interestCoverage |
12.44 |
18.19 |
40.75 |
47.59 |
32.31 |
39.11 |
57.51 |
68.76 |
57.67 |
48.86 |
43.13 |
35.62 |
40.16 |
77.52 |
inf |
interestRate |
0.04 |
0.03 |
0.01 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
nanB |
leverage |
0.80 |
0.66 |
1.16 |
0.58 |
0.74 |
0.65 |
0.56 |
0.39 |
0.34 |
0.41 |
0.45 |
0.48 |
0.52 |
0.42 |
nanB |
margin_gross |
0.58 |
0.63 |
0.69 |
0.67 |
0.64 |
0.64 |
0.65 |
0.64 |
0.62 |
0.58 |
0.57 |
0.52 |
0.50 |
0.49 |
0.54 |
margin_cfo |
0.40 |
0.37 |
0.44 |
0.48 |
0.42 |
0.46 |
0.46 |
0.36 |
0.35 |
0.34 |
0.31 |
0.28 |
0.27 |
0.24 |
0.27 |
roce |
20.72% |
22.83% |
27.64% |
41.55% |
38.40% |
45.20% |
51.12% |
37.21% |
32.77% |
31.26% |
26.97% |
21.20% |
20.51% |
20.95% |
inf |
normalized::roce_3 |
23.80 |
29.60 |
34.42 |
41.62 |
44.63 |
44.46 |
40.34 |
33.77 |
30.26 |
26.26 |
22.78 |
20.88 |
32.59 |
45.52 |
inf |
normalized::roce_5 |
28.57 |
32.92 |
38.46 |
42.49 |
40.89 |
39.55 |
35.75 |
29.65 |
26.21 |
23.95 |
28.37 |
28.81 |
32.59 |
45.52 |
inf |
normalized::roce_7 |
32.17 |
35.19 |
37.68 |
39.77 |
37.52 |
34.84 |
31.09 |
26.93 |
29.49 |
28.90 |
28.37 |
28.81 |
32.59 |
45.52 |
inf |
roic |
37.67% |
42.85% |
81.67% |
108.11% |
98.65% |
111.00% |
117.29% |
98.71% |
89.19% |
55.41% |
45.76% |
37.32% |
36.19% |
33.09% |
inf |
normalized::roic_3 |
50.57 |
70.78 |
94.46 |
106.07 |
108.91 |
109.39 |
102.58 |
77.53 |
59.48 |
45.76 |
39.66 |
35.47 |
54.42 |
71.90 |
inf |
normalized::roic_5 |
64.05 |
79.80 |
100.90 |
106.97 |
103.48 |
92.02 |
76.40 |
59.81 |
49.08 |
41.00 |
48.19 |
48.95 |
54.42 |
71.90 |
inf |
normalized::roic_7 |
72.87 |
85.58 |
99.38 |
95.83 |
83.96 |
73.37 |
62.30 |
51.10 |
53.55 |
49.46 |
48.19 |
48.95 |
54.42 |
71.90 |
inf |
rotc |
55.68% |
64.21% |
126.82% |
170.32% |
187.79% |
201.30% |
225.86% |
201.31% |
183.68% |
80.46% |
64.70% |
51.62% |
49.54% |
45.65% |
inf |
normalized::rotic_3 |
76.03 |
108.54 |
154.49 |
183.93 |
204.79 |
209.85 |
205.36 |
135.08 |
91.73 |
64.72 |
55.05 |
48.85 |
74.80 |
99.20 |
inf |
normalized::rotic_5 |
99.24 |
128.32 |
172.02 |
194.17 |
200.62 |
164.72 |
127.51 |
92.96 |
71.73 |
57.27 |
66.78 |
67.41 |
74.80 |
99.20 |
inf |
normalized::rotic_7 |
116.40 |
142.98 |
176.01 |
168.80 |
144.04 |
119.04 |
96.65 |
75.98 |
77.36 |
69.09 |
66.78 |
67.41 |
74.80 |
99.20 |
inf |
revenue |
15.64B |
17.52B |
20.03B |
18.34B |
14.46B |
14.38B |
15.78B |
14.96B |
13.37B |
13.00B |
13.04B |
12.21B |
12.82B |
13.73B |
13.97B |
normalized_revenue_3 |
17.73B |
18.63B |
17.61B |
15.73B |
14.88B |
15.04B |
14.71B |
13.78B |
13.14B |
12.75B |
12.69B |
12.92B |
13.51B |
13.85B |
13.97B |
normalized_revenue_5 |
17.20B |
16.95B |
16.60B |
15.59B |
14.59B |
14.30B |
14.03B |
13.32B |
12.89B |
12.96B |
13.16B |
13.18B |
13.51B |
13.85B |
13.97B |
normalized_revenue_7 |
16.59B |
16.50B |
15.90B |
14.90B |
14.14B |
13.82B |
13.60B |
13.31B |
13.16B |
13.13B |
13.16B |
13.18B |
13.51B |
13.85B |
13.97B |
revenue_YoY |
-10.72% |
-12.53% |
9.18% |
26.85% |
0.54% |
-8.88% |
5.50% |
11.90% |
2.85% |
-0.34% |
6.88% |
-4.83% |
-6.63% |
-1.65% |
nan% |
revenue_5_CAGR |
1.58% |
4.02% |
4.88% |
4.16% |
1.58% |
2.04% |
3.89% |
4.16% |
0.84% |
-1.09% |
-1.36% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
6.32B |
6.42B |
8.72B |
8.76B |
6.14B |
6.65B |
7.19B |
5.36B |
4.61B |
4.40B |
4.05B |
3.38B |
3.41B |
3.26B |
3.82B |
normalized_cashflow::operating_3 |
7.15B |
7.97B |
7.87B |
7.18B |
6.66B |
6.40B |
5.72B |
4.79B |
4.36B |
3.94B |
3.62B |
3.35B |
3.50B |
3.54B |
3.82B |
normalized_cashflow::operating_5 |
7.27B |
7.34B |
7.49B |
6.82B |
5.99B |
5.64B |
5.12B |
4.36B |
3.97B |
3.70B |
3.59B |
3.47B |
3.50B |
3.54B |
3.82B |
normalized_cashflow::operating_7 |
7.17B |
7.03B |
6.78B |
6.16B |
5.49B |
5.09B |
4.63B |
4.07B |
3.85B |
3.72B |
3.59B |
3.47B |
3.50B |
3.54B |
3.82B |
cashflow::operating_YoY |
-1.59% |
-26.38% |
-0.41% |
42.63% |
-7.67% |
-7.51% |
34.05% |
16.23% |
4.94% |
8.46% |
19.80% |
-0.88% |
4.85% |
-14.76% |
nan% |
cashflow::operating_5_CAGR |
0.58% |
-0.70% |
3.94% |
10.30% |
5.88% |
8.62% |
12.14% |
9.65% |
6.21% |
6.19% |
1.20% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.40 |
0.43 |
0.45 |
0.46 |
0.45 |
0.43 |
0.39 |
0.35 |
0.33 |
0.31 |
0.29 |
0.26 |
0.26 |
0.26 |
0.27 |
normalized_cashflow::operating_5_margin |
0.42 |
0.43 |
0.45 |
0.44 |
0.41 |
0.39 |
0.37 |
0.33 |
0.31 |
0.29 |
0.27 |
0.26 |
0.26 |
0.26 |
0.27 |
normalized_cashflow::operating_7_margin |
0.43 |
0.43 |
0.43 |
0.41 |
0.39 |
0.37 |
0.34 |
0.31 |
0.29 |
0.28 |
0.27 |
0.26 |
0.26 |
0.26 |
0.27 |
shares_calc_YoY |
0.44% |
-1.17% |
-0.59% |
0.71% |
-1.80% |
-2.68% |
-2.54% |
-1.41% |
-1.46% |
-6.07% |
-2.96% |
-2.88% |
-2.13% |
-3.46% |
nan% |
shares_calc_5_CAGR |
-0.13% |
-0.58% |
-0.88% |
-1.27% |
-1.69% |
-1.62% |
-2.32% |
-2.40% |
-2.70% |
-2.83% |
-2.30% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
3.51% |
4.07% |
5.59% |
5.42% |
4.46% |
6.22% |
9.11% |
6.18% |
7.60% |
9.48% |
8.59% |
8.55% |
11.51% |
11.85% |
14.08% |
yield_ev_3 |
3.97% |
5.05% |
5.05% |
4.44% |
4.84% |
5.98% |
7.25% |
5.53% |
7.17% |
8.51% |
7.66% |
8.46% |
11.79% |
12.88% |
14.08% |
yield_ev_5 |
4.04% |
4.65% |
4.80% |
4.22% |
4.35% |
5.28% |
6.49% |
5.03% |
6.54% |
7.98% |
7.59% |
8.76% |
11.79% |
12.88% |
14.08% |
yield_ev_7 |
3.98% |
4.46% |
4.34% |
3.81% |
3.99% |
4.76% |
5.87% |
4.69% |
6.34% |
8.03% |
7.59% |
8.76% |
11.79% |
12.88% |
14.08% |
yield_mktcap |
3.72% |
4.30% |
6.14% |
5.52% |
4.58% |
6.42% |
9.43% |
6.36% |
7.92% |
10.17% |
9.26% |
9.38% |
13.45% |
13.64% |
14.08% |
capexToRevenue |
0.31 |
0.29 |
0.14 |
0.13 |
0.04 |
0.06 |
0.07 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.0 |
0.0 |
normalized::capexToRevenue_3 |
0.24 |
0.18 |
0.11 |
0.08 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::capexToRevenue_5 |
0.18 |
0.14 |
0.10 |
0.07 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.01 |
0.0 |
0.0 |
normalized::capexToRevenue_7 |
0.15 |
0.12 |
0.08 |
0.07 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
0.0 |
depreciationToRevenue |
0.10 |
0.07 |
0.05 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
normalized::depreciationToRevenue_3 |
0.07 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
normalized::depreciationToRevenue_5 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
normalized::depreciationToRevenue_7 |
0.06 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
receivablesToRevenue |
0.11 |
0.10 |
0.09 |
0.09 |
0.10 |
0.07 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.0 |
normalized::receivablesToRevenue_3 |
0.10 |
0.10 |
0.09 |
0.09 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.07 |
0.06 |
0.0 |
normalized::receivablesToRevenue_5 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.08 |
0.08 |
0.07 |
0.06 |
0.0 |
normalized::receivablesToRevenue_7 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.0 |
inventoryToRevenue |
0.29 |
0.23 |
0.14 |
0.10 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.0 |
normalized::inventoryToRevenue_3 |
0.21 |
0.16 |
0.13 |
0.12 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.09 |
0.06 |
0.0 |
normalized::inventoryToRevenue_5 |
0.18 |
0.15 |
0.13 |
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.14 |
0.11 |
0.10 |
0.09 |
0.06 |
0.0 |
normalized::inventoryToRevenue_7 |
0.17 |
0.15 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.11 |
0.11 |
0.11 |
0.10 |
0.09 |
0.06 |
0.0 |
payablesToRevenue |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.0 |
normalized::payablesToRevenue_3 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_5 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_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 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.27 |
0.21 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
0.20 |
0.20 |
0.13 |
0.10 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.23 |
0.21 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
0.20 |
0.16 |
0.15 |
0.13 |
0.10 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.22 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.17 |
0.16 |
0.16 |
0.15 |
0.13 |
0.10 |
0.0 |
StockMarketPrice |
186.13 |
164.52 |
154.61 |
171.52 |
145.94 |
110.81 |
79.40 |
85.53 |
58.28 |
42.63 |
40.53 |
32.40 |
22.15 |
20.38 |
22.36 |
revenue::cost |
6.55B |
6.50B |
6.26B |
5.97B |
5.19B |
5.22B |
5.51B |
5.35B |
5.13B |
5.44B |
5.62B |
5.84B |
6.46B |
6.96B |
6.47B |
ppnenet |
11.35B |
10.00B |
6.88B |
5.14B |
3.27B |
3.30B |
3.18B |
2.66B |
2.51B |
5.46B |
6.27B |
6.56B |
6.89B |
7.13B |
0.0 |
grossincome |
9.09B |
11.02B |
13.77B |
12.38B |
9.27B |
9.16B |
10.28B |
9.61B |
8.26B |
7.58B |
7.43B |
6.36B |
6.37B |
6.77B |
7.49B |
marketcap |
169.79B |
149.42B |
142.09B |
158.57B |
133.96B |
103.58B |
76.27B |
84.30B |
58.26B |
43.24B |
43.77B |
36.06B |
25.38B |
23.86B |
27.12B |
ev |
180.19B |
157.68B |
156.01B |
161.68B |
137.66B |
106.95B |
78.90B |
86.72B |
60.71B |
46.36B |
47.22B |
39.59B |
29.65B |
27.47B |
27.12B |
equity |
16.90B |
16.90B |
14.58B |
13.33B |
9.19B |
8.91B |
8.99B |
10.34B |
10.47B |
9.95B |
10.39B |
10.81B |
10.96B |
10.95B |
0.0 |
debt |
13.60B |
11.22B |
16.97B |
7.74B |
6.80B |
5.80B |
5.07B |
4.08B |
3.61B |
4.12B |
4.64B |
5.16B |
5.69B |
4.59B |
0.0 |
shares |
0.92B |
0.92B |
0.93B |
0.94B |
0.93B |
0.95B |
0.99B |
1.01B |
1.02B |
1.04B |
1.08B |
1.11B |
1.15B |
1.17B |
1.21B |
shares_calc |
0.91B |
0.91B |
0.92B |
0.92B |
0.92B |
0.93B |
0.96B |
0.99B |
1.00B |
1.01B |
1.08B |
1.11B |
1.15B |
1.17B |
1.21B |
sbc |
0.39B |
0.36B |
0.29B |
0.23B |
0.22B |
0.22B |
0.23B |
0.24B |
0.25B |
0.29B |
0.28B |
0.0 |
0.0 |
0.0 |
0.0 |
capex |
4.82B |
5.07B |
2.80B |
2.46B |
0.65B |
0.85B |
1.13B |
0.69B |
0.53B |
0.55B |
0.39B |
0.41B |
0.49B |
0.0 |
0.0 |
depreciation |
1.51B |
1.18B |
0.93B |
0.76B |
0.73B |
0.71B |
0.59B |
0.54B |
0.60B |
0.77B |
0.85B |
0.88B |
0.96B |
0.90B |
0.86B |
inventory |
4.53B |
4.00B |
2.76B |
1.91B |
1.96B |
2.00B |
2.22B |
1.96B |
1.79B |
1.69B |
1.78B |
1.73B |
1.76B |
1.79B |
0.0 |
payables |
0.82B |
0.80B |
0.85B |
0.65B |
0.41B |
0.39B |
0.48B |
0.47B |
0.40B |
0.39B |
0.44B |
0.42B |
0.44B |
0.62B |
0.0 |
receivables |
1.72B |
1.79B |
1.90B |
1.70B |
1.41B |
1.07B |
1.21B |
1.28B |
1.27B |
1.17B |
1.25B |
1.20B |
1.23B |
1.54B |
0.0 |
normalized::capex_3 |
4.23B |
3.44B |
1.97B |
1.32B |
0.88B |
0.89B |
0.79B |
0.59B |
0.49B |
0.45B |
0.43B |
0.30B |
0.17B |
0.0 |
0.0 |
normalized::depreciation_3 |
1.20B |
0.95B |
0.80B |
0.73B |
0.68B |
0.61B |
0.58B |
0.64B |
0.74B |
0.83B |
0.90B |
0.91B |
0.91B |
0.88B |
0.86B |
normalized::equity_3 |
16.13B |
14.94B |
12.37B |
10.48B |
9.03B |
9.41B |
9.93B |
10.25B |
10.27B |
10.38B |
10.72B |
10.91B |
7.30B |
5.48B |
0.0 |
normalized::debt_3 |
13.93B |
11.98B |
10.50B |
6.78B |
5.89B |
4.98B |
4.25B |
3.94B |
4.12B |
4.64B |
5.16B |
5.15B |
3.43B |
2.30B |
0.0 |
normalized::capital_3 |
30.06B |
26.91B |
22.87B |
17.26B |
14.92B |
14.40B |
14.19B |
14.19B |
14.39B |
15.02B |
15.88B |
16.05B |
10.73B |
7.77B |
0.0 |
normalized::ppnenet_3 |
9.41B |
7.34B |
5.10B |
3.90B |
3.25B |
3.05B |
2.79B |
3.55B |
4.75B |
6.10B |
6.57B |
6.86B |
4.67B |
3.57B |
0.0 |
normalized::receivables_3 |
1.80B |
1.79B |
1.67B |
1.40B |
1.23B |
1.19B |
1.25B |
1.24B |
1.23B |
1.20B |
1.23B |
1.33B |
0.93B |
0.77B |
0.0 |
normalized::inventory_3 |
3.76B |
2.89B |
2.21B |
1.96B |
2.06B |
2.06B |
1.99B |
1.81B |
1.75B |
1.74B |
1.76B |
1.76B |
1.18B |
0.89B |
0.0 |
normalized::payables_3 |
0.82B |
0.77B |
0.64B |
0.49B |
0.43B |
0.44B |
0.45B |
0.42B |
0.41B |
0.41B |
0.43B |
0.50B |
0.36B |
0.31B |
0.0 |
normalized::working_capital_3 |
4.74B |
3.91B |
3.24B |
2.87B |
2.86B |
2.80B |
2.79B |
2.63B |
2.57B |
2.52B |
2.55B |
2.59B |
1.75B |
1.35B |
0.0 |
normalized::invested_capital_3 |
14.14B |
11.25B |
8.33B |
6.77B |
6.11B |
5.85B |
5.58B |
6.18B |
7.32B |
8.62B |
9.12B |
9.45B |
6.43B |
4.92B |
0.0 |
normalized::capex_5 |
3.16B |
2.37B |
1.58B |
1.16B |
0.77B |
0.75B |
0.66B |
0.51B |
0.47B |
0.37B |
0.26B |
0.23B |
0.17B |
0.0 |
0.0 |
normalized::depreciation_5 |
1.02B |
0.86B |
0.74B |
0.67B |
0.64B |
0.64B |
0.67B |
0.73B |
0.81B |
0.87B |
0.89B |
0.90B |
0.91B |
0.88B |
0.86B |
normalized::equity_5 |
14.18B |
12.58B |
11.00B |
10.15B |
9.58B |
9.73B |
10.03B |
10.39B |
10.52B |
10.61B |
8.62B |
8.18B |
7.30B |
5.48B |
0.0 |
normalized::debt_5 |
11.27B |
9.71B |
8.48B |
5.90B |
5.07B |
4.54B |
4.30B |
4.32B |
4.64B |
4.84B |
4.02B |
3.86B |
3.43B |
2.30B |
0.0 |
normalized::capital_5 |
25.45B |
22.29B |
19.48B |
16.05B |
14.65B |
14.27B |
14.33B |
14.71B |
15.16B |
15.45B |
12.64B |
12.04B |
10.73B |
7.77B |
0.0 |
normalized::ppnenet_5 |
7.33B |
5.72B |
4.35B |
3.51B |
2.99B |
3.43B |
4.02B |
4.69B |
5.54B |
6.46B |
5.37B |
5.14B |
4.67B |
3.57B |
0.0 |
normalized::receivables_5 |
1.70B |
1.57B |
1.46B |
1.33B |
1.25B |
1.20B |
1.23B |
1.23B |
1.22B |
1.28B |
1.04B |
0.99B |
0.93B |
0.77B |
0.0 |
normalized::inventory_5 |
3.03B |
2.52B |
2.17B |
2.01B |
1.98B |
1.93B |
1.89B |
1.79B |
1.75B |
1.75B |
1.41B |
1.32B |
1.18B |
0.89B |
0.0 |
normalized::payables_5 |
0.71B |
0.62B |
0.56B |
0.48B |
0.43B |
0.42B |
0.43B |
0.42B |
0.42B |
0.46B |
0.39B |
0.37B |
0.36B |
0.31B |
0.0 |
normalized::working_capital_5 |
4.02B |
3.48B |
3.07B |
2.86B |
2.80B |
2.71B |
2.69B |
2.60B |
2.56B |
2.57B |
2.07B |
1.94B |
1.75B |
1.35B |
0.0 |
normalized::invested_capital_5 |
11.35B |
9.19B |
7.42B |
6.37B |
5.79B |
6.13B |
6.71B |
7.29B |
8.09B |
9.03B |
7.44B |
7.09B |
6.43B |
4.92B |
0.0 |
normalized::capex_7 |
2.54B |
1.95B |
1.30B |
0.98B |
0.68B |
0.65B |
0.60B |
0.44B |
0.34B |
0.31B |
0.26B |
0.23B |
0.17B |
0.0 |
0.0 |
normalized::depreciation_7 |
0.91B |
0.78B |
0.69B |
0.67B |
0.68B |
0.71B |
0.74B |
0.79B |
0.83B |
0.87B |
0.89B |
0.90B |
0.91B |
0.88B |
0.86B |
normalized::equity_7 |
12.69B |
11.75B |
10.83B |
10.17B |
9.75B |
9.98B |
10.27B |
10.55B |
9.08B |
8.84B |
8.62B |
8.18B |
7.30B |
5.48B |
0.0 |
normalized::debt_7 |
9.60B |
8.24B |
7.15B |
5.32B |
4.87B |
4.64B |
4.62B |
4.55B |
3.97B |
4.03B |
4.02B |
3.86B |
3.43B |
2.30B |
0.0 |
normalized::capital_7 |
22.29B |
19.99B |
17.98B |
15.48B |
14.62B |
14.62B |
14.90B |
15.11B |
13.05B |
12.88B |
12.64B |
12.04B |
10.73B |
7.77B |
0.0 |
normalized::ppnenet_7 |
6.16B |
4.92B |
3.85B |
3.65B |
3.81B |
4.28B |
4.79B |
5.36B |
4.97B |
5.39B |
5.37B |
5.14B |
4.67B |
3.57B |
0.0 |
normalized::receivables_7 |
1.54B |
1.48B |
1.41B |
1.30B |
1.24B |
1.21B |
1.23B |
1.28B |
1.09B |
1.06B |
1.04B |
0.99B |
0.93B |
0.77B |
0.0 |
normalized::inventory_7 |
2.77B |
2.40B |
2.08B |
1.93B |
1.91B |
1.88B |
1.85B |
1.79B |
1.51B |
1.46B |
1.41B |
1.32B |
1.18B |
0.89B |
0.0 |
normalized::payables_7 |
0.63B |
0.58B |
0.52B |
0.45B |
0.42B |
0.42B |
0.43B |
0.45B |
0.39B |
0.39B |
0.39B |
0.37B |
0.36B |
0.31B |
0.0 |
normalized::working_capital_7 |
3.68B |
3.30B |
2.97B |
2.78B |
2.73B |
2.66B |
2.64B |
2.61B |
2.21B |
2.14B |
2.07B |
1.94B |
1.75B |
1.35B |
0.0 |
normalized::invested_capital_7 |
9.84B |
8.22B |
6.82B |
6.43B |
6.53B |
6.94B |
7.43B |
7.96B |
7.19B |
7.52B |
7.44B |
7.09B |
6.43B |
4.92B |
0.0 |
interest_expense |
0.51B |
0.35B |
0.21B |
0.18B |
0.19B |
0.17B |
0.12B |
0.08B |
0.08B |
0.09B |
0.09B |
0.10B |
0.09B |
0.04B |
0.0 |