{"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":"GKOS","kind":"industrial","as_of":"2026-07-29","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":null,"2016-12-31":4.256701,"2017-12-31":-0.072022,"2018-12-31":-8.300274,"2019-12-31":3.641463,"2020-12-31":-17.952728,"2021-12-31":-7.905787,"2022-12-31":-17.758487,"2023-12-31":-27.155664,"2024-12-31":-23.825565,"2025-12-31":-26.378026},"roa":{"2015-12-31":-52.201399,"2016-12-31":3.602728,"2017-12-31":-0.061291,"2018-12-31":-6.94785,"2019-12-31":3.008475,"2020-12-31":-13.196762,"2021-12-31":-4.8261,"2022-12-31":-9.667747,"2023-12-31":-13.862591,"2024-12-31":-15.285536,"2025-12-31":-20.092782},"roc":{"2015-12-31":56.266187,"2016-12-31":3.781989,"2017-12-31":-1.410692,"2018-12-31":-6.583038,"2019-12-31":-8.774763,"2020-12-31":-14.14847,"2021-12-31":-3.012558,"2022-12-31":-7.747881,"2023-12-31":-13.068979,"2024-12-31":-12.791407,"2025-12-31":-27.274138},"roic":{"2015-12-31":null,"2016-12-31":4.328862,"2017-12-31":-1.605522,"2018-12-31":-7.970714,"2019-12-31":-9.770048,"2020-12-31":-15.722378,"2021-12-31":-3.401878,"2022-12-31":-8.91793,"2023-12-31":-15.141718,"2024-12-31":-15.487171,"2025-12-31":-33.383687},"gross_margin":{"2013-12-31":87.897451,"2014-12-31":74.953386,"2015-12-31":81.885635,"2016-12-31":85.858895,"2017-12-31":86.782122,"2018-12-31":86.167654,"2019-12-31":83.717044,"2020-12-31":59.228571,"2021-12-31":77.338603,"2022-12-31":75.613904,"2023-12-31":75.985905,"2024-12-31":75.480663,"2025-12-31":55.722822},"ebitda_margin":{"2013-12-31":-62.260097,"2014-12-31":-19.610854,"2015-12-31":-8.408647,"2016-12-31":7.834996,"2017-12-31":2.009997,"2018-12-31":-3.716943,"2019-12-31":-18.560747,"2020-12-31":-41.86185,"2021-12-31":-1.092136,"2022-12-31":-17.937015,"2023-12-31":-30.201042,"2024-12-31":-22.612854,"2025-12-31":-31.827677},"op_margin":{"2013-12-31":-67.783825,"2014-12-31":-28.892009,"2015-12-31":-14.359833,"2016-12-31":3.707265,"2017-12-31":-1.432303,"2018-12-31":-7.172409,"2019-12-31":-21.221686,"2020-12-31":-54.922453,"2021-12-31":-11.180534,"2022-12-31":-29.100056,"2023-12-31":-40.894662,"2024-12-31":-31.909273,"2025-12-31":-39.334545},"incr_op_margin":{"2014-12-31":4.16785,"2015-12-31":11.009842,"2016-12-31":34.046889,"2017-12-31":-14.539537,"2018-12-31":-48.678714,"2019-12-31":-66.940725,"2020-12-31":609.239085,"2021-12-31":131.322771,"2022-12-31":443.456812,"2023-12-31":-145.646645,"2024-12-31":9.210412,"2025-12-31":-62.30508},"pretax_margin":{"2013-12-31":-67.893631,"2014-12-31":-30.79606,"2015-12-31":-53.400279,"2016-12-31":3.990489,"2017-12-31":0.000628,"2018-12-31":-6.82267,"2019-12-31":-21.113662,"2020-12-31":-58.81694,"2021-12-31":-16.756856,"2022-12-31":-34.797534,"2023-12-31":-42.492001,"2024-12-31":-37.968244,"2025-12-31":-38.04218},"net_margin":{"2013-12-31":-60.340877,"2014-12-31":-26.599689,"2015-12-31":-51.940028,"2016-12-31":3.952901,"2017-12-31":-0.057769,"2018-12-31":-7.144276,"2019-12-31":6.508456,"2020-12-31":-53.497748,"2021-12-31":-16.867736,"2022-12-31":-35.068337,"2023-12-31":-42.788781,"2024-12-31":-38.169297,"2025-12-31":-36.987675},"common_margin":{"2013-12-31":-60.340877,"2014-12-31":-26.599689,"2015-12-31":-51.940028,"2016-12-31":3.952901,"2017-12-31":-0.057769,"2018-12-31":-7.144276,"2019-12-31":6.508456,"2020-12-31":-53.497748,"2021-12-31":-16.867736,"2022-12-31":-35.068337,"2023-12-31":-42.788781,"2024-12-31":-38.169297,"2025-12-31":-36.987675},"tax_rate_pct":{"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":0.94195,"2017-12-31":null,"2018-12-31":null,"2019-12-31":130.825805,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"total_debt":{"2014-12-31":17500000,"2015-12-31":9696000,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":58435000,"2020-12-31":189416000,"2021-12-31":280026000,"2022-12-31":281400000,"2023-12-31":282773000,"2024-12-31":0,"2025-12-31":0},"st_debt":{"2014-12-31":10382000,"2015-12-31":8931000},"lt_debt":{"2014-12-31":8968000,"2015-12-31":765000},"debt_ebitda":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":0,"2017-12-31":0,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebitda":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":-0.724534,"2017-12-31":-7.656357,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"debt_ebit":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":0,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebit":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":-1.531243,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebitda_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebitda_capex_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebit_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"int_exp":{"2019-12-31":2565000,"2020-12-31":14115000,"2021-12-31":13372000,"2022-12-31":13720000,"2023-12-31":13633000,"2024-12-31":10040000,"2025-12-31":4635000},"equity_assets":{"2014-12-31":-581.449598,"2015-12-31":81.596249,"2016-12-31":87.276272,"2017-12-31":83.336549,"2018-12-31":84.002512,"2019-12-31":82.266862,"2020-12-31":66.379679,"2021-12-31":55.935231,"2022-12-31":52.8745,"2023-12-31":49.102417,"2024-12-31":78.67928,"2025-12-31":73.437554},"ltd_equity":{"2014-12-31":null,"2015-12-31":0.803647},"ltd_capital":{"2014-12-31":null,"2015-12-31":0.729356},"ltd_assets":{"2014-12-31":34.464471,"2015-12-31":0.655746},"debt_equity":{"2014-12-31":null,"2015-12-31":10.185837,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":8.679256,"2020-12-31":28.379097,"2021-12-31":47.692331,"2022-12-31":53.093839,"2023-12-31":61.237293,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2014-12-31":null,"2015-12-31":9.244234,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":7.98612,"2020-12-31":22.105699,"2021-12-31":32.291677,"2022-12-31":34.680585,"2023-12-31":37.979609,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2014-12-31":67.253372,"2015-12-31":8.311261,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":7.140152,"2020-12-31":18.837954,"2021-12-31":26.676816,"2022-12-31":28.073102,"2023-12-31":30.068991,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2014-12-31":null,"2015-12-31":-0.12476,"2016-12-31":-0.055375,"2017-12-31":-0.177335,"2018-12-31":-0.171523,"2019-12-31":-0.005934,"2020-12-31":0.139067,"2021-12-31":0.305404,"2022-12-31":0.305422,"2023-12-31":0.409961,"2024-12-31":-0.221175,"2025-12-31":-0.138402},"net_debt_capital":{"2014-12-31":null,"2015-12-31":-11.322662,"2016-12-31":-5.537459,"2017-12-31":-17.733463,"2018-12-31":-17.152306,"2019-12-31":-0.545984,"2020-12-31":10.832512,"2021-12-31":20.678362,"2022-12-31":19.949963,"2023-12-31":25.425935,"2024-12-31":-22.117505,"2025-12-31":-13.840175},"ebitda":{"2013-12-31":-13041000,"2014-12-31":-8940000,"2015-12-31":-6029000,"2016-12-31":8963000,"2017-12-31":3201000,"2018-12-31":-6738000,"2019-12-31":-43986000,"2020-12-31":-94172000,"2021-12-31":-3211000,"2022-12-31":-50737000,"2023-12-31":-95046000,"2024-12-31":-86716000,"2025-12-31":-161507000},"ebitda_capex":{"2013-12-31":-13893000,"2015-12-31":-6906000,"2016-12-31":2685000,"2017-12-31":-3110000,"2018-12-31":-17053000,"2019-12-31":-48710000,"2020-12-31":-101107000,"2021-12-31":-50996000,"2022-12-31":-81002000,"2023-12-31":-115294000,"2024-12-31":-93016000,"2025-12-31":-169173000},"ebit":{"2013-12-31":-14198000,"2014-12-31":-13171000,"2015-12-31":-10296000,"2016-12-31":4241000,"2017-12-31":-2281000,"2018-12-31":-13002000,"2019-12-31":-50292000,"2020-12-31":-123553000,"2021-12-31":-32872000,"2022-12-31":-82313000,"2023-12-31":-128700000,"2024-12-31":-122366000,"2025-12-31":-199600000},"cash_ratio":{"2014-12-31":0.114133,"2015-12-31":1.059424,"2016-12-31":0.383398,"2017-12-31":0.914887,"2018-12-31":0.982085,"2019-12-31":1.081976,"2020-12-31":1.943503,"2021-12-31":1.589457,"2022-12-31":1.651833,"2023-12-31":1.262829,"2024-12-31":2.257917,"2025-12-31":0.896697},"current_ratio":{"2014-12-31":0.522812,"2015-12-31":5.114429,"2016-12-31":7.08602,"2017-12-31":5.579364,"2018-12-31":5.81482,"2019-12-31":4.555945,"2020-12-31":9.445133,"2021-12-31":7.672443,"2022-12-31":6.134123,"2023-12-31":5.343057,"2024-12-31":5.987248,"2025-12-31":4.690042},"quick_ratio":{"2014-12-31":0.381533,"2015-12-31":1.430164,"2016-12-31":1.227949,"2017-12-31":1.536658,"2018-12-31":1.597036,"2019-12-31":1.747782,"2020-12-31":2.669007,"2021-12-31":2.117203,"2022-12-31":2.150361,"2023-12-31":1.80124,"2024-12-31":3.066489,"2025-12-31":1.969104},"cfo_avg_cl":{"2015-12-31":-0.107919,"2016-12-31":0.66,"2017-12-31":1.193386,"2018-12-31":0.660123,"2019-12-31":-0.00838,"2020-12-31":-0.428074,"2021-12-31":0.43707,"2022-12-31":-0.487522,"2023-12-31":-0.789189,"2024-12-31":-0.822293,"2025-12-31":-0.167676},"cfo_liab":{"2015-12-31":-0.10191,"2016-12-31":0.719951,"2017-12-31":0.944163,"2018-12-31":0.569737,"2019-12-31":-0.002543,"2020-12-31":-0.068001,"2021-12-31":0.053417,"2022-12-31":-0.070035,"2023-12-31":-0.120669,"2024-12-31":-0.295046,"2025-12-31":-0.062314},"cfo_capex":{"2013-12-31":-15.616197,"2015-12-31":-2.494869,"2016-12-31":1.960656,"2017-12-31":4.13421,"2018-12-31":1.828793,"2019-12-31":-0.078112,"2020-12-31":-3.31478,"2021-12-31":0.517066,"2022-12-31":-1.093111,"2023-12-31":-2.852529,"2024-12-31":-9.733016,"2025-12-31":-1.929168},"wc":{"2014-12-31":-9633000,"2015-12-31":83778000,"2016-12-31":103085000,"2017-12-31":122672000,"2018-12-31":146202000,"2019-12-31":205178000,"2020-12-31":419740000,"2021-12-31":422766000,"2022-12-31":371500000,"2023-12-31":321447000,"2024-12-31":374667000,"2025-12-31":373709000},"wc_assets":{"2014-12-31":-37.020099,"2015-12-31":71.813202,"2016-12-31":76.716702,"2017-12-31":73.971876,"2018-12-31":70.639223,"2019-12-31":25.070626,"2020-12-31":41.744323,"2021-12-31":40.275012,"2022-12-31":37.061682,"2023-12-31":34.181435,"2024-12-31":38.437004,"2025-12-31":41.825902},"cash_assets":{"2014-12-31":8.854387,"2015-12-31":18.491184,"2016-12-31":4.832888,"2017-12-31":14.778456,"2018-12-31":14.408368,"2019-12-31":7.628299,"2020-12-31":9.606744,"2021-12-31":9.593998,"2022-12-31":11.924085,"2023-12-31":9.938921,"2024-12-31":17.401893,"2025-12-31":10.163886},"cash_debt":{"2014-12-31":0.131657,"2015-12-31":2.224835,"2019-12-31":1.068367,"2020-12-31":0.509967,"2021-12-31":0.359638,"2022-12-31":0.424751,"2023-12-31":0.330537},"fcf_debt":{"2015-12-31":-0.31611,"2019-12-31":-0.087157,"2020-12-31":-0.157975,"2021-12-31":-0.08241,"2022-12-31":-0.225117,"2023-12-31":-0.275861},"liab_equity":{"2014-12-31":null,"2015-12-31":0.225547,"2016-12-31":0.145787,"2017-12-31":0.199954,"2018-12-31":0.190441,"2019-12-31":0.215556,"2020-12-31":0.506485,"2021-12-31":0.787782,"2022-12-31":0.891271,"2023-12-31":1.03656,"2024-12-31":0.270983,"2025-12-31":0.361701},"altman_z":{"2015-12-31":21.030086,"2016-12-31":40.732593,"2017-12-31":19.460264,"2018-12-31":36.639139,"2019-12-31":9.949426,"2020-12-31":5.931404,"2021-12-31":2.880307,"2022-12-31":2.456759,"2023-12-31":4.295846,"2024-12-31":23.803422,"2025-12-31":15.286941},"interest_cover_cfo":{"2013-12-31":-176.4,"2015-12-31":-1.623501,"2016-12-31":44.189474,"2019-12-31":-183.5,"2020-12-31":-16.232384,"2021-12-31":7.064801,"2022-12-31":-6.461209,"2023-12-31":-12.283809,"2024-12-31":-12.72996,"2025-12-31":-2.511159},"ar_turnover":{"2015-12-31":11.075925,"2016-12-31":10.469205,"2017-12-31":10.287394,"2018-12-31":10.262277,"2019-12-31":8.302119,"2020-12-31":6.041114,"2021-12-31":8.461113,"2022-12-31":8.138626,"2023-12-31":8.290268,"2024-12-31":7.624331,"2025-12-31":5.992749},"dso":{"2015-12-31":32.954358,"2016-12-31":34.864157,"2017-12-31":35.480318,"2018-12-31":35.567154,"2019-12-31":43.964677,"2020-12-31":60.419321,"2021-12-31":43.138531,"2022-12-31":44.847868,"2023-12-31":44.027528,"2024-12-31":47.87305,"2025-12-31":60.906941},"inv_turnover":{"2015-12-31":4.08749,"2016-12-31":2.957134,"2017-12-31":2.330344,"2018-12-31":2.046605,"2019-12-31":1.381597,"2020-12-31":3.141761,"2021-12-31":3.432612,"2022-12-31":2.267107,"2023-12-31":1.89347,"2024-12-31":1.88688,"2025-12-31":1.844476},"dio":{"2015-12-31":89.296851,"2016-12-31":123.430333,"2017-12-31":156.629216,"2018-12-31":178.344167,"2019-12-31":264.187053,"2020-12-31":116.176883,"2021-12-31":106.333018,"2022-12-31":160.99813,"2023-12-31":192.767813,"2024-12-31":193.441033,"2025-12-31":197.888145},"ap_turnover":{"2015-12-31":3.751589,"2016-12-31":4.907326,"2017-12-31":4.570622,"2018-12-31":4.002394,"2019-12-31":6.395624,"2020-12-31":18.069149,"2021-12-31":11.385338,"2022-12-31":6.346982,"2023-12-31":5.428654,"2024-12-31":7.105494,"2025-12-31":5.939655},"dpo":{"2015-12-31":97.292116,"2016-12-31":74.378593,"2017-12-31":79.857838,"2018-12-31":91.195414,"2019-12-31":57.070268,"2020-12-31":20.200177,"2021-12-31":32.058775,"2022-12-31":57.507647,"2023-12-31":67.235825,"2024-12-31":51.368703,"2025-12-31":61.451384},"ccc":{"2015-12-31":24.959094,"2016-12-31":83.915897,"2017-12-31":112.251695,"2018-12-31":122.715908,"2019-12-31":251.081462,"2020-12-31":156.396027,"2021-12-31":117.412774,"2022-12-31":148.33835,"2023-12-31":169.559517,"2024-12-31":189.94538,"2025-12-31":197.343702},"inv_to_cash":{"2015-12-31":122.251209,"2016-12-31":158.29449,"2017-12-31":192.109534,"2018-12-31":213.911321,"2019-12-31":308.15173,"2020-12-31":176.596204,"2021-12-31":149.471549,"2022-12-31":205.845997,"2023-12-31":236.795342,"2024-12-31":241.314083,"2025-12-31":258.795086},"inventories":{"2014-12-31":2258000,"2015-12-31":4097000,"2016-12-31":6844000,"2017-12-31":11222000,"2018-12-31":13282000,"2019-12-31":42578000,"2020-12-31":15809000,"2021-12-31":23011000,"2022-12-31":37841000,"2023-12-31":41986000,"2024-12-31":57678000,"2025-12-31":63564000},"asset_turnover":{"2015-12-31":1.005032,"2016-12-31":0.911414,"2017-12-31":1.060961,"2018-12-31":0.972506,"2019-12-31":0.462241,"2020-12-31":0.246679,"2021-12-31":0.286114,"2022-12-31":0.275683,"2023-12-31":0.323977,"2024-12-31":0.400467,"2025-12-31":0.543229},"mcap":{"2015-12-31":794548890,"2016-12-31":1164244900,"2017-12-31":887977350,"2018-12-31":2014770600,"2019-12-31":2391304940,"2020-12-31":3405289220,"2021-12-31":2087124600,"2022-12-31":2085894720,"2023-12-31":3904548800,"2024-12-31":8463213360,"2025-12-31":6493567010},"ev_cash":{"2014-12-31":2304000,"2015-12-31":21572000,"2016-12-31":6494000,"2017-12-31":24508000,"2018-12-31":29821000,"2019-12-31":62430000,"2020-12-31":96596000,"2021-12-31":100708000,"2022-12-31":119525000,"2023-12-31":93467000,"2024-12-31":169626000,"2025-12-31":90813000},"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":-9605000,"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":17500000,"2015-12-31":9696000,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":58435000,"2020-12-31":189416000,"2021-12-31":280026000,"2022-12-31":281400000,"2023-12-31":282773000,"2024-12-31":0,"2025-12-31":0},"ev":{"2015-12-31":782672890,"2016-12-31":1157750900,"2017-12-31":863469350,"2018-12-31":1984949600,"2019-12-31":2387309940,"2020-12-31":3498109220,"2021-12-31":2266442600,"2022-12-31":2247769720,"2023-12-31":4093854800,"2024-12-31":8293587360,"2025-12-31":6402754010},"capital":{"2014-12-31":-133799000,"2015-12-31":104887000,"2016-12-31":117274000,"2017-12-31":138202000,"2018-12-31":173860000,"2019-12-31":731707000,"2020-12-31":856865000,"2021-12-31":867177000,"2022-12-31":811405000,"2023-12-31":744539000,"2024-12-31":766931000,"2025-12-31":656155000},"debt_capital_ev":{"2014-12-31":null,"2015-12-31":9.244234,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":7.98612,"2020-12-31":22.105699,"2021-12-31":32.291677,"2022-12-31":34.680585,"2023-12-31":37.979609,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2015-12-31":0.012388,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.024477,"2020-12-31":0.054148,"2021-12-31":0.123553,"2022-12-31":0.125191,"2023-12-31":0.069073,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2015-12-31":10.91594,"2016-12-31":10.120466,"2017-12-31":5.421963,"2018-12-31":10.949755,"2019-12-31":10.073718,"2020-12-31":15.549986,"2021-12-31":7.7087,"2022-12-31":7.946524,"2023-12-31":13.008299,"2024-12-31":21.627114,"2025-12-31":12.617706},"ev_ebitda":{"2015-12-31":null,"2016-12-31":129.170021,"2017-12-31":269.749875,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_ebit":{"2015-12-31":null,"2016-12-31":272.990073,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_cfo":{"2015-12-31":null,"2016-12-31":94.057267,"2017-12-31":33.094529,"2018-12-31":105.224215,"2019-12-31":null,"2020-12-31":null,"2021-12-31":91.7291,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_fcf":{"2015-12-31":null,"2016-12-31":191.966656,"2017-12-31":43.653658,"2018-12-31":232.185004,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"mcap_dil":{"2015-12-31":431433060,"2016-12-31":1250543700,"2017-12-31":881872650,"2018-12-31":1970688600,"2019-12-31":2261740650,"2020-12-31":3348844220,"2021-12-31":2063038120,"2022-12-31":2072353920,"2023-12-31":3849939170,"2024-12-31":7910084700,"2025-12-31":6457322900},"ev_dil":{"2015-12-31":419557060,"2016-12-31":1244049700,"2017-12-31":857364650,"2018-12-31":1940867600,"2019-12-31":2257745650,"2020-12-31":3441664220,"2021-12-31":2242356120,"2022-12-31":2234228920,"2023-12-31":4039245170,"2024-12-31":7740458700,"2025-12-31":6366509900},"ev_per_share":{"2015-12-31":24.320962,"2016-12-31":34.108679,"2017-12-31":24.942065,"2018-12-31":54.974094,"2019-12-31":54.878165,"2020-12-31":77.311407,"2021-12-31":48.25812,"2022-12-31":47.069768,"2023-12-31":83.34395,"2024-12-31":146.934791,"2025-12-31":111.330946},"sales_base":{"2013-12-31":20946000,"2014-12-31":45587000,"2015-12-31":71700000,"2016-12-31":114397000,"2017-12-31":159254000,"2018-12-31":181278000,"2019-12-31":236984000,"2020-12-31":224959000,"2021-12-31":294011000,"2022-12-31":282862000,"2023-12-31":314711000,"2024-12-31":383481000,"2025-12-31":507442000},"ebitda_base":{"2013-12-31":-13041000,"2014-12-31":-8940000,"2015-12-31":-6029000,"2016-12-31":8963000,"2017-12-31":3201000,"2018-12-31":-6738000,"2019-12-31":-43986000,"2020-12-31":-94172000,"2021-12-31":-3211000,"2022-12-31":-50737000,"2023-12-31":-95046000,"2024-12-31":-86716000,"2025-12-31":-161507000},"ebit_base":{"2013-12-31":-14198000,"2014-12-31":-13171000,"2015-12-31":-10296000,"2016-12-31":4241000,"2017-12-31":-2281000,"2018-12-31":-13002000,"2019-12-31":-50292000,"2020-12-31":-123553000,"2021-12-31":-32872000,"2022-12-31":-82313000,"2023-12-31":-128700000,"2024-12-31":-122366000,"2025-12-31":-199600000},"cfo_base":{"2013-12-31":-13305000,"2015-12-31":-2188000,"2016-12-31":12309000,"2017-12-31":26091000,"2018-12-31":18864000,"2019-12-31":-369000,"2020-12-31":-22988000,"2021-12-31":24708000,"2022-12-31":-33083000,"2023-12-31":-57758000,"2024-12-31":-61318000,"2025-12-31":-14789000},"fcf_base":{"2013-12-31":-14157000,"2015-12-31":-3065000,"2016-12-31":6031000,"2017-12-31":19780000,"2018-12-31":8549000,"2019-12-31":-5093000,"2020-12-31":-29923000,"2021-12-31":-23077000,"2022-12-31":-63348000,"2023-12-31":-78006000,"2024-12-31":-67618000,"2025-12-31":-22455000},"pe":{"2015-12-31":null,"2016-12-31":285.833333,"2018-12-31":null,"2019-12-31":148.567568,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pe_avg":{"2015-12-31":null,"2016-12-31":225.399038,"2018-12-31":null,"2019-12-31":182.41632,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pe_high":{"2015-12-31":null,"2016-12-31":326.25,"2018-12-31":null,"2019-12-31":219.135135,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pe_low":{"2015-12-31":null,"2016-12-31":128,"2018-12-31":null,"2019-12-31":143.27027,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb":{"2015-12-31":8.346891,"2016-12-31":9.927562,"2017-12-31":6.425213,"2018-12-31":11.588465,"2019-12-31":3.551767,"2020-12-31":5.101947,"2021-12-31":3.554664,"2022-12-31":3.935613,"2023-12-31":8.455687,"2024-12-31":11.035169,"2025-12-31":9.896392},"pb_avg":{"2015-12-31":9.031357,"2016-12-31":7.828558,"2017-12-31":9.638543,"2018-12-31":9.131668,"2019-12-31":4.36098,"2020-12-31":3.327116,"2021-12-31":5.415537,"2022-12-31":4.54785,"2023-12-31":6.884315,"2024-12-31":8.44601,"2025-12-31":9.049525},"pb_high":{"2015-12-31":11.034529,"2016-12-31":11.331313,"2017-12-31":12.900526,"2018-12-31":14.198985,"2019-12-31":5.238807,"2020-12-31":5.101947,"2021-12-31":7.666044,"2022-12-31":5.745743,"2023-12-31":9.05351,"2024-12-31":11.23609,"2025-12-31":14.130691},"pb_low":{"2015-12-31":6.605842,"2016-12-31":4.445695,"2017-12-31":6.335035,"2018-12-31":5.451563,"2019-12-31":3.425125,"2020-12-31":1.730703,"2021-12-31":3.221114,"2022-12-31":3.480603,"2023-12-31":4.804924,"2024-12-31":5.622829,"2025-12-31":6.544713},"ptb":{"2015-12-31":9.350604,"2016-12-31":10.516452,"2017-12-31":6.574931,"2018-12-31":11.588465,"2019-12-31":10.650127,"2020-12-31":13.977757,"2021-12-31":11.087808,"2022-12-31":13.370949,"2023-12-31":34.652888,"2024-12-31":19.351034,"2025-12-31":14.509824},"ptb_avg":{"2015-12-31":10.117378,"2016-12-31":8.292939,"2017-12-31":9.863136,"2018-12-31":9.131668,"2019-12-31":13.076589,"2020-12-31":9.115269,"2021-12-31":16.892296,"2022-12-31":15.450976,"2023-12-31":28.213131,"2024-12-31":14.81074,"2025-12-31":13.268171},"ptb_high":{"2015-12-31":12.361431,"2016-12-31":12.003473,"2017-12-31":13.201129,"2018-12-31":14.198985,"2019-12-31":15.708792,"2020-12-31":13.977757,"2021-12-31":23.91214,"2022-12-31":19.520728,"2023-12-31":37.102872,"2024-12-31":19.703364,"2025-12-31":20.718039},"ptb_low":{"2015-12-31":7.400195,"2016-12-31":4.709408,"2017-12-31":6.482652,"2018-12-31":5.451563,"2019-12-31":10.270388,"2020-12-31":4.741591,"2021-12-31":10.04739,"2022-12-31":11.825086,"2023-12-31":19.69142,"2024-12-31":9.860071,"2025-12-31":9.595683},"ps":{"2015-12-31":11.081574,"2016-12-31":10.177233,"2017-12-31":5.575856,"2018-12-31":11.114259,"2019-12-31":10.090575,"2020-12-31":15.137377,"2021-12-31":7.098798,"2022-12-31":7.374249,"2023-12-31":12.406776,"2024-12-31":22.069446,"2025-12-31":12.796668},"ps_avg":{"2015-12-31":11.990292,"2016-12-31":8.025441,"2017-12-31":8.364411,"2018-12-31":8.757995,"2019-12-31":12.389552,"2020-12-31":9.871488,"2021-12-31":10.815032,"2022-12-31":8.52141,"2023-12-31":10.101149,"2024-12-31":16.891337,"2025-12-31":11.701615},"ps_high":{"2015-12-31":14.649761,"2016-12-31":11.616288,"2017-12-31":11.195188,"2018-12-31":13.617955,"2019-12-31":14.883461,"2020-12-31":15.137377,"2021-12-31":15.309378,"2022-12-31":10.76593,"2023-12-31":13.283944,"2024-12-31":22.471271,"2025-12-31":18.271888},"ps_low":{"2015-12-31":8.770108,"2016-12-31":4.557501,"2017-12-31":5.497598,"2018-12-31":5.228482,"2019-12-31":9.730788,"2020-12-31":5.134962,"2021-12-31":6.432686,"2022-12-31":6.521686,"2023-12-31":7.05012,"2024-12-31":11.245203,"2025-12-31":8.462733},"pcf":{"2015-12-31":null,"2016-12-31":94.584848,"2017-12-31":34.033857,"2018-12-31":106.805057,"2019-12-31":null,"2020-12-31":null,"2021-12-31":84.471612,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_avg":{"2015-12-31":null,"2016-12-31":74.586591,"2017-12-31":51.054612,"2018-12-31":84.161988,"2019-12-31":null,"2020-12-31":null,"2021-12-31":128.692659,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_high":{"2015-12-31":null,"2016-12-31":107.959091,"2017-12-31":68.333084,"2018-12-31":130.864906,"2019-12-31":null,"2020-12-31":null,"2021-12-31":182.172802,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_low":{"2015-12-31":null,"2016-12-31":42.356364,"2017-12-31":33.556188,"2018-12-31":50.244315,"2019-12-31":null,"2020-12-31":null,"2021-12-31":76.545271,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf":{"2015-12-31":null,"2016-12-31":193.043426,"2017-12-31":44.892687,"2018-12-31":235.673248,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_avg":{"2015-12-31":null,"2016-12-31":152.227881,"2017-12-31":67.344079,"2018-12-31":185.709642,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_high":{"2015-12-31":null,"2016-12-31":220.339653,"2017-12-31":90.135415,"2018-12-31":288.763082,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_low":{"2015-12-31":null,"2016-12-31":86.447435,"2017-12-31":44.262614,"2018-12-31":110.867792,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evs_avg":{"2015-12-31":11.824657,"2016-12-31":7.968674,"2017-12-31":8.210518,"2018-12-31":8.59349,"2019-12-31":12.372695,"2020-12-31":10.284097,"2021-12-31":11.424934,"2022-12-31":9.093686,"2023-12-31":10.702672,"2024-12-31":16.449005,"2025-12-31":11.522653},"evs_high":{"2015-12-31":14.484126,"2016-12-31":11.55952,"2017-12-31":11.041296,"2018-12-31":13.45345,"2019-12-31":14.866603,"2020-12-31":15.549986,"2021-12-31":15.919281,"2022-12-31":11.338206,"2023-12-31":13.885467,"2024-12-31":22.028939,"2025-12-31":18.092926},"evs_low":{"2015-12-31":8.604473,"2016-12-31":4.500734,"2017-12-31":5.343706,"2018-12-31":5.063978,"2019-12-31":9.71393,"2020-12-31":5.54757,"2021-12-31":7.042589,"2022-12-31":7.093961,"2023-12-31":7.651644,"2024-12-31":10.802871,"2025-12-31":8.283771},"eve_avg":{"2015-12-31":null,"2016-12-31":101.706164,"2017-12-31":408.484189,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"eve_high":{"2015-12-31":null,"2016-12-31":147.537036,"2017-12-31":549.319119,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"eve_low":{"2015-12-31":null,"2016-12-31":57.44399,"2017-12-31":265.856454,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_avg":{"2015-12-31":null,"2016-12-31":214.9475,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_high":{"2015-12-31":null,"2016-12-31":311.807227,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_low":{"2015-12-31":null,"2016-12-31":121.403084,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"earnings_yield":{"2015-12-31":-8.626974,"2016-12-31":0.349854,"2017-12-31":0,"2018-12-31":-0.663082,"2019-12-31":0.673094,"2020-12-31":-3.587563,"2021-12-31":-2.407741,"2022-12-31":-4.784799,"2023-12-31":-3.497295,"2024-12-31":-1.847406,"2025-12-31":-2.904969},"fcf_yield":{"2015-12-31":-0.385753,"2016-12-31":0.518018,"2017-12-31":2.227534,"2018-12-31":0.424316,"2019-12-31":-0.21298,"2020-12-31":-0.878721,"2021-12-31":-1.105684,"2022-12-31":-3.03697,"2023-12-31":-1.997824,"2024-12-31":-0.798964,"2025-12-31":-0.345804},"peg":{"2015-12-31":null,"2016-12-31":-2.705889,"2019-12-31":-0.742838,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"price":{"2015-12-31":24.69,"2016-12-31":34.3,"2017-12-31":25.65,"2018-12-31":55.8,"2019-12-31":54.97,"2020-12-31":75.26,"2021-12-31":44.44,"2022-12-31":43.68,"2023-12-31":79.49,"2024-12-31":149.94,"2025-12-31":112.91},"price_avg":{"2015-12-31":26.714643,"2016-12-31":27.047885,"2017-12-31":38.477885,"2018-12-31":43.970192,"2019-12-31":67.494038,"2020-12-31":49.079057,"2021-12-31":67.704423,"2022-12-31":50.475,"2023-12-31":64.717889,"2024-12-31":114.759881,"2025-12-31":103.24792},"price_high":{"2015-12-31":32.64,"2016-12-31":39.15,"2017-12-31":51.5,"2018-12-31":68.37,"2019-12-31":81.08,"2020-12-31":75.26,"2021-12-31":95.84,"2022-12-31":63.77,"2023-12-31":85.11,"2024-12-31":152.67,"2025-12-31":161.22},"price_low":{"2015-12-31":19.54,"2016-12-31":15.36,"2017-12-31":25.29,"2018-12-31":26.25,"2019-12-31":53.01,"2020-12-31":25.53,"2021-12-31":40.27,"2022-12-31":38.63,"2023-12-31":45.17,"2024-12-31":76.4,"2025-12-31":74.67},"ev_avg":{"2015-12-31":847827921.785714,"2016-12-31":911592347.5,"2017-12-31":1307557887.5,"2018-12-31":1557810733.653846,"2019-12-31":2932130661.153846,"2020-12-31":2313500074.150943,"2021-12-31":3359056229.807693,"2022-12-31":2572258150,"2023-12-31":3368248702.222222,"2024-12-31":6307880720.476191,"2025-12-31":5847078127.12},"shares_out":{"2014-12-31":2422000,"2015-12-31":32181000,"2016-12-31":33943000,"2017-12-31":34619000,"2018-12-31":36107000,"2019-12-31":43502000,"2020-12-31":45247000,"2021-12-31":46965000,"2022-12-31":47754000,"2023-12-31":49120000,"2024-12-31":56444000,"2025-12-31":57511000},"shares_dil":{"2014-12-31":2294000,"2015-12-31":17474000,"2016-12-31":36459000,"2017-12-31":34381000,"2018-12-31":35317000,"2019-12-31":41145000,"2020-12-31":44497000,"2021-12-31":46423000,"2022-12-31":47444000,"2023-12-31":48433000,"2024-12-31":52755000,"2025-12-31":57190000},"shares_basic":{"2014-12-31":2294000,"2015-12-31":17474000,"2016-12-31":32928000,"2017-12-31":34381000,"2018-12-31":35317000,"2019-12-31":37355000,"2020-12-31":44497000,"2021-12-31":46423000,"2022-12-31":47444000,"2023-12-31":48433000,"2024-12-31":52755000,"2025-12-31":57190000},"rev_ps":{"2014-12-31":19.872276,"2015-12-31":4.103239,"2016-12-31":3.137689,"2017-12-31":4.632035,"2018-12-31":5.132882,"2019-12-31":5.759728,"2020-12-31":5.055599,"2021-12-31":6.333305,"2022-12-31":5.962018,"2023-12-31":6.497863,"2024-12-31":7.269093,"2025-12-31":8.872915},"ebitda_ps":{"2014-12-31":-3.897123,"2015-12-31":-0.345027,"2016-12-31":0.245838,"2017-12-31":0.093104,"2018-12-31":-0.190786,"2019-12-31":-1.069048,"2020-12-31":-2.116367,"2021-12-31":-0.069168,"2022-12-31":-1.069408,"2023-12-31":-1.962422,"2024-12-31":-1.643749,"2025-12-31":-2.824043},"ebit_ps":{"2014-12-31":-5.7415,"2015-12-31":-0.589218,"2016-12-31":0.116322,"2017-12-31":-0.066345,"2018-12-31":-0.368151,"2019-12-31":-1.222311,"2020-12-31":-2.776659,"2021-12-31":-0.708097,"2022-12-31":-1.734951,"2023-12-31":-2.657279,"2024-12-31":-2.319515,"2025-12-31":-3.490121},"eps_basic":{"2014-12-31":-5.29,"2015-12-31":-2.13,"2016-12-31":0.14,"2017-12-31":0,"2018-12-31":-0.37,"2019-12-31":0.41,"2020-12-31":-2.7,"2021-12-31":-1.07,"2022-12-31":-2.09,"2023-12-31":-2.78,"2024-12-31":-2.77,"2025-12-31":-3.28},"eps":{"2013-12-31":-6.21,"2014-12-31":-5.29,"2015-12-31":-2.13,"2016-12-31":0.12,"2017-12-31":0,"2018-12-31":-0.37,"2019-12-31":0.37,"2020-12-31":-2.7,"2021-12-31":-1.07,"2022-12-31":-2.09,"2023-12-31":-2.78,"2024-12-31":-2.77,"2025-12-31":-3.28},"cfo_ps":{"2015-12-31":-0.125215,"2016-12-31":0.337612,"2017-12-31":0.758878,"2018-12-31":0.534134,"2019-12-31":-0.008968,"2020-12-31":-0.516619,"2021-12-31":0.532236,"2022-12-31":-0.697306,"2023-12-31":-1.192534,"2024-12-31":-1.162316,"2025-12-31":-0.258594},"fcf_ps":{"2015-12-31":-0.175403,"2016-12-31":0.165419,"2017-12-31":0.575318,"2018-12-31":0.242065,"2019-12-31":-0.123782,"2020-12-31":-0.672472,"2021-12-31":-0.497103,"2022-12-31":-1.335216,"2023-12-31":-1.610596,"2024-12-31":-1.281736,"2025-12-31":-0.392639},"cash_ps":{"2014-12-31":0.95128,"2015-12-31":0.670333,"2016-12-31":0.191321,"2017-12-31":0.707935,"2018-12-31":0.825906,"2019-12-31":1.435106,"2020-12-31":2.13486,"2021-12-31":2.14432,"2022-12-31":2.502932,"2023-12-31":1.90283,"2024-12-31":3.005209,"2025-12-31":1.579054},"bvps":{"2014-12-31":-62.468621,"2015-12-31":2.957988,"2016-12-31":3.455028,"2017-12-31":3.992085,"2018-12-31":4.815133,"2019-12-31":15.476806,"2020-12-31":14.751232,"2021-12-31":12.501884,"2022-12-31":11.098651,"2023-12-31":9.400774,"2024-12-31":13.587467,"2025-12-31":11.409209},"tbvps":{"2014-12-31":-68.032205,"2015-12-31":2.640471,"2016-12-31":3.261556,"2017-12-31":3.901181,"2018-12-31":4.815133,"2019-12-31":5.161441,"2020-12-31":5.384269,"2021-12-31":4.008006,"2022-12-31":3.266784,"2023-12-31":2.293893,"2024-12-31":7.748423,"2025-12-31":7.781624},"fcf_margin":{"2013-12-31":-67.588084,"2015-12-31":-4.274756,"2016-12-31":5.271991,"2017-12-31":12.42041,"2018-12-31":4.715961,"2019-12-31":-2.14909,"2020-12-31":-13.301535,"2021-12-31":-7.849026,"2022-12-31":-22.395373,"2023-12-31":-24.78655,"2024-12-31":-17.632686,"2025-12-31":-4.425136}},"ttm":{"roe":{"2016-06-30":-1.118397,"2016-09-30":2.047099,"2016-12-31":4.256701,"2017-03-31":4.074892,"2017-06-30":-0.97805,"2017-09-30":-0.795695,"2017-12-31":-0.072022,"2018-03-31":-2.767867,"2018-06-30":-4.210342,"2018-09-30":-9.288412,"2018-12-31":-8.300274,"2019-03-31":-7.051081,"2019-06-30":-7.428836,"2019-09-30":-10.962794,"2019-12-31":3.641463,"2020-03-31":-9.020934,"2020-06-30":-16.672449,"2020-09-30":-17.170554,"2020-12-31":-17.952728,"2021-03-31":-13.445019,"2021-06-30":-9.680698,"2021-09-30":-6.077718,"2021-12-31":-7.905787,"2022-03-31":-4.673817,"2022-06-30":-9.731584,"2022-09-30":-15.589208,"2022-12-31":-17.758487,"2023-03-31":-25.169653,"2023-06-30":-24.060771,"2023-09-30":-25.207632,"2023-12-31":-27.155664,"2024-03-31":-29.371672,"2024-06-30":-27.488756,"2024-09-30":-26.099315,"2024-12-31":-23.825565,"2025-03-31":-20.36406,"2025-06-30":-12.975443,"2025-09-30":-12.185095,"2025-12-31":-26.378026,"2026-03-31":-26.389256,"2026-06-30":-25.980694},"roa":{"2016-06-30":-0.886352,"2016-09-30":1.699226,"2016-12-31":3.602728,"2017-03-31":3.542615,"2017-06-30":-0.838204,"2017-09-30":-0.68402,"2017-12-31":-0.061291,"2018-03-31":-2.443769,"2018-06-30":-3.649847,"2018-09-30":-7.999744,"2018-12-31":-6.94785,"2019-03-31":-5.918409,"2019-06-30":-5.280499,"2019-09-30":-7.78333,"2019-12-31":3.008475,"2020-03-31":-7.401005,"2020-06-30":-10.922487,"2020-09-30":-11.232229,"2020-12-31":-13.196762,"2021-03-31":-9.182706,"2021-06-30":-5.917945,"2021-09-30":-3.727601,"2021-12-31":-4.8261,"2022-03-31":-2.674607,"2022-06-30":-5.378402,"2022-09-30":-8.646833,"2022-12-31":-9.667747,"2023-03-31":-13.750246,"2023-06-30":-12.723627,"2023-09-30":-13.217707,"2023-12-31":-13.862591,"2024-03-31":-14.7826,"2024-06-30":-16.905216,"2024-09-30":-15.952734,"2024-12-31":-15.285536,"2025-03-31":-13.022265,"2025-06-30":-9.733598,"2025-09-30":-9.0984,"2025-12-31":-20.092782,"2026-03-31":-20.36328,"2026-06-30":-19.716914},"roc":{"2016-06-30":-0.689578,"2016-09-30":1.485705,"2016-12-31":3.781989,"2017-03-31":3.361183,"2017-06-30":-1.379069,"2017-09-30":-1.510171,"2017-12-31":-1.410692,"2018-03-31":-3.741779,"2018-06-30":-3.846568,"2018-09-30":-7.68164,"2018-12-31":-6.583038,"2019-03-31":-5.400098,"2019-06-30":-5.163207,"2019-09-30":-6.994474,"2019-12-31":-8.774763,"2020-03-31":-18.002754,"2020-06-30":-14.236188,"2020-09-30":-14.315676,"2020-12-31":-14.14847,"2021-03-31":-10.781536,"2021-06-30":-5.916842,"2021-09-30":-3.087678,"2021-12-31":-3.012558,"2022-03-31":-1.165279,"2022-06-30":-3.130001,"2022-09-30":-6.138412,"2022-12-31":-7.747881,"2023-03-31":-11.848454,"2023-06-30":-11.493335,"2023-09-30":-12.30566,"2023-12-31":-13.068979,"2024-03-31":-13.971575,"2024-06-30":-14.360201,"2024-09-30":-14.075321,"2024-12-31":-12.791407,"2025-03-31":-10.968392,"2025-06-30":-10.274293,"2025-09-30":-9.343579,"2025-12-31":-27.274138,"2026-03-31":-26.966772,"2026-06-30":-26.051158},"roic":{"2016-06-30":-1.422035,"2016-09-30":2.687615,"2016-12-31":4.328862,"2017-03-31":3.666219,"2017-06-30":-1.54738,"2017-09-30":-1.676235,"2017-12-31":-1.605522,"2018-03-31":-4.116432,"2018-06-30":-4.470587,"2018-09-30":-9.501348,"2018-12-31":-7.970714,"2019-03-31":-6.352816,"2019-06-30":-6.150394,"2019-09-30":-8.549215,"2019-12-31":-9.770048,"2020-03-31":-19.970096,"2020-06-30":-20.740103,"2020-09-30":-16.32036,"2020-12-31":-15.722378,"2021-03-31":-12.130007,"2021-06-30":-7.814512,"2021-09-30":-3.513121,"2021-12-31":-3.401878,"2022-03-31":-1.343528,"2022-06-30":-3.595179,"2022-09-30":-7.031096,"2022-12-31":-8.91793,"2023-03-31":-13.304795,"2023-06-30":-13.094482,"2023-09-30":-14.209019,"2023-12-31":-15.141718,"2024-03-31":-15.153692,"2024-06-30":-16.119098,"2024-09-30":-16.38104,"2024-12-31":-15.487171,"2025-03-31":-12.250411,"2025-06-30":-11.590762,"2025-09-30":-10.773409,"2025-12-31":-33.383687,"2026-03-31":-31.810848,"2026-06-30":-30.602617},"gross_margin":{"2016-03-31":83.382423,"2016-06-30":84.170992,"2016-09-30":85.261229,"2016-12-31":85.858895,"2017-03-31":85.664874,"2017-06-30":86.137729,"2017-09-30":85.918847,"2017-12-31":86.782122,"2018-03-31":86.75312,"2018-06-30":86.517574,"2018-09-30":86.623197,"2018-12-31":86.167654,"2019-03-31":86.4734,"2019-06-30":86.653055,"2019-09-30":86.767076,"2019-12-31":83.717044,"2020-03-31":73.139903,"2020-06-30":63.170053,"2020-09-30":59.538824,"2020-12-31":59.228571,"2021-03-31":68.086754,"2021-06-30":74.689398,"2021-09-30":76.411286,"2021-12-31":77.338603,"2022-03-31":77.170064,"2022-06-30":76.716173,"2022-09-30":75.91154,"2022-12-31":75.613904,"2023-03-31":75.789747,"2023-06-30":75.654157,"2023-09-30":75.65462,"2023-12-31":75.985905,"2024-03-31":76.178339,"2024-06-30":76.528203,"2024-09-30":76.6106,"2024-12-31":75.480663,"2025-03-31":75.752924,"2025-06-30":76.341312,"2025-09-30":76.868162,"2025-12-31":55.722822,"2026-03-31":57.612329,"2026-06-30":60.703545},"ebitda_margin":{"2016-03-31":-5.208047,"2016-06-30":3.730424,"2016-09-30":6.153634,"2016-12-31":7.834996,"2017-03-31":6.707701,"2017-06-30":2.02371,"2017-09-30":1.928689,"2017-12-31":2.009997,"2018-03-31":-0.098483,"2018-06-30":-0.16147,"2018-09-30":-4.597517,"2018-12-31":-3.716943,"2019-03-31":-2.965092,"2019-06-30":-4.078154,"2019-09-30":-6.581828,"2019-12-31":-18.560747,"2020-03-31":-37.008905,"2020-06-30":-58.081817,"2020-09-30":-53.427799,"2020-12-31":-41.86185,"2021-03-31":-25.053558,"2021-06-30":-11.516369,"2021-09-30":-5.278822,"2021-12-31":-1.092136,"2022-03-31":6.338604,"2022-06-30":-1.186545,"2022-09-30":-12.47986,"2022-12-31":-17.937015,"2023-03-31":-29.956413,"2023-06-30":-24.32529,"2023-09-30":-23.653948,"2023-12-31":-30.201042,"2024-03-31":-30.79091,"2024-06-30":-29.495062,"2024-09-30":-26.889914,"2024-12-31":-22.612854,"2025-03-31":-17.060587,"2025-06-30":-14.356755,"2025-09-30":-11.436082,"2025-12-31":-31.827677,"2026-03-31":-28.49647,"2026-06-30":-24.703389},"op_margin":{"2016-03-31":-10.59706,"2016-06-30":-1.085474,"2016-09-30":1.741855,"2016-12-31":3.707265,"2017-03-31":3.084615,"2017-06-30":-1.474193,"2017-09-30":-1.555287,"2017-12-31":-1.432303,"2018-03-31":-3.853071,"2018-06-30":-4.040978,"2018-09-30":-8.508635,"2018-12-31":-7.172409,"2019-03-31":-5.752904,"2019-06-30":-6.277005,"2019-09-30":-8.302436,"2019-12-31":-21.221686,"2020-03-31":-42.36951,"2020-06-30":-67.180902,"2020-09-30":-65.199886,"2020-12-31":-54.922453,"2021-03-31":-34.827077,"2021-06-30":-17.517228,"2021-09-30":-8.977738,"2021-12-31":-11.180534,"2022-03-31":-3.838638,"2022-06-30":-11.727757,"2022-09-30":-23.325318,"2022-12-31":-29.100056,"2023-03-31":-43.274526,"2023-06-30":-39.560436,"2023-09-30":-40.784918,"2023-12-31":-40.894662,"2024-03-31":-41.286447,"2024-06-30":-39.7021,"2024-09-30":-36.720716,"2024-12-31":-31.909273,"2025-03-31":-25.703854,"2025-06-30":-22.333371,"2025-09-30":-18.815291,"2025-12-31":-39.334545,"2026-03-31":-36.053026,"2026-06-30":-31.550864},"incr_op_margin":{"2017-03-31":26.366648,"2017-06-30":-2.195336,"2017-09-30":-8.347032,"2017-12-31":-14.539537,"2018-03-31":-28.187383,"2018-06-30":-18.174307,"2018-09-30":-66.508077,"2018-12-31":-48.678714,"2019-03-31":-15.553312,"2019-06-30":-14.447342,"2019-09-30":-7.684664,"2019-12-31":-66.940725,"2020-03-31":-208.093129,"2020-06-30":-20046.884735,"2020-09-30":1612.675134,"2020-12-31":609.239085,"2021-03-31":-2591.465149,"2021-06-30":126.451135,"2021-09-30":151.068284,"2021-12-31":131.322771,"2022-03-31":127.32439,"2022-06-30":380.859189,"2022-09-30":438.696605,"2022-12-31":443.456812,"2023-03-31":2450.968992,"2023-06-30":-986.081623,"2023-09-30":-306.79217,"2023-12-31":-145.646645,"2024-03-31":-25.900841,"2024-06-30":-40.637867,"2024-09-30":-14.989256,"2024-12-31":9.210412,"2025-03-31":39.435772,"2025-06-30":42.727014,"2025-09-30":40.123135,"2025-12-31":-62.30508,"2026-03-31":-64.566221,"2026-06-30":-53.735699},"pretax_margin":{"2016-03-31":-44.840626,"2016-06-30":-1.193252,"2016-09-30":2.237416,"2016-12-31":3.990489,"2017-03-31":3.616797,"2017-06-30":-0.721733,"2017-09-30":-0.617472,"2017-12-31":0.000628,"2018-03-31":-2.225349,"2018-06-30":-3.474927,"2018-09-30":-8.118352,"2018-12-31":-6.82267,"2019-03-31":-5.575623,"2019-06-30":-5.570486,"2019-09-30":-8.199866,"2019-12-31":-21.113662,"2020-03-31":-43.359883,"2020-06-30":-68.337815,"2020-09-30":-67.877136,"2020-12-31":-58.81694,"2021-03-31":-39.562105,"2021-06-30":-22.522402,"2021-09-30":-13.919151,"2021-12-31":-16.756856,"2022-03-31":-9.319633,"2022-06-30":-19.333301,"2022-09-30":-31.41799,"2022-12-31":-34.797534,"2023-03-31":-47.861146,"2023-06-30":-42.148089,"2023-09-30":-42.220817,"2023-12-31":-42.492001,"2024-03-31":-42.876355,"2024-06-30":-46.177482,"2024-09-30":-41.244967,"2024-12-31":-37.968244,"2025-03-31":-30.396294,"2025-06-30":-21.28522,"2025-09-30":-18.500702,"2025-12-31":-38.04218,"2026-03-31":-35.28092,"2026-06-30":-31.465524},"net_margin":{"2016-03-31":-44.152959,"2016-06-30":-1.229544,"2016-09-30":2.066975,"2016-12-31":3.952901,"2017-03-31":3.53976,"2017-06-30":-0.807483,"2017-09-30":-0.639359,"2017-12-31":-0.057769,"2018-03-31":-2.251652,"2018-06-30":-3.494279,"2018-09-30":-8.127828,"2018-12-31":-7.144276,"2019-03-31":-5.934283,"2019-06-30":-5.931817,"2019-09-30":-8.604375,"2019-12-31":6.508456,"2020-03-31":-15.649576,"2020-06-30":-33.550925,"2020-09-30":-33.606497,"2020-12-31":-53.497748,"2021-03-31":-34.832548,"2021-06-30":-21.23952,"2021-09-30":-13.050458,"2021-12-31":-16.867736,"2022-03-31":-9.446623,"2022-06-30":-19.354111,"2022-09-30":-31.454849,"2022-12-31":-35.068337,"2023-03-31":-48.152069,"2023-06-30":-42.613395,"2023-09-30":-42.606556,"2023-12-31":-42.788781,"2024-03-31":-43.155125,"2024-06-30":-46.413344,"2024-09-30":-41.507491,"2024-12-31":-38.169297,"2025-03-31":-30.574281,"2025-06-30":-21.432349,"2025-09-30":-18.648419,"2025-12-31":-36.987675,"2026-03-31":-34.339048,"2026-06-30":-30.684731},"common_margin":{"2016-03-31":-44.152959,"2016-06-30":-1.229544,"2016-09-30":2.066975,"2016-12-31":3.952901,"2017-03-31":3.53976,"2017-06-30":-0.807483,"2017-09-30":-0.639359,"2017-12-31":-0.057769,"2018-03-31":-2.251652,"2018-06-30":-3.494279,"2018-09-30":-8.127828,"2018-12-31":-7.144276,"2019-03-31":-5.934283,"2019-06-30":-5.931817,"2019-09-30":-8.604375,"2019-12-31":6.508456,"2020-03-31":-15.649576,"2020-06-30":-33.550925,"2020-09-30":-33.606497,"2020-12-31":-53.497748,"2021-03-31":-34.832548,"2021-06-30":-21.23952,"2021-09-30":-13.050458,"2021-12-31":-16.867736,"2022-03-31":-9.446623,"2022-06-30":-19.354111,"2022-09-30":-31.454849,"2022-12-31":-35.068337,"2023-03-31":-48.152069,"2023-06-30":-42.613395,"2023-09-30":-42.606556,"2023-12-31":-42.788781,"2024-03-31":-43.155125,"2024-06-30":-46.413344,"2024-09-30":-41.507491,"2024-12-31":-38.169297,"2025-03-31":-30.574281,"2025-06-30":-21.432349,"2025-09-30":-18.648419,"2025-12-31":-36.987675,"2026-03-31":-34.339048,"2026-06-30":-30.684731},"tax_rate_pct":{"2016-09-30":7.61779,"2016-12-31":0.94195,"2017-03-31":2.129972,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":130.825805,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"total_debt":{"2015-06-30":20932000,"2015-09-30":11859000,"2015-12-31":9696000,"2016-03-31":7504000,"2016-06-30":5286000,"2016-09-30":3039000,"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":68209000,"2019-09-30":68851000,"2019-12-31":58435000,"2020-03-31":59316000,"2020-06-30":60435000,"2020-09-30":60702000,"2020-12-31":189416000,"2021-03-31":61068000,"2021-06-30":279339000,"2021-09-30":279683000,"2021-12-31":280026000,"2022-03-31":280370000,"2022-06-30":280713000,"2022-09-30":281056000,"2022-12-31":281400000,"2023-03-31":281743000,"2023-06-30":282087000,"2023-09-30":282430000,"2023-12-31":282773000,"2024-03-31":283117000,"2024-06-30":56692000,"2024-09-30":56759000,"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},"st_debt":{"2015-06-30":9294000,"2015-09-30":8820000,"2015-12-31":8931000,"2016-03-31":7504000,"2016-06-30":5286000,"2016-09-30":3039000},"lt_debt":{"2015-06-30":11638000,"2015-09-30":3039000,"2015-12-31":765000},"debt_ebitda":{"2016-03-31":null,"2016-06-30":1.558373,"2016-09-30":0.486551,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":15.059083,"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},"net_debt_ebitda":{"2016-03-31":null,"2016-06-30":-2.079304,"2016-09-30":-0.31204,"2016-12-31":-0.724534,"2017-03-31":-1.010313,"2017-06-30":-4.721045,"2017-09-30":-6.643054,"2017-12-31":-7.656357,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":9.354818,"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},"debt_ebit":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":1.718891,"2016-12-31":0,"2017-03-31":0,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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_ebit":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":-1.102376,"2016-12-31":-1.531243,"2017-03-31":-2.196993,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"ebitda_int":{"2021-12-31":null,"2022-03-31":1.37311,"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},"ebitda_capex_int":{"2021-12-31":null,"2022-03-31":-1.370971,"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},"ebit_int":{"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},"int_exp":{"2021-12-31":13372000,"2022-03-31":13559000,"2022-06-30":13667000,"2022-09-30":13735000,"2022-12-31":13720000,"2023-03-31":13712000,"2023-06-30":13697000,"2023-09-30":13614000,"2023-12-31":13633000,"2024-03-31":13675000,"2024-06-30":13631000,"2024-09-30":11896000,"2024-12-31":10040000,"2025-03-31":7753000,"2025-06-30":5549000,"2025-09-30":5061000,"2025-12-31":4635000,"2026-03-31":4597000,"2026-06-30":4905000},"equity_assets":{"2015-06-30":73.95609,"2015-09-30":80.529214,"2015-12-31":81.596249,"2016-03-31":84.30324,"2016-06-30":84.721752,"2016-09-30":85.262124,"2016-12-31":87.276272,"2017-03-31":89.159693,"2017-06-30":86.537114,"2017-09-30":86.560602,"2017-12-31":83.336549,"2018-03-31":87.557085,"2018-06-30":86.815711,"2018-09-30":85.777953,"2018-12-31":84.002512,"2019-03-31":81.342338,"2019-06-30":62.169588,"2019-09-30":61.839212,"2019-12-31":82.266862,"2020-03-31":82.247345,"2020-06-30":66.526268,"2020-09-30":66.521235,"2020-12-31":66.379679,"2021-03-31":57.663987,"2021-06-30":55.984574,"2021-09-30":56.48272,"2021-12-31":55.935231,"2022-03-31":56.798882,"2022-06-30":54.541743,"2022-09-30":54.394785,"2022-12-31":52.8745,"2023-03-31":52.284411,"2023-06-30":51.09131,"2023-09-30":50.352296,"2023-12-31":49.102417,"2024-03-31":48.292259,"2024-06-30":72.325441,"2024-09-30":72.150888,"2024-12-31":78.67928,"2025-03-31":79.070213,"2025-06-30":77.522245,"2025-09-30":77.002195,"2025-12-31":73.437554,"2026-03-31":75.104497,"2026-06-30":74.141274},"ltd_equity":{"2015-06-30":12.277537,"2015-09-30":3.206711,"2015-12-31":0.803647},"ltd_capital":{"2015-06-30":10.056774,"2015-09-30":2.850069,"2015-12-31":0.729356},"ltd_assets":{"2015-06-30":9.079986,"2015-09-30":2.582339,"2015-12-31":0.655746},"debt_equity":{"2015-06-30":22.082265,"2015-09-30":12.513454,"2015-12-31":10.185837,"2016-03-31":7.652536,"2016-06-30":5.027678,"2016-09-30":2.757638,"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":36.319054,"2019-09-30":36.215258,"2019-12-31":8.679256,"2020-03-31":9.249352,"2020-06-30":9.123311,"2020-09-30":9.175543,"2020-12-31":28.379097,"2021-03-31":10.354475,"2021-06-30":47.805417,"2021-09-30":46.532479,"2021-12-31":47.692331,"2022-03-31":46.918824,"2022-06-30":49.906574,"2022-09-30":51.235794,"2022-12-31":53.093839,"2023-03-31":55.405161,"2023-06-30":57.708808,"2023-09-30":59.127955,"2023-12-31":61.237293,"2024-03-31":62.812992,"2024-06-30":8.523075,"2024-09-30":8.490387,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2015-06-30":18.088021,"2015-09-30":11.12174,"2015-12-31":9.244234,"2016-03-31":7.108551,"2016-06-30":4.787003,"2016-09-30":2.683633,"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":26.642684,"2019-09-30":26.586785,"2019-12-31":7.98612,"2020-03-31":8.466276,"2020-06-30":8.360552,"2020-09-30":8.404395,"2020-12-31":22.105699,"2021-03-31":9.382922,"2021-06-30":32.343481,"2021-09-30":31.755744,"2021-12-31":32.291677,"2022-03-31":31.935202,"2022-06-30":33.291785,"2022-09-30":33.878087,"2022-12-31":34.680585,"2023-03-31":35.652073,"2023-06-30":36.592,"2023-09-30":37.157491,"2023-12-31":37.979609,"2024-03-31":38.57984,"2024-06-30":7.853698,"2024-09-30":7.825935,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2015-06-30":16.33118,"2015-09-30":10.076986,"2015-12-31":8.311261,"2016-03-31":6.451336,"2016-06-30":4.259537,"2016-09-30":2.351221,"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":22.579406,"2019-09-30":22.39523,"2019-12-31":7.140152,"2020-03-31":7.607346,"2020-06-30":6.069398,"2020-09-30":6.103685,"2020-12-31":18.837954,"2021-03-31":5.970803,"2021-06-30":26.763659,"2021-09-30":26.28281,"2021-12-31":26.676816,"2022-03-31":26.649367,"2022-06-30":27.219915,"2022-09-30":27.8696,"2022-12-31":28.073102,"2023-03-31":28.968262,"2023-06-30":29.484186,"2023-09-30":29.772283,"2023-12-31":30.068991,"2024-03-31":30.333813,"2024-06-30":6.164352,"2024-09-30":6.125889,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2015-06-30":-0.877847,"2015-09-30":-0.859766,"2015-12-31":-0.12476,"2016-03-31":-0.029452,"2016-06-30":-0.067083,"2016-09-30":-0.017686,"2016-12-31":-0.055375,"2017-03-31":-0.070116,"2017-06-30":-0.106167,"2017-09-30":-0.146237,"2017-12-31":-0.177335,"2018-03-31":-0.108979,"2018-06-30":-0.167916,"2018-09-30":-0.22813,"2018-12-31":-0.171523,"2019-03-31":-0.181574,"2019-06-30":0.150246,"2019-09-30":0.154206,"2019-12-31":-0.005934,"2020-03-31":0.008891,"2020-06-30":-0.311793,"2020-09-30":-0.030673,"2020-12-31":0.139067,"2021-03-31":-0.060289,"2021-06-30":0.275605,"2021-09-30":0.277102,"2021-12-31":0.305404,"2022-03-31":0.291463,"2022-06-30":0.316742,"2022-09-30":0.322736,"2022-12-31":0.305422,"2023-03-31":0.403814,"2023-06-30":0.383124,"2023-09-30":0.363232,"2023-12-31":0.409961,"2024-03-31":0.53385,"2024-06-30":-0.017113,"2024-09-30":-0.064897,"2024-12-31":-0.221175,"2025-03-31":-0.149553,"2025-06-30":-0.131762,"2025-09-30":-0.127668,"2025-12-31":-0.138402,"2026-03-31":-0.15538,"2026-06-30":-0.167747},"net_debt_capital":{"2015-06-30":-71.90619,"2015-09-30":-76.414484,"2015-12-31":-11.322662,"2016-03-31":-2.735807,"2016-06-30":-6.387198,"2016-09-30":-1.721093,"2016-12-31":-5.537459,"2017-03-31":-7.011622,"2017-06-30":-10.616672,"2017-09-30":-14.623659,"2017-12-31":-17.733463,"2018-03-31":-10.897866,"2018-06-30":-16.791555,"2018-09-30":-22.812976,"2018-12-31":-17.152306,"2019-03-31":-18.157411,"2019-06-30":11.021663,"2019-09-30":11.320747,"2019-12-31":-0.545984,"2020-03-31":0.813856,"2020-06-30":-28.572516,"2020-09-30":-2.809495,"2020-12-31":10.832512,"2021-03-31":-5.463231,"2021-06-30":18.646488,"2021-09-30":18.910633,"2021-12-31":20.678362,"2022-03-31":19.838393,"2022-06-30":21.129283,"2022-09-30":21.339907,"2022-12-31":19.949963,"2023-03-31":25.984585,"2023-06-30":24.293097,"2023-09-30":22.826406,"2023-12-31":25.425935,"2024-03-31":32.789124,"2024-06-30":-1.576918,"2024-09-30":-5.981789,"2024-12-31":-22.117505,"2025-03-31":-14.955253,"2025-06-30":-13.176241,"2025-09-30":-12.766798,"2025-12-31":-13.840175,"2026-03-31":-15.538031,"2026-06-30":-16.774703},"ebitda":{"2016-03-31":-4173000,"2016-06-30":3392000,"2016-09-30":6246000,"2016-12-31":8963000,"2017-03-31":8533000,"2017-06-30":2832000,"2017-09-30":2908000,"2017-12-31":3201000,"2018-03-31":-161000,"2018-06-30":-267000,"2018-09-30":-7763000,"2018-12-31":-6738000,"2019-03-31":-5787000,"2019-06-30":-8589000,"2019-09-30":-14823000,"2019-12-31":-43986000,"2020-03-31":-88190000,"2020-06-30":-122699000,"2020-09-30":-116245000,"2020-12-31":-94172000,"2021-03-31":-59525000,"2021-06-30":-32721000,"2021-09-30":-15520000,"2021-12-31":-3211000,"2022-03-31":18618000,"2022-06-30":-3421000,"2022-09-30":-35552000,"2022-12-31":-50737000,"2023-03-31":-86598000,"2023-06-30":-72196000,"2023-09-30":-71807000,"2023-12-31":-95046000,"2024-03-31":-100512000,"2024-06-30":-100792000,"2024-09-30":-96897000,"2024-12-31":-86716000,"2025-03-31":-69014000,"2025-06-30":-62158000,"2025-09-30":-53729000,"2025-12-31":-161507000,"2026-03-31":-157115000,"2026-06-30":-151392000},"ebitda_capex":{"2016-06-30":1615000,"2016-09-30":1635000,"2016-12-31":2685000,"2017-03-31":1872000,"2017-06-30":-4298000,"2017-09-30":-3587000,"2017-12-31":-3110000,"2018-03-31":-6958000,"2018-06-30":-6513000,"2018-09-30":-12354000,"2018-12-31":-17053000,"2019-03-31":-15507000,"2019-06-30":-19421000,"2019-09-30":-25935000,"2019-12-31":-48710000,"2020-03-31":-93045000,"2020-06-30":-128409000,"2020-09-30":-122229000,"2020-12-31":-101107000,"2021-03-31":-82860000,"2021-06-30":-64689000,"2021-09-30":-56123000,"2021-12-31":-50996000,"2022-03-31":-18589000,"2022-06-30":-38669000,"2022-09-30":-66923000,"2022-12-31":-81002000,"2023-03-31":-117167000,"2023-06-30":-99130000,"2023-09-30":-96062000,"2023-12-31":-115294000,"2024-03-31":-114820000,"2024-06-30":-111483000,"2024-09-30":-105678000,"2024-12-31":-93016000,"2025-03-31":-76284000,"2025-06-30":-68458000,"2025-09-30":-60214000,"2025-12-31":-169173000,"2026-03-31":-166802000,"2026-06-30":-162638000},"ebit":{"2016-03-31":-8491000,"2016-06-30":-987000,"2016-09-30":1768000,"2016-12-31":4241000,"2017-03-31":3924000,"2017-06-30":-2063000,"2017-09-30":-2345000,"2017-12-31":-2281000,"2018-03-31":-6299000,"2018-06-30":-6682000,"2018-09-30":-14367000,"2018-12-31":-13002000,"2019-03-31":-11228000,"2019-06-30":-13220000,"2019-09-30":-18698000,"2019-12-31":-50292000,"2020-03-31":-100964000,"2020-06-30":-141921000,"2020-09-30":-141858000,"2020-12-31":-123553000,"2021-03-31":-82746000,"2021-06-30":-49771000,"2021-09-30":-26395000,"2021-12-31":-32872000,"2022-03-31":-11275000,"2022-06-30":-33813000,"2022-09-30":-66448000,"2022-12-31":-82313000,"2023-03-31":-125098000,"2023-06-30":-117413000,"2023-09-30":-123812000,"2023-12-31":-128700000,"2024-03-31":-134773000,"2024-06-30":-135672000,"2024-09-30":-132322000,"2024-12-31":-122366000,"2025-03-31":-103978000,"2025-06-30":-96693000,"2025-09-30":-88398000,"2025-12-31":-199600000,"2026-03-31":-198778000,"2026-06-30":-193356000},"cash_ratio":{"2015-06-30":4.852936,"2015-09-30":4.743558,"2015-12-31":1.059424,"2016-03-31":0.577686,"2016-06-30":0.658818,"2016-09-30":0.264742,"2016-12-31":0.383398,"2017-03-31":0.588786,"2017-06-30":0.699122,"2017-09-30":0.975312,"2017-12-31":0.914887,"2018-03-31":0.835943,"2018-06-30":1.224339,"2018-09-30":1.504905,"2018-12-31":0.982085,"2019-03-31":1.231579,"2019-06-30":1.290023,"2019-09-30":1.194272,"2019-12-31":1.081976,"2020-03-31":1.04967,"2020-06-30":4.869034,"2020-09-30":1.734607,"2020-12-31":1.943503,"2021-03-31":0.287948,"2021-06-30":0.338494,"2021-09-30":1.782994,"2021-12-31":1.589457,"2022-03-31":1.910245,"2022-06-30":1.475413,"2022-09-30":1.716044,"2022-12-31":1.651833,"2023-03-31":1.224484,"2023-06-30":1.484081,"2023-09-30":1.622247,"2023-12-31":1.262829,"2024-03-31":0.588264,"2024-06-30":0.971348,"2024-09-30":1.397006,"2024-12-31":2.257917,"2025-03-31":1.667207,"2025-06-30":1.273921,"2025-09-30":1.122606,"2025-12-31":0.896697,"2026-03-31":1.165901,"2026-06-30":1.118793},"current_ratio":{"2015-06-30":5.327819,"2015-09-30":5.327692,"2015-12-31":5.114429,"2016-03-31":5.814831,"2016-06-30":6.010198,"2016-09-30":6.082002,"2016-12-31":7.08602,"2017-03-31":8.450963,"2017-06-30":6.861222,"2017-09-30":6.927904,"2017-12-31":5.579364,"2018-03-31":7.903733,"2018-06-30":7.627755,"2018-09-30":7.074684,"2018-12-31":5.81482,"2019-03-31":6.718726,"2019-06-30":6.490145,"2019-09-30":6.322327,"2019-12-31":4.555945,"2020-03-31":4.530141,"2020-06-30":8.265799,"2020-09-30":9.732615,"2020-12-31":9.445133,"2021-03-31":1.413438,"2021-06-30":1.403626,"2021-09-30":7.908716,"2021-12-31":7.672443,"2022-03-31":8.835222,"2022-06-30":6.777594,"2022-09-30":7.404784,"2022-12-31":6.134123,"2023-03-31":6.665598,"2023-06-30":6.280875,"2023-09-30":5.950065,"2023-12-31":5.343057,"2024-03-31":5.379579,"2024-06-30":5.476093,"2024-09-30":5.542129,"2024-12-31":5.987248,"2025-03-31":6.486947,"2025-06-30":5.510324,"2025-09-30":5.196398,"2025-12-31":4.690042,"2026-03-31":5.432567,"2026-06-30":5.040389},"quick_ratio":{"2015-06-30":5.155918,"2015-09-30":5.098287,"2015-12-31":1.430164,"2016-03-31":1.109623,"2016-06-30":1.279086,"2016-09-30":0.888222,"2016-12-31":1.227949,"2017-03-31":1.57458,"2017-06-30":1.572474,"2017-09-30":1.830969,"2017-12-31":1.536658,"2018-03-31":1.77711,"2018-06-30":2.063227,"2018-09-30":2.298535,"2018-12-31":1.597036,"2019-03-31":1.985666,"2019-06-30":2.001,"2019-09-30":1.929704,"2019-12-31":1.747782,"2020-03-31":1.615189,"2020-06-30":5.356532,"2020-09-30":2.438888,"2020-12-31":2.669007,"2021-03-31":0.397298,"2021-06-30":0.445995,"2021-09-30":2.338329,"2021-12-31":2.117203,"2022-03-31":2.536262,"2022-06-30":1.993799,"2022-09-30":2.289598,"2022-12-31":2.150361,"2023-03-31":1.831164,"2023-06-30":2.098488,"2023-09-30":2.207917,"2023-12-31":1.80124,"2024-03-31":1.232592,"2024-06-30":1.702153,"2024-09-30":2.183904,"2024-12-31":3.066489,"2025-03-31":2.711013,"2025-06-30":2.322559,"2025-09-30":2.250217,"2025-12-31":1.969104,"2026-03-31":2.504501,"2026-06-30":2.47618},"cfo_avg_cl":{"2016-06-30":0.197815,"2016-09-30":0.439327,"2016-12-31":0.66,"2017-03-31":0.95443,"2017-06-30":0.731514,"2017-09-30":0.874922,"2017-12-31":1.193386,"2018-03-31":1.040195,"2018-06-30":0.852108,"2018-09-30":0.636996,"2018-12-31":0.660123,"2019-03-31":1.109908,"2019-06-30":1.101767,"2019-09-30":0.723987,"2019-12-31":-0.00838,"2020-03-31":-0.348771,"2020-06-30":-0.727025,"2020-09-30":-0.94699,"2020-12-31":-0.428074,"2021-03-31":-0.029542,"2021-06-30":0.062344,"2021-09-30":0.725657,"2021-12-31":0.43707,"2022-03-31":0.154944,"2022-06-30":0.051109,"2022-09-30":-0.541619,"2022-12-31":-0.487522,"2023-03-31":-1.24794,"2023-06-30":-1.043165,"2023-09-30":-0.801944,"2023-12-31":-0.789189,"2024-03-31":-0.904167,"2024-06-30":-1.061022,"2024-09-30":-1.044291,"2024-12-31":-0.822293,"2025-03-31":-0.653122,"2025-06-30":-0.276386,"2025-09-30":-0.265389,"2025-12-31":-0.167676,"2026-03-31":-0.111356,"2026-06-30":-0.01047},"cfo_liab":{"2016-06-30":0.209652,"2016-09-30":0.44417,"2016-12-31":0.719951,"2017-03-31":1.041675,"2017-06-30":0.706666,"2017-09-30":0.82433,"2017-12-31":0.944163,"2018-03-31":0.851766,"2018-06-30":0.745977,"2018-09-30":0.524047,"2018-12-31":0.569737,"2019-03-31":0.599915,"2019-06-30":0.247637,"2019-09-30":0.178571,"2019-12-31":-0.002543,"2020-03-31":-0.0988,"2020-06-30":-0.09361,"2020-09-30":-0.113479,"2020-12-31":-0.068001,"2021-03-31":-0.013189,"2021-06-30":0.027434,"2021-09-30":0.086298,"2021-12-31":0.053417,"2022-03-31":0.066675,"2022-06-30":0.022839,"2022-09-30":-0.073053,"2022-12-31":-0.070035,"2023-03-31":-0.158639,"2023-06-30":-0.148689,"2023-09-30":-0.108772,"2023-12-31":-0.120669,"2024-03-31":-0.126115,"2024-06-30":-0.279244,"2024-09-30":-0.280932,"2024-12-31":-0.295046,"2025-03-31":-0.227323,"2025-06-30":-0.092952,"2025-09-30":-0.091914,"2025-12-31":-0.062314,"2026-03-31":-0.039542,"2026-06-30":-0.003991},"cfo_capex":{"2016-06-30":2.236916,"2016-09-30":1.83496,"2016-12-31":1.960656,"2017-03-31":2.337787,"2017-06-30":1.941795,"2017-09-30":2.603079,"2017-12-31":4.13421,"2018-03-31":2.547153,"2018-06-30":2.694044,"2018-09-30":3.092572,"2018-12-31":1.828793,"2019-03-31":2.625926,"2019-06-30":2.612629,"2019-09-30":1.885349,"2019-12-31":-0.078112,"2020-03-31":-2.81689,"2020-06-30":-5.464273,"2020-09-30":-6.314004,"2020-12-31":-3.31478,"2021-03-31":-0.24474,"2021-06-30":0.394238,"2021-09-30":0.984238,"2021-12-31":0.517066,"2022-03-31":0.81447,"2022-06-30":0.303762,"2022-09-30":-1.070989,"2022-12-31":-1.093111,"2023-03-31":-2.408355,"2023-06-30":-2.583203,"2023-09-30":-2.112101,"2023-12-31":-2.852529,"2024-03-31":-4.253844,"2024-06-30":-6.647835,"2024-09-30":-8.255324,"2024-12-31":-9.733016,"2025-03-31":-6.323109,"2025-06-30":-3.273175,"2025-09-30":-3.257517,"2025-12-31":-1.929168,"2026-03-31":-0.907815,"2026-06-30":-0.084474},"wc":{"2015-06-30":92875000,"2015-09-30":85156000,"2015-12-31":83778000,"2016-03-31":86614000,"2016-06-30":93836000,"2016-09-30":95750000,"2016-12-31":103085000,"2017-03-31":109097000,"2017-06-30":112090000,"2017-09-30":117414000,"2017-12-31":122672000,"2018-03-31":128727000,"2018-06-30":135014000,"2018-09-30":150476000,"2018-12-31":146202000,"2019-03-31":156390000,"2019-06-30":170200000,"2019-09-30":176185000,"2019-12-31":205178000,"2020-03-31":180309000,"2020-06-30":398391000,"2020-09-30":407752000,"2020-12-31":419740000,"2021-03-31":138735000,"2021-06-30":141058000,"2021-09-30":438358000,"2021-12-31":422766000,"2022-03-31":435607000,"2022-06-30":401589000,"2022-09-30":388226000,"2022-12-31":371500000,"2023-03-31":353488000,"2023-06-30":337374000,"2023-09-30":332382000,"2023-12-31":321447000,"2024-03-31":316372000,"2024-06-30":313698000,"2024-09-30":325598000,"2024-12-31":374667000,"2025-03-31":376015000,"2025-06-30":356929000,"2025-09-30":367252000,"2025-12-31":373709000,"2026-03-31":396338000,"2026-06-30":413449000},"wc_assets":{"2015-06-30":72.461224,"2015-09-30":72.359879,"2015-12-31":71.813202,"2016-03-31":74.46375,"2016-06-30":75.614434,"2016-09-30":74.080092,"2016-12-31":76.716702,"2017-03-31":79.111978,"2017-06-30":77.024037,"2017-09-30":76.936787,"2017-12-31":73.971876,"2018-03-31":78.802478,"2018-06-30":78.914022,"2018-09-30":78.990026,"2018-12-31":70.639223,"2019-03-31":68.581577,"2019-06-30":56.341758,"2019-09-30":57.307862,"2019-12-31":25.070626,"2020-03-31":23.12484,"2020-06-30":40.009822,"2020-09-30":41.000127,"2020-12-31":41.744323,"2021-03-31":13.56454,"2021-06-30":13.514863,"2021-09-30":41.194066,"2021-12-31":40.275012,"2022-03-31":41.404754,"2022-06-30":38.940906,"2022-09-30":38.496611,"2022-12-31":37.061682,"2023-03-31":36.344942,"2023-06-30":35.262872,"2023-09-30":35.03796,"2023-12-31":34.181435,"2024-03-31":33.896831,"2024-06-30":34.109658,"2024-09-30":35.141165,"2024-12-31":38.437004,"2025-03-31":38.917777,"2025-06-30":36.164558,"2025-09-30":36.748057,"2025-12-31":41.825902,"2026-03-31":44.366558,"2026-06-30":44.914673},"cash_assets":{"2015-06-30":81.253316,"2015-09-30":79.313246,"2015-12-31":18.491184,"2016-03-31":8.934206,"2016-06-30":9.942948,"2016-09-30":3.859128,"2016-12-31":4.832888,"2017-03-31":6.251541,"2017-06-30":9.187362,"2017-09-30":12.658327,"2017-12-31":14.778456,"2018-03-31":9.541854,"2018-06-30":14.577708,"2018-09-30":19.568504,"2018-12-31":14.408368,"2019-03-31":14.769663,"2019-06-30":13.238658,"2019-09-30":12.859262,"2019-12-31":7.628299,"2020-03-31":6.876058,"2020-06-30":26.811806,"2020-09-30":8.144078,"2020-12-31":9.606744,"2021-03-31":9.447318,"2021-06-30":11.33402,"2021-09-30":10.631324,"2021-12-31":9.593998,"2022-03-31":10.094575,"2022-06-30":9.944263,"2022-09-30":10.314457,"2022-12-31":11.924085,"2023-03-31":7.855092,"2023-06-30":9.909902,"2023-09-30":11.482721,"2023-12-31":9.938921,"2024-03-31":4.553013,"2024-06-30":7.402071,"2024-09-30":10.808241,"2024-12-31":17.401893,"2025-03-31":11.82515,"2025-06-30":10.214518,"2025-09-30":9.830715,"2025-12-31":10.163886,"2026-03-31":11.66976,"2026-06-30":12.436979},"cash_debt":{"2015-06-30":4.975349,"2015-09-30":7.870731,"2015-12-31":2.224835,"2016-03-31":1.384861,"2016-06-30":2.334279,"2016-09-30":1.641329,"2019-06-30":0.586316,"2019-09-30":0.574196,"2019-12-31":1.068367,"2020-03-31":0.903871,"2020-06-30":4.41754,"2020-09-30":1.334289,"2020-12-31":0.509967,"2021-03-31":1.582253,"2021-06-30":0.423485,"2021-09-30":0.404497,"2021-12-31":0.359638,"2022-03-31":0.378792,"2022-06-30":0.36533,"2022-09-30":0.370097,"2022-12-31":0.424751,"2023-03-31":0.271162,"2023-06-30":0.336109,"2023-09-30":0.385685,"2023-12-31":0.330537,"2024-03-31":0.150097,"2024-06-30":1.200787,"2024-09-30":1.764355},"fcf_debt":{"2016-06-30":0.415815,"2016-09-30":1.266864,"2019-06-30":0.256095,"2019-09-30":0.142888,"2019-12-31":-0.087157,"2020-03-31":-0.312411,"2020-06-30":-0.610755,"2020-09-30":-0.721014,"2020-12-31":-0.157975,"2021-03-31":-0.475634,"2021-06-30":-0.069324,"2021-09-30":-0.002288,"2021-12-31":-0.08241,"2022-03-31":-0.024621,"2022-06-30":-0.087424,"2022-09-30":-0.23116,"2022-12-31":-0.225117,"2023-03-31":-0.369805,"2023-06-30":-0.342128,"2023-09-30":-0.267266,"2023-12-31":-0.275861,"2024-03-31":-0.265516,"2024-06-30":-1.442232,"2024-09-30":-1.431861},"liab_equity":{"2015-06-30":0.352154,"2015-09-30":0.241785,"2015-12-31":0.225547,"2016-03-31":0.186194,"2016-06-30":0.180334,"2016-09-30":0.172854,"2016-12-31":0.145787,"2017-03-31":0.121583,"2017-06-30":0.155574,"2017-09-30":0.15526,"2017-12-31":0.199954,"2018-03-31":0.142112,"2018-06-30":0.151865,"2018-09-30":0.165801,"2018-12-31":0.190441,"2019-03-31":0.229372,"2019-06-30":0.608504,"2019-09-30":0.617097,"2019-12-31":0.215556,"2020-03-31":0.215845,"2020-06-30":0.503166,"2020-09-30":0.503279,"2020-12-31":0.506485,"2021-03-31":0.734185,"2021-06-30":0.786206,"2021-09-30":0.770453,"2021-12-31":0.787782,"2022-03-31":0.760598,"2022-06-30":0.833458,"2022-09-30":0.838412,"2022-12-31":0.891271,"2023-03-31":0.912616,"2023-06-30":0.95728,"2023-09-30":0.986007,"2023-12-31":1.03656,"2024-03-31":1.070725,"2024-06-30":0.382639,"2024-09-30":0.385984,"2024-12-31":0.270983,"2025-03-31":0.264699,"2025-06-30":0.289952,"2025-09-30":0.298664,"2025-12-31":0.361701,"2026-03-31":0.331478,"2026-06-30":0.348776},"altman_z":{"2016-03-31":16.016033,"2016-06-30":28.778025,"2016-09-30":39.232502,"2016-12-31":40.732593,"2017-03-31":70.607046,"2017-06-30":43.698042,"2017-09-30":33.446097,"2017-12-31":19.460264,"2018-03-31":31.843709,"2018-06-30":38.129612,"2018-09-30":51.759093,"2018-12-31":36.639139,"2019-03-31":40.404104,"2019-06-30":14.746607,"2019-09-30":11.738047,"2019-12-31":9.949426,"2020-03-31":6.089954,"2020-06-30":2.781525,"2020-09-30":3.76474,"2020-12-31":5.931404,"2021-03-31":5.127049,"2021-06-30":5.042734,"2021-09-30":3.309506,"2021-12-31":2.880307,"2022-03-31":3.781505,"2022-06-30":2.956615,"2022-09-30":3.236613,"2022-12-31":2.456759,"2023-03-31":2.695887,"2023-06-30":3.96811,"2023-09-30":4.150476,"2023-12-31":4.295846,"2024-03-31":5.163485,"2024-06-30":14.538914,"2024-09-30":15.953715,"2024-12-31":23.803422,"2025-03-31":15.993626,"2025-06-30":15.431165,"2025-09-30":11.716247,"2025-12-31":15.286941,"2026-03-31":15.872407,"2026-06-30":19.769099},"interest_cover_cfo":{"2016-06-30":8.471805,"2016-09-30":22.529262,"2016-12-31":44.189474,"2021-12-31":7.064801,"2022-03-31":24.009871,"2022-06-30":3.447314,"2022-09-30":-6.565413,"2022-12-31":-6.461209,"2023-03-31":-15.622488,"2023-06-30":-14.798365,"2023-09-30":-10.85582,"2023-12-31":-12.283809,"2024-03-31":-13.040138,"2024-06-30":-14.783256,"2024-09-30":-15.094583,"2024-12-31":-12.72996,"2025-03-31":-9.327792,"2025-06-30":-3.834936,"2025-09-30":-3.985839,"2025-12-31":-2.511159,"2026-03-31":-1.095806,"2026-06-30":0.790887},"ar_turnover":{"2016-06-30":10.036757,"2016-09-30":10.84007,"2016-12-31":10.469205,"2017-03-31":10.599675,"2017-06-30":9.883188,"2017-09-30":10.508869,"2017-12-31":10.287394,"2018-03-31":10.222931,"2018-06-30":9.786985,"2018-09-30":9.225121,"2018-12-31":10.262277,"2019-03-31":10.22614,"2019-06-30":10.764631,"2019-09-30":10.235933,"2019-12-31":8.302119,"2020-03-31":9.626679,"2020-06-30":8.663017,"2020-09-30":7.603495,"2020-12-31":6.041114,"2021-03-31":7.245948,"2021-06-30":8.837649,"2021-09-30":8.631846,"2021-12-31":8.461113,"2022-03-31":8.216286,"2022-06-30":7.834567,"2022-09-30":8.139053,"2022-12-31":8.138626,"2023-03-31":7.957498,"2023-06-30":7.88465,"2023-09-30":8.194488,"2023-12-31":8.290268,"2024-03-31":7.735678,"2024-06-30":7.554521,"2024-09-30":7.528088,"2024-12-31":7.624331,"2025-03-31":6.851909,"2025-06-30":6.452259,"2025-09-30":6.058597,"2025-12-31":5.992749,"2026-03-31":5.766585,"2026-06-30":5.523934},"dso":{"2016-06-30":36.366328,"2016-09-30":33.671368,"2016-12-31":34.864157,"2017-03-31":34.435018,"2017-06-30":36.931403,"2017-09-30":34.732567,"2017-12-31":35.480318,"2018-03-31":35.704046,"2018-06-30":37.294428,"2018-09-30":39.565877,"2018-12-31":35.567154,"2019-03-31":35.692841,"2019-06-30":33.907341,"2019-09-30":35.658693,"2019-12-31":43.964677,"2020-03-31":37.915464,"2020-06-30":42.133128,"2020-09-30":48.004242,"2020-12-31":60.419321,"2021-03-31":50.372983,"2021-06-30":41.300576,"2021-09-30":42.285276,"2021-12-31":43.138531,"2022-03-31":44.423966,"2022-06-30":46.588405,"2022-09-30":44.845511,"2022-12-31":44.847868,"2023-03-31":45.868687,"2023-06-30":46.292479,"2023-09-30":44.542136,"2023-12-31":44.027528,"2024-03-31":47.183971,"2024-06-30":48.315436,"2024-09-30":48.485085,"2024-12-31":47.87305,"2025-03-31":53.269826,"2025-06-30":56.569339,"2025-09-30":60.244966,"2025-12-31":60.906941,"2026-03-31":63.295689,"2026-06-30":66.076102},"inv_turnover":{"2016-06-30":3.419171,"2016-09-30":3.11472,"2016-12-31":2.957134,"2017-03-31":2.907062,"2017-06-30":2.792629,"2017-09-30":2.753875,"2017-12-31":2.330344,"2018-03-31":2.13707,"2018-06-30":2.009011,"2018-09-30":2.007466,"2018-12-31":2.046605,"2019-03-31":2.014191,"2019-06-30":2.018671,"2019-09-30":2.263042,"2019-12-31":1.381597,"2020-03-31":3.1123,"2020-06-30":4.429995,"2020-09-30":5.385764,"2020-12-31":3.141761,"2021-03-31":3.529113,"2021-06-30":3.727273,"2021-09-30":3.501742,"2021-12-31":3.432612,"2022-03-31":3.354611,"2022-06-30":2.961096,"2022-09-30":2.546176,"2022-12-31":2.267107,"2023-03-31":2.148059,"2023-06-30":2.147662,"2023-09-30":1.998459,"2023-12-31":1.89347,"2024-03-31":1.715843,"2024-06-30":1.672292,"2024-09-30":1.691139,"2024-12-31":1.88688,"2025-03-31":1.789138,"2025-06-30":1.691662,"2025-09-30":1.756299,"2025-12-31":1.844476,"2026-03-31":1.983471,"2026-06-30":2.065038},"dio":{"2016-06-30":106.751025,"2016-09-30":117.185495,"2016-12-31":123.430333,"2017-03-31":125.556317,"2017-06-30":130.701196,"2017-09-30":132.540507,"2017-12-31":156.629216,"2018-03-31":170.794583,"2018-06-30":181.681394,"2018-09-30":181.821291,"2018-12-31":178.344167,"2019-03-31":181.214205,"2019-06-30":180.811989,"2019-09-30":161.28733,"2019-12-31":264.187053,"2020-03-31":117.276623,"2020-06-30":82.392872,"2020-09-30":67.771262,"2020-12-31":116.176883,"2021-03-31":103.425412,"2021-06-30":97.926829,"2021-09-30":104.233836,"2021-12-31":106.333018,"2022-03-31":108.805457,"2022-06-30":123.265183,"2022-09-30":143.352205,"2022-12-31":160.99813,"2023-03-31":169.920807,"2023-06-30":169.952288,"2023-09-30":182.640753,"2023-12-31":192.767813,"2024-03-31":212.723438,"2024-06-30":218.263256,"2024-09-30":215.830832,"2024-12-31":193.441033,"2025-03-31":204.008895,"2025-06-30":215.7641,"2025-09-30":207.823433,"2025-12-31":197.888145,"2026-03-31":184.020871,"2026-06-30":176.752171},"ap_turnover":{"2016-06-30":2.914153,"2016-09-30":3.394985,"2016-12-31":4.907326,"2017-03-31":4.85129,"2017-06-30":3.664337,"2017-09-30":5.133221,"2017-12-31":4.570622,"2018-03-31":4.93584,"2018-06-30":4.651852,"2018-09-30":4.935431,"2018-12-31":4.002394,"2019-03-31":5.020921,"2019-06-30":6.489669,"2019-09-30":6.55277,"2019-12-31":6.395624,"2020-03-31":6.875712,"2020-06-30":10.893105,"2020-09-30":17.135377,"2020-12-31":18.069149,"2021-03-31":7.031391,"2021-06-30":8.883755,"2021-09-30":9.105495,"2021-12-31":11.385338,"2022-03-31":8.068463,"2022-06-30":4.752469,"2022-09-30":6.888376,"2022-12-31":6.346982,"2023-03-31":6.989264,"2023-06-30":4.840043,"2023-09-30":6.756193,"2023-12-31":5.428654,"2024-03-31":6.275937,"2024-06-30":7.971477,"2024-09-30":7.834449,"2024-12-31":7.105494,"2025-03-31":6.864611,"2025-06-30":8.115275,"2025-09-30":7.014652,"2025-12-31":5.939655,"2026-03-31":6.909314,"2026-06-30":7.796789},"dpo":{"2016-06-30":125.250816,"2016-09-30":107.511531,"2016-12-31":74.378593,"2017-03-31":75.237717,"2017-06-30":99.608743,"2017-09-30":71.105459,"2017-12-31":79.857838,"2018-03-31":73.948906,"2018-06-30":78.463376,"2018-09-30":73.955041,"2018-12-31":91.195414,"2019-03-31":72.695833,"2019-06-30":56.243241,"2019-09-30":55.701631,"2019-12-31":57.070268,"2020-03-31":53.085414,"2020-06-30":33.507435,"2020-09-30":21.300961,"2020-12-31":20.200177,"2021-03-31":51.910073,"2021-06-30":41.086228,"2021-09-30":40.085686,"2021-12-31":32.058775,"2022-03-31":45.237857,"2022-06-30":76.802185,"2022-09-30":52.987817,"2022-12-31":57.507647,"2023-03-31":52.222949,"2023-06-30":75.412555,"2023-09-30":54.024504,"2023-12-31":67.235825,"2024-03-31":58.158644,"2024-06-30":45.788253,"2024-09-30":46.58911,"2024-12-31":51.368703,"2025-03-31":53.171255,"2025-06-30":44.976911,"2025-09-30":52.033944,"2025-12-31":61.451384,"2026-03-31":52.827238,"2026-06-30":46.814145},"ccc":{"2016-06-30":17.866537,"2016-09-30":43.345332,"2016-12-31":83.915897,"2017-03-31":84.753618,"2017-06-30":68.023856,"2017-09-30":96.167615,"2017-12-31":112.251695,"2018-03-31":132.549724,"2018-06-30":140.512447,"2018-09-30":147.432128,"2018-12-31":122.715908,"2019-03-31":144.211212,"2019-06-30":158.476088,"2019-09-30":141.244392,"2019-12-31":251.081462,"2020-03-31":102.106672,"2020-06-30":91.018564,"2020-09-30":94.474543,"2020-12-31":156.396027,"2021-03-31":101.888322,"2021-06-30":98.141177,"2021-09-30":106.433426,"2021-12-31":117.412774,"2022-03-31":107.991565,"2022-06-30":93.051402,"2022-09-30":135.209899,"2022-12-31":148.33835,"2023-03-31":163.566545,"2023-06-30":140.832212,"2023-09-30":173.158386,"2023-12-31":169.559517,"2024-03-31":201.748765,"2024-06-30":220.790439,"2024-09-30":217.726807,"2024-12-31":189.94538,"2025-03-31":204.107467,"2025-06-30":227.356527,"2025-09-30":216.034454,"2025-12-31":197.343702,"2026-03-31":194.489322,"2026-06-30":196.014128},"inv_to_cash":{"2016-06-30":143.117353,"2016-09-30":150.856862,"2016-12-31":158.29449,"2017-03-31":159.991335,"2017-06-30":167.632599,"2017-09-30":167.273074,"2017-12-31":192.109534,"2018-03-31":206.49863,"2018-06-30":218.975822,"2018-09-30":221.387168,"2018-12-31":213.911321,"2019-03-31":216.907046,"2019-06-30":214.719329,"2019-09-30":196.946023,"2019-12-31":308.15173,"2020-03-31":155.192086,"2020-06-30":124.526,"2020-09-30":115.775504,"2020-12-31":176.596204,"2021-03-31":153.798395,"2021-06-30":139.227405,"2021-09-30":146.519112,"2021-12-31":149.471549,"2022-03-31":153.229423,"2022-06-30":169.853588,"2022-09-30":188.197716,"2022-12-31":205.845997,"2023-03-31":215.789494,"2023-06-30":216.244767,"2023-09-30":227.18289,"2023-12-31":236.795342,"2024-03-31":259.90741,"2024-06-30":266.578692,"2024-09-30":264.315917,"2024-12-31":241.314083,"2025-03-31":257.278722,"2025-06-30":272.333439,"2025-09-30":268.068399,"2025-12-31":258.795086,"2026-03-31":247.31656,"2026-06-30":242.828273},"inventories":{"2015-06-30":2908000,"2015-09-30":3153000,"2015-12-31":4097000,"2016-03-31":5061000,"2016-06-30":5511000,"2016-09-30":6453000,"2016-12-31":6844000,"2017-03-31":7485000,"2017-06-30":8382000,"2017-09-30":8966000,"2017-12-31":11222000,"2018-03-31":12782000,"2018-06-30":13812000,"2018-09-30":13537000,"2018-12-31":13282000,"2019-03-31":13432000,"2019-06-30":14038000,"2019-09-30":12801000,"2019-12-31":42578000,"2020-03-31":27699000,"2020-06-30":21088000,"2020-09-30":19890000,"2020-12-31":15809000,"2021-03-31":15271000,"2021-06-30":17500000,"2021-09-30":19720000,"2021-12-31":23011000,"2022-03-31":24708000,"2022-06-30":27842000,"2022-09-30":34182000,"2022-12-31":37841000,"2023-03-31":40455000,"2023-06-30":39447000,"2023-09-30":39781000,"2023-12-31":41986000,"2024-03-31":50185000,"2024-06-30":56480000,"2024-09-30":59895000,"2024-12-31":57678000,"2025-03-31":59460000,"2025-06-30":64621000,"2025-09-30":63863000,"2025-12-31":63564000,"2026-03-31":62384000,"2026-06-30":59306000},"asset_turnover":{"2016-06-30":0.720878,"2016-09-30":0.822083,"2016-12-31":0.911414,"2017-03-31":1.000806,"2017-06-30":1.038046,"2017-09-30":1.069853,"2017-12-31":1.060961,"2018-03-31":1.085323,"2018-06-30":1.044521,"2018-09-30":0.984241,"2018-12-31":0.972506,"2019-03-31":0.997325,"2019-06-30":0.890199,"2019-09-30":0.904578,"2019-12-31":0.462241,"2020-03-31":0.472921,"2020-06-30":0.325549,"2020-09-30":0.334228,"2020-12-31":0.246679,"2021-03-31":0.263624,"2021-06-30":0.278629,"2021-09-30":0.28563,"2021-12-31":0.286114,"2022-03-31":0.283128,"2022-06-30":0.277895,"2022-09-30":0.274897,"2022-12-31":0.275683,"2023-03-31":0.285559,"2023-06-30":0.298583,"2023-09-30":0.310227,"2023-12-31":0.323977,"2024-03-31":0.342546,"2024-06-30":0.364232,"2024-09-30":0.384334,"2024-12-31":0.400467,"2025-03-31":0.425922,"2025-06-30":0.454155,"2025-09-30":0.487891,"2025-12-31":0.543229,"2026-03-31":0.593007,"2026-06-30":0.642564},"mcap":{"2015-06-30":894544000,"2015-09-30":793512000,"2015-12-31":794548890,"2016-03-31":518227690,"2016-06-30":927328230,"2016-09-30":1257081660,"2016-12-31":1164244900,"2017-03-31":1758564000,"2017-06-30":1427936510,"2017-09-30":1140282000,"2017-12-31":887977350,"2018-03-31":1073716410,"2018-06-30":1428008320,"2018-09-30":2334258300,"2018-12-31":2014770600,"2019-03-31":2847417210,"2019-06-30":2762505200,"2019-09-30":2258212890,"2019-12-31":2391304940,"2020-03-31":1469993940,"2020-06-30":1643449500,"2020-09-30":2189798950,"2020-12-31":3405289220,"2021-03-31":3935653040,"2021-06-30":4007951250,"2021-09-30":2371318400,"2021-12-31":2087124600,"2022-03-31":2666179180,"2022-06-30":2241069200,"2022-09-30":2537684600,"2022-12-31":2085894720,"2023-03-31":2401844100,"2023-06-30":3445495850,"2023-09-30":3666180000,"2023-12-31":3904548800,"2024-03-31":4700073630,"2024-06-30":6488420400,"2024-09-30":7177646320,"2024-12-31":8463213360,"2025-03-31":5584449220,"2025-06-30":5913249210,"2025-09-30":4679828300,"2025-12-31":6493567010,"2026-03-31":6282929940,"2026-06-30":8225994079.999999},"ev_cash":{"2015-06-30":104144000,"2015-09-30":93339000,"2015-12-31":21572000,"2016-03-31":10392000,"2016-06-30":12339000,"2016-09-30":4988000,"2016-12-31":6494000,"2017-03-31":8621000,"2017-06-30":13370000,"2017-09-30":19318000,"2017-12-31":24508000,"2018-03-31":15587000,"2018-06-30":24941000,"2018-09-30":37278000,"2018-12-31":29821000,"2019-03-31":33680000,"2019-06-30":39992000,"2019-09-30":39534000,"2019-12-31":62430000,"2020-03-31":53614000,"2020-06-30":266974000,"2020-09-30":80994000,"2020-12-31":96596000,"2021-03-31":96625000,"2021-06-30":118296000,"2021-09-30":113131000,"2021-12-31":100708000,"2022-03-31":106202000,"2022-06-30":102553000,"2022-09-30":104018000,"2022-12-31":119525000,"2023-03-31":76398000,"2023-06-30":94812000,"2023-09-30":108929000,"2023-12-31":93467000,"2024-03-31":42495000,"2024-06-30":68075000,"2024-09-30":100143000,"2024-12-31":169626000,"2025-03-31":114252000,"2025-06-30":100813000,"2025-09-30":98246000,"2025-12-31":90813000,"2026-03-31":104249000,"2026-06-30":114485000},"ev_pref":{"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":{"2015-06-30":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":{"2015-06-30":20932000,"2015-09-30":11859000,"2015-12-31":9696000,"2016-03-31":7504000,"2016-06-30":5286000,"2016-09-30":3039000,"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":68209000,"2019-09-30":68851000,"2019-12-31":58435000,"2020-03-31":59316000,"2020-06-30":60435000,"2020-09-30":60702000,"2020-12-31":189416000,"2021-03-31":61068000,"2021-06-30":279339000,"2021-09-30":279683000,"2021-12-31":280026000,"2022-03-31":280370000,"2022-06-30":280713000,"2022-09-30":281056000,"2022-12-31":281400000,"2023-03-31":281743000,"2023-06-30":282087000,"2023-09-30":282430000,"2023-12-31":282773000,"2024-03-31":283117000,"2024-06-30":56692000,"2024-09-30":56759000,"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":{"2015-06-30":811332000,"2015-09-30":712032000,"2015-12-31":782672890,"2016-03-31":515339690,"2016-06-30":920275230,"2016-09-30":1255132660,"2016-12-31":1157750900,"2017-03-31":1749943000,"2017-06-30":1414566510,"2017-09-30":1120964000,"2017-12-31":863469350,"2018-03-31":1058129410,"2018-06-30":1403067320,"2018-09-30":2296980300,"2018-12-31":1984949600,"2019-03-31":2813737210,"2019-06-30":2790722200,"2019-09-30":2287529890,"2019-12-31":2387309940,"2020-03-31":1475695940,"2020-06-30":1436910500,"2020-09-30":2169506950,"2020-12-31":3498109220,"2021-03-31":3900096040,"2021-06-30":4168994250,"2021-09-30":2537870400,"2021-12-31":2266442600,"2022-03-31":2840347180,"2022-06-30":2419229200,"2022-09-30":2714722600,"2022-12-31":2247769720,"2023-03-31":2607189100,"2023-06-30":3632770850,"2023-09-30":3839681000,"2023-12-31":4093854800,"2024-03-31":4940695630,"2024-06-30":6477037400,"2024-09-30":7134262320,"2024-12-31":8293587360,"2025-03-31":5470197220,"2025-06-30":5812436210,"2025-09-30":4581582300,"2025-12-31":6402754010,"2026-03-31":6178680940,"2026-06-30":8111509079.999999},"capital":{"2015-06-30":115723000,"2015-09-30":106629000,"2015-12-31":104887000,"2016-03-31":105563000,"2016-06-30":110424000,"2016-09-30":113242000,"2016-12-31":117274000,"2017-03-31":122953000,"2017-06-30":125934000,"2017-09-30":132101000,"2017-12-31":138202000,"2018-03-31":143028000,"2018-06-30":148533000,"2018-09-30":163407000,"2018-12-31":173860000,"2019-03-31":185489000,"2019-06-30":256014000,"2019-09-30":258967000,"2019-12-31":731707000,"2020-03-31":700615000,"2020-06-30":722859000,"2020-09-30":722265000,"2020-12-31":856865000,"2021-03-31":650842000,"2021-06-30":863664000,"2021-09-30":880732000,"2021-12-31":867177000,"2022-03-31":877934000,"2022-06-30":843190000,"2022-09-30":829610000,"2022-12-31":811405000,"2023-03-31":790257000,"2023-06-30":770898000,"2023-09-30":760089000,"2023-12-31":744539000,"2024-03-31":733847000,"2024-06-30":721851000,"2024-09-30":725268000,"2024-12-31":766931000,"2025-03-31":763959000,"2025-06-30":765112000,"2025-09-30":769543000,"2025-12-31":656155000,"2026-03-31":670928000,"2026-06-30":682486000},"debt_capital_ev":{"2015-06-30":18.088021,"2015-09-30":11.12174,"2015-12-31":9.244234,"2016-03-31":7.108551,"2016-06-30":4.787003,"2016-09-30":2.683633,"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":26.642684,"2019-09-30":26.586785,"2019-12-31":7.98612,"2020-03-31":8.466276,"2020-06-30":8.360552,"2020-09-30":8.404395,"2020-12-31":22.105699,"2021-03-31":9.382922,"2021-06-30":32.343481,"2021-09-30":31.755744,"2021-12-31":32.291677,"2022-03-31":31.935202,"2022-06-30":33.291785,"2022-09-30":33.878087,"2022-12-31":34.680585,"2023-03-31":35.652073,"2023-06-30":36.592,"2023-09-30":37.157491,"2023-12-31":37.979609,"2024-03-31":38.57984,"2024-06-30":7.853698,"2024-09-30":7.825935,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2015-06-30":0.0258,"2015-09-30":0.016655,"2015-12-31":0.012388,"2016-03-31":0.014561,"2016-06-30":0.005744,"2016-09-30":0.002421,"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":0.024441,"2019-09-30":0.030098,"2019-12-31":0.024477,"2020-03-31":0.040195,"2020-06-30":0.042059,"2020-09-30":0.02798,"2020-12-31":0.054148,"2021-03-31":0.015658,"2021-06-30":0.067004,"2021-09-30":0.110204,"2021-12-31":0.123553,"2022-03-31":0.09871,"2022-06-30":0.116034,"2022-09-30":0.10353,"2022-12-31":0.125191,"2023-03-31":0.108064,"2023-06-30":0.077651,"2023-09-30":0.073556,"2023-12-31":0.069073,"2024-03-31":0.057303,"2024-06-30":0.008753,"2024-09-30":0.007956,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2016-03-31":6.431616,"2016-06-30":10.120922,"2016-09-30":12.365717,"2016-12-31":10.120466,"2017-03-31":13.756116,"2017-06-30":10.108306,"2017-09-30":7.434632,"2017-12-31":5.421963,"2018-03-31":6.472531,"2018-06-30":8.485131,"2018-09-30":13.603513,"2018-12-31":10.949755,"2019-03-31":14.416779,"2019-06-30":13.250663,"2019-09-30":10.157274,"2019-12-31":10.073718,"2020-03-31":6.192753,"2020-06-30":6.801879,"2020-09-30":9.971352,"2020-12-31":15.549986,"2021-03-31":16.415167,"2021-06-30":14.673047,"2021-09-30":8.632065,"2021-12-31":7.7087,"2022-03-31":9.670123,"2022-06-30":8.390895,"2022-09-30":9.529522,"2022-12-31":7.946524,"2023-03-31":9.018919,"2023-06-30":12.240041,"2023-09-30":12.648295,"2023-12-31":13.008299,"2024-03-31":15.135359,"2024-06-30":18.953947,"2024-09-30":19.798312,"2024-12-31":21.627114,"2025-03-31":13.522586,"2025-06-30":13.425097,"2025-09-30":9.751782,"2025-12-31":12.617706,"2026-03-31":11.206479,"2026-06-30":13.235954},"ev_ebitda":{"2016-03-31":null,"2016-06-30":271.307556,"2016-09-30":200.949833,"2016-12-31":129.170021,"2017-03-31":205.079456,"2017-06-30":499.493824,"2017-09-30":385.475928,"2017-12-31":269.749875,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":152.5592,"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},"ev_ebit":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":709.916663,"2016-12-31":272.990073,"2017-03-31":445.95897,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"ev_cfo":{"2016-06-30":231.515781,"2016-09-30":148.3433,"2016-12-31":94.057267,"2017-03-31":112.377537,"2017-06-30":102.171651,"2017-09-30":66.301768,"2017-12-31":33.094529,"2018-03-31":61.117623,"2018-06-30":83.381905,"2018-09-30":161.781962,"2018-12-31":105.224215,"2019-03-31":110.238881,"2019-06-30":98.612092,"2019-09-30":109.189971,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":330.793799,"2021-09-30":63.505503,"2021-12-31":91.7291,"2022-03-31":93.728458,"2022-06-30":225.94837,"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},"ev_fcf":{"2016-06-30":418.687548,"2016-09-30":326.008483,"2016-12-31":191.966656,"2017-03-31":196.380092,"2017-06-30":210.657708,"2017-09-30":107.660776,"2017-12-31":43.653658,"2018-03-31":100.620902,"2018-06-30":132.602525,"2018-09-30":239.094442,"2018-12-31":232.185004,"2019-03-31":178.03956,"2019-06-30":159.761976,"2019-09-30":232.51981,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"mcap_dil":{"2023-12-31":3849561592.5,"2024-03-31":4606349370,"2024-06-30":5853768525,"2024-09-30":6651054560,"2024-12-31":7906186260,"2025-03-31":5363225665,"2025-06-30":5796195817.5,"2025-09-30":4624374300,"2025-12-31":6456927715,"2026-03-31":6193975865,"2026-06-30":8097135359.999999},"ev_dil":{"2023-12-31":4038867592.5,"2024-03-31":4846971370,"2024-06-30":5842385525,"2024-09-30":6607670560,"2024-12-31":7736560260,"2025-03-31":5248973665,"2025-06-30":5695382817.5,"2025-09-30":4526128300,"2025-12-31":6366114715,"2026-03-31":6089726865,"2026-06-30":7982650359.999999},"ev_per_share":{"2015-06-30":25.395393,"2015-09-30":22.181682,"2015-12-31":24.320962,"2016-03-31":15.920779,"2016-06-30":27.955747,"2016-09-30":37.681487,"2016-12-31":34.108679,"2017-03-31":51.048512,"2017-06-30":41.08171,"2017-09-30":32.440933,"2017-12-31":24.942065,"2018-03-31":30.382445,"2018-06-30":39.930199,"2018-09-30":63.86355,"2018-12-31":54.974094,"2019-03-31":77.443019,"2019-06-30":76.170157,"2019-09-30":61.964133,"2019-12-31":54.878165,"2020-03-31":33.469323,"2020-06-30":32.253883,"2020-09-30":48.397326,"2020-12-31":77.311407,"2021-03-31":84.80682,"2021-06-30":89.715601,"2021-09-30":54.153943,"2021-12-31":48.25812,"2022-03-31":60.318698,"2022-06-30":51.017065,"2022-09-30":56.954214,"2022-12-31":47.069768,"2023-03-31":54.383286,"2023-06-30":75.080518,"2023-09-30":78.811186,"2023-12-31":83.34395,"2024-03-31":99.117211,"2024-06-30":118.142372,"2024-09-30":129.492546,"2024-12-31":146.934791,"2025-03-31":96.40643,"2025-06-30":101.529043,"2025-09-30":79.83798,"2025-12-31":111.330946,"2026-03-31":105.87366,"2026-06-30":137.814895},"sales_base":{"2016-03-31":80126000,"2016-06-30":90928000,"2016-09-30":101501000,"2016-12-31":114397000,"2017-03-31":127212000,"2017-06-30":139941000,"2017-09-30":150776000,"2017-12-31":159254000,"2018-03-31":163480000,"2018-06-30":165356000,"2018-09-30":168852000,"2018-12-31":181278000,"2019-03-31":195171000,"2019-06-30":210610000,"2019-09-30":225211000,"2019-12-31":236984000,"2020-03-31":238294000,"2020-06-30":211252000,"2020-09-30":217574000,"2020-12-31":224959000,"2021-03-31":237591000,"2021-06-30":284126000,"2021-09-30":294005000,"2021-12-31":294011000,"2022-03-31":293724000,"2022-06-30":288316000,"2022-09-30":284875000,"2022-12-31":282862000,"2023-03-31":289080000,"2023-06-30":296794000,"2023-09-30":303573000,"2023-12-31":314711000,"2024-03-31":326434000,"2024-06-30":341725000,"2024-09-30":360347000,"2024-12-31":383481000,"2025-03-31":404523000,"2025-06-30":432953000,"2025-09-30":469820000,"2025-12-31":507442000,"2026-03-31":551349000,"2026-06-30":612839000},"ebitda_base":{"2016-03-31":-4173000,"2016-06-30":3392000,"2016-09-30":6246000,"2016-12-31":8963000,"2017-03-31":8533000,"2017-06-30":2832000,"2017-09-30":2908000,"2017-12-31":3201000,"2018-03-31":-161000,"2018-06-30":-267000,"2018-09-30":-7763000,"2018-12-31":-6738000,"2019-03-31":-5787000,"2019-06-30":-8589000,"2019-09-30":-14823000,"2019-12-31":-43986000,"2020-03-31":-88190000,"2020-06-30":-122699000,"2020-09-30":-116245000,"2020-12-31":-94172000,"2021-03-31":-59525000,"2021-06-30":-32721000,"2021-09-30":-15520000,"2021-12-31":-3211000,"2022-03-31":18618000,"2022-06-30":-3421000,"2022-09-30":-35552000,"2022-12-31":-50737000,"2023-03-31":-86598000,"2023-06-30":-72196000,"2023-09-30":-71807000,"2023-12-31":-95046000,"2024-03-31":-100512000,"2024-06-30":-100792000,"2024-09-30":-96897000,"2024-12-31":-86716000,"2025-03-31":-69014000,"2025-06-30":-62158000,"2025-09-30":-53729000,"2025-12-31":-161507000,"2026-03-31":-157115000,"2026-06-30":-151392000},"ebit_base":{"2016-03-31":-8491000,"2016-06-30":-987000,"2016-09-30":1768000,"2016-12-31":4241000,"2017-03-31":3924000,"2017-06-30":-2063000,"2017-09-30":-2345000,"2017-12-31":-2281000,"2018-03-31":-6299000,"2018-06-30":-6682000,"2018-09-30":-14367000,"2018-12-31":-13002000,"2019-03-31":-11228000,"2019-06-30":-13220000,"2019-09-30":-18698000,"2019-12-31":-50292000,"2020-03-31":-100964000,"2020-06-30":-141921000,"2020-09-30":-141858000,"2020-12-31":-123553000,"2021-03-31":-82746000,"2021-06-30":-49771000,"2021-09-30":-26395000,"2021-12-31":-32872000,"2022-03-31":-11275000,"2022-06-30":-33813000,"2022-09-30":-66448000,"2022-12-31":-82313000,"2023-03-31":-125098000,"2023-06-30":-117413000,"2023-09-30":-123812000,"2023-12-31":-128700000,"2024-03-31":-134773000,"2024-06-30":-135672000,"2024-09-30":-132322000,"2024-12-31":-122366000,"2025-03-31":-103978000,"2025-06-30":-96693000,"2025-09-30":-88398000,"2025-12-31":-199600000,"2026-03-31":-198778000,"2026-06-30":-193356000},"cfo_base":{"2016-06-30":3975000,"2016-09-30":8461000,"2016-12-31":12309000,"2017-03-31":15572000,"2017-06-30":13845000,"2017-09-30":16907000,"2017-12-31":26091000,"2018-03-31":17313000,"2018-06-30":16827000,"2018-09-30":14198000,"2018-12-31":18864000,"2019-03-31":25524000,"2019-06-30":28300000,"2019-09-30":20950000,"2019-12-31":-369000,"2020-03-31":-13676000,"2020-06-30":-31201000,"2020-09-30":-37783000,"2020-12-31":-22988000,"2021-03-31":-5711000,"2021-06-30":12603000,"2021-09-30":39963000,"2021-12-31":24708000,"2022-03-31":30304000,"2022-06-30":10707000,"2022-09-30":-33598000,"2022-12-31":-33083000,"2023-03-31":-73621000,"2023-06-30":-69576000,"2023-09-30":-51229000,"2023-12-31":-57758000,"2024-03-31":-60864000,"2024-06-30":-71072000,"2024-09-30":-72490000,"2024-12-31":-61318000,"2025-03-31":-45969000,"2025-06-30":-20621000,"2025-09-30":-21125000,"2025-12-31":-14789000,"2026-03-31":-8794000,"2026-06-30":-950000},"fcf_base":{"2016-06-30":2198000,"2016-09-30":3850000,"2016-12-31":6031000,"2017-03-31":8911000,"2017-06-30":6715000,"2017-09-30":10412000,"2017-12-31":19780000,"2018-03-31":10516000,"2018-06-30":10581000,"2018-09-30":9607000,"2018-12-31":8549000,"2019-03-31":15804000,"2019-06-30":17468000,"2019-09-30":9838000,"2019-12-31":-5093000,"2020-03-31":-18531000,"2020-06-30":-36911000,"2020-09-30":-43767000,"2020-12-31":-29923000,"2021-03-31":-29046000,"2021-06-30":-19365000,"2021-09-30":-640000,"2021-12-31":-23077000,"2022-03-31":-6903000,"2022-06-30":-24541000,"2022-09-30":-64969000,"2022-12-31":-63348000,"2023-03-31":-104190000,"2023-06-30":-96510000,"2023-09-30":-75484000,"2023-12-31":-78006000,"2024-03-31":-75172000,"2024-06-30":-81763000,"2024-09-30":-81271000,"2024-12-31":-67618000,"2025-03-31":-53239000,"2025-06-30":-26921000,"2025-09-30":-27610000,"2025-12-31":-22455000,"2026-03-31":-18481000,"2026-06-30":-12196000},"pe":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":754.8,"2016-12-31":285.833333,"2017-03-31":466.363636,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":211.423077,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"pe_avg":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":486.396226,"2016-12-31":225.399038,"2017-03-31":304.197256,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":259.592456,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"pe_high":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":783,"2016-12-31":326.25,"2017-03-31":466.363636,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":311.846154,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"pe_low":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":307.2,"2016-12-31":128,"2017-03-31":150.545455,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":203.884615,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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":{"2015-06-30":9.437014,"2015-09-30":8.373029,"2015-12-31":8.346891,"2016-03-31":5.284856,"2016-06-30":8.820105,"2016-09-30":11.406964,"2016-12-31":9.927562,"2017-03-31":14.302734,"2017-06-30":11.338769,"2017-09-30":8.631895,"2017-12-31":6.425213,"2018-03-31":7.507036,"2018-06-30":9.614081,"2018-09-30":14.284935,"2018-12-31":11.588465,"2019-03-31":15.350868,"2019-06-30":14.709434,"2019-09-30":11.878079,"2019-12-31":3.551767,"2020-03-31":2.292213,"2020-06-30":2.480963,"2020-09-30":3.310038,"2020-12-31":5.101947,"2021-03-31":6.673155,"2021-06-30":6.859113,"2021-09-30":3.9453,"2021-12-31":3.554664,"2022-03-31":4.461747,"2022-06-30":3.984286,"2022-09-30":4.626135,"2022-12-31":3.935613,"2023-03-31":4.723261,"2023-06-30":7.048728,"2023-09-30":7.675308,"2023-12-31":8.455687,"2024-03-31":10.427692,"2024-06-30":9.754691,"2024-09-30":10.736798,"2024-12-31":11.035169,"2025-03-31":7.309881,"2025-06-30":7.728606,"2025-09-30":6.081308,"2025-12-31":9.896392,"2026-03-31":9.364537,"2026-06-30":12.052986},"pb_avg":{"2015-06-30":9.437014,"2015-09-30":10.251203,"2015-12-31":9.031357,"2016-03-31":7.883381,"2016-06-30":7.356651,"2016-09-30":7.350695,"2016-12-31":7.828558,"2017-03-31":9.329313,"2017-06-30":10.493846,"2017-09-30":10.353144,"2017-12-31":9.638543,"2018-03-31":8.523218,"2018-06-30":7.856889,"2018-09-30":7.989286,"2018-12-31":9.131668,"2019-03-31":10.424792,"2019-06-30":12.147063,"2019-09-30":13.06647,"2019-12-31":4.36098,"2020-03-31":4.358534,"2020-06-30":3.684184,"2020-09-30":3.263102,"2020-12-31":3.327116,"2021-03-31":4.509871,"2021-06-30":5.490915,"2021-09-30":5.644993,"2021-12-31":5.415537,"2022-03-31":4.680027,"2022-06-30":4.295033,"2022-09-30":4.313635,"2022-12-31":4.54785,"2023-03-31":4.668651,"2023-06-30":5.143433,"2023-09-30":5.889176,"2023-12-31":6.884315,"2024-03-31":8.52642,"2024-06-30":7.264846,"2024-09-30":8.126119,"2024-12-31":8.44601,"2025-03-31":9.312768,"2025-06-30":9.158834,"2025-09-30":8.505256,"2025-12-31":9.049525,"2026-03-31":8.550571,"2026-06-30":9.173835},"pb_high":{"2015-06-30":9.437014,"2015-09-30":11.055651,"2015-12-31":11.034529,"2016-03-31":10.774372,"2016-06-30":10.219675,"2016-09-30":11.833138,"2016-12-31":11.331313,"2017-03-31":14.302734,"2017-06-30":14.081181,"2017-09-30":13.470988,"2017-12-31":12.900526,"2018-03-31":12.540135,"2018-06-30":10.177111,"2018-09-30":15.048705,"2018-12-31":14.198985,"2019-03-31":15.689735,"2019-06-30":15.626335,"2019-09-30":15.744232,"2019-12-31":5.238807,"2020-03-31":5.574464,"2020-06-30":5.452873,"2020-09-30":4.562229,"2020-12-31":5.101947,"2021-03-31":7.473185,"2021-06-30":7.621767,"2021-09-30":7.472678,"2021-12-31":7.666044,"2022-03-31":7.485364,"2022-06-30":6.951002,"2022-09-30":5.541108,"2022-12-31":5.745743,"2023-03-31":6.012022,"2023-06-30":7.048728,"2023-09-30":8.066978,"2023-12-31":9.05351,"2024-03-31":10.653299,"2024-06-30":9.754691,"2024-09-30":11.15793,"2024-12-31":11.23609,"2025-03-31":11.974182,"2025-06-30":12.06318,"2025-09-30":12.022422,"2025-12-31":14.130691,"2026-03-31":10.951098,"2026-06-30":12.454867},"pb_low":{"2015-06-30":9.437014,"2015-09-30":8.373029,"2015-12-31":6.605842,"2016-03-31":5.070293,"2016-06-30":4.809259,"2016-09-30":4.64258,"2016-12-31":4.445695,"2017-03-31":4.617023,"2017-06-30":7.99483,"2017-09-30":8.213379,"2017-12-31":6.335035,"2018-03-31":6.158059,"2018-06-30":5.982778,"2018-09-30":5.566502,"2018-12-31":5.451563,"2019-03-31":5.410118,"2019-06-30":7.684411,"2019-09-30":10.293559,"2019-12-31":3.425125,"2020-03-31":1.755255,"2020-06-30":1.716969,"2020-09-30":1.729893,"2020-12-31":1.730703,"2021-03-31":2.277668,"2021-06-30":3.018805,"2021-09-30":3.815869,"2021-12-31":3.221114,"2022-03-31":3.17334,"2022-06-30":3.256728,"2022-09-30":3.356641,"2022-12-31":3.480603,"2023-03-31":3.641907,"2023-06-30":4.204887,"2023-09-30":4.332852,"2023-12-31":4.804924,"2024-03-31":5.254212,"2024-06-30":4.906605,"2024-09-30":4.906061,"2024-12-31":5.622829,"2025-03-31":6.645886,"2025-06-30":6.155798,"2025-09-30":5.959757,"2025-12-31":6.544713,"2026-03-31":6.494984,"2026-06-30":6.439585},"ptb":{"2015-06-30":10.769075,"2015-09-30":9.455577,"2015-12-31":9.350604,"2016-03-31":5.838922,"2016-06-30":9.585184,"2016-09-30":12.237468,"2016-12-31":10.516452,"2017-03-31":15.032646,"2017-06-30":11.810401,"2017-09-30":8.907548,"2017-12-31":6.574931,"2018-03-31":7.625881,"2018-06-30":9.699694,"2018-09-30":14.319373,"2018-12-31":11.588465,"2019-03-31":15.350868,"2019-06-30":14.709434,"2019-09-30":11.878079,"2019-12-31":10.650127,"2020-03-31":7.394782,"2020-06-30":7.267366,"2020-09-30":9.458848,"2020-12-31":13.977757,"2021-03-31":22.858447,"2021-06-30":23.17351,"2021-09-30":12.104368,"2021-12-31":11.087808,"2022-03-31":13.01356,"2022-06-30":12.732046,"2022-09-30":15.07628,"2022-12-31":13.370949,"2023-03-31":17.065824,"2023-06-30":27.073397,"2023-09-30":29.966896,"2023-12-31":34.652888,"2024-03-31":45.775331,"2024-06-30":20.066121,"2024-09-30":21.557277,"2024-12-31":19.351034,"2025-03-31":12.693199,"2025-06-30":13.818876,"2025-09-30":10.667564,"2025-12-31":14.509824,"2026-03-31":13.334175,"2026-06-30":16.834984},"ptb_avg":{"2015-06-30":10.769075,"2015-09-30":11.576579,"2015-12-31":10.117378,"2016-03-31":8.709877,"2016-06-30":7.994786,"2016-09-30":7.885875,"2016-12-31":8.292939,"2017-03-31":9.805416,"2017-06-30":10.930334,"2017-09-30":10.683763,"2017-12-31":9.863136,"2018-03-31":8.65815,"2018-06-30":7.926854,"2018-09-30":8.008547,"2018-12-31":9.131668,"2019-03-31":10.424792,"2019-06-30":12.147063,"2019-09-30":13.06647,"2019-12-31":13.076589,"2020-03-31":14.060826,"2020-06-30":10.791903,"2020-09-30":9.324722,"2020-12-31":9.115269,"2021-03-31":15.448261,"2021-06-30":18.551054,"2021-09-30":17.31911,"2021-12-31":16.892296,"2022-03-31":13.650218,"2022-06-30":13.725059,"2022-09-30":14.057862,"2022-12-31":15.450976,"2023-03-31":16.868513,"2023-06-30":19.755367,"2023-09-30":22.993255,"2023-12-31":28.213131,"2024-03-31":37.429155,"2024-06-30":14.944326,"2024-09-30":16.315571,"2024-12-31":14.81074,"2025-03-31":16.171102,"2025-06-30":16.376148,"2025-09-30":14.919546,"2025-12-31":13.268171,"2026-03-31":12.175168,"2026-06-30":12.813536},"ptb_high":{"2015-06-30":10.769075,"2015-09-30":12.485033,"2015-12-31":12.361431,"2016-03-31":11.903961,"2016-06-30":11.106156,"2016-09-30":12.694671,"2016-12-31":12.003473,"2017-03-31":15.032646,"2017-06-30":14.666883,"2017-09-30":13.901174,"2017-12-31":13.201129,"2018-03-31":12.738659,"2018-06-30":10.267737,"2018-09-30":15.084985,"2018-12-31":14.198985,"2019-03-31":15.689735,"2019-06-30":15.626335,"2019-09-30":15.744232,"2019-12-31":15.708792,"2020-03-31":17.983471,"2020-06-30":15.97284,"2020-09-30":13.037139,"2020-12-31":13.977757,"2021-03-31":25.598896,"2021-06-30":25.750136,"2021-09-30":22.926535,"2021-12-31":23.91214,"2022-03-31":21.832534,"2022-06-30":22.212382,"2022-09-30":18.058121,"2022-12-31":19.520728,"2023-03-31":21.722308,"2023-06-30":27.073397,"2023-09-30":31.496104,"2023-12-31":37.102872,"2024-03-31":46.765697,"2024-06-30":20.066121,"2024-09-30":22.402823,"2024-12-31":19.703364,"2025-03-31":20.792497,"2025-06-30":21.569167,"2025-09-30":21.089205,"2025-12-31":20.718039,"2026-03-31":15.593281,"2026-06-30":17.396311},"ptb_low":{"2015-06-30":10.769075,"2015-09-30":9.455577,"2015-12-31":7.400195,"2016-03-31":5.601864,"2016-06-30":5.226426,"2016-09-30":4.980591,"2016-12-31":4.709408,"2017-03-31":4.852644,"2017-06-30":8.327372,"2017-09-30":8.475667,"2017-12-31":6.482652,"2018-03-31":6.255547,"2018-06-30":6.036055,"2018-09-30":5.579922,"2018-12-31":5.451563,"2019-03-31":5.410118,"2019-06-30":7.684411,"2019-09-30":10.293559,"2019-12-31":10.270388,"2020-03-31":5.662531,"2020-06-30":5.029435,"2020-09-30":4.943386,"2020-12-31":4.741591,"2021-03-31":7.802001,"2021-06-30":10.199031,"2021-09-30":11.707269,"2021-12-31":10.04739,"2022-03-31":9.255671,"2022-06-30":10.407087,"2022-09-30":10.939081,"2022-12-31":11.825086,"2023-03-31":13.158738,"2023-06-30":16.150511,"2023-09-30":16.91686,"2023-12-31":19.69142,"2024-03-31":23.064863,"2024-06-30":10.09325,"2024-09-30":9.850359,"2024-12-31":9.860071,"2025-03-31":11.54021,"2025-06-30":11.00667,"2025-09-30":10.454343,"2025-12-31":9.595683,"2026-03-31":9.248215,"2026-06-30":8.994478},"ps":{"2016-03-31":6.46766,"2016-06-30":10.198489,"2016-09-30":12.384919,"2016-12-31":10.177233,"2017-03-31":13.823885,"2017-06-30":10.203847,"2017-09-30":7.562755,"2017-12-31":5.575856,"2018-03-31":6.567876,"2018-06-30":8.635963,"2018-09-30":13.824286,"2018-12-31":11.114259,"2019-03-31":14.589346,"2019-06-30":13.116686,"2019-09-30":10.027099,"2019-12-31":10.090575,"2020-03-31":6.168825,"2020-06-30":7.779569,"2020-09-30":10.064617,"2020-12-31":15.137377,"2021-03-31":16.564824,"2021-06-30":14.106246,"2021-09-30":8.065572,"2021-12-31":7.098798,"2022-03-31":9.077158,"2022-06-30":7.772962,"2022-09-30":8.908064,"2022-12-31":7.374249,"2023-03-31":8.308579,"2023-06-30":11.609048,"2023-09-30":12.076766,"2023-12-31":12.406776,"2024-03-31":14.398236,"2024-06-30":18.987257,"2024-09-30":19.918707,"2024-12-31":22.069446,"2025-03-31":13.805023,"2025-06-30":13.657947,"2025-09-30":9.960896,"2025-12-31":12.796668,"2026-03-31":11.395559,"2026-06-30":13.422765},"ps_avg":{"2016-03-31":9.647761,"2016-06-30":8.50633,"2016-09-30":7.980893,"2016-12-31":8.025441,"2017-03-31":9.016972,"2017-06-30":9.443494,"2017-09-30":9.070811,"2017-12-31":8.364411,"2018-03-31":7.45693,"2018-06-30":7.057544,"2018-09-30":7.731654,"2018-12-31":8.757995,"2019-03-31":9.907641,"2019-06-30":10.83177,"2019-09-30":11.0303,"2019-12-31":12.389552,"2020-03-31":11.729727,"2020-06-30":11.552515,"2020-09-30":9.921901,"2020-12-31":9.871488,"2021-03-31":11.194887,"2021-06-30":11.292451,"2021-09-30":11.54034,"2021-12-31":10.815032,"2022-03-31":9.521237,"2022-06-30":8.3792,"2022-09-30":8.306315,"2022-12-31":8.52141,"2023-03-31":8.212517,"2023-06-30":8.471084,"2023-09-30":9.266364,"2023-12-31":10.101149,"2024-03-31":11.773018,"2024-06-30":14.140838,"2024-09-30":15.075424,"2024-12-31":16.891337,"2025-03-31":17.587562,"2025-06-30":16.185438,"2025-09-30":13.931208,"2025-12-31":11.701615,"2026-03-31":10.405057,"2026-06-30":10.216409},"ps_high":{"2016-03-31":13.185784,"2016-06-30":11.81678,"2016-09-30":12.847631,"2016-12-31":11.616288,"2017-03-31":13.823885,"2017-06-30":12.671765,"2017-09-30":11.802482,"2017-12-31":11.195188,"2018-03-31":10.971315,"2018-06-30":9.141711,"2018-09-30":14.563427,"2018-12-31":13.617955,"2019-03-31":14.911402,"2019-06-30":13.934304,"2019-09-30":13.290782,"2019-12-31":14.883461,"2020-03-31":15.002049,"2020-06-30":17.098603,"2020-09-30":13.872071,"2020-12-31":15.137377,"2021-03-31":18.550744,"2021-06-30":15.674697,"2021-09-30":15.276767,"2021-12-31":15.309378,"2022-03-31":15.228528,"2022-06-30":13.560742,"2022-09-30":10.669933,"2022-12-31":10.76593,"2023-03-31":10.575611,"2023-06-30":11.609048,"2023-09-30":12.693042,"2023-12-31":13.283944,"2024-03-31":14.709747,"2024-06-30":18.987257,"2024-09-30":20.699983,"2024-12-31":22.471271,"2025-03-31":22.613755,"2025-06-30":21.317981,"2025-09-30":19.692161,"2025-12-31":18.271888,"2026-03-31":13.32622,"2026-06-30":13.870319},"ps_low":{"2016-03-31":6.205075,"2016-06-30":5.560838,"2016-09-30":5.040603,"2016-12-31":4.557501,"2017-03-31":4.462447,"2017-06-30":7.19461,"2017-09-30":7.196076,"2017-12-31":5.497598,"2018-03-31":5.387661,"2018-06-30":5.374102,"2018-09-30":5.386998,"2018-12-31":5.228482,"2019-03-31":5.141734,"2019-06-30":6.852338,"2019-09-30":8.689496,"2019-12-31":9.730788,"2020-03-31":4.723758,"2020-06-30":5.383909,"2020-09-30":5.259973,"2020-12-31":5.134962,"2021-03-31":5.653874,"2021-06-30":6.208384,"2021-09-30":7.80097,"2021-12-31":6.432686,"2022-03-31":6.455972,"2022-06-30":6.353566,"2022-09-30":6.463533,"2022-12-31":6.521686,"2023-03-31":6.406396,"2023-06-30":6.925325,"2023-09-30":6.817555,"2023-12-31":7.05012,"2024-03-31":7.254854,"2024-06-30":9.550582,"2024-09-30":9.101632,"2024-12-31":11.245203,"2025-03-31":12.551041,"2025-06-30":10.878491,"2025-09-30":9.761801,"2025-12-31":8.462733,"2026-03-31":7.903645,"2026-06-30":7.171422},"pcf":{"2016-06-30":233.290121,"2016-09-30":148.573651,"2016-12-31":94.584848,"2017-03-31":112.931158,"2017-06-30":103.137343,"2017-09-30":67.444372,"2017-12-31":34.033857,"2018-03-31":62.017929,"2018-06-30":84.864106,"2018-09-30":164.407543,"2018-12-31":106.805057,"2019-03-31":111.558424,"2019-06-30":97.615025,"2019-09-30":107.790591,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":318.015651,"2021-09-30":59.337848,"2021-12-31":84.471612,"2022-03-31":87.981098,"2022-06-30":209.308789,"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},"pcf_avg":{"2016-06-30":194.582027,"2016-09-30":95.741472,"2016-12-31":74.586591,"2017-03-31":73.662151,"2017-06-30":95.451935,"2017-09-30":80.893157,"2017-12-31":51.054612,"2018-03-31":70.412918,"2018-06-30":69.35326,"2018-09-30":91.949941,"2018-12-31":84.161988,"2019-03-31":75.759449,"2019-06-30":80.610571,"2019-09-30":118.574937,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":254.580569,"2021-09-30":84.901473,"2021-12-31":128.692659,"2022-03-31":92.285365,"2022-06-30":225.633464,"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},"pcf_high":{"2016-06-30":270.308468,"2016-09-30":154.124495,"2016-12-31":107.959091,"2017-03-31":112.931158,"2017-06-30":128.082304,"2017-09-30":105.254096,"2017-12-31":68.333084,"2018-03-31":103.597903,"2018-06-30":89.834002,"2018-09-30":173.1979,"2018-12-31":130.864906,"2019-03-31":114.021051,"2019-06-30":103.699781,"2019-09-30":142.874958,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":353.375304,"2021-09-30":112.390105,"2021-12-31":182.172802,"2022-03-31":147.603752,"2022-06-30":365.161016,"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},"pcf_low":{"2016-06-30":127.203985,"2016-09-30":60.468767,"2016-12-31":42.356364,"2017-03-31":36.45497,"2017-06-30":72.720904,"2017-09-30":64.174342,"2017-12-31":33.556188,"2018-03-31":50.873611,"2018-06-30":52.810365,"2018-09-30":64.065744,"2018-12-31":50.244315,"2019-03-31":39.316622,"2019-06-30":50.995435,"2019-09-30":93.411464,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":139.963758,"2021-09-30":57.391191,"2021-12-31":76.545271,"2022-03-31":62.575041,"2022-06-30":171.087569,"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},"pfcf":{"2016-06-30":421.896374,"2016-09-30":326.514717,"2016-12-31":193.043426,"2017-03-31":197.347548,"2017-06-30":212.648773,"2017-09-30":109.516135,"2017-12-31":44.892687,"2018-03-31":102.10312,"2018-06-30":134.959675,"2018-09-30":242.974737,"2018-12-31":235.673248,"2019-03-31":180.170666,"2019-06-30":158.146622,"2019-09-30":229.539834,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"pfcf_avg":{"2016-06-30":351.894248,"2016-09-30":210.407427,"2016-12-31":152.227881,"2017-03-31":128.724836,"2017-06-30":196.802985,"2017-09-30":131.354265,"2017-12-31":67.344079,"2018-03-31":115.924197,"2018-06-30":110.292724,"2018-09-30":135.891045,"2018-12-31":185.709642,"2019-03-31":122.354099,"2019-06-30":130.597616,"2019-09-30":252.505075,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"pfcf_high":{"2016-06-30":488.842657,"2016-09-30":338.713597,"2016-12-31":220.339653,"2017-03-31":197.347548,"2017-06-30":264.080343,"2017-09-30":170.911544,"2017-12-31":90.135415,"2018-03-31":170.558245,"2018-06-30":142.863317,"2018-09-30":255.965836,"2018-12-31":288.763082,"2019-03-31":184.147893,"2019-06-30":168.004568,"2019-09-30":304.251917,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"pfcf_low":{"2016-06-30":230.043603,"2016-09-30":132.889932,"2016-12-31":86.447435,"2017-03-31":63.705173,"2017-06-30":149.936101,"2017-09-30":104.206262,"2017-12-31":44.262614,"2018-03-31":83.755689,"2018-06-30":83.984502,"2018-09-30":94.681527,"2018-12-31":110.867792,"2019-03-31":63.497688,"2019-06-30":82.617977,"2019-09-30":198.919513,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"evs_avg":{"2016-03-31":9.611717,"2016-06-30":8.428763,"2016-09-30":7.961691,"2016-12-31":7.968674,"2017-03-31":8.949203,"2017-06-30":9.347954,"2017-09-30":8.942687,"2017-12-31":8.210518,"2018-03-31":7.361585,"2018-06-30":6.906712,"2018-09-30":7.510881,"2018-12-31":8.59349,"2019-03-31":9.735074,"2019-06-30":10.965748,"2019-09-30":11.160476,"2019-12-31":12.372695,"2020-03-31":11.753655,"2020-06-30":10.574825,"2020-09-30":9.828636,"2020-12-31":10.284097,"2021-03-31":11.045231,"2021-06-30":11.859252,"2021-09-30":12.106833,"2021-12-31":11.424934,"2022-03-31":10.114201,"2022-06-30":8.997133,"2022-09-30":8.927773,"2022-12-31":9.093686,"2023-03-31":8.922857,"2023-06-30":9.102077,"2023-09-30":9.837894,"2023-12-31":10.702672,"2024-03-31":12.510141,"2024-06-30":14.107527,"2024-09-30":14.955029,"2024-12-31":16.449005,"2025-03-31":17.305125,"2025-06-30":15.952589,"2025-09-30":13.722094,"2025-12-31":11.522653,"2026-03-31":10.215977,"2026-06-30":10.029598},"evs_high":{"2016-03-31":13.149741,"2016-06-30":11.739213,"2016-09-30":12.828429,"2016-12-31":11.55952,"2017-03-31":13.756116,"2017-06-30":12.576225,"2017-09-30":11.674358,"2017-12-31":11.041296,"2018-03-31":10.87597,"2018-06-30":8.990879,"2018-09-30":14.342654,"2018-12-31":13.45345,"2019-03-31":14.738836,"2019-06-30":14.068282,"2019-09-30":13.420958,"2019-12-31":14.866603,"2020-03-31":15.025977,"2020-06-30":16.120912,"2020-09-30":13.778806,"2020-12-31":15.549986,"2021-03-31":18.401088,"2021-06-30":16.241498,"2021-09-30":15.84326,"2021-12-31":15.919281,"2022-03-31":15.821493,"2022-06-30":14.178675,"2022-09-30":11.291391,"2022-12-31":11.338206,"2023-03-31":11.28595,"2023-06-30":12.240041,"2023-09-30":13.264572,"2023-12-31":13.885467,"2024-03-31":15.44687,"2024-06-30":18.953947,"2024-09-30":20.579588,"2024-12-31":22.028939,"2025-03-31":22.331319,"2025-06-30":21.085131,"2025-09-30":19.483047,"2025-12-31":18.092926,"2026-03-31":13.13714,"2026-06-30":13.683508},"evs_low":{"2016-03-31":6.169032,"2016-06-30":5.483271,"2016-09-30":5.021401,"2016-12-31":4.500734,"2017-03-31":4.394678,"2017-06-30":7.09907,"2017-09-30":7.067952,"2017-12-31":5.343706,"2018-03-31":5.292316,"2018-06-30":5.22327,"2018-09-30":5.166225,"2018-12-31":5.063978,"2019-03-31":4.969168,"2019-06-30":6.986315,"2019-09-30":8.819672,"2019-12-31":9.71393,"2020-03-31":4.747687,"2020-06-30":4.406219,"2020-09-30":5.166708,"2020-12-31":5.54757,"2021-03-31":5.504217,"2021-06-30":6.775185,"2021-09-30":8.367464,"2021-12-31":7.042589,"2022-03-31":7.048937,"2022-06-30":6.971499,"2022-09-30":7.084991,"2022-12-31":7.093961,"2023-03-31":7.116735,"2023-06-30":7.556318,"2023-09-30":7.389085,"2023-12-31":7.651644,"2024-03-31":7.991977,"2024-06-30":9.517272,"2024-09-30":8.981237,"2024-12-31":10.802871,"2025-03-31":12.268604,"2025-06-30":10.645641,"2025-09-30":9.552686,"2025-12-31":8.283771,"2026-03-31":7.714565,"2026-06-30":6.984611},"eve_avg":{"2016-03-31":null,"2016-06-30":225.946509,"2016-09-30":129.38194,"2016-12-31":101.706164,"2017-03-31":133.416854,"2017-06-30":461.921625,"2017-09-30":463.666647,"2017-12-31":408.484189,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":159.565136,"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},"eve_high":{"2016-03-31":null,"2016-06-30":314.688432,"2016-09-30":208.469156,"2016-12-31":147.537036,"2017-03-31":205.079456,"2017-06-30":621.444032,"2017-09-30":605.300206,"2017-12-31":549.319119,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":249.605334,"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},"eve_low":{"2016-03-31":null,"2016-06-30":146.987866,"2016-09-30":81.600583,"2016-12-31":57.44399,"2017-03-31":65.516911,"2017-06-30":350.794816,"2017-09-30":366.464099,"2017-12-31":265.856454,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":111.206468,"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},"evb_avg":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":457.081219,"2016-12-31":214.9475,"2017-03-31":290.123856,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"evb_high":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":736.480967,"2016-12-31":311.807227,"2017-03-31":445.95897,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"evb_low":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":288.278982,"2016-12-31":121.403084,"2017-03-31":142.470897,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"earnings_yield":{"2016-03-31":-69.144285,"2016-06-30":-0.177494,"2016-09-30":0.132485,"2016-12-31":0.349854,"2017-03-31":0.214425,"2017-06-30":-0.120569,"2017-09-30":-0.121212,"2017-12-31":-0.038986,"2018-03-31":-0.356795,"2018-06-30":-0.393701,"2018-09-30":-0.600924,"2018-12-31":-0.681004,"2019-03-31":-0.433839,"2019-06-30":-0.477454,"2019-09-30":-0.882786,"2019-12-31":0.472985,"2020-03-31":-2.819436,"2020-06-30":-4.526972,"2020-09-30":-3.377687,"2020-12-31":-3.627425,"2021-03-31":-2.16172,"2021-06-30":-1.542029,"2021-09-30":-1.679842,"2021-12-31":-2.430243,"2022-03-31":-1.077358,"2022-06-30":-2.517986,"2022-09-30":-3.568745,"2022-12-31":-4.784799,"2023-03-31":-5.828343,"2023-06-30":-3.707344,"2023-09-30":-3.574751,"2023-12-31":-3.497295,"2024-03-31":-3.054407,"2024-06-30":-2.703845,"2024-09-30":-2.272029,"2024-12-31":-1.874083,"2025-03-31":-2.347084,"2025-06-30":-1.597444,"2025-09-30":-1.888412,"2025-12-31":-2.887255,"2026-03-31":-3.046628,"2026-06-30":-2.325415},"fcf_yield":{"2016-06-30":0.237025,"2016-09-30":0.306265,"2016-12-31":0.518018,"2017-03-31":0.50672,"2017-06-30":0.470259,"2017-09-30":0.913107,"2017-12-31":2.227534,"2018-03-31":0.979402,"2018-06-30":0.740962,"2018-09-30":0.411565,"2018-12-31":0.424316,"2019-03-31":0.555029,"2019-06-30":0.632325,"2019-09-30":0.435654,"2019-12-31":-0.21298,"2020-03-31":-1.260617,"2020-06-30":-2.245947,"2020-09-30":-1.998677,"2020-12-31":-0.878721,"2021-03-31":-0.738022,"2021-06-30":-0.483165,"2021-09-30":-0.026989,"2021-12-31":-1.105684,"2022-03-31":-0.25891,"2022-06-30":-1.095058,"2022-09-30":-2.560168,"2022-12-31":-3.03697,"2023-03-31":-4.337917,"2023-06-30":-2.801048,"2023-09-30":-2.058928,"2023-12-31":-1.997824,"2024-03-31":-1.599379,"2024-06-30":-1.260137,"2024-09-30":-1.132279,"2024-12-31":-0.798964,"2025-03-31":-0.953344,"2025-06-30":-0.455266,"2025-09-30":-0.589979,"2025-12-31":-0.345804,"2026-03-31":-0.294146,"2026-06-30":-0.148262},"peg":{"2017-03-31":-4.617751,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":-1.255325,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":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},"price":{"2015-06-30":28,"2015-09-30":24.72,"2015-12-31":24.69,"2016-03-31":16.01,"2016-06-30":28.17,"2016-09-30":37.74,"2016-12-31":34.3,"2017-03-31":51.3,"2017-06-30":41.47,"2017-09-30":33,"2017-12-31":25.65,"2018-03-31":30.83,"2018-06-30":40.64,"2018-09-30":64.9,"2018-12-31":55.8,"2019-03-31":78.37,"2019-06-30":75.4,"2019-09-30":61.17,"2019-12-31":54.97,"2020-03-31":33.34,"2020-06-30":36.89,"2020-09-30":48.85,"2020-12-31":75.26,"2021-03-31":85.58,"2021-06-30":86.25,"2021-09-30":50.6,"2021-12-31":44.44,"2022-03-31":56.62,"2022-06-30":47.26,"2022-09-30":53.24,"2022-12-31":43.68,"2023-03-31":50.1,"2023-06-30":71.21,"2023-09-30":75.25,"2023-12-31":79.49,"2024-03-31":94.29,"2024-06-30":118.35,"2024-09-30":130.28,"2024-12-31":149.94,"2025-03-31":98.42,"2025-06-30":103.29,"2025-09-30":81.55,"2025-12-31":112.91,"2026-03-31":107.66,"2026-06-30":139.76},"price_avg":{"2015-06-30":28,"2015-09-30":30.265,"2015-12-31":26.714643,"2016-03-31":23.882,"2016-06-30":23.495962,"2016-09-30":24.319811,"2016-12-31":27.047885,"2017-03-31":33.461698,"2017-06-30":38.379811,"2017-09-30":39.580385,"2017-12-31":38.477885,"2018-03-31":35.003269,"2018-06-30":33.212115,"2018-09-30":36.297308,"2018-12-31":43.970192,"2019-03-31":53.221154,"2019-06-30":62.265385,"2019-09-30":67.29,"2019-12-31":67.494038,"2020-03-31":63.394423,"2020-06-30":54.780962,"2020-09-30":48.157308,"2020-12-31":49.079057,"2021-03-31":57.836923,"2021-06-30":69.045577,"2021-09-30":72.399231,"2021-12-31":67.704423,"2022-03-31":59.39,"2022-06-30":50.945962,"2022-09-30":49.643585,"2022-12-31":50.475,"2023-03-31":49.520755,"2023-06-30":51.961698,"2023-09-30":57.738462,"2023-12-31":64.717889,"2024-03-31":77.098188,"2024-06-30":88.141649,"2024-09-30":98.602092,"2024-12-31":114.759881,"2025-03-31":125.386813,"2025-06-30":122.40448,"2025-09-30":114.055,"2025-12-31":103.24792,"2026-03-31":98.302191,"2026-06-30":106.3749},"price_high":{"2015-06-30":28,"2015-09-30":32.64,"2015-12-31":32.64,"2016-03-31":32.64,"2016-06-30":32.64,"2016-09-30":39.15,"2016-12-31":39.15,"2017-03-31":51.3,"2017-06-30":51.5,"2017-09-30":51.5,"2017-12-31":51.5,"2018-03-31":51.5,"2018-06-30":43.02,"2018-09-30":68.37,"2018-12-31":68.37,"2019-03-31":80.1,"2019-06-30":80.1,"2019-09-30":81.08,"2019-12-31":81.08,"2020-03-31":81.08,"2020-06-30":81.08,"2020-09-30":67.33,"2020-12-31":75.26,"2021-03-31":95.84,"2021-06-30":95.84,"2021-09-30":95.84,"2021-12-31":95.84,"2022-03-31":94.99,"2022-06-30":82.45,"2022-09-30":63.77,"2022-12-31":63.77,"2023-03-31":63.77,"2023-06-30":71.21,"2023-09-30":79.09,"2023-12-31":85.11,"2024-03-31":96.33,"2024-06-30":118.35,"2024-09-30":135.39,"2024-12-31":152.67,"2025-03-31":161.22,"2025-06-30":161.22,"2025-09-30":161.22,"2025-12-31":161.22,"2026-03-31":125.9,"2026-06-30":144.42},"price_low":{"2015-06-30":28,"2015-09-30":24.72,"2015-12-31":19.54,"2016-03-31":15.36,"2016-06-30":15.36,"2016-09-30":15.36,"2016-12-31":15.36,"2017-03-31":16.56,"2017-06-30":29.24,"2017-09-30":31.4,"2017-12-31":25.29,"2018-03-31":25.29,"2018-06-30":25.29,"2018-09-30":25.29,"2018-12-31":26.25,"2019-03-31":27.62,"2019-06-30":39.39,"2019-09-30":53.01,"2019-12-31":53.01,"2020-03-31":25.53,"2020-06-30":25.53,"2020-09-30":25.53,"2020-12-31":25.53,"2021-03-31":29.21,"2021-06-30":37.96,"2021-09-30":48.94,"2021-12-31":40.27,"2022-03-31":40.27,"2022-06-30":38.63,"2022-09-30":38.63,"2022-12-31":38.63,"2023-03-31":38.63,"2023-06-30":42.48,"2023-09-30":42.48,"2023-12-31":45.17,"2024-03-31":47.51,"2024-06-30":59.53,"2024-09-30":59.53,"2024-12-31":76.4,"2025-03-31":89.48,"2025-06-30":82.27,"2025-09-30":79.92,"2025-12-31":74.67,"2026-03-31":74.67,"2026-06-30":74.67},"ev_avg":{"2015-06-30":811332000,"2015-09-30":890026500,"2015-12-31":847827921.785714,"2016-03-31":770148458,"2016-06-30":766410557.884615,"2016-09-30":808119595.283019,"2016-12-31":911592347.5,"2017-03-31":1138446011.320755,"2017-06-30":1308162043.207547,"2017-09-30":1348342610,"2017-12-31":1307557887.5,"2018-03-31":1203471857.5,"2018-06-30":1142066310.384615,"2018-09-30":1268227265.769231,"2018-12-31":1557810733.653846,"2019-03-31":1900004182.692308,"2019-06-30":2309496161.538462,"2019-09-30":2513461930,"2019-12-31":2932130661.153846,"2020-03-31":2800825507.884615,"2020-06-30":2233952836.538462,"2020-09-30":2138455631.923077,"2020-12-31":2313500074.150943,"2021-03-31":2624247418.461538,"2021-06-30":3369521914.038462,"2021-09-30":3559469550.769231,"2021-12-31":3359056229.807693,"2022-03-31":2970783710,"2022-06-30":2594017496.153846,"2022-09-30":2543299474.528302,"2022-12-31":2572258150,"2023-03-31":2579419501.886792,"2023-06-30":2701441763.207547,"2023-09-30":2986518846.153846,"2023-12-31":3368248702.222222,"2024-03-31":4083735397.463768,"2024-06-30":4820894761.276596,"2024-09-30":5388999659.414227,"2024-12-31":6307880720.476191,"2025-03-31":7000321142.191235,"2025-06-30":6906721075.52,"2025-09-30":6446914230,"2025-12-31":5847078127.12,"2026-03-31":5632568578.286852,"2026-06-30":6146528887.649402},"shares_out":{"2015-06-30":31948000,"2015-09-30":32100000,"2015-12-31":32181000,"2016-03-31":32369000,"2016-06-30":32919000,"2016-09-30":33309000,"2016-12-31":33943000,"2017-03-31":34280000,"2017-06-30":34433000,"2017-09-30":34554000,"2017-12-31":34619000,"2018-03-31":34827000,"2018-06-30":35138000,"2018-09-30":35967000,"2018-12-31":36107000,"2019-03-31":36333000,"2019-06-30":36638000,"2019-09-30":36917000,"2019-12-31":43502000,"2020-03-31":44091000,"2020-06-30":44550000,"2020-09-30":44827000,"2020-12-31":45247000,"2021-03-31":45988000,"2021-06-30":46469000,"2021-09-30":46864000,"2021-12-31":46965000,"2022-03-31":47089000,"2022-06-30":47420000,"2022-09-30":47665000,"2022-12-31":47754000,"2023-03-31":47941000,"2023-06-30":48385000,"2023-09-30":48720000,"2023-12-31":49120000,"2024-03-31":49847000,"2024-06-30":54824000,"2024-09-30":55094000,"2024-12-31":56444000,"2025-03-31":56741000,"2025-06-30":57249000,"2025-09-30":57386000,"2025-12-31":57511000,"2026-03-31":58359000,"2026-06-30":58858000},"shares_dil":{"2023-12-31":48428250,"2024-03-31":48853000,"2024-06-30":49461500,"2024-09-30":51052000,"2024-12-31":52729000,"2025-03-31":54493250,"2025-06-30":56115750,"2025-09-30":56706000,"2025-12-31":57186500,"2026-03-31":57532750,"2026-06-30":57936000},"rev_ps":{"2023-12-31":6.4985,"2024-03-31":6.681964,"2024-06-30":6.908909,"2024-09-30":7.058431,"2024-12-31":7.272677,"2025-03-31":7.42336,"2025-06-30":7.715356,"2025-09-30":8.28519,"2025-12-31":8.873458,"2026-03-31":9.58322,"2026-06-30":10.577862},"ebitda_ps":{"2023-12-31":-1.962615,"2024-03-31":-2.057438,"2024-06-30":-2.037787,"2024-09-30":-1.898006,"2024-12-31":-1.64456,"2025-03-31":-1.266469,"2025-06-30":-1.107675,"2025-09-30":-0.947501,"2025-12-31":-2.824216,"2026-03-31":-2.730879,"2026-06-30":-2.61309},"ebit_ps":{"2023-12-31":-2.65754,"2024-03-31":-2.758746,"2024-06-30":-2.742982,"2024-09-30":-2.591906,"2024-12-31":-2.320658,"2025-03-31":-1.90809,"2025-06-30":-1.723099,"2025-09-30":-1.558883,"2025-12-31":-3.490334,"2026-03-31":-3.455041,"2026-06-30":-3.337407},"eps_basic":{"2016-03-31":-11.06,"2016-06-30":-0.03,"2016-09-30":0.06,"2016-12-31":0.13,"2017-03-31":0.13,"2017-06-30":-0.04,"2017-09-30":-0.03,"2017-12-31":0,"2018-03-31":-0.11,"2018-06-30":-0.16,"2018-09-30":-0.39,"2018-12-31":-0.37,"2019-03-31":-0.33,"2019-06-30":-0.35,"2019-09-30":-0.53,"2019-12-31":0.34,"2020-03-31":-0.86,"2020-06-30":-1.59,"2020-09-30":-1.57,"2020-12-31":-2.73,"2021-03-31":-1.85,"2021-06-30":-1.33,"2021-09-30":-0.85,"2021-12-31":-0.14,"2022-03-31":0.33,"2022-06-30":-0.25,"2022-09-30":-0.96,"2022-12-31":-2.09,"2023-03-31":-2.92,"2023-06-30":-2.64,"2023-09-30":-2.69},"eps":{"2016-03-31":-11.07,"2016-06-30":-0.05,"2016-09-30":0.05,"2016-12-31":0.12,"2017-03-31":0.11,"2017-06-30":-0.05,"2017-09-30":-0.04,"2017-12-31":-0.01,"2018-03-31":-0.11,"2018-06-30":-0.16,"2018-09-30":-0.39,"2018-12-31":-0.38,"2019-03-31":-0.34,"2019-06-30":-0.36,"2019-09-30":-0.54,"2019-12-31":0.26,"2020-03-31":-0.94,"2020-06-30":-1.67,"2020-09-30":-1.65,"2020-12-31":-2.73,"2021-03-31":-1.85,"2021-06-30":-1.33,"2021-09-30":-0.85,"2021-12-31":-1.08,"2022-03-31":-0.61,"2022-06-30":-1.19,"2022-09-30":-1.9,"2022-12-31":-2.09,"2023-03-31":-2.92,"2023-06-30":-2.64,"2023-09-30":-2.69,"2023-12-31":-2.78,"2024-03-31":-2.88,"2024-06-30":-3.2,"2024-09-30":-2.96,"2024-12-31":-2.81,"2025-03-31":-2.31,"2025-06-30":-1.65,"2025-09-30":-1.54,"2025-12-31":-3.26,"2026-03-31":-3.28,"2026-06-30":-3.25},"cfo_ps":{"2023-12-31":-1.192651,"2024-03-31":-1.24586,"2024-06-30":-1.436916,"2024-09-30":-1.419925,"2024-12-31":-1.162889,"2025-03-31":-0.843572,"2025-06-30":-0.367473,"2025-09-30":-0.372536,"2025-12-31":-0.25861,"2026-03-31":-0.152852,"2026-06-30":-0.016397},"fcf_ps":{"2023-12-31":-1.610754,"2024-03-31":-1.538739,"2024-06-30":-1.653063,"2024-09-30":-1.591926,"2024-12-31":-1.282368,"2025-03-31":-0.976983,"2025-06-30":-0.479741,"2025-09-30":-0.486897,"2025-12-31":-0.392663,"2026-03-31":-0.321226,"2026-06-30":-0.210508},"cash_ps":{"2015-06-30":3.259797,"2015-09-30":2.907757,"2015-12-31":0.670333,"2016-03-31":0.321048,"2016-06-30":0.374829,"2016-09-30":0.149749,"2016-12-31":0.191321,"2017-03-31":0.251488,"2017-06-30":0.38829,"2017-09-30":0.559067,"2017-12-31":0.707935,"2018-03-31":0.447555,"2018-06-30":0.709801,"2018-09-30":1.03645,"2018-12-31":0.825906,"2019-03-31":0.926981,"2019-06-30":1.091544,"2019-09-30":1.070889,"2019-12-31":1.435106,"2020-03-31":1.215985,"2020-06-30":5.992682,"2020-09-30":1.806813,"2020-12-31":2.13486,"2021-03-31":2.101092,"2021-06-30":2.545697,"2021-09-30":2.414028,"2021-12-31":2.14432,"2022-03-31":2.255346,"2022-06-30":2.162653,"2022-09-30":2.182272,"2022-12-31":2.502932,"2023-03-31":1.593584,"2023-06-30":1.959533,"2023-09-30":2.235817,"2023-12-31":1.90283,"2024-03-31":0.852509,"2024-06-30":1.241701,"2024-09-30":1.817675,"2024-12-31":3.005209,"2025-03-31":2.01357,"2025-06-30":1.760957,"2025-09-30":1.71202,"2025-12-31":1.579054,"2026-03-31":1.78634,"2026-06-30":1.945105},"bvps":{"2015-06-30":2.96704,"2015-09-30":2.952336,"2015-12-31":2.957988,"2016-03-31":3.029411,"2016-06-30":3.193839,"2016-09-30":3.308505,"2016-12-31":3.455028,"2017-03-31":3.586727,"2017-06-30":3.657364,"2017-09-30":3.823031,"2017-12-31":3.992085,"2018-03-31":4.106814,"2018-06-30":4.227133,"2018-09-30":4.543248,"2018-12-31":4.815133,"2019-03-31":5.105249,"2019-06-30":5.125962,"2019-09-30":5.149823,"2019-12-31":15.476806,"2020-03-31":14.544896,"2020-06-30":14.869226,"2020-09-30":14.758137,"2020-12-31":14.751232,"2021-03-31":12.824519,"2021-06-30":12.574512,"2021-09-30":12.825388,"2021-12-31":12.501884,"2022-03-31":12.690097,"2022-06-30":11.861598,"2022-09-30":11.508528,"2022-12-31":11.098651,"2023-03-31":10.60708,"2023-06-30":10.102532,"2023-09-30":9.804167,"2023-12-31":9.400774,"2024-03-31":9.042269,"2024-06-30":12.132624,"2024-09-30":12.133971,"2024-12-31":13.587467,"2025-03-31":13.463968,"2025-06-30":13.364635,"2025-09-30":13.409943,"2025-12-31":11.409209,"2026-03-31":11.496564,"2026-06-30":11.595467},"tbvps":{"2015-06-30":2.600038,"2015-09-30":2.61433,"2015-12-31":2.640471,"2016-03-31":2.741944,"2016-06-30":2.938911,"2016-09-30":3.083971,"2016-12-31":3.261556,"2017-03-31":3.412573,"2017-06-30":3.511312,"2017-09-30":3.704723,"2017-12-31":3.901181,"2018-03-31":4.042812,"2018-06-30":4.189823,"2018-09-30":4.532321,"2018-12-31":4.815133,"2019-03-31":5.105249,"2019-06-30":5.125962,"2019-09-30":5.149823,"2019-12-31":5.161441,"2020-03-31":4.508585,"2020-06-30":5.076117,"2020-09-30":5.164477,"2020-12-31":5.384269,"2021-03-31":3.743911,"2021-06-30":3.721922,"2021-09-30":4.180309,"2021-12-31":4.008006,"2022-03-31":4.350846,"2022-06-30":3.711894,"2022-09-30":3.531375,"2022-12-31":3.266784,"2023-03-31":2.935692,"2023-06-30":2.630257,"2023-09-30":2.511104,"2023-12-31":2.293893,"2024-03-31":2.059843,"2024-06-30":5.898001,"2024-09-30":6.043435,"2024-12-31":7.748423,"2025-03-31":7.753758,"2025-06-30":7.474559,"2025-09-30":7.644669,"2025-12-31":7.781624,"2026-03-31":8.07399,"2026-06-30":8.30176},"fcf_margin":{"2016-06-30":2.417297,"2016-09-30":3.793066,"2016-12-31":5.271991,"2017-03-31":7.004842,"2017-06-30":4.798451,"2017-09-30":6.905608,"2017-12-31":12.42041,"2018-03-31":6.432591,"2018-06-30":6.398921,"2018-09-30":5.689598,"2018-12-31":4.715961,"2019-03-31":8.097514,"2019-06-30":8.294003,"2019-09-30":4.368348,"2019-12-31":-2.14909,"2020-03-31":-7.776528,"2020-06-30":-17.472497,"2020-09-30":-20.115915,"2020-12-31":-13.301535,"2021-03-31":-12.225211,"2021-06-30":-6.815638,"2021-09-30":-0.217683,"2021-12-31":-7.849026,"2022-03-31":-2.350165,"2022-06-30":-8.511841,"2022-09-30":-22.806143,"2022-12-31":-22.395373,"2023-03-31":-36.041926,"2023-06-30":-32.517504,"2023-09-30":-24.865189,"2023-12-31":-24.78655,"2024-03-31":-23.028238,"2024-06-30":-23.926549,"2024-09-30":-22.553539,"2024-12-31":-17.632686,"2025-03-31":-13.160933,"2025-06-30":-6.217996,"2025-09-30":-5.876719,"2025-12-31":-4.425136,"2026-03-31":-3.35196,"2026-06-30":-1.990082}},"masked":{"tax_rate_pct":{"annual":{"2013-12-31":"a loss","2014-12-31":"a loss","2015-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"a loss","2024-12-31":"a loss","2025-12-31":"a loss"},"ttm":{"2017-06-30":"a loss","2017-09-30":"a loss","2017-12-31":"a loss","2018-03-31":"a loss","2018-06-30":"a loss","2018-09-30":"a loss","2018-12-31":"a loss","2019-03-31":"a loss","2019-06-30":"a loss","2019-09-30":"a loss","2020-03-31":"a loss","2020-06-30":"a loss","2020-09-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss","2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss","2024-09-30":"a loss","2024-12-31":"a loss","2025-03-31":"a loss","2025-06-30":"a loss","2025-09-30":"a loss","2025-12-31":"a loss","2026-03-31":"a loss","2026-06-30":"a loss"}},"debt_equity":{"annual":{"2014-12-31":"negative equity"}},"ltd_equity":{"annual":{"2014-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2014-12-31":"negative equity"}},"liab_equity":{"annual":{"2014-12-31":"negative equity"}},"debt_ebit":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"net_debt_ebit":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"debt_ebitda":{"annual":{"2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"ltd_capital":{"annual":{"2014-12-31":"negative capital"}},"debt_capital":{"annual":{"2014-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2014-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2014-12-31":"negative capital"}},"roe":{"annual":{"2015-12-31":"negative equity"}},"pe":{"annual":{"2015-12-31":"a loss per share","2018-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"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","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"pe_avg":{"annual":{"2015-12-31":"a loss per share","2018-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"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","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"pe_high":{"annual":{"2015-12-31":"a loss per share","2018-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"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","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"pe_low":{"annual":{"2015-12-31":"a loss per share","2018-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"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","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"peg":{"annual":{"2015-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"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","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"ev_ebit":{"annual":{"2015-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"evb_avg":{"annual":{"2015-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"evb_high":{"annual":{"2015-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"evb_low":{"annual":{"2015-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"ev_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"eve_avg":{"annual":{"2015-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"eve_high":{"annual":{"2015-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"eve_low":{"annual":{"2015-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"ev_fcf":{"annual":{"2015-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow","2026-03-31":"negative free cash flow","2026-06-30":"negative free cash flow"}},"pfcf":{"annual":{"2015-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow","2026-03-31":"negative free cash flow","2026-06-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2015-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow","2026-03-31":"negative free cash flow","2026-06-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2015-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow","2026-03-31":"negative free cash flow","2026-06-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2015-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow","2026-03-31":"negative free cash flow","2026-06-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2015-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf":{"annual":{"2015-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2015-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2015-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2015-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"roic":{"annual":{"2015-12-31":"negative invested capital"}},"ebit_int":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"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","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"ebitda_int":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA","2026-03-31":"negative EBITDA","2026-06-30":"negative EBITDA"}}}}