| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
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 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||||||||
| Price to Earnings Ratio | -34.9 | -36.6 | 864.5 | -4.96 | -22.63 | 10.31 | 11.38 | 29.68 | 29.65 | 115.7 | 46.03 | 44.2 | 35.51 | 140.3 | 58.46 | 9.57 | 18.08 | 62.75 | 4.06 | 8.57 | 27.65 | 20.9 | 11.67 | 13.91 | 13.25 | 13.56 | 8.16 | 12.65 | 14.89 | 12.06 | |
| Price to Sales Ratio | 3.16 | 3.22 | 37.5 | 3.22 | 1.88 | 5.85 | 4.21 | 6.93 | 6.21 | 8.51 | 6.75 | 7.68 | 12.26 | 14.03 | 5.02 | 4.55 | 5.01 | 3.57 | 1.39 | 5.37 | 11.05 | 8.92 | 7 | 6.22 | 5 | 3.96 | 3.05 | 2.63 | 3.2 | 9.98 | |
| Price to Book Ratio | 0.796 | 0.835 | 6.71 | 0.711 | 0.34 | 0.989 | 0.88 | 1.53 | 1.3 | 2.1 | 1.64 | 1.77 | 2.67 | 2.96 | 1.06 | 0.963 | 1.11 | 0.823 | 0.396 | 1.48 | 2.55 | 2.25 | 1.81 | 1.44 | 1.57 | 1.39 | 1.55 | 1.34 | 1.08 | 1.86 | |
| Price to Free Cash Flow Ratio | 109.5 | 0 | 334.6 | 11.73 | 13.85 | 18.41 | 7.8 | 22.18 | 17.37 | 24.04 | 18.66 | 24.44 | 37.72 | 50.01 | 19.74 | -19.63 | -94.18 | 21.47 | 8.39 | -1.46 | -15.28 | -9.51 | 28.77 | -53.54 | 13.08 | -2.53 | -421.4 | -3.09 | -1.31 | -1.52 | |
| Price to Operating Cash Flow Ratio | 34.17 | 0 | 91.04 | 11.73 | 3.88 | 18.41 | 7.8 | 22.18 | 17.37 | 23.8 | 18.66 | 24.44 | 37.72 | 50.01 | 19.35 | 18.39 | 16.93 | 13.12 | 4.03 | 13.91 | 27.04 | 23.78 | 21.02 | 17.44 | 9.17 | 10.6 | 13.07 | 11.29 | 19.35 | 38.42 | |
| Price Earnings to Growth Ratio | 0.11 | 0.003 | -8.63 | -0.013 | 0.174 | 0.337 | 0.215 | 1.83 | 0.143 | -1.84 | -5.22 | 1.83 | 0.059 | 0 | -0.585 | 0.085 | 0.034 | -0.688 | -0.095 | 0.06 | 0.756 | -0.631 | 0.153 | 0.45 | 1.69 | -0.368 | 0.063 | 0.812 | -0.32 | 0 | |
| EV to EBITDA | 15.72 | 81.64 | 13.85 | 14.4 | 16.84 | 11.45 | 15.36 | 13.58 | 15.12 | 10.63 | 16.5 | 21.56 | 24.23 | 17.33 | 11.6 | 29.4 | 50.91 | 8.95 | 15.48 | 26.91 | 26.12 | 20.44 | 20.68 | 13.25 | 10.94 | 9.53 | 10.46 | 10.36 | 29.07 | ||
| Liquidity Ratios | |||||||||||||||||||||||||||||||
| Current Ratio | 2.02 | 0 | 2.15 | 0.744 | 0.789 | 0.912 | 1.44 | 1.64 | 2.81 | 2.21 | 1.81 | 0.659 | 0.6 | 1.02 | 1.1 | 0.396 | 0.636 | 0.185 | 0.551 | 2.64 | 10.03 | 1.04 | 1.46 | 1.84 | 1.67 | 1.33 | 0.347 | 0.174 | 0.091 | 13.98 | |
| Quick Ratio | 2.02 | 0 | 2.15 | 0.744 | 0.789 | 0.912 | 1.44 | 1.64 | 2.81 | 2.21 | 1.81 | 0.659 | 0.6 | 1.02 | 1.1 | 0.396 | 0.636 | 0.185 | 0.551 | 2.64 | 10.03 | 1.04 | 1.46 | 1.84 | 1.67 | 1.33 | 0.347 | 0.174 | 0.091 | 13.98 | |
| Cash Ratio | 1.52 | 1.52 | 0.287 | 0.252 | 0.224 | 0.274 | 0.489 | 0.269 | 0.509 | 0.253 | 0.523 | 0.147 | 0.123 | 0.253 | 0.278 | 0.085 | 0.287 | 0.091 | 0.523 | 0.052 | 0.848 | 0 | 0.466 | 0.584 | 0.773 | 0.238 | 0.204 | 0.137 | 0.056 | 13.22 | |
| Debt Ratio | 0.713 | 0.713 | 0.432 | 0.464 | 0.527 | 0.449 | 0.463 | 0.465 | 0.438 | 0.422 | 0.411 | 0.523 | 0.48 | 0.466 | 0.456 | 0.441 | 0.466 | 0.468 | 0.513 | 0.493 | 0.374 | 0.471 | 0.424 | 0.502 | 0.378 | 0.379 | 0.41 | 0.527 | 0.258 | 0.374 | |
| Debt to Equity Ratio | 2.04 | 2.04 | 1.15 | 1.17 | 1.37 | 1.04 | 1.1 | 1.09 | 0.946 | 0.947 | 0.891 | 1.42 | 1.18 | 1.07 | 1.01 | 0.996 | 1.08 | 1.12 | 1.44 | 1.47 | 0.723 | 1.07 | 0.866 | 1.19 | 0.889 | 0.849 | 1.05 | 1.39 | 0.496 | 0.813 | |
| Long Term Debt to Capitalization | 0.555 | 0.555 | 0.454 | 0.437 | 0.516 | 0.433 | 0.496 | 0.492 | 0.461 | 0.485 | 0.469 | 0.585 | 0.529 | 0.501 | 0.488 | 0.488 | 0.485 | 0.445 | 0.519 | 0.586 | 0.417 | 0.514 | 0.46 | 0.541 | 0.464 | 0.452 | 0.503 | 0.518 | 0.156 | 0.422 | |
| Total Debt to Capitalization | 0.671 | 0.671 | 0.534 | 0.539 | 0.578 | 0.511 | 0.525 | 0.522 | 0.486 | 0.486 | 0.471 | 0.586 | 0.542 | 0.516 | 0.503 | 0.499 | 0.519 | 0.528 | 0.59 | 0.596 | 0.42 | 0.516 | 0.464 | 0.544 | 0.471 | 0.459 | 0.511 | 0.582 | 0.331 | 0.449 | |
| Interest Coverage Ratio | 2.6 | 0 | 1.01 | 1.82 | 3.79 | 4.78 | 4.31 | 3.31 | 3.26 | 3.33 | 3.36 | 3.1 | 2.76 | 2.36 | 1.41 | 2.45 | 0.476 | -0.32 | 1.64 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Flow to Debt Ratio | 0.011 | 0 | 0.064 | 0.052 | 0.064 | 0.051 | 0.102 | 0.063 | 0.079 | 0.093 | 0.099 | 0.051 | 0.06 | 0.055 | 0.054 | 0.053 | 0.061 | 0.056 | 0.068 | 0.072 | 0.13 | 0.089 | 0.1 | 0.069 | 0.193 | 0.155 | 0.113 | 0.085 | 0.113 | 0.06 | |
| Margins | |||||||||||||||||||||||||||||||
| Gross Profit Margin | 58.23% | 34.08% | 35.75% | 44.81% | 50.27% | 54.62% | 58.75% | 61.92% | 63.11% | 62.77% | 66.64% | 66.16% | 64.7% | 62.84% | 63.14% | 63.27% | 62.95% | 50.88% | 57.13% | 96.93% | 96.35% | 94.68% | 95.36% | 93.82% | 93.58% | 94.17% | 94.5% | 93.81% | 91.91% | 100% | |
| Operating Profit Margin | 42.74% | 15.35% | 23.7% | 31.5% | 39.38% | 42.85% | 49.81% | 53.55% | 55.61% | 56.21% | 61.04% | 60.5% | 58.56% | 56.58% | 34.29% | 55.6% | 10.25% | -7.49% | 44.03% | 35.77% | 29.79% | 32.69% | 33.09% | 32.7% | 37.01% | 38.44% | 39.12% | 37.12% | 33.38% | 36.94% | |
| Pretax Profit Margin | -10.92% | -9.66% | 4.28% | -69.94% | -8.86% | 59.64% | 40.36% | 24.2% | 21.94% | 6.59% | 15.65% | 18.07% | 24.12% | 8.04% | 12.54% | 49.27% | 25.51% | 7.04% | 4.03% | 15.07% | 23.57% | 30.41% | 27.41% | 44.71% | 36.3% | 29.2% | 32.75% | 32.94% | 33.78% | -24.44% | |
| Net Profit Margin | -8.99% | -8.8% | 4.34% | -64.92% | -8.31% | 56.71% | 36.96% | 23.36% | 20.95% | 7.35% | 14.66% | 17.37% | 34.53% | 10% | 8.59% | 47.59% | 27.72% | 5.69% | 34.1% | 62.63% | 39.97% | 42.7% | 60.01% | 44.71% | 37.74% | 29.2% | 37.43% | 20.8% | 21.5% | 82.71% | |
| Operating Cash Flow Margin | 9.19% | 0% | 41.19% | 27.41% | 48.5% | 31.76% | 53.94% | 31.26% | 35.76% | 35.76% | 36.14% | 31.42% | 32.51% | 28.05% | 25.96% | 24.76% | 29.61% | 27.23% | 34.43% | 38.57% | 40.86% | 37.54% | 33.31% | 35.64% | 54.52% | 37.35% | 23.36% | 23.31% | 16.55% | 25.97% | |
| Free Cash Flow Margin | 2.89% | 0% | 11.21% | 27.41% | 13.59% | 31.76% | 53.94% | 31.26% | 35.76% | 35.41% | 36.14% | 31.42% | 32.51% | 28.05% | 25.44% | -23.19% | -5.32% | 16.64% | 16.51% | -367.5% | -72.34% | -93.86% | 24.35% | -11.61% | 38.22% | -156.3% | -0.725% | -85.05% | -244.3% | -656% | |
| Return | |||||||||||||||||||||||||||||||
| Return on Assets | -0.797% | -0.797% | 0.293% | -5.7% | -0.58% | 4.13% | 3.24% | 2.2% | 2.03% | 0.807% | 1.65% | 1.48% | 3.05% | 0.92% | 0.814% | 4.46% | 2.66% | 0.549% | 3.47% | 5.78% | 4.76% | 4.76% | 7.61% | 4.34% | 5.05% | 4.59% | 7.43% | 4% | 3.79% | 7.12% | |
| Return on Equity | -2.25% | -2.28% | 0.776% | -14.35% | -1.5% | 9.59% | 7.74% | 5.17% | 4.38% | 1.81% | 3.57% | 3.99% | 7.51% | 2.11% | 1.81% | 10.06% | 6.16% | 1.31% | 9.74% | 17.26% | 9.22% | 10.79% | 15.54% | 10.32% | 11.86% | 10.28% | 18.95% | 10.55% | 7.28% | 15.46% | |
| Return on Capital Employed | 3.86% | 1.42% | 1.7% | 3.05% | 2.96% | 3.4% | 4.59% | 5.31% | 5.49% | 6.4% | 7.1% | 5.63% | 5.97% | 5.51% | 3.41% | 5.92% | 1.1% | -1.13% | 5.12% | 3.58% | 3.66% | 3.79% | 4.32% | 3.27% | 5.21% | 6.3% | 8.13% | 8.36% | 6.86% | 3.19% | |
| Return on Invested Capital | 3.6% | 1.46% | 1.74% | 3.13% | 3.02% | 3.49% | 4.7% | 5.38% | 5.55% | 6.46% | 7.23% | 5.72% | 6.08% | 5.59% | 3.46% | 5.99% | 1.13% | -1.19% | 5.55% | 3.65% | 3.76% | 4.15% | 4.27% | 2.23% | 4.29% | 4.93% | 7.79% | 4.32% | 4.49% | -2.88% | |
| Turnover Ratios | |||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 2.99 | 3.05 | 0.675 | 2.7 | 2.69 | 2.48 | 2.69 | 3.46 | 3.04 | 3.44 | 3.48 | 2.93 | 3.4 | 3.02 | 3.37 | 3.97 | 32.52 | 32.55 | 145.5 | 80.61 | 3.99 | 3.45 | 4.56 | 2.65 | 2.93 | 3.56 | 30.39 | 35.85 | 34.67 | 44.62 | |
| Payables Turnover Ratio | 0 | 0 | 3.7 | 3.02 | 2.77 | 2.32 | 2.8 | 2.75 | 3.1 | 4.16 | 3.12 | 2.89 | 3.07 | 3.51 | 3.15 | 3.26 | 3.01 | 6.26 | 0 | 0.239 | 0.157 | 0.165 | 0.224 | 0.217 | 0.172 | 0.235 | 0.25 | 0.314 | 175.9 | 0 | |
| Inventory Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Fixed Asset Turnover Ratio | 1.14 | 1.16 | 0.816 | 0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0.136 | 0.134 | 0.146 | 0.128 | 0.199 | 0.184 | 0.221 | 0.185 | 0.221 | 0.244 | 0.282 | 0.235 | 0.208 | 0.105 | |
| Asset Turnover Ratio | 0.089 | 0.091 | 0.067 | 0.088 | 0.07 | 0.073 | 0.088 | 0.094 | 0.097 | 0.11 | 0.112 | 0.085 | 0.088 | 0.092 | 0.095 | 0.094 | 0.096 | 0.096 | 0.102 | 0.092 | 0.119 | 0.111 | 0.127 | 0.097 | 0.134 | 0.157 | 0.198 | 0.192 | 0.176 | 0.086 | |
| Per Share Items () | |||||||||||||||||||||||||||||||
| Revenue Per Share | 13.93 | 0 | 1.81 | 14.04 | 17.92 | 12.63 | 15.02 | 14.06 | 13.51 | 12.58 | 16.91 | 15.61 | 10.29 | 6.99 | 16.18 | 15.52 | 14.29 | 14.92 | 19.82 | 18.48 | 12.75 | 9.08 | 9.17 | 7 | 6.7 | 8.23 | 9.73 | 8.76 | 7.16 | 2.76 | |
| Operating Cash Flow Per Share | 1.28 | 0 | 0.746 | 3.85 | 8.69 | 4.01 | 8.1 | 4.39 | 4.83 | 4.5 | 6.11 | 4.9 | 3.35 | 1.96 | 4.2 | 3.84 | 4.23 | 4.06 | 6.82 | 7.13 | 5.21 | 3.41 | 3.05 | 2.5 | 3.66 | 3.07 | 2.27 | 2.04 | 1.19 | 0.716 | |
| Free Cash Flow Per Share | 0.402 | 0 | 0.203 | 3.85 | 2.44 | 4.01 | 8.1 | 4.39 | 4.83 | 4.45 | 6.11 | 4.9 | 3.35 | 1.96 | 4.12 | -3.6 | -0.76 | 2.48 | 3.27 | -67.9 | -9.22 | -8.52 | 2.23 | -0.813 | 2.56 | -12.86 | -0.07 | -7.45 | -17.5 | -18.09 | |
| Cash & Short Term Investments | 5.11 | 4.78 | 0.531 | 3.88 | 4.46 | 4.49 | 4.31 | 2.29 | 1.73 | 1.28 | 3.46 | 2.8 | 2.19 | 1.21 | 2.51 | 2.01 | 4.83 | 5.94 | 12.9 | 40.11 | 28.81 | 0 | 0.94 | 1.23 | 1.97 | 0.503 | 0.456 | 0.917 | 0.326 | 1.07 | |
| Earnings Per Share | -1.25 | 0 | 0.079 | -9.12 | -1.49 | 7.17 | 5.55 | 3.28 | 2.83 | 0.925 | 2.48 | 2.71 | 3.55 | 0.698 | 1.39 | 7.39 | 3.96 | 0.849 | 6.76 | 11.57 | 5.09 | 3.88 | 5.5 | 3.13 | 2.53 | 2.4 | 3.64 | 1.82 | 1.54 | 2.28 | |
| EBITDA Per Share | 9.63 | 5.82 | 0.967 | 8.34 | 11.44 | 8.75 | 12.07 | 10.71 | 10.55 | 10.2 | 16.23 | 12.92 | 8.35 | 5.45 | 9.04 | 12.22 | 4.63 | 2.35 | 12.8 | 10.2 | 5.65 | 4.57 | 4.6 | 3.8 | 3.81 | 4.74 | 5.18 | 4.41 | 3.2 | 1.32 | |
| Dividend Per Share | 3.13 | 0 | 0.561 | 3.87 | 5.45 | 4.25 | 4.3 | 3.58 | 3.43 | 2.74 | 2.98 | 2.4 | 1.41 | 0.753 | 1.44 | 0.785 | 0.777 | 1.16 | 3.6 | 3.3 | 2.73 | 2.33 | 2.24 | 2.26 | 2.27 | 2.02 | 2.02 | 1.97 | 1.68 | 0.197 | |
| Enterprise Value Per Share | 151.3 | 0 | 78.99 | 115.5 | 164.7 | 147.3 | 138.1 | 164.4 | 143.2 | 154.1 | 172.5 | 213.1 | 180 | 132.1 | 156.7 | 141.8 | 136.2 | 119.8 | 114.5 | 157.8 | 152 | 119.4 | 93.94 | 78.53 | 50.52 | 51.91 | 49.34 | 46.16 | 33.11 | 38.44 | |
| Book Value Per Share | 55.56 | 0 | 10.13 | 63.5 | 99.08 | 74.7 | 71.78 | 63.5 | 64.56 | 51.05 | 69.52 | 67.88 | 47.35 | 33.11 | 76.82 | 73.42 | 64.29 | 64.77 | 69.42 | 67.05 | 55.27 | 35.94 | 35.41 | 30.33 | 21.33 | 23.37 | 19.22 | 17.28 | 21.18 | 14.75 | |
| Price Per Share | 44.23 | 0 | 67.92 | 45.17 | 33.72 | 73.89 | 63.2 | 97.46 | 83.88 | 107 | 114.1 | 119.8 | 126.2 | 97.99 | 81.3 | 70.68 | 71.61 | 53.29 | 27.47 | 99.13 | 140.8 | 81.03 | 64.22 | 43.54 | 33.52 | 32.57 | 29.7 | 23.07 | 22.94 | 27.51 | |
| Dividend Ratios | |||||||||||||||||||||||||||||||
| Dividend Payout Ratio | -205% | -246.6% | 713.9% | -42.49% | -366% | 59.31% | 77.41% | 108.9% | 121.1% | 295.8% | 120.3% | 88.43% | 39.74% | 107.8% | 103.5% | 10.62% | 19.62% | 136.1% | 53.34% | 28.51% | 53.53% | 60.18% | 40.7% | 72.2% | 89.59% | 84.22% | 55.61% | 108.2% | 109.1% | 8.62% | |
| Annual Dividend Yield | 7.07% | 6.74% | 0.826% | 8.57% | 16.17% | 5.75% | 6.8% | 3.67% | 4.08% | 2.56% | 2.61% | 2% | 1.12% | 0.768% | 1.77% | 1.11% | 1.09% | 2.17% | 13.12% | 3.33% | 1.94% | 2.88% | 3.49% | 5.19% | 6.76% | 6.21% | 6.82% | 8.55% | 7.33% | 0.715% | |
| Effective Tax Rate | 9.6% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -1.43% | 0% | -9.74% | 2.46% | 32.96% | 21.18% | 22.61% | 5.14% | 49.53% | 35.15% | 187.3% | |
| Short Term Coverage Ratio | 0.099 | 0 | 0.92 | 0.414 | 0.943 | 0.671 | 5.27 | 1.61 | 0 | 0 | 0 | 0.534 | 1.27 | 1.63 | 5.05 | 2.59 | 0.494 | 1.9 | 0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.423 | 0.204 | 0 | |
| Capital Expenditure Coverage Ratio | 1.46 | 0 | 1.37 | 0 | 1.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.96 | 2.39 | 0.516 | 0.848 | 2.57 | 1.92 | 0.095 | 0.361 | 0.286 | 3.72 | 0.754 | 3.34 | 0.193 | 0.97 | 0.215 | 0.063 | 0.038 | |
| EBIT Per Revenue | 0.427 | 0.154 | 0.237 | 0.315 | 0.394 | 0.428 | 0.498 | 0.535 | 0.556 | 0.562 | 0.61 | 0.605 | 0.586 | 0.566 | 0.343 | 0.556 | 0.102 | -0.075 | 0.44 | 0.358 | 0.298 | 0.327 | 0.331 | 0.327 | 0.37 | 0.384 | 0.391 | 0.371 | 0.334 | 0.369 | |
| EBITDA Per Revenue | 0.691 | 0.408 | 0.534 | 0.594 | 0.638 | 0.693 | 0.803 | 0.762 | 0.781 | 0.811 | 0.959 | 0.828 | 0.811 | 0.781 | 0.559 | 0.787 | 0.324 | 0.158 | 0.646 | 0.552 | 0.443 | 0.504 | 0.501 | 0.542 | 0.568 | 0.577 | 0.532 | 0.503 | 0.446 | 0.48 | |
| Days of Sales Outstanding | 122.2 | 119.5 | 540.6 | 135.2 | 135.5 | 147.3 | 135.7 | 105.5 | 119.9 | 106.2 | 104.8 | 124.8 | 107.5 | 120.7 | 108.2 | 91.89 | 11.23 | 11.21 | 2.51 | 4.53 | 91.4 | 105.7 | 80.06 | 137.8 | 124.5 | 102.6 | 12.01 | 10.18 | 10.53 | 8.18 | |
| Days of Inventory Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Payables Outstanding | 0 | 0 | 98.64 | 121 | 131.9 | 157.3 | 130.3 | 132.8 | 117.8 | 87.68 | 117 | 126.3 | 118.8 | 104.1 | 116 | 112 | 121.2 | 58.26 | 0 | 1,529 | 2,322 | 2,207 | 1,631 | 1,682 | 2,116 | 1,552 | 1,460 | 1,164 | 2.07 | 0 | |
| Cash Conversion Cycle | 122.2 | 119.5 | 441.9 | 14.2 | 3.53 | -9.93 | 5.38 | -27.34 | 2.06 | 18.49 | -12.17 | -1.49 | -11.3 | 16.66 | -7.73 | -20.14 | -110 | -47.05 | 2.51 | -1,525 | -2,230 | -2,101 | -1,551 | -1,544 | -1,991 | -1,449 | -1,448 | -1,154 | 8.45 | 8.18 | |
| Cash Conversion Ratio | -1.02 | 0 | 9.5 | -0.422 | -5.83 | 0.56 | 1.46 | 1.34 | 1.71 | 4.86 | 2.47 | 1.81 | 0.942 | 2.81 | 3.02 | 0.52 | 1.07 | 4.78 | 1.01 | 0.616 | 1.02 | 0.879 | 0.555 | 0.797 | 1.44 | 1.28 | 0.624 | 1.12 | 0.77 | 0.314 | |
| Free Cash Flow to Earnings | -0.321 | 0 | 2.58 | -0.422 | -1.63 | 0.56 | 1.46 | 1.34 | 1.71 | 4.81 | 2.47 | 1.81 | 0.942 | 2.81 | 2.96 | -0.487 | -0.192 | 2.92 | 0.484 | -5.87 | -1.81 | -2.2 | 0.406 | -0.26 | 1.01 | -5.35 | -0.019 | -4.09 | -11.36 | -7.93 | |