result_437

Session: thread_3764 Updated: 2026-06-19 02:57:13
Rows: 15 Columns: Year, Revenue ($B), EBIT ($B), NOPAT ($B), OCF ($B), CapEx ($B), D&A ($B), Invested Capital ($B), Traditional ROIC %, CROIC % (Net Cash), FCF Yield on IC %
Year Revenue ($B) EBIT ($B) NOPAT ($B) OCF ($B) CapEx ($B) D&A ($B) Invested Capital ($B) Traditional ROIC % CROIC % (Net Cash) FCF Yield on IC %
2011 37.905 12.384 9.782817459029694 14.565 3.438 1.851 16.505 59.271841617871516 77.03120266585883 67.41593456528324
2012 46.039 14.554 11.620869583246943 16.619 3.273 2.962 26.615 43.66285772401632 51.313169265451805 50.144655269584824
2013 55.519 15.98 13.227045726146297 18.659 7.358 3.939 30.828 42.905948248820216 47.748799792396525 36.658232775398986
2014 66.001 17.36 13.699704501998957 22.376 10.959 4.979 43.333 31.614945888812123 40.14723190178386 26.34712574712113
2015 74.989 19.755 16.434519362882295 26.024 9.915 5.063 49.26 33.362808288433406 42.55176613885506 32.701989443767765
2016 90.272 24.274 19.57801126293996 36.036 10.212 6.144 56.638 34.56691843451386 52.77728733359229 45.594830325929586
2017 110.855 27.302 12.712754164674733 37.091 13.184 6.915 54.574 23.294525167066244 55.29372961483491 43.80657455931396
2018 136.819 35.027 30.83636101165755 47.971 25.139 9.035 72.438 42.56931584480183 53.75079378226898 31.519368287362987
2019 161.857 39.725 34.42967003154574 54.52 23.548 11.781 85.725 40.16292800413618 49.85593467483231 36.129483814523184
2020 182.527 48.217 40.38206341250364 65.124 22.281 13.697 99.782 40.470288641742634 51.53935579563448 42.936601791906355
2021 257.637 91.08 76.32294002248331 91.652 24.64 12.441 126.803 60.19016902004156 62.46776495824231 52.84733011048635
2022 282.836 71.685 60.272162685060565 91.495 31.485 13.475 155.239 38.825399986511485 50.25798929392743 38.65652316750301
2023 307.394 86.025 74.06016163654817 101.746 32.251 11.946 184.333 40.177375530452046 48.71618212691162 37.70079150233545
2024 350.018 120.083 100.34194211075409 125.299 52.535 15.311 240.31 41.755208734865 45.76921476426283 30.279222670716994
2025 402.963 158.826 132.17 164.713 91.447 21.136 334.969 39.45738262346665 42.86277237595121 21.872471780970777