{"licence":"Free for personal research, with credit (Data by Shikshan Nivesh) and a link. API access, bulk files and commercial use need a licence.","licence_url":"https://shikshannivesh.com/data/licence","version":1,"symbol":"BBD","kind":"bank","as_of":"2026-03-25","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2009-12-31":11.579427,"2010-12-31":10.232257,"2017-12-31":15.346998,"2018-12-31":13.723903,"2019-12-31":16.210529,"2020-12-31":11.283043,"2021-12-31":15.688932,"2022-12-31":13.722895,"2023-12-31":8.746745,"2024-12-31":10.30822,"2025-12-31":13.651103},"roa":{"2009-12-31":1.977076,"2010-12-31":1.727784,"2017-12-31":1.414458,"2018-12-31":1.311035,"2019-12-31":1.566503,"2020-12-31":1.061743,"2021-12-31":1.412849,"2022-12-31":1.223997,"2023-12-31":0.766239,"2024-12-31":0.863291,"2025-12-31":1.076078},"pretax_margin":{"2007-12-31":23.124949,"2008-12-31":13.762722,"2009-12-31":21.072348,"2010-12-31":22.435045},"net_margin":{"2007-12-31":16.263408,"2008-12-31":14.313394,"2009-12-31":14.207532,"2010-12-31":14.279803},"common_margin":{"2007-12-31":16.263408,"2008-12-31":7.497298,"2009-12-31":7.44138,"2010-12-31":7.481304},"tax_rate_pct":{"2007-12-31":29.671594,"2008-12-31":-5.942501,"2009-12-31":32.335943,"2010-12-31":35.757576,"2015-12-31":-89.907298,"2016-12-31":43.606116,"2017-12-31":27.076632,"2018-12-31":13.854408,"2019-12-31":-58.232446,"2020-12-31":293.442953,"2021-12-31":-28.830687,"2022-12-31":-12.853912,"2023-12-31":42.067656,"2024-12-31":3.796565,"2025-12-31":13.793624},"payout":{"2007-12-31":10.169918,"2008-12-31":85.690968,"2009-12-31":59.477937,"2010-12-31":57.585934,"2015-12-31":27.61607,"2016-12-31":31.358399,"2017-12-31":38.106169,"2018-12-31":39.430937,"2019-12-31":84.436705,"2020-12-31":9.043016,"2021-12-31":42.785082,"2022-12-31":17.229975,"2023-12-31":62.646207,"2024-12-31":37.918251,"2025-12-31":49.990195},"sgr":{"2009-12-31":4.692223,"2010-12-31":4.339916,"2017-12-31":9.498845,"2018-12-31":8.312439,"2019-12-31":2.522892,"2020-12-31":10.262716,"2021-12-31":8.97641,"2022-12-31":11.358443,"2023-12-31":3.267241,"2024-12-31":6.399523,"2025-12-31":6.82689},"total_debt":{"2008-12-31":47255000000,"2009-12-31":50817000000,"2010-12-31":75237000000,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"lt_debt":{"2008-12-31":47255000000,"2009-12-31":50817000000,"2010-12-31":75237000000},"int_exp":{"2007-12-31":12738000000,"2008-12-31":28432000000,"2009-12-31":21018000000,"2010-12-31":25645000000,"2015-12-31":71412210000,"2016-12-31":91037386000,"2017-12-31":75589415000,"2018-12-31":55244669000,"2019-12-31":58617986000,"2020-12-31":48575687000,"2021-12-31":55121323000,"2022-12-31":130801913000,"2023-12-31":156376055000,"2024-12-31":144279153000,"2025-12-31":193843753000},"equity_assets":{"2008-12-31":8.556712,"2009-12-31":9.281121,"2010-12-31":8.499192,"2016-12-31":8.833878,"2017-12-31":9.589047,"2018-12-31":9.519057,"2019-12-31":9.800272,"2020-12-31":9.074868,"2021-12-31":8.938847,"2022-12-31":8.901184,"2023-12-31":8.629259,"2024-12-31":8.137759,"2025-12-31":7.656227},"ltd_equity":{"2008-12-31":126.818206,"2009-12-31":110.208198,"2010-12-31":142.40801},"ltd_capital":{"2008-12-31":55.911828,"2009-12-31":52.428116,"2010-12-31":58.747238},"ltd_assets":{"2008-12-31":10.851469,"2009-12-31":10.228556,"2010-12-31":12.103531},"debt_equity":{"2008-12-31":126.818206,"2009-12-31":110.208198,"2010-12-31":142.40801,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2008-12-31":55.911828,"2009-12-31":52.428116,"2010-12-31":58.747238,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2008-12-31":10.851469,"2009-12-31":10.228556,"2010-12-31":12.103531,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2008-12-31":1.017176,"2009-12-31":0.950445,"2010-12-31":1.125492,"2016-12-31":-1.721047,"2017-12-31":-1.329211,"2018-12-31":-0.886946,"2019-12-31":-0.458029,"2020-12-31":-1.310402,"2021-12-31":-0.476618,"2022-12-31":-0.790958,"2023-12-31":-1.123005,"2024-12-31":-1.235225,"2025-12-31":-1.084643},"net_debt_capital":{"2008-12-31":44.845416,"2009-12-31":45.21444,"2010-12-31":46.429659,"2016-12-31":-172.104673,"2017-12-31":-132.921082,"2018-12-31":-88.69461,"2019-12-31":-45.802915,"2020-12-31":-131.040175,"2021-12-31":-47.661788,"2022-12-31":-79.095794,"2023-12-31":-112.300545,"2024-12-31":-123.522493,"2025-12-31":-108.464349},"cfo_liab":{"2008-12-31":-0.071066,"2009-12-31":0.041759,"2010-12-31":0.013976,"2016-12-31":0.049661,"2017-12-31":0.032125,"2018-12-31":-0.005502,"2019-12-31":-0.015651,"2020-12-31":0.097654,"2021-12-31":-0.066865,"2022-12-31":0.03049,"2023-12-31":-0.000101,"2024-12-31":0.026429,"2025-12-31":-0.029067},"cfo_capex":{"2007-12-31":19.745322,"2008-12-31":-21.954228,"2009-12-31":14.045522,"2010-12-31":4.150914,"2015-12-31":-28.124129,"2016-12-31":19.414533,"2017-12-31":18.734689,"2018-12-31":-2.719188,"2019-12-31":-7.398536,"2020-12-31":79.331513,"2021-12-31":-88.162833,"2022-12-31":20.391259,"2023-12-31":-0.090948,"2024-12-31":21.875803,"2025-12-31":-12.451453},"cash_assets":{"2008-12-31":2.147789,"2009-12-31":1.407365,"2010-12-31":2.537757,"2016-12-31":15.203517,"2017-12-31":12.745865,"2018-12-31":8.442891,"2019-12-31":4.48881,"2020-12-31":11.891723,"2021-12-31":4.260414,"2022-12-31":7.040463,"2023-12-31":9.690704,"2024-12-31":10.051963,"2025-12-31":8.304277},"cash_debt":{"2008-12-31":0.197926,"2009-12-31":0.137592,"2010-12-31":0.209671},"fcf_debt":{"2008-12-31":-0.626135,"2009-12-31":0.343999,"2010-12-31":0.0802},"liab_equity":{"2008-12-31":10.686732,"2009-12-31":9.774561,"2010-12-31":10.765824,"2016-12-31":10.318378,"2017-12-31":9.426096,"2018-12-31":9.502018,"2019-12-31":9.200511,"2020-12-31":10.01603,"2021-12-31":10.184108,"2022-12-31":10.231477,"2023-12-31":10.584374,"2024-12-31":11.285231,"2025-12-31":12.058273},"interest_cover_cfo":{"2007-12-31":-0.461266,"2008-12-31":2.094739,"2009-12-31":0.000212,"2010-12-31":0.651084},"asset_turnover":{"2009-12-31":0.139157,"2010-12-31":0.120995},"mcap":{"2022-12-31":15373085760,"2023-12-31":18656067500,"2024-12-31":10152524780},"ev_cash":{"2008-12-31":9353000000,"2009-12-31":6992000000,"2010-12-31":15775000000,"2016-12-31":181230427000,"2017-12-31":156054442000,"2018-12-31":110225630000,"2019-12-31":61879493000,"2020-12-31":190820989000,"2021-12-31":71386319000,"2022-12-31":126185421000,"2023-12-31":186790580000,"2024-12-31":208023801000,"2025-12-31":193516834000},"ev_pref":{"2007-12-31":0,"2008-12-31":11500000000,"2009-12-31":13250000000,"2010-12-31":14250000000,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2007-12-31":0,"2008-12-31":0,"2009-12-31":340000000,"2010-12-31":117000000,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2008-12-31":47255000000,"2009-12-31":50817000000,"2010-12-31":75237000000,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2022-12-31":-110812335240,"2023-12-31":-168134512500,"2024-12-31":-197871276220},"capital":{"2008-12-31":84517000000,"2009-12-31":96927000000,"2010-12-31":128069000000,"2016-12-31":105302444000,"2017-12-31":117403831000,"2018-12-31":124275455000,"2019-12-31":135099466000,"2020-12-31":145620218000,"2021-12-31":149776837000,"2022-12-31":159534931000,"2023-12-31":166330965000,"2024-12-31":168409653000,"2025-12-31":178415153000},"debt_capital_ev":{"2008-12-31":55.911828,"2009-12-31":52.428116,"2010-12-31":58.747238,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2022-12-31":0,"2023-12-31":0,"2024-12-31":0},"ev_cfo":{"2022-12-31":-2.226591,"2023-12-31":null,"2024-12-31":-3.939424},"ev_fcf":{"2022-12-31":-2.341416,"2023-12-31":null,"2024-12-31":-4.128131},"mcap_dil":{"2022-12-31":15373085760,"2023-12-31":18656067500,"2024-12-31":10152524780},"ev_dil":{"2022-12-31":-110812335240,"2023-12-31":-168134512500,"2024-12-31":-197871276220},"ev_per_share":{"2022-12-31":-20.759627,"2023-12-31":-31.543132,"2024-12-31":-37.225631},"sales_base":{"2007-12-31":48852000000,"2008-12-31":49031000000,"2009-12-31":64867000000,"2010-12-31":67662000000},"cfo_base":{"2007-12-31":18995000000,"2008-12-31":-28299000000,"2009-12-31":18821000000,"2010-12-31":7949000000,"2015-12-31":-61354165000,"2016-12-31":53959218000,"2017-12-31":35551788000,"2018-12-31":-6497318000,"2019-12-31":-19453969000,"2020-12-31":142432591000,"2021-12-31":-101992672000,"2022-12-31":49767703000,"2023-12-31":-177628000,"2024-12-31":50228485000,"2025-12-31":-62534000000},"fcf_base":{"2007-12-31":18033000000,"2008-12-31":-29588000000,"2009-12-31":17481000000,"2010-12-31":6034000000,"2015-12-31":-63535714000,"2016-12-31":51179897000,"2017-12-31":33654143000,"2018-12-31":-8886751000,"2019-12-31":-22083404000,"2020-12-31":140637181000,"2021-12-31":-103149539000,"2022-12-31":47327064000,"2023-12-31":-2130691000,"2024-12-31":47932410000,"2025-12-31":-67556225000},"pe":{"2022-12-31":1.37799,"2023-12-31":2.48227},"pe_avg":{"2022-12-31":1.667529,"2023-12-31":2.201734},"pe_high":{"2022-12-31":2.052632,"2023-12-31":2.553191},"pe_low":{"2022-12-31":1.23445,"2023-12-31":1.70922},"pb":{"2022-12-31":0.096362,"2023-12-31":0.112162,"2024-12-31":0.060285},"pb_avg":{"2022-12-31":0.116609,"2023-12-31":0.099486,"2024-12-31":0.082465},"pb_high":{"2022-12-31":0.143539,"2023-12-31":0.115367,"2024-12-31":0.109522},"pb_low":{"2022-12-31":0.086324,"2023-12-31":0.077232,"2024-12-31":0.059022},"ptb":{"2022-12-31":0.096362,"2023-12-31":0.112162,"2024-12-31":0.060285},"ptb_avg":{"2022-12-31":0.116609,"2023-12-31":0.099486,"2024-12-31":0.082465},"ptb_high":{"2022-12-31":0.143539,"2023-12-31":0.115367,"2024-12-31":0.109522},"ptb_low":{"2022-12-31":0.086324,"2023-12-31":0.077232,"2024-12-31":0.059022},"pcf":{"2022-12-31":0.308897,"2023-12-31":null,"2024-12-31":0.202127},"pcf_avg":{"2022-12-31":0.373801,"2023-12-31":null,"2024-12-31":0.276494},"pcf_high":{"2022-12-31":0.460128,"2023-12-31":null,"2024-12-31":0.367215},"pcf_low":{"2022-12-31":0.27672,"2023-12-31":null,"2024-12-31":0.197894},"pfcf":{"2022-12-31":0.324827,"2023-12-31":null,"2024-12-31":0.211809},"pfcf_avg":{"2022-12-31":0.393078,"2023-12-31":null,"2024-12-31":0.289739},"pfcf_high":{"2022-12-31":0.483856,"2023-12-31":null,"2024-12-31":0.384805},"pfcf_low":{"2022-12-31":0.29099,"2023-12-31":null,"2024-12-31":0.207373},"earnings_yield":{"2022-12-31":72.569444,"2023-12-31":40.285714},"fcf_yield":{"2022-12-31":307.856632,"2023-12-31":-11.420901,"2024-12-31":472.123054},"peg":{"2022-12-31":-0.17378,"2023-12-31":-0.076293},"price":{"2022-12-31":2.88,"2023-12-31":3.5,"2024-12-31":1.91,"2025-12-31":3.33},"price_avg":{"2022-12-31":3.485135,"2023-12-31":3.104444,"2024-12-31":2.612738,"2025-12-31":2.79312},"price_high":{"2022-12-31":4.29,"2023-12-31":3.6,"2024-12-31":3.47,"2025-12-31":3.72},"price_low":{"2022-12-31":2.58,"2023-12-31":2.41,"2024-12-31":1.87,"2025-12-31":1.85},"ev_avg":{"2022-12-31":-107582198320.27026,"2023-12-31":-170242944255.55554,"2024-12-31":-194135901389.7619},"shares_out":{"2015-12-31":3050156000,"2016-12-31":3354990000,"2017-12-31":4025988000,"2018-12-31":4428587,"2019-12-31":4871446,"2020-12-31":5358591,"2021-12-31":5348875000,"2022-12-31":5337877000,"2023-12-31":5330305000,"2024-12-31":5315458000},"shares_dil":{"2015-12-31":3050156000,"2016-12-31":3354990000,"2017-12-31":4025988000,"2018-12-31":4428587,"2019-12-31":4871446,"2020-12-31":5358591,"2021-12-31":5348875000,"2022-12-31":5337877000,"2023-12-31":5330305000,"2024-12-31":5315458000},"eps":{"2020-12-31":1.55,"2021-12-31":2.27,"2022-12-31":2.09,"2023-12-31":1.41},"dps":{"2008-12-31":1.78,"2009-12-31":2.34,"2010-12-31":2.45},"cfo_ps":{"2015-12-31":-20.115091,"2016-12-31":16.083272,"2017-12-31":8.830575,"2018-12-31":-1467.131164,"2019-12-31":-3993.469085,"2020-12-31":26580.231818,"2021-12-31":-19.06806,"2022-12-31":9.323501,"2023-12-31":-0.033324,"2024-12-31":9.449512},"fcf_ps":{"2015-12-31":-20.830316,"2016-12-31":15.254858,"2017-12-31":8.359226,"2018-12-31":-2006.678654,"2019-12-31":-4533.233869,"2020-12-31":26245.17919,"2021-12-31":-19.284343,"2022-12-31":8.866271,"2023-12-31":-0.399732,"2024-12-31":9.01755},"cash_ps":{"2016-12-31":54.018172,"2017-12-31":38.761775,"2018-12-31":24889.570872,"2019-12-31":12702.489774,"2020-12-31":35610.291773,"2021-12-31":13.346044,"2022-12-31":23.639627,"2023-12-31":35.043132,"2024-12-31":39.135631},"bvps":{"2016-12-31":31.386813,"2017-12-31":29.161496,"2018-12-31":28062.100846,"2019-12-31":27732.928991,"2020-12-31":27175.094722,"2021-12-31":28.001559,"2022-12-31":29.887337,"2023-12-31":31.204774,"2024-12-31":31.682999},"tbvps":{"2016-12-31":31.386813,"2017-12-31":29.161496,"2018-12-31":28062.100846,"2019-12-31":27732.928991,"2020-12-31":27175.094722,"2021-12-31":28.001559,"2022-12-31":29.887337,"2023-12-31":31.204774,"2024-12-31":31.682999},"fcf_margin":{"2007-12-31":36.913535,"2008-12-31":-60.345496,"2009-12-31":26.948988,"2010-12-31":8.917856}},"ttm":{},"masked":{"ev_fcf":{"annual":{"2023-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2023-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2023-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2023-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2023-12-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2023-12-31":"negative operating cash flow"}},"pcf":{"annual":{"2023-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2023-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2023-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2023-12-31":"negative operating cash flow"}}}}