interestCoverage |
20.18 |
20.35 |
48.01 |
112.07 |
172.43 |
154.93 |
105.60 |
51.58 |
41.71 |
58.85 |
46.65 |
45.53 |
24.92 |
16.88 |
16.36 |
interestRate |
0.04 |
0.04 |
0.01 |
0.01 |
0.00 |
0.03 |
0.04 |
0.05 |
0.03 |
0.04 |
0.04 |
0.05 |
0.07 |
0.09 |
inf |
leverage |
0.34 |
0.36 |
0.85 |
0.26 |
0.67 |
0.15 |
0.20 |
0.46 |
0.99 |
0.29 |
0.23 |
0.19 |
0.25 |
0.26 |
nanB |
margin_gross |
0.80 |
0.80 |
0.83 |
0.84 |
0.28 |
0.27 |
0.26 |
0.27 |
0.26 |
0.18 |
0.29 |
0.30 |
0.28 |
0.27 |
0.27 |
margin_cfo |
0.30 |
0.35 |
0.31 |
0.34 |
0.31 |
0.34 |
0.35 |
0.31 |
0.31 |
0.38 |
0.32 |
0.33 |
0.30 |
0.27 |
0.29 |
roce |
19.79% |
21.46% |
12.81% |
26.09% |
28.34% |
53.67% |
62.54% |
81.09% |
63.29% |
52.90% |
38.25% |
32.55% |
36.44% |
30.65% |
inf |
normalized::roce_3 |
17.59 |
18.37 |
18.61 |
31.57 |
42.22 |
62.35 |
67.54 |
63.82 |
49.44 |
40.08 |
35.61 |
33.19 |
48.44 |
60.85 |
inf |
normalized::roce_5 |
19.58 |
21.38 |
23.70 |
38.17 |
48.33 |
60.60 |
56.83 |
48.89 |
42.54 |
37.62 |
41.28 |
42.33 |
48.44 |
60.85 |
inf |
normalized::roce_7 |
22.31 |
24.41 |
26.93 |
41.01 |
47.44 |
51.80 |
49.05 |
44.21 |
45.56 |
43.25 |
41.28 |
42.33 |
48.44 |
60.85 |
inf |
roic |
484.04% |
520.74% |
437.95% |
416.67% |
328.88% |
297.95% |
260.10% |
155.24% |
141.61% |
232.99% |
238.61% |
246.13% |
219.75% |
180.57% |
inf |
normalized::roic_3 |
482.17 |
462.08 |
397.71 |
348.21 |
294.50 |
230.17 |
179.99 |
169.45 |
193.83 |
238.80 |
234.84 |
207.86 |
272.32 |
333.50 |
inf |
normalized::roic_5 |
444.82 |
407.68 |
350.25 |
282.86 |
225.87 |
209.55 |
197.21 |
191.09 |
206.54 |
224.17 |
261.26 |
265.08 |
272.32 |
333.50 |
inf |
normalized::roic_7 |
400.52 |
344.30 |
281.55 |
252.15 |
228.09 |
216.45 |
204.77 |
193.14 |
227.84 |
257.76 |
261.26 |
265.08 |
272.32 |
333.50 |
inf |
rotc |
484.04% |
520.74% |
437.95% |
416.67% |
328.88% |
297.95% |
260.10% |
155.24% |
141.61% |
232.99% |
238.61% |
246.13% |
219.75% |
180.57% |
inf |
normalized::rotic_3 |
482.17 |
462.08 |
397.71 |
348.21 |
294.50 |
230.17 |
179.99 |
169.45 |
193.83 |
238.80 |
234.84 |
215.39 |
288.74 |
358.47 |
inf |
normalized::rotic_5 |
444.82 |
407.68 |
350.25 |
282.86 |
225.87 |
209.55 |
197.21 |
191.09 |
206.54 |
224.17 |
265.14 |
274.69 |
288.74 |
358.47 |
inf |
normalized::rotic_7 |
400.52 |
344.30 |
281.55 |
252.15 |
228.09 |
216.45 |
204.77 |
193.14 |
227.84 |
257.76 |
265.14 |
274.69 |
288.74 |
358.47 |
inf |
revenue |
16.29B |
14.37B |
12.73B |
9.63B |
7.68B |
6.78B |
6.03B |
5.20B |
4.69B |
4.19B |
4.51B |
4.17B |
4.15B |
3.77B |
3.40B |
normalized_revenue_3 |
14.46B |
12.24B |
10.01B |
8.03B |
6.83B |
6.00B |
5.30B |
4.69B |
4.46B |
4.29B |
4.28B |
4.03B |
3.78B |
3.59B |
3.40B |
normalized_revenue_5 |
12.14B |
10.24B |
8.57B |
7.06B |
6.08B |
5.38B |
4.92B |
4.55B |
4.34B |
4.16B |
4.00B |
3.87B |
3.78B |
3.59B |
3.40B |
normalized_revenue_7 |
10.50B |
8.92B |
7.53B |
6.31B |
5.58B |
5.08B |
4.71B |
4.38B |
4.13B |
4.03B |
4.00B |
3.87B |
3.78B |
3.59B |
3.40B |
revenue_YoY |
13.34% |
12.90% |
32.11% |
25.45% |
13.19% |
12.60% |
15.95% |
10.69% |
11.98% |
-6.97% |
8.03% |
0.48% |
10.05% |
10.84% |
nan% |
revenue_5_CAGR |
16.22% |
16.19% |
16.13% |
13.14% |
10.34% |
10.11% |
5.98% |
4.49% |
2.49% |
2.13% |
5.78% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
4.88B |
5.05B |
3.89B |
3.25B |
2.41B |
2.32B |
2.11B |
1.60B |
1.46B |
1.59B |
1.45B |
1.37B |
1.25B |
1.01B |
1.00B |
normalized_cashflow::operating_3 |
4.61B |
4.06B |
3.18B |
2.66B |
2.28B |
2.01B |
1.72B |
1.55B |
1.50B |
1.47B |
1.35B |
1.21B |
1.09B |
1.01B |
1.00B |
normalized_cashflow::operating_5 |
3.90B |
3.38B |
2.80B |
2.34B |
1.98B |
1.82B |
1.64B |
1.49B |
1.42B |
1.33B |
1.21B |
1.16B |
1.09B |
1.01B |
1.00B |
normalized_cashflow::operating_7 |
3.42B |
2.95B |
2.44B |
2.11B |
1.85B |
1.70B |
1.55B |
1.39B |
1.30B |
1.28B |
1.21B |
1.16B |
1.09B |
1.01B |
1.00B |
cashflow::operating_YoY |
-3.21% |
29.75% |
19.66% |
34.63% |
3.87% |
10.04% |
32.08% |
9.52% |
-8.12% |
9.89% |
5.86% |
9.63% |
23.00% |
1.50% |
nan% |
cashflow::operating_5_CAGR |
15.14% |
16.77% |
12.99% |
15.24% |
10.58% |
7.90% |
7.87% |
3.20% |
3.22% |
9.42% |
7.70% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.32 |
0.33 |
0.32 |
0.33 |
0.33 |
0.34 |
0.32 |
0.33 |
0.34 |
0.34 |
0.32 |
0.30 |
0.29 |
0.28 |
0.29 |
normalized_cashflow::operating_5_margin |
0.32 |
0.33 |
0.33 |
0.33 |
0.33 |
0.34 |
0.33 |
0.33 |
0.33 |
0.32 |
0.30 |
0.30 |
0.29 |
0.28 |
0.29 |
normalized_cashflow::operating_7_margin |
0.33 |
0.33 |
0.32 |
0.33 |
0.33 |
0.33 |
0.33 |
0.32 |
0.32 |
0.32 |
0.30 |
0.30 |
0.29 |
0.28 |
0.29 |
shares_calc_YoY |
-0.01% |
-0.35% |
-0.79% |
3.33% |
5.28% |
0.30% |
1.15% |
-0.03% |
-2.78% |
0.0 |
-4.04% |
-100.00% |
-3.58% |
-2.85% |
nan% |
shares_calc_5_CAGR |
0.42% |
1.46% |
1.60% |
1.99% |
1.32% |
-0.28% |
-0.34% |
-1.39% |
-93.77% |
-93.78% |
-93.82% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
2.74% |
2.85% |
3.27% |
1.82% |
2.45% |
3.61% |
4.39% |
4.15% |
5.18% |
6.75% |
6.51% |
7.29% |
0.00% |
0.00% |
inf |
yield_ev_3 |
2.58% |
2.29% |
2.68% |
1.49% |
2.32% |
3.13% |
3.58% |
4.02% |
5.32% |
6.23% |
6.09% |
6.44% |
0.00% |
0.00% |
inf |
yield_ev_5 |
2.19% |
1.91% |
2.35% |
1.31% |
2.02% |
2.82% |
3.41% |
3.87% |
5.05% |
5.66% |
5.46% |
6.16% |
0.00% |
0.00% |
inf |
yield_ev_7 |
1.92% |
1.67% |
2.05% |
1.18% |
1.88% |
2.64% |
3.21% |
3.60% |
4.63% |
5.42% |
5.46% |
6.16% |
0.00% |
0.00% |
inf |
yield_mktcap |
2.78% |
2.91% |
3.61% |
1.82% |
2.38% |
3.53% |
4.31% |
4.15% |
5.28% |
6.71% |
6.47% |
7.15% |
0.00% |
0.00% |
inf |
capexToRevenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.09 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::capexToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.05 |
0.05 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::capexToRevenue_5 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::capexToRevenue_7 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
depreciationToRevenue |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
normalized::depreciationToRevenue_3 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
normalized::depreciationToRevenue_5 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
normalized::depreciationToRevenue_7 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
receivablesToRevenue |
0.05 |
0.05 |
0.04 |
0.04 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.05 |
0.0 |
normalized::receivablesToRevenue_3 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.0 |
normalized::receivablesToRevenue_5 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::receivablesToRevenue_7 |
0.04 |
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 |
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 |
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 |
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 |
payablesToRevenue |
0.04 |
0.05 |
0.06 |
0.06 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.05 |
0.04 |
0.03 |
0.04 |
0.03 |
0.0 |
normalized::payablesToRevenue_3 |
0.05 |
0.06 |
0.06 |
0.05 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_5 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_7 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::working_capitalToRevenue_3 |
-0.00 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.00 |
0.01 |
0.01 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_5 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_7 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.00 |
-0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.0 |
StockMarketPrice |
627.46 |
620.28 |
383.47 |
629.87 |
369.94 |
253.17 |
188.77 |
149.99 |
107.74 |
89.66 |
84.70 |
69.40 |
53.50 |
46.80 |
|
revenue::cost |
3.25B |
2.91B |
2.20B |
1.56B |
5.50B |
4.93B |
4.47B |
3.78B |
3.45B |
3.45B |
3.19B |
2.94B |
2.97B |
2.73B |
2.50B |
ppnenet |
1.01B |
0.97B |
0.89B |
0.78B |
0.73B |
0.78B |
0.81B |
1.03B |
1.03B |
0.68B |
0.61B |
0.56B |
0.57B |
0.56B |
0.0 |
grossincome |
13.04B |
11.46B |
10.53B |
8.07B |
2.18B |
1.85B |
1.56B |
1.41B |
1.24B |
0.74B |
1.31B |
1.23B |
1.18B |
1.04B |
0.90B |
marketcap |
175.64B |
173.64B |
107.73B |
178.36B |
101.38B |
65.90B |
48.99B |
38.49B |
27.65B |
23.67B |
22.36B |
19.09B |
14669359.10B |
13309136.39B |
0.0 |
ev |
178.27B |
177.03B |
118.85B |
178.38B |
98.35B |
64.37B |
48.09B |
38.57B |
28.16B |
23.53B |
22.21B |
18.75B |
14669359.38B |
13309136.35B |
0.0 |
equity |
18.44B |
17.27B |
16.44B |
9.87B |
5.11B |
3.75B |
2.82B |
1.35B |
1.16B |
2.33B |
3.08B |
3.53B |
2.74B |
2.62B |
0.0 |
debt |
6.25B |
6.24B |
13.91B |
2.59B |
3.41B |
0.58B |
0.56B |
0.62B |
1.15B |
0.67B |
0.70B |
0.67B |
0.68B |
0.69B |
0.0 |
interest_expense |
0.24B |
0.25B |
0.08B |
0.03B |
0.01B |
0.01B |
0.02B |
0.03B |
0.04B |
0.03B |
0.03B |
0.03B |
0.05B |
0.06B |
0.06B |
shares |
284.00 |
283.00 |
284.00 |
273.00 |
261.00 |
260.00 |
256.00 |
257.00 |
262.00 |
281.00 |
285.00 |
297.00 |
0.30B |
0.31B |
0.32B |
shares_calc |
0.28B |
0.28B |
0.28B |
0.28B |
0.27B |
0.26B |
0.26B |
0.26B |
0.26B |
0.26B |
0.26B |
0.28B |
274193.63B |
284383.26B |
292720.22B |
sbc |
1.94B |
1.71B |
1.31B |
0.75B |
0.43B |
0.40B |
0.38B |
0.33B |
0.28B |
0.26B |
0.20B |
0.20B |
0.17B |
0.15B |
0.14B |
capex |
0.19B |
0.21B |
0.16B |
0.05B |
0.06B |
0.08B |
0.04B |
0.10B |
0.42B |
0.14B |
0.10B |
0.13B |
0.14B |
0.11B |
0.07B |
depreciation |
0.16B |
0.16B |
0.19B |
0.17B |
0.19B |
0.20B |
0.23B |
0.21B |
0.20B |
0.16B |
0.14B |
0.17B |
0.17B |
0.16B |
0.15B |
payables |
0.72B |
0.70B |
0.74B |
0.62B |
0.30B |
0.27B |
0.18B |
0.16B |
0.18B |
0.19B |
0.16B |
0.14B |
0.16B |
0.13B |
0.0 |
receivables |
0.78B |
0.69B |
0.51B |
0.39B |
0.15B |
0.09B |
0.10B |
0.10B |
0.11B |
0.09B |
0.13B |
0.13B |
0.18B |
0.17B |
0.0 |
normalized::capex_3 |
0.19B |
0.14B |
0.09B |
0.06B |
0.06B |
0.07B |
0.19B |
0.22B |
0.22B |
0.12B |
0.12B |
0.13B |
0.11B |
0.09B |
0.07B |
normalized::depreciation_3 |
0.17B |
0.17B |
0.18B |
0.18B |
0.21B |
0.21B |
0.21B |
0.19B |
0.17B |
0.16B |
0.16B |
0.17B |
0.16B |
0.16B |
0.15B |
normalized::equity_3 |
17.38B |
14.53B |
10.47B |
6.24B |
3.89B |
2.64B |
1.78B |
1.62B |
2.19B |
2.98B |
3.12B |
2.96B |
1.79B |
1.31B |
0.0 |
normalized::debt_3 |
8.80B |
7.58B |
6.64B |
2.19B |
1.52B |
0.59B |
0.78B |
0.81B |
0.84B |
0.68B |
0.68B |
0.68B |
0.45B |
0.34B |
0.0 |
normalized::capital_3 |
26.18B |
22.11B |
17.11B |
8.43B |
5.41B |
3.23B |
2.55B |
2.43B |
3.03B |
3.66B |
3.80B |
3.64B |
2.24B |
1.65B |
0.0 |
normalized::ppnenet_3 |
0.96B |
0.88B |
0.80B |
0.76B |
0.78B |
0.87B |
0.96B |
0.91B |
0.77B |
0.61B |
0.58B |
0.56B |
0.38B |
0.28B |
0.0 |
normalized::receivables_3 |
0.66B |
0.53B |
0.35B |
0.21B |
0.11B |
0.10B |
0.10B |
0.10B |
0.11B |
0.12B |
0.15B |
0.16B |
0.12B |
0.09B |
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 |
normalized::payables_3 |
0.72B |
0.69B |
0.56B |
0.40B |
0.25B |
0.20B |
0.17B |
0.18B |
0.18B |
0.16B |
0.15B |
0.14B |
0.10B |
0.06B |
0.0 |
normalized::working_capital_3 |
-0.06B |
-0.16B |
-0.21B |
-0.19B |
-0.14B |
-0.11B |
-0.07B |
-0.08B |
-0.07B |
-0.04B |
-0.00B |
0.02B |
0.02B |
0.02B |
0.0 |
normalized::invested_capital_3 |
0.96B |
0.88B |
0.80B |
0.76B |
0.78B |
0.87B |
0.96B |
0.91B |
0.77B |
0.61B |
0.58B |
0.58B |
0.40B |
0.30B |
0.0 |
normalized::capex_5 |
0.13B |
0.11B |
0.08B |
0.07B |
0.14B |
0.15B |
0.16B |
0.18B |
0.19B |
0.12B |
0.11B |
0.11B |
0.11B |
0.09B |
0.07B |
normalized::depreciation_5 |
0.17B |
0.18B |
0.19B |
0.20B |
0.20B |
0.20B |
0.19B |
0.18B |
0.17B |
0.16B |
0.16B |
0.16B |
0.16B |
0.16B |
0.15B |
normalized::equity_5 |
13.42B |
10.49B |
7.60B |
4.58B |
2.84B |
2.28B |
2.15B |
2.29B |
2.57B |
2.86B |
2.39B |
2.22B |
1.79B |
1.31B |
0.0 |
normalized::debt_5 |
6.48B |
5.35B |
4.21B |
1.55B |
1.26B |
0.72B |
0.74B |
0.76B |
0.77B |
0.68B |
0.55B |
0.51B |
0.45B |
0.34B |
0.0 |
normalized::capital_5 |
19.90B |
15.83B |
11.81B |
6.13B |
4.10B |
3.00B |
2.89B |
3.05B |
3.34B |
3.54B |
2.94B |
2.73B |
2.24B |
1.65B |
0.0 |
normalized::ppnenet_5 |
0.88B |
0.83B |
0.80B |
0.83B |
0.88B |
0.87B |
0.83B |
0.78B |
0.69B |
0.59B |
0.46B |
0.42B |
0.38B |
0.28B |
0.0 |
normalized::receivables_5 |
0.50B |
0.36B |
0.25B |
0.17B |
0.11B |
0.10B |
0.11B |
0.11B |
0.13B |
0.14B |
0.12B |
0.12B |
0.12B |
0.09B |
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 |
normalized::payables_5 |
0.62B |
0.53B |
0.42B |
0.31B |
0.22B |
0.20B |
0.17B |
0.17B |
0.17B |
0.15B |
0.12B |
0.11B |
0.10B |
0.06B |
0.0 |
normalized::working_capital_5 |
-0.11B |
-0.16B |
-0.18B |
-0.14B |
-0.11B |
-0.10B |
-0.07B |
-0.05B |
-0.04B |
-0.01B |
0.01B |
0.02B |
0.02B |
0.02B |
0.0 |
normalized::invested_capital_5 |
0.88B |
0.83B |
0.80B |
0.83B |
0.88B |
0.87B |
0.83B |
0.78B |
0.69B |
0.59B |
0.46B |
0.44B |
0.40B |
0.30B |
0.0 |
normalized::capex_7 |
0.11B |
0.10B |
0.13B |
0.13B |
0.13B |
0.14B |
0.15B |
0.16B |
0.16B |
0.12B |
0.11B |
0.11B |
0.11B |
0.09B |
0.07B |
normalized::depreciation_7 |
0.18B |
0.19B |
0.20B |
0.19B |
0.19B |
0.19B |
0.18B |
0.17B |
0.16B |
0.16B |
0.16B |
0.16B |
0.16B |
0.16B |
0.15B |
normalized::equity_7 |
10.53B |
8.09B |
5.79B |
3.77B |
2.80B |
2.57B |
2.43B |
2.40B |
2.21B |
2.38B |
2.39B |
2.22B |
1.79B |
1.31B |
0.0 |
normalized::debt_7 |
4.79B |
3.99B |
3.26B |
1.37B |
1.10B |
0.71B |
0.72B |
0.74B |
0.65B |
0.57B |
0.55B |
0.51B |
0.45B |
0.34B |
0.0 |
normalized::capital_7 |
15.32B |
12.07B |
9.04B |
5.14B |
3.90B |
3.28B |
3.15B |
3.14B |
2.86B |
2.95B |
2.94B |
2.73B |
2.24B |
1.65B |
0.0 |
normalized::ppnenet_7 |
0.85B |
0.86B |
0.86B |
0.84B |
0.81B |
0.79B |
0.75B |
0.72B |
0.57B |
0.50B |
0.46B |
0.42B |
0.38B |
0.28B |
0.0 |
normalized::receivables_7 |
0.39B |
0.29B |
0.21B |
0.15B |
0.11B |
0.11B |
0.12B |
0.13B |
0.12B |
0.12B |
0.12B |
0.12B |
0.12B |
0.09B |
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 |
normalized::payables_7 |
0.51B |
0.42B |
0.35B |
0.27B |
0.21B |
0.18B |
0.17B |
0.16B |
0.14B |
0.13B |
0.12B |
0.11B |
0.10B |
0.06B |
0.0 |
normalized::working_capital_7 |
-0.12B |
-0.14B |
-0.14B |
-0.13B |
-0.10B |
-0.08B |
-0.05B |
-0.03B |
-0.02B |
-0.01B |
0.01B |
0.02B |
0.02B |
0.02B |
0.0 |
normalized::invested_capital_7 |
0.85B |
0.86B |
0.86B |
0.84B |
0.81B |
0.79B |
0.75B |
0.72B |
0.57B |
0.50B |
0.46B |
0.44B |
0.40B |
0.30B |
0.0 |