interestCoverage |
inf |
30.29 |
23.32 |
23.51 |
24.43 |
20.64 |
21.15 |
21.56 |
20.05 |
30.18 |
26.42 |
35.74 |
23.69 |
23.87 |
0.81 |
50.20 |
interestRate |
0.0 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.30 |
5.85 |
inf |
leverage |
0.68 |
1.05 |
1.09 |
1.11 |
1.35 |
1.23 |
1.14 |
1.18 |
1.17 |
1.11 |
1.25 |
1.24 |
1.08 |
0.17 |
0.69 |
nanB |
gross_margins |
0.24 |
0.42 |
0.43 |
0.42 |
0.41 |
0.40 |
0.40 |
0.39 |
0.38 |
0.38 |
0.38 |
0.26 |
0.26 |
0.27 |
0.32 |
0.35 |
cashflow_margin |
0.06 |
0.05 |
0.04 |
0.06 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.01 |
0.19 |
roce |
23.56% |
15.97% |
11.28% |
16.38% |
12.71% |
12.49% |
13.03% |
15.60% |
12.07% |
15.86% |
16.07% |
14.56% |
12.68% |
105.17% |
193.65% |
inf |
normalized::roce_3 |
15.44 |
14.49 |
13.42 |
13.91 |
12.74 |
13.66 |
13.55 |
14.48 |
14.58 |
15.51 |
14.50 |
18.50 |
22.76 |
108.27 |
259.97 |
inf |
normalized::roce_5 |
15.04 |
13.77 |
13.18 |
14.05 |
13.14 |
13.76 |
14.46 |
14.79 |
14.25 |
17.20 |
17.81 |
18.76 |
22.90 |
108.27 |
259.97 |
inf |
normalized::roce_7 |
14.41 |
13.90 |
13.34 |
14.01 |
13.86 |
14.16 |
14.26 |
15.99 |
16.15 |
17.32 |
17.86 |
18.76 |
22.90 |
108.27 |
259.97 |
inf |
roic |
30.36% |
24.52% |
20.42% |
31.03% |
22.55% |
18.77% |
13.16% |
15.45% |
12.17% |
15.41% |
15.92% |
15.22% |
12.85% |
86.47% |
221.49% |
162.53% |
normalized::roic_3 |
24.37 |
25.11 |
24.47 |
23.88 |
17.51 |
15.47 |
13.58 |
14.33 |
14.44 |
15.52 |
14.73 |
18.80 |
22.52 |
88.91 |
202.73 |
162.53 |
normalized::roic_5 |
25.28 |
23.33 |
20.35 |
19.14 |
15.84 |
14.76 |
14.38 |
14.79 |
14.31 |
17.16 |
17.95 |
19.05 |
22.64 |
88.91 |
202.73 |
162.53 |
normalized::roic_7 |
21.91 |
20.08 |
18.10 |
17.38 |
15.78 |
14.98 |
14.30 |
15.96 |
16.15 |
17.28 |
17.99 |
19.05 |
22.64 |
88.91 |
202.73 |
162.53 |
rotc |
32.24% |
29.76% |
24.02% |
34.17% |
25.24% |
20.75% |
14.07% |
16.75% |
13.53% |
17.25% |
17.86% |
16.64% |
13.98% |
93.19% |
738.29% |
inf |
normalized::rotic_3 |
28.32 |
29.27 |
27.71 |
26.48 |
19.15 |
16.78 |
14.78 |
15.84 |
16.14 |
17.26 |
16.23 |
20.48 |
24.50 |
97.42 |
991.12 |
inf |
normalized::rotic_5 |
28.84 |
26.69 |
22.59 |
20.92 |
17.36 |
16.19 |
15.82 |
16.36 |
15.85 |
18.97 |
19.76 |
20.79 |
24.65 |
97.42 |
991.12 |
inf |
normalized::rotic_7 |
24.55 |
22.46 |
20.01 |
19.13 |
17.41 |
16.48 |
15.71 |
17.60 |
17.88 |
19.12 |
19.81 |
20.79 |
24.65 |
97.42 |
991.12 |
inf |
revenue |
648.12B |
1067.01B |
1001.94B |
941.21B |
848.53B |
814.29B |
779.31B |
742.56B |
722.24B |
711.56B |
694.90B |
572.55B |
543.91B |
513.08B |
80.71B |
1.67B |
normalized_revenue_3 |
905.69B |
1003.39B |
930.56B |
868.01B |
814.04B |
778.72B |
748.04B |
725.45B |
709.57B |
659.67B |
603.79B |
543.18B |
379.23B |
198.49B |
41.19B |
1.67B |
normalized_revenue_5 |
901.36B |
934.60B |
877.06B |
825.18B |
781.39B |
753.99B |
730.11B |
688.76B |
649.03B |
607.20B |
481.03B |
342.38B |
284.84B |
198.49B |
41.19B |
1.67B |
normalized_revenue_7 |
871.49B |
884.98B |
835.73B |
794.24B |
759.06B |
719.63B |
681.01B |
642.97B |
548.42B |
445.48B |
401.14B |
342.38B |
284.84B |
198.49B |
41.19B |
1.67B |
revenue_YoY |
-39.26% |
6.49% |
6.45% |
10.92% |
4.20% |
4.49% |
4.95% |
2.81% |
1.50% |
2.40% |
21.37% |
5.27% |
6.01% |
535.69% |
4732.27% |
nan% |
revenue_5_CAGR |
-5.25% |
5.55% |
5.15% |
4.86% |
3.28% |
2.73% |
2.32% |
5.34% |
5.84% |
6.76% |
53.81% |
221.37% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
35.73B |
51.04B |
38.03B |
52.15B |
40.92B |
35.31B |
34.87B |
40.02B |
31.71B |
39.64B |
36.92B |
33.07B |
26.01B |
25.30B |
0.95B |
0.33B |
normalized_cashflow::operating_3 |
41.60B |
47.07B |
43.70B |
42.79B |
37.03B |
36.73B |
35.53B |
37.12B |
36.09B |
36.54B |
32.00B |
28.13B |
17.42B |
8.86B |
0.64B |
0.33B |
normalized_cashflow::operating_5 |
43.57B |
43.49B |
40.25B |
40.65B |
36.56B |
36.31B |
36.63B |
36.27B |
33.47B |
32.19B |
24.45B |
17.13B |
13.15B |
8.86B |
0.64B |
0.33B |
normalized_cashflow::operating_7 |
41.15B |
41.76B |
39.00B |
39.23B |
37.05B |
35.93B |
34.61B |
33.24B |
27.66B |
23.17B |
20.43B |
17.13B |
13.15B |
8.86B |
0.64B |
0.33B |
cashflow::operating_YoY |
-30.01% |
34.23% |
-27.09% |
27.47% |
15.89% |
1.26% |
-12.87% |
26.20% |
-19.99% |
7.35% |
11.66% |
27.11% |
2.81% |
2565.69% |
192.01% |
nan% |
cashflow::operating_5_CAGR |
-2.68% |
7.65% |
1.75% |
5.44% |
5.23% |
-2.29% |
-1.14% |
3.89% |
4.04% |
9.39% |
107.96% |
152.05% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.02 |
0.19 |
normalized_cashflow::operating_5_margin |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.02 |
0.19 |
normalized_cashflow::operating_7_margin |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.02 |
0.19 |
shares_calc_YoY |
-18.26% |
-0.28% |
-2.55% |
-2.02% |
-0.34% |
-2.12% |
-1.35% |
-3.58% |
-3.89% |
-2.30% |
0.80% |
-2.47% |
-2.74% |
756.35% |
251.85% |
nan% |
shares_calc_5_CAGR |
-4.89% |
-1.04% |
-1.41% |
-1.17% |
-1.49% |
-2.20% |
-2.23% |
-1.81% |
-1.59% |
-1.35% |
52.28% |
95.53% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
inf |
4.32% |
3.83% |
4.31% |
3.74% |
4.25% |
5.38% |
6.46% |
6.42% |
8.58% |
7.43% |
7.93% |
7.56% |
11.97% |
1.88% |
9.95% |
yield_ev_3 |
inf |
3.99% |
4.40% |
3.54% |
3.39% |
4.42% |
5.48% |
5.99% |
7.31% |
7.91% |
6.44% |
6.75% |
5.06% |
4.19% |
1.26% |
9.95% |
yield_ev_5 |
inf |
3.68% |
4.05% |
3.36% |
3.35% |
4.37% |
5.65% |
5.86% |
6.78% |
6.97% |
4.92% |
4.11% |
3.82% |
4.19% |
1.26% |
9.95% |
yield_ev_7 |
inf |
3.54% |
3.92% |
3.24% |
3.39% |
4.33% |
5.34% |
5.37% |
5.60% |
5.02% |
4.11% |
4.11% |
3.82% |
4.19% |
1.26% |
9.95% |
yield_mktcap |
inf |
4.86% |
4.45% |
4.79% |
4.34% |
5.06% |
6.62% |
8.03% |
8.55% |
11.33% |
9.74% |
11.00% |
10.58% |
12.02% |
1.88% |
9.95% |
capexToRevenue |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.00 |
0.03 |
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 |
0.02 |
0.02 |
0.02 |
0.00 |
0.03 |
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 |
0.02 |
0.02 |
0.02 |
0.00 |
0.03 |
normalized::capexToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.03 |
depreciationToRevenue |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
normalized::depreciationToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
normalized::depreciationToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
normalized::depreciationToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
receivablesToRevenue |
0.01 |
0.03 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.06 |
normalized::receivablesToRevenue_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 |
0.00 |
0.00 |
0.06 |
normalized::receivablesToRevenue_5 |
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 |
0.00 |
0.00 |
0.06 |
normalized::receivablesToRevenue_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 |
0.00 |
0.00 |
0.06 |
inventoryToRevenue |
0.08 |
0.09 |
0.10 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.10 |
0.10 |
0.02 |
0.00 |
0.06 |
normalized::inventoryToRevenue_3 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.07 |
0.05 |
0.02 |
0.00 |
0.06 |
normalized::inventoryToRevenue_5 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.05 |
0.02 |
0.00 |
0.06 |
normalized::inventoryToRevenue_7 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.05 |
0.02 |
0.00 |
0.06 |
payablesToRevenue |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.02 |
0.0 |
0.0 |
normalized::payablesToRevenue_3 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.06 |
0.05 |
0.01 |
0.0 |
0.0 |
normalized::payablesToRevenue_5 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
0.01 |
0.0 |
0.0 |
normalized::payablesToRevenue_7 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.01 |
0.0 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.00 |
0.01 |
0.12 |
normalized::working_capitalToRevenue_5 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
0.01 |
0.12 |
normalized::working_capitalToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.00 |
0.01 |
0.12 |
StockMarketPrice |
|
1677.53 |
1371.94 |
1857.06 |
1502.22 |
1061.37 |
790.09 |
721.38 |
564.58 |
546.44 |
464.67 |
433.06 |
297.90 |
264.24 |
222.61 |
150.78 |
revenue::cost |
490.14B |
614.71B |
568.46B |
547.49B |
503.30B |
487.39B |
468.57B |
450.45B |
446.56B |
441.95B |
432.18B |
423.76B |
401.70B |
376.76B |
54.68B |
1.08B |
ppnenet |
110.81B |
171.51B |
158.32B |
152.64B |
162.11B |
170.13B |
247.80B |
238.92B |
234.45B |
229.74B |
206.70B |
198.70B |
186.08B |
27.15B |
0.13B |
0.0 |
grossincome |
157.98B |
452.30B |
433.47B |
393.73B |
345.22B |
326.91B |
310.74B |
292.11B |
275.68B |
269.61B |
262.71B |
148.79B |
142.21B |
136.29B |
26.03B |
0.59B |
marketcap |
0.0 |
1049.70B |
855.48B |
1088.02B |
941.83B |
697.99B |
526.59B |
498.34B |
370.87B |
349.89B |
379.22B |
300.60B |
245.87B |
210.55B |
50.48B |
3.27B |
ev |
0.0 |
1180.29B |
993.83B |
1209.07B |
1093.08B |
830.36B |
648.58B |
619.25B |
493.92B |
461.96B |
497.07B |
416.76B |
344.18B |
211.32B |
50.49B |
3.27B |
equity |
90.35B |
156.03B |
161.11B |
150.76B |
136.94B |
126.95B |
124.94B |
117.65B |
120.88B |
118.36B |
102.03B |
101.16B |
98.76B |
20.56B |
0.29B |
0.0 |
debt |
61.32B |
163.53B |
175.93B |
167.59B |
184.86B |
155.82B |
142.69B |
138.87B |
141.75B |
131.63B |
127.71B |
125.87B |
106.36B |
3.50B |
0.20B |
0.0 |
interest_expense |
0.0 |
1.69B |
1.63B |
2.22B |
1.67B |
1.71B |
1.65B |
1.86B |
1.58B |
1.31B |
1.40B |
0.93B |
1.10B |
1.06B |
1.17B |
0.01B |
shares |
8.11B |
10.04B |
10.29B |
4.75B |
4.77B |
4.87B |
4.96B |
5.10B |
5.25B |
5.29B |
5.35B |
5.04B |
4.82B |
4.79B |
1.13B |
0.06B |
shares_calc |
8.11B |
9.92B |
9.95B |
10.21B |
10.42B |
10.45B |
10.68B |
10.83B |
11.23B |
11.68B |
11.96B |
11.86B |
12.16B |
12.50B |
1.46B |
0.42B |
sbc |
0.0 |
1.53B |
1.70B |
1.44B |
1.30B |
1.25B |
1.09B |
0.92B |
0.85B |
0.67B |
0.62B |
0.24B |
0.21B |
0.21B |
0.18B |
0.01B |
capex |
20.61B |
23.07B |
18.69B |
15.51B |
15.26B |
14.62B |
13.99B |
14.03B |
14.82B |
15.10B |
15.65B |
13.30B |
13.84B |
12.96B |
0.06B |
0.05B |
depreciation |
11.85B |
17.64B |
16.96B |
16.95B |
16.56B |
15.88B |
15.59B |
14.90B |
13.86B |
13.07B |
12.73B |
11.17B |
10.74B |
10.18B |
2.32B |
0.04B |
inventory |
54.89B |
99.51B |
98.87B |
78.98B |
74.28B |
73.23B |
70.68B |
67.72B |
68.38B |
67.02B |
57.54B |
55.39B |
51.81B |
9.64B |
inf |
inf |
payables |
56.81B |
91.36B |
95.29B |
84.60B |
76.29B |
73.26B |
70.01B |
61.60B |
56.84B |
57.50B |
47.20B |
47.05B |
45.07B |
7.83B |
0.0 |
0.0 |
receivables |
8.80B |
28.56B |
24.31B |
21.07B |
21.36B |
18.05B |
16.55B |
14.04B |
14.65B |
17.96B |
14.89B |
10.20B |
9.60B |
0.30B |
0.20B |
inf |
normalized::capex_3 |
20.79B |
19.09B |
16.49B |
15.13B |
14.62B |
14.21B |
14.28B |
14.65B |
15.19B |
14.69B |
14.26B |
13.37B |
8.95B |
4.36B |
0.06B |
0.05B |
normalized::depreciation_3 |
15.49B |
17.19B |
16.83B |
16.46B |
16.01B |
15.46B |
14.78B |
13.94B |
13.22B |
12.32B |
11.55B |
10.70B |
7.75B |
4.18B |
1.18B |
0.04B |
normalized::equity_3 |
135.83B |
155.97B |
149.61B |
138.22B |
129.61B |
123.18B |
121.16B |
118.96B |
113.76B |
107.18B |
100.65B |
73.49B |
39.87B |
6.95B |
0.15B |
0.0 |
normalized::debt_3 |
133.59B |
169.01B |
176.13B |
169.42B |
161.12B |
145.79B |
141.11B |
137.42B |
133.70B |
128.40B |
119.98B |
78.58B |
36.69B |
1.23B |
0.10B |
0.0 |
normalized::capital_3 |
269.42B |
324.98B |
325.73B |
307.64B |
290.74B |
268.98B |
262.26B |
256.38B |
247.45B |
235.58B |
220.63B |
152.07B |
76.56B |
8.18B |
0.25B |
0.0 |
normalized::ppnenet_3 |
146.88B |
160.82B |
157.69B |
161.63B |
193.35B |
218.95B |
240.39B |
234.37B |
223.63B |
211.71B |
197.16B |
137.31B |
71.12B |
9.09B |
0.06B |
0.0 |
normalized::receivables_3 |
20.55B |
24.65B |
22.25B |
20.16B |
18.65B |
16.21B |
15.08B |
15.55B |
15.83B |
14.35B |
11.56B |
6.70B |
3.37B |
0.20B |
0.15B |
inf |
normalized::inventory_3 |
84.42B |
92.45B |
84.04B |
75.49B |
72.73B |
70.54B |
68.93B |
67.71B |
64.31B |
59.98B |
54.91B |
38.95B |
20.52B |
3.28B |
inf |
inf |
normalized::payables_3 |
81.16B |
90.42B |
85.39B |
78.05B |
73.19B |
68.29B |
62.82B |
58.65B |
53.85B |
50.58B |
46.44B |
33.32B |
17.63B |
2.61B |
0.0 |
0.0 |
normalized::working_capital_3 |
23.82B |
26.68B |
20.90B |
17.60B |
18.19B |
18.46B |
21.19B |
24.61B |
26.30B |
23.75B |
20.03B |
12.33B |
6.25B |
0.87B |
0.25B |
0.20B |
normalized::invested_capital_3 |
170.70B |
187.50B |
178.59B |
179.23B |
211.54B |
237.41B |
261.58B |
258.98B |
249.93B |
235.46B |
217.19B |
149.64B |
77.37B |
9.96B |
0.31B |
0.20B |
normalized::capex_5 |
18.63B |
17.43B |
15.61B |
14.68B |
14.54B |
14.51B |
14.72B |
14.58B |
14.54B |
14.17B |
11.16B |
8.04B |
6.73B |
4.36B |
0.06B |
0.05B |
normalized::depreciation_5 |
15.99B |
16.80B |
16.39B |
15.98B |
15.36B |
14.66B |
14.03B |
13.15B |
12.31B |
11.58B |
9.43B |
6.89B |
5.82B |
4.18B |
1.18B |
0.04B |
normalized::equity_5 |
139.04B |
146.36B |
140.14B |
131.45B |
125.47B |
121.76B |
116.77B |
112.02B |
108.24B |
88.17B |
64.56B |
44.15B |
29.90B |
6.95B |
0.15B |
0.0 |
normalized::debt_5 |
150.64B |
169.54B |
165.38B |
157.97B |
152.80B |
142.15B |
136.53B |
133.17B |
126.66B |
99.01B |
72.73B |
47.19B |
27.51B |
1.23B |
0.10B |
0.0 |
normalized::capital_5 |
289.68B |
315.90B |
305.52B |
289.42B |
278.27B |
263.91B |
253.30B |
245.18B |
234.90B |
187.19B |
137.29B |
91.34B |
57.42B |
8.18B |
0.25B |
0.0 |
normalized::ppnenet_5 |
151.08B |
162.94B |
178.20B |
194.32B |
210.68B |
224.21B |
231.52B |
221.70B |
211.13B |
169.67B |
123.75B |
82.41B |
53.34B |
9.09B |
0.06B |
0.0 |
normalized::receivables_5 |
20.82B |
22.67B |
20.27B |
18.21B |
16.93B |
16.25B |
15.62B |
14.35B |
13.46B |
10.59B |
7.04B |
4.08B |
2.55B |
0.20B |
0.15B |
inf |
normalized::inventory_5 |
81.30B |
84.97B |
79.21B |
72.98B |
70.86B |
69.41B |
66.27B |
63.21B |
60.03B |
48.28B |
34.90B |
23.41B |
15.41B |
3.28B |
inf |
inf |
normalized::payables_5 |
80.87B |
84.16B |
79.89B |
73.15B |
67.60B |
63.84B |
58.63B |
54.04B |
50.73B |
40.93B |
29.43B |
19.99B |
13.23B |
2.61B |
0.0 |
0.0 |
normalized::working_capital_5 |
21.25B |
23.48B |
19.58B |
18.04B |
20.19B |
21.81B |
23.26B |
23.52B |
22.75B |
17.94B |
12.50B |
7.50B |
4.74B |
0.87B |
0.25B |
0.20B |
normalized::invested_capital_5 |
172.33B |
186.42B |
197.78B |
212.36B |
230.87B |
246.02B |
254.78B |
245.22B |
233.89B |
187.61B |
136.25B |
89.91B |
58.08B |
9.96B |
0.31B |
0.20B |
normalized::capex_7 |
17.39B |
16.45B |
15.27B |
14.76B |
14.78B |
14.50B |
14.39B |
14.24B |
12.25B |
10.14B |
9.31B |
8.04B |
6.73B |
4.36B |
0.06B |
0.05B |
normalized::depreciation_7 |
15.92B |
16.36B |
15.82B |
15.26B |
14.66B |
13.89B |
13.15B |
12.38B |
10.58B |
8.61B |
7.86B |
6.89B |
5.82B |
4.18B |
1.18B |
0.04B |
normalized::equity_7 |
135.30B |
139.20B |
134.18B |
128.07B |
121.11B |
116.00B |
111.97B |
97.06B |
80.29B |
63.02B |
53.80B |
44.15B |
29.90B |
6.95B |
0.15B |
0.0 |
normalized::debt_7 |
150.25B |
161.33B |
158.22B |
151.89B |
146.19B |
137.76B |
130.70B |
110.81B |
91.00B |
70.75B |
60.61B |
47.19B |
27.51B |
1.23B |
0.10B |
0.0 |
normalized::capital_7 |
285.55B |
300.53B |
292.39B |
279.96B |
267.30B |
253.76B |
242.67B |
207.87B |
171.29B |
133.78B |
114.41B |
91.34B |
57.42B |
8.18B |
0.25B |
0.0 |
normalized::ppnenet_7 |
167.62B |
185.92B |
194.91B |
205.11B |
212.84B |
218.06B |
220.34B |
188.82B |
154.71B |
121.21B |
103.13B |
82.41B |
53.34B |
9.09B |
0.06B |
0.0 |
normalized::receivables_7 |
19.81B |
20.56B |
18.57B |
17.67B |
16.79B |
15.19B |
13.98B |
11.66B |
9.68B |
7.61B |
5.88B |
4.08B |
2.55B |
0.20B |
0.15B |
inf |
normalized::inventory_7 |
78.63B |
80.47B |
76.02B |
71.47B |
68.41B |
65.71B |
62.65B |
53.93B |
44.27B |
34.51B |
29.10B |
23.41B |
15.41B |
3.28B |
inf |
inf |
normalized::payables_7 |
78.23B |
78.92B |
73.98B |
68.59B |
63.24B |
59.07B |
55.04B |
46.16B |
37.36B |
29.24B |
24.53B |
19.99B |
13.23B |
2.61B |
0.0 |
0.0 |
normalized::working_capital_7 |
20.21B |
22.11B |
20.61B |
20.55B |
21.95B |
21.83B |
21.59B |
19.43B |
16.60B |
12.88B |
10.45B |
7.50B |
4.74B |
0.87B |
0.25B |
0.20B |
normalized::invested_capital_7 |
187.83B |
208.03B |
215.52B |
225.67B |
234.78B |
239.89B |
241.93B |
208.25B |
171.30B |
134.10B |
113.58B |
89.91B |
58.08B |
9.96B |
0.31B |
0.20B |