| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||||||||
| Price to Earnings Ratio | 126.1 | 135.5 | 55.34 | 23.98 | 19.06 | -379 | 16.25 | 8.35 | 23.27 | 15.62 | 10.88 | 7.96 | 9.68 | 14.05 | 7.1 | 10.21 | 21.65 | 10.61 | 19.91 | 12.43 | 6.06 | 13.16 | 9.69 | 32.05 | 12.07 | 4.26 | 6.2 | 6.94 | 5.57 | 15.27 | |
| Price to Sales Ratio | 1.39 | 1.01 | 0.652 | 0.531 | 0.998 | 0.809 | 0.673 | 0.527 | 0.834 | 1.06 | 1.28 | 1.35 | 1.02 | 1.03 | 0.873 | 1.09 | 0.814 | 0.533 | 1.68 | 2.11 | 1.93 | 1.87 | 1.17 | 0.871 | 3.05 | 2.27 | 1.84 | 1.79 | 2.03 | 0.635 | |
| Price to Book Ratio | 2.28 | 1.89 | 1.37 | 1.13 | 1.63 | 1.42 | 1.3 | 1 | 1.2 | 0.975 | 1.01 | 1.04 | 0.983 | 0.872 | 0.677 | 1.03 | 1.3 | 1.19 | 2.08 | 2.39 | 2.33 | 1.89 | 0.809 | 0.695 | 0.64 | 0.522 | 0.587 | 0.673 | 0.859 | 0 | |
| Price to Free Cash Flow Ratio | -86.44 | -25.32 | -38.33 | 33.89 | 76.78 | 11.14 | 13.61 | 9.86 | 14.19 | 16.2 | 16.52 | 17.91 | 32.12 | -9.34 | -10.32 | 56.6 | -16.28 | 23.49 | -2.99 | -1.81 | -7.31 | -8.87 | 13.96 | -4.81 | -42.8 | -18.06 | 9.19 | 8.09 | 11.91 | 0 | |
| Price to Operating Cash Flow Ratio | 10.41 | 12.05 | 9.5 | 5.87 | 9.68 | 5.78 | 7.04 | 6.11 | 8.2 | 8.47 | 9.92 | 10.08 | 9.29 | 12.9 | 21.15 | 10.08 | 7.69 | 5.08 | 4.39 | 19.22 | 9.58 | 7.39 | 5.33 | 8.24 | 8.75 | 9.07 | 6.56 | 7.13 | 8.76 | 0 | |
| Price Earnings to Growth Ratio | 2.52 | -2.71 | -1.13 | -0.474 | -0.009 | 3.55 | -0.695 | 0.054 | -1.75 | -0.484 | -0.4 | 0.163 | 0.164 | -0.435 | 0.292 | 0.044 | -0.711 | -0.594 | -0.559 | -0.416 | 0.03 | 0.228 | 0.031 | -0.628 | -0.203 | 0.071 | 0.558 | -0.165 | 0.04 | 0 | |
| EV to EBITDA | 12.21 | 10.87 | 11.88 | 11.06 | 12.84 | 12.58 | 12.27 | 12.23 | 12.61 | 12.6 | 14.85 | 14.27 | 10.44 | 13.13 | 12.29 | 9.66 | 9 | 7.82 | 5.16 | 4.99 | 3.77 | 10.08 | 7.23 | 8.37 | 24.75 | 10.52 | 7.41 | 8.14 | 6.28 | ||
| Liquidity Ratios | |||||||||||||||||||||||||||||||
| Current Ratio | 1.13 | 0.652 | 0.512 | 0.687 | 0.865 | 0.846 | 0.857 | 1.16 | 0.913 | 1.07 | 0.682 | 1.27 | 0.83 | 1.25 | 1.57 | 2 | 1.6 | 1.48 | 1.27 | 1.46 | 1.78 | 1.16 | 2.79 | 2.38 | 1.64 | 1.02 | 0 | 0 | 0 | 0 | |
| Quick Ratio | 0.991 | 0.589 | 0.435 | 0.57 | 0.733 | 0.718 | 0.683 | 0.983 | 0.76 | 0.883 | 0.518 | 1.05 | 0.638 | 0.76 | 0.972 | 1.56 | 1.6 | 1.48 | 1.27 | 1.41 | 1.78 | 1.16 | 2.79 | 2.38 | 1.64 | 1.02 | 0 | 0 | 0 | 0 | |
| Cash Ratio | 0.208 | 0.175 | 0.123 | 0.185 | 0.195 | 0.201 | 0.167 | 0.319 | 0.219 | 0.263 | 0.142 | 0.246 | 0.248 | 0.213 | 0.199 | 0.129 | 0.137 | 0.139 | 0.158 | 0.185 | 0.209 | 0.092 | 0.219 | 0.264 | 0.353 | 0.266 | 0 | 0 | 0 | 0 | |
| Debt Ratio | 0.495 | 0.479 | 0.477 | 0.485 | 0.45 | 0.456 | 0.46 | 0.461 | 0.407 | 0.406 | 0.418 | 0.408 | 0.416 | 0.412 | 0.402 | 0.337 | 0.533 | 0.565 | 0.167 | 0.56 | 0.567 | 0.504 | 0.501 | 0.547 | 0.53 | 0.334 | 0.346 | 0.338 | 0.308 | 0 | |
| Debt to Equity Ratio | 5.38 | 5.11 | 5.11 | 4.89 | 3.8 | 4.37 | 4.25 | 3.97 | 2.78 | 2.45 | 2.3 | 2.23 | 2.24 | 2.02 | 1.78 | 1.82 | 4.37 | 5.24 | 1.24 | 3.75 | 2.94 | 2.61 | 1.67 | 2.07 | 1.99 | 0.724 | 0.839 | 0.865 | 0.794 | 0 | |
| Long Term Debt to Capitalization | 0.843 | 0.8 | 0.794 | 0.796 | 0.755 | 0.78 | 0.785 | 0.782 | 0.705 | 0.681 | 0.649 | 0.667 | 0.646 | 0.635 | 0.607 | 0.619 | 0.814 | 0.84 | 0.548 | 0.789 | 0.719 | 0.685 | 0.626 | 0.674 | 0.665 | 0.42 | 0.456 | 0.464 | 0.443 | 0 | |
| Total Debt to Capitalization | 0.843 | 0.836 | 0.836 | 0.83 | 0.791 | 0.814 | 0.81 | 0.799 | 0.735 | 0.71 | 0.697 | 0.69 | 0.692 | 0.668 | 0.64 | 0.646 | 0.814 | 0.84 | 0.553 | 0.789 | 0.746 | 0.723 | 0.626 | 0.674 | 0.665 | 0.42 | 0.456 | 0.464 | 0.443 | 0 | |
| Interest Coverage Ratio | 1.1 | 1.08 | 0.932 | 1.32 | 1.53 | 1.31 | 1.4 | 1.66 | 1.65 | 1.42 | 1.3 | 1.42 | 1.79 | 1.35 | 1.25 | 1.17 | 1.6 | 1.46 | 1.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Flow to Debt Ratio | 0.041 | 0.031 | 0.028 | 0.039 | 0.044 | 0.056 | 0.043 | 0.041 | 0.053 | 0.047 | 0.044 | 0.047 | 0.047 | 0.034 | 0.018 | 0.056 | 0.039 | 0.045 | 0.385 | 0.033 | 0.083 | 0.098 | 0.091 | 0.041 | 0.037 | 0.079 | 0.107 | 0.109 | 0.123 | 0 | |
| Margins | |||||||||||||||||||||||||||||||
| Gross Profit Margin | 31.5% | 21.01% | 15.13% | 15.37% | 15.49% | 24.49% | 22.26% | 19.82% | 20.59% | 27.42% | 27.52% | 28.57% | 30.68% | 25.6% | 25.22% | 25.38% | 37.37% | 35.76% | 48.26% | 0% | 44.18% | 43.65% | 42.58% | 39.63% | 49.48% | 50.31% | 0% | 0% | 0% | 0% | |
| Operating Profit Margin | 24.84% | 20.92% | 15.06% | 15.24% | 15.34% | 15.1% | 14.93% | 14.17% | 14.61% | 18.77% | 18.48% | 19.89% | 22.68% | 18.03% | 18.49% | 15.77% | 23.6% | 22.36% | 31.5% | 91.3% | 92.84% | 31.85% | 35.55% | 33.9% | 45.47% | 45.75% | 60.49% | 50.24% | 62.35% | 100% | |
| Pretax Profit Margin | 5% | 3.3% | 6.38% | 7.18% | 19.43% | 2.46% | 8.62% | 12.75% | 12.66% | 12.26% | 24.43% | 35.57% | 23.34% | 17.45% | 26.27% | 23.77% | 16.51% | 18.26% | 20.05% | 21.97% | 40.02% | 23.11% | 17% | 6.12% | 24.74% | 33.17% | 32.79% | 27.33% | 40.25% | 0% | |
| Net Profit Margin | 1.11% | 0.745% | 1.18% | 2.22% | 5.24% | -0.214% | 4.14% | 6.31% | 3.58% | 6.76% | 11.76% | 16.94% | 10.55% | 7.35% | 12.29% | 10.67% | 3.76% | 5.03% | 8.42% | 16.96% | 31.84% | 14.23% | 12.11% | 2.72% | 25.26% | 53.27% | 29.74% | 25.79% | 36.47% | 4.16% | |
| Operating Cash Flow Margin | 13.39% | 8.38% | 6.87% | 9.06% | 10.31% | 13.99% | 9.55% | 8.62% | 10.17% | 12.48% | 12.89% | 13.37% | 10.99% | 8.01% | 4.13% | 10.81% | 10.58% | 10.49% | 38.23% | 10.97% | 20.13% | 25.35% | 22.02% | 10.57% | 34.84% | 25.03% | 28.11% | 25.12% | 23.19% | 0% | |
| Free Cash Flow Margin | -1.61% | -3.99% | -1.7% | 1.57% | 1.3% | 7.26% | 4.94% | 5.34% | 5.88% | 6.52% | 7.74% | 7.52% | 3.18% | -11.06% | -8.45% | 1.93% | -5% | 2.27% | -56.15% | -116.6% | -26.37% | -21.12% | 8.4% | -18.1% | -7.12% | -12.58% | 20.06% | 22.14% | 17.06% | 0% | |
| Return | |||||||||||||||||||||||||||||||
| Return on Assets | 0.166% | 0.131% | 0.231% | 0.466% | 1.01% | -0.039% | 0.866% | 1.4% | 0.759% | 1.03% | 1.68% | 2.4% | 1.88% | 1.27% | 2.15% | 1.86% | 0.733% | 1.21% | 1.42% | 2.87% | 7.42% | 2.77% | 2.5% | 0.573% | 1.42% | 5.64% | 3.91% | 3.79% | 5.97% | 0% | |
| Return on Equity | 1.83% | 1.39% | 2.47% | 4.7% | 8.56% | -0.374% | 8.02% | 12.02% | 5.18% | 6.24% | 9.25% | 13.12% | 10.15% | 6.2% | 9.53% | 10.06% | 6.02% | 11.23% | 10.47% | 19.23% | 38.43% | 14.35% | 8.35% | 2.17% | 5.3% | 12.25% | 9.47% | 9.69% | 15.41% | 0% | |
| Return on Capital Employed | 4.29% | 4.45% | 3.62% | 3.89% | 3.56% | 3.22% | 3.57% | 3.5% | 3.52% | 3.19% | 3.07% | 3.13% | 4.65% | 3.55% | 3.64% | 3.31% | 5.49% | 6.46% | 6.44% | 18.41% | 26.21% | 7.95% | 8.22% | 7.84% | 2.76% | 5.47% | 7.94% | 7.38% | 10.21% | 0% | |
| Return on Invested Capital | 3.37% | 3.02% | 3.11% | 3.16% | 3.12% | 1.53% | 3.35% | 3.76% | 3.2% | 3.67% | 3.01% | 2.57% | 3.96% | 3.07% | 3.28% | 3.35% | 5.71% | 5.34% | 6.98% | 14.73% | 21.82% | 5.03% | 6.01% | 3.57% | 2.91% | 5.45% | 7.2% | 6.97% | 9.26% | 0% | |
| Turnover Ratios | |||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 1.47 | 4.24 | 4.73 | 4.76 | 4.7 | 4.42 | 4.89 | 4.77 | 4.8 | 3.76 | 4.2 | 2.91 | 4.15 | 4.29 | 3.84 | 3.53 | 1.16 | 1.44 | 1.16 | 3.07 | 1.35 | 2.51 | 2.08 | 1.45 | 0.558 | 1.23 | 0 | 0 | 0 | 0 | |
| Payables Turnover Ratio | 0.79 | 2.26 | 2.44 | 2.34 | 2.2 | 1.83 | 2.27 | 3.17 | 2.91 | 2.29 | 1.91 | 2.17 | 2.32 | 1.94 | 2.23 | 2.22 | 0.755 | 0.931 | 0.49 | 0 | 0.752 | 0.808 | 1.11 | 1.46 | 0.361 | 0.463 | 0 | 0 | 0 | 0 | |
| Inventory Turnover Ratio | 5.63 | 12.54 | 11.53 | 8.62 | 7.48 | 7.48 | 7.47 | 9.94 | 9.03 | 5.93 | 4.51 | 4.66 | 4.91 | 2.12 | 1.96 | 1.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Fixed Asset Turnover Ratio | 0.489 | 0.562 | 0.65 | 0.747 | 0.656 | 0.627 | 0.76 | 0.844 | 0.769 | 0.538 | 0.534 | 0.53 | 0.648 | 0.603 | 0.697 | 0.736 | 0.29 | 0.351 | 0.247 | 0.246 | 0.385 | 0.319 | 0.294 | 0.32 | 0.072 | 0.153 | 0 | 0 | 0 | 0 | |
| Asset Turnover Ratio | 0.15 | 0.175 | 0.196 | 0.21 | 0.194 | 0.183 | 0.209 | 0.222 | 0.212 | 0.153 | 0.143 | 0.142 | 0.178 | 0.172 | 0.175 | 0.174 | 0.195 | 0.241 | 0.168 | 0.169 | 0.233 | 0.195 | 0.207 | 0.211 | 0.056 | 0.106 | 0.131 | 0.147 | 0.164 | 0 | |
| Per Share Items () | |||||||||||||||||||||||||||||||
| Revenue Per Share | 33.9 | 37.93 | 41.03 | 39.46 | 32.86 | 27.69 | 31.12 | 26.35 | 18.91 | 11.31 | 8.77 | 8.82 | 9.01 | 8.14 | 7.23 | 7.02 | 6.26 | 6.58 | 4.75 | 3.41 | 2.59 | 1.91 | 1.72 | 1.56 | 0.39 | 0.42 | 0.484 | 0.514 | 0.59 | 0 | |
| Operating Cash Flow Per Share | 4.54 | 3.18 | 2.82 | 3.57 | 3.39 | 3.87 | 2.97 | 2.27 | 1.92 | 1.41 | 1.13 | 1.18 | 0.991 | 0.652 | 0.298 | 0.759 | 0.662 | 0.691 | 1.82 | 0.373 | 0.522 | 0.483 | 0.379 | 0.165 | 0.136 | 0.105 | 0.136 | 0.129 | 0.137 | 0 | |
| Free Cash Flow Per Share | -0.547 | -1.51 | -0.698 | 0.619 | 0.427 | 2.01 | 1.54 | 1.41 | 1.11 | 0.738 | 0.679 | 0.664 | 0.287 | -0.9 | -0.611 | 0.135 | -0.313 | 0.149 | -2.67 | -3.97 | -0.684 | -0.402 | 0.145 | -0.283 | -0.028 | -0.053 | 0.097 | 0.114 | 0.101 | 0 | |
| Cash & Short Term Investments | 6.11 | 8.9 | 7.23 | 9.34 | 8.53 | 6.8 | 4.76 | 5.46 | 3.57 | 3.49 | 1.75 | 2.11 | 2.07 | 1.4 | 1.44 | 6.58 | 2.94 | 2.14 | 2.26 | 1.44 | 1.54 | 1.15 | 1.22 | 0.467 | 0.193 | 0.12 | 0 | 0 | 0 | 0 | |
| Earnings Per Share | 0.375 | 0.283 | 0.483 | 0.874 | 1.72 | -0.059 | 1.29 | 1.66 | 0.678 | 0.765 | 1.03 | 1.49 | 0.951 | 0.599 | 0.889 | 0.749 | 0.235 | 0.331 | 0.4 | 0.578 | 0.826 | 0.271 | 0.209 | 0.042 | 0.099 | 0.224 | 0.144 | 0.133 | 0.215 | 0 | |
| EBITDA Per Share | 12.48 | 12.23 | 10.06 | 9.28 | 7.83 | 6.74 | 6.88 | 5.17 | 3.85 | 3.06 | 2.37 | 2.46 | 2.7 | 2.02 | 1.75 | 1.52 | 2.14 | 2.15 | 2.02 | 3.41 | 2.59 | 0.73 | 0.689 | 0.59 | 0.19 | 0.205 | 0.293 | 0.258 | 0.368 | 2.16 | |
| Dividend Per Share | 0.237 | 0.292 | 0.258 | 0.438 | 0.645 | 0.403 | 0.354 | 0.337 | 0.318 | 0.293 | 0.257 | 0.26 | 0.243 | 0.203 | 0.193 | 0.421 | 0.177 | 0.174 | 0.161 | 0.127 | 0.053 | 0.165 | 0.094 | 0.08 | 0.07 | 0.076 | 0.074 | 0.068 | 0.061 | 0 | |
| Enterprise Value Per Share | 152.3 | 133 | 119.5 | 102.7 | 100.6 | 84.72 | 84.47 | 63.29 | 48.53 | 38.53 | 35.14 | 35.13 | 28.17 | 26.45 | 21.47 | 14.66 | 19.23 | 16.8 | 10.43 | 17 | 9.77 | 7.36 | 4.98 | 4.94 | 4.69 | 2.16 | 2.17 | 2.1 | 2.31 | 0 | |
| Book Value Per Share | 20.53 | 20.28 | 19.58 | 18.61 | 20.11 | 15.81 | 16.07 | 13.84 | 13.09 | 12.26 | 11.15 | 11.39 | 9.37 | 9.65 | 9.33 | 7.45 | 3.91 | 2.95 | 3.82 | 3 | 2.15 | 1.89 | 2.5 | 1.96 | 1.86 | 1.83 | 1.52 | 1.37 | 1.4 | 0 | |
| Price Per Share | 46.71 | 38.3 | 26.75 | 20.97 | 32.79 | 22.41 | 20.93 | 13.89 | 15.77 | 11.95 | 11.22 | 11.89 | 9.21 | 8.41 | 6.31 | 7.65 | 5.09 | 3.51 | 7.97 | 7.18 | 5 | 3.57 | 2.02 | 1.36 | 1.19 | 0.953 | 0.893 | 0.92 | 1.2 | 0 | |
| Dividend Ratios | |||||||||||||||||||||||||||||||
| Dividend Payout Ratio | 82.21% | 103.4% | 53.27% | 50.05% | 37.47% | -681.2% | 27.5% | 20.26% | 46.85% | 38.34% | 24.95% | 17.43% | 25.52% | 33.99% | 21.72% | 56.19% | 75.11% | 52.7% | 40.15% | 22.05% | 6.41% | 60.9% | 45.1% | 188% | 70.77% | 33.8% | 51.37% | 51.49% | 28.11% | 46.2% | |
| Annual Dividend Yield | 0.508% | 0.764% | 0.963% | 2.09% | 1.97% | 1.8% | 1.69% | 2.43% | 2.01% | 2.45% | 2.29% | 2.19% | 2.64% | 2.42% | 3.06% | 5.5% | 3.47% | 4.97% | 2.02% | 1.77% | 1.06% | 4.63% | 4.66% | 5.86% | 5.86% | 7.93% | 8.28% | 7.42% | 5.04% | 3.03% | |
| Effective Tax Rate | 24.03% | 34.64% | 16.53% | 22.04% | 15.8% | 54.21% | 8.46% | -3.43% | 11.87% | -11.53% | 4.03% | 20.25% | 18.02% | 15.85% | 12.15% | 1.33% | -1.2% | 19.56% | -4.7% | 22.77% | 20.44% | 38.4% | 28.8% | 55.61% | -2.09% | 3.72% | 9.32% | 5.63% | 9.39% | 0% | |
| Short Term Coverage Ratio | 0 | 0.141 | 0.114 | 0.194 | 0.238 | 0.413 | 0.412 | 0.439 | 0.382 | 0.357 | 0.225 | 0.458 | 0.251 | 0.242 | 0.136 | 0.507 | 0 | 0 | 22.18 | 0 | 0.649 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Capital Expenditure Coverage Ratio | 0.893 | 0.677 | 0.801 | 1.21 | 1.14 | 2.08 | 2.07 | 2.63 | 2.37 | 2.09 | 2.5 | 2.29 | 1.41 | 0.42 | 0.328 | 1.22 | 0.679 | 1.28 | 0.405 | 0.086 | 0.433 | 0.546 | 1.62 | 0.369 | 0.83 | 0.666 | 3.49 | 8.42 | 3.78 | 0 | |
| EBIT Per Revenue | 0.248 | 0.209 | 0.151 | 0.152 | 0.153 | 0.151 | 0.149 | 0.142 | 0.146 | 0.188 | 0.185 | 0.199 | 0.227 | 0.18 | 0.185 | 0.158 | 0.236 | 0.224 | 0.315 | 0.913 | 0.928 | 0.319 | 0.355 | 0.339 | 0.455 | 0.457 | 0.605 | 0.502 | 0.624 | 1 | |
| EBITDA Per Revenue | 0.376 | 0.322 | 0.245 | 0.235 | 0.238 | 0.243 | 0.221 | 0.196 | 0.204 | 0.27 | 0.27 | 0.279 | 0.299 | 0.248 | 0.242 | 0.216 | 0.341 | 0.327 | 0.426 | 1 | 1 | 0.383 | 0.4 | 0.378 | 0.486 | 0.488 | 0.605 | 0.502 | 0.624 | 1 | |
| Days of Sales Outstanding | 247.8 | 86.08 | 77.1 | 76.68 | 77.59 | 82.52 | 74.6 | 76.58 | 76 | 97.04 | 86.99 | 125.5 | 87.92 | 85.17 | 95.12 | 103.4 | 314.2 | 254.1 | 314.4 | 118.8 | 270.3 | 145.2 | 175.8 | 251.7 | 653.9 | 295.7 | 0 | 0 | 0 | 0 | |
| Days of Inventory Outstanding | 64.85 | 29.11 | 31.65 | 42.34 | 48.8 | 48.81 | 48.83 | 36.71 | 40.4 | 61.53 | 80.88 | 78.33 | 74.4 | 172.1 | 185.8 | 210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Payables Outstanding | 461.8 | 161.9 | 149.8 | 156.1 | 166.2 | 199.2 | 160.7 | 115 | 125.6 | 159.1 | 191.2 | 168.4 | 157.1 | 188.3 | 163.8 | 164.5 | 483.2 | 391.9 | 744.7 | 0 | 485.3 | 451.7 | 329.2 | 250.7 | 1,010 | 788 | 0 | 0 | 0 | 0 | |
| Cash Conversion Cycle | -149.1 | -46.66 | -41.06 | -37.06 | -39.78 | -67.84 | -37.25 | -1.67 | -9.24 | -0.483 | -23.32 | 35.33 | 5.24 | 68.91 | 117.1 | 148.9 | -169 | -137.8 | -430.3 | 118.8 | -214.9 | -306.5 | -153.4 | 1 | -356 | -492.3 | 0 | 0 | 0 | 0 | |
| Cash Conversion Ratio | 12.11 | 11.24 | 5.83 | 4.09 | 1.97 | -65.53 | 2.31 | 1.37 | 2.84 | 1.84 | 1.1 | 0.789 | 1.04 | 1.09 | 0.336 | 1.01 | 2.82 | 2.09 | 4.54 | 0.646 | 0.632 | 1.78 | 1.82 | 3.89 | 1.38 | 0.47 | 0.945 | 0.974 | 0.636 | 0 | |
| Free Cash Flow to Earnings | -1.46 | -5.35 | -1.44 | 0.708 | 0.248 | -34.01 | 1.19 | 0.847 | 1.64 | 0.964 | 0.659 | 0.444 | 0.301 | -1.5 | -0.688 | 0.18 | -1.33 | 0.452 | -6.67 | -6.87 | -0.828 | -1.48 | 0.694 | -6.66 | -0.282 | -0.236 | 0.675 | 0.858 | 0.468 | 0 | |