{"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":"SE","kind":"industrial","as_of":"2026-04-17","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":{"2017-12-31":-326.475514,"2018-12-31":-851.085061,"2019-12-31":-318.247116,"2020-12-31":-71.196321,"2021-12-31":-37.967598,"2022-12-31":-25.184846,"2023-12-31":2.448931,"2024-12-31":5.937673,"2025-12-31":15.102744},"roa":{"2017-12-31":-45.309017,"2018-12-31":-45.981953,"2019-12-31":-39.445354,"2020-12-31":-20.63868,"2021-12-31":-14.013284,"2022-12-31":-9.23644,"2023-12-31":0.840026,"2024-12-31":2.140857,"2025-12-31":6.070218},"roc":{"2017-12-31":-73.891288,"2018-12-31":-77.395717,"2019-12-31":-41.779905,"2020-12-31":-26.491808,"2021-12-31":-15.441891,"2022-12-31":-11.664699,"2023-12-31":1.855974,"2024-12-31":3.646412,"2025-12-31":11.01847},"roic":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":-75.928891,"2023-12-31":5.160067,"2024-12-31":10.571052,"2025-12-31":43.272272},"gross_margin":{"2015-12-31":36.911038,"2016-12-31":32.710967,"2017-12-31":21.080181,"2018-12-31":1.784591,"2019-12-31":27.807581,"2020-12-31":30.827436,"2021-12-31":39.132704,"2022-12-31":41.649798,"2023-12-31":44.655875,"2024-12-31":42.836774,"2025-12-31":44.657457},"ebitda_margin":{"2015-12-31":-18.416494,"2016-12-31":-47.974947,"2017-12-31":-111.406359,"2018-12-31":-110.045371,"2019-12-31":-35.37776,"2020-12-31":-25.654712,"2021-12-31":-13.098977,"2022-12-31":-8.507543,"2023-12-31":5.095265,"2024-12-31":6.253468,"2025-12-31":10.277395},"op_margin":{"2015-12-31":-28.433131,"2016-12-31":-59.417653,"2017-12-31":-121.286366,"2018-12-31":-119.565449,"2019-12-31":-40.969064,"2020-12-31":-29.785765,"2021-12-31":-15.901856,"2022-12-31":-11.948139,"2023-12-31":1.720649,"2024-12-31":3.936726,"2025-12-31":8.654919},"incr_op_margin":{"2016-12-31":-228.455907,"2017-12-31":-433.401926,"2018-12-31":-117.838645,"2019-12-31":7.233408,"2020-12-31":-18.729065,"2021-12-31":-5.013598,"2022-12-31":3.830484,"2023-12-31":278.939815,"2024-12-31":11.643727,"2025-12-31":21.6251},"pretax_margin":{"2015-12-31":-29.938656,"2016-12-31":-56.957792,"2017-12-31":-132.42932,"2018-12-31":-115.346664,"2019-12-31":-62.914077,"2020-12-31":-33.897438,"2021-12-31":-17.229043,"2022-12-31":-12.052759,"2023-12-31":3.309925,"2024-12-31":4.630138,"2025-12-31":9.943379},"net_margin":{"2015-12-31":-35.384289,"2016-12-31":-64.47392,"2017-12-31":-135.320747,"2018-12-31":-116.236783,"2019-12-31":-67.24344,"2020-12-31":-36.978525,"2021-12-31":-20.559718,"2022-12-31":-13.26474,"2023-12-31":1.15379,"2024-12-31":2.641644,"2025-12-31":6.879923},"common_margin":{"2015-12-31":-35.384289,"2016-12-31":-64.47392,"2017-12-31":-135.320747,"2018-12-31":-116.236783,"2019-12-31":-67.24344,"2020-12-31":-36.978525,"2021-12-31":-20.559718,"2022-12-31":-13.26474,"2023-12-31":1.15379,"2024-12-31":2.641644,"2025-12-31":6.879923},"tax_rate_pct":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":60.750149,"2024-12-31":41.239729,"2025-12-31":28.54543},"total_debt":{"2016-12-31":1858000,"2017-12-31":728963000,"2018-12-31":1063678000,"2019-12-31":1387429000,"2020-12-31":1840406000,"2021-12-31":3575708000,"2022-12-31":3458397000,"2023-12-31":3367533000,"2024-12-31":3006857000,"2025-12-31":1843648000},"st_debt":{"2016-12-31":1858000,"2017-12-31":2013000,"2018-12-31":856000},"debt_ebitda":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":5.05922,"2024-12-31":2.858705,"2025-12-31":0.782043},"net_debt_ebitda":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-2.991434,"2024-12-31":-5.337123,"2025-12-31":-3.702489},"debt_ebit":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":14.981595,"2024-12-31":4.541037,"2025-12-31":0.928647},"net_debt_ebit":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-8.858371,"2024-12-31":-8.477991,"2025-12-31":-4.396568},"ebitda_int":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":16.205064,"2024-12-31":27.433426,"2025-12-31":70.14213},"ebitda_capex_int":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":10.323019,"2024-12-31":19.135442,"2025-12-31":54.854746},"ebit_int":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":5.47238,"2024-12-31":17.270076,"2025-12-31":59.068908},"int_exp":{"2015-12-31":32000,"2016-12-31":23000,"2017-12-31":26501000,"2018-12-31":31295000,"2019-12-31":48208000,"2020-12-31":123843000,"2021-12-31":136876000,"2022-12-31":45396000,"2023-12-31":41075000,"2024-12-31":38341000,"2025-12-31":33610000},"equity_assets":{"2016-12-31":-25.870002,"2017-12-31":23.589484,"2018-12-31":-11.088723,"2019-12-31":22.250888,"2020-12-31":32.354805,"2021-12-31":39.447042,"2022-12-31":33.616265,"2023-12-31":34.918969,"2024-12-31":37.004029,"2025-12-31":42.649253},"debt_equity":{"2016-12-31":-1.478475,"2017-12-31":155.420926,"2018-12-31":-437.477328,"2019-12-31":119.356534,"2020-12-31":54.403011,"2021-12-31":48.328888,"2022-12-31":60.506919,"2023-12-31":51.070971,"2024-12-31":35.914198,"2025-12-31":14.717978},"debt_capital":{"2016-12-31":null,"2017-12-31":60.84894,"2018-12-31":129.63162,"2019-12-31":54.412117,"2020-12-31":35.234424,"2021-12-31":32.582249,"2022-12-31":37.69739,"2023-12-31":33.805946,"2024-12-31":26.42417,"2025-12-31":12.829705},"debt_assets":{"2016-12-31":0.382482,"2017-12-31":36.662995,"2018-12-31":48.510651,"2019-12-31":26.557889,"2020-12-31":17.601988,"2021-12-31":19.064317,"2022-12-31":20.340166,"2023-12-31":17.833457,"2024-12-31":13.2897,"2025-12-31":6.277108},"net_debt_equity":{"2016-12-31":1.338585,"2017-12-31":-1.356853,"2018-12-31":-0.247377,"2019-12-31":-1.577637,"2020-12-31":-1.316195,"2021-12-31":-0.889797,"2022-12-31":-0.601102,"2023-12-31":-0.301974,"2024-12-31":-0.670508,"2025-12-31":-0.696805},"net_debt_capital":{"2016-12-31":null,"2017-12-31":-53.122235,"2018-12-31":7.330182,"2019-12-31":-71.921126,"2020-12-31":-85.244149,"2021-12-31":-59.988081,"2022-12-31":-37.450205,"2023-12-31":-19.988901,"2024-12-31":-49.333195,"2025-12-31":-60.740719},"ebitda":{"2015-12-31":-53799000,"2016-12-31":-165835000,"2017-12-31":-461434000,"2018-12-31":-910040000,"2019-12-31":-769600000,"2020-12-31":-1122564000,"2021-12-31":-1304028000,"2022-12-31":-1059164000,"2023-12-31":665623000,"2024-12-31":1051825000,"2025-12-31":2357477000},"ebitda_capex":{"2015-12-31":-79637000,"2016-12-31":-182812000,"2017-12-31":-528795000,"2018-12-31":-1087383000,"2019-12-31":-1009444000,"2020-12-31":-1458838000,"2021-12-31":-2076205000,"2022-12-31":-1983342000,"2023-12-31":424018000,"2024-12-31":733672000,"2025-12-31":1843668000},"ebit":{"2015-12-31":-83060000,"2016-12-31":-205389000,"2017-12-31":-502356000,"2018-12-31":-988768000,"2019-12-31":-891232000,"2020-12-31":-1303325000,"2021-12-31":-1583060000,"2022-12-31":-1487508000,"2023-12-31":224778000,"2024-12-31":662152000,"2025-12-31":1985306000},"cash_ratio":{"2016-12-31":0.644831,"2017-12-31":2.141054,"2018-12-31":0.845796,"2019-12-31":1.363596,"2020-12-31":1.357396,"2021-12-31":1.415611,"2022-12-31":0.994006,"2023-12-31":0.655985,"2024-12-31":0.763143,"2025-12-31":0.720149},"current_ratio":{"2016-12-31":1.174889,"2017-12-31":2.69829,"2018-12-31":1.441823,"2019-12-31":1.866831,"2020-12-31":1.928144,"2021-12-31":2.109041,"2022-12-31":1.829379,"2023-12-31":1.441305,"2024-12-31":1.492337,"2025-12-31":1.583694},"quick_ratio":{"2016-12-31":0.77781,"2017-12-31":2.238036,"2018-12-31":0.928209,"2019-12-31":1.442768,"2020-12-31":1.497372,"2021-12-31":1.67887,"2022-12-31":1.328879,"2023-12-31":0.989856,"2024-12-31":1.149015,"2025-12-31":1.25036},"cfo_avg_cl":{"2017-12-31":-0.575129,"2018-12-31":-0.542945,"2019-12-31":0.039373,"2020-12-31":0.158855,"2021-12-31":0.035327,"2022-12-31":-0.149615,"2023-12-31":0.275371,"2024-12-31":0.336748,"2025-12-31":0.386848},"cfo_liab":{"2016-12-31":-0.250575,"2017-12-31":-0.171317,"2018-12-31":-0.203616,"2019-12-31":0.017244,"2020-12-31":0.07901,"2021-12-31":0.018413,"2022-12-31":-0.094326,"2023-12-31":0.170667,"2024-12-31":0.231654,"2025-12-31":0.300462},"cfo_capex":{"2015-12-31":-0.971321,"2016-12-31":-5.997585,"2017-12-31":-3.84834,"2018-12-31":-2.792442,"2019-12-31":0.291294,"2020-12-31":1.653021,"2021-12-31":0.270209,"2022-12-31":-1.142304,"2023-12-31":8.607802,"2024-12-31":10.301396,"2025-12-31":9.77897},"wc":{"2016-12-31":46128000,"2017-12-31":1083008000,"2018-12-31":524220000,"2019-12-31":2047773000,"2020-12-31":4302937000,"2021-12-31":7958961000,"2022-12-31":5752320000,"2023-12-31":3604993000,"2024-12-31":5561516000,"2025-12-31":8568945000},"wc_assets":{"2016-12-31":9.495754,"2017-12-31":54.469592,"2018-12-31":23.907849,"2019-12-31":39.198062,"2020-12-31":41.154097,"2021-12-31":42.434156,"2022-12-31":33.831612,"2023-12-31":19.090974,"2024-12-31":24.580777,"2025-12-31":29.17487},"cash_assets":{"2016-12-31":35.011682,"2017-12-31":68.670459,"2018-12-31":45.767555,"2019-12-31":61.661711,"2020-12-31":60.187232,"2021-12-31":54.164158,"2022-12-31":40.546961,"2023-12-31":28.378087,"2024-12-31":38.101204,"2025-12-31":35.995331},"cash_debt":{"2016-12-31":91.538213,"2017-12-31":1.873018,"2018-12-31":0.943454,"2019-12-31":2.321785,"2020-12-31":3.419343,"2021-12-31":2.841128,"2022-12-31":1.993443,"2023-12-31":1.591284,"2024-12-31":2.866972,"2025-12-31":5.734382},"fcf_debt":{"2016-12-31":-63.938644,"2017-12-31":-0.448019,"2018-12-31":-0.632299,"2019-12-31":-0.122514,"2020-12-31":0.119318,"2021-12-31":-0.157599,"2022-12-31":-0.572482,"2023-12-31":0.545825,"2024-12-31":0.984173,"2025-12-31":2.446624},"liab_equity":{"2016-12-31":-3.233469,"2017-12-31":3.226159,"2018-12-31":-10.003019,"2019-12-31":3.485404,"2020-12-31":2.079697,"2021-12-31":1.531569,"2022-12-31":1.958109,"2023-12-31":1.848038,"2024-12-31":1.689838,"2025-12-31":1.334982},"altman_z":{"2019-12-31":1.918707,"2020-12-31":7.913098,"2021-12-31":6.533956,"2022-12-31":1.686163,"2023-12-31":1.507963,"2024-12-31":3.351303,"2025-12-31":3.961889},"interest_cover_cfo":{"2015-12-31":-783.28125,"2016-12-31":-4426,"2017-12-31":-348.835358,"2018-12-31":-10.543321,"2019-12-31":6.174802,"2020-12-31":14.234007,"2021-12-31":5.638603,"2022-12-31":-9.216209,"2023-12-31":18.407471,"2024-12-31":23.649758,"2025-12-31":30.529788},"ar_turnover":{"2017-12-31":8.547049,"2018-12-31":10.36119,"2019-12-31":15.275619,"2020-12-31":10.468459,"2021-12-31":7.844297,"2022-12-31":5.911761,"2023-12-31":5.173729,"2024-12-31":4.747184,"2025-12-31":3.778162},"dso":{"2017-12-31":42.704797,"2018-12-31":35.227615,"2019-12-31":23.894285,"2020-12-31":34.866641,"2021-12-31":46.530617,"2022-12-31":61.74133,"2023-12-31":70.548726,"2024-12-31":76.887689,"2025-12-31":96.607819},"inv_turnover":{"2017-12-31":47.590886,"2018-12-31":34.213442,"2019-12-31":48.60519,"2020-12-31":66.411976,"2021-12-31":66.690752,"2022-12-31":63.956719,"2023-12-31":61.514683,"2024-12-31":71.580868,"2025-12-31":69.403495},"dio":{"2017-12-31":7.669536,"2018-12-31":10.668322,"2019-12-31":7.509486,"2020-12-31":5.495997,"2021-12-31":5.473023,"2022-12-31":5.706984,"2023-12-31":5.933543,"2024-12-31":5.099128,"2025-12-31":5.259101},"ap_turnover":{"2017-12-31":44.673773,"2018-12-31":35.462266,"2019-12-31":29.483033,"2020-12-31":31.69265,"2021-12-31":36.152433,"2022-12-31":30.766613,"2023-12-31":24.051807,"2024-12-31":27.765585,"2025-12-31":31.044992},"dpo":{"2017-12-31":8.170342,"2018-12-31":10.292631,"2019-12-31":12.380002,"2020-12-31":11.516866,"2021-12-31":10.096139,"2022-12-31":11.863509,"2023-12-31":15.175575,"2024-12-31":13.14577,"2025-12-31":11.75713},"ccc":{"2017-12-31":42.203991,"2018-12-31":35.603306,"2019-12-31":19.02377,"2020-12-31":28.845772,"2021-12-31":41.907501,"2022-12-31":55.584805,"2023-12-31":61.306694,"2024-12-31":68.841047,"2025-12-31":90.10979},"inv_to_cash":{"2017-12-31":50.374333,"2018-12-31":45.895936,"2019-12-31":31.403771,"2020-12-31":40.362638,"2021-12-31":52.00364,"2022-12-31":67.448315,"2023-12-31":76.482269,"2024-12-31":81.986817,"2025-12-31":101.86692},"inventories":{"2016-12-31":3947000,"2017-12-31":9790000,"2018-12-31":37689000,"2019-12-31":26932000,"2020-12-31":64219000,"2021-12-31":117499000,"2022-12-31":109668000,"2023-12-31":125395000,"2024-12-31":143246000,"2025-12-31":222578000},"asset_turnover":{"2017-12-31":0.334827,"2018-12-31":0.395589,"2019-12-31":0.586605,"2020-12-31":0.558126,"2021-12-31":0.681589,"2022-12-31":0.696315,"2023-12-31":0.728058,"2024-12-31":0.810426,"2025-12-31":0.882309},"mcap":{"2019-12-31":17158450779.3,"2020-12-31":94999575956.40001,"2021-12-31":119171613623.16,"2022-12-31":29038980894.440002,"2023-12-31":24073426962,"2024-12-31":64160153278,"2025-12-31":81418636377.37},"ev_cash":{"2016-12-31":170078000,"2017-12-31":1365361000,"2018-12-31":1003531000,"2019-12-31":3221312000,"2020-12-31":6292979000,"2021-12-31":10159043000,"2022-12-31":6894117000,"2023-12-31":5358700000,"2024-12-31":8620576000,"2025-12-31":10572181000},"ev_pref":{"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":{"2015-12-31":0,"2016-12-31":20000,"2017-12-31":6106000,"2018-12-31":3684000,"2019-12-31":10228000,"2020-12-31":37327000,"2021-12-31":25712000,"2022-12-31":95119000,"2023-12-31":103755000,"2024-12-31":105241000,"2025-12-31":121825000},"ev_debt":{"2016-12-31":1858000,"2017-12-31":728963000,"2018-12-31":1063678000,"2019-12-31":1387429000,"2020-12-31":1840406000,"2021-12-31":3575708000,"2022-12-31":3458397000,"2023-12-31":3367533000,"2024-12-31":3006857000,"2025-12-31":1843648000},"ev":{"2019-12-31":15334795779.3,"2020-12-31":90584329956.40001,"2021-12-31":112613990623.16,"2022-12-31":25698379894.440002,"2023-12-31":22186014962,"2024-12-31":58651675278,"2025-12-31":72811928377.37},"capital":{"2016-12-31":-123812000,"2017-12-31":1197988000,"2018-12-31":820539000,"2019-12-31":2549853000,"2020-12-31":5223318000,"2021-12-31":10974405000,"2022-12-31":9174102000,"2023-12-31":9961363000,"2024-12-31":11379192000,"2025-12-31":14370151000},"debt_capital_ev":{"2016-12-31":null,"2017-12-31":60.84894,"2018-12-31":129.63162,"2019-12-31":54.412117,"2020-12-31":35.234424,"2021-12-31":32.582249,"2022-12-31":37.69739,"2023-12-31":33.805946,"2024-12-31":26.42417,"2025-12-31":12.829705},"debt_ev":{"2019-12-31":0.090476,"2020-12-31":0.020317,"2021-12-31":0.031752,"2022-12-31":0.134576,"2023-12-31":0.151786,"2024-12-31":0.051266,"2025-12-31":0.025321},"ev_sales":{"2019-12-31":7.049256,"2020-12-31":20.701848,"2021-12-31":11.312089,"2022-12-31":2.064176,"2023-12-31":1.698313,"2024-12-31":3.487048,"2025-12-31":3.174228},"ev_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":33.331202,"2024-12-31":55.761819,"2025-12-31":30.885531},"ev_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":98.701897,"2024-12-31":88.577359,"2025-12-31":36.675418},"ev_cfo":{"2019-12-31":219.491817,"2020-12-31":162.960145,"2021-12-31":539.729357,"2022-12-31":null,"2023-12-31":10.667954,"2024-12-31":17.895685,"2025-12-31":14.491312},"ev_fcf":{"2019-12-31":null,"2020-12-31":412.50822,"2021-12-31":null,"2022-12-31":null,"2023-12-31":12.070192,"2024-12-31":19.819663,"2025-12-31":16.141996},"mcap_dil":{"2019-12-31":17158450779.3,"2020-12-31":94999575956.40001,"2021-12-31":119171613623.16,"2022-12-31":29038980894.440002,"2023-12-31":24073426962,"2024-12-31":64160153278,"2025-12-31":81418636377.37},"ev_dil":{"2019-12-31":15334795779.3,"2020-12-31":90584329956.40001,"2021-12-31":112613990623.16,"2022-12-31":25698379894.440002,"2023-12-31":22186014962,"2024-12-31":58651675278,"2025-12-31":72811928377.37},"ev_per_share":{"2019-12-31":35.12307,"2020-12-31":189.798856,"2021-12-31":211.399972,"2022-12-31":46.044546,"2023-12-31":37.324707,"2024-12-31":96.990771,"2025-12-31":114.084663},"sales_base":{"2015-12-31":292124000,"2016-12-31":345670000,"2017-12-31":414190000,"2018-12-31":826968000,"2019-12-31":2175378000,"2020-12-31":4375664000,"2021-12-31":9955190000,"2022-12-31":12449705000,"2023-12-31":13063560000,"2024-12-31":16819866000,"2025-12-31":22938469000},"ebitda_base":{"2015-12-31":-53799000,"2016-12-31":-165835000,"2017-12-31":-461434000,"2018-12-31":-910040000,"2019-12-31":-769600000,"2020-12-31":-1122564000,"2021-12-31":-1304028000,"2022-12-31":-1059164000,"2023-12-31":665623000,"2024-12-31":1051825000,"2025-12-31":2357477000},"ebit_base":{"2015-12-31":-83060000,"2016-12-31":-205389000,"2017-12-31":-502356000,"2018-12-31":-988768000,"2019-12-31":-891232000,"2020-12-31":-1303325000,"2021-12-31":-1583060000,"2022-12-31":-1487508000,"2023-12-31":224778000,"2024-12-31":662152000,"2025-12-31":1985306000},"cfo_base":{"2015-12-31":-25097000,"2016-12-31":-101821000,"2017-12-31":-259228000,"2018-12-31":-495220000,"2019-12-31":69865000,"2020-12-31":555868000,"2021-12-31":208649000,"2022-12-31":-1055692000,"2023-12-31":2079688000,"2024-12-31":3277420000,"2025-12-31":5024523000},"fcf_base":{"2015-12-31":-50935000,"2016-12-31":-118798000,"2017-12-31":-326589000,"2018-12-31":-672563000,"2019-12-31":-169979000,"2020-12-31":219594000,"2021-12-31":-563528000,"2022-12-31":-1979870000,"2023-12-31":1838083000,"2024-12-31":2959267000,"2025-12-31":4510714000},"pe":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":162,"2024-12-31":143.378378,"2025-12-31":50.623016},"pe_avg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":199.279111,"2024-12-31":99.339071,"2025-12-31":58.51227},"pe_high":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":346.2,"2024-12-31":158.662162,"2025-12-31":77.97619},"pe_low":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":140.44,"2024-12-31":47.054054,"2025-12-31":41.615079},"pb":{"2019-12-31":14.760923,"2020-12-31":28.08219,"2021-12-31":16.107108,"2022-12-31":5.08056,"2023-12-31":3.650902,"2024-12-31":7.663352,"2025-12-31":6.49971},"pb_avg":{"2019-12-31":10.61167,"2020-12-31":15.329338,"2021-12-31":19.767336,"2022-12-31":8.359462,"2023-12-31":4.49104,"2024-12-31":5.30952,"2025-12-31":7.512646},"pb_high":{"2019-12-31":14.760923,"2020-12-31":28.265595,"2021-12-31":25.760141,"2022-12-31":18.269705,"2023-12-31":7.802113,"2024-12-31":8.480247,"2025-12-31":10.011703},"pb_low":{"2019-12-31":4.34189,"2020-12-31":5.361081,"2021-12-31":15.065269,"2022-12-31":4.297433,"2023-12-31":3.165017,"2024-12-31":2.514966,"2025-12-31":5.343142},"ptb":{"2019-12-31":15.368731,"2020-12-31":30.381771,"2021-12-31":17.508357,"2022-12-31":5.357273,"2023-12-31":3.743791,"2024-12-31":7.788884,"2025-12-31":6.560817},"ptb_avg":{"2019-12-31":11.048626,"2020-12-31":16.58462,"2021-12-31":21.487009,"2022-12-31":8.814761,"2023-12-31":4.605305,"2024-12-31":5.396494,"2025-12-31":7.583276},"ptb_high":{"2019-12-31":15.368731,"2020-12-31":30.580195,"2021-12-31":28.001162,"2022-12-31":19.264766,"2023-12-31":8.00062,"2024-12-31":8.61916,"2025-12-31":10.105829},"ptb_low":{"2019-12-31":4.520675,"2020-12-31":5.800087,"2021-12-31":16.375882,"2022-12-31":4.531493,"2023-12-31":3.245543,"2024-12-31":2.556163,"2025-12-31":5.393376},"ps":{"2019-12-31":7.887572,"2020-12-31":21.710894,"2021-12-31":11.970803,"2022-12-31":2.332504,"2023-12-31":1.842792,"2024-12-31":3.814546,"2025-12-31":3.549436},"ps_avg":{"2019-12-31":5.670399,"2020-12-31":11.851413,"2021-12-31":14.691084,"2022-12-31":3.83786,"2023-12-31":2.266852,"2024-12-31":2.642891,"2025-12-31":4.102592},"ps_high":{"2019-12-31":7.887572,"2020-12-31":21.852688,"2021-12-31":19.144936,"2022-12-31":8.387688,"2023-12-31":3.938115,"2024-12-31":4.221167,"2025-12-31":5.467306},"ps_low":{"2019-12-31":2.32011,"2020-12-31":4.144757,"2021-12-31":11.196508,"2022-12-31":1.972967,"2023-12-31":1.597542,"2024-12-31":1.251861,"2025-12-31":2.917844},"pcf":{"2019-12-31":245.594372,"2020-12-31":170.903121,"2021-12-31":571.158326,"2022-12-31":null,"2023-12-31":11.575499,"2024-12-31":19.576421,"2025-12-31":16.204252},"pcf_avg":{"2019-12-31":176.55851,"2020-12-31":93.291576,"2021-12-31":700.950076,"2022-12-31":null,"2023-12-31":14.23923,"2024-12-31":13.563436,"2025-12-31":18.729575},"pcf_high":{"2019-12-31":245.594372,"2020-12-31":172.019293,"2021-12-31":913.455035,"2022-12-31":null,"2023-12-31":24.737271,"2024-12-31":21.663219,"2025-12-31":24.959908},"pcf_low":{"2019-12-31":72.240991,"2020-12-31":32.626569,"2021-12-31":534.21469,"2022-12-31":null,"2023-12-31":10.034958,"2024-12-31":6.424609,"2025-12-31":13.320843},"pfcf":{"2019-12-31":null,"2020-12-31":432.614625,"2021-12-31":null,"2022-12-31":null,"2023-12-31":13.097029,"2024-12-31":21.681096,"2025-12-31":18.050055},"pfcf_avg":{"2019-12-31":null,"2020-12-31":236.15309,"2021-12-31":null,"2022-12-31":null,"2023-12-31":16.110891,"2024-12-31":15.021651,"2025-12-31":20.863034},"pfcf_high":{"2019-12-31":null,"2020-12-31":435.440041,"2021-12-31":null,"2022-12-31":null,"2023-12-31":27.988837,"2024-12-31":23.992248,"2025-12-31":27.803056},"pfcf_low":{"2019-12-31":null,"2020-12-31":82.589077,"2021-12-31":null,"2022-12-31":null,"2023-12-31":11.353993,"2024-12-31":7.115323,"2025-12-31":14.838201},"evs_avg":{"2019-12-31":4.832082,"2020-12-31":10.842367,"2021-12-31":14.03237,"2022-12-31":3.569532,"2023-12-31":2.122373,"2024-12-31":2.315393,"2025-12-31":3.727384},"evs_high":{"2019-12-31":7.049256,"2020-12-31":20.843642,"2021-12-31":18.486222,"2022-12-31":8.11936,"2023-12-31":3.793636,"2024-12-31":3.893669,"2025-12-31":5.092098},"evs_low":{"2019-12-31":1.481794,"2020-12-31":3.135711,"2021-12-31":10.537794,"2022-12-31":1.704639,"2023-12-31":1.453062,"2024-12-31":0.924363,"2025-12-31":2.542636},"eve_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":41.653824,"2024-12-31":37.02574,"2025-12-31":36.267786},"eve_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":74.454148,"2024-12-31":62.264151,"2025-12-31":49.546581},"eve_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":28.517898,"2024-12-31":14.781606,"2025-12-31":24.740081},"evb_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":123.347227,"2024-12-31":58.815194,"2025-12-31":43.066646},"evb_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":220.477062,"2024-12-31":98.906279,"2025-12-31":58.834721},"evb_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":84.448517,"2024-12-31":23.480504,"2025-12-31":29.377926},"earnings_yield":{"2017-12-31":-20.405101,"2018-12-31":-25.470852,"2019-12-31":-8.524173,"2020-12-31":-1.70309,"2021-12-31":-1.716508,"2022-12-31":-5.689026,"2023-12-31":0.617284,"2024-12-31":0.697455,"2025-12-31":1.975386},"fcf_yield":{"2019-12-31":-0.990643,"2020-12-31":0.231153,"2021-12-31":-0.472871,"2022-12-31":-6.817973,"2023-12-31":7.635319,"2024-12-31":4.612313,"2025-12-31":5.540149},"peg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-1.493832,"2024-12-31":0.731522,"2025-12-31":0.210455},"price":{"2017-12-31":13.33,"2018-12-31":11.15,"2019-12-31":39.3,"2020-12-31":199.05,"2021-12-31":223.71,"2022-12-31":52.03,"2023-12-31":40.5,"2024-12-31":106.1,"2025-12-31":127.57},"price_avg":{"2017-12-31":13.872727,"2018-12-31":12.963654,"2019-12-31":28.252885,"2020-12-31":108.656226,"2021-12-31":274.546538,"2022-12-31":85.609231,"2023-12-31":49.819778,"2024-12-31":73.510913,"2025-12-31":147.45092},"price_high":{"2017-12-31":16.26,"2018-12-31":16.53,"2019-12-31":39.3,"2020-12-31":200.35,"2021-12-31":357.78,"2022-12-31":187.1,"2023-12-31":86.55,"2024-12-31":117.41,"2025-12-31":196.5},"price_low":{"2017-12-31":12,"2018-12-31":10.35,"2019-12-31":11.56,"2020-12-31":38,"2021-12-31":209.24,"2022-12-31":44.01,"2023-12-31":35.11,"2024-12-31":34.82,"2025-12-31":104.87},"ev_avg":{"2019-12-31":10511605306.522116,"2020-12-31":47442555730.50264,"2021-12-31":139694909310.1985,"2022-12-31":44439618425.24308,"2023-12-31":27725743101.145775,"2024-12-31":38944598591.28968,"2025-12-31":85500471109.41974},"shares_out":{"2019-12-31":436601801,"2020-12-31":477264888,"2021-12-31":532705796,"2022-12-31":558119948,"2023-12-31":594405604,"2024-12-31":604713980,"2025-12-31":638227141},"shares_dil":{"2019-12-31":436601801,"2020-12-31":477264888,"2021-12-31":532705796,"2022-12-31":558119948,"2023-12-31":594405604,"2024-12-31":604713980,"2025-12-31":638227141},"shares_basic":{"2019-12-31":436601801,"2020-12-31":477264888,"2021-12-31":532705796,"2022-12-31":558119948,"2023-12-31":566612815,"2024-12-31":574966327,"2025-12-31":595023879},"rev_ps":{"2019-12-31":4.982522,"2020-12-31":9.168208,"2021-12-31":18.68797,"2022-12-31":22.306504,"2023-12-31":21.977518,"2024-12-31":27.814581,"2025-12-31":35.940917},"ebitda_ps":{"2019-12-31":-1.762705,"2020-12-31":-2.352077,"2021-12-31":-2.447933,"2022-12-31":-1.897735,"2023-12-31":1.119813,"2024-12-31":1.739376,"2025-12-31":3.69379},"ebit_ps":{"2019-12-31":-2.041293,"2020-12-31":-2.730821,"2021-12-31":-2.971734,"2022-12-31":-2.665212,"2023-12-31":0.378156,"2024-12-31":1.094984,"2025-12-31":3.110657},"eps_basic":{"2019-12-31":-3.35,"2020-12-31":-3.39,"2021-12-31":-3.84,"2022-12-31":-2.96,"2023-12-31":0.27,"2024-12-31":0.77,"2025-12-31":2.65},"eps":{"2015-12-31":-0.63,"2016-12-31":-1.3,"2017-12-31":-2.72,"2018-12-31":-2.84,"2019-12-31":-3.35,"2020-12-31":-3.39,"2021-12-31":-3.84,"2022-12-31":-2.96,"2023-12-31":0.25,"2024-12-31":0.74,"2025-12-31":2.52},"cfo_ps":{"2019-12-31":0.16002,"2020-12-31":1.164695,"2021-12-31":0.391678,"2022-12-31":-1.891515,"2023-12-31":3.498769,"2024-12-31":5.419785,"2025-12-31":7.872625},"fcf_ps":{"2019-12-31":-0.389323,"2020-12-31":0.460109,"2021-12-31":-1.05786,"2022-12-31":-3.547392,"2023-12-31":3.092304,"2024-12-31":4.893664,"2025-12-31":7.067568},"cash_ps":{"2019-12-31":7.378146,"2020-12-31":13.185506,"2021-12-31":19.070645,"2022-12-31":12.352393,"2023-12-31":9.015225,"2024-12-31":14.255625,"2025-12-31":16.564919},"bvps":{"2019-12-31":2.662435,"2020-12-31":7.088123,"2021-12-31":13.888899,"2022-12-31":10.240998,"2023-12-31":11.093149,"2024-12-31":13.845116,"2025-12-31":19.62703},"tbvps":{"2019-12-31":2.55714,"2020-12-31":6.551626,"2021-12-31":12.777327,"2022-12-31":9.712031,"2023-12-31":10.817911,"2024-12-31":13.621977,"2025-12-31":19.444223},"buyback_ps":{"2023-12-31":0,"2024-12-31":0,"2025-12-31":0.021978},"fcf_margin":{"2015-12-31":-17.436089,"2016-12-31":-34.36746,"2017-12-31":-78.850045,"2018-12-31":-81.328782,"2019-12-31":-7.813768,"2020-12-31":5.01853,"2021-12-31":-5.660645,"2022-12-31":-15.902947,"2023-12-31":14.070307,"2024-12-31":17.59388,"2025-12-31":19.664407}},"ttm":{},"masked":{"tax_rate_pct":{"annual":{"2015-12-31":"a loss","2016-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss"}},"ebit_int":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"ebitda_int":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"debt_ebit":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"debt_capital":{"annual":{"2016-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2016-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2016-12-31":"negative capital"}},"pe":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"}},"pe_avg":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"}},"pe_high":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"}},"pe_low":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"}},"peg":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"}},"roic":{"annual":{"2017-12-31":"negative invested capital","2018-12-31":"negative invested capital","2019-12-31":"negative invested capital","2020-12-31":"negative invested capital","2021-12-31":"negative invested capital"}},"ev_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"evb_avg":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"evb_high":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"evb_low":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2022-12-31":"negative operating cash flow"}},"pcf":{"annual":{"2022-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2022-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2022-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2022-12-31":"negative operating cash flow"}}}}