1.41% |
1.57% |
1.30% |
0.84% |
1.15% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.56 |
1.28 |
0.97 |
1.34 |
1.23 |
1.32 |
1.14 |
1.33 |
1.40 |
1.27 |
Quick Ratio |
|
1.24 |
1.12 |
0.85 |
1.11 |
1.04 |
1.19 |
0.94 |
1.11 |
1.17 |
1.04 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-303 |
7,736 |
555 |
576 |
525 |
1,181 |
402 |
-38 |
974 |
770 |
Operating Cash Flow to CapEx |
|
281.62% |
246.36% |
223.78% |
191.70% |
226.85% |
322.73% |
103.28% |
135.70% |
170.62% |
219.02% |
Free Cash Flow to Firm to Interest Expense |
|
-2.67 |
61.86 |
3.82 |
3.72 |
3.23 |
11.11 |
4.80 |
-0.30 |
4.71 |
4.14 |
Operating Cash Flow to Interest Expense |
|
9.41 |
10.67 |
8.59 |
8.23 |
8.84 |
22.21 |
10.56 |
7.85 |
6.13 |
11.11 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.07 |
6.34 |
4.75 |
3.94 |
4.94 |
15.33 |
0.34 |
2.07 |
2.54 |
6.04 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.97 |
0.98 |
0.99 |
0.98 |
0.99 |
0.92 |
0.95 |
1.01 |
1.04 |
1.11 |
Accounts Receivable Turnover |
|
7.00 |
7.12 |
7.08 |
7.16 |
7.41 |
7.03 |
7.27 |
7.12 |
6.71 |
7.17 |
Inventory Turnover |
|
37.59 |
37.99 |
38.09 |
36.95 |
36.28 |
32.05 |
31.03 |
31.80 |
32.64 |
34.34 |
Fixed Asset Turnover |
|
2.41 |
2.39 |
2.34 |
2.29 |
2.31 |
2.23 |
2.25 |
2.27 |
2.37 |
2.49 |
Accounts Payable Turnover |
|
11.99 |
11.38 |
11.30 |
11.84 |
12.52 |
11.03 |
10.03 |
10.44 |
11.37 |
12.07 |
Days Sales Outstanding (DSO) |
|
52.17 |
51.24 |
51.55 |
51.01 |
49.25 |
51.94 |
50.17 |
51.27 |
54.38 |
50.92 |
Days Inventory Outstanding (DIO) |
|
9.71 |
9.61 |
9.58 |
9.88 |
10.06 |
11.39 |
11.76 |
11.48 |
11.18 |
10.63 |
Days Payable Outstanding (DPO) |
|
30.44 |
32.07 |
32.31 |
30.83 |
29.15 |
33.08 |
36.40 |
34.96 |
32.11 |
30.24 |
Cash Conversion Cycle (CCC) |
|
31.44 |
28.77 |
28.83 |
30.06 |
30.17 |
30.25 |
25.53 |
27.79 |
33.46 |
31.30 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
15,640 |
8,732 |
9,047 |
9,377 |
9,796 |
9,649 |
10,288 |
11,087 |
11,012 |
11,548 |
Invested Capital Turnover |
|
0.60 |
0.80 |
1.17 |
1.17 |
1.19 |
1.19 |
1.27 |
1.25 |
1.29 |
1.40 |
Increase / (Decrease) in Invested Capital |
|
1,128 |
-6,908 |
315 |
330 |
418 |
-147 |
639 |
799 |
-75 |
535 |
Enterprise Value (EV) |
|
15,019 |
14,154 |
14,480 |
14,477 |
16,564 |
14,772 |
14,453 |
15,111 |
15,208 |
16,687 |
Market Capitalization |
|
11,347 |
9,978 |
10,445 |
10,503 |
12,292 |
11,449 |
10,270 |
9,961 |
10,362 |
11,836 |
Book Value per Share |
|
$43.16 |
$46.76 |
$52.57 |
$58.25 |
$62.84 |
$74.34 |
$75.76 |
$82.91 |
$90.08 |
$101.06 |
Tangible Book Value per Share |
|
$6.64 |
$7.73 |
$12.27 |
$16.70 |
$18.65 |
$28.65 |
$26.46 |
$28.16 |
$32.47 |
$41.44 |
Total Capital |
|
7,983 |
8,743 |
9,098 |
9,469 |
9,837 |
10,864 |
10,388 |
11,174 |
11,114 |
11,644 |
Total Debt |
|
3,431 |
4,136 |
4,040 |
3,999 |
4,254 |
4,457 |
4,190 |
5,204 |
4,912 |
4,881 |
Total Long-Term Debt |
|
3,369 |
4,030 |
3,494 |
3,935 |
4,167 |
4,125 |
4,142 |
5,122 |
4,786 |
4,841 |
Net Debt |
|
3,370 |
4,102 |
3,966 |
3,893 |
4,193 |
3,233 |
4,075 |
5,101 |
4,793 |
4,755 |
Capital Expenditures (CapEx) |
|
379 |
541 |
558 |
665 |
634 |
731 |
856 |
734 |
743 |
944 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
619 |
436 |
421 |
447 |
379 |
-92 |
213 |
602 |
805 |
520 |
Debt-free Net Working Capital (DFNWC) |
|
681 |
470 |
496 |
553 |
440 |
1,133 |
328 |
704 |
925 |
646 |
Net Working Capital (NWC) |
|
618 |
364 |
-50 |
489 |
353 |
801 |
279 |
623 |
798 |
606 |
Net Nonoperating Expense (NNE) |
|
74 |
81 |
99 |
109 |
116 |
81 |
53 |
104 |
180 |
143 |
Net Nonoperating Obligations (NNO) |
|
11,088 |
4,125 |
3,989 |
3,907 |
4,212 |
3,242 |
4,089 |
5,117 |
4,810 |
4,785 |
Total Depreciation and Amortization (D&A) |
|
399 |
417 |
448 |
453 |
490 |
510 |
533 |
582 |
568 |
585 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.85% |
4.47% |
4.05% |
4.15% |
3.33% |
-0.79% |
1.68% |
4.49% |
5.64% |
3.29% |
Debt-free Net Working Capital to Revenue |
|
7.53% |
4.81% |
4.76% |
5.13% |
3.87% |
9.80% |
2.59% |
5.26% |
6.47% |
4.08% |
Net Working Capital to Revenue |
|
6.83% |
3.73% |
-0.48% |
4.54% |
3.10% |
6.93% |
2.21% |
4.65% |
5.59% |
3.83% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.89 |
$7.22 |
$7.86 |
$8.35 |
$9.16 |
$11.06 |
$11.99 |
$9.23 |
$10.35 |
$17.16 |
Adjusted Weighted Average Basic Shares Outstanding |
|
98.80M |
97.21M |
95.65M |
93.28M |
88.76M |
85.06M |
82.52M |
73.12M |
69.32M |
66.55M |
Adjusted Diluted Earnings per Share |
|
$6.76 |
$7.14 |
$7.81 |
$8.31 |
$9.13 |
$10.99 |
$11.82 |
$9.14 |
$10.23 |
$16.82 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
100.69M |
98.38M |
96.33M |
93.75M |
89.04M |
85.59M |
83.69M |
73.83M |
70.13M |
67.90M |
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 |
|
97.67M |
96.60M |
94.27M |
90.78M |
86.73M |
85.09M |
74.81M |
70.67M |
67.22M |
65.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
825 |
828 |
870 |
906 |
944 |
1,034 |
1,041 |
761 |
899 |
1,306 |
Normalized NOPAT Margin |
|
9.12% |
8.48% |
8.36% |
8.41% |
8.29% |
8.94% |
8.23% |
5.68% |
6.29% |
8.25% |
Pre Tax Income Margin |
|
12.67% |
11.84% |
10.90% |
9.60% |
9.37% |
10.83% |
10.23% |
6.46% |
6.58% |
9.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
11.10 |
10.25 |
8.82 |
7.68 |
7.55 |
12.78 |
16.46 |
7.83 |
5.55 |
9.05 |
NOPAT to Interest Expense |
|
7.27 |
6.62 |
5.99 |
5.85 |
5.80 |
9.73 |
12.44 |
6.00 |
4.35 |
7.02 |
EBIT Less CapEx to Interest Expense |
|
7.75 |
5.92 |
4.98 |
3.39 |
3.66 |
5.90 |
6.23 |
2.04 |
1.96 |
3.98 |
NOPAT Less CapEx to Interest Expense |
|
3.93 |
2.29 |
2.15 |
1.56 |
1.90 |
2.84 |
2.21 |
0.21 |
0.75 |
1.95 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
13.55% |
14.52% |
8.16% |
6.51% |
8.32% |
2.01% |
6.05% |
17.10% |
8.28% |
4.03% |
Augmented Payout Ratio |
|
41.50% |
61.81% |
55.40% |
56.32% |
101.43% |
23.71% |
129.67% |
143.88% |
84.37% |
61.70% |