{"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":"CTVA","kind":"industrial","as_of":"2026-07-31","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2019-12-31":-1.937981,"2020-12-31":2.772068,"2021-12-31":7.006851,"2022-12-31":4.525905,"2023-12-31":2.920201,"2024-12-31":3.715234,"2025-12-31":4.564705},"roa":{"2019-12-31":-1.269526,"2020-12-31":1.601486,"2021-12-31":4.139164,"2022-12-31":2.700031,"2023-12-31":1.717009,"2024-12-31":2.164135,"2025-12-31":2.615035},"gross_margin":{"2018-12-31":30.370267,"2019-12-31":38.068756,"2020-12-31":40.163185,"2021-12-31":41.105078,"2022-12-31":40.211974,"2023-12-31":42.412632,"2024-12-31":43.642063,"2025-12-31":47.290386},"pretax_margin":{"2018-12-31":-47.637713,"2019-12-31":-2.282248,"2020-12-31":4.747837,"2021-12-31":14.985628,"2022-12-31":8.169579,"2023-12-31":6.34506,"2024-12-31":7.540809,"2025-12-31":9.700592},"net_margin":{"2018-12-31":-35.451809,"2019-12-31":-6.926188,"2020-12-31":4.79004,"2021-12-31":11.236027,"2022-12-31":6.571183,"2023-12-31":4.266806,"2024-12-31":5.364325,"2025-12-31":6.286995},"common_margin":{"2018-12-31":-35.451809,"2019-12-31":-6.926188,"2020-12-31":4.79004,"2021-12-31":11.236027,"2022-12-31":6.571183,"2023-12-31":4.266806,"2024-12-31":5.364325,"2025-12-31":6.286995},"tax_rate_pct":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":-12,"2021-12-31":22.335891,"2022-12-31":14.726508,"2023-12-31":13.906679,"2024-12-31":32.313725,"2025-12-31":28.672986},"payout":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":56.975037,"2021-12-31":22.569642,"2022-12-31":36.442895,"2023-12-31":59.727891,"2024-12-31":50.496141,"2025-12-31":43.418647},"sgr":{"2019-12-31":-2.330023,"2020-12-31":1.192681,"2021-12-31":5.42543,"2022-12-31":2.876534,"2023-12-31":1.176027,"2024-12-31":1.839184,"2025-12-31":2.582772},"total_debt":{"2018-12-31":5784000000,"2019-12-31":115000000,"2020-12-31":1102000000,"2021-12-31":1100000000,"2022-12-31":1307000000,"2023-12-31":2489000000,"2024-12-31":2703000000,"2025-12-31":2580000000},"st_debt":{"2018-12-31":2154000000,"2019-12-31":7000000,"2020-12-31":3000000,"2021-12-31":17000000,"2022-12-31":24000000,"2023-12-31":198000000,"2024-12-31":750000000,"2025-12-31":894000000},"lt_debt":{"2018-12-31":5784000000,"2019-12-31":115000000,"2020-12-31":1102000000,"2021-12-31":1100000000,"2022-12-31":1283000000,"2023-12-31":2291000000,"2024-12-31":1953000000,"2025-12-31":1686000000},"int_exp":{"2018-12-31":337000000,"2019-12-31":136000000,"2020-12-31":45000000,"2021-12-31":30000000,"2022-12-31":79000000,"2023-12-31":233000000,"2024-12-31":233000000,"2025-12-31":180000000},"equity_assets":{"2018-12-31":68.695196,"2019-12-31":57.336604,"2020-12-31":58.205351,"2021-12-31":59.9471,"2022-12-31":59.369281,"2023-12-31":58.230998,"2024-12-31":58.270667,"2025-12-31":56.351966},"ltd_equity":{"2018-12-31":7.74712,"2019-12-31":0.473076,"2020-12-31":4.439252,"2021-12-31":4.333438,"2022-12-31":5.070745,"2023-12-31":9.150457,"2024-12-31":8.209677,"2025-12-31":6.983101},"ltd_capital":{"2018-12-31":7.190095,"2019-12-31":0.470848,"2020-12-31":4.250559,"2021-12-31":4.153451,"2022-12-31":4.821677,"2023-12-31":8.32304,"2024-12-31":7.372037,"2025-12-31":6.308936},"ltd_assets":{"2018-12-31":5.321899,"2019-12-31":0.271246,"2020-12-31":2.583882,"2021-12-31":2.597771,"2022-12-31":3.010465,"2023-12-31":5.328403,"2024-12-31":4.783833,"2025-12-31":3.935115},"debt_equity":{"2018-12-31":7.74712,"2019-12-31":0.473076,"2020-12-31":4.439252,"2021-12-31":4.333438,"2022-12-31":5.1656,"2023-12-31":9.941287,"2024-12-31":11.362394,"2025-12-31":10.685885},"debt_capital":{"2018-12-31":7.190095,"2019-12-31":0.470848,"2020-12-31":4.250559,"2021-12-31":4.153451,"2022-12-31":4.911872,"2023-12-31":9.04236,"2024-12-31":10.20308,"2025-12-31":9.654243},"debt_assets":{"2018-12-31":5.321899,"2019-12-31":0.271246,"2020-12-31":2.583882,"2021-12-31":2.597771,"2022-12-31":3.066779,"2023-12-31":5.788911,"2024-12-31":6.620943,"2025-12-31":6.021706},"net_debt_equity":{"2018-12-31":0.047,"2019-12-31":-0.068041,"2020-12-31":-0.108484,"2021-12-31":-0.135715,"2022-12-31":-0.079361,"2023-12-31":-0.010105,"2024-12-31":-0.019589,"2025-12-31":-0.080765},"net_debt_capital":{"2018-12-31":4.362041,"2019-12-31":-6.772028,"2020-12-31":-10.387256,"2021-12-31":-13.007854,"2022-12-31":-7.546319,"2023-12-31":-0.919131,"2024-12-31":-1.759022,"2025-12-31":-7.296812},"cash_ratio":{"2018-12-31":0.170924,"2019-12-31":0.214737,"2020-12-31":0.443964,"2021-12-31":0.475518,"2022-12-31":0.308544,"2023-12-31":0.263426,"2024-12-31":0.305122,"2025-12-31":0.373608},"current_ratio":{"2018-12-31":1.72592,"2019-12-31":1.641054,"2020-12-31":1.727656,"2021-12-31":1.626491,"2022-12-31":1.563198,"2023-12-31":1.56211,"2024-12-31":1.453591,"2025-12-31":1.429691},"quick_ratio":{"2018-12-31":0.445079,"2019-12-31":0.727604,"2020-12-31":0.883131,"2021-12-31":0.83553,"2022-12-31":0.696482,"2023-12-31":0.667884,"2024-12-31":0.733391,"2025-12-31":0.776165},"cfo_avg_cl":{"2019-12-31":0.099313,"2020-12-31":0.245919,"2021-12-31":0.301226,"2022-12-31":0.085903,"2023-12-31":0.167258,"2024-12-31":0.2063,"2025-12-31":0.302608},"cfo_liab":{"2018-12-31":0.014405,"2019-12-31":0.059971,"2020-12-31":0.117366,"2021-12-31":0.163088,"2022-12-31":0.051063,"2023-12-31":0.099848,"2024-12-31":0.127717,"2025-12-31":0.184517},"cfo_capex":{"2018-12-31":0.321785,"2019-12-31":0.920034,"2020-12-31":4.345263,"2021-12-31":4.759162,"2022-12-31":1.441322,"2023-12-31":2.973109,"2024-12-31":3.592965,"2025-12-31":5.763113},"wc":{"2018-12-31":9662000000,"2019-12-31":5281000000,"2020-12-31":6220000000,"2021-12-31":5988000000,"2022-12-31":6051000000,"2023-12-31":5851000000,"2024-12-31":4711000000,"2025-12-31":5210000000},"wc_assets":{"2018-12-31":8.890075,"2019-12-31":12.45607,"2020-12-31":14.584164,"2021-12-31":14.141319,"2022-12-31":14.198226,"2023-12-31":13.608243,"2024-12-31":11.539498,"2025-12-31":12.160112},"cash_assets":{"2018-12-31":2.093244,"2019-12-31":4.172465,"2020-12-31":8.898216,"2021-12-31":10.733516,"2022-12-31":7.778403,"2023-12-31":6.377337,"2024-12-31":7.7624,"2025-12-31":10.572996},"cash_debt":{"2018-12-31":0.393326,"2019-12-31":15.382609,"2020-12-31":3.443739,"2021-12-31":4.131818,"2022-12-31":2.536343,"2023-12-31":1.101647,"2024-12-31":1.172401,"2025-12-31":1.755814},"fcf_debt":{"2018-12-31":-0.176003,"2019-12-31":-0.808696,"2020-12-31":1.441924,"2021-12-31":1.958182,"2022-12-31":0.204285,"2023-12-31":0.471675,"2024-12-31":0.572697,"2025-12-31":1.091085},"liab_equity":{"2018-12-31":0.449103,"2019-12-31":0.733967,"2020-12-31":0.708427,"2021-12-31":0.658722,"2022-12-31":0.674927,"2023-12-31":0.707633,"2024-12-31":0.705999,"2025-12-31":0.764538},"interest_cover_cfo":{"2018-12-31":1.523294,"2019-12-31":5.068441,"2020-12-31":58.333333,"2021-12-31":91.9,"2022-12-31":12.626667,"2023-12-31":8.559829,"2024-12-31":9.790984,"2025-12-31":18.832461},"ar_turnover":{"2019-12-31":3.516891,"2020-12-31":3.563604,"2021-12-31":4.351633,"2022-12-31":4.587988,"2023-12-31":4.112199,"2024-12-31":3.905752,"2025-12-31":3.730518},"dso":{"2019-12-31":103.784848,"2020-12-31":102.424386,"2021-12-31":83.876557,"2022-12-31":79.555571,"2023-12-31":88.760304,"2024-12-31":93.451916,"2025-12-31":97.841647},"inv_turnover":{"2019-12-31":1.658287,"2020-12-31":1.716159,"2021-12-31":1.832638,"2022-12-31":1.740639,"2023-12-31":1.447119,"2024-12-31":1.545536,"2025-12-31":1.652762},"dio":{"2019-12-31":220.106706,"2020-12-31":212.68426,"2021-12-31":199.166486,"2022-12-31":209.69313,"2023-12-31":252.225302,"2024-12-31":236.164078,"2025-12-31":220.84251},"ap_turnover":{"2019-12-31":2.286667,"2020-12-31":2.32527,"2021-12-31":2.382121,"2022-12-31":2.313712,"2023-12-31":2.162398,"2024-12-31":2.2909,"2025-12-31":2.174233},"dpo":{"2019-12-31":159.620991,"2020-12-31":156.971024,"2021-12-31":153.224783,"2022-12-31":157.755126,"2023-12-31":168.794103,"2024-12-31":159.326005,"2025-12-31":167.875327},"ccc":{"2019-12-31":164.270562,"2020-12-31":158.137622,"2021-12-31":129.81826,"2022-12-31":131.493575,"2023-12-31":172.191504,"2024-12-31":170.28999,"2025-12-31":150.80883},"inv_to_cash":{"2019-12-31":323.891553,"2020-12-31":315.108646,"2021-12-31":283.043043,"2022-12-31":289.248701,"2023-12-31":340.985607,"2024-12-31":329.615994,"2025-12-31":318.684157},"inventories":{"2018-12-31":5310000000,"2019-12-31":5032000000,"2020-12-31":4882000000,"2021-12-31":5180000000,"2022-12-31":6811000000,"2023-12-31":6899000000,"2024-12-31":5432000000,"2025-12-31":5667000000},"asset_turnover":{"2019-12-31":0.183294,"2020-12-31":0.334337,"2021-12-31":0.368383,"2022-12-31":0.41089,"2023-12-31":0.402411,"2024-12-31":0.403431,"2025-12-31":0.415944},"mcap":{"2019-12-31":3392251533.2,"2020-12-31":4476658001.2,"2021-12-31":5341862420.2,"2022-12-31":6521363079,"2023-12-31":5225859646,"2024-12-31":6073000510,"2025-12-31":7006627112},"ev_cash":{"2018-12-31":2275000000,"2019-12-31":1769000000,"2020-12-31":3795000000,"2021-12-31":4545000000,"2022-12-31":3315000000,"2023-12-31":2742000000,"2024-12-31":3169000000,"2025-12-31":4530000000},"ev_pref":{"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":{"2018-12-31":493000000,"2019-12-31":246000000,"2020-12-31":239000000,"2021-12-31":239000000,"2022-12-31":239000000,"2023-12-31":242000000,"2024-12-31":241000000,"2025-12-31":242000000},"ev_debt":{"2018-12-31":5784000000,"2019-12-31":115000000,"2020-12-31":1102000000,"2021-12-31":1100000000,"2022-12-31":1307000000,"2023-12-31":2489000000,"2024-12-31":2703000000,"2025-12-31":2580000000},"ev":{"2019-12-31":1984251533.2,"2020-12-31":2022658001.2,"2021-12-31":2135862420.2,"2022-12-31":4752363079,"2023-12-31":5214859646,"2024-12-31":5848000510,"2025-12-31":5298627112},"capital":{"2018-12-31":80444000000,"2019-12-31":24424000000,"2020-12-31":25926000000,"2021-12-31":26484000000,"2022-12-31":26609000000,"2023-12-31":27526000000,"2024-12-31":26492000000,"2025-12-31":26724000000},"debt_capital_ev":{"2018-12-31":7.190095,"2019-12-31":0.470848,"2020-12-31":4.250559,"2021-12-31":4.153451,"2022-12-31":4.911872,"2023-12-31":9.04236,"2024-12-31":10.20308,"2025-12-31":9.654243},"debt_ev":{"2019-12-31":0.057956,"2020-12-31":0.544828,"2021-12-31":0.515014,"2022-12-31":0.275021,"2023-12-31":0.47729,"2024-12-31":0.462209,"2025-12-31":0.486919},"ev_sales":{"2019-12-31":0.143309,"2020-12-31":0.14227,"2021-12-31":0.136433,"2022-12-31":0.272264,"2023-12-31":0.302732,"2024-12-31":0.345872,"2025-12-31":0.304501},"ev_cfo":{"2019-12-31":1.854441,"2020-12-31":0.97997,"2021-12-31":0.783228,"2022-12-31":5.449958,"2023-12-31":2.947914,"2024-12-31":2.726341,"2025-12-31":1.555674},"ev_fcf":{"2019-12-31":null,"2020-12-31":1.272913,"2021-12-31":0.99158,"2022-12-31":17.799113,"2023-12-31":4.441959,"2024-12-31":3.777778,"2025-12-31":1.882283},"mcap_dil":{"2019-12-31":3396434200,"2020-12-31":4523275680,"2021-12-31":5452688160,"2022-12-31":6622654500,"2023-12-31":5305149990,"2024-12-31":6165168000,"2025-12-31":7102913600},"ev_dil":{"2019-12-31":1988434200,"2020-12-31":2069275680,"2021-12-31":2246688160,"2022-12-31":4853654500,"2023-12-31":5294149990,"2024-12-31":5940168000,"2025-12-31":5394913600},"ev_per_share":{"2019-12-31":2.650698,"2020-12-31":2.720608,"2021-12-31":2.939825,"2022-12-31":6.661391,"2023-12-31":7.436414,"2024-12-31":8.529818,"2025-12-31":7.88295},"sales_base":{"2018-12-31":14287000000,"2019-12-31":13846000000,"2020-12-31":14217000000,"2021-12-31":15655000000,"2022-12-31":17455000000,"2023-12-31":17226000000,"2024-12-31":16908000000,"2025-12-31":17401000000},"cfo_base":{"2018-12-31":483000000,"2019-12-31":1070000000,"2020-12-31":2064000000,"2021-12-31":2727000000,"2022-12-31":872000000,"2023-12-31":1769000000,"2024-12-31":2145000000,"2025-12-31":3406000000},"fcf_base":{"2018-12-31":-1018000000,"2019-12-31":-93000000,"2020-12-31":1589000000,"2021-12-31":2154000000,"2022-12-31":267000000,"2023-12-31":1174000000,"2024-12-31":1548000000,"2025-12-31":2815000000},"pe":{"2019-12-31":null,"2020-12-31":6.616923,"2021-12-31":3.102363,"2022-12-31":5.785443,"2023-12-31":7.235049,"2024-12-31":6.813846,"2025-12-31":6.515},"pe_avg":{"2019-12-31":null,"2020-12-31":5.052834,"2021-12-31":2.953427,"2022-12-31":5.680693,"2023-12-31":7.784321,"2024-12-31":6.597812,"2025-12-31":6.459808},"pe_high":{"2019-12-31":null,"2020-12-31":6.75022,"2021-12-31":3.206034,"2022-12-31":6.625,"2023-12-31":9.733883,"2024-12-31":7.671538,"2025-12-31":7.495687},"pe_low":{"2019-12-31":null,"2020-12-31":3.85022,"2021-12-31":2.615485,"2022-12-31":4.472468,"2023-12-31":6.575243,"2024-12-31":5.312538,"2025-12-31":5.39625},"pb":{"2019-12-31":0.139547,"2020-12-31":0.180336,"2021-12-31":0.210442,"2022-12-31":0.257741,"2023-12-31":0.208725,"2024-12-31":0.255286,"2025-12-31":0.290202},"pb_avg":{"2019-12-31":0.132672,"2020-12-31":0.137709,"2021-12-31":0.200339,"2022-12-31":0.253074,"2023-12-31":0.224572,"2024-12-31":0.247192,"2025-12-31":0.287743},"pb_high":{"2019-12-31":0.151471,"2020-12-31":0.183969,"2021-12-31":0.217474,"2022-12-31":0.295143,"2023-12-31":0.280815,"2024-12-31":0.28742,"2025-12-31":0.333885},"pb_low":{"2019-12-31":0.12063,"2020-12-31":0.104933,"2021-12-31":0.177416,"2022-12-31":0.199248,"2023-12-31":0.189691,"2024-12-31":0.199038,"2025-12-31":0.240368},"ptb":{"2019-12-31":1.277203,"2020-12-31":1.175593,"2021-12-31":1.020803,"2022-12-31":1.086713,"2023-12-31":1.087362,"2024-12-31":1.348058,"2025-12-31":1.302831},"ptb_avg":{"2019-12-31":1.21428,"2020-12-31":0.89771,"2021-12-31":0.971797,"2022-12-31":1.067037,"2023-12-31":1.169912,"2024-12-31":1.305317,"2025-12-31":1.291794},"ptb_high":{"2019-12-31":1.386333,"2020-12-31":1.199275,"2021-12-31":1.054915,"2022-12-31":1.244411,"2023-12-31":1.462914,"2024-12-31":1.517744,"2025-12-31":1.498943},"ptb_low":{"2019-12-31":1.104067,"2020-12-31":0.684048,"2021-12-31":0.860601,"2022-12-31":0.840089,"2023-12-31":0.988199,"2024-12-31":1.051038,"2025-12-31":1.07911},"ps":{"2019-12-31":0.244999,"2020-12-31":0.314881,"2021-12-31":0.341224,"2022-12-31":0.37361,"2023-12-31":0.30337,"2024-12-31":0.359179,"2025-12-31":0.402657},"ps_avg":{"2019-12-31":0.232928,"2020-12-31":0.24045,"2021-12-31":0.324843,"2022-12-31":0.366845,"2023-12-31":0.326402,"2024-12-31":0.347791,"2025-12-31":0.399245},"ps_high":{"2019-12-31":0.265932,"2020-12-31":0.321224,"2021-12-31":0.352627,"2022-12-31":0.427827,"2023-12-31":0.408148,"2024-12-31":0.404391,"2025-12-31":0.463268},"ps_low":{"2019-12-31":0.211787,"2020-12-31":0.183221,"2021-12-31":0.287673,"2022-12-31":0.288821,"2023-12-31":0.275704,"2024-12-31":0.28004,"2025-12-31":0.333513},"pcf":{"2019-12-31":3.170329,"2020-12-31":2.168923,"2021-12-31":1.958879,"2022-12-31":7.478627,"2023-12-31":2.954132,"2024-12-31":2.831236,"2025-12-31":2.057142},"pcf_avg":{"2019-12-31":3.014137,"2020-12-31":1.65624,"2021-12-31":1.864839,"2022-12-31":7.34322,"2023-12-31":3.178405,"2024-12-31":2.741471,"2025-12-31":2.039715},"pcf_high":{"2019-12-31":3.441215,"2020-12-31":2.212616,"2021-12-31":2.024338,"2022-12-31":8.563891,"2023-12-31":3.974428,"2024-12-31":3.187617,"2025-12-31":2.366799},"pcf_low":{"2019-12-31":2.740561,"2020-12-31":1.262042,"2021-12-31":1.651457,"2022-12-31":5.781394,"2023-12-31":2.684728,"2024-12-31":2.207424,"2025-12-31":1.703892},"pfcf":{"2019-12-31":null,"2020-12-31":2.81728,"2021-12-31":2.479973,"2022-12-31":24.424581,"2023-12-31":4.451328,"2024-12-31":3.923127,"2025-12-31":2.489033},"pfcf_avg":{"2019-12-31":null,"2020-12-31":2.15134,"2021-12-31":2.360917,"2022-12-31":23.982353,"2023-12-31":4.789266,"2024-12-31":3.798744,"2025-12-31":2.467947},"pfcf_high":{"2019-12-31":null,"2020-12-31":2.874034,"2021-12-31":2.562846,"2022-12-31":27.968964,"2023-12-31":5.988725,"2024-12-31":4.41695,"2025-12-31":2.863701},"pfcf_low":{"2019-12-31":null,"2020-12-31":1.639304,"2021-12-31":2.090772,"2022-12-31":18.881556,"2023-12-31":4.045386,"2024-12-31":3.058737,"2025-12-31":2.061618},"evs_avg":{"2019-12-31":0.131238,"2020-12-31":0.06784,"2021-12-31":0.120052,"2022-12-31":0.265499,"2023-12-31":0.325763,"2024-12-31":0.334484,"2025-12-31":0.30109},"evs_high":{"2019-12-31":0.164242,"2020-12-31":0.148614,"2021-12-31":0.147836,"2022-12-31":0.32648,"2023-12-31":0.40751,"2024-12-31":0.391083,"2025-12-31":0.365112},"evs_low":{"2019-12-31":0.110097,"2020-12-31":0.010611,"2021-12-31":0.082882,"2022-12-31":0.187475,"2023-12-31":0.275066,"2024-12-31":0.266733,"2025-12-31":0.235357},"earnings_yield":{"2019-12-31":-28.246094,"2020-12-31":15.112764,"2021-12-31":32.233496,"2022-12-31":17.284761,"2023-12-31":13.821607,"2024-12-31":14.675999,"2025-12-31":15.349194},"fcf_yield":{"2019-12-31":-2.741542,"2020-12-31":35.495229,"2021-12-31":40.323015,"2022-12-31":4.094236,"2023-12-31":22.465203,"2024-12-31":25.489871,"2025-12-31":40.17625},"div_yield":{"2019-12-31":5.737488,"2020-12-31":8.635865,"2021-12-31":7.344341,"2022-12-31":6.345039,"2023-12-31":7.783041,"2024-12-31":7.450892,"2025-12-31":6.715272},"shareholder_yield":{"2019-12-31":6.455889,"2020-12-31":14.810155,"2021-12-31":25.215925,"2022-12-31":21.74392,"2023-12-31":22.867051,"2024-12-31":24.156099,"2025-12-31":22.064825},"peg":{"2019-12-31":null,"2020-12-31":-0.038674,"2021-12-31":0.019337,"2022-12-31":-0.173563,"2023-12-31":-0.207843,"2024-12-31":0.259936,"2025-12-31":0.282317},"price":{"2019-12-31":4.5316,"2020-12-31":6.0214,"2021-12-31":7.3526,"2022-12-31":9.141,"2023-12-31":7.4521,"2024-12-31":8.858,"2025-12-31":10.424},"price_avg":{"2019-12-31":4.308343,"2020-12-31":4.598079,"2021-12-31":6.999623,"2022-12-31":8.975494,"2023-12-31":8.017851,"2024-12-31":8.577156,"2025-12-31":10.335693},"price_high":{"2019-12-31":4.9188,"2020-12-31":6.1427,"2021-12-31":7.5983,"2022-12-31":10.4675,"2023-12-31":10.0259,"2024-12-31":9.973,"2025-12-31":11.9931},"price_low":{"2019-12-31":3.9173,"2020-12-31":3.5037,"2021-12-31":6.1987,"2022-12-31":7.0665,"2023-12-31":6.7725,"2024-12-31":6.9063,"2025-12-31":8.634},"ev_avg":{"2019-12-31":1817126727.436667,"2020-12-31":964478799.539623,"2021-12-31":1879415155.207692,"2022-12-31":4634288118.621154,"2023-12-31":5611598270.177777,"2024-12-31":5655454963.111111,"2025-12-31":5239270279.526402},"shares_out":{"2018-12-31":749400000,"2019-12-31":748577000,"2020-12-31":743458000,"2021-12-31":726527000,"2022-12-31":713419000,"2023-12-31":701260000,"2024-12-31":685595000,"2025-12-31":672163000},"shares_dil":{"2018-12-31":749400000,"2019-12-31":749500000,"2020-12-31":751200000,"2021-12-31":741600000,"2022-12-31":724500000,"2023-12-31":711900000,"2024-12-31":696000000,"2025-12-31":681400000},"rev_ps":{"2018-12-31":19.064585,"2019-12-31":18.473649,"2020-12-31":18.925719,"2021-12-31":21.109763,"2022-12-31":24.092478,"2023-12-31":24.197219,"2024-12-31":24.293103,"2025-12-31":25.537129},"eps_basic":{"2018-12-31":-6.76,"2019-12-31":-1.28,"2020-12-31":0.91,"2021-12-31":2.39,"2022-12-31":1.59,"2023-12-31":1.04,"2024-12-31":1.31,"2025-12-31":1.6},"eps":{"2018-12-31":-6.76,"2019-12-31":-1.28,"2020-12-31":0.91,"2021-12-31":2.37,"2022-12-31":1.58,"2023-12-31":1.03,"2024-12-31":1.3,"2025-12-31":1.6},"eps_cont":{"2018-12-31":-9.08,"2019-12-31":-0.38,"2020-12-31":0.98,"2021-12-31":2.44,"2022-12-31":1.66,"2023-12-31":1.3,"2024-12-31":1.22,"2025-12-31":1.75},"dps":{"2019-12-31":0.26,"2020-12-31":0.52,"2021-12-31":0.54,"2022-12-31":0.58,"2023-12-31":0.58,"2024-12-31":0.66,"2025-12-31":0.7},"cfo_ps":{"2018-12-31":0.644516,"2019-12-31":1.427618,"2020-12-31":2.747604,"2021-12-31":3.677184,"2022-12-31":1.203589,"2023-12-31":2.4849,"2024-12-31":3.081897,"2025-12-31":4.998532},"fcf_ps":{"2018-12-31":-1.35842,"2019-12-31":-0.124083,"2020-12-31":2.115282,"2021-12-31":2.904531,"2022-12-31":0.36853,"2023-12-31":1.649108,"2024-12-31":2.224138,"2025-12-31":4.1312},"cash_ps":{"2018-12-31":3.035762,"2019-12-31":2.36315,"2020-12-31":5.104525,"2021-12-31":6.25579,"2022-12-31":4.646638,"2023-12-31":3.910105,"2024-12-31":4.622262,"2025-12-31":6.739437},"bvps":{"2018-12-31":99.626368,"2019-12-31":32.473613,"2020-12-31":33.389916,"2021-12-31":34.938825,"2022-12-31":35.465834,"2023-12-31":35.702878,"2024-12-31":34.698328,"2025-12-31":35.919859},"tbvps":{"2018-12-31":69.938618,"2019-12-31":3.548065,"2020-12-31":5.122011,"2021-12-31":7.202761,"2022-12-31":8.411607,"2023-12-31":6.853378,"2024-12-31":6.570935,"2025-12-31":8.001035},"buyback_ps":{"2018-12-31":0,"2019-12-31":0.033356,"2020-12-31":0.366081,"2021-12-31":1.281014,"2022-12-31":1.380262,"2023-12-31":1.061947,"2024-12-31":1.449713,"2025-12-31":1.571764},"fcf_margin":{"2018-12-31":-7.125359,"2019-12-31":-0.671674,"2020-12-31":11.17676,"2021-12-31":13.759182,"2022-12-31":1.529648,"2023-12-31":6.815279,"2024-12-31":9.155429,"2025-12-31":16.177231}},"ttm":{"roe":{"2020-03-31":-1.821782,"2020-06-30":2.049676,"2020-09-30":2.520307,"2020-12-31":2.772068,"2021-03-31":4.172611,"2021-06-30":4.881272,"2021-09-30":6.719076,"2021-12-31":7.006851,"2022-03-31":6.859896,"2022-06-30":6.724461,"2022-09-30":5.489674,"2022-12-31":4.525905,"2023-03-31":4.59304,"2023-06-30":3.546522,"2023-09-30":3.726783,"2023-12-31":2.920201,"2024-03-31":2.219751,"2024-06-30":3.494231,"2024-09-30":2.782059,"2024-12-31":3.715234,"2025-03-31":4.648129,"2025-06-30":5.484654,"2025-09-30":6.425655,"2025-12-31":4.564705,"2026-03-31":4.777273,"2026-06-30":3.951594},"roa":{"2020-03-31":-1.111837,"2020-06-30":1.200901,"2020-09-30":1.457757,"2020-12-31":1.601486,"2021-03-31":2.359489,"2021-06-30":2.913619,"2021-09-30":3.963194,"2021-12-31":4.139164,"2022-03-31":4.045456,"2022-06-30":4.17951,"2022-09-30":3.328727,"2022-12-31":2.700031,"2023-03-31":2.673233,"2023-06-30":2.16934,"2023-09-30":2.227767,"2023-12-31":1.717009,"2024-03-31":1.254418,"2024-06-30":2.096833,"2024-09-30":1.634948,"2024-12-31":2.164135,"2025-03-31":2.658954,"2025-06-30":3.366858,"2025-09-30":3.816612,"2025-12-31":2.615035,"2026-03-31":2.739274,"2026-06-30":2.419635},"gross_margin":{"2019-12-31":38.068756,"2020-03-31":40.07358,"2020-06-30":40.068371,"2020-09-30":40.234403,"2020-12-31":40.163185,"2021-03-31":40.037399,"2021-06-30":40.578151,"2021-09-30":40.843789,"2021-12-31":41.105078,"2022-03-31":40.763777,"2022-06-30":41.106388,"2022-09-30":40.62774,"2022-12-31":40.211974,"2023-03-31":40.900891,"2023-06-30":41.264047,"2023-09-30":41.97417,"2023-12-31":42.412632,"2024-03-31":42.38446,"2024-06-30":43.908644,"2024-09-30":43.50544,"2024-12-31":43.642063,"2025-03-31":44.626626,"2025-06-30":45.654072,"2025-09-30":46.110252,"2025-12-31":47.290386,"2026-03-31":48.560568,"2026-06-30":49.539636},"pretax_margin":{"2019-12-31":-2.282248,"2020-03-31":2.380952,"2020-06-30":3.090948,"2020-09-30":3.987708,"2020-12-31":4.747837,"2021-03-31":7.327377,"2021-06-30":10.191597,"2021-09-30":13.202886,"2021-12-31":14.985628,"2022-03-31":14.012937,"2022-06-30":13.638269,"2022-09-30":10.953299,"2022-12-31":8.169579,"2023-03-31":8.478972,"2023-06-30":-5.173692,"2023-09-30":-5.506227,"2023-12-31":6.34506,"2024-03-31":4.746347,"2024-06-30":19.058044,"2024-09-30":18.22444,"2024-12-31":7.540809,"2025-03-31":9.368502,"2025-06-30":11.893811,"2025-09-30":13.200527,"2025-12-31":9.700592,"2026-03-31":9.849628,"2026-06-30":8.887267},"net_margin":{"2019-12-31":-6.926188,"2020-03-31":-5.907261,"2020-06-30":3.682074,"2020-09-30":4.42364,"2020-12-31":4.79004,"2021-03-31":6.988019,"2021-06-30":8.194958,"2021-09-30":10.66762,"2021-12-31":11.236027,"2022-03-31":10.716507,"2022-06-30":10.309525,"2022-09-30":7.954878,"2022-12-31":6.571183,"2023-03-31":6.641109,"2023-06-30":5.264959,"2023-09-30":5.379382,"2023-12-31":4.266806,"2024-03-31":3.320661,"2024-06-30":5.313295,"2024-09-30":4.177436,"2024-12-31":5.364325,"2025-03-31":6.772411,"2025-06-30":8.156255,"2025-09-30":9.187704,"2025-12-31":6.286995,"2026-03-31":6.495612,"2026-06-30":5.66472},"common_margin":{"2019-12-31":-6.926188,"2020-03-31":-5.907261,"2020-06-30":3.682074,"2020-09-30":4.42364,"2020-12-31":4.79004,"2021-03-31":6.988019,"2021-06-30":8.194958,"2021-09-30":10.66762,"2021-12-31":11.236027,"2022-03-31":10.716507,"2022-06-30":10.309525,"2022-09-30":7.954878,"2022-12-31":6.571183,"2023-03-31":6.641109,"2023-06-30":5.264959,"2023-09-30":5.379382,"2023-12-31":4.266806,"2024-03-31":3.320661,"2024-06-30":5.313295,"2024-09-30":4.177436,"2024-12-31":5.364325,"2025-03-31":6.772411,"2025-06-30":8.156255,"2025-09-30":9.187704,"2025-12-31":6.286995,"2026-03-31":6.495612,"2026-06-30":5.66472},"tax_rate_pct":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":-10.138249,"2020-09-30":-10.215054,"2020-12-31":-12,"2021-03-31":-2.835539,"2021-06-30":11.609499,"2021-09-30":13.04776,"2021-12-31":22.335891,"2022-03-31":20.727918,"2022-06-30":22.300263,"2022-09-30":24.653148,"2022-12-31":14.726508,"2023-03-31":17.154255,"2023-06-30":-15.104741,"2023-09-30":-8.586387,"2023-12-31":13.906679,"2024-03-31":11.138924,"2024-06-30":5.184725,"2024-09-30":6.002639,"2024-12-31":32.313725,"2025-03-31":26.823082,"2025-06-30":27.557513,"2025-09-30":26.669558,"2025-12-31":28.672986,"2026-03-31":28.376844,"2026-06-30":30.7012},"payout":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":0,"2020-09-30":0,"2020-12-31":56.975037,"2021-03-31":38.453915,"2021-06-30":31.993437,"2021-09-30":23.400366,"2021-12-31":22.569642,"2022-03-31":22.751016,"2022-06-30":22.415796,"2022-09-30":27.994122,"2022-12-31":36.442895,"2023-03-31":35.059423,"2023-06-30":44.203684,"2023-09-30":43.086817,"2023-12-31":59.727891,"2024-03-31":79.427549,"2024-06-30":50,"2024-09-30":65.035971,"2024-12-31":50.496141,"2025-03-31":40.526316,"2025-06-30":33.333333,"2025-09-30":29.4081,"2025-12-31":43.418647,"2026-03-31":41.30809,"2026-06-30":47.968285},"sgr":{"2020-03-31":-2.029435,"2020-06-30":2.049676,"2020-09-30":2.520307,"2020-12-31":1.192681,"2021-03-31":2.568079,"2021-06-30":3.319585,"2021-09-30":5.146788,"2021-12-31":5.42543,"2022-03-31":5.2992,"2022-06-30":5.21712,"2022-09-30":3.952888,"2022-12-31":2.876534,"2023-03-31":2.982747,"2023-06-30":1.978828,"2023-09-30":2.121031,"2023-12-31":1.176027,"2024-03-31":0.456657,"2024-06-30":1.747116,"2024-09-30":0.97272,"2024-12-31":1.839184,"2025-03-31":2.764413,"2025-06-30":3.656436,"2025-09-30":4.535992,"2025-12-31":2.582772,"2026-03-31":2.803873,"2026-06-30":2.056082},"total_debt":{"2019-03-31":6320000000,"2019-06-30":117000000,"2019-09-30":116000000,"2019-12-31":115000000,"2020-03-31":614000000,"2020-06-30":1102000000,"2020-09-30":1102000000,"2020-12-31":1102000000,"2021-03-31":1102000000,"2021-06-30":1101000000,"2021-09-30":1101000000,"2021-12-31":1100000000,"2022-03-31":1154000000,"2022-06-30":1283000000,"2022-09-30":1277000000,"2022-12-31":1307000000,"2023-03-31":5028000000,"2023-06-30":5313000000,"2023-09-30":5899000000,"2023-12-31":2489000000,"2024-03-31":4640000000,"2024-06-30":4724000000,"2024-09-30":5716000000,"2024-12-31":2703000000,"2025-03-31":4083000000,"2025-06-30":3629000000,"2025-09-30":4373000000,"2025-12-31":2580000000,"2026-03-31":3356000000,"2026-06-30":4875000000},"st_debt":{"2019-03-31":3201000000,"2019-06-30":2058000000,"2019-09-30":3604000000,"2019-12-31":7000000,"2020-03-31":1996000000,"2020-06-30":1529000000,"2020-09-30":2142000000,"2020-12-31":3000000,"2021-03-31":1250000000,"2021-06-30":677000000,"2021-09-30":1372000000,"2021-12-31":17000000,"2022-03-31":1018000000,"2022-06-30":712000000,"2022-09-30":1576000000,"2022-12-31":24000000,"2023-03-31":3787000000,"2023-06-30":3023000000,"2023-09-30":3609000000,"2023-12-31":198000000,"2024-03-31":2148000000,"2024-06-30":2253000000,"2024-09-30":3741000000,"2024-12-31":750000000,"2025-03-31":2291000000,"2025-06-30":1942000000,"2025-09-30":2685000000,"2025-12-31":894000000,"2026-03-31":1674000000,"2026-06-30":3193000000},"lt_debt":{"2019-03-31":6297000000,"2019-06-30":117000000,"2019-09-30":116000000,"2019-12-31":115000000,"2020-03-31":614000000,"2020-06-30":1102000000,"2020-09-30":1102000000,"2020-12-31":1102000000,"2021-03-31":1102000000,"2021-06-30":1101000000,"2021-09-30":1101000000,"2021-12-31":1100000000,"2022-03-31":1154000000,"2022-06-30":1283000000,"2022-09-30":1277000000,"2022-12-31":1283000000,"2023-03-31":1241000000,"2023-06-30":2290000000,"2023-09-30":2290000000,"2023-12-31":2291000000,"2024-03-31":2492000000,"2024-06-30":2471000000,"2024-09-30":1975000000,"2024-12-31":1953000000,"2025-03-31":1792000000,"2025-06-30":1687000000,"2025-09-30":1688000000,"2025-12-31":1686000000,"2026-03-31":1682000000,"2026-06-30":1682000000},"int_exp":{"2019-12-31":136000000,"2020-03-31":87000000,"2020-06-30":67000000,"2020-09-30":59000000,"2020-12-31":45000000,"2021-03-31":42000000,"2021-06-30":35000000,"2021-09-30":32000000,"2021-12-31":30000000,"2022-03-31":32000000,"2022-06-30":41000000,"2022-09-30":51000000,"2022-12-31":79000000,"2023-03-31":101000000,"2023-06-30":167000000,"2023-09-30":207000000,"2023-12-31":233000000,"2024-03-31":243000000,"2024-06-30":227000000,"2024-09-30":235000000,"2024-12-31":233000000,"2025-03-31":228000000,"2025-06-30":214000000,"2025-09-30":194000000,"2025-12-31":180000000,"2026-03-31":180000000,"2026-06-30":175000000},"equity_assets":{"2019-03-31":63.214111,"2019-06-30":58.936296,"2019-09-30":57.858217,"2019-12-31":57.336604,"2020-03-31":55.435339,"2020-06-30":58.229018,"2020-09-30":57.82202,"2020-12-31":58.205351,"2021-03-31":57.66998,"2021-06-30":61.174571,"2021-09-30":60.162443,"2021-12-31":59.9471,"2022-03-31":60.272559,"2022-06-30":63.147216,"2022-09-30":61.115348,"2022-12-31":59.369281,"2023-03-31":56.261538,"2023-06-30":59.336034,"2023-09-30":58.515426,"2023-12-31":58.230998,"2024-03-31":56.772493,"2024-06-30":60.724966,"2024-09-30":59.026916,"2024-12-31":58.270667,"2025-03-31":57.652589,"2025-06-30":62.04411,"2025-09-30":59.763496,"2025-12-31":56.351966,"2026-03-31":57.031159,"2026-06-30":60.417367},"ltd_equity":{"2019-03-31":9.047414,"2019-06-30":0.451982,"2019-09-30":0.463722,"2019-12-31":0.473076,"2020-03-31":2.577125,"2020-06-30":4.486788,"2020-09-30":4.571476,"2020-12-31":4.439252,"2021-03-31":4.490994,"2021-06-30":4.337207,"2021-09-30":4.450283,"2021-12-31":4.333438,"2022-03-31":4.490971,"2022-06-30":4.9669,"2022-09-30":5.140074,"2022-12-31":5.070745,"2023-03-31":4.847846,"2023-06-30":8.733791,"2023-09-30":9.077935,"2023-12-31":9.150457,"2024-03-31":10.061776,"2024-06-30":9.813734,"2024-09-30":7.983992,"2024-12-31":8.209677,"2025-03-31":7.379041,"2025-06-30":6.511251,"2025-09-30":6.693366,"2025-12-31":6.983101,"2026-03-31":6.904195,"2026-06-30":6.68548},"ltd_capital":{"2019-03-31":8.294257,"2019-06-30":0.449948,"2019-09-30":0.461581,"2019-12-31":0.470848,"2020-03-31":2.512378,"2020-06-30":4.29412,"2020-09-30":4.371628,"2020-12-31":4.250559,"2021-03-31":4.297972,"2021-06-30":4.156913,"2021-09-30":4.260671,"2021-12-31":4.153451,"2022-03-31":4.297952,"2022-06-30":4.731873,"2022-09-30":4.888787,"2022-12-31":4.821677,"2023-03-31":4.05198,"2023-06-30":7.262233,"2023-09-30":7.35743,"2023-12-31":8.32304,"2024-03-31":8.474173,"2024-06-30":8.263385,"2024-09-30":6.485404,"2024-12-31":7.372037,"2025-03-31":6.316977,"2025-06-30":5.711287,"2025-09-30":5.704244,"2025-12-31":6.308936,"2026-03-31":6.068259,"2026-06-30":5.60032},"ltd_assets":{"2019-03-31":5.719242,"2019-06-30":0.266381,"2019-09-30":0.268301,"2019-12-31":0.271246,"2020-03-31":1.428638,"2020-06-30":2.612613,"2020-09-30":2.64332,"2020-12-31":2.583882,"2021-03-31":2.589955,"2021-06-30":2.653268,"2021-09-30":2.677399,"2021-12-31":2.597771,"2022-03-31":2.706823,"2022-06-30":3.136459,"2022-09-30":3.141374,"2022-12-31":3.010465,"2023-03-31":2.727473,"2023-06-30":5.182285,"2023-09-30":5.311993,"2023-12-31":5.328403,"2024-03-31":5.712321,"2024-06-30":5.959386,"2024-09-30":4.712704,"2024-12-31":4.783833,"2025-03-31":4.254208,"2025-06-30":4.039848,"2025-09-30":4.00019,"2025-12-31":3.935115,"2026-03-31":3.937542,"2026-06-30":4.039191},"debt_equity":{"2019-03-31":9.08046,"2019-06-30":0.451982,"2019-09-30":0.463722,"2019-12-31":0.473076,"2020-03-31":2.577125,"2020-06-30":4.486788,"2020-09-30":4.571476,"2020-12-31":4.439252,"2021-03-31":4.490994,"2021-06-30":4.337207,"2021-09-30":4.450283,"2021-12-31":4.333438,"2022-03-31":4.490971,"2022-06-30":4.9669,"2022-09-30":5.140074,"2022-12-31":5.1656,"2023-03-31":19.641392,"2023-06-30":20.263158,"2023-09-30":23.384603,"2023-12-31":9.941287,"2024-03-31":18.734607,"2024-06-30":18.761666,"2024-09-30":23.107087,"2024-12-31":11.362394,"2025-03-31":16.812847,"2025-06-30":14.006716,"2025-09-30":17.340101,"2025-12-31":10.685885,"2026-03-31":13.775552,"2026-06-30":19.376764},"debt_capital":{"2019-03-31":8.324552,"2019-06-30":0.449948,"2019-09-30":0.461581,"2019-12-31":0.470848,"2020-03-31":2.512378,"2020-06-30":4.29412,"2020-09-30":4.371628,"2020-12-31":4.250559,"2021-03-31":4.297972,"2021-06-30":4.156913,"2021-09-30":4.260671,"2021-12-31":4.153451,"2022-03-31":4.297952,"2022-06-30":4.731873,"2022-09-30":4.888787,"2022-12-31":4.911872,"2023-03-31":16.416887,"2023-06-30":16.849015,"2023-09-30":18.95261,"2023-12-31":9.04236,"2024-03-31":15.778556,"2024-06-30":15.797746,"2024-09-30":18.769908,"2024-12-31":10.20308,"2025-03-31":14.392978,"2025-06-30":12.285869,"2025-09-30":14.777643,"2025-12-31":9.654243,"2026-03-31":12.107656,"2026-06-30":16.231604},"debt_assets":{"2019-03-31":5.740132,"2019-06-30":0.266381,"2019-09-30":0.268301,"2019-12-31":0.271246,"2020-03-31":1.428638,"2020-06-30":2.612613,"2020-09-30":2.64332,"2020-12-31":2.583882,"2021-03-31":2.589955,"2021-06-30":2.653268,"2021-09-30":2.677399,"2021-12-31":2.597771,"2022-03-31":2.706823,"2022-06-30":3.136459,"2022-09-30":3.141374,"2022-12-31":3.066779,"2023-03-31":11.050549,"2023-06-30":12.023354,"2023-09-30":13.6836,"2023-12-31":5.788911,"2024-03-31":10.636103,"2024-06-30":11.393016,"2024-09-30":13.639401,"2024-12-31":6.620943,"2025-03-31":9.693042,"2025-06-30":8.690342,"2025-09-30":10.36305,"2025-12-31":6.021706,"2026-03-31":7.856357,"2026-06-30":11.706931},"net_debt_equity":{"2019-03-31":0.036193,"2019-06-30":-0.075948,"2019-09-30":-0.079192,"2019-12-31":-0.068041,"2020-03-31":-0.057041,"2020-06-30":-0.071943,"2020-09-30":-0.075417,"2020-12-31":-0.108484,"2021-03-31":-0.057706,"2021-06-30":-0.070869,"2021-09-30":-0.071989,"2021-12-31":-0.135715,"2022-03-31":-0.045416,"2022-06-30":-0.053114,"2022-09-30":-0.041901,"2022-12-31":-0.079361,"2023-03-31":0.128794,"2023-06-30":0.10286,"2023-09-30":0.140212,"2023-12-31":-0.010105,"2024-03-31":0.120402,"2024-06-30":0.109814,"2024-09-30":0.130291,"2024-12-31":-0.019589,"2025-03-31":0.085403,"2025-06-30":0.057432,"2025-09-30":0.070859,"2025-12-31":-0.080765,"2026-03-31":0.057056,"2026-06-30":0.099765},"net_debt_capital":{"2019-03-31":3.317966,"2019-06-30":-7.560666,"2019-09-30":-7.882695,"2019-12-31":-6.772028,"2020-03-31":-5.560784,"2020-06-30":-6.885399,"2020-09-30":-7.211996,"2020-12-31":-10.387256,"2021-03-31":-5.522621,"2021-06-30":-6.792268,"2021-09-30":-6.892148,"2021-12-31":-13.007854,"2022-03-31":-4.346369,"2022-06-30":-5.060117,"2022-09-30":-3.985299,"2022-12-31":-7.546319,"2023-03-31":10.765011,"2023-06-30":8.552945,"2023-09-30":11.363855,"2023-12-31":-0.919131,"2024-03-31":10.140443,"2024-06-30":9.246564,"2024-09-30":10.583522,"2024-12-31":-1.759022,"2025-03-31":7.311055,"2025-06-30":5.037579,"2025-09-30":6.038794,"2025-12-31":-7.296812,"2026-03-31":5.014792,"2026-06-30":8.357195},"cash_ratio":{"2019-03-31":0.269996,"2019-06-30":0.241816,"2019-09-30":0.233181,"2019-12-31":0.214737,"2020-03-31":0.21448,"2020-06-30":0.38106,"2020-09-30":0.377554,"2020-12-31":0.443964,"2021-03-31":0.279809,"2021-06-30":0.39989,"2021-09-30":0.36925,"2021-12-31":0.475518,"2022-03-31":0.240443,"2022-06-30":0.337958,"2022-09-30":0.259924,"2022-12-31":0.308544,"2023-03-31":0.130829,"2023-06-30":0.252851,"2023-09-30":0.228257,"2023-12-31":0.263426,"2024-03-31":0.146311,"2024-06-30":0.218809,"2024-09-30":0.23916,"2024-12-31":0.305122,"2025-03-31":0.174985,"2025-06-30":0.224989,"2025-09-30":0.248177,"2025-12-31":0.373608,"2026-03-31":0.165851,"2026-06-30":0.219205},"current_ratio":{"2019-03-31":1.709121,"2019-06-30":1.676921,"2019-09-30":1.569776,"2019-12-31":1.641054,"2020-03-31":1.595717,"2020-06-30":1.915527,"2020-09-30":1.821567,"2020-12-31":1.727656,"2021-03-31":1.670852,"2021-06-30":1.969801,"2021-09-30":1.812428,"2021-12-31":1.626491,"2022-03-31":1.644877,"2022-06-30":1.879328,"2022-09-30":1.687037,"2022-12-31":1.563198,"2023-03-31":1.385307,"2023-06-30":1.663155,"2023-09-30":1.578373,"2023-12-31":1.56211,"2024-03-31":1.514561,"2024-06-30":1.715514,"2024-09-30":1.501247,"2024-12-31":1.453591,"2025-03-31":1.444735,"2025-06-30":1.681799,"2025-09-30":1.577543,"2025-12-31":1.429691,"2026-03-31":1.466594,"2026-06-30":1.516081},"quick_ratio":{"2019-03-31":0.732206,"2019-06-30":1.104829,"2019-09-30":0.964194,"2019-12-31":0.885773,"2020-03-31":0.950973,"2020-06-30":1.280515,"2020-09-30":1.10512,"2020-12-31":1.020239,"2021-03-31":1.034559,"2021-06-30":1.336459,"2021-09-30":0.796669,"2021-12-31":0.83553,"2022-03-31":0.820885,"2022-06-30":0.905295,"2022-09-30":0.668311,"2022-12-31":0.696482,"2023-03-31":0.651047,"2023-06-30":0.760101,"2023-09-30":0.616061,"2023-12-31":0.667884,"2024-03-31":0.704024,"2024-06-30":0.796046,"2024-09-30":0.647832,"2024-12-31":0.733391,"2025-03-31":0.764219,"2025-06-30":0.851408,"2025-09-30":0.732821,"2025-12-31":0.776165,"2026-03-31":0.778471,"2026-06-30":0.759941},"cfo_avg_cl":{"2020-03-31":0.058513,"2020-06-30":0.159698,"2020-09-30":0.255395,"2020-12-31":0.245919,"2021-03-31":0.22464,"2021-06-30":0.309857,"2021-09-30":0.319454,"2021-12-31":0.301226,"2022-03-31":0.208771,"2022-06-30":0.231533,"2022-09-30":0.167434,"2022-12-31":0.085903,"2023-03-31":0.025433,"2023-06-30":-0.000659,"2023-09-30":0.042977,"2023-12-31":0.167258,"2024-03-31":0.201197,"2024-06-30":0.218664,"2024-09-30":0.225785,"2024-12-31":0.2063,"2025-03-31":0.231885,"2025-06-30":0.340138,"2025-09-30":0.307427,"2025-12-31":0.302608,"2026-03-31":0.224898,"2026-06-30":0.119281},"cfo_liab":{"2019-12-31":0.059971,"2020-03-31":0.036034,"2020-06-30":0.07417,"2020-09-30":0.123155,"2020-12-31":0.117366,"2021-03-31":0.115019,"2021-06-30":0.144288,"2021-09-30":0.153751,"2021-12-31":0.163088,"2022-03-31":0.116608,"2022-06-30":0.117897,"2022-09-30":0.089934,"2022-12-31":0.051063,"2023-03-31":0.014801,"2023-06-30":-0.000338,"2023-09-30":0.023465,"2023-12-31":0.099848,"2024-03-31":0.132728,"2024-06-30":0.131522,"2024-09-30":0.13852,"2024-12-31":0.127717,"2025-03-31":0.150318,"2025-06-30":0.201243,"2025-09-30":0.191432,"2025-12-31":0.184517,"2026-03-31":0.144876,"2026-06-30":0.074574},"cfo_capex":{"2019-12-31":0.920034,"2020-03-31":1.084395,"2020-06-30":2.427495,"2020-09-30":4.757238,"2020-12-31":4.345263,"2021-03-31":4.22314,"2021-06-30":4.225092,"2021-09-30":4.228279,"2021-12-31":4.759162,"2022-03-31":3.165854,"2022-06-30":2.811897,"2022-09-30":2.258065,"2022-12-31":1.441322,"2023-03-31":0.504333,"2023-06-30":-0.011173,"2023-09-30":0.743268,"2023-12-31":2.973109,"2024-03-31":4.173986,"2024-06-30":3.476112,"2024-09-30":3.914858,"2024-12-31":3.592965,"2025-03-31":4.871087,"2025-06-30":5.74223,"2025-09-30":5.825455,"2025-12-31":5.763113,"2026-03-31":4.539792,"2026-06-30":2.080756},"wc":{"2019-03-31":9983000000,"2019-06-30":5831000000,"2019-09-30":5124000000,"2019-12-31":5281000000,"2020-03-31":5480000000,"2020-06-30":6893000000,"2020-09-30":6354000000,"2020-12-31":6220000000,"2021-03-31":6037000000,"2021-06-30":7033000000,"2021-09-30":6341000000,"2021-12-31":5988000000,"2022-03-31":6225000000,"2022-06-30":6908000000,"2022-09-30":6127000000,"2022-12-31":6051000000,"2023-03-31":5098000000,"2023-06-30":6861000000,"2023-09-30":5985000000,"2023-12-31":5851000000,"2024-03-31":5831000000,"2024-06-30":6406000000,"2024-09-30":5225000000,"2024-12-31":4711000000,"2025-03-31":5106000000,"2025-06-30":6488000000,"2025-09-30":6018000000,"2025-12-31":5210000000,"2026-03-31":5531000000,"2026-06-30":5568000000},"wc_assets":{"2019-03-31":9.067047,"2019-06-30":13.275807,"2019-09-30":11.851509,"2019-12-31":12.45607,"2020-03-31":12.75071,"2020-06-30":16.341868,"2020-09-30":15.241065,"2020-12-31":14.584164,"2021-03-31":14.188348,"2021-06-30":16.948622,"2021-09-30":15.41997,"2021-12-31":14.141319,"2022-03-31":14.601365,"2022-06-30":16.887498,"2022-09-30":15.0722,"2022-12-31":14.198226,"2023-03-31":11.204396,"2023-06-30":15.526488,"2023-09-30":13.88309,"2023-12-31":13.608243,"2024-03-31":13.366189,"2024-06-30":15.449547,"2024-09-30":12.467787,"2024-12-31":11.539498,"2025-03-31":12.121644,"2025-06-30":15.536771,"2025-09-30":14.261339,"2025-12-31":12.160112,"2026-03-31":12.948007,"2026-06-30":13.371116},"cash_assets":{"2019-03-31":3.452253,"2019-06-30":4.742498,"2019-09-30":4.850237,"2019-12-31":4.172465,"2020-03-31":4.590721,"2020-06-30":6.801802,"2020-09-30":7.004078,"2020-12-31":8.898216,"2021-03-31":5.917883,"2021-06-30":6.988625,"2021-09-30":7.008414,"2021-12-31":10.733516,"2022-03-31":5.44414,"2022-06-30":6.49049,"2022-09-30":5.702197,"2022-12-31":7.778403,"2023-03-31":3.804396,"2023-06-30":5.920025,"2023-09-30":5.479007,"2023-12-31":6.377337,"2024-03-31":3.800573,"2024-06-30":4.72458,"2024-09-30":5.948745,"2024-12-31":7.7624,"2025-03-31":4.769366,"2025-06-30":5.127038,"2025-09-30":6.128253,"2025-12-31":10.572996,"2026-03-31":4.602383,"2026-06-30":5.679362},"cash_debt":{"2019-03-31":0.601424,"2019-06-30":17.803419,"2019-09-30":18.077586,"2019-12-31":15.382609,"2020-03-31":3.213355,"2020-06-30":2.603448,"2020-09-30":2.649728,"2020-12-31":3.443739,"2021-03-31":2.284936,"2021-06-30":2.633969,"2021-09-30":2.61762,"2021-12-31":4.131818,"2022-03-31":2.011265,"2022-06-30":2.069369,"2022-09-30":1.815192,"2022-12-31":2.536343,"2023-03-31":0.344272,"2023-06-30":0.492377,"2023-09-30":0.400407,"2023-12-31":1.101647,"2024-03-31":0.357328,"2024-06-30":0.414691,"2024-09-30":0.436144,"2024-12-31":1.172401,"2025-03-31":0.49204,"2025-06-30":0.58997,"2025-09-30":0.591356,"2025-12-31":1.755814,"2026-03-31":0.585816,"2026-06-30":0.485128},"fcf_debt":{"2019-12-31":-0.808696,"2020-03-31":0.086319,"2020-06-30":0.68784,"2020-09-30":1.530853,"2020-12-31":1.441924,"2021-03-31":1.415608,"2021-06-30":1.587648,"2021-09-30":1.721163,"2021-12-31":1.958182,"2022-03-31":1.154246,"2022-06-30":0.87841,"2022-09-30":0.610807,"2022-12-31":0.204285,"2023-03-31":-0.056881,"2023-06-30":-0.102202,"2023-09-30":-0.024241,"2023-12-31":0.471675,"2024-03-31":0.404957,"2024-06-30":0.318163,"2024-09-30":0.305458,"2024-12-31":0.572697,"2025-03-31":0.514818,"2025-06-30":0.714797,"2025-09-30":0.606906,"2025-12-31":1.091085,"2026-03-31":0.609654,"2026-06-30":0.129026},"liab_equity":{"2019-03-31":0.503276,"2019-06-30":0.689755,"2019-09-30":0.718529,"2019-12-31":0.733967,"2020-03-31":0.793242,"2020-06-30":0.707585,"2020-09-30":0.719489,"2020-12-31":0.708427,"2021-03-31":0.724224,"2021-06-30":0.625212,"2021-09-30":0.652506,"2021-12-31":0.658722,"2022-03-31":0.64979,"2022-06-30":0.57431,"2022-09-30":0.62659,"2022-12-31":0.674927,"2023-03-31":0.768038,"2023-06-30":0.676125,"2023-09-30":0.699397,"2023-12-31":0.707633,"2024-03-31":0.751686,"2024-06-30":0.637158,"2024-09-30":0.684359,"2024-12-31":0.705999,"2025-03-31":0.724562,"2025-06-30":0.602416,"2025-09-30":0.663666,"2025-12-31":0.764538,"2026-03-31":0.743453,"2026-06-30":0.645455},"ar_turnover":{"2020-03-31":2.169252,"2020-06-30":1.97677,"2020-09-30":2.293746,"2020-12-31":2.719916,"2021-03-31":2.128547,"2021-06-30":2.193306,"2021-09-30":3.432556,"2021-12-31":3.742082,"2022-03-31":2.594272,"2022-06-30":2.969686,"2022-09-30":4.903697,"2022-12-31":4.587988,"2023-03-31":2.841262,"2023-06-30":3.612777,"2023-09-30":4.531417,"2023-12-31":4.112199,"2024-03-31":2.550027,"2024-06-30":3.2452,"2024-09-30":4.021999,"2024-12-31":3.905752,"2025-03-31":2.57287,"2025-06-30":3.08689,"2025-09-30":3.752739,"2025-12-31":3.730518,"2026-03-31":2.550652,"2026-06-30":3.020263},"dso":{"2020-03-31":168.260794,"2020-06-30":184.644612,"2020-09-30":159.128314,"2020-12-31":134.19533,"2021-03-31":171.478461,"2021-06-30":166.415462,"2021-09-30":106.334753,"2021-12-31":97.539285,"2022-03-31":140.694583,"2022-06-30":122.908609,"2022-09-30":74.433631,"2022-12-31":79.555571,"2023-03-31":128.464032,"2023-06-30":101.030318,"2023-09-30":80.548749,"2023-12-31":88.760304,"2024-03-31":143.135767,"2024-06-30":112.473818,"2024-09-30":90.750887,"2024-12-31":93.451916,"2025-03-31":141.864938,"2025-06-30":118.241981,"2025-09-30":97.262293,"2025-12-31":97.841647,"2026-03-31":143.100648,"2026-06-30":120.85041},"inv_turnover":{"2020-03-31":1.832909,"2020-06-30":2.241908,"2020-09-30":1.905663,"2020-12-31":1.716159,"2021-03-31":1.985324,"2021-06-30":2.479383,"2021-09-30":2.070299,"2021-12-31":1.832638,"2022-03-31":2.046632,"2022-06-30":2.546796,"2022-09-30":2.066314,"2022-12-31":1.740639,"2023-03-31":1.811944,"2023-06-30":2.098859,"2023-09-30":1.715211,"2023-12-31":1.447119,"2024-03-31":1.519267,"2024-06-30":1.80211,"2024-09-30":1.567284,"2024-12-31":1.545536,"2025-03-31":1.647548,"2025-06-30":2.027365,"2025-09-30":1.71413,"2025-12-31":1.652762,"2026-03-31":1.780917,"2026-06-30":2.052289},"dio":{"2020-03-31":199.137032,"2020-06-30":162.807784,"2020-09-30":191.534437,"2020-12-31":212.68426,"2021-03-31":183.849041,"2021-06-30":147.214051,"2021-09-30":176.303022,"2021-12-31":199.166486,"2022-03-31":178.341821,"2022-06-30":143.317322,"2022-09-30":176.64304,"2022-12-31":209.69313,"2023-03-31":201.441143,"2023-06-30":173.90405,"2023-09-30":212.801818,"2023-12-31":252.225302,"2024-03-31":240.247448,"2024-06-30":202.540348,"2024-09-30":232.887009,"2024-12-31":236.164078,"2025-03-31":221.541412,"2025-06-30":180.03669,"2025-09-30":212.936053,"2025-12-31":220.84251,"2026-03-31":204.950554,"2026-06-30":177.850189},"ap_turnover":{"2020-03-31":2.811594,"2020-06-30":2.791045,"2020-09-30":2.783955,"2020-12-31":2.32527,"2021-03-31":2.829874,"2021-06-30":2.96561,"2021-09-30":2.797418,"2021-12-31":2.382121,"2022-03-31":2.808197,"2022-06-30":2.964291,"2022-09-30":2.654992,"2022-12-31":2.313712,"2023-03-31":2.743523,"2023-06-30":2.964872,"2023-09-30":2.574572,"2023-12-31":2.162398,"2024-03-31":2.564855,"2024-06-30":2.838748,"2024-09-30":2.529673,"2024-12-31":2.2909,"2025-03-31":2.48196,"2025-06-30":2.619248,"2025-09-30":2.327318,"2025-12-31":2.174233,"2026-03-31":2.274345,"2026-06-30":2.308759},"dpo":{"2020-03-31":129.819588,"2020-06-30":130.775401,"2020-09-30":131.108454,"2020-12-31":156.971024,"2021-03-31":128.981,"2021-06-30":123.077554,"2021-09-30":130.477473,"2021-12-31":153.224783,"2022-03-31":129.976638,"2022-06-30":123.132307,"2022-09-30":137.476866,"2022-12-31":157.755126,"2023-03-31":133.040637,"2023-06-30":123.108187,"2023-09-30":141.771165,"2023-12-31":168.794103,"2024-03-31":142.308228,"2024-06-30":128.577795,"2024-09-30":144.287424,"2024-12-31":159.326005,"2025-03-31":147.061206,"2025-06-30":139.352973,"2025-09-30":156.832908,"2025-12-31":167.875327,"2026-03-31":160.485764,"2026-06-30":158.093569},"ccc":{"2020-03-31":237.578239,"2020-06-30":216.676995,"2020-09-30":219.554298,"2020-12-31":189.908566,"2021-03-31":226.346502,"2021-06-30":190.55196,"2021-09-30":152.160302,"2021-12-31":143.480987,"2022-03-31":189.059765,"2022-06-30":143.093625,"2022-09-30":113.599806,"2022-12-31":131.493575,"2023-03-31":196.864538,"2023-06-30":151.826181,"2023-09-30":151.579403,"2023-12-31":172.191504,"2024-03-31":241.074987,"2024-06-30":186.436371,"2024-09-30":179.350472,"2024-12-31":170.28999,"2025-03-31":216.345144,"2025-06-30":158.925698,"2025-09-30":153.365437,"2025-12-31":150.80883,"2026-03-31":187.565439,"2026-06-30":140.60703},"inv_to_cash":{"2020-03-31":367.397826,"2020-06-30":347.452396,"2020-09-30":350.662752,"2020-12-31":346.87959,"2021-03-31":355.327502,"2021-06-30":313.629514,"2021-09-30":282.637775,"2021-12-31":296.70577,"2022-03-31":319.036403,"2022-06-30":266.225932,"2022-09-30":251.076671,"2022-12-31":289.248701,"2023-03-31":329.905175,"2023-06-30":274.934367,"2023-09-30":293.350567,"2023-12-31":340.985607,"2024-03-31":383.383215,"2024-06-30":315.014166,"2024-09-30":323.637896,"2024-12-31":329.615994,"2025-03-31":363.40635,"2025-06-30":298.27867,"2025-09-30":310.198346,"2025-12-31":318.684157,"2026-03-31":348.051203,"2026-06-30":298.700599},"inventories":{"2019-03-31":5019000000,"2019-06-30":3918000000,"2019-09-30":4403000000,"2019-12-31":5032000000,"2020-03-31":4401000000,"2020-06-30":3589000000,"2020-09-30":4374000000,"2020-12-31":4882000000,"2021-03-31":4321000000,"2021-06-30":3541000000,"2021-09-30":4417000000,"2021-12-31":5180000000,"2022-03-31":4986000000,"2022-06-30":4184000000,"2022-09-30":5415000000,"2022-12-31":6811000000,"2023-03-31":6585000000,"2023-06-30":5628000000,"2023-09-30":6320000000,"2023-12-31":6899000000,"2024-03-31":6183000000,"2024-06-30":4893000000,"2024-09-30":5674000000,"2024-12-31":5432000000,"2025-03-31":5132000000,"2025-06-30":4316000000,"2025-09-30":5310000000,"2025-12-31":5667000000,"2026-03-31":5202000000,"2026-06-30":4443000000},"asset_turnover":{"2020-03-31":0.188215,"2020-06-30":0.326148,"2020-09-30":0.329538,"2020-12-31":0.334337,"2021-03-31":0.337648,"2021-06-30":0.355538,"2021-09-30":0.371516,"2021-12-31":0.368383,"2022-03-31":0.377498,"2022-06-30":0.405403,"2022-09-30":0.418451,"2022-12-31":0.41089,"2023-03-31":0.402528,"2023-06-30":0.412034,"2023-09-30":0.414131,"2023-12-31":0.402411,"2024-03-31":0.377762,"2024-06-30":0.394639,"2024-09-30":0.391376,"2024-12-31":0.403431,"2025-03-31":0.392616,"2025-06-30":0.412795,"2025-09-30":0.415404,"2025-12-31":0.415944,"2026-03-31":0.421711,"2026-06-30":0.427141},"mcap":{"2019-06-30":3443425777.5,"2019-09-30":3235439648,"2019-12-31":3392251533.2,"2020-03-31":2701163068.6,"2020-06-30":3017068186.5,"2020-09-30":3298981192.8,"2020-12-31":4476658001.2,"2021-03-31":5500934442.599999,"2021-06-30":5043562775.4,"2021-09-30":4804937779.9,"2021-12-31":5341862420.2,"2022-03-31":6744097892,"2022-06-30":5991360144,"2022-09-30":6365449687.499999,"2022-12-31":6521363079,"2023-03-31":6665377894.2,"2023-06-30":6322355172.8,"2023-09-30":5608025280,"2023-12-31":5225859646,"2024-03-31":6258149520.000001,"2024-06-30":5818267481.099999,"2024-09-30":6300805642,"2024-12-31":6073000510,"2025-03-31":6684365646.400001,"2025-06-30":7880001573.7,"2025-09-30":7106876163.6,"2025-12-31":7006627112,"2026-03-31":8706631878,"2026-06-30":8787171478.8},"ev_cash":{"2019-03-31":3801000000,"2019-06-30":2083000000,"2019-09-30":2097000000,"2019-12-31":1769000000,"2020-03-31":1973000000,"2020-06-30":2869000000,"2020-09-30":2920000000,"2020-12-31":3795000000,"2021-03-31":2518000000,"2021-06-30":2900000000,"2021-09-30":2882000000,"2021-12-31":4545000000,"2022-03-31":2321000000,"2022-06-30":2655000000,"2022-09-30":2318000000,"2022-12-31":3315000000,"2023-03-31":1731000000,"2023-06-30":2616000000,"2023-09-30":2362000000,"2023-12-31":2742000000,"2024-03-31":1658000000,"2024-06-30":1959000000,"2024-09-30":2493000000,"2024-12-31":3169000000,"2025-03-31":2009000000,"2025-06-30":2141000000,"2025-09-30":2586000000,"2025-12-31":4530000000,"2026-03-31":1966000000,"2026-06-30":2365000000},"ev_pref":{"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":{"2019-03-31":503000000,"2019-06-30":257000000,"2019-09-30":246000000,"2019-12-31":246000000,"2020-03-31":254000000,"2020-06-30":240000000,"2020-09-30":240000000,"2020-12-31":239000000,"2021-03-31":240000000,"2021-06-30":240000000,"2021-09-30":239000000,"2021-12-31":239000000,"2022-03-31":240000000,"2022-06-30":240000000,"2022-09-30":240000000,"2022-12-31":239000000,"2023-03-31":240000000,"2023-06-30":241000000,"2023-09-30":241000000,"2023-12-31":242000000,"2024-03-31":241000000,"2024-06-30":242000000,"2024-09-30":242000000,"2024-12-31":241000000,"2025-03-31":242000000,"2025-06-30":242000000,"2025-09-30":242000000,"2025-12-31":242000000,"2026-03-31":243000000,"2026-06-30":244000000},"ev_debt":{"2019-03-31":6320000000,"2019-06-30":117000000,"2019-09-30":116000000,"2019-12-31":115000000,"2020-03-31":614000000,"2020-06-30":1102000000,"2020-09-30":1102000000,"2020-12-31":1102000000,"2021-03-31":1102000000,"2021-06-30":1101000000,"2021-09-30":1101000000,"2021-12-31":1100000000,"2022-03-31":1154000000,"2022-06-30":1283000000,"2022-09-30":1277000000,"2022-12-31":1307000000,"2023-03-31":5028000000,"2023-06-30":5313000000,"2023-09-30":5899000000,"2023-12-31":2489000000,"2024-03-31":4640000000,"2024-06-30":4724000000,"2024-09-30":5716000000,"2024-12-31":2703000000,"2025-03-31":4083000000,"2025-06-30":3629000000,"2025-09-30":4373000000,"2025-12-31":2580000000,"2026-03-31":3356000000,"2026-06-30":4875000000},"ev":{"2019-06-30":1734425777.5,"2019-09-30":1500439648,"2019-12-31":1984251533.2,"2020-03-31":1596163068.6,"2020-06-30":1490068186.5,"2020-09-30":1720981192.8,"2020-12-31":2022658001.2,"2021-03-31":4324934442.599999,"2021-06-30":3484562775.4,"2021-09-30":3262937779.9,"2021-12-31":2135862420.2,"2022-03-31":5817097892,"2022-06-30":4859360144,"2022-09-30":5564449687.499999,"2022-12-31":4752363079,"2023-03-31":10202377894.2,"2023-06-30":9260355172.8,"2023-09-30":9386025280,"2023-12-31":5214859646,"2024-03-31":9481149520,"2024-06-30":8825267481.099998,"2024-09-30":9765805642,"2024-12-31":5848000510,"2025-03-31":9000365646.400002,"2025-06-30":9610001573.7,"2025-09-30":9135876163.6,"2025-12-31":5298627112,"2026-03-31":10339631878,"2026-06-30":11541171478.8},"capital":{"2019-03-31":75920000000,"2019-06-30":26003000000,"2019-09-30":25131000000,"2019-12-31":24424000000,"2020-03-31":24439000000,"2020-06-30":25663000000,"2020-09-30":25208000000,"2020-12-31":25926000000,"2021-03-31":25640000000,"2021-06-30":26486000000,"2021-09-30":25841000000,"2021-12-31":26484000000,"2022-03-31":26850000000,"2022-06-30":27114000000,"2022-09-30":26121000000,"2022-12-31":26609000000,"2023-03-31":30627000000,"2023-06-30":31533000000,"2023-09-30":31125000000,"2023-12-31":27526000000,"2024-03-31":29407000000,"2024-06-30":29903000000,"2024-09-30":30453000000,"2024-12-31":26492000000,"2025-03-31":28368000000,"2025-06-30":29538000000,"2025-09-30":29592000000,"2025-12-31":26724000000,"2026-03-31":27718000000,"2026-06-30":30034000000},"debt_capital_ev":{"2019-03-31":8.324552,"2019-06-30":0.449948,"2019-09-30":0.461581,"2019-12-31":0.470848,"2020-03-31":2.512378,"2020-06-30":4.29412,"2020-09-30":4.371628,"2020-12-31":4.250559,"2021-03-31":4.297972,"2021-06-30":4.156913,"2021-09-30":4.260671,"2021-12-31":4.153451,"2022-03-31":4.297952,"2022-06-30":4.731873,"2022-09-30":4.888787,"2022-12-31":4.911872,"2023-03-31":16.416887,"2023-06-30":16.849015,"2023-09-30":18.95261,"2023-12-31":9.04236,"2024-03-31":15.778556,"2024-06-30":15.797746,"2024-09-30":18.769908,"2024-12-31":10.20308,"2025-03-31":14.392978,"2025-06-30":12.285869,"2025-09-30":14.777643,"2025-12-31":9.654243,"2026-03-31":12.107656,"2026-06-30":16.231604},"debt_ev":{"2019-06-30":0.067457,"2019-09-30":0.077311,"2019-12-31":0.057956,"2020-03-31":0.384672,"2020-06-30":0.739563,"2020-09-30":0.640332,"2020-12-31":0.544828,"2021-03-31":0.254802,"2021-06-30":0.315965,"2021-09-30":0.337426,"2021-12-31":0.515014,"2022-03-31":0.198381,"2022-06-30":0.264027,"2022-09-30":0.229493,"2022-12-31":0.275021,"2023-03-31":0.492826,"2023-06-30":0.573736,"2023-09-30":0.628488,"2023-12-31":0.47729,"2024-03-31":0.489392,"2024-06-30":0.535281,"2024-09-30":0.585308,"2024-12-31":0.462209,"2025-03-31":0.453648,"2025-06-30":0.377627,"2025-09-30":0.478662,"2025-12-31":0.486919,"2026-03-31":0.324576,"2026-06-30":0.422401},"ev_sales":{"2019-12-31":0.143309,"2020-03-31":0.110798,"2020-06-30":0.106123,"2020-09-30":0.122989,"2020-12-31":0.14227,"2021-03-31":0.299531,"2021-06-30":0.234256,"2021-09-30":0.212113,"2021-12-31":0.136433,"2022-03-31":0.361805,"2022-06-30":0.290927,"2022-09-30":0.325235,"2022-12-31":0.272264,"2023-03-31":0.575171,"2023-06-30":0.528227,"2023-09-30":0.541168,"2023-12-31":0.302732,"2024-03-31":0.563214,"2024-06-30":0.522174,"2024-09-30":0.586993,"2024-12-31":0.345872,"2025-03-31":0.534686,"2025-06-30":0.559469,"2025-09-30":0.522976,"2025-12-31":0.304501,"2026-03-31":0.577988,"2026-06-30":0.647944},"ev_cfo":{"2019-12-31":1.854441,"2020-03-31":2.343852,"2020-06-30":1.155988,"2020-09-30":0.805703,"2020-12-31":0.97997,"2021-03-31":2.115917,"2021-06-30":1.521643,"2021-09-30":1.314641,"2021-12-31":0.783228,"2022-03-31":2.987724,"2022-06-30":2.778365,"2022-09-30":3.974607,"2022-12-31":5.449958,"2023-03-31":35.059718,"2023-06-30":null,"2023-09-30":22.671559,"2023-12-31":2.947914,"2024-03-31":3.836969,"2024-06-30":4.182591,"2024-09-30":4.164523,"2024-12-31":2.726341,"2025-03-31":3.402785,"2025-06-30":3.059536,"2025-09-30":2.851397,"2025-12-31":1.555674,"2026-03-31":3.940408,"2026-06-30":9.530282},"ev_fcf":{"2019-12-31":null,"2020-03-31":30.116284,"2020-06-30":1.965789,"2020-09-30":1.020143,"2020-12-31":1.272913,"2021-03-31":2.772394,"2021-06-30":1.993457,"2021-09-30":1.721867,"2021-12-31":0.99158,"2022-03-31":4.367191,"2022-06-30":4.311766,"2022-09-30":7.13391,"2022-12-31":17.799113,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":4.441959,"2024-03-31":5.045849,"2024-06-30":5.871768,"2024-09-30":5.593245,"2024-12-31":3.777778,"2025-03-31":4.28181,"2025-06-30":3.704704,"2025-09-30":3.442305,"2025-12-31":1.882283,"2026-03-31":5.053584,"2026-06-30":18.348444},"mcap_dil":{"2021-12-31":5466658100,"2022-03-31":6869668732.5,"2022-06-30":6119255010,"2022-09-30":6483209062.499999,"2022-12-31":6606657750,"2023-03-31":6744132517.5,"2023-06-30":6378573410,"2023-09-30":5674617000,"2023-12-31":5295275957.5,"2024-03-31":6342676690.000001,"2024-06-30":5899701097.499999,"2024-09-30":6390677400,"2024-12-31":6154759850,"2025-03-31":6760200460,"2025-06-30":7962825857.499999,"2025-09-30":7193044402.5,"2025-12-31":7096398600,"2026-03-31":8819952697.5,"2026-06-30":8879416260},"ev_dil":{"2021-12-31":2260658100,"2022-03-31":5942668732.5,"2022-06-30":4987255010,"2022-09-30":5682209062.499999,"2022-12-31":4837657750,"2023-03-31":10281132517.5,"2023-06-30":9316573410,"2023-09-30":9452617000,"2023-12-31":5284275957.5,"2024-03-31":9565676690,"2024-06-30":8906701097.5,"2024-09-30":9855677400,"2024-12-31":5929759850,"2025-03-31":9076200460,"2025-06-30":9692825857.5,"2025-09-30":9222044402.5,"2025-12-31":5388398600,"2026-03-31":10452952697.5,"2026-06-30":11633416260},"ev_per_share":{"2019-06-30":2.316227,"2019-09-30":2.00489,"2019-12-31":2.650698,"2020-03-31":2.132856,"2020-06-30":1.990779,"2020-09-30":2.302341,"2020-12-31":2.720608,"2021-03-31":5.857797,"2021-06-30":4.744639,"2021-09-30":4.468144,"2021-12-31":2.939825,"2022-03-31":8.020043,"2022-06-30":6.755491,"2022-09-30":7.769136,"2022-12-31":6.661391,"2023-03-31":14.355838,"2023-06-30":13.051651,"2023-09-30":13.315778,"2023-12-31":7.436414,"2024-03-31":13.587202,"2024-06-30":12.723546,"2024-09-30":14.170387,"2024-12-31":8.529818,"2025-03-31":13.177193,"2025-06-30":14.13487,"2025-09-30":13.51997,"2025-12-31":7.88295,"2026-03-31":15.459514,"2026-06-30":17.298023},"sales_base":{"2019-12-31":13846000000,"2020-03-31":14406000000,"2020-06-30":14041000000,"2020-09-30":13993000000,"2020-12-31":14217000000,"2021-03-31":14439000000,"2021-06-30":14875000000,"2021-09-30":15383000000,"2021-12-31":15655000000,"2022-03-31":16078000000,"2022-06-30":16703000000,"2022-09-30":17109000000,"2022-12-31":17455000000,"2023-03-31":17738000000,"2023-06-30":17531000000,"2023-09-30":17344000000,"2023-12-31":17226000000,"2024-03-31":16834000000,"2024-06-30":16901000000,"2024-09-30":16637000000,"2024-12-31":16908000000,"2025-03-31":16833000000,"2025-06-30":17177000000,"2025-09-30":17469000000,"2025-12-31":17401000000,"2026-03-31":17889000000,"2026-06-30":17812000000},"cfo_base":{"2019-12-31":1070000000,"2020-03-31":681000000,"2020-06-30":1289000000,"2020-09-30":2136000000,"2020-12-31":2064000000,"2021-03-31":2044000000,"2021-06-30":2290000000,"2021-09-30":2482000000,"2021-12-31":2727000000,"2022-03-31":1947000000,"2022-06-30":1749000000,"2022-09-30":1400000000,"2022-12-31":872000000,"2023-03-31":291000000,"2023-06-30":-6000000,"2023-09-30":414000000,"2023-12-31":1769000000,"2024-03-31":2471000000,"2024-06-30":2110000000,"2024-09-30":2345000000,"2024-12-31":2145000000,"2025-03-31":2645000000,"2025-06-30":3141000000,"2025-09-30":3204000000,"2025-12-31":3406000000,"2026-03-31":2624000000,"2026-06-30":1211000000},"fcf_base":{"2019-12-31":-93000000,"2020-03-31":53000000,"2020-06-30":758000000,"2020-09-30":1687000000,"2020-12-31":1589000000,"2021-03-31":1560000000,"2021-06-30":1748000000,"2021-09-30":1895000000,"2021-12-31":2154000000,"2022-03-31":1332000000,"2022-06-30":1127000000,"2022-09-30":780000000,"2022-12-31":267000000,"2023-03-31":-286000000,"2023-06-30":-543000000,"2023-09-30":-143000000,"2023-12-31":1174000000,"2024-03-31":1879000000,"2024-06-30":1503000000,"2024-09-30":1746000000,"2024-12-31":1548000000,"2025-03-31":2102000000,"2025-06-30":2594000000,"2025-09-30":2654000000,"2025-12-31":2815000000,"2026-03-31":2046000000,"2026-06-30":629000000},"pe":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":5.927794,"2020-09-30":5.382195,"2020-12-31":6.616923,"2021-03-31":5.518963,"2021-06-30":4.162061,"2021-09-30":2.97724,"2021-12-31":3.102363,"2022-03-31":3.956638,"2022-06-30":3.51443,"2022-09-30":4.752674,"2022-12-31":5.822293,"2023-03-31":5.789444,"2023-06-30":6.907597,"2023-09-30":6.12,"2023-12-31":7.30598,"2024-03-31":11.352405,"2024-06-30":6.452538,"2024-09-30":9.234949,"2024-12-31":6.866667,"2025-03-31":5.967317,"2025-06-30":5.653805,"2025-09-30":4.494573,"2025-12-31":6.597468,"2026-03-31":7.657588,"2026-06-30":8.722053},"pe_avg":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":6.247124,"2020-09-30":5.134737,"2020-12-31":5.052834,"2021-03-31":3.862657,"2021-06-30":3.634956,"2021-09-30":2.98125,"2021-12-31":2.953427,"2022-03-31":3.080372,"2022-06-30":3.247329,"2022-09-30":4.429966,"2022-12-31":5.716875,"2023-03-31":5.764085,"2023-06-30":7.24235,"2023-09-30":7.037493,"2023-12-31":7.860638,"2024-03-31":9.978518,"2024-06-30":6.177265,"2024-09-30":8.224715,"2024-12-31":6.648958,"2025-03-31":5.461862,"2025-06-30":4.587599,"2025-09-30":4.323023,"2025-12-31":6.541578,"2026-03-31":6.378208,"2026-06-30":7.528881},"pe_high":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":7.233529,"2020-09-30":5.920854,"2020-12-31":6.75022,"2021-03-31":5.518963,"2021-06-30":4.60503,"2021-09-30":3.438145,"2021-12-31":3.206034,"2022-03-31":3.956638,"2022-06-30":4.127975,"2022-09-30":5.231711,"2022-12-31":6.667197,"2023-03-31":6.46142,"2023-06-30":8.114341,"2023-09-30":8.051923,"2023-12-31":9.829314,"2024-03-31":12.23038,"2024-06-30":6.917923,"2024-09-30":9.234949,"2024-12-31":7.731008,"2025-03-31":6.272622,"2025-06-30":5.653805,"2025-09-30":5.125256,"2025-12-31":7.59057,"2026-03-31":7.657588,"2026-06-30":8.801391},"pe_low":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":5.1525,"2020-09-30":4.272805,"2020-12-31":3.85022,"2021-03-31":2.605704,"2021-06-30":2.386424,"2021-09-30":2.066697,"2021-12-31":2.615485,"2022-03-31":2.766809,"2022-06-30":2.74346,"2022-09-30":3.555134,"2022-12-31":4.500955,"2023-03-31":4.991728,"2023-06-30":6.268682,"2023-09-30":5.931,"2023-12-31":6.639706,"2024-03-31":8.572785,"2024-06-30":5.209615,"2024-09-30":6.840909,"2024-12-31":5.353721,"2025-03-31":4.809512,"2025-06-30":3.84761,"2025-09-30":3.669145,"2025-12-31":5.464557,"2026-03-31":5.078824,"2026-06-30":6.282252},"pb":{"2019-06-30":0.133023,"2019-09-30":0.12934,"2019-12-31":0.139547,"2020-03-31":0.113375,"2020-06-30":0.12284,"2020-09-30":0.136853,"2020-12-31":0.180336,"2021-03-31":0.22418,"2021-06-30":0.198683,"2021-09-30":0.194217,"2021-12-31":0.210442,"2022-03-31":0.262457,"2022-06-30":0.231945,"2022-09-30":0.256217,"2022-12-31":0.257741,"2023-03-31":0.260376,"2023-06-30":0.241127,"2023-09-30":0.222311,"2023-12-31":0.208725,"2024-03-31":0.252681,"2024-06-30":0.231076,"2024-09-30":0.254712,"2024-12-31":0.255286,"2025-03-31":0.275247,"2025-06-30":0.304141,"2025-09-30":0.281806,"2025-12-31":0.290202,"2026-03-31":0.357386,"2026-06-30":0.349266},"pb_avg":{"2019-06-30":0.121776,"2019-09-30":0.133369,"2019-12-31":0.132672,"2020-03-31":0.135079,"2020-06-30":0.129457,"2020-09-30":0.130561,"2020-12-31":0.137709,"2021-03-31":0.156901,"2021-06-30":0.173521,"2021-09-30":0.194479,"2021-12-31":0.200339,"2022-03-31":0.204331,"2022-06-30":0.214316,"2022-09-30":0.23882,"2022-12-31":0.253074,"2023-03-31":0.259236,"2023-06-30":0.252813,"2023-09-30":0.25564,"2023-12-31":0.224572,"2024-03-31":0.222101,"2024-06-30":0.221218,"2024-09-30":0.226848,"2024-12-31":0.247192,"2025-03-31":0.251932,"2025-06-30":0.246786,"2025-09-30":0.27105,"2025-12-31":0.287743,"2026-03-31":0.297676,"2026-06-30":0.301486},"pb_high":{"2019-06-30":0.133023,"2019-09-30":0.147159,"2019-12-31":0.151471,"2020-03-31":0.154505,"2020-06-30":0.149898,"2020-09-30":0.15055,"2020-12-31":0.183969,"2021-03-31":0.22418,"2021-06-30":0.219829,"2021-09-30":0.224284,"2021-12-31":0.217474,"2022-03-31":0.262457,"2022-06-30":0.272437,"2022-09-30":0.282042,"2022-12-31":0.295143,"2023-03-31":0.290598,"2023-06-30":0.283252,"2023-09-30":0.292489,"2023-12-31":0.280815,"2024-03-31":0.272223,"2024-06-30":0.247742,"2024-09-30":0.254712,"2024-12-31":0.28742,"2025-03-31":0.289329,"2025-06-30":0.304141,"2025-09-30":0.32135,"2025-12-31":0.333885,"2026-03-31":0.357386,"2026-06-30":0.352443},"pb_low":{"2019-06-30":0.113317,"2019-09-30":0.117196,"2019-12-31":0.12063,"2020-03-31":0.110055,"2020-06-30":0.106774,"2020-09-30":0.108645,"2020-12-31":0.104933,"2021-03-31":0.105844,"2021-06-30":0.11392,"2021-09-30":0.134819,"2021-12-31":0.177416,"2022-03-31":0.183532,"2022-06-30":0.181062,"2022-09-30":0.191657,"2022-12-31":0.199248,"2023-03-31":0.2245,"2023-06-30":0.218824,"2023-09-30":0.215446,"2023-12-31":0.189691,"2024-03-31":0.190812,"2024-06-30":0.186565,"2024-09-30":0.188681,"2024-12-31":0.199038,"2025-03-31":0.221842,"2025-06-30":0.206979,"2025-09-30":0.230053,"2025-12-31":0.240368,"2026-03-31":0.237033,"2026-06-30":0.251566},"ptb":{"2019-06-30":0.904974,"2019-09-30":1.017434,"2019-12-31":1.277203,"2020-03-31":1.05638,"2020-06-30":0.881668,"2020-09-30":1.070403,"2020-12-31":1.175593,"2021-03-31":1.444573,"2021-06-30":1.05846,"2021-09-30":1.095767,"2021-12-31":1.020803,"2022-03-31":1.178626,"2022-06-30":0.97089,"2022-09-30":1.138314,"2022-12-31":1.086713,"2023-03-31":1.345454,"2023-06-30":1.109964,"2023-09-30":1.123853,"2023-12-31":1.087362,"2024-03-31":1.312531,"2024-06-30":1.067376,"2024-09-30":1.254141,"2024-12-31":1.348058,"2025-03-31":1.276861,"2025-06-30":1.157462,"2025-09-30":1.131848,"2025-12-31":1.302831,"2026-03-31":1.499592,"2026-06-30":1.308394},"ptb_avg":{"2019-06-30":0.828459,"2019-09-30":1.04913,"2019-12-31":1.21428,"2020-03-31":1.258609,"2020-06-30":0.929163,"2020-09-30":1.021189,"2020-12-31":0.89771,"2021-03-31":1.01104,"2021-06-30":0.924411,"2021-09-30":1.097243,"2021-12-31":0.971797,"2022-03-31":0.917599,"2022-06-30":0.897101,"2022-09-30":1.061022,"2022-12-31":1.067037,"2023-03-31":1.33956,"2023-06-30":1.163755,"2023-09-30":1.292337,"2023-12-31":1.169912,"2024-03-31":1.153687,"2024-06-30":1.021841,"2024-09-30":1.116948,"2024-12-31":1.305317,"2025-03-31":1.168706,"2025-06-30":0.939186,"2025-09-30":1.088648,"2025-12-31":1.291794,"2026-03-31":1.24905,"2026-06-30":1.129406},"ptb_high":{"2019-06-30":0.904974,"2019-09-30":1.157604,"2019-12-31":1.386333,"2020-03-31":1.439608,"2020-06-30":1.075876,"2020-09-30":1.17753,"2020-12-31":1.199275,"2021-03-31":1.444573,"2021-06-30":1.171113,"2021-09-30":1.265402,"2021-12-31":1.054915,"2022-03-31":1.178626,"2022-06-30":1.140386,"2022-09-30":1.253048,"2022-12-31":1.244411,"2023-03-31":1.501619,"2023-06-30":1.303873,"2023-09-30":1.478624,"2023-12-31":1.462914,"2024-03-31":1.41404,"2024-06-30":1.14436,"2024-09-30":1.254141,"2024-12-31":1.517744,"2025-03-31":1.342188,"2025-06-30":1.157462,"2025-09-30":1.290671,"2025-12-31":1.498943,"2026-03-31":1.499592,"2026-06-30":1.320295},"ptb_low":{"2019-06-30":0.770915,"2019-09-30":0.921908,"2019-12-31":1.104067,"2020-03-31":1.025444,"2020-06-30":0.766355,"2020-09-30":0.849769,"2020-12-31":0.684048,"2021-03-31":0.682036,"2021-06-30":0.606895,"2021-09-30":0.760643,"2021-12-31":0.860601,"2022-03-31":0.824193,"2022-06-30":0.757903,"2022-09-30":0.851491,"2022-12-31":0.840089,"2023-03-31":1.160066,"2023-06-30":1.007298,"2023-09-30":1.089146,"2023-12-31":0.988199,"2024-03-31":0.99116,"2024-06-30":0.861772,"2024-09-30":0.929021,"2024-12-31":1.051038,"2025-03-31":1.029119,"2025-06-30":0.787693,"2025-09-30":0.923985,"2025-12-31":1.07911,"2026-03-31":0.99459,"2026-06-30":0.942399},"ps":{"2019-12-31":0.244999,"2020-03-31":0.187503,"2020-06-30":0.214876,"2020-09-30":0.235759,"2020-12-31":0.314881,"2021-03-31":0.380978,"2021-06-30":0.339063,"2021-09-30":0.312354,"2021-12-31":0.341224,"2022-03-31":0.419461,"2022-06-30":0.3587,"2022-09-30":0.372053,"2022-12-31":0.37361,"2023-03-31":0.375768,"2023-06-30":0.360639,"2023-09-30":0.323341,"2023-12-31":0.30337,"2024-03-31":0.371757,"2024-06-30":0.344256,"2024-09-30":0.378722,"2024-12-31":0.359179,"2025-03-31":0.397099,"2025-06-30":0.458753,"2025-09-30":0.406828,"2025-12-31":0.402657,"2026-03-31":0.486703,"2026-06-30":0.493329},"ps_avg":{"2019-12-31":0.232928,"2020-03-31":0.223397,"2020-06-30":0.226451,"2020-09-30":0.22492,"2020-12-31":0.24045,"2021-03-31":0.266642,"2021-06-30":0.296122,"2021-09-30":0.312774,"2021-12-31":0.324843,"2022-03-31":0.326564,"2022-06-30":0.331438,"2022-09-30":0.34679,"2022-12-31":0.366845,"2023-03-31":0.374122,"2023-06-30":0.378116,"2023-09-30":0.371815,"2023-12-31":0.326402,"2024-03-31":0.326766,"2024-06-30":0.329569,"2024-09-30":0.337293,"2024-12-31":0.347791,"2025-03-31":0.363463,"2025-06-30":0.372241,"2025-09-30":0.3913,"2025-12-31":0.399245,"2026-03-31":0.405388,"2026-06-30":0.425842},"ps_high":{"2019-12-31":0.265932,"2020-03-31":0.255524,"2020-06-30":0.262207,"2020-09-30":0.259355,"2020-12-31":0.321224,"2021-03-31":0.380978,"2021-06-30":0.37515,"2021-09-30":0.360709,"2021-12-31":0.352627,"2022-03-31":0.419461,"2022-06-30":0.421321,"2022-09-30":0.409553,"2022-12-31":0.427827,"2023-03-31":0.419383,"2023-06-30":0.423641,"2023-09-30":0.425411,"2023-12-31":0.408148,"2024-03-31":0.400508,"2024-06-30":0.369085,"2024-09-30":0.378722,"2024-12-31":0.404391,"2025-03-31":0.417416,"2025-06-30":0.458753,"2025-09-30":0.463914,"2025-12-31":0.463268,"2026-03-31":0.486703,"2026-06-30":0.497816},"ps_low":{"2019-12-31":0.211787,"2020-03-31":0.182012,"2020-06-30":0.186772,"2020-09-30":0.187164,"2020-12-31":0.183221,"2021-03-31":0.179873,"2021-06-30":0.19441,"2021-09-30":0.216825,"2021-12-31":0.287673,"2022-03-31":0.293322,"2022-06-30":0.280011,"2022-09-30":0.278306,"2022-12-31":0.288821,"2023-03-31":0.323992,"2023-06-30":0.327282,"2023-09-30":0.313355,"2023-12-31":0.275704,"2024-03-31":0.280732,"2024-06-30":0.277943,"2024-09-30":0.280544,"2024-12-31":0.28004,"2025-03-31":0.320052,"2025-06-30":0.312197,"2025-09-30":0.332114,"2025-12-31":0.333513,"2026-03-31":0.322801,"2026-06-30":0.355331},"pcf":{"2019-12-31":3.170329,"2020-03-31":3.966466,"2020-06-30":2.340627,"2020-09-30":1.544467,"2020-12-31":2.168923,"2021-03-31":2.69126,"2021-06-30":2.202429,"2021-09-30":1.935914,"2021-12-31":1.958879,"2022-03-31":3.463841,"2022-06-30":3.425592,"2022-09-30":4.54675,"2022-12-31":7.478627,"2023-03-31":22.905079,"2023-06-30":null,"2023-09-30":13.545955,"2023-12-31":2.954132,"2024-03-31":2.532638,"2024-06-30":2.757473,"2024-09-30":2.686911,"2024-12-31":2.831236,"2025-03-31":2.52717,"2025-06-30":2.508756,"2025-09-30":2.218126,"2025-12-31":2.057142,"2026-03-31":3.318076,"2026-06-30":7.256128},"pcf_avg":{"2019-12-31":3.014137,"2020-03-31":4.725791,"2020-06-30":2.466716,"2020-09-30":1.473457,"2020-12-31":1.65624,"2021-03-31":1.883581,"2021-06-30":1.923502,"2021-09-30":1.938521,"2021-12-31":1.864839,"2022-03-31":2.696713,"2022-06-30":3.165242,"2022-09-30":4.238024,"2022-12-31":7.34322,"2023-03-31":22.804746,"2023-06-30":null,"2023-09-30":15.576725,"2023-12-31":3.178405,"2024-03-31":2.226134,"2024-06-30":2.639835,"2024-09-30":2.392983,"2024-12-31":2.741471,"2025-03-31":2.313109,"2025-06-30":2.03565,"2025-09-30":2.133464,"2025-12-31":2.039715,"2026-03-31":2.763713,"2026-06-30":6.263494},"pcf_high":{"2019-12-31":3.441215,"2020-03-31":5.4054,"2020-06-30":2.856205,"2020-09-30":1.69904,"2020-12-31":2.212616,"2021-03-31":2.69126,"2021-06-30":2.436835,"2021-09-30":2.235612,"2021-12-31":2.024338,"2022-03-31":3.463841,"2022-06-30":4.023627,"2022-09-30":5.005031,"2022-12-31":8.563891,"2023-03-31":25.563649,"2023-06-30":null,"2023-09-30":17.822057,"2023-12-31":3.974428,"2024-03-31":2.728508,"2024-06-30":2.956353,"2024-09-30":2.686911,"2024-12-31":3.187617,"2025-03-31":2.656468,"2025-06-30":2.508756,"2025-09-30":2.529376,"2025-12-31":2.366799,"2026-03-31":3.318076,"2026-06-30":7.322132},"pcf_low":{"2019-12-31":2.740561,"2020-03-31":3.850309,"2020-06-30":2.034497,"2020-09-30":1.226118,"2020-12-31":1.262042,"2021-03-31":1.270642,"2021-06-30":1.262819,"2021-09-30":1.343844,"2021-12-31":1.651457,"2022-03-31":2.422204,"2022-06-30":2.67411,"2022-09-30":3.401097,"2022-12-31":5.781394,"2023-03-31":19.749033,"2023-06-30":null,"2023-09-30":13.127624,"2023-12-31":2.684728,"2024-03-31":1.912525,"2024-06-30":2.226313,"2024-09-30":1.990364,"2024-12-31":2.207424,"2025-03-31":2.036838,"2025-06-30":1.707295,"2025-09-30":1.810768,"2025-12-31":1.703892,"2026-03-31":2.200683,"2026-06-30":5.226387},"pfcf":{"2019-12-31":null,"2020-03-31":50.965341,"2020-06-30":3.980301,"2020-09-30":1.955531,"2020-12-31":2.81728,"2021-03-31":3.52624,"2021-06-30":2.885333,"2021-09-30":2.535587,"2021-12-31":2.479973,"2022-03-31":5.063137,"2022-06-30":5.316202,"2022-09-30":8.160833,"2022-12-31":24.424581,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":4.451328,"2024-03-31":3.330575,"2024-06-30":3.871103,"2024-09-30":3.608709,"2024-12-31":3.923127,"2025-03-31":3.180003,"2025-06-30":3.03778,"2025-09-30":2.677798,"2025-12-31":2.489033,"2026-03-31":4.255441,"2026-06-30":13.970066},"pfcf_avg":{"2019-12-31":null,"2020-03-31":60.721951,"2020-06-30":4.19472,"2020-09-30":1.865622,"2020-12-31":2.15134,"2021-03-31":2.467974,"2021-06-30":2.51992,"2021-09-30":2.539002,"2021-12-31":2.360917,"2022-03-31":3.941816,"2022-06-30":4.912164,"2022-09-30":7.60671,"2022-12-31":23.982353,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":4.789266,"2024-03-31":2.927503,"2024-06-30":3.705956,"2024-09-30":3.213943,"2024-12-31":3.798744,"2025-03-31":2.910644,"2025-06-30":2.46491,"2025-09-30":2.575591,"2025-12-31":2.467947,"2026-03-31":3.544469,"2026-06-30":12.058969},"pfcf_high":{"2019-12-31":null,"2020-03-31":69.454291,"2020-06-30":4.857055,"2020-09-30":2.151244,"2020-12-31":2.874034,"2021-03-31":3.52624,"2021-06-30":3.192421,"2021-09-30":2.92812,"2021-12-31":2.562846,"2022-03-31":5.063137,"2022-06-30":6.244298,"2022-09-30":8.98339,"2022-12-31":27.968964,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":5.988725,"2024-03-31":3.588155,"2024-06-30":4.150303,"2024-09-30":3.608709,"2024-12-31":4.41695,"2025-03-31":3.342701,"2025-06-30":3.03778,"2025-09-30":3.05355,"2025-12-31":2.863701,"2026-03-31":4.255441,"2026-06-30":14.097141},"pfcf_low":{"2019-12-31":null,"2020-03-31":49.472839,"2020-06-30":3.459719,"2020-09-30":1.552453,"2020-12-31":1.639304,"2021-03-31":1.664867,"2021-06-30":1.65438,"2021-09-30":1.760117,"2021-12-31":2.090772,"2022-03-31":3.540564,"2022-06-30":4.149972,"2022-09-30":6.104533,"2022-12-31":18.881556,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":4.045386,"2024-03-31":2.515088,"2024-06-30":3.12543,"2024-09-30":2.673198,"2024-12-31":3.058737,"2025-03-31":2.563005,"2025-06-30":2.067314,"2025-09-30":2.186021,"2025-12-31":2.061618,"2026-03-31":2.822381,"2026-06-30":10.062249},"evs_avg":{"2019-12-31":0.131238,"2020-03-31":0.146693,"2020-06-30":0.117698,"2020-09-30":0.112149,"2020-12-31":0.06784,"2021-03-31":0.185196,"2021-06-30":0.191316,"2021-09-30":0.212534,"2021-12-31":0.120052,"2022-03-31":0.268908,"2022-06-30":0.263666,"2022-09-30":0.299973,"2022-12-31":0.265499,"2023-03-31":0.573525,"2023-06-30":0.545705,"2023-09-30":0.589643,"2023-12-31":0.325763,"2024-03-31":0.518224,"2024-06-30":0.507488,"2024-09-30":0.545564,"2024-12-31":0.334484,"2025-03-31":0.50105,"2025-06-30":0.472957,"2025-09-30":0.507449,"2025-12-31":0.30109,"2026-03-31":0.496673,"2026-06-30":0.580457},"evs_high":{"2019-12-31":0.164242,"2020-03-31":0.17882,"2020-06-30":0.153454,"2020-09-30":0.146584,"2020-12-31":0.148614,"2021-03-31":0.299531,"2021-06-30":0.270343,"2021-09-30":0.260469,"2021-12-31":0.147836,"2022-03-31":0.361805,"2022-06-30":0.353549,"2022-09-30":0.362736,"2022-12-31":0.32648,"2023-03-31":0.618786,"2023-06-30":0.59123,"2023-09-30":0.643239,"2023-12-31":0.40751,"2024-03-31":0.591965,"2024-06-30":0.547003,"2024-09-30":0.586993,"2024-12-31":0.391083,"2025-03-31":0.555002,"2025-06-30":0.559469,"2025-09-30":0.580063,"2025-12-31":0.365112,"2026-03-31":0.577988,"2026-06-30":0.652431},"evs_low":{"2019-12-31":0.110097,"2020-03-31":0.105308,"2020-06-30":0.078019,"2020-09-30":0.074393,"2020-12-31":0.010611,"2021-03-31":0.098427,"2021-06-30":0.089604,"2021-09-30":0.116585,"2021-12-31":0.082882,"2022-03-31":0.235666,"2022-06-30":0.212238,"2022-09-30":0.231488,"2022-12-31":0.187475,"2023-03-31":0.523394,"2023-06-30":0.49487,"2023-09-30":0.531183,"2023-12-31":0.275066,"2024-03-31":0.47219,"2024-06-30":0.455862,"2024-09-30":0.488814,"2024-12-31":0.266733,"2025-03-31":0.457639,"2025-06-30":0.412913,"2025-09-30":0.448263,"2025-12-31":0.235357,"2026-03-31":0.414086,"2026-06-30":0.509946},"earnings_yield":{"2019-12-31":-28.246094,"2020-03-31":-31.584197,"2020-06-30":16.869682,"2020-09-30":18.57978,"2020-12-31":15.112764,"2021-03-31":18.119346,"2021-06-30":24.02656,"2021-09-30":33.588158,"2021-12-31":32.233496,"2022-03-31":25.273981,"2022-06-30":28.454113,"2022-09-30":21.040788,"2022-12-31":17.175364,"2023-03-31":17.272815,"2023-06-30":14.476815,"2023-09-30":16.339869,"2023-12-31":13.687417,"2024-03-31":8.808706,"2024-06-30":15.497777,"2024-09-30":10.82843,"2024-12-31":14.563107,"2025-03-31":16.75795,"2025-06-30":17.687204,"2025-09-30":22.249056,"2025-12-31":15.157329,"2026-03-31":13.058942,"2026-06-30":11.465191},"fcf_yield":{"2019-12-31":-2.741542,"2020-03-31":1.962118,"2020-06-30":25.123728,"2020-09-30":51.137,"2020-12-31":35.495229,"2021-03-31":28.358818,"2021-06-30":34.65804,"2021-09-30":39.438596,"2021-12-31":40.323015,"2022-03-31":19.750603,"2022-06-30":18.81042,"2022-09-30":12.253651,"2022-12-31":4.094236,"2023-03-31":-4.290829,"2023-06-30":-8.588572,"2023-09-30":-2.549917,"2023-12-31":22.465203,"2024-03-31":30.02485,"2024-06-30":25.832432,"2024-09-30":27.710742,"2024-12-31":25.489871,"2025-03-31":31.446514,"2025-06-30":32.918775,"2025-09-30":37.344115,"2025-12-31":40.17625,"2026-03-31":23.499328,"2026-06-30":7.158162},"shareholder_yield":{"2019-12-31":6.455889,"2020-03-31":6.367627,"2020-06-30":2.485857,"2020-09-30":2.515928,"2020-12-31":14.810155,"2021-03-31":17.506117,"2021-06-30":23.098751,"2021-09-30":27.596611,"2021-12-31":25.215925,"2022-03-31":18.193686,"2022-06-30":23.133311,"2022-09-30":21.695246,"2022-12-31":21.74392,"2023-03-31":21.454147,"2023-06-30":18.031255,"2023-09-30":21.166096,"2023-12-31":22.867051,"2024-03-31":19.174997,"2024-06-30":23.666839,"2024-09-30":21.901961,"2024-12-31":24.156099,"2025-03-31":22.275861,"2025-06-30":18.934006,"2025-09-30":21.021894,"2025-12-31":22.064825,"2026-03-31":17.584297,"2026-06-30":17.468647},"peg":{"2020-12-31":-0.038674,"2021-03-31":-0.025268,"2021-06-30":0.029177,"2021-09-30":0.017564,"2021-12-31":0.019337,"2022-03-31":0.053415,"2022-06-30":0.080539,"2022-09-30":-0.308924,"2022-12-31":-0.172485,"2023-03-31":-0.186373,"2023-06-30":-0.151583,"2023-09-30":-0.200779,"2023-12-31":-0.208553,"2024-03-31":-0.221577,"2024-06-30":8.323775,"2024-09-30":-0.387272,"2024-12-31":0.259407,"2025-03-31":0.055461,"2025-06-30":0.097999,"2025-09-30":0.03296,"2025-12-31":0.293474,"2026-03-31":2.093074,"2026-06-30":-0.331115},"price":{"2019-06-30":4.5985,"2019-09-30":4.3232,"2019-12-31":4.5316,"2020-03-31":3.6094,"2020-06-30":4.0309,"2020-09-30":4.4134,"2020-12-31":6.0214,"2021-03-31":7.4506,"2021-06-30":6.8674,"2021-09-30":6.5797,"2021-12-31":7.3526,"2022-03-31":9.2981,"2022-06-30":8.3292,"2022-09-30":8.8875,"2022-12-31":9.141,"2023-03-31":9.3789,"2023-06-30":8.9108,"2023-09-30":7.956,"2023-12-31":7.4521,"2024-03-31":8.9684,"2024-06-30":8.3883,"2024-09-30":9.1426,"2024-12-31":8.858,"2025-03-31":9.7864,"2025-06-30":11.5903,"2025-09-30":10.5173,"2025-12-31":10.424,"2026-03-31":13.0179,"2026-06-30":13.1703},"price_avg":{"2019-06-30":4.2097,"2019-09-30":4.457882,"2019-12-31":4.308343,"2020-03-31":4.30037,"2020-06-30":4.248044,"2020-09-30":4.210485,"2020-12-31":4.598079,"2021-03-31":5.214587,"2021-06-30":5.997677,"2021-09-30":6.588562,"2021-12-31":6.999623,"2022-03-31":7.238873,"2022-06-30":7.696169,"2022-09-30":8.284036,"2022-12-31":8.975494,"2023-03-31":9.337817,"2023-06-30":9.342632,"2023-09-30":9.14874,"2023-12-31":8.017851,"2024-03-31":7.883029,"2024-06-30":8.030444,"2024-09-30":8.142468,"2024-12-31":8.577156,"2025-03-31":8.957453,"2025-06-30":9.404579,"2025-09-30":10.115873,"2025-12-31":10.335693,"2026-03-31":10.842953,"2026-06-30":11.36861},"price_high":{"2019-06-30":4.5985,"2019-09-30":4.9188,"2019-12-31":4.9188,"2020-03-31":4.9188,"2020-06-30":4.9188,"2020-09-30":4.8551,"2020-12-31":6.1427,"2021-03-31":7.4506,"2021-06-30":7.5983,"2021-09-30":7.5983,"2021-12-31":7.5983,"2022-03-31":9.2981,"2022-06-30":9.7833,"2022-09-30":9.7833,"2022-12-31":10.4675,"2023-03-31":10.4675,"2023-06-30":10.4675,"2023-09-30":10.4675,"2023-12-31":10.0259,"2024-03-31":9.662,"2024-06-30":8.9933,"2024-09-30":9.1426,"2024-12-31":9.973,"2025-03-31":10.2871,"2025-06-30":11.5903,"2025-09-30":11.9931,"2025-12-31":11.9931,"2026-03-31":13.0179,"2026-06-30":13.2901},"price_low":{"2019-06-30":3.9173,"2019-09-30":3.9173,"2019-12-31":3.9173,"2020-03-31":3.5037,"2020-06-30":3.5037,"2020-09-30":3.5037,"2020-12-31":3.5037,"2021-03-31":3.5177,"2021-06-30":3.9376,"2021-09-30":4.5674,"2021-12-31":6.1987,"2022-03-31":6.502,"2022-06-30":6.502,"2022-09-30":6.6481,"2022-12-31":7.0665,"2023-03-31":8.0866,"2023-06-30":8.0866,"2023-09-30":7.7103,"2023-12-31":6.7725,"2024-03-31":6.7725,"2024-06-30":6.7725,"2024-09-30":6.7725,"2024-12-31":6.9063,"2025-03-31":7.8876,"2025-06-30":7.8876,"2025-09-30":8.5858,"2025-12-31":8.634,"2026-03-31":8.634,"2026-06-30":9.4862},"ev_avg":{"2019-06-30":1443286505.5,"2019-09-30":1601234574.117647,"2019-12-31":1817126727.436667,"2020-03-31":2113263422.490697,"2020-06-30":1652597386.067307,"2020-09-30":1569303566.123077,"2020-12-31":964478799.539623,"2021-03-31":2674038747.663462,"2021-06-30":2845819883.523077,"2021-09-30":3269409069.007692,"2021-12-31":1879415155.207692,"2022-03-31":4323499420.153846,"2022-06-30":4404008451.076923,"2022-09-30":5132233575.990566,"2022-12-31":4634288118.621154,"2023-03-31":10173181096.516981,"2023-06-30":9566746939.660378,"2023-09-30":10226764122.307693,"2023-12-31":5611598270.177777,"2024-03-31":8723777626.086956,"2024-06-30":8577052579.252659,"2024-09-30":9076544521.615063,"2024-12-31":5655454963.111111,"2025-03-31":8434173556.736256,"2025-06-30":8123975629.965199,"2025-09-30":8864618958.889599,"2025-12-31":5239270279.526402,"2026-03-31":8884984083.928286,"2026-06-30":10339091356.793625},"shares_out":{"2019-06-30":748815000,"2019-09-30":748390000,"2019-12-31":748577000,"2020-03-31":748369000,"2020-06-30":748485000,"2020-09-30":747492000,"2020-12-31":743458000,"2021-03-31":738321000,"2021-06-30":734421000,"2021-09-30":730267000,"2021-12-31":726527000,"2022-03-31":725320000,"2022-06-30":719320000,"2022-09-30":716225000,"2022-12-31":713419000,"2023-03-31":710678000,"2023-06-30":709516000,"2023-09-30":704880000,"2023-12-31":701260000,"2024-03-31":697800000,"2024-06-30":693617000,"2024-09-30":689170000,"2024-12-31":685595000,"2025-03-31":683026000,"2025-06-30":679879000,"2025-09-30":675732000,"2025-12-31":672163000,"2026-03-31":668820000,"2026-06-30":667196000},"shares_dil":{"2021-12-31":743500000,"2022-03-31":738825000,"2022-06-30":734675000,"2022-09-30":729475000,"2022-12-31":722750000,"2023-03-31":719075000,"2023-06-30":715825000,"2023-09-30":713250000,"2023-12-31":710575000,"2024-03-31":707225000,"2024-06-30":703325000,"2024-09-30":699000000,"2024-12-31":694825000,"2025-03-31":690775000,"2025-06-30":687025000,"2025-09-30":683925000,"2025-12-31":680775000,"2026-03-31":677525000,"2026-06-30":674200000},"rev_ps":{"2021-12-31":21.055817,"2022-03-31":21.761581,"2022-06-30":22.735223,"2022-09-30":23.453854,"2022-12-31":24.150813,"2023-03-31":24.667802,"2023-06-30":24.490623,"2023-09-30":24.316859,"2023-12-31":24.242339,"2024-03-31":23.802892,"2024-06-30":24.030143,"2024-09-30":23.801144,"2024-12-31":24.334185,"2025-03-31":24.368282,"2025-06-30":25.002001,"2025-09-30":25.542274,"2025-12-31":25.560574,"2026-03-31":26.403454,"2026-06-30":26.41946},"eps":{"2019-12-31":-1.28,"2020-03-31":-1.14,"2020-06-30":0.68,"2020-09-30":0.82,"2020-12-31":0.91,"2021-03-31":1.35,"2021-06-30":1.65,"2021-09-30":2.21,"2021-12-31":2.37,"2022-03-31":2.35,"2022-06-30":2.37,"2022-09-30":1.87,"2022-12-31":1.57,"2023-03-31":1.62,"2023-06-30":1.29,"2023-09-30":1.3,"2023-12-31":1.02,"2024-03-31":0.79,"2024-06-30":1.3,"2024-09-30":0.99,"2024-12-31":1.29,"2025-03-31":1.64,"2025-06-30":2.05,"2025-09-30":2.34,"2025-12-31":1.58,"2026-03-31":1.7,"2026-06-30":1.51},"eps_cont":{"2019-12-31":-0.38,"2020-03-31":0.24,"2020-06-30":0.62,"2020-09-30":0.79,"2020-12-31":0.98,"2021-03-31":1.43,"2021-06-30":1.79,"2021-09-30":2.36},"cfo_ps":{"2021-12-31":3.667787,"2022-03-31":2.635265,"2022-06-30":2.380645,"2022-09-30":1.919188,"2022-12-31":1.206503,"2023-03-31":0.404687,"2023-06-30":-0.008382,"2023-09-30":0.580442,"2023-12-31":2.489533,"2024-03-31":3.493938,"2024-06-30":3.000036,"2024-09-30":3.354793,"2024-12-31":3.087108,"2025-03-31":3.829033,"2025-06-30":4.571886,"2025-09-30":4.684724,"2025-12-31":5.003121,"2026-03-31":3.87292,"2026-06-30":1.796203},"fcf_ps":{"2021-12-31":2.897108,"2022-03-31":1.802863,"2022-06-30":1.534012,"2022-09-30":1.069262,"2022-12-31":0.369422,"2023-03-31":-0.397733,"2023-06-30":-0.758565,"2023-09-30":-0.200491,"2023-12-31":1.652183,"2024-03-31":2.656863,"2024-06-30":2.136992,"2024-09-30":2.497854,"2024-12-31":2.227899,"2025-03-31":3.042959,"2025-06-30":3.7757,"2025-09-30":3.880542,"2025-12-31":4.134993,"2026-03-31":3.019815,"2026-06-30":0.932958},"cash_ps":{"2019-06-30":2.781728,"2019-09-30":2.802015,"2019-12-31":2.36315,"2020-03-31":2.6364,"2020-06-30":3.833076,"2020-09-30":3.906396,"2020-12-31":5.104525,"2021-03-31":3.410441,"2021-06-30":3.948689,"2021-09-30":3.946502,"2021-12-31":6.25579,"2022-03-31":3.199967,"2022-06-30":3.690986,"2022-09-30":3.236413,"2022-12-31":4.646638,"2023-03-31":2.435702,"2023-06-30":3.68702,"2023-09-30":3.350925,"2023-12-31":3.910105,"2024-03-31":2.376039,"2024-06-30":2.824325,"2024-09-30":3.617395,"2024-12-31":4.622262,"2025-03-31":2.941323,"2025-06-30":3.14909,"2025-09-30":3.826961,"2025-12-31":6.739437,"2026-03-31":2.939505,"2026-06-30":3.544686},"bvps":{"2019-06-30":34.569286,"2019-09-30":33.425086,"2019-12-31":32.473613,"2020-03-31":31.835899,"2020-06-30":32.814285,"2020-09-30":32.249175,"2020-12-31":33.389916,"2021-03-31":33.234867,"2021-06-30":34.564643,"2021-09-30":33.87802,"2021-12-31":34.938825,"2022-03-31":35.427122,"2022-06-30":35.910304,"2022-09-30":34.687424,"2022-12-31":35.465834,"2023-03-31":36.020533,"2023-06-30":36.954769,"2023-09-30":35.787652,"2023-12-31":35.702878,"2024-03-31":35.492978,"2024-06-30":36.301013,"2024-09-30":35.893901,"2024-12-31":34.698328,"2025-03-31":35.555015,"2025-06-30":38.108252,"2025-09-30":37.321009,"2025-12-31":35.919859,"2026-03-31":36.425346,"2026-06-30":37.708559},"tbvps":{"2019-06-30":5.081362,"2019-09-30":4.249121,"2019-12-31":3.548065,"2020-03-31":3.416764,"2020-06-30":4.571902,"2020-09-30":4.123121,"2020-12-31":5.122011,"2021-03-31":5.157648,"2021-06-30":6.488104,"2021-09-30":6.004653,"2021-12-31":7.202761,"2022-03-31":7.888932,"2022-06-30":8.578936,"2022-09-30":7.807602,"2022-12-31":8.411607,"2023-03-31":6.970808,"2023-06-30":8.028008,"2023-09-30":7.079219,"2023-12-31":6.853378,"2024-03-31":6.832903,"2024-06-30":7.858804,"2024-09-30":7.289928,"2024-12-31":6.570935,"2025-03-31":7.664423,"2025-06-30":10.013547,"2025-09-30":9.292145,"2025-12-31":8.001035,"2026-03-31":8.68096,"2026-06-30":10.066008},"buyback_ps":{"2021-12-31":1.27774,"2022-03-31":1.130173,"2022-06-30":1.361146,"2022-09-30":1.370849,"2022-12-31":1.383604,"2023-03-31":1.414317,"2023-06-30":1.022596,"2023-09-30":1.100596,"2023-12-31":1.063927,"2024-03-31":1.068967,"2024-06-30":1.319447,"2024-09-30":1.327611,"2024-12-31":1.452164,"2025-03-31":1.486736,"2025-06-30":1.49194,"2025-09-30":1.494316,"2025-12-31":1.573207,"2026-03-31":1.551234,"2026-06-30":1.558885},"fcf_margin":{"2019-12-31":-0.671674,"2020-03-31":0.367902,"2020-06-30":5.398476,"2020-09-30":12.056028,"2020-12-31":11.17676,"2021-03-31":10.804072,"2021-06-30":11.751261,"2021-09-30":12.318793,"2021-12-31":13.759182,"2022-03-31":8.284613,"2022-06-30":6.747291,"2022-09-30":4.559004,"2022-12-31":1.529648,"2023-03-31":-1.612358,"2023-06-30":-3.09737,"2023-09-30":-0.824493,"2023-12-31":6.815279,"2024-03-31":11.161934,"2024-06-30":8.892965,"2024-09-30":10.494681,"2024-12-31":9.155429,"2025-03-31":12.487376,"2025-06-30":15.101589,"2025-09-30":15.192627,"2025-12-31":16.177231,"2026-03-31":11.437196,"2026-06-30":3.531327}},"masked":{"payout":{"annual":{"2018-12-31":"a loss","2019-12-31":"a loss"},"ttm":{"2019-12-31":"a loss","2020-03-31":"a loss"}},"tax_rate_pct":{"annual":{"2018-12-31":"a loss","2019-12-31":"a loss"},"ttm":{"2019-12-31":"a loss","2020-03-31":"a loss"}},"pe":{"annual":{"2019-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share"}},"pe_avg":{"annual":{"2019-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share"}},"pe_high":{"annual":{"2019-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share"}},"pe_low":{"annual":{"2019-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share"}},"peg":{"annual":{"2019-12-31":"a loss per share"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2019-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2019-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2019-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2019-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow"}},"ev_cfo":{"ttm":{"2023-06-30":"negative operating cash flow"}},"pcf":{"ttm":{"2023-06-30":"negative operating cash flow"}},"pcf_avg":{"ttm":{"2023-06-30":"negative operating cash flow"}},"pcf_high":{"ttm":{"2023-06-30":"negative operating cash flow"}},"pcf_low":{"ttm":{"2023-06-30":"negative operating cash flow"}}}}