interestCoverage |
16.31 |
22.20 |
40.99 |
48.09 |
44.85 |
34.92 |
40.92 |
51.55 |
62.12 |
522.44 |
498.10 |
289.49 |
415.46 |
322.19 |
296.17 |
546.45 |
interestRate |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
69.91 |
inf |
leverage |
4.70 |
5.12 |
6.71 |
3.93 |
3.19 |
4.20 |
4.33 |
5.10 |
5.61 |
4.08 |
2.97 |
3.18 |
3.18 |
3.32 |
0.00 |
nanB |
margin_gross |
0.80 |
0.78 |
0.78 |
0.78 |
0.81 |
0.79 |
0.75 |
0.76 |
0.76 |
0.76 |
0.78 |
0.78 |
0.78 |
0.78 |
0.78 |
0.30 |
margin_cfo |
0.17 |
0.17 |
0.16 |
0.15 |
0.18 |
0.15 |
0.17 |
0.18 |
0.16 |
0.16 |
0.15 |
0.13 |
0.16 |
0.16 |
0.16 |
0.05 |
roce |
11.07% |
11.63% |
8.35% |
9.23% |
12.46% |
10.51% |
9.46% |
9.81% |
7.42% |
8.93% |
8.73% |
7.07% |
8.36% |
7.44% |
236.93% |
inf |
normalized::roce_3 |
10.23 |
9.65 |
9.70 |
10.62 |
10.83 |
9.94 |
8.85 |
8.66 |
8.28 |
8.25 |
8.05 |
7.62 |
11.19 |
14.56 |
259.35 |
inf |
normalized::roce_5 |
10.38 |
10.25 |
9.80 |
10.26 |
9.94 |
9.23 |
8.84 |
8.38 |
8.06 |
8.11 |
9.53 |
10.01 |
11.51 |
14.56 |
259.35 |
inf |
normalized::roce_7 |
10.29 |
10.10 |
9.49 |
9.70 |
9.67 |
8.90 |
8.55 |
8.26 |
8.99 |
9.53 |
9.68 |
10.01 |
11.51 |
14.56 |
259.35 |
inf |
roic |
114.68% |
116.48% |
108.71% |
105.07% |
125.80% |
106.26% |
98.68% |
112.35% |
99.65% |
109.54% |
96.27% |
84.21% |
106.41% |
94.95% |
511.13% |
inf |
normalized::roic_3 |
113.40 |
110.44 |
112.62 |
112.08 |
110.54 |
105.47 |
103.35 |
107.15 |
101.58 |
96.68 |
95.30 |
94.81 |
133.21 |
163.13 |
559.50 |
inf |
normalized::roic_5 |
113.94 |
112.37 |
108.97 |
109.59 |
109.03 |
105.05 |
103.10 |
100.78 |
99.05 |
98.16 |
111.21 |
119.21 |
137.04 |
163.13 |
559.50 |
inf |
normalized::roic_7 |
111.20 |
110.68 |
108.33 |
108.38 |
107.55 |
101.46 |
101.06 |
100.76 |
108.78 |
112.37 |
113.07 |
119.21 |
137.04 |
163.13 |
559.50 |
inf |
rotc |
478.48% |
483.60% |
434.99% |
365.11% |
368.55% |
348.27% |
293.47% |
304.41% |
288.93% |
286.53% |
251.85% |
211.82% |
249.79% |
224.52% |
1417.38% |
inf |
normalized::rotic_3 |
466.01 |
428.22 |
388.87 |
360.86 |
337.97 |
315.86 |
295.79 |
293.80 |
275.34 |
249.68 |
237.88 |
228.53 |
317.63 |
394.27 |
0.00B |
inf |
normalized::rotic_5 |
425.75 |
399.88 |
362.43 |
337.24 |
323.14 |
305.80 |
285.53 |
269.33 |
257.62 |
244.80 |
275.24 |
289.34 |
326.77 |
394.27 |
0.00B |
inf |
normalized::rotic_7 |
396.71 |
372.49 |
345.69 |
325.13 |
309.22 |
285.91 |
270.69 |
260.55 |
279.30 |
281.12 |
279.85 |
289.34 |
326.77 |
394.27 |
0.00B |
inf |
revenue |
45.48B |
44.44B |
42.46B |
37.74B |
35.26B |
35.15B |
26.59B |
24.30B |
22.97B |
21.38B |
21.78B |
20.14B |
19.16B |
17.72B |
15.82B |
4.69B |
normalized_revenue_3 |
44.13B |
41.55B |
38.49B |
36.05B |
32.33B |
28.68B |
24.62B |
22.88B |
22.04B |
21.10B |
20.36B |
19.01B |
17.57B |
12.74B |
10.26B |
4.69B |
normalized_revenue_5 |
41.08B |
39.01B |
35.44B |
31.81B |
28.86B |
26.08B |
23.40B |
22.11B |
21.09B |
20.03B |
18.92B |
15.51B |
14.35B |
12.74B |
10.26B |
4.69B |
normalized_revenue_7 |
38.16B |
35.13B |
32.07B |
29.06B |
26.78B |
24.62B |
22.33B |
21.06B |
19.85B |
17.24B |
16.55B |
15.51B |
14.35B |
12.74B |
10.26B |
4.69B |
revenue_YoY |
2.32% |
4.69% |
12.49% |
7.03% |
0.32% |
32.20% |
9.41% |
5.78% |
7.48% |
-1.84% |
8.14% |
5.08% |
8.17% |
11.97% |
237.38% |
nan% |
revenue_5_CAGR |
5.22% |
4.80% |
9.81% |
9.20% |
8.95% |
10.46% |
4.07% |
3.83% |
3.69% |
3.83% |
6.60% |
33.84% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
7.70B |
7.68B |
6.73B |
5.70B |
6.21B |
5.41B |
4.46B |
4.35B |
3.70B |
3.52B |
3.34B |
2.70B |
3.08B |
2.75B |
2.55B |
0.24B |
normalized_cashflow::operating_3 |
7.37B |
6.70B |
6.21B |
5.77B |
5.36B |
4.74B |
4.17B |
3.86B |
3.52B |
3.19B |
3.04B |
2.84B |
2.79B |
1.85B |
1.39B |
0.24B |
normalized_cashflow::operating_5 |
6.80B |
6.35B |
5.70B |
5.23B |
4.83B |
4.29B |
3.87B |
3.52B |
3.27B |
3.08B |
2.88B |
2.26B |
2.15B |
1.85B |
1.39B |
0.24B |
normalized_cashflow::operating_7 |
6.27B |
5.79B |
5.22B |
4.77B |
4.43B |
3.93B |
3.59B |
3.35B |
3.09B |
2.60B |
2.44B |
2.26B |
2.15B |
1.85B |
1.39B |
0.24B |
cashflow::operating_YoY |
0.23% |
14.19% |
18.12% |
-8.32% |
14.76% |
21.47% |
2.40% |
17.73% |
4.95% |
5.58% |
23.76% |
-12.35% |
11.86% |
7.99% |
956.80% |
nan% |
cashflow::operating_5_CAGR |
4.39% |
7.25% |
8.58% |
5.53% |
10.94% |
8.97% |
5.96% |
10.05% |
3.75% |
5.08% |
5.56% |
62.09% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.17 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
0.14 |
0.14 |
0.05 |
normalized_cashflow::operating_5_margin |
0.17 |
0.16 |
0.16 |
0.16 |
0.17 |
0.16 |
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.05 |
normalized_cashflow::operating_7_margin |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.05 |
shares_calc_YoY |
-0.91% |
-1.12% |
-1.18% |
-0.34% |
0.04% |
4.34% |
-0.80% |
-0.47% |
14.61% |
-2.37% |
-0.54% |
-0.60% |
-0.79% |
4.19% |
585.51% |
nan% |
shares_calc_5_CAGR |
-0.71% |
-0.52% |
0.55% |
0.63% |
0.60% |
3.38% |
2.01% |
2.07% |
2.04% |
-0.86% |
0.44% |
47.76% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
3.23% |
3.65% |
3.05% |
2.62% |
4.02% |
3.65% |
3.72% |
3.98% |
3.58% |
4.26% |
4.29% |
3.80% |
5.44% |
5.02% |
24.51% |
8.10% |
yield_ev_3 |
3.09% |
3.18% |
2.82% |
2.66% |
3.47% |
3.19% |
3.48% |
3.52% |
3.40% |
3.85% |
3.90% |
4.00% |
4.94% |
3.37% |
13.42% |
8.10% |
yield_ev_5 |
2.86% |
3.01% |
2.59% |
2.41% |
3.12% |
2.89% |
3.23% |
3.22% |
3.16% |
3.72% |
3.70% |
3.18% |
3.81% |
3.37% |
13.42% |
8.10% |
yield_ev_7 |
2.63% |
2.75% |
2.37% |
2.19% |
2.86% |
2.64% |
3.00% |
3.06% |
2.99% |
3.14% |
3.14% |
3.18% |
3.81% |
3.37% |
13.42% |
8.10% |
yield_mktcap |
4.08% |
4.76% |
4.35% |
3.27% |
5.11% |
4.90% |
5.24% |
5.70% |
5.70% |
6.61% |
6.43% |
6.08% |
10.01% |
9.69% |
23.79% |
8.10% |
capexToRevenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
normalized::capexToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
normalized::capexToRevenue_5 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
normalized::capexToRevenue_7 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
depreciationToRevenue |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::depreciationToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::depreciationToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
normalized::depreciationToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
receivablesToRevenue |
0.16 |
0.15 |
0.15 |
0.14 |
0.12 |
0.12 |
0.14 |
0.14 |
0.14 |
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.04 |
0.0 |
normalized::receivablesToRevenue_3 |
0.15 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.14 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.09 |
0.07 |
0.03 |
0.0 |
normalized::receivablesToRevenue_5 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.07 |
0.03 |
0.0 |
normalized::receivablesToRevenue_7 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.07 |
0.03 |
0.0 |
inventoryToRevenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventoryToRevenue_3 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventoryToRevenue_5 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventoryToRevenue_7 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
payablesToRevenue |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::payablesToRevenue_3 |
0.05 |
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::payablesToRevenue_7 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.07 |
0.05 |
0.02 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.02 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.02 |
0.0 |
StockMarketPrice |
748.16 |
744.04 |
650.24 |
780.26 |
538.66 |
471.85 |
403.67 |
301.03 |
234.22 |
190.66 |
163.80 |
137.25 |
98.02 |
87.35 |
54.36 |
47.68 |
revenue::cost |
0.19B |
0.51B |
0.49B |
0.39B |
0.13B |
0.10B |
0.08B |
0.07B |
0.06B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
ppnenet |
1.61B |
1.59B |
1.55B |
1.56B |
1.69B |
1.55B |
1.52B |
1.43B |
1.28B |
1.23B |
1.33B |
1.27B |
1.23B |
1.22B |
0.18B |
0.0 |
grossincome |
36.22B |
34.72B |
32.98B |
29.48B |
28.58B |
27.94B |
19.97B |
18.41B |
17.37B |
16.23B |
17.05B |
15.75B |
14.93B |
13.80B |
12.42B |
1.39B |
marketcap |
188.52B |
161.27B |
154.84B |
174.43B |
121.70B |
110.43B |
85.10B |
76.39B |
64.93B |
53.31B |
51.94B |
44.33B |
30.73B |
28.37B |
10.70B |
2.97B |
ev |
238.32B |
210.59B |
220.34B |
217.21B |
154.62B |
148.53B |
119.90B |
109.51B |
103.38B |
82.70B |
77.85B |
71.03B |
56.53B |
54.78B |
10.39B |
2.97B |
equity |
12.20B |
10.80B |
10.45B |
12.51B |
11.91B |
9.90B |
8.85B |
7.28B |
7.54B |
7.77B |
9.63B |
9.13B |
8.80B |
8.55B |
1.07B |
0.0 |
debt |
57.36B |
55.26B |
70.15B |
49.20B |
37.95B |
41.63B |
38.29B |
37.10B |
42.32B |
31.69B |
28.62B |
29.01B |
28.01B |
28.41B |
0.00B |
0.0 |
interest_expense |
0.47B |
0.35B |
0.16B |
0.12B |
0.14B |
0.16B |
0.11B |
0.08B |
0.06B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.01B |
0.00B |
shares_calc |
1.14B |
1.15B |
1.17B |
1.18B |
1.18B |
1.18B |
1.13B |
1.14B |
1.15B |
1.00B |
1.03B |
1.03B |
1.04B |
1.05B |
1.01B |
0.15B |
capex |
0.56B |
0.54B |
0.48B |
0.40B |
0.41B |
0.38B |
0.45B |
0.41B |
0.31B |
0.36B |
0.33B |
0.29B |
0.29B |
0.34B |
0.20B |
0.04B |
depreciation |
1.00B |
0.97B |
0.97B |
0.95B |
0.91B |
0.79B |
0.65B |
0.56B |
0.53B |
0.51B |
0.60B |
0.56B |
0.52B |
0.47B |
0.47B |
0.08B |
inventory |
0.60B |
0.60B |
0.50B |
0.30B |
0.30B |
0.30B |
0.20B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
payables |
2.55B |
2.15B |
2.07B |
1.77B |
1.44B |
0.96B |
0.95B |
0.88B |
0.68B |
0.63B |
0.63B |
0.55B |
0.58B |
0.51B |
0.24B |
0.0 |
receivables |
7.05B |
6.56B |
6.21B |
5.33B |
4.39B |
4.20B |
3.74B |
3.33B |
3.11B |
2.62B |
2.77B |
2.48B |
2.23B |
2.18B |
0.56B |
0.0 |
shares |
1.25B |
1.80B |
1.18B |
1.19B |
1.19B |
1.19B |
1.02B |
1.01B |
1.09B |
1.09B |
1.06B |
1.02B |
1.03B |
1.02B |
1.01B |
0.15B |
sbc |
0.54B |
0.51B |
0.47B |
0.40B |
0.34B |
0.33B |
0.29B |
0.25B |
0.24B |
0.23B |
0.22B |
0.17B |
0.17B |
0.17B |
0.16B |
0.07B |
normalized::capex_3 |
0.53B |
0.47B |
0.43B |
0.40B |
0.41B |
0.41B |
0.39B |
0.36B |
0.33B |
0.33B |
0.30B |
0.31B |
0.28B |
0.19B |
0.12B |
0.04B |
normalized::depreciation_3 |
0.98B |
0.96B |
0.94B |
0.88B |
0.79B |
0.67B |
0.58B |
0.53B |
0.54B |
0.55B |
0.56B |
0.52B |
0.49B |
0.34B |
0.27B |
0.08B |
normalized::equity_3 |
11.15B |
11.25B |
11.62B |
11.44B |
10.22B |
8.68B |
7.89B |
7.53B |
8.31B |
8.85B |
9.19B |
8.83B |
6.14B |
3.21B |
0.54B |
0.0 |
normalized::debt_3 |
60.93B |
58.21B |
52.43B |
42.93B |
39.29B |
39.01B |
39.24B |
37.04B |
34.21B |
29.77B |
28.55B |
28.48B |
18.81B |
9.47B |
0.00B |
0.0 |
normalized::capital_3 |
72.08B |
69.46B |
64.06B |
54.37B |
49.51B |
47.69B |
47.13B |
44.57B |
42.52B |
38.62B |
37.74B |
37.31B |
24.95B |
12.68B |
0.54B |
0.0 |
normalized::ppnenet_3 |
1.58B |
1.57B |
1.60B |
1.60B |
1.59B |
1.50B |
1.41B |
1.31B |
1.28B |
1.28B |
1.28B |
1.24B |
0.88B |
0.47B |
0.09B |
0.0 |
normalized::receivables_3 |
6.61B |
6.03B |
5.31B |
4.64B |
4.11B |
3.76B |
3.39B |
3.02B |
2.83B |
2.62B |
2.49B |
2.30B |
1.66B |
0.91B |
0.28B |
0.0 |
normalized::inventory_3 |
0.57B |
0.47B |
0.37B |
0.30B |
0.27B |
0.17B |
0.07B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::payables_3 |
2.25B |
2.00B |
1.76B |
1.39B |
1.11B |
0.93B |
0.84B |
0.73B |
0.64B |
0.60B |
0.58B |
0.54B |
0.44B |
0.25B |
0.12B |
0.0 |
normalized::working_capital_3 |
4.92B |
4.50B |
3.92B |
3.55B |
3.26B |
2.99B |
2.62B |
2.29B |
2.19B |
2.02B |
1.91B |
1.75B |
1.22B |
0.66B |
0.16B |
0.0 |
normalized::invested_capital_3 |
6.50B |
6.07B |
5.52B |
5.15B |
4.85B |
4.50B |
4.03B |
3.60B |
3.46B |
3.30B |
3.19B |
3.00B |
2.10B |
1.13B |
0.25B |
0.0 |
normalized::capex_5 |
0.48B |
0.44B |
0.42B |
0.41B |
0.39B |
0.38B |
0.37B |
0.34B |
0.31B |
0.32B |
0.29B |
0.23B |
0.22B |
0.19B |
0.12B |
0.04B |
normalized::depreciation_5 |
0.96B |
0.92B |
0.85B |
0.77B |
0.69B |
0.61B |
0.57B |
0.55B |
0.54B |
0.53B |
0.52B |
0.42B |
0.38B |
0.34B |
0.27B |
0.08B |
normalized::equity_5 |
11.57B |
11.11B |
10.73B |
10.09B |
9.10B |
8.27B |
8.21B |
8.27B |
8.58B |
8.78B |
7.44B |
5.51B |
4.61B |
3.21B |
0.54B |
0.0 |
normalized::debt_5 |
53.99B |
50.84B |
47.45B |
40.83B |
39.46B |
38.21B |
35.61B |
33.75B |
31.93B |
29.15B |
22.81B |
17.09B |
14.11B |
9.47B |
0.00B |
0.0 |
normalized::capital_5 |
65.56B |
61.95B |
58.17B |
50.93B |
48.56B |
46.48B |
43.82B |
42.02B |
40.51B |
37.93B |
30.25B |
22.60B |
18.71B |
12.68B |
0.54B |
0.0 |
normalized::ppnenet_5 |
1.60B |
1.59B |
1.57B |
1.55B |
1.49B |
1.40B |
1.36B |
1.31B |
1.27B |
1.26B |
1.05B |
0.78B |
0.66B |
0.47B |
0.09B |
0.0 |
normalized::receivables_5 |
5.91B |
5.34B |
4.78B |
4.20B |
3.75B |
3.40B |
3.11B |
2.86B |
2.64B |
2.46B |
2.04B |
1.49B |
1.24B |
0.91B |
0.28B |
0.0 |
normalized::inventory_5 |
0.46B |
0.40B |
0.32B |
0.22B |
0.16B |
inf |
0.04B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::payables_5 |
2.00B |
1.68B |
1.44B |
1.20B |
0.98B |
0.82B |
0.75B |
0.67B |
0.61B |
0.58B |
0.50B |
0.37B |
0.33B |
0.25B |
0.12B |
0.0 |
normalized::working_capital_5 |
4.37B |
4.06B |
3.66B |
3.22B |
2.93B |
2.68B |
2.40B |
2.19B |
2.03B |
1.88B |
1.54B |
1.12B |
0.91B |
0.66B |
0.16B |
0.0 |
normalized::invested_capital_5 |
5.97B |
5.65B |
5.23B |
4.77B |
4.43B |
4.08B |
3.76B |
3.49B |
3.30B |
3.13B |
2.59B |
1.90B |
1.57B |
1.13B |
0.25B |
0.0 |
normalized::capex_7 |
0.46B |
0.44B |
0.40B |
0.39B |
0.38B |
0.36B |
0.35B |
0.33B |
0.30B |
0.26B |
0.25B |
0.23B |
0.22B |
0.19B |
0.12B |
0.04B |
normalized::depreciation_7 |
0.89B |
0.83B |
0.77B |
0.70B |
0.65B |
0.60B |
0.56B |
0.53B |
0.52B |
0.46B |
0.45B |
0.42B |
0.38B |
0.34B |
0.27B |
0.08B |
normalized::equity_7 |
10.95B |
10.24B |
9.78B |
9.39B |
8.98B |
8.59B |
8.43B |
8.39B |
7.50B |
6.42B |
6.20B |
5.51B |
4.61B |
3.21B |
0.54B |
0.0 |
normalized::debt_7 |
49.98B |
47.08B |
45.24B |
39.74B |
36.80B |
35.52B |
33.58B |
32.17B |
26.87B |
20.82B |
19.01B |
17.09B |
14.11B |
9.47B |
0.00B |
0.0 |
normalized::capital_7 |
60.93B |
57.33B |
55.01B |
49.14B |
45.78B |
44.11B |
42.01B |
40.55B |
34.37B |
27.24B |
25.21B |
22.60B |
18.71B |
12.68B |
0.54B |
0.0 |
normalized::ppnenet_7 |
1.58B |
1.56B |
1.51B |
1.47B |
1.43B |
1.37B |
1.33B |
1.28B |
1.11B |
0.92B |
0.87B |
0.78B |
0.66B |
0.47B |
0.09B |
0.0 |
normalized::receivables_7 |
5.36B |
4.82B |
4.33B |
3.82B |
3.45B |
3.18B |
2.90B |
2.67B |
2.28B |
1.83B |
1.70B |
1.49B |
1.24B |
0.91B |
0.28B |
0.0 |
normalized::inventory_7 |
0.40B |
0.31B |
0.23B |
0.16B |
0.11B |
0.07B |
0.03B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::payables_7 |
1.70B |
1.46B |
1.25B |
1.04B |
0.88B |
0.75B |
0.70B |
0.64B |
0.54B |
0.45B |
0.42B |
0.37B |
0.33B |
0.25B |
0.12B |
0.0 |
normalized::working_capital_7 |
4.06B |
3.68B |
3.31B |
2.93B |
2.69B |
2.50B |
2.23B |
2.04B |
1.73B |
1.39B |
1.29B |
1.12B |
0.91B |
0.66B |
0.16B |
0.0 |
normalized::invested_capital_7 |
5.64B |
5.23B |
4.82B |
4.40B |
4.12B |
3.87B |
3.55B |
3.32B |
2.84B |
2.31B |
2.16B |
1.90B |
1.57B |
1.13B |
0.25B |
0.0 |