interestCoverage |
47.67 |
64.62 |
69.98 |
63.98 |
49.37 |
28.17 |
45.27 |
39.15 |
31.23 |
22.90 |
21.55 |
17.06 |
22.22 |
23.05 |
19.54 |
328.09 |
interestRate |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.04 |
0.03 |
0.07 |
0.05 |
0.05 |
0.04 |
0.04 |
inf |
leverage |
0.40 |
0.22 |
0.29 |
0.31 |
0.35 |
0.39 |
0.44 |
0.44 |
0.26 |
0.27 |
0.13 |
0.22 |
0.22 |
0.26 |
0.29 |
nanB |
margin_gross |
0.89 |
0.88 |
0.88 |
0.88 |
0.87 |
0.85 |
0.87 |
0.86 |
0.86 |
0.84 |
0.85 |
0.86 |
0.89 |
0.90 |
0.89 |
0.90 |
margin_cfo |
0.37 |
0.38 |
0.45 |
0.46 |
0.45 |
0.40 |
0.45 |
0.40 |
0.38 |
0.31 |
0.31 |
0.28 |
0.34 |
0.37 |
0.29 |
0.38 |
roce |
40.83% |
36.23% |
43.11% |
37.23% |
32.03% |
30.15% |
29.88% |
23.83% |
23.58% |
16.49% |
16.75% |
14.00% |
18.37% |
21.18% |
16.60% |
inf |
normalized::roce_3 |
39.95 |
38.73 |
37.48 |
33.44 |
30.80 |
28.14 |
26.09 |
21.61 |
19.12 |
15.75 |
16.36 |
17.72 |
18.76 |
26.97 |
33.27 |
inf |
normalized::roce_5 |
37.91 |
36.01 |
34.97 |
31.31 |
28.54 |
25.65 |
23.05 |
19.46 |
17.98 |
17.26 |
17.32 |
21.15 |
23.80 |
26.97 |
33.27 |
inf |
normalized::roce_7 |
36.11 |
34.01 |
32.66 |
29.18 |
26.19 |
23.45 |
21.39 |
19.52 |
18.23 |
19.55 |
20.26 |
21.15 |
23.80 |
26.97 |
33.27 |
inf |
roic |
416.12% |
359.70% |
410.80% |
432.16% |
377.52% |
341.99% |
374.79% |
310.88% |
269.49% |
186.62% |
163.98% |
174.56% |
225.74% |
292.39% |
247.95% |
inf |
normalized::roic_3 |
217.95 |
219.31 |
235.08 |
228.22 |
223.48 |
191.31 |
176.03 |
141.55 |
126.47 |
109.13 |
112.39 |
128.72 |
139.92 |
204.70 |
266.05 |
inf |
normalized::roic_5 |
225.31 |
219.75 |
228.41 |
214.41 |
197.02 |
174.63 |
155.59 |
128.36 |
123.25 |
121.68 |
123.31 |
156.82 |
177.55 |
204.70 |
266.05 |
inf |
normalized::roic_7 |
222.97 |
213.00 |
211.42 |
199.77 |
180.05 |
159.03 |
146.95 |
131.70 |
128.04 |
140.15 |
144.21 |
156.82 |
177.55 |
204.70 |
266.05 |
inf |
rotc |
416.12% |
359.70% |
410.80% |
432.16% |
377.52% |
341.99% |
374.79% |
310.88% |
269.49% |
186.62% |
163.98% |
174.56% |
225.74% |
292.39% |
247.95% |
inf |
normalized::rotic_3 |
394.89 |
398.68 |
407.91 |
387.66 |
364.94 |
343.84 |
323.23 |
259.07 |
207.50 |
175.09 |
186.74 |
226.50 |
253.25 |
386.41 |
496.97 |
inf |
normalized::rotic_5 |
398.86 |
386.16 |
391.72 |
374.46 |
342.14 |
306.26 |
270.38 |
226.35 |
204.91 |
203.00 |
213.72 |
279.27 |
321.37 |
386.41 |
496.97 |
inf |
normalized::rotic_7 |
390.17 |
378.23 |
372.68 |
345.61 |
305.76 |
275.00 |
254.15 |
233.00 |
218.87 |
237.07 |
249.94 |
279.27 |
321.37 |
386.41 |
496.97 |
inf |
revenue |
21.50B |
19.41B |
17.61B |
15.79B |
12.87B |
11.17B |
9.03B |
7.30B |
5.85B |
4.80B |
4.15B |
4.06B |
4.40B |
4.22B |
3.80B |
2.95B |
normalized_revenue_3 |
19.51B |
17.60B |
15.42B |
13.27B |
11.02B |
9.17B |
7.40B |
5.98B |
4.93B |
4.33B |
4.20B |
4.23B |
4.14B |
3.65B |
3.37B |
2.95B |
normalized_revenue_5 |
17.43B |
15.37B |
13.29B |
11.23B |
9.25B |
7.63B |
6.23B |
5.23B |
4.65B |
4.32B |
4.12B |
3.88B |
3.84B |
3.65B |
3.37B |
2.95B |
normalized_revenue_7 |
15.34B |
13.31B |
11.37B |
9.54B |
7.88B |
6.62B |
5.66B |
4.97B |
4.47B |
4.05B |
3.93B |
3.88B |
3.84B |
3.65B |
3.37B |
2.95B |
revenue_YoY |
10.80% |
10.24% |
11.54% |
22.67% |
15.19% |
23.71% |
23.67% |
24.72% |
22.08% |
15.64% |
2.26% |
-7.91% |
4.45% |
10.95% |
28.99% |
nan% |
revenue_5_CAGR |
10.82% |
11.68% |
14.29% |
16.67% |
17.06% |
18.43% |
16.84% |
12.48% |
5.86% |
2.61% |
1.76% |
6.60% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
8.06B |
7.30B |
7.84B |
7.23B |
5.73B |
4.42B |
4.03B |
2.91B |
2.20B |
1.47B |
1.29B |
1.15B |
1.50B |
1.54B |
1.11B |
1.12B |
normalized_cashflow::operating_3 |
7.73B |
7.46B |
6.93B |
5.79B |
4.73B |
3.79B |
3.05B |
2.19B |
1.65B |
1.30B |
1.31B |
1.40B |
1.39B |
1.26B |
1.12B |
1.12B |
normalized_cashflow::operating_5 |
7.23B |
6.50B |
5.85B |
4.86B |
3.86B |
3.01B |
2.38B |
1.80B |
1.52B |
1.39B |
1.32B |
1.29B |
1.32B |
1.26B |
1.12B |
1.12B |
normalized_cashflow::operating_7 |
6.37B |
5.64B |
4.91B |
4.00B |
3.15B |
2.50B |
2.08B |
1.72B |
1.47B |
1.31B |
1.29B |
1.29B |
1.32B |
1.26B |
1.12B |
1.12B |
cashflow::operating_YoY |
10.33% |
-6.84% |
8.41% |
26.24% |
29.51% |
9.75% |
38.33% |
32.42% |
49.69% |
14.14% |
11.79% |
-23.20% |
-2.83% |
38.66% |
-0.43% |
nan% |
cashflow::operating_5_CAGR |
7.06% |
10.55% |
14.23% |
19.94% |
21.09% |
24.65% |
25.63% |
20.39% |
7.96% |
-0.98% |
2.96% |
0.60% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.40 |
0.42 |
0.45 |
0.44 |
0.43 |
0.41 |
0.41 |
0.37 |
0.33 |
0.30 |
0.31 |
0.33 |
0.33 |
0.34 |
0.33 |
0.38 |
normalized_cashflow::operating_5_margin |
0.41 |
0.42 |
0.44 |
0.43 |
0.42 |
0.39 |
0.38 |
0.34 |
0.33 |
0.32 |
0.32 |
0.33 |
0.34 |
0.34 |
0.33 |
0.38 |
normalized_cashflow::operating_7_margin |
0.42 |
0.42 |
0.43 |
0.42 |
0.40 |
0.38 |
0.37 |
0.35 |
0.33 |
0.32 |
0.33 |
0.33 |
0.34 |
0.34 |
0.33 |
0.38 |
shares_calc_YoY |
-2.44% |
-4.20% |
-0.11% |
-0.82% |
-0.54% |
-1.19% |
-0.98% |
-0.86% |
-0.32% |
-1.90% |
-0.97% |
2.14% |
-0.24% |
-4.17% |
-0.90% |
nan% |
shares_calc_5_CAGR |
-1.53% |
-1.15% |
-0.53% |
-0.71% |
-0.71% |
-0.67% |
-0.81% |
-0.81% |
-0.22% |
-0.20% |
-0.67% |
-0.65% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
4.12% |
2.72% |
4.90% |
2.67% |
2.39% |
2.75% |
3.57% |
3.32% |
4.22% |
3.07% |
3.50% |
3.67% |
7.89% |
10.46% |
6.57% |
5.73% |
yield_ev_3 |
3.95% |
2.78% |
4.34% |
2.14% |
1.97% |
2.36% |
2.70% |
2.50% |
3.17% |
2.72% |
3.57% |
4.45% |
7.29% |
8.52% |
6.58% |
5.73% |
yield_ev_5 |
3.70% |
2.43% |
3.66% |
1.80% |
1.61% |
1.87% |
2.11% |
2.05% |
2.92% |
2.90% |
3.59% |
4.09% |
6.93% |
8.52% |
6.58% |
5.73% |
yield_ev_7 |
3.26% |
2.10% |
3.07% |
1.48% |
1.31% |
1.55% |
1.84% |
1.96% |
2.82% |
2.74% |
3.50% |
4.09% |
6.93% |
8.52% |
6.58% |
5.73% |
yield_mktcap |
4.08% |
2.69% |
4.90% |
2.68% |
2.39% |
2.78% |
3.65% |
3.37% |
4.30% |
3.14% |
3.48% |
3.75% |
7.92% |
10.83% |
6.88% |
5.73% |
capexToRevenue |
0.01 |
0.02 |
0.03 |
0.02 |
0.03 |
0.04 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.05 |
0.06 |
0.05 |
0.04 |
0.04 |
normalized::capexToRevenue_3 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
normalized::capexToRevenue_5 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
normalized::capexToRevenue_7 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
depreciationToRevenue |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.07 |
0.04 |
0.04 |
0.06 |
0.07 |
0.08 |
0.08 |
0.07 |
0.06 |
0.08 |
0.10 |
normalized::depreciationToRevenue_3 |
0.04 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.09 |
0.10 |
normalized::depreciationToRevenue_5 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
0.08 |
0.09 |
0.10 |
normalized::depreciationToRevenue_7 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.09 |
0.10 |
receivablesToRevenue |
0.10 |
0.11 |
0.12 |
0.12 |
0.11 |
0.14 |
0.15 |
0.17 |
0.14 |
0.14 |
0.14 |
0.15 |
0.14 |
0.15 |
0.15 |
0.0 |
normalized::receivablesToRevenue_3 |
0.11 |
0.12 |
0.12 |
0.12 |
0.13 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.11 |
0.08 |
0.0 |
normalized::receivablesToRevenue_5 |
0.11 |
0.12 |
0.12 |
0.13 |
0.14 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.15 |
0.12 |
0.12 |
0.11 |
0.08 |
0.0 |
normalized::receivablesToRevenue_7 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.15 |
0.15 |
0.15 |
0.14 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.08 |
0.0 |
normalized::inventoryToRevenue_3 |
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 |
normalized::inventoryToRevenue_5 |
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 |
normalized::inventoryToRevenue_7 |
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 |
payablesToRevenue |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.06 |
0.07 |
0.02 |
0.03 |
0.05 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.0 |
normalized::payablesToRevenue_3 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_5 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_7 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.08 |
0.09 |
0.08 |
0.08 |
0.07 |
0.10 |
0.11 |
0.12 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.08 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.10 |
0.10 |
0.12 |
0.11 |
0.11 |
0.11 |
0.09 |
0.09 |
0.08 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.11 |
0.11 |
0.11 |
0.09 |
0.10 |
0.09 |
0.09 |
0.08 |
0.06 |
0.0 |
StockMarketPrice |
444.68 |
596.60 |
336.53 |
567.06 |
500.12 |
329.81 |
226.24 |
175.24 |
102.95 |
93.94 |
72.70 |
59.88 |
37.68 |
28.27 |
30.78 |
36.78 |
revenue::cost |
5.76B |
5.35B |
4.97B |
4.32B |
3.59B |
3.24B |
2.62B |
2.20B |
1.91B |
1.68B |
1.65B |
1.62B |
1.52B |
1.39B |
1.24B |
0.98B |
ppnenet |
1.94B |
2.03B |
1.91B |
1.67B |
1.52B |
1.29B |
1.08B |
0.94B |
0.82B |
0.79B |
0.79B |
0.66B |
0.66B |
0.53B |
0.45B |
0.0 |
grossincome |
19.15B |
17.05B |
15.44B |
13.92B |
11.15B |
9.50B |
7.84B |
6.29B |
5.03B |
4.05B |
3.52B |
3.47B |
3.92B |
3.78B |
3.40B |
2.65B |
marketcap |
197.51B |
271.63B |
159.94B |
269.81B |
239.92B |
159.08B |
110.44B |
86.38B |
51.19B |
46.86B |
36.97B |
30.75B |
18.94B |
14.25B |
16.18B |
19.52B |
ev |
195.53B |
268.12B |
159.84B |
270.59B |
240.06B |
160.57B |
112.92B |
87.84B |
52.08B |
47.89B |
36.76B |
31.41B |
19.01B |
14.76B |
16.95B |
19.52B |
equity |
14.11B |
16.52B |
14.05B |
14.80B |
13.26B |
10.53B |
9.36B |
8.46B |
7.42B |
7.00B |
6.78B |
6.72B |
6.67B |
5.78B |
5.19B |
0.0 |
debt |
5.63B |
3.63B |
4.13B |
4.62B |
4.62B |
4.14B |
4.12B |
3.76B |
1.90B |
1.91B |
0.91B |
1.50B |
1.50B |
1.51B |
1.51B |
0.0 |
shares |
0.45B |
0.46B |
0.47B |
0.48B |
0.48B |
0.49B |
0.50B |
0.50B |
0.50B |
0.51B |
0.51B |
0.51B |
0.50B |
0.50B |
0.53B |
0.53B |
shares_calc |
0.44B |
0.46B |
0.48B |
0.48B |
0.48B |
0.48B |
0.49B |
0.49B |
0.50B |
0.50B |
0.51B |
0.51B |
0.50B |
0.50B |
0.53B |
0.53B |
sbc |
1.83B |
1.72B |
1.44B |
1.07B |
0.91B |
0.79B |
0.61B |
0.45B |
0.35B |
0.34B |
0.33B |
0.33B |
0.30B |
0.29B |
0.23B |
0.17B |
capex |
0.18B |
0.36B |
0.44B |
0.35B |
0.42B |
0.39B |
0.27B |
0.18B |
0.20B |
0.18B |
0.15B |
0.19B |
0.27B |
0.21B |
0.17B |
0.12B |
depreciation |
0.86B |
0.87B |
0.86B |
0.79B |
0.76B |
0.76B |
0.35B |
0.33B |
0.33B |
0.34B |
0.31B |
0.32B |
0.30B |
0.27B |
0.29B |
0.28B |
payables |
0.55B |
0.51B |
0.53B |
0.53B |
0.53B |
0.62B |
0.64B |
0.17B |
0.18B |
0.26B |
0.13B |
0.13B |
0.16B |
0.16B |
0.16B |
0.0 |
receivables |
2.07B |
2.22B |
2.06B |
1.88B |
1.40B |
1.53B |
1.32B |
1.22B |
0.83B |
0.67B |
0.59B |
0.60B |
0.62B |
0.63B |
0.55B |
0.0 |
normalized::capex_3 |
0.33B |
0.38B |
0.40B |
0.39B |
0.36B |
0.28B |
0.22B |
0.19B |
0.18B |
0.17B |
0.20B |
0.22B |
0.22B |
0.17B |
0.14B |
0.12B |
normalized::depreciation_3 |
0.86B |
0.84B |
0.80B |
0.77B |
0.62B |
0.48B |
0.33B |
0.33B |
0.33B |
0.32B |
0.31B |
0.30B |
0.29B |
0.28B |
0.29B |
0.28B |
normalized::equity_3 |
14.89B |
15.12B |
14.04B |
12.86B |
11.05B |
9.45B |
8.42B |
7.63B |
7.07B |
6.83B |
6.72B |
6.39B |
5.88B |
3.66B |
2.60B |
0.0 |
normalized::debt_3 |
4.46B |
4.13B |
4.46B |
4.46B |
4.29B |
4.01B |
3.26B |
2.52B |
1.57B |
1.44B |
1.30B |
1.50B |
1.51B |
1.01B |
0.76B |
0.0 |
normalized::capital_3 |
19.36B |
19.25B |
18.49B |
17.32B |
15.35B |
13.46B |
11.68B |
10.15B |
8.64B |
8.27B |
8.02B |
7.89B |
7.39B |
4.66B |
3.35B |
0.0 |
normalized::ppnenet_3 |
1.96B |
1.87B |
1.70B |
1.49B |
1.30B |
1.10B |
0.94B |
0.85B |
0.80B |
0.74B |
0.70B |
0.62B |
0.55B |
0.33B |
0.22B |
0.0 |
normalized::receivables_3 |
2.12B |
2.06B |
1.78B |
1.60B |
1.42B |
1.36B |
1.12B |
0.91B |
0.70B |
0.62B |
0.60B |
0.62B |
0.60B |
0.40B |
0.28B |
0.0 |
normalized::inventory_3 |
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 |
normalized::payables_3 |
0.53B |
0.53B |
0.53B |
0.56B |
0.60B |
0.48B |
0.33B |
0.20B |
0.19B |
0.17B |
0.14B |
0.15B |
0.16B |
0.11B |
0.08B |
0.0 |
normalized::working_capital_3 |
1.59B |
1.53B |
1.25B |
1.04B |
0.82B |
0.88B |
0.79B |
0.70B |
0.51B |
0.45B |
0.47B |
0.47B |
0.44B |
0.29B |
0.19B |
0.0 |
normalized::invested_capital_3 |
3.55B |
3.40B |
2.95B |
2.54B |
2.11B |
1.98B |
1.73B |
1.55B |
1.31B |
1.19B |
1.17B |
1.09B |
0.99B |
0.61B |
0.42B |
0.0 |
normalized::capex_5 |
0.35B |
0.39B |
0.37B |
0.32B |
0.29B |
0.25B |
0.20B |
0.18B |
0.20B |
0.20B |
0.20B |
0.19B |
0.19B |
0.17B |
0.14B |
0.12B |
normalized::depreciation_5 |
0.83B |
0.81B |
0.70B |
0.59B |
0.50B |
0.42B |
0.33B |
0.33B |
0.32B |
0.31B |
0.30B |
0.29B |
0.29B |
0.28B |
0.29B |
0.28B |
normalized::equity_5 |
14.55B |
13.83B |
12.40B |
11.28B |
9.81B |
8.56B |
7.80B |
7.28B |
6.92B |
6.59B |
6.23B |
4.87B |
4.41B |
3.66B |
2.60B |
0.0 |
normalized::debt_5 |
4.53B |
4.23B |
4.33B |
4.25B |
3.71B |
3.17B |
2.52B |
2.00B |
1.54B |
1.46B |
1.39B |
1.20B |
1.13B |
1.01B |
0.76B |
0.0 |
normalized::capital_5 |
19.07B |
18.06B |
16.73B |
15.54B |
13.52B |
11.72B |
10.33B |
9.27B |
8.46B |
8.05B |
7.61B |
6.08B |
5.54B |
4.66B |
3.35B |
0.0 |
normalized::ppnenet_5 |
1.81B |
1.68B |
1.49B |
1.30B |
1.13B |
0.98B |
0.88B |
0.80B |
0.74B |
0.68B |
0.62B |
0.46B |
0.41B |
0.33B |
0.22B |
0.0 |
normalized::receivables_5 |
1.93B |
1.82B |
1.64B |
1.47B |
1.26B |
1.11B |
0.93B |
0.78B |
0.66B |
0.62B |
0.60B |
0.48B |
0.45B |
0.40B |
0.28B |
0.0 |
normalized::inventory_5 |
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 |
normalized::payables_5 |
0.53B |
0.54B |
0.57B |
0.50B |
0.43B |
0.37B |
0.28B |
0.17B |
0.17B |
0.17B |
0.15B |
0.12B |
0.12B |
0.11B |
0.08B |
0.0 |
normalized::working_capital_5 |
1.40B |
1.28B |
1.07B |
0.97B |
0.83B |
0.74B |
0.65B |
0.61B |
0.49B |
0.46B |
0.45B |
0.36B |
0.33B |
0.29B |
0.19B |
0.0 |
normalized::invested_capital_5 |
3.21B |
2.96B |
2.56B |
2.27B |
1.96B |
1.72B |
1.53B |
1.41B |
1.23B |
1.14B |
1.07B |
0.82B |
0.74B |
0.61B |
0.42B |
0.0 |
normalized::capex_7 |
0.34B |
0.34B |
0.32B |
0.28B |
0.26B |
0.22B |
0.21B |
0.20B |
0.20B |
0.18B |
0.18B |
0.19B |
0.19B |
0.17B |
0.14B |
0.12B |
normalized::depreciation_7 |
0.75B |
0.67B |
0.59B |
0.52B |
0.45B |
0.39B |
0.33B |
0.31B |
0.31B |
0.30B |
0.30B |
0.29B |
0.29B |
0.28B |
0.29B |
0.28B |
normalized::equity_7 |
13.23B |
12.43B |
11.13B |
10.12B |
8.97B |
8.04B |
7.49B |
6.98B |
6.51B |
5.45B |
5.19B |
4.87B |
4.41B |
3.66B |
2.60B |
0.0 |
normalized::debt_7 |
4.41B |
4.15B |
3.90B |
3.58B |
3.05B |
2.61B |
2.23B |
1.85B |
1.53B |
1.26B |
1.15B |
1.20B |
1.13B |
1.01B |
0.76B |
0.0 |
normalized::capital_7 |
17.65B |
16.57B |
15.03B |
13.70B |
12.03B |
10.65B |
9.72B |
8.83B |
8.04B |
6.71B |
6.34B |
6.08B |
5.54B |
4.66B |
3.35B |
0.0 |
normalized::ppnenet_7 |
1.63B |
1.49B |
1.32B |
1.16B |
1.03B |
0.91B |
0.82B |
0.74B |
0.67B |
0.55B |
0.51B |
0.46B |
0.41B |
0.33B |
0.22B |
0.0 |
normalized::receivables_7 |
1.78B |
1.66B |
1.46B |
1.26B |
1.08B |
0.97B |
0.84B |
0.74B |
0.64B |
0.52B |
0.50B |
0.48B |
0.45B |
0.40B |
0.28B |
0.0 |
normalized::inventory_7 |
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 |
normalized::payables_7 |
0.56B |
0.51B |
0.46B |
0.42B |
0.36B |
0.30B |
0.24B |
0.17B |
0.17B |
0.14B |
0.12B |
0.12B |
0.12B |
0.11B |
0.08B |
0.0 |
normalized::working_capital_7 |
1.22B |
1.16B |
1.00B |
0.84B |
0.72B |
0.66B |
0.60B |
0.57B |
0.48B |
0.38B |
0.38B |
0.36B |
0.33B |
0.29B |
0.19B |
0.0 |
normalized::invested_capital_7 |
2.86B |
2.65B |
2.32B |
2.00B |
1.75B |
1.57B |
1.41B |
1.31B |
1.15B |
0.94B |
0.89B |
0.82B |
0.74B |
0.61B |
0.42B |
0.0 |
interest_expense |
0.17B |
0.11B |
0.11B |
0.11B |
0.12B |
0.16B |
0.09B |
0.07B |
0.07B |
0.06B |
0.06B |
0.07B |
0.07B |
0.07B |
0.06B |
0.00B |