interestCoverage |
9.83 |
8.58 |
9.45 |
9.74 |
9.77 |
9.71 |
8.49 |
8.73 |
8.96 |
9.84 |
9.89 |
12.01 |
12.02 |
11.35 |
13.47 |
interestRate |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
inf |
leverage |
0.23 |
0.25 |
0.22 |
0.26 |
0.24 |
0.28 |
0.33 |
0.35 |
0.33 |
0.33 |
0.32 |
0.33 |
0.36 |
0.36 |
nan |
gross_margins |
0.66 |
0.59 |
0.59 |
0.59 |
0.58 |
0.57 |
0.57 |
0.56 |
0.59 |
0.59 |
0.58 |
0.58 |
0.58 |
0.59 |
0.53 |
cashflow_margin |
0.13 |
0.12 |
0.14 |
0.16 |
0.15 |
0.15 |
0.19 |
0.15 |
0.15 |
0.16 |
0.15 |
0.13 |
0.14 |
0.13 |
0.14 |
roce |
7.07% |
6.18% |
6.27% |
7.00% |
7.27% |
8.31% |
9.79% |
8.41% |
9.18% |
9.90% |
9.32% |
8.24% |
8.93% |
8.08% |
inf |
normalized::roce_3 |
6.53 |
6.47 |
6.82 |
7.47 |
8.41 |
8.87 |
9.17 |
9.12 |
9.47 |
9.22 |
8.85 |
8.41 |
12.03 |
15.23 |
inf |
normalized::roce_5 |
6.75 |
6.92 |
7.60 |
8.08 |
8.53 |
9.09 |
9.33 |
9.02 |
9.17 |
8.98 |
10.26 |
10.66 |
12.03 |
15.23 |
inf |
normalized::roce_7 |
7.29 |
7.45 |
7.85 |
8.39 |
8.77 |
9.04 |
9.17 |
8.91 |
9.97 |
10.18 |
10.26 |
10.66 |
12.03 |
15.23 |
inf |
roic |
23.04% |
19.06% |
21.72% |
23.07% |
23.81% |
23.88% |
30.44% |
22.61% |
22.88% |
25.85% |
25.03% |
21.39% |
22.32% |
19.98% |
inf |
normalized::roic_3 |
21.32 |
21.20 |
22.83 |
23.57 |
25.96 |
25.66 |
25.42 |
23.69 |
24.51 |
24.26 |
23.02 |
21.24 |
29.90 |
37.67 |
inf |
normalized::roic_5 |
22.08 |
22.17 |
24.42 |
24.71 |
24.75 |
25.15 |
25.43 |
23.56 |
23.61 |
23.17 |
26.38 |
26.92 |
29.90 |
37.67 |
inf |
normalized::roic_7 |
23.33 |
23.29 |
23.99 |
24.60 |
24.92 |
24.74 |
24.64 |
23.02 |
25.54 |
26.25 |
26.38 |
26.92 |
29.90 |
37.67 |
inf |
rotc |
27.70% |
23.30% |
25.35% |
26.30% |
28.07% |
28.38% |
35.71% |
26.38% |
26.18% |
27.82% |
27.03% |
23.89% |
24.91% |
23.12% |
inf |
normalized::rotic_3 |
25.53 |
24.96 |
26.52 |
27.53 |
30.63 |
30.18 |
29.53 |
26.78 |
27.00 |
26.43 |
25.38 |
23.99 |
33.97 |
43.60 |
inf |
normalized::rotic_5 |
26.13 |
26.15 |
28.54 |
28.88 |
28.98 |
28.97 |
28.76 |
26.36 |
26.12 |
25.61 |
29.41 |
30.40 |
33.97 |
43.60 |
inf |
normalized::rotic_7 |
27.59 |
27.42 |
27.96 |
28.39 |
28.59 |
28.17 |
27.78 |
25.84 |
28.43 |
29.02 |
29.41 |
30.40 |
33.97 |
43.60 |
inf |
revenue |
364482000000.00 |
302089000000.00 |
276203000000.00 |
245579000000.00 |
254616000000.00 |
247837000000.00 |
242137000000.00 |
223604000000.00 |
210943000000.00 |
194699000000.00 |
182150000000.00 |
162463000000.00 |
143688000000.00 |
136185000000.00 |
112493000000.00 |
normalized_revenue_3 |
314258000000.00 |
274623666666.67 |
258799333333.33 |
249344000000.00 |
248196666666.67 |
237859333333.33 |
225561333333.33 |
209748666666.67 |
195930666666.67 |
179770666666.67 |
162767000000.00 |
147445333333.33 |
130788666666.67 |
124339000000.00 |
112493000000.00 |
normalized_revenue_5 |
288593800000.00 |
265264800000.00 |
253274400000.00 |
242754600000.00 |
235827400000.00 |
223844000000.00 |
210706600000.00 |
194771800000.00 |
178788600000.00 |
163837000000.00 |
147395800000.00 |
138707250000.00 |
130788666666.67 |
124339000000.00 |
112493000000.00 |
normalized_revenue_7 |
276134714285.71 |
256009285714.29 |
242988428571.43 |
231345000000.00 |
222283714285.71 |
209119000000.00 |
194240571428.57 |
179104571428.57 |
163231571428.57 |
155279666666.67 |
147395800000.00 |
138707250000.00 |
130788666666.67 |
124339000000.00 |
112493000000.00 |
revenue_YoY |
20.65% |
9.37% |
12.47% |
-3.55% |
2.74% |
2.35% |
8.29% |
6.00% |
8.34% |
6.89% |
12.12% |
13.07% |
5.51% |
21.06% |
nan% |
revenue_5_CAGR |
7.44% |
4.04% |
2.67% |
1.89% |
3.84% |
4.94% |
5.86% |
6.60% |
7.98% |
7.41% |
10.12% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
49196000000.00 |
37350000000.00 |
39427000000.00 |
39773000000.00 |
38687000000.00 |
37400000000.00 |
45776000000.00 |
32647000000.00 |
31491000000.00 |
32010000000.00 |
27704000000.00 |
20950000000.00 |
20476000000.00 |
17895000000.00 |
15846000000.00 |
normalized_cashflow::operating_3 |
41991000000.00 |
38850000000.00 |
39295666666.67 |
38620000000.00 |
40621000000.00 |
38607666666.67 |
36638000000.00 |
32049333333.33 |
30401666666.67 |
26888000000.00 |
23043333333.33 |
19773666666.67 |
18072333333.33 |
16870500000.00 |
15846000000.00 |
normalized_cashflow::operating_5 |
40886600000.00 |
38527400000.00 |
40212600000.00 |
38856600000.00 |
37200200000.00 |
35864800000.00 |
33925600000.00 |
28960400000.00 |
26526200000.00 |
23807000000.00 |
20574200000.00 |
18791750000.00 |
18072333333.33 |
16870500000.00 |
15846000000.00 |
normalized_cashflow::operating_7 |
41087000000.00 |
38722857142.86 |
37885857142.86 |
36826285714.29 |
35102142857.14 |
32568285714.29 |
30150571428.57 |
26167571428.57 |
23767428571.43 |
22480166666.67 |
20574200000.00 |
18791750000.00 |
18072333333.33 |
16870500000.00 |
15846000000.00 |
cashflow::operating_YoY |
31.72% |
-5.27% |
-0.87% |
2.81% |
3.44% |
-18.30% |
40.22% |
3.67% |
-1.62% |
15.54% |
32.24% |
2.31% |
14.42% |
12.93% |
nan% |
cashflow::operating_5_CAGR |
4.92% |
-0.03% |
-2.94% |
4.03% |
4.20% |
3.16% |
10.57% |
9.28% |
8.99% |
12.33% |
11.82% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.13 |
0.14 |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.15 |
0.16 |
0.15 |
0.14 |
0.13 |
0.14 |
0.14 |
0.14 |
normalized_cashflow::operating_5_margin |
0.14 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
normalized_cashflow::operating_7_margin |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
shares_calc_YoY |
-1.31% |
-1.43% |
-4.58% |
-4.04% |
-0.62% |
-0.28% |
0.38% |
-0.28% |
inf |
nan% |
nan% |
nan% |
nan% |
nan% |
nan% |
shares_calc_5_CAGR |
-2.29% |
-2.15% |
-1.93% |
-0.93% |
-0.16% |
inf |
inf |
inf |
inf |
nan% |
nan% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
6.67% |
5.53% |
6.19% |
7.61% |
7.31% |
7.66% |
10.08% |
8.19% |
11.82% |
inf |
inf |
inf |
inf |
inf |
inf |
yield_ev_3 |
5.69% |
5.75% |
6.17% |
7.39% |
7.68% |
7.91% |
8.07% |
8.04% |
11.42% |
inf |
inf |
inf |
inf |
inf |
inf |
yield_ev_5 |
5.54% |
5.70% |
6.31% |
7.43% |
7.03% |
7.35% |
7.47% |
7.26% |
9.96% |
inf |
inf |
inf |
inf |
inf |
inf |
yield_ev_7 |
5.57% |
5.73% |
5.95% |
7.05% |
6.63% |
6.67% |
6.64% |
6.56% |
8.92% |
inf |
inf |
inf |
inf |
inf |
inf |
yield_mktcap |
6.33% |
5.48% |
5.89% |
7.31% |
6.98% |
7.44% |
9.36% |
8.15% |
9.68% |
inf |
inf |
inf |
inf |
inf |
inf |
capexToRevenue |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.06 |
0.08 |
0.08 |
0.06 |
0.06 |
0.06 |
0.04 |
0.04 |
normalized::capexToRevenue_3 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
normalized::capexToRevenue_5 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
normalized::capexToRevenue_7 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
depreciationToRevenue |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.0 |
0.0 |
normalized::depreciationToRevenue_3 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.01 |
0.0 |
0.0 |
normalized::depreciationToRevenue_5 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::depreciationToRevenue_7 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.0 |
0.0 |
receivablesToRevenue |
0.12 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.13 |
0.13 |
0.15 |
0.0 |
normalized::receivablesToRevenue_3 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.12 |
0.13 |
0.14 |
0.10 |
0.08 |
0.0 |
normalized::receivablesToRevenue_5 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.11 |
0.11 |
0.10 |
0.08 |
0.0 |
normalized::receivablesToRevenue_7 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.08 |
0.0 |
inventoryToRevenue |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.0 |
normalized::inventoryToRevenue_3 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.04 |
0.03 |
0.0 |
normalized::inventoryToRevenue_5 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
0.0 |
normalized::inventoryToRevenue_7 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.0 |
payablesToRevenue |
0.09 |
0.11 |
0.11 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.08 |
0.12 |
0.12 |
0.13 |
0.13 |
0.12 |
0.0 |
normalized::payablesToRevenue_3 |
0.10 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.13 |
0.13 |
0.09 |
0.06 |
0.0 |
normalized::payablesToRevenue_5 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.12 |
0.11 |
0.10 |
0.09 |
0.06 |
0.0 |
normalized::payablesToRevenue_7 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.11 |
0.11 |
0.10 |
0.09 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.10 |
0.10 |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.07 |
0.06 |
0.05 |
0.06 |
0.07 |
0.06 |
0.05 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.06 |
0.06 |
0.05 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.0 |
StockMarketPrice |
356.66 |
308.90 |
299.00 |
231.87 |
226.50 |
204.18 |
198.22 |
162.98 |
132.04 |
150.15 |
118.56 |
89.70 |
76.30 |
80.11 |
65.72 |
revenue::cost |
122569000000.00 |
124319000000.00 |
114138000000.00 |
101091000000.00 |
107041000000.00 |
106083000000.00 |
104343000000.00 |
97867000000.00 |
87029000000.00 |
78873000000.00 |
77053000000.00 |
67536000000.00 |
59839000000.00 |
55585000000.00 |
52647000000.00 |
ppnenet |
177616000000.00 |
160268000000.00 |
155530000000.00 |
151216000000.00 |
137838000000.00 |
131780000000.00 |
128184000000.00 |
123759000000.00 |
120279000000.00 |
115054000000.00 |
102482000000.00 |
87684000000.00 |
82214000000.00 |
77385000000.00 |
0.0 |
grossincome |
241913000000.00 |
177770000000.00 |
162065000000.00 |
144488000000.00 |
147575000000.00 |
141754000000.00 |
137794000000.00 |
125737000000.00 |
123914000000.00 |
115826000000.00 |
105097000000.00 |
94927000000.00 |
83849000000.00 |
80600000000.00 |
59846000000.00 |
marketcap |
776891078400.00 |
681776244403.20 |
669469974784.00 |
544078347279.36 |
553880853120.00 |
502411436666.88 |
489129676400.64 |
400629287000.00 |
325485202000.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ev |
737521078400.00 |
675935244403.20 |
637012974784.00 |
522683347279.36 |
529251853120.00 |
488034436666.88 |
454051676400.64 |
398839287000.00 |
266314202000.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
equity |
567509000000.00 |
481681000000.00 |
514930000000.00 |
451336000000.00 |
428563000000.00 |
352500000000.00 |
351954000000.00 |
286359000000.00 |
258627000000.00 |
243027000000.00 |
224485000000.00 |
191588000000.00 |
168961000000.00 |
162934000000.00 |
0.0 |
debt |
128271000000.00 |
122744000000.00 |
114262000000.00 |
116895000000.00 |
103368000000.00 |
97490000000.00 |
115672000000.00 |
101644000000.00 |
84289000000.00 |
80209000000.00 |
72686000000.00 |
62736000000.00 |
60384000000.00 |
58574000000.00 |
0.0 |
interest_expense |
5003000000.00 |
4352000000.00 |
4172000000.00 |
4083000000.00 |
3961000000.00 |
3853000000.00 |
5394000000.00 |
3741000000.00 |
3515000000.00 |
3253000000.00 |
2801000000.00 |
1745000000.00 |
1703000000.00 |
1577000000.00 |
1176000000.00 |
shares |
2173319709.00 |
2203313642.00 |
2265269867.00 |
2391703454.00 |
2450919020.00 |
2465692368.00 |
2466923163.00 |
2465739654.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
shares_calc |
2178240000.00 |
2207109888.00 |
2239030016.00 |
2346480128.00 |
2445390080.00 |
2460630016.00 |
2467610112.00 |
2458150000.00 |
2465050000.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
capex |
19409000000.00 |
15464000000.00 |
13276000000.00 |
13012000000.00 |
15979000000.00 |
14537000000.00 |
11708000000.00 |
12954000000.00 |
16082000000.00 |
15185000000.00 |
11087000000.00 |
9775000000.00 |
8191000000.00 |
5980000000.00 |
4937000000.00 |
depreciation |
12486000000.00 |
10899000000.00 |
10718000000.00 |
10596000000.00 |
10064000000.00 |
9779000000.00 |
9188000000.00 |
8901000000.00 |
7779000000.00 |
7370000000.00 |
6508000000.00 |
6154000000.00 |
5492000000.00 |
0.0 |
0.0 |
inventory |
24159000000.00 |
25366000000.00 |
20954000000.00 |
19208000000.00 |
19852000000.00 |
19069000000.00 |
17366000000.00 |
15727000000.00 |
11916000000.00 |
10236000000.00 |
9945000000.00 |
9675000000.00 |
8975000000.00 |
7101000000.00 |
0.0 |
payables |
32402000000.00 |
33201000000.00 |
30376000000.00 |
30344000000.00 |
27611000000.00 |
25776000000.00 |
24569000000.00 |
22164000000.00 |
17879000000.00 |
23307000000.00 |
22254000000.00 |
21149000000.00 |
18466000000.00 |
15826000000.00 |
0.0 |
receivables |
44174000000.00 |
43506000000.00 |
35388000000.00 |
32310000000.00 |
32418000000.00 |
31564000000.00 |
29392000000.00 |
27097000000.00 |
23303000000.00 |
21852000000.00 |
20497000000.00 |
21753000000.00 |
19012000000.00 |
20917000000.00 |
0.0 |
normalized::capex_3 |
16049666666.67 |
13917333333.33 |
14089000000.00 |
14509333333.33 |
14074666666.67 |
13066333333.33 |
13581333333.33 |
14740333333.33 |
14118000000.00 |
12015666666.67 |
9684333333.33 |
7982000000.00 |
6369333333.33 |
5458500000.00 |
4937000000.00 |
normalized::depreciation_3 |
11367666666.67 |
10737666666.67 |
10459333333.33 |
10146333333.33 |
9677000000.00 |
9289333333.33 |
8622666666.67 |
8016666666.67 |
7219000000.00 |
6677333333.33 |
6051333333.33 |
3882000000.00 |
1830666666.67 |
0.0 |
0.0 |
normalized::equity_3 |
521373333333.33 |
482649000000.00 |
464943000000.00 |
410799666666.67 |
377672333333.33 |
330271000000.00 |
298980000000.00 |
262671000000.00 |
242046333333.33 |
219700000000.00 |
195011333333.33 |
174494333333.33 |
110631666666.67 |
81467000000.00 |
0.0 |
normalized::debt_3 |
121759000000.00 |
117967000000.00 |
111508333333.33 |
105917666666.67 |
105510000000.00 |
104935333333.33 |
100535000000.00 |
88714000000.00 |
79061333333.33 |
71877000000.00 |
65268666666.67 |
60564666666.67 |
39652666666.67 |
29287000000.00 |
0.0 |
normalized::capital_3 |
643132333333.33 |
600616000000.00 |
576451333333.33 |
516717333333.34 |
483182333333.33 |
435206333333.33 |
399515000000.00 |
351385000000.00 |
321107666666.66 |
291577000000.00 |
260280000000.00 |
235059000000.00 |
150284333333.34 |
110754000000.00 |
0.0 |
normalized::ppnenet_3 |
164471333333.33 |
155671333333.33 |
148194666666.67 |
140278000000.00 |
132600666666.67 |
127907666666.67 |
124074000000.00 |
119697333333.33 |
112605000000.00 |
101740000000.00 |
90793333333.33 |
82427666666.67 |
53199666666.67 |
38692500000.00 |
0.0 |
normalized::receivables_3 |
41022666666.67 |
37068000000.00 |
33372000000.00 |
32097333333.33 |
31124666666.67 |
29351000000.00 |
26597333333.33 |
24084000000.00 |
21884000000.00 |
21367333333.33 |
20420666666.67 |
20560666666.67 |
13309666666.67 |
10458500000.00 |
0.0 |
normalized::inventory_3 |
23493000000.00 |
21842666666.67 |
20004666666.67 |
19376333333.33 |
18762333333.33 |
17387333333.33 |
15003000000.00 |
12626333333.33 |
10699000000.00 |
9952000000.00 |
9531666666.67 |
8583666666.67 |
5358666666.67 |
3550500000.00 |
0.0 |
normalized::payables_3 |
31993000000.00 |
31307000000.00 |
29443666666.67 |
27910333333.33 |
25985333333.33 |
24169666666.67 |
21537333333.33 |
21116666666.67 |
21146666666.67 |
22236666666.67 |
20623000000.00 |
18480333333.33 |
11430666666.67 |
7913000000.00 |
0.0 |
normalized::working_capital_3 |
32522666666.67 |
27603666666.67 |
23933000000.00 |
23563333333.33 |
23901666666.67 |
22568666666.66 |
20063000000.00 |
15593666666.66 |
11436333333.33 |
9082666666.66 |
9329333333.34 |
10664000000.01 |
7237666666.67 |
6096000000.00 |
0.0 |
normalized::invested_capital_3 |
196994000000.00 |
183275000000.00 |
172127666666.67 |
163841333333.33 |
156502333333.34 |
150476333333.33 |
144137000000.00 |
135290999999.99 |
124041333333.33 |
110822666666.66 |
100122666666.67 |
93091666666.68 |
60437333333.34 |
44788500000.00 |
0.0 |
normalized::capex_5 |
15428000000.00 |
14453600000.00 |
13702400000.00 |
13638000000.00 |
14252000000.00 |
14093200000.00 |
13403200000.00 |
13016600000.00 |
12064000000.00 |
10043600000.00 |
7994000000.00 |
7220750000.00 |
6369333333.33 |
5458500000.00 |
4937000000.00 |
normalized::depreciation_5 |
10952600000.00 |
10411200000.00 |
10069000000.00 |
9705600000.00 |
9142200000.00 |
8603400000.00 |
7949200000.00 |
7342400000.00 |
6660600000.00 |
5104800000.00 |
3630800000.00 |
2911500000.00 |
1830666666.67 |
0.0 |
0.0 |
normalized::equity_5 |
488803800000.00 |
445802000000.00 |
419856600000.00 |
374142400000.00 |
335600600000.00 |
298493400000.00 |
272890400000.00 |
240817200000.00 |
217337600000.00 |
198199000000.00 |
149593600000.00 |
130870750000.00 |
110631666666.67 |
81467000000.00 |
0.0 |
normalized::debt_5 |
117108000000.00 |
110951800000.00 |
109537400000.00 |
107013800000.00 |
100492600000.00 |
95860800000.00 |
90900000000.00 |
80312800000.00 |
72060800000.00 |
66917800000.00 |
50876000000.00 |
45423500000.00 |
39652666666.67 |
29287000000.00 |
0.0 |
normalized::capital_5 |
605911800000.00 |
556753800000.00 |
529394000000.00 |
481156200000.00 |
436093200000.00 |
394354200000.00 |
363790400000.00 |
321130000000.00 |
289398400000.00 |
265116800000.00 |
200469600000.00 |
176294250000.00 |
150284333333.34 |
110754000000.00 |
0.0 |
normalized::ppnenet_5 |
156493600000.00 |
147326400000.00 |
140909600000.00 |
134555400000.00 |
128368000000.00 |
123811200000.00 |
117951600000.00 |
109851600000.00 |
101542600000.00 |
92963800000.00 |
69953000000.00 |
61820750000.00 |
53199666666.67 |
38692500000.00 |
0.0 |
normalized::receivables_5 |
37559200000.00 |
35037200000.00 |
32214400000.00 |
30556200000.00 |
28754800000.00 |
26641600000.00 |
24428200000.00 |
22900400000.00 |
21283400000.00 |
20806200000.00 |
16435800000.00 |
15420500000.00 |
13309666666.67 |
10458500000.00 |
0.0 |
normalized::inventory_5 |
21907800000.00 |
20889800000.00 |
19289800000.00 |
18244400000.00 |
16786000000.00 |
14862800000.00 |
13038000000.00 |
11499800000.00 |
10149400000.00 |
9186400000.00 |
7139200000.00 |
6437750000.00 |
5358666666.67 |
3550500000.00 |
0.0 |
normalized::payables_5 |
30786800000.00 |
29461600000.00 |
27735200000.00 |
26092800000.00 |
23599800000.00 |
22739000000.00 |
22034600000.00 |
21350600000.00 |
20611000000.00 |
20200400000.00 |
15539000000.00 |
13860250000.00 |
11430666666.67 |
7913000000.00 |
0.0 |
normalized::working_capital_5 |
28680200000.00 |
26465400000.00 |
23769000000.00 |
22707800000.00 |
21941000000.00 |
18765400000.00 |
15431600000.00 |
13049600000.00 |
10821800000.00 |
9792200000.00 |
8036000000.00 |
7998000000.00 |
7237666666.67 |
6096000000.00 |
0.0 |
normalized::invested_capital_5 |
185173800000.00 |
173791800000.00 |
164678600000.00 |
157263200000.00 |
150309000000.00 |
142576600000.00 |
133383200000.00 |
122901200000.00 |
112364400000.00 |
102756000000.00 |
77989000000.00 |
69818750000.00 |
60437333333.34 |
44788500000.00 |
0.0 |
normalized::capex_7 |
14769285714.29 |
13847142857.14 |
13935428571.43 |
14208142857.14 |
13933142857.14 |
13046857142.86 |
12140285714.29 |
11322000000.00 |
10176714285.71 |
9192500000.00 |
7994000000.00 |
7220750000.00 |
6369333333.33 |
5458500000.00 |
4937000000.00 |
normalized::depreciation_7 |
10532857142.86 |
10020714285.71 |
9575000000.00 |
9096714285.71 |
8512714285.71 |
7954142857.14 |
7341714285.71 |
6029142857.14 |
4757571428.57 |
4254000000.00 |
3630800000.00 |
2911500000.00 |
1830666666.67 |
0.0 |
0.0 |
normalized::equity_7 |
449781857142.86 |
409617571428.57 |
377752714285.71 |
338909428571.43 |
306502142857.14 |
272648571428.57 |
246428714285.71 |
219425857142.86 |
178517428571.43 |
165165833333.33 |
149593600000.00 |
130870750000.00 |
110631666666.67 |
81467000000.00 |
0.0 |
normalized::debt_7 |
114100285714.29 |
110296428571.43 |
104802857142.86 |
99938142857.14 |
93622571428.57 |
87818000000.00 |
82517142857.14 |
74360285714.29 |
59839714285.71 |
55764833333.33 |
50876000000.00 |
45423500000.00 |
39652666666.67 |
29287000000.00 |
0.0 |
normalized::capital_7 |
563882142857.15 |
519914000000.00 |
482555571428.57 |
438847571428.57 |
400124714285.71 |
360466571428.57 |
328945857142.85 |
293786142857.15 |
238357142857.14 |
220930666666.66 |
200469600000.00 |
176294250000.00 |
150284333333.34 |
110754000000.00 |
0.0 |
normalized::ppnenet_7 |
148918857142.86 |
141225000000.00 |
135512285714.29 |
129730000000.00 |
122768000000.00 |
115603142857.14 |
108522285714.29 |
101265285714.29 |
83585428571.43 |
77469833333.33 |
69953000000.00 |
61820750000.00 |
53199666666.67 |
38692500000.00 |
0.0 |
normalized::receivables_7 |
35536000000.00 |
33096428571.43 |
30210285714.29 |
28276571428.57 |
26589000000.00 |
25065428571.43 |
23272285714.29 |
22061571428.57 |
18190571428.57 |
17338500000.00 |
16435800000.00 |
15420500000.00 |
13309666666.67 |
10458500000.00 |
0.0 |
normalized::inventory_7 |
20853428571.43 |
19648857142.86 |
17727428571.43 |
16196285714.29 |
14873000000.00 |
13419142857.14 |
11977142857.14 |
10510714285.71 |
8264000000.00 |
7655333333.33 |
7139200000.00 |
6437750000.00 |
5358666666.67 |
3550500000.00 |
0.0 |
normalized::payables_7 |
29182714285.71 |
27720142857.14 |
25531285714.29 |
24521428571.43 |
23365714285.71 |
22442571428.57 |
21398285714.29 |
20149285714.29 |
16983000000.00 |
16833666666.67 |
15539000000.00 |
13860250000.00 |
11430666666.67 |
7913000000.00 |
0.0 |
normalized::working_capital_7 |
27206714285.72 |
25025142857.15 |
22406428571.43 |
19951428571.43 |
18096285714.29 |
16042000000.00 |
13851142857.14 |
12422999999.99 |
9471571428.57 |
8160166666.66 |
8036000000.00 |
7998000000.00 |
7237666666.67 |
6096000000.00 |
0.0 |
normalized::invested_capital_7 |
176125571428.58 |
166250142857.15 |
157918714285.72 |
149681428571.43 |
140864285714.29 |
131645142857.14 |
122373428571.43 |
113688285714.28 |
93057000000.00 |
85629999999.99 |
77989000000.00 |
69818750000.00 |
60437333333.34 |
44788500000.00 |
0.0 |
pe |
8.00 |
inf |
7.36 |
12.58 |
6.77 |
116.25 |
10.78 |
16.40 |
13.33 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
pb |
1.37 |
1.42 |
1.30 |
1.21 |
1.29 |
1.43 |
1.39 |
1.40 |
1.26 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
roa |
12.67% |
0.0 |
12.80% |
6.81% |
14.51% |
0.57% |
3.84% |
6.10% |
6.64% |
5.80% |
6.74% |
5.66% |
4.11% |
0.0 |
0.0 |
roe |
24.95% |
0.0 |
24.78% |
13.00% |
29.13% |
1.14% |
8.32% |
13.02% |
14.38% |
12.52% |
15.03% |
13.16% |
9.40% |
0.0 |
0.0 |