{"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":"ANET","kind":"industrial","as_of":"2026-08-05","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":{"2014-12-31":21.752475,"2015-12-31":17.727953,"2016-12-31":19.300391,"2017-12-31":30.501124,"2018-12-31":17.235211,"2019-12-31":34.117952,"2020-12-31":20.420253,"2021-12-31":23.040596,"2022-12-31":30.514033,"2023-12-31":34.487267,"2024-12-31":33.136705,"2025-12-31":31.400419},"roa":{"2014-12-31":14.77615,"2015-12-31":12.288924,"2016-12-31":12.75151,"2017-12-31":20.201166,"2018-12-31":11.839231,"2019-12-31":23.66409,"2020-12-31":14.221025,"2021-12-31":16.057024,"2022-12-31":21.622117,"2023-12-31":24.964646,"2024-12-31":23.776303,"2025-12-31":20.968263},"roc":{"2014-12-31":24.505525,"2015-12-31":18.430915,"2016-12-31":19.524478,"2017-12-31":29.863885,"2018-12-31":11.135713,"2019-12-31":31.67547,"2020-12-31":19.337447,"2021-12-31":22.888622,"2022-12-31":29.459021,"2023-12-31":32.141005,"2024-12-31":29.884795,"2025-12-31":28.492165},"roic":{"2014-12-31":106.129875,"2015-12-31":119.634868,"2016-12-31":108.616349,"2017-12-31":207.51519,"2018-12-31":111.684168,"2019-12-31":408.929693,"2020-12-31":194.550447,"2021-12-31":164.154708,"2022-12-31":107.35887,"2023-12-31":95.518191,"2024-12-31":131.823353,"2025-12-31":192.005068},"gross_margin":{"2012-12-31":68.330162,"2013-12-31":66.036033,"2014-12-31":67.126686,"2015-12-31":64.895635,"2016-12-31":64.039774,"2017-12-31":64.498726,"2018-12-31":63.837352,"2019-12-31":64.061648,"2020-12-31":63.94297,"2021-12-31":63.797673,"2022-12-31":61.070684,"2023-12-31":61.948412,"2024-12-31":64.132648,"2025-12-31":64.056098},"ebitda_margin":{"2012-12-31":21.54823,"2013-12-31":19.708546,"2014-12-31":23.203665,"2015-12-31":19.458065,"2016-12-31":23.305499,"2017-12-31":29.821175,"2018-12-31":13.991928,"2019-12-31":34.787444,"2020-12-31":31.708228,"2021-12-31":33.075331,"2022-12-31":36.286088,"2023-12-31":39.723759,"2024-12-31":42.932905,"2025-12-31":43.624593},"op_margin":{"2012-12-31":20.628412,"2013-12-31":18.312183,"2014-12-31":21.488052,"2015-12-31":17.825884,"2016-12-31":21.55651,"2017-12-31":28.567367,"2018-12-31":12.705724,"2019-12-31":33.424814,"2020-12-31":30.191171,"2021-12-31":31.367958,"2022-12-31":34.855009,"2023-12-31":38.518503,"2024-12-31":42.047046,"2025-12-31":42.818437},"incr_op_margin":{"2013-12-31":15.642728,"2014-12-31":26.63517,"2015-12-31":9.387143,"2016-12-31":32.273232,"2017-12-31":43.879045,"2018-12-31":-38.980924,"2019-12-31":205.303138,"2020-12-31":113.837801,"2021-12-31":35.693271,"2022-12-31":42.027374,"2023-12-31":49.372083,"2024-12-31":60.138253,"2025-12-31":45.516076},"pretax_margin":{"2012-12-31":17.04945,"2013-12-31":16.132649,"2014-12-31":20.802389,"2015-12-31":17.432016,"2016-12-31":21.451654,"2017-12-31":28.839997,"2018-12-31":13.424057,"2019-12-31":35.76836,"2020-12-31":31.881734,"2021-12-31":31.576232,"2022-12-31":36.103266,"2023-12-31":41.330317,"2024-12-31":46.622389,"2025-12-31":47.189003},"net_margin":{"2012-12-31":11.038323,"2013-12-31":11.754479,"2014-12-31":14.868877,"2015-12-31":14.458369,"2016-12-31":16.311936,"2017-12-31":25.70797,"2018-12-31":15.251452,"2019-12-31":35.66868,"2020-12-31":27.380959,"2021-12-31":28.522505,"2022-12-31":30.86853,"2023-12-31":35.618791,"2024-12-31":40.725325,"2025-12-31":38.990861},"common_margin":{"2012-12-31":4.974975,"2013-12-31":5.751833,"2014-12-31":11.793921,"2015-12-31":14.221141,"2016-12-31":16.203538,"2017-12-31":25.659312,"2018-12-31":15.242666,"2019-12-31":35.651133,"2020-12-31":27.380959,"2021-12-31":28.522505,"2022-12-31":30.86853,"2023-12-31":35.618791,"2024-12-31":40.725325,"2025-12-31":38.990861},"tax_rate_pct":{"2012-12-31":35.257013,"2013-12-31":27.138567,"2014-12-31":28.523225,"2015-12-31":17.058537,"2016-12-31":23.959542,"2017-12-31":10.860013,"2018-12-31":-13.612834,"2019-12-31":0.278683,"2020-12-31":14.117096,"2021-12-31":9.670967,"2022-12-31":14.499341,"2023-12-31":13.819216,"2024-12-31":12.648567,"2025-12-31":17.372991},"total_debt":{"2013-12-31":98793000,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":37673000,"2018-12-31":35431000,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ebitda":{"2013-12-31":1.387698,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.076741,"2018-12-31":0.117704,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2013-12-31":-0.208886,"2014-12-31":-3.316194,"2015-12-31":-4.217267,"2016-12-31":-3.297764,"2017-12-31":-3.051223,"2018-12-31":-6.380735,"2019-12-31":-3.248621,"2020-12-31":-3.909504,"2021-12-31":-3.495446,"2022-12-31":-1.901948,"2023-12-31":-2.151301,"2024-12-31":-2.761694,"2025-12-31":-2.734492},"debt_ebit":{"2013-12-31":1.493515,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.080109,"2018-12-31":0.129619,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebit":{"2013-12-31":-0.224814,"2014-12-31":-3.58096,"2015-12-31":-4.60341,"2016-12-31":-3.565328,"2017-12-31":-3.18514,"2018-12-31":-7.026658,"2019-12-31":-3.381057,"2020-12-31":-4.105951,"2021-12-31":-3.685705,"2022-12-31":-1.980039,"2023-12-31":-2.218616,"2024-12-31":-2.819878,"2025-12-31":-2.785975},"ebitda_int":{"2016-12-31":83.915179,"2017-12-31":176.58705,"2018-12-31":111.446872},"ebitda_capex_int":{"2016-12-31":77.08514,"2017-12-31":171.091007,"2018-12-31":102.624213},"ebit_int":{"2016-12-31":77.617666,"2017-12-31":169.16259,"2018-12-31":101.202147},"int_exp":{"2016-12-31":3136000,"2017-12-31":2780000,"2018-12-31":2701000},"equity_assets":{"2013-12-31":21.324482,"2014-12-31":68.513223,"2015-12-31":67.950582,"2016-12-31":64.072615,"2017-12-31":67.53387,"2018-12-31":69.545776,"2019-12-31":69.163332,"2020-12-31":70.064312,"2021-12-31":69.380927,"2022-12-31":72.11106,"2023-12-31":72.576654,"2024-12-31":71.168209,"2025-12-31":63.606121},"debt_equity":{"2013-12-31":127.094376,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":2.266844,"2018-12-31":1.653036,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2013-12-31":55.965444,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":2.216597,"2018-12-31":1.626155,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2013-12-31":27.102217,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":1.530888,"2018-12-31":1.149617,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2013-12-31":-0.191311,"2014-12-31":-0.808873,"2015-12-31":-0.872073,"2016-12-31":-0.78337,"2017-12-31":-0.901299,"2018-12-31":-0.896112,"2019-12-31":-0.941162,"2020-12-31":-0.865246,"2021-12-31":-0.856662,"2022-12-31":-0.618879,"2023-12-31":-0.693715,"2024-12-31":-0.830777,"2025-12-31":-0.868437},"net_debt_capital":{"2013-12-31":-8.424303,"2014-12-31":-80.887344,"2015-12-31":-87.20729,"2016-12-31":-78.337004,"2017-12-31":-88.132117,"2018-12-31":-88.153955,"2019-12-31":-94.116184,"2020-12-31":-86.524585,"2021-12-31":-85.666189,"2022-12-31":-61.887851,"2023-12-31":-69.371479,"2024-12-31":-83.077712,"2025-12-31":-86.843701},"ebitda":{"2012-12-31":41676000,"2013-12-31":71192000,"2014-12-31":135534000,"2015-12-31":162979000,"2016-12-31":263158000,"2017-12-31":490912000,"2018-12-31":301018000,"2019-12-31":838623000,"2020-12-31":734842000,"2021-12-31":975073000,"2022-12-31":1589806000,"2023-12-31":2327879000,"2024-12-31":3006654000,"2025-12-31":3928700000},"ebitda_capex":{"2012-12-31":38364000,"2013-12-31":50876000,"2014-12-31":122400000,"2015-12-31":142990000,"2016-12-31":241739000,"2017-12-31":475633000,"2018-12-31":277188000,"2019-12-31":822872000,"2020-12-31":719458000,"2021-12-31":910337000,"2022-12-31":1545162000,"2023-12-31":2293445000,"2024-12-31":2974622000,"2025-12-31":3809200000},"ebit":{"2012-12-31":39897000,"2013-12-31":66148000,"2014-12-31":125513000,"2015-12-31":149308000,"2016-12-31":243409000,"2017-12-31":470272000,"2018-12-31":273347000,"2019-12-31":805774000,"2020-12-31":699684000,"2021-12-31":924739000,"2022-12-31":1527106000,"2023-12-31":2257249000,"2024-12-31":2944616000,"2025-12-31":3856100000},"cash_ratio":{"2013-12-31":0.542953,"2014-12-31":3.113165,"2015-12-31":2.924655,"2016-12-31":1.888429,"2017-12-31":2.897793,"2018-12-31":3.225283,"2019-12-31":4.562865,"2020-12-31":3.73953,"2021-12-31":3.071027,"2022-12-31":2.337578,"2023-12-31":2.609084,"2024-12-31":3.039086,"2025-12-31":1.99814},"current_ratio":{"2013-12-31":1.350724,"2014-12-31":4.706413,"2015-12-31":4.145883,"2016-12-31":3.320892,"2017-12-31":4.277048,"2018-12-31":4.476149,"2019-12-31":5.814415,"2020-12-31":4.994511,"2021-12-31":4.336412,"2022-12-31":4.29116,"2023-12-31":4.3712,"2024-12-31":4.359388,"2025-12-31":3.047894},"quick_ratio":{"2013-12-31":0.915541,"2014-12-31":3.784911,"2015-12-31":3.538511,"2016-12-31":2.439222,"2017-12-31":3.364567,"2018-12-31":3.772315,"2019-12-31":5.219378,"2020-12-31":4.246583,"2021-12-31":3.536422,"2022-12-31":3.051202,"2023-12-31":3.147992,"2024-12-31":3.456504,"2025-12-31":2.349093},"cfo_avg_cl":{"2014-12-31":0.745653,"2015-12-31":1.253527,"2016-12-31":0.501883,"2017-12-31":1.276713,"2018-12-31":0.885454,"2019-12-31":1.600285,"2020-12-31":1.07684,"2021-12-31":1.081807,"2022-12-31":0.410103,"2023-12-31":1.266129,"2024-12-31":1.594372,"2025-12-31":1.07832},"cfo_liab":{"2013-12-31":0.120814,"2014-12-31":0.516418,"2015-12-31":0.639655,"2016-12-31":0.280584,"2017-12-31":0.790575,"2018-12-31":0.536035,"2019-12-31":0.746189,"2020-12-31":0.518187,"2021-12-31":0.578562,"2022-12-31":0.260804,"2023-12-31":0.742998,"2024-12-31":0.915814,"2025-12-31":0.617666},"cfo_capex":{"2012-12-31":7.942633,"2013-12-31":1.705454,"2014-12-31":10.040734,"2015-12-31":11.895743,"2016-12-31":8.137401,"2017-12-31":41.339551,"2018-12-31":21.112841,"2019-12-31":61.141134,"2020-12-31":47.784321,"2021-12-31":15.692289,"2022-12-31":11.038729,"2023-12-31":59.069931,"2024-12-31":115.766577,"2025-12-31":36.584937},"wc":{"2013-12-31":73422000,"2014-12-31":535106000,"2015-12-31":739317000,"2016-12-31":1066573000,"2017-12-31":1736524000,"2018-12-31":2108298000,"2019-12-31":2874562000,"2020-12-31":3068755000,"2021-12-31":3702847000,"2022-12-31":4257217000,"2023-12-31":6470800000,"2024-12-31":9178593000,"2025-12-31":11010500000},"wc_assets":{"2013-12-31":20.142105,"2014-12-31":65.97914,"2015-12-31":63.740268,"2016-12-31":61.687026,"2017-12-31":70.565737,"2018-12-31":68.407191,"2019-12-31":68.682505,"2020-12-31":64.756435,"2021-12-31":64.572201,"2022-12-31":62.833349,"2023-12-31":65.054049,"2024-12-31":65.356342,"2025-12-31":56.613329},"cash_assets":{"2013-12-31":31.181828,"2014-12-31":55.418527,"2015-12-31":59.257861,"2016-12-31":50.192567,"2017-12-31":62.399121,"2018-12-31":63.470402,"2019-12-31":65.093888,"2020-12-31":60.622855,"2021-12-31":59.435996,"2022-12-31":44.627986,"2023-12-31":50.347498,"2024-12-31":59.12492,"2025-12-31":55.237909},"cash_debt":{"2013-12-31":1.150527,"2017-12-31":40.760093,"2018-12-31":55.210042},"fcf_debt":{"2013-12-31":0.145071,"2017-12-31":16.36047,"2018-12-31":13.527391},"liab_equity":{"2013-12-31":3.689446,"2014-12-31":0.459572,"2015-12-31":0.471658,"2016-12-31":0.560729,"2017-12-31":0.480738,"2018-12-31":0.437902,"2019-12-31":0.445853,"2020-12-31":0.42726,"2021-12-31":0.441318,"2022-12-31":0.38675,"2023-12-31":0.379215,"2024-12-31":0.405122,"2025-12-31":0.572176},"altman_z":{"2014-12-31":12.297464,"2015-12-31":10.783356,"2016-12-31":8.830916,"2017-12-31":15.671728,"2018-12-31":12.305375,"2019-12-31":9.895417,"2020-12-31":11.713424,"2021-12-31":17.535916,"2022-12-31":14.619152,"2023-12-31":18.956363,"2024-12-31":23.385375,"2025-12-31":16.432936},"ar_turnover":{"2014-12-31":6.676222,"2015-12-31":6.943904,"2016-12-31":5.68303,"2017-12-31":6.578626,"2018-12-31":7.429748,"2019-12-31":6.66158,"2020-12-31":5.930728,"2021-12-31":6.507456,"2022-12-31":6.086822,"2023-12-31":5.987419,"2024-12-31":6.440042,"2025-12-31":5.949505},"dso":{"2014-12-31":54.671639,"2015-12-31":52.564095,"2016-12-31":64.226297,"2017-12-31":55.482711,"2018-12-31":49.126834,"2019-12-31":54.791804,"2020-12-31":61.543879,"2021-12-31":56.089507,"2022-12-31":59.965607,"2023-12-31":60.961163,"2024-12-31":56.676652,"2025-12-31":61.349644},"inv_turnover":{"2014-12-31":2.646657,"2015-12-31":3.456443,"2016-12-31":2.471257,"2017-12-31":2.153786,"2018-12-31":2.726185,"2019-12-31":3.408335,"2020-12-31":2.309977,"2021-12-31":1.889312,"2022-12-31":1.758525,"2023-12-31":1.37865,"2024-12-31":1.329105,"2025-12-31":1.586115},"dio":{"2014-12-31":137.909799,"2015-12-31":105.599877,"2016-12-31":147.698116,"2017-12-31":169.468992,"2018-12-31":133.886708,"2019-12-31":107.090422,"2020-12-31":158.010249,"2021-12-31":193.192052,"2022-12-31":207.560267,"2023-12-31":264.751844,"2024-12-31":274.620962,"2025-12-31":230.12207},"ap_turnover":{"2014-12-31":7.309427,"2015-12-31":7.697751,"2016-12-31":6.579827,"2017-12-31":8.877872,"2018-12-31":10.660564,"2019-12-31":9.322702,"2020-12-31":7.383812,"2021-12-31":6.336301,"2022-12-31":7.838156,"2023-12-31":6.679998,"2024-12-31":6.155279,"2025-12-31":6.268397},"dpo":{"2014-12-31":49.935513,"2015-12-31":47.416446,"2016-12-31":55.472582,"2017-12-31":41.113456,"2018-12-31":34.238337,"2019-12-31":39.15174,"2020-12-31":49.432461,"2021-12-31":57.604588,"2022-12-31":46.567078,"2023-12-31":54.640732,"2024-12-31":59.298697,"2025-12-31":58.228607},"ccc":{"2014-12-31":142.645925,"2015-12-31":110.747526,"2016-12-31":156.45183,"2017-12-31":183.838248,"2018-12-31":148.775204,"2019-12-31":122.730486,"2020-12-31":170.121667,"2021-12-31":191.676971,"2022-12-31":220.958796,"2023-12-31":271.072275,"2024-12-31":271.998917,"2025-12-31":233.243107},"inv_to_cash":{"2014-12-31":192.581438,"2015-12-31":158.163972,"2016-12-31":211.924412,"2017-12-31":224.951703,"2018-12-31":183.013542,"2019-12-31":161.882226,"2020-12-31":219.554128,"2021-12-31":249.281559,"2022-12-31":267.525874,"2023-12-31":325.713007,"2024-12-31":331.297614,"2025-12-31":291.471713},"inventories":{"2013-12-31":67094000,"2014-12-31":78006000,"2015-12-31":92129000,"2016-12-31":236490000,"2017-12-31":306198000,"2018-12-31":264557000,"2019-12-31":243825000,"2020-12-31":479668000,"2021-12-31":650117000,"2022-12-31":1289706000,"2023-12-31":1945180000,"2024-12-31":1834572000,"2025-12-31":2247100000},"asset_turnover":{"2014-12-31":0.993764,"2015-12-31":0.849952,"2016-12-31":0.781729,"2017-12-31":0.785794,"2018-12-31":0.776269,"2019-12-31":0.663442,"2020-12-31":0.519376,"2021-12-31":0.56296,"2022-12-31":0.700458,"2023-12-31":0.700884,"2024-12-31":0.583821,"2025-12-31":0.537774},"mcap":{"2014-12-31":4277667840,"2015-12-31":5308845440,"2016-12-31":6854504800,"2017-12-31":17359237120,"2018-12-31":15569447680,"2019-12-31":15620022720,"2020-12-31":22133117440,"2021-12-31":44232220560,"2022-12-31":37244170400,"2023-12-31":73539942400,"2024-12-31":139415247020,"2025-12-31":164639195000},"ev_cash":{"2013-12-31":113664000,"2014-12-31":449457000,"2015-12-31":687326000,"2016-12-31":867833000,"2017-12-31":1535555000,"2018-12-31":1956147000,"2019-12-31":2724368000,"2020-12-31":2872868000,"2021-12-31":3408315000,"2022-12-31":3023729000,"2023-12-31":5007968000,"2024-12-31":8303457000,"2025-12-31":10743000000},"ev_pref":{"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"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":{"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2013-12-31":98793000,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":37673000,"2018-12-31":35431000,"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":{"2014-12-31":3828210840,"2015-12-31":4621519440,"2016-12-31":5986671800,"2017-12-31":15861355120,"2018-12-31":13648731680,"2019-12-31":12895654720,"2020-12-31":19260249440,"2021-12-31":40823905560,"2022-12-31":34220441400,"2023-12-31":68531974400,"2024-12-31":131111790020,"2025-12-31":153896195000},"capital":{"2013-12-31":176525000,"2014-12-31":555658000,"2015-12-31":788152000,"2016-12-31":1107820000,"2017-12-31":1699587000,"2018-12-31":2178820000,"2019-12-31":2894686000,"2020-12-31":3320291000,"2021-12-31":3978600000,"2022-12-31":4885820000,"2023-12-31":7219059000,"2024-12-31":9994807000,"2025-12-31":12370500000},"debt_capital_ev":{"2013-12-31":55.965444,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":2.216597,"2018-12-31":1.626155,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.002375,"2018-12-31":0.002596,"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_sales":{"2014-12-31":6.553966,"2015-12-31":5.517633,"2016-12-31":5.301848,"2017-12-31":9.635214,"2018-12-31":6.344208,"2019-12-31":5.349327,"2020-12-31":8.310744,"2021-12-31":13.847827,"2022-12-31":7.81055,"2023-12-31":11.694541,"2024-12-31":18.721842,"2025-12-31":17.088754},"ev_ebitda":{"2014-12-31":28.245391,"2015-12-31":28.356533,"2016-12-31":22.749344,"2017-12-31":32.309976,"2018-12-31":45.341912,"2019-12-31":15.377177,"2020-12-31":26.210055,"2021-12-31":41.867538,"2022-12-31":21.524916,"2023-12-31":29.439663,"2024-12-31":43.607209,"2025-12-31":39.172295},"ev_ebit":{"2014-12-31":30.500513,"2015-12-31":30.952926,"2016-12-31":24.595113,"2017-12-31":33.728045,"2018-12-31":49.931888,"2019-12-31":16.004059,"2020-12-31":27.527069,"2021-12-31":44.146408,"2022-12-31":22.408688,"2023-12-31":30.360839,"2024-12-31":44.525938,"2025-12-31":39.909804},"ev_cfo":{"2014-12-31":29.029087,"2015-12-31":19.435788,"2016-12-31":34.347926,"2017-12-31":25.111902,"2018-12-31":27.128237,"2019-12-31":13.390654,"2020-12-31":26.200357,"2021-12-31":40.186705,"2022-12-31":69.438999,"2023-12-31":33.692971,"2024-12-31":35.356926,"2025-12-31":35.201216},"ev_fcf":{"2014-12-31":32.240008,"2015-12-31":21.219585,"2016-12-31":39.160312,"2017-12-31":25.734415,"2018-12-31":28.477039,"2019-12-31":13.613307,"2020-12-31":26.760382,"2021-12-31":42.921929,"2022-12-31":76.35611,"2023-12-31":34.273185,"2024-12-31":35.665003,"2025-12-31":36.190432},"mcap_dil":{"2014-12-31":3563635200,"2015-12-31":5564345120,"2016-12-31":7087889600,"2017-12-31":18600663040,"2018-12-31":16634461440,"2019-12-31":16538137920,"2020-12-31":23089350400,"2021-12-31":45893654880,"2022-12-31":38405464240,"2023-12-31":74691635200,"2024-12-31":141597440810,"2025-12-31":167154971000},"ev_dil":{"2014-12-31":3114178200,"2015-12-31":4877019120,"2016-12-31":6220056600,"2017-12-31":17102781040,"2018-12-31":14713745440,"2019-12-31":13813769920,"2020-12-31":20216482400,"2021-12-31":42485339880,"2022-12-31":35381735240,"2023-12-31":69683667200,"2024-12-31":133293983810,"2025-12-31":156411971000},"ev_per_share":{"2014-12-31":3.651312,"2015-12-31":4.23949,"2016-12-31":5.284023,"2017-12-31":13.449851,"2018-12-31":11.273533,"2019-12-31":10.550975,"2020-12-31":15.802841,"2021-12-31":33.170642,"2022-12-31":27.876797,"2023-12-31":54.870354,"2024-12-31":103.946924,"2025-12-31":122.48006},"sales_base":{"2012-12-31":193408000,"2013-12-31":361224000,"2014-12-31":584106000,"2015-12-31":837591000,"2016-12-31":1129167000,"2017-12-31":1646186000,"2018-12-31":2151369000,"2019-12-31":2410706000,"2020-12-31":2317512000,"2021-12-31":2948037000,"2022-12-31":4381310000,"2023-12-31":5860168000,"2024-12-31":7003146000,"2025-12-31":9005700000},"ebitda_base":{"2012-12-31":41676000,"2013-12-31":71192000,"2014-12-31":135534000,"2015-12-31":162979000,"2016-12-31":263158000,"2017-12-31":490912000,"2018-12-31":301018000,"2019-12-31":838623000,"2020-12-31":734842000,"2021-12-31":975073000,"2022-12-31":1589806000,"2023-12-31":2327879000,"2024-12-31":3006654000,"2025-12-31":3928700000},"ebit_base":{"2012-12-31":39897000,"2013-12-31":66148000,"2014-12-31":125513000,"2015-12-31":149308000,"2016-12-31":243409000,"2017-12-31":470272000,"2018-12-31":273347000,"2019-12-31":805774000,"2020-12-31":699684000,"2021-12-31":924739000,"2022-12-31":1527106000,"2023-12-31":2257249000,"2024-12-31":2944616000,"2025-12-31":3856100000},"cfo_base":{"2012-12-31":26306000,"2013-12-31":34648000,"2014-12-31":131875000,"2015-12-31":237784000,"2016-12-31":174295000,"2017-12-31":631627000,"2018-12-31":503119000,"2019-12-31":963034000,"2020-12-31":735114000,"2021-12-31":1015856000,"2022-12-31":492813000,"2023-12-31":2034014000,"2024-12-31":3708235000,"2025-12-31":4371900000},"fcf_base":{"2012-12-31":22994000,"2013-12-31":14332000,"2014-12-31":118741000,"2015-12-31":217795000,"2016-12-31":152876000,"2017-12-31":616348000,"2018-12-31":479289000,"2019-12-31":947283000,"2020-12-31":719730000,"2021-12-31":951120000,"2022-12-31":448169000,"2023-12-31":1999580000,"2024-12-31":3676203000,"2025-12-31":4252400000},"pe":{"2014-12-31":50.620347,"2015-12-31":46.64751,"2016-12-31":38.732394,"2017-12-31":44.019139,"2018-12-31":50.689791,"2019-12-31":19.2354,"2020-12-31":36.363636,"2021-12-31":54.661597,"2022-12-31":28.421546,"2023-12-31":35.793313,"2024-12-31":49.565022,"2025-12-31":47.647273},"pe_avg":{"2014-12-31":57.212572,"2015-12-31":42.414877,"2016-12-31":29.768295,"2017-12-31":30.067055,"2018-12-31":63.344805,"2019-12-31":23.184886,"2020-12-31":28.134138,"2021-12-31":35.514185,"2022-12-31":27.7314,"2023-12-31":28.806754,"2024-12-31":37.289469,"2025-12-31":41.453847},"pe_high":{"2014-12-31":70.719603,"2015-12-31":51.915709,"2016-12-31":38.796415,"2017-12-31":45.245215,"2018-12-31":76.034687,"2019-12-31":30.553883,"2020-12-31":36.363636,"2021-12-31":54.661597,"2022-12-31":32.665105,"2023-12-31":36.291793,"2024-12-31":52.255605,"2025-12-31":58.92},"pe_low":{"2014-12-31":42.679901,"2015-12-31":33.908046,"2016-12-31":22.535211,"2017-12-31":16.776316,"2018-12-31":47.575877,"2019-12-31":17.429259,"2020-12-31":20.584702,"2021-12-31":25.961977,"2022-12-31":21.29274,"2023-12-31":17.088146,"2024-12-31":25.717489,"2025-12-31":23.407273},"pb":{"2014-12-31":7.698383,"2015-12-31":6.735814,"2016-12-31":6.187381,"2017-12-31":10.445328,"2018-12-31":7.263939,"2019-12-31":5.396103,"2020-12-31":6.666017,"2021-12-31":11.117534,"2022-12-31":7.622911,"2023-12-31":10.186915,"2024-12-31":13.948768,"2025-12-31":13.309017},"pb_avg":{"2014-12-31":8.700933,"2015-12-31":6.12463,"2016-12-31":4.755394,"2017-12-31":7.13463,"2018-12-31":9.077426,"2019-12-31":6.504051,"2020-12-31":5.157423,"2021-12-31":7.223173,"2022-12-31":7.437808,"2023-12-31":8.198514,"2024-12-31":10.494138,"2025-12-31":11.579046},"pb_high":{"2014-12-31":10.755093,"2015-12-31":7.496532,"2016-12-31":6.197608,"2017-12-31":10.736265,"2018-12-31":10.895909,"2019-12-31":8.571274,"2020-12-31":6.666017,"2021-12-31":11.117534,"2022-12-31":8.761071,"2023-12-31":10.328785,"2024-12-31":14.705962,"2025-12-31":16.457758},"pb_low":{"2014-12-31":6.490793,"2015-12-31":4.896259,"2016-12-31":3.599931,"2017-12-31":3.980862,"2018-12-31":6.81771,"2019-12-31":4.889426,"2020-12-31":3.773494,"2021-12-31":5.280365,"2022-12-31":5.710902,"2023-12-31":4.863352,"2024-12-31":7.237509,"2025-12-31":6.538208},"ptb":{"2014-12-31":7.698383,"2015-12-31":6.735814,"2016-12-31":6.187381,"2017-12-31":10.445328,"2018-12-31":7.665544,"2019-12-31":5.589367,"2020-12-31":7.358561,"2021-12-31":11.965494,"2022-12-31":8.280731,"2023-12-31":10.717359,"2024-12-31":14.333832,"2025-12-31":13.772268},"ptb_avg":{"2014-12-31":8.700933,"2015-12-31":6.12463,"2016-12-31":4.755394,"2017-12-31":7.13463,"2018-12-31":9.579293,"2019-12-31":6.736997,"2020-12-31":5.693236,"2021-12-31":7.774101,"2022-12-31":8.079654,"2023-12-31":8.625419,"2024-12-31":10.783834,"2025-12-31":11.982081},"ptb_high":{"2014-12-31":10.755093,"2015-12-31":7.496532,"2016-12-31":6.197608,"2017-12-31":10.736265,"2018-12-31":11.498316,"2019-12-31":8.878259,"2020-12-31":7.358561,"2021-12-31":11.965494,"2022-12-31":9.517109,"2023-12-31":10.866615,"2024-12-31":15.111928,"2025-12-31":17.030608},"ptb_low":{"2014-12-31":6.490793,"2015-12-31":4.896259,"2016-12-31":3.599931,"2017-12-31":3.980862,"2018-12-31":7.194643,"2019-12-31":5.064544,"2020-12-31":4.165529,"2021-12-31":5.68311,"2022-12-31":6.203725,"2023-12-31":5.116592,"2024-12-31":7.437304,"2025-12-31":6.765785},"ps":{"2014-12-31":7.323444,"2015-12-31":6.338231,"2016-12-31":6.070408,"2017-12-31":10.545125,"2018-12-31":7.236995,"2019-12-31":6.479439,"2020-12-31":9.550379,"2021-12-31":15.003957,"2022-12-31":8.500693,"2023-12-31":12.549118,"2024-12-31":19.907517,"2025-12-31":18.281666},"ps_avg":{"2014-12-31":8.277168,"2015-12-31":5.763122,"2016-12-31":4.665493,"2017-12-31":7.202795,"2018-12-31":9.043755,"2019-12-31":7.809822,"2020-12-31":7.389021,"2021-12-31":9.748221,"2022-12-31":8.294275,"2023-12-31":10.099634,"2024-12-31":14.977109,"2025-12-31":15.905325},"ps_high":{"2014-12-31":10.231283,"2015-12-31":7.054048,"2016-12-31":6.080442,"2017-12-31":10.838841,"2018-12-31":10.855493,"2019-12-31":10.292067,"2020-12-31":9.550379,"2021-12-31":15.003957,"2022-12-31":9.769913,"2023-12-31":12.723885,"2024-12-31":20.988175,"2025-12-31":22.606871},"ps_low":{"2014-12-31":6.174669,"2015-12-31":4.607256,"2016-12-31":3.531874,"2017-12-31":4.018896,"2018-12-31":6.792421,"2019-12-31":5.871041,"2020-12-31":5.406272,"2021-12-31":7.126253,"2022-12-31":6.368515,"2023-12-31":5.991096,"2024-12-31":10.329287,"2025-12-31":8.981079},"pcf":{"2014-12-31":32.437292,"2015-12-31":22.326336,"2016-12-31":39.327031,"2017-12-31":27.483368,"2018-12-31":30.945855,"2019-12-31":16.219596,"2020-12-31":30.108415,"2021-12-31":43.541821,"2022-12-31":75.574651,"2023-12-31":36.155082,"2024-12-31":37.59612,"2025-12-31":37.6585},"pcf_avg":{"2014-12-31":36.66156,"2015-12-31":20.300522,"2016-12-31":30.225311,"2017-12-31":18.772378,"2018-12-31":38.671675,"2019-12-31":19.549866,"2020-12-31":23.294544,"2021-12-31":28.289556,"2022-12-31":73.73951,"2023-12-31":29.097909,"2024-12-31":28.284852,"2025-12-31":32.763464},"pcf_high":{"2014-12-31":45.316805,"2015-12-31":24.847791,"2016-12-31":39.392034,"2017-12-31":28.248869,"2018-12-31":46.418783,"2019-12-31":25.763522,"2020-12-31":30.108415,"2021-12-31":43.541821,"2022-12-31":86.858539,"2023-12-31":36.6586,"2024-12-31":39.636984,"2025-12-31":46.568013},"pcf_low":{"2014-12-31":27.349089,"2015-12-31":16.229,"2016-12-31":22.881181,"2017-12-31":10.4743,"2018-12-31":29.044827,"2019-12-31":14.69663,"2020-12-31":17.04375,"2021-12-31":20.680548,"2022-12-31":56.618715,"2023-12-31":17.260858,"2024-12-31":19.50726,"2025-12-31":18.500173},"pfcf":{"2014-12-31":36.025196,"2015-12-31":24.375424,"2016-12-31":44.837023,"2017-12-31":28.164669,"2018-12-31":32.484467,"2019-12-31":16.489289,"2020-12-31":30.751973,"2021-12-31":46.505405,"2022-12-31":83.10296,"2023-12-31":36.777695,"2024-12-31":37.923707,"2025-12-31":38.716771},"pfcf_avg":{"2014-12-31":40.716713,"2015-12-31":22.163683,"2016-12-31":34.460089,"2017-12-31":19.237737,"2018-12-31":40.594411,"2019-12-31":19.874932,"2020-12-31":23.792457,"2021-12-31":30.215026,"2022-12-31":81.085013,"2023-12-31":29.598993,"2024-12-31":28.531308,"2025-12-31":33.684175},"pfcf_high":{"2014-12-31":50.329318,"2015-12-31":27.128295,"2016-12-31":44.911134,"2017-12-31":28.949146,"2018-12-31":48.7267,"2019-12-31":26.191906,"2020-12-31":30.751973,"2021-12-31":46.505405,"2022-12-31":95.510884,"2023-12-31":37.289884,"2024-12-31":39.982354,"2025-12-31":47.876657},"pfcf_low":{"2014-12-31":30.374185,"2015-12-31":17.718481,"2016-12-31":26.086995,"2017-12-31":10.733953,"2018-12-31":30.48892,"2019-12-31":14.940999,"2020-12-31":17.408055,"2021-12-31":22.088126,"2022-12-31":62.258743,"2023-12-31":17.558101,"2024-12-31":19.677234,"2025-12-31":19.02006},"evs_avg":{"2014-12-31":7.507689,"2015-12-31":4.942524,"2016-12-31":3.896932,"2017-12-31":6.292885,"2018-12-31":8.150967,"2019-12-31":6.67971,"2020-12-31":6.149387,"2021-12-31":8.59209,"2022-12-31":7.604132,"2023-12-31":9.245057,"2024-12-31":13.791434,"2025-12-31":14.712414},"evs_high":{"2014-12-31":9.461804,"2015-12-31":6.233449,"2016-12-31":5.311882,"2017-12-31":9.928931,"2018-12-31":9.962705,"2019-12-31":9.161955,"2020-12-31":8.310744,"2021-12-31":13.847827,"2022-12-31":9.07977,"2023-12-31":11.869308,"2024-12-31":19.802499,"2025-12-31":21.413959},"evs_low":{"2014-12-31":5.40519,"2015-12-31":3.786658,"2016-12-31":2.763314,"2017-12-31":3.108986,"2018-12-31":5.899633,"2019-12-31":4.740929,"2020-12-31":4.166637,"2021-12-31":5.970123,"2022-12-31":5.678372,"2023-12-31":5.136518,"2024-12-31":9.143612,"2025-12-31":7.788168},"eve_avg":{"2014-12-31":32.355617,"2015-12-31":25.4009,"2016-12-31":16.721086,"2017-12-31":21.102069,"2018-12-31":58.254784,"2019-12-31":19.201498,"2020-12-31":19.393662,"2021-12-31":25.977338,"2022-12-31":20.956054,"2023-12-31":23.273369,"2024-12-31":32.123225,"2025-12-31":33.725046},"eve_high":{"2014-12-31":40.777197,"2015-12-31":32.035299,"2016-12-31":22.792397,"2017-12-31":33.294901,"2018-12-31":71.203235,"2019-12-31":26.336959,"2020-12-31":26.210055,"2021-12-31":41.867538,"2022-12-31":25.022731,"2023-12-31":29.879619,"2024-12-31":46.124294,"2025-12-31":49.086898},"eve_low":{"2014-12-31":23.294554,"2015-12-31":19.460608,"2016-12-31":11.856917,"2017-12-31":10.42543,"2018-12-31":42.164549,"2019-12-31":13.628276,"2020-12-31":13.140555,"2021-12-31":18.050078,"2022-12-31":15.648897,"2023-12-31":12.930595,"2024-12-31":21.297445,"2025-12-31":17.852701},"evb_avg":{"2014-12-31":34.9389,"2015-12-31":27.726668,"2016-12-31":18.077752,"2017-12-31":22.028228,"2018-12-31":64.151934,"2019-12-31":19.984285,"2020-12-31":20.368162,"2021-12-31":27.391297,"2022-12-31":21.816469,"2023-12-31":24.001599,"2024-12-31":32.800006,"2025-12-31":34.359998},"evb_high":{"2014-12-31":44.032862,"2015-12-31":34.968528,"2016-12-31":24.641659,"2017-12-31":34.756197,"2018-12-31":78.411161,"2019-12-31":27.410638,"2020-12-31":27.527069,"2021-12-31":44.146408,"2022-12-31":26.050116,"2023-12-31":30.814561,"2024-12-31":47.096054,"2025-12-31":50.011072},"evb_low":{"2014-12-31":25.154399,"2015-12-31":21.242468,"2016-12-31":12.818928,"2017-12-31":10.882997,"2018-12-31":46.432879,"2019-12-31":14.18386,"2020-12-31":13.800847,"2021-12-31":19.032553,"2022-12-31":16.29141,"2023-12-31":13.335197,"2024-12-31":21.746145,"2025-12-31":18.188819},"earnings_yield":{"2014-12-31":1.97549,"2015-12-31":2.143737,"2016-12-31":2.581818,"2017-12-31":2.271739,"2018-12-31":1.972784,"2019-12-31":5.198748,"2020-12-31":2.75,"2021-12-31":1.829438,"2022-12-31":3.518457,"2023-12-31":2.793818,"2024-12-31":2.017552,"2025-12-31":2.098756},"fcf_yield":{"2014-12-31":2.775835,"2015-12-31":4.102493,"2016-12-31":2.2303,"2017-12-31":3.550548,"2018-12-31":3.078394,"2019-12-31":6.064543,"2020-12-31":3.251824,"2021-12-31":2.150288,"2022-12-31":1.203327,"2023-12-31":2.719039,"2024-12-31":2.636873,"2025-12-31":2.58286},"peg":{"2014-12-31":0.639864,"2015-12-31":1.579743,"2016-12-31":0.78063,"2017-12-31":0.385847,"2018-12-31":-2.100454,"2019-12-31":0.118822,"2020-12-31":-1.464242,"2021-12-31":1.726629,"2022-12-31":0.455785,"2023-12-31":0.661634,"2024-12-31":1.393751,"2025-12-31":2.043335},"price":{"2014-12-31":4.08,"2015-12-31":4.87,"2016-12-31":6.05,"2017-12-31":14.72,"2018-12-31":12.86,"2019-12-31":12.78,"2020-12-31":18.16,"2021-12-31":35.94,"2022-12-31":30.34,"2023-12-31":58.88,"2024-12-31":110.53,"2025-12-31":131.03},"price_avg":{"2014-12-31":4.611333,"2015-12-31":4.428113,"2016-12-31":4.649808,"2017-12-31":10.054423,"2018-12-31":16.070577,"2019-12-31":15.404038,"2020-12-31":14.050189,"2021-12-31":23.350577,"2022-12-31":29.603269,"2023-12-31":47.387111,"2024-12-31":83.155516,"2025-12-31":113.99808},"price_high":{"2014-12-31":5.7,"2015-12-31":5.42,"2016-12-31":6.06,"2017-12-31":15.13,"2018-12-31":19.29,"2019-12-31":20.3,"2020-12-31":18.16,"2021-12-31":35.94,"2022-12-31":34.87,"2023-12-31":59.7,"2024-12-31":116.53,"2025-12-31":162.03},"price_low":{"2014-12-31":3.44,"2015-12-31":3.54,"2016-12-31":3.52,"2017-12-31":5.61,"2018-12-31":12.07,"2019-12-31":11.58,"2020-12-31":10.28,"2021-12-31":17.07,"2022-12-31":22.73,"2023-12-31":28.11,"2024-12-31":57.35,"2025-12-31":64.37},"ev_avg":{"2014-12-31":4385286210.666667,"2015-12-31":4139813344.90566,"2016-12-31":4400287520,"2017-12-31":10359258916.923079,"2018-12-31":17535738633.84615,"2019-12-31":16102817504.615383,"2020-12-31":14251277159.245283,"2021-12-31":25329800433.076923,"2022-12-31":33316060176.923073,"2023-12-31":54177586035.55556,"2024-12-31":96583422458.1746,"2025-12-31":132495587520},"shares_out":{"2012-12-31":398416000,"2013-12-31":510832000,"2014-12-31":1048448000,"2015-12-31":1090112000,"2016-12-31":1132976000,"2017-12-31":1179296000,"2018-12-31":1210688000,"2019-12-31":1222224000,"2020-12-31":1218784000,"2021-12-31":1230724000,"2022-12-31":1227560000,"2023-12-31":1248980000,"2024-12-31":1261334000,"2025-12-31":1256500000},"shares_dil":{"2012-12-31":398416000,"2013-12-31":480816000,"2014-12-31":873440000,"2015-12-31":1142576000,"2016-12-31":1171552000,"2017-12-31":1263632000,"2018-12-31":1293504000,"2019-12-31":1294064000,"2020-12-31":1271440000,"2021-12-31":1276952000,"2022-12-31":1265836000,"2023-12-31":1268540000,"2024-12-31":1281077000,"2025-12-31":1275700000},"shares_basic":{"2012-12-31":395376000,"2013-12-31":437120000,"2014-12-31":774832000,"2015-12-31":1055424000,"2016-12-31":1100336000,"2017-12-31":1156128000,"2018-12-31":1196000000,"2019-12-31":1220992000,"2020-12-31":1215744000,"2021-12-31":1226048000,"2022-12-31":1225891000,"2023-12-31":1237400000,"2024-12-31":1256300000,"2025-12-31":1258000000},"rev_ps":{"2012-12-31":0.485442,"2013-12-31":0.751273,"2014-12-31":0.668742,"2015-12-31":0.733072,"2016-12-31":0.963821,"2017-12-31":1.302742,"2018-12-31":1.66321,"2019-12-31":1.862895,"2020-12-31":1.822746,"2021-12-31":2.308651,"2022-12-31":3.461199,"2023-12-31":4.619616,"2024-12-31":5.466608,"2025-12-31":7.059418},"ebitda_ps":{"2012-12-31":0.104604,"2013-12-31":0.148065,"2014-12-31":0.155173,"2015-12-31":0.142642,"2016-12-31":0.224623,"2017-12-31":0.388493,"2018-12-31":0.232715,"2019-12-31":0.648054,"2020-12-31":0.57796,"2021-12-31":0.763594,"2022-12-31":1.255934,"2023-12-31":1.835085,"2024-12-31":2.346974,"2025-12-31":3.079643},"ebit_ps":{"2012-12-31":0.100139,"2013-12-31":0.137574,"2014-12-31":0.1437,"2015-12-31":0.130677,"2016-12-31":0.207766,"2017-12-31":0.372159,"2018-12-31":0.211323,"2019-12-31":0.622669,"2020-12-31":0.550308,"2021-12-31":0.724177,"2022-12-31":1.206401,"2023-12-31":1.779407,"2024-12-31":2.298547,"2025-12-31":3.022733},"eps_basic":{"2012-12-31":0.024375,"2013-12-31":0.0475,"2014-12-31":0.08875,"2015-12-31":0.113125,"2016-12-31":0.16625,"2017-12-31":0.365625,"2018-12-31":0.274375,"2019-12-31":0.705,"2020-12-31":0.5225,"2021-12-31":0.685,"2022-12-31":1.1,"2023-12-31":1.69,"2024-12-31":2.27,"2025-12-31":2.79},"eps":{"2012-12-31":0.0244,"2013-12-31":0.045,"2014-12-31":0.0806,"2015-12-31":0.1044,"2016-12-31":0.1562,"2017-12-31":0.3344,"2018-12-31":0.2537,"2019-12-31":0.6644,"2020-12-31":0.4994,"2021-12-31":0.6575,"2022-12-31":1.0675,"2023-12-31":1.645,"2024-12-31":2.23,"2025-12-31":2.75},"cfo_ps":{"2012-12-31":0.066026,"2013-12-31":0.072061,"2014-12-31":0.150983,"2015-12-31":0.208112,"2016-12-31":0.148773,"2017-12-31":0.49985,"2018-12-31":0.388958,"2019-12-31":0.744193,"2020-12-31":0.578174,"2021-12-31":0.795532,"2022-12-31":0.389318,"2023-12-31":1.603429,"2024-12-31":2.894623,"2025-12-31":3.42706},"fcf_ps":{"2012-12-31":0.057714,"2013-12-31":0.029808,"2014-12-31":0.135946,"2015-12-31":0.190618,"2016-12-31":0.13049,"2017-12-31":0.487759,"2018-12-31":0.370535,"2019-12-31":0.732022,"2020-12-31":0.566075,"2021-12-31":0.744836,"2022-12-31":0.35405,"2023-12-31":1.576285,"2024-12-31":2.869619,"2025-12-31":3.333386},"cash_ps":{"2013-12-31":0.222508,"2014-12-31":0.428688,"2015-12-31":0.63051,"2016-12-31":0.765977,"2017-12-31":1.302095,"2018-12-31":1.615732,"2019-12-31":2.229025,"2020-12-31":2.357159,"2021-12-31":2.769358,"2022-12-31":2.463203,"2023-12-31":4.009646,"2024-12-31":6.583076,"2025-12-31":8.54994},"bvps":{"2013-12-31":0.152167,"2014-12-31":0.529981,"2015-12-31":0.723001,"2016-12-31":0.977797,"2017-12-31":1.409242,"2018-12-31":1.770389,"2019-12-31":2.368376,"2020-12-31":2.724265,"2021-12-31":3.232731,"2022-12-31":3.980107,"2023-12-31":5.779964,"2024-12-31":7.923997,"2025-12-31":9.845205},"tbvps":{"2013-12-31":0.152167,"2014-12-31":0.529981,"2015-12-31":0.723001,"2016-12-31":0.977797,"2017-12-31":1.409242,"2018-12-31":1.677637,"2019-12-31":2.286484,"2020-12-31":2.467874,"2021-12-31":3.003637,"2022-12-31":3.663928,"2023-12-31":5.493891,"2024-12-31":7.711127,"2025-12-31":9.514047},"buyback_ps":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.205664,"2020-12-31":0.310807,"2021-12-31":0.322365,"2022-12-31":0.529521,"2023-12-31":0.08851,"2024-12-31":0.330674,"2025-12-31":1.256643},"fcf_margin":{"2012-12-31":11.888857,"2013-12-31":3.967621,"2014-12-31":20.328673,"2015-12-31":26.002548,"2016-12-31":13.53883,"2017-12-31":37.44097,"2018-12-31":22.278326,"2019-12-31":39.294837,"2020-12-31":31.05615,"2021-12-31":32.262824,"2022-12-31":10.22911,"2023-12-31":34.121547,"2024-12-31":52.493594,"2025-12-31":47.218984}},"ttm":{"roe":{"2015-06-30":17.245866,"2015-09-30":17.148811,"2015-12-31":17.739264,"2016-03-31":17.815176,"2016-06-30":18.338269,"2016-09-30":19.341817,"2016-12-31":19.303028,"2017-03-31":22.207637,"2017-06-30":25.903672,"2017-09-30":29.746227,"2017-12-31":30.504373,"2018-03-31":31.508945,"2018-06-30":14.722512,"2018-09-30":15.067767,"2018-12-31":17.234948,"2019-03-31":18.108186,"2019-06-30":34.328882,"2019-09-30":33.424687,"2019-12-31":34.117991,"2020-03-31":30.365239,"2020-06-30":27.062214,"2020-09-30":24.815218,"2020-12-31":20.420253,"2021-03-31":21.475377,"2021-06-30":21.638014,"2021-09-30":22.578832,"2021-12-31":23.040596,"2022-03-31":24.5314,"2022-06-30":26.869349,"2022-09-30":28.232352,"2022-12-31":30.514033,"2023-03-31":31.989113,"2023-06-30":34.6625,"2023-09-30":34.906136,"2023-12-31":34.487267,"2024-03-31":34.69722,"2024-06-30":34.462707,"2024-09-30":33.834282,"2024-12-31":33.136705,"2025-03-31":33.68102,"2025-06-30":33.638169,"2025-09-30":31.736375,"2025-12-31":31.400419,"2026-03-31":31.52138,"2026-06-30":31.476344},"roa":{"2015-06-30":12.413069,"2015-09-30":12.263886,"2015-12-31":12.288924,"2016-03-31":12.647725,"2016-06-30":12.620285,"2016-09-30":13.065728,"2016-12-31":12.75151,"2017-03-31":14.726254,"2017-06-30":16.906351,"2017-09-30":19.794388,"2017-12-31":20.201166,"2018-03-31":21.452101,"2018-06-30":9.081944,"2018-09-30":10.259948,"2018-12-31":11.839231,"2019-03-31":13.009977,"2019-06-30":23.24498,"2019-09-30":23.979104,"2019-12-31":23.66409,"2020-03-31":21.419614,"2020-06-30":19.359577,"2020-09-30":17.764647,"2020-12-31":14.221025,"2021-03-31":15.023849,"2021-06-30":15.267749,"2021-09-30":15.950781,"2021-12-31":16.057024,"2022-03-31":16.956083,"2022-06-30":18.761432,"2022-09-30":20.081315,"2022-12-31":21.622117,"2023-03-31":22.220086,"2023-06-30":24.402206,"2023-09-30":24.959207,"2023-12-31":24.964646,"2024-03-31":25.297176,"2024-06-30":24.85788,"2024-09-30":24.317607,"2024-12-31":23.776303,"2025-03-31":24.162687,"2025-06-30":23.095385,"2025-09-30":21.728689,"2025-12-31":20.968263,"2026-03-31":20.571672,"2026-06-30":20.095244},"roc":{"2015-06-30":18.549489,"2015-09-30":18.238662,"2015-12-31":18.430915,"2016-03-31":18.330385,"2016-06-30":18.787656,"2016-09-30":19.677505,"2016-12-31":19.524478,"2017-03-31":22.356041,"2017-06-30":25.971507,"2017-09-30":29.686083,"2017-12-31":29.863885,"2018-03-31":31.063203,"2018-06-30":9.197221,"2018-09-30":9.974762,"2018-12-31":11.135713,"2019-03-31":12.242471,"2019-06-30":32.678934,"2019-09-30":31.522458,"2019-12-31":31.67547,"2020-03-31":28.283852,"2020-06-30":25.289575,"2020-09-30":23.286495,"2020-12-31":19.337447,"2021-03-31":20.692956,"2021-06-30":21.063432,"2021-09-30":22.312677,"2021-12-31":22.888622,"2022-03-31":23.674981,"2022-06-30":26.09574,"2022-09-30":27.419204,"2022-12-31":29.459021,"2023-03-31":31.349784,"2023-06-30":33.058567,"2023-09-30":32.899807,"2023-12-31":32.141005,"2024-03-31":31.876815,"2024-06-30":31.666664,"2024-09-30":30.686992,"2024-12-31":29.884795,"2025-03-31":30.271788,"2025-06-30":30.305884,"2025-09-30":28.735233,"2025-12-31":28.492165,"2026-03-31":28.684104,"2026-06-30":28.680171},"roic":{"2015-06-30":117.570915,"2015-09-30":92.848648,"2015-12-31":119.634868,"2016-03-31":125.23978,"2016-06-30":143.762594,"2016-09-30":93.301742,"2016-12-31":108.616349,"2017-03-31":170.350989,"2017-06-30":181.251751,"2017-09-30":191.70145,"2017-12-31":207.51519,"2018-03-31":326.805619,"2018-06-30":306.085598,"2018-09-30":74.362145,"2018-12-31":111.684168,"2019-03-31":145.811613,"2019-06-30":1089.639929,"2019-09-30":294.220097,"2019-12-31":408.929693,"2020-03-31":321.85821,"2020-06-30":269.22498,"2020-09-30":299.059627,"2020-12-31":194.550447,"2021-03-31":205.142391,"2021-06-30":211.445142,"2021-09-30":216.327541,"2021-12-31":164.154708,"2022-03-31":156.155162,"2022-06-30":132.255461,"2022-09-30":120.079844,"2022-12-31":107.35887,"2023-03-31":108.997504,"2023-06-30":101.252788,"2023-09-30":103.703058,"2023-12-31":95.518191,"2024-03-31":95.337785,"2024-06-30":105.881774,"2024-09-30":124.982628,"2024-12-31":131.823353,"2025-03-31":124.216125,"2025-06-30":139.031373,"2025-09-30":167.984718,"2025-12-31":192.005068,"2026-03-31":218.187372,"2026-06-30":209.893014},"gross_margin":{"2015-03-31":66.341819,"2015-06-30":65.815032,"2015-09-30":65.805855,"2015-12-31":64.895635,"2016-03-31":64.490831,"2016-06-30":64.117171,"2016-09-30":63.930907,"2016-12-31":64.039774,"2017-03-31":63.989411,"2017-06-30":64.062974,"2017-09-30":64.048774,"2017-12-31":64.498726,"2018-03-31":64.517609,"2018-06-30":64.525348,"2018-09-30":64.519078,"2018-12-31":63.837352,"2019-03-31":63.800969,"2019-06-30":63.795021,"2019-09-30":63.695991,"2019-12-31":64.061648,"2020-03-31":64.235211,"2020-06-30":64.121494,"2020-09-30":64.08086,"2020-12-31":63.94297,"2021-03-31":63.723734,"2021-06-30":63.86944,"2021-09-30":63.946992,"2021-12-31":63.797673,"2022-03-31":63.636608,"2022-06-30":62.774645,"2022-09-30":61.82366,"2022-12-31":61.070684,"2023-03-31":60.267753,"2023-06-30":60.183277,"2023-09-30":60.759411,"2023-12-31":61.948412,"2024-03-31":62.944618,"2024-06-30":64.012202,"2024-09-30":64.410106,"2024-12-31":64.132648,"2025-03-31":64.088992,"2025-06-30":64.23631,"2025-09-30":64.342777,"2025-12-31":64.056098,"2026-03-31":63.537215,"2026-06-30":63.003757},"ebitda_margin":{"2015-03-31":23.208668,"2015-06-30":21.75314,"2015-09-30":19.760355,"2015-12-31":19.458065,"2016-03-31":19.855297,"2016-06-30":20.60454,"2016-09-30":22.363382,"2016-12-31":23.305499,"2017-03-31":23.477601,"2017-06-30":25.806452,"2017-09-30":28.459099,"2017-12-31":29.821175,"2018-03-31":31.235419,"2018-06-30":10.595763,"2018-09-30":11.999842,"2018-12-31":13.991928,"2019-03-31":15.797668,"2019-06-30":34.22625,"2019-09-30":34.948893,"2019-12-31":34.787444,"2020-03-31":34.032642,"2020-06-30":33.406208,"2020-09-30":32.450432,"2020-12-31":32.115217,"2021-03-31":32.629542,"2021-06-30":32.613624,"2021-09-30":32.61358,"2021-12-31":33.075331,"2022-03-31":33.16508,"2022-06-30":34.036937,"2022-09-30":35.103303,"2022-12-31":36.240942,"2023-03-31":37.116625,"2023-06-30":37.483972,"2023-09-30":38.576958,"2023-12-31":39.697684,"2024-03-31":41.061588,"2024-06-30":42.211257,"2024-09-30":43.024735,"2024-12-31":42.923823,"2025-03-31":43.069078,"2025-06-30":43.857405,"2025-09-30":43.65404,"2025-12-31":43.624593,"2026-03-31":43.637937,"2026-06-30":44.015634},"op_margin":{"2015-03-31":21.56317,"2015-06-30":20.110895,"2015-09-30":18.143525,"2015-12-31":17.825884,"2016-03-31":18.128165,"2016-06-30":18.850103,"2016-09-30":20.57156,"2016-12-31":21.55651,"2017-03-31":21.848981,"2017-06-30":24.32586,"2017-09-30":27.111615,"2017-12-31":28.567367,"2018-03-31":30.035442,"2018-06-30":9.439972,"2018-09-30":10.827374,"2018-12-31":12.705724,"2019-03-31":14.46381,"2019-06-30":32.825358,"2019-09-30":33.556041,"2019-12-31":33.424814,"2020-03-31":32.548878,"2020-06-30":31.765115,"2020-09-30":30.65549,"2020-12-31":30.191171,"2021-03-31":30.718935,"2021-06-30":30.762776,"2021-09-30":30.792587,"2021-12-31":31.367958,"2022-03-31":31.557278,"2022-06-30":32.549549,"2022-09-30":33.687071,"2022-12-31":34.855009,"2023-03-31":35.70514,"2023-06-30":36.120851,"2023-09-30":37.285942,"2023-12-31":38.518503,"2024-03-31":40.012098,"2024-06-30":41.23036,"2024-09-30":42.111237,"2024-12-31":42.047046,"2025-03-31":42.267795,"2025-06-30":43.138147,"2025-09-30":42.882433,"2025-12-31":42.818437,"2026-03-31":42.792408,"2026-06-30":43.136195},"incr_op_margin":{"2016-03-31":9.420011,"2016-06-30":15.569454,"2016-09-30":27.186933,"2016-12-31":32.273232,"2017-03-31":32.266929,"2017-06-30":38.178371,"2017-09-30":42.003812,"2017-12-31":43.879045,"2018-03-31":47.881959,"2018-06-30":-28.09574,"2018-09-30":-36.596664,"2018-12-31":-38.980924,"2019-03-31":-42.076831,"2019-06-30":128.280704,"2019-09-30":140.420005,"2019-12-31":205.303138,"2020-03-31":675.149593,"2020-06-30":58.929733,"2020-09-30":61.293961,"2020-12-31":113.837801,"2021-03-31":-3.863126,"2021-06-30":24.409743,"2021-09-30":31.34587,"2021-12-31":35.693271,"2022-03-31":34.525001,"2022-06-30":37.927951,"2022-09-30":40.615046,"2022-12-31":42.027374,"2023-03-31":43.418113,"2023-06-30":43.225079,"2023-09-30":45.780708,"2023-12-31":49.372083,"2024-03-31":57.08944,"2024-06-30":66.862814,"2024-09-30":68.636281,"2024-12-31":60.138253,"2025-03-31":52.379309,"2025-06-30":50.483528,"2025-09-30":45.661455,"2025-12-31":45.516076,"2026-03-31":44.508536,"2026-06-30":43.1302},"pretax_margin":{"2015-03-31":21.136043,"2015-06-30":19.512358,"2015-09-30":17.704282,"2015-12-31":17.432016,"2016-03-31":17.859054,"2016-06-30":18.61138,"2016-09-30":20.410952,"2016-12-31":21.451654,"2017-03-31":21.811352,"2017-06-30":24.351763,"2017-09-30":27.236624,"2017-12-31":28.839997,"2018-03-31":30.502804,"2018-06-30":9.738681,"2018-09-30":11.462558,"2018-12-31":13.424057,"2019-03-31":15.502853,"2019-06-30":34.501816,"2019-09-30":35.600187,"2019-12-31":35.76836,"2020-03-31":34.957454,"2020-06-30":34.000907,"2020-09-30":32.672976,"2020-12-31":31.881734,"2021-03-31":31.880449,"2021-06-30":31.601944,"2021-09-30":31.159896,"2021-12-31":31.576232,"2022-03-31":32.698831,"2022-06-30":33.514481,"2022-09-30":34.6861,"2022-12-31":36.103266,"2023-03-31":36.43329,"2023-06-30":37.873359,"2023-09-30":39.559751,"2023-12-31":41.330317,"2024-03-31":43.5523,"2024-06-30":44.87084,"2024-09-30":46.430209,"2024-12-31":46.622389,"2025-03-31":47.028026,"2025-06-30":47.881404,"2025-09-30":47.361125,"2025-12-31":47.189003,"2026-03-31":47.025201,"2026-06-30":47.341758},"net_margin":{"2015-03-31":15.328419,"2015-06-30":14.411363,"2015-09-30":14.134038,"2015-12-31":14.458369,"2016-03-31":14.638487,"2016-06-30":15.069137,"2016-09-30":16.178376,"2016-12-31":16.311936,"2017-03-31":18.970572,"2017-06-30":21.758961,"2017-09-30":25.104827,"2017-12-31":25.70797,"2018-03-31":27.185846,"2018-06-30":11.95173,"2018-09-30":12.929316,"2018-12-31":15.251452,"2019-03-31":16.910932,"2019-06-30":30.858819,"2019-09-30":31.358303,"2019-12-31":35.66868,"2020-03-31":34.095935,"2020-06-30":33.155301,"2020-09-30":32.062419,"2020-12-31":27.380959,"2021-03-31":27.476833,"2021-06-30":27.715637,"2021-09-30":28.300867,"2021-12-31":28.522505,"2022-03-31":29.540297,"2022-06-30":29.552387,"2022-09-30":29.633275,"2022-12-31":30.86853,"2023-03-31":31.235307,"2023-06-30":32.482744,"2023-09-30":33.971007,"2023-12-31":35.618791,"2024-03-31":37.639278,"2024-06-30":39.008443,"2024-09-30":40.293887,"2024-12-31":40.725325,"2025-03-31":40.719864,"2025-06-30":40.894799,"2025-09-30":39.730854,"2025-12-31":38.990861,"2026-03-31":38.316564,"2026-06-30":38.370902},"common_margin":{"2015-03-31":13.586627,"2015-06-30":13.809557,"2015-09-30":13.619171,"2015-12-31":14.230215,"2016-03-31":14.441427,"2016-06-30":14.897359,"2016-09-30":16.027513,"2016-12-31":16.205752,"2017-03-31":18.877153,"2017-06-30":21.679044,"2017-09-30":25.040231,"2017-12-31":25.662045,"2018-03-31":27.153432,"2018-06-30":11.937767,"2018-09-30":12.921013,"2018-12-31":15.242434,"2019-03-31":16.901127,"2019-06-30":30.84172,"2019-09-30":31.341391,"2019-12-31":35.651174,"2020-03-31":34.082934,"2020-06-30":33.146272,"2020-09-30":32.057512,"2020-12-31":27.380959,"2021-03-31":27.476833,"2021-06-30":27.715637,"2021-09-30":28.300867,"2021-12-31":28.522505,"2022-03-31":29.540297,"2022-06-30":29.552387,"2022-09-30":29.633275,"2022-12-31":30.86853,"2023-03-31":31.235307,"2023-06-30":32.482744,"2023-09-30":33.971007,"2023-12-31":35.618791,"2024-03-31":37.639278,"2024-06-30":39.008443,"2024-09-30":40.293887,"2024-12-31":40.725325,"2025-03-31":40.719864,"2025-06-30":40.894799,"2025-09-30":39.730854,"2025-12-31":38.990861,"2026-03-31":38.316564,"2026-06-30":38.370902},"tax_rate_pct":{"2015-03-31":27.477349,"2015-06-30":26.142382,"2015-09-30":20.16599,"2015-12-31":17.058537,"2016-03-31":18.033245,"2016-06-30":19.032671,"2016-09-30":20.736788,"2016-12-31":23.959542,"2017-03-31":13.024318,"2017-06-30":10.647286,"2017-09-30":7.82695,"2017-12-31":10.860013,"2018-03-31":10.874273,"2018-06-30":-22.724322,"2018-09-30":-12.796082,"2018-12-31":-13.612834,"2019-03-31":-9.08271,"2019-06-30":10.558855,"2019-09-30":11.915342,"2019-12-31":0.278683,"2020-03-31":2.464479,"2020-06-30":2.487011,"2020-09-30":1.868693,"2020-12-31":14.117096,"2021-03-31":13.812904,"2021-06-30":12.297683,"2021-09-30":9.175349,"2021-12-31":9.670967,"2022-03-31":9.65947,"2022-06-30":11.822035,"2022-09-30":14.567292,"2022-12-31":14.499341,"2023-03-31":14.267125,"2023-06-30":14.233263,"2023-09-30":14.127347,"2023-12-31":13.819216,"2024-03-31":13.57683,"2024-06-30":13.065049,"2024-09-30":13.216227,"2024-12-31":12.648567,"2025-03-31":13.413623,"2025-06-30":14.591479,"2025-09-30":16.110833,"2025-12-31":17.372991,"2026-03-31":18.519086,"2026-06-30":18.94914},"total_debt":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":37673000,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":35431000,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"debt_ebitda":{"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0.076741,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.117704,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"net_debt_ebitda":{"2015-03-31":-3.230757,"2015-06-30":-3.605257,"2015-09-30":-3.758408,"2015-12-31":-4.217267,"2016-03-31":-4.262082,"2016-06-30":-4.105255,"2016-09-30":-3.418486,"2016-12-31":-3.297764,"2017-03-31":-3.634977,"2017-06-30":-3.207521,"2017-09-30":-3.133168,"2017-12-31":-3.051223,"2018-03-31":-3.120415,"2018-06-30":-9.251599,"2018-09-30":-6.843805,"2018-12-31":-6.380735,"2019-03-31":-5.986629,"2019-06-30":-2.791923,"2019-09-30":-2.853338,"2019-12-31":-3.248621,"2020-03-31":-3.313684,"2020-06-30":-3.667425,"2020-09-30":-3.947645,"2020-12-31":-3.85996,"2021-03-31":-3.768782,"2021-06-30":-3.827751,"2021-09-30":-3.745826,"2021-12-31":-3.495446,"2022-03-31":-3.269586,"2022-06-30":-2.434457,"2022-09-30":-2.160041,"2022-12-31":-1.904318,"2023-03-31":-1.848335,"2023-06-30":-1.896505,"2023-09-30":-2.064222,"2023-12-31":-2.152714,"2024-03-31":-2.182828,"2024-06-30":-2.354881,"2024-09-30":-2.610767,"2024-12-31":-2.762278,"2025-03-31":-2.544473,"2025-06-30":-2.536327,"2025-09-30":-2.740263,"2025-12-31":-2.734492,"2026-03-31":-2.915416,"2026-06-30":-2.875959},"debt_ebit":{"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0.080109,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.129619,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"net_debt_ebit":{"2015-03-31":-3.477299,"2015-06-30":-3.899661,"2015-09-30":-4.093332,"2015-12-31":-4.60341,"2016-03-31":-4.668145,"2016-06-30":-4.487344,"2016-09-30":-3.716243,"2016-12-31":-3.565328,"2017-03-31":-3.905928,"2017-06-30":-3.402746,"2017-09-30":-3.288891,"2017-12-31":-3.18514,"2018-03-31":-3.245082,"2018-06-30":-10.384326,"2018-09-30":-7.584902,"2018-12-31":-7.026658,"2019-03-31":-6.538719,"2019-06-30":-2.911074,"2019-09-30":-2.971775,"2019-12-31":-3.381057,"2020-03-31":-3.46474,"2020-06-30":-3.856896,"2020-09-30":-4.178788,"2020-12-31":-4.105951,"2021-03-31":-4.003187,"2021-06-30":-4.058048,"2021-09-30":-3.967344,"2021-12-31":-3.685705,"2022-03-31":-3.436167,"2022-06-30":-2.545702,"2022-09-30":-2.250851,"2022-12-31":-1.980039,"2023-03-31":-1.921403,"2023-06-30":-1.968075,"2023-09-30":-2.135695,"2023-12-31":-2.218616,"2024-03-31":-2.240082,"2024-06-30":-2.410905,"2024-09-30":-2.667402,"2024-12-31":-2.819878,"2025-03-31":-2.59271,"2025-06-30":-2.578616,"2025-09-30":-2.78957,"2025-12-31":-2.785975,"2026-03-31":-2.973021,"2026-06-30":-2.934593},"ebitda_int":{"2018-03-31":202.394622,"2018-06-30":71.587754,"2018-09-30":87.313197,"2018-12-31":111.446872,"2019-03-31":178.394737},"ebitda_capex_int":{"2018-03-31":196.228198,"2018-06-30":64.889284,"2018-09-30":79.857965,"2018-12-31":102.624213,"2019-03-31":167.108242},"ebit_int":{"2018-03-31":194.619186,"2018-06-30":63.778925,"2018-09-30":78.782093,"2018-12-31":101.202147,"2019-03-31":163.332175},"int_exp":{"2018-03-31":2752000,"2018-06-30":2809000,"2018-09-30":2781000,"2018-12-31":2701000,"2019-03-31":2014000},"equity_assets":{"2014-06-30":71.748878,"2014-09-30":71.243548,"2014-12-31":68.513223,"2015-03-31":69.760779,"2015-06-30":67.16954,"2015-09-30":67.404175,"2015-12-31":67.950582,"2016-03-31":70.239192,"2016-06-30":68.677172,"2016-09-30":66.581089,"2016-12-31":64.072615,"2017-03-31":63.331371,"2017-06-30":62.773309,"2017-09-30":66.235625,"2017-12-31":67.53387,"2018-03-31":71.512197,"2018-06-30":60.731065,"2018-09-30":69.539332,"2018-12-31":69.545776,"2019-03-31":72.030228,"2019-06-30":73.389878,"2019-09-30":73.373823,"2019-12-31":69.163332,"2020-03-31":69.2834,"2020-06-30":70.031996,"2020-09-30":70.098119,"2020-12-31":70.064312,"2021-03-31":70.525714,"2021-06-30":70.999274,"2021-09-30":71.087202,"2021-12-31":69.380927,"2022-03-31":67.993624,"2022-06-30":68.774333,"2022-09-30":71.165383,"2022-12-31":72.11106,"2023-03-31":70.649972,"2023-06-30":71.555737,"2023-09-30":71.733707,"2023-12-31":72.576654,"2024-03-31":74.523048,"2024-06-30":72.534092,"2024-09-30":71.970798,"2024-12-31":71.168209,"2025-03-31":69.716699,"2025-06-30":65.933641,"2025-09-30":65.971699,"2025-12-31":63.606121,"2026-03-31":62.277376,"2026-06-30":62.384644},"debt_equity":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":2.266844,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":1.653036,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"debt_capital":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":2.216597,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":1.626155,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"debt_assets":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":1.530888,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":1.149617,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"net_debt_equity":{"2014-06-30":-0.861253,"2014-09-30":-0.828926,"2014-12-31":-0.808873,"2015-03-31":-0.793386,"2015-06-30":-0.829043,"2015-09-30":-0.78628,"2015-12-31":-0.872073,"2016-03-31":-0.896918,"2016-06-30":-0.898548,"2016-09-30":-0.791113,"2016-12-31":-0.78337,"2017-03-31":-0.849287,"2017-06-30":-0.828459,"2017-09-30":-0.880989,"2017-12-31":-0.901299,"2018-03-31":-0.942007,"2018-06-30":-1.081647,"2018-09-30":-0.854011,"2018-12-31":-0.896112,"2019-03-31":-0.896079,"2019-06-30":-0.893981,"2019-09-30":-0.921324,"2019-12-31":-0.941162,"2020-03-31":-0.925642,"2020-06-30":-0.916116,"2020-09-30":-0.922832,"2020-12-31":-0.865246,"2021-03-31":-0.877244,"2021-06-30":-0.887465,"2021-09-30":-0.876133,"2021-12-31":-0.856662,"2022-03-31":-0.824408,"2022-06-30":-0.724427,"2022-09-30":-0.679572,"2022-12-31":-0.618879,"2023-03-31":-0.625074,"2023-06-30":-0.638681,"2023-09-30":-0.684892,"2023-12-31":-0.693715,"2024-03-31":-0.693142,"2024-06-30":-0.74417,"2024-09-30":-0.803426,"2024-12-31":-0.830777,"2025-03-31":-0.805368,"2025-06-30":-0.811294,"2025-09-30":-0.848754,"2025-12-31":-0.868437,"2026-03-31":-0.915927,"2026-06-30":-0.901714},"net_debt_capital":{"2014-06-30":-86.125338,"2014-09-30":-82.892628,"2014-12-31":-80.887344,"2015-03-31":-79.338576,"2015-06-30":-82.90431,"2015-09-30":-78.627965,"2015-12-31":-87.20729,"2016-03-31":-89.691795,"2016-06-30":-89.854848,"2016-09-30":-79.111348,"2016-12-31":-78.337004,"2017-03-31":-84.928694,"2017-06-30":-82.845872,"2017-09-30":-88.09893,"2017-12-31":-88.132117,"2018-03-31":-94.200719,"2018-06-30":-108.164721,"2018-09-30":-85.401074,"2018-12-31":-88.153955,"2019-03-31":-89.607881,"2019-06-30":-89.398114,"2019-09-30":-92.132391,"2019-12-31":-94.116184,"2020-03-31":-92.5642,"2020-06-30":-91.611611,"2020-09-30":-92.28322,"2020-12-31":-86.524585,"2021-03-31":-87.724413,"2021-06-30":-88.74646,"2021-09-30":-87.613278,"2021-12-31":-85.666189,"2022-03-31":-82.44084,"2022-06-30":-72.442653,"2022-09-30":-67.957192,"2022-12-31":-61.887851,"2023-03-31":-62.507435,"2023-06-30":-63.868094,"2023-09-30":-68.489207,"2023-12-31":-69.371479,"2024-03-31":-69.314165,"2024-06-30":-74.416995,"2024-09-30":-80.342604,"2024-12-31":-83.077712,"2025-03-31":-80.536807,"2025-06-30":-81.129376,"2025-09-30":-84.87541,"2025-12-31":-86.843701,"2026-03-31":-91.592707,"2026-06-30":-90.171446},"ebitda":{"2015-03-31":149915000,"2015-06-30":153044000,"2015-09-30":151292000,"2015-12-31":162979000,"2016-03-31":178845000,"2016-06-30":200674000,"2016-09-30":234065000,"2016-12-31":263158000,"2017-03-31":287001000,"2017-06-30":350688000,"2017-09-30":428676000,"2017-12-31":490912000,"2018-03-31":556990000,"2018-06-30":201090000,"2018-09-30":242818000,"2018-12-31":301018000,"2019-03-31":359287000,"2019-06-30":808691000,"2019-09-30":857606000,"2019-12-31":838623000,"2020-03-31":795789000,"2020-06-30":758508000,"2020-09-30":720911000,"2020-12-31":744274000,"2021-03-31":803354000,"2021-06-30":857345000,"2021-09-30":904068000,"2021-12-31":975073000,"2022-03-31":1047201000,"2022-06-30":1192012000,"2022-09-30":1379636000,"2022-12-31":1587828000,"2023-03-31":1802233000,"2023-06-30":1972642000,"2023-09-30":2158490000,"2023-12-31":2326351000,"2024-03-31":2496623000,"2024-06-30":2664234000,"2024-09-30":2845289000,"2024-12-31":3006018000,"2025-03-31":3202863000,"2025-06-30":3487090000,"2025-09-30":3688040000,"2025-12-31":3928700000,"2026-03-31":4237200000,"2026-06-30":4639600000},"ebitda_capex":{"2015-06-30":139721000,"2015-09-30":134973000,"2015-12-31":142990000,"2016-03-31":155360000,"2016-06-30":176714000,"2016-09-30":211566000,"2016-12-31":241739000,"2017-03-31":269569000,"2017-06-30":332474000,"2017-09-30":411582000,"2017-12-31":475633000,"2018-03-31":540020000,"2018-06-30":182274000,"2018-09-30":222085000,"2018-12-31":277188000,"2019-03-31":336556000,"2019-06-30":789293000,"2019-09-30":838070000,"2019-12-31":822872000,"2020-03-31":782168000,"2020-06-30":746218000,"2020-09-30":710778000,"2021-12-31":910337000,"2022-03-31":972685000,"2022-06-30":1113099000,"2022-09-30":1336171000,"2022-12-31":1543184000,"2023-03-31":1766834000,"2023-06-30":1934530000,"2023-09-30":2119606000,"2023-12-31":2291917000,"2024-03-31":2458425000,"2024-06-30":2634457000,"2024-09-30":2819699000,"2024-12-31":2973986000,"2025-03-31":3151826000,"2025-06-30":3415213000,"2025-09-30":3593088000,"2025-12-31":3809200000,"2026-03-31":4091600000,"2026-06-30":4488300000},"ebit":{"2015-03-31":139286000,"2015-06-30":141490000,"2015-09-30":138913000,"2015-12-31":149308000,"2016-03-31":163288000,"2016-06-30":183587000,"2016-09-30":215311000,"2016-12-31":243409000,"2017-03-31":267092000,"2017-06-30":330568000,"2017-09-30":408379000,"2017-12-31":470272000,"2018-03-31":535592000,"2018-06-30":179155000,"2018-09-30":219093000,"2018-12-31":273347000,"2019-03-31":328951000,"2019-06-30":775591000,"2019-09-30":823427000,"2019-12-31":805774000,"2020-03-31":761094000,"2020-06-30":721246000,"2020-09-30":681035000,"2020-12-31":699684000,"2021-03-31":756314000,"2021-06-30":808690000,"2021-09-30":853589000,"2021-12-31":924739000,"2022-03-31":996434000,"2022-06-30":1139922000,"2022-09-30":1323975000,"2022-12-31":1527106000,"2023-03-31":1733697000,"2023-06-30":1900906000,"2023-09-30":2086254000,"2023-12-31":2257249000,"2024-03-31":2432812000,"2024-06-30":2602323000,"2024-09-30":2784878000,"2024-12-31":2944616000,"2025-03-31":3143275000,"2025-06-30":3429902000,"2025-09-30":3622852000,"2025-12-31":3856100000,"2026-03-31":4155100000,"2026-06-30":4546900000},"cash_ratio":{"2014-06-30":4.065736,"2014-09-30":4.013871,"2014-12-31":3.113165,"2015-03-31":3.265258,"2015-06-30":2.724782,"2015-09-30":2.527569,"2015-12-31":2.924655,"2016-03-31":3.557536,"2016-06-30":3.127168,"2016-09-30":2.253418,"2016-12-31":1.888429,"2017-03-31":1.959092,"2017-06-30":1.841592,"2017-09-30":2.366525,"2017-12-31":2.897793,"2018-03-31":3.796679,"2018-06-30":2.250226,"2018-09-30":3.078648,"2018-12-31":3.225283,"2019-03-31":3.959768,"2019-06-30":4.300413,"2019-09-30":4.463862,"2019-12-31":4.562865,"2020-03-31":4.602026,"2020-06-30":4.345288,"2020-09-30":4.280947,"2020-12-31":3.73953,"2021-03-31":3.849387,"2021-06-30":3.816222,"2021-09-30":3.790609,"2021-12-31":3.071027,"2022-03-31":2.501024,"2022-06-30":2.270613,"2022-09-30":2.374725,"2022-12-31":2.337578,"2023-03-31":2.10178,"2023-06-30":2.259418,"2023-09-30":2.412705,"2023-12-31":2.622514,"2024-03-31":3.056367,"2024-06-30":2.902084,"2024-09-30":3.051457,"2024-12-31":3.039086,"2025-03-31":2.610712,"2025-06-30":2.183048,"2025-09-30":2.165645,"2025-12-31":1.99814,"2026-03-31":1.883081,"2026-06-30":1.956955},"current_ratio":{"2014-06-30":5.759576,"2014-09-30":5.779706,"2014-12-31":4.706413,"2015-03-31":4.962172,"2015-06-30":4.198619,"2015-09-30":4.094396,"2015-12-31":4.145883,"2016-03-31":4.775105,"2016-06-30":4.335174,"2016-09-30":3.729217,"2016-12-31":3.320892,"2017-03-31":3.261564,"2017-06-30":3.191222,"2017-09-30":3.657035,"2017-12-31":4.277048,"2018-03-31":5.197211,"2018-06-30":3.169665,"2018-09-30":4.513018,"2018-12-31":4.476149,"2019-03-31":5.340595,"2019-06-30":5.768386,"2019-09-30":5.911136,"2019-12-31":5.814415,"2020-03-31":5.823487,"2020-06-30":5.587292,"2020-09-30":5.49633,"2020-12-31":4.994511,"2021-03-31":5.089297,"2021-06-30":5.033398,"2021-09-30":5.063828,"2021-12-31":4.336412,"2022-03-31":3.729113,"2022-06-30":3.70039,"2022-09-30":4.009586,"2022-12-31":4.29116,"2023-03-31":3.956399,"2023-06-30":4.137933,"2023-09-30":4.145175,"2023-12-31":4.3937,"2024-03-31":5.006148,"2024-06-30":4.552668,"2024-09-30":4.468475,"2024-12-31":4.359388,"2025-03-31":3.932695,"2025-06-30":3.333045,"2025-09-30":3.253932,"2025-12-31":3.047894,"2026-03-31":2.828722,"2026-06-30":2.957204},"quick_ratio":{"2014-06-30":4.843122,"2014-09-30":4.918258,"2014-12-31":3.784911,"2015-03-31":4.027452,"2015-06-30":3.328946,"2015-09-30":3.23981,"2015-12-31":3.538511,"2016-03-31":4.188156,"2016-06-30":3.683877,"2016-09-30":2.845515,"2016-12-31":2.439222,"2017-03-31":2.351687,"2017-06-30":2.283022,"2017-09-30":2.741139,"2017-12-31":3.364567,"2018-03-31":4.249603,"2018-06-30":2.565815,"2018-09-30":3.675284,"2018-12-31":3.772315,"2019-03-31":4.459122,"2019-06-30":4.953874,"2019-09-30":5.279734,"2019-12-31":5.219378,"2020-03-31":5.216606,"2020-06-30":4.943908,"2020-09-30":4.732549,"2020-12-31":4.246583,"2021-03-31":4.333113,"2021-06-30":4.239759,"2021-09-30":4.233407,"2021-12-31":3.536422,"2022-03-31":2.974803,"2022-06-30":2.728965,"2022-09-30":2.893895,"2022-12-31":3.051202,"2023-03-31":2.646212,"2023-06-30":2.730326,"2023-09-30":2.863976,"2023-12-31":3.159048,"2024-03-31":3.667697,"2024-06-30":3.469551,"2024-09-30":3.516011,"2024-12-31":3.456504,"2025-03-31":3.070701,"2025-06-30":2.583798,"2025-09-30":2.484807,"2025-12-31":2.349093,"2026-03-31":2.176339,"2026-06-30":2.28932},"cfo_avg_cl":{"2015-06-30":0.941411,"2015-09-30":0.717299,"2015-12-31":1.253527,"2016-03-31":1.622444,"2016-06-30":1.315229,"2016-09-30":0.905063,"2016-12-31":0.501883,"2017-03-31":0.696403,"2017-06-30":0.627734,"2017-09-30":1.113189,"2017-12-31":1.276713,"2018-03-31":1.341637,"2018-06-30":0.995655,"2018-09-30":0.706139,"2018-12-31":0.885454,"2019-03-31":0.954422,"2019-06-30":0.804079,"2019-09-30":1.712715,"2019-12-31":1.600285,"2020-03-31":1.769905,"2020-06-30":1.595641,"2020-09-30":1.443316,"2020-12-31":1.07684,"2021-03-31":1.169429,"2021-06-30":1.226694,"2021-09-30":1.254733,"2021-12-31":1.081807,"2022-03-31":0.907726,"2022-06-30":0.763391,"2022-09-30":0.630802,"2022-12-31":0.410103,"2023-03-31":0.440201,"2023-06-30":0.670219,"2023-09-30":0.998197,"2023-12-31":1.270014,"2024-03-31":1.29059,"2024-06-30":1.429278,"2024-09-30":1.496689,"2024-12-31":1.597748,"2025-03-31":1.564278,"2025-06-30":1.302764,"2025-09-30":1.166308,"2025-12-31":1.07832,"2026-03-31":1.120402,"2026-06-30":0.976393},"cfo_liab":{"2015-06-30":0.434378,"2015-09-30":0.335107,"2015-12-31":0.639655,"2016-03-31":0.816865,"2016-06-30":0.732758,"2016-09-30":0.517059,"2016-12-31":0.280584,"2017-03-31":0.365608,"2017-06-30":0.340781,"2017-09-30":0.660779,"2017-12-31":0.790575,"2018-03-31":0.903824,"2018-06-30":0.643495,"2018-09-30":0.458683,"2018-12-31":0.536035,"2019-03-31":0.512484,"2019-06-30":0.593481,"2019-09-30":0.966665,"2019-12-31":0.746189,"2020-03-31":0.782082,"2020-06-30":0.715441,"2020-09-30":0.665416,"2020-12-31":0.518187,"2021-03-31":0.551128,"2021-06-30":0.609155,"2021-09-30":0.621812,"2021-12-31":0.578562,"2022-03-31":0.500417,"2022-06-30":0.448687,"2022-09-30":0.381348,"2022-12-31":0.260804,"2023-03-31":0.293672,"2023-06-30":0.422232,"2023-09-30":0.603876,"2023-12-31":0.745675,"2024-03-31":0.808574,"2024-06-30":0.854603,"2024-09-30":0.889721,"2024-12-31":0.915814,"2025-03-31":0.87274,"2025-06-30":0.718535,"2025-09-30":0.674237,"2025-12-31":0.617666,"2026-03-31":0.663904,"2026-06-30":0.59475},"cfo_capex":{"2015-06-30":10.60587,"2015-09-30":7.181384,"2015-12-31":11.895743,"2016-03-31":12.524803,"2016-06-30":12.788272,"2016-09-30":11.666741,"2016-12-31":8.137401,"2017-03-31":14.916762,"2017-06-30":15.065005,"2017-09-30":30.041535,"2017-12-31":41.339551,"2018-03-31":39.145905,"2018-06-30":38.034492,"2018-09-30":18.857088,"2018-12-31":21.112841,"2019-03-31":21.014254,"2019-06-30":28.016806,"2019-09-30":47.691032,"2019-12-31":61.141134,"2020-03-31":72.519198,"2020-06-30":75.640439,"2020-09-30":86.386164,"2021-12-31":15.692289,"2022-03-31":13.128979,"2022-06-30":10.341135,"2022-09-30":15.589003,"2022-12-31":11.038729,"2023-03-31":18.366564,"2023-06-30":25.796363,"2023-09-30":39.811311,"2023-12-31":59.069931,"2024-03-31":56.896591,"2024-06-30":91.622964,"2024-09-30":125.194842,"2024-12-31":115.766577,"2025-03-31":75.163705,"2025-06-30":56.307567,"2025-09-30":43.611119,"2025-12-31":36.584937,"2026-03-31":37.250687,"2026-06-30":35.073364},"wc":{"2014-06-30":464982000,"2014-09-30":486555000,"2014-12-31":535106000,"2015-03-31":587713000,"2015-06-30":647714000,"2015-09-30":696134000,"2015-12-31":739317000,"2016-03-31":808869000,"2016-06-30":878615000,"2016-09-30":969096000,"2016-12-31":1066573000,"2017-03-31":1204312000,"2017-06-30":1338392000,"2017-09-30":1507992000,"2017-12-31":1736524000,"2018-03-31":1921395000,"2018-06-30":1793799000,"2018-09-30":1896264000,"2018-12-31":2108298000,"2019-03-31":2357781000,"2019-06-30":2503498000,"2019-09-30":2692231000,"2019-12-31":2874562000,"2020-03-31":2763892000,"2020-06-30":2936697000,"2020-09-30":2989084000,"2020-12-31":3068755000,"2021-03-31":3216363000,"2021-06-30":3468460000,"2021-09-30":3630571000,"2021-12-31":3702847000,"2022-03-31":3736169000,"2022-06-30":3451169000,"2022-09-30":3776766000,"2022-12-31":4257217000,"2023-03-31":4685624000,"2023-06-30":5195765000,"2023-09-30":5808273000,"2023-12-31":6480629000,"2024-03-31":7143219000,"2024-06-30":7680439000,"2024-09-30":8443566000,"2024-12-31":9178593000,"2025-03-31":9154700000,"2025-06-30":9452100000,"2025-09-30":10518200000,"2025-12-31":11010500000,"2026-03-31":11996600000,"2026-06-30":13345000000},"wc_assets":{"2014-06-30":72.339439,"2014-09-30":70.323306,"2014-12-31":65.97914,"2015-03-31":67.160139,"2015-06-30":65.370257,"2015-09-30":64.883884,"2015-12-31":63.740268,"2016-03-31":66.851606,"2016-06-30":65.814449,"2016-09-30":63.794929,"2016-12-31":61.687026,"2017-03-31":62.090804,"2017-06-30":61.878369,"2017-09-30":65.51616,"2017-12-31":70.565737,"2018-03-31":74.471693,"2018-06-30":63.337811,"2018-09-30":67.766359,"2018-12-31":68.407191,"2019-03-31":70.752307,"2019-06-30":72.748782,"2019-09-30":74.374618,"2019-12-31":68.682505,"2020-03-31":67.217806,"2020-06-30":67.730579,"2020-09-30":67.943425,"2020-12-31":64.756435,"2021-03-31":65.724161,"2021-06-30":66.595114,"2021-09-30":66.770964,"2021-12-31":64.572201,"2022-03-31":61.166589,"2022-06-30":59.252165,"2022-09-30":61.291137,"2022-12-31":62.833349,"2023-03-31":62.118295,"2023-06-30":63.471036,"2023-09-30":64.045105,"2023-12-31":65.152864,"2024-03-31":67.707088,"2024-06-30":66.078325,"2024-09-30":65.725446,"2024-12-31":65.356342,"2025-03-31":63.072355,"2025-06-30":57.166963,"2025-09-30":58.276451,"2025-12-31":56.613329,"2026-03-31":55.394916,"2026-06-30":56.260302},"cash_assets":{"2014-06-30":61.793963,"2014-09-30":59.05565,"2014-12-31":55.418527,"2015-03-31":55.347209,"2015-06-30":55.686444,"2015-09-30":52.998531,"2015-12-31":59.257861,"2016-03-31":62.998793,"2016-06-30":61.709768,"2016-09-30":52.673197,"2016-12-31":50.192567,"2017-03-31":53.786506,"2017-06-30":52.005095,"2017-09-30":58.352877,"2017-12-31":62.399121,"2018-03-31":67.365004,"2018-06-30":65.689587,"2018-09-30":59.387336,"2018-12-31":63.470402,"2019-03-31":64.544761,"2019-06-30":65.609167,"2019-09-30":67.601058,"2019-12-31":65.093888,"2020-03-31":64.131625,"2020-06-30":64.15744,"2020-09-30":64.688801,"2020-12-31":60.622855,"2021-03-31":61.868268,"2021-06-30":63.009343,"2021-09-30":62.281828,"2021-12-31":59.435996,"2022-03-31":56.054514,"2022-06-30":49.821952,"2022-09-30":48.361996,"2022-12-31":44.627986,"2023-03-31":44.161486,"2023-06-30":45.701286,"2023-09-30":49.129847,"2023-12-31":50.347498,"2024-03-31":51.655029,"2024-06-30":53.977692,"2024-09-30":57.823213,"2024-12-31":59.12492,"2025-03-31":56.147603,"2025-06-30":53.491551,"2025-09-30":55.99375,"2025-12-31":55.237909,"2026-03-31":57.041535,"2026-06-30":56.253136},"cash_debt":{"2017-12-31":40.760093,"2018-12-31":55.210042},"fcf_debt":{"2017-12-31":16.36047,"2018-12-31":13.527391},"liab_equity":{"2014-06-30":0.39375,"2014-09-30":0.403636,"2014-12-31":0.459572,"2015-03-31":0.43347,"2015-06-30":0.48877,"2015-09-30":0.483588,"2015-12-31":0.471658,"2016-03-31":0.423707,"2016-06-30":0.456088,"2016-09-30":0.501928,"2016-12-31":0.560729,"2017-03-31":0.578996,"2017-06-30":0.593034,"2017-09-30":0.509762,"2017-12-31":0.480738,"2018-03-31":0.398363,"2018-06-30":0.646604,"2018-09-30":0.438035,"2018-12-31":0.437902,"2019-03-31":0.388306,"2019-06-30":0.362586,"2019-09-30":0.362884,"2019-12-31":0.445853,"2020-03-31":0.443347,"2020-06-30":0.427919,"2020-09-30":0.426572,"2020-12-31":0.42726,"2021-03-31":0.417923,"2021-06-30":0.408465,"2021-09-30":0.406723,"2021-12-31":0.441318,"2022-03-31":0.470726,"2022-06-30":0.454031,"2022-09-30":0.405178,"2022-12-31":0.38675,"2023-03-31":0.415429,"2023-06-30":0.397512,"2023-09-30":0.394045,"2023-12-31":0.377854,"2024-03-31":0.341867,"2024-06-30":0.378662,"2024-09-30":0.389452,"2024-12-31":0.405122,"2025-03-31":0.434377,"2025-06-30":0.516676,"2025-09-30":0.515801,"2025-12-31":0.572176,"2026-03-31":0.60572,"2026-06-30":0.602959},"altman_z":{"2015-03-31":12.533828,"2015-06-30":12.42664,"2015-09-30":9.570864,"2015-12-31":10.783356,"2016-03-31":9.067351,"2016-06-30":8.938382,"2016-09-30":9.324668,"2016-12-31":8.830916,"2017-03-31":10.230744,"2017-06-30":10.362597,"2017-09-30":13.181021,"2017-12-31":15.671728,"2018-03-31":18.312807,"2018-06-30":12.447704,"2018-09-30":16.417945,"2018-12-31":12.305375,"2019-03-31":17.916601,"2019-06-30":15.932887,"2019-09-30":14.478492,"2019-12-31":9.895417,"2020-03-31":9.442002,"2020-06-30":9.86653,"2020-09-30":9.339426,"2020-12-31":11.713424,"2021-03-31":12.276056,"2021-06-30":13.467136,"2021-09-30":13.014019,"2021-12-31":17.535916,"2022-03-31":15.473016,"2022-06-30":12.560772,"2022-09-30":14.34479,"2022-12-31":14.619152,"2023-03-31":16.813835,"2023-06-30":15.76744,"2023-09-30":16.226015,"2023-12-31":19.015628,"2024-03-31":23.205784,"2024-06-30":23.508591,"2024-09-30":22.902049,"2024-12-31":23.385375,"2025-03-31":16.004092,"2025-06-30":16.248058,"2025-09-30":20.461316,"2025-12-31":16.432936,"2026-03-31":13.777987,"2026-06-30":16.849358},"ar_turnover":{"2015-06-30":7.096234,"2015-09-30":6.069403,"2015-12-31":6.943904,"2016-03-31":7.258897,"2016-06-30":7.241096,"2016-09-30":5.650312,"2016-12-31":5.68303,"2017-03-31":7.103507,"2017-06-30":6.528809,"2017-09-30":7.124388,"2017-12-31":6.578626,"2018-03-31":8.564821,"2018-06-30":7.154335,"2018-09-30":7.569277,"2018-12-31":7.429748,"2019-03-31":9.504285,"2019-06-30":7.823814,"2019-09-30":6.379488,"2019-12-31":6.66158,"2020-03-31":7.50174,"2020-06-30":6.25236,"2020-09-30":5.944263,"2020-12-31":5.930728,"2021-03-31":6.72116,"2021-06-30":7.034137,"2021-09-30":7.967899,"2021-12-31":6.507456,"2022-03-31":6.136677,"2022-06-30":7.372869,"2022-09-30":7.506847,"2022-12-31":6.086822,"2023-03-31":6.42495,"2023-06-30":7.707919,"2023-09-30":7.536313,"2023-12-31":6.017634,"2024-03-31":6.226782,"2024-06-30":6.291155,"2024-09-30":6.733436,"2024-12-31":6.469278,"2025-03-31":5.88816,"2025-06-30":5.578856,"2025-09-30":6.44838,"2025-12-31":5.949505,"2026-03-31":5.780218,"2026-06-30":5.419713},"dso":{"2015-06-30":51.435735,"2015-09-30":60.137706,"2015-12-31":52.564095,"2016-03-31":50.283122,"2016-06-30":50.406736,"2016-09-30":64.598204,"2016-12-31":64.226297,"2017-03-31":51.383073,"2017-06-30":55.906066,"2017-09-30":51.23247,"2017-12-31":55.482711,"2018-03-31":42.616186,"2018-06-30":51.01802,"2018-09-30":48.221249,"2018-12-31":49.126834,"2019-03-31":38.403733,"2019-06-30":46.65244,"2019-09-30":57.214623,"2019-12-31":54.791804,"2020-03-31":48.655381,"2020-06-30":58.377961,"2020-09-30":61.403748,"2020-12-31":61.543879,"2021-03-31":54.3061,"2021-06-30":51.889809,"2021-09-30":45.808813,"2021-12-31":56.089507,"2022-03-31":59.478449,"2022-06-30":49.505827,"2022-09-30":48.622281,"2022-12-31":59.965607,"2023-03-31":56.80978,"2023-06-30":47.353896,"2023-09-30":48.43217,"2023-12-31":60.655064,"2024-03-31":58.617759,"2024-06-30":58.017966,"2024-09-30":54.20709,"2024-12-31":56.420511,"2025-03-31":61.988808,"2025-06-30":65.425597,"2025-09-30":56.60336,"2025-12-31":61.349644,"2026-03-31":63.146402,"2026-06-30":67.346738},"inv_turnover":{"2015-06-30":2.806853,"2015-09-30":3.035245,"2015-12-31":3.456443,"2016-03-31":3.650064,"2016-06-30":3.199813,"2016-09-30":2.775346,"2016-12-31":2.471257,"2017-03-31":2.374277,"2017-06-30":2.026647,"2017-09-30":2.186737,"2017-12-31":2.153786,"2018-03-31":2.28042,"2018-06-30":2.210123,"2018-09-30":2.613282,"2018-12-31":2.726185,"2019-03-31":2.676085,"2019-06-30":3.057254,"2019-09-30":3.906291,"2019-12-31":3.408335,"2020-03-31":2.746664,"2020-06-30":2.541098,"2020-09-30":2.35423,"2020-12-31":2.309977,"2021-03-31":2.397795,"2021-06-30":2.182952,"2021-09-30":1.971678,"2021-12-31":1.889312,"2022-03-31":1.950405,"2022-06-30":1.867716,"2022-09-30":1.790239,"2022-12-31":1.758525,"2023-03-31":1.623308,"2023-06-30":1.542359,"2023-09-30":1.466638,"2023-12-31":1.37865,"2024-03-31":1.215261,"2024-06-30":1.22182,"2024-09-30":1.284898,"2024-12-31":1.329105,"2025-03-31":1.34114,"2025-06-30":1.453438,"2025-09-30":1.534743,"2025-12-31":1.586115,"2026-03-31":1.632582,"2026-06-30":1.697588},"dio":{"2015-06-30":130.038876,"2015-09-30":120.253894,"2015-12-31":105.599877,"2016-03-31":99.998241,"2016-06-30":114.069158,"2016-09-30":131.515152,"2016-12-31":147.698116,"2017-03-31":153.730992,"2017-06-30":180.100445,"2017-09-30":166.915368,"2017-12-31":169.468992,"2018-03-31":160.058213,"2018-06-30":165.14915,"2018-09-30":139.671117,"2018-12-31":133.886708,"2019-03-31":136.393299,"2019-06-30":119.388201,"2019-09-30":93.439015,"2019-12-31":107.090422,"2020-03-31":132.888462,"2020-06-30":143.638692,"2020-09-30":155.04007,"2020-12-31":158.010249,"2021-03-31":152.223167,"2021-06-30":167.204785,"2021-09-30":185.121514,"2021-12-31":193.192052,"2022-03-31":187.140586,"2022-06-30":195.425883,"2022-09-30":203.883356,"2022-12-31":207.560267,"2023-03-31":224.849461,"2023-06-30":236.650453,"2023-09-30":248.868457,"2023-12-31":264.751844,"2024-03-31":300.346922,"2024-06-30":298.734751,"2024-09-30":284.069231,"2024-12-31":274.620962,"2025-03-31":272.156494,"2025-06-30":251.128733,"2025-09-30":237.824766,"2025-12-31":230.12207,"2026-03-31":223.572165,"2026-06-30":215.010898},"ap_turnover":{"2015-06-30":7.535774,"2015-09-30":10.200343,"2015-12-31":7.697751,"2016-03-31":11.861304,"2016-06-30":6.72531,"2016-09-30":6.956558,"2016-12-31":6.579827,"2017-03-31":10.262262,"2017-06-30":6.950916,"2017-09-30":9.851266,"2017-12-31":8.877872,"2018-03-31":9.629373,"2018-06-30":10.078593,"2018-09-30":12.169845,"2018-12-31":10.660564,"2019-03-31":10.274639,"2019-06-30":12.280628,"2019-09-30":10.884243,"2019-12-31":9.322702,"2020-03-31":9.577434,"2020-06-30":7.795403,"2020-09-30":6.602933,"2020-12-31":7.383812,"2021-03-31":8.057176,"2021-06-30":7.087225,"2021-09-30":6.699498,"2021-12-31":6.336301,"2022-03-31":6.723205,"2022-06-30":6.204249,"2022-09-30":7.25326,"2022-12-31":7.838156,"2023-03-31":7.214178,"2023-06-30":6.683772,"2023-09-30":8.021401,"2023-12-31":6.679998,"2024-03-31":8.141412,"2024-06-30":6.991683,"2024-09-30":8.433875,"2024-12-31":6.155279,"2025-03-31":8.721509,"2025-06-30":6.756452,"2025-09-30":7.822889,"2025-12-31":6.268397,"2026-03-31":7.098747,"2026-06-30":6.307132},"dpo":{"2015-06-30":48.435634,"2015-09-30":35.783111,"2015-12-31":47.416446,"2016-03-31":30.772333,"2016-06-30":54.272593,"2016-09-30":52.468478,"2016-12-31":55.472582,"2017-03-31":35.567207,"2017-06-30":52.511063,"2017-09-30":37.051077,"2017-12-31":41.113456,"2018-03-31":37.904858,"2018-06-30":36.215373,"2018-09-30":29.992165,"2018-12-31":34.238337,"2019-03-31":35.524362,"2019-06-30":29.721607,"2019-09-30":33.534715,"2019-12-31":39.15174,"2020-03-31":38.110415,"2020-06-30":46.822467,"2020-09-30":55.278469,"2020-12-31":49.432461,"2021-03-31":45.30123,"2021-06-30":51.501117,"2021-09-30":54.481695,"2021-12-31":57.604588,"2022-03-31":54.289581,"2022-06-30":58.830651,"2022-09-30":50.3222,"2022-12-31":46.567078,"2023-03-31":50.594818,"2023-06-30":54.609881,"2023-09-30":45.503271,"2023-12-31":54.640732,"2024-03-31":44.832519,"2024-06-30":52.204884,"2024-09-30":43.277852,"2024-12-31":59.298697,"2025-03-31":41.850554,"2025-06-30":54.022435,"2025-09-30":46.657955,"2025-12-31":58.228607,"2026-03-31":51.417526,"2026-06-30":57.87099},"ccc":{"2015-06-30":133.038977,"2015-09-30":144.608489,"2015-12-31":110.747526,"2016-03-31":119.509031,"2016-06-30":110.203301,"2016-09-30":143.644878,"2016-12-31":156.45183,"2017-03-31":169.546859,"2017-06-30":183.495448,"2017-09-30":181.096762,"2017-12-31":183.838248,"2018-03-31":164.769541,"2018-06-30":179.951796,"2018-09-30":157.900201,"2018-12-31":148.775204,"2019-03-31":139.27267,"2019-06-30":136.319034,"2019-09-30":117.118923,"2019-12-31":122.730486,"2020-03-31":143.433428,"2020-06-30":155.194186,"2020-09-30":161.165349,"2020-12-31":170.121667,"2021-03-31":161.228037,"2021-06-30":167.593477,"2021-09-30":176.448632,"2021-12-31":191.676971,"2022-03-31":192.329454,"2022-06-30":186.101059,"2022-09-30":202.183437,"2022-12-31":220.958796,"2023-03-31":231.064423,"2023-06-30":229.394469,"2023-09-30":251.797356,"2023-12-31":270.766176,"2024-03-31":314.132161,"2024-06-30":304.547833,"2024-09-30":294.998469,"2024-12-31":271.742776,"2025-03-31":292.294748,"2025-06-30":262.531894,"2025-09-30":247.770171,"2025-12-31":233.243107,"2026-03-31":235.301041,"2026-06-30":224.486647},"inv_to_cash":{"2015-06-30":181.474611,"2015-09-30":180.3916,"2015-12-31":158.163972,"2016-03-31":150.281363,"2016-06-30":164.475894,"2016-09-30":196.113356,"2016-12-31":211.924412,"2017-03-31":205.114065,"2017-06-30":236.00651,"2017-09-30":218.147838,"2017-12-31":224.951703,"2018-03-31":202.674399,"2018-06-30":216.167169,"2018-09-30":187.892366,"2018-12-31":183.013542,"2019-03-31":174.797032,"2019-06-30":166.040641,"2019-09-30":150.653638,"2019-12-31":161.882226,"2020-03-31":181.543843,"2020-06-30":202.016653,"2020-09-30":216.443818,"2020-12-31":219.554128,"2021-03-31":206.529267,"2021-06-30":219.094593,"2021-09-30":230.930327,"2021-12-31":249.281559,"2022-03-31":246.619035,"2022-06-30":244.93171,"2022-09-30":252.505637,"2022-12-31":267.525874,"2023-03-31":281.659241,"2023-06-30":284.00435,"2023-09-30":297.300627,"2023-12-31":325.406907,"2024-03-31":358.96468,"2024-06-30":356.752717,"2024-09-30":338.276321,"2024-12-31":331.041473,"2025-03-31":334.145302,"2025-06-30":316.554329,"2025-09-30":294.428126,"2025-12-31":291.471713,"2026-03-31":286.718567,"2026-06-30":282.357637},"inventories":{"2014-06-30":71068000,"2014-09-30":62587000,"2014-12-31":78006000,"2015-03-31":91225000,"2015-06-30":100304000,"2015-09-30":109921000,"2015-12-31":92129000,"2016-03-31":84030000,"2016-06-30":118130000,"2016-09-30":162128000,"2016-12-31":236490000,"2017-03-31":286786000,"2017-06-30":363803000,"2017-09-30":333157000,"2017-12-31":306198000,"2018-03-31":268131000,"2018-06-30":245439000,"2018-09-30":216313000,"2018-12-31":264557000,"2019-03-31":347153000,"2019-06-30":314177000,"2019-09-30":239802000,"2019-12-31":243825000,"2020-03-31":261798000,"2020-06-30":326997000,"2020-09-30":438102000,"2020-12-31":479668000,"2021-03-31":483168000,"2021-06-30":543199000,"2021-09-30":575665000,"2021-12-31":650117000,"2022-03-31":694217000,"2022-06-30":852810000,"2022-09-30":1100550000,"2022-12-31":1289706000,"2023-03-31":1682703000,"2023-06-30":1864334000,"2023-09-30":1893538000,"2023-12-31":1945180000,"2024-03-31":2025204000,"2024-06-30":1853776000,"2024-09-30":1769962000,"2024-12-31":1834572000,"2025-03-31":1957300000,"2025-06-30":2059100000,"2025-09-30":2155700000,"2025-12-31":2247100000,"2026-03-31":2380000000,"2026-06-30":2535300000},"asset_turnover":{"2015-06-30":0.861339,"2015-09-30":0.867685,"2015-12-31":0.849952,"2016-03-31":0.864005,"2016-06-30":0.837492,"2016-09-30":0.807604,"2016-12-31":0.781729,"2017-03-31":0.776268,"2017-06-30":0.776983,"2017-09-30":0.788469,"2017-12-31":0.785794,"2018-03-31":0.789091,"2018-06-30":0.759885,"2018-09-30":0.793541,"2018-12-31":0.776269,"2019-03-31":0.769323,"2019-06-30":0.753269,"2019-09-30":0.764681,"2019-12-31":0.663442,"2020-03-31":0.628216,"2020-06-30":0.583906,"2020-09-30":0.554064,"2020-12-31":0.519376,"2021-03-31":0.546782,"2021-06-30":0.550871,"2021-09-30":0.563615,"2021-12-31":0.56296,"2022-03-31":0.573998,"2022-06-30":0.634853,"2022-09-30":0.677661,"2022-12-31":0.700458,"2023-03-31":0.711377,"2023-06-30":0.751236,"2023-09-30":0.734721,"2023-12-31":0.700884,"2024-03-31":0.672095,"2024-06-30":0.637244,"2024-09-30":0.603506,"2024-12-31":0.583821,"2025-03-31":0.593388,"2025-06-30":0.564751,"2025-09-30":0.546897,"2025-12-31":0.537774,"2026-03-31":0.536887,"2026-06-30":0.523711},"mcap":{"2014-06-30":4027988160,"2014-09-30":5483856000,"2014-12-31":4277667840,"2015-03-31":4506339840,"2015-06-30":5534916480,"2015-09-30":4302273120,"2015-12-31":5308845440,"2016-03-31":4047546240,"2016-06-30":4616690400,"2016-09-30":5969720960,"2016-12-31":6854504800,"2017-03-31":9514337280,"2017-06-30":10850112000,"2017-09-30":13853503200,"2017-12-31":17359237120,"2018-03-31":18982951680,"2018-06-30":19254195040,"2018-09-30":20048506560,"2018-12-31":15569447680,"2019-03-31":24036823200,"2019-06-30":19879802400,"2019-09-30":18548259840,"2019-12-31":15620022720,"2020-03-31":14477340800.000002,"2020-06-30":15994979840,"2020-09-30":15174804479.999998,"2020-12-31":22133117440,"2021-03-31":23731178400,"2021-06-30":27771129600,"2021-09-30":27691261760.000004,"2021-12-31":44232220560,"2022-03-31":42650036000,"2022-06-30":30384609000,"2022-09-30":34486533200,"2022-12-31":37244170400,"2023-03-31":51723492240,"2023-06-30":50140258400.00001,"2023-09-30":57193970239.99999,"2023-12-31":73539942400,"2024-03-31":90944290000,"2024-06-30":110080861280,"2024-09-30":120838278600,"2024-12-31":139415247020,"2025-03-31":97361368000,"2025-06-30":128583208000,"2025-09-30":183478032000,"2025-12-31":164639195000,"2026-03-31":154604576000,"2026-06-30":214252656000},"ev_cash":{"2014-06-30":397198000,"2014-09-30":408596000,"2014-12-31":449457000,"2015-03-31":484339000,"2015-06-30":551763000,"2015-09-30":568617000,"2015-12-31":687326000,"2016-03-31":762252000,"2016-06-30":823818000,"2016-09-30":800148000,"2016-12-31":867833000,"2017-03-31":1043242000,"2017-06-30":1124839000,"2017-09-30":1343114000,"2017-12-31":1535555000,"2018-03-31":1738040000,"2018-06-30":1860404000,"2018-09-30":1661799000,"2018-12-31":1956147000,"2019-03-31":2150918000,"2019-06-30":2257803000,"2019-09-30":2447040000,"2019-12-31":2724368000,"2020-03-31":2636993000,"2020-06-30":2781771000,"2020-09-30":2845901000,"2020-12-31":2872868000,"2021-03-31":3027666000,"2021-06-30":3281703000,"2021-09-30":3386481000,"2021-12-31":3408315000,"2022-03-31":3423914000,"2022-06-30":2901902000,"2022-09-30":2980071000,"2022-12-31":3023729000,"2023-03-31":3331130000,"2023-06-30":3741126000,"2023-09-30":4455603000,"2023-12-31":5007968000,"2024-03-31":5449698000,"2024-06-30":6273954000,"2024-09-30":7428388000,"2024-12-31":8303457000,"2025-03-31":8149600000,"2025-06-30":8844400000,"2025-09-30":10106200000,"2025-12-31":10743000000,"2026-03-31":12353200000,"2026-06-30":13343300000},"ev_pref":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":37673000,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":35431000,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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":{"2014-06-30":3630790160,"2014-09-30":5075260000,"2014-12-31":3828210840,"2015-03-31":4022000840,"2015-06-30":4983153480,"2015-09-30":3733656120,"2015-12-31":4621519440,"2016-03-31":3285294240,"2016-06-30":3792872400,"2016-09-30":5169572960,"2016-12-31":5986671800,"2017-03-31":8471095280,"2017-06-30":9725273000,"2017-09-30":12510389200,"2017-12-31":15861355120,"2018-03-31":17244911680,"2018-06-30":17393791040,"2018-09-30":18386707560,"2018-12-31":13648731680,"2019-03-31":21885905200,"2019-06-30":17621999400,"2019-09-30":16101219840,"2019-12-31":12895654720,"2020-03-31":11840347800.000002,"2020-06-30":13213208840,"2020-09-30":12328903479.999998,"2020-12-31":19260249440,"2021-03-31":20703512400,"2021-06-30":24489426600,"2021-09-30":24304780760.000004,"2021-12-31":40823905560,"2022-03-31":39226122000,"2022-06-30":27482707000,"2022-09-30":31506462200,"2022-12-31":34220441400,"2023-03-31":48392362240,"2023-06-30":46399132400.00001,"2023-09-30":52738367239.99999,"2023-12-31":68531974400,"2024-03-31":85494592000,"2024-06-30":103806907280,"2024-09-30":113409890600,"2024-12-31":131111790020,"2025-03-31":89211768000,"2025-06-30":119738808000,"2025-09-30":173371832000,"2025-12-31":153896195000,"2026-03-31":142251376000,"2026-06-30":200909356000},"capital":{"2014-06-30":461186000,"2014-09-30":492922000,"2014-12-31":555658000,"2015-03-31":610471000,"2015-06-30":665542000,"2015-09-30":723174000,"2015-12-31":788152000,"2016-03-31":849857000,"2016-06-30":916832000,"2016-09-30":1011420000,"2016-12-31":1107820000,"2017-03-31":1228374000,"2017-06-30":1357749000,"2017-09-30":1524552000,"2017-12-31":1699587000,"2018-03-31":1845039000,"2018-06-30":1719973000,"2018-09-30":1945876000,"2018-12-31":2178820000,"2019-03-31":2400367000,"2019-06-30":2525560000,"2019-09-30":2656004000,"2019-12-31":2894686000,"2020-03-31":2848826000,"2020-06-30":3036483000,"2020-09-30":3083877000,"2020-12-31":3320291000,"2021-03-31":3451338000,"2021-06-30":3697841000,"2021-09-30":3865260000,"2021-12-31":3978600000,"2022-03-31":4153177000,"2022-06-30":4005792000,"2022-09-30":4385218000,"2022-12-31":4885820000,"2023-03-31":5329174000,"2023-06-30":5857582000,"2023-09-30":6505555000,"2023-12-31":7219059000,"2024-03-31":7862315000,"2024-06-30":8430808000,"2024-09-30":9245889000,"2024-12-31":9994807000,"2025-03-31":10119100000,"2025-06-30":10901600000,"2025-09-30":11907100000,"2025-12-31":12370500000,"2026-03-31":13487100000,"2026-06-30":14797700000},"debt_capital_ev":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":2.216597,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":1.626155,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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},"debt_ev":{"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0.002375,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.002596,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"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_sales":{"2015-03-31":6.226547,"2015-06-30":7.08288,"2015-09-30":4.876555,"2015-12-31":5.517633,"2016-03-31":3.64732,"2016-06-30":3.894395,"2016-09-30":4.939189,"2016-12-31":5.301848,"2017-03-31":6.929627,"2017-06-30":7.15664,"2017-09-30":8.305443,"2017-12-31":9.635214,"2018-03-31":9.670767,"2018-06-30":9.165075,"2018-09-30":9.086541,"2018-12-31":6.344208,"2019-03-31":9.623122,"2019-06-30":7.458163,"2019-09-30":6.561519,"2019-12-31":5.349327,"2020-03-31":5.063633,"2020-06-30":5.819361,"2020-09-30":5.54962,"2020-12-31":8.310744,"2021-03-31":8.409071,"2021-06-30":9.315841,"2021-09-30":8.767769,"2021-12-31":13.847827,"2022-03-31":12.422997,"2022-06-30":7.847464,"2022-09-30":8.016469,"2022-12-31":7.81055,"2023-03-31":9.966309,"2023-06-30":8.816723,"2023-09-30":9.425505,"2023-12-31":11.694541,"2024-03-31":14.061169,"2024-06-30":16.446829,"2024-09-30":17.149156,"2024-12-31":18.721842,"2025-03-31":11.996356,"2025-06-30":15.059644,"2025-09-30":20.521418,"2025-12-31":17.088754,"2026-03-31":14.650138,"2026-06-30":19.060162},"ev_ebitda":{"2015-03-31":26.828542,"2015-06-30":32.560267,"2015-09-30":24.678477,"2015-12-31":28.356533,"2016-03-31":18.369506,"2016-06-30":18.900667,"2016-09-30":22.086057,"2016-12-31":22.749344,"2017-03-31":29.515909,"2017-06-30":27.731981,"2017-09-30":29.183787,"2017-12-31":32.309976,"2018-03-31":30.9609,"2018-06-30":86.497544,"2018-09-30":75.722177,"2018-12-31":45.341912,"2019-03-31":60.914826,"2019-06-30":21.79077,"2019-09-30":18.774612,"2019-12-31":15.377177,"2020-03-31":14.878753,"2020-06-30":17.419999,"2020-09-30":17.101838,"2020-12-31":25.877902,"2021-03-31":25.771344,"2021-06-30":28.564261,"2021-09-30":26.883797,"2021-12-31":41.867538,"2022-03-31":37.458064,"2022-06-30":23.05573,"2022-09-30":22.836793,"2022-12-31":21.551731,"2023-03-31":26.851335,"2023-06-30":23.521314,"2023-09-30":24.432991,"2023-12-31":29.459,"2024-03-31":34.244094,"2024-06-30":38.963134,"2024-09-30":39.85883,"2024-12-31":43.616435,"2025-03-31":27.853757,"2025-06-30":34.337745,"2025-09-30":47.009206,"2025-12-31":39.172295,"2026-03-31":33.572023,"2026-06-30":43.303163},"ev_ebit":{"2015-03-31":28.875844,"2015-06-30":35.219121,"2015-09-30":26.877658,"2015-12-31":30.952926,"2016-03-31":20.119631,"2016-06-30":20.659809,"2016-09-30":24.009795,"2016-12-31":24.595113,"2017-03-31":31.71602,"2017-06-30":29.419886,"2017-09-30":30.634262,"2017-12-31":33.728045,"2018-03-31":32.197851,"2018-06-30":97.087946,"2018-09-30":83.921931,"2018-12-31":49.931888,"2019-03-31":66.532417,"2019-06-30":22.720737,"2019-09-30":19.553913,"2019-12-31":16.004059,"2020-03-31":15.557011,"2020-06-30":18.319975,"2020-09-30":18.103186,"2020-12-31":27.527069,"2021-03-31":27.374229,"2021-06-30":30.282836,"2021-09-30":28.473634,"2021-12-31":44.146408,"2022-03-31":39.366503,"2022-06-30":24.109287,"2022-09-30":23.796871,"2022-12-31":22.408688,"2023-03-31":27.912814,"2023-06-30":24.408957,"2023-09-30":25.278977,"2023-12-31":30.360839,"2024-03-31":35.142293,"2024-06-30":39.890093,"2024-09-30":40.723468,"2024-12-31":44.525938,"2025-03-31":28.381789,"2025-06-30":34.910271,"2025-09-30":47.855069,"2025-12-31":39.909804,"2026-03-31":34.235368,"2026-06-30":44.186007},"ev_cfo":{"2015-06-30":35.26598,"2015-09-30":31.859037,"2015-12-31":19.435788,"2016-03-31":11.168962,"2016-06-30":12.378544,"2016-09-30":19.694362,"2016-12-31":34.347926,"2017-03-31":32.577502,"2017-06-30":35.442732,"2017-09-30":24.361555,"2017-12-31":25.111902,"2018-03-31":25.959289,"2018-06-30":24.304647,"2018-09-30":47.029158,"2018-12-31":27.128237,"2019-03-31":45.817565,"2019-06-30":32.424972,"2019-09-30":17.281698,"2019-12-31":13.390654,"2020-03-31":11.986778,"2020-06-30":14.213544,"2020-09-30":14.084525,"2020-12-31":26.200357,"2021-03-31":26.044054,"2021-06-30":26.61628,"2021-09-30":24.863107,"2021-12-31":40.186705,"2022-03-31":40.095431,"2022-06-30":33.677724,"2022-09-30":46.498787,"2022-12-31":69.438999,"2023-03-31":74.431695,"2023-06-30":47.194309,"2023-09-30":34.068207,"2023-12-31":33.692971,"2024-03-31":39.337954,"2024-06-30":38.048801,"2024-09-30":35.399262,"2024-12-31":35.356926,"2025-03-31":23.255669,"2025-06-30":29.585453,"2025-09-30":41.867515,"2025-12-31":35.201216,"2026-03-31":26.227737,"2026-06-30":37.860279},"ev_fcf":{"2015-06-30":38.937275,"2015-09-30":37.013067,"2015-12-31":21.219585,"2016-03-31":12.138086,"2016-06-30":13.428616,"2016-09-30":21.540695,"2016-12-31":39.160312,"2017-03-31":34.918384,"2017-06-30":37.962655,"2017-09-30":25.200407,"2017-12-31":25.734415,"2018-03-31":26.639816,"2018-06-30":24.960918,"2018-09-30":49.662799,"2018-12-31":28.477039,"2019-03-31":48.106811,"2019-06-30":33.62515,"2019-09-30":17.651827,"2019-12-31":13.613307,"2020-03-31":12.154381,"2020-06-30":14.403971,"2020-09-30":14.249476,"2021-12-31":42.921929,"2022-03-31":43.401186,"2022-06-30":37.283038,"2022-09-30":49.686036,"2022-12-31":76.35611,"2023-03-31":78.717615,"2023-06-30":49.097585,"2023-09-30":34.945997,"2023-12-31":34.273185,"2024-03-31":40.041717,"2024-06-30":38.468659,"2024-09-30":35.684292,"2024-12-31":35.665003,"2025-03-31":23.569241,"2025-06-30":30.120379,"2025-09-30":42.850064,"2025-12-31":36.190432,"2026-03-31":26.951247,"2026-06-30":38.971419},"mcap_dil":{"2021-12-31":37261783350,"2022-03-31":35912637500,"2022-06-30":25840178575,"2022-09-30":29079115570,"2022-12-31":38405433900,"2023-03-31":52956109170,"2023-06-30":51122665800.00001,"2023-09-30":58159872099.99999,"2023-12-31":74691576320,"2024-03-31":92279885000,"2024-06-30":111826076440,"2024-09-30":122727630050,"2024-12-31":141597385545,"2025-03-31":99252771020,"2025-06-30":130843287055,"2025-09-30":186158003175,"2025-12-31":167154971000,"2026-03-31":156464693000,"2026-06-30":216690434000},"ev_dil":{"2021-12-31":33853468350,"2022-03-31":32488723500,"2022-06-30":22938276575,"2022-09-30":26099044570,"2022-12-31":35381704900,"2023-03-31":49624979170,"2023-06-30":47381539800.00001,"2023-09-30":53704269099.99999,"2023-12-31":69683608320,"2024-03-31":86830187000,"2024-06-30":105552122440,"2024-09-30":115299242050,"2024-12-31":133293928545,"2025-03-31":91103171020,"2025-06-30":121998887055,"2025-09-30":176051803175,"2025-12-31":156411971000,"2026-03-31":144111493000,"2026-06-30":203347134000},"ev_per_share":{"2014-06-30":3.524437,"2014-09-30":4.923613,"2014-12-31":3.651312,"2015-03-31":3.784287,"2015-06-30":4.627605,"2015-09-30":3.445298,"2015-12-31":4.23949,"2016-03-31":2.995083,"2016-06-30":3.425891,"2016-09-30":4.606937,"2016-12-31":5.284023,"2017-03-31":7.363199,"2017-06-30":8.389642,"2017-09-30":10.701128,"2017-12-31":13.449851,"2018-03-31":14.498735,"2018-06-30":14.535331,"2018-09-30":15.242386,"2018-12-31":11.273533,"2019-03-31":17.891634,"2019-06-30":14.386715,"2019-09-30":13.177329,"2019-12-31":10.550975,"2020-03-31":9.781531,"2020-06-30":10.871275,"2020-09-30":10.188233,"2020-12-31":15.802841,"2021-03-31":16.968534,"2021-06-30":19.96464,"2021-09-30":19.757157,"2021-12-31":33.170642,"2022-03-31":31.822337,"2022-06-30":22.567134,"2022-09-30":25.781436,"2022-12-31":27.876797,"2023-03-31":39.267021,"2023-06-30":37.496672,"2023-09-30":42.398003,"2023-12-31":54.870354,"2024-03-31":68.155548,"2024-06-30":82.626181,"2024-09-30":90.051589,"2024-12-31":103.946924,"2025-03-31":70.994563,"2025-06-30":95.272763,"2025-09-30":137.684111,"2025-12-31":122.48006,"2026-03-31":112.969644,"2026-06-30":159.300155},"sales_base":{"2015-03-31":645944000,"2015-06-30":703549000,"2015-09-30":765634000,"2015-12-31":837591000,"2016-03-31":900742000,"2016-06-30":973931000,"2016-09-30":1046644000,"2016-12-31":1129167000,"2017-03-31":1222446000,"2017-06-30":1358916000,"2017-09-30":1506288000,"2017-12-31":1646186000,"2018-03-31":1783200000,"2018-06-30":1897834000,"2018-09-30":2023510000,"2018-12-31":2151369000,"2019-03-31":2274304000,"2019-06-30":2362780000,"2019-09-30":2453886000,"2019-12-31":2410706000,"2020-03-31":2338311000,"2020-06-30":2270560000,"2020-09-30":2221576000,"2020-12-31":2317512000,"2021-03-31":2462045000,"2021-06-30":2628794000,"2021-09-30":2772060000,"2021-12-31":2948037000,"2022-03-31":3157541000,"2022-06-30":3502113000,"2022-09-30":3930217000,"2022-12-31":4381310000,"2023-03-31":4855595000,"2023-06-30":5262628000,"2023-09-30":5595283000,"2023-12-31":5860168000,"2024-03-31":6080191000,"2024-06-30":6311667000,"2024-09-30":6613147000,"2024-12-31":7003146000,"2025-03-31":7436572000,"2025-06-30":7950972000,"2025-09-30":8448336000,"2025-12-31":9005700000,"2026-03-31":9709900000,"2026-06-30":10540800000},"ebitda_base":{"2015-03-31":149915000,"2015-06-30":153044000,"2015-09-30":151292000,"2015-12-31":162979000,"2016-03-31":178845000,"2016-06-30":200674000,"2016-09-30":234065000,"2016-12-31":263158000,"2017-03-31":287001000,"2017-06-30":350688000,"2017-09-30":428676000,"2017-12-31":490912000,"2018-03-31":556990000,"2018-06-30":201090000,"2018-09-30":242818000,"2018-12-31":301018000,"2019-03-31":359287000,"2019-06-30":808691000,"2019-09-30":857606000,"2019-12-31":838623000,"2020-03-31":795789000,"2020-06-30":758508000,"2020-09-30":720911000,"2020-12-31":744274000,"2021-03-31":803354000,"2021-06-30":857345000,"2021-09-30":904068000,"2021-12-31":975073000,"2022-03-31":1047201000,"2022-06-30":1192012000,"2022-09-30":1379636000,"2022-12-31":1587828000,"2023-03-31":1802233000,"2023-06-30":1972642000,"2023-09-30":2158490000,"2023-12-31":2326351000,"2024-03-31":2496623000,"2024-06-30":2664234000,"2024-09-30":2845289000,"2024-12-31":3006018000,"2025-03-31":3202863000,"2025-06-30":3487090000,"2025-09-30":3688040000,"2025-12-31":3928700000,"2026-03-31":4237200000,"2026-06-30":4639600000},"ebit_base":{"2015-03-31":139286000,"2015-06-30":141490000,"2015-09-30":138913000,"2015-12-31":149308000,"2016-03-31":163288000,"2016-06-30":183587000,"2016-09-30":215311000,"2016-12-31":243409000,"2017-03-31":267092000,"2017-06-30":330568000,"2017-09-30":408379000,"2017-12-31":470272000,"2018-03-31":535592000,"2018-06-30":179155000,"2018-09-30":219093000,"2018-12-31":273347000,"2019-03-31":328951000,"2019-06-30":775591000,"2019-09-30":823427000,"2019-12-31":805774000,"2020-03-31":761094000,"2020-06-30":721246000,"2020-09-30":681035000,"2020-12-31":699684000,"2021-03-31":756314000,"2021-06-30":808690000,"2021-09-30":853589000,"2021-12-31":924739000,"2022-03-31":996434000,"2022-06-30":1139922000,"2022-09-30":1323975000,"2022-12-31":1527106000,"2023-03-31":1733697000,"2023-06-30":1900906000,"2023-09-30":2086254000,"2023-12-31":2257249000,"2024-03-31":2432812000,"2024-06-30":2602323000,"2024-09-30":2784878000,"2024-12-31":2944616000,"2025-03-31":3143275000,"2025-06-30":3429902000,"2025-09-30":3622852000,"2025-12-31":3856100000,"2026-03-31":4155100000,"2026-06-30":4546900000},"cfo_base":{"2015-06-30":141302000,"2015-09-30":117193000,"2015-12-31":237784000,"2016-03-31":294145000,"2016-06-30":306407000,"2016-09-30":262490000,"2016-12-31":174295000,"2017-03-31":260029000,"2017-06-30":274394000,"2017-09-30":513530000,"2017-12-31":631627000,"2018-03-31":664306000,"2018-06-30":715657000,"2018-09-30":390964000,"2018-12-31":503119000,"2019-03-31":477675000,"2019-06-30":543470000,"2019-09-30":931692000,"2019-12-31":963034000,"2020-03-31":987784000,"2020-06-30":929621000,"2020-09-30":875351000,"2020-12-31":735114000,"2021-03-31":794942000,"2021-06-30":920092000,"2021-09-30":977544000,"2021-12-31":1015856000,"2022-03-31":978319000,"2022-06-30":816050000,"2022-09-30":677576000,"2022-12-31":492813000,"2023-03-31":650158000,"2023-06-30":983151000,"2023-09-30":1548023000,"2023-12-31":2034014000,"2024-03-31":2173336000,"2024-06-30":2728257000,"2024-09-30":3203736000,"2024-12-31":3708235000,"2025-03-31":3836130000,"2025-06-30":4047219000,"2025-09-30":4140963000,"2025-12-31":4371900000,"2026-03-31":5423700000,"2026-06-30":5306600000},"fcf_base":{"2015-06-30":127979000,"2015-09-30":100874000,"2015-12-31":217795000,"2016-03-31":270660000,"2016-06-30":282447000,"2016-09-30":239991000,"2016-12-31":152876000,"2017-03-31":242597000,"2017-06-30":256180000,"2017-09-30":496436000,"2017-12-31":616348000,"2018-03-31":647336000,"2018-06-30":696841000,"2018-09-30":370231000,"2018-12-31":479289000,"2019-03-31":454944000,"2019-06-30":524072000,"2019-09-30":912156000,"2019-12-31":947283000,"2020-03-31":974163000,"2020-06-30":917331000,"2020-09-30":865218000,"2021-12-31":951120000,"2022-03-31":903803000,"2022-06-30":737137000,"2022-09-30":634111000,"2022-12-31":448169000,"2023-03-31":614759000,"2023-06-30":945039000,"2023-09-30":1509139000,"2023-12-31":1999580000,"2024-03-31":2135138000,"2024-06-30":2698480000,"2024-09-30":3178146000,"2024-12-31":3676203000,"2025-03-31":3785093000,"2025-06-30":3975342000,"2025-09-30":4046011000,"2025-12-31":4252400000,"2026-03-31":5278100000,"2026-06-30":5155300000},"pe":{"2015-03-31":48.072562,"2015-06-30":58.742857,"2015-09-30":42.596567,"2015-12-31":46.917148,"2016-03-31":32.8,"2016-06-30":33.36,"2016-09-30":37.021573,"2016-12-31":38.881748,"2017-03-31":42.961039,"2017-06-30":38.886581,"2017-09-30":39.160608,"2017-12-31":44.098262,"2018-03-31":42.133052,"2018-06-30":96.059701,"2018-09-30":86.337662,"2018-12-31":52.878289,"2019-03-31":68.778439,"2019-06-30":28.915019,"2019-09-30":25.59002,"2019-12-31":19.218045,"2020-03-31":19.330855,"2020-06-30":22.4,"2020-09-30":22.469092,"2020-12-31":36.363636,"2021-03-31":36.477869,"2021-06-30":39.497558,"2021-09-30":36.52442,"2021-12-31":54.661597,"2022-03-31":47.520945,"2022-06-30":30.851985,"2022-09-30":30.821319,"2022-12-31":28.421546,"2023-03-31":34.975,"2023-06-30":29.959335,"2023-09-30":30.653333,"2023-12-31":35.847793,"2024-03-31":40.389972,"2024-06-30":45.457847,"2024-09-30":46.129808,"2024-12-31":49.788288,"2025-03-31":32.795767,"2025-06-30":40.239921,"2025-09-30":55.403042,"2025-12-31":47.474638,"2026-03-31":42.047945,"2026-06-30":53.589905},"pe_avg":{"2015-03-31":50.55371,"2015-06-30":51.371429,"2015-09-30":48.359607,"2015-12-31":42.66005,"2016-03-31":39.022222,"2016-06-30":34.756923,"2016-09-30":30.196557,"2016-12-31":29.883083,"2017-03-31":28.009802,"2017-06-30":27.300876,"2017-09-30":26.632645,"2017-12-31":30.1211,"2018-03-31":32.940561,"2018-06-30":85.257176,"2018-09-30":82.595405,"2018-12-31":66.079675,"2019-03-31":55.687784,"2019-06-30":28.73412,"2019-09-30":26.502606,"2019-12-31":23.163968,"2020-03-31":23.632679,"2020-06-30":23.331588,"2020-09-30":23.786404,"2020-12-31":28.134138,"2021-03-31":28.976715,"2021-06-30":30.166676,"2021-09-30":31.837954,"2021-12-31":35.514185,"2022-03-31":35.980106,"2022-06-30":34.548801,"2022-09-30":32.037967,"2022-12-31":27.7314,"2023-03-31":25.367296,"2023-06-30":24.518397,"2023-09-30":24.780128,"2023-12-31":28.8506,"2024-03-31":32.015583,"2024-06-30":33.415156,"2024-09-30":34.41326,"2024-12-31":37.45744,"2025-03-31":38.659027,"2025-06-30":37.136079,"2025-09-30":39.955544,"2025-12-31":41.303652,"2026-03-31":41.71825,"2026-06-30":43.925899},"pe_high":{"2015-03-31":64.62585,"2015-06-30":65.142857,"2015-09-30":58.154506,"2015-12-31":52.2158,"2016-03-31":48.177778,"2016-06-30":42.32,"2016-09-30":37.29993,"2016-12-31":38.946015,"2017-03-31":42.961039,"2017-06-30":41.960947,"2017-09-30":39.45803,"2017-12-31":45.326543,"2018-03-31":48.706441,"2018-06-30":110.149254,"2018-09-30":100.207792,"2018-12-31":79.317434,"2019-03-31":68.778439,"2019-06-30":36.166043,"2019-09-30":34.221173,"2019-12-31":30.526316,"2020-03-31":32.810732,"2020-06-30":30.076596,"2020-09-30":29.08081,"2020-12-31":36.363636,"2021-03-31":37.903226,"2021-06-30":39.689463,"2021-09-30":38.633782,"2021-12-31":54.661597,"2022-03-31":49.361351,"2022-06-30":44.441697,"2022-09-30":39.252949,"2022-12-31":32.665105,"2023-03-31":35.191667,"2023-06-30":31.489834,"2023-09-30":32.893333,"2023-12-31":36.347032,"2024-03-31":42.679666,"2024-06-30":45.457847,"2024-09-30":46.658654,"2024-12-31":52.490991,"2025-03-31":54.950265,"2025-06-30":51.05998,"2025-09-30":58.190114,"2025-12-31":58.706522,"2026-03-31":55.489726,"2026-06-30":56.066246},"pe_low":{"2015-03-31":39.002268,"2015-06-30":40.457143,"2015-09-30":37.982833,"2015-12-31":34.104046,"2016-03-31":31.288889,"2016-06-30":28.16,"2016-09-30":24.495477,"2016-12-31":22.622108,"2017-03-31":20.155844,"2017-06-30":16.535106,"2017-09-30":16.622604,"2017-12-31":16.806471,"2018-03-31":21.673706,"2018-06-30":55.522388,"2018-09-30":62.077922,"2018-12-31":49.629934,"2019-03-31":42.247112,"2019-06-30":21.503652,"2019-09-30":20.347269,"2019-12-31":17.413534,"2020-03-31":16.615484,"2020-06-30":17.497872,"2020-09-30":18.419638,"2020-12-31":20.584702,"2021-03-31":22.805701,"2021-06-30":21.877181,"2021-09-30":20.671751,"2021-12-31":25.961977,"2022-03-31":26.438676,"2022-06-30":27.092865,"2022-09-30":23.929664,"2022-12-31":21.29274,"2023-03-31":18.941667,"2023-06-30":17.264325,"2023-09-30":16.726667,"2023-12-31":17.114155,"2024-03-31":19.214485,"2024-06-30":19.595331,"2024-09-30":20.408654,"2024-12-31":25.833333,"2025-03-31":25.97672,"2025-06-30":25.317601,"2025-09-30":24.475285,"2025-12-31":23.322464,"2026-03-31":22.044521,"2026-06-30":31.201893},"pb":{"2014-06-30":8.733978,"2014-09-30":11.1252,"2014-12-31":7.698383,"2015-03-31":7.381743,"2015-06-30":8.316404,"2015-09-30":5.949153,"2015-12-31":6.735814,"2016-03-31":4.76262,"2016-06-30":5.035481,"2016-09-30":5.902317,"2016-12-31":6.187381,"2017-03-31":7.745473,"2017-06-30":7.99125,"2017-09-30":9.086934,"2017-12-31":10.445328,"2018-03-31":10.288645,"2018-06-30":11.194475,"2018-09-30":10.303075,"2018-12-31":7.263939,"2019-03-31":10.013812,"2019-06-30":7.871443,"2019-09-30":6.983521,"2019-12-31":5.396103,"2020-03-31":5.081862,"2020-06-30":5.267601,"2020-09-30":4.920691,"2020-12-31":6.666017,"2021-03-31":6.875936,"2021-06-30":7.510093,"2021-09-30":7.164139,"2021-12-31":11.117534,"2022-03-31":10.269256,"2022-06-30":7.585169,"2022-09-30":7.864269,"2022-12-31":7.622911,"2023-03-31":9.705724,"2023-06-30":8.55989,"2023-09-30":8.791559,"2023-12-31":10.186915,"2024-03-31":11.567114,"2024-06-30":13.056976,"2024-09-30":13.069406,"2024-12-31":13.948768,"2025-03-31":9.621544,"2025-06-30":11.794893,"2025-09-30":15.409128,"2025-12-31":13.309017,"2026-03-31":11.463144,"2026-06-30":14.478781},"pb_avg":{"2014-06-30":8.806575,"2014-09-30":9.558028,"2014-12-31":8.700933,"2015-03-31":7.762733,"2015-06-30":7.272809,"2015-09-30":6.754036,"2015-12-31":6.12463,"2016-03-31":5.666098,"2016-06-30":5.246338,"2016-09-30":4.81421,"2016-12-31":4.755394,"2017-03-31":5.049905,"2017-06-30":5.610371,"2017-09-30":6.179911,"2017-12-31":7.13463,"2018-03-31":8.043893,"2018-06-30":9.935585,"2018-09-30":9.856494,"2018-12-31":9.077426,"2019-03-31":8.107875,"2019-06-30":7.822198,"2019-09-30":7.232566,"2019-12-31":6.504051,"2020-03-31":6.212763,"2020-06-30":5.486673,"2020-09-30":5.20918,"2020-12-31":5.157423,"2021-03-31":5.461998,"2021-06-30":5.735913,"2021-09-30":6.244905,"2021-12-31":7.223173,"2022-03-31":7.775285,"2022-06-30":8.494056,"2022-09-30":8.174705,"2022-12-31":7.437808,"2023-03-31":7.039542,"2023-06-30":7.005322,"2023-09-30":7.107089,"2023-12-31":8.198514,"2024-03-31":9.168807,"2024-06-30":9.597923,"2024-09-30":9.749897,"2024-12-31":10.494138,"2025-03-31":11.341694,"2025-06-30":10.885113,"2025-09-30":11.112749,"2025-12-31":11.579046,"2026-03-31":11.373263,"2026-06-30":11.867785},"pb_high":{"2014-06-30":9.716829,"2014-09-30":11.919858,"2014-12-31":10.755093,"2015-03-31":9.923569,"2015-06-30":9.222472,"2015-09-30":8.122018,"2015-12-31":7.496532,"2016-03-31":6.995502,"2016-06-30":6.387937,"2016-09-30":5.946695,"2016-12-31":6.197608,"2017-03-31":7.745473,"2017-06-30":8.623037,"2017-09-30":9.155949,"2017-12-31":10.736265,"2018-03-31":11.893829,"2018-06-30":12.836424,"2018-09-30":11.958262,"2018-12-31":10.895909,"2019-03-31":10.013812,"2019-06-30":9.845367,"2019-09-30":9.338964,"2019-12-31":8.571274,"2020-03-31":8.625569,"2020-06-30":7.072835,"2020-09-30":6.368645,"2020-12-31":6.666017,"2021-03-31":7.14461,"2021-06-30":7.546582,"2021-09-30":7.577884,"2021-12-31":11.117534,"2022-03-31":10.666967,"2022-06-30":10.926291,"2022-09-30":10.015656,"2022-12-31":8.761071,"2023-03-31":9.76585,"2023-06-30":8.99718,"2023-09-30":9.434004,"2023-12-31":10.328785,"2024-03-31":12.222849,"2024-06-30":13.056976,"2024-09-30":13.219238,"2024-12-31":14.705962,"2025-03-31":16.121178,"2025-06-30":14.966406,"2025-09-30":16.184291,"2025-12-31":16.457758,"2026-03-31":15.127654,"2026-06-30":15.147832},"pb_low":{"2014-06-30":7.684113,"2014-09-30":7.193739,"2014-12-31":6.490793,"2015-03-31":5.988961,"2015-06-30":5.72764,"2015-09-30":5.304787,"2015-12-31":4.896259,"2016-03-31":4.543204,"2016-06-30":4.250574,"2016-09-30":3.905292,"2016-12-31":3.599931,"2017-03-31":3.63391,"2017-06-30":3.397989,"2017-09-30":3.857154,"2017-12-31":3.980862,"2018-03-31":5.292593,"2018-06-30":6.470393,"2018-09-30":7.408047,"2018-12-31":6.81771,"2019-03-31":6.150977,"2019-06-30":5.853871,"2019-09-30":5.552773,"2019-12-31":4.889426,"2020-03-31":4.368022,"2020-06-30":4.114813,"2020-09-30":4.033868,"2020-12-31":3.773494,"2021-03-31":4.298786,"2021-06-30":4.159742,"2021-09-30":4.054693,"2021-12-31":5.280365,"2022-03-31":5.713386,"2022-06-30":6.660964,"2022-09-30":6.105816,"2022-12-31":5.710902,"2023-03-31":5.2564,"2023-06-30":4.932711,"2023-09-30":4.797308,"2023-12-31":4.863352,"2024-03-31":5.502755,"2024-06-30":5.628418,"2024-09-30":5.78214,"2024-12-31":7.237509,"2025-03-31":7.620988,"2025-06-30":7.420949,"2025-09-30":6.807258,"2025-12-31":6.538208,"2026-03-31":6.009795,"2026-06-30":8.430046},"ptb":{"2014-06-30":8.733978,"2014-09-30":11.1252,"2014-12-31":7.698383,"2015-03-31":7.381743,"2015-06-30":8.316404,"2015-09-30":5.949153,"2015-12-31":6.735814,"2016-03-31":4.76262,"2016-06-30":5.035481,"2016-09-30":5.902317,"2016-12-31":6.187381,"2017-03-31":7.745473,"2017-06-30":7.99125,"2017-09-30":9.086934,"2017-12-31":10.445328,"2018-03-31":10.288645,"2018-06-30":11.194475,"2018-09-30":10.963868,"2018-12-31":7.665544,"2019-03-31":10.489229,"2019-06-30":8.213898,"2019-09-30":7.265764,"2019-12-31":5.589367,"2020-03-31":5.412754,"2020-06-30":5.577142,"2020-09-30":5.194793,"2020-12-31":7.358561,"2021-03-31":7.539207,"2021-06-30":8.164212,"2021-09-30":7.743317,"2021-12-31":11.965494,"2022-03-31":11.132821,"2022-06-30":8.460234,"2022-09-30":8.659127,"2022-12-31":8.280731,"2023-03-31":10.44843,"2023-06-30":9.140548,"2023-09-30":9.312604,"2023-12-31":10.717359,"2024-03-31":12.107009,"2024-06-30":13.612263,"2024-09-30":13.069406,"2024-12-31":14.425788,"2025-03-31":9.940717,"2025-06-30":12.263422,"2025-09-30":15.967246,"2025-12-31":13.772268,"2026-03-31":11.82806,"2026-06-30":14.897693},"ptb_avg":{"2014-06-30":8.806575,"2014-09-30":9.558028,"2014-12-31":8.700933,"2015-03-31":7.762733,"2015-06-30":7.272809,"2015-09-30":6.754036,"2015-12-31":6.12463,"2016-03-31":5.666098,"2016-06-30":5.246338,"2016-09-30":4.81421,"2016-12-31":4.755394,"2017-03-31":5.049905,"2017-06-30":5.610371,"2017-09-30":6.179911,"2017-12-31":7.13463,"2018-03-31":8.043893,"2018-06-30":9.935585,"2018-09-30":10.488645,"2018-12-31":9.579293,"2019-03-31":8.492806,"2019-06-30":8.16251,"2019-09-30":7.524874,"2019-12-31":6.736997,"2020-03-31":6.61729,"2020-06-30":5.809088,"2020-09-30":5.499352,"2020-12-31":5.693236,"2021-03-31":5.988877,"2021-06-30":6.235503,"2021-09-30":6.749768,"2021-12-31":7.774101,"2022-03-31":8.429127,"2022-06-30":9.473975,"2022-09-30":9.00094,"2022-12-31":8.079654,"2023-03-31":7.578225,"2023-06-30":7.480526,"2023-09-30":7.528301,"2023-12-31":8.625419,"2024-03-31":9.596762,"2024-06-30":10.006103,"2024-09-30":9.749897,"2024-12-31":10.853016,"2025-03-31":11.717928,"2025-06-30":11.317503,"2025-09-30":11.515252,"2025-12-31":11.982081,"2026-03-31":11.735317,"2026-06-30":12.211153},"ptb_high":{"2014-06-30":9.716829,"2014-09-30":11.919858,"2014-12-31":10.755093,"2015-03-31":9.923569,"2015-06-30":9.222472,"2015-09-30":8.122018,"2015-12-31":7.496532,"2016-03-31":6.995502,"2016-06-30":6.387937,"2016-09-30":5.946695,"2016-12-31":6.197608,"2017-03-31":7.745473,"2017-06-30":8.623037,"2017-09-30":9.155949,"2017-12-31":10.736265,"2018-03-31":11.893829,"2018-06-30":12.836424,"2018-09-30":12.725211,"2018-12-31":11.498316,"2019-03-31":10.489229,"2019-06-30":10.273699,"2019-09-30":9.716404,"2019-12-31":8.878259,"2020-03-31":9.187199,"2020-06-30":7.488457,"2020-09-30":6.723404,"2020-12-31":7.358561,"2021-03-31":7.833799,"2021-06-30":8.203879,"2021-09-30":8.19051,"2021-12-31":11.965494,"2022-03-31":11.563976,"2022-06-30":12.186806,"2022-09-30":11.02796,"2022-12-31":9.517109,"2023-03-31":10.513157,"2023-06-30":9.607501,"2023-09-30":9.993125,"2023-12-31":10.866615,"2024-03-31":12.793351,"2024-06-30":13.612263,"2024-09-30":13.219238,"2024-12-31":15.208876,"2025-03-31":16.655961,"2025-06-30":15.560917,"2025-09-30":16.770485,"2025-12-31":17.030608,"2026-03-31":15.609225,"2026-06-30":15.586101},"ptb_low":{"2014-06-30":7.684113,"2014-09-30":7.193739,"2014-12-31":6.490793,"2015-03-31":5.988961,"2015-06-30":5.72764,"2015-09-30":5.304787,"2015-12-31":4.896259,"2016-03-31":4.543204,"2016-06-30":4.250574,"2016-09-30":3.905292,"2016-12-31":3.599931,"2017-03-31":3.63391,"2017-06-30":3.397989,"2017-09-30":3.857154,"2017-12-31":3.980862,"2018-03-31":5.292593,"2018-06-30":6.470393,"2018-09-30":7.883166,"2018-12-31":7.194643,"2019-03-31":6.443002,"2019-06-30":6.108549,"2019-09-30":5.777192,"2019-12-31":5.064544,"2020-03-31":4.652434,"2020-06-30":4.356612,"2020-09-30":4.25857,"2020-12-31":4.165529,"2021-03-31":4.713458,"2021-06-30":4.52205,"2021-09-30":4.38249,"2021-12-31":5.68311,"2022-03-31":6.193838,"2022-06-30":7.429408,"2022-09-30":6.722944,"2022-12-31":6.203725,"2023-03-31":5.658633,"2023-06-30":5.26732,"2023-09-30":5.081627,"2023-12-31":5.116592,"2024-03-31":5.759596,"2024-06-30":5.867783,"2024-09-30":5.78214,"2024-12-31":7.485017,"2025-03-31":7.873797,"2025-06-30":7.715731,"2025-09-30":7.053817,"2025-12-31":6.765785,"2026-03-31":6.20111,"2026-06-30":8.673951},"ps":{"2015-03-31":6.976363,"2015-06-30":7.867137,"2015-09-30":5.619229,"2015-12-31":6.338231,"2016-03-31":4.493569,"2016-06-30":4.740264,"2016-09-30":5.703679,"2016-12-31":6.070408,"2017-03-31":7.783033,"2017-06-30":7.984388,"2017-09-30":9.197114,"2017-12-31":10.545125,"2018-03-31":10.645442,"2018-06-30":10.145353,"2018-09-30":9.907787,"2018-12-31":7.236995,"2019-03-31":10.56887,"2019-06-30":8.413734,"2019-09-30":7.558729,"2019-12-31":6.479439,"2020-03-31":6.191367,"2020-06-30":7.044509,"2020-09-30":6.830648,"2020-12-31":9.550379,"2021-03-31":9.638808,"2021-06-30":10.564209,"2021-09-30":9.989416,"2021-12-31":15.003957,"2022-03-31":13.507358,"2022-06-30":8.676079,"2022-09-30":8.774715,"2022-12-31":8.500693,"2023-03-31":10.652349,"2023-06-30":9.527608,"2023-09-30":10.221819,"2023-12-31":12.549118,"2024-03-31":14.957473,"2024-06-30":17.440854,"2024-09-30":18.272432,"2024-12-31":19.907517,"2025-03-31":13.092238,"2025-06-30":16.172011,"2025-09-30":21.717653,"2025-12-31":18.281666,"2026-03-31":15.922365,"2026-06-30":20.326034},"ps_avg":{"2015-03-31":7.336431,"2015-06-30":6.879919,"2015-09-30":6.379475,"2015-12-31":5.763122,"2016-03-31":5.346007,"2016-06-30":4.938759,"2016-09-30":4.652192,"2016-12-31":4.665493,"2017-03-31":5.074393,"2017-06-30":5.605553,"2017-09-30":6.254844,"2017-12-31":7.202795,"2018-03-31":8.322844,"2018-06-30":9.004443,"2018-09-30":9.47834,"2018-12-31":9.043755,"2019-03-31":8.557289,"2019-06-30":8.361096,"2019-09-30":7.828287,"2019-12-31":7.809822,"2020-03-31":7.569173,"2020-06-30":7.337481,"2020-09-30":7.231114,"2020-12-31":7.389021,"2021-03-31":7.656724,"2021-06-30":8.068526,"2021-09-30":8.707669,"2021-12-31":9.748221,"2022-03-31":10.226989,"2022-06-30":9.715684,"2022-09-30":9.12109,"2022-12-31":8.294275,"2023-03-31":7.726127,"2023-06-30":7.797292,"2023-09-30":8.26331,"2023-12-31":10.099634,"2024-03-31":11.856215,"2024-06-30":12.820423,"2024-09-30":13.631402,"2024-12-31":14.977109,"2025-03-31":15.432881,"2025-06-30":14.924609,"2025-09-30":15.662329,"2025-12-31":15.905325,"2026-03-31":15.797519,"2026-06-30":16.660587},"ps_high":{"2015-03-31":9.378601,"2015-06-30":8.724257,"2015-09-30":7.671593,"2015-12-31":7.054048,"2016-03-31":6.60031,"2016-06-30":6.013429,"2016-09-30":5.746563,"2016-12-31":6.080442,"2017-03-31":7.783033,"2017-06-30":8.615632,"2017-09-30":9.266966,"2017-12-31":10.838841,"2018-03-31":12.306291,"2018-06-30":11.633422,"2018-09-30":11.499471,"2018-12-31":10.855493,"2019-03-31":10.56887,"2019-06-30":10.523648,"2019-09-30":10.108182,"2019-12-31":10.292067,"2020-03-31":10.508758,"2020-06-30":9.458698,"2020-09-30":8.840624,"2020-12-31":9.550379,"2021-03-31":10.01544,"2021-06-30":10.615537,"2021-09-30":10.566326,"2021-12-31":15.003957,"2022-03-31":14.030475,"2022-06-30":12.497727,"2022-09-30":11.175168,"2022-12-31":9.769913,"2023-03-31":10.718339,"2023-06-30":10.014335,"2023-09-30":10.968781,"2023-12-31":12.723885,"2024-03-31":15.805407,"2024-06-30":17.440854,"2024-09-30":18.481913,"2024-12-31":20.988175,"2025-03-31":21.936426,"2025-06-30":20.520482,"2025-09-30":22.810169,"2025-12-31":22.606871,"2026-03-31":21.012387,"2026-06-30":21.265281},"ps_low":{"2015-03-31":5.660068,"2015-06-30":5.418223,"2015-09-30":5.010598,"2015-12-31":4.607256,"2016-03-31":4.286548,"2016-06-30":4.001374,"2016-09-30":3.773863,"2016-12-31":3.531874,"2017-03-31":3.651532,"2017-06-30":3.395071,"2017-09-30":3.903923,"2017-12-31":4.018896,"2018-03-31":5.476133,"2018-06-30":5.864001,"2018-09-30":7.12383,"2018-12-31":6.792421,"2019-03-31":6.491922,"2019-06-30":6.257164,"2019-09-30":6.010136,"2019-12-31":5.871041,"2020-03-31":5.321676,"2020-06-30":5.502853,"2020-09-30":5.599606,"2020-12-31":5.406272,"2021-03-31":6.026113,"2021-06-30":5.851377,"2021-09-30":5.653717,"2021-12-31":7.126253,"2022-03-31":7.514932,"2022-06-30":7.618954,"2022-09-30":6.812686,"2022-12-31":6.368515,"2023-03-31":5.769071,"2023-06-30":5.490367,"2023-09-30":5.577761,"2023-12-31":5.991096,"2024-03-31":7.115631,"2024-06-30":7.518158,"2024-09-30":8.084051,"2024-12-31":10.329287,"2025-03-31":10.370039,"2025-06-30":10.174884,"2025-09-30":9.594162,"2025-12-31":8.981079,"2026-03-31":8.347635,"2026-06-30":11.834518},"pcf":{"2015-06-30":39.170829,"2015-09-30":36.711008,"2015-12-31":22.326336,"2016-03-31":13.760378,"2016-06-30":15.067183,"2016-09-30":22.742661,"2016-12-31":39.327031,"2017-03-31":36.589524,"2017-06-30":39.542089,"2017-09-30":26.977009,"2017-12-31":27.483368,"2018-03-31":28.575614,"2018-06-30":26.904222,"2018-09-30":51.279674,"2018-12-31":30.945855,"2019-03-31":50.320455,"2019-06-30":36.579392,"2019-09-30":19.908145,"2019-12-31":16.219596,"2020-03-31":14.656383,"2020-06-30":17.205915,"2020-09-30":17.33568,"2020-12-31":30.108415,"2021-03-31":29.852717,"2021-06-30":30.182992,"2021-09-30":28.327381,"2021-12-31":43.541821,"2022-03-31":43.595224,"2022-06-30":37.233759,"2022-09-30":50.896923,"2022-12-31":75.574651,"2023-03-31":79.555265,"2023-06-30":50.99955,"2023-09-30":36.94646,"2023-12-31":36.155082,"2024-03-31":41.845481,"2024-06-30":40.348421,"2024-09-30":37.717926,"2024-12-31":37.59612,"2025-03-31":25.380101,"2025-06-30":31.770756,"2025-09-30":44.308059,"2025-12-31":37.6585,"2026-03-31":28.50537,"2026-06-30":40.374751},"pcf_avg":{"2015-06-30":34.255423,"2015-09-30":41.67777,"2015-12-31":20.300522,"2016-03-31":16.370747,"2016-06-30":15.698109,"2016-09-30":18.549997,"2016-12-31":30.225311,"2017-03-31":23.855692,"2017-06-30":27.761084,"2017-09-30":18.34673,"2017-12-31":18.772378,"2018-03-31":22.341053,"2018-06-30":23.878671,"2018-09-30":49.056985,"2018-12-31":38.671675,"2019-03-31":40.742923,"2019-06-30":36.350544,"2019-09-30":20.618106,"2019-12-31":19.549866,"2020-03-31":17.917966,"2020-06-30":17.921487,"2020-09-30":18.352032,"2020-12-31":23.294544,"2021-03-31":23.713931,"2021-06-30":23.052578,"2021-09-30":24.692681,"2021-12-31":28.289556,"2022-03-31":33.007778,"2022-06-30":41.695267,"2022-09-30":52.906038,"2022-12-31":73.73951,"2023-03-31":57.70127,"2023-06-30":41.737483,"2023-09-30":29.867487,"2023-12-31":29.097909,"2024-03-31":33.169309,"2024-06-30":29.659319,"2024-09-30":28.13792,"2024-12-31":28.284852,"2025-03-31":29.917581,"2025-06-30":29.320169,"2025-09-30":31.954068,"2025-12-31":32.763464,"2026-03-31":28.281862,"2026-06-30":33.093868},"pcf_high":{"2015-06-30":43.438468,"2015-09-30":50.11931,"2015-12-31":24.847791,"2016-03-31":20.21172,"2016-06-30":19.114005,"2016-09-30":22.913658,"2016-12-31":39.392034,"2017-03-31":36.589524,"2017-06-30":42.66828,"2017-09-30":27.181897,"2017-12-31":28.248869,"2018-03-31":33.033839,"2018-06-30":30.850398,"2018-09-30":59.517745,"2018-12-31":46.418783,"2019-03-31":50.320455,"2019-06-30":45.752413,"2019-09-30":26.622882,"2019-12-31":25.763522,"2020-03-31":24.876637,"2020-06-30":23.102471,"2020-09-30":22.436848,"2020-12-31":30.108415,"2021-03-31":31.019198,"2021-06-30":30.329641,"2021-09-30":29.963347,"2021-12-31":43.541821,"2022-03-31":45.283594,"2022-06-30":53.634521,"2022-09-30":64.820531,"2022-12-31":86.858539,"2023-03-31":80.048102,"2023-06-30":53.604907,"2023-09-30":39.646332,"2023-12-31":36.6586,"2024-03-31":44.217687,"2024-06-30":40.348421,"2024-09-30":38.150336,"2024-12-31":39.636984,"2025-03-31":42.5251,"2025-06-30":40.313553,"2025-09-30":46.536993,"2025-12-31":46.568013,"2026-03-31":37.617895,"2026-06-30":42.240432},"pcf_low":{"2015-06-30":26.977575,"2015-09-30":32.734752,"2015-12-31":16.229,"2016-03-31":13.126431,"2016-06-30":12.718581,"2016-09-30":15.047775,"2016-12-31":22.881181,"2017-03-31":17.166548,"2017-06-30":16.813837,"2017-09-30":11.451,"2017-12-31":10.4743,"2018-03-31":14.699611,"2018-06-30":15.550607,"2018-09-30":36.870765,"2018-12-31":29.044827,"2019-03-31":30.909307,"2019-06-30":27.203528,"2019-09-30":15.829467,"2019-12-31":14.69663,"2020-03-31":12.597627,"2020-06-30":13.440487,"2020-09-30":14.211386,"2020-12-31":17.04375,"2021-03-31":18.663704,"2021-06-30":16.717965,"2021-09-30":16.032467,"2021-12-31":20.680548,"2022-03-31":24.254568,"2022-06-30":32.69706,"2022-09-30":39.516356,"2022-12-31":56.618715,"2023-03-31":43.085327,"2023-06-30":29.388931,"2023-09-30":20.16065,"2023-12-31":17.260858,"2024-03-31":19.906905,"2024-06-30":17.392831,"2024-09-30":16.687087,"2024-12-31":19.50726,"2025-03-31":20.102953,"2025-06-30":19.989088,"2025-09-30":19.573878,"2025-12-31":18.500173,"2026-03-31":14.94454,"2026-06-30":23.507574},"pfcf":{"2015-06-30":43.24863,"2015-09-30":42.64997,"2015-12-31":24.375424,"2016-03-31":14.954357,"2016-06-30":16.345333,"2016-09-30":24.87477,"2016-12-31":44.837023,"2017-03-31":39.218693,"2017-06-30":42.35347,"2017-09-30":27.90592,"2017-12-31":28.164669,"2018-03-31":29.324727,"2018-06-30":27.630686,"2018-09-30":54.151345,"2018-12-31":32.484467,"2019-03-31":52.834686,"2019-06-30":37.933342,"2019-09-30":20.334526,"2019-12-31":16.489289,"2020-03-31":14.861313,"2020-06-30":17.436432,"2020-09-30":17.538706,"2021-12-31":46.505405,"2022-03-31":47.189527,"2022-06-30":41.219758,"2022-09-30":54.385641,"2022-12-31":83.10296,"2023-03-31":84.13621,"2023-06-30":53.056285,"2023-09-30":37.898411,"2023-12-31":36.777695,"2024-03-31":42.594104,"2024-06-30":40.793655,"2024-09-30":38.021626,"2024-12-31":37.923707,"2025-03-31":25.722319,"2025-06-30":32.345194,"2025-09-30":45.347883,"2025-12-31":38.716771,"2026-03-31":29.29171,"2026-06-30":41.559687},"pfcf_avg":{"2015-06-30":37.821516,"2015-09-30":48.420236,"2015-12-31":22.163683,"2016-03-31":17.791227,"2016-06-30":17.029781,"2016-09-30":20.289047,"2016-12-31":34.460089,"2017-03-31":25.569861,"2017-06-30":29.734854,"2017-09-30":18.978471,"2017-12-31":19.237737,"2018-03-31":22.926727,"2018-06-30":24.523439,"2018-09-30":51.804185,"2018-12-31":40.594411,"2019-03-31":42.778618,"2019-06-30":37.696023,"2019-09-30":21.059692,"2019-12-31":19.874932,"2020-03-31":18.168499,"2020-06-30":18.161591,"2020-09-30":18.566962,"2021-12-31":30.215026,"2022-03-31":35.729176,"2022-06-30":46.158886,"2022-09-30":56.532471,"2022-12-31":81.085013,"2023-03-31":61.02382,"2023-06-30":43.420693,"2023-09-30":30.637043,"2023-12-31":29.598993,"2024-03-31":33.762714,"2024-06-30":29.986601,"2024-09-30":28.364482,"2024-12-31":28.531308,"2025-03-31":30.320981,"2025-06-30":29.850299,"2025-09-30":32.703968,"2025-12-31":33.684175,"2026-03-31":29.062036,"2026-06-30":34.065121},"pfcf_high":{"2015-06-30":47.960544,"2015-09-30":58.227416,"2015-12-31":27.128295,"2016-03-31":21.965478,"2016-06-30":20.735447,"2016-09-30":25.061798,"2016-12-31":44.911134,"2017-03-31":39.218693,"2017-06-30":45.701928,"2017-09-30":28.117863,"2017-12-31":28.949146,"2018-03-31":33.899826,"2018-06-30":31.683416,"2018-09-30":62.850749,"2018-12-31":48.7267,"2019-03-31":52.834686,"2019-06-30":47.445893,"2019-09-30":27.193075,"2019-12-31":26.191906,"2020-03-31":25.224469,"2020-06-30":23.411988,"2020-09-30":22.699618,"2021-12-31":46.505405,"2022-03-31":49.017098,"2022-06-30":59.376277,"2022-09-30":69.263641,"2022-12-31":95.510884,"2023-03-31":84.657425,"2023-06-30":55.766712,"2023-09-30":40.667847,"2023-12-31":37.289884,"2024-03-31":45.008749,"2024-06-30":40.793655,"2024-09-30":38.457517,"2024-12-31":39.982354,"2025-03-31":43.098495,"2025-06-30":41.04245,"2025-09-30":47.629126,"2025-12-31":47.876657,"2026-03-31":38.65561,"2026-06-30":43.480123},"pfcf_low":{"2015-06-30":29.786022,"2015-09-30":38.030452,"2015-12-31":17.718481,"2016-03-31":14.265403,"2016-06-30":13.7975,"2016-09-30":16.458495,"2016-12-31":26.086995,"2017-03-31":18.400064,"2017-06-30":18.009275,"2017-09-30":11.845298,"2017-12-31":10.733953,"2018-03-31":15.084963,"2018-06-30":15.970502,"2018-09-30":38.935534,"2018-12-31":30.48892,"2019-03-31":32.453672,"2019-06-30":28.21044,"2019-09-30":16.168493,"2019-12-31":14.940999,"2020-03-31":12.77377,"2020-06-30":13.620557,"2020-09-30":14.377823,"2021-12-31":22.088126,"2022-03-31":26.254289,"2022-06-30":36.197391,"2022-09-30":42.224996,"2022-12-31":62.258743,"2023-03-31":45.566263,"2023-06-30":30.574142,"2023-09-30":20.680103,"2023-12-31":17.558101,"2024-03-31":20.263043,"2024-06-30":17.584756,"2024-09-30":16.821449,"2024-12-31":19.677234,"2025-03-31":20.374015,"2025-06-30":20.350505,"2025-09-30":20.033239,"2025-12-31":19.02006,"2026-03-31":15.356796,"2026-06-30":24.197485},"evs_avg":{"2015-03-31":6.586615,"2015-06-30":6.095662,"2015-09-30":5.6368,"2015-12-31":4.942524,"2016-03-31":4.499758,"2016-06-30":4.09289,"2016-09-30":3.887703,"2016-12-31":3.896932,"2017-03-31":4.220988,"2017-06-30":4.777805,"2017-09-30":5.363172,"2017-12-31":6.292885,"2018-03-31":7.348169,"2018-06-30":8.024165,"2018-09-30":8.657094,"2018-12-31":8.150967,"2019-03-31":7.611541,"2019-06-30":7.405525,"2019-09-30":6.831077,"2019-12-31":6.67971,"2020-03-31":6.441439,"2020-06-30":6.112333,"2020-09-30":5.950086,"2020-12-31":6.149387,"2021-03-31":6.426988,"2021-06-30":6.820158,"2021-09-30":7.486022,"2021-12-31":8.59209,"2022-03-31":9.142628,"2022-06-30":8.887069,"2022-09-30":8.362844,"2022-12-31":7.604132,"2023-03-31":7.040087,"2023-06-30":7.086407,"2023-09-30":7.466996,"2023-12-31":9.245057,"2024-03-31":10.959911,"2024-06-30":11.826399,"2024-09-30":12.508126,"2024-12-31":13.791434,"2025-03-31":14.337,"2025-06-30":13.812242,"2025-09-30":14.466093,"2025-12-31":14.712414,"2026-03-31":14.525292,"2026-06-30":15.394716},"evs_high":{"2015-03-31":8.628785,"2015-06-30":7.94,"2015-09-30":6.928918,"2015-12-31":6.233449,"2016-03-31":5.754061,"2016-06-30":5.16756,"2016-09-30":4.982074,"2016-12-31":5.311882,"2017-03-31":6.929627,"2017-06-30":7.787885,"2017-09-30":8.375295,"2017-12-31":9.928931,"2018-03-31":11.331616,"2018-06-30":10.653144,"2018-09-30":10.678226,"2018-12-31":9.962705,"2019-03-31":9.623122,"2019-06-30":9.568077,"2019-09-30":9.110972,"2019-12-31":9.161955,"2020-03-31":9.381024,"2020-06-30":8.233551,"2020-09-30":7.559596,"2020-12-31":8.310744,"2021-03-31":8.785704,"2021-06-30":9.367169,"2021-09-30":9.344679,"2021-12-31":13.847827,"2022-03-31":12.946114,"2022-06-30":11.669112,"2022-09-30":10.416922,"2022-12-31":9.07977,"2023-03-31":10.0323,"2023-06-30":9.303449,"2023-09-30":10.172467,"2023-12-31":11.869308,"2024-03-31":14.909103,"2024-06-30":16.446829,"2024-09-30":17.358637,"2024-12-31":19.802499,"2025-03-31":20.840545,"2025-06-30":19.408115,"2025-09-30":21.613933,"2025-12-31":21.413959,"2026-03-31":19.74016,"2026-06-30":19.99941},"evs_low":{"2015-03-31":4.910252,"2015-06-30":4.633966,"2015-09-30":4.267923,"2015-12-31":3.786658,"2016-03-31":3.440299,"2016-06-30":3.155505,"2016-09-30":3.009373,"2016-12-31":2.763314,"2017-03-31":2.798126,"2017-06-30":2.567324,"2017-09-30":3.012251,"2017-12-31":3.108986,"2018-03-31":4.501458,"2018-06-30":4.883724,"2018-09-30":6.302584,"2018-12-31":5.899633,"2019-03-31":5.546174,"2019-06-30":5.301593,"2019-09-30":5.012926,"2019-12-31":4.740929,"2020-03-31":4.193942,"2020-06-30":4.277706,"2020-09-30":4.318579,"2020-12-31":4.166637,"2021-03-31":4.796377,"2021-06-30":4.603009,"2021-09-30":4.432069,"2021-12-31":5.970123,"2022-03-31":6.430571,"2022-06-30":6.790339,"2022-09-30":6.05444,"2022-12-31":5.678372,"2023-03-31":5.083031,"2023-06-30":4.779481,"2023-09-30":4.781447,"2023-12-31":5.136518,"2024-03-31":6.219327,"2024-06-30":6.524134,"2024-09-30":6.960776,"2024-12-31":9.143612,"2025-03-31":9.274158,"2025-06-30":9.062517,"2025-09-30":8.397926,"2025-12-31":7.788168,"2026-03-31":7.075408,"2026-06-30":10.568647},"eve_avg":{"2015-03-31":28.379979,"2015-06-30":28.021986,"2015-09-30":28.525804,"2015-12-31":25.4009,"2016-03-31":22.662761,"2016-06-30":19.864021,"2016-09-30":17.384234,"2016-12-31":16.721086,"2017-03-31":17.978786,"2017-06-30":18.513995,"2017-09-30":18.845194,"2017-12-31":21.102069,"2018-03-31":23.525119,"2018-06-30":75.729942,"2018-09-30":72.143401,"2018-12-31":58.254784,"2019-03-31":48.18142,"2019-06-30":21.636975,"2019-09-30":19.545904,"2019-12-31":19.201498,"2020-03-31":18.927237,"2020-06-30":18.296999,"2020-09-30":18.335923,"2020-12-31":19.147891,"2021-03-31":19.696838,"2021-06-30":20.91199,"2021-09-30":22.953695,"2021-12-31":25.977338,"2022-03-31":27.567031,"2022-06-30":26.110073,"2022-09-30":23.823524,"2022-12-31":20.982159,"2023-03-31":18.967477,"2023-06-30":18.905165,"2023-09-30":19.356102,"2023-12-31":23.288655,"2024-03-31":26.691397,"2024-06-30":28.017167,"2024-09-30":29.071942,"2024-12-31":32.130021,"2025-03-31":33.288383,"2025-06-30":31.493522,"2025-09-30":33.138039,"2025-12-31":33.725046,"2026-03-31":33.285928,"2026-06-30":34.975562},"eve_high":{"2015-03-31":37.17915,"2015-06-30":36.50048,"2015-09-30":35.064744,"2015-12-31":32.035299,"2016-03-31":28.979979,"2016-06-30":25.079715,"2016-09-30":22.277821,"2016-12-31":22.792397,"2017-03-31":29.515909,"2017-06-30":30.178053,"2017-09-30":29.429233,"2017-12-31":33.294901,"2018-03-31":36.278098,"2018-06-30":100.541545,"2018-09-30":88.986387,"2018-12-31":71.203235,"2019-03-31":60.914826,"2019-06-30":27.955376,"2019-09-30":26.069415,"2019-12-31":26.336959,"2020-03-31":27.564783,"2020-06-30":24.646768,"2020-09-30":23.295825,"2020-12-31":25.877902,"2021-03-31":26.925611,"2021-06-30":28.721643,"2021-09-30":28.652723,"2021-12-31":41.867538,"2022-03-31":39.035378,"2022-06-30":34.283672,"2022-09-30":29.675049,"2022-12-31":25.053903,"2023-03-31":27.029127,"2023-06-30":24.819806,"2023-09-30":26.369282,"2023-12-31":29.899245,"2024-03-31":36.309123,"2024-06-30":38.963134,"2024-09-30":40.345714,"2024-12-31":46.134053,"2025-03-31":48.388649,"2025-06-30":44.252765,"2025-09-30":49.511873,"2025-12-31":49.086898,"2026-03-31":45.236235,"2026-06-30":45.437058},"eve_low":{"2015-03-31":21.156976,"2015-06-30":21.302516,"2015-09-30":21.598411,"2015-12-31":19.460608,"2016-03-31":17.326858,"2016-06-30":15.314612,"2016-09-30":13.4567,"2016-12-31":11.856917,"2017-03-31":11.91828,"2017-06-30":9.948379,"2017-09-30":10.584493,"2017-12-31":10.42543,"2018-03-31":14.411389,"2018-06-30":46.091286,"2018-09-30":52.522229,"2018-12-31":42.164549,"2019-03-31":35.107547,"2019-06-30":15.489845,"2019-09-30":14.343589,"2019-12-31":13.628276,"2020-03-31":12.323293,"2020-06-30":12.805122,"2020-09-30":13.308231,"2020-12-31":12.974028,"2021-03-31":14.699492,"2021-06-30":14.113761,"2021-09-30":13.589643,"2021-12-31":18.050078,"2022-03-31":19.389583,"2022-06-30":19.949912,"2022-09-30":17.247494,"2022-12-31":15.668391,"2023-03-31":13.694755,"2023-06-30":12.750733,"2023-09-30":12.394566,"2023-12-31":12.939088,"2024-03-31":15.146338,"2024-06-30":15.455909,"2024-09-30":16.178544,"2024-12-31":21.301951,"2025-03-31":21.533216,"2025-06-30":20.663595,"2025-09-30":19.237455,"2025-12-31":17.852701,"2026-03-31":16.213892,"2026-06-30":24.01112},"evb_avg":{"2015-03-31":30.545672,"2015-06-30":30.310247,"2015-09-30":31.067833,"2015-12-31":27.726668,"2016-03-31":24.821919,"2016-06-30":21.712826,"2016-09-30":18.898434,"2016-12-31":18.077752,"2017-03-31":19.318922,"2017-06-30":19.640849,"2017-09-30":19.781826,"2017-12-31":22.028228,"2018-03-31":24.464995,"2018-06-30":85.002004,"2018-09-30":79.955618,"2018-12-31":64.151934,"2019-03-31":52.62473,"2019-06-30":22.560379,"2019-09-30":20.35722,"2019-12-31":19.984285,"2020-03-31":19.790048,"2020-06-30":19.242283,"2020-09-30":19.409529,"2020-12-31":20.368162,"2021-03-31":20.92191,"2021-06-30":22.170164,"2021-09-30":24.311116,"2021-12-31":27.391297,"2022-03-31":28.971535,"2022-06-30":27.303202,"2022-09-30":24.825084,"2022-12-31":21.816469,"2023-03-31":19.717293,"2023-06-30":19.618604,"2023-09-30":20.026302,"2023-12-31":24.001599,"2024-03-31":27.391494,"2024-06-30":28.683714,"2024-09-30":29.702586,"2024-12-31":32.800006,"2025-03-31":33.919441,"2025-06-30":32.018625,"2025-09-30":33.734311,"2025-12-31":34.359998,"2026-03-31":33.943619,"2026-06-30":35.688627},"evb_high":{"2015-03-31":40.016313,"2015-06-30":39.48109,"2015-09-30":38.189481,"2015-12-31":34.968528,"2016-03-31":31.740999,"2016-06-30":27.413961,"2016-09-30":24.218261,"2016-12-31":24.641659,"2017-03-31":31.71602,"2017-06-30":32.014838,"2017-09-30":30.891906,"2017-12-31":34.756197,"2018-03-31":37.727482,"2018-06-30":112.851437,"2018-09-30":98.622487,"2018-12-31":78.411161,"2019-03-31":66.532417,"2019-06-30":29.148431,"2019-09-30":27.15151,"2019-12-31":27.410638,"2020-03-31":28.821343,"2020-06-30":25.920104,"2020-09-30":24.659844,"2020-12-31":27.527069,"2021-03-31":28.600287,"2021-06-30":30.449687,"2021-09-30":30.347169,"2021-12-31":44.146408,"2022-03-31":41.024179,"2022-06-30":35.850303,"2022-09-30":30.922612,"2022-12-31":26.050116,"2023-03-31":28.097634,"2023-06-30":25.756451,"2023-09-30":27.282311,"2023-12-31":30.814561,"2024-03-31":37.261487,"2024-06-30":39.890093,"2024-09-30":41.220914,"2024-12-31":47.096054,"2025-03-31":49.305967,"2025-06-30":44.990608,"2025-09-30":50.402768,"2025-12-31":50.011072,"2026-03-31":46.130051,"2026-06-30":46.363407},"evb_low":{"2015-03-31":22.771478,"2015-06-30":23.042069,"2015-09-30":23.523118,"2015-12-31":21.242468,"2016-03-31":18.977646,"2016-06-30":16.739989,"2016-09-30":14.628805,"2016-12-31":12.818928,"2017-03-31":12.806667,"2017-06-30":10.553886,"2017-09-30":11.110557,"2017-12-31":10.882997,"2018-03-31":14.987154,"2018-06-30":51.734514,"2018-09-30":58.209722,"2018-12-31":46.432879,"2019-03-31":38.34518,"2019-06-30":16.150908,"2019-09-30":14.938966,"2019-12-31":14.18386,"2020-03-31":12.885059,"2020-06-30":13.466678,"2020-09-30":14.087456,"2020-12-31":13.800847,"2021-03-31":15.613748,"2021-06-30":14.962919,"2021-09-30":14.393298,"2021-12-31":19.032553,"2022-03-31":20.377457,"2022-06-30":20.861545,"2022-09-30":17.972593,"2022-12-31":16.29141,"2023-03-31":14.236132,"2023-06-30":13.231917,"2023-09-30":12.823725,"2023-12-31":13.335197,"2024-03-31":15.543616,"2024-06-30":15.823616,"2024-09-30":16.529497,"2024-12-31":21.746145,"2025-03-31":21.941428,"2025-06-30":21.008127,"2025-09-30":19.583605,"2025-12-31":18.188819,"2026-03-31":16.53426,"2026-06-30":24.500647},"earnings_yield":{"2015-03-31":2.080189,"2015-06-30":1.702335,"2015-09-30":2.347607,"2015-12-31":2.131417,"2016-03-31":3.04878,"2016-06-30":2.997602,"2016-09-30":2.701128,"2016-12-31":2.571901,"2017-03-31":2.32769,"2017-06-30":2.571581,"2017-09-30":2.553586,"2017-12-31":2.267663,"2018-03-31":2.373434,"2018-06-30":1.041019,"2018-09-30":1.158243,"2018-12-31":1.891135,"2019-03-31":1.453944,"2019-06-30":3.45841,"2019-09-30":3.907773,"2019-12-31":5.203443,"2020-03-31":5.173077,"2020-06-30":4.464286,"2020-09-30":4.450558,"2020-12-31":2.75,"2021-03-31":2.741388,"2021-06-30":2.531802,"2021-09-30":2.737894,"2021-12-31":1.829438,"2022-03-31":2.104335,"2022-06-30":3.241283,"2022-09-30":3.244507,"2022-12-31":3.518457,"2023-03-31":2.859185,"2023-06-30":3.337858,"2023-09-30":3.262288,"2023-12-31":2.789572,"2024-03-31":2.475862,"2024-06-30":2.19984,"2024-09-30":2.167796,"2024-12-31":2.008504,"2025-03-31":3.049174,"2025-06-30":2.485094,"2025-09-30":1.804955,"2025-12-31":2.106388,"2026-03-31":2.378237,"2026-06-30":1.866023},"fcf_yield":{"2015-06-30":2.312212,"2015-09-30":2.344668,"2015-12-31":4.102493,"2016-03-31":6.687014,"2016-06-30":6.117954,"2016-09-30":4.020138,"2016-12-31":2.2303,"2017-03-31":2.549804,"2017-06-30":2.361082,"2017-09-30":3.583469,"2017-12-31":3.550548,"2018-03-31":3.410091,"2018-06-30":3.619165,"2018-09-30":1.846676,"2018-12-31":3.078394,"2019-03-31":1.892696,"2019-06-30":2.636203,"2019-09-30":4.917744,"2019-12-31":6.064543,"2020-03-31":6.728881,"2020-06-30":5.735118,"2020-09-30":5.701675,"2021-12-31":2.150288,"2022-03-31":2.119114,"2022-06-30":2.426021,"2022-09-30":1.838721,"2022-12-31":1.203327,"2023-03-31":1.188549,"2023-06-30":1.884791,"2023-09-30":2.638633,"2023-12-31":2.719039,"2024-03-31":2.347743,"2024-06-30":2.451362,"2024-09-30":2.630082,"2024-12-31":2.636873,"2025-03-31":3.887674,"2025-06-30":3.091649,"2025-09-30":2.205175,"2025-12-31":2.58286,"2026-03-31":3.413935,"2026-06-30":2.406178},"peg":{"2016-03-31":1.190519,"2016-06-30":0.7784,"2016-09-30":0.68325,"2016-12-31":0.779136,"2017-03-31":0.60414,"2017-06-30":0.420123,"2017-09-30":0.354146,"2017-12-31":0.385056,"2018-03-31":0.435352,"2018-06-30":-3.158684,"2018-09-30":-2.372913,"2018-12-31":-1.948209,"2019-03-31":-2.798418,"2019-06-30":0.122988,"2019-09-30":0.122937,"2019-12-31":0.110807,"2020-03-31":0.165851,"2020-06-30":4.798901,"2020-09-30":-3.79734,"2020-12-31":-1.460255,"2021-03-31":-2.639632,"2021-06-30":-16.227143,"2021-09-30":3.502453,"2021-12-31":1.726629,"2022-03-31":1.30006,"2022-06-30":0.750928,"2022-09-30":0.634653,"2022-12-31":0.455785,"2023-03-31":0.539633,"2023-06-30":0.445534,"2023-09-30":0.480257,"2023-12-31":0.665522,"2024-03-31":0.814588,"2024-06-30":1.069248,"2024-09-30":1.193012,"2024-12-31":1.416057,"2025-03-31":1.037329,"2025-06-30":1.261178,"2025-09-30":2.095242,"2025-12-31":1.951735,"2026-03-31":1.781852,"2026-06-30":2.171352},"price":{"2014-06-30":3.91,"2014-09-30":5.32,"2014-12-31":4.08,"2015-03-31":4.24,"2015-06-30":5.14,"2015-09-30":3.97,"2015-12-31":4.87,"2016-03-31":3.69,"2016-06-30":4.17,"2016-09-30":5.32,"2016-12-31":6.05,"2017-03-31":8.27,"2017-06-30":9.36,"2017-09-30":11.85,"2017-12-31":14.72,"2018-03-31":15.96,"2018-06-30":16.09,"2018-09-30":16.62,"2018-12-31":12.86,"2019-03-31":19.65,"2019-06-30":16.23,"2019-09-30":15.18,"2019-12-31":12.78,"2020-03-31":11.96,"2020-06-30":13.16,"2020-09-30":12.54,"2020-12-31":18.16,"2021-03-31":19.45,"2021-06-30":22.64,"2021-09-30":22.51,"2021-12-31":35.94,"2022-03-31":34.6,"2022-06-30":24.95,"2022-09-30":28.22,"2022-12-31":30.34,"2023-03-31":41.97,"2023-06-30":40.52,"2023-09-30":45.98,"2023-12-31":58.88,"2024-03-31":72.5,"2024-06-30":87.62,"2024-09-30":95.95,"2024-12-31":110.53,"2025-03-31":77.48,"2025-06-30":102.31,"2025-09-30":145.71,"2025-12-31":131.03,"2026-03-31":122.78,"2026-06-30":169.88},"price_avg":{"2014-06-30":3.9425,"2014-09-30":4.570588,"2014-12-31":4.611333,"2015-03-31":4.458837,"2015-06-30":4.495,"2015-09-30":4.507115,"2015-12-31":4.428113,"2016-03-31":4.39,"2016-06-30":4.344615,"2016-09-30":4.339245,"2016-12-31":4.649808,"2017-03-31":5.391887,"2017-06-30":6.571321,"2017-09-30":8.059038,"2017-12-31":10.054423,"2018-03-31":12.477885,"2018-06-30":14.280577,"2018-09-30":15.899615,"2018-12-31":16.070577,"2019-03-31":15.91,"2019-06-30":16.128462,"2019-09-30":15.721346,"2019-12-31":15.404038,"2020-03-31":14.621538,"2020-06-30":13.707308,"2020-09-30":13.275192,"2020-12-31":14.050189,"2021-03-31":15.450385,"2021-06-30":17.291538,"2021-09-30":19.621731,"2021-12-31":23.350577,"2022-03-31":26.197115,"2022-06-30":27.939615,"2022-09-30":29.333962,"2022-12-31":29.603269,"2023-03-31":30.440755,"2023-06-30":33.161132,"2023-09-30":37.170192,"2023-12-31":47.387111,"2024-03-31":57.467971,"2024-06-30":64.407713,"2024-09-30":71.579582,"2024-12-31":83.155516,"2025-03-31":91.331952,"2025-06-30":94.41848,"2025-09-30":105.08308,"2025-12-31":113.99808,"2026-03-31":121.817291,"2026-06-30":139.2451},"price_high":{"2014-06-30":4.35,"2014-09-30":5.7,"2014-12-31":5.7,"2015-03-31":5.7,"2015-06-30":5.7,"2015-09-30":5.42,"2015-12-31":5.42,"2016-03-31":5.42,"2016-06-30":5.29,"2016-09-30":5.36,"2016-12-31":6.06,"2017-03-31":8.27,"2017-06-30":10.1,"2017-09-30":11.94,"2017-12-31":15.13,"2018-03-31":18.45,"2018-06-30":18.45,"2018-09-30":19.29,"2018-12-31":19.29,"2019-03-31":19.65,"2019-06-30":20.3,"2019-09-30":20.3,"2019-12-31":20.3,"2020-03-31":20.3,"2020-06-30":17.67,"2020-09-30":16.23,"2020-12-31":18.16,"2021-03-31":20.21,"2021-06-30":22.75,"2021-09-30":23.81,"2021-12-31":35.94,"2022-03-31":35.94,"2022-06-30":35.94,"2022-09-30":35.94,"2022-12-31":34.87,"2023-03-31":42.23,"2023-06-30":42.59,"2023-09-30":49.34,"2023-12-31":59.7,"2024-03-31":76.61,"2024-06-30":87.62,"2024-09-30":97.05,"2024-12-31":116.53,"2025-03-31":129.82,"2025-06-30":129.82,"2025-09-30":153.04,"2025-12-31":162.03,"2026-03-31":162.03,"2026-06-30":177.73},"price_low":{"2014-06-30":3.44,"2014-09-30":3.44,"2014-12-31":3.44,"2015-03-31":3.44,"2015-06-30":3.54,"2015-09-30":3.54,"2015-12-31":3.54,"2016-03-31":3.52,"2016-06-30":3.52,"2016-09-30":3.52,"2016-12-31":3.52,"2017-03-31":3.88,"2017-06-30":3.98,"2017-09-30":5.03,"2017-12-31":5.61,"2018-03-31":8.21,"2018-06-30":9.3,"2018-09-30":11.95,"2018-12-31":12.07,"2019-03-31":12.07,"2019-06-30":12.07,"2019-09-30":12.07,"2019-12-31":11.58,"2020-03-31":10.28,"2020-06-30":10.28,"2020-09-30":10.28,"2020-12-31":10.28,"2021-03-31":12.16,"2021-06-30":12.54,"2021-09-30":12.74,"2021-12-31":17.07,"2022-03-31":19.25,"2022-06-30":21.91,"2022-09-30":21.91,"2022-12-31":22.73,"2023-03-31":22.73,"2023-06-30":23.35,"2023-09-30":25.09,"2023-12-31":28.11,"2024-03-31":34.49,"2024-06-30":37.77,"2024-09-30":42.45,"2024-12-31":57.35,"2025-03-31":61.37,"2025-06-30":64.37,"2025-09-30":64.37,"2025-12-31":64.37,"2026-03-31":64.37,"2026-06-30":98.91},"ev_avg":{"2014-06-30":3664270880,"2014-09-30":4302766352.941176,"2014-12-31":4385286210.666667,"2015-03-31":4254584527.44186,"2015-06-30":4288596840,"2015-09-30":4315725913.846154,"2015-12-31":4139813344.90566,"2016-03-31":4053121440,"2016-06-30":3986192584.615384,"2016-09-30":4069040630.943397,"2016-12-31":4400287520,"2017-03-31":5159929646.792453,"2017-06-30":6492636018.867924,"2017-09-30":8078482212.307693,"2017-12-31":10359258916.923079,"2018-03-31":13103255784.615385,"2018-06-30":15228534058.461538,"2018-09-30":17517716243.076923,"2018-12-31":17535738633.84615,"2019-03-31":17310957680,"2019-06-30":17497626969.230766,"2019-09-30":16762684209.23077,"2019-12-31":16102817504.615383,"2020-03-31":15062086876.923077,"2020-06-30":13878419744.615385,"2020-09-30":13218568513.846155,"2020-12-31":14251277159.245283,"2021-03-31":15823533673.846153,"2021-06-30":17928789738.46154,"2021-09-30":20751701270.76923,"2021-12-31":25329800433.076923,"2022-03-31":28868222250,"2022-06-30":31123520407.692307,"2022-09-30":32867790924.528305,"2022-12-31":33316060176.923073,"2023-03-31":34183812587.169807,"2023-06-30":37293122052.83019,"2023-09-30":41779953169.23077,"2023-12-31":54177586035.55556,"2024-03-31":66638354712.463776,"2024-06-30":74644289487.23404,"2024-09-30":82718078099.41423,"2024-12-31":96583422458.1746,"2025-03-31":106618131123.50598,"2025-06-30":109820745664,"2025-09-30":122214414336,"2025-12-31":132495587520,"2026-03-31":141039132621.51395,"2026-06-30":162272619617.52985},"shares_out":{"2014-06-30":1030176000,"2014-09-30":1030800000,"2014-12-31":1048448000,"2015-03-31":1062816000,"2015-06-30":1076832000,"2015-09-30":1083696000,"2015-12-31":1090112000,"2016-03-31":1096896000,"2016-06-30":1107120000,"2016-09-30":1122128000,"2016-12-31":1132976000,"2017-03-31":1150464000,"2017-06-30":1159200000,"2017-09-30":1169072000,"2017-12-31":1179296000,"2018-03-31":1189408000,"2018-06-30":1196656000,"2018-09-30":1206288000,"2018-12-31":1210688000,"2019-03-31":1223248000,"2019-06-30":1224880000,"2019-09-30":1221888000,"2019-12-31":1222224000,"2020-03-31":1210480000,"2020-06-30":1215424000,"2020-09-30":1210112000,"2020-12-31":1218784000,"2021-03-31":1220112000,"2021-06-30":1226640000,"2021-09-30":1230176000,"2021-12-31":1230724000,"2022-03-31":1232660000,"2022-06-30":1217820000,"2022-09-30":1222060000,"2022-12-31":1227560000,"2023-03-31":1232392000,"2023-06-30":1237420000,"2023-09-30":1243888000,"2023-12-31":1248980000,"2024-03-31":1254404000,"2024-06-30":1256344000,"2024-09-30":1259388000,"2024-12-31":1261334000,"2025-03-31":1256600000,"2025-06-30":1256800000,"2025-09-30":1259200000,"2025-12-31":1256500000,"2026-03-31":1259200000,"2026-06-30":1261200000},"shares_dil":{"2021-12-31":1036777500,"2022-03-31":1037937500,"2022-06-30":1035678500,"2022-09-30":1030443500,"2022-12-31":1265835000,"2023-03-31":1261761000,"2023-06-30":1261665000,"2023-09-30":1264895000,"2023-12-31":1268539000,"2024-03-31":1272826000,"2024-06-30":1276262000,"2024-09-30":1279079000,"2024-12-31":1281076500,"2025-03-31":1281011500,"2025-06-30":1278890500,"2025-09-30":1277592500,"2025-12-31":1275700000,"2026-03-31":1274350000,"2026-06-30":1275550000},"rev_ps":{"2021-12-31":2.843462,"2022-03-31":3.04213,"2022-06-30":3.381467,"2022-09-30":3.814102,"2022-12-31":3.461201,"2023-03-31":3.848268,"2023-06-30":4.171177,"2023-09-30":4.423516,"2023-12-31":4.61962,"2024-03-31":4.776922,"2024-06-30":4.945432,"2024-09-30":5.170241,"2024-12-31":5.46661,"2025-03-31":5.805234,"2025-06-30":6.217086,"2025-09-30":6.6127,"2025-12-31":7.059418,"2026-03-31":7.619492,"2026-06-30":8.263729},"ebitda_ps":{"2021-12-31":0.940484,"2022-03-31":1.008925,"2022-06-30":1.150948,"2022-09-30":1.338876,"2022-12-31":1.254372,"2023-03-31":1.428347,"2023-06-30":1.563523,"2023-09-30":1.706458,"2023-12-31":1.833882,"2024-03-31":1.96148,"2024-06-30":2.087529,"2024-09-30":2.224483,"2024-12-31":2.346478,"2025-03-31":2.500261,"2025-06-30":2.726653,"2025-09-30":2.886711,"2025-12-31":3.079643,"2026-03-31":3.324989,"2026-06-30":3.637333},"ebit_ps":{"2021-12-31":0.891936,"2022-03-31":0.960013,"2022-06-30":1.100652,"2022-09-30":1.284859,"2022-12-31":1.206402,"2023-03-31":1.37403,"2023-06-30":1.506665,"2023-09-30":1.64935,"2023-12-31":1.779408,"2024-03-31":1.911347,"2024-06-30":2.039019,"2024-09-30":2.177253,"2024-12-31":2.298548,"2025-03-31":2.453745,"2025-06-30":2.681936,"2025-09-30":2.835687,"2025-12-31":3.022733,"2026-03-31":3.260564,"2026-06-30":3.564658},"eps_basic":{"2015-03-31":0.0975,"2015-06-30":0.096875,"2015-09-30":0.101875,"2015-12-31":0.1125,"2016-03-31":0.121875,"2016-06-30":0.135,"2016-09-30":0.155,"2016-12-31":0.166875,"2017-03-31":0.206875,"2017-06-30":0.26,"2017-09-30":0.32875,"2017-12-31":0.365,"2018-03-31":0.414375,"2018-06-30":0.195625,"2018-09-30":0.22125,"2018-12-31":0.27375,"2019-03-31":0.3175,"2019-06-30":0.601875,"2019-09-30":0.631875,"2019-12-31":0.70375,"2020-03-31":0.651875,"2020-06-30":0.616875,"2020-09-30":0.585,"2020-12-31":0.5225,"2021-03-31":0.55625,"2021-06-30":0.596875,"2021-09-30":0.640625},"eps":{"2015-03-31":0.0882,"2015-06-30":0.0875,"2015-09-30":0.0932,"2015-12-31":0.1038,"2016-03-31":0.1125,"2016-06-30":0.125,"2016-09-30":0.1437,"2016-12-31":0.1556,"2017-03-31":0.1925,"2017-06-30":0.2407,"2017-09-30":0.3026,"2017-12-31":0.3338,"2018-03-31":0.3788,"2018-06-30":0.1675,"2018-09-30":0.1925,"2018-12-31":0.2432,"2019-03-31":0.2857,"2019-06-30":0.5613,"2019-09-30":0.5932,"2019-12-31":0.665,"2020-03-31":0.6187,"2020-06-30":0.5875,"2020-09-30":0.5581,"2020-12-31":0.4994,"2021-03-31":0.5332,"2021-06-30":0.5732,"2021-09-30":0.6163,"2021-12-31":0.6575,"2022-03-31":0.7281,"2022-06-30":0.8087,"2022-09-30":0.9156,"2022-12-31":1.0675,"2023-03-31":1.2,"2023-06-30":1.3525,"2023-09-30":1.5,"2023-12-31":1.6425,"2024-03-31":1.795,"2024-06-30":1.9275,"2024-09-30":2.08,"2024-12-31":2.22,"2025-03-31":2.3625,"2025-06-30":2.5425,"2025-09-30":2.63,"2025-12-31":2.76,"2026-03-31":2.92,"2026-06-30":3.17},"cfo_ps":{"2021-12-31":0.979821,"2022-03-31":0.942561,"2022-06-30":0.787938,"2022-09-30":0.657558,"2022-12-31":0.389319,"2023-03-31":0.515278,"2023-06-30":0.779249,"2023-09-30":1.223835,"2023-12-31":1.60343,"2024-03-31":1.707489,"2024-06-30":2.137694,"2024-09-30":2.504721,"2024-12-31":2.894624,"2025-03-31":2.99461,"2025-06-30":3.164633,"2025-09-30":3.241224,"2025-12-31":3.42706,"2026-03-31":4.256052,"2026-06-30":4.160245},"fcf_ps":{"2021-12-31":0.917381,"2022-03-31":0.870768,"2022-06-30":0.711743,"2022-09-30":0.615377,"2022-12-31":0.35405,"2023-03-31":0.487223,"2023-06-30":0.749041,"2023-09-30":1.193094,"2023-12-31":1.576286,"2024-03-31":1.677478,"2024-06-30":2.114362,"2024-09-30":2.484714,"2024-12-31":2.86962,"2025-03-31":2.954769,"2025-06-30":3.10843,"2025-09-30":3.166903,"2025-12-31":3.333386,"2026-03-31":4.141798,"2026-06-30":4.041629},"cash_ps":{"2014-06-30":0.385563,"2014-09-30":0.396387,"2014-12-31":0.428688,"2015-03-31":0.455713,"2015-06-30":0.512395,"2015-09-30":0.524702,"2015-12-31":0.63051,"2016-03-31":0.694917,"2016-06-30":0.744109,"2016-09-30":0.713063,"2016-12-31":0.765977,"2017-03-31":0.906801,"2017-06-30":0.970358,"2017-09-30":1.148872,"2017-12-31":1.302095,"2018-03-31":1.461265,"2018-06-30":1.554669,"2018-09-30":1.377614,"2018-12-31":1.615732,"2019-03-31":1.758366,"2019-06-30":1.843285,"2019-09-30":2.002671,"2019-12-31":2.229025,"2020-03-31":2.178469,"2020-06-30":2.288725,"2020-09-30":2.351767,"2020-12-31":2.357159,"2021-03-31":2.481466,"2021-06-30":2.67536,"2021-09-30":2.752843,"2021-12-31":2.769358,"2022-03-31":2.777663,"2022-06-30":2.382866,"2022-09-30":2.438564,"2022-12-31":2.463203,"2023-03-31":2.702979,"2023-06-30":3.023328,"2023-09-30":3.581997,"2023-12-31":4.009646,"2024-03-31":4.344452,"2024-06-30":4.993819,"2024-09-30":5.898411,"2024-12-31":6.583076,"2025-03-31":6.485437,"2025-06-30":7.037237,"2025-09-30":8.025889,"2025-12-31":8.54994,"2026-03-31":9.810356,"2026-06-30":10.579845},"bvps":{"2014-06-30":0.447677,"2014-09-30":0.478194,"2014-12-31":0.529981,"2015-03-31":0.57439,"2015-06-30":0.618056,"2015-09-30":0.667322,"2015-12-31":0.723001,"2016-03-31":0.774784,"2016-06-30":0.828123,"2016-09-30":0.901341,"2016-12-31":0.977797,"2017-03-31":1.067721,"2017-06-30":1.171281,"2017-09-30":1.30407,"2017-12-31":1.409242,"2018-03-31":1.551225,"2018-06-30":1.437316,"2018-09-30":1.613111,"2018-12-31":1.770389,"2019-03-31":1.96229,"2019-06-30":2.061884,"2019-09-30":2.173689,"2019-12-31":2.368376,"2020-03-31":2.353468,"2020-06-30":2.498291,"2020-09-30":2.548423,"2020-12-31":2.724265,"2021-03-31":2.828706,"2021-06-30":3.01461,"2021-09-30":3.142038,"2021-12-31":3.232731,"2022-03-31":3.36928,"2022-06-30":3.289314,"2022-09-30":3.588382,"2022-12-31":3.980107,"2023-03-31":4.324252,"2023-06-30":4.733706,"2023-09-30":5.230017,"2023-12-31":5.779964,"2024-03-31":6.267769,"2024-06-30":6.710589,"2024-09-30":7.341573,"2024-12-31":7.923997,"2025-03-31":8.052761,"2025-06-30":8.674093,"2025-09-30":9.456083,"2025-12-31":9.845205,"2026-03-31":10.710848,"2026-06-30":11.733032},"tbvps":{"2014-06-30":0.447677,"2014-09-30":0.478194,"2014-12-31":0.529981,"2015-03-31":0.57439,"2015-06-30":0.618056,"2015-09-30":0.667322,"2015-12-31":0.723001,"2016-03-31":0.774784,"2016-06-30":0.828123,"2016-09-30":0.901341,"2016-12-31":0.977797,"2017-03-31":1.067721,"2017-06-30":1.171281,"2017-09-30":1.30407,"2017-12-31":1.409242,"2018-03-31":1.551225,"2018-06-30":1.437316,"2018-09-30":1.515888,"2018-12-31":1.677637,"2019-03-31":1.87335,"2019-06-30":1.975919,"2019-09-30":2.08925,"2019-12-31":2.286484,"2020-03-31":2.209596,"2020-06-30":2.359632,"2020-09-30":2.413956,"2020-12-31":2.467874,"2021-03-31":2.579847,"2021-06-30":2.773078,"2021-09-30":2.907023,"2021-12-31":3.003637,"2022-03-31":3.107928,"2022-06-30":2.949091,"2022-09-30":3.258989,"2022-12-31":3.663928,"2023-03-31":4.016871,"2023-06-30":4.432994,"2023-09-30":4.937395,"2023-12-31":5.493891,"2024-03-31":5.988267,"2024-06-30":6.436843,"2024-09-30":7.341573,"2024-12-31":7.661973,"2025-03-31":7.794207,"2025-06-30":8.342696,"2025-09-30":9.125556,"2025-12-31":9.514047,"2026-03-31":10.3804,"2026-06-30":11.403108},"buyback_ps":{"2021-12-31":0.397043,"2022-03-31":0.430197,"2022-06-30":0.898134,"2022-09-30":0.81868,"2022-12-31":0.529522,"2023-03-31":0.488471,"2023-06-30":0.128939,"2023-09-30":0.090993,"2023-12-31":0.08851,"2024-03-31":0.072796,"2024-06-30":0.18387,"2024-09-30":0.234405,"2024-12-31":0.330674,"2025-03-31":0.896218,"2025-06-30":0.916383,"2025-09-30":0.866314,"2025-12-31":1.256643,"2026-03-31":0.640326,"2026-06-30":0.486143},"fcf_margin":{"2015-06-30":18.190489,"2015-09-30":13.175225,"2015-12-31":26.002548,"2016-03-31":30.04856,"2016-06-30":29.00072,"2016-09-30":22.929573,"2016-12-31":13.53883,"2017-03-31":19.845212,"2017-06-30":18.851791,"2017-09-30":32.957575,"2017-12-31":37.44097,"2018-03-31":36.301929,"2018-06-30":36.7177,"2018-09-30":18.296475,"2018-12-31":22.278326,"2019-03-31":20.003658,"2019-06-30":22.180313,"2019-09-30":37.171898,"2019-12-31":39.294837,"2020-03-31":41.660968,"2020-06-30":40.40109,"2020-09-30":38.946136,"2021-12-31":32.262824,"2022-03-31":28.623635,"2022-06-30":21.04835,"2022-09-30":16.134249,"2022-12-31":10.22911,"2023-03-31":12.660838,"2023-06-30":17.957549,"2023-09-30":26.971629,"2023-12-31":34.121547,"2024-03-31":35.116298,"2024-06-30":42.75384,"2024-09-30":48.057997,"2024-12-31":52.493594,"2025-03-31":50.898357,"2025-06-30":49.998189,"2025-09-30":47.891218,"2025-12-31":47.218984,"2026-03-31":54.357923,"2026-06-30":48.908053}},"masked":{}}