leverage |
0.16 |
0.12 |
0.08 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.22 |
0.27 |
0.64 |
0.13 |
0.0 |
nanB |
margin_gross |
0.82 |
0.81 |
0.78 |
0.81 |
0.81 |
0.82 |
0.83 |
0.87 |
0.86 |
0.84 |
0.83 |
0.76 |
0.73 |
0.77 |
0.75 |
margin_cfo |
0.56 |
0.53 |
0.43 |
0.49 |
0.45 |
0.51 |
0.52 |
0.60 |
0.58 |
0.58 |
0.59 |
0.54 |
0.32 |
0.42 |
0.35 |
roce |
43.19% |
41.45% |
37.21% |
46.19% |
30.20% |
35.94% |
34.80% |
32.57% |
27.21% |
19.06% |
15.92% |
16.63% |
12.16% |
31.62% |
inf |
normalized::roce_3 |
41.05 |
41.49 |
37.78 |
37.47 |
33.28 |
34.60 |
31.97 |
26.98 |
21.18 |
17.42 |
15.54 |
16.95 |
21.26 |
45.87 |
inf |
normalized::roce_5 |
40.08 |
38.45 |
37.02 |
36.32 |
32.36 |
31.17 |
27.45 |
24.00 |
19.99 |
17.42 |
17.20 |
18.56 |
21.26 |
45.87 |
inf |
normalized::roce_7 |
39.18 |
37.54 |
35.73 |
33.97 |
29.66 |
28.76 |
26.11 |
23.57 |
20.62 |
17.90 |
17.20 |
18.56 |
21.26 |
45.87 |
inf |
roic |
75.26% |
73.63% |
63.48% |
99.78% |
84.91% |
102.81% |
118.60% |
176.49% |
187.50% |
181.47% |
184.67% |
146.50% |
67.42% |
105.02% |
inf |
normalized::roic_3 |
65.20 |
67.99 |
69.49 |
79.54 |
79.91 |
95.44 |
110.66 |
128.30 |
131.06 |
126.54 |
107.01 |
83.76 |
77.12 |
114.70 |
inf |
normalized::roic_5 |
68.75 |
70.11 |
74.21 |
85.63 |
89.29 |
101.60 |
114.24 |
127.63 |
121.40 |
112.31 |
108.07 |
91.68 |
77.12 |
114.70 |
inf |
normalized::roic_7 |
71.43 |
74.46 |
79.56 |
89.43 |
92.49 |
103.34 |
111.84 |
121.63 |
121.02 |
115.44 |
108.07 |
91.68 |
77.12 |
114.70 |
inf |
rotc |
75.26% |
73.63% |
63.48% |
99.78% |
84.91% |
102.81% |
118.60% |
176.49% |
187.50% |
181.47% |
184.67% |
146.50% |
67.42% |
105.02% |
inf |
normalized::rotic_3 |
71.58 |
76.64 |
80.29 |
95.66 |
98.77 |
121.81 |
148.10 |
180.88 |
185.00 |
174.44 |
142.42 |
109.41 |
99.82 |
152.34 |
inf |
normalized::rotic_5 |
77.16 |
80.77 |
87.46 |
105.12 |
113.06 |
132.07 |
154.01 |
178.47 |
168.33 |
152.60 |
143.79 |
119.75 |
99.82 |
152.34 |
inf |
normalized::rotic_7 |
81.35 |
87.13 |
95.30 |
111.08 |
117.95 |
134.71 |
150.31 |
168.81 |
167.39 |
156.85 |
143.79 |
119.75 |
99.82 |
152.34 |
inf |
revenue |
164.50B |
134.90B |
116.61B |
117.93B |
85.97B |
70.70B |
55.84B |
40.65B |
27.64B |
17.93B |
12.47B |
7.87B |
5.09B |
3.71B |
1.97B |
normalized_revenue_3 |
138.67B |
123.15B |
106.83B |
91.53B |
70.83B |
55.73B |
41.38B |
28.74B |
19.34B |
12.76B |
8.48B |
5.56B |
3.59B |
2.84B |
1.97B |
normalized_revenue_5 |
123.98B |
105.22B |
89.41B |
74.22B |
56.16B |
42.55B |
30.90B |
21.31B |
14.20B |
9.41B |
6.22B |
4.66B |
3.59B |
2.84B |
1.97B |
normalized_revenue_7 |
106.63B |
88.94B |
73.62B |
59.52B |
44.45B |
33.30B |
23.93B |
16.48B |
10.95B |
8.17B |
6.22B |
4.66B |
3.59B |
2.84B |
1.97B |
revenue_YoY |
21.94% |
15.69% |
-1.12% |
37.18% |
21.60% |
26.61% |
37.35% |
47.09% |
54.16% |
43.82% |
58.36% |
54.69% |
37.13% |
87.99% |
nan% |
revenue_5_CAGR |
13.86% |
13.80% |
15.87% |
23.74% |
25.48% |
31.58% |
34.97% |
38.87% |
40.27% |
37.03% |
44.57% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
91.33B |
71.11B |
50.48B |
57.68B |
38.75B |
36.31B |
29.27B |
24.22B |
16.11B |
10.32B |
7.33B |
4.22B |
1.61B |
1.55B |
0.70B |
normalized_cashflow::operating_3 |
70.97B |
59.76B |
48.97B |
44.25B |
34.78B |
29.93B |
23.20B |
16.88B |
11.25B |
7.29B |
4.39B |
2.46B |
1.29B |
1.12B |
0.70B |
normalized_cashflow::operating_5 |
61.87B |
50.87B |
42.50B |
37.25B |
28.93B |
23.25B |
17.45B |
12.44B |
7.92B |
5.01B |
3.08B |
2.02B |
1.29B |
1.12B |
0.70B |
normalized_cashflow::operating_7 |
53.56B |
43.97B |
36.12B |
30.38B |
23.19B |
18.25B |
13.30B |
9.34B |
5.98B |
4.29B |
3.08B |
2.02B |
1.29B |
1.12B |
0.70B |
cashflow::operating_YoY |
28.43% |
40.89% |
-12.50% |
48.87% |
6.70% |
24.05% |
20.89% |
50.34% |
56.09% |
40.87% |
73.52% |
161.91% |
4.07% |
121.92% |
nan% |
cashflow::operating_5_CAGR |
18.71% |
14.39% |
11.51% |
18.96% |
19.19% |
28.61% |
31.92% |
41.81% |
58.47% |
46.13% |
60.03% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.51 |
0.49 |
0.46 |
0.48 |
0.49 |
0.54 |
0.56 |
0.59 |
0.58 |
0.57 |
0.52 |
0.44 |
0.36 |
0.40 |
0.35 |
normalized_cashflow::operating_5_margin |
0.50 |
0.48 |
0.48 |
0.50 |
0.52 |
0.55 |
0.56 |
0.58 |
0.56 |
0.53 |
0.50 |
0.43 |
0.36 |
0.40 |
0.35 |
normalized_cashflow::operating_7_margin |
0.50 |
0.49 |
0.49 |
0.51 |
0.52 |
0.55 |
0.56 |
0.57 |
0.55 |
0.52 |
0.50 |
0.43 |
0.36 |
0.40 |
0.35 |
shares_calc_YoY |
-1.77% |
-3.32% |
-7.02% |
-1.00% |
0.42% |
-1.54% |
-1.18% |
1.06% |
2.52% |
7.09% |
10.08% |
20.64% |
55.02% |
16.89% |
nan% |
shares_calc_5_CAGR |
-2.65% |
-2.23% |
-1.87% |
-0.67% |
-0.25% |
0.16% |
1.86% |
4.08% |
7.83% |
17.13% |
19.20% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
6.24% |
8.06% |
16.08% |
6.13% |
5.04% |
6.38% |
7.88% |
4.73% |
4.94% |
3.41% |
3.45% |
3.05% |
3.08% |
inf |
inf |
yield_ev_3 |
4.85% |
6.77% |
15.60% |
4.70% |
4.53% |
5.26% |
6.25% |
3.30% |
3.45% |
2.41% |
2.06% |
1.78% |
2.46% |
inf |
inf |
yield_ev_5 |
4.23% |
5.76% |
13.54% |
3.96% |
3.77% |
4.09% |
4.70% |
2.43% |
2.43% |
1.65% |
1.45% |
1.46% |
2.46% |
inf |
inf |
yield_ev_7 |
3.66% |
4.98% |
11.51% |
3.23% |
3.02% |
3.21% |
3.58% |
1.83% |
1.83% |
1.42% |
1.45% |
1.46% |
2.46% |
inf |
inf |
yield_mktcap |
6.18% |
7.85% |
15.84% |
6.02% |
4.93% |
6.18% |
7.67% |
4.66% |
4.80% |
3.47% |
3.54% |
3.20% |
3.03% |
inf |
inf |
capexToRevenue |
0.23 |
0.20 |
0.27 |
0.16 |
0.18 |
0.21 |
0.25 |
0.17 |
0.16 |
0.14 |
0.15 |
0.17 |
0.24 |
0.16 |
0.15 |
normalized::capexToRevenue_3 |
0.23 |
0.21 |
0.20 |
0.18 |
0.21 |
0.21 |
0.20 |
0.16 |
0.15 |
0.15 |
0.17 |
0.19 |
0.20 |
0.16 |
0.15 |
normalized::capexToRevenue_5 |
0.21 |
0.20 |
0.21 |
0.19 |
0.20 |
0.20 |
0.19 |
0.16 |
0.16 |
0.16 |
0.17 |
0.19 |
0.20 |
0.16 |
0.15 |
normalized::capexToRevenue_7 |
0.21 |
0.21 |
0.20 |
0.18 |
0.19 |
0.20 |
0.19 |
0.16 |
0.16 |
0.16 |
0.17 |
0.19 |
0.20 |
0.16 |
0.15 |
depreciationToRevenue |
0.09 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.11 |
0.10 |
0.13 |
0.13 |
0.09 |
0.07 |
normalized::depreciationToRevenue_3 |
0.09 |
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.10 |
0.11 |
0.11 |
0.12 |
0.10 |
0.08 |
0.07 |
normalized::depreciationToRevenue_5 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
0.11 |
0.11 |
0.11 |
0.10 |
0.08 |
0.07 |
normalized::depreciationToRevenue_7 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.10 |
0.11 |
0.11 |
0.11 |
0.10 |
0.08 |
0.07 |
receivablesToRevenue |
0.10 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.14 |
0.14 |
0.15 |
0.0 |
normalized::receivablesToRevenue_3 |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.12 |
0.10 |
0.0 |
normalized::receivablesToRevenue_5 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.12 |
0.10 |
0.0 |
normalized::receivablesToRevenue_7 |
0.12 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.10 |
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 |
0.05 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.0 |
normalized::payablesToRevenue_3 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.04 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.0 |
normalized::payablesToRevenue_7 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.07 |
0.08 |
0.09 |
0.10 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.11 |
0.09 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.08 |
0.09 |
0.10 |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.11 |
0.11 |
0.11 |
0.09 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.09 |
0.10 |
0.10 |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.09 |
0.0 |
StockMarketPrice |
585.51 |
352.61 |
119.88 |
335.07 |
272.12 |
204.47 |
130.59 |
175.79 |
114.61 |
104.26 |
77.72 |
54.44 |
26.52 |
|
|
revenue::cost |
30.16B |
25.96B |
25.25B |
22.65B |
16.69B |
12.77B |
9.36B |
5.45B |
3.79B |
2.87B |
2.15B |
1.88B |
1.36B |
0.86B |
0.49B |
ppnenet |
121.35B |
96.59B |
79.52B |
57.81B |
45.63B |
35.32B |
24.68B |
13.72B |
8.59B |
5.69B |
3.97B |
2.88B |
2.39B |
1.48B |
0.0 |
grossincome |
134.34B |
108.94B |
91.36B |
95.28B |
69.27B |
57.93B |
46.48B |
35.20B |
23.85B |
15.06B |
10.31B |
6.00B |
3.73B |
2.85B |
1.48B |
marketcap |
1478.11B |
906.16B |
318.67B |
957.97B |
785.88B |
588.06B |
381.45B |
519.64B |
335.23B |
297.45B |
207.05B |
131.74B |
53.20B |
0.0 |
0.0 |
ev |
1463.05B |
882.68B |
313.91B |
941.36B |
768.31B |
568.98B |
371.43B |
511.56B |
326.33B |
302.47B |
212.65B |
138.34B |
52.32B |
0.0 |
0.0 |
equity |
182.64B |
153.17B |
125.71B |
124.88B |
128.29B |
101.05B |
84.13B |
74.35B |
59.19B |
44.22B |
36.10B |
15.47B |
11.76B |
4.90B |
0.0 |
debt |
28.83B |
18.39B |
9.92B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
9.92B |
9.92B |
9.92B |
1.50B |
0.0 |
0.0 |
shares |
2.61B |
2.63B |
2.70B |
2.86B |
2.89B |
2.88B |
2.92B |
2.96B |
2.92B |
2.85B |
2.66B |
2.42B |
2.01B |
1.29B |
1.11B |
shares_calc |
2.52B |
2.57B |
2.66B |
2.86B |
2.89B |
2.88B |
2.92B |
2.96B |
2.92B |
2.85B |
2.66B |
2.42B |
2.01B |
1.29B |
1.11B |
sbc |
16.69B |
14.03B |
11.99B |
9.16B |
6.54B |
4.84B |
4.15B |
3.72B |
3.22B |
2.96B |
1.79B |
0.91B |
1.57B |
0.22B |
0.02B |
capex |
37.26B |
27.05B |
31.19B |
18.69B |
15.12B |
15.10B |
13.91B |
6.73B |
4.49B |
2.52B |
1.83B |
1.36B |
1.24B |
0.61B |
0.29B |
depreciation |
15.50B |
11.18B |
8.69B |
7.97B |
6.86B |
5.74B |
4.32B |
3.02B |
2.34B |
1.95B |
1.24B |
1.01B |
0.65B |
0.32B |
0.14B |
payables |
7.69B |
4.85B |
4.99B |
4.08B |
1.33B |
1.36B |
0.82B |
0.39B |
0.30B |
0.22B |
0.20B |
0.18B |
0.07B |
0.06B |
0.0 |
receivables |
16.99B |
16.17B |
13.47B |
14.04B |
11.34B |
9.52B |
7.59B |
5.83B |
3.99B |
2.56B |
1.68B |
1.11B |
0.72B |
0.55B |
0.0 |
normalized::capex_3 |
31.83B |
25.64B |
21.66B |
16.30B |
14.71B |
11.92B |
8.38B |
4.58B |
2.95B |
1.91B |
1.48B |
1.07B |
0.71B |
0.45B |
0.29B |
normalized::depreciation_3 |
11.79B |
9.28B |
7.84B |
6.86B |
5.64B |
4.36B |
3.23B |
2.44B |
1.84B |
1.40B |
0.97B |
0.66B |
0.37B |
0.23B |
0.14B |
normalized::equity_3 |
153.84B |
134.59B |
126.29B |
118.07B |
104.49B |
86.51B |
72.56B |
59.25B |
46.50B |
31.93B |
21.11B |
10.71B |
5.55B |
2.45B |
0.0 |
normalized::debt_3 |
19.04B |
9.44B |
3.31B |
0.0 |
0.0 |
0.0 |
0.0 |
3.31B |
6.62B |
9.92B |
7.12B |
3.81B |
0.50B |
0.0 |
0.0 |
normalized::capital_3 |
172.88B |
144.02B |
129.60B |
118.07B |
104.49B |
86.51B |
72.56B |
62.56B |
53.12B |
41.85B |
28.22B |
14.52B |
6.05B |
2.45B |
0.0 |
normalized::ppnenet_3 |
99.15B |
77.97B |
60.99B |
46.26B |
35.21B |
24.58B |
15.66B |
9.33B |
6.08B |
4.18B |
3.08B |
2.25B |
1.29B |
0.74B |
0.0 |
normalized::receivables_3 |
15.54B |
14.56B |
12.95B |
11.63B |
9.48B |
7.65B |
5.80B |
4.13B |
2.74B |
1.78B |
1.17B |
0.79B |
0.42B |
0.27B |
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 |
5.84B |
4.64B |
3.47B |
2.26B |
1.17B |
0.86B |
0.50B |
0.30B |
0.24B |
0.20B |
0.15B |
0.10B |
0.04B |
0.03B |
0.0 |
normalized::working_capital_3 |
9.70B |
9.92B |
9.48B |
9.37B |
8.31B |
6.79B |
5.30B |
3.83B |
2.50B |
1.58B |
1.02B |
0.69B |
0.38B |
0.24B |
0.0 |
normalized::invested_capital_3 |
108.85B |
87.89B |
70.47B |
55.63B |
43.52B |
31.36B |
20.96B |
13.16B |
8.58B |
5.76B |
4.10B |
2.94B |
1.67B |
0.98B |
0.0 |
normalized::capex_5 |
25.86B |
21.43B |
18.80B |
13.91B |
11.07B |
8.55B |
5.90B |
3.39B |
2.29B |
1.51B |
1.07B |
0.87B |
0.71B |
0.45B |
0.29B |
normalized::depreciation_5 |
10.04B |
8.09B |
6.71B |
5.58B |
4.46B |
3.47B |
2.57B |
1.91B |
1.44B |
1.03B |
0.67B |
0.53B |
0.37B |
0.23B |
0.14B |
normalized::equity_5 |
142.94B |
126.62B |
112.81B |
102.54B |
89.40B |
72.59B |
59.60B |
45.87B |
33.35B |
22.49B |
13.64B |
8.03B |
5.55B |
2.45B |
0.0 |
normalized::debt_5 |
11.43B |
5.66B |
1.98B |
0.0 |
0.0 |
1.98B |
3.97B |
5.95B |
6.25B |
6.25B |
4.27B |
2.86B |
0.50B |
0.0 |
0.0 |
normalized::capital_5 |
154.36B |
132.28B |
114.80B |
102.54B |
89.40B |
74.57B |
63.57B |
51.82B |
39.60B |
28.74B |
17.91B |
10.89B |
6.05B |
2.45B |
0.0 |
normalized::ppnenet_5 |
80.18B |
62.97B |
48.59B |
35.43B |
25.59B |
17.60B |
11.33B |
6.97B |
4.70B |
3.28B |
2.14B |
1.69B |
1.29B |
0.74B |
0.0 |
normalized::receivables_5 |
14.40B |
12.91B |
11.19B |
9.66B |
7.65B |
5.90B |
4.33B |
3.03B |
2.01B |
1.32B |
0.81B |
0.59B |
0.42B |
0.27B |
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 |
4.59B |
3.32B |
2.52B |
1.60B |
0.84B |
0.62B |
0.39B |
0.26B |
0.19B |
0.15B |
0.10B |
0.08B |
0.04B |
0.03B |
0.0 |
normalized::working_capital_5 |
9.81B |
9.58B |
8.67B |
8.06B |
6.81B |
5.28B |
3.94B |
2.78B |
1.82B |
1.18B |
0.71B |
0.52B |
0.38B |
0.24B |
0.0 |
normalized::invested_capital_5 |
89.99B |
72.56B |
57.26B |
43.50B |
32.40B |
22.88B |
15.27B |
9.75B |
6.52B |
4.46B |
2.85B |
2.20B |
1.67B |
0.98B |
0.0 |
normalized::capex_7 |
22.62B |
18.26B |
15.03B |
10.94B |
8.53B |
6.57B |
4.58B |
2.68B |
1.76B |
1.31B |
1.07B |
0.87B |
0.71B |
0.45B |
0.29B |
normalized::depreciation_7 |
8.61B |
6.82B |
5.56B |
4.60B |
3.64B |
2.80B |
2.08B |
1.51B |
1.09B |
0.89B |
0.67B |
0.53B |
0.37B |
0.23B |
0.14B |
normalized::equity_7 |
128.55B |
113.08B |
99.66B |
88.02B |
75.33B |
59.22B |
46.46B |
35.14B |
24.52B |
18.74B |
13.64B |
8.03B |
5.55B |
2.45B |
0.0 |
normalized::debt_7 |
8.16B |
4.04B |
1.42B |
1.42B |
2.84B |
4.25B |
4.47B |
4.47B |
4.47B |
5.21B |
4.27B |
2.86B |
0.50B |
0.0 |
0.0 |
normalized::capital_7 |
136.71B |
117.13B |
101.08B |
89.43B |
78.17B |
63.47B |
50.93B |
39.61B |
28.99B |
23.95B |
17.91B |
10.89B |
6.05B |
2.45B |
0.0 |
normalized::ppnenet_7 |
65.84B |
50.47B |
37.90B |
27.35B |
19.66B |
13.55B |
8.85B |
5.53B |
3.57B |
2.73B |
2.14B |
1.69B |
1.29B |
0.74B |
0.0 |
normalized::receivables_7 |
12.73B |
11.14B |
9.40B |
7.84B |
6.07B |
4.61B |
3.35B |
2.35B |
1.51B |
1.10B |
0.81B |
0.59B |
0.42B |
0.27B |
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 |
3.59B |
2.55B |
1.90B |
1.22B |
0.66B |
0.50B |
0.31B |
0.20B |
0.15B |
0.12B |
0.10B |
0.08B |
0.04B |
0.03B |
0.0 |
normalized::working_capital_7 |
9.14B |
8.59B |
7.50B |
6.62B |
5.41B |
4.11B |
3.04B |
2.15B |
1.37B |
0.98B |
0.71B |
0.52B |
0.38B |
0.24B |
0.0 |
normalized::invested_capital_7 |
74.98B |
59.06B |
45.40B |
33.97B |
25.07B |
17.66B |
11.89B |
7.68B |
4.94B |
3.71B |
2.85B |
2.20B |
1.67B |
0.98B |
0.0 |