Research Terminal | Financials 10Q/K | Single-Template

Try to change your selection to use the multi-series tool

Pro Tip: Sign Up To Analyze More Data.

with

Years of 10Q/K Filings & Ratios.

Chart Metric(s) Reset

Chart Metrics

For Plotting Multi-Series with stocks instead of key figures, change from this template to the "Multi" Template.

Table Setup

As Reported MBT In Mil.

Financials

Margins in decimals.

Income St. Balance Sh. Cash Flow St.

Key Figure	2024				2023				2022				2021				2020				2019				2018				2017				2016				2015
Key Figure	Q1	Q4	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	25+ Years - Free Sign Up
Monetary In EUR
Cost And Expenses	1,328	1,380	1,333	1,322	1,432	1,313	1,250	1,213	1,298	1,223	1,185	1,186	1,227	1,142	1,105	1,163	1,495	1,196	1,188	1,201	1,293	1,231	1,247	1,236	1,315	1,203	1,204	1,238	1,257	1,231	1,203	1,231	1,281	1,372	1,252	1,258	25+ Years Of Financial Histories
Cost Of Revenue	509	1,204	550	539	623	571	506	486	541	505	479	472	499	467	449	486	539	502	488	488	554	523	524	525	565	539	516	545	593	569	550	531	606	592	590	589	25+ Years Of Financial Histories
Depreciation And Amortization	301	301	297	290	293	288	293	289	295	298	301	289	281	271	286	278	280	277	287	276	253	252	261	250	246	239	243	234	229	228	234	226	221	216	218	214	25+ Years Of Financial Histories
Ebitda	472	442	450	443	409	468	471	462	422	466	474	462	441	491	503	495	234	479	500	480	422	456	459	443	414	468	449	429	448	475	482	418	407	346	464	430	25+ Years Of Financial Histories
Ebitdaratio	0.316	0.291	0.304	0.301	0.264	0.314	0.330	0.333	0.296	0.335	0.348	0.340	0.319	0.361	0.381	0.359	0.163	0.343	0.357	0.342	0.289	0.318	0.318	0.310	0.282	0.327	0.319	0.299	0.303	0.322	0.332	0.294	0.274	0.231	0.311	0.293	25+ Years Of Financial Histories
Eps	0.062	0.280	0.058	0.058	0.050	0.078	0.076	0.074	0.054	0.072	0.074	0.076	0.068	0.098	0.090	0.094	-0.018	0.080	0.086	0.084	0.077	0.082	0.078	0.076	0.085	0.086	0.078	0.074	0.077	0.100	0.078	0.070	0.086	0.042	0.090	0.080	25+ Years Of Financial Histories
Epsdiluted	0.062	0.280	0.058	0.058	0.050	0.078	0.076	0.074	0.054	0.072	0.074	0.076	0.068	0.098	0.090	0.094	-0.018	0.080	0.086	0.084	0.077	0.082	0.078	0.076	0.085	0.086	0.078	0.074	0.077	0.100	0.078	0.070	0.086	0.042	0.090	0.080	25+ Years Of Financial Histories
General And Administrative Expenses	0	90	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	25+ Years Of Financial Histories
Gross Profit	983	317	932	935	925	921	921	900	887	886	882	885	882	894	872	894	901	894	912	914	907	910	918	903	903	893	890	888	887	907	900	892	881	904	901	881	25+ Years Of Financial Histories
Gross Profit Ratio	0.659	0.208	0.629	0.634	0.598	0.617	0.645	0.649	0.621	0.637	0.648	0.652	0.639	0.657	0.660	0.648	0.626	0.640	0.651	0.652	0.621	0.635	0.637	0.632	0.615	0.624	0.633	0.620	0.599	0.614	0.621	0.627	0.592	0.604	0.604	0.599	25+ Years Of Financial Histories
Income Before Tax	130	128	126	123	96	163	160	158	110	154	159	159	142	206	201	208	-65	187	197	189	177	189	176	179	162	210	186	179	191	187	171	166	175	81	210	188	25+ Years Of Financial Histories
Income Before Tax Ratio	0.087	0.084	0.085	0.083	0.062	0.109	0.112	0.114	0.077	0.111	0.117	0.117	0.103	0.151	0.152	0.151	-0.045	0.134	0.141	0.135	0.121	0.132	0.122	0.125	0.110	0.147	0.132	0.125	0.129	0.127	0.118	0.117	0.118	0.054	0.141	0.128	25+ Years Of Financial Histories
Income Tax Expense	29	18	32	28	15	37	38	38	23	37	41	36	29	46	51	49	-41	51	54	52	47	50	44	51	9	64	56	55	60	21	38	48	38	7	58	53	25+ Years Of Financial Histories
Interest Expense	41	15	27	28	10	16	16	12	17	14	14	14	18	14	16	9	19	15	16	15	-8	15	22	14	6	19	20	16	9	27	24	25	-16	53	35	28	25+ Years Of Financial Histories
Interest Income	9	4	4	1	0	2	1	1	0	1	0	2	6	1	0	1	9	3	1	3	0	2	3	1	-1	-1	5	1	1	1	1	1	-15	5	8	7	25+ Years Of Financial Histories
Net Income	101	90	94	95	81	126	122	120	87	116	118	122	110	157	145	153	-29	130	138	134	125	133	126	124	137	140	126	119	125	160	126	112	139	69	145	129	25+ Years Of Financial Histories
Net Income Ratio	0.068	0.059	0.063	0.064	0.052	0.084	0.085	0.087	0.061	0.083	0.087	0.090	0.080	0.115	0.110	0.111	-0.020	0.093	0.099	0.096	0.086	0.093	0.087	0.087	0.093	0.098	0.090	0.083	0.084	0.108	0.087	0.079	0.093	0.046	0.097	0.088	25+ Years Of Financial Histories
Operating Expenses	819	176	783	783	809	742	744	727	757	718	706	714	728	675	656	677	956	694	700	713	739	708	723	711	750	664	688	693	664	662	653	700	675	780	662	669	25+ Years Of Financial Histories
Operating Income	164	141	149	153	116	180	178	173	130	168	175	172	154	219	216	217	-56	199	212	201	188	203	195	192	185	229	202	194	218	214	194	191	200	129	238	211	25+ Years Of Financial Histories
Operating Income Ratio	0.110	0.093	0.101	0.104	0.075	0.121	0.125	0.125	0.091	0.121	0.129	0.127	0.112	0.161	0.164	0.157	-0.039	0.143	0.151	0.143	0.129	0.142	0.135	0.134	0.126	0.160	0.144	0.135	0.147	0.145	0.134	0.134	0.134	0.086	0.160	0.144	25+ Years Of Financial Histories
Other Expenses	0	19	0	783	809	742	744	727	0	718	706	714	728	675	656	677	956	694	700	713	739	708	723	711	750	1	-1	0.08	1	-1	653	-1	7	780	662	-1	25+ Years Of Financial Histories
Revenue	1,492	1,521	1,482	1,474	1,548	1,492	1,427	1,386	1,428	1,391	1,361	1,357	1,381	1,361	1,321	1,380	1,440	1,396	1,400	1,402	1,461	1,433	1,442	1,428	1,468	1,432	1,406	1,433	1,480	1,476	1,450	1,423	1,487	1,496	1,491	1,470	25+ Years Of Financial Histories
Selling And Marketing Expenses	0	105	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	25+ Years Of Financial Histories
Selling General And Administrative Expenses	0	195	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	25+ Years Of Financial Histories
Total Other Income Expenses Net	-34	-13	-23	-30	-20	-17	-18	-15	-20	-14	-16	-13	-12	-13	-15	-9	-9	-12	-15	-12	-11	-14	-19	-13	-23	-19	-16	-15	-27	-27	-23	-25	-25	-48	-28	-23	25+ Years Of Financial Histories
Weighted Average Shs Out	1,612	322	1,611	1,612	1,611	1,612	1,613	1,613	1,613	1,613	1,613	1,613	1,613	1,613	1,613	1,614	1,615	1,614	1,614	1,613	1,613	1,613	1,612	1,612	1,612	1,614	1,614	1,613	1,613	1,612	1,611	1,610	1,610	1,609	1,608	1,607	25+ Years Of Financial Histories
Weighted Average Shs Out Dil	1,612	322	1,611	1,612	1,611	1,612	1,613	1,613	1,613	1,613	1,613	1,613	1,613	1,613	1,613	1,614	1,615	1,615	1,614	1,613	1,613	1,613	1,613	1,613	1,613	1,614	1,615	1,614	1,614	1,613	1,613	1,612	1,612	1,611	1,611	1,609	25+ Years Of Financial Histories
Reported In EUR
Account Payables	1,333	1,433	1,405	1,402	1,620	1,419	1,403	1,456	1,515	1,235	1,208	1,226	1,213	1,245	1,235	1,295	1,284	1,242	1,260	1,302	1,361	1,273	1,262	1,295	1,415	1,302	1,275	1,278	1,388	1,229	1,254	1,273	1,330	1,242	1,253	1,279	25+ Years Of Financial Histories
Accumulated Other Comprehensive Income Loss	301	287	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	25+ Years Of Financial Histories
Capital Lease Obligations	301	210	266	272	272	270	278	282	273	273	280	287	284	299	301	302	307	334	331	292	6	7	7	8	8	6	6	6	4	0	0	0	5	0	0	0	25+ Years Of Financial Histories
Cash And Cash Equivalents	1,276	716	255	236	298	201	230	292	249	157	230	276	310	461	510	314	323	344	294	321	340	233	210	446	333	521	413	625	297	613	417	638	502	819	510	715	25+ Years Of Financial Histories
Cash And Short Term Investments	1,276	716	255	236	298	201	230	292	249	157	230	276	313	464	513	317	326	348	298	325	344	238	215	451	338	526	418	630	303	723	427	647	510	830	521	724	25+ Years Of Financial Histories
Common Stock	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	25+ Years Of Financial Histories
Deferred Revenue	997	126	820	0	0	0	0	0	640	11	7	701	669	28	736	877	860	81	45	869	741	834	761	833	740	785	687	765	579	792	736	136	570	993	201	162	25+ Years Of Financial Histories
Deferred Revenue Non Current	-200	210	0	0	0	0	0	0	703	0	781	795	801	0	832	0	907	791	0	801	831	0	858	853	862	858	358	831	312	339	344	341	810	844	855	819	25+ Years Of Financial Histories
Deferred Tax Liabilities Non Current	200	197	177	176	181	189	186	143	136	113	108	110	115	107	106	112	110	90	87	88	91	99	103	110	72	75	78	81	84	84	88	93	96	99	104	107	25+ Years Of Financial Histories
Goodwill	2,594	2,592	2,593	2,593	2,595	2,606	2,599	2,592	2,588	2,578	2,603	2,471	2,465	2,471	2,478	2,481	2,477	2,482	2,476	2,482	2,470	2,486	2,450	2,434	2,431	2,285	2,284	2,279	2,279	2,283	2,283	2,283	2,272	2,272	2,272	2,272	25+ Years Of Financial Histories
Goodwill And Intangible Assets	4,277	4,294	4,324	4,367	4,375	4,277	4,145	3,686	3,702	3,638	3,600	3,496	3,512	3,513	3,511	3,569	3,557	3,565	3,594	3,616	3,624	3,655	3,655	3,653	3,664	3,393	3,425	3,381	3,380	3,357	3,396	3,436	3,435	3,432	3,465	3,439	25+ Years Of Financial Histories
Intangible Assets	1,683	1,702	1,731	1,774	1,780	1,671	1,546	1,094	1,114	1,060	997	1,025	1,047	1,042	1,033	1,088	1,080	1,083	1,118	1,134	1,154	1,169	1,205	1,219	1,233	1,108	1,141	1,102	1,101	1,074	1,113	1,153	1,163	1,160	1,193	1,167	25+ Years Of Financial Histories
Inventory	185	159	195	202	187	187	172	152	131	131	120	124	106	139	138	138	133	137	132	143	129	128	141	150	123	134	137	131	125	130	117	137	108	134	138	149	25+ Years Of Financial Histories
Long Term Debt	4,212	3,308	2,762	3,371	2,875	2,875	2,885	2,991	2,942	2,212	2,218	2,224	2,722	2,736	2,736	2,595	2,598	2,616	2,616	2,578	2,259	2,260	2,256	2,257	1,856	1,854	1,854	1,853	1,757	1,765	1,765	1,763	1,756	1,939	2,306	2,301	25+ Years Of Financial Histories
Long Term Investments	90	100	295	0	0	0	0	0	230	155	146	147	18	-2	-2	-1	25	121	122	119	33	116	117	6	6	8	9	8	7	-98	3	2	3	-1	11	2	25+ Years Of Financial Histories
Minority Interest	0	0	0	0	1	1	0	0	0	0	0	0	123	126	126	150	142	139	129	155	148	144	138	158	156	138	135	166	162	155	149	170	164	173	167	196	25+ Years Of Financial Histories
Net Debt	3,635	3,501	3,562	3,317	3,238	3,173	3,265	2,994	3,014	2,800	2,953	2,719	2,643	2,344	2,593	2,345	2,496	2,347	2,589	2,332	2,154	2,094	2,282	2,009	2,094	1,740	2,007	1,689	1,867	1,829	2,024	1,800	1,927	1,665	1,951	1,841	25+ Years Of Financial Histories
Net Receivables	1,141	1,045	1,219	1,189	1,199	1,147	1,173	1,184	1,306	998	1,011	1,066	1,102	1,052	1,128	1,237	1,357	1,111	1,118	1,224	1,346	1,241	1,225	1,258	1,330	1,146	1,104	1,109	1,316	1,141	1,177	1,130	1,278	1,223	1,242	1,303	25+ Years Of Financial Histories
Other Assets	0	0	0	0	0	0	1	-1	0	0	0	1	-1	0	0	0	0	0	0	0	-1	-1	-1	0	-1	-1	-1	0	0	0	0	1	0	0	0	1	25+ Years Of Financial Histories
Other Current Assets	260	300	315	337	268	158	176	185	-1	150	166	175	139	135	152	168	2	146	161	186	3	163	174	156	2	130	143	153	1	124	142	156	1	150	147	221	25+ Years Of Financial Histories
Other Current Liabilities	-1	801	1	896	721	699	657	704	-1	683	660	-1	1	738	1	-1	-2	730	692	-1	1	1	-1	-1	-1	-1	-1	1	65	-1	-1	670	82	1	614	658	25+ Years Of Financial Histories
Other Non Current Assets	395	394	91	388	401	535	456	287	25	28	27	26	123	146	144	152	129	36	35	39	683	45	46	180	62	46	45	45	41	152	53	50	51	61	49	55	25+ Years Of Financial Histories
Other Non Current Liabilities	1,264	1,079	1,141	1,160	1,175	1,149	1,062	697	-1	773	2	2	1	798	1	892	2	2	795	-1	-1	833	1	-1	-1	-1	514	1	544	626	596	463	1	1	1	1	25+ Years Of Financial Histories
Othertotal Stockholders Equity	-420	-419	-170	-169	-158	-138	-189	-393	-425	-526	-534	-520	-531	-513	-504	-501	-500	-457	-462	-471	-469	-444	-449	-453	-453	-455	-452	-446	-451	-525	-520	-450	-454	-472	-476	-481	25+ Years Of Financial Histories
Property Plant Equipment Net	4,186	4,141	3,917	3,852	3,808	3,729	3,676	3,626	3,585	3,455	3,465	3,451	3,455	3,364	3,371	3,397	3,433	3,381	3,374	3,336	2,498	2,975	2,954	2,955	2,976	2,878	2,888	2,891	2,910	2,844	2,849	2,830	2,808	2,740	2,731	2,705	25+ Years Of Financial Histories
Retained Earnings	2,532	2,432	2,425	2,558	2,465	2,546	2,420	2,524	2,403	2,477	2,361	2,466	2,434	2,485	2,329	2,508	2,356	2,547	2,417	2,607	2,474	2,507	2,375	2,574	2,310	2,334	2,193	2,390	2,270	2,313	2,153	2,349	2,255	2,291	2,222	2,399	25+ Years Of Financial Histories
Short Term Debt	699	699	1,055	182	661	499	610	295	321	745	965	771	231	69	367	64	221	75	267	75	235	67	236	198	571	407	566	461	407	677	676	675	673	545	155	255	25+ Years Of Financial Histories
Short Term Investments	0	0	-255	0	0	0	0	0	-175	-116	-116	-116	3	3	3	3	3	4	4	4	4	5	5	5	5	5	5	5	6	110	10	9	8	11	11	9	25+ Years Of Financial Histories
Tax Assets	4	4	5	5	5	5	5	6	6	11	11	12	12	8	10	14	16	11	12	14	12	14	14	14	27	36	39	33	34	81	76	94	89	87	98	97	25+ Years Of Financial Histories
Tax Payables	87	58	30	42	205	19	11	12	125	11	7	16	119	28	22	74	140	81	45	102	157	141	113	173	199	98	40	85	156	127	124	136	185	211	201	162	25+ Years Of Financial Histories
Total Assets	11,917	11,153	10,616	10,576	10,541	10,239	10,034	9,417	9,233	8,723	8,776	8,774	8,779	8,819	8,965	8,991	8,978	8,856	8,846	9,002	8,671	8,574	8,540	8,823	8,527	8,296	8,207	8,381	8,117	8,454	8,240	8,483	8,283	8,656	8,402	8,696	25+ Years Of Financial Histories
Total Current Assets	2,965	2,220	1,984	1,964	1,952	1,693	1,751	1,813	1,685	1,436	1,527	1,641	1,660	1,790	1,931	1,860	1,818	1,742	1,709	1,878	1,822	1,770	1,755	2,015	1,793	1,936	1,802	2,023	1,745	2,118	1,863	2,070	1,897	2,337	2,048	2,397	25+ Years Of Financial Histories
Total Current Liabilities	3,028	3,059	3,281	2,480	3,002	2,617	2,670	2,455	2,475	2,674	2,840	2,697	2,114	2,080	2,339	2,235	2,363	2,128	2,264	2,245	2,338	2,175	2,258	2,325	2,725	2,493	2,527	2,505	2,439	2,697	2,665	2,754	2,655	2,781	2,223	2,354	25+ Years Of Financial Histories
Total Debt	4,911	4,217	3,817	3,553	3,536	3,374	3,495	3,286	3,263	2,957	3,183	2,995	2,953	2,805	3,103	2,659	2,819	2,691	2,883	2,653	2,494	2,327	2,492	2,455	2,427	2,261	2,420	2,314	2,164	2,442	2,441	2,438	2,429	2,484	2,461	2,556	25+ Years Of Financial Histories
Total Equity	3,413	3,300	3,255	3,389	3,307	3,408	3,231	3,131	2,978	2,951	2,827	2,946	2,903	2,972	2,825	3,007	2,856	3,090	2,955	3,136	3,005	3,063	2,926	3,121	2,857	2,879	2,741	2,944	2,819	2,788	2,633	2,899	2,801	2,819	2,746	2,918	25+ Years Of Financial Histories
Total Investments	90	100	40	39	60	54	29	29	55	39	30	31	21	1	1	2	28	4	4	4	37	5	5	11	11	13	14	13	13	12	13	11	11	10	11	11	25+ Years Of Financial Histories
Total Liabilities	8,504	7,853	7,361	7,187	7,233	6,830	6,803	6,286	6,255	5,772	5,949	5,828	5,753	5,721	6,014	5,834	5,980	5,627	5,762	5,711	5,518	5,367	5,476	5,544	5,514	5,279	5,331	5,271	5,136	5,511	5,458	5,414	5,318	5,664	5,489	5,582	25+ Years Of Financial Histories
Total Liabilities And Stockholders Equity	11,917	11,153	10,616	10,576	10,541	10,239	10,034	9,417	9,233	8,723	8,776	8,774	8,779	8,819	8,965	8,991	8,978	8,856	8,846	9,002	8,671	8,574	8,540	8,823	8,527	8,296	8,207	8,381	8,117	8,454	8,240	8,483	8,283	8,656	8,402	8,696	25+ Years Of Financial Histories
Total Liabilities And Total Equity	11,917	11,153	10,616	10,576	10,541	10,239	10,034	9,417	9,233	8,723	8,776	8,774	8,779	8,819	8,965	8,991	8,978	8,856	8,846	9,002	8,671	8,574	8,540	8,823	8,527	8,296	8,207	8,381	8,117	8,454	8,240	8,483	8,283	8,656	8,402	8,696	25+ Years Of Financial Histories
Total Non Current Assets	8,952	8,933	8,632	8,612	8,589	8,546	8,282	7,605	7,548	7,287	7,249	7,132	7,120	7,029	7,034	7,131	7,160	7,114	7,137	7,124	6,850	6,805	6,786	6,808	6,735	6,361	6,406	6,358	6,372	6,336	6,377	6,412	6,386	6,319	6,354	6,298	25+ Years Of Financial Histories
Total Non Current Liabilities	5,476	4,794	4,080	4,707	4,231	4,213	4,133	3,831	3,780	3,098	3,109	3,131	3,639	3,641	3,675	3,599	3,617	3,499	3,498	3,466	3,180	3,192	3,218	3,219	2,789	2,786	2,804	2,766	2,697	2,814	2,793	2,660	2,663	2,883	3,266	3,228	25+ Years Of Financial Histories
Total Stockholders Equity	3,413	3,300	3,255	3,389	3,307	3,408	3,231	3,131	2,978	2,951	2,827	2,946	2,903	2,972	2,825	3,007	2,856	3,090	2,955	3,136	3,005	3,063	2,926	3,121	2,857	2,879	2,741	2,944	2,819	2,788	2,633	2,899	2,801	2,819	2,746	2,918	25+ Years Of Financial Histories
Reported In EUR
Based Compensation	0	2	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	25+ Years Of Financial Histories
Accounts Payables	0	-9	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	25+ Years Of Financial Histories
Accounts Receivables	-92	88	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	25+ Years Of Financial Histories
Acquisitions Net	-2	32	-25	0	0	-28	-2	-3	0	-11	-130	-33	0	0	-2	0	28	2	-4	-30	-9	-24	-9	-8	-214	-3	-7	0	1	0	-2	-4	-13	-1	-1	-3	25+ Years Of Financial Histories
Capital Expenditure	-395	-354	-315	-426	-341	-361	-334	-406	-277	-310	-257	-293	-342	-269	-221	-258	-298	-257	-236	-299	-285	-274	-238	-302	-272	-242	-209	-266	-239	-215	-231	-277	-266	-227	-278	-230	25+ Years Of Financial Histories
Cash At Beginning Of Period	716	183	0	299	0	0	0	0	-107	310	0	310	0	0	0	323	344	294	321	340	233	333	333	333	521	413	625	297	613	417	638	502	819	510	715	702	25+ Years Of Financial Histories
Cash At End Of Period	1,276	716	20	236	98	-30	-61	42	-164	157	-52	276	-150	-49	196	314	323	344	294	321	340	233	210	446	333	521	413	625	297	613	417	638	502	819	510	715	25+ Years Of Financial Histories
Change In Working Capital	-145	36	-50	-40	98	86	-111	45	-126	363	-26	74	-206	108	-88	-11	16	102	-34	48	-31	101	-54	14	-68	120	-108	77	-116	130	-50	73	-190	225	116	-105	25+ Years Of Financial Histories
Common Stock Issued	0	1	0	0	0	0	0	0	0	0	0	3	3	0	0	0	111	0	0	0	165	0	12	0	0	1	75	3	9	-4	8	5	0	4	6	9	25+ Years Of Financial Histories
Common Stock Repurchased	-2	-770	0	0	0	0	-4	0	0	-1	0	-4	-1	-1	0	-4	-1	0	0	0	1	-1	-2	0	0	0	-1	0	405	0	0	0	0	0	-36	0	25+ Years Of Financial Histories
Debt Repayment	-693	-1,351	0	-477	-96	0	0	-10	-512	-220	0	-1	0	-297	0	0	-1	-1	0	0	-1	-1	-2	-405	-405	-161	-1	-350	-675	-1	-1	0	-537	0	-57	-1	25+ Years Of Financial Histories
Deferred Income Tax	0	9	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	25+ Years Of Financial Histories
Depreciation And Amortization	301	301	297	292	303	289	295	292	295	0	301	289	281	271	286	278	280	277	287	276	253	252	261	250	246	239	243	234	229	228	234	226	221	216	218	214	25+ Years Of Financial Histories
Dividends Paid	0	-161	-226	0	-161	0	-226	0	-161	0	-226	-194	-161	0	-323	0	-162	0	-324	-1	-162	0	-323	0	-162	-1	-325	-1	-161	0	-323	-1	-161	-2	-324	-3	25+ Years Of Financial Histories
Effect Of Forex Changes On Cash	1	-1	0	-1	-2	1	1	0	-149	-80	-7	1	-1	-1	-1	1	-1	1	-1	-1	0	-123	114	-2	0	1	2	0	-1	2	0	0	0	1	1	-1	25+ Years Of Financial Histories
Free Cash Flow	-100	93	22	-78	124	131	-32	52	-21	175	137	193	-134	270	118	171	-12	260	151	166	74	211	89	85	24	242	45	169	4	300	119	136	-117	294	202	6	25+ Years Of Financial Histories
Inventory	-26	28	6	-14	0	-15	-20	-20	-1	-12	4	-18	32	0	0	-6	4	-5	11	-14	0	13	9	-26	11	2	-5	-6	4	-12	20	-29	26	4	11	-32	25+ Years Of Financial Histories
Investments In Property Plant And Equipment	-395	-354	-315	-426	-341	-361	-334	-406	-277	-310	-257	-293	-342	-269	-221	-258	-298	-257	-236	-299	-285	-274	-238	-302	-272	-242	-209	-266	-239	-215	-231	-277	-266	-227	-278	-230	25+ Years Of Financial Histories
Net Cash Provided By Operating Activities	295	447	337	348	465	492	302	458	256	485	394	486	208	539	339	429	286	517	387	465	359	485	327	387	296	484	254	435	243	515	350	413	149	521	480	236	25+ Years Of Financial Histories
Net Cash Used For Investing Activites	-396	-325	-339	-425	-337	-387	-329	-408	-274	-321	-387	-323	-338	-267	-219	-256	-254	-256	-240	-329	-257	-295	-247	-308	-483	-217	-215	-262	-239	-215	-229	-280	-262	-215	-273	-227	25+ Years Of Financial Histories
Net Cash Used Provided By Financing Activities	661	411	22	15	-28	-136	-35	-8	110	-237	-52	-197	-19	-320	77	-181	-52	-213	-173	-154	5	-167	-317	36	-1	-160	-253	155	-319	-106	-342	3	-204	2	-413	5	25+ Years Of Financial Histories
Net Change In Cash	560	533	20	-63	98	-30	-61	42	-57	-153	-52	-34	-150	-49	196	-9	-21	50	-27	-19	107	-100	-123	113	-188	108	-212	328	-316	196	-221	136	-317	309	-205	13	25+ Years Of Financial Histories
Net Income	101	90	94	94	81	126	122	120	87	116	118	123	113	160	150	158	-24	136	143	138	132	139	132	129	152	146	130	124	131	166	133	118	137	75	153	135	25+ Years Of Financial Histories
Operating Cash Flow	295	447	337	348	465	492	302	458	256	485	394	486	208	539	339	429	286	517	387	465	359	485	327	387	296	484	254	435	243	515	350	413	149	521	480	236	25+ Years Of Financial Histories
Other Financing Activites	-2	2,692	248	492	229	-136	195	2	783	-16	174	-1	140	-22	400	-177	1	-212	151	-153	2	-165	-2	441	566	1	-1	503	103	-101	-26	-1	494	0	-2	0	25+ Years Of Financial Histories
Other Investing Activites	1	32	1	1	4	2	7	1	3	0	0	3	4	2	4	2	16	-1	1	0	37	3	1	4	3	28	3	4	-1	0	6	1	18	2	-2	6	25+ Years Of Financial Histories
Other Non Cash Items	32	506	-4	2	-17	-9	-4	1	0	6	1	0	20	0	-9	4	14	2	-9	3	5	-7	-12	-6	-34	-21	-11	0	-1	-9	33	-4	-19	5	-7	-8	25+ Years Of Financial Histories
Other Working Capital	6	-71	-56	-26	0	101	-91	65	-125	375	-30	92	-238	0	0	-5	12	107	-45	62	0	88	-63	40	-79	118	-103	83	-120	142	-70	102	-216	221	105	-73	25+ Years Of Financial Histories
Purchases Of Investments	0	-3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1	0	0	0	-1	-2	0	0	-2	0	0	0	-2	0	-1	-1	-1	0	25+ Years Of Financial Histories
Sales Maturities Of Investments	0	-32	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	12	9	0	25+ Years Of Financial Histories

Ratios

Growth Ratios I Ratios II Soon: Sub-Categories

Key Figure	2024				2023				2022				2021				2020				2019				2018				2017				2016				2015
Key Figure	Q1	Q4	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	Q4	Q3	Q2	Q1	25+ Years - Free Sign Up
Margins Are Reported In Decimals.
Asset Growth	0.0685	0.0432	0.0038	0.0033	0.0295	0.0204	0.0655	0.0199	0.0585	-0.0060	0.0002	-0.0006	-0.0045	-0.0163	-0.0029	0.0014	0.0138	0.0011	-0.0173	0.0382	0.0113	0.0040	-0.0321	0.0347	0.0278	0.0108	-0.0208	0.0325	-0.0399	0.0260	-0.0286	0.0241	-0.0431	0.0302	-0.0338	0.0204	25+ Years Of Financial Histories
Book Valueper Share Growth	-0.7931	-0.0253	-0.0395	0.0248	-0.0296	0.0554	0.0325	0.0512	0.0092	0.0440	-0.0406	0.0146	-0.0232	0.0524	-0.0601	0.0533	-0.0759	0.0456	-0.0586	0.0436	-0.0189	0.0466	-0.0625	0.0924	-0.0068	0.0502	-0.0694	0.0443	0.0104	0.0586	-0.0925	0.0350	-0.0069	0.0259	-0.0599	0.0500	25+ Years Of Financial Histories
Debt Growth	0.1646	0.1321	0.0743	0.0048	0.0480	-0.0346	0.0636	0.0070	0.1035	-0.0710	0.0628	0.0142	0.0528	-0.0960	0.1670	-0.0568	0.0476	-0.0666	0.0867	0.0638	0.0718	-0.0662	0.0151	0.0115	0.0734	-0.0657	0.0458	0.0693	-0.1138	0.0004	0.0012	0.0037	-0.0221	0.0093	-0.0372	0.0147	25+ Years Of Financial Histories
Dividendsper Share Growth	-1	0	0	-1	0	-1	0	-1	0	-1	0.1647	0.2047	0	-1	0	-1	0	-1	322.7004	-0.9938	0	-1	0	-1	161.1333	-0.9969	323.8326	-0.9938	0	-1	321.7504	-0.9938	79.4586	-0.9938	106.8931	-0.9818	25+ Years Of Financial Histories
Ebitgrowth	0.1631	-0.1076	-0.0261	0.3190	-0.3556	0.0112	0.0289	0.3308	-0.2262	-0.0400	0.0174	0.1169	-0.2968	0.0139	-0.0046	4.8750	-1.2814	-0.0613	0.0547	0.0691	-0.0739	0.0410	0.0156	0.0378	-0.1921	0.1337	0.0412	-0.1101	0.0187	0.1031	0.0157	-0.0450	0.5504	-0.4580	0.1280	0.4755	25+ Years Of Financial Histories
Epsdiluted Growth	-0.7786	0.1200	0	0.1600	-0.3590	0.0317	0.0175	0.3759	-0.2500	-0.0270	-0.0263	0.1176	-0.3061	0.0889	-0.0426	6.2222	-1.2250	-0.0698	0.0238	0.0909	-0.0610	0.0513	0.0263	-0.1059	-0.0116	0.1026	0.0541	-0.0390	-0.2300	0.2821	0.1143	-0.1860	1.0476	-0.5333	0.1250	0.3115	25+ Years Of Financial Histories
Epsgrowth	-0.7786	0.1200	0	0.1600	-0.3590	0.0317	0.0175	0.3759	-0.2500	-0.0270	-0.0263	0.1176	-0.3061	0.0889	-0.0426	6.2222	-1.2250	-0.0698	0.0238	0.0909	-0.0610	0.0513	0.0263	-0.1059	-0.0116	0.1026	0.0541	-0.0390	-0.2300	0.2821	0.1143	-0.1860	1.0476	-0.5333	0.1250	0.3115	25+ Years Of Financial Histories
Five Years Dividendper Share Growth Per Share	-1	3.9710	-0.2998	0	-0.0055	-1	-0.3042	-1	-0.0002	0	-0.3013	192.6170	-0.0017	-1	-0.0063	-1	-0.0231	-1	-0.4082	-0.6702	-0.0130	-1	-0.4049	-1	-0.3801	-0.6715	-0.4019	-0.5077	-0.0092	0	-0.4037	-0.0019	-0.0019	0.9965	-0.4002	1.9933	25+ Years Of Financial Histories
Five Years Net Income Growth Per Share	-0.2460	2.6013	-0.2535	-0.2334	-0.4084	-0.0988	-0.0311	0.0080	-0.3042	-0.2757	-0.0648	0.0871	-0.2100	1.2703	-0.0033	0.1805	-1.2944	-0.1734	-0.4557	-0.1101	-0.1664	-0.1575	-0.1972	-0.2841	-0.1949	-0.2501	-0.2295	-0.4199	-0.2926	-0.2191	-0.3782	-0.4267	-0.4121	-0.6539	-0.3011	-0.7992	25+ Years Of Financial Histories
Five Years Operating Cf Growth Per Share	-0.3653	5.2279	0.0313	-0.1002	0.5719	0.0179	0.1898	0.0524	0.0533	-0.0592	0.1242	0.1744	0.3936	0.0322	-0.2961	0.8093	-0.3443	0.1473	0.2770	0.5287	-0.0576	0.0698	0.4417	0.4098	-0.2289	0.1068	-0.1194	0.1096	-0.1778	-0.0568	0.1292	0.0054	-0.5763	0.3267	0.0278	-0.4847	25+ Years Of Financial Histories
Five Years Revenue Growth Per Share	0.0646	4.2073	0.0284	0.0328	0.0552	0.0433	0.0156	-0.0332	-0.0353	-0.0585	-0.0627	-0.0483	-0.0729	-0.0923	-0.1169	-0.0656	-0.0468	-0.0631	-0.0834	-0.0556	-0.0690	-0.0899	-0.0929	-0.0986	-0.0925	-0.1288	-0.1348	-0.1047	-0.0920	-0.0762	-0.0971	-0.0971	-0.0989	-0.0821	-0.1059	-0.2938	25+ Years Of Financial Histories
Five Years Shareholders Equity Growth Per Share	0.0888	4.4929	0.1132	0.0865	0.1582	0.1854	0.1796	0.0631	0.0562	0.0574	0.0722	0.0142	0.0346	0.0519	0.0254	0.0257	0.0225	0.0518	0.0711	0.0330	0.0422	0.0662	0.0783	0.0076	-0.0648	-0.0862	-0.0745	-0.1168	-0.0982	-0.0985	-0.1053	-0.1237	-0.1002	-0.0737	-0.0346	-0.0798	25+ Years Of Financial Histories
Free Cash Flow Growth	-2.0753	-0.2791	1.2821	-1.6290	-0.0534	5.0938	-1.6154	3.4762	-1.1200	0.2774	-0.2902	2.4403	-1.4963	1.2881	-0.3099	15.2500	-1.0462	0.7219	-0.0904	1.2432	-0.6493	1.3708	0.0471	2.5417	-0.9008	4.3778	-0.7337	41.2500	-0.9867	1.5210	-0.1250	2.1624	-1.3980	0.4554	32.6667	-0.9000	25+ Years Of Financial Histories
Gross Profit Growth	2.1009	-0.6729	-0.0032	0.0108	0.0043	0	0.0233	0.0147	0.0011	0.0045	-0.0034	0.0034	-0.0134	0.0252	-0.0246	-0.0078	0.0078	-0.0197	-0.0022	0.0077	-0.0033	-0.0087	0.0166	0	0.0112	0.0034	0.0023	0.0011	-0.0221	0.0078	0.0090	0.0125	-0.0254	0.0033	0.0227	0.0126	25+ Years Of Financial Histories
Inventory Growth	0.1635	-0.1543	-0.0347	0.0802	0	0.0872	0.1316	0.1603	0	0.0917	-0.0323	0.1698	-0.2374	0.0072	0	0.0376	-0.0292	0.0379	-0.0769	0.1085	0.0078	-0.0922	-0.0600	0.2195	-0.0821	-0.0219	0.0458	0.0480	-0.0385	0.1111	-0.1460	0.2685	-0.1940	-0.0290	-0.0738	0.2735	25+ Years Of Financial Histories
Net Income Growth	0.1222	0.1392	-0.0105	0.1728	-0.3571	0.0328	0.0167	0.3793	-0.2500	-0.0169	-0.0328	0.1091	-0.2994	0.0828	-0.0523	6.2759	-1.2231	-0.0580	0.0299	0.0720	-0.0602	0.0556	0.0161	-0.0949	-0.0214	0.1111	0.0588	-0.0480	-0.2188	0.2698	0.1250	-0.1942	1.0145	-0.5241	0.1240	0.3163	25+ Years Of Financial Histories
Operating Cash Flow Growth	-0.3400	-0.0840	-0.0316	-0.2516	-0.0549	0.6291	-0.3406	0.7891	-0.4722	0.2310	-0.1893	1.3365	-0.6141	0.5900	-0.2098	0.5000	-0.4468	0.3359	-0.1677	0.2953	-0.2598	0.4832	-0.1550	0.3074	-0.3884	0.9055	-0.4161	0.7901	-0.5282	0.4714	-0.1525	1.7718	-0.7140	0.0854	1.0339	-0.4562	25+ Years Of Financial Histories
Operating Income Growth	0.1631	-0.1076	-0.0261	0.3190	-0.3556	0.0112	0.0289	0.3308	-0.2262	-0.0400	0.0174	0.1169	-0.2968	0.0139	-0.0046	4.8750	-1.2814	-0.0613	0.0547	0.0691	-0.0739	0.0410	0.0156	0.0378	-0.1921	0.1337	0.0412	-0.1101	0.0187	0.1031	0.0157	-0.0450	0.5504	-0.4580	0.1280	0.4755	25+ Years Of Financial Histories
Receivables Growth	0.0919	-0.1579	0.0252	-0.0083	0.0453	-0.0222	-0.0093	-0.0934	0.3086	-0.0129	-0.0516	-0.0327	0.0475	-0.0674	-0.0881	-0.0884	0.2214	-0.0063	-0.0866	-0.0906	0.0846	0.0131	-0.0262	-0.0541	0.1606	0.0380	-0.0045	-0.1573	0.1534	-0.0306	0.0416	-0.1158	0.0450	-0.0153	-0.0468	-0.0384	25+ Years Of Financial Histories
Revenue Growth	-0.0191	0.0033	0.0054	-0.0478	0.0375	0.0456	0.0296	-0.0294	0.0266	0.0220	0.0029	-0.0174	0.0147	0.0303	-0.0428	-0.0417	0.0315	-0.0029	-0.0014	-0.0404	0.0195	-0.0062	0.0098	-0.0272	0.0251	0.0185	-0.0188	-0.0318	0.0027	0.0179	0.0190	-0.0430	-0.0060	0.0034	0.0143	-0.0220	25+ Years Of Financial Histories
Sgaexpenses Growth	-1	0.0209	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	25+ Years Of Financial Histories
Ten Years Dividendper Share Growth Per Share	-1	3.9065	-0.5833	-1	-0.3835	-1	-0.5838	-1	-0.0094	0	-0.5833	192.2495	-0.0036	-1	-0.4040	-1	0.2564	-1	-0.4015	-0.9448	0.2579	-1	-0.4027	-1	0.2581	-0.0071	-0.3994	-0.9448	0.2501	-1	-0.4022	-0.9447	0.2523	0.9916	-0.3992	-0.8339	25+ Years Of Financial Histories
Ten Years Net Income Growth Per Share	-0.3290	2.0022	-0.4007	-0.4512	-0.5237	-0.3242	-0.2534	-0.4153	-0.5078	-0.4344	-0.4184	-0.3768	-0.5356	-0.2142	-0.3033	-0.7630	-1.1000	-0.4026	-0.2719	-0.3725	-0.5686	-0.3882	-0.3344	-0.4192	-0.5271	-0.3564	-0.3349	-0.4427	-0.5686	-0.2635	-0.3339	-0.4746	-0.5195	-0.6819	-0.2320	-0.3935	25+ Years Of Financial Histories
Ten Years Operating Cf Growth Per Share	-0.0298	4.8693	0.4868	0.2685	0.2120	0.1266	0.0477	0.1678	-0.1340	-0.1126	0.2694	0.1808	-0.4096	0.3695	-0.2765	-0.0678	-0.1344	0.1328	0.9290	0.0837	0.0878	0.0637	0.6319	-0.0979	-0.1029	0.0609	0.2666	0.0138	-0.2637	0.1303	0.7480	-0.0358	-0.5477	0.1453	1.4019	-0.4478	25+ Years Of Financial Histories
Ten Years Revenue Growth Per Share	0.0055	3.8478	-0.0671	-0.0690	-0.0424	-0.0911	-0.1213	-0.1344	-0.1241	-0.1302	-0.1537	-0.1407	-0.1645	-0.1668	-0.2105	-0.3402	-0.0929	-0.0516	-0.0767	-0.0671	-0.0787	-0.0255	-0.0479	-0.0496	-0.0740	-0.0268	-0.0723	-0.0465	-0.0667	0.0045	-0.0418	-0.0515	-0.0606	0.0197	-0.0128	-0.0180	25+ Years Of Financial Histories
Ten Years Shareholders Equity Growth Per Share	0.1247	4.7246	0.2003	0.0948	0.0832	0.0832	0.0917	-0.0611	-0.0476	-0.0467	-0.0407	-0.1113	-0.0690	-0.0256	-0.0100	-0.0562	0.1246	0	0	0	0.1847	0	0	0	0.1266	0	0	0	0.1114	0	0	0	0.1062	0	0	0	25+ Years Of Financial Histories
Three Years Dividendper Share Growth Per Share	-1	4.0017	-0.2994	0	-0.0042	0	-0.3017	-1	-0.0064	0	-0.3007	0	-0.0064	-1	-0.0060	-1	0.0050	0	0.0012	-0.0018	0.0044	-1	-0.0058	-1	-0.0218	-0.8897	-0.4061	-0.6701	-0.0190	-1	-0.4044	-0.5056	-0.3830	-0.3411	-0.4017	0.4827	25+ Years Of Financial Histories
Three Years Net Income Growth Per Share	-0.1716	3.0923	-0.3509	-0.3781	3.7987	-0.0290	-0.1150	-0.1048	-0.3041	-0.1280	-0.0641	-0.0166	-0.1972	0.1221	0.1510	0.2847	-1.2317	-0.1889	0.0931	0.1943	-0.1023	0.9231	-0.1334	-0.0423	0.3928	-0.1094	-0.5028	-0.2097	-0.1663	0.0143	-0.1966	-0.3524	-0.1819	-0.6294	-0.1102	-0.3687	25+ Years Of Financial Histories
Three Years Operating Cf Growth Per Share	-0.3926	9.7488	-0.0047	-0.1875	0.6291	-0.0466	-0.2188	-0.0154	-0.2870	-0.0002	0.2041	0.2553	-0.2974	0.1143	0.3349	-0.0146	0.1756	0.0022	0.1036	0.1239	1.4052	-0.0712	-0.3206	0.6338	-0.3205	0.0745	-0.1615	0.4301	-0.3621	0.1368	0.5443	0.5069	-0.6113	0.1948	0.6698	-0.3956	25+ Years Of Financial Histories
Three Years Revenue Growth Per Share	0.1002	4.5087	0.1233	0.0698	0.0772	0.0707	0.0204	-0.0118	-0.0228	-0.0295	-0.0568	-0.0501	-0.0594	-0.0490	-0.0603	-0.0378	-0.0282	-0.0558	-0.0363	-0.0165	-0.0192	-0.0443	-0.0355	-0.0322	-0.0269	-0.0385	-0.0791	-0.0347	-0.0569	-0.0619	-0.0872	-0.1004	-0.0793	-0.0873	-0.0793	-0.0780	25+ Years Of Financial Histories
Three Years Shareholders Equity Growth Per Share	0.1592	4.6857	0.1536	0.1288	0.1602	0.1049	0.0946	-0.0020	-0.0092	-0.0368	-0.0344	-0.0565	0.0159	0.0330	0.0308	0.0206	0.0119	0.1064	0.1201	0.0798	0.0709	0.0841	0.0627	0.0656	0.0243	-0.0196	-0.0060	-0.0302	-0.0223	-0.0289	-0.0290	-0.0626	-0.0817	-0.1026	-0.0696	-0.1211	25+ Years Of Financial Histories
Weighted Average Shares Diluted Growth	3.9998	0.0005	-0.0001	0.0000	-0.0001	-0.0006	-0.0006	0.0002	-0.0000	-0.0001	0.0002	0.0002	0.0000	-0.0004	-0.0005	-0.0004	0.0001	0.0001	0.0008	0	0.0000	0.0002	-0.0001	0	-0.0008	-0.0001	0.0004	0	0.0006	0.0002	0.0006	0	0.0002	0.0003	0.0011	0	25+ Years Of Financial Histories
Weighted Average Shares Growth	3.9998	0.0005	-0.0001	0.0000	-0.0001	-0.0006	-0.0006	0.0002	-0.0000	-0.0001	0.0002	0.0002	0.0000	-0.0004	-0.0004	-0.0004	0.0001	0.0001	0.0009	0	-0.0000	0.0002	-0.0000	0	-0.0008	0.0001	0.0005	0	0.0007	0.0003	0.0008	0	0.0005	0.0007	0.0010	0	25+ Years Of Financial Histories
Margins Are Reported In Decimals.
Based Compensation To Revenue	0	0.001	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	25+ Years Of Financial Histories
Quality	2.921	4.967	3.585	3.702	5.741	3.905	2.475	3.817	2.943	4.181	3.339	3.951	1.841	3.369	2.260	2.715	-11.917	3.801	2.706	3.370	2.720	3.489	2.477	3	1.947	3.315	1.954	3.508	1.855	3.102	2.632	3.500	1.088	6.947	3.137	1.748	25+ Years Of Financial Histories
Average Inventory	172	173	198	194	187	179	162	141	131	125	122	115	122	138	138	135	135	134	137	136	128	134	145	136	128	135	134	128	127	123	127	122	121	136	143	133	25+ Years Of Financial Histories
Average Payables	1,383	1,402	1,403	1,511	1,519	1,411	1,429	1,485	1,375	1,221	1,217	1,219	1,229	1,240	1,265	1,289	1,263	1,251	1,281	1,331	1,317	1,267	1,278	1,355	1,358	1,288	1,276	1,333	1,308	1,241	1,263	1,301	1,286	1,247	1,266	1,318	25+ Years Of Financial Histories
Average Receivables	1,093	1,143	1,204	1,194	1,173	1,160	1,178	1,245	1,152	1,004	1,038	1,084	1,077	1,090	1,182	1,297	1,234	1,114	1,171	1,285	1,293	1,233	1,241	1,294	1,238	1,125	1,106	1,212	1,228	1,159	1,153	1,204	1,250	1,232	1,272	1,329	25+ Years Of Financial Histories
Book Value Per Share	2.116	10.231	2.019	2.102	2.052	2.114	2.003	1.940	1.845	1.829	1.752	1.826	1.799	1.842	1.750	1.862	1.768	1.913	1.830	1.944	1.863	1.899	1.814	1.935	1.771	1.783	1.698	1.825	1.747	1.729	1.634	1.800	1.739	1.751	1.707	1.816	25+ Years Of Financial Histories
Capex Per Share	-0.245	-1.098	-0.195	-0.264	-0.212	-0.224	-0.207	-0.252	-0.172	-0.192	-0.159	-0.182	-0.212	-0.167	-0.137	-0.160	-0.184	-0.159	-0.146	-0.185	-0.177	-0.170	-0.148	-0.187	-0.169	-0.150	-0.129	-0.165	-0.148	-0.133	-0.143	-0.172	-0.165	-0.141	-0.173	-0.143	25+ Years Of Financial Histories
Capex To Depreciation	-1.312	-1.176	-1.061	-1.459	-1.125	-1.249	-1.132	-1.390	-0.939	0	-0.854	-1.014	-1.217	-0.993	-0.773	-0.928	-1.064	-0.928	-0.822	-1.083	-1.126	-1.087	-0.912	-1.208	-1.106	-1.013	-0.860	-1.137	-1.044	-0.943	-0.987	-1.226	-1.204	-1.051	-1.275	-1.075	25+ Years Of Financial Histories
Capex To Operating Cash Flow	-1.339	-0.792	-0.935	-1.224	-0.733	-0.734	-1.106	-0.886	-1.082	-0.639	-0.652	-0.603	-1.644	-0.499	-0.652	-0.601	-1.042	-0.497	-0.610	-0.643	-0.794	-0.565	-0.728	-0.780	-0.919	-0.500	-0.823	-0.611	-0.984	-0.417	-0.660	-0.671	-1.785	-0.436	-0.579	-0.975	25+ Years Of Financial Histories
Capex To Revenue	-0.265	-0.233	-0.213	-0.289	-0.220	-0.242	-0.234	-0.293	-0.194	-0.223	-0.189	-0.216	-0.248	-0.198	-0.167	-0.187	-0.207	-0.184	-0.169	-0.213	-0.195	-0.191	-0.165	-0.211	-0.185	-0.169	-0.149	-0.186	-0.161	-0.146	-0.159	-0.195	-0.179	-0.152	-0.186	-0.156	25+ Years Of Financial Histories
Cash Per Share	0.791	2.220	0	0.146	0.185	0.125	0.143	0.181	0.046	0.025	0.071	0.099	0.194	0.288	0.318	0.196	0.202	0.215	0.185	0.201	0.213	0.148	0.133	0.280	0.210	0.326	0.259	0.391	0.188	0.448	0.265	0.402	0.317	0.516	0.324	0.451	25+ Years Of Financial Histories
Current Ratio	0.979	0.726	0.605	0.792	0.650	0.647	0.656	0.738	0.681	0.537	0.538	0.608	0.785	0.861	0.826	0.832	0.769	0.819	0.755	0.837	0.779	0.814	0.777	0.867	0.658	0.777	0.713	0.808	0.715	0.785	0.699	0.752	0.715	0.840	0.921	1.018	25+ Years Of Financial Histories
Days Of Inventory On Hand	0	11.885	0	0	0	0	0	0	0	0	0	0	19.118	0	0	0	0	0	0	0	0	0	0	0	19.593	0	0	0	18.971	0	19.145	0	16.040	0	0	0	25+ Years Of Financial Histories
Days Payables Outstanding	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25+ Years Of Financial Histories
Days Sales Outstanding	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25+ Years Of Financial Histories
Debt To Assets	0.412	0.359	0.360	0.336	0.335	0.330	0.348	0.349	0.353	0.339	0.363	0.341	0.336	0.318	0.346	0.296	0.314	0.304	0.326	0.295	0.288	0.271	0.292	0.278	0.285	0.273	0.295	0.276	0.267	0.289	0.296	0.287	0.293	0.287	0.293	0.294	25+ Years Of Financial Histories
Debt To Equity	1.439	1.214	1.173	1.048	1.069	0.990	1.082	1.050	1.096	1.002	1.126	1.017	1.017	0.944	1.098	0.884	0.987	0.871	0.976	0.846	0.830	0.760	0.852	0.787	0.849	0.785	0.883	0.786	0.768	0.876	0.927	0.841	0.867	0.881	0.896	0.876	25+ Years Of Financial Histories
Dividend Yield	0	0.300	0.107	0	0.057	0	0.051	0	0.029	0	0.043	0.033	0.031	0	0.056	0	0.020	0	0.040	0.000	0.022	0	0.053	0	0.018	0.000	0.032	0.000	0.019	0	0.036	0.000	0.017	0.000	0.032	0.000	25+ Years Of Financial Histories
Earnings Yield	0.043	0.168	0.044	0.034	0.029	0.039	0.028	0.023	0.016	0.021	0.022	0.021	0.021	0.032	0.025	0.022	-0.004	0.015	0.017	0.017	0.017	0.020	0.020	0.015	0.015	0.015	0.012	0.013	0.015	0.019	0.014	0.012	0.015	0.007	0.014	0.012	25+ Years Of Financial Histories
Enterprise Value	5,975	4,037	5,682	6,110	6,076	6,387	7,657	8,296	8,485	8,268	8,198	8,650	7,812	7,245	8,323	9,147	10,700	10,791	10,719	10,323	9,679	8,716	8,433	10,124	10,952	10,988	12,150	11,123	10,394	10,335	10,993	11,494	11,441	11,440	12,132	12,196	25+ Years Of Financial Histories
Enterprise Value Over Ebitda	12.661	9.136	12.629	13.795	14.856	13.648	16.258	17.957	0	17.744	17.296	18.724	17.717	14.757	16.548	18.480	0	0	0	0	0	19.116	18.374	0	0	0	0	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Ev To Free Cash Flow	0.00	0	0.00	0.00	0	0	0.00	0.00	0.00	0	0.00	0	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	25+ Years Of Financial Histories
Ev To Operating Cash Flow	0	9.033	16.863	17.560	13.067	12.983	0	18.114	0	17.049	0	17.799	0	13.443	0	0	0	0	0	0	0	17.973	0	0	0	0	0	0	0	0	0	0	0.00	0	0	0.00	25+ Years Of Financial Histories
Ev To Sales	4.005	2.655	3.835	4.146	3.925	4.281	5.366	5.986	5.942	5.944	6.024	6.375	5.657	5.324	6.301	6.629	7.431	7.730	7.657	7.363	6.625	6.083	5.849	7.090	7.461	7.674	8.642	7.763	7.023	7.002	7.582	8.078	7.694	7.647	8.137	8.297	25+ Years Of Financial Histories
Free Cash Flow Per Share	-0.062	0.288	0.014	-0.048	0.077	0.081	-0.020	0.032	-0.013	0.108	0.085	0.120	-0.083	0.167	0.073	0.106	-0.007	0.161	0.094	0.103	0.046	0.131	0.055	0.053	0.015	0.150	0.028	0.105	0.002	0.186	0.074	0.084	-0.073	0.183	0.126	0.004	25+ Years Of Financial Histories
Free Cash Flow Yield	-0.043	0.173	0.010	-0.028	0.044	0.041	-0.007	0.010	-0.004	0.032	0.026	0.033	-0.026	0.055	0.021	0.025	-0.001	0.031	0.019	0.021	0.010	0.032	0.014	0.010	0.003	0.026	0.004	0.018	0.000	0.035	0.013	0.014	-0.012	0.030	0.020	0.001	25+ Years Of Financial Histories
Graham Net Net	-3.894	-19.451	-3.939	-3.696	-3.686	-3.520	-3.476	-3.117	-3.183	-3.047	-3.108	-2.979	-2.827	-2.726	-2.842	-2.800	-2.829	-2.710	-2.824	-2.725	-2.541	-2.563	-2.648	-2.526	-2.552	-2.370	-2.488	-2.321	-2.345	-2.399	-2.537	-2.391	-2.357	-2.392	-2.466	-2.369	25+ Years Of Financial Histories
Graham Number	1.727	8.014	1.628	1.670	1.523	1.928	1.846	1.801	1.496	1.720	1.697	1.762	1.661	2.008	1.881	1.993	0.845	1.862	1.876	1.906	1.802	1.877	1.786	1.829	1.840	1.865	1.727	1.740	1.745	1.965	1.695	1.678	1.838	1.300	1.861	1.811	25+ Years Of Financial Histories
Intangibles To Total Assets	0.359	0.385	0.407	0.413	0.415	0.418	0.413	0.391	0.401	0.417	0.410	0.398	0.400	0.398	0.392	0.397	0.396	0.403	0.406	0.402	0.418	0.426	0.428	0.414	0.430	0.409	0.417	0.403	0.416	0.397	0.412	0.405	0.415	0.396	0.412	0.395	25+ Years Of Financial Histories
Interest Coverage	4	9.400	5.519	5.464	11.600	11.250	11.125	14.417	7.647	12	12.500	12.286	8.556	15.643	13.500	0	-2.947	13.267	13.250	13.400	0	13.533	8.864	13.714	0	12.053	10.100	12.125	0	7.926	8.083	7.640	-12.500	2.434	6.800	7.536	25+ Years Of Financial Histories
Interest Debt Per Share	3.071	12.469	2.385	2.221	2.200	2.103	2.177	2.043	2.033	1.841	1.981	1.865	1.842	1.747	1.933	1.652	1.757	1.676	1.795	1.654	1.541	1.452	1.559	1.531	1.508	1.412	1.512	1.444	1.347	1.531	1.529	1.529	1.498	1.576	1.552	1.608	25+ Years Of Financial Histories
Inventory Turnover	2.751	7.572	2.821	2.668	3.332	3.053	2.942	3.197	4.130	3.855	3.992	3.806	4.708	3.360	3.254	3.522	4.053	3.664	3.697	3.413	4.295	4.086	3.716	3.500	4.593	4.022	3.766	4.160	4.744	4.377	4.701	3.876	5.611	4.418	4.275	3.953	25+ Years Of Financial Histories
Invested Capital	1.439	1.214	1.173	1.048	1.069	0.990	1.082	1.050	1.096	1.002	1.126	1.017	1.017	0.944	1.098	0.884	0.987	0.871	0.976	0.846	0.830	0.760	0.852	0.787	0.849	0.785	0.883	0.786	0.768	0.876	0.927	0.841	0.867	0.881	0.896	0.876	25+ Years Of Financial Histories
Market Cap	2,340	536	2,120	2,793	2,838	3,214	4,392	5,302	5,471	5,468	5,245	5,931	5,169	4,901	5,730	6,802	8,204	8,444	8,130	7,991	7,525	6,622	6,151	8,115	8,858	9,248	10,143	9,434	8,527	8,506	8,969	9,694	9,514	9,775	10,181	10,355	25+ Years Of Financial Histories
Net Current Asset Value	-5,539	-5,633	-5,377	-5,223	-5,281	-5,137	-5,052	-4,473	-4,570	-4,336	-4,422	-4,187	-4,093	-3,931	-4,083	-3,974	-4,162	-3,885	-4,053	-3,833	-3,696	-3,597	-3,721	-3,529	-3,721	-3,343	-3,529	-3,248	-3,391	-3,393	-3,595	-3,344	-3,421	-3,327	-3,441	-3,185	25+ Years Of Financial Histories
Net Debt To Ebitda	7.701	7.921	7.916	7.488	7.917	6.780	6.932	6.481	7.142	6.009	6.230	5.885	5.993	4.774	5.155	4.737	10.667	4.900	5.178	4.858	5.104	4.592	4.972	4.535	5.058	3.718	4.470	3.937	4.167	3.851	4.199	4.306	4.735	4.812	4.205	4.281	25+ Years Of Financial Histories
Net Income Per Share	0.063	0.279	0.058	0.059	0.050	0.078	0.076	0.074	0.054	0.072	0.073	0.076	0.068	0.097	0.090	0.095	-0.018	0.080	0.085	0.083	0.077	0.082	0.078	0.077	0.085	0.087	0.078	0.074	0.077	0.099	0.078	0.070	0.086	0.043	0.090	0.080	25+ Years Of Financial Histories
Operating Cash Flow Per Share	0.183	1.386	0.209	0.216	0.288	0.305	0.187	0.284	0.159	0.301	0.244	0.301	0.129	0.334	0.210	0.266	0.177	0.320	0.240	0.288	0.223	0.301	0.203	0.240	0.184	0.300	0.157	0.270	0.151	0.319	0.217	0.256	0.093	0.324	0.298	0.147	25+ Years Of Financial Histories
Payables Turnover	0.382	0.840	0.391	0.384	0.385	0.402	0.361	0.334	0.357	0.409	0.397	0.385	0.411	0.375	0.364	0.375	0.420	0.404	0.387	0.375	0.407	0.411	0.415	0.405	0.399	0.414	0.405	0.426	0.427	0.463	0.439	0.417	0.456	0.477	0.471	0.461	25+ Years Of Financial Histories
Payout Ratio	0	1.789	2.404	0	1.988	0	1.852	0	1.851	0	1.915	1.590	1.464	0	2.228	0	-5.586	0	2.348	0.007	1.296	0	2.563	0	1.182	0.007	2.579	0.008	1.288	0	2.563	0.009	1.158	0.029	2.234	0.023	25+ Years Of Financial Histories
Pb Ratio	0.686	0.163	0.652	0.824	0.858	0.943	1.359	1.693	1.837	1.853	1.855	2.013	1.781	1.649	2.029	2.262	2.873	2.733	2.752	2.548	2.504	2.162	2.102	2.600	3.101	3.212	3.701	3.205	3.025	3.051	3.407	3.344	3.397	3.468	3.708	3.549	25+ Years Of Financial Histories
Pe Ratio	5.794	1.491	5.641	7.353	8.760	6.378	9.001	11.046	15.723	11.786	11.113	12.155	11.750	7.805	9.880	11.115	0.00	16.240	14.730	14.909	15.051	12.449	12.206	16.362	16.165	16.515	0	19.821	17.056	13.292	17.797	0	17.112	0	17.555	0	25+ Years Of Financial Histories
Pfcf Ratio	0	5.773	0.00	0	0	0	0.00	0.00	0.00	0	0	0	0	18.154	0	0	0.00	0	0.00	0	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	25+ Years Of Financial Histories
Pocfratio	7.935	1.201	6.293	8.029	6.104	6.533	14.544	11.577	0	11.276	13.313	12.205	0	9.094	16.904	15.857	0	16.334	0	17.186	0	13.656	18.813	0	0	19.109	0	0	0	16.518	0	0	0.00	18.763	0	0	25+ Years Of Financial Histories
Price To Sales Ratio	1.569	0.353	1.431	1.896	1.834	2.154	3.078	3.826	3.832	3.931	3.854	4.371	3.744	3.602	4.338	4.929	5.698	6.049	5.808	5.700	5.151	4.622	4.266	5.683	6.034	6.459	7.214	6.584	5.762	5.763	6.186	6.813	6.398	6.534	6.829	7.045	25+ Years Of Financial Histories
Ptb Ratio	0.686	0.163	0.652	0.824	0.858	0.943	1.359	1.693	1.837	1.853	1.855	2.013	1.781	1.649	2.029	2.262	2.873	2.733	2.752	2.548	2.504	2.162	2.102	2.600	3.101	3.212	3.701	3.205	3.025	3.051	3.407	3.344	3.397	3.468	3.708	3.549	25+ Years Of Financial Histories
Receivables Turnover	1.308	1.456	1.216	1.240	1.291	1.301	1.217	1.171	1.093	1.394	1.346	1.273	1.253	1.294	1.171	1.116	1.061	1.257	1.252	1.145	1.085	1.155	1.177	1.135	1.104	1.250	1.274	1.292	1.125	1.294	1.232	1.259	1.164	1.223	1.200	1.128	25+ Years Of Financial Histories
Return On Tangible Assets	0.013	0.013	0.015	0.015	0.013	0.021	0.021	0.021	0.016	0.023	0.023	0.023	0.021	0.030	0.027	0.028	-0.005	0.025	0.026	0.025	0.025	0.027	0.026	0.024	0.028	0.029	0.026	0.024	0.026	0.031	0.026	0.022	0.029	0.013	0.029	0.025	25+ Years Of Financial Histories
Revenue Per Share	0.925	4.716	0.919	0.914	0.960	0.926	0.885	0.859	0.885	0.862	0.843	0.841	0.856	0.844	0.819	0.855	0.892	0.864	0.867	0.869	0.906	0.888	0.894	0.885	0.910	0.887	0.871	0.888	0.917	0.916	0.900	0.884	0.923	0.929	0.927	0.915	25+ Years Of Financial Histories
Roe	0.030	0.027	0.029	0.028	0.024	0.037	0.038	0.038	0.029	0.039	0.042	0.041	0.038	0.053	0.051	0.051	-0.010	0.042	0.047	0.043	0.042	0.043	0.043	0.040	0.048	0.049	0.046	0.040	0.044	0.057	0.048	0.039	0.050	0.024	0.053	0.044	25+ Years Of Financial Histories
Roic	0.015	0.017	0.015	0.016	0.014	0.020	0.019	0.020	0.016	0.021	0.021	0.021	0.020	0.028	0.026	0.028	-0.003	0.024	0.025	0.024	0.025	0.028	0.027	0.025	0.033	0.031	0.027	0.026	0.030	0.036	0.030	0.025	0.030	0.022	0.033	0.028	25+ Years Of Financial Histories
Sales General And Administrative To Revenue	0	0.059	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	25+ Years Of Financial Histories
Shareholders Equity Per Share	2.116	10.231	2.019	2.102	2.052	2.114	2.003	1.940	1.845	1.829	1.752	1.826	1.799	1.842	1.750	1.862	1.768	1.913	1.830	1.944	1.863	1.899	1.814	1.935	1.771	1.783	1.698	1.825	1.747	1.729	1.634	1.800	1.739	1.751	1.707	1.816	25+ Years Of Financial Histories
Tangible Asset Value	-864	-994	-1,069	-978	-1,067	-868	-914	-555	-724	-687	-773	-550	-486	-415	-560	-412	-559	-336	-510	-325	-471	-448	-591	-374	-651	-376	-549	-271	-399	-414	-614	-367	-470	-440	-552	-325	25+ Years Of Financial Histories
Tangible Book Value Per Share	-0.536	-3.082	-0.663	-0.607	-0.662	-0.538	-0.567	-0.344	-0.449	-0.426	-0.479	-0.341	-0.301	-0.257	-0.347	-0.255	-0.346	-0.208	-0.316	-0.201	-0.292	-0.278	-0.366	-0.232	-0.404	-0.233	-0.340	-0.168	-0.247	-0.257	-0.381	-0.228	-0.292	-0.273	-0.343	-0.202	25+ Years Of Financial Histories
Working Capital	-63	-839	-1,297	-516	-1,050	-924	-919	-642	-790	-1,238	-1,313	-1,056	-454	-290	-408	-375	-545	-386	-555	-367	-516	-405	-503	-310	-932	-557	-725	-482	-694	-579	-802	-684	-758	-444	-175	43	25+ Years Of Financial Histories
Margins Are Reported In Decimals.
Asset Turnover	0.125	0.136	0.140	0.139	0.147	0.146	0.142	0.147	0.155	0.159	0.155	0.155	0.157	0.154	0.147	0.153	0.160	0.158	0.158	0.156	0.168	0.167	0.169	0.162	0.172	0.173	0.171	0.171	0.182	0.175	0.176	0.168	0.180	0.173	0.177	0.169	25+ Years Of Financial Histories
Capital Expenditure Coverage Ratio	-0.747	-1.263	-1.070	-0.817	-1.364	-1.363	-0.904	-1.128	-0.924	-1.565	-1.533	-1.659	-0.608	-2.004	-1.534	-1.663	-0.960	-2.012	-1.640	-1.555	-1.260	-1.770	-1.374	-1.281	-1.088	-2	-1.215	-1.635	-1.017	-2.395	-1.515	-1.491	-0.560	-2.295	-1.727	-1.026	25+ Years Of Financial Histories
Cash Conversion Cycle	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25+ Years Of Financial Histories
Cash Flow Coverage Ratios	0.060	0.112	0.088	0.098	0.132	0.146	0.086	0.139	0.078	0.164	0.124	0.162	0.070	0.192	0.109	0.161	0.101	0.192	0.134	0.175	0.144	0.208	0.131	0.158	0.122	0.214	0.105	0.188	0.112	0.211	0.143	0.169	0.061	0.210	0.195	0.092	25+ Years Of Financial Histories
Cash Flow To Debt Ratio	0.060	0.112	0.088	0.098	0.132	0.146	0.086	0.139	0.078	0.164	0.124	0.162	0.070	0.192	0.109	0.161	0.101	0.192	0.134	0.175	0.144	0.208	0.131	0.158	0.122	0.214	0.105	0.188	0.112	0.211	0.143	0.169	0.061	0.210	0.195	0.092	25+ Years Of Financial Histories
Cash Per Share	0.791	2.220	0	0.146	0.185	0.125	0.143	0.181	0.046	0.025	0.071	0.099	0.194	0.288	0.318	0.196	0.202	0.215	0.185	0.201	0.213	0.148	0.133	0.280	0.210	0.326	0.259	0.391	0.188	0.448	0.265	0.402	0.317	0.516	0.324	0.451	25+ Years Of Financial Histories
Cash Ratio	0.421	0.234	0.078	0.095	0.099	0.077	0.086	0.119	0.101	0.059	0.081	0.102	0.147	0.222	0.218	0.140	0.137	0.162	0.130	0.143	0.145	0.107	0.093	0.192	0.122	0.209	0.163	0.250	0.122	0.227	0.156	0.232	0.189	0.294	0.229	0.304	25+ Years Of Financial Histories
Company Equity Multiplier	3.492	3.380	3.261	3.121	3.187	3.004	3.106	3.008	3.100	2.956	3.104	2.978	3.024	2.967	3.173	2.990	3.144	2.866	2.994	2.871	2.886	2.799	2.919	2.827	2.985	2.882	2.994	2.847	2.879	3.032	3.130	2.926	2.957	3.071	3.060	2.980	25+ Years Of Financial Histories
Current Ratio	0.979	0.726	0.605	0.792	0.650	0.647	0.656	0.738	0.681	0.537	0.538	0.608	0.785	0.861	0.826	0.832	0.769	0.819	0.755	0.837	0.779	0.814	0.777	0.867	0.658	0.777	0.713	0.808	0.715	0.785	0.699	0.752	0.715	0.840	0.921	1.018	25+ Years Of Financial Histories
Days Of Inventory Outstanding	0	11.885	0	0	0	0	0	0	0	0	0	0	19.118	0	0	0	0	0	0	0	0	0	0	0	19.593	0	0	0	18.971	0	19.145	0	16.040	0	0	0	25+ Years Of Financial Histories
Days Of Payables Outstanding	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25+ Years Of Financial Histories
Days Of Sales Outstanding	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25+ Years Of Financial Histories
Debt Equity Ratio	1.439	1.214	1.173	1.048	1.069	0.990	1.082	1.050	1.096	1.002	1.126	1.017	1.017	0.944	1.098	0.884	0.987	0.871	0.976	0.846	0.830	0.760	0.852	0.787	0.849	0.785	0.883	0.786	0.768	0.876	0.927	0.841	0.867	0.881	0.896	0.876	25+ Years Of Financial Histories
Debt Ratio	0.412	0.359	0.360	0.336	0.335	0.330	0.348	0.349	0.353	0.339	0.363	0.341	0.336	0.318	0.346	0.296	0.314	0.304	0.326	0.295	0.288	0.271	0.292	0.278	0.285	0.273	0.295	0.276	0.267	0.289	0.296	0.287	0.293	0.287	0.293	0.294	25+ Years Of Financial Histories
Dividend Paid And Capex Coverage Ratio	-0.747	-2.316	-3.787	-0.817	-2.583	-1.363	-2.796	-1.128	-2.207	-1.565	-12.710	-4.909	-1.149	-2.004	3.324	-1.663	-2.103	-2.012	4.398	-1.560	-2.919	-1.770	3.847	-1.281	-2.691	-2.008	2.190	-1.642	-3.115	-2.395	3.804	-1.496	-1.419	-2.316	10.435	-1.040	25+ Years Of Financial Histories
Dividend Payout Ratio	0	1.789	2.404	0	1.988	0	1.852	0	1.851	0	1.915	1.590	1.464	0	2.228	0	-5.586	0	2.348	0.007	1.296	0	2.563	0	1.182	0.007	2.579	0.008	1.288	0	2.563	0.009	1.158	0.029	2.234	0.023	25+ Years Of Financial Histories
Dividend Yield	0	0.300	0.107	0	0.057	0	0.051	0	0.029	0	0.043	0.033	0.031	0	0.056	0	0.020	0	0.040	0.000	0.022	0	0.053	0	0.018	0.000	0.032	0.000	0.019	0	0.036	0.000	0.017	0.000	0.032	0.000	25+ Years Of Financial Histories
Ebit Per Revenue	0.110	0.093	0.101	0.104	0.075	0.121	0.125	0.125	0.091	0.121	0.129	0.127	0.112	0.161	0.164	0.157	-0.039	0.143	0.151	0.143	0.129	0.142	0.135	0.134	0.126	0.160	0.144	0.135	0.147	0.145	0.134	0.134	0.134	0.086	0.160	0.144	25+ Years Of Financial Histories
Ebt Per Ebit	0.793	0.908	0.846	0.804	0.828	0.906	0.899	0.913	0.846	0.917	0.909	0.924	0.922	0.941	0.931	0.959	1.161	0.940	0.929	0.940	0.941	0.931	0.903	0.932	0.876	0.917	0.921	0.923	0.876	0.874	0.881	0.869	0.875	0.628	0.882	0.891	25+ Years Of Financial Histories
Effective Tax Rate	0.223	0.141	0.254	0.228	0.156	0.227	0.238	0.241	0.209	0.240	0.258	0.226	0.204	0.223	0.254	0.236	0.631	0.273	0.274	0.275	0.266	0.265	0.250	0.285	0.056	0.305	0.301	0.307	0.314	0.112	0.222	0.289	0.217	0.086	0.276	0.282	25+ Years Of Financial Histories
Enterprise Value Multiple	12.661	9.136	12.629	13.795	14.856	13.648	16.258	17.957	0	17.744	17.296	18.724	17.717	14.757	16.548	18.480	0	0	0	0	0	19.116	18.374	0	0	0	0	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Fixed Asset Turnover	0.356	0.367	0.378	0.383	0.407	0.400	0.388	0.382	0.398	0.403	0.393	0.393	0.400	0.405	0.392	0.406	0.419	0.413	0.415	0.420	0.585	0.482	0.488	0.483	0.493	0.498	0.487	0.496	0.509	0.519	0.509	0.503	0.530	0.546	0.546	0.543	25+ Years Of Financial Histories
Free Cash Flow Operating Cash Flow Ratio	-0.339	0.208	0.065	-0.224	0.267	0.266	-0.106	0.114	-0.082	0.361	0.348	0.397	-0.644	0.501	0.348	0.399	-0.042	0.503	0.390	0.357	0.206	0.435	0.272	0.220	0.081	0.500	0.177	0.389	0.016	0.583	0.340	0.329	-0.785	0.564	0.421	0.025	25+ Years Of Financial Histories
Free Cash Flow Per Share	-0.062	0.288	0.014	-0.048	0.077	0.081	-0.020	0.032	-0.013	0.108	0.085	0.120	-0.083	0.167	0.073	0.106	-0.007	0.161	0.094	0.103	0.046	0.131	0.055	0.053	0.015	0.150	0.028	0.105	0.002	0.186	0.074	0.084	-0.073	0.183	0.126	0.004	25+ Years Of Financial Histories
Gross Profit Margin	0.659	0.208	0.629	0.634	0.598	0.617	0.645	0.649	0.621	0.637	0.648	0.652	0.639	0.657	0.660	0.648	0.626	0.640	0.651	0.652	0.621	0.635	0.637	0.632	0.615	0.624	0.633	0.620	0.599	0.614	0.621	0.627	0.592	0.604	0.604	0.599	25+ Years Of Financial Histories
Interest Coverage	4	9.400	5.519	5.464	11.600	11.250	11.125	14.417	7.647	12	12.500	12.286	8.556	15.643	13.500	0	-2.947	13.267	13.250	13.400	0	13.533	8.864	13.714	0	12.053	10.100	12.125	0	7.926	8.083	7.640	-12.500	2.434	6.800	7.536	25+ Years Of Financial Histories
Inventory Turnover	2.751	7.572	2.821	2.668	3.332	3.053	2.942	3.197	4.130	3.855	3.992	3.806	4.708	3.360	3.254	3.522	4.053	3.664	3.697	3.413	4.295	4.086	3.716	3.500	4.593	4.022	3.766	4.160	4.744	4.377	4.701	3.876	5.611	4.418	4.275	3.953	25+ Years Of Financial Histories
Long Term Debt To Capitalization	0.552	0.501	0.459	0.499	0.465	0.458	0.472	0.489	0.497	0.428	0.440	0.430	0.484	0.479	0.492	0.463	0.476	0.458	0.470	0.451	0.429	0.425	0.435	0.420	0.394	0.392	0.403	0.386	0.384	0.388	0.401	0.378	0.385	0.408	0.456	0.441	25+ Years Of Financial Histories
Net Income Per Ebt	0.777	0.703	0.746	0.772	0.844	0.773	0.763	0.759	0.791	0.753	0.742	0.767	0.775	0.762	0.721	0.736	0.446	0.695	0.701	0.709	0.706	0.704	0.716	0.693	0.846	0.667	0.677	0.665	0.654	0.856	0.737	0.675	0.794	0.852	0.690	0.686	25+ Years Of Financial Histories
Net Profit Margin	0.068	0.059	0.063	0.064	0.052	0.084	0.085	0.087	0.061	0.083	0.087	0.090	0.080	0.115	0.110	0.111	-0.020	0.093	0.099	0.096	0.086	0.093	0.087	0.087	0.093	0.098	0.090	0.083	0.084	0.108	0.087	0.079	0.093	0.046	0.097	0.088	25+ Years Of Financial Histories
Operating Cash Flow Per Share	0.183	1.386	0.209	0.216	0.288	0.305	0.187	0.284	0.159	0.301	0.244	0.301	0.129	0.334	0.210	0.266	0.177	0.320	0.240	0.288	0.223	0.301	0.203	0.240	0.184	0.300	0.157	0.270	0.151	0.319	0.217	0.256	0.093	0.324	0.298	0.147	25+ Years Of Financial Histories
Operating Cash Flow Sales Ratio	0.198	0.294	0.227	0.236	0.300	0.330	0.212	0.330	0.179	0.349	0.289	0.358	0.151	0.396	0.257	0.311	0.199	0.370	0.276	0.332	0.246	0.338	0.227	0.271	0.202	0.338	0.181	0.304	0.164	0.349	0.241	0.290	0.100	0.348	0.322	0.161	25+ Years Of Financial Histories
Operating Cycle	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	25+ Years Of Financial Histories
Operating Profit Margin	0.110	0.093	0.101	0.104	0.075	0.121	0.125	0.125	0.091	0.121	0.129	0.127	0.112	0.161	0.164	0.157	-0.039	0.143	0.151	0.143	0.129	0.142	0.135	0.134	0.126	0.160	0.144	0.135	0.147	0.145	0.134	0.134	0.134	0.086	0.160	0.144	25+ Years Of Financial Histories
Payables Turnover	0.382	0.840	0.391	0.384	0.385	0.402	0.361	0.334	0.357	0.409	0.397	0.385	0.411	0.375	0.364	0.375	0.420	0.404	0.387	0.375	0.407	0.411	0.415	0.405	0.399	0.414	0.405	0.426	0.427	0.463	0.439	0.417	0.456	0.477	0.471	0.461	25+ Years Of Financial Histories
Payout Ratio	0	1.789	2.404	0	1.988	0	1.852	0	1.851	0	1.915	1.590	1.464	0	2.228	0	-5.586	0	2.348	0.007	1.296	0	2.563	0	1.182	0.007	2.579	0.008	1.288	0	2.563	0.009	1.158	0.029	2.234	0.023	25+ Years Of Financial Histories
Pretax Profit Margin	0.087	0.084	0.085	0.083	0.062	0.109	0.112	0.114	0.077	0.111	0.117	0.117	0.103	0.151	0.152	0.151	-0.045	0.134	0.141	0.135	0.121	0.132	0.122	0.125	0.110	0.147	0.132	0.125	0.129	0.127	0.118	0.117	0.118	0.054	0.141	0.128	25+ Years Of Financial Histories
Price Book Value Ratio	0.686	0.163	0.652	0.824	0.858	0.943	1.359	1.693	1.837	1.853	1.855	2.013	1.781	1.649	2.029	2.262	2.873	2.733	2.752	2.548	2.504	2.162	2.102	2.600	3.101	3.212	3.701	3.205	3.025	3.051	3.407	3.344	3.397	3.468	3.708	3.549	25+ Years Of Financial Histories
Price Cash Flow Ratio	7.935	1.201	6.293	8.029	6.104	6.533	14.544	11.577	0	11.276	13.313	12.205	0	9.094	16.904	15.857	0	16.334	0	17.186	0	13.656	18.813	0	0	19.109	0	0	0	16.518	0	0	0.00	18.763	0	0	25+ Years Of Financial Histories
Price Earnings Ratio	5.794	1.491	5.641	7.353	8.760	6.378	9.001	11.046	15.723	11.786	11.113	12.155	11.750	7.805	9.880	11.115	0.00	16.240	14.730	14.909	15.051	12.449	12.206	16.362	16.165	16.515	0	19.821	17.056	13.292	17.797	0	17.112	0	17.555	0	25+ Years Of Financial Histories
Price Earnings To Growth Ratio	-0.074	0.124	0	0.460	-0.244	2.009	5.144	0.294	-0.629	-4.361	-4.223	1.033	-0.384	0.878	-2.322	0.018	0.577	-2.328	6.186	1.640	-2.468	2.428	4.638	-1.545	-13.902	1.610	3.723	-5.087	-0.742	0.471	1.557	-1.163	0.163	-0.664	1.404	0.644	25+ Years Of Financial Histories
Price Fair Value	0.686	0.163	0.652	0.824	0.858	0.943	1.359	1.693	1.837	1.853	1.855	2.013	1.781	1.649	2.029	2.262	2.873	2.733	2.752	2.548	2.504	2.162	2.102	2.600	3.101	3.212	3.701	3.205	3.025	3.051	3.407	3.344	3.397	3.468	3.708	3.549	25+ Years Of Financial Histories
Price Sales Ratio	1.569	0.353	1.431	1.896	1.834	2.154	3.078	3.826	3.832	3.931	3.854	4.371	3.744	3.602	4.338	4.929	5.698	6.049	5.808	5.700	5.151	4.622	4.266	5.683	6.034	6.459	7.214	6.584	5.762	5.763	6.186	6.813	6.398	6.534	6.829	7.045	25+ Years Of Financial Histories
Price To Book Ratio	0.686	0.163	0.652	0.824	0.858	0.943	1.359	1.693	1.837	1.853	1.855	2.013	1.781	1.649	2.029	2.262	2.873	2.733	2.752	2.548	2.504	2.162	2.102	2.600	3.101	3.212	3.701	3.205	3.025	3.051	3.407	3.344	3.397	3.468	3.708	3.549	25+ Years Of Financial Histories
Price To Free Cash Flows Ratio	0	5.773	0.00	0	0	0	0.00	0.00	0.00	0	0	0	0	18.154	0	0	0.00	0	0.00	0	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	0.00	0	0.00	0.00	25+ Years Of Financial Histories
Price To Operating Cash Flows Ratio	7.935	1.201	6.293	8.029	6.104	6.533	14.544	11.577	0	11.276	13.313	12.205	0	9.094	16.904	15.857	0	16.334	0	17.186	0	13.656	18.813	0	0	19.109	0	0	0	16.518	0	0	0.00	18.763	0	0	25+ Years Of Financial Histories
Price To Sales Ratio	1.569	0.353	1.431	1.896	1.834	2.154	3.078	3.826	3.832	3.931	3.854	4.371	3.744	3.602	4.338	4.929	5.698	6.049	5.808	5.700	5.151	4.622	4.266	5.683	6.034	6.459	7.214	6.584	5.762	5.763	6.186	6.813	6.398	6.534	6.829	7.045	25+ Years Of Financial Histories
Quick Ratio	0.798	0.576	0.372	0.575	0.499	0.515	0.525	0.601	0.558	0.389	0.396	0.455	0.669	0.729	0.702	0.695	0.712	0.686	0.625	0.690	0.723	0.680	0.638	0.735	0.612	0.671	0.602	0.694	0.664	0.691	0.602	0.645	0.673	0.738	0.793	0.861	25+ Years Of Financial Histories
Receivables Turnover	1.308	1.456	1.216	1.240	1.291	1.301	1.217	1.171	1.093	1.394	1.346	1.273	1.253	1.294	1.171	1.116	1.061	1.257	1.252	1.145	1.085	1.155	1.177	1.135	1.104	1.250	1.274	1.292	1.125	1.294	1.232	1.259	1.164	1.223	1.200	1.128	25+ Years Of Financial Histories
Return On Assets	0.008	0.008	0.009	0.009	0.008	0.012	0.012	0.013	0.009	0.013	0.013	0.014	0.013	0.018	0.016	0.017	-0.003	0.015	0.016	0.015	0.014	0.016	0.015	0.014	0.016	0.017	0.015	0.014	0.015	0.019	0.015	0.013	0.017	0.008	0.017	0.015	25+ Years Of Financial Histories
Return On Capital Employed	0.018	0.017	0.020	0.019	0.015	0.024	0.024	0.025	0.019	0.028	0.029	0.028	0.023	0.032	0.033	0.032	-0.008	0.030	0.032	0.030	0.030	0.032	0.031	0.030	0.032	0.039	0.036	0.033	0.038	0.037	0.035	0.033	0.036	0.022	0.039	0.033	25+ Years Of Financial Histories
Return On Equity	0.030	0.027	0.029	0.028	0.024	0.037	0.038	0.038	0.029	0.039	0.042	0.041	0.038	0.053	0.051	0.051	-0.010	0.042	0.047	0.043	0.042	0.043	0.043	0.040	0.048	0.049	0.046	0.040	0.044	0.057	0.048	0.039	0.050	0.024	0.053	0.044	25+ Years Of Financial Histories
Short Term Coverage Ratios	0.422	0.639	0.319	1.912	0.703	0.986	0.495	1.553	0.798	0.651	0.408	0.630	0.900	7.812	0.924	6.703	1.294	6.893	1.449	6.200	1.528	7.239	1.386	1.955	0.518	1.189	0.449	0.944	0.597	0.761	0.518	0.612	0.221	0.956	3.097	0.925	25+ Years Of Financial Histories
Total Debt To Capitalization	0.590	0.548	0.540	0.512	0.517	0.497	0.520	0.512	0.523	0.501	0.530	0.504	0.504	0.486	0.523	0.469	0.497	0.465	0.494	0.458	0.454	0.432	0.460	0.440	0.459	0.440	0.469	0.440	0.434	0.467	0.481	0.457	0.464	0.468	0.473	0.467	25+ Years Of Financial Histories