interestCoverage |
9.36 |
12.51 |
13.75 |
14.75 |
10.74 |
9.17 |
9.08 |
10.75 |
11.17 |
13.21 |
16.65 |
21.92 |
11.22 |
17.70 |
14.60 |
16.71 |
interestRate |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
leverage |
4.99 |
5.10 |
12.45 |
9.34 |
9.46 |
12.71 |
6.45 |
6.09 |
6.28 |
5.70 |
5.30 |
4.06 |
5.41 |
6.84 |
6.34 |
7.56 |
margin_gross |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.27 |
0.21 |
0.24 |
0.22 |
0.23 |
0.25 |
0.24 |
0.24 |
0.19 |
margin_cfo |
0.19 |
0.19 |
0.13 |
0.14 |
0.15 |
0.13 |
0.12 |
0.13 |
0.16 |
0.15 |
0.15 |
0.19 |
0.08 |
0.12 |
0.13 |
0.22 |
roce |
10.31% |
10.83% |
3.63% |
4.22% |
3.93% |
3.45% |
6.26% |
5.84% |
5.86% |
6.71% |
7.60% |
9.65% |
4.65% |
6.92% |
6.28% |
8.60% |
normalized::roce_3 |
7.27 |
5.53 |
3.90 |
3.84 |
4.25 |
4.76 |
5.99 |
6.14 |
6.75 |
8.01 |
7.24 |
7.02 |
5.87 |
7.22 |
7.41 |
8.60 |
normalized::roce_5 |
5.92 |
4.75 |
4.09 |
4.45 |
4.72 |
5.26 |
6.47 |
7.18 |
6.88 |
7.08 |
7.02 |
7.15 |
6.43 |
7.22 |
7.41 |
8.60 |
normalized::roce_7 |
5.49 |
5.00 |
4.41 |
4.84 |
5.30 |
6.14 |
6.65 |
6.75 |
6.82 |
7.15 |
7.23 |
7.15 |
6.43 |
7.22 |
7.41 |
8.60 |
roic |
53.22% |
60.10% |
39.40% |
39.83% |
35.59% |
37.74% |
36.13% |
32.26% |
29.18% |
32.26% |
36.18% |
44.04% |
20.75% |
33.74% |
30.79% |
41.26% |
normalized::roic_3 |
51.26 |
47.02 |
38.32 |
37.73 |
36.50 |
35.41 |
32.46 |
31.23 |
32.71 |
37.70 |
33.24 |
32.44 |
27.70 |
35.07 |
35.94 |
41.26 |
normalized::roic_5 |
46.39 |
43.11 |
37.77 |
36.33 |
34.13 |
33.44 |
33.26 |
35.17 |
32.35 |
33.15 |
32.97 |
33.55 |
30.44 |
35.07 |
35.94 |
41.26 |
normalized::roic_7 |
43.86 |
40.68 |
35.73 |
34.62 |
34.18 |
35.63 |
32.81 |
32.53 |
32.37 |
33.77 |
34.02 |
33.55 |
30.44 |
35.07 |
35.94 |
41.26 |
rotc |
90.08% |
101.62% |
64.57% |
59.54% |
51.02% |
53.56% |
48.31% |
40.31% |
36.80% |
41.63% |
48.60% |
59.68% |
31.84% |
48.70% |
39.95% |
52.47% |
normalized::rotic_3 |
85.86 |
75.68 |
58.30 |
54.65 |
50.92 |
47.19 |
41.59 |
39.60 |
42.50 |
50.15 |
46.87 |
46.82 |
39.77 |
47.10 |
46.17 |
52.47 |
normalized::rotic_5 |
73.87 |
66.16 |
55.18 |
50.21 |
45.56 |
43.74 |
43.13 |
45.81 |
43.95 |
46.15 |
46.09 |
46.60 |
42.59 |
47.10 |
46.17 |
52.47 |
normalized::rotic_7 |
67.03 |
59.39 |
49.86 |
46.66 |
45.43 |
47.08 |
44.02 |
44.10 |
44.11 |
46.16 |
46.97 |
46.60 |
42.59 |
47.10 |
46.17 |
52.47 |
revenue |
64.81B |
67.06B |
59.43B |
50.97B |
41.75B |
53.80B |
54.72B |
42.68B |
35.77B |
44.15B |
52.14B |
52.69B |
63.07B |
57.39B |
39.87B |
29.54B |
normalized_revenue_3 |
63.77B |
59.15B |
50.72B |
48.84B |
50.09B |
50.40B |
44.39B |
40.87B |
44.02B |
49.66B |
55.97B |
57.72B |
53.44B |
42.27B |
34.70B |
29.54B |
normalized_revenue_5 |
56.80B |
54.60B |
52.13B |
48.78B |
45.74B |
46.22B |
45.89B |
45.49B |
49.56B |
53.89B |
53.03B |
48.51B |
47.47B |
42.27B |
34.70B |
29.54B |
normalized_revenue_7 |
56.08B |
52.91B |
48.45B |
46.26B |
46.43B |
47.99B |
49.32B |
49.70B |
49.30B |
48.41B |
49.12B |
48.51B |
47.47B |
42.27B |
34.70B |
29.54B |
revenue_YoY |
-3.36% |
12.84% |
16.59% |
22.09% |
-22.40% |
-1.68% |
28.23% |
19.30% |
-18.97% |
-15.33% |
-1.05% |
-16.45% |
9.89% |
43.96% |
34.96% |
nan% |
revenue_5_CAGR |
9.19% |
4.50% |
1.66% |
3.62% |
3.14% |
4.03% |
0.97% |
-4.13% |
-10.72% |
-5.11% |
5.52% |
12.27% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
12.04B |
12.88B |
7.77B |
7.20B |
6.33B |
6.91B |
6.56B |
5.71B |
5.64B |
6.70B |
8.06B |
10.19B |
5.24B |
7.01B |
5.01B |
6.50B |
normalized_cashflow::operating_3 |
10.90B |
9.28B |
7.10B |
6.81B |
6.60B |
6.39B |
5.97B |
6.01B |
6.80B |
8.32B |
7.83B |
7.48B |
5.75B |
6.17B |
5.75B |
6.50B |
normalized_cashflow::operating_5 |
9.24B |
8.22B |
6.95B |
6.54B |
6.23B |
6.30B |
6.53B |
7.26B |
7.17B |
7.44B |
7.10B |
6.79B |
5.94B |
6.17B |
5.75B |
6.50B |
normalized_cashflow::operating_7 |
8.53B |
7.62B |
6.59B |
6.43B |
6.56B |
7.11B |
6.87B |
6.93B |
6.84B |
6.96B |
7.00B |
6.79B |
5.94B |
6.17B |
5.75B |
6.50B |
cashflow::operating_YoY |
-6.60% |
65.92% |
7.89% |
13.77% |
-8.46% |
5.40% |
14.93% |
1.19% |
-15.82% |
-16.85% |
-20.94% |
94.45% |
-25.24% |
39.95% |
-22.93% |
nan% |
cashflow::operating_5_CAGR |
13.72% |
13.27% |
3.44% |
4.76% |
2.33% |
0.63% |
-4.03% |
-10.95% |
1.47% |
-0.90% |
9.97% |
9.41% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.17 |
0.16 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.15 |
0.15 |
0.17 |
0.14 |
0.13 |
0.11 |
0.15 |
0.17 |
0.22 |
normalized_cashflow::operating_5_margin |
0.16 |
0.15 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.16 |
0.14 |
0.14 |
0.13 |
0.14 |
0.13 |
0.15 |
0.17 |
0.22 |
normalized_cashflow::operating_7_margin |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.15 |
0.17 |
0.22 |
shares_calc_YoY |
-5.16% |
-2.18% |
-3.80% |
-0.43% |
-1.70% |
-6.35% |
-0.15% |
1.01% |
0.49% |
-7.29% |
-4.56% |
-1.64% |
0.45% |
1.12% |
-1.64% |
nan% |
shares_calc_5_CAGR |
-2.33% |
-1.63% |
-2.48% |
-1.75% |
-1.47% |
-1.04% |
-1.24% |
-2.13% |
-2.65% |
-2.65% |
-0.95% |
-0.35% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
4.54% |
5.37% |
2.50% |
2.88% |
2.79% |
2.76% |
4.43% |
3.69% |
4.68% |
6.10% |
6.41% |
8.28% |
3.93% |
5.47% |
inf |
inf |
yield_ev_3 |
4.11% |
3.87% |
2.28% |
2.73% |
2.91% |
2.55% |
4.03% |
3.89% |
5.64% |
7.58% |
6.23% |
6.08% |
4.32% |
4.82% |
inf |
inf |
yield_ev_5 |
3.49% |
3.42% |
2.24% |
2.62% |
2.74% |
2.52% |
4.41% |
4.69% |
5.94% |
6.78% |
5.65% |
5.52% |
4.46% |
4.82% |
inf |
inf |
yield_ev_7 |
3.22% |
3.17% |
2.12% |
2.57% |
2.89% |
2.84% |
4.64% |
4.48% |
5.67% |
6.34% |
5.57% |
5.52% |
4.46% |
4.82% |
inf |
inf |
yield_mktcap |
6.90% |
8.73% |
6.48% |
6.86% |
6.96% |
9.49% |
10.07% |
7.22% |
12.61% |
21.39% |
18.37% |
22.94% |
12.00% |
16.38% |
inf |
inf |
capexToRevenue |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
normalized::capexToRevenue_3 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
normalized::capexToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
normalized::capexToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.05 |
depreciationToRevenue |
0.03 |
0.03 |
0.04 |
0.05 |
0.06 |
0.05 |
0.05 |
0.07 |
0.08 |
0.07 |
0.06 |
0.06 |
0.04 |
0.04 |
0.06 |
0.08 |
normalized::depreciationToRevenue_3 |
0.03 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.07 |
0.08 |
normalized::depreciationToRevenue_5 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.07 |
0.08 |
normalized::depreciationToRevenue_7 |
0.04 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.07 |
0.08 |
receivablesToRevenue |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::receivablesToRevenue_3 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::receivablesToRevenue_5 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::receivablesToRevenue_7 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
inventoryToRevenue |
0.26 |
0.25 |
0.27 |
0.28 |
0.27 |
0.21 |
0.21 |
0.23 |
0.24 |
0.22 |
0.23 |
0.24 |
0.25 |
0.25 |
0.24 |
0.22 |
normalized::inventoryToRevenue_3 |
0.26 |
0.26 |
0.27 |
0.25 |
0.23 |
0.22 |
0.23 |
0.23 |
0.23 |
0.23 |
0.24 |
0.25 |
0.25 |
0.24 |
0.23 |
0.22 |
normalized::inventoryToRevenue_5 |
0.26 |
0.25 |
0.25 |
0.24 |
0.23 |
0.22 |
0.23 |
0.23 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.23 |
0.22 |
normalized::inventoryToRevenue_7 |
0.25 |
0.25 |
0.25 |
0.24 |
0.23 |
0.23 |
0.23 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.23 |
0.22 |
payablesToRevenue |
0.12 |
0.12 |
0.15 |
0.16 |
0.15 |
0.11 |
0.13 |
0.15 |
0.13 |
0.11 |
0.12 |
0.12 |
0.11 |
0.14 |
0.15 |
0.10 |
normalized::payablesToRevenue_3 |
0.13 |
0.14 |
0.15 |
0.14 |
0.13 |
0.13 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.10 |
normalized::payablesToRevenue_5 |
0.14 |
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.10 |
normalized::payablesToRevenue_7 |
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.10 |
normalized::working_capitalToRevenue_3 |
0.13 |
0.13 |
0.13 |
0.11 |
0.10 |
0.09 |
0.09 |
0.10 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.11 |
normalized::working_capitalToRevenue_5 |
0.13 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.11 |
normalized::working_capitalToRevenue_7 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.11 |
StockMarketPrice |
361.43 |
289.94 |
230.20 |
194.10 |
167.40 |
131.84 |
110.32 |
133.81 |
76.45 |
53.80 |
69.84 |
67.50 |
65.26 |
64.24 |
|
|
revenue::cost |
64.81B |
67.06B |
59.43B |
50.97B |
41.75B |
53.80B |
54.72B |
31.26B |
28.31B |
33.74B |
40.72B |
40.73B |
47.05B |
43.58B |
30.37B |
23.89B |
ppnenet |
13.36B |
12.68B |
12.03B |
12.09B |
12.40B |
12.90B |
13.57B |
14.15B |
15.32B |
16.09B |
16.58B |
17.07B |
16.46B |
14.39B |
12.54B |
12.39B |
grossincome |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.42B |
7.46B |
10.40B |
11.42B |
11.97B |
16.01B |
13.81B |
9.50B |
5.65B |
marketcap |
174.50B |
147.60B |
119.80B |
105.00B |
90.94B |
72.86B |
65.10B |
79.08B |
44.73B |
31.32B |
43.86B |
44.41B |
43.66B |
42.78B |
0.0 |
0.0 |
ev |
264.87B |
240.06B |
310.69B |
249.99B |
227.07B |
250.54B |
148.01B |
154.69B |
120.57B |
109.76B |
125.74B |
123.09B |
133.33B |
128.17B |
0.0 |
0.0 |
equity |
19.49B |
19.50B |
15.89B |
16.52B |
15.38B |
14.63B |
14.08B |
13.77B |
13.21B |
14.88B |
16.83B |
20.88B |
17.58B |
12.93B |
10.86B |
8.82B |
debt |
97.26B |
99.44B |
197.90B |
154.25B |
145.48B |
185.96B |
90.76B |
83.87B |
83.01B |
84.89B |
89.22B |
84.75B |
95.16B |
88.44B |
68.86B |
66.72B |
interest_expense |
1.29B |
1.03B |
0.56B |
0.49B |
0.59B |
0.75B |
0.72B |
0.53B |
0.51B |
0.51B |
0.48B |
0.47B |
0.47B |
0.40B |
0.34B |
0.39B |
shares |
0.49B |
0.51B |
0.53B |
0.55B |
0.55B |
0.57B |
0.60B |
0.60B |
0.58B |
0.60B |
0.63B |
0.66B |
0.67B |
0.67B |
0.66B |
0.67B |
shares_calc |
0.48B |
0.51B |
0.52B |
0.54B |
0.54B |
0.55B |
0.59B |
0.59B |
0.59B |
0.58B |
0.63B |
0.66B |
0.67B |
0.67B |
0.66B |
0.67B |
sbc |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.03B |
0.02B |
0.18B |
0.10B |
0.19B |
0.19B |
0.15B |
0.02B |
capex |
1.99B |
1.60B |
1.30B |
1.09B |
0.98B |
1.06B |
1.28B |
0.90B |
1.11B |
1.39B |
1.54B |
2.52B |
3.35B |
2.52B |
1.57B |
1.50B |
depreciation |
2.15B |
2.14B |
2.22B |
2.35B |
2.43B |
2.58B |
2.77B |
2.88B |
3.03B |
3.05B |
3.16B |
3.09B |
2.81B |
2.53B |
2.30B |
2.34B |
inventory |
16.83B |
16.57B |
16.27B |
14.04B |
11.40B |
11.27B |
11.53B |
10.02B |
8.61B |
9.70B |
12.21B |
12.62B |
15.55B |
14.54B |
9.59B |
6.36B |
payables |
7.67B |
7.91B |
8.69B |
8.15B |
6.13B |
5.96B |
7.05B |
6.49B |
4.61B |
5.02B |
6.51B |
6.56B |
6.75B |
8.16B |
5.86B |
2.99B |
receivables |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::capex_3 |
1.63B |
1.33B |
1.12B |
1.04B |
1.10B |
1.08B |
1.09B |
1.13B |
1.35B |
1.82B |
2.47B |
2.80B |
2.48B |
1.86B |
1.54B |
1.50B |
normalized::depreciation_3 |
2.17B |
2.24B |
2.33B |
2.45B |
2.59B |
2.74B |
2.89B |
2.99B |
3.08B |
3.10B |
3.02B |
2.81B |
2.55B |
2.39B |
2.32B |
2.34B |
normalized::equity_3 |
18.30B |
17.30B |
15.93B |
15.51B |
14.70B |
14.16B |
13.69B |
13.95B |
14.97B |
17.53B |
18.43B |
17.13B |
13.79B |
10.87B |
9.84B |
8.82B |
normalized::debt_3 |
131.53B |
150.53B |
165.87B |
161.90B |
140.74B |
120.20B |
85.88B |
83.92B |
85.71B |
86.29B |
89.71B |
89.45B |
84.15B |
74.67B |
67.79B |
66.72B |
normalized::capital_3 |
149.83B |
167.83B |
181.80B |
177.41B |
155.43B |
134.36B |
99.57B |
97.88B |
100.68B |
103.82B |
108.14B |
106.58B |
97.95B |
85.55B |
77.63B |
75.54B |
normalized::ppnenet_3 |
12.69B |
12.27B |
12.17B |
12.46B |
12.96B |
13.54B |
14.35B |
15.19B |
16.00B |
16.58B |
16.70B |
15.98B |
14.46B |
13.11B |
12.46B |
12.39B |
normalized::receivables_3 |
inf |
inf |
inf |
inf |
inf |
0.07B |
0.03B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventory_3 |
16.55B |
15.62B |
13.90B |
12.24B |
11.40B |
10.94B |
10.05B |
9.44B |
10.17B |
11.51B |
13.46B |
14.24B |
13.23B |
10.16B |
7.97B |
6.36B |
normalized::payables_3 |
8.09B |
8.25B |
7.66B |
6.75B |
6.38B |
6.50B |
6.05B |
5.37B |
5.38B |
6.03B |
6.61B |
7.16B |
6.92B |
5.67B |
4.42B |
2.99B |
normalized::working_capital_3 |
8.56B |
7.47B |
6.35B |
5.59B |
5.12B |
4.51B |
4.04B |
4.07B |
4.79B |
5.48B |
6.85B |
7.08B |
6.30B |
4.49B |
3.55B |
3.37B |
normalized::invested_capital_3 |
21.25B |
19.74B |
18.52B |
18.05B |
18.08B |
18.05B |
18.39B |
19.26B |
20.79B |
22.06B |
23.55B |
23.06B |
20.77B |
17.60B |
16.01B |
15.75B |
normalized::capex_5 |
1.39B |
1.20B |
1.14B |
1.06B |
1.06B |
1.15B |
1.24B |
1.49B |
1.98B |
2.26B |
2.30B |
2.29B |
2.24B |
1.86B |
1.54B |
1.50B |
normalized::depreciation_5 |
2.26B |
2.34B |
2.47B |
2.60B |
2.74B |
2.86B |
2.98B |
3.04B |
3.03B |
2.93B |
2.78B |
2.61B |
2.49B |
2.39B |
2.32B |
2.34B |
normalized::equity_5 |
17.36B |
16.38B |
15.30B |
14.87B |
14.21B |
14.11B |
14.55B |
15.91B |
16.68B |
16.62B |
15.82B |
14.22B |
12.55B |
10.87B |
9.84B |
8.82B |
normalized::debt_5 |
138.86B |
156.61B |
154.87B |
132.07B |
117.82B |
105.70B |
86.35B |
85.15B |
87.41B |
88.49B |
85.29B |
80.79B |
79.80B |
74.67B |
67.79B |
66.72B |
normalized::capital_5 |
156.22B |
172.99B |
170.17B |
146.94B |
132.03B |
119.81B |
100.90B |
101.06B |
104.08B |
105.11B |
101.10B |
95.00B |
92.34B |
85.55B |
77.63B |
75.54B |
normalized::ppnenet_5 |
12.51B |
12.42B |
12.60B |
13.02B |
13.67B |
14.41B |
15.14B |
15.84B |
16.30B |
16.12B |
15.41B |
14.57B |
13.95B |
13.11B |
12.46B |
12.39B |
normalized::receivables_5 |
inf |
inf |
inf |
0.08B |
0.06B |
0.04B |
0.02B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventory_5 |
15.02B |
13.91B |
12.90B |
11.65B |
10.57B |
10.23B |
10.41B |
10.63B |
11.74B |
12.92B |
12.90B |
11.73B |
11.51B |
10.16B |
7.97B |
6.36B |
normalized::payables_5 |
7.71B |
7.37B |
7.20B |
6.76B |
6.05B |
5.83B |
5.94B |
5.84B |
5.89B |
6.60B |
6.77B |
6.06B |
5.94B |
5.67B |
4.42B |
2.99B |
normalized::working_capital_5 |
7.41B |
6.64B |
5.81B |
4.98B |
4.58B |
4.44B |
4.50B |
4.79B |
5.85B |
6.32B |
6.13B |
5.67B |
5.57B |
4.49B |
3.55B |
3.37B |
normalized::invested_capital_5 |
19.92B |
19.06B |
18.40B |
18.00B |
18.25B |
18.85B |
19.64B |
20.64B |
22.15B |
22.44B |
21.54B |
20.24B |
19.51B |
17.60B |
16.01B |
15.75B |
normalized::capex_7 |
1.33B |
1.17B |
1.10B |
1.11B |
1.18B |
1.40B |
1.73B |
1.90B |
2.00B |
2.06B |
2.17B |
2.29B |
2.24B |
1.86B |
1.54B |
1.50B |
normalized::depreciation_7 |
2.38B |
2.48B |
2.61B |
2.73B |
2.84B |
2.94B |
2.97B |
2.94B |
2.85B |
2.75B |
2.70B |
2.61B |
2.49B |
2.39B |
2.32B |
2.34B |
normalized::equity_7 |
16.50B |
15.68B |
14.78B |
14.64B |
14.68B |
15.47B |
15.89B |
15.73B |
15.31B |
14.68B |
14.65B |
14.22B |
12.55B |
10.87B |
9.84B |
8.82B |
normalized::debt_7 |
138.72B |
136.81B |
134.46B |
118.32B |
109.03B |
100.35B |
87.38B |
87.05B |
84.90B |
82.58B |
82.19B |
80.79B |
79.80B |
74.67B |
67.79B |
66.72B |
normalized::capital_7 |
155.22B |
152.49B |
149.24B |
132.96B |
123.71B |
115.82B |
103.27B |
102.78B |
100.22B |
97.26B |
96.84B |
95.00B |
92.34B |
85.55B |
77.63B |
75.54B |
normalized::ppnenet_7 |
12.72B |
12.83B |
13.21B |
13.79B |
14.43B |
15.10B |
15.61B |
15.72B |
15.49B |
15.07B |
14.91B |
14.57B |
13.95B |
13.11B |
12.46B |
12.39B |
normalized::receivables_7 |
inf |
0.09B |
0.07B |
0.06B |
0.04B |
0.03B |
0.01B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::inventory_7 |
13.99B |
13.01B |
11.88B |
10.94B |
10.68B |
10.85B |
11.46B |
11.89B |
11.83B |
11.51B |
11.81B |
11.73B |
11.51B |
10.16B |
7.97B |
6.36B |
normalized::payables_7 |
7.37B |
7.20B |
6.73B |
6.20B |
5.97B |
6.03B |
6.14B |
6.30B |
6.21B |
5.98B |
6.14B |
6.06B |
5.94B |
5.67B |
4.42B |
2.99B |
normalized::working_capital_7 |
6.72B |
5.90B |
5.22B |
4.79B |
4.75B |
4.85B |
5.33B |
5.59B |
5.62B |
5.53B |
5.67B |
5.67B |
5.57B |
4.49B |
3.55B |
3.37B |
normalized::invested_capital_7 |
19.44B |
18.74B |
18.43B |
18.58B |
19.18B |
19.95B |
20.94B |
21.32B |
21.11B |
20.60B |
20.58B |
20.24B |
19.51B |
17.60B |
16.01B |
15.75B |