interestCoverage |
259.47 |
109.30 |
21.53 |
38.59 |
31.64 |
91.56 |
64.53 |
57.41 |
28.83 |
25.00 |
19.64 |
79.97 |
250.20 |
294.32 |
216.12 |
0.0 |
interestRate |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.01 |
0.17 |
0.14 |
0.13 |
inf |
leverage |
0.11 |
0.23 |
0.50 |
0.41 |
0.41 |
0.16 |
0.21 |
0.27 |
0.35 |
0.45 |
0.32 |
0.31 |
0.00 |
0.01 |
0.01 |
nanB |
margin_gross |
0.75 |
0.73 |
0.57 |
0.65 |
0.62 |
0.62 |
0.61 |
0.60 |
0.59 |
0.56 |
0.56 |
0.55 |
0.52 |
0.51 |
0.40 |
0.35 |
margin_cfo |
0.49 |
0.46 |
0.21 |
0.34 |
0.35 |
0.44 |
0.32 |
0.36 |
0.24 |
0.23 |
0.19 |
0.20 |
0.19 |
0.23 |
0.19 |
0.0 |
roce |
73.00% |
53.31% |
17.07% |
24.25% |
24.40% |
33.54% |
33.04% |
37.03% |
21.57% |
18.18% |
15.58% |
14.32% |
17.00% |
21.82% |
21.09% |
nan% |
normalized::roce_3 |
56.37 |
34.74 |
21.78 |
26.04 |
29.01 |
34.32 |
31.25 |
26.82 |
18.74 |
16.10 |
15.55 |
17.30 |
19.72 |
21.50 |
21.09 |
nanB |
normalized::roce_5 |
47.99 |
33.11 |
24.23 |
27.94 |
29.28 |
30.19 |
26.95 |
22.91 |
17.63 |
17.14 |
17.39 |
17.97 |
19.72 |
21.50 |
21.09 |
nanB |
normalized::roce_7 |
46.55 |
33.31 |
24.96 |
26.93 |
27.36 |
27.27 |
24.58 |
22.16 |
18.38 |
17.56 |
17.39 |
17.97 |
19.72 |
21.50 |
21.09 |
nanB |
roic |
193.52% |
170.28% |
48.63% |
110.40% |
111.90% |
131.41% |
96.17% |
142.24% |
100.97% |
107.50% |
74.22% |
77.87% |
75.36% |
100.86% |
69.17% |
nan% |
normalized::roic_3 |
159.80 |
117.86 |
82.11 |
115.31 |
112.64 |
120.34 |
111.32 |
121.84 |
94.54 |
86.12 |
75.74 |
83.73 |
81.06 |
84.38 |
69.17 |
nanB |
normalized::roic_5 |
151.00 |
118.26 |
89.27 |
114.96 |
115.82 |
116.71 |
106.53 |
107.81 |
88.21 |
86.40 |
78.82 |
80.21 |
81.06 |
84.38 |
69.17 |
nanB |
normalized::roic_7 |
147.54 |
117.74 |
93.36 |
113.77 |
112.70 |
110.49 |
101.34 |
103.41 |
87.31 |
83.75 |
78.82 |
80.21 |
81.06 |
84.38 |
69.17 |
nanB |
rotc |
1020.04% |
717.68% |
148.17% |
327.86% |
270.92% |
284.41% |
266.60% |
351.25% |
320.92% |
252.15% |
162.57% |
143.31% |
143.05% |
162.33% |
118.80% |
nan% |
normalized::rotic_3 |
698.51 |
408.03 |
235.53 |
298.30 |
274.08 |
294.63 |
305.17 |
320.01 |
243.03 |
181.58 |
149.48 |
149.42 |
141.29 |
140.39 |
118.80 |
nanB |
normalized::rotic_5 |
595.58 |
373.01 |
246.15 |
299.22 |
289.10 |
293.42 |
278.76 |
258.97 |
200.22 |
169.55 |
145.87 |
141.81 |
141.29 |
140.39 |
118.80 |
nanB |
normalized::rotic_7 |
550.93 |
362.78 |
256.93 |
298.16 |
277.81 |
267.56 |
247.98 |
230.59 |
182.60 |
160.83 |
145.87 |
141.81 |
141.29 |
140.39 |
118.80 |
nanB |
revenue |
130.50B |
60.92B |
26.97B |
26.91B |
16.68B |
10.92B |
11.72B |
9.71B |
6.91B |
5.01B |
4.68B |
4.13B |
4.28B |
4.00B |
3.54B |
3.33B |
normalized_revenue_3 |
72.80B |
38.27B |
23.52B |
18.17B |
13.10B |
10.78B |
9.45B |
7.21B |
5.53B |
4.61B |
4.36B |
4.14B |
3.94B |
3.62B |
3.43B |
3.33B |
normalized_revenue_5 |
52.40B |
28.48B |
18.64B |
15.19B |
11.19B |
8.85B |
7.61B |
6.09B |
5.00B |
4.42B |
4.13B |
3.86B |
3.79B |
3.62B |
3.43B |
3.33B |
normalized_revenue_7 |
40.66B |
23.40B |
15.69B |
12.55B |
9.38B |
7.58B |
6.63B |
5.53B |
4.65B |
4.14B |
3.99B |
3.86B |
3.79B |
3.62B |
3.43B |
3.33B |
revenue_YoY |
114.20% |
125.85% |
0.22% |
61.40% |
52.73% |
-6.81% |
20.61% |
40.58% |
37.92% |
7.01% |
13.36% |
-3.50% |
7.06% |
12.83% |
6.52% |
nan% |
revenue_5_CAGR |
50.91% |
41.03% |
18.15% |
22.61% |
19.27% |
16.86% |
20.14% |
18.66% |
10.05% |
4.62% |
5.73% |
4.42% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
64.09B |
28.09B |
5.64B |
9.11B |
5.82B |
4.76B |
3.74B |
3.50B |
1.67B |
1.18B |
0.91B |
0.84B |
0.82B |
0.91B |
0.68B |
0.0 |
normalized_cashflow::operating_3 |
32.61B |
14.28B |
6.86B |
6.56B |
4.78B |
4.00B |
2.97B |
2.12B |
1.25B |
0.97B |
0.86B |
0.86B |
0.80B |
0.53B |
0.34B |
0.0 |
normalized_cashflow::operating_5 |
22.55B |
10.68B |
5.82B |
5.39B |
3.90B |
2.97B |
2.20B |
1.62B |
1.08B |
0.93B |
0.83B |
0.65B |
0.60B |
0.53B |
0.34B |
0.0 |
normalized_cashflow::operating_7 |
17.32B |
8.67B |
4.89B |
4.25B |
3.08B |
2.37B |
1.81B |
1.40B |
1.00B |
0.76B |
0.69B |
0.65B |
0.60B |
0.53B |
0.34B |
0.0 |
cashflow::operating_YoY |
128.16% |
397.96% |
-38.07% |
56.44% |
22.29% |
27.20% |
6.88% |
109.45% |
42.30% |
29.69% |
8.48% |
1.33% |
-9.35% |
34.53% |
inf |
nan% |
cashflow::operating_5_CAGR |
61.56% |
42.62% |
8.55% |
21.07% |
28.34% |
32.29% |
32.81% |
33.20% |
15.20% |
5.26% |
6.04% |
inf |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.45 |
0.37 |
0.29 |
0.36 |
0.36 |
0.37 |
0.31 |
0.29 |
0.23 |
0.21 |
0.20 |
0.21 |
0.20 |
0.15 |
0.10 |
0.0 |
normalized_cashflow::operating_5_margin |
0.43 |
0.38 |
0.31 |
0.35 |
0.35 |
0.34 |
0.29 |
0.27 |
0.22 |
0.21 |
0.20 |
0.17 |
0.16 |
0.15 |
0.10 |
0.0 |
normalized_cashflow::operating_7_margin |
0.43 |
0.37 |
0.31 |
0.34 |
0.33 |
0.31 |
0.27 |
0.25 |
0.21 |
0.18 |
0.17 |
0.17 |
0.16 |
0.15 |
0.10 |
0.0 |
shares_calc_YoY |
-2.40% |
0.0 |
-2.56% |
1.73% |
0.0 |
1.14% |
0.33% |
0.49% |
12.62% |
0.19% |
-8.50% |
-5.06% |
2.60% |
4.95% |
4.66% |
nan% |
shares_calc_5_CAGR |
-0.66% |
-0.18% |
0.05% |
0.64% |
0.39% |
2.81% |
2.61% |
0.74% |
-0.40% |
-2.24% |
-1.33% |
1.36% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
2.29% |
0.82% |
0.45% |
2.34% |
0.77% |
1.47% |
2.50% |
4.29% |
1.39% |
1.95% |
4.84% |
7.01% |
9.12% |
14.31% |
9.68% |
0.0 |
yield_ev_3 |
1.17% |
0.42% |
0.54% |
1.68% |
0.63% |
1.23% |
1.98% |
2.59% |
1.04% |
1.62% |
4.57% |
7.19% |
8.89% |
8.31% |
4.84% |
0.0 |
yield_ev_5 |
0.81% |
0.31% |
0.46% |
1.38% |
0.51% |
0.91% |
1.47% |
1.98% |
0.90% |
1.55% |
4.43% |
5.45% |
6.67% |
8.31% |
4.84% |
0.0 |
yield_ev_7 |
0.62% |
0.25% |
0.39% |
1.09% |
0.41% |
0.73% |
1.21% |
1.72% |
0.83% |
1.27% |
3.69% |
5.45% |
6.67% |
8.31% |
4.84% |
0.0 |
yield_mktcap |
2.29% |
0.82% |
0.45% |
2.39% |
0.77% |
1.43% |
2.52% |
4.19% |
1.39% |
2.00% |
5.08% |
7.14% |
8.45% |
12.99% |
8.86% |
0.0 |
capexToRevenue |
0.02 |
0.02 |
0.07 |
0.04 |
0.07 |
0.04 |
0.05 |
0.06 |
0.03 |
0.02 |
0.03 |
0.06 |
0.04 |
0.03 |
0.03 |
0.02 |
normalized::capexToRevenue_3 |
0.03 |
0.03 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.02 |
0.03 |
0.04 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
normalized::capexToRevenue_5 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::capexToRevenue_7 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
depreciationToRevenue |
0.01 |
0.02 |
0.06 |
0.04 |
0.07 |
0.03 |
0.02 |
0.02 |
0.03 |
0.04 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
normalized::depreciationToRevenue_3 |
0.02 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.02 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
normalized::depreciationToRevenue_5 |
0.03 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
normalized::depreciationToRevenue_7 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
receivablesToRevenue |
0.18 |
0.16 |
0.14 |
0.17 |
0.15 |
0.15 |
0.12 |
0.13 |
0.12 |
0.10 |
0.10 |
0.10 |
0.11 |
0.08 |
0.10 |
0.0 |
normalized::receivablesToRevenue_3 |
0.17 |
0.16 |
0.15 |
0.16 |
0.14 |
0.13 |
0.12 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.06 |
0.05 |
0.0 |
normalized::receivablesToRevenue_5 |
0.17 |
0.16 |
0.15 |
0.15 |
0.14 |
0.13 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.08 |
0.08 |
0.06 |
0.05 |
0.0 |
normalized::receivablesToRevenue_7 |
0.17 |
0.15 |
0.15 |
0.15 |
0.13 |
0.12 |
0.12 |
0.11 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.06 |
0.05 |
0.0 |
inventoryToRevenue |
0.08 |
0.09 |
0.19 |
0.10 |
0.11 |
0.09 |
0.13 |
0.08 |
0.11 |
0.08 |
0.10 |
0.09 |
0.10 |
0.09 |
0.10 |
0.0 |
normalized::inventoryToRevenue_3 |
0.09 |
0.11 |
0.14 |
0.10 |
0.11 |
0.10 |
0.11 |
0.09 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.06 |
0.05 |
0.0 |
normalized::inventoryToRevenue_5 |
0.10 |
0.11 |
0.13 |
0.10 |
0.11 |
0.10 |
0.11 |
0.09 |
0.10 |
0.09 |
0.10 |
0.08 |
0.07 |
0.06 |
0.05 |
0.0 |
normalized::inventoryToRevenue_7 |
0.10 |
0.11 |
0.13 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.10 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.0 |
payablesToRevenue |
0.05 |
0.04 |
0.04 |
0.07 |
0.07 |
0.06 |
0.04 |
0.06 |
0.07 |
0.06 |
0.06 |
0.08 |
0.08 |
0.08 |
0.08 |
0.0 |
normalized::payablesToRevenue_3 |
0.05 |
0.05 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.06 |
0.04 |
0.0 |
normalized::payablesToRevenue_5 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.0 |
normalized::payablesToRevenue_7 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.04 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.22 |
0.23 |
0.23 |
0.19 |
0.19 |
0.18 |
0.18 |
0.15 |
0.15 |
0.13 |
0.13 |
0.11 |
0.11 |
0.07 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.21 |
0.22 |
0.22 |
0.19 |
0.18 |
0.17 |
0.17 |
0.14 |
0.14 |
0.12 |
0.12 |
0.09 |
0.08 |
0.07 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.21 |
0.21 |
0.21 |
0.18 |
0.17 |
0.17 |
0.16 |
0.14 |
0.13 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.0 |
StockMarketPrice |
112.69 |
134.29 |
49.51 |
14.60 |
29.36 |
13.02 |
5.86 |
3.31 |
4.79 |
2.63 |
0.80 |
0.48 |
0.38 |
0.28 |
0.32 |
0.35 |
revenue::cost |
32.64B |
16.62B |
11.62B |
9.44B |
6.28B |
4.15B |
4.54B |
3.89B |
2.85B |
2.20B |
2.08B |
1.86B |
2.05B |
1.94B |
2.13B |
2.15B |
ppnenet |
6.28B |
3.91B |
3.81B |
2.78B |
2.15B |
1.67B |
1.40B |
1.00B |
0.52B |
0.47B |
0.56B |
0.58B |
0.58B |
0.56B |
0.57B |
0.0 |
grossincome |
97.86B |
44.30B |
15.36B |
17.48B |
10.40B |
6.77B |
7.17B |
5.82B |
4.06B |
2.81B |
2.60B |
2.27B |
2.23B |
2.06B |
1.41B |
1.18B |
marketcap |
2795.16B |
3412.73B |
1258.20B |
380.80B |
752.77B |
333.83B |
148.55B |
83.63B |
120.43B |
58.72B |
17.83B |
11.69B |
9.75B |
7.00B |
7.62B |
7.97B |
ev |
2795.04B |
3415.15B |
1265.77B |
389.75B |
758.89B |
324.92B |
149.75B |
81.62B |
120.66B |
60.11B |
18.73B |
11.91B |
9.03B |
6.35B |
6.98B |
7.97B |
equity |
79.33B |
42.98B |
22.10B |
26.61B |
16.89B |
12.20B |
9.34B |
7.47B |
5.76B |
4.47B |
4.42B |
4.46B |
4.83B |
4.15B |
3.18B |
0.0 |
debt |
8.46B |
9.71B |
10.95B |
10.95B |
6.96B |
1.99B |
1.99B |
1.99B |
1.99B |
1.99B |
1.40B |
1.37B |
0.02B |
0.02B |
0.02B |
0.0 |
interest_expense |
0.25B |
0.26B |
0.26B |
0.24B |
0.18B |
0.05B |
0.06B |
0.06B |
0.06B |
0.05B |
0.05B |
0.01B |
0.00B |
0.00B |
0.00B |
0.00B |
shares |
24.80B |
24.94B |
25.07B |
2.54B |
2.47B |
2.44B |
0.61B |
0.60B |
0.54B |
0.54B |
0.55B |
0.59B |
0.62B |
0.60B |
0.58B |
0.55B |
shares_calc |
24.80B |
25.41B |
25.41B |
26.08B |
25.64B |
25.64B |
25.35B |
25.27B |
25.14B |
22.33B |
22.28B |
24.36B |
25.65B |
25.00B |
23.82B |
22.76B |
sbc |
4.74B |
3.55B |
2.71B |
2.00B |
1.40B |
0.84B |
0.56B |
0.39B |
0.25B |
0.20B |
0.16B |
0.14B |
0.14B |
0.14B |
0.10B |
0.11B |
capex |
3.24B |
1.07B |
1.83B |
0.98B |
1.13B |
0.49B |
0.60B |
0.59B |
0.18B |
0.09B |
0.12B |
0.26B |
0.18B |
0.14B |
0.10B |
0.08B |
depreciation |
1.86B |
1.51B |
1.54B |
1.17B |
1.10B |
0.38B |
0.26B |
0.20B |
0.19B |
0.20B |
0.22B |
0.24B |
0.23B |
0.20B |
0.19B |
0.20B |
inventory |
10.08B |
5.28B |
5.16B |
2.60B |
1.83B |
0.98B |
1.57B |
0.80B |
0.79B |
0.42B |
0.48B |
0.39B |
0.42B |
0.34B |
0.35B |
0.0 |
payables |
6.31B |
2.70B |
1.19B |
1.78B |
1.20B |
0.69B |
0.51B |
0.60B |
0.48B |
0.30B |
0.29B |
0.32B |
0.36B |
0.34B |
0.29B |
0.0 |
receivables |
23.07B |
10.00B |
3.83B |
4.65B |
2.43B |
1.66B |
1.42B |
1.26B |
0.83B |
0.51B |
0.47B |
0.43B |
0.45B |
0.34B |
0.35B |
0.0 |
normalized::capex_3 |
2.05B |
1.29B |
1.31B |
0.86B |
0.74B |
0.56B |
0.46B |
0.28B |
0.13B |
0.15B |
0.19B |
0.19B |
0.14B |
0.10B |
0.09B |
0.08B |
normalized::depreciation_3 |
1.64B |
1.41B |
1.27B |
0.88B |
0.58B |
0.28B |
0.22B |
0.19B |
0.20B |
0.22B |
0.23B |
0.22B |
0.21B |
0.20B |
0.19B |
0.20B |
normalized::equity_3 |
48.14B |
30.56B |
21.87B |
18.57B |
12.81B |
9.67B |
7.53B |
5.90B |
4.88B |
4.45B |
4.57B |
4.48B |
4.05B |
2.44B |
1.59B |
0.0 |
normalized::debt_3 |
9.71B |
10.54B |
9.62B |
6.63B |
3.65B |
1.99B |
1.99B |
1.99B |
1.79B |
1.59B |
0.93B |
0.47B |
0.02B |
0.01B |
0.01B |
0.0 |
normalized::capital_3 |
57.84B |
41.10B |
31.49B |
25.20B |
16.46B |
11.66B |
9.51B |
7.89B |
6.68B |
6.04B |
5.50B |
4.95B |
4.07B |
2.46B |
1.60B |
0.0 |
normalized::ppnenet_3 |
4.67B |
3.50B |
2.91B |
2.20B |
1.74B |
1.36B |
0.97B |
0.66B |
0.51B |
0.54B |
0.57B |
0.57B |
0.57B |
0.38B |
0.28B |
0.0 |
normalized::receivables_3 |
12.30B |
6.16B |
3.64B |
2.91B |
1.84B |
1.45B |
1.17B |
0.87B |
0.60B |
0.47B |
0.45B |
0.41B |
0.38B |
0.23B |
0.17B |
0.0 |
normalized::inventory_3 |
6.84B |
4.35B |
3.20B |
1.80B |
1.46B |
1.12B |
1.05B |
0.67B |
0.56B |
0.43B |
0.43B |
0.38B |
0.37B |
0.23B |
0.17B |
0.0 |
normalized::payables_3 |
3.40B |
1.89B |
1.39B |
1.22B |
0.80B |
0.60B |
0.53B |
0.46B |
0.36B |
0.30B |
0.32B |
0.34B |
0.33B |
0.21B |
0.14B |
0.0 |
normalized::working_capital_3 |
15.74B |
8.62B |
5.44B |
3.49B |
2.50B |
1.97B |
1.70B |
1.08B |
0.81B |
0.59B |
0.56B |
0.45B |
0.42B |
0.25B |
0.20B |
0.0 |
normalized::invested_capital_3 |
20.40B |
12.12B |
8.35B |
5.69B |
4.24B |
3.33B |
2.67B |
1.74B |
1.32B |
1.13B |
1.13B |
1.02B |
0.99B |
0.63B |
0.49B |
0.0 |
normalized::capex_5 |
1.65B |
1.10B |
1.01B |
0.76B |
0.60B |
0.39B |
0.32B |
0.25B |
0.16B |
0.16B |
0.16B |
0.15B |
0.12B |
0.10B |
0.09B |
0.08B |
normalized::depreciation_5 |
1.44B |
1.14B |
0.89B |
0.62B |
0.43B |
0.25B |
0.21B |
0.21B |
0.21B |
0.22B |
0.22B |
0.21B |
0.20B |
0.20B |
0.19B |
0.20B |
normalized::equity_5 |
37.58B |
24.16B |
17.43B |
14.50B |
10.33B |
7.85B |
6.29B |
5.32B |
4.79B |
4.46B |
4.21B |
3.32B |
3.04B |
2.44B |
1.59B |
0.0 |
normalized::debt_5 |
9.41B |
8.11B |
6.57B |
4.77B |
2.98B |
1.99B |
1.87B |
1.75B |
1.35B |
0.96B |
0.57B |
0.29B |
0.02B |
0.01B |
0.01B |
0.0 |
normalized::capital_5 |
46.99B |
32.27B |
24.00B |
19.28B |
13.32B |
9.84B |
8.16B |
7.06B |
6.14B |
5.42B |
4.77B |
3.61B |
3.05B |
2.46B |
1.60B |
0.0 |
normalized::ppnenet_5 |
3.79B |
2.86B |
2.36B |
1.80B |
1.35B |
1.01B |
0.79B |
0.62B |
0.54B |
0.55B |
0.57B |
0.46B |
0.43B |
0.38B |
0.28B |
0.0 |
normalized::receivables_5 |
8.79B |
4.51B |
2.80B |
2.29B |
1.52B |
1.14B |
0.90B |
0.70B |
0.54B |
0.44B |
0.41B |
0.31B |
0.28B |
0.23B |
0.17B |
0.0 |
normalized::inventory_5 |
4.99B |
3.17B |
2.43B |
1.56B |
1.19B |
0.91B |
0.81B |
0.58B |
0.50B |
0.41B |
0.40B |
0.30B |
0.28B |
0.23B |
0.17B |
0.0 |
normalized::payables_5 |
2.64B |
1.51B |
1.07B |
0.96B |
0.70B |
0.52B |
0.44B |
0.40B |
0.35B |
0.32B |
0.32B |
0.26B |
0.24B |
0.21B |
0.14B |
0.0 |
normalized::working_capital_5 |
11.15B |
6.17B |
4.15B |
2.89B |
2.02B |
1.53B |
1.28B |
0.88B |
0.69B |
0.53B |
0.48B |
0.35B |
0.32B |
0.25B |
0.20B |
0.0 |
normalized::invested_capital_5 |
14.93B |
9.03B |
6.51B |
4.69B |
3.37B |
2.55B |
2.06B |
1.50B |
1.23B |
1.08B |
1.05B |
0.81B |
0.74B |
0.63B |
0.49B |
0.0 |
normalized::capex_7 |
1.33B |
0.96B |
0.83B |
0.58B |
0.46B |
0.33B |
0.29B |
0.22B |
0.15B |
0.14B |
0.15B |
0.15B |
0.12B |
0.10B |
0.09B |
0.08B |
normalized::depreciation_7 |
1.12B |
0.88B |
0.69B |
0.50B |
0.36B |
0.24B |
0.22B |
0.21B |
0.21B |
0.21B |
0.21B |
0.21B |
0.20B |
0.20B |
0.19B |
0.20B |
normalized::equity_7 |
29.92B |
19.66B |
14.34B |
11.82B |
8.65B |
6.87B |
5.82B |
5.08B |
4.47B |
3.64B |
3.50B |
3.32B |
3.04B |
2.44B |
1.59B |
0.0 |
normalized::debt_7 |
7.29B |
6.36B |
5.26B |
3.98B |
2.62B |
1.82B |
1.54B |
1.25B |
0.97B |
0.69B |
0.47B |
0.29B |
0.02B |
0.01B |
0.01B |
0.0 |
normalized::capital_7 |
37.21B |
26.02B |
19.60B |
15.80B |
11.27B |
8.69B |
7.36B |
6.33B |
5.44B |
4.33B |
3.98B |
3.61B |
3.05B |
2.46B |
1.60B |
0.0 |
normalized::ppnenet_7 |
3.14B |
2.39B |
1.90B |
1.43B |
1.11B |
0.89B |
0.73B |
0.61B |
0.55B |
0.47B |
0.47B |
0.46B |
0.43B |
0.38B |
0.28B |
0.0 |
normalized::receivables_7 |
6.72B |
3.61B |
2.30B |
1.82B |
1.23B |
0.94B |
0.77B |
0.61B |
0.48B |
0.36B |
0.34B |
0.31B |
0.28B |
0.23B |
0.17B |
0.0 |
normalized::inventory_7 |
3.93B |
2.60B |
1.96B |
1.28B |
0.98B |
0.78B |
0.70B |
0.52B |
0.46B |
0.34B |
0.33B |
0.30B |
0.28B |
0.23B |
0.17B |
0.0 |
normalized::payables_7 |
2.05B |
1.24B |
0.92B |
0.79B |
0.58B |
0.46B |
0.41B |
0.38B |
0.34B |
0.27B |
0.27B |
0.26B |
0.24B |
0.21B |
0.14B |
0.0 |
normalized::working_capital_7 |
8.60B |
4.97B |
3.34B |
2.31B |
1.63B |
1.26B |
1.06B |
0.75B |
0.60B |
0.44B |
0.40B |
0.35B |
0.32B |
0.25B |
0.20B |
0.0 |
normalized::invested_capital_7 |
11.74B |
7.36B |
5.24B |
3.74B |
2.74B |
2.15B |
1.78B |
1.36B |
1.14B |
0.91B |
0.88B |
0.81B |
0.74B |
0.63B |
0.49B |
0.0 |