interestCoverage |
22.88 |
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 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
inf |
inf |
inf |
inf |
inf |
leverage |
3.15 |
4.90 |
4.59 |
2.01 |
1.72 |
1.34 |
1.08 |
0.99 |
0.92 |
0.55 |
0.22 |
0.0 |
0.0 |
0.0 |
0.0 |
nanB |
margin_gross |
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 |
1.00 |
margin_cfo |
0.52 |
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 |
54.63% |
29.12% |
31.52% |
42.63% |
38.03% |
54.98% |
55.42% |
52.00% |
42.79% |
44.03% |
41.13% |
55.25% |
42.62% |
45.74% |
32.60% |
inf |
normalized::roce_3 |
36.60 |
33.02 |
36.35 |
44.35 |
47.95 |
54.24 |
50.14 |
46.39 |
42.71 |
46.42 |
46.24 |
48.19 |
40.74 |
52.01 |
59.08 |
inf |
normalized::roce_5 |
37.71 |
36.20 |
41.13 |
47.00 |
47.77 |
50.40 |
47.54 |
46.88 |
44.89 |
45.62 |
44.05 |
50.41 |
48.40 |
52.01 |
59.08 |
inf |
normalized::roce_7 |
40.38 |
38.70 |
42.22 |
46.26 |
46.71 |
49.85 |
47.90 |
46.27 |
43.79 |
47.25 |
48.13 |
50.41 |
48.40 |
52.01 |
59.08 |
inf |
roic |
290.83% |
222.39% |
243.11% |
221.36% |
175.30% |
207.01% |
233.95% |
303.70% |
301.10% |
319.89% |
261.07% |
358.32% |
283.46% |
299.22% |
207.71% |
inf |
normalized::roic_3 |
251.79 |
228.77 |
214.46 |
201.39 |
201.51 |
236.73 |
272.45 |
307.28 |
294.28 |
311.23 |
299.80 |
315.98 |
266.12 |
336.00 |
376.38 |
inf |
normalized::roic_5 |
232.82 |
215.05 |
215.60 |
217.83 |
225.84 |
254.94 |
277.76 |
307.08 |
304.19 |
304.24 |
285.27 |
328.61 |
316.16 |
336.00 |
376.38 |
inf |
normalized::roic_7 |
229.52 |
223.08 |
228.46 |
230.99 |
235.79 |
264.19 |
286.88 |
303.60 |
293.83 |
313.32 |
311.70 |
328.61 |
316.16 |
336.00 |
376.38 |
inf |
rotc |
691.30% |
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 |
611.68 |
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 |
545.66 |
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 |
541.00 |
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 |
28.17B |
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 |
25.17B |
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 |
21.94B |
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 |
20.22B |
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 |
12.23% |
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 |
12.98% |
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 |
14.78B |
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 |
12.65B |
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 |
10.93B |
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 |
9.86B |
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 |
23.37% |
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 |
15.39% |
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 |
0.50 |
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 |
0.50 |
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 |
0.49 |
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 |
-2.17% |
-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 |
-1.64% |
-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 |
2.99% |
2.83% |
3.18% |
2.68% |
2.07% |
2.78% |
3.32% |
3.76% |
4.42% |
4.03% |
3.76% |
4.55% |
5.34% |
6.63% |
inf |
inf |
yield_ev_3 |
2.56% |
2.57% |
2.64% |
2.34% |
2.06% |
2.28% |
2.94% |
3.19% |
3.86% |
3.82% |
3.86% |
3.58% |
4.42% |
4.74% |
inf |
inf |
yield_ev_5 |
2.21% |
2.27% |
2.40% |
2.08% |
1.83% |
1.96% |
2.57% |
2.92% |
3.67% |
3.40% |
3.28% |
2.83% |
3.94% |
4.74% |
inf |
inf |
yield_ev_7 |
1.99% |
2.02% |
2.13% |
1.84% |
1.61% |
1.77% |
2.37% |
2.62% |
3.22% |
2.86% |
2.99% |
2.83% |
3.94% |
4.74% |
inf |
inf |
yield_mktcap |
3.06% |
3.02% |
3.39% |
2.73% |
2.08% |
2.80% |
3.31% |
3.75% |
4.36% |
3.94% |
3.61% |
4.38% |
5.15% |
6.07% |
inf |
inf |
capexToRevenue |
0.02 |
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 |
0.02 |
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 |
0.02 |
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 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
depreciationToRevenue |
0.03 |
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 |
0.03 |
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 |
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 |
0.03 |
receivablesToRevenue |
0.13 |
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 |
0.15 |
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 |
0.15 |
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 |
0.15 |
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 |
0.00 |
0.01 |
0.01 |
0.01 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventoryToRevenue_3 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventoryToRevenue_5 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventoryToRevenue_7 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
payablesToRevenue |
0.03 |
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 |
0.04 |
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 |
0.04 |
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 |
0.04 |
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 |
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.11 |
0.09 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.05 |
0.04 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.12 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.04 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.0 |
StockMarketPrice |
525.80 |
423.43 |
343.13 |
352.50 |
348.45 |
289.93 |
182.16 |
145.37 |
98.43 |
92.07 |
80.90 |
77.99 |
45.70 |
34.59 |
|
|
ppnenet |
2.14B |
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 |
28.17B |
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 |
482.60B |
397.26B |
329.91B |
346.35B |
347.38B |
292.50B |
188.13B |
150.96B |
106.40B |
104.17B |
94.25B |
94.45B |
57.26B |
44.24B |
0.0 |
0.0 |
ev |
494.70B |
422.83B |
352.05B |
353.74B |
349.29B |
294.04B |
187.29B |
150.45B |
104.86B |
101.71B |
90.61B |
90.85B |
55.21B |
40.51B |
0.0 |
0.0 |
equity |
6.51B |
6.97B |
6.36B |
7.38B |
6.97B |
6.36B |
5.39B |
5.47B |
5.66B |
6.03B |
6.79B |
7.48B |
6.92B |
5.87B |
5.21B |
0.0 |
debt |
20.54B |
34.16B |
29.16B |
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 |
0.65B |
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 |
0.93B |
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 |
0.92B |
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 |
0.53B |
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 |
0.47B |
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 |
0.90B |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
payables |
0.93B |
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 |
3.77B |
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 |
0.43B |
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 |
0.82B |
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 |
6.62B |
6.90B |
6.90B |
6.90B |
6.24B |
5.74B |
5.51B |
5.72B |
6.16B |
6.77B |
7.06B |
6.76B |
6.00B |
3.69B |
2.60B |
0.0 |
normalized::debt_3 |
27.95B |
26.04B |
18.66B |
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 |
34.57B |
32.95B |
25.57B |
18.69B |
15.04B |
12.33B |
10.99B |
10.35B |
9.48B |
8.36B |
7.56B |
6.76B |
6.00B |
3.69B |
2.60B |
0.0 |
normalized::ppnenet_3 |
2.07B |
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 |
3.75B |
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 |
0.07B |
0.03B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::payables_3 |
0.90B |
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 |
2.96B |
2.76B |
2.40B |
2.24B |
2.03B |
1.63B |
1.19B |
0.82B |
0.70B |
0.64B |
0.63B |
0.55B |
0.46B |
0.28B |
0.19B |
0.0 |
normalized::invested_capital_3 |
5.02B |
4.76B |
4.33B |
4.12B |
3.58B |
2.83B |
2.02B |
1.56B |
1.38B |
1.25B |
1.17B |
1.03B |
0.92B |
0.57B |
0.41B |
0.0 |
normalized::capex_5 |
0.41B |
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 |
0.75B |
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 |
6.84B |
6.81B |
6.49B |
6.32B |
5.97B |
5.78B |
5.87B |
6.29B |
6.58B |
6.62B |
6.45B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |
normalized::debt_5 |
22.14B |
19.74B |
14.07B |
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 |
28.98B |
26.55B |
20.56B |
15.64B |
13.37B |
11.43B |
10.11B |
9.36B |
8.57B |
7.57B |
6.75B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |
normalized::ppnenet_5 |
2.00B |
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 |
3.38B |
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 |
0.08B |
0.06B |
0.04B |
0.02B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::payables_5 |
0.79B |
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 |
2.69B |
2.53B |
2.21B |
1.90B |
1.59B |
1.26B |
0.98B |
0.75B |
0.66B |
0.59B |
0.54B |
0.40B |
0.35B |
0.28B |
0.19B |
0.0 |
normalized::invested_capital_5 |
4.69B |
4.47B |
3.92B |
3.37B |
2.83B |
2.26B |
1.73B |
1.43B |
1.26B |
1.14B |
1.04B |
0.78B |
0.69B |
0.57B |
0.41B |
0.0 |
normalized::capex_7 |
0.40B |
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 |
0.68B |
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 |
6.57B |
6.42B |
6.23B |
6.18B |
6.10B |
6.17B |
6.25B |
6.32B |
6.28B |
5.47B |
5.38B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |
normalized::debt_7 |
17.87B |
15.71B |
11.57B |
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 |
24.43B |
22.12B |
17.79B |
14.05B |
12.06B |
10.42B |
9.28B |
8.51B |
7.70B |
6.15B |
5.63B |
5.09B |
4.50B |
3.69B |
2.60B |
0.0 |
normalized::ppnenet_7 |
1.82B |
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 |
3.10B |
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 |
0.09B |
0.07B |
0.06B |
0.04B |
0.03B |
0.01B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::payables_7 |
0.71B |
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 |
2.47B |
2.20B |
1.84B |
1.56B |
1.32B |
1.09B |
0.87B |
0.68B |
0.59B |
0.47B |
0.45B |
0.40B |
0.35B |
0.28B |
0.19B |
0.0 |
normalized::invested_capital_7 |
4.30B |
3.84B |
3.29B |
2.81B |
2.39B |
1.97B |
1.55B |
1.30B |
1.15B |
0.93B |
0.87B |
0.78B |
0.69B |
0.57B |
0.41B |
0.0 |