interestCoverage |
15.85 |
159.64 |
137.39 |
135.30 |
88.46 |
109.31 |
83.31 |
66.31 |
50.27 |
46.45 |
59.33 |
51.52 |
68.96 |
53.43 |
24.02 |
0.59 |
interestRate |
0.03 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.32 |
inf |
leverage |
0.98 |
0.35 |
0.57 |
0.77 |
0.76 |
0.95 |
0.96 |
1.03 |
1.04 |
0.96 |
0.81 |
0.79 |
0.79 |
1.08 |
0.17 |
nanB |
margin_gross |
0.29 |
0.48 |
0.47 |
0.48 |
0.46 |
0.45 |
0.44 |
0.43 |
0.42 |
0.41 |
0.41 |
0.41 |
0.32 |
0.32 |
0.27 |
0.32 |
margin_cfo |
0.08 |
0.14 |
0.11 |
0.11 |
0.12 |
0.10 |
0.10 |
0.09 |
0.10 |
0.08 |
0.09 |
0.09 |
0.10 |
0.09 |
0.05 |
0.01 |
roce |
24.30% |
32.21% |
25.17% |
22.97% |
26.37% |
20.84% |
20.78% |
19.85% |
19.73% |
17.81% |
19.68% |
20.42% |
19.33% |
28.22% |
107.62% |
inf |
normalized::roce_3 |
28.55 |
26.83 |
24.78 |
23.40 |
22.75 |
20.51 |
20.13 |
19.17 |
19.09 |
19.26 |
19.82 |
21.86 |
26.39 |
36.62 |
110.52 |
inf |
normalized::roce_5 |
26.67 |
25.65 |
23.32 |
22.29 |
21.65 |
19.88 |
19.62 |
19.49 |
19.38 |
20.42 |
22.84 |
24.18 |
26.52 |
36.62 |
110.52 |
inf |
normalized::roce_7 |
24.94 |
24.34 |
22.44 |
21.42 |
20.93 |
19.92 |
19.68 |
20.21 |
21.28 |
21.72 |
22.89 |
24.18 |
26.52 |
36.62 |
110.52 |
inf |
roic |
26.50% |
48.56% |
40.29% |
43.31% |
50.88% |
40.25% |
36.66% |
25.87% |
27.13% |
22.75% |
24.51% |
26.76% |
25.60% |
28.53% |
86.71% |
inf |
normalized::roic_3 |
43.48 |
44.24 |
44.33 |
44.78 |
42.66 |
33.55 |
29.40 |
25.28 |
24.82 |
24.59 |
25.59 |
26.87 |
30.58 |
36.08 |
89.05 |
inf |
normalized::roic_5 |
44.89 |
44.71 |
42.22 |
38.89 |
35.36 |
29.92 |
27.08 |
25.39 |
25.32 |
25.40 |
27.90 |
29.32 |
30.73 |
36.08 |
89.05 |
inf |
normalized::roic_7 |
43.11 |
40.85 |
37.35 |
34.64 |
31.85 |
28.70 |
26.85 |
25.76 |
26.82 |
26.80 |
27.97 |
29.32 |
30.73 |
36.08 |
89.05 |
inf |
rotc |
28.71% |
56.12% |
50.96% |
54.05% |
60.89% |
48.30% |
43.87% |
29.42% |
31.00% |
26.33% |
28.68% |
31.61% |
29.63% |
30.99% |
92.48% |
inf |
normalized::rotic_3 |
52.03 |
53.85 |
54.93 |
54.46 |
51.10 |
39.38 |
33.97 |
28.96 |
28.70 |
28.75 |
29.93 |
30.75 |
34.26 |
39.10 |
94.97 |
inf |
normalized::rotic_5 |
54.21 |
54.13 |
51.68 |
46.40 |
41.39 |
34.81 |
31.37 |
29.37 |
29.40 |
29.29 |
32.06 |
33.46 |
34.42 |
39.10 |
94.97 |
inf |
normalized::rotic_7 |
51.96 |
48.91 |
44.69 |
40.86 |
37.23 |
33.49 |
31.19 |
29.58 |
30.83 |
30.85 |
32.14 |
33.46 |
34.42 |
39.10 |
94.97 |
inf |
revenue |
164.76B |
1315.50B |
1245.20B |
1168.59B |
1079.61B |
966.55B |
919.98B |
873.88B |
827.44B |
804.56B |
798.36B |
776.23B |
646.03B |
614.03B |
509.87B |
78.55B |
normalized_revenue_3 |
908.49B |
1243.10B |
1164.47B |
1071.58B |
988.71B |
920.13B |
873.77B |
835.29B |
810.12B |
793.05B |
740.21B |
678.76B |
589.98B |
400.82B |
294.21B |
78.55B |
normalized_revenue_5 |
994.73B |
1155.09B |
1075.98B |
1001.72B |
933.49B |
878.48B |
844.84B |
816.09B |
770.52B |
727.84B |
668.90B |
524.94B |
462.12B |
400.82B |
294.21B |
78.55B |
normalized_revenue_7 |
980.03B |
1081.33B |
1011.61B |
948.66B |
895.77B |
852.43B |
806.64B |
762.93B |
710.93B |
603.95B |
570.51B |
524.94B |
462.12B |
400.82B |
294.21B |
78.55B |
revenue_YoY |
-87.48% |
5.65% |
6.56% |
8.24% |
11.70% |
5.06% |
5.28% |
5.61% |
2.84% |
0.78% |
2.85% |
20.15% |
5.21% |
20.43% |
549.11% |
nan% |
revenue_5_CAGR |
-31.34% |
6.36% |
6.24% |
5.98% |
5.46% |
3.74% |
2.88% |
2.40% |
5.07% |
5.55% |
9.38% |
58.11% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
12.56B |
179.23B |
135.36B |
125.04B |
128.50B |
99.16B |
90.38B |
81.43B |
81.31B |
66.51B |
70.05B |
69.41B |
61.80B |
57.62B |
24.99B |
0.67B |
normalized_cashflow::operating_3 |
109.05B |
146.54B |
129.63B |
117.57B |
106.02B |
90.33B |
84.38B |
76.42B |
72.63B |
68.66B |
67.09B |
62.94B |
48.13B |
27.76B |
12.83B |
0.67B |
normalized_cashflow::operating_5 |
116.14B |
133.46B |
115.69B |
104.90B |
96.16B |
83.76B |
77.94B |
73.74B |
69.82B |
65.08B |
56.77B |
42.90B |
36.27B |
27.76B |
12.83B |
0.67B |
normalized_cashflow::operating_7 |
110.03B |
119.87B |
105.88B |
96.05B |
88.19B |
79.75B |
74.41B |
69.73B |
61.67B |
50.15B |
47.42B |
42.90B |
36.27B |
27.76B |
12.83B |
0.67B |
cashflow::operating_YoY |
-92.99% |
32.41% |
8.26% |
-2.70% |
29.58% |
9.72% |
10.99% |
0.15% |
22.26% |
-5.06% |
0.93% |
12.31% |
7.26% |
130.60% |
3613.56% |
nan% |
cashflow::operating_5_CAGR |
-37.20% |
12.57% |
8.41% |
8.95% |
9.58% |
8.32% |
5.23% |
3.25% |
5.64% |
2.91% |
22.90% |
152.75% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.04 |
0.01 |
normalized_cashflow::operating_5_margin |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.04 |
0.01 |
normalized_cashflow::operating_7_margin |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.04 |
0.01 |
shares_calc_YoY |
-3.10% |
0.78% |
0.28% |
-3.89% |
-4.21% |
-1.16% |
-2.85% |
-0.82% |
-6.22% |
-8.67% |
-3.00% |
-3.11% |
-3.34% |
-4.96% |
-2.49% |
nan% |
shares_calc_5_CAGR |
-1.20% |
-1.43% |
-1.81% |
-2.43% |
-1.82% |
-2.24% |
-3.77% |
-3.80% |
-4.25% |
-3.67% |
-2.89% |
-2.79% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
inf |
0.25% |
0.19% |
0.18% |
0.11% |
0.11% |
0.14% |
0.25% |
0.26% |
0.19% |
0.19% |
0.18% |
0.19% |
0.19% |
0.09% |
7.73% |
yield_ev_3 |
inf |
0.21% |
0.18% |
0.16% |
0.09% |
0.10% |
0.13% |
0.23% |
0.23% |
0.19% |
0.18% |
0.16% |
0.15% |
0.09% |
0.05% |
7.73% |
yield_ev_5 |
inf |
0.19% |
0.16% |
0.15% |
0.09% |
0.10% |
0.12% |
0.22% |
0.22% |
0.18% |
0.15% |
0.11% |
0.11% |
0.09% |
0.05% |
7.73% |
yield_ev_7 |
inf |
0.17% |
0.15% |
0.13% |
0.08% |
0.09% |
0.12% |
0.21% |
0.19% |
0.14% |
0.13% |
0.11% |
0.11% |
0.09% |
0.05% |
7.73% |
yield_mktcap |
inf |
0.25% |
0.19% |
0.18% |
0.11% |
0.11% |
0.14% |
0.25% |
0.26% |
0.19% |
0.19% |
0.18% |
0.19% |
0.19% |
0.09% |
7.73% |
capexToRevenue |
0.01 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.00 |
normalized::capexToRevenue_3 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
normalized::capexToRevenue_5 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
normalized::capexToRevenue_7 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
depreciationToRevenue |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
normalized::depreciationToRevenue_3 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
normalized::depreciationToRevenue_5 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
normalized::depreciationToRevenue_7 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
receivablesToRevenue |
0.00 |
0.05 |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.02 |
0.0 |
0.0 |
normalized::receivablesToRevenue_3 |
0.05 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::receivablesToRevenue_5 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::receivablesToRevenue_7 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.0 |
0.0 |
inventoryToRevenue |
0.13 |
0.07 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.09 |
0.08 |
0.02 |
0.0 |
normalized::inventoryToRevenue_3 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.05 |
0.02 |
0.0 |
normalized::inventoryToRevenue_5 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.07 |
0.07 |
0.06 |
0.05 |
0.02 |
0.0 |
normalized::inventoryToRevenue_7 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.02 |
0.0 |
payablesToRevenue |
0.11 |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.02 |
0.0 |
normalized::payablesToRevenue_3 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.04 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.01 |
0.0 |
normalized::payablesToRevenue_7 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.04 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.01 |
0.00 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.01 |
0.00 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.01 |
0.00 |
0.0 |
StockMarketPrice |
|
1801.07 |
1566.08 |
1296.94 |
1562.73 |
1170.06 |
877.30 |
611.22 |
602.47 |
491.89 |
475.98 |
450.62 |
407.47 |
229.87 |
210.90 |
101.79 |
ppnenet |
43.73B |
319.37B |
265.66B |
231.32B |
211.03B |
205.30B |
206.04B |
276.84B |
262.33B |
252.56B |
244.30B |
219.56B |
208.56B |
185.95B |
27.02B |
0.0 |
grossincome |
48.38B |
631.65B |
584.27B |
556.65B |
497.22B |
432.44B |
402.12B |
376.92B |
350.76B |
331.48B |
327.96B |
320.86B |
205.14B |
197.44B |
135.12B |
25.22B |
marketcap |
0.0 |
71316.78B |
71567.80B |
71161.20B |
112043.88B |
87825.77B |
63293.36B |
32826.46B |
31543.82B |
35359.73B |
37633.73B |
39384.51B |
32825.89B |
30945.71B |
27708.38B |
8.71B |
ev |
0.0 |
71419.24B |
71694.88B |
71337.54B |
112181.75B |
88008.96B |
63469.09B |
32998.76B |
31724.40B |
35510.50B |
37760.93B |
39509.77B |
32946.17B |
31037.56B |
27709.46B |
8.71B |
equity |
26.06B |
411.07B |
341.67B |
306.88B |
276.90B |
244.18B |
221.70B |
202.42B |
201.78B |
190.19B |
196.22B |
189.95B |
178.77B |
98.02B |
19.92B |
0.0 |
debt |
25.61B |
145.45B |
196.23B |
237.48B |
210.34B |
231.63B |
213.23B |
207.91B |
210.26B |
183.21B |
159.67B |
149.95B |
140.97B |
106.16B |
3.30B |
0.0 |
interest_expense |
0.79B |
1.12B |
0.99B |
0.92B |
1.45B |
0.91B |
1.08B |
1.23B |
1.62B |
1.43B |
1.18B |
1.35B |
0.90B |
1.08B |
1.04B |
1.15B |
shares |
500.44B |
16.95B |
17.06B |
17.38B |
11.90B |
11.94B |
12.11B |
12.22B |
12.41B |
12.75B |
13.04B |
13.33B |
13.11B |
13.27B |
4.73B |
1.07B |
shares_calc |
500.44B |
516.44B |
512.45B |
511.04B |
531.70B |
555.05B |
561.56B |
578.05B |
582.81B |
621.49B |
680.50B |
701.53B |
724.06B |
749.09B |
788.17B |
808.28B |
sbc |
0.47B |
11.95B |
10.80B |
8.63B |
7.15B |
6.18B |
5.50B |
4.71B |
4.00B |
3.34B |
3.12B |
2.95B |
2.57B |
2.38B |
0.15B |
0.12B |
depreciation |
4.48B |
40.51B |
31.15B |
31.09B |
28.43B |
29.24B |
27.46B |
25.77B |
23.61B |
20.42B |
18.97B |
17.89B |
14.88B |
13.67B |
10.14B |
2.28B |
inventory |
22.12B |
96.69B |
101.91B |
102.51B |
81.52B |
76.07B |
75.19B |
73.24B |
69.80B |
70.53B |
69.83B |
60.10B |
57.23B |
51.71B |
9.54B |
0.0 |
payables |
18.59B |
115.57B |
108.71B |
113.62B |
98.92B |
88.16B |
81.97B |
78.06B |
68.63B |
63.43B |
63.83B |
54.44B |
51.77B |
44.99B |
7.74B |
0.0 |
receivables |
0.13B |
68.57B |
77.15B |
68.47B |
58.91B |
53.17B |
47.27B |
42.73B |
36.17B |
32.62B |
35.57B |
34.13B |
27.38B |
9.30B |
0.0 |
0.0 |
normalized::capex_3 |
41.17B |
54.77B |
42.87B |
35.99B |
31.36B |
27.98B |
25.24B |
23.50B |
22.00B |
21.69B |
19.84B |
18.23B |
15.50B |
9.68B |
6.47B |
0.03B |
normalized::depreciation_3 |
25.38B |
34.25B |
30.22B |
29.59B |
28.38B |
27.49B |
25.61B |
23.27B |
21.00B |
19.09B |
17.24B |
15.48B |
12.89B |
8.70B |
6.21B |
2.28B |
normalized::equity_3 |
259.60B |
353.20B |
308.48B |
275.99B |
247.60B |
222.77B |
208.63B |
198.13B |
196.07B |
192.12B |
188.31B |
155.58B |
98.90B |
39.31B |
9.96B |
0.0 |
normalized::debt_3 |
122.43B |
193.05B |
214.68B |
226.48B |
218.40B |
217.59B |
210.47B |
200.46B |
184.38B |
164.28B |
150.20B |
132.36B |
83.48B |
36.49B |
1.65B |
0.0 |
normalized::capital_3 |
382.03B |
546.26B |
523.16B |
502.47B |
466.00B |
440.36B |
419.10B |
398.59B |
380.45B |
356.40B |
338.51B |
287.94B |
182.38B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_3 |
209.59B |
272.12B |
236.00B |
215.88B |
207.46B |
229.39B |
248.40B |
263.91B |
253.06B |
238.81B |
224.14B |
204.69B |
140.51B |
70.99B |
13.51B |
0.0 |
normalized::receivables_3 |
48.62B |
71.40B |
68.18B |
60.19B |
53.12B |
47.73B |
42.06B |
37.17B |
34.79B |
34.11B |
32.36B |
23.60B |
12.23B |
3.10B |
0.0 |
0.0 |
normalized::inventory_3 |
73.57B |
100.37B |
95.31B |
86.70B |
77.59B |
74.83B |
72.74B |
71.19B |
70.05B |
66.82B |
62.38B |
56.35B |
39.49B |
20.42B |
4.77B |
0.0 |
normalized::payables_3 |
80.96B |
112.63B |
107.08B |
100.24B |
89.69B |
82.73B |
76.22B |
70.04B |
65.30B |
60.57B |
56.68B |
50.40B |
34.83B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_3 |
41.23B |
59.13B |
56.40B |
46.65B |
41.03B |
39.83B |
38.58B |
38.33B |
39.54B |
40.36B |
38.07B |
29.55B |
16.89B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_3 |
250.82B |
331.25B |
292.41B |
262.53B |
248.48B |
269.22B |
286.99B |
302.24B |
292.61B |
279.17B |
262.20B |
234.24B |
157.39B |
76.93B |
14.41B |
0.0 |
normalized::capex_5 |
40.26B |
46.02B |
37.42B |
32.34B |
28.31B |
25.80B |
23.95B |
22.50B |
20.92B |
19.74B |
17.71B |
13.52B |
11.64B |
9.68B |
6.47B |
0.03B |
normalized::depreciation_5 |
27.13B |
32.08B |
29.47B |
28.40B |
26.90B |
25.30B |
23.25B |
21.33B |
19.15B |
17.16B |
15.11B |
11.77B |
10.24B |
8.70B |
6.21B |
2.28B |
normalized::equity_5 |
272.51B |
316.14B |
278.27B |
250.42B |
229.40B |
212.06B |
202.46B |
196.11B |
191.38B |
170.63B |
136.58B |
97.33B |
74.18B |
39.31B |
9.96B |
0.0 |
normalized::debt_5 |
163.02B |
204.22B |
217.78B |
220.12B |
214.67B |
209.25B |
194.86B |
182.20B |
168.81B |
147.99B |
112.01B |
80.08B |
62.61B |
36.49B |
1.65B |
0.0 |
normalized::capital_5 |
435.53B |
520.36B |
496.05B |
470.53B |
444.07B |
421.30B |
397.32B |
378.31B |
360.20B |
318.62B |
248.59B |
177.41B |
136.78B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_5 |
214.22B |
246.54B |
223.87B |
226.11B |
232.31B |
240.61B |
248.41B |
251.12B |
237.46B |
222.18B |
177.08B |
128.22B |
105.38B |
70.99B |
13.51B |
0.0 |
normalized::receivables_5 |
54.65B |
65.25B |
60.99B |
54.11B |
47.65B |
42.39B |
38.87B |
36.25B |
33.18B |
27.80B |
21.28B |
14.16B |
9.17B |
3.10B |
0.0 |
0.0 |
normalized::inventory_5 |
80.95B |
91.74B |
87.44B |
81.71B |
75.16B |
72.97B |
71.72B |
68.70B |
65.50B |
61.88B |
49.68B |
35.72B |
29.62B |
20.42B |
4.77B |
0.0 |
normalized::payables_5 |
91.08B |
105.00B |
98.28B |
92.15B |
83.15B |
76.05B |
71.19B |
65.68B |
60.42B |
55.69B |
44.55B |
31.79B |
26.13B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_5 |
44.51B |
52.00B |
50.16B |
43.67B |
39.67B |
39.31B |
39.41B |
39.27B |
38.25B |
33.99B |
26.40B |
18.09B |
12.66B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_5 |
258.73B |
298.53B |
274.03B |
269.78B |
271.98B |
279.93B |
287.82B |
290.39B |
275.72B |
256.17B |
203.48B |
146.31B |
118.04B |
76.93B |
14.41B |
0.0 |
normalized::capex_7 |
37.11B |
40.55B |
33.50B |
29.54B |
26.51B |
24.43B |
22.62B |
20.88B |
19.08B |
15.95B |
14.76B |
13.52B |
11.64B |
9.68B |
6.47B |
0.03B |
normalized::depreciation_7 |
27.48B |
30.52B |
28.11B |
26.57B |
24.84B |
23.34B |
21.28B |
19.31B |
17.08B |
14.03B |
12.97B |
11.77B |
10.24B |
8.70B |
6.21B |
2.28B |
normalized::equity_7 |
261.21B |
286.40B |
256.50B |
234.87B |
219.06B |
206.64B |
197.29B |
179.62B |
153.55B |
124.72B |
113.81B |
97.33B |
74.18B |
39.31B |
9.96B |
0.0 |
normalized::debt_7 |
180.00B |
206.04B |
215.30B |
213.44B |
202.32B |
193.70B |
180.74B |
165.45B |
136.22B |
106.18B |
93.34B |
80.08B |
62.61B |
36.49B |
1.65B |
0.0 |
normalized::capital_7 |
441.20B |
492.44B |
471.80B |
448.30B |
421.38B |
400.33B |
378.04B |
345.07B |
289.77B |
230.91B |
207.16B |
177.41B |
136.78B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_7 |
211.78B |
245.08B |
236.93B |
235.06B |
236.91B |
238.13B |
238.60B |
235.73B |
200.04B |
162.56B |
147.56B |
128.22B |
105.38B |
70.99B |
13.51B |
0.0 |
normalized::receivables_7 |
53.38B |
59.47B |
54.84B |
48.48B |
43.78B |
40.24B |
36.55B |
31.13B |
25.03B |
19.86B |
17.73B |
14.16B |
9.17B |
3.10B |
0.0 |
0.0 |
normalized::inventory_7 |
79.43B |
86.73B |
82.89B |
78.41B |
73.74B |
70.68B |
67.99B |
64.63B |
55.53B |
45.56B |
41.40B |
35.72B |
29.62B |
20.42B |
4.77B |
0.0 |
normalized::payables_7 |
89.36B |
97.86B |
91.15B |
84.69B |
77.57B |
71.22B |
66.02B |
60.74B |
50.69B |
40.89B |
37.13B |
31.79B |
26.13B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_7 |
43.45B |
48.34B |
46.58B |
42.20B |
39.95B |
39.70B |
38.52B |
35.03B |
29.87B |
24.53B |
22.00B |
18.09B |
12.66B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_7 |
255.23B |
293.42B |
283.51B |
277.26B |
276.86B |
277.83B |
277.12B |
270.76B |
229.91B |
187.10B |
169.57B |
146.31B |
118.04B |
76.93B |
14.41B |
0.0 |
revenue::cost |
116.38B |
683.85B |
660.93B |
611.94B |
582.39B |
534.11B |
517.85B |
496.96B |
476.68B |
473.08B |
470.40B |
455.51B |
441.03B |
416.58B |
374.72B |
53.33B |
capex |
1.39B |
71.30B |
50.83B |
42.17B |
35.60B |
30.20B |
28.29B |
25.45B |
21.99B |
23.06B |
20.96B |
21.07B |
17.51B |
16.10B |
12.91B |
0.03B |