{"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":"CORT","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":-115.444863,"2012-12-31":-78.787377,"2013-12-31":-111.145735,"2014-12-31":null,"2015-12-31":null,"2016-12-31":27.189071,"2017-12-31":111.145829,"2018-12-31":32.30588,"2019-12-31":29.110258,"2020-12-31":23.702321,"2021-12-31":25.02647,"2022-12-31":23.081691,"2023-12-31":20.920393,"2024-12-31":23.557904,"2025-12-31":14.791539},"roa":{"2011-12-31":-99.647351,"2012-12-31":-54.745718,"2013-12-31":-56.718626,"2014-12-31":-64.239,"2015-12-31":-14.804718,"2016-12-31":13.489104,"2017-12-31":89.268208,"2018-12-31":28.33732,"2019-12-31":26.016635,"2020-12-31":21.54601,"2021-12-31":22.604414,"2022-12-31":20.138882,"2023-12-31":17.617372,"2024-12-31":19.316312,"2025-12-31":11.88311},"roc":{"2011-12-31":-91.139427,"2012-12-31":-40.477568,"2013-12-31":-40.257941,"2014-12-31":-50.393815,"2015-12-31":-8.996838,"2016-12-31":19.945331,"2017-12-31":33.808575,"2018-12-31":31.374421,"2019-12-31":27.845311,"2020-12-31":23.08996,"2021-12-31":24.920563,"2022-12-31":22.4038,"2023-12-31":18.128909,"2024-12-31":20.188848,"2025-12-31":5.332197},"roic":{"2011-12-31":null,"2012-12-31":-642.702254,"2013-12-31":-438.553043,"2014-12-31":-584.255188,"2015-12-31":-58.085196,"2016-12-31":201.604278,"2017-12-31":78.244278,"2018-12-31":85.482874,"2019-12-31":109.635383,"2020-12-31":116.12616,"2021-12-31":95.384991,"2022-12-31":88.394902,"2023-12-31":87.627634,"2024-12-31":55.090318,"2025-12-31":12.375987},"gross_margin":{"2012-12-31":97.248261,"2013-12-31":98.619291,"2014-12-31":96.678091,"2015-12-31":97.293481,"2016-12-31":97.469288,"2017-12-31":97.767602,"2018-12-31":97.924353,"2019-12-31":98.204159,"2020-12-31":98.422602,"2021-12-31":98.557017,"2022-12-31":98.659974,"2023-12-31":98.656439,"2024-12-31":98.387947,"2025-12-31":98.295655},"ebitda_margin":{"2009-12-31":-69793.103448,"2012-12-31":-1096.008467,"2013-12-31":-399.942068,"2014-12-31":-103.491394,"2015-12-31":-6.538599,"2016-12-31":12.624045,"2017-12-31":33.266751,"2018-12-31":35.714655,"2019-12-31":36.644088,"2020-12-31":36.376507,"2021-12-31":34.305068,"2022-12-31":28.341603,"2023-12-31":22.456388,"2024-12-31":20.405606,"2025-12-31":6.034355},"op_margin":{"2009-12-31":-69827.586207,"2012-12-31":-1096.824917,"2013-12-31":-400.656561,"2014-12-31":-104.022447,"2015-12-31":-6.846836,"2016-12-31":12.517062,"2017-12-31":33.200168,"2018-12-31":35.620724,"2019-12-31":36.414714,"2020-12-31":36.228149,"2021-12-31":34.012154,"2022-12-31":28.028309,"2023-12-31":22.240373,"2024-12-31":20.287835,"2025-12-31":5.88345},"incr_op_margin":{"2013-12-31":-74.099291,"2014-12-31":85.692232,"2015-12-31":101.858016,"2016-12-31":43.89238,"2017-12-31":54.797124,"2018-12-31":39.80727,"2019-12-31":40.026069,"2020-12-31":35.021524,"2021-12-31":-30.77495,"2022-12-31":-33.007246,"2023-12-31":-6.647043,"2024-12-31":15.399268,"2025-12-31":-106.700476},"pretax_margin":{"2015-12-31":-12.743109,"2016-12-31":10.009715,"2017-12-31":33.16939,"2018-12-31":36.678249,"2019-12-31":38.068949,"2020-12-31":37.188943,"2021-12-31":34.156698,"2022-12-31":28.913447,"2023-12-31":25.821612,"2024-12-31":23.923471,"2025-12-31":8.728971},"net_margin":{"2009-12-31":-69537.931034,"2012-12-31":-1150.529181,"2013-12-31":-444.250266,"2014-12-31":-118.198938,"2015-12-31":-12.743109,"2016-12-31":10.009715,"2017-12-31":81.106274,"2018-12-31":30.014289,"2019-12-31":30.729299,"2020-12-31":29.957273,"2021-12-31":30.742832,"2022-12-31":25.237273,"2023-12-31":22.003628,"2024-12-31":20.918612,"2025-12-31":13.087875},"common_margin":{"2009-12-31":-69537.931034,"2012-12-31":-1150.529181,"2013-12-31":-444.250266,"2014-12-31":-118.198938,"2015-12-31":-12.743109,"2016-12-31":10.009715,"2017-12-31":81.106274,"2018-12-31":30.014289,"2019-12-31":30.729299,"2020-12-31":29.957273,"2021-12-31":30.742832,"2022-12-31":25.204923,"2023-12-31":21.870122,"2024-12-31":20.699959,"2025-12-31":12.893367},"tax_rate_pct":{"2015-12-31":null,"2016-12-31":0,"2017-12-31":-144.521456,"2018-12-31":18.168698,"2019-12-31":19.279886,"2020-12-31":19.445753,"2021-12-31":9.99472,"2022-12-31":12.71441,"2023-12-31":14.786002,"2024-12-31":12.560297,"2025-12-31":-49.936055},"total_debt":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":45000000,"2013-12-31":35065000,"2014-12-31":33900000,"2015-12-31":27528000,"2016-12-31":14664000,"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":{"2012-12-31":2650000,"2013-12-31":5743000,"2014-12-31":9424000,"2015-12-31":14965000,"2016-12-31":14664000,"2017-12-31":0},"lt_debt":{"2012-12-31":29030000,"2013-12-31":29322000,"2014-12-31":24463000,"2015-12-31":12528000,"2016-12-31":0},"debt_ebitda":{"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":1.428404,"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":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":-3.591662,"2017-12-31":-1.675648,"2018-12-31":-2.304195,"2019-12-31":-2.457167,"2020-12-31":-3.423493,"2021-12-31":-1.78046,"2022-12-31":-3.790154,"2023-12-31":-3.399256,"2024-12-31":-2.782905,"2025-12-31":-8.099769},"debt_ebit":{"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":1.440613,"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":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":-3.62236,"2017-12-31":-1.679009,"2018-12-31":-2.310271,"2019-12-31":-2.472645,"2020-12-31":-3.437513,"2021-12-31":-1.795794,"2022-12-31":-3.832519,"2023-12-31":-3.432272,"2024-12-31":-2.79906,"2025-12-31":-8.307521},"ebitda_int":{"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":5.034821},"ebitda_capex_int":{"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":4.939676},"ebit_int":{"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":4.992153},"int_exp":{"2011-12-31":25000,"2012-12-31":1776000,"2013-12-31":4515000,"2014-12-31":3764000,"2015-12-31":2965000,"2016-12-31":2039000},"equity_assets":{"2010-12-31":84.623964,"2011-12-31":87.382321,"2012-12-31":62.296553,"2013-12-31":33.319594,"2014-12-31":-9.783425,"2015-12-31":35.616227,"2016-12-31":60.18501,"2017-12-31":86.592272,"2018-12-31":88.510526,"2019-12-31":90.024545,"2020-12-31":91.535705,"2021-12-31":88.684526,"2022-12-31":86.015803,"2023-12-31":81.527134,"2024-12-31":80.850226,"2025-12-31":77.428342},"ltd_equity":{"2012-12-31":46.991599,"2013-12-31":139.51563,"2014-12-31":null,"2015-12-31":67.726241,"2016-12-31":0},"ltd_capital":{"2012-12-31":27.187503,"2013-12-31":52.284155,"2014-12-31":80.175013,"2015-12-31":27.219398,"2016-12-31":0},"ltd_assets":{"2012-12-31":29.274146,"2013-12-31":46.486041,"2014-12-31":70.641063,"2015-12-31":24.121532,"2016-12-31":0},"debt_equity":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":72.842644,"2013-12-31":166.841129,"2014-12-31":null,"2015-12-31":148.816088,"2016-12-31":35.438266,"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":0,"2011-12-31":0,"2012-12-31":42.143907,"2013-12-31":62.524518,"2014-12-31":111.103828,"2015-12-31":59.809673,"2016-12-31":26.165623,"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,"2011-12-31":0,"2012-12-31":45.378456,"2013-12-31":55.590786,"2014-12-31":97.892001,"2015-12-31":53.002676,"2016-12-31":21.328524,"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":-1.156938,"2011-12-31":-1.138708,"2012-12-31":-0.777506,"2013-12-31":-0.942665,"2014-12-31":null,"2015-12-31":-0.697751,"2016-12-31":-0.89108,"2017-12-31":-0.464706,"2018-12-31":-0.749451,"2019-12-31":-0.743468,"2020-12-31":-0.842087,"2021-12-31":-0.594815,"2022-12-31":-0.860175,"2023-12-31":-0.726697,"2024-12-31":-0.564067,"2025-12-31":-0.574482},"net_debt_capital":{"2010-12-31":-115.693843,"2011-12-31":-113.870773,"2012-12-31":-44.98347,"2013-12-31":-35.326843,"2014-12-31":31.633456,"2015-12-31":-28.042845,"2016-12-31":-65.792338,"2017-12-31":-46.470613,"2018-12-31":-74.945085,"2019-12-31":-74.346816,"2020-12-31":-84.208676,"2021-12-31":-59.481488,"2022-12-31":-86.017511,"2023-12-31":-72.669699,"2024-12-31":-56.40674,"2025-12-31":-57.448152},"ebitda":{"2009-12-31":-20240000,"2010-12-31":-27431000,"2011-12-31":-32329000,"2012-12-31":-36245000,"2013-12-31":-41422000,"2014-12-31":-27478000,"2015-12-31":-3288000,"2016-12-31":10266000,"2017-12-31":52961000,"2018-12-31":89732000,"2019-12-31":112309000,"2020-12-31":128727000,"2021-12-31":125549000,"2022-12-31":113893000,"2023-12-31":108324000,"2024-12-31":137746000,"2025-12-31":45946000},"ebitda_capex":{"2011-12-31":-32354000,"2012-12-31":-36396000,"2013-12-31":-41549000,"2014-12-31":-27652000,"2015-12-31":-3305000,"2016-12-31":10072000,"2017-12-31":52542000,"2018-12-31":89434000,"2019-12-31":111221000,"2020-12-31":127489000,"2021-12-31":125080000,"2022-12-31":113480000,"2023-12-31":108185000,"2024-12-31":135574000,"2025-12-31":45735000},"ebit":{"2009-12-31":-20250000,"2010-12-31":-27437000,"2011-12-31":-32332000,"2012-12-31":-36272000,"2013-12-31":-41496000,"2014-12-31":-27619000,"2015-12-31":-3443000,"2016-12-31":10179000,"2017-12-31":52855000,"2018-12-31":89496000,"2019-12-31":111606000,"2020-12-31":128202000,"2021-12-31":124477000,"2022-12-31":112634000,"2023-12-31":107282000,"2024-12-31":136951000,"2025-12-31":44797000},"cash_ratio":{"2010-12-31":6.367358,"2011-12-31":7.885993,"2012-12-31":11.129561,"2013-12-31":4.308133,"2014-12-31":1.78886,"2015-12-31":1.936913,"2016-12-31":1.882662,"2017-12-31":3.001251,"2018-12-31":5.812273,"2019-12-31":7.104915,"2020-12-31":9.278983,"2021-12-31":4.701941,"2022-12-31":5.954836,"2023-12-31":3.523477,"2024-12-31":2.723065,"2025-12-31":2.240732},"current_ratio":{"2010-12-31":6.475648,"2011-12-31":7.913848,"2012-12-31":11.372413,"2013-12-31":4.57772,"2014-12-31":2.230173,"2015-12-31":2.346235,"2016-12-31":2.399686,"2017-12-31":4.199838,"2018-12-31":6.657296,"2019-12-31":7.913236,"2020-12-31":10.074978,"2021-12-31":5.604909,"2022-12-31":6.887103,"2023-12-31":4.388651,"2024-12-31":3.350088,"2025-12-31":2.922985},"quick_ratio":{"2012-12-31":11.196196,"2013-12-31":4.420239,"2014-12-31":2.034821,"2015-12-31":2.234911,"2016-12-31":2.242858,"2017-12-31":3.518685,"2018-12-31":6.306693,"2019-12-31":7.617981,"2020-12-31":9.830589,"2021-12-31":5.283019,"2022-12-31":6.383261,"2023-12-31":3.91698,"2024-12-31":3.106491,"2025-12-31":2.600704},"cfo_avg_cl":{"2011-12-31":-6.167004,"2012-12-31":-5.382144,"2013-12-31":-3.513106,"2014-12-31":-2.082379,"2015-12-31":0.181813,"2016-12-31":0.762321,"2017-12-31":2.14021,"2018-12-31":3.551165,"2019-12-31":3.658371,"2020-12-31":3.520473,"2021-12-31":3.533267,"2022-12-31":2.004849,"2023-12-31":1.431456,"2024-12-31":1.615041,"2025-12-31":0.925483},"cfo_liab":{"2011-12-31":-5.451651,"2012-12-31":-0.963385,"2013-12-31":-0.881075,"2014-12-31":-0.72008,"2015-12-31":0.093603,"2016-12-31":0.671842,"2017-12-31":2.060773,"2018-12-31":3.229783,"2019-12-31":3.309434,"2020-12-31":3.14033,"2021-12-31":3.501397,"2022-12-31":1.474763,"2023-12-31":1.103378,"2024-12-31":1.230505,"2025-12-31":0.751914},"cfo_capex":{"2011-12-31":-1096,"2012-12-31":-238.543046,"2013-12-31":-291.795276,"2014-12-31":-157.333333,"2015-12-31":184.117647,"2016-12-31":94.798969,"2017-12-31":145.429594,"2018-12-31":388.137584,"2019-12-31":125.107537,"2020-12-31":122.754443,"2021-12-31":357.978678,"2022-12-31":291.338983,"2023-12-31":911.374101,"2024-12-31":91.191068,"2025-12-31":672.966825},"wc":{"2010-12-31":21136000,"2011-12-31":34749000,"2012-12-31":86703000,"2013-12-31":45573000,"2014-12-31":16675000,"2015-12-31":28104000,"2016-12-31":38315000,"2017-12-31":94616000,"2018-12-31":201247000,"2019-12-31":268517000,"2020-12-31":431007000,"2021-12-31":218922000,"2022-12-31":426762000,"2023-12-31":354131000,"2024-12-31":330829000,"2025-12-31":319379000},"wc_assets":{"2010-12-31":84.193754,"2011-12-31":87.236713,"2012-12-31":87.432184,"2013-12-31":72.24979,"2014-12-31":48.151891,"2015-12-31":54.111712,"2016-12-31":55.728477,"2017-12-31":42.902551,"2018-12-31":64.565568,"2019-12-31":65.124711,"2020-12-31":75.386327,"2021-12-31":51.662277,"2022-12-31":73.147078,"2023-12-31":56.97849,"2024-12-31":39.358494,"2025-12-31":38.173504},"cash_assets":{"2010-12-31":97.904716,"2011-12-31":99.502925,"2012-12-31":93.814412,"2013-12-31":87.000016,"2014-12-31":70.020214,"2015-12-31":77.853938,"2016-12-31":74.958184,"2017-12-31":40.23996,"2018-12-31":66.334289,"2019-12-31":66.930383,"2020-12-31":77.081005,"2021-12-31":52.750876,"2022-12-31":73.988653,"2023-12-31":59.245523,"2024-12-31":45.604977,"2025-12-31":44.481152},"cash_debt":{"2012-12-31":2.067378,"2013-12-31":1.565008,"2014-12-31":0.71528,"2015-12-31":1.468868,"2016-12-31":3.514457},"fcf_debt":{"2012-12-31":-0.8038,"2013-12-31":-1.060459,"2014-12-31":-0.812684,"2015-12-31":0.113085,"2016-12-31":1.24093},"liab_equity":{"2010-12-31":0.181698,"2011-12-31":0.144396,"2012-12-31":0.605225,"2013-12-31":2.001237,"2014-12-31":null,"2015-12-31":1.807709,"2016-12-31":0.661543,"2017-12-31":0.154837,"2018-12-31":0.129809,"2019-12-31":0.110808,"2020-12-31":0.09247,"2021-12-31":0.127592,"2022-12-31":0.162577,"2023-12-31":0.226585,"2024-12-31":0.236855,"2025-12-31":0.291517},"altman_z":{"2012-12-31":-1.283469,"2013-12-31":-3.204595,"2014-12-31":-9.521186,"2015-12-31":2.28965,"2016-12-31":13.713291,"2017-12-31":42.841237,"2018-12-31":27.092324,"2019-12-31":22.875046,"2020-12-31":40.32782,"2021-12-31":29.344589,"2022-12-31":19.021097,"2023-12-31":20.487996,"2024-12-31":22.46215,"2025-12-31":14.337711},"ar_turnover":{"2013-12-31":10.435264,"2014-12-31":11.151197,"2015-12-31":10.525589,"2016-12-31":10.113923,"2017-12-31":12.655087,"2018-12-31":15.278947,"2019-12-31":16.338949,"2020-12-31":15.343797,"2021-12-31":13.599316,"2022-12-31":13.696125,"2023-12-31":13.365891,"2024-12-31":14.196574,"2025-12-31":13.385964},"dso":{"2013-12-31":34.977551,"2014-12-31":32.731912,"2015-12-31":34.677395,"2016-12-31":36.088864,"2017-12-31":28.842156,"2018-12-31":23.889081,"2019-12-31":22.339259,"2020-12-31":23.788114,"2021-12-31":26.839585,"2022-12-31":26.649874,"2023-12-31":27.308318,"2024-12-31":25.710428,"2025-12-31":27.267368},"inv_turnover":{"2013-12-31":0.146742,"2014-12-31":0.765957,"2015-12-31":0.942195,"2016-12-31":1.026178,"2017-12-31":1.029399,"2018-12-31":1.120541,"2019-12-31":1.083891,"2020-12-31":1.080317,"2021-12-31":1.067084,"2022-12-31":0.97132,"2023-12-31":0.937238,"2024-12-31":1.080528,"2025-12-31":1.026661},"dio":{"2013-12-31":2487.36014,"2014-12-31":476.527778,"2015-12-31":387.393461,"2016-12-31":355.688776,"2017-12-31":354.57583,"2018-12-31":325.735379,"2019-12-31":336.749637,"2020-12-31":337.863669,"2021-12-31":342.053588,"2022-12-31":375.777159,"2023-12-31":389.442216,"2024-12-31":337.797739,"2025-12-31":355.521307},"ap_turnover":{"2012-12-31":0.024545,"2013-12-31":0.046241,"2014-12-31":0.413405,"2015-12-31":0.847711,"2016-12-31":1.138589,"2017-12-31":0.65397,"2018-12-31":0.619175,"2019-12-31":0.696577,"2020-12-31":0.617102,"2021-12-31":0.604856,"2022-12-31":0.570324,"2023-12-31":0.441305,"2024-12-31":0.664104,"2025-12-31":0.464959},"dpo":{"2012-12-31":14870.741758,"2013-12-31":7893.444056,"2014-12-31":882.910998,"2015-12-31":430.571271,"2016-12-31":320.572157,"2017-12-31":558.129572,"2018-12-31":589.494247,"2019-12-31":523.991188,"2020-12-31":591.473934,"2021-12-31":603.449157,"2022-12-31":639.987001,"2023-12-31":827.093041,"2024-12-31":549.613123,"2025-12-31":785.015797},"ccc":{"2013-12-31":-5371.106365,"2014-12-31":-373.651308,"2015-12-31":-8.500415,"2016-12-31":71.205482,"2017-12-31":-174.711587,"2018-12-31":-239.869787,"2019-12-31":-164.902293,"2020-12-31":-229.822151,"2021-12-31":-234.555984,"2022-12-31":-237.559968,"2023-12-31":-410.342507,"2024-12-31":-186.104955,"2025-12-31":-402.227122},"inv_to_cash":{"2013-12-31":2522.337691,"2014-12-31":509.25969,"2015-12-31":422.070856,"2016-12-31":391.777639,"2017-12-31":383.417986,"2018-12-31":349.62446,"2019-12-31":359.088895,"2020-12-31":361.651783,"2021-12-31":368.893173,"2022-12-31":402.427033,"2023-12-31":416.750534,"2024-12-31":363.508168,"2025-12-31":382.788675},"inventories":{"2012-12-31":853000,"2013-12-31":1096000,"2014-12-31":1207000,"2015-12-31":1682000,"2016-12-31":2329000,"2017-12-31":4576000,"2018-12-31":4732000,"2019-12-31":5424000,"2020-12-31":4910000,"2021-12-31":4988000,"2022-12-31":6100000,"2023-12-31":7730000,"2024-12-31":12412000,"2025-12-31":12868000},"asset_turnover":{"2012-12-31":0.047583,"2013-12-31":0.127673,"2014-12-31":0.543482,"2015-12-31":1.161782,"2016-12-31":1.347601,"2017-12-31":1.100633,"2018-12-31":0.944128,"2019-12-31":0.846639,"2020-12-31":0.719225,"2021-12-31":0.735274,"2022-12-31":0.797982,"2023-12-31":0.800658,"2024-12-31":0.923403,"2025-12-31":0.907948},"mcap":{"2012-12-31":144730300,"2013-12-31":310530390,"2014-12-31":308240800,"2015-12-31":546017160,"2016-12-31":818274600,"2017-12-31":2071789020,"2018-12-31":1497703620,"2019-12-31":1407807210,"2020-12-31":3053787600,"2021-12-31":2097612000,"2022-12-31":2190128850,"2023-12-31":3358594400,"2024-12-31":5296644070,"2025-12-31":3687616800},"ev_cash":{"2010-12-31":24578000,"2011-12-31":39635000,"2012-12-31":93032000,"2013-12-31":54877000,"2014-12-31":24248000,"2015-12-31":40435000,"2016-12-31":51536000,"2017-12-31":88744000,"2018-12-31":206760000,"2019-12-31":275962000,"2020-12-31":440696000,"2021-12-31":223535000,"2022-12-31":431672000,"2023-12-31":368221000,"2024-12-31":383334000,"2025-12-31":372152000},"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":0,"2011-12-31":0,"2012-12-31":45000000,"2013-12-31":35065000,"2014-12-31":33900000,"2015-12-31":27528000,"2016-12-31":14664000,"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":{"2012-12-31":96698300,"2013-12-31":290718390,"2014-12-31":317892800,"2015-12-31":533110160,"2016-12-31":781402600,"2017-12-31":1983045020,"2018-12-31":1290943620,"2019-12-31":1131845210,"2020-12-31":2613091600,"2021-12-31":1874077000,"2022-12-31":1758456850,"2023-12-31":2990373400,"2024-12-31":4913310070,"2025-12-31":3315464800},"capital":{"2010-12-31":21244000,"2011-12-31":34807000,"2012-12-31":106777000,"2013-12-31":56082000,"2014-12-31":30512000,"2015-12-31":46026000,"2016-12-31":56043000,"2017-12-31":190968000,"2018-12-31":275882000,"2019-12-31":371182000,"2020-12-31":523338000,"2021-12-31":375806000,"2022-12-31":501842000,"2023-12-31":506705000,"2024-12-31":679589000,"2025-12-31":647805000},"debt_capital_ev":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":42.143907,"2013-12-31":62.524518,"2014-12-31":111.103828,"2015-12-31":59.809673,"2016-12-31":26.165623,"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":{"2012-12-31":0.465365,"2013-12-31":0.120615,"2014-12-31":0.10664,"2015-12-31":0.051637,"2016-12-31":0.018766,"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":{"2012-12-31":29.24049,"2013-12-31":28.069749,"2014-12-31":11.972913,"2015-12-31":10.601562,"2016-12-31":9.608866,"2017-12-31":12.456235,"2018-12-31":5.138145,"2019-12-31":3.692975,"2020-12-31":7.384243,"2021-12-31":5.120737,"2022-12-31":4.375816,"2023-12-31":6.199271,"2024-12-31":7.278547,"2025-12-31":4.354392},"ev_ebitda":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":76.115585,"2017-12-31":37.443497,"2018-12-31":14.386658,"2019-12-31":10.077956,"2020-12-31":20.299483,"2021-12-31":14.927056,"2022-12-31":15.439552,"2023-12-31":27.605825,"2024-12-31":35.669348,"2025-12-31":72.160031},"ev_ebit":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":76.766146,"2017-12-31":37.518589,"2018-12-31":14.424596,"2019-12-31":10.141437,"2020-12-31":20.382612,"2021-12-31":15.055609,"2022-12-31":15.612132,"2023-12-31":27.873953,"2024-12-31":35.876409,"2025-12-31":74.010867},"ev_cfo":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":170.322735,"2016-12-31":42.488315,"2017-12-31":32.543612,"2018-12-31":11.161057,"2019-12-31":8.315238,"2020-12-31":17.194786,"2021-12-31":11.162396,"2022-12-31":14.61447,"2023-12-31":23.60554,"2024-12-31":24.806303,"2025-12-31":23.349001},"ev_fcf":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":171.252862,"2016-12-31":42.941287,"2017-12-31":32.768937,"2018-12-31":11.189886,"2019-12-31":8.382238,"2020-12-31":17.336011,"2021-12-31":11.193665,"2022-12-31":14.664806,"2023-12-31":23.631469,"2024-12-31":25.081345,"2025-12-31":23.383749},"mcap_dil":{"2014-12-31":306973120,"2015-12-31":532277340,"2016-12-31":843169140,"2017-12-31":2248740900,"2018-12-31":1649477760,"2019-12-31":1506336140,"2020-12-31":3248915040,"2021-12-31":2494067400,"2022-12-31":2355269460,"2023-12-31":3629380160,"2024-12-31":5718257200,"2025-12-31":4175547600},"ev_dil":{"2014-12-31":316625120,"2015-12-31":519370340,"2016-12-31":806297140,"2017-12-31":2159996900,"2018-12-31":1442717760,"2019-12-31":1230374140,"2020-12-31":2808219040,"2021-12-31":2270532400,"2022-12-31":1923597460,"2023-12-31":3261159160,"2024-12-31":5334923200,"2025-12-31":3803395600},"ev_per_share":{"2012-12-31":0.968785,"2013-12-31":2.91158,"2014-12-31":3.135192,"2015-12-31":4.862281,"2016-12-31":6.93286,"2017-12-31":17.286409,"2018-12-31":11.222571,"2019-12-31":9.880883,"2020-12-31":22.384817,"2021-12-31":17.689985,"2022-12-31":16.306921,"2023-12-31":28.919041,"2024-12-31":46.743125,"2025-12-31":31.288006},"sales_base":{"2009-12-31":29000,"2012-12-31":3307000,"2013-12-31":10357000,"2014-12-31":26551000,"2015-12-31":50286000,"2016-12-31":81321000,"2017-12-31":159201000,"2018-12-31":251247000,"2019-12-31":306486000,"2020-12-31":353874000,"2021-12-31":365978000,"2022-12-31":401858000,"2023-12-31":482375000,"2024-12-31":675040000,"2025-12-31":761407000},"ebitda_base":{"2009-12-31":-20240000,"2010-12-31":-27431000,"2011-12-31":-32329000,"2012-12-31":-36245000,"2013-12-31":-41422000,"2014-12-31":-27478000,"2015-12-31":-3288000,"2016-12-31":10266000,"2017-12-31":52961000,"2018-12-31":89732000,"2019-12-31":112309000,"2020-12-31":128727000,"2021-12-31":125549000,"2022-12-31":113893000,"2023-12-31":108324000,"2024-12-31":137746000,"2025-12-31":45946000},"ebit_base":{"2009-12-31":-20250000,"2010-12-31":-27437000,"2011-12-31":-32332000,"2012-12-31":-36272000,"2013-12-31":-41496000,"2014-12-31":-27619000,"2015-12-31":-3443000,"2016-12-31":10179000,"2017-12-31":52855000,"2018-12-31":89496000,"2019-12-31":111606000,"2020-12-31":128202000,"2021-12-31":124477000,"2022-12-31":112634000,"2023-12-31":107282000,"2024-12-31":136951000,"2025-12-31":44797000},"cfo_base":{"2011-12-31":-27400000,"2012-12-31":-36020000,"2013-12-31":-37058000,"2014-12-31":-27376000,"2015-12-31":3130000,"2016-12-31":18391000,"2017-12-31":60935000,"2018-12-31":115665000,"2019-12-31":136117000,"2020-12-31":151970000,"2021-12-31":167892000,"2022-12-31":120323000,"2023-12-31":126681000,"2024-12-31":198067000,"2025-12-31":141996000},"fcf_base":{"2011-12-31":-27425000,"2012-12-31":-36171000,"2013-12-31":-37185000,"2014-12-31":-27550000,"2015-12-31":3113000,"2016-12-31":18197000,"2017-12-31":60516000,"2018-12-31":115367000,"2019-12-31":135029000,"2020-12-31":150732000,"2021-12-31":167423000,"2022-12-31":119910000,"2023-12-31":126542000,"2024-12-31":195895000,"2025-12-31":141785000},"pe":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":103.714286,"2017-12-31":17.365385,"2018-12-31":21.7,"2019-12-31":15.961039,"2020-12-31":30.776471,"2021-12-31":22.247191,"2022-12-31":23.344828,"2023-12-31":34.553191,"2024-12-31":40.96748,"2025-12-31":42.439024},"pe_avg":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":81.799451,"2017-12-31":12.721709,"2018-12-31":26.249038,"2019-12-31":16.108142,"2020-12-31":18.829079,"2021-12-31":25.250648,"2022-12-31":27.308355,"2023-12-31":27.953073,"2024-12-31":28.373274,"2025-12-31":86.854732},"pe_high":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":138.857143,"2017-12-31":19.586538,"2018-12-31":41.833333,"2019-12-31":21.350649,"2020-12-31":31.988235,"2021-12-31":33.044944,"2022-12-31":32.988506,"2023-12-31":35.606383,"2024-12-31":49.471545,"2025-12-31":139.292683},"pe_low":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":48.428571,"2017-12-31":7.115385,"2018-12-31":19.383333,"2019-12-31":12.701299,"2020-12-31":12.070588,"2021-12-31":20.224719,"2022-12-31":19.758621,"2023-12-31":20.425532,"2024-12-31":17.154472,"2025-12-31":42.439024},"pb":{"2012-12-31":2.342786,"2013-12-31":14.775201,"2014-12-31":null,"2015-12-31":29.517632,"2016-12-31":19.775118,"2017-12-31":10.848881,"2018-12-31":5.428783,"2019-12-31":3.792768,"2020-12-31":5.835211,"2021-12-31":5.581635,"2022-12-31":4.36418,"2023-12-31":6.628303,"2024-12-31":7.793893,"2025-12-31":5.69248},"pb_avg":{"2012-12-31":5.175258,"2013-12-31":8.98645,"2014-12-31":null,"2015-12-31":28.665452,"2016-12-31":15.596634,"2017-12-31":7.947782,"2018-12-31":6.566836,"2019-12-31":3.827724,"2020-12-31":3.569988,"2021-12-31":6.335178,"2022-12-31":5.105139,"2023-12-31":5.362209,"2024-12-31":5.397898,"2025-12-31":11.650098},"pb_high":{"2012-12-31":7.254558,"2013-12-31":14.775201,"2014-12-31":null,"2015-12-31":40.720107,"2016-12-31":26.475778,"2017-12-31":12.236528,"2018-12-31":10.465627,"2019-12-31":5.073483,"2020-12-31":6.064961,"2021-12-31":8.290702,"2022-12-31":6.16701,"2023-12-31":6.830336,"2024-12-31":9.411756,"2025-12-31":18.683765},"pb_low":{"2012-12-31":2.116586,"2013-12-31":7.173811,"2014-12-31":null,"2015-12-31":17.12971,"2016-12-31":9.233836,"2017-12-31":4.445278,"2018-12-31":4.849213,"2019-12-31":3.018167,"2020-12-31":2.28858,"2021-12-31":5.074214,"2022-12-31":3.693759,"2023-12-31":3.918209,"2024-12-31":3.263567,"2025-12-31":5.69248},"ptb":{"2012-12-31":2.342786,"2013-12-31":14.775201,"2014-12-31":null,"2015-12-31":29.517632,"2016-12-31":19.775118,"2017-12-31":10.848881,"2018-12-31":5.428783,"2019-12-31":3.792768,"2020-12-31":5.835211,"2021-12-31":5.581635,"2022-12-31":4.36418,"2023-12-31":6.628303,"2024-12-31":7.793893,"2025-12-31":5.69248},"ptb_avg":{"2012-12-31":5.175258,"2013-12-31":8.98645,"2014-12-31":null,"2015-12-31":28.665452,"2016-12-31":15.596634,"2017-12-31":7.947782,"2018-12-31":6.566836,"2019-12-31":3.827724,"2020-12-31":3.569988,"2021-12-31":6.335178,"2022-12-31":5.105139,"2023-12-31":5.362209,"2024-12-31":5.397898,"2025-12-31":11.650098},"ptb_high":{"2012-12-31":7.254558,"2013-12-31":14.775201,"2014-12-31":null,"2015-12-31":40.720107,"2016-12-31":26.475778,"2017-12-31":12.236528,"2018-12-31":10.465627,"2019-12-31":5.073483,"2020-12-31":6.064961,"2021-12-31":8.290702,"2022-12-31":6.16701,"2023-12-31":6.830336,"2024-12-31":9.411756,"2025-12-31":18.683765},"ptb_low":{"2012-12-31":2.116586,"2013-12-31":7.173811,"2014-12-31":null,"2015-12-31":17.12971,"2016-12-31":9.233836,"2017-12-31":4.445278,"2018-12-31":4.849213,"2019-12-31":3.018167,"2020-12-31":2.28858,"2021-12-31":5.074214,"2022-12-31":3.693759,"2023-12-31":3.918209,"2024-12-31":3.263567,"2025-12-31":5.69248},"ps":{"2012-12-31":43.764832,"2013-12-31":29.982658,"2014-12-31":11.609386,"2015-12-31":10.858234,"2016-12-31":10.062279,"2017-12-31":13.013668,"2018-12-31":5.961081,"2019-12-31":4.593382,"2020-12-31":8.62959,"2021-12-31":5.731525,"2022-12-31":5.450007,"2023-12-31":6.962621,"2024-12-31":7.846415,"2025-12-31":4.843161},"ps_avg":{"2012-12-31":96.677327,"2013-12-31":18.235804,"2014-12-31":11.542555,"2015-12-31":10.544755,"2016-12-31":7.936119,"2017-12-31":9.533684,"2018-12-31":7.21072,"2019-12-31":4.635716,"2020-12-31":5.279593,"2021-12-31":6.505303,"2022-12-31":6.375319,"2023-12-31":5.632668,"2024-12-31":5.434273,"2025-12-31":9.911902},"ps_high":{"2012-12-31":135.520067,"2013-12-31":29.982658,"2014-12-31":15.733773,"2015-12-31":14.97913,"2016-12-31":13.471812,"2017-12-31":14.678207,"2018-12-31":11.491791,"2019-12-31":6.144442,"2020-12-31":8.969364,"2021-12-31":8.513341,"2022-12-31":7.701388,"2023-12-31":7.174844,"2024-12-31":9.475181,"2025-12-31":15.896146},"ps_low":{"2012-12-31":39.539262,"2013-12-31":14.557496,"2014-12-31":7.026733,"2015-12-31":6.301264,"2016-12-31":4.698502,"2017-12-31":5.332289,"2018-12-31":5.324683,"2019-12-31":3.65527,"2020-12-31":3.384541,"2021-12-31":5.210477,"2022-12-31":4.612783,"2023-12-31":4.115835,"2024-12-31":3.28556,"2025-12-31":4.843161},"pcf":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":174.446377,"2016-12-31":44.493209,"2017-12-31":33.999984,"2018-12-31":12.948633,"2019-12-31":10.342626,"2020-12-31":20.094674,"2021-12-31":12.493817,"2022-12-31":18.20208,"2023-12-31":26.512219,"2024-12-31":26.741679,"2025-12-31":25.969864},"pcf_avg":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":169.410076,"2016-12-31":35.091791,"2017-12-31":24.908051,"2018-12-31":15.663095,"2019-12-31":10.437947,"2020-12-31":12.293944,"2021-12-31":14.180531,"2022-12-31":21.292462,"2023-12-31":21.448033,"2024-12-31":18.520763,"2025-12-31":53.149327},"pcf_high":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":240.65193,"2016-12-31":59.56942,"2017-12-31":38.348819,"2018-12-31":24.962418,"2019-12-31":13.83505,"2020-12-31":20.885863,"2021-12-31":18.557736,"2022-12-31":25.721304,"2023-12-31":27.320319,"2024-12-31":32.29274,"2025-12-31":85.23787},"pcf_low":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":101.234946,"2016-12-31":20.775754,"2017-12-31":13.931333,"2018-12-31":11.566252,"2019-12-31":8.23034,"2020-12-31":7.881168,"2021-12-31":11.358016,"2022-12-31":15.405896,"2023-12-31":15.672248,"2024-12-31":11.197647,"2025-12-31":25.969864},"pfcf":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":175.399023,"2016-12-31":44.967555,"2017-12-31":34.235393,"2018-12-31":12.98208,"2019-12-31":10.425962,"2020-12-31":20.259717,"2021-12-31":12.528816,"2022-12-31":18.264772,"2023-12-31":26.541341,"2024-12-31":27.038179,"2025-12-31":26.008511},"pfcf_avg":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":170.335219,"2016-12-31":35.465908,"2017-12-31":25.080509,"2018-12-31":15.703554,"2019-12-31":10.522051,"2020-12-31":12.394917,"2021-12-31":14.220255,"2022-12-31":21.365799,"2023-12-31":21.471593,"2024-12-31":18.726113,"2025-12-31":53.228422},"pfcf_high":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":241.966123,"2016-12-31":60.204495,"2017-12-31":38.614338,"2018-12-31":25.026898,"2019-12-31":13.946527,"2020-12-31":21.057404,"2021-12-31":18.609721,"2022-12-31":25.809895,"2023-12-31":27.350329,"2024-12-31":32.650788,"2025-12-31":85.364718},"pfcf_low":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":101.787787,"2016-12-31":20.997247,"2017-12-31":14.027791,"2018-12-31":11.596128,"2019-12-31":8.296656,"2020-12-31":7.945898,"2021-12-31":11.389833,"2022-12-31":15.458958,"2023-12-31":15.689463,"2024-12-31":11.321801,"2025-12-31":26.008511},"evs_avg":{"2012-12-31":82.152985,"2013-12-31":16.322895,"2014-12-31":11.906082,"2015-12-31":10.288083,"2016-12-31":7.482706,"2017-12-31":8.976251,"2018-12-31":6.387785,"2019-12-31":3.73531,"2020-12-31":4.034246,"2021-12-31":5.894515,"2022-12-31":5.301129,"2023-12-31":4.869318,"2024-12-31":4.866405,"2025-12-31":9.423133},"evs_high":{"2012-12-31":120.995724,"2013-12-31":28.069749,"2014-12-31":16.0973,"2015-12-31":14.722458,"2016-12-31":13.018399,"2017-12-31":14.120774,"2018-12-31":10.668856,"2019-12-31":5.244036,"2020-12-31":7.724017,"2021-12-31":7.902553,"2022-12-31":6.627198,"2023-12-31":6.411494,"2024-12-31":8.907312,"2025-12-31":15.407377},"evs_low":{"2012-12-31":25.01492,"2013-12-31":12.644587,"2014-12-31":7.39026,"2015-12-31":6.044593,"2016-12-31":4.245089,"2017-12-31":4.774856,"2018-12-31":4.501747,"2019-12-31":2.754864,"2020-12-31":2.139194,"2021-12-31":4.599689,"2022-12-31":3.538592,"2023-12-31":3.352485,"2024-12-31":2.717691,"2025-12-31":4.354392},"eve_avg":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":59.273439,"2017-12-31":26.982649,"2018-12-31":17.885614,"2019-12-31":10.193485,"2020-12-31":11.09025,"2021-12-31":17.182636,"2022-12-31":18.704406,"2023-12-31":21.683443,"2024-12-31":23.848373,"2025-12-31":156.158094},"eve_high":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":103.123826,"2017-12-31":42.447108,"2018-12-31":29.872488,"2019-12-31":14.310728,"2020-12-31":21.23353,"2021-12-31":23.036109,"2022-12-31":23.383285,"2023-12-31":28.550869,"2024-12-31":43.651301,"2025-12-31":255.327657},"eve_low":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":33.627011,"2017-12-31":14.353237,"2018-12-31":12.604762,"2019-12-31":7.517895,"2020-12-31":5.880702,"2021-12-31":13.408191,"2022-12-31":12.485505,"2023-12-31":14.928871,"2024-12-31":13.318356,"2025-12-31":72.160031},"evb_avg":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":59.78005,"2017-12-31":27.036763,"2018-12-31":17.932778,"2019-12-31":10.257693,"2020-12-31":11.135666,"2021-12-31":17.330613,"2022-12-31":18.91348,"2023-12-31":21.894048,"2024-12-31":23.986812,"2025-12-31":160.163399},"evb_high":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":104.005226,"2017-12-31":42.532235,"2018-12-31":29.951262,"2019-12-31":14.400871,"2020-12-31":21.320484,"2021-12-31":23.234496,"2022-12-31":23.644659,"2023-12-31":28.828176,"2024-12-31":43.904696,"2025-12-31":261.876566},"evb_low":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":33.914422,"2017-12-31":14.382023,"2018-12-31":12.638001,"2019-12-31":7.565249,"2020-12-31":5.904784,"2021-12-31":13.523663,"2022-12-31":12.625066,"2023-12-31":15.073871,"2024-12-31":13.395669,"2025-12-31":74.010867},"earnings_yield":{"2009-12-31":-13.669065,"2010-12-31":-9.84456,"2011-12-31":-11.403509,"2012-12-31":-28.275862,"2013-12-31":-14.790997,"2014-12-31":-10.197368,"2015-12-31":-1.204819,"2016-12-31":0.964187,"2017-12-31":5.758583,"2018-12-31":4.608295,"2019-12-31":6.265256,"2020-12-31":3.249235,"2021-12-31":4.494949,"2022-12-31":4.283604,"2023-12-31":2.894089,"2024-12-31":2.440961,"2025-12-31":2.356322},"fcf_yield":{"2012-12-31":-24.992002,"2013-12-31":-11.974673,"2014-12-31":-8.937817,"2015-12-31":0.570129,"2016-12-31":2.223826,"2017-12-31":2.920954,"2018-12-31":7.702926,"2019-12-31":9.591441,"2020-12-31":4.935903,"2021-12-31":7.9816,"2022-12-31":5.47502,"2023-12-31":3.767707,"2024-12-31":3.698474,"2025-12-31":3.844895},"peg":{"2011-12-31":null,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":-0.478681,"2017-12-31":0.012532,"2018-12-31":-0.512909,"2019-12-31":0.563331,"2020-12-31":2.962235,"2021-12-31":4.727528,"2022-12-31":-10.388448,"2023-12-31":4.294468,"2024-12-31":1.327911,"2025-12-31":-1.273171},"price":{"2009-12-31":2.78,"2010-12-31":3.86,"2011-12-31":3.42,"2012-12-31":1.45,"2013-12-31":3.11,"2014-12-31":3.04,"2015-12-31":4.98,"2016-12-31":7.26,"2017-12-31":18.06,"2018-12-31":13.02,"2019-12-31":12.29,"2020-12-31":26.16,"2021-12-31":19.8,"2022-12-31":20.31,"2023-12-31":32.48,"2024-12-31":50.39,"2025-12-31":34.8},"price_avg":{"2009-12-31":1.326038,"2010-12-31":3.260577,"2011-12-31":3.717692,"2012-12-31":3.203077,"2013-12-31":1.891538,"2014-12-31":3.0225,"2015-12-31":4.836226,"2016-12-31":5.725962,"2017-12-31":13.230577,"2018-12-31":15.749423,"2019-12-31":12.403269,"2020-12-31":16.004717,"2021-12-31":22.473077,"2022-12-31":23.758269,"2023-12-31":26.275889,"2024-12-31":34.899127,"2025-12-31":71.22088},"price_high":{"2009-12-31":2.78,"2010-12-31":4.46,"2011-12-31":4.99,"2012-12-31":4.49,"2013-12-31":3.11,"2014-12-31":4.12,"2015-12-31":6.87,"2016-12-31":9.72,"2017-12-31":20.37,"2018-12-31":25.1,"2019-12-31":16.44,"2020-12-31":27.19,"2021-12-31":29.41,"2022-12-31":28.7,"2023-12-31":33.47,"2024-12-31":60.85,"2025-12-31":114.22},"price_low":{"2009-12-31":0.78,"2010-12-31":2.56,"2011-12-31":2.6,"2012-12-31":1.31,"2013-12-31":1.51,"2014-12-31":1.84,"2015-12-31":2.89,"2016-12-31":3.39,"2017-12-31":7.4,"2018-12-31":11.63,"2019-12-31":9.78,"2020-12-31":10.26,"2021-12-31":18,"2022-12-31":17.19,"2023-12-31":19.2,"2024-12-31":21.1,"2025-12-31":34.8},"ev_avg":{"2012-12-31":271679920,"2013-12-31":169056223.846154,"2014-12-31":316118387.5,"2015-12-31":517346536.603774,"2016-12-31":608501125,"2017-12-31":1429028092.884615,"2018-12-31":1604911885.961539,"2019-12-31":1144820087.115385,"2020-12-31":1427614636.792453,"2021-12-31":2157262769.230769,"2022-12-31":2130300962.5,"2023-12-31":2348837290.555556,"2024-12-31":3285017934.68254,"2025-12-31":7174839770.080001},"shares_out":{"2012-12-31":99814000,"2013-12-31":99849000,"2014-12-31":101395000,"2015-12-31":109642000,"2016-12-31":112710000,"2017-12-31":114717000,"2018-12-31":115031000,"2019-12-31":114549000,"2020-12-31":116735000,"2021-12-31":105940000,"2022-12-31":107835000,"2023-12-31":103405000,"2024-12-31":105113000,"2025-12-31":105966000},"shares_dil":{"2014-12-31":100978000,"2015-12-31":106883000,"2016-12-31":116139000,"2017-12-31":124515000,"2018-12-31":126688000,"2019-12-31":122566000,"2020-12-31":124194000,"2021-12-31":125963000,"2022-12-31":115966000,"2023-12-31":111742000,"2024-12-31":113480000,"2025-12-31":119987000},"shares_basic":{"2014-12-31":100978000,"2015-12-31":106883000,"2016-12-31":110566000,"2017-12-31":113527000,"2018-12-31":115343000,"2019-12-31":114349000,"2020-12-31":115412000,"2021-12-31":115653000,"2022-12-31":106787000,"2023-12-31":103560000,"2024-12-31":103232000,"2025-12-31":103862000},"rev_ps":{"2014-12-31":0.262938,"2015-12-31":0.470477,"2016-12-31":0.700204,"2017-12-31":1.278569,"2018-12-31":1.983195,"2019-12-31":2.500579,"2020-12-31":2.849365,"2021-12-31":2.90544,"2022-12-31":3.465309,"2023-12-31":4.316864,"2024-12-31":5.948537,"2025-12-31":6.345746},"ebitda_ps":{"2014-12-31":-0.272119,"2015-12-31":-0.030763,"2016-12-31":0.088394,"2017-12-31":0.425338,"2018-12-31":0.708291,"2019-12-31":0.916314,"2020-12-31":1.036499,"2021-12-31":0.996713,"2022-12-31":0.982124,"2023-12-31":0.969412,"2024-12-31":1.213835,"2025-12-31":0.382925},"ebit_ps":{"2014-12-31":-0.273515,"2015-12-31":-0.032213,"2016-12-31":0.087645,"2017-12-31":0.424487,"2018-12-31":0.706428,"2019-12-31":0.910579,"2020-12-31":1.032272,"2021-12-31":0.988203,"2022-12-31":0.971267,"2023-12-31":0.960087,"2024-12-31":1.206829,"2025-12-31":0.373349},"eps_basic":{"2015-12-31":-0.06,"2016-12-31":0.07,"2017-12-31":1.14,"2018-12-31":0.65,"2019-12-31":0.82,"2020-12-31":0.92,"2021-12-31":0.97,"2022-12-31":0.95,"2023-12-31":1.02,"2024-12-31":1.35,"2025-12-31":0.95},"eps":{"2009-12-31":-0.38,"2010-12-31":-0.38,"2011-12-31":-0.39,"2012-12-31":-0.41,"2013-12-31":-0.46,"2014-12-31":-0.31,"2015-12-31":-0.06,"2016-12-31":0.07,"2017-12-31":1.04,"2018-12-31":0.6,"2019-12-31":0.77,"2020-12-31":0.85,"2021-12-31":0.89,"2022-12-31":0.87,"2023-12-31":0.94,"2024-12-31":1.23,"2025-12-31":0.82},"cfo_ps":{"2014-12-31":-0.271109,"2015-12-31":0.029284,"2016-12-31":0.158353,"2017-12-31":0.489379,"2018-12-31":0.912991,"2019-12-31":1.110561,"2020-12-31":1.22365,"2021-12-31":1.332868,"2022-12-31":1.037571,"2023-12-31":1.133692,"2024-12-31":1.745391,"2025-12-31":1.183428},"fcf_ps":{"2014-12-31":-0.272832,"2015-12-31":0.029125,"2016-12-31":0.156683,"2017-12-31":0.486014,"2018-12-31":0.910639,"2019-12-31":1.101684,"2020-12-31":1.213682,"2021-12-31":1.329144,"2022-12-31":1.03401,"2023-12-31":1.132448,"2024-12-31":1.726251,"2025-12-31":1.18167},"cash_ps":{"2012-12-31":0.932054,"2013-12-31":0.5496,"2014-12-31":0.239144,"2015-12-31":0.368791,"2016-12-31":0.457244,"2017-12-31":0.773591,"2018-12-31":1.797429,"2019-12-31":2.409117,"2020-12-31":3.775183,"2021-12-31":2.110015,"2022-12-31":4.003079,"2023-12-31":3.560959,"2024-12-31":3.646875,"2025-12-31":3.511994},"bvps":{"2012-12-31":0.618921,"2013-12-31":0.210488,"2014-12-31":-0.033414,"2015-12-31":0.168713,"2016-12-31":0.367128,"2017-12-31":1.664688,"2018-12-31":2.398327,"2019-12-31":3.240377,"2020-12-31":4.483128,"2021-12-31":3.547348,"2022-12-31":4.653795,"2023-12-31":4.900198,"2024-12-31":6.465318,"2025-12-31":6.113329},"tbvps":{"2012-12-31":0.618921,"2013-12-31":0.210488,"2014-12-31":-0.033414,"2015-12-31":0.168713,"2016-12-31":0.367128,"2017-12-31":1.664688,"2018-12-31":2.398327,"2019-12-31":3.240377,"2020-12-31":4.483128,"2021-12-31":3.547348,"2022-12-31":4.653795,"2023-12-31":4.900198,"2024-12-31":6.465318,"2025-12-31":6.113329},"buyback_ps":{"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.186734,"2019-12-31":0.252721,"2020-12-31":0.080076,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0.138033,"2025-12-31":1.441114},"fcf_margin":{"2012-12-31":-1093.770789,"2013-12-31":-359.032538,"2014-12-31":-103.76257,"2015-12-31":6.19059,"2016-12-31":22.376754,"2017-12-31":38.012324,"2018-12-31":45.917762,"2019-12-31":44.057151,"2020-12-31":42.594822,"2021-12-31":45.746739,"2022-12-31":29.838898,"2023-12-31":26.233117,"2024-12-31":29.019762,"2025-12-31":18.621447}},"ttm":{"roe":{"2012-06-30":-85.719883,"2012-09-30":-63.928129,"2012-12-31":-78.787377,"2013-03-31":-86.576616,"2013-06-30":-118.617523,"2013-09-30":-89.844177,"2013-12-31":-111.145735,"2014-03-31":-158.535131,"2014-06-30":-198.580654,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":-222.553078,"2015-09-30":-185.230263,"2015-12-31":-84.818001,"2016-03-31":-10.390371,"2016-06-30":7.077933,"2016-09-30":20.132367,"2016-12-31":27.189071,"2017-03-31":35.978093,"2017-06-30":52.757475,"2017-09-30":60.211486,"2017-12-31":111.145829,"2018-03-31":107.393687,"2018-06-30":95.423925,"2018-09-30":87.745159,"2018-12-31":32.30588,"2019-03-31":30.430235,"2019-06-30":28.884966,"2019-09-30":29.232171,"2019-12-31":29.110258,"2020-03-31":30.484837,"2020-06-30":30.359255,"2020-09-30":26.551108,"2020-12-31":23.702321,"2021-03-31":21.604253,"2021-06-30":19.993793,"2021-09-30":20.672312,"2021-12-31":25.02647,"2022-03-31":24.350624,"2022-06-30":23.361427,"2022-09-30":23.046331,"2022-12-31":23.079412,"2023-03-31":20.117026,"2023-06-30":21.817719,"2023-09-30":19.436111,"2023-12-31":20.916824,"2024-03-31":21.752326,"2024-06-30":24.551386,"2024-09-30":25.527526,"2024-12-31":23.554532,"2025-03-31":21.522496,"2025-06-30":21.424374,"2025-09-30":16.470285,"2025-12-31":14.790183,"2026-03-31":7.064707,"2026-06-30":8.080389},"roa":{"2012-06-30":-76.642799,"2012-09-30":-48.53097,"2012-12-31":-54.745718,"2013-03-31":-59.678847,"2013-06-30":-73.366299,"2013-09-30":-52.113195,"2013-12-31":-56.718626,"2014-03-31":-67.895752,"2014-06-30":-70.137092,"2014-09-30":-71.360982,"2014-12-31":-64.239,"2015-03-31":-44.100737,"2015-06-30":-35.94156,"2015-09-30":-26.332772,"2015-12-31":-14.810706,"2016-03-31":-3.158124,"2016-06-30":2.502068,"2016-09-30":8.089338,"2016-12-31":13.493017,"2017-03-31":19.566319,"2017-06-30":33.781343,"2017-09-30":40.770268,"2017-12-31":89.268208,"2018-03-31":89.341062,"2018-06-30":81.869893,"2018-09-30":73.939326,"2018-12-31":28.33732,"2019-03-31":27.069114,"2019-06-30":25.939333,"2019-09-30":26.038247,"2019-12-31":26.016635,"2020-03-31":27.679553,"2020-06-30":27.613484,"2020-09-30":24.279724,"2020-12-31":21.54601,"2021-03-31":19.9242,"2021-06-30":18.307554,"2021-09-30":19.017547,"2021-12-31":22.604414,"2022-03-31":21.919,"2022-06-30":21.173618,"2022-09-30":20.894754,"2022-12-31":20.138882,"2023-03-31":17.40378,"2023-06-30":18.534186,"2023-09-30":16.213584,"2023-12-31":17.617372,"2024-03-31":18.5311,"2024-06-30":20.333285,"2024-09-30":20.578997,"2024-12-31":19.316312,"2025-03-31":17.837446,"2025-06-30":17.629365,"2025-09-30":13.198878,"2025-12-31":11.88311,"2026-03-31":5.699509,"2026-06-30":6.528776},"roc":{"2012-06-30":-67.687753,"2012-09-30":-39.226003,"2012-12-31":-40.477568,"2013-03-31":-46.43941,"2013-06-30":-58.11289,"2013-09-30":-39.062449,"2013-12-31":-40.257941,"2014-03-31":-53.468472,"2014-06-30":-54.950063,"2014-09-30":-55.31736,"2014-12-31":-50.393815,"2015-03-31":-33.797657,"2015-06-30":-25.947595,"2015-09-30":-16.884802,"2015-12-31":-7.107502,"2016-03-31":2.103337,"2016-06-30":6.695711,"2016-09-30":11.580681,"2016-12-31":19.945331,"2017-03-31":27.042854,"2017-06-30":42.851975,"2017-09-30":52.884116,"2017-12-31":33.808575,"2018-03-31":39.719258,"2018-06-30":38.691589,"2018-09-30":39.42382,"2018-12-31":31.374421,"2019-03-31":29.272161,"2019-06-30":27.652551,"2019-09-30":27.94757,"2019-12-31":27.845311,"2020-03-31":29.262795,"2020-06-30":29.264158,"2020-09-30":25.67094,"2020-12-31":23.08996,"2021-03-31":21.180373,"2021-06-30":19.752641,"2021-09-30":20.541414,"2021-12-31":24.920563,"2022-03-31":24.288983,"2022-06-30":23.213112,"2022-09-30":22.728569,"2022-12-31":22.4038,"2023-03-31":18.841879,"2023-06-30":19.932666,"2023-09-30":17.119271,"2023-12-31":18.128909,"2024-03-31":18.929149,"2024-06-30":21.144387,"2024-09-30":22.212326,"2024-12-31":20.188848,"2025-03-31":17.729295,"2025-06-30":13.074374,"2025-09-30":8.152921,"2025-12-31":5.332197,"2026-03-31":-0.982962,"2026-06-30":0.754333},"roic":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":-642.702254,"2013-03-31":null,"2013-06-30":null,"2013-09-30":-2307.423538,"2013-12-31":-438.553043,"2014-03-31":-2140.123557,"2014-06-30":-946.117899,"2014-09-30":-621.166022,"2014-12-31":-584.255188,"2015-03-31":-473.496013,"2015-06-30":-202.78764,"2015-09-30":-97.637093,"2015-12-31":-45.887305,"2016-03-31":18.877381,"2016-06-30":50.382686,"2016-09-30":122.866879,"2016-12-31":201.604278,"2017-03-31":249.313343,"2017-06-30":474.184575,"2017-09-30":543.781033,"2017-12-31":78.244278,"2018-03-31":112.829155,"2018-06-30":137.974988,"2018-09-30":180.598037,"2018-12-31":85.482874,"2019-03-31":77.708851,"2019-06-30":83.160654,"2019-09-30":99.344326,"2019-12-31":109.635383,"2020-03-31":101.205739,"2020-06-30":151.870547,"2020-09-30":129.290737,"2020-12-31":116.12616,"2021-03-31":81.211358,"2021-06-30":95.934228,"2021-09-30":88.228151,"2021-12-31":95.384991,"2022-03-31":111.49008,"2022-06-30":99.588216,"2022-09-30":89.990308,"2022-12-31":88.394902,"2023-03-31":139.280369,"2023-06-30":131.865869,"2023-09-30":87.206379,"2023-12-31":87.627634,"2024-03-31":101.151482,"2024-06-30":118.618173,"2024-09-30":66.981162,"2024-12-31":55.090318,"2025-03-31":43.863158,"2025-06-30":38.660615,"2025-09-30":22.103307,"2025-12-31":12.375987,"2026-03-31":-1.96685,"2026-06-30":1.46422},"gross_margin":{"2013-03-31":97.790605,"2013-06-30":98.576159,"2013-09-30":98.661242,"2013-12-31":98.609636,"2014-03-31":97.7156,"2014-06-30":97.118495,"2014-09-30":96.836466,"2014-12-31":96.678091,"2015-03-31":96.868023,"2015-06-30":96.78252,"2015-09-30":97.169088,"2015-12-31":97.293481,"2016-03-31":97.400658,"2016-06-30":97.736397,"2016-09-30":97.432289,"2016-12-31":97.469288,"2017-03-31":97.52205,"2017-06-30":97.561963,"2017-09-30":97.719915,"2017-12-31":97.767602,"2018-03-31":97.84319,"2018-06-30":97.934856,"2018-09-30":97.983559,"2018-12-31":97.924353,"2019-03-31":97.956404,"2019-06-30":97.949039,"2019-09-30":98.021526,"2019-12-31":98.204159,"2020-03-31":98.166042,"2020-06-30":98.291915,"2020-09-30":98.381053,"2020-12-31":98.422602,"2021-03-31":98.537922,"2021-06-30":98.507084,"2021-09-30":98.531841,"2021-12-31":98.557017,"2022-03-31":98.615834,"2022-06-30":98.674836,"2022-09-30":98.677394,"2022-12-31":98.659974,"2023-03-31":98.665858,"2023-06-30":98.650249,"2023-09-30":98.647856,"2023-12-31":98.656439,"2024-03-31":98.542583,"2024-06-30":98.493706,"2024-09-30":98.44055,"2024-12-31":98.387947,"2025-03-31":98.431678,"2025-06-30":98.37183,"2025-09-30":98.193672,"2025-12-31":98.295655,"2026-03-31":98.250283,"2026-06-30":98.304673},"ebitda_margin":{"2013-03-31":-719.506369,"2013-06-30":-651.076159,"2013-09-30":-543.23402,"2013-12-31":-399.942068,"2014-03-31":-332.11192,"2014-06-30":-229.955895,"2014-09-30":-159.091119,"2014-12-31":-103.491394,"2015-03-31":-57.792731,"2015-06-30":-34.42234,"2015-09-30":-18.05919,"2015-12-31":-6.538599,"2016-03-31":2.348653,"2016-06-30":6.189368,"2016-09-30":9.551996,"2016-12-31":12.624045,"2017-03-31":15.507382,"2017-06-30":23.618599,"2017-09-30":27.93297,"2017-12-31":33.266751,"2018-03-31":36.590211,"2018-06-30":35.709723,"2018-09-30":36.393545,"2018-12-31":35.714655,"2019-03-31":33.953262,"2019-06-30":34.226157,"2019-09-30":35.749872,"2019-12-31":36.644088,"2020-03-31":39.177197,"2020-06-30":40.372197,"2020-09-30":37.462995,"2020-12-31":36.376507,"2021-03-31":32.543874,"2021-06-30":31.329371,"2021-09-30":33.773601,"2021-12-31":34.305068,"2022-03-31":34.903703,"2022-06-30":34.060154,"2022-09-30":32.112498,"2022-12-31":28.222905,"2023-03-31":24.499304,"2023-06-30":22.921479,"2023-09-30":21.94651,"2023-12-31":22.35999,"2024-03-31":23.380176,"2024-06-30":22.533488,"2024-09-30":22.906508,"2024-12-31":20.405606,"2025-03-31":16.322074,"2025-06-30":14.400626,"2025-09-30":9.00088,"2025-12-31":6.034355,"2026-03-31":-0.878694,"2026-06-30":1.016354},"op_margin":{"2013-03-31":-720.262739,"2013-06-30":-651.937086,"2013-09-30":-543.98215,"2013-12-31":-400.656561,"2014-03-31":-332.786508,"2014-06-30":-230.579241,"2014-09-30":-159.668406,"2014-12-31":-104.022447,"2015-03-31":-58.267179,"2015-06-30":-34.873413,"2015-09-30":-18.429126,"2015-12-31":-6.846836,"2016-03-31":2.096186,"2016-06-30":6.01909,"2016-09-30":9.414021,"2016-12-31":12.517062,"2017-03-31":15.428768,"2017-06-30":23.565238,"2017-09-30":27.8767,"2017-12-31":33.200168,"2018-03-31":36.515711,"2018-06-30":35.622228,"2018-09-30":36.304776,"2018-12-31":35.620724,"2019-03-31":33.843362,"2019-06-30":34.079341,"2019-09-30":35.558226,"2019-12-31":36.414714,"2020-03-31":38.924886,"2020-06-30":40.143845,"2020-09-30":37.273126,"2020-12-31":36.228149,"2021-03-31":32.384786,"2021-06-30":31.132045,"2021-09-30":33.529617,"2021-12-31":34.012154,"2022-03-31":34.612825,"2022-06-30":33.440809,"2022-09-30":31.889172,"2022-12-31":28.028309,"2023-03-31":24.338366,"2023-06-30":23.091979,"2023-09-30":21.801407,"2023-12-31":22.240373,"2024-03-31":23.289827,"2024-06-30":22.460631,"2024-09-30":22.80771,"2024-12-31":20.287835,"2025-03-31":16.174432,"2025-06-30":14.237236,"2025-09-30":8.846934,"2025-12-31":5.88345,"2026-03-31":-1.068787,"2026-06-30":0.770932},"incr_op_margin":{"2014-03-31":-90.088518,"2014-06-30":1.523028,"2014-09-30":48.97392,"2014-12-31":85.692232,"2015-03-31":128.219549,"2015-06-30":121.018362,"2015-09-30":116.420477,"2015-12-31":101.858016,"2016-03-31":83.214568,"2016-06-30":67.139517,"2016-09-30":53.270563,"2016-12-31":43.89238,"2017-03-31":35.909761,"2017-06-30":48.703028,"2017-09-30":51.247926,"2017-12-31":54.797124,"2018-03-31":56.827659,"2018-06-30":47.833582,"2018-09-30":46.432144,"2018-12-31":39.80727,"2019-03-31":26.529874,"2019-06-30":27.712616,"2019-09-30":31.840087,"2019-12-31":40.026069,"2020-03-31":56.093192,"2020-06-30":59.787568,"2020-09-30":44.204951,"2020-12-31":35.021524,"2021-03-31":-392.093023,"2021-06-30":420.676923,"2021-09-30":457.588291,"2021-12-31":-30.77495,"2022-03-31":53.476908,"2022-06-30":49.626073,"2022-09-30":18.94798,"2022-12-31":-33.007246,"2023-03-31":-91.948207,"2023-06-30":-89.209987,"2023-09-30":-54.744094,"2023-12-31":-6.647043,"2024-03-31":19.334579,"2024-06-30":20.549708,"2024-09-30":25.344342,"2024-12-31":15.399268,"2025-03-31":-6.831895,"2025-06-30":-17.742883,"2025-09-30":-69.073053,"2025-12-31":-106.700476,"2026-03-31":-142.363419,"2026-06-30":-83.275954},"pretax_margin":{"2016-12-31":10.009715,"2017-03-31":13.64865,"2017-06-30":22.442821,"2017-09-30":27.377979,"2017-12-31":33.16939,"2018-03-31":36.764045,"2018-06-30":36.145342,"2018-09-30":37.063308,"2018-12-31":36.678249,"2019-03-31":35.182283,"2019-06-30":35.598185,"2019-09-30":37.192648,"2019-12-31":38.068949,"2020-03-31":40.550426,"2020-06-30":41.646071,"2020-09-30":38.551093,"2020-12-31":37.188943,"2021-03-31":33.0329,"2021-06-30":31.512124,"2021-09-30":33.743281,"2021-12-31":34.156698,"2022-03-31":34.700667,"2022-06-30":33.658651,"2022-09-30":32.354938,"2022-12-31":28.913447,"2023-03-31":26.043922,"2023-06-30":25.375041,"2023-09-30":24.893006,"2023-12-31":25.821612,"2024-03-31":26.954763,"2024-06-30":26.295536,"2024-09-30":26.463873,"2024-12-31":23.923471,"2025-03-31":19.858311,"2025-06-30":17.625684,"2025-09-30":11.942437,"2025-12-31":8.728971,"2026-03-31":1.577176,"2026-06-30":3.173879},"net_margin":{"2013-03-31":-778.224522,"2013-06-30":-718.509934,"2013-09-30":-603.898149,"2013-12-31":-444.250266,"2014-03-31":-366.860866,"2014-06-30":-255.877683,"2014-09-30":-178.321711,"2014-12-31":-118.198938,"2015-03-31":-69.098859,"2015-06-30":-43.456835,"2015-09-30":-25.403772,"2015-12-31":-12.743109,"2016-03-31":-2.839363,"2016-06-30":2.055832,"2016-09-30":6.211626,"2016-12-31":10.009715,"2017-03-31":13.511884,"2017-06-30":22.279979,"2017-09-30":27.278543,"2017-12-31":81.106274,"2018-03-31":75.13064,"2018-06-30":68.394641,"2018-09-30":63.834478,"2018-12-31":30.014289,"2019-03-31":29.496898,"2019-06-30":29.145334,"2019-09-30":30.413913,"2019-12-31":30.729299,"2020-03-31":31.642501,"2020-06-30":32.491202,"2020-09-30":30.726841,"2020-12-31":29.957273,"2021-03-31":29.233027,"2021-06-30":28.449635,"2021-09-30":30.165972,"2021-12-31":30.742832,"2022-03-31":29.414905,"2022-06-30":28.756438,"2022-09-30":29.392089,"2022-12-31":25.237273,"2023-03-31":22.835795,"2023-06-30":22.098642,"2023-09-30":20.306827,"2023-12-31":22.003628,"2024-03-31":22.543737,"2024-06-30":22.117414,"2024-09-30":22.562544,"2024-12-31":20.918612,"2025-03-31":19.54844,"2025-06-30":18.664814,"2025-09-30":14.316515,"2025-12-31":13.087875,"2026-03-31":6.155798,"2026-06-30":6.641928},"common_margin":{"2013-03-31":-778.224522,"2013-06-30":-718.509934,"2013-09-30":-603.898149,"2013-12-31":-444.250266,"2014-03-31":-366.860866,"2014-06-30":-255.877683,"2014-09-30":-178.321711,"2014-12-31":-118.198938,"2015-03-31":-69.098859,"2015-06-30":-43.456835,"2015-09-30":-25.403772,"2015-12-31":-12.743109,"2016-03-31":-2.839363,"2016-06-30":2.055832,"2016-09-30":6.211626,"2016-12-31":10.009715,"2017-03-31":13.511884,"2017-06-30":22.279979,"2017-09-30":27.278543,"2017-12-31":81.106274,"2018-03-31":75.13064,"2018-06-30":68.394641,"2018-09-30":63.834478,"2018-12-31":30.014289,"2019-03-31":29.496898,"2019-06-30":29.145334,"2019-09-30":30.413913,"2019-12-31":30.729299,"2020-03-31":31.642501,"2020-06-30":32.491202,"2020-09-30":30.726841,"2020-12-31":29.957273,"2021-03-31":29.233027,"2021-06-30":28.449635,"2021-09-30":30.165972,"2021-12-31":30.742832,"2022-03-31":29.414905,"2022-06-30":28.752867,"2022-09-30":29.373981,"2022-12-31":25.202435,"2023-03-31":22.784565,"2023-06-30":22.012225,"2023-09-30":20.191722,"2023-12-31":21.86639,"2024-03-31":22.383669,"2024-06-30":21.935886,"2024-09-30":22.347607,"2024-12-31":20.696996,"2025-03-31":19.328583,"2025-06-30":18.430622,"2025-09-30":14.119125,"2025-12-31":12.892185,"2026-03-31":6.068423,"2026-06-30":6.523971},"tax_rate_pct":{"2016-12-31":0,"2017-03-31":1.002051,"2017-06-30":0.725588,"2017-09-30":0.363196,"2017-12-31":-144.521456,"2018-03-31":-104.359011,"2018-06-30":-89.221173,"2018-09-30":-72.230925,"2018-12-31":18.168698,"2019-03-31":16.159794,"2019-06-30":18.12691,"2019-09-30":18.226007,"2019-12-31":19.279886,"2020-03-31":21.967527,"2020-06-30":21.982552,"2020-09-30":20.2958,"2020-12-31":19.445753,"2021-03-31":11.503298,"2021-06-30":9.718445,"2021-09-30":10.601544,"2021-12-31":9.99472,"2022-03-31":15.232451,"2022-06-30":14.564497,"2022-09-30":9.157333,"2022-12-31":12.71441,"2023-03-31":12.318141,"2023-06-30":12.911896,"2023-09-30":18.423566,"2023-12-31":14.786002,"2024-03-31":16.364551,"2024-06-30":15.889092,"2024-09-30":14.742095,"2024-12-31":12.560297,"2025-03-31":1.560411,"2025-06-30":-5.895542,"2025-09-30":-19.879341,"2025-12-31":-49.936055,"2026-03-31":-290.305029,"2026-06-30":-109.268459},"total_debt":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":30575000,"2012-12-31":45000000,"2013-03-31":32795000,"2013-06-30":33887000,"2013-09-30":34642000,"2013-12-31":35065000,"2014-03-31":35114000,"2014-06-30":35032000,"2014-09-30":34651000,"2014-12-31":33900000,"2015-03-31":32784000,"2015-06-30":31433000,"2015-09-30":29640000,"2015-12-31":27528000,"2016-03-31":25041000,"2016-06-30":22301000,"2016-09-30":18725000,"2016-12-31":14664000,"2017-03-31":10107000,"2017-06-30":4573000,"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},"st_debt":{"2012-09-30":2250000,"2012-12-31":2650000,"2013-03-31":3900000,"2013-06-30":3650000,"2013-09-30":4500000,"2013-12-31":5743000,"2014-03-31":6896000,"2014-06-30":7396000,"2014-09-30":8661000,"2014-12-31":9424000,"2015-03-31":10658000,"2015-06-30":12034000,"2015-09-30":13507000,"2015-12-31":14965000,"2016-03-31":16322000,"2016-06-30":18557000,"2016-09-30":18725000,"2016-12-31":14664000,"2017-03-31":10107000,"2017-06-30":4573000,"2017-09-30":0,"2017-12-31":0},"lt_debt":{"2012-09-30":28325000,"2012-12-31":29030000,"2013-03-31":28895000,"2013-06-30":30237000,"2013-09-30":30142000,"2013-12-31":29322000,"2014-03-31":28218000,"2014-06-30":27636000,"2014-09-30":25990000,"2014-12-31":24463000,"2015-03-31":22126000,"2015-06-30":19399000,"2015-09-30":16133000,"2015-12-31":12528000,"2016-03-31":8719000,"2016-06-30":3744000,"2016-09-30":0,"2016-12-31":0},"debt_ebitda":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":18.956094,"2016-06-30":5.628723,"2016-09-30":2.704752,"2016-12-31":1.428404,"2017-03-31":0.701875,"2017-06-30":0.178132,"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":null,"2026-06-30":0},"net_debt_ebitda":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":-11.887207,"2016-06-30":-4.918728,"2016-09-30":-4.209158,"2016-12-31":-3.591662,"2017-03-31":-2.962986,"2017-06-30":-2.39919,"2017-09-30":-2.073956,"2017-12-31":-1.675648,"2018-03-31":-1.810255,"2018-06-30":-2.073492,"2018-09-30":-2.256422,"2018-12-31":-2.304195,"2019-03-31":-2.13019,"2019-06-30":-2.194197,"2019-09-30":-2.270184,"2019-12-31":-2.457167,"2020-03-31":-2.342233,"2020-06-30":-2.858821,"2020-09-30":-3.214798,"2020-12-31":-3.423493,"2021-03-31":-3.37001,"2021-06-30":-3.442109,"2021-09-30":-3.031707,"2021-12-31":-1.78046,"2022-03-31":-2.603546,"2022-06-30":-2.771661,"2022-09-30":-3.103386,"2022-12-31":-3.806094,"2023-03-31":-4.587085,"2023-06-30":-3.701505,"2023-09-30":-3.596669,"2023-12-31":-3.413911,"2024-03-31":-3.355836,"2024-06-30":-3.686365,"2024-09-30":-2.641589,"2024-12-31":-2.782905,"2025-03-31":-2.884929,"2025-06-30":-3.318716,"2025-09-30":-6.320947,"2025-12-31":-8.099769,"2026-03-31":null,"2026-06-30":-36.498934},"debt_ebit":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":21.239186,"2016-06-30":5.787957,"2016-09-30":2.744394,"2016-12-31":1.440613,"2017-03-31":0.705451,"2017-06-30":0.178535,"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":null,"2026-06-30":0},"net_debt_ebit":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":-13.318914,"2016-06-30":-5.057877,"2016-09-30":-4.270849,"2016-12-31":-3.62236,"2017-03-31":-2.978083,"2017-06-30":-2.404622,"2017-09-30":-2.078142,"2017-12-31":-1.679009,"2018-03-31":-1.813949,"2018-06-30":-2.078585,"2018-09-30":-2.261939,"2018-12-31":-2.310271,"2019-03-31":-2.137107,"2019-06-30":-2.20365,"2019-09-30":-2.282419,"2019-12-31":-2.472645,"2020-03-31":-2.357415,"2020-06-30":-2.875083,"2020-09-30":-3.231174,"2020-12-31":-3.437513,"2021-03-31":-3.386565,"2021-06-30":-3.463927,"2021-09-30":-3.053768,"2021-12-31":-1.795794,"2022-03-31":-2.625426,"2022-06-30":-2.822994,"2022-09-30":-3.125119,"2022-12-31":-3.832519,"2023-03-31":-4.617417,"2023-06-30":-3.674175,"2023-09-30":-3.620607,"2023-12-31":-3.432272,"2024-03-31":-3.368854,"2024-06-30":-3.698323,"2024-09-30":-2.653032,"2024-12-31":-2.79906,"2025-03-31":-2.911263,"2025-06-30":-3.356802,"2025-09-30":-6.430937,"2025-12-31":-8.307521,"2026-03-31":null,"2026-06-30":-48.118189},"ebitda_int":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":0.475865,"2016-06-30":1.561687,"2016-09-30":2.982766,"2016-12-31":5.034821,"2017-03-31":8.711434,"2017-06-30":21.042623},"ebitda_capex_int":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":0.474063,"2016-06-30":1.556957,"2016-09-30":2.938819,"2016-12-31":4.939676,"2017-03-31":8.540835,"2017-06-30":20.654918},"ebit_int":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":0.424712,"2016-06-30":1.518723,"2016-09-30":2.939681,"2016-12-31":4.992153,"2017-03-31":8.667272,"2017-06-30":20.995082},"int_exp":{"2012-12-31":1776000,"2013-03-31":2912000,"2013-06-30":4021000,"2013-09-30":4565000,"2013-12-31":4515000,"2014-03-31":4445000,"2014-06-30":4302000,"2014-09-30":4039000,"2014-12-31":3763000,"2015-03-31":3492000,"2015-06-30":3291000,"2015-09-30":3091000,"2015-12-31":2965000,"2016-03-31":2776000,"2016-06-30":2537000,"2016-09-30":2321000,"2016-12-31":2039000,"2017-03-31":1653000,"2017-06-30":1220000},"equity_assets":{"2011-06-30":92.685888,"2011-09-30":94.15037,"2011-12-31":87.382321,"2012-03-31":91.675799,"2012-06-30":84.939665,"2012-09-30":67.900193,"2012-12-31":62.296553,"2013-03-31":57.865239,"2013-06-30":50.661965,"2013-09-30":43.307486,"2013-12-31":33.319594,"2014-03-31":17.737692,"2014-06-30":7.776526,"2014-09-30":-3.544229,"2014-12-31":-9.783425,"2015-03-31":21.922694,"2015-06-30":23.836211,"2015-09-30":27.85828,"2015-12-31":35.640245,"2016-03-31":38.116117,"2016-06-30":45.145853,"2016-09-30":49.653583,"2016-12-31":60.18501,"2017-03-31":65.809209,"2017-06-30":76.435513,"2017-09-30":77.979977,"2017-12-31":86.592272,"2018-03-31":88.57953,"2018-06-30":88.748169,"2018-09-30":86.586867,"2018-12-31":88.510526,"2019-03-31":89.239316,"2019-06-30":90.682094,"2019-09-30":91.105165,"2019-12-31":90.024545,"2020-03-31":91.917961,"2020-06-30":91.136408,"2020-09-30":91.678914,"2020-12-31":91.535705,"2021-03-31":92.469922,"2021-06-30":91.942549,"2021-09-30":92.283895,"2021-12-31":88.684526,"2022-03-31":87.116207,"2022-06-30":89.113231,"2022-09-30":88.768788,"2022-12-31":86.015803,"2023-03-31":85.714286,"2023-06-30":80.364832,"2023-09-30":77.720859,"2023-12-31":81.527134,"2024-03-31":83.52413,"2024-06-30":83.442562,"2024-09-30":81.457354,"2024-12-31":80.850226,"2025-03-31":80.723134,"2025-06-30":79.303424,"2025-09-30":76.723729,"2025-12-31":77.428342,"2026-03-31":78.292045,"2026-06-30":79.416497},"ltd_equity":{"2012-09-30":39.531898,"2012-12-31":46.991599,"2013-03-31":56.65353,"2013-06-30":74.897823,"2013-09-30":97.949501,"2013-12-31":139.51563,"2014-03-31":301.120478,"2014-06-30":800.579374,"2014-09-30":null,"2014-12-31":null,"2015-03-31":209.288687,"2015-06-30":168.306438,"2015-09-30":119.70765,"2015-12-31":67.726241,"2016-03-31":43.231852,"2016-06-30":14.590803,"2016-09-30":0,"2016-12-31":0},"ltd_capital":{"2012-09-30":27.708215,"2012-12-31":27.187503,"2013-03-31":34.48173,"2013-06-30":40.718845,"2013-09-30":46.078117,"2013-12-31":52.284155,"2014-03-31":63.432618,"2014-06-30":71.811662,"2014-09-30":77.968441,"2014-12-31":80.175013,"2015-03-31":51.033306,"2015-06-30":45.15701,"2015-09-30":37.416796,"2015-12-31":27.219398,"2016-03-31":19.285983,"2016-06-30":7.806343,"2016-09-30":0,"2016-12-31":0},"ltd_assets":{"2012-09-30":26.842235,"2012-12-31":29.274146,"2013-03-31":32.7827,"2013-06-30":37.944709,"2013-09-30":42.419466,"2013-12-31":46.486041,"2014-03-31":53.411823,"2014-06-30":62.257265,"2014-09-30":69.942679,"2014-12-31":70.641063,"2015-03-31":45.881719,"2015-06-30":40.117878,"2015-09-30":33.348492,"2015-12-31":24.137798,"2016-03-31":16.478304,"2016-06-30":6.587142,"2016-09-30":0,"2016-12-31":0},"debt_equity":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":42.672119,"2012-12-31":72.842644,"2013-03-31":64.300139,"2013-06-30":83.938966,"2013-09-30":112.57271,"2013-12-31":166.841129,"2014-03-31":374.709209,"2014-06-30":1014.831981,"2014-09-30":null,"2014-12-31":null,"2015-03-31":310.102157,"2015-06-30":272.713864,"2015-09-30":219.930252,"2015-12-31":148.816088,"2016-03-31":124.162039,"2016-06-30":86.909587,"2016-09-30":59.925753,"2016-12-31":35.438266,"2017-03-31":20.385236,"2017-06-30":6.913599,"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},"debt_capital":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":29.909221,"2012-12-31":42.143907,"2013-03-31":39.135779,"2013-06-30":45.63414,"2013-09-30":52.957273,"2013-12-31":62.524518,"2014-03-31":78.934472,"2014-06-30":91.030038,"2014-09-30":103.950921,"2014-12-31":111.103828,"2015-03-31":75.615832,"2015-06-30":73.169767,"2015-09-30":68.743187,"2015-12-31":59.809673,"2016-03-31":55.389414,"2016-06-30":46.498196,"2016-09-30":37.470984,"2016-12-31":26.165623,"2017-03-31":16.933336,"2017-06-30":6.466529,"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},"debt_assets":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":28.974451,"2012-12-31":45.378456,"2013-03-31":37.207429,"2013-06-30":42.52513,"2013-09-30":48.75241,"2013-12-31":55.590786,"2014-03-31":66.464765,"2014-06-30":78.918675,"2014-09-30":93.250626,"2014-12-31":97.892001,"2015-03-31":67.982747,"2015-06-30":65.004653,"2015-09-30":61.268785,"2015-12-31":53.038419,"2016-03-31":47.325748,"2016-06-30":39.236074,"2016-09-30":29.755284,"2016-12-31":21.328524,"2017-03-31":13.415363,"2017-06-30":5.284445,"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},"net_debt_equity":{"2011-06-30":-1.068885,"2011-09-30":-1.051367,"2011-12-31":-1.138708,"2012-03-31":-1.084188,"2012-06-30":-1.063929,"2012-09-30":-0.991654,"2012-12-31":-0.777506,"2013-03-31":-0.95416,"2013-06-30":-0.949518,"2013-09-30":-0.927209,"2013-12-31":-0.942665,"2014-03-31":-0.907481,"2014-06-30":0.306489,"2014-09-30":null,"2014-12-31":null,"2015-03-31":-0.488933,"2015-06-30":-0.487159,"2015-09-30":-0.505305,"2015-12-31":-0.697751,"2016-03-31":-0.77861,"2016-06-30":-0.75947,"2016-09-30":-0.93257,"2016-12-31":-0.89108,"2017-03-31":-0.860569,"2017-06-30":-0.931166,"2017-09-30":-0.870849,"2017-12-31":-0.464706,"2018-03-31":-0.582464,"2018-06-30":-0.656834,"2018-09-30":-0.752062,"2018-12-31":-0.749451,"2019-03-31":-0.654074,"2019-06-30":-0.676178,"2019-09-30":-0.692768,"2019-12-31":-0.743468,"2020-03-31":-0.750484,"2020-06-30":-0.893453,"2020-09-30":-0.87566,"2020-12-31":-0.842087,"2021-03-31":-0.730144,"2021-06-30":-0.707862,"2021-09-30":-0.668848,"2021-12-31":-0.594815,"2022-03-31":-0.847272,"2022-06-30":-0.836682,"2022-09-30":-0.837119,"2022-12-31":-0.860175,"2023-03-31":-0.878155,"2023-06-30":-0.861599,"2023-09-30":-0.76942,"2023-12-31":-0.726697,"2024-03-31":-0.74975,"2024-06-30":-0.793562,"2024-09-30":-0.595359,"2024-12-31":-0.564067,"2025-03-31":-0.47237,"2025-06-30":-0.538266,"2025-09-30":-0.667323,"2025-12-31":-0.574482,"2026-03-31":-0.53008,"2026-06-30":-0.436678},"net_debt_capital":{"2011-06-30":-106.888507,"2011-09-30":-105.13672,"2011-12-31":-113.870773,"2012-03-31":-108.41875,"2012-06-30":-106.392903,"2012-09-30":-69.505801,"2012-12-31":-44.98347,"2013-03-31":-58.074178,"2013-06-30":-51.621374,"2013-09-30":-43.618436,"2013-12-31":-35.326843,"2014-03-31":-19.116556,"2014-06-30":2.749194,"2014-09-30":23.612528,"2014-12-31":31.633456,"2015-03-31":-11.922225,"2015-06-30":-13.070602,"2015-09-30":-15.794234,"2015-12-31":-28.042845,"2016-03-31":-34.734234,"2016-06-30":-40.633014,"2016-09-30":-58.312655,"2016-12-31":-65.792338,"2017-03-31":-71.484578,"2017-06-30":-87.095223,"2017-09-30":-87.084888,"2017-12-31":-46.470613,"2018-03-31":-58.24641,"2018-06-30":-65.683404,"2018-09-30":-75.206226,"2018-12-31":-74.945085,"2019-03-31":-65.407429,"2019-06-30":-67.61784,"2019-09-30":-69.276802,"2019-12-31":-74.346816,"2020-03-31":-75.048414,"2020-06-30":-89.345335,"2020-09-30":-87.565961,"2020-12-31":-84.208676,"2021-03-31":-73.014397,"2021-06-30":-70.786244,"2021-09-30":-66.884784,"2021-12-31":-59.481488,"2022-03-31":-84.727239,"2022-06-30":-83.668154,"2022-09-30":-83.7119,"2022-12-31":-86.017511,"2023-03-31":-87.815531,"2023-06-30":-86.159852,"2023-09-30":-76.941988,"2023-12-31":-72.669699,"2024-03-31":-74.974994,"2024-06-30":-79.356236,"2024-09-30":-59.535874,"2024-12-31":-56.40674,"2025-03-31":-47.236951,"2025-06-30":-53.826639,"2025-09-30":-66.732341,"2025-12-31":-57.448152,"2026-03-31":-53.007977,"2026-06-30":-43.667821},"ebitda":{"2012-06-30":-34976000,"2012-09-30":-36195000,"2012-12-31":-36245000,"2013-03-31":-36148000,"2013-06-30":-39325000,"2013-09-30":-41389000,"2013-12-31":-41422000,"2014-03-31":-43324000,"2014-06-30":-39104000,"2014-09-30":-34448000,"2014-12-31":-27478000,"2015-03-31":-18637000,"2015-06-30":-13202000,"2015-09-30":-8006000,"2015-12-31":-3288000,"2016-03-31":1321000,"2016-06-30":3962000,"2016-09-30":6923000,"2016-12-31":10266000,"2017-03-31":14400000,"2017-06-30":25672000,"2017-09-30":36238000,"2017-12-31":52961000,"2018-03-31":69251000,"2018-06-30":77138000,"2018-09-30":86506000,"2018-12-31":89732000,"2019-03-31":87741000,"2019-06-30":91850000,"2019-09-30":102038000,"2019-12-31":112309000,"2020-03-31":131206000,"2020-06-30":141792000,"2020-09-30":133381000,"2020-12-31":128727000,"2021-03-31":110670000,"2021-06-30":107487000,"2021-09-30":119184000,"2021-12-31":125549000,"2022-03-31":132714000,"2022-06-30":133525000,"2022-09-30":127687000,"2022-12-31":113416000,"2023-03-31":101384000,"2023-06-30":98139000,"2023-09-30":98765000,"2023-12-31":107859000,"2024-03-31":122402000,"2024-06-30":128353000,"2024-09-30":143980000,"2024-12-31":137746000,"2025-03-31":111879000,"2025-06-30":103120000,"2025-09-30":66712000,"2025-12-31":45946000,"2026-03-31":-6758000,"2026-06-30":8444000},"ebitda_capex":{"2012-12-31":-36396000,"2013-03-31":-36310000,"2013-06-30":-39457000,"2013-09-30":-41534000,"2013-12-31":-41549000,"2014-03-31":-43543000,"2014-06-30":-39367000,"2014-09-30":-34662000,"2014-12-31":-27652000,"2015-03-31":-18735000,"2015-06-30":-13252000,"2015-09-30":-8040000,"2015-12-31":-3305000,"2016-03-31":1316000,"2016-06-30":3950000,"2016-09-30":6821000,"2016-12-31":10072000,"2017-03-31":14118000,"2017-06-30":25199000,"2017-09-30":35773000,"2017-12-31":52542000,"2018-03-31":68865000,"2018-06-30":76887000,"2018-09-30":86292000,"2018-12-31":89434000,"2019-03-31":87263000,"2019-06-30":91025000,"2019-09-30":100972000,"2019-12-31":111221000,"2020-03-31":130333000,"2020-06-30":141282000,"2020-09-30":132439000,"2020-12-31":127489000,"2021-03-31":109348000,"2021-06-30":106093000,"2021-09-30":118349000,"2021-12-31":125080000,"2022-03-31":132359000,"2022-06-30":133270000,"2022-09-30":127240000,"2022-12-31":113003000,"2023-03-31":100983000,"2023-06-30":97655000,"2023-09-30":98595000,"2023-12-31":107720000,"2024-03-31":122263000,"2024-06-30":127900000,"2024-09-30":141929000,"2024-12-31":135574000,"2025-03-31":109603000,"2025-06-30":101203000,"2025-09-30":66430000,"2025-12-31":45735000,"2026-03-31":-7066000,"2026-06-30":5665000},"ebit":{"2012-03-31":-36263000,"2012-06-30":-34986000,"2012-09-30":-36220000,"2012-12-31":-36272000,"2013-03-31":-36186000,"2013-06-30":-39377000,"2013-09-30":-41446000,"2013-12-31":-41496000,"2014-03-31":-43412000,"2014-06-30":-39210000,"2014-09-30":-34573000,"2014-12-31":-27619000,"2015-03-31":-18790000,"2015-06-30":-13375000,"2015-09-30":-8170000,"2015-12-31":-3443000,"2016-03-31":1179000,"2016-06-30":3853000,"2016-09-30":6823000,"2016-12-31":10179000,"2017-03-31":14327000,"2017-06-30":25614000,"2017-09-30":36165000,"2017-12-31":52855000,"2018-03-31":69110000,"2018-06-30":76949000,"2018-09-30":86295000,"2018-12-31":89496000,"2019-03-31":87457000,"2019-06-30":91456000,"2019-09-30":101491000,"2019-12-31":111606000,"2020-03-31":130361000,"2020-06-30":140990000,"2020-09-30":132705000,"2020-12-31":128202000,"2021-03-31":110129000,"2021-06-30":106810000,"2021-09-30":118323000,"2021-12-31":124477000,"2022-03-31":131608000,"2022-06-30":131097000,"2022-09-30":126799000,"2022-12-31":112634000,"2023-03-31":100718000,"2023-06-30":98869000,"2023-09-30":98112000,"2023-12-31":107282000,"2024-03-31":121929000,"2024-06-30":127938000,"2024-09-30":143359000,"2024-12-31":136951000,"2025-03-31":110867000,"2025-06-30":101950000,"2025-09-30":65571000,"2025-12-31":44797000,"2026-03-31":-8220000,"2026-06-30":6405000},"cash_ratio":{"2011-06-30":13.545124,"2011-09-30":16.921858,"2011-12-31":7.885993,"2012-03-31":11.940336,"2012-06-30":6.000516,"2012-09-30":18.317952,"2012-12-31":11.129561,"2013-03-31":9.882324,"2013-06-30":7.954621,"2013-09-30":6.229048,"2013-12-31":4.308133,"2014-03-31":2.861698,"2014-06-30":2.554052,"2014-09-30":2.144802,"2014-12-31":1.78886,"2015-03-31":2.44448,"2015-06-30":2.125531,"2015-09-30":1.942239,"2015-12-31":1.936913,"2016-03-31":1.6959,"2016-06-30":1.523256,"2016-09-30":1.510747,"2016-12-31":1.882662,"2017-03-31":2.04876,"2017-06-30":3.244655,"2017-09-30":3.083956,"2017-12-31":3.001251,"2018-03-31":4.517712,"2018-06-30":5.18074,"2018-09-30":4.854848,"2018-12-31":5.812273,"2019-03-31":5.462184,"2019-06-30":6.633653,"2019-09-30":7.15042,"2019-12-31":7.104915,"2020-03-31":9.018782,"2020-06-30":9.595862,"2020-09-30":9.960811,"2020-12-31":9.278983,"2021-03-31":9.185956,"2021-06-30":8.149024,"2021-09-30":8.073173,"2021-12-31":4.701941,"2022-03-31":6.036039,"2022-06-30":7.544,"2022-09-30":7.467061,"2022-12-31":5.954836,"2023-03-31":5.896874,"2023-06-30":3.903567,"2023-09-30":2.914714,"2023-12-31":3.523477,"2024-03-31":4.225849,"2024-06-30":4.696337,"2024-09-30":3.013374,"2024-12-31":2.723065,"2025-03-31":2.256043,"2025-06-30":2.365661,"2025-09-30":2.447874,"2025-12-31":2.240732,"2026-03-31":2.266877,"2026-06-30":2.003856},"current_ratio":{"2011-06-30":13.663122,"2011-09-30":17.079248,"2011-12-31":7.913848,"2012-03-31":11.984594,"2012-06-30":6.58511,"2012-09-30":18.857066,"2012-12-31":11.372413,"2013-03-31":10.214849,"2013-06-30":8.21346,"2013-09-30":6.52958,"2013-12-31":4.57772,"2014-03-31":3.157066,"2014-06-30":2.964742,"2014-09-30":2.592904,"2014-12-31":2.230173,"2015-03-31":2.845936,"2015-06-30":2.564028,"2015-09-30":2.407364,"2015-12-31":2.346235,"2016-03-31":2.10256,"2016-06-30":1.996719,"2016-09-30":1.886848,"2016-12-31":2.399686,"2017-03-31":2.588416,"2017-06-30":3.986122,"2017-09-30":3.854822,"2017-12-31":4.199838,"2018-03-31":5.435259,"2018-06-30":6.386649,"2018-09-30":5.576058,"2018-12-31":6.657296,"2019-03-31":6.337717,"2019-06-30":7.657911,"2019-09-30":8.251327,"2019-12-31":7.913236,"2020-03-31":10.118151,"2020-06-30":10.376465,"2020-09-30":10.766888,"2020-12-31":10.074978,"2021-03-31":10.089013,"2021-06-30":9.058412,"2021-09-30":8.979601,"2021-12-31":5.604909,"2022-03-31":6.781846,"2022-06-30":8.542002,"2022-09-30":8.524949,"2022-12-31":6.887103,"2023-03-31":6.769708,"2023-06-30":4.648535,"2023-09-30":3.540792,"2023-12-31":4.388651,"2024-03-31":5.178566,"2024-06-30":5.56671,"2024-09-30":3.699832,"2024-12-31":3.350088,"2025-03-31":3.06504,"2025-06-30":3.063043,"2025-09-30":3.141265,"2025-12-31":2.922985,"2026-03-31":2.855736,"2026-06-30":2.858714},"quick_ratio":{"2012-06-30":6.061554,"2012-09-30":18.381759,"2012-12-31":11.196196,"2013-03-31":10.020988,"2013-06-30":8.048794,"2013-09-30":6.329521,"2013-12-31":4.420239,"2014-03-31":2.987797,"2014-06-30":2.72132,"2014-09-30":2.364728,"2014-12-31":2.034821,"2015-03-31":2.721499,"2015-06-30":2.409581,"2015-09-30":2.259018,"2015-12-31":2.234911,"2016-03-31":1.976941,"2016-06-30":1.862288,"2016-09-30":1.770697,"2016-12-31":2.242858,"2017-03-31":2.40646,"2017-06-30":3.71072,"2017-09-30":3.571112,"2017-12-31":3.518685,"2018-03-31":5.139753,"2018-06-30":6.110485,"2018-09-30":5.336368,"2018-12-31":6.306693,"2019-03-31":6.023818,"2019-06-30":7.28452,"2019-09-30":7.842018,"2019-12-31":7.617981,"2020-03-31":9.801878,"2020-06-30":10.133821,"2020-09-30":10.47087,"2020-12-31":9.830589,"2021-03-31":9.732741,"2021-06-30":8.757368,"2021-09-30":8.665438,"2021-12-31":5.283019,"2022-03-31":6.510813,"2022-06-30":8.118108,"2022-09-30":8.021331,"2022-12-31":6.383261,"2023-03-31":6.309694,"2023-06-30":4.253377,"2023-09-30":3.19883,"2023-12-31":3.91698,"2024-03-31":4.858737,"2024-06-30":5.2307,"2024-09-30":3.486507,"2024-12-31":3.106491,"2025-03-31":2.688144,"2025-06-30":2.811985,"2025-09-30":2.852071,"2025-12-31":2.600704,"2026-03-31":2.52878,"2026-06-30":2.503979},"cfo_avg_cl":{"2012-06-30":-6.399297,"2012-09-30":-8.12783,"2012-12-31":-5.382144,"2013-03-31":-6.334885,"2013-06-30":-5.204565,"2013-09-30":-4.860931,"2013-12-31":-3.513106,"2014-03-31":-3.113817,"2014-06-30":-3.244895,"2014-09-30":-2.973219,"2014-12-31":-2.082379,"2015-03-31":-1.176092,"2015-06-30":-0.601848,"2015-09-30":-0.155889,"2015-12-31":0.181813,"2016-03-31":0.414857,"2016-06-30":0.442805,"2016-09-30":0.712983,"2016-12-31":0.762321,"2017-03-31":0.990479,"2017-06-30":1.615481,"2017-09-30":1.449378,"2017-12-31":2.14021,"2018-03-31":3.207147,"2018-06-30":3.333619,"2018-09-30":3.686478,"2018-12-31":3.551165,"2019-03-31":3.386189,"2019-06-30":3.763346,"2019-09-30":3.007686,"2019-12-31":3.658371,"2020-03-31":4.267055,"2020-06-30":4.773518,"2020-09-30":4.383463,"2020-12-31":3.520473,"2021-03-31":3.859955,"2021-06-30":3.086907,"2021-09-30":3.497204,"2021-12-31":3.533267,"2022-03-31":3.632623,"2022-06-30":3.206005,"2022-09-30":2.787876,"2022-12-31":2.004849,"2023-03-31":1.631531,"2023-06-30":1.903783,"2023-09-30":1.766767,"2023-12-31":1.435501,"2024-03-31":1.418074,"2024-06-30":1.276865,"2024-09-30":1.166146,"2024-12-31":1.615041,"2025-03-31":1.490677,"2025-06-30":1.481888,"2025-09-30":1.08878,"2025-12-31":0.92315,"2026-03-31":0.821869,"2026-06-30":0.735092},"cfo_liab":{"2012-06-30":-5.321011,"2012-09-30":-0.991114,"2012-12-31":-0.963385,"2013-03-31":-1.007513,"2013-06-30":-0.985884,"2013-09-30":-0.946629,"2013-12-31":-0.881075,"2014-03-31":-0.841325,"2014-06-30":-0.887,"2014-09-30":-0.874285,"2014-12-31":-0.72008,"2015-03-31":-0.480532,"2015-06-30":-0.251106,"2015-09-30":-0.069799,"2015-12-31":0.093701,"2016-03-31":0.25055,"2016-06-30":0.31859,"2016-09-30":0.567655,"2016-12-31":0.671842,"2017-03-31":0.957141,"2017-06-30":1.894419,"2017-09-30":1.666844,"2017-12-31":2.060773,"2018-03-31":3.092147,"2018-06-30":2.767758,"2018-09-30":2.960479,"2018-12-31":3.229783,"2019-03-31":3.044838,"2019-06-30":3.763469,"2019-09-30":3.344422,"2019-12-31":3.309434,"2020-03-31":4.046799,"2020-06-30":3.928295,"2020-09-30":3.720396,"2020-12-31":3.14033,"2021-03-31":3.464828,"2021-06-30":2.953302,"2021-09-30":3.39907,"2021-12-31":3.501397,"2022-03-31":2.946628,"2022-06-30":2.802065,"2022-09-30":2.276836,"2022-12-31":1.474763,"2023-03-31":1.257965,"2023-06-30":1.313248,"2023-09-30":1.167723,"2023-12-31":1.106496,"2024-03-31":1.155148,"2024-06-30":1.045828,"2024-09-30":0.994719,"2024-12-31":1.230505,"2025-03-31":1.097512,"2025-06-30":1.095878,"2025-09-30":0.847604,"2025-12-31":0.750019,"2026-03-31":0.678915,"2026-06-30":0.599696},"cfo_capex":{"2012-12-31":-238.543046,"2013-03-31":-230.969136,"2013-06-30":-293.643939,"2013-09-30":-262.993103,"2013-12-31":-291.795276,"2014-03-31":-166.958904,"2014-06-30":-138.068441,"2014-09-30":-157.191589,"2014-12-31":-157.333333,"2015-03-31":-184.622449,"2015-06-30":-184.96,"2015-09-30":-71.647059,"2015-12-31":184.117647,"2016-03-31":1640.8,"2016-06-30":827.75,"2016-09-30":176.323529,"2016-12-31":94.798969,"2017-03-31":87.429078,"2017-06-30":81.672304,"2017-09-30":87.356989,"2017-12-31":145.429594,"2018-03-31":222.290155,"2018-06-30":340.434263,"2018-09-30":556.21028,"2018-12-31":388.137584,"2019-03-31":219.48954,"2019-06-30":139.709091,"2019-09-30":102.422139,"2019-12-31":125.107537,"2020-03-31":166.901489,"2020-06-30":339.87451,"2020-09-30":175.53397,"2020-12-31":122.754443,"2021-03-31":109.018911,"2021-06-30":97.041607,"2021-09-30":183.875449,"2021-12-31":357.978678,"2022-03-31":500.611268,"2022-06-30":593.796078,"2022-09-30":305.060403,"2022-12-31":291.338983,"2023-03-31":276.890274,"2023-06-30":279.502066,"2023-09-30":909.058824,"2023-12-31":913.94964,"2024-03-31":898.115108,"2024-06-30":273.143488,"2024-09-30":70.528523,"2024-12-31":91.191068,"2025-03-31":78.682337,"2025-06-30":94.855503,"2025-09-30":576.205674,"2025-12-31":671.270142,"2026-03-31":389.922078,"2026-06-30":39.474631},"wc":{"2011-06-30":48829000,"2011-09-30":43623000,"2011-12-31":34749000,"2012-03-31":39215000,"2012-06-30":32483000,"2012-09-30":99071000,"2012-12-31":86703000,"2013-03-31":75958000,"2013-06-30":65491000,"2013-09-30":56081000,"2013-12-31":45573000,"2014-03-31":32878000,"2014-06-30":26135000,"2014-09-30":19889000,"2014-12-31":16675000,"2015-03-31":28660000,"2015-06-30":27261000,"2015-09-30":26412000,"2015-12-31":28104000,"2016-03-31":26489000,"2016-06-30":27344000,"2016-09-30":28098000,"2016-12-31":38315000,"2017-03-31":40916000,"2017-06-30":60893000,"2017-09-30":69572000,"2017-12-31":94616000,"2018-03-31":123074000,"2018-06-30":166302000,"2018-09-30":183985000,"2018-12-31":201247000,"2019-03-31":182646000,"2019-06-30":202274000,"2019-09-30":234914000,"2019-12-31":268517000,"2020-03-31":310701000,"2020-06-30":396090000,"2020-09-30":420445000,"2020-12-31":431007000,"2021-03-31":369023000,"2021-06-30":365868000,"2021-09-30":357143000,"2021-12-31":218922000,"2022-03-31":330976000,"2022-06-30":369988000,"2022-09-30":399334000,"2022-12-31":426762000,"2023-03-31":455028000,"2023-06-30":339529000,"2023-09-30":309654000,"2023-12-31":354131000,"2024-03-31":406165000,"2024-06-30":460096000,"2024-09-30":340762000,"2024-12-31":330829000,"2025-03-31":295437000,"2025-06-30":298448000,"2025-09-30":368865000,"2025-12-31":319379000,"2026-03-31":276848000,"2026-06-30":285874000},"wc_assets":{"2011-06-30":92.619499,"2011-09-30":94.057655,"2011-12-31":87.236713,"2012-03-31":91.437965,"2012-06-30":84.113626,"2012-09-30":93.884803,"2012-12-31":87.432184,"2013-03-31":86.177829,"2013-06-30":82.1853,"2013-09-30":78.923962,"2013-12-31":72.24979,"2014-03-31":62.232401,"2014-06-30":58.875873,"2014-09-30":53.524045,"2014-12-31":48.151891,"2015-03-31":59.430989,"2015-06-30":56.376797,"2015-09-30":54.596192,"2015-12-31":54.148202,"2016-03-31":50.062368,"2016-06-30":48.10866,"2016-09-30":44.649611,"2016-12-31":55.728477,"2017-03-31":54.309189,"2017-06-30":70.366433,"2017-09-30":62.863236,"2017-12-31":42.902551,"2018-03-31":50.652739,"2018-06-30":60.609661,"2018-09-30":61.379278,"2018-12-31":64.565568,"2019-03-31":57.039087,"2019-06-30":61.541504,"2019-09-30":64.005427,"2019-12-31":65.124711,"2020-03-31":69.743027,"2020-06-30":79.564423,"2020-09-30":78.716593,"2020-12-31":75.386327,"2021-03-31":66.803826,"2021-06-30":64.358992,"2021-09-30":61.008475,"2021-12-31":51.662277,"2022-03-31":70.702785,"2022-06-30":74.539652,"2022-09-30":74.886124,"2022-12-31":73.147078,"2023-03-31":73.64724,"2023-06-30":64.718418,"2023-09-30":52.128372,"2023-12-31":56.97849,"2024-03-31":61.921532,"2024-06-30":64.389165,"2024-09-30":43.450298,"2024-12-31":39.358494,"2025-03-31":34.90286,"2025-06-30":37.225871,"2025-09-30":44.78653,"2025-12-31":38.173504,"2026-03-31":33.97404,"2026-06-30":32.167588},"cash_assets":{"2011-06-30":99.070561,"2011-09-30":98.98661,"2011-12-31":99.502925,"2012-03-31":99.393756,"2012-06-30":90.369776,"2012-09-30":96.307949,"2012-12-31":93.814412,"2013-03-31":92.4201,"2013-06-30":90.629588,"2013-09-30":88.907497,"2013-12-31":87.000016,"2014-03-31":82.561375,"2014-06-30":76.535256,"2014-09-30":72.068678,"2014-12-31":70.020214,"2015-03-31":78.701476,"2015-06-30":76.616689,"2015-09-30":75.345722,"2015-12-31":77.906439,"2016-03-31":77.003326,"2016-06-30":73.522995,"2016-09-30":76.060702,"2016-12-31":74.958184,"2017-03-31":70.048713,"2017-06-30":76.458625,"2017-09-30":67.908775,"2017-12-31":40.23996,"2018-03-31":51.594396,"2018-06-30":58.292818,"2018-09-30":65.118715,"2018-12-31":66.334289,"2019-03-31":58.369143,"2019-06-30":61.317273,"2019-09-30":63.114745,"2019-12-31":66.930383,"2020-03-31":68.982972,"2020-06-30":81.426129,"2020-09-30":80.279523,"2020-12-31":77.081005,"2021-03-31":67.516356,"2021-06-30":65.082677,"2021-09-30":61.723884,"2021-12-31":52.750876,"2022-03-31":73.811156,"2022-06-30":74.559396,"2022-09-30":74.310039,"2022-12-31":73.988653,"2023-03-31":75.270455,"2023-06-30":69.242221,"2023-09-30":59.799974,"2023-12-31":59.245523,"2024-03-31":62.622211,"2024-06-30":66.216876,"2024-09-30":48.496347,"2024-12-31":45.604977,"2025-03-31":38.131147,"2025-06-30":42.686368,"2025-09-30":51.199541,"2025-12-31":44.481152,"2026-03-31":41.501029,"2026-06-30":34.679454},"cash_debt":{"2012-09-30":3.323892,"2012-12-31":2.067378,"2013-03-31":2.483915,"2013-06-30":2.131201,"2013-09-30":1.823653,"2013-12-31":1.565008,"2014-03-31":1.242183,"2014-06-30":0.969799,"2014-09-30":0.772849,"2014-12-31":0.71528,"2015-03-31":1.157668,"2015-06-30":1.178634,"2015-09-30":1.229757,"2015-12-31":1.468868,"2016-03-31":1.627092,"2016-06-30":1.873862,"2016-09-30":2.556208,"2016-12-31":3.514457,"2017-03-31":5.22153,"2017-06-30":14.46862},"fcf_debt":{"2012-12-31":-0.8038,"2013-03-31":-1.145876,"2013-06-30":-1.147726,"2013-09-30":-1.104988,"2013-12-31":-1.060459,"2014-03-31":-1.047531,"2014-06-30":-1.044045,"2014-09-30":-0.97697,"2014-12-31":-0.812684,"2015-03-31":-0.554874,"2015-06-30":-0.295804,"2015-09-30":-0.083333,"2015-12-31":0.113085,"2016-03-31":0.327423,"2016-06-30":0.444868,"2016-09-30":0.955033,"2016-12-31":1.24093,"2017-03-31":2.411497,"2017-06-30":8.344194},"liab_equity":{"2011-06-30":0.078913,"2011-09-30":0.062131,"2011-12-31":0.144396,"2012-03-31":0.0908,"2012-06-30":0.177306,"2012-09-30":0.47275,"2012-12-31":0.605225,"2013-03-31":0.728153,"2013-06-30":0.973867,"2013-09-30":1.30907,"2013-12-31":2.001237,"2014-03-31":4.637712,"2014-06-30":11.859212,"2014-09-30":null,"2014-12-31":null,"2015-03-31":3.561483,"2015-06-30":3.195298,"2015-09-30":2.589597,"2015-12-31":1.805817,"2016-03-31":1.623562,"2016-06-30":1.215043,"2016-09-30":1.013953,"2016-12-31":0.661543,"2017-03-31":0.519544,"2017-06-30":0.308292,"2017-09-30":0.28238,"2017-12-31":0.154837,"2018-03-31":0.128929,"2018-06-30":0.126784,"2018-09-30":0.15491,"2018-12-31":0.129809,"2019-03-31":0.120582,"2019-06-30":0.102754,"2019-09-30":0.097633,"2019-12-31":0.110808,"2020-03-31":0.087927,"2020-06-30":0.097256,"2020-09-30":0.090763,"2020-12-31":0.09247,"2021-03-31":0.081433,"2021-06-30":0.087636,"2021-09-30":0.083613,"2021-12-31":0.127592,"2022-03-31":0.147892,"2022-06-30":0.122168,"2022-09-30":0.126522,"2022-12-31":0.162577,"2023-03-31":0.166667,"2023-06-30":0.244325,"2023-09-30":0.286656,"2023-12-31":0.226585,"2024-03-31":0.197259,"2024-06-30":0.198429,"2024-09-30":0.227636,"2024-12-31":0.236855,"2025-03-31":0.238802,"2025-06-30":0.26098,"2025-09-30":0.303378,"2025-12-31":0.291517,"2026-03-31":0.277269,"2026-06-30":0.259184},"altman_z":{"2013-03-31":-1.147428,"2013-06-30":-2.687297,"2013-09-30":-4.023106,"2013-12-31":-3.204595,"2014-03-31":-4.183646,"2014-06-30":-7.655796,"2014-09-30":-9.552507,"2014-12-31":-9.521186,"2015-03-31":0.128253,"2015-06-30":1.489135,"2015-09-30":-1.00368,"2015-12-31":2.294853,"2016-03-31":1.615712,"2016-06-30":4.910845,"2016-09-30":8.422381,"2016-12-31":13.713291,"2017-03-31":25.481047,"2017-06-30":37.497844,"2017-09-30":53.526618,"2017-12-31":42.841237,"2018-03-31":42.118848,"2018-06-30":37.091257,"2018-09-30":25.986181,"2018-12-31":27.092324,"2019-03-31":25.43835,"2019-06-30":26.969946,"2019-09-30":32.879627,"2019-12-31":22.875046,"2020-03-31":23.333909,"2020-06-30":28.855357,"2020-09-30":29.381563,"2020-12-31":40.32782,"2021-03-31":43.527178,"2021-06-30":36.853251,"2021-09-30":33.507584,"2021-12-31":29.344589,"2022-03-31":28.576246,"2022-06-30":31.550802,"2022-09-30":30.815172,"2022-12-31":19.021097,"2023-03-31":17.755407,"2023-06-30":16.411218,"2023-09-30":15.5379,"2023-12-31":20.487996,"2024-03-31":17.633348,"2024-06-30":20.290238,"2024-09-30":22.848421,"2024-12-31":22.46215,"2025-03-31":47.133306,"2025-06-30":30.773488,"2025-09-30":30.113837,"2025-12-31":14.337711,"2026-03-31":17.046762,"2026-06-30":33.205258},"ar_turnover":{"2013-06-30":9.983471,"2013-09-30":11.098325,"2013-12-31":10.435264,"2014-03-31":8.512235,"2014-06-30":11.042208,"2014-09-30":11.502258,"2014-12-31":11.151197,"2015-03-31":10.364133,"2015-06-30":10.689242,"2015-09-30":10.201818,"2015-12-31":10.525589,"2016-03-31":10.177327,"2016-06-30":8.98302,"2016-09-30":10.221705,"2016-12-31":10.113923,"2017-03-31":11.632093,"2017-06-30":11.560117,"2017-09-30":12.903521,"2017-12-31":12.655087,"2018-03-31":14.297337,"2018-06-30":11.307265,"2018-09-30":15.221311,"2018-12-31":15.278947,"2019-03-31":14.167987,"2019-06-30":11.071496,"2019-09-30":13.668,"2019-12-31":16.338949,"2020-03-31":14.592131,"2020-06-30":16.528012,"2020-09-30":16.051305,"2020-12-31":15.343797,"2021-03-31":13.9131,"2021-06-30":13.629437,"2021-09-30":14.562715,"2021-12-31":13.599316,"2022-03-31":15.400745,"2022-06-30":14.055177,"2022-09-30":14.220664,"2022-12-31":13.696125,"2023-03-31":13.855328,"2023-06-30":14.103233,"2023-09-30":14.054528,"2023-12-31":13.365891,"2024-03-31":11.130035,"2024-06-30":13.186943,"2024-09-30":13.324889,"2024-12-31":14.196574,"2025-03-31":11.11501,"2025-06-30":12.095537,"2025-09-30":11.4603,"2025-12-31":13.385964,"2026-03-31":15.246077,"2026-06-30":11.744019},"dso":{"2013-06-30":36.56043,"2013-09-30":32.887846,"2013-12-31":34.977551,"2014-03-31":42.879456,"2014-06-30":33.054984,"2014-09-30":31.732901,"2014-12-31":32.731912,"2015-03-31":35.21761,"2015-06-30":34.146481,"2015-09-30":35.777937,"2015-12-31":34.677395,"2016-03-31":35.864032,"2016-06-30":40.632215,"2016-09-30":35.708328,"2016-12-31":36.088864,"2017-03-31":31.378703,"2017-06-30":31.574075,"2017-09-30":28.286853,"2017-12-31":28.842156,"2018-03-31":25.529229,"2018-06-30":32.28013,"2018-09-30":23.979537,"2018-12-31":23.889081,"2019-03-31":25.762305,"2019-06-30":32.96754,"2019-09-30":26.704713,"2019-12-31":22.339259,"2020-03-31":25.013481,"2020-06-30":22.08372,"2020-09-30":22.739584,"2020-12-31":23.788114,"2021-03-31":26.234268,"2021-06-30":26.78027,"2021-09-30":25.064007,"2021-12-31":26.839585,"2022-03-31":23.700152,"2022-06-30":25.969079,"2022-09-30":25.666874,"2022-12-31":26.649874,"2023-03-31":26.343657,"2023-06-30":25.880591,"2023-09-30":25.970277,"2023-12-31":27.308318,"2024-03-31":32.794148,"2024-06-30":27.678894,"2024-09-30":27.392348,"2024-12-31":25.710428,"2025-03-31":32.838477,"2025-06-30":30.176419,"2025-09-30":31.849078,"2025-12-31":27.267368,"2026-03-31":23.940584,"2026-06-30":31.07965},"inv_turnover":{"2013-03-31":0.205176,"2013-06-30":0.054935,"2013-09-30":0.071279,"2013-12-31":0.147768,"2014-03-31":0.276823,"2014-06-30":0.554926,"2014-09-30":0.650831,"2014-12-31":0.765957,"2015-03-31":0.828888,"2015-06-30":0.978201,"2015-09-30":0.935171,"2015-12-31":0.942195,"2016-03-31":0.907511,"2016-06-30":0.808368,"2016-09-30":0.946833,"2016-12-31":1.026178,"2017-03-31":0.95875,"2017-06-30":1.014742,"2017-09-30":0.96117,"2017-12-31":1.029399,"2018-03-31":1.05152,"2018-06-30":1.110254,"2018-09-30":1.04309,"2018-12-31":1.120541,"2019-03-31":1.069461,"2019-06-30":1.091089,"2019-09-30":1.043422,"2019-12-31":1.083891,"2020-03-31":1.218167,"2020-06-30":1.191578,"2020-09-30":1.12151,"2020-12-31":1.080317,"2021-03-31":0.991228,"2021-06-30":1.067528,"2021-09-30":1.056161,"2021-12-31":1.067084,"2022-03-31":1.049766,"2022-06-30":1.028102,"2022-09-30":0.952717,"2022-12-31":0.97132,"2023-03-31":0.961177,"2023-06-30":0.935719,"2023-09-30":0.897559,"2023-12-31":0.937238,"2024-03-31":1.122141,"2024-06-30":1.12414,"2024-09-30":1.259654,"2024-12-31":1.080528,"2025-03-31":0.99731,"2025-06-30":1.130515,"2025-09-30":1.312613,"2025-12-31":1.026661,"2026-03-31":0.98738,"2026-06-30":1.106398},"dio":{"2013-03-31":1778.963964,"2013-06-30":6644.273256,"2013-09-30":5120.735294,"2013-12-31":2470.086806,"2014-03-31":1318.531879,"2014-06-30":657.744898,"2014-09-30":560.821168,"2014-12-31":476.527778,"2015-03-31":440.34901,"2015-06-30":373.134117,"2015-09-30":390.302789,"2015-12-31":387.393461,"2016-03-31":402.199042,"2016-06-30":451.526915,"2016-09-30":385.495701,"2016-12-31":355.688776,"2017-03-31":380.704042,"2017-06-30":359.69717,"2017-09-30":379.745605,"2017-12-31":354.57583,"2018-03-31":347.11661,"2018-06-30":328.753643,"2018-09-30":349.921761,"2018-12-31":325.735379,"2019-03-31":341.293316,"2019-06-30":334.52807,"2019-09-30":349.810519,"2019-12-31":336.749637,"2020-03-31":299.630414,"2020-06-30":306.316469,"2020-09-30":325.454112,"2020-12-31":337.863669,"2021-03-31":368.230088,"2021-06-30":341.911363,"2021-09-30":345.591102,"2021-12-31":342.053588,"2022-03-31":347.696656,"2022-06-30":355.023099,"2022-09-30":383.114661,"2022-12-31":375.777159,"2023-03-31":379.7428,"2023-06-30":390.074407,"2023-09-30":406.658587,"2023-12-31":389.442216,"2024-03-31":325.27097,"2024-06-30":324.692599,"2024-09-30":289.762038,"2024-12-31":337.797739,"2025-03-31":365.984651,"2025-06-30":322.861738,"2025-09-30":278.07122,"2025-12-31":355.521307,"2026-03-31":369.66523,"2026-06-30":329.899361},"ap_turnover":{"2013-03-31":0.05107,"2013-06-30":0.023665,"2013-09-30":0.052161,"2013-12-31":0.046564,"2014-03-31":0.100523,"2014-06-30":0.174129,"2014-09-30":0.318827,"2014-12-31":0.413405,"2015-03-31":0.429604,"2015-06-30":0.498083,"2015-09-30":0.678378,"2015-12-31":0.847711,"2016-03-31":0.937781,"2016-06-30":0.652556,"2016-09-30":0.615308,"2016-12-31":1.138589,"2017-03-31":0.72644,"2017-06-30":1.27312,"2017-09-30":0.561557,"2017-12-31":0.65397,"2018-03-31":0.674544,"2018-06-30":1.056233,"2018-09-30":0.475779,"2018-12-31":0.619175,"2019-03-31":0.614785,"2019-06-30":0.822045,"2019-09-30":0.568709,"2019-12-31":0.696577,"2020-03-31":0.858661,"2020-06-30":0.900075,"2020-09-30":0.926167,"2020-12-31":0.617102,"2021-03-31":0.832482,"2021-06-30":0.660052,"2021-09-30":0.792929,"2021-12-31":0.604856,"2022-03-31":0.648233,"2022-06-30":0.595006,"2022-09-30":0.713762,"2022-12-31":0.570324,"2023-03-31":0.539029,"2023-06-30":0.712489,"2023-09-30":0.488991,"2023-12-31":0.441305,"2024-03-31":0.641905,"2024-06-30":0.624909,"2024-09-30":0.555449,"2024-12-31":0.664104,"2025-03-31":0.530812,"2025-06-30":0.542166,"2025-09-30":0.504922,"2025-12-31":0.464959,"2026-03-31":0.439391,"2026-06-30":0.732926},"dpo":{"2013-03-31":7147.094595,"2013-06-30":15423.372093,"2013-09-30":6997.622549,"2013-12-31":7838.628472,"2014-03-31":3631.015101,"2014-06-30":2096.142857,"2014-09-30":1144.821168,"2014-12-31":882.910998,"2015-03-31":849.618812,"2015-06-30":732.809968,"2015-09-30":538.047809,"2015-12-31":430.571271,"2016-03-31":389.216826,"2016-06-30":559.339199,"2016-09-30":593.198549,"2016-12-31":320.572157,"2017-03-31":502.450022,"2017-06-30":286.69717,"2017-09-30":649.978871,"2017-12-31":558.129572,"2018-03-31":541.106688,"2018-06-30":345.567698,"2018-09-30":767.162529,"2018-12-31":589.494247,"2019-03-31":593.703844,"2019-06-30":444.014807,"2019-09-30":641.804055,"2019-12-31":523.991188,"2020-03-31":425.080593,"2020-06-30":405.521754,"2020-09-30":394.097415,"2020-12-31":591.473934,"2021-03-31":438.447808,"2021-06-30":552.987114,"2021-09-30":460.318471,"2021-12-31":603.449157,"2022-03-31":563.069542,"2022-06-30":613.438884,"2022-09-30":511.374786,"2022-12-31":639.987001,"2023-03-31":677.144086,"2023-06-30":512.288458,"2023-09-30":746.435497,"2023-12-31":827.093041,"2024-03-31":568.620249,"2024-06-30":584.085082,"2024-09-30":657.126607,"2024-12-31":549.613123,"2025-03-31":687.626047,"2025-06-30":673.226049,"2025-09-30":722.884299,"2025-12-31":785.015797,"2026-03-31":830.695735,"2026-06-30":498.004082},"ccc":{"2013-06-30":-8742.538407,"2013-09-30":-1843.999409,"2013-12-31":-5333.564115,"2014-03-31":-2269.603766,"2014-06-30":-1405.342975,"2014-09-30":-552.267099,"2014-12-31":-373.651308,"2015-03-31":-374.052192,"2015-06-30":-325.52937,"2015-09-30":-111.967083,"2015-12-31":-8.500415,"2016-03-31":48.846249,"2016-06-30":-67.180069,"2016-09-30":-171.99452,"2016-12-31":71.205482,"2017-03-31":-90.367277,"2017-06-30":104.574075,"2017-09-30":-241.946413,"2017-12-31":-174.711587,"2018-03-31":-168.460849,"2018-06-30":15.466075,"2018-09-30":-393.261231,"2018-12-31":-239.869787,"2019-03-31":-226.648224,"2019-06-30":-76.519197,"2019-09-30":-265.288824,"2019-12-31":-164.902293,"2020-03-31":-100.436698,"2020-06-30":-77.121564,"2020-09-30":-45.903719,"2020-12-31":-229.822151,"2021-03-31":-43.983452,"2021-06-30":-184.295482,"2021-09-30":-89.663362,"2021-12-31":-234.555984,"2022-03-31":-191.672734,"2022-06-30":-232.446706,"2022-09-30":-102.593252,"2022-12-31":-237.559968,"2023-03-31":-271.057629,"2023-06-30":-96.33346,"2023-09-30":-313.806633,"2023-12-31":-410.342507,"2024-03-31":-210.555131,"2024-06-30":-231.713588,"2024-09-30":-339.97222,"2024-12-31":-186.104955,"2025-03-31":-288.802919,"2025-06-30":-320.187892,"2025-09-30":-412.964001,"2025-12-31":-402.227122,"2026-03-31":-437.08992,"2026-06-30":-137.025071},"inv_to_cash":{"2013-06-30":6680.833686,"2013-09-30":5153.62314,"2013-12-31":2505.064357,"2014-03-31":1361.411335,"2014-06-30":690.799882,"2014-09-30":592.554069,"2014-12-31":509.25969,"2015-03-31":475.56662,"2015-06-30":407.280598,"2015-09-30":426.080726,"2015-12-31":422.070856,"2016-03-31":438.063075,"2016-06-30":492.15913,"2016-09-30":421.204029,"2016-12-31":391.777639,"2017-03-31":412.082745,"2017-06-30":391.271245,"2017-09-30":408.032458,"2017-12-31":383.417986,"2018-03-31":372.645839,"2018-06-30":361.033773,"2018-09-30":373.901298,"2018-12-31":349.62446,"2019-03-31":367.05562,"2019-06-30":367.495611,"2019-09-30":376.515232,"2019-12-31":359.088895,"2020-03-31":324.643895,"2020-06-30":328.40019,"2020-09-30":348.193696,"2020-12-31":361.651783,"2021-03-31":394.464356,"2021-06-30":368.691633,"2021-09-30":370.655109,"2021-12-31":368.893173,"2022-03-31":371.396808,"2022-06-30":380.992178,"2022-09-30":408.781534,"2022-12-31":402.427033,"2023-03-31":406.086457,"2023-06-30":415.954998,"2023-09-30":432.628864,"2023-12-31":416.750534,"2024-03-31":358.065118,"2024-06-30":352.371493,"2024-09-30":317.154387,"2024-12-31":363.508168,"2025-03-31":398.823128,"2025-06-30":353.038157,"2025-09-30":309.920299,"2025-12-31":382.788675,"2026-03-31":393.605814,"2026-06-30":360.979011},"inventories":{"2012-03-31":56000,"2012-06-30":2437000,"2012-09-30":1837000,"2012-12-31":853000,"2013-03-31":1026000,"2013-06-30":694000,"2013-09-30":1025000,"2013-12-31":1096000,"2014-03-31":1127000,"2014-06-30":1072000,"2014-09-30":1080000,"2014-12-31":1207000,"2015-03-31":1310000,"2015-06-30":1451000,"2015-09-30":1604000,"2015-12-31":1682000,"2016-03-31":1912000,"2016-06-30":2134000,"2016-09-30":2327000,"2016-12-31":2329000,"2017-03-31":2888000,"2017-06-30":3089000,"2017-09-30":3828000,"2017-12-31":4576000,"2018-03-31":4876000,"2018-06-30":4947000,"2018-09-30":5362000,"2018-12-31":4732000,"2019-03-31":5000000,"2019-06-30":5142000,"2019-09-30":5462000,"2019-12-31":5424000,"2020-03-31":5084000,"2020-06-30":4927000,"2020-09-30":4817000,"2020-12-31":4910000,"2021-03-31":4948000,"2021-06-30":4669000,"2021-09-30":4994000,"2021-12-31":4988000,"2022-03-31":5079000,"2022-06-30":5437000,"2022-09-30":6046000,"2022-12-31":6100000,"2023-03-31":6409000,"2023-06-30":6915000,"2023-09-30":7513000,"2023-12-31":7730000,"2024-03-31":7190000,"2024-06-30":8350000,"2024-09-30":8050000,"2024-12-31":12412000,"2025-03-31":14368000,"2025-06-30":12276000,"2025-09-30":12349000,"2025-12-31":12868000,"2026-03-31":12890000,"2026-06-30":13185000},"asset_turnover":{"2013-03-31":0.076686,"2013-06-30":0.102109,"2013-09-30":0.086295,"2013-12-31":0.127673,"2014-03-31":0.185072,"2014-06-30":0.274104,"2014-09-30":0.400181,"2014-12-31":0.543482,"2015-03-31":0.638227,"2015-06-30":0.827063,"2015-09-30":1.036569,"2015-12-31":1.162252,"2016-03-31":1.112265,"2016-06-30":1.217058,"2016-09-30":1.30229,"2016-12-31":1.347992,"2017-03-31":1.448082,"2017-06-30":1.51622,"2017-09-30":1.494591,"2017-12-31":1.100633,"2018-03-31":1.189143,"2018-06-30":1.197022,"2018-09-30":1.158298,"2018-12-31":0.944128,"2019-03-31":0.917694,"2019-06-30":0.89,"2019-09-30":0.856129,"2019-12-31":0.846639,"2020-03-31":0.874759,"2020-06-30":0.849876,"2020-09-30":0.79018,"2020-12-31":0.719225,"2021-03-31":0.681565,"2021-06-30":0.643508,"2021-09-30":0.63043,"2021-12-31":0.735274,"2022-03-31":0.745166,"2022-06-30":0.736309,"2022-09-30":0.710897,"2022-12-31":0.797982,"2023-03-31":0.762127,"2023-06-30":0.838702,"2023-09-30":0.79843,"2023-12-31":0.800658,"2024-03-31":0.822007,"2024-06-30":0.919334,"2024-09-30":0.912087,"2024-12-31":0.923403,"2025-03-31":0.912474,"2025-06-30":0.944524,"2025-09-30":0.921934,"2025-12-31":0.907948,"2026-03-31":0.925877,"2026-06-30":0.982964},"mcap":{"2012-06-30":448165982.5,"2012-09-30":278481757.5,"2012-12-31":144730300,"2013-03-31":199628000,"2013-06-30":172678220,"2013-09-30":160700540,"2013-12-31":310530390,"2014-03-31":409804230,"2014-06-30":278088250,"2014-09-30":279149160,"2014-12-31":308240800,"2015-03-31":601083180,"2015-06-30":645044840,"2015-09-30":440417250,"2015-12-31":546017160,"2016-03-31":470488590,"2016-06-30":576710820,"2016-09-30":720726500,"2016-12-31":818274600,"2017-03-31":1239707520,"2017-06-30":1337671600,"2017-09-30":2201782600,"2017-12-31":2071789020,"2018-03-31":1887197972.45,"2018-06-30":1824325524.24,"2018-09-30":1618914607.96,"2018-12-31":1497703620,"2019-03-31":1348441231.92,"2019-06-30":1267630532.55,"2019-09-30":1666212722.64,"2019-12-31":1407807210,"2020-03-31":1245720565.96,"2020-06-30":1924034972.4,"2020-09-30":1985395322.43,"2020-12-31":3053787600,"2021-03-31":2855119340.16,"2021-06-30":2636171543.46,"2021-09-30":2342518949.55,"2021-12-31":2097612000,"2022-03-31":2546829662.52,"2022-06-30":2549100856.4,"2022-09-30":2760142256.56,"2022-12-31":2190128850,"2023-03-31":2200177249.02,"2023-06-30":2281661983.5,"2023-09-30":2808966978.25,"2023-12-31":3358594400,"2024-03-31":2622583496.72,"2024-06-30":3394960317.81,"2024-09-30":4848993340.36,"2024-12-31":5296644070,"2025-03-31":12112425177.119999,"2025-06-30":7734284908.6,"2025-09-30":8742192714.87,"2025-12-31":3687616800,"2026-03-31":4327342754.14,"2026-06-30":9399155619.15},"ev_cash":{"2011-06-30":52230000,"2011-09-30":45909000,"2011-12-31":39635000,"2012-03-31":42627000,"2012-06-30":34899000,"2012-09-30":101628000,"2012-12-31":93032000,"2013-03-31":81460000,"2013-06-30":72220000,"2013-09-30":63175000,"2013-12-31":54877000,"2014-03-31":43618000,"2014-06-30":33974000,"2014-09-30":26780000,"2014-12-31":24248000,"2015-03-31":37953000,"2015-06-30":37048000,"2015-09-30":36450000,"2015-12-31":40435000,"2016-03-31":40744000,"2016-06-30":41789000,"2016-09-30":47865000,"2016-12-31":51536000,"2017-03-31":52774000,"2017-06-30":66165000,"2017-09-30":75156000,"2017-12-31":88744000,"2018-03-31":125362000,"2018-06-30":159945000,"2018-09-30":195194000,"2018-12-31":206760000,"2019-03-31":186905000,"2019-06-30":201537000,"2019-09-30":231645000,"2019-12-31":275962000,"2020-03-31":307315000,"2020-06-30":405358000,"2020-09-30":428793000,"2020-12-31":440696000,"2021-03-31":372959000,"2021-06-30":369982000,"2021-09-30":361331000,"2021-12-31":223535000,"2022-03-31":345527000,"2022-06-30":370086000,"2022-09-30":396262000,"2022-12-31":431672000,"2023-03-31":465057000,"2023-06-30":363262000,"2023-09-30":355225000,"2023-12-31":368221000,"2024-03-31":410761000,"2024-06-30":473156000,"2024-09-30":380336000,"2024-12-31":383334000,"2025-03-31":322763000,"2025-06-30":342226000,"2025-09-30":421683000,"2025-12-31":372152000,"2026-03-31":338184000,"2026-06-30":308197000},"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":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":30575000,"2012-12-31":45000000,"2013-03-31":32795000,"2013-06-30":33887000,"2013-09-30":34642000,"2013-12-31":35065000,"2014-03-31":35114000,"2014-06-30":35032000,"2014-09-30":34651000,"2014-12-31":33900000,"2015-03-31":32784000,"2015-06-30":31433000,"2015-09-30":29640000,"2015-12-31":27528000,"2016-03-31":25041000,"2016-06-30":22301000,"2016-09-30":18725000,"2016-12-31":14664000,"2017-03-31":10107000,"2017-06-30":4573000,"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":{"2012-06-30":413266982.5,"2012-09-30":207428757.5,"2012-12-31":96698300,"2013-03-31":150963000,"2013-06-30":134345220,"2013-09-30":132167540,"2013-12-31":290718390,"2014-03-31":401300230,"2014-06-30":279146250,"2014-09-30":287020160,"2014-12-31":317892800,"2015-03-31":595914180,"2015-06-30":639429840,"2015-09-30":433607250,"2015-12-31":533110160,"2016-03-31":454785590,"2016-06-30":557222820,"2016-09-30":691586500,"2016-12-31":781402600,"2017-03-31":1197040520,"2017-06-30":1276079600,"2017-09-30":2126626600,"2017-12-31":1983045020,"2018-03-31":1761835972.45,"2018-06-30":1664380524.24,"2018-09-30":1423720607.96,"2018-12-31":1290943620,"2019-03-31":1161536231.92,"2019-06-30":1066093532.55,"2019-09-30":1434567722.64,"2019-12-31":1131845210,"2020-03-31":938405565.96,"2020-06-30":1518676972.4,"2020-09-30":1556602322.43,"2020-12-31":2613091600,"2021-03-31":2482160340.16,"2021-06-30":2266189543.46,"2021-09-30":1981187949.55,"2021-12-31":1874077000,"2022-03-31":2201302662.52,"2022-06-30":2179014856.4,"2022-09-30":2363880256.56,"2022-12-31":1758456850,"2023-03-31":1735120249.02,"2023-06-30":1918399983.5,"2023-09-30":2453741978.25,"2023-12-31":2990373400,"2024-03-31":2211822496.72,"2024-06-30":2921804317.81,"2024-09-30":4468657340.36,"2024-12-31":4913310070,"2025-03-31":11789662177.119999,"2025-06-30":7392058908.6,"2025-09-30":8320509714.870001,"2025-12-31":3315464800,"2026-03-31":3989158754.14,"2026-06-30":9090958619.15},"capital":{"2011-06-30":48864000,"2011-09-30":43666000,"2011-12-31":34807000,"2012-03-31":39317000,"2012-06-30":32802000,"2012-09-30":102226000,"2012-12-31":106777000,"2013-03-31":83798000,"2013-06-30":74258000,"2013-09-30":65415000,"2013-12-31":56082000,"2014-03-31":44485000,"2014-06-30":38484000,"2014-09-30":33334000,"2014-12-31":30512000,"2015-03-31":43356000,"2015-06-30":42959000,"2015-09-30":43117000,"2015-12-31":46026000,"2016-03-31":45209000,"2016-06-30":47961000,"2016-09-30":49972000,"2016-12-31":56043000,"2017-03-31":59687000,"2017-06-30":70718000,"2017-09-30":86302000,"2017-12-31":190968000,"2018-03-31":215227000,"2018-06-30":243509000,"2018-09-30":259545000,"2018-12-31":275882000,"2019-03-31":285755000,"2019-06-30":298053000,"2019-09-30":334376000,"2019-12-31":371182000,"2020-03-31":409489000,"2020-06-30":453698000,"2020-09-30":489680000,"2020-12-31":523338000,"2021-03-31":510802000,"2021-06-30":522675000,"2021-09-30":540229000,"2021-12-31":375806000,"2022-03-31":407811000,"2022-06-30":442326000,"2022-09-30":473364000,"2022-12-31":501842000,"2023-03-31":529584000,"2023-06-30":421614000,"2023-09-30":461679000,"2023-12-31":506705000,"2024-03-31":547864000,"2024-06-30":596243000,"2024-09-30":638835000,"2024-12-31":679589000,"2025-03-31":683285000,"2025-06-30":635793000,"2025-09-30":631902000,"2025-12-31":647805000,"2026-03-31":637987000,"2026-06-30":705776000},"debt_capital_ev":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":29.909221,"2012-12-31":42.143907,"2013-03-31":39.135779,"2013-06-30":45.63414,"2013-09-30":52.957273,"2013-12-31":62.524518,"2014-03-31":78.934472,"2014-06-30":91.030038,"2014-09-30":103.950921,"2014-12-31":111.103828,"2015-03-31":75.615832,"2015-06-30":73.169767,"2015-09-30":68.743187,"2015-12-31":59.809673,"2016-03-31":55.389414,"2016-06-30":46.498196,"2016-09-30":37.470984,"2016-12-31":26.165623,"2017-03-31":16.933336,"2017-06-30":6.466529,"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},"debt_ev":{"2012-06-30":0,"2012-09-30":0.1474,"2012-12-31":0.465365,"2013-03-31":0.217239,"2013-06-30":0.252238,"2013-09-30":0.262107,"2013-12-31":0.120615,"2014-03-31":0.087501,"2014-06-30":0.125497,"2014-09-30":0.120727,"2014-12-31":0.10664,"2015-03-31":0.055015,"2015-06-30":0.049158,"2015-09-30":0.068357,"2015-12-31":0.051637,"2016-03-31":0.055061,"2016-06-30":0.040022,"2016-09-30":0.027075,"2016-12-31":0.018766,"2017-03-31":0.008443,"2017-06-30":0.003584,"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_sales":{"2013-03-31":30.048368,"2013-06-30":22.242586,"2013-09-30":17.347098,"2013-12-31":28.069749,"2014-03-31":30.762762,"2014-06-30":16.41554,"2014-09-30":13.255445,"2014-12-31":11.972913,"2015-03-31":18.479105,"2015-06-30":16.672225,"2015-09-30":9.780909,"2015-12-31":10.601562,"2016-03-31":8.085796,"2016-06-30":8.704838,"2016-09-30":9.542151,"2016-12-31":9.608866,"2017-03-31":12.890948,"2017-06-30":11.740111,"2017-09-30":16.39246,"2017-12-31":12.456235,"2018-03-31":9.309028,"2018-06-30":7.704966,"2018-09-30":5.98967,"2018-12-31":5.138145,"2019-03-31":4.494814,"2019-06-30":3.972595,"2019-09-30":5.026129,"2019-12-31":3.692975,"2020-03-31":2.802014,"2020-06-30":4.324103,"2020-09-30":4.372061,"2020-12-31":7.384243,"2021-03-31":7.299098,"2021-06-30":6.605291,"2021-09-30":5.614164,"2021-12-31":5.120737,"2022-03-31":5.789413,"2022-06-30":5.558329,"2022-09-30":5.945014,"2022-12-31":4.375816,"2023-03-31":4.192894,"2023-06-30":4.480641,"2023-09-30":5.452445,"2023-12-31":6.199271,"2024-03-31":4.224833,"2024-06-30":5.129482,"2024-09-30":7.109413,"2024-12-31":7.278547,"2025-03-31":17.199987,"2025-06-30":10.322951,"2025-09-30":11.226152,"2025-12-31":4.354392,"2026-03-31":5.186815,"2026-06-30":10.942244},"ev_ebitda":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":344.273724,"2016-06-30":140.641802,"2016-09-30":99.896938,"2016-12-31":76.115585,"2017-03-31":83.127814,"2017-06-30":49.707058,"2017-09-30":58.684988,"2017-12-31":37.443497,"2018-03-31":25.441307,"2018-06-30":21.576662,"2018-09-30":16.458056,"2018-12-31":14.386658,"2019-03-31":13.238238,"2019-06-30":11.606897,"2019-09-30":14.059152,"2019-12-31":10.077956,"2020-03-31":7.152154,"2020-06-30":10.710597,"2020-09-30":11.670345,"2020-12-31":20.299483,"2021-03-31":22.428484,"2021-06-30":21.083383,"2021-09-30":16.622936,"2021-12-31":14.927056,"2022-03-31":16.586816,"2022-06-30":16.319153,"2022-09-30":18.513085,"2022-12-31":15.504487,"2023-03-31":17.11434,"2023-06-30":19.547784,"2023-09-30":24.844246,"2023-12-31":27.724839,"2024-03-31":18.07015,"2024-06-30":22.763818,"2024-09-30":31.036653,"2024-12-31":35.669348,"2025-03-31":105.378687,"2025-06-30":71.684047,"2025-09-30":124.722834,"2025-12-31":72.160031,"2026-03-31":null,"2026-06-30":1076.617553},"ev_ebit":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":385.738414,"2016-06-30":144.620509,"2016-09-30":101.361058,"2016-12-31":76.766146,"2017-03-31":83.551373,"2017-06-30":49.819614,"2017-09-30":58.803445,"2017-12-31":37.518589,"2018-03-31":25.493213,"2018-06-30":21.629658,"2018-09-30":16.498298,"2018-12-31":14.424596,"2019-03-31":13.281227,"2019-06-30":11.656901,"2019-09-30":14.134925,"2019-12-31":10.141437,"2020-03-31":7.198515,"2020-06-30":10.771523,"2020-09-30":11.729794,"2020-12-31":20.382612,"2021-03-31":22.538662,"2021-06-30":21.217017,"2021-09-30":16.743896,"2021-12-31":15.055609,"2022-03-31":16.726207,"2022-06-30":16.621394,"2022-09-30":18.642736,"2022-12-31":15.612132,"2023-03-31":17.227509,"2023-06-30":19.403453,"2023-09-30":25.009601,"2023-12-31":27.873953,"2024-03-31":18.14025,"2024-06-30":22.837658,"2024-09-30":31.171097,"2024-12-31":35.876409,"2025-03-31":106.34059,"2025-06-30":72.506708,"2025-09-30":126.893134,"2025-12-31":74.010867,"2026-03-31":null,"2026-06-30":1419.353414},"ev_cfo":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":170.322735,"2016-03-31":55.434616,"2016-06-30":56.09814,"2016-09-30":38.453517,"2016-12-31":42.488315,"2017-03-31":48.551633,"2017-06-30":33.032528,"2017-09-30":52.352886,"2017-12-31":32.543612,"2018-03-31":20.533262,"2018-06-30":19.478057,"2018-09-30":11.961124,"2018-12-31":11.161057,"2019-03-31":11.071107,"2019-06-30":9.249467,"2019-09-30":13.139233,"2019-12-31":8.315238,"2020-03-31":6.440449,"2020-06-30":8.761463,"2020-09-30":9.413814,"2020-12-31":17.194786,"2021-03-31":17.222514,"2021-06-30":16.75234,"2021-09-30":12.903736,"2021-12-31":11.162396,"2022-03-31":12.386562,"2022-06-30":14.390725,"2022-09-30":17.33533,"2022-12-31":14.61447,"2023-03-31":15.627068,"2023-06-30":14.181063,"2023-09-30":15.877714,"2023-12-31":23.539019,"2024-03-31":17.717542,"2024-06-30":23.613593,"2024-09-30":30.892041,"2024-12-31":24.806303,"2025-03-31":65.834244,"2025-06-30":40.651893,"2025-09-30":51.206288,"2025-12-31":23.408018,"2026-03-31":33.216416,"2026-06-30":82.87109},"ev_fcf":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":171.252862,"2016-03-31":55.468422,"2016-06-30":56.165993,"2016-09-30":38.672846,"2016-12-31":42.941287,"2017-03-31":49.113384,"2017-06-30":33.441994,"2017-09-30":52.959124,"2017-12-31":32.768937,"2018-03-31":20.62605,"2018-06-30":19.535441,"2018-09-30":11.982667,"2018-12-31":11.189886,"2019-03-31":11.121778,"2019-06-30":9.316149,"2019-09-30":13.268783,"2019-12-31":8.382238,"2020-03-31":6.47927,"2020-06-30":8.787318,"2020-09-30":9.46775,"2020-12-31":17.336011,"2021-03-31":17.381953,"2021-06-30":16.926768,"2021-09-30":12.974296,"2021-12-31":11.193665,"2022-03-31":12.411355,"2022-06-30":14.415001,"2022-09-30":17.392343,"2022-12-31":14.664806,"2023-03-31":15.68371,"2023-06-30":14.231982,"2023-09-30":15.8952,"2023-12-31":23.564802,"2024-03-31":17.737291,"2024-06-30":23.700362,"2024-09-30":31.336349,"2024-12-31":25.081345,"2025-03-31":66.681724,"2025-06-30":41.085026,"2025-09-30":51.29531,"2025-12-31":23.442941,"2026-03-31":33.301823,"2026-06-30":85.025006},"mcap_dil":{"2021-12-31":2511862650,"2022-03-31":2953199880,"2022-06-30":2865133250,"2022-09-30":3032051790,"2022-12-31":2352832260,"2023-03-31":2511325380,"2023-06-30":2547419187.5,"2023-09-30":3082261125,"2023-12-31":3629640000,"2024-03-31":2780283275,"2024-06-30":3599437140,"2024-09-30":5157535760,"2024-12-31":5710963247.5,"2025-03-31":13227960975,"2025-06-30":8670118100,"2025-09-30":9935842055},"ev_dil":{"2021-12-31":2288327650,"2022-03-31":2607672880,"2022-06-30":2495047250,"2022-09-30":2635789790,"2022-12-31":1921160260,"2023-03-31":2046268380,"2023-06-30":2184157187.5,"2023-09-30":2727036125,"2023-12-31":3261419000,"2024-03-31":2369522275,"2024-06-30":3126281140,"2024-09-30":4777199760,"2024-12-31":5327629247.5,"2025-03-31":12905197975,"2025-06-30":8327892100,"2025-09-30":9514159055},"ev_per_share":{"2012-06-30":4.140361,"2012-09-30":2.078148,"2012-12-31":0.968785,"2013-03-31":1.512443,"2013-06-30":1.345956,"2013-09-30":1.324138,"2013-12-31":2.91158,"2014-03-31":3.985542,"2014-06-30":2.760463,"2014-09-30":2.837822,"2014-12-31":3.135192,"2015-03-31":5.532015,"2015-06-30":5.908119,"2015-09-30":3.987376,"2015-12-31":4.862281,"2016-03-31":4.146817,"2016-06-30":5.043608,"2016-09-30":6.237196,"2016-12-31":6.93286,"2017-03-31":10.58279,"2017-06-30":11.256679,"2017-09-30":18.641211,"2017-12-31":17.286409,"2018-03-31":15.357266,"2018-06-30":14.341773,"2018-09-30":12.329596,"2018-12-31":11.222571,"2019-03-31":10.11274,"2019-06-30":9.377293,"2019-09-30":12.553017,"2019-12-31":9.880883,"2020-03-31":8.188408,"2020-06-30":13.142158,"2020-09-30":13.399011,"2020-12-31":22.384817,"2021-03-31":21.282223,"2021-06-30":19.548481,"2021-09-30":17.16029,"2021-12-31":17.689985,"2022-03-31":20.718003,"2022-06-30":20.344646,"2022-09-30":21.958973,"2022-12-31":16.306921,"2023-03-31":17.081671,"2023-06-30":18.707591,"2023-09-30":23.803936,"2023-12-31":28.919041,"2024-03-31":21.244627,"2024-06-30":27.961865,"2024-09-30":42.649978,"2024-12-31":46.743125,"2025-03-31":111.176349,"2025-06-30":70.152203,"2025-09-30":79.101157,"2025-12-31":31.288006,"2026-03-31":37.159753,"2026-06-30":84.098922},"sales_base":{"2013-03-31":5024000,"2013-06-30":6040000,"2013-09-30":7619000,"2013-12-31":10357000,"2014-03-31":13045000,"2014-06-30":17005000,"2014-09-30":21653000,"2014-12-31":26551000,"2015-03-31":32248000,"2015-06-30":38353000,"2015-09-30":44332000,"2015-12-31":50286000,"2016-03-31":56245000,"2016-06-30":64013000,"2016-09-30":72477000,"2016-12-31":81321000,"2017-03-31":92859000,"2017-06-30":108694000,"2017-09-30":129732000,"2017-12-31":159201000,"2018-03-31":189261000,"2018-06-30":216014000,"2018-09-30":237696000,"2018-12-31":251247000,"2019-03-31":258417000,"2019-06-30":268362000,"2019-09-30":285422000,"2019-12-31":306486000,"2020-03-31":334904000,"2020-06-30":351212000,"2020-09-30":356034000,"2020-12-31":353874000,"2021-03-31":340064000,"2021-06-30":343087000,"2021-09-30":352891000,"2021-12-31":365978000,"2022-03-31":380229000,"2022-06-30":392027000,"2022-09-30":397624000,"2022-12-31":401858000,"2023-03-31":413824000,"2023-06-30":428153000,"2023-09-30":450026000,"2023-12-31":482375000,"2024-03-31":523529000,"2024-06-30":569610000,"2024-09-30":628555000,"2024-12-31":675040000,"2025-03-31":685446000,"2025-06-30":716080000,"2025-09-30":741172000,"2025-12-31":761407000,"2026-03-31":769096000,"2026-06-30":830813000},"ebitda_base":{"2012-06-30":-34976000,"2012-09-30":-36195000,"2012-12-31":-36245000,"2013-03-31":-36148000,"2013-06-30":-39325000,"2013-09-30":-41389000,"2013-12-31":-41422000,"2014-03-31":-43324000,"2014-06-30":-39104000,"2014-09-30":-34448000,"2014-12-31":-27478000,"2015-03-31":-18637000,"2015-06-30":-13202000,"2015-09-30":-8006000,"2015-12-31":-3288000,"2016-03-31":1321000,"2016-06-30":3962000,"2016-09-30":6923000,"2016-12-31":10266000,"2017-03-31":14400000,"2017-06-30":25672000,"2017-09-30":36238000,"2017-12-31":52961000,"2018-03-31":69251000,"2018-06-30":77138000,"2018-09-30":86506000,"2018-12-31":89732000,"2019-03-31":87741000,"2019-06-30":91850000,"2019-09-30":102038000,"2019-12-31":112309000,"2020-03-31":131206000,"2020-06-30":141792000,"2020-09-30":133381000,"2020-12-31":128727000,"2021-03-31":110670000,"2021-06-30":107487000,"2021-09-30":119184000,"2021-12-31":125549000,"2022-03-31":132714000,"2022-06-30":133525000,"2022-09-30":127687000,"2022-12-31":113416000,"2023-03-31":101384000,"2023-06-30":98139000,"2023-09-30":98765000,"2023-12-31":107859000,"2024-03-31":122402000,"2024-06-30":128353000,"2024-09-30":143980000,"2024-12-31":137746000,"2025-03-31":111879000,"2025-06-30":103120000,"2025-09-30":66712000,"2025-12-31":45946000,"2026-03-31":-6758000,"2026-06-30":8444000},"ebit_base":{"2012-03-31":-36263000,"2012-06-30":-34986000,"2012-09-30":-36220000,"2012-12-31":-36272000,"2013-03-31":-36186000,"2013-06-30":-39377000,"2013-09-30":-41446000,"2013-12-31":-41496000,"2014-03-31":-43412000,"2014-06-30":-39210000,"2014-09-30":-34573000,"2014-12-31":-27619000,"2015-03-31":-18790000,"2015-06-30":-13375000,"2015-09-30":-8170000,"2015-12-31":-3443000,"2016-03-31":1179000,"2016-06-30":3853000,"2016-09-30":6823000,"2016-12-31":10179000,"2017-03-31":14327000,"2017-06-30":25614000,"2017-09-30":36165000,"2017-12-31":52855000,"2018-03-31":69110000,"2018-06-30":76949000,"2018-09-30":86295000,"2018-12-31":89496000,"2019-03-31":87457000,"2019-06-30":91456000,"2019-09-30":101491000,"2019-12-31":111606000,"2020-03-31":130361000,"2020-06-30":140990000,"2020-09-30":132705000,"2020-12-31":128202000,"2021-03-31":110129000,"2021-06-30":106810000,"2021-09-30":118323000,"2021-12-31":124477000,"2022-03-31":131608000,"2022-06-30":131097000,"2022-09-30":126799000,"2022-12-31":112634000,"2023-03-31":100718000,"2023-06-30":98869000,"2023-09-30":98112000,"2023-12-31":107282000,"2024-03-31":121929000,"2024-06-30":127938000,"2024-09-30":143359000,"2024-12-31":136951000,"2025-03-31":110867000,"2025-06-30":101950000,"2025-09-30":65571000,"2025-12-31":44797000,"2026-03-31":-8220000,"2026-06-30":6405000},"cfo_base":{"2012-06-30":-30947000,"2012-09-30":-33572000,"2012-12-31":-36020000,"2013-03-31":-37417000,"2013-06-30":-38761000,"2013-09-30":-38134000,"2013-12-31":-37058000,"2014-03-31":-36564000,"2014-06-30":-36312000,"2014-09-30":-33639000,"2014-12-31":-27376000,"2015-03-31":-18093000,"2015-06-30":-9248000,"2015-09-30":-2436000,"2015-12-31":3130000,"2016-03-31":8204000,"2016-06-30":9933000,"2016-09-30":17985000,"2016-12-31":18391000,"2017-03-31":24655000,"2017-06-30":38631000,"2017-09-30":40621000,"2017-12-31":60935000,"2018-03-31":85804000,"2018-06-30":85449000,"2018-09-30":119029000,"2018-12-31":115665000,"2019-03-31":104916000,"2019-06-30":115260000,"2019-09-30":109182000,"2019-12-31":136117000,"2020-03-31":145705000,"2020-06-30":173336000,"2020-09-30":165353000,"2020-12-31":151970000,"2021-03-31":144123000,"2021-06-30":135276000,"2021-09-30":153536000,"2021-12-31":167892000,"2022-03-31":177717000,"2022-06-30":151418000,"2022-09-30":136362000,"2022-12-31":120323000,"2023-03-31":111033000,"2023-06-30":135279000,"2023-09-30":154540000,"2023-12-31":127039000,"2024-03-31":124838000,"2024-06-30":123734000,"2024-09-30":144654000,"2024-12-31":198067000,"2025-03-31":179081000,"2025-06-30":181838000,"2025-09-30":162490000,"2025-12-31":141638000,"2026-03-31":120096000,"2026-06-30":109700000},"fcf_base":{"2012-12-31":-36171000,"2013-03-31":-37579000,"2013-06-30":-38893000,"2013-09-30":-38279000,"2013-12-31":-37185000,"2014-03-31":-36783000,"2014-06-30":-36575000,"2014-09-30":-33853000,"2014-12-31":-27550000,"2015-03-31":-18191000,"2015-06-30":-9298000,"2015-09-30":-2470000,"2015-12-31":3113000,"2016-03-31":8199000,"2016-06-30":9921000,"2016-09-30":17883000,"2016-12-31":18197000,"2017-03-31":24373000,"2017-06-30":38158000,"2017-09-30":40156000,"2017-12-31":60516000,"2018-03-31":85418000,"2018-06-30":85198000,"2018-09-30":118815000,"2018-12-31":115367000,"2019-03-31":104438000,"2019-06-30":114435000,"2019-09-30":108116000,"2019-12-31":135029000,"2020-03-31":144832000,"2020-06-30":172826000,"2020-09-30":164411000,"2020-12-31":150732000,"2021-03-31":142801000,"2021-06-30":133882000,"2021-09-30":152701000,"2021-12-31":167423000,"2022-03-31":177362000,"2022-06-30":151163000,"2022-09-30":135915000,"2022-12-31":119910000,"2023-03-31":110632000,"2023-06-30":134795000,"2023-09-30":154370000,"2023-12-31":126900000,"2024-03-31":124699000,"2024-06-30":123281000,"2024-09-30":142603000,"2024-12-31":195895000,"2025-03-31":176805000,"2025-06-30":179921000,"2025-09-30":162208000,"2025-12-31":141427000,"2026-03-31":119788000,"2026-06-30":106921000},"pe":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":522,"2016-09-30":162.5,"2016-12-31":103.714286,"2017-03-31":99.636364,"2017-06-30":59,"2017-09-30":66.551724,"2017-12-31":17.705882,"2018-03-31":14.6875,"2018-06-30":13.551724,"2018-09-30":11.781513,"2018-12-31":21.7,"2019-03-31":19.245902,"2019-06-30":17.421875,"2019-09-30":20.25,"2019-12-31":15.75641,"2020-03-31":12.352273,"2020-06-30":17.712766,"2020-09-30":19.202247,"2020-12-31":30.776471,"2021-03-31":31.384615,"2021-06-30":29.921053,"2021-09-30":24.445783,"2021-12-31":22.247191,"2022-03-31":26.340659,"2022-06-30":25.319149,"2022-09-30":25.64,"2022-12-31":23.079545,"2023-03-31":26.414634,"2023-06-30":26.807229,"2023-09-30":33.641975,"2023-12-31":34.189474,"2024-03-31":23.764151,"2024-06-30":28.752212,"2024-09-30":36.730159,"2024-12-31":40.637097,"2025-03-31":98.465517,"2025-06-30":64.955752,"2025-09-30":94.443182,"2025-12-31":42.439024,"2026-03-31":115.171429,"2026-06-30":207.02381},"pe_avg":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":468.942308,"2016-09-30":121.84434,"2016-12-31":81.799451,"2017-03-31":62.936535,"2017-06-30":41.743396,"2017-09-30":36.948939,"2017-12-31":12.971154,"2018-03-31":13.975962,"2018-06-30":14.89506,"2018-09-30":14.287169,"2018-12-31":26.249038,"2019-03-31":23.223834,"2019-06-30":19.658654,"2019-09-30":16.943643,"2019-12-31":15.901627,"2020-03-31":14.097028,"2020-06-30":13.961538,"2020-09-30":15.733146,"2020-12-31":18.829079,"2021-03-31":24.902367,"2021-06-30":28.302126,"2021-09-30":27.454356,"2021-12-31":25.250648,"2022-03-31":23.263948,"2022-06-30":22.385638,"2022-09-30":22.561321,"2022-12-31":26.998033,"2023-03-31":29.155775,"2023-06-30":29.154581,"2023-09-30":30.498338,"2023-12-31":27.65883,"2024-03-31":24.06761,"2024-06-30":23.288128,"2024-09-30":22.727535,"2024-12-31":28.144457,"2025-03-31":37.798221,"2025-06-30":48.759611,"2025-09-30":73.326409,"2025-12-31":86.854732,"2026-03-31":187.071258,"2026-06-30":148.765509},"pe_high":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":600,"2016-09-30":162.5,"2016-12-31":138.857143,"2017-03-31":99.636364,"2017-06-30":62.65,"2017-09-30":66.551724,"2017-12-31":19.970588,"2018-03-31":22.410714,"2018-06-30":21.637931,"2018-09-30":21.092437,"2018-12-31":41.833333,"2019-03-31":31.770492,"2019-06-30":25.171875,"2019-09-30":22.375,"2019-12-31":21.076923,"2020-03-31":18.681818,"2020-06-30":17.712766,"2020-09-30":22.449438,"2020-12-31":31.988235,"2021-03-31":37.705128,"2021-06-30":38.697368,"2021-09-30":35.433735,"2021-12-31":33.044944,"2022-03-31":27.43956,"2022-06-30":26.56383,"2022-09-30":28.7,"2022-12-31":32.613636,"2023-03-31":35,"2023-06-30":34.578313,"2023-09-30":41.320988,"2023-12-31":35.231579,"2024-03-31":31.575472,"2024-06-30":30.513274,"2024-09-30":36.730159,"2024-12-31":49.072581,"2025-03-31":98.465517,"2025-06-30":101.079646,"2025-09-30":129.795455,"2025-12-31":139.292683,"2026-03-31":262.657143,"2026-06-30":215.047619},"pe_low":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":339,"2016-09-30":84.75,"2016-12-31":48.428571,"2017-03-31":42.909091,"2017-06-30":26.55,"2017-09-30":21.586207,"2017-12-31":7.254902,"2018-03-31":8.133929,"2018-06-30":10.37069,"2018-09-30":10.697479,"2018-12-31":19.383333,"2019-03-31":16.442623,"2019-06-30":15.28125,"2019-09-30":13.583333,"2019-12-31":12.538462,"2020-03-31":11.113636,"2020-06-30":10.914894,"2020-09-30":11.52809,"2020-12-31":12.070588,"2021-03-31":14.935897,"2021-06-30":16.592105,"2021-09-30":20.216867,"2021-12-31":20.224719,"2022-03-31":18.89011,"2022-06-30":18.287234,"2022-09-30":17.19,"2022-12-31":19.534091,"2023-03-31":23.097561,"2023-06-30":23.13253,"2023-09-30":23.703704,"2023-12-31":20.210526,"2024-03-31":19.90566,"2024-06-30":18.672566,"2024-09-30":16.746032,"2024-12-31":17.016129,"2025-03-31":19.146552,"2025-06-30":26.115044,"2025-09-30":50.75,"2025-12-31":42.439024,"2026-03-31":91.857143,"2026-06-30":76.547619},"pb":{"2012-06-30":13.662764,"2012-09-30":3.886642,"2012-12-31":2.342786,"2013-03-31":3.914044,"2013-06-30":4.277284,"2013-09-30":5.222128,"2013-12-31":14.775201,"2014-03-31":43.73111,"2014-06-30":80.558589,"2014-09-30":null,"2014-12-31":null,"2015-03-31":56.856146,"2015-06-30":55.964328,"2015-09-30":32.679176,"2015-12-31":29.517632,"2016-03-31":23.32847,"2016-06-30":22.47509,"2016-09-30":23.065462,"2016-12-31":19.775118,"2017-03-31":25.004186,"2017-06-30":20.223321,"2017-09-30":25.512533,"2017-12-31":10.848881,"2018-03-31":8.768407,"2018-06-30":7.49182,"2018-09-30":6.23751,"2018-12-31":5.428783,"2019-03-31":4.718872,"2019-06-30":4.253037,"2019-09-30":4.983051,"2019-12-31":3.792768,"2020-03-31":3.042134,"2020-06-30":4.240783,"2020-09-30":4.054475,"2020-12-31":5.835211,"2021-03-31":5.589483,"2021-06-30":5.043615,"2021-09-30":4.336159,"2021-12-31":5.581635,"2022-03-31":6.245123,"2022-06-30":5.762946,"2022-09-30":5.830909,"2022-12-31":4.36418,"2023-03-31":4.154539,"2023-06-30":5.411732,"2023-09-30":6.084242,"2023-12-31":6.628303,"2024-03-31":4.786924,"2024-06-30":5.693921,"2024-09-30":7.590369,"2024-12-31":7.793893,"2025-03-31":17.726754,"2025-06-30":12.164785,"2025-09-30":13.834729,"2025-12-31":5.69248,"2026-03-31":6.782807,"2026-06-30":13.317477},"pb_avg":{"2012-06-30":10.673083,"2012-09-30":4.95153,"2012-12-31":5.175258,"2013-03-31":5.463103,"2013-06-30":5.52633,"2013-09-30":5.950057,"2013-12-31":8.98645,"2014-03-31":24.512481,"2014-06-30":74.699783,"2014-09-30":null,"2014-12-31":null,"2015-03-31":30.961675,"2015-06-30":36.151453,"2015-09-30":36.063472,"2015-12-31":28.665452,"2016-03-31":26.828577,"2016-06-30":20.190653,"2016-09-30":17.294745,"2016-12-31":15.596634,"2017-03-31":15.794201,"2017-06-30":14.308307,"2017-09-30":14.164337,"2017-12-31":7.947782,"2018-03-31":8.34362,"2018-06-30":8.234458,"2018-09-30":7.564085,"2018-12-31":6.566836,"2019-03-31":5.694215,"2019-06-30":4.799081,"2019-09-30":4.169434,"2019-12-31":3.827724,"2020-03-31":3.471835,"2020-06-30":3.342666,"2020-09-30":3.321989,"2020-12-31":3.569988,"2021-03-31":4.435019,"2021-06-30":4.770722,"2021-09-30":4.869816,"2021-12-31":6.335178,"2022-03-31":5.515663,"2022-06-30":5.095243,"2022-09-30":5.130772,"2022-12-31":5.105139,"2023-03-31":4.58567,"2023-06-30":5.885606,"2023-09-30":5.515707,"2023-12-31":5.362209,"2024-03-31":4.848051,"2024-06-30":4.611845,"2024-09-30":4.696696,"2024-12-31":5.397898,"2025-03-31":6.804816,"2025-06-30":9.131603,"2025-09-30":10.741389,"2025-12-31":11.650098,"2026-03-31":11.017214,"2026-06-30":9.569823},"pb_high":{"2012-06-30":13.662764,"2012-09-30":6.254846,"2012-12-31":7.254558,"2013-03-31":8.787029,"2013-06-30":10.878641,"2013-09-30":8.692735,"2013-12-31":14.775201,"2014-03-31":44.268347,"2014-06-30":120.691414,"2014-09-30":null,"2014-12-31":null,"2015-03-31":57.059932,"2015-06-30":64.509217,"2015-09-30":55.433565,"2015-12-31":40.720107,"2016-03-31":37.35818,"2016-06-30":25.833437,"2016-09-30":23.065462,"2016-12-31":26.475778,"2017-03-31":25.004186,"2017-06-30":21.474425,"2017-09-30":25.512533,"2017-12-31":12.236528,"2018-03-31":13.37915,"2018-06-30":11.962129,"2018-09-30":11.167012,"2018-12-31":10.465627,"2019-03-31":7.789756,"2019-06-30":6.144971,"2019-09-30":5.505964,"2019-12-31":5.073483,"2020-03-31":4.600983,"2020-06-30":4.240783,"2020-09-30":4.740106,"2020-12-31":6.064961,"2021-03-31":6.715143,"2021-06-30":6.522987,"2021-09-30":6.285187,"2021-12-31":8.290702,"2022-03-31":6.505662,"2022-06-30":6.04625,"2022-09-30":6.526797,"2022-12-31":6.16701,"2023-03-31":5.50486,"2023-06-30":6.980526,"2023-09-30":7.473013,"2023-12-31":6.830336,"2024-03-31":6.360395,"2024-06-30":6.042671,"2024-09-30":7.590369,"2024-12-31":9.411756,"2025-03-31":17.726754,"2025-06-30":18.929996,"2025-09-30":19.013388,"2025-12-31":18.683765,"2026-03-31":15.468704,"2026-06-30":13.833634},"pb_low":{"2012-06-30":7.911623,"2012-09-30":3.719474,"2012-12-31":2.116586,"2013-03-31":2.563699,"2013-06-30":3.238868,"2013-09-30":4.249061,"2013-12-31":7.173811,"2014-03-31":16.224564,"2014-06-30":44.233989,"2014-09-30":null,"2014-12-31":null,"2015-03-31":18.748263,"2015-06-30":22.629871,"2015-09-30":22.59301,"2015-12-31":17.12971,"2016-03-31":18.434386,"2016-06-30":14.595892,"2016-09-30":12.029526,"2016-12-31":9.233836,"2017-03-31":10.768226,"2017-06-30":9.100495,"2017-09-30":8.275049,"2017-12-31":4.445278,"2018-03-31":4.855939,"2018-06-30":5.733244,"2018-09-30":5.663588,"2018-12-31":4.849213,"2019-03-31":4.03154,"2019-06-30":3.730467,"2019-09-30":3.342541,"2019-12-31":3.018167,"2020-03-31":2.737081,"2020-06-30":2.61324,"2020-09-30":2.434108,"2020-12-31":2.28858,"2021-03-31":2.660028,"2021-06-30":2.796833,"2021-09-30":3.58604,"2021-12-31":5.074214,"2022-03-31":4.478667,"2022-06-30":4.162397,"2022-09-30":3.909256,"2022-12-31":3.693759,"2023-03-31":3.632824,"2023-06-30":4.669899,"2023-09-30":4.286879,"2023-12-31":3.918209,"2024-03-31":4.00969,"2024-06-30":3.697806,"2024-09-30":3.460605,"2024-12-31":3.263567,"2025-03-31":3.446955,"2025-06-30":4.890774,"2025-09-30":7.434232,"2025-12-31":5.69248,"2026-03-31":5.409756,"2026-06-30":4.924173},"ptb":{"2012-06-30":13.662764,"2012-09-30":3.886642,"2012-12-31":2.342786,"2013-03-31":3.914044,"2013-06-30":4.277284,"2013-09-30":5.222128,"2013-12-31":14.775201,"2014-03-31":43.73111,"2014-06-30":80.558589,"2014-09-30":null,"2014-12-31":null,"2015-03-31":56.856146,"2015-06-30":55.964328,"2015-09-30":32.679176,"2015-12-31":29.517632,"2016-03-31":23.32847,"2016-06-30":22.47509,"2016-09-30":23.065462,"2016-12-31":19.775118,"2017-03-31":25.004186,"2017-06-30":20.223321,"2017-09-30":25.512533,"2017-12-31":10.848881,"2018-03-31":8.768407,"2018-06-30":7.49182,"2018-09-30":6.23751,"2018-12-31":5.428783,"2019-03-31":4.718872,"2019-06-30":4.253037,"2019-09-30":4.983051,"2019-12-31":3.792768,"2020-03-31":3.042134,"2020-06-30":4.240783,"2020-09-30":4.054475,"2020-12-31":5.835211,"2021-03-31":5.589483,"2021-06-30":5.043615,"2021-09-30":4.336159,"2021-12-31":5.581635,"2022-03-31":6.245123,"2022-06-30":5.762946,"2022-09-30":5.830909,"2022-12-31":4.36418,"2023-03-31":4.154539,"2023-06-30":5.411732,"2023-09-30":6.084242,"2023-12-31":6.628303,"2024-03-31":4.786924,"2024-06-30":5.693921,"2024-09-30":7.590369,"2024-12-31":7.793893,"2025-03-31":17.726754,"2025-06-30":12.164785,"2025-09-30":13.834729,"2025-12-31":5.69248,"2026-03-31":6.782807,"2026-06-30":13.317477},"ptb_avg":{"2012-06-30":10.673083,"2012-09-30":4.95153,"2012-12-31":5.175258,"2013-03-31":5.463103,"2013-06-30":5.52633,"2013-09-30":5.950057,"2013-12-31":8.98645,"2014-03-31":24.512481,"2014-06-30":74.699783,"2014-09-30":null,"2014-12-31":null,"2015-03-31":30.961675,"2015-06-30":36.151453,"2015-09-30":36.063472,"2015-12-31":28.665452,"2016-03-31":26.828577,"2016-06-30":20.190653,"2016-09-30":17.294745,"2016-12-31":15.596634,"2017-03-31":15.794201,"2017-06-30":14.308307,"2017-09-30":14.164337,"2017-12-31":7.947782,"2018-03-31":8.34362,"2018-06-30":8.234458,"2018-09-30":7.564085,"2018-12-31":6.566836,"2019-03-31":5.694215,"2019-06-30":4.799081,"2019-09-30":4.169434,"2019-12-31":3.827724,"2020-03-31":3.471835,"2020-06-30":3.342666,"2020-09-30":3.321989,"2020-12-31":3.569988,"2021-03-31":4.435019,"2021-06-30":4.770722,"2021-09-30":4.869816,"2021-12-31":6.335178,"2022-03-31":5.515663,"2022-06-30":5.095243,"2022-09-30":5.130772,"2022-12-31":5.105139,"2023-03-31":4.58567,"2023-06-30":5.885606,"2023-09-30":5.515707,"2023-12-31":5.362209,"2024-03-31":4.848051,"2024-06-30":4.611845,"2024-09-30":4.696696,"2024-12-31":5.397898,"2025-03-31":6.804816,"2025-06-30":9.131603,"2025-09-30":10.741389,"2025-12-31":11.650098,"2026-03-31":11.017214,"2026-06-30":9.569823},"ptb_high":{"2012-06-30":13.662764,"2012-09-30":6.254846,"2012-12-31":7.254558,"2013-03-31":8.787029,"2013-06-30":10.878641,"2013-09-30":8.692735,"2013-12-31":14.775201,"2014-03-31":44.268347,"2014-06-30":120.691414,"2014-09-30":null,"2014-12-31":null,"2015-03-31":57.059932,"2015-06-30":64.509217,"2015-09-30":55.433565,"2015-12-31":40.720107,"2016-03-31":37.35818,"2016-06-30":25.833437,"2016-09-30":23.065462,"2016-12-31":26.475778,"2017-03-31":25.004186,"2017-06-30":21.474425,"2017-09-30":25.512533,"2017-12-31":12.236528,"2018-03-31":13.37915,"2018-06-30":11.962129,"2018-09-30":11.167012,"2018-12-31":10.465627,"2019-03-31":7.789756,"2019-06-30":6.144971,"2019-09-30":5.505964,"2019-12-31":5.073483,"2020-03-31":4.600983,"2020-06-30":4.240783,"2020-09-30":4.740106,"2020-12-31":6.064961,"2021-03-31":6.715143,"2021-06-30":6.522987,"2021-09-30":6.285187,"2021-12-31":8.290702,"2022-03-31":6.505662,"2022-06-30":6.04625,"2022-09-30":6.526797,"2022-12-31":6.16701,"2023-03-31":5.50486,"2023-06-30":6.980526,"2023-09-30":7.473013,"2023-12-31":6.830336,"2024-03-31":6.360395,"2024-06-30":6.042671,"2024-09-30":7.590369,"2024-12-31":9.411756,"2025-03-31":17.726754,"2025-06-30":18.929996,"2025-09-30":19.013388,"2025-12-31":18.683765,"2026-03-31":15.468704,"2026-06-30":13.833634},"ptb_low":{"2012-06-30":7.911623,"2012-09-30":3.719474,"2012-12-31":2.116586,"2013-03-31":2.563699,"2013-06-30":3.238868,"2013-09-30":4.249061,"2013-12-31":7.173811,"2014-03-31":16.224564,"2014-06-30":44.233989,"2014-09-30":null,"2014-12-31":null,"2015-03-31":18.748263,"2015-06-30":22.629871,"2015-09-30":22.59301,"2015-12-31":17.12971,"2016-03-31":18.434386,"2016-06-30":14.595892,"2016-09-30":12.029526,"2016-12-31":9.233836,"2017-03-31":10.768226,"2017-06-30":9.100495,"2017-09-30":8.275049,"2017-12-31":4.445278,"2018-03-31":4.855939,"2018-06-30":5.733244,"2018-09-30":5.663588,"2018-12-31":4.849213,"2019-03-31":4.03154,"2019-06-30":3.730467,"2019-09-30":3.342541,"2019-12-31":3.018167,"2020-03-31":2.737081,"2020-06-30":2.61324,"2020-09-30":2.434108,"2020-12-31":2.28858,"2021-03-31":2.660028,"2021-06-30":2.796833,"2021-09-30":3.58604,"2021-12-31":5.074214,"2022-03-31":4.478667,"2022-06-30":4.162397,"2022-09-30":3.909256,"2022-12-31":3.693759,"2023-03-31":3.632824,"2023-06-30":4.669899,"2023-09-30":4.286879,"2023-12-31":3.918209,"2024-03-31":4.00969,"2024-06-30":3.697806,"2024-09-30":3.460605,"2024-12-31":3.263567,"2025-03-31":3.446955,"2025-06-30":4.890774,"2025-09-30":7.434232,"2025-12-31":5.69248,"2026-03-31":5.409756,"2026-06-30":4.924173},"ps":{"2013-03-31":39.734873,"2013-06-30":28.589109,"2013-09-30":21.092078,"2013-12-31":29.982658,"2014-03-31":31.414659,"2014-06-30":16.353323,"2014-09-30":12.891939,"2014-12-31":11.609386,"2015-03-31":18.639394,"2015-06-30":16.818628,"2015-09-30":9.934522,"2015-12-31":10.858234,"2016-03-31":8.364985,"2016-06-30":9.009277,"2016-09-30":9.94421,"2016-12-31":10.062279,"2017-03-31":13.350429,"2017-06-30":12.306766,"2017-09-30":16.971777,"2017-12-31":13.013668,"2018-03-31":9.971404,"2018-06-30":8.445404,"2018-09-30":6.810862,"2018-12-31":5.961081,"2019-03-31":5.218083,"2019-06-30":4.723584,"2019-09-30":5.837717,"2019-12-31":4.593382,"2020-03-31":3.719635,"2020-06-30":5.478272,"2020-09-30":5.576421,"2020-12-31":8.62959,"2021-03-31":8.395829,"2021-06-30":7.683682,"2021-09-30":6.638081,"2021-12-31":5.731525,"2022-03-31":6.698147,"2022-06-30":6.50236,"2022-09-30":6.941589,"2022-12-31":5.450007,"2023-03-31":5.316698,"2023-06-30":5.329081,"2023-09-30":6.241788,"2023-12-31":6.962621,"2024-03-31":5.009433,"2024-06-30":5.960149,"2024-09-30":7.714509,"2024-12-31":7.846415,"2025-03-31":17.670867,"2025-06-30":10.800867,"2025-09-30":11.795093,"2025-12-31":4.843161,"2026-03-31":5.626531,"2026-06-30":11.313202},"ps_avg":{"2013-03-31":55.460713,"2013-06-30":36.937663,"2013-09-30":24.03217,"2013-12-31":18.235804,"2014-03-31":17.608774,"2014-06-30":15.16399,"2014-09-30":12.964699,"2014-12-31":11.542555,"2015-03-31":10.150299,"2015-06-30":10.864382,"2015-09-30":10.963354,"2015-12-31":10.544755,"2016-03-31":9.620033,"2016-06-30":8.093546,"2016-09-30":7.456281,"2016-12-31":7.936119,"2017-03-31":8.432963,"2017-06-30":8.707224,"2017-09-30":9.422583,"2017-12-31":9.533684,"2018-03-31":9.488338,"2018-06-30":9.282568,"2018-09-30":8.259375,"2018-12-31":7.21072,"2019-03-31":6.296607,"2019-06-30":5.330041,"2019-09-30":4.884552,"2019-12-31":4.635716,"2020-03-31":4.245032,"2020-06-30":4.318078,"2020-09-30":4.568978,"2020-12-31":5.279593,"2021-03-31":6.661736,"2021-06-30":7.267944,"2021-09-30":7.455038,"2021-12-31":6.505303,"2022-03-31":5.915772,"2022-06-30":5.748988,"2022-09-30":6.108089,"2022-12-31":6.375319,"2023-03-31":5.868431,"2023-06-30":5.795717,"2023-09-30":5.658531,"2023-12-31":5.632668,"2024-03-31":5.073402,"2024-06-30":4.827479,"2024-09-30":4.77351,"2024-12-31":5.434273,"2025-03-31":6.783363,"2025-06-30":8.107767,"2025-09-30":9.157801,"2025-12-31":9.911902,"2026-03-31":9.139092,"2026-06-30":8.129569},"ps_high":{"2013-03-31":89.204789,"2013-06-30":72.712185,"2013-09-30":35.109794,"2013-12-31":29.982658,"2014-03-31":31.800589,"2014-06-30":24.500251,"2014-09-30":19.244489,"2014-12-31":15.733773,"2015-03-31":18.706202,"2015-06-30":19.386573,"2015-09-30":16.851894,"2015-12-31":14.97913,"2016-03-31":13.395676,"2016-06-30":10.35549,"2016-09-30":9.94421,"2016-12-31":13.471812,"2017-03-31":13.350429,"2017-06-30":13.068117,"2017-09-30":16.971777,"2017-12-31":14.678207,"2018-03-31":15.214727,"2018-06-30":13.48471,"2018-09-30":12.193483,"2018-12-31":11.491791,"2019-03-31":8.613836,"2019-06-30":6.824838,"2019-09-30":6.450316,"2019-12-31":6.144442,"2020-03-31":5.625648,"2020-06-30":5.478272,"2020-09-30":6.51942,"2020-12-31":8.969364,"2021-03-31":10.086656,"2021-06-30":9.937427,"2021-09-30":9.621782,"2021-12-31":8.513341,"2022-03-31":6.977586,"2022-06-30":6.822014,"2022-09-30":7.770031,"2022-12-31":7.701388,"2023-03-31":7.044748,"2023-06-30":6.873916,"2023-09-30":7.666519,"2023-12-31":7.174844,"2024-03-31":6.656043,"2024-06-30":6.325206,"2024-09-30":7.714509,"2024-12-31":9.475181,"2025-03-31":17.670867,"2025-06-30":16.807562,"2025-09-30":16.21027,"2025-12-31":15.896146,"2026-03-31":12.83173,"2026-06-30":11.751678},"ps_low":{"2013-03-31":26.026342,"2013-06-30":21.648401,"2013-09-30":17.161877,"2013-12-31":14.557496,"2014-03-31":11.65507,"2014-06-30":8.979461,"2014-09-30":7.707138,"2014-12-31":7.026733,"2015-03-31":6.146323,"2015-06-30":6.800821,"2015-09-30":6.868312,"2015-12-31":6.301264,"2016-03-31":6.610093,"2016-06-30":5.850852,"2016-09-30":5.186288,"2016-12-31":4.698502,"2017-03-31":5.749455,"2017-06-30":5.538045,"2017-09-30":5.504836,"2017-12-31":5.332289,"2018-03-31":5.522158,"2018-06-30":6.462991,"2018-09-30":6.184185,"2018-12-31":5.324683,"2019-03-31":4.458038,"2019-06-30":4.143198,"2019-09-30":3.915835,"2019-12-31":3.65527,"2020-03-31":3.346645,"2020-06-30":3.3758,"2020-09-30":3.34781,"2020-12-31":3.384541,"2021-03-31":3.995564,"2021-06-30":4.260828,"2021-09-30":5.489748,"2021-12-31":5.210477,"2022-03-31":4.803552,"2022-06-30":4.696453,"2022-09-30":4.653897,"2022-12-31":4.612783,"2023-03-31":4.649043,"2023-06-30":4.598578,"2023-09-30":4.397884,"2023-12-31":4.115835,"2024-03-31":4.196071,"2024-06-30":3.870703,"2024-09-30":3.517203,"2024-12-31":3.28556,"2025-03-31":3.436088,"2025-06-30":4.342419,"2025-09-30":6.338213,"2025-12-31":4.843161,"2026-03-31":4.487546,"2026-06-30":4.183087},"pcf":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":174.446377,"2016-03-31":57.348682,"2016-06-30":58.060085,"2016-09-30":40.073756,"2016-12-31":44.493209,"2017-03-31":50.282195,"2017-06-30":34.626895,"2017-09-30":54.203062,"2017-12-31":33.999984,"2018-03-31":21.994289,"2018-06-30":21.349876,"2018-09-30":13.60101,"2018-12-31":12.948633,"2019-03-31":12.85258,"2019-06-30":10.998009,"2019-09-30":15.260874,"2019-12-31":10.342626,"2020-03-31":8.549608,"2020-06-30":11.100031,"2020-09-30":12.007011,"2020-12-31":20.094674,"2021-03-31":19.810296,"2021-06-30":19.487356,"2021-09-30":15.257132,"2021-12-31":12.493817,"2022-03-31":14.330816,"2022-06-30":16.83486,"2022-09-30":20.241286,"2022-12-31":18.20208,"2023-03-31":19.815526,"2023-06-30":16.866343,"2023-09-30":18.17631,"2023-12-31":26.437507,"2024-03-31":21.007894,"2024-06-30":27.43757,"2024-09-30":33.521322,"2024-12-31":26.741679,"2025-03-31":67.636573,"2025-06-30":42.533931,"2025-09-30":53.80142,"2025-12-31":26.035505,"2026-03-31":36.032364,"2026-06-30":85.680543},"pcf_avg":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":169.410076,"2016-03-31":65.953041,"2016-06-30":52.158678,"2016-09-30":30.047756,"2016-12-31":35.091791,"2017-03-31":31.761367,"2017-06-30":24.499055,"2017-09-30":30.093069,"2017-12-31":24.908051,"2018-03-31":20.928772,"2018-06-30":23.466215,"2018-09-30":16.493631,"2018-12-31":15.663095,"2019-03-31":15.509077,"2019-06-30":12.410034,"2019-09-30":12.769126,"2019-12-31":10.437947,"2020-03-31":9.757237,"2020-06-30":8.749255,"2020-09-30":9.83781,"2020-12-31":12.293944,"2021-03-31":15.718634,"2021-06-30":18.432961,"2021-09-30":17.134846,"2021-12-31":14.180531,"2022-03-31":12.65691,"2022-06-30":14.884351,"2022-09-30":17.810848,"2022-12-31":21.292462,"2023-03-31":21.871854,"2023-06-30":18.343229,"2023-09-30":16.477845,"2023-12-31":21.387592,"2024-03-31":21.276157,"2024-06-30":22.223321,"2024-09-30":20.742002,"2024-12-31":18.520763,"2025-03-31":25.963832,"2025-06-30":31.928472,"2025-09-30":41.771834,"2025-12-31":53.283665,"2026-03-31":58.526839,"2026-06-30":61.569294},"pcf_high":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":240.65193,"2016-03-31":91.8381,"2016-06-30":66.735729,"2016-09-30":40.073756,"2016-12-31":59.56942,"2017-03-31":50.282195,"2017-06-30":36.769068,"2017-09-30":54.203062,"2017-12-31":38.348819,"2018-03-31":33.559675,"2018-06-30":34.089178,"2018-09-30":24.349882,"2018-12-31":24.962418,"2019-03-31":21.216609,"2019-06-30":15.890397,"2019-09-30":16.862324,"2019-12-31":13.83505,"2020-03-31":12.930593,"2020-06-30":11.100031,"2020-09-30":14.037454,"2020-12-31":20.885863,"2021-03-31":23.79987,"2021-06-30":25.203304,"2021-09-30":22.114945,"2021-12-31":18.557736,"2022-03-31":14.928681,"2022-06-30":17.662456,"2022-09-30":22.656978,"2022-12-31":25.721304,"2023-03-31":26.256029,"2023-06-30":21.755687,"2023-09-30":22.325178,"2023-12-31":27.24333,"2024-03-31":27.913228,"2024-06-30":29.118111,"2024-09-30":33.521322,"2024-12-31":32.29274,"2025-03-31":67.636573,"2025-06-30":66.188359,"2025-09-30":73.940539,"2025-12-31":85.453314,"2026-03-31":82.174527,"2026-06-30":89.001342},"pcf_low":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":101.234946,"2016-03-31":45.31749,"2016-06-30":37.705687,"2016-09-30":20.900005,"2016-12-31":20.775754,"2017-03-31":21.654376,"2017-06-30":15.582103,"2017-09-30":17.58089,"2017-12-31":13.931333,"2018-03-31":12.180424,"2018-06-30":16.338359,"2018-09-30":12.349562,"2018-12-31":11.566252,"2019-03-31":10.980526,"2019-06-30":9.646684,"2019-09-30":10.236718,"2019-12-31":8.23034,"2020-03-31":7.692287,"2020-06-30":6.840019,"2020-09-30":7.208422,"2020-12-31":7.881168,"2021-03-31":9.427694,"2021-06-30":10.806313,"2021-09-30":12.617776,"2021-12-31":11.358016,"2022-03-31":10.277294,"2022-06-30":12.159296,"2022-09-30":13.570503,"2022-12-31":15.405896,"2023-03-31":17.327149,"2023-06-30":14.554327,"2023-09-30":12.806795,"2023-12-31":15.628083,"2024-03-31":17.596926,"2024-06-30":17.818798,"2024-09-30":15.283057,"2024-12-31":11.197647,"2025-03-31":13.151885,"2025-06-30":17.100495,"2025-09-30":28.910738,"2025-12-31":26.035505,"2026-03-31":28.738291,"2026-06-30":31.680615},"pfcf":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":175.399023,"2016-03-31":57.383655,"2016-06-30":58.130311,"2016-09-30":40.302326,"2016-12-31":44.967555,"2017-03-31":50.863969,"2017-06-30":35.056125,"2017-09-30":54.830725,"2017-12-31":34.235393,"2018-03-31":22.09368,"2018-06-30":21.412774,"2018-09-30":13.625507,"2018-12-31":12.98208,"2019-03-31":12.911404,"2019-06-30":11.077297,"2019-09-30":15.411343,"2019-12-31":10.425962,"2020-03-31":8.601142,"2020-06-30":11.132787,"2020-09-30":12.075806,"2020-12-31":20.259717,"2021-03-31":19.993693,"2021-06-30":19.690261,"2021-09-30":15.340561,"2021-12-31":12.528816,"2022-03-31":14.3595,"2022-06-30":16.863259,"2022-09-30":20.307856,"2022-12-31":18.264772,"2023-03-31":19.887349,"2023-06-30":16.926904,"2023-09-30":18.196327,"2023-12-31":26.466465,"2024-03-31":21.031311,"2024-06-30":27.53839,"2024-09-30":34.003446,"2024-12-31":27.038179,"2025-03-31":68.507255,"2025-06-30":42.987116,"2025-09-30":53.894954,"2025-12-31":26.074348,"2026-03-31":36.12501,"2026-06-30":87.90748},"pfcf_avg":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":170.335219,"2016-03-31":65.993261,"2016-06-30":52.221767,"2016-09-30":30.21914,"2016-12-31":35.465908,"2017-03-31":32.128852,"2017-06-30":24.802741,"2017-09-30":30.441542,"2017-12-31":25.080509,"2018-03-31":21.023348,"2018-06-30":23.535348,"2018-09-30":16.523338,"2018-12-31":15.703554,"2019-03-31":15.58006,"2019-06-30":12.499502,"2019-09-30":12.895027,"2019-12-31":10.522051,"2020-03-31":9.816051,"2020-06-30":8.775074,"2020-09-30":9.894176,"2020-12-31":12.394917,"2021-03-31":15.864151,"2021-06-30":18.624888,"2021-09-30":17.228542,"2021-12-31":14.220255,"2022-03-31":12.682244,"2022-06-30":14.909459,"2022-09-30":17.869425,"2022-12-31":21.365799,"2023-03-31":21.951131,"2023-06-30":18.409093,"2023-09-30":16.495991,"2023-12-31":21.411019,"2024-03-31":21.299873,"2024-06-30":22.304982,"2024-09-30":21.040326,"2024-12-31":18.726113,"2025-03-31":26.298063,"2025-06-30":32.268659,"2025-09-30":41.844455,"2025-12-31":53.363161,"2026-03-31":58.677323,"2026-06-30":63.16955},"pfcf_high":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":241.966123,"2016-03-31":91.894105,"2016-06-30":66.81645,"2016-09-30":40.302326,"2016-12-31":60.204495,"2017-03-31":50.863969,"2017-06-30":37.224851,"2017-09-30":54.830725,"2017-12-31":38.614338,"2018-03-31":33.71133,"2018-06-30":34.189607,"2018-09-30":24.393739,"2018-12-31":25.026898,"2019-03-31":21.313715,"2019-06-30":16.004956,"2019-09-30":17.028582,"2019-12-31":13.946527,"2020-03-31":13.008535,"2020-06-30":11.132787,"2020-09-30":14.117882,"2020-12-31":21.057404,"2021-03-31":24.020201,"2021-06-30":25.465725,"2021-09-30":22.235874,"2021-12-31":18.609721,"2022-03-31":14.958561,"2022-06-30":17.692251,"2022-09-30":22.731493,"2022-12-31":25.809895,"2023-03-31":26.351197,"2023-06-30":21.833804,"2023-09-30":22.349764,"2023-12-31":27.273171,"2024-03-31":27.944343,"2024-06-30":29.225106,"2024-09-30":34.003446,"2024-12-31":32.650788,"2025-03-31":68.507255,"2025-06-30":66.893575,"2025-09-30":74.069085,"2025-12-31":85.580805,"2026-03-31":82.385815,"2026-06-30":91.314589},"pfcf_low":{"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":101.787787,"2016-03-31":45.345126,"2016-06-30":37.751294,"2016-09-30":21.019213,"2016-12-31":20.997247,"2017-03-31":21.904921,"2017-06-30":15.775256,"2017-09-30":17.784474,"2017-12-31":14.027791,"2018-03-31":12.235467,"2018-06-30":16.386493,"2018-09-30":12.371805,"2018-12-31":11.596128,"2019-03-31":11.030782,"2019-06-30":9.71623,"2019-09-30":10.33765,"2019-12-31":8.296656,"2020-03-31":7.738654,"2020-06-30":6.860204,"2020-09-30":7.249723,"2020-12-31":7.945898,"2021-03-31":9.514972,"2021-06-30":10.91883,"2021-09-30":12.686772,"2021-12-31":11.389833,"2022-03-31":10.297864,"2022-06-30":12.179808,"2022-09-30":13.615134,"2022-12-31":15.458958,"2023-03-31":17.389954,"2023-06-30":14.606587,"2023-09-30":12.820898,"2023-12-31":15.645201,"2024-03-31":17.616541,"2024-06-30":17.884273,"2024-09-30":15.502867,"2024-12-31":11.321801,"2025-03-31":13.321188,"2025-06-30":17.282695,"2025-09-30":28.960999,"2025-12-31":26.074348,"2026-03-31":28.812183,"2026-06-30":32.504031},"evs_avg":{"2013-03-31":45.774208,"2013-06-30":30.59114,"2013-09-30":20.287191,"2013-12-31":16.322895,"2014-03-31":16.956877,"2014-06-30":15.226207,"2014-09-30":13.328205,"2014-12-31":11.906082,"2015-03-31":9.99001,"2015-06-30":10.717979,"2015-09-30":10.80974,"2015-12-31":10.288083,"2016-03-31":9.340844,"2016-06-30":7.789108,"2016-09-30":7.054223,"2016-12-31":7.482706,"2017-03-31":7.973481,"2017-06-30":8.140569,"2017-09-30":8.843266,"2017-12-31":8.976251,"2018-03-31":8.825962,"2018-06-30":8.54213,"2018-09-30":7.438183,"2018-12-31":6.387785,"2019-03-31":5.573338,"2019-06-30":4.579052,"2019-09-30":4.072965,"2019-12-31":3.73531,"2020-03-31":3.327411,"2020-06-30":3.163909,"2020-09-30":3.364618,"2020-12-31":4.034246,"2021-03-31":5.565004,"2021-06-30":6.189553,"2021-09-30":6.431121,"2021-12-31":5.894515,"2022-03-31":5.007038,"2022-06-30":4.804956,"2022-09-30":5.111515,"2022-12-31":5.301129,"2023-03-31":4.744627,"2023-06-30":4.947278,"2023-09-30":4.869188,"2023-12-31":4.869318,"2024-03-31":4.288801,"2024-06-30":3.996813,"2024-09-30":4.168414,"2024-12-31":4.866405,"2025-03-31":6.312483,"2025-06-30":7.629851,"2025-09-30":8.58886,"2025-12-31":9.423133,"2026-03-31":8.699376,"2026-06-30":7.758611},"evs_high":{"2013-03-31":79.518284,"2013-06-30":66.365662,"2013-09-30":31.364814,"2013-12-31":28.069749,"2014-03-31":31.148691,"2014-06-30":24.562468,"2014-09-30":19.607995,"2014-12-31":16.0973,"2015-03-31":18.545913,"2015-06-30":19.24017,"2015-09-30":16.69828,"2015-12-31":14.722458,"2016-03-31":13.116486,"2016-06-30":10.051052,"2016-09-30":9.542151,"2016-12-31":13.018399,"2017-03-31":12.890948,"2017-06-30":12.501462,"2017-09-30":16.39246,"2017-12-31":14.120774,"2018-03-31":14.55235,"2018-06-30":12.744272,"2018-09-30":11.372291,"2018-12-31":10.668856,"2019-03-31":7.890567,"2019-06-30":6.073849,"2019-09-30":5.638729,"2019-12-31":5.244036,"2020-03-31":4.708027,"2020-06-30":4.324103,"2020-09-30":5.31506,"2020-12-31":7.724017,"2021-03-31":8.989924,"2021-06-30":8.859036,"2021-09-30":8.597865,"2021-12-31":7.902553,"2022-03-31":6.068852,"2022-06-30":5.877982,"2022-09-30":6.773456,"2022-12-31":6.627198,"2023-03-31":5.920944,"2023-06-30":6.025476,"2023-09-30":6.877176,"2023-12-31":6.411494,"2024-03-31":5.871443,"2024-06-30":5.494539,"2024-09-30":7.109413,"2024-12-31":8.907312,"2025-03-31":17.199987,"2025-06-30":16.329646,"2025-09-30":15.641329,"2025-12-31":15.407377,"2026-03-31":12.392014,"2026-06-30":11.38072},"evs_low":{"2013-03-31":16.339837,"2013-06-30":15.301877,"2013-09-30":13.416897,"2013-12-31":12.644587,"2014-03-31":11.003173,"2014-06-30":9.041678,"2014-09-30":8.070644,"2014-12-31":7.39026,"2015-03-31":5.986034,"2015-06-30":6.654418,"2015-09-30":6.714698,"2015-12-31":6.044593,"2016-03-31":6.330904,"2016-06-30":5.546414,"2016-09-30":4.784229,"2016-12-31":4.245089,"2017-03-31":5.289973,"2017-06-30":4.97139,"2017-09-30":4.925518,"2017-12-31":4.774856,"2018-03-31":4.859781,"2018-06-30":5.722552,"2018-09-30":5.362993,"2018-12-31":4.501747,"2019-03-31":3.734769,"2019-06-30":3.392208,"2019-09-30":3.104247,"2019-12-31":2.754864,"2020-03-31":2.429024,"2020-06-30":2.221631,"2020-09-30":2.14345,"2020-12-31":2.139194,"2021-03-31":2.898832,"2021-06-30":3.182437,"2021-09-30":4.465832,"2021-12-31":4.599689,"2022-03-31":3.894818,"2022-06-30":3.752421,"2022-09-30":3.657322,"2022-12-31":3.538592,"2023-03-31":3.525239,"2023-06-30":3.750138,"2023-09-30":3.608541,"2023-12-31":3.352485,"2024-03-31":3.411471,"2024-06-30":3.040036,"2024-09-30":2.912107,"2024-12-31":2.717691,"2025-03-31":2.965208,"2025-06-30":3.864504,"2025-09-30":5.769272,"2025-12-31":4.354392,"2026-03-31":4.04783,"2026-06-30":3.812129},"eve_avg":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":397.710637,"2016-06-30":125.84658,"2016-09-30":73.850771,"2016-12-31":59.273439,"2017-03-31":51.417327,"2017-06-30":34.466772,"2017-09-30":31.658882,"2017-12-31":26.982649,"2018-03-31":24.121101,"2018-06-30":23.92102,"2018-09-30":20.438194,"2018-12-31":17.885614,"2019-03-31":16.414735,"2019-06-30":13.378808,"2019-09-30":11.392949,"2019-12-31":10.193485,"2020-03-31":8.493234,"2020-06-30":7.836852,"2020-09-30":8.981177,"2020-12-31":11.09025,"2021-03-31":17.100006,"2021-06-30":19.756391,"2021-09-30":19.041857,"2021-12-31":17.182636,"2022-03-31":14.345292,"2022-06-30":14.107265,"2022-09-30":15.917524,"2022-12-31":18.783073,"2023-03-31":19.366375,"2023-06-30":21.583588,"2023-09-30":22.186616,"2023-12-31":21.776924,"2024-03-31":18.343752,"2024-06-30":17.737213,"2024-09-30":18.197511,"2024-12-31":23.848373,"2025-03-31":38.674514,"2025-06-30":52.982772,"2025-09-30":95.422448,"2025-12-31":156.158094,"2026-03-31":null,"2026-06-30":763.376895},"eve_high":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":558.46841,"2016-06-30":162.392226,"2016-09-30":99.896938,"2016-12-31":103.123826,"2017-03-31":83.127814,"2017-06-30":52.93058,"2017-09-30":58.684988,"2017-12-31":42.447108,"2018-03-31":39.771156,"2018-06-30":35.688522,"2018-09-30":31.2481,"2018-12-31":29.872488,"2019-03-31":23.239498,"2019-06-30":17.746218,"2019-09-30":15.772724,"2019-12-31":14.310728,"2020-03-31":12.017264,"2020-06-30":10.710597,"2020-09-30":14.187494,"2020-12-31":21.23353,"2021-03-31":27.624014,"2021-06-30":28.277095,"2021-09-30":25.457354,"2021-12-31":23.036109,"2022-03-31":17.387415,"2022-06-30":17.257651,"2022-09-30":21.092898,"2022-12-31":23.48163,"2023-03-31":24.167804,"2023-06-30":26.287466,"2023-09-30":31.336081,"2023-12-31":28.673957,"2024-03-31":25.112911,"2024-06-30":24.383881,"2024-09-30":31.036653,"2024-12-31":43.651301,"2025-03-31":105.378687,"2025-06-30":113.395393,"2025-09-30":173.77556,"2025-12-31":255.327657,"2026-03-31":null,"2026-06-30":1119.759618},"eve_low":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":269.554648,"2016-06-30":89.611961,"2016-09-30":50.086175,"2016-12-31":33.627011,"2017-03-31":34.112614,"2017-06-30":21.048622,"2017-09-30":17.63335,"2017-12-31":14.353237,"2018-03-31":13.281643,"2018-06-30":16.025194,"2018-09-30":14.736111,"2018-12-31":12.604762,"2019-03-31":10.999736,"2019-06-30":9.911158,"2019-09-30":8.683239,"2019-12-31":7.517895,"2020-03-31":6.200095,"2020-06-30":5.502874,"2020-09-30":5.721514,"2020-12-31":5.880702,"2021-03-31":8.90746,"2021-06-30":10.157999,"2021-09-30":13.222847,"2021-12-31":13.408191,"2022-03-31":11.158753,"2022-06-30":11.01704,"2022-09-30":11.389092,"2022-12-31":12.538016,"2023-03-31":14.389138,"2023-06-30":16.360803,"2023-09-30":16.442435,"2023-12-31":14.993232,"2024-03-31":14.591298,"2024-06-30":13.491193,"2024-09-30":12.713011,"2024-12-31":13.318356,"2025-03-31":18.166856,"2025-06-30":26.835664,"2025-09-30":64.096756,"2025-12-31":72.160031,"2026-03-31":null,"2026-06-30":375.078927},"evb_avg":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":445.611324,"2016-06-30":129.406735,"2016-09-30":74.933151,"2016-12-31":59.78005,"2017-03-31":51.679313,"2017-06-30":34.544818,"2017-09-30":31.722786,"2017-12-31":27.036763,"2018-03-31":24.170313,"2018-06-30":23.979774,"2018-09-30":20.488168,"2018-12-31":17.932778,"2019-03-31":16.468039,"2019-06-30":13.436445,"2019-09-30":11.454353,"2019-12-31":10.257693,"2020-03-31":8.548287,"2020-06-30":7.881431,"2020-09-30":9.026927,"2020-12-31":11.135666,"2021-03-31":17.184008,"2021-06-30":19.881614,"2021-09-30":19.180418,"2021-12-31":17.330613,"2022-03-31":14.465846,"2022-06-30":14.368541,"2022-09-30":16.028998,"2022-12-31":18.91348,"2023-03-31":19.494435,"2023-06-30":21.424225,"2023-09-30":22.334283,"2023-12-31":21.894048,"2024-03-31":18.414913,"2024-06-30":17.794748,"2024-09-30":18.276338,"2024-12-31":23.986812,"2025-03-31":39.027537,"2025-06-30":53.590814,"2025-09-30":97.082892,"2025-12-31":160.163399,"2026-03-31":null,"2026-06-30":1006.394145},"evb_high":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":625.730933,"2016-06-30":166.986244,"2016-09-30":101.361058,"2016-12-31":104.005226,"2017-03-31":83.551373,"2017-06-30":53.050436,"2017-09-30":58.803445,"2017-12-31":42.532235,"2018-03-31":39.852299,"2018-06-30":35.776179,"2018-09-30":31.324505,"2018-12-31":29.951262,"2019-03-31":23.314963,"2019-06-30":17.822671,"2019-09-30":15.857733,"2019-12-31":14.400871,"2020-03-31":12.095159,"2020-06-30":10.771523,"2020-09-30":14.259765,"2020-12-31":21.320484,"2021-03-31":27.759715,"2021-06-30":28.456326,"2021-09-30":25.642599,"2021-12-31":23.234496,"2022-03-31":17.533534,"2022-06-30":17.577273,"2022-09-30":21.240616,"2022-12-31":23.644659,"2023-03-31":24.327614,"2023-06-30":26.093372,"2023-09-30":31.544643,"2023-12-31":28.828176,"2024-03-31":25.210332,"2024-06-30":24.462977,"2024-09-30":31.171097,"2024-12-31":43.904696,"2025-03-31":106.34059,"2025-06-30":114.696742,"2025-09-30":176.799426,"2025-12-31":261.876566,"2026-03-31":null,"2026-06-30":1476.229542},"evb_low":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":302.020093,"2016-06-30":92.147052,"2016-09-30":50.820254,"2016-12-31":33.914422,"2017-03-31":34.286427,"2017-06-30":21.096284,"2017-09-30":17.668943,"2017-12-31":14.382023,"2018-03-31":13.308741,"2018-06-30":16.064555,"2018-09-30":14.772142,"2018-12-31":12.638001,"2019-03-31":11.035456,"2019-06-30":9.953856,"2019-09-30":8.730038,"2019-12-31":7.565249,"2020-03-31":6.240284,"2020-06-30":5.534177,"2020-09-30":5.750659,"2020-12-31":5.904784,"2021-03-31":8.951217,"2021-06-30":10.222384,"2021-09-30":13.319066,"2021-12-31":13.523663,"2022-03-31":11.252529,"2022-06-30":11.221083,"2022-09-30":11.468852,"2022-12-31":12.625066,"2023-03-31":14.484287,"2023-06-30":16.240003,"2023-09-30":16.55187,"2023-12-31":15.073871,"2024-03-31":14.647902,"2024-06-30":13.534955,"2024-09-30":12.768081,"2024-12-31":13.395669,"2025-03-31":18.332684,"2025-06-30":27.143636,"2025-09-30":65.212102,"2025-12-31":74.010867,"2026-03-31":null,"2026-06-30":494.483445},"earnings_yield":{"2012-03-31":-11.195929,"2012-06-30":-9.35412,"2012-09-30":-15.053763,"2012-12-31":-28.275862,"2013-03-31":-20,"2013-06-30":-24.855491,"2013-09-30":-28.571429,"2013-12-31":-14.790997,"2014-03-31":-11.793612,"2014-06-30":-15.636364,"2014-09-30":-13.768116,"2014-12-31":-10.197368,"2015-03-31":-3.942652,"2015-06-30":-2.852349,"2015-09-30":-2.962963,"2015-12-31":-1.405622,"2016-03-31":-0.4662,"2016-06-30":0.191571,"2016-09-30":0.615385,"2016-12-31":0.964187,"2017-03-31":1.00365,"2017-06-30":1.694915,"2017-09-30":1.502591,"2017-12-31":5.647841,"2018-03-31":6.808511,"2018-06-30":7.379135,"2018-09-30":8.487874,"2018-12-31":4.608295,"2019-03-31":5.195911,"2019-06-30":5.73991,"2019-09-30":4.938272,"2019-12-31":6.346623,"2020-03-31":8.095676,"2020-06-30":5.645646,"2020-09-30":5.207724,"2020-12-31":3.249235,"2021-03-31":3.186275,"2021-06-30":3.342128,"2021-09-30":4.090685,"2021-12-31":4.494949,"2022-03-31":3.796412,"2022-06-30":3.94958,"2022-09-30":3.900156,"2022-12-31":4.332841,"2023-03-31":3.78578,"2023-06-30":3.730337,"2023-09-30":2.972477,"2023-12-31":2.924877,"2024-03-31":4.208019,"2024-06-30":3.477993,"2024-09-30":2.722558,"2024-12-31":2.460806,"2025-03-31":1.015584,"2025-06-30":1.53951,"2025-09-30":1.058838,"2025-12-31":2.356322,"2026-03-31":0.868271,"2026-06-30":0.483036},"fcf_yield":{"2012-12-31":-24.992002,"2013-03-31":-18.824514,"2013-06-30":-22.523396,"2013-09-30":-23.820082,"2013-12-31":-11.974673,"2014-03-31":-8.975749,"2014-06-30":-13.1523,"2014-09-30":-12.127208,"2014-12-31":-8.937817,"2015-03-31":-3.02637,"2015-06-30":-1.44145,"2015-09-30":-0.560832,"2015-12-31":0.570129,"2016-03-31":1.742657,"2016-06-30":1.720273,"2016-09-30":2.481246,"2016-12-31":2.223826,"2017-03-31":1.966028,"2017-06-30":2.852569,"2017-09-30":1.823795,"2017-12-31":2.920954,"2018-03-31":4.526181,"2018-06-30":4.67011,"2018-09-30":7.339176,"2018-12-31":7.702926,"2019-03-31":7.745091,"2019-06-30":9.027473,"2019-09-30":6.488727,"2019-12-31":9.591441,"2020-03-31":11.626363,"2020-06-30":8.982477,"2020-09-30":8.281021,"2020-12-31":4.935903,"2021-03-31":5.001577,"2021-06-30":5.078653,"2021-09-30":6.518667,"2021-12-31":7.9816,"2022-03-31":6.964031,"2022-06-30":5.930052,"2022-09-30":4.924203,"2022-12-31":5.47502,"2023-03-31":5.028322,"2023-06-30":5.907755,"2023-09-30":5.495615,"2023-12-31":3.778366,"2024-03-31":4.754815,"2024-06-30":3.631294,"2024-09-30":2.940878,"2024-12-31":3.698474,"2025-03-31":1.459699,"2025-06-30":2.326278,"2025-09-30":1.855461,"2025-12-31":3.835187,"2026-03-31":2.768165,"2026-06-30":1.13756},"peg":{"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":-4.93,"2016-09-30":-1.21875,"2016-12-31":-0.518571,"2017-03-31":-0.153287,"2017-06-30":0.031053,"2017-09-30":0.106483,"2017-12-31":0.013046,"2018-03-31":0.015996,"2018-06-30":0.028233,"2018-09-30":0.037963,"2018-12-31":-0.527,"2019-03-31":-0.422655,"2019-06-30":-0.388642,"2019-09-30":-0.512713,"2019-12-31":0.525214,"2020-03-31":0.27907,"2020-06-30":0.377872,"2020-09-30":0.813272,"2020-12-31":3.429378,"2021-03-31":-2.761846,"2021-06-30":-1.562544,"2021-09-30":-3.626124,"2021-12-31":4.727528,"2022-03-31":1.58044,"2022-06-30":1.069031,"2022-09-30":1.251835,"2022-12-31":-20.540795,"2023-03-31":-2.670813,"2023-06-30":-2.2908,"2023-09-30":-1.77063,"2023-12-31":4.298105,"2024-03-31":0.811942,"2024-06-30":0.795478,"2024-09-30":0.661143,"2024-12-31":1.331215,"2025-03-31":10.437345,"2025-06-30":-2925347014592871,"2025-09-30":-3.131537,"2025-12-31":-1.252962,"2026-03-31":-1.649369,"2026-06-30":-3.294886},"price":{"2011-06-30":4.62,"2011-09-30":3.1,"2011-12-31":3.42,"2012-03-31":3.93,"2012-06-30":4.49,"2012-09-30":2.79,"2012-12-31":1.45,"2013-03-31":2,"2013-06-30":1.73,"2013-09-30":1.61,"2013-12-31":3.11,"2014-03-31":4.07,"2014-06-30":2.75,"2014-09-30":2.76,"2014-12-31":3.04,"2015-03-31":5.58,"2015-06-30":5.96,"2015-09-30":4.05,"2015-12-31":4.98,"2016-03-31":4.29,"2016-06-30":5.22,"2016-09-30":6.5,"2016-12-31":7.26,"2017-03-31":10.96,"2017-06-30":11.8,"2017-09-30":19.3,"2017-12-31":18.06,"2018-03-31":16.45,"2018-06-30":15.72,"2018-09-30":14.02,"2018-12-31":13.02,"2019-03-31":11.74,"2019-06-30":11.15,"2019-09-30":14.58,"2019-12-31":12.29,"2020-03-31":10.87,"2020-06-30":16.65,"2020-09-30":17.09,"2020-12-31":26.16,"2021-03-31":24.48,"2021-06-30":22.74,"2021-09-30":20.29,"2021-12-31":19.8,"2022-03-31":23.97,"2022-06-30":23.8,"2022-09-30":25.64,"2022-12-31":20.31,"2023-03-31":21.66,"2023-06-30":22.25,"2023-09-30":27.25,"2023-12-31":32.48,"2024-03-31":25.19,"2024-06-30":32.49,"2024-09-30":46.28,"2024-12-31":50.39,"2025-03-31":114.22,"2025-06-30":73.4,"2025-09-30":83.11,"2025-12-31":34.8,"2026-03-31":40.31,"2026-06-30":86.95},"price_avg":{"2011-06-30":3.869423,"2011-09-30":3.863208,"2011-12-31":3.717692,"2012-03-31":3.604038,"2012-06-30":3.5075,"2012-09-30":3.554423,"2012-12-31":3.203077,"2013-03-31":2.791538,"2013-06-30":2.235192,"2013-09-30":1.834423,"2013-12-31":1.891538,"2014-03-31":2.281346,"2014-06-30":2.55,"2014-09-30":2.775577,"2014-12-31":3.0225,"2015-03-31":3.038654,"2015-06-30":3.85,"2015-09-30":4.469423,"2015-12-31":4.836226,"2016-03-31":4.933654,"2016-06-30":4.689423,"2016-09-30":4.873774,"2016-12-31":5.725962,"2017-03-31":6.923019,"2017-06-30":8.348679,"2017-09-30":10.715192,"2017-12-31":13.230577,"2018-03-31":15.653077,"2018-06-30":17.278269,"2018-09-30":17.001731,"2018-12-31":15.749423,"2019-03-31":14.166538,"2019-06-30":12.581538,"2019-09-30":12.199423,"2019-12-31":12.403269,"2020-03-31":12.405385,"2020-06-30":13.123846,"2020-09-30":14.0025,"2020-12-31":16.004717,"2021-03-31":19.423846,"2021-06-30":21.509615,"2021-09-30":22.787115,"2021-12-31":22.473077,"2022-03-31":21.170192,"2022-06-30":21.0425,"2022-09-30":22.561321,"2022-12-31":23.758269,"2023-03-31":23.907736,"2023-06-30":24.198302,"2023-09-30":24.703654,"2023-12-31":26.275889,"2024-03-31":25.511667,"2024-06-30":26.315585,"2024-09-30":28.636695,"2024-12-31":34.899127,"2025-03-31":43.845936,"2025-06-30":55.09836,"2025-09-30":64.52724,"2025-12-31":71.22088,"2026-03-31":65.47494,"2026-06-30":62.481514},"price_high":{"2011-06-30":4.99,"2011-09-30":4.99,"2011-12-31":4.99,"2012-03-31":4.99,"2012-06-30":4.49,"2012-09-30":4.49,"2012-12-31":4.49,"2013-03-31":4.49,"2013-06-30":4.4,"2013-09-30":2.68,"2013-12-31":3.11,"2014-03-31":4.12,"2014-06-30":4.12,"2014-09-30":4.12,"2014-12-31":4.12,"2015-03-31":5.6,"2015-06-30":6.87,"2015-09-30":6.87,"2015-12-31":6.87,"2016-03-31":6.87,"2016-06-30":6,"2016-09-30":6.5,"2016-12-31":9.72,"2017-03-31":10.96,"2017-06-30":12.53,"2017-09-30":19.3,"2017-12-31":20.37,"2018-03-31":25.1,"2018-06-30":25.1,"2018-09-30":25.1,"2018-12-31":25.1,"2019-03-31":19.38,"2019-06-30":16.11,"2019-09-30":16.11,"2019-12-31":16.44,"2020-03-31":16.44,"2020-06-30":16.65,"2020-09-30":19.98,"2020-12-31":27.19,"2021-03-31":29.41,"2021-06-30":29.41,"2021-09-30":29.41,"2021-12-31":29.41,"2022-03-31":24.97,"2022-06-30":24.97,"2022-09-30":28.7,"2022-12-31":28.7,"2023-03-31":28.7,"2023-06-30":28.7,"2023-09-30":33.47,"2023-12-31":33.47,"2024-03-31":33.47,"2024-06-30":34.48,"2024-09-30":46.28,"2024-12-31":60.85,"2025-03-31":114.22,"2025-06-30":114.22,"2025-09-30":114.22,"2025-12-31":114.22,"2026-03-31":91.93,"2026-06-30":90.32},"price_low":{"2011-06-30":2.89,"2011-09-30":2.6,"2011-12-31":2.6,"2012-03-31":2.6,"2012-06-30":2.6,"2012-09-30":2.67,"2012-12-31":1.31,"2013-03-31":1.31,"2013-06-30":1.31,"2013-09-30":1.31,"2013-12-31":1.51,"2014-03-31":1.51,"2014-06-30":1.51,"2014-09-30":1.65,"2014-12-31":1.84,"2015-03-31":1.84,"2015-06-30":2.41,"2015-09-30":2.8,"2015-12-31":2.89,"2016-03-31":3.39,"2016-06-30":3.39,"2016-09-30":3.39,"2016-12-31":3.39,"2017-03-31":4.72,"2017-06-30":5.31,"2017-09-30":6.26,"2017-12-31":7.4,"2018-03-31":9.11,"2018-06-30":12.03,"2018-09-30":12.73,"2018-12-31":11.63,"2019-03-31":10.03,"2019-06-30":9.78,"2019-09-30":9.78,"2019-12-31":9.78,"2020-03-31":9.78,"2020-06-30":10.26,"2020-09-30":10.26,"2020-12-31":10.26,"2021-03-31":11.65,"2021-06-30":12.61,"2021-09-30":16.78,"2021-12-31":18,"2022-03-31":17.19,"2022-06-30":17.19,"2022-09-30":17.19,"2022-12-31":17.19,"2023-03-31":18.94,"2023-06-30":19.2,"2023-09-30":19.2,"2023-12-31":19.2,"2024-03-31":21.1,"2024-06-30":21.1,"2024-09-30":21.1,"2024-12-31":21.1,"2025-03-31":22.21,"2025-06-30":29.51,"2025-09-30":44.66,"2025-12-31":34.8,"2026-03-31":32.15,"2026-06-30":32.15},"ev_avg":{"2012-06-30":315199481.875,"2012-09-30":283729073.605769,"2012-12-31":271679920,"2013-03-31":229969620,"2013-06-30":184770485,"2013-09-30":154568105,"2013-12-31":169056223.846154,"2014-03-31":221202462.884615,"2014-06-30":258921650,"2014-09-30":288595625.576923,"2014-12-31":316118387.5,"2015-03-31":322157830.961538,"2015-06-30":411066650,"2015-09-30":479217412.5,"2015-12-31":517346536.603774,"2016-03-31":525375750.961538,"2016-06-30":498604150.961538,"2016-09-30":511268888.867925,"2016-12-31":608501125,"2017-03-31":740409510.188679,"2017-06-30":884830976.603774,"2017-09-30":1147254568.846154,"2017-12-31":1429028092.884615,"2018-03-31":1670410342.360769,"2018-06-30":1845219603.841154,"2018-09-30":1768026421.035,"2018-12-31":1604911885.961539,"2019-03-31":1440245304.524616,"2019-06-30":1228843475.363077,"2019-09-30":1162513706.422308,"2019-12-31":1144820087.115385,"2020-03-31":1114363265.32,"2020-06-30":1111202899.243077,"2020-09-30":1197918410.3175,"2020-12-31":1427614636.792453,"2021-03-31":1892457618.224615,"2021-06-30":2123555202.625,"2021-09-30":2269484652.7375,"2021-12-31":2157262769.230769,"2022-03-31":1903821090.55,"2022-06-30":1883672603.815,"2022-09-30":2032460885.292453,"2022-12-31":2130300962.5,"2023-03-31":1963440529.578679,"2023-06-30":2118191729.453962,"2023-09-30":2191261161.319808,"2023-12-31":2348837290.555556,"2024-03-31":2245311885.026667,"2024-06-30":2276624460.945585,"2024-09-30":2620077595.821297,"2024-12-31":3285017934.68254,"2025-03-31":4326865980.994741,"2025-06-30":5463583458.26444,"2025-09-30":6365822323.531079,"2025-12-31":7174839770.080001,"2026-03-31":6690655201.716095,"2026-06-30":6445954499.503666},"shares_out":{"2012-06-30":99814250,"2012-09-30":99814250,"2012-12-31":99814000,"2013-03-31":99814000,"2013-06-30":99814000,"2013-09-30":99814000,"2013-12-31":99849000,"2014-03-31":100689000,"2014-06-30":101123000,"2014-09-30":101141000,"2014-12-31":101395000,"2015-03-31":107721000,"2015-06-30":108229000,"2015-09-30":108745000,"2015-12-31":109642000,"2016-03-31":109671000,"2016-06-30":110481000,"2016-09-30":110881000,"2016-12-31":112710000,"2017-03-31":113112000,"2017-06-30":113362000,"2017-09-30":114082000,"2017-12-31":114717000,"2018-03-31":114723281,"2018-06-30":116051242,"2018-09-30":115471798,"2018-12-31":115031000,"2019-03-31":114858708,"2019-06-30":113688837,"2019-09-30":114280708,"2019-12-31":114549000,"2020-03-31":114601708,"2020-06-30":115557656,"2020-09-30":116172927,"2020-12-31":116735000,"2021-03-31":116630692,"2021-06-30":115926629,"2021-09-30":115451895,"2021-12-31":105940000,"2022-03-31":106250716,"2022-06-30":107105078,"2022-09-30":107649854,"2022-12-31":107835000,"2023-03-31":101577897,"2023-06-30":102546606,"2023-09-30":103081357,"2023-12-31":103405000,"2024-03-31":104112088,"2024-06-30":104492469,"2024-09-30":104775137,"2024-12-31":105113000,"2025-03-31":106044696,"2025-06-30":105371729,"2025-09-30":105188217,"2025-12-31":105966000,"2026-03-31":107351594,"2026-06-30":108098397},"shares_dil":{"2021-12-31":126861750,"2022-03-31":123204000,"2022-06-30":120383750,"2022-09-30":118254750,"2022-12-31":115846000,"2023-03-31":115943000,"2023-06-30":114490750,"2023-09-30":113110500,"2023-12-31":111750000,"2024-03-31":110372500,"2024-06-30":110786000,"2024-09-30":111442000,"2024-12-31":113335250,"2025-03-31":115811250,"2025-06-30":118121500,"2025-09-30":119550500},"rev_ps":{"2021-12-31":2.884857,"2022-03-31":3.086174,"2022-06-30":3.256478,"2022-09-30":3.362436,"2022-12-31":3.468898,"2023-03-31":3.569202,"2023-06-30":3.73963,"2023-09-30":3.97864,"2023-12-31":4.316555,"2024-03-31":4.743292,"2024-06-30":5.141534,"2024-09-30":5.640198,"2024-12-31":5.956135,"2025-03-31":5.918648,"2025-06-30":6.062233,"2025-09-30":6.199656},"ebitda_ps":{"2021-12-31":0.989652,"2022-03-31":1.077189,"2022-06-30":1.109161,"2022-09-30":1.079762,"2022-12-31":0.979024,"2023-03-31":0.87443,"2023-06-30":0.857178,"2023-09-30":0.873173,"2023-12-31":0.965181,"2024-03-31":1.10899,"2024-06-30":1.158567,"2024-09-30":1.291973,"2024-12-31":1.215385,"2025-03-31":0.966046,"2025-06-30":0.872999,"2025-09-30":0.558024},"ebit_ps":{"2021-12-31":0.981202,"2022-03-31":1.068212,"2022-06-30":1.088992,"2022-09-30":1.072253,"2022-12-31":0.972274,"2023-03-31":0.868685,"2023-06-30":0.863554,"2023-09-30":0.8674,"2023-12-31":0.960018,"2024-03-31":1.104705,"2024-06-30":1.154821,"2024-09-30":1.2864,"2024-12-31":1.208371,"2025-03-31":0.957308,"2025-06-30":0.863094,"2025-09-30":0.54848},"eps_basic":{"2017-12-31":1.13,"2018-03-31":1.24,"2018-06-30":1.29,"2018-09-30":1.32,"2018-12-31":0.65,"2019-03-31":0.66,"2019-06-30":0.68,"2019-09-30":0.76,"2019-12-31":0.83,"2020-03-31":0.93,"2020-06-30":1,"2020-09-30":0.96,"2020-12-31":0.92,"2021-03-31":0.86,"2021-06-30":0.84,"2021-09-30":0.91},"eps":{"2012-03-31":-0.44,"2012-06-30":-0.42,"2012-09-30":-0.42,"2012-12-31":-0.41,"2013-03-31":-0.4,"2013-06-30":-0.43,"2013-09-30":-0.46,"2013-12-31":-0.46,"2014-03-31":-0.48,"2014-06-30":-0.43,"2014-09-30":-0.38,"2014-12-31":-0.31,"2015-03-31":-0.22,"2015-06-30":-0.17,"2015-09-30":-0.12,"2015-12-31":-0.07,"2016-03-31":-0.02,"2016-06-30":0.01,"2016-09-30":0.04,"2016-12-31":0.07,"2017-03-31":0.11,"2017-06-30":0.2,"2017-09-30":0.29,"2017-12-31":1.02,"2018-03-31":1.12,"2018-06-30":1.16,"2018-09-30":1.19,"2018-12-31":0.6,"2019-03-31":0.61,"2019-06-30":0.64,"2019-09-30":0.72,"2019-12-31":0.78,"2020-03-31":0.88,"2020-06-30":0.94,"2020-09-30":0.89,"2020-12-31":0.85,"2021-03-31":0.78,"2021-06-30":0.76,"2021-09-30":0.83,"2021-12-31":0.89,"2022-03-31":0.91,"2022-06-30":0.94,"2022-09-30":1,"2022-12-31":0.88,"2023-03-31":0.82,"2023-06-30":0.83,"2023-09-30":0.81,"2023-12-31":0.95,"2024-03-31":1.06,"2024-06-30":1.13,"2024-09-30":1.26,"2024-12-31":1.24,"2025-03-31":1.16,"2025-06-30":1.13,"2025-09-30":0.88,"2025-12-31":0.82,"2026-03-31":0.35,"2026-06-30":0.42},"cfo_ps":{"2021-12-31":1.323425,"2022-03-31":1.442461,"2022-06-30":1.257794,"2022-09-30":1.153121,"2022-12-31":1.038646,"2023-03-31":0.957652,"2023-06-30":1.181571,"2023-09-30":1.366275,"2023-12-31":1.136814,"2024-03-31":1.131061,"2024-06-30":1.116874,"2024-09-30":1.29802,"2024-12-31":1.74762,"2025-03-31":1.546318,"2025-06-30":1.539415,"2025-09-30":1.359175},"fcf_ps":{"2021-12-31":1.319728,"2022-03-31":1.43958,"2022-06-30":1.255676,"2022-09-30":1.149341,"2022-12-31":1.035081,"2023-03-31":0.954193,"2023-06-30":1.177344,"2023-09-30":1.364772,"2023-12-31":1.13557,"2024-03-31":1.129801,"2024-06-30":1.112785,"2024-09-30":1.279616,"2024-12-31":1.728456,"2025-03-31":1.526665,"2025-06-30":1.523186,"2025-09-30":1.356816},"cash_ps":{"2012-06-30":0.349639,"2012-09-30":1.018171,"2012-12-31":0.932054,"2013-03-31":0.816118,"2013-06-30":0.723546,"2013-09-30":0.632927,"2013-12-31":0.5496,"2014-03-31":0.433195,"2014-06-30":0.335967,"2014-09-30":0.264779,"2014-12-31":0.239144,"2015-03-31":0.352327,"2015-06-30":0.342311,"2015-09-30":0.335188,"2015-12-31":0.368791,"2016-03-31":0.371511,"2016-06-30":0.378246,"2016-09-30":0.431679,"2016-12-31":0.457244,"2017-03-31":0.466564,"2017-06-30":0.583661,"2017-09-30":0.658789,"2017-12-31":0.773591,"2018-03-31":1.092734,"2018-06-30":1.378227,"2018-09-30":1.690404,"2018-12-31":1.797429,"2019-03-31":1.62726,"2019-06-30":1.772707,"2019-09-30":2.026983,"2019-12-31":2.409117,"2020-03-31":2.681592,"2020-06-30":3.507842,"2020-09-30":3.690989,"2020-12-31":3.775183,"2021-03-31":3.197777,"2021-06-30":3.191519,"2021-09-30":3.12971,"2021-12-31":2.110015,"2022-03-31":3.251997,"2022-06-30":3.455354,"2022-09-30":3.681027,"2022-12-31":4.003079,"2023-03-31":4.578329,"2023-06-30":3.542409,"2023-09-30":3.446064,"2023-12-31":3.560959,"2024-03-31":3.945373,"2024-06-30":4.528135,"2024-09-30":3.630022,"2024-12-31":3.646875,"2025-03-31":3.043651,"2025-06-30":3.247797,"2025-09-30":4.008843,"2025-12-31":3.511994,"2026-03-31":3.150247,"2026-06-30":2.851078},"bvps":{"2012-06-30":0.32863,"2012-09-30":0.717843,"2012-12-31":0.618921,"2013-03-31":0.51098,"2013-06-30":0.404462,"2013-09-30":0.308303,"2013-12-31":0.210488,"2014-03-31":0.093069,"2014-06-30":0.034137,"2014-09-30":-0.013021,"2014-12-31":-0.033414,"2015-03-31":0.098142,"2015-06-30":0.106496,"2015-09-30":0.123932,"2015-12-31":0.168713,"2016-03-31":0.183895,"2016-06-30":0.232257,"2016-09-30":0.281807,"2016-12-31":0.367128,"2017-03-31":0.438327,"2017-06-30":0.583485,"2017-09-30":0.756491,"2017-12-31":1.664688,"2018-03-31":1.876053,"2018-06-30":2.098289,"2018-09-30":2.247692,"2018-12-31":2.398327,"2019-03-31":2.487883,"2019-06-30":2.621656,"2019-09-30":2.925918,"2019-12-31":3.240377,"2020-03-31":3.573149,"2020-06-30":3.926161,"2020-09-30":4.215096,"2020-12-31":4.483128,"2021-03-31":4.379653,"2021-06-30":4.508671,"2021-09-30":4.679256,"2021-12-31":3.547348,"2022-03-31":3.838195,"2022-06-30":4.129832,"2022-09-30":4.397256,"2022-12-31":4.653795,"2023-03-31":5.213575,"2023-06-30":4.111438,"2023-09-30":4.478783,"2023-12-31":4.900198,"2024-03-31":5.262252,"2024-06-30":5.706086,"2024-09-30":6.0972,"2024-12-31":6.465318,"2025-03-31":6.443368,"2025-06-30":6.03381,"2025-09-30":6.007346,"2025-12-31":6.113329,"2026-03-31":5.942967,"2026-06-30":6.529014},"tbvps":{"2012-06-30":0.32863,"2012-09-30":0.717843,"2012-12-31":0.618921,"2013-03-31":0.51098,"2013-06-30":0.404462,"2013-09-30":0.308303,"2013-12-31":0.210488,"2014-03-31":0.093069,"2014-06-30":0.034137,"2014-09-30":-0.013021,"2014-12-31":-0.033414,"2015-03-31":0.098142,"2015-06-30":0.106496,"2015-09-30":0.123932,"2015-12-31":0.168713,"2016-03-31":0.183895,"2016-06-30":0.232257,"2016-09-30":0.281807,"2016-12-31":0.367128,"2017-03-31":0.438327,"2017-06-30":0.583485,"2017-09-30":0.756491,"2017-12-31":1.664688,"2018-03-31":1.876053,"2018-06-30":2.098289,"2018-09-30":2.247692,"2018-12-31":2.398327,"2019-03-31":2.487883,"2019-06-30":2.621656,"2019-09-30":2.925918,"2019-12-31":3.240377,"2020-03-31":3.573149,"2020-06-30":3.926161,"2020-09-30":4.215096,"2020-12-31":4.483128,"2021-03-31":4.379653,"2021-06-30":4.508671,"2021-09-30":4.679256,"2021-12-31":3.547348,"2022-03-31":3.838195,"2022-06-30":4.129832,"2022-09-30":4.397256,"2022-12-31":4.653795,"2023-03-31":5.213575,"2023-06-30":4.111438,"2023-09-30":4.478783,"2023-12-31":4.900198,"2024-03-31":5.262252,"2024-06-30":5.706086,"2024-09-30":6.0972,"2024-12-31":6.465318,"2025-03-31":6.443368,"2025-06-30":6.03381,"2025-09-30":6.007346,"2025-12-31":6.113329,"2026-03-31":5.942967,"2026-06-30":6.529014},"buyback_ps":{"2022-12-31":0,"2023-03-31":0,"2023-06-30":1.270216,"2023-09-30":1.285716,"2023-12-31":0,"2024-03-31":0.004313,"2024-06-30":1.277003,"2024-09-30":1.164408,"2024-12-31":0.138209,"2025-03-31":0.368021,"2025-06-30":1.203515,"2025-09-30":1.446376},"fcf_margin":{"2013-03-31":-747.98965,"2013-06-30":-643.923841,"2013-09-30":-502.415015,"2013-12-31":-359.032538,"2014-03-31":-281.970103,"2014-06-30":-215.083799,"2014-09-30":-156.343232,"2014-12-31":-103.76257,"2015-03-31":-56.4097,"2015-06-30":-24.243214,"2015-09-30":-5.571596,"2015-12-31":6.19059,"2016-03-31":14.577296,"2016-06-30":15.498414,"2016-09-30":24.674035,"2016-12-31":22.376754,"2017-03-31":26.247321,"2017-06-30":35.105894,"2017-09-30":30.953042,"2017-12-31":38.012324,"2018-03-31":45.132383,"2018-06-30":39.440962,"2018-09-30":49.986117,"2018-12-31":45.917762,"2019-03-31":40.414524,"2019-06-30":42.642028,"2019-09-30":37.879351,"2019-12-31":44.057151,"2020-03-31":43.245826,"2020-06-30":49.208455,"2020-09-30":46.178455,"2020-12-31":42.594822,"2021-03-31":41.99239,"2021-06-30":39.022755,"2021-09-30":43.271435,"2021-12-31":45.746739,"2022-03-31":46.6461,"2022-06-30":38.559334,"2022-09-30":34.18179,"2022-12-31":29.838898,"2023-03-31":26.734071,"2023-06-30":31.482904,"2023-09-30":34.302463,"2023-12-31":26.307334,"2024-03-31":23.818929,"2024-06-30":21.643054,"2024-09-30":22.687434,"2024-12-31":29.019762,"2025-03-31":25.794154,"2025-06-30":25.125824,"2025-09-30":21.885338,"2025-12-31":18.574429,"2026-03-31":15.575169,"2026-06-30":12.869442}},"masked":{"pe":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share","2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2015-12-31":"a loss per share"},"ttm":{"2012-03-31":"a loss per share","2012-06-30":"a loss per share","2012-09-30":"a loss per share","2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share"}},"pe_avg":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share","2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2015-12-31":"a loss per share"},"ttm":{"2012-03-31":"a loss per share","2012-06-30":"a loss per share","2012-09-30":"a loss per share","2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share"}},"pe_high":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share","2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2015-12-31":"a loss per share"},"ttm":{"2012-03-31":"a loss per share","2012-06-30":"a loss per share","2012-09-30":"a loss per share","2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share"}},"pe_low":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share","2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2015-12-31":"a loss per share"},"ttm":{"2012-03-31":"a loss per share","2012-06-30":"a loss per share","2012-09-30":"a loss per share","2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share"}},"debt_ebit":{"annual":{"2010-12-31":"an operating loss","2011-12-31":"an operating loss","2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-03-31":"an operating loss","2012-06-30":"an operating loss","2012-09-30":"an operating loss","2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss","2026-03-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2010-12-31":"an operating loss","2011-12-31":"an operating loss","2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-03-31":"an operating loss","2012-06-30":"an operating loss","2012-09-30":"an operating loss","2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss","2026-03-31":"an operating loss"}},"debt_ebitda":{"annual":{"2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA","2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-06-30":"negative EBITDA","2012-09-30":"negative EBITDA","2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA","2026-03-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA","2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-06-30":"negative EBITDA","2012-09-30":"negative EBITDA","2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA","2026-03-31":"negative EBITDA"}},"peg":{"annual":{"2011-12-31":"a loss per share","2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2015-12-31":"a loss per share"},"ttm":{"2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share"}},"ebit_int":{"annual":{"2011-12-31":"an operating loss","2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss"}},"ebitda_int":{"annual":{"2011-12-31":"negative EBITDA","2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2011-12-31":"negative EBITDA","2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA"}},"roic":{"annual":{"2011-12-31":"negative invested capital"},"ttm":{"2012-06-30":"negative invested capital","2012-09-30":"negative invested capital","2013-03-31":"negative invested capital","2013-06-30":"negative invested capital"}},"ev_ebit":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-06-30":"an operating loss","2012-09-30":"an operating loss","2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_avg":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-06-30":"an operating loss","2012-09-30":"an operating loss","2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_high":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-06-30":"an operating loss","2012-09-30":"an operating loss","2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_low":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss"},"ttm":{"2012-06-30":"an operating loss","2012-09-30":"an operating loss","2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-06-30":"an operating loss","2015-09-30":"an operating loss","2015-12-31":"an operating loss","2026-03-31":"an operating loss"}},"ev_ebitda":{"annual":{"2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-06-30":"negative EBITDA","2012-09-30":"negative EBITDA","2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA","2026-03-31":"negative EBITDA"}},"eve_avg":{"annual":{"2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-06-30":"negative EBITDA","2012-09-30":"negative EBITDA","2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA","2026-03-31":"negative EBITDA"}},"eve_high":{"annual":{"2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-06-30":"negative EBITDA","2012-09-30":"negative EBITDA","2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA","2026-03-31":"negative EBITDA"}},"eve_low":{"annual":{"2012-12-31":"negative EBITDA","2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA"},"ttm":{"2012-06-30":"negative EBITDA","2012-09-30":"negative EBITDA","2012-12-31":"negative EBITDA","2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2015-03-31":"negative EBITDA","2015-06-30":"negative EBITDA","2015-09-30":"negative EBITDA","2015-12-31":"negative EBITDA","2026-03-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow"},"ttm":{"2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2014-12-31":"negative free cash flow","2015-03-31":"negative free cash flow","2015-06-30":"negative free cash flow","2015-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow"},"ttm":{"2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2014-12-31":"negative free cash flow","2015-03-31":"negative free cash flow","2015-06-30":"negative free cash flow","2015-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow"},"ttm":{"2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2014-12-31":"negative free cash flow","2015-03-31":"negative free cash flow","2015-06-30":"negative free cash flow","2015-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow"},"ttm":{"2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2014-12-31":"negative free cash flow","2015-03-31":"negative free cash flow","2015-06-30":"negative free cash flow","2015-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow"},"ttm":{"2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2014-12-31":"negative free cash flow","2015-03-31":"negative free cash flow","2015-06-30":"negative free cash flow","2015-09-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2012-12-31":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow","2013-06-30":"negative operating cash flow","2013-09-30":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow","2014-12-31":"negative operating cash flow","2015-03-31":"negative operating cash flow","2015-06-30":"negative operating cash flow","2015-09-30":"negative operating cash flow"}},"pcf":{"annual":{"2012-12-31":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow","2013-06-30":"negative operating cash flow","2013-09-30":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow","2014-12-31":"negative operating cash flow","2015-03-31":"negative operating cash flow","2015-06-30":"negative operating cash flow","2015-09-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2012-12-31":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow","2013-06-30":"negative operating cash flow","2013-09-30":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow","2014-12-31":"negative operating cash flow","2015-03-31":"negative operating cash flow","2015-06-30":"negative operating cash flow","2015-09-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2012-12-31":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow","2013-06-30":"negative operating cash flow","2013-09-30":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow","2014-12-31":"negative operating cash flow","2015-03-31":"negative operating cash flow","2015-06-30":"negative operating cash flow","2015-09-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2012-12-31":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow","2013-06-30":"negative operating cash flow","2013-09-30":"negative operating cash flow","2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow","2014-12-31":"negative operating cash flow","2015-03-31":"negative operating cash flow","2015-06-30":"negative operating cash flow","2015-09-30":"negative operating cash flow"}},"debt_equity":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"ltd_equity":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"liab_equity":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"pb":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"pb_avg":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"pb_high":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"pb_low":{"annual":{"2014-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity"}},"roe":{"annual":{"2014-12-31":"negative equity","2015-12-31":"negative equity"},"ttm":{"2014-09-30":"negative equity","2014-12-31":"negative equity","2015-03-31":"negative equity"}},"ptb":{"annual":{"2014-12-31":"negative tangible book value"},"ttm":{"2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value"}},"ptb_avg":{"annual":{"2014-12-31":"negative tangible book value"},"ttm":{"2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value"}},"ptb_high":{"annual":{"2014-12-31":"negative tangible book value"},"ttm":{"2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value"}},"ptb_low":{"annual":{"2014-12-31":"negative tangible book value"},"ttm":{"2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value"}},"tax_rate_pct":{"annual":{"2015-12-31":"a loss"}}}}