| 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 11-30 |
1996 11-30 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||||||||
| Price to Earnings Ratio | 5.38 | 4.8 | 15.58 | 10.15 | 6.07 | -5.17 | 12.13 | 6.29 | 6.88 | 12.16 | 20.21 | 13.74 | 5.55 | 3.78 | 3.41 | 14.77 | 15.43 | 4.89 | 22.86 | 10.46 | 20.27 | 20.85 | -175 | 9.25 | 7.74 | 5.57 | 8.87 | 10.31 | 2.17 | 16.67 | |
| Price to Sales Ratio | 1.09 | 1.13 | 0.941 | 1.11 | 1.48 | 1.26 | 1.93 | 1.73 | 1.93 | 2.29 | 1.86 | 3.41 | 3.15 | 3.73 | 2.61 | 1.88 | 1.34 | 0.698 | 1.67 | 1.57 | 1.08 | 0.943 | 0.967 | 0.794 | 0.876 | 0.844 | 2.01 | 1.04 | 1.25 | 0.385 | |
| Price to Book Ratio | 0.278 | 0.293 | 0.297 | 0.322 | 0.417 | 0.384 | 0.639 | 0.587 | 0.692 | 0.734 | 0.603 | 0.752 | 0.683 | 0.719 | 0.584 | 1.18 | 0.828 | 0.446 | 1.1 | 1.22 | 0.943 | 0.823 | 0.819 | 0.621 | 0.663 | 0.542 | 0.526 | 0.512 | 0.871 | 1.36 | |
| Price to Free Cash Flow Ratio | 5.09 | 4.83 | 4 | 4.96 | 5.72 | 6.17 | 8.41 | 7.05 | 7.17 | 7.6 | 7.46 | 13.48 | 9.43 | 16.34 | -54.27 | -26.33 | 6.88 | 7.49 | 71.15 | 13.88 | -7.96 | -6.9 | -4.71 | -1.31 | 26.25 | -52.43 | -10.31 | -0.759 | 40.65 | -10.06 | |
| Price to Operating Cash Flow Ratio | 5.04 | 4.77 | 3.88 | 4.93 | 5.71 | 6.1 | 8.03 | 6.91 | 6.76 | 7.37 | 7.22 | 13.31 | 9.16 | 12.1 | 8.36 | 6.16 | 4.44 | 2.43 | 6.84 | 6.53 | 5.42 | 5.13 | 7.69 | 2.48 | 3.16 | 2.77 | 7 | -2.58 | 13.37 | 11.91 | |
| Price Earnings to Growth Ratio | 0.272 | 0.019 | -0.403 | -0.2 | -0.03 | 0.022 | -0.298 | 0.883 | 0.085 | 0.102 | -0.509 | -0.266 | -0.218 | 0.104 | 0.063 | 0.026 | -0.38 | 0.034 | -0.356 | 0.06 | 0.544 | -0.024 | 1.66 | 0.691 | -1.4 | 0.07 | 0.358 | -0.119 | 0.003 | 0 | |
| EV to EBITDA | 12.54 | 12.63 | 5.47 | 6.05 | 6.73 | 6.56 | 7.09 | 5.11 | 5.14 | 5.79 | 13.43 | 22.45 | 18.07 | 17.03 | 12.95 | 11.87 | 10.43 | 1.83 | 4.77 | 10.28 | 10.56 | 8.96 | 9.9 | 10.01 | 9.24 | 9.93 | 27.87 | 16.75 | 16.87 | 8.37 | |
| Liquidity Ratios | |||||||||||||||||||||||||||||||
| Current Ratio | 0 | 0.196 | 0.301 | 0.233 | 0.258 | 0.229 | 0.192 | 0.155 | 0.22 | 0.301 | 0.271 | 0.378 | 0.269 | 0.343 | 0.276 | 0.541 | 0.879 | 0.048 | 0.051 | 0.151 | 1 | 0.342 | 0.92 | 0.416 | 0.96 | 0.601 | 0.488 | 0.522 | 2.04 | 1.47 | |
| Quick Ratio | 0 | 0.196 | 0.112 | 0.233 | 0.258 | 0.229 | 0.192 | 0.155 | 0.22 | 0.301 | 0.271 | 0.378 | 0.269 | 0.343 | 0.276 | 0.541 | 0.879 | 0.048 | 0.051 | 0.151 | 1 | 0.342 | 0.92 | 0.416 | 0.96 | 0.601 | 0.488 | 0.229 | 1.62 | 0.508 | |
| Cash Ratio | 0.124 | 0.116 | 0.058 | 0.077 | 0.157 | 0.119 | 0.106 | 0.084 | 0.114 | 0.19 | 0.134 | 0.184 | 0.175 | 0.153 | 0.114 | 0.21 | 0.424 | 0.023 | 0.02 | 0.048 | 0.227 | 0.052 | 0.115 | 0.132 | 0.164 | 0.076 | 0.111 | 0.048 | 0.03 | 0 | |
| Debt Ratio | 0.459 | 0.462 | 0.499 | 0.496 | 0.505 | 0.527 | 0.505 | 0.495 | 0.487 | 0.497 | 0.486 | 0.475 | 0.435 | 0.392 | 0.4 | 0.624 | 0.609 | 0.034 | 0.088 | 0.632 | 0.635 | 0.557 | 0.551 | 0.559 | 0.537 | 0.544 | 0.525 | 0.491 | 0.025 | 0.337 | |
| Debt to Equity Ratio | 1.25 | 1.27 | 1.49 | 1.5 | 1.6 | 1.73 | 1.66 | 1.6 | 1.6 | 1.66 | 1.55 | 1.52 | 1.02 | 0.839 | 0.823 | 2.31 | 2.21 | 0.13 | 0.347 | 2.54 | 3.51 | 3.03 | 3.01 | 2.66 | 2.22 | 2.22 | 2.02 | 1.05 | 0.034 | 0.801 | |
| Long Term Debt to Capitalization | 0.488 | 0.502 | 0.499 | 0.543 | 0.576 | 0.59 | 0.584 | 0.562 | 0.564 | 0.565 | 0.575 | 0.569 | 0.432 | 0.388 | 0.417 | 0.667 | 0.66 | 0 | 0 | 0.71 | 0.778 | 0.729 | 0.751 | 0.727 | 0.69 | 0.689 | 0.669 | 0.361 | 0.001 | 0.158 | |
| Total Debt to Capitalization | 0.555 | 0.559 | 0.599 | 0.6 | 0.615 | 0.633 | 0.625 | 0.615 | 0.615 | 0.625 | 0.608 | 0.603 | 0.504 | 0.456 | 0.452 | 0.698 | 0.689 | 0.115 | 0.257 | 0.717 | 0.778 | 0.752 | 0.751 | 0.727 | 0.69 | 0.689 | 0.669 | 0.512 | 0.032 | 0.445 | |
| Interest Coverage Ratio | 2.79 | 2.05 | 4.76 | 2.28 | 1.83 | 2.11 | 1.86 | 2.31 | 2.41 | 2.67 | 2.64 | 2.36 | 2.31 | 2.68 | 2.52 | 1.43 | 1.31 | 1.28 | 0 | 0 | 1.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Flow to Debt Ratio | 0.044 | 0.048 | 0.051 | 0.044 | 0.046 | 0.036 | 0.048 | 0.053 | 0.064 | 0.06 | 0.054 | 0.037 | 0.073 | 0.071 | 0.085 | 0.083 | 0.084 | 1.42 | 0.463 | 0.074 | 0.05 | 0.053 | 0.035 | 0.094 | 0.094 | 0.088 | 0.037 | -0.189 | 1.94 | 0.143 | |
| Margins | |||||||||||||||||||||||||||||||
| Gross Profit Margin | 48.21% | 46.83% | 51.62% | 44.67% | 52.19% | 51.86% | 51.93% | 52.55% | 53.18% | 57.15% | 56.86% | 57.35% | 54.67% | 63.03% | 47.87% | 62.82% | 46.11% | 45.56% | 46.3% | 58.8% | 48.56% | 60.61% | 60.14% | 54.82% | 54.71% | 57.85% | 68.78% | 34.83% | 7.6% | 7.3% | |
| Operating Profit Margin | 45.69% | 45.83% | 100% | 45.4% | 38.63% | 47.74% | 36.17% | 41.85% | 42.89% | 46.7% | 47.63% | 43.86% | 41.11% | 45.82% | 47.43% | 28.06% | 26.92% | 26% | 20.57% | 29.66% | 32.66% | 34.08% | 38.91% | 37.49% | 36.52% | 36.55% | 24.38% | 13.01% | 5.69% | 6.17% | |
| Pretax Profit Margin | 24.38% | 26.94% | 6.64% | 12.09% | 39.94% | -31.09% | 19.18% | 35.74% | 36.18% | 34.66% | 20.81% | 36.98% | 68.27% | 112.7% | 97.42% | 18.21% | 10.51% | 20.94% | 4.03% | 13.53% | 9.61% | 15.95% | 19.4% | 18.69% | 23.56% | 19.93% | 24.48% | 12.79% | 92.4% | 5.21% | |
| Net Profit Margin | 20.31% | 23.63% | 6.04% | 10.96% | 24.44% | -24.31% | 15.9% | 27.47% | 28.07% | 18.87% | 9.2% | 24.79% | 56.74% | 98.61% | 76.32% | 12.73% | 8.69% | 14.29% | 7.31% | 15.01% | 5.31% | 4.52% | -0.552% | 8.59% | 11.32% | 15.15% | 22.7% | 10.08% | 57.58% | 2.31% | |
| Operating Cash Flow Margin | 21.67% | 23.79% | 24.25% | 22.58% | 25.98% | 20.61% | 24.02% | 25.03% | 28.56% | 31.13% | 25.75% | 25.6% | 34.41% | 30.82% | 31.16% | 30.52% | 30.2% | 28.73% | 24.42% | 24.02% | 19.86% | 18.37% | 12.57% | 31.99% | 27.74% | 30.46% | 28.74% | -40.31% | 9.35% | 3.23% | |
| Free Cash Flow Margin | 21.43% | 23.49% | 23.49% | 22.43% | 25.91% | 20.4% | 22.94% | 24.52% | 26.92% | 30.19% | 24.93% | 25.26% | 33.41% | 22.82% | -4.8% | -7.14% | 19.48% | 9.32% | 2.35% | 11.31% | -13.51% | -13.66% | -20.52% | -60.78% | 3.34% | -1.61% | -19.52% | -136.9% | 3.07% | -3.82% | |
| Return | |||||||||||||||||||||||||||||||
| Return on Assets | 1.91% | 2.23% | 0.638% | 1.05% | 2.17% | -2.26% | 1.6% | 2.89% | 3.07% | 1.8% | 0.936% | 1.71% | 5.25% | 8.88% | 8.31% | 2.16% | 1.48% | 2.41% | 1.22% | 2.9% | 0.841% | 0.724% | -0.086% | 1.41% | 2.07% | 2.39% | 1.54% | 2.32% | 29.74% | 3.43% | |
| Return on Equity | 5.23% | 6.1% | 1.91% | 3.18% | 6.88% | -7.41% | 5.27% | 9.32% | 10.06% | 6.03% | 2.99% | 5.47% | 12.29% | 19.01% | 17.11% | 8% | 5.36% | 9.13% | 4.8% | 11.65% | 4.65% | 3.95% | -0.468% | 6.71% | 8.57% | 9.73% | 5.94% | 4.96% | 40.12% | 8.16% | |
| Return on Capital Employed | 4.85% | 4.81% | 12.79% | 4.96% | 3.8% | 4.98% | 4.03% | 4.99% | 5.3% | 5.14% | 5.28% | 3.3% | 4.4% | 4.67% | 5.57% | 5.1% | 4.8% | 15.84% | 13.33% | 7.73% | 5.35% | 6.01% | 6.24% | 6.42% | 6.96% | 6.03% | 1.73% | 4.05% | 3.96% | 18.31% | |
| Return on Invested Capital | 3.86% | 3.92% | 9.24% | 4.16% | 2.43% | 3.95% | 3.42% | 4.18% | 4.64% | 3.5% | 3.03% | 2.26% | 3.78% | 4.17% | 4.39% | 3.61% | 3.9% | 10.63% | 0.895% | 8.5% | 3.64% | 4.89% | 2.9% | 5.68% | 5.56% | 3.69% | 1.39% | 3.25% | 2.49% | 8.11% | |
| Turnover Ratios | |||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 7.01 | 20.46 | 20.52 | 13.97 | 15.97 | 11.07 | 15.06 | 15.14 | 10.57 | 7.42 | 11.14 | 4.95 | 8.87 | 11.7 | 10.89 | 9.07 | 7.95 | 9.13 | 7.29 | 7.36 | 6.43 | 6.12 | 7.15 | 14.48 | 5.68 | 6.73 | 4.41 | 5.15 | 12.74 | 6.08 | |
| Payables Turnover Ratio | 0 | 2.74 | 2.81 | 2.97 | 2.57 | 2.77 | 3.04 | 2.97 | 2.64 | 2.22 | 2.72 | 1.61 | 1.86 | 2.16 | 2.85 | 0 | 0 | 3.28 | 2.29 | 1.66 | 2.47 | 2.31 | 1.88 | 1.86 | 2.05 | 1.49 | 0.52 | 6.8 | 5.7 | 6.01 | |
| Inventory Turnover Ratio | 0 | 0 | 1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.97 | 4.39 | 2.87 | |
| Fixed Asset Turnover Ratio | 10.75 | 10.54 | 3.41 | 3.14 | 2.15 | 1.82 | 1.81 | 1.72 | 1.62 | 1.26 | 37.87 | 28.78 | 24.02 | 8.7 | 0.145 | 0.232 | 0.217 | 0.183 | 0.183 | 0.238 | 55.62 | 0.177 | 0.172 | 0.183 | 0.217 | 0.183 | 0.087 | 0.475 | 6.11 | 10.23 | |
| Asset Turnover Ratio | 0.094 | 0.094 | 0.106 | 0.096 | 0.089 | 0.093 | 0.1 | 0.105 | 0.109 | 0.095 | 0.102 | 0.069 | 0.093 | 0.09 | 0.109 | 0.17 | 0.17 | 0.169 | 0.167 | 0.194 | 0.159 | 0.16 | 0.155 | 0.164 | 0.183 | 0.158 | 0.068 | 0.23 | 0.517 | 1.49 | |
| Per Share Items () | |||||||||||||||||||||||||||||||
| Revenue Per Share | 104.4 | 102.5 | 112.7 | 101.1 | 92.06 | 91.78 | 104.2 | 101.8 | 92.98 | 76.67 | 71.55 | 44.03 | 39.8 | 30.74 | 29.11 | 25.8 | 24.83 | 25.54 | 23.41 | 27.72 | 28.46 | 27.63 | 25.34 | 23.29 | 21.12 | 16.7 | 6.21 | 11.21 | 14.48 | 44.21 | |
| Operating Cash Flow Per Share | 22.64 | 24.38 | 27.32 | 22.82 | 23.91 | 18.91 | 25.03 | 25.48 | 26.55 | 23.87 | 18.42 | 11.27 | 13.69 | 9.47 | 9.07 | 7.87 | 7.5 | 7.34 | 5.72 | 6.66 | 5.65 | 5.08 | 3.19 | 7.45 | 5.86 | 5.09 | 1.79 | -4.52 | 1.35 | 1.43 | |
| Free Cash Flow Per Share | 22.38 | 24.08 | 26.46 | 22.67 | 23.85 | 18.72 | 23.9 | 24.96 | 25.03 | 23.14 | 17.84 | 11.12 | 13.3 | 7.01 | -1.4 | -1.84 | 4.84 | 2.38 | 0.55 | 3.13 | -3.85 | -3.77 | -5.2 | -14.15 | 0.705 | -0.269 | -1.21 | -15.35 | 0.445 | -1.69 | |
| Cash & Short Term Investments | 16.11 | 13.02 | 10.69 | 10.09 | 15.64 | 12.68 | 10.91 | 9.65 | 11.31 | 20.22 | 7.64 | 9.84 | 10.2 | 6.1 | 2.22 | 2.03 | 2.91 | 2.47 | 2.13 | 1.78 | 1.3 | 0.825 | 0.624 | 0.744 | 0.767 | 0.357 | 0.413 | 0.608 | 0.217 | 0 | |
| Earnings Per Share | 21.21 | 24.23 | 6.8 | 11.08 | 22.5 | -22.32 | 16.57 | 27.96 | 26.1 | 14.46 | 6.58 | 10.92 | 22.58 | 30.31 | 22.22 | 3.28 | 2.16 | 3.65 | 1.71 | 4.16 | 1.51 | 1.25 | -0.14 | 2 | 2.39 | 2.53 | 1.41 | 1.13 | 8.34 | 1.02 | |
| EBITDA Per Share | 48.48 | 48 | 114.8 | 103.4 | 95.62 | 94.91 | 100.7 | 126.5 | 113.3 | 95.85 | 34.75 | 19.74 | 16.72 | 14.23 | 13.93 | 11.9 | 11.45 | 11.2 | 10.33 | 12.87 | 13.57 | 13.54 | 11.51 | 9.69 | 8.63 | 7.19 | 2.16 | 2.09 | 1.1 | 3.23 | |
| Dividend Per Share | 0.79 | 0.646 | 0.596 | 0.598 | 0.594 | 0.59 | 0.592 | 0.586 | 0.587 | 0.593 | 0.595 | 0.593 | 0.596 | 0.588 | 0.594 | 0.589 | 0.597 | 0.571 | 0.56 | 0.554 | 2.08 | 2.89 | 2.82 | 2.55 | 1.73 | 1.37 | 0.302 | 0 | 0 | 0 | |
| Enterprise Value Per Share | 608 | 606.5 | 627.8 | 625.9 | 643.2 | 622.8 | 713.4 | 645.8 | 582.2 | 554.6 | 466.6 | 443.2 | 302.2 | 242.3 | 180.5 | 141.2 | 119.4 | 20.54 | 49.33 | 132.3 | 143.3 | 121.3 | 113.9 | 97.04 | 79.78 | 71.38 | 60.05 | 34.95 | 18.58 | 27.01 | |
| Book Value Per Share | 405.2 | 397.2 | 356.6 | 348.9 | 327.2 | 301 | 314.5 | 300 | 259.4 | 239.7 | 220.4 | 199.6 | 183.7 | 159.4 | 129.8 | 41.07 | 40.21 | 39.96 | 35.64 | 35.72 | 32.45 | 31.67 | 29.9 | 29.81 | 27.9 | 26 | 23.74 | 22.77 | 20.79 | 12.5 | |
| Price Per Share | 112.7 | 116.3 | 106 | 112.5 | 136.5 | 115.4 | 201 | 176 | 179.5 | 175.9 | 133 | 150 | 125.4 | 114.6 | 75.83 | 48.5 | 33.29 | 17.83 | 39.1 | 43.5 | 30.61 | 26.05 | 24.5 | 18.5 | 18.5 | 14.1 | 12.5 | 11.65 | 18.1 | 17 | |
| Dividend Ratios | |||||||||||||||||||||||||||||||
| Dividend Payout Ratio | 3.76% | 2.67% | 8.75% | 5.39% | 2.64% | -2.65% | 3.57% | 2.1% | 2.25% | 4.1% | 9.04% | 5.43% | 2.64% | 1.94% | 2.68% | 17.93% | 27.67% | 15.64% | 32.74% | 13.31% | 137.9% | 231.3% | -2,014% | 127.7% | 72.58% | 54.07% | 21.4% | 0% | 0% | 0% | |
| Annual Dividend Yield | 0.701% | 0.556% | 0.562% | 0.531% | 0.435% | 0.511% | 0.294% | 0.333% | 0.327% | 0.337% | 0.447% | 0.395% | 0.475% | 0.513% | 0.784% | 1.21% | 1.79% | 3.2% | 1.43% | 1.27% | 6.8% | 11.1% | 11.51% | 13.8% | 9.38% | 9.7% | 2.41% | 0% | 0% | 0% | |
| Effective Tax Rate | 21.8% | 19.71% | 28.62% | 17.13% | 37.12% | 21.81% | 16.27% | 17.31% | 13.85% | 33.85% | 43.2% | 32.68% | 16.44% | 12.5% | 21.81% | 30.26% | 20.5% | 36.84% | 93.68% | -8.09% | 32.56% | 19.16% | 53.72% | 11.9% | 20.56% | 39% | 19.84% | 21.21% | 37.68% | 55.72% | |
| Short Term Coverage Ratio | 0.217 | 0.278 | 0.168 | 0.209 | 0.307 | 0.218 | 0.307 | 0.27 | 0.341 | 0.274 | 0.433 | 0.289 | 0.29 | 0.293 | 0.639 | 0.644 | 0.618 | 1.42 | 0.463 | 2.23 | 0.527 | 0.463 | 0.291 | 0 | 0 | 0 | 0 | -0.409 | 2.01 | 0.186 | |
| Capital Expenditure Coverage Ratio | 87.78 | 80.38 | 44.89 | 152 | 392.1 | 98.99 | 22.31 | 49.2 | 17.43 | 32.97 | 31.43 | 75.76 | 34.53 | 3.85 | 0.867 | 0.81 | 2.82 | 1.48 | 1.11 | 1.89 | 0.595 | 0.574 | 0.38 | 0.345 | 1.14 | 0.95 | 0.595 | -0.417 | 1.49 | 0.458 | |
| EBIT Per Revenue | 0.457 | 0.458 | 1 | 0.454 | 0.386 | 0.477 | 0.362 | 0.419 | 0.429 | 0.467 | 0.476 | 0.439 | 0.411 | 0.458 | 0.474 | 0.281 | 0.269 | 0.26 | 0.206 | 0.297 | 0.327 | 0.341 | 0.389 | 0.375 | 0.365 | 0.366 | 0.244 | 0.13 | 0.057 | 0.062 | |
| EBITDA Per Revenue | 0.464 | 0.468 | 1.02 | 1.02 | 1.04 | 1.03 | 0.966 | 1.24 | 1.22 | 1.25 | 0.486 | 0.448 | 0.42 | 0.463 | 0.479 | 0.461 | 0.461 | 0.438 | 0.441 | 0.464 | 0.477 | 0.49 | 0.454 | 0.416 | 0.409 | 0.43 | 0.347 | 0.186 | 0.076 | 0.073 | |
| Days of Sales Outstanding | 52.06 | 17.84 | 17.79 | 26.12 | 22.85 | 32.98 | 24.24 | 24.1 | 34.52 | 49.17 | 32.77 | 73.79 | 41.15 | 31.2 | 33.52 | 40.26 | 45.91 | 39.96 | 50.09 | 49.57 | 56.77 | 59.65 | 51.05 | 25.21 | 64.26 | 54.26 | 82.84 | 70.94 | 28.66 | 60.04 | |
| Days of Inventory Outstanding | 0 | 0 | 233.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.4 | 83.21 | 127.2 | |
| Days of Payables Outstanding | 0 | 133.4 | 129.7 | 122.8 | 141.9 | 131.8 | 120.1 | 122.8 | 138.3 | 164.4 | 134.2 | 226.7 | 196.3 | 169.3 | 127.9 | 0 | 0 | 111.3 | 159.4 | 219.5 | 148 | 157.8 | 194.5 | 196.2 | 178.3 | 245 | 702.2 | 53.65 | 64.01 | 60.78 | |
| Cash Conversion Cycle | 52.06 | -115.6 | 121.5 | -96.63 | -119.1 | -98.85 | -95.83 | -98.74 | -103.8 | -115.3 | -101.4 | -152.9 | -155.1 | -138.1 | -94.34 | 40.26 | 45.91 | -71.31 | -109.3 | -170 | -91.2 | -98.1 | -143.4 | -171 | -114 | -190.8 | -619.4 | 202.7 | 47.86 | 126.4 | |
| Cash Conversion Ratio | 1.07 | 1.01 | 4.02 | 2.06 | 1.06 | -0.848 | 1.51 | 0.911 | 1.02 | 1.65 | 2.8 | 1.03 | 0.606 | 0.313 | 0.408 | 2.4 | 3.48 | 2.01 | 3.34 | 1.6 | 3.74 | 4.06 | -22.76 | 3.73 | 2.45 | 2.01 | 1.27 | -4 | 0.162 | 1.4 | |
| Free Cash Flow to Earnings | 1.06 | 0.994 | 3.89 | 2.05 | 1.06 | -0.839 | 1.44 | 0.893 | 0.959 | 1.6 | 2.71 | 1.02 | 0.589 | 0.231 | -0.063 | -0.561 | 2.24 | 0.653 | 0.321 | 0.753 | -2.55 | -3.02 | 37.14 | -7.08 | 0.295 | -0.106 | -0.86 | -13.59 | 0.053 | -1.66 | |