interestCoverage |
11.94 |
22.21 |
40.92 |
48.31 |
45.03 |
34.97 |
41.01 |
51.72 |
62.40 |
545.49 |
523.90 |
299.62 |
439.50 |
343.78 |
318.34 |
inf |
interestRate |
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 |
0.00 |
65.04 |
nanB |
leverage |
9.53 |
5.12 |
7.34 |
3.93 |
3.19 |
4.20 |
4.33 |
5.10 |
5.61 |
4.08 |
2.97 |
3.18 |
3.18 |
3.32 |
0.00 |
nanB |
margin_gross |
0.99 |
0.78 |
0.78 |
0.78 |
0.78 |
0.76 |
0.75 |
0.76 |
0.76 |
0.76 |
0.78 |
0.78 |
0.78 |
0.78 |
0.78 |
0.30 |
margin_cfo |
0.22 |
0.17 |
0.16 |
0.15 |
0.20 |
0.18 |
0.17 |
0.18 |
0.16 |
0.16 |
0.15 |
0.13 |
0.16 |
0.16 |
0.16 |
0.05 |
roce |
7.99% |
11.63% |
7.70% |
9.23% |
12.46% |
10.51% |
9.46% |
9.81% |
7.42% |
8.93% |
8.73% |
7.07% |
8.36% |
7.44% |
236.93% |
inf |
normalized::roce_3 |
9.03 |
9.35 |
9.37 |
10.62 |
10.83 |
9.94 |
8.85 |
8.66 |
8.28 |
8.25 |
8.05 |
7.62 |
11.19 |
14.56 |
259.35 |
inf |
normalized::roce_5 |
9.61 |
10.03 |
9.58 |
10.26 |
9.94 |
9.23 |
8.84 |
8.38 |
8.06 |
8.11 |
9.53 |
10.01 |
11.51 |
14.56 |
259.35 |
inf |
normalized::roce_7 |
9.70 |
9.94 |
9.33 |
9.70 |
9.67 |
8.90 |
8.55 |
8.26 |
8.99 |
9.53 |
9.68 |
10.01 |
11.51 |
14.56 |
259.35 |
inf |
roic |
117.88% |
126.63% |
108.42% |
101.33% |
120.90% |
102.24% |
94.50% |
101.83% |
89.95% |
100.19% |
88.60% |
77.00% |
96.41% |
86.04% |
319.04% |
120.49% |
normalized::roic_3 |
117.53 |
112.37 |
109.85 |
107.90 |
106.16 |
99.56 |
95.46 |
97.24 |
92.67 |
88.61 |
87.10 |
86.18 |
116.53 |
132.02 |
279.26 |
120.49 |
normalized::roic_5 |
114.77 |
112.02 |
105.67 |
104.34 |
102.54 |
97.86 |
95.01 |
91.85 |
90.29 |
89.58 |
99.67 |
103.88 |
116.63 |
132.02 |
279.26 |
120.49 |
normalized::roic_7 |
110.35 |
108.64 |
103.38 |
102.08 |
100.57 |
94.16 |
92.85 |
91.69 |
97.95 |
100.00 |
99.96 |
103.88 |
116.63 |
132.02 |
279.26 |
120.49 |
rotc |
602.83% |
483.43% |
433.81% |
365.11% |
368.55% |
348.27% |
293.47% |
304.41% |
288.93% |
286.53% |
251.85% |
211.82% |
249.79% |
224.52% |
1417.38% |
inf |
normalized::rotic_3 |
485.67 |
427.78 |
388.49 |
360.86 |
337.97 |
315.86 |
295.79 |
293.80 |
275.34 |
249.68 |
237.88 |
228.53 |
317.63 |
394.27 |
0.00B |
inf |
normalized::rotic_5 |
431.35 |
399.62 |
362.20 |
337.24 |
323.14 |
305.80 |
285.53 |
269.33 |
257.62 |
244.80 |
275.24 |
289.34 |
326.77 |
394.27 |
0.00B |
inf |
normalized::rotic_7 |
398.06 |
372.30 |
345.52 |
325.13 |
309.22 |
285.91 |
270.69 |
260.55 |
279.30 |
281.12 |
279.85 |
289.34 |
326.77 |
394.27 |
0.00B |
inf |
revenue |
19.97B |
44.37B |
42.43B |
37.36B |
30.38B |
30.61B |
26.59B |
24.30B |
22.97B |
21.38B |
21.78B |
20.14B |
19.16B |
17.72B |
15.82B |
4.69B |
normalized_revenue_3 |
35.59B |
41.39B |
36.72B |
32.78B |
29.19B |
27.17B |
24.62B |
22.88B |
22.04B |
21.10B |
20.36B |
19.01B |
17.57B |
12.74B |
10.26B |
4.69B |
normalized_revenue_5 |
34.90B |
37.03B |
33.47B |
29.85B |
26.97B |
25.17B |
23.40B |
22.11B |
21.09B |
20.03B |
18.92B |
15.51B |
14.35B |
12.74B |
10.26B |
4.69B |
normalized_revenue_7 |
33.10B |
33.72B |
30.66B |
27.66B |
25.43B |
23.97B |
22.33B |
21.06B |
19.85B |
17.24B |
16.55B |
15.51B |
14.35B |
12.74B |
10.26B |
4.69B |
revenue_YoY |
-54.99% |
4.57% |
13.58% |
22.98% |
-0.76% |
15.12% |
9.41% |
5.78% |
7.48% |
-1.84% |
8.14% |
5.08% |
8.17% |
11.97% |
237.38% |
nan% |
revenue_5_CAGR |
-8.04% |
7.71% |
9.80% |
8.98% |
5.75% |
7.45% |
4.07% |
3.83% |
3.69% |
3.83% |
6.60% |
33.84% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
4.31B |
7.68B |
6.71B |
5.70B |
6.21B |
5.41B |
4.46B |
4.35B |
3.70B |
3.52B |
3.34B |
2.70B |
3.08B |
2.75B |
2.55B |
0.24B |
normalized_cashflow::operating_3 |
6.23B |
6.70B |
6.21B |
5.77B |
5.36B |
4.74B |
4.17B |
3.86B |
3.52B |
3.19B |
3.04B |
2.84B |
2.79B |
1.85B |
1.39B |
0.24B |
normalized_cashflow::operating_5 |
6.12B |
6.34B |
5.70B |
5.23B |
4.83B |
4.29B |
3.87B |
3.52B |
3.27B |
3.08B |
2.88B |
2.26B |
2.15B |
1.85B |
1.39B |
0.24B |
normalized_cashflow::operating_7 |
5.78B |
5.79B |
5.22B |
4.77B |
4.43B |
3.93B |
3.59B |
3.35B |
3.09B |
2.60B |
2.44B |
2.26B |
2.15B |
1.85B |
1.39B |
0.24B |
cashflow::operating_YoY |
-43.89% |
14.49% |
17.80% |
-8.32% |
14.76% |
21.47% |
2.40% |
17.73% |
4.95% |
5.58% |
23.76% |
-12.35% |
11.86% |
7.99% |
956.80% |
nan% |
cashflow::operating_5_CAGR |
-7.05% |
7.25% |
8.53% |
5.53% |
10.94% |
8.97% |
5.96% |
10.05% |
3.75% |
5.08% |
5.56% |
62.09% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.18 |
0.16 |
0.17 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
0.14 |
0.14 |
0.05 |
normalized_cashflow::operating_5_margin |
0.18 |
0.17 |
0.17 |
0.18 |
0.18 |
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.05 |
normalized_cashflow::operating_7_margin |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.05 |
shares_calc_YoY |
-53.09% |
-1.12% |
-1.18% |
5.60% |
0.30% |
-1.79% |
-0.80% |
1.34% |
15.29% |
-2.39% |
-0.53% |
-0.59% |
-0.76% |
1.72% |
585.51% |
nan% |
shares_calc_5_CAGR |
-13.51% |
0.69% |
0.55% |
0.63% |
-0.20% |
2.62% |
2.50% |
2.55% |
2.16% |
-0.86% |
-0.04% |
47.06% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
2.59% |
3.65% |
2.96% |
2.62% |
4.17% |
3.75% |
3.72% |
3.98% |
3.60% |
4.29% |
4.30% |
3.81% |
5.47% |
5.04% |
24.51% |
8.10% |
yield_ev_3 |
3.75% |
3.18% |
2.74% |
2.66% |
3.59% |
3.28% |
3.48% |
3.52% |
3.43% |
3.87% |
3.92% |
4.02% |
4.96% |
3.38% |
13.42% |
8.10% |
yield_ev_5 |
3.68% |
3.01% |
2.51% |
2.41% |
3.24% |
2.97% |
3.23% |
3.22% |
3.18% |
3.74% |
3.72% |
3.20% |
3.83% |
3.38% |
13.42% |
8.10% |
yield_ev_7 |
3.48% |
2.75% |
2.30% |
2.19% |
2.97% |
2.72% |
3.00% |
3.06% |
3.01% |
3.16% |
3.15% |
3.20% |
3.83% |
3.38% |
13.42% |
8.10% |
yield_mktcap |
3.57% |
4.76% |
4.33% |
3.27% |
5.34% |
5.08% |
5.24% |
5.70% |
5.75% |
6.67% |
6.47% |
6.13% |
10.11% |
9.77% |
23.79% |
8.10% |
capexToRevenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
normalized::capexToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
normalized::capexToRevenue_5 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
normalized::capexToRevenue_7 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
depreciationToRevenue |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::depreciationToRevenue_3 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::depreciationToRevenue_5 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::depreciationToRevenue_7 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
receivablesToRevenue |
0.18 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.04 |
0.0 |
normalized::receivablesToRevenue_3 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.09 |
0.07 |
0.03 |
0.0 |
normalized::receivablesToRevenue_5 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.07 |
0.03 |
0.0 |
normalized::receivablesToRevenue_7 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.07 |
0.03 |
0.0 |
inventoryToRevenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.04 |
normalized::inventoryToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
normalized::inventoryToRevenue_5 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
normalized::inventoryToRevenue_7 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
payablesToRevenue |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_3 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::payablesToRevenue_7 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.09 |
0.07 |
0.04 |
0.04 |
normalized::working_capitalToRevenue_5 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.04 |
0.04 |
normalized::working_capitalToRevenue_7 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.07 |
0.04 |
0.04 |
StockMarketPrice |
307.53 |
744.04 |
650.24 |
780.26 |
538.66 |
471.85 |
403.67 |
339.74 |
261.34 |
220.76 |
220.94 |
160.74 |
112.28 |
102.69 |
75.14 |
62.52 |
revenue::cost |
0.19B |
0.51B |
0.49B |
0.39B |
0.13B |
0.10B |
0.08B |
0.07B |
0.06B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ppnenet |
0.72B |
1.59B |
1.55B |
1.56B |
1.69B |
1.55B |
1.52B |
1.43B |
1.28B |
1.23B |
1.33B |
1.27B |
1.23B |
1.22B |
0.18B |
0.0 |
grossincome |
19.80B |
34.65B |
32.96B |
29.10B |
23.70B |
23.40B |
19.97B |
18.41B |
17.37B |
16.23B |
17.05B |
15.75B |
14.93B |
13.80B |
12.42B |
1.39B |
marketcap |
120.83B |
161.27B |
154.84B |
174.43B |
116.33B |
106.49B |
85.10B |
76.39B |
64.30B |
52.83B |
51.62B |
43.99B |
30.43B |
28.14B |
10.70B |
2.97B |
ev |
166.42B |
210.59B |
226.88B |
217.21B |
149.18B |
144.42B |
119.90B |
109.51B |
102.75B |
82.22B |
77.53B |
70.70B |
56.23B |
54.55B |
10.39B |
2.97B |
equity |
5.12B |
10.80B |
10.45B |
12.51B |
11.91B |
9.90B |
8.85B |
7.28B |
7.54B |
7.77B |
9.63B |
9.13B |
8.80B |
8.55B |
1.07B |
0.0 |
debt |
48.81B |
55.26B |
76.69B |
49.20B |
37.95B |
41.63B |
38.29B |
37.10B |
42.32B |
31.69B |
28.62B |
29.01B |
28.01B |
28.41B |
0.00B |
0.0 |
interest_expense |
0.36B |
0.35B |
0.16B |
0.12B |
0.14B |
0.15B |
0.11B |
0.08B |
0.06B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.0 |
shares |
0.64B |
1.80B |
1.18B |
1.19B |
1.19B |
1.19B |
1.02B |
1.01B |
1.09B |
1.09B |
1.06B |
1.02B |
1.03B |
1.02B |
1.01B |
0.15B |
shares_calc |
0.54B |
1.15B |
1.17B |
1.18B |
1.12B |
1.11B |
1.13B |
1.14B |
1.13B |
0.98B |
1.00B |
1.01B |
1.01B |
1.02B |
1.01B |
0.15B |
sbc |
0.31B |
0.51B |
0.47B |
0.40B |
0.34B |
0.33B |
0.29B |
0.25B |
0.24B |
0.23B |
0.22B |
0.17B |
0.17B |
0.17B |
0.16B |
0.07B |
capex |
0.21B |
0.47B |
0.42B |
0.36B |
0.38B |
0.33B |
0.41B |
0.38B |
0.27B |
0.34B |
0.31B |
0.28B |
0.28B |
0.34B |
0.20B |
0.04B |
depreciation |
0.58B |
0.97B |
0.97B |
0.95B |
0.91B |
0.79B |
0.65B |
0.56B |
0.53B |
0.51B |
0.60B |
0.56B |
0.52B |
0.47B |
0.47B |
0.08B |
inventory |
0.20B |
0.50B |
0.50B |
0.50B |
0.50B |
0.50B |
0.40B |
0.40B |
0.40B |
0.30B |
0.30B |
0.30B |
0.30B |
0.30B |
0.30B |
0.20B |
payables |
0.76B |
2.15B |
2.07B |
1.77B |
1.44B |
0.96B |
0.95B |
0.88B |
0.68B |
0.63B |
0.63B |
0.55B |
0.58B |
0.51B |
0.24B |
0.0 |
receivables |
3.50B |
6.13B |
6.21B |
5.33B |
4.39B |
4.20B |
3.74B |
3.33B |
3.11B |
2.62B |
2.77B |
2.48B |
2.23B |
2.18B |
0.56B |
0.0 |
normalized::capex_3 |
0.37B |
0.42B |
0.39B |
0.36B |
0.37B |
0.37B |
0.35B |
0.33B |
0.30B |
0.31B |
0.29B |
0.30B |
0.27B |
0.19B |
0.12B |
0.04B |
normalized::depreciation_3 |
0.84B |
0.96B |
0.94B |
0.88B |
0.79B |
0.67B |
0.58B |
0.53B |
0.54B |
0.55B |
0.56B |
0.52B |
0.49B |
0.34B |
0.27B |
0.08B |
normalized::equity_3 |
8.79B |
11.25B |
11.62B |
11.44B |
10.22B |
8.68B |
7.89B |
7.53B |
8.31B |
8.85B |
9.19B |
8.83B |
6.14B |
3.21B |
0.54B |
0.0 |
normalized::debt_3 |
60.26B |
60.39B |
54.61B |
42.93B |
39.29B |
39.01B |
39.24B |
37.04B |
34.21B |
29.77B |
28.55B |
28.48B |
18.81B |
9.47B |
0.00B |
0.0 |
normalized::capital_3 |
69.05B |
71.64B |
66.24B |
54.37B |
49.51B |
47.69B |
47.13B |
44.57B |
42.52B |
38.62B |
37.74B |
37.31B |
24.95B |
12.68B |
0.54B |
0.0 |
normalized::ppnenet_3 |
1.28B |
1.57B |
1.60B |
1.60B |
1.59B |
1.50B |
1.41B |
1.31B |
1.28B |
1.28B |
1.28B |
1.24B |
0.88B |
0.47B |
0.09B |
0.0 |
normalized::receivables_3 |
5.28B |
5.89B |
5.31B |
4.64B |
4.11B |
3.76B |
3.39B |
3.02B |
2.83B |
2.62B |
2.49B |
2.30B |
1.66B |
0.91B |
0.28B |
0.0 |
normalized::inventory_3 |
0.40B |
0.50B |
0.50B |
0.50B |
0.47B |
0.43B |
0.40B |
0.37B |
0.33B |
0.30B |
0.30B |
0.30B |
0.30B |
0.27B |
0.25B |
0.20B |
normalized::payables_3 |
1.66B |
2.00B |
1.76B |
1.39B |
1.11B |
0.93B |
0.84B |
0.73B |
0.64B |
0.60B |
0.58B |
0.54B |
0.44B |
0.25B |
0.12B |
0.0 |
normalized::working_capital_3 |
4.02B |
4.39B |
4.05B |
3.75B |
3.46B |
3.26B |
2.96B |
2.65B |
2.52B |
2.32B |
2.21B |
2.05B |
1.52B |
0.93B |
0.41B |
0.20B |
normalized::invested_capital_3 |
5.30B |
5.96B |
5.65B |
5.35B |
5.05B |
4.76B |
4.37B |
3.97B |
3.80B |
3.60B |
3.49B |
3.30B |
2.40B |
1.40B |
0.50B |
0.20B |
normalized::capex_5 |
0.37B |
0.39B |
0.38B |
0.37B |
0.35B |
0.34B |
0.34B |
0.31B |
0.30B |
0.31B |
0.28B |
0.23B |
0.21B |
0.19B |
0.12B |
0.04B |
normalized::depreciation_5 |
0.87B |
0.92B |
0.85B |
0.77B |
0.69B |
0.61B |
0.57B |
0.55B |
0.54B |
0.53B |
0.52B |
0.42B |
0.38B |
0.34B |
0.27B |
0.08B |
normalized::equity_5 |
10.16B |
11.11B |
10.73B |
10.09B |
9.10B |
8.27B |
8.21B |
8.27B |
8.58B |
8.78B |
7.44B |
5.51B |
4.61B |
3.21B |
0.54B |
0.0 |
normalized::debt_5 |
53.58B |
52.15B |
48.75B |
40.83B |
39.46B |
38.21B |
35.61B |
33.75B |
31.93B |
29.15B |
22.81B |
17.09B |
14.11B |
9.47B |
0.00B |
0.0 |
normalized::capital_5 |
63.74B |
63.26B |
59.48B |
50.93B |
48.56B |
46.48B |
43.82B |
42.02B |
40.51B |
37.93B |
30.25B |
22.60B |
18.71B |
12.68B |
0.54B |
0.0 |
normalized::ppnenet_5 |
1.42B |
1.59B |
1.57B |
1.55B |
1.49B |
1.40B |
1.36B |
1.31B |
1.27B |
1.26B |
1.05B |
0.78B |
0.66B |
0.47B |
0.09B |
0.0 |
normalized::receivables_5 |
5.11B |
5.25B |
4.78B |
4.20B |
3.75B |
3.40B |
3.11B |
2.86B |
2.64B |
2.46B |
2.04B |
1.49B |
1.24B |
0.91B |
0.28B |
0.0 |
normalized::inventory_5 |
0.44B |
0.50B |
0.48B |
0.46B |
0.44B |
0.40B |
0.36B |
0.34B |
0.32B |
0.30B |
0.30B |
0.28B |
0.27B |
0.27B |
0.25B |
0.20B |
normalized::payables_5 |
1.64B |
1.68B |
1.44B |
1.20B |
0.98B |
0.82B |
0.75B |
0.67B |
0.61B |
0.58B |
0.50B |
0.37B |
0.33B |
0.25B |
0.12B |
0.0 |
normalized::working_capital_5 |
3.92B |
4.08B |
3.82B |
3.46B |
3.21B |
2.98B |
2.72B |
2.53B |
2.35B |
2.18B |
1.84B |
1.40B |
1.19B |
0.93B |
0.41B |
0.20B |
normalized::invested_capital_5 |
5.33B |
5.66B |
5.39B |
5.01B |
4.71B |
4.38B |
4.08B |
3.83B |
3.62B |
3.43B |
2.89B |
2.18B |
1.85B |
1.40B |
0.50B |
0.20B |
normalized::capex_7 |
0.37B |
0.39B |
0.36B |
0.35B |
0.34B |
0.33B |
0.32B |
0.31B |
0.29B |
0.26B |
0.24B |
0.23B |
0.21B |
0.19B |
0.12B |
0.04B |
normalized::depreciation_7 |
0.83B |
0.83B |
0.77B |
0.70B |
0.65B |
0.60B |
0.56B |
0.53B |
0.52B |
0.46B |
0.45B |
0.42B |
0.38B |
0.34B |
0.27B |
0.08B |
normalized::equity_7 |
9.93B |
10.24B |
9.78B |
9.39B |
8.98B |
8.59B |
8.43B |
8.39B |
7.50B |
6.42B |
6.20B |
5.51B |
4.61B |
3.21B |
0.54B |
0.0 |
normalized::debt_7 |
49.69B |
48.02B |
46.17B |
39.74B |
36.80B |
35.52B |
33.58B |
32.17B |
26.87B |
20.82B |
19.01B |
17.09B |
14.11B |
9.47B |
0.00B |
0.0 |
normalized::capital_7 |
59.63B |
58.26B |
55.95B |
49.14B |
45.78B |
44.11B |
42.01B |
40.55B |
34.37B |
27.24B |
25.21B |
22.60B |
18.71B |
12.68B |
0.54B |
0.0 |
normalized::ppnenet_7 |
1.45B |
1.56B |
1.51B |
1.47B |
1.43B |
1.37B |
1.33B |
1.28B |
1.11B |
0.92B |
0.87B |
0.78B |
0.66B |
0.47B |
0.09B |
0.0 |
normalized::receivables_7 |
4.79B |
4.76B |
4.33B |
3.82B |
3.45B |
3.18B |
2.90B |
2.67B |
2.28B |
1.83B |
1.70B |
1.49B |
1.24B |
0.91B |
0.28B |
0.0 |
normalized::inventory_7 |
0.44B |
0.47B |
0.46B |
0.43B |
0.40B |
0.37B |
0.34B |
0.33B |
0.31B |
0.29B |
0.28B |
0.28B |
0.27B |
0.27B |
0.25B |
0.20B |
normalized::payables_7 |
1.44B |
1.46B |
1.25B |
1.04B |
0.88B |
0.75B |
0.70B |
0.64B |
0.54B |
0.45B |
0.42B |
0.37B |
0.33B |
0.25B |
0.12B |
0.0 |
normalized::working_capital_7 |
3.79B |
3.77B |
3.54B |
3.20B |
2.97B |
2.80B |
2.54B |
2.37B |
2.05B |
1.67B |
1.57B |
1.40B |
1.19B |
0.93B |
0.41B |
0.20B |
normalized::invested_capital_7 |
5.24B |
5.33B |
5.05B |
4.67B |
4.40B |
4.17B |
3.87B |
3.65B |
3.15B |
2.60B |
2.44B |
2.18B |
1.85B |
1.40B |
0.50B |
0.20B |