interestCoverage |
8.57 |
6.38 |
11.73 |
10.47 |
8.05 |
0.01B |
0.00B |
0.01B |
10.41 |
8.72 |
10.10 |
12.90 |
12.93 |
12.44 |
19.25 |

interestRate |
0.04 |
0.02 |
0.02 |
0.03 |
0.04 |
0.00 |
0.00 |
0.00 |
0.03 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
inf |

leverage |
2.01 |
5.50 |
2.54 |
3.64 |
6.72 |
7.97 |
-44.48 |
-2.98 |
-10.21 |
59.38 |
6.04 |
4.06 |
-7.40 |
-4.12 |
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 |
0.36 |
0.27 |
0.32 |
0.40 |
0.35 |
0.33 |
0.18 |
0.35 |
0.34 |
0.31 |
0.31 |
0.30 |
0.35 |
0.32 |
0.36 |

roce |
20.53% |
8.44% |
19.41% |
26.22% |
26.12% |
24.84% |
15.11% |
61.85% |
39.05% |
39.33% |
37.83% |
41.09% |
79.22% |
70.25% |
inf |

normalized::roce_3 |
14.71 |
15.63 |
23.37 |
25.79 |
22.50 |
26.91 |
31.80 |
45.17 |
38.77 |
39.31 |
46.70 |
57.75 |
108.02 |
139.41 |
inf |

normalized::roce_5 |
17.88 |
18.15 |
22.46 |
26.52 |
28.35 |
30.65 |
34.07 |
43.02 |
42.87 |
47.01 |
60.18 |
74.05 |
108.02 |
139.41 |
inf |

normalized::roce_7 |
18.30 |
19.48 |
25.67 |
28.68 |
30.23 |
32.32 |
37.36 |
47.42 |
50.32 |
54.17 |
60.18 |
74.05 |
108.02 |
139.41 |
inf |

roic |
167.26% |
118.58% |
195.61% |
279.06% |
161.37% |
144.51% |
91.85% |
387.38% |
186.60% |
159.88% |
173.56% |
174.02% |
173.43% |
130.08% |
643.00% |

normalized::roic_3 |
158.41 |
185.22 |
205.72 |
187.44 |
135.53 |
204.29 |
241.14 |
302.99 |
173.37 |
168.39 |
173.67 |
158.49 |
197.09 |
215.28 |
643.00 |

normalized::roic_5 |
176.29 |
172.26 |
172.39 |
207.98 |
187.76 |
190.99 |
206.04 |
242.58 |
173.49 |
161.91 |
185.76 |
189.99 |
197.09 |
215.28 |
643.00 |

normalized::roic_7 |
162.18 |
186.55 |
202.88 |
198.71 |
182.19 |
186.64 |
197.25 |
214.21 |
181.00 |
179.67 |
185.76 |
189.99 |
197.09 |
215.28 |
643.00 |

rotc |
356.72% |
293.63% |
577.81% |
771.94% |
573.63% |
456.56% |
232.31% |
387.38% |
391.50% |
336.95% |
332.54% |
268.11% |
246.32% |
204.70% |
inf |

normalized::rotic_3 |
387.74 |
499.11 |
635.33 |
593.48 |
415.26 |
358.25 |
335.98 |
372.40 |
354.39 |
311.77 |
280.02 |
239.40 |
325.43 |
406.27 |
inf |

normalized::rotic_5 |
467.41 |
503.80 |
514.85 |
473.77 |
404.85 |
360.62 |
335.55 |
344.01 |
313.78 |
275.57 |
312.74 |
306.94 |
325.43 |
406.27 |
inf |

normalized::rotic_7 |
437.46 |
451.03 |
478.75 |
442.80 |
385.92 |
343.88 |
312.60 |
308.76 |
329.83 |
317.51 |
312.74 |
306.94 |
325.43 |
406.27 |
inf |

revenue |
5.92B |
5.47B |
6.22B |
5.37B |
4.83B |
4.44B |
4.20B |
3.60B |
3.48B |
3.33B |
2.97B |
2.73B |
2.28B |
2.03B |
1.80B |

normalized_revenue_3 |
5.87B |
5.69B |
5.47B |
4.88B |
4.49B |
4.08B |
3.76B |
3.47B |
3.26B |
3.01B |
2.66B |
2.35B |
2.04B |
1.91B |
1.80B |

normalized_revenue_5 |
5.56B |
5.27B |
5.01B |
4.49B |
4.11B |
3.81B |
3.52B |
3.23B |
2.96B |
2.67B |
2.36B |
2.21B |
2.04B |
1.91B |
1.80B |

normalized_revenue_7 |
5.21B |
4.88B |
4.59B |
4.18B |
3.84B |
3.54B |
3.23B |
2.92B |
2.66B |
2.52B |
2.36B |
2.21B |
2.04B |
1.91B |
1.80B |

revenue_YoY |
8.19% |
-12.06% |
15.77% |
11.22% |
8.69% |
5.68% |
16.64% |
3.44% |
4.50% |
12.17% |
8.87% |
19.71% |
12.24% |
13.06% |
nan% |

revenue_5_CAGR |
4.14% |
4.24% |
8.14% |
8.31% |
6.74% |
5.91% |
7.18% |
5.71% |
8.85% |
10.41% |
10.59% |
nan% |
nan% |
nan% |
nan% |

cashflow::operating |
2.15B |
1.47B |
2.00B |
2.15B |
1.68B |
1.46B |
0.76B |
1.26B |
1.20B |
1.02B |
0.93B |
0.82B |
0.80B |
0.65B |
0.64B |

normalized_cashflow::operating_3 |
1.88B |
1.88B |
1.94B |
1.76B |
1.30B |
1.16B |
1.07B |
1.16B |
1.05B |
0.92B |
0.85B |
0.76B |
0.70B |
0.65B |
0.64B |

normalized_cashflow::operating_5 |
1.89B |
1.75B |
1.61B |
1.46B |
1.27B |
1.14B |
1.03B |
1.05B |
0.95B |
0.84B |
0.77B |
0.73B |
0.70B |
0.65B |
0.64B |

normalized_cashflow::operating_7 |
1.67B |
1.54B |
1.50B |
1.36B |
1.18B |
1.06B |
0.97B |
0.95B |
0.87B |
0.81B |
0.77B |
0.73B |
0.70B |
0.65B |
0.64B |

cashflow::operating_YoY |
45.93% |
-26.48% |
-6.57% |
28.12% |
14.65% |
93.51% |
-40.03% |
5.09% |
17.61% |
9.91% |
12.60% |
2.50% |
22.97% |
1.56% |
nan% |

cashflow::operating_5_CAGR |
5.13% |
0.18% |
21.57% |
11.26% |
6.93% |
7.48% |
-4.02% |
8.87% |
8.33% |
9.30% |
7.59% |
nan% |
nan% |
nan% |
nan% |

normalized_cashflow::operating_3_margin |
0.32 |
0.33 |
0.35 |
0.36 |
0.29 |
0.28 |
0.28 |
0.33 |
0.32 |
0.31 |
0.32 |
0.32 |
0.34 |
0.34 |
0.36 |

normalized_cashflow::operating_5_margin |
0.34 |
0.33 |
0.32 |
0.32 |
0.31 |
0.30 |
0.29 |
0.32 |
0.32 |
0.32 |
0.33 |
0.33 |
0.34 |
0.34 |
0.36 |

normalized_cashflow::operating_7_margin |
0.32 |
0.32 |
0.33 |
0.32 |
0.31 |
0.30 |
0.30 |
0.33 |
0.33 |
0.32 |
0.33 |
0.33 |
0.34 |
0.34 |
0.36 |

shares_calc_YoY |
-0.11% |
-1.45% |
-1.01% |
-0.53% |
-1.47% |
0.27% |
-0.05% |
-3.29% |
-5.86% |
-4.11% |
-1.79% |
-1.33% |
-3.83% |
-0.42% |
nan% |

shares_calc_5_CAGR |
-0.62% |
-0.89% |
-0.55% |
-0.36% |
-0.92% |
-1.82% |
-2.69% |
-3.03% |
-2.64% |
-2.22% |
-1.48% |
nan% |
nan% |
nan% |
nan% |

yield_ev |
2.83% |
2.32% |
2.61% |
3.77% |
3.56% |
5.00% |
2.46% |
7.05% |
6.02% |
5.20% |
5.95% |
8.43% |
11.42% |
11.06% |
12.09% |

yield_ev_3 |
2.47% |
2.95% |
2.53% |
3.09% |
2.76% |
3.97% |
3.48% |
6.49% |
5.27% |
4.71% |
5.46% |
7.78% |
9.95% |
10.97% |
12.09% |

yield_ev_5 |
2.49% |
2.76% |
2.09% |
2.56% |
2.70% |
3.90% |
3.36% |
5.85% |
4.80% |
4.31% |
4.94% |
7.48% |
9.95% |
10.97% |
12.09% |

yield_ev_7 |
2.19% |
2.42% |
1.95% |
2.39% |
2.52% |
3.64% |
3.15% |
5.35% |
4.36% |
4.14% |
4.94% |
7.48% |
9.95% |
10.97% |
12.09% |

yield_mktcap |
3.03% |
2.92% |
2.81% |
4.04% |
3.87% |
5.69% |
2.83% |
7.48% |
6.56% |
5.58% |
6.02% |
8.30% |
12.13% |
12.24% |
12.09% |

capexToRevenue |
0.05 |
0.05 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.01 |
0.02 |
0.03 |
0.04 |
0.05 |

normalized::capexToRevenue_3 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.05 |

normalized::capexToRevenue_5 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |

normalized::capexToRevenue_7 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |

depreciationToRevenue |
0.06 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |

normalized::depreciationToRevenue_3 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |

normalized::depreciationToRevenue_5 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |

normalized::depreciationToRevenue_7 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |

receivablesToRevenue |
0.28 |
0.30 |
0.28 |
0.27 |
0.29 |
0.29 |
0.27 |
0.25 |
0.23 |
0.24 |
0.23 |
0.23 |
0.21 |
0.24 |
0.0 |

normalized::receivablesToRevenue_3 |
0.29 |
0.28 |
0.28 |
0.28 |
0.29 |
0.27 |
0.25 |
0.24 |
0.23 |
0.23 |
0.23 |
0.23 |
0.16 |
0.13 |
0.0 |

normalized::receivablesToRevenue_5 |
0.28 |
0.29 |
0.28 |
0.27 |
0.27 |
0.26 |
0.25 |
0.24 |
0.23 |
0.23 |
0.19 |
0.18 |
0.16 |
0.13 |
0.0 |

normalized::receivablesToRevenue_7 |
0.28 |
0.28 |
0.27 |
0.27 |
0.26 |
0.25 |
0.24 |
0.23 |
0.21 |
0.20 |
0.19 |
0.18 |
0.16 |
0.13 |
0.0 |

inventoryToRevenue |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.06 |

normalized::inventoryToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |

normalized::inventoryToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.06 |

normalized::inventoryToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.06 |

payablesToRevenue |
0.18 |
0.18 |
0.18 |
0.19 |
0.16 |
0.16 |
0.18 |
0.40 |
0.16 |
0.17 |
0.18 |
0.20 |
0.20 |
0.20 |
0.0 |

normalized::payablesToRevenue_3 |
0.18 |
0.19 |
0.18 |
0.17 |
0.16 |
0.24 |
0.24 |
0.25 |
0.17 |
0.18 |
0.19 |
0.20 |
0.14 |
0.11 |
0.0 |

normalized::payablesToRevenue_5 |
0.18 |
0.18 |
0.18 |
0.21 |
0.21 |
0.21 |
0.22 |
0.23 |
0.18 |
0.19 |
0.17 |
0.16 |
0.14 |
0.11 |
0.0 |

normalized::payablesToRevenue_7 |
0.18 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
0.22 |
0.22 |
0.17 |
0.17 |
0.17 |
0.16 |
0.14 |
0.11 |
0.0 |

normalized::working_capitalToRevenue_3 |
0.12 |
0.11 |
0.12 |
0.13 |
0.14 |
0.06 |
0.03 |
0.02 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |

normalized::working_capitalToRevenue_5 |
0.12 |
0.13 |
0.12 |
0.09 |
0.09 |
0.07 |
0.05 |
0.04 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |

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

StockMarketPrice |
388.32 |
275.97 |
383.29 |
282.72 |
229.36 |
133.93 |
139.66 |
88.09 |
92.31 |
87.00 |
70.35 |
44.46 |
29.28 |
22.71 |
22.54 |

ppnenet |
0.60B |
0.50B |
0.35B |
0.28B |
0.29B |
0.32B |
0.33B |
0.33B |
0.31B |
0.30B |
0.28B |
0.31B |
0.33B |
0.32B |
0.0 |

grossincome |
5.92B |
5.47B |
6.22B |
5.37B |
4.83B |
4.44B |
4.20B |
3.60B |
3.48B |
3.33B |
2.97B |
2.73B |
2.28B |
2.03B |
1.80B |

marketcap |
71.07B |
50.56B |
71.25B |
53.09B |
43.30B |
25.66B |
26.69B |
16.84B |
18.25B |
18.27B |
15.41B |
9.91B |
6.62B |
5.34B |
5.32B |

ev |
75.94B |
63.57B |
76.86B |
56.92B |
47.05B |
29.20B |
30.73B |
17.85B |
19.89B |
19.60B |
15.59B |
9.77B |
7.03B |
5.91B |
5.32B |

equity |
3.48B |
2.69B |
2.92B |
1.76B |
0.83B |
0.66B |
-0.11B |
-1.03B |
-0.33B |
0.04B |
0.35B |
0.40B |
-0.16B |
-0.30B |
0.0 |

debt |
7.00B |
14.78B |
7.41B |
6.42B |
5.58B |
5.23B |
5.11B |
3.06B |
3.40B |
2.55B |
2.10B |
1.61B |
1.17B |
1.23B |
0.0 |

interest_expense |
0.25B |
0.23B |
0.17B |
0.20B |
0.21B |
216.00 |
208.50 |
157.30 |
0.12B |
0.12B |
0.09B |
0.06B |
0.06B |
0.05B |
0.03B |

shares |
0.18B |
0.18B |
0.19B |
0.19B |
0.19B |
0.19B |
0.19B |
0.19B |
0.20B |
0.21B |
0.22B |
0.22B |
0.23B |
0.23B |
0.24B |

shares_calc |
0.18B |
0.18B |
0.19B |
0.19B |
0.19B |
0.19B |
0.19B |
0.19B |
0.20B |
0.21B |
0.22B |
0.22B |
0.23B |
0.23B |
0.24B |

sbc |
0.19B |
0.17B |
0.17B |
0.15B |
0.14B |
0.13B |
0.12B |
0.10B |
0.09B |
0.08B |
0.07B |
0.06B |
0.06B |
0.06B |
0.06B |

capex |
0.27B |
0.28B |
0.14B |
0.10B |
0.07B |
0.09B |
0.09B |
0.12B |
0.09B |
0.07B |
0.04B |
0.04B |
0.07B |
0.08B |
0.09B |

depreciation |
0.37B |
0.33B |
0.26B |
0.22B |
0.20B |
0.19B |
0.16B |
0.13B |
0.11B |
0.10B |
0.09B |
0.09B |
0.08B |
0.07B |
0.06B |

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

payables |
1.08B |
1.01B |
1.14B |
1.04B |
0.77B |
0.70B |
0.75B |
1.44B |
0.57B |
0.56B |
0.54B |
0.56B |
0.45B |
0.41B |
0.0 |

receivables |
1.66B |
1.65B |
1.72B |
1.43B |
1.42B |
1.29B |
1.15B |
0.89B |
0.80B |
0.79B |
0.69B |
0.62B |
0.49B |
0.50B |
0.0 |

normalized::capex_3 |
0.23B |
0.17B |
0.10B |
0.09B |
0.08B |
0.10B |
0.10B |
0.09B |
0.07B |
0.05B |
0.05B |
0.06B |
0.08B |
0.08B |
0.09B |

normalized::depreciation_3 |
0.32B |
0.27B |
0.23B |
0.20B |
0.18B |
0.16B |
0.13B |
0.11B |
0.10B |
0.09B |
0.09B |
0.08B |
0.07B |
0.07B |
0.06B |

normalized::equity_3 |
3.03B |
2.46B |
1.84B |
1.08B |
0.46B |
-0.16B |
-0.49B |
-0.44B |
0.02B |
0.26B |
0.20B |
-0.02B |
-0.15B |
-0.15B |
0.0 |

normalized::debt_3 |
9.73B |
9.54B |
6.47B |
5.74B |
5.31B |
4.47B |
3.86B |
3.00B |
2.68B |
2.09B |
1.63B |
1.34B |
0.80B |
0.61B |
0.0 |

normalized::capital_3 |
12.76B |
11.99B |
8.31B |
6.83B |
5.76B |
4.30B |
3.37B |
2.56B |
2.70B |
2.35B |
1.82B |
1.32B |
0.65B |
0.46B |
0.0 |

normalized::ppnenet_3 |
0.48B |
0.38B |
0.31B |
0.30B |
0.31B |
0.32B |
0.32B |
0.31B |
0.30B |
0.30B |
0.30B |
0.32B |
0.21B |
0.16B |
0.0 |

normalized::receivables_3 |
1.68B |
1.60B |
1.52B |
1.38B |
1.28B |
1.11B |
0.95B |
0.83B |
0.76B |
0.70B |
0.60B |
0.54B |
0.33B |
0.25B |
0.0 |

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

normalized::payables_3 |
1.08B |
1.06B |
0.98B |
0.84B |
0.74B |
0.96B |
0.92B |
0.86B |
0.55B |
0.55B |
0.52B |
0.47B |
0.29B |
0.21B |
0.0 |

normalized::working_capital_3 |
0.70B |
0.64B |
0.64B |
0.64B |
0.64B |
0.24B |
0.13B |
0.07B |
0.31B |
0.25B |
0.19B |
0.16B |
0.14B |
0.14B |
inf |

normalized::invested_capital_3 |
1.18B |
1.01B |
0.94B |
0.94B |
0.96B |
0.57B |
0.44B |
0.38B |
0.60B |
0.55B |
0.49B |
0.48B |
0.35B |
0.30B |
inf |

normalized::capex_5 |
0.17B |
0.14B |
0.10B |
0.09B |
0.09B |
0.09B |
0.08B |
0.07B |
0.06B |
0.06B |
0.06B |
0.07B |
0.08B |
0.08B |
0.09B |

normalized::depreciation_5 |
0.28B |
0.24B |
0.21B |
0.18B |
0.16B |
0.14B |
0.12B |
0.10B |
0.09B |
0.09B |
0.08B |
0.08B |
0.07B |
0.07B |
0.06B |

normalized::equity_5 |
2.33B |
1.77B |
1.21B |
0.42B |
0.00B |
-0.16B |
-0.22B |
-0.11B |
0.06B |
0.07B |
0.06B |
-0.02B |
-0.15B |
-0.15B |
0.0 |

normalized::debt_5 |
8.24B |
7.88B |
5.95B |
5.08B |
4.48B |
3.87B |
3.24B |
2.54B |
2.17B |
1.73B |
1.22B |
1.00B |
0.80B |
0.61B |
0.0 |

normalized::capital_5 |
10.57B |
9.65B |
7.16B |
5.50B |
4.48B |
3.71B |
3.03B |
2.43B |
2.22B |
1.80B |
1.28B |
0.99B |
0.65B |
0.46B |
0.0 |

normalized::ppnenet_5 |
0.40B |
0.35B |
0.31B |
0.31B |
0.31B |
0.32B |
0.31B |
0.30B |
0.30B |
0.31B |
0.25B |
0.24B |
0.21B |
0.16B |
0.0 |

normalized::receivables_5 |
1.58B |
1.50B |
1.40B |
1.23B |
1.11B |
0.98B |
0.86B |
0.76B |
0.68B |
0.62B |
0.46B |
0.40B |
0.33B |
0.25B |
0.0 |

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

normalized::payables_5 |
1.01B |
0.93B |
0.88B |
0.94B |
0.85B |
0.80B |
0.77B |
0.73B |
0.53B |
0.50B |
0.39B |
0.36B |
0.29B |
0.21B |
0.0 |

normalized::working_capital_5 |
0.67B |
0.67B |
0.62B |
0.39B |
0.36B |
0.28B |
0.19B |
0.13B |
0.25B |
0.22B |
0.17B |
0.15B |
0.14B |
0.14B |
inf |

normalized::invested_capital_5 |
1.07B |
1.02B |
0.93B |
0.70B |
0.68B |
0.60B |
0.50B |
0.43B |
0.55B |
0.52B |
0.41B |
0.38B |
0.35B |
0.30B |
inf |

normalized::capex_7 |
0.15B |
0.13B |
0.10B |
0.09B |
0.08B |
0.08B |
0.07B |
0.07B |
0.07B |
0.07B |
0.06B |
0.07B |
0.08B |
0.08B |
0.09B |

normalized::depreciation_7 |
0.25B |
0.21B |
0.18B |
0.16B |
0.14B |
0.12B |
0.11B |
0.10B |
0.09B |
0.08B |
0.08B |
0.08B |
0.07B |
0.07B |
0.06B |

normalized::equity_7 |
1.75B |
1.10B |
0.67B |
0.26B |
0.06B |
-0.00B |
-0.12B |
-0.15B |
-0.00B |
0.06B |
0.06B |
-0.02B |
-0.15B |
-0.15B |
0.0 |

normalized::debt_7 |
7.36B |
6.80B |
5.17B |
4.48B |
3.86B |
3.29B |
2.71B |
2.16B |
1.72B |
1.44B |
1.22B |
1.00B |
0.80B |
0.61B |
0.0 |

normalized::capital_7 |
9.11B |
7.90B |
5.84B |
4.74B |
3.92B |
3.29B |
2.59B |
2.01B |
1.72B |
1.50B |
1.28B |
0.99B |
0.65B |
0.46B |
0.0 |

normalized::ppnenet_7 |
0.38B |
0.34B |
0.31B |
0.31B |
0.31B |
0.31B |
0.31B |
0.31B |
0.26B |
0.26B |
0.25B |
0.24B |
0.21B |
0.16B |
0.0 |

normalized::receivables_7 |
1.47B |
1.36B |
1.24B |
1.11B |
1.00B |
0.89B |
0.78B |
0.68B |
0.56B |
0.52B |
0.46B |
0.40B |
0.33B |
0.25B |
0.0 |

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

normalized::payables_7 |
0.93B |
0.98B |
0.92B |
0.83B |
0.76B |
0.73B |
0.69B |
0.65B |
0.44B |
0.42B |
0.39B |
0.36B |
0.29B |
0.21B |
0.0 |

normalized::working_capital_7 |
0.65B |
0.48B |
0.43B |
0.38B |
0.34B |
0.26B |
0.18B |
0.14B |
0.22B |
0.20B |
0.17B |
0.15B |
0.14B |
0.14B |
inf |

normalized::invested_capital_7 |
1.03B |
0.83B |
0.74B |
0.68B |
0.65B |
0.57B |
0.49B |
0.45B |
0.48B |
0.45B |
0.41B |
0.38B |
0.35B |
0.30B |
inf |