{"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":"CRBG","kind":"insurer","as_of":"2026-08-05","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2022-12-31":44.517891,"2023-12-31":10.441691,"2024-12-31":19.200964,"2025-12-31":-2.968009},"roa":{"2022-12-31":2.074189,"2023-12-31":0.298543,"2024-12-31":0.580225,"2025-12-31":-0.091165},"pretax_margin":{"2020-12-31":5.64998,"2021-12-31":48.389732,"2022-12-31":42.478844,"2023-12-31":5,"2024-12-31":14.983696,"2025-12-31":-2.927331},"net_margin":{"2020-12-31":4.262382,"2021-12-31":35.443092,"2022-12-31":32.99591,"2023-12-31":5.87234,"2024-12-31":11.920671,"2025-12-31":-1.980412},"common_margin":{"2020-12-31":4.262382,"2021-12-31":35.443092,"2022-12-31":32.99591,"2023-12-31":5.87234,"2024-12-31":11.920671,"2025-12-31":-1.980412},"tax_rate_pct":{"2020-12-31":-1.762632,"2021-12-31":18.500089,"2022-12-31":19.178343,"2023-12-31":-10.212766,"2024-12-31":21.405637,"2025-12-31":null},"payout":{"2020-12-31":0,"2021-12-31":0,"2022-12-31":10.749785,"2023-12-31":155.978261,"2024-12-31":24.394619,"2025-12-31":null},"sgr":{"2022-12-31":39.732314,"2023-12-31":-5.845077,"2024-12-31":14.516962,"2025-12-31":-7.111868},"total_debt":{"2021-12-31":427000000,"2022-12-31":7868000000,"2023-12-31":11872000000,"2024-12-31":12392000000,"2025-12-31":10906000000},"int_exp":{"2020-12-31":490000000,"2021-12-31":389000000,"2022-12-31":534000000,"2023-12-31":580000000},"equity_assets":{"2021-12-31":6.400568,"2022-12-31":2.603227,"2023-12-31":3.102275,"2024-12-31":2.943526,"2025-12-31":3.19214},"debt_equity":{"2021-12-31":1.568123,"2022-12-31":83.880597,"2023-12-31":100.900901,"2024-12-31":108.113767,"2025-12-31":82.614953},"debt_capital":{"2021-12-31":1.543913,"2022-12-31":45.616883,"2023-12-31":50.224215,"2024-12-31":51.949359,"2025-12-31":45.239972},"debt_assets":{"2021-12-31":0.100369,"2022-12-31":2.183602,"2023-12-31":3.130224,"2024-12-31":3.182356,"2025-12-31":2.637185},"net_debt_equity":{"2021-12-31":-0.00639,"2022-12-31":0.771322,"2023-12-31":0.955635,"2024-12-31":1.009248,"2025-12-31":0.791834},"net_debt_capital":{"2021-12-31":-0.629135,"2022-12-31":41.946892,"2023-12-31":47.567476,"2024-12-31":48.495011,"2025-12-31":43.36085},"cfo_liab":{"2021-12-31":0.006068,"2022-12-31":0.007489,"2023-12-31":0.009156,"2024-12-31":0.005704,"2025-12-31":0.005058},"cash_assets":{"2021-12-31":0.141269,"2022-12-31":0.175676,"2023-12-31":0.165581,"2024-12-31":0.211609,"2025-12-31":0.10954},"cash_debt":{"2021-12-31":1.407494,"2022-12-31":0.080452,"2023-12-31":0.052898,"2024-12-31":0.066495,"2025-12-31":0.041537},"liab_equity":{"2021-12-31":14.555968,"2022-12-31":37.313753,"2023-12-31":31.160547,"2024-12-31":32.897487,"2025-12-31":30.269449},"interest_cover_cfo":{"2020-12-31":12.924731,"2021-12-31":7.607143,"2022-12-31":6.552966,"2023-12-31":6.758148,"2024-12-31":4.998141,"2025-12-31":4.460616},"asset_turnover":{"2022-12-31":0.062862,"2023-12-31":0.050839,"2024-12-31":0.048674,"2025-12-31":0.046033},"mcap":{"2022-12-31":12938700000,"2023-12-31":13465249301.16,"2024-12-31":16805247037.69,"2025-12-31":14975595916.820002},"ev_cash":{"2021-12-31":601000000,"2022-12-31":633000000,"2023-12-31":628000000,"2024-12-31":824000000,"2025-12-31":453000000},"ev_pref":{"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":{"2020-12-31":0,"2021-12-31":1759000000,"2022-12-31":939000000,"2023-12-31":869000000,"2024-12-31":864000000,"2025-12-31":759000000},"ev_debt":{"2021-12-31":427000000,"2022-12-31":7868000000,"2023-12-31":11872000000,"2024-12-31":12392000000,"2025-12-31":10906000000},"ev":{"2022-12-31":21112700000,"2023-12-31":25578249301.16,"2024-12-31":29237247037.690002,"2025-12-31":26187595916.82},"capital":{"2021-12-31":27657000000,"2022-12-31":17248000000,"2023-12-31":23638000000,"2024-12-31":23854000000,"2025-12-31":24107000000},"debt_capital_ev":{"2021-12-31":1.543913,"2022-12-31":45.616883,"2023-12-31":50.224215,"2024-12-31":51.949359,"2025-12-31":45.239972},"debt_ev":{"2022-12-31":0.372667,"2023-12-31":0.464144,"2024-12-31":0.423843,"2025-12-31":0.416457},"ev_sales":{"2022-12-31":0.854869,"2023-12-31":1.360545,"2024-12-31":1.562904,"2025-12-31":1.417001},"ev_cfo":{"2022-12-31":8.055208,"2023-12-31":7.619377,"2024-12-31":13.592398,"2025-12-31":12.957742},"mcap_dil":{"2022-12-31":12986844000,"2023-12-31":13975032000,"2024-12-31":17934056000,"2025-12-31":16270681000},"ev_dil":{"2022-12-31":21160844000,"2023-12-31":26088032000,"2024-12-31":30366056000,"2025-12-31":27482681000},"ev_per_share":{"2022-12-31":32.732868,"2023-12-31":41.144792,"2024-12-31":52.071285,"2025-12-31":52.757818},"sales_base":{"2020-12-31":15062000000,"2021-12-31":23257000000,"2022-12-31":24697000000,"2023-12-31":18800000000,"2024-12-31":18707000000,"2025-12-31":18481000000},"cfo_base":{"2020-12-31":3327000000,"2021-12-31":2405000000,"2022-12-31":2621000000,"2023-12-31":3357000000,"2024-12-31":2151000000,"2025-12-31":2021000000},"pe":{"2022-12-31":1.593328,"2023-12-31":12.666667,"2024-12-31":8.045699,"2025-12-31":null},"pe_avg":{"2022-12-31":1.663026,"2023-12-31":11.474204,"2024-12-31":7.578768,"2025-12-31":null},"pe_high":{"2022-12-31":1.827641,"2023-12-31":12.912281,"2024-12-31":8.97043,"2025-12-31":null},"pe_low":{"2022-12-31":1.498809,"2023-12-31":8.51462,"2024-12-31":5.916667,"2025-12-31":null},"pb":{"2022-12-31":1.379392,"2023-12-31":1.14442,"2024-12-31":1.466171,"2025-12-31":1.134429},"pb_avg":{"2022-12-31":1.439732,"2023-12-31":1.036683,"2024-12-31":1.381082,"2025-12-31":1.206948},"pb_high":{"2022-12-31":1.582244,"2023-12-31":1.166611,"2024-12-31":1.634685,"2025-12-31":1.351388},"pb_low":{"2022-12-31":1.297564,"2023-12-31":0.769287,"2024-12-31":1.078196,"2025-12-31":0.955447},"ptb":{"2022-12-31":1.379392,"2023-12-31":1.14442,"2024-12-31":1.466171,"2025-12-31":1.134429},"ptb_avg":{"2022-12-31":1.439732,"2023-12-31":1.036683,"2024-12-31":1.381082,"2025-12-31":1.206948},"ptb_high":{"2022-12-31":1.582244,"2023-12-31":1.166611,"2024-12-31":1.634685,"2025-12-31":1.351388},"ptb_low":{"2022-12-31":1.297564,"2023-12-31":0.769287,"2024-12-31":1.078196,"2025-12-31":0.955447},"ps":{"2022-12-31":0.523898,"2023-12-31":0.716237,"2024-12-31":0.89834,"2025-12-31":0.810324},"ps_avg":{"2022-12-31":0.546815,"2023-12-31":0.648809,"2024-12-31":0.846205,"2025-12-31":0.862124},"ps_high":{"2022-12-31":0.600941,"2023-12-31":0.730125,"2024-12-31":1.001591,"2025-12-31":0.965298},"ps_low":{"2022-12-31":0.492819,"2023-12-31":0.481459,"2024-12-31":0.660624,"2025-12-31":0.682477},"pcf":{"2022-12-31":4.936551,"2023-12-31":4.011096,"2024-12-31":7.81276,"2025-12-31":7.409993},"pcf_avg":{"2022-12-31":5.152494,"2023-12-31":3.633484,"2024-12-31":7.359347,"2025-12-31":7.883682},"pcf_high":{"2022-12-31":5.662514,"2023-12-31":4.088873,"2024-12-31":8.710719,"2025-12-31":8.827151},"pcf_low":{"2022-12-31":4.643705,"2023-12-31":2.696286,"2024-12-31":5.745368,"2025-12-31":6.240899},"evs_avg":{"2022-12-31":0.877786,"2023-12-31":1.293117,"2024-12-31":1.510769,"2025-12-31":1.468802},"evs_high":{"2022-12-31":0.931913,"2023-12-31":1.374433,"2024-12-31":1.666155,"2025-12-31":1.571975},"evs_low":{"2022-12-31":0.82379,"2023-12-31":1.125768,"2024-12-31":1.325188,"2025-12-31":1.289154},"earnings_yield":{"2022-12-31":62.761715,"2023-12-31":7.894737,"2024-12-31":12.429001,"2025-12-31":-2.253895},"shareholder_yield":{"2022-12-31":6.770387,"2023-12-31":16.486884,"2024-12-31":13.90042,"2025-12-31":17.555228},"peg":{"2022-12-31":0.237991,"2023-12-31":-0.146575,"2024-12-31":0.068448,"2025-12-31":null},"price":{"2022-12-31":20.06,"2023-12-31":21.66,"2024-12-31":29.93,"2025-12-31":30.17},"price_avg":{"2022-12-31":20.9375,"2023-12-31":19.620889,"2024-12-31":28.193016,"2025-12-31":32.09864},"price_high":{"2022-12-31":23.01,"2023-12-31":22.08,"2024-12-31":33.37,"2025-12-31":35.94},"price_low":{"2022-12-31":18.87,"2023-12-31":14.56,"2024-12-31":22.01,"2025-12-31":25.41},"ev_avg":{"2022-12-31":21678687500,"2023-12-31":24310606666.632,"2024-12-31":28261956447.82984,"2025-12-31":27144922178.30544},"shares_out":{"2022-12-31":645000000,"2023-12-31":621664326,"2024-12-31":561485033,"2025-12-31":496373746},"shares_dil":{"2022-12-31":647400000,"2023-12-31":645200000,"2024-12-31":599200000,"2025-12-31":539300000},"shares_basic":{"2022-12-31":646100000,"2023-12-31":643300000,"2024-12-31":598000000,"2025-12-31":539300000},"rev_ps":{"2022-12-31":38.147977,"2023-12-31":29.138252,"2024-12-31":31.21996,"2025-12-31":34.268496},"eps_basic":{"2022-12-31":12.63,"2023-12-31":1.72,"2024-12-31":3.73,"2025-12-31":-0.68},"eps":{"2020-12-31":1,"2021-12-31":11.8,"2022-12-31":12.59,"2023-12-31":1.71,"2024-12-31":3.72,"2025-12-31":-0.68},"cfo_ps":{"2022-12-31":4.048502,"2023-12-31":5.203038,"2024-12-31":3.589786,"2025-12-31":3.74745},"cash_ps":{"2022-12-31":0.981395,"2023-12-31":1.010191,"2024-12-31":1.467537,"2025-12-31":0.912619},"bvps":{"2022-12-31":14.542636,"2023-12-31":18.926613,"2024-12-31":20.413723,"2025-12-31":26.59488},"tbvps":{"2022-12-31":14.542636,"2023-12-31":18.926613,"2024-12-31":20.413723,"2025-12-31":26.59488},"buyback_ps":{"2022-12-31":0,"2023-12-31":0.771854,"2024-12-31":2.990654,"2025-12-31":3.927313}},"ttm":{"roe":{"2023-09-30":28.323372,"2023-12-31":11.053264,"2024-03-31":21.105875,"2024-06-30":18.880178,"2024-09-30":-11.377082,"2024-12-31":19.200964,"2025-03-31":5.841399,"2025-06-30":-2.892952,"2025-09-30":7.300184,"2025-12-31":-2.968009,"2026-03-31":2.150538,"2026-06-30":7.746264},"roa":{"2023-09-30":0.633918,"2023-12-31":0.296979,"2024-03-31":0.648961,"2024-06-30":0.542694,"2024-09-30":-0.33112,"2024-12-31":0.580225,"2025-03-31":0.177409,"2025-06-30":-0.086227,"2025-09-30":0.244475,"2025-12-31":-0.091165,"2026-03-31":0.061474,"2026-06-30":0.222589},"pretax_margin":{"2023-06-30":15.01982,"2023-09-30":12.191523,"2023-12-31":5,"2024-03-31":12.884068,"2024-06-30":11.840454,"2024-09-30":-12.223591,"2024-12-31":14.953321,"2025-03-31":5.612524,"2025-06-30":-0.896948,"2025-09-30":7.715409,"2025-12-31":-2.927331,"2026-03-31":2.214804,"2026-06-30":5.37361},"net_margin":{"2023-06-30":12.356183,"2023-09-30":11.453722,"2023-12-31":5.87234,"2024-03-31":11.980956,"2024-06-30":11.103836,"2024-09-30":-8.10583,"2024-12-31":11.896506,"2025-03-31":4.174504,"2025-06-30":-2.174614,"2025-09-30":5.411161,"2025-12-31":-1.980412,"2026-03-31":1.298151,"2026-06-30":4.52121},"common_margin":{"2023-06-30":12.356183,"2023-09-30":11.453722,"2023-12-31":5.87234,"2024-03-31":11.980956,"2024-06-30":11.103836,"2024-09-30":-8.10583,"2024-12-31":11.896506,"2025-03-31":4.174504,"2025-06-30":-2.174614,"2025-09-30":5.411161,"2025-12-31":-1.980412,"2026-03-31":1.298151,"2026-06-30":4.431484},"tax_rate_pct":{"2023-06-30":14.322498,"2023-09-30":8.222037,"2023-12-31":-10.212766,"2024-03-31":11.771429,"2024-06-30":12.165899,"2024-09-30":null,"2024-12-31":21.405637,"2025-03-31":22.27027,"2025-06-30":null,"2025-09-30":26.822364,"2025-12-31":null,"2026-03-31":50.717703,"2026-06-30":18.738404},"payout":{"2023-06-30":38.967136,"2023-09-30":50.733008,"2023-12-31":155.978261,"2024-03-31":70.299058,"2024-06-30":64.078624,"2024-09-30":null,"2024-12-31":24.394619,"2025-03-31":77.616279,"2025-06-30":null,"2025-09-30":52.573158,"2025-12-31":null,"2026-03-31":200.816327,"2026-06-30":53.205849},"sgr":{"2023-09-30":13.954074,"2023-12-31":-6.187425,"2024-03-31":6.268644,"2024-06-30":6.78202,"2024-09-30":-23.127332,"2024-12-31":14.516962,"2025-03-31":1.307522,"2025-06-30":-7.408361,"2025-09-30":3.462247,"2025-12-31":-7.111868,"2026-03-31":-2.168093,"2026-06-30":3.624799},"total_debt":{"2022-09-30":7868000000,"2022-12-31":7868000000,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":11872000000,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":12392000000,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":10906000000,"2026-03-31":0,"2026-06-30":0},"int_exp":{"2023-06-30":632000000,"2023-09-30":618000000,"2023-12-31":580000000,"2024-03-31":546000000},"equity_assets":{"2022-09-30":2.123267,"2022-12-31":2.254151,"2023-03-31":3.151155,"2023-06-30":2.873976,"2023-09-30":2.352696,"2023-12-31":3.102275,"2024-03-31":3.002168,"2024-06-30":2.874831,"2024-09-30":3.406923,"2024-12-31":2.943526,"2025-03-31":3.071622,"2025-06-30":3.081949,"2025-09-30":3.292535,"2025-12-31":3.19214,"2026-03-31":2.6544,"2026-06-30":2.561611},"debt_equity":{"2022-09-30":104.50259,"2022-12-31":95.834348,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":100.900901,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":108.113767,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":82.614953,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2022-09-30":51.100864,"2022-12-31":48.936435,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":50.224215,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":51.949359,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":45.239972,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2022-09-30":2.218869,"2022-12-31":2.160251,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":3.130224,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":3.182356,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":2.637185,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2022-09-30":0.986054,"2022-12-31":0.881242,"2023-03-31":-0.045348,"2023-06-30":-0.074614,"2023-09-30":-0.069448,"2023-12-31":0.955635,"2024-03-31":-0.0368,"2024-06-30":-0.059385,"2024-09-30":-0.040197,"2024-12-31":1.009248,"2025-03-31":-0.033306,"2025-06-30":-0.024061,"2025-09-30":-0.023778,"2025-12-31":0.791834,"2026-03-31":-0.034984,"2026-06-30":-0.033612},"net_debt_capital":{"2022-09-30":48.217185,"2022-12-31":44.999378,"2023-03-31":-4.534833,"2023-06-30":-7.461415,"2023-09-30":-6.944776,"2023-12-31":47.567476,"2024-03-31":-3.680028,"2024-06-30":-5.938523,"2024-09-30":-4.019694,"2024-12-31":48.495011,"2025-03-31":-3.330551,"2025-06-30":-2.406113,"2025-09-30":-2.377788,"2025-12-31":43.36085,"2026-03-31":-3.49838,"2026-06-30":-3.361187},"cfo_liab":{"2023-06-30":0.010483,"2023-09-30":0.008902,"2023-12-31":0.009156,"2024-03-31":0.009791,"2024-06-30":0.006404,"2024-09-30":0.003738,"2024-12-31":0.005704,"2025-03-31":0.005112,"2025-06-30":0.004347,"2025-09-30":0.004078,"2025-12-31":0.005058,"2026-03-31":0.004139,"2026-06-30":0.004579},"cash_assets":{"2022-09-30":0.125213,"2022-12-31":0.173797,"2023-03-31":0.1429,"2023-06-30":0.214439,"2023-09-30":0.16339,"2023-12-31":0.165581,"2024-03-31":0.110481,"2024-06-30":0.170723,"2024-09-30":0.136948,"2024-12-31":0.211609,"2025-03-31":0.102302,"2025-06-30":0.074155,"2025-09-30":0.078289,"2025-12-31":0.10954,"2026-03-31":0.092861,"2026-06-30":0.086101},"cash_debt":{"2022-09-30":0.056431,"2022-12-31":0.080452,"2023-12-31":0.052898,"2024-12-31":0.066495,"2025-12-31":0.041537},"liab_equity":{"2022-09-30":45.982733,"2022-12-31":43.248234,"2023-03-31":30.655647,"2023-06-30":33.709118,"2023-09-30":41.39804,"2023-12-31":31.160547,"2024-03-31":32.239288,"2024-06-30":33.71044,"2024-09-30":28.290711,"2024-12-31":32.897487,"2025-03-31":31.484641,"2025-06-30":31.376524,"2025-09-30":29.314134,"2025-12-31":30.269449,"2026-03-31":36.605183,"2026-06-30":37.970144},"interest_cover_cfo":{"2023-09-30":6.90613,"2023-12-31":6.758148,"2024-03-31":7.513369,"2024-06-30":5.420857,"2024-09-30":3.359016,"2024-12-31":4.998141,"2025-03-31":4.278912,"2025-06-30":3.8981,"2025-09-30":3.553628,"2025-12-31":4.460616,"2026-03-31":3.87193,"2026-06-30":4.355072},"asset_turnover":{"2023-09-30":0.055346,"2023-12-31":0.050573,"2024-03-31":0.054166,"2024-06-30":0.048874,"2024-09-30":0.04085,"2024-12-31":0.048773,"2025-03-31":0.042498,"2025-06-30":0.039652,"2025-09-30":0.04518,"2025-12-31":0.046033,"2026-03-31":0.047355,"2026-06-30":0.049232},"mcap":{"2022-09-30":12700050000,"2022-12-31":12938700000,"2023-03-31":10383037025.039999,"2023-06-30":11231004787.76,"2023-09-30":12511319191,"2023-12-31":13465249301.16,"2024-03-31":17680748922.59,"2024-06-30":17481533917.12,"2024-09-30":16749260368.2,"2024-12-31":16805247037.69,"2025-03-31":17461478978.79,"2025-06-30":19283139565,"2025-09-30":17054050470.949999,"2025-12-31":14975595916.820002,"2026-03-31":10897512566.76,"2026-06-30":12762355247.039999},"ev_cash":{"2022-09-30":444000000,"2022-12-31":633000000,"2023-03-31":524000000,"2023-06-30":788000000,"2023-09-30":581000000,"2023-12-31":628000000,"2024-03-31":426000000,"2024-06-30":653000000,"2024-09-30":547000000,"2024-12-31":824000000,"2025-03-31":399000000,"2025-06-30":296000000,"2025-09-30":322000000,"2025-12-31":453000000,"2026-03-31":378000000,"2026-06-30":358000000},"ev_pref":{"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":{"2022-09-30":845000000,"2022-12-31":939000000,"2023-03-31":910000000,"2023-06-30":907000000,"2023-09-30":890000000,"2023-12-31":869000000,"2024-03-31":810000000,"2024-06-30":816000000,"2024-09-30":834000000,"2024-12-31":864000000,"2025-03-31":856000000,"2025-06-30":867000000,"2025-09-30":780000000,"2025-12-31":759000000,"2026-03-31":736000000,"2026-06-30":722000000},"ev_debt":{"2022-09-30":7868000000,"2022-12-31":7868000000,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":11872000000,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":12392000000,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":10906000000,"2026-03-31":0,"2026-06-30":0},"ev":{"2022-09-30":20969050000,"2022-12-31":21112700000,"2023-03-31":10769037025.039999,"2023-06-30":11350004787.76,"2023-09-30":12820319191,"2023-12-31":25578249301.16,"2024-03-31":18064748922.59,"2024-06-30":17644533917.12,"2024-09-30":17036260368.2,"2024-12-31":29237247037.690002,"2025-03-31":17918478978.79,"2025-06-30":19854139565,"2025-09-30":17512050470.949997,"2025-12-31":26187595916.82,"2026-03-31":11255512566.76,"2026-06-30":13126355247.039999},"capital":{"2022-09-30":15397000000,"2022-12-31":16078000000,"2023-03-31":11555000000,"2023-06-30":10561000000,"2023-09-30":8366000000,"2023-12-31":23638000000,"2024-03-31":11576000000,"2024-06-30":10996000000,"2024-09-30":13608000000,"2024-12-31":23854000000,"2025-03-31":11980000000,"2025-06-30":12302000000,"2025-09-30":13542000000,"2025-12-31":24107000000,"2026-03-31":10805000000,"2026-06-30":10651000000},"debt_capital_ev":{"2022-09-30":51.100864,"2022-12-31":48.936435,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":50.224215,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":51.949359,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":45.239972,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2022-09-30":0.37522,"2022-12-31":0.372667,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0.464144,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0.423843,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0.416457,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2023-06-30":0.54868,"2023-09-30":0.652334,"2023-12-31":1.360545,"2024-03-31":0.886657,"2024-06-30":0.962762,"2024-09-30":1.104744,"2024-12-31":1.559736,"2025-03-31":1.08722,"2025-06-30":1.28116,"2025-09-30":0.956211,"2025-12-31":1.417001,"2026-03-31":0.596382,"2026-06-30":0.654322},"ev_cfo":{"2023-06-30":3.041266,"2023-09-30":4.158391,"2023-12-31":7.619377,"2024-03-31":4.943828,"2024-06-30":7.432407,"2024-09-30":11.838958,"2024-12-31":13.592398,"2025-03-31":9.293817,"2025-06-30":11.832026,"2025-09-30":10.816585,"2025-12-31":12.957742,"2026-03-31":6.875695,"2026-06-30":7.087665},"mcap_dil":{"2023-06-30":11464872000,"2023-09-30":12795037500,"2023-12-31":13954455000,"2024-03-31":18323275750,"2024-06-30":18283720000,"2024-09-30":17915904000,"2024-12-31":17928070000,"2025-03-31":18382421750,"2025-06-30":20117850000,"2025-09-30":17790153750,"2025-12-31":16299342500,"2026-03-31":12386322500,"2026-06-30":14174713000},"ev_dil":{"2023-06-30":11583872000,"2023-09-30":13104037500,"2023-12-31":26067455000,"2024-03-31":18707275750,"2024-06-30":18446720000,"2024-09-30":18202904000,"2024-12-31":30360070000,"2025-03-31":18839421750,"2025-06-30":20688850000,"2025-09-30":18248153750,"2025-12-31":27511342500,"2026-03-31":12744322500,"2026-06-30":14538713000},"ev_per_share":{"2022-09-30":32.510155,"2022-12-31":32.732868,"2023-03-31":16.61556,"2023-06-30":17.847119,"2023-09-30":20.237778,"2023-12-31":41.144792,"2024-03-31":29.353974,"2024-06-30":29.391519,"2024-09-30":29.659659,"2024-12-31":52.071285,"2025-03-31":32.396247,"2025-06-30":36.551203,"2025-09-30":32.910728,"2025-12-31":52.757818,"2026-03-31":24.643838,"2026-06-30":29.446567},"sales_base":{"2023-06-30":20686000000,"2023-09-30":19653000000,"2023-12-31":18800000000,"2024-03-31":20374000000,"2024-06-30":18327000000,"2024-09-30":15421000000,"2024-12-31":18745000000,"2025-03-31":16481000000,"2025-06-30":15497000000,"2025-09-30":18314000000,"2025-12-31":18481000000,"2026-03-31":18873000000,"2026-06-30":20061000000},"cfo_base":{"2023-06-30":3732000000,"2023-09-30":3083000000,"2023-12-31":3357000000,"2024-03-31":3654000000,"2024-06-30":2374000000,"2024-09-30":1439000000,"2024-12-31":2151000000,"2025-03-31":1928000000,"2025-06-30":1678000000,"2025-09-30":1619000000,"2025-12-31":2021000000,"2026-03-31":1637000000,"2026-06-30":1852000000},"pe":{"2023-06-30":4.610966,"2023-09-30":5.675287,"2023-12-31":12.816568,"2024-03-31":7.560526,"2024-06-30":9.071651,"2024-09-30":null,"2024-12-31":7.917989,"2025-03-31":26.754237,"2025-06-30":null,"2025-09-30":19.077381,"2025-12-31":null,"2026-03-31":43.381818,"2026-06-30":16.74269},"pe_avg":{"2023-06-30":5.004725,"2023-09-30":5.452918,"2023-12-31":11.609993,"2024-03-31":5.759878,"2024-06-30":7.648306,"2024-09-30":null,"2024-12-31":7.45847,"2025-03-31":25.458269,"2025-06-30":null,"2025-09-30":19.122952,"2025-12-31":null,"2026-03-31":56.428178,"2026-06-30":17.564456},"pe_high":{"2023-06-30":6.007833,"2023-09-30":6.612069,"2023-12-31":13.065089,"2024-03-31":7.560526,"2024-06-30":10.127726,"2024-09-30":null,"2024-12-31":8.828042,"2025-03-31":29.389831,"2025-06-30":null,"2025-09-30":21.392857,"2025-12-31":null,"2026-03-31":65.345455,"2026-06-30":21.017544},"pe_low":{"2023-06-30":3.801567,"2023-09-30":4.183908,"2023-12-31":8.615385,"2024-03-31":4.194737,"2024-06-30":5.495327,"2024-09-30":null,"2024-12-31":5.822751,"2025-03-31":21.101695,"2025-06-30":null,"2025-09-30":15.125,"2025-12-31":null,"2026-03-31":40.545455,"2026-06-30":13.040936},"pb":{"2022-09-30":1.686818,"2022-12-31":1.575968,"2023-03-31":0.898575,"2023-06-30":1.063441,"2023-09-30":1.495496,"2023-12-31":1.14442,"2024-03-31":1.527363,"2024-06-30":1.589808,"2024-09-30":1.230839,"2024-12-31":1.466171,"2025-03-31":1.457553,"2025-06-30":1.56748,"2025-09-30":1.259345,"2025-12-31":1.134429,"2026-03-31":1.008562,"2026-06-30":1.198231},"pb_avg":{"2022-09-30":1.732222,"2022-12-31":1.644907,"2023-03-31":1.13524,"2023-06-30":1.154255,"2023-09-30":1.436899,"2023-12-31":1.036683,"2024-03-31":1.163599,"2024-06-30":1.340367,"2024-09-30":1.092045,"2024-12-31":1.381082,"2025-03-31":1.386949,"2025-06-30":1.351947,"2025-09-30":1.262353,"2025-12-31":1.206948,"2026-03-31":1.31187,"2026-06-30":1.257042},"pb_high":{"2022-09-30":1.775056,"2022-12-31":1.807728,"2023-03-31":1.29065,"2023-06-30":1.385605,"2023-09-30":1.742347,"2023-12-31":1.166611,"2024-03-31":1.527363,"2024-06-30":1.774886,"2024-09-30":1.372242,"2024-12-31":1.634685,"2025-03-31":1.601138,"2025-06-30":1.582051,"2025-09-30":1.412195,"2025-12-31":1.351388,"2026-03-31":1.519184,"2026-06-30":1.504171},"pb_low":{"2022-09-30":1.686818,"2022-12-31":1.482479,"2023-03-31":0.816683,"2023-06-30":0.876767,"2023-09-30":1.102502,"2023-12-31":0.769287,"2024-03-31":0.847412,"2024-06-30":0.963057,"2024-09-30":0.821404,"2024-12-31":1.078196,"2025-03-31":1.149606,"2025-06-30":1.099444,"2025-09-30":0.998439,"2025-12-31":0.955447,"2026-03-31":0.942621,"2026-06-30":0.933306},"ptb":{"2022-09-30":1.686818,"2022-12-31":1.575968,"2023-03-31":0.898575,"2023-06-30":1.063441,"2023-09-30":1.495496,"2023-12-31":1.14442,"2024-03-31":1.527363,"2024-06-30":1.589808,"2024-09-30":1.230839,"2024-12-31":1.466171,"2025-03-31":1.457553,"2025-06-30":1.56748,"2025-09-30":1.259345,"2025-12-31":1.134429,"2026-03-31":1.008562,"2026-06-30":1.198231},"ptb_avg":{"2022-09-30":1.732222,"2022-12-31":1.644907,"2023-03-31":1.13524,"2023-06-30":1.154255,"2023-09-30":1.436899,"2023-12-31":1.036683,"2024-03-31":1.163599,"2024-06-30":1.340367,"2024-09-30":1.092045,"2024-12-31":1.381082,"2025-03-31":1.386949,"2025-06-30":1.351947,"2025-09-30":1.262353,"2025-12-31":1.206948,"2026-03-31":1.31187,"2026-06-30":1.257042},"ptb_high":{"2022-09-30":1.775056,"2022-12-31":1.807728,"2023-03-31":1.29065,"2023-06-30":1.385605,"2023-09-30":1.742347,"2023-12-31":1.166611,"2024-03-31":1.527363,"2024-06-30":1.774886,"2024-09-30":1.372242,"2024-12-31":1.634685,"2025-03-31":1.601138,"2025-06-30":1.582051,"2025-09-30":1.412195,"2025-12-31":1.351388,"2026-03-31":1.519184,"2026-06-30":1.504171},"ptb_low":{"2022-09-30":1.686818,"2022-12-31":1.482479,"2023-03-31":0.816683,"2023-06-30":0.876767,"2023-09-30":1.102502,"2023-12-31":0.769287,"2024-03-31":0.847412,"2024-06-30":0.963057,"2024-09-30":0.821404,"2024-12-31":1.078196,"2025-03-31":1.149606,"2025-06-30":1.099444,"2025-09-30":0.998439,"2025-12-31":0.955447,"2026-03-31":0.942621,"2026-06-30":0.933306},"ps":{"2023-06-30":0.542928,"2023-09-30":0.636611,"2023-12-31":0.716237,"2024-03-31":0.867809,"2024-06-30":0.953868,"2024-09-30":1.086133,"2024-12-31":0.896519,"2025-03-31":1.059491,"2025-06-30":1.244314,"2025-09-30":0.931203,"2025-12-31":0.810324,"2026-03-31":0.577413,"2026-06-30":0.636177},"ps_avg":{"2023-06-30":0.589292,"2023-09-30":0.611667,"2023-12-31":0.648809,"2024-03-31":0.661128,"2024-06-30":0.804206,"2024-09-30":0.963656,"2024-12-31":0.84449,"2025-03-31":1.00817,"2025-06-30":1.073217,"2025-09-30":0.933427,"2025-12-31":0.862124,"2026-03-31":0.75106,"2026-06-30":0.667402},"ps_high":{"2023-06-30":0.707405,"2023-09-30":0.741692,"2023-12-31":0.730125,"2024-03-31":0.867809,"2024-06-30":1.064912,"2024-09-30":1.210912,"2024-12-31":0.99956,"2025-03-31":1.163863,"2025-06-30":1.255881,"2025-09-30":1.044226,"2025-12-31":0.965298,"2026-03-31":0.869749,"2026-06-30":0.79861},"ps_low":{"2023-06-30":0.447623,"2023-09-30":0.469319,"2023-12-31":0.481459,"2024-03-31":0.481479,"2024-06-30":0.577824,"2024-09-30":0.724834,"2024-12-31":0.659284,"2025-03-31":0.835646,"2025-06-30":0.872773,"2025-09-30":0.73828,"2025-12-31":0.682477,"2026-03-31":0.539661,"2026-06-30":0.495521},"pcf":{"2023-06-30":3.00938,"2023-09-30":4.058164,"2023-12-31":4.011096,"2024-03-31":4.838738,"2024-06-30":7.363746,"2024-09-30":11.639514,"2024-12-31":7.81276,"2025-03-31":9.056784,"2025-06-30":11.49174,"2025-09-30":10.533694,"2025-12-31":7.409993,"2026-03-31":6.657002,"2026-06-30":6.891121},"pcf_avg":{"2023-06-30":3.266369,"2023-09-30":3.899157,"2023-12-31":3.633484,"2024-03-31":3.686323,"2024-06-30":6.208373,"2024-09-30":10.326995,"2024-12-31":7.359347,"2025-03-31":8.618075,"2025-06-30":9.91159,"2025-09-30":10.558856,"2025-12-31":7.883682,"2026-03-31":8.658985,"2026-06-30":7.229351},"pcf_high":{"2023-06-30":3.921055,"2023-09-30":4.728018,"2023-12-31":4.088873,"2024-03-31":4.838738,"2024-06-30":8.220996,"2024-09-30":12.976701,"2024-12-31":8.710719,"2025-03-31":9.948979,"2025-06-30":11.598565,"2025-09-30":11.812198,"2025-12-31":8.827151,"2026-03-31":10.027354,"2026-06-30":8.650607},"pcf_low":{"2023-06-30":2.481119,"2023-09-30":2.99174,"2023-12-31":2.696286,"2024-03-31":2.684632,"2024-06-30":4.460731,"2024-09-30":7.767659,"2024-12-31":5.745368,"2025-03-31":7.143298,"2025-06-30":8.060403,"2025-09-30":8.351362,"2025-12-31":6.240899,"2026-03-31":6.221758,"2026-06-30":5.367516},"evs_avg":{"2023-06-30":0.595044,"2023-09-30":0.62739,"2023-12-31":1.293117,"2024-03-31":0.679976,"2024-06-30":0.8131,"2024-09-30":0.982267,"2024-12-31":1.507706,"2025-03-31":1.035899,"2025-06-30":1.110063,"2025-09-30":0.958436,"2025-12-31":1.468802,"2026-03-31":0.770029,"2026-06-30":0.685547},"evs_high":{"2023-06-30":0.713157,"2023-09-30":0.757415,"2023-12-31":1.374433,"2024-03-31":0.886657,"2024-06-30":1.073806,"2024-09-30":1.229523,"2024-12-31":1.662777,"2025-03-31":1.191592,"2025-06-30":1.292727,"2025-09-30":1.069234,"2025-12-31":1.571975,"2026-03-31":0.888718,"2026-06-30":0.816755},"evs_low":{"2023-06-30":0.453376,"2023-09-30":0.485042,"2023-12-31":1.125768,"2024-03-31":0.500326,"2024-06-30":0.586718,"2024-09-30":0.743445,"2024-12-31":1.322501,"2025-03-31":0.863375,"2025-06-30":0.909618,"2025-09-30":0.763288,"2025-12-31":1.289154,"2026-03-31":0.55863,"2026-06-30":0.513665},"earnings_yield":{"2023-06-30":21.687429,"2023-09-30":17.620253,"2023-12-31":7.802401,"2024-03-31":13.226592,"2024-06-30":11.023352,"2024-09-30":-7.167353,"2024-12-31":12.629469,"2025-03-31":3.737726,"2025-06-30":-1.71831,"2025-09-30":5.24181,"2025-12-31":-1.756712,"2026-03-31":2.305113,"2026-06-30":5.972756},"div_yield":{"2024-12-31":3.073839,"2025-03-31":2.945835,"2025-06-30":2.647887,"2025-09-30":2.964119,"2025-12-31":3.181969,"2026-03-31":4.065381,"2026-06-30":3.422983},"shareholder_yield":{"2023-06-30":10.649092,"2023-09-30":11.093954,"2023-12-31":16.486884,"2024-03-31":13.89647,"2024-06-30":13.048054,"2024-09-30":17.535103,"2024-12-31":13.90042,"2025-03-31":13.767448,"2025-06-30":11.777128,"2025-09-30":11.322823,"2025-12-31":17.555228,"2026-03-31":32.475301,"2026-06-30":27.494925},"peg":{"2024-06-30":-0.560394,"2024-09-30":null,"2024-12-31":0.064026,"2025-03-31":-0.388039,"2025-06-30":null,"2025-09-30":-0.105761,"2025-12-31":null,"2026-03-31":-0.812548,"2026-06-30":-0.044022},"price":{"2022-09-30":19.69,"2022-12-31":20.06,"2023-03-31":16.02,"2023-06-30":17.66,"2023-09-30":19.75,"2023-12-31":21.66,"2024-03-31":28.73,"2024-06-30":29.12,"2024-09-30":29.16,"2024-12-31":29.93,"2025-03-31":31.57,"2025-06-30":35.5,"2025-09-30":32.05,"2025-12-31":30.17,"2026-03-31":23.86,"2026-06-30":28.63},"price_avg":{"2022-09-30":20.22,"2022-12-31":20.9375,"2023-03-31":20.23931,"2023-06-30":19.168095,"2023-09-30":18.976154,"2023-12-31":19.620889,"2024-03-31":21.887536,"2024-06-30":24.551064,"2024-09-30":25.871799,"2024-12-31":28.193016,"2025-03-31":30.040757,"2025-06-30":30.61864,"2025-09-30":32.12656,"2025-12-31":32.09864,"2026-03-31":31.035498,"2026-06-30":30.035219},"price_high":{"2022-09-30":20.72,"2022-12-31":23.01,"2023-03-31":23.01,"2023-06-30":23.01,"2023-09-30":23.01,"2023-12-31":22.08,"2024-03-31":28.73,"2024-06-30":32.51,"2024-09-30":32.51,"2024-12-31":33.37,"2025-03-31":34.68,"2025-06-30":35.83,"2025-09-30":35.94,"2025-12-31":35.94,"2026-03-31":35.94,"2026-06-30":35.94},"price_low":{"2022-09-30":19.69,"2022-12-31":18.87,"2023-03-31":14.56,"2023-06-30":14.56,"2023-09-30":14.56,"2023-12-31":14.56,"2024-03-31":15.94,"2024-06-30":17.64,"2024-09-30":19.46,"2024-12-31":22.01,"2025-03-31":24.9,"2025-06-30":24.9,"2025-09-30":25.41,"2025-12-31":25.41,"2026-03-31":22.3,"2026-06-30":22.3},"ev_avg":{"2022-09-30":21310900000,"2022-12-31":21678687500,"2023-03-31":13503697170.513103,"2023-06-30":12309088867.003809,"2023-09-30":12330099634.772308,"2023-12-31":24310606666.632,"2024-03-31":13853823621.651016,"2024-06-30":14901676340.721277,"2024-09-30":15147545280.448534,"2024-12-31":28261956447.82984,"2025-03-31":17072649235.839882,"2025-06-30":17202648124.239197,"2025-09-30":17552788633.323036,"2025-12-31":27144922178.30544,"2026-03-31":14532758154.12773,"2026-06-30":13752757819.66024},"shares_out":{"2022-09-30":645000000,"2022-12-31":645000000,"2023-03-31":648129652,"2023-06-30":635957236,"2023-09-30":633484516,"2023-12-31":621664326,"2024-03-31":615410683,"2024-06-30":600327401,"2024-09-30":574391645,"2024-12-31":561485033,"2025-03-31":553103547,"2025-06-30":543187030,"2025-09-30":532107659,"2025-12-31":496373746,"2026-03-31":456727266,"2026-06-30":445768608},"shares_dil":{"2023-06-30":649200000,"2023-09-30":647850000,"2023-12-31":644250000,"2024-03-31":637775000,"2024-06-30":627875000,"2024-09-30":614400000,"2024-12-31":599000000,"2025-03-31":582275000,"2025-06-30":566700000,"2025-09-30":555075000,"2025-12-31":540250000,"2026-03-31":519125000,"2026-06-30":495100000},"rev_ps":{"2023-06-30":31.863832,"2023-09-30":30.335726,"2023-12-31":29.181218,"2024-03-31":31.945435,"2024-06-30":29.188931,"2024-09-30":25.099284,"2024-12-31":31.293823,"2025-03-31":28.304495,"2025-06-30":27.346038,"2025-09-30":32.99374,"2025-12-31":34.208237,"2026-03-31":36.355406,"2026-06-30":40.519087},"eps":{"2023-06-30":3.83,"2023-09-30":3.48,"2023-12-31":1.69,"2024-03-31":3.8,"2024-06-30":3.21,"2024-09-30":-2.09,"2024-12-31":3.78,"2025-03-31":1.18,"2025-06-30":-0.61,"2025-09-30":1.68,"2025-12-31":-0.53,"2026-03-31":0.55,"2026-06-30":1.71},"dps":{"2024-12-31":0.92,"2025-03-31":0.93,"2025-06-30":0.94,"2025-09-30":0.95,"2025-12-31":0.96,"2026-03-31":0.97,"2026-06-30":0.98},"cfo_ps":{"2023-06-30":5.748614,"2023-09-30":4.758818,"2023-12-31":5.21071,"2024-03-31":5.729293,"2024-06-30":3.781007,"2024-09-30":2.342122,"2024-12-31":3.590985,"2025-03-31":3.31115,"2025-06-30":2.961002,"2025-09-30":2.916723,"2025-12-31":3.740861,"2026-03-31":3.153383,"2026-06-30":3.740658},"cash_ps":{"2022-09-30":0.688372,"2022-12-31":0.981395,"2023-03-31":0.80848,"2023-06-30":1.239077,"2023-09-30":0.917149,"2023-12-31":1.010191,"2024-03-31":0.692221,"2024-06-30":1.08774,"2024-09-30":0.952312,"2024-12-31":1.467537,"2025-03-31":0.721384,"2025-06-30":0.544932,"2025-09-30":0.605141,"2025-12-31":0.912619,"2026-03-31":0.827627,"2026-06-30":0.803107},"bvps":{"2022-09-30":11.672868,"2022-12-31":12.728682,"2023-03-31":17.828223,"2023-06-30":16.606463,"2023-09-30":13.206321,"2023-12-31":18.926613,"2024-03-31":18.810203,"2024-06-30":18.316672,"2024-09-30":23.691152,"2024-12-31":20.413723,"2025-03-31":21.659597,"2025-06-30":22.647816,"2025-09-30":25.449737,"2025-12-31":26.59488,"2026-03-31":23.657445,"2026-06-30":23.893562},"tbvps":{"2022-09-30":11.672868,"2022-12-31":12.728682,"2023-03-31":17.828223,"2023-06-30":16.606463,"2023-09-30":13.206321,"2023-12-31":18.926613,"2024-03-31":18.810203,"2024-06-30":18.316672,"2024-09-30":23.691152,"2024-12-31":20.413723,"2025-03-31":21.659597,"2025-06-30":22.647816,"2025-09-30":25.449737,"2025-12-31":26.59488,"2026-03-31":23.657445,"2026-06-30":23.893562},"buyback_ps":{"2023-06-30":0.308071,"2023-09-30":0.379718,"2023-12-31":0.772992,"2024-03-31":1.161852,"2024-06-30":1.556042,"2024-09-30":2.679036,"2024-12-31":2.991653,"2025-03-31":3.211541,"2025-06-30":3.079231,"2025-09-30":2.540197,"2025-12-31":3.920407,"2026-03-31":5.869492,"2026-06-30":6.132095}},"masked":{"pe":{"annual":{"2025-12-31":"a loss per share"},"ttm":{"2024-09-30":"a loss per share","2025-06-30":"a loss per share","2025-12-31":"a loss per share"}},"pe_avg":{"annual":{"2025-12-31":"a loss per share"},"ttm":{"2024-09-30":"a loss per share","2025-06-30":"a loss per share","2025-12-31":"a loss per share"}},"pe_high":{"annual":{"2025-12-31":"a loss per share"},"ttm":{"2024-09-30":"a loss per share","2025-06-30":"a loss per share","2025-12-31":"a loss per share"}},"pe_low":{"annual":{"2025-12-31":"a loss per share"},"ttm":{"2024-09-30":"a loss per share","2025-06-30":"a loss per share","2025-12-31":"a loss per share"}},"peg":{"annual":{"2025-12-31":"a loss per share"},"ttm":{"2024-09-30":"a loss per share","2025-06-30":"a loss per share","2025-12-31":"a loss per share"}},"payout":{"annual":{"2025-12-31":"a loss"},"ttm":{"2024-09-30":"a loss","2025-06-30":"a loss","2025-12-31":"a loss"}},"tax_rate_pct":{"annual":{"2025-12-31":"a loss"},"ttm":{"2024-09-30":"a loss","2025-06-30":"a loss","2025-12-31":"a loss"}}}}