{"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":"BJ","kind":"industrial","as_of":"2026-08-25","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":null,"2022-01-31":88.202722,"2023-01-31":60.553823,"2024-01-31":41.804167,"2025-01-31":32.327145,"2026-01-31":28.596333},"roa":{"2019-01-31":3.907823,"2020-01-31":4.399449,"2021-01-31":7.88349,"2022-01-31":7.701005,"2023-01-31":8.539536,"2024-01-31":8.040497,"2025-01-31":7.777339,"2026-01-31":7.936138},"roc":{"2019-01-31":18.02867,"2020-01-31":18.693595,"2021-01-31":35.80444,"2022-01-31":33.465841,"2023-01-31":33.34608,"2024-01-31":27.947431,"2025-01-31":24.904306,"2026-01-31":23.746383},"roic":{"2019-01-31":18.399679,"2020-01-31":19.070746,"2021-01-31":36.806274,"2022-01-31":34.555002,"2023-01-31":34.168589,"2024-01-31":28.435523,"2025-01-31":25.257668,"2026-01-31":24.095847},"gross_margin":{"2017-01-31":17.226134,"2018-01-31":17.570907,"2019-01-31":18.150473,"2020-01-31":18.397657,"2021-01-31":19.306239,"2022-01-31":18.471436,"2023-01-31":17.765771,"2024-01-31":18.241358,"2025-01-31":18.361438,"2026-01-31":18.639935},"ebitda_margin":{"2017-01-31":3.19293,"2018-01-31":3.013292,"2019-01-31":3.5801,"2020-01-31":3.860286,"2021-01-31":5.24851,"2022-01-31":4.787044,"2023-01-31":4.861051,"2024-01-31":5.148635,"2025-01-31":5.044795,"2026-01-31":5.150692},"op_margin":{"2017-01-31":1.749066,"2018-01-31":1.727002,"2019-01-31":2.332935,"2020-01-31":2.670054,"2021-01-31":4.163262,"2022-01-31":3.703797,"2023-01-31":3.820759,"2024-01-31":4.00837,"2025-01-31":3.766527,"2026-01-31":3.805721},"incr_op_margin":{"2018-01-31":1.052587,"2019-01-31":32.909344,"2020-01-31":26.58486,"2021-01-31":12.959036,"2022-01-31":-2.02613,"2023-01-31":4.556996,"2024-01-31":9.553283,"2025-01-31":-5.292104,"2026-01-31":4.646718},"pretax_margin":{"2017-01-31":0.588379,"2018-01-31":0.184624,"2019-01-31":1.067996,"2020-01-31":1.849552,"2021-01-31":3.616373,"2022-01-31":3.347146,"2023-01-31":3.575035,"2024-01-31":3.685229,"2025-01-31":3.516017,"2026-01-31":3.608152},"net_margin":{"2017-01-31":0.358073,"2018-01-31":0.394376,"2019-01-31":0.978378,"2020-01-31":1.418999,"2021-01-31":2.728642,"2022-01-31":2.559814,"2023-01-31":2.656861,"2024-01-31":2.622811,"2025-01-31":2.606683,"2026-01-31":2.695482},"common_margin":{"2017-01-31":0.358073,"2018-01-31":0.394376,"2019-01-31":0.978378,"2020-01-31":1.418999,"2021-01-31":2.728642,"2022-01-31":2.559814,"2023-01-31":2.656861,"2024-01-31":2.622811,"2025-01-31":2.606683,"2026-01-31":2.695482},"tax_rate_pct":{"2017-01-31":38.487367,"2018-01-31":-120.719382,"2019-01-31":8.512936,"2020-01-31":23.040632,"2021-01-31":24.520302,"2022-01-31":23.503125,"2023-01-31":25.525833,"2024-01-31":28.841189,"2025-01-31":25.862631,"2026-01-31":25.294655},"payout":{"2017-01-31":0.05653,"2018-01-31":1462.233355,"2019-01-31":0.019645,"2020-01-31":0.013356,"2021-01-31":0.005938,"2022-01-31":0.00586,"2023-01-31":0.004872,"2024-01-31":0.004773,"2025-01-31":0.004678},"sgr":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":null,"2022-01-31":88.197553,"2023-01-31":60.550873,"2024-01-31":41.802172,"2025-01-31":32.325632},"total_debt":{"2018-01-31":2492660000,"2019-01-31":1819045000,"2020-01-31":1337308000,"2021-01-31":1106175000,"2022-01-31":748568000,"2023-01-31":852880000,"2024-01-31":717432000,"2025-01-31":573807000,"2026-01-31":519099000},"st_debt":{"2018-01-31":219750000,"2019-01-31":254377000,"2020-01-31":343377000,"2021-01-31":260000000,"2022-01-31":0,"2023-01-31":405000000,"2024-01-31":319000000,"2025-01-31":175000000,"2026-01-31":120000000},"lt_debt":{"2018-01-31":2492660000,"2019-01-31":1546471000,"2020-01-31":1337308000,"2021-01-31":846175000,"2022-01-31":748568000,"2023-01-31":447880000,"2024-01-31":398432000,"2025-01-31":398807000,"2026-01-31":399099000},"debt_ebitda":{"2018-01-31":6.485678,"2019-01-31":3.906246,"2020-01-31":2.626297,"2021-01-31":1.365908,"2022-01-31":0.938207,"2023-01-31":0.908363,"2024-01-31":0.697813,"2025-01-31":0.554792,"2026-01-31":0.469689},"net_debt_ebitda":{"2018-01-31":6.394731,"2019-01-31":3.847952,"2020-01-31":2.566981,"2021-01-31":1.312172,"2022-01-31":0.88126,"2023-01-31":0.872242,"2024-01-31":0.66275,"2025-01-31":0.527457,"2026-01-31":0.427846},"debt_ebit":{"2018-01-31":11.316282,"2019-01-31":5.994487,"2020-01-31":3.797024,"2021-01-31":1.721963,"2022-01-31":1.212603,"2023-01-31":1.155686,"2024-01-31":0.896321,"2025-01-31":0.743075,"2026-01-31":0.63568},"net_debt_ebit":{"2018-01-31":11.157596,"2019-01-31":5.90503,"2020-01-31":3.711266,"2021-01-31":1.654219,"2022-01-31":1.139002,"2023-01-31":1.10973,"2024-01-31":0.851283,"2025-01-31":0.706463,"2026-01-31":0.579049},"ebitda_int":{"2017-01-31":2.750898,"2018-01-31":1.953666,"2019-01-31":2.830255,"2020-01-31":4.704786,"2021-01-31":9.597037,"2022-01-31":13.422229,"2023-01-31":19.782563,"2024-01-31":15.933098,"2025-01-31":20.138126,"2026-01-31":26.070295},"ebitda_capex_int":{"2017-01-31":1.950374,"2018-01-31":1.25489,"2019-01-31":1.943435,"2020-01-31":2.885503,"2021-01-31":7.009694,"2022-01-31":7.978602,"2023-01-31":11.401058,"2024-01-31":8.694655,"2025-01-31":8.689636,"2026-01-31":9.509825},"ebit_int":{"2017-01-31":1.506924,"2018-01-31":1.119701,"2019-01-31":1.844307,"2020-01-31":3.254172,"2021-01-31":7.612633,"2022-01-31":10.384951,"2023-01-31":15.548987,"2024-01-31":12.404404,"2025-01-31":15.035456,"2026-01-31":19.262708},"int_exp":{"2017-01-31":143351000,"2018-01-31":196724000,"2019-01-31":164535000,"2020-01-31":108230000,"2021-01-31":84385000,"2022-01-31":59444000,"2023-01-31":47462000,"2024-01-31":64527000,"2025-01-31":51359000,"2026-01-31":42393000},"equity_assets":{"2018-01-31":-31.457004,"2019-01-31":-6.238537,"2020-01-31":-1.031238,"2021-01-31":5.900864,"2022-01-31":11.432706,"2023-01-31":16.485736,"2024-01-31":21.846864,"2025-01-31":26.148255,"2026-01-31":29.261252},"ltd_equity":{"2018-01-31":null,"2019-01-31":null,"2020-01-31":null,"2021-01-31":264.986988,"2022-01-31":115.500503,"2023-01-31":42.78412,"2024-01-31":27.311357,"2025-01-31":21.586843,"2026-01-31":18.160188},"ltd_capital":{"2018-01-31":170.402987,"2019-01-31":95.640587,"2020-01-31":104.235816,"2021-01-31":59.35979,"2022-01-31":53.596396,"2023-01-31":23.576143,"2024-01-31":18.307913,"2025-01-31":16.471045,"2026-01-31":14.690267},"ltd_assets":{"2018-01-31":76.138352,"2019-01-31":47.741122,"2020-01-31":25.376923,"2021-01-31":15.636521,"2022-01-31":13.204833,"2023-01-31":7.053277,"2024-01-31":5.966675,"2025-01-31":5.644583,"2026-01-31":5.313898},"debt_equity":{"2018-01-31":null,"2019-01-31":null,"2020-01-31":null,"2021-01-31":346.408227,"2022-01-31":115.500503,"2023-01-31":81.472092,"2024-01-31":49.17788,"2025-01-31":31.059339,"2026-01-31":23.620543},"debt_capital":{"2018-01-31":170.402987,"2019-01-31":112.497766,"2020-01-31":104.235816,"2021-01-31":77.598979,"2022-01-31":53.596396,"2023-01-31":44.895108,"2024-01-31":32.965933,"2025-01-31":23.698684,"2026-01-31":19.107296},"debt_assets":{"2018-01-31":76.138352,"2019-01-31":56.155757,"2020-01-31":25.376923,"2021-01-31":20.441077,"2022-01-31":13.204833,"2023-01-31":13.431274,"2024-01-31":10.743825,"2025-01-31":8.121475,"2026-01-31":6.911667},"net_debt_equity":{"2018-01-31":null,"2019-01-31":null,"2020-01-31":null,"2021-01-31":3.327802,"2022-01-31":1.084899,"2023-01-31":0.782323,"2024-01-31":0.467068,"2025-01-31":0.29529,"2026-01-31":0.215163},"net_debt_capital":{"2018-01-31":168.013465,"2019-01-31":110.818938,"2020-01-31":101.88158,"2021-01-31":74.54616,"2022-01-31":50.343244,"2023-01-31":43.109842,"2024-01-31":31.309485,"2025-01-31":22.531028,"2026-01-31":17.405084},"ebitda":{"2017-01-31":394344000,"2018-01-31":384333000,"2019-01-31":465676000,"2020-01-31":509199000,"2021-01-31":809846000,"2022-01-31":797871000,"2023-01-31":938920000,"2024-01-31":1028115000,"2025-01-31":1034274000,"2026-01-31":1105198000},"ebitda_capex":{"2017-01-31":279588000,"2018-01-31":246867000,"2019-01-31":319763000,"2020-01-31":312298000,"2021-01-31":591513000,"2022-01-31":474280000,"2023-01-31":541117000,"2024-01-31":561040000,"2025-01-31":446291000,"2026-01-31":403150000},"ebit":{"2017-01-31":216019000,"2018-01-31":220272000,"2019-01-31":303453000,"2020-01-31":352199000,"2021-01-31":642392000,"2022-01-31":617323000,"2023-01-31":737986000,"2024-01-31":800419000,"2025-01-31":772206000,"2026-01-31":816604000},"cash_ratio":{"2018-01-31":0.023785,"2019-01-31":0.017206,"2020-01-31":0.016767,"2021-01-31":0.021425,"2022-01-31":0.02269,"2023-01-31":0.013324,"2024-01-31":0.014606,"2025-01-31":0.011157,"2026-01-31":0.017319},"current_ratio":{"2018-01-31":0.90951,"2019-01-31":0.847573,"2020-01-31":0.754973,"2021-01-31":0.723992,"2022-01-31":0.757588,"2023-01-31":0.669162,"2024-01-31":0.726893,"2025-01-31":0.741476,"2026-01-31":0.745287},"quick_ratio":{"2018-01-31":0.153587,"2019-01-31":0.140361,"2020-01-31":0.131317,"2021-01-31":0.106457,"2022-01-31":0.109558,"2023-01-31":0.107514,"2024-01-31":0.10973,"2025-01-31":0.120595,"2026-01-31":0.111988},"cfo_avg_cl":{"2019-01-31":0.280318,"2020-01-31":0.2102,"2021-01-31":0.453238,"2022-01-31":0.412354,"2023-01-31":0.346612,"2024-01-31":0.286785,"2025-01-31":0.360195,"2026-01-31":0.395847},"cfo_liab":{"2018-01-31":0.048934,"2019-01-31":0.124108,"2020-01-31":0.066704,"2021-01-31":0.170564,"2022-01-31":0.165642,"2023-01-31":0.148623,"2024-01-31":0.137749,"2025-01-31":0.172652,"2026-01-31":0.193881},"cfo_capex":{"2017-01-31":2.59183,"2018-01-31":1.528269,"2019-01-31":2.927107,"2020-01-31":1.803663,"2021-01-31":3.978079,"2022-01-31":2.570081,"2023-01-31":1.981295,"2024-01-31":1.539117,"2025-01-31":1.53214,"2026-01-31":1.467216},"wc":{"2018-01-31":-132983000,"2019-01-31":-240482000,"2020-01-31":-441396000,"2021-01-31":-560631000,"2022-01-31":-485425000,"2023-01-31":-842096000,"2024-01-31":-674042000,"2025-01-31":-655122000,"2026-01-31":-680144000},"wc_assets":{"2018-01-31":-4.061969,"2019-01-31":-7.423922,"2020-01-31":-8.375985,"2021-01-31":-10.359935,"2022-01-31":-8.562958,"2023-01-31":-13.261446,"2024-01-31":-10.094042,"2025-01-31":-9.272381,"2026-01-31":-9.055939},"cash_assets":{"2018-01-31":1.067671,"2019-01-31":0.838024,"2020-01-31":0.573155,"2021-01-31":0.804172,"2022-01-31":0.801497,"2023-01-31":0.534098,"2024-01-31":0.539848,"2025-01-31":0.400153,"2026-01-31":0.61574},"cash_debt":{"2018-01-31":0.014023,"2019-01-31":0.014923,"2020-01-31":0.022586,"2021-01-31":0.039341,"2022-01-31":0.060697,"2023-01-31":0.039765,"2024-01-31":0.050247,"2025-01-31":0.049271,"2026-01-31":0.089087},"fcf_debt":{"2018-01-31":0.029133,"2019-01-31":0.154581,"2020-01-31":0.118329,"2021-01-31":0.587803,"2022-01-31":0.678715,"2023-01-31":0.457699,"2024-01-31":0.350985,"2025-01-31":0.545286,"2026-01-31":0.631879},"liab_equity":{"2018-01-31":null,"2019-01-31":null,"2020-01-31":null,"2021-01-31":15.946672,"2022-01-31":7.746835,"2023-01-31":5.06585,"2024-01-31":3.577316,"2025-01-31":2.824347,"2026-01-31":2.417489},"altman_z":{"2019-01-31":4.467064,"2020-01-31":2.75031,"2021-01-31":3.722393,"2022-01-31":4.167249,"2023-01-31":4.464207,"2024-01-31":4.491848,"2025-01-31":4.98787,"2026-01-31":4.684402},"interest_cover_cfo":{"2017-01-31":3.343447,"2018-01-31":2.380521,"2019-01-31":3.793677,"2020-01-31":4.666522,"2021-01-31":14.306156,"2022-01-31":19.420639,"2023-01-31":22.534563,"2024-01-31":13.16096,"2025-01-31":22.178053,"2026-01-31":32.957558},"ar_turnover":{"2019-01-31":67.560807,"2020-01-31":65.846041,"2021-01-31":81.409426,"2022-01-31":96.156587,"2023-01-31":93.378318,"2024-01-31":84.164627,"2025-01-31":80.070315,"2026-01-31":80.95328},"dso":{"2019-01-31":5.402541,"2020-01-31":5.543234,"2021-01-31":4.48351,"2022-01-31":3.795892,"2023-01-31":3.90883,"2024-01-31":4.336739,"2025-01-31":4.558493,"2026-01-31":4.508773},"inv_turnover":{"2019-01-31":10.279256,"2020-01-31":10.088936,"2021-01-31":10.887616,"2022-01-31":11.098951,"2023-01-31":12.118071,"2024-01-31":11.524165,"2025-01-31":11.294501,"2026-01-31":11.393627},"dio":{"2019-01-31":35.508405,"2020-01-31":36.178246,"2021-01-31":33.524328,"2022-01-31":32.885991,"2023-01-31":30.120305,"2024-01-31":31.672577,"2025-01-31":32.31661,"2026-01-31":32.035452},"ap_turnover":{"2019-01-31":13.572491,"2020-01-31":13.427281,"2021-01-31":14.033428,"2022-01-31":12.936256,"2023-01-31":13.761156,"2024-01-31":13.72533,"2025-01-31":13.737218,"2026-01-31":13.633907},"dpo":{"2019-01-31":26.892631,"2020-01-31":27.183464,"2021-01-31":26.009325,"2022-01-31":28.215273,"2023-01-31":26.523934,"2024-01-31":26.593168,"2025-01-31":26.570155,"2026-01-31":26.77149},"ccc":{"2019-01-31":14.018314,"2020-01-31":14.538016,"2021-01-31":11.998513,"2022-01-31":8.46661,"2023-01-31":7.505201,"2024-01-31":9.416148,"2025-01-31":10.304949,"2026-01-31":9.772735},"inv_to_cash":{"2019-01-31":40.910946,"2020-01-31":41.72148,"2021-01-31":38.007838,"2022-01-31":36.681883,"2023-01-31":34.029135,"2024-01-31":36.009315,"2025-01-31":36.875104,"2026-01-31":36.544225},"inventories":{"2018-01-31":1019138000,"2019-01-31":1052306000,"2020-01-31":1081502000,"2021-01-31":1205695000,"2022-01-31":1242935000,"2023-01-31":1378551000,"2024-01-31":1454822000,"2025-01-31":1508988000,"2026-01-31":1555471000},"asset_turnover":{"2019-01-31":3.994186,"2020-01-31":3.100389,"2021-01-31":2.889162,"2022-01-31":3.008423,"2023-01-31":3.214145,"2024-01-31":3.065603,"2025-01-31":2.983615,"2026-01-31":2.944237},"mcap":{"2019-01-31":3596332230,"2020-01-31":2817354960,"2021-01-31":5771667440,"2022-01-31":7849862580,"2023-01-31":9333039100,"2024-01-31":8542293120,"2025-01-31":13038743900,"2026-01-31":11983736720},"ev_cash":{"2018-01-31":34954000,"2019-01-31":27146000,"2020-01-31":30204000,"2021-01-31":43518000,"2022-01-31":45436000,"2023-01-31":33915000,"2024-01-31":36049000,"2025-01-31":28272000,"2026-01-31":46245000},"ev_pref":{"2017-01-31":0,"2018-01-31":0,"2019-01-31":0,"2020-01-31":0,"2021-01-31":0,"2022-01-31":0,"2023-01-31":0,"2024-01-31":0,"2025-01-31":0,"2026-01-31":0},"ev_nci":{"2017-01-31":0,"2018-01-31":0,"2019-01-31":0,"2020-01-31":0,"2021-01-31":0,"2022-01-31":0,"2023-01-31":0,"2024-01-31":0,"2025-01-31":0,"2026-01-31":0},"ev_debt":{"2018-01-31":2492660000,"2019-01-31":1819045000,"2020-01-31":1337308000,"2021-01-31":1106175000,"2022-01-31":748568000,"2023-01-31":852880000,"2024-01-31":717432000,"2025-01-31":573807000,"2026-01-31":519099000},"ev":{"2019-01-31":5388231230,"2020-01-31":4124458960,"2021-01-31":6834324440,"2022-01-31":8552994580,"2023-01-31":10152004100,"2024-01-31":9223676120,"2025-01-31":13584278900,"2026-01-31":12456590720},"capital":{"2018-01-31":1462803000,"2019-01-31":1616961000,"2020-01-31":1282964000,"2021-01-31":1425502000,"2022-01-31":1396676000,"2023-01-31":1899717000,"2024-01-31":2176283000,"2025-01-31":2421261000,"2026-01-31":2716758000},"debt_capital_ev":{"2018-01-31":170.402987,"2019-01-31":112.497766,"2020-01-31":104.235816,"2021-01-31":77.598979,"2022-01-31":53.596396,"2023-01-31":44.895108,"2024-01-31":32.965933,"2025-01-31":23.698684,"2026-01-31":19.107296},"debt_ev":{"2019-01-31":0.337596,"2020-01-31":0.324238,"2021-01-31":0.161856,"2022-01-31":0.087521,"2023-01-31":0.084011,"2024-01-31":0.077782,"2025-01-31":0.042241,"2026-01-31":0.041673},"ev_sales":{"2019-01-31":0.414245,"2020-01-31":0.312679,"2021-01-31":0.442924,"2022-01-31":0.51316,"2023-01-31":0.525598,"2024-01-31":0.461907,"2025-01-31":0.662589,"2026-01-31":0.58053},"ev_ebitda":{"2019-01-31":11.570773,"2020-01-31":8.099896,"2021-01-31":8.439042,"2022-01-31":10.719771,"2023-01-31":10.812427,"2024-01-31":8.971444,"2025-01-31":13.13412,"2026-01-31":11.270913},"ev_ebit":{"2019-01-31":17.756395,"2020-01-31":11.710592,"2021-01-31":10.638869,"2022-01-31":13.854975,"2023-01-31":13.756364,"2024-01-31":11.52356,"2025-01-31":17.591522,"2026-01-31":15.254139},"ev_cfo":{"2019-01-31":12.615765,"2020-01-31":11.613516,"2021-01-31":7.868696,"2022-01-31":10.284306,"2023-01-31":12.880557,"2024-01-31":12.830566,"2025-01-31":15.079033,"2026-01-31":12.09312},"ev_fcf":{"2019-01-31":19.162243,"2020-01-31":26.064249,"2021-01-31":10.510901,"2022-01-31":16.834483,"2023-01-31":26.00664,"2024-01-31":36.629798,"2025-01-31":43.415649,"2026-01-31":37.976484},"mcap_dil":{"2019-01-31":3172521721.5,"2020-01-31":2854520537.76,"2021-01-31":5842534228.79,"2022-01-31":7996919449.11,"2023-01-31":9512168100,"2024-01-31":8693492120,"2025-01-31":13233575250,"2026-01-31":12208181040},"ev_dil":{"2019-01-31":4964420721.5,"2020-01-31":4161624537.76,"2021-01-31":6905191228.79,"2022-01-31":8700051449.11,"2023-01-31":10331133100,"2024-01-31":9374875120,"2025-01-31":13779110250,"2026-01-31":12681035040},"ev_per_share":{"2019-01-31":39.23936,"2020-01-31":30.040197,"2021-01-31":49.815765,"2022-01-31":63.118936,"2023-01-31":75.816106,"2024-01-31":69.472133,"2025-01-31":103.194206,"2026-01-31":96.087495},"sales_base":{"2017-01-31":12350537000,"2018-01-31":12754589000,"2019-01-31":13007347000,"2020-01-31":13190707000,"2021-01-31":15430017000,"2022-01-31":16667302000,"2023-01-31":19315165000,"2024-01-31":19968689000,"2025-01-31":20501804000,"2026-01-31":21457274000},"ebitda_base":{"2017-01-31":394344000,"2018-01-31":384333000,"2019-01-31":465676000,"2020-01-31":509199000,"2021-01-31":809846000,"2022-01-31":797871000,"2023-01-31":938920000,"2024-01-31":1028115000,"2025-01-31":1034274000,"2026-01-31":1105198000},"ebit_base":{"2017-01-31":216019000,"2018-01-31":220272000,"2019-01-31":303453000,"2020-01-31":352199000,"2021-01-31":642392000,"2022-01-31":617323000,"2023-01-31":737986000,"2024-01-31":800419000,"2025-01-31":772206000,"2026-01-31":816604000},"cfo_base":{"2017-01-31":297428000,"2018-01-31":210085000,"2019-01-31":427103000,"2020-01-31":355143000,"2021-01-31":868546000,"2022-01-31":831655000,"2023-01-31":788165000,"2024-01-31":718883000,"2025-01-31":900872000,"2026-01-31":1030056000},"fcf_base":{"2017-01-31":182672000,"2018-01-31":72619000,"2019-01-31":281190000,"2020-01-31":158242000,"2021-01-31":650213000,"2022-01-31":508064000,"2023-01-31":390362000,"2024-01-31":251808000,"2025-01-31":312889000,"2026-01-31":328008000},"pe":{"2019-01-31":24.942857,"2020-01-31":15.2,"2021-01-31":13.884488,"2022-01-31":18.747573,"2023-01-31":18.537234,"2024-01-31":16.582474,"2025-01-31":24.7625,"2026-01-31":21.105023},"pe_avg":{"2019-01-31":23.508756,"2020-01-31":18.673515,"2021-01-31":11.636075,"2022-01-31":17.096527,"2023-01-31":18.017901,"2024-01-31":17.446816,"2025-01-31":21.0106,"2026-01-31":23.398475},"pe_high":{"2019-01-31":29.2,"2020-01-31":21.296296,"2021-01-31":15.264026,"2022-01-31":22.527508,"2023-01-31":20.986702,"2024-01-31":19.976804,"2025-01-31":24.9975,"2026-01-31":27.383562},"pe_low":{"2019-01-31":19.704762,"2020-01-31":15.2,"2021-01-31":6.356436,"2022-01-31":12.653722,"2023-01-31":13.906915,"2024-01-31":15.739691,"2025-01-31":16.1275,"2026-01-31":20.084475},"pb":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":18.074474,"2022-01-31":12.111967,"2023-01-31":8.915465,"2024-01-31":5.855494,"2025-01-31":7.057683,"2026-01-31":5.452955},"pb_avg":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":15.147546,"2022-01-31":11.0453,"2023-01-31":8.665693,"2024-01-31":6.160704,"2025-01-31":5.988335,"2026-01-31":6.04552},"pb_high":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":19.870321,"2022-01-31":14.554014,"2023-01-31":10.093535,"2024-01-31":7.054077,"2025-01-31":7.124661,"2026-01-31":7.075157},"pb_low":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":8.274646,"2022-01-31":8.175003,"2023-01-31":6.688518,"2024-01-31":5.557896,"2025-01-31":4.596579,"2026-01-31":5.189274},"ptb":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":null,"2022-01-31":null,"2023-01-31":null,"2024-01-31":24.948067,"2025-01-31":17.678958,"2026-01-31":10.960257},"ptb_avg":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":null,"2022-01-31":null,"2023-01-31":null,"2024-01-31":26.248455,"2025-01-31":15.000323,"2026-01-31":12.151292},"ptb_high":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":null,"2022-01-31":null,"2023-01-31":null,"2024-01-31":30.054782,"2025-01-31":17.846734,"2026-01-31":14.220827},"ptb_low":{"2019-01-31":null,"2020-01-31":null,"2021-01-31":null,"2022-01-31":null,"2023-01-31":null,"2024-01-31":23.680113,"2025-01-31":11.514079,"2026-01-31":10.430266},"ps":{"2019-01-31":0.276485,"2020-01-31":0.213586,"2021-01-31":0.374055,"2022-01-31":0.470974,"2023-01-31":0.483197,"2024-01-31":0.427784,"2025-01-31":0.63598,"2026-01-31":0.558493},"ps_avg":{"2019-01-31":0.260588,"2020-01-31":0.262395,"2021-01-31":0.313481,"2022-01-31":0.429496,"2023-01-31":0.46966,"2024-01-31":0.450082,"2025-01-31":0.53962,"2026-01-31":0.619184},"ps_high":{"2019-01-31":0.323674,"2020-01-31":0.29925,"2021-01-31":0.41122,"2022-01-31":0.565933,"2023-01-31":0.547046,"2024-01-31":0.515349,"2025-01-31":0.642016,"2026-01-31":0.724639},"ps_low":{"2019-01-31":0.218422,"2020-01-31":0.213586,"2021-01-31":0.171245,"2022-01-31":0.317885,"2023-01-31":0.362502,"2024-01-31":0.406043,"2025-01-31":0.414206,"2026-01-31":0.531487},"pcf":{"2019-01-31":8.420293,"2020-01-31":7.933016,"2021-01-31":6.645206,"2022-01-31":9.438845,"2023-01-31":11.841479,"2024-01-31":11.882731,"2025-01-31":14.47347,"2026-01-31":11.634063},"pcf_avg":{"2019-01-31":7.936164,"2020-01-31":9.745874,"2021-01-31":5.569101,"2022-01-31":8.607593,"2023-01-31":11.509732,"2024-01-31":12.502104,"2025-01-31":12.280516,"2026-01-31":12.89832},"pcf_high":{"2019-01-31":9.857433,"2020-01-31":11.114727,"2021-01-31":7.305462,"2022-01-31":11.34193,"2023-01-31":13.406185,"2024-01-31":14.315052,"2025-01-31":14.610826,"2026-01-31":15.095084},"pcf_low":{"2019-01-31":6.651999,"2020-01-31":7.933016,"2021-01-31":3.042231,"2022-01-31":6.370772,"2023-01-31":8.883657,"2024-01-31":11.278806,"2025-01-31":9.426386,"2026-01-31":11.07149},"pfcf":{"2019-01-31":12.789688,"2020-01-31":17.804091,"2021-01-31":8.87658,"2022-01-31":15.450539,"2023-01-31":23.908677,"2024-01-31":33.923835,"2025-01-31":41.672107,"2026-01-31":36.534892},"pfcf_avg":{"2019-01-31":12.054338,"2020-01-31":21.872695,"2021-01-31":7.439132,"2022-01-31":14.089854,"2023-01-31":23.23886,"2024-01-31":35.692074,"2025-01-31":35.358141,"2026-01-31":40.505085},"pfcf_high":{"2019-01-31":14.972578,"2020-01-31":24.944816,"2021-01-31":9.758541,"2022-01-31":18.565717,"2023-01-31":27.067916,"2024-01-31":40.867835,"2025-01-31":42.067582,"2026-01-31":47.403666},"pfcf_low":{"2019-01-31":10.103804,"2020-01-31":17.804091,"2021-01-31":4.063773,"2022-01-31":10.42838,"2023-01-31":17.936653,"2024-01-31":32.199699,"2025-01-31":27.140511,"2026-01-31":34.768222},"evs_avg":{"2019-01-31":0.398349,"2020-01-31":0.361488,"2021-01-31":0.382351,"2022-01-31":0.471683,"2023-01-31":0.51206,"2024-01-31":0.484205,"2025-01-31":0.566229,"2026-01-31":0.641221},"evs_high":{"2019-01-31":0.461434,"2020-01-31":0.398343,"2021-01-31":0.480089,"2022-01-31":0.608119,"2023-01-31":0.589446,"2024-01-31":0.549472,"2025-01-31":0.668625,"2026-01-31":0.746676},"evs_low":{"2019-01-31":0.356182,"2020-01-31":0.312679,"2021-01-31":0.240115,"2022-01-31":0.360071,"2023-01-31":0.404902,"2024-01-31":0.440165,"2025-01-31":0.440815,"2026-01-31":0.553524},"eve_avg":{"2019-01-31":11.126746,"2020-01-31":9.364282,"2021-01-31":7.284938,"2022-01-31":9.853321,"2023-01-31":10.533946,"2024-01-31":9.404525,"2025-01-31":11.224017,"2026-01-31":12.449214},"eve_high":{"2019-01-31":12.888872,"2020-01-31":10.318994,"2021-01-31":9.147155,"2022-01-31":12.703438,"2023-01-31":12.125901,"2024-01-31":10.672182,"2025-01-31":13.253759,"2026-01-31":14.49662},"eve_low":{"2019-01-31":9.948951,"2020-01-31":8.099896,"2021-01-31":4.574913,"2022-01-31":7.521788,"2023-01-31":8.32952,"2024-01-31":8.549165,"2025-01-31":8.738016,"2026-01-31":10.746589},"evb_avg":{"2019-01-31":17.074995,"2020-01-31":13.538604,"2021-01-31":9.183921,"2022-01-31":12.735115,"2023-01-31":13.40206,"2024-01-31":12.079839,"2025-01-31":15.033176,"2026-01-31":16.848859},"evb_high":{"2019-01-31":19.779136,"2020-01-31":14.9189,"2021-01-31":11.531568,"2022-01-31":16.418803,"2023-01-31":15.427462,"2024-01-31":13.708109,"2025-01-31":17.751764,"2026-01-31":19.619835},"evb_low":{"2019-01-31":15.267563,"2020-01-31":11.710592,"2021-01-31":5.767467,"2022-01-31":9.72168,"2023-01-31":10.597427,"2024-01-31":10.981155,"2025-01-31":11.703486,"2026-01-31":14.544515},"earnings_yield":{"2019-01-31":4.009164,"2020-01-31":6.578947,"2021-01-31":7.202282,"2022-01-31":5.334024,"2023-01-31":5.394548,"2024-01-31":6.030463,"2025-01-31":4.038364,"2026-01-31":4.738209},"fcf_yield":{"2019-01-31":7.818799,"2020-01-31":5.616687,"2021-01-31":11.265601,"2022-01-31":6.472266,"2023-01-31":4.182582,"2024-01-31":2.94778,"2025-01-31":2.399687,"2026-01-31":2.73711},"shareholder_yield":{"2019-01-31":0.532042,"2020-01-31":2.38983,"2021-01-31":1.840508,"2022-01-31":2.475725,"2023-01-31":1.846269,"2024-01-31":1.816901,"2025-01-31":1.684648},"peg":{"2019-01-31":0.264101,"2020-01-31":0.532,"2021-01-31":0.111572,"2022-01-31":9.467524,"2023-01-31":0.854926,"2024-01-31":5.195842,"2025-01-31":8.006542,"2026-01-31":2.221581},"price":{"2019-01-31":26.19,"2020-01-31":20.52,"2021-01-31":42.07,"2022-01-31":57.93,"2023-01-31":69.7,"2024-01-31":64.34,"2025-01-31":99.05,"2026-01-31":92.44},"price_avg":{"2019-01-31":24.684194,"2020-01-31":25.209245,"2021-01-31":35.257308,"2022-01-31":52.828269,"2023-01-31":67.747308,"2024-01-31":67.693645,"2025-01-31":84.0424,"2026-01-31":102.48532},"price_high":{"2019-01-31":30.66,"2020-01-31":28.75,"2021-01-31":46.25,"2022-01-31":69.61,"2023-01-31":78.91,"2024-01-31":77.51,"2025-01-31":99.99,"2026-01-31":119.94},"price_low":{"2019-01-31":20.69,"2020-01-31":20.52,"2021-01-31":19.26,"2022-01-31":39.1,"2023-01-31":52.29,"2024-01-31":61.07,"2025-01-31":64.51,"2026-01-31":87.97},"ev_avg":{"2019-01-31":5181458405.483871,"2020-01-31":4768282958.867924,"2021-01-31":5899677556.923077,"2022-01-31":7861679450.384616,"2023-01-31":9890532741.923079,"2024-01-31":9668932840.747663,"2025-01-31":11608708451.2,"2026-01-31":13758845914.16},"shares_out":{"2017-01-31":90736079,"2018-01-31":87073000,"2019-01-31":137317000,"2020-01-31":137298000,"2021-01-31":137192000,"2022-01-31":135506000,"2023-01-31":133903000,"2024-01-31":132768000,"2025-01-31":131638000,"2026-01-31":129638000},"shares_dil":{"2017-01-31":90736079,"2018-01-31":92263577,"2019-01-31":121134850,"2020-01-31":139109188,"2021-01-31":138876497,"2022-01-31":138044527,"2023-01-31":136473000,"2024-01-31":135118000,"2025-01-31":133605000,"2026-01-31":132066000},"shares_basic":{"2017-01-31":88163992,"2018-01-31":88385864,"2019-01-31":116599102,"2020-01-31":136173675,"2021-01-31":136111000,"2022-01-31":135386000,"2023-01-31":134017000,"2024-01-31":133047000,"2025-01-31":132150000,"2026-01-31":131193000},"rev_ps":{"2017-01-31":136.114952,"2018-01-31":138.240782,"2019-01-31":107.379066,"2020-01-31":94.822687,"2021-01-31":111.106035,"2022-01-31":120.738593,"2023-01-31":141.531035,"2024-01-31":147.787038,"2025-01-31":153.450874,"2026-01-31":162.473869},"ebitda_ps":{"2017-01-31":4.346055,"2018-01-31":4.165598,"2019-01-31":3.844278,"2020-01-31":3.660427,"2021-01-31":5.831411,"2022-01-31":5.779809,"2023-01-31":6.879896,"2024-01-31":7.609016,"2025-01-31":7.741282,"2026-01-31":8.368528},"ebit_ps":{"2017-01-31":2.38074,"2018-01-31":2.387421,"2019-01-31":2.505084,"2020-01-31":2.531817,"2021-01-31":4.625635,"2022-01-31":4.471912,"2023-01-31":5.40756,"2024-01-31":5.923852,"2025-01-31":5.779769,"2026-01-31":6.183302},"eps_basic":{"2017-01-31":0.5,"2018-01-31":0.57,"2019-01-31":1.09,"2020-01-31":1.37,"2021-01-31":3.09,"2022-01-31":3.15,"2023-01-31":3.83,"2024-01-31":3.94,"2025-01-31":4.04,"2026-01-31":4.41},"eps":{"2017-01-31":0.48,"2018-01-31":0.54,"2019-01-31":1.05,"2020-01-31":1.35,"2021-01-31":3.03,"2022-01-31":3.09,"2023-01-31":3.76,"2024-01-31":3.88,"2025-01-31":4,"2026-01-31":4.38},"eps_cont":{"2017-01-31":0.49,"2018-01-31":0.56,"2019-01-31":1.05,"2020-01-31":1.35,"2021-01-31":3.03,"2022-01-31":3.09,"2023-01-31":3.77,"2024-01-31":3.88,"2025-01-31":4},"cfo_ps":{"2017-01-31":3.277946,"2018-01-31":2.277009,"2019-01-31":3.525847,"2020-01-31":2.55298,"2021-01-31":6.254089,"2022-01-31":6.024542,"2023-01-31":5.775245,"2024-01-31":5.320409,"2025-01-31":6.742802,"2026-01-31":7.799555},"fcf_ps":{"2017-01-31":2.013223,"2018-01-31":0.787082,"2019-01-31":2.321297,"2020-01-31":1.137538,"2021-01-31":4.681951,"2022-01-31":3.680436,"2023-01-31":2.860361,"2024-01-31":1.863616,"2025-01-31":2.341896,"2026-01-31":2.483667},"cash_ps":{"2018-01-31":0.401433,"2019-01-31":0.197689,"2020-01-31":0.219989,"2021-01-31":0.317205,"2022-01-31":0.335306,"2023-01-31":0.25328,"2024-01-31":0.271519,"2025-01-31":0.214771,"2026-01-31":0.356724},"bvps":{"2018-01-31":-11.827513,"2019-01-31":-1.47166,"2020-01-31":-0.395811,"2021-01-31":2.327592,"2022-01-31":4.782873,"2023-01-31":7.817876,"2024-01-31":10.987971,"2025-01-31":14.034352,"2026-01-31":16.952275},"tbvps":{"2018-01-31":-25.023452,"2019-01-31":-9.664412,"2020-01-31":-8.197228,"2021-01-31":-5.39339,"2022-01-31":-2.956814,"2023-01-31":-0.578658,"2024-01-31":2.578957,"2025-01-31":5.602706,"2026-01-31":8.434109},"buyback_ps":{"2017-01-31":0.015727,"2018-01-31":0.021341,"2019-01-31":0.15775,"2020-01-31":0.483829,"2021-01-31":0.76473,"2022-01-31":1.407633,"2023-01-31":1.262433,"2024-01-31":1.148478,"2025-01-31":1.643891,"2026-01-31":2.171543},"fcf_margin":{"2017-01-31":1.479061,"2018-01-31":0.569356,"2019-01-31":2.161778,"2020-01-31":1.199648,"2021-01-31":4.213949,"2022-01-31":3.048268,"2023-01-31":2.021013,"2024-01-31":1.261014,"2025-01-31":1.526154,"2026-01-31":1.528656}},"ttm":{"roe":{"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":null,"2020-07-31":-1315.629328,"2020-10-31":650.021259,"2021-01-31":317.778876,"2021-04-30":182.446566,"2021-07-31":135.399776,"2021-10-31":105.70847,"2022-01-31":88.202722,"2022-04-30":80.630312,"2022-07-31":72.662103,"2022-10-31":65.002439,"2023-01-31":60.553823,"2023-04-30":55.778201,"2023-07-31":48.647596,"2023-10-31":44.209127,"2024-01-31":41.804167,"2024-04-30":39.011246,"2024-07-31":36.889109,"2024-10-31":35.792734,"2025-01-31":32.327145,"2025-04-30":32.761657,"2025-07-31":30.840855,"2025-10-31":29.241137,"2026-01-31":28.596333,"2026-04-30":27.884663,"2026-07-31":27.673381},"roa":{"2019-07-31":4.99368,"2019-10-31":4.69013,"2020-01-31":4.399449,"2020-04-30":4.682464,"2020-07-31":5.728584,"2020-10-31":6.695233,"2021-01-31":7.88349,"2021-04-30":7.55061,"2021-07-31":7.728993,"2021-10-31":7.415057,"2022-01-31":7.701005,"2022-04-30":7.985244,"2022-07-31":8.309306,"2022-10-31":8.055808,"2023-01-31":8.539536,"2023-04-30":8.265888,"2023-07-31":7.807198,"2023-10-31":7.624533,"2024-01-31":8.040497,"2024-04-30":7.788488,"2024-07-31":7.866912,"2024-10-31":7.935793,"2025-01-31":7.777339,"2025-04-30":8.198393,"2025-07-31":8.175347,"2025-10-31":7.792767,"2026-01-31":7.936138,"2026-04-30":7.574037,"2026-07-31":7.810224},"roc":{"2019-07-31":20.467601,"2019-10-31":23.213226,"2020-01-31":18.693595,"2020-04-30":23.5848,"2020-07-31":27.660106,"2020-10-31":38.202419,"2021-01-31":35.80444,"2021-04-30":37.051449,"2021-07-31":36.723775,"2021-10-31":38.98729,"2022-01-31":33.465841,"2022-04-30":36.489829,"2022-07-31":33.136328,"2022-10-31":33.266264,"2023-01-31":33.34608,"2023-04-30":31.548719,"2023-07-31":27.580879,"2023-10-31":27.511629,"2024-01-31":27.947431,"2024-04-30":27.0732,"2024-07-31":26.465065,"2024-10-31":26.057,"2025-01-31":24.904306,"2025-04-30":25.843214,"2025-07-31":25.158335,"2025-10-31":23.482568,"2026-01-31":23.746383,"2026-04-30":22.263132,"2026-07-31":23.150406},"roic":{"2019-07-31":20.895077,"2019-10-31":23.791738,"2020-01-31":19.070746,"2020-04-30":25.061653,"2020-07-31":29.850218,"2020-10-31":39.510397,"2021-01-31":36.806274,"2021-04-30":40.163124,"2021-07-31":40.03001,"2021-10-31":41.255736,"2022-01-31":34.555002,"2022-04-30":37.900433,"2022-07-31":35.464753,"2022-10-31":34.574475,"2023-01-31":34.168589,"2023-04-30":32.106609,"2023-07-31":28.957853,"2023-10-31":27.985902,"2024-01-31":28.435523,"2024-04-30":27.457752,"2024-07-31":26.860922,"2024-10-31":26.445304,"2025-01-31":25.257668,"2025-04-30":26.258425,"2025-07-31":25.606683,"2025-10-31":23.84644,"2026-01-31":24.095847,"2026-04-30":22.543043,"2026-07-31":23.484548},"gross_margin":{"2019-04-30":18.211735,"2019-07-31":18.342752,"2019-10-31":18.526518,"2020-01-31":18.397657,"2020-04-30":18.702066,"2020-07-31":18.908651,"2020-10-31":19.113619,"2021-01-31":19.306239,"2021-04-30":19.153855,"2021-07-31":18.927662,"2021-10-31":18.602686,"2022-01-31":18.471436,"2022-04-30":18.169809,"2022-07-31":17.775479,"2022-10-31":17.739362,"2023-01-31":17.765771,"2023-04-30":18.017122,"2023-07-31":18.336888,"2023-10-31":18.335955,"2024-01-31":18.241358,"2024-04-30":18.081462,"2024-07-31":18.160028,"2024-10-31":18.360611,"2025-01-31":18.361438,"2025-04-30":18.568636,"2025-07-31":18.650565,"2025-10-31":18.614926,"2026-01-31":18.639935,"2026-04-30":18.474711,"2026-07-31":18.244413},"ebitda_margin":{"2019-04-30":3.583495,"2019-07-31":4.01468,"2019-10-31":4.08782,"2020-01-31":3.860286,"2020-04-30":4.221225,"2020-07-31":4.508407,"2020-10-31":4.974381,"2021-01-31":5.24851,"2021-04-30":5.134609,"2021-07-31":5.089159,"2021-10-31":4.8208,"2022-01-31":4.787044,"2022-04-30":4.76804,"2022-07-31":4.765177,"2022-10-31":4.782839,"2023-01-31":4.861051,"2023-04-30":5.02743,"2023-07-31":5.075119,"2023-10-31":5.103633,"2024-01-31":5.148635,"2024-04-30":5.015516,"2024-07-31":5.023297,"2024-10-31":5.166676,"2025-01-31":5.044795,"2025-04-30":5.22457,"2025-07-31":5.274859,"2025-10-31":5.192078,"2026-01-31":5.150692,"2026-04-30":5.081895,"2026-07-31":5.080873},"op_margin":{"2019-04-30":2.365116,"2019-07-31":2.815703,"2019-10-31":2.89478,"2020-01-31":2.670054,"2020-04-30":3.07159,"2020-07-31":3.391028,"2020-10-31":3.875064,"2021-01-31":4.163262,"2021-04-30":4.031422,"2021-07-31":3.975442,"2021-10-31":3.720984,"2022-01-31":3.703797,"2022-04-30":3.708395,"2022-07-31":3.734527,"2022-10-31":3.747045,"2023-01-31":3.820759,"2023-04-30":3.962972,"2023-07-31":3.978013,"2023-10-31":3.987539,"2024-01-31":4.00837,"2024-04-30":3.840515,"2024-07-31":3.811688,"2024-10-31":3.92515,"2025-01-31":3.766527,"2025-04-30":3.93068,"2025-07-31":3.959288,"2025-10-31":3.860601,"2026-01-31":3.805721,"2026-04-30":3.737132,"2026-07-31":3.755536},"incr_op_margin":{"2020-04-30":15.296606,"2020-07-31":9.087056,"2020-10-31":10.948137,"2021-01-31":12.959036,"2021-04-30":12.058838,"2021-07-31":10.625455,"2021-10-31":1.948863,"2022-01-31":-2.02613,"2022-04-30":0.918724,"2022-07-31":2.218396,"2022-10-31":3.917372,"2023-01-31":4.556996,"2023-04-30":5.923057,"2023-07-31":7.739906,"2023-10-31":9.639139,"2024-01-31":9.553283,"2024-04-30":-0.005625,"2024-07-31":0.598611,"2024-10-31":2.752409,"2025-01-31":-5.292104,"2025-04-30":7.105266,"2025-07-31":9.915324,"2025-10-31":1.569544,"2026-01-31":4.646718,"2026-04-30":0.470158,"2026-07-31":1.513039},"pretax_margin":{"2019-04-30":1.241093,"2019-07-31":1.94464,"2019-10-31":2.064785,"2020-01-31":1.849552,"2020-04-30":2.332813,"2020-07-31":2.725146,"2020-10-31":3.243713,"2021-01-31":3.616373,"2021-04-30":3.503534,"2021-07-31":3.482472,"2021-10-31":3.330453,"2022-01-31":3.347146,"2022-04-30":3.430866,"2022-07-31":3.501591,"2022-10-31":3.517407,"2023-01-31":3.575035,"2023-04-30":3.685051,"2023-07-31":3.67025,"2023-10-31":3.653549,"2024-01-31":3.685229,"2024-04-30":3.52417,"2024-07-31":3.516337,"2024-10-31":3.658598,"2025-01-31":3.516017,"2025-04-30":3.696762,"2025-07-31":3.738621,"2025-10-31":3.653322,"2026-01-31":3.608152,"2026-04-30":3.53836,"2026-07-31":3.552346},"net_margin":{"2019-04-30":1.137783,"2019-07-31":1.592524,"2019-10-31":1.596618,"2020-01-31":1.418999,"2020-04-30":1.784824,"2020-07-31":2.07014,"2020-10-31":2.453314,"2021-01-31":2.728642,"2021-04-30":2.624893,"2021-07-31":2.615454,"2021-10-31":2.552682,"2022-01-31":2.559814,"2022-04-30":2.645327,"2022-07-31":2.675542,"2022-10-31":2.619412,"2023-01-31":2.656861,"2023-04-30":2.644598,"2023-07-31":2.613816,"2023-10-31":2.597856,"2024-01-31":2.622811,"2024-04-30":2.572314,"2024-07-31":2.608782,"2024-10-31":2.709484,"2025-01-31":2.606683,"2025-04-30":2.764008,"2025-07-31":2.768237,"2025-10-31":2.718213,"2026-01-31":2.695482,"2026-04-30":2.601081,"2026-07-31":2.606114},"common_margin":{"2019-04-30":1.137783,"2019-07-31":1.592524,"2019-10-31":1.596618,"2020-01-31":1.418999,"2020-04-30":1.784824,"2020-07-31":2.07014,"2020-10-31":2.453314,"2021-01-31":2.728642,"2021-04-30":2.624893,"2021-07-31":2.615454,"2021-10-31":2.552682,"2022-01-31":2.559814,"2022-04-30":2.645327,"2022-07-31":2.675542,"2022-10-31":2.619412,"2023-01-31":2.656861,"2023-04-30":2.644598,"2023-07-31":2.613816,"2023-10-31":2.597856,"2024-01-31":2.622811,"2024-04-30":2.572314,"2024-07-31":2.608782,"2024-10-31":2.709484,"2025-01-31":2.606683,"2025-04-30":2.764008,"2025-07-31":2.768237,"2025-10-31":2.718213,"2026-01-31":2.695482,"2026-04-30":2.601081,"2026-07-31":2.606114},"tax_rate_pct":{"2019-04-30":8.352417,"2019-07-31":18.263652,"2019-10-31":22.833545,"2020-01-31":23.040632,"2020-04-30":23.396969,"2020-07-31":23.887854,"2020-10-31":24.250651,"2021-01-31":24.520302,"2021-04-30":25.050914,"2021-07-31":24.876546,"2021-10-31":23.333352,"2022-01-31":23.503125,"2022-04-30":22.878025,"2022-07-31":23.57405,"2022-10-31":25.306621,"2023-01-31":25.525833,"2023-04-30":28.097088,"2023-07-31":28.645797,"2023-10-31":28.960837,"2024-01-31":28.841189,"2024-04-30":27.009383,"2024-07-31":25.809675,"2024-10-31":25.942016,"2025-01-31":25.862631,"2025-04-30":25.231643,"2025-07-31":25.955672,"2025-10-31":25.596139,"2026-01-31":25.294655,"2026-04-30":26.489074,"2026-07-31":26.636828},"total_debt":{"2018-07-31":1894071000,"2018-10-31":1549406000,"2019-01-31":1819045000,"2019-04-30":1543537000,"2019-07-31":1540602000,"2019-10-31":1339700000,"2020-01-31":1337308000,"2020-04-30":1334795000,"2020-07-31":1202209000,"2020-10-31":845696000,"2021-01-31":1106175000,"2021-04-30":747311000,"2021-07-31":747730000,"2021-10-31":748149000,"2022-01-31":748568000,"2022-04-30":828987000,"2022-07-31":1049406000,"2022-10-31":895123000,"2023-01-31":852880000,"2023-04-30":848004000,"2023-07-31":859135000,"2023-10-31":832355000,"2024-01-31":717432000,"2024-04-30":668509000,"2024-07-31":615586000,"2024-10-31":643663000,"2025-01-31":573807000,"2025-04-30":548880000,"2025-07-31":503953000,"2025-10-31":599026000,"2026-01-31":519099000,"2026-04-30":774172000,"2026-07-31":629245000},"st_debt":{"2018-07-31":62250000,"2018-10-31":389377000,"2019-01-31":254377000,"2019-04-30":246377000,"2019-07-31":195377000,"2019-10-31":449377000,"2020-01-31":343377000,"2020-04-30":15377000,"2020-07-31":0,"2020-10-31":260000000,"2021-01-31":260000000,"2021-04-30":210000000,"2021-07-31":0,"2021-10-31":0,"2022-01-31":0,"2022-04-30":80000000,"2022-07-31":350000000,"2022-10-31":295000000,"2023-01-31":405000000,"2023-04-30":400000000,"2023-07-31":411000000,"2023-10-31":434000000,"2024-01-31":319000000,"2024-04-30":270000000,"2024-07-31":217000000,"2024-10-31":245000000,"2025-01-31":175000000,"2025-04-30":150000000,"2025-07-31":105000000,"2025-10-31":200000000,"2026-01-31":120000000,"2026-04-30":375000000,"2026-07-31":230000000},"lt_debt":{"2018-07-31":1894071000,"2018-10-31":1549406000,"2019-01-31":1546471000,"2019-04-30":1543537000,"2019-07-31":1540602000,"2019-10-31":1339700000,"2020-01-31":1337308000,"2020-04-30":1334795000,"2020-07-31":1202209000,"2020-10-31":845696000,"2021-01-31":846175000,"2021-04-30":747311000,"2021-07-31":747730000,"2021-10-31":748149000,"2022-01-31":748568000,"2022-04-30":748987000,"2022-07-31":699406000,"2022-10-31":600123000,"2023-01-31":447880000,"2023-04-30":448004000,"2023-07-31":448135000,"2023-10-31":398355000,"2024-01-31":398432000,"2024-04-30":398509000,"2024-07-31":398586000,"2024-10-31":398663000,"2025-01-31":398807000,"2025-04-30":398880000,"2025-07-31":398953000,"2025-10-31":399026000,"2026-01-31":399099000,"2026-04-30":399172000,"2026-07-31":399245000},"debt_ebitda":{"2019-04-30":3.290871,"2019-07-31":2.923188,"2019-10-31":2.495037,"2020-01-31":2.626297,"2020-04-30":2.283903,"2020-07-31":1.844951,"2020-10-31":1.136757,"2021-01-31":1.365908,"2021-04-30":0.938954,"2021-07-31":0.934427,"2021-10-31":0.95467,"2022-01-31":0.938207,"2022-04-30":1.005251,"2022-07-31":1.208549,"2022-10-31":0.998501,"2023-01-31":0.908363,"2023-04-30":0.863149,"2023-07-31":0.872525,"2023-10-31":0.834608,"2024-01-31":0.697813,"2024-04-30":0.661018,"2024-07-31":0.600542,"2024-10-31":0.605327,"2025-01-31":0.554792,"2025-04-30":0.506624,"2025-07-31":0.456869,"2025-10-31":0.545231,"2026-01-31":0.469689,"2026-04-30":0.693545,"2026-07-31":0.542907},"net_debt_ebitda":{"2019-04-30":3.227172,"2019-07-31":2.867988,"2019-10-31":2.439225,"2020-01-31":2.566981,"2020-04-30":2.056478,"2020-07-31":1.585888,"2020-10-31":1.074769,"2021-01-31":1.312172,"2021-04-30":0.859856,"2021-07-31":0.881422,"2021-10-31":0.846601,"2022-01-31":0.88126,"2022-04-30":0.959229,"2022-07-31":1.020046,"2022-10-31":0.959856,"2023-01-31":0.872242,"2023-04-30":0.839344,"2023-07-31":0.845906,"2023-10-31":0.800966,"2024-01-31":0.66275,"2024-04-30":0.626318,"2024-07-31":0.563414,"2024-10-31":0.573471,"2025-01-31":0.527457,"2025-04-30":0.47018,"2025-07-31":0.414013,"2025-10-31":0.504164,"2026-01-31":0.427846,"2026-04-30":0.668617,"2026-07-31":0.517038},"debt_ebit":{"2019-04-30":4.986148,"2019-07-31":4.167935,"2019-10-31":3.523329,"2020-01-31":3.797024,"2020-04-30":3.138722,"2020-07-31":2.452882,"2020-10-31":1.459244,"2021-01-31":1.721963,"2021-04-30":1.195897,"2021-07-31":1.196205,"2021-10-31":1.236843,"2022-01-31":1.212603,"2022-04-30":1.292493,"2022-07-31":1.542083,"2022-10-31":1.274516,"2023-01-31":1.155686,"2023-04-30":1.094991,"2023-07-31":1.11316,"2023-10-31":1.068211,"2024-01-31":0.896321,"2024-04-30":0.863256,"2024-07-31":0.791435,"2024-10-31":0.796792,"2025-01-31":0.743075,"2025-04-30":0.673393,"2025-07-31":0.608675,"2025-10-31":0.733275,"2026-01-31":0.63568,"2026-04-30":0.943109,"2026-07-31":0.7345},"net_debt_ebit":{"2019-04-30":4.889635,"2019-07-31":4.089229,"2019-10-31":3.444515,"2020-01-31":3.711266,"2020-04-30":2.826177,"2020-07-31":2.108455,"2020-10-31":1.379671,"2021-01-31":1.654219,"2021-04-30":1.095153,"2021-07-31":1.128352,"2021-10-31":1.096831,"2022-01-31":1.139002,"2022-04-30":1.233321,"2022-07-31":1.301557,"2022-10-31":1.225188,"2023-01-31":1.10973,"2023-04-30":1.064793,"2023-07-31":1.079201,"2023-10-31":1.025153,"2024-01-31":0.851283,"2024-04-30":0.817939,"2024-07-31":0.742505,"2024-10-31":0.754861,"2025-01-31":0.706463,"2025-04-30":0.624952,"2025-07-31":0.551579,"2025-10-31":0.678044,"2026-01-31":0.579049,"2026-04-30":0.909211,"2026-07-31":0.699502},"ebitda_int":{"2019-04-30":3.188097,"2019-07-31":4.608943,"2019-10-31":4.925116,"2020-01-31":4.704786,"2020-04-30":5.7138,"2020-07-31":6.770581,"2020-10-31":7.87896,"2021-01-31":9.597037,"2021-04-30":9.726701,"2021-07-31":10.323455,"2021-10-31":12.344223,"2022-01-31":13.422229,"2022-04-30":17.180354,"2022-07-31":20.457028,"2022-10-31":20.827726,"2023-01-31":19.78298,"2023-04-30":18.089744,"2023-07-31":16.490605,"2023-10-31":15.281028,"2024-01-31":15.933098,"2024-04-30":15.854581,"2024-07-31":17.007915,"2024-10-31":19.383335,"2025-01-31":20.138126,"2025-04-30":22.335065,"2025-07-31":23.904172,"2025-10-31":25.04879,"2026-01-31":26.070295,"2026-04-30":25.566364,"2026-07-31":25.005501},"ebitda_capex_int":{"2019-07-31":3.222442,"2019-10-31":3.209857,"2020-01-31":2.885503,"2020-04-30":3.801701,"2020-07-31":4.78015,"2020-10-31":5.704987,"2021-01-31":7.009694,"2021-04-30":6.575978,"2021-07-31":6.670146,"2021-10-31":7.80723,"2022-01-31":7.978602,"2022-04-30":10.108813,"2022-07-31":11.803279,"2022-10-31":11.641327,"2023-01-31":11.401298,"2023-04-30":10.736513,"2023-07-31":9.448082,"2023-10-31":8.363799,"2024-01-31":8.694655,"2024-04-30":8.318179,"2024-07-31":8.836964,"2024-10-31":9.418025,"2025-01-31":8.689636,"2025-04-30":9.496939,"2025-07-31":9.72218,"2025-10-31":9.969837,"2026-01-31":9.509825,"2026-04-30":8.536176,"2026-07-31":8.709801},"ebit_int":{"2019-04-30":2.104152,"2019-07-31":3.23249,"2019-10-31":3.487709,"2020-01-31":3.254172,"2020-04-30":4.157667,"2020-07-31":5.092537,"2020-10-31":6.137742,"2021-01-31":7.612633,"2021-04-30":7.636888,"2021-07-31":8.06426,"2021-10-31":9.528014,"2022-01-31":10.384951,"2022-04-30":13.362208,"2022-07-31":16.032418,"2022-10-31":16.317179,"2023-01-31":15.549314,"2023-04-30":14.259602,"2023-07-31":12.925775,"2023-10-31":11.939277,"2024-01-31":12.404404,"2024-04-30":12.140277,"2024-07-31":12.90564,"2024-10-31":14.725619,"2025-01-31":15.035456,"2025-04-30":16.803678,"2025-07-31":17.942377,"2025-10-31":18.62518,"2026-01-31":19.262708,"2026-04-30":18.801035,"2026-07-31":18.482859},"int_exp":{"2019-04-30":147121000,"2019-07-31":114349000,"2019-10-31":109022000,"2020-01-31":108230000,"2020-04-30":102285000,"2020-07-31":96243000,"2020-10-31":94423000,"2021-01-31":84385000,"2021-04-30":81826000,"2021-07-31":77513000,"2021-10-31":63485000,"2022-01-31":59444000,"2022-04-30":48000000,"2022-07-31":42446000,"2022-10-31":43042000,"2023-01-31":47461000,"2023-04-30":54310000,"2023-07-31":59710000,"2023-10-31":65264000,"2024-01-31":64527000,"2024-04-30":63788000,"2024-07-31":60269000,"2024-10-31":54858000,"2025-01-31":51359000,"2025-04-30":48507000,"2025-07-31":46145000,"2025-10-31":43861000,"2026-01-31":42393000,"2026-04-30":43661000,"2026-07-31":46351000},"equity_assets":{"2018-07-31":-9.869209,"2018-10-31":-7.406099,"2019-01-31":-6.238537,"2019-04-30":-2.837518,"2019-07-31":-3.19455,"2019-10-31":-1.907347,"2020-01-31":-1.031238,"2020-04-30":0.609921,"2020-07-31":2.249727,"2020-10-31":3.965099,"2021-01-31":5.900864,"2021-04-30":7.588702,"2021-07-31":9.132173,"2021-10-31":9.942419,"2022-01-31":11.432706,"2022-04-30":12.002353,"2022-07-31":13.363995,"2022-10-31":14.553004,"2023-01-31":16.485736,"2023-04-30":17.425928,"2023-07-31":18.644888,"2023-10-31":19.798855,"2024-01-31":21.846864,"2024-04-30":22.380675,"2024-07-31":23.88067,"2024-10-31":24.419579,"2025-01-31":26.148255,"2025-04-30":27.545059,"2025-07-31":29.025998,"2025-10-31":28.783032,"2026-01-31":29.261252,"2026-04-30":26.816238,"2026-07-31":27.496132},"ltd_equity":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":4107.440687,"2020-07-31":1009.402944,"2020-10-31":389.043969,"2021-01-31":264.986988,"2021-04-30":180.717685,"2021-07-31":153.112919,"2021-10-31":131.777622,"2022-01-31":115.500503,"2022-04-30":103.83244,"2022-07-31":81.9369,"2022-10-31":63.648204,"2023-01-31":42.78412,"2023-04-30":39.585907,"2023-07-31":36.395598,"2023-10-31":29.427213,"2024-01-31":27.311357,"2024-04-30":26.090335,"2024-07-31":24.0851,"2024-10-31":22.6234,"2025-01-31":21.586843,"2025-04-30":20.231438,"2025-07-31":19.005962,"2025-10-31":18.372124,"2026-01-31":18.160188,"2026-04-30":18.773442,"2026-07-31":18.168708},"ltd_capital":{"2018-07-31":120.167073,"2018-10-31":119.849968,"2019-01-31":95.640587,"2019-04-30":110.629732,"2019-07-31":111.961053,"2019-10-31":108.458939,"2020-01-31":104.235816,"2020-04-30":97.623258,"2020-07-31":90.986143,"2020-10-31":79.551941,"2021-01-31":59.35979,"2021-04-30":64.377022,"2021-07-31":60.491941,"2021-10-31":56.855196,"2022-01-31":53.596396,"2022-04-30":48.311487,"2022-07-31":36.752869,"2022-10-31":32.650906,"2023-01-31":23.576143,"2023-04-30":22.62955,"2023-07-31":21.437517,"2023-10-31":18.222585,"2024-01-31":18.307913,"2024-04-30":18.147627,"2024-07-31":17.555042,"2024-10-31":16.570678,"2025-01-31":16.471045,"2025-04-30":15.825651,"2025-07-31":15.326385,"2025-10-31":14.400405,"2026-01-31":14.690267,"2026-04-30":13.762506,"2026-07-31":14.124182},"ltd_assets":{"2018-07-31":58.806448,"2018-10-31":44.716483,"2019-01-31":47.741122,"2019-04-30":29.531679,"2019-07-31":29.902484,"2019-10-31":24.455644,"2020-01-31":25.376923,"2020-04-30":25.052134,"2020-07-31":22.708811,"2020-10-31":15.425979,"2021-01-31":15.636521,"2021-04-30":13.714126,"2021-07-31":13.982537,"2021-10-31":13.101884,"2022-01-31":13.204833,"2022-04-30":12.462336,"2022-07-31":10.950044,"2022-10-31":9.262725,"2023-01-31":7.053277,"2023-04-30":6.898211,"2023-07-31":6.785918,"2023-10-31":5.826251,"2024-01-31":5.966675,"2024-04-30":5.839193,"2024-07-31":5.751683,"2024-10-31":5.524539,"2025-01-31":5.644583,"2025-04-30":5.572762,"2025-07-31":5.51667,"2025-10-31":5.288054,"2026-01-31":5.313898,"2026-04-30":5.034331,"2026-07-31":4.995692},"debt_equity":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":4107.440687,"2020-07-31":1009.402944,"2020-10-31":389.043969,"2021-01-31":346.408227,"2021-04-30":180.717685,"2021-07-31":153.112919,"2021-10-31":131.777622,"2022-01-31":115.500503,"2022-04-30":114.92288,"2022-07-31":122.940143,"2022-10-31":94.93549,"2023-01-31":81.472092,"2023-04-30":74.930151,"2023-07-31":69.775252,"2023-10-31":61.487587,"2024-01-31":49.17788,"2024-04-30":43.767202,"2024-07-31":37.197619,"2024-10-31":36.526705,"2025-01-31":31.059339,"2025-04-30":27.83953,"2025-07-31":24.00812,"2025-10-31":27.580609,"2026-01-31":23.620543,"2026-04-30":36.410052,"2026-07-31":28.635471},"debt_capital":{"2018-07-31":120.167073,"2018-10-31":119.849968,"2019-01-31":112.497766,"2019-04-30":110.629732,"2019-07-31":111.961053,"2019-10-31":108.458939,"2020-01-31":104.235816,"2020-04-30":97.623258,"2020-07-31":90.986143,"2020-10-31":79.551941,"2021-01-31":77.598979,"2021-04-30":64.377022,"2021-07-31":60.491941,"2021-10-31":56.855196,"2022-01-31":53.596396,"2022-04-30":53.471682,"2022-07-31":55.144911,"2022-10-31":48.700978,"2023-01-31":44.895108,"2023-04-30":42.834326,"2023-07-31":41.0986,"2023-10-31":38.075736,"2024-01-31":32.965933,"2024-04-30":30.443106,"2024-07-31":27.112438,"2024-10-31":26.754257,"2025-01-31":23.698684,"2025-04-30":21.776934,"2025-07-31":19.360119,"2025-10-31":21.618182,"2026-01-31":19.107296,"2026-04-30":26.691619,"2026-07-31":22.260945},"debt_assets":{"2018-07-31":58.806448,"2018-10-31":44.716483,"2019-01-31":56.155757,"2019-04-30":29.531679,"2019-07-31":29.902484,"2019-10-31":24.455644,"2020-01-31":25.376923,"2020-04-30":25.052134,"2020-07-31":22.708811,"2020-10-31":15.425979,"2021-01-31":20.441077,"2021-04-30":13.714126,"2021-07-31":13.982537,"2021-10-31":13.101884,"2022-01-31":13.204833,"2022-04-30":13.793449,"2022-07-31":16.429715,"2022-10-31":13.815965,"2023-01-31":13.431274,"2023-04-30":13.057274,"2023-07-31":13.009517,"2023-10-31":12.173838,"2024-01-31":10.743825,"2024-04-30":9.795395,"2024-07-31":8.88304,"2024-10-31":8.919667,"2025-01-31":8.121475,"2025-04-30":7.668415,"2025-07-31":6.968596,"2025-10-31":7.938535,"2026-01-31":6.911667,"2026-04-30":9.763806,"2026-07-31":7.873647},"net_debt_equity":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":36.984337,"2020-07-31":8.676653,"2020-10-31":3.678293,"2021-01-31":3.327802,"2021-04-30":1.654939,"2021-07-31":1.444278,"2021-10-31":1.168603,"2022-01-31":1.084899,"2022-04-30":1.096616,"2022-07-31":1.037646,"2022-10-31":0.912612,"2023-01-31":0.782323,"2023-04-30":0.728637,"2023-07-31":0.676466,"2023-10-31":0.590091,"2024-01-31":0.467068,"2024-04-30":0.414696,"2024-07-31":0.348979,"2024-10-31":0.346045,"2025-01-31":0.29529,"2025-04-30":0.258369,"2025-07-31":0.217561,"2025-10-31":0.255032,"2026-01-31":0.215163,"2026-04-30":0.351014,"2026-07-31":0.272711},"net_debt_capital":{"2018-07-31":118.180965,"2018-10-31":117.413219,"2019-01-31":110.818938,"2019-04-30":108.488362,"2019-07-31":109.846833,"2019-10-31":106.032801,"2020-01-31":101.88158,"2020-04-30":87.902218,"2020-07-31":78.21011,"2020-10-31":75.213955,"2021-01-31":74.54616,"2021-04-30":58.953856,"2021-07-31":57.060616,"2021-10-31":50.419148,"2022-01-31":50.343244,"2022-04-30":51.023686,"2022-07-31":46.543689,"2022-10-31":46.816101,"2023-01-31":43.109842,"2023-04-30":41.653003,"2023-07-31":39.844787,"2023-10-31":36.540959,"2024-01-31":31.309485,"2024-04-30":28.844967,"2024-07-31":25.436238,"2024-10-31":25.346304,"2025-01-31":22.531028,"2025-04-30":20.210398,"2025-07-31":17.544055,"2025-10-31":19.989888,"2026-01-31":17.405084,"2026-04-30":25.732245,"2026-07-31":21.200264},"ebitda":{"2019-04-30":469036000,"2019-07-31":527028000,"2019-10-31":536946000,"2020-01-31":509199000,"2020-04-30":584436000,"2020-07-31":651621000,"2020-10-31":743955000,"2021-01-31":809846000,"2021-04-30":795897000,"2021-07-31":800202000,"2021-10-31":783673000,"2022-01-31":797871000,"2022-04-30":824657000,"2022-07-31":868319000,"2022-10-31":896467000,"2023-01-31":938920000,"2023-04-30":982454000,"2023-07-31":984654000,"2023-10-31":997301000,"2024-01-31":1028115000,"2024-04-30":1011332000,"2024-07-31":1025050000,"2024-10-31":1063331000,"2025-01-31":1034274000,"2025-04-30":1083407000,"2025-07-31":1103058000,"2025-10-31":1098665000,"2026-01-31":1105198000,"2026-04-30":1116253000,"2026-07-31":1159030000},"ebitda_capex":{"2019-07-31":368483000,"2019-10-31":349945000,"2020-01-31":312298000,"2020-04-30":388857000,"2020-07-31":460056000,"2020-10-31":538682000,"2021-01-31":591513000,"2021-04-30":538086000,"2021-07-31":517023000,"2021-10-31":495642000,"2022-01-31":474280000,"2022-04-30":485223000,"2022-07-31":501002000,"2022-10-31":501066000,"2023-01-31":541117000,"2023-04-30":583100000,"2023-07-31":564145000,"2023-10-31":545855000,"2024-01-31":561040000,"2024-04-30":530600000,"2024-07-31":532595000,"2024-10-31":516654000,"2025-01-31":446291000,"2025-04-30":460668000,"2025-07-31":448630000,"2025-10-31":437287000,"2026-01-31":403150000,"2026-04-30":372698000,"2026-07-31":403708000},"ebit":{"2019-04-30":309565000,"2019-07-31":369632000,"2019-10-31":380237000,"2020-01-31":352199000,"2020-04-30":425267000,"2020-07-31":490121000,"2020-10-31":579544000,"2021-01-31":642392000,"2021-04-30":624896000,"2021-07-31":625085000,"2021-10-31":604886000,"2022-01-31":617323000,"2022-04-30":641386000,"2022-07-31":680512000,"2022-10-31":702324000,"2023-01-31":737986000,"2023-04-30":774439000,"2023-07-31":771798000,"2023-10-31":779205000,"2024-01-31":800419000,"2024-04-30":774404000,"2024-07-31":777810000,"2024-10-31":807818000,"2025-01-31":772206000,"2025-04-30":815096000,"2025-07-31":827951000,"2025-10-31":816919000,"2026-01-31":816604000,"2026-04-30":820872000,"2026-07-31":856699000},"cash_ratio":{"2018-07-31":0.023698,"2018-10-31":0.016993,"2019-01-31":0.017206,"2019-04-30":0.017849,"2019-07-31":0.018058,"2019-10-31":0.014606,"2020-01-31":0.016767,"2020-04-30":0.077267,"2020-07-31":0.095685,"2020-10-31":0.020863,"2021-01-31":0.021425,"2021-04-30":0.030921,"2021-07-31":0.023061,"2021-10-31":0.040251,"2022-01-31":0.02269,"2022-04-30":0.01718,"2022-07-31":0.06589,"2022-10-31":0.013325,"2023-01-31":0.013324,"2023-04-30":0.008929,"2023-07-31":0.010115,"2023-10-31":0.012249,"2024-01-31":0.014606,"2024-04-30":0.013894,"2024-07-31":0.01508,"2024-10-31":0.012353,"2025-01-31":0.011157,"2025-04-30":0.015728,"2025-07-31":0.01942,"2025-10-31":0.016713,"2026-01-31":0.017319,"2026-04-30":0.009139,"2026-07-31":0.010086},"current_ratio":{"2018-07-31":0.990963,"2018-10-31":0.841491,"2019-01-31":0.847573,"2019-04-30":0.802446,"2019-07-31":0.785359,"2019-10-31":0.751732,"2020-01-31":0.754973,"2020-04-30":0.812908,"2020-07-31":0.798507,"2020-10-31":0.722014,"2021-01-31":0.723992,"2021-04-30":0.7051,"2021-07-31":0.702236,"2021-10-31":0.760083,"2022-01-31":0.757588,"2022-04-30":0.800917,"2022-07-31":0.72562,"2022-10-31":0.716654,"2023-01-31":0.669162,"2023-04-30":0.703348,"2023-07-31":0.711386,"2023-10-31":0.730346,"2024-01-31":0.726893,"2024-04-30":0.743773,"2024-07-31":0.758828,"2024-10-31":0.764797,"2025-01-31":0.741476,"2025-04-30":0.768308,"2025-07-31":0.792429,"2025-10-31":0.788471,"2026-01-31":0.745287,"2026-04-30":0.727423,"2026-07-31":0.730249},"quick_ratio":{"2018-07-31":0.148868,"2018-10-31":0.1136,"2019-01-31":0.140361,"2019-04-30":0.125608,"2019-07-31":0.118785,"2019-10-31":0.105249,"2020-01-31":0.131317,"2020-04-30":0.189977,"2020-07-31":0.192381,"2020-10-31":0.106101,"2021-01-31":0.106457,"2021-04-30":0.12817,"2021-07-31":0.115023,"2021-10-31":0.135453,"2022-01-31":0.109558,"2022-04-30":0.112427,"2022-07-31":0.14821,"2022-10-31":0.110241,"2023-01-31":0.107514,"2023-04-30":0.092105,"2023-07-31":0.087409,"2023-10-31":0.094213,"2024-01-31":0.10973,"2024-04-30":0.103052,"2024-07-31":0.113541,"2024-10-31":0.109624,"2025-01-31":0.120595,"2025-04-30":0.111497,"2025-07-31":0.13071,"2025-10-31":0.127558,"2026-01-31":0.111988,"2026-04-30":0.114213,"2026-07-31":0.113905},"cfo_avg_cl":{"2019-07-31":0.299455,"2019-10-31":0.203672,"2020-01-31":0.2102,"2020-04-30":0.459683,"2020-07-31":0.517709,"2020-10-31":0.439014,"2021-01-31":0.453238,"2021-04-30":0.344827,"2021-07-31":0.385281,"2021-10-31":0.370723,"2022-01-31":0.412354,"2022-04-30":0.295406,"2022-07-31":0.330945,"2022-10-31":0.302435,"2023-01-31":0.346612,"2023-04-30":0.357464,"2023-07-31":0.242198,"2023-10-31":0.232192,"2024-01-31":0.286785,"2024-04-30":0.311203,"2024-07-31":0.340801,"2024-10-31":0.329609,"2025-01-31":0.360195,"2025-04-30":0.360633,"2025-07-31":0.377827,"2025-10-31":0.334826,"2026-01-31":0.395847,"2026-04-30":0.346309,"2026-07-31":0.411904},"cfo_liab":{"2019-07-31":0.082572,"2019-10-31":0.071245,"2020-01-31":0.066704,"2020-04-30":0.147313,"2020-07-31":0.168836,"2020-10-31":0.177704,"2021-01-31":0.170564,"2021-04-30":0.128604,"2021-07-31":0.142855,"2021-10-31":0.155517,"2022-01-31":0.165642,"2022-04-30":0.118555,"2022-07-31":0.129281,"2022-10-31":0.128492,"2023-01-31":0.148623,"2023-04-30":0.160922,"2023-07-31":0.114398,"2023-10-31":0.113036,"2024-01-31":0.137749,"2024-04-30":0.151133,"2024-07-31":0.165229,"2024-10-31":0.165621,"2025-01-31":0.172652,"2025-04-30":0.175107,"2025-07-31":0.182484,"2025-10-31":0.169527,"2026-01-31":0.193881,"2026-04-30":0.16577,"2026-07-31":0.192176},"cfo_capex":{"2019-07-31":2.76898,"2019-10-31":2.126898,"2020-01-31":1.803663,"2020-04-30":3.988716,"2020-07-31":4.560911,"2020-10-31":4.557799,"2021-01-31":3.978079,"2021-04-30":2.511953,"2021-07-31":2.451336,"2021-10-31":2.776607,"2022-01-31":2.570081,"2022-04-30":1.847187,"2022-07-31":1.94762,"2022-10-31":1.799027,"2023-01-31":1.981295,"2023-04-30":2.160962,"2023-07-31":1.461593,"2023-10-31":1.373008,"2024-01-31":1.539117,"2024-04-30":1.665373,"2024-07-31":1.769869,"2024-10-31":1.65236,"2025-01-31":1.53214,"2025-04-30":1.458264,"2025-07-31":1.431221,"2025-10-31":1.377454,"2026-01-31":1.467216,"2026-04-30":1.293678,"2026-07-31":1.474256},"wc":{"2018-07-31":-11938000,"2018-10-31":-293846000,"2019-01-31":-240482000,"2019-04-30":-330688000,"2019-07-31":-345801000,"2019-10-31":-509399000,"2020-01-31":-441396000,"2020-04-30":-321837000,"2020-07-31":-355481000,"2020-10-31":-614470000,"2021-01-31":-560631000,"2021-04-30":-600396000,"2021-07-31":-547646000,"2021-10-31":-504809000,"2022-01-31":-485425000,"2022-04-30":-439786000,"2022-07-31":-681599000,"2022-10-31":-736690000,"2023-01-31":-842096000,"2023-04-30":-777032000,"2023-07-31":-747842000,"2023-10-31":-738598000,"2024-01-31":-674042000,"2024-04-30":-647189000,"2024-07-31":-608657000,"2024-10-31":-644931000,"2025-01-31":-655122000,"2025-04-30":-581641000,"2025-07-31":-505278000,"2025-10-31":-571069000,"2026-01-31":-680144000,"2026-04-30":-829958000,"2026-07-31":-801847000},"wc_assets":{"2018-07-31":-0.370647,"2018-10-31":-8.480514,"2019-01-31":-7.423922,"2019-04-30":-6.326879,"2019-07-31":-6.711863,"2019-10-31":-9.298858,"2020-01-31":-8.375985,"2020-04-30":-6.040406,"2020-07-31":-6.714765,"2020-10-31":-11.208285,"2021-01-31":-10.359935,"2021-04-30":-11.018046,"2021-07-31":-10.24097,"2021-10-31":-8.840417,"2022-01-31":-8.562958,"2022-04-30":-7.317565,"2022-07-31":-10.671254,"2022-10-31":-11.370598,"2023-01-31":-13.261446,"2023-04-30":-11.964471,"2023-07-31":-11.324255,"2023-10-31":-10.802569,"2024-01-31":-10.094042,"2024-04-30":-9.483002,"2024-07-31":-8.783053,"2024-10-31":-8.937239,"2025-01-31":-9.272381,"2025-04-30":-8.12612,"2025-07-31":-6.986918,"2025-10-31":-7.568038,"2026-01-31":-9.055939,"2026-04-30":-10.467376,"2026-07-31":-10.033389},"cash_assets":{"2018-07-31":0.971947,"2018-10-31":0.90916,"2019-01-31":0.838024,"2019-04-30":0.571621,"2019-07-31":0.564664,"2019-10-31":0.547053,"2020-01-31":0.573155,"2020-04-30":2.494619,"2020-07-31":3.188711,"2020-10-31":0.841182,"2021-01-31":0.804172,"2021-04-30":1.155288,"2021-07-31":0.793141,"2021-10-31":1.483143,"2022-01-31":0.801497,"2022-04-30":0.63148,"2022-07-31":2.562623,"2022-10-31":0.53472,"2023-01-31":0.534098,"2023-04-30":0.360105,"2023-07-31":0.396887,"2023-10-31":0.490709,"2024-01-31":0.539848,"2024-04-30":0.514218,"2024-07-31":0.549185,"2024-10-31":0.469401,"2025-01-31":0.400153,"2025-04-30":0.551632,"2025-07-31":0.653685,"2025-10-31":0.597935,"2026-01-31":0.61574,"2026-04-30":0.35094,"2026-07-31":0.37516},"cash_debt":{"2018-07-31":0.016528,"2018-10-31":0.020332,"2019-01-31":0.014923,"2019-04-30":0.019356,"2019-07-31":0.018884,"2019-10-31":0.022369,"2020-01-31":0.022586,"2020-04-30":0.099577,"2020-07-31":0.140417,"2020-10-31":0.05453,"2021-01-31":0.039341,"2021-04-30":0.084241,"2021-07-31":0.056724,"2021-10-31":0.113201,"2022-01-31":0.060697,"2022-04-30":0.045781,"2022-07-31":0.155975,"2022-10-31":0.038703,"2023-01-31":0.039765,"2023-04-30":0.027579,"2023-07-31":0.030507,"2023-10-31":0.040309,"2024-01-31":0.050247,"2024-04-30":0.052496,"2024-07-31":0.061824,"2024-10-31":0.052625,"2025-01-31":0.049271,"2025-04-30":0.071936,"2025-07-31":0.093804,"2025-10-31":0.075321,"2026-01-31":0.089087,"2026-04-30":0.035943,"2026-07-31":0.047648},"fcf_debt":{"2019-07-31":0.182048,"2019-10-31":0.157297,"2020-01-31":0.118329,"2020-04-30":0.437917,"2020-07-31":0.56741,"2020-10-31":0.863573,"2021-01-31":0.587803,"2021-04-30":0.521601,"2021-07-31":0.549648,"2021-10-31":0.683979,"2022-01-31":0.678715,"2022-04-30":0.346886,"2022-07-31":0.33169,"2022-10-31":0.352953,"2023-01-31":0.457699,"2023-04-30":0.546737,"2023-07-31":0.22593,"2023-10-31":0.202309,"2024-01-31":0.350985,"2024-04-30":0.478477,"2024-07-31":0.615878,"2024-10-31":0.554063,"2025-01-31":0.545286,"2025-04-30":0.51993,"2025-07-31":0.559979,"2025-10-31":0.416743,"2026-01-31":0.631879,"2026-04-30":0.282064,"2026-07-31":0.569279},"liab_equity":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":162.955719,"2020-07-31":43.449837,"2020-10-31":24.22005,"2021-01-31":15.946672,"2021-04-30":12.177484,"2021-07-31":9.950296,"2021-10-31":9.057914,"2022-01-31":7.746835,"2022-04-30":7.3317,"2022-07-31":6.482792,"2022-10-31":5.871434,"2023-01-31":5.06585,"2023-04-30":4.738575,"2023-07-31":4.3634,"2023-10-31":4.050797,"2024-01-31":3.577316,"2024-04-30":3.46814,"2024-07-31":3.187487,"2024-10-31":3.095075,"2025-01-31":2.824347,"2025-04-30":2.630415,"2025-07-31":2.445187,"2025-10-31":2.474269,"2026-01-31":2.417489,"2026-04-30":2.729084,"2026-07-31":2.636875},"altman_z":{"2019-04-30":2.820962,"2019-07-31":2.851642,"2019-10-31":2.705682,"2020-01-31":2.75031,"2020-04-30":3.048369,"2020-07-31":3.459607,"2020-10-31":3.441418,"2021-01-31":3.722393,"2021-04-30":3.766313,"2021-07-31":4.028817,"2021-10-31":4.023958,"2022-01-31":4.167249,"2022-04-30":4.185929,"2022-07-31":4.152127,"2022-10-31":4.359148,"2023-01-31":4.464207,"2023-04-30":4.571051,"2023-07-31":4.362821,"2023-10-31":4.308822,"2024-01-31":4.491848,"2024-04-30":4.600166,"2024-07-31":4.825658,"2024-10-31":4.651953,"2025-01-31":4.98787,"2025-04-30":5.333769,"2025-07-31":5.20437,"2025-10-31":4.759984,"2026-01-31":4.684402,"2026-04-30":4.463242,"2026-07-31":4.633953},"interest_cover_cfo":{"2019-07-31":5.194812,"2019-10-31":4.938604,"2020-01-31":4.666522,"2020-04-30":9.642814,"2020-07-31":11.701472,"2020-10-31":13.675179,"2021-01-31":14.306156,"2021-04-30":11.999355,"2021-07-31":14.098726,"2021-10-31":17.959285,"2022-01-31":19.420639,"2022-04-30":16.628066,"2022-07-31":20.082771,"2022-10-31":20.764851,"2023-01-31":22.534563,"2023-04-30":20.548078,"2023-07-31":13.436524,"2023-10-31":12.087561,"2024-01-31":13.16096,"2024-04-30":15.123381,"2024-07-31":17.271161,"2024-10-31":19.50546,"2025-01-31":22.178053,"2025-04-30":24.053361,"2025-07-31":26.662529,"2025-10-31":28.809701,"2026-01-31":32.957558,"2026-04-30":36.013322,"2026-07-31":39.958052},"ar_turnover":{"2019-07-31":80.137493,"2019-10-31":71.95946,"2020-01-31":65.846041,"2020-04-30":73.986346,"2020-07-31":86.840711,"2020-10-31":79.892568,"2021-01-31":81.409426,"2021-04-30":79.110094,"2021-07-31":92.56562,"2021-10-31":83.637284,"2022-01-31":96.156587,"2022-04-30":84.699728,"2022-07-31":97.54129,"2022-10-31":82.881707,"2023-01-31":93.378318,"2023-04-30":91.259375,"2023-07-31":95.863845,"2023-10-31":82.021814,"2024-01-31":84.164627,"2024-04-30":91.020803,"2024-07-31":90.941556,"2024-10-31":83.793153,"2025-01-31":80.070315,"2025-04-30":89.07202,"2025-07-31":80.522811,"2025-10-31":74.776001,"2026-01-31":80.95328,"2026-04-30":78.397769,"2026-07-31":78.727304},"dso":{"2019-07-31":4.554672,"2019-10-31":5.0723,"2020-01-31":5.543234,"2020-04-30":4.933343,"2020-07-31":4.203098,"2020-10-31":4.568635,"2021-01-31":4.48351,"2021-04-30":4.613823,"2021-07-31":3.943149,"2021-10-31":4.364082,"2022-01-31":3.795892,"2022-04-30":4.309341,"2022-07-31":3.742005,"2022-10-31":4.403867,"2023-01-31":3.90883,"2023-04-30":3.999589,"2023-07-31":3.807483,"2023-10-31":4.450036,"2024-01-31":4.336739,"2024-04-30":4.010072,"2024-07-31":4.013567,"2024-10-31":4.355965,"2025-01-31":4.558493,"2025-04-30":4.097808,"2025-07-31":4.532877,"2025-10-31":4.881245,"2026-01-31":4.508773,"2026-04-30":4.655745,"2026-07-31":4.636257},"inv_turnover":{"2019-07-31":10.552912,"2019-10-31":8.506008,"2020-01-31":10.088936,"2020-04-30":10.666507,"2020-07-31":11.536984,"2020-10-31":9.542238,"2021-01-31":10.887616,"2021-04-30":11.68306,"2021-07-31":12.504764,"2021-10-31":10.50167,"2022-01-31":11.098951,"2022-04-30":10.960949,"2022-07-31":12.433687,"2022-10-31":11.172678,"2023-01-31":12.118071,"2023-04-30":10.701692,"2023-07-31":10.863053,"2023-10-31":10.08014,"2024-01-31":11.524165,"2024-04-30":10.777426,"2024-07-31":10.82068,"2024-10-31":9.936443,"2025-01-31":11.294501,"2025-04-30":10.893142,"2025-07-31":11.093617,"2025-10-31":10.089247,"2026-01-31":11.393627,"2026-04-30":11.069944,"2026-07-31":11.887481},"dio":{"2019-07-31":34.58761,"2019-10-31":42.910848,"2020-01-31":36.178246,"2020-04-30":34.219263,"2020-07-31":31.637383,"2020-10-31":38.250986,"2021-01-31":33.524328,"2021-04-30":31.241815,"2021-07-31":29.188875,"2021-10-31":34.756376,"2022-01-31":32.885991,"2022-04-30":33.300036,"2022-07-31":29.355732,"2022-10-31":32.668979,"2023-01-31":30.120305,"2023-04-30":34.106757,"2023-07-31":33.600132,"2023-10-31":36.209813,"2024-01-31":31.672577,"2024-04-30":33.867085,"2024-07-31":33.731705,"2024-10-31":36.733466,"2025-01-31":32.31661,"2025-04-30":33.50732,"2025-07-31":32.901803,"2025-10-31":36.177129,"2026-01-31":32.035452,"2026-04-30":32.972164,"2026-07-31":30.70457},"ap_turnover":{"2019-07-31":13.555251,"2019-10-31":10.977028,"2020-01-31":13.427281,"2020-04-30":12.431151,"2020-07-31":12.999468,"2020-10-31":11.256135,"2021-01-31":14.033428,"2021-04-30":12.447272,"2021-07-31":12.531674,"2021-10-31":10.972421,"2022-01-31":12.936256,"2022-04-30":12.359352,"2022-07-31":13.183474,"2022-10-31":11.862639,"2023-01-31":13.761156,"2023-04-30":12.571506,"2023-07-31":12.83027,"2023-10-31":11.896979,"2024-01-31":13.72533,"2024-04-30":12.972936,"2024-07-31":13.295157,"2024-10-31":12.266878,"2025-01-31":13.737218,"2025-04-30":13.397838,"2025-07-31":13.342645,"2025-10-31":12.316487,"2026-01-31":13.633907,"2026-04-30":13.290248,"2026-07-31":13.855126},"dpo":{"2019-07-31":26.926834,"2019-10-31":33.251259,"2020-01-31":27.183464,"2020-04-30":29.361721,"2020-07-31":28.078072,"2020-10-31":32.426762,"2021-01-31":26.009325,"2021-04-30":29.323693,"2021-07-31":29.126197,"2021-10-31":33.26522,"2022-01-31":28.215273,"2022-04-30":29.532294,"2022-07-31":27.686178,"2022-10-31":30.768871,"2023-01-31":26.523934,"2023-04-30":29.033912,"2023-07-31":28.448348,"2023-10-31":30.680058,"2024-01-31":26.593168,"2024-04-30":28.135498,"2024-07-31":27.453605,"2024-10-31":29.754922,"2025-01-31":26.570155,"2025-04-30":27.243202,"2025-07-31":27.355895,"2025-10-31":29.635074,"2026-01-31":26.77149,"2026-04-30":27.463746,"2026-07-31":26.344041},"ccc":{"2019-07-31":12.215448,"2019-10-31":14.731889,"2020-01-31":14.538016,"2020-04-30":9.790884,"2020-07-31":7.762409,"2020-10-31":10.392859,"2021-01-31":11.998513,"2021-04-30":6.531945,"2021-07-31":4.005826,"2021-10-31":5.855238,"2022-01-31":8.46661,"2022-04-30":8.077083,"2022-07-31":5.411559,"2022-10-31":6.303975,"2023-01-31":7.505201,"2023-04-30":9.072434,"2023-07-31":8.959267,"2023-10-31":9.979791,"2024-01-31":9.416148,"2024-04-30":9.74166,"2024-07-31":10.291666,"2024-10-31":11.334509,"2025-01-31":10.304949,"2025-04-30":10.361926,"2025-07-31":10.078785,"2025-10-31":11.4233,"2026-01-31":9.772735,"2026-04-30":10.164162,"2026-07-31":8.996786},"inv_to_cash":{"2019-07-31":39.142282,"2019-10-31":47.983148,"2020-01-31":41.72148,"2020-04-30":39.152605,"2020-07-31":35.840481,"2020-10-31":42.819621,"2021-01-31":38.007838,"2021-04-30":35.855638,"2021-07-31":33.132024,"2021-10-31":39.120458,"2022-01-31":36.681883,"2022-04-30":37.609377,"2022-07-31":33.097737,"2022-10-31":37.072846,"2023-01-31":34.029135,"2023-04-30":38.106346,"2023-07-31":37.407615,"2023-10-31":40.659849,"2024-01-31":36.009315,"2024-04-30":37.877157,"2024-07-31":37.745272,"2024-10-31":41.08943,"2025-01-31":36.875104,"2025-04-30":37.605128,"2025-07-31":37.43468,"2025-10-31":41.058374,"2026-01-31":36.544225,"2026-04-30":37.627908,"2026-07-31":35.340827},"inventories":{"2018-07-31":1005045000,"2018-10-31":1245110000,"2019-01-31":1052306000,"2019-04-30":1085565000,"2019-07-31":1026541000,"2019-10-31":1271172000,"2020-01-31":1081502000,"2020-04-30":1024937000,"2020-07-31":1005274000,"2020-10-31":1264323000,"2021-01-31":1205695000,"2021-04-30":1120334000,"2021-07-31":1033555000,"2021-10-31":1255659000,"2022-01-31":1242935000,"2022-04-30":1462098000,"2022-07-31":1376526000,"2022-10-31":1504368000,"2023-01-31":1378551000,"2023-04-30":1532006000,"2023-07-31":1540508000,"2023-10-31":1661852000,"2024-01-31":1454822000,"2024-04-30":1533310000,"2024-07-31":1546211000,"2024-10-31":1720011000,"2025-01-31":1508988000,"2025-04-30":1567032000,"2025-07-31":1520684000,"2025-10-31":1693805000,"2026-01-31":1555471000,"2026-04-30":1668263000,"2026-07-31":1617034000},"asset_turnover":{"2019-07-31":3.135701,"2019-10-31":2.93754,"2020-01-31":3.100389,"2020-04-30":2.623488,"2020-07-31":2.767244,"2020-10-31":2.729057,"2021-01-31":2.889162,"2021-04-30":2.87654,"2021-07-31":2.955125,"2021-10-31":2.90481,"2022-01-31":3.008423,"2022-04-30":3.018622,"2022-07-31":3.105653,"2022-10-31":3.075427,"2023-01-31":3.214145,"2023-04-30":3.125574,"2023-07-31":2.986897,"2023-10-31":2.934933,"2024-01-31":3.065603,"2024-04-30":3.027814,"2024-07-31":3.01555,"2024-10-31":2.928895,"2025-01-31":2.983615,"2025-04-30":2.966124,"2025-07-31":2.953269,"2025-10-31":2.866872,"2026-01-31":2.944237,"2026-04-30":2.911881,"2026-07-31":2.996885},"mcap":{"2018-07-31":3309493720,"2018-10-31":2880439900,"2019-01-31":3596332230,"2019-04-30":3849014720,"2019-07-31":3264508940,"2019-10-31":3574502850,"2020-01-31":2817354960,"2020-04-30":3724568760,"2020-07-31":5523816150,"2020-10-31":5255800270,"2021-01-31":5771667440,"2021-04-30":6130510800,"2021-07-31":6904612080,"2021-10-31":7952223000,"2022-01-31":7849862580,"2022-04-30":8699798250,"2022-07-31":9143020400,"2022-10-31":10459920490,"2023-01-31":9333039100,"2023-04-30":10262295120,"2023-07-31":8829531600,"2023-10-31":9093611280,"2024-01-31":8542293120,"2024-04-30":9910633440,"2024-07-31":11678097360,"2024-10-31":11192324620,"2025-01-31":13038743900,"2025-04-30":15523915560,"2025-07-31":13952219100,"2025-10-31":11548644480,"2026-01-31":11983736720,"2026-04-30":11989095770,"2026-07-31":12364476560},"ev_cash":{"2018-07-31":31305000,"2018-10-31":31502000,"2019-01-31":27146000,"2019-04-30":29877000,"2019-07-31":29092000,"2019-10-31":29968000,"2020-01-31":30204000,"2020-04-30":132915000,"2020-07-31":168811000,"2020-10-31":46116000,"2021-01-31":43518000,"2021-04-30":62954000,"2021-07-31":42414000,"2021-10-31":84691000,"2022-01-31":45436000,"2022-04-30":37952000,"2022-07-31":163681000,"2022-10-31":34644000,"2023-01-31":33915000,"2023-04-30":23387000,"2023-07-31":26210000,"2023-10-31":33551000,"2024-01-31":36049000,"2024-04-30":35094000,"2024-07-31":38058000,"2024-10-31":33873000,"2025-01-31":28272000,"2025-04-30":39484000,"2025-07-31":47273000,"2025-10-31":45119000,"2026-01-31":46245000,"2026-04-30":27826000,"2026-07-31":29982000},"ev_pref":{"2018-07-31":0,"2018-10-31":0,"2019-01-31":0,"2019-04-30":0,"2019-07-31":0,"2019-10-31":0,"2020-01-31":0,"2020-04-30":0,"2020-07-31":0,"2020-10-31":0,"2021-01-31":0,"2021-04-30":0,"2021-07-31":0,"2021-10-31":0,"2022-01-31":0,"2022-04-30":0,"2022-07-31":0,"2022-10-31":0,"2023-01-31":0,"2023-04-30":0,"2023-07-31":0,"2023-10-31":0,"2024-01-31":0,"2024-04-30":0,"2024-07-31":0,"2024-10-31":0,"2025-01-31":0,"2025-04-30":0,"2025-07-31":0,"2025-10-31":0,"2026-01-31":0,"2026-04-30":0,"2026-07-31":0},"ev_nci":{"2018-07-31":0,"2018-10-31":0,"2019-01-31":0,"2019-04-30":0,"2019-07-31":0,"2019-10-31":0,"2020-01-31":0,"2020-04-30":0,"2020-07-31":0,"2020-10-31":0,"2021-01-31":0,"2021-04-30":0,"2021-07-31":0,"2021-10-31":0,"2022-01-31":0,"2022-04-30":0,"2022-07-31":0,"2022-10-31":0,"2023-01-31":0,"2023-04-30":0,"2023-07-31":0,"2023-10-31":0,"2024-01-31":0,"2024-04-30":0,"2024-07-31":0,"2024-10-31":0,"2025-01-31":0,"2025-04-30":0,"2025-07-31":0,"2025-10-31":0,"2026-01-31":0,"2026-04-30":0,"2026-07-31":0},"ev_debt":{"2018-07-31":1894071000,"2018-10-31":1549406000,"2019-01-31":1819045000,"2019-04-30":1543537000,"2019-07-31":1540602000,"2019-10-31":1339700000,"2020-01-31":1337308000,"2020-04-30":1334795000,"2020-07-31":1202209000,"2020-10-31":845696000,"2021-01-31":1106175000,"2021-04-30":747311000,"2021-07-31":747730000,"2021-10-31":748149000,"2022-01-31":748568000,"2022-04-30":828987000,"2022-07-31":1049406000,"2022-10-31":895123000,"2023-01-31":852880000,"2023-04-30":848004000,"2023-07-31":859135000,"2023-10-31":832355000,"2024-01-31":717432000,"2024-04-30":668509000,"2024-07-31":615586000,"2024-10-31":643663000,"2025-01-31":573807000,"2025-04-30":548880000,"2025-07-31":503953000,"2025-10-31":599026000,"2026-01-31":519099000,"2026-04-30":774172000,"2026-07-31":629245000},"ev":{"2018-07-31":5172259720,"2018-10-31":4398343900,"2019-01-31":5388231230,"2019-04-30":5362674720,"2019-07-31":4776018940,"2019-10-31":4884234850,"2020-01-31":4124458960,"2020-04-30":4926448760,"2020-07-31":6557214150,"2020-10-31":6055380270,"2021-01-31":6834324440,"2021-04-30":6814867800,"2021-07-31":7609928080,"2021-10-31":8615681000,"2022-01-31":8552994580,"2022-04-30":9490833250,"2022-07-31":10028745400,"2022-10-31":11320399490,"2023-01-31":10152004100,"2023-04-30":11086912120,"2023-07-31":9662456600,"2023-10-31":9892415280,"2024-01-31":9223676120,"2024-04-30":10544048440,"2024-07-31":12255625360,"2024-10-31":11802114620,"2025-01-31":13584278900,"2025-04-30":16033311560,"2025-07-31":14408899100,"2025-10-31":12102551480,"2026-01-31":12456590720,"2026-04-30":12735441770,"2026-07-31":12963739560},"capital":{"2018-07-31":1576198000,"2018-10-31":1292788000,"2019-01-31":1616961000,"2019-04-30":1395228000,"2019-07-31":1376016000,"2019-10-31":1235214000,"2020-01-31":1282964000,"2020-04-30":1367292000,"2020-07-31":1321310000,"2020-10-31":1063074000,"2021-01-31":1425502000,"2021-04-30":1160835000,"2021-07-31":1236082000,"2021-10-31":1315885000,"2022-01-31":1396676000,"2022-04-30":1550329000,"2022-07-31":1902997000,"2022-10-31":1837998000,"2023-01-31":1899717000,"2023-04-30":1979730000,"2023-07-31":2090424000,"2023-10-31":2186051000,"2024-01-31":2176283000,"2024-04-30":2195929000,"2024-07-31":2270493000,"2024-10-31":2405834000,"2025-01-31":2421261000,"2025-04-30":2520465000,"2025-07-31":2603047000,"2025-10-31":2770936000,"2026-01-31":2716758000,"2026-04-30":2900431000,"2026-07-31":2826677000},"debt_capital_ev":{"2018-07-31":120.167073,"2018-10-31":119.849968,"2019-01-31":112.497766,"2019-04-30":110.629732,"2019-07-31":111.961053,"2019-10-31":108.458939,"2020-01-31":104.235816,"2020-04-30":97.623258,"2020-07-31":90.986143,"2020-10-31":79.551941,"2021-01-31":77.598979,"2021-04-30":64.377022,"2021-07-31":60.491941,"2021-10-31":56.855196,"2022-01-31":53.596396,"2022-04-30":53.471682,"2022-07-31":55.144911,"2022-10-31":48.700978,"2023-01-31":44.895108,"2023-04-30":42.834326,"2023-07-31":41.0986,"2023-10-31":38.075736,"2024-01-31":32.965933,"2024-04-30":30.443106,"2024-07-31":27.112438,"2024-10-31":26.754257,"2025-01-31":23.698684,"2025-04-30":21.776934,"2025-07-31":19.360119,"2025-10-31":21.618182,"2026-01-31":19.107296,"2026-04-30":26.691619,"2026-07-31":22.260945},"debt_ev":{"2018-07-31":0.366198,"2018-10-31":0.35227,"2019-01-31":0.337596,"2019-04-30":0.28783,"2019-07-31":0.32257,"2019-10-31":0.274291,"2020-01-31":0.324238,"2020-04-30":0.270945,"2020-07-31":0.183341,"2020-10-31":0.13966,"2021-01-31":0.161856,"2021-04-30":0.109659,"2021-07-31":0.098257,"2021-10-31":0.086836,"2022-01-31":0.087521,"2022-04-30":0.087346,"2022-07-31":0.10464,"2022-10-31":0.079072,"2023-01-31":0.084011,"2023-04-30":0.076487,"2023-07-31":0.088915,"2023-10-31":0.084141,"2024-01-31":0.077782,"2024-04-30":0.063402,"2024-07-31":0.050229,"2024-10-31":0.054538,"2025-01-31":0.042241,"2025-04-30":0.034234,"2025-07-31":0.034975,"2025-10-31":0.049496,"2026-01-31":0.041673,"2026-04-30":0.060789,"2026-07-31":0.048539},"ev_sales":{"2019-04-30":0.409715,"2019-07-31":0.363817,"2019-10-31":0.371841,"2020-01-31":0.312679,"2020-04-30":0.355824,"2020-07-31":0.453678,"2020-10-31":0.404887,"2021-01-31":0.442924,"2021-04-30":0.439651,"2021-07-31":0.483979,"2021-10-31":0.529998,"2022-01-31":0.51316,"2022-04-30":0.548745,"2022-07-31":0.550359,"2022-10-31":0.603967,"2023-01-31":0.525598,"2023-04-30":0.567341,"2023-07-31":0.498024,"2023-10-31":0.506239,"2024-01-31":0.461907,"2024-04-30":0.522913,"2024-07-31":0.600592,"2024-10-31":0.573459,"2025-01-31":0.662589,"2025-04-30":0.773183,"2025-07-31":0.689038,"2025-10-31":0.571943,"2026-01-31":0.58053,"2026-04-30":0.579798,"2026-07-31":0.568295},"ev_ebitda":{"2019-04-30":11.433397,"2019-07-31":9.062173,"2019-10-31":9.096324,"2020-01-31":8.099896,"2020-04-30":8.429407,"2020-07-31":10.062926,"2020-10-31":8.139444,"2021-01-31":8.439042,"2021-04-30":8.5625,"2021-07-31":9.510009,"2021-10-31":10.993975,"2022-01-31":10.719771,"2022-04-30":11.508825,"2022-07-31":11.54961,"2022-10-31":12.627793,"2023-01-31":10.812427,"2023-04-30":11.284917,"2023-07-31":9.813048,"2023-10-31":9.919187,"2024-01-31":8.971444,"2024-04-30":10.425902,"2024-07-31":11.956124,"2024-10-31":11.099192,"2025-01-31":13.13412,"2025-04-30":14.798974,"2025-07-31":13.062685,"2025-10-31":11.015689,"2026-01-31":11.270913,"2026-04-30":11.4091,"2026-07-31":11.184991},"ev_ebit":{"2019-04-30":17.323259,"2019-07-31":12.92101,"2019-10-31":12.845238,"2020-01-31":11.710592,"2020-04-30":11.584366,"2020-07-31":13.378766,"2020-10-31":10.448526,"2021-01-31":10.638869,"2021-04-30":10.905603,"2021-07-31":12.174229,"2021-10-31":14.243479,"2022-01-31":13.854975,"2022-04-30":14.797381,"2022-07-31":14.737059,"2022-10-31":16.118486,"2023-01-31":13.756364,"2023-04-30":14.316056,"2023-07-31":12.519411,"2023-10-31":12.695523,"2024-01-31":11.52356,"2024-04-30":13.615695,"2024-07-31":15.75658,"2024-10-31":14.609868,"2025-01-31":17.591522,"2025-04-30":19.670458,"2025-07-31":17.403082,"2025-10-31":14.814873,"2026-01-31":15.254139,"2026-04-30":15.514528,"2026-07-31":15.132199},"ev_cfo":{"2019-07-31":10.879116,"2019-10-31":12.280216,"2020-01-31":11.613516,"2020-04-30":6.315077,"2020-07-31":7.505015,"2020-10-31":6.472238,"2021-01-31":7.868696,"2021-04-30":10.523121,"2021-07-31":10.962676,"2021-10-31":10.772981,"2022-01-31":10.284306,"2022-04-30":15.136943,"2022-07-31":14.018492,"2022-10-31":15.914257,"2023-01-31":12.880557,"2023-04-30":12.847107,"2023-07-31":15.721204,"2023-10-31":15.959653,"2024-01-31":12.830566,"2024-04-30":13.170216,"2024-07-31":14.061373,"2024-10-31":13.065452,"2025-01-31":15.079033,"2025-04-30":17.655538,"2025-07-31":15.383752,"2025-10-31":13.284646,"2026-01-31":12.09312,"2026-04-30":13.239592,"2026-07-31":11.641937},"ev_fcf":{"2019-07-31":17.029052,"2019-10-31":23.177581,"2020-01-31":26.064249,"2020-04-30":8.428051,"2020-07-31":9.612626,"2020-10-31":8.291407,"2021-01-31":10.510901,"2021-04-30":17.483075,"2021-07-31":18.516181,"2021-10-31":16.836775,"2022-01-31":16.834483,"2022-04-30":33.004247,"2022-07-31":28.811859,"2022-10-31":35.831306,"2023-01-31":26.00664,"2023-04-30":23.913018,"2023-07-31":49.779791,"2023-10-31":58.746001,"2024-01-31":36.629798,"2024-04-30":32.963955,"2024-07-31":32.325995,"2024-10-31":33.093443,"2025-01-31":43.415649,"2025-04-30":56.182521,"2025-07-31":51.058632,"2025-10-31":48.480017,"2026-01-31":37.976484,"2026-04-30":58.321542,"2026-07-31":36.189728},"mcap_dil":{"2022-01-31":8007495685.7625,"2022-04-30":8863382095.425,"2022-07-31":9297218675.925001,"2022-10-31":10658711442.7025,"2023-01-31":9512146736.95,"2023-04-30":10407146347.202501,"2023-07-31":8974341118.1025,"2023-10-31":9230515450,"2024-01-31":8694264200,"2024-04-30":10058070430,"2024-07-31":11818503510,"2024-10-31":11349541135,"2025-01-31":13233600012.5,"2025-04-30":15666604010,"2025-07-31":14077472325,"2025-10-31":11701422540,"2026-01-31":12208157930,"2026-04-30":12320644832.5,"2026-07-31":12714284510},"ev_dil":{"2022-01-31":8710627685.7625,"2022-04-30":9654417095.425,"2022-07-31":10182943675.925001,"2022-10-31":11519190442.7025,"2023-01-31":10331111736.95,"2023-04-30":11231763347.202501,"2023-07-31":9807266118.1025,"2023-10-31":10029319450,"2024-01-31":9375647200,"2024-04-30":10691485430,"2024-07-31":12396031510,"2024-10-31":11959331135,"2025-01-31":13779135012.5,"2025-04-30":16176000010,"2025-07-31":14534152325,"2025-10-31":12255329540,"2026-01-31":12681011930,"2026-04-30":13066990832.5,"2026-07-31":13313547510},"ev_per_share":{"2018-07-31":38.196183,"2018-10-31":32.142708,"2019-01-31":39.23936,"2019-04-30":38.565411,"2019-07-31":34.92212,"2019-10-31":35.594969,"2020-01-31":30.040197,"2020-04-30":35.527446,"2020-07-31":47.542572,"2020-10-31":44.115168,"2021-01-31":49.815765,"2021-04-30":49.656571,"2021-07-31":55.812948,"2021-10-31":63.315679,"2022-01-31":63.118936,"2022-04-30":70.201067,"2022-07-31":74.2584,"2022-10-31":84.210992,"2023-01-31":75.816106,"2023-04-30":82.506639,"2023-07-31":72.258874,"2023-10-31":74.103819,"2024-01-31":69.472133,"2024-04-30":79.452998,"2024-07-31":92.309969,"2024-10-31":89.346334,"2025-01-31":103.194206,"2025-04-30":121.41757,"2025-07-31":109.366288,"2025-10-31":92.49321,"2026-01-31":96.087495,"2026-04-30":99.734847,"2026-07-31":102.519055},"sales_base":{"2019-04-30":13088786000,"2019-07-31":13127523000,"2019-10-31":13135264000,"2020-01-31":13190707000,"2020-04-30":13845176000,"2020-07-31":14453464000,"2020-10-31":14955729000,"2021-01-31":15430017000,"2021-04-30":15500634000,"2021-07-31":15723659000,"2021-10-31":16256077000,"2022-01-31":16667302000,"2022-04-30":17295515000,"2022-07-31":18222176000,"2022-10-31":18743408000,"2023-01-31":19315165000,"2023-04-30":19541872000,"2023-07-31":19401596000,"2023-10-31":19541000000,"2024-01-31":19968689000,"2024-04-30":20164066000,"2024-07-31":20405921000,"2024-10-31":20580562000,"2025-01-31":20501804000,"2025-04-30":20736768000,"2025-07-31":20911613000,"2025-10-31":21160412000,"2026-01-31":21457274000,"2026-04-30":21965291000,"2026-07-31":22811630000},"ebitda_base":{"2019-04-30":469036000,"2019-07-31":527028000,"2019-10-31":536946000,"2020-01-31":509199000,"2020-04-30":584436000,"2020-07-31":651621000,"2020-10-31":743955000,"2021-01-31":809846000,"2021-04-30":795897000,"2021-07-31":800202000,"2021-10-31":783673000,"2022-01-31":797871000,"2022-04-30":824657000,"2022-07-31":868319000,"2022-10-31":896467000,"2023-01-31":938920000,"2023-04-30":982454000,"2023-07-31":984654000,"2023-10-31":997301000,"2024-01-31":1028115000,"2024-04-30":1011332000,"2024-07-31":1025050000,"2024-10-31":1063331000,"2025-01-31":1034274000,"2025-04-30":1083407000,"2025-07-31":1103058000,"2025-10-31":1098665000,"2026-01-31":1105198000,"2026-04-30":1116253000,"2026-07-31":1159030000},"ebit_base":{"2019-04-30":309565000,"2019-07-31":369632000,"2019-10-31":380237000,"2020-01-31":352199000,"2020-04-30":425267000,"2020-07-31":490121000,"2020-10-31":579544000,"2021-01-31":642392000,"2021-04-30":624896000,"2021-07-31":625085000,"2021-10-31":604886000,"2022-01-31":617323000,"2022-04-30":641386000,"2022-07-31":680512000,"2022-10-31":702324000,"2023-01-31":737986000,"2023-04-30":774439000,"2023-07-31":771798000,"2023-10-31":779205000,"2024-01-31":800419000,"2024-04-30":774404000,"2024-07-31":777810000,"2024-10-31":807818000,"2025-01-31":772206000,"2025-04-30":815096000,"2025-07-31":827951000,"2025-10-31":816919000,"2026-01-31":816604000,"2026-04-30":820872000,"2026-07-31":856699000},"cfo_base":{"2019-07-31":439008000,"2019-10-31":397732000,"2020-01-31":355143000,"2020-04-30":780109000,"2020-07-31":873711000,"2020-10-31":935593000,"2021-01-31":868546000,"2021-04-30":647609000,"2021-07-31":694167000,"2021-10-31":799749000,"2022-01-31":831655000,"2022-04-30":626998000,"2022-07-31":715394000,"2022-10-31":711337000,"2023-01-31":788165000,"2023-04-30":862989000,"2023-07-31":614613000,"2023-10-31":619839000,"2024-01-31":718883000,"2024-04-30":800598000,"2024-07-31":871581000,"2024-10-31":903307000,"2025-01-31":900872000,"2025-04-30":908118000,"2025-07-31":936631000,"2025-10-31":911018000,"2026-01-31":1030056000,"2026-04-30":961921000,"2026-07-31":1113538000},"fcf_base":{"2019-07-31":280463000,"2019-10-31":210731000,"2020-01-31":158242000,"2020-04-30":584530000,"2020-07-31":682146000,"2020-10-31":730320000,"2021-01-31":650213000,"2021-04-30":389798000,"2021-07-31":410988000,"2021-10-31":511718000,"2022-01-31":508064000,"2022-04-30":287564000,"2022-07-31":348077000,"2022-10-31":315936000,"2023-01-31":390362000,"2023-04-30":463635000,"2023-07-31":194104000,"2023-10-31":168393000,"2024-01-31":251808000,"2024-04-30":319866000,"2024-07-31":379126000,"2024-10-31":356630000,"2025-01-31":312889000,"2025-04-30":285379000,"2025-07-31":282203000,"2025-10-31":249640000,"2026-01-31":328008000,"2026-04-30":218366000,"2026-07-31":358216000},"pe":{"2019-04-30":26.361905,"2019-07-31":16.020134,"2019-10-31":17.366667,"2020-01-31":15.313433,"2020-04-30":15.089888,"2020-07-31":18.627907,"2020-10-31":14.558935,"2021-01-31":13.930464,"2021-04-30":15.297945,"2021-07-31":17.108108,"2021-10-31":19.48,"2022-01-31":18.747573,"2022-04-30":19.38253,"2022-07-31":19.070423,"2022-10-31":21.734637,"2023-01-31":18.586667,"2023-04-30":20.203704,"2023-07-31":17.75,"2023-10-31":18.213904,"2024-01-31":16.625323,"2024-04-30":19.397403,"2024-07-31":22.212121,"2024-10-31":20.367788,"2025-01-31":24.7625,"2025-04-30":27.339535,"2025-07-31":24.288991,"2025-10-31":20.336406,"2026-01-31":21.105023,"2026-04-30":21.583908,"2026-07-31":21.396061},"pe_avg":{"2019-04-30":24.074026,"2019-07-31":17.03588,"2019-10-31":16.712821,"2020-01-31":18.81287,"2020-04-30":13.772688,"2020-07-31":12.574989,"2020-10-31":11.820854,"2021-01-31":11.674605,"2021-04-30":13.628715,"2021-07-31":14.51111,"2021-10-31":15.591987,"2022-01-31":17.096527,"2022-04-30":17.512338,"2022-07-31":17.476111,"2022-10-31":18.480823,"2023-01-31":18.065949,"2023-04-30":18.615588,"2023-07-31":19.063689,"2023-10-31":18.658584,"2024-01-31":17.491898,"2024-04-30":17.99687,"2024-07-31":18.823772,"2024-10-31":18.59012,"2025-01-31":21.0106,"2025-04-30":21.619795,"2025-07-31":22.767752,"2025-10-31":23.689696,"2026-01-31":23.398475,"2026-04-30":22.812932,"2026-07-31":20.627974},"pe_high":{"2019-04-30":29.2,"2019-07-31":20.577181,"2019-10-31":19.166667,"2020-01-31":21.455224,"2020-04-30":15.983146,"2020-07-31":18.637209,"2020-10-31":17.585551,"2021-01-31":15.31457,"2021-04-30":15.839041,"2021-07-31":17.108108,"2021-10-31":20.443333,"2022-01-31":22.527508,"2022-04-30":21.108434,"2022-07-31":19.740845,"2022-10-31":22.041899,"2023-01-31":21.042667,"2023-04-30":20.875661,"2023-07-31":21.212366,"2023-10-31":20.724599,"2024-01-31":20.028424,"2024-04-30":20.623377,"2024-07-31":23.075758,"2024-10-31":21.966346,"2025-01-31":24.9975,"2025-04-30":27.893023,"2025-07-31":27.509174,"2025-10-31":27.635945,"2026-01-31":27.383562,"2026-04-30":27.547126,"2026-07-31":24.065646},"pe_low":{"2019-04-30":19.704762,"2019-07-31":13.885906,"2019-10-31":13.793333,"2020-01-31":15.313433,"2020-04-30":10.820225,"2020-07-31":8.95814,"2020-10-31":7.323194,"2021-01-31":6.377483,"2021-04-30":8.958904,"2021-07-31":12.594595,"2021-10-31":12.426667,"2022-01-31":12.653722,"2022-04-30":13.490964,"2022-07-31":14.166197,"2022-10-31":14.606145,"2023-01-31":13.944,"2023-04-30":13.833333,"2023-07-31":16.416667,"2023-10-31":16.328877,"2024-01-31":15.780362,"2024-04-30":15.862338,"2024-07-31":16.060606,"2024-10-31":15.288462,"2025-01-31":16.1275,"2025-04-30":17.204651,"2025-07-31":17.62156,"2025-10-31":19.732719,"2026-01-31":20.084475,"2026-04-30":20.222989,"2026-07-31":18.341357},"pb":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":114.612695,"2020-07-31":46.379259,"2020-10-31":24.178161,"2021-01-31":18.074474,"2021-04-30":14.825042,"2021-07-31":14.138597,"2021-10-31":14.006903,"2022-01-31":12.111967,"2022-04-30":12.060574,"2022-07-31":10.711243,"2022-10-31":11.093645,"2023-01-31":8.915465,"2023-04-30":9.067827,"2023-07-31":7.170966,"2023-10-31":6.717617,"2024-01-31":5.855494,"2024-04-30":6.48848,"2024-07-31":7.056649,"2024-10-31":6.351441,"2025-01-31":7.057683,"2025-04-30":7.873825,"2025-07-31":6.646781,"2025-10-31":5.317276,"2026-01-31":5.452955,"2026-04-30":5.638587,"2026-07-31":5.626785},"pb_avg":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":104.608128,"2020-07-31":31.308868,"2020-10-31":19.631004,"2021-01-31":15.147546,"2021-04-30":13.207413,"2021-07-31":11.992368,"2021-10-31":11.211265,"2022-01-31":11.0453,"2022-04-30":10.896866,"2022-07-31":9.815769,"2022-10-31":9.432855,"2023-01-31":8.665693,"2023-04-30":8.355049,"2023-07-31":7.701694,"2023-10-31":6.881623,"2024-01-31":6.160704,"2024-04-30":6.019998,"2024-07-31":5.980192,"2024-10-31":5.797097,"2025-01-31":5.988335,"2025-04-30":6.226532,"2025-07-31":6.230488,"2025-10-31":6.194047,"2026-01-31":6.04552,"2026-04-30":5.959657,"2026-07-31":5.424791},"pb_high":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":121.397289,"2020-07-31":46.40242,"2020-10-31":29.204491,"2021-01-31":19.870321,"2021-04-30":15.349411,"2021-07-31":14.138597,"2021-10-31":14.699578,"2022-01-31":14.554014,"2022-04-30":13.134499,"2022-07-31":11.087798,"2022-10-31":11.250476,"2023-01-31":10.093535,"2023-04-30":9.369415,"2023-07-31":8.569755,"2023-10-31":7.643607,"2024-01-31":7.054077,"2024-04-30":6.898571,"2024-07-31":7.33102,"2024-10-31":6.849931,"2025-01-31":7.124661,"2025-04-30":8.033231,"2025-07-31":7.527998,"2025-10-31":7.225856,"2026-01-31":7.075157,"2026-04-30":7.19642,"2026-07-31":6.328838},"pb_low":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":82.183191,"2020-07-31":22.303734,"2020-10-31":12.161697,"2021-01-31":8.274646,"2021-04-30":8.681959,"2021-07-31":10.408509,"2021-10-31":8.935273,"2022-01-31":8.175003,"2022-04-30":8.394609,"2022-07-31":7.956697,"2022-10-31":7.455169,"2023-01-31":6.688518,"2023-04-30":6.208677,"2023-07-31":6.632302,"2023-10-31":6.022385,"2024-01-31":5.557896,"2024-04-30":5.305992,"2024-07-31":5.102352,"2024-10-31":4.767516,"2025-01-31":4.596579,"2025-04-30":4.954964,"2025-07-31":4.822212,"2025-10-31":5.159432,"2026-01-31":5.189274,"2026-04-30":5.28306,"2026-07-31":4.823451},"ptb":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":null,"2020-07-31":null,"2020-10-31":null,"2021-01-31":null,"2021-04-30":null,"2021-07-31":null,"2021-10-31":null,"2022-01-31":null,"2022-04-30":null,"2022-07-31":null,"2022-10-31":null,"2023-01-31":null,"2023-04-30":1094.761587,"2023-07-31":79.613467,"2023-10-31":38.650167,"2024-01-31":24.948067,"2024-04-30":24.01978,"2024-07-31":21.557402,"2024-10-31":17.202658,"2025-01-31":17.678958,"2025-04-30":17.986814,"2025-07-31":14.064836,"2025-10-31":10.83139,"2026-01-31":10.960257,"2026-04-30":11.71721,"2026-07-31":11.285565},"ptb_avg":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":null,"2020-07-31":null,"2020-10-31":null,"2021-01-31":null,"2021-04-30":null,"2021-07-31":null,"2021-10-31":null,"2022-01-31":null,"2022-04-30":null,"2022-07-31":null,"2022-10-31":null,"2023-01-31":null,"2023-04-30":1008.707665,"2023-07-31":85.505712,"2023-10-31":39.593784,"2024-01-31":26.248455,"2024-04-30":22.285502,"2024-07-31":18.268927,"2024-10-31":15.701237,"2025-01-31":15.000323,"2025-04-30":14.223769,"2025-07-31":13.183945,"2025-10-31":12.617389,"2026-01-31":12.151292,"2026-04-30":12.384407,"2026-07-31":10.88043},"ptb_high":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":null,"2020-07-31":null,"2020-10-31":null,"2021-01-31":null,"2021-04-30":null,"2021-07-31":null,"2021-10-31":null,"2022-01-31":null,"2022-04-30":null,"2022-07-31":null,"2022-10-31":null,"2023-01-31":null,"2023-04-30":1131.172409,"2023-07-31":95.143097,"2023-10-31":43.977898,"2024-01-31":30.054782,"2024-04-30":25.537903,"2024-07-31":22.395582,"2024-10-31":18.552802,"2025-01-31":17.846734,"2025-04-30":18.350957,"2025-07-31":15.929523,"2025-10-31":14.719203,"2026-01-31":14.220827,"2026-04-30":14.954449,"2026-07-31":12.693664},"ptb_low":{"2018-07-31":null,"2018-10-31":null,"2019-01-31":null,"2019-04-30":null,"2019-07-31":null,"2019-10-31":null,"2020-01-31":null,"2020-04-30":null,"2020-07-31":null,"2020-10-31":null,"2021-01-31":null,"2021-04-30":null,"2021-07-31":null,"2021-10-31":null,"2022-01-31":null,"2022-04-30":null,"2022-07-31":null,"2022-10-31":null,"2023-01-31":null,"2023-04-30":749.575532,"2023-07-31":73.633113,"2023-10-31":34.650113,"2024-01-31":23.680113,"2024-04-30":19.642314,"2024-07-31":15.587207,"2024-10-31":12.912653,"2025-01-31":11.514079,"2025-04-30":11.319024,"2025-07-31":10.203979,"2025-10-31":10.50986,"2026-01-31":10.430266,"2026-04-30":10.97841,"2026-07-31":9.674331},"ps":{"2019-04-30":0.29407,"2019-07-31":0.248677,"2019-10-31":0.27213,"2020-01-31":0.213586,"2020-04-30":0.269016,"2020-07-31":0.382179,"2020-10-31":0.351424,"2021-01-31":0.374055,"2021-04-30":0.395501,"2021-07-31":0.439122,"2021-10-31":0.489185,"2022-01-31":0.470974,"2022-04-30":0.503009,"2022-07-31":0.501752,"2022-10-31":0.558059,"2023-01-31":0.483197,"2023-04-30":0.525144,"2023-07-31":0.455093,"2023-10-31":0.465361,"2024-01-31":0.427784,"2024-04-30":0.4915,"2024-07-31":0.57229,"2024-10-31":0.54383,"2025-01-31":0.63598,"2025-04-30":0.748618,"2025-07-31":0.6672,"2025-10-31":0.545767,"2026-01-31":0.558493,"2026-04-30":0.54582,"2026-07-31":0.542025},"ps_avg":{"2019-04-30":0.268548,"2019-07-31":0.264444,"2019-10-31":0.261885,"2020-01-31":0.262395,"2020-04-30":0.245533,"2020-07-31":0.257995,"2020-10-31":0.285332,"2021-01-31":0.313481,"2021-04-30":0.352346,"2021-07-31":0.372464,"2021-10-31":0.391548,"2022-01-31":0.429496,"2022-04-30":0.454474,"2022-07-31":0.459805,"2022-10-31":0.474514,"2023-01-31":0.46966,"2023-04-30":0.483865,"2023-07-31":0.488775,"2023-10-31":0.476722,"2024-01-31":0.450082,"2024-04-30":0.456012,"2024-07-31":0.48499,"2024-10-31":0.496365,"2025-01-31":0.53962,"2025-04-30":0.591999,"2025-07-31":0.625412,"2025-10-31":0.635759,"2026-01-31":0.619184,"2026-04-30":0.5769,"2026-07-31":0.522567},"ps_high":{"2019-04-30":0.325729,"2019-07-31":0.319415,"2019-10-31":0.300336,"2020-01-31":0.29925,"2020-04-30":0.28494,"2020-07-31":0.38237,"2020-10-31":0.42448,"2021-01-31":0.41122,"2021-04-30":0.40949,"2021-07-31":0.439122,"2021-10-31":0.513376,"2022-01-31":0.565933,"2022-04-30":0.547799,"2022-07-31":0.519392,"2022-10-31":0.565948,"2023-01-31":0.547046,"2023-04-30":0.54261,"2023-07-31":0.543865,"2023-10-31":0.529508,"2024-01-31":0.515349,"2024-04-30":0.522564,"2024-07-31":0.594541,"2024-10-31":0.586512,"2025-01-31":0.642016,"2025-04-30":0.763774,"2025-07-31":0.755655,"2025-10-31":0.741664,"2026-01-31":0.724639,"2026-04-30":0.69662,"2026-07-31":0.609654},"ps_low":{"2019-04-30":0.219809,"2019-07-31":0.215548,"2019-10-31":0.216137,"2020-01-31":0.213586,"2020-04-30":0.192898,"2020-07-31":0.18379,"2020-10-31":0.176767,"2021-01-31":0.171245,"2021-04-30":0.231616,"2021-07-31":0.323272,"2021-10-31":0.31206,"2022-01-31":0.317885,"2022-04-30":0.350113,"2022-07-31":0.37272,"2022-10-31":0.375027,"2023-01-31":0.362502,"2023-04-30":0.359562,"2023-07-31":0.420908,"2023-10-31":0.417199,"2024-01-31":0.406043,"2024-04-30":0.401927,"2024-07-31":0.413797,"2024-10-31":0.408209,"2025-01-31":0.414206,"2025-04-30":0.471102,"2025-07-31":0.48405,"2025-10-31":0.529565,"2026-01-31":0.531487,"2026-04-30":0.511405,"2026-07-31":0.46464},"pcf":{"2019-07-31":7.436104,"2019-10-31":8.987215,"2020-01-31":7.933016,"2020-04-30":4.774421,"2020-07-31":6.322246,"2020-10-31":5.617614,"2021-01-31":6.645206,"2021-04-30":9.466377,"2021-07-31":9.946615,"2021-10-31":9.943398,"2022-01-31":9.438845,"2022-04-30":13.875321,"2022-07-31":12.780398,"2022-10-31":14.704592,"2023-01-31":11.841479,"2023-04-30":11.891571,"2023-07-31":14.366002,"2023-10-31":14.670925,"2024-01-31":11.882731,"2024-04-30":12.379038,"2024-07-31":13.398752,"2024-10-31":12.390388,"2025-01-31":14.47347,"2025-04-30":17.094602,"2025-07-31":14.896175,"2025-10-31":12.676637,"2026-01-31":11.634063,"2026-04-30":12.463701,"2026-07-31":11.103776},"pcf_avg":{"2019-07-31":7.907585,"2019-10-31":8.648851,"2020-01-31":9.745874,"2020-04-30":4.357661,"2020-07-31":4.267907,"2020-10-31":4.561116,"2021-01-31":5.569101,"2021-04-30":8.433456,"2021-07-31":8.436726,"2021-10-31":7.958796,"2022-01-31":8.607593,"2022-04-30":12.536511,"2022-07-31":11.711941,"2022-10-31":12.503221,"2023-01-31":11.509732,"2023-04-30":10.956832,"2023-07-31":15.429239,"2023-10-31":15.029105,"2024-01-31":12.502104,"2024-04-30":11.485246,"2024-07-31":11.354838,"2024-10-31":11.308975,"2025-01-31":12.280516,"2025-04-30":13.518218,"2025-07-31":13.963216,"2025-10-31":14.7669,"2026-01-31":12.89832,"2026-04-30":13.173405,"2026-07-31":10.705167},"pcf_high":{"2019-07-31":9.551359,"2019-10-31":9.918711,"2020-01-31":11.114727,"2020-04-30":5.057047,"2020-07-31":6.325403,"2020-10-31":6.785444,"2021-01-31":7.305462,"2021-04-30":9.801207,"2021-07-31":9.946615,"2021-10-31":10.435124,"2022-01-31":11.34193,"2022-04-30":15.110839,"2022-07-31":13.229695,"2022-10-31":14.912471,"2023-01-31":13.406185,"2023-04-30":12.287075,"2023-07-31":17.168275,"2023-10-31":16.693238,"2024-01-31":14.315052,"2024-04-30":13.161431,"2024-07-31":13.919713,"2024-10-31":13.362843,"2025-01-31":14.610826,"2025-04-30":17.440682,"2025-07-31":16.871078,"2025-10-31":17.226783,"2026-01-31":15.095084,"2026-04-30":15.907182,"2026-07-31":12.489193},"pcf_low":{"2019-07-31":6.445454,"2019-10-31":7.138022,"2020-01-31":7.933016,"2020-04-30":3.423505,"2020-07-31":3.040361,"2020-10-31":2.825679,"2021-01-31":3.042231,"2021-04-30":5.543775,"2021-07-31":7.322469,"2021-10-31":6.343085,"2022-01-31":6.370772,"2022-04-30":9.657741,"2022-07-31":9.493741,"2022-10-31":9.881803,"2023-01-31":8.883657,"2023-04-30":8.142075,"2023-07-31":13.286866,"2023-10-31":13.152574,"2024-01-31":11.278806,"2024-04-30":10.12303,"2024-07-31":9.688047,"2024-10-31":9.300469,"2025-01-31":9.426386,"2025-04-30":10.757559,"2025-07-31":10.807112,"2025-10-31":12.300331,"2026-01-31":11.07149,"2026-04-30":11.677833,"2026-07-31":9.518496},"pfcf":{"2019-07-31":11.639713,"2019-10-31":16.962397,"2020-01-31":17.804091,"2020-04-30":6.371904,"2020-07-31":8.097704,"2020-10-31":7.196572,"2021-01-31":8.87658,"2021-04-30":15.727404,"2021-07-31":16.800033,"2021-10-31":15.540245,"2022-01-31":15.450539,"2022-04-30":30.253433,"2022-07-31":26.267235,"2022-10-31":33.10772,"2023-01-31":23.908677,"2023-04-30":22.134427,"2023-07-31":45.488664,"2023-10-31":54.002312,"2024-01-31":33.923835,"2024-04-30":30.983704,"2024-07-31":30.802681,"2024-10-31":31.383576,"2025-01-31":41.672107,"2025-04-30":54.39754,"2025-07-31":49.440364,"2025-10-31":46.261194,"2026-01-31":36.534892,"2026-04-30":54.903674,"2026-07-31":34.516818},"pfcf_avg":{"2019-07-31":12.377722,"2019-10-31":16.323771,"2020-01-31":21.872695,"2020-04-30":5.815699,"2020-07-31":5.466451,"2020-10-31":5.843121,"2021-01-31":7.439132,"2021-04-30":14.011314,"2021-07-31":14.2498,"2021-10-31":12.438568,"2022-01-31":14.089854,"2022-04-30":27.334323,"2022-07-31":24.07126,"2022-10-31":28.151283,"2023-01-31":23.23886,"2023-04-30":20.394547,"2023-07-31":48.855309,"2023-10-31":55.320741,"2024-01-31":35.692074,"2024-04-30":28.746616,"2024-07-31":26.103884,"2024-10-31":28.644467,"2025-01-31":35.358141,"2025-04-30":43.01696,"2025-07-31":46.343875,"2025-10-31":53.889249,"2026-01-31":40.505085,"2026-04-30":58.029982,"2026-07-31":33.277715},"pfcf_high":{"2019-07-31":14.950717,"2019-10-31":18.720496,"2020-01-31":24.944816,"2020-04-30":6.749094,"2020-07-31":8.101747,"2020-10-31":8.692647,"2021-01-31":9.758541,"2021-04-30":16.283691,"2021-07-31":16.800033,"2021-10-31":16.308748,"2022-01-31":18.565717,"2022-04-30":32.947329,"2022-07-31":27.190662,"2022-10-31":33.575763,"2023-01-31":27.067916,"2023-04-30":22.870599,"2023-07-31":54.361812,"2023-10-31":61.446259,"2024-01-31":40.867835,"2024-04-30":32.941967,"2024-07-31":32.00033,"2024-10-31":33.846703,"2025-01-31":42.067582,"2025-04-30":55.498817,"2025-07-31":55.995064,"2025-10-31":62.866164,"2026-01-31":47.403666,"2026-04-30":70.072503,"2026-07-31":38.823478},"pfcf_low":{"2019-07-31":10.089052,"2019-10-31":13.472245,"2020-01-31":17.804091,"2020-04-30":4.568982,"2020-07-31":3.894177,"2020-10-31":3.6199,"2021-01-31":4.063773,"2021-04-30":9.210407,"2021-07-31":12.367797,"2021-10-31":9.913421,"2022-01-31":10.42838,"2022-04-30":21.057518,"2022-07-31":19.512249,"2022-10-31":22.249102,"2023-01-31":17.936653,"2023-04-30":15.155286,"2023-07-31":42.071675,"2023-10-31":48.413405,"2024-01-31":32.199699,"2024-04-30":25.337102,"2024-07-31":22.272062,"2024-10-31":23.557128,"2025-01-31":27.140511,"2025-04-30":34.232137,"2025-07-31":35.868774,"2025-10-31":44.887929,"2026-01-31":34.768222,"2026-04-30":51.44186,"2026-07-31":29.58887},"evs_avg":{"2019-04-30":0.384194,"2019-07-31":0.379584,"2019-10-31":0.361596,"2020-01-31":0.361488,"2020-04-30":0.332342,"2020-07-31":0.329493,"2020-10-31":0.338795,"2021-01-31":0.382351,"2021-04-30":0.396496,"2021-07-31":0.417321,"2021-10-31":0.432361,"2022-01-31":0.471683,"2022-04-30":0.500211,"2022-07-31":0.508412,"2022-10-31":0.520422,"2023-01-31":0.51206,"2023-04-30":0.526062,"2023-07-31":0.531706,"2023-10-31":0.5176,"2024-01-31":0.484205,"2024-04-30":0.487426,"2024-07-31":0.513292,"2024-10-31":0.525995,"2025-01-31":0.566229,"2025-04-30":0.616563,"2025-07-31":0.647251,"2025-10-31":0.661935,"2026-01-31":0.641221,"2026-04-30":0.610878,"2026-07-31":0.548837},"evs_high":{"2019-04-30":0.441374,"2019-07-31":0.434555,"2019-10-31":0.400047,"2020-01-31":0.398343,"2020-04-30":0.371749,"2020-07-31":0.453869,"2020-10-31":0.477944,"2021-01-31":0.480089,"2021-04-30":0.45364,"2021-07-31":0.483979,"2021-10-31":0.554189,"2022-01-31":0.608119,"2022-04-30":0.593535,"2022-07-31":0.567999,"2022-10-31":0.611856,"2023-01-31":0.589446,"2023-04-30":0.584807,"2023-07-31":0.586796,"2023-10-31":0.570387,"2024-01-31":0.549472,"2024-04-30":0.553977,"2024-07-31":0.622843,"2024-10-31":0.616142,"2025-01-31":0.668625,"2025-04-30":0.788339,"2025-07-31":0.777494,"2025-10-31":0.76784,"2026-01-31":0.746676,"2026-04-30":0.730598,"2026-07-31":0.635924},"evs_low":{"2019-04-30":0.335454,"2019-07-31":0.330688,"2019-10-31":0.315848,"2020-01-31":0.312679,"2020-04-30":0.279707,"2020-07-31":0.255288,"2020-10-31":0.230231,"2021-01-31":0.240115,"2021-04-30":0.275766,"2021-07-31":0.368129,"2021-10-31":0.352873,"2022-01-31":0.360071,"2022-04-30":0.395849,"2022-07-31":0.421327,"2022-10-31":0.420936,"2023-01-31":0.404902,"2023-04-30":0.40176,"2023-07-31":0.463838,"2023-10-31":0.458077,"2024-01-31":0.440165,"2024-04-30":0.43334,"2024-07-31":0.442099,"2024-10-31":0.437839,"2025-01-31":0.440815,"2025-04-30":0.495667,"2025-07-31":0.505889,"2025-10-31":0.555742,"2026-01-31":0.553524,"2026-04-30":0.545383,"2026-07-31":0.490911},"eve_avg":{"2019-04-30":10.721201,"2019-07-31":9.454911,"2019-10-31":8.845688,"2020-01-31":9.364282,"2020-04-30":7.873112,"2020-07-31":7.308413,"2020-10-31":6.810799,"2021-01-31":7.284938,"2021-04-30":7.722029,"2021-07-31":8.200196,"2021-10-31":8.96866,"2022-01-31":9.853321,"2022-04-30":10.49091,"2022-07-31":10.669324,"2022-10-31":10.881028,"2023-01-31":10.533946,"2023-04-30":10.463841,"2023-07-31":10.476712,"2023-10-31":10.141802,"2024-01-31":9.404525,"2024-04-30":9.718352,"2024-07-31":10.218223,"2024-10-31":10.180524,"2025-01-31":11.224017,"2025-04-30":11.801228,"2025-07-31":12.270489,"2025-10-31":12.748944,"2026-01-31":12.449214,"2026-04-30":12.020681,"2026-07-31":10.802027},"eve_high":{"2019-04-30":12.31687,"2019-07-31":10.824155,"2019-10-31":9.786311,"2020-01-31":10.318994,"2020-04-30":8.806658,"2020-07-31":10.06716,"2020-10-31":9.6081,"2021-01-31":9.147155,"2021-04-30":8.834946,"2021-07-31":9.510009,"2021-10-31":11.495787,"2022-01-31":12.703438,"2022-04-30":12.448206,"2022-07-31":11.919777,"2022-10-31":12.792742,"2023-01-31":12.125901,"2023-04-30":11.632328,"2023-07-31":11.562204,"2023-10-31":11.176088,"2024-01-31":10.672182,"2024-04-30":11.045265,"2024-07-31":12.399088,"2024-10-31":11.925299,"2025-01-31":13.253759,"2025-04-30":15.08906,"2025-07-31":14.739619,"2025-10-31":14.78869,"2026-01-31":14.49662,"2026-04-30":14.376488,"2026-07-31":12.51603},"eve_low":{"2019-04-30":9.361088,"2019-07-31":8.236974,"2019-10-31":7.726572,"2020-01-31":8.099896,"2020-04-30":6.626195,"2020-07-31":5.662486,"2020-10-31":4.628325,"2021-01-31":4.574913,"2021-04-30":5.370739,"2021-07-31":7.233589,"2021-10-31":7.319806,"2022-01-31":7.521788,"2022-04-30":8.302141,"2022-07-31":8.841785,"2022-10-31":8.800961,"2023-01-31":8.32952,"2023-04-30":7.991354,"2023-07-31":9.13946,"2023-10-31":8.975507,"2024-01-31":8.549165,"2024-04-30":8.639984,"2024-07-31":8.800981,"2024-10-31":8.474284,"2025-01-31":8.738016,"2025-04-30":9.487228,"2025-07-31":9.590571,"2025-10-31":10.703654,"2026-01-31":10.746589,"2026-04-30":10.731885,"2026-07-31":9.661933},"evb_avg":{"2019-04-30":16.244178,"2019-07-31":13.480984,"2019-10-31":12.491306,"2020-01-31":13.538604,"2020-04-30":10.819862,"2020-07-31":9.716612,"2020-10-31":8.742957,"2021-01-31":9.183921,"2021-04-30":9.835139,"2021-07-31":10.497473,"2021-10-31":11.61954,"2022-01-31":12.735115,"2022-04-30":13.488605,"2022-07-31":13.613833,"2022-10-31":13.888864,"2023-01-31":13.40206,"2023-04-30":13.274438,"2023-07-31":13.366109,"2023-10-31":12.980448,"2024-01-31":12.079839,"2024-04-30":12.69167,"2024-07-31":13.466257,"2024-10-31":13.400625,"2025-01-31":15.033176,"2025-04-30":15.685923,"2025-07-31":16.347659,"2025-10-31":17.145909,"2026-01-31":16.848859,"2026-04-30":16.34618,"2026-07-31":14.614086},"evb_high":{"2019-04-30":18.66185,"2019-07-31":15.433277,"2019-10-31":13.819593,"2020-01-31":14.9189,"2020-04-30":12.102815,"2020-07-31":13.384394,"2020-10-31":12.333824,"2021-01-31":11.531568,"2021-04-30":11.252604,"2021-07-31":12.174229,"2021-10-31":14.893613,"2022-01-31":16.418803,"2022-04-30":16.005183,"2022-07-31":15.209385,"2022-10-31":16.329032,"2023-01-31":15.427462,"2023-04-30":14.756782,"2023-07-31":14.750971,"2023-10-31":14.304225,"2024-01-31":13.708109,"2024-04-30":14.424551,"2024-07-31":16.340347,"2024-10-31":15.697273,"2025-01-31":17.751764,"2025-04-30":20.056034,"2025-07-31":19.637219,"2025-10-31":19.88914,"2026-01-31":19.619835,"2026-04-30":19.549696,"2026-07-31":16.932965},"evb_low":{"2019-04-30":14.18341,"2019-07-31":11.744426,"2019-10-31":10.910963,"2020-01-31":11.710592,"2020-04-30":9.106249,"2020-07-31":7.528335,"2020-10-31":5.941336,"2021-01-31":5.767467,"2021-04-30":6.840427,"2021-07-31":9.260072,"2021-10-31":9.483331,"2022-01-31":9.72168,"2022-04-30":10.674413,"2022-07-31":11.281932,"2022-10-31":11.233806,"2023-01-31":10.597427,"2023-04-30":10.137839,"2023-07-31":11.660053,"2023-10-31":11.487712,"2024-01-31":10.981155,"2024-04-30":11.283377,"2024-07-31":11.598521,"2024-10-31":11.154701,"2025-01-31":11.703486,"2025-04-30":12.610207,"2025-07-31":12.777273,"2025-10-31":14.395221,"2026-01-31":14.544515,"2026-04-30":14.593626,"2026-07-31":13.07165},"earnings_yield":{"2019-04-30":3.793353,"2019-07-31":6.242145,"2019-10-31":5.758157,"2020-01-31":6.530214,"2020-04-30":6.626955,"2020-07-31":5.36829,"2020-10-31":6.868634,"2021-01-31":7.178512,"2021-04-30":6.536826,"2021-07-31":5.845182,"2021-10-31":5.13347,"2022-01-31":5.334024,"2022-04-30":5.159285,"2022-07-31":5.243722,"2022-10-31":4.600951,"2023-01-31":5.380201,"2023-04-30":4.949588,"2023-07-31":5.633803,"2023-10-31":5.490311,"2024-01-31":6.014921,"2024-04-30":5.155329,"2024-07-31":4.502046,"2024-10-31":4.909713,"2025-01-31":4.038364,"2025-04-30":3.657707,"2025-07-31":4.117092,"2025-10-31":4.91729,"2026-01-31":4.738209,"2026-04-30":4.633081,"2026-07-31":4.673757},"fcf_yield":{"2019-07-31":8.591277,"2019-10-31":5.895393,"2020-01-31":5.616687,"2020-04-30":15.693897,"2020-07-31":12.34918,"2020-10-31":13.895505,"2021-01-31":11.265601,"2021-04-30":6.358328,"2021-07-31":5.952369,"2021-10-31":6.434905,"2022-01-31":6.472266,"2022-04-30":3.30541,"2022-07-31":3.807024,"2022-10-31":3.020444,"2023-01-31":4.182582,"2023-04-30":4.517849,"2023-07-31":2.19835,"2023-10-31":1.851773,"2024-01-31":2.94778,"2024-04-30":3.227503,"2024-07-31":3.246471,"2024-10-31":3.18638,"2025-01-31":2.399687,"2025-04-30":1.838318,"2025-07-31":2.022639,"2025-10-31":2.161639,"2026-01-31":2.73711,"2026-04-30":1.821372,"2026-07-31":2.897138},"peg":{"2020-04-30":0.217046,"2020-07-31":0.420539,"2020-10-31":0.19326,"2021-01-31":0.111112,"2021-04-30":0.238863,"2021-07-31":0.454104,"2021-10-31":1.384659,"2022-01-31":8.088239,"2022-04-30":1.414925,"2022-07-31":0.956753,"2022-10-31":1.124205,"2023-01-31":0.870194,"2023-04-30":1.45818,"2023-07-31":3.706618,"2023-10-31":4.075361,"2024-01-31":5.195413,"2024-04-30":10.474597,"2024-07-31":3.442879,"2024-10-31":1.813703,"2025-01-31":7.371606,"2025-04-30":2.339049,"2025-07-31":2.40461,"2025-10-31":4.699969,"2026-01-31":2.221581,"2026-04-30":18.562161,"2026-07-31":4.44223},"price":{"2018-07-31":24.44,"2018-10-31":21.05,"2019-01-31":26.19,"2019-04-30":27.68,"2019-07-31":23.87,"2019-10-31":26.05,"2020-01-31":20.52,"2020-04-30":26.86,"2020-07-31":40.05,"2020-10-31":38.29,"2021-01-31":42.07,"2021-04-30":44.67,"2021-07-31":50.64,"2021-10-31":58.44,"2022-01-31":57.93,"2022-04-30":64.35,"2022-07-31":67.7,"2022-10-31":77.81,"2023-01-31":69.7,"2023-04-30":76.37,"2023-07-31":66.03,"2023-10-31":68.12,"2024-01-31":64.34,"2024-04-30":74.68,"2024-07-31":87.96,"2024-10-31":84.73,"2025-01-31":99.05,"2025-04-30":117.56,"2025-07-31":105.9,"2025-10-31":88.26,"2026-01-31":92.44,"2026-04-30":93.89,"2026-07-31":97.78},"price_avg":{"2018-07-31":24.94,"2018-10-31":25.978333,"2019-01-31":24.684194,"2019-04-30":25.277727,"2019-07-31":25.383462,"2019-10-31":25.069231,"2020-01-31":25.209245,"2020-04-30":24.515385,"2020-07-31":27.036226,"2020-10-31":31.088846,"2021-01-31":35.257308,"2021-04-30":39.795849,"2021-07-31":42.952885,"2021-10-31":46.775962,"2022-01-31":52.828269,"2022-04-30":58.140962,"2022-07-31":62.040192,"2022-10-31":66.161346,"2023-01-31":67.747308,"2023-04-30":70.366923,"2023-07-31":70.916923,"2023-10-31":69.783103,"2024-01-31":67.693645,"2024-04-30":69.287949,"2024-07-31":74.542136,"2024-10-31":77.3349,"2025-01-31":84.0424,"2025-04-30":92.96512,"2025-07-31":99.2674,"2025-10-31":102.81328,"2026-01-31":102.48532,"2026-04-30":99.236255,"2026-07-31":94.269841},"price_high":{"2018-07-31":27.05,"2018-10-31":30.66,"2019-01-31":30.66,"2019-04-30":30.66,"2019-07-31":30.66,"2019-10-31":28.75,"2020-01-31":28.75,"2020-04-30":28.45,"2020-07-31":40.07,"2020-10-31":46.25,"2021-01-31":46.25,"2021-04-30":46.25,"2021-07-31":50.64,"2021-10-31":61.33,"2022-01-31":69.61,"2022-04-30":70.08,"2022-07-31":70.08,"2022-10-31":78.91,"2023-01-31":78.91,"2023-04-30":78.91,"2023-07-31":78.91,"2023-10-31":77.51,"2024-01-31":77.51,"2024-04-30":79.4,"2024-07-31":91.38,"2024-10-31":91.38,"2025-01-31":99.99,"2025-04-30":119.94,"2025-07-31":119.94,"2025-10-31":119.94,"2026-01-31":119.94,"2026-04-30":119.83,"2026-07-31":109.98},"price_low":{"2018-07-31":23.65,"2018-10-31":21.05,"2019-01-31":20.69,"2019-04-30":20.69,"2019-07-31":20.69,"2019-10-31":20.69,"2020-01-31":20.52,"2020-04-30":19.26,"2020-07-31":19.26,"2020-10-31":19.26,"2021-01-31":19.26,"2021-04-30":26.16,"2021-07-31":37.28,"2021-10-31":37.28,"2022-01-31":39.1,"2022-04-30":44.79,"2022-07-31":50.29,"2022-10-31":52.29,"2023-01-31":52.29,"2023-04-30":52.29,"2023-07-31":61.07,"2023-10-31":61.07,"2024-01-31":61.07,"2024-04-30":61.07,"2024-07-31":63.6,"2024-10-31":63.6,"2025-01-31":64.51,"2025-04-30":73.98,"2025-07-31":76.83,"2025-10-31":85.64,"2026-01-31":87.97,"2026-04-30":87.97,"2026-07-31":83.82},"ev_avg":{"2018-07-31":5239966220,"2018-10-31":5072727176.666667,"2019-01-31":5181458405.483871,"2019-04-30":5028629088.181818,"2019-07-31":4983002966.923077,"2019-10-31":4749656638.461538,"2020-01-31":4768282958.867924,"2020-04-30":4601330323.076923,"2020-07-31":4762315455.849056,"2020-10-31":5066928289.615385,"2021-01-31":5899677556.923077,"2021-04-30":6145939324.528301,"2021-07-31":6561812958.653847,"2021-10-31":7028496966.346153,"2022-01-31":7861679450.384616,"2022-04-30":8651402295.192307,"2022-07-31":9264377051.538462,"2022-10-31":9754482602.115385,"2023-01-31":9890532741.923079,"2023-04-30":10280242655.384615,"2023-07-31":10315935953.846153,"2023-10-31":10114429611.724138,"2024-01-31":9668932840.747663,"2024-04-30":9828480098.461538,"2024-07-31":10474189217.864079,"2024-10-31":10825266333.22709,"2025-01-31":11608708451.2,"2025-04-30":12785533061.119999,"2025-07-31":13535060682.599998,"2025-10-31":14006819061.439999,"2026-01-31":13758845914.16,"2026-04-30":13418121107.171314,"2026-07-31":12519872888.286854},"shares_out":{"2018-07-31":135413000,"2018-10-31":136838000,"2019-01-31":137317000,"2019-04-30":139054000,"2019-07-31":136762000,"2019-10-31":137217000,"2020-01-31":137298000,"2020-04-30":138666000,"2020-07-31":137923000,"2020-10-31":137263000,"2021-01-31":137192000,"2021-04-30":137240000,"2021-07-31":136347000,"2021-10-31":136075000,"2022-01-31":135506000,"2022-04-30":135195000,"2022-07-31":135052000,"2022-10-31":134429000,"2023-01-31":133903000,"2023-04-30":134376000,"2023-07-31":133720000,"2023-10-31":133494000,"2024-01-31":132768000,"2024-04-30":132708000,"2024-07-31":132766000,"2024-10-31":132094000,"2025-01-31":131638000,"2025-04-30":132051000,"2025-07-31":131749000,"2025-10-31":130848000,"2026-01-31":129638000,"2026-04-30":127693000,"2026-07-31":126452000},"shares_dil":{"2022-01-31":138227096.25,"2022-04-30":137737095.5,"2022-07-31":137329670.25,"2022-10-31":136983825.25,"2023-01-31":136472693.5,"2023-04-30":136272703.25,"2023-07-31":135913086.75,"2023-10-31":135503750,"2024-01-31":135130000,"2024-04-30":134682250,"2024-07-31":134362250,"2024-10-31":133949500,"2025-01-31":133605250,"2025-04-30":133264750,"2025-07-31":132931750,"2025-10-31":132579000,"2026-01-31":132065750,"2026-04-30":131224250,"2026-07-31":130029500},"rev_ps":{"2022-01-31":120.579123,"2022-04-30":125.569041,"2022-07-31":132.689287,"2022-10-31":136.829352,"2023-01-31":141.531353,"2023-04-30":143.402688,"2023-07-31":142.750021,"2023-10-31":144.210031,"2024-01-31":147.773914,"2024-04-30":149.715839,"2024-07-31":151.872427,"2024-10-31":153.644187,"2025-01-31":153.450587,"2025-04-30":155.6058,"2025-07-31":157.310898,"2025-10-31":159.606061,"2026-01-31":162.474177,"2026-04-30":167.387438,"2026-07-31":175.434267},"ebitda_ps":{"2022-01-31":5.772175,"2022-04-30":5.987182,"2022-07-31":6.32288,"2022-10-31":6.544327,"2023-01-31":6.879911,"2023-04-30":7.20947,"2023-07-31":7.244733,"2023-10-31":7.359951,"2024-01-31":7.60834,"2024-04-30":7.509022,"2024-07-31":7.629003,"2024-10-31":7.938298,"2025-01-31":7.741268,"2025-04-30":8.129734,"2025-07-31":8.297927,"2025-10-31":8.28687,"2026-01-31":8.368544,"2026-04-30":8.506454,"2026-07-31":8.913593},"ebit_ps":{"2022-01-31":4.466006,"2022-04-30":4.656596,"2022-07-31":4.955317,"2022-10-31":5.127058,"2023-01-31":5.407573,"2023-04-30":5.683009,"2023-07-31":5.678614,"2023-10-31":5.750431,"2024-01-31":5.923326,"2024-04-30":5.749859,"2024-07-31":5.788903,"2024-10-31":6.030765,"2025-01-31":5.779758,"2025-04-30":6.116366,"2025-07-31":6.228392,"2025-10-31":6.161753,"2026-01-31":6.183314,"2026-04-30":6.25549,"2026-07-31":6.588497},"eps_basic":{"2019-04-30":1.08,"2019-07-31":1.53,"2019-10-31":1.54,"2020-01-31":1.38,"2020-04-30":1.82,"2020-07-31":2.2,"2020-10-31":2.69,"2021-01-31":3.09,"2021-04-30":2.99,"2021-07-31":3.03,"2021-10-31":3.06},"eps":{"2019-04-30":1.05,"2019-07-31":1.49,"2019-10-31":1.5,"2020-01-31":1.34,"2020-04-30":1.78,"2020-07-31":2.15,"2020-10-31":2.63,"2021-01-31":3.02,"2021-04-30":2.92,"2021-07-31":2.96,"2021-10-31":3,"2022-01-31":3.09,"2022-04-30":3.32,"2022-07-31":3.55,"2022-10-31":3.58,"2023-01-31":3.75,"2023-04-30":3.78,"2023-07-31":3.72,"2023-10-31":3.74,"2024-01-31":3.87,"2024-04-30":3.85,"2024-07-31":3.96,"2024-10-31":4.16,"2025-01-31":4,"2025-04-30":4.3,"2025-07-31":4.36,"2025-10-31":4.34,"2026-01-31":4.38,"2026-04-30":4.35,"2026-07-31":4.57},"cfo_ps":{"2022-01-31":6.016584,"2022-04-30":4.552136,"2022-07-31":5.209319,"2022-10-31":5.192854,"2023-01-31":5.775258,"2023-04-30":6.332809,"2023-07-31":4.522103,"2023-10-31":4.574331,"2024-01-31":5.319936,"2024-04-30":5.944347,"2024-07-31":6.4868,"2024-10-31":6.743638,"2025-01-31":6.742789,"2025-04-30":6.81439,"2025-07-31":7.045954,"2025-10-31":6.871511,"2026-01-31":7.79957,"2026-04-30":7.33036,"2026-07-31":8.563734},"fcf_ps":{"2022-01-31":3.675575,"2022-04-30":2.087775,"2022-07-31":2.534609,"2022-10-31":2.306374,"2023-01-31":2.860367,"2023-04-30":3.402259,"2023-07-31":1.428148,"2023-10-31":1.242718,"2024-01-31":1.86345,"2024-04-30":2.374968,"2024-07-31":2.821671,"2024-10-31":2.662421,"2025-01-31":2.341892,"2025-04-30":2.141444,"2025-07-31":2.122916,"2025-10-31":1.882953,"2026-01-31":2.483672,"2026-04-30":1.664067,"2026-07-31":2.754883},"cash_ps":{"2018-07-31":0.231182,"2018-10-31":0.230214,"2019-01-31":0.197689,"2019-04-30":0.214859,"2019-07-31":0.21272,"2019-10-31":0.218399,"2020-01-31":0.219989,"2020-04-30":0.958526,"2020-07-31":1.223951,"2020-10-31":0.335968,"2021-01-31":0.317205,"2021-04-30":0.458715,"2021-07-31":0.311074,"2021-10-31":0.622385,"2022-01-31":0.335306,"2022-04-30":0.28072,"2022-07-31":1.211985,"2022-10-31":0.257712,"2023-01-31":0.25328,"2023-04-30":0.174041,"2023-07-31":0.196007,"2023-10-31":0.25133,"2024-01-31":0.271519,"2024-04-30":0.264445,"2024-07-31":0.286655,"2024-10-31":0.256431,"2025-01-31":0.214771,"2025-04-30":0.299006,"2025-07-31":0.358811,"2025-10-31":0.34482,"2026-01-31":0.356724,"2026-04-30":0.217913,"2026-07-31":0.237102},"bvps":{"2018-07-31":-2.347433,"2018-10-31":-1.875342,"2019-01-31":-1.47166,"2019-04-30":-1.066557,"2019-07-31":-1.203448,"2019-10-31":-0.761465,"2020-01-31":-0.395811,"2020-04-30":0.234354,"2020-07-31":0.863533,"2020-10-31":1.583661,"2021-01-31":2.327592,"2021-04-30":3.013145,"2021-07-31":3.581685,"2021-10-31":4.172229,"2022-01-31":4.782873,"2022-04-30":5.335567,"2022-07-31":6.320462,"2022-10-31":7.013926,"2023-01-31":7.817876,"2023-04-30":8.422084,"2023-07-31":9.207964,"2023-10-31":10.140501,"2024-01-31":10.987971,"2024-04-30":11.50963,"2024-07-31":12.46484,"2024-10-31":13.34028,"2025-01-31":14.034352,"2025-04-30":14.930481,"2025-07-31":15.932523,"2025-10-31":16.598725,"2026-01-31":16.952275,"2026-04-30":16.651336,"2026-07-31":17.377598},"tbvps":{"2018-07-31":-10.741716,"2018-10-31":-10.13942,"2019-01-31":-9.664412,"2019-04-30":-8.84222,"2019-07-31":-9.08476,"2019-10-31":-8.592062,"2020-01-31":-8.197228,"2020-04-30":-7.468709,"2020-07-31":-6.85953,"2020-10-31":-6.154929,"2021-01-31":-5.39339,"2021-04-30":-4.686039,"2021-07-31":-4.148701,"2021-10-31":-3.554349,"2022-01-31":-2.956814,"2022-04-30":-2.404852,"2022-07-31":-2.038829,"2022-10-31":-1.36693,"2023-01-31":-0.578658,"2023-04-30":0.069759,"2023-07-31":0.829382,"2023-10-31":1.762476,"2024-01-31":2.578957,"2024-04-30":3.109104,"2024-07-31":4.080269,"2024-10-31":4.925402,"2025-01-31":5.602706,"2025-04-30":6.535899,"2025-07-31":7.529416,"2025-10-31":8.148539,"2026-01-31":8.434109,"2026-04-30":8.013,"2026-07-31":8.664165},"buyback_ps":{"2022-01-31":1.405774,"2022-04-30":1.609058,"2022-07-31":1.380452,"2022-10-31":1.257995,"2023-01-31":1.262436,"2023-04-30":1.198443,"2023-07-31":1.361377,"2023-10-31":1.08225,"2024-01-31":1.148376,"2024-04-30":1.262728,"2024-07-31":1.249413,"2024-10-31":1.578222,"2025-01-31":1.643887,"2025-04-30":1.528394,"2025-07-31":1.523805,"2025-10-31":1.748392,"2026-01-31":2.171547,"2026-04-30":3.590792,"2026-07-31":4.250212},"fcf_margin":{"2019-07-31":2.13645,"2019-10-31":1.604315,"2020-01-31":1.199648,"2020-04-30":4.221904,"2020-07-31":4.719602,"2020-10-31":4.883212,"2021-01-31":4.213949,"2021-04-30":2.514723,"2021-07-31":2.613819,"2021-10-31":3.147857,"2022-01-31":3.048268,"2022-04-30":1.662651,"2022-07-31":1.910184,"2022-10-31":1.685585,"2023-01-31":2.021013,"2023-04-30":2.372521,"2023-07-31":1.000454,"2023-10-31":0.861742,"2024-01-31":1.261014,"2024-04-30":1.586317,"2024-07-31":1.857922,"2024-10-31":1.732849,"2025-01-31":1.526154,"2025-04-30":1.376198,"2025-07-31":1.349504,"2025-10-31":1.17975,"2026-01-31":1.528656,"2026-04-30":0.994141,"2026-07-31":1.570322}},"masked":{"debt_equity":{"annual":{"2018-01-31":"negative equity","2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"ltd_equity":{"annual":{"2018-01-31":"negative equity","2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"net_debt_equity":{"annual":{"2018-01-31":"negative equity","2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"liab_equity":{"annual":{"2018-01-31":"negative equity","2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"pb":{"annual":{"2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"pb_avg":{"annual":{"2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"pb_high":{"annual":{"2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"pb_low":{"annual":{"2019-01-31":"negative equity","2020-01-31":"negative equity"},"ttm":{"2018-07-31":"negative equity","2018-10-31":"negative equity","2019-01-31":"negative equity","2019-04-30":"negative equity","2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity"}},"roe":{"annual":{"2019-01-31":"negative equity","2020-01-31":"negative equity","2021-01-31":"negative equity"},"ttm":{"2019-07-31":"negative equity","2019-10-31":"negative equity","2020-01-31":"negative equity","2020-04-30":"negative equity"}},"sgr":{"annual":{"2019-01-31":"negative equity","2020-01-31":"negative equity","2021-01-31":"negative equity"}},"ptb":{"annual":{"2019-01-31":"negative tangible book value","2020-01-31":"negative tangible book value","2021-01-31":"negative tangible book value","2022-01-31":"negative tangible book value","2023-01-31":"negative tangible book value"},"ttm":{"2018-07-31":"negative tangible book value","2018-10-31":"negative tangible book value","2019-01-31":"negative tangible book value","2019-04-30":"negative tangible book value","2019-07-31":"negative tangible book value","2019-10-31":"negative tangible book value","2020-01-31":"negative tangible book value","2020-04-30":"negative tangible book value","2020-07-31":"negative tangible book value","2020-10-31":"negative tangible book value","2021-01-31":"negative tangible book value","2021-04-30":"negative tangible book value","2021-07-31":"negative tangible book value","2021-10-31":"negative tangible book value","2022-01-31":"negative tangible book value","2022-04-30":"negative tangible book value","2022-07-31":"negative tangible book value","2022-10-31":"negative tangible book value","2023-01-31":"negative tangible book value"}},"ptb_avg":{"annual":{"2019-01-31":"negative tangible book value","2020-01-31":"negative tangible book value","2021-01-31":"negative tangible book value","2022-01-31":"negative tangible book value","2023-01-31":"negative tangible book value"},"ttm":{"2018-07-31":"negative tangible book value","2018-10-31":"negative tangible book value","2019-01-31":"negative tangible book value","2019-04-30":"negative tangible book value","2019-07-31":"negative tangible book value","2019-10-31":"negative tangible book value","2020-01-31":"negative tangible book value","2020-04-30":"negative tangible book value","2020-07-31":"negative tangible book value","2020-10-31":"negative tangible book value","2021-01-31":"negative tangible book value","2021-04-30":"negative tangible book value","2021-07-31":"negative tangible book value","2021-10-31":"negative tangible book value","2022-01-31":"negative tangible book value","2022-04-30":"negative tangible book value","2022-07-31":"negative tangible book value","2022-10-31":"negative tangible book value","2023-01-31":"negative tangible book value"}},"ptb_high":{"annual":{"2019-01-31":"negative tangible book value","2020-01-31":"negative tangible book value","2021-01-31":"negative tangible book value","2022-01-31":"negative tangible book value","2023-01-31":"negative tangible book value"},"ttm":{"2018-07-31":"negative tangible book value","2018-10-31":"negative tangible book value","2019-01-31":"negative tangible book value","2019-04-30":"negative tangible book value","2019-07-31":"negative tangible book value","2019-10-31":"negative tangible book value","2020-01-31":"negative tangible book value","2020-04-30":"negative tangible book value","2020-07-31":"negative tangible book value","2020-10-31":"negative tangible book value","2021-01-31":"negative tangible book value","2021-04-30":"negative tangible book value","2021-07-31":"negative tangible book value","2021-10-31":"negative tangible book value","2022-01-31":"negative tangible book value","2022-04-30":"negative tangible book value","2022-07-31":"negative tangible book value","2022-10-31":"negative tangible book value","2023-01-31":"negative tangible book value"}},"ptb_low":{"annual":{"2019-01-31":"negative tangible book value","2020-01-31":"negative tangible book value","2021-01-31":"negative tangible book value","2022-01-31":"negative tangible book value","2023-01-31":"negative tangible book value"},"ttm":{"2018-07-31":"negative tangible book value","2018-10-31":"negative tangible book value","2019-01-31":"negative tangible book value","2019-04-30":"negative tangible book value","2019-07-31":"negative tangible book value","2019-10-31":"negative tangible book value","2020-01-31":"negative tangible book value","2020-04-30":"negative tangible book value","2020-07-31":"negative tangible book value","2020-10-31":"negative tangible book value","2021-01-31":"negative tangible book value","2021-04-30":"negative tangible book value","2021-07-31":"negative tangible book value","2021-10-31":"negative tangible book value","2022-01-31":"negative tangible book value","2022-04-30":"negative tangible book value","2022-07-31":"negative tangible book value","2022-10-31":"negative tangible book value","2023-01-31":"negative tangible book value"}}}}