interestCoverage |
111.82 |
473.23 |
97.78 |
101.51 |
83.58 |
80.32 |
52.51 |
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 |
1.69 |
4.35 |
1.88 |
1.64 |
1.13 |
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 |
254.25% |
500.58% |
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 |
521.89 |
677.99 |
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 |
608.36 |
671.52 |
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 |
572.34 |
583.31 |
586.02 |
549.45 |
494.38 |
462.63 |
456.88 |
590.18 |
652.74 |
717.57 |
802.44 |
0.00B |
0.00B |
inf |

roic |
972.74% |
3219.11% |
3687.09% |
3890.60% |
3553.24% |
3225.85% |
2585.58% |
3018.59% |
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 |
972.74% |
3219.11% |
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 |
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 |
11923.12B |
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 |
10534.71B |
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 |
9812.88B |
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 |
9386.64B |
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 |
15.58% |
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 |
5.96% |
3.21% |
3.64% |
0.51% |
1.10% |
2.07% |
2.36% |
4.59% |
3.00% |
1.78% |
nan% |
nan% |
nan% |
nan% |

cashflow::operating |
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 |
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 |
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 |
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 |
-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 |
-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 |
0.10 |
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% |
-2.85% |
3.79% |
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 |
-0.26% |
-1.14% |
-2.24% |
-3.58% |
-4.44% |
-4.97% |
-4.56% |
-4.01% |
-3.15% |
-1.00% |
nan% |
nan% |
nan% |
nan% |

yield_ev |
13.32% |
57.79% |
46.60% |
62.57% |
104.64% |
174.43% |
99.92% |
134.03% |
153.10% |
121.90% |
121.31% |
143.99% |
220.00% |
386.97% |

yield_ev_3 |
33.78% |
60.24% |
45.00% |
59.64% |
92.82% |
131.84% |
96.27% |
130.14% |
127.90% |
102.69% |
132.94% |
181.39% |
266.73% |
386.97% |

yield_ev_5 |
37.55% |
58.82% |
41.13% |
50.56% |
81.71% |
119.94% |
86.57% |
114.43% |
121.58% |
115.01% |
152.49% |
181.39% |
266.73% |
386.97% |

yield_ev_7 |
36.69% |
52.30% |
36.94% |
45.86% |
72.53% |
106.35% |
81.84% |
118.97% |
129.75% |
115.01% |
152.49% |
181.39% |
266.73% |
386.97% |

yield_mktcap |
13.64% |
63.07% |
47.88% |
64.52% |
109.22% |
193.87% |
110.46% |
148.27% |
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 |
286.52 |
205.49 |
301.96 |
231.49 |
139.52 |
86.13 |
84.96 |
54.98 |
48.57 |
45.17 |
34.86 |
27.45 |
30.30 |
45.48 |

revenue::cost |
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 |
43.72B |
42.12B |
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 |
4534.26B |
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 |
3117.61B |
2149.74B |
3037.01B |
2216.86B |
1215.97B |
687.28B |
790.77B |
549.88B |
511.15B |
578.67B |
438.45B |
406.88B |
306.98B |
240.71B |

ev |
3192.75B |
2346.27B |
3120.79B |
2286.29B |
1269.19B |
763.88B |
874.18B |
608.32B |
545.99B |
593.81B |
441.15B |
396.14B |
297.16B |
240.71B |

equity |
62.15B |
50.67B |
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 |
105.10B |
220.17B |
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 |
3.80B |
2.87B |
14.87B |
14.09B |
15.89B |
16.59B |
16.64B |
26.60B |
24.11B |
23.80B |
26.66B |
23.43B |
23.91B |
22.50B |

shares |
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 |

shares_calc |
16.78B |
17.14B |
17.65B |
17.00B |
17.00B |
18.16B |
19.76B |
20.40B |
21.33B |
23.43B |
24.95B |
25.04B |
25.04B |
24.64B |

sbc |
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 |

capex |
-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 |
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 |
6.33B |
5.05B |
6.68B |
4.16B |
4.21B |
4.06B |
4.95B |
2.23B |
2.45B |
2.21B |
1.86B |
0.89B |
0.88B |
inf |

payables |
62.61B |
64.21B |
54.86B |
42.40B |
46.34B |
55.99B |
44.34B |
37.39B |
35.59B |
30.30B |
22.47B |
21.27B |
14.73B |
inf |

receivables |
31.48B |
32.85B |
26.38B |
21.42B |
23.03B |
25.91B |
17.97B |
15.85B |
16.95B |
17.56B |
13.20B |
11.03B |
6.45B |
inf |

normalized::capex_3 |
-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 |
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 |
58.64B |
59.70B |
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 |
148.00B |
148.78B |
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 |
206.63B |
208.48B |
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 |
41.76B |
39.44B |
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 |
30.23B |
26.88B |
23.61B |
23.45B |
22.30B |
19.91B |
16.93B |
16.79B |
15.90B |
13.93B |
10.23B |
5.86B |
3.27B |
inf |

normalized::inventory_3 |
6.02B |
5.30B |
5.02B |
4.14B |
4.41B |
3.75B |
3.21B |
2.30B |
2.17B |
1.66B |
1.21B |
0.62B |
0.49B |
inf |

normalized::payables_3 |
60.56B |
53.82B |
47.86B |
48.24B |
48.89B |
45.91B |
39.11B |
34.43B |
29.45B |
24.68B |
19.49B |
12.04B |
7.42B |
inf |

normalized::working_capital_3 |
-24.31B |
-21.65B |
-19.24B |
-20.65B |
-22.18B |
-22.25B |
-18.97B |
-15.34B |
-11.37B |
-9.09B |
-8.05B |
-5.55B |
-3.65B |
inf |

normalized::invested_capital_3 |
41.76B |
39.44B |
37.86B |
38.48B |
37.49B |
34.03B |
27.75B |
23.37B |
19.90B |
17.56B |
13.28B |
7.74B |
3.89B |
inf |

normalized::capex_5 |
-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 |
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 |
66.35B |
75.35B |
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 |
130.70B |
130.18B |
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 |
197.05B |
205.53B |
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 |
39.88B |
39.40B |
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 |
27.03B |
25.92B |
22.94B |
20.84B |
19.94B |
18.85B |
16.31B |
14.92B |
13.04B |
9.67B |
7.69B |
5.86B |
3.27B |
inf |

normalized::inventory_5 |
5.28B |
4.83B |
4.81B |
3.92B |
3.58B |
3.18B |
2.74B |
1.93B |
1.66B |
1.19B |
0.93B |
0.62B |
0.49B |
inf |

normalized::payables_5 |
54.08B |
52.76B |
48.78B |
45.29B |
43.93B |
40.72B |
34.02B |
29.40B |
24.87B |
17.77B |
14.64B |
12.04B |
7.42B |
inf |

normalized::working_capital_5 |
-21.77B |
-22.01B |
-21.03B |
-20.53B |
-20.41B |
-18.69B |
-14.97B |
-12.56B |
-10.18B |
-6.92B |
-6.02B |
-5.55B |
-3.65B |
inf |

normalized::invested_capital_5 |
39.88B |
39.40B |
37.73B |
35.25B |
32.39B |
29.04B |
24.10B |
20.43B |
16.58B |
12.09B |
9.96B |
7.74B |
3.89B |
inf |

normalized::capex_7 |
-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 |
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 |
81.85B |
91.29B |
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 |
122.82B |
119.08B |
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 |
204.66B |
210.37B |
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 |
39.21B |
36.83B |
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 |
25.58B |
23.34B |
21.07B |
19.81B |
18.64B |
16.93B |
14.15B |
11.59B |
10.88B |
9.67B |
7.69B |
5.86B |
3.27B |
inf |

normalized::inventory_7 |
5.06B |
4.48B |
4.11B |
3.47B |
3.14B |
2.67B |
2.21B |
1.52B |
1.40B |
1.19B |
0.93B |
0.62B |
0.49B |
inf |

normalized::payables_7 |
52.96B |
49.36B |
45.27B |
41.76B |
38.92B |
35.34B |
29.44B |
23.12B |
20.74B |
17.77B |
14.64B |
12.04B |
7.42B |
inf |

normalized::working_capital_7 |
-22.33B |
-21.54B |
-20.09B |
-18.48B |
-17.14B |
-15.75B |
-13.09B |
-10.01B |
-8.46B |
-6.92B |
-6.02B |
-5.55B |
-3.65B |
inf |

normalized::invested_capital_7 |
39.21B |
36.83B |
34.02B |
31.33B |
28.45B |
25.32B |
20.53B |
15.70B |
13.82B |
12.09B |
9.96B |
7.74B |
3.89B |
inf |