interestCoverage |
15.12 |
183.78 |
151.76 |
137.96 |
98.73 |
114.21 |
85.47 |
69.64 |
48.77 |
48.34 |
56.71 |
44.48 |
57.61 |
24.10 |
24.02 |
0.59 |
interestRate |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.32 |
inf |
leverage |
1.00 |
0.22 |
0.39 |
0.39 |
0.43 |
0.49 |
0.45 |
0.46 |
0.51 |
0.55 |
0.56 |
0.64 |
1.26 |
1.08 |
0.17 |
nanB |
margin_gross |
0.29 |
0.47 |
0.46 |
0.46 |
0.45 |
0.43 |
0.43 |
0.42 |
0.42 |
0.41 |
0.40 |
0.40 |
0.29 |
0.26 |
0.27 |
0.32 |
margin_cfo |
0.07 |
0.13 |
0.11 |
0.10 |
0.12 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.05 |
0.05 |
0.01 |
roce |
23.42% |
32.72% |
25.73% |
23.10% |
25.70% |
18.48% |
18.66% |
19.75% |
19.54% |
17.32% |
18.20% |
17.94% |
22.93% |
12.73% |
107.62% |
inf |
normalized::roce_3 |
28.95 |
27.19 |
24.87 |
22.42 |
21.03 |
18.91 |
19.28 |
18.90 |
18.37 |
17.80 |
19.26 |
18.02 |
22.67 |
22.71 |
110.52 |
inf |
normalized::roce_5 |
26.76 |
25.16 |
22.44 |
21.26 |
20.56 |
18.74 |
18.72 |
18.60 |
18.88 |
17.88 |
19.88 |
20.75 |
22.82 |
22.71 |
110.52 |
inf |
normalized::roce_7 |
24.17 |
23.67 |
21.79 |
20.59 |
19.89 |
18.59 |
18.98 |
18.51 |
19.29 |
19.26 |
19.94 |
20.75 |
22.82 |
22.71 |
110.52 |
inf |
roic |
24.72% |
45.11% |
39.14% |
38.28% |
45.13% |
33.11% |
31.04% |
25.00% |
24.88% |
22.55% |
22.62% |
22.78% |
23.81% |
12.87% |
86.71% |
inf |
normalized::roic_3 |
41.33 |
41.04 |
40.70 |
38.86 |
36.56 |
29.56 |
26.85 |
24.19 |
23.38 |
22.64 |
23.00 |
20.17 |
22.92 |
22.38 |
89.05 |
inf |
normalized::roic_5 |
41.46 |
40.37 |
37.51 |
34.45 |
31.74 |
27.26 |
25.20 |
23.64 |
23.33 |
21.30 |
22.80 |
22.96 |
23.07 |
22.38 |
89.05 |
inf |
normalized::roic_7 |
38.73 |
37.01 |
33.91 |
31.45 |
29.22 |
26.06 |
24.74 |
22.54 |
23.16 |
22.79 |
22.86 |
22.96 |
23.07 |
22.38 |
89.05 |
inf |
rotc |
26.42% |
52.38% |
49.13% |
47.29% |
54.33% |
40.04% |
36.46% |
27.85% |
28.08% |
25.79% |
25.89% |
26.01% |
26.00% |
13.98% |
92.48% |
inf |
normalized::rotic_3 |
49.49 |
49.83 |
50.18 |
47.27 |
43.72 |
34.37 |
30.52 |
27.28 |
26.62 |
25.89 |
25.96 |
22.37 |
24.93 |
24.25 |
94.97 |
inf |
normalized::rotic_5 |
50.05 |
48.90 |
45.65 |
40.83 |
36.93 |
31.39 |
28.72 |
26.79 |
26.41 |
23.97 |
25.48 |
25.42 |
25.10 |
24.25 |
94.97 |
inf |
normalized::rotic_7 |
46.57 |
44.10 |
40.29 |
36.83 |
33.84 |
29.96 |
28.07 |
25.33 |
26.04 |
25.61 |
25.56 |
25.42 |
25.10 |
24.25 |
94.97 |
inf |
revenue |
147.18B |
1398.70B |
1340.68B |
1253.16B |
1169.15B |
1006.06B |
955.99B |
900.34B |
841.73B |
803.68B |
779.77B |
755.39B |
623.70B |
540.30B |
509.87B |
78.55B |
normalized_revenue_3 |
962.19B |
1330.85B |
1254.33B |
1142.79B |
1043.74B |
954.13B |
899.35B |
848.58B |
808.39B |
779.61B |
719.62B |
639.80B |
557.96B |
376.24B |
294.21B |
78.55B |
normalized_revenue_5 |
1061.77B |
1233.55B |
1145.01B |
1056.94B |
974.65B |
901.56B |
856.30B |
816.18B |
760.85B |
700.57B |
641.81B |
501.56B |
438.11B |
376.24B |
294.21B |
78.55B |
normalized_revenue_7 |
1038.70B |
1146.30B |
1066.73B |
990.01B |
922.39B |
863.28B |
808.66B |
749.27B |
693.49B |
584.47B |
547.93B |
501.56B |
438.11B |
376.24B |
294.21B |
78.55B |
revenue_YoY |
-89.48% |
4.33% |
6.98% |
7.18% |
16.21% |
5.24% |
6.18% |
6.96% |
4.73% |
3.07% |
3.23% |
21.12% |
15.43% |
5.97% |
549.11% |
nan% |
revenue_5_CAGR |
-33.93% |
6.81% |
7.00% |
6.84% |
6.79% |
4.59% |
4.16% |
3.57% |
6.18% |
8.27% |
8.87% |
57.26% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
10.36B |
183.38B |
149.53B |
127.50B |
143.41B |
103.61B |
92.71B |
85.52B |
78.90B |
69.22B |
66.96B |
59.93B |
51.63B |
25.99B |
24.99B |
0.67B |
normalized_cashflow::operating_3 |
114.42B |
153.47B |
140.15B |
124.84B |
113.25B |
93.95B |
85.71B |
77.88B |
71.69B |
65.37B |
59.50B |
45.85B |
34.20B |
17.22B |
12.83B |
0.67B |
normalized_cashflow::operating_5 |
122.84B |
141.49B |
123.35B |
110.55B |
100.83B |
85.99B |
78.66B |
72.10B |
65.33B |
54.75B |
45.90B |
32.64B |
25.82B |
17.22B |
12.83B |
0.67B |
normalized_cashflow::operating_7 |
115.79B |
126.52B |
111.60B |
100.13B |
91.48B |
79.55B |
72.12B |
62.59B |
53.94B |
42.77B |
38.36B |
32.64B |
25.82B |
17.22B |
12.83B |
0.67B |
cashflow::operating_YoY |
-94.35% |
22.64% |
17.28% |
-11.10% |
38.41% |
11.75% |
8.41% |
8.40% |
13.98% |
3.38% |
11.73% |
16.08% |
98.63% |
4.03% |
3613.56% |
nan% |
cashflow::operating_5_CAGR |
-40.87% |
12.09% |
10.03% |
8.31% |
12.70% |
8.40% |
6.73% |
7.37% |
8.85% |
21.64% |
21.79% |
145.44% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.04 |
0.01 |
normalized_cashflow::operating_5_margin |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.04 |
0.01 |
normalized_cashflow::operating_7_margin |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.04 |
0.01 |
shares_calc_YoY |
-4.03% |
0.67% |
0.19% |
-3.81% |
-4.18% |
-1.14% |
-2.84% |
-0.80% |
-6.14% |
-8.57% |
-2.89% |
-3.06% |
-1.66% |
-6.04% |
-2.49% |
nan% |
shares_calc_5_CAGR |
-1.42% |
-1.45% |
-1.80% |
-2.41% |
-1.80% |
-2.21% |
-3.72% |
-3.73% |
-4.18% |
-3.28% |
-2.75% |
-2.67% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
inf |
0.26% |
0.21% |
0.18% |
0.13% |
0.12% |
0.15% |
0.26% |
0.25% |
0.19% |
0.18% |
0.15% |
0.16% |
0.08% |
0.09% |
7.73% |
yield_ev_3 |
inf |
0.22% |
0.20% |
0.18% |
0.10% |
0.11% |
0.14% |
0.24% |
0.23% |
0.18% |
0.16% |
0.12% |
0.10% |
0.06% |
0.05% |
7.73% |
yield_ev_5 |
inf |
0.20% |
0.17% |
0.16% |
0.09% |
0.10% |
0.12% |
0.22% |
0.21% |
0.15% |
0.12% |
0.08% |
0.08% |
0.06% |
0.05% |
7.73% |
yield_ev_7 |
inf |
0.18% |
0.16% |
0.14% |
0.08% |
0.09% |
0.11% |
0.19% |
0.17% |
0.12% |
0.10% |
0.08% |
0.08% |
0.06% |
0.05% |
7.73% |
yield_mktcap |
inf |
0.26% |
0.21% |
0.18% |
0.13% |
0.12% |
0.15% |
0.26% |
0.25% |
0.20% |
0.18% |
0.15% |
0.16% |
0.08% |
0.09% |
7.73% |
capexToRevenue |
0.00 |
0.06 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.00 |
normalized::capexToRevenue_3 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
normalized::capexToRevenue_5 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
normalized::capexToRevenue_7 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
depreciationToRevenue |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
normalized::depreciationToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
normalized::depreciationToRevenue_5 |
0.02 |
0.02 |
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 |
0.03 |
normalized::depreciationToRevenue_7 |
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 |
0.02 |
0.03 |
receivablesToRevenue |
0.00 |
0.05 |
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.0 |
0.0 |
normalized::receivablesToRevenue_3 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.0 |
0.0 |
normalized::receivablesToRevenue_5 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.0 |
0.0 |
normalized::receivablesToRevenue_7 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.0 |
0.0 |
inventoryToRevenue |
0.13 |
0.07 |
0.07 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.09 |
0.10 |
0.02 |
0.0 |
normalized::inventoryToRevenue_3 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.07 |
0.05 |
0.02 |
0.0 |
normalized::inventoryToRevenue_5 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.07 |
0.07 |
0.05 |
0.02 |
0.0 |
normalized::inventoryToRevenue_7 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.05 |
0.02 |
0.0 |
payablesToRevenue |
0.11 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.06 |
0.08 |
0.08 |
0.02 |
0.0 |
normalized::payablesToRevenue_3 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.01 |
0.0 |
normalized::payablesToRevenue_7 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.02 |
0.02 |
0.00 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
0.0 |
StockMarketPrice |
|
1388.29 |
1333.11 |
1149.66 |
1380.18 |
1043.12 |
793.70 |
567.87 |
575.99 |
475.23 |
465.93 |
437.35 |
404.30 |
286.49 |
251.40 |
154.01 |
revenue::cost |
105.10B |
741.25B |
728.40B |
675.50B |
641.09B |
572.76B |
546.84B |
518.15B |
488.00B |
475.44B |
465.52B |
454.12B |
442.63B |
399.05B |
374.72B |
53.33B |
ppnenet |
39.23B |
350.06B |
304.36B |
269.59B |
263.99B |
258.75B |
254.31B |
307.10B |
280.98B |
268.44B |
258.58B |
230.43B |
198.57B |
185.95B |
27.02B |
0.0 |
grossincome |
42.08B |
657.45B |
612.28B |
577.66B |
528.06B |
433.30B |
409.15B |
382.18B |
353.73B |
328.24B |
314.25B |
301.27B |
181.06B |
141.25B |
135.12B |
25.22B |
marketcap |
0.0 |
69798.94B |
70573.54B |
70565.63B |
111440.54B |
87357.02B |
63026.24B |
32786.98B |
31631.35B |
35441.21B |
37750.17B |
39391.56B |
32916.61B |
30762.89B |
27709.34B |
8.71B |
ev |
0.0 |
69801.04B |
70685.91B |
70666.67B |
111545.05B |
87493.80B |
63136.34B |
32889.04B |
31742.60B |
35553.43B |
37847.23B |
39494.50B |
33032.87B |
30861.29B |
27710.41B |
8.71B |
equity |
22.08B |
459.24B |
418.82B |
396.48B |
391.06B |
377.51B |
341.92B |
297.33B |
266.57B |
257.23B |
236.47B |
204.03B |
99.82B |
98.02B |
19.92B |
0.0 |
interest_expense |
0.69B |
1.00B |
0.99B |
0.92B |
1.45B |
0.91B |
1.08B |
1.23B |
1.62B |
1.43B |
1.18B |
1.35B |
0.90B |
1.08B |
1.04B |
1.15B |
shares |
500.22B |
21.68B |
22.31B |
23.00B |
11.21B |
11.25B |
4.78B |
4.87B |
5.01B |
5.17B |
5.20B |
5.27B |
4.97B |
4.77B |
4.73B |
1.07B |
shares_calc |
500.22B |
521.22B |
517.75B |
516.76B |
537.22B |
560.68B |
567.12B |
583.68B |
588.37B |
626.84B |
685.58B |
706.01B |
728.27B |
740.60B |
788.19B |
808.28B |
sbc |
0.36B |
23.91B |
23.65B |
20.49B |
16.41B |
13.88B |
11.64B |
10.12B |
8.41B |
7.38B |
5.75B |
4.78B |
3.50B |
0.14B |
0.15B |
0.12B |
capex |
0.09B |
78.00B |
54.97B |
49.77B |
39.62B |
37.04B |
37.91B |
38.95B |
27.04B |
24.93B |
24.93B |
26.54B |
20.61B |
13.80B |
12.91B |
0.03B |
depreciation |
3.95B |
33.05B |
29.23B |
31.91B |
28.30B |
29.35B |
26.63B |
23.67B |
20.93B |
19.07B |
17.14B |
16.20B |
13.90B |
10.70B |
10.14B |
2.28B |
inventory |
19.45B |
92.42B |
99.41B |
98.77B |
81.55B |
75.35B |
73.85B |
71.69B |
68.37B |
68.55B |
67.41B |
57.44B |
55.29B |
51.71B |
9.54B |
0.0 |
payables |
16.89B |
99.91B |
98.11B |
99.75B |
88.89B |
81.67B |
78.18B |
73.82B |
64.38B |
58.57B |
59.17B |
48.72B |
46.94B |
44.99B |
7.74B |
0.0 |
receivables |
0.13B |
63.97B |
76.42B |
64.47B |
61.13B |
60.47B |
48.68B |
37.09B |
32.07B |
28.48B |
29.22B |
23.97B |
9.90B |
9.30B |
0.0 |
0.0 |
normalized::capex_3 |
44.35B |
60.91B |
48.12B |
42.14B |
38.19B |
37.97B |
34.64B |
30.31B |
25.63B |
25.47B |
24.03B |
20.32B |
15.77B |
8.91B |
6.47B |
0.03B |
normalized::depreciation_3 |
22.08B |
31.40B |
29.81B |
29.85B |
28.09B |
26.55B |
23.75B |
21.23B |
19.05B |
17.47B |
15.75B |
13.60B |
11.58B |
7.71B |
6.21B |
2.28B |
normalized::equity_3 |
300.05B |
424.85B |
402.12B |
388.35B |
370.16B |
338.92B |
301.94B |
273.71B |
253.43B |
232.58B |
180.11B |
133.96B |
72.59B |
39.31B |
9.96B |
0.0 |
normalized::debt_3 |
95.18B |
139.58B |
161.50B |
168.46B |
168.33B |
157.93B |
142.59B |
138.38B |
136.94B |
134.59B |
128.92B |
120.52B |
78.28B |
36.49B |
1.65B |
0.0 |
normalized::capital_3 |
395.23B |
564.43B |
563.62B |
556.81B |
538.50B |
496.85B |
444.53B |
412.09B |
390.37B |
367.16B |
309.03B |
254.48B |
150.86B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_3 |
231.22B |
308.00B |
279.31B |
264.11B |
259.02B |
273.39B |
280.80B |
285.51B |
269.33B |
252.48B |
229.19B |
204.98B |
137.18B |
70.99B |
13.51B |
0.0 |
normalized::receivables_3 |
46.84B |
68.29B |
67.34B |
62.02B |
56.76B |
48.74B |
39.28B |
32.55B |
29.93B |
27.22B |
21.03B |
14.39B |
6.40B |
3.10B |
0.0 |
0.0 |
normalized::inventory_3 |
70.43B |
96.86B |
93.24B |
85.22B |
76.92B |
73.63B |
71.30B |
69.54B |
68.11B |
64.47B |
60.05B |
54.81B |
38.85B |
20.42B |
4.77B |
0.0 |
normalized::payables_3 |
71.63B |
99.25B |
95.58B |
90.10B |
82.91B |
77.89B |
72.13B |
65.59B |
60.71B |
55.49B |
51.61B |
46.88B |
33.22B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_3 |
45.63B |
65.90B |
65.00B |
57.14B |
50.76B |
44.48B |
38.46B |
36.49B |
37.33B |
36.20B |
29.47B |
22.32B |
12.02B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_3 |
276.85B |
373.90B |
344.31B |
321.25B |
309.78B |
317.87B |
319.26B |
322.00B |
306.66B |
288.69B |
258.66B |
227.30B |
149.20B |
76.93B |
14.41B |
0.0 |
normalized::capex_5 |
44.49B |
51.88B |
43.86B |
40.66B |
36.11B |
33.18B |
30.75B |
28.48B |
24.81B |
22.16B |
19.76B |
14.78B |
11.84B |
8.91B |
6.47B |
0.03B |
normalized::depreciation_5 |
25.29B |
30.37B |
29.09B |
27.97B |
25.78B |
23.93B |
21.49B |
19.40B |
17.45B |
15.40B |
13.62B |
10.64B |
9.26B |
7.71B |
6.21B |
2.28B |
normalized::equity_5 |
337.53B |
408.62B |
385.16B |
360.86B |
334.88B |
308.11B |
279.90B |
252.33B |
212.83B |
179.12B |
131.65B |
84.36B |
54.44B |
39.31B |
9.96B |
0.0 |
normalized::debt_5 |
121.56B |
153.75B |
164.52B |
159.21B |
155.56B |
150.65B |
140.30B |
135.31B |
133.25B |
127.06B |
99.24B |
72.97B |
58.71B |
36.49B |
1.65B |
0.0 |
normalized::capital_5 |
459.10B |
562.37B |
549.68B |
520.07B |
490.44B |
458.76B |
420.20B |
387.64B |
346.07B |
306.17B |
230.90B |
157.33B |
113.15B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_5 |
245.45B |
289.35B |
270.20B |
270.75B |
273.03B |
273.92B |
273.88B |
269.11B |
247.40B |
228.39B |
180.11B |
128.39B |
102.88B |
70.99B |
13.51B |
0.0 |
normalized::receivables_5 |
53.22B |
65.29B |
62.23B |
54.37B |
47.89B |
41.36B |
35.11B |
30.17B |
24.73B |
20.17B |
14.48B |
8.63B |
4.80B |
3.10B |
0.0 |
0.0 |
normalized::inventory_5 |
78.32B |
89.50B |
85.78B |
80.24B |
74.16B |
71.56B |
69.98B |
66.69B |
63.41B |
60.08B |
48.28B |
34.80B |
29.13B |
20.42B |
4.77B |
0.0 |
normalized::payables_5 |
80.71B |
93.66B |
89.32B |
84.46B |
77.39B |
71.32B |
66.82B |
60.93B |
55.56B |
51.68B |
41.51B |
29.68B |
24.92B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_5 |
50.83B |
61.12B |
58.70B |
50.14B |
44.66B |
41.60B |
38.26B |
35.93B |
32.59B |
28.58B |
21.24B |
13.75B |
9.02B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_5 |
296.28B |
350.47B |
328.90B |
320.89B |
317.69B |
315.51B |
312.14B |
305.03B |
279.99B |
256.97B |
201.35B |
142.14B |
111.90B |
76.93B |
14.41B |
0.0 |
normalized::capex_7 |
42.49B |
48.04B |
40.76B |
36.47B |
32.92B |
31.05B |
28.70B |
25.26B |
21.54B |
17.68B |
16.47B |
14.78B |
11.84B |
8.91B |
6.47B |
0.03B |
normalized::depreciation_7 |
26.06B |
28.88B |
27.15B |
25.70B |
23.59B |
21.86B |
19.65B |
17.37B |
15.44B |
12.78B |
11.73B |
10.64B |
9.26B |
7.71B |
6.21B |
2.28B |
normalized::equity_7 |
343.87B |
383.19B |
355.67B |
332.59B |
309.73B |
283.01B |
243.34B |
208.50B |
168.87B |
130.78B |
109.71B |
84.36B |
54.44B |
39.31B |
9.96B |
0.0 |
normalized::debt_7 |
135.13B |
151.35B |
156.48B |
153.65B |
150.22B |
144.95B |
136.70B |
129.73B |
110.81B |
91.23B |
82.70B |
72.97B |
58.71B |
36.49B |
1.65B |
0.0 |
normalized::capital_7 |
479.00B |
534.54B |
512.15B |
486.23B |
459.94B |
427.96B |
380.04B |
338.22B |
279.68B |
222.01B |
192.41B |
157.33B |
113.15B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_7 |
248.61B |
286.88B |
277.01B |
271.88B |
270.31B |
265.51B |
256.92B |
247.15B |
207.14B |
167.00B |
150.09B |
128.39B |
102.88B |
70.99B |
13.51B |
0.0 |
normalized::receivables_7 |
53.61B |
58.89B |
54.33B |
47.48B |
42.45B |
37.14B |
29.92B |
24.29B |
18.99B |
14.41B |
12.06B |
8.63B |
4.80B |
3.10B |
0.0 |
0.0 |
normalized::inventory_7 |
77.26B |
84.72B |
81.28B |
76.88B |
72.40B |
68.95B |
66.09B |
62.92B |
54.04B |
44.28B |
40.23B |
34.80B |
29.13B |
20.42B |
4.77B |
0.0 |
normalized::payables_7 |
80.48B |
88.62B |
83.54B |
77.89B |
72.10B |
66.36B |
61.40B |
56.66B |
47.22B |
38.02B |
34.59B |
29.68B |
24.92B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_7 |
50.38B |
54.99B |
52.07B |
46.46B |
42.75B |
39.73B |
34.60B |
30.56B |
25.82B |
20.67B |
17.70B |
13.75B |
9.02B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_7 |
298.99B |
341.87B |
329.08B |
318.34B |
313.05B |
305.25B |
291.52B |
277.71B |
232.96B |
187.67B |
167.79B |
142.14B |
111.90B |
76.93B |
14.41B |
0.0 |
debt |
22.18B |
101.14B |
162.23B |
155.37B |
166.89B |
183.12B |
154.99B |
135.68B |
137.11B |
142.36B |
131.36B |
130.04B |
125.37B |
106.16B |
3.30B |
0.0 |