interestCoverage |
111.86 |
473.31 |
97.80 |
101.53 |
83.60 |
80.35 |
52.52 |
30.65 |
34.66 |
30.41 |
20.08 |
24.34 |
27.34 |
41.39 |

interestRate |
0.04 |
0.01 |
0.13 |
0.13 |
0.16 |
0.16 |
0.16 |
0.34 |
0.43 |
0.82 |
1.57 |
inf |
inf |
inf |

leverage |
1.68 |
4.30 |
1.86 |
1.64 |
1.12 |
0.96 |
0.77 |
0.62 |
0.47 |
0.26 |
0.14 |
0.0 |
0.0 |
nanB |

gross_margins |
0.38 |
0.41 |
0.44 |
0.42 |
0.40 |
0.39 |
0.38 |
0.36 |
0.36 |
0.34 |
0.34 |
0.33 |
0.33 |
0.32 |

cashflow_margin |
0.04 |
0.13 |
0.16 |
0.17 |
0.15 |
0.15 |
0.11 |
0.10 |
0.10 |
0.09 |
0.08 |
0.09 |
0.09 |
0.13 |

roce |
253.53% |
499.53% |
797.49% |
826.47% |
688.71% |
634.77% |
367.36% |
393.56% |
476.79% |
515.06% |
380.89% |
482.53% |
853.32% |
inf |

normalized::roce_3 |
520.56 |
676.49 |
768.38 |
710.46 |
551.74 |
461.36 |
407.04 |
454.11 |
459.05 |
458.21 |
524.66 |
0.00B |
0.00B |
inf |

normalized::roce_5 |
607.02 |
670.28 |
644.48 |
566.22 |
506.87 |
471.92 |
419.81 |
445.24 |
509.70 |
717.57 |
802.44 |
0.00B |
0.00B |
inf |

normalized::roce_7 |
571.37 |
582.55 |
585.45 |
549.12 |
494.18 |
462.54 |
456.87 |
590.19 |
652.74 |
717.57 |
802.44 |
0.00B |
0.00B |
inf |

roic |
971.04% |
3212.47% |
3681.07% |
3884.62% |
3546.15% |
3219.27% |
2578.51% |
3018.75% |
3719.93% |
3509.64% |
3224.55% |
3691.40% |
8406.51% |
931502.01% |

normalized::roic_3 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |

normalized::roic_5 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |

normalized::roic_7 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |

rotc |
971.04% |
3212.47% |
3681.07% |
3884.62% |
3546.15% |
3219.27% |
2578.51% |
3018.75% |
3719.93% |
3509.64% |
3224.55% |
3691.40% |
8406.51% |
inf |

normalized::rotic_3 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |

normalized::rotic_5 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |

normalized::rotic_7 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |

revenue |
11924.78B |
10317.59B |
9366.89B |
8535.73B |
8927.12B |
8810.71B |
7833.48B |
8322.25B |
8449.59B |
7950.06B |
6971.76B |
6649.72B |
7289.52B |
7279.22B |

normalized_revenue_3 |
10536.42B |
9406.74B |
8943.25B |
8757.85B |
8523.77B |
8322.15B |
8201.77B |
8240.64B |
7790.47B |
7190.51B |
6970.33B |
7072.82B |
7284.37B |
7279.22B |

normalized_revenue_5 |
9814.42B |
9191.61B |
8694.79B |
8485.86B |
8468.63B |
8273.22B |
7905.43B |
7668.68B |
7462.13B |
7228.06B |
7047.56B |
7072.82B |
7284.37B |
7279.22B |

normalized_revenue_7 |
9388.04B |
8873.40B |
8606.54B |
8404.14B |
8180.71B |
7855.37B |
7638.06B |
7558.88B |
7431.65B |
7228.06B |
7047.56B |
7072.82B |
7284.37B |
7279.22B |

revenue_YoY |
15.58% |
10.15% |
9.74% |
-4.38% |
1.32% |
12.48% |
-5.87% |
-1.51% |
6.28% |
14.03% |
4.84% |
-8.78% |
0.14% |
nan% |

revenue_5_CAGR |
5.96% |
3.21% |
3.64% |
0.51% |
1.11% |
2.08% |
2.36% |
4.59% |
3.00% |
1.78% |
nan% |
nan% |
nan% |
nan% |

cashflow::operating |
425.33B |
1355.77B |
1454.44B |
1430.58B |
1328.25B |
1332.44B |
873.55B |
815.36B |
835.91B |
723.83B |
535.18B |
570.39B |
653.77B |
931.50B |

normalized_cashflow::operating_3 |
1078.51B |
1413.60B |
1404.42B |
1363.76B |
1178.08B |
1007.12B |
841.61B |
791.70B |
698.30B |
609.80B |
586.45B |
718.56B |
792.64B |
931.50B |

normalized_cashflow::operating_5 |
1198.87B |
1380.29B |
1283.85B |
1156.04B |
1037.10B |
916.22B |
756.77B |
696.13B |
663.82B |
682.94B |
672.71B |
718.56B |
792.64B |
931.50B |

normalized_cashflow::operating_7 |
1171.48B |
1227.20B |
1152.93B |
1048.56B |
920.64B |
812.38B |
715.43B |
723.71B |
708.43B |
682.94B |
672.71B |
718.56B |
792.64B |
931.50B |

cashflow::operating_YoY |
-68.63% |
-6.78% |
1.67% |
7.70% |
-0.31% |
52.53% |
7.14% |
-2.46% |
15.48% |
35.25% |
-6.17% |
-12.75% |
-29.82% |
nan% |

cashflow::operating_5_CAGR |
-20.37% |
0.35% |
10.73% |
11.90% |
9.70% |
12.98% |
10.30% |
7.41% |
5.04% |
-4.92% |
nan% |
nan% |
nan% |
nan% |

normalized_cashflow::operating_3_margin |
0.10 |
0.15 |
0.16 |
0.16 |
0.14 |
0.12 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.10 |
0.11 |
0.13 |

normalized_cashflow::operating_5_margin |
0.12 |
0.15 |
0.15 |
0.14 |
0.12 |
0.11 |
0.10 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.11 |
0.13 |

normalized_cashflow::operating_7_margin |
0.12 |
0.14 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.10 |
0.10 |
0.09 |
0.10 |
0.10 |
0.11 |
0.13 |

shares_calc_YoY |
-2.09% |
-2.83% |
3.86% |
0.01% |
-6.28% |
-7.89% |
-3.11% |
-4.11% |
-8.94% |
-6.12% |
-0.34% |
0.0 |
1.63% |
nan% |

shares_calc_5_CAGR |
-0.24% |
-1.10% |
-2.16% |
-3.51% |
-4.32% |
-4.87% |
-4.50% |
-3.96% |
-3.15% |
-1.00% |
nan% |
nan% |
nan% |
nan% |

yield_ev |
13.31% |
57.74% |
46.56% |
62.51% |
104.54% |
174.25% |
99.93% |
134.04% |
153.10% |
121.90% |
121.31% |
143.99% |
220.00% |
386.97% |

yield_ev_3 |
33.76% |
60.20% |
44.96% |
59.59% |
92.72% |
131.71% |
96.27% |
130.15% |
127.90% |
102.69% |
132.94% |
181.39% |
266.73% |
386.97% |

yield_ev_5 |
37.53% |
58.78% |
41.10% |
50.52% |
81.62% |
119.82% |
86.57% |
114.44% |
121.58% |
115.01% |
152.49% |
181.39% |
266.73% |
386.97% |

yield_ev_7 |
36.67% |
52.26% |
36.91% |
45.82% |
72.46% |
106.24% |
81.84% |
118.97% |
129.75% |
115.01% |
152.49% |
181.39% |
266.73% |
386.97% |

yield_mktcap |
13.63% |
63.00% |
47.83% |
64.46% |
109.08% |
193.60% |
110.47% |
148.28% |
163.53% |
125.09% |
122.06% |
140.19% |
212.97% |
386.97% |

capexToRevenue |
-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 |

normalized::capexToRevenue_3 |
-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 |

normalized::capexToRevenue_5 |
-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 |

normalized::capexToRevenue_7 |
-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 |

depreciationToRevenue |
0.09 |
0.08 |
0.07 |
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.05 |
0.06 |
0.06 |
0.04 |
0.05 |

normalized::depreciationToRevenue_3 |
0.08 |
0.07 |
0.06 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |

normalized::depreciationToRevenue_5 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |

normalized::depreciationToRevenue_7 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |

receivablesToRevenue |
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 |

normalized::receivablesToRevenue_3 |
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 |

normalized::receivablesToRevenue_5 |
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 |

normalized::receivablesToRevenue_7 |
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 |

inventoryToRevenue |
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 |

normalized::inventoryToRevenue_3 |
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 |

normalized::inventoryToRevenue_5 |
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 |

normalized::inventoryToRevenue_7 |
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 |

payablesToRevenue |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |

normalized::payablesToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |

normalized::payablesToRevenue_5 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |

normalized::payablesToRevenue_7 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |

normalized::working_capitalToRevenue_3 |
-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 |

normalized::working_capitalToRevenue_5 |
-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 |

normalized::working_capitalToRevenue_7 |
-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 |

StockMarketPrice |
303.66 |
222.39 |
331.76 |
254.88 |
155.14 |
95.95 |
84.96 |
54.98 |
48.57 |
45.17 |
34.86 |
27.45 |
30.30 |
45.48 |

revenue::cost |
7389.80B |
6070.31B |
5286.48B |
4923.49B |
5313.27B |
5352.66B |
4894.59B |
5298.77B |
5415.23B |
5252.31B |
4592.03B |
4474.29B |
4895.79B |
4932.10B |

ppnenet |
43.80B |
42.20B |
39.51B |
36.83B |
37.46B |
41.39B |
33.88B |
27.01B |
22.47B |
20.62B |
16.60B |
15.45B |
7.78B |
0.0 |

grossincome |
4534.98B |
4247.29B |
4080.41B |
3612.24B |
3613.86B |
3458.05B |
2938.88B |
3023.48B |
3034.36B |
2697.75B |
2379.73B |
2175.43B |
2393.73B |
2347.12B |

marketcap |
3119.76B |
2151.88B |
3040.80B |
2219.45B |
1217.66B |
688.24B |
790.77B |
549.88B |
511.15B |
578.67B |
438.45B |
406.88B |
306.98B |
240.71B |

ev |
3194.68B |
2348.14B |
3123.94B |
2288.49B |
1270.57B |
764.66B |
874.18B |
608.32B |
545.99B |
593.81B |
441.15B |
396.14B |
297.16B |
240.71B |

equity |
62.66B |
51.23B |
63.66B |
65.64B |
90.77B |
107.36B |
134.05B |
128.25B |
119.36B |
111.55B |
123.55B |
118.21B |
76.61B |
0.0 |

debt |
105.10B |
220.17B |
118.72B |
107.46B |
102.09B |
102.55B |
103.74B |
78.93B |
55.96B |
28.99B |
16.96B |
0.0 |
0.0 |
0.0 |

interest_expense |
3.80B |
2.86B |
14.87B |
14.09B |
15.89B |
16.58B |
16.63B |
26.60B |
24.11B |
23.80B |
26.66B |
23.43B |
23.91B |
22.50B |

shares |
15.94B |
16.45B |
16.99B |
17.64B |
18.70B |
20.07B |
5.31B |
5.55B |
5.79B |
6.12B |
6.52B |
6.54B |
0.92B |
0.91B |

shares_calc |
16.91B |
17.27B |
17.77B |
17.11B |
17.11B |
18.26B |
19.82B |
20.46B |
21.33B |
23.43B |
24.95B |
25.04B |
25.04B |
24.64B |

sbc |
10.91B |
9.11B |
7.97B |
6.89B |
6.11B |
5.38B |
4.88B |
4.24B |
3.59B |
2.86B |
2.25B |
1.74B |
1.17B |
0.88B |

capex |
-11.01B |
-10.75B |
-11.13B |
-7.34B |
-10.52B |
-13.35B |
-12.48B |
-12.79B |
-11.25B |
-9.57B |
-8.16B |
-8.29B |
-4.26B |
-2.00B |

depreciation |
1016.16B |
846.38B |
698.69B |
427.73B |
386.61B |
372.39B |
337.24B |
407.63B |
365.88B |
384.64B |
383.49B |
369.55B |
327.18B |
372.03B |

inventory |
6.68B |
5.50B |
6.87B |
4.34B |
4.43B |
4.25B |
5.07B |
2.23B |
2.45B |
2.21B |
1.86B |
0.89B |
0.88B |
inf |

payables |
62.80B |
64.55B |
55.08B |
42.65B |
46.59B |
56.18B |
44.46B |
37.39B |
35.59B |
30.30B |
22.47B |
21.27B |
14.73B |
inf |

receivables |
31.54B |
32.95B |
26.48B |
21.48B |
23.13B |
25.98B |
18.02B |
15.85B |
16.95B |
17.56B |
13.20B |
11.03B |
6.45B |
inf |

normalized::capex_3 |
-10.96B |
-9.74B |
-9.66B |
-10.40B |
-12.12B |
-12.87B |
-12.17B |
-11.20B |
-9.66B |
-8.68B |
-6.91B |
-4.85B |
-3.13B |
-2.00B |

normalized::depreciation_3 |
853.74B |
657.60B |
504.34B |
395.58B |
365.41B |
372.42B |
370.25B |
386.05B |
378.00B |
379.23B |
360.07B |
356.25B |
349.61B |
372.03B |

normalized::equity_3 |
59.19B |
60.18B |
73.35B |
87.92B |
110.72B |
123.22B |
127.22B |
119.72B |
118.15B |
117.77B |
106.12B |
64.94B |
38.31B |
0.0 |

normalized::debt_3 |
148.00B |
148.78B |
109.42B |
104.03B |
102.80B |
95.07B |
79.54B |
54.63B |
33.97B |
15.32B |
5.65B |
0.0 |
0.0 |
0.0 |

normalized::capital_3 |
207.18B |
208.96B |
182.78B |
191.95B |
213.52B |
218.29B |
206.76B |
174.34B |
152.12B |
133.08B |
111.78B |
64.94B |
38.31B |
0.0 |

normalized::ppnenet_3 |
41.84B |
39.51B |
37.93B |
38.56B |
37.57B |
34.09B |
27.79B |
23.37B |
19.90B |
17.56B |
13.28B |
7.74B |
3.89B |
0.0 |

normalized::receivables_3 |
30.32B |
26.97B |
23.70B |
23.53B |
22.38B |
19.95B |
16.94B |
16.79B |
15.90B |
13.93B |
10.23B |
5.86B |
3.27B |
inf |

normalized::inventory_3 |
6.35B |
5.57B |
5.21B |
4.34B |
4.58B |
3.85B |
3.25B |
2.30B |
2.17B |
1.66B |
1.21B |
0.62B |
0.49B |
inf |

normalized::payables_3 |
60.81B |
54.09B |
48.10B |
48.47B |
49.08B |
46.01B |
39.15B |
34.43B |
29.45B |
24.68B |
19.49B |
12.04B |
7.42B |
inf |

normalized::working_capital_3 |
-24.14B |
-21.55B |
-19.20B |
-20.60B |
-22.12B |
-22.21B |
-18.96B |
-15.34B |
-11.37B |
-9.09B |
-8.05B |
-5.55B |
-3.65B |
inf |

normalized::invested_capital_3 |
41.84B |
39.51B |
37.93B |
38.56B |
37.57B |
34.09B |
27.79B |
23.37B |
19.90B |
17.56B |
13.28B |
7.74B |
3.89B |
inf |

normalized::capex_5 |
-10.15B |
-10.62B |
-10.96B |
-11.30B |
-12.08B |
-11.89B |
-10.85B |
-10.01B |
-8.31B |
-6.46B |
-5.68B |
-4.85B |
-3.13B |
-2.00B |

normalized::depreciation_5 |
675.11B |
546.36B |
444.53B |
386.32B |
373.95B |
373.56B |
375.78B |
382.24B |
366.15B |
367.38B |
363.06B |
356.25B |
349.61B |
372.03B |

normalized::equity_5 |
66.79B |
75.73B |
92.29B |
105.21B |
115.96B |
120.11B |
123.35B |
120.18B |
109.86B |
85.98B |
79.59B |
64.94B |
38.31B |
0.0 |

normalized::debt_5 |
130.71B |
130.20B |
106.91B |
98.95B |
88.66B |
74.03B |
56.92B |
36.17B |
20.38B |
9.19B |
4.24B |
0.0 |
0.0 |
0.0 |

normalized::capital_5 |
197.50B |
205.93B |
199.21B |
204.17B |
204.61B |
194.15B |
180.27B |
156.35B |
130.24B |
95.17B |
83.83B |
64.94B |
38.31B |
0.0 |

normalized::ppnenet_5 |
39.96B |
39.48B |
37.81B |
35.31B |
32.44B |
29.07B |
24.12B |
20.43B |
16.58B |
12.09B |
9.96B |
7.74B |
3.89B |
0.0 |

normalized::receivables_5 |
27.12B |
26.00B |
23.02B |
20.89B |
19.99B |
18.87B |
16.32B |
14.92B |
13.04B |
9.67B |
7.69B |
5.86B |
3.27B |
inf |

normalized::inventory_5 |
5.56B |
5.08B |
4.99B |
4.06B |
3.68B |
3.24B |
2.76B |
1.93B |
1.66B |
1.19B |
0.93B |
0.62B |
0.49B |
inf |

normalized::payables_5 |
54.33B |
53.01B |
48.99B |
45.45B |
44.04B |
40.78B |
34.04B |
29.40B |
24.87B |
17.77B |
14.64B |
12.04B |
7.42B |
inf |

normalized::working_capital_5 |
-21.65B |
-21.93B |
-20.98B |
-20.50B |
-20.37B |
-18.67B |
-14.96B |
-12.56B |
-10.18B |
-6.92B |
-6.02B |
-5.55B |
-3.65B |
inf |

normalized::invested_capital_5 |
39.96B |
39.48B |
37.81B |
35.31B |
32.44B |
29.07B |
24.12B |
20.43B |
16.58B |
12.09B |
9.96B |
7.74B |
3.89B |
inf |

normalized::capex_7 |
-10.94B |
-11.19B |
-11.27B |
-11.04B |
-11.16B |
-10.84B |
-9.54B |
-8.05B |
-7.26B |
-6.46B |
-5.68B |
-4.85B |
-3.13B |
-2.00B |

normalized::depreciation_7 |
583.60B |
496.67B |
428.02B |
383.16B |
376.84B |
374.40B |
367.94B |
372.91B |
367.13B |
367.38B |
363.06B |
356.25B |
349.61B |
372.03B |

normalized::equity_7 |
82.19B |
91.56B |
101.30B |
108.14B |
116.41B |
120.33B |
115.94B |
96.79B |
91.55B |
85.98B |
79.59B |
64.94B |
38.31B |
0.0 |

normalized::debt_7 |
122.83B |
119.09B |
95.64B |
82.82B |
69.89B |
55.30B |
40.65B |
25.83B |
16.98B |
9.19B |
4.24B |
0.0 |
0.0 |
0.0 |

normalized::capital_7 |
205.03B |
210.66B |
196.93B |
190.95B |
186.30B |
175.63B |
156.59B |
122.62B |
108.53B |
95.17B |
83.83B |
64.94B |
38.31B |
0.0 |

normalized::ppnenet_7 |
39.30B |
36.90B |
34.08B |
31.38B |
28.49B |
25.35B |
20.54B |
15.70B |
13.82B |
12.09B |
9.96B |
7.74B |
3.89B |
0.0 |

normalized::receivables_7 |
25.65B |
23.41B |
21.13B |
19.85B |
18.67B |
16.94B |
14.15B |
11.59B |
10.88B |
9.67B |
7.69B |
5.86B |
3.27B |
inf |

normalized::inventory_7 |
5.30B |
4.67B |
4.23B |
3.57B |
3.21B |
2.71B |
2.23B |
1.52B |
1.40B |
1.19B |
0.93B |
0.62B |
0.49B |
inf |

normalized::payables_7 |
53.19B |
49.56B |
45.42B |
41.88B |
39.00B |
35.38B |
29.46B |
23.12B |
20.74B |
17.77B |
14.64B |
12.04B |
7.42B |
inf |

normalized::working_capital_7 |
-22.23B |
-21.47B |
-20.06B |
-18.46B |
-17.11B |
-15.73B |
-13.08B |
-10.01B |
-8.46B |
-6.92B |
-6.02B |
-5.55B |
-3.65B |
inf |

normalized::invested_capital_7 |
39.30B |
36.90B |
34.08B |
31.38B |
28.49B |
25.35B |
20.54B |
15.70B |
13.82B |
12.09B |
9.96B |
7.74B |
3.89B |
inf |