{"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":"ETSY","kind":"industrial","as_of":"2026-08-05","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2015-12-31":-27.195626,"2016-12-31":-8.85621,"2017-12-31":22.058893,"2018-12-31":19.426367,"2019-12-31":23.749895,"2020-12-31":60.788228,"2021-12-31":71.990011,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"roa":{"2015-12-31":-13.528196,"2016-12-31":-5.272364,"2017-12-31":13.785247,"2018-12-31":10.28118,"2019-12-31":7.846648,"2020-12-31":17.697495,"2021-12-31":15.826922,"2022-12-31":-21.472482,"2023-12-31":11.561922,"2024-12-31":11.885957,"2025-12-31":6.214714},"roc":{"2015-12-31":-0.716126,"2016-12-31":3.964203,"2017-12-31":2.493537,"2018-12-31":10.99919,"2019-12-31":7.503027,"2020-12-31":27.026453,"2021-12-31":15.627396,"2022-12-31":-22.442501,"2023-12-31":12.732984,"2024-12-31":17.172564,"2025-12-31":10.306338},"roic":{"2015-12-31":-8.764597,"2016-12-31":22.109258,"2017-12-31":14.33253,"2018-12-31":107.968568,"2019-12-31":32.79718,"2020-12-31":158.788709,"2021-12-31":35.809325,"2022-12-31":-41.954953,"2023-12-31":38.43649,"2024-12-31":52.013836,"2025-12-31":46.66078},"gross_margin":{"2013-12-31":61.783526,"2014-12-31":62.353585,"2015-12-31":64.541369,"2016-12-31":66.208452,"2017-12-31":65.780736,"2018-12-31":68.400826,"2019-12-31":66.881359,"2020-12-31":73.068019,"2021-12-31":71.89867,"2022-12-31":70.98364,"2023-12-31":69.848569,"2024-12-31":72.419429,"2025-12-31":71.638643},"ebitda_margin":{"2013-12-31":10.488554,"2014-12-31":5.609665,"2015-12-31":6.093624,"2016-12-31":10.987843,"2017-12-31":8.859985,"2018-12-31":16.81782,"2019-12-31":16.714994,"2020-12-31":27.943383,"2021-12-31":23.184739,"2022-12-31":-21.895312,"2023-12-31":13.504843,"2024-12-31":17.386904,"2025-12-31":12.764171},"op_margin":{"2013-12-31":0.586297,"2014-12-31":-3.195955,"2015-12-31":-0.688851,"2016-12-31":4.816052,"2017-12-31":2.696093,"2018-12-31":12.388085,"2019-12-31":10.845953,"2020-12-31":24.571329,"2021-12-31":19.996102,"2022-12-31":-25.663738,"2023-12-31":10.182046,"2024-12-31":13.53857,"2025-12-31":9.23218},"incr_op_margin":{"2014-12-31":-9.896697,"2015-12-31":5.605329,"2016-12-31":21.276293,"2017-12-31":-7.449124,"2018-12-31":38.710591,"2019-12-31":6.509507,"2020-12-31":36.952271,"2021-12-31":6.913631,"2022-12-31":-474.390815,"2023-12-31":514.852468,"2024-12-31":167.403886,"2025-12-31":-151.655603},"pretax_margin":{"2013-12-31":0.046392,"2014-12-31":-5.24564,"2015-12-31":-10.235504,"2016-12-31":-0.788016,"2017-12-31":7.312496,"2018-12-31":9.123511,"2019-12-31":9.854358,"2020-12-31":21.192843,"2021-12-31":20.250361,"2022-12-31":-25.796936,"2023-12-31":10.654288,"2024-12-31":14.62701,"2025-12-31":8.554358},"net_margin":{"2013-12-31":-0.636688,"2014-12-31":-7.793303,"2015-12-31":-19.767166,"2016-12-31":-8.192796,"2017-12-31":18.539042,"2018-12-31":12.83616,"2019-12-31":11.717554,"2020-12-31":20.238812,"2021-12-31":21.188615,"2022-12-31":-27.056039,"2023-12-31":11.190896,"2024-12-31":10.799329,"2025-12-31":5.652226},"common_margin":{"2013-12-31":-0.636688,"2014-12-31":-7.793303,"2015-12-31":-19.767166,"2016-12-31":-8.192796,"2017-12-31":18.539042,"2018-12-31":12.83616,"2019-12-31":11.717554,"2020-12-31":20.238812,"2021-12-31":21.188615,"2022-12-31":-27.056039,"2023-12-31":11.190896,"2024-12-31":10.799329,"2025-12-31":5.652226},"tax_rate_pct":{"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":-153.525492,"2018-12-31":-40.693199,"2019-12-31":-18.907323,"2020-12-31":4.501667,"2021-12-31":-4.633269,"2022-12-31":null,"2023-12-31":-5.036541,"2024-12-31":26.168584,"2025-12-31":33.92577},"total_debt":{"2014-12-31":4903000,"2015-12-31":13181000,"2016-12-31":12125000,"2017-12-31":0,"2018-12-31":276486000,"2019-12-31":785126000,"2020-12-31":1062299000,"2021-12-31":2275418000,"2022-12-31":2279640000,"2023-12-31":2283817000,"2024-12-31":2288083000,"2025-12-31":2982238000},"st_debt":{"2014-12-31":1755000,"2015-12-31":5610000,"2016-12-31":6829000,"2017-12-31":5798000,"2018-12-31":3884000,"2019-12-31":8275000,"2020-12-31":8537000,"2021-12-31":2418000,"2022-12-31":4731000,"2023-12-31":6079000,"2024-12-31":6148000,"2025-12-31":649008000},"debt_ebitda":{"2014-12-31":0.446865,"2015-12-31":0.790892,"2016-12-31":0.302354,"2017-12-31":0,"2018-12-31":2.723249,"2019-12-31":5.739561,"2020-12-31":2.203035,"2021-12-31":4.213745,"2022-12-31":null,"2023-12-31":6.153121,"2024-12-31":4.685987,"2025-12-31":8.102697},"net_debt_ebitda":{"2014-12-31":-7.650383,"2015-12-31":-16.781651,"2016-12-31":-6.731859,"2017-12-31":-8.711278,"2018-12-31":-3.425666,"2019-12-31":-0.234853,"2020-12-31":-1.258651,"2021-12-31":2.390386,"2022-12-31":null,"2023-12-31":3.053572,"2024-12-31":2.557094,"2025-12-31":3.701387},"debt_ebit":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":0.689822,"2017-12-31":0,"2018-12-31":3.697029,"2019-12-31":8.845394,"2020-12-31":2.505369,"2021-12-31":4.885681,"2022-12-31":null,"2023-12-31":8.161124,"2024-12-31":6.017977,"2025-12-31":11.202577},"net_debt_ebit":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":-15.358764,"2017-12-31":-28.62727,"2018-12-31":-4.650616,"2019-12-31":-0.361938,"2020-12-31":-1.431382,"2021-12-31":2.771564,"2022-12-31":null,"2023-12-31":4.050071,"2024-12-31":3.283947,"2025-12-31":5.117441},"ebitda_int":{"2013-12-31":43.42053,"2014-12-31":18.59661,"2015-12-31":10.921363,"2016-12-31":5.56663,"2017-12-31":3.512399,"2018-12-31":4.57787,"2019-12-31":5.624671,"2020-12-31":11.474075,"2021-12-31":54.628123,"2022-12-31":null,"2023-12-31":26.432417,"2024-12-31":35.367377,"2025-12-31":19.885191},"ebitda_capex_int":{"2013-12-31":17.718543,"2014-12-31":16.386441,"2015-12-31":3.636959,"2016-12-31":0.572043,"2017-12-31":3.157682,"2018-12-31":4.531924,"2019-12-31":5.315132,"2020-12-31":11.439691,"2021-12-31":53.490238,"2022-12-31":null,"2023-12-31":25.511038,"2024-12-31":34.338259,"2025-12-31":19.05392},"ebit_int":{"2013-12-31":2.427152,"2014-12-31":null,"2015-12-31":null,"2016-12-31":2.439895,"2017-12-31":1.068823,"2018-12-31":3.37208,"2019-12-31":3.649712,"2020-12-31":10.089447,"2021-12-31":47.115023,"2022-12-31":null,"2023-12-31":19.928856,"2024-12-31":27.539331,"2025-12-31":14.382733},"int_exp":{"2013-12-31":302000,"2014-12-31":590000,"2015-12-31":1526000,"2016-12-31":7204000,"2017-12-31":11130000,"2018-12-31":22178000,"2019-12-31":24320000,"2020-12-31":42025000,"2021-12-31":9885000,"2022-12-31":14168000,"2023-12-31":14042000,"2024-12-31":13806000,"2025-12-31":18509000},"equity_assets":{"2014-12-31":27.249059,"2015-12-31":59.757965,"2016-12-31":59.318849,"2017-12-31":65.539158,"2018-12-31":44.452798,"2019-12-31":26.364539,"2020-12-31":30.876581,"2021-12-31":16.40528,"2022-12-31":-20.769719,"2023-12-31":-20.247077,"2024-12-31":-31.386866,"2025-12-31":-38.83963},"debt_equity":{"2014-12-31":7.308311,"2015-12-31":3.988224,"2016-12-31":3.51697,"2017-12-31":0,"2018-12-31":68.96667,"2019-12-31":193.07928,"2020-12-31":143.085218,"2021-12-31":361.970924,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"debt_capital":{"2014-12-31":6.810574,"2015-12-31":3.835265,"2016-12-31":3.397482,"2017-12-31":0,"2018-12-31":40.81673,"2019-12-31":65.87954,"2020-12-31":58.862163,"2021-12-31":78.353616,"2022-12-31":131.59113,"2023-12-31":131.246157,"2024-12-31":149.624481,"2025-12-31":158.280874},"debt_assets":{"2014-12-31":1.991446,"2015-12-31":2.383281,"2016-12-31":2.086226,"2017-12-31":0,"2018-12-31":30.657614,"2019-12-31":50.904463,"2020-12-31":44.179824,"2021-12-31":59.382344,"2022-12-31":86.515132,"2023-12-31":85.045692,"2024-12-31":94.635621,"2025-12-31":105.481786},"net_debt_equity":{"2014-12-31":-1.251192,"2015-12-31":-0.846247,"2016-12-31":-0.783047,"2017-12-31":-0.858038,"2018-12-31":-0.867555,"2019-12-31":-0.079005,"2020-12-31":-0.817483,"2021-12-31":2.0534,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_capital":{"2014-12-31":-116.597908,"2015-12-31":-81.379136,"2016-12-31":-75.644331,"2017-12-31":-85.803766,"2018-12-31":-51.344732,"2019-12-31":-2.695677,"2020-12-31":-33.629482,"2021-12-31":44.448676,"2022-12-31":63.955827,"2023-12-31":65.132734,"2024-12-31":81.648517,"2025-12-31":72.304172},"ebitda":{"2013-12-31":13113000,"2014-12-31":10972000,"2015-12-31":16666000,"2016-12-31":40102000,"2017-12-31":39093000,"2018-12-31":101528000,"2019-12-31":136792000,"2020-12-31":482198000,"2021-12-31":539999000,"2022-12-31":-561858000,"2023-12-31":371164000,"2024-12-31":488282000,"2025-12-31":368055000},"ebitda_capex":{"2013-12-31":5351000,"2014-12-31":9668000,"2015-12-31":5550000,"2016-12-31":4121000,"2017-12-31":35145000,"2018-12-31":100509000,"2019-12-31":129264000,"2020-12-31":480753000,"2021-12-31":528751000,"2022-12-31":-572095000,"2023-12-31":358226000,"2024-12-31":474074000,"2025-12-31":352669000},"ebit":{"2013-12-31":733000,"2014-12-31":-6251000,"2015-12-31":-1884000,"2016-12-31":17577000,"2017-12-31":11896000,"2018-12-31":74786000,"2019-12-31":88761000,"2020-12-31":424009000,"2021-12-31":465732000,"2022-12-31":-658560000,"2023-12-31":279841000,"2024-12-31":380208000,"2025-12-31":266210000},"cash_ratio":{"2014-12-31":2.143222,"2015-12-31":3.655226,"2016-12-31":3.357847,"2017-12-31":3.323185,"2018-12-31":5.570907,"2019-12-31":4.33491,"2020-12-31":3.671322,"2021-12-31":1.599466,"2022-12-31":1.85466,"2023-12-31":1.618559,"2024-12-31":1.562892,"2025-12-31":1.187959},"current_ratio":{"2014-12-31":3.065182,"2015-12-31":4.481341,"2016-12-31":4.416627,"2017-12-31":4.286464,"2018-12-31":6.070648,"2019-12-31":4.885418,"2020-12-31":4.167431,"2021-12-31":2.179219,"2022-12-31":2.396092,"2023-12-31":2.209465,"2024-12-31":1.996189,"2025-12-31":1.438073},"quick_ratio":{"2014-12-31":2.514824,"2015-12-31":3.908277,"2016-12-31":3.672412,"2017-12-31":3.651815,"2018-12-31":5.680168,"2019-12-31":4.416522,"2020-12-31":3.72104,"2021-12-31":1.643758,"2022-12-31":1.898804,"2023-12-31":1.653357,"2024-12-31":1.575976,"2025-12-31":1.194332},"cfo_avg_cl":{"2015-12-31":0.545425,"2016-12-31":0.584464,"2017-12-31":0.741089,"2018-12-31":1.854441,"2019-12-31":1.376759,"2020-12-31":2.111208,"2021-12-31":1.217566,"2022-12-31":1.096109,"2023-12-31":1.051015,"2024-12-31":1.093789,"2025-12-31":0.683593},"cfo_liab":{"2014-12-31":0.122211,"2015-12-31":0.148969,"2016-12-31":0.202863,"2017-12-31":0.33112,"2018-12-31":0.397093,"2019-12-31":0.182193,"2020-12-31":0.408501,"2021-12-31":0.203407,"2022-12-31":0.214821,"2023-12-31":0.218485,"2024-12-31":0.236875,"2025-12-31":0.17665},"cfo_capex":{"2013-12-31":2.131152,"2014-12-31":9.269172,"2015-12-31":2.982638,"2016-12-31":1.333037,"2017-12-31":17.502786,"2018-12-31":195.215898,"2019-12-31":27.486716,"2020-12-31":469.865744,"2021-12-31":57.925942,"2022-12-31":66.778548,"2023-12-31":54.530298,"2024-12-31":52.960938,"2025-12-31":45.067854},"wc":{"2014-12-31":85608000,"2015-12-31":278932000,"2016-12-31":287024000,"2017-12-31":336787000,"2018-12-31":568227000,"2019-12-31":732510000,"2020-12-31":1440117000,"2021-12-31":725913000,"2022-12-31":881988000,"2023-12-31":859665000,"2024-12-31":662578000,"2025-12-31":597364000},"wc_assets":{"2014-12-31":34.771307,"2015-12-31":50.43422,"2016-12-31":49.385316,"2017-12-31":55.613681,"2018-12-31":63.006749,"2019-12-31":47.49305,"2020-12-31":59.89285,"2021-12-31":18.944394,"2022-12-31":33.472526,"2023-12-31":32.012549,"2024-12-31":27.404373,"2025-12-31":21.12877},"cash_assets":{"2014-12-31":36.085263,"2015-12-31":52.953291,"2016-12-31":48.535684,"2017-12-31":56.235066,"2018-12-31":69.222854,"2019-12-31":52.987385,"2020-12-31":69.420904,"2021-12-31":25.695748,"2022-12-31":44.46711,"2023-12-31":42.840582,"2024-12-31":42.993951,"2025-12-31":57.296727},"cash_debt":{"2014-12-31":18.120131,"2015-12-31":22.218648,"2016-12-31":23.264825,"2018-12-31":2.257933,"2019-12-31":1.040918,"2020-12-31":1.571326,"2021-12-31":0.432717,"2022-12-31":0.513981,"2023-12-31":0.503736,"2024-12-31":0.45431,"2025-12-31":0.543191},"fcf_debt":{"2014-12-31":2.199266,"2015-12-31":1.672028,"2016-12-31":0.988289,"2018-12-31":0.71579,"2019-12-31":0.253962,"2020-12-31":0.637778,"2021-12-31":0.2814,"2022-12-31":0.295387,"2023-12-31":0.303253,"2024-12-31":0.322655,"2025-12-31":0.227355},"liab_equity":{"2014-12-31":1.474228,"2015-12-31":0.673417,"2016-12-31":0.685805,"2017-12-31":0.525805,"2018-12-31":1.249577,"2019-12-31":2.792974,"2020-12-31":2.238701,"2021-12-31":5.095598,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"altman_z":{"2015-12-31":3.376221,"2016-12-31":4.50703,"2017-12-31":8.397687,"2018-12-31":8.244804,"2019-12-31":3.896181,"2020-12-31":10.014625,"2021-12-31":6.4717,"2022-12-31":2.818046,"2023-12-31":2.836991,"2024-12-31":2.060582,"2025-12-31":1.215995},"interest_cover_cfo":{"2013-12-31":71.995708,"2014-12-31":36.342105,"2015-12-31":25.632244,"2016-12-31":24.982,"2017-12-31":10.146393,"2018-12-31":20.888522,"2019-12-31":65.541485,"2020-12-31":200.399706,"2021-12-31":108.623224,"2022-12-31":72.702538,"2023-12-31":76.739452,"2024-12-31":84.127375,"2025-12-31":57.674622},"ar_turnover":{"2015-12-31":15.331091,"2016-12-31":15.629944,"2017-12-31":14.682495,"2018-12-31":26.292677,"2019-12-31":59.238436,"2020-12-31":90.843884,"2021-12-31":93.405546,"2022-12-31":93.05258,"2023-12-31":104.457337,"2024-12-31":167.982534,"2025-12-31":331.589351},"dso":{"2015-12-31":23.807829,"2016-12-31":23.352611,"2017-12-31":24.859535,"2018-12-31":13.882193,"2019-12-31":6.16154,"2020-12-31":4.017882,"2021-12-31":3.907691,"2022-12-31":3.922513,"2023-12-31":3.49425,"2024-12-31":2.172845,"2025-12-31":1.100759},"ap_turnover":{"2015-12-31":8.577279,"2016-12-31":9.726183,"2017-12-31":12.275285,"2018-12-31":9.498444,"2019-12-31":10.253116,"2020-12-31":13.830256,"2021-12-31":19.001655,"2022-12-31":26.234656,"2023-12-31":28.245309,"2024-12-31":27.712625,"2025-12-31":29.852708},"dpo":{"2015-12-31":42.55429,"2016-12-31":37.527569,"2017-12-31":29.734545,"2018-12-31":38.427347,"2019-12-31":35.598933,"2020-12-31":26.391414,"2021-12-31":19.208853,"2022-12-31":13.912895,"2023-12-31":12.9225,"2024-12-31":13.170893,"2025-12-31":12.226697},"asset_turnover":{"2015-12-31":0.684377,"2016-12-31":0.643537,"2017-12-31":0.743579,"2018-12-31":0.800954,"2019-12-31":0.669649,"2020-12-31":0.874434,"2021-12-31":0.746954,"2022-12-31":0.79363,"2023-12-31":1.033154,"2024-12-31":1.10062,"2025-12-31":1.099516},"mcap":{"2015-12-31":929773304.04,"2016-12-31":1366162399.42,"2017-12-31":2490180917.1,"2018-12-31":5664003787.58,"2019-12-31":5323057884.559999,"2020-12-31":22387470484.21,"2021-12-31":27810222514.92,"2022-12-31":14979001418.84,"2023-12-31":9650533048.199999,"2024-12-31":5740680600,"2025-12-31":5379398640},"ev_cash":{"2014-12-31":88843000,"2015-12-31":292864000,"2016-12-31":282086000,"2017-12-31":340550000,"2018-12-31":624287000,"2019-12-31":817252000,"2020-12-31":1669218000,"2021-12-31":984612000,"2022-12-31":1171691000,"2023-12-31":1150441000,"2024-12-31":1039500000,"2025-12-31":1619924000},"ev_pref":{"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":{"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2014-12-31":4903000,"2015-12-31":13181000,"2016-12-31":12125000,"2017-12-31":0,"2018-12-31":276486000,"2019-12-31":785126000,"2020-12-31":1062299000,"2021-12-31":2275418000,"2022-12-31":2279640000,"2023-12-31":2283817000,"2024-12-31":2288083000,"2025-12-31":2982238000},"ev":{"2015-12-31":650090304.04,"2016-12-31":1096201399.42,"2017-12-31":2149630917.1,"2018-12-31":5316202787.58,"2019-12-31":5290931884.559999,"2020-12-31":21780551484.21,"2021-12-31":29101028514.92,"2022-12-31":16086950418.84,"2023-12-31":10783909048.199999,"2024-12-31":6989263600,"2025-12-31":6741712640},"capital":{"2014-12-31":71991000,"2015-12-31":343679000,"2016-12-31":356882000,"2017-12-31":396894000,"2018-12-31":677384000,"2019-12-31":1191760000,"2020-12-31":1804723000,"2021-12-31":2904037000,"2022-12-31":1732366000,"2023-12-31":1740102000,"2024-12-31":1529217000,"2025-12-31":1884143000},"debt_capital_ev":{"2014-12-31":6.810574,"2015-12-31":3.835265,"2016-12-31":3.397482,"2017-12-31":0,"2018-12-31":40.81673,"2019-12-31":65.87954,"2020-12-31":58.862163,"2021-12-31":78.353616,"2022-12-31":131.59113,"2023-12-31":131.246157,"2024-12-31":149.624481,"2025-12-31":158.280874},"debt_ev":{"2015-12-31":0.020276,"2016-12-31":0.011061,"2017-12-31":0,"2018-12-31":0.052008,"2019-12-31":0.148391,"2020-12-31":0.048773,"2021-12-31":0.07819,"2022-12-31":0.141707,"2023-12-31":0.21178,"2024-12-31":0.327371,"2025-12-31":0.442356},"ev_sales":{"2015-12-31":2.376939,"2016-12-31":3.003563,"2017-12-31":4.871895,"2018-12-31":8.806136,"2019-12-31":6.465136,"2020-12-31":12.621834,"2021-12-31":12.494463,"2022-12-31":6.269,"2023-12-31":3.923737,"2024-12-31":2.48876,"2025-12-31":2.33803},"ev_ebitda":{"2015-12-31":39.006979,"2016-12-31":27.33533,"2017-12-31":54.987617,"2018-12-31":52.361937,"2019-12-31":38.678665,"2020-12-31":45.169311,"2021-12-31":53.890893,"2022-12-31":null,"2023-12-31":29.054297,"2024-12-31":14.31399,"2025-12-31":18.317134},"ev_ebit":{"2015-12-31":null,"2016-12-31":62.365671,"2017-12-31":180.701994,"2018-12-31":71.085535,"2019-12-31":59.608746,"2020-12-31":51.368135,"2021-12-31":62.484494,"2022-12-31":null,"2023-12-31":38.535844,"2024-12-31":18.382737,"2025-12-31":25.324791},"ev_cfo":{"2015-12-31":19.60761,"2016-12-31":22.85467,"2017-12-31":31.108536,"2018-12-31":26.724659,"2019-12-31":25.56994,"2020-12-31":32.079474,"2021-12-31":44.664237,"2022-12-31":23.532282,"2023-12-31":15.285202,"2024-12-31":9.288441,"2025-12-31":9.722493},"ev_fcf":{"2015-12-31":29.497269,"2016-12-31":91.479713,"2017-12-31":32.993583,"2018-12-31":26.862262,"2019-12-31":26.535327,"2020-12-31":32.147894,"2021-12-31":45.44884,"2022-12-31":23.890032,"2023-12-31":15.570745,"2024-12-31":9.467199,"2025-12-31":9.943118},"mcap_dil":{"2015-12-31":752670123.66,"2016-12-31":1337769053.64,"2017-12-31":2500373912.85,"2018-12-31":6009839482.65,"2019-12-31":5654888883.54,"2020-12-31":24269520062.72,"2021-12-31":32114846956.56,"2022-12-31":15185543822.28,"2023-12-31":11358785156.3,"2024-12-31":6966723690,"2025-12-31":6880880160},"ev_dil":{"2015-12-31":472987123.66,"2016-12-31":1067808053.64,"2017-12-31":2159823912.85,"2018-12-31":5662038482.65,"2019-12-31":5622762883.54,"2020-12-31":23662601062.72,"2021-12-31":33405652956.559998,"2022-12-31":16293492822.279999,"2023-12-31":12492161156.3,"2024-12-31":8215306690,"2025-12-31":8243194160},"ev_per_share":{"2015-12-31":5.775328,"2016-12-31":9.452209,"2017-12-31":17.653317,"2018-12-31":44.386134,"2019-12-31":44.708534,"2020-12-31":173.086902,"2021-12-31":229.102057,"2022-12-31":128.639745,"2023-12-31":90.568658,"2024-12-31":64.393437,"2025-12-31":69.479987},"sales_base":{"2013-12-31":125022000,"2014-12-31":195591000,"2015-12-31":273499000,"2016-12-31":364967000,"2017-12-31":441231000,"2018-12-31":603693000,"2019-12-31":818379000,"2020-12-31":1725625000,"2021-12-31":2329114000,"2022-12-31":2566111000,"2023-12-31":2748377000,"2024-12-31":2808332000,"2025-12-31":2883501000},"ebitda_base":{"2013-12-31":13113000,"2014-12-31":10972000,"2015-12-31":16666000,"2016-12-31":40102000,"2017-12-31":39093000,"2018-12-31":101528000,"2019-12-31":136792000,"2020-12-31":482198000,"2021-12-31":539999000,"2022-12-31":-561858000,"2023-12-31":371164000,"2024-12-31":488282000,"2025-12-31":368055000},"ebit_base":{"2013-12-31":733000,"2014-12-31":-6251000,"2015-12-31":-1884000,"2016-12-31":17577000,"2017-12-31":11896000,"2018-12-31":74786000,"2019-12-31":88761000,"2020-12-31":424009000,"2021-12-31":465732000,"2022-12-31":-658560000,"2023-12-31":279841000,"2024-12-31":380208000,"2025-12-31":266210000},"cfo_base":{"2013-12-31":16542000,"2014-12-31":12087000,"2015-12-31":33155000,"2016-12-31":47964000,"2017-12-31":69101000,"2018-12-31":198925000,"2019-12-31":206920000,"2020-12-31":678956000,"2021-12-31":651551000,"2022-12-31":683612000,"2023-12-31":705513000,"2024-12-31":752469000,"2025-12-31":693414000},"fcf_base":{"2013-12-31":8780000,"2014-12-31":10783000,"2015-12-31":22039000,"2016-12-31":11983000,"2017-12-31":65153000,"2018-12-31":197906000,"2019-12-31":199392000,"2020-12-31":677511000,"2021-12-31":640303000,"2022-12-31":673375000,"2023-12-31":692575000,"2024-12-31":738261000,"2025-12-31":678028000},"pe":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":30.073529,"2018-12-31":77.52459,"2019-12-31":59.184211,"2020-12-31":66.137546,"2021-12-31":64.394118,"2022-12-31":null,"2023-12-31":36.183036,"2024-12-31":22.506383,"2025-12-31":39.884892},"pe_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":21.318722,"2018-12-31":61.083228,"2019-12-31":75.905111,"2020-12-31":36.851091,"2021-12-31":61.988744,"2022-12-31":null,"2023-12-31":37.500694,"2024-12-31":26.090746,"2025-12-31":39.95223},"pe_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":31.897059,"2018-12-31":89.081967,"2019-12-31":95.75,"2020-12-31":70.914498,"2021-12-31":86.582353,"2022-12-31":null,"2023-12-31":65.848214,"2024-12-31":34.502128,"2025-12-31":54.359712},"pe_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":14.294118,"2018-12-31":30.540984,"2019-12-31":54.25,"2020-12-31":11.780669,"2021-12-31":47.973529,"2022-12-31":null,"2023-12-31":27.080357,"2024-12-31":20.204255,"2025-12-31":29.352518},"pb":{"2015-12-31":2.813249,"2016-12-31":3.962682,"2017-12-31":6.274171,"2018-12-31":14.128291,"2019-12-31":13.090538,"2020-12-31":30.154562,"2021-12-31":44.240188,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb_avg":{"2015-12-31":5.031995,"2016-12-31":3.578615,"2017-12-31":4.447676,"2018-12-31":11.131973,"2019-12-31":16.788916,"2020-12-31":16.80178,"2021-12-31":42.587643,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb_high":{"2015-12-31":9.393392,"2016-12-31":5.207328,"2017-12-31":6.65461,"2018-12-31":16.234539,"2019-12-31":21.178267,"2020-12-31":32.332551,"2021-12-31":59.483998,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb_low":{"2015-12-31":2.813249,"2016-12-31":2.321096,"2017-12-31":2.982149,"2018-12-31":5.565872,"2019-12-31":11.999175,"2020-12-31":5.371244,"2021-12-31":32.958879,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb":{"2015-12-31":3.100536,"2016-12-31":4.529821,"2017-12-31":7.029386,"2018-12-31":17.224874,"2019-12-31":77.519884,"2020-12-31":54.054472,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_avg":{"2015-12-31":5.545858,"2016-12-31":4.090786,"2017-12-31":4.983037,"2018-12-31":13.571835,"2019-12-31":99.421035,"2020-12-31":30.118539,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_high":{"2015-12-31":10.352638,"2016-12-31":5.952601,"2017-12-31":7.455617,"2018-12-31":19.792761,"2019-12-31":125.414006,"2020-12-31":57.958693,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_low":{"2015-12-31":3.100536,"2016-12-31":2.653291,"2017-12-31":3.341106,"2018-12-31":6.785777,"2019-12-31":71.057021,"2020-12-31":9.628386,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ps":{"2015-12-31":3.399549,"2016-12-31":3.743249,"2017-12-31":5.643713,"2018-12-31":9.382259,"2019-12-31":6.504392,"2020-12-31":12.973543,"2021-12-31":11.940258,"2022-12-31":5.837238,"2023-12-31":3.511357,"2024-12-31":2.04416,"2025-12-31":1.865579},"ps_avg":{"2015-12-31":6.080696,"2016-12-31":3.380449,"2017-12-31":4.000752,"2018-12-31":7.392476,"2019-12-31":8.342032,"2020-12-31":7.228711,"2021-12-31":11.494243,"2022-12-31":5.486604,"2023-12-31":3.639228,"2024-12-31":2.369713,"2025-12-31":1.868729},"ps_high":{"2015-12-31":11.351037,"2016-12-31":4.918973,"2017-12-31":5.985923,"2018-12-31":10.780967,"2019-12-31":10.523002,"2020-12-31":13.91059,"2021-12-31":16.054504,"2022-12-31":9.022914,"2023-12-31":6.390193,"2024-12-31":3.133683,"2025-12-31":2.542625},"ps_low":{"2015-12-31":3.399549,"2016-12-31":2.192565,"2017-12-31":2.682488,"2018-12-31":3.696161,"2019-12-31":5.962118,"2020-12-31":2.310896,"2021-12-31":8.895476,"2022-12-31":3.514136,"2023-12-31":2.627994,"2024-12-31":1.835068,"2025-12-31":1.372937},"pcf":{"2015-12-31":28.04323,"2016-12-31":28.483079,"2017-12-31":36.036829,"2018-12-31":28.473062,"2019-12-31":25.725198,"2020-12-31":32.973375,"2021-12-31":42.683109,"2022-12-31":21.911554,"2023-12-31":13.678746,"2024-12-31":7.629126,"2025-12-31":7.757845},"pcf_avg":{"2015-12-31":50.160287,"2016-12-31":25.722467,"2017-12-31":25.546025,"2018-12-31":22.434514,"2019-12-31":32.993158,"2020-12-31":18.37239,"2021-12-31":41.088727,"2022-12-31":20.595361,"2023-12-31":14.176878,"2024-12-31":8.844139,"2025-12-31":7.770943},"pcf_high":{"2015-12-31":93.635871,"2016-12-31":37.429377,"2017-12-31":38.221947,"2018-12-31":32.71783,"2019-12-31":41.619,"2020-12-31":35.35496,"2021-12-31":57.390398,"2022-12-31":33.869797,"2023-12-31":24.893461,"2024-12-31":11.695396,"2025-12-31":10.573283},"pcf_low":{"2015-12-31":28.04323,"2016-12-31":16.683637,"2017-12-31":17.128507,"2018-12-31":11.217026,"2019-12-31":23.580478,"2020-12-31":5.873342,"2021-12-31":31.798858,"2022-12-31":13.191202,"2023-12-31":10.237541,"2024-12-31":6.848759,"2025-12-31":5.709237},"pfcf":{"2015-12-31":42.187636,"2016-12-31":114.008378,"2017-12-31":38.22051,"2018-12-31":28.619667,"2019-12-31":26.696447,"2020-12-31":33.0437,"2021-12-31":43.43291,"2022-12-31":22.244665,"2023-12-31":13.934279,"2024-12-31":7.77595,"2025-12-31":7.933889},"pfcf_avg":{"2015-12-31":75.460062,"2016-12-31":102.958559,"2017-12-31":27.094007,"2018-12-31":22.550028,"2019-12-31":34.238807,"2020-12-31":18.411575,"2021-12-31":41.81052,"2022-12-31":20.908462,"2023-12-31":14.441716,"2024-12-31":9.014347,"2025-12-31":7.947284},"pfcf_high":{"2015-12-31":140.863801,"2016-12-31":149.817462,"2017-12-31":40.538038,"2018-12-31":32.886291,"2019-12-31":43.190316,"2020-12-31":35.430365,"2021-12-31":58.398557,"2022-12-31":34.384703,"2023-12-31":25.358496,"2024-12-31":11.920477,"2025-12-31":10.813215},"pfcf_low":{"2015-12-31":42.187636,"2016-12-31":66.779101,"2017-12-31":18.166424,"2018-12-31":11.274781,"2019-12-31":24.470754,"2020-12-31":5.885869,"2021-12-31":32.357458,"2022-12-31":13.391742,"2023-12-31":10.428789,"2024-12-31":6.980565,"2025-12-31":5.838792},"evs_avg":{"2015-12-31":5.058085,"2016-12-31":2.640763,"2017-12-31":3.228934,"2018-12-31":6.816353,"2019-12-31":8.302777,"2020-12-31":6.877001,"2021-12-31":12.048447,"2022-12-31":5.918366,"2023-12-31":4.051608,"2024-12-31":2.814312,"2025-12-31":2.34118},"evs_high":{"2015-12-31":10.328426,"2016-12-31":4.179286,"2017-12-31":5.214105,"2018-12-31":10.204845,"2019-12-31":10.483746,"2020-12-31":13.558881,"2021-12-31":16.608709,"2022-12-31":9.454676,"2023-12-31":6.802573,"2024-12-31":3.578283,"2025-12-31":3.015077},"evs_low":{"2015-12-31":2.376939,"2016-12-31":1.452879,"2017-12-31":1.91067,"2018-12-31":3.120039,"2019-12-31":5.922863,"2020-12-31":1.959187,"2021-12-31":9.449681,"2022-12-31":3.945898,"2023-12-31":3.040374,"2024-12-31":2.279667,"2025-12-31":1.845388},"eve_avg":{"2015-12-31":83.006199,"2016-12-31":24.0335,"2017-12-31":36.444015,"2018-12-31":40.530541,"2019-12-31":49.672628,"2020-12-31":24.610483,"2021-12-31":51.967147,"2022-12-31":null,"2023-12-31":30.001152,"2024-12-31":16.186391,"2025-12-31":18.34181},"eve_high":{"2015-12-31":169.495638,"2016-12-31":38.03555,"2017-12-31":58.850044,"2018-12-31":60.678761,"2019-12-31":62.720609,"2020-12-31":48.522688,"2021-12-31":71.636387,"2022-12-31":null,"2023-12-31":50.371362,"2024-12-31":20.580333,"2025-12-31":23.621405},"eve_low":{"2015-12-31":39.006979,"2016-12-31":13.222607,"2017-12-31":21.565165,"2018-12-31":18.551984,"2019-12-31":35.43443,"2020-12-31":7.011273,"2021-12-31":40.758193,"2022-12-31":null,"2023-12-31":22.513214,"2024-12-31":13.111403,"2025-12-31":14.457564},"evb_avg":{"2015-12-31":null,"2016-12-31":54.832532,"2017-12-31":119.763438,"2018-12-31":55.023464,"2019-12-31":76.551843,"2020-12-31":27.98791,"2021-12-31":60.253982,"2022-12-31":null,"2023-12-31":39.791694,"2024-12-31":20.787368,"2025-12-31":25.358907},"evb_high":{"2015-12-31":null,"2016-12-31":86.77827,"2017-12-31":193.394819,"2018-12-31":82.376291,"2019-12-31":96.660442,"2020-12-31":55.181714,"2021-12-31":83.059736,"2022-12-31":null,"2023-12-31":66.809497,"2024-12-31":26.430286,"2025-12-31":32.658339},"evb_low":{"2015-12-31":null,"2016-12-31":30.167433,"2017-12-31":70.868106,"2018-12-31":25.185808,"2019-12-31":54.608967,"2020-12-31":7.973467,"2021-12-31":47.257615,"2022-12-31":null,"2023-12-31":29.860151,"2024-12-31":16.838315,"2025-12-31":19.988651},"earnings_yield":{"2015-12-31":-7.142857,"2016-12-31":-2.207131,"2017-12-31":3.325183,"2018-12-31":1.289913,"2019-12-31":1.68964,"2020-12-31":1.512,"2021-12-31":1.552937,"2022-12-31":-4.575054,"2023-12-31":2.763726,"2024-12-31":4.443184,"2025-12-31":2.507215},"fcf_yield":{"2015-12-31":2.370363,"2016-12-31":0.877129,"2017-12-31":2.616396,"2018-12-31":3.494101,"2019-12-31":3.745817,"2020-12-31":3.026295,"2021-12-31":2.302402,"2022-12-31":4.49546,"2023-12-31":7.176547,"2024-12-31":12.860165,"2025-12-31":12.60416},"peg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":-0.083182,"2018-12-31":-7.53096,"2019-12-31":2.406825,"2020-12-31":0.260438,"2021-12-31":2.439721,"2022-12-31":null,"2023-12-31":-0.256843,"2024-12-31":4.583118,"2025-12-31":-0.976349},"price":{"2015-12-31":8.26,"2016-12-31":11.78,"2017-12-31":20.45,"2018-12-31":47.29,"2019-12-31":44.98,"2020-12-31":177.91,"2021-12-31":218.94,"2022-12-31":119.78,"2023-12-31":81.05,"2024-12-31":52.89,"2025-12-31":55.44},"price_avg":{"2015-12-31":14.774474,"2016-12-31":10.638269,"2017-12-31":14.496731,"2018-12-31":37.260769,"2019-12-31":57.687885,"2020-12-31":99.129434,"2021-12-31":210.761731,"2022-12-31":112.585,"2023-12-31":84.001556,"2024-12-31":61.313254,"2025-12-31":55.5336},"price_high":{"2015-12-31":27.58,"2016-12-31":15.48,"2017-12-31":21.69,"2018-12-31":54.34,"2019-12-31":72.77,"2020-12-31":190.76,"2021-12-31":294.38,"2022-12-31":185.15,"2023-12-31":147.5,"2024-12-31":81.08,"2025-12-31":75.56},"price_low":{"2015-12-31":8.26,"2016-12-31":6.9,"2017-12-31":9.72,"2018-12-31":18.63,"2019-12-31":41.23,"2020-12-31":31.69,"2021-12-31":163.11,"2022-12-31":72.11,"2023-12-31":60.66,"2024-12-31":47.48,"2025-12-31":40.8},"ev_avg":{"2015-12-31":1383381311.479474,"2016-12-31":963791412.3925,"2017-12-31":1424705859.260385,"2018-12-31":4114984748.598461,"2019-12-31":6794818176.200769,"2020-12-31":11867125612.144527,"2021-12-31":28062207435.65346,"2022-12-31":15187184888.630001,"2023-12-31":11135347474.264,"2024-12-31":7903523585.714287,"2025-12-31":6750794741.6},"shares_out":{"2014-12-31":44180939,"2015-12-31":112563354,"2016-12-31":115973039,"2017-12-31":121769238,"2018-12-31":119771702,"2019-12-31":118342772,"2020-12-31":125835931,"2021-12-31":127022118,"2022-12-31":125054278,"2023-12-31":119068884,"2024-12-31":108540000,"2025-12-31":97031000},"shares_dil":{"2015-12-31":91122291,"2016-12-31":113562738,"2017-12-31":122267673,"2018-12-31":127084785,"2019-12-31":125720073,"2020-12-31":136414592,"2021-12-31":146683324,"2022-12-31":126778626,"2023-12-31":140145406,"2024-12-31":131721000,"2025-12-31":124114000},"shares_basic":{"2015-12-31":91122291,"2016-12-31":113562738,"2017-12-31":118538687,"2018-12-31":120146076,"2019-12-31":119665248,"2020-12-31":121251588,"2021-12-31":127224974,"2022-12-31":126779000,"2023-12-31":122503000,"2024-12-31":114944000,"2025-12-31":102356000},"rev_ps":{"2015-12-31":3.00145,"2016-12-31":3.213792,"2017-12-31":3.60873,"2018-12-31":4.750317,"2019-12-31":6.509533,"2020-12-31":12.649856,"2021-12-31":15.878519,"2022-12-31":20.24088,"2023-12-31":19.610896,"2024-12-31":21.320306,"2025-12-31":23.232681},"ebitda_ps":{"2015-12-31":0.182897,"2016-12-31":0.353126,"2017-12-31":0.319733,"2018-12-31":0.7989,"2019-12-31":1.088068,"2020-12-31":3.534798,"2021-12-31":3.681393,"2022-12-31":-4.431804,"2023-12-31":2.648421,"2024-12-31":3.706941,"2025-12-31":2.965459},"ebit_ps":{"2015-12-31":-0.020676,"2016-12-31":0.154778,"2017-12-31":0.097295,"2018-12-31":0.588473,"2019-12-31":0.706021,"2020-12-31":3.108238,"2021-12-31":3.175085,"2022-12-31":-5.194566,"2023-12-31":1.99679,"2024-12-31":2.886465,"2025-12-31":2.144883},"eps_basic":{"2015-12-31":-0.59,"2016-12-31":-0.26,"2017-12-31":0.69,"2018-12-31":0.64,"2019-12-31":0.8,"2020-12-31":2.88,"2021-12-31":3.88,"2022-12-31":-5.48,"2023-12-31":2.51,"2024-12-31":2.64,"2025-12-31":1.59},"eps":{"2013-12-31":-0.02,"2014-12-31":-0.38,"2015-12-31":-0.59,"2016-12-31":-0.26,"2017-12-31":0.68,"2018-12-31":0.61,"2019-12-31":0.76,"2020-12-31":2.69,"2021-12-31":3.4,"2022-12-31":-5.48,"2023-12-31":2.24,"2024-12-31":2.35,"2025-12-31":1.39},"cfo_ps":{"2015-12-31":0.363852,"2016-12-31":0.422357,"2017-12-31":0.565162,"2018-12-31":1.565294,"2019-12-31":1.645879,"2020-12-31":4.977151,"2021-12-31":4.441889,"2022-12-31":5.392171,"2023-12-31":5.03415,"2024-12-31":5.712597,"2025-12-31":5.586912},"fcf_ps":{"2015-12-31":0.241862,"2016-12-31":0.105519,"2017-12-31":0.532872,"2018-12-31":1.557275,"2019-12-31":1.586,"2020-12-31":4.966558,"2021-12-31":4.365207,"2022-12-31":5.311424,"2023-12-31":4.941832,"2024-12-31":5.604733,"2025-12-31":5.462945},"cash_ps":{"2014-12-31":2.01089,"2015-12-31":2.60177,"2016-12-31":2.432341,"2017-12-31":2.796683,"2018-12-31":5.212308,"2019-12-31":6.905804,"2020-12-31":13.265035,"2021-12-31":7.7515,"2022-12-31":9.36946,"2023-12-31":9.661979,"2024-12-31":9.577114,"2025-12-31":16.694912},"bvps":{"2014-12-31":1.518483,"2015-12-31":2.936107,"2016-12-31":2.972734,"2017-12-31":3.259395,"2018-12-31":3.347185,"2019-12-31":3.43607,"2020-12-31":5.899936,"2021-12-31":4.948894,"2022-12-31":-4.376292,"2023-12-31":-4.56639,"2024-12-31":-6.991579,"2025-12-31":-11.31695},"tbvps":{"2014-12-31":0.698197,"2015-12-31":2.664055,"2016-12-31":2.600544,"2017-12-31":2.909216,"2018-12-31":2.745448,"2019-12-31":0.580238,"2020-12-31":3.29131,"2021-12-31":-10.625039,"2022-12-31":-9.758994,"2023-12-31":-9.56784,"2024-12-31":-12.067929,"2025-12-31":-14.773773},"buyback_ps":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.08425,"2018-12-31":1.059505,"2019-12-31":1.40777,"2020-12-31":1.969386,"2021-12-31":2.064134,"2022-12-31":3.358035,"2023-12-31":4.116924,"2024-12-31":5.495699,"2025-12-31":6.25956},"fcf_margin":{"2013-12-31":7.022764,"2014-12-31":5.513035,"2015-12-31":8.058165,"2016-12-31":3.283311,"2017-12-31":14.766188,"2018-12-31":32.782557,"2019-12-31":24.364262,"2020-12-31":39.261775,"2021-12-31":27.491269,"2022-12-31":26.241071,"2023-12-31":25.199418,"2024-12-31":26.288238,"2025-12-31":23.514055}},"ttm":{"roe":{"2016-03-31":-8.472218,"2016-06-30":-5.234509,"2016-09-30":-3.821656,"2016-12-31":-8.85621,"2017-03-31":-10.091277,"2017-06-30":-3.908935,"2017-09-30":4.523648,"2017-12-31":22.058893,"2018-03-31":28.015628,"2018-06-30":25.619647,"2018-09-30":21.805679,"2018-12-31":19.426367,"2019-03-31":23.891361,"2019-06-30":27.313661,"2019-09-30":27.007671,"2019-12-31":23.749895,"2020-03-31":18.58525,"2020-06-30":32.083363,"2020-09-30":43.942159,"2020-12-31":60.788228,"2021-03-31":88.113103,"2021-06-30":91.441122,"2021-09-30":80.062052,"2021-12-31":71.990011,"2022-03-31":64.065393,"2022-06-30":73.867135,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"roa":{"2016-03-31":-3.698875,"2016-06-30":-3.192715,"2016-09-30":-2.301814,"2016-12-31":-5.272364,"2017-03-31":-5.836385,"2017-06-30":-2.268037,"2017-09-30":2.740752,"2017-12-31":13.785247,"2018-03-31":13.589511,"2018-06-30":12.242371,"2018-09-30":10.93403,"2018-12-31":10.28118,"2019-03-31":10.382033,"2019-06-30":11.758559,"2019-09-30":8.797099,"2019-12-31":7.846648,"2020-03-31":6.149887,"2020-06-30":11.138635,"2020-09-30":12.494214,"2020-12-31":17.697495,"2021-03-31":23.934429,"2021-06-30":19.092491,"2021-09-30":16.810145,"2021-12-31":15.826922,"2022-03-31":13.963764,"2022-06-30":11.909186,"2022-09-30":-21.580328,"2022-12-31":-21.472482,"2023-03-31":-22.603013,"2023-06-30":-23.22167,"2023-09-30":13.627899,"2023-12-31":11.561922,"2024-03-31":11.845636,"2024-06-30":11.446448,"2024-09-30":10.493554,"2024-12-31":11.885957,"2025-03-31":8.149057,"2025-06-30":6.553776,"2025-09-30":7.150241,"2025-12-31":6.214714,"2026-03-31":11.860333,"2026-06-30":8.376892},"roc":{"2016-03-31":3.819393,"2016-06-30":4.215226,"2016-09-30":5.161173,"2016-12-31":3.964203,"2017-03-31":2.117155,"2017-06-30":-2.083496,"2017-09-30":-0.64897,"2017-12-31":2.493537,"2018-03-31":4.592255,"2018-06-30":8.594292,"2018-09-30":9.779454,"2018-12-31":10.99919,"2019-03-31":10.840126,"2019-06-30":11.306393,"2019-09-30":8.035526,"2019-12-31":7.503027,"2020-03-31":6.854729,"2020-06-30":14.138507,"2020-09-30":19.666538,"2020-12-31":27.026453,"2021-03-31":32.23793,"2021-06-30":24.885135,"2021-09-30":21.403886,"2021-12-31":15.627396,"2022-03-31":12.776033,"2022-06-30":10.682309,"2022-09-30":-29.122427,"2022-12-31":-22.442501,"2023-03-31":-22.373837,"2023-06-30":-30.883785,"2023-09-30":14.399975,"2023-12-31":12.732984,"2024-03-31":12.383105,"2024-06-30":15.53535,"2024-09-30":15.397974,"2024-12-31":17.172564,"2025-03-31":11.890983,"2025-06-30":10.262076,"2025-09-30":10.450576,"2025-12-31":10.306338,"2026-03-31":19.781912,"2026-06-30":21.816903},"roic":{"2016-03-31":37.525674,"2016-06-30":25.152256,"2016-09-30":26.792736,"2016-12-31":22.109258,"2017-03-31":13.320021,"2017-06-30":-13.651183,"2017-09-30":-3.438034,"2017-12-31":14.33253,"2018-03-31":55.607597,"2018-06-30":77.705284,"2018-09-30":75.823926,"2018-12-31":107.968568,"2019-03-31":115.55654,"2019-06-30":94.030184,"2019-09-30":37.122869,"2019-12-31":32.79718,"2020-03-31":27.42981,"2020-06-30":77.081304,"2020-09-30":111.279792,"2020-12-31":158.788709,"2021-03-31":143.328135,"2021-06-30":170.305797,"2021-09-30":44.309864,"2021-12-31":35.809325,"2022-03-31":27.545529,"2022-06-30":27.856353,"2022-09-30":-49.75641,"2022-12-31":-41.954953,"2023-03-31":-39.301387,"2023-06-30":-55.70014,"2023-09-30":36.506677,"2023-12-31":38.43649,"2024-03-31":31.37289,"2024-06-30":38.715235,"2024-09-30":39.325894,"2024-12-31":52.013836,"2025-03-31":31.340912,"2025-06-30":32.907571,"2025-09-30":37.742728,"2025-12-31":46.66078,"2026-03-31":68.440813,"2026-06-30":82.569929},"gross_margin":{"2015-12-31":64.541369,"2016-03-31":64.89894,"2016-06-30":65.282259,"2016-09-30":65.995045,"2016-12-31":66.208452,"2017-03-31":65.770465,"2017-06-30":65.510125,"2017-09-30":65.370738,"2017-12-31":65.780736,"2018-03-31":66.121156,"2018-06-30":66.265145,"2018-09-30":67.056839,"2018-12-31":68.400826,"2019-03-31":69.004938,"2019-06-30":69.276199,"2019-09-30":68.289665,"2019-12-31":66.881359,"2020-03-31":65.705653,"2020-06-30":68.564207,"2020-09-30":70.630603,"2020-12-31":73.068019,"2021-03-31":74.355927,"2021-06-30":73.801922,"2021-09-30":73.250887,"2021-12-31":71.89867,"2022-03-31":70.96407,"2022-06-30":70.710394,"2022-09-30":70.606609,"2022-12-31":70.98364,"2023-03-31":70.809317,"2023-06-30":70.64279,"2023-09-30":70.563735,"2023-12-31":69.848569,"2024-03-31":70.20633,"2024-06-30":70.573809,"2024-09-30":70.962218,"2024-12-31":72.419429,"2025-03-31":71.772569,"2025-06-30":71.03101,"2025-09-30":70.873997,"2025-12-31":70.483138,"2026-03-31":71.363863,"2026-06-30":72.295621},"ebitda_margin":{"2015-12-31":6.093624,"2016-03-31":9.663312,"2016-06-30":11.693741,"2016-09-30":12.452831,"2016-12-31":10.987843,"2017-03-31":8.795798,"2017-06-30":4.691513,"2017-09-30":5.92116,"2017-12-31":8.859985,"2018-03-31":11.687,"2018-06-30":15.838588,"2018-09-30":16.535385,"2018-12-31":16.81782,"2019-03-31":18.891462,"2019-06-30":18.796909,"2019-09-30":17.850934,"2019-12-31":16.714994,"2020-03-31":15.452716,"2020-06-30":21.443946,"2020-09-30":25.254232,"2020-12-31":27.943383,"2021-03-31":29.556795,"2021-06-30":26.725545,"2021-09-30":24.545267,"2021-12-31":23.184739,"2022-03-31":20.585486,"2022-06-30":19.919436,"2022-09-30":-22.486025,"2022-12-31":-21.895312,"2023-03-31":-21.674896,"2023-06-30":-24.202843,"2023-09-30":14.550974,"2023-12-31":13.504843,"2024-03-31":13.246235,"2024-06-30":15.921712,"2024-09-30":15.909962,"2024-12-31":17.386904,"2025-03-31":14.156792,"2025-06-30":14.193857,"2025-09-30":13.850535,"2025-12-31":12.764171,"2026-03-31":17.39952,"2026-06-30":18.778443},"op_margin":{"2015-12-31":-0.688851,"2016-03-31":3.281975,"2016-06-30":5.673858,"2016-09-30":6.578375,"2016-12-31":4.816052,"2017-03-31":2.287565,"2017-06-30":-1.941194,"2017-09-30":-0.708622,"2017-12-31":2.696093,"2018-03-31":5.974182,"2018-06-30":10.540441,"2018-09-30":11.776832,"2018-12-31":12.388085,"2019-03-31":14.204594,"2019-06-30":13.943079,"2019-09-30":12.454687,"2019-12-31":10.845953,"2020-03-31":9.404112,"2020-06-30":16.339375,"2020-09-30":20.874895,"2020-12-31":24.571329,"2021-03-31":26.817533,"2021-06-30":24.169199,"2021-09-30":21.747251,"2021-12-31":19.996102,"2022-03-31":16.940418,"2022-06-30":15.860436,"2022-09-30":-26.480316,"2022-12-31":-25.663738,"2023-03-31":-25.294761,"2023-06-30":-27.685542,"2023-09-30":11.194024,"2023-12-31":10.182046,"2024-03-31":9.796132,"2024-06-30":12.345801,"2024-09-30":12.168482,"2024-12-31":13.53857,"2025-03-31":10.29982,"2025-06-30":10.430167,"2025-09-30":10.22923,"2025-12-31":9.23218,"2026-03-31":14.261165,"2026-06-30":15.990965},"incr_op_margin":{"2016-12-31":21.276293,"2017-03-31":-1.259494,"2017-06-30":-34.267604,"2017-09-30":-35.139756,"2017-12-31":-7.449124,"2018-03-31":22.409404,"2018-06-30":60.214071,"2018-09-30":53.325158,"2018-12-31":38.710591,"2019-03-31":34.696149,"2019-06-30":22.179704,"2019-09-30":14.210269,"2019-12-31":6.509507,"2020-03-31":-4.510723,"2020-06-30":20.301055,"2020-09-30":30.879927,"2020-12-31":36.952271,"2021-03-31":39.859075,"2021-06-30":32.772297,"2021-09-30":23.160005,"2021-12-31":6.913631,"2022-03-31":-48.42077,"2022-06-30":-51.349825,"2022-09-30":-462.330802,"2022-12-31":-474.390815,"2023-03-31":-394.123443,"2023-06-30":-435.922779,"2023-09-30":404.312921,"2023-12-31":514.852468,"2024-03-31":743.174371,"2024-06-30":1072.008799,"2024-09-30":43.202733,"2024-12-31":167.403886,"2025-03-31":33.37604,"2025-06-30":-70.004695,"2025-09-30":-87.492572,"2025-12-31":-151.655603,"2026-03-31":236.956522,"2026-06-30":773.336212},"pretax_margin":{"2015-12-31":-10.235504,"2016-03-31":4.269836,"2016-06-30":3.450265,"2016-09-30":4.61925,"2016-12-31":-0.788016,"2017-03-31":-5.040644,"2017-06-30":-3.500154,"2017-09-30":-0.625524,"2017-12-31":7.312496,"2018-03-31":10.041655,"2018-06-30":9.902671,"2018-09-30":9.347086,"2018-12-31":9.123511,"2019-03-31":11.276145,"2019-06-30":12.168178,"2019-09-30":10.792361,"2019-12-31":9.854358,"2020-03-31":6.715578,"2020-06-30":13.767574,"2020-09-30":17.061486,"2020-12-31":21.192843,"2021-03-31":25.082511,"2021-06-30":22.676725,"2021-09-30":21.557508,"2021-12-31":20.250361,"2022-03-31":16.961752,"2022-06-30":16.044986,"2022-09-30":-26.069978,"2022-12-31":-25.796936,"2023-03-31":-25.371558,"2023-06-30":-27.492127,"2023-09-30":11.48205,"2023-12-31":10.654288,"2024-03-31":10.575953,"2024-06-30":13.15716,"2024-09-30":12.206931,"2024-12-31":14.62701,"2025-03-31":10.584513,"2025-06-30":9.511308,"2025-09-30":10.099589,"2025-12-31":8.554358,"2026-03-31":14.291232,"2026-06-30":17.244685},"net_margin":{"2015-12-31":-19.767166,"2016-03-31":-5.486804,"2016-06-30":-5.374906,"2016-09-30":-3.720966,"2016-12-31":-8.192796,"2017-03-31":-8.292918,"2017-06-30":-3.162325,"2017-09-30":3.773617,"2017-12-31":18.539042,"2018-03-31":20.45945,"2018-06-30":17.52163,"2018-09-30":15.000009,"2018-12-31":12.83616,"2019-03-31":14.737012,"2019-06-30":15.830846,"2019-09-30":14.143871,"2019-12-31":11.717554,"2020-03-31":8.760397,"2020-06-30":13.784467,"2020-09-30":16.832648,"2020-12-31":20.238812,"2021-03-31":23.458952,"2021-06-30":22.450368,"2021-09-30":21.553023,"2021-12-31":21.188615,"2022-03-31":18.48597,"2022-06-30":17.014262,"2022-09-30":-25.940091,"2022-12-31":-27.056039,"2023-03-31":-26.86205,"2023-06-30":-26.841772,"2023-09-30":12.304223,"2023-12-31":11.190896,"2024-03-31":10.751405,"2024-06-30":10.35661,"2024-09-30":9.170689,"2024-12-31":10.799329,"2025-03-31":6.688373,"2025-06-30":5.778444,"2025-09-30":6.382315,"2025-12-31":5.652226,"2026-03-31":9.944049,"2026-06-30":7.318977},"common_margin":{"2015-12-31":-19.767166,"2016-03-31":-5.486804,"2016-06-30":-5.374906,"2016-09-30":-3.720966,"2016-12-31":-8.192796,"2017-03-31":-8.292918,"2017-06-30":-3.162325,"2017-09-30":3.773617,"2017-12-31":18.539042,"2018-03-31":20.45945,"2018-06-30":17.52163,"2018-09-30":15.000009,"2018-12-31":12.83616,"2019-03-31":14.737012,"2019-06-30":15.830846,"2019-09-30":14.143871,"2019-12-31":11.717554,"2020-03-31":8.760397,"2020-06-30":13.784467,"2020-09-30":16.832648,"2020-12-31":20.238812,"2021-03-31":23.458952,"2021-06-30":22.450368,"2021-09-30":21.553023,"2021-12-31":21.188615,"2022-03-31":18.48597,"2022-06-30":17.014262,"2022-09-30":-25.940091,"2022-12-31":-27.056039,"2023-03-31":-26.86205,"2023-06-30":-26.841772,"2023-09-30":12.304223,"2023-12-31":11.190896,"2024-03-31":10.751405,"2024-06-30":10.35661,"2024-09-30":9.170689,"2024-12-31":10.799329,"2025-03-31":6.688373,"2025-06-30":5.778444,"2025-09-30":6.382315,"2025-12-31":5.652226,"2026-03-31":9.944049,"2026-06-30":7.318977},"tax_rate_pct":{"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":703.273007,"2017-12-31":-153.525492,"2018-03-31":-103.745799,"2018-06-30":-76.938426,"2018-09-30":-60.477927,"2018-12-31":-40.693199,"2019-03-31":-30.691925,"2019-06-30":-30.100378,"2019-09-30":-31.054463,"2019-12-31":-18.907323,"2020-03-31":-30.448881,"2020-06-30":-0.1227,"2020-09-30":1.341254,"2020-12-31":4.501667,"2021-03-31":6.472874,"2021-06-30":0.99819,"2021-09-30":0.020808,"2021-12-31":-4.633269,"2022-03-31":-8.986204,"2022-06-30":-6.040984,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":-7.160511,"2023-12-31":-5.036541,"2024-03-31":-1.658974,"2024-06-30":21.285368,"2024-09-30":24.873101,"2024-12-31":26.168584,"2025-03-31":36.809816,"2025-06-30":39.246583,"2025-09-30":36.806189,"2025-12-31":33.92577,"2026-03-31":21.870571,"2026-06-30":17.812923},"total_debt":{"2015-03-31":5723000,"2015-06-30":11004000,"2015-09-30":10914000,"2015-12-31":13181000,"2016-03-31":12808000,"2016-06-30":12445000,"2016-09-30":11888000,"2016-12-31":12125000,"2017-03-31":11358000,"2017-06-30":13536000,"2017-09-30":11708000,"2017-12-31":0,"2018-03-31":265415000,"2018-06-30":269133000,"2018-09-30":272790000,"2018-12-31":276486000,"2019-03-31":280226000,"2019-06-30":284011000,"2019-09-30":776127000,"2019-12-31":785126000,"2020-03-31":794129000,"2020-06-30":803227000,"2020-09-30":1054604000,"2020-12-31":1062299000,"2021-03-31":1302345000,"2021-06-30":2273331000,"2021-09-30":2274351000,"2021-12-31":2275418000,"2022-03-31":2276480000,"2022-06-30":2277519000,"2022-09-30":2278585000,"2022-12-31":2279640000,"2023-03-31":2280663000,"2023-06-30":2281684000,"2023-09-30":2282751000,"2023-12-31":2283817000,"2024-03-31":2284883000,"2024-06-30":2285950000,"2024-09-30":2287016000,"2024-12-31":2288083000,"2025-03-31":2289149000,"2025-06-30":2978971000,"2025-09-30":2980605000,"2025-12-31":2982238000,"2026-03-31":2983871000,"2026-06-30":2985505000},"st_debt":{"2015-03-31":2181000,"2015-06-30":4021000,"2015-09-30":4431000,"2015-12-31":5610000,"2016-03-31":6019000,"2016-06-30":6347000,"2016-09-30":6563000,"2016-12-31":6829000,"2017-03-31":6748000,"2017-06-30":7345000,"2017-09-30":6548000,"2017-12-31":5798000,"2018-03-31":4861000,"2018-06-30":4376000,"2018-09-30":4284000,"2018-12-31":3884000,"2019-03-31":9927000,"2019-06-30":9306000,"2019-09-30":8770000,"2019-12-31":8275000,"2020-03-31":8000000,"2020-06-30":8073000,"2020-09-30":8345000,"2020-12-31":8537000,"2021-03-31":8639000,"2021-06-30":8691000,"2021-09-30":8757000,"2021-12-31":2418000,"2022-03-31":2455000,"2022-06-30":3709000,"2022-09-30":4827000,"2022-12-31":4731000,"2023-03-31":4713000,"2023-06-30":4674000,"2023-09-30":5221000,"2023-12-31":6079000,"2024-03-31":6045000,"2024-06-30":6037000,"2024-09-30":6081000,"2024-12-31":6148000,"2025-03-31":6220000,"2025-06-30":6295000,"2025-09-30":1197000,"2025-12-31":649008000,"2026-03-31":649301000,"2026-06-30":649594000},"debt_ebitda":{"2015-12-31":0.790892,"2016-03-31":0.446567,"2016-06-30":0.331761,"2016-09-30":0.278603,"2016-12-31":0.302354,"2017-03-31":0.339806,"2017-06-30":0.727938,"2017-09-30":0.476264,"2017-12-31":0,"2018-03-31":4.881285,"2018-06-30":3.42622,"2018-09-30":3.055444,"2018-12-31":2.723249,"2019-03-31":2.274654,"2019-06-30":2.155943,"2019-09-30":5.809421,"2019-12-31":5.739561,"2020-03-31":5.859217,"2020-06-30":3.330294,"2020-09-30":3.029853,"2020-12-31":2.203035,"2021-03-31":2.15126,"2021-06-30":3.959362,"2021-09-30":4.156381,"2021-12-31":4.213745,"2022-03-31":4.690379,"2022-06-30":4.736454,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":5.781883,"2023-12-31":6.153121,"2024-03-31":6.264605,"2024-06-30":5.178734,"2024-09-30":5.136603,"2024-12-31":4.685987,"2025-03-31":5.747169,"2025-06-30":7.394189,"2025-09-30":7.540147,"2025-12-31":8.102697,"2026-03-31":5.988666,"2026-06-30":5.560397},"net_debt_ebitda":{"2015-12-31":-16.781651,"2016-03-31":-8.956103,"2016-06-30":-7.084533,"2016-09-30":-6.057652,"2016-12-31":-6.731859,"2017-03-31":-7.916051,"2017-06-30":-14.719118,"2017-09-30":-12.162348,"2017-12-31":-8.711278,"2018-03-31":-6.178799,"2018-06-30":-3.7985,"2018-09-30":-3.487298,"2018-12-31":-3.425666,"2019-03-31":-2.775113,"2019-06-30":-2.65551,"2019-09-30":-0.567464,"2019-12-31":-0.234853,"2020-03-31":-0.072786,"2020-06-30":-0.994892,"2020-09-30":-1.350173,"2020-12-31":-1.258651,"2021-03-31":-0.601106,"2021-06-30":-0.367974,"2021-09-30":2.663619,"2021-12-31":2.390386,"2022-03-31":2.666647,"2022-06-30":2.642886,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":3.307565,"2023-12-31":3.053572,"2024-03-31":3.402995,"2024-06-30":2.913521,"2024-09-30":2.789637,"2024-12-31":2.557094,"2025-03-31":3.568722,"2025-06-30":3.88859,"2025-09-30":3.724921,"2025-12-31":3.701387,"2026-03-31":3.127138,"2026-06-30":3.470175},"debt_ebit":{"2015-12-31":null,"2016-03-31":1.314855,"2016-06-30":0.683754,"2016-09-30":0.527395,"2016-12-31":0.689822,"2017-03-31":1.306569,"2017-06-30":null,"2017-09-30":null,"2017-12-31":0,"2018-03-31":9.54902,"2018-06-30":5.148407,"2018-09-30":4.290028,"2018-12-31":3.697029,"2019-03-31":3.025186,"2019-06-30":2.906465,"2019-09-30":8.326471,"2019-12-31":8.845394,"2020-03-31":9.62779,"2020-06-30":4.370709,"2020-09-30":3.665485,"2020-12-31":2.505369,"2021-03-31":2.371,"2021-06-30":4.378139,"2021-09-30":4.691144,"2021-12-31":4.885681,"2022-03-31":5.699607,"2022-06-30":5.948606,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":7.515799,"2023-12-31":8.161124,"2024-03-31":8.470938,"2024-06-30":6.678733,"2024-09-30":6.71597,"2024-12-31":6.017977,"2025-03-31":7.89931,"2025-06-30":10.062357,"2025-09-30":10.209474,"2025-12-31":11.202577,"2026-03-31":7.30655,"2026-06-30":6.529662},"net_debt_ebit":{"2015-12-31":null,"2016-03-31":-26.369983,"2016-06-30":-14.601121,"2016-09-30":-11.467104,"2016-12-31":-15.358764,"2017-03-31":-30.437593,"2017-06-30":null,"2017-09-30":null,"2017-12-31":-28.62727,"2018-03-31":-12.087282,"2018-06-30":-5.707814,"2018-09-30":-4.896378,"2018-12-31":-4.650616,"2019-03-31":-3.690773,"2019-06-30":-3.57994,"2019-09-30":-0.813329,"2019-12-31":-0.361938,"2020-03-31":-0.1196,"2020-06-30":-1.305705,"2020-09-30":-1.633425,"2020-12-31":-1.431382,"2021-03-31":-0.662506,"2021-06-30":-0.406894,"2021-09-30":3.006322,"2021-12-31":2.771564,"2022-03-31":3.24043,"2022-06-30":3.319253,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":4.299463,"2023-12-31":4.050071,"2024-03-31":4.601497,"2024-06-30":3.75741,"2024-09-30":3.647374,"2024-12-31":3.283947,"2025-03-31":4.905101,"2025-06-30":5.291774,"2025-09-30":5.043601,"2025-12-31":5.117441,"2026-03-31":3.815306,"2026-06-30":4.075082},"ebitda_int":{"2015-12-31":10.921363,"2016-03-31":15.329236,"2016-06-30":11.288595,"2016-09-30":8.11371,"2016-12-31":5.56663,"2017-03-31":3.610781,"2017-06-30":1.83202,"2017-09-30":2.316965,"2017-12-31":3.512399,"2018-03-31":4.419572,"2018-06-30":4.993071,"2018-09-30":4.709109,"2018-12-31":4.57787,"2019-03-31":5.340747,"2019-06-30":6.093154,"2019-09-30":6.497325,"2019-12-31":5.624671,"2020-03-31":4.573632,"2020-06-30":6.894632,"2020-09-30":8.590104,"2020-12-31":11.474075,"2021-03-31":17.941114,"2021-06-30":22.429236,"2021-09-30":30.805326,"2021-12-31":54.628123},"ebitda_capex_int":{"2015-12-31":3.636959,"2016-03-31":4.568145,"2016-06-30":1.402949,"2016-09-30":1.31679,"2016-12-31":0.572043,"2017-03-31":0.60646,"2017-06-30":0.522069,"2017-09-30":1.779736,"2017-12-31":3.157682,"2018-03-31":4.302528,"2018-06-30":4.951182,"2018-09-30":4.681787,"2018-12-31":4.531924,"2019-03-31":5.275285,"2019-06-30":5.886772,"2019-09-30":6.182862,"2019-12-31":5.315132,"2020-03-31":4.323514,"2020-06-30":6.780573,"2020-09-30":8.540079,"2020-12-31":11.439691,"2021-03-31":17.899505,"2021-06-30":22.306067,"2021-09-30":30.422676,"2021-12-31":53.490238},"ebit_int":{"2015-12-31":null,"2016-03-31":5.206307,"2016-06-30":5.47728,"2016-09-30":4.286176,"2016-12-31":2.439895,"2017-03-31":0.939073,"2017-06-30":null,"2017-09-30":null,"2017-12-31":1.068823,"2018-03-31":2.259205,"2018-06-30":3.322845,"2018-09-30":3.353922,"2018-12-31":3.37208,"2019-03-31":4.015737,"2019-06-30":4.51975,"2019-09-30":4.533217,"2019-12-31":3.649712,"2020-03-31":2.783391,"2020-06-30":5.253416,"2020-09-30":7.100494,"2020-12-31":10.089447,"2021-03-31":16.278369,"2021-06-30":20.283839,"2021-09-30":27.2937,"2021-12-31":47.115023},"int_exp":{"2015-12-31":1526000,"2016-03-31":1871000,"2016-06-30":3323000,"2016-09-30":5259000,"2016-12-31":7204000,"2017-03-31":9257000,"2017-06-30":10150000,"2017-09-30":10610000,"2017-12-31":11130000,"2018-03-31":12303000,"2018-06-30":15732000,"2018-09-30":18959000,"2018-12-31":22178000,"2019-03-31":23067000,"2019-06-30":21620000,"2019-09-30":20562000,"2019-12-31":24320000,"2020-03-31":29634000,"2020-06-30":34982000,"2020-09-30":40520000,"2020-12-31":42025000,"2021-03-31":33743000,"2021-06-30":25599000,"2021-09-30":17763000,"2021-12-31":9885000},"equity_assets":{"2015-03-31":16.568587,"2015-06-30":61.565633,"2015-09-30":59.929709,"2015-12-31":59.757965,"2016-03-31":60.004625,"2016-06-30":60.44421,"2016-09-30":60.515705,"2016-12-31":59.318849,"2017-03-31":55.59192,"2017-06-30":55.614206,"2017-09-30":60.658082,"2017-12-31":65.539158,"2018-03-31":44.185528,"2018-06-30":42.769759,"2018-09-30":43.490513,"2018-12-31":44.452798,"2019-03-31":42.80745,"2019-06-30":43.287514,"2019-09-30":25.964682,"2019-12-31":26.364539,"2020-03-31":26.807837,"2020-06-30":29.748342,"2020-09-30":30.104561,"2020-12-31":30.876581,"2021-03-31":27.379314,"2021-06-30":16.13027,"2021-09-30":15.237035,"2021-12-31":16.40528,"2022-03-31":18.073041,"2022-06-30":16.1153,"2022-09-30":-24.741431,"2022-12-31":-20.769719,"2023-03-31":-21.602845,"2023-06-30":-18.070059,"2023-09-30":-25.417637,"2023-12-31":-20.247077,"2024-03-31":-23.372214,"2024-06-30":-25.938447,"2024-09-30":-25.562954,"2024-12-31":-31.386866,"2025-03-31":-42.922394,"2025-06-30":-43.977492,"2025-09-30":-41.939814,"2025-12-31":-38.83963,"2026-03-31":-42.403936,"2026-06-30":-57.194854},"debt_equity":{"2015-03-31":10.424028,"2015-06-30":3.377937,"2015-09-30":3.381104,"2015-12-31":3.988224,"2016-03-31":3.886736,"2016-06-30":3.737002,"2016-09-30":3.451239,"2016-12-31":3.51697,"2017-03-31":3.849543,"2017-06-30":4.390828,"2017-09-30":3.362291,"2017-12-31":0,"2018-03-31":69.030943,"2018-06-30":72.720763,"2018-09-30":69.127437,"2018-12-31":68.96667,"2019-03-31":66.718411,"2019-06-30":64.212154,"2019-09-30":199.384219,"2019-12-31":193.07928,"2020-03-31":195.191067,"2020-06-30":153.236419,"2020-09-30":158.190521,"2020-12-31":143.085218,"2021-03-31":190.464247,"2021-06-30":428.321837,"2021-09-30":426.210126,"2021-12-31":361.970924,"2022-03-31":336.326043,"2022-06-30":391.800893,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"debt_capital":{"2015-03-31":9.44,"2015-06-30":3.26756,"2015-09-30":3.270524,"2015-12-31":3.835265,"2016-03-31":3.741321,"2016-06-30":3.602381,"2016-09-30":3.336102,"2016-12-31":3.397482,"2017-03-31":3.706846,"2017-06-30":4.206143,"2017-09-30":3.252918,"2017-12-31":0,"2018-03-31":40.839234,"2018-06-30":42.103081,"2018-09-30":40.872988,"2018-12-31":40.81673,"2019-03-31":40.018622,"2019-06-30":39.103168,"2019-09-30":66.598106,"2019-12-31":65.87954,"2020-03-31":66.123636,"2020-06-30":60.511209,"2020-09-30":61.268911,"2020-12-31":58.862163,"2021-03-31":65.572355,"2021-06-30":81.072143,"2021-09-30":80.996185,"2021-12-31":78.353616,"2022-03-31":77.081359,"2022-06-30":79.666568,"2022-09-30":136.251056,"2022-12-31":131.59113,"2023-03-31":131.036815,"2023-06-30":125.539076,"2023-09-30":137.49665,"2023-12-31":131.246157,"2024-03-31":134.316234,"2024-06-30":138.462368,"2024-09-30":137.547001,"2024-12-31":149.624481,"2025-03-31":166.018711,"2025-06-30":160.643302,"2025-09-30":159.559502,"2025-12-31":158.280874,"2026-03-31":161.552388,"2026-06-30":187.717198},"debt_assets":{"2015-03-31":1.727114,"2015-06-30":2.079648,"2015-09-30":2.026286,"2015-12-31":2.383281,"2016-03-31":2.332221,"2016-06-30":2.258801,"2016-09-30":2.088542,"2016-12-31":2.086226,"2017-03-31":2.140035,"2017-06-30":2.441924,"2017-09-30":2.039501,"2017-12-31":0,"2018-03-31":30.501686,"2018-06-30":31.102495,"2018-09-30":30.063877,"2018-12-31":30.657614,"2019-03-31":28.56045,"2019-06-30":27.795845,"2019-09-30":51.769479,"2019-12-31":50.904463,"2020-03-31":52.326504,"2020-06-30":45.585293,"2020-09-30":47.622561,"2020-12-31":44.179824,"2021-03-31":52.147804,"2021-06-30":69.089471,"2021-09-30":64.941787,"2021-12-31":59.382344,"2022-03-31":60.784343,"2022-06-30":63.139891,"2022-09-30":92.991665,"2022-12-31":86.515132,"2023-03-31":91.206783,"2023-06-30":88.824612,"2023-09-30":93.204058,"2023-12-31":85.045692,"2024-03-31":91.480543,"2024-06-30":93.376954,"2024-09-30":93.645499,"2024-12-31":94.635621,"2025-03-31":107.937893,"2025-06-30":116.495793,"2025-09-30":112.356478,"2025-12-31":105.481786,"2026-03-31":111.294741,"2026-06-30":122.398548},"net_debt_equity":{"2015-03-31":-1.576427,"2015-06-30":-0.855514,"2015-09-30":-0.854548,"2015-12-31":-0.846247,"2016-03-31":-0.779502,"2016-06-30":-0.798013,"2016-09-30":-0.750401,"2016-12-31":-0.783047,"2017-03-31":-0.896783,"2017-06-30":-0.887839,"2017-09-30":-0.858628,"2017-12-31":-0.858038,"2018-03-31":-0.873803,"2018-06-30":-0.806223,"2018-09-30":-0.788979,"2018-12-31":-0.867555,"2019-03-31":-0.813975,"2019-06-30":-0.790912,"2019-09-30":-0.194758,"2019-12-31":-0.079005,"2020-03-31":-0.024247,"2020-06-30":-0.457778,"2020-09-30":-0.704934,"2020-12-31":-0.817483,"2021-03-31":-0.532196,"2021-06-30":-0.398072,"2021-09-30":2.73137,"2021-12-31":2.0534,"2022-03-31":1.912133,"2022-06-30":2.186203,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"net_debt_capital":{"2015-03-31":-142.761237,"2015-06-30":-82.755928,"2015-09-30":-82.65999,"2015-12-31":-81.379136,"2016-03-31":-75.033812,"2016-06-30":-76.926528,"2016-09-30":-72.53665,"2016-12-31":-75.644331,"2017-03-31":-86.354053,"2017-06-30":-85.049485,"2017-09-30":-83.069712,"2017-12-31":-85.803766,"2018-03-31":-51.694871,"2018-06-30":-46.677847,"2018-09-30":-46.649955,"2018-12-31":-51.344732,"2019-03-31":-48.82333,"2019-06-30":-48.164012,"2019-09-30":-6.505296,"2019-12-31":-2.695677,"2020-03-31":-0.821415,"2020-06-30":-18.077116,"2020-09-30":-27.302848,"2020-12-31":-33.629482,"2021-03-31":-18.322266,"2021-06-30":-7.534653,"2021-09-30":51.906446,"2021-12-31":44.448676,"2022-03-31":43.823499,"2022-06-30":44.453014,"2022-09-30":73.993792,"2022-12-31":63.955827,"2023-03-31":71.313923,"2023-06-30":66.294527,"2023-09-30":78.655879,"2023-12-31":65.132734,"2024-03-31":72.961904,"2024-06-30":77.897991,"2024-09-30":74.70037,"2024-12-31":81.648517,"2025-03-31":103.089821,"2025-06-30":84.481997,"2025-09-30":78.824274,"2025-12-31":72.304172,"2026-03-31":84.35879,"2026-06-30":117.151998},"ebitda":{"2015-12-31":16666000,"2016-03-31":28681000,"2016-06-30":37512000,"2016-09-30":42670000,"2016-12-31":40102000,"2017-03-31":33425000,"2017-06-30":18595000,"2017-09-30":24583000,"2017-12-31":39093000,"2018-03-31":54374000,"2018-06-30":78551000,"2018-09-30":89280000,"2018-12-31":101528000,"2019-03-31":123195000,"2019-06-30":131734000,"2019-09-30":133598000,"2019-12-31":136792000,"2020-03-31":135535000,"2020-06-30":241188000,"2020-09-30":348071000,"2020-12-31":482198000,"2021-03-31":605387000,"2021-06-30":574166000,"2021-09-30":547195000,"2021-12-31":539999000,"2022-03-31":485351000,"2022-06-30":480849000,"2022-09-30":-556756000,"2022-12-31":-561858000,"2023-03-31":-569556000,"2023-06-30":-646570000,"2023-09-30":394811000,"2023-12-31":371164000,"2024-03-31":364729000,"2024-06-30":441411000,"2024-09-30":445239000,"2024-12-31":488282000,"2025-03-31":398309000,"2025-06-30":402880000,"2025-09-30":395298000,"2025-12-31":368055000,"2026-03-31":498253000,"2026-06-30":536923000},"ebitda_capex":{"2015-12-31":5550000,"2016-03-31":8547000,"2016-06-30":4662000,"2016-09-30":6925000,"2016-12-31":4121000,"2017-03-31":5614000,"2017-06-30":5299000,"2017-09-30":18883000,"2017-12-31":35145000,"2018-03-31":52934000,"2018-06-30":77892000,"2018-09-30":88762000,"2018-12-31":100509000,"2019-03-31":121685000,"2019-06-30":127272000,"2019-09-30":127132000,"2019-12-31":129264000,"2020-03-31":128123000,"2020-06-30":237198000,"2020-09-30":346044000,"2020-12-31":480753000,"2021-03-31":603983000,"2021-06-30":571013000,"2021-09-30":540398000,"2021-12-31":528751000,"2022-03-31":471417000,"2022-06-30":465885000,"2022-09-30":-570615000,"2022-12-31":-572095000,"2023-03-31":-578830000,"2023-06-30":-655026000,"2023-09-30":385185000,"2023-12-31":358226000,"2024-03-31":351783000,"2024-06-30":426417000,"2024-09-30":429867000,"2024-12-31":474074000,"2025-03-31":383110000,"2025-06-30":384468000,"2025-09-30":377144000,"2025-12-31":352669000,"2026-03-31":484631000,"2026-06-30":528931000},"ebit":{"2015-12-31":-1884000,"2016-03-31":9741000,"2016-06-30":18201000,"2016-09-30":22541000,"2016-12-31":17577000,"2017-03-31":8693000,"2017-06-30":-7694000,"2017-09-30":-2942000,"2017-12-31":11896000,"2018-03-31":27795000,"2018-06-30":52275000,"2018-09-30":63587000,"2018-12-31":74786000,"2019-03-31":92631000,"2019-06-30":97717000,"2019-09-30":93212000,"2019-12-31":88761000,"2020-03-31":82483000,"2020-06-30":183775000,"2020-09-30":287712000,"2020-12-31":424009000,"2021-03-31":549281000,"2021-06-30":519246000,"2021-09-30":484818000,"2021-12-31":465732000,"2022-03-31":399410000,"2022-06-30":382866000,"2022-09-30":-655655000,"2022-12-31":-658560000,"2023-03-31":-664676000,"2023-06-30":-739609000,"2023-09-30":303727000,"2023-12-31":279841000,"2024-03-31":269732000,"2024-06-30":342273000,"2024-09-30":340534000,"2024-12-31":380208000,"2025-03-31":289791000,"2025-06-30":296051000,"2025-09-30":291945000,"2025-12-31":266210000,"2026-03-31":408383000,"2026-06-30":457222000},"cash_ratio":{"2015-03-31":1.968847,"2015-06-30":5.54582,"2015-09-30":4.119243,"2015-12-31":3.655226,"2016-03-31":3.486059,"2016-06-30":3.733677,"2016-09-30":3.485112,"2016-12-31":3.357847,"2017-03-31":3.400392,"2017-06-30":3.252095,"2017-09-30":3.302139,"2017-12-31":3.323185,"2018-03-31":5.643802,"2018-06-30":5.000123,"2018-09-30":4.530609,"2018-12-31":5.570907,"2019-03-31":4.184335,"2019-06-30":3.80657,"2019-09-30":5.50679,"2019-12-31":4.33491,"2020-03-31":5.061373,"2020-06-30":3.731264,"2020-09-30":4.471611,"2020-12-31":3.671322,"2021-03-31":3.901807,"2021-06-30":6.10469,"2021-09-30":1.734225,"2021-12-31":1.599466,"2022-03-31":2.032719,"2022-06-30":2.237576,"2022-09-30":2.093843,"2022-12-31":1.85466,"2023-03-31":2.082619,"2023-06-30":2.139774,"2023-09-30":1.779989,"2023-12-31":1.618559,"2024-03-31":1.846882,"2024-06-30":1.771331,"2024-09-30":1.889759,"2024-12-31":1.562892,"2025-03-31":1.671415,"2025-06-30":2.903878,"2025-09-30":2.668954,"2025-12-31":1.187959,"2026-03-31":1.140108,"2026-06-30":0.883475},"current_ratio":{"2015-03-31":3.03606,"2015-06-30":6.573061,"2015-09-30":5.01787,"2015-12-31":4.481341,"2016-03-31":4.403004,"2016-06-30":4.654038,"2016-09-30":4.555493,"2016-12-31":4.416627,"2017-03-31":4.377411,"2017-06-30":4.259635,"2017-09-30":4.255365,"2017-12-31":4.286464,"2018-03-31":6.616211,"2018-06-30":5.869946,"2018-09-30":5.490914,"2018-12-31":6.070648,"2019-03-31":4.869689,"2019-06-30":4.466116,"2019-09-30":6.113751,"2019-12-31":4.885418,"2020-03-31":5.709523,"2020-06-30":4.271905,"2020-09-30":4.979824,"2020-12-31":4.167431,"2021-03-31":4.434238,"2021-06-30":6.611744,"2021-09-30":2.287299,"2021-12-31":2.179219,"2022-03-31":2.680305,"2022-06-30":2.934466,"2022-09-30":2.719203,"2022-12-31":2.396092,"2023-03-31":2.694672,"2023-06-30":2.809425,"2023-09-30":2.44865,"2023-12-31":2.209465,"2024-03-31":2.485165,"2024-06-30":2.407515,"2024-09-30":2.388384,"2024-12-31":1.996189,"2025-03-31":2.138127,"2025-06-30":3.388421,"2025-09-30":3.174157,"2025-12-31":1.438073,"2026-03-31":1.6895,"2026-06-30":1.476232},"quick_ratio":{"2015-03-31":2.278517,"2015-06-30":5.814365,"2015-09-30":4.348737,"2015-12-31":3.908277,"2016-03-31":3.734885,"2016-06-30":3.995477,"2016-09-30":3.754338,"2016-12-31":3.672412,"2017-03-31":3.709499,"2017-06-30":3.53503,"2017-09-30":3.59093,"2017-12-31":3.651815,"2018-03-31":5.937469,"2018-06-30":5.269861,"2018-09-30":4.812815,"2018-12-31":5.680168,"2019-03-31":4.256903,"2019-06-30":3.87014,"2019-09-30":5.587549,"2019-12-31":4.416522,"2020-03-31":5.135103,"2020-06-30":3.790378,"2020-09-30":4.519452,"2020-12-31":3.72104,"2021-03-31":3.955644,"2021-06-30":6.154526,"2021-09-30":1.784933,"2021-12-31":1.643758,"2022-03-31":2.075444,"2022-06-30":2.282326,"2022-09-30":2.137614,"2022-12-31":1.898804,"2023-03-31":2.13526,"2023-06-30":2.184673,"2023-09-30":1.815356,"2023-12-31":1.653357,"2024-03-31":1.876154,"2024-06-30":1.789621,"2024-09-30":1.905391,"2024-12-31":1.575976,"2025-03-31":1.688651,"2025-06-30":2.917189,"2025-09-30":2.682071,"2025-12-31":1.194332,"2026-03-31":1.147073,"2026-06-30":0.890295},"cfo_avg_cl":{"2016-03-31":0.435983,"2016-06-30":0.617035,"2016-09-30":0.597831,"2016-12-31":0.584464,"2017-03-31":0.611348,"2017-06-30":0.538349,"2017-09-30":0.587603,"2017-12-31":0.741089,"2018-03-31":0.979825,"2018-06-30":1.193263,"2018-09-30":1.198592,"2018-12-31":1.854441,"2019-03-31":1.600229,"2019-06-30":1.524651,"2019-09-30":1.624521,"2019-12-31":1.376759,"2020-03-31":1.334049,"2020-06-30":1.684511,"2020-09-30":2.073524,"2020-12-31":2.111208,"2021-03-31":2.723213,"2021-06-30":2.036249,"2021-09-30":1.489648,"2021-12-31":1.217566,"2022-03-31":1.23621,"2022-06-30":1.322641,"2022-09-30":1.409386,"2022-12-31":1.096109,"2023-03-31":1.383868,"2023-06-30":1.448328,"2023-09-30":1.342477,"2023-12-31":1.051015,"2024-03-31":1.351047,"2024-06-30":1.37436,"2024-09-30":1.329879,"2024-12-31":1.093789,"2025-03-31":1.351373,"2025-06-30":1.312646,"2025-09-30":1.236546,"2025-12-31":0.683593,"2026-03-31":0.819322,"2026-06-30":0.74845},"cfo_liab":{"2015-12-31":0.148969,"2016-03-31":0.12329,"2016-06-30":0.17943,"2016-09-30":0.195769,"2016-12-31":0.202863,"2017-03-31":0.205578,"2017-06-30":0.178147,"2017-09-30":0.223319,"2017-12-31":0.33112,"2018-03-31":0.189346,"2018-06-30":0.243153,"2018-09-30":0.260664,"2018-12-31":0.397093,"2019-03-31":0.363917,"2019-06-30":0.368365,"2019-09-30":0.207569,"2019-12-31":0.182193,"2020-03-31":0.184666,"2020-06-30":0.303526,"2020-09-30":0.331992,"2020-12-31":0.408501,"2021-03-31":0.439866,"2021-06-30":0.2533,"2021-09-30":0.203724,"2021-12-31":0.203407,"2022-03-31":0.183368,"2022-06-30":0.187285,"2022-09-30":0.223232,"2022-12-31":0.214821,"2023-03-31":0.223532,"2023-06-30":0.227574,"2023-09-30":0.228588,"2023-12-31":0.218485,"2024-03-31":0.233305,"2024-06-30":0.237978,"2024-09-30":0.238909,"2024-12-31":0.236875,"2025-03-31":0.241701,"2025-06-30":0.18733,"2025-09-30":0.183579,"2025-12-31":0.17665,"2026-03-31":0.189887,"2026-06-30":0.171453},"cfo_capex":{"2015-12-31":2.982638,"2016-03-31":1.344989,"2016-06-30":1.190381,"2016-09-30":1.230885,"2016-12-31":1.333037,"2017-03-31":1.742224,"2017-06-30":3.296555,"2017-09-30":8.848421,"2017-12-31":17.502786,"2018-03-31":63.861806,"2018-06-30":182.722307,"2018-09-30":258.021236,"2018-12-31":195.215898,"2019-03-31":135.24106,"2019-06-30":47.839086,"2019-09-30":35.630684,"2019-12-31":27.486716,"2020-03-31":27.674852,"2020-06-30":94.165664,"2020-09-30":253.51258,"2020-12-31":469.865744,"2021-03-31":568.202991,"2021-06-30":221.70092,"2021-09-30":88.9744,"2021-12-31":57.925942,"2022-03-31":40.378212,"2022-06-30":37.870021,"2022-09-30":49.233062,"2022-12-31":66.778548,"2023-03-31":73.290813,"2023-06-30":81.624409,"2023-09-30":72.943902,"2023-12-31":54.530298,"2024-03-31":55.531825,"2024-06-30":48.93324,"2024-09-30":47.659055,"2024-12-31":52.960938,"2025-03-31":48.20179,"2025-06-30":37.458994,"2025-09-30":38.076953,"2025-12-31":45.067854,"2026-03-31":53.220746,"2026-06-30":82.256131},"wc":{"2015-03-31":95422000,"2015-06-30":291120000,"2015-09-30":279700000,"2015-12-31":278932000,"2016-03-31":263253000,"2016-06-30":272266000,"2016-09-30":275828000,"2016-12-31":287024000,"2017-03-31":274087000,"2017-06-30":287904000,"2017-09-30":306294000,"2017-12-31":336787000,"2018-03-31":598441000,"2018-06-30":552734000,"2018-09-30":579018000,"2018-12-31":568227000,"2019-03-31":575326000,"2019-06-30":577143000,"2019-09-30":791133000,"2019-12-31":732510000,"2020-03-31":748103000,"2020-06-30":914756000,"2020-09-30":1356889000,"2020-12-31":1440117000,"2021-03-31":1466574000,"2021-06-30":2283980000,"2021-09-30":606327000,"2021-12-31":725913000,"2022-03-31":811932000,"2022-06-30":870320000,"2022-09-30":854867000,"2022-12-31":881988000,"2023-03-31":845833000,"2023-06-30":910537000,"2023-09-30":795044000,"2023-12-31":859665000,"2024-03-31":839298000,"2024-06-30":794521000,"2024-09-30":767721000,"2024-12-31":662578000,"2025-03-31":590845000,"2025-06-30":1161637000,"2025-09-30":1228555000,"2025-12-31":597364000,"2026-03-31":862256000,"2026-06-30":604963000},"wc_assets":{"2015-03-31":28.796905,"2015-06-30":55.018823,"2015-09-30":51.928907,"2015-12-31":50.43422,"2016-03-31":47.935999,"2016-06-30":49.417013,"2016-09-30":48.458805,"2016-12-31":49.385316,"2017-03-31":51.642521,"2017-06-30":51.938512,"2017-09-30":53.355561,"2017-12-31":55.613681,"2018-03-31":68.773279,"2018-06-30":63.876992,"2018-09-30":63.812918,"2018-12-31":63.006749,"2019-03-31":58.636849,"2019-06-30":56.484353,"2019-09-30":52.770415,"2019-12-31":47.49305,"2020-03-31":49.293773,"2020-06-30":51.914864,"2020-09-30":61.27279,"2020-12-31":59.89285,"2021-03-31":58.723774,"2021-06-30":69.413108,"2021-09-30":17.313053,"2021-12-31":18.944394,"2022-03-31":21.679414,"2022-06-30":24.12797,"2022-09-30":34.888102,"2022-12-31":33.472526,"2023-03-31":33.826,"2023-06-30":35.446668,"2023-09-30":32.461415,"2023-12-31":32.012549,"2024-03-31":33.603225,"2024-06-30":32.454757,"2024-09-30":31.435555,"2024-12-31":27.404373,"2025-03-31":27.859508,"2025-06-30":45.427036,"2025-09-30":46.311441,"2025-12-31":21.12877,"2026-03-31":32.161095,"2026-06-30":24.802033},"cash_assets":{"2015-03-31":27.846283,"2015-06-30":54.74989,"2015-09-30":53.239105,"2015-12-31":52.953291,"2016-03-31":49.105933,"2016-06-30":50.49405,"2016-09-30":47.499565,"2016-12-31":48.535684,"2017-03-31":51.993918,"2017-06-30":51.818364,"2017-09-30":54.122203,"2017-12-31":56.235066,"2018-03-31":69.111146,"2018-06-30":65.584473,"2018-09-30":64.376967,"2018-12-31":69.222854,"2019-03-31":63.404636,"2019-06-30":62.032444,"2019-09-30":56.826316,"2019-12-31":52.987385,"2020-03-31":52.976525,"2020-06-30":59.203442,"2020-09-30":68.844279,"2020-12-31":69.420904,"2021-03-31":66.718974,"2021-06-30":75.510483,"2021-09-30":23.32381,"2021-12-31":25.695748,"2022-03-31":26.226278,"2022-06-30":27.908569,"2022-09-30":42.490729,"2022-12-31":44.46711,"2023-03-31":41.569484,"2023-06-30":41.918216,"2023-09-30":39.886052,"2023-12-31":42.840582,"2024-03-31":41.787409,"2024-06-30":40.843712,"2024-09-30":42.787586,"2024-12-31":42.993951,"2025-03-31":40.913532,"2025-06-30":55.230884,"2025-09-30":56.851053,"2025-12-31":57.296727,"2026-03-31":53.179292,"2026-06-30":46.011118},"cash_debt":{"2015-03-31":16.123012,"2015-06-30":26.326518,"2015-09-30":26.274235,"2015-12-31":22.218648,"2016-03-31":21.055434,"2016-06-30":22.354359,"2016-09-30":22.742934,"2016-12-31":23.264825,"2017-03-31":24.295827,"2017-06-30":21.220301,"2017-09-30":26.536983,"2018-03-31":2.265814,"2018-06-30":2.108656,"2018-09-30":2.141339,"2018-12-31":2.257933,"2019-03-31":2.220015,"2019-06-30":2.231716,"2019-09-30":1.09768,"2019-12-31":1.040918,"2020-03-31":1.012422,"2020-06-30":1.29874,"2020-09-30":1.445623,"2020-12-31":1.571326,"2021-03-31":1.279421,"2021-06-30":1.092938,"2021-09-30":0.359149,"2021-12-31":0.432717,"2022-03-31":0.431464,"2022-06-30":0.442012,"2022-09-30":0.456931,"2022-12-31":0.513981,"2023-03-31":0.455772,"2023-06-30":0.471921,"2023-09-30":0.427943,"2023-12-31":0.503736,"2024-03-31":0.45679,"2024-06-30":0.437407,"2024-09-30":0.45691,"2024-12-31":0.45431,"2025-03-31":0.379047,"2025-06-30":0.474102,"2025-09-30":0.505988,"2025-12-31":0.543191,"2026-03-31":0.477824,"2026-06-30":0.375912},"fcf_debt":{"2015-12-31":1.672028,"2016-03-31":0.542317,"2016-06-30":0.502531,"2016-09-30":0.694229,"2016-12-31":0.988289,"2017-03-31":1.817397,"2017-06-30":2.255836,"2017-09-30":3.820977,"2018-03-31":0.341055,"2018-06-30":0.444966,"2018-09-30":0.488057,"2018-12-31":0.71579,"2019-03-31":0.723359,"2019-06-30":0.735873,"2019-09-30":0.288512,"2019-12-31":0.253962,"2020-03-31":0.24897,"2020-06-30":0.462797,"2020-09-30":0.485341,"2020-12-31":0.637778,"2021-03-31":0.611476,"2021-06-30":0.306101,"2021-09-30":0.262915,"2021-12-31":0.2814,"2022-03-31":0.241028,"2022-06-30":0.242247,"2022-09-30":0.293367,"2022-12-31":0.295387,"2023-03-31":0.293961,"2023-06-30":0.298797,"2023-09-30":0.303376,"2023-12-31":0.303253,"2024-03-31":0.308974,"2024-06-30":0.314404,"2024-09-30":0.313615,"2024-12-31":0.322655,"2025-03-31":0.3134,"2025-06-30":0.225341,"2025-09-30":0.225825,"2025-12-31":0.227355,"2026-03-31":0.238399,"2026-06-30":0.217517},"liab_equity":{"2015-03-31":3.574515,"2015-06-30":0.624283,"2015-09-30":0.668621,"2015-12-31":0.673417,"2016-03-31":0.666538,"2016-06-30":0.654418,"2016-09-30":0.652464,"2016-12-31":0.685805,"2017-03-31":0.798823,"2017-06-30":0.798102,"2017-09-30":0.648585,"2017-12-31":0.525805,"2018-03-31":1.263184,"2018-06-30":1.338101,"2018-09-30":1.299352,"2018-12-31":1.249577,"2019-03-31":1.336042,"2019-06-30":1.310135,"2019-09-30":2.851385,"2019-12-31":2.792974,"2020-03-31":2.730252,"2020-06-30":2.361532,"2020-09-30":2.321756,"2020-12-31":2.238701,"2021-03-31":2.652392,"2021-06-30":5.199524,"2021-09-30":5.562957,"2021-12-31":5.095598,"2022-03-31":4.533103,"2022-06-30":5.205283,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"altman_z":{"2015-12-31":3.376221,"2016-03-31":3.688995,"2016-06-30":3.947021,"2016-09-30":5.47778,"2016-12-31":4.50703,"2017-03-31":4.092377,"2017-06-30":5.208019,"2017-09-30":6.456936,"2017-12-31":8.397687,"2018-03-31":5.379179,"2018-06-30":7.3754,"2018-09-30":8.59055,"2018-12-31":8.244804,"2019-03-31":10.096868,"2019-06-30":9.155959,"2019-09-30":4.62628,"2019-12-31":3.896181,"2020-03-31":3.600147,"2020-06-30":7.413031,"2020-09-30":7.07465,"2020-12-31":10.014625,"2021-03-31":10.687077,"2021-06-30":7.038335,"2021-09-30":6.990644,"2021-12-31":6.4717,"2022-03-31":4.562559,"2022-06-30":3.451817,"2022-09-30":2.440489,"2022-12-31":2.818046,"2023-03-31":2.633301,"2023-06-30":1.959357,"2023-09-30":2.645979,"2023-12-31":2.836991,"2024-03-31":2.613359,"2024-06-30":2.418989,"2024-09-30":2.262199,"2024-12-31":2.060582,"2025-03-31":1.75556,"2025-06-30":1.57257,"2025-09-30":1.780682,"2025-12-31":1.215995,"2026-03-31":1.406583,"2026-06-30":1.582452},"ar_turnover":{"2016-03-31":17.582075,"2016-06-30":19.131475,"2016-09-30":18.591124,"2016-12-31":15.629944,"2017-03-31":17.143096,"2017-06-30":17.814864,"2017-09-30":17.277956,"2017-12-31":14.682495,"2018-03-31":16.505029,"2018-06-30":17.838216,"2018-09-30":16.990512,"2018-12-31":26.292677,"2019-03-31":30.99356,"2019-06-30":34.020777,"2019-09-30":30.622926,"2019-12-31":59.238436,"2020-03-31":77.960535,"2020-06-30":82.969681,"2020-09-30":95.696442,"2020-12-31":90.843884,"2021-03-31":118.04259,"2021-06-30":116.728009,"2021-09-30":110.925737,"2021-12-31":93.405546,"2022-03-31":108.063709,"2022-06-30":119.456106,"2022-09-30":108.480317,"2022-12-31":93.05258,"2023-03-31":112.010998,"2023-06-30":125.048002,"2023-09-30":131.79337,"2023-12-31":104.457337,"2024-03-31":128.617993,"2024-06-30":168.441825,"2024-09-30":199.507521,"2024-12-31":167.982534,"2025-03-31":220.757474,"2025-06-30":337.946303,"2025-09-30":355.509093,"2025-12-31":331.589351,"2026-03-31":324.322102,"2026-06-30":377.758224},"dso":{"2016-03-31":20.75978,"2016-06-30":19.078508,"2016-09-30":19.633025,"2016-12-31":23.352611,"2017-03-31":21.291371,"2017-06-30":20.488509,"2017-09-30":21.125184,"2017-12-31":24.859535,"2018-03-31":22.114472,"2018-06-30":20.461687,"2018-09-30":21.482577,"2018-12-31":13.882193,"2019-03-31":11.77664,"2019-06-30":10.728738,"2019-09-30":11.919175,"2019-12-31":6.16154,"2020-03-31":4.681856,"2020-06-30":4.399197,"2020-09-30":3.814144,"2020-12-31":4.017882,"2021-03-31":3.092104,"2021-06-30":3.126927,"2021-09-30":3.29049,"2021-12-31":3.907691,"2022-03-31":3.377637,"2022-06-30":3.055516,"2022-09-30":3.364666,"2022-12-31":3.922513,"2023-03-31":3.258609,"2023-06-30":2.918879,"2023-09-30":2.769487,"2023-12-31":3.49425,"2024-03-31":2.837861,"2024-06-30":2.16692,"2024-09-30":1.829505,"2024-12-31":2.172845,"2025-03-31":1.653398,"2025-06-30":1.080053,"2025-09-30":1.026697,"2025-12-31":1.100759,"2026-03-31":1.125424,"2026-06-30":0.966226},"ap_turnover":{"2016-03-31":10.100441,"2016-06-30":16.463892,"2016-09-30":22.145586,"2016-12-31":9.726183,"2017-03-31":13.045432,"2017-06-30":18.023864,"2017-09-30":19.74334,"2017-12-31":12.275285,"2018-03-31":21.793571,"2018-06-30":14.968195,"2018-09-30":16.646016,"2018-12-31":9.498444,"2019-03-31":15.903458,"2019-06-30":12.211944,"2019-09-30":12.641719,"2019-12-31":10.253116,"2020-03-31":21.576214,"2020-06-30":19.383257,"2020-09-30":17.774953,"2020-12-31":13.830256,"2021-03-31":38.989422,"2021-06-30":26.34374,"2021-09-30":33.59867,"2021-12-31":19.001655,"2022-03-31":42.627024,"2022-06-30":31.648441,"2022-09-30":48.184785,"2022-12-31":26.234656,"2023-03-31":43.050372,"2023-06-30":47.638158,"2023-09-30":51.543545,"2023-12-31":28.245309,"2024-03-31":54.63024,"2024-06-30":58.132825,"2024-09-30":48.170959,"2024-12-31":27.712625,"2025-03-31":56.631938,"2025-06-30":55.883832,"2025-09-30":55.405152,"2025-12-31":30.451863,"2026-03-31":48.80743,"2026-06-30":44.484641},"dpo":{"2016-03-31":36.137036,"2016-06-30":22.169727,"2016-09-30":16.48184,"2016-12-31":37.527569,"2017-03-31":27.979143,"2017-06-30":20.250929,"2017-09-30":18.487247,"2017-12-31":29.734545,"2018-03-31":16.748059,"2018-06-30":24.385038,"2018-09-30":21.927169,"2018-12-31":38.427347,"2019-03-31":22.950983,"2019-06-30":29.888771,"2019-09-30":28.872655,"2019-12-31":35.598933,"2020-03-31":16.916777,"2020-06-30":18.830684,"2020-09-30":20.534513,"2020-12-31":26.391414,"2021-03-31":9.361513,"2021-06-30":13.855284,"2021-09-30":10.863525,"2021-12-31":19.208853,"2022-03-31":8.562643,"2022-06-30":11.532953,"2022-09-30":7.575005,"2022-12-31":13.912895,"2023-03-31":8.47844,"2023-06-30":7.661925,"2023-09-30":7.081391,"2023-12-31":12.9225,"2024-03-31":6.681281,"2024-06-30":6.278725,"2024-09-30":7.577179,"2024-12-31":13.170893,"2025-03-31":6.445126,"2025-06-30":6.531406,"2025-09-30":6.587835,"2025-12-31":11.98613,"2026-03-31":7.47837,"2026-06-30":8.205079},"asset_turnover":{"2016-03-31":0.67414,"2016-06-30":0.594004,"2016-09-30":0.618607,"2016-12-31":0.643537,"2017-03-31":0.703779,"2017-06-30":0.717206,"2017-09-30":0.726293,"2017-12-31":0.743579,"2018-03-31":0.664217,"2018-06-30":0.6987,"2018-09-30":0.728935,"2018-12-31":0.800954,"2019-03-31":0.704487,"2019-06-30":0.742763,"2019-09-30":0.621973,"2019-12-31":0.669649,"2020-03-31":0.70201,"2020-06-30":0.808057,"2020-09-30":0.742261,"2020-12-31":0.874434,"2021-03-31":1.020268,"2021-06-30":0.850431,"2021-09-30":0.779944,"2021-12-31":0.746954,"2022-03-31":0.755371,"2022-06-30":0.699953,"2022-09-30":0.83193,"2022-12-31":0.79363,"2023-03-31":0.841448,"2023-06-30":0.865132,"2023-09-30":1.107579,"2023-12-31":1.033154,"2024-03-31":1.101776,"2024-06-30":1.105231,"2024-09-30":1.144249,"2024-12-31":1.10062,"2025-03-31":1.218391,"2025-06-30":1.134176,"2025-09-30":1.120321,"2025-12-31":1.099516,"2026-03-31":1.192707,"2026-06-30":1.144544},"mcap":{"2015-06-30":1594462325.25,"2015-09-30":1580211564.65,"2015-12-31":929773304.04,"2016-03-31":1000152872.4,"2016-06-30":1052611341.06,"2016-09-30":1647065795.76,"2016-12-31":1366162399.42,"2017-03-31":1235933836.1,"2017-06-30":1767741000,"2017-09-30":2043616901.76,"2017-12-31":2490180917.1,"2018-03-31":3365926076,"2018-06-30":5043619750.96,"2018-09-30":6178171350.12,"2018-12-31":5664003787.58,"2019-03-31":8061922206.92,"2019-06-30":7384991107.88,"2019-09-30":6492225700.17,"2019-12-31":5323057884.559999,"2020-03-31":4577630159.940001,"2020-06-30":12216680917.980001,"2020-09-30":13997583072.16,"2020-12-31":22387470484.21,"2021-03-31":25459125559.92,"2021-06-30":23254480048.800003,"2021-09-30":28191361578.899998,"2021-12-31":27810222514.92,"2022-03-31":16800593389.759998,"2022-06-30":10598133595.44,"2022-09-30":12582513731.01,"2022-12-31":14979001418.84,"2023-03-31":13688373632.85,"2023-06-30":10428109396.96,"2023-09-30":7727811224.639999,"2023-12-31":9650533048.199999,"2024-03-31":8044638080,"2024-06-30":6801278700,"2024-09-30":6266449440,"2024-12-31":5740680600,"2025-03-31":4959844680,"2025-06-30":4996337280,"2025-09-30":6541273920,"2025-12-31":5379398640,"2026-03-31":4742452260,"2026-06-30":6958232100},"ev_cash":{"2015-03-31":92272000,"2015-06-30":289697000,"2015-09-30":286757000,"2015-12-31":292864000,"2016-03-31":269678000,"2016-06-30":278200000,"2016-09-30":270368000,"2016-12-31":282086000,"2017-03-31":275952000,"2017-06-30":287238000,"2017-09-30":310695000,"2017-12-31":340550000,"2018-03-31":601381000,"2018-06-30":567509000,"2018-09-30":584136000,"2018-12-31":624287000,"2019-03-31":622106000,"2019-06-30":633832000,"2019-09-30":851939000,"2019-12-31":817252000,"2020-03-31":803994000,"2020-06-30":1043183000,"2020-09-30":1524560000,"2020-12-31":1669218000,"2021-03-31":1666247000,"2021-06-30":2484609000,"2021-09-30":816832000,"2021-12-31":984612000,"2022-03-31":982220000,"2022-06-30":1006690000,"2022-09-30":1041155000,"2022-12-31":1171691000,"2023-03-31":1039462000,"2023-06-30":1076775000,"2023-09-30":976888000,"2023-12-31":1150441000,"2024-03-31":1043712000,"2024-06-30":999890000,"2024-09-30":1044961000,"2024-12-31":1039500000,"2025-03-31":867695000,"2025-06-30":1412336000,"2025-09-30":1508151000,"2025-12-31":1619924000,"2026-03-31":1425765000,"2026-06-30":1122288000},"ev_pref":{"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":{"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2015-03-31":5723000,"2015-06-30":11004000,"2015-09-30":10914000,"2015-12-31":13181000,"2016-03-31":12808000,"2016-06-30":12445000,"2016-09-30":11888000,"2016-12-31":12125000,"2017-03-31":11358000,"2017-06-30":13536000,"2017-09-30":11708000,"2017-12-31":0,"2018-03-31":265415000,"2018-06-30":269133000,"2018-09-30":272790000,"2018-12-31":276486000,"2019-03-31":280226000,"2019-06-30":284011000,"2019-09-30":776127000,"2019-12-31":785126000,"2020-03-31":794129000,"2020-06-30":803227000,"2020-09-30":1054604000,"2020-12-31":1062299000,"2021-03-31":1302345000,"2021-06-30":2273331000,"2021-09-30":2274351000,"2021-12-31":2275418000,"2022-03-31":2276480000,"2022-06-30":2277519000,"2022-09-30":2278585000,"2022-12-31":2279640000,"2023-03-31":2280663000,"2023-06-30":2281684000,"2023-09-30":2282751000,"2023-12-31":2283817000,"2024-03-31":2284883000,"2024-06-30":2285950000,"2024-09-30":2287016000,"2024-12-31":2288083000,"2025-03-31":2289149000,"2025-06-30":2978971000,"2025-09-30":2980605000,"2025-12-31":2982238000,"2026-03-31":2983871000,"2026-06-30":2985505000},"ev":{"2015-06-30":1315769325.25,"2015-09-30":1304368564.65,"2015-12-31":650090304.04,"2016-03-31":743282872.4,"2016-06-30":786856341.06,"2016-09-30":1388585795.76,"2016-12-31":1096201399.42,"2017-03-31":971339836.1,"2017-06-30":1494039000,"2017-09-30":1744629901.76,"2017-12-31":2149630917.1,"2018-03-31":3029960076,"2018-06-30":4745243750.96,"2018-09-30":5866825350.12,"2018-12-31":5316202787.58,"2019-03-31":7720042206.92,"2019-06-30":7035170107.88,"2019-09-30":6416413700.17,"2019-12-31":5290931884.559999,"2020-03-31":4567765159.940001,"2020-06-30":11976724917.980001,"2020-09-30":13527627072.16,"2020-12-31":21780551484.21,"2021-03-31":25095223559.92,"2021-06-30":23043202048.800003,"2021-09-30":29648880578.899998,"2021-12-31":29101028514.92,"2022-03-31":18094853389.76,"2022-06-30":11868962595.44,"2022-09-30":13819943731.01,"2022-12-31":16086950418.84,"2023-03-31":14929574632.85,"2023-06-30":11633018396.96,"2023-09-30":9033674224.64,"2023-12-31":10783909048.199999,"2024-03-31":9285809080,"2024-06-30":8087338700,"2024-09-30":7508504440,"2024-12-31":6989263600,"2025-03-31":6381298680,"2025-06-30":6562972280,"2025-09-30":8013727920,"2025-12-31":6741712640,"2026-03-31":6300558260,"2026-06-30":8821449100},"capital":{"2015-03-31":60625000,"2015-06-30":336765000,"2015-09-30":333708000,"2015-12-31":343679000,"2016-03-31":342339000,"2016-06-30":345466000,"2016-09-30":356344000,"2016-12-31":356882000,"2017-03-31":306406000,"2017-06-30":321815000,"2017-09-30":359923000,"2017-12-31":396894000,"2018-03-31":649902000,"2018-06-30":639224000,"2018-09-30":667409000,"2018-12-31":677384000,"2019-03-31":700239000,"2019-06-30":726312000,"2019-09-30":1165389000,"2019-12-31":1191760000,"2020-03-31":1200976000,"2020-06-30":1327402000,"2020-09-30":1721271000,"2020-12-31":1804723000,"2021-03-31":1986119000,"2021-06-30":2804084000,"2021-09-30":2807973000,"2021-12-31":2904037000,"2022-03-31":2953347000,"2022-06-30":2858814000,"2022-09-30":1672343000,"2022-12-31":1732366000,"2023-03-31":1740475000,"2023-06-30":1817509000,"2023-09-30":1660223000,"2023-12-31":1740102000,"2024-03-31":1701122000,"2024-06-30":1650954000,"2024-09-30":1662716000,"2024-12-31":1529217000,"2025-03-31":1378850000,"2025-06-30":1854401000,"2025-09-30":1868021000,"2025-12-31":1884143000,"2026-03-31":1846999000,"2026-06-30":1590427000},"debt_capital_ev":{"2015-03-31":9.44,"2015-06-30":3.26756,"2015-09-30":3.270524,"2015-12-31":3.835265,"2016-03-31":3.741321,"2016-06-30":3.602381,"2016-09-30":3.336102,"2016-12-31":3.397482,"2017-03-31":3.706846,"2017-06-30":4.206143,"2017-09-30":3.252918,"2017-12-31":0,"2018-03-31":40.839234,"2018-06-30":42.103081,"2018-09-30":40.872988,"2018-12-31":40.81673,"2019-03-31":40.018622,"2019-06-30":39.103168,"2019-09-30":66.598106,"2019-12-31":65.87954,"2020-03-31":66.123636,"2020-06-30":60.511209,"2020-09-30":61.268911,"2020-12-31":58.862163,"2021-03-31":65.572355,"2021-06-30":81.072143,"2021-09-30":80.996185,"2021-12-31":78.353616,"2022-03-31":77.081359,"2022-06-30":79.666568,"2022-09-30":136.251056,"2022-12-31":131.59113,"2023-03-31":131.036815,"2023-06-30":125.539076,"2023-09-30":137.49665,"2023-12-31":131.246157,"2024-03-31":134.316234,"2024-06-30":138.462368,"2024-09-30":137.547001,"2024-12-31":149.624481,"2025-03-31":166.018711,"2025-06-30":160.643302,"2025-09-30":159.559502,"2025-12-31":158.280874,"2026-03-31":161.552388,"2026-06-30":187.717198},"debt_ev":{"2015-06-30":0.008363,"2015-09-30":0.008367,"2015-12-31":0.020276,"2016-03-31":0.017232,"2016-06-30":0.015816,"2016-09-30":0.008561,"2016-12-31":0.011061,"2017-03-31":0.011693,"2017-06-30":0.00906,"2017-09-30":0.006711,"2017-12-31":0,"2018-03-31":0.087597,"2018-06-30":0.056716,"2018-09-30":0.046497,"2018-12-31":0.052008,"2019-03-31":0.036299,"2019-06-30":0.04037,"2019-09-30":0.12096,"2019-12-31":0.148391,"2020-03-31":0.173855,"2020-06-30":0.067066,"2020-09-30":0.077959,"2020-12-31":0.048773,"2021-03-31":0.051896,"2021-06-30":0.098655,"2021-09-30":0.07671,"2021-12-31":0.07819,"2022-03-31":0.125808,"2022-06-30":0.191889,"2022-09-30":0.164877,"2022-12-31":0.141707,"2023-03-31":0.152761,"2023-06-30":0.196139,"2023-09-30":0.252694,"2023-12-31":0.21178,"2024-03-31":0.246062,"2024-06-30":0.282658,"2024-09-30":0.30459,"2024-12-31":0.327371,"2025-03-31":0.358728,"2025-06-30":0.453906,"2025-09-30":0.371937,"2025-12-31":0.442356,"2026-03-31":0.473588,"2026-06-30":0.338437},"ev_sales":{"2015-12-31":2.376939,"2016-03-31":2.504297,"2016-06-30":2.452893,"2016-09-30":4.052455,"2016-12-31":3.003563,"2017-03-31":2.556083,"2017-06-30":3.769456,"2017-09-30":4.202186,"2017-12-31":4.871895,"2018-03-31":6.512514,"2018-06-30":9.568046,"2018-09-30":10.86584,"2018-12-31":8.806136,"2019-03-31":11.838377,"2019-06-30":10.038369,"2019-09-30":8.573405,"2019-12-31":6.465136,"2020-03-31":5.207834,"2020-06-30":10.648467,"2020-09-30":9.814947,"2020-12-31":12.621834,"2021-03-31":12.252235,"2021-06-30":10.725855,"2021-09-30":13.299458,"2021-12-31":12.494463,"2022-03-31":7.67468,"2022-06-30":4.916783,"2022-09-30":5.58154,"2022-12-31":6.269,"2023-03-31":5.681565,"2023-06-30":4.35455,"2023-09-30":3.32941,"2023-12-31":3.923737,"2024-03-31":3.372422,"2024-06-30":2.917106,"2024-09-30":2.683054,"2024-12-31":2.48876,"2025-03-31":2.268056,"2025-06-30":2.312199,"2025-09-30":2.807867,"2025-12-31":2.33803,"2026-03-31":2.200221,"2026-06-30":3.08523},"ev_ebitda":{"2015-12-31":39.006979,"2016-03-31":25.915515,"2016-06-30":20.976123,"2016-09-30":32.542437,"2016-12-31":27.33533,"2017-03-31":29.060279,"2017-06-30":80.346276,"2017-09-30":70.968958,"2017-12-31":54.987617,"2018-03-31":55.724429,"2018-06-30":60.409718,"2018-09-30":65.71265,"2018-12-31":52.361937,"2019-03-31":62.665223,"2019-06-30":53.404361,"2019-09-30":48.027768,"2019-12-31":38.678665,"2020-03-31":33.701739,"2020-06-30":49.657217,"2020-09-30":38.864562,"2020-12-31":45.169311,"2021-03-31":41.453192,"2021-06-30":40.133345,"2021-09-30":54.183391,"2021-12-31":53.890893,"2022-03-31":37.281995,"2022-06-30":24.683347,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":22.881009,"2023-12-31":29.054297,"2024-03-31":25.459476,"2024-06-30":18.321561,"2024-09-30":16.863986,"2024-12-31":14.31399,"2025-03-31":16.020975,"2025-06-30":16.290142,"2025-09-30":20.272625,"2025-12-31":18.317134,"2026-03-31":12.645299,"2026-06-30":16.429635},"ev_ebit":{"2015-12-31":null,"2016-03-31":76.304576,"2016-06-30":43.23149,"2016-09-30":61.602671,"2016-12-31":62.365671,"2017-03-31":111.738161,"2017-06-30":null,"2017-09-30":null,"2017-12-31":180.701994,"2018-03-31":109.010976,"2018-06-30":90.774629,"2018-09-30":92.264541,"2018-12-31":71.085535,"2019-03-31":83.341886,"2019-06-30":71.995355,"2019-09-30":68.836777,"2019-12-31":59.608746,"2020-03-31":55.378262,"2020-06-30":65.170589,"2020-09-30":47.017945,"2020-12-31":51.368135,"2021-03-31":45.687405,"2021-06-30":44.378198,"2021-09-30":61.154661,"2021-12-31":62.484494,"2022-03-31":45.303957,"2022-06-30":31.000305,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":29.742743,"2023-12-31":38.535844,"2024-03-31":34.426057,"2024-06-30":23.628328,"2024-09-30":22.049206,"2024-12-31":18.382737,"2025-03-31":22.020348,"2025-06-30":22.168384,"2025-09-30":27.449444,"2025-12-31":25.324791,"2026-03-31":15.428062,"2026-06-30":19.29358},"ev_cfo":{"2015-12-31":19.60761,"2016-03-31":27.447669,"2016-06-30":20.122145,"2016-09-30":31.560203,"2016-12-31":22.85467,"2017-03-31":20.047053,"2017-06-30":34.086354,"2017-09-30":34.590965,"2017-12-31":31.108536,"2018-03-31":32.948316,"2018-06-30":39.407741,"2018-09-30":43.895293,"2018-12-31":26.724659,"2019-03-31":37.803687,"2019-06-30":32.9581,"2019-09-30":27.850468,"2019-12-31":25.56994,"2020-03-31":22.268095,"2020-06-30":31.876645,"2020-09-30":26.324999,"2020-12-31":32.079474,"2021-03-31":31.457228,"2021-06-30":32.96487,"2021-09-30":49.025944,"2021-12-31":44.664237,"2022-03-31":32.161195,"2022-06-30":20.944477,"2022-09-30":20.254314,"2022-12-31":23.532282,"2023-03-31":21.96498,"2023-06-30":16.854171,"2023-09-30":12.865586,"2023-12-31":15.285202,"2024-03-31":12.916421,"2024-06-30":11.022603,"2024-09-30":10.248909,"2024-12-31":9.288441,"2025-03-31":8.710256,"2025-06-30":9.51576,"2025-09-30":11.593113,"2025-12-31":9.722493,"2026-03-31":8.690749,"2026-06-30":13.418877},"ev_fcf":{"2015-12-31":29.497269,"2016-03-31":107.008764,"2016-06-30":125.816492,"2016-09-30":168.252247,"2016-12-31":91.479713,"2017-03-31":47.056479,"2017-06-30":48.928738,"2017-09-30":38.998344,"2017-12-31":32.993583,"2018-03-31":33.472455,"2018-06-30":39.624598,"2018-09-30":44.066077,"2018-12-31":26.862262,"2019-03-31":38.085298,"2019-06-30":33.661745,"2019-09-30":28.654682,"2019-12-31":26.535327,"2020-03-31":23.102892,"2020-06-30":32.218795,"2020-09-30":26.429251,"2020-12-31":32.147894,"2021-03-31":31.512688,"2021-06-30":33.114234,"2021-09-30":49.583219,"2021-12-31":45.44884,"2022-03-31":32.977921,"2022-06-30":21.512539,"2022-09-30":20.67424,"2022-12-31":23.890032,"2023-03-31":22.268821,"2023-06-30":17.063216,"2023-09-30":13.044414,"2023-12-31":15.570745,"2024-03-31":13.153282,"2024-06-30":11.25256,"2024-09-30":10.468564,"2024-12-31":9.467199,"2025-03-31":8.894788,"2025-06-30":9.776759,"2025-09-30":11.90579,"2025-12-31":9.943118,"2026-03-31":8.857172,"2026-06-30":13.58402},"mcap_dil":{"2016-09-30":1546859426.49,"2016-12-31":1342137819.78,"2017-03-31":1211984398.265,"2017-06-30":1739024670,"2017-09-30":1996934632.98,"2017-12-31":2463776091.825,"2018-03-31":3451299222.275,"2018-06-30":5240169987.535,"2018-09-30":6456897419.98,"2018-12-31":5999859590.21,"2019-03-31":8603497143.58,"2019-06-30":7935394764.95,"2019-09-30":7048203856.627501,"2019-12-31":5768784619.455,"2020-03-31":4890691932.6975,"2020-06-30":13060784737.725,"2020-09-30":15400279312.64,"2020-12-31":23639883362.9025,"2021-03-31":27975681868.32,"2021-06-30":26036340514.800003,"2021-09-30":31946142732.35,"2021-12-31":31947692834.76,"2022-03-31":19373057505.719997,"2022-06-30":12259913980.87,"2022-09-30":14153220023.1425,"2022-12-31":16849810322.97,"2023-03-31":15557807704.9275,"2023-06-30":11724981186.58,"2023-09-30":9151767886.205,"2023-12-31":11335240029.9875,"2024-03-31":9479783106.82,"2024-06-30":8019794264.309999,"2024-09-30":7437641985.1575,"2024-12-31":6960971902.5,"2025-03-31":5876210025,"2025-06-30":6101851140,"2025-09-30":7980078000,"2025-12-31":6612550560,"2026-03-31":6135557295,"2026-06-30":9218282760},"ev_dil":{"2016-09-30":1288379426.49,"2016-12-31":1072176819.78,"2017-03-31":947390398.265,"2017-06-30":1465322670,"2017-09-30":1697947632.98,"2017-12-31":2123226091.825,"2018-03-31":3115333222.275,"2018-06-30":4941793987.535,"2018-09-30":6145551419.98,"2018-12-31":5652058590.21,"2019-03-31":8261617143.58,"2019-06-30":7585573764.95,"2019-09-30":6972391856.627501,"2019-12-31":5736658619.455,"2020-03-31":4880826932.6975,"2020-06-30":12820828737.725,"2020-09-30":14930323312.64,"2020-12-31":23032964362.9025,"2021-03-31":27611779868.32,"2021-06-30":25825062514.800003,"2021-09-30":33403661732.35,"2021-12-31":33238498834.76,"2022-03-31":20667317505.719997,"2022-06-30":13530742980.87,"2022-09-30":15390650023.1425,"2022-12-31":17957759322.97,"2023-03-31":16799008704.927498,"2023-06-30":12929890186.58,"2023-09-30":10457630886.205,"2023-12-31":12468616029.9875,"2024-03-31":10720954106.82,"2024-06-30":9305854264.31,"2024-09-30":8679696985.157501,"2024-12-31":8209554902.5,"2025-03-31":7297664025,"2025-06-30":7668486140,"2025-09-30":9452532000,"2025-12-31":7974864560,"2026-03-31":7693663295,"2026-06-30":11081499760},"ev_per_share":{"2015-06-30":11.75927,"2015-09-30":11.646947,"2015-12-31":5.775328,"2016-03-31":6.577048,"2016-06-30":6.922108,"2016-09-30":12.038988,"2016-12-31":9.452209,"2017-03-31":8.354284,"2017-06-30":12.677527,"2017-09-30":14.410408,"2017-12-31":17.653317,"2018-03-31":25.259224,"2018-06-30":39.694078,"2018-09-30":48.790729,"2018-12-31":44.386134,"2019-03-31":64.369418,"2019-06-30":58.462953,"2019-09-30":54.169964,"2019-12-31":44.708534,"2020-03-31":38.586664,"2020-06-30":100.525943,"2020-09-30":114.308858,"2020-12-31":173.086902,"2021-03-31":199.428123,"2021-06-30":183.121004,"2021-09-30":234.371547,"2021-12-31":229.102057,"2022-03-31":142.513478,"2022-06-30":93.646928,"2022-09-30":109.977306,"2022-12-31":128.639745,"2023-03-31":121.424911,"2023-06-30":94.386206,"2023-09-30":75.492874,"2023-12-31":90.568658,"2024-03-31":79.322499,"2024-06-30":70.132582,"2024-09-30":66.536442,"2024-12-31":64.393437,"2025-03-31":60.701431,"2025-06-30":65.888004,"2025-09-30":81.334523,"2025-12-31":69.479987,"2026-03-31":66.400648,"2026-06-30":95.501235},"sales_base":{"2015-12-31":273499000,"2016-03-31":296803000,"2016-06-30":320787000,"2016-09-30":342653000,"2016-12-31":364967000,"2017-03-31":380011000,"2017-06-30":396354000,"2017-09-30":415172000,"2017-12-31":441231000,"2018-03-31":465252000,"2018-06-30":495947000,"2018-09-30":539933000,"2018-12-31":603693000,"2019-03-31":652120000,"2019-06-30":700828000,"2019-09-30":748409000,"2019-12-31":818379000,"2020-03-31":877095000,"2020-06-30":1124737000,"2020-09-30":1378268000,"2020-12-31":1725625000,"2021-03-31":2048216000,"2021-06-30":2148379000,"2021-09-30":2229330000,"2021-12-31":2329114000,"2022-03-31":2357734000,"2022-06-30":2413969000,"2022-09-30":2476009000,"2022-12-31":2566111000,"2023-03-31":2627722000,"2023-06-30":2671463000,"2023-09-30":2713296000,"2023-12-31":2748377000,"2024-03-31":2753454000,"2024-06-30":2772384000,"2024-09-30":2798492000,"2024-12-31":2808332000,"2025-03-31":2813554000,"2025-06-30":2838411000,"2025-09-30":2854027000,"2025-12-31":2883501000,"2026-03-31":2863602000,"2026-06-30":2859252000},"ebitda_base":{"2015-12-31":16666000,"2016-03-31":28681000,"2016-06-30":37512000,"2016-09-30":42670000,"2016-12-31":40102000,"2017-03-31":33425000,"2017-06-30":18595000,"2017-09-30":24583000,"2017-12-31":39093000,"2018-03-31":54374000,"2018-06-30":78551000,"2018-09-30":89280000,"2018-12-31":101528000,"2019-03-31":123195000,"2019-06-30":131734000,"2019-09-30":133598000,"2019-12-31":136792000,"2020-03-31":135535000,"2020-06-30":241188000,"2020-09-30":348071000,"2020-12-31":482198000,"2021-03-31":605387000,"2021-06-30":574166000,"2021-09-30":547195000,"2021-12-31":539999000,"2022-03-31":485351000,"2022-06-30":480849000,"2022-09-30":-556756000,"2022-12-31":-561858000,"2023-03-31":-569556000,"2023-06-30":-646570000,"2023-09-30":394811000,"2023-12-31":371164000,"2024-03-31":364729000,"2024-06-30":441411000,"2024-09-30":445239000,"2024-12-31":488282000,"2025-03-31":398309000,"2025-06-30":402880000,"2025-09-30":395298000,"2025-12-31":368055000,"2026-03-31":498253000,"2026-06-30":536923000},"ebit_base":{"2015-12-31":-1884000,"2016-03-31":9741000,"2016-06-30":18201000,"2016-09-30":22541000,"2016-12-31":17577000,"2017-03-31":8693000,"2017-06-30":-7694000,"2017-09-30":-2942000,"2017-12-31":11896000,"2018-03-31":27795000,"2018-06-30":52275000,"2018-09-30":63587000,"2018-12-31":74786000,"2019-03-31":92631000,"2019-06-30":97717000,"2019-09-30":93212000,"2019-12-31":88761000,"2020-03-31":82483000,"2020-06-30":183775000,"2020-09-30":287712000,"2020-12-31":424009000,"2021-03-31":549281000,"2021-06-30":519246000,"2021-09-30":484818000,"2021-12-31":465732000,"2022-03-31":399410000,"2022-06-30":382866000,"2022-09-30":-655655000,"2022-12-31":-658560000,"2023-03-31":-664676000,"2023-06-30":-739609000,"2023-09-30":303727000,"2023-12-31":279841000,"2024-03-31":269732000,"2024-06-30":342273000,"2024-09-30":340534000,"2024-12-31":380208000,"2025-03-31":289791000,"2025-06-30":296051000,"2025-09-30":291945000,"2025-12-31":266210000,"2026-03-31":408383000,"2026-06-30":457222000},"cfo_base":{"2015-12-31":33155000,"2016-03-31":27080000,"2016-06-30":39104000,"2016-09-30":43998000,"2016-12-31":47964000,"2017-03-31":48453000,"2017-06-30":43831000,"2017-09-30":50436000,"2017-12-31":69101000,"2018-03-31":91961000,"2018-06-30":120414000,"2018-09-30":133655000,"2018-12-31":198925000,"2019-03-31":204214000,"2019-06-30":213458000,"2019-09-30":230388000,"2019-12-31":206920000,"2020-03-31":205126000,"2020-06-30":375721000,"2020-09-30":513870000,"2020-12-31":678956000,"2021-03-31":797757000,"2021-06-30":699023000,"2021-09-30":604759000,"2021-12-31":651551000,"2022-03-31":562630000,"2022-06-30":566687000,"2022-09-30":682321000,"2022-12-31":683612000,"2023-03-31":679699000,"2023-06-30":690216000,"2023-09-30":702158000,"2023-12-31":705513000,"2024-03-31":718915000,"2024-06-30":733705000,"2024-09-30":732615000,"2024-12-31":752469000,"2025-03-31":732619000,"2025-06-30":689695000,"2025-09-30":691249000,"2025-12-31":693414000,"2026-03-31":724973000,"2026-06-30":657391000},"fcf_base":{"2015-12-31":22039000,"2016-03-31":6946000,"2016-06-30":6254000,"2016-09-30":8253000,"2016-12-31":11983000,"2017-03-31":20642000,"2017-06-30":30535000,"2017-09-30":44736000,"2017-12-31":65153000,"2018-03-31":90521000,"2018-06-30":119755000,"2018-09-30":133137000,"2018-12-31":197906000,"2019-03-31":202704000,"2019-06-30":208996000,"2019-09-30":223922000,"2019-12-31":199392000,"2020-03-31":197714000,"2020-06-30":371731000,"2020-09-30":511843000,"2020-12-31":677511000,"2021-03-31":796353000,"2021-06-30":695870000,"2021-09-30":597962000,"2021-12-31":640303000,"2022-03-31":548696000,"2022-06-30":551723000,"2022-09-30":668462000,"2022-12-31":673375000,"2023-03-31":670425000,"2023-06-30":681760000,"2023-09-30":692532000,"2023-12-31":692575000,"2024-03-31":705969000,"2024-06-30":718711000,"2024-09-30":717243000,"2024-12-31":738261000,"2025-03-31":717420000,"2025-06-30":671283000,"2025-09-30":673095000,"2025-12-31":678028000,"2026-03-31":711351000,"2026-06-30":649399000},"pe":{"2015-12-31":null,"2016-03-31":34.038462,"2016-06-30":34.296296,"2016-09-30":46.064516,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":140.666667,"2017-12-31":30.073529,"2018-03-31":35.974359,"2018-06-30":59.422535,"2018-09-30":79.046154,"2018-12-31":77.52459,"2019-03-31":89.626667,"2019-06-30":71.360465,"2019-09-30":66.036145,"2019-12-31":59.184211,"2020-03-31":62.370968,"2020-06-30":83.365854,"2020-09-30":65.348066,"2020-12-31":66.137546,"2021-03-31":56.356546,"2021-06-30":52.5,"2021-09-30":64.781977,"2021-12-31":64.394118,"2022-03-31":44.106667,"2022-06-30":29.547703,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":27.020921,"2023-12-31":36.183036,"2024-03-31":31.378995,"2024-06-30":27.432558,"2024-09-30":28.331633,"2024-12-31":22.316456,"2025-03-31":33.7,"2025-06-30":40.451613,"2025-09-30":46.753521,"2025-12-31":42.320611,"2026-03-31":20.825,"2026-06-30":42.083799},"pe_avg":{"2015-12-31":null,"2016-03-31":50.59,"2016-06-30":39.968661,"2016-09-30":32.12538,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":110.254808,"2017-12-31":21.318722,"2018-03-31":22.085306,"2018-06-30":31.492145,"2018-09-30":46.173077,"2018-12-31":61.083228,"2019-03-31":61.997692,"2019-06-30":63.352862,"2019-09-30":69.260195,"2019-12-31":75.905111,"2020-03-31":88.733561,"2020-06-30":46.602564,"2020-09-30":39.653209,"2020-12-31":36.851091,"2021-03-31":38.366027,"2021-06-30":47.001257,"2021-09-30":54.383162,"2021-12-31":61.988744,"2022-03-31":65.15141,"2022-06-30":60.889304,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":42.835694,"2023-12-31":37.500694,"2024-03-31":34.173913,"2024-06-30":32.519025,"2024-09-30":33.654982,"2024-12-31":25.870571,"2025-03-31":40.257513,"2025-06-30":42.58329,"2025-09-30":37.718901,"2025-12-31":42.392061,"2026-03-31":23.479897,"2026-06-30":33.512208},"pe_high":{"2015-12-31":null,"2016-03-31":106.076923,"2016-06-30":81.407407,"2016-09-30":49.096774,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":143.083333,"2017-12-31":31.897059,"2018-03-31":36.282051,"2018-06-30":60.816901,"2018-09-30":81.307692,"2018-12-31":89.081967,"2019-03-31":97.026667,"2019-06-30":84.616279,"2019-09-30":87.674699,"2019-12-31":95.75,"2020-03-31":114.290323,"2020-06-30":83.365854,"2020-09-30":74.618785,"2020-12-31":70.914498,"2021-03-31":65.142061,"2021-06-30":66.4375,"2021-09-30":67.982558,"2021-12-31":86.582353,"2022-03-31":98.126667,"2022-06-30":104.021201,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":61.715481,"2023-12-31":65.848214,"2024-03-31":47.515982,"2024-06-30":46.339535,"2024-09-30":44.403061,"2024-12-31":34.21097,"2025-03-31":49.814286,"2025-06-30":52.798387,"2025-09-30":52.352113,"2025-12-31":57.679389,"2026-03-31":31.483333,"2026-06-30":44.502793},"pe_low":{"2015-12-31":null,"2016-03-31":26.538462,"2016-06-30":25.555556,"2016-09-30":22.258065,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":81,"2017-12-31":14.294118,"2018-03-31":13.192308,"2018-06-30":20.591549,"2018-09-30":25.2,"2018-12-31":30.540984,"2019-03-31":36.84,"2019-06-30":47.523256,"2019-09-30":49.240964,"2019-12-31":54.25,"2020-03-31":51.112903,"2020-06-30":25.764228,"2020-09-30":17.508287,"2020-12-31":11.780669,"2021-03-31":10.626741,"2021-06-30":28.860795,"2021-09-30":35.34593,"2021-12-31":47.973529,"2022-03-31":40.41,"2022-06-30":25.480565,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":26.694561,"2023-12-31":27.080357,"2024-03-31":27.69863,"2024-06-30":26.823256,"2024-09-30":26.27551,"2024-12-31":20.033755,"2025-03-31":31.714286,"2025-06-30":32.903226,"2025-09-30":28.732394,"2025-12-31":31.145038,"2026-03-31":17,"2026-06-30":24.608939},"pb":{"2015-06-30":4.894577,"2015-09-30":4.895418,"2015-12-31":2.813249,"2016-03-31":3.03508,"2016-06-30":3.160796,"2016-09-30":4.781644,"2016-12-31":3.962682,"2017-03-31":4.188925,"2017-06-30":5.734225,"2017-09-30":5.868836,"2017-12-31":6.274171,"2018-03-31":8.75433,"2018-06-30":13.628053,"2018-09-30":15.656041,"2018-12-31":14.128291,"2019-03-31":19.194459,"2019-06-30":16.696754,"2019-09-30":16.678293,"2019-12-31":13.090538,"2020-03-31":11.251478,"2020-06-30":23.306493,"2020-09-30":20.996364,"2020-12-31":30.154562,"2021-03-31":37.233246,"2021-06-30":43.814128,"2021-09-30":52.830209,"2021-12-31":44.240188,"2022-03-31":24.821115,"2022-06-30":18.231937,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pb_avg":{"2015-06-30":6.614471,"2015-09-30":6.080096,"2015-12-31":5.031995,"2016-03-31":4.510917,"2016-06-30":3.683569,"2016-09-30":3.334717,"2016-12-31":3.578615,"2017-03-31":4.533844,"2017-06-30":4.739715,"2017-09-30":4.600005,"2017-12-31":4.447676,"2018-03-31":5.374441,"2018-06-30":7.222456,"2018-09-30":9.145133,"2018-12-31":11.131973,"2019-03-31":13.277434,"2019-06-30":14.823154,"2019-09-30":17.492569,"2019-12-31":16.788916,"2020-03-31":16.007187,"2020-06-30":13.028624,"2020-09-30":12.740594,"2020-12-31":16.80178,"2021-03-31":25.347397,"2021-06-30":39.225125,"2021-09-30":44.349894,"2021-12-31":42.587643,"2022-03-31":36.664086,"2022-06-30":37.570769,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pb_high":{"2015-06-30":9.473153,"2015-09-30":9.56879,"2015-12-31":9.393392,"2016-03-31":9.458475,"2016-06-30":7.502623,"2016-09-30":5.096402,"2016-12-31":5.207328,"2017-03-31":6.100146,"2017-06-30":5.91772,"2017-09-30":5.969664,"2017-12-31":6.65461,"2018-03-31":8.829207,"2018-06-30":13.947839,"2018-09-30":16.103966,"2018-12-31":16.234539,"2019-03-31":20.779244,"2019-06-30":19.798319,"2019-09-30":22.143393,"2019-12-31":21.178267,"2020-03-31":20.617526,"2020-06-30":23.306493,"2020-09-30":23.97505,"2020-12-31":32.332551,"2021-03-31":43.037598,"2021-06-30":55.445736,"2021-09-30":55.440308,"2021-12-31":59.483998,"2022-03-31":55.220977,"2022-06-30":64.184615,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pb_low":{"2015-06-30":4.894577,"2015-09-30":4.603983,"2015-12-31":2.813249,"2016-03-31":2.366333,"2016-06-30":2.355237,"2016-09-30":2.310458,"2016-12-31":2.321096,"2017-03-31":3.254988,"2017-06-30":3.669904,"2017-09-30":3.379449,"2017-12-31":2.982149,"2018-03-31":3.210337,"2018-06-30":4.722497,"2018-09-30":4.991163,"2018-12-31":5.565872,"2019-03-31":7.889659,"2019-06-30":11.11938,"2019-09-30":12.43645,"2019-12-31":11.999175,"2020-03-31":9.220567,"2020-06-30":7.202875,"2020-09-30":5.625421,"2020-12-31":5.371244,"2021-03-31":7.0208,"2021-06-30":24.085916,"2021-09-30":28.824882,"2021-12-31":32.958879,"2022-03-31":22.740808,"2022-06-30":15.722374,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb":{"2015-06-30":5.433895,"2015-09-30":5.431307,"2015-12-31":3.100536,"2016-03-31":3.350899,"2016-06-30":3.473999,"2016-09-30":5.528569,"2016-12-31":4.529821,"2017-03-31":4.884805,"2017-06-30":6.657155,"2017-09-30":6.693821,"2017-12-31":7.029386,"2018-03-31":9.848829,"2018-06-30":17.151961,"2018-09-30":19.279252,"2018-12-31":17.224874,"2019-03-31":23.090801,"2019-06-30":19.861897,"2019-09-30":133.348924,"2019-12-31":77.519884,"2020-03-31":62.138651,"2020-06-30":63.05937,"2020-09-30":41.436628,"2020-12-31":54.054472,"2021-03-31":70.3841,"2021-06-30":109.766538,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_avg":{"2015-06-30":7.343298,"2015-09-30":6.745669,"2015-12-31":5.545858,"2016-03-31":4.980307,"2016-06-30":4.048574,"2016-09-30":3.855623,"2016-12-31":4.090786,"2017-03-31":5.287024,"2017-06-30":5.502578,"2017-09-30":5.24663,"2017-12-31":4.983037,"2018-03-31":6.046373,"2018-06-30":9.09002,"2018-09-30":11.261552,"2018-12-31":13.571835,"2019-03-31":15.972661,"2019-06-30":17.633126,"2019-09-30":139.859352,"2019-12-31":99.421035,"2020-03-31":88.40305,"2020-06-30":35.250983,"2020-09-30":25.143747,"2020-12-31":30.118539,"2021-03-31":47.915611,"2021-06-30":98.269813,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_high":{"2015-06-30":10.51697,"2015-09-30":10.616261,"2015-12-31":10.352638,"2016-03-31":10.442689,"2016-06-30":8.246059,"2016-09-30":5.892495,"2016-12-31":5.952601,"2017-03-31":7.113526,"2017-06-30":6.870184,"2017-09-30":6.808822,"2017-12-31":7.455617,"2018-03-31":9.933067,"2018-06-30":17.554436,"2018-09-30":19.830839,"2018-12-31":19.792761,"2019-03-31":24.997286,"2019-06-30":23.551414,"2019-09-30":177.044356,"2019-12-31":125.414006,"2020-03-31":113.864619,"2020-06-30":63.05937,"2020-09-30":47.315108,"2020-12-31":57.958693,"2021-03-31":81.356394,"2021-06-30":138.90694,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_low":{"2015-06-30":5.433895,"2015-09-30":5.107969,"2015-12-31":3.100536,"2016-03-31":2.612565,"2016-06-30":2.588617,"2016-09-30":2.671367,"2016-12-31":2.653291,"2017-03-31":3.795719,"2017-06-30":4.260579,"2017-09-30":3.854499,"2017-12-31":3.341106,"2018-03-31":3.611705,"2018-06-30":5.943628,"2018-09-30":6.146247,"2018-12-31":6.785777,"2019-03-31":9.491205,"2019-06-30":13.22724,"2019-09-30":99.433872,"2019-12-31":71.057021,"2020-03-31":50.92252,"2020-06-30":19.488506,"2020-09-30":11.101849,"2020-12-31":9.628386,"2021-03-31":13.271814,"2021-06-30":60.341897,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ps":{"2015-12-31":3.399549,"2016-03-31":3.369753,"2016-06-30":3.28134,"2016-09-30":4.806804,"2016-12-31":3.743249,"2017-03-31":3.252363,"2017-06-30":4.460005,"2017-09-30":4.922338,"2017-12-31":5.643713,"2018-03-31":7.23463,"2018-06-30":10.169675,"2018-09-30":11.442478,"2018-12-31":9.382259,"2019-03-31":12.362636,"2019-06-30":10.537523,"2019-09-30":8.674703,"2019-12-31":6.504392,"2020-03-31":5.219081,"2020-06-30":10.861811,"2020-09-30":10.155923,"2020-12-31":12.973543,"2021-03-31":12.429903,"2021-06-30":10.824198,"2021-09-30":12.645666,"2021-12-31":11.940258,"2022-03-31":7.125737,"2022-06-30":4.390335,"2022-09-30":5.081772,"2022-12-31":5.837238,"2023-03-31":5.209217,"2023-06-30":3.90352,"2023-09-30":2.848127,"2023-12-31":3.511357,"2024-03-31":2.921653,"2024-06-30":2.453224,"2024-09-30":2.239224,"2024-12-31":2.04416,"2025-03-31":1.76284,"2025-06-30":1.760259,"2025-09-30":2.291945,"2025-12-31":1.865579,"2026-03-31":1.656114,"2026-06-30":2.433585},"ps_avg":{"2015-12-31":6.080696,"2016-03-31":5.008329,"2016-06-30":3.824051,"2016-09-30":3.352264,"2016-12-31":3.380449,"2017-03-31":3.520166,"2017-06-30":3.686489,"2017-09-30":3.858138,"2017-12-31":4.000752,"2018-03-31":4.441469,"2018-06-30":5.38962,"2018-09-30":6.683872,"2018-12-31":7.392476,"2019-03-31":8.551639,"2019-06-30":9.355071,"2019-09-30":9.098224,"2019-12-31":8.342032,"2020-03-31":7.425052,"2020-06-30":6.07189,"2020-09-30":6.162614,"2020-12-31":7.228711,"2021-03-31":8.461945,"2021-06-30":9.690494,"2021-09-30":10.615781,"2021-12-31":11.494243,"2022-03-31":10.525661,"2022-06-30":9.047217,"2022-09-30":7.408692,"2022-12-31":5.486604,"2023-03-31":5.045626,"2023-06-30":4.984404,"2023-09-30":4.515075,"2023-12-31":3.639228,"2024-03-31":3.181884,"2024-06-30":2.908094,"2024-09-30":2.659961,"2024-12-31":2.369713,"2025-03-31":2.105862,"2025-06-30":1.853019,"2025-09-30":1.849051,"2025-12-31":1.868729,"2026-03-31":1.867246,"2026-06-30":1.937914},"ps_high":{"2015-12-31":11.351037,"2016-03-31":10.501446,"2016-06-30":7.788754,"2016-09-30":5.123218,"2016-12-31":4.918973,"2017-03-31":4.736273,"2017-06-30":4.602726,"2017-09-30":5.006904,"2017-12-31":5.985923,"2018-03-31":7.296509,"2018-06-30":10.408309,"2018-09-30":11.769851,"2018-12-31":10.780967,"2019-03-31":13.383354,"2019-06-30":12.494958,"2019-09-30":11.517207,"2019-12-31":10.523002,"2020-03-31":9.563592,"2020-06-30":10.861811,"2020-09-30":11.59671,"2020-12-31":13.91059,"2021-03-31":14.367621,"2021-06-30":13.697765,"2021-09-30":13.27043,"2021-12-31":16.054504,"2022-03-31":15.853042,"2022-06-30":15.455955,"2022-09-30":14.940299,"2022-12-31":9.022914,"2023-03-31":6.901639,"2023-06-30":6.804978,"2023-09-30":6.50509,"2023-12-31":6.390193,"2024-03-31":4.424145,"2024-06-30":4.144027,"2024-09-30":3.509448,"2024-12-31":3.133683,"2025-03-31":2.605774,"2025-06-30":2.29753,"2025-09-30":2.566399,"2025-12-31":2.542625,"2026-03-31":2.503721,"2026-06-30":2.573468},"ps_low":{"2015-12-31":3.399549,"2016-03-31":2.627265,"2016-06-30":2.445059,"2016-09-30":2.322615,"2016-12-31":2.192565,"2017-03-31":2.527236,"2017-06-30":2.854403,"2017-09-30":2.834427,"2017-12-31":2.682488,"2018-03-31":2.653041,"2018-06-30":3.524073,"2018-09-30":3.647874,"2018-12-31":3.696161,"2019-03-31":5.081518,"2019-06-30":7.017575,"2019-09-30":6.468438,"2019-12-31":5.962118,"2020-03-31":4.277028,"2020-06-30":3.356844,"2020-09-30":2.721011,"2020-12-31":2.310896,"2021-03-31":2.343816,"2021-06-30":5.95038,"2021-09-30":6.899648,"2021-12-31":8.895476,"2022-03-31":6.528515,"2022-06-30":3.786021,"2022-09-30":3.659708,"2022-12-31":3.514136,"2023-03-31":3.374083,"2023-06-30":3.68207,"2023-09-30":2.813727,"2023-12-31":2.627994,"2024-03-31":2.57898,"2024-06-30":2.398736,"2024-09-30":2.076716,"2024-12-31":1.835068,"2025-03-31":1.658967,"2025-06-30":1.431789,"2025-09-30":1.408516,"2025-12-31":1.372937,"2026-03-31":1.35193,"2026-06-30":1.423064},"pcf":{"2015-12-31":28.04323,"2016-03-31":36.933267,"2016-06-30":26.918252,"2016-09-30":37.435015,"2016-12-31":28.483079,"2017-03-31":25.507891,"2017-06-30":40.330839,"2017-09-30":40.519012,"2017-12-31":36.036829,"2018-03-31":36.601669,"2018-06-30":41.885659,"2018-09-30":46.224768,"2018-12-31":28.473062,"2019-03-31":39.477814,"2019-06-30":34.596928,"2019-09-30":28.179531,"2019-12-31":25.725198,"2020-03-31":22.316187,"2020-06-30":32.5153,"2020-09-30":27.239541,"2020-12-31":32.973375,"2021-03-31":31.913384,"2021-06-30":33.267117,"2021-09-30":46.615861,"2021-12-31":42.683109,"2022-03-31":29.86082,"2022-06-30":18.701918,"2022-09-30":18.440754,"2022-12-31":21.911554,"2023-03-31":20.138876,"2023-06-30":15.108472,"2023-09-30":11.005801,"2023-12-31":13.678746,"2024-03-31":11.189971,"2024-06-30":9.269773,"2024-09-30":8.553537,"2024-12-31":7.629126,"2025-03-31":6.770019,"2025-06-30":7.244271,"2025-09-30":9.462978,"2025-12-31":7.757845,"2026-03-31":6.541557,"2026-06-30":10.584617},"pcf_avg":{"2015-12-31":50.160287,"2016-03-31":54.892433,"2016-06-30":31.370341,"2016-09-30":26.107169,"2016-12-31":25.722467,"2017-03-31":27.608232,"2017-06-30":33.336102,"2017-09-30":31.758881,"2017-12-31":25.546025,"2018-03-31":22.470423,"2018-06-30":22.198132,"2018-09-30":27.001184,"2018-12-31":22.434514,"2019-03-31":27.308093,"2019-06-30":30.714688,"2019-09-30":29.555326,"2019-12-31":32.993158,"2020-03-31":31.748661,"2020-06-30":18.176463,"2020-09-30":16.528954,"2020-12-31":18.37239,"2021-03-31":21.725777,"2021-06-30":29.782787,"2021-09-30":39.133075,"2021-12-31":41.088727,"2022-03-31":44.108401,"2022-06-30":38.539265,"2022-09-30":26.884689,"2022-12-31":20.595361,"2023-03-31":19.506431,"2023-06-30":19.292005,"2023-09-30":17.447263,"2023-12-31":14.176878,"2024-03-31":12.186658,"2024-06-30":10.988548,"2024-09-30":10.160697,"2024-12-31":8.844139,"2025-03-31":8.087363,"2025-06-30":7.626022,"2025-09-30":7.634358,"2025-12-31":7.770943,"2026-03-31":7.375514,"2026-06-30":8.428752},"pcf_high":{"2015-12-31":93.635871,"2016-03-31":115.098249,"2016-06-30":63.894513,"2016-09-30":39.899225,"2016-12-31":37.429377,"2017-03-31":37.146016,"2017-06-30":41.621426,"2017-09-30":41.215133,"2017-12-31":38.221947,"2018-03-31":36.914727,"2018-06-30":42.868518,"2018-09-30":47.547275,"2018-12-31":32.71783,"2019-03-31":42.737288,"2019-06-30":41.023602,"2019-09-30":37.413327,"2019-12-31":41.619,"2020-03-31":40.892811,"2020-06-30":32.5153,"2020-09-30":31.103927,"2020-12-31":35.35496,"2021-03-31":36.888414,"2021-06-30":42.098745,"2021-09-30":48.918938,"2021-12-31":57.390398,"2022-03-31":66.433104,"2022-06-30":65.839159,"2022-09-30":54.215412,"2022-12-31":33.869797,"2023-03-31":26.681794,"2023-06-30":26.338491,"2023-09-30":25.137127,"2023-12-31":24.893461,"2024-03-31":16.944534,"2024-06-30":15.658655,"2024-09-30":13.405624,"2024-12-31":11.695396,"2025-03-31":10.007231,"2025-06-30":9.455391,"2025-09-30":10.59614,"2025-12-31":10.573283,"2026-03-31":9.889557,"2026-06-30":11.193025},"pcf_low":{"2015-12-31":28.04323,"2016-03-31":28.795429,"2016-06-30":20.057877,"2016-09-30":18.088348,"2016-12-31":16.683637,"2017-03-31":19.820807,"2017-06-30":25.811737,"2017-09-30":23.332038,"2017-12-31":17.128507,"2018-03-31":13.422351,"2018-06-30":14.514537,"2018-09-30":14.736506,"2018-12-31":11.217026,"2019-03-31":16.226897,"2019-06-30":23.04019,"2019-09-30":21.012542,"2019-12-31":23.580478,"2020-03-31":18.288078,"2020-06-30":10.048857,"2020-09-30":7.298115,"2020-12-31":5.873342,"2021-03-31":6.017673,"2021-06-30":18.287914,"2021-09-30":25.43425,"2021-12-31":31.798858,"2022-03-31":27.358126,"2022-06-30":16.127664,"2022-09-30":13.280363,"2022-12-31":13.191202,"2023-03-31":13.044232,"2023-06-30":14.251355,"2023-09-30":10.872872,"2023-12-31":10.237541,"2024-03-31":9.877527,"2024-06-30":9.063883,"2024-09-30":7.932778,"2024-12-31":6.848759,"2025-03-31":6.371107,"2025-06-30":5.892469,"2025-09-30":5.815477,"2025-12-31":5.709237,"2026-03-31":5.340047,"2026-06-30":6.189465},"pfcf":{"2015-12-31":42.187636,"2016-03-31":143.98976,"2016-06-30":168.310096,"2016-09-30":199.571767,"2016-12-31":114.008378,"2017-03-31":59.874714,"2017-06-30":57.892288,"2017-09-30":45.681708,"2017-12-31":38.22051,"2018-03-31":37.183925,"2018-06-30":42.116152,"2018-09-30":46.404616,"2018-12-31":28.619667,"2019-03-31":39.771895,"2019-06-30":35.335562,"2019-09-30":28.993246,"2019-12-31":26.696447,"2020-03-31":23.152787,"2020-06-30":32.864305,"2020-09-30":27.347415,"2020-12-31":33.0437,"2021-03-31":31.969649,"2021-06-30":33.417851,"2021-09-30":47.145741,"2021-12-31":43.43291,"2022-03-31":30.619129,"2022-06-30":19.209157,"2022-09-30":18.82308,"2022-12-31":22.244665,"2023-03-31":20.417457,"2023-06-30":15.295866,"2023-09-30":11.158779,"2023-12-31":13.934279,"2024-03-31":11.395172,"2024-06-30":9.463162,"2024-09-30":8.736857,"2024-12-31":7.77595,"2025-03-31":6.913446,"2025-06-30":7.442967,"2025-09-30":9.718203,"2025-12-31":7.933889,"2026-03-31":6.666824,"2026-06-30":10.71488},"pfcf_avg":{"2015-12-31":75.460062,"2016-03-31":214.006204,"2016-06-30":196.147395,"2016-09-30":139.181294,"2016-12-31":102.958559,"2017-03-31":64.804847,"2017-06-30":47.851799,"2017-09-30":35.805412,"2017-12-31":27.094007,"2018-03-31":22.82788,"2018-06-30":22.320286,"2018-09-30":27.106239,"2018-12-31":22.550028,"2019-03-31":27.511519,"2019-06-30":31.370437,"2019-09-30":30.408769,"2019-12-31":34.238807,"2020-03-31":32.938871,"2020-06-30":18.371561,"2020-09-30":16.594412,"2020-12-31":18.411575,"2021-03-31":21.764081,"2021-06-30":29.917733,"2021-09-30":39.577898,"2021-12-31":41.81052,"2022-03-31":45.228523,"2022-06-30":39.584538,"2022-09-30":27.44208,"2022-12-31":20.908462,"2023-03-31":19.776264,"2023-06-30":19.531288,"2023-09-30":17.689776,"2023-12-31":14.441716,"2024-03-31":12.410136,"2024-06-30":11.217795,"2024-09-30":10.378462,"2024-12-31":9.014347,"2025-03-31":8.258699,"2025-06-30":7.835189,"2025-09-30":7.840264,"2025-12-31":7.947284,"2026-03-31":7.516752,"2026-06-30":8.532482},"pfcf_high":{"2015-12-31":140.863801,"2016-03-31":448.72741,"2016-06-30":399.509278,"2016-09-30":212.708844,"2016-12-31":149.817462,"2017-03-31":87.192904,"2017-06-30":59.744841,"2017-09-30":46.466524,"2017-12-31":40.538038,"2018-03-31":37.501963,"2018-06-30":43.104419,"2018-09-30":47.732268,"2018-12-31":32.886291,"2019-03-31":43.05565,"2019-06-30":41.899443,"2019-09-30":38.493679,"2019-12-31":43.190316,"2020-03-31":42.425821,"2020-06-30":32.864305,"2020-09-30":31.227104,"2020-12-31":35.430365,"2021-03-31":36.95345,"2021-06-30":42.289495,"2021-09-30":49.474997,"2021-12-31":58.398557,"2022-03-31":68.120156,"2022-06-30":67.624869,"2022-09-30":55.339442,"2022-12-31":34.384703,"2023-03-31":27.050884,"2023-06-30":26.665172,"2023-09-30":25.486526,"2023-12-31":25.358496,"2024-03-31":17.255262,"2024-06-30":15.985331,"2024-09-30":13.692935,"2024-12-31":11.920477,"2025-03-31":10.21924,"2025-06-30":9.714734,"2025-09-30":10.881928,"2025-12-31":10.813215,"2026-03-31":10.078937,"2026-06-30":11.330775},"pfcf_low":{"2015-12-31":42.187636,"2016-03-31":112.263203,"2016-06-30":125.41465,"2016-09-30":96.431736,"2016-12-31":66.779101,"2017-03-31":46.525412,"2017-06-30":37.051064,"2017-09-30":26.30487,"2017-12-31":18.166424,"2018-03-31":13.635873,"2018-06-30":14.59441,"2018-09-30":14.793842,"2018-12-31":11.274781,"2019-03-31":16.347775,"2019-06-30":23.532091,"2019-09-30":21.619303,"2019-12-31":24.470754,"2020-03-31":18.97367,"2020-06-30":10.156718,"2020-09-30":7.327017,"2020-12-31":5.885869,"2021-03-31":6.028282,"2021-06-30":18.370776,"2021-09-30":25.723359,"2021-12-31":32.357458,"2022-03-31":28.052879,"2022-06-30":16.565084,"2022-09-30":13.555701,"2022-12-31":13.391742,"2023-03-31":13.224673,"2023-06-30":14.428118,"2023-09-30":11.024002,"2023-12-31":10.428789,"2024-03-31":10.05866,"2024-06-30":9.252977,"2024-09-30":8.102794,"2024-12-31":6.980565,"2025-03-31":6.506083,"2025-06-30":6.054088,"2025-09-30":5.972325,"2025-12-31":5.838792,"2026-03-31":5.442306,"2026-06-30":6.265637},"evs_avg":{"2015-12-31":5.058085,"2016-03-31":4.142873,"2016-06-30":2.995604,"2016-09-30":2.597915,"2016-12-31":2.640763,"2017-03-31":2.823886,"2017-06-30":2.99594,"2017-09-30":3.137986,"2017-12-31":3.228934,"2018-03-31":3.719353,"2018-06-30":4.787991,"2018-09-30":6.107234,"2018-12-31":6.816353,"2019-03-31":8.02738,"2019-06-30":8.855917,"2019-09-30":8.996926,"2019-12-31":8.302777,"2020-03-31":7.413805,"2020-06-30":5.858545,"2020-09-30":5.821638,"2020-12-31":6.877001,"2021-03-31":8.284277,"2021-06-30":9.592151,"2021-09-30":11.269573,"2021-12-31":12.048447,"2022-03-31":11.074604,"2022-06-30":9.573664,"2022-09-30":7.90846,"2022-12-31":5.918366,"2023-03-31":5.517974,"2023-06-30":5.435434,"2023-09-30":4.996358,"2023-12-31":4.051608,"2024-03-31":3.632653,"2024-06-30":3.371976,"2024-09-30":3.103791,"2024-12-31":2.814312,"2025-03-31":2.611078,"2025-06-30":2.40496,"2025-09-30":2.364973,"2025-12-31":2.34118,"2026-03-31":2.411353,"2026-06-30":2.589559},"evs_high":{"2015-12-31":10.328426,"2016-03-31":9.635989,"2016-06-30":6.960307,"2016-09-30":4.368869,"2016-12-31":4.179286,"2017-03-31":4.039993,"2017-06-30":3.912176,"2017-09-30":4.286752,"2017-12-31":5.214105,"2018-03-31":6.574392,"2018-06-30":9.80668,"2018-09-30":11.193213,"2018-12-31":10.204845,"2019-03-31":12.859094,"2019-06-30":11.995804,"2019-09-30":11.41591,"2019-12-31":10.483746,"2020-03-31":9.552345,"2020-06-30":10.648467,"2020-09-30":11.255735,"2020-12-31":13.558881,"2021-03-31":14.189953,"2021-06-30":13.599422,"2021-09-30":13.924222,"2021-12-31":16.608709,"2022-03-31":16.401985,"2022-06-30":15.982403,"2022-09-30":15.440067,"2022-12-31":9.454676,"2023-03-31":7.373988,"2023-06-30":7.256008,"2023-09-30":6.986373,"2023-12-31":6.802573,"2024-03-31":4.874914,"2024-06-30":4.607909,"2024-09-30":3.953278,"2024-12-31":3.578283,"2025-03-31":3.110991,"2025-06-30":2.849471,"2025-09-30":3.08232,"2025-12-31":3.015077,"2026-03-31":3.047828,"2026-06-30":3.225113},"evs_low":{"2015-12-31":2.376939,"2016-03-31":1.761809,"2016-06-30":1.616612,"2016-09-30":1.568266,"2016-12-31":1.452879,"2017-03-31":1.830956,"2017-06-30":2.163854,"2017-09-30":2.114275,"2017-12-31":1.91067,"2018-03-31":1.930925,"2018-06-30":2.922444,"2018-09-30":3.071236,"2018-12-31":3.120039,"2019-03-31":4.557259,"2019-06-30":6.518421,"2019-09-30":6.367141,"2019-12-31":5.922863,"2020-03-31":4.265781,"2020-06-30":3.1435,"2020-09-30":2.380035,"2020-12-31":1.959187,"2021-03-31":2.166148,"2021-06-30":5.852037,"2021-09-30":7.55344,"2021-12-31":9.449681,"2022-03-31":7.077458,"2022-06-30":4.312469,"2022-09-30":4.159476,"2022-12-31":3.945898,"2023-03-31":3.846431,"2023-06-30":4.1331,"2023-09-30":3.29501,"2023-12-31":3.040374,"2024-03-31":3.029749,"2024-06-30":2.862618,"2024-09-30":2.520546,"2024-12-31":2.279667,"2025-03-31":2.164184,"2025-06-30":1.98373,"2025-09-30":1.924437,"2025-12-31":1.845388,"2026-03-31":1.896037,"2026-06-30":2.074709},"eve_avg":{"2015-12-31":83.006199,"2016-03-31":42.872184,"2016-06-30":25.617157,"2016-09-30":20.862039,"2016-12-31":24.0335,"2017-03-31":32.104941,"2017-06-30":63.858708,"2017-09-30":52.996132,"2017-12-31":36.444015,"2018-03-31":31.824705,"2018-06-30":30.229912,"2018-09-30":36.934333,"2018-12-31":40.530541,"2019-03-31":42.492105,"2019-06-30":47.11369,"2019-09-30":50.400309,"2019-12-31":49.672628,"2020-03-31":47.977356,"2020-06-30":27.320276,"2020-09-30":23.05213,"2020-12-31":24.610483,"2021-03-31":28.028334,"2021-06-30":35.891319,"2021-09-30":45.913428,"2021-12-31":51.967147,"2022-03-31":53.798117,"2022-06-30":48.061926,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":34.336932,"2023-12-31":30.001152,"2024-03-31":27.42404,"2024-06-30":21.178477,"2024-09-30":19.508475,"2024-12-31":16.186391,"2025-03-31":18.443997,"2025-06-30":16.943666,"2025-09-30":17.074957,"2025-12-31":18.34181,"2026-03-31":13.858732,"2026-06-30":13.790064},"eve_high":{"2015-12-31":169.495638,"2016-03-31":99.717255,"2016-06-30":59.521647,"2016-09-30":35.083339,"2016-12-31":38.03555,"2017-03-31":45.930947,"2017-06-30":83.388368,"2017-09-30":72.397162,"2017-12-31":58.850044,"2018-03-31":56.253893,"2018-06-30":61.916381,"2018-09-30":67.692485,"2018-12-31":60.678761,"2019-03-31":68.068286,"2019-06-30":63.81796,"2019-09-30":63.951328,"2019-12-31":62.720609,"2020-03-31":61.816607,"2020-06-30":49.657217,"2020-09-30":44.569696,"2020-12-31":48.522688,"2021-03-31":48.009106,"2021-06-30":50.885481,"2021-09-30":56.728747,"2021-12-31":71.636387,"2022-03-31":79.677424,"2022-06-30":80.235219,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":48.013094,"2023-12-31":50.371362,"2024-03-31":36.802258,"2024-06-30":28.94104,"2024-09-30":24.847815,"2024-12-31":20.580333,"2025-03-31":21.975253,"2025-06-30":20.075384,"2025-09-30":22.254161,"2025-12-31":23.621405,"2026-03-31":17.516739,"2026-06-30":17.174551},"eve_low":{"2015-12-31":39.006979,"2016-03-31":18.231938,"2016-06-30":13.824595,"2016-09-30":12.593652,"2016-12-31":13.222607,"2017-03-31":20.816262,"2017-06-30":46.122734,"2017-09-30":35.707101,"2017-12-31":21.565165,"2018-03-31":16.521993,"2018-06-30":18.45142,"2018-09-30":18.57372,"2018-12-31":18.551984,"2019-03-31":24.123377,"2019-06-30":34.678153,"2019-09-30":35.668389,"2019-12-31":35.43443,"2020-03-31":27.60538,"2020-06-30":14.659149,"2020-09-30":9.424303,"2020-12-31":7.011273,"2021-03-31":7.328765,"2021-06-30":21.896793,"2021-09-30":30.773509,"2021-12-31":40.758193,"2022-03-31":34.380814,"2022-06-30":21.649555,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":22.644601,"2023-12-31":22.513214,"2024-03-31":22.872525,"2024-06-30":17.979335,"2024-09-30":15.842563,"2024-12-31":13.111403,"2025-03-31":15.287248,"2025-06-30":13.975976,"2025-09-30":13.894319,"2025-12-31":14.457564,"2026-03-31":10.897066,"2026-06-30":11.048354},"evb_avg":{"2015-12-31":null,"2016-03-31":126.231095,"2016-06-30":52.796594,"2016-09-30":39.491736,"2016-12-31":54.832532,"2017-03-31":123.445031,"2017-06-30":null,"2017-09-30":null,"2017-12-31":119.763438,"2018-03-31":62.257116,"2018-06-30":45.424961,"2018-09-30":51.858041,"2018-12-31":55.023464,"2019-03-31":56.512559,"2019-06-30":63.514792,"2019-09-30":72.23727,"2019-12-31":76.551843,"2020-03-31":78.835771,"2020-06-30":35.855382,"2020-09-30":27.888228,"2020-12-31":27.98791,"2021-03-31":30.891272,"2021-06-30":39.687499,"2021-09-30":51.820679,"2021-12-31":60.253982,"2022-03-31":65.373851,"2022-06-30":60.361926,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":44.634157,"2023-12-31":39.791694,"2024-03-31":37.082521,"2024-06-30":27.312737,"2024-09-30":25.506804,"2024-12-31":20.787368,"2025-03-31":25.350718,"2025-06-30":23.05773,"2025-09-30":23.119754,"2025-12-31":25.358907,"2026-03-31":16.908527,"2026-06-30":16.19389},"evb_high":{"2015-12-31":null,"2016-03-31":293.603387,"2016-06-30":122.673261,"2016-09-30":66.412586,"2016-12-31":86.77827,"2017-03-31":176.606685,"2017-06-30":null,"2017-09-30":null,"2017-12-31":193.394819,"2018-03-31":110.046742,"2018-06-30":93.038617,"2018-09-30":95.044349,"2018-12-31":82.376291,"2019-03-31":90.527712,"2019-06-30":86.03411,"2019-09-30":91.659545,"2019-12-31":96.660442,"2020-03-31":101.576249,"2020-06-30":65.170589,"2020-09-30":53.919957,"2020-12-31":55.181714,"2021-03-31":52.91297,"2021-06-30":56.267574,"2021-09-30":64.027505,"2021-12-31":83.059736,"2022-03-31":96.821605,"2022-06-30":100.769002,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":62.411632,"2023-12-31":66.809497,"2024-03-31":49.763657,"2024-06-30":37.323696,"2024-09-30":32.487847,"2024-12-31":26.430286,"2025-03-31":30.204324,"2025-06-30":27.319518,"2025-09-30":30.132475,"2025-12-31":32.658339,"2026-03-31":21.371526,"2026-06-30":20.168345},"evb_low":{"2015-12-31":null,"2016-03-31":53.681368,"2016-06-30":28.492293,"2016-09-30":23.83972,"2016-12-31":30.167433,"2017-03-31":80.039522,"2017-06-30":null,"2017-09-30":null,"2017-12-31":70.868106,"2018-03-31":32.321167,"2018-06-30":27.726017,"2018-09-30":26.078629,"2018-12-31":25.185808,"2019-03-31":32.08299,"2019-06-30":46.750226,"2019-09-30":51.122446,"2019-12-31":54.608967,"2020-03-31":45.360804,"2020-06-30":19.238802,"2020-09-30":11.401424,"2020-12-31":7.973467,"2021-03-31":8.077357,"2021-06-30":24.21279,"2021-09-30":34.732849,"2021-12-31":47.257615,"2022-03-31":41.77853,"2022-06-30":27.190105,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":29.435438,"2023-12-31":29.860151,"2024-03-31":30.928007,"2024-06-30":23.186977,"2024-09-30":20.713723,"2024-12-31":16.838315,"2025-03-31":21.011862,"2025-06-30":19.01916,"2025-09-30":18.81312,"2025-12-31":19.988651,"2026-03-31":13.295107,"2026-06-30":12.974256},"earnings_yield":{"2015-12-31":-7.142857,"2016-03-31":2.937853,"2016-06-30":2.915767,"2016-09-30":2.170868,"2016-12-31":-2.207131,"2017-03-31":-2.539981,"2017-06-30":-0.733333,"2017-09-30":0.7109,"2017-12-31":3.325183,"2018-03-31":2.779758,"2018-06-30":1.682863,"2018-09-30":1.265084,"2018-12-31":1.289913,"2019-03-31":1.115739,"2019-06-30":1.401336,"2019-09-30":1.514322,"2019-12-31":1.68964,"2020-03-31":1.60331,"2020-06-30":1.199532,"2020-09-30":1.530267,"2020-12-31":1.512,"2021-03-31":1.774417,"2021-06-30":1.904762,"2021-09-30":1.543639,"2021-12-31":1.552937,"2022-03-31":2.267231,"2022-06-30":3.384358,"2022-09-30":-5.402976,"2022-12-31":-4.792119,"2023-03-31":-5.218719,"2023-06-30":-6.937714,"2023-09-30":3.700836,"2023-12-31":2.763726,"2024-03-31":3.186845,"2024-06-30":3.645303,"2024-09-30":3.529624,"2024-12-31":4.480998,"2025-03-31":2.967359,"2025-06-30":2.472089,"2025-09-30":2.138876,"2025-12-31":2.362915,"2026-03-31":4.801921,"2026-06-30":2.376211},"fcf_yield":{"2015-12-31":2.370363,"2016-03-31":0.694494,"2016-06-30":0.594141,"2016-09-30":0.501073,"2016-12-31":0.877129,"2017-03-31":1.670154,"2017-06-30":1.727346,"2017-09-30":2.18906,"2017-12-31":2.616396,"2018-03-31":2.689334,"2018-06-30":2.374386,"2018-09-30":2.154958,"2018-12-31":3.494101,"2019-03-31":2.514338,"2019-06-30":2.83001,"2019-09-30":3.449079,"2019-12-31":3.745817,"2020-03-31":4.319134,"2020-06-30":3.042815,"2020-09-30":3.656653,"2020-12-31":3.026295,"2021-03-31":3.127967,"2021-06-30":2.992413,"2021-09-30":2.121082,"2021-12-31":2.302402,"2022-03-31":3.265932,"2022-06-30":5.205851,"2022-09-30":5.312627,"2022-12-31":4.49546,"2023-03-31":4.89777,"2023-06-30":6.537714,"2023-09-30":8.961554,"2023-12-31":7.176547,"2024-03-31":8.775646,"2024-06-30":10.567292,"2024-09-30":11.445764,"2024-12-31":12.860165,"2025-03-31":14.464566,"2025-06-30":13.435502,"2025-09-30":10.289968,"2025-12-31":12.60416,"2026-03-31":14.999645,"2026-06-30":9.332816},"peg":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":-2.295088,"2017-12-31":-0.083182,"2018-03-31":-0.092505,"2018-06-30":-0.079713,"2018-09-30":0.178972,"2018-12-31":-7.53096,"2019-03-31":-23.302933,"2019-06-30":3.377729,"2019-09-30":2.384639,"2019-12-31":2.406825,"2020-03-31":-3.598325,"2020-06-30":1.937693,"2020-09-30":0.553458,"2020-12-31":0.260438,"2021-03-31":0.117647,"2021-06-30":0.281987,"2021-09-30":0.719358,"2021-12-31":2.439721,"2022-03-31":-2.683779,"2022-06-30":-1.507361,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":-0.187414,"2023-12-31":-0.260264,"2024-03-31":-0.22789,"2024-06-30":-0.200784,"2024-09-30":-1.574712,"2024-12-31":3.845297,"2025-03-31":-0.934215,"2025-06-30":-0.955725,"2025-09-30":-1.69698,"2025-12-31":-0.946225,"2026-03-31":0.29155,"2026-06-30":0.948798},"price":{"2015-06-30":14.25,"2015-09-30":14.11,"2015-12-31":8.26,"2016-03-31":8.85,"2016-06-30":9.26,"2016-09-30":14.28,"2016-12-31":11.78,"2017-03-31":10.63,"2017-06-30":15,"2017-09-30":16.88,"2017-12-31":20.45,"2018-03-31":28.06,"2018-06-30":42.19,"2018-09-30":51.38,"2018-12-31":47.29,"2019-03-31":67.22,"2019-06-30":61.37,"2019-09-30":54.81,"2019-12-31":44.98,"2020-03-31":38.67,"2020-06-30":102.54,"2020-09-30":118.28,"2020-12-31":177.91,"2021-03-31":202.32,"2021-06-30":184.8,"2021-09-30":222.85,"2021-12-31":218.94,"2022-03-31":132.32,"2022-06-30":83.62,"2022-09-30":100.13,"2022-12-31":119.78,"2023-03-31":111.33,"2023-06-30":84.61,"2023-09-30":64.58,"2023-12-31":81.05,"2024-03-31":68.72,"2024-06-30":58.98,"2024-09-30":55.53,"2024-12-31":52.89,"2025-03-31":47.18,"2025-06-30":50.16,"2025-09-30":66.39,"2025-12-31":55.44,"2026-03-31":49.98,"2026-06-30":75.33},"price_avg":{"2015-06-30":19.257273,"2015-09-30":17.524583,"2015-12-31":14.774474,"2016-03-31":13.1534,"2016-06-30":10.791538,"2016-09-30":9.958868,"2016-12-31":10.638269,"2017-03-31":11.505283,"2017-06-30":12.398491,"2017-09-30":13.230577,"2017-12-31":14.496731,"2018-03-31":17.226538,"2018-06-30":22.359423,"2018-09-30":30.0125,"2018-12-31":37.260769,"2019-03-31":46.498269,"2019-06-30":54.483462,"2019-09-30":57.485962,"2019-12-31":57.687885,"2020-03-31":55.014808,"2020-06-30":57.321154,"2020-09-30":71.772308,"2020-12-31":99.129434,"2021-03-31":137.734038,"2021-06-30":165.444423,"2021-09-30":187.078077,"2021-12-31":210.761731,"2022-03-31":195.454231,"2022-06-30":172.316731,"2022-09-30":145.979057,"2022-12-31":112.585,"2023-03-31":107.833774,"2023-06-30":108.038491,"2023-09-30":102.377308,"2023-12-31":84.001556,"2024-03-31":74.84087,"2024-06-30":69.915904,"2024-09-30":65.963766,"2024-12-31":61.313254,"2025-03-31":56.360518,"2025-06-30":52.80328,"2025-09-30":53.56084,"2025-12-31":55.5336,"2026-03-31":56.351753,"2026-06-30":59.986853},"price_high":{"2015-06-30":27.58,"2015-09-30":27.58,"2015-12-31":27.58,"2016-03-31":27.58,"2016-06-30":21.98,"2016-09-30":15.22,"2016-12-31":15.48,"2017-03-31":15.48,"2017-06-30":15.48,"2017-09-30":17.17,"2017-12-31":21.69,"2018-03-31":28.3,"2018-06-30":43.18,"2018-09-30":52.85,"2018-12-31":54.34,"2019-03-31":72.77,"2019-06-30":72.77,"2019-09-30":72.77,"2019-12-31":72.77,"2020-03-31":70.86,"2020-06-30":102.54,"2020-09-30":135.06,"2020-12-31":190.76,"2021-03-31":233.86,"2021-06-30":233.86,"2021-09-30":233.86,"2021-12-31":294.38,"2022-03-31":294.38,"2022-06-30":294.38,"2022-09-30":294.38,"2022-12-31":185.15,"2023-03-31":147.5,"2023-06-30":147.5,"2023-09-30":147.5,"2023-12-31":147.5,"2024-03-31":104.06,"2024-06-30":99.63,"2024-09-30":87.03,"2024-12-31":81.08,"2025-03-31":69.74,"2025-06-30":65.47,"2025-09-30":74.34,"2025-12-31":75.56,"2026-03-31":75.56,"2026-06-30":79.66},"price_low":{"2015-06-30":14.25,"2015-09-30":13.27,"2015-12-31":8.26,"2016-03-31":6.9,"2016-06-30":6.9,"2016-09-30":6.9,"2016-12-31":6.9,"2017-03-31":8.26,"2017-06-30":9.6,"2017-09-30":9.72,"2017-12-31":9.72,"2018-03-31":10.29,"2018-06-30":14.62,"2018-09-30":16.38,"2018-12-31":18.63,"2019-03-31":27.63,"2019-06-30":40.87,"2019-09-30":40.87,"2019-12-31":41.23,"2020-03-31":31.69,"2020-06-30":31.69,"2020-09-30":31.69,"2020-12-31":31.69,"2021-03-31":38.15,"2021-06-30":101.59,"2021-09-30":121.59,"2021-12-31":163.11,"2022-03-31":121.23,"2022-06-30":72.11,"2022-09-30":72.11,"2022-12-31":72.11,"2023-03-31":72.11,"2023-06-30":79.81,"2023-09-30":63.8,"2023-12-31":60.66,"2024-03-31":60.66,"2024-06-30":57.67,"2024-09-30":51.5,"2024-12-31":47.48,"2025-03-31":44.4,"2025-06-30":40.8,"2025-09-30":40.8,"2025-12-31":40.8,"2026-03-31":40.8,"2026-06-30":44.05},"ev_avg":{"2015-06-30":1876043550.926363,"2015-09-30":1686775656.910417,"2015-12-31":1383381311.479474,"2016-03-31":1229617095.1216,"2016-06-30":960950806.922308,"2016-09-30":890183215.895094,"2016-12-31":963791412.3925,"2017-03-31":1073107653.520755,"2017-06-30":1187452674.113208,"2017-09-30":1302803913.509231,"2017-12-31":1424705859.260385,"2018-03-31":1730436530.538462,"2018-06-30":2374589817.749231,"2018-09-30":3297497278.425,"2018-12-31":4114984748.598461,"2019-03-31":5234814871.985768,"2019-06-30":6206474893.564614,"2019-09-30":6733380426.545961,"2019-12-31":6794818176.200769,"2020-03-31":6502610896.964231,"2020-06-30":6589322782.805769,"2020-09-30":8023777845.144615,"2020-12-31":11867125612.144527,"2021-03-31":16967988960.197498,"2021-06-30":20607575006.6425,"2021-09-30":25123598021.87,"2021-12-31":28062207435.65346,"2022-03-31":26110969926.406925,"2022-06-30":23110529232.262306,"2022-09-30":19581417657.613773,"2022-12-31":15187184888.630001,"2023-03-31":14499702599.482075,"2023-06-30":14520559617.008303,"2023-09-30":13556598638.48,"2023-12-31":11135347474.264,"2024-03-31":10002342554.78261,"2024-06-30":9348412499.202127,"2024-09-30":8685934030.627617,"2024-12-31":7903523585.714287,"2025-03-31":7346409807.729084,"2025-06-30":6826264114.24,"2025-09-30":6749696443.52,"2025-12-31":6750794741.6,"2026-03-31":6905154785.776893,"2026-06-30":7404202573.705179},"shares_out":{"2015-03-31":44834221,"2015-06-30":111892093,"2015-09-30":111992315,"2015-12-31":112563354,"2016-03-31":113011624,"2016-06-30":113672931,"2016-09-30":115340742,"2016-12-31":115973039,"2017-03-31":116268470,"2017-06-30":117849400,"2017-09-30":121067352,"2017-12-31":121769238,"2018-03-31":119954600,"2018-06-30":119545384,"2018-09-30":120244674,"2018-12-31":119771702,"2019-03-31":119933386,"2019-06-30":120335524,"2019-09-30":118449657,"2019-12-31":118342772,"2020-03-31":118376782,"2020-06-30":119140637,"2020-09-30":118342772,"2020-12-31":125835931,"2021-03-31":125835931,"2021-06-30":125835931,"2021-09-30":126503754,"2021-12-31":127022118,"2022-03-31":126969418,"2022-06-30":126741612,"2022-09-30":125661777,"2022-12-31":125054278,"2023-03-31":122953145,"2023-06-30":123249136,"2023-09-30":119662608,"2023-12-31":119068884,"2024-03-31":117064000,"2024-06-30":115315000,"2024-09-30":112848000,"2024-12-31":108540000,"2025-03-31":105126000,"2025-06-30":99608000,"2025-09-30":98528000,"2025-12-31":97031000,"2026-03-31":94887000,"2026-06-30":92370000},"shares_dil":{"2016-09-30":108323489.25,"2016-12-31":113933601,"2017-03-31":114015465.5,"2017-06-30":115934978,"2017-09-30":118301814.75,"2017-12-31":120478048.5,"2018-03-31":122997121.25,"2018-06-30":124204076.5,"2018-09-30":125669471,"2018-12-31":126873749,"2019-03-31":127990139,"2019-06-30":129304135,"2019-09-30":128593392.75,"2019-12-31":128252214.75,"2020-03-31":126472509.25,"2020-06-30":127372583.75,"2020-09-30":130201888,"2020-12-31":132875517.75,"2021-03-31":138274426,"2021-06-30":140889288.5,"2021-09-30":143352671,"2021-12-31":145919854,"2022-03-31":146410652.25,"2022-06-30":146614613.5,"2022-09-30":141348447.25,"2022-12-31":140672986.5,"2023-03-31":139744971.75,"2023-06-30":138576778,"2023-09-30":141712107.25,"2023-12-31":139854904.75,"2024-03-31":137947949.75,"2024-06-30":135974809.5,"2024-09-30":133939167.75,"2024-12-31":131612250,"2025-03-31":124548750,"2025-06-30":121647750,"2025-09-30":120200000,"2025-12-31":119274000,"2026-03-31":122760250,"2026-06-30":122372000},"rev_ps":{"2016-09-30":3.163238,"2016-12-31":3.203331,"2017-03-31":3.332978,"2017-06-30":3.418761,"2017-09-30":3.509431,"2017-12-31":3.662335,"2018-03-31":3.782625,"2018-06-30":3.993001,"2018-09-30":4.296453,"2018-12-31":4.758218,"2019-03-31":5.09508,"2019-06-30":5.419997,"2019-09-30":5.819965,"2019-12-31":6.381013,"2020-03-31":6.935064,"2020-06-30":8.830291,"2020-09-30":10.585622,"2020-12-31":12.986779,"2021-03-31":14.812689,"2021-06-30":15.248704,"2021-09-30":15.551367,"2021-12-31":15.961598,"2022-03-31":16.103569,"2022-06-30":16.464723,"2022-09-30":17.517058,"2022-12-31":18.241676,"2023-03-31":18.803696,"2023-06-30":19.277855,"2023-09-30":19.146536,"2023-12-31":19.651631,"2024-03-31":19.960094,"2024-06-30":20.388953,"2024-09-30":20.893754,"2024-12-31":21.337923,"2025-03-31":22.589982,"2025-06-30":23.333033,"2025-09-30":23.743985,"2025-12-31":24.175436,"2026-03-31":23.326785,"2026-06-30":23.365247},"ebitda_ps":{"2016-09-30":0.393913,"2016-12-31":0.351977,"2017-03-31":0.293162,"2017-06-30":0.160392,"2017-09-30":0.207799,"2017-12-31":0.324482,"2018-03-31":0.442075,"2018-06-30":0.632435,"2018-09-30":0.710435,"2018-12-31":0.800229,"2019-03-31":0.962535,"2019-06-30":1.018792,"2019-09-30":1.038918,"2019-12-31":1.066586,"2020-03-31":1.071656,"2020-06-30":1.893563,"2020-09-30":2.673318,"2020-12-31":3.628945,"2021-03-31":4.378156,"2021-06-30":4.075299,"2021-09-30":3.817125,"2021-12-31":3.700655,"2022-03-31":3.314998,"2022-06-30":3.27968,"2022-09-30":-3.93889,"2022-12-31":-3.994072,"2023-03-31":-4.075682,"2023-06-30":-4.665789,"2023-09-30":2.786008,"2023-12-31":2.653922,"2024-03-31":2.643961,"2024-06-30":3.24627,"2024-09-30":3.324188,"2024-12-31":3.710004,"2025-03-31":3.198017,"2025-06-30":3.311857,"2025-09-30":3.288669,"2025-12-31":3.085794,"2026-03-31":4.058749,"2026-06-30":4.38763},"ebit_ps":{"2016-09-30":0.20809,"2016-12-31":0.154274,"2017-03-31":0.076244,"2017-06-30":-0.066365,"2017-09-30":-0.024869,"2017-12-31":0.09874,"2018-03-31":0.225981,"2018-06-30":0.42088,"2018-09-30":0.505986,"2018-12-31":0.589452,"2019-03-31":0.723735,"2019-06-30":0.755714,"2019-09-30":0.724858,"2019-12-31":0.692082,"2020-03-31":0.652181,"2020-06-30":1.442814,"2020-09-30":2.209738,"2020-12-31":3.191024,"2021-03-31":3.972398,"2021-06-30":3.68549,"2021-09-30":3.381995,"2021-12-31":3.191697,"2022-03-31":2.728012,"2022-06-30":2.611377,"2022-09-30":-4.638572,"2022-12-31":-4.681496,"2023-03-31":-4.75635,"2023-06-30":-5.337178,"2023-09-30":2.143268,"2023-12-31":2.000938,"2024-03-31":1.955317,"2024-06-30":2.517179,"2024-09-30":2.542453,"2024-12-31":2.88885,"2025-03-31":2.326727,"2025-06-30":2.433674,"2025-09-30":2.428827,"2025-12-31":2.23192,"2026-03-31":3.326671,"2026-06-30":3.736329},"eps":{"2015-12-31":-0.59,"2016-03-31":0.26,"2016-06-30":0.27,"2016-09-30":0.31,"2016-12-31":-0.26,"2017-03-31":-0.27,"2017-06-30":-0.11,"2017-09-30":0.12,"2017-12-31":0.68,"2018-03-31":0.78,"2018-06-30":0.71,"2018-09-30":0.65,"2018-12-31":0.61,"2019-03-31":0.75,"2019-06-30":0.86,"2019-09-30":0.83,"2019-12-31":0.76,"2020-03-31":0.62,"2020-06-30":1.23,"2020-09-30":1.81,"2020-12-31":2.69,"2021-03-31":3.59,"2021-06-30":3.52,"2021-09-30":3.44,"2021-12-31":3.4,"2022-03-31":3,"2022-06-30":2.83,"2022-09-30":-5.41,"2022-12-31":-5.74,"2023-03-31":-5.81,"2023-06-30":-5.87,"2023-09-30":2.39,"2023-12-31":2.24,"2024-03-31":2.19,"2024-06-30":2.15,"2024-09-30":1.96,"2024-12-31":2.37,"2025-03-31":1.4,"2025-06-30":1.24,"2025-09-30":1.42,"2025-12-31":1.31,"2026-03-31":2.4,"2026-06-30":1.79},"cfo_ps":{"2016-09-30":0.406172,"2016-12-31":0.420982,"2017-03-31":0.424969,"2017-06-30":0.378065,"2017-09-30":0.426333,"2017-12-31":0.573557,"2018-03-31":0.747668,"2018-06-30":0.969485,"2018-09-30":1.063544,"2018-12-31":1.567897,"2019-03-31":1.595545,"2019-06-30":1.650821,"2019-09-30":1.791601,"2019-12-31":1.613383,"2020-03-31":1.621902,"2020-06-30":2.949779,"2020-09-30":3.946717,"2020-12-31":5.109715,"2021-03-31":5.769375,"2021-06-30":4.961506,"2021-09-30":4.21868,"2021-12-31":4.465129,"2022-03-31":3.842821,"2022-06-30":3.865147,"2022-09-30":4.827227,"2022-12-31":4.859583,"2023-03-31":4.863853,"2023-06-30":4.980748,"2023-09-30":4.95482,"2023-12-31":5.044607,"2024-03-31":5.211495,"2024-06-30":5.395889,"2024-09-30":5.469759,"2024-12-31":5.717317,"2025-03-31":5.882187,"2025-06-30":5.669608,"2025-09-30":5.750824,"2025-12-31":5.813622,"2026-03-31":5.905601,"2026-06-30":5.37207},"fcf_ps":{"2016-09-30":0.076188,"2016-12-31":0.105175,"2017-03-31":0.181046,"2017-06-30":0.26338,"2017-09-30":0.378151,"2017-12-31":0.540787,"2018-03-31":0.73596,"2018-06-30":0.964179,"2018-09-30":1.059422,"2018-12-31":1.559866,"2019-03-31":1.583747,"2019-06-30":1.616313,"2019-09-30":1.741318,"2019-12-31":1.554687,"2020-03-31":1.563296,"2020-06-30":2.918454,"2020-09-30":3.931149,"2020-12-31":5.09884,"2021-03-31":5.759221,"2021-06-30":4.939126,"2021-09-30":4.171265,"2021-12-31":4.388046,"2022-03-31":3.747651,"2022-06-30":3.763083,"2022-09-30":4.729178,"2022-12-31":4.786811,"2023-03-31":4.797489,"2023-06-30":4.919728,"2023-09-30":4.886894,"2023-12-31":4.952097,"2024-03-31":5.117648,"2024-06-30":5.285619,"2024-09-30":5.354991,"2024-12-31":5.609364,"2025-03-31":5.760154,"2025-06-30":5.518252,"2025-09-30":5.599792,"2025-12-31":5.684625,"2026-03-31":5.794636,"2026-06-30":5.306761},"cash_ps":{"2015-03-31":2.058071,"2015-06-30":2.589075,"2015-09-30":2.560506,"2015-12-31":2.60177,"2016-03-31":2.386286,"2016-06-30":2.447372,"2016-09-30":2.344081,"2016-12-31":2.432341,"2017-03-31":2.373404,"2017-06-30":2.437331,"2017-09-30":2.566299,"2017-12-31":2.796683,"2018-03-31":5.013405,"2018-06-30":4.747226,"2018-09-30":4.857895,"2018-12-31":5.212308,"2019-03-31":5.187096,"2019-06-30":5.267206,"2019-09-30":7.192414,"2019-12-31":6.905804,"2020-03-31":6.791822,"2020-06-30":8.755896,"2020-09-30":12.882578,"2020-12-31":13.265035,"2021-03-31":13.241425,"2021-06-30":19.744829,"2021-09-30":6.456978,"2021-12-31":7.7515,"2022-03-31":7.735879,"2022-06-30":7.942853,"2022-09-30":8.285375,"2022-12-31":9.36946,"2023-03-31":8.454131,"2023-06-30":8.736572,"2023-09-30":8.163686,"2023-12-31":9.661979,"2024-03-31":8.915738,"2024-06-30":8.670945,"2024-09-30":9.259898,"2024-12-31":9.577114,"2025-03-31":8.253857,"2025-06-30":14.178941,"2025-09-30":15.306826,"2025-12-31":16.694912,"2026-03-31":15.025926,"2026-06-30":12.149919},"bvps":{"2015-03-31":1.224556,"2015-06-30":2.911385,"2015-09-30":2.882287,"2015-12-31":2.936107,"2016-03-31":2.915904,"2016-06-30":2.929642,"2016-09-30":2.986421,"2016-12-31":2.972734,"2017-03-31":2.537644,"2017-06-30":2.615872,"2017-09-30":2.876209,"2017-12-31":3.259395,"2018-03-31":3.205271,"2018-06-30":3.09582,"2018-09-30":3.2818,"2018-12-31":3.347185,"2019-03-31":3.502052,"2019-06-30":3.675565,"2019-09-30":3.286308,"2019-12-31":3.43607,"2020-03-31":3.436882,"2020-06-30":4.399632,"2020-09-30":5.633356,"2020-12-31":5.899936,"2021-03-31":5.433853,"2021-06-30":4.217818,"2021-09-30":4.218231,"2021-12-31":4.948894,"2022-03-31":5.330945,"2022-06-30":4.586457,"2022-09-30":-4.824395,"2022-12-31":-4.376292,"2023-03-31":-4.393446,"2023-06-30":-3.766152,"2023-09-30":-5.20236,"2023-12-31":-4.56639,"2024-03-31":-4.986682,"2024-06-30":-5.506621,"2024-09-30":-5.53222,"2024-12-31":-6.991579,"2025-03-31":-8.659123,"2025-06-30":-11.289957,"2025-09-30":-11.292059,"2025-12-31":-11.31695,"2026-03-31":-11.981325,"2026-06-30":-15.10315},"tbvps":{"2015-03-31":0.494109,"2015-06-30":2.622428,"2015-09-30":2.597901,"2015-12-31":2.664055,"2016-03-31":2.641082,"2016-06-30":2.665516,"2016-09-30":2.582947,"2016-12-31":2.600544,"2017-03-31":2.176136,"2017-06-30":2.253215,"2017-09-30":2.521729,"2017-12-31":2.909216,"2018-03-31":2.84907,"2018-06-30":2.459777,"2018-09-30":2.665041,"2018-12-31":2.745448,"2019-03-31":2.911116,"2019-06-30":3.089836,"2019-09-30":0.411027,"2019-12-31":0.580238,"2020-03-31":0.622318,"2020-06-30":1.626087,"2020-09-30":2.854479,"2020-12-31":3.29131,"2021-03-31":2.874513,"2021-06-30":1.683573,"2021-09-30":-11.578281,"2021-12-31":-10.625039,"2022-03-31":-10.10363,"2022-06-30":-9.774099,"2022-09-30":-10.020406,"2022-12-31":-9.758994,"2023-03-31":-9.863229,"2023-06-30":-8.733952,"2023-09-30":-10.135748,"2023-12-31":-9.56784,"2024-03-31":-9.964498,"2024-06-30":-10.479339,"2024-09-30":-10.694607,"2024-12-31":-12.067929,"2025-03-31":-12.940861,"2025-06-30":-14.854801,"2025-09-30":-14.76429,"2025-12-31":-11.858818,"2026-03-31":-12.516362,"2026-06-30":-15.638183},"buyback_ps":{"2016-09-30":0.005844,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0.001553,"2017-09-30":0.005351,"2017-12-31":0.085501,"2018-03-31":0.641373,"2018-06-30":0.804821,"2018-09-30":0.795436,"2018-12-31":1.061268,"2019-03-31":0.730939,"2019-06-30":0.560523,"2019-09-30":1.553548,"2019-12-31":1.379976,"2020-03-31":1.379628,"2020-06-30":1.369879,"2020-09-30":1.638663,"2020-12-31":2.02184,"2021-03-31":1.762155,"2021-06-30":3.007049,"2021-09-30":2.175879,"2021-12-31":2.074934,"2022-03-31":2.495324,"2022-06-30":1.688167,"2022-09-30":2.431261,"2022-12-31":3.026359,"2023-03-31":3.659101,"2023-06-30":3.521716,"2023-09-30":4.476724,"2023-12-31":4.125476,"2024-03-31":4.256171,"2024-06-30":5.138136,"2024-09-30":4.160807,"2024-12-31":5.50024,"2025-03-31":6.059732,"2025-06-30":7.719214,"2025-09-30":7.514601,"2025-12-31":6.513565,"2026-03-31":5.97054,"2026-06-30":5.2951},"fcf_margin":{"2015-12-31":8.058165,"2016-03-31":2.340273,"2016-06-30":1.94958,"2016-09-30":2.408559,"2016-12-31":3.283311,"2017-03-31":5.431948,"2017-06-30":7.703972,"2017-09-30":10.775293,"2017-12-31":14.766188,"2018-03-31":19.456338,"2018-06-30":24.146733,"2018-09-30":24.658059,"2018-12-31":32.782557,"2019-03-31":31.08385,"2019-06-30":29.821297,"2019-09-30":29.919736,"2019-12-31":24.364262,"2020-03-31":22.541914,"2020-06-30":33.050482,"2020-09-30":37.136682,"2020-12-31":39.261775,"2021-03-31":38.880323,"2021-06-30":32.390467,"2021-09-30":26.822498,"2021-12-31":27.491269,"2022-03-31":23.272176,"2022-06-30":22.85543,"2022-09-30":26.997559,"2022-12-31":26.241071,"2023-03-31":25.513544,"2023-06-30":25.520099,"2023-09-30":25.523644,"2023-12-31":25.199418,"2024-03-31":25.639397,"2024-06-30":25.923934,"2024-09-30":25.629625,"2024-12-31":26.288238,"2025-03-31":25.498711,"2025-06-30":23.649958,"2025-09-30":23.584045,"2025-12-31":23.514055,"2026-03-31":24.841127,"2026-06-30":22.712199}},"masked":{"tax_rate_pct":{"annual":{"2013-12-31":"a loss","2014-12-31":"a loss","2015-12-31":"a loss","2016-12-31":"a loss","2022-12-31":"a loss"},"ttm":{"2015-12-31":"a loss","2016-03-31":"a loss","2016-06-30":"a loss","2016-09-30":"a loss","2016-12-31":"a loss","2017-03-31":"a loss","2017-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss"}},"debt_ebit":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss"}},"net_debt_ebit":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss"}},"ebit_int":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss"}},"pe":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share"}},"pe_avg":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share"}},"pe_high":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share"}},"pe_low":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share"}},"peg":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share"}},"ev_ebit":{"annual":{"2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss"}},"evb_avg":{"annual":{"2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss"}},"evb_high":{"annual":{"2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss"}},"evb_low":{"annual":{"2015-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2015-12-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss"}},"ptb":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_avg":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_high":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_low":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"debt_equity":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"net_debt_equity":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"liab_equity":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"pb":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"pb_avg":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"pb_high":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"pb_low":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"roe":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2022-09-30":"negative equity","2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity","2025-03-31":"negative equity","2025-06-30":"negative equity","2025-09-30":"negative equity","2025-12-31":"negative equity","2026-03-31":"negative equity","2026-06-30":"negative equity"}},"ev_ebitda":{"annual":{"2022-12-31":"negative EBITDA"},"ttm":{"2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA"}},"debt_ebitda":{"annual":{"2022-12-31":"negative EBITDA"},"ttm":{"2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2022-12-31":"negative EBITDA"},"ttm":{"2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA"}},"eve_avg":{"annual":{"2022-12-31":"negative EBITDA"},"ttm":{"2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA"}},"eve_high":{"annual":{"2022-12-31":"negative EBITDA"},"ttm":{"2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA"}},"eve_low":{"annual":{"2022-12-31":"negative EBITDA"},"ttm":{"2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA"}},"ebitda_int":{"annual":{"2022-12-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2022-12-31":"negative EBITDA"}}}}