{"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":"BNL","kind":"reit","as_of":"2026-07-29","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2017-12-31":5.222402,"2018-12-31":5.328497,"2019-12-31":5.147578,"2020-12-31":2.580521,"2021-12-31":4.200888,"2022-12-31":4.307248,"2023-12-31":5.06265,"2024-12-31":5.367301,"2025-12-31":3.267838},"roa":{"2017-12-31":2.418949,"2018-12-31":2.444696,"2019-12-31":2.263661,"2020-12-31":1.251929,"2021-12-31":2.307637,"2022-12-31":2.423817,"2023-12-31":2.898993,"2024-12-31":3.098496,"2025-12-31":1.765096},"roc":{"2017-12-31":3.237164,"2018-12-31":3.306685,"2019-12-31":3.275151,"2020-12-31":2.717316,"2021-12-31":3.903031,"2022-12-31":3.860971,"2023-12-31":3.598276,"2024-12-31":3.163534,"2025-12-31":3.508884},"roic":{"2017-12-31":3.261561,"2018-12-31":3.324471,"2019-12-31":3.290851,"2020-12-31":2.76177,"2021-12-31":3.974528,"2022-12-31":3.882902,"2023-12-31":3.616077,"2024-12-31":3.176861,"2025-12-31":3.52775},"op_margin":{"2015-12-31":43.21004,"2016-12-31":44.542903,"2017-12-31":46.750715,"2018-12-31":46.068494,"2019-12-31":45.171762,"2020-12-31":37.518383,"2021-12-31":43.812357,"2022-12-31":46.139142,"2023-12-31":43.123092,"2024-12-31":37.955767,"2025-12-31":41.49928},"incr_op_margin":{"2016-12-31":47.462207,"2017-12-31":54.902569,"2018-12-31":43.85328,"2019-12-31":41.699817,"2020-12-31":-62.68951,"2021-12-31":76.869315,"2022-12-31":82.298981,"2023-12-31":8.378799,"2024-12-31":244.354257,"2025-12-31":109.996419},"net_margin":{"2015-12-31":19.663357,"2016-12-31":25.445688,"2017-12-31":30.18181,"2018-12-31":29.213109,"2019-12-31":26.569617,"2020-12-31":15.912659,"2021-12-31":26.751742,"2022-12-31":29.965915,"2023-12-31":35.105489,"2024-12-31":37.6195,"2025-12-31":21.247947},"common_margin":{"2015-12-31":19.663357,"2016-12-31":25.445688,"2017-12-31":30.18181,"2018-12-31":29.213109,"2019-12-31":26.569617,"2020-12-31":15.912659,"2021-12-31":26.751742,"2022-12-31":29.965915,"2023-12-31":35.105489,"2024-12-31":37.6195,"2025-12-31":21.247947},"payout":{"2015-12-31":123.425105,"2016-12-31":98.286296,"2017-12-31":81.278855,"2018-12-31":74.731532,"2019-12-31":78.042421,"2020-12-31":139.762803,"2021-12-31":150.800578,"2022-12-31":148.404373,"2023-12-31":133.473546,"2024-12-31":133.439218,"2025-12-31":226.721592},"sgr":{"2017-12-31":0.977693,"2018-12-31":1.346429,"2019-12-31":1.130283,"2020-12-31":-1.026087,"2021-12-31":-2.134076,"2022-12-31":-2.084896,"2023-12-31":-1.694648,"2024-12-31":-1.794784,"2025-12-31":-4.141056},"total_debt":{"2016-12-31":866577000,"2017-12-31":1177744000,"2018-12-31":1445825000,"2019-12-31":1981174000,"2020-12-31":1068712000,"2021-12-31":845517000,"2022-12-31":1178616000,"2023-12-31":1065449000,"2024-12-31":1067061000,"2025-12-31":1513463000},"debt_ebit":{"2016-12-31":13.617288,"2017-12-31":13.875074,"2018-12-31":13.215588,"2019-12-31":14.677537,"2020-12-31":8.856264,"2021-12-31":5.04043,"2022-12-31":6.268467,"2023-12-31":5.578647,"2024-12-31":6.510717,"2025-12-31":8.030515},"net_debt_ebit":{"2016-12-31":13.277319,"2017-12-31":13.764862,"2018-12-31":13.045465,"2019-12-31":14.585264,"2020-12-31":8.023551,"2021-12-31":4.911253,"2022-12-31":6.152582,"2023-12-31":5.476577,"2024-12-31":6.42014,"2025-12-31":7.868468},"ebit_int":{"2015-12-31":1.874939,"2016-12-31":2.123886,"2017-12-31":2.442577,"2018-12-31":2.06987,"2019-12-31":1.86092,"2020-12-31":1.584925,"2021-12-31":2.615081,"2022-12-31":2.390569,"2023-12-31":2.385757,"2024-12-31":2.212468,"2025-12-31":1.995025},"int_exp":{"2015-12-31":22605000,"2016-12-31":29963000,"2017-12-31":34751000,"2018-12-31":52855000,"2019-12-31":72534000,"2020-12-31":76138000,"2021-12-31":64146000,"2022-12-31":78652000,"2023-12-31":80053000,"2024-12-31":74077000,"2025-12-31":94467000},"equity_assets":{"2016-12-31":46.709159,"2017-12-31":46.02316,"2018-12-31":45.760152,"2019-12-31":42.564432,"2020-12-31":53.988827,"2021-12-31":55.801871,"2022-12-31":56.671667,"2023-12-31":57.874253,"2024-12-31":57.582532,"2025-12-31":50.758431},"debt_equity":{"2016-12-31":95.041501,"2017-12-31":99.234849,"2018-12-31":102.027099,"2019-12-31":118.802912,"2020-12-31":46.483827,"2021-12-31":32.806411,"2022-12-31":38.106927,"2023-12-31":34.941449,"2024-12-31":35.524354,"2025-12-31":52.152502},"debt_capital":{"2016-12-31":48.72886,"2017-12-31":49.807978,"2018-12-31":50.50169,"2019-12-31":54.296769,"2020-12-31":31.733078,"2021-12-31":24.70243,"2022-12-31":27.592336,"2023-12-31":25.893785,"2024-12-31":26.212524,"2025-12-31":34.276467},"debt_assets":{"2016-12-31":44.393085,"2017-12-31":45.671013,"2018-12-31":46.687755,"2019-12-31":50.567785,"2020-12-31":25.096073,"2021-12-31":18.306591,"2022-12-31":21.595831,"2023-12-31":20.222103,"2024-12-31":20.455822,"2025-12-31":26.471792},"net_debt_equity":{"2016-12-31":0.926687,"2017-12-31":0.984466,"2018-12-31":1.007137,"2019-12-31":1.18056,"2020-12-31":0.421132,"2021-12-31":0.319656,"2022-12-31":0.374024,"2023-12-31":0.343021,"2024-12-31":0.350301,"2025-12-31":0.511001},"net_debt_capital":{"2016-12-31":47.512294,"2017-12-31":49.412345,"2018-12-31":49.851585,"2019-12-31":53.955423,"2020-12-31":28.749365,"2021-12-31":24.069354,"2022-12-31":27.082238,"2023-12-31":25.420019,"2024-12-31":25.847854,"2025-12-31":33.584806},"ebit":{"2015-12-31":42383000,"2016-12-31":63638000,"2017-12-31":84882000,"2018-12-31":109403000,"2019-12-31":134980000,"2020-12-31":120673000,"2021-12-31":167747000,"2022-12-31":188023000,"2023-12-31":190987000,"2024-12-31":163893000,"2025-12-31":188464000},"cfo_liab":{"2016-12-31":0.070464,"2017-12-31":0.075655,"2018-12-31":0.081646,"2019-12-31":0.068896,"2020-12-31":0.100611,"2021-12-31":0.130458,"2022-12-31":0.116584,"2023-12-31":0.130676,"2024-12-31":0.133134,"2025-12-31":0.111594},"cfo_capex":{"2015-12-31":3.656818,"2016-12-31":34.669247,"2017-12-31":14.441168,"2018-12-31":24.842034,"2019-12-31":29.174025,"2020-12-31":16.567463,"2021-12-31":153.277222,"2022-12-31":8.156881,"2023-12-31":5.860806,"2024-12-31":16.448526,"2025-12-31":10.082004},"cash_assets":{"2016-12-31":1.10832,"2017-12-31":0.362772,"2018-12-31":0.601008,"2019-12-31":0.317903,"2020-12-31":2.359667,"2021-12-31":0.469163,"2022-12-31":0.399241,"2023-12-31":0.369994,"2024-12-31":0.284582,"2025-12-31":0.534171},"cash_debt":{"2016-12-31":0.024966,"2017-12-31":0.007943,"2018-12-31":0.012873,"2019-12-31":0.006287,"2020-12-31":0.094025,"2021-12-31":0.025628,"2022-12-31":0.018487,"2023-12-31":0.018297,"2024-12-31":0.013912,"2025-12-31":0.020179},"fcf_debt":{"2016-12-31":0.075297,"2017-12-31":0.077401,"2018-12-31":0.084974,"2019-12-31":0.07183,"2020-12-31":0.157406,"2021-12-31":0.287799,"2022-12-31":0.190512,"2023-12-31":0.211012,"2024-12-31":0.243152,"2025-12-31":0.17826},"liab_equity":{"2016-12-31":1.045766,"2017-12-31":1.090772,"2018-12-31":1.106399,"2019-12-31":1.282574,"2020-12-31":0.773954,"2021-12-31":0.728482,"2022-12-31":0.709719,"2023-12-31":0.680298,"2024-12-31":0.690802,"2025-12-31":0.924814},"ar_turnover":{"2017-12-31":4.098719,"2018-12-31":3.916695,"2019-12-31":3.886241,"2020-12-31":3.4464,"2021-12-31":3.496728,"2022-12-31":3.227314,"2023-12-31":3.071452,"2024-12-31":2.737754},"dso":{"2017-12-31":89.052216,"2018-12-31":93.190819,"2019-12-31":93.921097,"2020-12-31":105.907615,"2021-12-31":104.383293,"2022-12-31":113.097128,"2023-12-31":118.836309,"2024-12-31":133.320941},"asset_turnover":{"2017-12-31":0.080146,"2018-12-31":0.083685,"2019-12-31":0.085197,"2020-12-31":0.078675,"2021-12-31":0.086261,"2022-12-31":0.080886,"2023-12-31":0.082579,"2024-12-31":0.082364,"2025-12-31":0.083071},"mcap":{"2020-12-31":2126564220,"2021-12-31":4030346060,"2022-12-31":2632228430,"2023-12-31":3230713080,"2024-12-31":2991608360,"2025-12-31":3325017510},"ev_cash":{"2016-12-31":21635000,"2017-12-31":9355000,"2018-12-31":18612000,"2019-12-31":12455000,"2020-12-31":100486000,"2021-12-31":21669000,"2022-12-31":21789000,"2023-12-31":19494000,"2024-12-31":14845000,"2025-12-31":30540000},"ev_pref":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2015-12-31":0,"2016-12-31":86749000,"2017-12-31":97376000,"2018-12-31":111821000,"2019-12-31":111406000,"2020-12-31":179976000,"2021-12-31":163846000,"2022-12-31":169587000,"2023-12-31":145100000,"2024-12-31":137679000,"2025-12-31":131466000},"ev_debt":{"2016-12-31":866577000,"2017-12-31":1177744000,"2018-12-31":1445825000,"2019-12-31":1981174000,"2020-12-31":1068712000,"2021-12-31":845517000,"2022-12-31":1178616000,"2023-12-31":1065449000,"2024-12-31":1067061000,"2025-12-31":1513463000},"ev":{"2020-12-31":3274766220,"2021-12-31":5018040060,"2022-12-31":3958642430,"2023-12-31":4421768080,"2024-12-31":4181503360,"2025-12-31":4939406510},"capital":{"2016-12-31":1778365000,"2017-12-31":2364569000,"2018-12-31":2862924000,"2019-12-31":3648788000,"2020-12-31":3367817000,"2021-12-31":3422809000,"2022-12-31":4271534000,"2023-12-31":4114690000,"2024-12-31":4070806000,"2025-12-31":4415458000},"debt_capital_ev":{"2016-12-31":48.72886,"2017-12-31":49.807978,"2018-12-31":50.50169,"2019-12-31":54.296769,"2020-12-31":31.733078,"2021-12-31":24.70243,"2022-12-31":27.592336,"2023-12-31":25.893785,"2024-12-31":26.212524,"2025-12-31":34.276467},"debt_ev":{"2020-12-31":0.326348,"2021-12-31":0.168495,"2022-12-31":0.297732,"2023-12-31":0.240955,"2024-12-31":0.255186,"2025-12-31":0.306406},"ev_sales":{"2020-12-31":10.181559,"2021-12-31":13.106176,"2022-12-31":9.71415,"2023-12-31":9.983942,"2024-12-31":9.683889,"2025-12-31":10.876444},"ev_ebit":{"2020-12-31":27.137522,"2021-12-31":29.914336,"2022-12-31":21.054033,"2023-12-31":23.152194,"2024-12-31":25.513618,"2025-12-31":26.208753},"ev_cfo":{"2020-12-31":18.291922,"2021-12-31":20.487064,"2022-12-31":15.468643,"2023-12-31":16.312033,"2024-12-31":15.136499,"2025-12-31":16.492396},"ev_fcf":{"2020-12-31":19.466932,"2021-12-31":20.621602,"2022-12-31":17.63001,"2023-12-31":19.667862,"2024-12-31":16.116302,"2025-12-31":18.308338},"mcap_dil":{"2020-12-31":2521884420,"2021-12-31":4069735400,"2022-12-31":2921058210,"2023-12-31":3380544300,"2024-12-31":3118377340,"2025-12-31":3431843010},"ev_dil":{"2020-12-31":3670086420,"2021-12-31":5057429400,"2022-12-31":4247472210,"2023-12-31":4571599300,"2024-12-31":4308272340,"2025-12-31":5046232010},"ev_per_share":{"2020-12-31":30.151886,"2021-12-31":30.902496,"2022-12-31":24.378429,"2023-12-31":23.568433,"2024-12-31":22.168224,"2025-12-31":25.803621},"sales_base":{"2015-12-31":98086000,"2016-12-31":142869000,"2017-12-31":181563000,"2018-12-31":237479000,"2019-12-31":298815000,"2020-12-31":321637000,"2021-12-31":382876000,"2022-12-31":407513000,"2023-12-31":442888000,"2024-12-31":431800000,"2025-12-31":454138000},"ebit_base":{"2015-12-31":42383000,"2016-12-31":63638000,"2017-12-31":84882000,"2018-12-31":109403000,"2019-12-31":134980000,"2020-12-31":120673000,"2021-12-31":167747000,"2022-12-31":188023000,"2023-12-31":190987000,"2024-12-31":163893000,"2025-12-31":188464000},"cfo_base":{"2015-12-31":38616000,"2016-12-31":67189000,"2017-12-31":97940000,"2018-12-31":128011000,"2019-12-31":147358000,"2020-12-31":179028000,"2021-12-31":244937000,"2022-12-31":255914000,"2023-12-31":271074000,"2024-12-31":276253000,"2025-12-31":299496000},"fcf_base":{"2015-12-31":28056000,"2016-12-31":65251000,"2017-12-31":91158000,"2018-12-31":122858000,"2019-12-31":142307000,"2020-12-31":168222000,"2021-12-31":243339000,"2022-12-31":224540000,"2023-12-31":224822000,"2024-12-31":259458000,"2025-12-31":269790000},"pe":{"2020-12-31":44.5,"2021-12-31":37.044776,"2022-12-31":22.513889,"2023-12-31":20.746988,"2024-12-31":18.44186,"2025-12-31":34.74},"pe_avg":{"2020-12-31":40.099432,"2021-12-31":34.200344,"2022-12-31":27.836538,"2023-12-31":19.270683,"2024-12-31":19.208379,"2025-12-31":33.75224},"pe_high":{"2020-12-31":44.772727,"2021-12-31":41.522388,"2022-12-31":33.680556,"2023-12-31":22.144578,"2024-12-31":22.034884,"2025-12-31":37.66},"pe_low":{"2020-12-31":37.431818,"2021-12-31":26.910448,"2022-12-31":21.486111,"2023-12-31":16.60241,"2024-12-31":16.616279,"2025-12-31":29.44},"pb":{"2020-12-31":0.924953,"2021-12-31":1.563791,"2022-12-31":0.85105,"2023-12-31":1.059514,"2024-12-31":0.995959,"2025-12-31":1.14577},"pb_avg":{"2020-12-31":0.833485,"2021-12-31":1.443717,"2022-12-31":1.052252,"2023-12-31":0.984121,"2024-12-31":1.037356,"2025-12-31":1.113192},"pb_high":{"2020-12-31":0.930622,"2021-12-31":1.752807,"2022-12-31":1.273163,"2023-12-31":1.130886,"2024-12-31":1.190002,"2025-12-31":1.242075},"pb_low":{"2020-12-31":0.778038,"2021-12-31":1.135985,"2022-12-31":0.812199,"2023-12-31":0.847857,"2024-12-31":0.897368,"2025-12-31":0.970969},"ptb":{"2020-12-31":0.924953,"2021-12-31":1.563791,"2022-12-31":0.85105,"2023-12-31":1.059514,"2024-12-31":0.995959,"2025-12-31":1.14577},"ptb_avg":{"2020-12-31":0.833485,"2021-12-31":1.443717,"2022-12-31":1.052252,"2023-12-31":0.984121,"2024-12-31":1.037356,"2025-12-31":1.113192},"ptb_high":{"2020-12-31":0.930622,"2021-12-31":1.752807,"2022-12-31":1.273163,"2023-12-31":1.130886,"2024-12-31":1.190002,"2025-12-31":1.242075},"ptb_low":{"2020-12-31":0.778038,"2021-12-31":1.135985,"2022-12-31":0.812199,"2023-12-31":0.847857,"2024-12-31":0.897368,"2025-12-31":0.970969},"ps":{"2020-12-31":6.61169,"2021-12-31":10.526505,"2022-12-31":6.45925,"2023-12-31":7.29465,"2024-12-31":6.928227,"2025-12-31":7.321602},"ps_avg":{"2020-12-31":5.957866,"2021-12-31":9.718242,"2022-12-31":7.986322,"2023-12-31":6.775581,"2024-12-31":7.216192,"2025-12-31":7.113427},"ps_high":{"2020-12-31":6.652211,"2021-12-31":11.798846,"2022-12-31":9.662975,"2023-12-31":7.786044,"2024-12-31":8.278052,"2025-12-31":7.937004},"ps_low":{"2020-12-31":5.561519,"2021-12-31":7.646772,"2022-12-31":6.16438,"2023-12-31":5.837415,"2024-12-31":6.242394,"2025-12-31":6.204604},"pcf":{"2020-12-31":11.878389,"2021-12-31":16.454623,"2022-12-31":10.285598,"2023-12-31":11.918196,"2024-12-31":10.829234,"2025-12-31":11.102043},"pcf_avg":{"2020-12-31":10.703745,"2021-12-31":15.191178,"2022-12-31":12.71728,"2023-12-31":11.070126,"2024-12-31":11.279341,"2025-12-31":10.78638},"pcf_high":{"2020-12-31":11.951188,"2021-12-31":18.443498,"2022-12-31":15.387153,"2023-12-31":12.721048,"2024-12-31":12.939091,"2025-12-31":12.035203},"pcf_low":{"2020-12-31":9.991679,"2021-12-31":11.953137,"2022-12-31":9.816052,"2023-12-31":9.537325,"2024-12-31":9.757235,"2025-12-31":9.408294},"pfcf":{"2020-12-31":12.641416,"2021-12-31":16.56268,"2022-12-31":11.72276,"2023-12-31":14.370093,"2024-12-31":11.530222,"2025-12-31":12.324465},"pfcf_avg":{"2020-12-31":11.391316,"2021-12-31":15.290938,"2022-12-31":14.494211,"2023-12-31":13.347552,"2024-12-31":12.009465,"2025-12-31":11.974045},"pfcf_high":{"2020-12-31":12.718891,"2021-12-31":18.564616,"2022-12-31":17.537133,"2023-12-31":15.338113,"2024-12-31":13.776652,"2025-12-31":13.360373},"pfcf_low":{"2020-12-31":10.633509,"2021-12-31":12.031633,"2022-12-31":11.187606,"2023-12-31":11.499413,"2024-12-31":10.388832,"2025-12-31":10.444222},"evs_avg":{"2020-12-31":9.527735,"2021-12-31":12.297912,"2022-12-31":11.241222,"2023-12-31":9.464872,"2024-12-31":9.971855,"2025-12-31":10.668269},"evs_high":{"2020-12-31":10.22208,"2021-12-31":14.378517,"2022-12-31":12.917874,"2023-12-31":10.475335,"2024-12-31":11.033714,"2025-12-31":11.491846},"evs_low":{"2020-12-31":9.131388,"2021-12-31":10.226443,"2022-12-31":9.41928,"2023-12-31":8.526706,"2024-12-31":8.998056,"2025-12-31":9.759447},"evb_avg":{"2020-12-31":25.394844,"2021-12-31":28.069507,"2022-12-31":24.363743,"2023-12-31":21.948501,"2024-12-31":26.272305,"2025-12-31":25.707119},"evb_high":{"2020-12-31":27.245526,"2021-12-31":32.818405,"2022-12-31":27.997648,"2023-12-31":24.291707,"2024-12-31":29.069928,"2025-12-31":27.691676},"evb_low":{"2020-12-31":24.338437,"2021-12-31":23.341458,"2022-12-31":20.414944,"2023-12-31":19.772947,"2024-12-31":23.70669,"2025-12-31":23.517147},"earnings_yield":{"2020-12-31":2.247191,"2021-12-31":2.699436,"2022-12-31":4.441703,"2023-12-31":4.819977,"2024-12-31":5.422446,"2025-12-31":2.878526},"fcf_yield":{"2020-12-31":7.910506,"2021-12-31":6.03767,"2022-12-31":8.530415,"2023-12-31":6.958897,"2024-12-31":8.67286,"2025-12-31":8.113942},"div_yield":{"2023-12-31":6.504065,"2024-12-31":7.282472,"2025-12-31":6.678181},"peg":{"2020-12-31":-0.947051,"2021-12-31":0.708683,"2022-12-31":3.016861,"2023-12-31":1.357985,"2024-12-31":5.102248,"2025-12-31":-0.8299},"price":{"2020-12-31":19.58,"2021-12-31":24.82,"2022-12-31":16.21,"2023-12-31":17.22,"2024-12-31":15.86,"2025-12-31":17.37},"price_avg":{"2020-12-31":17.64375,"2021-12-31":22.914231,"2022-12-31":20.042308,"2023-12-31":15.994667,"2024-12-31":16.519206,"2025-12-31":16.87612},"price_high":{"2020-12-31":19.7,"2021-12-31":27.82,"2022-12-31":24.25,"2023-12-31":18.38,"2024-12-31":18.95,"2025-12-31":18.83},"price_low":{"2020-12-31":16.47,"2021-12-31":18.03,"2022-12-31":15.47,"2023-12-31":13.78,"2024-12-31":14.29,"2025-12-31":14.72},"ev_avg":{"2020-12-31":3064472043.75,"2021-12-31":4708575535,"2022-12-31":4580944050,"2023-12-31":4191878392,"2024-12-31":4305846816.825397,"2025-12-31":4844866518.76},"shares_out":{"2015-12-31":38944000,"2016-12-31":60632000,"2017-12-31":75636000,"2018-12-31":22014000,"2019-12-31":26001000,"2020-12-31":108609000,"2021-12-31":162383000,"2022-12-31":162383000,"2023-12-31":187614000,"2024-12-31":188626000,"2025-12-31":191423000},"shares_dil":{"2015-12-31":38944000,"2016-12-31":58388000,"2017-12-31":74268000,"2018-12-31":21910000,"2019-12-31":25716000,"2020-12-31":128799000,"2021-12-31":163970000,"2022-12-31":180201000,"2023-12-31":196315000,"2024-12-31":196619000,"2025-12-31":197573000},"shares_basic":{"2015-12-31":35956000,"2016-12-31":52712000,"2017-12-31":68336000,"2018-12-31":80967000,"2019-12-31":95917000,"2020-12-31":117150000,"2021-12-31":153057000,"2022-12-31":169840000,"2023-12-31":186617000,"2024-12-31":187454000,"2025-12-31":188123000},"rev_ps":{"2015-12-31":2.518642,"2016-12-31":2.44689,"2017-12-31":2.4447,"2018-12-31":10.838841,"2019-12-31":11.619809,"2020-12-31":2.497201,"2021-12-31":2.335037,"2022-12-31":2.261436,"2023-12-31":2.256007,"2024-12-31":2.196126,"2025-12-31":2.298583},"ebit_ps":{"2015-12-31":1.088306,"2016-12-31":1.089916,"2017-12-31":1.142915,"2018-12-31":4.993291,"2019-12-31":5.248872,"2020-12-31":0.936909,"2021-12-31":1.023035,"2022-12-31":1.043407,"2023-12-31":0.97286,"2024-12-31":0.833556,"2025-12-31":0.953896},"eps_basic":{"2020-12-31":0.44,"2021-12-31":0.67,"2022-12-31":0.72,"2023-12-31":0.83,"2024-12-31":0.86,"2025-12-31":0.51},"eps":{"2015-12-31":0.5375,"2016-12-31":0.69,"2017-12-31":0.8025,"2018-12-31":0.86,"2019-12-31":0.83,"2020-12-31":0.44,"2021-12-31":0.67,"2022-12-31":0.72,"2023-12-31":0.83,"2024-12-31":0.86,"2025-12-31":0.5},"dps":{"2023-12-31":1.12,"2024-12-31":1.155,"2025-12-31":1.16},"cfo_ps":{"2015-12-31":0.991578,"2016-12-31":1.150733,"2017-12-31":1.318738,"2018-12-31":5.842583,"2019-12-31":5.730207,"2020-12-31":1.38998,"2021-12-31":1.493792,"2022-12-31":1.420159,"2023-12-31":1.380811,"2024-12-31":1.405017,"2025-12-31":1.515875},"fcf_ps":{"2015-12-31":0.720419,"2016-12-31":1.117541,"2017-12-31":1.22742,"2018-12-31":5.607394,"2019-12-31":5.533792,"2020-12-31":1.306082,"2021-12-31":1.484046,"2022-12-31":1.246053,"2023-12-31":1.145211,"2024-12-31":1.319598,"2025-12-31":1.365521},"cash_ps":{"2016-12-31":0.356825,"2017-12-31":0.123684,"2018-12-31":0.845462,"2019-12-31":0.47902,"2020-12-31":0.925209,"2021-12-31":0.133444,"2022-12-31":0.134183,"2023-12-31":0.103905,"2024-12-31":0.078701,"2025-12-31":0.159542},"bvps":{"2016-12-31":15.038066,"2017-12-31":15.691271,"2018-12-31":64.372627,"2019-12-31":64.136533,"2020-12-31":21.168642,"2021-12-31":15.871686,"2022-12-31":19.047055,"2023-12-31":16.252737,"2024-12-31":15.924342,"2025-12-31":15.160117},"tbvps":{"2016-12-31":15.038066,"2017-12-31":15.691271,"2018-12-31":64.372627,"2019-12-31":64.136533,"2020-12-31":21.168642,"2021-12-31":15.871686,"2022-12-31":19.047055,"2023-12-31":16.252737,"2024-12-31":15.924342,"2025-12-31":15.160117},"buyback_ps":{"2015-12-31":0.07842,"2016-12-31":0.139652,"2017-12-31":0.127094,"2018-12-31":0.465723,"2019-12-31":1.345427},"fcf_margin":{"2015-12-31":28.60347,"2016-12-31":45.671909,"2017-12-31":50.207366,"2018-12-31":51.734259,"2019-12-31":47.623781,"2020-12-31":52.301819,"2021-12-31":63.555564,"2022-12-31":55.100083,"2023-12-31":50.762721,"2024-12-31":60.087541,"2025-12-31":59.407052}},"ttm":{"roe":{"2018-06-30":5.22569,"2018-09-30":5.68505,"2018-12-31":5.328497,"2019-03-31":4.849595,"2019-06-30":4.636963,"2019-09-30":4.478473,"2019-12-31":5.147578,"2020-03-31":4.991912,"2020-06-30":4.885616,"2020-09-30":3.190066,"2020-12-31":2.580521,"2021-03-31":3.204736,"2021-06-30":3.301702,"2021-09-30":3.726845,"2021-12-31":4.200888,"2022-03-31":4.246866,"2022-06-30":4.455646,"2022-09-30":4.364199,"2022-12-31":4.307248,"2023-03-31":4.640404,"2023-06-30":5.457258,"2023-09-30":6.163985,"2023-12-31":5.06265,"2024-03-31":5.892834,"2024-06-30":5.082584,"2024-09-30":4.657925,"2024-12-31":5.367301,"2025-03-31":3.78759,"2025-06-30":3.317993,"2025-09-30":3.051091,"2025-12-31":3.267838,"2026-03-31":4.317453,"2026-06-30":5.036754},"roa":{"2018-06-30":2.504323,"2018-09-30":2.77094,"2018-12-31":2.444696,"2019-03-31":2.261589,"2019-06-30":2.153436,"2019-09-30":1.943445,"2019-12-31":2.263661,"2020-03-31":2.059736,"2020-06-30":2.052397,"2020-09-30":1.484897,"2020-12-31":1.251929,"2021-03-31":1.476115,"2021-06-30":1.597845,"2021-09-30":2.030612,"2021-12-31":2.307637,"2022-03-31":2.361544,"2022-06-30":2.536687,"2022-09-30":2.416015,"2022-12-31":2.423817,"2023-03-31":2.643421,"2023-06-30":3.114908,"2023-09-30":3.475088,"2023-12-31":2.898993,"2024-03-31":3.418747,"2024-06-30":2.945684,"2024-09-30":2.68965,"2024-12-31":3.098496,"2025-03-31":2.171347,"2025-06-30":1.867601,"2025-09-30":1.664893,"2025-12-31":1.765096,"2026-03-31":2.276026,"2026-06-30":2.604653},"roc":{"2018-06-30":3.324999,"2018-09-30":3.450569,"2018-12-31":3.280783,"2019-03-31":3.315686,"2019-06-30":3.360444,"2019-09-30":3.063088,"2019-12-31":3.275151,"2020-03-31":3.23243,"2020-06-30":3.206745,"2020-09-30":2.637311,"2020-12-31":2.717316,"2021-03-31":2.60059,"2021-06-30":2.771967,"2021-09-30":3.550309,"2021-12-31":3.903031,"2022-03-31":3.768867,"2022-06-30":3.73601,"2022-09-30":3.94069,"2022-12-31":3.860971,"2023-03-31":4.065294,"2023-06-30":4.153125,"2023-09-30":4.253199,"2023-12-31":3.598276,"2024-03-31":3.00456,"2024-06-30":2.874229,"2024-09-30":2.859937,"2024-12-31":3.163534,"2025-03-31":3.378835,"2025-06-30":3.304638,"2025-09-30":3.174753,"2025-12-31":3.508884,"2026-03-31":3.91574,"2026-06-30":4.083805},"roic":{"2018-06-30":3.361669,"2018-09-30":3.473374,"2018-12-31":3.298429,"2019-03-31":3.331345,"2019-06-30":3.375065,"2019-09-30":3.07818,"2019-12-31":3.290851,"2020-03-31":3.284414,"2020-06-30":3.216279,"2020-09-30":2.678979,"2020-12-31":2.76177,"2021-03-31":2.636699,"2021-06-30":2.804238,"2021-09-30":3.610902,"2021-12-31":3.974528,"2022-03-31":3.801501,"2022-06-30":3.782192,"2022-09-30":3.990725,"2022-12-31":3.882902,"2023-03-31":4.101652,"2023-06-30":4.172705,"2023-09-30":4.311408,"2023-12-31":3.616077,"2024-03-31":3.093036,"2024-06-30":2.88779,"2024-09-30":2.875257,"2024-12-31":3.176861,"2025-03-31":3.476734,"2025-06-30":3.320584,"2025-09-30":3.209818,"2025-12-31":3.52775,"2026-03-31":3.929359,"2026-06-30":4.099022},"op_margin":{"2018-03-31":46.559674,"2018-06-30":45.854134,"2018-09-30":46.061102,"2018-12-31":45.70762,"2019-03-31":44.988814,"2019-06-30":45.014695,"2019-09-30":44.695247,"2019-12-31":45.171762,"2020-03-31":43.925461,"2020-06-30":41.794558,"2020-09-30":38.32125,"2020-12-31":37.518383,"2021-03-31":38.092756,"2021-06-30":40.697808,"2021-09-30":42.404402,"2021-12-31":43.812357,"2022-03-31":45.350859,"2022-06-30":45.552246,"2022-09-30":47.214319,"2022-12-31":46.139142,"2023-03-31":46.635958,"2023-06-30":47.407231,"2023-09-30":49.166154,"2023-12-31":43.123092,"2024-03-31":36.72722,"2024-06-30":35.519802,"2024-09-30":35.245014,"2024-12-31":37.955767,"2025-03-31":40.378375,"2025-06-30":38.477803,"2025-09-30":37.349126,"2025-12-31":41.49928,"2026-03-31":45.818884,"2026-06-30":46.612149},"incr_op_margin":{"2019-03-31":39.455856,"2019-06-30":41.77698,"2019-09-30":38.939402,"2019-12-31":43.097039,"2020-03-31":39.359476,"2020-06-30":27.126561,"2020-09-30":0.995793,"2020-12-31":-62.68951,"2021-03-31":-64.838747,"2021-06-30":7.463535,"2021-09-30":69.847455,"2021-12-31":76.869315,"2022-03-31":80.201723,"2022-06-30":66.447428,"2022-09-30":162.852533,"2022-12-31":82.298981,"2023-03-31":59.738647,"2023-06-30":67.97528,"2023-09-30":61.380901,"2023-12-31":8.378799,"2024-03-31":1296.91358,"2024-06-30":325.714757,"2024-09-30":282.349229,"2024-12-31":244.354257,"2025-03-31":307.744797,"2025-06-30":115.341429,"2025-09-30":75.694117,"2025-12-31":109.996419,"2026-03-31":120.43814,"2026-06-30":152.503753},"net_margin":{"2018-03-31":30.660573,"2018-06-30":29.772762,"2018-09-30":31.870346,"2018-12-31":29.213109,"2019-03-31":26.262384,"2019-06-30":24.738794,"2019-09-30":24.197229,"2019-12-31":26.569617,"2020-03-31":24.714208,"2020-06-30":23.595804,"2020-09-30":18.765747,"2020-12-31":15.912659,"2021-03-31":19.19265,"2021-06-30":20.711243,"2021-09-30":23.729146,"2021-12-31":26.751742,"2022-03-31":27.146153,"2022-06-30":29.283306,"2022-09-30":30.326787,"2022-12-31":29.965915,"2023-03-31":31.12369,"2023-06-30":36.296745,"2023-09-30":40.827247,"2023-12-31":35.105489,"2024-03-31":42.232483,"2024-06-30":36.777153,"2024-09-30":33.562295,"2024-12-31":37.6195,"2025-03-31":26.215516,"2025-06-30":22.36552,"2025-09-30":20.036699,"2025-12-31":21.247947,"2026-03-31":27.014516,"2026-06-30":30.609948},"common_margin":{"2018-03-31":30.660573,"2018-06-30":29.772762,"2018-09-30":31.870346,"2018-12-31":29.213109,"2019-03-31":26.262384,"2019-06-30":24.738794,"2019-09-30":24.197229,"2019-12-31":26.569617,"2020-03-31":24.714208,"2020-06-30":23.595804,"2020-09-30":18.765747,"2020-12-31":15.912659,"2021-03-31":19.19265,"2021-06-30":20.711243,"2021-09-30":23.729146,"2021-12-31":26.751742,"2022-03-31":27.146153,"2022-06-30":29.283306,"2022-09-30":30.326787,"2022-12-31":29.965915,"2023-03-31":31.12369,"2023-06-30":36.296745,"2023-09-30":40.827247,"2023-12-31":35.105489,"2024-03-31":42.232483,"2024-06-30":36.777153,"2024-09-30":33.562295,"2024-12-31":37.6195,"2025-03-31":26.215516,"2025-06-30":22.36552,"2025-09-30":20.036699,"2025-12-31":21.247947,"2026-03-31":27.014516,"2026-06-30":30.609948},"payout":{"2018-06-30":78.507054,"2018-09-30":70.66747,"2018-12-31":74.731532,"2019-03-31":82.269547,"2019-06-30":86.551618,"2019-09-30":87.515853,"2019-12-31":78.042421,"2020-03-31":100.448395,"2020-06-30":112.818747,"2020-09-30":113.698585,"2020-12-31":139.762803,"2021-03-31":125.88036,"2021-06-30":134.451928,"2021-09-30":149.766395,"2021-12-31":150.800578,"2022-03-31":151.045708,"2022-06-30":142.158088,"2022-09-30":149.04057,"2022-12-31":148.404373,"2023-03-31":140.772013,"2023-06-30":121.857296,"2023-09-30":109.948185,"2023-12-31":133.473546,"2024-03-31":115.907286,"2024-06-30":135.620646,"2024-09-30":150.447277,"2024-12-31":133.439218,"2025-03-31":191.556062,"2025-06-30":222.171667,"2025-09-30":243.641306,"2025-12-31":226.721592,"2026-03-31":173.070244,"2026-06-30":150.391751},"sgr":{"2018-06-30":1.123155,"2018-09-30":1.667569,"2018-12-31":1.346429,"2019-03-31":0.859855,"2019-06-30":0.623596,"2019-09-30":0.559099,"2019-12-31":1.130283,"2020-03-31":-0.022383,"2020-06-30":-0.626275,"2020-09-30":-0.436994,"2020-12-31":-1.026087,"2021-03-31":-0.829397,"2021-06-30":-1.1375,"2021-09-30":-1.854716,"2021-12-31":-2.134076,"2022-03-31":-2.167843,"2022-06-30":-1.878415,"2022-09-30":-2.140228,"2022-12-31":-2.084896,"2023-03-31":-1.891986,"2023-06-30":-1.192809,"2023-09-30":-0.613205,"2023-12-31":-1.694648,"2024-03-31":-0.93739,"2024-06-30":-1.810449,"2024-09-30":-2.349796,"2024-12-31":-1.794784,"2025-03-31":-3.467768,"2025-06-30":-4.053648,"2025-09-30":-4.382627,"2025-12-31":-4.141056,"2026-03-31":-3.154774,"2026-06-30":-2.538108},"total_debt":{"2017-06-30":879375000,"2017-09-30":906290000,"2017-12-31":1177744000,"2018-03-31":1221256000,"2018-06-30":1286106000,"2018-09-30":1305235000,"2018-12-31":1445825000,"2019-03-31":1433999000,"2019-06-30":1467050000,"2019-09-30":2087373000,"2019-12-31":1981174000,"2020-03-31":2136351000,"2020-06-30":2030904000,"2020-09-30":1542247000,"2020-12-31":1068712000,"2021-03-31":1504842000,"2021-06-30":1489379000,"2021-09-30":743988000,"2021-12-31":845517000,"2022-03-31":949143000,"2022-06-30":1003208000,"2022-09-30":1208668000,"2022-12-31":1178616000,"2023-03-31":1089189000,"2023-06-30":1098372000,"2023-09-30":1049306000,"2023-12-31":1065449000,"2024-03-31":1048597000,"2024-06-30":1053640000,"2024-09-30":1099785000,"2024-12-31":1067061000,"2025-03-31":1143887000,"2025-06-30":1120006000,"2025-09-30":1343307000,"2025-12-31":1513463000,"2026-03-31":1644980000,"2026-06-30":1679568000},"debt_ebit":{"2018-03-31":13.453512,"2018-06-30":13.463272,"2018-09-30":12.658543,"2018-12-31":13.319929,"2019-03-31":12.733528,"2019-06-30":12.422941,"2019-09-30":16.861393,"2019-12-31":14.677537,"2020-03-31":15.759333,"2020-06-30":15.188303,"2020-09-30":12.410753,"2020-12-31":8.856264,"2021-03-31":12.114134,"2021-06-30":11.073203,"2021-09-30":4.709768,"2021-12-31":5.04043,"2022-03-31":5.311644,"2022-06-30":5.407488,"2022-09-30":6.597497,"2022-12-31":6.268467,"2023-03-31":5.397984,"2023-06-30":5.218167,"2023-09-30":4.742433,"2023-12-31":5.578647,"2024-03-31":6.651171,"2024-06-30":6.966261,"2024-09-30":7.34782,"2024-12-31":6.510717,"2025-03-31":6.510604,"2025-06-30":6.582463,"2025-09-30":8.028659,"2025-12-31":8.030515,"2026-03-31":7.690236,"2026-06-30":7.56719},"net_debt_ebit":{"2018-03-31":13.304805,"2018-06-30":13.319177,"2018-09-30":12.490753,"2018-12-31":13.148462,"2019-03-31":12.629404,"2019-06-30":12.335823,"2019-09-30":16.748239,"2019-12-31":14.585264,"2020-03-31":15.072182,"2020-06-30":15.119194,"2020-09-30":11.591653,"2020-12-31":8.023551,"2021-03-31":12.031983,"2021-06-30":10.485952,"2021-09-30":4.607329,"2021-12-31":4.911253,"2022-03-31":5.00887,"2022-06-30":5.316863,"2022-09-30":6.183132,"2022-12-31":6.152582,"2023-03-31":5.321603,"2023-06-30":5.119526,"2023-09-30":4.583972,"2023-12-31":5.476577,"2024-03-31":5.244691,"2024-06-30":6.845387,"2024-09-30":7.287697,"2024-12-31":6.42014,"2025-03-31":6.455935,"2025-06-30":6.460311,"2025-09-30":7.538765,"2025-12-31":7.868468,"2026-03-31":7.595288,"2026-06-30":7.517202},"ebit_int":{"2018-03-31":2.389723,"2018-06-30":2.243471,"2018-09-30":2.162382,"2018-12-31":2.053656,"2019-03-31":1.958335,"2019-06-30":1.911369,"2019-09-30":1.882399,"2019-12-31":1.86092,"2020-03-31":1.744739,"2020-06-30":1.66151,"2020-09-30":1.543229,"2020-12-31":1.584925,"2021-03-31":1.743344,"2021-06-30":2.002367,"2021-09-30":2.457789,"2021-12-31":2.615081,"2022-03-31":2.751887,"2022-06-30":2.752879,"2022-09-30":2.548848,"2022-12-31":2.390569,"2023-03-31":2.434128,"2023-06-30":2.468107,"2023-09-30":2.607526,"2023-12-31":2.385757,"2024-03-31":2.034481,"2024-06-30":2.017406,"2024-09-30":2.03681,"2024-12-31":2.212438,"2025-03-31":2.324821,"2025-06-30":2.155735,"2025-09-30":1.880334,"2025-12-31":1.995025,"2026-03-31":2.146498,"2026-06-30":2.127504},"int_exp":{"2018-03-31":37986000,"2018-06-30":42580000,"2018-09-30":47684000,"2018-12-31":52855000,"2019-03-31":57506000,"2019-06-30":61784000,"2019-09-30":65765000,"2019-12-31":72534000,"2020-03-31":77697000,"2020-06-30":80478000,"2020-09-30":80524000,"2020-12-31":76138000,"2021-03-31":71255000,"2021-06-30":67172000,"2021-09-30":64272000,"2021-12-31":64146000,"2022-03-31":64934000,"2022-06-30":67392000,"2022-09-30":71876000,"2022-12-31":78652000,"2023-03-31":82895000,"2023-06-30":85284000,"2023-09-30":84854000,"2023-12-31":80053000,"2024-03-31":77492000,"2024-06-30":74972000,"2024-09-30":73485000,"2024-12-31":74078000,"2025-03-31":75574000,"2025-06-30":78929000,"2025-09-30":88981000,"2025-12-31":94467000,"2026-03-31":99653000,"2026-06-30":104326000},"equity_assets":{"2017-06-30":50.197294,"2017-09-30":50.809434,"2017-12-31":46.02316,"2018-03-31":46.566821,"2018-06-30":46.196192,"2018-09-30":47.143007,"2018-12-31":45.760152,"2019-03-31":46.692612,"2019-06-30":46.654908,"2019-09-30":40.66754,"2019-12-31":42.564432,"2020-03-31":37.28163,"2020-06-30":38.407622,"2020-09-30":52.130103,"2020-12-31":53.988827,"2021-03-31":54.981152,"2021-06-30":57.750399,"2021-09-30":56.686359,"2021-12-31":55.801871,"2022-03-31":56.148991,"2022-06-30":56.204892,"2022-09-30":54.22004,"2022-12-31":56.671667,"2023-03-31":57.707706,"2023-06-30":57.888397,"2023-09-30":58.495798,"2023-12-31":57.874253,"2024-03-31":58.326816,"2024-06-30":58.025813,"2024-09-30":56.981019,"2024-12-31":57.582532,"2025-03-31":56.32288,"2025-06-30":54.568578,"2025-09-30":52.2652,"2025-12-31":50.758431,"2026-03-31":49.485828,"2026-06-30":49.119532},"debt_equity":{"2017-06-30":81.931358,"2017-09-30":79.484202,"2017-12-31":99.234849,"2018-03-31":97.796869,"2018-06-30":98.890001,"2018-09-30":95.295791,"2018-12-31":102.027099,"2019-03-31":98.058857,"2019-06-30":97.887908,"2019-09-30":128.583335,"2019-12-31":118.802912,"2020-03-31":134.071884,"2020-06-30":127.598762,"2020-09-30":70.364596,"2020-12-31":46.483827,"2021-03-31":65.073348,"2021-06-30":58.300638,"2021-09-30":29.153089,"2021-12-31":32.806411,"2022-03-31":34.835525,"2022-06-30":35.845628,"2022-09-30":42.548365,"2022-12-31":38.106927,"2023-03-31":35.372386,"2023-06-30":35.345431,"2023-09-30":33.62324,"2023-12-31":34.941449,"2024-03-31":34.116004,"2024-06-30":34.49127,"2024-09-30":36.670819,"2024-12-31":35.524354,"2025-03-31":38.779327,"2025-06-30":38.531967,"2025-09-30":46.567288,"2025-12-31":52.152502,"2026-03-31":56.871314,"2026-06-30":58.29803},"debt_capital":{"2017-06-30":45.034214,"2017-09-30":44.28479,"2017-12-31":49.807978,"2018-03-31":49.443082,"2018-06-30":49.720952,"2018-09-30":48.795619,"2018-12-31":50.50169,"2019-03-31":49.509958,"2019-06-30":49.466341,"2019-09-30":56.252279,"2019-12-31":54.296769,"2020-03-31":57.278081,"2020-06-30":56.06303,"2020-09-30":41.302358,"2020-12-31":31.733078,"2021-03-31":39.420869,"2021-06-30":36.829061,"2021-09-30":22.572506,"2021-12-31":24.70243,"2022-03-31":25.835569,"2022-06-30":26.387031,"2022-09-30":29.848371,"2022-12-31":27.592336,"2023-03-31":26.129691,"2023-06-30":26.114979,"2023-09-30":25.162719,"2023-12-31":25.893785,"2024-03-31":25.437683,"2024-06-30":25.645731,"2024-09-30":26.831491,"2024-12-31":26.212524,"2025-03-31":27.943158,"2025-06-30":27.814495,"2025-09-30":31.771952,"2025-12-31":34.276467,"2026-03-31":36.253482,"2026-06-30":36.82802},"debt_assets":{"2017-06-30":41.127325,"2017-09-30":40.385473,"2017-12-31":45.671013,"2018-03-31":45.540893,"2018-06-30":45.683415,"2018-09-30":44.925301,"2018-12-31":46.687755,"2019-03-31":45.786242,"2019-06-30":45.669513,"2019-09-30":52.29168,"2019-12-31":50.567785,"2020-03-31":49.984184,"2020-06-30":49.007651,"2020-09-30":36.681136,"2020-12-31":25.096073,"2021-03-31":35.778077,"2021-06-30":33.668851,"2021-09-30":16.525825,"2021-12-31":18.306591,"2022-03-31":19.559796,"2022-06-30":20.146996,"2022-09-30":23.069741,"2022-12-31":21.595831,"2023-03-31":20.412593,"2023-06-30":20.460904,"2023-09-30":19.668183,"2023-12-31":20.222103,"2024-03-31":19.898779,"2024-06-30":20.01384,"2024-09-30":20.895406,"2024-12-31":20.455822,"2025-03-31":21.841634,"2025-06-30":21.026347,"2025-09-30":24.338486,"2025-12-31":26.471792,"2026-03-31":28.14324,"2026-06-30":28.63572},"net_debt_equity":{"2017-06-30":0.786003,"2017-09-30":0.782828,"2017-12-31":0.984466,"2018-03-31":0.967159,"2018-06-30":0.978316,"2018-09-30":0.940326,"2018-12-31":1.007137,"2019-03-31":0.97257,"2019-06-30":0.972014,"2019-09-30":1.277204,"2019-12-31":1.18056,"2020-03-31":1.28226,"2020-06-30":1.270182,"2020-09-30":0.657206,"2020-12-31":0.421132,"2021-03-31":0.646321,"2021-06-30":0.552088,"2021-09-30":0.28519,"2021-12-31":0.319656,"2022-03-31":0.328498,"2022-06-30":0.352449,"2022-09-30":0.398761,"2022-12-31":0.374024,"2023-03-31":0.348719,"2023-06-30":0.346773,"2023-09-30":0.324998,"2023-12-31":0.343021,"2024-03-31":0.269017,"2024-06-30":0.338928,"2024-09-30":0.363708,"2024-12-31":0.350301,"2025-03-31":0.384537,"2025-06-30":0.378169,"2025-09-30":0.437258,"2025-12-31":0.511001,"2026-03-31":0.561691,"2026-06-30":0.579129},"net_debt_capital":{"2017-06-30":43.203297,"2017-09-30":43.615453,"2017-12-31":49.412345,"2018-03-31":48.896569,"2018-06-30":49.188796,"2018-09-30":48.148829,"2018-12-31":49.851585,"2019-03-31":49.105109,"2019-06-30":49.119448,"2019-09-30":55.87478,"2019-12-31":53.955423,"2020-03-31":54.780593,"2020-06-30":55.807932,"2020-09-30":38.576438,"2020-12-31":28.749365,"2021-03-31":39.153539,"2021-06-30":34.875886,"2021-09-30":22.081546,"2021-12-31":24.069354,"2022-03-31":24.362891,"2022-06-30":25.944804,"2022-09-30":27.973704,"2022-12-31":27.082238,"2023-03-31":25.759957,"2023-06-30":25.621316,"2023-09-30":24.321944,"2023-12-31":25.420019,"2024-03-31":20.058541,"2024-06-30":25.200745,"2024-09-30":26.611942,"2024-12-31":25.847854,"2025-03-31":27.708525,"2025-06-30":27.29834,"2025-09-30":29.833289,"2025-12-31":33.584806,"2026-03-31":35.805873,"2026-06-30":36.584739},"ebit":{"2018-03-31":90776000,"2018-06-30":95527000,"2018-09-30":103111000,"2018-12-31":108546000,"2019-03-31":112616000,"2019-06-30":118092000,"2019-09-30":123796000,"2019-12-31":134980000,"2020-03-31":135561000,"2020-06-30":133715000,"2020-09-30":124267000,"2020-12-31":120673000,"2021-03-31":124222000,"2021-06-30":134503000,"2021-09-30":157967000,"2021-12-31":167747000,"2022-03-31":178691000,"2022-06-30":185522000,"2022-09-30":183201000,"2022-12-31":188023000,"2023-03-31":201777000,"2023-06-30":210490000,"2023-09-30":221259000,"2023-12-31":190987000,"2024-03-31":157656000,"2024-06-30":151249000,"2024-09-30":149675000,"2024-12-31":163893000,"2025-03-31":175696000,"2025-06-30":170150000,"2025-09-30":167314000,"2025-12-31":188464000,"2026-03-31":213905000,"2026-06-30":221954000},"cfo_liab":{"2018-06-30":0.079367,"2018-09-30":0.083692,"2018-12-31":0.081646,"2019-03-31":0.081679,"2019-06-30":0.083436,"2019-09-30":0.064255,"2019-12-31":0.068896,"2020-03-31":0.065137,"2020-06-30":0.07149,"2020-09-30":0.095015,"2020-12-31":0.100611,"2021-03-31":0.111179,"2021-06-30":0.116808,"2021-09-30":0.130684,"2021-12-31":0.130458,"2022-03-31":0.128626,"2022-06-30":0.131101,"2022-09-30":0.113441,"2022-12-31":0.116584,"2023-03-31":0.128918,"2023-06-30":0.130336,"2023-09-30":0.131548,"2023-12-31":0.130676,"2024-03-31":0.130395,"2024-06-30":0.135215,"2024-09-30":0.128439,"2024-12-31":0.133134,"2025-03-31":0.128385,"2025-06-30":0.123077,"2025-09-30":0.111235,"2025-12-31":0.111594,"2026-03-31":0.107707,"2026-06-30":0.099055},"cfo_capex":{"2018-06-30":24.990346,"2018-09-30":16.45599,"2018-12-31":24.842034,"2019-03-31":31.608286,"2019-06-30":26.014943,"2019-09-30":29.855676,"2019-12-31":29.174025,"2020-03-31":32.219286,"2020-06-30":22.108156,"2020-09-30":19.614289,"2020-12-31":16.567463,"2021-03-31":15.753308,"2021-06-30":23.874128,"2021-09-30":50.428263,"2021-12-31":153.277222,"2022-03-31":242.09309,"2022-06-30":14.224624,"2022-09-30":13.101408,"2022-12-31":8.156881,"2023-03-31":5.872496,"2023-06-30":7.485659,"2023-09-30":6.503721,"2023-12-31":5.860806,"2024-03-31":7.91589,"2024-06-30":10.765667,"2024-09-30":10.05282,"2024-12-31":16.448526,"2025-03-31":9.883439,"2025-06-30":9.260453,"2025-09-30":9.431422,"2025-12-31":10.082004,"2026-03-31":18.187358,"2026-06-30":10.922697},"cash_assets":{"2017-06-30":1.672079,"2017-09-30":0.610401,"2017-12-31":0.362772,"2018-03-31":0.503381,"2018-06-30":0.488943,"2018-09-30":0.595489,"2018-12-31":0.601008,"2019-03-31":0.3744,"2019-06-30":0.320267,"2019-09-30":0.35092,"2019-12-31":0.317903,"2020-03-31":2.179453,"2020-06-30":0.222994,"2020-09-30":2.420924,"2020-12-31":2.359667,"2021-03-31":0.242627,"2021-06-30":1.785577,"2021-09-30":0.359442,"2021-12-31":0.469163,"2022-03-31":1.114946,"2022-06-30":0.337648,"2022-09-30":1.448926,"2022-12-31":0.399241,"2023-03-31":0.288838,"2023-06-30":0.386781,"2023-09-30":0.657183,"2023-12-31":0.369994,"2024-03-31":4.207866,"2024-06-30":0.347266,"2024-09-30":0.170977,"2024-12-31":0.284582,"2025-03-31":0.1834,"2025-06-30":0.390187,"2025-09-30":1.485087,"2025-12-31":0.534171,"2026-03-31":0.347475,"2026-06-30":0.189164},"cash_debt":{"2017-06-30":0.040656,"2017-09-30":0.015114,"2017-12-31":0.007943,"2018-03-31":0.011053,"2018-06-30":0.010703,"2018-09-30":0.013255,"2018-12-31":0.012873,"2019-03-31":0.008177,"2019-06-30":0.007013,"2019-09-30":0.006711,"2019-12-31":0.006287,"2020-03-31":0.043603,"2020-06-30":0.00455,"2020-09-30":0.065999,"2020-12-31":0.094025,"2021-03-31":0.006781,"2021-06-30":0.053034,"2021-09-30":0.02175,"2021-12-31":0.025628,"2022-03-31":0.057002,"2022-06-30":0.016759,"2022-09-30":0.062806,"2022-12-31":0.018487,"2023-03-31":0.01415,"2023-06-30":0.018903,"2023-09-30":0.033414,"2023-12-31":0.018297,"2024-03-31":0.211464,"2024-06-30":0.017351,"2024-09-30":0.008183,"2024-12-31":0.013912,"2025-03-31":0.008397,"2025-06-30":0.018557,"2025-09-30":0.061018,"2025-12-31":0.020179,"2026-03-31":0.012347,"2026-06-30":0.006606},"fcf_debt":{"2018-06-30":0.083083,"2018-09-30":0.085697,"2018-12-31":0.084974,"2019-03-31":0.086041,"2019-06-30":0.087865,"2019-09-30":0.067336,"2019-12-31":0.07183,"2020-03-31":0.070773,"2020-06-30":0.076205,"2020-09-30":0.104233,"2020-12-31":0.157406,"2021-03-31":0.118549,"2021-06-30":0.127749,"2021-09-30":0.30747,"2021-12-31":0.287799,"2022-03-31":0.26468,"2022-06-30":0.244545,"2022-09-30":0.193415,"2022-12-31":0.190512,"2023-03-31":0.206582,"2023-06-30":0.216576,"2023-09-30":0.218501,"2023-12-31":0.211012,"2024-03-31":0.22293,"2024-06-30":0.240638,"2024-09-30":0.223475,"2024-12-31":0.243152,"2025-03-31":0.217534,"2025-06-30":0.224558,"2025-09-30":0.185568,"2025-12-31":0.17826,"2026-03-31":0.174718,"2026-06-30":0.153079},"liab_equity":{"2017-06-30":0.905034,"2017-09-30":0.886968,"2017-12-31":1.090772,"2018-03-31":1.069846,"2018-06-30":1.07835,"2018-09-30":1.03892,"2018-12-31":1.106399,"2019-03-31":1.066693,"2019-06-30":1.072046,"2019-09-30":1.394198,"2019-12-31":1.282574,"2020-03-31":1.50338,"2020-06-30":1.42458,"2020-09-30":0.81338,"2020-12-31":0.773954,"2021-03-31":0.740897,"2021-06-30":0.665493,"2021-09-30":0.699782,"2021-12-31":0.728482,"2022-03-31":0.719801,"2022-06-30":0.719194,"2022-09-30":0.785388,"2022-12-31":0.709719,"2023-03-31":0.683147,"2023-06-30":0.677885,"2023-09-30":0.659954,"2023-12-31":0.680298,"2024-03-31":0.6676,"2024-06-30":0.676688,"2024-09-30":0.708528,"2024-12-31":0.690802,"2025-03-31":0.731039,"2025-06-30":0.788132,"2025-09-30":0.868998,"2025-12-31":0.924814,"2026-03-31":0.97622,"2026-06-30":0.991732},"ar_turnover":{"2018-06-30":3.976218,"2018-09-30":3.946181,"2018-12-31":3.916695,"2019-03-31":3.84862,"2019-06-30":3.771679,"2019-09-30":3.769947,"2019-12-31":3.886241,"2020-03-31":3.89298,"2020-06-30":3.79071,"2020-09-30":3.627909,"2020-12-31":3.4464,"2021-03-31":7.587873,"2021-06-30":7.250573,"2021-09-30":7.567263,"2021-12-31":3.496728,"2022-03-31":6.505238,"2022-06-30":6.520802,"2022-09-30":5.945801,"2022-12-31":3.227314,"2023-03-31":3.300914,"2023-06-30":3.252848,"2023-09-30":3.193385,"2023-12-31":3.071452,"2024-03-31":2.947884,"2024-06-30":2.81766,"2024-09-30":2.734355,"2024-12-31":2.737754,"2025-03-31":2.757099},"dso":{"2018-06-30":91.795762,"2018-09-30":92.494483,"2018-12-31":93.190819,"2019-03-31":94.839196,"2019-06-30":96.773884,"2019-09-30":96.818339,"2019-12-31":93.921097,"2020-03-31":93.758506,"2020-06-30":96.288039,"2020-09-30":100.608924,"2020-12-31":105.907615,"2021-03-31":48.103074,"2021-06-30":50.340848,"2021-09-30":48.234085,"2021-12-31":104.383293,"2022-03-31":56.108633,"2022-06-30":55.974709,"2022-09-30":61.38786,"2022-12-31":113.097128,"2023-03-31":110.575435,"2023-06-30":112.209361,"2023-09-30":114.298775,"2023-12-31":118.836309,"2024-03-31":123.817634,"2024-06-30":129.54013,"2024-09-30":133.486672,"2024-12-31":133.320941,"2025-03-31":132.385521},"asset_turnover":{"2018-06-30":0.084115,"2018-09-30":0.086944,"2018-12-31":0.083685,"2019-03-31":0.086115,"2019-06-30":0.087047,"2019-09-30":0.080317,"2019-12-31":0.085197,"2020-03-31":0.083342,"2020-06-30":0.086981,"2020-09-30":0.079128,"2020-12-31":0.078675,"2021-03-31":0.07691,"2021-06-30":0.077149,"2021-09-30":0.085575,"2021-12-31":0.086261,"2022-03-31":0.086994,"2022-06-30":0.086626,"2022-09-30":0.079666,"2022-12-31":0.080886,"2023-03-31":0.084933,"2023-06-30":0.085818,"2023-09-30":0.085117,"2023-12-31":0.082579,"2024-03-31":0.080951,"2024-06-30":0.080096,"2024-09-30":0.080139,"2024-12-31":0.082364,"2025-03-31":0.082827,"2025-06-30":0.083504,"2025-09-30":0.083092,"2025-12-31":0.083071,"2026-03-31":0.084252,"2026-06-30":0.085092},"mcap":{"2020-09-30":1787954070,"2020-12-31":2126564220,"2021-03-31":2696082370,"2021-06-30":3721943010,"2021-09-30":4008799300,"2021-12-31":4030346060,"2022-03-31":3656812500,"2022-06-30":3571197480,"2022-09-30":2688475950,"2022-12-31":2632228430,"2023-03-31":3184323030,"2023-06-30":2891495120,"2023-09-30":2677989600,"2023-12-31":3230713080,"2024-03-31":2952776450,"2024-06-30":2991764790,"2024-09-30":3572207650,"2024-12-31":2991608360,"2025-03-31":3221803920,"2025-06-30":3035536500,"2025-09-30":3381289920,"2025-12-31":3325017510,"2026-03-31":3503656170,"2026-06-30":3964671360},"ev_cash":{"2017-06-30":35752000,"2017-09-30":13698000,"2017-12-31":9355000,"2018-03-31":13499000,"2018-06-30":13765000,"2018-09-30":17301000,"2018-12-31":18612000,"2019-03-31":11726000,"2019-06-30":10288000,"2019-09-30":14008000,"2019-12-31":12455000,"2020-03-31":93151000,"2020-06-30":9241000,"2020-09-30":101787000,"2020-12-31":100486000,"2021-03-31":10205000,"2021-06-30":78987000,"2021-09-30":16182000,"2021-12-31":21669000,"2022-03-31":54103000,"2022-06-30":16813000,"2022-09-30":75912000,"2022-12-31":21789000,"2023-03-31":15412000,"2023-06-30":20763000,"2023-09-30":35061000,"2023-12-31":19494000,"2024-03-31":221740000,"2024-06-30":18282000,"2024-09-30":8999000,"2024-12-31":14845000,"2025-03-31":9605000,"2025-06-30":20784000,"2025-09-30":81966000,"2025-12-31":30540000,"2026-03-31":20310000,"2026-06-30":11095000},"ev_pref":{"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2017-06-30":93491000,"2017-09-30":92552000,"2017-12-31":97376000,"2018-03-31":96912000,"2018-06-30":112277000,"2018-09-30":112704000,"2018-12-31":111821000,"2019-03-31":109640000,"2019-06-30":106934000,"2019-09-30":105138000,"2019-12-31":111406000,"2020-03-31":106542000,"2020-06-30":106479000,"2020-09-30":229913000,"2020-12-31":179976000,"2021-03-31":180165000,"2021-06-30":168855000,"2021-09-30":164121000,"2021-12-31":163846000,"2022-03-31":166679000,"2022-06-30":167952000,"2022-09-30":167455000,"2022-12-31":169587000,"2023-03-31":153110000,"2023-06-30":154061000,"2023-09-30":154697000,"2023-12-31":145100000,"2024-03-31":144082000,"2024-06-30":142608000,"2024-09-30":139285000,"2024-12-31":137679000,"2025-03-31":131080000,"2025-06-30":129128000,"2025-09-30":127851000,"2025-12-31":131466000,"2026-03-31":128889000,"2026-06-30":127104000},"ev_debt":{"2017-06-30":879375000,"2017-09-30":906290000,"2017-12-31":1177744000,"2018-03-31":1221256000,"2018-06-30":1286106000,"2018-09-30":1305235000,"2018-12-31":1445825000,"2019-03-31":1433999000,"2019-06-30":1467050000,"2019-09-30":2087373000,"2019-12-31":1981174000,"2020-03-31":2136351000,"2020-06-30":2030904000,"2020-09-30":1542247000,"2020-12-31":1068712000,"2021-03-31":1504842000,"2021-06-30":1489379000,"2021-09-30":743988000,"2021-12-31":845517000,"2022-03-31":949143000,"2022-06-30":1003208000,"2022-09-30":1208668000,"2022-12-31":1178616000,"2023-03-31":1089189000,"2023-06-30":1098372000,"2023-09-30":1049306000,"2023-12-31":1065449000,"2024-03-31":1048597000,"2024-06-30":1053640000,"2024-09-30":1099785000,"2024-12-31":1067061000,"2025-03-31":1143887000,"2025-06-30":1120006000,"2025-09-30":1343307000,"2025-12-31":1513463000,"2026-03-31":1644980000,"2026-06-30":1679568000},"ev":{"2020-09-30":3458327070,"2020-12-31":3274766220,"2021-03-31":4370884370,"2021-06-30":5301190010,"2021-09-30":4900726300,"2021-12-31":5018040060,"2022-03-31":4718531500,"2022-06-30":4725544480,"2022-09-30":3988686950,"2022-12-31":3958642430,"2023-03-31":4411210030,"2023-06-30":4123165120,"2023-09-30":3846931600,"2023-12-31":4421768080,"2024-03-31":3923715450,"2024-06-30":4169730790,"2024-09-30":4802278650,"2024-12-31":4181503360,"2025-03-31":4487165920,"2025-06-30":4263886500,"2025-09-30":4770481920,"2025-12-31":4939406510,"2026-03-31":5257215170,"2026-06-30":5760248360},"capital":{"2017-06-30":1952682000,"2017-09-30":2046504000,"2017-12-31":2364569000,"2018-03-31":2470024000,"2018-06-30":2586648000,"2018-09-30":2674902000,"2018-12-31":2862924000,"2019-03-31":2896385000,"2019-06-30":2965754000,"2019-09-30":3710735000,"2019-12-31":3648788000,"2020-03-31":3729788000,"2020-06-30":3622537000,"2020-09-30":3734041000,"2020-12-31":3367817000,"2021-03-31":3817374000,"2021-06-30":4044032000,"2021-09-30":3295992000,"2021-12-31":3422809000,"2022-03-31":3673784000,"2022-06-30":3801898000,"2022-09-30":4049360000,"2022-12-31":4271534000,"2023-03-31":4168396000,"2023-06-30":4205908000,"2023-09-30":4170082000,"2023-12-31":4114690000,"2024-03-31":4122219000,"2024-06-30":4108442000,"2024-09-30":4098859000,"2024-12-31":4070806000,"2025-03-31":4093621000,"2025-06-30":4026699000,"2025-09-30":4227965000,"2025-12-31":4415458000,"2026-03-31":4537440000,"2026-06-30":4560571000},"debt_capital_ev":{"2017-06-30":45.034214,"2017-09-30":44.28479,"2017-12-31":49.807978,"2018-03-31":49.443082,"2018-06-30":49.720952,"2018-09-30":48.795619,"2018-12-31":50.50169,"2019-03-31":49.509958,"2019-06-30":49.466341,"2019-09-30":56.252279,"2019-12-31":54.296769,"2020-03-31":57.278081,"2020-06-30":56.06303,"2020-09-30":41.302358,"2020-12-31":31.733078,"2021-03-31":39.420869,"2021-06-30":36.829061,"2021-09-30":22.572506,"2021-12-31":24.70243,"2022-03-31":25.835569,"2022-06-30":26.387031,"2022-09-30":29.848371,"2022-12-31":27.592336,"2023-03-31":26.129691,"2023-06-30":26.114979,"2023-09-30":25.162719,"2023-12-31":25.893785,"2024-03-31":25.437683,"2024-06-30":25.645731,"2024-09-30":26.831491,"2024-12-31":26.212524,"2025-03-31":27.943158,"2025-06-30":27.814495,"2025-09-30":31.771952,"2025-12-31":34.276467,"2026-03-31":36.253482,"2026-06-30":36.82802},"debt_ev":{"2020-09-30":0.445952,"2020-12-31":0.326348,"2021-03-31":0.344288,"2021-06-30":0.280952,"2021-09-30":0.151812,"2021-12-31":0.168495,"2022-03-31":0.201152,"2022-06-30":0.212295,"2022-09-30":0.303024,"2022-12-31":0.297732,"2023-03-31":0.246914,"2023-06-30":0.26639,"2023-09-30":0.272764,"2023-12-31":0.240955,"2024-03-31":0.267246,"2024-06-30":0.252688,"2024-09-30":0.229013,"2024-12-31":0.255186,"2025-03-31":0.254924,"2025-06-30":0.262673,"2025-09-30":0.281587,"2025-12-31":0.306406,"2026-03-31":0.3129,"2026-06-30":0.291579},"ev_sales":{"2020-09-30":10.664731,"2020-12-31":10.181559,"2021-03-31":13.403345,"2021-06-30":16.040298,"2021-09-30":13.155429,"2021-12-31":13.106176,"2022-03-31":11.975391,"2022-06-30":11.602892,"2022-09-30":10.279591,"2022-12-31":9.71415,"2023-03-31":10.195464,"2023-06-30":9.286324,"2023-09-30":8.5483,"2023-12-31":9.983942,"2024-03-31":9.140607,"2024-06-30":9.79233,"2024-09-30":11.30826,"2024-12-31":9.683889,"2025-03-31":10.312384,"2025-06-30":9.642374,"2025-09-30":10.649039,"2025-12-31":10.876444,"2026-03-31":11.261061,"2026-06-30":12.096991},"ev_ebit":{"2020-09-30":27.829811,"2020-12-31":27.137522,"2021-03-31":35.186073,"2021-06-30":39.413173,"2021-09-30":31.023735,"2021-12-31":29.914336,"2022-03-31":26.406095,"2022-06-30":25.471612,"2022-09-30":21.77219,"2022-12-31":21.054033,"2023-03-31":21.861808,"2023-06-30":19.588413,"2023-09-30":17.386554,"2023-12-31":23.152194,"2024-03-31":24.887828,"2024-06-30":27.56865,"2024-09-30":32.084708,"2024-12-31":25.513618,"2025-03-31":25.539374,"2025-06-30":25.059574,"2025-09-30":28.51215,"2025-12-31":26.208753,"2026-03-31":24.577337,"2026-06-30":25.952442},"ev_cfo":{"2020-09-30":20.41648,"2020-12-31":18.291922,"2021-03-31":22.9456,"2021-06-30":26.694816,"2021-09-30":20.998733,"2021-12-31":20.487064,"2022-03-31":18.704958,"2022-06-30":17.907862,"2022-09-30":15.759768,"2022-12-31":15.468643,"2023-03-31":16.266363,"2023-06-30":15.01741,"2023-09-30":14.198882,"2023-12-31":16.312033,"2024-03-31":14.664532,"2024-06-30":14.918056,"2024-09-30":17.595663,"2024-12-31":15.136499,"2025-03-31":16.208225,"2025-06-30":15.122685,"2025-09-30":17.108313,"2025-12-31":16.492396,"2026-03-31":17.286136,"2026-06-30":20.35294},"ev_fcf":{"2020-09-30":21.513297,"2020-12-31":19.466932,"2021-03-31":24.500885,"2021-06-30":27.861847,"2021-09-30":21.423565,"2021-12-31":20.621602,"2022-03-31":18.782542,"2022-06-30":19.261992,"2022-09-30":17.062077,"2022-12-31":17.63001,"2023-03-31":19.604768,"2023-06-30":17.33289,"2023-09-30":16.778752,"2023-12-31":19.667862,"2024-03-31":16.784943,"2024-06-30":16.445658,"2024-09-30":19.539329,"2024-12-31":16.116302,"2025-03-31":18.032769,"2025-06-30":16.953419,"2025-09-30":19.137426,"2025-12-31":18.308338,"2026-03-31":18.291883,"2026-06-30":22.40409},"mcap_dil":{"2020-09-30":1212040515,"2020-12-31":1655988290,"2021-03-31":2153960192.5,"2021-06-30":3482308442.5,"2021-09-30":3975716855,"2021-12-31":4019046755,"2022-03-31":3604127312.5,"2022-06-30":3571244190,"2022-09-30":2723515512.5,"2022-12-31":2922286117.5,"2023-03-31":3159586237.5,"2023-06-30":2929612620,"2023-09-30":2761215600,"2023-12-31":3380066445,"2024-03-31":3076765325,"2024-06-30":3116994960,"2024-09-30":3724584600,"2024-12-31":3118535940,"2025-03-31":3352607220,"2025-06-30":3160505812.5,"2025-09-30":3522020637.5,"2025-12-31":3428851027.5,"2026-03-31":3619556482.5,"2026-06-30":4111169985},"ev_dil":{"2020-09-30":2882413515,"2020-12-31":2804190290,"2021-03-31":3828762192.5,"2021-06-30":5061555442.5,"2021-09-30":4867643855,"2021-12-31":5006740755,"2022-03-31":4665846312.5,"2022-06-30":4725591190,"2022-09-30":4023726512.5,"2022-12-31":4248700117.5,"2023-03-31":4386473237.5,"2023-06-30":4161282620,"2023-09-30":3930157600,"2023-12-31":4571121445,"2024-03-31":4047704325,"2024-06-30":4294960960,"2024-09-30":4954655600,"2024-12-31":4308430940,"2025-03-31":4617969220,"2025-06-30":4388855812.5,"2025-09-30":4911212637.5,"2025-12-31":5043240027.5,"2026-03-31":5373115482.5,"2026-06-30":5906746985},"ev_per_share":{"2020-09-30":32.088993,"2020-12-31":30.151886,"2021-03-31":29.975958,"2021-06-30":33.428489,"2021-09-30":30.391159,"2021-12-31":30.902496,"2022-03-31":27.961668,"2022-06-30":27.470422,"2022-09-30":23.040678,"2022-12-31":24.378429,"2023-03-31":23.563779,"2023-06-30":22.016869,"2023-09-30":20.541948,"2023-12-31":23.568433,"2024-03-31":20.822647,"2024-06-30":22.118593,"2024-09-30":25.475333,"2024-12-31":22.168224,"2025-03-31":23.732452,"2025-06-30":22.544739,"2025-09-30":25.211832,"2025-12-31":25.803621,"2026-03-31":27.414026,"2026-06-30":30.031325},"sales_base":{"2018-03-31":194967000,"2018-06-30":208328000,"2018-09-30":223857000,"2018-12-31":237479000,"2019-03-31":250320000,"2019-06-30":262341000,"2019-09-30":276978000,"2019-12-31":298815000,"2020-03-31":308616000,"2020-06-30":319934000,"2020-09-30":324277000,"2020-12-31":321637000,"2021-03-31":326104000,"2021-06-30":330492000,"2021-09-30":372525000,"2021-12-31":382876000,"2022-03-31":394019000,"2022-06-30":407273000,"2022-09-30":388020000,"2022-12-31":407513000,"2023-03-31":432664000,"2023-06-30":444004000,"2023-09-30":450023000,"2023-12-31":442888000,"2024-03-31":429262000,"2024-06-30":425816000,"2024-09-30":424670000,"2024-12-31":431800000,"2025-03-31":435124000,"2025-06-30":442203000,"2025-09-30":447973000,"2025-12-31":454138000,"2026-03-31":466849000,"2026-06-30":476172000},"ebit_base":{"2018-03-31":90776000,"2018-06-30":95527000,"2018-09-30":103111000,"2018-12-31":108546000,"2019-03-31":112616000,"2019-06-30":118092000,"2019-09-30":123796000,"2019-12-31":134980000,"2020-03-31":135561000,"2020-06-30":133715000,"2020-09-30":124267000,"2020-12-31":120673000,"2021-03-31":124222000,"2021-06-30":134503000,"2021-09-30":157967000,"2021-12-31":167747000,"2022-03-31":178691000,"2022-06-30":185522000,"2022-09-30":183201000,"2022-12-31":188023000,"2023-03-31":201777000,"2023-06-30":210490000,"2023-09-30":221259000,"2023-12-31":190987000,"2024-03-31":157656000,"2024-06-30":151249000,"2024-09-30":149675000,"2024-12-31":163893000,"2025-03-31":175696000,"2025-06-30":170150000,"2025-09-30":167314000,"2025-12-31":188464000,"2026-03-31":213905000,"2026-06-30":221954000},"cfo_base":{"2018-06-30":111307000,"2018-09-30":119092000,"2018-12-31":128011000,"2019-03-31":127413000,"2019-06-30":134055000,"2019-09-30":145427000,"2019-12-31":147358000,"2020-03-31":156038000,"2020-06-30":162097000,"2020-09-30":169389000,"2020-12-31":179028000,"2021-03-31":190489000,"2021-06-30":198585000,"2021-09-30":233382000,"2021-12-31":244937000,"2022-03-31":252261000,"2022-06-30":263881000,"2022-09-30":253093000,"2022-12-31":255914000,"2023-03-31":271186000,"2023-06-30":274559000,"2023-09-30":270932000,"2023-12-31":271074000,"2024-03-31":267565000,"2024-06-30":279509000,"2024-09-30":272924000,"2024-12-31":276253000,"2025-03-31":276845000,"2025-06-30":281953000,"2025-09-30":278840000,"2025-12-31":299496000,"2026-03-31":304129000,"2026-06-30":283018000},"fcf_base":{"2018-06-30":106853000,"2018-09-30":111855000,"2018-12-31":122858000,"2019-03-31":123382000,"2019-06-30":128902000,"2019-09-30":140556000,"2019-12-31":142307000,"2020-03-31":151195000,"2020-06-30":154765000,"2020-09-30":160753000,"2020-12-31":168222000,"2021-03-31":178397000,"2021-06-30":190267000,"2021-09-30":228754000,"2021-12-31":243339000,"2022-03-31":251219000,"2022-06-30":245330000,"2022-09-30":233775000,"2022-12-31":224540000,"2023-03-31":225007000,"2023-06-30":237881000,"2023-09-30":229274000,"2023-12-31":224822000,"2024-03-31":233764000,"2024-06-30":253546000,"2024-09-30":245775000,"2024-12-31":259458000,"2025-03-31":248834000,"2025-06-30":251506000,"2025-09-30":249275000,"2025-12-31":269790000,"2026-03-31":287407000,"2026-06-30":257107000},"pe":{"2020-09-30":28.978166,"2020-12-31":45.534884,"2021-03-31":38.520833,"2021-06-30":48.895833,"2021-09-30":42.862069,"2021-12-31":37.044776,"2022-03-31":31.867647,"2022-06-30":28.054054,"2022-09-30":21.569444,"2022-12-31":22.513889,"2023-03-31":22.090909,"2023-06-30":17.348315,"2023-09-30":14.444444,"2023-12-31":21,"2024-03-31":16.322917,"2024-06-30":19.120482,"2024-09-30":24.934211,"2024-12-31":18.229885,"2025-03-31":27.934426,"2025-06-30":30.865385,"2025-09-30":38.021277,"2025-12-31":34.74,"2026-03-31":28.107692,"2026-06-30":27.197368},"pe_avg":{"2020-09-30":29.117904,"2020-12-31":41.031977,"2021-03-31":37.487351,"2021-06-30":39.700711,"2021-09-30":35.931698,"2021-12-31":34.200344,"2022-03-31":35.022907,"2022-06-30":32.066008,"2022-09-30":30.948899,"2022-12-31":27.836538,"2023-03-31":24.51409,"2023-06-30":19.828493,"2023-09-30":16.699301,"2023-12-31":19.505691,"2024-03-31":16.416289,"2024-06-30":18.715714,"2024-09-30":21.169291,"2024-12-31":18.987594,"2025-03-31":27.260466,"2025-06-30":32.413769,"2025-09-30":35.594809,"2025-12-31":33.75224,"2026-03-31":26.934661,"2026-06-30":24.385144},"pe_high":{"2020-09-30":29.257642,"2020-12-31":45.813953,"2021-03-31":41.041667,"2021-06-30":52.4375,"2021-09-30":47.965517,"2021-12-31":41.522388,"2022-03-31":40.911765,"2022-06-30":37.594595,"2022-09-30":36.930556,"2022-12-31":33.680556,"2023-03-31":29.441558,"2023-06-30":25.47191,"2023-09-30":18.565657,"2023-12-31":22.414634,"2024-03-31":18.28125,"2024-06-30":21.144578,"2024-09-30":24.934211,"2024-12-31":21.781609,"2025-03-31":31.065574,"2025-06-30":36.442308,"2025-09-30":39.957447,"2025-12-31":37.66,"2026-03-31":30.538462,"2026-06-30":27.907895},"pe_low":{"2020-09-30":28.978166,"2020-12-31":38.302326,"2021-03-31":34.3125,"2021-06-30":34.3125,"2021-09-30":28.396552,"2021-12-31":26.910448,"2022-03-31":27.058824,"2022-06-30":27.067568,"2022-09-30":21.569444,"2022-12-31":21.486111,"2023-03-31":20.090909,"2023-06-30":17.078652,"2023-09-30":14.444444,"2023-12-31":16.804878,"2024-03-31":14.354167,"2024-06-30":16.60241,"2024-09-30":18.131579,"2024-12-31":16.425287,"2025-03-31":23.42623,"2025-06-30":28.307692,"2025-09-30":31.319149,"2025-12-31":29.44,"2026-03-31":22.646154,"2026-06-30":20.723684},"pb":{"2020-09-30":0.815749,"2020-12-31":0.924953,"2021-03-31":1.165857,"2021-06-30":1.456927,"2021-09-30":1.570844,"2021-12-31":1.563791,"2022-03-31":1.342126,"2022-06-30":1.276025,"2022-09-30":0.946416,"2022-12-31":0.85105,"2023-03-31":1.034137,"2023-06-30":0.930478,"2023-09-30":0.858117,"2023-12-31":1.059514,"2024-03-31":0.960683,"2024-06-30":0.979365,"2024-09-30":1.191104,"2024-12-31":0.995959,"2025-03-31":1.092235,"2025-06-30":1.044326,"2025-09-30":1.172163,"2025-12-31":1.14577,"2026-03-31":1.211307,"2026-06-30":1.376143},"pb_avg":{"2020-09-30":0.819683,"2020-12-31":0.833485,"2021-03-31":1.134578,"2021-06-30":1.182944,"2021-09-30":1.316854,"2021-12-31":1.443717,"2022-03-31":1.475012,"2022-06-30":1.458506,"2022-09-30":1.357964,"2022-12-31":1.052252,"2023-03-31":1.147573,"2023-06-30":1.063503,"2023-09-30":0.992073,"2023-12-31":0.984121,"2024-03-31":0.966178,"2024-06-30":0.958632,"2024-09-30":1.011254,"2024-12-31":1.037356,"2025-03-31":1.065884,"2025-06-30":1.096716,"2025-09-30":1.097357,"2025-12-31":1.113192,"2026-03-31":1.160755,"2026-06-30":1.233849},"pb_high":{"2020-09-30":0.823617,"2020-12-31":0.930622,"2021-03-31":1.242152,"2021-06-30":1.562456,"2021-09-30":1.757879,"2021-12-31":1.752807,"2022-03-31":1.723025,"2022-06-30":1.709971,"2022-09-30":1.620425,"2022-12-31":1.273163,"2023-03-31":1.378242,"2023-06-30":1.366188,"2023-09-30":1.10295,"2023-12-31":1.130886,"2024-03-31":1.07594,"2024-06-30":1.08304,"2024-09-30":1.191104,"2024-12-31":1.190002,"2025-03-31":1.214663,"2025-06-30":1.233021,"2025-09-30":1.231854,"2025-12-31":1.242075,"2026-03-31":1.316061,"2026-06-30":1.412094},"pb_low":{"2020-09-30":0.815749,"2020-12-31":0.778038,"2021-03-31":1.038489,"2021-06-30":1.022394,"2021-09-30":1.0407,"2021-12-31":1.135985,"2022-03-31":1.1396,"2022-06-30":1.231155,"2022-09-30":0.946416,"2022-12-31":0.812199,"2023-03-31":0.940512,"2023-06-30":0.916015,"2023-09-30":0.858117,"2023-12-31":0.847857,"2024-03-31":0.844813,"2024-06-30":0.850387,"2024-09-30":0.866143,"2024-12-31":0.897368,"2025-03-31":0.915965,"2025-06-30":0.957787,"2025-09-30":0.965542,"2025-12-31":0.970969,"2026-03-31":0.975941,"2026-06-30":1.048585},"ptb":{"2020-09-30":0.815749,"2020-12-31":0.924953,"2021-03-31":1.165857,"2021-06-30":1.456927,"2021-09-30":1.570844,"2021-12-31":1.563791,"2022-03-31":1.342126,"2022-06-30":1.276025,"2022-09-30":0.946416,"2022-12-31":0.85105,"2023-03-31":1.034137,"2023-06-30":0.930478,"2023-09-30":0.858117,"2023-12-31":1.059514,"2024-03-31":0.960683,"2024-06-30":0.979365,"2024-09-30":1.191104,"2024-12-31":0.995959,"2025-03-31":1.092235,"2025-06-30":1.044326,"2025-09-30":1.172163,"2025-12-31":1.14577,"2026-03-31":1.211307,"2026-06-30":1.376143},"ptb_avg":{"2020-09-30":0.819683,"2020-12-31":0.833485,"2021-03-31":1.134578,"2021-06-30":1.182944,"2021-09-30":1.316854,"2021-12-31":1.443717,"2022-03-31":1.475012,"2022-06-30":1.458506,"2022-09-30":1.357964,"2022-12-31":1.052252,"2023-03-31":1.147573,"2023-06-30":1.063503,"2023-09-30":0.992073,"2023-12-31":0.984121,"2024-03-31":0.966178,"2024-06-30":0.958632,"2024-09-30":1.011254,"2024-12-31":1.037356,"2025-03-31":1.065884,"2025-06-30":1.096716,"2025-09-30":1.097357,"2025-12-31":1.113192,"2026-03-31":1.160755,"2026-06-30":1.233849},"ptb_high":{"2020-09-30":0.823617,"2020-12-31":0.930622,"2021-03-31":1.242152,"2021-06-30":1.562456,"2021-09-30":1.757879,"2021-12-31":1.752807,"2022-03-31":1.723025,"2022-06-30":1.709971,"2022-09-30":1.620425,"2022-12-31":1.273163,"2023-03-31":1.378242,"2023-06-30":1.366188,"2023-09-30":1.10295,"2023-12-31":1.130886,"2024-03-31":1.07594,"2024-06-30":1.08304,"2024-09-30":1.191104,"2024-12-31":1.190002,"2025-03-31":1.214663,"2025-06-30":1.233021,"2025-09-30":1.231854,"2025-12-31":1.242075,"2026-03-31":1.316061,"2026-06-30":1.412094},"ptb_low":{"2020-09-30":0.815749,"2020-12-31":0.778038,"2021-03-31":1.038489,"2021-06-30":1.022394,"2021-09-30":1.0407,"2021-12-31":1.135985,"2022-03-31":1.1396,"2022-06-30":1.231155,"2022-09-30":0.946416,"2022-12-31":0.812199,"2023-03-31":0.940512,"2023-06-30":0.916015,"2023-09-30":0.858117,"2023-12-31":0.847857,"2024-03-31":0.844813,"2024-06-30":0.850387,"2024-09-30":0.866143,"2024-12-31":0.897368,"2025-03-31":0.915965,"2025-06-30":0.957787,"2025-09-30":0.965542,"2025-12-31":0.970969,"2026-03-31":0.975941,"2026-06-30":1.048585},"ps":{"2020-09-30":5.513663,"2020-12-31":6.61169,"2021-03-31":8.267554,"2021-06-30":11.261825,"2021-09-30":10.761155,"2021-12-31":10.526505,"2022-03-31":9.280802,"2022-06-30":8.768559,"2022-09-30":6.928705,"2022-12-31":6.45925,"2023-03-31":7.359806,"2023-06-30":6.512318,"2023-09-30":5.950784,"2023-12-31":7.29465,"2024-03-31":6.878728,"2024-06-30":7.025957,"2024-09-30":8.411726,"2024-12-31":6.928227,"2025-03-31":7.404335,"2025-06-30":6.864577,"2025-09-30":7.547977,"2025-12-31":7.321602,"2026-03-31":7.504902,"2026-06-30":8.326133},"ps_avg":{"2020-09-30":5.540251,"2020-12-31":5.957866,"2021-03-31":8.045742,"2021-06-30":9.143979,"2021-09-30":9.021183,"2021-12-31":9.718242,"2022-03-31":10.199708,"2022-06-30":10.022534,"2022-09-30":9.941646,"2022-12-31":7.986322,"2023-03-31":8.167113,"2023-06-30":7.443342,"2023-09-30":6.879734,"2023-12-31":6.775581,"2024-03-31":6.918076,"2024-06-30":6.877222,"2024-09-30":7.141605,"2024-12-31":7.216192,"2025-03-31":7.225694,"2025-06-30":7.208943,"2025-09-30":7.066275,"2025-12-31":7.113427,"2026-03-31":7.191697,"2026-06-30":7.465206},"ps_high":{"2020-09-30":5.566839,"2020-12-31":6.652211,"2021-03-31":8.808589,"2021-06-30":12.077551,"2021-09-30":12.042451,"2021-12-31":11.798846,"2022-03-31":11.914717,"2022-06-30":11.750545,"2022-09-30":11.86312,"2022-12-31":9.662975,"2023-03-31":9.808748,"2023-06-30":9.561803,"2023-09-30":7.64863,"2023-12-31":7.786044,"2024-03-31":7.704,"2024-06-30":7.769725,"2024-09-30":8.411726,"2024-12-31":8.278052,"2025-03-31":8.234281,"2025-06-30":8.104905,"2025-09-30":7.932345,"2025-12-31":7.937004,"2026-03-31":8.153931,"2026-06-30":8.543652},"ps_low":{"2020-09-30":5.513663,"2020-12-31":5.561519,"2021-03-31":7.364338,"2021-06-30":7.902951,"2021-09-30":7.129373,"2021-12-31":7.646772,"2022-03-31":7.880331,"2022-06-30":8.460224,"2022-09-30":6.928705,"2022-12-31":6.16438,"2023-03-31":6.693486,"2023-06-30":6.41109,"2023-09-30":5.950784,"2023-12-31":5.837415,"2024-03-31":6.049066,"2024-06-30":6.100673,"2024-09-30":6.116812,"2024-12-31":6.242394,"2025-03-31":6.209387,"2025-06-30":6.295737,"2025-09-30":6.217472,"2025-12-31":6.204604,"2026-03-31":6.046643,"2026-06-30":6.344296},"pcf":{"2020-09-30":10.555314,"2020-12-31":11.878389,"2021-03-31":14.153481,"2021-06-30":18.742317,"2021-09-30":17.176986,"2021-12-31":16.454623,"2022-03-31":14.496147,"2022-06-30":13.533363,"2022-09-30":10.622482,"2022-12-31":10.285598,"2023-03-31":11.74221,"2023-06-30":10.531416,"2023-09-30":9.884361,"2023-12-31":11.918196,"2024-03-31":11.035735,"2024-06-30":10.703644,"2024-09-30":13.088653,"2024-12-31":10.829234,"2025-03-31":11.637573,"2025-06-30":10.766108,"2025-09-30":12.126273,"2025-12-31":11.102043,"2026-03-31":11.520296,"2026-06-30":14.008548},"pcf_avg":{"2020-09-30":10.606214,"2020-12-31":10.703745,"2021-03-31":13.773754,"2021-06-30":15.217724,"2021-09-30":14.399638,"2021-12-31":15.191178,"2022-03-31":15.931431,"2022-06-30":15.468743,"2022-09-30":15.24166,"2022-12-31":12.71728,"2023-03-31":13.030229,"2023-06-30":12.037026,"2023-09-30":11.427363,"2023-12-31":11.070126,"2024-03-31":11.098863,"2024-06-30":10.477055,"2024-09-30":11.112343,"2024-12-31":11.279341,"2025-03-31":11.356799,"2025-06-30":11.306198,"2025-09-30":11.35239,"2025-12-31":10.78638,"2026-03-31":11.039515,"2026-06-30":12.560056},"pcf_high":{"2020-09-30":10.657113,"2020-12-31":11.951188,"2021-03-31":15.079695,"2021-06-30":20.099877,"2021-09-30":19.222194,"2021-12-31":18.443498,"2022-03-31":18.610189,"2022-06-30":18.13575,"2022-09-30":18.187496,"2022-12-31":15.387153,"2023-03-31":15.649377,"2023-06-30":15.462902,"2023-09-30":12.704514,"2023-12-31":12.721048,"2024-03-31":12.359742,"2024-06-30":11.836733,"2024-09-30":13.088653,"2024-12-31":12.939091,"2025-03-31":12.942019,"2025-06-30":12.711386,"2025-09-30":12.743783,"2025-12-31":12.035203,"2026-03-31":12.516578,"2026-06-30":14.374519},"pcf_low":{"2020-09-30":10.555314,"2020-12-31":9.991679,"2021-03-31":12.607238,"2021-06-30":13.152363,"2021-09-30":11.379926,"2021-12-31":11.953137,"2022-03-31":12.30868,"2022-06-30":13.057479,"2022-09-30":10.622482,"2022-12-31":9.816052,"2023-03-31":10.679129,"2023-06-30":10.367716,"2023-09-30":9.884361,"2023-12-31":9.537325,"2024-03-31":9.704686,"2024-06-30":9.294027,"2024-09-30":9.517765,"2024-12-31":9.757235,"2025-03-31":9.759444,"2025-06-30":9.873963,"2025-09-30":9.988737,"2025-12-31":9.408294,"2026-03-31":9.281815,"2026-06-30":10.674148},"pfcf":{"2020-09-30":11.122368,"2020-12-31":12.641416,"2021-03-31":15.112823,"2021-06-30":19.561684,"2021-09-30":17.524499,"2021-12-31":16.56268,"2022-03-31":14.556274,"2022-06-30":14.556709,"2022-09-30":11.500271,"2022-12-31":11.72276,"2023-03-31":14.152107,"2023-06-30":12.155217,"2023-09-30":11.680302,"2023-12-31":14.370093,"2024-03-31":12.631442,"2024-06-30":11.799692,"2024-09-30":14.534463,"2024-12-31":11.530222,"2025-03-31":12.947603,"2025-06-30":12.06944,"2025-09-30":13.564497,"2025-12-31":12.324465,"2026-03-31":12.190574,"2026-06-30":15.420317},"pfcf_avg":{"2020-09-30":11.176002,"2020-12-31":11.391316,"2021-03-31":14.707359,"2021-06-30":15.883005,"2021-09-30":14.690962,"2021-12-31":15.290938,"2022-03-31":15.997511,"2022-06-30":16.638435,"2022-09-30":16.501155,"2022-12-31":14.494211,"2023-03-31":15.70447,"2023-06-30":13.892971,"2023-09-30":13.503661,"2023-12-31":13.347552,"2024-03-31":12.703698,"2024-06-30":11.549901,"2024-09-30":12.339844,"2024-12-31":12.009465,"2025-03-31":12.635223,"2025-06-30":12.674912,"2025-09-30":12.698828,"2025-12-31":11.974045,"2026-03-31":11.681819,"2026-06-30":13.825846},"pfcf_high":{"2020-09-30":11.229636,"2020-12-31":12.718891,"2021-03-31":16.101818,"2021-06-30":20.978594,"2021-09-30":19.611085,"2021-12-31":18.564616,"2022-03-31":18.68738,"2022-06-30":19.507112,"2022-09-30":19.69042,"2022-12-31":17.537133,"2023-03-31":18.861155,"2023-06-30":17.84707,"2023-09-30":15.012864,"2023-12-31":15.338113,"2024-03-31":14.146893,"2024-06-30":13.048809,"2024-09-30":14.534463,"2024-12-31":13.776652,"2025-03-31":14.39889,"2025-06-30":14.250211,"2025-09-30":14.255246,"2025-12-31":13.360373,"2026-03-31":13.244821,"2026-06-30":15.82317},"pfcf_low":{"2020-09-30":11.122368,"2020-12-31":10.633509,"2021-03-31":13.461774,"2021-06-30":13.727352,"2021-09-30":11.610157,"2021-12-31":12.031633,"2022-03-31":12.359734,"2022-06-30":14.04484,"2022-09-30":11.500271,"2022-12-31":11.187606,"2023-03-31":12.870846,"2023-06-30":11.966276,"2023-09-30":11.680302,"2023-12-31":11.499413,"2024-03-31":11.107931,"2024-06-30":10.245732,"2024-09-30":10.569124,"2024-12-31":10.388832,"2025-03-31":10.858055,"2025-06-30":11.069293,"2025-09-30":11.173441,"2025-12-31":10.444222,"2026-03-31":9.821852,"2026-06-30":11.749878},"evs_avg":{"2020-09-30":10.691319,"2020-12-31":9.527735,"2021-03-31":13.181533,"2021-06-30":13.922451,"2021-09-30":11.415457,"2021-12-31":12.297912,"2022-03-31":12.894296,"2022-06-30":12.856866,"2022-09-30":13.292533,"2022-12-31":11.241222,"2023-03-31":11.00277,"2023-06-30":10.217349,"2023-09-30":9.47725,"2023-12-31":9.464872,"2024-03-31":9.179956,"2024-06-30":9.643595,"2024-09-30":10.038138,"2024-12-31":9.971855,"2025-03-31":10.133744,"2025-06-30":9.98674,"2025-09-30":10.167337,"2025-12-31":10.668269,"2026-03-31":10.947856,"2026-06-30":11.236064},"evs_high":{"2020-09-30":10.717907,"2020-12-31":10.22208,"2021-03-31":13.94438,"2021-06-30":16.856024,"2021-09-30":14.436725,"2021-12-31":14.378517,"2022-03-31":14.609306,"2022-06-30":14.584878,"2022-09-30":15.214007,"2022-12-31":12.917874,"2023-03-31":12.644405,"2023-06-30":12.33581,"2023-09-30":10.246146,"2023-12-31":10.475335,"2024-03-31":9.965879,"2024-06-30":10.536099,"2024-09-30":11.30826,"2024-12-31":11.033714,"2025-03-31":11.14233,"2025-06-30":10.882702,"2025-09-30":11.033407,"2025-12-31":11.491846,"2026-03-31":11.910089,"2026-06-30":12.31451},"evs_low":{"2020-09-30":10.664731,"2020-12-31":9.131388,"2021-03-31":12.500129,"2021-06-30":12.681423,"2021-09-30":9.523648,"2021-12-31":10.226443,"2022-03-31":10.574919,"2022-06-30":11.294556,"2022-09-30":10.279591,"2022-12-31":9.41928,"2023-03-31":9.529144,"2023-06-30":9.185097,"2023-09-30":8.5483,"2023-12-31":8.526706,"2024-03-31":8.310946,"2024-06-30":8.867046,"2024-09-30":9.013346,"2024-12-31":8.998056,"2025-03-31":9.117436,"2025-06-30":9.073533,"2025-09-30":9.318534,"2025-12-31":9.759447,"2026-03-31":9.802802,"2026-06-30":10.115154},"evb_avg":{"2020-09-30":27.899192,"2020-12-31":25.394844,"2021-03-31":34.60378,"2021-06-30":34.20934,"2021-09-30":26.920453,"2021-12-31":28.069507,"2022-03-31":28.432308,"2022-06-30":28.224439,"2022-09-30":28.153604,"2022-12-31":24.363743,"2023-03-31":23.59289,"2023-06-30":21.552301,"2023-09-30":19.275963,"2023-12-31":21.948501,"2024-03-31":24.994966,"2024-06-30":27.149912,"2024-09-30":28.481017,"2024-12-31":26.272305,"2025-03-31":25.096958,"2025-06-30":25.954548,"2025-09-30":27.222423,"2025-12-31":25.707119,"2026-03-31":23.893764,"2026-06-30":24.10544},"evb_high":{"2020-09-30":27.968574,"2020-12-31":27.245526,"2021-03-31":36.606383,"2021-06-30":41.417523,"2021-09-30":34.045346,"2021-12-31":32.818405,"2022-03-31":32.213956,"2022-06-30":32.017911,"2022-09-30":32.223289,"2022-12-31":27.997648,"2023-03-31":27.112996,"2023-06-30":26.020946,"2023-09-30":20.839836,"2023-12-31":24.291707,"2024-03-31":27.134858,"2024-06-30":29.662605,"2024-09-30":32.084708,"2024-12-31":29.069928,"2025-03-31":27.594796,"2025-06-30":28.283065,"2025-09-30":29.541273,"2025-12-31":27.691676,"2026-03-31":25.993845,"2026-06-30":26.419099},"evb_low":{"2020-09-30":27.829811,"2020-12-31":24.338437,"2021-03-31":32.814977,"2021-06-30":31.159967,"2021-09-30":22.459101,"2021-12-31":23.341458,"2022-03-31":23.318013,"2022-06-30":24.794729,"2022-09-30":21.77219,"2022-12-31":20.414944,"2023-03-31":20.433039,"2023-06-30":19.374885,"2023-09-30":17.386554,"2023-12-31":19.772947,"2024-03-31":22.628846,"2024-06-30":24.963671,"2024-09-30":25.573392,"2024-12-31":23.70669,"2025-03-31":22.579997,"2025-06-30":23.581214,"2025-09-30":24.949804,"2025-12-31":23.517147,"2026-03-31":21.394676,"2026-06-30":21.700681},"earnings_yield":{"2020-09-30":3.450874,"2020-12-31":2.196118,"2021-03-31":2.595998,"2021-06-30":2.045164,"2021-09-30":2.333065,"2021-12-31":2.699436,"2022-03-31":3.137979,"2022-06-30":3.564547,"2022-09-30":4.636188,"2022-12-31":4.441703,"2023-03-31":4.526749,"2023-06-30":5.764249,"2023-09-30":6.923077,"2023-12-31":4.761905,"2024-03-31":6.126356,"2024-06-30":5.229994,"2024-09-30":4.010554,"2024-12-31":5.485498,"2025-03-31":3.579812,"2025-06-30":3.239875,"2025-09-30":2.630106,"2025-12-31":2.878526,"2026-03-31":3.557745,"2026-06-30":3.676826},"fcf_yield":{"2020-09-30":8.990891,"2020-12-31":7.910506,"2021-03-31":6.616897,"2021-06-30":5.112034,"2021-09-30":5.706297,"2021-12-31":6.03767,"2022-03-31":6.86989,"2022-06-30":6.869685,"2022-09-30":8.695447,"2022-12-31":8.530415,"2023-03-31":7.066086,"2023-06-30":8.22692,"2023-09-30":8.561422,"2023-12-31":6.958897,"2024-03-31":7.916752,"2024-06-30":8.474797,"2024-09-30":6.880199,"2024-12-31":8.67286,"2025-03-31":7.723437,"2025-06-30":8.285389,"2025-09-30":7.372187,"2025-12-31":8.113942,"2026-03-31":8.203059,"2026-06-30":6.484951},"peg":{"2020-09-30":-1.360104,"2020-12-31":-0.954202,"2021-03-31":-1.028339,"2021-06-30":-1.418463,"2021-09-30":32.718046,"2021-12-31":0.663719,"2022-03-31":0.764824,"2022-06-30":0.517921,"2022-09-30":0.893591,"2022-12-31":3.016861,"2023-03-31":1.669091,"2023-06-30":0.85585,"2023-09-30":0.385185,"2023-12-31":1.512,"2024-03-31":0.661508,"2024-06-30":-2.836205,"2024-09-30":-1.073255,"2024-12-31":2.989701,"2025-03-31":-0.766201,"2025-06-30":-0.826396,"2025-09-30":-0.99642,"2025-12-31":-0.816859,"2026-03-31":4.286423,"2026-06-30":0.589276},"price":{"2020-09-30":16.59,"2020-12-31":19.58,"2021-03-31":18.49,"2021-06-30":23.47,"2021-09-30":24.86,"2021-12-31":24.82,"2022-03-31":21.67,"2022-06-30":20.76,"2022-09-30":15.53,"2022-12-31":16.21,"2023-03-31":17.01,"2023-06-30":15.44,"2023-09-30":14.3,"2023-12-31":17.22,"2024-03-31":15.67,"2024-06-30":15.87,"2024-09-30":18.95,"2024-12-31":15.86,"2025-03-31":17.04,"2025-06-30":16.05,"2025-09-30":17.87,"2025-12-31":17.37,"2026-03-31":18.27,"2026-06-30":20.67},"price_avg":{"2020-09-30":16.67,"2020-12-31":17.64375,"2021-03-31":17.993929,"2021-06-30":19.056341,"2021-09-30":20.840385,"2021-12-31":22.914231,"2022-03-31":23.815577,"2022-06-30":23.728846,"2022-09-30":22.283208,"2022-12-31":20.042308,"2023-03-31":18.875849,"2023-06-30":17.647358,"2023-09-30":16.532308,"2023-12-31":15.994667,"2024-03-31":15.759638,"2024-06-30":15.534043,"2024-09-30":16.088661,"2024-12-31":16.519206,"2025-03-31":16.628884,"2025-06-30":16.85516,"2025-09-30":16.72956,"2025-12-31":16.87612,"2026-03-31":17.50753,"2026-06-30":18.532709},"price_high":{"2020-09-30":16.75,"2020-12-31":19.7,"2021-03-31":19.7,"2021-06-30":25.17,"2021-09-30":27.82,"2021-12-31":27.82,"2022-03-31":27.82,"2022-06-30":27.82,"2022-09-30":26.59,"2022-12-31":24.25,"2023-03-31":22.67,"2023-06-30":22.67,"2023-09-30":18.38,"2023-12-31":18.38,"2024-03-31":17.55,"2024-06-30":17.55,"2024-09-30":18.95,"2024-12-31":18.95,"2025-03-31":18.95,"2025-06-30":18.95,"2025-09-30":18.78,"2025-12-31":18.83,"2026-03-31":19.85,"2026-06-30":21.21},"price_low":{"2020-09-30":16.59,"2020-12-31":16.47,"2021-03-31":16.47,"2021-06-30":16.47,"2021-09-30":16.47,"2021-12-31":18.03,"2022-03-31":18.4,"2022-06-30":20.03,"2022-09-30":15.53,"2022-12-31":15.47,"2023-03-31":15.47,"2023-06-30":15.2,"2023-09-30":14.3,"2023-12-31":13.78,"2024-03-31":13.78,"2024-06-30":13.78,"2024-09-30":13.78,"2024-12-31":14.29,"2025-03-31":14.29,"2025-06-30":14.72,"2025-09-30":14.72,"2025-12-31":14.72,"2026-03-31":14.72,"2026-06-30":15.75},"ev_avg":{"2020-09-30":3466948910,"2020-12-31":3064472043.75,"2021-03-31":4298550706.785715,"2021-06-30":4601258798.292683,"2021-09-30":4252543221.153846,"2021-12-31":4708575535,"2022-03-31":5080597605.769232,"2022-06-30":5236254301.923077,"2022-09-30":5157768474.528302,"2022-12-31":4580944050,"2023-03-31":4760502570.943396,"2023-06-30":4536543766.603773,"2023-09-30":4264980326.153846,"2023-12-31":4191878392,"2024-03-31":3940606326.449275,"2024-06-30":4106397100,"2024-09-30":4262896235.690376,"2024-12-31":4305846816.825397,"2025-03-31":4409435071.912352,"2025-06-30":4416166410.8,"2025-09-30":4554692424.960001,"2025-12-31":4844866518.76,"2026-03-31":5110995512.709164,"2026-06-30":5350298879.203187},"shares_out":{"2017-06-30":69160000,"2017-09-30":73040000,"2017-12-31":75636000,"2018-03-31":78288000,"2018-06-30":80956000,"2018-09-30":84308000,"2018-12-31":88056000,"2019-03-31":91504000,"2019-06-30":94920000,"2019-09-30":25482000,"2019-12-31":104004000,"2020-03-31":26074000,"2020-06-30":26077000,"2020-09-30":107773000,"2020-12-31":108609000,"2021-03-31":145813000,"2021-06-30":158583000,"2021-09-30":161255000,"2021-12-31":162383000,"2022-03-31":168750000,"2022-06-30":172023000,"2022-09-30":173115000,"2022-12-31":162383000,"2023-03-31":187203000,"2023-06-30":187273000,"2023-09-30":187272000,"2023-12-31":187614000,"2024-03-31":188435000,"2024-06-30":188517000,"2024-09-30":188507000,"2024-12-31":188626000,"2025-03-31":189073000,"2025-06-30":189130000,"2025-09-30":189216000,"2025-12-31":191423000,"2026-03-31":191771000,"2026-06-30":191808000},"shares_dil":{"2018-03-31":78013000,"2018-06-30":81440000,"2018-09-30":84584000,"2018-12-31":87642000,"2019-03-31":90995000,"2019-06-30":94458000,"2019-09-30":78761750,"2019-12-31":83079750,"2020-03-31":66271000,"2020-06-30":48808000,"2020-09-30":73058500,"2020-12-31":84575500,"2021-03-31":116493250,"2021-06-30":148372750,"2021-09-30":159924250,"2021-12-31":161927750,"2022-03-31":166318750,"2022-06-30":172025250,"2022-09-30":175371250,"2022-12-31":180276750,"2023-03-31":185748750,"2023-06-30":189741750,"2023-09-30":193092000,"2023-12-31":196287250,"2024-03-31":196347500,"2024-06-30":196408000,"2024-09-30":196548000,"2024-12-31":196629000,"2025-03-31":196749250,"2025-06-30":196916250,"2025-09-30":197091250,"2025-12-31":197400750,"2026-03-31":198114750,"2026-06-30":198895500},"shares_basic":{"2018-03-31":71922000,"2018-06-30":75128000,"2018-09-30":78065000,"2018-12-31":80966000,"2019-03-31":84134000,"2019-06-30":87509000,"2019-09-30":91597000,"2019-12-31":95916250,"2020-03-31":100108250,"2020-06-30":103759750,"2020-09-30":106906500,"2020-12-31":117150250,"2021-03-31":126957750,"2021-06-30":136632000,"2021-09-30":148649750},"rev_ps":{"2018-03-31":2.49916,"2018-06-30":2.558055,"2018-09-30":2.646564,"2018-12-31":2.709648,"2019-03-31":2.75092,"2019-06-30":2.77733,"2019-09-30":3.516656,"2019-12-31":3.596725,"2020-03-31":4.656879,"2020-06-30":6.55495,"2020-09-30":4.438594,"2020-12-31":3.802957,"2021-03-31":2.799338,"2021-06-30":2.227444,"2021-09-30":2.329384,"2021-12-31":2.364487,"2022-03-31":2.369059,"2022-06-30":2.367519,"2022-09-30":2.212563,"2022-12-31":2.260486,"2023-03-31":2.329297,"2023-06-30":2.340044,"2023-09-30":2.330614,"2023-12-31":2.256326,"2024-03-31":2.186236,"2024-06-30":2.168018,"2024-09-30":2.160643,"2024-12-31":2.196014,"2025-03-31":2.211566,"2025-06-30":2.24564,"2025-09-30":2.272922,"2025-12-31":2.300589,"2026-03-31":2.356458,"2026-06-30":2.394081},"ebit_ps":{"2018-03-31":1.163601,"2018-06-30":1.172974,"2018-09-30":1.219037,"2018-12-31":1.238516,"2019-03-31":1.237606,"2019-06-30":1.250206,"2019-09-30":1.571778,"2019-12-31":1.624704,"2020-03-31":2.045555,"2020-06-30":2.739612,"2020-09-30":1.700925,"2020-12-31":1.426808,"2021-03-31":1.066345,"2021-06-30":0.906521,"2021-09-30":0.987761,"2021-12-31":1.035937,"2022-03-31":1.074389,"2022-06-30":1.078458,"2022-09-30":1.044647,"2022-12-31":1.042969,"2023-03-31":1.08629,"2023-06-30":1.10935,"2023-09-30":1.145873,"2023-12-31":0.972997,"2024-03-31":0.802944,"2024-06-30":0.770076,"2024-09-30":0.761519,"2024-12-31":0.833514,"2025-03-31":0.892995,"2025-06-30":0.864073,"2025-09-30":0.848916,"2025-12-31":0.954728,"2026-03-31":1.079703,"2026-06-30":1.115933},"eps":{"2018-03-31":0.8325,"2018-06-30":0.825,"2018-09-30":0.9125,"2018-12-31":0.86,"2019-03-31":0.785,"2019-06-30":0.745,"2019-09-30":0.7275,"2019-12-31":0.8225,"2020-03-31":0.7675,"2020-06-30":0.7325,"2020-09-30":0.5725,"2020-12-31":0.43,"2021-03-31":0.48,"2021-06-30":0.48,"2021-09-30":0.58,"2021-12-31":0.67,"2022-03-31":0.68,"2022-06-30":0.74,"2022-09-30":0.72,"2022-12-31":0.72,"2023-03-31":0.77,"2023-06-30":0.89,"2023-09-30":0.99,"2023-12-31":0.82,"2024-03-31":0.96,"2024-06-30":0.83,"2024-09-30":0.76,"2024-12-31":0.87,"2025-03-31":0.61,"2025-06-30":0.52,"2025-09-30":0.47,"2025-12-31":0.5,"2026-03-31":0.65,"2026-06-30":0.76},"cfo_ps":{"2018-06-30":1.366736,"2018-09-30":1.407973,"2018-12-31":1.460612,"2019-03-31":1.40022,"2019-06-30":1.419202,"2019-09-30":1.846417,"2019-12-31":1.773693,"2020-03-31":2.354544,"2020-06-30":3.321115,"2020-09-30":2.318539,"2020-12-31":2.116783,"2021-03-31":1.635193,"2021-06-30":1.33842,"2021-09-30":1.459328,"2021-12-31":1.512631,"2022-03-31":1.516732,"2022-06-30":1.533967,"2022-09-30":1.443184,"2022-12-31":1.419562,"2023-03-31":1.459961,"2023-06-30":1.447014,"2023-09-30":1.403124,"2023-12-31":1.381007,"2024-03-31":1.362712,"2024-06-30":1.423104,"2024-09-30":1.388587,"2024-12-31":1.404945,"2025-03-31":1.407096,"2025-06-30":1.431842,"2025-09-30":1.414776,"2025-12-31":1.517198,"2026-03-31":1.535115,"2026-06-30":1.422948},"fcf_ps":{"2018-06-30":1.312046,"2018-09-30":1.322413,"2018-12-31":1.401816,"2019-03-31":1.355921,"2019-06-30":1.364649,"2019-09-30":1.784572,"2019-12-31":1.712896,"2020-03-31":2.281465,"2020-06-30":3.170894,"2020-09-30":2.200333,"2020-12-31":1.989016,"2021-03-31":1.531393,"2021-06-30":1.282358,"2021-09-30":1.43039,"2021-12-31":1.502763,"2022-03-31":1.510467,"2022-06-30":1.426128,"2022-09-30":1.333029,"2022-12-31":1.245529,"2023-03-31":1.211351,"2023-06-30":1.253709,"2023-09-30":1.187382,"2023-12-31":1.145372,"2024-03-31":1.190563,"2024-06-30":1.290915,"2024-09-30":1.250458,"2024-12-31":1.319531,"2025-03-31":1.264727,"2025-06-30":1.277223,"2025-09-30":1.264769,"2025-12-31":1.366712,"2026-03-31":1.45071,"2026-06-30":1.292674},"cash_ps":{"2017-06-30":0.516946,"2017-09-30":0.187541,"2017-12-31":0.123684,"2018-03-31":0.172427,"2018-06-30":0.170031,"2018-09-30":0.205212,"2018-12-31":0.211365,"2019-03-31":0.128147,"2019-06-30":0.108386,"2019-09-30":0.549721,"2019-12-31":0.119755,"2020-03-31":3.572563,"2020-06-30":0.354374,"2020-09-30":0.944457,"2020-12-31":0.925209,"2021-03-31":0.069987,"2021-06-30":0.49808,"2021-09-30":0.10035,"2021-12-31":0.133444,"2022-03-31":0.32061,"2022-06-30":0.097737,"2022-09-30":0.438506,"2022-12-31":0.134183,"2023-03-31":0.082328,"2023-06-30":0.11087,"2023-09-30":0.18722,"2023-12-31":0.103905,"2024-03-31":1.176745,"2024-06-30":0.096978,"2024-09-30":0.047738,"2024-12-31":0.078701,"2025-03-31":0.0508,"2025-06-30":0.109893,"2025-09-30":0.433187,"2025-12-31":0.159542,"2026-03-31":0.105908,"2026-06-30":0.057844},"bvps":{"2017-06-30":15.519187,"2017-09-30":15.610816,"2017-12-31":15.691271,"2018-03-31":15.95095,"2018-06-30":16.064801,"2018-09-30":16.245991,"2018-12-31":16.093157,"2019-03-31":15.981662,"2019-06-30":15.789128,"2019-09-30":63.706224,"2019-12-31":16.034133,"2020-03-31":61.112104,"2020-06-30":61.035894,"2020-09-30":20.337135,"2020-12-31":21.168642,"2021-03-31":15.859574,"2021-06-30":16.109249,"2021-09-30":15.825891,"2021-12-31":15.871686,"2022-03-31":16.146021,"2022-06-30":16.269278,"2022-09-30":16.409277,"2022-12-31":19.047055,"2023-03-31":16.448492,"2023-06-30":16.593615,"2023-09-30":16.664403,"2023-12-31":16.252737,"2024-03-31":16.311312,"2024-06-30":16.204385,"2024-09-30":15.909616,"2024-12-31":15.924342,"2025-03-31":15.601032,"2025-06-30":15.368757,"2025-09-30":15.245318,"2025-12-31":15.160117,"2026-03-31":15.082885,"2026-06-30":15.020244},"tbvps":{"2017-06-30":15.519187,"2017-09-30":15.610816,"2017-12-31":15.691271,"2018-03-31":15.95095,"2018-06-30":16.064801,"2018-09-30":16.245991,"2018-12-31":16.093157,"2019-03-31":15.981662,"2019-06-30":15.789128,"2019-09-30":63.706224,"2019-12-31":16.034133,"2020-03-31":61.112104,"2020-06-30":61.035894,"2020-09-30":20.337135,"2020-12-31":21.168642,"2021-03-31":15.859574,"2021-06-30":16.109249,"2021-09-30":15.825891,"2021-12-31":15.871686,"2022-03-31":16.146021,"2022-06-30":16.269278,"2022-09-30":16.409277,"2022-12-31":19.047055,"2023-03-31":16.448492,"2023-06-30":16.593615,"2023-09-30":16.664403,"2023-12-31":16.252737,"2024-03-31":16.311312,"2024-06-30":16.204385,"2024-09-30":15.909616,"2024-12-31":15.924342,"2025-03-31":15.601032,"2025-06-30":15.368757,"2025-09-30":15.245318,"2025-12-31":15.160117,"2026-03-31":15.082885,"2026-06-30":15.020244},"buyback_ps":{"2018-06-30":0.151179,"2018-09-30":0.155798,"2018-12-31":0.116428,"2019-03-31":0.092642,"2019-06-30":0.098753,"2019-09-30":0.177929,"2019-12-31":0.416455},"fcf_margin":{"2018-06-30":51.290753,"2018-09-30":49.967167,"2018-12-31":51.734259,"2019-03-31":49.289709,"2019-06-30":49.135286,"2019-09-30":50.746269,"2019-12-31":47.623781,"2020-03-31":48.991303,"2020-06-30":48.37404,"2020-09-30":49.572742,"2020-12-31":52.301819,"2021-03-31":54.705554,"2021-06-30":57.570834,"2021-09-30":61.406349,"2021-12-31":63.555564,"2022-03-31":63.758093,"2022-06-30":60.237236,"2022-09-30":60.248183,"2022-12-31":55.100083,"2023-03-31":52.00502,"2023-06-30":53.576319,"2023-09-30":50.947174,"2023-12-31":50.762721,"2024-03-31":54.457185,"2024-06-30":59.543559,"2024-09-30":57.874349,"2024-12-31":60.087541,"2025-03-31":57.186917,"2025-06-30":56.875688,"2025-09-30":55.645095,"2025-12-31":59.407052,"2026-03-31":61.563161,"2026-06-30":53.994565}},"masked":{}}