interestCoverage |
inf |
inf |
inf |
171.26 |
143.04 |
122.05 |
109.49 |
62.94 |
31.16 |
38.03 |
30.39 |
22.15 |
28.13 |
31.76 |
47.00 |
interestRate |
0.0 |
0.0 |
0.0 |
0.07 |
0.09 |
0.11 |
0.12 |
0.13 |
0.33 |
0.39 |
0.82 |
1.42 |
inf |
inf |
inf |
leverage |
0.54 |
0.59 |
0.60 |
1.88 |
1.64 |
1.13 |
0.96 |
0.77 |
0.62 |
0.47 |
0.26 |
0.14 |
0.0 |
0.0 |
nanB |
margin_gross |
0.38 |
0.35 |
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 |
margin_cfo |
0.11 |
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 |
12.43% |
3.98% |
14.71% |
799.84% |
827.89% |
689.74% |
635.49% |
367.40% |
393.54% |
476.79% |
515.06% |
380.89% |
482.53% |
853.32% |
inf |
normalized::roce_3 |
10.25 |
16.10 |
44.29 |
769.95 |
711.47 |
552.22 |
461.54 |
407.05 |
454.10 |
459.05 |
458.21 |
524.66 |
0.00B |
0.00B |
inf |
normalized::roce_5 |
19.08 |
29.29 |
69.18 |
645.37 |
566.68 |
507.13 |
472.05 |
419.81 |
445.24 |
509.70 |
717.57 |
802.44 |
0.00B |
0.00B |
inf |
normalized::roce_7 |
26.99 |
39.22 |
82.43 |
586.02 |
549.45 |
494.38 |
462.63 |
456.88 |
590.18 |
652.74 |
717.57 |
802.44 |
0.00B |
0.00B |
inf |
roic |
95.10% |
30.62% |
117.35% |
3687.09% |
3890.60% |
3553.24% |
3225.85% |
2585.58% |
3018.59% |
3719.93% |
3509.64% |
3224.55% |
3691.40% |
8406.51% |
inf |
normalized::roic_3 |
79.58 |
125.23 |
344.32 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |
normalized::roic_5 |
147.00 |
225.54 |
526.70 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |
normalized::roic_7 |
206.64 |
300.07 |
626.53 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |
rotc |
95.10% |
30.62% |
117.35% |
3687.09% |
3890.60% |
3553.24% |
3225.85% |
2585.58% |
3018.59% |
3719.93% |
3509.64% |
3224.55% |
3691.40% |
8406.51% |
inf |
normalized::rotic_3 |
79.58 |
125.23 |
344.32 |
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 |
147.00 |
225.54 |
526.70 |
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 |
206.64 |
300.07 |
626.53 |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
0.00B |
inf |
revenue |
13411.80B |
11357.66B |
10315.84B |
9365.18B |
8534.40B |
8925.86B |
8809.58B |
7832.48B |
8321.35B |
8449.59B |
7950.06B |
6971.76B |
6649.72B |
7289.52B |
7279.22B |
normalized_revenue_3 |
11695.10B |
10346.23B |
9405.14B |
8941.81B |
8756.61B |
8522.64B |
8321.14B |
8201.14B |
8240.34B |
7790.47B |
7190.51B |
6970.33B |
7072.82B |
7284.37B |
7279.22B |
normalized_revenue_5 |
10596.98B |
9699.79B |
9190.17B |
8693.50B |
8484.73B |
8467.77B |
8272.61B |
7905.05B |
7668.50B |
7462.13B |
7228.06B |
7047.56B |
7072.82B |
7284.37B |
7279.22B |
normalized_revenue_7 |
10102.90B |
9305.86B |
8872.10B |
8605.49B |
8403.33B |
8180.10B |
7854.94B |
7637.78B |
7558.75B |
7431.65B |
7228.06B |
7047.56B |
7072.82B |
7284.37B |
7279.22B |
revenue_YoY |
18.09% |
10.10% |
10.15% |
9.73% |
-4.39% |
1.32% |
12.47% |
-5.87% |
-1.52% |
6.28% |
14.03% |
4.84% |
-8.78% |
0.14% |
nan% |
revenue_5_CAGR |
9.46% |
4.94% |
3.21% |
3.64% |
0.51% |
1.10% |
2.07% |
2.36% |
4.59% |
3.00% |
1.78% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
1491.47B |
425.23B |
1355.79B |
1454.19B |
1430.42B |
1328.13B |
1332.41B |
873.49B |
815.32B |
835.91B |
723.83B |
535.18B |
570.39B |
653.77B |
931.50B |
normalized_cashflow::operating_3 |
1090.83B |
1078.41B |
1413.47B |
1404.25B |
1363.65B |
1178.01B |
1007.07B |
841.57B |
791.68B |
698.30B |
609.80B |
586.45B |
718.56B |
792.64B |
931.50B |
normalized_cashflow::operating_5 |
1231.42B |
1198.75B |
1380.19B |
1283.73B |
1155.95B |
1037.05B |
916.19B |
756.74B |
696.13B |
663.82B |
682.94B |
672.71B |
718.56B |
792.64B |
931.50B |
normalized_cashflow::operating_7 |
1259.66B |
1171.38B |
1227.11B |
1152.84B |
1048.50B |
920.61B |
812.36B |
715.41B |
723.70B |
708.43B |
682.94B |
672.71B |
718.56B |
792.64B |
931.50B |
cashflow::operating_YoY |
250.74% |
-68.64% |
-6.77% |
1.66% |
7.70% |
-0.32% |
52.54% |
7.13% |
-2.46% |
15.48% |
35.25% |
-6.17% |
-12.75% |
-29.82% |
nan% |
cashflow::operating_5_CAGR |
0.84% |
-20.37% |
0.35% |
10.73% |
11.90% |
9.70% |
12.98% |
10.29% |
7.41% |
5.04% |
-4.92% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.09 |
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 |
0.12 |
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 |
0.13 |
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 |
-2.02% |
-1.70% |
-2.30% |
32.33% |
0.0 |
-6.37% |
-8.13% |
-3.13% |
-4.36% |
-8.94% |
-6.12% |
-0.34% |
0.0 |
1.63% |
nan% |
shares_calc_5_CAGR |
4.48% |
4.91% |
3.89% |
2.63% |
-3.58% |
-4.44% |
-4.97% |
-4.56% |
-4.01% |
-3.15% |
-1.00% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
24.22% |
7.08% |
34.81% |
39.12% |
62.93% |
105.25% |
175.38% |
100.47% |
134.75% |
154.00% |
122.62% |
122.07% |
144.81% |
221.31% |
389.36% |
yield_ev_3 |
17.72% |
17.95% |
36.29% |
37.78% |
59.99% |
93.35% |
132.56% |
96.79% |
130.84% |
128.65% |
103.30% |
133.77% |
182.43% |
268.32% |
389.36% |
yield_ev_5 |
20.00% |
19.96% |
35.44% |
34.54% |
50.86% |
82.18% |
120.60% |
87.04% |
115.05% |
122.30% |
115.69% |
153.44% |
182.43% |
268.32% |
389.36% |
yield_ev_7 |
20.46% |
19.50% |
31.51% |
31.01% |
46.13% |
72.96% |
106.93% |
82.28% |
119.61% |
130.52% |
115.69% |
153.44% |
182.43% |
268.32% |
389.36% |
yield_mktcap |
38.15% |
12.00% |
54.09% |
40.02% |
64.91% |
109.88% |
195.05% |
111.13% |
149.16% |
164.56% |
125.85% |
122.83% |
140.97% |
214.19% |
389.36% |
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 |
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 |
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 |
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 |
0.00 |
depreciationToRevenue |
0.09 |
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 |
0.09 |
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 |
0.08 |
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 |
0.07 |
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 |
0.0 |
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 |
0.0 |
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 |
0.0 |
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 |
0.0 |
inventoryToRevenue |
0.11 |
0.13 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::inventoryToRevenue_3 |
0.11 |
0.08 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::inventoryToRevenue_5 |
0.07 |
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::inventoryToRevenue_7 |
0.06 |
0.04 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
payablesToRevenue |
0.16 |
0.17 |
0.18 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::payablesToRevenue_3 |
0.17 |
0.13 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::payablesToRevenue_5 |
0.11 |
0.08 |
0.05 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::payablesToRevenue_7 |
0.09 |
0.06 |
0.04 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
normalized::working_capitalToRevenue_3 |
-0.06 |
-0.05 |
-0.04 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
0.0 |
normalized::working_capitalToRevenue_5 |
-0.04 |
-0.03 |
-0.02 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
0.0 |
normalized::working_capitalToRevenue_7 |
-0.03 |
-0.02 |
-0.02 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
-0.00 |
0.0 |
StockMarketPrice |
271.30 |
284.85 |
204.72 |
300.92 |
230.71 |
139.09 |
85.90 |
84.72 |
54.82 |
48.42 |
45.02 |
34.75 |
27.36 |
30.23 |
45.42 |
revenue::cost |
8299.67B |
7388.86B |
6069.35B |
5285.58B |
4922.73B |
5312.53B |
5352.02B |
4894.06B |
5298.27B |
5415.23B |
5252.31B |
4592.03B |
4474.29B |
4895.79B |
4932.10B |
ppnenet |
1568.32B |
1388.58B |
1155.33B |
39.44B |
36.77B |
37.38B |
41.30B |
33.78B |
27.01B |
22.47B |
20.62B |
16.60B |
15.45B |
7.78B |
0.0 |
grossincome |
5112.13B |
3968.80B |
4246.49B |
4079.60B |
3611.67B |
3613.33B |
3457.56B |
2938.43B |
3023.08B |
3034.36B |
2697.75B |
2379.73B |
2175.43B |
2393.73B |
2347.12B |
marketcap |
3909.16B |
3542.31B |
2506.42B |
3633.29B |
2203.60B |
1208.66B |
683.10B |
786.03B |
546.61B |
507.95B |
575.15B |
435.71B |
404.63B |
305.23B |
239.24B |
ev |
6157.20B |
6007.12B |
3894.83B |
3717.07B |
2273.03B |
1261.88B |
759.71B |
869.44B |
605.06B |
542.79B |
590.30B |
438.41B |
393.88B |
295.41B |
239.24B |
equity |
7813.06B |
6719.30B |
5757.25B |
63.09B |
65.34B |
90.49B |
107.15B |
134.05B |
128.25B |
119.36B |
111.55B |
123.55B |
118.21B |
76.61B |
0.0 |
debt |
4185.10B |
3975.68B |
3461.70B |
118.72B |
107.44B |
102.07B |
102.52B |
103.70B |
78.93B |
55.96B |
28.99B |
16.96B |
0.0 |
0.0 |
0.0 |
interest_expense |
0.0 |
0.0 |
0.0 |
8.49B |
10.00B |
10.88B |
12.17B |
13.88B |
26.17B |
21.98B |
23.82B |
24.16B |
20.28B |
20.58B |
19.82B |
shares_calc |
21.17B |
21.61B |
21.98B |
22.50B |
17.00B |
17.00B |
18.16B |
19.76B |
20.40B |
21.33B |
23.43B |
24.95B |
25.04B |
25.04B |
24.64B |
capex |
9.45B |
10.96B |
10.71B |
11.09B |
7.31B |
10.49B |
13.31B |
12.45B |
12.73B |
11.25B |
9.57B |
8.16B |
8.29B |
4.26B |
2.00B |
depreciation |
1156.43B |
1016.11B |
846.34B |
698.66B |
427.70B |
386.57B |
372.35B |
337.20B |
407.60B |
365.88B |
384.64B |
383.49B |
369.55B |
327.18B |
372.03B |
inventory |
1525.93B |
1474.37B |
878.95B |
6.58B |
4.06B |
4.11B |
3.96B |
4.86B |
2.13B |
2.35B |
2.11B |
1.76B |
0.79B |
0.78B |
0.0 |
payables |
2133.86B |
1928.71B |
1907.45B |
54.76B |
42.30B |
46.24B |
55.89B |
44.24B |
37.29B |
35.49B |
30.20B |
22.37B |
21.18B |
14.63B |
0.0 |
receivables |
33.41B |
31.48B |
32.75B |
26.28B |
21.32B |
22.93B |
25.81B |
17.87B |
15.75B |
16.85B |
17.46B |
13.10B |
10.93B |
6.35B |
0.0 |
shares |
15.41B |
15.81B |
16.33B |
16.86B |
17.53B |
18.60B |
20.00B |
5.25B |
5.50B |
5.79B |
6.12B |
6.52B |
6.54B |
0.92B |
0.91B |
sbc |
11.69B |
10.83B |
9.04B |
7.91B |
6.83B |
6.07B |
5.34B |
4.84B |
4.21B |
3.59B |
2.86B |
2.25B |
1.74B |
1.17B |
0.88B |
normalized::capex_3 |
10.37B |
10.92B |
9.70B |
9.63B |
10.37B |
12.09B |
12.83B |
12.14B |
11.18B |
9.66B |
8.68B |
6.91B |
4.85B |
3.13B |
2.00B |
normalized::depreciation_3 |
1006.29B |
853.70B |
657.56B |
504.31B |
395.54B |
365.38B |
372.38B |
370.23B |
386.04B |
378.00B |
379.23B |
360.07B |
356.25B |
349.61B |
372.03B |
normalized::equity_3 |
6763.20B |
4179.88B |
1961.89B |
72.97B |
87.66B |
110.56B |
123.15B |
127.22B |
119.72B |
118.15B |
117.77B |
106.12B |
64.94B |
38.31B |
0.0 |
normalized::debt_3 |
3874.16B |
2518.70B |
1229.28B |
109.41B |
104.01B |
102.76B |
95.05B |
79.53B |
54.63B |
33.97B |
15.32B |
5.65B |
0.0 |
0.0 |
0.0 |
normalized::capital_3 |
10637.36B |
6698.58B |
3191.18B |
182.38B |
191.67B |
213.32B |
218.20B |
206.75B |
174.34B |
152.12B |
133.08B |
111.78B |
64.94B |
38.31B |
0.0 |
normalized::ppnenet_3 |
1370.74B |
861.12B |
410.51B |
37.86B |
38.48B |
37.49B |
34.03B |
27.75B |
23.37B |
19.90B |
17.56B |
13.28B |
7.74B |
3.89B |
0.0 |
normalized::receivables_3 |
32.55B |
30.17B |
26.78B |
23.51B |
23.35B |
22.20B |
19.81B |
16.83B |
16.69B |
15.80B |
13.83B |
10.13B |
5.76B |
3.17B |
0.0 |
normalized::inventory_3 |
1293.09B |
786.64B |
296.53B |
4.92B |
4.04B |
4.31B |
3.65B |
3.11B |
2.20B |
2.07B |
1.56B |
1.11B |
0.52B |
0.39B |
0.0 |
normalized::payables_3 |
1990.01B |
1296.98B |
668.17B |
47.77B |
48.14B |
48.79B |
45.81B |
39.01B |
34.33B |
29.35B |
24.58B |
19.39B |
11.94B |
7.32B |
0.0 |
normalized::working_capital_3 |
-664.38B |
-480.17B |
-344.86B |
-19.34B |
-20.75B |
-22.28B |
-22.35B |
-19.07B |
-15.44B |
-11.47B |
-9.19B |
-8.15B |
-5.65B |
-3.75B |
0.0 |
normalized::invested_capital_3 |
1370.74B |
861.12B |
410.51B |
37.86B |
38.48B |
37.49B |
34.03B |
27.75B |
23.37B |
19.90B |
17.56B |
13.28B |
7.74B |
3.89B |
0.0 |
normalized::capex_5 |
9.90B |
10.11B |
10.58B |
10.93B |
11.26B |
12.05B |
11.86B |
10.83B |
10.00B |
8.31B |
6.46B |
5.68B |
4.85B |
3.13B |
2.00B |
normalized::depreciation_5 |
829.05B |
675.07B |
546.32B |
444.50B |
386.28B |
373.92B |
373.53B |
375.76B |
382.23B |
366.15B |
367.38B |
363.06B |
356.25B |
349.61B |
372.03B |
normalized::equity_5 |
4083.61B |
2539.09B |
1216.66B |
92.02B |
105.05B |
115.86B |
120.07B |
123.35B |
120.18B |
109.86B |
85.98B |
79.59B |
64.94B |
38.31B |
0.0 |
normalized::debt_5 |
2369.72B |
1553.12B |
778.49B |
106.89B |
98.93B |
88.64B |
74.02B |
56.91B |
36.17B |
20.38B |
9.19B |
4.24B |
0.0 |
0.0 |
0.0 |
normalized::capital_5 |
6453.33B |
4092.21B |
1995.15B |
198.91B |
203.99B |
204.49B |
194.09B |
180.26B |
156.35B |
130.24B |
95.17B |
83.83B |
64.94B |
38.31B |
0.0 |
normalized::ppnenet_5 |
837.69B |
531.50B |
262.04B |
37.73B |
35.25B |
32.39B |
29.04B |
24.10B |
20.43B |
16.58B |
12.09B |
9.96B |
7.74B |
3.89B |
0.0 |
normalized::receivables_5 |
29.05B |
26.95B |
25.82B |
22.84B |
20.74B |
19.84B |
18.75B |
16.21B |
14.82B |
12.94B |
9.57B |
7.59B |
5.76B |
3.17B |
0.0 |
normalized::inventory_5 |
777.98B |
473.61B |
179.53B |
4.71B |
3.82B |
3.48B |
3.08B |
2.64B |
1.83B |
1.56B |
1.09B |
0.83B |
0.52B |
0.39B |
0.0 |
normalized::payables_5 |
1213.42B |
795.89B |
421.33B |
48.69B |
45.19B |
43.83B |
40.62B |
33.92B |
29.30B |
24.77B |
17.67B |
14.54B |
11.94B |
7.32B |
0.0 |
normalized::working_capital_5 |
-406.39B |
-295.33B |
-215.98B |
-21.13B |
-20.63B |
-20.51B |
-18.79B |
-15.07B |
-12.66B |
-10.28B |
-7.02B |
-6.12B |
-5.65B |
-3.75B |
0.0 |
normalized::invested_capital_5 |
837.69B |
531.50B |
262.04B |
37.73B |
35.25B |
32.39B |
29.04B |
24.10B |
20.43B |
16.58B |
12.09B |
9.96B |
7.74B |
3.89B |
0.0 |
normalized::capex_7 |
10.47B |
10.90B |
11.16B |
11.23B |
11.02B |
11.14B |
10.83B |
9.53B |
8.04B |
7.26B |
6.46B |
5.68B |
4.85B |
3.13B |
2.00B |
normalized::depreciation_7 |
700.59B |
583.56B |
496.63B |
427.99B |
383.13B |
376.82B |
374.39B |
367.93B |
372.91B |
367.13B |
367.38B |
363.06B |
356.25B |
349.61B |
372.03B |
normalized::equity_7 |
2945.10B |
1848.09B |
906.52B |
101.10B |
108.02B |
116.34B |
120.30B |
115.94B |
96.79B |
91.55B |
85.98B |
79.59B |
64.94B |
38.31B |
0.0 |
normalized::debt_7 |
1721.89B |
1138.83B |
582.15B |
95.62B |
82.80B |
69.88B |
55.29B |
40.65B |
25.83B |
16.98B |
9.19B |
4.24B |
0.0 |
0.0 |
0.0 |
normalized::capital_7 |
4666.98B |
2986.93B |
1488.67B |
196.72B |
190.83B |
186.22B |
175.59B |
156.59B |
122.62B |
108.53B |
95.17B |
83.83B |
64.94B |
38.31B |
0.0 |
normalized::ppnenet_7 |
609.59B |
390.37B |
195.86B |
34.02B |
31.33B |
28.45B |
25.32B |
20.53B |
15.70B |
13.82B |
12.09B |
9.96B |
7.74B |
3.89B |
0.0 |
normalized::receivables_7 |
27.71B |
25.49B |
23.24B |
20.97B |
19.71B |
18.54B |
16.83B |
14.05B |
11.49B |
10.78B |
9.57B |
7.59B |
5.76B |
3.17B |
0.0 |
normalized::inventory_7 |
556.85B |
339.55B |
129.23B |
4.01B |
3.37B |
3.04B |
2.57B |
2.11B |
1.42B |
1.30B |
1.09B |
0.83B |
0.52B |
0.39B |
0.0 |
normalized::payables_7 |
881.32B |
582.80B |
312.60B |
45.17B |
41.66B |
38.82B |
35.24B |
29.34B |
23.02B |
20.64B |
17.67B |
14.54B |
11.94B |
7.32B |
0.0 |
normalized::working_capital_7 |
-296.75B |
-217.75B |
-160.12B |
-20.19B |
-18.58B |
-17.24B |
-15.85B |
-13.19B |
-10.11B |
-8.56B |
-7.02B |
-6.12B |
-5.65B |
-3.75B |
0.0 |
normalized::invested_capital_7 |
609.59B |
390.37B |
195.86B |
34.02B |
31.33B |
28.45B |
25.32B |
20.53B |
15.70B |
13.82B |
12.09B |
9.96B |
7.74B |
3.89B |
0.0 |