{"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":"DIS","kind":"industrial","as_of":"2026-08-05","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2019-09-30":16.061024,"2020-09-30":-3.32135,"2021-09-30":2.317935,"2022-09-30":3.426654,"2023-09-30":2.423244,"2024-09-30":4.972671,"2025-09-30":11.781635},"roa":{"2019-09-30":7.556172,"2020-09-30":-1.448172,"2021-09-30":0.984801,"2022-09-30":1.544544,"2023-09-30":1.15051,"2024-09-30":2.474875,"2025-09-30":6.300716},"roc":{"2019-09-30":11.32417,"2020-09-30":4.606918,"2021-09-30":5.393407,"2022-09-30":5.691709,"2023-09-30":6.325853,"2024-09-30":8.143986,"2025-09-30":9.292903},"roic":{"2019-09-30":11.877138,"2020-09-30":5.028868,"2021-09-30":6.120399,"2022-09-30":6.298225,"2023-09-30":6.945661,"2024-09-30":8.74824,"2025-09-30":9.67203},"ebitda_margin":{"2017-09-30":31.842501,"2018-09-30":31.463472,"2019-09-30":27.35087,"2020-09-30":20.574111,"2021-09-30":19.10024,"2022-09-30":20.894079,"2023-09-30":20.508898,"2024-09-30":22.538063,"2025-09-30":24.227694},"op_margin":{"2017-09-30":26.796888,"2018-09-30":26.397348,"2019-09-30":21.371281,"2020-09-30":12.399829,"2021-09-30":11.519179,"2022-09-30":14.652692,"2023-09-30":14.469392,"2024-09-30":17.076214,"2025-09-30":18.587239},"incr_op_margin":{"2018-09-30":21.270654,"2019-09-30":-8.099842,"2020-09-30":161.645146,"2021-09-30":-16.847291,"2022-09-30":28.456613,"2023-09-30":12.014249,"2024-09-30":111.165246,"2025-09-30":63.642298},"pretax_margin":{"2017-09-30":25.006801,"2018-09-30":24.782111,"2019-09-30":20.043122,"2020-09-30":-2.665627,"2021-09-30":3.798689,"2022-09-30":6.388869,"2023-09-30":5.364575,"2024-09-30":8.284717,"2025-09-30":12.711676},"net_margin":{"2017-09-30":16.286704,"2018-09-30":21.196621,"2019-09-30":15.889033,"2020-09-30":-4.380009,"2021-09-30":2.95915,"2022-09-30":3.801891,"2023-09-30":2.647979,"2024-09-30":5.442147,"2025-09-30":13.136352},"common_margin":{"2017-09-30":16.286704,"2018-09-30":21.196621,"2019-09-30":15.889033,"2020-09-30":-4.380009,"2021-09-30":2.95915,"2022-09-30":3.801891,"2023-09-30":2.647979,"2024-09-30":5.442147,"2025-09-30":13.136352},"tax_rate_pct":{"2017-09-30":32.071366,"2018-09-30":11.290651,"2019-09-30":21.736948,"2020-09-30":null,"2021-09-30":0.976181,"2022-09-30":32.771996,"2023-09-30":28.915915,"2024-09-30":23.728366,"2025-09-30":-11.897026},"payout":{"2017-09-30":27.227171,"2018-09-30":19.963486,"2019-09-30":26.189615,"2020-09-30":null,"2021-09-30":0,"2022-09-30":0,"2023-09-30":0,"2024-09-30":27.473854,"2025-09-30":14.535634},"sgr":{"2019-09-30":11.854704,"2020-09-30":-5.161777,"2021-09-30":2.317935,"2022-09-30":3.426654,"2023-09-30":2.423244,"2024-09-30":3.606487,"2025-09-30":10.0691},"total_debt":{"2018-09-30":20874000000,"2019-09-30":46986000000,"2020-09-30":58628000000,"2021-09-30":54406000000,"2022-09-30":48369000000,"2023-09-30":46431000000,"2024-09-30":45815000000,"2025-09-30":42026000000},"st_debt":{"2018-09-30":3790000000,"2019-09-30":8857000000,"2020-09-30":5711000000,"2021-09-30":5866000000,"2022-09-30":3070000000,"2023-09-30":4330000000,"2024-09-30":6845000000,"2025-09-30":6711000000},"lt_debt":{"2018-09-30":17084000000,"2019-09-30":38129000000,"2020-09-30":52917000000,"2021-09-30":48540000000,"2022-09-30":45299000000,"2023-09-30":42101000000,"2024-09-30":38970000000,"2025-09-30":35315000000},"debt_ebitda":{"2018-09-30":1.116257,"2019-09-30":2.469308,"2020-09-30":4.357987,"2021-09-30":4.225052,"2022-09-30":2.798484,"2023-09-30":2.546676,"2024-09-30":2.225001,"2025-09-30":1.837042},"net_debt_ebitda":{"2018-09-30":0.894332,"2019-09-30":2.18457,"2020-09-30":3.026388,"2021-09-30":2.985711,"2022-09-30":2.126475,"2023-09-30":1.768813,"2024-09-30":1.933515,"2025-09-30":1.588102},"debt_ebit":{"2018-09-30":1.330486,"2019-09-30":3.16021,"2020-09-30":7.230883,"2021-09-30":7.005666,"2022-09-30":3.990512,"2023-09-30":3.609656,"2024-09-30":2.936671,"2025-09-30":2.394507},"net_debt_ebit":{"2018-09-30":1.06597,"2019-09-30":2.795803,"2020-09-30":5.02146,"2021-09-30":4.950682,"2022-09-30":3.032258,"2023-09-30":2.507113,"2024-09-30":2.551952,"2025-09-30":2.070025},"equity_assets":{"2018-09-30":49.466521,"2019-09-30":45.816665,"2020-09-30":41.470312,"2021-09-30":43.491692,"2022-09-30":46.656943,"2023-09-30":48.291411,"2024-09-30":51.31817,"2025-09-30":55.62593},"ltd_equity":{"2018-09-30":35.027577,"2019-09-30":42.900863,"2020-09-30":63.310721,"2021-09-30":54.814631,"2022-09-30":47.679143,"2023-09-30":42.407607,"2024-09-30":38.700644,"2025-09-30":32.142825},"ltd_capital":{"2018-09-30":24.529413,"2019-09-30":28.0643,"2020-09-30":37.210202,"2021-09-30":33.953791,"2022-09-30":31.594328,"2023-09-30":28.89409,"2024-09-30":26.598685,"2025-09-30":23.249613},"ltd_assets":{"2018-09-30":17.326923,"2019-09-30":19.655745,"2020-09-30":26.255154,"2021-09-30":23.839811,"2022-09-30":22.245631,"2023-09-30":20.479232,"2024-09-30":19.860462,"2025-09-30":17.879745},"debt_equity":{"2018-09-30":42.79827,"2019-09-30":52.866321,"2020-09-30":70.14345,"2021-09-30":61.438912,"2022-09-30":50.91045,"2023-09-30":46.769141,"2024-09-30":45.498332,"2025-09-30":38.251008},"debt_capital":{"2018-09-30":29.97114,"2019-09-30":34.583367,"2020-09-30":41.226065,"2021-09-30":38.057065,"2022-09-30":33.735536,"2023-09-30":31.865786,"2024-09-30":31.27069,"2025-09-30":27.667797},"debt_assets":{"2018-09-30":21.170815,"2019-09-30":24.221585,"2020-09-30":29.088708,"2021-09-30":26.720823,"2022-09-30":23.75326,"2023-09-30":22.585478,"2024-09-30":23.348911,"2025-09-30":21.277479},"net_debt_equity":{"2018-09-30":0.342895,"2019-09-30":0.467703,"2020-09-30":0.487109,"2021-09-30":0.434169,"2022-09-30":0.386852,"2023-09-30":0.324839,"2024-09-30":0.395378,"2025-09-30":0.330676},"net_debt_capital":{"2018-09-30":24.01252,"2019-09-30":30.595526,"2020-09-30":28.62929,"2021-09-30":26.893725,"2022-09-30":25.634516,"2023-09-30":22.132621,"2024-09-30":27.174069,"2025-09-30":23.918496},"ebitda":{"2017-09-30":17557000000,"2018-09-30":18700000000,"2019-09-30":19028000000,"2020-09-30":13453000000,"2021-09-30":12877000000,"2022-09-30":17284000000,"2023-09-30":18232000000,"2024-09-30":20591000000,"2025-09-30":22877000000},"ebitda_capex":{"2017-09-30":13934000000,"2018-09-30":14235000000,"2019-09-30":14152000000,"2020-09-30":9431000000,"2021-09-30":9299000000,"2022-09-30":12341000000,"2023-09-30":13263000000,"2024-09-30":15179000000,"2025-09-30":14853000000},"ebit":{"2017-09-30":14775000000,"2018-09-30":15689000000,"2019-09-30":14868000000,"2020-09-30":8108000000,"2021-09-30":7766000000,"2022-09-30":12121000000,"2023-09-30":12863000000,"2024-09-30":15601000000,"2025-09-30":17551000000},"cash_ratio":{"2018-09-30":0.232363,"2019-09-30":0.172873,"2020-09-30":0.67275,"2021-09-30":0.513531,"2022-09-30":0.399512,"2023-09-30":0.455442,"2024-09-30":0.173473,"2025-09-30":0.166706},"current_ratio":{"2018-09-30":0.942049,"2019-09-30":0.897355,"2020-09-30":1.323832,"2021-09-30":1.08302,"2022-09-30":1.00086,"2023-09-30":1.052153,"2024-09-30":0.72953,"2025-09-30":0.710351},"quick_ratio":{"2018-09-30":0.754983,"2019-09-30":0.666826,"2020-09-30":1.149992,"2021-09-30":0.943656,"2022-09-30":0.834692,"2023-09-30":0.851408,"2024-09-30":0.541374,"2025-09-30":0.553598},"cfo_avg_cl":{"2019-09-30":0.268531,"2020-09-30":0.26283,"2021-09-30":0.192947,"2022-09-30":0.199834,"2023-09-30":0.327709,"2024-09-30":0.425051,"2025-09-30":0.52649},"cfo_liab":{"2018-09-30":0.319377,"2019-09-30":0.072488,"2020-09-30":0.073224,"2021-09-30":0.05491,"2022-09-30":0.063095,"2023-09-30":0.106582,"2024-09-30":0.15404,"2025-09-30":0.218342},"cfo_capex":{"2017-09-30":3.406845,"2018-09-30":3.201568,"2019-09-30":1.354799,"2020-09-30":1.894083,"2021-09-30":1.555897,"2022-09-30":1.215861,"2023-09-30":1.98551,"2024-09-30":2.581486,"2025-09-30":2.255857},"wc":{"2018-09-30":-1035000000,"2019-09-30":-3217000000,"2020-09-30":8623000000,"2021-09-30":2580000000,"2022-09-30":25000000,"2023-09-30":1624000000,"2024-09-30":-9358000000,"2025-09-30":-9895000000},"wc_assets":{"2018-09-30":-1.049717,"2019-09-30":-1.658384,"2020-09-30":4.278364,"2021-09-30":1.267135,"2022-09-30":0.012277,"2023-09-30":0.789964,"2024-09-30":-4.769161,"2025-09-30":-5.009771},"cash_assets":{"2018-09-30":4.20901,"2019-09-30":2.793014,"2020-09-30":8.888161,"2021-09-30":7.838062,"2022-09-30":5.703945,"2023-09-30":6.898565,"2024-09-30":3.058827,"2025-09-30":2.88334},"cash_debt":{"2018-09-30":0.198812,"2019-09-30":0.115311,"2020-09-30":0.305554,"2021-09-30":0.293332,"2022-09-30":0.240133,"2023-09-30":0.305442,"2024-09-30":0.131005,"2025-09-30":0.135511},"fcf_debt":{"2018-09-30":0.470921,"2019-09-30":0.036819,"2020-09-30":0.061336,"2021-09-30":0.036558,"2022-09-30":0.02206,"2023-09-30":0.105468,"2024-09-30":0.186817,"2025-09-30":0.23978},"liab_equity":{"2018-09-30":0.9177,"2019-09-30":1.025372,"2020-09-30":1.244715,"2021-09-30":1.144908,"2022-09-30":1.002579,"2023-09-30":0.932411,"2024-09-30":0.900701,"2025-09-30":0.754553},"altman_z":{"2018-09-30":4.651625,"2019-09-30":2.323843,"2020-09-30":2.067621,"2021-09-30":2.654173,"2022-09-30":1.972353,"2023-09-30":1.90791,"2024-09-30":2.234558,"2025-09-30":2.713889},"interest_cover_cfo":{"2017-09-30":27.487124,"2018-09-30":23.654517,"2019-09-30":6.784588,"2020-09-30":5.886466,"2021-09-30":3.942389,"2022-09-30":4.566766,"2023-09-30":5.675829,"2024-09-30":7.54686,"2025-09-30":9.829756},"ar_turnover":{"2019-09-30":5.607092,"2020-09-30":4.639256,"2021-09-30":5.171083,"2022-09-30":6.358584,"2023-09-30":7.116964,"2024-09-30":7.291672,"2025-09-30":7.278579},"dso":{"2019-09-30":65.096126,"2020-09-30":78.676401,"2021-09-30":70.584822,"2022-09-30":57.402716,"2023-09-30":51.285912,"2024-09-30":50.057109,"2025-09-30":50.147154},"inventories":{"2018-09-30":1392000000,"2019-09-30":1649000000,"2020-09-30":1583000000,"2021-09-30":1331000000,"2022-09-30":1742000000,"2023-09-30":1963000000,"2024-09-30":2022000000,"2025-09-30":2134000000},"asset_turnover":{"2019-09-30":0.475559,"2020-09-30":0.330632,"2021-09-30":0.332799,"2022-09-30":0.406257,"2023-09-30":0.434486,"2024-09-30":0.454761,"2025-09-30":0.47964},"mcap":{"2017-09-30":155543460000,"2018-09-30":176228580000,"2019-09-30":216513360000,"2020-09-30":224192000000,"2021-09-30":321728000000,"2022-09-30":169794000000,"2023-09-30":145890000000,"2024-09-30":182761000000,"2025-09-30":217550000000},"ev_cash":{"2018-09-30":4150000000,"2019-09-30":5418000000,"2020-09-30":17914000000,"2021-09-30":15959000000,"2022-09-30":11615000000,"2023-09-30":14182000000,"2024-09-30":6002000000,"2025-09-30":5695000000},"ev_pref":{"2017-09-30":0,"2018-09-30":0,"2019-09-30":0,"2020-09-30":0,"2021-09-30":0,"2022-09-30":0,"2023-09-30":0,"2024-09-30":0,"2025-09-30":0},"ev_nci":{"2017-09-30":0,"2018-09-30":4059000000,"2019-09-30":5012000000,"2020-09-30":4680000000,"2021-09-30":4458000000,"2022-09-30":3871000000,"2023-09-30":4680000000,"2024-09-30":4826000000,"2025-09-30":4743000000},"ev_debt":{"2018-09-30":20874000000,"2019-09-30":46986000000,"2020-09-30":58628000000,"2021-09-30":54406000000,"2022-09-30":48369000000,"2023-09-30":46431000000,"2024-09-30":45815000000,"2025-09-30":42026000000},"ev":{"2018-09-30":197011580000,"2019-09-30":263093360000,"2020-09-30":269586000000,"2021-09-30":364633000000,"2022-09-30":210419000000,"2023-09-30":182819000000,"2024-09-30":227400000000,"2025-09-30":258624000000},"capital":{"2018-09-30":69647000000,"2019-09-30":135863000000,"2020-09-30":142211000000,"2021-09-30":142959000000,"2022-09-30":143377000000,"2023-09-30":145708000000,"2024-09-30":146511000000,"2025-09-30":151895000000},"debt_capital_ev":{"2018-09-30":29.97114,"2019-09-30":34.583367,"2020-09-30":41.226065,"2021-09-30":38.057065,"2022-09-30":33.735536,"2023-09-30":31.865786,"2024-09-30":31.27069,"2025-09-30":27.667797},"debt_ev":{"2018-09-30":0.105953,"2019-09-30":0.178591,"2020-09-30":0.217474,"2021-09-30":0.149208,"2022-09-30":0.22987,"2023-09-30":0.253973,"2024-09-30":0.201473,"2025-09-30":0.162498},"ev_sales":{"2018-09-30":3.314796,"2019-09-30":3.781707,"2020-09-30":4.122867,"2021-09-30":5.408541,"2022-09-30":2.543688,"2023-09-30":2.056503,"2024-09-30":2.489027,"2025-09-30":2.738936},"ev_ebitda":{"2018-09-30":10.535379,"2019-09-30":13.826643,"2020-09-30":20.039099,"2021-09-30":28.316611,"2022-09-30":12.174207,"2023-09-30":10.027369,"2024-09-30":11.04366,"2025-09-30":11.304979},"ev_ebit":{"2018-09-30":12.557306,"2019-09-30":17.695276,"2020-09-30":33.249383,"2021-09-30":46.952485,"2022-09-30":17.359871,"2023-09-30":14.212781,"2024-09-30":14.575989,"2025-09-30":14.735571},"ev_cfo":{"2018-09-30":13.781852,"2019-09-30":39.826424,"2020-09-30":35.388028,"2021-09-30":65.499012,"2022-09-30":35.011481,"2023-09-30":18.530205,"2024-09-30":16.276573,"2025-09-30":14.287829},"ev_fcf":{"2018-09-30":20.04187,"2019-09-30":152.077087,"2020-09-30":74.968298,"2021-09-30":183.324786,"2022-09-30":197.206186,"2023-09-30":37.332857,"2024-09-30":26.568524,"2025-09-30":25.664781},"mcap_dil":{"2017-09-30":155543460000,"2018-09-30":176228580000,"2019-09-30":216513360000,"2020-09-30":224192000000,"2021-09-30":321728000000,"2022-09-30":172340910000,"2023-09-30":148321500000,"2024-09-30":176123890000,"2025-09-30":207359500000},"ev_dil":{"2018-09-30":197011580000,"2019-09-30":263093360000,"2020-09-30":269586000000,"2021-09-30":364633000000,"2022-09-30":212965910000,"2023-09-30":185250500000,"2024-09-30":220762890000,"2025-09-30":248433500000},"ev_per_share":{"2018-09-30":130.730975,"2019-09-30":157.919184,"2020-09-30":149.107301,"2021-09-30":199.471007,"2022-09-30":116.899444,"2023-09-30":101.566111,"2024-09-30":119.684211,"2025-09-30":136.117895},"sales_base":{"2017-09-30":55137000000,"2018-09-30":59434000000,"2019-09-30":69570000000,"2020-09-30":65388000000,"2021-09-30":67418000000,"2022-09-30":82722000000,"2023-09-30":88898000000,"2024-09-30":91361000000,"2025-09-30":94425000000},"ebitda_base":{"2017-09-30":17557000000,"2018-09-30":18700000000,"2019-09-30":19028000000,"2020-09-30":13453000000,"2021-09-30":12877000000,"2022-09-30":17284000000,"2023-09-30":18232000000,"2024-09-30":20591000000,"2025-09-30":22877000000},"ebit_base":{"2017-09-30":14775000000,"2018-09-30":15689000000,"2019-09-30":14868000000,"2020-09-30":8108000000,"2021-09-30":7766000000,"2022-09-30":12121000000,"2023-09-30":12863000000,"2024-09-30":15601000000,"2025-09-30":17551000000},"cfo_base":{"2017-09-30":12343000000,"2018-09-30":14295000000,"2019-09-30":6606000000,"2020-09-30":7618000000,"2021-09-30":5567000000,"2022-09-30":6010000000,"2023-09-30":9866000000,"2024-09-30":13971000000,"2025-09-30":18101000000},"fcf_base":{"2017-09-30":8720000000,"2018-09-30":9830000000,"2019-09-30":1730000000,"2020-09-30":3596000000,"2021-09-30":1989000000,"2022-09-30":1067000000,"2023-09-30":4897000000,"2024-09-30":8559000000,"2025-09-30":10077000000},"pe":{"2017-09-30":17.323374,"2018-09-30":13.988038,"2019-09-30":19.572289,"2020-09-30":null,"2021-09-30":161.46789,"2022-09-30":54.843023,"2023-09-30":62.829457,"2024-09-30":35.363971,"2025-09-30":16.715328},"pe_avg":{"2017-09-30":18.462721,"2018-09-30":12.665877,"2019-09-30":18.739632,"2020-09-30":null,"2021-09-30":157.095801,"2022-09-30":76.097301,"2023-09-30":72.856142,"2024-09-30":36.297102,"2025-09-30":15.854435},"pe_high":{"2017-09-30":20.316344,"2018-09-30":13.988038,"2019-09-30":21.819277,"2020-09-30":null,"2021-09-30":180.880734,"2022-09-30":102.755814,"2023-09-30":85.821705,"2024-09-30":45.154412,"2025-09-30":18.10365},"pe_low":{"2017-09-30":16.045694,"2018-09-30":11.648325,"2019-09-30":15.695783,"2020-09-30":null,"2021-09-30":111.238532,"2022-09-30":54.843023,"2023-09-30":62.829457,"2024-09-30":29.165441,"2025-09-30":11.929927},"pb":{"2018-09-30":3.613241,"2019-09-30":2.436101,"2020-09-30":2.682268,"2021-09-30":3.633169,"2022-09-30":1.787155,"2023-09-30":1.469525,"2024-09-30":1.814978,"2025-09-30":1.980085},"pb_avg":{"2018-09-30":3.271714,"2019-09-30":2.332463,"2020-09-30":2.715842,"2021-09-30":3.534793,"2022-09-30":2.479762,"2023-09-30":1.70404,"2024-09-30":1.862869,"2025-09-30":1.878105},"pb_high":{"2018-09-30":3.613241,"2019-09-30":2.715777,"2020-09-30":3.278856,"2021-09-30":4.069975,"2022-09-30":3.348476,"2023-09-30":2.007293,"2024-09-30":2.317451,"2025-09-30":2.144545},"pb_low":{"2018-09-30":3.008871,"2019-09-30":1.953605,"2020-09-30":1.85985,"2021-09-30":2.502964,"2022-09-30":1.787155,"2023-09-30":1.469525,"2024-09-30":1.496852,"2025-09-30":1.41321},"ptb":{"2018-09-30":16.482284,"2019-09-30":null,"2020-09-30":null,"2021-09-30":null,"2022-09-30":74.667546,"2023-09-30":15.946005,"2024-09-30":10.989177,"2025-09-30":7.967989},"ptb_avg":{"2018-09-30":14.924364,"2019-09-30":null,"2020-09-30":null,"2021-09-30":null,"2022-09-30":103.604769,"2023-09-30":18.49076,"2024-09-30":11.279143,"2025-09-30":7.557612},"ptb_high":{"2018-09-30":16.482284,"2019-09-30":null,"2020-09-30":null,"2021-09-30":null,"2022-09-30":139.899736,"2023-09-30":21.781397,"2024-09-30":14.031507,"2025-09-30":8.629784},"ptb_low":{"2018-09-30":13.72537,"2019-09-30":null,"2020-09-30":null,"2021-09-30":null,"2022-09-30":74.667546,"2023-09-30":15.946005,"2024-09-30":9.063015,"2025-09-30":5.686848},"ps":{"2017-09-30":2.821036,"2018-09-30":2.965114,"2019-09-30":3.112166,"2020-09-30":3.428641,"2021-09-30":4.772138,"2022-09-30":2.052586,"2023-09-30":1.641094,"2024-09-30":2.000427,"2025-09-30":2.303945},"ps_avg":{"2017-09-30":3.006574,"2018-09-30":2.684849,"2019-09-30":2.979766,"2020-09-30":3.471558,"2021-09-30":4.642922,"2022-09-30":2.84806,"2023-09-30":1.90299,"2024-09-30":2.053211,"2025-09-30":2.185284},"ps_high":{"2017-09-30":3.308428,"2018-09-30":2.965114,"2019-09-30":3.469456,"2020-09-30":4.191238,"2021-09-30":5.345879,"2022-09-30":3.845797,"2023-09-30":2.241648,"2024-09-30":2.554241,"2025-09-30":2.495303},"ps_low":{"2017-09-30":2.612971,"2018-09-30":2.469153,"2019-09-30":2.495767,"2020-09-30":2.377376,"2021-09-30":3.287623,"2022-09-30":2.052586,"2023-09-30":1.641094,"2024-09-30":1.649796,"2025-09-30":1.644353},"pcf":{"2017-09-30":12.601755,"2018-09-30":12.327987,"2019-09-30":32.775259,"2020-09-30":29.429247,"2021-09-30":57.791989,"2022-09-30":28.251913,"2023-09-30":14.787148,"2024-09-30":13.081454,"2025-09-30":12.018673},"pcf_avg":{"2017-09-30":13.430564,"2018-09-30":11.162735,"2019-09-30":31.380912,"2020-09-30":29.797614,"2021-09-30":56.227147,"2022-09-30":39.200873,"2023-09-30":17.146965,"2024-09-30":13.426628,"2025-09-30":11.399673},"pcf_high":{"2017-09-30":14.778968,"2018-09-30":12.327987,"2019-09-30":36.538008,"2020-09-30":35.974881,"2021-09-30":64.740162,"2022-09-30":52.933777,"2023-09-30":20.198459,"2024-09-30":16.703028,"2025-09-30":13.016905},"pcf_low":{"2017-09-30":11.672316,"2018-09-30":10.265943,"2019-09-30":26.28376,"2020-09-30":20.40586,"2021-09-30":39.814083,"2022-09-30":28.251913,"2023-09-30":14.787148,"2024-09-30":10.788562,"2025-09-30":8.577869},"pfcf":{"2017-09-30":17.837553,"2018-09-30":17.927628,"2019-09-30":125.152231,"2020-09-30":62.344828,"2021-09-30":161.753645,"2022-09-30":159.132146,"2023-09-30":29.791709,"2024-09-30":21.353079,"2025-09-30":21.588766},"pfcf_avg":{"2017-09-30":19.010717,"2018-09-30":16.233093,"2019-09-30":119.82792,"2020-09-30":63.125202,"2021-09-30":157.373819,"2022-09-30":220.803416,"2023-09-30":34.546041,"2024-09-30":21.916512,"2025-09-30":20.476875},"pfcf_high":{"2017-09-30":20.919358,"2018-09-30":17.927628,"2019-09-30":139.520277,"2020-09-30":76.211524,"2021-09-30":181.200845,"2022-09-30":298.155576,"2023-09-30":40.693894,"2024-09-30":27.264634,"2025-09-30":23.38186},"pfcf_low":{"2017-09-30":16.52195,"2018-09-30":14.928958,"2019-09-30":100.364462,"2020-09-30":43.229099,"2021-09-30":111.435395,"2022-09-30":159.132146,"2023-09-30":29.791709,"2024-09-30":17.610352,"2025-09-30":15.408157},"evs_avg":{"2018-09-30":3.034531,"2019-09-30":3.649307,"2020-09-30":4.165783,"2021-09-30":5.279325,"2022-09-30":3.339163,"2023-09-30":2.318398,"2024-09-30":2.541811,"2025-09-30":2.620275},"evs_high":{"2018-09-30":3.314796,"2019-09-30":4.138998,"2020-09-30":4.885463,"2021-09-30":5.982282,"2022-09-30":4.336899,"2023-09-30":2.657056,"2024-09-30":3.042841,"2025-09-30":2.930294},"evs_low":{"2018-09-30":2.818835,"2019-09-30":3.165309,"2020-09-30":3.071601,"2021-09-30":3.924026,"2022-09-30":2.543688,"2023-09-30":2.056503,"2024-09-30":2.138396,"2025-09-30":2.079343},"eve_avg":{"2018-09-30":9.644615,"2019-09-30":13.342564,"2020-09-30":20.247694,"2021-09-30":27.640097,"2022-09-30":15.981384,"2023-09-30":11.304353,"2024-09-30":11.27786,"2025-09-30":10.815206},"eve_high":{"2018-09-30":10.535379,"2019-09-30":15.132966,"2020-09-30":23.745681,"2021-09-30":31.320454,"2022-09-30":20.756596,"2023-09-30":12.955627,"2024-09-30":13.500898,"2025-09-30":12.094811},"eve_low":{"2018-09-30":8.959073,"2019-09-30":11.572972,"2020-09-30":14.929446,"2021-09-30":20.544381,"2022-09-30":12.174207,"2023-09-30":10.027369,"2024-09-30":9.487932,"2025-09-30":8.582506},"evb_avg":{"2018-09-30":11.495589,"2019-09-30":17.075753,"2020-09-30":33.595489,"2021-09-30":45.83074,"2022-09-30":22.788734,"2023-09-30":16.022776,"2024-09-30":14.885099,"2025-09-30":14.097172},"evb_high":{"2018-09-30":12.557306,"2019-09-30":19.367103,"2020-09-30":39.399438,"2021-09-30":51.933232,"2022-09-30":29.59797,"2023-09-30":18.36329,"2024-09-30":17.819178,"2025-09-30":15.765085},"evb_low":{"2018-09-30":10.678479,"2019-09-30":14.811038,"2020-09-30":24.771317,"2021-09-30":34.065156,"2022-09-30":17.359871,"2023-09-30":14.212781,"2024-09-30":12.522659,"2025-09-30":11.186941},"earnings_yield":{"2017-09-30":5.772547,"2018-09-30":7.148965,"2019-09-30":5.109264,"2020-09-30":-1.274194,"2021-09-30":0.619318,"2022-09-30":1.823386,"2023-09-30":1.59161,"2024-09-30":2.827737,"2025-09-30":5.982533},"fcf_yield":{"2017-09-30":5.60615,"2018-09-30":5.577983,"2019-09-30":0.799027,"2020-09-30":1.603982,"2021-09-30":0.618224,"2022-09-30":0.628409,"2023-09-30":3.356639,"2024-09-30":4.683165,"2025-09-30":4.632039},"div_yield":{"2017-09-30":1.582632,"2018-09-30":1.436634},"shareholder_yield":{"2017-09-30":7.594662,"2018-09-30":3.456874,"2019-09-30":1.3371,"2020-09-30":0.707875,"2022-09-30":0,"2023-09-30":0,"2024-09-30":2.384535,"2025-09-30":2.437601},"peg":{"2018-09-30":0.298097,"2019-09-30":-0.951304,"2020-09-30":null,"2021-09-30":-0.955503,"2022-09-30":0.948871,"2023-09-30":-2.513178,"2024-09-30":0.319018,"2025-09-30":0.110086},"price":{"2017-09-30":98.57,"2018-09-30":116.94,"2019-09-30":129.96,"2020-09-30":124,"2021-09-30":176,"2022-09-30":94.33,"2023-09-30":81.05,"2024-09-30":96.19,"2025-09-30":114.5},"price_avg":{"2017-09-30":105.052885,"2018-09-30":105.886731,"2019-09-30":124.431154,"2020-09-30":125.552115,"2021-09-30":171.234423,"2022-09-30":130.887358,"2023-09-30":93.984423,"2024-09-30":98.728117,"2025-09-30":108.60288},"price_high":{"2017-09-30":115.6,"2018-09-30":116.94,"2019-09-30":144.88,"2020-09-30":151.58,"2021-09-30":197.16,"2022-09-30":176.74,"2023-09-30":110.71,"2024-09-30":122.82,"2025-09-30":124.01},"price_low":{"2017-09-30":91.3,"2018-09-30":97.38,"2019-09-30":104.22,"2020-09-30":85.98,"2021-09-30":121.25,"2022-09-30":94.33,"2023-09-30":81.05,"2024-09-30":79.33,"2025-09-30":81.72},"ev_avg":{"2018-09-30":180354303269.23077,"2019-09-30":253882302307.69232,"2020-09-30":272392224615.38464,"2021-09-30":355921525384.6154,"2022-09-30":276222245283.0189,"2023-09-30":206100961538.46152,"2024-09-30":232222422594.14224,"2025-09-30":247419472000},"shares_out":{"2017-09-30":1578000000,"2018-09-30":1507000000,"2019-09-30":1666000000,"2020-09-30":1808000000,"2021-09-30":1828000000,"2022-09-30":1800000000,"2023-09-30":1800000000,"2024-09-30":1900000000,"2025-09-30":1900000000},"shares_dil":{"2017-09-30":1578000000,"2018-09-30":1507000000,"2019-09-30":1666000000,"2020-09-30":1808000000,"2021-09-30":1828000000,"2022-09-30":1827000000,"2023-09-30":1830000000,"2024-09-30":1831000000,"2025-09-30":1811000000},"shares_basic":{"2017-09-30":1568000000,"2018-09-30":1499000000,"2019-09-30":1656000000,"2020-09-30":1808000000,"2021-09-30":1816000000,"2022-09-30":1822000000,"2023-09-30":1828000000,"2024-09-30":1825000000,"2025-09-30":1804000000},"rev_ps":{"2017-09-30":34.941065,"2018-09-30":39.43862,"2019-09-30":41.758703,"2020-09-30":36.165929,"2021-09-30":36.880744,"2022-09-30":45.277504,"2023-09-30":48.578142,"2024-09-30":49.896778,"2025-09-30":52.139702},"ebitda_ps":{"2017-09-30":11.126109,"2018-09-30":12.408759,"2019-09-30":11.421369,"2020-09-30":7.440819,"2021-09-30":7.044311,"2022-09-30":9.460317,"2023-09-30":9.962842,"2024-09-30":11.245767,"2025-09-30":12.632247},"ebit_ps":{"2017-09-30":9.363118,"2018-09-30":10.41075,"2019-09-30":8.92437,"2020-09-30":4.484513,"2021-09-30":4.248359,"2022-09-30":6.634373,"2023-09-30":7.028962,"2024-09-30":8.520481,"2025-09-30":9.691331},"eps_basic":{"2017-09-30":5.73,"2018-09-30":8.4,"2019-09-30":6.68,"2020-09-30":-1.58,"2021-09-30":1.1,"2022-09-30":1.73,"2023-09-30":1.29,"2024-09-30":2.72,"2025-09-30":6.88},"eps":{"2017-09-30":5.69,"2018-09-30":8.36,"2019-09-30":6.64,"2020-09-30":-1.58,"2021-09-30":1.09,"2022-09-30":1.72,"2023-09-30":1.29,"2024-09-30":2.72,"2025-09-30":6.85},"eps_cont":{"2017-09-30":5.69,"2018-09-30":8.36,"2019-09-30":6.26,"2020-09-30":-1.57,"2021-09-30":1.11,"2022-09-30":1.75,"2023-09-30":1.29,"2024-09-30":2.72},"dps":{"2017-09-30":1.56,"2018-09-30":1.68},"cfo_ps":{"2017-09-30":7.821926,"2018-09-30":9.485733,"2019-09-30":3.965186,"2020-09-30":4.213496,"2021-09-30":3.045405,"2022-09-30":3.289546,"2023-09-30":5.391257,"2024-09-30":7.630257,"2025-09-30":9.99503},"fcf_ps":{"2017-09-30":5.525982,"2018-09-30":6.522893,"2019-09-30":1.038415,"2020-09-30":1.988938,"2021-09-30":1.088074,"2022-09-30":0.584018,"2023-09-30":2.675956,"2024-09-30":4.674495,"2025-09-30":5.564329},"cash_ps":{"2018-09-30":2.753816,"2019-09-30":3.252101,"2020-09-30":9.908186,"2021-09-30":8.730306,"2022-09-30":6.452778,"2023-09-30":7.878889,"2024-09-30":3.158947,"2025-09-30":2.997368},"bvps":{"2018-09-30":32.3643,"2019-09-30":53.347539,"2020-09-30":46.229535,"2021-09-30":48.44256,"2022-09-30":52.782222,"2023-09-30":55.153889,"2024-09-30":52.997895,"2025-09-30":57.825789},"tbvps":{"2018-09-30":7.094891,"2019-09-30":-8.782113,"2020-09-30":-7.34458,"2021-09-30":-3.628556,"2022-09-30":1.263333,"2023-09-30":5.082778,"2024-09-30":8.753158,"2025-09-30":14.37},"buyback_ps":{"2017-09-30":5.936629,"2018-09-30":2.37359,"2019-09-30":0,"2020-09-30":0,"2022-09-30":0,"2023-09-30":0,"2024-09-30":1.63408,"2025-09-30":1.932634},"fcf_margin":{"2017-09-30":15.815151,"2018-09-30":16.539355,"2019-09-30":2.486704,"2020-09-30":5.49948,"2021-09-30":2.950251,"2022-09-30":1.289862,"2023-09-30":5.50856,"2024-09-30":9.36833,"2025-09-30":10.671962}},"ttm":{"roe":{"2020-03-31":5.967451,"2020-06-30":-1.247604,"2020-09-30":-3.32135,"2020-12-31":-5.699887,"2021-03-31":-5.129954,"2021-06-30":1.304698,"2021-09-30":2.317935,"2021-12-31":3.543853,"2022-03-31":3.009491,"2022-06-30":3.505894,"2022-09-30":3.426654,"2022-12-31":3.569643,"2023-03-31":4.37253,"2023-06-30":2.369155,"2023-09-30":2.423244,"2023-12-31":3.033474,"2024-03-31":1.719843,"2024-06-30":4.818596,"2024-09-30":4.972671,"2024-12-31":5.541465,"2025-03-31":8.752843,"2025-06-30":11.013172,"2025-09-30":11.781635,"2025-12-31":11.64589,"2026-03-31":10.536642,"2026-06-30":7.847539},"roa":{"2020-03-31":2.558507,"2020-06-30":-0.527421,"2020-09-30":-1.448172,"2020-12-31":-2.459562,"2021-03-31":-2.220178,"2021-06-30":0.549443,"2021-09-30":0.984801,"2021-12-31":1.521228,"2022-03-31":1.316603,"2022-06-30":1.546659,"2022-09-30":1.544544,"2022-12-31":1.637747,"2023-03-31":2.023515,"2023-06-30":1.104309,"2023-09-30":1.15051,"2023-12-31":1.493381,"2024-03-31":0.847568,"2024-06-30":2.378753,"2024-09-30":2.474875,"2024-12-31":2.844334,"2025-03-31":4.558209,"2025-06-30":5.857743,"2025-09-30":6.300716,"2025-12-31":6.139276,"2026-03-31":5.597307,"2026-06-30":4.285515},"roc":{"2020-03-31":7.08845,"2020-06-30":5.77744,"2020-09-30":4.610327,"2020-12-31":3.07002,"2021-03-31":3.681047,"2021-06-30":4.523914,"2021-09-30":5.393407,"2021-12-31":5.969038,"2022-03-31":5.999039,"2022-06-30":5.777379,"2022-09-30":5.691709,"2022-12-31":5.708008,"2023-03-31":5.729734,"2023-06-30":5.667684,"2023-09-30":6.325853,"2023-12-31":6.662078,"2024-03-31":6.453495,"2024-06-30":7.882139,"2024-09-30":8.143986,"2024-12-31":8.512528,"2025-03-31":10.398644,"2025-06-30":9.347721,"2025-09-30":9.292903,"2025-12-31":8.931091,"2026-03-31":8.990498,"2026-06-30":8.593353},"roic":{"2020-03-31":7.734324,"2020-06-30":6.418035,"2020-09-30":5.03259,"2020-12-31":3.356337,"2021-03-31":4.1135,"2021-06-30":5.222704,"2021-09-30":6.120399,"2021-12-31":6.707163,"2022-03-31":6.684601,"2022-06-30":6.428302,"2022-09-30":6.298225,"2022-12-31":6.200438,"2023-03-31":6.240836,"2023-06-30":6.190922,"2023-09-30":6.945661,"2023-12-31":7.038388,"2024-03-31":6.85339,"2024-06-30":8.380134,"2024-09-30":8.74824,"2024-12-31":8.893912,"2025-03-31":10.861903,"2025-06-30":9.714797,"2025-09-30":9.67203,"2025-12-31":9.273499,"2026-03-31":9.345914,"2026-06-30":8.898736},"ebitda_margin":{"2019-12-31":26.517138,"2020-03-31":24.314683,"2020-06-30":23.280188,"2020-09-30":20.594311,"2020-12-31":17.761425,"2021-03-31":18.485638,"2021-06-30":18.804548,"2021-09-30":19.10024,"2021-12-31":20.241684,"2022-03-31":20.911203,"2022-06-30":21.24627,"2022-09-30":20.894079,"2022-12-31":20.264171,"2023-03-31":19.21684,"2023-06-30":19.088455,"2023-09-30":20.508898,"2023-12-31":21.366166,"2024-03-31":21.853525,"2024-06-30":22.255298,"2024-09-30":22.538063,"2024-12-31":23.575706,"2025-03-31":23.905785,"2025-06-30":24.269318,"2025-09-30":24.227694,"2025-12-31":23.462117,"2026-03-31":23.343923,"2026-06-30":24.040825},"op_margin":{"2019-12-31":20.22629,"2020-03-31":17.626451,"2020-06-30":15.675451,"2020-09-30":12.41565,"2020-12-31":8.962202,"2021-03-31":9.429629,"2021-06-30":10.669749,"2021-09-30":11.519179,"2021-12-31":13.278895,"2022-03-31":14.25924,"2022-06-30":14.932311,"2022-09-30":14.652692,"2022-12-31":14.104128,"2023-03-31":13.212081,"2023-06-30":13.078684,"2023-09-30":14.469392,"2023-12-31":15.400011,"2024-03-31":15.981525,"2024-06-30":16.574843,"2024-09-30":17.076214,"2024-12-31":18.145554,"2025-03-31":18.477244,"2025-06-30":18.750727,"2025-09-30":18.587239,"2025-12-31":17.855949,"2026-03-31":17.743644,"2026-06-30":18.448124},"incr_op_margin":{"2020-12-31":67.804742,"2021-03-31":41.703584,"2021-06-30":67.392364,"2021-09-30":-16.8523,"2021-12-31":34.694544,"2022-03-31":29.678267,"2022-06-30":30.408222,"2022-09-30":28.456613,"2022-12-31":19.375164,"2023-03-31":5.464903,"2023-06-30":-9.356812,"2023-09-30":12.014249,"2023-12-31":39.60177,"2024-03-31":124.392439,"2024-06-30":154.795137,"2024-09-30":111.165246,"2024-12-31":86.599383,"2025-03-31":64.502791,"2025-06-30":62.214333,"2025-09-30":63.642298,"2025-12-31":9.520846,"2026-03-31":-3.661185,"2026-06-30":11.835414},"pretax_margin":{"2019-12-31":17.462895,"2020-03-31":8.864369,"2020-06-30":0.120437,"2020-09-30":-2.667054,"2020-12-31":-7.116752,"2021-03-31":-7.102214,"2021-06-30":2.659181,"2021-09-30":3.798689,"2021-12-31":5.758481,"2022-03-31":5.318177,"2022-06-30":6.41013,"2022-09-30":6.388869,"2022-12-31":6.361429,"2023-03-31":7.347582,"2023-06-30":4.712608,"2023-09-30":5.364575,"2023-12-31":6.596953,"2024-03-31":4.933691,"2024-06-30":8.47292,"2024-09-30":8.284717,"2024-12-31":9.03548,"2025-03-31":11.471714,"2025-06-30":11.536468,"2025-09-30":12.711676,"2025-12-31":12.5747,"2026-03-31":12.662575,"2026-06-30":12.896896},"net_margin":{"2019-12-31":13.807654,"2020-03-31":6.880018,"2020-06-30":-1.577151,"2020-09-30":-4.382354,"2020-12-31":-8.155538,"2021-03-31":-7.734627,"2021-06-30":1.770691,"2021-09-30":2.95915,"2021-12-31":4.222612,"2022-03-31":3.459752,"2022-06-30":3.873943,"2022-09-30":3.801891,"2022-12-31":3.93295,"2023-03-31":4.737816,"2023-06-30":2.564716,"2023-09-30":2.647979,"2023-12-31":3.357508,"2024-03-31":1.90016,"2024-06-30":5.305016,"2024-09-30":5.442147,"2024-12-31":6.070139,"2025-03-31":9.474692,"2025-06-30":12.218755,"2025-09-30":13.136352,"2025-12-31":12.800368,"2026-03-31":11.539846,"2026-06-30":8.699083},"common_margin":{"2019-12-31":13.807654,"2020-03-31":6.880018,"2020-06-30":-1.577151,"2020-09-30":-4.382354,"2020-12-31":-8.155538,"2021-03-31":-7.734627,"2021-06-30":1.770691,"2021-09-30":2.95915,"2021-12-31":4.222612,"2022-03-31":3.459752,"2022-06-30":3.873943,"2022-09-30":3.801891,"2022-12-31":3.93295,"2023-03-31":4.737816,"2023-06-30":2.564716,"2023-09-30":2.647979,"2023-12-31":3.357508,"2024-03-31":1.90016,"2024-06-30":5.305016,"2024-09-30":5.442147,"2024-12-31":6.070139,"2025-03-31":9.474692,"2025-06-30":12.218755,"2025-09-30":13.136352,"2025-12-31":12.800368,"2026-03-31":11.539846,"2026-06-30":8.699083},"tax_rate_pct":{"2019-12-31":21.640369,"2020-03-31":24.736766,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":2.365464,"2021-09-30":0.976181,"2021-12-31":11.824887,"2022-03-31":21.93865,"2022-06-30":31.621466,"2022-09-30":32.771996,"2022-12-31":30.837989,"2023-03-31":27.945548,"2023-06-30":28.709522,"2023-09-30":28.915915,"2023-12-31":28.754048,"2024-03-31":33.924108,"2024-06-30":22.614053,"2024-09-30":23.728366,"2024-12-31":25.029911,"2025-03-31":12.3934,"2025-06-30":-15.09261,"2025-09-30":-11.897026,"2025-12-31":-10.260884,"2026-03-31":-0.154271,"2026-06-30":27.560784},"payout":{"2023-09-30":0},"sgr":{"2023-09-30":2.423244},"total_debt":{"2019-03-31":56961000000,"2019-06-30":58234000000,"2019-09-30":46986000000,"2019-12-31":48075000000,"2020-03-31":55446000000,"2020-06-30":64421000000,"2020-09-30":58628000000,"2020-12-31":58275000000,"2021-03-31":56146000000,"2021-06-30":55838000000,"2021-09-30":54406000000,"2021-12-31":54132000000,"2022-03-31":52023000000,"2022-06-30":51602000000,"2022-09-30":48369000000,"2022-12-31":48377000000,"2023-03-31":48518000000,"2023-06-30":47189000000,"2023-09-30":46431000000,"2023-12-31":47690000000,"2024-03-31":46299000000,"2024-06-30":47584000000,"2024-09-30":45815000000,"2024-12-31":45308000000,"2025-03-31":42889000000,"2025-06-30":42263000000,"2025-09-30":42026000000,"2025-12-31":46640000000,"2026-03-31":47358000000,"2026-06-30":46041000000},"st_debt":{"2019-03-31":19158000000,"2019-06-30":21923000000,"2019-09-30":8857000000,"2019-12-31":10018000000,"2020-03-31":12676000000,"2020-06-30":10224000000,"2020-09-30":5711000000,"2020-12-31":5397000000,"2021-03-31":5243000000,"2021-06-30":4728000000,"2021-09-30":5866000000,"2021-12-31":6783000000,"2022-03-31":5399000000,"2022-06-30":5580000000,"2022-09-30":3070000000,"2022-12-31":3249000000,"2023-03-31":3452000000,"2023-06-30":2645000000,"2023-09-30":4330000000,"2023-12-31":6087000000,"2024-03-31":6789000000,"2024-06-30":8060000000,"2024-09-30":6845000000,"2024-12-31":6620000000,"2025-03-31":6446000000,"2025-06-30":5732000000,"2025-09-30":6711000000,"2025-12-31":10819000000,"2026-03-31":8887000000,"2026-06-30":8627000000},"lt_debt":{"2019-03-31":37803000000,"2019-06-30":36311000000,"2019-09-30":38129000000,"2019-12-31":38057000000,"2020-03-31":42770000000,"2020-06-30":54197000000,"2020-09-30":52917000000,"2020-12-31":52878000000,"2021-03-31":50903000000,"2021-06-30":51110000000,"2021-09-30":48540000000,"2021-12-31":47349000000,"2022-03-31":46624000000,"2022-06-30":46022000000,"2022-09-30":45299000000,"2022-12-31":45128000000,"2023-03-31":45066000000,"2023-06-30":44544000000,"2023-09-30":42101000000,"2023-12-31":41603000000,"2024-03-31":39510000000,"2024-06-30":39524000000,"2024-09-30":38970000000,"2024-12-31":38688000000,"2025-03-31":36443000000,"2025-06-30":36531000000,"2025-09-30":35315000000,"2025-12-31":35821000000,"2026-03-31":38471000000,"2026-06-30":37414000000},"debt_ebitda":{"2019-12-31":2.413282,"2020-03-31":2.915602,"2020-06-30":3.967543,"2020-09-30":4.356044,"2020-12-31":5.401335,"2021-03-31":5.205452,"2021-06-30":4.66951,"2021-09-30":4.225052,"2021-12-31":3.664004,"2022-03-31":3.24677,"2022-06-30":2.994545,"2022-09-30":2.798484,"2022-12-31":2.828072,"2023-03-31":2.902662,"2023-06-30":2.815405,"2023-09-30":2.546676,"2023-12-31":2.509736,"2024-03-31":2.375038,"2024-06-30":2.374925,"2024-09-30":2.225001,"2024-12-31":2.077586,"2025-03-31":1.907789,"2025-06-30":1.842087,"2025-09-30":1.837042,"2025-12-31":2.076858,"2026-03-31":2.085796,"2026-06-30":1.937182},"net_debt_ebitda":{"2019-12-31":2.070278,"2020-03-31":2.161592,"2020-06-30":2.543943,"2020-09-30":3.025039,"2020-12-31":3.819353,"2021-03-31":3.732246,"2021-06-30":3.32564,"2021-09-30":2.985711,"2021-12-31":2.686341,"2022-03-31":2.418461,"2022-06-30":2.242514,"2022-09-30":2.126475,"2022-12-31":2.332924,"2023-03-31":2.280526,"2023-06-30":2.131794,"2023-09-30":1.768813,"2023-12-31":2.131249,"2024-03-31":2.034677,"2024-06-30":2.07776,"2024-09-30":1.933515,"2024-12-31":1.826027,"2025-03-31":1.64748,"2025-06-30":1.608159,"2025-09-30":1.588102,"2025-12-31":1.824019,"2026-03-31":1.835543,"2026-06-30":1.719022},"debt_ebit":{"2019-12-31":3.16387,"2020-03-31":4.021906,"2020-06-30":5.892344,"2020-09-30":7.225536,"2020-12-31":10.704445,"2021-03-31":10.204653,"2021-06-30":8.229624,"2021-09-30":7.005666,"2021-12-31":5.585225,"2022-03-31":4.761395,"2022-06-30":4.260755,"2022-09-30":3.990512,"2022-12-31":4.063245,"2023-03-31":4.221893,"2023-06-30":4.109108,"2023-09-30":3.609656,"2023-12-31":3.482039,"2024-03-31":3.247685,"2024-06-30":3.188849,"2024-09-30":2.936671,"2024-12-31":2.699315,"2025-03-31":2.46829,"2025-06-30":2.384238,"2025-09-30":2.394507,"2025-12-31":2.728922,"2026-03-31":2.744119,"2026-06-30":2.524454},"net_debt_ebit":{"2019-12-31":2.714182,"2020-03-31":2.981793,"2020-06-30":3.778103,"2020-09-30":5.017747,"2020-12-31":7.569251,"2021-03-31":7.316612,"2021-06-30":5.861164,"2021-09-30":4.950682,"2021-12-31":4.094924,"2022-03-31":3.546678,"2022-06-30":3.190736,"2022-09-30":3.032258,"2022-12-31":3.351839,"2023-03-31":3.317003,"2023-06-30":3.111372,"2023-09-30":2.507113,"2023-12-31":2.956922,"2024-03-31":2.782267,"2024-06-30":2.789841,"2024-09-30":2.551952,"2024-12-31":2.372475,"2025-03-31":2.131503,"2025-06-30":2.081462,"2025-09-30":2.070025,"2025-12-31":2.3967,"2026-03-31":2.41488,"2026-06-30":2.240158},"equity_assets":{"2019-03-31":41.960045,"2019-06-30":43.189879,"2019-09-30":45.816665,"2019-12-31":44.666779,"2020-03-31":43.824348,"2020-06-30":41.351511,"2020-09-30":41.470312,"2020-12-31":41.642396,"2021-03-31":42.716604,"2021-06-30":42.89416,"2021-09-30":43.491692,"2021-12-31":44.200265,"2022-03-31":44.768909,"2022-06-30":45.326695,"2022-09-30":46.656943,"2022-12-31":47.569314,"2023-03-31":47.769186,"2023-06-30":47.898991,"2023-09-30":48.291411,"2023-12-31":50.927321,"2024-03-31":50.869766,"2024-06-30":50.877778,"2024-09-30":51.31817,"2024-12-31":51.73056,"2025-03-31":53.27958,"2025-06-30":55.512888,"2025-09-30":55.62593,"2025-12-31":53.67734,"2026-03-31":52.97222,"2026-06-30":53.742307},"ltd_equity":{"2019-03-31":42.032289,"2019-06-30":40.135069,"2019-09-30":42.900863,"2019-12-31":42.400036,"2020-03-31":47.308284,"2020-06-30":63.118114,"2020-09-30":63.310721,"2020-12-31":62.896837,"2021-03-31":59.507833,"2021-06-30":58.92254,"2021-09-30":54.814631,"2021-12-31":52.68962,"2022-03-31":51.440929,"2022-06-30":49.753514,"2022-09-30":47.679143,"2022-12-31":46.935486,"2023-03-31":46.051973,"2023-06-30":45.634669,"2023-09-30":42.407607,"2023-12-31":41.30519,"2024-03-31":39.807762,"2024-06-30":39.27968,"2024-09-30":38.700644,"2024-12-31":37.954343,"2025-03-31":34.927496,"2025-06-30":33.470154,"2025-09-30":32.142825,"2025-12-31":33.022051,"2026-03-31":35.3893,"2026-06-30":34.002836},"ltd_capital":{"2019-03-31":25.734008,"2019-06-30":24.417979,"2019-09-30":28.0643,"2019-12-31":27.61115,"2020-03-31":29.324045,"2020-06-30":36.062334,"2020-09-30":37.210202,"2020-12-31":37.147514,"2021-03-31":35.926626,"2021-06-30":35.846794,"2021-09-30":33.953791,"2021-12-31":32.882163,"2022-03-31":32.68213,"2022-06-30":31.9371,"2022-09-30":31.594328,"2022-12-31":31.224832,"2023-03-31":30.787624,"2023-06-30":30.762643,"2023-09-30":28.89409,"2023-12-31":28.032289,"2024-03-31":27.145124,"2024-06-30":26.668286,"2024-09-30":26.598685,"2024-12-31":26.27529,"2025-03-31":24.752764,"2025-06-30":24.127523,"2025-09-30":23.249613,"2025-12-31":23.09304,"2026-03-31":24.650468,"2026-06-30":23.972116},"ltd_assets":{"2019-03-31":17.636767,"2019-06-30":17.334288,"2019-09-30":19.655745,"2019-12-31":18.93873,"2020-03-31":20.732547,"2020-06-30":26.100294,"2020-09-30":26.255154,"2020-12-31":26.19175,"2021-03-31":25.419725,"2021-06-30":25.274329,"2021-09-30":23.839811,"2021-12-31":23.288951,"2022-03-31":23.029543,"2022-06-30":22.551623,"2022-09-30":22.245631,"2022-12-31":22.326888,"2023-03-31":21.998653,"2023-06-30":21.858546,"2023-09-30":20.479232,"2023-12-31":21.035627,"2024-03-31":20.250115,"2024-06-30":19.984629,"2024-09-30":19.860462,"2024-12-31":19.633994,"2025-03-31":18.609223,"2025-06-30":18.580249,"2025-09-30":17.879745,"2025-12-31":17.725359,"2026-03-31":18.746498,"2026-06-30":18.273908},"debt_equity":{"2019-03-31":63.33363,"2019-06-30":64.366876,"2019-09-30":52.866321,"2019-12-31":53.561282,"2020-03-31":61.329322,"2020-06-30":75.025039,"2020-09-30":70.14345,"2020-12-31":69.316411,"2021-03-31":65.637129,"2021-06-30":64.373249,"2021-09-30":61.438912,"2021-12-31":60.237693,"2022-03-31":57.397723,"2022-06-30":55.785946,"2022-09-30":50.91045,"2022-12-31":50.314616,"2023-03-31":49.579497,"2023-06-30":48.344432,"2023-09-30":46.769141,"2023-12-31":47.348616,"2024-03-31":46.647926,"2024-06-30":47.289857,"2024-09-30":45.498332,"2024-12-31":44.448805,"2025-03-31":41.105435,"2025-06-30":38.721884,"2025-09-30":38.251008,"2025-12-31":42.995686,"2026-03-31":43.564411,"2026-06-30":41.843282},"debt_capital":{"2019-03-31":38.775621,"2019-06-30":39.160491,"2019-09-30":34.583367,"2019-12-31":34.879418,"2020-03-31":38.014988,"2020-06-30":42.865318,"2020-09-30":41.226065,"2020-12-31":40.93898,"2021-03-31":39.627063,"2021-06-30":39.16285,"2021-09-30":38.057065,"2021-12-31":37.592711,"2022-03-31":36.466679,"2022-06-30":35.809357,"2022-09-30":33.735536,"2022-12-31":33.47287,"2023-03-31":33.145918,"2023-06-30":32.589313,"2023-09-30":31.865786,"2023-12-31":32.133737,"2024-03-31":31.809469,"2024-06-30":32.106662,"2024-09-30":31.27069,"2024-12-31":30.77132,"2025-03-31":29.131008,"2025-06-30":27.91332,"2025-09-30":27.667797,"2025-12-31":30.06782,"2026-03-31":30.344854,"2026-06-30":29.499657},"debt_assets":{"2019-03-31":26.57482,"2019-06-30":27.799976,"2019-09-30":24.221585,"2019-12-31":23.9241,"2020-03-31":26.877175,"2020-06-30":31.023988,"2020-09-30":29.088708,"2020-12-31":28.865014,"2021-03-31":28.037953,"2021-06-30":27.612365,"2021-09-30":26.720823,"2021-12-31":26.625219,"2022-03-31":25.696334,"2022-06-30":25.285926,"2022-09-30":23.75326,"2022-12-31":23.934318,"2023-03-31":23.683722,"2023-06-30":23.156495,"2023-09-30":22.585478,"2023-12-31":24.113382,"2024-03-31":23.729691,"2024-06-30":24.060029,"2024-09-30":23.348911,"2024-12-31":22.993616,"2025-03-31":21.900803,"2025-06-30":21.495636,"2025-09-30":21.277479,"2025-12-31":23.07894,"2026-03-31":23.077036,"2026-06-30":22.487545},"net_debt_equity":{"2019-03-31":0.520948,"2019-06-30":0.569303,"2019-09-30":0.467703,"2019-12-31":0.459485,"2020-03-31":0.454688,"2020-06-30":0.481052,"2020-09-30":0.487109,"2020-12-31":0.490145,"2021-03-31":0.47061,"2021-06-30":0.458468,"2021-09-30":0.434169,"2021-12-31":0.441645,"2022-03-31":0.427545,"2022-06-30":0.417762,"2022-09-30":0.386852,"2022-12-31":0.415054,"2023-03-31":0.38953,"2023-06-30":0.366059,"2023-09-30":0.324839,"2023-12-31":0.402081,"2024-03-31":0.399629,"2024-06-30":0.413727,"2024-09-30":0.395378,"2024-12-31":0.390668,"2025-03-31":0.354968,"2025-06-30":0.338046,"2025-09-30":0.330676,"2025-12-31":0.377613,"2026-03-31":0.383376,"2026-06-30":0.37131},"net_debt_capital":{"2019-03-31":31.894703,"2019-06-30":34.636128,"2019-09-30":30.595526,"2019-12-31":29.921934,"2020-03-31":28.183856,"2020-06-30":27.484746,"2020-09-30":28.62929,"2020-12-31":28.948478,"2021-03-31":28.412123,"2021-06-30":27.891906,"2021-09-30":26.893725,"2021-12-31":27.561877,"2022-03-31":27.163376,"2022-06-30":26.816422,"2022-09-30":25.634516,"2022-12-31":27.612333,"2023-03-31":26.04166,"2023-06-30":24.676275,"2023-09-30":22.132621,"2023-12-31":27.287735,"2024-03-31":27.250929,"2024-06-30":28.089281,"2024-09-30":27.174069,"2024-12-31":27.045456,"2025-03-31":25.15622,"2025-06-30":24.368593,"2025-09-30":23.918496,"2025-12-31":26.407334,"2026-03-31":26.704087,"2026-06-30":26.177494},"ebitda":{"2019-12-31":19921000000,"2020-03-31":19017000000,"2020-06-30":16237000000,"2020-09-30":13459000000,"2020-12-31":10789000000,"2021-03-31":10786000000,"2021-06-30":11958000000,"2021-09-30":12877000000,"2021-12-31":14774000000,"2022-03-31":16023000000,"2022-06-30":17232000000,"2022-09-30":17284000000,"2022-12-31":17106000000,"2023-03-31":16715000000,"2023-06-30":16761000000,"2023-09-30":18232000000,"2023-12-31":19002000000,"2024-03-31":19494000000,"2024-06-30":20036000000,"2024-09-30":20591000000,"2024-12-31":21808000000,"2025-03-31":22481000000,"2025-06-30":22943000000,"2025-09-30":22877000000,"2025-12-31":22457000000,"2026-03-31":22705000000,"2026-06-30":23767000000},"ebitda_capex":{"2020-03-31":13946000000,"2020-06-30":11635000000,"2020-09-30":9437000000,"2020-12-31":7345000000,"2021-03-31":7819000000,"2021-06-30":8761000000,"2021-09-30":9299000000,"2021-12-31":10975000000,"2022-03-31":11915000000,"2022-06-30":12327000000,"2022-09-30":12341000000,"2022-12-31":11963000000,"2023-03-31":11402000000,"2023-06-30":12018000000,"2023-09-30":13263000000,"2023-12-31":13915000000,"2024-03-31":14397000000,"2024-06-30":14739000000,"2024-09-30":15179000000,"2024-12-31":15229000000,"2025-03-31":15299000000,"2025-06-30":15346000000,"2025-09-30":14853000000,"2025-12-31":13886000000,"2026-03-31":14023000000,"2026-06-30":15071000000},"ebit":{"2019-12-31":15195000000,"2020-03-31":13786000000,"2020-06-30":10933000000,"2020-09-30":8114000000,"2020-12-31":5444000000,"2021-03-31":5502000000,"2021-06-30":6785000000,"2021-09-30":7766000000,"2021-12-31":9692000000,"2022-03-31":10926000000,"2022-06-30":12111000000,"2022-09-30":12121000000,"2022-12-31":11906000000,"2023-03-31":11492000000,"2023-06-30":11484000000,"2023-09-30":12863000000,"2023-12-31":13696000000,"2024-03-31":14256000000,"2024-06-30":14922000000,"2024-09-30":15601000000,"2024-12-31":16785000000,"2025-03-31":17376000000,"2025-06-30":17726000000,"2025-09-30":17551000000,"2025-12-31":17091000000,"2026-03-31":17258000000,"2026-06-30":18238000000},"cash_ratio":{"2019-03-31":0.227781,"2019-06-30":0.150876,"2019-09-30":0.172873,"2019-12-31":0.196368,"2020-03-31":0.404223,"2020-06-30":0.747647,"2020-09-30":0.67275,"2020-12-31":0.642959,"2021-03-31":0.596427,"2021-06-30":0.586218,"2021-09-30":0.513531,"2021-12-31":0.480874,"2022-03-31":0.448363,"2022-06-30":0.422062,"2022-09-30":0.399512,"2022-12-31":0.312893,"2023-03-31":0.370652,"2023-06-30":0.405823,"2023-09-30":0.455442,"2023-12-31":0.231753,"2024-03-31":0.201831,"2024-06-30":0.167191,"2024-09-30":0.173473,"2024-12-31":0.157436,"2025-03-31":0.171971,"2025-06-30":0.162774,"2025-09-30":0.166706,"2025-12-31":0.14924,"2026-03-31":0.156862,"2026-06-30":0.1477},"current_ratio":{"2019-03-31":0.772422,"2019-06-30":0.703474,"2019-09-30":0.897355,"2019-12-31":0.79823,"2020-03-31":0.938009,"2020-06-30":1.336805,"2020-09-30":1.323832,"2020-12-31":1.31372,"2021-03-31":1.234029,"2021-06-30":1.239047,"2021-09-30":1.08302,"2021-12-31":1.095749,"2022-03-31":1.061687,"2022-06-30":1.023385,"2022-09-30":1.00086,"2022-12-31":0.994163,"2023-03-31":1.007378,"2023-06-30":1.068711,"2023-09-30":1.052153,"2023-12-31":0.836883,"2024-03-31":0.749407,"2024-06-30":0.715854,"2024-09-30":0.72953,"2024-12-31":0.679188,"2025-03-31":0.668107,"2025-06-30":0.722431,"2025-09-30":0.710351,"2025-12-31":0.669348,"2026-03-31":0.679099,"2026-06-30":0.709073},"quick_ratio":{"2019-03-31":0.55663,"2019-06-30":0.502343,"2019-09-30":0.666826,"2019-12-31":0.687789,"2020-03-31":0.813887,"2020-06-30":1.155901,"2020-09-30":1.149992,"2020-12-31":1.172267,"2021-03-31":1.066849,"2021-06-30":1.073396,"2021-09-30":0.943656,"2021-12-31":0.976329,"2022-03-31":0.912739,"2022-06-30":0.86777,"2022-09-30":0.834692,"2022-12-31":0.829812,"2023-03-31":0.825813,"2023-06-30":0.870227,"2023-09-30":0.851408,"2023-12-31":0.686592,"2024-03-31":0.567652,"2024-06-30":0.531282,"2024-09-30":0.541374,"2024-12-31":0.552517,"2025-03-31":0.541391,"2025-06-30":0.569241,"2025-09-30":0.553598,"2025-12-31":0.544919,"2026-03-31":0.554123,"2026-06-30":0.562256},"cfo_avg_cl":{"2020-03-31":0.11915,"2020-06-30":0.203072,"2020-09-30":0.262761,"2020-12-31":0.19761,"2021-03-31":0.138356,"2021-06-30":0.157758,"2021-09-30":0.192912,"2021-12-31":0.186699,"2022-03-31":0.201056,"2022-06-30":0.210265,"2022-09-30":0.199568,"2022-12-31":0.18341,"2023-03-31":0.232686,"2023-06-30":0.257491,"2023-09-30":0.327709,"2023-12-31":0.448342,"2024-03-31":0.441654,"2024-06-30":0.415218,"2024-09-30":0.425051,"2024-12-31":0.455107,"2025-03-31":0.540424,"2025-06-30":0.558293,"2025-09-30":0.52649,"2025-12-31":0.428881,"2026-03-31":0.449582,"2026-06-30":0.499111},"cfo_liab":{"2020-03-31":0.046491,"2020-06-30":0.070975,"2020-09-30":0.073205,"2020-12-31":0.058374,"2021-03-31":0.042522,"2021-06-30":0.045282,"2021-09-30":0.0549,"2021-12-31":0.052969,"2022-03-31":0.057436,"2022-06-30":0.06221,"2022-09-30":0.063011,"2022-12-31":0.056163,"2023-03-31":0.070993,"2023-06-30":0.081731,"2023-09-30":0.106582,"2023-12-31":0.141157,"2024-03-31":0.147295,"2024-06-30":0.143345,"2024-09-30":0.15404,"2024-12-31":0.166,"2025-03-31":0.207633,"2025-06-30":0.231064,"2025-09-30":0.218342,"2025-12-31":0.177462,"2026-03-31":0.175652,"2026-06-30":0.193281},"cfo_capex":{"2020-03-31":0.938079,"2020-06-30":1.666015,"2020-09-30":1.893585,"2020-12-31":1.759872,"2021-03-31":1.448264,"2021-06-30":1.439162,"2021-09-30":1.555618,"2021-12-31":1.390366,"2022-03-31":1.376339,"2022-06-30":1.245668,"2022-09-30":1.214242,"2022-12-31":1.018277,"2023-03-31":1.262564,"2023-06-30":1.599831,"2023-09-30":1.98551,"2023-12-31":2.560448,"2024-03-31":2.639788,"2024-06-30":2.50236,"2024-09-30":2.581486,"2024-12-31":2.278614,"2025-03-31":2.517126,"2025-06-30":2.520074,"2025-09-30":2.255857,"2025-12-31":1.823708,"2026-03-31":1.818936,"2026-06-30":1.953657},"wc":{"2019-03-31":-10099000000,"2019-06-30":-13223000000,"2019-09-30":-3217000000,"2019-12-31":-7021000000,"2020-03-31":-2199000000,"2020-06-30":10413000000,"2020-09-30":8623000000,"2020-12-31":8328000000,"2021-03-31":6235000000,"2021-06-30":6553000000,"2021-09-30":2580000000,"2021-12-31":2876000000,"2022-03-31":1826000000,"2022-06-30":718000000,"2022-09-30":25000000,"2022-12-31":-158000000,"2023-03-31":207000000,"2023-06-30":1940000000,"2023-09-30":1624000000,"2023-12-31":-5062000000,"2024-03-31":-8238000000,"2024-06-30":-10119000000,"2024-09-30":-9358000000,"2024-12-31":-11179000000,"2025-03-31":-11294000000,"2025-06-30":-9152000000,"2025-09-30":-9895000000,"2025-12-31":-12580000000,"2026-03-31":-11624000000,"2026-06-30":-10213000000},"wc_assets":{"2019-03-31":-4.711629,"2019-06-30":-6.312448,"2019-09-30":-1.658384,"2019-12-31":-3.493939,"2020-03-31":-1.065954,"2020-06-30":5.014712,"2020-09-30":4.278364,"2020-12-31":4.125059,"2021-03-31":3.113608,"2021-06-30":3.240514,"2021-09-30":1.267135,"2021-12-31":1.414582,"2022-03-31":0.901938,"2022-06-30":0.351833,"2022-09-30":0.012277,"2022-12-31":-0.07817,"2023-03-31":0.101046,"2023-06-30":0.951993,"2023-09-30":0.789964,"2023-12-31":-2.559487,"2024-03-31":-4.222234,"2024-06-30":-5.116498,"2024-09-30":-4.769161,"2024-12-31":-5.673295,"2025-03-31":-5.767159,"2025-06-30":-4.654853,"2025-09-30":-5.009771,"2025-12-31":-6.22498,"2026-03-31":-5.664248,"2026-06-30":-4.988278},"cash_assets":{"2019-03-31":4.715828,"2019-06-30":3.211839,"2019-09-30":2.793014,"2019-12-31":3.400382,"2020-03-31":6.95076,"2020-06-30":11.131766,"2020-09-30":8.888161,"2020-12-31":8.454192,"2021-03-31":7.935081,"2021-06-30":7.946751,"2021-09-30":7.838062,"2021-12-31":7.104387,"2022-03-31":6.555596,"2022-06-30":6.350147,"2022-09-30":5.703945,"2022-12-31":4.190497,"2023-03-31":5.076199,"2023-06-30":5.622648,"2023-09-30":6.898565,"2023-12-31":3.636474,"2024-03-31":3.400646,"2024-06-30":3.010537,"2024-09-30":3.058827,"2024-12-31":2.784121,"2025-03-31":2.98826,"2025-06-30":2.729742,"2025-09-30":2.88334,"2025-12-31":2.809653,"2026-03-31":2.768776,"2026-06-30":2.53248},"cash_debt":{"2019-03-31":0.177455,"2019-06-30":0.115534,"2019-09-30":0.115311,"2019-12-31":0.142132,"2020-03-31":0.258612,"2020-06-30":0.358812,"2020-09-30":0.305554,"2020-12-31":0.292887,"2021-03-31":0.283012,"2021-06-30":0.287797,"2021-09-30":0.293332,"2021-12-31":0.266829,"2022-03-31":0.255118,"2022-06-30":0.251134,"2022-09-30":0.240133,"2022-12-31":0.175083,"2023-03-31":0.214333,"2023-06-30":0.242811,"2023-09-30":0.305442,"2023-12-31":0.150807,"2024-03-31":0.143308,"2024-06-30":0.125126,"2024-09-30":0.131005,"2024-12-31":0.121082,"2025-03-31":0.136445,"2025-06-30":0.126991,"2025-09-30":0.135511,"2025-12-31":0.121741,"2026-03-31":0.11998,"2026-06-30":0.112617},"fcf_debt":{"2020-03-31":-0.005663,"2020-06-30":0.047578,"2020-09-30":0.061302,"2020-12-31":0.044908,"2021-03-31":0.023688,"2021-06-30":0.025144,"2021-09-30":0.03654,"2021-12-31":0.027396,"2022-03-31":0.029718,"2022-06-30":0.023352,"2022-09-30":0.021894,"2022-12-31":0.001943,"2023-03-31":0.028752,"2023-06-30":0.060289,"2023-09-30":0.105468,"2023-12-31":0.16645,"2024-03-31":0.180522,"2024-06-30":0.167241,"2024-09-30":0.186817,"2024-12-31":0.185663,"2025-03-31":0.254051,"2025-06-30":0.273241,"2025-09-30":0.23978,"2025-12-31":0.151372,"2026-03-31":0.150133,"2026-06-30":0.180122},"liab_equity":{"2019-03-31":1.210834,"2019-06-30":1.151981,"2019-09-30":1.025372,"2019-12-31":1.082322,"2020-03-31":1.131782,"2020-06-30":1.258053,"2020-09-30":1.244715,"2020-12-31":1.235028,"2021-03-31":1.181365,"2021-06-30":1.171384,"2021-09-30":1.144908,"2021-12-31":1.109655,"2022-03-31":1.086103,"2022-06-30":1.061795,"2022-09-30":1.002579,"2022-12-31":0.969807,"2023-03-31":0.965552,"2023-06-30":0.951142,"2023-09-30":0.932411,"2023-12-31":0.916125,"2024-03-31":0.920354,"2024-06-30":0.918974,"2024-09-30":0.900701,"2024-12-31":0.885945,"2025-03-31":0.834463,"2025-06-30":0.759137,"2025-09-30":0.754553,"2025-12-31":0.811986,"2026-03-31":0.827032,"2026-06-30":0.79884},"altman_z":{"2019-12-31":2.507688,"2020-03-31":1.904622,"2020-06-30":1.927819,"2020-09-30":2.069322,"2020-12-31":2.606587,"2021-03-31":2.700304,"2021-06-30":2.656903,"2021-09-30":2.643399,"2021-12-31":2.516151,"2022-03-31":2.4028,"2022-06-30":1.984638,"2022-09-30":1.972353,"2022-12-31":1.943718,"2023-03-31":2.088752,"2023-06-30":1.998642,"2023-09-30":1.90791,"2023-12-31":2.099166,"2024-03-31":2.509412,"2024-06-30":2.215689,"2024-09-30":2.234558,"2024-12-31":2.446679,"2025-03-31":2.310704,"2025-06-30":2.757947,"2025-09-30":2.713889,"2025-12-31":2.467726,"2026-03-31":2.226092,"2026-06-30":2.296237},"ar_turnover":{"2020-03-31":5.370781,"2020-06-30":4.929917,"2020-09-30":4.636773,"2020-12-31":3.899971,"2021-03-31":4.311694,"2021-06-30":4.895946,"2021-09-30":5.171083,"2021-12-31":5.045312,"2022-03-31":5.831577,"2022-06-30":5.998964,"2022-09-30":6.358584,"2022-12-31":5.846926,"2023-03-31":6.560643,"2023-06-30":6.553495,"2023-09-30":7.116964,"2023-12-31":6.328092,"2024-03-31":7.194951,"2024-06-30":6.904517,"2024-09-30":7.291672,"2024-12-31":6.635249,"2025-03-31":7.646461,"2025-06-30":7.170434,"2025-09-30":7.278579,"2025-12-31":6.642101,"2026-03-31":7.215088,"2026-06-30":7.072867},"dso":{"2020-03-31":67.960319,"2020-06-30":74.037758,"2020-09-30":78.718536,"2020-12-31":93.590437,"2021-03-31":84.653501,"2021-06-30":74.55147,"2021-09-30":70.584822,"2021-12-31":72.344392,"2022-03-31":62.590279,"2022-06-30":60.843834,"2022-09-30":57.402716,"2022-12-31":62.425961,"2023-03-31":55.634794,"2023-06-30":55.695474,"2023-09-30":51.285912,"2023-12-31":57.679316,"2024-03-31":50.73002,"2024-06-30":52.863942,"2024-09-30":50.057109,"2024-12-31":55.009243,"2025-03-31":47.734501,"2025-06-30":50.903475,"2025-09-30":50.147154,"2025-12-31":54.95249,"2026-03-31":50.58843,"2026-06-30":51.605664},"inventories":{"2019-03-31":1445000000,"2019-06-30":1516000000,"2019-09-30":1649000000,"2019-12-31":1571000000,"2020-03-31":1531000000,"2020-06-30":1559000000,"2020-09-30":1583000000,"2020-12-31":1480000000,"2021-03-31":1406000000,"2021-06-30":1344000000,"2021-09-30":1331000000,"2021-12-31":1345000000,"2022-03-31":1428000000,"2022-06-30":1590000000,"2022-09-30":1742000000,"2022-12-31":1830000000,"2023-03-31":1848000000,"2023-06-30":1900000000,"2023-09-30":1963000000,"2023-12-31":1954000000,"2024-03-31":1948000000,"2024-06-30":1984000000,"2024-09-30":2022000000,"2024-12-31":2018000000,"2025-03-31":1999000000,"2025-06-30":2080000000,"2025-09-30":2134000000,"2025-12-31":2157000000,"2026-03-31":2080000000,"2026-06-30":2081000000},"asset_turnover":{"2020-03-31":0.371875,"2020-06-30":0.334414,"2020-09-30":0.330455,"2020-12-31":0.301582,"2021-03-31":0.287044,"2021-06-30":0.310298,"2021-09-30":0.332799,"2021-12-31":0.360258,"2022-03-31":0.380548,"2022-06-30":0.399247,"2022-09-30":0.406257,"2022-12-31":0.416417,"2023-03-31":0.427099,"2023-06-30":0.430577,"2023-09-30":0.434486,"2023-12-31":0.444788,"2024-03-31":0.446051,"2024-06-30":0.448397,"2024-09-30":0.454761,"2024-12-31":0.468578,"2025-03-31":0.481093,"2025-06-30":0.479406,"2025-09-30":0.47964,"2025-12-31":0.479617,"2026-03-31":0.485042,"2026-06-30":0.49264},"mcap":{"2019-03-31":199820571309.66,"2019-06-30":251544567609.55997,"2019-09-30":234239681638.44,"2019-12-31":263142682217.25,"2020-03-31":174124114025.2,"2020-06-30":197150613121.5,"2020-09-30":224500144588,"2020-12-31":328889513220.82,"2021-03-31":337804008223.36,"2021-06-30":324084528218.25,"2021-09-30":319907446848,"2021-12-31":281997908565.12,"2022-03-31":253441247861.87997,"2022-06-30":178258589435.06,"2022-09-30":169794000000,"2022-12-31":158713011881.75998,"2023-03-31":182968048448.44,"2023-06-30":163362650281.92,"2023-09-30":145890000000,"2023-12-31":171551000000,"2024-03-31":232484000000,"2024-06-30":188651000000,"2024-09-30":182761000000,"2024-12-31":211565000000,"2025-03-31":177437560895.7,"2025-06-30":222961774630.33002,"2025-09-30":217550000000,"2025-12-31":201545813448.27,"2026-03-31":167364971045.12,"2026-06-30":166193614317.5},"ev_cash":{"2019-03-31":10108000000,"2019-06-30":6728000000,"2019-09-30":5418000000,"2019-12-31":6833000000,"2020-03-31":14339000000,"2020-06-30":23115000000,"2020-09-30":17914000000,"2020-12-31":17068000000,"2021-03-31":15890000000,"2021-06-30":16070000000,"2021-09-30":15959000000,"2021-12-31":14444000000,"2022-03-31":13272000000,"2022-06-30":12959000000,"2022-09-30":11615000000,"2022-12-31":8470000000,"2023-03-31":10399000000,"2023-06-30":11458000000,"2023-09-30":14182000000,"2023-12-31":7192000000,"2024-03-31":6635000000,"2024-06-30":5954000000,"2024-09-30":6002000000,"2024-12-31":5486000000,"2025-03-31":5852000000,"2025-06-30":5367000000,"2025-09-30":5695000000,"2025-12-31":5678000000,"2026-03-31":5682000000,"2026-06-30":5185000000},"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":14401000000,"2019-06-30":5884000000,"2019-09-30":5012000000,"2019-12-31":5016000000,"2020-03-31":4470000000,"2020-06-30":4597000000,"2020-09-30":4680000000,"2020-12-31":4657000000,"2021-03-31":4246000000,"2021-06-30":4381000000,"2021-09-30":4458000000,"2021-12-31":4446000000,"2022-03-31":4023000000,"2022-06-30":3933000000,"2022-09-30":3871000000,"2022-12-31":3986000000,"2023-03-31":3697000000,"2023-06-30":4446000000,"2023-09-30":4680000000,"2023-12-31":4780000000,"2024-03-31":4511000000,"2024-06-30":4681000000,"2024-09-30":4826000000,"2024-12-31":4806000000,"2025-03-31":4427000000,"2025-06-30":4611000000,"2025-09-30":4743000000,"2025-12-31":5532000000,"2026-03-31":6604000000,"2026-06-30":6810000000},"ev_debt":{"2019-03-31":56961000000,"2019-06-30":58234000000,"2019-09-30":46986000000,"2019-12-31":48075000000,"2020-03-31":55446000000,"2020-06-30":64421000000,"2020-09-30":58628000000,"2020-12-31":58275000000,"2021-03-31":56146000000,"2021-06-30":55838000000,"2021-09-30":54406000000,"2021-12-31":54132000000,"2022-03-31":52023000000,"2022-06-30":51602000000,"2022-09-30":48369000000,"2022-12-31":48377000000,"2023-03-31":48518000000,"2023-06-30":47189000000,"2023-09-30":46431000000,"2023-12-31":47690000000,"2024-03-31":46299000000,"2024-06-30":47584000000,"2024-09-30":45815000000,"2024-12-31":45308000000,"2025-03-31":42889000000,"2025-06-30":42263000000,"2025-09-30":42026000000,"2025-12-31":46640000000,"2026-03-31":47358000000,"2026-06-30":46041000000},"ev":{"2019-03-31":261074571309.66,"2019-06-30":308934567609.55994,"2019-09-30":280819681638.44,"2019-12-31":309400682217.25,"2020-03-31":219701114025.2,"2020-06-30":243053613121.5,"2020-09-30":269894144588,"2020-12-31":374753513220.82,"2021-03-31":382306008223.36,"2021-06-30":368233528218.25,"2021-09-30":362812446848,"2021-12-31":326131908565.12,"2022-03-31":296215247861.88,"2022-06-30":220834589435.06,"2022-09-30":210419000000,"2022-12-31":202606011881.75998,"2023-03-31":224784048448.44,"2023-06-30":203539650281.92,"2023-09-30":182819000000,"2023-12-31":216829000000,"2024-03-31":276659000000,"2024-06-30":234962000000,"2024-09-30":227400000000,"2024-12-31":256193000000,"2025-03-31":218901560895.7,"2025-06-30":264468774630.33002,"2025-09-30":258624000000,"2025-12-31":248039813448.27,"2026-03-31":215644971045.12,"2026-06-30":213859614317.5},"capital":{"2019-03-31":146899000000,"2019-06-30":148706000000,"2019-09-30":135863000000,"2019-12-31":137832000000,"2020-03-31":145853000000,"2020-06-30":150287000000,"2020-09-30":142211000000,"2020-12-31":142346000000,"2021-03-31":141686000000,"2021-06-30":142579000000,"2021-09-30":142959000000,"2021-12-31":143996000000,"2022-03-31":142659000000,"2022-06-30":144102000000,"2022-09-30":143377000000,"2022-12-31":144526000000,"2023-03-31":146377000000,"2023-06-30":144799000000,"2023-09-30":145708000000,"2023-12-31":148411000000,"2024-03-31":145551000000,"2024-06-30":148206000000,"2024-09-30":146511000000,"2024-12-31":147241000000,"2025-03-31":147228000000,"2025-06-30":151408000000,"2025-09-30":151895000000,"2025-12-31":155116000000,"2026-03-31":156066000000,"2026-06-30":156073000000},"debt_capital_ev":{"2019-03-31":38.775621,"2019-06-30":39.160491,"2019-09-30":34.583367,"2019-12-31":34.879418,"2020-03-31":38.014988,"2020-06-30":42.865318,"2020-09-30":41.226065,"2020-12-31":40.93898,"2021-03-31":39.627063,"2021-06-30":39.16285,"2021-09-30":38.057065,"2021-12-31":37.592711,"2022-03-31":36.466679,"2022-06-30":35.809357,"2022-09-30":33.735536,"2022-12-31":33.47287,"2023-03-31":33.145918,"2023-06-30":32.589313,"2023-09-30":31.865786,"2023-12-31":32.133737,"2024-03-31":31.809469,"2024-06-30":32.106662,"2024-09-30":31.27069,"2024-12-31":30.77132,"2025-03-31":29.131008,"2025-06-30":27.91332,"2025-09-30":27.667797,"2025-12-31":30.06782,"2026-03-31":30.344854,"2026-06-30":29.499657},"debt_ev":{"2019-03-31":0.218179,"2019-06-30":0.188499,"2019-09-30":0.167317,"2019-12-31":0.155381,"2020-03-31":0.25237,"2020-06-30":0.265049,"2020-09-30":0.217226,"2020-12-31":0.155502,"2021-03-31":0.146861,"2021-06-30":0.151637,"2021-09-30":0.149956,"2021-12-31":0.165982,"2022-03-31":0.175626,"2022-06-30":0.233668,"2022-09-30":0.22987,"2022-12-31":0.238774,"2023-03-31":0.215843,"2023-06-30":0.231842,"2023-09-30":0.253973,"2023-12-31":0.219943,"2024-03-31":0.16735,"2024-06-30":0.202518,"2024-09-30":0.201473,"2024-12-31":0.176851,"2025-03-31":0.195928,"2025-06-30":0.159803,"2025-09-30":0.162498,"2025-12-31":0.188034,"2026-03-31":0.219611,"2026-06-30":0.215286},"ev_sales":{"2019-12-31":4.118478,"2020-03-31":2.809046,"2020-06-30":3.484839,"2020-09-30":4.12979,"2020-12-31":6.169391,"2021-03-31":6.55217,"2021-06-30":5.790655,"2021-09-30":5.381537,"2021-12-31":4.468295,"2022-03-31":3.865829,"2022-06-30":2.72279,"2022-09-30":2.543688,"2022-12-31":2.400119,"2023-03-31":2.584289,"2023-06-30":2.318034,"2023-09-30":2.056503,"2023-12-31":2.438062,"2024-03-31":3.101454,"2024-06-30":2.609877,"2024-09-30":2.489027,"2024-12-31":2.769594,"2025-03-31":2.327749,"2025-06-30":2.797575,"2025-09-30":2.738936,"2025-12-31":2.591414,"2026-03-31":2.217133,"2026-06-30":2.163235},"ev_ebitda":{"2019-12-31":15.531383,"2020-03-31":11.55288,"2020-06-30":14.969121,"2020-09-30":20.053061,"2020-12-31":34.734777,"2021-03-31":35.444651,"2021-06-30":30.793906,"2021-09-30":28.175231,"2021-12-31":22.07472,"2022-03-31":18.486878,"2022-06-30":12.815378,"2022-09-30":12.174207,"2022-12-31":11.844149,"2023-03-31":13.448044,"2023-06-30":12.143646,"2023-09-30":10.027369,"2023-12-31":11.410851,"2024-03-31":14.192008,"2024-06-30":11.726991,"2024-09-30":11.04366,"2024-12-31":11.747661,"2025-03-31":9.737181,"2025-06-30":11.52721,"2025-09-30":11.304979,"2025-12-31":11.0451,"2026-03-31":9.497686,"2026-06-30":8.998175},"ev_ebit":{"2019-12-31":20.362006,"2020-03-31":15.936538,"2020-06-30":22.231191,"2020-09-30":33.262774,"2020-12-31":68.837897,"2021-03-31":69.484916,"2021-06-30":54.271706,"2021-09-30":46.718059,"2021-12-31":33.649598,"2022-03-31":27.111042,"2022-06-30":18.234216,"2022-09-30":17.359871,"2022-12-31":17.017135,"2023-03-31":19.560046,"2023-06-30":17.723759,"2023-09-30":14.212781,"2023-12-31":15.831557,"2024-03-31":19.406496,"2024-06-30":15.746013,"2024-09-30":14.575989,"2024-12-31":15.263211,"2025-03-31":12.597926,"2025-06-30":14.919823,"2025-09-30":14.735571,"2025-12-31":14.512891,"2026-03-31":12.495363,"2026-06-30":11.726045},"ev_cfo":{"2020-03-31":46.184804,"2020-06-30":31.701267,"2020-09-30":35.437782,"2020-12-31":61.830311,"2021-03-31":88.970446,"2021-06-30":80.033368,"2021-09-30":65.183695,"2021-12-31":61.744019,"2022-03-31":52.390387,"2022-06-30":36.143141,"2022-09-30":35.058147,"2022-12-31":38.687419,"2023-03-31":33.509846,"2023-06-30":26.823886,"2023-09-30":18.530205,"2023-12-31":16.64714,"2024-03-31":20.561799,"2024-06-30":17.726292,"2024-09-30":16.276573,"2024-12-31":17.089787,"2025-03-31":12.108727,"2025-06-30":13.813987,"2025-09-30":14.287829,"2025-12-31":15.868455,"2026-03-31":13.65533,"2026-06-30":12.588123},"ev_fcf":{"2020-03-31":null,"2020-06-30":79.299711,"2020-09-30":75.095755,"2020-12-31":143.199661,"2021-03-31":287.448126,"2021-06-30":262.274593,"2021-09-30":182.501231,"2021-12-31":219.913627,"2022-03-31":191.601066,"2022-06-30":183.265219,"2022-09-30":198.69594,"2022-12-31":2155.383105,"2023-03-31":161.135519,"2023-06-30":71.542935,"2023-09-30":37.332857,"2023-12-31":27.315319,"2024-03-31":33.101101,"2024-06-30":29.525258,"2024-09-30":26.568524,"2024-12-31":30.455659,"2025-03-31":20.090085,"2025-06-30":22.901695,"2025-09-30":25.664781,"2025-12-31":35.133118,"2026-03-31":30.329813,"2026-06-30":25.787967},"mcap_dil":{"2021-09-30":321640000000,"2021-12-31":283255087500,"2022-03-31":254417489999.99997,"2022-06-30":178668505000,"2022-09-30":172317327500,"2022-12-31":158686320000,"2023-03-31":182962542500,"2023-06-30":163226160000,"2023-09-30":148321500000,"2023-12-31":165411280000,"2024-03-31":224255290000,"2024-06-30":181973747500,"2024-09-30":175955557500,"2024-12-31":203213750000,"2025-03-31":179634000000,"2025-06-30":224954140000,"2025-09-30":207330875000,"2025-12-31":205297965000,"2026-03-31":172905720000,"2026-06-30":171180625000},"ev_dil":{"2021-09-30":364545000000,"2021-12-31":327389087500,"2022-03-31":297191490000,"2022-06-30":221244505000,"2022-09-30":212942327500,"2022-12-31":202579320000,"2023-03-31":224778542500,"2023-06-30":203403160000,"2023-09-30":185250500000,"2023-12-31":210689280000,"2024-03-31":268430290000,"2024-06-30":228284747500,"2024-09-30":220594557500,"2024-12-31":247841750000,"2025-03-31":221098000000,"2025-06-30":266461140000,"2025-09-30":248404875000,"2025-12-31":251791965000,"2026-03-31":221185720000,"2026-06-30":218846625000},"ev_per_share":{"2019-03-31":145.065693,"2019-06-30":171.498925,"2019-09-30":155.803345,"2019-12-31":171.371474,"2020-03-31":121.632707,"2020-06-30":134.501987,"2020-09-30":149.072839,"2020-12-31":206.445748,"2021-03-31":210.412936,"2021-06-30":202.646051,"2021-09-30":199.604577,"2021-12-31":179.131014,"2022-03-31":162.623053,"2022-06-30":121.134169,"2022-09-30":116.899444,"2022-12-31":110.907166,"2023-03-31":123.013974,"2023-06-30":111.237299,"2023-09-30":101.566111,"2023-12-31":114.120526,"2024-03-31":145.61,"2024-06-30":123.664211,"2024-09-30":119.684211,"2024-12-31":134.838421,"2025-03-31":121.764433,"2025-06-30":147.095944,"2025-09-30":136.117895,"2025-12-31":140.015261,"2026-03-31":124.182869,"2026-06-30":123.855468},"sales_base":{"2019-12-31":75125000000,"2020-03-31":78212000000,"2020-06-30":69746000000,"2020-09-30":65353000000,"2020-12-31":60744000000,"2021-03-31":58348000000,"2021-06-30":63591000000,"2021-09-30":67418000000,"2021-12-31":72988000000,"2022-03-31":76624000000,"2022-06-30":81106000000,"2022-09-30":82722000000,"2022-12-31":84415000000,"2023-03-31":86981000000,"2023-06-30":87807000000,"2023-09-30":88898000000,"2023-12-31":88935000000,"2024-03-31":89203000000,"2024-06-30":90028000000,"2024-09-30":91361000000,"2024-12-31":92502000000,"2025-03-31":94040000000,"2025-06-30":94535000000,"2025-09-30":94425000000,"2025-12-31":95716000000,"2026-03-31":97263000000,"2026-06-30":98861000000},"ebitda_base":{"2019-12-31":19921000000,"2020-03-31":19017000000,"2020-06-30":16237000000,"2020-09-30":13459000000,"2020-12-31":10789000000,"2021-03-31":10786000000,"2021-06-30":11958000000,"2021-09-30":12877000000,"2021-12-31":14774000000,"2022-03-31":16023000000,"2022-06-30":17232000000,"2022-09-30":17284000000,"2022-12-31":17106000000,"2023-03-31":16715000000,"2023-06-30":16761000000,"2023-09-30":18232000000,"2023-12-31":19002000000,"2024-03-31":19494000000,"2024-06-30":20036000000,"2024-09-30":20591000000,"2024-12-31":21808000000,"2025-03-31":22481000000,"2025-06-30":22943000000,"2025-09-30":22877000000,"2025-12-31":22457000000,"2026-03-31":22705000000,"2026-06-30":23767000000},"ebit_base":{"2019-12-31":15195000000,"2020-03-31":13786000000,"2020-06-30":10933000000,"2020-09-30":8114000000,"2020-12-31":5444000000,"2021-03-31":5502000000,"2021-06-30":6785000000,"2021-09-30":7766000000,"2021-12-31":9692000000,"2022-03-31":10926000000,"2022-06-30":12111000000,"2022-09-30":12121000000,"2022-12-31":11906000000,"2023-03-31":11492000000,"2023-06-30":11484000000,"2023-09-30":12863000000,"2023-12-31":13696000000,"2024-03-31":14256000000,"2024-06-30":14922000000,"2024-09-30":15601000000,"2024-12-31":16785000000,"2025-03-31":17376000000,"2025-06-30":17726000000,"2025-09-30":17551000000,"2025-12-31":17091000000,"2026-03-31":17258000000,"2026-06-30":18238000000},"cfo_base":{"2020-03-31":4757000000,"2020-06-30":7667000000,"2020-09-30":7616000000,"2020-12-31":6061000000,"2021-03-31":4297000000,"2021-06-30":4601000000,"2021-09-30":5566000000,"2021-12-31":5282000000,"2022-03-31":5654000000,"2022-06-30":6110000000,"2022-09-30":6002000000,"2022-12-31":5237000000,"2023-03-31":6708000000,"2023-06-30":7588000000,"2023-09-30":9866000000,"2023-12-31":13025000000,"2024-03-31":13455000000,"2024-06-30":13255000000,"2024-09-30":13971000000,"2024-12-31":14991000000,"2025-03-31":18078000000,"2025-06-30":19145000000,"2025-09-30":18101000000,"2025-12-31":15631000000,"2026-03-31":15792000000,"2026-06-30":16989000000},"fcf_base":{"2020-03-31":-314000000,"2020-06-30":3065000000,"2020-09-30":3594000000,"2020-12-31":2617000000,"2021-03-31":1330000000,"2021-06-30":1404000000,"2021-09-30":1988000000,"2021-12-31":1483000000,"2022-03-31":1546000000,"2022-06-30":1205000000,"2022-09-30":1059000000,"2022-12-31":94000000,"2023-03-31":1395000000,"2023-06-30":2845000000,"2023-09-30":4897000000,"2023-12-31":7938000000,"2024-03-31":8358000000,"2024-06-30":7958000000,"2024-09-30":8559000000,"2024-12-31":8412000000,"2025-03-31":10896000000,"2025-06-30":11548000000,"2025-09-30":10077000000,"2025-12-31":7060000000,"2026-03-31":7110000000,"2026-06-30":8293000000},"pe":{"2019-12-31":23.282748,"2020-03-31":32.567568,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":292.377049,"2021-09-30":161.46789,"2021-12-31":92.196429,"2022-03-31":95.958621,"2022-06-30":56.848837,"2022-09-30":54.843023,"2022-12-31":47.736264,"2023-03-31":44.502222,"2023-06-30":72.585366,"2023-09-30":63.320313,"2023-12-31":55.734568,"2024-03-31":133,"2024-06-30":38.188462,"2024-09-30":35.494465,"2024-12-31":36.270358,"2025-03-31":20.184049,"2025-06-30":19.437304,"2025-09-30":16.690962,"2025-12-31":16.730882,"2026-03-31":15.396166,"2026-06-30":19.845361},"pe_avg":{"2019-12-31":20.958159,"2020-03-31":45.584784,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":258.67087,"2021-09-30":157.095801,"2021-12-31":104.508356,"2022-03-31":114.895358,"2022-06-30":86.916592,"2022-09-30":76.097301,"2022-12-31":62.53582,"2023-03-31":46.130566,"2023-06-30":80.806412,"2023-09-30":73.425331,"2023-12-31":56.231207,"2024-03-31":104.422653,"2024-06-30":38.489894,"2024-09-30":36.43104,"2024-12-31":33.303759,"2025-03-31":21.053968,"2025-06-30":15.988339,"2025-09-30":15.831324,"2025-12-31":16.162353,"2026-03-31":17.485986,"2026-06-30":22.470078},"pe_high":{"2019-12-31":24.214058,"2020-03-31":51.209459,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":323.213115,"2021-09-30":180.880734,"2021-12-31":117.357143,"2022-03-31":130.324138,"2022-06-30":107.046512,"2022-09-30":102.755814,"2022-12-31":86.71978,"2023-03-31":60.888889,"2023-06-30":98.837398,"2023-09-30":86.492188,"2023-12-31":68.339506,"2024-03-31":133,"2024-06-30":47.238462,"2024-09-30":45.321033,"2024-12-31":40.006515,"2025-03-31":25.116564,"2025-06-30":19.437304,"2025-09-30":18.077259,"2025-12-31":18.236765,"2026-03-31":19.809904,"2026-06-30":25.56701},"pe_low":{"2019-12-31":17.289137,"2020-03-31":29.047297,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":183.901639,"2021-09-30":111.238532,"2021-12-31":87.035714,"2022-03-31":90.862069,"2022-06-30":54.848837,"2022-09-30":54.843023,"2022-12-31":47.736264,"2023-03-31":38.613333,"2023-06-30":70.634146,"2023-09-30":63.320313,"2023-12-31":48.969136,"2024-03-31":86.228261,"2024-06-30":30.511538,"2024-09-30":29.273063,"2024-12-31":27.882736,"2025-03-31":17.505112,"2025-06-30":12.808777,"2025-09-30":11.912536,"2025-12-31":12.017647,"2026-03-31":13.054313,"2026-06-30":19.05567},"pb":{"2019-03-31":2.221759,"2019-06-30":2.780358,"2019-09-30":2.635549,"2019-12-31":2.931723,"2020-03-31":1.926003,"2020-06-30":2.296027,"2020-09-30":2.685955,"2020-12-31":3.912045,"2021-03-31":3.949077,"2021-06-30":3.736232,"2021-09-30":3.61261,"2021-12-31":3.138052,"2022-03-31":2.796254,"2022-06-30":1.92712,"2022-09-30":1.787155,"2022-12-31":1.650699,"2023-03-31":1.869711,"2023-06-30":1.673626,"2023-09-30":1.469525,"2023-12-31":1.70323,"2024-03-31":2.342361,"2024-06-30":1.874848,"2024-09-30":1.814978,"2024-12-31":2.07553,"2025-03-31":1.700587,"2025-06-30":2.042803,"2025-09-30":1.980085,"2025-12-31":1.857976,"2026-03-31":1.539583,"2026-06-30":1.510412},"pb_avg":{"2019-03-31":2.197958,"2019-06-30":2.344922,"2019-09-30":2.523426,"2019-12-31":2.639015,"2020-03-31":2.695823,"2020-06-30":2.711656,"2020-09-30":2.719575,"2020-12-31":2.745989,"2021-03-31":2.976133,"2021-06-30":3.305507,"2021-09-30":3.514791,"2021-12-31":3.557108,"2022-03-31":3.348074,"2022-06-30":2.946387,"2022-09-30":2.479762,"2022-12-31":2.162461,"2023-03-31":1.938124,"2023-06-30":1.863182,"2023-09-30":1.70404,"2023-12-31":1.718407,"2024-03-31":1.839064,"2024-06-30":1.889647,"2024-09-30":1.862869,"2024-12-31":1.90577,"2025-03-31":1.773881,"2025-06-30":1.680327,"2025-09-30":1.878105,"2025-12-31":1.79484,"2026-03-31":1.74856,"2026-06-30":1.710176},"pb_high":{"2019-03-31":2.379241,"2019-06-30":2.820379,"2019-09-30":2.938122,"2019-12-31":3.048992,"2020-03-31":3.028459,"2020-06-30":3.190025,"2020-09-30":3.283363,"2020-12-31":3.912045,"2021-03-31":4.187822,"2021-06-30":4.130281,"2021-09-30":4.046944,"2021-12-31":3.994437,"2022-03-31":3.797672,"2022-06-30":3.628772,"2022-09-30":3.348476,"2022-12-31":2.998731,"2023-03-31":2.558178,"2023-06-30":2.278928,"2023-09-30":2.007293,"2023-12-31":2.088432,"2024-03-31":2.342361,"2024-06-30":2.319155,"2024-09-30":2.317451,"2024-12-31":2.289327,"2025-03-31":2.116171,"2025-06-30":2.042803,"2025-09-30":2.144545,"2025-12-31":2.025205,"2026-03-31":1.980947,"2026-06-30":1.945881},"pb_low":{"2019-03-31":1.985636,"2019-06-30":2.075114,"2019-09-30":2.11355,"2019-12-31":2.177018,"2020-03-31":1.717818,"2020-06-30":1.809463,"2020-09-30":1.862406,"2020-12-31":1.856483,"2021-03-31":1.99408,"2021-06-30":2.350045,"2021-09-30":2.488801,"2021-12-31":2.962399,"2022-03-31":2.647739,"2022-06-30":1.859322,"2022-09-30":1.787155,"2022-12-31":1.650699,"2023-03-31":1.622296,"2023-06-30":1.628636,"2023-09-30":1.469525,"2023-12-31":1.49648,"2024-03-31":1.518629,"2024-06-30":1.497953,"2024-09-30":1.496852,"2024-12-31":1.595558,"2025-03-31":1.474876,"2025-06-30":1.346165,"2025-09-30":1.41321,"2025-12-31":1.334568,"2026-03-31":1.305403,"2026-06-30":1.450309},"ptb":{"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":74.667546,"2022-12-31":40.333675,"2023-03-31":30.024294,"2023-06-30":26.133843,"2023-09-30":15.946005,"2023-12-31":15.572894,"2024-03-31":16.768898,"2024-06-30":12.092238,"2024-09-30":10.989177,"2024-12-31":11.593238,"2025-03-31":8.441368,"2025-06-30":8.512591,"2025-09-30":7.967989,"2025-12-31":8.292701,"2026-03-31":6.984016,"2026-06-30":6.50108},"ptb_avg":{"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":103.604769,"2022-12-31":52.838225,"2023-03-31":31.122888,"2023-06-30":29.093772,"2023-09-30":18.49076,"2023-12-31":15.711661,"2024-03-31":13.165811,"2024-06-30":12.187685,"2024-09-30":11.279143,"2024-12-31":10.645012,"2025-03-31":8.805186,"2025-06-30":7.002112,"2025-09-30":7.557612,"2025-12-31":8.010908,"2026-03-31":7.932001,"2026-06-30":7.360903},"ptb_high":{"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":139.899736,"2022-12-31":73.271915,"2023-03-31":41.079879,"2023-06-30":35.585699,"2023-09-30":21.781397,"2023-12-31":19.094862,"2024-03-31":16.768898,"2024-06-30":14.957887,"2024-09-30":14.031507,"2024-12-31":12.78744,"2025-03-31":10.504244,"2025-06-30":8.512591,"2025-09-30":8.629784,"2025-12-31":9.039095,"2026-03-31":8.986179,"2026-06-30":8.375418},"ptb_low":{"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":74.667546,"2022-12-31":40.333675,"2023-03-31":26.05124,"2023-06-30":25.43132,"2023-09-30":15.946005,"2023-12-31":13.682553,"2024-03-31":10.871826,"2024-06-30":9.661368,"2024-09-30":9.063015,"2024-12-31":8.912269,"2025-03-31":7.320984,"2025-06-30":5.609619,"2025-09-30":5.686848,"2025-12-31":5.956575,"2026-03-31":5.921704,"2026-06-30":6.242388},"ps":{"2019-12-31":3.502731,"2020-03-31":2.226309,"2020-06-30":2.826694,"2020-09-30":3.435193,"2020-12-31":5.414354,"2021-03-31":5.78947,"2021-06-30":5.09639,"2021-09-30":4.745134,"2021-12-31":3.86362,"2022-03-31":3.307596,"2022-06-30":2.197847,"2022-09-30":2.052586,"2022-12-31":1.880152,"2023-03-31":2.10354,"2023-06-30":1.860474,"2023-09-30":1.641094,"2023-12-31":1.928948,"2024-03-31":2.606235,"2024-06-30":2.09547,"2024-09-30":2.000427,"2024-12-31":2.28714,"2025-03-31":1.886831,"2025-06-30":2.35851,"2025-09-30":2.303945,"2025-12-31":2.105665,"2026-03-31":1.720747,"2026-06-30":1.681084},"ps_avg":{"2019-12-31":3.153013,"2020-03-31":3.116163,"2020-06-30":3.338386,"2020-09-30":3.478191,"2020-12-31":3.800508,"2021-03-31":4.363104,"2021-06-30":4.508861,"2021-09-30":4.616649,"2021-12-31":4.379569,"2022-03-31":3.960326,"2022-06-30":3.360304,"2022-09-30":2.84806,"2022-12-31":2.463051,"2023-03-31":2.180509,"2023-06-30":2.071192,"2023-09-30":1.90299,"2023-12-31":1.946137,"2024-03-31":2.046241,"2024-06-30":2.11201,"2024-09-30":2.053211,"2024-12-31":2.100072,"2025-03-31":1.968152,"2025-06-30":1.940015,"2025-09-30":2.185284,"2025-12-31":2.034113,"2026-03-31":1.954314,"2026-06-30":1.903421},"ps_high":{"2019-12-31":3.64284,"2020-03-31":3.500664,"2020-06-30":3.927317,"2020-09-30":4.199246,"2020-12-31":5.414354,"2021-03-31":6.139479,"2021-06-30":5.63389,"2021-09-30":5.315629,"2021-12-31":4.918015,"2022-03-31":4.492141,"2022-06-30":4.138552,"2022-09-30":3.845797,"2022-12-31":3.415566,"2023-03-31":2.878109,"2023-06-30":2.533354,"2023-09-30":2.241648,"2023-12-31":2.365199,"2024-03-31":2.606235,"2024-06-30":2.59206,"2024-09-30":2.554241,"2024-12-31":2.522735,"2025-03-31":2.347929,"2025-06-30":2.35851,"2025-09-30":2.495303,"2025-12-31":2.295188,"2026-03-31":2.214046,"2026-06-30":2.16576},"ps_low":{"2019-12-31":2.601033,"2020-03-31":1.985665,"2020-06-30":2.227673,"2020-09-30":2.381918,"2020-12-31":2.569412,"2021-03-31":2.923384,"2021-06-30":3.205568,"2021-09-30":3.26902,"2021-12-31":3.647353,"2022-03-31":3.131923,"2022-06-30":2.120525,"2022-09-30":2.052586,"2022-12-31":1.880152,"2023-03-31":1.825183,"2023-06-30":1.810461,"2023-09-30":1.641094,"2023-12-31":1.6948,"2024-03-31":1.689708,"2024-06-30":1.674224,"2024-09-30":1.649796,"2024-12-31":1.758232,"2025-03-31":1.6364,"2025-06-30":1.554209,"2025-09-30":1.644353,"2025-12-31":1.512481,"2026-03-31":1.45901,"2026-06-30":1.61419},"pcf":{"2020-03-31":36.603766,"2020-06-30":25.714179,"2020-09-30":29.477435,"2020-12-31":54.263243,"2021-03-31":78.613919,"2021-06-30":70.437846,"2021-09-30":57.475287,"2021-12-31":53.388472,"2022-03-31":44.825123,"2022-06-30":29.174892,"2022-09-30":28.28957,"2022-12-31":30.306094,"2023-03-31":27.276095,"2023-06-30":21.529079,"2023-09-30":14.787148,"2023-12-31":13.170902,"2024-03-31":17.278632,"2024-06-30":14.232441,"2024-09-30":13.081454,"2024-12-31":14.112801,"2025-03-31":9.81511,"2025-06-30":11.645953,"2025-09-30":12.018673,"2025-12-31":12.893981,"2026-03-31":10.598086,"2026-06-30":9.782425},"pcf_avg":{"2020-03-31":51.234246,"2020-06-30":30.368993,"2020-09-30":29.846406,"2020-12-31":38.089106,"2021-03-31":59.24561,"2021-06-30":62.317541,"2021-09-30":55.91902,"2021-12-31":60.517978,"2022-03-31":53.671036,"2022-06-30":44.6057,"2022-09-30":39.253123,"2022-12-31":39.701817,"2023-03-31":28.274132,"2023-06-30":23.967471,"2023-09-30":17.146965,"2023-12-31":13.288265,"2024-03-31":13.56602,"2024-06-30":14.344781,"2024-09-30":13.426628,"2024-12-31":12.958497,"2025-03-31":10.238135,"2025-06-30":9.579489,"2025-09-30":11.399673,"2025-12-31":12.455832,"2026-03-31":12.036631,"2026-06-30":11.076234},"pcf_high":{"2020-03-31":57.556004,"2020-06-30":35.726446,"2020-09-30":36.033787,"2020-12-31":54.263243,"2021-03-31":83.36661,"2021-06-30":77.866698,"2021-09-30":64.385384,"2021-12-31":67.958365,"2022-03-31":60.878278,"2022-06-30":54.936399,"2022-09-30":53.004332,"2022-12-31":55.055372,"2023-03-31":37.319735,"2023-06-30":29.315525,"2023-09-30":20.198459,"2023-12-31":16.149635,"2024-03-31":17.278632,"2024-06-30":17.605281,"2024-09-30":16.703028,"2024-12-31":15.56654,"2025-03-31":12.213696,"2025-06-30":11.645953,"2025-09-30":13.016905,"2025-12-31":14.054518,"2026-03-31":13.636321,"2026-06-30":12.602812},"pcf_low":{"2020-03-31":32.647218,"2020-06-30":20.264942,"2020-09-30":20.439273,"2020-12-31":25.750931,"2021-03-31":39.69597,"2021-06-30":44.304556,"2021-09-30":39.595901,"2021-12-31":50.400041,"2022-03-31":42.444373,"2022-06-30":28.148489,"2022-09-30":28.28957,"2022-12-31":30.306094,"2023-03-31":23.666705,"2023-06-30":20.95034,"2023-09-30":14.787148,"2023-12-31":11.572131,"2024-03-31":11.202304,"2024-06-30":11.371332,"2024-09-30":10.788562,"2024-12-31":10.849176,"2025-03-31":8.512395,"2025-06-30":7.67444,"2025-09-30":8.577869,"2025-12-31":9.261634,"2026-03-31":8.986051,"2026-06-30":9.39316},"pfcf":{"2020-03-31":null,"2020-06-30":64.323202,"2020-09-30":62.46526,"2020-12-31":125.67425,"2021-03-31":253.987976,"2021-06-30":230.829436,"2021-09-30":160.919239,"2021-12-31":190.153681,"2022-03-31":163.933537,"2022-06-30":147.932439,"2022-09-30":160.334278,"2022-12-31":1688.436297,"2023-03-31":131.159891,"2023-06-30":57.420967,"2023-09-30":29.791709,"2023-12-31":21.611363,"2024-03-31":27.815745,"2024-06-30":23.705831,"2024-09-30":21.353079,"2024-12-31":25.15038,"2025-03-31":16.284651,"2025-06-30":19.307393,"2025-09-30":21.588766,"2025-12-31":28.547566,"2026-03-31":23.539377,"2026-06-30":20.040228},"pfcf_avg":{"2020-03-31":null,"2020-06-30":75.967071,"2020-09-30":63.247141,"2020-12-31":88.214777,"2021-03-31":191.412321,"2021-06-30":204.218666,"2021-09-30":156.562006,"2021-12-31":215.546837,"2022-03-31":196.284631,"2022-06-30":226.17496,"2022-09-30":222.471431,"2022-12-31":2211.898041,"2023-03-31":135.959054,"2023-06-30":63.924487,"2023-09-30":34.546041,"2023-12-31":21.803937,"2024-03-31":21.839052,"2024-06-30":23.892947,"2024-09-30":21.916512,"2024-12-31":23.093298,"2025-03-31":16.986509,"2025-06-30":15.881479,"2025-09-30":20.476875,"2025-12-31":27.577495,"2026-03-31":26.734527,"2026-06-30":22.690719},"pfcf_high":{"2020-03-31":null,"2020-06-30":89.368569,"2020-09-30":76.358743,"2020-12-31":125.67425,"2021-03-31":269.343101,"2021-06-30":255.174273,"2021-09-30":180.26612,"2021-12-31":242.047257,"2022-03-31":222.642809,"2022-06-30":278.557177,"2022-09-30":300.407932,"2022-12-31":3067.287071,"2023-03-31":179.455759,"2023-06-30":78.188474,"2023-09-30":40.693894,"2023-12-31":26.498992,"2024-03-31":27.815745,"2024-06-30":29.323699,"2024-09-30":27.264634,"2024-12-31":27.741084,"2025-03-31":20.264244,"2025-06-30":19.307393,"2025-09-30":23.38186,"2025-12-31":31.117022,"2026-03-31":30.287592,"2026-06-30":25.818061},"pfcf_low":{"2020-03-31":null,"2020-06-30":50.692107,"2020-09-30":43.312605,"2020-12-31":59.639431,"2021-03-31":128.250813,"2021-06-30":145.188933,"2021-09-30":110.860555,"2021-12-31":179.509789,"2022-03-31":155.226703,"2022-06-30":142.728025,"2022-09-30":160.334278,"2022-12-31":1688.436297,"2023-03-31":113.803769,"2023-06-30":55.877392,"2023-09-30":29.791709,"2023-12-31":18.988032,"2024-03-31":18.03386,"2024-06-30":18.940312,"2024-09-30":17.610352,"2024-12-31":19.334284,"2025-03-31":14.123264,"2025-06-30":12.723169,"2025-09-30":15.408157,"2025-12-31":20.505468,"2026-03-31":19.958891,"2026-06-30":19.242783},"evs_avg":{"2019-12-31":3.76876,"2020-03-31":3.698899,"2020-06-30":3.996531,"2020-09-30":4.172788,"2020-12-31":4.555546,"2021-03-31":5.125804,"2021-06-30":5.203126,"2021-09-30":5.253052,"2021-12-31":4.984243,"2022-03-31":4.518559,"2022-06-30":3.885247,"2022-09-30":3.339163,"2022-12-31":2.983017,"2023-03-31":2.661258,"2023-06-30":2.528752,"2023-09-30":2.318398,"2023-12-31":2.45525,"2024-03-31":2.541459,"2024-06-30":2.626417,"2024-09-30":2.541811,"2024-12-31":2.582526,"2025-03-31":2.409071,"2025-06-30":2.37908,"2025-09-30":2.620275,"2025-12-31":2.519862,"2026-03-31":2.450701,"2026-06-30":2.385573},"evs_high":{"2019-12-31":4.258588,"2020-03-31":4.0834,"2020-06-30":4.585462,"2020-09-30":4.893843,"2020-12-31":6.169391,"2021-03-31":6.902179,"2021-06-30":6.328155,"2021-09-30":5.952031,"2021-12-31":5.52269,"2022-03-31":5.050373,"2022-06-30":4.663495,"2022-09-30":4.336899,"2022-12-31":3.935533,"2023-03-31":3.358857,"2023-06-30":2.990914,"2023-09-30":2.657056,"2023-12-31":2.874313,"2024-03-31":3.101454,"2024-06-30":3.106467,"2024-09-30":3.042841,"2024-12-31":3.005189,"2025-03-31":2.788847,"2025-06-30":2.797575,"2025-09-30":2.930294,"2025-12-31":2.780937,"2026-03-31":2.710432,"2026-06-30":2.647911},"evs_low":{"2019-12-31":3.21678,"2020-03-31":2.568401,"2020-06-30":2.885819,"2020-09-30":3.076515,"2020-12-31":3.32445,"2021-03-31":3.686083,"2021-06-30":3.899833,"2021-09-30":3.905423,"2021-12-31":4.252028,"2022-03-31":3.690156,"2022-06-30":2.645467,"2022-09-30":2.543688,"2022-12-31":2.400119,"2023-03-31":2.305932,"2023-06-30":2.268022,"2023-09-30":2.056503,"2023-12-31":2.203913,"2024-03-31":2.184927,"2024-06-30":2.18863,"2024-09-30":2.138396,"2024-12-31":2.240687,"2025-03-31":2.077319,"2025-06-30":1.993274,"2025-09-30":2.079343,"2025-12-31":1.99823,"2026-03-31":1.955396,"2026-06-30":2.096341},"eve_avg":{"2019-12-31":14.212543,"2020-03-31":15.212615,"2020-06-30":17.167092,"2020-09-30":20.261849,"2020-12-31":25.648537,"2021-03-31":27.728573,"2021-06-30":27.669511,"2021-09-30":27.502545,"2021-12-31":24.62366,"2022-03-31":21.608315,"2022-06-30":18.286724,"2022-09-30":15.981384,"2022-12-31":14.720649,"2023-03-31":13.848572,"2023-06-30":13.247549,"2023-09-30":11.304353,"2023-12-31":11.491299,"2024-03-31":11.629517,"2024-06-30":11.801311,"2024-09-30":11.27786,"2024-12-31":10.954183,"2025-03-31":10.077354,"2025-06-30":9.80283,"2025-09-30":10.815206,"2025-12-31":10.740131,"2026-03-31":10.498238,"2026-06-30":9.923008},"eve_high":{"2019-12-31":16.059756,"2020-03-31":16.793969,"2020-06-30":19.696845,"2020-09-30":23.763082,"2020-12-31":34.734777,"2021-03-31":37.338061,"2021-06-30":33.652256,"2021-09-30":31.162076,"2021-12-31":27.283747,"2022-03-31":24.151519,"2022-06-30":21.94971,"2022-09-30":20.756596,"2022-12-31":19.421138,"2023-03-31":17.478719,"2023-06-30":15.668708,"2023-09-30":12.955627,"2023-12-31":13.452637,"2024-03-31":14.192008,"2024-06-30":13.958325,"2024-09-30":13.500898,"2024-12-31":12.746974,"2025-03-31":11.665994,"2025-06-30":11.52721,"2025-09-30":12.094811,"2025-12-31":11.852882,"2026-03-31":11.610869,"2026-06-30":11.014229},"eve_low":{"2019-12-31":12.130948,"2020-03-31":10.563171,"2020-06-30":12.396028,"2020-09-30":14.938666,"2020-12-31":18.717248,"2021-03-31":19.940254,"2021-06-30":20.738774,"2021-09-30":20.446982,"2021-12-31":21.006296,"2022-03-31":17.646788,"2022-06-30":12.451443,"2022-09-30":12.174207,"2022-12-31":11.844149,"2023-03-31":11.999537,"2023-06-30":11.881641,"2023-09-30":10.027369,"2023-12-31":10.314967,"2024-03-31":9.998051,"2024-06-30":9.834198,"2024-09-30":9.487932,"2024-12-31":9.504219,"2025-03-31":8.689608,"2025-06-30":8.213144,"2025-09-30":8.582506,"2025-12-31":8.516837,"2026-03-31":8.376468,"2026-06-30":8.719923},"evb_avg":{"2019-12-31":18.632977,"2020-03-31":20.984935,"2020-06-30":25.495479,"2020-09-30":33.609099,"2020-12-31":50.830652,"2021-03-31":54.358485,"2021-06-30":48.765219,"2021-09-30":45.602661,"2021-12-31":37.535076,"2022-03-31":31.688636,"2022-06-30":26.019059,"2022-09-30":22.788734,"2022-12-31":21.149959,"2023-03-31":20.142611,"2023-06-30":19.334915,"2023-09-30":16.022776,"2023-12-31":15.94317,"2024-03-31":15.902483,"2024-06-30":15.845803,"2024-09-30":14.885099,"2024-12-31":14.23228,"2025-03-31":13.038041,"2025-06-30":12.687934,"2025-09-30":14.097172,"2025-12-31":14.112171,"2026-03-31":13.81171,"2026-06-30":12.93125},"evb_high":{"2019-12-31":21.054715,"2020-03-31":23.166322,"2020-06-30":29.252508,"2020-09-30":39.416727,"2020-12-31":68.837897,"2021-03-31":73.196715,"2021-06-30":59.309312,"2021-09-30":51.670622,"2021-12-31":41.58998,"2022-03-31":35.418248,"2022-06-30":31.230897,"2022-09-30":29.59797,"2022-12-31":27.903409,"2023-03-31":25.422623,"2023-06-30":22.868618,"2023-09-30":18.36329,"2023-12-31":18.664355,"2024-03-31":19.406496,"2024-06-30":18.742059,"2024-09-30":17.819178,"2024-12-31":16.561573,"2025-03-31":15.093416,"2025-06-30":14.919823,"2025-09-30":15.765085,"2025-12-31":15.574289,"2026-03-31":15.275512,"2026-06-30":14.353283},"evb_low":{"2019-12-31":15.903957,"2020-03-31":14.571291,"2020-06-30":18.409797,"2020-09-30":24.779332,"2020-12-31":37.09412,"2021-03-31":39.090436,"2021-06-30":36.55037,"2021-09-30":33.903655,"2021-12-31":32.020947,"2022-03-31":25.879048,"2022-06-30":17.716396,"2022-09-30":17.359871,"2022-12-31":17.017135,"2023-03-31":17.453207,"2023-06-30":17.34136,"2023-09-30":14.212781,"2023-12-31":14.311113,"2024-03-31":13.671577,"2024-06-30":13.20453,"2024-09-30":12.522659,"2024-12-31":12.348406,"2025-03-31":11.242581,"2025-06-30":10.630382,"2025-09-30":11.186941,"2025-12-31":11.190837,"2026-03-31":11.020264,"2026-06-30":11.363439},"earnings_yield":{"2019-12-31":4.295026,"2020-03-31":3.070539,"2020-06-30":-0.568286,"2020-09-30":-1.282258,"2020-12-31":-1.512308,"2021-03-31":-1.344664,"2021-06-30":0.342024,"2021-09-30":0.619318,"2021-12-31":1.084641,"2022-03-31":1.042116,"2022-06-30":1.759051,"2022-09-30":1.823386,"2022-12-31":2.094843,"2023-03-31":2.247079,"2023-06-30":1.377688,"2023-09-30":1.579272,"2023-12-31":1.794219,"2024-03-31":0.75188,"2024-06-30":2.618592,"2024-09-30":2.817341,"2024-12-31":2.757072,"2025-03-31":4.954407,"2025-06-30":5.144746,"2025-09-30":5.991266,"2025-12-31":5.976971,"2026-03-31":6.495123,"2026-06-30":5.038961},"fcf_yield":{"2020-03-31":-0.180331,"2020-06-30":1.554649,"2020-09-30":1.60089,"2020-12-31":0.795708,"2021-03-31":0.393719,"2021-06-30":0.43322,"2021-09-30":0.62143,"2021-12-31":0.52589,"2022-03-31":0.610003,"2022-06-30":0.675984,"2022-09-30":0.623697,"2022-12-31":0.059226,"2023-03-31":0.762428,"2023-06-30":1.741524,"2023-09-30":3.356639,"2023-12-31":4.627195,"2024-03-31":3.595086,"2024-06-30":4.218371,"2024-09-30":4.683165,"2024-12-31":3.976083,"2025-03-31":6.140752,"2025-06-30":5.179363,"2025-09-30":4.632039,"2025-12-31":3.502926,"2026-03-31":4.248201,"2026-06-30":4.989963},"peg":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":-1.47377,"2021-09-30":-0.957962,"2021-12-31":-0.571534,"2022-03-31":-0.607333,"2022-06-30":0.312413,"2022-09-30":0.948871,"2022-12-31":5.728352,"2023-03-31":0.806603,"2023-06-30":-2.547894,"2023-09-30":-2.475249,"2023-12-31":-5.071846,"2024-03-31":-2.25,"2024-06-30":0.34286,"2024-09-30":0.317713,"2024-12-31":0.405227,"2025-03-31":0.046774,"2025-06-30":0.133696,"2025-09-30":0.108994,"2025-12-31":0.137705,"2026-03-31":0.549542,"2026-06-30":-0.827539},"price":{"2019-03-31":111.03,"2019-06-30":139.64,"2019-09-30":129.96,"2019-12-31":145.75,"2020-03-31":96.4,"2020-06-30":109.1,"2020-09-30":124,"2020-12-31":181.18,"2021-03-31":185.92,"2021-06-30":178.35,"2021-09-30":176,"2021-12-31":154.89,"2022-03-31":139.14,"2022-06-30":97.78,"2022-09-30":94.33,"2022-12-31":86.88,"2023-03-31":100.13,"2023-06-30":89.28,"2023-09-30":81.05,"2023-12-31":90.29,"2024-03-31":122.36,"2024-06-30":99.29,"2024-09-30":96.19,"2024-12-31":111.35,"2025-03-31":98.7,"2025-06-30":124.01,"2025-09-30":114.5,"2025-12-31":113.77,"2026-03-31":96.38,"2026-06-30":96.25},"price_avg":{"2019-03-31":109.840577,"2019-06-30":117.770769,"2019-09-30":124.431154,"2019-12-31":131.198077,"2020-03-31":134.930962,"2020-06-30":128.849423,"2020-09-30":125.552115,"2020-12-31":127.176038,"2021-03-31":140.114423,"2021-06-30":157.789231,"2021-09-30":171.234423,"2021-12-31":175.574038,"2022-03-31":166.598269,"2022-06-30":149.496538,"2022-09-30":130.887358,"2022-12-31":113.815192,"2023-03-31":103.793774,"2023-06-30":99.391887,"2023-09-30":93.984423,"2023-12-31":91.094556,"2024-03-31":96.068841,"2024-06-30":100.073723,"2024-09-30":98.728117,"2024-12-31":102.24254,"2025-03-31":102.953904,"2025-06-30":102.0056,"2025-09-30":108.60288,"2025-12-31":109.904,"2026-03-31":109.462271,"2026-06-30":108.97988},"price_high":{"2019-03-31":118.9,"2019-06-30":141.65,"2019-09-30":144.88,"2019-12-31":151.58,"2020-03-31":151.58,"2020-06-30":151.58,"2020-09-30":151.58,"2020-12-31":181.18,"2021-03-31":197.16,"2021-06-30":197.16,"2021-09-30":197.16,"2021-12-31":197.16,"2022-03-31":188.97,"2022-06-30":184.12,"2022-09-30":176.74,"2022-12-31":157.83,"2023-03-31":137,"2023-06-30":121.57,"2023-09-30":110.71,"2023-12-31":110.71,"2024-03-31":122.36,"2024-06-30":122.82,"2024-09-30":122.82,"2024-12-31":122.82,"2025-03-31":122.82,"2025-06-30":124.01,"2025-09-30":124.01,"2025-12-31":124.01,"2026-03-31":124.01,"2026-06-30":124},"price_low":{"2019-03-31":99.23,"2019-06-30":104.22,"2019-09-30":104.22,"2019-12-31":108.23,"2020-03-31":85.98,"2020-06-30":85.98,"2020-09-30":85.98,"2020-12-31":85.98,"2021-03-31":93.88,"2021-06-30":112.18,"2021-09-30":121.25,"2021-12-31":146.22,"2022-03-31":131.75,"2022-06-30":94.34,"2022-09-30":94.33,"2022-12-31":86.88,"2023-03-31":86.88,"2023-06-30":86.88,"2023-09-30":81.05,"2023-12-31":79.33,"2024-03-31":79.33,"2024-06-30":79.33,"2024-09-30":79.33,"2024-12-31":85.6,"2025-03-31":85.6,"2025-06-30":81.72,"2025-09-30":81.72,"2025-12-31":81.72,"2026-03-31":81.72,"2026-06-30":92.42},"ev_avg":{"2019-03-31":258933967880.3196,"2019-06-30":269539793921.50616,"2019-09-30":270854498790.60345,"2019-12-31":283128077964.20966,"2020-03-31":289298308427.9352,"2020-06-30":278742072043.69324,"2020-09-30":272704226267.5437,"2020-12-31":276722070119.7485,"2021-03-31":299080387076.6365,"2021-06-30":330872007635.3615,"2021-09-30":354150267608.11774,"2021-12-31":363789960000.55383,"2022-03-31":346230038849.185,"2022-06-30":315116827076.8873,"2022-09-30":276222245283.0189,"2022-12-31":251811415850.08713,"2023-03-31":231478880195.04074,"2023-06-30":222042166251.51944,"2023-09-30":206100961538.46152,"2023-12-31":218357655555.55557,"2024-03-31":226705797101.44928,"2024-06-30":236451074468.0851,"2024-09-30":232222422594.14224,"2024-12-31":238888825396.82538,"2025-03-31":226549001806.6324,"2025-06-30":224906319395.4648,"2025-09-30":247419472000,"2025-12-31":241191117704.304,"2026-03-31":238362483943.1981,"2026-06-30":235840132203.03946},"shares_out":{"2019-03-31":1799698922,"2019-06-30":1801379029,"2019-09-30":1802398289,"2019-12-31":1805438643,"2020-03-31":1806266743,"2020-06-30":1807063365,"2020-09-30":1810485037,"2020-12-31":1815263899,"2021-03-31":1816932058,"2021-06-30":1817126595,"2021-09-30":1817655948,"2021-12-31":1820633408,"2022-03-31":1821483742,"2022-06-30":1823057777,"2022-09-30":1800000000,"2022-12-31":1826807227,"2023-03-31":1827304988,"2023-06-30":1829778789,"2023-09-30":1800000000,"2023-12-31":1900000000,"2024-03-31":1900000000,"2024-06-30":1900000000,"2024-09-30":1900000000,"2024-12-31":1900000000,"2025-03-31":1797746311,"2025-06-30":1797933833,"2025-09-30":1900000000,"2025-12-31":1771519851,"2026-03-31":1736511424,"2026-06-30":1726686902},"shares_dil":{"2021-09-30":1827500000,"2021-12-31":1828750000,"2022-03-31":1828500000,"2022-06-30":1827250000,"2022-09-30":1826750000,"2022-12-31":1826500000,"2023-03-31":1827250000,"2023-06-30":1828250000,"2023-09-30":1830000000,"2023-12-31":1832000000,"2024-03-31":1832750000,"2024-06-30":1832750000,"2024-09-30":1829250000,"2024-12-31":1825000000,"2025-03-31":1820000000,"2025-06-30":1814000000,"2025-09-30":1810750000,"2025-12-31":1804500000,"2026-03-31":1794000000,"2026-06-30":1778500000},"rev_ps":{"2021-09-30":36.890834,"2021-12-31":39.911415,"2022-03-31":41.905387,"2022-06-30":44.38692,"2022-09-30":45.283701,"2022-12-31":46.216808,"2023-03-31":47.602134,"2023-06-30":48.027896,"2023-09-30":48.578142,"2023-12-31":48.545306,"2024-03-31":48.671668,"2024-06-30":49.121811,"2024-09-30":49.944513,"2024-12-31":50.686027,"2025-03-31":51.67033,"2025-06-30":52.114112,"2025-09-30":52.1469,"2025-12-31":53.042948,"2026-03-31":54.215719,"2026-06-30":55.58673},"ebitda_ps":{"2021-09-30":7.046238,"2021-12-31":8.078742,"2022-03-31":8.76292,"2022-06-30":9.430565,"2022-09-30":9.461612,"2022-12-31":9.365453,"2023-03-31":9.147626,"2023-06-30":9.167783,"2023-09-30":9.962842,"2023-12-31":10.372271,"2024-03-31":10.636475,"2024-06-30":10.932206,"2024-09-30":11.256526,"2024-12-31":11.949589,"2025-03-31":12.352198,"2025-06-30":12.64774,"2025-09-30":12.633991,"2025-12-31":12.444999,"2026-03-31":12.656076,"2026-06-30":13.363509},"ebit_ps":{"2021-09-30":4.249521,"2021-12-31":5.299795,"2022-03-31":5.97539,"2022-06-30":6.627993,"2022-09-30":6.635281,"2022-12-31":6.518478,"2023-03-31":6.289232,"2023-06-30":6.281417,"2023-09-30":7.028962,"2023-12-31":7.475983,"2024-03-31":7.778475,"2024-06-30":8.141863,"2024-09-30":8.528632,"2024-12-31":9.19726,"2025-03-31":9.547253,"2025-06-30":9.771775,"2025-09-30":9.692669,"2025-12-31":9.471322,"2026-03-31":9.619844,"2026-06-30":10.254709},"eps_basic":{"2019-12-31":6.29,"2020-03-31":2.98,"2020-06-30":-0.61,"2020-09-30":-1.58,"2020-12-31":-2.74,"2021-03-31":-2.49,"2021-06-30":0.62},"eps":{"2019-12-31":6.26,"2020-03-31":2.96,"2020-06-30":-0.62,"2020-09-30":-1.59,"2020-12-31":-2.74,"2021-03-31":-2.5,"2021-06-30":0.61,"2021-09-30":1.09,"2021-12-31":1.68,"2022-03-31":1.45,"2022-06-30":1.72,"2022-09-30":1.72,"2022-12-31":1.82,"2023-03-31":2.25,"2023-06-30":1.23,"2023-09-30":1.28,"2023-12-31":1.62,"2024-03-31":0.92,"2024-06-30":2.6,"2024-09-30":2.71,"2024-12-31":3.07,"2025-03-31":4.89,"2025-06-30":6.38,"2025-09-30":6.86,"2025-12-31":6.8,"2026-03-31":6.26,"2026-06-30":4.85},"eps_cont":{"2019-12-31":5.92,"2020-03-31":2.65,"2020-06-30":-0.75,"2020-09-30":-1.57,"2020-12-31":-2.72,"2021-03-31":-2.48,"2021-06-30":0.63},"cfo_ps":{"2021-09-30":3.045691,"2021-12-31":2.888312,"2022-03-31":3.092152,"2022-06-30":3.343823,"2022-09-30":3.285617,"2022-12-31":2.867232,"2023-03-31":3.67109,"2023-06-30":4.150417,"2023-09-30":5.391257,"2023-12-31":7.109716,"2024-03-31":7.341427,"2024-06-30":7.232301,"2024-09-30":7.637556,"2024-12-31":8.214247,"2025-03-31":9.932967,"2025-06-30":10.554024,"2025-09-30":9.99641,"2025-12-31":8.662233,"2026-03-31":8.802676,"2026-06-30":9.552432},"fcf_ps":{"2021-09-30":1.087825,"2021-12-31":0.810936,"2022-03-31":0.845502,"2022-06-30":0.659461,"2022-09-30":0.579718,"2022-12-31":0.051465,"2023-03-31":0.763442,"2023-06-30":1.556133,"2023-09-30":2.675956,"2023-12-31":4.332969,"2024-03-31":4.56036,"2024-06-30":4.342109,"2024-09-30":4.678967,"2024-12-31":4.609315,"2025-03-31":5.986813,"2025-06-30":6.366042,"2025-09-30":5.565097,"2025-12-31":3.912441,"2026-03-31":3.963211,"2026-06-30":4.662918},"cash_ps":{"2019-03-31":5.616495,"2019-06-30":3.734916,"2019-09-30":3.005995,"2019-12-31":3.784676,"2020-03-31":7.938473,"2020-06-30":12.791472,"2020-09-30":9.894586,"2020-12-31":9.40249,"2021-03-31":8.745511,"2021-06-30":8.843633,"2021-09-30":8.779989,"2021-12-31":7.933503,"2022-03-31":7.286368,"2022-06-30":7.108387,"2022-09-30":6.452778,"2022-12-31":4.636505,"2023-03-31":5.690895,"2023-06-30":6.261959,"2023-09-30":7.878889,"2023-12-31":3.785263,"2024-03-31":3.492105,"2024-06-30":3.133684,"2024-09-30":3.158947,"2024-12-31":2.887368,"2025-03-31":3.255187,"2025-06-30":2.985093,"2025-09-30":2.997368,"2025-12-31":3.205157,"2026-03-31":3.272078,"2026-06-30":3.002861},"bvps":{"2019-03-31":49.973914,"2019-06-30":50.223744,"2019-09-30":49.310411,"2019-12-31":49.714788,"2020-03-31":50.051854,"2020-06-30":47.516873,"2020-09-30":46.166082,"2020-12-31":46.313376,"2021-03-31":47.079361,"2021-06-30":47.735254,"2021-09-30":48.718241,"2021-12-31":49.358646,"2022-03-31":49.759434,"2022-06-30":50.738929,"2022-09-30":52.782222,"2022-12-31":52.632264,"2023-03-31":53.553731,"2023-06-30":53.345246,"2023-09-30":55.153889,"2023-12-31":53.011053,"2024-03-31":52.237895,"2024-06-30":52.958947,"2024-09-30":52.997895,"2024-12-31":53.648947,"2025-03-31":58.038779,"2025-06-30":60.705794,"2025-09-30":57.825789,"2025-12-31":61.233296,"2026-03-31":62.601373,"2026-06-30":63.72435},"tbvps":{"2019-03-31":-6.725569,"2019-06-30":-6.907486,"2019-09-30":-8.117518,"2019-12-31":-7.325644,"2020-03-31":-6.615856,"2020-06-30":-6.062875,"2020-09-30":-7.334499,"2020-12-31":-6.814987,"2021-03-31":-5.748151,"2021-06-30":-4.785027,"2021-09-30":-3.649205,"2021-12-31":-2.615573,"2022-03-31":-1.788652,"2022-06-30":-0.427304,"2022-09-30":1.263333,"2022-12-31":2.154031,"2023-03-31":3.334966,"2023-06-30":3.41626,"2023-09-30":5.082778,"2023-12-31":5.797895,"2024-03-31":7.296842,"2024-06-30":8.211053,"2024-09-30":8.753158,"2024-12-31":9.604737,"2025-03-31":11.692417,"2025-06-30":14.567833,"2025-09-30":14.37,"2025-12-31":13.719293,"2026-03-31":13.800082,"2026-06-30":14.805232},"buyback_ps":{"2024-03-31":0.546174,"2024-06-30":1.37662,"2024-09-30":1.635643,"2024-12-31":2.074521,"2025-03-31":2.074725,"2025-06-30":1.634509,"2025-09-30":1.932901,"2025-12-31":2.626766,"2026-03-31":4.021739,"2026-06-30":4.638178},"fcf_margin":{"2020-03-31":-0.401473,"2020-06-30":4.394517,"2020-09-30":5.499365,"2020-12-31":4.308244,"2021-03-31":2.279427,"2021-06-30":2.20786,"2021-09-30":2.948767,"2021-12-31":2.031841,"2022-03-31":2.017645,"2022-06-30":1.48571,"2022-09-30":1.280191,"2022-12-31":0.111355,"2023-03-31":1.603799,"2023-06-30":3.240061,"2023-09-30":5.50856,"2023-12-31":8.92562,"2024-03-31":9.36964,"2024-06-30":8.839472,"2024-09-30":9.36833,"2024-12-31":9.093857,"2025-03-31":11.586559,"2025-06-30":12.215582,"2025-09-30":10.671962,"2025-12-31":7.375987,"2026-03-31":7.310077,"2026-06-30":8.388546}},"masked":{"ptb":{"annual":{"2019-09-30":"negative tangible book value","2020-09-30":"negative tangible book value","2021-09-30":"negative tangible book value"},"ttm":{"2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value"}},"ptb_avg":{"annual":{"2019-09-30":"negative tangible book value","2020-09-30":"negative tangible book value","2021-09-30":"negative tangible book value"},"ttm":{"2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value"}},"ptb_high":{"annual":{"2019-09-30":"negative tangible book value","2020-09-30":"negative tangible book value","2021-09-30":"negative tangible book value"},"ttm":{"2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value"}},"ptb_low":{"annual":{"2019-09-30":"negative tangible book value","2020-09-30":"negative tangible book value","2021-09-30":"negative tangible book value"},"ttm":{"2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value"}},"pe":{"annual":{"2020-09-30":"a loss per share"},"ttm":{"2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"pe_avg":{"annual":{"2020-09-30":"a loss per share"},"ttm":{"2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"pe_high":{"annual":{"2020-09-30":"a loss per share"},"ttm":{"2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"pe_low":{"annual":{"2020-09-30":"a loss per share"},"ttm":{"2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"peg":{"annual":{"2020-09-30":"a loss per share"},"ttm":{"2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"payout":{"annual":{"2020-09-30":"a loss"}},"tax_rate_pct":{"annual":{"2020-09-30":"a loss"},"ttm":{"2020-06-30":"a loss","2020-09-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss"}},"ev_fcf":{"ttm":{"2020-03-31":"negative free cash flow"}},"pfcf":{"ttm":{"2020-03-31":"negative free cash flow"}},"pfcf_avg":{"ttm":{"2020-03-31":"negative free cash flow"}},"pfcf_high":{"ttm":{"2020-03-31":"negative free cash flow"}},"pfcf_low":{"ttm":{"2020-03-31":"negative free cash flow"}}}}