META |
StockMarketPrice |
585.51 |
352.61 |
119.88 |
335.07 |
272.12 |
204.47 |
130.59 |
175.79 |
114.61 |
104.26 |
77.72 |
54.44 |
26.52 |
|
|
META |
YearPriceHigh |
637.89 |
360.52 |
341.78 |
382.87 |
303.51 |
208.13 |
217.79 |
183.55 |
132.99 |
110.23 |
81.86 |
58.36 |
44.83 |
0.0 |
0.0 |
META |
YearPriceLow |
338.72 |
121.81 |
87.75 |
243.68 |
136.58 |
128.07 |
122.55 |
115.07 |
89.03 |
71.73 |
51.65 |
22.58 |
17.48 |
0.0 |
0.0 |
META |
revenue |
164.50B |
134.90B |
116.61B |
117.93B |
85.97B |
70.70B |
55.84B |
40.65B |
27.64B |
17.93B |
12.47B |
7.87B |
5.09B |
3.71B |
1.97B |
META |
revenue::cost |
30.16B |
25.96B |
25.25B |
22.65B |
16.69B |
12.77B |
9.36B |
5.45B |
3.79B |
2.87B |
2.15B |
1.88B |
1.36B |
0.86B |
0.49B |
META |
assets |
276.05B |
229.62B |
185.73B |
165.99B |
159.32B |
133.38B |
97.33B |
84.52B |
64.96B |
49.41B |
40.18B |
17.89B |
15.10B |
6.33B |
0.0 |
META |
cash |
43.89B |
41.86B |
14.68B |
16.60B |
17.58B |
19.08B |
10.02B |
8.08B |
8.90B |
4.91B |
4.32B |
3.32B |
2.38B |
1.51B |
0.0 |
META |
liabilities |
93.42B |
76.45B |
60.01B |
41.11B |
31.03B |
32.32B |
13.21B |
10.18B |
5.77B |
5.19B |
4.09B |
2.42B |
3.35B |
1.43B |
0.0 |
META |
liabilities_calc |
93.42B |
76.45B |
60.01B |
41.11B |
31.03B |
32.32B |
13.21B |
10.18B |
5.77B |
5.19B |
4.09B |
2.42B |
3.35B |
1.43B |
0.0 |
META |
ppnenet |
121.35B |
96.59B |
79.52B |
57.81B |
45.63B |
35.32B |
24.68B |
13.72B |
8.59B |
5.69B |
3.97B |
2.88B |
2.39B |
1.48B |
0.0 |
META |
workingCapital |
11.32B |
8.48B |
9.96B |
10.00B |
8.15B |
6.77B |
5.44B |
3.69B |
2.34B |
1.48B |
0.93B |
0.65B |
0.48B |
0.48B |
0.0 |
META |
workingCapitalWithCash |
12.16B |
8.77B |
10.29B |
10.36B |
8.54B |
6.97B |
5.60B |
3.87B |
2.44B |
1.56B |
0.99B |
0.70B |
0.51B |
0.51B |
0.0 |
META |
owner_earnings |
59.14B |
45.91B |
29.80B |
40.55B |
25.35B |
25.74B |
20.81B |
17.47B |
10.55B |
5.42B |
4.30B |
2.31B |
-0.61B |
1.01B |
0.54B |
META |
netincome_cfo |
62.36B |
39.10B |
23.20B |
39.37B |
29.15B |
18.48B |
22.11B |
15.93B |
10.22B |
3.69B |
2.94B |
1.50B |
0.05B |
1.00B |
0.61B |
META |
cashflow::operating |
91.33B |
71.11B |
50.48B |
57.68B |
38.75B |
36.31B |
29.27B |
24.22B |
16.11B |
10.32B |
7.33B |
4.22B |
1.61B |
1.55B |
0.70B |
META |
cashflow::fcf |
54.07B |
44.07B |
19.29B |
38.99B |
23.63B |
21.21B |
15.36B |
17.48B |
11.62B |
7.80B |
5.50B |
2.86B |
0.38B |
0.94B |
0.41B |
META |
cashflow::realfcf |
37.38B |
30.04B |
7.30B |
29.83B |
17.10B |
16.38B |
11.21B |
13.76B |
8.40B |
4.84B |
3.71B |
1.95B |
-1.20B |
0.73B |
0.39B |
META |
netincome |
62.36B |
39.10B |
23.20B |
39.37B |
29.15B |
18.48B |
22.11B |
15.93B |
10.22B |
3.69B |
2.94B |
1.50B |
0.05B |
0.67B |
0.37B |
META |
operatingincome |
69.38B |
46.75B |
28.94B |
46.75B |
32.67B |
23.99B |
24.91B |
20.20B |
12.43B |
6.22B |
4.99B |
2.80B |
0.54B |
1.76B |
1.03B |
META |
grossincome |
134.34B |
108.94B |
91.36B |
95.28B |
69.27B |
57.93B |
46.48B |
35.20B |
23.85B |
15.06B |
10.31B |
6.00B |
3.73B |
2.85B |
1.48B |
META |
nopat |
32.61B |
21.04B |
13.02B |
21.04B |
15.36B |
10.31B |
11.71B |
8.89B |
5.59B |
2.30B |
1.85B |
0.98B |
0.05B |
0.49B |
0.28B |
META |
marketcap |
1478.11B |
906.16B |
318.67B |
957.97B |
785.88B |
588.06B |
381.45B |
519.64B |
335.23B |
297.45B |
207.05B |
131.74B |
53.20B |
0.0 |
0.0 |
META |
ev |
1463.05B |
882.68B |
313.91B |
941.36B |
768.31B |
568.98B |
371.43B |
511.56B |
326.33B |
302.47B |
212.65B |
138.34B |
52.32B |
0.0 |
0.0 |
META |
ebitda |
84.88B |
57.93B |
37.63B |
54.72B |
39.53B |
29.73B |
29.23B |
23.23B |
14.77B |
8.17B |
6.24B |
3.81B |
1.19B |
0.0 |
0.0 |
META |
equity |
182.64B |
153.17B |
125.71B |
124.88B |
128.29B |
101.05B |
84.13B |
74.35B |
59.19B |
44.22B |
36.10B |
15.47B |
11.76B |
4.90B |
0.0 |
META |
retained_earnings |
102.51B |
82.07B |
64.80B |
69.76B |
77.34B |
55.69B |
41.98B |
33.99B |
21.67B |
9.79B |
6.10B |
3.16B |
1.66B |
1.61B |
0.0 |
META |
debt |
28.83B |
18.39B |
9.92B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
9.92B |
9.92B |
9.92B |
1.50B |
0.0 |
0.0 |
META |
debtToEquity |
0.16 |
0.12 |
0.08 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.22 |
0.27 |
0.64 |
0.13 |
0.0 |
inf |
META |
interest_income |
1.28B |
0.68B |
-0.12B |
0.53B |
0.51B |
0.83B |
0.45B |
0.39B |
0.09B |
-0.03B |
-0.08B |
-0.05B |
-0.04B |
0.0 |
0.0 |
META |
interest_expense_cashflow |
0.49B |
0.45B |
0.0 |
0.0 |
0.0 |
0.0 |
0.00B |
0.00B |
0.01B |
0.01B |
0.01B |
0.04B |
0.04B |
0.03B |
0.02B |
META |
interestRate |
0.0 |
0.0 |
0.0 |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
inf |
inf |
META |
owner_earningsToInterest |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
META |
cashflow::operatingToInterest |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
META |
eps |
24.61 |
15.19 |
8.63 |
13.99 |
10.22 |
6.48 |
7.65 |
5.49 |
3.56 |
1.31 |
1.12 |
0.62 |
0.02 |
0.52 |
0.34 |
META |
shares |
2.61B |
2.63B |
2.70B |
2.86B |
2.89B |
2.88B |
2.92B |
2.96B |
2.92B |
2.85B |
2.66B |
2.42B |
2.01B |
1.29B |
1.11B |
META |
shares_calc |
2.52B |
2.57B |
2.66B |
2.86B |
2.89B |
2.88B |
2.92B |
2.96B |
2.92B |
2.85B |
2.66B |
2.42B |
2.01B |
2.01B |
1.72B |
META |
income_tax |
70.66B |
47.43B |
28.82B |
47.28B |
33.18B |
24.81B |
25.36B |
20.59B |
12.52B |
6.19B |
4.91B |
2.75B |
0.49B |
1.70B |
1.01B |
META |
income_tax_cashflow |
10.55B |
6.61B |
6.41B |
8.53B |
4.23B |
5.18B |
3.76B |
2.12B |
1.21B |
0.27B |
0.18B |
0.18B |
0.05B |
0.20B |
0.26B |
META |
sbc |
16.69B |
14.03B |
11.99B |
9.16B |
6.54B |
4.84B |
4.15B |
3.72B |
3.22B |
2.96B |
1.79B |
0.91B |
1.57B |
0.22B |
0.02B |
META |
capex |
37.26B |
27.05B |
31.19B |
18.69B |
15.12B |
15.10B |
13.91B |
6.73B |
4.49B |
2.52B |
1.83B |
1.36B |
1.24B |
0.61B |
0.29B |
META |
maintainence_capex |
15.50B |
11.18B |
8.69B |
7.97B |
6.86B |
5.74B |
4.32B |
3.02B |
2.34B |
1.95B |
1.24B |
1.01B |
0.65B |
0.32B |
0.14B |
META |
depreciation |
15.50B |
11.18B |
8.69B |
7.97B |
6.86B |
5.74B |
4.32B |
3.02B |
2.34B |
1.95B |
1.24B |
1.01B |
0.65B |
0.32B |
0.14B |
META |
capexToRevenue |
22.65 |
20.05 |
26.74 |
15.85 |
17.58 |
21.36 |
24.92 |
16.56 |
16.25 |
14.07 |
14.69 |
17.30 |
24.27 |
16.33 |
14.84 |
META |
depreciationToRevenue |
9.42 |
8.29 |
7.45 |
6.76 |
7.98 |
8.12 |
7.73 |
7.44 |
8.47 |
10.85 |
9.97 |
12.84 |
12.75 |
8.70 |
7.04 |
META |
sbcToRevenue |
10.15 |
10.40 |
10.28 |
7.77 |
7.60 |
6.84 |
7.44 |
9.16 |
11.64 |
16.51 |
14.33 |
11.51 |
30.89 |
5.85 |
1.01 |
META |
sbcToOperatingCashflow |
18.27 |
19.72 |
23.76 |
15.89 |
16.87 |
13.32 |
14.18 |
15.37 |
19.98 |
28.68 |
24.38 |
21.46 |
97.52 |
14.01 |
2.87 |
META |
payables |
7.69B |
4.85B |
4.99B |
4.08B |
1.33B |
1.36B |
0.82B |
0.39B |
0.30B |
0.22B |
0.20B |
0.18B |
0.07B |
0.06B |
0.0 |
META |
receivables |
16.99B |
16.17B |
13.47B |
14.04B |
11.34B |
9.52B |
7.59B |
5.83B |
3.99B |
2.56B |
1.68B |
1.11B |
0.72B |
0.55B |
0.0 |
META |
inventoryTurnover |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
META |
payablesToRevenue |
0.03 |
0.04 |
0.04 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.0 |
META |
receivablesToRevenue |
0.10 |
0.10 |
0.12 |
0.10 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.11 |
0.15 |
0.0 |
META |
opLeverage |
26.46 |
45.83 |
-36.97 |
5.92 |
14.61 |
-30.33 |
-14.04 |
15.48 |
45.47 |
-19.17 |
19.74 |
366.50 |
-106.49 |
-17.83 |
0.0 |
META |
opLeverageFlag |
1.00 |
1.00 |
0.0 |
1.00 |
1.00 |
0.0 |
0.0 |
1.00 |
1.00 |
0.0 |
1.00 |
1.00 |
0.0 |
0.0 |
0.0 |
META |
evToEbitda |
17.24 |
15.24 |
8.34 |
17.20 |
19.43 |
19.14 |
12.71 |
22.02 |
22.10 |
37.02 |
34.10 |
36.26 |
44.07 |
0.0 |
0.0 |
META |
evToOpIncome |
21.09 |
18.88 |
10.85 |
20.13 |
23.52 |
23.72 |
14.91 |
25.32 |
26.26 |
48.59 |
42.58 |
49.34 |
97.24 |
0.0 |
0.0 |
META |
evToRevenue |
8.89 |
6.54 |
2.69 |
7.98 |
8.94 |
8.05 |
6.65 |
12.58 |
11.81 |
16.87 |
17.06 |
17.57 |
10.28 |
0.0 |
0.0 |
META |
evToOcf |
16.02 |
12.41 |
6.22 |
16.32 |
19.83 |
15.67 |
12.69 |
21.12 |
20.26 |
29.31 |
29.03 |
32.77 |
32.45 |
0.0 |
0.0 |
META |
evToNopat |
44.87 |
41.96 |
24.10 |
44.74 |
50.04 |
55.17 |
31.72 |
57.55 |
58.36 |
131.32 |
115.09 |
140.97 |
972.40 |
0.0 |
0.0 |
META |
pocf |
16.18 |
12.74 |
6.31 |
16.61 |
20.28 |
16.19 |
13.03 |
21.46 |
20.81 |
28.82 |
28.26 |
31.20 |
33.00 |
0.0 |
0.0 |
META |
peg |
0.38 |
0.30 |
0.0 |
0.66 |
0.47 |
0.0 |
0.44 |
0.60 |
0.19 |
4.76 |
0.87 |
0.03 |
0.0 |
0.0 |
0.0 |
META |
pe |
23.70 |
23.18 |
13.74 |
24.33 |
26.96 |
31.81 |
17.25 |
32.61 |
32.81 |
80.65 |
70.42 |
87.83 |
1003.76 |
0.0 |
0.0 |
META |
pfcf |
27.34 |
20.56 |
16.52 |
24.57 |
33.26 |
27.72 |
24.84 |
29.72 |
28.86 |
38.15 |
37.68 |
46.06 |
141.11 |
0.0 |
0.0 |
META |
ps |
8.99 |
6.72 |
2.73 |
8.12 |
9.14 |
8.32 |
6.83 |
12.78 |
12.13 |
16.59 |
16.61 |
16.74 |
10.45 |
0.0 |
0.0 |
META |
pb |
8.09 |
5.92 |
2.53 |
7.67 |
6.13 |
5.82 |
4.53 |
6.99 |
5.66 |
6.73 |
5.74 |
8.52 |
4.53 |
0.0 |
0.0 |
META |
priceToRealfcf |
39.54 |
30.16 |
43.67 |
32.12 |
45.97 |
35.91 |
34.04 |
37.76 |
39.91 |
61.50 |
55.82 |
67.42 |
inf |
0.0 |
0.0 |
META |
priceToNopat |
45.33 |
43.07 |
24.47 |
45.53 |
51.18 |
57.02 |
32.58 |
58.46 |
59.95 |
129.15 |
112.05 |
134.24 |
988.83 |
0.0 |
0.0 |
META |
priceToEquityTangible |
9.13 |
6.84 |
3.02 |
9.06 |
7.19 |
7.14 |
5.79 |
9.26 |
8.16 |
11.36 |
11.43 |
9.00 |
4.53 |
0.0 |
inf |
META |
roa |
30.21% |
25.17% |
17.44% |
29.35% |
24.50% |
24.64% |
29.47% |
31.10% |
25.15% |
15.49% |
27.91% |
18.57% |
8.50% |
27.74% |
inf |
META |
roa_goodwill |
33.20% |
28.26% |
19.72% |
33.33% |
28.49% |
30.35% |
37.57% |
43.13% |
39.60% |
28.04% |
29.28% |
19.66% |
8.50% |
27.74% |
inf |
META |
roe |
45.30% |
37.19% |
23.18% |
36.44% |
32.33% |
28.51% |
33.51% |
34.13% |
28.10% |
17.25% |
32.28% |
23.85% |
10.98% |
35.84% |
inf |
META |
roce |
35.10% |
29.46% |
19.98% |
32.39% |
27.61% |
26.56% |
30.85% |
32.54% |
26.17% |
16.06% |
29.74% |
19.96% |
9.90% |
32.33% |
inf |
META |
rode |
40.44% |
34.47% |
21.47% |
36.44% |
32.33% |
28.51% |
33.51% |
34.13% |
22.95% |
13.53% |
19.67% |
21.15% |
8.41% |
35.84% |
inf |
META |
roic |
64.30% |
53.13% |
42.71% |
84.03% |
75.14% |
76.27% |
130.01% |
164.49% |
154.78% |
114.37% |
131.08% |
92.09% |
27.46% |
89.64% |
inf |
META |
rotc |
71.83% |
58.79% |
50.07% |
102.45% |
92.49% |
97.18% |
181.57% |
235.16% |
218.52% |
156.92% |
173.28% |
117.27% |
36.47% |
119.05% |
inf |
META |
roic_cash |
63.80% |
52.95% |
42.50% |
83.50% |
74.49% |
75.78% |
128.92% |
162.14% |
152.91% |
112.58% |
128.83% |
90.67% |
27.05% |
88.27% |
inf |
META |
rome |
39.91% |
32.02% |
20.09% |
31.73% |
27.28% |
23.42% |
26.91% |
26.13% |
19.96% |
11.51% |
30.62% |
17.19% |
4.58% |
35.84% |
inf |
META |
rote |
68.92% |
67.47% |
47.76% |
52.80% |
47.06% |
55.17% |
52.16% |
58.96% |
61.50% |
56.97% |
50.07% |
28.86% |
13.71% |
31.62% |
inf |
META |
roa_cfo |
39.77% |
38.29% |
30.41% |
36.21% |
29.05% |
37.31% |
34.63% |
37.28% |
32.60% |
25.68% |
40.94% |
27.95% |
25.46% |
24.47% |
inf |
META |
roe_cfo |
59.63% |
56.57% |
40.42% |
44.96% |
38.34% |
43.17% |
39.37% |
40.91% |
36.43% |
28.59% |
47.36% |
35.92% |
32.90% |
31.62% |
inf |
META |
roce_cfo |
46.20% |
44.81% |
34.85% |
39.96% |
32.75% |
40.21% |
36.25% |
39.00% |
33.92% |
26.63% |
43.62% |
30.05% |
29.68% |
28.52% |
inf |
META |
rode_cfo |
53.24% |
52.43% |
37.44% |
44.96% |
38.34% |
43.17% |
39.37% |
40.91% |
29.75% |
22.43% |
28.85% |
31.85% |
25.19% |
31.62% |
inf |
META |
roic_cfo |
84.64% |
80.82% |
74.49% |
103.68% |
89.12% |
115.47% |
152.76% |
197.17% |
200.62% |
189.60% |
192.28% |
138.65% |
82.29% |
79.07% |
inf |
META |
roic_cashflow::operating_cash |
83.98% |
80.55% |
74.12% |
103.03% |
88.34% |
114.73% |
151.49% |
194.35% |
198.20% |
186.64% |
188.99% |
136.52% |
81.04% |
77.87% |
inf |
META |
roic_cashflow::fcf |
50.11% |
50.08% |
28.46% |
70.08% |
54.35% |
67.45% |
80.15% |
142.35% |
144.69% |
143.25% |
144.23% |
93.92% |
19.24% |
48.14% |
inf |
META |
roic_cashflow::fcf_cash |
49.72% |
49.91% |
28.33% |
69.64% |
53.88% |
67.02% |
79.48% |
140.31% |
142.94% |
141.01% |
141.75% |
92.48% |
18.95% |
47.41% |
inf |
META |
roic_cashflow::realfcf |
34.64% |
34.14% |
10.77% |
53.61% |
39.32% |
52.07% |
58.48% |
112.03% |
104.61% |
88.87% |
97.35% |
64.17% |
-61.00% |
37.06% |
inf |
META |
roic_cashflow::realfcf_cash |
34.38% |
34.03% |
10.72% |
53.28% |
38.98% |
51.74% |
57.99% |
110.43% |
103.35% |
87.48% |
95.68% |
63.18% |
-60.07% |
36.50% |
inf |
META |
roic_income::net |
57.79% |
44.43% |
34.24% |
70.76% |
67.04% |
58.78% |
115.39% |
129.73% |
127.25% |
67.76% |
77.17% |
49.26% |
2.71% |
34.10% |
inf |
META |
roic_income::net_cash |
57.35% |
44.28% |
34.07% |
70.32% |
66.45% |
58.40% |
114.42% |
127.88% |
125.71% |
66.70% |
75.84% |
48.50% |
2.66% |
33.58% |
inf |
META |
rotc_cfo |
94.56% |
89.43% |
87.31% |
126.41% |
109.69% |
147.12% |
213.35% |
281.88% |
283.24% |
260.15% |
254.20% |
176.58% |
109.29% |
105.02% |
inf |
META |
rome_cfo |
52.54% |
48.70% |
35.03% |
39.15% |
32.35% |
35.45% |
31.62% |
31.32% |
25.88% |
19.08% |
44.92% |
25.89% |
13.71% |
31.62% |
inf |
META |
rote_cfo |
68.92% |
67.47% |
47.76% |
52.80% |
47.06% |
55.17% |
52.16% |
58.96% |
61.50% |
56.97% |
50.07% |
28.86% |
13.71% |
31.62% |
inf |
META |
roa_nopat |
14.20% |
11.33% |
7.85% |
13.21% |
11.51% |
10.60% |
13.85% |
13.68% |
11.32% |
5.73% |
10.33% |
6.50% |
0.85% |
7.77% |
inf |
META |
roe_nopat |
21.29% |
16.73% |
10.43% |
16.40% |
15.20% |
12.26% |
15.75% |
15.02% |
12.65% |
6.38% |
11.94% |
8.35% |
1.10% |
10.04% |
inf |
META |
roce_nopat |
14.20% |
11.33% |
7.85% |
13.21% |
11.51% |
10.60% |
13.85% |
13.68% |
11.32% |
5.73% |
10.33% |
6.50% |
0.85% |
9.05% |
inf |
META |
rode_nopat |
19.01% |
15.51% |
10.43% |
16.40% |
15.20% |
12.26% |
15.75% |
15.02% |
10.33% |
5.00% |
7.28% |
7.40% |
1.10% |
10.04% |
inf |
META |
roic_nopat |
30.22% |
23.91% |
19.22% |
37.81% |
35.32% |
32.79% |
61.10% |
72.38% |
69.65% |
42.32% |
48.50% |
32.23% |
2.75% |
25.10% |
inf |
META |
roic_nopat_cash |
29.99% |
23.83% |
19.13% |
37.58% |
35.01% |
32.59% |
60.59% |
71.34% |
68.81% |
41.66% |
47.67% |
31.73% |
2.70% |
24.72% |
inf |
META |
rotc_nopat |
33.76% |
26.46% |
22.53% |
46.10% |
43.47% |
41.79% |
85.34% |
103.47% |
98.33% |
58.06% |
64.11% |
41.05% |
3.65% |
33.33% |
inf |
META |
rome_nopat |
18.76% |
14.41% |
9.04% |
14.28% |
12.82% |
10.07% |
12.65% |
11.50% |
8.98% |
4.26% |
11.33% |
6.02% |
0.46% |
10.04% |
inf |
META |
rote_nopat |
24.61% |
19.96% |
12.32% |
19.26% |
18.65% |
15.67% |
20.86% |
21.64% |
21.35% |
12.71% |
12.63% |
6.71% |
0.46% |
10.04% |
inf |
META |
roic_owner_earnings |
54.81% |
52.17% |
43.97% |
72.89% |
58.30% |
81.83% |
108.58% |
142.22% |
131.37% |
99.49% |
112.78% |
75.70% |
-31.09% |
51.51% |
inf |
META |
roic_owner_earnings_cash |
54.38% |
52.00% |
43.76% |
72.43% |
57.80% |
81.32% |
107.67% |
140.19% |
129.79% |
97.93% |
110.85% |
74.53% |
-30.61% |
50.72% |
inf |
META |
margin_gross |
81.67% |
80.76% |
78.35% |
80.79% |
80.58% |
81.94% |
83.25% |
86.58% |
86.29% |
84.01% |
82.73% |
76.18% |
73.20% |
76.83% |
75.03% |
META |
margin_owner_earnings |
35.95% |
34.03% |
25.55% |
34.39% |
29.49% |
36.40% |
37.26% |
42.97% |
38.16% |
30.20% |
34.47% |
29.28% |
-11.97% |
27.19% |
27.30% |
META |
margin_cfo |
55.52% |
52.71% |
43.29% |
48.91% |
45.07% |
51.37% |
52.43% |
59.57% |
58.28% |
57.56% |
58.77% |
53.63% |
31.68% |
41.74% |
35.36% |
META |
margin_op |
42.18% |
34.66% |
24.82% |
39.65% |
38.01% |
33.93% |
44.62% |
49.70% |
44.96% |
34.72% |
40.06% |
35.62% |
10.57% |
47.32% |
52.28% |
META |
margin_fcf |
32.87% |
32.67% |
16.54% |
33.06% |
27.49% |
30.00% |
27.51% |
43.01% |
42.03% |
43.49% |
44.08% |
36.33% |
7.41% |
25.41% |
20.52% |
META |
margin_fcf_real |
22.72% |
22.27% |
6.26% |
25.29% |
19.89% |
23.16% |
20.07% |
33.85% |
30.39% |
26.98% |
29.75% |
24.82% |
-23.48% |
19.56% |
19.50% |
META |
margin_net |
37.91% |
28.98% |
19.90% |
33.38% |
33.90% |
26.15% |
39.60% |
39.20% |
36.97% |
20.57% |
23.58% |
19.05% |
1.04% |
18.00% |
18.84% |
META |
margin_nopat |
19.82% |
15.59% |
11.17% |
17.84% |
17.86% |
14.59% |
20.97% |
21.87% |
20.23% |
12.85% |
14.82% |
12.47% |
1.06% |
13.25% |
14.12% |
META |
yield_owner_earnings |
4.00% |
5.07% |
9.35% |
4.23% |
3.23% |
4.38% |
5.45% |
3.36% |
3.15% |
1.82% |
2.08% |
1.75% |
-1.14% |
inf |
inf |
META |
yield_owner_earnings_ev |
4.04% |
5.20% |
9.49% |
4.31% |
3.30% |
4.52% |
5.60% |
3.41% |
3.23% |
1.79% |
2.02% |
1.67% |
-1.16% |
inf |
inf |
META |
yield_cfo |
6.18% |
7.85% |
15.84% |
6.02% |
4.93% |
6.18% |
7.67% |
4.66% |
4.80% |
3.47% |
3.54% |
3.20% |
3.03% |
inf |
inf |
META |
yield_cfo_ev |
6.24% |
8.06% |
16.08% |
6.13% |
5.04% |
6.38% |
7.88% |
4.73% |
4.94% |
3.41% |
3.45% |
3.05% |
3.08% |
0.0 |
0.0 |
META |
yield_income::operating |
4.69% |
5.16% |
9.08% |
4.88% |
4.16% |
4.08% |
6.53% |
3.89% |
3.71% |
2.09% |
2.41% |
2.13% |
1.01% |
inf |
inf |
META |
yield_income::operating_ev |
4.74% |
5.30% |
9.22% |
4.97% |
4.25% |
4.22% |
6.71% |
3.95% |
3.81% |
2.06% |
2.35% |
2.03% |
1.03% |
0.0 |
0.0 |
META |
yield_cashflow::fcf |
3.66% |
4.86% |
6.05% |
4.07% |
3.01% |
3.61% |
4.03% |
3.36% |
3.47% |
2.62% |
2.65% |
2.17% |
0.71% |
inf |
inf |
META |
yield_cashflow::fcf_ev |
3.70% |
4.99% |
6.14% |
4.14% |
3.08% |
3.73% |
4.14% |
3.42% |
3.56% |
2.58% |
2.58% |
2.07% |
0.72% |
0.0 |
0.0 |
META |
yield_cashflow::realfcf |
2.53% |
3.32% |
2.29% |
3.11% |
2.18% |
2.78% |
2.94% |
2.65% |
2.51% |
1.63% |
1.79% |
1.48% |
-2.25% |
inf |
inf |
META |
yield_income::net |
4.22% |
4.31% |
7.28% |
4.11% |
3.71% |
3.14% |
5.80% |
3.07% |
3.05% |
1.24% |
1.42% |
1.14% |
0.10% |
inf |
inf |
META |
yield_income::net_ev |
4.26% |
4.43% |
7.39% |
4.18% |
3.79% |
3.25% |
5.95% |
3.11% |
3.13% |
1.22% |
1.38% |
1.08% |
0.10% |
0.0 |
0.0 |
META |
yield_nopat |
2.21% |
2.32% |
4.09% |
2.20% |
1.95% |
1.75% |
3.07% |
1.71% |
1.67% |
0.77% |
0.89% |
0.74% |
0.10% |
inf |
inf |
META |
yield_nopat_ev |
2.23% |
2.38% |
4.15% |
2.23% |
2.00% |
1.81% |
3.15% |
1.74% |
1.71% |
0.76% |
0.87% |
0.71% |
0.10% |
inf |
inf |
META |
yield_shareholder |
2.38% |
2.18% |
8.77% |
4.65% |
0.80% |
0.71% |
3.38% |
0.38% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
inf |
inf |
META |
yield_shareholder_ev |
2.41% |
2.24% |
8.91% |
4.73% |
0.82% |
0.74% |
3.47% |
0.39% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
inf |
inf |
META |
costs:ga |
9.74B |
11.41B |
11.82B |
9.83B |
6.56B |
10.46B |
3.45B |
2.52B |
1.73B |
1.29B |
0.97B |
0.78B |
0.89B |
0.31B |
0.14B |
META |
costs:rnd |
43.87B |
38.48B |
35.34B |
24.66B |
18.45B |
13.60B |
10.27B |
7.75B |
5.92B |
4.82B |
2.67B |
1.42B |
1.40B |
0.39B |
0.14B |
META |
costs:sm |
11.35B |
12.30B |
15.26B |
14.04B |
11.59B |
9.88B |
7.85B |
4.72B |
3.77B |
2.73B |
1.68B |
1.00B |
0.90B |
0.39B |
0.17B |
META |
shares_buyback |
-30.12B |
-19.77B |
-27.96B |
-44.54B |
-6.27B |
-4.20B |
-12.88B |
-1.98B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
goodwill |
20.65B |
20.65B |
20.31B |
19.20B |
19.05B |
18.71B |
18.30B |
18.22B |
18.12B |
18.03B |
17.98B |
0.84B |
0.0 |
0.0 |
0.0 |
META |
unearned_revenue |
0.0 |
0.0 |
0.0 |
0.0 |
0.11B |
0.12B |
0.05B |
0.00B |
0.04B |
-0.01B |
0.01B |
0.01B |
-0.06B |
0.05B |
0.04B |
META |
unearned_revenue_balancesheet |
0.0 |
0.0 |
0.0 |
0.0 |
0.38B |
0.27B |
0.15B |
0.10B |
0.09B |
0.06B |
0.07B |
0.04B |
0.03B |
0.09B |
0.0 |
META |
costs:sgna |
9.74B |
11.41B |
11.82B |
9.83B |
6.56B |
10.46B |
3.45B |
2.52B |
1.73B |
1.29B |
0.97B |
0.78B |
0.89B |
0.31B |
0.14B |
META |
current_liabilities |
33.60B |
31.96B |
27.03B |
21.14B |
14.98B |
15.05B |
7.02B |
3.76B |
2.88B |
1.93B |
1.42B |
1.10B |
1.05B |
0.90B |
0.0 |
META |
eps_calc |
24.61 |
15.19 |
8.63 |
13.99 |
10.22 |
6.48 |
7.65 |
5.49 |
3.56 |
1.31 |
1.12 |
0.62 |
0.02 |
0.52 |
0.34 |
META |
equity_mgmt |
203.29B |
173.82B |
146.02B |
144.08B |
147.34B |
119.77B |
102.43B |
92.57B |
77.32B |
62.24B |
54.08B |
16.31B |
11.76B |
4.90B |
0.0 |
META |
equity_tangible |
161.98B |
132.51B |
105.41B |
105.68B |
109.24B |
82.34B |
65.83B |
56.13B |
41.07B |
26.19B |
18.11B |
14.63B |
11.76B |
4.90B |
0.0 |
META |
evToEquityTangible |
9.03 |
6.66 |
2.98 |
8.91 |
7.03 |
6.91 |
5.64 |
9.11 |
7.95 |
11.55 |
11.74 |
9.46 |
4.45 |
0.0 |
inf |
META |
evToOwner_earnings |
24.74 |
19.23 |
10.53 |
23.21 |
30.31 |
22.11 |
17.85 |
29.29 |
30.94 |
55.86 |
49.49 |
60.02 |
-85.90 |
0.0 |
0.0 |
META |
investedCapital |
107.91B |
87.99B |
67.77B |
55.64B |
43.48B |
31.45B |
19.16B |
12.28B |
8.03B |
5.44B |
3.81B |
3.04B |
1.96B |
1.96B |
0.0 |
META |
investedCapitalWith2PercentCash |
108.74B |
88.29B |
68.10B |
55.99B |
43.86B |
31.65B |
19.32B |
12.46B |
8.13B |
5.53B |
3.88B |
3.09B |
1.99B |
1.99B |
0.0 |
META |
lv_liabilities |
83.71B |
73.31B |
43.61B |
43.13B |
40.12B |
28.74B |
26.81B |
15.71B |
14.52B |
7.20B |
5.37B |
4.56B |
1.93B |
1.94B |
0.0 |
META |
lv_payables |
169.44B |
144.92B |
98.64B |
80.15B |
69.81B |
59.70B |
39.19B |
25.49B |
19.99B |
12.17B |
9.25B |
6.80B |
5.21B |
3.31B |
0.0 |
META |
priceToOwner_earnings |
24.99 |
19.74 |
10.69 |
23.62 |
31.00 |
22.85 |
18.33 |
29.75 |
31.78 |
54.93 |
48.18 |
57.16 |
-87.35 |
0.0 |
0.0 |
META |
share_multiplier |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.55 |
1.00 |
1.00 |
META |
tax_rate |
0.53 |
0.55 |
0.55 |
0.55 |
0.53 |
0.57 |
0.53 |
0.56 |
0.55 |
0.63 |
0.63 |
0.65 |
0.90 |
0.72 |
0.73 |
META |
current_assets |
100.05B |
85.36B |
59.55B |
66.67B |
75.67B |
66.22B |
50.48B |
48.56B |
34.40B |
21.65B |
13.67B |
13.07B |
11.27B |
4.60B |
0.0 |
META |
liabilities_equity |
276.05B |
229.62B |
185.73B |
165.99B |
159.32B |
133.38B |
97.33B |
84.52B |
64.96B |
49.41B |
40.18B |
17.89B |
15.10B |
6.33B |
0.0 |
META |
revenue_01_YoY |
21.94% |
15.69% |
-1.12% |
37.18% |
21.60% |
26.61% |
37.35% |
47.09% |
54.16% |
43.82% |
58.36% |
54.69% |
37.13% |
87.99% |
0.0 |
META |
evToEquity |
8.01 |
5.76 |
2.50 |
7.54 |
5.99 |
5.63 |
4.42 |
6.88 |
5.51 |
6.84 |
5.89 |
8.94 |
4.45 |
0.0 |
0.0 |
META |
priceToOperating |
21.30 |
19.38 |
11.01 |
20.49 |
24.05 |
24.52 |
15.31 |
25.72 |
26.98 |
47.78 |
41.46 |
46.98 |
98.88 |
0.0 |
0.0 |
META |
revenue_03_YoY |
11.73% |
16.21% |
18.15% |
28.30% |
28.35% |
36.76% |
46.04% |
48.29% |
51.99% |
52.16% |
49.77% |
58.58% |
0.0 |
0.0 |
0.0 |
META |
roce_inc_3 |
52.30% |
40.71% |
12.17% |
40.49% |
29.78% |
38.55% |
65.97% |
45.00% |
23.54% |
13.83% |
15.80% |
13.37% |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_capital_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_profits_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
META |
roce_inc_nopat_3 |
26.74% |
16.43% |
6.65% |
17.30% |
15.45% |
15.75% |
33.20% |
20.83% |
11.28% |
5.47% |
6.62% |
5.30% |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_capital_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_nopat_3 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_profit_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_capital_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_nopat_3 |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_profit_nopat_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
53800000.00% |
inf |
inf |
0.0 |
0.0 |
0.0 |
META |
rome_inc_3 |
85.44% |
53.64% |
11.90% |
39.87% |
29.37% |
28.77% |
48.55% |
24.93% |
19.06% |
11.56% |
28.38% |
15.07% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_capital_nopat_3 |
26482000000.00% |
26250000000.00% |
41648000000.00% |
54772000000.00% |
42453000000.00% |
40184000000.00% |
38491000000.00% |
61007000000.00% |
50489000000.00% |
49178000000.00% |
11410000000.00% |
11755000000.00% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_profits_nopat_3 |
11569750000.00% |
5682580000.00% |
2710820000.00% |
9329740000.00% |
6466050000.00% |
4721830000.00% |
9405860000.00% |
7041540000.00% |
4610750000.00% |
2249450000.00% |
1356100000.00% |
702760000.00% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_nopat_3 |
43.69% |
21.65% |
6.51% |
17.03% |
15.23% |
11.75% |
24.44% |
11.54% |
9.13% |
4.57% |
11.89% |
5.98% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_capital_nopat_3 |
173822000000.00% |
146019000000.00% |
144076000000.00% |
147340000000.00% |
119769000000.00% |
102428000000.00% |
92568000000.00% |
77316000000.00% |
62244000000.00% |
54077000000.00% |
16309000000.00% |
11755000000.00% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_nopat_3 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_profit_nopat_3 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_capital_nopat_3 |
147340000000.00% |
119769000000.00% |
102428000000.00% |
92568000000.00% |
77316000000.00% |
62244000000.00% |
54077000000.00% |
16309000000.00% |
11755000000.00% |
4899000000.00% |
4899000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_nopat_3 |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_profit_nopat_3 |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_3 |
44.41% |
31.86% |
14.97% |
68.44% |
46.64% |
60.85% |
191.59% |
266.40% |
291.96% |
228.21% |
230.14% |
74.11% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_capital_nopat_3 |
50954000000.00% |
44195000000.00% |
33126000000.00% |
31912000000.00% |
26732000000.00% |
18996000000.00% |
9754000000.00% |
5709000000.00% |
3296000000.00% |
2492000000.00% |
1407000000.00% |
2391000000.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_profits_nopat_3 |
11569750000.00% |
5682580000.00% |
2710820000.00% |
9329740000.00% |
6466050000.00% |
4721830000.00% |
9405860000.00% |
7041540000.00% |
4610750000.00% |
2249450000.00% |
1356100000.00% |
702760000.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_nopat_3 |
22.71% |
12.86% |
8.18% |
29.24% |
24.19% |
24.86% |
96.43% |
123.34% |
139.89% |
90.27% |
96.38% |
29.39% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_capital_nopat_3 |
96587000000.00% |
79518000000.00% |
57809000000.00% |
45633000000.00% |
35323000000.00% |
24683000000.00% |
13721000000.00% |
8591000000.00% |
5687000000.00% |
3967000000.00% |
2882000000.00% |
2391000000.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_nopat_3 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_profit_nopat_3 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_capital_nopat_3 |
45633000000.00% |
35323000000.00% |
24683000000.00% |
13721000000.00% |
8591000000.00% |
5687000000.00% |
3967000000.00% |
2882000000.00% |
2391000000.00% |
1475000000.00% |
1475000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_nopat_3 |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_profit_nopat_3 |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
META |
revenue_05_YoY |
18.40% |
19.29% |
23.46% |
33.67% |
36.82% |
41.49% |
47.97% |
51.53% |
49.42% |
55.47% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_5 |
51.92% |
35.63% |
13.31% |
46.29% |
48.05% |
32.34% |
36.19% |
36.22% |
21.67% |
11.28% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_capital_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_profits_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_nopat_5 |
25.50% |
15.22% |
6.30% |
20.83% |
23.72% |
14.41% |
17.56% |
16.27% |
10.36% |
4.40% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_capital_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_nopat_5 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_profit_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_capital_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_nopat_5 |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_profit_nopat_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
53800000.00% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_5 |
63.58% |
40.86% |
13.09% |
40.34% |
40.26% |
22.05% |
27.36% |
27.16% |
18.61% |
9.60% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_capital_nopat_5 |
71394000000.00% |
53451000000.00% |
66760000000.00% |
85096000000.00% |
65692000000.00% |
86119000000.00% |
80813000000.00% |
72417000000.00% |
57345000000.00% |
54077000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_profits_nopat_5 |
22294620000.00% |
9328840000.00% |
4135480000.00% |
15446700000.00% |
13052120000.00% |
8466200000.00% |
10727710000.00% |
8835520000.00% |
5100470000.00% |
2024610000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_nopat_5 |
31.23% |
17.45% |
6.19% |
18.15% |
19.87% |
9.83% |
13.27% |
12.20% |
8.89% |
3.74% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_capital_nopat_5 |
173822000000.00% |
146019000000.00% |
144076000000.00% |
147340000000.00% |
119769000000.00% |
102428000000.00% |
92568000000.00% |
77316000000.00% |
62244000000.00% |
54077000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_nopat_5 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_profit_nopat_5 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_capital_nopat_5 |
102428000000.00% |
92568000000.00% |
77316000000.00% |
62244000000.00% |
54077000000.00% |
16309000000.00% |
11755000000.00% |
4899000000.00% |
4899000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_nopat_5 |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_profit_nopat_5 |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_5 |
63.13% |
33.19% |
17.76% |
85.93% |
84.34% |
87.12% |
195.14% |
276.35% |
253.35% |
130.90% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_capital_nopat_5 |
71904000000.00% |
65797000000.00% |
49218000000.00% |
39946000000.00% |
31356000000.00% |
21801000000.00% |
11330000000.00% |
7116000000.00% |
4212000000.00% |
3967000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_profits_nopat_5 |
22294620000.00% |
9328840000.00% |
4135480000.00% |
15446700000.00% |
13052120000.00% |
8466200000.00% |
10727710000.00% |
8835520000.00% |
5100470000.00% |
2024610000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_nopat_5 |
31.01% |
14.18% |
8.40% |
38.67% |
41.63% |
38.83% |
94.68% |
124.16% |
121.09% |
51.04% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_capital_nopat_5 |
96587000000.00% |
79518000000.00% |
57809000000.00% |
45633000000.00% |
35323000000.00% |
24683000000.00% |
13721000000.00% |
8591000000.00% |
5687000000.00% |
3967000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_nopat_5 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_profit_nopat_5 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_capital_nopat_5 |
24683000000.00% |
13721000000.00% |
8591000000.00% |
5687000000.00% |
3967000000.00% |
2882000000.00% |
2391000000.00% |
1475000000.00% |
1475000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_nopat_5 |
2019.00% |
2018.00% |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_profit_nopat_5 |
10313980000.00% |
11709110000.00% |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_7 |
43.77% |
42.12% |
28.81% |
40.58% |
34.02% |
29.60% |
33.34% |
32.39% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_capital_nopat_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_profits_nopat_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_nopat_7 |
21.11% |
18.95% |
13.60% |
18.65% |
16.37% |
12.95% |
16.15% |
14.55% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_capital_nopat_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_nopat_7 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_profit_nopat_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_capital_nopat_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_nopat_7 |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_profit_nopat_7 |
inf |
inf |
inf |
inf |
inf |
53800000.00% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_7 |
50.96% |
40.97% |
25.24% |
31.87% |
27.65% |
24.04% |
26.41% |
24.80% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_capital_nopat_7 |
96506000000.00% |
83775000000.00% |
89999000000.00% |
131031000000.00% |
108014000000.00% |
97529000000.00% |
87669000000.00% |
77316000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_profits_nopat_7 |
23719280000.00% |
15445800000.00% |
10721550000.00% |
19191070000.00% |
14373970000.00% |
10260180000.00% |
11217430000.00% |
8610680000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_nopat_7 |
24.58% |
18.44% |
11.91% |
14.65% |
13.31% |
10.52% |
12.80% |
11.14% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_capital_nopat_7 |
173822000000.00% |
146019000000.00% |
144076000000.00% |
147340000000.00% |
119769000000.00% |
102428000000.00% |
92568000000.00% |
77316000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_nopat_7 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_profit_nopat_7 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_capital_nopat_7 |
77316000000.00% |
62244000000.00% |
54077000000.00% |
16309000000.00% |
11755000000.00% |
4899000000.00% |
4899000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_nopat_7 |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_profit_nopat_7 |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_7 |
55.89% |
46.49% |
42.20% |
97.68% |
90.69% |
101.03% |
189.10% |
223.15% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_capital_nopat_7 |
87996000000.00% |
73831000000.00% |
53842000000.00% |
42751000000.00% |
32932000000.00% |
23208000000.00% |
12246000000.00% |
8591000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_profits_nopat_7 |
23719280000.00% |
15445800000.00% |
10721550000.00% |
19191070000.00% |
14373970000.00% |
10260180000.00% |
11217430000.00% |
8610680000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_nopat_7 |
26.95% |
20.92% |
19.91% |
44.89% |
43.65% |
44.21% |
91.60% |
100.23% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_capital_nopat_7 |
96587000000.00% |
79518000000.00% |
57809000000.00% |
45633000000.00% |
35323000000.00% |
24683000000.00% |
13721000000.00% |
8591000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_nopat_7 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
2018.00% |
2017.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_profit_nopat_7 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
11709110000.00% |
8889320000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_capital_nopat_7 |
8591000000.00% |
5687000000.00% |
3967000000.00% |
2882000000.00% |
2391000000.00% |
1475000000.00% |
1475000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_nopat_7 |
2017.00% |
2016.00% |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_profit_nopat_7 |
8889320000.00% |
5592150000.00% |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
current_lease_operating |
1.94B |
1.62B |
1.37B |
1.13B |
1.02B |
0.80B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
leases |
18.29B |
17.23B |
15.30B |
12.75B |
9.63B |
9.52B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_9 |
50.31% |
37.88% |
23.42% |
37.45% |
32.15% |
27.28% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_capital_nopat_9 |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_diff_profits_nopat_9 |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_nopat_9 |
24.14% |
17.41% |
10.79% |
17.01% |
15.46% |
11.93% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_capital_nopat_9 |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_nopat_9 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period1_profit_nopat_9 |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_capital_nopat_9 |
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 |
META |
roce_inc_period2_nopat_9 |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_period2_profit_nopat_9 |
inf |
inf |
inf |
53800000.00% |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_9 |
52.74% |
32.19% |
19.75% |
32.45% |
26.91% |
22.41% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_capital_nopat_9 |
119745000000.00% |
129710000000.00% |
132321000000.00% |
142441000000.00% |
114870000000.00% |
102428000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_diff_profits_nopat_9 |
30305350000.00% |
19190170000.00% |
12043400000.00% |
20985050000.00% |
14863690000.00% |
10035340000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_nopat_9 |
25.31% |
14.79% |
9.10% |
14.73% |
12.94% |
9.80% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_capital_nopat_9 |
173822000000.00% |
146019000000.00% |
144076000000.00% |
147340000000.00% |
119769000000.00% |
102428000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_nopat_9 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period1_profit_nopat_9 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_capital_nopat_9 |
54077000000.00% |
16309000000.00% |
11755000000.00% |
4899000000.00% |
4899000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_nopat_9 |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_period2_profit_nopat_9 |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_9 |
68.19% |
54.49% |
47.17% |
104.66% |
91.33% |
93.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_capital_nopat_9 |
92620000000.00% |
76636000000.00% |
55418000000.00% |
44158000000.00% |
33848000000.00% |
24683000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_diff_profits_nopat_9 |
30305350000.00% |
19190170000.00% |
12043400000.00% |
20985050000.00% |
14863690000.00% |
10035340000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_nopat_9 |
32.72% |
25.04% |
21.73% |
47.52% |
43.91% |
40.66% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_capital_nopat_9 |
96587000000.00% |
79518000000.00% |
57809000000.00% |
45633000000.00% |
35323000000.00% |
24683000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_nopat_9 |
2024.00% |
2023.00% |
2022.00% |
2021.00% |
2020.00% |
2019.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period1_profit_nopat_9 |
32608600000.00% |
21037950000.00% |
13024800000.00% |
21038850000.00% |
15355370000.00% |
10313980000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_capital_nopat_9 |
3967000000.00% |
2882000000.00% |
2391000000.00% |
1475000000.00% |
1475000000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_nopat_9 |
2015.00% |
2014.00% |
2013.00% |
2012.00% |
2011.00% |
2010.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_period2_profit_nopat_9 |
2303250000.00% |
1847780000.00% |
981400000.00% |
53800000.00% |
491680000.00% |
278640000.00% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
revenue_10_YoY |
29.43% |
32.86% |
36.78% |
41.32% |
45.85% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
operating_lease |
14.92B |
13.29B |
12.67B |
12.15B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
cashflow::fcf_01_YoY |
22.70% |
128.46% |
-50.53% |
65.00% |
11.41% |
38.11% |
-12.15% |
50.49% |
48.99% |
41.89% |
92.13% |
658.62% |
-60.02% |
132.84% |
0.0 |
META |
cashflow::fcf_03_YoY |
11.51% |
23.09% |
inf |
36.42% |
10.57% |
22.23% |
25.36% |
47.08% |
59.55% |
174.49% |
79.95% |
91.85% |
0.0 |
0.0 |
0.0 |
META |
cashflow::fcf_05_YoY |
20.58% |
23.47% |
1.99% |
27.40% |
24.83% |
31.02% |
39.96% |
115.40% |
65.24% |
80.67% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
cashflow::fcf_10_YoY |
25.69% |
31.45% |
48.22% |
45.09% |
50.18% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
cashflow::financing |
-40.78B |
-19.50B |
-22.14B |
-50.73B |
-10.29B |
-7.30B |
-15.57B |
-5.24B |
-0.31B |
1.58B |
1.57B |
-0.67B |
6.28B |
1.20B |
0.78B |
META |
cashflow::investing |
-47.15B |
-24.50B |
-28.97B |
-7.57B |
-30.06B |
-19.86B |
-11.60B |
-20.04B |
-11.74B |
-9.43B |
-5.91B |
-2.62B |
-7.02B |
-3.02B |
-0.32B |
META |
cashflow::realfcf_01_YoY |
24.44% |
311.69% |
-75.54% |
74.48% |
4.40% |
46.12% |
-18.55% |
63.83% |
73.64% |
30.41% |
89.82% |
-263.51% |
-264.60% |
88.57% |
0.0 |
META |
cashflow::realfcf_03_YoY |
7.81% |
20.67% |
inf |
38.59% |
7.50% |
24.93% |
32.32% |
54.81% |
62.59% |
inf |
72.23% |
71.85% |
0.0 |
0.0 |
0.0 |
META |
cashflow::realfcf_05_YoY |
17.95% |
21.80% |
inf |
28.85% |
28.73% |
34.58% |
41.81% |
inf |
63.18% |
65.89% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
cashflow::realfcf_10_YoY |
25.99% |
31.43% |
inf |
45.00% |
46.13% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
income::net_01_YoY |
59.50% |
68.53% |
-41.07% |
35.08% |
57.67% |
-16.40% |
38.77% |
55.96% |
177.03% |
25.44% |
96.00% |
2730.19% |
-92.07% |
79.57% |
0.0 |
META |
income::net_03_YoY |
16.57% |
10.29% |
7.87% |
21.20% |
22.30% |
21.85% |
81.67% |
75.65% |
89.56% |
311.31% |
63.88% |
59.17% |
0.0 |
0.0 |
0.0 |
META |
income::net_05_YoY |
27.53% |
12.07% |
7.80% |
30.97% |
51.20% |
44.44% |
71.28% |
213.05% |
72.55% |
58.22% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
income::net_10_YoY |
35.72% |
38.55% |
83.71% |
50.33% |
54.67% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
income::operating_01_YoY |
48.40% |
61.52% |
-38.09% |
43.10% |
36.21% |
-3.72% |
23.31% |
62.57% |
99.63% |
24.65% |
78.10% |
421.19% |
-69.36% |
70.16% |
0.0 |
META |
income::operating_03_YoY |
14.06% |
12.69% |
6.46% |
23.35% |
17.38% |
24.51% |
58.77% |
59.34% |
64.26% |
126.18% |
41.68% |
39.54% |
0.0 |
0.0 |
0.0 |
META |
income::operating_05_YoY |
23.67% |
13.42% |
7.46% |
30.34% |
39.32% |
36.87% |
54.79% |
106.50% |
47.90% |
43.25% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
income::operating_10_YoY |
30.10% |
32.50% |
48.96% |
38.84% |
41.27% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roa_goodwill_cashflow::operating |
43.70% |
42.99% |
34.39% |
41.12% |
33.79% |
45.95% |
44.15% |
51.70% |
51.33% |
46.48% |
42.95% |
29.60% |
25.46% |
24.47% |
inf |
META |
roce_inc_cashflow::operating_3 |
77.77% |
93.59% |
34.75% |
52.66% |
34.71% |
67.38% |
66.91% |
49.97% |
29.07% |
21.18% |
28.19% |
26.59% |
0.0 |
0.0 |
0.0 |
META |
roce_inc_cashflow::operating_5 |
62.93% |
68.27% |
39.98% |
56.07% |
51.65% |
49.35% |
41.01% |
41.63% |
29.57% |
20.91% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_cashflow::operating_7 |
59.73% |
67.49% |
50.92% |
48.94% |
39.32% |
43.80% |
39.92% |
39.73% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
roce_inc_cashflow::operating_9 |
64.53% |
57.86% |
41.44% |
45.44% |
38.69% |
42.34% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_cashflow::operating_3 |
127.05% |
123.30% |
34.00% |
51.87% |
34.23% |
50.28% |
49.24% |
27.69% |
23.54% |
17.71% |
50.63% |
29.98% |
0.0 |
0.0 |
0.0 |
META |
rome_inc_cashflow::operating_5 |
77.06% |
78.28% |
39.33% |
48.86% |
43.27% |
33.66% |
31.00% |
31.21% |
25.39% |
17.79% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_cashflow::operating_7 |
69.54% |
65.66% |
44.62% |
38.43% |
31.96% |
35.58% |
31.62% |
30.42% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rome_inc_cashflow::operating_9 |
67.65% |
49.18% |
34.96% |
39.36% |
32.38% |
34.77% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_cashflow::operating_3 |
66.03% |
73.23% |
42.75% |
89.02% |
54.36% |
106.37% |
194.32% |
295.85% |
360.62% |
349.44% |
410.59% |
147.39% |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_cashflow::operating_5 |
76.51% |
63.59% |
53.35% |
104.08% |
90.66% |
132.97% |
221.11% |
317.65% |
345.66% |
242.55% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_cashflow::operating_7 |
76.27% |
74.50% |
74.58% |
117.79% |
104.84% |
149.53% |
226.40% |
273.75% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
rotc_inc_cashflow::operating_9 |
87.46% |
83.23% |
83.46% |
126.98% |
109.90% |
144.29% |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
META |
yield_cashflow::fcf_enterprise |
3.70% |
4.99% |
6.14% |
4.14% |
3.08% |
3.73% |
4.14% |
3.42% |
3.56% |
2.58% |
2.58% |
2.07% |
0.72% |
0.0 |
0.0 |
META |
yield_cashflow::operating_enterprise |
6.24% |
8.06% |
16.08% |
6.13% |
5.04% |
6.38% |
7.88% |
4.73% |
4.94% |
3.41% |
3.45% |
3.05% |
3.08% |
0.0 |
0.0 |
META |
yield_cashflow::realfcf_enterprise |
2.56% |
3.40% |
2.32% |
3.17% |
2.23% |
2.88% |
3.02% |
2.69% |
2.57% |
1.60% |
1.74% |
1.41% |
-2.28% |
0.0 |
0.0 |
META |
yield_income::net_enterprise |
4.26% |
4.43% |
7.39% |
4.18% |
3.79% |
3.25% |
5.95% |
3.11% |
3.13% |
1.22% |
1.38% |
1.08% |
0.10% |
0.0 |
0.0 |
META |
yield_income::operating_enterprise |
4.74% |
5.30% |
9.22% |
4.97% |
4.25% |
4.22% |
6.71% |
3.95% |
3.81% |
2.06% |
2.35% |
2.03% |
1.03% |
0.0 |
0.0 |