{"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":"ELV","kind":"insurer","as_of":"2026-07-15","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":{"2009-12-31":20.502862,"2010-12-31":11.862544,"2011-12-31":11.23845,"2012-12-31":11.278188,"2013-12-31":10.252451,"2014-12-31":10.485041,"2015-12-31":10.825577,"2016-12-31":10.259947,"2017-12-31":14.893621,"2018-12-31":13.625488,"2019-12-31":15.951816,"2020-12-31":14.083509,"2021-12-31":17.782526,"2022-12-31":16.289193,"2023-12-31":15.835901,"2024-12-31":14.834845,"2025-12-31":13.291548},"roa":{"2009-12-31":9.44189,"2010-12-31":5.644804,"2011-12-31":5.172867,"2012-12-31":4.779578,"2013-12-31":4.200965,"2014-12-31":4.238652,"2015-12-31":4.149307,"2016-12-31":3.895556,"2017-12-31":5.666881,"2018-12-31":5.277565,"2019-12-31":6.45131,"2020-12-31":5.573299,"2021-12-31":6.690751,"2022-12-31":5.887171,"2023-12-31":5.656117,"2024-12-31":5.296324,"2025-12-31":4.750339},"pretax_margin":{"2007-12-31":8.595848,"2008-12-31":5.097704,"2009-12-31":11.399841,"2010-12-31":7.417225,"2011-12-31":6.519279,"2012-12-31":6.273944,"2013-12-31":5.406943,"2014-12-31":5.912898,"2015-12-31":5.850436,"2016-12-31":5.367946,"2017-12-31":4.402266,"2018-12-31":5.502416,"2019-12-31":5.743045,"2020-12-31":5.118695,"2021-12-31":5.766776,"2022-12-31":4.853284,"2023-12-31":4.502743,"2024-12-31":4.465259,"2025-12-31":3.369743},"net_margin":{"2007-12-31":5.469209,"2008-12-31":4.066376,"2009-12-31":7.308187,"2010-12-31":4.918524,"2011-12-31":4.359528,"2012-12-31":4.318083,"2013-12-31":3.505459,"2014-12-31":3.478486,"2015-12-31":3.2341,"2016-12-31":2.910338,"2017-12-31":4.267881,"2018-12-31":4.07144,"2019-12-31":4.612668,"2020-12-31":3.751631,"2021-12-31":4.441752,"2022-12-31":3.763849,"2023-12-31":3.494222,"2024-12-31":3.378321,"2025-12-31":2.84344},"common_margin":{"2007-12-31":5.469209,"2008-12-31":4.066376,"2009-12-31":7.308187,"2010-12-31":4.918524,"2011-12-31":4.359528,"2012-12-31":4.318083,"2013-12-31":3.505459,"2014-12-31":3.478486,"2015-12-31":3.2341,"2016-12-31":2.910338,"2017-12-31":4.267881,"2018-12-31":4.07144,"2019-12-31":4.612668,"2020-12-31":3.751631,"2021-12-31":4.441752,"2022-12-31":3.763849,"2023-12-31":3.494222,"2024-12-31":3.378321,"2025-12-31":2.84344},"tax_rate_pct":{"2007-12-31":36.373837,"2008-12-31":20.231232,"2009-12-31":35.892206,"2010-12-31":33.687813,"2011-12-31":33.128679,"2012-12-31":31.290983,"2013-12-31":31.40201,"2014-12-31":41.390994,"2015-12-31":44.720363,"2016-12-31":45.783027,"2017-12-31":3.052626,"2018-12-31":26.006314,"2019-12-31":19.68254,"2020-12-31":26.707278,"2021-12-31":23.089431,"2022-12-31":22.526316,"2023-12-31":22.346079,"2024-12-31":24.455972,"2025-12-31":15.633383},"payout":{"2010-12-31":0,"2011-12-31":13.518721,"2012-12-31":13.824139,"2013-12-31":17.994136,"2014-12-31":18.706464,"2015-12-31":25.648438,"2016-12-31":27.69455,"2017-12-31":18.343395,"2018-12-31":20.693333,"2019-12-31":17.01685,"2020-12-31":20.866142,"2021-12-31":17.927899,"2022-12-31":20.851714,"2023-12-31":23.300484,"2024-12-31":25.217391,"2025-12-31":27.004592},"sgr":{"2010-12-31":11.862544,"2011-12-31":9.719156,"2012-12-31":9.719075,"2013-12-31":8.407611,"2014-12-31":8.52366,"2015-12-31":8.048986,"2016-12-31":7.418501,"2017-12-31":12.161625,"2018-12-31":10.80592,"2019-12-31":13.237319,"2020-12-31":11.144824,"2021-12-31":14.594493,"2022-12-31":12.892617,"2023-12-31":12.14606,"2024-12-31":11.093884,"2025-12-31":9.70222},"total_debt":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"int_exp":{"2007-12-31":447900000,"2008-12-31":469800000,"2009-12-31":447400000,"2010-12-31":418900000,"2011-12-31":430300000,"2012-12-31":511800000,"2013-12-31":602700000,"2014-12-31":600700000,"2015-12-31":653000000,"2016-12-31":723000000,"2017-12-31":739000000,"2018-12-31":753000000,"2019-12-31":746000000,"2020-12-31":784000000,"2021-12-31":798000000,"2022-12-31":851000000,"2023-12-31":1030000000},"equity_assets":{"2008-12-31":44.277444,"2009-12-31":47.69901,"2010-12-31":47.466756,"2011-12-31":44.644884,"2012-12-31":40.374079,"2013-12-31":41.570135,"2014-12-31":39.32029,"2015-12-31":37.337851,"2016-12-31":38.566694,"2017-12-31":37.571449,"2018-12-31":39.877884,"2019-12-31":40.964198,"2020-12-31":38.329389,"2021-12-31":36.999795,"2022-12-31":35.327716,"2023-12-31":36.084386,"2024-12-31":35.345499,"2025-12-31":36.118656},"debt_equity":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2008-12-31":-0.1019,"2009-12-31":-0.193703,"2010-12-31":-0.07512,"2011-12-31":-0.094537,"2012-12-31":-0.103992,"2013-12-31":-0.063884,"2014-12-31":-0.088725,"2015-12-31":-0.091715,"2016-12-31":-0.16236,"2017-12-31":-0.13617,"2018-12-31":-0.137837,"2019-12-31":-0.155604,"2020-12-31":-0.172927,"2021-12-31":-0.13533,"2022-12-31":-0.203459,"2023-12-31":-0.166031,"2024-12-31":-0.200605,"2025-12-31":-0.216285},"net_debt_capital":{"2008-12-31":-10.190046,"2009-12-31":-19.370317,"2010-12-31":-7.511989,"2011-12-31":-9.453715,"2012-12-31":-10.39924,"2013-12-31":-6.3884,"2014-12-31":-8.872514,"2015-12-31":-9.171545,"2016-12-31":-16.235996,"2017-12-31":-13.617,"2018-12-31":-13.78368,"2019-12-31":-15.560388,"2020-12-31":-17.29269,"2021-12-31":-13.533001,"2022-12-31":-20.345939,"2023-12-31":-16.603063,"2024-12-31":-20.060511,"2025-12-31":-21.628458},"cfo_liab":{"2008-12-31":0.094003,"2009-12-31":0.11147,"2010-12-31":0.053756,"2011-12-31":0.116862,"2012-12-31":0.078077,"2013-12-31":0.087686,"2014-12-31":0.090028,"2015-12-31":0.108909,"2016-12-31":0.081785,"2017-12-31":0.095029,"2018-12-31":0.088938,"2019-12-31":0.132553,"2020-12-31":0.20009,"2021-12-31":0.136373,"2022-12-31":0.126533,"2023-12-31":0.115947,"2024-12-31":0.076965,"2025-12-31":0.055378},"cfo_capex":{"2007-12-31":13.492547,"2008-12-31":7.336227,"2009-12-31":8.03092,"2010-12-31":3.138458,"2011-12-31":6.495476,"2012-12-31":5.036888,"2013-12-31":4.721268,"2014-12-31":4.714945,"2015-12-31":6.599655,"2016-12-31":5.603153,"2017-12-31":5.290518,"2018-12-31":3.168046,"2019-12-31":5.627669,"2020-12-31":10.468168,"2021-12-31":7.694572,"2022-12-31":7.290799,"2023-12-31":6.219907,"2024-12-31":4.624204,"2025-12-31":3.844086},"cash_assets":{"2008-12-31":4.511892,"2009-12-31":9.239449,"2010-12-31":3.565698,"2011-12-31":4.2206,"2012-12-31":4.198598,"2013-12-31":2.655666,"2014-12-31":3.488698,"2015-12-31":3.424458,"2016-12-31":6.261687,"2017-12-31":5.116104,"2018-12-31":5.49664,"2019-12-31":6.374188,"2020-12-31":6.628182,"2021-12-31":5.007182,"2022-12-31":7.187755,"2023-12-31":5.991113,"2024-12-31":7.090488,"2025-12-31":7.811908},"liab_equity":{"2008-12-31":1.258486,"2009-12-31":1.09648,"2010-12-31":1.106738,"2011-12-31":1.239898,"2012-12-31":1.476837,"2013-12-31":1.405573,"2014-12-31":1.543216,"2015-12-31":1.678247,"2016-12-31":1.592911,"2017-12-31":1.661596,"2018-12-31":1.507656,"2019-12-31":1.441156,"2020-12-31":1.608964,"2021-12-31":1.700832,"2022-12-31":1.828242,"2023-12-31":1.768763,"2024-12-31":1.826528,"2025-12-31":1.765371},"asset_turnover":{"2009-12-31":1.291961,"2010-12-31":1.147662,"2011-12-31":1.186566,"2012-12-31":1.106875,"2013-12-31":1.198406,"2014-12-31":1.218534,"2015-12-31":1.282987,"2016-12-31":1.338524,"2017-12-31":1.327797,"2018-12-31":1.29624,"2019-12-31":1.398607,"2020-12-31":1.485567,"2021-12-31":1.506332,"2022-12-31":1.564136,"2023-12-31":1.618706,"2024-12-31":1.567738,"2025-12-31":1.670631},"mcap":{"2014-12-31":33878371007.52,"2015-12-31":36427052934.72,"2016-12-31":37918962979.15,"2017-12-31":57621666274.13,"2018-12-31":66686046089.159996,"2019-12-31":77500408573.62001,"2020-12-31":78795945158.7,"2021-12-31":112070411600.84001,"2022-12-31":122065349628.99,"2023-12-31":109907002257.28,"2024-12-31":83917259485.5,"2025-12-31":77374762443.90001},"ev_cash":{"2008-12-31":2183900000,"2009-12-31":4816100000,"2010-12-31":1788800000,"2011-12-31":2201600000,"2012-12-31":2475300000,"2013-12-31":1582100000,"2014-12-31":2151700000,"2015-12-31":2113500000,"2016-12-31":4075300000,"2017-12-31":3608900000,"2018-12-31":3934000000,"2019-12-31":4937000000,"2020-12-31":5741000000,"2021-12-31":4880000000,"2022-12-31":7387000000,"2023-12-31":6526000000,"2024-12-31":8288000000,"2025-12-31":9491000000},"ev_pref":{"2007-12-31":0,"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2007-12-31":0,"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":68000000,"2022-12-31":87000000,"2023-12-31":99000000,"2024-12-31":111000000,"2025-12-31":144000000},"ev_debt":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2014-12-31":31726671007.52,"2015-12-31":34313552934.72,"2016-12-31":33843662979.15,"2017-12-31":54012766274.13,"2018-12-31":62752046089.159996,"2019-12-31":72563408573.62001,"2020-12-31":73054945158.7,"2021-12-31":107258411600.84001,"2022-12-31":114765349628.99,"2023-12-31":103480002257.28,"2024-12-31":75740259485.5,"2025-12-31":68027762443.90001},"capital":{"2008-12-31":21431700000,"2009-12-31":24863300000,"2010-12-31":23812600000,"2011-12-31":23288200000,"2012-12-31":23802700000,"2013-12-31":24765200000,"2014-12-31":24251300000,"2015-12-31":23044100000,"2016-12-31":25100400000,"2017-12-31":26502900000,"2018-12-31":28541000000,"2019-12-31":31728000000,"2020-12-31":33199000000,"2021-12-31":36060000000,"2022-12-31":36307000000,"2023-12-31":39306000000,"2024-12-31":41315000000,"2025-12-31":43882000000},"debt_capital_ev":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2014-12-31":0.429469,"2015-12-31":0.43349,"2016-12-31":0.398804,"2017-12-31":0.599875,"2018-12-31":0.68131,"2019-12-31":0.696299,"2020-12-31":0.599465,"2021-12-31":0.773653,"2022-12-31":0.73288,"2023-12-31":0.603945,"2024-12-31":0.427884,"2025-12-31":0.341633},"ev_cfo":{"2014-12-31":9.416398,"2015-12-31":8.146811,"2016-12-31":10.349744,"2017-12-31":12.906893,"2018-12-31":16.39719,"2019-12-31":11.972184,"2020-12-31":6.835231,"2021-12-31":12.823818,"2022-12-31":13.664168,"2023-12-31":12.837117,"2024-12-31":13.040678,"2025-12-31":15.857287},"ev_fcf":{"2014-12-31":11.951132,"2015-12-31":9.601688,"2016-12-31":12.598147,"2017-12-31":15.915129,"2018-12-31":23.960308,"2019-12-31":14.559271,"2020-12-31":7.557148,"2021-12-31":14.739372,"2022-12-31":15.836256,"2023-12-31":15.296379,"2024-12-31":16.638897,"2025-12-31":21.432817},"mcap_dil":{"2014-12-31":36126324000,"2015-12-31":38053176000,"2016-12-31":38544737000,"2017-12-31":60257678000,"2018-12-31":68448935999.99999,"2019-12-31":79761126000,"2020-12-31":81653187000,"2021-12-31":114401672000,"2022-12-31":124549116000,"2023-12-31":111948344000,"2024-12-31":85916810000,"2025-12-31":78733530000},"ev_dil":{"2014-12-31":33974624000,"2015-12-31":35939676000,"2016-12-31":34469437000,"2017-12-31":56648778000,"2018-12-31":64514935999.99999,"2019-12-31":74824126000,"2020-12-31":75912187000,"2021-12-31":109589672000,"2022-12-31":117249116000,"2023-12-31":105521344000,"2024-12-31":77739810000,"2025-12-31":69386530000},"ev_per_share":{"2014-12-31":118.334561,"2015-12-31":131.349682,"2016-12-31":128.318473,"2017-12-31":210.917409,"2018-12-31":243.796132,"2019-12-31":286.90016,"2020-12-31":297.695678,"2021-12-31":443.636848,"2022-12-31":482.292326,"2023-12-31":443.984722,"2024-12-31":332.953935,"2025-12-31":308.202977},"sales_base":{"2007-12-31":61167900000,"2008-12-31":61251100000,"2009-12-31":64939500000,"2010-12-31":58698500000,"2011-12-31":60710700000,"2012-12-31":61497200000,"2013-12-31":71023500000,"2014-12-31":73874100000,"2015-12-31":79156500000,"2016-12-31":84863000000,"2017-12-31":90040000000,"2018-12-31":92105000000,"2019-12-31":104213000000,"2020-12-31":121867000000,"2021-12-31":138639000000,"2022-12-31":156595000000,"2023-12-31":171340000000,"2024-12-31":177011000000,"2025-12-31":199125000000},"cfo_base":{"2007-12-31":4344600000,"2008-12-31":2535400000,"2009-12-31":3038900000,"2010-12-31":1416700000,"2011-12-31":3374400000,"2012-12-31":2744600000,"2013-12-31":3052300000,"2014-12-31":3369300000,"2015-12-31":4211900000,"2016-12-31":3270000000,"2017-12-31":4184800000,"2018-12-31":3827000000,"2019-12-31":6061000000,"2020-12-31":10688000000,"2021-12-31":8364000000,"2022-12-31":8399000000,"2023-12-31":8061000000,"2024-12-31":5808000000,"2025-12-31":4290000000},"fcf_base":{"2007-12-31":4022600000,"2008-12-31":2189800000,"2009-12-31":2660500000,"2010-12-31":965300000,"2011-12-31":2854900000,"2012-12-31":2199700000,"2013-12-31":2405800000,"2014-12-31":2654700000,"2015-12-31":3573700000,"2016-12-31":2686400000,"2017-12-31":3393800000,"2018-12-31":2619000000,"2019-12-31":4984000000,"2020-12-31":9667000000,"2021-12-31":7277000000,"2022-12-31":7247000000,"2023-12-31":6765000000,"2024-12-31":4552000000,"2025-12-31":3174000000},"pe":{"2014-12-31":14.055617,"2015-12-31":14.865672,"2016-12-31":15.610206,"2017-12-31":15.680139,"2018-12-31":18.257928,"2019-12-31":16.590146,"2020-12-31":17.858176,"2021-12-31":18.578758,"2022-12-31":21.127265,"2023-12-31":18.697859,"2024-12-31":14.365265,"2025-12-31":13.905196},"pe_avg":{"2014-12-31":14.039766,"2015-12-31":15.681619,"2016-12-31":14.492337,"2017-12-31":12.968762,"2018-12-31":17.666477,"2019-12-31":15.079932,"2020-12-31":15.539425,"2021-12-31":15.147842,"2022-12-31":19.969752,"2023-12-31":18.392709,"2024-12-31":19.255521,"2025-12-31":14.368367},"pe_high":{"2014-12-31":14.232481,"2015-12-31":17.894456,"2016-12-31":16.017372,"2017-12-31":16.190941,"2018-12-31":20.44186,"2019-12-31":17.151597,"2020-12-31":18.518354,"2021-12-31":18.578758,"2022-12-31":22.390857,"2023-12-31":19.628866,"2024-12-31":21.896028,"2025-12-31":17.956763},"pe_low":{"2014-12-31":13.642937,"2015-12-31":13.375267,"2016-12-31":12.952226,"2017-12-31":10.059233,"2018-12-31":15.195913,"2019-12-31":12.861397,"2020-12-31":10.655729,"2021-12-31":11.650501,"2022-12-31":17.915568,"2023-12-31":17.02617,"2024-12-31":14.250779,"2025-12-31":10.894883},"pb":{"2014-12-31":1.396971,"2015-12-31":1.580754,"2016-12-31":1.510692,"2017-12-31":2.174165,"2018-12-31":2.3365,"2019-12-31":2.44265,"2020-12-31":2.373443,"2021-12-31":3.107887,"2022-12-31":3.362033,"2023-12-31":2.796189,"2024-12-31":2.031157,"2025-12-31":1.763246},"pb_avg":{"2014-12-31":1.395396,"2015-12-31":1.667518,"2016-12-31":1.402509,"2017-12-31":1.798212,"2018-12-31":2.260811,"2019-12-31":2.220294,"2020-12-31":2.065269,"2021-12-31":2.533958,"2022-12-31":3.177836,"2023-12-31":2.750555,"2024-12-31":2.722608,"2025-12-31":1.821978},"pb_high":{"2014-12-31":1.41455,"2015-12-31":1.902822,"2016-12-31":1.550095,"2017-12-31":2.244991,"2018-12-31":2.615982,"2019-12-31":2.525316,"2020-12-31":2.461184,"2021-12-31":3.107887,"2022-12-31":3.563112,"2023-12-31":2.935417,"2024-12-31":3.095959,"2025-12-31":2.277004},"pb_low":{"2014-12-31":1.355955,"2015-12-31":1.42227,"2016-12-31":1.253463,"2017-12-31":1.394785,"2018-12-31":1.944648,"2019-12-31":1.893648,"2020-12-31":1.416201,"2021-12-31":1.948916,"2022-12-31":2.850948,"2023-12-31":2.546195,"2024-12-31":2.01497,"2025-12-31":1.381524},"ptb":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":30.344718,"2020-12-31":37.468352,"2021-12-31":92.087438,"2022-12-31":75.864108,"2023-12-31":29.576696,"2024-12-31":88.895402,"2025-12-31":17.836506},"ptb_avg":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":27.582414,"2020-12-31":32.603367,"2021-12-31":75.081767,"2022-12-31":71.707691,"2023-12-31":29.094002,"2024-12-31":119.157379,"2025-12-31":18.430625},"ptb_high":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":31.371657,"2020-12-31":38.853476,"2021-12-31":92.087438,"2022-12-31":80.401431,"2023-12-31":31.049384,"2024-12-31":135.497413,"2025-12-31":23.033541},"ptb_low":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":23.524534,"2020-12-31":22.356852,"2021-12-31":57.746853,"2022-12-31":64.331498,"2023-12-31":26.93238,"2024-12-31":88.186938,"2025-12-31":13.97511},"ps":{"2014-12-31":0.458596,"2015-12-31":0.46019,"2016-12-31":0.446826,"2017-12-31":0.639956,"2018-12-31":0.724022,"2019-12-31":0.743673,"2020-12-31":0.646573,"2021-12-31":0.808361,"2022-12-31":0.779497,"2023-12-31":0.641456,"2024-12-31":0.474079,"2025-12-31":0.388574},"ps_avg":{"2014-12-31":0.458079,"2015-12-31":0.485449,"2016-12-31":0.414828,"2017-12-31":0.529296,"2018-12-31":0.700568,"2019-12-31":0.675976,"2020-12-31":0.562621,"2021-12-31":0.659082,"2022-12-31":0.73679,"2023-12-31":0.630987,"2024-12-31":0.635467,"2025-12-31":0.401517},"ps_high":{"2014-12-31":0.464367,"2015-12-31":0.553951,"2016-12-31":0.45848,"2017-12-31":0.660804,"2018-12-31":0.810626,"2019-12-31":0.768841,"2020-12-31":0.670476,"2021-12-31":0.808361,"2022-12-31":0.826118,"2023-12-31":0.673395,"2024-12-31":0.722608,"2025-12-31":0.501793},"ps_low":{"2014-12-31":0.445131,"2015-12-31":0.414052,"2016-12-31":0.370744,"2017-12-31":0.410549,"2018-12-31":0.602597,"2019-12-31":0.576527,"2020-12-31":0.385801,"2021-12-31":0.506913,"2022-12-31":0.661001,"2023-12-31":0.584106,"2024-12-31":0.470301,"2025-12-31":0.304452},"pcf":{"2014-12-31":10.055018,"2015-12-31":8.648603,"2016-12-31":11.596013,"2017-12-31":13.769276,"2018-12-31":17.425149,"2019-12-31":12.786736,"2020-12-31":7.372375,"2021-12-31":13.399141,"2022-12-31":14.533319,"2023-12-31":13.634413,"2024-12-31":14.448564,"2025-12-31":18.036075},"pcf_avg":{"2014-12-31":10.043678,"2015-12-31":9.123308,"2016-12-31":10.765606,"2017-12-31":11.388321,"2018-12-31":16.860675,"2019-12-31":11.62275,"2020-12-31":6.415127,"2021-12-31":10.924738,"2022-12-31":13.737073,"2023-12-31":13.411898,"2024-12-31":19.367177,"2025-12-31":18.636841},"pcf_high":{"2014-12-31":10.181541,"2015-12-31":10.410701,"2016-12-31":11.898476,"2017-12-31":14.217828,"2018-12-31":19.509468,"2019-12-31":13.219471,"2020-12-31":7.644916,"2021-12-31":13.399141,"2022-12-31":15.402536,"2023-12-31":14.3133,"2024-12-31":22.022995,"2025-12-31":23.291259},"pcf_low":{"2014-12-31":9.759797,"2015-12-31":7.78151,"2016-12-31":9.621537,"2017-12-31":8.833363,"2018-12-31":14.502798,"2019-12-31":9.912829,"2020-12-31":4.398995,"2021-12-31":8.40243,"2022-12-31":12.324012,"2023-12-31":12.415423,"2024-12-31":14.333414,"2025-12-31":14.131475},"pfcf":{"2014-12-31":12.761657,"2015-12-31":10.193092,"2016-12-31":14.115159,"2017-12-31":16.97851,"2018-12-31":25.462408,"2019-12-31":15.549841,"2020-12-31":8.151024,"2021-12-31":15.400634,"2022-12-31":16.84357,"2023-12-31":16.246416,"2024-12-31":18.43525,"2025-12-31":24.377682},"pfcf_avg":{"2014-12-31":12.747265,"2015-12-31":10.752571,"2016-12-31":13.104352,"2017-12-31":14.042621,"2018-12-31":24.637573,"2019-12-31":14.134327,"2020-12-31":7.092674,"2021-12-31":12.556618,"2022-12-31":15.92075,"2023-12-31":15.981273,"2024-12-31":24.711021,"2025-12-31":25.189682},"pfcf_high":{"2014-12-31":12.922238,"2015-12-31":12.269869,"2016-12-31":14.483329,"2017-12-31":17.531607,"2018-12-31":28.508108,"2019-12-31":16.076086,"2020-12-31":8.452349,"2021-12-31":15.400634,"2022-12-31":17.850959,"2023-12-31":17.05536,"2024-12-31":28.099639,"2025-12-31":31.480624},"pfcf_low":{"2014-12-31":12.386968,"2015-12-31":9.171151,"2016-12-31":11.711743,"2017-12-31":10.892173,"2018-12-31":21.192138,"2019-12-31":12.054908,"2020-12-31":4.863604,"2021-12-31":9.65754,"2022-12-31":14.283066,"2023-12-31":14.793899,"2024-12-31":18.288328,"2025-12-31":19.100197},"evs_avg":{"2014-12-31":0.428952,"2015-12-31":0.458749,"2016-12-31":0.366806,"2017-12-31":0.489215,"2018-12-31":0.657856,"2019-12-31":0.628602,"2020-12-31":0.515512,"2021-12-31":0.624373,"2022-12-31":0.690173,"2023-12-31":0.593477,"2024-12-31":0.589272,"2025-12-31":0.354577},"evs_high":{"2014-12-31":0.43524,"2015-12-31":0.527251,"2016-12-31":0.410458,"2017-12-31":0.620723,"2018-12-31":0.767914,"2019-12-31":0.721467,"2020-12-31":0.623367,"2021-12-31":0.773653,"2022-12-31":0.779501,"2023-12-31":0.635885,"2024-12-31":0.676413,"2025-12-31":0.454852},"evs_low":{"2014-12-31":0.416005,"2015-12-31":0.387352,"2016-12-31":0.322722,"2017-12-31":0.370468,"2018-12-31":0.559885,"2019-12-31":0.529153,"2020-12-31":0.338693,"2021-12-31":0.472204,"2022-12-31":0.614383,"2023-12-31":0.546596,"2024-12-31":0.424106,"2025-12-31":0.257512},"earnings_yield":{"2014-12-31":7.114593,"2015-12-31":6.726908,"2016-12-31":6.406065,"2017-12-31":6.377494,"2018-12-31":5.477073,"2019-12-31":6.027674,"2020-12-31":5.599676,"2021-12-31":5.382491,"2022-12-31":4.73322,"2023-12-31":5.348206,"2024-12-31":6.961236,"2025-12-31":7.191556},"fcf_yield":{"2014-12-31":7.835973,"2015-12-31":9.810566,"2016-12-31":7.084582,"2017-12-31":5.889798,"2018-12-31":3.927358,"2019-12-31":6.430934,"2020-12-31":12.268398,"2021-12-31":6.493239,"2022-12-31":5.936984,"2023-12-31":6.155204,"2024-12-31":5.424391,"2025-12-31":4.102113},"div_yield":{"2014-12-31":1.384932,"2015-12-31":1.792886,"2016-12-31":1.808444,"2017-12-31":1.199947,"2018-12-31":1.157943,"2019-12-31":1.044318,"2020-12-31":1.183469,"2021-12-31":0.975105,"2022-12-31":0.998109,"2023-12-31":1.255408},"shareholder_yield":{"2014-12-31":10.270565,"2015-12-31":5.9637,"2016-12-31":1.803847,"2017-12-31":4.69025,"2018-12-31":3.690427,"2019-12-31":3.250305,"2020-12-31":4.637294,"2021-12-31":2.680458,"2022-12-31":2.904182,"2023-12-31":3.704041,"2024-12-31":5.252793,"2025-12-31":5.342827},"peg":{"2014-12-31":1.458937,"2015-12-31":3.426728,"2016-12-31":-8.613161,"2017-12-31":0.280961,"2018-12-31":-16.375079,"2019-12-31":0.550033,"2020-12-31":-6.731439,"2021-12-31":0.479263,"2022-12-31":-7.867541,"2023-12-31":4.829617,"2024-12-31":7.875913,"2025-12-31":-7.597563},"price":{"2014-12-31":126.36,"2015-12-31":139.44,"2016-12-31":143.77,"2017-12-31":225.01,"2018-12-31":259.08,"2019-12-31":306.42,"2020-12-31":321.09,"2021-12-31":463.54,"2022-12-31":512.97,"2023-12-31":471.56,"2024-12-31":368.9,"2025-12-31":350.55},"price_avg":{"2014-12-31":126.2175,"2015-12-31":147.093585,"2016-12-31":133.474423,"2017-12-31":186.101731,"2018-12-31":250.687308,"2019-12-31":278.526346,"2020-12-31":279.398868,"2021-12-31":377.938654,"2022-12-31":484.865577,"2023-12-31":463.864111,"2024-12-31":494.481786,"2025-12-31":362.22652},"price_high":{"2014-12-31":127.95,"2015-12-31":167.85,"2016-12-31":147.52,"2017-12-31":232.34,"2018-12-31":290.07,"2019-12-31":316.79,"2020-12-31":332.96,"2021-12-31":463.54,"2022-12-31":543.65,"2023-12-31":495.04,"2024-12-31":562.29,"2025-12-31":452.69},"price_low":{"2014-12-31":122.65,"2015-12-31":125.46,"2016-12-31":119.29,"2017-12-31":144.35,"2018-12-31":215.63,"2019-12-31":237.55,"2020-12-31":191.59,"2021-12-31":290.68,"2022-12-31":434.99,"2023-12-31":429.4,"2024-12-31":365.96,"2025-12-31":274.66},"ev_avg":{"2014-12-31":31688465342.21,"2015-12-31":36312961587.17887,"2016-12-31":31128231385.666344,"2017-12-31":44048945533.18789,"2018-12-31":60591804210.03808,"2019-12-31":65508485364.66481,"2020-12-31":62823881729.06038,"2021-12-31":86562510282.62039,"2022-12-31":108077675439.45518,"2023-12-31":101686313060.81955,"2024-12-31":104307565797.34106,"2025-12-31":70605049453.37495},"shares_out":{"2008-12-31":503230575,"2009-12-31":449789672,"2010-12-31":377736929,"2011-12-31":339372680,"2012-12-31":304715144,"2013-12-31":293273830,"2014-12-31":268109932,"2015-12-31":261238188,"2016-12-31":263747395,"2017-12-31":256084913,"2018-12-31":257395577,"2019-12-31":252922161,"2020-12-31":245401430,"2021-12-31":241770746,"2022-12-31":237958067,"2023-12-31":233071088,"2024-12-31":227479695,"2025-12-31":220723898},"shares_dil":{"2008-12-31":523000000,"2009-12-31":480500000,"2010-12-31":415800000,"2011-12-31":365100000,"2012-12-31":324800000,"2013-12-31":303800000,"2014-12-31":285900000,"2015-12-31":272900000,"2016-12-31":268100000,"2017-12-31":267800000,"2018-12-31":264200000,"2019-12-31":260300000,"2020-12-31":254300000,"2021-12-31":246800000,"2022-12-31":242800000,"2023-12-31":237400000,"2024-12-31":232900000,"2025-12-31":224600000},"rev_ps":{"2008-12-31":117.114914,"2009-12-31":135.149844,"2010-12-31":141.170034,"2011-12-31":166.285127,"2012-12-31":189.33867,"2013-12-31":233.783739,"2014-12-31":258.391396,"2015-12-31":290.056797,"2016-12-31":316.534875,"2017-12-31":336.22106,"2018-12-31":348.618471,"2019-12-31":400.35728,"2020-12-31":479.225324,"2021-12-31":561.746353,"2022-12-31":644.954695,"2023-12-31":721.735468,"2024-12-31":760.030056,"2025-12-31":886.576135},"eps_basic":{"2007-12-31":5.64,"2008-12-31":4.79,"2009-12-31":9.96,"2010-12-31":7.03,"2011-12-31":7.35,"2012-12-31":8.26,"2013-12-31":8.34,"2014-12-31":9.31,"2015-12-31":9.73,"2016-12-31":9.39,"2017-12-31":14.7,"2018-12-31":14.53,"2019-12-31":18.81,"2020-12-31":18.23,"2021-12-31":25.26,"2022-12-31":24.56,"2023-12-31":25.38,"2024-12-31":25.81,"2025-12-31":25.28},"eps":{"2007-12-31":5.56,"2008-12-31":4.76,"2009-12-31":9.88,"2010-12-31":6.94,"2011-12-31":7.25,"2012-12-31":8.18,"2013-12-31":8.2,"2014-12-31":8.99,"2015-12-31":9.38,"2016-12-31":9.21,"2017-12-31":14.35,"2018-12-31":14.19,"2019-12-31":18.47,"2020-12-31":17.98,"2021-12-31":24.95,"2022-12-31":24.28,"2023-12-31":25.22,"2024-12-31":25.68,"2025-12-31":25.21},"dps":{"2010-12-31":0,"2011-12-31":1,"2012-12-31":1.15,"2013-12-31":1.5,"2014-12-31":1.75,"2015-12-31":2.5,"2016-12-31":2.6,"2017-12-31":2.7,"2018-12-31":3,"2019-12-31":3.2,"2020-12-31":3.8,"2021-12-31":4.52,"2022-12-31":5.12,"2023-12-31":5.92},"cfo_ps":{"2008-12-31":4.847801,"2009-12-31":6.324454,"2010-12-31":3.407167,"2011-12-31":9.242399,"2012-12-31":8.450123,"2013-12-31":10.04707,"2014-12-31":11.78489,"2015-12-31":15.433859,"2016-12-31":12.196941,"2017-12-31":15.626587,"2018-12-31":14.485238,"2019-12-31":23.284672,"2020-12-31":42.029099,"2021-12-31":33.889789,"2022-12-31":34.592257,"2023-12-31":33.95535,"2024-12-31":24.937742,"2025-12-31":19.100623},"fcf_ps":{"2008-12-31":4.186998,"2009-12-31":5.536941,"2010-12-31":2.321549,"2011-12-31":7.819502,"2012-12-31":6.772475,"2013-12-31":7.919026,"2014-12-31":9.285414,"2015-12-31":13.095273,"2016-12-31":10.020142,"2017-12-31":12.67289,"2018-12-31":9.912945,"2019-12-31":19.147138,"2020-12-31":38.014157,"2021-12-31":29.485413,"2022-12-31":29.847611,"2023-12-31":28.496209,"2024-12-31":19.544869,"2025-12-31":14.13179},"cash_ps":{"2008-12-31":4.33976,"2009-12-31":10.707449,"2010-12-31":4.735571,"2011-12-31":6.487264,"2012-12-31":8.123325,"2013-12-31":5.394617,"2014-12-31":8.025439,"2015-12-31":8.090318,"2016-12-31":15.451527,"2017-12-31":14.092591,"2018-12-31":15.283868,"2019-12-31":19.51984,"2020-12-31":23.394322,"2021-12-31":20.184411,"2022-12-31":31.043285,"2023-12-31":28.000041,"2024-12-31":36.434021,"2025-12-31":42.999422},"bvps":{"2008-12-31":42.588231,"2009-12-31":55.277614,"2010-12-31":63.040169,"2011-12-31":68.621316,"2012-12-31":78.114595,"2013-12-31":84.443948,"2014-12-31":90.452822,"2015-12-31":88.21107,"2016-12-31":95.168333,"2017-12-31":103.492626,"2018-12-31":110.883801,"2019-12-31":125.44571,"2020-12-31":135.28446,"2021-12-31":149.149558,"2022-12-31":152.577303,"2023-12-31":168.643826,"2024-12-31":181.620606,"2025-12-31":198.809465},"tbvps":{"2008-12-31":-1.702599,"2009-12-31":7.424359,"2010-12-31":6.753113,"2011-12-31":4.413437,"2012-12-31":-5.751601,"2013-12-31":-2.022001,"2014-12-31":-2.942077,"2015-12-31":-10.243908,"2016-12-31":-1.614044,"2017-12-31":-4.280221,"2018-12-31":-3.768519,"2019-12-31":10.097968,"2020-12-31":8.569632,"2021-12-31":5.033694,"2022-12-31":6.761696,"2023-12-31":15.943633,"2024-12-31":4.149821,"2025-12-31":19.653513},"buyback_ps":{"2008-12-31":6.264245,"2009-12-31":5.490947,"2010-12-31":10.486532,"2011-12-31":8.325938,"2012-12-31":7.687192,"2013-12-31":5.332785,"2014-12-31":10.488982,"2015-12-31":5.554416,"2016-12-31":0,"2017-12-31":7.459671,"2018-12-31":6.377744,"2019-12-31":6.534768,"2020-12-31":10.617381,"2021-12-31":7.698541,"2022-12-31":9.538715,"2023-12-31":11.272115,"2024-12-31":12.451696,"2025-12-31":11.598397},"fcf_margin":{"2007-12-31":6.576325,"2008-12-31":3.575119,"2009-12-31":4.09689,"2010-12-31":1.644505,"2011-12-31":4.702466,"2012-12-31":3.576911,"2013-12-31":3.38733,"2014-12-31":3.593546,"2015-12-31":4.514727,"2016-12-31":3.165573,"2017-12-31":3.769214,"2018-12-31":2.843494,"2019-12-31":4.782513,"2020-12-31":7.932418,"2021-12-31":5.248884,"2022-12-31":4.627862,"2023-12-31":3.94829,"2024-12-31":2.571592,"2025-12-31":1.593974}},"ttm":{"roe":{"2010-06-30":22.027913,"2010-09-30":21.512584,"2010-12-31":11.862544,"2011-03-31":12.111602,"2011-06-30":12.157559,"2011-09-30":11.89772,"2011-12-31":11.23845,"2012-03-31":10.847358,"2012-06-30":10.532545,"2012-09-30":10.630572,"2012-12-31":11.278188,"2013-03-31":11.220071,"2013-06-30":11.792936,"2013-09-30":11.540249,"2013-12-31":10.252451,"2014-03-31":9.475313,"2014-06-30":9.145481,"2014-09-30":9.006539,"2014-12-31":10.485041,"2015-03-31":11.23222,"2015-06-30":12.065473,"2015-09-30":12.143042,"2015-12-31":10.825577,"2016-03-31":10.01558,"2016-06-30":9.807553,"2016-09-30":9.513488,"2016-12-31":10.259947,"2017-03-31":11.187574,"2017-06-30":11.25583,"2017-09-30":11.759136,"2017-12-31":14.893621,"2018-03-31":15.612295,"2018-06-30":15.749673,"2018-09-30":16.556721,"2018-12-31":13.625125,"2019-03-31":13.991833,"2019-06-30":13.689976,"2019-09-30":14.222355,"2019-12-31":15.951816,"2020-03-31":15.493346,"2020-06-30":18.133889,"2020-09-30":15.187041,"2020-12-31":14.083509,"2021-03-31":14.383792,"2021-06-30":12.189044,"2021-09-30":15.843119,"2021-12-31":17.62659,"2022-03-31":17.838117,"2022-06-30":17.157389,"2022-09-30":17.192728,"2022-12-31":16.289193,"2023-03-31":16.620529,"2023-06-30":17.050137,"2023-09-30":16.115247,"2023-12-31":15.835901,"2024-03-31":16.017649,"2024-06-30":16.645107,"2024-09-30":15.615952,"2024-12-31":14.834845,"2025-03-31":14.238789,"2025-06-30":12.477739,"2025-09-30":12.613989,"2025-12-31":13.291548,"2026-03-31":12.135872,"2026-06-30":11.202528},"roa":{"2010-06-30":10.192926,"2010-09-30":10.106645,"2010-12-31":5.644804,"2011-03-31":5.753049,"2011-06-30":5.772329,"2011-09-30":5.522565,"2011-12-31":5.172867,"2012-03-31":4.983054,"2012-06-30":4.778574,"2012-09-30":4.663009,"2012-12-31":4.779578,"2013-03-31":4.797279,"2013-06-30":4.977253,"2013-09-30":4.834022,"2013-12-31":4.200965,"2014-03-31":3.807783,"2014-06-30":3.668923,"2014-09-30":3.615385,"2014-12-31":4.238652,"2015-03-31":4.297521,"2015-06-30":4.522334,"2015-09-30":4.639781,"2015-12-31":4.149307,"2016-03-31":3.705893,"2016-06-30":3.614689,"2016-09-30":3.601674,"2016-12-31":3.895556,"2017-03-31":4.181708,"2017-06-30":4.3105,"2017-09-30":4.491756,"2017-12-31":5.666881,"2018-03-31":5.82858,"2018-06-30":6.091652,"2018-09-30":6.383809,"2018-12-31":5.277424,"2019-03-31":5.396169,"2019-06-30":5.424103,"2019-09-30":5.644515,"2019-12-31":6.45131,"2020-03-31":6.090924,"2020-06-30":7.222253,"2020-09-30":6.028604,"2020-12-31":5.573299,"2021-03-31":5.29419,"2021-06-30":4.597089,"2021-09-30":5.977231,"2021-12-31":6.632079,"2022-03-31":6.349627,"2022-06-30":6.165281,"2022-09-30":6.132699,"2022-12-31":5.887171,"2023-03-31":5.816939,"2023-06-30":6.008236,"2023-09-30":5.616757,"2023-12-31":5.656117,"2024-03-31":5.652367,"2024-06-30":6.023695,"2024-09-30":5.654352,"2024-12-31":5.296324,"2025-03-31":5.109429,"2025-06-30":4.563139,"2025-09-30":4.624669,"2025-12-31":4.750339,"2026-03-31":4.270518,"2026-06-30":3.99636},"pretax_margin":{"2010-03-31":12.076628,"2010-06-30":12.382495,"2010-09-30":12.580834,"2010-12-31":7.417225,"2011-03-31":7.596732,"2011-06-30":7.304361,"2011-09-30":7.051237,"2011-12-31":6.519279,"2012-03-31":6.272252,"2012-06-30":6.308114,"2012-09-30":6.27109,"2012-12-31":6.262061,"2013-03-31":6.007084,"2013-06-30":6.04078,"2013-09-30":5.61624,"2013-12-31":5.406943,"2014-03-31":5.17173,"2014-06-30":5.192676,"2014-09-30":5.427694,"2014-12-31":5.912898,"2015-03-31":6.403814,"2015-06-30":6.65907,"2015-09-30":6.5986,"2015-12-31":5.850436,"2016-03-31":5.440614,"2016-06-30":5.21078,"2016-09-30":5.125125,"2016-12-31":5.367946,"2017-03-31":5.463121,"2017-06-30":5.128595,"2017-09-30":5.050099,"2017-12-31":4.404322,"2018-03-31":4.698053,"2018-06-30":4.999503,"2018-09-30":5.088936,"2018-12-31":5.502416,"2019-03-31":5.553197,"2019-06-30":5.35574,"2019-09-30":5.419299,"2019-12-31":5.743045,"2020-03-31":5.614283,"2020-06-30":6.926863,"2020-09-30":5.725841,"2020-12-31":5.118695,"2021-03-31":5.074981,"2021-06-30":4.278816,"2021-09-30":5.330067,"2021-12-31":5.716285,"2022-03-31":5.580226,"2022-06-30":5.246429,"2022-09-30":5.190966,"2022-12-31":4.853284,"2023-03-31":4.92494,"2023-06-30":4.967655,"2023-09-30":4.601416,"2023-12-31":4.502743,"2024-03-31":4.678448,"2024-06-30":4.989561,"2024-09-30":4.763627,"2024-12-31":4.465259,"2025-03-31":4.234011,"2025-06-30":3.735433,"2025-09-30":3.644903,"2025-12-31":3.369743,"2026-03-31":3.102063,"2026-06-30":2.914779},"net_margin":{"2010-03-31":7.762436,"2010-06-30":7.926747,"2010-09-30":8.047938,"2010-12-31":4.918524,"2011-03-31":5.018635,"2011-06-30":4.926735,"2011-09-30":4.765809,"2011-12-31":4.359528,"2012-03-31":4.207958,"2012-06-30":4.092742,"2012-09-30":4.10874,"2012-12-31":4.309904,"2013-03-31":4.208879,"2013-06-30":4.300331,"2013-09-30":4.092322,"2013-12-31":3.505459,"2014-03-31":3.233207,"2014-06-30":3.102372,"2014-09-30":3.037717,"2014-12-31":3.478486,"2015-03-31":3.641985,"2015-06-30":3.735757,"2015-09-30":3.701979,"2015-12-31":3.2341,"2016-03-31":2.982579,"2016-06-30":2.834145,"2016-09-30":2.738656,"2016-12-31":2.910338,"2017-03-31":3.18793,"2017-06-30":3.238336,"2017-09-30":3.346113,"2017-12-31":4.267829,"2018-03-31":4.60333,"2018-06-30":4.794732,"2018-09-30":4.984576,"2018-12-31":4.071332,"2019-03-31":4.232443,"2019-06-30":4.210592,"2019-09-30":4.289322,"2019-12-31":4.612668,"2020-03-31":4.377656,"2020-06-30":5.236974,"2020-09-30":4.218817,"2020-12-31":3.751631,"2021-03-31":3.782366,"2021-06-30":3.274312,"2021-09-30":4.12154,"2021-12-31":4.402802,"2022-03-31":4.314543,"2022-06-30":4.071615,"2022-09-30":4.02357,"2022-12-31":3.763849,"2023-03-31":3.79282,"2023-06-30":3.807811,"2023-09-30":3.555882,"2023-12-31":3.494222,"2024-03-31":3.635623,"2024-06-30":3.891044,"2024-09-30":3.683933,"2024-12-31":3.378321,"2025-03-31":3.227601,"2025-06-30":2.832756,"2025-09-30":2.840057,"2025-12-31":2.84344,"2026-03-31":2.616072,"2026-06-30":2.467767},"common_margin":{"2010-03-31":7.762436,"2010-06-30":7.926747,"2010-09-30":8.047938,"2010-12-31":4.918524,"2011-03-31":5.018635,"2011-06-30":4.926735,"2011-09-30":4.765809,"2011-12-31":4.359528,"2012-03-31":4.207958,"2012-06-30":4.092742,"2012-09-30":4.10874,"2012-12-31":4.309904,"2013-03-31":4.208879,"2013-06-30":4.300331,"2013-09-30":4.092322,"2013-12-31":3.505459,"2014-03-31":3.233207,"2014-06-30":3.102372,"2014-09-30":3.037717,"2014-12-31":3.478486,"2015-03-31":3.641985,"2015-06-30":3.735757,"2015-09-30":3.701979,"2015-12-31":3.2341,"2016-03-31":2.982579,"2016-06-30":2.834145,"2016-09-30":2.738656,"2016-12-31":2.910338,"2017-03-31":3.18793,"2017-06-30":3.238336,"2017-09-30":3.346113,"2017-12-31":4.267829,"2018-03-31":4.60333,"2018-06-30":4.794732,"2018-09-30":4.984576,"2018-12-31":4.071332,"2019-03-31":4.232443,"2019-06-30":4.210592,"2019-09-30":4.289322,"2019-12-31":4.612668,"2020-03-31":4.377656,"2020-06-30":5.236974,"2020-09-30":4.218817,"2020-12-31":3.751631,"2021-03-31":3.782366,"2021-06-30":3.274312,"2021-09-30":4.12154,"2021-12-31":4.402802,"2022-03-31":4.314543,"2022-06-30":4.071615,"2022-09-30":4.02357,"2022-12-31":3.763849,"2023-03-31":3.79282,"2023-06-30":3.807811,"2023-09-30":3.555882,"2023-12-31":3.494222,"2024-03-31":3.635623,"2024-06-30":3.891044,"2024-09-30":3.683933,"2024-12-31":3.378321,"2025-03-31":3.227601,"2025-06-30":2.832756,"2025-09-30":2.840057,"2025-12-31":2.84344,"2026-03-31":2.616072,"2026-06-30":2.467767},"tax_rate_pct":{"2010-03-31":35.723482,"2010-06-30":35.984246,"2010-09-30":36.030171,"2010-12-31":33.687813,"2011-03-31":33.936926,"2011-06-30":32.55077,"2011-09-30":32.41174,"2011-12-31":33.128679,"2012-03-31":32.911524,"2012-06-30":35.116824,"2012-09-30":34.636828,"2012-12-31":31.290983,"2013-03-31":30.388932,"2013-06-30":29.270249,"2013-09-30":27.51331,"2013-12-31":31.40201,"2014-03-31":33.472531,"2014-06-30":36.282524,"2014-09-30":40.20856,"2014-12-31":41.390994,"2015-03-31":43.127873,"2015-06-30":43.899714,"2015-09-30":43.897508,"2015-12-31":44.720363,"2016-03-31":45.179359,"2016-06-30":45.609962,"2016-09-30":46.564117,"2016-12-31":45.769856,"2017-03-31":41.633742,"2017-06-30":36.84397,"2017-09-30":33.726074,"2017-12-31":3.038556,"2018-03-31":1.971305,"2018-06-30":4.040627,"2018-09-30":1.99914,"2018-12-31":26.006314,"2019-03-31":23.772215,"2019-06-30":21.381706,"2019-09-30":20.850985,"2019-12-31":19.68254,"2020-03-31":22.026432,"2020-06-30":24.396166,"2020-09-30":26.319703,"2020-12-31":26.707278,"2021-03-31":25.438735,"2021-06-30":23.295352,"2021-09-30":22.631726,"2021-12-31":23.091483,"2022-03-31":22.942272,"2022-06-30":22.801636,"2022-09-30":22.866122,"2022-12-31":22.526316,"2023-03-31":22.747378,"2023-06-30":23.044218,"2023-09-30":22.193582,"2023-12-31":22.346079,"2024-03-31":22.389546,"2024-06-30":22.132867,"2024-09-30":23.014821,"2024-12-31":24.455972,"2025-03-31":23.911363,"2025-06-30":24.320883,"2025-09-30":22.15181,"2025-12-31":15.633383,"2026-03-31":15.76323,"2026-06-30":15.609007},"payout":{"2011-12-31":13.518721,"2012-03-31":14.00295,"2012-06-30":14.42071,"2012-09-30":14.473997,"2012-12-31":13.824139,"2013-03-31":14.332017,"2013-06-30":14.218326,"2013-09-30":15.133478,"2013-12-31":17.994136,"2014-03-31":19.865539,"2014-06-30":20.827185,"2014-09-30":21.418234,"2014-12-31":18.706464,"2015-03-31":19.1631,"2015-06-30":19.822496,"2015-09-30":21.176104,"2015-12-31":25.648438,"2016-03-31":27.554425,"2016-06-30":28.788859,"2016-09-30":29.610481,"2016-12-31":27.69455,"2017-03-31":24.687579,"2017-06-30":24.0794,"2017-09-30":23.368562,"2017-12-31":18.351202,"2018-03-31":17.489265,"2018-06-30":17.244158,"2018-09-30":16.744941,"2018-12-31":20.693885,"2019-03-31":19.807442,"2019-06-30":19.636721,"2019-09-30":18.827089,"2019-12-31":17.01685,"2020-03-31":17.827997,"2020-06-30":15.010142,"2020-09-30":18.607467,"2020-12-31":20.866142,"2021-03-31":21.022486,"2021-06-30":24.273221,"2021-09-30":19.300471,"2021-12-31":18.086501,"2022-03-31":18.240206,"2022-06-30":19.219368,"2022-09-30":19.41291,"2022-12-31":20.851714,"2023-03-31":20.85658,"2023-06-30":20.792393,"2023-09-30":22.581721,"2023-12-31":23.300484,"2024-03-31":22.789878,"2024-06-30":21.685847,"2024-09-30":23.200374,"2024-12-31":25.351171,"2025-03-31":25.739395,"2025-06-30":28.544776,"2025-09-30":27.561901,"2025-12-31":27.004592,"2026-03-31":28.971963,"2026-06-30":30.364699},"sgr":{"2011-12-31":9.719156,"2012-03-31":9.328408,"2012-06-30":9.013677,"2012-09-30":9.091904,"2012-12-31":9.719075,"2013-03-31":9.612008,"2013-06-30":10.116177,"2013-09-30":9.793808,"2013-12-31":8.407611,"2014-03-31":7.592991,"2014-06-30":7.240735,"2014-09-30":7.077498,"2014-12-31":8.52366,"2015-03-31":9.079779,"2015-06-30":9.673795,"2015-09-30":9.571619,"2015-12-31":8.048986,"2016-03-31":7.255845,"2016-06-30":6.984071,"2016-09-30":6.696498,"2016-12-31":7.418501,"2017-03-31":8.425633,"2017-06-30":8.545494,"2017-09-30":9.011195,"2017-12-31":12.160463,"2018-03-31":12.881819,"2018-06-30":13.033775,"2018-09-30":13.784308,"2018-12-31":10.805557,"2019-03-31":11.220409,"2019-06-30":11.001714,"2019-09-30":11.544699,"2019-12-31":13.237319,"2020-03-31":12.731193,"2020-06-30":15.411967,"2020-09-30":12.361117,"2020-12-31":11.144824,"2021-03-31":11.359961,"2021-06-30":9.23037,"2021-09-30":12.785323,"2021-12-31":14.438557,"2022-03-31":14.584407,"2022-06-30":13.859847,"2022-09-30":13.855119,"2022-12-31":12.892617,"2023-03-31":13.154055,"2023-06-30":13.505006,"2023-09-30":12.476147,"2023-12-31":12.14606,"2024-03-31":12.367246,"2024-06-30":13.035474,"2024-09-30":11.992993,"2024-12-31":11.074038,"2025-03-31":10.573811,"2025-06-30":8.915996,"2025-09-30":9.137334,"2025-12-31":9.70222,"2026-03-31":8.619872,"2026-06-30":7.800914},"total_debt":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"int_exp":{"2010-03-31":430700000,"2010-06-30":413900000,"2010-09-30":409600000,"2010-12-31":418900000,"2011-03-31":425400000,"2011-06-30":428800000,"2011-09-30":430700000,"2011-12-31":430300000,"2012-03-31":433500000,"2012-06-30":447500000,"2012-09-30":472900000,"2012-12-31":511800000,"2013-03-31":556200000,"2013-06-30":590500000,"2013-09-30":608400000,"2013-12-31":602700000,"2014-03-31":595400000,"2014-06-30":589100000,"2014-09-30":592900000,"2014-12-31":600700000,"2015-03-31":608900000,"2015-06-30":617400000,"2015-09-30":626900000,"2015-12-31":653000000,"2016-03-31":685700000,"2016-06-30":717300000,"2016-09-30":725400000,"2016-12-31":723000000,"2017-03-31":770900000,"2017-06-30":775100000,"2017-09-30":752200000,"2017-12-31":738900000,"2018-03-31":687900000,"2018-06-30":690000000,"2018-09-30":728000000,"2018-12-31":753000000,"2019-03-31":756000000,"2019-06-30":748000000,"2019-09-30":745000000,"2019-12-31":746000000,"2020-03-31":753000000,"2020-06-30":770000000,"2020-09-30":783000000,"2020-12-31":784000000,"2021-03-31":782000000,"2021-06-30":786000000,"2021-09-30":789000000,"2021-12-31":798000000,"2022-03-31":807000000,"2022-06-30":810000000,"2022-09-30":822000000,"2022-12-31":851000000,"2023-03-31":901000000,"2023-06-30":954000000,"2023-09-30":1000000000,"2023-12-31":1030000000,"2024-03-31":1044000000},"equity_assets":{"2009-06-30":45.097205,"2009-09-30":46.199101,"2009-12-31":47.69901,"2010-03-31":47.906934,"2010-06-30":47.429226,"2010-09-30":47.737712,"2010-12-31":47.466756,"2011-03-31":47.091598,"2011-06-30":47.528756,"2011-09-30":45.134434,"2011-12-31":44.644884,"2012-03-31":44.818988,"2012-06-30":43.355276,"2012-09-30":42.668212,"2012-12-31":40.374079,"2013-03-31":40.933468,"2013-06-30":41.15342,"2013-09-30":41.166046,"2013-12-31":41.570135,"2014-03-31":39.466811,"2014-06-30":39.12599,"2014-09-30":39.147123,"2014-12-31":39.32029,"2015-03-31":37.12553,"2015-06-30":35.887389,"2015-09-30":37.27581,"2015-12-31":37.337851,"2016-03-31":36.873754,"2016-06-30":37.827999,"2016-09-30":38.42273,"2016-12-31":38.566694,"2017-03-31":37.845337,"2017-06-30":38.734803,"2017-09-30":37.986148,"2017-12-31":37.571449,"2018-03-31":36.851641,"2018-06-30":38.625796,"2018-09-30":39.081201,"2018-12-31":39.877884,"2019-03-31":40.253345,"2019-06-30":40.596696,"2019-09-30":40.267835,"2019-12-31":40.964198,"2020-03-31":38.462845,"2020-06-30":39.16409,"2020-09-30":39.181509,"2020-12-31":38.329389,"2021-03-31":35.380371,"2021-06-30":36.388233,"2021-09-30":36.444014,"2021-12-31":36.999795,"2022-03-31":35.801007,"2022-06-30":35.500659,"2022-09-30":34.9339,"2022-12-31":35.327716,"2023-03-31":34.258988,"2023-06-30":34.996519,"2023-09-30":34.77887,"2023-12-31":36.084386,"2024-03-31":36.29149,"2024-06-30":37.341134,"2024-09-30":37.564467,"2024-12-31":35.345499,"2025-03-31":35.502894,"2025-06-30":35.855927,"2025-09-30":35.807216,"2025-12-31":36.118656,"2026-03-31":34.890763,"2026-06-30":35.498031},"debt_equity":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2009-06-30":-0.0775,"2009-09-30":-0.08056,"2009-12-31":-0.193703,"2010-03-31":-0.143814,"2010-06-30":-0.08524,"2010-09-30":-0.092202,"2010-12-31":-0.07512,"2011-03-31":-0.100175,"2011-06-30":-0.070294,"2011-09-30":-0.105759,"2011-12-31":-0.094537,"2012-03-31":-0.096866,"2012-06-30":-0.082605,"2012-09-30":-0.102538,"2012-12-31":-0.104383,"2013-03-31":-0.06848,"2013-06-30":-0.054919,"2013-09-30":-0.088104,"2013-12-31":-0.063884,"2014-03-31":-0.080968,"2014-06-30":-0.073209,"2014-09-30":-0.070713,"2014-12-31":-0.088725,"2015-03-31":-0.057409,"2015-06-30":-0.067338,"2015-09-30":-0.066612,"2015-12-31":-0.091715,"2016-03-31":-0.071176,"2016-06-30":-0.06531,"2016-09-30":-0.102893,"2016-12-31":-0.16236,"2017-03-31":-0.259559,"2017-06-30":-0.172566,"2017-09-30":-0.234975,"2017-12-31":-0.13617,"2018-03-31":-0.171425,"2018-06-30":-0.162994,"2018-09-30":-0.146422,"2018-12-31":-0.137837,"2019-03-31":-0.14941,"2019-06-30":-0.132433,"2019-09-30":-0.133729,"2019-12-31":-0.155604,"2020-03-31":-0.168649,"2020-06-30":-0.174953,"2020-09-30":-0.117449,"2020-12-31":-0.172927,"2021-03-31":-0.275485,"2021-06-30":-0.150366,"2021-09-30":-0.153622,"2021-12-31":-0.13533,"2022-03-31":-0.171258,"2022-06-30":-0.180275,"2022-09-30":-0.246506,"2022-12-31":-0.203459,"2023-03-31":-0.271496,"2023-06-30":-0.26151,"2023-09-30":-0.284179,"2023-12-31":-0.166031,"2024-03-31":-0.15332,"2024-06-30":-0.15399,"2024-09-30":-0.179692,"2024-12-31":-0.200605,"2025-03-31":-0.176458,"2025-06-30":-0.195782,"2025-09-30":-0.198234,"2025-12-31":-0.216285,"2026-03-31":-0.219967,"2026-06-30":-0.227971},"net_debt_capital":{"2009-06-30":-7.750001,"2009-09-30":-8.05601,"2009-12-31":-19.370317,"2010-03-31":-14.381383,"2010-06-30":-8.523991,"2010-09-30":-9.22021,"2010-12-31":-7.511989,"2011-03-31":-10.017474,"2011-06-30":-7.029399,"2011-09-30":-10.575889,"2011-12-31":-9.453715,"2012-03-31":-9.686592,"2012-06-30":-8.260516,"2012-09-30":-10.253816,"2012-12-31":-10.438312,"2013-03-31":-6.848014,"2013-06-30":-5.491899,"2013-09-30":-8.810429,"2013-12-31":-6.3884,"2014-03-31":-8.09684,"2014-06-30":-7.320865,"2014-09-30":-7.071293,"2014-12-31":-8.872514,"2015-03-31":-5.740868,"2015-06-30":-6.733846,"2015-09-30":-6.661187,"2015-12-31":-9.171545,"2016-03-31":-7.117649,"2016-06-30":-6.531015,"2016-09-30":-10.28928,"2016-12-31":-16.235996,"2017-03-31":-25.955948,"2017-06-30":-17.256552,"2017-09-30":-23.497493,"2017-12-31":-13.617,"2018-03-31":-17.142498,"2018-06-30":-16.299391,"2018-09-30":-14.642194,"2018-12-31":-13.78368,"2019-03-31":-14.940996,"2019-06-30":-13.24327,"2019-09-30":-13.372909,"2019-12-31":-15.560388,"2020-03-31":-16.864923,"2020-06-30":-17.495284,"2020-09-30":-11.744937,"2020-12-31":-17.29269,"2021-03-31":-27.548519,"2021-06-30":-15.036605,"2021-09-30":-15.36223,"2021-12-31":-13.533001,"2022-03-31":-17.125782,"2022-06-30":-18.027477,"2022-09-30":-24.650607,"2022-12-31":-20.345939,"2023-03-31":-27.149588,"2023-06-30":-26.151027,"2023-09-30":-28.417875,"2023-12-31":-16.603063,"2024-03-31":-15.331954,"2024-06-30":-15.399019,"2024-09-30":-17.96916,"2024-12-31":-20.060511,"2025-03-31":-17.645813,"2025-06-30":-19.578244,"2025-09-30":-19.823448,"2025-12-31":-21.628458,"2026-03-31":-21.99672,"2026-06-30":-22.79705},"cfo_liab":{"2010-06-30":0.053186,"2010-09-30":0.032223,"2010-12-31":0.053756,"2011-03-31":0.105958,"2011-06-30":0.126244,"2011-09-30":0.135389,"2011-12-31":0.116862,"2012-03-31":0.120222,"2012-06-30":0.104635,"2012-09-30":0.063832,"2012-12-31":0.078077,"2013-03-31":0.070629,"2013-06-30":0.067905,"2013-09-30":0.099824,"2013-12-31":0.087686,"2014-03-31":0.093275,"2014-06-30":0.10886,"2014-09-30":0.088364,"2014-12-31":0.090028,"2015-03-31":0.088138,"2015-06-30":0.090636,"2015-09-30":0.088799,"2015-12-31":0.108909,"2016-03-31":0.097272,"2016-06-30":0.085812,"2016-09-30":0.101837,"2016-12-31":0.081785,"2017-03-31":0.10731,"2017-06-30":0.10338,"2017-09-30":0.136034,"2017-12-31":0.095034,"2018-03-31":0.080189,"2018-06-30":0.084586,"2018-09-30":0.04549,"2018-12-31":0.088938,"2019-03-31":0.072813,"2019-06-30":0.091815,"2019-09-30":0.111819,"2019-12-31":0.132553,"2020-03-31":0.136986,"2020-06-30":0.205882,"2020-09-30":0.155775,"2020-12-31":0.20009,"2021-03-31":0.172881,"2021-06-30":0.112218,"2021-09-30":0.16875,"2021-12-31":0.136373,"2022-03-31":0.130323,"2022-06-30":0.14104,"2022-09-30":0.173014,"2022-12-31":0.126533,"2023-03-31":0.172213,"2023-06-30":0.166888,"2023-09-30":0.132251,"2023-12-31":0.115947,"2024-03-31":0.050152,"2024-06-30":0.02924,"2024-09-30":0.029331,"2024-12-31":0.076965,"2025-03-31":0.062869,"2025-06-30":0.082651,"2025-09-30":0.06244,"2025-12-31":0.055378,"2026-03-31":0.092988,"2026-06-30":0.091677},"cfo_capex":{"2010-06-30":3.163772,"2010-09-30":1.954514,"2010-12-31":3.138458,"2011-03-31":6.590857,"2011-06-30":7.744026,"2011-09-30":8.632242,"2011-12-31":6.495476,"2012-03-31":6.432582,"2012-06-30":5.997959,"2012-09-30":3.646376,"2012-12-31":5.036888,"2013-03-31":4.688611,"2013-06-30":4.190887,"2013-09-30":6.124416,"2013-12-31":4.721268,"2014-03-31":5.162146,"2014-06-30":6.178839,"2014-09-30":5.141757,"2014-12-31":4.714945,"2015-03-31":5.440018,"2015-06-30":5.547913,"2015-09-30":4.874351,"2015-12-31":6.599655,"2016-03-31":5.879742,"2016-06-30":5.18084,"2016-09-30":6.256235,"2016-12-31":5.599315,"2017-03-31":7.736205,"2017-06-30":6.856894,"2017-09-30":8.41993,"2017-12-31":5.290771,"2018-03-31":4.212689,"2018-06-30":3.761033,"2018-09-30":1.773861,"2018-12-31":3.168046,"2019-03-31":2.648693,"2019-06-30":3.661062,"2019-09-30":4.968451,"2019-12-31":5.627669,"2020-03-31":6.634193,"2020-06-30":10.405099,"2020-09-30":7.497258,"2020-12-31":10.468168,"2021-03-31":10.458374,"2021-06-30":6.384902,"2021-09-30":10.24878,"2021-12-31":7.694572,"2022-03-31":7.387863,"2022-06-30":7.993897,"2022-09-30":9.70603,"2022-12-31":7.290799,"2023-03-31":10.281068,"2023-06-30":9.429825,"2023-09-30":7.503155,"2023-12-31":6.219907,"2024-03-31":2.802198,"2024-06-30":1.657578,"2024-09-30":1.69127,"2024-12-31":4.624204,"2025-03-31":4.13214,"2025-06-30":5.777977,"2025-09-30":4.289956,"2025-12-31":3.844086,"2026-03-31":6.584416,"2026-06-30":6.35234},"cash_assets":{"2009-06-30":3.495034,"2009-09-30":3.721804,"2009-12-31":9.239449,"2010-03-31":6.88968,"2010-06-30":4.042863,"2010-09-30":4.401517,"2010-12-31":3.565698,"2011-03-31":4.717389,"2011-06-30":3.340986,"2011-09-30":4.773368,"2011-12-31":4.2206,"2012-03-31":4.341432,"2012-06-30":3.58137,"2012-09-30":4.37512,"2012-12-31":4.214372,"2013-03-31":2.80313,"2013-06-30":2.260104,"2013-09-30":3.626905,"2013-12-31":2.655666,"2014-03-31":3.195565,"2014-06-30":2.864361,"2014-09-30":2.768208,"2014-12-31":3.488698,"2015-03-31":2.131328,"2015-06-30":2.416602,"2015-09-30":2.483011,"2015-12-31":3.424458,"2016-03-31":2.624545,"2016-06-30":2.470552,"2016-09-30":3.953422,"2016-12-31":6.261687,"2017-03-31":9.823116,"2017-06-30":6.684291,"2017-09-30":8.925793,"2017-12-31":5.116104,"2018-03-31":6.317292,"2018-06-30":6.295769,"2018-09-30":5.722345,"2018-12-31":5.49664,"2019-03-31":6.014251,"2019-06-30":5.37633,"2019-09-30":5.384981,"2019-12-31":6.374188,"2020-03-31":6.486729,"2020-06-30":6.851869,"2020-09-30":4.601844,"2020-12-31":6.628182,"2021-03-31":9.746768,"2021-06-30":5.471555,"2021-09-30":5.598613,"2021-12-31":5.007182,"2022-03-31":6.131202,"2022-06-30":6.399873,"2022-09-30":8.611418,"2022-12-31":7.187755,"2023-03-31":9.301174,"2023-06-30":9.151949,"2023-09-30":9.883416,"2023-12-31":5.991113,"2024-03-31":5.564195,"2024-06-30":5.750168,"2024-09-30":6.750019,"2024-12-31":7.090488,"2025-03-31":6.264774,"2025-06-30":7.019961,"2025-09-30":7.098225,"2025-12-31":7.811908,"2026-03-31":7.674823,"2026-06-30":8.092504},"liab_equity":{"2009-06-30":1.217432,"2009-09-30":1.164544,"2009-12-31":1.09648,"2010-03-31":1.087381,"2010-06-30":1.108405,"2010-09-30":1.09478,"2010-12-31":1.106738,"2011-03-31":1.123521,"2011-06-30":1.103989,"2011-09-30":1.215603,"2011-12-31":1.239898,"2012-03-31":1.231197,"2012-06-30":1.306524,"2012-09-30":1.343665,"2012-12-31":1.476837,"2013-03-31":1.442989,"2013-06-30":1.429932,"2013-09-30":1.429186,"2013-12-31":1.405573,"2014-03-31":1.533774,"2014-06-30":1.555846,"2014-09-30":1.554466,"2014-12-31":1.543216,"2015-03-31":1.693564,"2015-06-30":1.786494,"2015-09-30":1.682705,"2015-12-31":1.678247,"2016-03-31":1.711956,"2016-06-30":1.643545,"2016-09-30":1.602626,"2016-12-31":1.592911,"2017-03-31":1.642333,"2017-06-30":1.581658,"2017-09-30":1.632539,"2017-12-31":1.661592,"2018-03-31":1.713583,"2018-06-30":1.588943,"2018-09-30":1.558775,"2018-12-31":1.507656,"2019-03-31":1.484266,"2019-06-30":1.463255,"2019-09-30":1.483372,"2019-12-31":1.441156,"2020-03-31":1.599912,"2020-06-30":1.553359,"2020-09-30":1.552224,"2020-12-31":1.608964,"2021-03-31":1.824506,"2021-06-30":1.745911,"2021-09-30":1.741948,"2021-12-31":1.700832,"2022-03-31":1.791661,"2022-06-30":1.815313,"2022-09-30":1.861104,"2022-12-31":1.828242,"2023-03-31":1.916158,"2023-06-30":1.854626,"2023-09-30":1.87229,"2023-12-31":1.768763,"2024-03-31":1.752955,"2024-06-30":1.6755,"2024-09-30":1.659714,"2024-12-31":1.826528,"2025-03-31":1.813919,"2025-06-30":1.785989,"2025-09-30":1.789798,"2025-12-31":1.765371,"2026-03-31":1.862899,"2026-06-30":1.813961},"asset_turnover":{"2010-06-30":1.28589,"2010-09-30":1.255805,"2010-12-31":1.147662,"2011-03-31":1.146338,"2011-06-30":1.171634,"2011-09-30":1.158789,"2011-12-31":1.186566,"2012-03-31":1.184198,"2012-06-30":1.167573,"2012-09-30":1.1349,"2012-12-31":1.108975,"2013-03-31":1.1398,"2013-06-30":1.157412,"2013-09-30":1.181242,"2013-12-31":1.198406,"2014-03-31":1.177711,"2014-06-30":1.182619,"2014-09-30":1.190165,"2014-12-31":1.218534,"2015-03-31":1.179994,"2015-06-30":1.210553,"2015-09-30":1.253325,"2015-12-31":1.282987,"2016-03-31":1.242513,"2016-06-30":1.275407,"2016-09-30":1.315125,"2016-12-31":1.338524,"2017-03-31":1.311731,"2017-06-30":1.331085,"2017-09-30":1.34238,"2017-12-31":1.327814,"2018-03-31":1.266166,"2018-06-30":1.270488,"2018-09-30":1.280713,"2018-12-31":1.29624,"2019-03-31":1.274954,"2019-06-30":1.288204,"2019-09-30":1.315946,"2019-12-31":1.398607,"2020-03-31":1.391366,"2020-06-30":1.379089,"2020-09-30":1.42898,"2020-12-31":1.485567,"2021-03-31":1.399704,"2021-06-30":1.403986,"2021-09-30":1.450242,"2021-12-31":1.506332,"2022-03-31":1.47168,"2022-06-30":1.51421,"2022-09-30":1.524194,"2022-12-31":1.564136,"2023-03-31":1.533671,"2023-06-30":1.577871,"2023-09-30":1.579568,"2023-12-31":1.618706,"2024-03-31":1.554718,"2024-06-30":1.548092,"2024-09-30":1.534868,"2024-12-31":1.567738,"2025-03-31":1.583042,"2025-06-30":1.610848,"2025-09-30":1.628372,"2025-12-31":1.670631,"2026-03-31":1.632416,"2026-06-30":1.619424},"mcap":{"2014-12-31":33878371007.52,"2015-03-31":41396797799.46,"2015-06-30":43076267173.12,"2015-09-30":37042671226.93,"2015-12-31":36427052934.72,"2016-03-31":36789843012.52,"2016-06-30":33257379266.079998,"2016-09-30":33006182333.16,"2016-12-31":37918962979.15,"2017-03-31":43838089773.46,"2017-06-30":49496241261.63,"2017-09-30":48876014879.4,"2017-12-31":57621666274.13,"2018-03-31":56143176741.6,"2018-06-30":61919445850.47,"2018-09-30":70960263626.7,"2018-12-31":66686046089.159996,"2019-03-31":73855560833.34001,"2019-06-30":72210901138.59,"2019-09-30":60321022631.01,"2019-12-31":77500408573.62001,"2020-03-31":56190385442.880005,"2020-06-30":64455082100.950005,"2020-09-30":63670689736.5,"2020-12-31":78795945158.7,"2021-03-31":91120004973.3,"2021-06-30":92890439636.94,"2021-09-30":92605104289.08,"2021-12-31":112070411600.84001,"2022-03-31":115930913026.04,"2022-06-30":112793184843.39,"2022-09-30":108551833205.76001,"2022-12-31":122065349628.99,"2023-03-31":109027475703.9,"2023-06-30":104790972478.5,"2023-09-30":102283200279.54001,"2023-12-31":109907002257.28,"2024-03-31":120583737553.18,"2024-06-30":125658458359.5,"2024-09-30":120603414360,"2024-12-31":83917259485.5,"2025-03-31":98144966380.56,"2025-06-30":87452019191.68,"2025-09-30":71744332743.44,"2025-12-31":77374762443.90001,"2026-03-31":63634626618.5,"2026-06-30":83858976392.58},"ev_cash":{"2009-06-30":1724600000,"2009-09-30":1842200000,"2009-12-31":4816100000,"2010-03-31":3526200000,"2010-06-30":2027900000,"2010-09-30":2246200000,"2010-12-31":1788800000,"2011-03-31":2402000000,"2011-06-30":1699800000,"2011-09-30":2508400000,"2011-12-31":2201600000,"2012-03-31":2279100000,"2012-06-30":1953100000,"2012-09-30":2442100000,"2012-12-31":2484600000,"2013-03-31":1665300000,"2013-06-30":1347300000,"2013-09-30":2185700000,"2013-12-31":1582100000,"2014-03-31":1971200000,"2014-06-30":1784600000,"2014-09-30":1717900000,"2014-12-31":2151700000,"2015-03-31":1397000000,"2015-06-30":1553000000,"2015-09-30":1547800000,"2015-12-31":2113500000,"2016-03-31":1676000000,"2016-06-30":1582700000,"2016-09-30":2546000000,"2016-12-31":4075300000,"2017-03-31":6772400000,"2017-06-30":4561200000,"2017-09-30":6097200000,"2017-12-31":3608900000,"2018-03-31":4630600000,"2018-06-30":4682000000,"2018-09-30":4260000000,"2018-12-31":3934000000,"2019-03-31":4482000000,"2019-06-30":4078000000,"2019-09-30":4190000000,"2019-12-31":4937000000,"2020-03-31":5345000000,"2020-06-30":6028000000,"2020-09-30":3984000000,"2020-12-31":5741000000,"2021-03-31":9326000000,"2021-06-30":5258000000,"2021-09-30":5490000000,"2021-12-31":4880000000,"2022-03-31":6161000000,"2022-06-30":6456000000,"2022-09-30":8872000000,"2022-12-31":7387000000,"2023-03-31":10142000000,"2023-06-30":9991000000,"2023-09-30":10919000000,"2023-12-31":6526000000,"2024-03-31":6226000000,"2024-06-30":6497000000,"2024-09-30":7866000000,"2024-12-31":8288000000,"2025-03-31":7500000000,"2025-06-30":8560000000,"2025-09-30":8713000000,"2025-12-31":9491000000,"2026-03-31":9657000000,"2026-06-30":10232000000},"ev_pref":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":65000000,"2021-06-30":78000000,"2021-09-30":71000000,"2021-12-31":68000000,"2022-03-31":56000000,"2022-06-30":55000000,"2022-09-30":52000000,"2022-12-31":87000000,"2023-03-31":104000000,"2023-06-30":107000000,"2023-09-30":116000000,"2023-12-31":99000000,"2024-03-31":102000000,"2024-06-30":106000000,"2024-09-30":104000000,"2024-12-31":111000000,"2025-03-31":117000000,"2025-06-30":129000000,"2025-09-30":129000000,"2025-12-31":144000000,"2026-03-31":140000000,"2026-06-30":139000000},"ev_debt":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev":{"2014-12-31":31726671007.52,"2015-03-31":39999797799.46,"2015-06-30":41523267173.12,"2015-09-30":35494871226.93,"2015-12-31":34313552934.72,"2016-03-31":35113843012.52,"2016-06-30":31674679266.079998,"2016-09-30":30460182333.16,"2016-12-31":33843662979.15,"2017-03-31":37065689773.46,"2017-06-30":44935041261.63,"2017-09-30":42778814879.4,"2017-12-31":54012766274.13,"2018-03-31":51512576741.6,"2018-06-30":57237445850.47,"2018-09-30":66700263626.7,"2018-12-31":62752046089.159996,"2019-03-31":69373560833.34001,"2019-06-30":68132901138.59,"2019-09-30":56131022631.01,"2019-12-31":72563408573.62001,"2020-03-31":50845385442.880005,"2020-06-30":58427082100.950005,"2020-09-30":59686689736.5,"2020-12-31":73054945158.7,"2021-03-31":81859004973.3,"2021-06-30":87710439636.94,"2021-09-30":87186104289.08,"2021-12-31":107258411600.84001,"2022-03-31":109825913026.04,"2022-06-30":106392184843.39,"2022-09-30":99731833205.76001,"2022-12-31":114765349628.99,"2023-03-31":98989475703.9,"2023-06-30":94906972478.5,"2023-09-30":91480200279.54001,"2023-12-31":103480002257.28,"2024-03-31":114459737553.18,"2024-06-30":119267458359.5,"2024-09-30":112841414360,"2024-12-31":75740259485.5,"2025-03-31":90761966380.56,"2025-06-30":79021019191.68,"2025-09-30":63160332743.44,"2025-12-31":68027762443.90001,"2026-03-31":54117626618.5,"2026-06-30":73765976392.58},"capital":{"2009-06-30":22252900000,"2009-09-30":22867400000,"2009-12-31":24863300000,"2010-03-31":24519200000,"2010-06-30":23790500000,"2010-09-30":24361700000,"2010-12-31":23812600000,"2011-03-31":23978100000,"2011-06-30":24181300000,"2011-09-30":23718100000,"2011-12-31":23288200000,"2012-03-31":23528400000,"2012-06-30":23643800000,"2012-09-30":23816500000,"2012-12-31":23802700000,"2013-03-31":24318000000,"2013-06-30":24532500000,"2013-09-30":24808100000,"2013-12-31":24765200000,"2014-03-31":24345300000,"2014-06-30":24376900000,"2014-09-30":24294000000,"2014-12-31":24251300000,"2015-03-31":24334300000,"2015-06-30":23062600000,"2015-09-30":23236100000,"2015-12-31":23044100000,"2016-03-31":23547100000,"2016-06-30":24233600000,"2016-09-30":24744200000,"2016-12-31":25100400000,"2017-03-31":26091900000,"2017-06-30":26431700000,"2017-09-30":25948300000,"2017-12-31":26502900000,"2018-03-31":27012400000,"2018-06-30":28725000000,"2018-09-30":29094000000,"2018-12-31":28541000000,"2019-03-31":29998000000,"2019-06-30":30793000000,"2019-09-30":31332000000,"2019-12-31":31728000000,"2020-03-31":31693000000,"2020-06-30":34455000000,"2020-09-30":33921000000,"2020-12-31":33199000000,"2021-03-31":33853000000,"2021-06-30":34968000000,"2021-09-30":35737000000,"2021-12-31":36060000000,"2022-03-31":35975000000,"2022-06-30":35812000000,"2022-09-30":35991000000,"2022-12-31":36307000000,"2023-03-31":37356000000,"2023-06-30":38205000000,"2023-09-30":38423000000,"2023-12-31":39306000000,"2024-03-31":40608000000,"2024-06-30":42191000000,"2024-09-30":43775000000,"2024-12-31":41315000000,"2025-03-31":42503000000,"2025-06-30":43722000000,"2025-09-30":43953000000,"2025-12-31":43882000000,"2026-03-31":43902000000,"2026-06-30":44883000000},"debt_capital_ev":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2014-12-31":0.429469,"2015-03-31":0.53286,"2015-06-30":0.54202,"2015-09-30":0.455337,"2015-12-31":0.43349,"2016-03-31":0.436775,"2016-06-30":0.387059,"2016-09-30":0.365508,"2016-12-31":0.398804,"2017-03-31":0.425551,"2017-06-30":0.510327,"2017-09-30":0.480264,"2017-12-31":0.599868,"2018-03-31":0.57203,"2018-06-30":0.631837,"2018-09-30":0.72965,"2018-12-31":0.68131,"2019-03-31":0.736184,"2019-06-30":0.704172,"2019-09-30":0.560307,"2019-12-31":0.696299,"2020-03-31":0.465754,"2020-06-30":0.517209,"2020-09-30":0.508188,"2020-12-31":0.599465,"2021-03-31":0.656811,"2021-06-30":0.678779,"2021-09-30":0.651216,"2021-12-31":0.773653,"2022-03-31":0.760836,"2022-06-30":0.713419,"2022-09-30":0.650791,"2022-12-31":0.73288,"2023-03-31":0.616097,"2023-06-30":0.572722,"2023-09-30":0.542516,"2023-12-31":0.603945,"2024-03-31":0.666452,"2024-06-30":0.693581,"2024-09-30":0.64771,"2024-12-31":0.427884,"2025-03-31":0.495088,"2025-06-30":0.417626,"2025-09-30":0.324198,"2025-12-31":0.341633,"2026-03-31":0.270028,"2026-06-30":0.366789},"ev_cfo":{"2014-12-31":9.416398,"2015-03-31":11.012251,"2015-06-30":11.119425,"2015-09-30":10.223177,"2015-12-31":8.146811,"2016-03-31":8.954872,"2016-06-30":9.267564,"2016-09-30":7.542636,"2016-12-31":10.349744,"2017-03-31":8.060562,"2017-06-30":10.397057,"2017-09-30":7.423527,"2017-12-31":12.906276,"2018-03-31":13.878058,"2018-06-30":14.825665,"2018-09-30":32.331684,"2018-12-31":16.39719,"2019-03-31":21.398384,"2019-06-30":16.469157,"2019-09-30":10.800659,"2019-12-31":11.972184,"2020-03-31":7.320096,"2020-06-30":5.302394,"2020-09-30":7.27709,"2020-12-31":6.835231,"2021-03-31":7.666136,"2021-06-30":12.802575,"2021-09-30":8.299486,"2021-12-31":12.823818,"2022-03-31":13.074513,"2022-06-30":11.603467,"2022-09-30":8.605732,"2022-12-31":13.664168,"2023-03-31":8.030297,"2023-06-30":8.02596,"2023-09-30":9.615325,"2023-12-31":12.837117,"2024-03-31":32.061551,"2024-06-30":57.700754,"2024-09-30":52.95233,"2024-12-31":13.040678,"2025-03-31":18.72539,"2025-06-30":12.243728,"2025-09-30":12.858374,"2025-12-31":15.857287,"2026-03-31":7.116059,"2026-06-30":9.882901},"ev_fcf":{"2014-12-31":11.951132,"2015-03-31":13.492477,"2015-06-30":13.564376,"2015-09-30":12.861859,"2015-12-31":9.601688,"2016-03-31":10.789983,"2016-06-30":11.484239,"2016-09-30":8.977625,"2016-12-31":12.600023,"2017-03-31":9.257165,"2017-06-30":12.17224,"2017-09-30":8.424011,"2017-12-31":15.914192,"2018-03-31":18.197823,"2018-06-30":20.195274,"2018-09-30":74.111404,"2018-12-31":23.960308,"2019-03-31":34.377384,"2019-06-30":22.658098,"2019-09-30":13.522289,"2019-12-31":14.559271,"2020-03-31":8.619323,"2020-06-30":5.866173,"2020-09-30":8.397114,"2020-12-31":7.557148,"2021-03-31":8.47665,"2021-06-30":15.180069,"2021-09-30":9.196846,"2021-12-31":14.739372,"2022-03-31":15.121288,"2022-06-30":13.262551,"2022-09-30":9.594212,"2022-12-31":15.836256,"2023-03-31":8.895532,"2023-06-30":8.978051,"2023-09-30":11.093888,"2023-12-31":15.296379,"2024-03-31":49.851802,"2024-06-30":145.44812,"2024-09-30":129.553863,"2024-12-31":16.638897,"2025-03-31":24.703856,"2025-06-30":14.806262,"2025-09-30":16.766746,"2025-12-31":21.432817,"2026-03-31":8.39033,"2026-06-30":11.729365},"mcap_dil":{"2021-12-31":114540734000,"2022-03-31":118339074000,"2022-06-30":115188630500,"2022-09-30":110925408000,"2022-12-31":124754304000,"2023-03-31":111285515250,"2023-06-30":106907281250,"2023-09-30":104152464000,"2023-12-31":112160546000,"2024-03-31":122621746499.99998,"2024-06-30":127540297500,"2024-09-30":121953000000,"2024-12-31":86101260000,"2025-03-31":100758484000,"2025-06-30":89363560000,"2025-09-30":73477488000,"2025-12-31":78987678750,"2026-03-31":65466218750,"2026-06-30":85718704500},"ev_dil":{"2021-12-31":109728734000,"2022-03-31":112234074000,"2022-06-30":108787630500,"2022-09-30":102105408000,"2022-12-31":117454304000,"2023-03-31":101247515250,"2023-06-30":97023281250,"2023-09-30":93349464000,"2023-12-31":105733546000,"2024-03-31":116497746499.99998,"2024-06-30":121149297500,"2024-09-30":114191000000,"2024-12-31":77924260000,"2025-03-31":93375484000,"2025-06-30":80932560000,"2025-09-30":64893488000,"2025-12-31":69640678750,"2026-03-31":55949218750,"2026-06-30":75625704500},"ev_per_share":{"2014-12-31":118.334561,"2015-03-31":150.996423,"2015-06-30":158.742902,"2015-09-30":135.980398,"2015-12-31":131.349682,"2016-03-31":133.593519,"2016-06-30":120.365647,"2016-09-30":115.643955,"2016-12-31":128.318473,"2017-03-31":139.830996,"2017-06-30":170.793359,"2017-09-30":166.192792,"2017-12-31":210.917409,"2018-03-31":201.579493,"2018-06-30":220.031511,"2018-09-30":257.597792,"2018-12-31":243.796132,"2019-03-31":269.564326,"2019-06-30":266.272623,"2019-09-30":221.179652,"2019-12-31":286.90016,"2020-03-31":201.751368,"2020-06-30":231.740975,"2020-09-30":239.278507,"2020-12-31":297.695678,"2021-03-31":333.571834,"2021-06-30":359.583718,"2021-09-30":359.015601,"2021-12-31":443.636848,"2022-03-31":455.442854,"2022-06-30":443.204933,"2022-09-30":417.332316,"2022-12-31":482.292326,"2023-03-31":417.475967,"2023-06-30":402.384078,"2023-09-30":389.431585,"2023-12-31":443.984722,"2024-03-31":492.20528,"2024-06-30":514.300954,"2024-09-30":486.532954,"2024-12-31":332.953935,"2025-03-31":402.239935,"2025-06-30":351.461475,"2025-09-30":284.459635,"2025-12-31":308.202977,"2026-03-31":248.967206,"2026-06-30":340.184406},"sales_base":{"2010-03-31":64957700000,"2010-06-30":63975800000,"2010-09-30":63123000000,"2010-12-31":58698500000,"2011-03-31":58519900000,"2011-06-30":59189300000,"2011-09-30":60015000000,"2011-12-31":60710700000,"2012-03-31":61231600000,"2012-06-30":61538200000,"2012-09-30":61493300000,"2012-12-31":61613900000,"2013-03-31":63774700000,"2013-06-30":66057700000,"2013-09-30":68560100000,"2013-12-31":71023500000,"2014-03-31":71306900000,"2014-06-30":72090000000,"2014-09-30":72791500000,"2014-12-31":73874100000,"2015-03-31":75066200000,"2015-06-30":76608300000,"2015-09-30":77952900000,"2015-12-31":79156500000,"2016-03-31":80393500000,"2016-06-30":81834200000,"2016-09-30":83336500000,"2016-12-31":84863000000,"2017-03-31":87100400000,"2017-06-30":88051400000,"2017-09-30":89073500000,"2017-12-31":90041100000,"2018-03-31":90052200000,"2018-06-30":90589000000,"2018-09-30":91414000000,"2018-12-31":92105000000,"2019-03-31":94234000000,"2019-06-30":96756000000,"2019-09-30":100179000000,"2019-12-31":104213000000,"2020-03-31":109168000000,"2020-06-30":112966000000,"2020-09-30":117450000000,"2020-12-31":121867000000,"2021-03-31":124631000000,"2021-06-30":129218000000,"2021-09-30":133882000000,"2021-12-31":138639000000,"2022-03-31":144349000000,"2022-06-30":149130000000,"2022-09-30":153247000000,"2022-12-31":156595000000,"2023-03-31":160672000000,"2023-06-30":165712000000,"2023-09-30":168622000000,"2023-12-31":171340000000,"2024-03-31":171745000000,"2024-06-30":171959000000,"2024-09-30":174216000000,"2024-12-31":177011000000,"2025-03-31":183325000000,"2025-06-30":189215000000,"2025-09-30":194820000000,"2025-12-31":199125000000,"2026-03-31":200415000000,"2026-06-30":201113000000},"cfo_base":{"2010-06-30":1402500000,"2010-09-30":859400000,"2010-12-31":1416700000,"2011-03-31":2854500000,"2011-06-30":3370200000,"2011-09-30":3903500000,"2011-12-31":3374400000,"2012-03-31":3482600000,"2012-06-30":3232300000,"2012-09-30":2042700000,"2012-12-31":2744600000,"2013-03-31":2478400000,"2013-06-30":2382100000,"2013-09-30":3539300000,"2013-12-31":3052300000,"2014-03-31":3482900000,"2014-06-30":4128700000,"2014-09-30":3337000000,"2014-12-31":3369300000,"2015-03-31":3632300000,"2015-06-30":3734300000,"2015-09-30":3472000000,"2015-12-31":4211900000,"2016-03-31":3921200000,"2016-06-30":3417800000,"2016-09-30":4038400000,"2016-12-31":3270000000,"2017-03-31":4598400000,"2017-06-30":4321900000,"2017-09-30":5762600000,"2017-12-31":4185000000,"2018-03-31":3711800000,"2018-06-30":3860700000,"2018-09-30":2063000000,"2018-12-31":3827000000,"2019-03-31":3242000000,"2019-06-30":4137000000,"2019-09-30":5197000000,"2019-12-31":6061000000,"2020-03-31":6946000000,"2020-06-30":11019000000,"2020-09-30":8202000000,"2020-12-31":10688000000,"2021-03-31":10678000000,"2021-06-30":6851000000,"2021-09-30":10505000000,"2021-12-31":8364000000,"2022-03-31":8400000000,"2022-06-30":9169000000,"2022-09-30":11589000000,"2022-12-31":8399000000,"2023-03-31":12327000000,"2023-06-30":11825000000,"2023-09-30":9514000000,"2023-12-31":8061000000,"2024-03-31":3570000000,"2024-06-30":2067000000,"2024-09-30":2131000000,"2024-12-31":5808000000,"2025-03-31":4847000000,"2025-06-30":6454000000,"2025-09-30":4912000000,"2025-12-31":4290000000,"2026-03-31":7605000000,"2026-06-30":7464000000},"fcf_base":{"2010-06-30":959200000,"2010-09-30":419700000,"2010-12-31":965300000,"2011-03-31":2421400000,"2011-06-30":2935000000,"2011-09-30":3451300000,"2011-12-31":2854900000,"2012-03-31":2941200000,"2012-06-30":2693400000,"2012-09-30":1482500000,"2012-12-31":2199700000,"2013-03-31":1949800000,"2013-06-30":1813700000,"2013-09-30":2961400000,"2013-12-31":2405800000,"2014-03-31":2808200000,"2014-06-30":3460500000,"2014-09-30":2688000000,"2014-12-31":2654700000,"2015-03-31":2964600000,"2015-06-30":3061200000,"2015-09-30":2759700000,"2015-12-31":3573700000,"2016-03-31":3254300000,"2016-06-30":2758100000,"2016-09-30":3392900000,"2016-12-31":2686000000,"2017-03-31":4004000000,"2017-06-30":3691600000,"2017-09-30":5078200000,"2017-12-31":3394000000,"2018-03-31":2830700000,"2018-06-30":2834200000,"2018-09-30":900000000,"2018-12-31":2619000000,"2019-03-31":2018000000,"2019-06-30":3007000000,"2019-09-30":4151000000,"2019-12-31":4984000000,"2020-03-31":5899000000,"2020-06-30":9960000000,"2020-09-30":7108000000,"2020-12-31":9667000000,"2021-03-31":9657000000,"2021-06-30":5778000000,"2021-09-30":9480000000,"2021-12-31":7277000000,"2022-03-31":7263000000,"2022-06-30":8022000000,"2022-09-30":10395000000,"2022-12-31":7247000000,"2023-03-31":11128000000,"2023-06-30":10571000000,"2023-09-30":8246000000,"2023-12-31":6765000000,"2024-03-31":2296000000,"2024-06-30":820000000,"2024-09-30":871000000,"2024-12-31":4552000000,"2025-03-31":3674000000,"2025-06-30":5337000000,"2025-09-30":3767000000,"2025-12-31":3174000000,"2026-03-31":6450000000,"2026-06-30":6289000000},"pe":{"2014-12-31":14.071269,"2015-03-31":16.16029,"2015-06-30":16.082031,"2015-09-30":13.579904,"2015-12-31":14.945338,"2016-03-31":15.780158,"2016-06-30":14.610405,"2016-09-30":14.707746,"2016-12-31":15.610206,"2017-03-31":16.040737,"2017-06-30":17.815341,"2017-09-30":17.168174,"2017-12-31":15.66922,"2018-03-31":14.065301,"2018-06-30":14.47871,"2018-09-30":15.877752,"2018-12-31":18.24507,"2019-03-31":18.980159,"2019-06-30":18.207097,"2019-09-30":14.466829,"2019-12-31":16.617137,"2020-03-31":12.071467,"2020-06-30":11.10556,"2020-09-30":13.198035,"2020-12-31":17.927973,"2021-03-31":19.877409,"2021-06-30":22.374853,"2021-09-30":17.11535,"2021-12-31":18.744036,"2022-03-31":18.92011,"2022-06-30":18.832465,"2022-09-30":17.813333,"2022-12-31":20.675937,"2023-03-31":17.877527,"2023-06-30":16.62762,"2023-09-30":17.081993,"2023-12-31":18.735002,"2024-03-31":19.597128,"2024-06-30":18.999299,"2024-09-30":18.957346,"2024-12-31":14.404529,"2025-03-31":16.970737,"2025-06-30":16.551489,"2025-09-30":13.210139,"2025-12-31":13.955016,"2026-03-31":12.452148,"2026-06-30":17.188},"pe_avg":{"2014-12-31":14.055401,"2015-03-31":14.292049,"2015-06-30":14.395866,"2015-09-30":14.189429,"2015-12-31":15.765658,"2016-03-31":16.375705,"2016-06-30":16.136616,"2016-09-30":15.763309,"2016-12-31":14.492337,"2017-03-31":13.56084,"2017-06-30":14.245497,"2017-09-30":15.016536,"2017-12-31":12.959731,"2018-03-31":13.122993,"2018-06-30":13.26199,"2018-09-30":13.651551,"2018-12-31":17.654036,"2019-03-31":17.498893,"2019-06-30":17.718263,"2019-09-30":16.916967,"2019-12-31":15.104466,"2020-03-31":14.861574,"2020-06-30":11.844516,"2020-09-30":14.042528,"2020-12-31":15.60016,"2021-03-31":15.542549,"2021-06-30":18.772507,"2021-09-30":15.568171,"2021-12-31":15.282598,"2022-03-31":16.092657,"2022-06-30":17.524256,"2022-09-30":18.142235,"2022-12-31":19.543151,"2023-03-31":19.017415,"2023-06-30":17.992218,"2023-09-30":18.593581,"2023-12-31":18.429246,"2024-03-31":18.049736,"2024-06-30":17.385476,"2024-09-30":18.53754,"2024-12-31":19.308153,"2025-03-31":18.398257,"2025-06-30":18.722666,"2025-09-30":15.651763,"2025-12-31":14.419846,"2026-03-31":14.66171,"2026-06-30":14.975497},"pe_high":{"2014-12-31":14.24833,"2015-03-31":16.37849,"2015-06-30":16.391602,"2015-09-30":16.062201,"2015-12-31":17.990354,"2016-03-31":18.923337,"2016-06-30":18.860116,"2016-09-30":17.314554,"2016-12-31":16.017372,"2017-03-31":16.321048,"2017-06-30":18.008523,"2017-09-30":17.850814,"2017-12-31":16.179666,"2018-03-31":16.529449,"2018-06-30":15.704988,"2018-09-30":15.877752,"2018-12-31":20.427465,"2019-03-31":20.95172,"2019-06-30":20.438065,"2019-09-30":19.281193,"2019-12-31":17.179501,"2020-03-31":16.809962,"2020-06-30":13.487402,"2020-09-30":15.912099,"2020-12-31":18.590731,"2021-03-31":19.877409,"2021-06-30":23.39718,"2021-09-30":17.873429,"2021-12-31":18.744036,"2022-03-31":18.92011,"2022-06-30":20.868537,"2022-09-30":20.418431,"2022-12-31":21.912535,"2023-03-31":21.137247,"2023-06-30":20.346183,"2023-09-30":21.327972,"2023-12-31":19.667859,"2024-03-31":19.650794,"2024-06-30":19.207574,"2024-09-30":20.499089,"2024-12-31":21.955877,"2025-03-31":21.938744,"2025-06-30":23.927234,"2025-09-30":20.901881,"2025-12-31":18.021099,"2026-03-31":19.255211,"2026-06-30":18.863556},"pe_low":{"2014-12-31":13.658129,"2015-03-31":12.683557,"2015-06-30":11.977539,"2015-09-30":11.736842,"2015-12-31":13.446945,"2016-03-31":13.703495,"2016-06-30":14.052023,"2016-09-30":14.266432,"2016-12-31":12.952226,"2017-03-31":11.57032,"2017-06-30":11.296402,"2017-09-30":10.785714,"2017-12-31":10.052228,"2018-03-31":10.56274,"2018-06-30":11.122871,"2018-09-30":10.650637,"2018-12-31":15.185211,"2019-03-31":14.649471,"2019-06-30":15.459355,"2019-09-30":14.466829,"2019-12-31":12.882321,"2020-03-31":10.373037,"2020-06-30":8.322763,"2020-09-30":9.906412,"2020-12-31":10.697376,"2021-03-31":10.883298,"2021-06-30":14.982374,"2021-09-30":12.244165,"2021-12-31":11.754145,"2022-03-31":13.922078,"2022-06-30":14.329058,"2022-09-30":14.742353,"2022-12-31":17.53285,"2023-03-31":17.275272,"2023-06-30":16.587201,"2023-09-30":16.845822,"2023-12-31":17.059992,"2024-03-31":16.228269,"2024-06-30":15.056101,"2024-09-30":16.094058,"2024-12-31":14.289731,"2025-03-31":14.273508,"2025-06-30":15.567234,"2025-09-30":11.228945,"2025-12-31":10.933917,"2026-03-31":11.682688,"2026-06-30":12.207111},"pb":{"2014-12-31":1.396971,"2015-03-31":1.701171,"2015-06-30":1.867798,"2015-09-30":1.594186,"2015-12-31":1.580754,"2016-03-31":1.562394,"2016-06-30":1.372366,"2016-09-30":1.333896,"2016-12-31":1.510692,"2017-03-31":1.680142,"2017-06-30":1.872609,"2017-09-30":1.883592,"2017-12-31":2.174165,"2018-03-31":2.078422,"2018-06-30":2.155594,"2018-09-30":2.439,"2018-12-31":2.3365,"2019-03-31":2.462016,"2019-06-30":2.345043,"2019-09-30":1.925221,"2019-12-31":2.44265,"2020-03-31":1.772959,"2020-06-30":1.870703,"2020-09-30":1.877029,"2020-12-31":2.373443,"2021-03-31":2.691638,"2021-06-30":2.656441,"2021-09-30":2.591295,"2021-12-31":3.107887,"2022-03-31":3.222541,"2022-06-30":3.149592,"2022-09-30":3.016083,"2022-12-31":3.362033,"2023-03-31":2.918607,"2023-06-30":2.74286,"2023-09-30":2.662031,"2023-12-31":2.796189,"2024-03-31":2.969458,"2024-06-30":2.978324,"2024-09-30":2.755075,"2024-12-31":2.031157,"2025-03-31":2.30913,"2025-06-30":2.000183,"2025-09-30":1.632297,"2025-12-31":1.763246,"2026-03-31":1.44947,"2026-06-30":1.868391},"pb_avg":{"2014-12-31":1.395396,"2015-03-31":1.504504,"2015-06-30":1.671963,"2015-09-30":1.66574,"2015-12-31":1.667518,"2016-03-31":1.621359,"2016-06-30":1.515725,"2016-09-30":1.429628,"2016-12-31":1.402509,"2017-03-31":1.420392,"2017-06-30":1.497375,"2017-09-30":1.647527,"2017-12-31":1.798212,"2018-03-31":1.939178,"2018-06-30":1.974449,"2018-09-30":2.097031,"2018-12-31":2.260811,"2019-03-31":2.269873,"2019-06-30":2.282082,"2019-09-30":2.251281,"2019-12-31":2.220294,"2020-03-31":2.182747,"2020-06-30":1.995179,"2020-09-30":1.997133,"2020-12-31":2.065269,"2021-03-31":2.104646,"2021-06-30":2.228755,"2021-09-30":2.357049,"2021-12-31":2.533958,"2022-03-31":2.740959,"2022-06-30":2.930804,"2022-09-30":3.071771,"2022-12-31":3.177836,"2023-03-31":3.1047,"2023-06-30":2.967962,"2023-09-30":2.897594,"2023-12-31":2.750555,"2024-03-31":2.734989,"2024-06-30":2.725341,"2024-09-30":2.694065,"2024-12-31":2.722608,"2025-03-31":2.503366,"2025-06-30":2.262562,"2025-09-30":1.933993,"2025-12-31":1.821978,"2026-03-31":1.70667,"2026-06-30":1.627884},"pb_high":{"2014-12-31":1.41455,"2015-03-31":1.72414,"2015-06-30":1.903752,"2015-09-30":1.885591,"2015-12-31":1.902822,"2016-03-31":1.8736,"2016-06-30":1.771545,"2016-09-30":1.570316,"2016-12-31":1.550095,"2017-03-31":1.709502,"2017-06-30":1.892915,"2017-09-30":1.958487,"2017-12-31":2.244991,"2018-03-31":2.442548,"2018-06-30":2.338163,"2018-09-30":2.439,"2018-12-31":2.615982,"2019-03-31":2.717758,"2019-06-30":2.632388,"2019-09-30":2.565908,"2019-12-31":2.525316,"2020-03-31":2.46891,"2020-06-30":2.271918,"2020-09-30":2.263024,"2020-12-31":2.461184,"2021-03-31":2.691638,"2021-06-30":2.777816,"2021-09-30":2.706069,"2021-12-31":3.107887,"2022-03-31":3.222541,"2022-06-30":3.49011,"2022-09-30":3.457168,"2022-12-31":3.563112,"2023-03-31":3.450774,"2023-06-30":3.356267,"2023-09-30":3.323717,"2023-12-31":2.935417,"2024-03-31":2.977589,"2024-06-30":3.010973,"2024-09-30":2.979137,"2024-12-31":3.095959,"2025-03-31":2.985104,"2025-06-30":2.891514,"2025-09-30":2.582718,"2025-12-31":2.277004,"2026-03-31":2.241368,"2026-06-30":2.050529},"pb_low":{"2014-12-31":1.355955,"2015-03-31":1.33518,"2015-06-30":1.391094,"2015-09-30":1.377824,"2015-12-31":1.42227,"2016-03-31":1.356783,"2016-06-30":1.319917,"2016-09-30":1.293871,"2016-12-31":1.253463,"2017-03-31":1.211901,"2017-06-30":1.187389,"2017-09-30":1.183346,"2017-12-31":1.394785,"2018-03-31":1.560851,"2018-06-30":1.655976,"2018-09-30":1.636057,"2018-12-31":1.944648,"2019-03-31":1.90026,"2019-06-30":1.991138,"2019-09-30":1.925221,"2019-12-31":1.893648,"2020-03-31":1.523507,"2020-06-30":1.401948,"2020-09-30":1.408893,"2020-12-31":1.416201,"2021-03-31":1.473728,"2021-06-30":1.778774,"2021-09-30":1.853789,"2021-12-31":1.948916,"2022-03-31":2.371258,"2022-06-30":2.39643,"2022-09-30":2.496117,"2022-12-31":2.850948,"2023-03-31":2.820285,"2023-06-30":2.736193,"2023-09-30":2.625226,"2023-12-31":2.546195,"2024-03-31":2.458991,"2024-06-30":2.360189,"2024-09-30":2.338953,"2024-12-31":2.01497,"2025-03-31":1.942131,"2025-06-30":1.88124,"2025-09-30":1.387493,"2025-12-31":1.381524,"2026-03-31":1.359902,"2026-06-30":1.326952},"ptb":{"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":72.137716,"2017-06-30":50.09234,"2017-09-30":94.010415,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":128.892776,"2019-06-30":49.697798,"2019-09-30":29.056369,"2019-12-31":30.344718,"2020-03-31":134.105932,"2020-06-30":19.911981,"2020-09-30":23.262948,"2020-12-31":37.468352,"2021-03-31":32.62442,"2021-06-30":3203.118608,"2021-09-30":115.180478,"2021-12-31":92.087438,"2022-03-31":102.05186,"2022-06-30":165.143755,"2022-09-30":101.07247,"2022-12-31":75.864108,"2023-03-31":93.345442,"2023-06-30":47.03365,"2023-09-30":38.728966,"2023-12-31":29.576696,"2024-03-31":30.519802,"2024-06-30":21.732698,"2024-09-30":16.116987,"2024-12-31":88.895402,"2025-03-31":45.797931,"2025-06-30":22.63251,"2025-09-30":17.184271,"2025-12-31":17.836506,"2026-03-31":14.23912,"2026-06-30":15.079838},"ptb_avg":{"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":60.98523,"2017-06-30":40.054822,"2017-09-30":82.22836,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":118.83362,"2019-06-30":48.363486,"2019-09-30":33.977428,"2019-12-31":27.582414,"2020-03-31":165.102151,"2020-06-30":21.23691,"2020-09-30":24.751458,"2020-12-31":32.603367,"2021-03-31":25.509695,"2021-06-30":2687.417327,"2021-09-30":104.768488,"2021-12-31":75.081767,"2022-03-31":86.80106,"2022-06-30":153.671943,"2022-09-30":102.938649,"2022-12-31":71.707691,"2023-03-31":99.297236,"2023-06-30":50.893617,"2023-09-30":42.156099,"2023-12-31":29.094002,"2024-03-31":28.109954,"2024-06-30":19.886697,"2024-09-30":15.76008,"2024-12-31":119.157379,"2025-03-31":49.650295,"2025-06-30":25.601377,"2025-09-30":20.360432,"2025-12-31":18.430625,"2026-03-31":16.76577,"2026-06-30":13.138705},"ptb_high":{"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":73.398315,"2017-06-30":50.63552,"2017-09-30":97.748453,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":142.281492,"2019-06-30":55.787412,"2019-09-30":38.725934,"2019-12-31":31.371657,"2020-03-31":186.747442,"2020-06-30":24.182561,"2020-09-30":28.046777,"2020-12-31":38.853476,"2021-03-31":32.62442,"2021-06-30":3349.471908,"2021-09-30":120.282091,"2021-12-31":92.087438,"2022-03-31":102.05186,"2022-06-30":182.998274,"2022-09-30":115.853741,"2022-12-31":80.401431,"2023-03-31":110.365693,"2023-06-30":57.552148,"2023-09-30":48.355617,"2023-12-31":31.049384,"2024-03-31":30.603379,"2024-06-30":21.970937,"2024-09-30":17.427732,"2024-12-31":135.497413,"2025-03-31":59.204797,"2025-06-30":32.718105,"2025-09-30":27.189993,"2025-12-31":23.033541,"2026-03-31":22.01847,"2026-06-30":16.549881},"ptb_low":{"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":52.033548,"2017-06-30":31.762692,"2017-09-30":59.060999,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":99.483413,"2019-06-30":42.197606,"2019-09-30":29.056369,"2019-12-31":23.524534,"2020-03-31":115.237511,"2020-06-30":14.922497,"2020-09-30":17.46111,"2020-12-31":22.356852,"2021-03-31":17.862553,"2021-06-30":2144.832848,"2021-09-30":82.399062,"2021-12-31":57.746853,"2022-03-31":75.093323,"2022-06-30":125.652934,"2022-09-30":83.647794,"2022-12-31":64.331498,"2023-03-31":90.200836,"2023-06-30":46.919319,"2023-09-30":38.19351,"2023-12-31":26.93238,"2024-03-31":25.273273,"2024-06-30":17.222198,"2024-09-30":13.682702,"2024-12-31":88.186938,"2025-03-31":38.519076,"2025-06-30":21.286639,"2025-09-30":14.607056,"2025-12-31":13.97511,"2026-03-31":13.359237,"2026-06-30":10.70987},"ps":{"2014-12-31":0.458596,"2015-03-31":0.551471,"2015-06-30":0.562292,"2015-09-30":0.475193,"2015-12-31":0.46019,"2016-03-31":0.457622,"2016-06-30":0.4064,"2016-09-30":0.396059,"2016-12-31":0.446826,"2017-03-31":0.503305,"2017-06-30":0.562129,"2017-09-30":0.548716,"2017-12-31":0.639948,"2018-03-31":0.623451,"2018-06-30":0.683521,"2018-09-30":0.776252,"2018-12-31":0.724022,"2019-03-31":0.783746,"2019-06-30":0.74632,"2019-09-30":0.602132,"2019-12-31":0.743673,"2020-03-31":0.514715,"2020-06-30":0.570571,"2020-09-30":0.542109,"2020-12-31":0.646573,"2021-03-31":0.731118,"2021-06-30":0.718866,"2021-09-30":0.691692,"2021-12-31":0.808361,"2022-03-31":0.803129,"2022-06-30":0.756341,"2022-09-30":0.708346,"2022-12-31":0.779497,"2023-03-31":0.678572,"2023-06-30":0.632368,"2023-09-30":0.606583,"2023-12-31":0.641456,"2024-03-31":0.702109,"2024-06-30":0.730747,"2024-09-30":0.692264,"2024-12-31":0.474079,"2025-03-31":0.535361,"2025-06-30":0.462183,"2025-09-30":0.36826,"2025-12-31":0.388574,"2026-03-31":0.317514,"2026-06-30":0.416974},"ps_avg":{"2014-12-31":0.458079,"2015-03-31":0.487717,"2015-06-30":0.503337,"2015-09-30":0.496522,"2015-12-31":0.485449,"2016-03-31":0.474893,"2016-06-30":0.448852,"2016-09-30":0.424484,"2016-12-31":0.414828,"2017-03-31":0.425494,"2017-06-30":0.449489,"2017-09-30":0.479947,"2017-12-31":0.52929,"2018-03-31":0.581683,"2018-06-30":0.626081,"2018-09-30":0.667414,"2018-12-31":0.700568,"2019-03-31":0.722581,"2019-06-30":0.726282,"2019-09-30":0.704111,"2019-12-31":0.675976,"2020-03-31":0.633682,"2020-06-30":0.608536,"2020-09-30":0.576796,"2020-12-31":0.562621,"2021-03-31":0.571676,"2021-06-30":0.603129,"2021-09-30":0.629165,"2021-12-31":0.659082,"2022-03-31":0.683108,"2022-06-30":0.703802,"2022-09-30":0.721424,"2022-12-31":0.73679,"2023-03-31":0.721838,"2023-06-30":0.684265,"2023-09-30":0.660259,"2023-12-31":0.630987,"2024-03-31":0.646671,"2024-06-30":0.668676,"2024-09-30":0.676934,"2024-12-31":0.635467,"2025-03-31":0.580393,"2025-06-30":0.522811,"2025-09-30":0.436325,"2025-12-31":0.401517,"2026-03-31":0.373855,"2026-06-30":0.3633},"ps_high":{"2014-12-31":0.464367,"2015-03-31":0.558917,"2015-06-30":0.573116,"2015-09-30":0.562054,"2015-12-31":0.553951,"2016-03-31":0.548774,"2016-06-30":0.524608,"2016-09-30":0.466257,"2016-12-31":0.45848,"2017-03-31":0.5121,"2017-06-30":0.568224,"2017-09-30":0.570534,"2017-12-31":0.660796,"2018-03-31":0.732676,"2018-06-30":0.741411,"2018-09-30":0.776252,"2018-12-31":0.810626,"2019-03-31":0.865158,"2019-06-30":0.837768,"2019-09-30":0.802514,"2019-12-31":0.768841,"2020-03-31":0.716759,"2020-06-30":0.692943,"2020-09-30":0.653589,"2020-12-31":0.670476,"2021-03-31":0.731118,"2021-06-30":0.751712,"2021-09-30":0.722329,"2021-12-31":0.808361,"2022-03-31":0.803129,"2022-06-30":0.838113,"2022-09-30":0.811937,"2022-12-31":0.826118,"2023-03-31":0.8023,"2023-06-30":0.773789,"2023-09-30":0.757358,"2023-12-31":0.673395,"2024-03-31":0.704032,"2024-06-30":0.738757,"2024-09-30":0.748563,"2024-12-31":0.722608,"2025-03-31":0.692082,"2025-06-30":0.668143,"2025-09-30":0.582683,"2025-12-31":0.501793,"2026-03-31":0.490984,"2026-06-30":0.457623},"ps_low":{"2014-12-31":0.445131,"2015-03-31":0.432827,"2015-06-30":0.418783,"2015-09-30":0.4107,"2015-12-31":0.414052,"2016-03-31":0.397399,"2016-06-30":0.390868,"2016-09-30":0.384175,"2016-12-31":0.370744,"2017-03-31":0.363038,"2017-06-30":0.356436,"2017-09-30":0.344724,"2017-12-31":0.410544,"2018-03-31":0.468199,"2018-06-30":0.525096,"2018-09-30":0.520702,"2018-12-31":0.602597,"2019-03-31":0.60492,"2019-06-30":0.633688,"2019-09-30":0.602132,"2019-12-31":0.576527,"2020-03-31":0.442296,"2020-06-30":0.427599,"2020-09-30":0.406906,"2020-12-31":0.385801,"2021-03-31":0.400303,"2021-06-30":0.481358,"2021-09-30":0.49483,"2021-12-31":0.506913,"2022-03-31":0.590971,"2022-06-30":0.575477,"2022-09-30":0.586228,"2022-12-31":0.661001,"2023-03-31":0.655712,"2023-06-30":0.630831,"2023-09-30":0.598196,"2023-12-31":0.584106,"2024-03-31":0.581413,"2024-06-30":0.579084,"2024-09-30":0.587705,"2024-12-31":0.470301,"2025-03-31":0.450273,"2025-06-30":0.434699,"2025-09-30":0.31303,"2025-12-31":0.304452,"2026-03-31":0.297894,"2026-06-30":0.29614},"pcf":{"2014-12-31":10.055018,"2015-03-31":11.396855,"2015-06-30":11.535299,"2015-09-30":10.668972,"2015-12-31":8.648603,"2016-03-31":9.382292,"2016-06-30":9.730639,"2016-09-30":8.173084,"2016-12-31":11.596013,"2017-03-31":9.533335,"2017-06-30":11.452426,"2017-09-30":8.481591,"2017-12-31":13.768618,"2018-03-31":15.125593,"2018-06-30":16.038399,"2018-09-30":34.396638,"2018-12-31":17.425149,"2019-03-31":22.780864,"2019-06-30":17.454895,"2019-09-30":11.606893,"2019-12-31":12.786736,"2020-03-31":8.089603,"2020-06-30":5.849449,"2020-09-30":7.762825,"2020-12-31":7.372375,"2021-03-31":8.533434,"2021-06-30":13.558669,"2021-09-30":8.815336,"2021-12-31":13.399141,"2022-03-31":13.801299,"2022-06-30":12.30158,"2022-09-30":9.366799,"2022-12-31":14.533319,"2023-03-31":8.844607,"2023-06-30":8.861816,"2023-09-30":10.750809,"2023-12-31":13.634413,"2024-03-31":33.776957,"2024-06-30":60.792675,"2024-09-30":56.594751,"2024-12-31":14.448564,"2025-03-31":20.2486,"2025-06-30":13.550049,"2025-09-30":14.605931,"2025-12-31":18.036075,"2026-03-31":8.367472,"2026-06-30":11.235125},"pcf_avg":{"2014-12-31":10.043678,"2015-03-31":10.079301,"2015-06-30":10.325848,"2015-09-30":11.147842,"2015-12-31":9.123308,"2016-03-31":9.736382,"2016-06-30":10.747108,"2016-09-30":8.75966,"2016-12-31":10.765606,"2017-03-31":8.059482,"2017-06-30":9.157586,"2017-09-30":7.418617,"2017-12-31":11.387777,"2018-03-31":14.112251,"2018-06-30":14.69061,"2018-09-30":29.573925,"2018-12-31":16.860675,"2019-03-31":21.002981,"2019-06-30":16.986257,"2019-09-30":13.572665,"2019-12-31":11.62275,"2020-03-31":9.959373,"2020-06-30":6.238668,"2020-09-30":8.259539,"2020-12-31":6.415127,"2021-03-31":6.672465,"2021-06-30":11.375727,"2021-09-30":8.018455,"2021-12-31":10.924738,"2022-03-31":11.73881,"2022-06-30":11.447043,"2022-09-30":9.539745,"2022-12-31":13.737073,"2023-03-31":9.408548,"2023-06-30":9.589089,"2023-09-30":11.70215,"2023-12-31":13.411898,"2024-03-31":31.109924,"2024-06-30":55.628874,"2024-09-30":55.341474,"2024-12-31":19.367177,"2025-03-31":21.951843,"2025-06-30":15.327505,"2025-09-30":17.305538,"2025-12-31":18.636841,"2026-03-31":9.852232,"2026-06-30":9.788899},"pcf_high":{"2014-12-31":10.181541,"2015-03-31":11.550739,"2015-06-30":11.757347,"2015-09-30":12.619174,"2015-12-31":10.410701,"2016-03-31":11.251109,"2016-06-30":12.560979,"2016-09-30":9.621685,"2016-12-31":11.898476,"2017-03-31":9.69993,"2017-06-30":11.576611,"2017-09-30":8.818835,"2017-12-31":14.217149,"2018-03-31":17.775498,"2018-06-30":17.396774,"2018-09-30":34.396638,"2018-12-31":19.509468,"2019-03-31":25.147222,"2019-06-30":19.593693,"2019-09-30":15.469509,"2019-12-31":13.219471,"2020-03-31":11.26507,"2020-06-30":7.103998,"2020-09-30":9.359184,"2020-12-31":7.644916,"2021-03-31":8.533434,"2021-06-30":14.178176,"2021-09-30":9.205788,"2021-12-31":13.399141,"2022-03-31":13.801299,"2022-06-30":13.631565,"2022-09-30":10.73664,"2022-12-31":15.402536,"2023-03-31":10.457299,"2023-06-30":10.843652,"2023-09-30":13.42308,"2023-12-31":14.3133,"2024-03-31":33.869454,"2024-06-30":61.459099,"2024-09-30":61.197428,"2024-12-31":22.022995,"2025-03-31":26.176167,"2025-06-30":19.58828,"2025-09-30":23.110387,"2025-12-31":23.291259,"2026-03-31":12.938927,"2026-06-30":12.330371},"pcf_low":{"2014-12-31":9.759797,"2015-03-31":8.944931,"2015-06-30":8.591234,"2015-09-30":9.220981,"2015-12-31":7.78151,"2016-03-31":8.147586,"2016-06-30":9.358753,"2016-09-30":7.927846,"2016-12-31":9.621537,"2017-03-31":6.876476,"2017-06-30":7.261787,"2017-09-30":5.328465,"2017-12-31":8.832941,"2018-03-31":11.358997,"2018-06-30":12.321059,"2018-09-30":23.072921,"2018-12-31":14.502798,"2019-03-31":17.582972,"2019-06-30":14.820672,"2019-09-30":11.606893,"2019-12-31":9.912829,"2020-03-31":6.951413,"2020-06-30":4.383712,"2020-09-30":5.826757,"2020-12-31":4.398995,"2021-03-31":4.672234,"2021-06-30":9.078989,"2021-09-30":6.306411,"2021-12-31":8.40243,"2022-03-31":10.155478,"2022-06-30":9.359903,"2022-09-30":7.751983,"2022-12-31":12.324012,"2023-03-31":8.546652,"2023-06-30":8.840274,"2023-09-30":10.602172,"2023-12-31":12.415423,"2024-03-31":27.970505,"2024-06-30":48.175496,"2024-09-30":48.046767,"2024-12-31":14.333414,"2025-03-31":17.030406,"2025-06-30":12.744279,"2025-09-30":12.415403,"2025-12-31":14.131475,"2026-03-31":7.850418,"2026-06-30":7.979313},"pfcf":{"2014-12-31":12.761657,"2015-03-31":13.963704,"2015-06-30":14.071693,"2015-09-30":13.422717,"2015-12-31":10.193092,"2016-03-31":11.304994,"2016-06-30":12.058076,"2016-09-30":9.728015,"2016-12-31":14.117261,"2017-03-31":10.948574,"2017-06-30":13.407802,"2017-09-30":9.624673,"2017-12-31":16.977509,"2018-03-31":19.833672,"2018-06-30":21.847239,"2018-09-30":78.844737,"2018-12-31":25.462408,"2019-03-31":36.598395,"2019-06-30":24.014267,"2019-09-30":14.531685,"2019-12-31":15.549841,"2020-03-31":9.525409,"2020-06-30":6.471394,"2020-09-30":8.95761,"2020-12-31":8.151024,"2021-03-31":9.435643,"2021-06-30":16.076573,"2021-09-30":9.768471,"2021-12-31":15.400634,"2022-03-31":15.96185,"2022-06-30":14.060482,"2022-09-30":10.442697,"2022-12-31":16.84357,"2023-03-31":9.79758,"2023-06-30":9.913061,"2023-09-30":12.403978,"2023-12-31":16.246416,"2024-03-31":52.519049,"2024-06-30":153.242022,"2024-09-30":138.465459,"2024-12-31":18.43525,"2025-03-31":26.713382,"2025-06-30":16.385988,"2025-09-30":19.045483,"2025-12-31":24.377682,"2026-03-31":9.865834,"2026-06-30":13.334231},"pfcf_avg":{"2014-12-31":12.747265,"2015-03-31":12.349404,"2015-06-30":12.596307,"2015-09-30":14.025186,"2015-12-31":10.752571,"2016-03-31":11.731647,"2016-06-30":13.31767,"2016-09-30":10.426187,"2016-12-31":13.106304,"2017-03-31":9.255925,"2017-06-30":10.721142,"2017-09-30":8.41844,"2017-12-31":14.041793,"2018-03-31":18.504912,"2018-06-30":20.011304,"2018-09-30":67.790009,"2018-12-31":24.637573,"2019-03-31":33.742153,"2019-06-30":23.369519,"2019-09-30":16.992807,"2019-12-31":14.134327,"2020-03-31":11.727039,"2020-06-30":6.901996,"2020-09-30":9.530774,"2020-12-31":7.092674,"2021-03-31":7.37792,"2021-06-30":13.488249,"2021-09-30":8.885429,"2021-12-31":12.556618,"2022-03-31":13.576484,"2022-06-30":13.083762,"2022-09-30":10.635508,"2022-12-31":15.92075,"2023-03-31":10.422284,"2023-06-30":10.726608,"2023-09-30":13.501608,"2023-12-31":15.981273,"2024-03-31":48.372139,"2024-06-30":140.225465,"2024-09-30":135.399175,"2024-12-31":24.711021,"2025-03-31":28.96042,"2025-06-30":18.535454,"2025-09-30":22.56565,"2025-12-31":25.189682,"2026-03-31":11.616469,"2026-06-30":11.617799},"pfcf_high":{"2014-12-31":12.922238,"2015-03-31":14.152246,"2015-06-30":14.342566,"2015-09-30":15.876281,"2015-12-31":12.269869,"2016-03-31":13.556786,"2016-06-30":15.565394,"2016-09-30":11.452213,"2016-12-31":14.485486,"2017-03-31":11.139899,"2017-06-30":13.55319,"2017-09-30":10.007369,"2017-12-31":17.530574,"2018-03-31":23.308402,"2018-06-30":23.697596,"2018-09-30":78.844737,"2018-12-31":28.508108,"2019-03-31":40.400047,"2019-06-30":26.956804,"2019-09-30":19.367632,"2019-12-31":16.076086,"2020-03-31":13.264482,"2020-06-30":7.859332,"2020-09-30":10.799666,"2020-12-31":8.452349,"2021-03-31":9.435643,"2021-06-30":16.811126,"2021-09-30":10.201139,"2021-12-31":15.400634,"2022-03-31":15.96185,"2022-06-30":15.580631,"2022-09-30":11.969881,"2022-12-31":17.850959,"2023-03-31":11.584034,"2023-06-30":12.129996,"2023-09-30":15.487168,"2023-12-31":17.05536,"2024-03-31":52.662871,"2024-06-30":154.921898,"2024-09-30":149.726428,"2024-12-31":28.099639,"2025-03-31":34.533446,"2025-06-30":23.687982,"2025-09-30":30.134914,"2025-12-31":31.480624,"2026-03-31":15.255898,"2026-06-30":14.634105},"pfcf_low":{"2014-12-31":12.386968,"2015-03-31":10.959547,"2015-06-30":10.480284,"2015-09-30":11.600988,"2015-12-31":9.171151,"2016-03-31":9.817261,"2016-06-30":11.59724,"2016-09-30":9.43612,"2016-12-31":11.713487,"2017-03-31":7.897299,"2017-06-30":8.501657,"2017-09-30":6.046594,"2017-12-31":10.891531,"2018-03-31":14.894664,"2018-06-30":16.783541,"2018-09-30":52.888262,"2018-12-31":21.192138,"2019-03-31":28.247768,"2019-06-30":20.39013,"2019-09-30":14.531685,"2019-12-31":12.054908,"2020-03-31":8.185204,"2020-06-30":4.849812,"2020-09-30":6.723559,"2020-12-31":4.863604,"2021-03-31":5.166212,"2021-06-30":10.764997,"2021-09-30":6.988275,"2021-12-31":9.65754,"2022-03-31":11.745286,"2022-06-30":10.698199,"2022-09-30":8.642398,"2022-12-31":14.283066,"2023-03-31":9.467521,"2023-06-30":9.888964,"2023-09-30":12.232484,"2023-12-31":14.793899,"2024-03-31":43.490724,"2024-06-30":121.437501,"2024-09-30":117.551849,"2024-12-31":18.288328,"2025-03-31":22.467713,"2025-06-30":15.411575,"2025-09-30":16.189132,"2025-12-31":19.100197,"2026-03-31":9.256191,"2026-06-30":9.470121},"evs_avg":{"2014-12-31":0.428952,"2015-03-31":0.469107,"2015-06-30":0.483065,"2015-09-30":0.476666,"2015-12-31":0.458749,"2016-03-31":0.454045,"2016-06-30":0.429512,"2016-09-30":0.393933,"2016-12-31":0.366806,"2017-03-31":0.34774,"2017-06-30":0.397688,"2017-09-30":0.411495,"2017-12-31":0.489209,"2018-03-31":0.530262,"2018-06-30":0.574397,"2018-09-30":0.620813,"2018-12-31":0.657856,"2019-03-31":0.675018,"2019-06-30":0.684135,"2019-09-30":0.662286,"2019-12-31":0.628602,"2020-03-31":0.584721,"2020-06-30":0.555175,"2020-09-30":0.542876,"2020-12-31":0.515512,"2021-03-31":0.497369,"2021-06-30":0.563042,"2021-09-30":0.588689,"2021-12-31":0.624373,"2022-03-31":0.640815,"2022-06-30":0.660879,"2022-09-30":0.66387,"2022-12-31":0.690173,"2023-03-31":0.659363,"2023-06-30":0.62462,"2023-09-30":0.596193,"2023-12-31":0.593477,"2024-03-31":0.611013,"2024-06-30":0.63151,"2024-09-30":0.63238,"2024-12-31":0.589272,"2025-03-31":0.54012,"2025-06-30":0.478253,"2025-09-30":0.392264,"2025-12-31":0.354577,"2026-03-31":0.326369,"2026-06-30":0.313114},"evs_high":{"2014-12-31":0.43524,"2015-03-31":0.540306,"2015-06-30":0.552844,"2015-09-30":0.542199,"2015-12-31":0.527251,"2016-03-31":0.527926,"2016-06-30":0.505268,"2016-09-30":0.435706,"2016-12-31":0.410458,"2017-03-31":0.434347,"2017-06-30":0.516423,"2017-09-30":0.502082,"2017-12-31":0.620715,"2018-03-31":0.681255,"2018-06-30":0.689728,"2018-09-30":0.72965,"2018-12-31":0.767914,"2019-03-31":0.817596,"2019-06-30":0.795621,"2019-09-30":0.760689,"2019-12-31":0.721467,"2020-03-31":0.667798,"2020-06-30":0.639581,"2020-09-30":0.619668,"2020-12-31":0.623367,"2021-03-31":0.656811,"2021-06-30":0.711624,"2021-09-30":0.681853,"2021-12-31":0.773653,"2022-03-31":0.760836,"2022-06-30":0.795191,"2022-09-30":0.754383,"2022-12-31":0.779501,"2023-03-31":0.739825,"2023-06-30":0.714144,"2023-09-30":0.693291,"2023-12-31":0.635885,"2024-03-31":0.668374,"2024-06-30":0.701591,"2024-09-30":0.704009,"2024-12-31":0.676413,"2025-03-31":0.651809,"2025-06-30":0.623586,"2025-09-30":0.538621,"2025-12-31":0.454852,"2026-03-31":0.443497,"2026-06-30":0.407437},"evs_low":{"2014-12-31":0.416005,"2015-03-31":0.414217,"2015-06-30":0.398511,"2015-09-30":0.390844,"2015-12-31":0.387352,"2016-03-31":0.376552,"2016-06-30":0.371527,"2016-09-30":0.353624,"2016-12-31":0.322722,"2017-03-31":0.285284,"2017-06-30":0.304635,"2017-09-30":0.276273,"2017-12-31":0.370464,"2018-03-31":0.416777,"2018-06-30":0.473412,"2018-09-30":0.474101,"2018-12-31":0.559885,"2019-03-31":0.557357,"2019-06-30":0.591541,"2019-09-30":0.560307,"2019-12-31":0.529153,"2020-03-31":0.393334,"2020-06-30":0.374238,"2020-09-30":0.372985,"2020-12-31":0.338693,"2021-03-31":0.325995,"2021-06-30":0.441271,"2021-09-30":0.454354,"2021-12-31":0.472204,"2022-03-31":0.548677,"2022-06-30":0.532555,"2022-09-30":0.528674,"2022-12-31":0.614383,"2023-03-31":0.593237,"2023-06-30":0.571185,"2023-09-30":0.53413,"2023-12-31":0.546596,"2024-03-31":0.545755,"2024-06-30":0.541918,"2024-09-30":0.543151,"2024-12-31":0.424106,"2025-03-31":0.410001,"2025-06-30":0.390141,"2025-09-30":0.268969,"2025-12-31":0.257512,"2026-03-31":0.250408,"2026-06-30":0.245954},"earnings_yield":{"2014-12-31":7.106679,"2015-03-31":6.188008,"2015-06-30":6.21812,"2015-09-30":7.363822,"2015-12-31":6.69105,"2016-03-31":6.337072,"2016-06-30":6.844437,"2016-09-30":6.799138,"2016-12-31":6.406065,"2017-03-31":6.234127,"2017-06-30":5.61314,"2017-09-30":5.824731,"2017-12-31":6.381939,"2018-03-31":7.109695,"2018-06-30":6.906692,"2018-09-30":6.298121,"2018-12-31":5.480933,"2019-03-31":5.26866,"2019-06-30":5.492364,"2019-09-30":6.912365,"2019-12-31":6.017884,"2020-03-31":8.283997,"2020-06-30":9.004498,"2020-09-30":7.576885,"2020-12-31":5.577875,"2021-03-31":5.030837,"2021-06-30":4.469303,"2021-09-30":5.842708,"2021-12-31":5.33503,"2022-03-31":5.285381,"2022-06-30":5.309979,"2022-09-30":5.613772,"2022-12-31":4.83654,"2023-03-31":5.593615,"2023-06-30":6.01409,"2023-09-30":5.854118,"2023-12-31":5.337603,"2024-03-31":5.102789,"2024-06-30":5.263352,"2024-09-30":5.275,"2024-12-31":6.942261,"2025-03-31":5.892496,"2025-06-30":6.041752,"2025-09-30":7.569943,"2025-12-31":7.165882,"2026-03-31":8.030743,"2026-06-30":5.818013},"fcf_yield":{"2014-12-31":7.835973,"2015-03-31":7.161423,"2015-06-30":7.106465,"2015-09-30":7.450057,"2015-12-31":9.810566,"2016-03-31":8.845648,"2016-06-30":8.293197,"2016-09-30":10.279589,"2016-12-31":7.083527,"2017-03-31":9.13361,"2017-06-30":7.458344,"2017-09-30":10.389963,"2017-12-31":5.890146,"2018-03-31":5.041931,"2018-06-30":4.577237,"2018-09-30":1.268315,"2018-12-31":3.927358,"2019-03-31":2.73236,"2019-06-30":4.164191,"2019-09-30":6.881515,"2019-12-31":6.430934,"2020-03-31":10.498237,"2020-06-30":15.452622,"2020-09-30":11.163692,"2020-12-31":12.268398,"2021-03-31":10.598112,"2021-06-30":6.220231,"2021-09-30":10.237017,"2021-12-31":6.493239,"2022-03-31":6.264938,"2022-06-30":7.112132,"2022-09-30":9.57607,"2022-12-31":5.936984,"2023-03-31":10.206602,"2023-06-30":10.087701,"2023-09-30":8.06193,"2023-12-31":6.155204,"2024-03-31":1.904071,"2024-06-30":0.652563,"2024-09-30":0.722202,"2024-12-31":5.424391,"2025-03-31":3.743442,"2025-06-30":6.102775,"2025-09-30":5.250589,"2025-12-31":4.102113,"2026-03-31":10.135991,"2026-06-30":7.499495},"div_yield":{"2021-12-31":0.975105,"2022-03-31":0.971379,"2022-06-30":1.025816,"2022-09-30":1.094135,"2022-12-31":0.998109,"2023-03-31":1.157,"2023-06-30":1.242432,"2023-09-30":1.313674,"2023-12-31":1.255408,"2024-03-31":1.170594,"2024-06-30":1.147898,"2024-09-30":1.225,"2024-12-31":1.767417,"2025-03-31":1.517381,"2025-06-30":1.7174,"2025-09-30":2.092102,"2025-12-31":1.95122,"2026-03-31":2.33988,"2026-06-30":1.773847},"shareholder_yield":{"2014-12-31":10.270565,"2015-03-31":7.329069,"2015-06-30":6.731085,"2015-09-30":6.667716,"2015-12-31":5.9637,"2016-03-31":3.811922,"2016-06-30":2.323996,"2016-09-30":2.047495,"2016-12-31":1.803847,"2017-03-31":1.679361,"2017-06-30":2.415537,"2017-09-30":4.770233,"2017-12-31":4.691291,"2018-03-31":5.463353,"2018-06-30":4.8983,"2018-09-30":3.266617,"2018-12-31":3.690427,"2019-03-31":3.214382,"2019-06-30":3.381761,"2019-09-30":4.472736,"2019-12-31":3.250305,"2020-03-31":4.961703,"2020-06-30":3.756104,"2020-09-30":4.034824,"2020-12-31":4.637294,"2021-03-31":3.960711,"2021-06-30":4.381506,"2021-09-30":4.104525,"2021-12-31":2.680458,"2022-03-31":2.703334,"2022-06-30":2.933688,"2022-09-30":3.193866,"2022-12-31":2.904182,"2023-03-31":3.360621,"2023-06-30":3.556604,"2023-09-30":3.588077,"2023-12-31":3.704041,"2024-03-31":3.352857,"2024-06-30":3.094101,"2024-09-30":2.907049,"2024-12-31":5.262326,"2025-03-31":4.826534,"2025-06-30":5.327493,"2025-09-30":7.624296,"2025-12-31":5.342827,"2026-03-31":6.864187,"2026-06-30":5.022718},"peg":{"2014-12-31":1.438787,"2015-03-31":0.62764,"2015-06-30":0.465339,"2015-09-30":0.374669,"2015-12-31":3.834547,"2016-03-31":-1.907427,"2016-06-30":-0.940947,"2016-09-30":-0.796352,"2016-12-31":-12.136935,"2017-03-31":0.988065,"2017-06-30":0.80682,"2017-09-30":0.575877,"2017-12-31":0.28022,"2018-03-31":0.273095,"2018-06-30":0.260026,"2018-09-30":0.283239,"2018-12-31":-16.374951,"2019-03-31":-5.929402,"2019-06-30":-3.184305,"2019-09-30":-3.008403,"2019-12-31":0.556517,"2020-03-31":0.544838,"2020-06-30":0.228905,"2020-09-30":0.745167,"2020-12-31":-6.237582,"2021-03-31":17.482654,"2021-06-30":-0.858449,"2021-09-30":1.125887,"2021-12-31":0.492237,"2022-03-31":0.525153,"2022-06-30":0.404197,"2022-09-30":1.23255,"2022-12-31":63.914491,"2023-03-31":14.653805,"2023-06-30":2.343837,"2023-09-30":-435.59082,"2023-12-31":12.911539,"2024-03-31":6.811326,"2024-06-30":2.82034,"2024-09-30":2.490839,"2024-12-31":8.240046,"2025-03-31":-5.410189,"2025-06-30":-0.940336,"2025-09-30":-1.220048,"2025-12-31":-7.293632,"2026-03-31":-1.505418,"2026-06-30":-4.03918},"price":{"2014-12-31":126.36,"2015-03-31":156.27,"2015-06-30":164.68,"2015-09-30":141.91,"2015-12-31":139.44,"2016-03-31":139.97,"2016-06-30":126.38,"2016-09-30":125.31,"2016-12-31":143.77,"2017-03-31":165.38,"2017-06-30":188.13,"2017-09-30":189.88,"2017-12-31":225.01,"2018-03-31":219.7,"2018-06-30":238.03,"2018-09-30":274.05,"2018-12-31":259.08,"2019-03-31":286.98,"2019-06-30":282.21,"2019-09-30":237.69,"2019-12-31":306.42,"2020-03-31":222.96,"2020-06-30":255.65,"2020-09-30":255.25,"2020-12-31":321.09,"2021-03-31":371.31,"2021-06-30":380.82,"2021-09-30":381.33,"2021-12-31":463.54,"2022-03-31":480.76,"2022-06-30":469.87,"2022-09-30":454.24,"2022-12-31":512.97,"2023-03-31":459.81,"2023-06-30":444.29,"2023-09-30":435.42,"2023-12-31":471.56,"2024-03-31":518.54,"2024-06-30":541.86,"2024-09-30":520,"2024-12-31":368.9,"2025-03-31":434.96,"2025-06-30":388.96,"2025-09-30":323.12,"2025-12-31":350.55,"2026-03-31":292.75,"2026-06-30":386.73},"price_avg":{"2014-12-31":126.2175,"2015-03-31":138.204118,"2015-06-30":147.413667,"2015-09-30":148.279535,"2015-12-31":147.093585,"2016-03-31":145.2525,"2016-06-30":139.581731,"2016-09-30":134.303396,"2016-12-31":133.474423,"2017-03-31":139.812264,"2017-06-30":150.432453,"2017-09-30":166.082885,"2017-12-31":186.101731,"2018-03-31":204.981154,"2018-06-30":218.027115,"2018-09-30":235.625769,"2018-12-31":250.687308,"2019-03-31":264.583269,"2019-06-30":274.633077,"2019-09-30":277.945769,"2019-12-31":278.526346,"2020-03-31":274.493269,"2020-06-30":272.660769,"2020-09-30":271.5825,"2020-12-31":279.398868,"2021-03-31":290.334808,"2021-06-30":319.508077,"2021-09-30":346.858846,"2021-12-31":377.938654,"2022-03-31":408.914423,"2022-06-30":437.230192,"2022-09-30":462.626981,"2022-12-31":484.865577,"2023-03-31":489.127925,"2023-06-30":480.752075,"2023-09-30":473.950385,"2023-12-31":463.864111,"2024-03-31":477.596014,"2024-06-30":495.833777,"2024-09-30":508.484728,"2024-12-31":494.481786,"2025-03-31":471.547331,"2025-06-30":439.98264,"2025-09-30":382.84212,"2025-12-31":362.22652,"2026-03-31":344.696813,"2026-06-30":336.948685},"price_high":{"2014-12-31":127.95,"2015-03-31":158.38,"2015-06-30":167.85,"2015-09-30":167.85,"2015-12-31":167.85,"2016-03-31":167.85,"2016-06-30":163.14,"2016-09-30":147.52,"2016-12-31":147.52,"2017-03-31":168.27,"2017-06-30":190.17,"2017-09-30":197.43,"2017-12-31":232.34,"2018-03-31":258.19,"2018-06-30":258.19,"2018-09-30":274.05,"2018-12-31":290.07,"2019-03-31":316.79,"2019-06-30":316.79,"2019-09-30":316.79,"2019-12-31":316.79,"2020-03-31":310.48,"2020-06-30":310.48,"2020-09-30":307.74,"2020-12-31":332.96,"2021-03-31":371.31,"2021-06-30":398.22,"2021-09-30":398.22,"2021-12-31":463.54,"2022-03-31":480.76,"2022-06-30":520.67,"2022-09-30":520.67,"2022-12-31":543.65,"2023-03-31":543.65,"2023-06-30":543.65,"2023-09-30":543.65,"2023-12-31":495.04,"2024-03-31":519.96,"2024-06-30":547.8,"2024-09-30":562.29,"2024-12-31":562.29,"2025-03-31":562.29,"2025-06-30":562.29,"2025-09-30":511.26,"2025-12-31":452.69,"2026-03-31":452.69,"2026-06-30":424.43},"price_low":{"2014-12-31":122.65,"2015-03-31":122.65,"2015-06-30":122.65,"2015-09-30":122.65,"2015-12-31":125.46,"2016-03-31":121.55,"2016-06-30":121.55,"2016-09-30":121.55,"2016-12-31":119.29,"2017-03-31":119.29,"2017-06-30":119.29,"2017-09-30":119.29,"2017-12-31":144.35,"2018-03-31":164.99,"2018-06-30":182.86,"2018-09-30":183.83,"2018-12-31":215.63,"2019-03-31":221.5,"2019-06-30":239.62,"2019-09-30":237.69,"2019-12-31":237.55,"2020-03-31":191.59,"2020-06-30":191.59,"2020-09-30":191.59,"2020-12-31":191.59,"2021-03-31":203.3,"2021-06-30":255,"2021-09-30":272.8,"2021-12-31":290.68,"2022-03-31":353.76,"2022-06-30":357.51,"2022-09-30":375.93,"2022-12-31":434.99,"2023-03-31":444.32,"2023-06-30":443.21,"2023-09-30":429.4,"2023-12-31":429.4,"2024-03-31":429.4,"2024-06-30":429.4,"2024-09-30":441.46,"2024-12-31":365.96,"2025-03-31":365.83,"2025-06-30":365.83,"2025-09-30":274.66,"2025-12-31":274.66,"2026-03-31":274.66,"2026-06-30":274.66},"ev_avg":{"2014-12-31":31688465342.21,"2015-03-31":35214044431.35647,"2015-06-30":37006815947.914665,"2015-09-30":37157506605.45256,"2015-12-31":36312961587.17887,"2016-03-31":36502300151.29,"2016-06-30":35148765095.80769,"2016-09-30":32829009048.054337,"2016-12-31":31128231385.666344,"2017-03-31":30288324315.393402,"2017-06-30":35016969238.62113,"2017-09-30":36653324224.11635,"2017-12-31":44048945533.18789,"2018-03-31":47751253204.74154,"2018-06-30":52034036486.963264,"2018-09-30":56751007852.06847,"2018-12-31":60591804210.03808,"2019-03-31":63609664005.00751,"2019-06-30":66194144740.01308,"2019-09-30":66347140964.965775,"2019-12-31":65508485364.66481,"2020-03-31":63832801397.34999,"2020-06-30":62715877435.85924,"2020-09-30":63760740824.145,"2020-12-31":62823881729.06038,"2021-03-31":61987576986.4673,"2021-06-30":72755102497.0796,"2021-09-30":78814864688.50308,"2021-12-31":86562510282.62039,"2022-03-31":92501003862.26826,"2022-06-30":98556937089.13635,"2022-09-30":101736108868.29283,"2022-12-31":108077675439.45518,"2023-03-31":105941171630.90944,"2023-06-30":103506977761.67924,"2023-09-30":100531256837.49113,"2023-12-31":101686313060.81955,"2024-03-31":104938430030.54529,"2024-06-30":108593881647.63962,"2024-09-30":110170681443.75545,"2024-12-31":104307565797.34106,"2025-03-31":99017581469.94096,"2025-06-30":90492720375.58112,"2025-09-30":76420804547.79645,"2025-12-31":70605049453.37495,"2026-03-31":65409227073.851,"2026-06-30":62971339054.747086},"shares_out":{"2009-06-30":477268311,"2009-09-30":465023897,"2009-12-31":449789672,"2010-03-31":431360762,"2010-06-30":403251606,"2010-09-30":394807753,"2010-12-31":377736929,"2011-03-31":368668482,"2011-06-30":362223698,"2011-09-30":349216428,"2011-12-31":339372680,"2012-03-31":331807383,"2012-06-30":325159845,"2012-09-30":314012463,"2012-12-31":304715144,"2013-03-31":300693279,"2013-06-30":299346446,"2013-09-30":296188115,"2013-12-31":293273830,"2014-03-31":281912262,"2014-06-30":274470910,"2014-09-30":270512468,"2014-12-31":268109932,"2015-03-31":264905598,"2015-06-30":261575584,"2015-09-30":261029323,"2015-12-31":261238188,"2016-03-31":262840916,"2016-06-30":263153816,"2016-09-30":263396236,"2016-12-31":263747395,"2017-03-31":265074917,"2017-06-30":263095951,"2017-09-30":257404755,"2017-12-31":256084913,"2018-03-31":255544728,"2018-06-30":260132949,"2018-09-30":258931814,"2018-12-31":257395577,"2019-03-31":257354383,"2019-06-30":255876479,"2019-09-30":253780229,"2019-12-31":252922161,"2020-03-31":252020028,"2020-06-30":252122363,"2020-09-30":249444426,"2020-12-31":245401430,"2021-03-31":245401430,"2021-06-30":243922167,"2021-09-30":242847676,"2021-12-31":241770746,"2022-03-31":241140929,"2022-06-30":240051897,"2022-09-30":238974624,"2022-12-31":237958067,"2023-03-31":237114190,"2023-06-30":235861650,"2023-09-30":234906987,"2023-12-31":233071088,"2024-03-31":232544717,"2024-06-30":231902075,"2024-09-30":231929643,"2024-12-31":227479695,"2025-03-31":225641361,"2025-06-30":224835508,"2025-09-30":222036187,"2025-12-31":220723898,"2026-03-31":217368494,"2026-06-30":216841146},"shares_dil":{"2021-12-31":247100000,"2022-03-31":246150000,"2022-06-30":245150000,"2022-09-30":244200000,"2022-12-31":243200000,"2023-03-31":242025000,"2023-06-30":240625000,"2023-09-30":239200000,"2023-12-31":237850000,"2024-03-31":236475000,"2024-06-30":235375000,"2024-09-30":234525000,"2024-12-31":233400000,"2025-03-31":231650000,"2025-06-30":229750000,"2025-09-30":227400000,"2025-12-31":225325000,"2026-03-31":223625000,"2026-06-30":221650000},"rev_ps":{"2021-12-31":561.064346,"2022-03-31":586.426975,"2022-06-30":608.321436,"2022-09-30":627.547093,"2022-12-31":643.893914,"2023-03-31":663.865303,"2023-06-30":688.673247,"2023-09-30":704.941472,"2023-12-31":720.369981,"2024-03-31":726.271276,"2024-06-30":730.574615,"2024-09-30":742.846178,"2024-12-31":758.401885,"2025-03-31":791.38787,"2025-06-30":823.569097,"2025-09-30":856.728232,"2025-12-31":883.72351,"2026-03-31":896.210173,"2026-06-30":907.344913},"eps_basic":{"2010-03-31":11,"2010-06-30":11.29,"2010-09-30":11.6,"2010-12-31":6.99,"2011-03-31":7.48,"2011-06-30":7.67,"2011-09-30":7.73,"2011-12-31":7.29,"2012-03-31":7.37,"2012-06-30":7.41,"2012-09-30":7.66,"2012-12-31":8.21,"2013-03-31":8.57,"2013-06-30":9.28,"2013-09-30":9.32,"2013-12-31":8.3,"2014-03-31":7.84,"2014-06-30":7.81,"2014-09-30":7.91,"2014-12-31":9.29,"2015-03-31":10.08,"2015-06-30":10.71,"2015-09-30":10.91,"2015-12-31":9.72,"2016-03-31":9.16,"2016-06-30":8.86,"2016-09-30":8.7,"2016-12-31":9.41,"2017-03-31":10.54,"2017-06-30":10.8,"2017-09-30":11.32,"2017-12-31":14.72,"2018-03-31":16.03,"2018-06-30":16.87,"2018-09-30":17.7,"2018-12-31":14.54,"2019-03-31":15.44,"2019-06-30":15.81,"2019-09-30":16.75,"2019-12-31":18.8,"2020-03-31":18.8,"2020-06-30":23.38,"2020-09-30":19.62,"2020-12-31":18.16,"2021-03-31":18.93,"2021-06-30":17.24,"2021-09-30":22.56},"eps":{"2010-03-31":10.87,"2010-06-30":11.15,"2010-09-30":11.46,"2010-12-31":6.91,"2011-03-31":7.39,"2011-06-30":7.57,"2011-09-30":7.63,"2011-12-31":7.19,"2012-03-31":7.28,"2012-06-30":7.33,"2012-09-30":7.58,"2012-12-31":8.13,"2013-03-31":8.49,"2013-06-30":9.19,"2013-09-30":9.2,"2013-12-31":8.18,"2014-03-31":7.69,"2014-06-30":7.61,"2014-09-30":7.67,"2014-12-31":8.98,"2015-03-31":9.67,"2015-06-30":10.24,"2015-09-30":10.45,"2015-12-31":9.33,"2016-03-31":8.87,"2016-06-30":8.65,"2016-09-30":8.52,"2016-12-31":9.21,"2017-03-31":10.31,"2017-06-30":10.56,"2017-09-30":11.06,"2017-12-31":14.36,"2018-03-31":15.62,"2018-06-30":16.44,"2018-09-30":17.26,"2018-12-31":14.2,"2019-03-31":15.12,"2019-06-30":15.5,"2019-09-30":16.43,"2019-12-31":18.44,"2020-03-31":18.47,"2020-06-30":23.02,"2020-09-30":19.34,"2020-12-31":17.91,"2021-03-31":18.68,"2021-06-30":17.02,"2021-09-30":22.28,"2021-12-31":24.73,"2022-03-31":25.41,"2022-06-30":24.95,"2022-09-30":25.5,"2022-12-31":24.81,"2023-03-31":25.72,"2023-06-30":26.72,"2023-09-30":25.49,"2023-12-31":25.17,"2024-03-31":26.46,"2024-06-30":28.52,"2024-09-30":27.43,"2024-12-31":25.61,"2025-03-31":25.63,"2025-06-30":23.5,"2025-09-30":24.46,"2025-12-31":25.12,"2026-03-31":23.51,"2026-06-30":22.5},"dps":{"2021-12-31":4.52,"2022-03-31":4.67,"2022-06-30":4.82,"2022-09-30":4.97,"2022-12-31":5.12,"2023-03-31":5.32,"2023-06-30":5.52,"2023-09-30":5.72,"2023-12-31":5.92,"2024-03-31":6.07,"2024-06-30":6.22,"2024-09-30":6.37,"2024-12-31":6.52,"2025-03-31":6.6,"2025-06-30":6.68,"2025-09-30":6.76,"2025-12-31":6.84,"2026-03-31":6.85,"2026-06-30":6.86},"cfo_ps":{"2021-12-31":33.848644,"2022-03-31":34.125533,"2022-06-30":37.401591,"2022-09-30":47.457002,"2022-12-31":34.535362,"2023-03-31":50.932755,"2023-06-30":49.142857,"2023-09-30":39.774247,"2023-12-31":33.891108,"2024-03-31":15.096733,"2024-06-30":8.781731,"2024-09-30":9.086451,"2024-12-31":24.884319,"2025-03-31":20.923807,"2025-06-30":28.091404,"2025-09-30":21.600704,"2025-12-31":19.039166,"2026-03-31":34.007826,"2026-06-30":33.674712},"fcf_ps":{"2021-12-31":29.449616,"2022-03-31":29.506399,"2022-06-30":32.722823,"2022-09-30":42.567568,"2022-12-31":29.79852,"2023-03-31":45.978721,"2023-06-30":43.931429,"2023-09-30":34.473244,"2023-12-31":28.442296,"2024-03-31":9.709272,"2024-06-30":3.483802,"2024-09-30":3.71389,"2024-12-31":19.502999,"2025-03-31":15.860134,"2025-06-30":23.229597,"2025-09-30":16.565523,"2025-12-31":14.08632,"2026-03-31":28.842929,"2026-06-30":28.373562},"cash_ps":{"2009-06-30":3.613481,"2009-09-30":3.961517,"2009-12-31":10.707449,"2010-03-31":8.174596,"2010-06-30":5.02887,"2010-09-30":5.689351,"2010-12-31":4.735571,"2011-03-31":6.515339,"2011-06-30":4.69268,"2011-09-30":7.182938,"2011-12-31":6.487264,"2012-03-31":6.868744,"2012-06-30":6.006584,"2012-09-30":7.77708,"2012-12-31":8.153845,"2013-03-31":5.538202,"2013-06-30":4.500805,"2013-09-30":7.379432,"2013-12-31":5.394617,"2014-03-31":6.992246,"2014-06-30":6.501964,"2014-09-30":6.350539,"2014-12-31":8.025439,"2015-03-31":5.273577,"2015-06-30":5.937098,"2015-09-30":5.929602,"2015-12-31":8.090318,"2016-03-31":6.376481,"2016-06-30":6.014353,"2016-09-30":9.666045,"2016-12-31":15.451527,"2017-03-31":25.549004,"2017-06-30":17.336641,"2017-09-30":23.687208,"2017-12-31":14.092591,"2018-03-31":18.120507,"2018-06-30":17.998489,"2018-09-30":16.452208,"2018-12-31":15.283868,"2019-03-31":17.415674,"2019-06-30":15.937377,"2019-09-30":16.510348,"2019-12-31":19.51984,"2020-03-31":21.208632,"2020-06-30":23.909025,"2020-09-30":15.971493,"2020-12-31":23.394322,"2021-03-31":38.003039,"2021-06-30":21.556056,"2021-09-30":22.606764,"2021-12-31":20.184411,"2022-03-31":25.549375,"2022-06-30":26.894184,"2022-09-30":37.125281,"2022-12-31":31.043285,"2023-03-31":42.77264,"2023-06-30":42.359578,"2023-09-30":46.482227,"2023-12-31":28.000041,"2024-03-31":26.773345,"2024-06-30":28.016136,"2024-09-30":33.915458,"2024-12-31":36.434021,"2025-03-31":33.238587,"2025-06-30":38.072278,"2025-09-30":39.241351,"2025-12-31":42.999422,"2026-03-31":44.426862,"2026-06-30":47.186617},"bvps":{"2009-06-30":46.625555,"2009-09-30":49.174677,"2009-12-31":55.277614,"2010-03-31":56.841517,"2010-06-30":58.996665,"2010-09-30":61.705222,"2010-12-31":63.040169,"2011-03-31":65.039734,"2011-06-30":66.757918,"2011-09-30":67.918053,"2011-12-31":68.621316,"2012-03-31":70.909815,"2012-06-30":72.714391,"2012-09-30":75.845716,"2012-12-31":78.114595,"2013-03-31":80.873108,"2013-06-30":81.953537,"2013-09-30":83.757919,"2013-12-31":84.443948,"2014-03-31":86.357719,"2014-06-30":88.814148,"2014-09-30":89.807321,"2014-12-31":90.452822,"2015-03-31":91.860271,"2015-06-30":88.168015,"2015-09-30":89.017202,"2015-12-31":88.21107,"2016-03-31":89.586889,"2016-06-30":92.089107,"2016-09-30":93.942876,"2016-12-31":95.168333,"2017-03-31":98.432173,"2017-06-30":100.464108,"2017-09-30":100.807384,"2017-12-31":103.492626,"2018-03-31":105.705174,"2018-06-30":110.424305,"2018-09-30":112.361627,"2018-12-31":110.883801,"2019-03-31":116.563004,"2019-06-30":120.343222,"2019-09-30":123.461154,"2019-12-31":125.44571,"2020-03-31":125.755878,"2020-06-30":136.659833,"2020-09-30":135.986202,"2020-12-31":135.28446,"2021-03-31":137.949481,"2021-06-30":143.357205,"2021-09-30":147.158089,"2021-12-31":149.149558,"2022-03-31":149.186619,"2022-06-30":149.184407,"2022-09-30":150.605949,"2022-12-31":152.577303,"2023-03-31":157.544346,"2023-06-30":161.980551,"2023-09-30":163.566867,"2023-12-31":168.643826,"2024-03-31":174.624479,"2024-06-30":181.934551,"2024-09-30":188.742583,"2024-12-31":181.620606,"2025-03-31":188.365288,"2025-06-30":194.462167,"2025-09-30":197.954219,"2025-12-31":198.809465,"2026-03-31":201.970392,"2026-06-30":206.985624},"tbvps":{"2009-06-30":0.693949,"2009-09-30":2.62008,"2009-12-31":7.424359,"2010-03-31":7.130227,"2010-06-30":5.971706,"2010-09-30":7.699444,"2010-12-31":6.753113,"2011-03-31":7.523019,"2011-06-30":8.376592,"2011-09-30":5.37489,"2011-12-31":4.413437,"2012-03-31":5.39982,"2012-06-30":3.024051,"2012-09-30":3.620557,"2012-12-31":-5.751601,"2013-03-31":-7.407216,"2013-06-30":-6.494816,"2013-09-30":-5.439449,"2013-12-31":-2.022001,"2014-03-31":-3.400703,"2014-06-30":-2.830901,"2014-09-30":-2.952174,"2014-12-31":-2.942077,"2015-03-31":-5.776397,"2015-06-30":-10.530799,"2015-09-30":-9.692398,"2015-12-31":-10.243908,"2016-03-31":-8.075988,"2016-06-30":-5.275622,"2016-09-30":-3.152285,"2016-12-31":-1.614044,"2017-03-31":2.292559,"2017-06-30":3.755664,"2017-09-30":2.019776,"2017-12-31":-4.280221,"2018-03-31":-8.801199,"2018-06-30":-3.512819,"2018-09-30":-1.83446,"2018-12-31":-3.768519,"2019-03-31":2.226502,"2019-06-30":5.678521,"2019-09-30":8.180306,"2019-12-31":10.097968,"2020-03-31":1.662566,"2020-06-30":12.839004,"2020-09-30":10.972384,"2020-12-31":8.569632,"2021-03-31":11.381352,"2021-06-30":0.11889,"2021-09-30":3.310717,"2021-12-31":5.033694,"2022-03-31":4.710938,"2022-06-30":2.845218,"2022-09-30":4.494201,"2022-12-31":6.761696,"2023-03-31":4.925897,"2023-06-30":9.446216,"2023-09-30":11.242748,"2023-12-31":15.943633,"2024-03-31":16.990281,"2024-06-30":24.932938,"2024-09-30":32.264095,"2024-12-31":4.149821,"2025-03-31":9.497372,"2025-06-30":17.185898,"2025-09-30":18.803241,"2025-12-31":19.653513,"2026-03-31":20.559557,"2026-06-30":25.645502},"buyback_ps":{"2021-12-31":7.689195,"2022-03-31":8.117002,"2022-06-30":8.737508,"2022-09-30":9.295659,"2022-12-31":9.523026,"2023-03-31":9.887408,"2023-06-30":10.036364,"2023-09-30":9.682274,"2023-12-31":11.250788,"2024-03-31":11.079395,"2024-06-30":10.353691,"2024-09-30":8.600362,"2024-12-31":12.425021,"2025-03-31":13.874379,"2025-06-30":13.619151,"2025-09-30":17.348285,"2025-12-31":11.561078,"2026-03-31":12.740078,"2026-06-30":12.203925},"fcf_margin":{"2010-06-30":1.499317,"2010-09-30":0.664892,"2010-12-31":1.644505,"2011-03-31":4.137738,"2011-06-30":4.958667,"2011-09-30":5.750729,"2011-12-31":4.702466,"2012-03-31":4.803402,"2012-06-30":4.376794,"2012-09-30":2.410832,"2012-12-31":3.570136,"2013-03-31":3.057325,"2013-06-30":2.74563,"2013-09-30":4.319422,"2013-12-31":3.38733,"2014-03-31":3.938188,"2014-06-30":4.80025,"2014-09-30":3.692739,"2014-12-31":3.593546,"2015-03-31":3.949314,"2015-06-30":3.995912,"2015-09-30":3.540215,"2015-12-31":4.514727,"2016-03-31":4.047964,"2016-06-30":3.370351,"2016-09-30":4.071325,"2016-12-31":3.165101,"2017-03-31":4.596994,"2017-06-30":4.192551,"2017-09-30":5.701134,"2017-12-31":3.76939,"2018-03-31":3.143399,"2018-06-30":3.128636,"2018-09-30":0.984532,"2018-12-31":2.843494,"2019-03-31":2.141478,"2019-06-30":3.107818,"2019-09-30":4.143583,"2019-12-31":4.782513,"2020-03-31":5.403598,"2020-06-30":8.816812,"2020-09-30":6.051937,"2020-12-31":7.932418,"2021-03-31":7.748473,"2021-06-30":4.471513,"2021-09-30":7.080862,"2021-12-31":5.248884,"2022-03-31":5.031555,"2022-06-30":5.379199,"2022-09-30":6.783167,"2022-12-31":4.627862,"2023-03-31":6.925911,"2023-06-30":6.37914,"2023-09-30":4.890228,"2023-12-31":3.94829,"2024-03-31":1.336866,"2024-06-30":0.476858,"2024-09-30":0.499954,"2024-12-31":2.571592,"2025-03-31":2.004091,"2025-06-30":2.820601,"2025-09-30":1.93358,"2025-12-31":1.593974,"2026-03-31":3.218322,"2026-06-30":3.127098}},"masked":{"ptb":{"annual":{"2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value"}},"ptb_avg":{"annual":{"2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value"}},"ptb_high":{"annual":{"2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value"}},"ptb_low":{"annual":{"2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value"}}}}