interestCoverage |
10.24 |
10.39 |
2.87 |
0.51 |
3.16 |
4.61 |
6.37 |
7.50 |
9.82 |
5.65 |
0.33 |
3.36 |
1.14 |
15.87 |
14.08 |
50.20 |
interestRate |
0.05 |
0.05 |
0.02 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.06 |
0.06 |
0.06 |
0.10 |
0.10 |
0.10 |
inf |
leverage |
0.63 |
0.71 |
1.38 |
0.97 |
1.47 |
1.95 |
1.98 |
1.81 |
1.26 |
1.07 |
0.48 |
0.37 |
0.27 |
0.31 |
0.69 |
nanB |
margin_gross |
0.46 |
0.42 |
0.39 |
0.42 |
0.39 |
0.38 |
0.37 |
0.31 |
0.29 |
0.32 |
0.32 |
0.29 |
0.27 |
0.36 |
0.37 |
0.35 |
margin_cfo |
0.19 |
0.22 |
0.06 |
0.01 |
0.10 |
-0.14 |
-0.17 |
-0.15 |
-0.17 |
-0.11 |
0.00 |
0.02 |
0.01 |
0.10 |
0.13 |
0.19 |
roce |
18.25% |
20.71% |
4.09% |
1.26% |
8.87% |
-12.92% |
-17.18% |
-17.72% |
-24.39% |
-16.31% |
0.60% |
5.34% |
2.41% |
37.70% |
56.39% |
inf |
normalized::roce_3 |
13.34 |
8.37 |
4.48 |
-0.08 |
-4.81 |
-15.31 |
-18.73 |
-19.35 |
-16.47 |
-6.91 |
2.48 |
12.10 |
27.08 |
68.96 |
122.71 |
inf |
normalized::roce_5 |
10.61 |
5.58 |
-0.49 |
-4.25 |
-7.86 |
-16.33 |
-17.08 |
-15.39 |
-12.90 |
-2.69 |
10.64 |
25.29 |
41.36 |
68.96 |
122.71 |
inf |
normalized::roce_7 |
6.28 |
2.49 |
-2.46 |
-5.76 |
-8.03 |
-14.96 |
-15.66 |
-13.12 |
-8.52 |
2.68 |
15.38 |
25.29 |
41.36 |
68.96 |
122.71 |
inf |
roic |
461.89% |
487.74% |
144.91% |
29.67% |
252.77% |
-510.83% |
-640.83% |
-559.15% |
-588.66% |
-432.17% |
11.00% |
73.22% |
17.29% |
233.01% |
214.98% |
inf |
normalized::roic_3 |
371.63 |
230.07 |
131.62 |
-2.37 |
-161.59 |
-564.41 |
-601.21 |
-539.47 |
-384.70 |
-139.01 |
33.02 |
109.13 |
155.54 |
346.96 |
467.81 |
inf |
normalized::roic_5 |
287.89 |
160.89 |
-15.47 |
-126.42 |
-254.65 |
-554.65 |
-508.89 |
-379.38 |
-248.68 |
-40.65 |
107.51 |
196.11 |
237.50 |
346.96 |
467.81 |
inf |
normalized::roic_7 |
179.52 |
73.60 |
-76.06 |
-168.50 |
-251.47 |
-470.74 |
-415.61 |
-274.54 |
-135.18 |
35.95 |
155.31 |
196.11 |
237.50 |
346.96 |
467.81 |
inf |
rotc |
461.89% |
487.74% |
144.91% |
29.67% |
252.77% |
-510.83% |
-640.83% |
-559.15% |
-588.66% |
-432.17% |
11.00% |
73.22% |
17.29% |
233.01% |
214.98% |
inf |
normalized::rotic_3 |
371.63 |
230.07 |
131.62 |
-2.37 |
-161.59 |
-564.41 |
-601.21 |
-539.47 |
-384.70 |
-139.01 |
33.02 |
109.13 |
155.54 |
346.96 |
467.81 |
inf |
normalized::rotic_5 |
287.89 |
160.89 |
-15.47 |
-126.42 |
-254.65 |
-554.65 |
-508.89 |
-379.38 |
-248.68 |
-40.65 |
107.51 |
196.11 |
237.50 |
346.96 |
467.81 |
inf |
normalized::rotic_7 |
179.52 |
73.60 |
-76.06 |
-168.50 |
-251.47 |
-470.74 |
-415.61 |
-274.54 |
-135.18 |
35.95 |
155.31 |
196.11 |
237.50 |
346.96 |
467.81 |
inf |
revenue |
39.00B |
33.72B |
31.62B |
29.70B |
25.00B |
20.16B |
15.79B |
11.69B |
8.83B |
6.78B |
5.50B |
4.37B |
3.61B |
3.20B |
2.16B |
1.67B |
normalized_revenue_3 |
34.78B |
31.68B |
28.77B |
24.95B |
20.32B |
15.88B |
12.11B |
9.10B |
7.04B |
5.55B |
4.50B |
3.73B |
2.99B |
2.35B |
1.92B |
1.67B |
normalized_revenue_5 |
31.81B |
28.04B |
24.45B |
20.47B |
16.29B |
12.65B |
9.72B |
7.44B |
5.82B |
4.69B |
3.77B |
3.00B |
2.66B |
2.35B |
1.92B |
1.67B |
normalized_revenue_7 |
27.85B |
23.95B |
20.40B |
16.85B |
13.39B |
10.45B |
8.08B |
6.29B |
4.92B |
3.90B |
3.42B |
3.00B |
2.66B |
2.35B |
1.92B |
1.67B |
revenue_YoY |
15.65% |
6.67% |
6.46% |
18.81% |
24.01% |
27.62% |
35.08% |
32.41% |
30.26% |
23.16% |
25.83% |
21.20% |
12.63% |
48.18% |
29.48% |
nan% |
revenue_5_CAGR |
9.31% |
10.84% |
14.89% |
20.49% |
23.13% |
24.35% |
23.47% |
21.73% |
19.60% |
16.17% |
20.55% |
21.24% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
7.36B |
7.27B |
2.03B |
0.39B |
2.43B |
-2.89B |
-2.68B |
-1.79B |
-1.47B |
-0.75B |
0.02B |
0.10B |
0.02B |
0.32B |
0.28B |
0.33B |
normalized_cashflow::operating_3 |
5.55B |
3.23B |
1.62B |
-0.02B |
-1.05B |
-2.45B |
-1.98B |
-1.34B |
-0.74B |
-0.21B |
0.05B |
0.15B |
0.21B |
0.31B |
0.30B |
0.33B |
normalized_cashflow::operating_5 |
3.90B |
1.85B |
-0.14B |
-0.91B |
-1.28B |
-1.92B |
-1.33B |
-0.78B |
-0.42B |
-0.06B |
0.15B |
0.21B |
0.24B |
0.31B |
0.30B |
0.33B |
normalized_cashflow::operating_7 |
1.99B |
0.68B |
-0.57B |
-0.97B |
-1.02B |
-1.35B |
-0.94B |
-0.51B |
-0.21B |
0.04B |
0.18B |
0.21B |
0.24B |
0.31B |
0.30B |
0.33B |
cashflow::operating_YoY |
1.20% |
259.00% |
416.10% |
-83.82% |
-184.06% |
7.72% |
50.09% |
21.16% |
96.68% |
-4646.74% |
-83.15% |
329.74% |
-92.83% |
14.95% |
-14.97% |
nan% |
cashflow::operating_5_CAGR |
24.85% |
nan% |
nan% |
nan% |
nan% |
30.96% |
nan% |
nan% |
nan% |
nan% |
-43.10% |
-21.35% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.16 |
0.10 |
0.06 |
-0.00 |
-0.05 |
-0.15 |
-0.16 |
-0.15 |
-0.10 |
-0.04 |
0.01 |
0.04 |
0.07 |
0.13 |
0.16 |
0.19 |
normalized_cashflow::operating_5_margin |
0.12 |
0.07 |
-0.01 |
-0.04 |
-0.08 |
-0.15 |
-0.14 |
-0.10 |
-0.07 |
-0.01 |
0.04 |
0.07 |
0.09 |
0.13 |
0.16 |
0.19 |
normalized_cashflow::operating_7_margin |
0.07 |
0.03 |
-0.03 |
-0.06 |
-0.08 |
-0.13 |
-0.12 |
-0.08 |
-0.04 |
0.01 |
0.05 |
0.07 |
0.09 |
0.13 |
0.16 |
0.19 |
shares_calc_YoY |
-2.34% |
-1.65% |
0.47% |
0.26% |
0.81% |
0.50% |
0.33% |
1.28% |
0.41% |
1.63% |
3.23% |
0.0 |
5.06% |
0.61% |
-7.13% |
nan% |
shares_calc_5_CAGR |
-0.66% |
-0.03% |
0.41% |
0.38% |
0.58% |
0.50% |
0.73% |
1.30% |
1.05% |
1.96% |
1.76% |
-0.37% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
1.89% |
3.30% |
1.31% |
0.14% |
0.98% |
-1.91% |
-2.17% |
-2.05% |
-2.68% |
-1.52% |
0.08% |
0.46% |
0.43% |
9.00% |
inf |
inf |
yield_ev_3 |
1.43% |
1.47% |
1.04% |
-0.01% |
-0.42% |
-1.62% |
-1.61% |
-1.53% |
-1.34% |
-0.43% |
0.22% |
0.69% |
3.88% |
8.68% |
inf |
inf |
yield_ev_5 |
1.00% |
0.84% |
-0.09% |
-0.33% |
-0.52% |
-1.26% |
-1.08% |
-0.89% |
-0.76% |
-0.12% |
0.72% |
0.98% |
4.44% |
8.68% |
inf |
inf |
yield_ev_7 |
0.51% |
0.31% |
-0.37% |
-0.35% |
-0.41% |
-0.89% |
-0.76% |
-0.58% |
-0.39% |
0.09% |
0.87% |
0.98% |
4.44% |
8.68% |
inf |
inf |
yield_mktcap |
1.93% |
3.41% |
1.54% |
0.15% |
1.02% |
-2.04% |
-2.30% |
-2.14% |
-2.77% |
-1.53% |
0.08% |
0.46% |
0.42% |
8.28% |
inf |
inf |
capexToRevenue |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
normalized::capexToRevenue_3 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
normalized::capexToRevenue_5 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
normalized::capexToRevenue_7 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.03 |
depreciationToRevenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
normalized::depreciationToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
normalized::depreciationToRevenue_5 |
0.01 |
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 |
0.02 |
0.02 |
normalized::depreciationToRevenue_7 |
0.01 |
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 |
0.02 |
0.02 |
receivablesToRevenue |
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 |
normalized::receivablesToRevenue_3 |
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 |
normalized::receivablesToRevenue_5 |
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 |
normalized::receivablesToRevenue_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 |
inventoryToRevenue |
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 |
normalized::inventoryToRevenue_3 |
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 |
normalized::inventoryToRevenue_5 |
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 |
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 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.02 |
0.02 |
0.03 |
0.0 |
0.0 |
normalized::payablesToRevenue_3 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::payablesToRevenue_5 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::payablesToRevenue_7 |
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 |
0.01 |
0.0 |
0.0 |
normalized::working_capitalToRevenue_3 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.01 |
0.0 |
0.0 |
normalized::working_capitalToRevenue_5 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
0.0 |
0.0 |
normalized::working_capitalToRevenue_7 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.0 |
0.0 |
StockMarketPrice |
891.32 |
486.88 |
294.88 |
602.44 |
540.73 |
323.57 |
267.66 |
191.96 |
123.80 |
114.38 |
48.80 |
52.60 |
13.23 |
9.90 |
|
|
ppnenet |
1.59B |
1.49B |
1.40B |
1.32B |
0.96B |
0.57B |
0.42B |
0.32B |
0.25B |
0.17B |
0.15B |
0.13B |
0.13B |
0.14B |
0.13B |
0.0 |
grossincome |
17.96B |
14.01B |
12.45B |
12.37B |
9.72B |
7.72B |
5.83B |
3.66B |
2.57B |
2.19B |
1.75B |
1.26B |
0.96B |
1.16B |
0.81B |
0.59B |
marketcap |
381.00B |
213.10B |
131.23B |
266.85B |
238.89B |
141.80B |
116.72B |
83.44B |
53.13B |
48.88B |
20.52B |
21.43B |
5.39B |
3.84B |
0.0 |
0.0 |
ev |
388.78B |
220.52B |
154.79B |
276.22B |
247.00B |
151.55B |
123.29B |
87.11B |
55.03B |
49.45B |
20.31B |
21.32B |
5.30B |
3.53B |
0.0 |
0.0 |
equity |
24.74B |
20.59B |
20.78B |
15.85B |
11.07B |
7.58B |
5.24B |
3.58B |
2.68B |
2.22B |
1.86B |
1.33B |
0.74B |
0.64B |
0.29B |
0.0 |
debt |
15.58B |
14.54B |
28.71B |
15.39B |
16.31B |
14.76B |
10.36B |
6.50B |
3.36B |
2.37B |
0.90B |
0.50B |
0.20B |
0.20B |
0.20B |
0.0 |
interest_expense |
0.72B |
0.70B |
0.71B |
0.77B |
0.77B |
0.63B |
0.42B |
0.24B |
0.15B |
0.13B |
0.05B |
0.03B |
0.02B |
0.02B |
0.02B |
0.01B |
shares |
0.44B |
0.45B |
0.45B |
0.46B |
0.44B |
0.44B |
0.44B |
0.43B |
0.43B |
0.43B |
0.42B |
0.41B |
0.06B |
0.05B |
0.05B |
0.06B |
shares_calc |
0.43B |
0.44B |
0.45B |
0.44B |
0.44B |
0.44B |
0.44B |
0.43B |
0.43B |
0.43B |
0.42B |
0.41B |
0.41B |
0.39B |
0.39B |
0.42B |
sbc |
0.27B |
0.34B |
0.58B |
0.40B |
0.42B |
0.41B |
0.32B |
0.18B |
0.17B |
0.12B |
0.12B |
0.08B |
0.07B |
0.06B |
0.06B |
0.01B |
capex |
0.44B |
0.35B |
0.41B |
0.52B |
0.50B |
0.25B |
0.17B |
0.17B |
0.11B |
0.09B |
0.07B |
0.05B |
0.04B |
0.05B |
0.03B |
0.05B |
depreciation |
0.33B |
0.36B |
0.34B |
0.21B |
0.12B |
0.10B |
0.08B |
0.07B |
0.06B |
0.06B |
0.05B |
0.05B |
0.05B |
0.04B |
0.04B |
0.04B |
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 |
0.90B |
0.75B |
0.67B |
0.84B |
0.66B |
0.67B |
0.56B |
0.36B |
0.31B |
0.25B |
0.20B |
0.11B |
0.09B |
0.09B |
0.0 |
0.0 |
receivables |
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 |
revenue::cost |
21.04B |
19.72B |
19.17B |
17.33B |
15.28B |
12.44B |
9.97B |
8.03B |
6.26B |
4.59B |
3.75B |
3.12B |
2.65B |
2.04B |
1.36B |
1.08B |
normalized::capex_3 |
0.40B |
0.43B |
0.48B |
0.43B |
0.31B |
0.20B |
0.15B |
0.12B |
0.09B |
0.07B |
0.05B |
0.05B |
0.04B |
0.04B |
0.04B |
0.05B |
normalized::depreciation_3 |
0.34B |
0.30B |
0.22B |
0.14B |
0.10B |
0.09B |
0.07B |
0.06B |
0.06B |
0.05B |
0.05B |
0.05B |
0.04B |
0.04B |
0.04B |
0.04B |
normalized::equity_3 |
22.04B |
19.07B |
15.90B |
11.50B |
7.96B |
5.47B |
3.83B |
2.83B |
2.25B |
1.80B |
1.31B |
0.91B |
0.56B |
0.31B |
0.15B |
0.0 |
normalized::debt_3 |
19.61B |
19.55B |
20.14B |
15.49B |
13.81B |
10.54B |
6.74B |
4.08B |
2.21B |
1.26B |
0.53B |
0.30B |
0.20B |
0.13B |
0.10B |
0.0 |
normalized::capital_3 |
41.65B |
38.62B |
36.03B |
26.99B |
21.77B |
16.01B |
10.57B |
6.91B |
4.47B |
3.06B |
1.85B |
1.21B |
0.76B |
0.44B |
0.25B |
0.0 |
normalized::ppnenet_3 |
1.49B |
1.40B |
1.23B |
0.95B |
0.65B |
0.43B |
0.33B |
0.25B |
0.19B |
0.15B |
0.14B |
0.13B |
0.13B |
0.09B |
0.06B |
0.0 |
normalized::receivables_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::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 |
0.77B |
0.75B |
0.72B |
0.72B |
0.63B |
0.53B |
0.41B |
0.31B |
0.26B |
0.19B |
0.13B |
0.09B |
0.06B |
0.03B |
0.0 |
0.0 |
normalized::working_capital_3 |
-0.57B |
-0.55B |
-0.52B |
-0.52B |
-0.50B |
-0.47B |
-0.41B |
-0.31B |
-0.26B |
-0.19B |
-0.13B |
-0.09B |
-0.06B |
-0.03B |
0.0 |
0.0 |
normalized::invested_capital_3 |
1.49B |
1.40B |
1.23B |
0.95B |
0.65B |
0.43B |
0.33B |
0.25B |
0.19B |
0.15B |
0.14B |
0.13B |
0.13B |
0.09B |
0.06B |
0.0 |
normalized::capex_5 |
0.44B |
0.41B |
0.37B |
0.32B |
0.24B |
0.16B |
0.12B |
0.10B |
0.07B |
0.06B |
0.05B |
0.04B |
0.04B |
0.04B |
0.04B |
0.05B |
normalized::depreciation_5 |
0.27B |
0.22B |
0.17B |
0.12B |
0.09B |
0.08B |
0.07B |
0.06B |
0.05B |
0.05B |
0.05B |
0.04B |
0.04B |
0.04B |
0.04B |
0.04B |
normalized::equity_5 |
18.60B |
15.17B |
12.10B |
8.66B |
6.03B |
4.26B |
3.12B |
2.34B |
1.77B |
1.36B |
0.97B |
0.60B |
0.42B |
0.31B |
0.15B |
0.0 |
normalized::debt_5 |
18.11B |
17.94B |
17.11B |
12.66B |
10.26B |
7.47B |
4.70B |
2.73B |
1.47B |
0.83B |
0.40B |
0.22B |
0.15B |
0.13B |
0.10B |
0.0 |
normalized::capital_5 |
36.71B |
33.11B |
29.21B |
21.33B |
16.29B |
11.73B |
7.82B |
5.06B |
3.23B |
2.19B |
1.37B |
0.82B |
0.57B |
0.44B |
0.25B |
0.0 |
normalized::ppnenet_5 |
1.35B |
1.15B |
0.93B |
0.72B |
0.50B |
0.35B |
0.26B |
0.21B |
0.17B |
0.14B |
0.14B |
0.11B |
0.10B |
0.09B |
0.06B |
0.0 |
normalized::receivables_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::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 |
0.76B |
0.72B |
0.68B |
0.62B |
0.51B |
0.43B |
0.34B |
0.25B |
0.19B |
0.15B |
0.10B |
0.06B |
0.04B |
0.03B |
0.0 |
0.0 |
normalized::working_capital_5 |
-0.56B |
-0.52B |
-0.52B |
-0.50B |
-0.43B |
-0.39B |
-0.34B |
-0.25B |
-0.19B |
-0.15B |
-0.10B |
-0.06B |
-0.04B |
-0.03B |
0.0 |
0.0 |
normalized::invested_capital_5 |
1.35B |
1.15B |
0.93B |
0.72B |
0.50B |
0.35B |
0.26B |
0.21B |
0.17B |
0.14B |
0.14B |
0.11B |
0.10B |
0.09B |
0.06B |
0.0 |
normalized::capex_7 |
0.38B |
0.34B |
0.31B |
0.26B |
0.20B |
0.13B |
0.10B |
0.08B |
0.06B |
0.05B |
0.05B |
0.04B |
0.04B |
0.04B |
0.04B |
0.05B |
normalized::depreciation_7 |
0.22B |
0.18B |
0.14B |
0.10B |
0.08B |
0.07B |
0.06B |
0.05B |
0.05B |
0.05B |
0.04B |
0.04B |
0.04B |
0.04B |
0.04B |
0.04B |
normalized::equity_7 |
15.12B |
12.10B |
9.54B |
6.89B |
4.89B |
3.50B |
2.52B |
1.87B |
1.40B |
1.01B |
0.81B |
0.60B |
0.42B |
0.31B |
0.15B |
0.0 |
normalized::debt_7 |
16.52B |
15.22B |
13.63B |
9.87B |
7.79B |
5.54B |
3.46B |
2.01B |
1.11B |
0.62B |
0.33B |
0.22B |
0.15B |
0.13B |
0.10B |
0.0 |
normalized::capital_7 |
31.64B |
27.32B |
23.17B |
16.75B |
12.68B |
9.04B |
5.98B |
3.87B |
2.50B |
1.64B |
1.14B |
0.82B |
0.57B |
0.44B |
0.25B |
0.0 |
normalized::ppnenet_7 |
1.11B |
0.93B |
0.75B |
0.57B |
0.41B |
0.29B |
0.23B |
0.18B |
0.16B |
0.12B |
0.11B |
0.11B |
0.10B |
0.09B |
0.06B |
0.0 |
normalized::receivables_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::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 |
0.72B |
0.64B |
0.58B |
0.52B |
0.43B |
0.35B |
0.27B |
0.20B |
0.15B |
0.11B |
0.08B |
0.06B |
0.04B |
0.03B |
0.0 |
0.0 |
normalized::working_capital_7 |
-0.55B |
-0.50B |
-0.47B |
-0.44B |
-0.37B |
-0.32B |
-0.27B |
-0.20B |
-0.15B |
-0.11B |
-0.08B |
-0.06B |
-0.04B |
-0.03B |
0.0 |
0.0 |
normalized::invested_capital_7 |
1.11B |
0.93B |
0.75B |
0.57B |
0.41B |
0.29B |
0.23B |
0.18B |
0.16B |
0.12B |
0.11B |
0.11B |
0.10B |
0.09B |
0.06B |
0.0 |