{"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":"CNXN","kind":"industrial","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":{"2011-12-31":10.839132,"2012-12-31":11.710031,"2013-12-31":11.677346,"2014-12-31":12.668049,"2015-12-31":12.546436,"2016-12-31":11.650662,"2017-12-31":11.981513,"2018-12-31":12.813903,"2019-12-31":14.620709,"2020-12-31":9.040732,"2021-12-31":10.601456,"2022-12-31":12.317554,"2023-12-31":10.363909,"2024-12-31":9.943731,"2025-12-31":9.194562},"roa":{"2011-12-31":6.476557,"2012-12-31":7.063872,"2013-12-31":7.362677,"2014-12-31":8.200756,"2015-12-31":7.943282,"2016-12-31":7.260898,"2017-12-31":7.650987,"2018-12-31":8.317248,"2019-12-31":9.423477,"2020-12-31":5.711555,"2021-12-31":6.661661,"2022-12-31":8.173198,"2023-12-31":7.278275,"2024-12-31":7.001952,"2025-12-31":6.317976},"roc":{"2011-12-31":10.67809,"2012-12-31":11.568609,"2013-12-31":11.687799,"2014-12-31":12.683314,"2015-12-31":12.560347,"2016-12-31":11.660364,"2017-12-31":11.966387,"2018-12-31":12.383516,"2019-12-31":14.528972,"2020-12-31":8.90215,"2021-12-31":10.600907,"2022-12-31":12.207882,"2023-12-31":9.451246,"2024-12-31":8.215023,"2025-12-31":8.026647},"roic":{"2011-12-31":11.529996,"2012-12-31":12.543126,"2013-12-31":13.507255,"2014-12-31":14.98382,"2015-12-31":15.487896,"2016-12-31":13.826084,"2017-12-31":13.419751,"2018-12-31":14.408599,"2019-12-31":17.334032,"2020-12-31":10.479805,"2021-12-31":12.540399,"2022-12-31":14.526703,"2023-12-31":12.796825,"2024-12-31":14.220673,"2025-12-31":15.041213},"gross_margin":{"2009-12-31":11.773025,"2010-12-31":11.645235,"2011-12-31":12.593764,"2012-12-31":13.066493,"2013-12-31":13.188467,"2014-12-31":13.128075,"2015-12-31":13.24874,"2016-12-31":13.784376,"2017-12-31":13.121269,"2018-12-31":15.22829,"2019-12-31":16.003708,"2020-12-31":16.168344,"2021-12-31":16.060976,"2022-12-31":16.837686,"2023-12-31":17.951593,"2024-12-31":18.55004,"2025-12-31":18.774023},"ebitda_margin":{"2009-12-31":0.389385,"2010-12-31":2.218825,"2011-12-31":2.516575,"2012-12-31":2.782887,"2013-12-31":2.951966,"2014-12-31":3.192618,"2015-12-31":3.371442,"2016-12-31":3.331065,"2017-12-31":3.015403,"2018-12-31":3.640985,"2019-12-31":4.398138,"2020-12-31":3.260523,"2021-12-31":3.716352,"2022-12-31":4.201925,"2023-12-31":4.019688,"2024-12-31":3.883741,"2025-12-31":3.820909},"op_margin":{"2009-12-31":-0.043576,"2010-12-31":1.958618,"2011-12-31":2.263639,"2012-12-31":2.53058,"2013-12-31":2.673523,"2014-12-31":2.900697,"2015-12-31":3.051858,"2016-12-31":2.990427,"2017-12-31":2.662435,"2018-12-31":3.174156,"2019-12-31":3.97059,"2020-12-31":2.782468,"2021-12-31":3.336692,"2022-12-31":3.857669,"2023-12-31":3.618586,"2024-12-31":3.46388,"2025-12-31":3.455996},"incr_op_margin":{"2010-12-31":9.727297,"2011-12-31":6.928124,"2012-12-31":12.632696,"2013-12-31":7.590217,"2014-12-31":4.988808,"2015-12-31":6.417557,"2016-12-31":1.657407,"2017-12-31":-1.364853,"2018-12-31":-3.841446,"2019-12-31":21.805965,"2020-12-31":17.366286,"2021-12-31":8.085543,"2022-12-31":10.342038,"2023-12-31":6.341853,"2024-12-31":12.552034,"2025-12-31":3.143229},"pretax_margin":{"2009-12-31":-0.04313,"2010-12-31":1.944587,"2011-12-31":2.255081,"2012-12-31":2.52479,"2013-12-31":2.666816,"2014-12-31":2.897206,"2015-12-31":3.048478,"2016-12-31":2.987939,"2017-12-31":2.665801,"2018-12-31":3.284473,"2019-12-31":3.995661,"2020-12-31":2.825784,"2021-12-31":3.336865,"2022-12-31":3.892325,"2023-12-31":3.968016,"2024-12-31":4.192793,"2025-12-31":3.95886},"net_margin":{"2009-12-31":-0.077851,"2010-12-31":1.163055,"2011-12-31":1.368662,"2012-12-31":1.531864,"2013-12-31":1.606112,"2014-12-31":1.732648,"2015-12-31":1.81925,"2016-12-31":1.786791,"2017-12-31":1.883901,"2018-12-31":2.392749,"2019-12-31":2.911702,"2020-12-31":2.152848,"2021-12-31":2.416723,"2022-12-31":2.855012,"2023-12-31":2.921129,"2024-12-31":3.108185,"2025-12-31":2.914354},"common_margin":{"2009-12-31":-0.077851,"2010-12-31":1.163055,"2011-12-31":1.368662,"2012-12-31":1.531864,"2013-12-31":1.606112,"2014-12-31":1.732648,"2015-12-31":1.81925,"2016-12-31":1.786791,"2017-12-31":1.883901,"2018-12-31":2.392749,"2019-12-31":2.911702,"2020-12-31":2.152848,"2021-12-31":2.416723,"2022-12-31":2.855012,"2023-12-31":2.921129,"2024-12-31":3.108185,"2025-12-31":2.914354},"tax_rate_pct":{"2009-12-31":null,"2010-12-31":40.190154,"2011-12-31":39.307626,"2012-12-31":39.327059,"2013-12-31":39.774166,"2014-12-31":40.195886,"2015-12-31":40.322683,"2016-12-31":40.199868,"2017-12-31":29.330757,"2018-12-31":27.149689,"2019-12-31":27.128391,"2020-12-31":23.814143,"2021-12-31":27.575061,"2022-12-31":26.650224,"2023-12-31":26.383118,"2024-12-31":25.868394,"2025-12-31":26.384004},"payout":{"2011-12-31":36.780491,"2012-12-31":30.461734,"2013-12-31":29.356538,"2014-12-31":24.664371,"2015-12-31":22.617293,"2016-12-31":18.79196,"2017-12-31":16.628689,"2018-12-31":13.085212,"2019-12-31":10.262937,"2020-12-31":15.018381,"2021-12-31":37.513232,"2022-12-31":10.029254,"2023-12-31":10.099554,"2024-12-31":12.086802,"2025-12-31":18.272378},"sgr":{"2011-12-31":6.852446,"2012-12-31":8.142952,"2013-12-31":8.249282,"2014-12-31":9.543554,"2015-12-31":9.708772,"2016-12-31":9.461274,"2017-12-31":9.989145,"2018-12-31":11.137176,"2019-12-31":13.120195,"2020-12-31":7.682961,"2021-12-31":6.624507,"2022-12-31":11.082195,"2023-12-31":9.3172,"2024-12-31":8.741852,"2025-12-31":7.514497},"total_debt":{"2010-12-31":2830000,"2011-12-31":7227000,"2012-12-31":989000,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"st_debt":{"2010-12-31":870000,"2011-12-31":6238000,"2012-12-31":989000},"debt_ebitda":{"2010-12-31":0.064606,"2011-12-31":0.136536,"2012-12-31":0.016462,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2010-12-31":-0.742946,"2011-12-31":0.049347,"2012-12-31":-0.64778,"2013-12-31":-0.64876,"2014-12-31":-0.77448,"2015-12-31":-0.924038,"2016-12-31":-0.548321,"2017-12-31":-0.56933,"2018-12-31":-0.933003,"2019-12-31":-0.726121,"2020-12-31":-1.132588,"2021-12-31":-1.007544,"2022-12-31":-0.936182,"2023-12-31":-2.59354,"2024-12-31":-4.067125,"2025-12-31":-3.704988},"debt_ebit":{"2010-12-31":0.073189,"2011-12-31":0.151793,"2012-12-31":0.018103,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebit":{"2010-12-31":-0.841648,"2011-12-31":0.054861,"2012-12-31":-0.712366,"2013-12-31":-0.716328,"2014-12-31":-0.852423,"2015-12-31":-1.020801,"2016-12-31":-0.61078,"2017-12-31":-0.644808,"2018-12-31":-1.070222,"2019-12-31":-0.804308,"2020-12-31":-1.327178,"2021-12-31":-1.122186,"2022-12-31":-1.019726,"2023-12-31":-2.881021,"2024-12-31":-4.560106,"2025-12-31":-4.096191},"ebitda_int":{"2009-12-31":11.82205,"2010-12-31":89.395918,"2011-12-31":143.444444,"2012-12-31":361.921687,"2013-12-31":440.147651,"2014-12-31":914.476744,"2018-12-31":677.848276,"2019-12-31":1159.149533,"2020-12-31":789.317757},"ebitda_capex_int":{"2009-12-31":1.05029,"2010-12-31":76.361224,"2011-12-31":114.0271,"2012-12-31":306.198795,"2013-12-31":389.09396,"2014-12-31":826},"ebit_int":{"2009-12-31":null,"2010-12-31":78.912245,"2011-12-31":129.0271,"2012-12-31":329.108434,"2013-12-31":398.630872,"2014-12-31":830.860465,"2018-12-31":590.937931,"2019-12-31":1046.46729,"2020-12-31":673.588785},"int_exp":{"2009-12-31":517000,"2010-12-31":490000,"2011-12-31":369000,"2012-12-31":166000,"2013-12-31":149000,"2014-12-31":86000,"2018-12-31":145000,"2019-12-31":107000,"2020-12-31":107000},"equity_assets":{"2010-12-31":61.20549,"2011-12-31":58.443995,"2012-12-31":62.201301,"2013-12-31":63.84526,"2014-12-31":65.561893,"2015-12-31":61.40932,"2016-12-31":63.171625,"2017-12-31":64.485038,"2018-12-31":65.300768,"2019-12-31":63.724496,"2020-12-31":62.669285,"2021-12-31":62.99462,"2022-12-31":69.663292,"2023-12-31":70.748943,"2024-12-31":70.110994,"2025-12-31":67.370876},"debt_equity":{"2010-12-31":1.098436,"2011-12-31":2.642133,"2012-12-31":0.339509,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2010-12-31":1.086502,"2011-12-31":2.574121,"2012-12-31":0.33836,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2010-12-31":0.672303,"2011-12-31":1.544168,"2012-12-31":0.211179,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2010-12-31":-0.126316,"2011-12-31":0.009549,"2012-12-31":-0.1336,"2013-12-31":-0.13303,"2014-12-31":-0.172055,"2015-12-31":-0.204326,"2016-12-31":-0.113464,"2017-12-31":-0.103659,"2018-12-31":-0.174372,"2019-12-31":-0.150775,"2020-12-31":-0.150324,"2021-12-31":-0.158702,"2022-12-31":-0.160446,"2023-12-31":-0.35347,"2024-12-31":-0.485859,"2025-12-31":-0.446835},"net_debt_capital":{"2010-12-31":-12.494385,"2011-12-31":0.930345,"2012-12-31":-13.314767,"2013-12-31":-13.303046,"2014-12-31":-17.205543,"2015-12-31":-20.432615,"2016-12-31":-11.346385,"2017-12-31":-10.36595,"2018-12-31":-17.437246,"2019-12-31":-15.077547,"2020-12-31":-15.032365,"2021-12-31":-15.870225,"2022-12-31":-16.044637,"2023-12-31":-35.347011,"2024-12-31":-48.585934,"2025-12-31":-44.683507},"ebitda":{"2009-12-31":6112000,"2010-12-31":43804000,"2011-12-31":52931000,"2012-12-31":60079000,"2013-12-31":65582000,"2014-12-31":78645000,"2015-12-31":86780000,"2016-12-31":89692000,"2017-12-31":87805000,"2018-12-31":98288000,"2019-12-31":124029000,"2020-12-31":84457000,"2021-12-31":107499000,"2022-12-31":131310000,"2023-12-31":114587000,"2024-12-31":108827000,"2025-12-31":109765000},"ebitda_capex":{"2009-12-31":543000,"2010-12-31":37417000,"2011-12-31":42076000,"2012-12-31":50829000,"2013-12-31":57975000,"2014-12-31":71036000,"2015-12-31":74443000,"2016-12-31":77807000,"2017-12-31":76002000,"2023-12-31":104992000,"2024-12-31":101252000,"2025-12-31":102376000},"ebit":{"2009-12-31":-684000,"2010-12-31":38667000,"2011-12-31":47611000,"2012-12-31":54632000,"2013-12-31":59396000,"2014-12-31":71454000,"2015-12-31":78554000,"2016-12-31":80520000,"2017-12-31":77527000,"2018-12-31":85686000,"2019-12-31":111972000,"2020-12-31":72074000,"2021-12-31":96517000,"2022-12-31":120552000,"2023-12-31":103153000,"2024-12-31":97062000,"2025-12-31":99282000},"cash_ratio":{"2010-12-31":0.232545,"2011-12-31":0.025497,"2012-12-31":0.244102,"2013-12-31":0.262445,"2014-12-31":0.369825,"2015-12-31":0.361202,"2016-12-31":0.21359,"2017-12-31":0.20156,"2018-12-31":0.352977,"2019-12-31":0.291529,"2020-12-31":0.279481,"2021-12-31":0.28911,"2022-12-31":0.395888,"2023-12-31":0.906152,"2024-12-31":1.192368,"2025-12-31":0.967378},"current_ratio":{"2010-12-31":2.348127,"2011-12-31":2.145345,"2012-12-31":2.36396,"2013-12-31":2.581416,"2014-12-31":2.781751,"2015-12-31":2.490286,"2016-12-31":2.428496,"2017-12-31":2.484104,"2018-12-31":2.575757,"2019-12-31":2.513283,"2020-12-31":2.509729,"2021-12-31":2.488877,"2022-12-31":3.071626,"2023-12-31":3.197411,"2024-12-31":3.143411,"2025-12-31":2.904128},"quick_ratio":{"2010-12-31":1.797202,"2011-12-31":1.656334,"2012-12-31":1.879175,"2013-12-31":2.008401,"2014-12-31":2.149013,"2015-12-31":1.965437,"2016-12-31":2.00241,"2017-12-31":2.014685,"2018-12-31":2.076224,"2019-12-31":2.070697,"2020-12-31":2.064734,"2021-12-31":1.910787,"2022-12-31":2.361256,"2023-12-31":2.756453,"2024-12-31":2.839525,"2025-12-31":2.508844},"cfo_avg_cl":{"2011-12-31":-0.031772,"2012-12-31":0.404419,"2013-12-31":0.120736,"2014-12-31":0.216624,"2015-12-31":0.159617,"2016-12-31":0.148526,"2017-12-31":0.080791,"2018-12-31":0.342011,"2019-12-31":0.12872,"2020-12-31":0.110869,"2021-12-31":0.161123,"2022-12-31":0.101844,"2023-12-31":0.620077,"2024-12-31":0.497355,"2025-12-31":0.165332},"cfo_liab":{"2010-12-31":-0.005279,"2011-12-31":-0.02721,"2012-12-31":0.393509,"2013-12-31":0.108528,"2014-12-31":0.190361,"2015-12-31":0.125138,"2016-12-31":0.132913,"2017-12-31":0.072741,"2018-12-31":0.310747,"2019-12-31":0.107649,"2020-12-31":0.095234,"2021-12-31":0.144057,"2022-12-31":0.104567,"2023-12-31":0.569465,"2024-12-31":0.447693,"2025-12-31":0.148454},"cfo_capex":{"2009-12-31":1.025319,"2010-12-31":-0.134962,"2011-12-31":-0.487517,"2012-12-31":7.530703,"2013-12-31":2.583936,"2014-12-31":4.652122,"2015-12-31":2.501581,"2016-12-31":2.825915,"2017-12-31":1.636872,"2023-12-31":20.630954,"2024-12-31":22.952871,"2025-12-31":8.856138},"wc":{"2010-12-31":205073000,"2011-12-31":207312000,"2012-12-31":222987000,"2013-12-31":256376000,"2014-12-31":293449000,"2015-12-31":330848000,"2016-12-31":328917000,"2017-12-31":368080000,"2018-12-31":409380000,"2019-12-31":467488000,"2020-12-31":516720000,"2021-12-31":557781000,"2022-12-31":643275000,"2023-12-31":720674000,"2024-12-31":795645000,"2025-12-31":800480000},"wc_assets":{"2010-12-31":48.717754,"2011-12-31":44.295638,"2012-12-31":47.613933,"2013-12-31":51.178575,"2014-12-31":54.346433,"2015-12-31":51.769905,"2016-12-31":47.937721,"2017-12-31":49.21836,"2018-12-31":50.832242,"2019-12-31":49.874165,"2020-12-31":50.889673,"2021-12-31":51.485117,"2022-12-31":58.488797,"2023-12-31":60.643346,"2024-12-31":61.23389,"2025-12-31":59.254215},"cash_assets":{"2010-12-31":8.403553,"2011-12-31":0.986071,"2012-12-31":8.521256,"2013-12-31":8.493365,"2014-12-31":11.28028,"2015-12-31":12.54753,"2016-12-31":7.167696,"2017-12-31":6.684487,"2018-12-31":11.386656,"2019-12-31":9.608091,"2020-12-31":9.420676,"2021-12-31":9.997388,"2022-12-31":11.177223,"2023-12-31":25.007636,"2024-12-31":34.064081,"2025-12-31":30.10367},"cash_debt":{"2010-12-31":12.499647,"2011-12-31":0.638578,"2012-12-31":40.350859},"fcf_debt":{"2010-12-31":-2.561484,"2011-12-31":-2.23426,"2012-12-31":61.08089},"liab_equity":{"2010-12-31":0.63384,"2011-12-31":0.71104,"2012-12-31":0.607683,"2013-12-31":0.566287,"2014-12-31":0.525276,"2015-12-31":0.628417,"2016-12-31":0.582989,"2017-12-31":0.550747,"2018-12-31":0.531376,"2019-12-31":0.569255,"2020-12-31":0.595678,"2021-12-31":0.587437,"2022-12-31":0.435476,"2023-12-31":0.413449,"2024-12-31":0.42631,"2025-12-31":0.484321},"altman_z":{"2010-12-31":6.92837,"2011-12-31":6.756491,"2012-12-31":7.128255,"2013-12-31":8.185766,"2014-12-31":8.444962,"2015-12-31":7.105585,"2016-12-31":7.310673,"2017-12-31":7.095765,"2018-12-31":6.712423,"2019-12-31":7.141366,"2020-12-31":6.129986,"2021-12-31":6.059097,"2022-12-31":7.000559,"2023-12-31":7.367291,"2024-12-31":6.854777,"2025-12-31":6.00179},"interest_cover_cfo":{"2009-12-31":13.52193,"2010-12-31":-1.138958,"2011-12-31":-18.173913,"2012-12-31":286.487705,"2013-12-31":195.613861,"2022-12-31":8723.25,"2023-12-31":8249.083333,"2024-12-31":28979},"ar_turnover":{"2011-12-31":7.889343,"2012-12-31":7.67602,"2013-12-31":8.073385,"2014-12-31":8.552102,"2015-12-31":7.930019,"2016-12-31":7.011703,"2017-12-31":6.75952,"2018-12-31":6.016379,"2019-12-31":5.655201,"2020-12-31":4.463528,"2021-12-31":4.74759,"2022-12-31":5.132148,"2023-12-31":4.684268,"2024-12-31":4.600171,"2025-12-31":4.561895},"dso":{"2011-12-31":46.26494,"2012-12-31":47.550683,"2013-12-31":45.210283,"2014-12-31":42.679564,"2015-12-31":46.027635,"2016-12-31":52.055829,"2017-12-31":53.997916,"2018-12-31":60.667723,"2019-12-31":64.542353,"2020-12-31":81.773885,"2021-12-31":76.881113,"2022-12-31":71.120312,"2023-12-31":77.920394,"2024-12-31":79.344884,"2025-12-31":80.010614},"inv_turnover":{"2011-12-31":24.232663,"2012-12-31":25.521629,"2013-12-31":25.926387,"2014-12-31":25.167296,"2015-12-31":23.056155,"2016-12-31":24.017122,"2017-12-31":25.645827,"2018-12-31":20.256015,"2019-12-31":19.426837,"2020-12-31":16.355654,"2021-12-31":13.97733,"2022-12-31":12.51728,"2023-12-31":14.053362,"2024-12-31":20.82099,"2025-12-31":19.557508},"dio":{"2011-12-31":15.062315,"2012-12-31":14.301595,"2013-12-31":14.078321,"2014-12-31":14.502949,"2015-12-31":15.830914,"2016-12-31":15.197491,"2017-12-31":14.232335,"2018-12-31":18.019339,"2019-12-31":18.788442,"2020-12-31":22.316441,"2021-12-31":26.113714,"2022-12-31":29.159688,"2023-12-31":25.972434,"2024-12-31":17.530387,"2025-12-31":18.66291},"ap_turnover":{"2011-12-31":14.97492,"2012-12-31":14.604755,"2013-12-31":15.371859,"2014-12-31":17.139207,"2015-12-31":15.325223,"2016-12-31":13.481901,"2017-12-31":13.596763,"2018-12-31":11.560598,"2019-12-31":10.833876,"2020-12-31":8.642942,"2021-12-31":8.850358,"2022-12-31":10.10282,"2023-12-31":9.425,"2024-12-31":8.094438,"2025-12-31":7.309697},"dpo":{"2011-12-31":24.374087,"2012-12-31":24.991861,"2013-12-31":23.744688,"2014-12-31":21.296201,"2015-12-31":23.816945,"2016-12-31":27.073334,"2017-12-31":26.844624,"2018-12-31":31.572762,"2019-12-31":33.690621,"2020-12-31":42.23099,"2021-12-31":41.241271,"2022-12-31":36.128528,"2023-12-31":38.72679,"2024-12-31":45.092691,"2025-12-31":49.933672},"ccc":{"2011-12-31":36.953168,"2012-12-31":36.860417,"2013-12-31":35.543916,"2014-12-31":35.886312,"2015-12-31":38.041604,"2016-12-31":40.179987,"2017-12-31":41.385626,"2018-12-31":47.1143,"2019-12-31":49.640174,"2020-12-31":61.859336,"2021-12-31":61.753556,"2022-12-31":64.151472,"2023-12-31":65.166038,"2024-12-31":51.78258,"2025-12-31":48.739852},"inv_to_cash":{"2011-12-31":61.327255,"2012-12-31":61.852278,"2013-12-31":59.288604,"2014-12-31":57.182513,"2015-12-31":61.858549,"2016-12-31":67.25332,"2017-12-31":68.23025,"2018-12-31":78.687062,"2019-12-31":83.330795,"2020-12-31":104.090326,"2021-12-31":102.994827,"2022-12-31":100.28,"2023-12-31":103.892828,"2024-12-31":96.875271,"2025-12-31":98.673524},"inventories":{"2010-12-31":74293000,"2011-12-31":77437000,"2012-12-31":69637000,"2013-12-31":79141000,"2014-12-31":90917000,"2015-12-31":102780000,"2016-12-31":90535000,"2017-12-31":106753000,"2018-12-31":119195000,"2019-12-31":124666000,"2020-12-31":140867000,"2021-12-31":206555000,"2022-12-31":208682000,"2023-12-31":124179000,"2024-12-31":95054000,"2025-12-31":143567000},"asset_turnover":{"2011-12-31":4.732035,"2012-12-31":4.611292,"2013-12-31":4.584161,"2014-12-31":4.733076,"2015-12-31":4.36624,"2016-12-31":4.063652,"2017-12-31":4.061246,"2018-12-31":3.476022,"2019-12-31":3.236415,"2020-12-31":2.653023,"2021-12-31":2.756485,"2022-12-31":2.862755,"2023-12-31":2.491596,"2024-12-31":2.252746,"2025-12-31":2.167882},"mcap":{"2009-12-31":163949630,"2010-12-31":219087660,"2011-12-31":275514250,"2012-12-31":279838470,"2013-12-31":634302000,"2014-12-31":654886980,"2015-12-31":573946680,"2016-12-31":730417050,"2017-12-31":686631210,"2018-12-31":760468760,"2019-12-31":1343858450,"2020-12-31":1237579300,"2021-12-31":1132248760,"2022-12-31":1235815000,"2023-12-31":1771655600,"2024-12-31":1821801000,"2025-12-31":1456764960},"ev_cash":{"2010-12-31":35374000,"2011-12-31":4615000,"2012-12-31":39907000,"2013-12-31":42547000,"2014-12-31":60909000,"2015-12-31":80188000,"2016-12-31":49180000,"2017-12-31":49990000,"2018-12-31":91703000,"2019-12-31":90060000,"2020-12-31":95655000,"2021-12-31":108310000,"2022-12-31":122930000,"2023-12-31":297186000,"2024-12-31":442613000,"2025-12-31":406678000},"ev_pref":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2010-12-31":2830000,"2011-12-31":7227000,"2012-12-31":989000,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2010-12-31":186543660,"2011-12-31":278126250,"2012-12-31":240920470,"2013-12-31":591755000,"2014-12-31":593977980,"2015-12-31":493758680,"2016-12-31":681237050,"2017-12-31":636641210,"2018-12-31":668765760,"2019-12-31":1253798450,"2020-12-31":1141924300,"2021-12-31":1023938760,"2022-12-31":1112885000,"2023-12-31":1474469600,"2024-12-31":1379188000,"2025-12-31":1050086960},"capital":{"2010-12-31":260469000,"2011-12-31":280756000,"2012-12-31":292292000,"2013-12-31":319829000,"2014-12-31":354008000,"2015-12-31":392451000,"2016-12-31":433442000,"2017-12-31":482252000,"2018-12-31":525903000,"2019-12-31":597312000,"2020-12-31":636327000,"2021-12-31":682473000,"2022-12-31":766175000,"2023-12-31":840767000,"2024-12-31":910990000,"2025-12-31":910130000},"debt_capital_ev":{"2010-12-31":1.086502,"2011-12-31":2.574121,"2012-12-31":0.33836,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2010-12-31":0.015171,"2011-12-31":0.025985,"2012-12-31":0.004105,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2010-12-31":0.094491,"2011-12-31":0.132234,"2012-12-31":0.111595,"2013-12-31":0.26636,"2014-12-31":0.241127,"2015-12-31":0.191827,"2016-12-31":0.253004,"2017-12-31":0.218636,"2018-12-31":0.247738,"2019-12-31":0.444604,"2020-12-31":0.440848,"2021-12-31":0.353986,"2022-12-31":0.356124,"2023-12-31":0.517241,"2024-12-31":0.492195,"2025-12-31":0.365534},"ev_ebitda":{"2010-12-31":4.258599,"2011-12-31":5.254506,"2012-12-31":4.010061,"2013-12-31":9.023131,"2014-12-31":7.552648,"2015-12-31":5.689775,"2016-12-31":7.595293,"2017-12-31":7.250626,"2018-12-31":6.804145,"2019-12-31":10.108914,"2020-12-31":13.520777,"2021-12-31":9.5251,"2022-12-31":8.475249,"2023-12-31":12.867687,"2024-12-31":12.673215,"2025-12-31":9.566683},"ev_ebit":{"2010-12-31":4.824363,"2011-12-31":5.841638,"2012-12-31":4.409878,"2013-12-31":9.962876,"2014-12-31":8.312732,"2015-12-31":6.285596,"2016-12-31":8.46047,"2017-12-31":8.211864,"2018-12-31":7.804843,"2019-12-31":11.197428,"2020-12-31":15.843776,"2021-12-31":10.608895,"2022-12-31":9.231576,"2023-12-31":14.294006,"2024-12-31":14.209351,"2025-12-31":10.576811},"ev_cfo":{"2010-12-31":null,"2011-12-31":null,"2012-12-31":3.458569,"2013-12-31":30.105566,"2014-12-31":16.779987,"2015-12-31":15.99892,"2016-12-31":20.283364,"2017-12-31":32.952444,"2018-12-31":7.701214,"2019-12-31":34.253981,"2020-12-31":31.634005,"2021-12-31":17.729313,"2022-12-31":31.897876,"2023-12-31":7.448547,"2024-12-31":7.932385,"2025-12-31":16.047052},"ev_fcf":{"2010-12-31":null,"2011-12-31":null,"2012-12-31":3.988155,"2013-12-31":49.112374,"2014-12-31":21.374572,"2015-12-31":26.65364,"2016-12-31":31.391966,"2017-12-31":84.693523,"2023-12-31":7.827975,"2024-12-31":8.293723,"2025-12-31":18.089665},"mcap_dil":{"2009-12-31":163949630,"2010-12-31":222375660,"2011-12-31":280060000,"2012-12-31":287394660,"2013-12-31":638829270,"2014-12-31":659088320,"2015-12-31":576502560,"2016-12-31":733436550,"2017-12-31":687602870,"2018-12-31":773663740,"2019-12-31":1352020050,"2020-12-31":1245429440,"2021-12-31":1137079320,"2022-12-31":1240176700,"2023-12-31":1776293090,"2024-12-31":1836209160,"2025-12-31":1480562080},"ev_dil":{"2010-12-31":189831660,"2011-12-31":282672000,"2012-12-31":248476660,"2013-12-31":596282270,"2014-12-31":598179320,"2015-12-31":496314560,"2016-12-31":684256550,"2017-12-31":637612870,"2018-12-31":681960740,"2019-12-31":1261960050,"2020-12-31":1149774440,"2021-12-31":1028769320,"2022-12-31":1117246700,"2023-12-31":1479107090,"2024-12-31":1393596160,"2025-12-31":1073884080},"ev_per_share":{"2010-12-31":6.998974,"2011-12-31":10.549071,"2012-12-31":9.30662,"2013-12-31":22.586069,"2014-12-31":22.547849,"2015-12-31":18.633809,"2016-12-31":25.601753,"2017-12-31":23.708383,"2018-12-31":25.335875,"2019-12-31":47.591515,"2020-12-31":43.634861,"2021-12-31":39.004219,"2022-12-31":42.234725,"2023-12-31":55.935873,"2024-12-31":52.440608,"2025-12-31":41.635421},"sales_base":{"2009-12-31":1569656000,"2010-12-31":1974198000,"2011-12-31":2103295000,"2012-12-31":2158873000,"2013-12-31":2221638000,"2014-12-31":2463339000,"2015-12-31":2573973000,"2016-12-31":2692592000,"2017-12-31":2911883000,"2018-12-31":2699489000,"2019-12-31":2820034000,"2020-12-31":2590290000,"2021-12-31":2892595000,"2022-12-31":3124996000,"2023-12-31":2850644000,"2024-12-31":2802118000,"2025-12-31":2872746000},"ebitda_base":{"2009-12-31":6112000,"2010-12-31":43804000,"2011-12-31":52931000,"2012-12-31":60079000,"2013-12-31":65582000,"2014-12-31":78645000,"2015-12-31":86780000,"2016-12-31":89692000,"2017-12-31":87805000,"2018-12-31":98288000,"2019-12-31":124029000,"2020-12-31":84457000,"2021-12-31":107499000,"2022-12-31":131310000,"2023-12-31":114587000,"2024-12-31":108827000,"2025-12-31":109765000},"ebit_base":{"2009-12-31":-684000,"2010-12-31":38667000,"2011-12-31":47611000,"2012-12-31":54632000,"2013-12-31":59396000,"2014-12-31":71454000,"2015-12-31":78554000,"2016-12-31":80520000,"2017-12-31":77527000,"2018-12-31":85686000,"2019-12-31":111972000,"2020-12-31":72074000,"2021-12-31":96517000,"2022-12-31":120552000,"2023-12-31":103153000,"2024-12-31":97062000,"2025-12-31":99282000},"cfo_base":{"2009-12-31":5710000,"2010-12-31":-862000,"2011-12-31":-5292000,"2012-12-31":69659000,"2013-12-31":19656000,"2014-12-31":35398000,"2015-12-31":30862000,"2016-12-31":33586000,"2017-12-31":19320000,"2018-12-31":86839000,"2019-12-31":36603000,"2020-12-31":36098000,"2021-12-31":57754000,"2022-12-31":34889000,"2023-12-31":197954000,"2024-12-31":173868000,"2025-12-31":65438000},"fcf_base":{"2009-12-31":141000,"2010-12-31":-7249000,"2011-12-31":-16147000,"2012-12-31":60409000,"2013-12-31":12049000,"2014-12-31":27789000,"2015-12-31":18525000,"2016-12-31":21701000,"2017-12-31":7517000,"2023-12-31":188359000,"2024-12-31":166293000,"2025-12-31":58049000},"pe":{"2009-12-31":null,"2010-12-31":9.670588,"2011-12-31":9.766355,"2012-12-31":8.717742,"2013-12-31":17.933333,"2014-12-31":15.440994,"2015-12-31":12.306818,"2016-12-31":15.25,"2017-12-31":12.534314,"2018-12-31":11.954357,"2019-12-31":16.454839,"2020-12-31":22.306604,"2021-12-31":16.275472,"2022-12-31":13.916914,"2023-12-31":21.336508,"2024-12-31":21.054711,"2025-12-31":17.663609},"pe_avg":{"2009-12-31":null,"2010-12-31":7.502715,"2011-12-31":7.716571,"2012-12-31":7.889578,"2013-12-31":11.869658,"2014-12-31":13.044434,"2015-12-31":12.742925,"2016-12-31":13.201709,"2017-12-31":12.9556,"2018-12-31":12.598308,"2019-12-31":12.341501,"2020-12-31":20.766465,"2021-12-31":17.704862,"2022-12-31":14.218843,"2023-12-31":17.360353,"2024-12-31":20.662578,"2025-12-31":19.437725},"pe_high":{"2009-12-31":null,"2010-12-31":9.882353,"2011-12-31":10.065421,"2012-12-31":9.701613,"2013-12-31":18.22963,"2014-12-31":15.440994,"2015-12-31":14.5625,"2016-12-31":15.677778,"2017-12-31":14.289216,"2018-12-31":16.908714,"2019-12-31":16.816129,"2020-12-31":25.226415,"2021-12-31":20.34717,"2022-12-31":16.489614,"2023-12-31":21.825397,"2024-12-31":23.264438,"2025-12-31":22.697248},"pe_low":{"2009-12-31":null,"2010-12-31":6.070588,"2011-12-31":6.439252,"2012-12-31":5.620968,"2013-12-31":8.22963,"2014-12-31":11.26087,"2015-12-31":10.801136,"2016-12-31":10.605556,"2017-12-31":11.656863,"2018-12-31":9.93361,"2019-12-31":9.825806,"2020-12-31":16.216981,"2021-12-31":16.275472,"2022-12-31":12.207715,"2023-12-31":12.250794,"2024-12-31":18.021277,"2025-12-31":17.119266},"pb":{"2010-12-31":0.850367,"2011-12-31":1.007258,"2012-12-31":0.960644,"2013-12-31":1.983254,"2014-12-31":1.849921,"2015-12-31":1.462467,"2016-12-31":1.685155,"2017-12-31":1.423802,"2018-12-31":1.446025,"2019-12-31":2.249843,"2020-12-31":1.944879,"2021-12-31":1.659038,"2022-12-31":1.612967,"2023-12-31":2.10719,"2024-12-31":1.999804,"2025-12-31":1.600612},"pb_avg":{"2010-12-31":0.659739,"2011-12-31":0.795852,"2012-12-31":0.869385,"2013-12-31":1.31267,"2014-12-31":1.5628,"2015-12-31":1.514291,"2016-12-31":1.458815,"2017-12-31":1.471657,"2018-12-31":1.523919,"2019-12-31":1.687433,"2020-12-31":1.810597,"2021-12-31":1.804743,"2022-12-31":1.64796,"2023-12-31":1.714505,"2024-12-31":1.962558,"2025-12-31":1.761376},"pb_high":{"2010-12-31":0.868988,"2011-12-31":1.038102,"2012-12-31":1.069061,"2013-12-31":2.016021,"2014-12-31":1.849921,"2015-12-31":1.730519,"2016-12-31":1.732426,"2017-12-31":1.623145,"2018-12-31":2.045314,"2019-12-31":2.299242,"2020-12-31":2.199453,"2021-12-31":2.074086,"2022-12-31":1.911142,"2023-12-31":2.155472,"2024-12-31":2.209686,"2025-12-31":2.056742},"pb_low":{"2010-12-31":0.533807,"2011-12-31":0.664116,"2012-12-31":0.619398,"2013-12-31":0.910118,"2014-12-31":1.349118,"2015-12-31":1.283541,"2016-12-31":1.171935,"2017-12-31":1.32413,"2018-12-31":1.201591,"2019-12-31":1.343467,"2020-12-31":1.413934,"2021-12-31":1.659038,"2022-12-31":1.414871,"2023-12-31":1.209886,"2024-12-31":1.711684,"2025-12-31":1.551286},"ptb":{"2010-12-31":1.054355,"2011-12-31":1.26937,"2012-12-31":1.165862,"2013-12-31":2.361925,"2014-12-31":2.163257,"2015-12-31":1.682265,"2016-12-31":2.029838,"2017-12-31":1.726831,"2018-12-31":1.717654,"2019-12-31":2.607394,"2020-12-31":2.227316,"2021-12-31":1.877683,"2022-12-31":1.796439,"2023-12-31":2.319719,"2024-12-31":2.18133,"2025-12-31":1.743503},"ptb_avg":{"2010-12-31":0.817999,"2011-12-31":1.002952,"2012-12-31":1.055108,"2013-12-31":1.563303,"2014-12-31":1.827503,"2015-12-31":1.741878,"2016-12-31":1.757202,"2017-12-31":1.784871,"2018-12-31":1.810179,"2019-12-31":1.955604,"2020-12-31":2.073533,"2021-12-31":2.042591,"2022-12-31":1.835412,"2023-12-31":1.887429,"2024-12-31":2.140704,"2025-12-31":1.918619},"ptb_high":{"2010-12-31":1.077443,"2011-12-31":1.308241,"2012-12-31":1.29744,"2013-12-31":2.400949,"2014-12-31":2.163257,"2015-12-31":1.990602,"2016-12-31":2.086777,"2017-12-31":1.968601,"2018-12-31":2.429517,"2019-12-31":2.664643,"2020-12-31":2.51886,"2021-12-31":2.347431,"2022-12-31":2.128531,"2023-12-31":2.372872,"2024-12-31":2.410264,"2025-12-31":2.240353},"ptb_low":{"2010-12-31":0.661858,"2011-12-31":0.836934,"2012-12-31":0.751717,"2013-12-31":1.08389,"2014-12-31":1.577628,"2015-12-31":1.476448,"2016-12-31":1.411644,"2017-12-31":1.605946,"2018-12-31":1.427304,"2019-12-31":1.556973,"2020-12-31":1.619267,"2021-12-31":1.877683,"2022-12-31":1.57581,"2023-12-31":1.331915,"2024-12-31":1.867057,"2025-12-31":1.689773},"ps":{"2009-12-31":0.104449,"2010-12-31":0.110976,"2011-12-31":0.130992,"2012-12-31":0.129622,"2013-12-31":0.285511,"2014-12-31":0.265853,"2015-12-31":0.222981,"2016-12-31":0.271269,"2017-12-31":0.235803,"2018-12-31":0.281708,"2019-12-31":0.47654,"2020-12-31":0.477776,"2021-12-31":0.39143,"2022-12-31":0.395461,"2023-12-31":0.621493,"2024-12-31":0.650151,"2025-12-31":0.507098},"ps_avg":{"2009-12-31":0.079523,"2010-12-31":0.086098,"2011-12-31":0.103499,"2012-12-31":0.117309,"2013-12-31":0.188973,"2014-12-31":0.224591,"2015-12-31":0.230882,"2016-12-31":0.234834,"2017-12-31":0.243729,"2018-12-31":0.296883,"2019-12-31":0.357416,"2020-12-31":0.444789,"2021-12-31":0.425807,"2022-12-31":0.404041,"2023-12-31":0.505675,"2024-12-31":0.638043,"2025-12-31":0.558031},"ps_high":{"2009-12-31":0.104449,"2010-12-31":0.113406,"2011-12-31":0.135003,"2012-12-31":0.144251,"2013-12-31":0.290228,"2014-12-31":0.265853,"2015-12-31":0.26385,"2016-12-31":0.278878,"2017-12-31":0.268817,"2018-12-31":0.398459,"2019-12-31":0.487003,"2020-12-31":0.540315,"2021-12-31":0.489356,"2022-12-31":0.468567,"2023-12-31":0.635734,"2024-12-31":0.718386,"2025-12-31":0.651607},"ps_low":{"2009-12-31":0.04154,"2010-12-31":0.069663,"2011-12-31":0.086367,"2012-12-31":0.083577,"2013-12-31":0.131021,"2014-12-31":0.193883,"2015-12-31":0.1957,"2016-12-31":0.188653,"2017-12-31":0.219296,"2018-12-31":0.234089,"2019-12-31":0.28456,"2020-12-31":0.347345,"2021-12-31":0.39143,"2022-12-31":0.346893,"2023-12-31":0.356843,"2024-12-31":0.556482,"2025-12-31":0.491471},"pcf":{"2009-12-31":28.71272,"2010-12-31":null,"2011-12-31":null,"2012-12-31":4.017262,"2013-12-31":32.270147,"2014-12-31":18.500677,"2015-12-31":18.597197,"2016-12-31":21.747664,"2017-12-31":35.539918,"2018-12-31":8.757226,"2019-12-31":36.714435,"2020-12-31":34.283874,"2021-12-31":19.604681,"2022-12-31":35.421336,"2023-12-31":8.949835,"2024-12-31":10.47807,"2025-12-31":22.261759},"pcf_avg":{"2009-12-31":21.860609,"2010-12-31":null,"2011-12-31":null,"2012-12-31":3.635632,"2013-12-31":21.358863,"2014-12-31":15.629231,"2015-12-31":19.25621,"2016-12-31":18.826645,"2017-12-31":36.734436,"2018-12-31":9.228956,"2019-12-31":27.536656,"2020-12-31":31.916776,"2021-12-31":21.326459,"2022-12-31":36.189806,"2023-12-31":7.281992,"2024-12-31":10.282921,"2025-12-31":24.497709},"pcf_high":{"2009-12-31":28.71272,"2010-12-31":null,"2011-12-31":null,"2012-12-31":4.470644,"2013-12-31":32.803317,"2014-12-31":18.500677,"2015-12-31":22.005824,"2016-12-31":22.357708,"2017-12-31":40.515784,"2018-12-31":12.386566,"2019-12-31":37.520554,"2020-12-31":38.771444,"2021-12-31":24.509261,"2022-12-31":41.969374,"2023-12-31":9.154905,"2024-12-31":11.57776,"2025-12-31":28.605743},"pcf_low":{"2009-12-31":11.419298,"2010-12-31":null,"2011-12-31":null,"2012-12-31":2.590224,"2013-12-31":14.808812,"2014-12-31":13.492248,"2015-12-31":16.321916,"2016-12-31":15.124332,"2017-12-31":33.051984,"2018-12-31":7.276918,"2019-12-31":21.923577,"2020-12-31":24.9245,"2021-12-31":19.604681,"2022-12-31":31.071083,"2023-12-31":5.138731,"2024-12-31":8.968453,"2025-12-31":21.575714},"pfcf":{"2009-12-31":1162.763333,"2010-12-31":null,"2011-12-31":null,"2012-12-31":4.632397,"2013-12-31":52.643539,"2014-12-31":23.56641,"2015-12-31":30.982277,"2016-12-31":33.658221,"2017-12-31":91.343782,"2023-12-31":9.405739,"2024-12-31":10.955368,"2025-12-31":25.095436},"pfcf_avg":{"2009-12-31":885.277151,"2010-12-31":null,"2011-12-31":null,"2012-12-31":4.192331,"2013-12-31":34.84354,"2014-12-31":19.908724,"2015-12-31":32.08017,"2016-12-31":29.137446,"2017-12-31":94.413902,"2023-12-31":7.652937,"2024-12-31":10.75133,"2025-12-31":27.615998},"pfcf_high":{"2009-12-31":1162.763333,"2010-12-31":null,"2011-12-31":null,"2012-12-31":5.155202,"2013-12-31":53.513321,"2014-12-31":23.56641,"2015-12-31":36.660931,"2016-12-31":34.602368,"2017-12-31":104.132626,"2023-12-31":9.621255,"2024-12-31":12.105152,"2025-12-31":32.24694},"pfcf_low":{"2009-12-31":462.441064,"2010-12-31":null,"2011-12-31":null,"2012-12-31":2.986846,"2013-12-31":24.158187,"2014-12-31":17.186606,"2015-12-31":27.19174,"2016-12-31":23.407484,"2017-12-31":84.94936,"2023-12-31":5.400498,"2024-12-31":9.376985,"2025-12-31":24.322065},"evs_avg":{"2010-12-31":0.069613,"2011-12-31":0.104741,"2012-12-31":0.099282,"2013-12-31":0.169822,"2014-12-31":0.199865,"2015-12-31":0.199729,"2016-12-31":0.216569,"2017-12-31":0.226561,"2018-12-31":0.262913,"2019-12-31":0.32548,"2020-12-31":0.40786,"2021-12-31":0.388363,"2022-12-31":0.364703,"2023-12-31":0.401423,"2024-12-31":0.480086,"2025-12-31":0.416467},"evs_high":{"2010-12-31":0.096921,"2011-12-31":0.136245,"2012-12-31":0.126224,"2013-12-31":0.271077,"2014-12-31":0.241127,"2015-12-31":0.232697,"2016-12-31":0.260614,"2017-12-31":0.25165,"2018-12-31":0.364489,"2019-12-31":0.455067,"2020-12-31":0.503386,"2021-12-31":0.451912,"2022-12-31":0.429229,"2023-12-31":0.531481,"2024-12-31":0.560429,"2025-12-31":0.510043},"evs_low":{"2010-12-31":0.053179,"2011-12-31":0.087609,"2012-12-31":0.06555,"2013-12-31":0.11187,"2014-12-31":0.169156,"2015-12-31":0.164547,"2016-12-31":0.170388,"2017-12-31":0.202128,"2018-12-31":0.200118,"2019-12-31":0.252624,"2020-12-31":0.310417,"2021-12-31":0.353986,"2022-12-31":0.307555,"2023-12-31":0.252591,"2024-12-31":0.398525,"2025-12-31":0.349907},"eve_avg":{"2010-12-31":3.137393,"2011-12-31":4.162036,"2012-12-31":3.567578,"2013-12-31":5.752841,"2014-12-31":6.260214,"2015-12-31":5.924143,"2016-12-31":6.501491,"2017-12-31":7.513459,"2018-12-31":7.220925,"2019-12-31":7.4004,"2020-12-31":12.509049,"2021-12-31":10.450128,"2022-12-31":8.679431,"2023-12-31":9.986417,"2024-12-31":12.361435,"2025-12-31":10.899677},"eve_high":{"2010-12-31":4.368122,"2011-12-31":5.413898,"2012-12-31":4.535738,"2013-12-31":9.182931,"2014-12-31":7.552648,"2015-12-31":6.902002,"2016-12-31":7.82373,"2017-12-31":8.345481,"2018-12-31":10.010724,"2019-12-31":10.346813,"2020-12-31":15.438822,"2021-12-31":12.160093,"2022-12-31":10.21506,"2023-12-31":13.221954,"2024-12-31":14.430141,"2025-12-31":13.348742},"eve_low":{"2010-12-31":2.39671,"2011-12-31":3.481265,"2012-12-31":2.355472,"2013-12-31":3.789683,"2014-12-31":5.298361,"2015-12-31":4.880606,"2016-12-31":5.115125,"2017-12-31":6.703198,"2018-12-31":5.496269,"2019-12-31":5.743888,"2020-12-31":9.520461,"2021-12-31":9.5251,"2022-12-31":7.319389,"2023-12-31":6.28384,"2024-12-31":10.261369,"2025-12-31":9.157688},"evb_avg":{"2010-12-31":3.554203,"2011-12-31":4.627097,"2012-12-31":3.923278,"2013-12-31":6.35199,"2014-12-31":6.89023,"2015-12-31":6.544506,"2016-12-31":7.242073,"2017-12-31":8.509542,"2018-12-31":8.28292,"2019-12-31":8.197266,"2020-12-31":14.658223,"2021-12-31":11.639176,"2022-12-31":9.453979,"2023-12-31":11.093362,"2024-12-31":13.859779,"2025-12-31":12.050554},"evb_high":{"2010-12-31":4.948437,"2011-12-31":6.018841,"2012-12-31":4.987967,"2013-12-31":10.139319,"2014-12-31":8.312732,"2015-12-31":7.624764,"2016-12-31":8.714928,"2017-12-31":9.451868,"2018-12-31":11.483019,"2019-12-31":11.460944,"2020-12-31":18.091359,"2021-12-31":13.543706,"2022-12-31":11.126647,"2023-12-31":14.687542,"2024-12-31":16.179236,"2025-12-31":14.75821},"evb_low":{"2010-12-31":2.715118,"2011-12-31":3.870258,"2012-12-31":2.590321,"2013-12-31":4.184373,"2014-12-31":5.831578,"2015-12-31":5.391692,"2016-12-31":5.697787,"2017-12-31":7.591863,"2018-12-31":6.304615,"2019-12-31":6.362383,"2020-12-31":11.156167,"2021-12-31":10.608895,"2022-12-31":7.972568,"2023-12-31":6.980373,"2024-12-31":11.505162,"2025-12-31":10.124631},"earnings_yield":{"2009-12-31":-0.818331,"2010-12-31":10.340633,"2011-12-31":10.239234,"2012-12-31":11.47086,"2013-12-31":5.576208,"2014-12-31":6.476267,"2015-12-31":8.125577,"2016-12-31":6.557377,"2017-12-31":7.978099,"2018-12-31":8.365151,"2019-12-31":6.07724,"2020-12-31":4.482977,"2021-12-31":6.144215,"2022-12-31":7.185501,"2023-12-31":4.686803,"2024-12-31":4.749531,"2025-12-31":5.661357},"fcf_yield":{"2009-12-31":0.086002,"2010-12-31":-3.308721,"2011-12-31":-5.860677,"2012-12-31":21.587096,"2013-12-31":1.899568,"2014-12-31":4.243328,"2015-12-31":3.227652,"2016-12-31":2.971042,"2017-12-31":1.094765,"2023-12-31":10.631807,"2024-12-31":9.127945,"2025-12-31":3.984788},"div_yield":{"2012-12-31":3.515264,"2013-12-31":1.65221,"2014-12-31":1.60901,"2015-12-31":1.846722,"2016-12-31":1.238616,"2017-12-31":1.329683,"2018-12-31":1.110725,"2019-12-31":0.627328,"2020-12-31":0.676676,"2021-12-31":2.318572,"2022-12-31":0.724947},"shareholder_yield":{"2011-12-31":5.230582,"2012-12-31":6.391902,"2018-12-31":3.133199,"2019-12-31":0.960295,"2020-12-31":1.502692,"2023-12-31":0.779045,"2024-12-31":1.257108,"2025-12-31":6.285365},"peg":{"2010-12-31":-0.005373,"2011-12-31":0.377336,"2012-12-31":0.548705,"2013-12-31":2.021576,"2014-12-31":0.801744,"2015-12-31":1.320932,"2016-12-31":6.71,"2017-12-31":0.940074,"2018-12-31":0.659105,"2019-12-31":0.574727,"2020-12-31":-0.705617,"2021-12-31":0.651019,"2022-12-31":0.51222,"2023-12-31":-3.268365,"2024-12-31":4.73731,"2025-12-31":-29.056636},"price":{"2009-12-31":6.11,"2010-12-31":8.22,"2011-12-31":10.45,"2012-12-31":10.81,"2013-12-31":24.21,"2014-12-31":24.86,"2015-12-31":21.66,"2016-12-31":27.45,"2017-12-31":25.57,"2018-12-31":28.81,"2019-12-31":51.01,"2020-12-31":47.29,"2021-12-31":43.13,"2022-12-31":46.9,"2023-12-31":67.21,"2024-12-31":69.27,"2025-12-31":57.76},"price_avg":{"2009-12-31":4.651887,"2010-12-31":6.377308,"2011-12-31":8.256731,"2012-12-31":9.783077,"2013-12-31":16.024038,"2014-12-31":21.001538,"2015-12-31":22.427547,"2016-12-31":23.763077,"2017-12-31":26.429423,"2018-12-31":30.361923,"2019-12-31":38.258654,"2020-12-31":44.024906,"2021-12-31":46.917885,"2022-12-31":47.9175,"2023-12-31":54.685111,"2024-12-31":67.979881,"2025-12-31":63.56136},"price_high":{"2009-12-31":6.11,"2010-12-31":8.4,"2011-12-31":10.77,"2012-12-31":12.03,"2013-12-31":24.61,"2014-12-31":24.86,"2015-12-31":25.63,"2016-12-31":28.22,"2017-12-31":29.15,"2018-12-31":40.75,"2019-12-31":52.13,"2020-12-31":53.48,"2021-12-31":53.92,"2022-12-31":55.57,"2023-12-31":68.75,"2024-12-31":76.54,"2025-12-31":74.22},"price_low":{"2009-12-31":2.43,"2010-12-31":5.16,"2011-12-31":6.89,"2012-12-31":6.97,"2013-12-31":11.11,"2014-12-31":18.13,"2015-12-31":19.01,"2016-12-31":19.09,"2017-12-31":23.78,"2018-12-31":23.94,"2019-12-31":30.46,"2020-12-31":34.38,"2021-12-31":43.13,"2022-12-31":41.14,"2023-12-31":38.59,"2024-12-31":59.29,"2025-12-31":55.98},"ev_avg":{"2010-12-31":137430381.923077,"2011-12-31":220300706.730769,"2012-12-31":214336512.307692,"2013-12-31":377282807.692308,"2014-12-31":492334527.692308,"2015-12-31":514097144.90566,"2016-12-31":583131713.846154,"2017-12-31":659719297.884615,"2018-12-31":709730321.538462,"2019-12-31":917864235.576923,"2020-12-31":1056476781.132076,"2021-12-31":1123378306.923077,"2022-12-31":1139696125,"2023-12-31":1144313528.888889,"2024-12-31":1345257869.047619,"2025-12-31":1196403060.56},"shares_out":{"2009-12-31":26833000,"2010-12-31":26653000,"2011-12-31":26365000,"2012-12-31":25887000,"2013-12-31":26200000,"2014-12-31":26343000,"2015-12-31":26498000,"2016-12-31":26609000,"2017-12-31":26853000,"2018-12-31":26396000,"2019-12-31":26345000,"2020-12-31":26170000,"2021-12-31":26252000,"2022-12-31":26350000,"2023-12-31":26360000,"2024-12-31":26300000,"2025-12-31":25221000},"shares_dil":{"2009-12-31":26833000,"2010-12-31":27053000,"2011-12-31":26800000,"2012-12-31":26586000,"2013-12-31":26387000,"2014-12-31":26512000,"2015-12-31":26616000,"2016-12-31":26719000,"2017-12-31":26891000,"2018-12-31":26854000,"2019-12-31":26505000,"2020-12-31":26336000,"2021-12-31":26364000,"2022-12-31":26443000,"2023-12-31":26429000,"2024-12-31":26508000,"2025-12-31":25633000},"shares_basic":{"2009-12-31":26833000,"2010-12-31":27007000,"2011-12-31":26703000,"2012-12-31":26431000,"2013-12-31":26120000,"2014-12-31":26246000,"2015-12-31":26398000,"2016-12-31":26528000,"2017-12-31":26771000,"2018-12-31":26717000,"2019-12-31":26335000,"2020-12-31":26157000,"2021-12-31":26196000,"2022-12-31":26279000,"2023-12-31":26287000,"2024-12-31":26322000,"2025-12-31":25511000},"rev_ps":{"2009-12-31":58.497224,"2010-12-31":72.975197,"2011-12-31":78.481157,"2012-12-31":81.203378,"2013-12-31":84.194414,"2014-12-31":92.914114,"2015-12-31":96.707732,"2016-12-31":100.77443,"2017-12-31":108.284668,"2018-12-31":100.524652,"2019-12-31":106.396303,"2020-12-31":98.355483,"2021-12-31":109.717607,"2022-12-31":118.178573,"2023-12-31":107.860456,"2024-12-31":105.70839,"2025-12-31":112.072173},"ebitda_ps":{"2009-12-31":0.227779,"2010-12-31":1.619192,"2011-12-31":1.975037,"2012-12-31":2.259798,"2013-12-31":2.485391,"2014-12-31":2.966393,"2015-12-31":3.260445,"2016-12-31":3.356862,"2017-12-31":3.265219,"2018-12-31":3.660088,"2019-12-31":4.679457,"2020-12-31":3.206903,"2021-12-31":4.077492,"2022-12-31":4.965775,"2023-12-31":4.335654,"2024-12-31":4.10544,"2025-12-31":4.282175},"ebit_ps":{"2009-12-31":-0.025491,"2010-12-31":1.429305,"2011-12-31":1.77653,"2012-12-31":2.054916,"2013-12-31":2.250957,"2014-12-31":2.695157,"2015-12-31":2.951383,"2016-12-31":3.013586,"2017-12-31":2.883009,"2018-12-31":3.19081,"2019-12-31":4.224561,"2020-12-31":2.73671,"2021-12-31":3.660939,"2022-12-31":4.558938,"2023-12-31":3.903023,"2024-12-31":3.661612,"2025-12-31":3.87321},"eps_basic":{"2009-12-31":-0.05,"2010-12-31":0.85,"2011-12-31":1.08,"2012-12-31":1.25,"2013-12-31":1.37,"2014-12-31":1.63,"2015-12-31":1.77,"2016-12-31":1.81,"2017-12-31":2.05,"2018-12-31":2.42,"2019-12-31":3.12,"2020-12-31":2.13,"2021-12-31":2.67,"2022-12-31":3.4,"2023-12-31":3.17,"2024-12-31":3.31,"2025-12-31":3.28},"eps":{"2009-12-31":-0.05,"2010-12-31":0.85,"2011-12-31":1.07,"2012-12-31":1.24,"2013-12-31":1.35,"2014-12-31":1.61,"2015-12-31":1.76,"2016-12-31":1.8,"2017-12-31":2.04,"2018-12-31":2.41,"2019-12-31":3.1,"2020-12-31":2.12,"2021-12-31":2.65,"2022-12-31":3.37,"2023-12-31":3.15,"2024-12-31":3.29,"2025-12-31":3.27},"dps":{"2012-12-31":0.38,"2013-12-31":0.4,"2014-12-31":0.4,"2015-12-31":0.4,"2016-12-31":0.34,"2017-12-31":0.34,"2018-12-31":0.32,"2019-12-31":0.32,"2020-12-31":0.32,"2021-12-31":1,"2022-12-31":0.34},"cfo_ps":{"2009-12-31":0.212798,"2010-12-31":-0.031863,"2011-12-31":-0.197463,"2012-12-31":2.620138,"2013-12-31":0.744912,"2014-12-31":1.335169,"2015-12-31":1.159528,"2016-12-31":1.257008,"2017-12-31":0.718456,"2018-12-31":3.233745,"2019-12-31":1.380985,"2020-12-31":1.370671,"2021-12-31":2.190639,"2022-12-31":1.319404,"2023-12-31":7.49003,"2024-12-31":6.559077,"2025-12-31":2.552881},"fcf_ps":{"2009-12-31":0.005255,"2010-12-31":-0.267955,"2011-12-31":-0.6025,"2012-12-31":2.272211,"2013-12-31":0.456626,"2014-12-31":1.048167,"2015-12-31":0.69601,"2016-12-31":0.812194,"2017-12-31":0.279536,"2023-12-31":7.126982,"2024-12-31":6.273314,"2025-12-31":2.26462},"cash_ps":{"2010-12-31":1.327205,"2011-12-31":0.175043,"2012-12-31":1.541585,"2013-12-31":1.623931,"2014-12-31":2.312151,"2015-12-31":3.026191,"2016-12-31":1.848247,"2017-12-31":1.861617,"2018-12-31":3.474125,"2019-12-31":3.418485,"2020-12-31":3.655139,"2021-12-31":4.125781,"2022-12-31":4.665275,"2023-12-31":11.274127,"2024-12-31":16.829392,"2025-12-31":16.124579},"bvps":{"2010-12-31":9.666417,"2011-12-31":10.374701,"2012-12-31":11.252868,"2013-12-31":12.207214,"2014-12-31":13.438409,"2015-12-31":14.810589,"2016-12-31":16.289301,"2017-12-31":17.958962,"2018-12-31":19.923587,"2019-12-31":22.672689,"2020-12-31":24.315132,"2021-12-31":25.996991,"2022-12-31":29.07685,"2023-12-31":31.895561,"2024-12-31":34.638403,"2025-12-31":36.086198},"tbvps":{"2010-12-31":7.796233,"2011-12-31":8.232429,"2012-12-31":9.272106,"2013-12-31":10.250115,"2014-12-31":11.491933,"2015-12-31":12.8755,"2016-12-31":13.523244,"2017-12-31":14.80747,"2018-12-31":16.772882,"2019-12-31":19.563598,"2020-12-31":21.23183,"2021-12-31":22.969793,"2022-12-31":26.107211,"2023-12-31":28.973331,"2024-12-31":31.755856,"2025-12-31":33.128702},"buyback_ps":{"2009-12-31":0.015839,"2010-12-31":0.105608,"2011-12-31":0.142649,"2012-12-31":0.293876,"2018-12-31":0.57254,"2019-12-31":0.168949,"2020-12-31":0.388138,"2023-12-31":0.204018,"2024-12-31":0.46684,"2025-12-31":2.975266},"fcf_margin":{"2009-12-31":0.008983,"2010-12-31":-0.367187,"2011-12-31":-0.7677,"2012-12-31":2.798173,"2013-12-31":0.542348,"2014-12-31":1.128103,"2015-12-31":0.719705,"2016-12-31":0.805952,"2017-12-31":0.258149,"2023-12-31":6.607595,"2024-12-31":5.934547,"2025-12-31":2.02068}},"ttm":{"roe":{"2012-06-30":11.180624,"2012-09-30":11.009356,"2012-12-31":11.710031,"2013-03-31":11.67013,"2013-06-30":11.403634,"2013-09-30":11.228141,"2013-12-31":11.677346,"2014-03-31":11.72593,"2014-06-30":12.030312,"2014-09-30":12.084518,"2014-12-31":12.668049,"2015-03-31":12.792334,"2015-06-30":12.404485,"2015-09-30":12.197447,"2015-12-31":12.546436,"2016-03-31":12.372968,"2016-06-30":12.176258,"2016-09-30":11.921868,"2016-12-31":11.650662,"2017-03-31":11.007306,"2017-06-30":10.916445,"2017-09-30":10.488811,"2017-12-31":11.981513,"2018-03-31":12.56561,"2018-06-30":13.108589,"2018-09-30":12.891176,"2018-12-31":12.813903,"2019-03-31":12.824814,"2019-06-30":13.359344,"2019-09-30":14.72271,"2019-12-31":14.620709,"2020-03-31":14.783968,"2020-06-30":11.653776,"2020-09-30":10.142634,"2020-12-31":9.040732,"2021-03-31":8.168108,"2021-06-30":9.508578,"2021-09-30":9.710076,"2021-12-31":10.601456,"2022-03-31":12.049577,"2022-06-30":12.825118,"2022-09-30":12.865888,"2022-12-31":12.317554,"2023-03-31":11.01578,"2023-06-30":9.949945,"2023-09-30":9.943197,"2023-12-31":10.363909,"2024-03-31":10.094435,"2024-06-30":10.627735,"2024-09-30":10.504025,"2024-12-31":9.943731,"2025-03-31":10.108652,"2025-06-30":9.779809,"2025-09-30":9.302907,"2025-12-31":9.194562,"2026-03-31":9.725424,"2026-06-30":10.432061},"roa":{"2012-06-30":6.585238,"2012-09-30":6.653008,"2012-12-31":7.063872,"2013-03-31":7.532213,"2013-06-30":6.981664,"2013-09-30":7.109187,"2013-12-31":7.362677,"2014-03-31":7.832826,"2014-06-30":7.519957,"2014-09-30":7.980726,"2014-12-31":8.200756,"2015-03-31":8.615993,"2015-06-30":7.716273,"2015-09-30":7.986898,"2015-12-31":7.943282,"2016-03-31":8.565815,"2016-06-30":7.564115,"2016-09-30":7.74788,"2016-12-31":7.260898,"2017-03-31":7.454865,"2017-06-30":6.882096,"2017-09-30":7.036499,"2017-12-31":7.650987,"2018-03-31":8.510487,"2018-06-30":8.481124,"2018-09-30":8.87797,"2018-12-31":8.317248,"2019-03-31":8.618562,"2019-06-30":8.443154,"2019-09-30":10.04951,"2019-12-31":9.423477,"2020-03-31":9.678229,"2020-06-30":7.315092,"2020-09-30":6.556626,"2020-12-31":5.711555,"2021-03-31":5.45561,"2021-06-30":6.114185,"2021-09-30":6.327097,"2021-12-31":6.661661,"2022-03-31":7.917036,"2022-06-30":8.317768,"2022-09-30":8.638622,"2022-12-31":8.173198,"2023-03-31":7.357329,"2023-06-30":6.63698,"2023-09-30":6.764348,"2023-12-31":7.278275,"2024-03-31":7.215673,"2024-06-30":7.246707,"2024-09-30":7.308124,"2024-12-31":7.001952,"2025-03-31":7.259251,"2025-06-30":6.741717,"2025-09-30":6.462558,"2025-12-31":6.317976,"2026-03-31":6.54543,"2026-06-30":7.107613},"roc":{"2012-06-30":11.145458,"2012-09-30":10.986056,"2012-12-31":11.568609,"2013-03-31":11.66697,"2013-06-30":11.401634,"2013-09-30":11.231469,"2013-12-31":11.687799,"2014-03-31":11.733255,"2014-06-30":12.038268,"2014-09-30":12.096511,"2014-12-31":12.683314,"2015-03-31":12.805332,"2015-06-30":12.419192,"2015-09-30":12.210504,"2015-12-31":12.560347,"2016-03-31":12.388855,"2016-06-30":12.187553,"2016-09-30":11.932555,"2016-12-31":11.660364,"2017-03-31":11.012181,"2017-06-30":10.918259,"2017-09-30":10.487999,"2017-12-31":11.966387,"2018-03-31":12.524124,"2018-06-30":13.051448,"2018-09-30":12.813912,"2018-12-31":12.383516,"2019-03-31":12.381724,"2019-06-30":12.942192,"2019-09-30":14.32596,"2019-12-31":14.528972,"2020-03-31":14.707249,"2020-06-30":11.601402,"2020-09-30":10.100343,"2020-12-31":8.90215,"2021-03-31":8.04258,"2021-06-30":9.385536,"2021-09-30":9.591663,"2021-12-31":10.600907,"2022-03-31":12.048613,"2022-06-30":12.82408,"2022-09-30":12.833991,"2022-12-31":12.207882,"2023-03-31":10.780182,"2023-06-30":9.54149,"2023-09-30":9.321477,"2023-12-31":9.451246,"2024-03-31":8.898193,"2024-06-30":9.2135,"2024-09-30":8.796851,"2024-12-31":8.215023,"2025-03-31":8.408879,"2025-06-30":8.23509,"2025-09-30":8.032331,"2025-12-31":8.026647,"2026-03-31":8.593173,"2026-06-30":9.37942},"roic":{"2012-06-30":14.140697,"2012-09-30":13.100383,"2012-12-31":12.543126,"2013-03-31":14.345661,"2013-06-30":14.491565,"2013-09-30":14.233698,"2013-12-31":13.507255,"2014-03-31":14.608909,"2014-06-30":14.897871,"2014-09-30":15.385854,"2014-12-31":14.98382,"2015-03-31":16.205165,"2015-06-30":15.252591,"2015-09-30":15.140723,"2015-12-31":15.487896,"2016-03-31":15.953635,"2016-06-30":14.363956,"2016-09-30":14.478692,"2016-12-31":13.826084,"2017-03-31":13.521641,"2017-06-30":11.951879,"2017-09-30":12.249302,"2017-12-31":13.419751,"2018-03-31":14.66766,"2018-06-30":14.503815,"2018-09-30":15.359145,"2018-12-31":14.408599,"2019-03-31":14.732852,"2019-06-30":14.865563,"2019-09-30":17.501211,"2019-12-31":17.334032,"2020-03-31":17.927333,"2020-06-30":14.523543,"2020-09-30":12.176335,"2020-12-31":10.479805,"2021-03-31":9.607171,"2021-06-30":12.041389,"2021-09-30":11.290491,"2021-12-31":12.540399,"2022-03-31":13.660727,"2022-06-30":15.098916,"2022-09-30":14.971513,"2022-12-31":14.526703,"2023-03-31":12.483612,"2023-06-30":12.264958,"2023-09-30":12.553764,"2023-12-31":12.796825,"2024-03-31":12.689633,"2024-06-30":14.796821,"2024-09-30":15.130167,"2024-12-31":14.220673,"2025-03-31":14.020462,"2025-06-30":14.099011,"2025-09-30":14.878746,"2025-12-31":15.041213,"2026-03-31":14.763918,"2026-06-30":14.977503},"gross_margin":{"2012-03-31":12.741083,"2012-06-30":12.78042,"2012-09-30":12.947609,"2012-12-31":13.066493,"2013-03-31":13.03679,"2013-06-30":13.056341,"2013-09-30":13.140831,"2013-12-31":13.188467,"2014-03-31":13.137622,"2014-06-30":13.13214,"2014-09-30":13.104059,"2014-12-31":13.128075,"2015-03-31":13.206294,"2015-06-30":13.20482,"2015-09-30":13.184019,"2015-12-31":13.24874,"2016-03-31":13.473078,"2016-06-30":13.639388,"2016-09-30":13.814248,"2016-12-31":13.784376,"2017-03-31":13.462021,"2017-06-30":13.318338,"2017-09-30":13.194016,"2017-12-31":13.121269,"2018-03-31":13.666778,"2018-06-30":14.152263,"2018-09-30":14.672216,"2018-12-31":15.22829,"2019-03-31":15.293027,"2019-06-30":15.44773,"2019-09-30":15.713134,"2019-12-31":16.003708,"2020-03-31":16.043013,"2020-06-30":16.141504,"2020-09-30":16.192459,"2020-12-31":16.168344,"2021-03-31":16.149319,"2021-06-30":16.240399,"2021-09-30":16.126653,"2021-12-31":16.060976,"2022-03-31":16.174685,"2022-06-30":16.189238,"2022-09-30":16.564815,"2022-12-31":16.837686,"2023-03-31":16.975638,"2023-06-30":17.211268,"2023-09-30":17.539663,"2023-12-31":17.951593,"2024-03-31":18.420659,"2024-06-30":18.718873,"2024-09-30":18.632736,"2024-12-31":18.55004,"2025-03-31":18.425893,"2025-06-30":18.320398,"2025-09-30":18.532506,"2025-12-31":18.774023,"2026-03-31":18.826458,"2026-06-30":18.891826},"ebitda_margin":{"2012-03-31":2.582598,"2012-06-30":2.654207,"2012-09-30":2.699894,"2012-12-31":2.849959,"2013-03-31":2.89513,"2013-06-30":2.912371,"2013-09-30":2.942373,"2013-12-31":2.992612,"2014-03-31":3.01216,"2014-06-30":3.080489,"2014-09-30":3.144397,"2014-12-31":3.229194,"2015-03-31":3.303797,"2015-06-30":3.344122,"2015-09-30":3.35044,"2015-12-31":3.399997,"2016-03-31":3.45888,"2016-06-30":3.455702,"2016-09-30":3.459534,"2016-12-31":3.37864,"2017-03-31":3.142477,"2017-06-30":3.127929,"2017-09-30":3.089079,"2017-12-31":3.069011,"2018-03-31":3.273726,"2018-06-30":3.432954,"2018-09-30":3.445235,"2018-12-31":3.695107,"2019-03-31":3.770801,"2019-06-30":3.990159,"2019-09-30":4.357418,"2019-12-31":4.442712,"2020-03-31":4.414165,"2020-06-30":3.922502,"2020-09-30":3.625033,"2020-12-31":3.307622,"2021-03-31":3.147298,"2021-06-30":3.447811,"2021-09-30":3.518795,"2021-12-31":3.758528,"2022-03-31":4.091888,"2022-06-30":4.276645,"2022-09-30":4.384507,"2022-12-31":4.240965,"2023-03-31":3.935615,"2023-06-30":3.73837,"2023-09-30":3.864473,"2023-12-31":4.062486,"2024-03-31":4.041451,"2024-06-30":4.255679,"2024-09-30":4.136055,"2024-12-31":3.927244,"2025-03-31":3.863867,"2025-06-30":3.818055,"2025-09-30":3.833044,"2025-12-31":3.863377,"2026-03-31":4.022234,"2026-06-30":4.296407},"op_margin":{"2012-03-31":2.294625,"2012-06-30":2.366622,"2012-09-30":2.401767,"2012-12-31":2.53058,"2013-03-31":2.573547,"2013-06-30":2.588968,"2013-09-30":2.621546,"2013-12-31":2.673523,"2014-03-31":2.680917,"2014-06-30":2.756712,"2014-09-30":2.809577,"2014-12-31":2.900697,"2015-03-31":2.973514,"2015-06-30":2.997238,"2015-09-30":3.005537,"2015-12-31":3.051858,"2016-03-31":3.100805,"2016-06-30":3.096282,"2016-09-30":3.085902,"2016-12-31":2.990427,"2017-03-31":2.752194,"2017-06-30":2.731374,"2017-09-30":2.687265,"2017-12-31":2.662435,"2018-03-31":2.845142,"2018-06-30":2.977511,"2018-09-30":2.95269,"2018-12-31":3.174156,"2019-03-31":3.236289,"2019-06-30":3.464561,"2019-09-30":3.863804,"2019-12-31":3.97059,"2020-03-31":3.974283,"2020-06-30":3.452062,"2020-09-30":3.113296,"2020-12-31":2.782468,"2021-03-31":2.605779,"2021-06-30":2.948877,"2021-09-30":3.069643,"2021-12-31":3.336692,"2022-03-31":3.696756,"2022-06-30":3.89904,"2022-09-30":4.007493,"2022-12-31":3.857669,"2023-03-31":3.542037,"2023-06-30":3.328669,"2023-09-30":3.433728,"2023-12-31":3.618586,"2024-03-31":3.575157,"2024-06-30":3.783389,"2024-09-30":3.66948,"2024-12-31":3.46388,"2025-03-31":3.417459,"2025-06-30":3.389289,"2025-09-30":3.41553,"2025-12-31":3.455996,"2026-03-31":3.628222,"2026-06-30":3.919181},"incr_op_margin":{"2013-03-31":26.073777,"2013-06-30":50.311542,"2013-09-30":13.50718,"2013-12-31":7.590217,"2014-03-31":4.786223,"2014-06-30":4.886971,"2014-09-30":4.76177,"2014-12-31":4.988808,"2015-03-31":6.161934,"2015-06-30":7.441627,"2015-09-30":7.329618,"2015-12-31":6.417557,"2016-03-31":7.041236,"2016-06-30":4.922825,"2016-09-30":4.760566,"2016-12-31":1.657407,"2017-03-31":-1.210099,"2017-06-30":-1.071907,"2017-09-30":-1.631685,"2017-12-31":-1.364853,"2018-03-31":6.285813,"2018-06-30":-14.028994,"2018-09-30":-2.808287,"2018-12-31":-3.841446,"2019-03-31":-3.829355,"2019-06-30":-13.522195,"2019-09-30":45.181328,"2019-12-31":21.805965,"2020-03-31":14.411224,"2020-06-30":4.456229,"2020-09-30":14.7323,"2020-12-31":17.366286,"2021-03-31":12.947077,"2021-06-30":38.434293,"2021-09-30":2.230486,"2021-12-31":8.085543,"2022-03-31":8.887019,"2022-06-30":8.983091,"2022-09-30":10.121476,"2022-12-31":10.342038,"2023-03-31":-19.831266,"2023-06-30":12.402591,"2023-09-30":9.418472,"2023-12-31":6.341853,"2024-03-31":3.246806,"2024-06-30":-2.610108,"2024-09-30":-3.350457,"2024-12-31":12.552034,"2025-03-31":-0.327544,"2025-06-30":-4.585574,"2025-09-30":-4.542952,"2025-12-31":3.143229,"2026-03-31":30.610425,"2026-06-30":20.319518},"pretax_margin":{"2012-03-31":2.287242,"2012-06-30":2.35759,"2012-09-30":2.392582,"2012-12-31":2.52479,"2013-03-31":2.563341,"2013-06-30":2.580987,"2013-09-30":2.614726,"2013-12-31":2.666816,"2014-03-31":2.676128,"2014-06-30":2.752928,"2014-09-30":2.80601,"2014-12-31":2.897206,"2015-03-31":2.970495,"2015-06-30":2.993688,"2015-09-30":3.002323,"2015-12-31":3.048478,"2016-03-31":3.096829,"2016-06-30":3.093412,"2016-09-30":3.083138,"2016-12-31":2.987939,"2017-03-31":2.750975,"2017-06-30":2.73092,"2017-09-30":2.687473,"2017-12-31":2.665801,"2018-03-31":2.851945,"2018-06-30":2.990547,"2018-09-30":2.970494,"2018-12-31":3.284473,"2019-03-31":3.349307,"2019-06-30":3.576231,"2019-09-30":3.97081,"2019-12-31":3.995661,"2020-03-31":3.995015,"2020-06-30":3.467646,"2020-09-30":3.126331,"2020-12-31":2.825784,"2021-03-31":2.64645,"2021-06-30":2.987536,"2021-09-30":3.107539,"2021-12-31":3.336865,"2022-03-31":3.697052,"2022-06-30":3.899356,"2022-09-30":4.017453,"2022-12-31":3.892325,"2023-03-31":3.619447,"2023-06-30":3.471163,"2023-09-30":3.66275,"2023-12-31":3.968016,"2024-03-31":4.055788,"2024-06-30":4.364125,"2024-09-30":4.381603,"2024-12-31":4.192793,"2025-03-31":4.108265,"2025-06-30":4.025045,"2025-09-30":3.955808,"2025-12-31":3.95886,"2026-03-31":4.106283,"2026-06-30":4.359026},"net_margin":{"2012-03-31":1.390942,"2012-06-30":1.433732,"2012-09-30":1.467167,"2012-12-31":1.531864,"2013-03-31":1.555922,"2013-06-30":1.560463,"2013-09-30":1.57822,"2013-12-31":1.606112,"2014-03-31":1.613155,"2014-06-30":1.657786,"2014-09-30":1.682934,"2014-12-31":1.732648,"2015-03-31":1.776132,"2015-06-30":1.788227,"2015-09-30":1.791689,"2015-12-31":1.81925,"2016-03-31":1.844211,"2016-06-30":1.841677,"2016-09-30":1.844764,"2016-12-31":1.786791,"2017-03-31":1.665477,"2017-06-30":1.662012,"2017-09-30":1.633564,"2017-12-31":1.883901,"2018-03-31":2.048891,"2018-06-30":2.244664,"2018-09-30":2.325927,"2018-12-31":2.392749,"2019-03-31":2.438361,"2019-06-30":2.606143,"2019-09-30":2.895383,"2019-12-31":2.911702,"2020-03-31":2.907246,"2020-06-30":2.520598,"2020-09-30":2.334839,"2020-12-31":2.152848,"2021-03-31":2.029672,"2021-06-30":2.273917,"2021-09-30":2.305438,"2021-12-31":2.416723,"2022-03-31":2.677817,"2022-06-30":2.828561,"2022-09-30":2.906018,"2022-12-31":2.855012,"2023-03-31":2.66383,"2023-06-30":2.557022,"2023-09-30":2.713061,"2023-12-31":2.921129,"2024-03-31":2.984512,"2024-06-30":3.215707,"2024-09-30":3.231617,"2024-12-31":3.108185,"2025-03-31":3.044854,"2025-06-30":2.973031,"2025-09-30":2.908635,"2025-12-31":2.914354,"2026-03-31":3.022706,"2026-06-30":3.207738},"common_margin":{"2012-03-31":1.390942,"2012-06-30":1.433732,"2012-09-30":1.467167,"2012-12-31":1.531864,"2013-03-31":1.555922,"2013-06-30":1.560463,"2013-09-30":1.57822,"2013-12-31":1.606112,"2014-03-31":1.613155,"2014-06-30":1.657786,"2014-09-30":1.682934,"2014-12-31":1.732648,"2015-03-31":1.776132,"2015-06-30":1.788227,"2015-09-30":1.791689,"2015-12-31":1.81925,"2016-03-31":1.844211,"2016-06-30":1.841677,"2016-09-30":1.844764,"2016-12-31":1.786791,"2017-03-31":1.665477,"2017-06-30":1.662012,"2017-09-30":1.633564,"2017-12-31":1.883901,"2018-03-31":2.048891,"2018-06-30":2.244664,"2018-09-30":2.325927,"2018-12-31":2.392749,"2019-03-31":2.438361,"2019-06-30":2.606143,"2019-09-30":2.895383,"2019-12-31":2.911702,"2020-03-31":2.907246,"2020-06-30":2.520598,"2020-09-30":2.334839,"2020-12-31":2.152848,"2021-03-31":2.029672,"2021-06-30":2.273917,"2021-09-30":2.305438,"2021-12-31":2.416723,"2022-03-31":2.677817,"2022-06-30":2.828561,"2022-09-30":2.906018,"2022-12-31":2.855012,"2023-03-31":2.66383,"2023-06-30":2.557022,"2023-09-30":2.713061,"2023-12-31":2.921129,"2024-03-31":2.984512,"2024-06-30":3.215707,"2024-09-30":3.231617,"2024-12-31":3.108185,"2025-03-31":3.044854,"2025-06-30":2.973031,"2025-09-30":2.908635,"2025-12-31":2.914354,"2026-03-31":3.022706,"2026-06-30":3.207738},"tax_rate_pct":{"2012-03-31":39.186925,"2012-06-30":39.186522,"2012-09-30":38.678532,"2012-12-31":39.327059,"2013-03-31":39.301027,"2013-06-30":39.540091,"2013-09-30":39.641081,"2013-12-31":39.774166,"2014-03-31":39.720562,"2014-06-30":39.780994,"2014-09-30":40.023944,"2014-12-31":40.195886,"2015-03-31":40.207554,"2015-06-30":40.266774,"2015-09-30":40.323241,"2015-12-31":40.322683,"2016-03-31":40.448406,"2016-06-30":40.464558,"2016-09-30":40.166018,"2016-12-31":40.199868,"2017-03-31":39.458671,"2017-06-30":39.14094,"2017-09-30":39.21561,"2017-12-31":29.330757,"2018-03-31":28.158107,"2018-06-30":24.941366,"2018-09-30":21.698979,"2018-12-31":27.149689,"2019-03-31":27.198042,"2019-06-30":27.125973,"2019-09-30":27.083333,"2019-12-31":27.128391,"2020-03-31":27.228142,"2020-06-30":27.310969,"2020-09-30":25.316979,"2020-12-31":23.814143,"2021-03-31":23.305842,"2021-06-30":23.886548,"2021-09-30":25.811439,"2021-12-31":27.575061,"2022-03-31":27.568864,"2022-06-30":27.460804,"2022-09-30":27.665165,"2022-12-31":26.650224,"2023-03-31":26.402301,"2023-06-30":26.335296,"2023-09-30":25.928308,"2023-12-31":26.383118,"2024-03-31":26.413524,"2024-06-30":26.314959,"2024-09-30":26.245777,"2024-12-31":25.868394,"2025-03-31":25.884667,"2025-06-30":26.136705,"2025-09-30":26.471776,"2025-12-31":26.384004,"2026-03-31":26.388258,"2026-06-30":26.411603},"payout":{"2016-12-31":22.013677,"2017-03-31":19.451377,"2017-06-30":18.990905,"2017-09-30":19.182704,"2017-12-31":16.481033,"2018-03-31":15.533418,"2018-06-30":14.395733,"2018-09-30":14.251347,"2018-12-31":14.122492,"2019-03-31":12.802375,"2019-06-30":11.82743,"2019-09-30":10.376328,"2019-12-31":10.293383,"2020-03-31":9.998813,"2020-06-30":12.346348,"2020-09-30":13.716937,"2020-12-31":15.111629,"2021-03-31":16.404521,"2021-06-30":13.796909,"2021-09-30":13.123462,"2021-12-31":49.493606,"2023-12-31":10.099554,"2024-03-31":10.871125,"2024-06-30":10.683158,"2024-09-30":11.095705,"2024-12-31":12.086802,"2025-03-31":13.49889,"2025-06-30":15.079605,"2025-09-30":16.894579,"2025-12-31":18.272378,"2026-03-31":18.782585,"2026-06-30":18.429098},"sgr":{"2016-12-31":9.085923,"2017-03-31":8.866233,"2017-06-30":8.843314,"2017-09-30":8.476773,"2017-12-31":10.006836,"2018-03-31":10.613741,"2018-06-30":11.221511,"2018-09-30":11.054009,"2018-12-31":11.00426,"2019-03-31":11.182933,"2019-06-30":11.779277,"2019-09-30":13.195033,"2019-12-31":13.115744,"2020-03-31":13.305746,"2020-06-30":10.21496,"2020-09-30":8.751375,"2020-12-31":7.67453,"2021-03-31":6.828169,"2021-06-30":8.196688,"2021-09-30":8.435778,"2021-12-31":5.354413,"2023-12-31":9.3172,"2024-03-31":8.997057,"2024-06-30":9.492357,"2024-09-30":9.338529,"2024-12-31":8.741852,"2025-03-31":8.744096,"2025-06-30":8.305053,"2025-09-30":7.73122,"2025-12-31":7.514497,"2026-03-31":7.898738,"2026-06-30":8.509527},"total_debt":{"2011-06-30":2407000,"2011-09-30":2187000,"2011-12-31":7227000,"2012-03-31":1727000,"2012-06-30":1488000,"2012-09-30":1242000,"2012-12-31":989000,"2013-03-31":729000,"2013-06-30":462000,"2013-09-30":187000,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":859000,"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},"st_debt":{"2011-06-30":919000,"2011-09-30":945000,"2011-12-31":6238000,"2012-03-31":998000,"2012-06-30":1026000,"2012-09-30":1055000,"2012-12-31":989000,"2013-03-31":729000,"2013-06-30":462000,"2013-09-30":187000,"2018-03-31":859000},"debt_ebitda":{"2012-03-31":0.031246,"2012-06-30":0.025833,"2012-09-30":0.021339,"2012-12-31":0.016074,"2013-03-31":0.011628,"2013-06-30":0.007276,"2013-09-30":0.00289,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.009155,"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},"net_debt_ebitda":{"2012-03-31":-0.868901,"2012-06-30":-1.075278,"2012-09-30":-0.898323,"2012-12-31":-0.632535,"2013-03-31":-0.921924,"2013-06-30":-1.004095,"2013-09-30":-1.189795,"2013-12-31":-0.639949,"2014-03-31":-0.946394,"2014-06-30":-0.832135,"2014-09-30":-0.876253,"2014-12-31":-0.765708,"2015-03-31":-0.973055,"2015-06-30":-0.874427,"2015-09-30":-0.910261,"2015-12-31":-0.916277,"2016-03-31":-1.025427,"2016-06-30":-0.523682,"2016-09-30":-0.73193,"2016-12-31":-0.5406,"2017-03-31":-0.749772,"2017-06-30":-0.313973,"2017-09-30":-0.699445,"2017-12-31":-0.559385,"2018-03-31":-0.747173,"2018-06-30":-0.708691,"2018-09-30":-1.078274,"2018-12-31":-0.919338,"2019-03-31":-0.91552,"2019-06-30":-0.637404,"2019-09-30":-0.803526,"2019-12-31":-0.718835,"2020-03-31":-0.869949,"2020-06-30":-1.562302,"2020-09-30":-1.132812,"2020-12-31":-1.116461,"2021-03-31":-1.165376,"2021-06-30":-1.256696,"2021-09-30":-0.921194,"2021-12-31":-0.996238,"2022-03-31":-0.541181,"2022-06-30":-0.700334,"2022-09-30":-0.830018,"2022-12-31":-0.927564,"2023-03-31":-1.117874,"2023-06-30":-2.198025,"2023-09-30":-2.594309,"2023-12-31":-2.566218,"2024-03-31":-3.160866,"2024-06-30":-3.286955,"2024-09-30":-3.71904,"2024-12-31":-4.022073,"2025-03-31":-3.067732,"2025-06-30":-3.131846,"2025-09-30":-3.617834,"2025-12-31":-3.664261,"2026-03-31":-3.535202,"2026-06-30":-2.653948},"debt_ebit":{"2012-03-31":0.035167,"2012-06-30":0.028973,"2012-09-30":0.023987,"2012-12-31":0.018103,"2013-03-31":0.013081,"2013-06-30":0.008185,"2013-09-30":0.003243,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.010534,"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},"net_debt_ebit":{"2012-03-31":-0.977947,"2012-06-30":-1.205942,"2012-09-30":-1.009831,"2012-12-31":-0.712366,"2013-03-31":-1.037125,"2013-06-30":-1.129522,"2013-09-30":-1.335403,"2013-12-31":-0.716328,"2014-03-31":-1.063327,"2014-06-30":-0.929869,"2014-09-30":-0.980677,"2014-12-31":-0.852423,"2015-03-31":-1.081137,"2015-06-30":-0.975628,"2015-09-30":-1.014719,"2015-12-31":-1.020801,"2016-03-31":-1.143841,"2016-06-30":-0.584472,"2016-09-30":-0.82055,"2016-12-31":-0.61078,"2017-03-31":-0.856096,"2017-06-30":-0.359557,"2017-09-30":-0.804029,"2017-12-31":-0.644808,"2018-03-31":-0.859725,"2018-06-30":-0.817094,"2018-09-30":-1.258143,"2018-12-31":-1.070222,"2019-03-31":-1.066729,"2019-06-30":-0.734102,"2019-09-30":-0.906179,"2019-12-31":-0.804308,"2020-03-31":-0.966236,"2020-06-30":-1.775209,"2020-09-30":-1.319014,"2020-12-31":-1.327178,"2021-03-31":-1.407558,"2021-06-30":-1.469322,"2021-09-30":-1.055984,"2021-12-31":-1.122186,"2022-03-31":-0.599026,"2022-06-30":-0.768159,"2022-09-30":-0.908103,"2022-12-31":-1.019726,"2023-03-31":-1.242088,"2023-06-30":-2.468564,"2023-09-30":-2.919753,"2023-12-31":-2.881021,"2024-03-31":-3.573127,"2024-06-30":-3.697273,"2024-09-30":-4.191917,"2024-12-31":-4.560106,"2025-03-31":-3.468457,"2025-06-30":-3.528043,"2025-09-30":-4.060077,"2025-12-31":-4.096191,"2026-03-31":-3.919112,"2026-06-30":-2.909394},"ebitda_int":{"2013-03-31":286.278539,"2013-06-30":315.905473,"2013-09-30":378.432749,"2013-12-31":446.208054,"2014-03-31":646.754717,"2014-06-30":842.453488,"2014-09-30":913.445783,"2014-12-31":924.953488},"ebitda_capex_int":{"2013-03-31":248.96347,"2013-06-30":274.477612,"2013-09-30":336.426901,"2013-12-31":395.154362,"2014-03-31":577.622642,"2014-06-30":762.883721,"2014-09-30":814.819277,"2014-12-31":836.476744},"ebit_int":{"2013-03-31":254.479452,"2013-06-30":280.825871,"2013-09-30":337.169591,"2013-12-31":398.630872,"2014-03-31":575.632075,"2014-06-30":753.906977,"2014-09-30":816.180723,"2014-12-31":830.860465},"int_exp":{"2013-03-31":219000,"2013-06-30":201000,"2013-09-30":171000,"2013-12-31":149000,"2014-03-31":106000,"2014-06-30":86000,"2014-09-30":83000,"2014-12-31":86000},"equity_assets":{"2011-06-30":58.343461,"2011-09-30":58.680807,"2011-12-31":58.443995,"2012-03-31":62.186477,"2012-06-30":59.427007,"2012-09-30":62.144521,"2012-12-31":62.201301,"2013-03-31":66.901839,"2013-06-30":62.996517,"2013-09-30":64.449595,"2013-12-31":63.84526,"2014-03-31":66.705613,"2014-06-30":62.070448,"2014-09-30":67.557228,"2014-12-31":65.561893,"2015-03-31":67.947069,"2015-06-30":62.328021,"2015-09-30":63.707174,"2015-12-31":61.40932,"2016-03-31":70.431164,"2016-06-30":61.936452,"2016-09-30":66.195948,"2016-12-31":63.171625,"2017-03-31":65.445711,"2017-06-30":64.083333,"2017-09-30":67.918807,"2017-12-31":64.485038,"2018-03-31":69.923249,"2018-06-30":65.261334,"2018-09-30":69.744491,"2018-12-31":65.300768,"2019-03-31":64.891381,"2019-06-30":61.435158,"2019-09-30":66.978159,"2019-12-31":63.724496,"2020-03-31":65.984152,"2020-06-30":64.045623,"2020-09-30":62.618928,"2020-12-31":62.669285,"2021-03-31":67.560983,"2021-06-30":64.538841,"2021-09-30":67.674761,"2021-12-31":62.99462,"2022-03-31":64.087012,"2022-06-30":65.145737,"2022-09-30":66.668753,"2022-12-31":69.663292,"2023-03-31":69.449321,"2023-06-30":68.207253,"2023-09-30":69.336573,"2023-12-31":70.748943,"2024-03-31":73.438782,"2024-06-30":68.168152,"2024-09-30":69.793155,"2024-12-31":70.110994,"2025-03-31":70.298428,"2025-06-30":69.710552,"2025-09-30":69.148079,"2025-12-31":67.370876,"2026-03-31":64.679323,"2026-06-30":66.729288},"debt_equity":{"2011-06-30":0.895368,"2011-09-30":0.792099,"2011-12-31":2.642133,"2012-03-31":0.620429,"2012-06-30":0.51713,"2012-09-30":0.416105,"2012-12-31":0.339509,"2013-03-31":0.243744,"2013-06-30":0.149541,"2013-09-30":0.058477,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.174608,"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},"debt_capital":{"2011-06-30":0.887422,"2011-09-30":0.785874,"2011-12-31":2.574121,"2012-03-31":0.616603,"2012-06-30":0.514469,"2012-09-30":0.414381,"2012-12-31":0.33836,"2013-03-31":0.243152,"2013-06-30":0.149318,"2013-09-30":0.058442,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.174304,"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},"debt_assets":{"2011-06-30":0.522389,"2011-09-30":0.46481,"2011-12-31":1.544168,"2012-03-31":0.385823,"2012-06-30":0.307315,"2012-09-30":0.258587,"2012-12-31":0.211179,"2013-03-31":0.163069,"2013-06-30":0.094206,"2013-09-30":0.037688,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.122092,"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},"net_debt_equity":{"2011-06-30":-0.196724,"2011-09-30":-0.136084,"2011-12-31":0.009549,"2012-03-31":-0.172531,"2012-06-30":-0.215248,"2012-09-30":-0.175173,"2012-12-31":-0.1336,"2013-03-31":-0.193257,"2013-06-30":-0.20637,"2013-09-30":-0.240767,"2013-12-31":-0.13303,"2014-03-31":-0.198331,"2014-06-30":-0.177712,"2014-09-30":-0.188849,"2014-12-31":-0.172055,"2015-03-31":-0.220138,"2015-06-30":-0.19304,"2015-09-30":-0.197771,"2015-12-31":-0.204326,"2016-03-31":-0.226434,"2016-06-30":-0.113951,"2016-09-30":-0.155987,"2016-12-31":-0.113464,"2017-03-31":-0.14852,"2017-06-30":-0.061539,"2017-09-30":-0.132657,"2017-12-31":-0.103659,"2018-03-31":-0.142508,"2018-06-30":-0.134756,"2018-09-30":-0.195403,"2018-12-31":-0.174372,"2019-03-31":-0.173868,"2019-06-30":-0.124497,"2019-09-30":-0.168893,"2019-12-31":-0.150775,"2020-03-31":-0.184749,"2020-06-30":-0.271498,"2020-09-30":-0.17198,"2020-12-31":-0.150324,"2021-03-31":-0.142483,"2021-06-30":-0.173783,"2021-09-30":-0.130766,"2021-12-31":-0.158702,"2022-03-31":-0.09555,"2022-06-30":-0.12964,"2022-09-30":-0.153669,"2022-12-31":-0.160446,"2023-03-31":-0.173616,"2023-06-30":-0.307237,"2023-09-30":-0.353292,"2023-12-31":-0.35347,"2024-03-31":-0.412765,"2024-06-30":-0.440954,"2024-09-30":-0.478195,"2024-12-31":-0.485859,"2025-03-31":-0.388067,"2025-06-30":-0.391146,"2025-09-30":-0.442207,"2025-12-31":-0.446835,"2026-03-31":-0.446405,"2026-06-30":-0.357623},"net_debt_capital":{"2011-06-30":-19.497852,"2011-09-30":-13.501432,"2011-12-31":0.930345,"2012-03-31":-17.146703,"2012-06-30":-21.4141,"2012-09-30":-17.444716,"2012-12-31":-13.314767,"2013-03-31":-19.278684,"2013-06-30":-20.606192,"2013-09-30":-24.062655,"2013-12-31":-13.303046,"2014-03-31":-19.833096,"2014-06-30":-17.771208,"2014-09-30":-18.884884,"2014-12-31":-17.205543,"2015-03-31":-22.013823,"2015-06-30":-19.303963,"2015-09-30":-19.777135,"2015-12-31":-20.432615,"2016-03-31":-22.643388,"2016-06-30":-11.395098,"2016-09-30":-15.598697,"2016-12-31":-11.346385,"2017-03-31":-14.852,"2017-06-30":-6.153897,"2017-09-30":-13.265719,"2017-12-31":-10.36595,"2018-03-31":-14.225941,"2018-06-30":-13.475624,"2018-09-30":-19.540289,"2018-12-31":-17.437246,"2019-03-31":-17.386791,"2019-06-30":-12.44968,"2019-09-30":-16.88931,"2019-12-31":-15.077547,"2020-03-31":-18.474945,"2020-06-30":-27.149782,"2020-09-30":-17.197988,"2020-12-31":-15.032365,"2021-03-31":-14.248295,"2021-06-30":-17.378311,"2021-09-30":-13.076605,"2021-12-31":-15.870225,"2022-03-31":-9.555028,"2022-06-30":-12.963952,"2022-09-30":-15.366873,"2022-12-31":-16.044637,"2023-03-31":-17.361616,"2023-06-30":-30.723694,"2023-09-30":-35.329197,"2023-12-31":-35.347011,"2024-03-31":-41.276481,"2024-06-30":-44.0954,"2024-09-30":-47.819498,"2024-12-31":-48.585934,"2025-03-31":-38.806693,"2025-06-30":-39.114622,"2025-09-30":-44.220719,"2025-12-31":-44.683507,"2026-03-31":-44.640509,"2026-06-30":-35.762347},"ebitda":{"2012-03-31":55271000,"2012-06-30":57600000,"2012-09-30":58204000,"2012-12-31":61527000,"2013-03-31":62695000,"2013-06-30":63497000,"2013-09-30":64712000,"2013-12-31":66485000,"2014-03-31":68556000,"2014-06-30":72451000,"2014-09-30":75816000,"2014-12-31":79546000,"2015-03-31":82094000,"2015-06-30":82908000,"2015-09-30":84445000,"2015-12-31":87515000,"2016-03-31":88724000,"2016-06-30":90320000,"2016-09-30":91379000,"2016-12-31":90973000,"2017-03-31":87700000,"2017-06-30":89597000,"2017-09-30":89125000,"2017-12-31":89366000,"2018-03-31":93831000,"2018-06-30":96911000,"2018-09-30":94821000,"2018-12-31":99749000,"2019-03-31":102095000,"2019-06-30":109411000,"2019-09-30":122571000,"2019-12-31":125286000,"2020-03-31":127965000,"2020-06-30":106217000,"2020-09-30":95383000,"2020-12-31":85677000,"2021-03-31":79165000,"2021-06-30":92039000,"2021-09-30":97404000,"2021-12-31":108719000,"2022-03-31":124559000,"2022-06-30":135501000,"2022-09-30":139985000,"2022-12-31":132530000,"2023-03-31":120595000,"2023-06-30":111001000,"2023-09-30":111553000,"2023-12-31":115807000,"2024-03-31":111347000,"2024-06-30":117374000,"2024-09-30":115383000,"2024-12-31":110046000,"2025-03-31":110937000,"2025-06-30":110508000,"2025-09-30":110342000,"2025-12-31":110985000,"2026-03-31":116386000,"2026-06-30":128371000},"ebitda_capex":{"2012-06-30":47685000,"2012-09-30":48822000,"2012-12-31":52277000,"2013-03-31":54523000,"2013-06-30":55170000,"2013-09-30":57529000,"2013-12-31":58878000,"2014-03-31":61228000,"2014-06-30":65608000,"2014-09-30":67630000,"2014-12-31":71937000,"2015-03-31":73673000,"2015-06-30":73040000,"2015-09-30":72289000,"2015-12-31":75178000,"2016-03-31":76587000,"2016-06-30":77953000,"2016-09-30":80365000,"2016-12-31":79088000,"2017-03-31":76406000,"2017-06-30":78963000,"2017-09-30":78042000,"2017-12-31":77563000,"2018-03-31":78508000,"2018-06-30":79712000,"2018-09-30":75321000,"2023-12-31":106212000,"2024-03-31":102026000,"2024-06-30":109212000,"2024-09-30":107928000,"2024-12-31":102471000,"2025-03-31":103259000,"2025-06-30":103029000,"2025-09-30":102781000,"2025-12-31":103596000,"2026-03-31":108724000,"2026-06-30":120398000},"ebit":{"2012-03-31":49108000,"2012-06-30":51359000,"2012-09-30":51777000,"2012-12-31":54632000,"2013-03-31":55731000,"2013-06-30":56446000,"2013-09-30":57656000,"2013-12-31":59396000,"2014-03-31":61017000,"2014-06-30":64836000,"2014-09-30":67743000,"2014-12-31":71454000,"2015-03-31":73887000,"2015-06-30":74308000,"2015-09-30":75752000,"2015-12-31":78554000,"2016-03-31":79539000,"2016-06-30":80926000,"2016-09-30":81510000,"2016-12-31":80520000,"2017-03-31":76808000,"2017-06-30":78238000,"2017-09-30":77532000,"2017-12-31":77527000,"2018-03-31":81547000,"2018-06-30":84054000,"2018-09-30":81265000,"2018-12-31":85686000,"2019-03-31":87623000,"2019-06-30":94999000,"2019-09-30":108686000,"2019-12-31":111972000,"2020-03-31":115213000,"2020-06-30":93478000,"2020-09-30":81918000,"2020-12-31":72074000,"2021-03-31":65544000,"2021-06-30":78720000,"2021-09-30":84971000,"2021-12-31":96517000,"2022-03-31":112531000,"2022-06-30":123537000,"2022-09-30":127948000,"2022-12-31":120552000,"2023-03-31":108535000,"2023-06-30":98836000,"2023-09-30":99119000,"2023-12-31":103153000,"2024-03-31":98500000,"2024-06-30":104348000,"2024-09-30":102367000,"2024-12-31":97062000,"2025-03-31":98120000,"2025-06-30":98098000,"2025-09-30":98323000,"2025-12-31":99282000,"2026-03-31":104985000,"2026-06-30":117100000},"cash_ratio":{"2011-06-30":0.309879,"2011-09-30":0.220689,"2011-12-31":0.025497,"2012-03-31":0.319593,"2012-06-30":0.346398,"2012-09-30":0.316582,"2012-12-31":0.244102,"2013-03-31":0.434998,"2013-06-30":0.382031,"2013-09-30":0.473396,"2013-12-31":0.262445,"2014-03-31":0.449143,"2014-06-30":0.319798,"2014-09-30":0.442345,"2014-12-31":0.369825,"2015-03-31":0.532501,"2015-06-30":0.352102,"2015-09-30":0.384654,"2015-12-31":0.361202,"2016-03-31":0.597845,"2016-06-30":0.198298,"2016-09-30":0.32979,"2016-12-31":0.21359,"2017-03-31":0.310873,"2017-06-30":0.120028,"2017-09-30":0.311511,"2017-12-31":0.20156,"2018-03-31":0.366537,"2018-06-30":0.271127,"2018-09-30":0.489145,"2018-12-31":0.352977,"2019-03-31":0.361054,"2019-06-30":0.217097,"2019-09-30":0.382526,"2019-12-31":0.291529,"2020-03-31":0.40144,"2020-06-30":0.538414,"2020-09-30":0.319337,"2020-12-31":0.279481,"2021-03-31":0.335548,"2021-06-30":0.349976,"2021-09-30":0.305876,"2021-12-31":0.28911,"2022-03-31":0.182284,"2022-06-30":0.258655,"2022-09-30":0.329225,"2022-12-31":0.395888,"2023-03-31":0.423519,"2023-06-30":0.702504,"2023-09-30":0.851278,"2023-12-31":0.906152,"2024-03-31":1.214435,"2024-06-30":0.992695,"2024-09-30":1.167806,"2024-12-31":1.192368,"2025-03-31":0.961682,"2025-06-30":0.939768,"2025-09-30":1.039343,"2025-12-31":0.967378,"2026-03-31":0.862204,"2026-06-30":0.758225},"current_ratio":{"2011-06-30":2.145149,"2011-09-30":2.172183,"2011-12-31":2.145345,"2012-03-31":2.354679,"2012-06-30":2.198907,"2012-09-30":2.356805,"2012-12-31":2.36396,"2013-03-31":2.712687,"2013-06-30":2.425743,"2013-09-30":2.541264,"2013-12-31":2.581416,"2014-03-31":2.8285,"2014-06-30":2.463909,"2014-09-30":2.921511,"2014-12-31":2.781751,"2015-03-31":3.014785,"2015-06-30":2.520695,"2015-09-30":2.621376,"2015-12-31":2.490286,"2016-03-31":3.18302,"2016-06-30":2.327785,"2016-09-30":2.626173,"2016-12-31":2.428496,"2017-03-31":2.603753,"2017-06-30":2.487166,"2017-09-30":2.805847,"2017-12-31":2.484104,"2018-03-31":2.952767,"2018-06-30":2.555475,"2018-09-30":2.952211,"2018-12-31":2.575757,"2019-03-31":2.597116,"2019-06-30":2.346148,"2019-09-30":2.758982,"2019-12-31":2.513283,"2020-03-31":2.700897,"2020-06-30":2.568861,"2020-09-30":2.493545,"2020-12-31":2.509729,"2021-03-31":2.920053,"2021-06-30":2.656593,"2021-09-30":2.939441,"2021-12-31":2.488877,"2022-03-31":2.570936,"2022-06-30":2.658545,"2022-09-30":2.794563,"2022-12-31":3.071626,"2023-03-31":3.060284,"2023-06-30":2.942466,"2023-09-30":3.061213,"2023-12-31":3.197411,"2024-03-31":3.531152,"2024-06-30":2.952602,"2024-09-30":3.134349,"2024-12-31":3.143411,"2025-03-31":3.155033,"2025-06-30":3.092971,"2025-09-30":3.056805,"2025-12-31":2.904128,"2026-03-31":2.704509,"2026-06-30":2.880183},"quick_ratio":{"2011-06-30":1.66076,"2011-09-30":1.718866,"2011-12-31":1.656334,"2012-03-31":1.876722,"2012-06-30":1.732195,"2012-09-30":1.915271,"2012-12-31":1.879175,"2013-03-31":2.191089,"2013-06-30":1.905734,"2013-09-30":2.012868,"2013-12-31":2.008401,"2014-03-31":2.254917,"2014-06-30":1.886337,"2014-09-30":2.266336,"2014-12-31":2.149013,"2015-03-31":2.431343,"2015-06-30":1.968917,"2015-09-30":2.04196,"2015-12-31":1.965437,"2016-03-31":2.492351,"2016-06-30":1.824857,"2016-09-30":2.094869,"2016-12-31":2.00241,"2017-03-31":2.100105,"2017-06-30":1.93954,"2017-09-30":2.223741,"2017-12-31":2.014685,"2018-03-31":2.475537,"2018-06-30":2.102829,"2018-09-30":2.406776,"2018-12-31":2.076224,"2019-03-31":2.037299,"2019-06-30":1.776428,"2019-09-30":2.242576,"2019-12-31":2.070697,"2020-03-31":2.151531,"2020-06-30":1.987817,"2020-09-30":2.059969,"2020-12-31":2.064734,"2021-03-31":2.353036,"2021-06-30":2.109935,"2021-09-30":2.301389,"2021-12-31":1.910787,"2022-03-31":1.897094,"2022-06-30":2.013855,"2022-09-30":2.161527,"2022-12-31":2.361256,"2023-03-31":2.377105,"2023-06-30":2.408966,"2023-09-30":2.579692,"2023-12-31":2.756453,"2024-03-31":3.033774,"2024-06-30":2.533512,"2024-09-30":2.760054,"2024-12-31":2.839525,"2025-03-31":2.668406,"2025-06-30":2.669549,"2025-09-30":2.644975,"2025-12-31":2.508844,"2026-03-31":2.248361,"2026-06-30":2.37581},"cfo_avg_cl":{"2012-06-30":0.187311,"2012-09-30":0.206268,"2012-12-31":0.404419,"2013-03-31":0.231057,"2013-06-30":0.140133,"2013-09-30":0.28535,"2013-12-31":0.120736,"2014-03-31":0.174907,"2014-06-30":0.075879,"2014-09-30":0.045539,"2014-12-31":0.216624,"2015-03-31":0.223033,"2015-06-30":0.157309,"2015-09-30":0.181818,"2015-12-31":0.159617,"2016-03-31":0.219171,"2016-06-30":0.141262,"2016-09-30":0.225209,"2016-12-31":0.148526,"2017-03-31":0.195448,"2017-06-30":0.028869,"2017-09-30":0.110022,"2017-12-31":0.080791,"2018-03-31":0.153723,"2018-06-30":0.289516,"2018-09-30":0.352995,"2018-12-31":0.342011,"2019-03-31":0.299198,"2019-06-30":0.169351,"2019-09-30":0.195535,"2019-12-31":0.12872,"2020-03-31":0.235219,"2020-06-30":0.431128,"2020-09-30":0.144269,"2020-12-31":0.110869,"2021-03-31":-0.009039,"2021-06-30":-0.10801,"2021-09-30":-0.004645,"2021-12-31":0.161123,"2022-03-31":0.041899,"2022-06-30":0.0503,"2022-09-30":0.199945,"2022-12-31":0.101844,"2023-03-31":0.269372,"2023-06-30":0.50051,"2023-09-30":0.591341,"2023-12-31":0.620077,"2024-03-31":0.775292,"2024-06-30":0.429881,"2024-09-30":0.45492,"2024-12-31":0.497355,"2025-03-31":0.199462,"2025-06-30":0.137566,"2025-09-30":0.168369,"2025-12-31":0.165332,"2026-03-31":0.317877,"2026-06-30":0.102801},"cfo_liab":{"2012-06-30":0.172353,"2012-09-30":0.198101,"2012-12-31":0.393509,"2013-03-31":0.226601,"2013-06-30":0.135597,"2013-09-30":0.268632,"2013-12-31":0.108528,"2014-03-31":0.149436,"2014-06-30":0.065266,"2014-09-30":0.042217,"2014-12-31":0.190361,"2015-03-31":0.191834,"2015-06-30":0.136671,"2015-09-30":0.143711,"2015-12-31":0.125138,"2016-03-31":0.19632,"2016-06-30":0.123054,"2016-09-30":0.207065,"2016-12-31":0.132913,"2017-03-31":0.152047,"2017-06-30":0.026643,"2017-09-30":0.099859,"2017-12-31":0.072741,"2018-03-31":0.147152,"2018-06-30":0.26022,"2018-09-30":0.318136,"2018-12-31":0.310747,"2019-03-31":0.232736,"2019-06-30":0.138354,"2019-09-30":0.158634,"2019-12-31":0.107649,"2020-03-31":0.20301,"2020-06-30":0.395437,"2020-09-30":0.114596,"2020-12-31":0.095234,"2021-03-31":-0.008029,"2021-06-30":-0.09432,"2021-09-30":-0.004476,"2021-12-31":0.144057,"2022-03-31":0.034166,"2022-06-30":0.044784,"2022-09-30":0.170915,"2022-12-31":0.104567,"2023-03-31":0.271329,"2023-06-30":0.482849,"2023-09-30":0.56551,"2023-12-31":0.569465,"2024-03-31":0.764395,"2024-06-30":0.38718,"2024-09-30":0.414305,"2024-12-31":0.447693,"2025-03-31":0.173255,"2025-06-30":0.13542,"2025-09-30":0.157079,"2025-12-31":0.148454,"2026-03-31":0.262438,"2026-06-30":0.088477},"cfo_capex":{"2012-06-30":3.414927,"2012-09-30":3.83916,"2012-12-31":7.530703,"2013-03-31":4.102912,"2013-06-30":2.955086,"2013-09-30":6.596826,"2013-12-31":2.583936,"2014-03-31":3.329694,"2014-06-30":1.977203,"2014-09-30":0.871244,"2014-12-31":4.652122,"2015-03-31":3.899537,"2015-06-30":3.143798,"2015-09-30":2.617637,"2015-12-31":2.501581,"2016-03-31":2.728516,"2016-06-30":2.538207,"2016-09-30":4.116488,"2016-12-31":2.825915,"2017-03-31":3.146981,"2017-06-30":0.641903,"2017-09-30":1.99991,"2017-12-31":1.636872,"2018-03-31":2.032174,"2018-06-30":4.104657,"2018-09-30":3.703179,"2023-12-31":20.630954,"2024-03-31":25.290634,"2024-06-30":19.380667,"2024-09-30":21.584038,"2024-12-31":22.952871,"2025-03-31":8.361032,"2025-06-30":6.961225,"2025-09-30":8.367676,"2025-12-31":8.856138,"2026-03-31":17.239885,"2026-06-30":5.270914},"wc":{"2011-06-30":204330000,"2011-09-30":211184000,"2011-12-31":207312000,"2012-03-31":210887000,"2012-06-30":219515000,"2012-09-30":229410000,"2012-12-31":222987000,"2013-03-31":230442000,"2013-06-30":239666000,"2013-09-30":251283000,"2013-12-31":256376000,"2014-03-31":264136000,"2014-06-30":275979000,"2014-09-30":288584000,"2014-12-31":293449000,"2015-03-31":302244000,"2015-06-30":313108000,"2015-09-30":324006000,"2015-12-31":330848000,"2016-03-31":332212000,"2016-06-30":316710000,"2016-09-30":329796000,"2016-12-31":328917000,"2017-03-31":339221000,"2017-06-30":348547000,"2017-09-30":361377000,"2017-12-31":368080000,"2018-03-31":378085000,"2018-06-30":394022000,"2018-09-30":408059000,"2018-12-31":409380000,"2019-03-31":413463000,"2019-06-30":432430000,"2019-09-30":452885000,"2019-12-31":467488000,"2020-03-31":471674000,"2020-06-30":483534000,"2020-09-30":505356000,"2020-12-31":516720000,"2021-03-31":527907000,"2021-06-30":547494000,"2021-09-30":568931000,"2021-12-31":557781000,"2022-03-31":580937000,"2022-06-30":608492000,"2022-09-30":633337000,"2022-12-31":643275000,"2023-03-31":655807000,"2023-06-30":674628000,"2023-09-30":700736000,"2023-12-31":720674000,"2024-03-31":733548000,"2024-06-30":758863000,"2024-09-30":784273000,"2024-12-31":795645000,"2025-03-31":762634000,"2025-06-30":770791000,"2025-09-30":789994000,"2025-12-31":800480000,"2026-03-31":813400000,"2026-06-30":844815000},"wc_assets":{"2011-06-30":44.345527,"2011-09-30":44.883585,"2011-12-31":44.295638,"2012-03-31":47.113479,"2012-06-30":45.336167,"2012-09-30":47.763599,"2012-12-31":47.613933,"2013-03-31":51.54737,"2013-06-30":48.869939,"2013-09-30":50.643516,"2013-12-31":51.178575,"2014-03-31":53.85958,"2014-06-30":50.494001,"2014-09-30":55.420187,"2014-12-31":54.346433,"2015-03-31":56.594595,"2015-06-30":51.964165,"2015-09-30":53.108599,"2015-12-31":51.769905,"2016-03-31":58.23387,"2016-06-30":47.257876,"2016-09-30":50.915423,"2016-12-31":47.937721,"2017-03-31":50.144126,"2017-06-30":48.862026,"2017-09-30":52.231016,"2017-12-31":49.21836,"2018-03-31":53.738079,"2018-06-30":50.453932,"2018-09-30":54.391404,"2018-12-31":50.832242,"2019-03-31":49.908081,"2019-06-30":47.425867,"2019-09-30":52.017003,"2019-12-31":49.874165,"2020-03-31":51.651131,"2020-06-30":50.666848,"2020-09-30":50.367674,"2020-12-31":50.889673,"2021-03-31":55.082921,"2021-06-30":53.089195,"2021-09-30":56.111689,"2021-12-31":51.485117,"2022-03-31":52.773163,"2022-06-30":54.153981,"2022-09-30":55.843668,"2022-12-31":58.488797,"2023-03-31":58.655954,"2023-06-30":57.944042,"2023-09-30":59.312679,"2023-12-31":60.643346,"2024-03-31":63.178892,"2024-06-30":59.125194,"2024-09-30":60.997554,"2024-12-31":61.23389,"2025-03-31":61.132839,"2025-06-30":60.726776,"2025-09-30":60.511827,"2025-12-31":59.254215,"2026-03-31":57.079981,"2026-06-30":59.175881},"cash_assets":{"2011-06-30":11.999965,"2011-09-30":8.450315,"2011-12-31":0.986071,"2012-03-31":11.114909,"2012-06-30":13.098882,"2012-09-30":11.144632,"2012-12-31":8.521256,"2013-03-31":13.092301,"2013-06-30":13.094801,"2013-09-30":15.555041,"2013-12-31":8.493365,"2014-03-31":13.229789,"2014-06-30":11.030668,"2014-09-30":12.758104,"2014-12-31":11.28028,"2015-03-31":14.957747,"2015-06-30":12.031778,"2015-09-30":12.599454,"2015-12-31":12.54753,"2016-03-31":15.948002,"2016-06-30":7.057719,"2016-09-30":10.325705,"2016-12-31":7.167696,"2017-03-31":9.719997,"2017-06-30":3.943622,"2017-09-30":9.009918,"2017-12-31":6.684487,"2018-03-31":10.086701,"2018-06-30":8.794372,"2018-09-30":13.628275,"2018-12-31":11.386656,"2019-03-31":11.282529,"2019-06-30":7.648481,"2019-09-30":11.312149,"2019-12-31":9.608091,"2020-03-31":12.190536,"2020-06-30":17.388247,"2020-09-30":10.769196,"2020-12-31":9.420676,"2021-03-31":9.626288,"2021-06-30":11.215761,"2021-09-30":8.849561,"2021-12-31":9.997388,"2022-03-31":6.123532,"2022-06-30":8.445462,"2022-09-30":10.244902,"2022-12-31":11.177223,"2023-03-31":12.057525,"2023-06-30":20.955788,"2023-09-30":24.496054,"2023-12-31":25.007636,"2024-03-31":30.312945,"2024-06-30":30.059019,"2024-09-30":33.374736,"2024-12-31":34.064081,"2025-03-31":27.280496,"2025-06-30":27.267019,"2025-09-30":30.577777,"2025-12-31":30.10367,"2026-03-31":28.873179,"2026-06-30":23.86396},"cash_debt":{"2011-06-30":22.971334,"2011-09-30":18.180155,"2011-12-31":0.638578,"2012-03-31":28.808338,"2012-06-30":42.623656,"2012-09-30":43.098229,"2012-12-31":40.350859,"2013-03-31":80.286694,"2013-06-30":139.002165,"2013-09-30":412.73262,"2018-03-31":82.615832},"fcf_debt":{"2012-06-30":16.091398,"2012-09-30":21.44686,"2012-12-31":61.08089,"2013-03-31":34.783265,"2013-06-30":35.238095,"2013-09-30":214.983957,"2018-03-31":18.412107},"liab_equity":{"2011-06-30":0.713988,"2011-09-30":0.704135,"2011-12-31":0.71104,"2012-03-31":0.608067,"2012-06-30":0.682737,"2012-09-30":0.609152,"2012-12-31":0.607683,"2013-03-31":0.494727,"2013-06-30":0.587389,"2013-09-30":0.5516,"2013-12-31":0.566287,"2014-03-31":0.499124,"2014-06-30":0.611073,"2014-09-30":0.480227,"2014-12-31":0.525276,"2015-03-31":0.471734,"2015-06-30":0.604415,"2015-09-30":0.569682,"2015-12-31":0.628417,"2016-03-31":0.419826,"2016-06-30":0.614558,"2016-09-30":0.510666,"2016-12-31":0.582989,"2017-03-31":0.527984,"2017-06-30":0.560468,"2017-09-30":0.472346,"2017-12-31":0.550747,"2018-03-31":0.43014,"2018-06-30":0.532301,"2018-09-30":0.433805,"2018-12-31":0.531376,"2019-03-31":0.541037,"2019-06-30":0.627732,"2019-09-30":0.493024,"2019-12-31":0.569255,"2020-03-31":0.515515,"2020-06-30":0.561387,"2020-09-30":0.596961,"2020-12-31":0.595678,"2021-03-31":0.480144,"2021-06-30":0.549455,"2021-09-30":0.477656,"2021-12-31":0.587437,"2022-03-31":0.560379,"2022-06-30":0.53502,"2022-09-30":0.499953,"2022-12-31":0.435476,"2023-03-31":0.439899,"2023-06-30":0.46612,"2023-09-30":0.44224,"2023-12-31":0.413449,"2024-03-31":0.361678,"2024-06-30":0.466961,"2024-09-30":0.432805,"2024-12-31":0.42631,"2025-03-31":0.422507,"2025-06-30":0.434503,"2025-09-30":0.446172,"2025-12-31":0.484321,"2026-03-31":0.546089,"2026-06-30":0.498592},"altman_z":{"2012-03-31":7.005215,"2012-06-30":6.750672,"2012-09-30":6.970094,"2012-12-31":7.128255,"2013-03-31":8.199811,"2013-06-30":7.322464,"2013-09-30":7.369153,"2013-12-31":8.185766,"2014-03-31":8.294347,"2014-06-30":7.49365,"2014-09-30":8.4094,"2014-12-31":8.444962,"2015-03-31":8.829773,"2015-06-30":7.447743,"2015-09-30":7.223067,"2015-12-31":7.105585,"2016-03-31":8.533796,"2016-06-30":6.965267,"2016-09-30":7.677467,"2016-12-31":7.310673,"2017-03-31":7.813019,"2017-06-30":7.320502,"2017-09-30":7.910096,"2017-12-31":7.095765,"2018-03-31":7.732455,"2018-06-30":7.241132,"2018-09-30":8.180309,"2018-12-31":6.712423,"2019-03-31":6.959433,"2019-06-30":6.209678,"2019-09-30":7.183434,"2019-12-31":7.141366,"2020-03-31":6.920715,"2020-06-30":6.634504,"2020-09-30":5.957958,"2020-12-31":6.129986,"2021-03-31":6.709921,"2021-06-30":6.297997,"2021-09-30":6.689441,"2021-12-31":6.059097,"2022-03-31":6.630509,"2022-06-30":6.438029,"2022-09-30":6.573638,"2022-12-31":7.000559,"2023-03-31":6.714327,"2023-06-30":6.305879,"2023-09-30":6.63061,"2023-12-31":7.367291,"2024-03-31":7.722873,"2024-06-30":6.472785,"2024-09-30":7.12009,"2024-12-31":6.854777,"2025-03-31":6.812325,"2025-06-30":6.827908,"2025-09-30":6.464228,"2025-12-31":6.00179,"2026-03-31":5.618546,"2026-06-30":6.32853},"interest_cover_cfo":{"2023-06-30":9407.789474,"2023-09-30":10783.368421,"2023-12-31":8249.083333,"2024-03-31":29467.75,"2024-06-30":19774.125,"2024-09-30":16091.9,"2024-12-31":28979},"ar_turnover":{"2012-06-30":8.772265,"2012-09-30":7.981089,"2012-12-31":7.67602,"2013-03-31":9.047841,"2013-06-30":8.552234,"2013-09-30":8.437818,"2013-12-31":8.073385,"2014-03-31":9.156366,"2014-06-30":8.529837,"2014-09-30":9.18656,"2014-12-31":8.552102,"2015-03-31":9.106908,"2015-06-30":7.892752,"2015-09-30":8.330243,"2015-12-31":7.930019,"2016-03-31":8.950804,"2016-06-30":7.251339,"2016-09-30":7.665546,"2016-12-31":7.011703,"2017-03-31":8.371217,"2017-06-30":7.034307,"2017-09-30":7.791076,"2017-12-31":6.75952,"2018-03-31":7.285794,"2018-06-30":6.34065,"2018-09-30":7.025518,"2018-12-31":6.016379,"2019-03-31":6.428999,"2019-06-30":5.683499,"2019-09-30":6.39492,"2019-12-31":5.655201,"2020-03-31":6.307139,"2020-06-30":5.715089,"2020-09-30":4.928013,"2020-12-31":4.463528,"2021-03-31":4.837121,"2021-06-30":5.191684,"2021-09-30":4.71432,"2021-12-31":4.74759,"2022-03-31":5.121046,"2022-06-30":5.170319,"2022-09-30":5.182834,"2022-12-31":5.132148,"2023-03-31":4.879349,"2023-06-30":4.802194,"2023-09-30":4.677532,"2023-12-31":4.684268,"2024-03-31":4.79526,"2024-06-30":4.629595,"2024-09-30":4.757826,"2024-12-31":4.600171,"2025-03-31":5.076078,"2025-06-30":4.683938,"2025-09-30":4.790734,"2025-12-31":4.561895,"2026-03-31":4.573127,"2026-06-30":4.381489},"dso":{"2012-06-30":41.608409,"2012-09-30":45.733105,"2012-12-31":47.550683,"2013-03-31":40.341113,"2013-06-30":42.678906,"2013-09-30":43.25763,"2013-12-31":45.210283,"2014-03-31":39.862976,"2014-06-30":42.790969,"2014-09-30":39.731954,"2014-12-31":42.679564,"2015-03-31":40.079466,"2015-06-30":46.24496,"2015-09-30":43.816249,"2015-12-31":46.027635,"2016-03-31":40.778459,"2016-06-30":50.335529,"2016-09-30":47.615656,"2016-12-31":52.055829,"2017-03-31":43.601787,"2017-06-30":51.888552,"2017-09-30":46.848471,"2017-12-31":53.997916,"2018-03-31":50.097491,"2018-06-30":57.565076,"2018-09-30":51.953467,"2018-12-31":60.667723,"2019-03-31":56.774003,"2019-06-30":64.221005,"2019-09-30":57.076556,"2019-12-31":64.542353,"2020-03-31":57.870928,"2020-06-30":63.866026,"2020-09-30":74.06637,"2020-12-31":81.773885,"2021-03-31":75.458107,"2021-06-30":70.304747,"2021-09-30":77.423687,"2021-12-31":76.881113,"2022-03-31":71.274502,"2022-06-30":70.595252,"2022-09-30":70.424792,"2022-12-31":71.120312,"2023-03-31":74.805061,"2023-06-30":76.006924,"2023-09-30":78.032602,"2023-12-31":77.920394,"2024-03-31":76.116827,"2024-06-30":78.840583,"2024-09-30":76.715711,"2024-12-31":79.344884,"2025-03-31":71.905905,"2025-06-30":77.925878,"2025-09-30":76.188747,"2025-12-31":80.010614,"2026-03-31":79.814099,"2026-06-30":83.305008},"inv_turnover":{"2012-06-30":25.177908,"2012-09-30":27.110034,"2012-12-31":25.521629,"2013-03-31":30.841821,"2013-06-30":24.932788,"2013-09-30":26.933966,"2013-12-31":25.926387,"2014-03-31":30.179922,"2014-06-30":23.44022,"2014-09-30":26.368828,"2014-12-31":25.167296,"2015-03-31":30.228294,"2015-06-30":21.984246,"2015-09-30":23.640816,"2015-12-31":23.056155,"2016-03-31":26.325104,"2016-06-30":21.387935,"2016-09-30":22.257896,"2016-12-31":24.017122,"2017-03-31":24.47872,"2017-06-30":21.523284,"2017-09-30":24.00022,"2017-12-31":25.645827,"2018-03-31":26.671003,"2018-06-30":21.477337,"2018-09-30":22.154193,"2018-12-31":20.256015,"2019-03-31":20.546337,"2019-06-30":16.36433,"2019-09-30":20.495485,"2019-12-31":19.426837,"2020-03-31":17.723517,"2020-06-30":13.297544,"2020-09-30":16.912953,"2020-12-31":16.355654,"2021-03-31":15.199846,"2021-06-30":13.440824,"2021-09-30":14.975692,"2021-12-31":13.97733,"2022-03-31":13.604073,"2022-06-30":13.609453,"2022-09-30":13.706815,"2022-12-31":12.51728,"2023-03-31":11.725856,"2023-06-30":12.840132,"2023-09-30":13.389193,"2023-12-31":14.053362,"2024-03-31":13.907759,"2024-06-30":15.129419,"2024-09-30":17.738104,"2024-12-31":20.82099,"2025-03-31":16.990743,"2025-06-30":17.505339,"2025-09-30":18.859052,"2025-12-31":19.557508,"2026-03-31":13.573563,"2026-06-30":14.315032},"dio":{"2012-06-30":14.496836,"2012-09-30":13.46365,"2012-12-31":14.301595,"2013-03-31":11.83458,"2013-06-30":14.639358,"2013-09-30":13.551662,"2013-12-31":14.078321,"2014-03-31":12.094133,"2014-06-30":15.571526,"2014-09-30":13.842102,"2014-12-31":14.502949,"2015-03-31":12.07478,"2015-06-30":16.602798,"2015-09-30":15.439399,"2015-12-31":15.830914,"2016-03-31":13.865092,"2016-06-30":17.065696,"2016-09-30":16.398675,"2016-12-31":15.197491,"2017-03-31":14.91091,"2017-06-30":16.958379,"2017-09-30":15.208194,"2017-12-31":14.232335,"2018-03-31":13.685274,"2018-06-30":16.994658,"2018-09-30":16.475436,"2018-12-31":18.019339,"2019-03-31":17.764724,"2019-06-30":22.30461,"2019-09-30":17.8088,"2019-12-31":18.788442,"2020-03-31":20.594106,"2020-06-30":27.448678,"2020-09-30":21.581092,"2020-12-31":22.316441,"2021-03-31":24.013402,"2021-06-30":27.156073,"2021-09-30":24.37283,"2021-12-31":26.113714,"2022-03-31":26.8302,"2022-06-30":26.819594,"2022-09-30":26.629089,"2022-12-31":29.159688,"2023-03-31":31.127791,"2023-06-30":28.426498,"2023-09-30":27.260792,"2023-12-31":25.972434,"2024-03-31":26.244344,"2024-06-30":24.125183,"2024-09-30":20.577171,"2024-12-31":17.530387,"2025-03-31":21.482286,"2025-06-30":20.850782,"2025-09-30":19.354101,"2025-12-31":18.66291,"2026-03-31":26.890508,"2026-06-30":25.497674},"ap_turnover":{"2012-06-30":13.838641,"2012-09-30":14.042742,"2012-12-31":14.604755,"2013-03-31":18.234268,"2013-06-30":14.425719,"2013-09-30":15.061102,"2013-12-31":15.371859,"2014-03-31":19.358486,"2014-06-30":14.707361,"2014-09-30":17.864836,"2014-12-31":17.139207,"2015-03-31":19.098366,"2015-06-30":13.636675,"2015-09-30":16.184342,"2015-12-31":15.325223,"2016-03-31":19.26306,"2016-06-30":12.768323,"2016-09-30":14.198152,"2016-12-31":13.481901,"2017-03-31":16.88305,"2017-06-30":13.118919,"2017-09-30":15.43593,"2017-12-31":13.596763,"2018-03-31":15.275396,"2018-06-30":12.4829,"2018-09-30":14.229713,"2018-12-31":11.560598,"2019-03-31":12.873327,"2019-06-30":10.056087,"2019-09-30":13.065628,"2019-12-31":10.833876,"2020-03-31":11.477517,"2020-06-30":8.954822,"2020-09-30":9.171032,"2020-12-31":8.642942,"2021-03-31":9.891328,"2021-06-30":8.852322,"2021-09-30":9.282231,"2021-12-31":8.850358,"2022-03-31":10.677544,"2022-06-30":9.897173,"2022-09-30":11.200181,"2022-12-31":10.10282,"2023-03-31":9.967422,"2023-06-30":8.847493,"2023-09-30":9.100872,"2023-12-31":9.425,"2024-03-31":9.817922,"2024-06-30":7.543683,"2024-09-30":8.140774,"2024-12-31":8.094438,"2025-03-31":9.514529,"2025-06-30":7.615467,"2025-09-30":7.740331,"2025-12-31":7.309697,"2026-03-31":7.011352,"2026-06-30":7.113939},"dpo":{"2012-06-30":26.375423,"2012-09-30":25.992075,"2012-12-31":24.991861,"2013-03-31":20.017255,"2013-06-30":25.302031,"2013-09-30":24.234614,"2013-12-31":23.744688,"2014-03-31":18.854781,"2014-06-30":24.817505,"2014-09-30":20.431198,"2014-12-31":21.296201,"2015-03-31":19.111582,"2015-06-30":26.766056,"2015-09-30":22.552663,"2015-12-31":23.816945,"2016-03-31":18.948184,"2016-06-30":28.586369,"2016-09-30":25.707571,"2016-12-31":27.073334,"2017-03-31":21.619316,"2017-06-30":27.822414,"2017-09-30":23.64613,"2017-12-31":26.844624,"2018-03-31":23.894635,"2018-06-30":29.239999,"2018-09-30":25.650553,"2018-12-31":31.572762,"2019-03-31":28.353199,"2019-06-30":36.296423,"2019-09-30":27.935895,"2019-12-31":33.690621,"2020-03-31":31.801304,"2020-06-30":40.760164,"2020-09-30":39.79923,"2020-12-31":42.23099,"2021-03-31":36.901009,"2021-06-30":41.232118,"2021-09-30":39.322445,"2021-12-31":41.241271,"2022-03-31":34.183892,"2022-06-30":36.879219,"2022-09-30":32.58876,"2022-12-31":36.128528,"2023-03-31":36.619298,"2023-06-30":41.254622,"2023-09-30":40.106046,"2023-12-31":38.72679,"2024-03-31":37.176909,"2024-06-30":48.384852,"2024-09-30":44.836032,"2024-12-31":45.092691,"2025-03-31":38.362382,"2025-06-30":47.928776,"2025-09-30":47.155607,"2025-12-31":49.933672,"2026-03-31":52.058432,"2026-06-30":51.307721},"ccc":{"2012-06-30":29.729822,"2012-09-30":33.20468,"2012-12-31":36.860417,"2013-03-31":32.158439,"2013-06-30":32.016232,"2013-09-30":32.574677,"2013-12-31":35.543916,"2014-03-31":33.102329,"2014-06-30":33.54499,"2014-09-30":33.142858,"2014-12-31":35.886312,"2015-03-31":33.042663,"2015-06-30":36.081702,"2015-09-30":36.702985,"2015-12-31":38.041604,"2016-03-31":35.695368,"2016-06-30":38.814856,"2016-09-30":38.30676,"2016-12-31":40.179987,"2017-03-31":36.893381,"2017-06-30":41.024517,"2017-09-30":38.410535,"2017-12-31":41.385626,"2018-03-31":39.888131,"2018-06-30":45.319735,"2018-09-30":42.778351,"2018-12-31":47.1143,"2019-03-31":46.185528,"2019-06-30":50.229192,"2019-09-30":46.949461,"2019-12-31":49.640174,"2020-03-31":46.66373,"2020-06-30":50.55454,"2020-09-30":55.848232,"2020-12-31":61.859336,"2021-03-31":62.570499,"2021-06-30":56.228703,"2021-09-30":62.474072,"2021-12-31":61.753556,"2022-03-31":63.92081,"2022-06-30":60.535627,"2022-09-30":64.465121,"2022-12-31":64.151472,"2023-03-31":69.313555,"2023-06-30":63.1788,"2023-09-30":65.187348,"2023-12-31":65.166038,"2024-03-31":65.184262,"2024-06-30":54.580913,"2024-09-30":52.45685,"2024-12-31":51.78258,"2025-03-31":55.025808,"2025-06-30":50.847883,"2025-09-30":48.38724,"2025-12-31":48.739852,"2026-03-31":54.646175,"2026-06-30":57.49496},"inv_to_cash":{"2012-06-30":56.105245,"2012-09-30":59.196755,"2012-12-31":61.852278,"2013-03-31":52.175694,"2013-06-30":57.318264,"2013-09-30":56.809292,"2013-12-31":59.288604,"2014-03-31":51.957109,"2014-06-30":58.362496,"2014-09-30":53.574056,"2014-12-31":57.182513,"2015-03-31":52.154246,"2015-06-30":62.847758,"2015-09-30":59.255648,"2015-12-31":61.858549,"2016-03-31":54.643552,"2016-06-30":67.401225,"2016-09-30":64.014331,"2016-12-31":67.25332,"2017-03-31":58.512697,"2017-06-30":68.846931,"2017-09-30":62.056665,"2017-12-31":68.23025,"2018-03-31":63.782766,"2018-06-30":74.559734,"2018-09-30":68.428904,"2018-12-31":78.687062,"2019-03-31":74.538727,"2019-06-30":86.525615,"2019-09-30":74.885356,"2019-12-31":83.330795,"2020-03-31":78.465035,"2020-06-30":91.314704,"2020-09-30":95.647462,"2020-12-31":104.090326,"2021-03-31":99.471508,"2021-06-30":97.46082,"2021-09-30":101.796517,"2021-12-31":102.994827,"2022-03-31":98.104702,"2022-06-30":97.414846,"2022-09-30":97.05388,"2022-12-31":100.28,"2023-03-31":105.932853,"2023-06-30":104.433422,"2023-09-30":105.293394,"2023-12-31":103.892828,"2024-03-31":102.361171,"2024-06-30":102.965765,"2024-09-30":97.292882,"2024-12-31":96.875271,"2025-03-31":93.38819,"2025-06-30":98.776659,"2025-09-30":95.542848,"2025-12-31":98.673524,"2026-03-31":106.704607,"2026-06-30":108.802681},"inventories":{"2011-06-30":75432000,"2011-09-30":72970000,"2011-12-31":77437000,"2012-03-31":62528000,"2012-06-30":74921000,"2012-09-30":65478000,"2012-12-31":69637000,"2013-03-31":59593000,"2013-06-30":77135000,"2013-09-30":76373000,"2013-12-31":79141000,"2014-03-31":71419000,"2014-06-30":97187000,"2014-09-30":82541000,"2014-12-31":90917000,"2015-03-31":71274000,"2015-06-30":98575000,"2015-09-30":102573000,"2015-12-31":102780000,"2016-03-31":97349000,"2016-06-30":112494000,"2016-09-30":101982000,"2016-12-31":90535000,"2017-03-31":99973000,"2017-06-30":118226000,"2017-09-30":106724000,"2017-12-31":106753000,"2018-03-31":85582000,"2018-06-30":107449000,"2018-09-30":105283000,"2018-12-31":119195000,"2019-03-31":137665000,"2019-06-30":175904000,"2019-09-30":126078000,"2019-12-31":124666000,"2020-03-31":136985000,"2020-06-30":165632000,"2020-09-30":134689000,"2020-12-31":140867000,"2021-03-31":140534000,"2021-06-30":167079000,"2021-09-30":175374000,"2021-12-31":206555000,"2022-03-31":234601000,"2022-06-30":223158000,"2022-09-30":213316000,"2022-12-31":208682000,"2023-03-31":199317000,"2023-06-30":159734000,"2023-09-30":142243000,"2023-12-31":124179000,"2024-03-31":123900000,"2024-06-30":136613000,"2024-09-30":113691000,"2024-12-31":95054000,"2025-03-31":151792000,"2025-06-30":133487000,"2025-09-30":135018000,"2025-12-31":143567000,"2026-03-31":194294000,"2026-06-30":205095000},"asset_turnover":{"2012-06-30":4.593074,"2012-09-30":4.534597,"2012-12-31":4.611292,"2013-03-31":4.840997,"2013-06-30":4.474099,"2013-09-30":4.50456,"2013-12-31":4.584161,"2014-03-31":4.855595,"2014-06-30":4.536145,"2014-09-30":4.74215,"2014-12-31":4.733076,"2015-03-31":4.850987,"2015-06-30":4.315042,"2015-09-30":4.457748,"2015-12-31":4.36624,"2016-03-31":4.644705,"2016-06-30":4.107189,"2016-09-30":4.199929,"2016-12-31":4.063652,"2017-03-31":4.476114,"2017-06-30":4.140821,"2017-09-30":4.307453,"2017-12-31":4.061246,"2018-03-31":4.153703,"2018-06-30":3.77835,"2018-09-30":3.81696,"2018-12-31":3.476022,"2019-03-31":3.534571,"2019-06-30":3.239712,"2019-09-30":3.470875,"2019-12-31":3.236415,"2020-03-31":3.329002,"2020-06-30":2.902125,"2020-09-30":2.808171,"2020-12-31":2.653023,"2021-03-31":2.687926,"2021-06-30":2.688834,"2021-09-30":2.744423,"2021-12-31":2.756485,"2022-03-31":2.956526,"2022-06-30":2.940635,"2022-09-30":2.972666,"2022-12-31":2.862755,"2023-03-31":2.761936,"2023-06-30":2.59559,"2023-09-30":2.493253,"2023-12-31":2.491596,"2024-03-31":2.417706,"2024-06-30":2.253535,"2024-09-30":2.261445,"2024-12-31":2.252746,"2025-03-31":2.384105,"2025-06-30":2.267625,"2025-09-30":2.221852,"2025-12-31":2.167882,"2026-03-31":2.165421,"2026-06-30":2.215771},"mcap":{"2011-06-30":193104091.18,"2011-09-30":194024517.72,"2011-12-31":275514250,"2012-03-31":200120504.76,"2012-06-30":263986289.36,"2012-09-30":288172689.49,"2012-12-31":279838470,"2013-03-31":410320786.66,"2013-06-30":387425986.36,"2013-09-30":380242326.45,"2013-12-31":634302000,"2014-03-31":522019157.52,"2014-06-30":537332587.62,"2014-09-30":558147219.7,"2014-12-31":654886980,"2015-03-31":664825183.86,"2015-06-30":622506115.07,"2015-09-30":504031598.2,"2015-12-31":573946680,"2016-03-31":596801168.8,"2016-06-30":608152243.56,"2016-09-30":675668871.84,"2016-12-31":730417050,"2017-03-31":777818865.45,"2017-06-30":705480234.94,"2017-09-30":736413180.55,"2017-12-31":686631210,"2018-03-31":650005748.28,"2018-06-30":869433627.92,"2018-09-30":1022424833.25,"2018-12-31":760468760,"2019-03-31":958159064.65,"2019-06-30":912184410.18,"2019-09-30":1011333987.09,"2019-12-31":1343858450,"2020-03-31":982684455.64,"2020-06-30":1188195835.44,"2020-09-30":1055395797.12,"2020-12-31":1237579300,"2021-03-31":1224250431.25,"2021-06-30":1231272898.23,"2021-09-30":1184139788.4,"2021-12-31":1132248760,"2022-03-31":1381384106.91,"2022-06-30":1169700761.04,"2022-09-30":1185341972.04,"2022-12-31":1235815000,"2023-03-31":1181440761.12,"2023-06-30":1184180958.4,"2023-09-30":1402373790.98,"2023-12-31":1771655600,"2024-03-31":1738141005.83,"2024-06-30":1688023568.4,"2024-09-30":1983015476.4,"2024-12-31":1821801000,"2025-03-31":1585295595.96,"2025-06-30":1670088617.34,"2025-09-30":1564951435.76,"2025-12-31":1456764960,"2026-03-31":1474714707.62,"2026-06-30":1842128846.01},"ev_cash":{"2011-06-30":55292000,"2011-09-30":39760000,"2011-12-31":4615000,"2012-03-31":49752000,"2012-06-30":63424000,"2012-09-30":53528000,"2012-12-31":39907000,"2013-03-31":58529000,"2013-06-30":64219000,"2013-09-30":77181000,"2013-12-31":42547000,"2014-03-31":64881000,"2014-06-30":60289000,"2014-09-30":66434000,"2014-12-31":60909000,"2015-03-31":79882000,"2015-06-30":72497000,"2015-09-30":76867000,"2015-12-31":80188000,"2016-03-31":90980000,"2016-06-30":47299000,"2016-09-30":66883000,"2016-12-31":49180000,"2017-03-31":65755000,"2017-06-30":28131000,"2017-09-30":62338000,"2017-12-31":49990000,"2018-03-31":70967000,"2018-06-30":68680000,"2018-09-30":102243000,"2018-12-31":91703000,"2019-03-31":93470000,"2019-06-30":69739000,"2019-09-30":98489000,"2019-12-31":90060000,"2020-03-31":111323000,"2020-06-30":165943000,"2020-09-30":108051000,"2020-12-31":95655000,"2021-03-31":92257000,"2021-06-30":115665000,"2021-09-30":89728000,"2021-12-31":108310000,"2022-03-31":67409000,"2022-06-30":94896000,"2022-09-30":116190000,"2022-12-31":122930000,"2023-03-31":134810000,"2023-06-30":243983000,"2023-09-30":289403000,"2023-12-31":297186000,"2024-03-31":351953000,"2024-06-30":385803000,"2024-09-30":429114000,"2024-12-31":442613000,"2025-03-31":340325000,"2025-06-30":346094000,"2025-09-30":399199000,"2025-12-31":406678000,"2026-03-31":411448000,"2026-06-30":340690000},"ev_pref":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2011-06-30":2407000,"2011-09-30":2187000,"2011-12-31":7227000,"2012-03-31":1727000,"2012-06-30":1488000,"2012-09-30":1242000,"2012-12-31":989000,"2013-03-31":729000,"2013-06-30":462000,"2013-09-30":187000,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":859000,"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":{"2011-06-30":140219091.18,"2011-09-30":156451517.72,"2011-12-31":278126250,"2012-03-31":152095504.76,"2012-06-30":202050289.36,"2012-09-30":235886689.49,"2012-12-31":240920470,"2013-03-31":352520786.66,"2013-06-30":323668986.36,"2013-09-30":303248326.45,"2013-12-31":591755000,"2014-03-31":457138157.52,"2014-06-30":477043587.62,"2014-09-30":491713219.7,"2014-12-31":593977980,"2015-03-31":584943183.86,"2015-06-30":550009115.07,"2015-09-30":427164598.2,"2015-12-31":493758680,"2016-03-31":505821168.8,"2016-06-30":560853243.56,"2016-09-30":608785871.84,"2016-12-31":681237050,"2017-03-31":712063865.45,"2017-06-30":677349234.94,"2017-09-30":674075180.55,"2017-12-31":636641210,"2018-03-31":579897748.28,"2018-06-30":800753627.92,"2018-09-30":920181833.25,"2018-12-31":668765760,"2019-03-31":864689064.65,"2019-06-30":842445410.18,"2019-09-30":912844987.09,"2019-12-31":1253798450,"2020-03-31":871361455.64,"2020-06-30":1022252835.44,"2020-09-30":947344797.12,"2020-12-31":1141924300,"2021-03-31":1131993431.25,"2021-06-30":1115607898.23,"2021-09-30":1094411788.4,"2021-12-31":1023938760,"2022-03-31":1313975106.91,"2022-06-30":1074804761.04,"2022-09-30":1069151972.04,"2022-12-31":1112885000,"2023-03-31":1046630761.12,"2023-06-30":940197958.4,"2023-09-30":1112970790.98,"2023-12-31":1474469600,"2024-03-31":1386188005.83,"2024-06-30":1302220568.4,"2024-09-30":1553901476.4,"2024-12-31":1379188000,"2025-03-31":1244970595.96,"2025-06-30":1323994617.34,"2025-09-30":1165752435.76,"2025-12-31":1050086960,"2026-03-31":1063266707.62,"2026-06-30":1501438846.01},"capital":{"2011-06-30":271235000,"2011-09-30":278289000,"2011-12-31":280756000,"2012-03-31":280083000,"2012-06-30":289230000,"2012-09-30":299724000,"2012-12-31":292292000,"2013-03-31":299813000,"2013-06-30":309407000,"2013-09-30":319973000,"2013-12-31":319829000,"2014-03-31":327135000,"2014-06-30":339251000,"2014-09-30":351784000,"2014-12-31":354008000,"2015-03-31":362872000,"2015-06-30":375555000,"2015-09-30":388666000,"2015-12-31":392451000,"2016-03-31":401795000,"2016-06-30":415082000,"2016-09-30":428773000,"2016-12-31":433442000,"2017-03-31":442735000,"2017-06-30":457125000,"2017-09-30":469918000,"2017-12-31":482252000,"2018-03-31":492818000,"2018-06-30":509661000,"2018-09-30":523242000,"2018-12-31":525903000,"2019-03-31":537592000,"2019-06-30":560167000,"2019-09-30":583144000,"2019-12-31":597312000,"2020-03-31":602562000,"2020-06-30":611213000,"2020-09-30":628277000,"2020-12-31":636327000,"2021-03-31":647495000,"2021-06-30":665571000,"2021-09-30":686172000,"2021-12-31":682473000,"2022-03-31":705482000,"2022-06-30":731999000,"2022-09-30":756107000,"2022-12-31":766175000,"2023-03-31":776483000,"2023-06-30":794120000,"2023-09-30":819161000,"2023-12-31":840767000,"2024-03-31":852672000,"2024-06-30":874928000,"2024-09-30":897362000,"2024-12-31":910990000,"2025-03-31":876975000,"2025-06-30":884820000,"2025-09-30":902742000,"2025-12-31":910130000,"2026-03-31":921692000,"2026-06-30":952650000},"debt_capital_ev":{"2011-06-30":0.887422,"2011-09-30":0.785874,"2011-12-31":2.574121,"2012-03-31":0.616603,"2012-06-30":0.514469,"2012-09-30":0.414381,"2012-12-31":0.33836,"2013-03-31":0.243152,"2013-06-30":0.149318,"2013-09-30":0.058442,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.174304,"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},"debt_ev":{"2011-06-30":0.017166,"2011-09-30":0.013979,"2011-12-31":0.025985,"2012-03-31":0.011355,"2012-06-30":0.007365,"2012-09-30":0.005265,"2012-12-31":0.004105,"2013-03-31":0.002068,"2013-06-30":0.001427,"2013-09-30":0.000617,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0.001481,"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_sales":{"2012-03-31":0.071068,"2012-06-30":0.093105,"2012-09-30":0.10942,"2012-12-31":0.111595,"2013-03-31":0.162787,"2013-06-30":0.148455,"2013-09-30":0.137883,"2013-12-31":0.26636,"2014-03-31":0.200854,"2014-06-30":0.202831,"2014-09-30":0.203933,"2014-12-31":0.241127,"2015-03-31":0.235405,"2015-06-30":0.221848,"2015-09-30":0.169482,"2015-12-31":0.191827,"2016-03-31":0.197193,"2016-06-30":0.214586,"2016-09-30":0.230481,"2016-12-31":0.253004,"2017-03-31":0.255148,"2017-06-30":0.23647,"2017-09-30":0.233635,"2017-12-31":0.218636,"2018-03-31":0.202324,"2018-06-30":0.283657,"2018-09-30":0.33434,"2018-12-31":0.247738,"2019-03-31":0.319366,"2019-06-30":0.307235,"2019-09-30":0.324518,"2019-12-31":0.444604,"2020-03-31":0.300577,"2020-06-30":0.377509,"2020-09-30":0.360039,"2020-12-31":0.440848,"2021-03-31":0.450037,"2021-06-30":0.41791,"2021-09-30":0.395365,"2021-12-31":0.353986,"2022-03-31":0.431654,"2022-06-30":0.339227,"2022-09-30":0.334872,"2022-12-31":0.356124,"2023-03-31":0.341568,"2023-06-30":0.316647,"2023-09-30":0.385561,"2023-12-31":0.517241,"2024-03-31":0.503131,"2024-06-30":0.472152,"2024-09-30":0.557016,"2024-12-31":0.492195,"2025-03-31":0.433616,"2025-06-30":0.457441,"2025-09-30":0.404957,"2025-12-31":0.365534,"2026-03-31":0.367459,"2026-06-30":0.502512},"ev_ebitda":{"2012-03-31":2.751814,"2012-06-30":3.507818,"2012-09-30":4.052757,"2012-12-31":3.915687,"2013-03-31":5.622789,"2013-06-30":5.09739,"2013-09-30":4.686122,"2013-12-31":8.900579,"2014-03-31":6.668098,"2014-06-30":6.584362,"2014-09-30":6.485613,"2014-12-31":7.467101,"2015-03-31":7.125285,"2015-06-30":6.633969,"2015-09-30":5.058495,"2015-12-31":5.641989,"2016-03-31":5.701064,"2016-06-30":6.209624,"2016-09-30":6.662208,"2016-12-31":7.488343,"2017-03-31":8.119314,"2017-06-30":7.559954,"2017-09-30":7.563256,"2017-12-31":7.123976,"2018-03-31":6.180236,"2018-06-30":8.262773,"2018-09-30":9.70441,"2018-12-31":6.704486,"2019-03-31":8.469456,"2019-06-30":7.699824,"2019-09-30":7.447479,"2019-12-31":10.00749,"2020-03-31":6.809373,"2020-06-30":9.624192,"2020-09-30":9.932009,"2020-12-31":13.328248,"2021-03-31":14.299165,"2021-06-30":12.121035,"2021-09-30":11.235799,"2021-12-31":9.418214,"2022-03-31":10.549018,"2022-06-30":7.93208,"2022-09-30":7.637618,"2022-12-31":8.397231,"2023-03-31":8.67889,"2023-06-30":8.470176,"2023-09-30":9.977058,"2023-12-31":12.732128,"2024-03-31":12.449262,"2024-06-30":11.094625,"2024-09-30":13.467335,"2024-12-31":12.532832,"2025-03-31":11.222321,"2025-06-30":11.980984,"2025-09-30":10.564902,"2025-12-31":9.461521,"2026-03-31":9.135693,"2026-06-30":11.696091},"ev_ebit":{"2012-03-31":3.097163,"2012-06-30":3.934078,"2012-09-30":4.55582,"2012-12-31":4.409878,"2013-03-31":6.325399,"2013-06-30":5.734135,"2013-09-30":5.259614,"2013-12-31":9.962876,"2014-03-31":7.49198,"2014-06-30":7.357696,"2014-09-30":7.25851,"2014-12-31":8.312732,"2015-03-31":7.916727,"2015-06-30":7.401748,"2015-09-30":5.638988,"2015-12-31":6.285596,"2016-03-31":6.359411,"2016-06-30":6.930446,"2016-09-30":7.468849,"2016-12-31":8.46047,"2017-03-31":9.270699,"2017-06-30":8.657548,"2017-09-30":8.694154,"2017-12-31":8.211864,"2018-03-31":7.111209,"2018-06-30":9.526657,"2018-09-30":11.323224,"2018-12-31":7.804843,"2019-03-31":9.868289,"2019-06-30":8.86794,"2019-09-30":8.39892,"2019-12-31":11.197428,"2020-03-31":7.563048,"2020-06-30":10.935759,"2020-09-30":11.56455,"2020-12-31":15.843776,"2021-03-31":17.270741,"2021-06-30":14.171848,"2021-09-30":12.879827,"2021-12-31":10.608895,"2022-03-31":11.676561,"2022-06-30":8.700266,"2022-09-30":8.356144,"2022-12-31":9.231576,"2023-03-31":9.643256,"2023-06-30":9.512707,"2023-09-30":11.228632,"2023-12-31":14.294006,"2024-03-31":14.072975,"2024-06-30":12.479593,"2024-09-30":15.179711,"2024-12-31":14.209351,"2025-03-31":12.688245,"2025-06-30":13.496653,"2025-09-30":11.856355,"2025-12-31":10.576811,"2026-03-31":10.127796,"2026-06-30":12.821852},"ev_cfo":{"2012-06-30":5.967403,"2012-09-30":6.548952,"2012-12-31":3.458569,"2013-03-31":10.513907,"2013-06-30":13.153533,"2013-09-30":6.399669,"2013-12-31":30.105566,"2014-03-31":18.73517,"2014-06-30":35.25821,"2014-09-30":68.944647,"2014-12-31":16.779987,"2015-03-31":17.812997,"2015-06-30":17.729076,"2015-09-30":13.424406,"2015-12-31":15.99892,"2016-03-31":15.274223,"2016-06-30":17.867258,"2016-09-30":13.427422,"2016-12-31":20.283364,"2017-03-31":20.034434,"2017-06-30":99.23077,"2017-09-30":30.411693,"2017-12-31":32.952444,"2018-03-31":18.622876,"2018-06-30":11.342762,"2018-09-30":12.742783,"2018-12-31":7.701214,"2019-03-31":12.773685,"2019-06-30":17.316452,"2019-09-30":20.015019,"2019-12-31":34.253981,"2020-03-31":13.817755,"2020-06-30":7.534015,"2020-09-30":22.041526,"2020-12-31":31.634005,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":17.729313,"2022-03-31":97.281047,"2022-06-30":61.280846,"2022-09-30":16.548035,"2022-12-31":31.897876,"2023-03-31":11.293074,"2023-06-30":5.260467,"2023-09-30":5.432703,"2023-12-31":7.448547,"2024-03-31":5.880306,"2024-06-30":8.232263,"2024-09-30":9.65702,"2024-12-31":7.932385,"2025-03-31":19.393274,"2025-06-30":25.430625,"2025-09-30":18.425625,"2025-12-31":16.047052,"2026-03-31":8.049441,"2026-06-30":35.727278},"ev_fcf":{"2012-06-30":8.438452,"2012-09-30":8.855603,"2012-12-31":3.988155,"2013-03-31":13.902307,"2013-06-30":19.881387,"2013-09-30":7.543115,"2013-12-31":49.112374,"2014-03-31":26.777071,"2014-06-30":71.338954,"2014-09-30":null,"2014-12-31":21.374572,"2015-03-31":23.95639,"2015-06-30":25.999013,"2015-09-30":21.723179,"2015-12-31":26.65364,"2016-03-31":24.110833,"2016-06-30":29.482902,"2016-09-30":17.735932,"2016-12-31":31.391966,"2017-03-31":29.36588,"2017-06-30":null,"2017-09-30":60.826131,"2017-12-31":84.693523,"2018-03-31":36.66526,"2018-06-30":14.996229,"2018-09-30":17.456781,"2023-12-31":7.827975,"2024-03-31":6.122387,"2024-06-30":8.68014,"2024-09-30":10.126171,"2024-12-31":8.293723,"2025-03-31":22.02786,"2025-06-30":29.696631,"2025-09-30":20.926498,"2025-12-31":18.089665,"2026-03-31":8.545099,"2026-06-30":44.09253},"mcap_dil":{"2012-03-31":202386000,"2012-06-30":265458020,"2012-09-30":289044170,"2012-12-31":287446007.5,"2013-03-31":416507447.5,"2013-06-30":392128072.5,"2013-09-30":383766360,"2013-12-31":638556907.5,"2014-03-31":526465680,"2014-06-30":542083440,"2014-09-30":562059445,"2014-12-31":659100750,"2015-03-31":669591585,"2015-06-30":626296147.5,"2015-09-30":506924525,"2015-12-31":576497145,"2016-03-31":599825830,"2016-06-30":610909680,"2016-09-30":678802800,"2016-12-31":733162050,"2017-03-31":779988412.5,"2017-06-30":708273965,"2017-09-30":739689950,"2017-12-31":687609262.5,"2018-03-31":655375350,"2018-06-30":875391880,"2018-09-30":1028399062.5,"2018-12-31":773577310,"2019-03-31":972480637.5,"2019-06-30":924442855,"2019-09-30":1020931380,"2019-12-31":1352032802.5,"2020-03-31":996678970,"2020-06-30":1201831740,"2020-09-30":1063782720,"2020-12-31":1245370327.5,"2021-03-31":1230436625,"2021-06-30":1238219895,"2021-09-30":1190662425,"2021-12-31":1137025407.5,"2022-03-31":1387008660,"2022-06-30":1174949580,"2022-09-30":1190973442.5,"2022-12-31":1240118075,"2023-03-31":1189169520,"2023-06-30":1192150850,"2023-09-30":1410739985,"2023-12-31":1776410707.5,"2024-03-31":1744046290,"2024-06-30":1700770350,"2024-09-30":1999536155,"2024-12-31":1836174525,"2025-03-31":1649807415,"2025-06-30":1722169735,"2025-09-30":1607261222.5,"2025-12-31":1480923080,"2026-03-31":1485176300,"2026-06-30":1851008152.5},"ev_dil":{"2012-03-31":154361000,"2012-06-30":203522020,"2012-09-30":236758170,"2012-12-31":248528007.5,"2013-03-31":358707447.5,"2013-06-30":328371072.5,"2013-09-30":306772360,"2013-12-31":596009907.5,"2014-03-31":461584680,"2014-06-30":481794440,"2014-09-30":495625445,"2014-12-31":598191750,"2015-03-31":589709585,"2015-06-30":553799147.5,"2015-09-30":430057525,"2015-12-31":496309145,"2016-03-31":508845830,"2016-06-30":563610680,"2016-09-30":611919800,"2016-12-31":683982050,"2017-03-31":714233412.5,"2017-06-30":680142965,"2017-09-30":677351950,"2017-12-31":637619262.5,"2018-03-31":585267350,"2018-06-30":806711880,"2018-09-30":926156062.5,"2018-12-31":681874310,"2019-03-31":879010637.5,"2019-06-30":854703855,"2019-09-30":922442380,"2019-12-31":1261972802.5,"2020-03-31":885355970,"2020-06-30":1035888740,"2020-09-30":955731720,"2020-12-31":1149715327.5,"2021-03-31":1138179625,"2021-06-30":1122554895,"2021-09-30":1100934425,"2021-12-31":1028715407.5,"2022-03-31":1319599660,"2022-06-30":1080053580,"2022-09-30":1074783442.5,"2022-12-31":1117188075,"2023-03-31":1054359520,"2023-06-30":948167850,"2023-09-30":1121336985,"2023-12-31":1479224707.5,"2024-03-31":1392093290,"2024-06-30":1314967350,"2024-09-30":1570422155,"2024-12-31":1393561525,"2025-03-31":1309482415,"2025-06-30":1376075735,"2025-09-30":1208062222.5,"2025-12-31":1074245080,"2026-03-31":1073728300,"2026-06-30":1510318152.5},"ev_per_share":{"2011-06-30":5.242674,"2011-09-30":5.918603,"2011-12-31":10.549071,"2012-03-31":5.760949,"2012-06-30":7.63851,"2012-09-30":8.897749,"2012-12-31":9.30662,"2013-03-31":13.497005,"2013-06-30":12.372783,"2013-09-30":11.587869,"2013-12-31":22.586069,"2014-03-31":17.444172,"2014-06-30":18.191011,"2014-09-30":18.694269,"2014-12-31":22.547849,"2015-03-31":22.198492,"2015-06-30":20.82504,"2015-09-30":16.153268,"2015-12-31":18.633809,"2016-03-31":19.086914,"2016-06-30":21.137399,"2016-09-30":22.921749,"2016-12-31":25.601753,"2017-03-31":26.685727,"2017-06-30":25.366503,"2017-09-30":25.217869,"2017-12-31":23.708383,"2018-03-31":21.732591,"2018-06-30":29.987957,"2018-09-30":34.424981,"2018-12-31":25.335875,"2019-03-31":32.803997,"2019-06-30":32.010148,"2019-09-30":34.687485,"2019-12-31":47.591515,"2020-03-31":33.375968,"2020-06-30":39.12828,"2020-09-30":36.192055,"2020-12-31":43.634861,"2021-03-31":43.227016,"2021-06-30":42.59391,"2021-09-30":41.756493,"2021-12-31":39.004219,"2022-03-31":50.023705,"2022-06-30":40.908162,"2022-09-30":40.670172,"2022-12-31":42.234725,"2023-03-31":39.829774,"2023-06-30":35.807811,"2023-09-30":42.364155,"2023-12-31":55.935873,"2024-03-31":52.579955,"2024-06-30":49.526892,"2024-09-30":59.107349,"2024-12-31":52.440608,"2025-03-31":49.019921,"2025-06-30":52.14835,"2025-09-30":46.177148,"2025-12-31":41.635421,"2026-03-31":42.149557,"2026-06-30":59.490964},"sales_base":{"2012-03-31":2140132000,"2012-06-30":2170140000,"2012-09-30":2155788000,"2012-12-31":2158873000,"2013-03-31":2165533000,"2013-06-30":2180251000,"2013-09-30":2199313000,"2013-12-31":2221638000,"2014-03-31":2275975000,"2014-06-30":2351932000,"2014-09-30":2411146000,"2014-12-31":2463339000,"2015-03-31":2484838000,"2015-06-30":2479216000,"2015-09-30":2520415000,"2015-12-31":2573973000,"2016-03-31":2565108000,"2016-06-30":2613651000,"2016-09-30":2641367000,"2016-12-31":2692592000,"2017-03-31":2790792000,"2017-06-30":2864419000,"2017-09-30":2885164000,"2017-12-31":2911883000,"2018-03-31":2866184000,"2018-06-30":2822962000,"2018-09-30":2752236000,"2018-12-31":2699489000,"2019-03-31":2707515000,"2019-06-30":2742021000,"2019-09-30":2812927000,"2019-12-31":2820034000,"2020-03-31":2898963000,"2020-06-30":2707889000,"2020-09-30":2631231000,"2020-12-31":2590290000,"2021-03-31":2515332000,"2021-06-30":2669491000,"2021-09-30":2768107000,"2021-12-31":2892595000,"2022-03-31":3044047000,"2022-06-30":3168395000,"2022-09-30":3192719000,"2022-12-31":3124996000,"2023-03-31":3064197000,"2023-06-30":2969235000,"2023-09-30":2886629000,"2023-12-31":2850644000,"2024-03-31":2755124000,"2024-06-30":2758056000,"2024-09-30":2789687000,"2024-12-31":2802118000,"2025-03-31":2871139000,"2025-06-30":2894353000,"2025-09-30":2878704000,"2025-12-31":2872746000,"2026-03-31":2893566000,"2026-06-30":2987869000},"ebitda_base":{"2012-03-31":55271000,"2012-06-30":57600000,"2012-09-30":58204000,"2012-12-31":61527000,"2013-03-31":62695000,"2013-06-30":63497000,"2013-09-30":64712000,"2013-12-31":66485000,"2014-03-31":68556000,"2014-06-30":72451000,"2014-09-30":75816000,"2014-12-31":79546000,"2015-03-31":82094000,"2015-06-30":82908000,"2015-09-30":84445000,"2015-12-31":87515000,"2016-03-31":88724000,"2016-06-30":90320000,"2016-09-30":91379000,"2016-12-31":90973000,"2017-03-31":87700000,"2017-06-30":89597000,"2017-09-30":89125000,"2017-12-31":89366000,"2018-03-31":93831000,"2018-06-30":96911000,"2018-09-30":94821000,"2018-12-31":99749000,"2019-03-31":102095000,"2019-06-30":109411000,"2019-09-30":122571000,"2019-12-31":125286000,"2020-03-31":127965000,"2020-06-30":106217000,"2020-09-30":95383000,"2020-12-31":85677000,"2021-03-31":79165000,"2021-06-30":92039000,"2021-09-30":97404000,"2021-12-31":108719000,"2022-03-31":124559000,"2022-06-30":135501000,"2022-09-30":139985000,"2022-12-31":132530000,"2023-03-31":120595000,"2023-06-30":111001000,"2023-09-30":111553000,"2023-12-31":115807000,"2024-03-31":111347000,"2024-06-30":117374000,"2024-09-30":115383000,"2024-12-31":110046000,"2025-03-31":110937000,"2025-06-30":110508000,"2025-09-30":110342000,"2025-12-31":110985000,"2026-03-31":116386000,"2026-06-30":128371000},"ebit_base":{"2012-03-31":49108000,"2012-06-30":51359000,"2012-09-30":51777000,"2012-12-31":54632000,"2013-03-31":55731000,"2013-06-30":56446000,"2013-09-30":57656000,"2013-12-31":59396000,"2014-03-31":61017000,"2014-06-30":64836000,"2014-09-30":67743000,"2014-12-31":71454000,"2015-03-31":73887000,"2015-06-30":74308000,"2015-09-30":75752000,"2015-12-31":78554000,"2016-03-31":79539000,"2016-06-30":80926000,"2016-09-30":81510000,"2016-12-31":80520000,"2017-03-31":76808000,"2017-06-30":78238000,"2017-09-30":77532000,"2017-12-31":77527000,"2018-03-31":81547000,"2018-06-30":84054000,"2018-09-30":81265000,"2018-12-31":85686000,"2019-03-31":87623000,"2019-06-30":94999000,"2019-09-30":108686000,"2019-12-31":111972000,"2020-03-31":115213000,"2020-06-30":93478000,"2020-09-30":81918000,"2020-12-31":72074000,"2021-03-31":65544000,"2021-06-30":78720000,"2021-09-30":84971000,"2021-12-31":96517000,"2022-03-31":112531000,"2022-06-30":123537000,"2022-09-30":127948000,"2022-12-31":120552000,"2023-03-31":108535000,"2023-06-30":98836000,"2023-09-30":99119000,"2023-12-31":103153000,"2024-03-31":98500000,"2024-06-30":104348000,"2024-09-30":102367000,"2024-12-31":97062000,"2025-03-31":98120000,"2025-06-30":98098000,"2025-09-30":98323000,"2025-12-31":99282000,"2026-03-31":104985000,"2026-06-30":117100000},"cfo_base":{"2012-06-30":33859000,"2012-09-30":36019000,"2012-12-31":69659000,"2013-03-31":33529000,"2013-06-30":24607000,"2013-09-30":47385000,"2013-12-31":19656000,"2014-03-31":24400000,"2014-06-30":13530000,"2014-09-30":7132000,"2014-12-31":35398000,"2015-03-31":32838000,"2015-06-30":31023000,"2015-09-30":31820000,"2015-12-31":30862000,"2016-03-31":33116000,"2016-06-30":31390000,"2016-09-30":45339000,"2016-12-31":33586000,"2017-03-31":35542000,"2017-06-30":6826000,"2017-09-30":22165000,"2017-12-31":19320000,"2018-03-31":31139000,"2018-06-30":70596000,"2018-09-30":72212000,"2018-12-31":86839000,"2019-03-31":67693000,"2019-06-30":48650000,"2019-09-30":45608000,"2019-12-31":36603000,"2020-03-31":63061000,"2020-06-30":135685000,"2020-09-30":42980000,"2020-12-31":36098000,"2021-03-31":-2496000,"2021-06-30":-34493000,"2021-09-30":-1467000,"2021-12-31":57754000,"2022-03-31":13507000,"2022-06-30":17539000,"2022-09-30":64609000,"2022-12-31":34889000,"2023-03-31":92679000,"2023-06-30":178729000,"2023-09-30":204865000,"2023-12-31":197954000,"2024-03-31":235734000,"2024-06-30":158185000,"2024-09-30":160909000,"2024-12-31":173868000,"2025-03-31":64196000,"2025-06-30":52063000,"2025-09-30":63268000,"2025-12-31":65438000,"2026-03-31":132092000,"2026-06-30":42025000},"fcf_base":{"2012-06-30":23944000,"2012-09-30":26637000,"2012-12-31":60409000,"2013-03-31":25357000,"2013-06-30":16280000,"2013-09-30":40202000,"2013-12-31":12049000,"2014-03-31":17072000,"2014-06-30":6687000,"2014-09-30":-1054000,"2014-12-31":27789000,"2015-03-31":24417000,"2015-06-30":21155000,"2015-09-30":19664000,"2015-12-31":18525000,"2016-03-31":20979000,"2016-06-30":19023000,"2016-09-30":34325000,"2016-12-31":21701000,"2017-03-31":24248000,"2017-06-30":-3808000,"2017-09-30":11082000,"2017-12-31":7517000,"2018-03-31":15816000,"2018-06-30":53397000,"2018-09-30":52712000,"2023-12-31":188359000,"2024-03-31":226413000,"2024-06-30":150023000,"2024-09-30":153454000,"2024-12-31":166293000,"2025-03-31":56518000,"2025-06-30":44584000,"2025-09-30":55707000,"2025-12-31":58049000,"2026-03-31":124430000,"2026-06-30":34052000},"pe":{"2012-03-31":6.767857,"2012-06-30":8.529915,"2012-09-30":9.134454,"2012-12-31":8.717742,"2013-03-31":12.468254,"2013-06-30":11.570312,"2013-09-30":11.091603,"2013-12-31":17.933333,"2014-03-31":14.330935,"2014-06-30":13.938776,"2014-09-30":13.869281,"2014-12-31":15.440994,"2015-03-31":15.198795,"2015-06-30":14.113772,"2015-09-30":11.211765,"2015-12-31":12.306818,"2016-03-31":12.651685,"2016-06-30":12.662983,"2016-09-30":13.901639,"2016-12-31":15.165746,"2017-03-31":16.657143,"2017-06-30":14.759777,"2017-09-30":15.564972,"2017-12-31":12.473171,"2018-03-31":11.123288,"2018-06-30":13.79661,"2018-09-30":16.071429,"2018-12-31":11.954357,"2019-03-31":14.716599,"2019-06-30":12.932836,"2019-09-30":12.517915,"2019-12-31":16.454839,"2020-03-31":11.836478,"2020-06-30":17.627907,"2020-09-30":17.37931,"2020-12-31":22.412322,"2021-03-31":24.097938,"2021-06-30":20.350649,"2021-09-30":18.592593,"2021-12-31":16.275472,"2022-03-31":17.019417,"2022-06-30":13.132743,"2022-09-30":12.846154,"2022-12-31":13.87574,"2023-03-31":14.550162,"2023-06-30":15.659722,"2023-09-30":17.973064,"2023-12-31":21.268987,"2024-03-31":21.13141,"2024-06-30":19.107143,"2024-09-30":22.120235,"2024-12-31":21.054711,"2025-03-31":18.915152,"2025-06-30":20.054878,"2025-09-30":19.19195,"2025-12-31":17.663609,"2026-03-31":16.994186,"2026-06-30":19.309524},"pe_avg":{"2012-03-31":7.6159,"2012-06-30":7.350099,"2012-09-30":7.998384,"2012-12-31":7.889578,"2013-03-31":8.604396,"2013-06-30":9.857272,"2013-09-30":10.408544,"2013-12-31":11.869658,"2014-03-31":12.877006,"2014-06-30":12.989534,"2014-09-30":13.386626,"2014-12-31":13.044434,"2015-03-31":13.054101,"2015-06-30":13.601796,"2015-09-30":13.375339,"2015-12-31":12.742925,"2016-03-31":12.349503,"2016-06-30":11.95697,"2016-09-30":12.335705,"2016-12-31":13.128772,"2017-03-31":14.317089,"2017-06-30":14.537789,"2017-09-30":14.833768,"2017-12-31":12.892402,"2018-03-31":11.84712,"2018-06-30":11.204042,"2018-09-30":12.31553,"2018-12-31":12.598308,"2019-03-31":13.376908,"2019-06-30":12.873278,"2019-09-30":11.144638,"2019-12-31":12.341501,"2020-03-31":12.679971,"2020-06-30":16.340042,"2020-09-30":19.064572,"2020-12-31":20.864884,"2021-03-31":23.332672,"2021-06-30":20.118881,"2021-09-30":19.340139,"2021-12-31":17.704862,"2022-03-31":14.985437,"2022-06-30":13.719651,"2022-09-30":13.320163,"2022-12-31":14.176775,"2023-03-31":15.388838,"2023-06-30":16.174135,"2023-09-30":16.017029,"2023-12-31":17.305415,"2024-03-31":19.344737,"2024-06-30":18.751805,"2024-09-30":19.178346,"2024-12-31":20.662578,"2025-03-31":20.665834,"2025-06-30":20.780561,"2025-09-30":20.651406,"2025-12-31":19.437725,"2026-03-31":18.013516,"2026-06-30":16.526592},"pe_high":{"2012-03-31":10.580357,"2012-06-30":10.128205,"2012-09-30":10.109244,"2012-12-31":9.701613,"2013-03-31":12.928571,"2013-06-30":12.726562,"2013-09-30":12.770992,"2013-12-31":18.22963,"2014-03-31":17.705036,"2014-06-30":16.741497,"2014-09-30":16.084967,"2014-12-31":15.440994,"2015-03-31":15.198795,"2015-06-30":15.347305,"2015-09-30":15.076471,"2015-12-31":14.5625,"2016-03-31":14.398876,"2016-06-30":13.430939,"2016-09-30":13.923497,"2016-12-31":15.59116,"2017-03-31":16.657143,"2017-06-30":16.284916,"2017-09-30":16.468927,"2017-12-31":14.219512,"2018-03-31":13.242009,"2018-06-30":13.911017,"2018-09-30":17.121849,"2018-12-31":16.908714,"2019-03-31":16.789474,"2019-06-30":15.473881,"2019-09-30":13.508143,"2019-12-31":16.816129,"2020-03-31":16.81761,"2020-06-30":20.728682,"2020-09-30":23.051724,"2020-12-31":25.345972,"2021-03-31":27.793814,"2021-06-30":23.341991,"2021-09-30":22.1893,"2021-12-31":20.34717,"2022-03-31":17.071197,"2022-06-30":16.020649,"2022-09-30":15.472934,"2022-12-31":16.440828,"2023-03-31":17.983819,"2023-06-30":19.295139,"2023-09-30":18.710438,"2023-12-31":21.756329,"2024-03-31":22.304487,"2024-06-30":20.71131,"2024-09-30":22.445748,"2024-12-31":23.264438,"2025-03-31":23.193939,"2025-06-30":23.335366,"2025-09-30":23.359133,"2025-12-31":22.697248,"2026-03-31":20.534884,"2026-06-30":19.60582},"pe_low":{"2012-03-31":6.151786,"2012-06-30":5.888889,"2012-09-30":5.857143,"2012-12-31":5.620968,"2013-03-31":5.531746,"2013-06-30":7.453125,"2013-09-30":7.282443,"2013-12-31":8.22963,"2014-03-31":9.877698,"2014-06-30":9.666667,"2014-09-30":9.777778,"2014-12-31":11.26087,"2015-03-31":11.614458,"2015-06-30":11.54491,"2015-09-30":11.211765,"2015-12-31":10.801136,"2016-03-31":10.679775,"2016-06-30":10.502762,"2016-09-30":10.387978,"2016-12-31":10.546961,"2017-03-31":12.514286,"2017-06-30":12.290503,"2017-09-30":12.429379,"2017-12-31":11.6,"2018-03-31":10.858447,"2018-06-30":10.076271,"2018-09-30":10.058824,"2018-12-31":9.93361,"2019-03-31":10.352227,"2019-06-30":9.86194,"2019-09-30":8.609121,"2019-12-31":9.825806,"2020-03-31":9.880503,"2020-06-30":12.70155,"2020-09-30":14.818966,"2020-12-31":16.293839,"2021-03-31":19.273196,"2021-06-30":17.454545,"2021-09-30":16.967078,"2021-12-31":16.275472,"2022-03-31":13.313916,"2022-06-30":12.135693,"2022-09-30":11.720798,"2022-12-31":12.171598,"2023-03-31":13.446602,"2023-06-30":13.399306,"2023-09-30":12.993266,"2023-12-31":12.212025,"2024-03-31":12.36859,"2024-06-30":13.223214,"2024-09-30":15.343109,"2024-12-31":18.021277,"2025-03-31":17.966667,"2025-06-30":17.957317,"2025-09-30":18.235294,"2025-12-31":17.119266,"2026-03-31":16.229651,"2026-06-30":14.769841},"pb":{"2011-06-30":0.718318,"2011-09-30":0.702728,"2011-12-31":1.007258,"2012-03-31":0.718937,"2012-06-30":0.917441,"2012-09-30":0.965461,"2012-12-31":0.960644,"2013-03-31":1.371925,"2013-06-30":1.254029,"2013-09-30":1.189052,"2013-12-31":1.983254,"2014-03-31":1.59573,"2014-06-30":1.583879,"2014-09-30":1.586619,"2014-12-31":1.849921,"2015-03-31":1.83212,"2015-06-30":1.657563,"2015-09-30":1.296825,"2015-12-31":1.462467,"2016-03-31":1.485337,"2016-06-30":1.465138,"2016-09-30":1.57582,"2016-12-31":1.685155,"2017-03-31":1.75685,"2017-06-30":1.543298,"2017-09-30":1.56711,"2017-12-31":1.423802,"2018-03-31":1.32126,"2018-06-30":1.705906,"2018-09-30":1.954019,"2018-12-31":1.446025,"2019-03-31":1.782316,"2019-06-30":1.628415,"2019-09-30":1.734278,"2019-12-31":2.249843,"2020-03-31":1.630844,"2020-06-30":1.943996,"2020-09-30":1.679826,"2020-12-31":1.944879,"2021-03-31":1.890749,"2021-06-30":1.84995,"2021-09-30":1.725719,"2021-12-31":1.659038,"2022-03-31":1.958071,"2022-06-30":1.597954,"2022-09-30":1.567691,"2022-12-31":1.612967,"2023-03-31":1.521528,"2023-06-30":1.491186,"2023-09-30":1.711964,"2023-12-31":2.10719,"2024-03-31":2.038464,"2024-06-30":1.929329,"2024-09-30":2.209828,"2024-12-31":1.999804,"2025-03-31":1.807686,"2025-06-30":1.88749,"2025-09-30":1.733553,"2025-12-31":1.600612,"2026-03-31":1.600008,"2026-06-30":1.933689},"pb_avg":{"2011-06-30":0.73703,"2011-09-30":0.746732,"2011-12-31":0.795852,"2012-03-31":0.809023,"2012-06-30":0.790545,"2012-09-30":0.845385,"2012-12-31":0.869385,"2013-03-31":0.946771,"2013-06-30":1.068364,"2013-09-30":1.115826,"2013-12-31":1.31267,"2014-03-31":1.433837,"2014-06-30":1.476016,"2014-09-30":1.531404,"2014-12-31":1.5628,"2015-03-31":1.573591,"2015-06-30":1.597435,"2015-09-30":1.547077,"2015-12-31":1.514291,"2016-03-31":1.449861,"2016-06-30":1.38345,"2016-09-30":1.398313,"2016-12-31":1.458815,"2017-03-31":1.510041,"2017-06-30":1.520087,"2017-09-30":1.493491,"2017-12-31":1.471657,"2018-03-31":1.407239,"2018-06-30":1.385343,"2018-09-30":1.497364,"2018-12-31":1.523919,"2019-03-31":1.620067,"2019-06-30":1.620916,"2019-09-30":1.544019,"2019-12-31":1.687433,"2020-03-31":1.747061,"2020-06-30":1.801971,"2020-09-30":1.842717,"2020-12-31":1.810597,"2021-03-31":1.830705,"2021-06-30":1.828881,"2021-09-30":1.795104,"2021-12-31":1.804743,"2022-03-31":1.724063,"2022-06-30":1.669367,"2022-09-30":1.625537,"2022-12-31":1.64796,"2023-03-31":1.60923,"2023-06-30":1.540171,"2023-09-30":1.525648,"2023-12-31":1.714505,"2024-03-31":1.86611,"2024-06-30":1.893449,"2024-09-30":1.915931,"2024-12-31":1.962558,"2025-03-31":1.974996,"2025-06-30":1.955788,"2025-09-30":1.865382,"2025-12-31":1.761376,"2026-03-31":1.695978,"2026-06-30":1.655001},"pb_high":{"2011-06-30":0.882477,"2011-09-30":0.849209,"2011-12-31":1.038102,"2012-03-31":1.123932,"2012-06-30":1.089346,"2012-09-30":1.068491,"2012-12-31":1.069061,"2013-03-31":1.422575,"2013-06-30":1.379347,"2013-09-30":1.369088,"2013-12-31":2.016021,"2014-03-31":1.971432,"2014-06-30":1.902356,"2014-09-30":1.840089,"2014-12-31":1.849921,"2015-03-31":1.83212,"2015-06-30":1.802433,"2015-09-30":1.743841,"2015-12-31":1.730519,"2016-03-31":1.690462,"2016-06-30":1.553992,"2016-09-30":1.578297,"2016-12-31":1.732426,"2017-03-31":1.75685,"2017-06-30":1.702769,"2017-09-30":1.658122,"2017-12-31":1.623145,"2018-03-31":1.572929,"2018-06-30":1.720052,"2018-09-30":2.081733,"2018-12-31":2.045314,"2019-03-31":2.033361,"2019-06-30":1.948366,"2019-09-30":1.871468,"2019-12-31":2.299242,"2020-03-31":2.31715,"2020-06-30":2.285948,"2020-09-30":2.228102,"2020-12-31":2.199453,"2021-03-31":2.180731,"2021-06-30":2.121874,"2021-09-30":2.059556,"2021-12-31":2.074086,"2022-03-31":1.964029,"2022-06-30":1.949346,"2022-09-30":1.888252,"2022-12-31":1.911142,"2023-03-31":1.88059,"2023-06-30":1.837367,"2023-09-30":1.7822,"2023-12-31":2.155472,"2024-03-31":2.151626,"2024-06-30":2.091308,"2024-09-30":2.242347,"2024-12-31":2.209686,"2025-03-31":2.216602,"2025-06-30":2.196237,"2025-09-30":2.109963,"2025-12-31":2.056742,"2026-03-31":1.933366,"2026-06-30":1.963361},"pb_low":{"2011-06-30":0.513369,"2011-09-30":0.59167,"2011-12-31":0.664116,"2012-03-31":0.653493,"2012-06-30":0.633384,"2012-09-30":0.619067,"2012-12-31":0.619398,"2013-03-31":0.608677,"2013-06-30":0.807795,"2013-09-30":0.780699,"2013-12-31":0.910118,"2014-03-31":1.099868,"2014-06-30":1.098434,"2014-09-30":1.118559,"2014-12-31":1.349118,"2015-03-31":1.400051,"2015-06-30":1.355868,"2015-09-30":1.296825,"2015-12-31":1.283541,"2016-03-31":1.253831,"2016-06-30":1.215195,"2016-09-30":1.177529,"2016-12-31":1.171935,"2017-03-31":1.319897,"2017-06-30":1.285108,"2017-09-30":1.251413,"2017-12-31":1.32413,"2018-03-31":1.289801,"2018-06-30":1.245898,"2018-09-30":1.222986,"2018-12-31":1.201591,"2019-03-31":1.253751,"2019-06-30":1.241749,"2019-09-30":1.192739,"2019-12-31":1.343467,"2020-03-31":1.361347,"2020-06-30":1.40072,"2020-09-30":1.432351,"2020-12-31":1.413934,"2021-03-31":1.512195,"2021-06-30":1.586683,"2021-09-30":1.574842,"2021-12-31":1.659038,"2022-03-31":1.531756,"2022-06-30":1.476636,"2022-09-30":1.430357,"2022-12-31":1.414871,"2023-03-31":1.406128,"2023-06-30":1.27594,"2023-09-30":1.23763,"2023-12-31":1.209886,"2024-03-31":1.193149,"2024-06-30":1.335204,"2024-09-30":1.532788,"2024-12-31":1.711684,"2025-03-31":1.717041,"2025-06-30":1.690075,"2025-09-30":1.647141,"2025-12-31":1.551286,"2026-03-31":1.528027,"2026-06-30":1.479077},"ptb":{"2011-06-30":0.910959,"2011-09-30":0.884192,"2011-12-31":1.26937,"2012-03-31":0.901001,"2012-06-30":1.116382,"2012-09-30":1.165719,"2012-12-31":1.165862,"2013-03-31":1.655801,"2013-06-30":1.50358,"2013-09-30":1.41612,"2013-12-31":2.361925,"2014-03-31":1.89234,"2014-06-30":1.8659,"2014-09-30":1.857346,"2014-12-31":2.163257,"2015-03-31":2.133613,"2015-06-30":1.919662,"2015-09-30":1.493914,"2015-12-31":1.682265,"2016-03-31":1.702621,"2016-06-30":1.749716,"2016-09-30":1.870296,"2016-12-31":2.029838,"2017-03-31":2.107151,"2017-06-30":1.839473,"2017-09-30":1.858146,"2017-12-31":1.726831,"2018-03-31":1.553711,"2018-06-30":2.042003,"2018-09-30":2.325194,"2018-12-31":1.717654,"2019-03-31":2.106923,"2019-06-30":1.909746,"2019-09-30":2.018917,"2019-12-31":2.607394,"2020-03-31":1.886303,"2020-06-30":2.242247,"2020-09-30":1.928431,"2020-12-31":2.227316,"2021-03-31":2.158753,"2021-06-30":2.102975,"2021-09-30":1.952747,"2021-12-31":1.877683,"2022-03-31":2.205567,"2022-06-30":1.790891,"2022-09-30":1.749448,"2022-12-31":1.796439,"2023-03-31":1.691305,"2023-06-30":1.652776,"2023-09-30":1.890435,"2023-12-31":2.319719,"2024-03-31":2.240028,"2024-06-30":2.113975,"2024-09-30":2.414642,"2024-12-31":2.18133,"2025-03-31":1.977987,"2025-06-30":2.062808,"2025-09-30":1.89039,"2025-12-31":1.743503,"2026-03-31":1.740269,"2026-06-30":2.096723},"ptb_avg":{"2011-06-30":0.934689,"2011-09-30":0.939559,"2011-12-31":1.002952,"2012-03-31":1.013901,"2012-06-30":0.961969,"2012-09-30":1.020736,"2012-12-31":1.055108,"2013-03-31":1.142676,"2013-06-30":1.280968,"2013-09-30":1.32891,"2013-12-31":1.563303,"2014-03-31":1.700355,"2014-06-30":1.738831,"2014-09-30":1.79271,"2014-12-31":1.827503,"2015-03-31":1.83254,"2015-06-30":1.850027,"2015-09-30":1.7822,"2015-12-31":1.741878,"2016-03-31":1.661955,"2016-06-30":1.652162,"2016-09-30":1.659619,"2016-12-31":1.757202,"2017-03-31":1.811131,"2017-06-30":1.811807,"2017-09-30":1.770855,"2017-12-31":1.784871,"2018-03-31":1.654816,"2018-06-30":1.658283,"2018-09-30":1.781795,"2018-12-31":1.810179,"2019-03-31":1.915124,"2019-06-30":1.900951,"2019-09-30":1.797432,"2019-12-31":1.955604,"2020-03-31":2.020725,"2020-06-30":2.078432,"2020-09-30":2.11543,"2020-12-31":2.073533,"2021-03-31":2.090199,"2021-06-30":2.079025,"2021-09-30":2.03126,"2021-12-31":2.042591,"2022-03-31":1.941981,"2022-06-30":1.870927,"2022-09-30":1.814001,"2022-12-31":1.835412,"2023-03-31":1.788792,"2023-06-30":1.707069,"2023-09-30":1.684696,"2023-12-31":1.887429,"2024-03-31":2.050633,"2024-06-30":2.074661,"2024-09-30":2.093506,"2024-12-31":2.140704,"2025-03-31":2.161059,"2025-06-30":2.137451,"2025-09-30":2.034145,"2025-12-31":1.918619,"2026-03-31":1.844653,"2026-06-30":1.794539},"ptb_high":{"2011-06-30":1.119142,"2011-09-30":1.068499,"2011-12-31":1.308241,"2012-03-31":1.408557,"2012-06-30":1.325563,"2012-09-30":1.290119,"2012-12-31":1.29744,"2013-03-31":1.716932,"2013-06-30":1.653837,"2013-09-30":1.630536,"2013-12-31":2.400949,"2014-03-31":2.337876,"2014-06-30":2.241084,"2014-09-30":2.154066,"2014-12-31":2.163257,"2015-03-31":2.133613,"2015-06-30":2.087439,"2015-09-30":2.008867,"2015-12-31":1.990602,"2016-03-31":1.937753,"2016-06-30":1.855829,"2016-09-30":1.873237,"2016-12-31":2.086777,"2017-03-31":2.107151,"2017-06-30":2.029547,"2017-09-30":1.966061,"2017-12-31":1.968601,"2018-03-31":1.849656,"2018-06-30":2.058936,"2018-09-30":2.477167,"2018-12-31":2.429517,"2019-03-31":2.403689,"2019-06-30":2.284973,"2019-09-30":2.178623,"2019-12-31":2.664643,"2020-03-31":2.680113,"2020-06-30":2.636662,"2020-09-30":2.55785,"2020-12-31":2.51886,"2021-03-31":2.489839,"2021-06-30":2.412091,"2021-09-30":2.330503,"2021-12-31":2.347431,"2022-03-31":2.212277,"2022-06-30":2.18471,"2022-09-30":2.107175,"2022-12-31":2.128531,"2023-03-31":2.090432,"2023-06-30":2.036469,"2023-09-30":1.967993,"2023-12-31":2.372872,"2024-03-31":2.36438,"2024-06-30":2.291456,"2024-09-30":2.450175,"2024-12-31":2.410264,"2025-03-31":2.425427,"2025-06-30":2.400233,"2025-09-30":2.300853,"2025-12-31":2.240353,"2026-03-31":2.10285,"2026-06-30":2.128897},"ptb_low":{"2011-06-30":0.651045,"2011-09-30":0.744456,"2011-12-31":0.836934,"2012-03-31":0.818984,"2012-06-30":0.770728,"2012-09-30":0.747476,"2012-12-31":0.751717,"2013-03-31":0.734623,"2013-06-30":0.968545,"2013-09-30":0.929785,"2013-12-31":1.08389,"2014-03-31":1.304309,"2014-06-30":1.294019,"2014-09-30":1.30942,"2014-12-31":1.577628,"2015-03-31":1.630442,"2015-06-30":1.570262,"2015-09-30":1.493914,"2015-12-31":1.476448,"2016-03-31":1.437248,"2016-06-30":1.451226,"2016-09-30":1.397576,"2016-12-31":1.411644,"2017-03-31":1.583074,"2017-06-30":1.531734,"2017-09-30":1.483819,"2017-12-31":1.605946,"2018-03-31":1.516718,"2018-06-30":1.491364,"2018-09-30":1.455298,"2018-12-31":1.427304,"2019-03-31":1.482091,"2019-06-30":1.456278,"2019-09-30":1.388498,"2019-12-31":1.556973,"2020-03-31":1.574592,"2020-06-30":1.615621,"2020-09-30":1.644332,"2020-12-31":1.619267,"2021-03-31":1.726541,"2021-06-30":1.8037,"2021-09-30":1.782022,"2021-12-31":1.877683,"2022-03-31":1.725367,"2022-06-30":1.654925,"2022-09-30":1.596192,"2022-12-31":1.57581,"2023-03-31":1.563028,"2023-06-30":1.414205,"2023-09-30":1.366652,"2023-12-31":1.331915,"2024-03-31":1.311128,"2024-06-30":1.462989,"2024-09-30":1.674852,"2024-12-31":1.867057,"2025-03-31":1.878803,"2025-06-30":1.847057,"2025-09-30":1.79616,"2025-12-31":1.689773,"2026-03-31":1.661978,"2026-06-30":1.603782},"ps":{"2012-03-31":0.093508,"2012-06-30":0.121645,"2012-09-30":0.133674,"2012-12-31":0.129622,"2013-03-31":0.189478,"2013-06-30":0.177698,"2013-09-30":0.172891,"2013-12-31":0.285511,"2014-03-31":0.229361,"2014-06-30":0.228464,"2014-09-30":0.231486,"2014-12-31":0.265853,"2015-03-31":0.267553,"2015-06-30":0.25109,"2015-09-30":0.19998,"2015-12-31":0.222981,"2016-03-31":0.232661,"2016-06-30":0.232683,"2016-09-30":0.255803,"2016-12-31":0.271269,"2017-03-31":0.278709,"2017-06-30":0.246291,"2017-09-30":0.255241,"2017-12-31":0.235803,"2018-03-31":0.226784,"2018-06-30":0.307986,"2018-09-30":0.371489,"2018-12-31":0.281708,"2019-03-31":0.353889,"2019-06-30":0.332669,"2019-09-30":0.359531,"2019-12-31":0.47654,"2020-03-31":0.338978,"2020-06-30":0.43879,"2020-09-30":0.401103,"2020-12-31":0.477776,"2021-03-31":0.486715,"2021-06-30":0.461239,"2021-09-30":0.42778,"2021-12-31":0.39143,"2022-03-31":0.453799,"2022-06-30":0.369178,"2022-09-30":0.371264,"2022-12-31":0.395461,"2023-03-31":0.385563,"2023-06-30":0.398817,"2023-09-30":0.485817,"2023-12-31":0.621493,"2024-03-31":0.630876,"2024-06-30":0.612034,"2024-09-30":0.710838,"2024-12-31":0.650151,"2025-03-31":0.552149,"2025-06-30":0.577016,"2025-09-30":0.543631,"2025-12-31":0.507098,"2026-03-31":0.509653,"2026-06-30":0.616536},"ps_avg":{"2012-03-31":0.105226,"2012-06-30":0.10482,"2012-09-30":0.117049,"2012-12-31":0.117309,"2013-03-31":0.13076,"2013-06-30":0.151389,"2013-09-30":0.162244,"2013-12-31":0.188973,"2014-03-31":0.206091,"2014-06-30":0.212906,"2014-09-30":0.22343,"2014-12-31":0.224591,"2015-03-31":0.229798,"2015-06-30":0.241982,"2015-09-30":0.23857,"2015-12-31":0.230882,"2016-03-31":0.227104,"2016-06-30":0.21971,"2016-09-30":0.226988,"2016-12-31":0.234834,"2017-03-31":0.239555,"2017-06-30":0.242587,"2017-09-30":0.243251,"2017-12-31":0.243729,"2018-03-31":0.241542,"2018-06-30":0.250112,"2018-09-30":0.284672,"2018-12-31":0.296883,"2019-03-31":0.321673,"2019-06-30":0.331137,"2019-09-30":0.320089,"2019-12-31":0.357416,"2020-03-31":0.363134,"2020-06-30":0.406733,"2020-09-30":0.439998,"2020-12-31":0.444789,"2021-03-31":0.471259,"2021-06-30":0.455986,"2021-09-30":0.444979,"2021-12-31":0.425807,"2022-03-31":0.399565,"2022-06-30":0.385676,"2022-09-30":0.384963,"2022-12-31":0.404041,"2023-03-31":0.407787,"2023-06-30":0.411918,"2023-09-30":0.432945,"2023-12-31":0.505675,"2024-03-31":0.577535,"2024-06-30":0.600652,"2024-09-30":0.6163,"2024-12-31":0.638043,"2025-03-31":0.603253,"2025-06-30":0.597895,"2025-09-30":0.584971,"2025-12-31":0.558031,"2026-03-31":0.540223,"2026-06-30":0.527679},"ps_high":{"2012-03-31":0.146184,"2012-06-30":0.144438,"2012-09-30":0.147939,"2012-12-31":0.144251,"2013-03-31":0.196473,"2013-06-30":0.195456,"2013-09-30":0.199069,"2013-12-31":0.290228,"2014-03-31":0.283362,"2014-06-30":0.274403,"2014-09-30":0.268467,"2014-12-31":0.265853,"2015-03-31":0.267553,"2015-06-30":0.273035,"2015-09-30":0.268913,"2015-12-31":0.26385,"2016-03-31":0.264792,"2016-06-30":0.246794,"2016-09-30":0.256205,"2016-12-31":0.278878,"2017-03-31":0.278709,"2017-06-30":0.27174,"2017-09-30":0.270065,"2017-12-31":0.268817,"2018-03-31":0.269981,"2018-06-30":0.31054,"2018-09-30":0.395769,"2018-12-31":0.398459,"2019-03-31":0.403735,"2019-06-30":0.398031,"2019-09-30":0.387971,"2019-12-31":0.487003,"2020-03-31":0.48163,"2020-06-30":0.515974,"2020-09-30":0.532019,"2020-12-31":0.540315,"2021-03-31":0.561362,"2021-06-30":0.529036,"2021-09-30":0.510533,"2021-12-31":0.489356,"2022-03-31":0.455179,"2022-06-30":0.45036,"2022-09-30":0.44718,"2022-12-31":0.468567,"2023-03-31":0.476551,"2023-06-30":0.491402,"2023-09-30":0.505749,"2023-12-31":0.635734,"2024-03-31":0.665898,"2024-06-30":0.663418,"2024-09-30":0.721298,"2024-12-31":0.718386,"2025-03-31":0.67705,"2025-06-30":0.671402,"2025-09-30":0.66167,"2025-12-31":0.651607,"2026-03-31":0.615838,"2026-06-30":0.625996},"ps_low":{"2012-03-31":0.084997,"2012-06-30":0.083981,"2012-09-30":0.085714,"2012-12-31":0.083577,"2013-03-31":0.084065,"2013-06-30":0.114466,"2013-09-30":0.113516,"2013-12-31":0.131021,"2014-03-31":0.158088,"2014-06-30":0.158442,"2014-09-30":0.163197,"2014-12-31":0.193883,"2015-03-31":0.204456,"2015-06-30":0.205389,"2015-09-30":0.19998,"2015-12-31":0.1957,"2016-03-31":0.196398,"2016-06-30":0.192989,"2016-09-30":0.191148,"2016-12-31":0.188653,"2017-03-31":0.20939,"2017-06-30":0.205087,"2017-09-30":0.203823,"2017-12-31":0.219296,"2018-03-31":0.221385,"2018-06-30":0.224936,"2018-09-30":0.232508,"2018-12-31":0.234089,"2019-03-31":0.248939,"2019-06-30":0.253677,"2019-09-30":0.247265,"2019-12-31":0.28456,"2020-03-31":0.282962,"2020-06-30":0.316165,"2020-09-30":0.342012,"2020-12-31":0.347345,"2021-03-31":0.389268,"2021-06-30":0.3956,"2021-09-30":0.39038,"2021-12-31":0.39143,"2022-03-31":0.354997,"2022-06-30":0.341149,"2022-09-30":0.33874,"2022-12-31":0.346893,"2023-03-31":0.35632,"2023-06-30":0.341249,"2023-09-30":0.351212,"2023-12-31":0.356843,"2024-03-31":0.369263,"2024-06-30":0.423562,"2024-09-30":0.493054,"2024-12-31":0.556482,"2025-03-31":0.524462,"2025-06-30":0.516665,"2025-09-30":0.516532,"2025-12-31":0.491471,"2026-03-31":0.486725,"2026-06-30":0.471588},"pcf":{"2012-06-30":7.796636,"2012-09-30":8.000574,"2012-12-31":4.017262,"2013-03-31":12.237788,"2013-06-30":15.744544,"2013-09-30":8.024529,"2013-12-31":32.270147,"2014-03-31":21.394228,"2014-06-30":39.71416,"2014-09-30":78.259565,"2014-12-31":18.500677,"2015-03-31":20.245605,"2015-06-30":20.065955,"2015-09-30":15.840088,"2015-12-31":18.597197,"2016-03-31":18.021535,"2016-06-30":19.374076,"2016-09-30":14.902598,"2016-12-31":21.747664,"2017-03-31":21.884499,"2017-06-30":103.351924,"2017-09-30":33.224145,"2017-12-31":35.539918,"2018-03-31":20.87433,"2018-06-30":12.315622,"2018-09-30":14.158656,"2018-12-31":8.757226,"2019-03-31":14.154478,"2019-06-30":18.749936,"2019-09-30":22.174487,"2019-12-31":36.714435,"2020-03-31":15.583078,"2020-06-30":8.757017,"2020-09-30":24.555509,"2020-12-31":34.283874,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":19.604681,"2022-03-31":102.271719,"2022-06-30":66.691417,"2022-09-30":18.346391,"2022-12-31":35.421336,"2023-03-31":12.747664,"2023-06-30":6.625567,"2023-09-30":6.845356,"2023-12-31":8.949835,"2024-03-31":7.373315,"2024-06-30":10.671199,"2024-09-30":12.323832,"2024-12-31":10.47807,"2025-03-31":24.694616,"2025-06-30":32.078225,"2025-09-30":24.735276,"2025-12-31":22.261759,"2026-03-31":11.1643,"2026-06-30":43.834119},"pcf_avg":{"2012-06-30":6.718243,"2012-09-30":7.005527,"2012-12-31":3.635632,"2013-03-31":8.44535,"2013-06-30":13.413488,"2013-09-30":7.530351,"2013-12-31":21.358863,"2014-03-31":19.2237,"2014-06-30":37.009596,"2014-09-30":75.536112,"2014-12-31":15.629231,"2015-03-31":17.388758,"2015-06-30":19.338064,"2015-09-30":18.896807,"2015-12-31":19.25621,"2016-03-31":17.591096,"2016-06-30":18.293891,"2016-09-30":13.223911,"2016-12-31":18.826645,"2017-03-31":18.810088,"2017-06-30":101.797505,"2017-09-30":31.663357,"2017-12-31":36.734436,"2018-03-31":22.232697,"2018-06-30":10.001351,"2018-09-30":10.849773,"2018-12-31":9.228956,"2019-03-31":12.865958,"2019-06-30":18.66359,"2019-09-30":19.741836,"2019-12-31":27.536656,"2020-03-31":16.693561,"2020-06-30":8.117244,"2020-09-30":26.936643,"2020-12-31":31.916776,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":21.326459,"2022-03-31":90.049286,"2022-06-30":69.671881,"2022-09-30":19.023353,"2022-12-31":36.189806,"2023-03-31":13.482444,"2023-06-30":6.843213,"2023-09-30":6.100366,"2023-12-31":7.281992,"2024-03-31":6.749897,"2024-06-30":10.472745,"2024-09-30":10.684819,"2024-12-31":10.282921,"2025-03-31":26.980214,"2025-06-30":33.238971,"2025-09-30":26.616274,"2025-12-31":24.497709,"2026-03-31":11.833947,"2026-06-30":37.516648},"pcf_high":{"2012-06-30":9.257528,"2012-09-30":8.854362,"2012-12-31":4.470644,"2013-03-31":12.689597,"2013-06-30":17.317935,"2013-09-30":9.23953,"2013-12-31":32.803317,"2014-03-31":26.431323,"2014-06-30":47.699633,"2014-09-30":90.761918,"2014-12-31":18.500677,"2015-03-31":20.245605,"2015-06-30":21.819704,"2015-09-30":21.300181,"2015-12-31":22.005824,"2016-03-31":20.5103,"2016-06-30":20.549031,"2016-09-30":14.926029,"2016-12-31":22.357708,"2017-03-31":21.884499,"2017-06-30":114.031362,"2017-09-30":35.153678,"2017-12-31":40.515784,"2018-03-31":24.850392,"2018-06-30":12.417748,"2018-09-30":15.084058,"2018-12-31":12.386566,"2019-03-31":16.148176,"2019-06-30":22.433926,"2019-09-30":23.928596,"2019-12-31":37.520554,"2020-03-31":22.140887,"2020-06-30":10.297389,"2020-09-30":32.570155,"2020-12-31":38.771444,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":24.509261,"2022-03-31":102.582871,"2022-06-30":81.356937,"2022-09-30":22.09786,"2022-12-31":41.969374,"2023-03-31":15.755954,"2023-06-30":8.163697,"2023-09-30":7.126197,"2023-12-31":9.154905,"2024-03-31":7.782633,"2024-06-30":11.567114,"2024-09-30":12.505185,"2024-12-31":11.57776,"2025-03-31":30.280774,"2025-06-30":37.325438,"2025-09-30":30.106091,"2025-12-31":28.605743,"2026-03-31":13.490355,"2026-06-30":44.506734},"pcf_low":{"2012-06-30":5.382647,"2012-09-30":5.130083,"2012-12-31":2.590224,"2013-03-31":5.429496,"2013-06-30":10.141995,"2013-09-30":5.268686,"2013-12-31":14.808812,"2014-03-31":14.746122,"2014-06-30":27.542129,"2014-09-30":55.172625,"2014-12-31":13.492248,"2015-03-31":15.471077,"2015-06-30":16.41373,"2015-09-30":15.840088,"2015-12-31":16.321916,"2016-03-31":15.212673,"2016-06-30":16.068987,"2016-09-30":11.135943,"2016-12-31":15.124332,"2017-03-31":16.441528,"2017-06-30":86.061406,"2017-09-30":26.531078,"2017-12-31":33.051984,"2018-03-31":20.377322,"2018-06-30":8.99464,"2018-09-30":8.861653,"2018-12-31":7.276918,"2019-03-31":9.956809,"2019-06-30":14.297773,"2019-09-30":15.250369,"2019-12-31":21.923577,"2020-03-31":13.007978,"2020-06-30":6.30975,"2020-09-30":20.937957,"2020-12-31":24.9245,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":19.604681,"2022-03-31":80.004916,"2022-06-30":61.628142,"2022-09-30":16.7392,"2022-12-31":31.071083,"2023-03-31":11.780815,"2023-06-30":5.669194,"2023-09-30":4.948713,"2023-12-31":5.138731,"2024-03-31":4.315732,"2024-06-30":7.385068,"2024-09-30":8.548096,"2024-12-31":8.968453,"2025-03-31":23.456325,"2025-06-30":28.723129,"2025-09-30":23.502303,"2025-12-31":21.575714,"2026-03-31":10.66204,"2026-06-30":33.528687},"pfcf":{"2012-06-30":11.025154,"2012-09-30":10.818511,"2012-12-31":4.632397,"2013-03-31":16.181756,"2013-06-30":23.797665,"2013-09-30":9.458294,"2013-12-31":52.643539,"2014-03-31":30.577505,"2014-06-30":80.354806,"2014-09-30":null,"2014-12-31":23.56641,"2015-03-31":27.227963,"2015-06-30":29.425957,"2015-09-30":25.632201,"2015-12-31":30.982277,"2016-03-31":28.447551,"2016-06-30":31.969313,"2016-09-30":19.684454,"2016-12-31":33.658221,"2017-03-31":32.07765,"2017-06-30":null,"2017-09-30":66.451289,"2017-12-31":91.343782,"2018-03-31":41.097986,"2018-06-30":16.282443,"2018-09-30":19.396434,"2023-12-31":9.405739,"2024-03-31":7.67686,"2024-06-30":11.251765,"2024-09-30":12.92254,"2024-12-31":10.955368,"2025-03-31":28.049393,"2025-06-30":37.459371,"2025-09-30":28.092546,"2025-12-31":25.095436,"2026-03-31":11.851762,"2026-06-30":54.097523},"pfcf_avg":{"2012-06-30":9.500209,"2012-09-30":9.472992,"2012-12-31":4.192331,"2013-03-31":11.167099,"2013-06-30":20.274305,"2013-09-30":8.875819,"2013-12-31":34.84354,"2014-03-31":27.475298,"2014-06-30":74.882582,"2014-09-30":null,"2014-12-31":19.908724,"2015-03-31":23.38584,"2015-06-30":28.358532,"2015-09-30":30.578539,"2015-12-31":32.08017,"2016-03-31":27.768088,"2016-06-30":30.186892,"2016-09-30":17.46712,"2016-12-31":29.137446,"2017-03-31":27.571269,"2017-06-30":null,"2017-09-30":63.329572,"2017-12-31":94.413902,"2018-03-31":43.772379,"2018-06-30":13.222753,"2018-09-30":14.863481,"2023-12-31":7.652937,"2024-03-31":7.027777,"2024-06-30":11.042515,"2024-09-30":11.203902,"2024-12-31":10.75133,"2025-03-31":30.64549,"2025-06-30":38.814834,"2025-09-30":30.228848,"2025-12-31":27.615998,"2026-03-31":12.562643,"2026-06-30":46.300867},"pfcf_high":{"2012-06-30":13.09099,"2012-09-30":11.973017,"2012-12-31":5.155202,"2013-03-31":16.779173,"2013-06-30":26.175825,"2013-09-30":10.890382,"2013-12-31":53.513321,"2014-03-31":37.776726,"2014-06-30":96.512044,"2014-09-30":null,"2014-12-31":23.56641,"2015-03-31":27.227963,"2015-06-30":31.997763,"2015-09-30":34.467645,"2015-12-31":36.660931,"2016-03-31":32.376142,"2016-06-30":33.908115,"2016-09-30":19.715404,"2016-12-31":34.602368,"2017-03-31":32.07765,"2017-06-30":null,"2017-09-30":70.310529,"2017-12-31":104.132626,"2018-03-31":48.926174,"2018-06-30":16.417464,"2018-09-30":20.664175,"2023-12-31":9.621255,"2024-03-31":8.103029,"2024-06-30":12.196423,"2024-09-30":13.112703,"2024-12-31":12.105152,"2025-03-31":34.394434,"2025-06-30":43.586809,"2025-09-30":34.19233,"2025-12-31":32.24694,"2026-03-31":14.321048,"2026-06-30":54.927626},"pfcf_low":{"2012-06-30":7.611554,"2012-09-30":6.936985,"2012-12-31":2.986846,"2013-03-31":7.179302,"2013-06-30":15.329488,"2013-09-30":6.210057,"2013-12-31":24.158187,"2014-03-31":21.07576,"2014-06-30":55.726783,"2014-09-30":null,"2014-12-31":17.186606,"2015-03-31":20.806783,"2015-06-30":24.070108,"2015-09-30":25.632201,"2015-12-31":27.19174,"2016-03-31":24.013674,"2016-06-30":26.51556,"2016-09-30":14.709177,"2016-12-31":23.407484,"2017-03-31":24.099504,"2017-06-30":null,"2017-09-30":53.06455,"2017-12-31":84.94936,"2018-03-31":40.119463,"2018-06-30":11.891784,"2018-09-30":12.139886,"2023-12-31":5.400498,"2024-03-31":4.493403,"2024-06-30":7.786852,"2024-09-30":8.963374,"2024-12-31":9.376985,"2025-03-31":26.642879,"2025-06-30":33.541456,"2025-09-30":26.692223,"2025-12-31":24.322065,"2026-03-31":11.318574,"2026-06-30":41.379157},"evs_avg":{"2012-03-31":0.082785,"2012-06-30":0.076279,"2012-09-30":0.092795,"2012-12-31":0.099282,"2013-03-31":0.104069,"2013-06-30":0.122146,"2013-09-30":0.127236,"2013-12-31":0.169822,"2014-03-31":0.177584,"2014-06-30":0.187272,"2014-09-30":0.195878,"2014-12-31":0.199865,"2015-03-31":0.197651,"2015-06-30":0.21274,"2015-09-30":0.208073,"2015-12-31":0.199729,"2016-03-31":0.191636,"2016-06-30":0.201613,"2016-09-30":0.201667,"2016-12-31":0.216569,"2017-03-31":0.215994,"2017-06-30":0.232766,"2017-09-30":0.221644,"2017-12-31":0.226561,"2018-03-31":0.217082,"2018-06-30":0.225782,"2018-09-30":0.247523,"2018-12-31":0.262913,"2019-03-31":0.287151,"2019-06-30":0.305703,"2019-09-30":0.285076,"2019-12-31":0.32548,"2020-03-31":0.324733,"2020-06-30":0.345452,"2020-09-30":0.398933,"2020-12-31":0.40786,"2021-03-31":0.434581,"2021-06-30":0.412657,"2021-09-30":0.412564,"2021-12-31":0.388363,"2022-03-31":0.377421,"2022-06-30":0.355726,"2022-09-30":0.348571,"2022-12-31":0.364703,"2023-03-31":0.363792,"2023-06-30":0.329747,"2023-09-30":0.332689,"2023-12-31":0.401423,"2024-03-31":0.44979,"2024-06-30":0.46077,"2024-09-30":0.462478,"2024-12-31":0.480086,"2025-03-31":0.484719,"2025-06-30":0.47832,"2025-09-30":0.446298,"2025-12-31":0.416467,"2026-03-31":0.398028,"2026-06-30":0.413655},"evs_high":{"2012-03-31":0.123744,"2012-06-30":0.115898,"2012-09-30":0.123685,"2012-12-31":0.126224,"2013-03-31":0.169782,"2013-06-30":0.166213,"2013-09-30":0.164061,"2013-12-31":0.271077,"2014-03-31":0.254855,"2014-06-30":0.248769,"2014-09-30":0.240914,"2014-12-31":0.241127,"2015-03-31":0.235405,"2015-06-30":0.243793,"2015-09-30":0.238415,"2015-12-31":0.232697,"2016-03-31":0.229323,"2016-06-30":0.228697,"2016-09-30":0.230884,"2016-12-31":0.260614,"2017-03-31":0.255148,"2017-06-30":0.261919,"2017-09-30":0.248458,"2017-12-31":0.25165,"2018-03-31":0.245521,"2018-06-30":0.286211,"2018-09-30":0.35862,"2018-12-31":0.364489,"2019-03-31":0.369213,"2019-06-30":0.372598,"2019-09-30":0.352958,"2019-12-31":0.455067,"2020-03-31":0.443229,"2020-06-30":0.454693,"2020-09-30":0.490954,"2020-12-31":0.503386,"2021-03-31":0.524684,"2021-06-30":0.485708,"2021-09-30":0.478118,"2021-12-31":0.451912,"2022-03-31":0.433035,"2022-06-30":0.420409,"2022-09-30":0.410788,"2022-12-31":0.429229,"2023-03-31":0.432556,"2023-06-30":0.409232,"2023-09-30":0.405492,"2023-12-31":0.531481,"2024-03-31":0.538153,"2024-06-30":0.523536,"2024-09-30":0.567477,"2024-12-31":0.560429,"2025-03-31":0.558517,"2025-06-30":0.551826,"2025-09-30":0.522997,"2025-12-31":0.510043,"2026-03-31":0.473644,"2026-06-30":0.511972},"evs_low":{"2012-03-31":0.062556,"2012-06-30":0.055441,"2012-09-30":0.06146,"2012-12-31":0.06555,"2013-03-31":0.057374,"2013-06-30":0.085223,"2013-09-30":0.078508,"2013-12-31":0.11187,"2014-03-31":0.129582,"2014-06-30":0.132808,"2014-09-30":0.135644,"2014-12-31":0.169156,"2015-03-31":0.172308,"2015-06-30":0.176147,"2015-09-30":0.169482,"2015-12-31":0.164547,"2016-03-31":0.16093,"2016-06-30":0.174892,"2016-09-30":0.165827,"2016-12-31":0.170388,"2017-03-31":0.185829,"2017-06-30":0.195266,"2017-09-30":0.182216,"2017-12-31":0.202128,"2018-03-31":0.196924,"2018-06-30":0.200607,"2018-09-30":0.195359,"2018-12-31":0.200118,"2019-03-31":0.214417,"2019-06-30":0.228243,"2019-09-30":0.212252,"2019-12-31":0.252624,"2020-03-31":0.244561,"2020-06-30":0.254883,"2020-09-30":0.300947,"2020-12-31":0.310417,"2021-03-31":0.35259,"2021-06-30":0.352271,"2021-09-30":0.357965,"2021-12-31":0.353986,"2022-03-31":0.332852,"2022-06-30":0.311199,"2022-09-30":0.302348,"2022-12-31":0.307555,"2023-03-31":0.312325,"2023-06-30":0.259079,"2023-09-30":0.250955,"2023-12-31":0.252591,"2024-03-31":0.241518,"2024-06-30":0.28368,"2024-09-30":0.339232,"2024-12-31":0.398525,"2025-03-31":0.405929,"2025-06-30":0.39709,"2025-09-30":0.377859,"2025-12-31":0.349907,"2026-03-31":0.344531,"2026-06-30":0.357564},"eve_avg":{"2012-03-31":3.205505,"2012-06-30":2.873906,"2012-09-30":3.436982,"2012-12-31":3.483617,"2013-03-31":3.594611,"2013-06-30":4.194036,"2013-09-30":4.324263,"2013-12-31":5.674706,"2014-03-31":5.895579,"2014-06-30":6.079293,"2014-09-30":6.229418,"2014-12-31":6.189306,"2015-03-31":5.982533,"2015-06-30":6.361603,"2015-09-30":6.210307,"2015-12-31":5.874389,"2016-03-31":5.540403,"2016-06-30":5.834214,"2016-09-30":5.829303,"2016-12-31":6.409943,"2017-03-31":6.873354,"2017-06-30":7.44153,"2017-09-30":7.175095,"2017-12-31":7.382218,"2018-03-31":6.631028,"2018-06-30":6.576915,"2018-09-30":7.184493,"2018-12-31":7.115162,"2019-03-31":7.615116,"2019-06-30":7.661429,"2019-09-30":6.542303,"2019-12-31":7.326152,"2020-03-31":7.356618,"2020-06-30":8.806926,"2020-09-30":11.004958,"2020-12-31":12.330926,"2021-03-31":13.808066,"2021-06-30":11.968679,"2021-09-30":11.724592,"2021-12-31":10.332861,"2022-03-31":9.223635,"2022-06-30":8.317866,"2022-09-30":7.950065,"2022-12-31":8.599533,"2023-03-31":9.243579,"2023-06-30":8.82062,"2023-09-30":8.608898,"2023-12-31":9.881212,"2024-03-31":11.129417,"2024-06-30":10.827169,"2024-09-30":11.181626,"2024-12-31":12.224505,"2025-03-31":12.544929,"2025-06-30":12.52784,"2025-09-30":11.643431,"2025-12-31":10.779863,"2026-03-31":9.895706,"2026-06-30":9.627931},"eve_high":{"2012-03-31":4.791451,"2012-06-30":4.366574,"2012-09-30":4.581116,"2012-12-31":4.428992,"2013-03-31":5.864415,"2013-06-30":5.707127,"2013-09-30":5.5758,"2013-12-31":9.058209,"2014-03-31":8.460868,"2014-06-30":8.075624,"2014-09-30":7.661707,"2014-12-31":7.467101,"2015-03-31":7.125285,"2015-06-30":7.290197,"2015-09-30":7.115931,"2015-12-31":6.844035,"2016-03-31":6.629988,"2016-06-30":6.61797,"2016-09-30":6.673834,"2016-12-31":7.713563,"2017-03-31":8.119314,"2017-06-30":8.373574,"2017-09-30":8.043122,"2017-12-31":8.199706,"2018-03-31":7.499743,"2018-06-30":8.337168,"2018-09-30":10.40916,"2018-12-31":9.864099,"2019-03-31":9.791356,"2019-06-30":9.337923,"2019-09-30":8.100174,"2019-12-31":10.243003,"2020-03-31":10.041054,"2020-06-30":11.591913,"2020-09-30":13.543443,"2020-12-31":15.218981,"2021-03-31":16.670946,"2021-06-30":14.087427,"2021-09-30":13.587551,"2021-12-31":12.023637,"2022-03-31":10.582759,"2022-06-30":9.830358,"2022-09-30":9.36908,"2022-12-31":10.121025,"2023-03-31":10.990804,"2023-06-30":10.946807,"2023-09-30":10.492819,"2023-12-31":13.082663,"2024-03-31":13.315834,"2024-06-30":12.302051,"2024-09-30":13.720243,"2024-12-31":14.270296,"2025-03-31":14.454867,"2025-06-30":14.453074,"2025-09-30":13.644425,"2025-12-31":13.202006,"2026-03-31":11.775643,"2026-06-30":11.916286},"eve_low":{"2012-03-31":2.422224,"2012-06-30":2.088803,"2012-09-30":2.276381,"2012-12-31":2.300037,"2013-03-31":1.981746,"2013-06-30":2.926234,"2013-09-30":2.668171,"2013-12-31":3.738212,"2014-03-31":4.301948,"2014-06-30":4.311272,"2014-09-30":4.313828,"2014-12-31":5.238347,"2015-03-31":5.215451,"2015-06-30":5.267358,"2015-09-30":5.058495,"2015-12-31":4.839616,"2016-03-31":4.652663,"2016-06-30":5.060967,"2016-09-30":4.793328,"2016-12-31":5.043099,"2017-03-31":5.913452,"2017-06-30":6.242666,"2017-09-30":5.898719,"2017-12-31":6.58611,"2018-03-31":6.015298,"2018-06-30":5.843564,"2018-09-30":5.670418,"2018-12-31":5.415766,"2019-03-31":5.686236,"2019-06-30":5.720153,"2019-09-30":4.871053,"2019-12-31":5.686259,"2020-03-31":5.540367,"2020-06-30":6.497976,"2020-09-30":8.301924,"2020-12-31":9.384894,"2021-03-31":11.202949,"2021-06-30":10.217248,"2021-09-30":10.172937,"2021-12-31":9.418214,"2022-03-31":8.134437,"2022-06-30":7.276699,"2022-09-30":6.895831,"2022-12-31":7.252011,"2023-03-31":7.935853,"2023-06-30":6.930265,"2023-09-30":6.493909,"2023-12-31":6.217641,"2024-03-31":5.976019,"2024-06-30":6.665905,"2024-09-30":8.201829,"2024-12-31":10.147702,"2025-03-31":10.505758,"2025-06-30":10.400317,"2025-09-30":9.857939,"2025-12-31":9.057022,"2026-03-31":8.565654,"2026-06-30":8.322386},"evb_avg":{"2012-03-31":3.607793,"2012-06-30":3.223135,"2012-09-30":3.863609,"2012-12-31":3.923278,"2013-03-31":4.043784,"2013-06-30":4.717937,"2013-09-30":4.85347,"2013-12-31":6.35199,"2014-03-31":6.624011,"2014-06-30":6.793307,"2014-09-30":6.971784,"2014-12-31":6.89023,"2015-03-31":6.647043,"2015-06-30":7.09786,"2015-09-30":6.922978,"2015-12-31":6.544506,"2016-03-31":6.180197,"2016-06-30":6.511458,"2016-09-30":6.535099,"2016-12-31":7.242073,"2017-03-31":7.848052,"2017-06-30":8.52193,"2017-09-30":8.247953,"2017-12-31":8.509542,"2018-03-31":7.629906,"2018-06-30":7.582927,"2018-09-30":8.382954,"2018-12-31":8.28292,"2019-03-31":8.872845,"2019-06-30":8.823721,"2019-09-30":7.378104,"2019-12-31":8.197266,"2020-03-31":8.170863,"2020-06-30":10.007117,"2020-09-30":12.813862,"2020-12-31":14.658223,"2021-03-31":16.677584,"2021-06-30":13.993715,"2021-09-30":13.44014,"2021-12-31":11.639176,"2022-03-31":10.209513,"2022-06-30":9.123413,"2022-09-30":8.697985,"2022-12-31":9.453979,"2023-03-31":10.270691,"2023-06-30":9.906285,"2023-09-30":9.688843,"2023-12-31":11.093362,"2024-03-31":12.580986,"2024-06-30":12.17875,"2024-09-30":12.603374,"2024-12-31":13.859779,"2025-03-31":14.18362,"2025-06-30":14.112689,"2025-09-30":13.066723,"2025-12-31":12.050554,"2026-03-31":10.970345,"2026-06-30":10.55463},"evb_high":{"2012-03-31":5.392773,"2012-06-30":4.897188,"2012-09-30":5.149762,"2012-12-31":4.987967,"2013-03-31":6.597217,"2013-06-30":6.420037,"2013-09-30":6.258172,"2013-12-31":10.139319,"2014-03-31":9.506257,"2014-06-30":9.024108,"2014-09-30":8.57476,"2014-12-31":8.312732,"2015-03-31":7.916727,"2015-06-30":8.133925,"2015-09-30":7.932527,"2015-12-31":7.624764,"2016-03-31":7.395606,"2016-06-30":7.386193,"2016-09-30":7.481883,"2016-12-31":8.714928,"2017-03-31":9.270699,"2017-06-30":9.589293,"2017-09-30":9.245773,"2017-12-31":9.451868,"2018-03-31":8.629482,"2018-06-30":9.612431,"2018-09-30":12.145536,"2018-12-31":11.483019,"2019-03-31":11.408517,"2019-06-30":10.75455,"2019-09-30":9.134998,"2019-12-31":11.460944,"2020-03-31":11.152418,"2020-06-30":13.171637,"2020-09-30":15.769602,"2020-12-31":18.091359,"2021-03-31":20.135412,"2021-06-30":16.470944,"2021-09-30":15.575688,"2021-12-31":13.543706,"2022-03-31":11.713908,"2022-06-30":10.782384,"2022-09-30":10.250497,"2022-12-31":11.126647,"2023-03-31":12.212061,"2023-06-30":12.294169,"2023-09-30":11.809092,"2023-12-31":14.687542,"2024-03-31":15.05257,"2024-06-30":13.837744,"2024-09-30":15.464777,"2024-12-31":16.179236,"2025-03-31":16.343045,"2025-06-30":16.281477,"2025-09-30":15.312319,"2025-12-31":14.75821,"2026-03-31":13.054436,"2026-06-30":13.063241},"evb_low":{"2012-03-31":2.72621,"2012-06-30":2.342628,"2012-09-30":2.558944,"2012-12-31":2.590321,"2013-03-31":2.22938,"2013-06-30":3.291767,"2013-09-30":2.994705,"2013-12-31":4.184373,"2014-03-31":4.833479,"2014-06-30":4.817632,"2014-09-30":4.827911,"2014-12-31":5.831578,"2015-03-31":5.794757,"2015-06-30":5.876973,"2015-09-30":5.638988,"2015-12-31":5.391692,"2016-03-31":5.189943,"2016-06-30":5.64845,"2016-09-30":5.37369,"2016-12-31":5.697787,"2017-03-31":6.752028,"2017-06-30":7.149009,"2017-09-30":6.780727,"2017-12-31":7.591863,"2018-03-31":6.921425,"2018-06-30":6.737402,"2018-09-30":6.616313,"2018-12-31":6.304615,"2019-03-31":6.625387,"2019-06-30":6.58794,"2019-09-30":5.493346,"2019-12-31":6.362383,"2020-03-31":6.153586,"2020-06-30":7.383507,"2020-09-30":9.666525,"2020-12-31":11.156167,"2021-03-31":13.531086,"2021-06-30":11.945951,"2021-09-30":11.661446,"2021-12-31":10.608895,"2022-03-31":9.003896,"2022-06-30":7.981414,"2022-09-30":7.544573,"2022-12-31":7.972568,"2023-03-31":8.817655,"2023-06-30":7.78326,"2023-09-30":7.308538,"2023-12-31":6.980373,"2024-03-31":6.75545,"2024-06-30":7.498025,"2024-09-30":9.244694,"2024-12-31":11.505162,"2025-03-31":11.87808,"2025-06-30":11.716021,"2025-09-30":11.062973,"2025-12-31":10.124631,"2026-03-31":9.495854,"2026-06-30":9.123425},"earnings_yield":{"2012-03-31":14.775726,"2012-06-30":11.723447,"2012-09-30":10.947562,"2012-12-31":11.47086,"2013-03-31":8.020369,"2013-06-30":8.642809,"2013-09-30":9.015829,"2013-12-31":5.576208,"2014-03-31":6.977912,"2014-06-30":7.174231,"2014-09-30":7.210179,"2014-12-31":6.476267,"2015-03-31":6.579469,"2015-06-30":7.085278,"2015-09-30":8.919203,"2015-12-31":8.125577,"2016-03-31":7.904085,"2016-06-30":7.897033,"2016-09-30":7.193396,"2016-12-31":6.593807,"2017-03-31":6.003431,"2017-06-30":6.77517,"2017-09-30":6.424682,"2017-12-31":8.017208,"2018-03-31":8.990148,"2018-06-30":7.248157,"2018-09-30":6.222222,"2018-12-31":8.365151,"2019-03-31":6.795048,"2019-06-30":7.732256,"2019-09-30":7.988551,"2019-12-31":6.07724,"2020-03-31":8.448459,"2020-06-30":5.672823,"2020-09-30":5.753968,"2020-12-31":4.461831,"2021-03-31":4.149733,"2021-06-30":4.913848,"2021-09-30":5.378486,"2021-12-31":6.144215,"2022-03-31":5.875642,"2022-06-30":7.614555,"2022-09-30":7.784431,"2022-12-31":7.206823,"2023-03-31":6.872776,"2023-06-30":6.385809,"2023-09-30":5.563882,"2023-12-31":4.701681,"2024-03-31":4.732292,"2024-06-30":5.233645,"2024-09-30":4.520748,"2024-12-31":4.749531,"2025-03-31":5.286767,"2025-06-30":4.986318,"2025-09-30":5.210518,"2025-12-31":5.661357,"2026-03-31":5.884365,"2026-06-30":5.178792},"fcf_yield":{"2012-06-30":9.070168,"2012-09-30":9.243416,"2012-12-31":21.587096,"2013-03-31":6.179799,"2013-06-30":4.202093,"2013-09-30":10.572731,"2013-12-31":1.899568,"2014-03-31":3.270378,"2014-06-30":1.244481,"2014-09-30":-0.188839,"2014-12-31":4.243328,"2015-03-31":3.672695,"2015-06-30":3.39836,"2015-09-30":3.901343,"2015-12-31":3.227652,"2016-03-31":3.515241,"2016-06-30":3.128,"2016-09-30":5.080151,"2016-12-31":2.971042,"2017-03-31":3.117435,"2017-06-30":-0.539774,"2017-09-30":1.504862,"2017-12-31":1.094765,"2018-03-31":2.433209,"2018-06-30":6.141584,"2018-09-30":5.155587,"2023-12-31":10.631807,"2024-03-31":13.026158,"2024-06-30":8.887494,"2024-09-30":7.738417,"2024-12-31":9.127945,"2025-03-31":3.56514,"2025-06-30":2.669559,"2025-09-30":3.559663,"2025-12-31":3.984788,"2026-03-31":8.437564,"2026-06-30":1.848513},"shareholder_yield":{"2018-12-31":3.221303,"2019-03-31":2.309011,"2019-06-30":2.515281,"2019-09-30":2.353822,"2019-12-31":0.962155,"2020-03-31":2.221771,"2020-06-30":1.651748,"2020-09-30":1.777911,"2020-12-31":1.506893,"2023-12-31":0.779045,"2024-03-31":0.638268,"2024-06-30":0.775345,"2024-09-30":0.894345,"2024-12-31":1.257108,"2025-03-31":4.272326,"2025-06-30":4.922014,"2025-09-30":5.387963,"2025-12-31":6.285365,"2026-03-31":3.487793,"2026-06-30":1.951275},"peg":{"2013-03-31":0.99746,"2013-06-30":1.230661,"2013-09-30":1.099917,"2013-12-31":2.021576,"2014-03-31":1.388998,"2014-06-30":0.939033,"2014-09-30":0.825853,"2014-12-31":0.801744,"2015-03-31":0.782456,"2015-06-30":1.037362,"2015-09-30":1.009059,"2015-12-31":1.320932,"2016-03-31":1.75015,"2016-06-30":1.510513,"2016-09-30":1.817907,"2016-12-31":5.338343,"2017-03-31":-9.883238,"2017-06-30":-13.357598,"2017-09-30":-4.747316,"2017-12-31":0.940685,"2018-03-31":0.442403,"2018-06-30":0.433262,"2018-09-30":0.466335,"2018-12-31":0.680734,"2019-03-31":1.151048,"2019-06-30":0.953797,"2019-09-30":0.431777,"2019-12-31":0.574727,"2020-03-31":0.411776,"2020-06-30":-4.724279,"2020-09-30":-0.711393,"2020-12-31":-0.7018,"2021-03-31":-0.617996,"2021-06-30":-1.944618,"2021-09-30":3.921347,"2021-12-31":0.635949,"2022-03-31":0.28711,"2022-06-30":0.280895,"2022-09-30":0.289038,"2022-12-31":0.503708,"2023-06-30":-1.040911,"2023-09-30":-1.168249,"2023-12-31":-3.26769,"2024-03-31":21.765353,"2024-06-30":1.146429,"2024-09-30":1.493116,"2024-12-31":5.117914,"2025-03-31":3.278626,"2025-06-30":-8.423049,"2025-09-30":-3.635808,"2025-12-31":-29.056636,"2026-03-31":4.005772,"2026-06-30":1.266705},"price":{"2011-06-30":7.22,"2011-09-30":7.34,"2011-12-31":10.45,"2012-03-31":7.58,"2012-06-30":9.98,"2012-09-30":10.87,"2012-12-31":10.81,"2013-03-31":15.71,"2013-06-30":14.81,"2013-09-30":14.53,"2013-12-31":24.21,"2014-03-31":19.92,"2014-06-30":20.49,"2014-09-30":21.22,"2014-12-31":24.86,"2015-03-31":25.23,"2015-06-30":23.57,"2015-09-30":19.06,"2015-12-31":21.66,"2016-03-31":22.52,"2016-06-30":22.92,"2016-09-30":25.44,"2016-12-31":27.45,"2017-03-31":29.15,"2017-06-30":26.42,"2017-09-30":27.55,"2017-12-31":25.57,"2018-03-31":24.36,"2018-06-30":32.56,"2018-09-30":38.25,"2018-12-31":28.81,"2019-03-31":36.35,"2019-06-30":34.66,"2019-09-30":38.43,"2019-12-31":51.01,"2020-03-31":37.64,"2020-06-30":45.48,"2020-09-30":40.32,"2020-12-31":47.29,"2021-03-31":46.75,"2021-06-30":47.01,"2021-09-30":45.18,"2021-12-31":43.13,"2022-03-31":52.59,"2022-06-30":44.52,"2022-09-30":45.09,"2022-12-31":46.9,"2023-03-31":44.96,"2023-06-30":45.1,"2023-09-30":53.38,"2023-12-31":67.21,"2024-03-31":65.93,"2024-06-30":64.2,"2024-09-30":75.43,"2024-12-31":69.27,"2025-03-31":62.42,"2025-06-30":65.78,"2025-09-30":61.99,"2025-12-31":57.76,"2026-03-31":58.46,"2026-06-30":72.99},"price_avg":{"2011-06-30":7.408077,"2011-09-30":7.799623,"2011-12-31":8.256731,"2012-03-31":8.529808,"2012-06-30":8.599615,"2012-09-30":9.518077,"2012-12-31":9.783077,"2013-03-31":10.841538,"2013-06-30":12.617308,"2013-09-30":13.635192,"2013-12-31":16.024038,"2014-03-31":17.899038,"2014-06-30":19.094615,"2014-09-30":20.481538,"2014-12-31":21.001538,"2015-03-31":21.669808,"2015-06-30":22.715,"2015-09-30":22.738077,"2015-12-31":22.427547,"2016-03-31":21.982115,"2016-06-30":21.642115,"2016-09-30":22.57434,"2016-12-31":23.763077,"2017-03-31":25.054906,"2017-06-30":26.022642,"2017-09-30":26.255769,"2017-12-31":26.429423,"2018-03-31":25.945192,"2018-06-30":26.441538,"2018-09-30":29.310962,"2018-12-31":30.361923,"2019-03-31":33.040962,"2019-06-30":34.500385,"2019-09-30":34.214038,"2019-12-31":38.258654,"2020-03-31":40.322308,"2020-06-30":42.157308,"2020-09-30":44.229808,"2020-12-31":44.024906,"2021-03-31":45.265385,"2021-06-30":46.474615,"2021-09-30":46.996538,"2021-12-31":46.917885,"2022-03-31":46.305,"2022-06-30":46.509615,"2022-09-30":46.753774,"2022-12-31":47.9175,"2023-03-31":47.551509,"2023-06-30":46.581509,"2023-09-30":47.570577,"2023-12-31":54.685111,"2024-03-31":60.35558,"2024-06-30":63.006064,"2024-09-30":65.398159,"2024-12-31":67.979881,"2025-03-31":68.197251,"2025-06-30":68.16024,"2025-09-30":66.70404,"2025-12-31":63.56136,"2026-03-31":61.966494,"2026-06-30":62.470518},"price_high":{"2011-06-30":8.87,"2011-09-30":8.87,"2011-12-31":10.77,"2012-03-31":11.85,"2012-06-30":11.85,"2012-09-30":12.03,"2012-12-31":12.03,"2013-03-31":16.29,"2013-06-30":16.29,"2013-09-30":16.73,"2013-12-31":24.61,"2014-03-31":24.61,"2014-06-30":24.61,"2014-09-30":24.61,"2014-12-31":24.86,"2015-03-31":25.23,"2015-06-30":25.63,"2015-09-30":25.63,"2015-12-31":25.63,"2016-03-31":25.63,"2016-06-30":24.31,"2016-09-30":25.48,"2016-12-31":28.22,"2017-03-31":29.15,"2017-06-30":29.15,"2017-09-30":29.15,"2017-12-31":29.15,"2018-03-31":29,"2018-06-30":32.83,"2018-09-30":40.75,"2018-12-31":40.75,"2019-03-31":41.47,"2019-06-30":41.47,"2019-09-30":41.47,"2019-12-31":52.13,"2020-03-31":53.48,"2020-06-30":53.48,"2020-09-30":53.48,"2020-12-31":53.48,"2021-03-31":53.92,"2021-06-30":53.92,"2021-09-30":53.92,"2021-12-31":53.92,"2022-03-31":52.75,"2022-06-30":54.31,"2022-09-30":54.31,"2022-12-31":55.57,"2023-03-31":55.57,"2023-06-30":55.57,"2023-09-30":55.57,"2023-12-31":68.75,"2024-03-31":69.59,"2024-06-30":69.59,"2024-09-30":76.54,"2024-12-31":76.54,"2025-03-31":76.54,"2025-06-30":76.54,"2025-09-30":75.45,"2025-12-31":74.22,"2026-03-31":70.64,"2026-06-30":74.11},"price_low":{"2011-06-30":5.16,"2011-09-30":6.18,"2011-12-31":6.89,"2012-03-31":6.89,"2012-06-30":6.89,"2012-09-30":6.97,"2012-12-31":6.97,"2013-03-31":6.97,"2013-06-30":9.54,"2013-09-30":9.54,"2013-12-31":11.11,"2014-03-31":13.73,"2014-06-30":14.21,"2014-09-30":14.96,"2014-12-31":18.13,"2015-03-31":19.28,"2015-06-30":19.28,"2015-09-30":19.06,"2015-12-31":19.01,"2016-03-31":19.01,"2016-06-30":19.01,"2016-09-30":19.01,"2016-12-31":19.09,"2017-03-31":21.9,"2017-06-30":22,"2017-09-30":22,"2017-12-31":23.78,"2018-03-31":23.78,"2018-06-30":23.78,"2018-09-30":23.94,"2018-12-31":23.94,"2019-03-31":25.57,"2019-06-30":26.43,"2019-09-30":26.43,"2019-12-31":30.46,"2020-03-31":31.42,"2020-06-30":32.77,"2020-09-30":34.38,"2020-12-31":34.38,"2021-03-31":37.39,"2021-06-30":40.32,"2021-09-30":41.23,"2021-12-31":43.13,"2022-03-31":41.14,"2022-06-30":41.14,"2022-09-30":41.14,"2022-12-31":41.14,"2023-03-31":41.55,"2023-06-30":38.59,"2023-09-30":38.59,"2023-12-31":38.59,"2024-03-31":38.59,"2024-06-30":44.43,"2024-09-30":52.32,"2024-12-31":59.29,"2025-03-31":59.29,"2025-06-30":58.9,"2025-09-30":58.9,"2025-12-31":55.98,"2026-03-31":55.83,"2026-06-30":55.83},"ev_avg":{"2011-06-30":145249343.715,"2011-09-30":168601117.359245,"2011-12-31":220300706.730769,"2012-03-31":177171493.521154,"2012-06-30":165537001.533846,"2012-09-30":200046090.680385,"2012-12-31":214336512.307692,"2013-03-31":225364136.864615,"2013-06-30":266308690.607692,"2013-09-30":279831687.864423,"2013-12-31":377282807.692308,"2014-03-31":404177282.033654,"2014-06-30":440450828.903077,"2014-09-30":472289550.776923,"2014-12-31":492334527.692308,"2015-03-31":491130044.520385,"2015-06-30":527427751.965,"2015-09-30":524429393.05,"2015-12-31":514097144.90566,"2016-03-31":491566720.880769,"2016-06-30":526946245.485962,"2016-09-30":532675906.657359,"2016-12-31":583131713.846154,"2017-03-31":602793140.470377,"2017-06-30":666738767.064151,"2017-09-30":639480313.140385,"2017-12-31":659719297.884615,"2018-03-31":622195946.643269,"2018-06-30":637375365.86,"2018-09-30":681240789.891731,"2018-12-31":709730321.538462,"2019-03-31":777465262.801346,"2019-06-30":838244640.835769,"2019-09-30":801896634.445961,"2019-12-31":917864235.576923,"2020-03-31":941389672.283846,"2020-06-30":935445246.116154,"2020-09-30":1049685933.181731,"2020-12-31":1056476781.132076,"2021-03-31":1093115548.365385,"2021-06-30":1101585252.685385,"2021-09-30":1142022135.223077,"2021-12-31":1123378306.923077,"2022-03-31":1148886703.945,"2022-06-30":1127079123.788462,"2022-09-30":1112889844.343396,"2022-12-31":1139696125,"2023-03-31":1114729401.647359,"2023-06-30":979097631.60151,"2023-09-30":960348410.616731,"2023-12-31":1144313528.888889,"2024-03-31":1239227161.153406,"2024-06-30":1270828163.501489,"2024-09-30":1290169592.957322,"2024-12-31":1345257869.047619,"2025-03-31":1391696814.491554,"2025-06-30":1384426537.84072,"2025-09-30":1284759431.50496,"2025-12-31":1196403060.56,"2026-03-31":1151721690.672231,"2026-06-30":1235947116.055378},"shares_out":{"2011-06-30":26745719,"2011-09-30":26433858,"2011-12-31":26365000,"2012-03-31":26401122,"2012-06-30":26451532,"2012-09-30":26510827,"2012-12-31":25887000,"2013-03-31":26118446,"2013-06-30":26159756,"2013-09-30":26169465,"2013-12-31":26200000,"2014-03-31":26205781,"2014-06-30":26224138,"2014-09-30":26302885,"2014-12-31":26343000,"2015-03-31":26350582,"2015-06-30":26410951,"2015-09-30":26444470,"2015-12-31":26498000,"2016-03-31":26500940,"2016-06-30":26533693,"2016-09-30":26559311,"2016-12-31":26609000,"2017-03-31":26683323,"2017-06-30":26702507,"2017-09-30":26730061,"2017-12-31":26853000,"2018-03-31":26683323,"2018-06-30":26702507,"2018-09-30":26730061,"2018-12-31":26396000,"2019-03-31":26359259,"2019-06-30":26318073,"2019-09-30":26316263,"2019-12-31":26345000,"2020-03-31":26107451,"2020-06-30":26125678,"2020-09-30":26175491,"2020-12-31":26170000,"2021-03-31":26187175,"2021-06-30":26191723,"2021-09-30":26209380,"2021-12-31":26252000,"2022-03-31":26267049,"2022-06-30":26273602,"2022-09-30":26288356,"2022-12-31":26350000,"2023-03-31":26277597,"2023-06-30":26256784,"2023-09-30":26271521,"2023-12-31":26360000,"2024-03-31":26363431,"2024-06-30":26293202,"2024-09-30":26289480,"2024-12-31":26300000,"2025-03-31":25397238,"2025-06-30":25389003,"2025-09-30":25245224,"2025-12-31":25221000,"2026-03-31":25226047,"2026-06-30":25238099},"shares_dil":{"2012-03-31":26700000,"2012-06-30":26599000,"2012-09-30":26591000,"2012-12-31":26590750,"2013-03-31":26512250,"2013-06-30":26477250,"2013-09-30":26412000,"2013-12-31":26375750,"2014-03-31":26429000,"2014-06-30":26456000,"2014-09-30":26487250,"2014-12-31":26512500,"2015-03-31":26539500,"2015-06-30":26571750,"2015-09-30":26596250,"2015-12-31":26615750,"2016-03-31":26635250,"2016-06-30":26654000,"2016-09-30":26682500,"2016-12-31":26709000,"2017-03-31":26757750,"2017-06-30":26808250,"2017-09-30":26849000,"2017-12-31":26891250,"2018-03-31":26903750,"2018-06-30":26885500,"2018-09-30":26886250,"2018-12-31":26851000,"2019-03-31":26753250,"2019-06-30":26671750,"2019-09-30":26566000,"2019-12-31":26505250,"2020-03-31":26479250,"2020-06-30":26425500,"2020-09-30":26383500,"2020-12-31":26334750,"2021-03-31":26319500,"2021-06-30":26339500,"2021-09-30":26353750,"2021-12-31":26362750,"2022-03-31":26374000,"2022-06-30":26391500,"2022-09-30":26413250,"2022-12-31":26441750,"2023-03-31":26449500,"2023-06-30":26433500,"2023-09-30":26428250,"2023-12-31":26430750,"2024-03-31":26453000,"2024-06-30":26491750,"2024-09-30":26508500,"2024-12-31":26507500,"2025-03-31":26430750,"2025-06-30":26180750,"2025-09-30":25927750,"2025-12-31":25639250,"2026-03-31":25405000,"2026-06-30":25359750},"shares_basic":{"2012-03-31":26589250,"2012-06-30":26477000,"2012-09-30":26440750,"2012-12-31":26431250,"2013-03-31":26321000,"2013-06-30":26252000,"2013-09-30":26176750,"2013-12-31":26118750,"2014-03-31":26169750,"2014-06-30":26189500,"2014-09-30":26213750,"2014-12-31":26246250,"2015-03-31":26282250,"2015-06-30":26321500,"2015-09-30":26360750,"2015-12-31":26397750,"2016-03-31":26436000,"2016-06-30":26470500,"2016-09-30":26500250,"2016-12-31":26527750,"2017-03-31":26577250,"2017-06-30":26642250,"2017-09-30":26707250,"2017-12-31":26770500,"2018-03-31":26805000,"2018-06-30":26786000,"2018-09-30":26764500,"2018-12-31":26717000,"2019-03-31":26598000,"2019-06-30":26511000,"2019-09-30":26412750,"2019-12-31":26335250,"2020-03-31":26304500,"2020-06-30":26247000,"2020-09-30":26198750,"2020-12-31":26157250,"2021-03-31":26141250,"2021-06-30":26161250,"2021-09-30":26178000},"rev_ps":{"2012-03-31":80.154757,"2012-06-30":81.587278,"2012-09-30":81.072092,"2012-12-31":81.188872,"2013-03-31":81.680468,"2013-06-30":82.344314,"2013-09-30":83.269461,"2013-12-31":84.230325,"2014-03-31":86.116576,"2014-06-30":88.899758,"2014-09-30":91.030439,"2014-12-31":92.912362,"2015-03-31":93.627913,"2015-06-30":93.302699,"2015-09-30":94.765803,"2015-12-31":96.708641,"2016-03-31":96.305009,"2016-06-30":98.05849,"2016-09-30":98.992486,"2016-12-31":100.812161,"2017-03-31":104.298456,"2017-06-30":106.848414,"2017-09-30":107.4589,"2017-12-31":108.283661,"2018-03-31":106.53474,"2018-06-30":104.999423,"2018-09-30":102.365931,"2018-12-31":100.535883,"2019-03-31":101.203218,"2019-06-30":102.80619,"2019-09-30":105.884476,"2019-12-31":106.395299,"2020-03-31":109.480556,"2020-06-30":102.472574,"2020-09-30":99.730172,"2020-12-31":98.360152,"2021-03-31":95.569141,"2021-06-30":101.349342,"2021-09-30":105.036551,"2021-12-31":109.72281,"2022-03-31":115.41848,"2022-06-30":120.053616,"2022-09-30":120.875659,"2022-12-31":118.18416,"2023-03-31":115.850848,"2023-06-30":112.328485,"2023-09-30":109.225128,"2023-12-31":107.853315,"2024-03-31":104.151665,"2024-06-30":104.109997,"2024-09-30":105.237452,"2024-12-31":105.710384,"2025-03-31":108.628737,"2025-06-30":110.552715,"2025-09-30":111.027914,"2025-12-31":112.044853,"2026-03-31":113.8975,"2026-06-30":117.81934},"ebitda_ps":{"2012-03-31":2.070075,"2012-06-30":2.165495,"2012-09-30":2.188861,"2012-12-31":2.31385,"2013-03-31":2.364756,"2013-06-30":2.398172,"2013-09-30":2.450098,"2013-12-31":2.520687,"2014-03-31":2.593969,"2014-06-30":2.738547,"2014-09-30":2.862358,"2014-12-31":3.000321,"2015-03-31":3.093276,"2015-06-30":3.120156,"2015-09-30":3.175072,"2015-12-31":3.288091,"2016-03-31":3.331074,"2016-06-30":3.38861,"2016-09-30":3.424679,"2016-12-31":3.40608,"2017-03-31":3.277555,"2017-06-30":3.342143,"2017-09-30":3.31949,"2017-12-31":3.323237,"2018-03-31":3.487655,"2018-06-30":3.604582,"2018-09-30":3.526747,"2018-12-31":3.714908,"2019-03-31":3.816172,"2019-06-30":4.102131,"2019-09-30":4.61383,"2019-12-31":4.726837,"2020-03-31":4.832652,"2020-06-30":4.019489,"2020-09-30":3.615252,"2020-12-31":3.253382,"2021-03-31":3.007846,"2021-06-30":3.494334,"2021-09-30":3.69602,"2021-12-31":4.123963,"2022-03-31":4.722795,"2022-06-30":5.134267,"2022-09-30":5.299802,"2022-12-31":5.012149,"2023-03-31":4.559443,"2023-06-30":4.199255,"2023-09-30":4.220976,"2023-12-31":4.381525,"2024-03-31":4.209239,"2024-06-30":4.430587,"2024-09-30":4.352679,"2024-12-31":4.151504,"2025-03-31":4.19727,"2025-06-30":4.220964,"2025-09-30":4.255749,"2025-12-31":4.328715,"2026-03-31":4.581224,"2026-06-30":5.061998},"ebit_ps":{"2012-03-31":1.839251,"2012-06-30":1.930862,"2012-09-30":1.947163,"2012-12-31":2.054549,"2013-03-31":2.102085,"2013-06-30":2.131868,"2013-09-30":2.182947,"2013-12-31":2.251917,"2014-03-31":2.308714,"2014-06-30":2.450711,"2014-09-30":2.55757,"2014-12-31":2.695106,"2015-03-31":2.784039,"2015-06-30":2.796504,"2015-09-30":2.848221,"2015-12-31":2.95141,"2016-03-31":2.986231,"2016-06-30":3.036167,"2016-09-30":3.054811,"2016-12-31":3.014714,"2017-03-31":2.870495,"2017-06-30":2.91843,"2017-09-30":2.887705,"2017-12-31":2.882982,"2018-03-31":3.031064,"2018-06-30":3.126369,"2018-09-30":3.022549,"2018-12-31":3.191166,"2019-03-31":3.275228,"2019-06-30":3.561784,"2019-09-30":4.091169,"2019-12-31":4.224522,"2020-03-31":4.351067,"2020-06-30":3.537417,"2020-09-30":3.104895,"2020-12-31":2.73684,"2021-03-31":2.490321,"2021-06-30":2.988667,"2021-09-30":3.224247,"2021-12-31":3.661113,"2022-03-31":4.26674,"2022-06-30":4.680939,"2022-09-30":4.844084,"2022-12-31":4.559154,"2023-03-31":4.10348,"2023-06-30":3.739043,"2023-09-30":3.750494,"2023-12-31":3.902765,"2024-03-31":3.723585,"2024-06-30":3.938887,"2024-09-30":3.861667,"2024-12-31":3.661681,"2025-03-31":3.712343,"2025-06-30":3.746951,"2025-09-30":3.792192,"2025-12-31":3.872266,"2026-03-31":4.132454,"2026-06-30":4.617553},"eps_basic":{"2012-03-31":1.12,"2012-06-30":1.17,"2012-09-30":1.19,"2012-12-31":1.25,"2013-03-31":1.27,"2013-06-30":1.29,"2013-09-30":1.32,"2013-12-31":1.36,"2014-03-31":1.4,"2014-06-30":1.49,"2014-09-30":1.55,"2014-12-31":1.62,"2015-03-31":1.68,"2015-06-30":1.68,"2015-09-30":1.71,"2015-12-31":1.77,"2016-03-31":1.78,"2016-06-30":1.81,"2016-09-30":1.83,"2016-12-31":1.81,"2017-03-31":1.75,"2017-06-30":1.79,"2017-09-30":1.77,"2017-12-31":2.05,"2018-03-31":2.19,"2018-06-30":2.36,"2018-09-30":2.39,"2018-12-31":2.42,"2019-03-31":2.48,"2019-06-30":2.7,"2019-09-30":3.08,"2019-12-31":3.12,"2020-03-31":3.21,"2020-06-30":2.6,"2020-09-30":2.35,"2020-12-31":2.13,"2021-03-31":1.95,"2021-06-30":2.32,"2021-09-30":2.44},"eps":{"2012-03-31":1.12,"2012-06-30":1.17,"2012-09-30":1.19,"2012-12-31":1.24,"2013-03-31":1.26,"2013-06-30":1.28,"2013-09-30":1.31,"2013-12-31":1.35,"2014-03-31":1.39,"2014-06-30":1.47,"2014-09-30":1.53,"2014-12-31":1.61,"2015-03-31":1.66,"2015-06-30":1.67,"2015-09-30":1.7,"2015-12-31":1.76,"2016-03-31":1.78,"2016-06-30":1.81,"2016-09-30":1.83,"2016-12-31":1.81,"2017-03-31":1.75,"2017-06-30":1.79,"2017-09-30":1.77,"2017-12-31":2.05,"2018-03-31":2.19,"2018-06-30":2.36,"2018-09-30":2.38,"2018-12-31":2.41,"2019-03-31":2.47,"2019-06-30":2.68,"2019-09-30":3.07,"2019-12-31":3.1,"2020-03-31":3.18,"2020-06-30":2.58,"2020-09-30":2.32,"2020-12-31":2.11,"2021-03-31":1.94,"2021-06-30":2.31,"2021-09-30":2.43,"2021-12-31":2.65,"2022-03-31":3.09,"2022-06-30":3.39,"2022-09-30":3.51,"2022-12-31":3.38,"2023-03-31":3.09,"2023-06-30":2.88,"2023-09-30":2.97,"2023-12-31":3.16,"2024-03-31":3.12,"2024-06-30":3.36,"2024-09-30":3.41,"2024-12-31":3.29,"2025-03-31":3.3,"2025-06-30":3.28,"2025-09-30":3.23,"2025-12-31":3.27,"2026-03-31":3.44,"2026-06-30":3.78},"cfo_ps":{"2012-06-30":1.272943,"2012-09-30":1.354556,"2012-12-31":2.61967,"2013-03-31":1.264661,"2013-06-30":0.929364,"2013-09-30":1.794071,"2013-12-31":0.74523,"2014-03-31":0.923228,"2014-06-30":0.511415,"2014-09-30":0.269262,"2014-12-31":1.335144,"2015-03-31":1.237325,"2015-06-30":1.167518,"2015-09-30":1.196409,"2015-12-31":1.159539,"2016-03-31":1.243315,"2016-06-30":1.177684,"2016-09-30":1.699204,"2016-12-31":1.257479,"2017-03-31":1.328288,"2017-06-30":0.254623,"2017-09-30":0.825543,"2017-12-31":0.718449,"2018-03-31":1.157422,"2018-06-30":2.625802,"2018-09-30":2.685834,"2018-12-31":3.234107,"2019-03-31":2.530272,"2019-06-30":1.824027,"2019-09-30":1.716781,"2019-12-31":1.380972,"2020-03-31":2.381525,"2020-06-30":5.134624,"2020-09-30":1.629048,"2020-12-31":1.370736,"2021-03-31":-0.094835,"2021-06-30":-1.309554,"2021-09-30":-0.055666,"2021-12-31":2.190743,"2022-03-31":0.512133,"2022-06-30":0.66457,"2022-09-30":2.446083,"2022-12-31":1.319466,"2023-03-31":3.503998,"2023-06-30":6.761458,"2023-09-30":7.751743,"2023-12-31":7.489534,"2024-03-31":8.911428,"2024-06-30":5.971104,"2024-09-30":6.070091,"2024-12-31":6.5592,"2025-03-31":2.428838,"2025-06-30":1.988598,"2025-09-30":2.440165,"2025-12-31":2.552259,"2026-03-31":5.199449,"2026-06-30":1.657154},"fcf_ps":{"2012-06-30":0.900184,"2012-09-30":1.00173,"2012-12-31":2.271805,"2013-03-31":0.956426,"2013-06-30":0.614867,"2013-09-30":1.522111,"2013-12-31":0.456821,"2014-03-31":0.645957,"2014-06-30":0.252759,"2014-09-30":-0.039793,"2014-12-31":1.048147,"2015-03-31":0.920025,"2015-06-30":0.796146,"2015-09-30":0.739352,"2015-12-31":0.696016,"2016-03-31":0.78764,"2016-06-30":0.713702,"2016-09-30":1.286424,"2016-12-31":0.812498,"2017-03-31":0.906205,"2017-06-30":-0.142046,"2017-09-30":0.412753,"2017-12-31":0.279533,"2018-03-31":0.587873,"2018-06-30":1.986089,"2018-09-30":1.960556,"2023-12-31":7.12651,"2024-03-31":8.559067,"2024-06-30":5.663008,"2024-09-30":5.78886,"2024-12-31":6.273432,"2025-03-31":2.138343,"2025-06-30":1.702931,"2025-09-30":2.148547,"2025-12-31":2.264068,"2026-03-31":4.897855,"2026-06-30":1.342758},"cash_ps":{"2011-06-30":2.067322,"2011-09-30":1.504132,"2011-12-31":0.175043,"2012-03-31":1.884465,"2012-06-30":2.397744,"2012-09-30":2.0191,"2012-12-31":1.541585,"2013-03-31":2.240907,"2013-06-30":2.454878,"2013-09-30":2.949277,"2013-12-31":1.623931,"2014-03-31":2.475828,"2014-06-30":2.298989,"2014-09-30":2.525731,"2014-12-31":2.312151,"2015-03-31":3.031508,"2015-06-30":2.74496,"2015-09-30":2.906732,"2015-12-31":3.026191,"2016-03-31":3.433086,"2016-06-30":1.782601,"2016-09-30":2.518251,"2016-12-31":1.848247,"2017-03-31":2.464273,"2017-06-30":1.053497,"2017-09-30":2.332131,"2017-12-31":1.861617,"2018-03-31":2.659601,"2018-06-30":2.572043,"2018-09-30":3.825019,"2018-12-31":3.474125,"2019-03-31":3.546003,"2019-06-30":2.649852,"2019-09-30":3.742515,"2019-12-31":3.418485,"2020-03-31":4.264032,"2020-06-30":6.35172,"2020-09-30":4.127945,"2020-12-31":3.655139,"2021-03-31":3.522984,"2021-06-30":4.41609,"2021-09-30":3.423507,"2021-12-31":4.125781,"2022-03-31":2.566295,"2022-06-30":3.611838,"2022-09-30":4.419828,"2022-12-31":4.665275,"2023-03-31":5.130226,"2023-06-30":9.292189,"2023-09-30":11.015845,"2023-12-31":11.274127,"2024-03-31":13.350045,"2024-06-30":14.673108,"2024-09-30":16.322651,"2024-12-31":16.829392,"2025-03-31":13.400079,"2025-06-30":13.63165,"2025-09-30":15.812852,"2025-12-31":16.124579,"2026-03-31":16.310443,"2026-06-30":13.499036},"bvps":{"2011-06-30":10.051253,"2011-09-30":10.445013,"2011-12-31":10.374701,"2012-03-31":10.54334,"2012-06-30":10.878084,"2012-09-30":11.258872,"2012-12-31":11.252868,"2013-03-31":11.451064,"2013-06-30":11.809934,"2013-09-30":12.219814,"2013-12-31":12.207214,"2014-03-31":12.483314,"2014-06-30":12.936593,"2014-09-30":13.37435,"2014-12-31":13.438409,"2015-03-31":13.770929,"2015-06-30":14.21967,"2015-09-30":14.69744,"2015-12-31":14.810589,"2016-03-31":15.161538,"2016-06-30":15.643582,"2016-09-30":16.143981,"2016-12-31":16.289301,"2017-03-31":16.592199,"2017-06-30":17.119179,"2017-09-30":17.580132,"2017-12-31":17.958962,"2018-03-31":18.436947,"2018-06-30":19.086635,"2018-09-30":19.57504,"2018-12-31":19.923587,"2019-03-31":20.394807,"2019-06-30":21.284499,"2019-09-30":22.159073,"2019-12-31":22.672689,"2020-03-31":23.080078,"2020-06-30":23.395106,"2020-09-30":24.002491,"2020-12-31":24.315132,"2021-03-31":24.725653,"2021-06-30":25.411501,"2021-09-30":26.180398,"2021-12-31":25.996991,"2022-03-31":26.858061,"2022-06-30":27.860626,"2022-09-30":28.76205,"2022-12-31":29.07685,"2023-03-31":29.549239,"2023-06-30":30.244374,"2023-09-30":31.18057,"2023-12-31":31.895561,"2024-03-31":32.342983,"2024-06-30":33.275825,"2024-09-30":34.133882,"2024-12-31":34.638403,"2025-03-31":34.53033,"2025-06-30":34.850522,"2025-09-30":35.758922,"2025-12-31":36.086198,"2026-03-31":36.537314,"2026-06-30":37.746504},"tbvps":{"2011-06-30":7.925717,"2011-09-30":8.301361,"2011-12-31":8.232429,"2012-03-31":8.412862,"2012-06-30":8.939596,"2012-09-30":9.324719,"2012-12-31":9.272106,"2013-03-31":9.487854,"2013-06-30":9.849824,"2013-09-30":10.260431,"2013-12-31":10.250115,"2014-03-31":10.526647,"2014-06-30":10.981295,"2014-09-30":11.424906,"2014-12-31":11.491933,"2015-03-31":11.825014,"2015-06-30":12.278202,"2015-09-30":12.758433,"2015-12-31":12.8755,"2016-03-31":13.226663,"2016-06-30":13.09927,"2016-09-30":13.602122,"2016-12-31":13.523244,"2017-03-31":13.833847,"2017-06-30":14.362809,"2017-09-30":14.826603,"2017-12-31":14.80747,"2018-03-31":15.678594,"2018-06-30":15.945132,"2018-09-30":16.450243,"2018-12-31":16.772882,"2019-03-31":17.252647,"2019-06-30":18.149011,"2019-09-30":19.034959,"2019-12-31":19.563598,"2020-03-31":19.95438,"2020-06-30":20.283225,"2020-09-30":20.908185,"2020-12-31":21.23183,"2021-03-31":21.656021,"2021-06-30":22.354047,"2021-09-30":23.13664,"2021-12-31":22.969793,"2022-03-31":23.844209,"2022-06-30":24.859134,"2022-09-30":25.773845,"2022-12-31":26.107211,"2023-03-31":26.583024,"2023-06-30":27.287424,"2023-09-30":28.236888,"2023-12-31":28.973331,"2024-03-31":29.432664,"2024-06-30":30.369333,"2024-09-30":31.238579,"2024-12-31":31.755856,"2025-03-31":31.557329,"2025-06-30":31.88857,"2025-09-30":32.792183,"2025-12-31":33.128702,"2026-03-31":33.592501,"2026-06-30":34.811457},"buyback_ps":{"2012-06-30":0.141171,"2012-09-30":0.055131,"2012-12-31":0.293824,"2018-12-31":0.572604,"2019-03-31":0.511041,"2019-06-30":0.543346,"2019-09-30":0.577957,"2019-12-31":0.168948,"2020-03-31":0.506283,"2020-06-30":0.423795,"2020-09-30":0.391798,"2020-12-31":0.388156,"2023-12-31":0.204005,"2024-03-31":0.081465,"2024-06-30":0.136382,"2024-09-30":0.29168,"2024-12-31":0.466849,"2025-03-31":2.11602,"2025-06-30":2.644156,"2025-09-30":2.706482,"2025-12-31":2.974541,"2026-03-31":1.377957,"2026-06-30":0.720906},"fcf_margin":{"2012-06-30":1.103339,"2012-09-30":1.235604,"2012-12-31":2.798173,"2013-03-31":1.170936,"2013-06-30":0.746703,"2013-09-30":1.827934,"2013-12-31":0.542348,"2014-03-31":0.750096,"2014-06-30":0.284319,"2014-09-30":-0.043714,"2014-12-31":1.128103,"2015-03-31":0.98264,"2015-06-30":0.853294,"2015-09-30":0.780189,"2015-12-31":0.719705,"2016-03-31":0.81786,"2016-06-30":0.727832,"2016-09-30":1.299517,"2016-12-31":0.805952,"2017-03-31":0.868857,"2017-06-30":-0.132941,"2017-09-30":0.384103,"2017-12-31":0.258149,"2018-03-31":0.551814,"2018-06-30":1.891524,"2018-09-30":1.915243,"2023-12-31":6.607595,"2024-03-31":8.217888,"2024-06-30":5.439447,"2024-09-30":5.50076,"2024-12-31":5.934547,"2025-03-31":1.968487,"2025-06-30":1.540379,"2025-09-30":1.935142,"2025-12-31":2.02068,"2026-03-31":4.30023,"2026-06-30":1.139675}},"masked":{"pe":{"annual":{"2009-12-31":"a loss per share"}},"pe_avg":{"annual":{"2009-12-31":"a loss per share"}},"pe_high":{"annual":{"2009-12-31":"a loss per share"}},"pe_low":{"annual":{"2009-12-31":"a loss per share"}},"tax_rate_pct":{"annual":{"2009-12-31":"a loss"}},"ebit_int":{"annual":{"2009-12-31":"an operating loss"}},"ev_fcf":{"annual":{"2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow"},"ttm":{"2014-09-30":"negative free cash flow","2017-06-30":"negative free cash flow"}},"pfcf":{"annual":{"2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow"},"ttm":{"2014-09-30":"negative free cash flow","2017-06-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow"},"ttm":{"2014-09-30":"negative free cash flow","2017-06-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow"},"ttm":{"2014-09-30":"negative free cash flow","2017-06-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow"},"ttm":{"2014-09-30":"negative free cash flow","2017-06-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2010-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow"},"ttm":{"2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow"}},"pcf":{"annual":{"2010-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow"},"ttm":{"2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2010-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow"},"ttm":{"2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2010-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow"},"ttm":{"2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2010-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow"},"ttm":{"2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow"}}}}