interestCoverage |
35.13 |
36.55 |
23.68 |
23.06 |
15.85 |
13.70 |
16.18 |
19.14 |
16.55 |
11.29 |
18.95 |
6.56 |
19.48 |
41.17 |
82.05 |
interestRate |
0.04 |
0.04 |
0.02 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.05 |
0.03 |
0.05 |
0.05 |
0.05 |
0.03 |
inf |
leverage |
0.33 |
0.34 |
0.90 |
0.45 |
0.52 |
0.57 |
0.78 |
0.57 |
0.44 |
0.44 |
0.25 |
0.27 |
0.27 |
inf |
nanB |
margin_gross |
0.47 |
0.47 |
0.47 |
0.47 |
0.45 |
0.44 |
0.45 |
0.45 |
0.42 |
0.41 |
0.42 |
0.40 |
0.38 |
0.41 |
0.39 |
margin_cfo |
0.32 |
0.33 |
0.21 |
0.24 |
0.22 |
0.22 |
0.22 |
0.26 |
0.24 |
0.12 |
0.20 |
0.08 |
0.21 |
0.23 |
0.18 |
roce |
34.35% |
39.71% |
23.36% |
30.75% |
23.74% |
25.12% |
31.16% |
25.86% |
24.77% |
10.62% |
18.34% |
6.90% |
20.16% |
124.76% |
inf |
normalized::roce_3 |
32.41 |
31.16 |
25.77 |
26.78 |
26.37 |
27.24 |
27.29 |
20.90 |
17.76 |
12.03 |
15.25 |
24.32 |
53.95 |
213.25 |
inf |
normalized::roce_5 |
30.79 |
29.01 |
26.47 |
27.32 |
26.00 |
23.84 |
22.62 |
18.13 |
16.22 |
19.22 |
28.11 |
32.86 |
53.95 |
213.25 |
inf |
normalized::roce_7 |
30.26 |
28.84 |
26.22 |
25.11 |
23.20 |
21.25 |
20.46 |
21.56 |
23.70 |
23.43 |
28.11 |
32.86 |
53.95 |
213.25 |
inf |
roic |
94.58% |
93.39% |
53.61% |
78.55% |
71.33% |
64.62% |
76.15% |
97.55% |
79.94% |
44.20% |
81.26% |
27.73% |
97.83% |
158.55% |
inf |
normalized::roic_3 |
79.75 |
74.26 |
65.58 |
72.27 |
70.69 |
77.96 |
84.05 |
77.31 |
68.63 |
50.56 |
67.26 |
86.46 |
175.32 |
271.02 |
inf |
normalized::roic_5 |
78.44 |
72.51 |
67.06 |
76.77 |
76.67 |
73.78 |
77.48 |
70.07 |
65.63 |
74.79 |
106.85 |
116.84 |
175.32 |
271.02 |
inf |
normalized::roic_7 |
76.85 |
75.05 |
71.11 |
74.41 |
73.91 |
70.19 |
74.00 |
80.75 |
88.55 |
91.18 |
106.85 |
116.84 |
175.32 |
271.02 |
inf |
rotc |
259.87% |
319.50% |
234.03% |
281.39% |
237.16% |
212.36% |
269.15% |
355.44% |
273.85% |
130.38% |
209.06% |
73.29% |
203.41% |
inf |
inf |
normalized::rotic_3 |
272.15 |
280.60 |
250.56 |
246.56 |
238.72 |
270.44 |
297.42 |
259.69 |
205.54 |
137.76 |
163.07 |
278.58 |
659.67 |
inf |
inf |
normalized::rotic_5 |
268.93 |
263.37 |
246.89 |
266.17 |
262.77 |
249.56 |
253.83 |
215.83 |
179.84 |
223.91 |
321.48 |
376.48 |
659.67 |
inf |
inf |
normalized::rotic_7 |
263.13 |
271.82 |
259.96 |
254.01 |
242.96 |
225.07 |
225.03 |
257.81 |
273.15 |
272.96 |
321.48 |
376.48 |
659.67 |
inf |
inf |
revenue |
27.18B |
26.52B |
25.79B |
23.06B |
17.20B |
14.61B |
17.25B |
14.70B |
10.82B |
9.66B |
9.07B |
7.51B |
8.72B |
10.52B |
9.55B |
normalized_revenue_3 |
26.49B |
25.12B |
22.02B |
18.29B |
16.35B |
15.52B |
14.26B |
11.73B |
9.85B |
8.75B |
8.43B |
8.91B |
9.60B |
10.03B |
9.55B |
normalized_revenue_5 |
23.95B |
21.43B |
19.58B |
17.36B |
14.92B |
13.41B |
12.30B |
10.35B |
9.16B |
9.10B |
9.07B |
9.07B |
9.60B |
10.03B |
9.55B |
normalized_revenue_7 |
21.66B |
19.88B |
17.63B |
15.33B |
13.33B |
11.95B |
11.11B |
10.14B |
9.41B |
9.17B |
9.07B |
9.07B |
9.60B |
10.03B |
9.55B |
revenue_YoY |
2.49% |
2.84% |
11.80% |
34.07% |
17.76% |
-15.33% |
17.38% |
35.78% |
12.07% |
6.47% |
20.82% |
-13.88% |
-17.10% |
10.14% |
nan% |
revenue_5_CAGR |
9.58% |
12.66% |
8.37% |
9.43% |
9.71% |
8.63% |
13.72% |
14.38% |
4.42% |
-1.69% |
-1.02% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
8.68B |
8.70B |
5.40B |
5.44B |
3.80B |
3.25B |
3.79B |
3.79B |
2.57B |
1.16B |
1.80B |
0.62B |
1.85B |
2.43B |
1.72B |
normalized_cashflow::operating_3 |
7.59B |
6.51B |
4.88B |
4.16B |
3.61B |
3.61B |
3.38B |
2.51B |
1.84B |
1.20B |
1.42B |
1.63B |
2.00B |
2.08B |
1.72B |
normalized_cashflow::operating_5 |
6.40B |
5.32B |
4.34B |
4.01B |
3.44B |
2.91B |
2.62B |
1.99B |
1.60B |
1.57B |
1.69B |
1.66B |
2.00B |
2.08B |
1.72B |
normalized_cashflow::operating_7 |
5.58B |
4.88B |
4.00B |
3.40B |
2.88B |
2.42B |
2.23B |
2.03B |
1.74B |
1.60B |
1.69B |
1.66B |
2.00B |
2.08B |
1.72B |
cashflow::operating_YoY |
-0.26% |
61.14% |
-0.79% |
43.06% |
17.15% |
-14.26% |
-0.05% |
47.66% |
120.64% |
-35.39% |
188.92% |
-66.34% |
-23.80% |
40.98% |
nan% |
cashflow::operating_5_CAGR |
17.93% |
21.79% |
7.35% |
7.51% |
8.19% |
22.79% |
16.04% |
43.49% |
6.75% |
-13.70% |
0.88% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.29 |
0.26 |
0.22 |
0.23 |
0.22 |
0.23 |
0.24 |
0.21 |
0.19 |
0.14 |
0.17 |
0.18 |
0.21 |
0.21 |
0.18 |
normalized_cashflow::operating_5_margin |
0.27 |
0.25 |
0.22 |
0.23 |
0.23 |
0.22 |
0.21 |
0.19 |
0.17 |
0.17 |
0.19 |
0.18 |
0.21 |
0.21 |
0.18 |
normalized_cashflow::operating_7_margin |
0.26 |
0.25 |
0.23 |
0.22 |
0.22 |
0.20 |
0.20 |
0.20 |
0.18 |
0.17 |
0.19 |
0.18 |
0.21 |
0.21 |
0.18 |
shares_calc_YoY |
-2.09% |
-1.55% |
-4.99% |
-2.83% |
-0.10% |
-4.52% |
-2.48% |
-8.69% |
-6.31% |
-6.65% |
0.98% |
-4.54% |
-3.98% |
-1.41% |
nan% |
shares_calc_5_CAGR |
-2.31% |
-1.91% |
-2.51% |
-2.00% |
-3.21% |
-4.45% |
-4.88% |
-4.21% |
-3.36% |
-2.88% |
-1.81% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
6.66% |
6.55% |
6.03% |
3.99% |
4.99% |
5.93% |
12.13% |
8.14% |
8.17% |
6.54% |
6.95% |
3.31% |
14.43% |
32.03% |
inf |
yield_ev_3 |
5.83% |
4.91% |
5.45% |
3.05% |
4.74% |
6.59% |
10.83% |
5.39% |
5.87% |
6.72% |
5.50% |
8.69% |
15.60% |
27.37% |
inf |
yield_ev_5 |
4.92% |
4.01% |
4.84% |
2.94% |
4.51% |
5.31% |
8.40% |
4.27% |
5.09% |
8.84% |
6.51% |
8.81% |
15.60% |
27.37% |
inf |
yield_ev_7 |
4.28% |
3.68% |
4.47% |
2.49% |
3.78% |
4.43% |
7.13% |
4.37% |
5.53% |
8.98% |
6.51% |
8.81% |
15.60% |
27.37% |
inf |
yield_mktcap |
6.57% |
6.52% |
6.70% |
4.00% |
5.00% |
6.10% |
12.91% |
8.19% |
8.10% |
6.04% |
6.68% |
3.35% |
15.08% |
20.94% |
inf |
capexToRevenue |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
normalized::capexToRevenue_3 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
normalized::capexToRevenue_5 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
normalized::capexToRevenue_7 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
depreciationToRevenue |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.02 |
0.03 |
normalized::depreciationToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
normalized::depreciationToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
normalized::depreciationToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
receivablesToRevenue |
0.19 |
0.19 |
0.24 |
0.21 |
0.17 |
0.17 |
0.15 |
0.16 |
0.21 |
0.18 |
0.18 |
0.22 |
0.14 |
0.15 |
0.0 |
normalized::receivablesToRevenue_3 |
0.21 |
0.21 |
0.21 |
0.19 |
0.16 |
0.16 |
0.17 |
0.18 |
0.19 |
0.19 |
0.18 |
0.16 |
0.10 |
0.08 |
0.0 |
normalized::receivablesToRevenue_5 |
0.20 |
0.20 |
0.19 |
0.18 |
0.17 |
0.17 |
0.17 |
0.19 |
0.19 |
0.17 |
0.13 |
0.12 |
0.10 |
0.08 |
0.0 |
normalized::receivablesToRevenue_7 |
0.19 |
0.19 |
0.19 |
0.18 |
0.17 |
0.18 |
0.17 |
0.17 |
0.15 |
0.14 |
0.13 |
0.12 |
0.10 |
0.08 |
0.0 |
inventoryToRevenue |
0.20 |
0.22 |
0.23 |
0.19 |
0.23 |
0.24 |
0.22 |
0.20 |
0.19 |
0.19 |
0.17 |
0.19 |
0.15 |
0.0 |
0.0 |
normalized::inventoryToRevenue_3 |
0.21 |
0.21 |
0.21 |
0.21 |
0.23 |
0.22 |
0.20 |
0.19 |
0.18 |
0.18 |
0.17 |
0.10 |
0.04 |
0.0 |
0.0 |
normalized::inventoryToRevenue_5 |
0.21 |
0.22 |
0.22 |
0.21 |
0.22 |
0.21 |
0.20 |
0.19 |
0.18 |
0.13 |
0.09 |
0.07 |
0.04 |
0.0 |
0.0 |
normalized::inventoryToRevenue_7 |
0.21 |
0.22 |
0.21 |
0.21 |
0.21 |
0.20 |
0.19 |
0.16 |
0.12 |
0.11 |
0.09 |
0.07 |
0.04 |
0.0 |
0.0 |
payablesToRevenue |
0.18 |
0.16 |
0.16 |
0.19 |
0.18 |
0.17 |
0.16 |
0.17 |
0.19 |
0.19 |
0.21 |
0.22 |
0.17 |
0.0 |
0.0 |
normalized::payablesToRevenue_3 |
0.17 |
0.17 |
0.18 |
0.18 |
0.17 |
0.16 |
0.17 |
0.18 |
0.20 |
0.20 |
0.20 |
0.12 |
0.05 |
0.0 |
0.0 |
normalized::payablesToRevenue_5 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.19 |
0.20 |
0.15 |
0.11 |
0.09 |
0.05 |
0.0 |
0.0 |
normalized::payablesToRevenue_7 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.16 |
0.14 |
0.12 |
0.11 |
0.09 |
0.05 |
0.0 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.25 |
0.26 |
0.25 |
0.22 |
0.22 |
0.21 |
0.20 |
0.19 |
0.18 |
0.17 |
0.15 |
0.15 |
0.09 |
0.08 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.24 |
0.25 |
0.24 |
0.21 |
0.21 |
0.21 |
0.19 |
0.19 |
0.17 |
0.15 |
0.12 |
0.11 |
0.09 |
0.08 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.24 |
0.24 |
0.23 |
0.21 |
0.20 |
0.20 |
0.18 |
0.17 |
0.14 |
0.13 |
0.12 |
0.11 |
0.09 |
0.08 |
0.0 |
StockMarketPrice |
162.26 |
160.44 |
95.52 |
152.93 |
83.28 |
58.12 |
30.61 |
47.04 |
29.43 |
16.75 |
21.90 |
15.24 |
9.61 |
8.72 |
|
ppnenet |
3.34B |
2.72B |
2.31B |
1.93B |
1.60B |
1.53B |
1.41B |
1.07B |
0.94B |
0.89B |
0.86B |
0.85B |
0.91B |
0.0 |
0.0 |
grossincome |
12.90B |
12.38B |
11.99B |
10.91B |
7.69B |
6.39B |
7.82B |
6.61B |
4.51B |
3.95B |
3.84B |
2.99B |
3.31B |
4.36B |
3.71B |
marketcap |
132.03B |
133.34B |
80.63B |
135.88B |
76.15B |
53.20B |
29.34B |
46.24B |
31.68B |
19.25B |
26.96B |
18.58B |
12.27B |
11.60B |
0.0 |
ev |
130.27B |
132.77B |
89.55B |
136.34B |
76.24B |
54.78B |
31.21B |
46.53B |
31.42B |
17.79B |
25.90B |
18.81B |
12.83B |
7.58B |
0.0 |
equity |
19.00B |
16.35B |
12.19B |
12.25B |
10.58B |
8.21B |
6.84B |
9.35B |
7.22B |
7.61B |
7.87B |
7.09B |
7.24B |
0.0 |
0.0 |
debt |
6.26B |
5.56B |
10.91B |
5.45B |
5.45B |
4.71B |
5.31B |
5.30B |
3.14B |
3.34B |
1.95B |
1.95B |
1.95B |
1.95B |
0.0 |
interest_expense |
0.25B |
0.24B |
0.23B |
0.24B |
0.24B |
0.24B |
0.23B |
0.20B |
0.15B |
0.10B |
0.10B |
0.10B |
0.10B |
0.06B |
0.02B |
shares |
0.83B |
0.84B |
0.88B |
0.92B |
0.92B |
0.94B |
1.03B |
1.08B |
1.12B |
1.23B |
1.23B |
1.22B |
1.28B |
1.33B |
1.35B |
shares_calc |
0.81B |
0.83B |
0.84B |
0.89B |
0.91B |
0.92B |
0.96B |
0.98B |
1.08B |
1.15B |
1.23B |
1.22B |
1.28B |
1.33B |
1.35B |
sbc |
0.58B |
0.49B |
0.41B |
0.35B |
0.31B |
0.26B |
0.26B |
0.22B |
0.20B |
0.19B |
0.18B |
0.16B |
0.18B |
0.15B |
0.13B |
capex |
1.19B |
1.11B |
0.79B |
0.67B |
0.42B |
0.44B |
0.62B |
0.34B |
0.25B |
0.21B |
0.24B |
0.20B |
0.16B |
0.21B |
0.17B |
depreciation |
0.39B |
0.52B |
0.44B |
0.39B |
0.38B |
0.36B |
0.46B |
0.41B |
0.39B |
0.37B |
0.38B |
0.41B |
0.42B |
0.25B |
0.30B |
inventory |
5.42B |
5.72B |
5.93B |
4.31B |
3.90B |
3.47B |
3.72B |
2.93B |
2.05B |
1.83B |
1.57B |
1.41B |
1.27B |
0.0 |
0.0 |
payables |
4.82B |
4.30B |
4.24B |
4.27B |
3.14B |
2.51B |
2.72B |
2.45B |
2.06B |
1.83B |
1.88B |
1.65B |
1.51B |
0.0 |
0.0 |
receivables |
5.23B |
5.17B |
6.07B |
4.95B |
2.96B |
2.53B |
2.56B |
2.34B |
2.28B |
1.74B |
1.67B |
1.63B |
1.22B |
1.53B |
0.0 |
revenue::cost |
14.28B |
14.13B |
13.79B |
12.15B |
9.51B |
8.22B |
9.44B |
8.09B |
6.31B |
5.71B |
5.23B |
4.52B |
5.41B |
6.16B |
5.83B |
normalized::capex_3 |
1.03B |
0.85B |
0.63B |
0.51B |
0.49B |
0.47B |
0.41B |
0.27B |
0.24B |
0.22B |
0.20B |
0.19B |
0.18B |
0.19B |
0.17B |
normalized::depreciation_3 |
0.45B |
0.45B |
0.40B |
0.38B |
0.40B |
0.41B |
0.42B |
0.39B |
0.38B |
0.39B |
0.40B |
0.36B |
0.32B |
0.28B |
0.30B |
normalized::equity_3 |
15.85B |
13.60B |
11.67B |
10.35B |
8.55B |
8.14B |
7.80B |
8.06B |
7.57B |
7.52B |
7.40B |
4.77B |
2.41B |
0.0 |
0.0 |
normalized::debt_3 |
7.58B |
7.31B |
7.27B |
5.20B |
5.16B |
5.11B |
4.59B |
3.93B |
2.81B |
2.41B |
1.95B |
1.95B |
1.30B |
0.97B |
0.0 |
normalized::capital_3 |
23.43B |
20.91B |
18.94B |
15.55B |
13.70B |
13.24B |
12.39B |
11.99B |
10.38B |
9.93B |
9.34B |
6.72B |
3.71B |
0.97B |
0.0 |
normalized::ppnenet_3 |
2.79B |
2.32B |
1.95B |
1.69B |
1.51B |
1.33B |
1.14B |
0.96B |
0.90B |
0.87B |
0.87B |
0.59B |
0.30B |
0.0 |
0.0 |
normalized::receivables_3 |
5.49B |
5.40B |
4.66B |
3.48B |
2.69B |
2.48B |
2.39B |
2.12B |
1.90B |
1.68B |
1.51B |
1.46B |
0.92B |
0.77B |
0.0 |
normalized::inventory_3 |
5.69B |
5.32B |
4.71B |
3.90B |
3.70B |
3.38B |
2.90B |
2.27B |
1.82B |
1.60B |
1.42B |
0.90B |
0.42B |
0.0 |
0.0 |
normalized::payables_3 |
4.45B |
4.27B |
3.88B |
3.31B |
2.79B |
2.56B |
2.41B |
2.11B |
1.92B |
1.79B |
1.68B |
1.05B |
0.50B |
0.0 |
0.0 |
normalized::working_capital_3 |
6.73B |
6.45B |
5.50B |
4.07B |
3.60B |
3.29B |
2.89B |
2.28B |
1.79B |
1.50B |
1.24B |
1.30B |
0.84B |
0.77B |
0.0 |
normalized::invested_capital_3 |
9.52B |
8.77B |
7.44B |
5.76B |
5.11B |
4.63B |
4.02B |
3.24B |
2.69B |
2.36B |
2.12B |
1.89B |
1.14B |
0.77B |
0.0 |
normalized::capex_5 |
0.83B |
0.68B |
0.59B |
0.50B |
0.42B |
0.38B |
0.34B |
0.25B |
0.21B |
0.20B |
0.20B |
0.18B |
0.18B |
0.19B |
0.17B |
normalized::depreciation_5 |
0.42B |
0.42B |
0.41B |
0.40B |
0.40B |
0.40B |
0.40B |
0.39B |
0.39B |
0.36B |
0.35B |
0.35B |
0.32B |
0.28B |
0.30B |
normalized::equity_5 |
14.07B |
11.92B |
10.02B |
9.45B |
8.44B |
7.85B |
7.78B |
7.83B |
7.40B |
5.96B |
4.44B |
3.58B |
2.41B |
0.0 |
0.0 |
normalized::debt_5 |
6.73B |
6.42B |
6.37B |
5.25B |
4.78B |
4.36B |
3.81B |
3.14B |
2.46B |
2.23B |
1.56B |
1.46B |
1.30B |
0.97B |
0.0 |
normalized::capital_5 |
20.80B |
18.33B |
16.38B |
14.69B |
13.22B |
12.21B |
11.59B |
10.96B |
9.87B |
8.19B |
6.00B |
5.04B |
3.71B |
0.97B |
0.0 |
normalized::ppnenet_5 |
2.38B |
2.02B |
1.76B |
1.51B |
1.31B |
1.17B |
1.03B |
0.92B |
0.89B |
0.70B |
0.52B |
0.44B |
0.30B |
0.0 |
0.0 |
normalized::receivables_5 |
4.88B |
4.34B |
3.82B |
3.07B |
2.54B |
2.29B |
2.12B |
1.93B |
1.71B |
1.56B |
1.21B |
1.10B |
0.92B |
0.77B |
0.0 |
normalized::inventory_5 |
5.06B |
4.67B |
4.27B |
3.67B |
3.22B |
2.80B |
2.42B |
1.96B |
1.63B |
1.22B |
0.85B |
0.67B |
0.42B |
0.0 |
0.0 |
normalized::payables_5 |
4.15B |
3.69B |
3.38B |
3.02B |
2.58B |
2.31B |
2.19B |
1.97B |
1.79B |
1.38B |
1.01B |
0.79B |
0.50B |
0.0 |
0.0 |
normalized::working_capital_5 |
5.78B |
5.32B |
4.71B |
3.72B |
3.18B |
2.78B |
2.35B |
1.92B |
1.55B |
1.40B |
1.05B |
0.98B |
0.84B |
0.77B |
0.0 |
normalized::invested_capital_5 |
8.16B |
7.33B |
6.47B |
5.23B |
4.49B |
3.94B |
3.38B |
2.84B |
2.44B |
2.10B |
1.58B |
1.42B |
1.14B |
0.77B |
0.0 |
normalized::capex_7 |
0.75B |
0.63B |
0.51B |
0.42B |
0.36B |
0.33B |
0.29B |
0.23B |
0.21B |
0.20B |
0.20B |
0.18B |
0.18B |
0.19B |
0.17B |
normalized::depreciation_7 |
0.42B |
0.42B |
0.40B |
0.39B |
0.39B |
0.40B |
0.40B |
0.37B |
0.36B |
0.35B |
0.35B |
0.35B |
0.32B |
0.28B |
0.30B |
normalized::equity_7 |
12.20B |
10.83B |
9.52B |
8.87B |
8.24B |
7.74B |
7.60B |
6.62B |
5.29B |
4.97B |
4.44B |
3.58B |
2.41B |
0.0 |
0.0 |
normalized::debt_7 |
6.24B |
6.10B |
5.75B |
4.67B |
4.17B |
3.67B |
3.28B |
2.80B |
2.04B |
1.85B |
1.56B |
1.46B |
1.30B |
0.97B |
0.0 |
normalized::capital_7 |
18.44B |
16.93B |
15.28B |
13.54B |
12.41B |
11.41B |
10.88B |
9.42B |
7.33B |
6.82B |
6.00B |
5.04B |
3.71B |
0.97B |
0.0 |
normalized::ppnenet_7 |
2.12B |
1.80B |
1.54B |
1.34B |
1.19B |
1.08B |
0.99B |
0.79B |
0.64B |
0.59B |
0.52B |
0.44B |
0.30B |
0.0 |
0.0 |
normalized::receivables_7 |
4.21B |
3.80B |
3.39B |
2.77B |
2.30B |
2.11B |
1.92B |
1.77B |
1.44B |
1.30B |
1.21B |
1.10B |
0.92B |
0.77B |
0.0 |
normalized::inventory_7 |
4.64B |
4.29B |
3.76B |
3.17B |
2.78B |
2.43B |
2.11B |
1.58B |
1.16B |
1.01B |
0.85B |
0.67B |
0.42B |
0.0 |
0.0 |
normalized::payables_7 |
3.71B |
3.37B |
3.05B |
2.71B |
2.37B |
2.16B |
2.01B |
1.63B |
1.28B |
1.15B |
1.01B |
0.79B |
0.50B |
0.0 |
0.0 |
normalized::working_capital_7 |
5.14B |
4.71B |
4.09B |
3.23B |
2.71B |
2.38B |
2.02B |
1.73B |
1.33B |
1.17B |
1.05B |
0.98B |
0.84B |
0.77B |
0.0 |
normalized::invested_capital_7 |
7.26B |
6.50B |
5.63B |
4.57B |
3.90B |
3.46B |
3.01B |
2.52B |
1.96B |
1.75B |
1.58B |
1.42B |
1.14B |
0.77B |
0.0 |