interestCoverage |
15.12 |
58.21 |
48.50 |
38.96 |
35.63 |
42.43 |
35.21 |
30.58 |
25.84 |
23.18 |
34.21 |
27.39 |
36.79 |
24.10 |
24.02 |
0.59 |
interestRate |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.32 |
inf |
leverage |
1.00 |
0.67 |
1.10 |
1.00 |
1.13 |
1.34 |
1.18 |
1.10 |
1.17 |
1.17 |
1.11 |
1.27 |
1.26 |
1.08 |
0.17 |
nanB |
margin_gross |
0.29 |
0.43 |
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 |
margin_cfo |
0.07 |
0.06 |
0.05 |
0.04 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.01 |
roce |
23.42% |
25.88% |
16.80% |
12.81% |
18.03% |
13.08% |
14.67% |
14.94% |
16.91% |
12.93% |
16.45% |
16.26% |
14.64% |
12.73% |
107.62% |
inf |
normalized::roce_3 |
21.01 |
17.96 |
15.90 |
14.64 |
15.26 |
14.17 |
15.49 |
14.90 |
15.40 |
15.15 |
15.80 |
14.61 |
18.55 |
22.71 |
110.52 |
inf |
normalized::roce_5 |
18.19 |
16.93 |
15.08 |
14.70 |
15.50 |
14.45 |
15.15 |
15.46 |
15.42 |
14.63 |
17.43 |
17.88 |
18.70 |
22.71 |
110.52 |
inf |
normalized::roce_7 |
16.75 |
16.35 |
15.30 |
14.75 |
15.27 |
14.95 |
15.23 |
15.01 |
16.53 |
16.51 |
17.50 |
17.88 |
18.70 |
22.71 |
110.52 |
inf |
roic |
24.72% |
30.38% |
23.05% |
19.43% |
30.94% |
21.28% |
20.33% |
14.18% |
16.16% |
12.75% |
15.72% |
15.94% |
15.21% |
12.87% |
86.71% |
inf |
normalized::roic_3 |
26.39 |
24.30 |
24.21 |
23.67 |
23.96 |
18.03 |
16.53 |
14.36 |
14.87 |
14.75 |
15.63 |
14.74 |
18.75 |
22.38 |
89.05 |
inf |
normalized::roic_5 |
25.73 |
24.91 |
22.86 |
20.49 |
19.61 |
16.42 |
15.56 |
14.92 |
15.13 |
14.51 |
17.22 |
17.89 |
18.91 |
22.38 |
89.05 |
inf |
normalized::roic_7 |
24.16 |
22.24 |
20.08 |
18.40 |
17.85 |
16.24 |
15.56 |
14.71 |
16.23 |
16.31 |
17.30 |
17.89 |
18.91 |
22.38 |
89.05 |
inf |
rotc |
26.42% |
32.44% |
28.11% |
22.94% |
34.21% |
23.88% |
22.53% |
15.18% |
17.52% |
14.17% |
17.59% |
17.87% |
16.60% |
13.98% |
92.48% |
inf |
normalized::rotic_3 |
29.93 |
28.04 |
28.34 |
26.90 |
26.65 |
19.76 |
17.93 |
15.63 |
16.43 |
16.48 |
17.37 |
16.22 |
20.40 |
24.25 |
94.97 |
inf |
normalized::rotic_5 |
29.29 |
28.36 |
26.23 |
22.79 |
21.47 |
18.01 |
17.07 |
16.42 |
16.73 |
16.06 |
19.02 |
19.66 |
20.56 |
24.25 |
94.97 |
inf |
normalized::rotic_7 |
27.32 |
24.92 |
22.52 |
20.38 |
19.65 |
17.92 |
17.12 |
16.15 |
17.89 |
18.03 |
19.10 |
19.66 |
20.56 |
24.25 |
94.97 |
inf |
revenue |
147.18B |
1048.68B |
1033.29B |
970.32B |
911.52B |
823.53B |
794.14B |
763.52B |
730.87B |
713.41B |
704.78B |
689.39B |
568.18B |
540.30B |
509.87B |
78.55B |
normalized_revenue_3 |
743.05B |
1017.43B |
971.71B |
901.79B |
843.06B |
793.73B |
762.84B |
735.93B |
716.35B |
702.53B |
654.12B |
599.29B |
539.45B |
376.24B |
294.21B |
78.55B |
normalized_revenue_5 |
822.20B |
957.47B |
906.56B |
852.60B |
804.71B |
765.09B |
741.34B |
720.39B |
681.33B |
643.21B |
602.51B |
477.26B |
424.23B |
376.24B |
294.21B |
78.55B |
normalized_revenue_7 |
818.38B |
906.43B |
861.03B |
815.33B |
777.39B |
745.66B |
709.18B |
672.92B |
636.69B |
543.50B |
515.18B |
477.26B |
424.23B |
376.24B |
294.21B |
78.55B |
revenue_YoY |
-85.97% |
1.49% |
6.49% |
6.45% |
10.68% |
3.70% |
4.01% |
4.47% |
2.45% |
1.22% |
2.23% |
21.33% |
5.16% |
5.97% |
549.11% |
nan% |
revenue_5_CAGR |
-30.56% |
4.95% |
5.41% |
4.91% |
4.52% |
2.91% |
2.42% |
2.06% |
5.16% |
5.72% |
6.69% |
54.41% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
10.36B |
58.08B |
47.78B |
36.00B |
51.76B |
38.49B |
38.19B |
37.55B |
41.81B |
33.19B |
40.39B |
36.90B |
32.97B |
25.99B |
24.99B |
0.67B |
normalized_cashflow::operating_3 |
38.74B |
47.29B |
45.18B |
42.08B |
42.82B |
38.08B |
39.18B |
37.51B |
38.46B |
36.82B |
36.75B |
31.95B |
27.98B |
17.22B |
12.83B |
0.67B |
normalized_cashflow::operating_5 |
40.80B |
46.42B |
42.45B |
40.40B |
41.56B |
37.84B |
38.22B |
37.97B |
37.05B |
33.89B |
32.25B |
24.30B |
21.15B |
17.22B |
12.83B |
0.67B |
normalized_cashflow::operating_7 |
40.10B |
43.98B |
41.65B |
39.57B |
40.20B |
38.07B |
37.28B |
35.54B |
33.75B |
27.87B |
26.98B |
24.30B |
21.15B |
17.22B |
12.83B |
0.67B |
cashflow::operating_YoY |
-82.16% |
21.55% |
32.73% |
-30.45% |
34.48% |
0.77% |
1.72% |
-10.18% |
25.98% |
-17.83% |
9.43% |
11.94% |
26.84% |
4.03% |
3613.56% |
nan% |
cashflow::operating_5_CAGR |
-27.51% |
8.58% |
4.58% |
-0.84% |
4.37% |
3.01% |
-1.11% |
0.35% |
4.86% |
5.01% |
10.08% |
122.76% |
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 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.01 |
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 |
0.05 |
0.04 |
0.01 |
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 |
0.05 |
0.04 |
0.01 |
shares_calc_YoY |
-1.68% |
0.74% |
0.28% |
-3.90% |
-4.28% |
-1.16% |
-2.88% |
-0.82% |
-6.29% |
-8.74% |
-2.97% |
-3.14% |
-3.37% |
-6.04% |
-2.49% |
nan% |
shares_calc_5_CAGR |
-0.93% |
-1.46% |
-1.83% |
-2.46% |
-1.84% |
-2.26% |
-3.81% |
-3.82% |
-4.28% |
-3.69% |
-3.12% |
-3.03% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
inf |
0.09% |
0.07% |
0.05% |
0.05% |
0.04% |
0.06% |
0.12% |
0.13% |
0.09% |
0.11% |
0.09% |
0.10% |
0.08% |
0.09% |
7.73% |
yield_ev_3 |
inf |
0.07% |
0.07% |
0.06% |
0.04% |
0.04% |
0.06% |
0.12% |
0.12% |
0.11% |
0.10% |
0.08% |
0.09% |
0.06% |
0.05% |
7.73% |
yield_ev_5 |
inf |
0.07% |
0.06% |
0.06% |
0.04% |
0.04% |
0.06% |
0.12% |
0.12% |
0.10% |
0.09% |
0.06% |
0.06% |
0.06% |
0.05% |
7.73% |
yield_ev_7 |
inf |
0.07% |
0.06% |
0.06% |
0.04% |
0.04% |
0.06% |
0.11% |
0.11% |
0.08% |
0.07% |
0.06% |
0.06% |
0.06% |
0.05% |
7.73% |
yield_mktcap |
inf |
0.09% |
0.07% |
0.05% |
0.05% |
0.04% |
0.06% |
0.12% |
0.14% |
0.10% |
0.11% |
0.09% |
0.10% |
0.08% |
0.09% |
7.73% |
capexToRevenue |
0.00 |
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 |
0.03 |
0.00 |
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 |
0.02 |
0.00 |
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 |
0.02 |
0.00 |
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 |
0.02 |
0.00 |
depreciationToRevenue |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
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 |
0.02 |
0.03 |
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 |
0.02 |
0.03 |
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 |
0.02 |
0.03 |
receivablesToRevenue |
0.00 |
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 |
0.0 |
0.0 |
normalized::receivablesToRevenue_3 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.0 |
0.0 |
normalized::receivablesToRevenue_5 |
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 |
0.01 |
0.0 |
0.0 |
normalized::receivablesToRevenue_7 |
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 |
0.01 |
0.0 |
0.0 |
inventoryToRevenue |
0.13 |
0.09 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.08 |
0.10 |
0.10 |
0.02 |
0.0 |
normalized::inventoryToRevenue_3 |
0.09 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.07 |
0.05 |
0.02 |
0.0 |
normalized::inventoryToRevenue_5 |
0.09 |
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 |
0.0 |
normalized::inventoryToRevenue_7 |
0.09 |
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 |
0.0 |
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 |
0.08 |
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 |
0.08 |
0.06 |
0.05 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
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 |
0.05 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.02 |
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 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.02 |
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 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.02 |
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 |
0.00 |
0.0 |
StockMarketPrice |
|
1198.99 |
1193.92 |
1061.75 |
1235.85 |
955.80 |
726.97 |
515.81 |
523.51 |
435.75 |
427.17 |
410.91 |
376.36 |
286.49 |
251.40 |
154.01 |
revenue::cost |
105.10B |
594.94B |
595.07B |
549.29B |
530.15B |
488.03B |
474.94B |
458.60B |
442.42B |
440.30B |
437.36B |
428.43B |
420.64B |
399.05B |
374.72B |
53.33B |
ppnenet |
39.23B |
179.03B |
170.01B |
156.92B |
151.32B |
161.15B |
169.56B |
247.38B |
238.60B |
234.20B |
229.57B |
206.55B |
198.57B |
185.95B |
27.02B |
0.0 |
grossincome |
42.08B |
453.74B |
438.22B |
421.03B |
381.36B |
335.50B |
319.19B |
304.91B |
288.45B |
273.10B |
267.42B |
260.96B |
147.54B |
141.25B |
135.12B |
25.22B |
marketcap |
0.0 |
67442.72B |
68802.77B |
69408.82B |
109541.30B |
86206.82B |
62147.25B |
32094.52B |
30936.46B |
34923.63B |
37244.18B |
39051.54B |
32562.92B |
30762.89B |
27709.34B |
8.71B |
ev |
0.0 |
67457.41B |
68925.93B |
69517.04B |
109652.99B |
86349.72B |
62269.89B |
32209.28B |
31054.45B |
35044.83B |
37355.80B |
39169.60B |
32679.18B |
30861.29B |
27710.41B |
8.71B |
equity |
22.08B |
134.15B |
135.44B |
140.34B |
134.91B |
125.88B |
119.37B |
119.70B |
114.07B |
118.20B |
116.14B |
100.17B |
99.82B |
98.02B |
19.92B |
0.0 |
debt |
22.18B |
90.26B |
148.98B |
140.67B |
152.19B |
168.30B |
141.06B |
131.67B |
133.14B |
138.43B |
129.36B |
126.81B |
125.37B |
106.16B |
3.30B |
0.0 |
interest_expense |
0.69B |
1.00B |
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 |
500.22B |
9.24B |
9.59B |
9.84B |
4.29B |
4.33B |
4.43B |
4.52B |
4.66B |
4.82B |
4.86B |
4.93B |
4.64B |
4.77B |
4.73B |
1.07B |
shares_calc |
500.22B |
508.77B |
505.03B |
503.60B |
524.06B |
547.51B |
553.95B |
570.38B |
575.12B |
613.73B |
672.53B |
693.15B |
715.61B |
740.60B |
788.19B |
808.28B |
sbc |
0.36B |
1.12B |
1.19B |
1.13B |
1.04B |
0.89B |
0.85B |
0.77B |
0.73B |
0.67B |
0.55B |
0.50B |
0.16B |
0.14B |
0.15B |
0.12B |
capex |
0.09B |
25.46B |
22.72B |
18.28B |
14.98B |
14.76B |
14.36B |
13.81B |
13.86B |
14.72B |
15.01B |
15.58B |
13.25B |
13.80B |
12.91B |
0.03B |
depreciation |
3.95B |
17.74B |
17.29B |
16.63B |
16.74B |
16.45B |
15.77B |
15.51B |
14.83B |
13.80B |
13.01B |
12.67B |
11.12B |
10.70B |
10.14B |
2.28B |
inventory |
19.45B |
92.42B |
99.41B |
98.77B |
78.88B |
74.18B |
73.13B |
70.58B |
67.62B |
68.28B |
66.92B |
57.44B |
55.29B |
51.71B |
9.54B |
0.0 |
payables |
16.89B |
91.92B |
90.62B |
94.62B |
83.76B |
75.63B |
72.59B |
69.45B |
61.24B |
56.53B |
57.24B |
47.00B |
46.94B |
44.99B |
7.74B |
0.0 |
receivables |
0.13B |
11.63B |
28.46B |
24.21B |
20.87B |
21.16B |
17.75B |
16.25B |
13.74B |
14.35B |
17.66B |
14.59B |
9.90B |
9.30B |
0.0 |
0.0 |
normalized::capex_3 |
16.09B |
22.16B |
18.66B |
16.01B |
14.70B |
14.31B |
14.01B |
14.13B |
14.53B |
15.10B |
14.62B |
14.21B |
13.32B |
8.91B |
6.47B |
0.03B |
normalized::depreciation_3 |
12.99B |
17.22B |
16.88B |
16.61B |
16.32B |
15.91B |
15.37B |
14.71B |
13.88B |
13.16B |
12.27B |
11.50B |
10.65B |
7.71B |
6.21B |
2.28B |
normalized::equity_3 |
97.23B |
136.64B |
136.90B |
133.71B |
126.72B |
121.65B |
117.71B |
117.32B |
116.14B |
111.50B |
105.38B |
99.34B |
72.59B |
39.31B |
9.96B |
0.0 |
normalized::debt_3 |
87.14B |
126.63B |
147.28B |
153.72B |
153.85B |
147.01B |
135.29B |
134.41B |
133.64B |
131.53B |
127.18B |
119.45B |
78.28B |
36.49B |
1.65B |
0.0 |
normalized::capital_3 |
184.36B |
263.28B |
284.18B |
287.43B |
280.57B |
268.66B |
253.00B |
251.73B |
249.78B |
243.04B |
232.56B |
218.78B |
150.86B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_3 |
129.42B |
168.65B |
159.42B |
156.46B |
160.68B |
192.70B |
218.51B |
240.06B |
234.12B |
223.44B |
211.56B |
197.02B |
137.18B |
70.99B |
13.51B |
0.0 |
normalized::receivables_3 |
13.40B |
21.43B |
24.51B |
22.08B |
19.93B |
18.39B |
15.91B |
14.78B |
15.25B |
15.53B |
14.05B |
11.26B |
6.40B |
3.10B |
0.0 |
0.0 |
normalized::inventory_3 |
70.43B |
96.86B |
92.35B |
83.94B |
75.39B |
72.63B |
70.44B |
68.83B |
67.61B |
64.21B |
59.88B |
54.81B |
38.85B |
20.42B |
4.77B |
0.0 |
normalized::payables_3 |
66.47B |
92.38B |
89.67B |
84.67B |
77.33B |
72.56B |
67.76B |
62.41B |
58.34B |
53.59B |
50.40B |
46.31B |
33.22B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_3 |
17.36B |
25.91B |
27.20B |
21.35B |
17.99B |
18.46B |
18.60B |
21.20B |
24.52B |
26.16B |
23.54B |
19.76B |
12.02B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_3 |
146.78B |
194.57B |
186.62B |
177.81B |
178.67B |
211.16B |
237.11B |
261.26B |
258.64B |
249.59B |
235.10B |
216.78B |
149.20B |
76.93B |
14.41B |
0.0 |
normalized::capex_5 |
16.31B |
19.24B |
17.02B |
15.24B |
14.36B |
14.30B |
14.35B |
14.60B |
14.48B |
14.47B |
14.11B |
11.11B |
10.00B |
8.91B |
6.47B |
0.03B |
normalized::depreciation_5 |
14.47B |
16.97B |
16.58B |
16.22B |
15.86B |
15.27B |
14.59B |
13.97B |
13.09B |
12.26B |
11.53B |
9.38B |
8.56B |
7.71B |
6.21B |
2.28B |
normalized::equity_5 |
113.38B |
134.14B |
131.19B |
128.04B |
122.79B |
119.44B |
117.50B |
113.66B |
109.68B |
106.47B |
86.81B |
63.59B |
54.44B |
39.31B |
9.96B |
0.0 |
normalized::debt_5 |
110.85B |
140.08B |
150.24B |
146.78B |
145.27B |
142.52B |
134.73B |
131.88B |
130.62B |
125.23B |
98.20B |
72.33B |
58.71B |
36.49B |
1.65B |
0.0 |
normalized::capital_5 |
224.24B |
274.22B |
281.43B |
274.82B |
268.06B |
261.96B |
252.23B |
245.54B |
240.30B |
231.70B |
185.01B |
135.91B |
113.15B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_5 |
139.30B |
163.69B |
161.79B |
177.27B |
193.60B |
210.18B |
223.86B |
231.26B |
221.50B |
210.97B |
169.53B |
123.62B |
102.88B |
70.99B |
13.51B |
0.0 |
normalized::receivables_5 |
17.06B |
21.27B |
22.49B |
20.05B |
17.95B |
16.65B |
15.95B |
15.32B |
14.05B |
13.16B |
10.29B |
6.76B |
4.80B |
3.10B |
0.0 |
0.0 |
normalized::inventory_5 |
77.78B |
88.73B |
84.87B |
79.11B |
72.88B |
70.76B |
69.31B |
66.17B |
63.11B |
59.93B |
48.18B |
34.80B |
29.13B |
20.42B |
4.77B |
0.0 |
normalized::payables_5 |
75.56B |
87.31B |
83.44B |
79.21B |
72.53B |
67.09B |
63.41B |
58.29B |
53.79B |
50.54B |
40.78B |
29.34B |
24.92B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_5 |
19.28B |
22.69B |
23.92B |
19.94B |
18.30B |
20.32B |
21.85B |
23.19B |
23.37B |
22.55B |
17.69B |
12.22B |
9.02B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_5 |
158.59B |
186.37B |
185.71B |
197.21B |
211.90B |
230.50B |
245.71B |
254.45B |
244.86B |
233.51B |
187.21B |
135.83B |
111.90B |
76.93B |
14.41B |
0.0 |
normalized::capex_7 |
15.81B |
17.77B |
16.11B |
14.97B |
14.50B |
14.59B |
14.37B |
14.29B |
14.16B |
12.19B |
11.76B |
11.11B |
10.00B |
8.91B |
6.47B |
0.03B |
normalized::depreciation_7 |
14.94B |
16.59B |
16.17B |
15.68B |
15.16B |
14.58B |
13.82B |
13.09B |
12.33B |
10.53B |
9.99B |
9.38B |
8.56B |
7.71B |
6.21B |
2.28B |
normalized::equity_7 |
116.03B |
129.97B |
127.10B |
124.64B |
121.18B |
116.22B |
112.50B |
109.45B |
95.19B |
78.90B |
72.34B |
63.59B |
54.44B |
39.31B |
9.96B |
0.0 |
normalized::debt_7 |
123.38B |
139.02B |
145.14B |
143.64B |
142.02B |
138.40B |
132.26B |
127.28B |
108.94B |
89.92B |
81.83B |
72.33B |
58.71B |
36.49B |
1.65B |
0.0 |
normalized::capital_7 |
239.40B |
268.99B |
272.25B |
268.27B |
263.20B |
254.61B |
244.76B |
236.72B |
204.13B |
168.81B |
154.18B |
135.91B |
113.15B |
75.80B |
11.61B |
0.0 |
normalized::ppnenet_7 |
146.75B |
176.48B |
184.99B |
194.16B |
204.54B |
212.43B |
217.78B |
220.12B |
188.64B |
154.55B |
141.27B |
123.62B |
102.88B |
70.99B |
13.51B |
0.0 |
normalized::receivables_7 |
17.74B |
20.05B |
20.35B |
18.33B |
17.40B |
16.50B |
14.89B |
13.68B |
11.36B |
9.40B |
8.57B |
6.76B |
4.80B |
3.10B |
0.0 |
0.0 |
normalized::inventory_7 |
76.60B |
83.91B |
80.37B |
75.92B |
71.37B |
68.31B |
65.61B |
62.55B |
53.83B |
44.17B |
40.15B |
34.80B |
29.13B |
20.42B |
4.77B |
0.0 |
normalized::payables_7 |
75.15B |
82.65B |
78.27B |
73.40B |
68.06B |
62.81B |
58.71B |
54.77B |
45.96B |
37.21B |
33.99B |
29.34B |
24.92B |
17.58B |
3.87B |
0.0 |
normalized::working_capital_7 |
19.20B |
21.30B |
22.44B |
20.85B |
20.70B |
21.99B |
21.79B |
21.46B |
19.24B |
16.36B |
14.74B |
12.22B |
9.02B |
5.94B |
0.90B |
0.0 |
normalized::invested_capital_7 |
165.95B |
197.78B |
207.43B |
215.01B |
225.24B |
234.42B |
239.56B |
241.58B |
207.87B |
170.91B |
156.01B |
135.83B |
111.90B |
76.93B |
14.41B |
0.0 |