Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.06% |
20.07% |
18.27% |
7.29% |
-7.41% |
12.10% |
21.26% |
26.92% |
-7.83% |
-1.42% |
EBITDA Growth |
|
22.55% |
30.00% |
25.17% |
-1.48% |
-6.85% |
19.40% |
59.94% |
25.29% |
-31.51% |
16.06% |
EBIT Growth |
|
25.82% |
38.15% |
32.02% |
-6.29% |
-11.06% |
21.17% |
77.01% |
15.76% |
-42.27% |
17.47% |
NOPAT Growth |
|
32.50% |
35.68% |
14.75% |
10.32% |
-11.91% |
12.78% |
39.75% |
73.08% |
-37.95% |
7.06% |
Net Income Growth |
|
37.42% |
30.73% |
19.68% |
4.57% |
-11.34% |
15.43% |
52.60% |
40.64% |
-31.02% |
-0.31% |
EPS Growth |
|
36.72% |
29.95% |
20.86% |
4.49% |
-11.36% |
14.29% |
50.98% |
43.66% |
-29.00% |
0.00% |
Operating Cash Flow Growth |
|
18.98% |
170.75% |
-29.47% |
-25.26% |
32.10% |
11.10% |
27.47% |
194.74% |
-74.59% |
34.44% |
Free Cash Flow Firm Growth |
|
37.24% |
607.18% |
73.86% |
-182.13% |
1,962.49% |
-105.51% |
146.33% |
-282.81% |
-175.77% |
-57.56% |
Invested Capital Growth |
|
6.36% |
5.40% |
14.63% |
23.49% |
-0.02% |
16.95% |
0.42% |
68.08% |
30.33% |
-1.73% |
Revenue Q/Q Growth |
|
1.28% |
3.42% |
6.70% |
0.55% |
-1.70% |
2.95% |
3.01% |
8.65% |
-1.43% |
8.69% |
EBITDA Q/Q Growth |
|
2.96% |
6.52% |
14.57% |
-6.95% |
-0.68% |
2.84% |
13.62% |
4.12% |
-8.70% |
1.77% |
EBIT Q/Q Growth |
|
2.56% |
7.95% |
19.23% |
-10.55% |
-1.14% |
2.09% |
17.72% |
1.94% |
-15.71% |
-1.16% |
NOPAT Q/Q Growth |
|
2.55% |
7.20% |
8.16% |
2.53% |
-4.89% |
-2.60% |
-4.52% |
50.37% |
-6.20% |
-5.36% |
Net Income Q/Q Growth |
|
1.69% |
8.10% |
14.34% |
-6.16% |
43.37% |
-24.65% |
2.29% |
40.64% |
2.58% |
-16.23% |
EPS Q/Q Growth |
|
1.74% |
7.11% |
14.53% |
-5.78% |
-3.11% |
-3.30% |
1.99% |
41.67% |
2.90% |
-15.97% |
Operating Cash Flow Q/Q Growth |
|
-5.24% |
49.08% |
-9.23% |
-8.86% |
9.75% |
29.52% |
-0.22% |
24.66% |
-47.67% |
1.36% |
Free Cash Flow Firm Q/Q Growth |
|
-23.60% |
1,879.78% |
-129.90% |
28.08% |
41.31% |
-175.59% |
9.96% |
-1.21% |
-609.18% |
-33.64% |
Invested Capital Q/Q Growth |
|
0.90% |
-3.19% |
4.66% |
-4.82% |
-2.60% |
1.55% |
0.44% |
2.45% |
-2.34% |
-18.66% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.63% |
26.13% |
24.04% |
23.80% |
25.96% |
26.43% |
25.89% |
24.62% |
25.91% |
29.38% |
EBITDA Margin |
|
18.51% |
16.32% |
15.08% |
14.24% |
15.51% |
15.42% |
14.47% |
10.97% |
11.12% |
14.96% |
Operating Margin |
|
15.12% |
13.03% |
11.21% |
10.77% |
11.62% |
12.04% |
11.15% |
8.19% |
8.59% |
13.44% |
EBIT Margin |
|
15.05% |
12.93% |
11.24% |
10.06% |
11.52% |
12.00% |
11.10% |
7.60% |
8.33% |
13.31% |
Profit (Net Income) Margin |
|
11.62% |
9.14% |
8.39% |
8.29% |
8.51% |
8.88% |
8.63% |
6.86% |
6.19% |
8.27% |
Tax Burden Percent |
|
81.96% |
77.54% |
79.79% |
85.54% |
77.21% |
78.28% |
84.23% |
100.98% |
77.11% |
63.56% |
Interest Burden Percent |
|
94.18% |
91.15% |
93.61% |
96.31% |
95.63% |
94.61% |
92.31% |
89.31% |
96.27% |
97.75% |
Effective Tax Rate |
|
18.04% |
22.46% |
20.21% |
14.46% |
22.87% |
21.79% |
16.04% |
0.82% |
30.63% |
34.13% |
Return on Invested Capital (ROIC) |
|
18.03% |
14.41% |
11.65% |
12.04% |
12.19% |
14.92% |
14.38% |
12.93% |
11.33% |
20.85% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.29% |
8.38% |
8.82% |
6.00% |
8.96% |
11.39% |
10.67% |
4.72% |
5.48% |
27.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.74% |
2.49% |
2.99% |
1.50% |
2.13% |
3.60% |
4.66% |
1.54% |
-0.38% |
-4.51% |
Return on Equity (ROE) |
|
19.77% |
16.90% |
14.64% |
13.54% |
14.32% |
18.52% |
19.04% |
14.47% |
10.95% |
16.34% |
Cash Return on Invested Capital (CROIC) |
|
11.86% |
9.15% |
-1.98% |
-8.98% |
12.22% |
-0.71% |
13.96% |
-37.86% |
-15.00% |
22.60% |
Operating Return on Assets (OROA) |
|
16.55% |
14.16% |
11.15% |
9.48% |
10.98% |
13.38% |
11.99% |
8.35% |
9.01% |
15.42% |
Return on Assets (ROA) |
|
12.78% |
10.01% |
8.33% |
7.81% |
8.10% |
9.91% |
9.32% |
7.53% |
6.69% |
9.58% |
Return on Common Equity (ROCE) |
|
19.77% |
16.90% |
14.64% |
13.54% |
14.32% |
18.52% |
19.04% |
14.47% |
10.95% |
16.34% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.24% |
15.71% |
13.99% |
12.83% |
13.70% |
16.91% |
17.73% |
13.47% |
11.11% |
15.66% |
Net Operating Profit after Tax (NOPAT) |
|
231 |
174 |
128 |
112 |
101 |
115 |
102 |
73 |
42 |
68 |
NOPAT Margin |
|
12.39% |
10.10% |
8.94% |
9.22% |
8.96% |
9.42% |
9.36% |
8.12% |
5.96% |
8.85% |
Net Nonoperating Expense Percent (NNEP) |
|
7.74% |
6.02% |
2.83% |
6.04% |
3.23% |
3.54% |
3.72% |
8.22% |
5.86% |
-7.14% |
Return On Investment Capital (ROIC_SIMPLE) |
|
16.36% |
13.38% |
10.48% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
71.37% |
73.87% |
75.96% |
76.20% |
74.04% |
73.57% |
74.11% |
75.38% |
74.09% |
70.63% |
SG&A Expenses to Revenue |
|
12.57% |
12.20% |
11.97% |
12.30% |
13.19% |
13.46% |
14.60% |
16.06% |
16.88% |
15.89% |
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 |
|
13.52% |
13.10% |
12.83% |
13.02% |
14.34% |
14.39% |
14.74% |
16.43% |
17.32% |
15.94% |
Earnings before Interest and Taxes (EBIT) |
|
280 |
223 |
161 |
122 |
130 |
147 |
121 |
68 |
59 |
102 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
345 |
281 |
216 |
173 |
175 |
188 |
158 |
99 |
79 |
115 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.76 |
4.64 |
3.23 |
3.31 |
2.78 |
2.92 |
2.15 |
2.47 |
2.19 |
2.19 |
Price to Tangible Book Value (P/TBV) |
|
11.10 |
14.45 |
13.97 |
17.75 |
12.63 |
20.86 |
95.70 |
0.00 |
5.85 |
5.12 |
Price to Revenue (P/Rev) |
|
3.03 |
2.70 |
1.94 |
2.14 |
1.72 |
1.54 |
1.05 |
1.26 |
1.22 |
1.16 |
Price to Earnings (P/E) |
|
26.10 |
29.54 |
23.12 |
25.79 |
20.28 |
17.28 |
12.12 |
18.34 |
19.69 |
14.01 |
Dividend Yield |
|
0.52% |
0.51% |
0.78% |
0.85% |
0.99% |
1.03% |
1.64% |
1.49% |
1.94% |
1.75% |
Earnings Yield |
|
3.83% |
3.38% |
4.33% |
3.88% |
4.93% |
5.79% |
8.25% |
5.45% |
5.08% |
7.14% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.38 |
3.94 |
2.63 |
2.76 |
2.50 |
2.48 |
1.85 |
1.95 |
2.11 |
2.69 |
Enterprise Value to Revenue (EV/Rev) |
|
3.10 |
2.84 |
2.16 |
2.34 |
1.84 |
1.69 |
1.21 |
1.53 |
1.25 |
1.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.77 |
17.38 |
14.33 |
16.41 |
11.85 |
10.96 |
8.36 |
13.98 |
11.27 |
7.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.62 |
21.95 |
19.23 |
23.23 |
15.95 |
14.09 |
10.90 |
20.18 |
15.03 |
8.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.05 |
28.08 |
24.16 |
25.37 |
20.51 |
17.94 |
12.92 |
18.88 |
21.02 |
12.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.98 |
25.14 |
43.16 |
27.86 |
15.26 |
20.02 |
14.21 |
18.94 |
35.89 |
8.96 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
38.08 |
44.21 |
0.00 |
0.00 |
20.47 |
0.00 |
13.32 |
0.00 |
0.00 |
11.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.30 |
0.42 |
0.36 |
0.30 |
0.34 |
0.41 |
0.63 |
0.19 |
0.14 |
Long-Term Debt to Equity |
|
0.17 |
0.29 |
0.42 |
0.36 |
0.30 |
0.34 |
0.41 |
0.63 |
0.19 |
0.14 |
Financial Leverage |
|
0.17 |
0.30 |
0.34 |
0.25 |
0.24 |
0.32 |
0.44 |
0.33 |
-0.07 |
-0.16 |
Leverage Ratio |
|
1.55 |
1.69 |
1.76 |
1.73 |
1.77 |
1.87 |
2.04 |
1.92 |
1.64 |
1.71 |
Compound Leverage Factor |
|
1.46 |
1.54 |
1.64 |
1.67 |
1.69 |
1.77 |
1.88 |
1.72 |
1.58 |
1.67 |
Debt to Total Capital |
|
15.87% |
22.98% |
29.66% |
26.51% |
23.02% |
25.58% |
29.04% |
38.51% |
15.93% |
12.26% |
Short-Term Debt to Total Capital |
|
1.38% |
0.36% |
0.12% |
0.06% |
0.02% |
0.02% |
0.03% |
0.04% |
0.11% |
0.09% |
Long-Term Debt to Total Capital |
|
14.50% |
22.62% |
29.54% |
26.45% |
23.00% |
25.55% |
29.01% |
38.46% |
15.83% |
12.18% |
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 |
|
84.13% |
77.02% |
70.34% |
73.49% |
76.98% |
74.42% |
70.96% |
61.50% |
84.07% |
87.74% |
Debt to EBITDA |
|
0.65 |
1.06 |
1.68 |
1.64 |
1.20 |
1.17 |
1.38 |
2.90 |
0.95 |
0.49 |
Net Debt to EBITDA |
|
0.39 |
0.85 |
1.46 |
1.40 |
0.73 |
1.00 |
1.14 |
2.52 |
0.31 |
-0.17 |
Long-Term Debt to EBITDA |
|
0.59 |
1.05 |
1.67 |
1.63 |
1.20 |
1.17 |
1.37 |
2.90 |
0.94 |
0.49 |
Debt to NOPAT |
|
0.97 |
1.72 |
2.83 |
2.53 |
2.07 |
1.92 |
2.13 |
3.92 |
1.77 |
0.83 |
Net Debt to NOPAT |
|
0.58 |
1.37 |
2.46 |
2.17 |
1.27 |
1.64 |
1.76 |
3.41 |
0.57 |
-0.28 |
Long-Term Debt to NOPAT |
|
0.89 |
1.69 |
2.82 |
2.52 |
2.07 |
1.91 |
2.12 |
3.92 |
1.76 |
0.83 |
Altman Z-Score |
|
8.57 |
7.10 |
4.80 |
4.79 |
4.56 |
4.45 |
3.63 |
3.11 |
4.46 |
4.64 |
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 |
|
2.66 |
2.91 |
2.94 |
2.53 |
2.73 |
2.25 |
2.07 |
2.59 |
3.06 |
2.69 |
Quick Ratio |
|
1.19 |
1.26 |
1.23 |
1.04 |
1.41 |
1.04 |
1.02 |
1.33 |
1.55 |
1.27 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
152 |
111 |
-22 |
-83 |
102 |
-5.45 |
99 |
-214 |
-56 |
74 |
Operating Cash Flow to CapEx |
|
569.70% |
641.58% |
135.47% |
272.19% |
458.59% |
291.24% |
658.16% |
910.00% |
404.92% |
1,012.50% |
Free Cash Flow to Firm to Interest Expense |
|
9.31 |
5.61 |
-2.12 |
-18.53 |
17.81 |
-0.69 |
10.65 |
-29.27 |
-25.38 |
32.03 |
Operating Cash Flow to Interest Expense |
|
14.19 |
9.87 |
6.97 |
22.62 |
23.89 |
13.05 |
9.98 |
9.97 |
11.23 |
42.26 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.70 |
8.33 |
1.83 |
14.31 |
18.68 |
8.57 |
8.46 |
8.88 |
8.45 |
38.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.10 |
1.10 |
0.99 |
0.94 |
0.95 |
1.12 |
1.08 |
1.10 |
1.08 |
1.16 |
Accounts Receivable Turnover |
|
9.73 |
9.57 |
9.26 |
9.23 |
8.66 |
9.45 |
8.98 |
9.01 |
9.18 |
10.48 |
Inventory Turnover |
|
4.19 |
4.27 |
4.18 |
4.47 |
4.55 |
5.28 |
5.48 |
5.26 |
5.06 |
6.21 |
Fixed Asset Turnover |
|
9.09 |
9.31 |
8.93 |
9.75 |
7.20 |
6.68 |
7.12 |
6.63 |
8.02 |
14.55 |
Accounts Payable Turnover |
|
18.24 |
18.30 |
15.89 |
15.88 |
14.36 |
13.71 |
13.73 |
15.61 |
14.31 |
13.61 |
Days Sales Outstanding (DSO) |
|
37.51 |
38.14 |
39.41 |
39.56 |
42.16 |
38.64 |
40.64 |
40.52 |
39.78 |
34.84 |
Days Inventory Outstanding (DIO) |
|
87.15 |
85.49 |
87.37 |
81.75 |
80.20 |
69.10 |
66.57 |
69.33 |
72.13 |
58.81 |
Days Payable Outstanding (DPO) |
|
20.02 |
19.95 |
22.97 |
22.98 |
25.42 |
26.63 |
26.58 |
23.39 |
25.50 |
26.82 |
Cash Conversion Cycle (CCC) |
|
104.64 |
103.68 |
103.81 |
98.33 |
96.94 |
81.11 |
80.62 |
86.46 |
86.40 |
66.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,319 |
1,240 |
1,176 |
1,026 |
831 |
831 |
711 |
708 |
421 |
323 |
Invested Capital Turnover |
|
1.46 |
1.43 |
1.30 |
1.31 |
1.36 |
1.58 |
1.54 |
1.59 |
1.90 |
2.36 |
Increase / (Decrease) in Invested Capital |
|
79 |
64 |
150 |
195 |
-0.20 |
121 |
3.00 |
287 |
98 |
-5.70 |
Enterprise Value (EV) |
|
5,778 |
4,888 |
3,099 |
2,836 |
2,079 |
2,064 |
1,318 |
1,379 |
887 |
871 |
Market Capitalization |
|
5,646 |
4,650 |
2,784 |
2,594 |
1,950 |
1,875 |
1,139 |
1,130 |
863 |
890 |
Book Value per Share |
|
$19.41 |
$16.44 |
$14.20 |
$12.84 |
$11.60 |
$10.60 |
$8.80 |
$7.63 |
$6.58 |
$6.53 |
Tangible Book Value per Share |
|
$8.32 |
$5.28 |
$3.29 |
$2.39 |
$2.55 |
$1.49 |
$0.20 |
($1.20) |
$2.46 |
$2.80 |
Total Capital |
|
1,410 |
1,301 |
1,224 |
1,067 |
912 |
862 |
747 |
744 |
469 |
462 |
Total Debt |
|
224 |
299 |
363 |
283 |
210 |
221 |
217 |
286 |
75 |
57 |
Total Long-Term Debt |
|
204 |
294 |
362 |
282 |
210 |
220 |
217 |
286 |
74 |
56 |
Net Debt |
|
133 |
238 |
316 |
242 |
128 |
189 |
180 |
249 |
24 |
-19 |
Capital Expenditures (CapEx) |
|
41 |
30 |
53 |
37 |
30 |
35 |
14 |
8.00 |
6.10 |
9.60 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
329 |
318 |
305 |
221 |
176 |
169 |
133 |
150 |
125 |
122 |
Debt-free Net Working Capital (DFNWC) |
|
420 |
379 |
352 |
261 |
257 |
201 |
170 |
187 |
175 |
198 |
Net Working Capital (NWC) |
|
401 |
374 |
351 |
261 |
257 |
201 |
170 |
187 |
175 |
198 |
Net Nonoperating Expense (NNE) |
|
14 |
17 |
7.90 |
11 |
5.14 |
6.55 |
8.01 |
11 |
-1.63 |
4.47 |
Net Nonoperating Obligations (NNO) |
|
133 |
238 |
316 |
242 |
129 |
190 |
181 |
250 |
27 |
-83 |
Total Depreciation and Amortization (D&A) |
|
64 |
59 |
55 |
51 |
45 |
42 |
37 |
30 |
20 |
13 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
17.67% |
18.47% |
21.25% |
18.19% |
15.53% |
13.85% |
12.16% |
16.64% |
17.59% |
15.92% |
Debt-free Net Working Capital to Revenue |
|
22.57% |
22.01% |
24.56% |
21.53% |
22.75% |
16.43% |
15.59% |
20.81% |
24.75% |
25.82% |
Net Working Capital to Revenue |
|
21.53% |
21.73% |
24.46% |
21.48% |
22.74% |
16.42% |
15.58% |
20.78% |
24.68% |
25.77% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.55 |
$2.59 |
$1.99 |
$1.65 |
$1.59 |
$1.80 |
$1.57 |
$1.03 |
$0.72 |
$1.02 |
Adjusted Weighted Average Basic Shares Outstanding |
|
60.90M |
60.70M |
60.50M |
60.80M |
60.30M |
60.20M |
59.90M |
59.70M |
60.40M |
62.20M |
Adjusted Diluted Earnings per Share |
|
$3.50 |
$2.56 |
$1.97 |
$1.63 |
$1.56 |
$1.76 |
$1.54 |
$1.02 |
$0.71 |
$1.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
61.70M |
61.50M |
61.20M |
61.90M |
61.70M |
61.60M |
61.20M |
60.40M |
61.20M |
63.40M |
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 |
|
61.10M |
61.00M |
60.75M |
60.93M |
60.54M |
60.58M |
60.15M |
60.00M |
59.72M |
62.43M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
231 |
174 |
128 |
112 |
102 |
117 |
102 |
74 |
44 |
68 |
Normalized NOPAT Margin |
|
12.39% |
10.10% |
8.94% |
9.22% |
9.05% |
9.58% |
9.36% |
8.19% |
6.26% |
8.89% |
Pre Tax Income Margin |
|
14.18% |
11.78% |
10.52% |
9.69% |
11.02% |
11.35% |
10.24% |
6.79% |
8.02% |
13.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
17.19 |
11.30 |
15.65 |
27.13 |
22.86 |
18.54 |
13.00 |
9.36 |
26.82 |
44.43 |
NOPAT to Interest Expense |
|
14.15 |
8.84 |
12.46 |
24.85 |
17.78 |
14.56 |
10.97 |
10.00 |
19.17 |
29.55 |
EBIT Less CapEx to Interest Expense |
|
14.70 |
9.77 |
10.50 |
18.82 |
17.65 |
14.06 |
11.48 |
8.26 |
24.05 |
40.26 |
NOPAT Less CapEx to Interest Expense |
|
11.66 |
7.30 |
7.31 |
16.53 |
12.57 |
10.08 |
9.45 |
8.90 |
16.40 |
25.38 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
13.55% |
15.12% |
18.11% |
21.87% |
20.17% |
17.79% |
19.89% |
27.27% |
38.58% |
24.57% |
Augmented Payout Ratio |
|
16.64% |
18.62% |
31.48% |
37.18% |
34.41% |
18.71% |
21.17% |
27.27% |
124.89% |
41.26% |