{"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":"ABNB","kind":"industrial","as_of":"2026-08-06","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":{"2021-12-31":-9.170542,"2022-12-31":36.630274,"2023-12-31":69.82878,"2024-12-31":31.94788,"2025-12-31":30.232978},"roa":{"2021-12-31":-2.909375,"2022-12-31":12.727559,"2023-12-31":26.126544,"2024-12-31":12.729545,"2025-12-31":11.633887},"roc":{"2021-12-31":5.896874,"2022-12-31":23.948335,"2023-12-31":13.548212,"2024-12-31":19.73957,"2025-12-31":19.765449},"roic":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"gross_margin":{"2019-12-31":75.103985,"2020-12-31":74.06778,"2021-12-31":80.709625,"2022-12-31":82.152637,"2023-12-31":82.827468,"2024-12-31":83.084129,"2025-12-31":82.958909},"ebitda_margin":{"2019-12-31":-9.247053,"2020-12-31":-104.284768,"2021-12-31":8.593752,"2022-12-31":21.962138,"2023-12-31":15.619643},"op_margin":{"2019-12-31":-10.43742,"2020-12-31":-106.273994,"2021-12-31":7.165123,"2022-12-31":21.454935,"2023-12-31":15.307049,"2024-12-31":22.995857,"2025-12-31":20.782616},"incr_op_margin":{"2020-12-31":216.434298,"2021-12-31":153.792622,"2022-12-31":57.023105,"2023-12-31":-18.708827,"2024-12-31":87.341772,"2025-12-31":-0.790167},"pretax_margin":{"2019-12-31":-8.567794,"2020-12-31":-138.592724,"2021-12-31":-5.010331,"2022-12-31":23.681391,"2023-12-31":21.195926,"2024-12-31":30.003603,"2025-12-31":25.626991},"net_margin":{"2019-12-31":-14.033412,"2020-12-31":-135.7148,"2021-12-31":-5.875302,"2022-12-31":22.538397,"2023-12-31":48.321065,"2024-12-31":23.851558,"2025-12-31":20.51303},"common_margin":{"2019-12-31":-14.033412,"2020-12-31":-135.7148,"2021-12-31":-5.875302,"2022-12-31":22.538397,"2023-12-31":48.321065,"2024-12-31":23.851558,"2025-12-31":20.51303},"tax_rate_pct":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":4.826546,"2023-12-31":-127.973359,"2024-12-31":20.504353,"2025-12-31":19.955371},"total_debt":{"2020-12-31":1825562000,"2021-12-31":2000000000,"2022-12-31":1987000000,"2023-12-31":1991000000,"2024-12-31":1995000000,"2025-12-31":1999000000},"st_debt":{"2024-12-31":0,"2025-12-31":1999000000},"lt_debt":{"2020-12-31":1815562000,"2021-12-31":1983000000,"2022-12-31":1987000000,"2023-12-31":1991000000,"2024-12-31":1995000000,"2025-12-31":0},"debt_ebitda":{"2020-12-31":null,"2021-12-31":3.884121,"2022-12-31":1.077198,"2023-12-31":1.285345},"net_debt_ebitda":{"2020-12-31":null,"2021-12-31":-12.278558,"2022-12-31":-4.139109,"2023-12-31":-5.216269},"debt_ebit":{"2020-12-31":null,"2021-12-31":4.658562,"2022-12-31":1.102664,"2023-12-31":1.311594,"2024-12-31":0.781434,"2025-12-31":0.78577},"net_debt_ebit":{"2020-12-31":null,"2021-12-31":-14.726736,"2022-12-31":-4.236959,"2023-12-31":-5.322793,"2024-12-31":-3.374853,"2025-12-31":-3.543632},"equity_assets":{"2020-12-31":27.658421,"2021-12-31":34.83767,"2022-12-31":34.667664,"2023-12-31":39.549528,"2024-12-31":40.135503,"2025-12-31":36.919128},"ltd_equity":{"2020-12-31":62.567118,"2021-12-31":41.522596,"2022-12-31":35.73741,"2023-12-31":24.384568,"2024-12-31":23.71612,"2025-12-31":0},"ltd_capital":{"2020-12-31":38.405532,"2021-12-31":29.266293,"2022-12-31":26.328342,"2023-12-31":19.604175,"2024-12-31":19.16979,"2025-12-31":0},"ltd_assets":{"2020-12-31":17.305077,"2021-12-31":14.465505,"2022-12-31":12.389325,"2023-12-31":9.643982,"2024-12-31":9.518584,"2025-12-31":0},"debt_equity":{"2020-12-31":62.911734,"2021-12-31":41.878563,"2022-12-31":35.73741,"2023-12-31":24.384568,"2024-12-31":23.71612,"2025-12-31":24.381022},"debt_capital":{"2020-12-31":38.617067,"2021-12-31":29.517189,"2022-12-31":26.328342,"2023-12-31":19.604175,"2024-12-31":19.16979,"2025-12-31":19.601883},"debt_assets":{"2020-12-31":17.400392,"2021-12-31":14.589516,"2022-12-31":12.389325,"2023-12-31":9.643982,"2024-12-31":9.518584,"2025-12-31":9.001261},"net_debt_equity":{"2020-12-31":-1.57341,"2021-12-31":-1.323873,"2022-12-31":-1.373201,"2023-12-31":-0.98959,"2024-12-31":-1.024251,"2025-12-31":-1.099524},"net_debt_capital":{"2020-12-31":-96.580533,"2021-12-31":-93.310298,"2022-12-31":-101.166026,"2023-12-31":-79.558881,"2024-12-31":-82.79043,"2025-12-31":-88.399686},"ebitda":{"2019-12-31":-444343000,"2020-12-31":-3522947000,"2021-12-31":514917000,"2022-12-31":1844600000,"2023-12-31":1549000000},"ebitda_capex":{"2019-12-31":-569795000,"2020-12-31":-3559947000,"2021-12-31":489917000,"2022-12-31":1819600000},"ebit":{"2019-12-31":-501543000,"2020-12-31":-3590147000,"2021-12-31":429317000,"2022-12-31":1802000000,"2023-12-31":1518000000,"2024-12-31":2553000000,"2025-12-31":2544000000},"cash_ratio":{"2020-12-31":1.243489,"2021-12-31":1.308707,"2022-12-31":1.206067,"2023-12-31":1.012161,"2024-12-31":1.044287,"2025-12-31":0.806946},"current_ratio":{"2020-12-31":1.73478,"2021-12-31":1.947764,"2022-12-31":1.862748,"2023-12-31":1.659196,"2024-12-31":1.690778,"2025-12-31":1.37717},"quick_ratio":{"2025-12-31":0.820573},"cfo_avg_cl":{"2021-12-31":0.402294,"2022-12-31":0.478473,"2023-12-31":0.433289,"2024-12-31":0.449306,"2025-12-31":0.390256},"cfo_liab":{"2020-12-31":-0.0975,"2021-12-31":0.258934,"2022-12-31":0.327353,"2023-12-31":0.311218,"2024-12-31":0.360086,"2025-12-31":0.331644},"cfo_capex":{"2019-12-31":1.775396,"2020-12-31":-20,"2021-12-31":92.52,"2022-12-31":137.2},"wc":{"2020-12-31":3776607000,"2021-12-31":6027098000,"2022-12-31":6883000000,"2023-12-31":6559000000,"2024-12-31":7019000000,"2025-12-31":5148000000},"wc_assets":{"2020-12-31":35.996829,"2021-12-31":43.966221,"2022-12-31":42.916823,"2023-12-31":31.770404,"2024-12-31":33.489193,"2025-12-31":23.180836},"cash_assets":{"2020-12-31":60.918435,"2021-12-31":60.710171,"2022-12-31":59.995012,"2023-12-31":48.781787,"2024-12-31":50.627415,"2025-12-31":49.594741},"cash_debt":{"2020-12-31":3.500981,"2021-12-31":4.161219,"2022-12-31":4.842476,"2023-12-31":5.058262,"2024-12-31":5.318797,"2025-12-31":5.509755},"fcf_debt":{"2020-12-31":-0.425622,"2021-12-31":1.144,"2022-12-31":1.713639},"liab_equity":{"2020-12-31":2.615535,"2021-12-31":1.870456,"2022-12-31":1.884532,"2023-12-31":1.528475,"2024-12-31":1.49156,"2025-12-31":1.708623},"altman_z":{"2020-12-31":2.123383,"2021-12-31":7.306142,"2022-12-31":4.218038,"2023-12-31":5.204906,"2024-12-31":5.104538,"2025-12-31":4.481942},"interest_cover_cfo":{"2019-12-31":44.014098,"2020-12-31":-4.692308,"2021-12-31":47.26,"2022-12-31":429.75},"ap_turnover":{"2021-12-31":11.681098,"2022-12-31":11.756863},"dpo":{"2021-12-31":31.247062,"2022-12-31":31.045697},"asset_turnover":{"2021-12-31":0.495187,"2022-12-31":0.564706,"2023-12-31":0.540686,"2024-12-31":0.533699,"2025-12-31":0.567146},"mcap":{"2020-12-31":41744488400,"2021-12-31":102539692590,"2022-12-31":58140000000,"2023-12-31":90124679999.99998,"2024-12-31":84759450000,"2025-12-31":84553560000},"ev_cash":{"2020-12-31":6391257000,"2021-12-31":8322438000,"2022-12-31":9622000000,"2023-12-31":10071000000,"2024-12-31":10611000000,"2025-12-31":11014000000},"ev_pref":{"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":{"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":{"2020-12-31":1825562000,"2021-12-31":2000000000,"2022-12-31":1987000000,"2023-12-31":1991000000,"2024-12-31":1995000000,"2025-12-31":1999000000},"ev":{"2020-12-31":37178793400,"2021-12-31":96217254590,"2022-12-31":50505000000,"2023-12-31":82044679999.99998,"2024-12-31":76143450000,"2025-12-31":75538560000},"capital":{"2020-12-31":4727345000,"2021-12-31":6775713000,"2022-12-31":7547000000,"2023-12-31":10156000000,"2024-12-31":10407000000,"2025-12-31":10198000000},"debt_capital_ev":{"2020-12-31":38.617067,"2021-12-31":29.517189,"2022-12-31":26.328342,"2023-12-31":19.604175,"2024-12-31":19.16979,"2025-12-31":19.601883},"debt_ev":{"2020-12-31":0.049102,"2021-12-31":0.020786,"2022-12-31":0.039343,"2023-12-31":0.024267,"2024-12-31":0.026201,"2025-12-31":0.026463},"ev_sales":{"2020-12-31":11.005507,"2021-12-31":16.058262,"2022-12-31":6.013216,"2023-12-31":8.273135,"2024-12-31":6.858534,"2025-12-31":6.170947},"ev_ebitda":{"2020-12-31":null,"2021-12-31":186.859736,"2022-12-31":27.37992,"2023-12-31":52.966223},"ev_ebit":{"2020-12-31":null,"2021-12-31":224.117038,"2022-12-31":28.027192,"2023-12-31":54.047879,"2024-12-31":29.825088,"2025-12-31":29.69283},"ev_cfo":{"2020-12-31":null,"2021-12-31":41.598467,"2022-12-31":14.72449,"2023-12-31":21.123759,"2024-12-31":16.853353,"2025-12-31":16.258838},"ev_fcf":{"2020-12-31":null,"2021-12-31":42.052996,"2022-12-31":14.832599},"mcap_dil":{"2020-12-31":41744488400,"2021-12-31":102539692590,"2022-12-31":58140000000,"2023-12-31":90124679999.99998,"2024-12-31":84759450000,"2025-12-31":84553560000},"ev_dil":{"2020-12-31":37178793400,"2021-12-31":96217254590,"2022-12-31":50505000000,"2023-12-31":82044679999.99998,"2024-12-31":76143450000,"2025-12-31":75538560000},"ev_per_share":{"2020-12-31":130.744131,"2021-12-31":156.224485,"2022-12-31":74.272059,"2023-12-31":123.934562,"2024-12-31":118.05186,"2025-12-31":121.249695},"sales_base":{"2019-12-31":4805239000,"2020-12-31":3378199000,"2021-12-31":5991760000,"2022-12-31":8399000000,"2023-12-31":9917000000,"2024-12-31":11102000000,"2025-12-31":12241000000},"ebitda_base":{"2019-12-31":-444343000,"2020-12-31":-3522947000,"2021-12-31":514917000,"2022-12-31":1844600000,"2023-12-31":1549000000},"ebit_base":{"2019-12-31":-501543000,"2020-12-31":-3590147000,"2021-12-31":429317000,"2022-12-31":1802000000,"2023-12-31":1518000000,"2024-12-31":2553000000,"2025-12-31":2544000000},"cfo_base":{"2019-12-31":222727000,"2020-12-31":-740000000,"2021-12-31":2313000000,"2022-12-31":3430000000,"2023-12-31":3884000000,"2024-12-31":4518000000,"2025-12-31":4646000000},"fcf_base":{"2019-12-31":97275000,"2020-12-31":-777000000,"2021-12-31":2288000000,"2022-12-31":3405000000},"pe":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":30.645161,"2023-12-31":18.803867,"2024-12-31":31.973236,"2025-12-31":33.677419},"pe_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":44.676041,"2023-12-31":17.49182,"2024-12-31":34.54702,"2025-12-31":31.901876},"pe_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":62.688172,"2023-12-31":21.178177,"2024-12-31":40.919708,"2025-12-31":40.054591},"pe_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":30.555556,"2023-12-31":12.226519,"2024-12-31":27.49635,"2025-12-31":26.225806},"pb":{"2020-12-31":14.385806,"2021-12-31":21.471075,"2022-12-31":10.456835,"2023-12-31":11.037928,"2024-12-31":10.076016,"2025-12-31":10.312667},"pb_avg":{"2020-12-31":14.65505,"2021-12-31":21.754,"2022-12-31":15.244494,"2023-12-31":10.267752,"2024-12-31":10.887116,"2025-12-31":9.768962},"pb_high":{"2020-12-31":15.414764,"2021-12-31":27.427883,"2022-12-31":21.390647,"2023-12-31":12.431655,"2024-12-31":12.895399,"2025-12-31":12.265479},"pb_low":{"2020-12-31":13.645937,"2021-12-31":17.321041,"2022-12-31":10.426259,"2023-12-31":7.177004,"2024-12-31":8.665175,"2025-12-31":8.030842},"ptb":{"2020-12-31":19.23624,"2021-12-31":25.189615,"2022-12-31":11.923708,"2023-12-31":11.037928,"2024-12-31":10.076016,"2025-12-31":10.312667},"ptb_avg":{"2020-12-31":19.596265,"2021-12-31":25.52154,"2022-12-31":17.382975,"2023-12-31":10.267752,"2024-12-31":10.887116,"2025-12-31":9.768962},"ptb_high":{"2020-12-31":20.61213,"2021-12-31":32.178072,"2022-12-31":24.391304,"2023-12-31":12.431655,"2024-12-31":12.895399,"2025-12-31":12.265479},"ptb_low":{"2020-12-31":18.246911,"2021-12-31":20.320843,"2022-12-31":11.888843,"2023-12-31":7.177004,"2024-12-31":8.665175,"2025-12-31":8.030842},"ps":{"2020-12-31":12.357025,"2021-12-31":17.113451,"2022-12-31":6.922253,"2023-12-31":9.087898,"2024-12-31":7.634611,"2025-12-31":6.907406},"ps_avg":{"2020-12-31":12.588298,"2021-12-31":17.338956,"2022-12-31":10.091604,"2023-12-31":8.453786,"2024-12-31":8.249182,"2025-12-31":6.543233},"ps_high":{"2020-12-31":13.240872,"2021-12-31":21.861306,"2022-12-31":14.160257,"2023-12-31":10.2354,"2024-12-31":9.770861,"2025-12-31":8.215396},"ps_low":{"2020-12-31":11.721496,"2021-12-31":13.80568,"2022-12-31":6.902012,"2023-12-31":5.909069,"2024-12-31":6.565614,"2025-12-31":5.379043},"pcf":{"2020-12-31":null,"2021-12-31":44.331903,"2022-12-31":16.950437,"2023-12-31":23.204089,"2024-12-31":18.760392,"2025-12-31":18.199217},"pcf_avg":{"2020-12-31":null,"2021-12-31":44.916067,"2022-12-31":24.711191,"2023-12-31":21.585014,"2024-12-31":20.270567,"2025-12-31":17.239716},"pcf_high":{"2020-12-31":null,"2021-12-31":56.631084,"2022-12-31":34.674052,"2023-12-31":26.134001,"2024-12-31":24.009761,"2025-12-31":21.645428},"pcf_low":{"2020-12-31":null,"2021-12-31":35.763217,"2022-12-31":16.900875,"2023-12-31":15.0876,"2024-12-31":16.133566,"2025-12-31":14.172378},"pfcf":{"2020-12-31":null,"2021-12-31":44.816299,"2022-12-31":17.07489},"pfcf_avg":{"2020-12-31":null,"2021-12-31":45.406846,"2022-12-31":24.892624},"pfcf_high":{"2020-12-31":null,"2021-12-31":57.249868,"2022-12-31":34.928634},"pfcf_low":{"2020-12-31":null,"2021-12-31":36.153986,"2022-12-31":17.024963},"evs_avg":{"2020-12-31":11.236781,"2021-12-31":16.283767,"2022-12-31":9.182568,"2023-12-31":7.639023,"2024-12-31":7.473106,"2025-12-31":5.806774},"evs_high":{"2020-12-31":11.889354,"2021-12-31":20.806117,"2022-12-31":13.25122,"2023-12-31":9.420637,"2024-12-31":8.994785,"2025-12-31":7.478936},"evs_low":{"2020-12-31":10.369979,"2021-12-31":12.750491,"2022-12-31":5.992975,"2023-12-31":5.094307,"2024-12-31":5.789538,"2025-12-31":4.642584},"eve_avg":{"2020-12-31":null,"2021-12-31":189.48379,"2022-12-31":41.810899,"2023-12-31":48.906517},"eve_high":{"2020-12-31":null,"2021-12-31":242.107485,"2022-12-31":60.336658,"2023-12-31":60.312757},"eve_low":{"2020-12-31":null,"2021-12-31":148.369314,"2022-12-31":27.287759,"2023-12-31":32.614745},"evb_avg":{"2020-12-31":null,"2021-12-31":227.264293,"2022-12-31":42.799326,"2023-12-31":49.905267,"2024-12-31":32.49762,"2025-12-31":27.940535},"evb_high":{"2020-12-31":null,"2021-12-31":290.380441,"2022-12-31":61.763041,"2023-12-31":61.54444,"2024-12-31":39.114806,"2025-12-31":35.986502},"evb_low":{"2020-12-31":null,"2021-12-31":177.952148,"2022-12-31":27.932852,"2023-12-31":33.280791,"2024-12-31":25.176439,"2025-12-31":22.338785},"earnings_yield":{"2020-12-31":-10.980926,"2021-12-31":-0.342363,"2022-12-31":3.263158,"2023-12-31":5.318055,"2024-12-31":3.127616,"2025-12-31":2.969349},"fcf_yield":{"2020-12-31":-1.861324,"2021-12-31":2.231331,"2022-12-31":5.856553},"peg":{"2021-12-31":null,"2022-12-31":-0.051987,"2023-12-31":0.117894,"2024-12-31":-0.739573,"2025-12-31":-17.301774},"price":{"2020-12-31":146.8,"2021-12-31":166.49,"2022-12-31":85.5,"2023-12-31":136.14,"2024-12-31":131.41,"2025-12-31":135.72},"price_avg":{"2020-12-31":149.5475,"2021-12-31":168.683846,"2022-12-31":124.646154,"2023-12-31":126.640778,"2024-12-31":141.988254,"2025-12-31":128.56456},"price_high":{"2020-12-31":157.3,"2021-12-31":212.68,"2022-12-31":174.9,"2023-12-31":153.33,"2024-12-31":168.18,"2025-12-31":161.42},"price_low":{"2020-12-31":139.25,"2021-12-31":134.31,"2022-12-31":85.25,"2023-12-31":88.52,"2024-12-31":113.01,"2025-12-31":105.69},"ev_avg":{"2020-12-31":37960080742.50001,"2021-12-31":97568424691.53845,"2022-12-31":77124384615.38461,"2023-12-31":75756194888.8889,"2024-12-31":82966423809.52382,"2025-12-31":71080720880},"shares_out":{"2019-12-31":260556000,"2020-12-31":284363000,"2021-12-31":615891000,"2022-12-31":680000000,"2023-12-31":662000000,"2024-12-31":645000000,"2025-12-31":623000000},"shares_dil":{"2019-12-31":260556000,"2020-12-31":284363000,"2021-12-31":615891000,"2022-12-31":680000000,"2023-12-31":662000000,"2024-12-31":645000000,"2025-12-31":623000000},"shares_basic":{"2019-12-31":260556000,"2020-12-31":284000000,"2021-12-31":616000000,"2022-12-31":637000000,"2023-12-31":637000000,"2024-12-31":632000000,"2025-12-31":613000000},"rev_ps":{"2019-12-31":18.44225,"2020-12-31":11.879882,"2021-12-31":9.728605,"2022-12-31":12.351471,"2023-12-31":14.980363,"2024-12-31":17.212403,"2025-12-31":19.648475},"ebitda_ps":{"2019-12-31":-1.705365,"2020-12-31":-12.388908,"2021-12-31":0.836052,"2022-12-31":2.712647,"2023-12-31":2.339879},"ebit_ps":{"2019-12-31":-1.924895,"2020-12-31":-12.625226,"2021-12-31":0.697067,"2022-12-31":2.65,"2023-12-31":2.293051,"2024-12-31":3.95814,"2025-12-31":4.083467},"eps":{"2020-12-31":-16.12,"2021-12-31":-0.57,"2022-12-31":2.79,"2023-12-31":7.24,"2024-12-31":4.11,"2025-12-31":4.03},"eps_cont":{"2020-12-31":-16.12,"2021-12-31":-0.57,"2022-12-31":2.79,"2023-12-31":7.24,"2024-12-31":4.11,"2025-12-31":4.03},"cfo_ps":{"2019-12-31":0.854814,"2020-12-31":-2.602308,"2021-12-31":3.755535,"2022-12-31":5.044118,"2023-12-31":5.867069,"2024-12-31":7.004651,"2025-12-31":7.457464},"fcf_ps":{"2019-12-31":0.373336,"2020-12-31":-2.732423,"2021-12-31":3.714943,"2022-12-31":5.007353},"cash_ps":{"2020-12-31":22.475698,"2021-12-31":13.512842,"2022-12-31":14.15,"2023-12-31":15.212991,"2024-12-31":16.451163,"2025-12-31":17.678973},"bvps":{"2020-12-31":10.204503,"2021-12-31":7.754153,"2022-12-31":8.176471,"2023-12-31":12.333837,"2024-12-31":13.04186,"2025-12-31":13.160514},"tbvps":{"2020-12-31":7.631429,"2021-12-31":6.60947,"2022-12-31":7.170588,"2023-12-31":12.333837,"2024-12-31":13.04186,"2025-12-31":13.160514},"buyback_ps":{"2020-12-31":0,"2021-12-31":0,"2022-12-31":2.205882,"2023-12-31":3.401813,"2024-12-31":5.317829,"2025-12-31":6.081862},"fcf_margin":{"2019-12-31":2.024353,"2020-12-31":-23.000421,"2021-12-31":38.185775,"2022-12-31":40.540541}},"ttm":{"roe":{"2022-03-31":20.291081,"2022-06-30":28.903944,"2022-09-30":32.611424,"2022-12-31":36.629326,"2023-03-31":40.464037,"2023-06-30":44.641798,"2023-09-30":74.467876,"2023-12-31":69.82878,"2024-03-31":74.907105,"2024-06-30":74.175025,"2024-09-30":20.873318,"2024-12-31":31.94788,"2025-03-31":32.059622,"2025-06-30":33.261531,"2025-09-30":30.775529,"2025-12-31":30.232978,"2026-03-31":32.325178,"2026-06-30":34.54207},"roa":{"2022-03-31":5.44879,"2022-06-30":7.226941,"2022-09-30":10.982517,"2022-12-31":12.72616,"2023-03-31":10.940882,"2023-06-30":11.429144,"2023-09-30":29.106102,"2023-12-31":26.126544,"2024-03-31":22.170351,"2024-06-30":20.392355,"2024-09-30":8.429066,"2024-12-31":12.729545,"2025-03-31":10.235315,"2025-06-30":9.847689,"2025-09-30":11.632328,"2025-12-31":11.633887,"2026-03-31":9.702413,"2026-06-30":9.654504},"roc":{"2022-03-31":13.729534,"2022-06-30":19.718879,"2022-09-30":22.330882,"2022-12-31":23.950128,"2023-03-31":24.555059,"2023-06-30":26.041586,"2023-09-30":19.063178,"2023-12-31":13.548212,"2024-03-31":14.946817,"2024-06-30":14.814528,"2024-09-30":11.909531,"2024-12-31":19.73957,"2025-03-31":19.858896,"2025-06-30":20.901417,"2025-09-30":20.050602,"2025-12-31":19.765449,"2026-03-31":20.06084,"2026-06-30":21.84989},"roic":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"gross_margin":{"2021-12-31":80.709625,"2022-03-31":80.889225,"2022-06-30":81.583619,"2022-09-30":81.952015,"2022-12-31":82.152637,"2023-03-31":82.035305,"2023-06-30":82.325289,"2023-09-30":82.666392,"2023-12-31":82.827468,"2024-03-31":82.863002,"2024-06-30":82.589243,"2024-09-30":83.071956,"2024-12-31":83.084129,"2025-03-31":83.048433,"2025-06-30":83.229706,"2025-09-30":83.036088,"2025-12-31":82.958909,"2026-03-31":82.912944,"2026-06-30":82.901436},"op_margin":{"2021-12-31":7.165123,"2022-03-31":13.173473,"2022-06-30":17.491811,"2022-09-30":20.460057,"2022-12-31":21.456495,"2023-03-31":20.69497,"2023-06-30":21.526381,"2023-09-30":23.423949,"2023-12-31":15.307049,"2024-03-31":15.857826,"2024-06-30":15.211804,"2024-09-30":15.009225,"2024-12-31":22.995857,"2025-03-31":22.168803,"2025-06-30":22.495682,"2025-09-30":22.649251,"2025-12-31":20.782616,"2026-03-31":20.494979,"2026-06-30":20.807052},"incr_op_margin":{"2022-12-31":57.028547,"2023-03-31":44.447697,"2023-06-30":38.993212,"2023-09-30":38.573909,"2023-12-31":-18.717457,"2024-03-31":-11.620243,"2024-06-30":-25.285595,"2024-09-30":-50.169429,"2024-12-31":87.341772,"2025-03-31":87.386478,"2025-06-30":93.674419,"2025-09-30":97.733454,"2025-12-31":-0.790167,"2026-03-31":7.208481,"2026-06-30":8.423053},"pretax_margin":{"2021-12-31":-5.010331,"2022-03-31":12.96834,"2022-06-30":17.578866,"2022-09-30":21.386125,"2022-12-31":23.682415,"2023-03-31":24.426626,"2023-06-30":26.628375,"2023-09-30":29.467866,"2023-12-31":21.195926,"2024-03-31":22.116981,"2024-06-30":21.608758,"2024-09-30":21.457565,"2024-12-31":30.003603,"2025-03-31":28.587963,"2025-06-30":28.57513,"2025-09-30":28.183873,"2025-12-31":25.626991,"2026-03-31":25.658259,"2026-06-30":25.556653},"net_margin":{"2021-12-31":-5.875302,"2022-03-31":12.113788,"2022-06-30":16.907632,"2022-09-30":20.282702,"2022-12-31":22.535921,"2023-03-31":23.297856,"2023-06-30":25.307682,"2023-09-30":56.868255,"2023-12-31":48.321065,"2024-03-31":48.227712,"2024-06-30":46.111376,"2024-09-30":16.95572,"2024-12-31":23.851558,"2025-03-31":22.596154,"2025-06-30":22.668394,"2025-09-30":22.029641,"2025-12-31":20.51303,"2026-03-31":19.901953,"2026-06-30":20.449882},"common_margin":{"2021-12-31":-5.875302,"2022-03-31":12.113788,"2022-06-30":16.909786,"2022-09-30":20.284682,"2022-12-31":22.537814,"2023-03-31":23.299682,"2023-06-30":25.307682,"2023-09-30":56.868255,"2023-12-31":48.321065,"2024-03-31":48.227712,"2024-06-30":46.111376,"2024-09-30":16.95572,"2024-12-31":23.851558,"2025-03-31":22.596154,"2025-06-30":22.668394,"2025-09-30":22.029641,"2025-12-31":20.51303,"2026-03-31":19.901953,"2026-06-30":20.449882},"tax_rate_pct":{"2021-12-31":null,"2022-03-31":6.555244,"2022-06-30":3.774956,"2022-09-30":5.149336,"2022-12-31":4.826337,"2023-03-31":4.621064,"2023-06-30":4.970878,"2023-09-30":-92.98817,"2023-12-31":-127.992388,"2024-03-31":-118.075055,"2024-06-30":-113.409692,"2024-09-30":20.963027,"2024-12-31":20.504353,"2025-03-31":20.959203,"2025-06-30":20.670898,"2025-09-30":21.836007,"2025-12-31":19.955371,"2026-03-31":22.434515,"2026-06-30":19.982159},"total_debt":{"2021-03-31":1979398000,"2021-06-30":1980455000,"2021-09-30":1981496000,"2021-12-31":2000000000,"2022-03-31":1983578000,"2022-06-30":1984618000,"2022-09-30":1985659000,"2022-12-31":1987000000,"2023-03-31":1988000000,"2023-06-30":1989000000,"2023-09-30":1990000000,"2023-12-31":1991000000,"2024-03-31":1992000000,"2024-06-30":1993000000,"2024-09-30":1994000000,"2024-12-31":1995000000,"2025-03-31":1996000000,"2025-06-30":1997000000,"2025-09-30":1998000000,"2025-12-31":1999000000,"2026-03-31":2475000000,"2026-06-30":2476000000},"st_debt":{"2024-12-31":0,"2025-03-31":1996000000,"2025-06-30":1997000000,"2025-09-30":1998000000,"2025-12-31":1999000000,"2026-03-31":0,"2026-06-30":0},"lt_debt":{"2021-03-31":1979398000,"2021-06-30":1980455000,"2021-09-30":1981496000,"2021-12-31":1983000000,"2022-03-31":1983578000,"2022-06-30":1984618000,"2022-09-30":1985659000,"2022-12-31":1987000000,"2023-03-31":1988000000,"2023-06-30":1989000000,"2023-09-30":1990000000,"2023-12-31":1991000000,"2024-03-31":1992000000,"2024-06-30":1993000000,"2024-09-30":1994000000,"2024-12-31":1995000000,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":2475000000,"2026-06-30":2476000000},"debt_ebit":{"2021-12-31":4.658562,"2022-03-31":2.276672,"2022-06-30":1.53684,"2022-09-30":1.208652,"2022-12-31":1.102584,"2023-03-31":1.103138,"2023-06-30":1.016711,"2023-09-30":0.884906,"2023-12-31":1.311594,"2024-03-31":1.226601,"2024-06-30":1.247184,"2024-09-30":1.225569,"2024-12-31":0.781434,"2025-03-31":0.801606,"2025-06-30":0.766603,"2025-09-30":0.738632,"2025-12-31":0.78577,"2026-03-31":0.954861,"2026-06-30":0.90431},"net_debt_ebit":{"2021-12-31":-14.726736,"2022-03-31":-8.423082,"2022-06-30":-6.125978,"2022-09-30":-4.651569,"2022-12-31":-4.236651,"2023-03-31":-4.775458,"2023-06-30":-4.268755,"2023-09-30":-3.989635,"2023-12-31":-5.322793,"2024-03-31":-5.604064,"2024-06-30":-5.793492,"2024-09-30":-5.690842,"2024-12-31":-3.374853,"2025-03-31":-3.813655,"2025-06-30":-3.592706,"2025-09-30":-3.580776,"2025-12-31":-3.543632,"2026-03-31":-3.676698,"2026-06-30":-3.503652},"equity_assets":{"2021-03-31":25.605019,"2021-06-30":21.913094,"2021-09-30":32.756096,"2021-12-31":34.83767,"2022-03-31":27.75541,"2022-06-30":27.519756,"2022-09-30":34.46089,"2022-12-31":34.667664,"2023-03-31":26.431212,"2023-06-30":23.876723,"2023-09-30":42.553291,"2023-12-31":39.549528,"2024-03-31":32.179973,"2024-06-30":30.402736,"2024-09-30":38.282518,"2024-12-31":40.135503,"2025-03-31":31.677043,"2025-06-30":28.830765,"2025-09-30":37.330905,"2025-12-31":36.919128,"2026-03-31":28.4628,"2026-06-30":27.123183},"ltd_equity":{"2021-03-31":62.650617,"2021-06-30":58.36539,"2021-09-30":44.538669,"2021-12-31":41.522596,"2022-03-31":41.870463,"2022-06-30":37.838104,"2022-09-30":35.84134,"2022-12-31":35.73741,"2023-03-31":37.573238,"2023-06-30":39.31607,"2023-09-30":21.813,"2023-12-31":24.384568,"2024-03-31":25.227964,"2024-06-30":24.906273,"2024-09-30":23.491989,"2024-12-31":23.71612,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":32.412258,"2026-06-30":31.74766},"ltd_capital":{"2021-03-31":38.518524,"2021-06-30":36.85489,"2021-09-30":30.814362,"2021-12-31":29.266293,"2022-03-31":29.513164,"2022-06-30":27.45112,"2022-09-30":26.384708,"2022-12-31":26.328342,"2023-03-31":27.311444,"2023-06-30":28.220772,"2023-09-30":17.906956,"2023-12-31":19.604175,"2024-03-31":20.145631,"2024-06-30":19.93997,"2024-09-30":19.023087,"2024-12-31":19.16979,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":24.478291,"2026-06-30":24.097324},"ltd_assets":{"2021-03-31":16.041702,"2021-06-30":12.789663,"2021-09-30":14.589129,"2021-12-31":14.465505,"2022-03-31":11.621318,"2022-06-30":10.412954,"2022-09-30":12.351245,"2022-12-31":12.389325,"2023-03-31":9.931062,"2023-06-30":9.387389,"2023-09-30":9.282149,"2023-12-31":9.643982,"2024-03-31":8.118352,"2024-06-30":7.572188,"2024-09-30":8.993325,"2024-12-31":9.518584,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":9.225436,"2026-06-30":8.610976},"debt_equity":{"2021-03-31":62.650617,"2021-06-30":58.36539,"2021-09-30":44.538669,"2021-12-31":41.878563,"2022-03-31":41.870463,"2022-06-30":37.838104,"2022-09-30":35.84134,"2022-12-31":35.73741,"2023-03-31":37.573238,"2023-06-30":39.31607,"2023-09-30":21.813,"2023-12-31":24.384568,"2024-03-31":25.227964,"2024-06-30":24.906273,"2024-09-30":23.491989,"2024-12-31":23.71612,"2025-03-31":25.148041,"2025-06-30":25.661784,"2025-09-30":23.205575,"2025-12-31":24.381022,"2026-03-31":32.412258,"2026-06-30":31.74766},"debt_capital":{"2021-03-31":38.518524,"2021-06-30":36.85489,"2021-09-30":30.814362,"2021-12-31":29.517189,"2022-03-31":29.513164,"2022-06-30":27.45112,"2022-09-30":26.384708,"2022-12-31":26.328342,"2023-03-31":27.311444,"2023-06-30":28.220772,"2023-09-30":17.906956,"2023-12-31":19.604175,"2024-03-31":20.145631,"2024-06-30":19.93997,"2024-09-30":19.023087,"2024-12-31":19.16979,"2025-03-31":20.094634,"2025-06-30":20.421311,"2025-09-30":18.834842,"2025-12-31":19.601883,"2026-03-31":24.478291,"2026-06-30":24.097324},"debt_assets":{"2021-03-31":16.041702,"2021-06-30":12.789663,"2021-09-30":14.589129,"2021-12-31":14.589516,"2022-03-31":11.621318,"2022-06-30":10.412954,"2022-09-30":12.351245,"2022-12-31":12.389325,"2023-03-31":9.931062,"2023-06-30":9.387389,"2023-09-30":9.282149,"2023-12-31":9.643982,"2024-03-31":8.118352,"2024-06-30":7.572188,"2024-09-30":8.993325,"2024-12-31":9.518584,"2025-03-31":7.966156,"2025-06-30":7.398488,"2025-09-30":8.662851,"2025-12-31":9.001261,"2026-03-31":9.225436,"2026-06-30":8.610976},"net_debt_equity":{"2021-03-31":-1.452768,"2021-06-30":-1.605412,"2021-09-30":-1.334973,"2021-12-31":-1.323873,"2022-03-31":-1.549096,"2022-06-30":-1.50826,"2022-09-30":-1.379375,"2022-12-31":-1.373201,"2023-03-31":-1.626536,"2023-06-30":-1.650721,"2023-09-30":-0.983448,"2023-12-31":-0.98959,"2024-03-31":-1.152609,"2024-06-30":-1.156961,"2024-09-30":-1.090834,"2024-12-31":-1.024251,"2025-03-31":-1.196422,"2025-06-30":-1.202647,"2025-09-30":-1.124971,"2025-12-31":-1.099524,"2026-03-31":-1.248036,"2026-06-30":-1.230029},"net_debt_capital":{"2021-03-31":-89.318328,"2021-06-30":-101.373888,"2021-09-30":-92.360962,"2021-12-31":-93.310298,"2022-03-31":-109.190858,"2022-06-30":-109.422568,"2022-09-30":-101.543119,"2022-12-31":-101.166026,"2023-03-31":-118.230526,"2023-06-30":-118.487514,"2023-09-30":-80.734275,"2023-12-31":-79.558881,"2024-03-31":-92.040858,"2024-06-30":-92.626313,"2024-09-30":-88.332379,"2024-12-31":-82.79043,"2025-03-31":-95.600524,"2025-06-30":-95.705082,"2025-09-30":-91.308446,"2025-12-31":-88.399686,"2026-03-31":-94.253783,"2026-06-30":-93.36253},"ebit":{"2021-12-31":429317000,"2022-03-31":871262000,"2022-06-30":1291363000,"2022-09-30":1642871000,"2022-12-31":1802131000,"2023-03-31":1802131000,"2023-06-30":1956308000,"2023-09-30":2248827000,"2023-12-31":1518000000,"2024-03-31":1624000000,"2024-06-30":1598000000,"2024-09-30":1627000000,"2024-12-31":2553000000,"2025-03-31":2490000000,"2025-06-30":2605000000,"2025-09-30":2705000000,"2025-12-31":2544000000,"2026-03-31":2592000000,"2026-06-30":2738000000},"cash_ratio":{"2021-03-31":0.999409,"2021-06-30":0.782189,"2021-09-30":1.207551,"2021-12-31":1.308707,"2022-03-31":0.953806,"2022-06-30":0.876702,"2022-09-30":1.201147,"2022-12-31":1.206067,"2023-03-31":0.867507,"2023-06-30":0.758955,"2023-09-30":1.11618,"2023-12-31":1.012161,"2024-03-31":0.784568,"2024-06-30":0.710829,"2024-09-30":0.992678,"2024-12-31":1.044287,"2025-03-31":0.68691,"2025-06-30":0.603529,"2025-09-30":0.832253,"2025-12-31":0.806946,"2026-03-31":0.733623,"2026-06-30":0.66709},"current_ratio":{"2021-03-31":1.662304,"2021-06-30":1.484358,"2021-09-30":1.863139,"2021-12-31":1.947764,"2022-03-31":1.612625,"2022-06-30":1.579285,"2022-09-30":1.854762,"2022-12-31":1.862748,"2023-03-31":1.54512,"2023-06-30":1.471814,"2023-09-30":1.784238,"2023-12-31":1.659196,"2024-03-31":1.442323,"2024-06-30":1.405863,"2024-09-30":1.616002,"2024-12-31":1.690778,"2025-03-31":1.272863,"2025-06-30":1.23193,"2025-09-30":1.391695,"2025-12-31":1.37717,"2026-03-31":1.442251,"2026-06-30":1.408302},"quick_ratio":{"2025-12-31":0.820573,"2026-03-31":0.745295,"2026-06-30":0.678642},"cfo_avg_cl":{"2022-03-31":0.354276,"2022-06-30":0.279622,"2022-09-30":0.459449,"2022-12-31":0.478473,"2023-03-31":0.347043,"2023-06-30":0.31506,"2023-09-30":0.480334,"2023-12-31":0.433289,"2024-03-31":0.320291,"2024-06-30":0.296211,"2024-09-30":0.388997,"2024-12-31":0.449306,"2025-03-31":0.284039,"2025-06-30":0.248701,"2025-09-30":0.361458,"2025-12-31":0.390256,"2026-03-31":0.275881,"2026-06-30":0.263358},"cfo_liab":{"2021-12-31":0.257486,"2022-03-31":0.234828,"2022-06-30":0.210348,"2022-09-30":0.317768,"2022-12-31":0.327353,"2023-03-31":0.259049,"2023-06-30":0.243305,"2023-09-30":0.347816,"2023-12-31":0.311218,"2024-03-31":0.253591,"2024-06-30":0.238126,"2024-09-30":0.300716,"2024-12-31":0.360086,"2025-03-31":0.25609,"2025-06-30":0.224258,"2025-09-30":0.317282,"2025-12-31":0.331644,"2026-03-31":0.23786,"2026-06-30":0.231926},"cfo_capex":{"2021-12-31":90.832359,"2022-03-31":122.61488,"2022-06-30":138.290786,"2022-09-30":158.642549,"2022-12-31":136.97536,"2023-03-31":152.350465,"2023-06-30":135.352016,"2023-09-30":111.572069},"wc":{"2021-03-31":4353449000,"2021-06-30":4599632000,"2021-09-30":5661603000,"2021-12-31":6027098000,"2022-03-31":5987665000,"2022-06-30":6538484000,"2022-09-30":6851197000,"2022-12-31":6883000000,"2023-03-31":6657000000,"2023-06-30":6428000000,"2023-09-30":7702000000,"2023-12-31":6559000000,"2024-03-31":6254000000,"2024-06-30":6424000000,"2024-09-30":6983000000,"2024-12-31":7019000000,"2025-03-31":4565000000,"2025-06-30":4364000000,"2025-09-30":5499000000,"2025-12-31":5148000000,"2026-03-31":7237000000,"2026-06-30":7387000000},"wc_assets":{"2021-03-31":35.281804,"2021-06-30":29.704155,"2021-09-30":41.684595,"2021-12-31":43.966221,"2022-03-31":35.080325,"2022-06-30":34.306316,"2022-09-30":42.615984,"2022-12-31":42.916823,"2023-03-31":33.25507,"2023-06-30":30.337927,"2023-09-30":35.925183,"2023-12-31":31.770404,"2024-03-31":25.488038,"2024-06-30":24.407295,"2024-09-30":31.494678,"2024-12-31":33.489193,"2025-03-31":18.219189,"2025-06-30":16.167753,"2025-09-30":23.842352,"2025-12-31":23.180836,"2026-03-31":26.975548,"2026-06-30":25.690339},"cash_assets":{"2021-03-31":53.239857,"2021-06-30":47.969197,"2021-09-30":58.317635,"2021-12-31":60.710171,"2022-03-31":54.617106,"2022-06-30":51.919899,"2022-09-30":59.885747,"2022-12-31":59.995012,"2023-03-31":52.92237,"2023-06-30":48.801208,"2023-09-30":51.131116,"2023-12-31":48.781787,"2024-03-31":45.209276,"2024-06-30":42.74696,"2024-09-30":50.753202,"2024-12-31":50.627415,"2025-03-31":45.865262,"2025-06-30":42.071725,"2025-09-30":50.659036,"2025-12-31":49.594741,"2026-03-31":44.748024,"2026-06-30":41.973291},"cash_debt":{"2021-03-31":3.318841,"2021-06-30":3.750622,"2021-09-30":3.997335,"2021-12-31":4.161219,"2022-03-31":4.699734,"2022-06-30":4.986087,"2022-09-30":4.84856,"2022-12-31":4.842476,"2023-03-31":5.328974,"2023-06-30":5.198592,"2023-09-30":5.508543,"2023-12-31":5.058262,"2024-03-31":5.568775,"2024-06-30":5.645258,"2024-09-30":5.64343,"2024-12-31":5.318797,"2025-03-31":5.757515,"2025-06-30":5.68653,"2025-09-30":5.847848,"2025-12-31":5.509755,"2026-03-31":4.850505,"2026-06-30":4.874394},"fcf_debt":{"2021-12-31":1.137368,"2022-03-31":1.447917,"2022-06-30":1.453556,"2022-09-30":1.675537,"2022-12-31":1.713618,"2023-03-31":1.906422,"2023-06-30":1.958405,"2023-09-30":2.133319},"liab_equity":{"2021-03-31":2.905484,"2021-06-30":3.563482,"2021-09-30":2.052867,"2021-12-31":1.870456,"2022-03-31":2.602901,"2022-06-30":2.633753,"2022-09-30":1.90184,"2022-12-31":1.884532,"2023-03-31":2.783406,"2023-06-30":3.188179,"2023-09-30":1.349995,"2023-12-31":1.528475,"2024-03-31":2.107523,"2024-06-30":2.289178,"2024-09-30":1.612158,"2024-12-31":1.49156,"2025-03-31":2.15686,"2025-06-30":2.468517,"2025-09-30":1.678746,"2025-12-31":1.708623,"2026-03-31":2.513358,"2026-06-30":2.686883},"altman_z":{"2021-12-31":7.437378,"2022-03-31":5.630472,"2022-06-30":3.52308,"2022-09-30":4.754564,"2022-12-31":4.16777,"2023-03-31":4.125975,"2023-06-30":3.900348,"2023-09-30":5.543543,"2023-12-31":5.219632,"2024-03-31":4.645301,"2024-06-30":3.933132,"2024-09-30":4.490211,"2024-12-31":5.120248,"2025-03-31":3.410022,"2025-06-30":3.298716,"2025-09-30":4.083161,"2025-12-31":4.496474,"2026-03-31":3.225533,"2026-06-30":3.264832},"interest_cover_cfo":{"2021-12-31":47.00114,"2022-03-31":289.126667,"2022-06-30":266.294075,"2022-09-30":326.600603,"2022-12-31":429.75,"2023-03-31":636.834667,"2023-06-30":1309.087,"2023-09-30":2142.849},"ap_turnover":{"2022-03-31":10.323153,"2022-06-30":11.477615,"2022-09-30":11.604939,"2022-12-31":11.756863,"2023-03-31":10.819138,"2023-06-30":13.427657,"2023-09-30":10.543723},"dpo":{"2022-03-31":35.357416,"2022-06-30":31.801033,"2022-09-30":31.452125,"2022-12-31":31.045697,"2023-03-31":33.736515,"2023-06-30":27.182703,"2023-09-30":34.617755},"asset_turnover":{"2022-03-31":0.449801,"2022-06-30":0.427437,"2022-09-30":0.541472,"2022-12-31":0.564706,"2023-03-31":0.469609,"2023-06-30":0.451608,"2023-09-30":0.511816,"2023-12-31":0.540686,"2024-03-31":0.459701,"2024-06-30":0.442241,"2024-09-30":0.497122,"2024-12-31":0.533699,"2025-03-31":0.452967,"2025-06-30":0.434424,"2025-09-30":0.528031,"2025-12-31":0.567146,"2026-03-31":0.487511,"2026-06-30":0.472106},"mcap":{"2021-12-31":104493535985,"2022-03-31":106387872300,"2022-06-30":67712541517.5,"2022-09-30":68664648000.00001,"2022-12-31":57261679875,"2023-03-31":84392804500,"2023-06-30":86349690360,"2023-09-30":91759187500,"2023-12-31":90430994999.99998,"2024-03-31":108914840000,"2024-06-30":99507187500,"2024-09-30":82648417500,"2024-12-31":85087975000,"2025-03-31":76693320000,"2025-06-30":84201325000,"2025-09-30":76616020000,"2025-12-31":84892860000,"2026-03-31":78230460000,"2026-06-30":87612975000},"ev_cash":{"2021-03-31":6569307000,"2021-06-30":7427939000,"2021-09-30":7920703000,"2021-12-31":8322438000,"2022-03-31":9322289000,"2022-06-30":9895479000,"2022-09-30":9627586000,"2022-12-31":9622000000,"2023-03-31":10594000000,"2023-06-30":10340000000,"2023-09-30":10962000000,"2023-12-31":10071000000,"2024-03-31":11093000000,"2024-06-30":11251000000,"2024-09-30":11253000000,"2024-12-31":10611000000,"2025-03-31":11492000000,"2025-06-30":11356000000,"2025-09-30":11684000000,"2025-12-31":11014000000,"2026-03-31":12005000000,"2026-06-30":12069000000},"ev_pref":{"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2021-03-31":1979398000,"2021-06-30":1980455000,"2021-09-30":1981496000,"2021-12-31":2000000000,"2022-03-31":1983578000,"2022-06-30":1984618000,"2022-09-30":1985659000,"2022-12-31":1987000000,"2023-03-31":1988000000,"2023-06-30":1989000000,"2023-09-30":1990000000,"2023-12-31":1991000000,"2024-03-31":1992000000,"2024-06-30":1993000000,"2024-09-30":1994000000,"2024-12-31":1995000000,"2025-03-31":1996000000,"2025-06-30":1997000000,"2025-09-30":1998000000,"2025-12-31":1999000000,"2026-03-31":2475000000,"2026-06-30":2476000000},"ev":{"2021-12-31":98171097985,"2022-03-31":99049161300,"2022-06-30":59801680517.5,"2022-09-30":61022721000,"2022-12-31":49626679875,"2023-03-31":75786804500,"2023-06-30":77998690360,"2023-09-30":82787187500,"2023-12-31":82350994999.99998,"2024-03-31":99813840000,"2024-06-30":90249187500,"2024-09-30":73389417500,"2024-12-31":76471975000,"2025-03-31":67197320000,"2025-06-30":74842325000,"2025-09-30":66930020000,"2025-12-31":75877860000,"2026-03-31":68700460000,"2026-06-30":78019975000},"capital":{"2021-03-31":5138821000,"2021-06-30":5373656000,"2021-09-30":6430430000,"2021-12-31":6775713000,"2022-03-31":6720994000,"2022-06-30":7229643000,"2022-09-30":7525795000,"2022-12-31":7547000000,"2023-03-31":7279000000,"2023-06-30":7048000000,"2023-09-30":11113000000,"2023-12-31":10156000000,"2024-03-31":9888000000,"2024-06-30":9995000000,"2024-09-30":10482000000,"2024-12-31":10407000000,"2025-03-31":9933000000,"2025-06-30":9779000000,"2025-09-30":10608000000,"2025-12-31":10198000000,"2026-03-31":10111000000,"2026-06-30":10275000000},"debt_capital_ev":{"2021-03-31":38.518524,"2021-06-30":36.85489,"2021-09-30":30.814362,"2021-12-31":29.517189,"2022-03-31":29.513164,"2022-06-30":27.45112,"2022-09-30":26.384708,"2022-12-31":26.328342,"2023-03-31":27.311444,"2023-06-30":28.220772,"2023-09-30":17.906956,"2023-12-31":19.604175,"2024-03-31":20.145631,"2024-06-30":19.93997,"2024-09-30":19.023087,"2024-12-31":19.16979,"2025-03-31":20.094634,"2025-06-30":20.421311,"2025-09-30":18.834842,"2025-12-31":19.601883,"2026-03-31":24.478291,"2026-06-30":24.097324},"debt_ev":{"2021-12-31":0.020373,"2022-03-31":0.020026,"2022-06-30":0.033187,"2022-09-30":0.03254,"2022-12-31":0.040039,"2023-03-31":0.026231,"2023-06-30":0.0255,"2023-09-30":0.024038,"2023-12-31":0.024177,"2024-03-31":0.019957,"2024-06-30":0.022083,"2024-09-30":0.02717,"2024-12-31":0.026088,"2025-03-31":0.029704,"2025-06-30":0.026683,"2025-09-30":0.029852,"2025-12-31":0.026345,"2026-03-31":0.036026,"2026-06-30":0.031735},"ev_sales":{"2021-12-31":16.384351,"2022-03-31":14.976223,"2022-06-30":8.100276,"2022-09-30":7.599674,"2022-12-31":5.908641,"2023-03-31":8.703061,"2023-06-30":8.582644,"2023-09-30":8.623175,"2023-12-31":8.304023,"2024-03-31":9.746494,"2024-06-30":8.59107,"2024-09-30":6.770241,"2024-12-31":6.888126,"2025-03-31":5.982667,"2025-06-30":6.463068,"2025-09-30":5.604121,"2025-12-31":6.198665,"2026-03-31":5.432155,"2026-06-30":5.92902},"ev_ebit":{"2021-12-31":228.668089,"2022-03-31":113.684703,"2022-06-30":46.308962,"2022-09-30":37.143952,"2022-12-31":27.537776,"2023-03-31":42.053993,"2023-06-30":39.870353,"2023-09-30":36.813498,"2023-12-31":54.249667,"2024-03-31":61.461724,"2024-06-30":56.476338,"2024-09-30":45.107202,"2024-12-31":29.95377,"2025-03-31":26.986876,"2025-06-30":28.730259,"2025-09-30":24.743076,"2025-12-31":29.826203,"2026-03-31":26.504807,"2026-06-30":28.495243},"ev_cfo":{"2021-12-31":42.682028,"2022-03-31":34.205921,"2022-06-30":20.58035,"2022-09-30":18.225797,"2022-12-31":14.46842,"2023-03-31":19.865438,"2023-06-30":19.87602,"2023-09-30":19.326103,"2023-12-31":21.202625,"2024-03-31":23.652569,"2024-06-30":20.689864,"2024-09-30":17.834609,"2024-12-31":16.926068,"2025-03-31":15.327856,"2025-06-30":17.37287,"2025-09-30":14.594422,"2025-12-31":16.331868,"2026-03-31":15.049389,"2026-06-30":16.053493},"ev_fcf":{"2021-12-31":43.157158,"2022-03-31":34.487185,"2022-06-30":20.730253,"2022-09-30":18.341412,"2022-12-31":14.574825,"2023-03-31":19.996692,"2023-06-30":20.02396,"2023-09-30":19.500886},"mcap_dil":{"2021-12-31":104493535985,"2022-03-31":106387872300,"2022-06-30":67712541517.5,"2022-09-30":68664648000.00001,"2022-12-31":57261679875,"2023-03-31":84392804500,"2023-06-30":86349690360,"2023-09-30":91759187500,"2023-12-31":90430994999.99998,"2024-03-31":108914840000,"2024-06-30":99507187500,"2024-09-30":82648417500,"2024-12-31":85087975000,"2025-03-31":76693320000,"2025-06-30":84201325000,"2025-09-30":76616020000,"2025-12-31":84892860000,"2026-03-31":78230460000,"2026-06-30":87612975000},"ev_dil":{"2021-12-31":98171097985,"2022-03-31":99049161300,"2022-06-30":59801680517.5,"2022-09-30":61022721000,"2022-12-31":49626679875,"2023-03-31":75786804500,"2023-06-30":77998690360,"2023-09-30":82787187500,"2023-12-31":82350994999.99998,"2024-03-31":99813840000,"2024-06-30":90249187500,"2024-09-30":73389417500,"2024-12-31":76471975000,"2025-03-31":67197320000,"2025-06-30":74842325000,"2025-09-30":66930020000,"2025-12-31":75877860000,"2026-03-31":68700460000,"2026-06-30":78019975000},"ev_per_share":{"2021-12-31":156.416432,"2022-03-31":155.685046,"2022-06-30":91.416919,"2022-09-30":93.349734,"2022-12-31":74.099837,"2023-03-31":111.714245,"2023-06-30":115.765466,"2023-09-30":123.793925,"2023-12-31":123.975905,"2024-03-31":151.175827,"2024-06-30":137.522571,"2024-09-30":112.603633,"2024-12-31":118.103436,"2025-03-31":104.668723,"2025-06-30":117.630373,"2025-09-30":106.069762,"2025-12-31":121.30753,"2026-03-31":110.896626,"2026-06-30":127.431564},"sales_base":{"2021-12-31":5991760000,"2022-03-31":6613761000,"2022-06-30":7382672000,"2022-09-30":8029650000,"2022-12-31":8399000000,"2023-03-31":8708063000,"2023-06-30":9087956000,"2023-09-30":9600546000,"2023-12-31":9917000000,"2024-03-31":10241000000,"2024-06-30":10505000000,"2024-09-30":10840000000,"2024-12-31":11102000000,"2025-03-31":11232000000,"2025-06-30":11580000000,"2025-09-30":11943000000,"2025-12-31":12241000000,"2026-03-31":12647000000,"2026-06-30":13159000000},"ebit_base":{"2021-12-31":429317000,"2022-03-31":871262000,"2022-06-30":1291363000,"2022-09-30":1642871000,"2022-12-31":1802131000,"2023-03-31":1802131000,"2023-06-30":1956308000,"2023-09-30":2248827000,"2023-12-31":1518000000,"2024-03-31":1624000000,"2024-06-30":1598000000,"2024-09-30":1627000000,"2024-12-31":2553000000,"2025-03-31":2490000000,"2025-06-30":2605000000,"2025-09-30":2705000000,"2025-12-31":2544000000,"2026-03-31":2592000000,"2026-06-30":2738000000},"cfo_base":{"2021-12-31":2300057000,"2022-03-31":2895673000,"2022-06-30":2905766000,"2022-09-30":3348151000,"2022-12-31":3430000000,"2023-03-31":3815008000,"2023-06-30":3924261000,"2023-09-30":4283698000,"2023-12-31":3884000000,"2024-03-31":4220000000,"2024-06-30":4362000000,"2024-09-30":4115000000,"2024-12-31":4518000000,"2025-03-31":4384000000,"2025-06-30":4308000000,"2025-09-30":4586000000,"2025-12-31":4646000000,"2026-03-31":4565000000,"2026-06-30":4860000000},"fcf_base":{"2021-12-31":2274735000,"2022-03-31":2872057000,"2022-06-30":2884754000,"2022-09-30":3327046000,"2022-12-31":3404959000,"2023-03-31":3789967000,"2023-06-30":3895268000,"2023-09-30":4245304000},"pe":{"2021-12-31":null,"2022-03-31":123.866667,"2022-06-30":51.242574,"2022-09-30":40.555985,"2022-12-31":30.645161,"2023-03-31":41.466667,"2023-06-30":37.473684,"2023-09-30":16.61138,"2023-12-31":18.803867,"2024-03-31":22.082999,"2024-06-30":20.629932,"2024-09-30":44.494737,"2024-12-31":31.973236,"2025-03-31":30.319797,"2025-06-30":32.199513,"2025-09-30":28.97852,"2025-12-31":33.677419,"2026-03-31":31.180247,"2026-06-30":32.596811},"pe_avg":{"2021-12-31":null,"2022-03-31":119.942308,"2022-06-30":77.069593,"2022-09-30":55.674219,"2022-12-31":44.676041,"2023-03-31":38.17283,"2023-06-30":32.26382,"2023-09-30":14.222947,"2023-12-31":17.49182,"2024-03-31":18.567856,"2024-06-30":19.721667,"2024-09-30":49.561594,"2024-12-31":34.54702,"2025-03-31":34.97108,"2025-06-30":31.932818,"2025-09-30":31.304773,"2025-12-31":31.901876,"2026-03-31":31.514682,"2026-06-30":29.621523},"pe_high":{"2021-12-31":null,"2022-03-31":152.992593,"2022-06-30":102.247525,"2022-09-30":79.745174,"2022-12-31":62.688172,"2023-03-31":57.69,"2023-06-30":38.479532,"2023-09-30":18.562954,"2023-12-31":21.178177,"2024-03-31":22.514056,"2024-06-30":22.881633,"2024-09-30":59.010526,"2024-12-31":40.919708,"2025-03-31":41.984772,"2025-06-30":39.274939,"2025-09-30":38.52506,"2025-12-31":40.054591,"2026-03-31":35.101235,"2026-06-30":33.523918},"pe_low":{"2021-12-31":null,"2022-03-31":99.488889,"2022-06-30":49.252475,"2022-09-30":35.293436,"2022-12-31":30.555556,"2023-03-31":28.416667,"2023-06-30":24.926901,"2023-09-30":10.320823,"2023-12-31":12.226519,"2024-03-31":14.093708,"2024-06-30":15.522449,"2024-09-30":39.652632,"2024-12-31":27.49635,"2025-03-31":28.682741,"2025-06-30":25.715328,"2025-09-30":25.224344,"2025-12-31":26.225806,"2026-03-31":26.096296,"2026-06-30":25.407745},"pb":{"2021-12-31":21.880196,"2022-03-31":22.456941,"2022-06-30":12.909861,"2022-09-30":12.394037,"2022-12-31":10.298863,"2023-03-31":15.950256,"2023-06-30":17.068529,"2023-09-30":10.058006,"2023-12-31":11.075443,"2024-03-31":13.793673,"2024-06-30":12.43529,"2024-09-30":9.73709,"2024-12-31":10.115071,"2025-03-31":9.662759,"2025-06-30":10.820011,"2025-09-30":8.898492,"2025-12-31":10.35405,"2026-03-31":10.244953,"2026-06-30":11.233873},"pb_avg":{"2021-12-31":22.168512,"2022-03-31":21.745458,"2022-06-30":19.416622,"2022-09-30":17.014216,"2022-12-31":15.014195,"2023-03-31":14.683274,"2023-06-30":14.695538,"2023-09-30":8.611836,"2023-12-31":10.30265,"2024-03-31":11.598014,"2024-06-30":11.887807,"2024-09-30":10.845905,"2024-12-31":10.929315,"2025-03-31":11.145099,"2025-06-30":10.730393,"2025-09-30":9.61282,"2025-12-31":9.808163,"2026-03-31":10.354839,"2026-06-30":10.208496},"pb_high":{"2021-12-31":27.950508,"2022-03-31":27.737451,"2022-06-30":25.759855,"2022-09-30":24.370376,"2022-12-31":21.067499,"2023-03-31":22.190601,"2023-06-30":17.526673,"2023-09-30":11.239662,"2023-12-31":12.473907,"2024-03-31":14.062924,"2024-06-30":13.792567,"2024-09-30":12.91368,"2024-12-31":12.945382,"2025-03-31":13.380325,"2025-06-30":13.197568,"2025-09-30":11.829967,"2025-12-31":12.314698,"2026-03-31":11.533279,"2026-06-30":11.553383},"pb_low":{"2021-12-31":17.651085,"2022-03-31":18.037267,"2022-06-30":12.408483,"2022-09-30":10.785785,"2022-12-31":10.26875,"2023-03-31":10.930541,"2023-06-30":11.353715,"2023-09-30":6.249144,"2023-12-31":7.201397,"2024-03-31":8.803333,"2024-06-30":9.356606,"2024-09-30":8.677458,"2024-12-31":8.698761,"2025-03-31":9.141038,"2025-06-30":8.641129,"2025-09-30":7.74569,"2025-12-31":8.063068,"2026-03-31":8.57451,"2026-06-30":8.756298},"ptb":{"2021-12-31":25.669591,"2022-03-31":26.340941,"2022-06-30":14.87148,"2022-09-30":14.141754,"2022-12-31":11.743577,"2023-03-31":15.950256,"2023-06-30":17.068529,"2023-09-30":10.058006,"2023-12-31":11.075443,"2024-03-31":13.793673,"2024-06-30":12.43529,"2024-09-30":9.73709,"2024-12-31":10.115071,"2025-03-31":9.662759,"2025-06-30":10.820011,"2025-09-30":8.898492,"2025-12-31":10.35405,"2026-03-31":10.244953,"2026-06-30":11.233873},"ptb_avg":{"2021-12-31":26.00784,"2022-03-31":25.506404,"2022-06-30":22.366927,"2022-09-30":19.413438,"2022-12-31":17.12037,"2023-03-31":14.683274,"2023-06-30":14.695538,"2023-09-30":8.611836,"2023-12-31":10.30265,"2024-03-31":11.598014,"2024-06-30":11.887807,"2024-09-30":10.845905,"2024-12-31":10.929315,"2025-03-31":11.145099,"2025-06-30":10.730393,"2025-09-30":9.61282,"2025-12-31":9.808163,"2026-03-31":10.354839,"2026-06-30":10.208496},"ptb_high":{"2021-12-31":32.79121,"2022-03-31":32.534732,"2022-06-30":29.673998,"2022-09-30":27.80691,"2022-12-31":24.022825,"2023-03-31":22.190601,"2023-06-30":17.526673,"2023-09-30":11.239662,"2023-12-31":12.473907,"2024-03-31":14.062924,"2024-06-30":13.792567,"2024-09-30":12.91368,"2024-12-31":12.945382,"2025-03-31":13.380325,"2025-06-30":13.197568,"2025-09-30":11.829967,"2025-12-31":12.314698,"2026-03-31":11.533279,"2026-06-30":11.553383},"ptb_low":{"2021-12-31":20.708047,"2022-03-31":21.15687,"2022-06-30":14.293919,"2022-09-30":12.306718,"2022-12-31":11.709239,"2023-03-31":10.930541,"2023-06-30":11.353715,"2023-09-30":6.249144,"2023-12-31":7.201397,"2024-03-31":8.803333,"2024-06-30":9.356606,"2024-09-30":8.677458,"2024-12-31":8.698761,"2025-03-31":9.141038,"2025-06-30":8.641129,"2025-09-30":7.74569,"2025-12-31":8.063068,"2026-03-31":8.57451,"2026-06-30":8.756298},"ps":{"2021-12-31":17.43954,"2022-03-31":16.085836,"2022-06-30":9.17182,"2022-09-30":8.551387,"2022-12-31":6.817678,"2023-03-31":9.691341,"2023-06-30":9.501552,"2023-09-30":9.557705,"2023-12-31":9.118785,"2024-03-31":10.635176,"2024-06-30":9.472364,"2024-09-30":7.624393,"2024-12-31":7.664202,"2025-03-31":6.828109,"2025-06-30":7.271272,"2025-09-30":6.41514,"2025-12-31":6.935125,"2026-03-31":6.185693,"2026-06-30":6.658027},"ps_avg":{"2021-12-31":17.669341,"2022-03-31":15.576202,"2022-06-30":13.794554,"2022-09-30":11.739126,"2022-12-31":9.939151,"2023-03-31":8.921525,"2023-06-30":8.180577,"2023-09-30":8.18347,"2023-12-31":8.482519,"2024-03-31":8.942283,"2024-06-30":9.055329,"2024-09-30":8.492624,"2024-12-31":8.281156,"2025-03-31":7.875592,"2025-06-30":7.211047,"2025-09-30":6.930116,"2025-12-31":6.56949,"2026-03-31":6.25204,"2026-06-30":6.050313},"ps_high":{"2021-12-31":22.277862,"2022-03-31":19.868248,"2022-06-30":18.301109,"2022-09-30":16.814581,"2022-12-31":13.946338,"2023-03-31":13.482961,"2023-06-30":9.756588,"2023-09-30":10.680584,"2023-12-31":10.270188,"2024-03-31":10.842774,"2024-06-30":10.506247,"2024-09-30":10.111745,"2024-12-31":9.808733,"2025-03-31":9.455096,"2025-06-30":8.869039,"2025-09-30":8.528512,"2025-12-31":8.248363,"2026-03-31":6.963558,"2026-06-30":6.847392},"ps_low":{"2021-12-31":14.06874,"2022-03-31":12.920037,"2022-06-30":8.815616,"2022-09-30":7.441759,"2022-12-31":6.797744,"2023-03-31":6.641373,"2023-06-30":6.320282,"2023-09-30":5.938302,"2023-12-31":5.929153,"2024-03-31":6.787532,"2024-06-30":7.127231,"2024-09-30":6.794674,"2024-12-31":6.591062,"2025-03-31":6.459439,"2025-06-30":5.807017,"2025-09-30":5.584057,"2025-12-31":5.400629,"2026-03-31":5.177114,"2026-06-30":5.189632},"pcf":{"2021-12-31":45.430846,"2022-03-31":36.740292,"2022-06-30":23.30282,"2022-09-30":20.508229,"2022-12-31":16.694367,"2023-03-31":22.121265,"2023-06-30":22.004064,"2023-09-30":21.420555,"2023-12-31":23.282954,"2024-03-31":25.809204,"2024-06-30":22.812285,"2024-09-30":20.08467,"2024-12-31":18.833106,"2025-03-31":17.493914,"2025-06-30":19.54534,"2025-09-30":16.706502,"2025-12-31":18.272247,"2026-03-31":17.137012,"2026-06-30":18.027361},"pcf_avg":{"2021-12-31":46.029491,"2022-03-31":35.576282,"2022-06-30":35.047787,"2022-09-30":28.153173,"2022-12-31":24.337879,"2023-03-31":20.364099,"2023-06-30":18.944899,"2023-09-30":18.340644,"2023-12-31":21.658377,"2024-03-31":21.700929,"2024-06-30":21.807939,"2024-09-30":22.371821,"2024-12-31":20.349136,"2025-03-31":20.177611,"2025-06-30":19.383454,"2025-09-30":18.047618,"2025-12-31":17.308896,"2026-03-31":17.320821,"2026-06-30":16.381906},"pcf_high":{"2021-12-31":58.034911,"2022-03-31":45.37938,"2022-06-30":46.497579,"2022-09-30":40.325301,"2022-12-31":34.150232,"2023-03-31":30.775944,"2023-06-30":22.594685,"2023-09-30":23.93713,"2023-12-31":26.222825,"2024-03-31":26.312996,"2024-06-30":25.302184,"2024-09-30":26.637015,"2024-12-31":24.102822,"2025-03-31":24.22437,"2025-06-30":23.840175,"2025-09-30":22.210209,"2025-12-31":21.732288,"2026-03-31":19.292031,"2026-06-30":18.540089},"pcf_low":{"2021-12-31":36.649751,"2022-03-31":29.50956,"2022-06-30":22.397812,"2022-09-30":17.847079,"2022-12-31":16.645553,"2023-03-31":15.159468,"2023-06-30":14.636755,"2023-09-30":13.308813,"2023-12-31":15.13888,"2024-03-31":16.471829,"2024-06-30":17.164503,"2024-09-30":17.898971,"2024-12-31":16.196099,"2025-03-31":16.549366,"2025-06-30":15.609392,"2025-09-30":14.54217,"2025-12-31":14.22925,"2026-03-31":14.342816,"2026-06-30":14.051515},"pfcf":{"2021-12-31":45.936575,"2022-03-31":37.042396,"2022-06-30":23.472553,"2022-09-30":20.638322,"2022-12-31":16.817142,"2023-03-31":22.267425,"2023-06-30":22.167843,"2023-09-30":21.61428},"pfcf_avg":{"2021-12-31":46.541884,"2022-03-31":35.868814,"2022-06-30":35.303068,"2022-09-30":28.331761,"2022-12-31":24.516867,"2023-03-31":20.498648,"2023-06-30":19.085908,"2023-09-30":18.506514},"pfcf_high":{"2021-12-31":58.680947,"2022-03-31":45.75252,"2022-06-30":46.836259,"2022-09-30":40.581103,"2022-12-31":34.401382,"2023-03-31":30.979286,"2023-06-30":22.76286,"2023-09-30":24.153615},"pfcf_low":{"2021-12-31":37.05773,"2022-03-31":29.752208,"2022-06-30":22.560954,"2022-09-30":17.960292,"2022-12-31":16.767969,"2023-03-31":15.25963,"2023-06-30":14.745698,"2023-09-30":13.429177},"evs_avg":{"2021-12-31":16.614152,"2022-03-31":14.46659,"2022-06-30":12.72301,"2022-09-30":10.787412,"2022-12-31":9.030114,"2023-03-31":7.933245,"2023-06-30":7.261669,"2023-09-30":7.24894,"2023-12-31":7.667756,"2024-03-31":8.0536,"2024-06-30":8.174034,"2024-09-30":7.638473,"2024-12-31":7.50508,"2025-03-31":7.03015,"2025-06-30":6.402843,"2025-09-30":6.119097,"2025-12-31":5.833031,"2026-03-31":5.498502,"2026-06-30":5.321306},"evs_high":{"2021-12-31":21.222673,"2022-03-31":18.758636,"2022-06-30":17.229564,"2022-09-30":15.862867,"2022-12-31":13.037302,"2023-03-31":12.494681,"2023-06-30":8.837679,"2023-09-30":9.746054,"2023-12-31":9.455425,"2024-03-31":9.954091,"2024-06-30":9.624952,"2024-09-30":9.257594,"2024-12-31":9.032656,"2025-03-31":8.609655,"2025-06-30":8.060835,"2025-09-30":7.717493,"2025-12-31":7.511903,"2026-03-31":6.21002,"2026-06-30":6.118385},"evs_low":{"2021-12-31":13.013551,"2022-03-31":11.810425,"2022-06-30":7.744072,"2022-09-30":6.490045,"2022-12-31":5.888707,"2023-03-31":5.653093,"2023-06-30":5.401374,"2023-09-30":5.003771,"2023-12-31":5.11439,"2024-03-31":5.89885,"2024-06-30":6.245936,"2024-09-30":5.940523,"2024-12-31":5.814986,"2025-03-31":5.613998,"2025-06-30":4.998814,"2025-09-30":4.773038,"2025-12-31":4.664169,"2026-03-31":4.423575,"2026-06-30":4.460625},"evb_avg":{"2021-12-31":231.875314,"2022-03-31":109.816069,"2022-06-30":72.736951,"2022-09-30":52.724253,"2022-12-31":42.08569,"2023-03-31":38.334173,"2023-06-30":33.733813,"2023-09-30":30.946702,"2023-12-31":50.092975,"2024-03-31":50.78628,"2024-06-30":53.734812,"2024-09-30":50.891851,"2024-12-31":32.636661,"2025-03-31":31.711907,"2025-06-30":28.462541,"2025-09-30":27.016775,"2025-12-31":28.066876,"2026-03-31":26.82853,"2026-06-30":25.57453},"evb_high":{"2021-12-31":296.194108,"2022-03-31":142.397046,"2022-06-30":98.500749,"2022-09-30":77.530902,"2022-12-31":60.761563,"2023-03-31":60.375451,"2023-06-30":41.05511,"2023-09-30":41.607219,"2023-12-31":61.771708,"2024-03-31":62.770841,"2024-06-30":63.272919,"2024-09-30":61.679358,"2024-12-31":39.279495,"2025-03-31":38.836803,"2025-06-30":35.832812,"2025-09-30":34.073945,"2025-12-31":36.14513,"2026-03-31":30.300201,"2026-06-30":29.405344},"evb_low":{"2021-12-31":181.623549,"2022-03-31":89.653084,"2022-06-30":44.272556,"2022-09-30":31.720561,"2022-12-31":27.444868,"2023-03-31":27.316268,"2023-06-30":25.09188,"2023-09-30":21.361775,"2023-12-31":33.411996,"2024-03-31":37.19835,"2024-06-30":41.059801,"2024-09-30":39.579144,"2024-12-31":25.287103,"2025-03-31":25.323863,"2025-06-30":22.221214,"2025-09-30":21.073712,"2025-12-31":22.442647,"2026-03-31":21.583702,"2026-06-30":21.438044},"earnings_yield":{"2021-12-31":-0.342363,"2022-03-31":0.80732,"2022-06-30":1.951502,"2022-09-30":2.465727,"2022-12-31":3.263158,"2023-03-31":2.411576,"2023-06-30":2.668539,"2023-09-30":6.019969,"2023-12-31":5.318055,"2024-03-31":4.528371,"2024-06-30":4.847326,"2024-09-30":2.247457,"2024-12-31":3.127616,"2025-03-31":3.298175,"2025-06-30":3.105637,"2025-09-30":3.450832,"2025-12-31":2.969349,"2026-03-31":3.207159,"2026-06-30":3.067785},"fcf_yield":{"2021-12-31":2.176915,"2022-03-31":2.699609,"2022-06-30":4.260295,"2022-09-30":4.845355,"2022-12-31":5.946313,"2023-03-31":4.490865,"2023-06-30":4.511039,"2023-09-30":4.626571},"peg":{"2022-12-31":-0.051987,"2023-03-31":0.339273,"2023-06-30":0.540692,"2023-09-30":0.075879,"2023-12-31":0.117894,"2024-03-31":0.148208,"2024-06-30":0.179528,"2024-09-30":-0.679347,"2024-12-31":-0.739573,"2025-03-31":-0.641612,"2025-06-30":-0.730452,"2025-09-30":0.616334,"2025-12-31":-17.301774,"2026-03-31":11.168198,"2026-06-30":4.784746},"price":{"2021-03-31":174.4,"2021-06-30":149.67,"2021-09-30":175.88,"2021-12-31":166.49,"2022-03-31":167.22,"2022-06-30":103.51,"2022-09-30":105.04,"2022-12-31":85.5,"2023-03-31":124.4,"2023-06-30":128.16,"2023-09-30":137.21,"2023-12-31":136.14,"2024-03-31":164.96,"2024-06-30":151.63,"2024-09-30":126.81,"2024-12-31":131.41,"2025-03-31":119.46,"2025-06-30":132.34,"2025-09-30":121.42,"2025-12-31":135.72,"2026-03-31":126.28,"2026-06-30":143.1},"price_avg":{"2021-03-31":178.3425,"2021-06-30":169.508621,"2021-09-30":164.26119,"2021-12-31":168.683846,"2022-03-31":161.922115,"2022-06-30":155.680577,"2022-09-30":144.196226,"2022-12-31":124.646154,"2023-03-31":114.518491,"2023-06-30":110.342264,"2023-09-30":117.481538,"2023-12-31":126.640778,"2024-03-31":138.701884,"2024-06-30":144.954255,"2024-09-30":141.250544,"2024-12-31":141.988254,"2025-03-31":137.786056,"2025-06-30":131.24388,"2025-09-30":131.167,"2025-12-31":128.56456,"2026-03-31":127.634462,"2026-06-30":130.038486},"price_high":{"2021-03-31":212.68,"2021-06-30":212.68,"2021-09-30":212.68,"2021-12-31":212.68,"2022-03-31":206.54,"2022-06-30":206.54,"2022-09-30":206.54,"2022-12-31":174.9,"2023-03-31":173.07,"2023-06-30":131.6,"2023-09-30":153.33,"2023-12-31":153.33,"2024-03-31":168.18,"2024-06-30":168.18,"2024-09-30":168.18,"2024-12-31":168.18,"2025-03-31":165.42,"2025-06-30":161.42,"2025-09-30":161.42,"2025-12-31":161.42,"2026-03-31":142.16,"2026-06-30":147.17},"price_low":{"2021-03-31":139.25,"2021-06-30":134.71,"2021-09-30":134.31,"2021-12-31":134.31,"2022-03-31":134.31,"2022-06-30":99.49,"2022-09-30":91.41,"2022-12-31":85.25,"2023-03-31":85.25,"2023-06-30":85.25,"2023-09-30":85.25,"2023-12-31":88.52,"2024-03-31":105.28,"2024-06-30":114.09,"2024-09-30":113.01,"2024-12-31":113.01,"2025-03-31":113.01,"2025-06-30":105.69,"2025-09-30":105.69,"2025-12-31":105.69,"2026-03-31":105.69,"2026-06-30":111.54},"ev_avg":{"2021-12-31":99548013968.0769,"2022-03-31":95678567639.4231,"2022-06-30":93929806842.45192,"2022-09-30":86619146207.54718,"2022-12-31":75843925838.46155,"2023-03-31":69083200851.88678,"2023-06-30":65993728020.094345,"2023-09-30":69593778846.15385,"2023-12-31":76041136638.8889,"2024-03-31":82476918949.27538,"2024-06-30":85868230053.1915,"2024-09-30":82801042008.3682,"2024-12-31":83321394444.44446,"2025-03-31":78962647808.76495,"2025-06-30":74144918650.00002,"2025-09-30":73080377000,"2025-12-31":71402132280,"2026-03-31":69539549302.78883,"2026-06-30":70023063087.64941},"shares_out":{"2021-12-31":627626500,"2022-03-31":636215000,"2022-06-30":654164250,"2022-09-30":653700000,"2022-12-31":669727250,"2023-03-31":678398750,"2023-06-30":673764750,"2023-09-30":668750000,"2023-12-31":664250000,"2024-03-31":660250000,"2024-06-30":656250000,"2024-09-30":651750000,"2024-12-31":647500000,"2025-03-31":642000000,"2025-06-30":636250000,"2025-09-30":631000000,"2025-12-31":625500000,"2026-03-31":619500000,"2026-06-30":612250000},"shares_dil":{"2021-12-31":627626500,"2022-03-31":636215000,"2022-06-30":654164250,"2022-09-30":653700000,"2022-12-31":669727250,"2023-03-31":678398750,"2023-06-30":673764750,"2023-09-30":668750000,"2023-12-31":664250000,"2024-03-31":660250000,"2024-06-30":656250000,"2024-09-30":651750000,"2024-12-31":647500000,"2025-03-31":642000000,"2025-06-30":636250000,"2025-09-30":631000000,"2025-12-31":625500000,"2026-03-31":619500000,"2026-06-30":612250000},"rev_ps":{"2021-12-31":9.546697,"2022-03-31":10.395481,"2022-06-30":11.285655,"2022-09-30":12.283387,"2022-12-31":12.540926,"2023-03-31":12.836201,"2023-06-30":13.488322,"2023-09-30":14.355957,"2023-12-31":14.92962,"2024-03-31":15.510791,"2024-06-30":16.007619,"2024-09-30":16.632144,"2024-12-31":17.145946,"2025-03-31":17.495327,"2025-06-30":18.200393,"2025-09-30":18.9271,"2025-12-31":19.569944,"2026-03-31":20.414851,"2026-06-30":21.492854},"ebit_ps":{"2021-12-31":0.684033,"2022-03-31":1.369446,"2022-06-30":1.974065,"2022-09-30":2.513188,"2022-12-31":2.690843,"2023-03-31":2.656448,"2023-06-30":2.903548,"2023-09-30":3.362732,"2023-12-31":2.285284,"2024-03-31":2.459674,"2024-06-30":2.435048,"2024-09-30":2.496356,"2024-12-31":3.942857,"2025-03-31":3.878505,"2025-06-30":4.094303,"2025-09-30":4.286846,"2025-12-31":4.067146,"2026-03-31":4.184019,"2026-06-30":4.472029},"eps":{"2021-12-31":-0.57,"2022-03-31":1.35,"2022-06-30":2.02,"2022-09-30":2.59,"2022-12-31":2.79,"2023-03-31":3,"2023-06-30":3.42,"2023-09-30":8.26,"2023-12-31":7.24,"2024-03-31":7.47,"2024-06-30":7.35,"2024-09-30":2.85,"2024-12-31":4.11,"2025-03-31":3.94,"2025-06-30":4.11,"2025-09-30":4.19,"2025-12-31":4.03,"2026-03-31":4.05,"2026-06-30":4.39},"cfo_ps":{"2021-12-31":3.664691,"2022-03-31":4.551406,"2022-06-30":4.441952,"2022-09-30":5.121846,"2022-12-31":5.121488,"2023-03-31":5.623548,"2023-06-30":5.824379,"2023-09-30":6.40553,"2023-12-31":5.847196,"2024-03-31":6.391518,"2024-06-30":6.646857,"2024-09-30":6.313771,"2024-12-31":6.977606,"2025-03-31":6.82866,"2025-06-30":6.770923,"2025-09-30":7.267829,"2025-12-31":7.427658,"2026-03-31":7.368846,"2026-06-30":7.937934},"fcf_ps":{"2021-12-31":3.624345,"2022-03-31":4.514287,"2022-06-30":4.409831,"2022-09-30":5.089561,"2022-12-31":5.084098,"2023-03-31":5.586636,"2023-06-30":5.781347,"2023-09-30":6.348118},"cash_ps":{"2021-12-31":13.260176,"2022-03-31":14.652734,"2022-06-30":15.126903,"2022-09-30":14.727835,"2022-12-31":14.367043,"2023-03-31":15.616184,"2023-06-30":15.346603,"2023-09-30":16.391776,"2023-12-31":15.16146,"2024-03-31":16.801212,"2024-06-30":17.144381,"2024-09-30":17.265823,"2024-12-31":16.387645,"2025-03-31":17.900312,"2025-06-30":17.84833,"2025-09-30":18.51664,"2025-12-31":17.608313,"2026-03-31":19.378531,"2026-06-30":19.712536},"bvps":{"2021-12-31":7.609164,"2022-03-31":7.44625,"2022-06-30":8.017902,"2022-09-30":8.475044,"2022-12-31":8.301887,"2023-03-31":7.799248,"2023-06-30":7.508555,"2023-09-30":13.641869,"2023-12-31":12.292059,"2024-03-31":11.959106,"2024-06-30":12.193524,"2024-09-30":13.023399,"2024-12-31":12.991506,"2025-03-31":12.362928,"2025-06-30":12.231041,"2025-09-30":13.645008,"2025-12-31":13.107914,"2026-03-31":12.326069,"2026-06-30":12.738261},"tbvps":{"2021-12-31":6.485885,"2022-03-31":6.348293,"2022-06-30":6.960302,"2022-09-30":7.42765,"2022-12-31":7.280576,"2023-03-31":7.799248,"2023-06-30":7.508555,"2023-09-30":13.641869,"2023-12-31":12.292059,"2024-03-31":11.959106,"2024-06-30":12.193524,"2024-09-30":13.023399,"2024-12-31":12.991506,"2025-03-31":12.362928,"2025-06-30":12.231041,"2025-09-30":13.645008,"2025-12-31":13.107914,"2026-03-31":12.326069,"2026-06-30":12.738261},"buyback_ps":{"2022-09-30":1.529754,"2022-12-31":2.239718,"2023-03-31":2.9378,"2023-06-30":3.710494,"2023-09-30":2.990654,"2023-12-31":3.39029,"2024-03-31":3.800076,"2024-06-30":4.192,"2024-09-30":5.130802,"2024-12-31":5.297297,"2025-03-31":5.431464,"2025-06-30":5.890766,"2025-09-30":5.597464,"2025-12-31":6.057554,"2026-03-31":6.569814,"2026-06-30":6.714577},"fcf_margin":{"2021-12-31":37.964388,"2022-03-31":43.425473,"2022-06-30":39.07466,"2022-09-30":41.434508,"2022-12-31":40.540052,"2023-03-31":43.522503,"2023-06-30":42.861871,"2023-09-30":44.219402}},"masked":{"tax_rate_pct":{"annual":{"2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss"},"ttm":{"2021-12-31":"a loss"}},"pe":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share"}},"pe_avg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share"}},"pe_high":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share"}},"pe_low":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share"}},"ev_ebit":{"annual":{"2020-12-31":"an operating loss"}},"debt_ebit":{"annual":{"2020-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2020-12-31":"an operating loss"}},"evb_avg":{"annual":{"2020-12-31":"an operating loss"}},"evb_high":{"annual":{"2020-12-31":"an operating loss"}},"evb_low":{"annual":{"2020-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2020-12-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2020-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2020-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2020-12-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2020-12-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2020-12-31":"negative operating cash flow"}},"peg":{"annual":{"2021-12-31":"a loss per share"}},"roic":{"annual":{"2021-12-31":"negative invested capital","2022-12-31":"negative invested capital","2023-12-31":"negative invested capital","2024-12-31":"negative invested capital","2025-12-31":"negative invested capital"},"ttm":{"2022-03-31":"negative invested capital","2022-06-30":"negative invested capital","2022-09-30":"negative invested capital","2022-12-31":"negative invested capital","2023-03-31":"negative invested capital","2023-06-30":"negative invested capital","2023-09-30":"negative invested capital","2023-12-31":"negative invested capital","2024-03-31":"negative invested capital","2024-06-30":"negative invested capital","2024-09-30":"negative invested capital","2024-12-31":"negative invested capital","2025-03-31":"negative invested capital","2025-06-30":"negative invested capital","2025-09-30":"negative invested capital","2025-12-31":"negative invested capital","2026-03-31":"negative invested capital","2026-06-30":"negative invested capital"}}}}