| 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 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||||||||||||||||||
| Price to Earnings Ratio | 32.98 | -193.6 | 28.97 | 22.26 | 24.16 | 22.65 | 47.77 | 20.1 | 141.5 | -160.2 | -54.3 | -37.79 | -37.54 | -82.97 | 230.1 | -9.3 | -11.57 | -9.29 | -7.66 | -20.48 | -12.14 | -5 | -4.05 | -11.05 | -27.65 | -122 | -21.78 | -22.74 | -40.44 | -18.81 | -20.63 | -13.39 | 115.6 | -13.93 | -21.13 | -20.59 | |
| Price to Sales Ratio | 10.37 | 9.41 | 10.62 | 8.28 | 7.47 | 9.9 | 13.5 | 13.83 | 14.99 | 10.54 | 29.36 | 48.08 | 13.78 | 5.82 | 4.82 | 48.96 | 72.75 | 24.33 | 15.06 | 19.58 | 15.35 | 8.09 | 11.53 | 7.45 | 10.93 | 61.94 | 14.5 | 16.95 | 18.28 | 56.57 | 20.07 | 12.03 | 8.29 | 31.16 | 33.68 | 38.5 | |
| Price to Book Ratio | 7 | 6.32 | 5.96 | 5.32 | 5.6 | 7.07 | 9.24 | 9.5 | 18.38 | 15.52 | 32.24 | 25.96 | 12.32 | 8.89 | 8.65 | 13.93 | 6.77 | 17.88 | 11.04 | 8.37 | 10.32 | 23.43 | 4.13 | 3.17 | 3.85 | 9.41 | 4.27 | 3.06 | 2.9 | 5.75 | 5.2 | 2.23 | 4.67 | 2.7 | 2.06 | 17.03 | |
| Price to Free Cash Flow Ratio | 36.43 | -131.2 | 31.98 | 18.84 | 23.5 | 20.51 | 37.63 | 35.87 | 63.69 | 99.95 | -73.78 | -49.45 | -162.2 | 45.15 | 138.5 | -10.42 | -16.46 | -16.51 | -10.52 | -77.18 | -13.06 | -5.37 | -4.31 | -9.94 | -29.55 | -169.5 | -18.61 | -19.3 | -51.99 | -16.98 | -20.73 | -14.2 | 34.01 | -17.41 | -29.13 | 0 | |
| Price to Operating Cash Flow Ratio | 32.6 | -210.5 | 29.64 | 17.91 | 21.41 | 18.88 | 35.82 | 33.17 | 44.14 | 76.01 | -82.93 | -54.38 | -323.9 | 33.16 | 47.34 | -11.05 | -17.36 | -18.85 | -11.87 | -188.5 | -14.35 | -5.84 | -4.75 | -15.09 | -226.8 | -290.8 | -28.09 | -24.2 | -85.18 | -18.67 | -27.73 | -16.03 | 26.89 | -22.34 | -43.12 | 0 | |
| Price Earnings to Growth Ratio | 24.54 | 1.69 | 3.48 | 0.522 | -1.87 | 0.177 | -1.07 | 0.03 | -0.428 | 2 | 2.08 | -0.645 | -0.127 | 0.181 | -2.22 | -4.92 | -0.88 | -1.17 | -0.117 | 1.04 | -1.61 | 0.291 | -0.051 | -0.182 | -0.544 | 4.65 | -0.944 | -0.388 | 0.656 | -0.269 | -1.65 | 0.017 | -0.941 | 0 | -0.358 | 0 | |
| EV to EBITDA | 27.05 | -3,665 | 23.53 | 14.38 | 17.21 | 18.78 | 40.68 | 55.91 | 194 | 243.2 | -74.05 | -43.46 | -18.42 | 203.7 | 42.26 | -9.8 | -10.84 | -8.65 | -6.51 | -17.99 | -18.67 | -6.18 | -2.4 | -9.49 | -19.17 | -162.7 | -26.09 | -26.46 | -47.28 | -27.29 | -18.52 | -9.91 | 40.91 | -15.54 | -21.97 | ||
| Liquidity Ratios | |||||||||||||||||||||||||||||||||||||
| Current Ratio | 2.36 | 2.69 | 3.99 | 4.83 | 4.46 | 4.33 | 3.61 | 3.43 | 3.28 | 2.31 | 2.78 | 4.2 | 3.99 | 3.67 | 3.39 | 2.23 | 4.59 | 4.01 | 2.49 | 3.07 | 3.84 | 2.61 | 4.27 | 10.16 | 8.48 | 7.2 | 10.54 | 18.98 | 20.55 | 18.62 | 9.99 | 17.82 | 7.27 | 11.28 | 19.15 | 2.88 | |
| Quick Ratio | 2 | 2.35 | 3.78 | 4.66 | 4.3 | 4.18 | 3.49 | 3.32 | 3.14 | 2.21 | 2.67 | 4.12 | 3.96 | 3.6 | 3.11 | 2.23 | 4.59 | 4.01 | 2.49 | 3.07 | 3.84 | 2.61 | 4.27 | 10.1 | 8.4 | 7.2 | 10.54 | 18.98 | 20.55 | 18.62 | 9.99 | 17.82 | 7.27 | 11.28 | 19.15 | 2.88 | |
| Cash Ratio | 1.1 | 1.28 | 2.92 | 3.83 | 3.17 | 3.19 | 2.33 | 2.37 | 2.06 | 1.49 | 1.41 | 1.7 | 1.43 | 1.13 | 1.21 | 0.512 | 1.57 | 1.8 | 1.78 | 0.849 | 0.779 | 0.358 | 0.706 | 1.67 | 2.07 | 4.61 | 1.7 | 1.85 | 5.22 | 4.92 | 3.23 | 11.93 | 3.92 | 2.97 | 10.22 | 2.75 | |
| Debt Ratio | 0.074 | 0.078 | 0.036 | 0.05 | 0.072 | 0.079 | 0.08 | 0.094 | 0.171 | 0.291 | 0.331 | 0.353 | 0.218 | 0.253 | 0.207 | 0.311 | 0.095 | 0.293 | 0.033 | 0.134 | 0.328 | 0.614 | 0.502 | 0.402 | 0.354 | 0.469 | 0.03 | 0.037 | 0.028 | 0.059 | 0.071 | 0.055 | 0.098 | 0.1 | 0.058 | 0.348 | |
| Debt to Equity Ratio | 0.106 | 0.107 | 0.046 | 0.065 | 0.096 | 0.107 | 0.109 | 0.132 | 0.299 | 0.727 | 0.879 | 0.767 | 0.373 | 0.697 | 0.579 | 1.07 | 0.17 | 1.2 | 0.074 | 0.245 | 0.753 | 9.45 | 1.89 | 0.867 | 0.689 | 0.705 | 0.034 | 0.04 | 0.03 | 0.065 | 0.082 | 0.061 | 0.121 | 0.116 | 0.063 | 0.615 | |
| Long Term Debt to Capitalization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0.207 | 0 | 0.286 | 0.337 | 0.442 | 0.1 | 0.546 | 0 | 0.038 | 0 | 0.904 | 0.634 | 0.454 | 0.399 | 0.402 | 0.022 | 0.028 | 0.021 | 0.041 | 0.054 | 0.043 | 0.078 | 0.07 | 0.039 | 0.316 | |
| Total Debt to Capitalization | 0.096 | 0.096 | 0.044 | 0.061 | 0.087 | 0.097 | 0.098 | 0.117 | 0.23 | 0.421 | 0.468 | 0.434 | 0.272 | 0.411 | 0.367 | 0.516 | 0.145 | 0.546 | 0.069 | 0.197 | 0.43 | 0.904 | 0.654 | 0.464 | 0.408 | 0.413 | 0.033 | 0.038 | 0.03 | 0.061 | 0.076 | 0.057 | 0.108 | 0.104 | 0.059 | 0.381 | |
| Interest Coverage Ratio | 312 | -7.61 | 86.89 | 78.6 | 45.24 | 49.12 | 20.47 | 18.62 | 1.78 | 0.122 | -5.57 | -9.5 | -39.75 | 0.14 | 3.11 | -36.11 | -46.5 | -34.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Flow to Debt Ratio | 2.03 | -0.282 | 4.38 | 4.59 | 2.73 | 3.49 | 2.37 | 2.16 | 1.39 | 0.281 | -0.442 | -0.622 | -0.102 | 0.384 | 0.315 | -1.18 | -2.3 | -0.788 | -12.63 | -0.182 | -0.955 | -0.424 | -0.461 | -0.242 | -0.025 | -0.046 | -4.5 | -3.17 | -1.12 | -4.74 | -2.29 | -2.3 | 1.43 | -1.04 | -0.758 | 0 | |
| Margins | |||||||||||||||||||||||||||||||||||||
| Gross Profit Margin | 86.28% | 86.11% | 87.21% | 87.9% | 88.06% | 88.14% | 86.84% | 86.56% | 88.95% | 87.64% | 87.84% | 89.49% | 89.25% | 81.67% | 94.29% | 91.12% | 86.08% | 91.06% | 93.01% | 94.38% | 93.72% | 94.5% | 95.48% | 82.44% | 76.34% | 94.78% | 105.5% | 110.1% | 108.2% | 124.1% | 116.7% | 117.9% | 114% | 173.7% | 156.2% | 100% | |
| Operating Profit Margin | 34.06% | -2.11% | 38.83% | 48.23% | 36.73% | 46.03% | 28.77% | 20.84% | 4.95% | 0.584% | -45.4% | -119.3% | -74.54% | 0.153% | 8.07% | -485.5% | -601.1% | -263.6% | -210.9% | -105.9% | -93.15% | -150.7% | -382.6% | -74.25% | -54.81% | -49.51% | -64.29% | -72.97% | -43.84% | -224.1% | -119.9% | -105.6% | 4.3% | -263.2% | -175% | -178.3% | |
| Pretax Profit Margin | 37.95% | 2.25% | 44.38% | 47.39% | 36.05% | 50.23% | 33.51% | 19.7% | -0.63% | -3.96% | -54.21% | -126.6% | -80.54% | -0.811% | 4.28% | -526.3% | -629.3% | -264.5% | -214.5% | -95.63% | -107.8% | -154.3% | -502.4% | -74.28% | -70.39% | -68.62% | -65.42% | 0% | 0% | -297% | -95.02% | -87.24% | 7.53% | -210.5% | -150% | 0% | |
| Net Profit Margin | 31.35% | -4.86% | 36.68% | 37.2% | 30.92% | 43.7% | 28.27% | 68.8% | 10.59% | -6.58% | -54.06% | -127.2% | -36.72% | -7.01% | 2.1% | -526.3% | -628.7% | -262% | -196.6% | -95.63% | -126.4% | -161.8% | -284.6% | -67.43% | -39.54% | -50.76% | -66.56% | -74.55% | -45.21% | -300.8% | -97.29% | -89.8% | 7.17% | -223.7% | -159.4% | -187% | |
| Operating Cash Flow Margin | 31.71% | -4.47% | 35.84% | 46.24% | 34.9% | 52.43% | 37.7% | 41.68% | 33.95% | 13.87% | -35.4% | -88.42% | -4.26% | 17.54% | 10.19% | -443.2% | -419% | -129% | -126.9% | -10.39% | -106.9% | -138.4% | -242.4% | -49.38% | -4.82% | -21.3% | -51.62% | -70.05% | -21.46% | -303% | -72.4% | -75% | 30.82% | -139.5% | -78.12% | 0% | |
| Free Cash Flow Margin | 28.47% | -7.17% | 33.22% | 43.95% | 31.8% | 48.24% | 35.89% | 38.55% | 23.53% | 10.55% | -39.79% | -97.24% | -8.5% | 12.88% | 3.48% | -469.8% | -442% | -147.4% | -143.2% | -25.37% | -117.5% | -150.6% | -267.5% | -74.97% | -37% | -36.55% | -77.92% | -87.84% | -35.16% | -333.1% | -96.83% | -84.69% | 24.37% | -178.9% | -115.6% | 0% | |
| Return | |||||||||||||||||||||||||||||||||||||
| Return on Assets | 14.78% | -2.38% | 15.92% | 18.3% | 17.44% | 23.07% | 14.15% | 33.57% | 7.43% | -3.87% | -22.35% | -31.61% | -19.19% | -3.88% | 1.34% | -43.74% | -32.81% | -46.9% | -65.05% | -22.45% | -37.05% | -30.48% | -27.16% | -13.32% | -7.16% | -5.13% | -17.64% | -12.43% | -6.7% | -27.87% | -21.72% | -15.15% | 3.28% | -16.67% | -8.93% | -46.74% | |
| Return on Equity | 21.81% | -3.26% | 20.59% | 23.88% | 23.19% | 31.22% | 19.34% | 47.28% | 12.99% | -9.69% | -59.38% | -68.7% | -32.81% | -10.71% | 3.76% | -149.7% | -58.52% | -192.5% | -144.2% | -40.89% | -85.05% | -469.1% | -102% | -28.69% | -13.93% | -7.72% | -19.6% | -13.44% | -7.17% | -30.58% | -25.21% | -16.68% | 4.04% | -19.36% | -9.77% | -82.69% | |
| Return on Capital Employed | 19.59% | -1.23% | 19.98% | 27.95% | 24.64% | 28.93% | 17.15% | 12.39% | 4.5% | 0.473% | -23.54% | -35.18% | -47.02% | 0.1% | 6.28% | -55.66% | -36.72% | -60.57% | -104.4% | -34.16% | -33.4% | -39.52% | -45.19% | -15.92% | -11.01% | -5.5% | -18.51% | -12.8% | -6.81% | -21.85% | -29.38% | -18.78% | 2.23% | -21.23% | -10.29% | -53.95% | |
| Return on Invested Capital | 21.36% | 3.49% | 35.93% | 68.93% | 53.09% | 63.95% | 26.08% | 89.21% | -67.06% | 1.35% | -38.72% | -52.05% | -47.07% | 0.524% | 5.8% | -69.09% | -50.12% | -115.3% | -856.9% | -45.6% | -54.81% | -54.39% | -58.06% | -16.89% | -14.02% | -10.34% | -22.47% | -14.15% | -9.13% | -36.94% | -32.67% | -43.91% | 4.55% | -22.89% | -18.72% | -128.1% | |
| Turnover Ratios | |||||||||||||||||||||||||||||||||||||
| Receivables Turnover Ratio | 6.02 | 6.85 | 6.31 | 6.19 | 6.66 | 7.01 | 6.57 | 7.44 | 6.45 | 7.23 | 5.48 | 6.44 | 12.97 | 10.66 | 7.7 | 11.44 | 10.63 | 7.47 | 6.35 | 3.44 | 7.81 | 8.64 | 9.44 | 12.2 | 8.26 | 2.3 | 10.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Payables Turnover Ratio | 0.399 | 3.71 | 3.46 | 3.55 | 4.64 | 4.75 | 6.25 | 3.69 | 3.72 | 3.42 | 1.68 | 0.857 | 2.64 | 2.76 | 1.08 | 0.355 | 0.384 | 0.303 | 0.425 | 0.792 | 1.63 | 0.848 | 0.254 | 1.69 | 3.41 | 0.484 | -0.24 | -1.61 | -0.857 | -2.29 | -1.23 | -2.5 | -1.11 | -4 | -2.25 | 0 | |
| Inventory Turnover Ratio | 0.989 | 1.27 | 1.71 | 2.35 | 2.56 | 2.62 | 3.27 | 3.29 | 2.46 | 2.71 | 2.24 | 1.98 | 9.21 | 9.19 | 0.716 | 0 | 1,775 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 5.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Fixed Asset Turnover Ratio | 3.89 | 4.26 | 6.79 | 6.13 | 5.32 | 4.83 | 5 | 3.75 | 3.15 | 2.44 | 1.48 | 0.811 | 1.74 | 3.52 | 10.59 | 1.98 | 1.64 | 2.57 | 2.99 | 3.52 | 2.95 | 1.6 | 0.863 | 1.68 | 2.08 | 1.78 | 2.52 | 3.06 | 3.95 | 1.53 | 2.83 | 2.31 | 3.62 | 0.551 | 0.64 | 0.523 | |
| Asset Turnover Ratio | 0.472 | 0.489 | 0.434 | 0.492 | 0.564 | 0.528 | 0.5 | 0.488 | 0.702 | 0.588 | 0.413 | 0.248 | 0.523 | 0.553 | 0.64 | 0.083 | 0.052 | 0.179 | 0.331 | 0.235 | 0.293 | 0.188 | 0.095 | 0.197 | 0.181 | 0.101 | 0.265 | 0.167 | 0.148 | 0.093 | 0.223 | 0.169 | 0.457 | 0.075 | 0.056 | 0.25 | |
| Per Share Items () | |||||||||||||||||||||||||||||||||||||
| Revenue Per Share | 45.87 | 42.8 | 38.3 | 34.87 | 29.39 | 23.88 | 16.21 | 11.98 | 10 | 6.99 | 4.29 | 2.47 | 5.39 | 7.2 | 6.88 | 0.715 | 0.589 | 1.25 | 1.54 | 1.91 | 1.8 | 1.31 | 0.898 | 2.13 | 2.25 | 1.15 | 1.21 | 0.878 | 0.903 | 0.356 | 0.648 | 0.624 | 1.12 | 0.156 | 0.219 | 0 | |
| Operating Cash Flow Per Share | 14.55 | -1.91 | 13.73 | 16.13 | 10.26 | 12.52 | 6.11 | 5 | 3.4 | 0.969 | -1.52 | -2.18 | -0.229 | 1.26 | 0.702 | -3.17 | -2.47 | -1.61 | -1.96 | -0.199 | -1.93 | -1.81 | -2.18 | -1.05 | -0.108 | -0.246 | -0.623 | -0.615 | -0.194 | -1.08 | -0.469 | -0.468 | 0.344 | -0.218 | -0.171 | 0 | |
| Free Cash Flow Per Share | 13.06 | -3.07 | 12.72 | 15.33 | 9.35 | 11.52 | 5.82 | 4.62 | 2.35 | 0.737 | -1.71 | -2.4 | -0.458 | 0.928 | 0.24 | -3.36 | -2.6 | -1.84 | -2.21 | -0.485 | -2.12 | -1.97 | -2.4 | -1.59 | -0.832 | -0.422 | -0.941 | -0.771 | -0.317 | -1.19 | -0.627 | -0.528 | 0.272 | -0.28 | -0.253 | 0 | |
| Cash & Short Term Investments | 24.6 | 23.75 | 43.53 | 42.09 | 29.2 | 25.63 | 14.83 | 12.46 | 8.39 | 5.89 | 4.33 | 5.9 | 6.52 | 6.23 | 4.73 | 5.15 | 7.42 | 5.92 | 3.57 | 6.22 | 4.05 | 4.99 | 7.57 | 8.38 | 9.98 | 5.74 | 0.617 | 0.478 | 1.47 | 0.934 | 0.832 | 2.28 | 1.14 | 0.478 | 1.89 | 0.224 | |
| Earnings Per Share | 14.38 | -2.08 | 14.05 | 12.97 | 9.09 | 10.44 | 4.58 | 8.25 | 1.06 | -0.46 | -2.32 | -3.14 | -1.98 | -0.505 | 0.144 | -3.77 | -3.7 | -3.27 | -3.03 | -1.83 | -2.28 | -2.12 | -2.56 | -1.43 | -0.889 | -0.586 | -0.803 | -0.654 | -0.408 | -1.07 | -0.63 | -0.56 | 0.08 | -0.35 | -0.349 | 0 | |
| EBITDA Per Share | 16.41 | -0.105 | 15.57 | 17.4 | 11.28 | 11.41 | 5.08 | 2.78 | 0.742 | 0.293 | -1.69 | -2.68 | -3.8 | 0.191 | 0.727 | -3.32 | -3.37 | -3.06 | -3.04 | -1.79 | -1.37 | -1.59 | -3.13 | -1.24 | -0.992 | -0.437 | -0.652 | -0.551 | -0.321 | -0.712 | -0.668 | -0.547 | 0.204 | -0.296 | -0.26 | -0.208 | |
| Dividend Per Share | 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 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Enterprise Value Per Share | 443.9 | 385.7 | 366.5 | 250.2 | 194.2 | 214.3 | 206.7 | 155.6 | 143.9 | 71.23 | 124.9 | 116.4 | 70.04 | 38.95 | 30.71 | 32.56 | 36.51 | 26.51 | 19.81 | 32.29 | 25.64 | 9.84 | 7.5 | 11.8 | 19.01 | 71.11 | 17.02 | 14.59 | 15.2 | 19.42 | 12.37 | 5.43 | 8.35 | 4.61 | 5.71 | 0 | |
| Book Value Per Share | 65.92 | 63.73 | 68.22 | 54.33 | 39.19 | 33.43 | 23.7 | 17.44 | 8.15 | 4.75 | 3.9 | 4.58 | 6.03 | 4.71 | 3.84 | 2.51 | 6.33 | 1.7 | 2.1 | 4.47 | 2.68 | 0.451 | 2.5 | 5 | 6.38 | 7.59 | 4.1 | 4.87 | 5.69 | 3.5 | 2.5 | 3.36 | 1.98 | 1.81 | 3.57 | 0 | |
| Price Per Share | 461.3 | 402.7 | 406.9 | 288.8 | 219.6 | 236.3 | 219 | 165.7 | 149.9 | 73.67 | 125.8 | 118.8 | 74.3 | 41.9 | 33.21 | 35.03 | 42.85 | 30.38 | 23.23 | 37.42 | 27.67 | 10.57 | 10.35 | 15.85 | 24.59 | 71.5 | 17.5 | 14.88 | 16.5 | 20.12 | 13 | 7.5 | 9.25 | 4.88 | 7.38 | 0 | |
| Effective Tax Rate | 17.39% | 315.5% | 17.36% | 21.51% | 14.22% | 13% | 15.64% | -247.7% | 684.1% | -24.74% | -5.43% | -0.947% | 29.56% | -313% | 31.87% | 0% | 0% | 6.62% | 5.01% | 8.94% | -35.57% | -18.3% | -6.93% | 9.18% | 1.63% | -1.82% | -3.47% | 0% | 0% | -25.82% | 23.81% | 18.13% | 4.76% | 18.75% | 10.42% | 0% | |
| Short Term Coverage Ratio | 0 | -5.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.787 | -5.13 | -36.13 | 0 | 0 | 0 | -4.64 | -13.33 | 0 | -12.63 | -0.217 | 0 | 0 | -35.97 | -36.24 | -1.76 | -3.28 | -13.44 | -11.11 | -3.76 | -13.9 | -7.62 | -8.65 | 4.78 | -2.94 | -2.08 | 0 | |
| Capital Expenditure Coverage Ratio | 9.76 | -1.65 | 13.69 | 20.18 | 11.25 | 12.52 | 20.8 | 13.3 | 3.26 | 4.17 | -8.07 | -10.02 | -1 | 3.76 | 1.52 | -16.7 | -18.2 | -7.04 | -7.79 | -0.693 | -10.15 | -11.38 | -9.66 | -1.93 | -0.15 | -1.4 | -1.96 | -3.94 | -1.57 | -10.07 | -2.96 | -7.74 | 4.78 | -3.53 | -2.08 | 0 | |
| EBIT Per Revenue | 0.341 | -0.021 | 0.388 | 0.482 | 0.367 | 0.46 | 0.288 | 0.208 | 0.05 | 0.006 | -0.454 | -1.19 | -0.745 | 0.002 | 0.081 | -4.86 | -6.01 | -2.64 | -2.11 | -1.06 | -0.932 | -1.51 | -3.83 | -0.742 | -0.548 | -0.495 | -0.643 | -0.73 | -0.438 | -2.24 | -1.2 | -1.06 | 0.043 | -2.63 | -1.75 | -1.78 | |
| EBITDA Per Revenue | 0.358 | -0.002 | 0.407 | 0.499 | 0.384 | 0.478 | 0.313 | 0.232 | 0.074 | 0.042 | -0.394 | -1.08 | -0.706 | 0.027 | 0.106 | -4.64 | -5.72 | -2.45 | -1.97 | -0.939 | -0.762 | -1.22 | -3.49 | -0.585 | -0.441 | -0.379 | -0.541 | -0.628 | -0.356 | -2 | -1.03 | -0.878 | 0.183 | -1.89 | -1.19 | -1.78 | |
| Days of Sales Outstanding | 60.6 | 53.31 | 57.82 | 58.94 | 54.78 | 52.08 | 55.55 | 49.07 | 56.61 | 50.49 | 66.65 | 56.63 | 28.15 | 34.24 | 47.39 | 31.9 | 34.34 | 48.85 | 57.44 | 106.2 | 46.72 | 42.25 | 38.66 | 29.91 | 44.16 | 158.4 | 35.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Inventory Outstanding | 369.1 | 287.5 | 213.6 | 155.6 | 142.5 | 139.2 | 111.6 | 110.8 | 148.4 | 134.6 | 163.1 | 184.6 | 39.64 | 39.73 | 509.7 | 0 | 0.206 | 0 | 0 | 0 | 0 | 0 | 0 | 56.13 | 61.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Payables Outstanding | 915.2 | 98.49 | 105.5 | 102.7 | 78.72 | 76.89 | 58.38 | 98.92 | 98.17 | 106.6 | 217.9 | 426.1 | 138.2 | 132.1 | 338.4 | 1,028 | 950.6 | 1,204 | 859.7 | 460.9 | 224.5 | 430.3 | 1,437 | 216.1 | 107.1 | 754.5 | -1,519 | -227.1 | -425.8 | -159.7 | -295.9 | -146 | -327.6 | -91.25 | -162.2 | 0 | |
| Cash Conversion Cycle | -485.5 | 242.3 | 165.9 | 111.9 | 118.6 | 114.4 | 108.8 | 60.99 | 106.8 | 78.51 | 11.82 | -184.8 | -70.41 | -58.13 | 218.7 | -996 | -916.1 | -1,156 | -802.3 | -354.8 | -177.7 | -388.1 | -1,398 | -130.1 | -1.82 | -596.1 | 1,555 | 227.1 | 425.8 | 159.7 | 295.9 | 146 | 327.6 | 91.25 | 162.2 | 0 | |
| Cash Conversion Ratio | 1.01 | 0.92 | 0.977 | 1.24 | 1.13 | 1.2 | 1.33 | 0.606 | 3.21 | -2.11 | 0.655 | 0.695 | 0.116 | -2.5 | 4.86 | 0.842 | 0.666 | 0.493 | 0.645 | 0.109 | 0.846 | 0.855 | 0.852 | 0.732 | 0.122 | 0.42 | 0.776 | 0.94 | 0.475 | 1.01 | 0.744 | 0.835 | 4.3 | 0.624 | 0.49 | 0 | |
| Free Cash Flow to Earnings | 0.908 | 1.48 | 0.906 | 1.18 | 1.03 | 1.1 | 1.27 | 0.56 | 2.22 | -1.6 | 0.736 | 0.764 | 0.231 | -1.84 | 1.66 | 0.892 | 0.703 | 0.562 | 0.728 | 0.265 | 0.929 | 0.93 | 0.94 | 1.11 | 0.936 | 0.72 | 1.17 | 1.18 | 0.778 | 1.11 | 0.995 | 0.943 | 3.4 | 0.8 | 0.725 | 0 | |