interestCoverage |
20.83 |
23.77 |
21.96 |
19.01 |
36.53 |
33.46 |
36.78 |
48.81 |
67.23 |
70.98 |
295.36 |
147.40 |
107.36 |
32.63 |
11.98 |

interestRate |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
inf |
inf |
inf |
inf |
inf |

leverage |
2.45 |
4.76 |
2.01 |
1.85 |
1.44 |
1.08 |
0.99 |
0.92 |
0.55 |
0.22 |
0.0 |
0.0 |
0.0 |
0.0 |
nanB |

gross_margins |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |

cashflow_margin |
0.48 |
0.50 |
0.50 |
0.47 |
0.48 |
0.42 |
0.45 |
0.43 |
0.42 |
0.36 |
0.50 |
0.40 |
0.40 |
0.31 |
0.27 |

roce |
49.80% |
30.57% |
42.63% |
39.03% |
56.65% |
55.42% |
52.00% |
42.79% |
44.03% |
41.13% |
55.25% |
42.62% |
45.74% |
32.60% |
inf |

normalized::roce_3 |
39.38 |
36.05 |
45.09 |
48.95 |
54.89 |
50.14 |
46.39 |
42.71 |
46.42 |
46.24 |
48.19 |
40.74 |
52.01 |
59.08 |
inf |

normalized::roce_5 |
41.48 |
41.05 |
47.57 |
48.44 |
50.79 |
47.54 |
46.88 |
44.89 |
45.62 |
44.05 |
50.41 |
48.40 |
52.01 |
59.08 |
inf |

normalized::roce_7 |
43.44 |
42.16 |
46.70 |
47.23 |
50.15 |
47.90 |
46.27 |
43.79 |
47.25 |
48.13 |
50.41 |
48.40 |
52.01 |
59.08 |
inf |

roic |
222.39% |
243.11% |
221.36% |
175.30% |
207.01% |
225.47% |
288.24% |
282.74% |
296.74% |
242.49% |
329.74% |
258.60% |
269.21% |
185.06% |
1378.00% |

normalized::roic_3 |
228.77 |
214.46 |
201.39 |
199.65 |
231.27 |
259.61 |
288.79 |
274.34 |
288.12 |
276.13 |
288.03 |
239.98 |
285.95 |
302.36 |
0.00B |

normalized::roic_5 |
215.05 |
214.51 |
215.28 |
221.14 |
246.22 |
262.59 |
287.00 |
281.89 |
279.62 |
260.30 |
291.33 |
276.06 |
285.95 |
302.36 |
0.00B |

normalized::roic_7 |
221.43 |
225.52 |
226.39 |
228.95 |
253.15 |
269.49 |
281.88 |
270.28 |
282.84 |
279.53 |
291.33 |
276.06 |
285.95 |
302.36 |
0.00B |

rotc |
581.27% |
558.08% |
496.22% |
379.81% |
447.65% |
675.68% |
683.23% |
632.61% |
607.56% |
553.98% |
786.12% |
624.58% |
597.77% |
386.56% |
inf |

normalized::rotic_3 |
546.33 |
479.48 |
441.19 |
465.06 |
560.93 |
665.49 |
643.81 |
600.35 |
641.13 |
650.34 |
674.98 |
538.90 |
648.54 |
700.46 |
inf |

normalized::rotic_5 |
495.11 |
493.79 |
497.59 |
513.94 |
577.78 |
636.95 |
649.62 |
636.48 |
631.17 |
594.60 |
680.91 |
640.22 |
648.54 |
700.46 |
inf |

normalized::rotic_7 |
523.24 |
519.35 |
517.28 |
525.64 |
593.28 |
652.17 |
641.45 |
603.97 |
640.74 |
649.70 |
680.91 |
640.22 |
648.54 |
700.46 |
inf |

revenue |
25.10B |
22.24B |
18.88B |
15.30B |
16.88B |
14.95B |
12.50B |
10.78B |
9.67B |
9.44B |
8.35B |
7.39B |
6.71B |
5.54B |
5.10B |

normalized_revenue_3 |
22.07B |
18.81B |
17.02B |
15.71B |
14.78B |
12.74B |
10.98B |
9.96B |
9.15B |
8.39B |
7.48B |
6.55B |
5.78B |
5.32B |
5.10B |

normalized_revenue_5 |
19.68B |
17.65B |
15.70B |
14.08B |
12.95B |
11.47B |
10.15B |
9.12B |
8.31B |
7.49B |
6.62B |
6.19B |
5.78B |
5.32B |
5.10B |

normalized_revenue_7 |
17.98B |
15.93B |
14.14B |
12.79B |
11.79B |
10.44B |
9.26B |
8.27B |
7.46B |
7.09B |
6.62B |
6.19B |
5.78B |
5.32B |
5.10B |

revenue_YoY |
12.87% |
17.76% |
23.42% |
-9.37% |
12.93% |
19.63% |
15.97% |
11.47% |
2.39% |
13.12% |
12.92% |
10.08% |
21.21% |
8.63% |
nan% |

revenue_5_CAGR |
8.25% |
8.26% |
8.61% |
7.26% |
11.80% |
9.63% |
8.41% |
7.83% |
7.56% |
11.25% |
10.36% |
nan% |
nan% |
nan% |
nan% |

cashflow::operating |
11.98B |
11.20B |
9.46B |
7.22B |
8.18B |
6.22B |
5.66B |
4.64B |
4.10B |
3.41B |
4.13B |
2.95B |
2.68B |
1.70B |
1.38B |

normalized_cashflow::operating_3 |
10.88B |
9.29B |
8.29B |
7.21B |
6.69B |
5.51B |
4.80B |
4.05B |
3.88B |
3.50B |
3.26B |
2.44B |
1.92B |
1.54B |
1.38B |

normalized_cashflow::operating_5 |
9.61B |
8.46B |
7.35B |
6.39B |
5.76B |
4.81B |
4.39B |
3.85B |
3.46B |
2.97B |
2.57B |
2.18B |
1.92B |
1.54B |
1.38B |

normalized_cashflow::operating_7 |
8.56B |
7.51B |
6.50B |
5.63B |
5.19B |
4.45B |
3.94B |
3.37B |
2.91B |
2.71B |
2.57B |
2.18B |
1.92B |
1.54B |
1.38B |

cashflow::operating_YoY |
7.01% |
18.30% |
30.99% |
-11.72% |
31.50% |
9.87% |
22.15% |
13.07% |
20.37% |
-17.61% |
40.26% |
9.84% |
58.16% |
23.15% |
nan% |

cashflow::operating_5_CAGR |
7.92% |
12.46% |
10.81% |
9.27% |
14.82% |
12.80% |
6.50% |
9.48% |
8.85% |
14.96% |
24.58% |
nan% |
nan% |
nan% |
nan% |

normalized_cashflow::operating_3_margin |
0.49 |
0.49 |
0.49 |
0.46 |
0.45 |
0.43 |
0.44 |
0.41 |
0.42 |
0.42 |
0.44 |
0.37 |
0.33 |
0.29 |
0.27 |

normalized_cashflow::operating_5_margin |
0.49 |
0.48 |
0.47 |
0.45 |
0.44 |
0.42 |
0.43 |
0.42 |
0.42 |
0.40 |
0.39 |
0.35 |
0.33 |
0.29 |
0.27 |

normalized_cashflow::operating_7_margin |
0.48 |
0.47 |
0.46 |
0.44 |
0.44 |
0.43 |
0.43 |
0.41 |
0.39 |
0.38 |
0.39 |
0.35 |
0.33 |
0.29 |
0.27 |

shares_calc_YoY |
-2.42% |
-2.15% |
-1.44% |
-1.18% |
-2.32% |
-0.55% |
-3.94% |
-4.46% |
-2.88% |
-3.80% |
-3.35% |
-2.03% |
0.0 |
0.77% |
nan% |

shares_calc_5_CAGR |
-1.44% |
-1.42% |
-1.10% |
-1.61% |
-2.27% |
-2.38% |
-3.03% |
-2.91% |
-2.42% |
-1.85% |
-0.93% |
nan% |
nan% |
nan% |
nan% |

yield_ev |
2.95% |
3.15% |
2.66% |
2.05% |
2.76% |
3.30% |
3.74% |
4.39% |
4.00% |
3.73% |
4.52% |
5.30% |
6.57% |
7.17% |
4.56% |

yield_ev_3 |
2.68% |
2.61% |
2.33% |
2.05% |
2.26% |
2.92% |
3.17% |
3.83% |
3.79% |
3.83% |
3.56% |
4.39% |
4.70% |
6.50% |
4.56% |

yield_ev_5 |
2.37% |
2.38% |
2.06% |
1.82% |
1.95% |
2.55% |
2.90% |
3.64% |
3.37% |
3.26% |
2.81% |
3.91% |
4.70% |
6.50% |
4.56% |

yield_ev_7 |
2.11% |
2.11% |
1.82% |
1.60% |
1.75% |
2.36% |
2.60% |
3.19% |
2.84% |
2.97% |
2.81% |
3.91% |
4.70% |
6.50% |
4.56% |

yield_mktcap |
3.01% |
3.37% |
2.71% |
2.06% |
2.78% |
3.28% |
3.73% |
4.33% |
3.91% |
3.59% |
4.35% |
5.11% |
6.02% |
6.35% |
4.56% |

capexToRevenue |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |

normalized::capexToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |

normalized::capexToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |

normalized::capexToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |

depreciationToRevenue |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |

normalized::depreciationToRevenue_3 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |

normalized::depreciationToRevenue_5 |
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 |
0.03 |
0.03 |

normalized::depreciationToRevenue_7 |
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 |
0.03 |
0.03 |

receivablesToRevenue |
0.16 |
0.15 |
0.16 |
0.17 |
0.15 |
0.15 |
0.16 |
0.13 |
0.11 |
0.12 |
0.12 |
0.13 |
0.12 |
0.12 |
0.0 |

normalized::receivablesToRevenue_3 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.14 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
0.08 |
0.06 |
0.0 |

normalized::receivablesToRevenue_5 |
0.16 |
0.16 |
0.16 |
0.15 |
0.14 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
0.10 |
0.10 |
0.08 |
0.06 |
0.0 |

normalized::receivablesToRevenue_7 |
0.16 |
0.15 |
0.15 |
0.15 |
0.14 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.08 |
0.06 |
0.0 |

inventoryToRevenue |
0.00 |
0.00 |
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 |

normalized::inventoryToRevenue_3 |
0.00 |
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 |
0.02 |

normalized::inventoryToRevenue_5 |
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 |
0.02 |
0.02 |

normalized::inventoryToRevenue_7 |
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 |
0.02 |
0.02 |

payablesToRevenue |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.07 |
0.06 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.0 |

normalized::payablesToRevenue_3 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.05 |
0.06 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.0 |

normalized::payablesToRevenue_5 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.0 |

normalized::payablesToRevenue_7 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.0 |

normalized::working_capitalToRevenue_3 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.10 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.06 |
0.05 |
0.02 |

normalized::working_capitalToRevenue_5 |
0.13 |
0.13 |
0.12 |
0.12 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.02 |

normalized::working_capitalToRevenue_7 |
0.12 |
0.12 |
0.11 |
0.11 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.02 |

StockMarketPrice |
423.67 |
345.62 |
355.06 |
350.99 |
292.04 |
183.49 |
146.42 |
99.15 |
92.74 |
81.49 |
78.56 |
46.03 |
34.85 |
20.90 |
23.81 |

ppnenet |
2.06B |
2.01B |
1.91B |
1.90B |
1.83B |
0.92B |
0.83B |
0.73B |
0.68B |
0.61B |
0.53B |
0.47B |
0.45B |
0.44B |
0.0 |

grossincome |
25.10B |
22.24B |
18.88B |
15.30B |
16.88B |
14.95B |
12.50B |
10.78B |
9.67B |
9.44B |
8.35B |
7.39B |
6.71B |
5.54B |
5.10B |

marketcap |
397.48B |
332.30B |
348.87B |
349.91B |
294.63B |
189.51B |
152.05B |
107.18B |
104.93B |
94.94B |
95.14B |
57.68B |
44.57B |
26.73B |
30.22B |

ev |
405.98B |
355.56B |
356.26B |
351.82B |
296.17B |
188.66B |
151.54B |
105.64B |
102.47B |
91.29B |
91.54B |
55.62B |
40.84B |
23.66B |
30.22B |

equity |
6.97B |
6.36B |
7.38B |
6.49B |
5.92B |
5.39B |
5.47B |
5.66B |
6.03B |
6.79B |
7.48B |
6.92B |
5.87B |
5.21B |
0.0 |

debt |
17.08B |
30.27B |
14.81B |
12.02B |
8.53B |
5.83B |
5.42B |
5.18B |
3.29B |
1.49B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |

interest_expense |
0.57B |
0.47B |
0.43B |
0.38B |
0.22B |
0.19B |
0.15B |
0.10B |
0.06B |
0.05B |
0.01B |
0.02B |
0.03B |
0.05B |
0.12B |

shares |
0.95B |
0.97B |
0.99B |
1.00B |
1.02B |
1.04B |
1.07B |
1.10B |
1.13B |
1.17B |
1.21B |
1.25B |
1.28B |
0.13B |
0.13B |

shares_calc |
0.94B |
0.96B |
0.98B |
1.00B |
1.01B |
1.03B |
1.04B |
1.08B |
1.13B |
1.17B |
1.21B |
1.25B |
1.28B |
1.28B |
1.27B |

sbc |
0.46B |
0.29B |
0.27B |
0.25B |
0.25B |
0.20B |
0.18B |
0.15B |
0.12B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |

capex |
0.37B |
0.44B |
0.41B |
0.34B |
0.42B |
0.33B |
0.30B |
0.21B |
0.18B |
0.17B |
0.15B |
0.10B |
0.08B |
0.06B |
0.06B |

depreciation |
0.80B |
0.75B |
0.73B |
0.58B |
0.52B |
0.46B |
0.44B |
0.37B |
0.37B |
0.32B |
0.26B |
0.23B |
0.19B |
0.15B |
0.14B |

inventory |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |

payables |
0.83B |
0.93B |
0.74B |
0.53B |
0.49B |
0.54B |
0.93B |
0.61B |
0.47B |
0.42B |
0.34B |
0.36B |
0.36B |
0.27B |
0.0 |

receivables |
4.06B |
3.42B |
3.01B |
2.65B |
2.51B |
2.28B |
1.97B |
1.42B |
1.08B |
1.11B |
0.97B |
0.93B |
0.81B |
0.65B |
0.0 |

normalized::capex_3 |
0.41B |
0.40B |
0.39B |
0.36B |
0.35B |
0.28B |
0.23B |
0.19B |
0.17B |
0.14B |
0.11B |
0.08B |
0.07B |
0.06B |
0.06B |

normalized::depreciation_3 |
0.76B |
0.69B |
0.61B |
0.52B |
0.47B |
0.42B |
0.39B |
0.35B |
0.32B |
0.27B |
0.23B |
0.19B |
0.16B |
0.14B |
0.14B |

normalized::equity_3 |
6.90B |
6.74B |
6.60B |
5.93B |
5.59B |
5.51B |
5.72B |
6.16B |
6.77B |
7.06B |
6.76B |
6.00B |
3.69B |
2.60B |
0.0 |

normalized::debt_3 |
20.72B |
19.04B |
11.79B |
8.79B |
6.59B |
5.48B |
4.63B |
3.32B |
1.59B |
0.50B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |

normalized::capital_3 |
27.63B |
25.78B |
18.38B |
14.73B |
12.19B |
10.99B |
10.35B |
9.48B |
8.36B |
7.56B |
6.76B |
6.00B |
3.69B |
2.60B |
0.0 |

normalized::ppnenet_3 |
1.99B |
1.94B |
1.88B |
1.55B |
1.19B |
0.83B |
0.75B |
0.67B |
0.61B |
0.54B |
0.48B |
0.45B |
0.30B |
0.22B |
0.0 |

normalized::receivables_3 |
3.50B |
3.03B |
2.72B |
2.48B |
2.25B |
1.89B |
1.49B |
1.20B |
1.05B |
1.00B |
0.90B |
0.79B |
0.49B |
0.33B |
0.0 |

normalized::inventory_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |

normalized::payables_3 |
0.83B |
0.73B |
0.58B |
0.52B |
0.65B |
0.69B |
0.67B |
0.50B |
0.41B |
0.37B |
0.35B |
0.33B |
0.21B |
0.14B |
0.0 |

normalized::working_capital_3 |
2.76B |
2.40B |
2.24B |
2.06B |
1.70B |
1.29B |
0.92B |
0.80B |
0.74B |
0.73B |
0.65B |
0.56B |
0.38B |
0.29B |
inf |

normalized::invested_capital_3 |
4.76B |
4.33B |
4.12B |
3.61B |
2.89B |
2.12B |
1.66B |
1.48B |
1.35B |
1.27B |
1.13B |
1.02B |
0.67B |
0.51B |
inf |

normalized::capex_5 |
0.40B |
0.39B |
0.36B |
0.32B |
0.29B |
0.24B |
0.20B |
0.16B |
0.14B |
0.11B |
0.09B |
0.07B |
0.07B |
0.06B |
0.06B |

normalized::depreciation_5 |
0.68B |
0.61B |
0.54B |
0.47B |
0.43B |
0.39B |
0.35B |
0.31B |
0.27B |
0.23B |
0.19B |
0.18B |
0.16B |
0.14B |
0.14B |

normalized::equity_5 |
6.62B |
6.31B |
6.13B |
5.78B |
5.69B |
5.87B |
6.29B |
6.58B |
6.62B |
6.45B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |

normalized::debt_5 |
16.54B |
14.29B |
9.32B |
7.40B |
5.65B |
4.24B |
3.08B |
1.99B |
0.96B |
0.30B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |

normalized::capital_5 |
23.17B |
20.60B |
15.45B |
13.18B |
11.34B |
10.11B |
9.36B |
8.57B |
7.57B |
6.75B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |

normalized::ppnenet_5 |
1.94B |
1.71B |
1.48B |
1.24B |
1.00B |
0.75B |
0.68B |
0.60B |
0.55B |
0.50B |
0.38B |
0.34B |
0.30B |
0.22B |
0.0 |

normalized::receivables_5 |
3.13B |
2.77B |
2.48B |
2.16B |
1.85B |
1.57B |
1.31B |
1.10B |
0.98B |
0.89B |
0.67B |
0.60B |
0.49B |
0.33B |
0.0 |

normalized::inventory_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |

normalized::payables_5 |
0.70B |
0.64B |
0.64B |
0.62B |
0.61B |
0.59B |
0.55B |
0.44B |
0.39B |
0.35B |
0.27B |
0.25B |
0.21B |
0.14B |
0.0 |

normalized::working_capital_5 |
2.53B |
2.23B |
1.94B |
1.65B |
1.34B |
1.08B |
0.85B |
0.76B |
0.69B |
0.64B |
0.50B |
0.45B |
0.38B |
0.29B |
inf |

normalized::invested_capital_5 |
4.47B |
3.94B |
3.41B |
2.89B |
2.34B |
1.83B |
1.53B |
1.36B |
1.24B |
1.14B |
0.88B |
0.79B |
0.67B |
0.51B |
inf |

normalized::capex_7 |
0.37B |
0.35B |
0.31B |
0.28B |
0.25B |
0.21B |
0.17B |
0.14B |
0.11B |
0.10B |
0.09B |
0.07B |
0.07B |
0.06B |
0.06B |

normalized::depreciation_7 |
0.61B |
0.55B |
0.49B |
0.44B |
0.39B |
0.35B |
0.31B |
0.27B |
0.24B |
0.22B |
0.19B |
0.18B |
0.16B |
0.14B |
0.14B |

normalized::equity_7 |
6.28B |
6.09B |
6.05B |
5.96B |
6.11B |
6.25B |
6.32B |
6.28B |
5.47B |
5.38B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |

normalized::debt_7 |
13.42B |
11.72B |
7.87B |
5.97B |
4.25B |
3.03B |
2.20B |
1.42B |
0.68B |
0.25B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |

normalized::capital_7 |
19.71B |
17.82B |
13.92B |
11.93B |
10.35B |
9.28B |
8.51B |
7.70B |
6.15B |
5.63B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |

normalized::ppnenet_7 |
1.64B |
1.45B |
1.26B |
1.07B |
0.88B |
0.68B |
0.61B |
0.56B |
0.45B |
0.42B |
0.38B |
0.34B |
0.30B |
0.22B |
0.0 |

normalized::receivables_7 |
2.84B |
2.46B |
2.13B |
1.86B |
1.62B |
1.39B |
1.18B |
0.99B |
0.79B |
0.74B |
0.67B |
0.60B |
0.49B |
0.33B |
0.0 |

normalized::inventory_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |

normalized::payables_7 |
0.71B |
0.68B |
0.61B |
0.57B |
0.54B |
0.52B |
0.50B |
0.40B |
0.32B |
0.29B |
0.27B |
0.25B |
0.21B |
0.14B |
0.0 |

normalized::working_capital_7 |
2.23B |
1.88B |
1.61B |
1.39B |
1.18B |
0.97B |
0.78B |
0.69B |
0.57B |
0.55B |
0.50B |
0.45B |
0.38B |
0.29B |
inf |

normalized::invested_capital_7 |
3.87B |
3.33B |
2.87B |
2.46B |
2.05B |
1.65B |
1.40B |
1.25B |
1.03B |
0.97B |
0.88B |
0.79B |
0.67B |
0.51B |
inf |