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
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	Q1	Q4	25+ Years - Free Sign Up
Monetary In USD
Cost And Expenses	116	110	-48	2	-79	32	30	27	29	25	24	24	26	28	27	26	24	22	22	22	22	18	19	18	18	0	17	16	25+ Years Of Financial Histories
Cost Of Revenue	-64	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.00	0	0	0	0.00	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Depreciation And Amortization	-1	3	3	3	-9	3	3	3	2	2	2	2	1	3	3	1	1	1	1	1	0.95	0.93	0.95	0.92	0.89	0	0.85	0.89	25+ Years Of Financial Histories
Ebitda	-2	3	1	56	49	42	40	36	42	40	49	42	42	40	42	34	42	43	38	39	37	35	-3	28	25	0	26	26	25+ Years Of Financial Histories
Ebitdaratio	-0.018	0.030	0.038	0.825	0.658	0.544	0.550	0.524	0.624	0.606	0.681	0.652	0.624	0.623	0.681	0.608	0.757	0.836	0.809	0.824	0.749	0.780	-0.072	0.660	0.617	0	0.661	0.679	25+ Years Of Financial Histories
Eps	-0.011	0.065	0.020	0.180	0.210	0.200	0.220	0.200	0.230	0.200	0.260	0.200	0.190	0.140	0.140	0.060	0.120	0.130	0.110	0.130	0.130	0.100	-0.130	0.100	0.032	0	0.089	0.086	25+ Years Of Financial Histories
Epsdiluted	-0.011	0.065	0.020	0.180	0.210	0.190	0.220	0.200	0.230	0.200	0.260	0.200	0.190	0.140	0.140	0.060	0.120	0.130	0.110	0.130	0.130	0.100	-0.130	0.100	0.032	0	0.089	0.086	25+ Years Of Financial Histories
General And Administrative Expenses	8	33	34	31	31	32	29	26	28	25	24	23	25	28	26	25	23	22	21	20	21	17	17	17	16	0	16	15	25+ Years Of Financial Histories
Gross Profit	179	118	50	68	75	77	74	69	67	66	72	65	68	64	62	57	56	51	47	48	49	45	46	43	41	0	40	38	25+ Years Of Financial Histories
Gross Profit Ratio	1.555	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1.000	1	1	1	1.000	1	1	1	1	0	1	1	25+ Years Of Financial Histories
Income Before Tax	-1	7	1	24	30	27	30	27	31	28	36	28	27	20	19	9	17	19	15	18	17	17	-17	15	12	0	15	14	25+ Years Of Financial Histories
Income Before Tax Ratio	-0.011	0.063	0.038	0.361	0.401	0.362	0.417	0.395	0.470	0.433	0.505	0.443	0.396	0.317	0.313	0.158	0.310	0.378	0.329	0.381	0.361	0.388	-0.381	0.358	0.304	0	0.378	0.382	25+ Years Of Financial Histories
Income Tax Expense	0.13	0.87	0.26	6	8	7	7	7	8	7	9	7	6	5	4	2	3	5	3	3	3	6	-2	3	8	0	5	4	25+ Years Of Financial Histories
Interest Expense	66	65	44	32	19	10	6	5	7	8	9	10	13	16	19	23	23	22	21	20	18	17	13	12	12	0	10	10	25+ Years Of Financial Histories
Interest Income	7	109	94	92	87	79	72	68	68	65	67	66	71	72	74	73	69	63	61	61	60	57	53	50	48	0	44	43	25+ Years Of Financial Histories
Net Income	-1	6	1	18	21	20	22	20	23	20	26	21	20	15	15	6	13	14	12	14	14	10	-14	11	3	0	10	9	25+ Years Of Financial Histories
Net Income Ratio	-0.010	0.056	0.033	0.272	0.288	0.271	0.310	0.292	0.343	0.317	0.368	0.322	0.301	0.235	0.240	0.118	0.241	0.274	0.253	0.308	0.299	0.236	-0.318	0.271	0.088	0	0.254	0.257	25+ Years Of Financial Histories
Operating Expenses	12	13	-48	2	-79	32	30	27	29	25	24	24	26	28	27	26	24	22	22	22	22	18	19	18	18	0	17	16	25+ Years Of Financial Histories
Operating Income	1	13	1	53	59	38	37	33	39	37	46	39	-110	36	39	32	-90	42	37	38	-84	34	-4	27	24	0	25	25	25+ Years Of Financial Histories
Operating Income Ratio	0.009	0.110	0.038	0.774	0.788	0.499	0.504	0.481	0.581	0.562	0.640	0.608	-1.609	0.574	0.626	0.575	-1.607	0.813	0.786	0.802	-1.707	0.760	-0.092	0.639	0.596	0	0.640	0.657	25+ Years Of Financial Histories
Other Expenses	-12	-13	-83	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
Revenue	115	118	50	68	75	77	74	69	67	66	72	65	68	64	62	57	56	51	47	48	49	45	46	43	41	0	40	38	25+ Years Of Financial Histories
Selling And Marketing Expenses	0.63	0.50	0.79	0.69	0.65	0.77	0.80	0.65	0.50	0.66	0.66	0.54	0.57	0.48	0.45	1	0.62	0.53	1	1	1.00	1	1	0.85	1	0	0.68	0.71	25+ Years Of Financial Histories
Selling General And Administrative Expenses	42	33	34	32	31	32	30	27	29	25	24	24	26	28	27	26	24	22	22	22	22	18	19	18	18	0	17	16	25+ Years Of Financial Histories
Total Other Income Expenses Net	-1	7	0	-28	-29	-10	-6	-5	-7	28	36	28	27	20	19	9	17	19	15	18	17	17	-17	15	12	0	15	14	25+ Years Of Financial Histories
Weighted Average Shs Out	101	101	102	104	105	106	106	103	103	102	104	105	108	110	111	108	109	111	111	111	111	111	111	115	115	115	115	115	25+ Years Of Financial Histories
Weighted Average Shs Out Dil	101	101	102	105	106	107	106	103	103	102	104	105	108	110	111	108	109	111	111	111	111	111	111	115	115	115	115	115	25+ Years Of Financial Histories
Reported In USD
Accumulated Other Comprehensive Income Loss	-158	-156	-166	-167	-179	-201	-155	-100	-45	-48	-43	-72	-69	-87	-53	-59	-68	-55	-61	-65	-71	-81	-75	-75	-65	25+ Years Of Financial Histories
Capital Lease Obligations	14	12	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
Cash And Cash Equivalents	373	423	93	319	179	102	109	95	70	298	387	359	422	265	225	88	75	57	54	65	42	54	67	634	65	25+ Years Of Financial Histories
Cash And Short Term Investments	373	1,516	1,090	1,592	1,507	1,473	1,599	1,675	1,774	2,063	2,029	1,833	1,739	1,511	1,403	1,204	1,173	1,173	1,154	1,155	1,076	1,041	999	1,486	776	25+ Years Of Financial Histories
Common Stock	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0	0	25+ Years Of Financial Histories
Deferred Revenue Non Current	0	3,199	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
Deferred Tax Liabilities Non Current	0	191	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
Goodwill	0	110	0	0	110	0	0	0	85	0	0	0	80	0	0	0	60	0	0	0	5	0	0	0	0	25+ Years Of Financial Histories
Goodwill And Intangible Assets	122	123	124	124	125	126	129	91	91	85	86	86	87	92	92	68	68	6	6	6	6	5	5	5	5	25+ Years Of Financial Histories
Intangible Assets	122	12	0	0	14	0	0	0	6	0	0	0	7	0	0	0	7	0	0	0	0.37	0	0	0	0	25+ Years Of Financial Histories
Inventory	-8,175	-1,556	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
Long Term Debt	1,530	621	1,120	1,706	1,127	674	419	432	377	749	749	722	799	1,015	1,129	1,376	1,407	1,129	1,163	1,098	1,189	1,135	930	589	929	25+ Years Of Financial Histories
Long Term Investments	106	100	1,416	1,693	1,753	1,800	1,918	2,001	2,136	2,175	2,048	1,870	1,585	1,522	1,456	1,391	1,386	1,406	1,401	1,379	1,296	1,251	1,186	1,106	950	25+ Years Of Financial Histories
Net Debt	1,174	1,121	1,026	1,387	947	571	310	336	306	451	362	362	376	749	904	1,288	1,331	1,071	1,108	1,033	1,146	1,080	863	-44	863	25+ Years Of Financial Histories
Net Receivables	41	39	35	35	33	30	28	27	28	27	28	28	29	31	28	22	22	19	20	20	18	18	17	16	15	25+ Years Of Financial Histories
Other Assets	0	0	7,335	7,105	6,903	-30	-29	-27	-28	-27	-28	-28	-29	-31	-28	-22	-22	-19	-20	-20	-18	-18	-17	-16	-15	25+ Years Of Financial Histories
Other Current Assets	415	462	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
Other Current Liabilities	6,776	4,659	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
Other Liabilities	0	0	0	0	9,354	8,982	8,257	7,771	7,767	7,419	7,284	7,317	6,987	6,832	6,792	5,986	-107	4,949	4,809	4,723	-159	4,485	4,405	5,501	0	25+ Years Of Financial Histories
Other Non Current Assets	559	9,876	-1,623	-1,901	-1,962	8,001	7,619	7,066	6,917	6,864	6,857	7,006	7,050	7,173	7,336	6,792	6,660	5,593	5,511	5,373	5,336	5,261	5,037	5,408	4,767	25+ Years Of Financial Histories
Other Non Current Liabilities	1,289	213	-1,120	-1,706	-1,127	8,308	8,255	7,771	7,767	7,419	7,284	7,317	6,987	6,832	6,792	5,986	5,799	4,949	4,809	4,723	4,530	4,485	4,405	5,501	4,365	25+ Years Of Financial Histories
Othertotal Stockholders Equity	302	301	309	329	374	393	414	339	358	336	354	376	406	451	455	397	434	444	480	483	482	482	481	0	0	25+ Years Of Financial Histories
Property Plant Equipment Net	83	83	82	83	83	84	83	77	78	74	75	76	75	76	77	72	72	63	61	58	52	48	46	43	42	25+ Years Of Financial Histories
Retained Earnings	892	893	877	876	857	835	814	791	765	741	720	694	673	652	637	622	615	601	587	575	560	545	534	549	537	25+ Years Of Financial Histories
Short Term Debt	3	911	0	0	0	0	0	0	0	0	0	0	0	0	0	0	107	0	0	0	159	0	0	0	0	25+ Years Of Financial Histories
Short Term Investments	1,187	1,093	997	1,272	1,328	1,371	1,489	1,579	1,703	1,764	1,642	1,474	1,316	1,245	1,177	1,116	1,098	1,115	1,099	1,090	1,034	987	932	852	710	25+ Years Of Financial Histories
Tax Assets	9,350	121	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 Assets	10,637	10,766	10,085	10,634	10,408	10,012	9,750	9,237	9,224	9,200	9,067	9,039	8,798	8,865	8,963	8,325	8,188	7,070	6,980	6,816	6,691	6,567	6,277	6,564	5,766	25+ Years Of Financial Histories
Total Current Assets	415	462	1,126	1,627	1,541	30	28	27	28	27	28	28	29	31	28	22	22	19	20	20	18	18	17	16	15	25+ Years Of Financial Histories
Total Current Liabilities	6,779	5,570	0	0	0	0	0	0	0	0	0	0	0	0	0	0	107	0	0	0	159	0	0	0	0	25+ Years Of Financial Histories
Total Debt	1,547	1,545	1,120	1,706	1,127	674	419	432	377	749	749	722	799	1,015	1,129	1,376	1,407	1,129	1,163	1,098	1,189	1,135	930	589	929	25+ Years Of Financial Histories
Total Equity	1,038	1,040	1,022	1,038	1,053	1,029	1,074	1,032	1,079	1,030	1,033	999	1,011	1,017	1,040	961	982	991	1,007	994	972	947	941	473	472	25+ Years Of Financial Histories
Total Investments	106	100	2,413	2,965	3,082	3,171	3,410	3,580	3,840	3,940	3,691	3,344	2,902	2,768	2,634	2,508	2,485	2,522	2,501	2,469	2,331	2,238	2,118	1,958	1,660	25+ Years Of Financial Histories
Total Liabilities	9,599	9,797	1,120	1,706	9,354	8,982	8,675	8,204	8,145	8,169	8,034	8,040	7,787	7,848	7,922	7,363	7,206	6,078	5,972	5,822	5,719	5,620	5,336	6,090	5,294	25+ Years Of Financial Histories
Total Liabilities And Stockholders Equity	10,637	10,837	10,085	10,634	10,408	10,012	9,750	9,237	9,224	9,200	9,067	9,039	8,798	8,865	8,963	8,325	8,188	7,070	6,980	6,816	6,691	6,567	6,277	6,564	5,766	25+ Years Of Financial Histories
Total Liabilities And Total Equity	10,637	10,837	10,085	10,634	10,408	10,012	9,750	9,237	9,224	9,200	9,067	9,039	8,798	8,865	8,963	8,325	8,188	7,070	6,980	6,816	6,691	6,567	6,277	6,564	5,766	25+ Years Of Financial Histories
Total Non Current Assets	10,222	10,304	1,623	1,901	1,962	10,012	9,751	9,237	9,224	9,200	9,067	9,039	8,798	8,865	8,963	8,325	8,188	7,070	6,980	6,816	6,691	6,567	6,277	6,564	5,766	25+ Years Of Financial Histories
Total Non Current Liabilities	2,819	4,226	1,120	1,706	9,354	8,982	8,675	8,204	8,145	8,169	8,034	8,040	7,787	7,848	7,922	7,363	7,206	6,078	5,972	5,822	5,719	5,620	5,336	6,090	5,294	25+ Years Of Financial Histories
Total Stockholders Equity	1,038	1,040	1,022	1,038	1,053	1,029	1,074	1,032	1,079	1,030	1,033	999	1,011	1,017	1,040	961	982	991	1,007	994	972	947	941	473	472	25+ Years Of Financial Histories
Reported In USD
Based Compensation	3	2	3	2	2	2	3	3	3	3	3	3	2	2	2	3	3	2	0.87	0.87	0.89	0.96	4	15	4	0.90	0.24	25+ Years Of Financial Histories
Accounts Receivables	-2	-2	0.03	-1	-3	-1	0.41	0.53	0.42	0.44	0.37	0.79	1	-2	-4	0.68	0.43	0.89	0.22	-1	0.30	-1	0.45	0.70	-1	0.04	0.90	25+ Years Of Financial Histories
Acquisitions Net	0	-44	0	0	-140	0	0	0	20	-67	180	-101	220	129	-20	-106	-31	-71	-120	-30	-80	-198	-171	-81	-97	-114	-159	25+ Years Of Financial Histories
Capital Expenditure	-1	-2	-1	-1	-2	-2	-1	0.87	-1	0.63	-1	-2	0.87	0.90	-1	-1	-4	-3	-4	-7	-4	-2	-3	-1	-2	-1	0.92	25+ Years Of Financial Histories
Cash At Beginning Of Period	423	204	319	179	102	109	95	70	298	387	359	422	265	225	88	75	57	54	65	42	54	67	634	65	100	40	45	25+ Years Of Financial Histories
Cash At End Of Period	373	423	93	319	179	102	109	95	70	298	387	359	422	265	225	88	75	57	54	65	42	54	67	634	65	45	40	25+ Years Of Financial Histories
Change In Working Capital	3	-49	17	-29	-15	13	9	3	-1	-41	-123	147	6	-5	-12	-37	-41	14	-24	1	6	2	-17	2	-8	0.92	-13	25+ Years Of Financial Histories
Common Stock Issued	0.05	0.00	0	0	2	0	0	16	0.90	0	0	0	0.48	0	0	19	72	0.01	0	19	492	0	0	0	6	0	0	25+ Years Of Financial Histories
Common Stock Repurchased	-1	-1	-21	-47	-22	-22	-31	-21	-28	-20	-25	-32	-48	-6	-13	-40	-13	-38	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Debt Repayment	-1	-172	-1	-10	-38	0	0	0	-252	0	-23	-77	-162	-81	-36	-80	-10	-60	-100	-60	-17,268	-10,079	-5,938	-1,461	-90	-258	-40	25+ Years Of Financial Histories
Deferred Income Tax	0	5	-2	0	16	-5	1	0.95	7	9	-8	0.74	13	-11	0.31	7	14	0.27	-7	0.15	-12	0.05	12	-6	3	-5	13	25+ Years Of Financial Histories
Depreciation And Amortization	3	3	3	3	3	3	3	3	2	2	2	2	1	3	3	1	1	1	1	1	0.95	0.93	0.95	0.92	0.89	0.85	0.89	25+ Years Of Financial Histories
Dividends Paid	0	0	0	0	0	0	0	0	-43	0	0	0	-95	0	0	-157	-213	-140	0	0	0	0	0	0.47	0	0	0	25+ Years Of Financial Histories
Effect Of Forex Changes On Cash	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	0.00	0	25+ Years Of Financial Histories
Free Cash Flow	12	-34	32	-5	27	34	40	31	29	-5	-101	169	38	4	-41	41	89	26	-22	10	5	13	15	8	0.32	2	8	25+ Years Of Financial Histories
Investments In Property Plant And Equipment	-1	-2	-1	-1	-2	-2	-1	0.87	-1	0.63	-1	-2	0.87	0.90	-1	-1	-4	-3	-4	-7	-4	-2	-3	-1	-2	-1	0.92	25+ Years Of Financial Histories
Net Cash Provided By Operating Activities	14	-32	33	-3	29	37	41	32	31	-4	-100	172	39	4	-39	43	93	30	-18	17	9	16	19	10	2	4	9	25+ Years Of Financial Histories
Net Cash Used For Investing Activites	-49	-63	308	-63	-320	-305	79	-67	65	-206	40	-343	233	110	0.83	-87	-339	-69	-116	-97	-116	-312	-276	-236	-372	-99	-100	25+ Years Of Financial Histories
Net Cash Used Provided By Financing Activities	-14	314	-567	207	368	261	-108	59	-324	122	87	107	-116	-75	176	57	262	42	124	102	94	283	-310	795	334	100	85	25+ Years Of Financial Histories
Net Change In Cash	-49	218	-225	140	77	-7	13	25	-227	-88	27	-63	157	40	137	12	17	3	-10	22	-12	-12	-567	568	-35	5	-5	25+ Years Of Financial Histories
Net Income	-1	6	1	18	21	20	22	20	23	20	26	21	20	15	15	6	13	14	12	14	14	10	-14	11	3	10	9	25+ Years Of Financial Histories
Operating Cash Flow	14	-32	33	-3	29	37	41	32	31	-4	-100	172	39	4	-39	43	93	30	-18	17	9	16	19	10	2	4	9	25+ Years Of Financial Histories
Other Financing Activites	2	0.47	-544	264	426	284	-76	64	0.06	142	136	218	188	12	226	315	427	281	224	143	16,870	10,362	5,627	2,257	417	359	125	25+ Years Of Financial Histories
Other Investing Activites	0.16	0.76	47	-136	-231	-356	-28	-119	-97	0.03	0.64	3	10	4	12	1	-337	2	-3	4	-1	-40	-14	15	-8	1	-1	25+ Years Of Financial Histories
Other Non Cash Items	15	-2	10	0.42	1	2	1	2	-3	0.61	-1	-3	-5	0.04	-48	61	102	-1	0.77	0.69	0.80	1	34	-14	-1	-1	-1	25+ Years Of Financial Histories
Other Working Capital	5	-46	17	-28	-11	15	8	2	-2	-41	-123	147	4	-2	-7	-36	-41	13	-24	2	6	4	-17	2	-7	0.96	-12	25+ Years Of Financial Histories
Purchases Of Investments	-137	-49	0	0	-5	-10	-107	-47	-36	-258	-225	-351	-99	-95	-60	-50	-69	-80	-34	-93	-52	-94	-107	-191	-272	0.72	-13	25+ Years Of Financial Histories
Sales Maturities Of Investments	37	32	261	74	58	63	217	100	180	120	86	108	103	73	70	69	102	83	46	29	22	23	20	23	8	15	75	25+ Years Of Financial Histories

Ratios

Growth Ratios I Ratios II Soon: Sub-Categories

Key Figure	2024				2023				2022				2021				2020				2019				2018				2017
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	Q1	Q4	25+ Years - Free Sign Up
Margins Are Reported In Decimals.
Asset Growth	-0.0120	0.0430	-0.0517	0.0218	0.0396	0.0269	0.0555	0.0014	0.0026	0.0146	0.0030	0.0274	-0.0076	-0.0109	0.0767	0.0167	0.1582	0.0128	0.0240	0.0187	0.0188	0.0463	-0.0438	0.1385	0	0	0	0	25+ Years Of Financial Histories
Book Valueper Share Growth	-0.0031	0.0358	0.0059	-0.0011	0.0322	-0.0480	0.0105	-0.0429	0.0447	0.0130	0.0476	0.0120	0.0168	-0.0217	0.0571	-0.0081	0.0033	-0.0143	0.0133	0.0220	0.0261	0.0057	1.0673	0.0039	0	0	0	0	25+ Years Of Financial Histories
Debt Growth	0.0017	0.1394	-0.3436	0.5142	0.6721	0.6049	-0.0295	0.1470	-0.4967	-0.0001	0.0375	-0.0960	-0.2126	-0.1016	-0.1794	-0.0214	0.2461	-0.0294	0.0588	-0.0761	0.0471	0.2204	0.5788	-0.3656	0	0	0	0	25+ Years Of Financial Histories
Dividendsper Share Growth	0	0	0	0	0	0	0	-1	0	0	0	-1	0	0	-1	-0.2518	0.5367	0	0	0	0	0	-1	0	0	0	0	0	25+ Years Of Financial Histories
Ebitgrowth	-0.9164	0.0019	-0.9640	-0.1082	0.5512	0.0313	0.1150	-0.1495	0.0597	-0.1974	0.1682	1.3594	-3.9954	-0.0638	0.2003	1.3637	-3.1406	0.1264	-0.0366	1.4570	-3.4388	9.1371	-1.1539	0.1224	0	0	0.0151	0	25+ Years Of Financial Histories
Epsdiluted Growth	-1.1767	-0.2785	-0.8889	-0.1429	0.1053	-0.1364	0.1000	-0.1304	0.1500	-0.2308	0.3000	0.0526	0.3571	0	1.3333	-0.5000	-0.0769	0.1818	-0.1538	0	0.3000	1.7692	-2.3000	2.1546	0	0	0.0302	0	25+ Years Of Financial Histories
Epsgrowth	-1.1765	-0.2782	-0.8889	-0.1429	0.0500	-0.0909	0.1000	-0.1304	0.1500	-0.2308	0.3000	0.0526	0.3571	0	1.3333	-0.5000	-0.0769	0.1818	-0.1538	0	0.3000	1.7692	-2.3000	2.1546	0	0	0.0302	0	25+ Years Of Financial Histories
Five Years Dividendper Share Growth Per Share	0	0	0	-1	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
Five Years Net Income Growth Per Share	-1.0849	-0.5157	1.1227	0.7598	5.5073	0	2.6328	1.2270	1.6228	0	2.9283	1.2356	1.2076	0	2.0263	-0.2977	0.4290	0	1.8146	0.5058	0.5474	0	0	0.1447	-0.6319	0	0	0	25+ Years Of Financial Histories
Five Years Operating Cf Growth Per Share	-0.1271	-4.5743	0.8738	-1.3868	13.0764	0	1.2576	7.6607	2.5511	0	-6.4773	43.2169	3.2997	0	-3.0600	9.8243	9.0303	0	-1.9504	3.3280	0.0487	0	0	1.4240	-0.7645	0	0	0	25+ Years Of Financial Histories
Five Years Revenue Growth Per Share	1.6200	1.6059	0.1852	0.7534	0.9952	0	0.6751	0.9337	0.9610	0	0.6627	0.7625	0.8841	0	0.3574	0.5052	0.5205	0	0.0238	0.2411	0.3306	0	0	0.0743	0.0691	0	0	0	25+ Years Of Financial Histories
Five Years Shareholders Equity Growth Per Share	0.1442	0.1731	0.1814	1.4281	1.4401	0	0.1965	0	0	0	0.1690	0	0	0	0.1083	0	0	0	0.0688	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Free Cash Flow Growth	1.3582	-1.8536	7.0838	-1.1932	-0.2107	-0.1338	0.2624	0.0682	6.5173	0.9463	-1.5956	3.3684	8.5768	1.0987	-1.9923	-0.5377	2.3336	2.1895	-3.1633	0.9061	-0.6050	-0.1104	0.8706	26.9130	0	0	-0.7175	0	25+ Years Of Financial Histories
Gross Profit Growth	0.5207	1.0719	-0.2659	-0.0920	-0.0181	0.0423	0.0632	0.0270	0.0258	-0.0862	0.1092	-0.0481	0.0686	0.0215	0.1013	0.0170	0.0831	0.0885	-0.0166	-0.0273	0.0852	-0.0119	0.0661	0.0468	0	0	0.0418	0	25+ Years Of Financial Histories
Inventory Growth	-4.2535	-4.5873	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
Net Income Growth	-1.1758	-0.2805	-0.9111	-0.1447	0.0465	-0.0889	0.1252	-0.1256	0.1121	-0.2138	0.2681	0.0189	0.3690	-0.0007	1.2316	-0.5007	-0.0471	0.1818	-0.1936	0.0035	0.3731	1.7344	-2.2510	2.2039	0	0	0.0301	0	25+ Years Of Financial Histories
Operating Cash Flow Growth	1.4353	-1.7506	10.2943	-1.1205	-0.2005	-0.1060	0.2753	0.0522	7.5116	0.9521	-1.5806	3.3348	7.0186	1.1240	-1.9265	-0.5407	2.0761	2.6491	-2.0437	0.7828	-0.4089	-0.1342	0.8835	3.4415	0	0	-0.5684	0	25+ Years Of Financial Histories
Operating Income Growth	-0.9164	0.0019	-0.9640	-0.1082	0.5512	0.0313	0.1150	-0.1495	0.0597	-0.1974	0.1682	1.3594	-3.9954	-0.0638	0.2003	1.3637	-3.1406	0.1264	-0.0366	1.4570	-3.4388	9.1371	-1.1539	0.1224	0	0	0.0151	0	25+ Years Of Financial Histories
Receivables Growth	0.0569	0.0629	0.0009	0.0362	0.1242	0.0665	0.0179	-0.0186	0.0159	-0.0155	-0.0130	-0.0267	-0.0575	0.0999	0.2479	0.0307	0.1374	-0.0437	0.0109	0.0634	0.0161	0.0895	0.0273	0.0439	0	0	0	0	25+ Years Of Financial Histories
Revenue Growth	-0.0222	1.0719	-0.2659	-0.0920	-0.0181	0.0423	0.0632	0.0270	0.0258	-0.0862	0.1092	-0.0481	0.0686	0.0215	0.1013	0.0170	0.0831	0.0885	-0.0166	-0.0273	0.0852	-0.0119	0.0661	0.0468	0	0	0.0418	0	25+ Years Of Financial Histories
Sgaexpenses Growth	0.2572	0.1031	0.0752	0.0214	-0.0330	0.0872	0.1099	-0.0636	0.1308	0.0381	0.0132	-0.0709	-0.0778	0.0552	0.0235	0.0768	0.0887	-0.0119	0.0378	-0.0039	0.1771	-0.0207	0.0404	0.0224	0	0	0.0587	0	25+ Years Of Financial Histories
Ten Years Net Income Growth Per Share	-1.1278	-0.2506	1.1227	1.0145	1.3951	0	2.6328	1.2270	1.6228	0	2.9283	1.2356	1.2076	0	2.0263	-0.2977	0.4290	0	1.8146	0.5058	0.5474	0	0	0.1447	-0.6319	0	0	0	25+ Years Of Financial Histories
Ten Years Operating Cf Growth Per Share	2.7778	-4.7484	0.8738	-1.9376	2.3153	0	1.2576	7.6607	2.5511	0	-6.4773	43.2169	3.2997	0	-3.0600	9.8243	9.0303	0	-1.9504	3.3280	0.0487	0	0	1.4240	-0.7645	0	0	0	25+ Years Of Financial Histories
Ten Years Revenue Growth Per Share	2.2517	2.4675	0.1852	0.8836	1.1332	0	0.6751	0.9337	0.9610	0	0.6627	0.7625	0.8841	0	0.3574	0.5052	0.5205	0	0.0238	0.2411	0.3306	0	0	0.0743	0.0691	0	0	0	25+ Years Of Financial Histories
Ten Years Shareholders Equity Growth Per Share	1.6891	0	0.1814	0	0	0	0.1965	0	0	0	0.1690	0	0	0	0.1083	0	0	0	0.0688	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Three Years Dividendper Share Growth Per Share	0	0	0	-1	-1	-1	0	0	0	0	0	-1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Three Years Net Income Growth Per Share	-1.0572	-0.6605	-0.8804	1.8683	0.6761	0.5325	1.0044	0.4789	0.6950	1.0963	2.9283	0.9529	4.9980	0	2.0263	-0.2977	0.4290	0	1.8146	0.5058	0.5474	0	0	0.1447	-0.6319	0	0	0	25+ Years Of Financial Histories
Three Years Operating Cf Growth Per Share	-0.9146	-1.8718	1.9096	-1.0866	-0.6695	0.2769	3.3753	1.0011	2.3861	-1.3079	-6.4773	17.2415	17.2561	0	-3.0600	9.8243	9.0303	0	-1.9504	3.3280	0.0487	0	0	1.4240	-0.7645	0	0	0	25+ Years Of Financial Histories
Three Years Revenue Growth Per Share	0.8449	0.8404	-0.1269	0.2514	0.4029	0.5537	0.6362	0.5580	0.4738	0.5616	0.6627	0.6407	0.7623	0	0.3574	0.5052	0.5205	0	0.0238	0.2411	0.3306	0	0	0.0743	0.0691	0	0	0	25+ Years Of Financial Histories
Three Years Shareholders Equity Growth Per Share	0.0816	0.0980	0.0659	0.1202	0.1124	0.0813	0.1195	0.1226	0.1988	0.1775	0.1690	1.3067	1.2881	0	0.1083	0	0	0	0.0688	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Weighted Average Shares Diluted Growth	-0.0007	-0.0027	-0.0250	-0.0139	-0.0084	0.0073	0.0290	0.0029	0.0045	-0.0149	-0.0136	-0.0232	-0.0224	-0.0011	0.0246	-0.0138	-0.0127	-0.0016	0.0001	0.0010	0.0003	0.0004	-0.0392	0	0	0	0	0	25+ Years Of Financial Histories
Weighted Average Shares Growth	0.0009	-0.0031	-0.0212	-0.0129	-0.0087	0.0068	0.0296	-0.0003	0.0019	-0.0149	-0.0136	-0.0232	-0.0224	-0.0011	0.0246	-0.0138	-0.0127	-0.0016	0.0001	0.0010	0.0003	0.0004	-0.0392	0	0	0	0	0	25+ Years Of Financial Histories
Margins Are Reported In Decimals.
Based Compensation To Revenue	0.026	0.024	0.060	0.043	0.038	0.038	0.045	0.045	0.048	0.049	0.047	0.047	0.044	0.044	0.048	0.054	0.054	0.048	0.018	0.018	0.018	0.021	0.086	0.367	0.102	0	0.022	-0.006	25+ Years Of Financial Histories
Quality	-12.239	-4.943	0	-0.193	1.368	1.791	1.825	1.610	1.338	-0.229	-3.749	8.189	1.925	0.329	-2.649	6.381	6.937	2.149	-1.540	1.190	0.670	1.556	-1.320	0.877	0.632	0	0.414	0.988	25+ Years Of Financial Histories
Average Inventory	-4,865	-917	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
Average Receivables	40	38	35	34	32	29	28	28	28	28	28	29	30	29	25	22	20	19	20	19	18	17	16	16	-	-	-	-	25+ Years Of Financial Histories
Book Value Per Share	10.202	10.234	9.987	9.929	9.940	9.629	10.115	10.010	10.459	10.011	9.882	9.433	9.321	9.166	9.370	8.863	8.935	8.906	9.035	8.916	8.724	8.502	8.454	4.089	4.073	-	-	-	25+ Years Of Financial Histories
Capex Per Share	-0.016	-0.023	-0.011	-0.016	-0.022	-0.023	-0.014	-0.008	-0.012	-0.006	-0.011	-0.023	-0.008	-0.008	-0.010	-0.016	-0.039	-0.033	-0.037	-0.065	-0.040	-0.027	-0.035	-0.017	-0.023	-	-0.015	-0.008	25+ Years Of Financial Histories
Capex To Depreciation	-0.469	-0.661	-0.304	-0.492	-0.673	-0.711	-0.451	-0.286	-0.435	-0.219	-0.375	-0.860	-0.459	-0.287	-0.334	-0.904	-2.525	-3.121	-3.779	-7.044	-4.728	-3.182	-4.044	-2.155	-2.992	0	-2.036	-1.030	25+ Years Of Financial Histories
Capex To Operating Cash Flow	-0.118	0.072	-0.032	0.478	-0.078	-0.066	-0.036	-0.026	-0.041	0.132	0.011	-0.014	-0.022	-0.181	0.029	-0.039	-0.046	-0.120	0.221	-0.411	-0.449	-0.176	-0.198	-0.192	-1.138	0	-0.406	-0.093	25+ Years Of Financial Histories
Capex To Revenue	-0.014	-0.020	-0.022	-0.025	-0.031	-0.032	-0.020	-0.012	-0.019	-0.010	-0.015	-0.038	-0.013	-0.014	-0.018	-0.030	-0.077	-0.070	-0.086	-0.151	-0.090	-0.065	-0.083	-0.046	-0.064	0	-0.043	-0.024	25+ Years Of Financial Histories
Cash Per Share	15.341	14.921	10.653	15.215	14.225	13.783	15.052	16.244	17.202	0	19.415	17.305	16.036	13.616	12.635	11.110	10.676	10.540	10.346	10.358	9.665	9.354	8.974	12.828	6.697	-	-	-	25+ Years Of Financial Histories
Current Ratio	0.061	0.083	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.205	0	0	0	0.118	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Days Of Inventory On Hand	0.01	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
Days Sales Outstanding	0	0	0.00	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
Debt To Assets	0.144	0.142	0.111	0.160	0.108	0.067	0.043	0.047	0.041	0.081	0.083	0.080	0.091	0.115	0.126	0.165	0.185	0.160	0.167	0.161	0.202	0.173	0.148	0.090	0.161	0	0	0	25+ Years Of Financial Histories
Debt To Equity	1.478	1.473	1.095	1.643	1.070	0.655	0.391	0.419	0.350	0.727	0.726	0.723	0.790	0.998	1.085	1.433	1.542	1.138	1.154	1.105	1.388	1.199	0.989	1.244	1.968	0	0	0	25+ Years Of Financial Histories
Dividend Yield	0	0	0	0	0	0	0	0	0.020	0	0	0	0.056	0	0	0.101	0.114	0.080	0	0	0	0	0	0.000	0	-	0	0	25+ Years Of Financial Histories
Earnings Yield	-0.001	0.003	0.001	0.010	0.010	0.009	0.010	0.009	0.011	0.011	0.015	0.011	0.012	0.012	0.010	0.004	0.007	0.008	0.007	0.009	0.009	0.006	-0.008	0.007	0.002	0	0.006	0.006	25+ Years Of Financial Histories
Enterprise Value	2,894	3,081	2,797	3,299	3,239	2,831	2,627	2,555	2,458	2,356	2,162	2,215	2,064	1,981	2,454	2,850	3,194	2,829	2,802	2,774	2,850	2,908	2,706	1,742	2,650	-	-	-	25+ Years Of Financial Histories
Enterprise Value Over Ebitda	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0.00	0	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	-	-	25+ Years Of Financial Histories
Ev To Free Cash Flow	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	13.043	0.00	0.00	0.00	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0	-	-	25+ Years Of Financial Histories
Ev To Operating Cash Flow	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	12.855	0.00	0.00	0.00	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	-	-	25+ Years Of Financial Histories
Ev To Sales	0	0	0.00	0	0	0	0	0	0	0	0	0	0	0	0	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0.00	0	-	-	25+ Years Of Financial Histories
Free Cash Flow Per Share	0.122	-0.342	0.317	-0.051	0.260	0.327	0.380	0.310	0.290	-0.053	-0.968	1.603	0.358	0.037	-0.370	0.382	0.816	0.242	-0.203	0.094	0.049	0.125	0.140	0.072	-0.003	-	0.022	0.077	25+ Years Of Financial Histories
Free Cash Flow Yield	0.007	-0.018	0.018	-0.003	0.012	0.015	0.017	0.014	0.014	-0.003	-0.056	0.092	0.023	0.003	-0.027	0.027	0.048	0.015	-0.013	0.006	0.003	0.008	0.008	0.005	0.000	-	0.001	0.005	25+ Years Of Financial Histories
Graham Net Net	0.00	0.00	-0.029	-0.844	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	0	0	0	0	0	0	0	-	-	-	25+ Years Of Financial Histories
Graham Number	1.614	3.857	1.911	6.323	6.796	6.511	7.014	6.675	7.295	6.774	7.534	6.492	6.318	5.295	5.352	3.527	4.977	5.058	4.682	5.180	5.118	4.312	5.018	3.059	1.706	-	-	-	25+ Years Of Financial Histories
Intangibles To Total Assets	0.012	0.011	0.012	0.012	0.012	0.013	0.013	0.010	0.010	0.009	0.010	0.010	0.010	0.010	0.010	0.008	0.008	0.001	0.001	0.001	0.001	0.001	0.001	0.001	0.001	0	0	0	25+ Years Of Financial Histories
Interest Coverage	0.016	0.199	0.043	1.667	3.063	3.632	5.761	5.599	5.262	4.362	4.751	3.679	-8.064	2.230	2.001	1.379	-3.854	1.870	1.720	1.903	-4.632	2.042	-0.319	2.273	2.043	0	2.440	2.390	25+ Years Of Financial Histories
Interest Debt Per Share	15.727	15.724	11.378	16.617	10.817	6.403	4.015	4.254	3.730	7.362	7.265	6.920	7.494	9.296	10.348	12.917	13.989	10.341	10.623	10.033	12.270	10.349	8.478	5.192	8.122	-	-	-	25+ Years Of Financial Histories
Inventory Turnover	0.008	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
Invested Capital	1.478	1.473	1.095	1.643	1.070	0.655	0.391	0.419	0.350	0.727	0.726	0.723	0.790	0.998	1.085	1.433	1.542	1.138	1.154	1.105	1.388	1.199	0.989	1.244	1.968	0	0	0	25+ Years Of Financial Histories
Market Cap	1,720	1,959	1,770	1,912	2,291	2,259	2,316	2,218	2,152	1,905	1,800	1,852	1,688	1,231	1,550	1,561	1,862	1,758	1,693	1,741	1,703	1,827	1,842	1,787	1,787	1,787	1,787	1,787	25+ Years Of Financial Histories
Net Current Asset Value	-9,184	-9,334	5	-79	-7,812	-8,952	-8,647	-8,176	-8,116	-8,141	-8,006	-8,011	-7,757	-7,816	-7,893	-7,341	-7,184	-6,058	-5,952	-5,802	-5,700	-5,602	-5,319	-6,074	-5,278	-	-	-	25+ Years Of Financial Histories
Net Debt To Ebitda	0.00	0.00	0.00	0	18.964	13.595	7.623	9.208	7.229	11.245	7.349	8.521	8.793	18.729	0	0	0	0	0	0	0	0	0.00	-1.563	0	0	-	-	25+ Years Of Financial Histories
Net Income Per Share	-0.011	0.065	0.016	0.179	0.207	0.196	0.216	0.198	0.226	0.204	0.255	0.199	0.190	0.136	0.136	0.062	0.123	0.128	0.108	0.134	0.133	0.097	-0.132	0.102	0.032	0	0.089	0.086	25+ Years Of Financial Histories
Operating Cash Flow Per Share	0.139	-0.319	0.327	-0.034	0.283	0.350	0.395	0.319	0.303	-0.047	-0.957	1.626	0.366	0.045	-0.360	0.398	0.855	0.274	-0.166	0.159	0.089	0.151	0.175	0.089	0.020	-	0.037	0.085	25+ Years Of Financial Histories
Payout Ratio	0	0	0	0	0	0	0	0	1.882	0	0	0	4.611	0	0	0	15.736	9.883	0	0	0	0	0	0.040	0	0	0	0	25+ Years Of Financial Histories
Pb Ratio	1.658	1.884	1.731	1.841	2.175	2.194	2.156	2.149	1.995	1.848	1.743	1.853	1.669	1.211	1.489	1.625	1.896	1.773	1.680	1.751	1.753	1.930	1.958	3.771	3.785	0	0	0	25+ Years Of Financial Histories
Pe Ratio	0.00	0.00	0.00	0	0	0	0	0	0	0	16.863	0	0	0	0	0.00	0	0	0	0	0	0	0	0	0.00	0	0	0	25+ Years Of Financial Histories
Pfcf Ratio	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-17.795	10.906	0	0.00	0	0	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0	0.00	0.00	25+ Years Of Financial Histories
Pocfratio	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-17.991	10.749	0	0.00	0	0	19.818	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0.00	0.00	25+ Years Of Financial Histories
Price To Sales Ratio	14.867	16.560	0	0	0	0	0	0	0	0	0	0	0	19.179	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Ptb Ratio	1.658	1.884	1.731	1.841	2.175	2.194	2.156	2.149	1.995	1.848	1.743	1.853	1.669	1.211	1.489	1.625	1.896	1.773	1.680	1.751	1.753	1.930	1.958	3.771	3.785	0	0	0	25+ Years Of Financial Histories
Receivables Turnover	2.783	3.008	1.439	1.963	2.240	2.564	2.624	2.512	2.400	2.377	2.561	2.279	2.330	2.055	2.213	2.507	2.541	2.669	2.345	2.410	2.635	2.467	2.720	2.621	2.614	0	0	0	25+ Years Of Financial Histories
Return On Tangible Assets	0.000	0.001	0.000	0.002	0.002	0.002	0.002	0.002	0.003	0.002	0.003	0.002	0.002	0.002	0.002	0.001	0.002	0.002	0.002	0.002	0.002	0.002	-0.002	0.002	0.001	0	0	0	25+ Years Of Financial Histories
Revenue Per Share	1.137	1.164	0.494	0.659	0.716	0.723	0.698	0.676	0.658	0.643	0.693	0.616	0.633	0.579	0.566	0.527	0.511	0.465	0.427	0.434	0.447	0.412	0.417	0.376	0.359	0	0.350	0.336	25+ Years Of Financial Histories
Roe	-0.001	0.006	0.002	0.018	0.021	0.020	0.021	0.020	0.022	0.020	0.026	0.021	0.020	0.015	0.015	0.007	0.014	0.014	0.012	0.015	0.015	0.011	-0.016	0.025	0.008	0	0	0	25+ Years Of Financial Histories
Roic	0.000	0.004	0.001	0.015	0.020	0.017	0.019	0.017	0.020	0.015	0.019	0.017	-0.046	0.013	0.014	0.011	-0.028	0.014	0.013	0.015	-0.030	0.010	-0.002	0.020	0.005	0	0	0	25+ Years Of Financial Histories
Sales General And Administrative To Revenue	0.074	0.283	0.676	0.462	0.411	0.416	0.398	0.382	0.422	0.379	0.333	0.367	0.376	0.438	0.424	0.444	0.427	0.426	0.451	0.426	0.424	0.388	0.385	0.404	0.400	0	0.418	0.410	25+ Years Of Financial Histories
Shareholders Equity Per Share	10.202	10.234	9.987	9.929	9.940	9.629	10.115	10.010	10.459	10.011	9.882	9.433	9.321	9.166	9.370	8.863	8.935	8.906	9.035	8.916	8.724	8.502	8.454	4.089	4.073	-	-	-	25+ Years Of Financial Histories
Tangible Asset Value	915	846	8,840	8,803	928	903	945	941	987	945	946	913	923	924	948	892	913	985	1,001	988	965	941	935	467	466	-	-	-	25+ Years Of Financial Histories
Tangible Book Value Per Share	8.996	8.328	0.00	0.00	8.759	9.629	10.115	10.010	9.570	10.011	9.882	9.433	8.515	9.166	9.370	8.863	8.312	8.906	9.035	8.916	8.669	8.502	8.454	4.089	4.073	-	-	-	25+ Years Of Financial Histories
Working Capital	-6,364	-5,107	1,126	1,627	1,541	30	28	27	28	27	28	28	29	31	28	22	-85	19	20	20	-140	18	17	16	15	-	-	-	25+ Years Of Financial Histories
Margins Are Reported In Decimals.
Asset Turnover	0.011	0.011	0.005	0.006	0.007	0.008	0.008	0.008	0.007	0.007	0.008	0.007	0.008	0.007	0.007	0.007	0.007	0.007	0.007	0.007	0.007	0.007	0.007	0.007	0.007	0	0	0	25+ Years Of Financial Histories
Capital Expenditure Coverage Ratio	-8.449	13.979	0	2.092	-12.792	-15.098	0	0	0	7.575	0.00	0.00	0	-5.521	0	0	0	-8.367	4.531	-2.433	-2.226	-5.688	-5.054	-5.199	-0.878	0	-2.462	-10.758	25+ Years Of Financial Histories
Cash Conversion Cycle	0.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	25+ Years Of Financial Histories
Cash Flow Coverage Ratios	0.009	-0.021	0.030	-0.002	0.027	0.056	0.100	0.076	0.083	-0.006	-0.133	0.238	0.050	0.005	-0.035	0.031	0.062	0.027	-0.016	0.016	0.007	0.015	0.021	0.018	0.003	0	0	0	25+ Years Of Financial Histories
Cash Flow To Debt Ratio	0.009	-0.021	0.030	-0.002	0.027	0.056	0.100	0.076	0.083	-0.006	-0.133	0.238	0.050	0.005	-0.035	0.031	0.062	0.027	-0.016	0.016	0.007	0.015	0.021	0.018	0.003	0	0	0	25+ Years Of Financial Histories
Cash Per Share	15.341	14.921	10.653	15.215	14.225	13.783	15.052	16.244	17.202	0	19.415	17.305	16.036	13.616	12.635	11.110	10.676	10.540	10.346	10.358	9.665	9.354	8.974	12.828	6.697	-	-	-	25+ Years Of Financial Histories
Cash Ratio	0.055	0.076	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.701	0	0	0	0.264	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Company Equity Multiplier	10.248	10.350	9.861	10.237	9.879	9.724	9.076	8.946	8.548	8.925	8.777	9.043	8.700	8.714	8.610	8.662	8.334	7.128	6.926	6.855	6.884	6.935	6.669	13.853	12.215	0	0	0	25+ Years Of Financial Histories
Current Ratio	0.061	0.083	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.205	0	0	0	0.118	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Days Of Inventory Outstanding	0.01	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
Days Of Sales Outstanding	0	0	0.00	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
Debt Equity Ratio	1.478	1.473	1.095	1.643	1.070	0.655	0.391	0.419	0.350	0.727	0.726	0.723	0.790	0.998	1.085	1.433	1.542	1.138	1.154	1.105	1.388	1.199	0.989	1.244	1.968	0	0	0	25+ Years Of Financial Histories
Debt Ratio	0.144	0.142	0.111	0.160	0.108	0.067	0.043	0.047	0.041	0.081	0.083	0.080	0.091	0.115	0.126	0.165	0.185	0.160	0.167	0.161	0.202	0.173	0.148	0.090	0.161	0	0	0	25+ Years Of Financial Histories
Dividend Paid And Capex Coverage Ratio	-8.449	13.979	0	2.092	-12.792	-15.098	0	0	0.732	7.575	0.00	0.00	0.421	-5.521	0	0.277	0.450	0.223	4.531	-2.433	-2.226	-5.688	-5.054	-6.792	-0.878	0	-2.462	-10.758	25+ Years Of Financial Histories
Dividend Payout Ratio	0	0	0	0	0	0	0	0	1.882	0	0	0	4.611	0	0	0	15.736	9.883	0	0	0	0	0	0.040	0	0	0	0	25+ Years Of Financial Histories
Dividend Yield	0	0	0	0	0	0	0	0	0.020	0	0	0	0.056	0	0	0.101	0.114	0.080	0	0	0	0	0	0.000	0	-	0	0	25+ Years Of Financial Histories
Ebit Per Revenue	0.009	0.110	0.038	0.774	0.788	0.499	0.504	0.481	0.581	0.562	0.640	0.608	-1.609	0.574	0.626	0.575	-1.607	0.813	0.786	0.802	-1.707	0.760	-0.092	0.639	0.596	0	0.640	0.657	25+ Years Of Financial Histories
Ebt Per Ebit	-1.175	0.569	1	0.466	0.509	0.725	0.826	0.821	0.810	0.771	0.790	0.728	-0.246	0.552	0.500	0.275	-0.193	0.465	0.419	0.474	-0.212	0.510	4.133	0.560	0.511	0	0.590	0.582	25+ Years Of Financial Histories
Effective Tax Rate	0.100	0.116	0.134	0.247	0.281	0.252	0.257	0.260	0.270	0.269	0.271	0.272	0.241	0.258	0.234	0.250	0.220	0.275	0.232	0.190	0.174	0.391	0.167	0.244	0.709	0	0.327	0.327	25+ Years Of Financial Histories
Enterprise Value Multiple	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0.00	0	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	-	-	25+ Years Of Financial Histories
Fixed Asset Turnover	1.390	1.416	0.611	0.823	0.905	0.918	0.886	0.897	0.863	0.890	0.961	0.851	0.903	0.836	0.810	0.789	0.769	0.813	0.777	0.831	0.956	0.943	0.996	0.996	0.976	0	0	0	25+ Years Of Financial Histories
Free Cash Flow Operating Cash Flow Ratio	0.882	1.072	0.968	1.478	0.922	0.934	0.964	0.974	0.959	1.132	1.011	0.986	0.978	0.819	1.029	0.961	0.954	0.880	1.221	0.589	0.551	0.824	0.802	0.808	-0.138	0	0.594	0.907	25+ Years Of Financial Histories
Free Cash Flow Per Share	0.122	-0.342	0.317	-0.051	0.260	0.327	0.380	0.310	0.290	-0.053	-0.968	1.603	0.358	0.037	-0.370	0.382	0.816	0.242	-0.203	0.094	0.049	0.125	0.140	0.072	-0.003	-	0.022	0.077	25+ Years Of Financial Histories
Gross Profit Margin	1.555	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1.000	1	1	1	1.000	1	1	1	1	0	1	1	25+ Years Of Financial Histories
Interest Coverage	0.016	0.199	0.043	1.667	3.063	3.632	5.761	5.599	5.262	4.362	4.751	3.679	-8.064	2.230	2.001	1.379	-3.854	1.870	1.720	1.903	-4.632	2.042	-0.319	2.273	2.043	0	2.440	2.390	25+ Years Of Financial Histories
Inventory Turnover	0.008	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
Long Term Debt To Capitalization	0.596	0.374	0.523	0.622	0.517	0.396	0.281	0.295	0.259	0.421	0.421	0.420	0.441	0.499	0.520	0.589	0.589	0.532	0.536	0.525	0.550	0.545	0.497	0.554	0.663	0	0	0	25+ Years Of Financial Histories
Net Income Per Ebt	0.900	0.884	0.866	0.753	0.719	0.748	0.743	0.740	0.730	0.731	0.729	0.728	0.759	0.742	0.766	0.750	0.780	0.725	0.768	0.810	0.826	0.609	0.833	0.756	0.291	0	0.673	0.673	25+ Years Of Financial Histories
Net Profit Margin	-0.010	0.056	0.033	0.272	0.288	0.271	0.310	0.292	0.343	0.317	0.368	0.322	0.301	0.235	0.240	0.118	0.241	0.274	0.253	0.308	0.299	0.236	-0.318	0.271	0.088	0	0.254	0.257	25+ Years Of Financial Histories
Operating Cash Flow Per Share	0.139	-0.319	0.327	-0.034	0.283	0.350	0.395	0.319	0.303	-0.047	-0.957	1.626	0.366	0.045	-0.360	0.398	0.855	0.274	-0.166	0.159	0.089	0.151	0.175	0.089	0.020	-	0.037	0.085	25+ Years Of Financial Histories
Operating Cash Flow Sales Ratio	0.122	-0.274	0.663	-0.052	0.394	0.484	0.565	0.471	0.460	-0.072	-1.381	2.638	0.579	0.077	-0.636	0.756	1.674	0.590	-0.389	0.367	0.200	0.367	0.419	0.237	0.056	0	0.105	0.254	25+ Years Of Financial Histories
Operating Cycle	0.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	25+ Years Of Financial Histories
Operating Profit Margin	0.009	0.110	0.038	0.774	0.788	0.499	0.504	0.481	0.581	0.562	0.640	0.608	-1.609	0.574	0.626	0.575	-1.607	0.813	0.786	0.802	-1.707	0.760	-0.092	0.639	0.596	0	0.640	0.657	25+ Years Of Financial Histories
Payout Ratio	0	0	0	0	0	0	0	0	1.882	0	0	0	4.611	0	0	0	15.736	9.883	0	0	0	0	0	0.040	0	0	0	0	25+ Years Of Financial Histories
Pretax Profit Margin	-0.011	0.063	0.038	0.361	0.401	0.362	0.417	0.395	0.470	0.433	0.505	0.443	0.396	0.317	0.313	0.158	0.310	0.378	0.329	0.381	0.361	0.388	-0.381	0.358	0.304	0	0.378	0.382	25+ Years Of Financial Histories
Price Book Value Ratio	1.658	1.884	1.731	1.841	2.175	2.194	2.156	2.149	1.995	1.848	1.743	1.853	1.669	1.211	1.489	1.625	1.896	1.773	1.680	1.751	1.753	1.930	1.958	3.771	3.785	0	0	0	25+ Years Of Financial Histories
Price Cash Flow Ratio	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-17.991	10.749	0	0.00	0	0	19.818	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0.00	0.00	25+ Years Of Financial Histories
Price Earnings Ratio	0.00	0.00	0.00	0	0	0	0	0	0	0	16.863	0	0	0	0	0.00	0	0	0	0	0	0	0	0	0.00	0	0	0	25+ Years Of Financial Histories
Price Earnings To Growth Ratio	3.165	-2.681	-2.993	-1.788	5.234	-2.970	2.522	-2.084	1.537	-0.984	0.562	4.181	0.572	0	0.193	-1.154	-4.468	1.701	-2.287	0	0.955	-0.239	0.136	0.176	0	0	14.389	0	25+ Years Of Financial Histories
Price Fair Value	1.658	1.884	1.731	1.841	2.175	2.194	2.156	2.149	1.995	1.848	1.743	1.853	1.669	1.211	1.489	1.625	1.896	1.773	1.680	1.751	1.753	1.930	1.958	3.771	3.785	0	0	0	25+ Years Of Financial Histories
Price Sales Ratio	14.867	16.560	0	0	0	0	0	0	0	0	0	0	0	19.179	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Price To Book Ratio	1.658	1.884	1.731	1.841	2.175	2.194	2.156	2.149	1.995	1.848	1.743	1.853	1.669	1.211	1.489	1.625	1.896	1.773	1.680	1.751	1.753	1.930	1.958	3.771	3.785	0	0	0	25+ Years Of Financial Histories
Price To Free Cash Flows Ratio	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-17.795	10.906	0	0.00	0	0	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0	0.00	0.00	25+ Years Of Financial Histories
Price To Operating Cash Flows Ratio	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-17.991	10.749	0	0.00	0	0	19.818	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0.00	0.00	25+ Years Of Financial Histories
Price To Sales Ratio	14.867	16.560	0	0	0	0	0	0	0	0	0	0	0	19.179	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Quick Ratio	0.236	0.279	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11.094	0	0	0	6.866	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Receivables Turnover	2.783	3.008	1.439	1.963	2.240	2.564	2.624	2.512	2.400	2.377	2.561	2.279	2.330	2.055	2.213	2.507	2.541	2.669	2.345	2.410	2.635	2.467	2.720	2.621	2.614	0	0	0	25+ Years Of Financial Histories
Return On Assets	0.000	0.001	0.000	0.002	0.002	0.002	0.002	0.002	0.003	0.002	0.003	0.002	0.002	0.002	0.002	0.001	0.002	0.002	0.002	0.002	0.002	0.002	-0.002	0.002	0.001	0	0	0	25+ Years Of Financial Histories
Return On Capital Employed	0.000	0.003	0.000	0.005	0.006	0.004	0.004	0.004	0.004	0.004	0.005	0.004	-0.013	0.004	0.004	0.004	-0.011	0.006	0.005	0.006	-0.013	0.005	-0.001	0.004	0.004	0	0	0	25+ Years Of Financial Histories
Return On Equity	-0.001	0.006	0.002	0.018	0.021	0.020	0.021	0.020	0.022	0.020	0.026	0.021	0.020	0.015	0.015	0.007	0.014	0.014	0.012	0.015	0.015	0.011	-0.016	0.025	0.008	0	0	0	25+ Years Of Financial Histories
Short Term Coverage Ratios	4.266	-0.036	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.872	0	0	0	0.062	0	0	0	0	0	0	0	25+ Years Of Financial Histories
Total Debt To Capitalization	0.596	0.596	0.523	0.622	0.517	0.396	0.281	0.295	0.259	0.421	0.421	0.420	0.441	0.499	0.520	0.589	0.607	0.532	0.536	0.525	0.581	0.545	0.497	0.554	0.663	0	0	0	25+ Years Of Financial Histories