{"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":"GNRC","kind":"industrial","as_of":"2026-08-04","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":{"2011-12-31":53.661951,"2012-12-31":15.127256,"2013-12-31":44.71352,"2014-12-31":43.28157,"2015-12-31":16.270679,"2016-12-31":22.411715,"2017-12-31":33.043156,"2018-12-31":36.248108,"2019-12-31":28.111177,"2020-12-31":28.941232,"2021-12-31":30.548489,"2022-12-31":17.870192,"2023-12-31":9.335499,"2024-12-31":13.085657,"2025-12-31":6.224433},"roa":{"2011-12-31":23.502068,"2012-12-31":5.90647,"2013-12-31":10.260807,"2014-12-31":9.534858,"2015-12-31":4.268232,"2016-12-31":5.331389,"2017-12-31":8.10949,"2018-12-31":10.702699,"2019-12-31":9.898187,"2020-12-31":11.881733,"2021-12-31":13.570325,"2022-12-31":7.952471,"2023-12-31":4.182222,"2024-12-31":6.200648,"2025-12-31":2.987061},"roc":{"2011-12-31":7.222572,"2012-12-31":9.807526,"2013-12-31":15.396908,"2014-12-31":12.856437,"2015-12-31":7.635502,"2016-12-31":9.468757,"2017-12-31":14.072983,"2018-12-31":17.571711,"2019-12-31":16.657032,"2020-12-31":18.008344,"2021-12-31":21.223874,"2022-12-31":13.234484,"2023-12-31":7.597511,"2024-12-31":10.731809,"2025-12-31":6.01521},"roic":{"2011-12-31":7.761816,"2012-12-31":10.591304,"2013-12-31":16.925293,"2014-12-31":14.448679,"2015-12-31":8.51024,"2016-12-31":10.155601,"2017-12-31":15.191305,"2018-12-31":19.858029,"2019-12-31":19.716338,"2020-12-31":23.577212,"2021-12-31":24.873329,"2022-12-31":13.795905,"2023-12-31":7.946265,"2024-12-31":11.444541,"2025-12-31":6.537516},"gross_margin":{"2009-12-31":40.093634,"2010-12-31":40.034577,"2011-12-31":37.204915,"2012-12-31":37.439238,"2013-12-31":38.334461,"2014-12-31":35.335224,"2015-12-31":34.916143,"2016-12-31":35.394473,"2017-12-31":34.821686,"2018-12-31":35.831623,"2019-12-31":36.190127,"2020-12-31":38.534283,"2021-12-31":36.393231,"2022-12-31":33.342644,"2023-12-31":33.943426,"2024-12-31":38.773053,"2025-12-31":38.291298},"ebitda_margin":{"2009-12-31":26.891209,"2010-12-31":25.255701,"2011-12-31":21.352162,"2012-12-31":23.609078,"2013-12-31":26.130579,"2014-12-31":22.458808,"2015-12-31":16.692793,"2016-12-31":17.763512,"2017-12-31":18.045544,"2018-12-31":19.99487,"2019-12-31":19.639928,"2020-12-31":22.04567,"2021-12-31":21.759084,"2022-12-31":15.827221,"2023-12-31":13.742152,"2024-12-31":16.492956,"2025-12-31":11.499385},"op_margin":{"2009-12-31":16.746678,"2010-12-31":15.230063,"2011-12-31":14.26571,"2012-12-31":19.004834,"2013-12-31":23.655491,"2014-12-31":20.081538,"2015-12-31":13.630998,"2016-12-31":14.004696,"2017-12-31":14.949865,"2018-12-31":17.651957,"2019-12-31":16.883225,"2020-12-31":19.278368,"2021-12-31":19.29624,"2022-12-31":12.406629,"2023-12-31":9.600571,"2024-12-31":12.494477,"2025-12-31":6.870537},"incr_op_margin":{"2010-12-31":-177.374784,"2011-12-31":11.394001,"2012-12-31":28.770588,"2013-12-31":41.333424,"2014-12-31":233.800209,"2015-12-31":79.246623,"2016-12-31":17.77851,"2017-12-31":20.857402,"2018-12-31":30.839807,"2019-12-31":8.283206,"2020-12-31":38.076436,"2021-12-31":19.331717,"2022-12-31":-18.706476,"2023-12-31":33.23021,"2024-12-31":55.110244,"2025-12-31":285.56877},"pretax_margin":{"2009-12-31":7.376821,"2010-12-31":9.651194,"2011-12-31":10.980888,"2012-12-31":13.29178,"2013-12-31":18.75909,"2014-12-31":17.684896,"2015-12-31":9.335997,"2016-12-31":10.616318,"2017-12-31":12.129467,"2018-12-31":15.373439,"2019-12-31":14.499015,"2020-12-31":17.953927,"2021-12-31":18.503932,"2022-12-31":11.138999,"2023-12-31":7.216605,"2024-12-31":9.531048,"2025-12-31":4.729224},"net_margin":{"2009-12-31":7.319192,"2010-12-31":9.599413,"2011-12-31":40.99152,"2012-12-31":7.925064,"2013-12-31":11.747416,"2014-12-31":11.952271,"2015-12-31":5.902001,"2016-12-31":6.710721,"2017-12-31":9.39684,"2018-12-31":11.774709,"2019-12-31":11.432332,"2020-12-31":14.106551,"2021-12-31":14.730182,"2022-12-31":8.751917,"2023-12-31":5.334918,"2024-12-31":7.363297,"2025-12-31":3.790649},"common_margin":{"2009-12-31":-12.118528,"2010-12-31":-16.521387,"2011-12-31":40.99152,"2012-12-31":7.925064,"2013-12-31":11.747416,"2014-12-31":11.952271,"2015-12-31":5.902001,"2016-12-31":6.710721,"2017-12-31":9.39684,"2018-12-31":11.774709,"2019-12-31":11.432332,"2020-12-31":14.106551,"2021-12-31":14.730182,"2022-12-31":8.751917,"2023-12-31":5.334918,"2024-12-31":7.363297,"2025-12-31":3.790649},"tax_rate_pct":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":-273.29876,"2012-12-31":40.376202,"2013-12-31":37.377474,"2014-12-31":32.415371,"2015-12-31":36.78232,"2016-12-31":36.773001,"2017-12-31":21.670209,"2018-12-31":22.456249,"2019-12-31":21.056798,"2020-12-31":22.181756,"2021-12-31":19.515824,"2022-12-31":19.587544,"2023-12-31":25.208405,"2024-12-31":22.582174,"2025-12-31":18.942028},"payout":{"2010-12-31":null,"2011-12-31":0,"2012-12-31":433.725583,"2013-12-31":196.763474,"2014-12-31":0.516571,"2015-12-31":1.847017,"2016-12-31":0.078226,"2017-12-31":0,"2018-12-31":0.13179,"2019-12-31":0.113092,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0.077346,"2023-12-31":0,"2024-12-31":0.086306,"2025-12-31":0.183637},"sgr":{"2011-12-31":53.661951,"2012-12-31":-50.483523,"2013-12-31":-43.266355,"2014-12-31":43.05799,"2015-12-31":15.970157,"2016-12-31":22.394183,"2017-12-31":33.043156,"2018-12-31":36.200336,"2019-12-31":28.079385,"2020-12-31":28.941232,"2021-12-31":30.548489,"2022-12-31":17.85637,"2023-12-31":9.335499,"2024-12-31":13.074363,"2025-12-31":6.213003},"total_debt":{"2010-12-31":657229000,"2011-12-31":604372000,"2012-12-31":881268000,"2013-12-31":1197000000,"2014-12-31":1080599000,"2015-12-31":937060000,"2016-12-31":903673000,"2017-12-31":935993000,"2018-12-31":901888000,"2019-12-31":832789000,"2020-12-31":885193000,"2021-12-31":980056000,"2022-12-31":1430808000,"2023-12-31":1575217000,"2024-12-31":1334222000,"2025-12-31":1333066000},"st_debt":{"2010-12-31":0,"2011-12-31":22874000,"2012-12-31":94800000,"2013-12-31":22046000,"2014-12-31":5916000,"2015-12-31":9251000,"2016-12-31":46163000,"2017-12-31":22174000,"2018-12-31":47560000,"2019-12-31":61097000,"2020-12-31":43429000,"2021-12-31":77965000,"2022-12-31":61723000,"2023-12-31":127664000,"2024-12-31":123446000,"2025-12-31":72810000},"lt_debt":{"2010-12-31":657229000,"2011-12-31":575000000,"2012-12-31":799018000,"2013-12-31":1175349000,"2014-12-31":1082101000,"2015-12-31":1037132000,"2016-12-31":1006758000,"2017-12-31":906548000,"2018-12-31":876396000,"2019-12-31":837767000,"2020-12-31":841764000,"2021-12-31":902091000,"2022-12-31":1369085000,"2023-12-31":1447553000,"2024-12-31":1210776000,"2025-12-31":1260256000},"debt_ebitda":{"2010-12-31":4.389252,"2011-12-31":3.573966,"2012-12-31":3.173282,"2013-12-31":3.083152,"2014-12-31":3.293455,"2015-12-31":4.261417,"2016-12-31":3.513913,"2017-12-31":3.088556,"2018-12-31":2.229146,"2019-12-31":1.923611,"2020-12-31":1.615672,"2021-12-31":1.205219,"2022-12-31":1.980437,"2023-12-31":2.849519,"2024-12-31":1.883138,"2025-12-31":2.754121},"net_debt_ebitda":{"2010-12-31":3.864441,"2011-12-31":3.023264,"2012-12-31":2.784311,"2013-12-31":2.696414,"2014-12-31":2.7151,"2015-12-31":3.73454,"2016-12-31":3.252327,"2017-12-31":2.631631,"2018-12-31":1.674307,"2019-12-31":1.177802,"2020-12-31":0.419919,"2021-12-31":1.024029,"2022-12-31":1.79673,"2023-12-31":2.485927,"2024-12-31":1.48614,"2025-12-31":2.04876},"debt_ebit":{"2010-12-31":7.278606,"2011-12-31":5.349324,"2012-12-31":3.942063,"2013-12-31":3.405745,"2014-12-31":3.683337,"2015-12-31":5.218617,"2016-12-31":4.457036,"2017-12-31":3.728105,"2018-12-31":2.525017,"2019-12-31":2.2377,"2020-12-31":1.847593,"2021-12-31":1.359045,"2022-12-31":2.526456,"2023-12-31":4.07877,"2024-12-31":2.485779,"2025-12-31":4.609639},"net_debt_ebit":{"2010-12-31":6.408324,"2011-12-31":4.525062,"2012-12-31":3.458858,"2013-12-31":2.978541,"2014-12-31":3.036516,"2015-12-31":4.573393,"2016-12-31":4.125242,"2017-12-31":3.176565,"2018-12-31":1.896534,"2019-12-31":1.370115,"2020-12-31":0.480196,"2021-12-31":1.154729,"2022-12-31":2.2921,"2023-12-31":3.558329,"2024-12-31":1.961734,"2025-12-31":3.429059},"ebitda_int":{"2009-12-31":2.232325,"2010-12-31":5.465416,"2011-12-31":7.129775,"2012-12-31":5.654498,"2013-12-31":7.132158,"2014-12-31":6.949169,"2015-12-31":5.132554,"2016-12-31":5.770284,"2017-12-31":7.102726,"2018-12-31":9.878626,"2019-12-31":10.420999,"2020-12-31":16.606923,"2021-12-31":24.676873,"2022-12-31":13.177525,"2023-12-31":5.662378,"2024-12-31":7.897518,"2025-12-31":6.846486},"ebitda_capex_int":{"2009-12-31":2.168468,"2010-12-31":5.113881,"2011-12-31":6.6213,"2012-12-31":5.198579,"2013-12-31":6.566896,"2014-12-31":6.214466,"2015-12-31":4.417128,"2016-12-31":5.086677,"2017-12-31":6.323177,"2018-12-31":8.716379,"2019-12-31":8.957443,"2020-12-31":14.723743,"2021-12-31":21.339028,"2022-12-31":11.605497,"2023-12-31":4.340408,"2024-12-31":6.373402,"2025-12-31":4.443979},"ebit_int":{"2009-12-31":1.390195,"2010-12-31":3.295835,"2011-12-31":4.763513,"2012-12-31":4.551757,"2013-12-31":6.4566,"2014-12-31":6.213597,"2015-12-31":4.19114,"2016-12-31":4.549273,"2017-12-31":5.884267,"2018-12-31":8.721091,"2019-12-31":8.958285,"2020-12-31":14.522324,"2021-12-31":21.883774,"2022-12-31":10.329588,"2023-12-31":3.955863,"2024-12-31":5.982879,"2025-12-31":4.09057},"int_exp":{"2009-12-31":70862000,"2010-12-31":27397000,"2011-12-31":23718000,"2012-12-31":49114000,"2013-12-31":54435000,"2014-12-31":47215000,"2015-12-31":42843000,"2016-12-31":44568000,"2017-12-31":42667000,"2018-12-31":40956000,"2019-12-31":41544000,"2020-12-31":32991000,"2021-12-31":32953000,"2022-12-31":54826000,"2023-12-31":97627000,"2024-12-31":89713000,"2025-12-31":70697000},"equity_assets":{"2010-12-31":36.455343,"2011-12-31":49.516516,"2012-12-31":28.907246,"2013-12-31":17.632639,"2014-12-31":26.270865,"2015-12-31":26.192614,"2016-12-31":21.496713,"2017-12-31":27.347017,"2018-12-31":31.34586,"2019-12-31":38.728814,"2020-12-31":42.970981,"2021-12-31":45.384868,"2022-12-31":43.66762,"2023-12-31":45.947548,"2024-12-31":48.818094,"2025-12-31":47.229523},"ltd_equity":{"2010-12-31":149.008881,"2011-12-31":74.783226,"2012-12-31":172.340325,"2013-12-31":370.68953,"2014-12-31":220.927564,"2015-12-31":222.622142,"2016-12-31":250.985486,"2017-12-31":163.624714,"2018-12-31":115.232023,"2019-12-31":81.148935,"2020-12-31":60.545799,"2021-12-31":40.749011,"2022-12-31":60.649266,"2023-12-31":61.854578,"2024-12-31":48.542143,"2025-12-31":47.874391},"ltd_capital":{"2010-12-31":59.84079,"2011-12-31":41.871137,"2012-12-31":59.411137,"2013-12-31":77.628394,"2014-12-31":68.906163,"2015-12-31":73.926088,"2016-12-31":77.158328,"2017-12-31":60.840759,"2018-12-31":52.717547,"2019-12-31":44.916364,"2020-12-31":36.992713,"2021-12-31":28.244803,"2022-12-31":37.120793,"2023-12-31":36.970105,"2024-12-31":31.625336,"2025-12-31":31.780603},"ltd_assets":{"2010-12-31":54.321699,"2011-12-31":37.030048,"2012-12-31":49.818842,"2013-12-31":65.362347,"2014-12-31":58.039582,"2015-12-31":58.310558,"2016-12-31":53.953629,"2017-12-31":44.746479,"2018-12-31":36.120469,"2019-12-31":31.428021,"2020-12-31":26.017124,"2021-12-31":18.493885,"2022-12-31":26.484091,"2023-12-31":28.420662,"2024-12-31":23.697349,"2025-12-31":22.610846},"debt_equity":{"2010-12-31":149.008881,"2011-12-31":78.603283,"2012-12-31":190.080841,"2013-12-31":377.517969,"2014-12-31":220.620908,"2015-12-31":201.141518,"2016-12-31":225.286322,"2017-12-31":168.939302,"2018-12-31":118.583812,"2019-12-31":80.666749,"2020-12-31":63.669529,"2021-12-31":44.270824,"2022-12-31":63.38354,"2023-12-31":67.309717,"2024-12-31":53.491311,"2025-12-31":50.640285},"debt_capital":{"2010-12-31":59.84079,"2011-12-31":44.009988,"2012-12-31":65.526851,"2013-12-31":79.05838,"2014-12-31":68.810518,"2015-12-31":66.793021,"2016-12-31":69.257853,"2017-12-31":62.816889,"2018-12-31":54.250958,"2019-12-31":44.649472,"2020-12-31":38.901272,"2021-12-31":30.685916,"2022-12-31":38.794324,"2023-12-31":40.230608,"2024-12-31":34.849732,"2025-12-31":33.616695},"debt_assets":{"2010-12-31":54.321699,"2011-12-31":38.921608,"2012-12-31":54.947136,"2013-12-31":66.566381,"2014-12-31":57.959021,"2015-12-31":52.684221,"2016-12-31":48.429154,"2017-12-31":46.19986,"2018-12-31":37.171116,"2019-12-31":31.241276,"2020-12-31":27.359421,"2021-12-31":20.092255,"2022-12-31":27.678083,"2023-12-31":30.927165,"2024-12-31":26.113438,"2025-12-31":23.917165},"net_debt_equity":{"2010-12-31":1.311923,"2011-12-31":0.664915,"2012-12-31":1.667813,"2013-12-31":3.301636,"2014-12-31":1.818783,"2015-12-31":1.762726,"2016-12-31":2.085154,"2017-12-31":1.439462,"2018-12-31":0.89068,"2019-12-31":0.493912,"2020-12-31":0.16548,"2021-12-31":0.376153,"2022-12-31":0.57504,"2023-12-31":0.587212,"2024-12-31":0.422144,"2025-12-31":0.376707},"net_debt_capital":{"2010-12-31":52.685797,"2011-12-31":37.228611,"2012-12-31":57.49478,"2013-12-31":69.141606,"2014-12-31":56.726893,"2015-12-31":58.53481,"2016-12-31":64.1021,"2017-12-31":53.523678,"2018-12-31":40.74777,"2019-12-31":27.338298,"2020-12-31":10.110587,"2021-12-31":26.072678,"2022-12-31":35.195729,"2023-12-31":35.097277,"2024-12-31":27.502808,"2025-12-31":25.007086},"ebitda":{"2009-12-31":158187000,"2010-12-31":149736000,"2011-12-31":169104000,"2012-12-31":277715000,"2013-12-31":388239000,"2014-12-31":328105000,"2015-12-31":219894000,"2016-12-31":257170000,"2017-12-31":303052000,"2018-12-31":404589000,"2019-12-31":432930000,"2020-12-31":547879000,"2021-12-31":813177000,"2022-12-31":722471000,"2023-12-31":552801000,"2024-12-31":708510000,"2025-12-31":484026000},"ebitda_capex":{"2009-12-31":153662000,"2010-12-31":140105000,"2011-12-31":157044000,"2012-12-31":255323000,"2013-12-31":357469000,"2014-12-31":293416000,"2015-12-31":189243000,"2016-12-31":226703000,"2017-12-31":269791000,"2018-12-31":356988000,"2019-12-31":372128000,"2020-12-31":485751000,"2021-12-31":703185000,"2022-12-31":636283000,"2023-12-31":423741000,"2024-12-31":571777000,"2025-12-31":314176000},"ebit":{"2009-12-31":98512000,"2010-12-31":90296000,"2011-12-31":112981000,"2012-12-31":223555000,"2013-12-31":351465000,"2014-12-31":293375000,"2015-12-31":179561000,"2016-12-31":202752000,"2017-12-31":251064000,"2018-12-31":357181000,"2019-12-31":372163000,"2020-12-31":479106000,"2021-12-31":721136000,"2022-12-31":566330000,"2023-12-31":386199000,"2024-12-31":536742000,"2025-12-31":289191000},"cash_ratio":{"2010-12-31":0.906535,"2011-12-31":0.563069,"2012-12-31":0.366355,"2013-12-31":0.598565,"2014-12-31":0.788955,"2015-12-31":0.543358,"2016-12-31":0.196737,"2017-12-31":0.349304,"2018-12-31":0.400356,"2019-12-31":0.64958,"2020-12-31":1.021206,"2021-12-31":0.127466,"2022-12-31":0.133787,"2023-12-31":0.228202,"2024-12-31":0.272251,"2025-12-31":0.280918},"current_ratio":{"2010-12-31":3.143785,"2011-12-31":2.317341,"2012-12-31":1.772213,"2013-12-31":2.607901,"2014-12-31":3.037053,"2015-12-31":2.964099,"2016-12-31":1.998921,"2017-12-31":2.079993,"2018-12-31":1.998853,"2019-12-31":2.405785,"2020-12-31":2.60276,"2021-12-31":1.599146,"2022-12-31":2.19985,"2023-12-31":2.268117,"2024-12-31":1.966961,"2025-12-31":2.026154},"quick_ratio":{"2013-12-31":1.255971,"2014-12-31":1.575191,"2015-12-31":1.397788,"2016-12-31":0.904047,"2017-12-31":1.053841,"2018-12-31":0.982003,"2019-12-31":1.292431,"2020-12-31":1.605605,"2021-12-31":0.600226,"2022-12-31":0.660435,"2023-12-31":0.838254,"2024-12-31":0.864717,"2025-12-31":0.776859},"cfo_avg_cl":{"2011-12-31":1.34652,"2012-12-31":1.023768,"2013-12-31":0.952692,"2014-12-31":1.029723,"2015-12-31":0.831386,"2016-12-31":0.868653,"2017-12-31":0.697008,"2018-12-31":0.516601,"2019-12-31":0.584034,"2020-12-31":0.854625,"2021-12-31":0.457493,"2022-12-31":0.054485,"2023-12-31":0.557097,"2024-12-31":0.77464,"2025-12-31":0.389574},"cfo_liab":{"2010-12-31":0.148906,"2011-12-31":0.216496,"2012-12-31":0.206622,"2013-12-31":0.175503,"2014-12-31":0.181646,"2015-12-31":0.143681,"2016-12-31":0.16892,"2017-12-31":0.180233,"2018-12-31":0.154127,"2019-12-31":0.196544,"2020-12-31":0.273485,"2021-12-31":0.157794,"2022-12-31":0.020901,"2023-12-31":0.190134,"2024-12-31":0.283818,"2025-12-31":0.149245},"cfo_capex":{"2009-12-31":16.487735,"2010-12-31":11.88672,"2011-12-31":14.072305,"2012-12-31":10.521347,"2013-12-31":8.447969,"2014-12-31":7.292975,"2015-12-31":6.153763,"2016-12-31":7.914202,"2017-12-31":7.736448,"2018-12-31":5.193735,"2019-12-31":5.080211,"2020-12-31":7.831139,"2021-12-31":3.738054,"2022-12-31":0.678934,"2023-12-31":4.042073,"2024-12-31":5.421522,"2025-12-31":2.578616},"wc":{"2010-12-31":185834000,"2011-12-31":217875000,"2012-12-31":227694000,"2013-12-31":403334000,"2014-12-31":489956000,"2015-12-31":418793000,"2016-12-31":341570000,"2017-12-31":428134000,"2018-12-31":560063000,"2019-12-31":698765000,"2020-12-31":1028209000,"2021-12-31":692557000,"2022-12-31":1190304000,"2023-12-31":1116921000,"2024-12-31":999018000,"2025-12-31":1247132000},"wc_assets":{"2010-12-31":15.359667,"2011-12-31":14.031168,"2012-12-31":14.196741,"2013-12-31":22.429812,"2014-12-31":26.279286,"2015-12-31":23.545753,"2016-12-31":18.305234,"2017-12-31":21.132349,"2018-12-31":23.082874,"2019-12-31":26.213495,"2020-12-31":31.779739,"2021-12-31":14.198201,"2022-12-31":23.025684,"2023-12-31":21.929169,"2024-12-31":19.552814,"2025-12-31":22.375383},"cash_assets":{"2010-12-31":6.495091,"2011-12-31":5.997322,"2012-12-31":6.735243,"2013-12-31":8.349827,"2014-12-31":10.178023,"2015-12-31":6.513815,"2016-12-31":3.605205,"2017-12-31":6.834866,"2018-12-31":9.251976,"2019-12-31":12.112644,"2020-12-31":20.248604,"2021-12-31":3.020616,"2022-12-31":2.567443,"2023-12-31":3.946234,"2024-12-31":5.505163,"2025-12-31":6.125451},"cash_debt":{"2010-12-31":0.119567,"2011-12-31":0.154087,"2012-12-31":0.122577,"2013-12-31":0.125436,"2014-12-31":0.175607,"2015-12-31":0.123639,"2016-12-31":0.074443,"2017-12-31":0.147941,"2018-12-31":0.248902,"2019-12-31":0.387713,"2020-12-31":0.740096,"2021-12-31":0.150337,"2022-12-31":0.092761,"2023-12-31":0.127598,"2024-12-31":0.210817,"2025-12-31":0.256111},"fcf_debt":{"2010-12-31":0.159533,"2011-12-31":0.260853,"2012-12-31":0.241926,"2013-12-31":0.191457,"2014-12-31":0.202015,"2015-12-31":0.168578,"2016-12-31":0.23311,"2017-12-31":0.239383,"2018-12-31":0.221342,"2019-12-31":0.297897,"2020-12-31":0.479449,"2021-12-31":0.307293,"2022-12-31":-0.01934,"2023-12-31":0.249242,"2024-12-31":0.453124,"2025-12-31":0.201136},"liab_equity":{"2010-12-31":1.743082,"2011-12-31":1.019528,"2012-12-31":2.45934,"2013-12-31":4.671301,"2014-12-31":2.843499,"2015-12-31":2.81787,"2016-12-31":3.558603,"2017-12-31":2.576914,"2018-12-31":2.109067,"2019-12-31":1.522296,"2020-12-31":1.279595,"2021-12-31":1.177014,"2022-12-31":1.240259,"2023-12-31":1.172392,"2024-12-31":1.047152,"2025-12-31":1.114803},"altman_z":{"2011-12-31":2.228384,"2012-12-31":2.500155,"2013-12-31":3.409987,"2014-12-31":3.27014,"2015-12-31":2.579815,"2016-12-31":2.81591,"2017-12-31":3.217217,"2018-12-31":3.219532,"2019-12-31":4.612846,"2020-12-31":7.146566,"2021-12-31":7.195546,"2022-12-31":3.543444,"2023-12-31":3.749583,"2024-12-31":4.351002,"2025-12-31":3.602042},"interest_cover_cfo":{"2009-12-31":0.013148,"2010-12-31":4.111235,"2011-12-31":7.994395,"2012-12-31":8.122808,"2013-12-31":5.656158,"2014-12-31":6.939754,"2015-12-31":5.772265,"2016-12-31":6.679339,"2017-12-31":7.260114,"2018-12-31":7.028898,"2019-12-31":9.709629,"2020-12-31":17.914062,"2021-12-31":15.767474,"2022-12-31":2.196353,"2023-12-31":7.208362,"2024-12-31":9.290103,"2025-12-31":6.772439},"ar_turnover":{"2014-12-31":8.253453,"2015-12-31":7.095758,"2016-12-31":6.8283,"2017-12-31":6.444849,"2018-12-31":6.684408,"2019-12-31":6.828047,"2020-12-31":7.157381,"2021-12-31":8.112215,"2022-12-31":8.540807,"2023-12-31":7.591556,"2024-12-31":7.474766,"2025-12-31":6.929515},"dso":{"2014-12-31":44.223913,"2015-12-31":51.439187,"2016-12-31":53.454007,"2017-12-31":56.634375,"2018-12-31":54.604683,"2019-12-31":53.455987,"2020-12-31":50.99631,"2021-12-31":44.993875,"2022-12-31":42.736006,"2023-12-31":48.079733,"2024-12-31":48.83096,"2025-12-31":52.673236},"inv_turnover":{"2011-12-31":3.438569,"2012-12-31":3.793907,"2013-12-31":3.483206,"2014-12-31":3.0492,"2015-12-31":2.659436,"2016-12-31":2.770889,"2017-12-31":2.971272,"2018-12-31":2.786919,"2019-12-31":2.63708,"2020-12-31":2.714814,"2021-12-31":2.808117,"2022-12-31":2.438978,"2023-12-31":2.065583,"2024-12-31":2.392043,"2025-12-31":2.277916},"dio":{"2011-12-31":106.148798,"2012-12-31":96.206897,"2013-12-31":104.78853,"2014-12-31":119.703541,"2015-12-31":137.247142,"2016-12-31":131.726662,"2017-12-31":122.842999,"2018-12-31":130.969019,"2019-12-31":138.410685,"2020-12-31":134.447495,"2021-12-31":129.980335,"2022-12-31":149.652875,"2023-12-31":176.705573,"2024-12-31":152.589228,"2025-12-31":160.234158},"ap_turnover":{"2011-12-31":8.095619,"2012-12-31":8.381808,"2013-12-31":8.992055,"2014-12-31":7.824056,"2015-12-31":7.127351,"2016-12-31":6.453812,"2017-12-31":5.27311,"2018-12-31":4.622947,"2019-12-31":4.767532,"2020-12-31":5.158676,"2021-12-31":4.733118,"2022-12-31":5.4322,"2023-12-31":6.754806,"2024-12-31":6.580357,"2025-12-31":5.802479},"dpo":{"2011-12-31":45.086111,"2012-12-31":43.546689,"2013-12-31":40.591388,"2014-12-31":46.650995,"2015-12-31":51.211175,"2016-12-31":56.555718,"2017-12-31":69.219107,"2018-12-31":78.953967,"2019-12-31":76.55953,"2020-12-31":70.754583,"2021-12-31":77.116185,"2022-12-31":67.191924,"2023-12-31":54.0356,"2024-12-31":55.468119,"2025-12-31":62.904151},"ccc":{"2014-12-31":117.276459,"2015-12-31":137.475154,"2016-12-31":128.624951,"2017-12-31":110.258267,"2018-12-31":106.619735,"2019-12-31":115.307142,"2020-12-31":114.689222,"2021-12-31":97.858025,"2022-12-31":125.196958,"2023-12-31":170.749706,"2024-12-31":145.952069,"2025-12-31":150.003244},"inv_to_cash":{"2014-12-31":163.927454,"2015-12-31":188.686329,"2016-12-31":185.180669,"2017-12-31":179.477374,"2018-12-31":185.573702,"2019-12-31":191.866672,"2020-12-31":185.443805,"2021-12-31":174.97421,"2022-12-31":192.388882,"2023-12-31":224.785306,"2024-12-31":201.420188,"2025-12-31":212.907395},"inventories":{"2010-12-31":127137000,"2011-12-31":162124000,"2012-12-31":225817000,"2013-12-31":300253000,"2014-12-31":319385000,"2015-12-31":325375000,"2016-12-31":349731000,"2017-12-31":387049000,"2018-12-31":544750000,"2019-12-31":522024000,"2020-12-31":603317000,"2021-12-31":1089705000,"2022-12-31":1405384000,"2023-12-31":1167484000,"2024-12-31":1031647000,"2025-12-31":1248867000},"asset_turnover":{"2011-12-31":0.57334,"2012-12-31":0.74529,"2013-12-31":0.873452,"2014-12-31":0.797744,"2015-12-31":0.723184,"2016-12-31":0.794458,"2017-12-31":0.863002,"2018-12-31":0.908957,"2019-12-31":0.865807,"2020-12-31":0.842285,"2021-12-31":0.92126,"2022-12-31":0.908655,"2023-12-31":0.783934,"2024-12-31":0.842102,"2025-12-31":0.788008},"mcap":{"2011-12-31":1896308320.36,"2012-12-31":2265376993.2,"2013-12-31":3918101830.96,"2014-12-31":3345755377.92,"2015-12-31":2060092841.69,"2016-12-31":2663694212.76,"2017-12-31":3102075021.44,"2018-12-31":3056273679.75,"2019-12-31":6394044512.66,"2020-12-31":14494598088.94,"2021-12-31":22612059343.36,"2022-12-31":6510825395.62,"2023-12-31":8020425935.88,"2024-12-31":9357331380.6,"2025-12-31":8083438254.97},"ev_cash":{"2010-12-31":78583000,"2011-12-31":93126000,"2012-12-31":108023000,"2013-12-31":150147000,"2014-12-31":189761000,"2015-12-31":115857000,"2016-12-31":67272000,"2017-12-31":138472000,"2018-12-31":224482000,"2019-12-31":322883000,"2020-12-31":655128000,"2021-12-31":147339000,"2022-12-31":132723000,"2023-12-31":200994000,"2024-12-31":281277000,"2025-12-31":341413000},"ev_pref":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":-10000,"2017-12-31":279000,"2018-12-31":712000,"2019-12-31":469000,"2020-12-31":-89000,"2021-12-31":313000,"2022-12-31":1874000,"2023-12-31":2818000,"2024-12-31":3165000,"2025-12-31":5882000},"ev_debt":{"2010-12-31":657229000,"2011-12-31":604372000,"2012-12-31":881268000,"2013-12-31":1197000000,"2014-12-31":1080599000,"2015-12-31":937060000,"2016-12-31":903673000,"2017-12-31":935993000,"2018-12-31":901888000,"2019-12-31":832789000,"2020-12-31":885193000,"2021-12-31":980056000,"2022-12-31":1430808000,"2023-12-31":1575217000,"2024-12-31":1334222000,"2025-12-31":1333066000},"ev":{"2011-12-31":2407554320.36,"2012-12-31":3038621993.2,"2013-12-31":4964954830.96,"2014-12-31":4236593377.92,"2015-12-31":2881295841.69,"2016-12-31":3500085212.76,"2017-12-31":3899875021.44,"2018-12-31":3734391679.75,"2019-12-31":6904419512.66,"2020-12-31":14724574088.94,"2021-12-31":23445089343.36,"2022-12-31":7810784395.62,"2023-12-31":9397466935.880001,"2024-12-31":10413441380.6,"2025-12-31":9080973254.970001},"capital":{"2010-12-31":1098296000,"2011-12-31":1373261000,"2012-12-31":1344896000,"2013-12-31":1514071000,"2014-12-31":1570398000,"2015-12-31":1402931000,"2016-12-31":1304795000,"2017-12-31":1490034000,"2018-12-31":1662437000,"2019-12-31":1865171000,"2020-12-31":2275486000,"2021-12-31":3193830000,"2022-12-31":3688189000,"2023-12-31":3915469000,"2024-12-31":3828500000,"2025-12-31":3965488000},"debt_capital_ev":{"2010-12-31":59.84079,"2011-12-31":44.009988,"2012-12-31":65.526851,"2013-12-31":79.05838,"2014-12-31":68.810518,"2015-12-31":66.793021,"2016-12-31":69.257853,"2017-12-31":62.816889,"2018-12-31":54.250958,"2019-12-31":44.649472,"2020-12-31":38.901272,"2021-12-31":30.685916,"2022-12-31":38.794324,"2023-12-31":40.230608,"2024-12-31":34.849732,"2025-12-31":33.616695},"debt_ev":{"2011-12-31":0.251032,"2012-12-31":0.290022,"2013-12-31":0.24109,"2014-12-31":0.255063,"2015-12-31":0.325222,"2016-12-31":0.258186,"2017-12-31":0.240006,"2018-12-31":0.241509,"2019-12-31":0.120617,"2020-12-31":0.060117,"2021-12-31":0.041802,"2022-12-31":0.183184,"2023-12-31":0.167621,"2024-12-31":0.128125,"2025-12-31":0.146798},"ev_sales":{"2011-12-31":3.039933,"2012-12-31":2.58319,"2013-12-31":3.341682,"2014-12-31":2.899951,"2015-12-31":2.187276,"2016-12-31":2.417615,"2017-12-31":2.322221,"2018-12-31":1.845544,"2019-12-31":3.132199,"2020-12-31":5.924905,"2021-12-31":6.273464,"2022-12-31":1.711114,"2023-12-31":2.336128,"2024-12-31":2.424079,"2025-12-31":2.157438},"ev_ebitda":{"2011-12-31":14.237122,"2012-12-31":10.941512,"2013-12-31":12.788398,"2014-12-31":12.91231,"2015-12-31":13.103113,"2016-12-31":13.610006,"2017-12-31":12.868666,"2018-12-31":9.230087,"2019-12-31":15.94812,"2020-12-31":26.875595,"2021-12-31":28.831471,"2022-12-31":10.811208,"2023-12-31":16.999729,"2024-12-31":14.697663,"2025-12-31":18.761334},"ev_ebit":{"2011-12-31":21.309373,"2012-12-31":13.592279,"2013-12-31":14.126456,"2014-12-31":14.440881,"2015-12-31":16.046334,"2016-12-31":17.262889,"2017-12-31":15.53339,"2018-12-31":10.45518,"2019-12-31":18.552138,"2020-12-31":30.733437,"2021-12-31":32.511328,"2022-12-31":13.791931,"2023-12-31":24.333224,"2024-12-31":19.401205,"2025-12-31":31.4013},"ev_cfo":{"2011-12-31":14.186117,"2012-12-31":12.897705,"2013-12-31":19.100094,"2014-12-31":16.746355,"2015-12-31":15.275746,"2016-12-31":14.515827,"2017-12-31":15.155622,"2018-12-31":15.105113,"2019-12-31":22.352574,"2020-12-31":30.264286,"2021-12-31":57.022369,"2022-12-31":133.481174,"2023-12-31":18.014199,"2024-12-31":14.047521,"2025-12-31":20.733857},"ev_fcf":{"2011-12-31":15.271321,"2012-12-31":14.252315,"2013-12-31":21.664564,"2014-12-31":19.407474,"2015-12-31":18.239744,"2016-12-31":16.615249,"2017-12-31":17.405416,"2018-12-31":18.70694,"2019-12-31":27.830862,"2020-12-31":34.694629,"2021-12-31":77.848247,"2022-12-31":null,"2023-12-31":23.935883,"2024-12-31":17.224599,"2025-12-31":33.868053},"mcap_dil":{"2011-12-31":1900360309.13,"2012-12-31":2295136387.46,"2013-12-31":3918101830.96,"2014-12-31":3345755377.92,"2015-12-31":2060092841.69,"2016-12-31":2663694212.76,"2017-12-31":3102075021.44,"2018-12-31":3056273679.75,"2019-12-31":6394044512.66,"2020-12-31":14494598088.94,"2021-12-31":22612059343.36,"2022-12-31":6510825395.62,"2023-12-31":8020425935.88,"2024-12-31":9357331380.6,"2025-12-31":8083438254.97},"ev_dil":{"2011-12-31":2411606309.13,"2012-12-31":3068381387.46,"2013-12-31":4964954830.96,"2014-12-31":4236593377.92,"2015-12-31":2881295841.69,"2016-12-31":3500085212.76,"2017-12-31":3899875021.44,"2018-12-31":3734391679.75,"2019-12-31":6904419512.66,"2020-12-31":14724574088.94,"2021-12-31":23445089343.36,"2022-12-31":7810784395.62,"2023-12-31":9397466935.880001,"2024-12-31":10413441380.6,"2025-12-31":9080973254.970001},"ev_per_share":{"2011-12-31":35.586907,"2012-12-31":44.491973,"2013-12-31":71.266412,"2014-12-31":60.375237,"2015-12-31":41.637044,"2016-12-31":53.532223,"2017-12-31":62.255687,"2018-12-31":60.006398,"2019-12-31":109.82853,"2020-12-31":231.018161,"2021-12-31":364.88476,"2022-12-31":120.757893,"2023-12-31":151.429442,"2024-12-31":172.549632,"2025-12-31":153.198711},"sales_base":{"2009-12-31":588248000,"2010-12-31":592880000,"2011-12-31":791976000,"2012-12-31":1176306000,"2013-12-31":1485765000,"2014-12-31":1460919000,"2015-12-31":1317299000,"2016-12-31":1447743000,"2017-12-31":1679373000,"2018-12-31":2023464000,"2019-12-31":2204336000,"2020-12-31":2485200000,"2021-12-31":3737184000,"2022-12-31":4564737000,"2023-12-31":4022667000,"2024-12-31":4295834000,"2025-12-31":4209147000},"ebitda_base":{"2009-12-31":158187000,"2010-12-31":149736000,"2011-12-31":169104000,"2012-12-31":277715000,"2013-12-31":388239000,"2014-12-31":328105000,"2015-12-31":219894000,"2016-12-31":257170000,"2017-12-31":303052000,"2018-12-31":404589000,"2019-12-31":432930000,"2020-12-31":547879000,"2021-12-31":813177000,"2022-12-31":722471000,"2023-12-31":552801000,"2024-12-31":708510000,"2025-12-31":484026000},"ebit_base":{"2009-12-31":98512000,"2010-12-31":90296000,"2011-12-31":112981000,"2012-12-31":223555000,"2013-12-31":351465000,"2014-12-31":293375000,"2015-12-31":179561000,"2016-12-31":202752000,"2017-12-31":251064000,"2018-12-31":357181000,"2019-12-31":372163000,"2020-12-31":479106000,"2021-12-31":721136000,"2022-12-31":566330000,"2023-12-31":386199000,"2024-12-31":536742000,"2025-12-31":289191000},"cfo_base":{"2009-12-31":74607000,"2010-12-31":114481000,"2011-12-31":169712000,"2012-12-31":235594000,"2013-12-31":259944000,"2014-12-31":252986000,"2015-12-31":188619000,"2016-12-31":241122000,"2017-12-31":257322000,"2018-12-31":247227000,"2019-12-31":308887000,"2020-12-31":486533000,"2021-12-31":411156000,"2022-12-31":58516000,"2023-12-31":521670000,"2024-12-31":741301000,"2025-12-31":437978000},"fcf_base":{"2009-12-31":70082000,"2010-12-31":104850000,"2011-12-31":157652000,"2012-12-31":213202000,"2013-12-31":229174000,"2014-12-31":218297000,"2015-12-31":157968000,"2016-12-31":210655000,"2017-12-31":224061000,"2018-12-31":199626000,"2019-12-31":248085000,"2020-12-31":424405000,"2021-12-31":301164000,"2022-12-31":-27672000,"2023-12-31":392610000,"2024-12-31":604568000,"2025-12-31":268128000},"pe":{"2011-12-31":5.851775,"2012-12-31":24.57037,"2013-12-31":22.406375,"2014-12-31":19.148594,"2015-12-31":26.580357,"2016-12-31":27.714286,"2017-12-31":19.573123,"2018-12-31":13.872881,"2019-12-31":25.238213,"2020-12-31":41.498175,"2021-12-31":42.4,"2022-12-31":18.571956,"2023-12-31":39.522936,"2024-12-31":28.766234,"2025-12-31":50.695167},"pe_avg":{"2011-12-31":4.152361,"2012-12-31":19.616524,"2013-12-31":16.283328,"2014-12-31":19.636623,"2015-12-31":33.930761,"2016-12-31":24.737572,"2017-12-31":16.240195,"2018-12-31":14.427097,"2019-12-31":17.369727,"2020-12-31":27.027372,"2021-12-31":44.787095,"2022-12-31":40.464519,"2023-12-31":34.870812,"2024-12-31":26.807116,"2025-12-31":56.076535},"pe_high":{"2011-12-31":5.93737,"2012-12-31":26.140741,"2013-12-31":22.406375,"2014-12-31":24.329317,"2015-12-31":44.883929,"2016-12-31":29.217687,"2017-12-31":20.545455,"2018-12-31":16.375706,"2019-12-31":25.260546,"2020-12-31":42.554745,"2021-12-31":60.06747,"2022-12-31":58.916974,"2023-12-31":45.840979,"2024-12-31":36.198516,"2025-12-31":75.408922},"pe_low":{"2011-12-31":3.19833,"2012-12-31":15.962963,"2013-12-31":13.330677,"2014-12-31":15.60241,"2015-12-31":24.660714,"2016-12-31":18.605442,"2017-12-31":13.766798,"2018-12-31":12.350282,"2019-12-31":12.33995,"2020-12-31":15.448905,"2021-12-31":29.689157,"2022-12-31":17.009225,"2023-12-31":25.137615,"2024-12-31":20.424861,"2025-12-31":37.888476},"pb":{"2011-12-31":2.466297,"2012-12-31":4.886195,"2013-12-31":12.357175,"2014-12-31":6.830874,"2015-12-31":4.422024,"2016-12-31":6.640609,"2017-12-31":5.598999,"2018-12-31":4.01851,"2019-12-31":6.193487,"2020-12-31":10.425571,"2021-12-31":10.214258,"2022-12-31":2.884239,"2023-12-31":3.427163,"2024-12-31":3.751519,"2025-12-31":3.070723},"pb_avg":{"2011-12-31":1.750059,"2012-12-31":3.901047,"2013-12-31":8.980299,"2014-12-31":7.004969,"2015-12-31":5.64487,"2016-12-31":5.927359,"2017-12-31":4.645597,"2018-12-31":4.179048,"2019-12-31":4.262551,"2020-12-31":6.790076,"2021-12-31":10.789315,"2022-12-31":6.28417,"2023-12-31":3.023762,"2024-12-31":3.496023,"2025-12-31":3.396685},"pb_high":{"2011-12-31":2.502372,"2012-12-31":5.198488,"2013-12-31":12.357175,"2014-12-31":8.678992,"2015-12-31":7.467086,"2016-12-31":7.000838,"2017-12-31":5.87714,"2018-12-31":4.743495,"2019-12-31":6.198967,"2020-12-31":10.691012,"2021-12-31":14.470393,"2022-12-31":9.14985,"2023-12-31":3.975022,"2024-12-31":4.720793,"2025-12-31":4.567692},"pb_low":{"2011-12-31":1.347972,"2012-12-31":3.17448,"2013-12-31":7.351904,"2014-12-31":5.565844,"2015-12-31":4.102664,"2016-12-31":4.458042,"2017-12-31":3.938068,"2018-12-31":3.577464,"2019-12-31":3.028238,"2020-12-31":3.881223,"2021-12-31":7.152187,"2022-12-31":2.641545,"2023-12-31":2.179765,"2024-12-31":2.663687,"2025-12-31":2.294992},"ptb":{"2011-12-31":8.564459,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":28.155442,"2020-12-31":27.089415,"2021-12-31":28.120954,"2022-12-31":7.601655,"2023-12-31":8.834353,"2024-12-31":8.844216,"2025-12-31":6.936621},"ptb_avg":{"2011-12-31":6.077255,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":19.377455,"2020-12-31":17.643082,"2021-12-31":29.704147,"2022-12-31":16.562463,"2023-12-31":7.794488,"2024-12-31":8.241883,"2025-12-31":7.672953},"ptb_high":{"2011-12-31":8.689733,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":28.180356,"2020-12-31":27.779129,"2021-12-31":39.838551,"2022-12-31":24.115206,"2023-12-31":10.246591,"2024-12-31":11.129281,"2025-12-31":10.318204},"ptb_low":{"2011-12-31":4.680967,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":13.766297,"2020-12-31":10.084824,"2021-12-31":19.690741,"2022-12-31":6.962017,"2023-12-31":5.618878,"2024-12-31":6.27965,"2025-12-31":5.184281},"ps":{"2011-12-31":2.394401,"2012-12-31":1.92584,"2013-12-31":2.637094,"2014-12-31":2.290172,"2015-12-31":1.563876,"2016-12-31":1.839894,"2017-12-31":1.847163,"2018-12-31":1.510417,"2019-12-31":2.900667,"2020-12-31":5.832367,"2021-12-31":6.050561,"2022-12-31":1.426331,"2023-12-31":1.993808,"2024-12-31":2.178234,"2025-12-31":1.920446},"ps_avg":{"2011-12-31":1.699043,"2012-12-31":1.537555,"2013-12-31":1.916449,"2014-12-31":2.34854,"2015-12-31":1.996343,"2016-12-31":1.642276,"2017-12-31":1.532626,"2018-12-31":1.570757,"2019-12-31":1.99633,"2020-12-31":3.798566,"2021-12-31":6.391204,"2022-12-31":3.107685,"2023-12-31":1.759123,"2024-12-31":2.029886,"2025-12-31":2.124304},"ps_high":{"2011-12-31":2.429425,"2012-12-31":2.048926,"2013-12-31":2.637094,"2014-12-31":2.909786,"2015-12-31":2.640782,"2016-12-31":1.939702,"2017-12-31":1.938924,"2018-12-31":1.782913,"2019-12-31":2.903234,"2020-12-31":5.980863,"2021-12-31":8.571743,"2022-12-31":4.524839,"2023-12-31":2.312534,"2024-12-31":2.74102,"2025-12-31":2.856658},"ps_low":{"2011-12-31":1.308677,"2012-12-31":1.251186,"2013-12-31":1.56894,"2014-12-31":1.866048,"2015-12-31":1.450933,"2016-12-31":1.235177,"2017-12-31":1.299206,"2018-12-31":1.344643,"2019-12-31":1.41825,"2020-12-31":2.171269,"2021-12-31":4.236699,"2022-12-31":1.306313,"2023-12-31":1.268114,"2024-12-31":1.546609,"2025-12-31":1.4353},"pcf":{"2011-12-31":11.173684,"2012-12-31":9.615597,"2013-12-31":15.072869,"2014-12-31":13.225061,"2015-12-31":10.921979,"2016-12-31":11.047081,"2017-12-31":12.055227,"2018-12-31":12.362216,"2019-12-31":20.700271,"2020-12-31":29.791603,"2021-12-31":54.996302,"2022-12-31":111.265729,"2023-12-31":15.37452,"2024-12-31":12.62285,"2025-12-31":18.456266},"pcf_avg":{"2011-12-31":7.928735,"2012-12-31":7.676913,"2013-12-31":10.953868,"2014-12-31":13.562121,"2015-12-31":13.942291,"2016-12-31":9.860545,"2017-12-31":10.002452,"2018-12-31":12.856082,"2019-12-31":14.246573,"2020-12-31":19.402992,"2021-12-31":58.09256,"2022-12-31":242.425421,"2023-12-31":13.564833,"2024-12-31":11.763174,"2025-12-31":20.415426},"pcf_high":{"2011-12-31":11.337124,"2012-12-31":10.23016,"2013-12-31":15.072869,"2014-12-31":16.803151,"2015-12-31":18.442993,"2016-12-31":11.646346,"2017-12-31":12.654093,"2018-12-31":14.5925,"2019-12-31":20.718588,"2020-12-31":30.550116,"2021-12-31":77.912469,"2022-12-31":352.975216,"2023-12-31":17.832255,"2024-12-31":15.884194,"2025-12-31":27.453644},"pcf_low":{"2011-12-31":6.107058,"2012-12-31":6.247094,"2013-12-31":8.967607,"2014-12-31":10.775873,"2015-12-31":10.13319,"2016-12-31":7.416241,"2017-12-31":8.47907,"2018-12-31":11.005418,"2019-12-31":10.121173,"2020-12-31":11.090793,"2021-12-31":38.509288,"2022-12-31":101.903314,"2023-12-31":9.778595,"2024-12-31":8.96259,"2025-12-31":13.793815},"pfcf":{"2011-12-31":12.028444,"2012-12-31":10.625496,"2013-12-31":17.096625,"2014-12-31":15.326621,"2015-12-31":13.041204,"2016-12-31":12.644818,"2017-12-31":13.844779,"2018-12-31":15.309998,"2019-12-31":25.773604,"2020-12-31":34.152751,"2021-12-31":75.082212,"2022-12-31":null,"2023-12-31":20.428481,"2024-12-31":15.477715,"2025-12-31":30.147684},"pfcf_avg":{"2011-12-31":8.535264,"2012-12-31":8.483197,"2013-12-31":12.424587,"2014-12-31":15.717242,"2015-12-31":16.647555,"2016-12-31":11.286674,"2017-12-31":11.487278,"2018-12-31":15.921626,"2019-12-31":17.738199,"2020-12-31":22.243366,"2021-12-31":79.309296,"2022-12-31":null,"2023-12-31":18.023907,"2024-12-31":14.423609,"2025-12-31":33.347906},"pfcf_high":{"2011-12-31":12.204387,"2012-12-31":11.304605,"2013-12-31":17.096625,"2014-12-31":19.473295,"2015-12-31":22.021542,"2016-12-31":13.330755,"2017-12-31":14.532545,"2018-12-31":18.072095,"2019-12-31":25.79641,"2020-12-31":35.022301,"2021-12-31":106.36789,"2022-12-31":null,"2023-12-31":23.69413,"2024-12-31":19.476666,"2025-12-31":44.844597},"pfcf_low":{"2011-12-31":6.574234,"2012-12-31":6.903209,"2013-12-31":10.17164,"2014-12-31":12.488239,"2015-12-31":12.099363,"2016-12-31":8.488851,"2017-12-31":9.737755,"2018-12-31":13.62967,"2019-12-31":12.601724,"2020-12-31":12.714357,"2021-12-31":52.573763,"2022-12-31":null,"2023-12-31":12.993045,"2024-12-31":10.989627,"2025-12-31":22.53173},"evs_avg":{"2011-12-31":2.344575,"2012-12-31":2.194905,"2013-12-31":2.621037,"2014-12-31":2.958319,"2015-12-31":2.619742,"2016-12-31":2.219997,"2017-12-31":2.007684,"2018-12-31":1.905884,"2019-12-31":2.227862,"2020-12-31":3.891104,"2021-12-31":6.614107,"2022-12-31":3.392468,"2023-12-31":2.101443,"2024-12-31":2.275731,"2025-12-31":2.361296},"evs_high":{"2011-12-31":3.074957,"2012-12-31":2.706277,"2013-12-31":3.341682,"2014-12-31":3.519565,"2015-12-31":3.264181,"2016-12-31":2.517423,"2017-12-31":2.413982,"2018-12-31":2.11804,"2019-12-31":3.134766,"2020-12-31":6.073401,"2021-12-31":8.794646,"2022-12-31":4.809621,"2023-12-31":2.654854,"2024-12-31":2.986866,"2025-12-31":3.09365},"evs_low":{"2011-12-31":1.95421,"2012-12-31":1.908537,"2013-12-31":2.273528,"2014-12-31":2.475827,"2015-12-31":2.074332,"2016-12-31":1.812898,"2017-12-31":1.774264,"2018-12-31":1.67977,"2019-12-31":1.649782,"2020-12-31":2.263807,"2021-12-31":4.459602,"2022-12-31":1.591096,"2023-12-31":1.610434,"2024-12-31":1.792454,"2025-12-31":1.672292},"eve_avg":{"2011-12-31":10.980506,"2012-12-31":9.296868,"2013-12-31":10.030536,"2014-12-31":13.1722,"2015-12-31":15.693853,"2016-12-31":12.497512,"2017-12-31":11.125652,"2018-12-31":9.531867,"2019-12-31":11.343534,"2020-12-31":17.650196,"2021-12-31":30.396992,"2022-12-31":21.43439,"2023-12-31":15.291953,"2024-12-31":13.7982,"2025-12-31":20.534108},"eve_high":{"2011-12-31":14.401149,"2012-12-31":11.462865,"2013-12-31":12.788398,"2014-12-31":15.671202,"2015-12-31":19.55443,"2016-12-31":14.171875,"2017-12-31":13.377165,"2018-12-31":10.592918,"2019-12-31":15.961189,"2020-12-31":27.549177,"2021-12-31":40.418272,"2022-12-31":30.388288,"2023-12-31":19.319056,"2024-12-31":18.109947,"2025-12-31":26.902743},"eve_low":{"2011-12-31":9.15228,"2012-12-31":8.08391,"2013-12-31":8.700642,"2014-12-31":11.023858,"2015-12-31":12.426511,"2016-12-31":10.205739,"2017-12-31":9.832145,"2018-12-31":8.401006,"2019-12-31":8.400142,"2020-12-31":10.268714,"2021-12-31":20.495359,"2022-12-31":10.052906,"2023-12-31":11.718938,"2024-12-31":10.868,"2025-12-31":14.542447},"evb_avg":{"2011-12-31":16.435041,"2012-12-31":11.549192,"2013-12-31":11.080037,"2014-12-31":14.731537,"2015-12-31":19.219006,"2016-12-31":15.851806,"2017-12-31":13.429448,"2018-12-31":10.797015,"2019-12-31":13.195713,"2020-12-31":20.183784,"2021-12-31":34.276662,"2022-12-31":27.343995,"2023-12-31":21.888734,"2024-12-31":18.213895,"2025-12-31":34.368436},"evb_high":{"2011-12-31":21.554881,"2012-12-31":14.239938,"2013-12-31":14.126456,"2014-12-31":17.526374,"2015-12-31":23.946748,"2016-12-31":17.975562,"2017-12-31":16.147184,"2018-12-31":11.998897,"2019-12-31":18.567341,"2020-12-31":31.503708,"2021-12-31":45.576991,"2022-12-31":38.766544,"2023-12-31":27.653084,"2024-12-31":23.905487,"2025-12-31":45.027775},"evb_low":{"2011-12-31":13.698649,"2012-12-31":10.042374,"2013-12-31":9.610995,"2014-12-31":12.328873,"2015-12-31":15.217754,"2016-12-31":12.944927,"2017-12-31":11.868094,"2018-12-31":9.516057,"2019-12-31":9.771723,"2020-12-31":11.74273,"2021-12-31":23.111251,"2022-12-31":12.82456,"2023-12-31":16.774358,"2024-12-31":14.345974,"2025-12-31":24.340047},"earnings_yield":{"2011-12-31":17.088833,"2012-12-31":4.069943,"2013-12-31":4.463016,"2014-12-31":5.222315,"2015-12-31":3.762177,"2016-12-31":3.608247,"2017-12-31":5.109047,"2018-12-31":7.208308,"2019-12-31":3.962246,"2020-12-31":2.409745,"2021-12-31":2.358491,"2022-12-31":5.384463,"2023-12-31":2.530176,"2024-12-31":3.476298,"2025-12-31":1.972575},"fcf_yield":{"2011-12-31":8.313627,"2012-12-31":9.411325,"2013-12-31":5.849108,"2014-12-31":6.524595,"2015-12-31":7.668004,"2016-12-31":7.908378,"2017-12-31":7.222939,"2018-12-31":6.531679,"2019-12-31":3.879939,"2020-12-31":2.928022,"2021-12-31":1.331873,"2022-12-31":-0.425015,"2023-12-31":4.895127,"2024-12-31":6.460902,"2025-12-31":3.317004},"div_yield":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":18.088634,"2013-12-31":8.890469,"2014-12-31":0},"shareholder_yield":{"2015-12-31":4.92104,"2016-12-31":5.631765,"2017-12-31":0.967481,"2018-12-31":0.849728,"2019-12-31":0.004457,"2020-12-31":0,"2021-12-31":0.557189,"2022-12-31":5.316515,"2023-12-31":3.135906,"2024-12-31":1.635253,"2025-12-31":1.833502},"peg":{"2012-12-31":-0.342128,"2013-12-31":0.260764,"2014-12-31":-24.031486,"2015-12-31":-0.483103,"2016-12-31":0.886857,"2017-12-31":0.271439,"2018-12-31":0.347509,"2019-12-31":1.823332,"2020-12-31":1.153363,"2021-12-31":0.823943,"2022-12-31":-0.535233,"2023-12-31":-0.996346,"2024-12-31":0.443706,"2025-12-31":-1.012026},"price":{"2010-12-31":16.17,"2011-12-31":28.03,"2012-12-31":33.17,"2013-12-31":56.24,"2014-12-31":47.68,"2015-12-31":29.77,"2016-12-31":40.74,"2017-12-31":49.52,"2018-12-31":49.11,"2019-12-31":101.71,"2020-12-31":227.41,"2021-12-31":351.92,"2022-12-31":100.66,"2023-12-31":129.24,"2024-12-31":155.05,"2025-12-31":136.37},"price_avg":{"2010-12-31":14.128723,"2011-12-31":19.889808,"2012-12-31":26.482308,"2013-12-31":40.871154,"2014-12-31":48.895192,"2015-12-31":38.002453,"2016-12-31":36.364231,"2017-12-31":41.087692,"2018-12-31":51.071923,"2019-12-31":70,"2020-12-31":148.11,"2021-12-31":371.732885,"2022-12-31":219.317692,"2023-12-31":114.027556,"2024-12-31":144.490357,"2025-12-31":150.84588},"price_high":{"2010-12-31":16.33,"2011-12-31":28.44,"2012-12-31":35.29,"2013-12-31":56.24,"2014-12-31":60.58,"2015-12-31":50.27,"2016-12-31":42.95,"2017-12-31":51.98,"2018-12-31":57.97,"2019-12-31":101.8,"2020-12-31":233.2,"2021-12-31":498.56,"2022-12-31":319.33,"2023-12-31":149.9,"2024-12-31":195.11,"2025-12-31":202.85},"price_low":{"2010-12-31":10.99,"2011-12-31":15.32,"2012-12-31":21.55,"2013-12-31":33.46,"2014-12-31":38.85,"2015-12-31":27.62,"2016-12-31":27.35,"2017-12-31":34.83,"2018-12-31":43.72,"2019-12-31":49.73,"2020-12-31":84.66,"2021-12-31":246.42,"2022-12-31":92.19,"2023-12-31":82.2,"2024-12-31":110.09,"2025-12-31":101.92},"ev_avg":{"2011-12-31":1856847420.523846,"2012-12-31":2581879626.861538,"2013-12-31":3894245295.840385,"2014-12-31":4321864690.811539,"2015-12-31":3450984022.577547,"2016-12-31":3213985282.068462,"2017-12-31":3371651050.006154,"2018-12-31":3856488480.028846,"2019-12-31":4910956220,"2020-12-31":9670171782.74,"2021-12-31":24718134702.209232,"2022-12-31":15485724952.57,"2023-12-31":8453407171.330666,"2024-12-31":9776162583.598572,"2025-12-31":9939042347.63228},"shares_out":{"2011-12-31":67652812,"2012-12-31":68295960,"2013-12-31":69667529,"2014-12-31":70171044,"2015-12-31":69200297,"2016-12-31":65382774,"2017-12-31":62642872,"2018-12-31":62233225,"2019-12-31":62865446,"2020-12-31":63737734,"2021-12-31":64253408,"2022-12-31":64681357,"2023-12-31":62058387,"2024-12-31":60350412,"2025-12-31":59275781},"shares_dil":{"2011-12-31":67797371,"2012-12-31":69193138,"2013-12-31":69667529,"2014-12-31":70171044,"2015-12-31":69200297,"2016-12-31":65382774,"2017-12-31":62642872,"2018-12-31":62233225,"2019-12-31":62865446,"2020-12-31":63737734,"2021-12-31":64253408,"2022-12-31":64681357,"2023-12-31":62058387,"2024-12-31":60350412,"2025-12-31":59275781},"shares_basic":{"2011-12-31":67130356,"2012-12-31":67360632,"2013-12-31":68081632,"2014-12-31":68538248,"2015-12-31":68096051,"2016-12-31":64905793,"2017-12-31":62040704,"2018-12-31":61662031,"2019-12-31":61926986,"2020-12-31":62280889,"2021-12-31":62686001,"2022-12-31":63117007,"2023-12-31":61265060,"2024-12-31":59559797,"2025-12-31":58523642},"rev_ps":{"2011-12-31":11.681515,"2012-12-31":17.000327,"2013-12-31":21.326506,"2014-12-31":20.8194,"2015-12-31":19.036031,"2016-12-31":22.142575,"2017-12-31":26.808685,"2018-12-31":32.514208,"2019-12-31":35.06435,"2020-12-31":38.991032,"2021-12-31":58.163203,"2022-12-31":70.572684,"2023-12-31":64.820682,"2024-12-31":71.181519,"2025-12-31":71.009558},"ebitda_ps":{"2011-12-31":2.494256,"2012-12-31":4.013621,"2013-12-31":5.57274,"2014-12-31":4.675789,"2015-12-31":3.177645,"2016-12-31":3.933299,"2017-12-31":4.837773,"2018-12-31":6.501174,"2019-12-31":6.886613,"2020-12-31":8.595834,"2021-12-31":12.65578,"2022-12-31":11.169695,"2023-12-31":8.907756,"2024-12-31":11.739936,"2025-12-31":8.165662},"ebit_ps":{"2011-12-31":1.666451,"2012-12-31":3.230884,"2013-12-31":5.04489,"2014-12-31":4.180856,"2015-12-31":2.594801,"2016-12-31":3.101,"2017-12-31":4.007862,"2018-12-31":5.739394,"2019-12-31":5.919993,"2020-12-31":7.516835,"2021-12-31":11.223311,"2022-12-31":8.755691,"2023-12-31":6.223156,"2024-12-31":8.893759,"2025-12-31":4.878738},"eps_basic":{"2011-12-31":4.84,"2012-12-31":1.38,"2013-12-31":2.56,"2014-12-31":2.55,"2015-12-31":1.14,"2016-12-31":1.48,"2017-12-31":2.56,"2018-12-31":3.57,"2019-12-31":4.09,"2020-12-31":5.61,"2021-12-31":8.51,"2022-12-31":5.55,"2023-12-31":3.31,"2024-12-31":5.46,"2025-12-31":2.73},"eps":{"2011-12-31":4.79,"2012-12-31":1.35,"2013-12-31":2.51,"2014-12-31":2.49,"2015-12-31":1.12,"2016-12-31":1.47,"2017-12-31":2.53,"2018-12-31":3.54,"2019-12-31":4.03,"2020-12-31":5.48,"2021-12-31":8.3,"2022-12-31":5.42,"2023-12-31":3.27,"2024-12-31":5.39,"2025-12-31":2.69},"dps":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":6,"2013-12-31":5,"2014-12-31":0},"cfo_ps":{"2011-12-31":2.503224,"2012-12-31":3.404875,"2013-12-31":3.731207,"2014-12-31":3.605276,"2015-12-31":2.725696,"2016-12-31":3.687852,"2017-12-31":4.107762,"2018-12-31":3.972589,"2019-12-31":4.913462,"2020-12-31":7.633359,"2021-12-31":6.398976,"2022-12-31":0.904681,"2023-12-31":8.406116,"2024-12-31":12.28328,"2025-12-31":7.388819},"fcf_ps":{"2011-12-31":2.325341,"2012-12-31":3.081259,"2013-12-31":3.289538,"2014-12-31":3.110927,"2015-12-31":2.282765,"2016-12-31":3.221873,"2017-12-31":3.5768,"2018-12-31":3.207708,"2019-12-31":3.946286,"2020-12-31":6.658615,"2021-12-31":4.687129,"2022-12-31":-0.42782,"2023-12-31":6.326462,"2024-12-31":10.017628,"2025-12-31":4.523399},"cash_ps":{"2011-12-31":1.376528,"2012-12-31":1.581689,"2013-12-31":2.155193,"2014-12-31":2.704264,"2015-12-31":1.674227,"2016-12-31":1.028895,"2017-12-31":2.210499,"2018-12-31":3.607109,"2019-12-31":5.136097,"2020-12-31":10.278495,"2021-12-31":2.293092,"2022-12-31":2.051951,"2023-12-31":3.238789,"2024-12-31":4.66073,"2025-12-31":5.759739},"bvps":{"2011-12-31":11.365219,"2012-12-31":6.788513,"2013-12-31":4.551202,"2014-12-31":6.980073,"2015-12-31":6.732211,"2016-12-31":6.13498,"2017-12-31":8.844438,"2018-12-31":12.220948,"2019-12-31":16.42209,"2020-12-31":21.812715,"2021-12-31":34.453799,"2022-12-31":34.900025,"2023-12-31":37.710487,"2024-12-31":41.329925,"2025-12-31":44.40974},"tbvps":{"2011-12-31":3.272828,"2012-12-31":-1.307764,"2013-12-31":-4.180082,"2014-12-31":-2.077296,"2015-12-31":-2.945768,"2016-12-31":-4.642171,"2017-12-31":-2.6736,"2018-12-31":-0.065978,"2019-12-31":3.612446,"2020-12-31":8.394792,"2021-12-31":12.514511,"2022-12-31":13.241853,"2023-12-31":14.629256,"2024-12-31":17.531231,"2025-12-31":19.659429},"buyback_ps":{"2015-12-31":1.444242,"2016-12-31":2.293219,"2017-12-31":0.479097,"2018-12-31":0.412256,"2019-12-31":0,"2020-12-31":0,"2021-12-31":1.960861,"2022-12-31":5.346827,"2023-12-31":4.052845,"2024-12-31":2.530935,"2025-12-31":2.495404},"fcf_margin":{"2009-12-31":11.913683,"2010-12-31":17.68486,"2011-12-31":19.906159,"2012-12-31":18.124706,"2013-12-31":15.424647,"2014-12-31":14.942444,"2015-12-31":11.991811,"2016-12-31":14.55058,"2017-12-31":13.341944,"2018-12-31":9.865557,"2019-12-31":11.254409,"2020-12-31":17.077298,"2021-12-31":8.058581,"2022-12-31":-0.606212,"2023-12-31":9.759943,"2024-12-31":14.073356,"2025-12-31":6.370127}},"ttm":{"roe":{"2012-06-30":79.269459,"2012-09-30":71.000076,"2012-12-31":15.127256,"2013-03-31":17.295633,"2013-06-30":43.487561,"2013-09-30":44.670115,"2013-12-31":44.71352,"2014-03-31":36.50911,"2014-06-30":59.995476,"2014-09-30":49.270266,"2014-12-31":43.28157,"2015-03-31":37.300479,"2015-06-30":25.941325,"2015-09-30":25.172084,"2015-12-31":16.270679,"2016-03-31":13.973733,"2016-06-30":15.3193,"2016-09-30":14.716997,"2016-12-31":22.78865,"2017-03-31":22.517776,"2017-06-30":23.94545,"2017-09-30":26.697119,"2017-12-31":32.853601,"2018-03-31":36.198216,"2018-06-30":39.667194,"2018-09-30":41.592576,"2018-12-31":36.096784,"2019-03-31":36.300499,"2019-06-30":34.818389,"2019-09-30":31.605456,"2019-12-31":28.111177,"2020-03-31":27.527075,"2020-06-30":26.052544,"2020-09-30":27.276045,"2020-12-31":28.941232,"2021-03-31":35.717627,"2021-06-30":37.477802,"2021-09-30":35.362106,"2021-12-31":30.548489,"2022-03-31":26.891588,"2022-06-30":26.734309,"2022-09-30":22.990868,"2022-12-31":17.870192,"2023-03-31":12.827844,"2023-06-30":7.726613,"2023-09-30":8.073572,"2023-12-31":9.335499,"2024-03-31":9.705928,"2024-06-30":10.120077,"2024-09-30":12.38921,"2024-12-31":13.085657,"2025-03-31":13.808091,"2025-06-30":14.121755,"2025-09-30":11.922891,"2025-12-31":6.224433,"2026-03-31":7.347204,"2026-06-30":9.47827},"roa":{"2012-06-30":25.431588,"2012-09-30":23.99719,"2012-12-31":5.90647,"2013-03-31":7.197032,"2013-06-30":8.383331,"2013-09-30":9.524515,"2013-12-31":10.260807,"2014-03-31":9.315644,"2014-06-30":10.519912,"2014-09-30":9.741688,"2014-12-31":9.487911,"2015-03-31":8.733219,"2015-06-30":6.507997,"2015-09-30":6.425469,"2015-12-31":4.247104,"2016-03-31":3.616121,"2016-06-30":3.923734,"2016-09-30":3.586581,"2016-12-31":5.427436,"2017-03-31":5.301832,"2017-06-30":5.528717,"2017-09-30":6.120191,"2017-12-31":8.118428,"2018-03-31":9.089487,"2018-06-30":10.117543,"2018-09-30":11.241756,"2018-12-31":10.702699,"2019-03-31":10.962979,"2019-06-30":10.91078,"2019-09-30":10.472043,"2019-12-31":9.898187,"2020-03-31":9.813411,"2020-06-30":9.669471,"2020-09-30":10.60268,"2020-12-31":11.881733,"2021-03-31":14.980016,"2021-06-30":15.939329,"2021-09-30":15.056884,"2021-12-31":13.570325,"2022-03-31":12.021898,"2022-06-30":11.866869,"2022-09-30":10.086573,"2022-12-31":7.952471,"2023-03-31":5.752844,"2023-06-30":3.46298,"2023-09-30":3.63059,"2023-12-31":4.182222,"2024-03-31":4.417671,"2024-06-30":4.642003,"2024-09-30":5.712006,"2024-12-31":6.200648,"2025-03-31":6.553952,"2025-06-30":6.639608,"2025-09-30":5.586312,"2025-12-31":2.987061,"2026-03-31":3.547438,"2026-06-30":4.626756},"roc":{"2012-06-30":11.717726,"2012-09-30":12.354659,"2012-12-31":9.807526,"2013-03-31":11.811866,"2013-06-30":13.646719,"2013-09-30":14.720966,"2013-12-31":15.396908,"2014-03-31":14.097398,"2014-06-30":13.901218,"2014-09-30":13.161867,"2014-12-31":12.856437,"2015-03-31":18.28522,"2015-06-30":15.410396,"2015-09-30":10.515208,"2015-12-31":7.635502,"2016-03-31":10.069412,"2016-06-30":10.481153,"2016-09-30":6.794983,"2016-12-31":9.555855,"2017-03-31":8.88525,"2017-06-30":9.34593,"2017-09-30":10.625829,"2017-12-31":14.021232,"2018-03-31":15.03908,"2018-06-30":16.757819,"2018-09-30":19.323986,"2018-12-31":17.541047,"2019-03-31":18.226665,"2019-06-30":18.093776,"2019-09-30":17.473884,"2019-12-31":16.657032,"2020-03-31":16.558302,"2020-06-30":16.021715,"2020-09-30":21.789855,"2020-12-31":18.008344,"2021-03-31":22.725452,"2021-06-30":24.316571,"2021-09-30":28.406377,"2021-12-31":21.223874,"2022-03-31":19.219378,"2022-06-30":18.549756,"2022-09-30":16.31837,"2022-12-31":13.234484,"2023-03-31":9.87053,"2023-06-30":6.634737,"2023-09-30":6.960514,"2023-12-31":7.597511,"2024-03-31":7.757852,"2024-06-30":8.008337,"2024-09-30":9.412418,"2024-12-31":10.731809,"2025-03-31":11.174979,"2025-06-30":11.273591,"2025-09-30":10.118717,"2025-12-31":6.01521,"2026-03-31":6.640832,"2026-06-30":7.889869},"roic":{"2012-06-30":12.172728,"2012-09-30":13.432701,"2012-12-31":10.591304,"2013-03-31":12.489885,"2013-06-30":14.381625,"2013-09-30":15.717742,"2013-12-31":16.925293,"2014-03-31":15.327599,"2014-06-30":15.617617,"2014-09-30":14.575227,"2014-12-31":14.448679,"2015-03-31":21.757435,"2015-06-30":18.563044,"2015-09-30":11.352327,"2015-12-31":8.51024,"2016-03-31":11.293098,"2016-06-30":11.846644,"2016-09-30":7.043337,"2016-12-31":10.249017,"2017-03-31":9.284538,"2017-06-30":9.826108,"2017-09-30":11.366119,"2017-12-31":15.133076,"2018-03-31":16.172512,"2018-06-30":17.834972,"2018-09-30":21.543398,"2018-12-31":19.818875,"2019-03-31":20.187948,"2019-06-30":19.420371,"2019-09-30":19.773896,"2019-12-31":19.716338,"2020-03-31":19.098519,"2020-06-30":18.616825,"2020-09-30":28.716076,"2020-12-31":23.577212,"2021-03-31":30.376588,"2021-06-30":29.556265,"2021-09-30":37.328849,"2021-12-31":24.873329,"2022-03-31":23.034655,"2022-06-30":21.464309,"2022-09-30":18.185618,"2022-12-31":13.795905,"2023-03-31":10.354364,"2023-06-30":7.245448,"2023-09-30":7.337708,"2023-12-31":7.946265,"2024-03-31":8.15837,"2024-06-30":8.443645,"2024-09-30":9.883932,"2024-12-31":11.444541,"2025-03-31":11.844976,"2025-06-30":11.939298,"2025-09-30":10.813873,"2025-12-31":6.537516,"2026-03-31":7.050704,"2026-06-30":8.389607},"gross_margin":{"2012-03-31":37.242716,"2012-06-30":37.061125,"2012-09-30":37.465051,"2012-12-31":37.439238,"2013-03-31":37.684429,"2013-06-30":37.900002,"2013-09-30":37.89264,"2013-12-31":38.334461,"2014-03-31":37.502564,"2014-06-30":36.885457,"2014-09-30":36.527096,"2014-12-31":35.335224,"2015-03-31":34.898852,"2015-06-30":34.441569,"2015-09-30":34.268255,"2015-12-31":34.916143,"2016-03-31":35.247783,"2016-06-30":35.276857,"2016-09-30":35.462234,"2016-12-31":35.591743,"2017-03-31":35.225178,"2017-06-30":35.126892,"2017-09-30":34.42432,"2017-12-31":34.5891,"2018-03-31":35.138159,"2018-06-30":35.681424,"2018-09-30":36.027826,"2018-12-31":35.831623,"2019-03-31":35.596253,"2019-06-30":35.670311,"2019-09-30":35.824749,"2019-12-31":36.190127,"2020-03-31":36.558113,"2020-06-30":37.070204,"2020-09-30":37.998056,"2020-12-31":38.534283,"2021-03-31":39.306299,"2021-06-30":38.807443,"2021-09-30":37.821954,"2021-12-31":36.393231,"2022-03-31":34.411008,"2022-06-30":34.173102,"2022-09-30":33.63558,"2022-12-31":33.342644,"2023-03-31":33.213445,"2023-06-30":32.420501,"2023-09-30":32.929107,"2023-12-31":33.943426,"2024-03-31":35.022378,"2024-06-30":36.213846,"2024-09-30":37.649571,"2024-12-31":38.773053,"2025-03-31":39.580567,"2025-06-30":39.949212,"2025-09-30":39.450801,"2025-12-31":38.291298,"2026-03-31":38.137723,"2026-06-30":39.539423},"ebitda_margin":{"2012-03-31":22.648968,"2012-06-30":22.47335,"2012-09-30":22.61654,"2012-12-31":23.609078,"2013-03-31":24.137587,"2013-06-30":24.708612,"2013-09-30":25.260635,"2013-12-31":26.130579,"2014-03-31":24.985629,"2014-06-30":24.793404,"2014-09-30":23.758371,"2014-12-31":22.458808,"2015-03-31":21.539299,"2015-06-30":19.994692,"2015-09-30":19.810175,"2015-12-31":16.692793,"2016-03-31":15.92132,"2016-06-30":15.597156,"2016-09-30":14.919754,"2016-12-31":17.933086,"2017-03-31":17.635543,"2017-06-30":17.76297,"2017-09-30":17.724554,"2017-12-31":18.01994,"2018-03-31":18.722874,"2018-06-30":19.444447,"2018-09-30":20.077139,"2018-12-31":19.99487,"2019-03-31":20.076123,"2019-06-30":20.062009,"2019-09-30":19.828483,"2019-12-31":19.639928,"2020-03-31":19.373202,"2020-06-30":19.361215,"2020-09-30":20.758645,"2020-12-31":22.04567,"2021-03-31":24.008856,"2021-06-30":24.267176,"2021-09-30":23.259448,"2021-12-31":21.759084,"2022-03-31":19.652962,"2022-06-30":19.174441,"2022-09-30":17.035528,"2022-12-31":15.827221,"2023-03-31":14.216787,"2023-06-30":12.046887,"2023-09-30":12.624653,"2023-12-31":13.742152,"2024-03-31":14.342289,"2024-06-30":14.820055,"2024-09-30":16.003164,"2024-12-31":16.492956,"2025-03-31":16.775612,"2025-06-30":16.853384,"2025-09-30":15.715929,"2025-12-31":11.499385,"2026-03-31":12.192888,"2026-06-30":14.333936},"op_margin":{"2012-03-31":16.760687,"2012-06-30":16.983938,"2012-09-30":17.396187,"2012-12-31":19.004834,"2013-03-31":20.337434,"2013-06-30":21.590389,"2013-09-30":22.598379,"2013-12-31":23.655491,"2014-03-31":22.423034,"2014-06-30":22.295415,"2014-09-30":21.315026,"2014-12-31":20.081538,"2015-03-31":19.079784,"2015-06-30":17.271688,"2015-09-30":16.96852,"2015-12-31":13.630998,"2016-03-31":12.508669,"2016-06-30":12.124371,"2016-09-30":11.170933,"2016-12-31":14.165708,"2017-03-31":13.996419,"2017-06-30":14.237378,"2017-09-30":14.496738,"2017-12-31":14.92426,"2018-03-31":15.800031,"2018-06-30":16.756381,"2018-09-30":17.597961,"2018-12-31":17.651957,"2019-03-31":17.767702,"2019-06-30":17.654595,"2019-09-30":17.296105,"2019-12-31":16.883225,"2020-03-31":16.464651,"2020-06-30":16.365996,"2020-09-30":17.820781,"2020-12-31":19.278368,"2021-03-31":21.491956,"2021-06-30":21.905938,"2021-09-30":20.888029,"2021-12-31":19.29624,"2022-03-31":16.891627,"2022-06-30":16.241524,"2022-09-30":13.847735,"2022-12-31":12.406629,"2023-03-31":10.565209,"2023-06-30":8.078006,"2023-09-30":8.543898,"2023-12-31":9.600571,"2024-03-31":10.153627,"2024-06-30":10.588474,"2024-09-30":11.872273,"2024-12-31":12.494477,"2025-03-31":12.728247,"2025-06-30":12.74046,"2025-09-30":11.407844,"2025-12-31":6.870537,"2026-03-31":7.462201,"2026-06-30":9.495685},"incr_op_margin":{"2013-03-31":31.138063,"2013-06-30":35.339906,"2013-09-30":38.973708,"2013-12-31":41.333424,"2014-03-31":40.616405,"2014-06-30":40.017012,"2014-09-30":122.595553,"2014-12-31":233.800209,"2015-03-31":-1869.699367,"2015-06-30":100.050204,"2015-09-30":106.350801,"2015-12-31":79.246623,"2016-03-31":80.285193,"2016-06-30":-467.68829,"2016-09-30":-358.281922,"2016-12-31":19.705239,"2017-03-31":23.706544,"2017-06-30":33.799945,"2017-09-30":35.538753,"2017-12-31":19.588371,"2018-03-31":26.238958,"2018-06-30":28.375412,"2018-09-30":31.834211,"2018-12-31":30.964774,"2019-03-31":27.695933,"2019-06-30":23.387835,"2019-09-30":14.660641,"2019-12-31":8.283206,"2020-03-31":-7.019764,"2020-06-30":-19.522203,"2020-09-30":26.082522,"2020-12-31":38.076436,"2021-03-31":39.800205,"2021-06-30":34.490299,"2021-09-30":27.249954,"2021-12-31":19.331717,"2022-03-31":6.516122,"2022-06-30":1.753739,"2022-09-30":-7.132826,"2022-12-31":-18.706476,"2023-03-31":-91.832315,"2023-06-30":96.166548,"2023-09-30":50.861935,"2023-12-31":33.23021,"2024-03-31":16.222448,"2024-06-30":-2507.899327,"2024-09-30":126.411903,"2024-12-31":55.110244,"2025-03-31":44.640415,"2025-06-30":34.941144,"2025-09-30":2.996386,"2025-12-31":285.56877,"2026-03-31":1034.798798,"2026-06-30":-519.155772},"pretax_margin":{"2012-03-31":13.623415,"2012-06-30":12.635991,"2012-09-30":12.329247,"2012-12-31":13.29178,"2013-03-31":14.56876,"2013-06-30":15.6791,"2013-09-30":17.218823,"2013-12-31":18.75909,"2014-03-31":17.750723,"2014-06-30":20.022477,"2014-09-30":18.837141,"2014-12-31":17.684896,"2015-03-31":16.41408,"2015-06-30":12.966723,"2015-09-30":12.78235,"2015-12-31":9.335997,"2016-03-31":8.375361,"2016-06-30":8.577699,"2016-09-30":7.645166,"2016-12-31":10.640499,"2017-03-31":10.588842,"2017-06-30":10.806315,"2017-09-30":11.399242,"2017-12-31":12.129467,"2018-03-31":13.098258,"2018-06-30":14.186845,"2018-09-30":15.291175,"2018-12-31":15.373439,"2019-03-31":15.601086,"2019-06-30":15.64801,"2019-09-30":15.294459,"2019-12-31":14.499015,"2020-03-31":14.105085,"2020-06-30":14.142846,"2020-09-30":15.79076,"2020-12-31":17.953927,"2021-03-31":20.54337,"2021-06-30":21.030913,"2021-09-30":20.078544,"2021-12-31":18.503932,"2022-03-31":16.030009,"2022-06-30":15.346102,"2022-09-30":12.822155,"2022-12-31":11.138999,"2023-03-31":8.918013,"2023-06-30":6.034323,"2023-09-30":6.260945,"2023-12-31":7.216605,"2024-03-31":7.624222,"2024-06-30":8.057821,"2024-09-30":9.485265,"2024-12-31":9.531048,"2025-03-31":9.875199,"2025-06-30":9.987229,"2025-09-30":8.540236,"2025-12-31":4.729224,"2026-03-31":5.485057,"2026-06-30":7.59584},"net_margin":{"2012-03-31":36.346872,"2012-06-30":33.057299,"2012-09-30":30.144282,"2012-12-31":7.925064,"2013-03-31":8.884374,"2013-06-30":9.558576,"2013-09-30":10.63056,"2013-12-31":11.747416,"2014-03-31":11.102499,"2014-06-30":12.764642,"2014-09-30":12.122948,"2014-12-31":11.952271,"2015-03-31":11.154943,"2015-06-30":8.877094,"2015-09-30":8.651114,"2015-12-31":5.902001,"2016-03-31":5.28399,"2016-06-30":5.420297,"2016-09-30":4.799106,"2016-12-31":6.839129,"2017-03-31":6.762199,"2017-06-30":6.922293,"2017-09-30":7.383334,"2017-12-31":9.39684,"2018-03-31":10.259653,"2018-06-30":11.211891,"2018-09-30":12.471872,"2018-12-31":11.774709,"2019-03-31":11.915265,"2019-06-30":12.07496,"2019-09-30":11.850747,"2019-12-31":11.432332,"2020-03-31":11.385412,"2020-06-30":11.549103,"2020-09-30":12.750869,"2020-12-31":14.106551,"2021-03-31":16.157416,"2021-06-30":16.176299,"2021-09-30":15.522289,"2021-12-31":14.730182,"2022-03-31":12.676068,"2022-06-30":12.275863,"2022-09-30":10.286398,"2022-12-31":8.751917,"2023-03-31":6.90499,"2023-06-30":4.642855,"2023-09-30":4.715798,"2023-12-31":5.334918,"2024-03-31":5.676101,"2024-06-30":6.025277,"2024-09-30":7.168759,"2024-12-31":7.363297,"2025-03-31":7.678717,"2025-06-30":7.906876,"2025-09-30":6.921238,"2025-12-31":3.790649,"2026-03-31":4.367774,"2026-06-30":5.816864},"common_margin":{"2012-03-31":36.346872,"2012-06-30":33.057299,"2012-09-30":30.144282,"2012-12-31":7.925064,"2013-03-31":8.884374,"2013-06-30":9.558576,"2013-09-30":10.63056,"2013-12-31":11.747416,"2014-03-31":11.102499,"2014-06-30":12.764642,"2014-09-30":12.122948,"2014-12-31":11.952271,"2015-03-31":11.154943,"2015-06-30":8.877094,"2015-09-30":8.651114,"2015-12-31":5.902001,"2016-03-31":5.28399,"2016-06-30":5.420297,"2016-09-30":4.799106,"2016-12-31":6.839129,"2017-03-31":6.762199,"2017-06-30":6.922293,"2017-09-30":7.383334,"2017-12-31":9.39684,"2018-03-31":10.259653,"2018-06-30":11.211891,"2018-09-30":12.471872,"2018-12-31":11.774709,"2019-03-31":11.915265,"2019-06-30":12.07496,"2019-09-30":11.850747,"2019-12-31":11.432332,"2020-03-31":11.385412,"2020-06-30":11.549103,"2020-09-30":12.750869,"2020-12-31":14.106551,"2021-03-31":16.157416,"2021-06-30":16.176299,"2021-09-30":15.522289,"2021-12-31":14.730182,"2022-03-31":12.676068,"2022-06-30":12.275863,"2022-09-30":10.286398,"2022-12-31":8.751917,"2023-03-31":6.90499,"2023-06-30":4.642855,"2023-09-30":4.715798,"2023-12-31":5.334918,"2024-03-31":5.676101,"2024-06-30":6.025277,"2024-09-30":7.168759,"2024-12-31":7.363297,"2025-03-31":7.678717,"2025-06-30":7.906876,"2025-09-30":6.921238,"2025-12-31":3.790649,"2026-03-31":4.367774,"2026-06-30":5.816864},"tax_rate_pct":{"2012-03-31":-166.797069,"2012-06-30":-161.61225,"2012-09-30":-144.494102,"2012-12-31":40.376202,"2013-03-31":39.017635,"2013-06-30":39.036195,"2013-09-30":38.261983,"2013-12-31":37.377474,"2014-03-31":37.453257,"2014-06-30":36.248439,"2014-09-30":35.643377,"2014-12-31":32.415371,"2015-03-31":32.040402,"2015-06-30":31.539419,"2015-09-30":32.319848,"2015-12-31":36.78232,"2016-03-31":36.906599,"2016-06-30":36.759266,"2016-09-30":37.332704,"2016-12-31":36.773001,"2017-03-31":37.157019,"2017-06-30":36.902797,"2017-09-30":35.81216,"2017-12-31":21.670209,"2018-03-31":20.855907,"2018-06-30":19.920378,"2018-09-30":17.380371,"2018-12-31":22.456249,"2019-03-31":22.478601,"2019-06-30":22.079483,"2019-09-30":22.185378,"2019-12-31":21.056798,"2020-03-31":19.812773,"2020-06-30":19.60286,"2020-09-30":20.075828,"2020-12-31":22.181756,"2021-03-31":21.584242,"2021-06-30":22.774817,"2021-09-30":22.258591,"2021-12-31":19.515824,"2022-03-31":19.670655,"2022-06-30":18.748614,"2022-09-30":18.149544,"2022-12-31":19.587544,"2023-03-31":20.478632,"2023-06-30":20.136582,"2023-09-30":22.614593,"2023-12-31":25.208405,"2024-03-31":25.216345,"2024-06-30":25.023915,"2024-09-30":24.312505,"2024-12-31":22.582174,"2025-03-31":22.043307,"2025-06-30":20.52805,"2025-09-30":18.496189,"2025-12-31":18.942028,"2026-03-31":19.855039,"2026-06-30":23.250455},"payout":{"2012-06-30":117.570841,"2012-09-30":243.524349,"2012-12-31":867.451165,"2013-03-31":712.697102,"2013-06-30":563.253638,"2013-09-30":222.557482,"2013-12-31":196.763474,"2014-03-31":215.124302,"2014-06-30":0.25334,"2014-09-30":0.408654,"2014-12-31":0.516571,"2015-03-31":1.250023,"2015-06-30":1.55295,"2015-09-30":1.378492,"2015-12-31":1.847017,"2016-03-31":0.124506,"2016-06-30":0.11438,"2016-09-30":0.124885,"2016-12-31":0.076932,"2018-12-31":0.13179,"2023-09-30":0,"2023-12-31":0},"sgr":{"2012-06-30":-13.92831,"2012-09-30":-101.902397,"2012-12-31":-116.094301,"2013-03-31":-105.96984,"2013-06-30":-201.457709,"2013-09-30":-54.746569,"2013-12-31":-43.266355,"2014-03-31":-42.030858,"2014-06-30":59.843483,"2014-09-30":49.068921,"2014-12-31":43.05799,"2015-03-31":36.834214,"2015-06-30":25.538469,"2015-09-30":24.825089,"2015-12-31":15.970157,"2016-03-31":13.956335,"2016-06-30":15.301778,"2016-09-30":14.698617,"2016-12-31":22.771118,"2018-12-31":36.049211,"2023-09-30":8.073572,"2023-12-31":9.335499},"total_debt":{"2011-06-30":632498000,"2011-09-30":632498000,"2011-12-31":604372000,"2012-03-31":573651000,"2012-06-30":882263000,"2012-09-30":882865000,"2012-12-31":881268000,"2013-03-31":800702000,"2013-06-30":1186329000,"2013-09-30":1177671000,"2013-12-31":1197000000,"2014-03-31":1172368000,"2014-06-30":1152331000,"2014-09-30":1104419000,"2014-12-31":1080599000,"2015-03-31":1032326,"2015-06-30":933826,"2015-09-30":936646000,"2015-12-31":937060000,"2016-03-31":1047146000,"2016-06-30":1034836000,"2016-09-30":1013671000,"2016-12-31":903673000,"2017-03-31":1007898000,"2017-06-30":1007235000,"2017-09-30":908101000,"2017-12-31":935993000,"2018-03-31":907459000,"2018-06-30":908066000,"2018-09-30":859625000,"2018-12-31":901888000,"2019-03-31":882483000,"2019-06-30":860083000,"2019-09-30":861231000,"2019-12-31":832789000,"2020-03-31":813522000,"2020-06-30":814094000,"2020-09-30":814675,"2020-12-31":885193000,"2021-03-31":815835000,"2021-06-30":870600000,"2021-09-30":909841000,"2021-12-31":980056000,"2022-03-31":1091959000,"2022-06-30":1367687000,"2022-09-30":1355500000,"2022-12-31":1430808000,"2023-03-31":1609477000,"2023-06-30":1623268000,"2023-09-30":1576824000,"2023-12-31":1575217000,"2024-03-31":1561260000,"2024-06-30":1561531000,"2024-09-30":1525353000,"2024-12-31":1334222000,"2025-03-31":1324701000,"2025-06-30":1422665000,"2025-09-30":1420156000,"2025-12-31":1333066000,"2026-03-31":1323877000,"2026-06-30":1329328000},"st_debt":{"2011-06-30":0,"2011-12-31":22874000,"2012-03-31":14063000,"2012-06-30":19750000,"2012-09-30":9000000,"2012-12-31":94800000,"2013-03-31":42532000,"2013-06-30":33047000,"2013-09-30":30193000,"2013-12-31":22046000,"2014-03-31":19547000,"2014-06-30":6945000,"2014-09-30":5818000,"2014-12-31":5916000,"2015-03-31":3609000,"2015-06-30":3400000,"2015-09-30":4783000,"2015-12-31":9251000,"2016-03-31":45030000,"2016-06-30":46546000,"2016-09-30":74229000,"2016-12-31":46163000,"2017-03-31":42593000,"2017-06-30":29855000,"2017-09-30":130908000,"2017-12-31":22174000,"2018-03-31":33007000,"2018-06-30":25367000,"2018-09-30":87644000,"2018-12-31":47560000,"2019-03-31":47444000,"2019-06-30":59487000,"2019-09-30":69539000,"2019-12-31":61097000,"2020-03-31":54139000,"2020-06-30":55375000,"2020-09-30":48221000,"2020-12-31":43429000,"2021-03-31":30587000,"2021-06-30":27993000,"2021-09-30":66415000,"2021-12-31":77965000,"2022-03-31":89274000,"2022-06-30":81188000,"2022-09-30":72644000,"2022-12-31":61723000,"2023-03-31":82122000,"2023-06-30":99958000,"2023-09-30":111683000,"2023-12-31":127664000,"2024-03-31":121524000,"2024-06-30":116835000,"2024-09-30":164716000,"2024-12-31":123446000,"2025-03-31":128840000,"2025-06-30":129852000,"2025-09-30":63185000,"2025-12-31":72810000,"2026-03-31":70340000,"2026-06-30":80370000},"lt_debt":{"2011-06-30":632498000,"2011-09-30":632498000,"2011-12-31":575000000,"2012-03-31":559588000,"2012-06-30":875513000,"2012-09-30":873865000,"2012-12-31":799018000,"2013-03-31":770702000,"2013-06-30":1177329000,"2013-09-30":1177671000,"2013-12-31":1175349000,"2014-03-31":1172368000,"2014-06-30":1154316000,"2014-09-30":1106293000,"2014-12-31":1082101000,"2015-03-31":1033610000,"2015-06-30":1035237000,"2015-09-30":1050127000,"2015-12-31":1037132000,"2016-03-31":1047146000,"2016-06-30":1034836000,"2016-09-30":1013671000,"2016-12-31":1006758000,"2017-03-31":1007898000,"2017-06-30":1007235000,"2017-09-30":908101000,"2017-12-31":906548000,"2018-03-31":907459000,"2018-06-30":908066000,"2018-09-30":859625000,"2018-12-31":876396000,"2019-03-31":882483000,"2019-06-30":883476000,"2019-09-30":884315000,"2019-12-31":837767000,"2020-03-31":839380000,"2020-06-30":841116000,"2020-09-30":841341000,"2020-12-31":841764000,"2021-03-31":841516000,"2021-06-30":842607000,"2021-09-30":843426000,"2021-12-31":902091000,"2022-03-31":1002685000,"2022-06-30":1286499000,"2022-09-30":1282856000,"2022-12-31":1369085000,"2023-03-31":1527355000,"2023-06-30":1523310000,"2023-09-30":1465141000,"2023-12-31":1447553000,"2024-03-31":1439736000,"2024-06-30":1444696000,"2024-09-30":1360637000,"2024-12-31":1210776000,"2025-03-31":1195861000,"2025-06-30":1292813000,"2025-09-30":1356971000,"2025-12-31":1260256000,"2026-03-31":1253537000,"2026-06-30":1248958000},"debt_ebitda":{"2012-03-31":2.631318,"2012-06-30":3.773628,"2012-09-30":3.543622,"2012-12-31":3.173282,"2013-03-31":2.588931,"2013-06-30":3.456972,"2013-09-30":3.211792,"2013-12-31":3.083152,"2014-03-31":3.28537,"2014-06-30":3.218379,"2014-09-30":3.243569,"2014-12-31":3.293455,"2015-03-31":0.00335,"2015-06-30":0.003443,"2015-09-30":3.467711,"2015-12-31":4.261417,"2016-03-31":5.090498,"2016-06-30":4.839255,"2016-09-30":4.906015,"2016-12-31":3.488614,"2017-03-31":3.835739,"2017-06-30":3.732698,"2017-09-30":3.194648,"2017-12-31":3.092944,"2018-03-31":2.773704,"2018-06-30":2.526448,"2018-09-30":2.192205,"2018-12-31":2.229146,"2019-03-31":2.099455,"2019-06-30":2.005145,"2019-09-30":1.995308,"2019-12-31":1.923611,"2020-03-31":1.900184,"2020-06-30":1.89846,"2020-09-30":0.001695,"2020-12-31":1.615672,"2021-03-31":1.206389,"2021-06-30":1.12468,"2021-09-30":1.140042,"2021-12-31":1.205219,"2022-03-31":1.366637,"2022-06-30":1.607582,"2022-09-30":1.736338,"2022-12-31":1.980437,"2023-03-31":2.622541,"2023-06-30":3.347041,"2023-09-30":3.116099,"2023-12-31":2.849519,"2024-03-31":2.705176,"2024-06-30":2.619869,"2024-09-30":2.31085,"2024-12-31":1.883138,"2025-03-31":1.815858,"2025-06-30":1.913437,"2025-09-30":2.07617,"2025-12-31":2.754121,"2026-03-31":2.509662,"2026-06-30":2.089334},"net_debt_ebitda":{"2012-03-31":2.210556,"2012-06-30":3.729543,"2012-09-30":3.310959,"2012-12-31":2.784311,"2013-03-31":2.413242,"2013-06-30":3.088064,"2013-09-30":2.894011,"2013-12-31":2.696414,"2014-03-31":2.798492,"2014-06-30":2.665494,"2014-09-30":2.735009,"2014-12-31":2.7151,"2015-03-31":-0.483672,"2015-06-30":-0.57016,"2015-09-30":3.295726,"2015-12-31":3.73454,"2016-03-31":4.753269,"2016-06-30":4.485531,"2016-09-30":4.643874,"2016-12-31":3.228911,"2017-03-31":3.616935,"2017-06-30":3.484141,"2017-09-30":2.741607,"2017-12-31":2.63537,"2018-03-31":2.326951,"2018-06-30":2.215634,"2018-09-30":1.74847,"2018-12-31":1.674307,"2019-03-31":1.715798,"2019-06-30":1.747842,"2019-09-30":1.494789,"2019-12-31":1.177802,"2020-03-31":1.182044,"2020-06-30":0.97328,"2020-09-30":-1.067745,"2020-12-31":0.419919,"2021-03-31":0.10502,"2021-06-30":0.620749,"2021-09-30":0.609108,"2021-12-31":1.024029,"2022-03-31":1.108789,"2022-06-30":1.058504,"2022-09-30":1.441832,"2022-12-31":1.79673,"2023-03-31":2.398713,"2023-06-30":2.94957,"2023-09-30":2.796895,"2023-12-31":2.485927,"2024-03-31":2.273122,"2024-06-30":2.253586,"2024-09-30":1.986381,"2024-12-31":1.48614,"2025-03-31":1.558888,"2025-06-30":1.612795,"2025-09-30":1.637577,"2025-12-31":2.04876,"2026-03-31":2.006299,"2026-06-30":1.672951},"debt_ebit":{"2012-03-31":3.555739,"2012-06-30":4.99331,"2012-09-30":4.607013,"2012-12-31":3.942063,"2013-03-31":3.072686,"2013-06-30":3.95625,"2013-09-30":3.590165,"2013-12-31":3.405745,"2014-03-31":3.660836,"2014-06-30":3.578968,"2014-09-30":3.61538,"2014-12-31":3.683337,"2015-03-31":0.003782,"2015-06-30":0.003986,"2015-09-30":4.048435,"2015-12-31":5.218617,"2016-03-31":6.479303,"2016-06-30":6.225364,"2016-09-30":6.55241,"2016-12-31":4.416412,"2017-03-31":4.833046,"2017-06-30":4.657023,"2017-09-30":3.905962,"2017-12-31":3.734501,"2018-03-31":3.286811,"2018-06-30":2.931742,"2018-09-30":2.50104,"2018-12-31":2.525017,"2019-03-31":2.372221,"2019-06-30":2.278571,"2019-09-30":2.287448,"2019-12-31":2.2377,"2020-03-31":2.23586,"2020-06-30":2.245907,"2020-09-30":0.001975,"2020-12-31":1.847593,"2021-03-31":1.347668,"2021-06-30":1.245909,"2021-09-30":1.269471,"2021-12-31":1.359045,"2022-03-31":1.590046,"2022-06-30":1.897881,"2022-09-30":2.136048,"2022-12-31":2.526456,"2023-03-31":3.528951,"2023-06-30":4.991507,"2023-09-30":4.604417,"2023-12-31":4.07877,"2024-03-31":3.821139,"2024-06-30":3.666874,"2024-09-30":3.114898,"2024-12-31":2.485779,"2025-03-31":2.39327,"2025-06-30":2.53114,"2025-09-30":2.860219,"2025-12-31":4.609639,"2026-03-31":4.100671,"2026-06-30":3.153893},"net_debt_ebit":{"2012-03-31":2.987157,"2012-06-30":4.934976,"2012-09-30":4.304532,"2012-12-31":3.458858,"2013-03-31":2.864168,"2013-06-30":3.534062,"2013-09-30":3.234947,"2013-12-31":2.978541,"2014-03-31":3.118315,"2014-06-30":2.964137,"2014-09-30":3.048524,"2014-12-31":3.036516,"2015-03-31":-0.54602,"2015-06-30":-0.66005,"2015-09-30":3.847649,"2015-12-31":4.573393,"2016-03-31":6.05007,"2016-06-30":5.770323,"2016-09-30":6.202299,"2016-12-31":4.087642,"2017-03-31":4.557353,"2017-06-30":4.346916,"2017-09-30":3.352048,"2017-12-31":3.182014,"2018-03-31":2.757413,"2018-06-30":2.571067,"2018-09-30":1.994792,"2018-12-31":1.896534,"2019-03-31":1.938719,"2019-06-30":1.986182,"2019-09-30":1.713646,"2019-12-31":1.370115,"2020-03-31":1.390857,"2020-06-30":1.151405,"2020-09-30":-1.243769,"2020-12-31":0.480196,"2021-03-31":0.117319,"2021-06-30":0.68766,"2021-09-30":0.67826,"2021-12-31":1.154729,"2022-03-31":1.290047,"2022-06-30":1.249651,"2022-09-30":1.773746,"2022-12-31":2.2921,"2023-03-31":3.227764,"2023-06-30":4.39875,"2023-09-30":4.132755,"2023-12-31":3.558329,"2024-03-31":3.21085,"2024-06-30":3.15421,"2024-09-30":2.677531,"2024-12-31":1.961734,"2025-03-31":2.054588,"2025-06-30":2.133444,"2025-09-30":2.255996,"2025-12-31":3.429059,"2026-03-31":3.278199,"2026-06-30":2.525355},"ebitda_int":{"2012-03-31":9.320209,"2012-06-30":8.548024,"2012-09-30":6.489932,"2012-12-31":5.654498,"2013-03-31":5.231819,"2013-06-30":5.405614,"2013-09-30":6.210026,"2013-12-31":7.132158,"2014-03-31":7.073381,"2014-06-30":7.519784,"2014-09-30":7.181318,"2014-12-31":6.949169,"2015-03-31":6.585652,"2015-06-30":5.879685,"2015-09-30":6.132478,"2015-12-31":5.132554,"2016-03-31":4.827646,"2016-06-30":4.946954,"2016-09-30":4.662379,"2016-12-31":5.81213,"2017-03-31":5.928679,"2017-06-30":6.155975,"2017-09-30":6.578957,"2017-12-31":7.092648,"2018-03-31":7.791127,"2018-06-30":8.537184,"2018-09-30":9.505442,"2018-12-31":9.878626,"2019-03-31":10.223495,"2019-06-30":10.574091,"2019-09-30":10.414477,"2019-12-31":10.420999,"2020-03-31":10.616937,"2020-06-30":11.342891,"2020-09-30":13.653806,"2020-12-31":16.606923,"2021-03-31":21.359464,"2021-06-30":24.613259,"2021-09-30":25.470001,"2021-12-31":24.676873,"2022-03-31":22.970676,"2022-06-30":22.810151,"2022-09-30":17.413142,"2022-12-31":13.177525,"2023-03-31":8.989834,"2023-06-30":5.829719,"2023-09-30":5.47735,"2023-12-31":5.662378,"2024-03-31":5.874955,"2024-06-30":6.183246,"2024-09-30":6.977769,"2024-12-31":7.897518,"2025-03-31":8.766349,"2025-06-30":9.514896,"2025-09-30":9.282116,"2025-12-31":6.846486,"2026-03-31":7.649203,"2026-06-30":9.424735},"ebitda_capex_int":{"2012-06-30":8.03031,"2012-09-30":5.942275,"2012-12-31":5.198579,"2013-03-31":4.816087,"2013-06-30":4.981271,"2013-09-30":5.816699,"2013-12-31":6.566896,"2014-03-31":6.451505,"2014-06-30":6.804952,"2014-09-30":6.35382,"2014-12-31":6.214466,"2015-03-31":5.810082,"2015-06-30":5.107286,"2015-09-30":5.404246,"2015-12-31":4.417128,"2016-03-31":4.095048,"2016-06-30":4.24376,"2016-09-30":3.954057,"2016-12-31":5.128523,"2017-03-31":5.321247,"2017-06-30":5.551581,"2017-09-30":5.970769,"2017-12-31":6.313099,"2018-03-31":6.928844,"2018-06-30":7.69262,"2018-09-30":8.482971,"2018-12-31":8.716379,"2019-03-31":8.836969,"2019-06-30":8.857069,"2019-09-30":8.786512,"2019-12-31":8.957443,"2020-03-31":9.183732,"2020-06-30":9.947361,"2020-09-30":12.25326,"2020-12-31":14.723743,"2021-03-31":18.936831,"2021-06-30":21.751002,"2021-09-30":21.779313,"2021-12-31":21.339028,"2022-03-31":19.787517,"2022-06-30":20.0681,"2022-09-30":15.464334,"2022-12-31":11.605497,"2023-03-31":7.789181,"2023-06-30":4.704791,"2023-09-30":4.404958,"2023-12-31":4.340408,"2024-03-31":4.532254,"2024-06-30":4.835334,"2024-09-30":5.553416,"2024-12-31":6.373402,"2025-03-31":7.073806,"2025-06-30":7.331512,"2025-09-30":7.058459,"2025-12-31":4.443979,"2026-03-31":5.208619,"2026-06-30":6.923046},"ebit_int":{"2012-03-31":6.89714,"2012-06-30":6.460056,"2012-09-30":4.991925,"2012-12-31":4.551757,"2013-03-31":4.408137,"2013-06-30":4.723426,"2013-09-30":5.555542,"2013-12-31":6.4566,"2014-03-31":6.347916,"2014-06-30":6.76215,"2014-09-30":6.442781,"2014-12-31":6.213597,"2015-03-31":5.833654,"2015-06-30":5.078953,"2015-09-30":5.25281,"2015-12-31":4.19114,"2016-03-31":3.792866,"2016-06-30":3.84549,"2016-09-30":3.490884,"2016-12-31":4.591119,"2017-03-31":4.705286,"2017-06-30":4.934138,"2017-09-30":5.380864,"2017-12-31":5.874188,"2018-03-31":6.574848,"2018-06-30":7.356975,"2018-09-30":8.331685,"2018-12-31":8.721091,"2019-03-31":9.047963,"2019-06-30":9.305214,"2019-09-30":9.084401,"2019-12-31":8.958285,"2020-03-31":9.022988,"2020-06-30":9.588123,"2020-09-30":11.721454,"2020-12-31":14.522324,"2021-03-31":19.120306,"2021-06-30":22.218347,"2021-09-30":22.873205,"2021-12-31":21.883774,"2022-03-31":19.743187,"2022-06-30":19.321116,"2022-09-30":14.154689,"2022-12-31":10.329588,"2023-03-31":6.680797,"2023-06-30":3.909102,"2023-09-30":3.706868,"2023-12-31":3.955863,"2024-03-31":4.159176,"2024-06-30":4.41774,"2024-09-30":5.1766,"2024-12-31":5.982879,"2025-03-31":6.651337,"2025-06-30":7.192867,"2025-09-30":6.737682,"2025-12-31":4.09057,"2026-03-31":4.681409,"2026-06-30":6.243527},"int_exp":{"2012-03-31":23391000,"2012-06-30":27351000,"2012-09-30":38389000,"2012-12-31":49114000,"2013-03-31":59115000,"2013-06-30":63484000,"2013-09-30":59045000,"2013-12-31":54435000,"2014-03-31":50449000,"2014-06-30":47614000,"2014-09-30":47414000,"2014-12-31":47215000,"2015-03-31":46794000,"2015-06-30":46129000,"2015-09-30":44045000,"2015-12-31":42843000,"2016-03-31":42610000,"2016-06-30":43227000,"2016-09-30":44316000,"2016-12-31":44568000,"2017-03-31":44321000,"2017-06-30":43834000,"2017-09-30":43207000,"2017-12-31":42667000,"2018-03-31":41992000,"2018-06-30":42101000,"2018-09-30":41253000,"2018-12-31":40956000,"2019-03-31":41115000,"2019-06-30":40565000,"2019-09-30":41445000,"2019-12-31":41544000,"2020-03-31":40325000,"2020-06-30":37805000,"2020-09-30":35197000,"2020-12-31":32991000,"2021-03-31":31661000,"2021-06-30":31450000,"2021-09-30":31334000,"2021-12-31":32953000,"2022-03-31":34784000,"2022-06-30":37298000,"2022-09-30":44832000,"2022-12-31":54826000,"2023-03-31":68267000,"2023-06-30":83192000,"2023-09-30":92385000,"2023-12-31":97627000,"2024-03-31":98237000,"2024-06-30":96395000,"2024-09-30":94598000,"2024-12-31":89713000,"2025-03-31":83218000,"2025-06-30":78142000,"2025-09-30":73693000,"2025-12-31":70697000,"2026-03-31":68963000,"2026-06-30":67508000},"equity_assets":{"2011-06-30":38.183505,"2011-09-30":39.818356,"2011-12-31":49.516516,"2012-03-31":50.94893,"2012-06-30":27.122455,"2012-09-30":28.764979,"2012-12-31":28.907246,"2013-03-31":32.392133,"2013-06-30":12.292292,"2013-09-30":14.848923,"2013-12-31":17.632639,"2014-03-31":19.477548,"2014-06-30":22.335947,"2014-09-30":24.424234,"2014-12-31":26.017959,"2015-03-31":27.285098,"2015-06-30":27.776724,"2015-09-30":26.625903,"2015-12-31":26.192614,"2016-03-31":24.537199,"2016-06-30":23.500275,"2016-09-30":22.152107,"2016-12-31":21.546192,"2017-03-31":22.5178,"2017-06-30":22.671004,"2017-09-30":23.645834,"2017-12-31":27.619036,"2018-03-31":27.440519,"2018-06-30":27.928257,"2018-09-30":29.929742,"2018-12-31":31.34586,"2019-03-31":32.51861,"2019-06-30":34.320356,"2019-09-30":36.014665,"2019-12-31":38.728814,"2020-03-31":38.568662,"2020-06-30":39.663249,"2020-09-30":41.363853,"2020-12-31":42.970981,"2021-03-31":44.554895,"2021-06-30":44.670436,"2021-09-30":43.460613,"2021-12-31":45.384868,"2022-03-31":44.804799,"2022-06-30":44.196979,"2022-09-30":44.193681,"2022-12-31":43.66762,"2023-03-31":44.887809,"2023-06-30":45.458384,"2023-09-30":45.755942,"2023-12-31":45.947548,"2024-03-31":46.152544,"2024-06-30":46.296424,"2024-09-30":46.45204,"2024-12-31":48.818094,"2025-03-31":48.794515,"2025-06-30":47.701205,"2025-09-30":47.225792,"2025-12-31":47.229523,"2026-03-31":47.819886,"2026-06-30":49.853564},"ltd_equity":{"2011-06-30":136.585039,"2011-09-30":126.030514,"2011-12-31":74.783226,"2012-03-31":69.880978,"2012-06-30":216.386559,"2012-09-30":201.565953,"2012-12-31":172.340325,"2013-03-31":149.478466,"2013-06-30":571.682666,"2013-09-30":457.632315,"2013-12-31":370.68953,"2014-03-31":332.074189,"2014-06-30":282.531415,"2014-09-30":246.98616,"2014-12-31":220.927564,"2015-03-31":205.61456,"2015-06-30":199.156807,"2015-09-30":214.630512,"2015-12-31":222.622142,"2016-03-31":220.71851,"2016-06-30":229.763916,"2016-09-30":244.898349,"2016-12-31":250.985486,"2017-03-31":239.709181,"2017-06-30":235.378176,"2017-09-30":191.927879,"2017-12-31":162.013182,"2018-03-31":159.184343,"2018-06-30":147.17153,"2018-09-30":123.126691,"2018-12-31":115.232023,"2019-03-31":109.704259,"2019-06-30":102.025083,"2019-09-30":94.653653,"2019-12-31":81.148935,"2020-03-31":81.999371,"2020-06-30":76.623213,"2020-09-30":68.391032,"2020-12-31":60.545799,"2021-03-31":55.191149,"2021-06-30":50.885138,"2021-09-30":47.328391,"2021-12-31":40.749011,"2022-03-31":43.441369,"2022-06-30":53.185753,"2022-09-30":55.330576,"2022-12-31":60.649266,"2023-03-31":65.294937,"2023-06-30":62.965376,"2023-09-30":61.979612,"2023-12-31":61.854578,"2024-03-31":60.814969,"2024-06-30":60.96502,"2024-09-30":56.471112,"2024-12-31":48.542143,"2025-03-31":48.430641,"2025-06-30":50.293773,"2025-09-30":51.327547,"2025-12-31":47.874391,"2026-03-31":46.866592,"2026-06-30":43.402419},"ltd_capital":{"2011-06-30":57.7319,"2011-09-30":55.758186,"2011-12-31":41.871137,"2012-03-31":40.714365,"2012-06-30":68.034353,"2012-09-30":66.382787,"2012-12-31":59.411137,"2013-03-31":58.550812,"2013-06-30":84.561831,"2013-09-30":82.067036,"2013-12-31":77.628394,"2014-03-31":76.855826,"2014-06-30":73.952282,"2014-09-30":71.266337,"2014-12-31":68.906163,"2015-03-31":205.193177,"2015-06-30":198.799669,"2015-09-30":73.645679,"2015-12-31":73.926088,"2016-03-31":68.82001,"2016-06-30":69.675275,"2016-09-30":71.00595,"2016-12-31":77.158328,"2017-03-31":70.563056,"2017-06-30":70.182914,"2017-09-30":65.744964,"2017-12-31":60.616565,"2018-03-31":61.417422,"2018-06-30":59.542266,"2018-09-30":55.182412,"2018-12-31":52.717547,"2019-03-31":52.313796,"2019-06-30":51.185645,"2019-09-30":49.251878,"2019-12-31":44.916364,"2020-03-31":45.688899,"2020-06-30":43.995472,"2020-09-30":68.345771,"2020-12-31":36.992713,"2021-03-31":35.953541,"2021-06-30":33.350762,"2021-09-30":31.331845,"2021-12-31":28.244803,"2022-03-31":29.489929,"2022-06-30":33.975349,"2022-09-30":34.916862,"2022-12-31":37.120793,"2023-03-31":38.680533,"2023-06-30":37.681909,"2023-09-30":37.179412,"2023-12-31":36.970105,"2024-03-31":36.646962,"2024-06-30":36.74908,"2024-09-30":34.579642,"2024-12-31":31.625336,"2025-03-31":31.520418,"2025-06-30":32.37546,"2025-09-30":33.390823,"2025-12-31":31.780603,"2026-03-31":31.34964,"2026-06-30":29.687962},"ltd_assets":{"2011-06-30":52.152955,"2011-09-30":50.183279,"2011-12-31":37.030048,"2012-03-31":35.603611,"2012-06-30":58.689347,"2012-09-30":57.980404,"2012-12-31":49.818842,"2013-03-31":48.419263,"2013-06-30":70.272901,"2013-09-30":67.953469,"2013-12-31":65.362347,"2014-03-31":64.67991,"2014-06-30":63.106068,"2014-09-30":60.324477,"2014-12-31":57.480842,"2015-03-31":56.102134,"2015-06-30":55.319236,"2015-09-30":57.147312,"2015-12-31":58.310558,"2016-03-31":54.158139,"2016-06-30":53.995153,"2016-09-30":54.250144,"2016-12-31":54.077813,"2017-03-31":53.977234,"2017-06-30":53.362596,"2017-09-30":45.382949,"2017-12-31":44.746479,"2018-03-31":43.68101,"2018-06-30":41.102443,"2018-09-30":36.8515,"2018-12-31":36.120469,"2019-03-31":35.6743,"2019-06-30":35.015372,"2019-09-30":34.089196,"2019-12-31":31.428021,"2020-03-31":31.626061,"2020-06-30":30.391256,"2020-09-30":28.289166,"2020-12-31":26.017124,"2021-03-31":24.590358,"2021-06-30":22.730613,"2021-09-30":20.569209,"2021-12-31":18.493885,"2022-03-31":19.463818,"2022-06-30":23.506496,"2022-09-30":24.452618,"2022-12-31":26.484091,"2023-03-31":29.309467,"2023-06-30":28.623042,"2023-09-30":28.359355,"2023-12-31":28.420662,"2024-03-31":28.067655,"2024-06-30":28.224624,"2024-09-30":26.231984,"2024-12-31":23.697349,"2025-03-31":23.631496,"2025-06-30":23.990736,"2025-09-30":24.239841,"2025-12-31":22.610846,"2026-03-31":22.411551,"2026-06-30":21.637653},"debt_equity":{"2011-06-30":136.585039,"2011-09-30":126.030514,"2011-12-31":78.603283,"2012-03-31":71.637156,"2012-06-30":218.054848,"2012-09-30":203.641895,"2012-12-31":190.080841,"2013-03-31":155.296997,"2013-06-30":576.05285,"2013-09-30":457.632315,"2013-12-31":377.517969,"2014-03-31":332.074189,"2014-06-30":282.045565,"2014-09-30":246.567779,"2014-12-31":220.620908,"2015-03-31":0.205359,"2015-06-30":0.179648,"2015-09-30":191.436665,"2015-12-31":201.141518,"2016-03-31":220.71851,"2016-06-30":229.763916,"2016-09-30":244.898349,"2016-12-31":225.286322,"2017-03-31":239.709181,"2017-06-30":235.378176,"2017-09-30":191.927879,"2017-12-31":167.275427,"2018-03-31":159.184343,"2018-06-30":147.17153,"2018-09-30":123.126691,"2018-12-31":118.583812,"2019-03-31":109.704259,"2019-06-30":99.323625,"2019-09-30":92.182831,"2019-12-31":80.666749,"2020-03-31":79.473292,"2020-06-30":74.161588,"2020-09-30":0.066223,"2020-12-31":63.669529,"2021-03-31":53.50685,"2021-06-30":52.575639,"2021-09-30":51.055232,"2021-12-31":44.270824,"2022-03-31":47.309168,"2022-06-30":56.542183,"2022-09-30":58.463768,"2022-12-31":63.38354,"2023-03-31":68.80568,"2023-06-30":67.097097,"2023-09-30":66.704119,"2023-12-31":67.309717,"2024-03-31":65.948186,"2024-06-30":65.895364,"2024-09-30":63.307392,"2024-12-31":53.491311,"2025-03-31":53.648474,"2025-06-30":55.345352,"2025-09-30":53.717525,"2025-12-31":50.640285,"2026-03-31":49.496428,"2026-06-30":46.195349},"debt_capital":{"2011-06-30":57.7319,"2011-09-30":55.758186,"2011-12-31":44.009988,"2012-03-31":41.737557,"2012-06-30":68.558882,"2012-09-30":67.066468,"2012-12-31":65.526851,"2013-03-31":60.829935,"2013-06-30":85.208257,"2013-09-30":82.067036,"2013-12-31":79.05838,"2014-03-31":76.855826,"2014-06-30":73.825112,"2014-09-30":71.145615,"2014-12-31":68.810518,"2015-03-31":0.204938,"2015-06-30":0.179325,"2015-09-30":65.687227,"2015-12-31":66.793021,"2016-03-31":68.82001,"2016-06-30":69.675275,"2016-09-30":71.00595,"2016-12-31":69.257853,"2017-03-31":70.563056,"2017-06-30":70.182914,"2017-09-30":65.744964,"2017-12-31":62.585412,"2018-03-31":61.417422,"2018-06-30":59.542266,"2018-09-30":55.182412,"2018-12-31":54.250958,"2019-03-31":52.313796,"2019-06-30":49.830333,"2019-09-30":47.966215,"2019-12-31":44.649472,"2020-03-31":44.281403,"2020-06-30":42.582058,"2020-09-30":0.06618,"2020-12-31":38.901272,"2021-03-31":34.856327,"2021-06-30":34.458737,"2021-09-30":33.799049,"2021-12-31":30.685916,"2022-03-31":32.115563,"2022-06-30":36.119455,"2022-09-30":36.894092,"2022-12-31":38.794324,"2023-03-31":40.760287,"2023-06-30":40.154556,"2023-09-30":40.01348,"2023-12-31":40.230608,"2024-03-31":39.740227,"2024-06-30":39.72104,"2024-09-30":38.765785,"2024-12-31":34.849732,"2025-03-31":34.916373,"2025-06-30":35.627298,"2025-09-30":34.945609,"2025-12-31":33.616695,"2026-03-31":33.10877,"2026-06-30":31.598371},"debt_assets":{"2011-06-30":52.152955,"2011-09-30":50.183279,"2011-12-31":38.921608,"2012-03-31":36.498365,"2012-06-30":59.141828,"2012-09-30":58.577549,"2012-12-31":54.947136,"2013-03-31":50.30401,"2013-06-30":70.810097,"2013-09-30":67.953469,"2013-12-31":66.566381,"2014-03-31":64.67991,"2014-06-30":62.997549,"2014-09-30":60.222291,"2014-12-31":57.401057,"2015-03-31":0.056032,"2015-06-30":0.0499,"2015-09-30":50.971741,"2015-12-31":52.684221,"2016-03-31":54.158139,"2016-06-30":53.995153,"2016-09-30":54.250144,"2016-12-31":48.540622,"2017-03-31":53.977234,"2017-06-30":53.362596,"2017-09-30":45.382949,"2017-12-31":46.19986,"2018-03-31":43.68101,"2018-06-30":41.102443,"2018-09-30":36.8515,"2018-12-31":37.171116,"2019-03-31":35.6743,"2019-06-30":34.088222,"2019-09-30":33.199338,"2019-12-31":31.241276,"2020-03-31":30.651786,"2020-06-30":29.414895,"2020-09-30":0.027393,"2020-12-31":27.359421,"2021-03-31":23.839921,"2021-06-30":23.485767,"2021-09-30":22.188917,"2021-12-31":20.092255,"2022-03-31":21.196778,"2022-06-30":24.989937,"2022-09-30":25.837291,"2022-12-31":27.678083,"2023-03-31":30.885362,"2023-06-30":30.501256,"2023-09-30":30.521098,"2023-12-31":30.927165,"2024-03-31":30.436766,"2024-06-30":30.507197,"2024-09-30":29.407575,"2024-12-31":26.113438,"2025-03-31":26.177513,"2025-06-30":26.4004,"2025-09-30":25.368527,"2025-12-31":23.917165,"2026-03-31":23.669136,"2026-06-30":23.030028},"net_debt_equity":{"2011-06-30":1.195802,"2011-09-30":0.983894,"2011-12-31":0.664915,"2012-03-31":0.60182,"2012-06-30":2.155074,"2012-09-30":1.902714,"2012-12-31":1.667813,"2013-03-31":1.447583,"2013-06-30":5.145799,"2013-09-30":4.123533,"2013-12-31":3.301636,"2014-03-31":2.828622,"2014-06-30":2.335929,"2014-09-30":2.079084,"2014-12-31":1.818783,"2015-03-31":-0.296508,"2015-06-30":-0.297496,"2015-09-30":1.819422,"2015-12-31":1.762726,"2016-03-31":2.060966,"2016-06-30":2.129694,"2016-09-30":2.318128,"2016-12-31":2.085154,"2017-03-31":2.260353,"2017-06-30":2.197045,"2017-09-30":1.647101,"2017-12-31":1.425285,"2018-03-31":1.335449,"2018-06-30":1.290659,"2018-09-30":0.98204,"2018-12-31":0.89068,"2019-03-31":0.896568,"2019-06-30":0.865783,"2019-09-30":0.69059,"2019-12-31":0.493912,"2020-03-31":0.494378,"2020-06-30":0.380203,"2020-09-30":-0.417113,"2020-12-31":0.16548,"2021-03-31":0.046579,"2021-06-30":0.290183,"2021-09-30":0.272781,"2021-12-31":0.376153,"2022-03-31":0.383832,"2022-06-30":0.372299,"2022-09-30":0.485475,"2022-12-31":0.57504,"2023-03-31":0.629333,"2023-06-30":0.591291,"2023-09-30":0.598712,"2023-12-31":0.587212,"2024-03-31":0.554153,"2024-06-30":0.566826,"2024-09-30":0.544183,"2024-12-31":0.422144,"2025-03-31":0.460565,"2025-06-30":0.466494,"2025-09-30":0.423697,"2025-12-31":0.376707,"2026-03-31":0.395689,"2026-06-30":0.369891},"net_debt_capital":{"2011-06-30":50.544279,"2011-09-30":43.529253,"2011-12-31":37.228611,"2012-03-31":35.063488,"2012-06-30":67.757946,"2012-09-30":62.663105,"2012-12-31":57.49478,"2013-03-31":56.701912,"2013-06-30":76.115337,"2013-09-30":73.947168,"2013-12-31":69.141606,"2014-03-31":65.466117,"2014-06-30":61.142692,"2014-09-30":59.990685,"2014-12-31":56.726893,"2015-03-31":-29.590069,"2015-06-30":-29.696209,"2015-09-30":62.429396,"2015-12-31":58.53481,"2016-03-31":64.260909,"2016-06-30":64.582384,"2016-09-30":67.211923,"2016-12-31":64.1021,"2017-03-31":66.537895,"2017-06-30":65.509488,"2017-09-30":56.421512,"2017-12-31":53.326446,"2018-03-31":51.525082,"2018-06-30":52.217133,"2018-09-30":44.012664,"2018-12-31":40.74777,"2019-03-31":42.753911,"2019-06-30":43.436038,"2019-09-30":35.93399,"2019-12-31":27.338298,"2020-03-31":27.546044,"2020-06-30":21.830461,"2020-09-30":-41.683716,"2020-12-31":10.110587,"2021-03-31":3.034353,"2021-06-30":19.018959,"2021-09-30":18.058347,"2021-12-31":26.072678,"2022-03-31":26.056228,"2022-06-30":23.782683,"2022-09-30":30.636358,"2022-12-31":35.195729,"2023-03-31":37.281494,"2023-06-30":35.386081,"2023-09-30":35.914622,"2023-12-31":35.097277,"2024-03-31":33.393159,"2024-06-30":34.167658,"2024-09-30":33.322625,"2024-12-31":27.502808,"2025-03-31":29.97521,"2025-06-30":30.02949,"2025-09-30":27.563323,"2025-12-31":25.007086,"2026-03-31":26.468144,"2026-06-30":25.30115},"ebitda":{"2012-03-31":218009000,"2012-06-30":233797000,"2012-09-30":249142000,"2012-12-31":277715000,"2013-03-31":309279000,"2013-06-30":343170000,"2013-09-30":366671000,"2013-12-31":388239000,"2014-03-31":356845000,"2014-06-30":358047000,"2014-09-30":340495000,"2014-12-31":328105000,"2015-03-31":308169000,"2015-06-30":271224000,"2015-09-30":270105000,"2015-12-31":219894000,"2016-03-31":205706000,"2016-06-30":213842000,"2016-09-30":206618000,"2016-12-31":259035000,"2017-03-31":262765000,"2017-06-30":269841000,"2017-09-30":284257000,"2017-12-31":302622000,"2018-03-31":327165000,"2018-06-30":359424000,"2018-09-30":392128000,"2018-12-31":404589000,"2019-03-31":420339000,"2019-06-30":428938000,"2019-09-30":431628000,"2019-12-31":432930000,"2020-03-31":428128000,"2020-06-30":428818000,"2020-09-30":480573000,"2020-12-31":547879000,"2021-03-31":676262000,"2021-06-30":774087000,"2021-09-30":798077000,"2021-12-31":813177000,"2022-03-31":799012000,"2022-06-30":850773000,"2022-09-30":780666000,"2022-12-31":722471000,"2023-03-31":613709000,"2023-06-30":484986000,"2023-09-30":506025000,"2023-12-31":552801000,"2024-03-31":577138000,"2024-06-30":596034000,"2024-09-30":660083000,"2024-12-31":708510000,"2025-03-31":729518000,"2025-06-30":743513000,"2025-09-30":684027000,"2025-12-31":484026000,"2026-03-31":527512000,"2026-06-30":636245000},"ebitda_capex":{"2012-06-30":219637000,"2012-09-30":228118000,"2012-12-31":255323000,"2013-03-31":284703000,"2013-06-30":316231000,"2013-09-30":343447000,"2013-12-31":357469000,"2014-03-31":325472000,"2014-06-30":324011000,"2014-09-30":301260000,"2014-12-31":293416000,"2015-03-31":271877000,"2015-06-30":235594000,"2015-09-30":238030000,"2015-12-31":189243000,"2016-03-31":174490000,"2016-06-30":183445000,"2016-09-30":175228000,"2016-12-31":228568000,"2017-03-31":235843000,"2017-06-30":243348000,"2017-09-30":257979000,"2017-12-31":269361000,"2018-03-31":290956000,"2018-06-30":323867000,"2018-09-30":349948000,"2018-12-31":356988000,"2019-03-31":363332000,"2019-06-30":359287000,"2019-09-30":364157000,"2019-12-31":372128000,"2020-03-31":370334000,"2020-06-30":376060000,"2020-09-30":431278000,"2020-12-31":485751000,"2021-03-31":599559000,"2021-06-30":684069000,"2021-09-30":682433000,"2021-12-31":703185000,"2022-03-31":688289000,"2022-06-30":748500000,"2022-09-30":693297000,"2022-12-31":636283000,"2023-03-31":531744000,"2023-06-30":391401000,"2023-09-30":406952000,"2023-12-31":423741000,"2024-03-31":445235000,"2024-06-30":466102000,"2024-09-30":525342000,"2024-12-31":571777000,"2025-03-31":588668000,"2025-06-30":572899000,"2025-09-30":520159000,"2025-12-31":314176000,"2026-03-31":359202000,"2026-06-30":467361000},"ebit":{"2012-03-31":161331000,"2012-06-30":176689000,"2012-09-30":191635000,"2012-12-31":223555000,"2013-03-31":260587000,"2013-06-30":299862000,"2013-09-30":328027000,"2013-12-31":351465000,"2014-03-31":320246000,"2014-06-30":321973000,"2014-09-30":305478000,"2014-12-31":293375000,"2015-03-31":272980000,"2015-06-30":234287000,"2015-09-30":231360000,"2015-12-31":179561000,"2016-03-31":161614000,"2016-06-30":166229000,"2016-09-30":154702000,"2016-12-31":204617000,"2017-03-31":208543000,"2017-06-30":216283000,"2017-09-30":232491000,"2017-12-31":250634000,"2018-03-31":276091000,"2018-06-30":309736000,"2018-09-30":343707000,"2018-12-31":357181000,"2019-03-31":372007000,"2019-06-30":377466000,"2019-09-30":376503000,"2019-12-31":372163000,"2020-03-31":363852000,"2020-06-30":362479000,"2020-09-30":412560000,"2020-12-31":479106000,"2021-03-31":605368000,"2021-06-30":698767000,"2021-09-30":716709000,"2021-12-31":721136000,"2022-03-31":686747000,"2022-06-30":720639000,"2022-09-30":634583000,"2022-12-31":566330000,"2023-03-31":456078000,"2023-06-30":325206000,"2023-09-30":342459000,"2023-12-31":386199000,"2024-03-31":408585000,"2024-06-30":425848000,"2024-09-30":489696000,"2024-12-31":536742000,"2025-03-31":553511000,"2025-06-30":562065000,"2025-09-30":496520000,"2025-12-31":289191000,"2026-03-31":322844000,"2026-06-30":421488000},"cash_ratio":{"2011-06-30":0.86595,"2011-09-30":1.393569,"2011-12-31":0.563069,"2012-03-31":0.54849,"2012-06-30":0.061561,"2012-09-30":0.369639,"2012-12-31":0.366355,"2013-03-31":0.210502,"2013-06-30":0.517726,"2013-09-30":0.483698,"2013-12-31":0.598565,"2014-03-31":0.744419,"2014-06-30":0.92483,"2014-09-30":0.754597,"2014-12-31":0.788955,"2015-03-31":0.639757,"2015-06-30":0.632414,"2015-09-30":0.206475,"2015-12-31":0.543358,"2016-03-31":0.229345,"2016-06-30":0.23343,"2016-09-30":0.162369,"2016-12-31":0.196737,"2017-03-31":0.182001,"2017-06-30":0.216134,"2017-09-30":0.280724,"2017-12-31":0.349304,"2018-03-31":0.354214,"2018-06-30":0.232714,"2018-09-30":0.314585,"2018-12-31":0.400356,"2019-03-31":0.312544,"2019-06-30":0.229757,"2019-09-30":0.453846,"2019-12-31":0.64958,"2020-03-31":0.636534,"2020-06-30":0.815118,"2020-09-30":0.923931,"2020-12-31":1.021206,"2021-03-31":1.048642,"2021-06-30":0.466471,"2021-09-30":0.416228,"2021-12-31":0.127466,"2022-03-31":0.164403,"2022-06-30":0.398524,"2022-09-30":0.20804,"2022-12-31":0.133787,"2023-03-31":0.150894,"2023-06-30":0.205767,"2023-09-30":0.179453,"2023-12-31":0.228202,"2024-03-31":0.277709,"2024-06-30":0.239237,"2024-09-30":0.210086,"2024-12-31":0.272251,"2025-03-31":0.186052,"2025-06-30":0.199353,"2025-09-30":0.261715,"2025-12-31":0.280918,"2026-03-31":0.219849,"2026-06-30":0.222611},"current_ratio":{"2011-06-30":3.313616,"2011-09-30":3.641863,"2011-12-31":2.317341,"2012-03-31":2.546768,"2012-06-30":2.143955,"2012-09-30":2.55565,"2012-12-31":1.772213,"2013-03-31":2.034606,"2013-06-30":2.498984,"2013-09-30":2.556954,"2013-12-31":2.607901,"2014-03-31":2.941557,"2014-06-30":3.350424,"2014-09-30":3.191022,"2014-12-31":3.037053,"2015-03-31":3.003142,"2015-06-30":3.036276,"2015-09-30":2.908483,"2015-12-31":2.964099,"2016-03-31":2.26884,"2016-06-30":2.155894,"2016-09-30":2.012816,"2016-12-31":1.998921,"2017-03-31":2.154777,"2017-06-30":2.248568,"2017-09-30":1.766019,"2017-12-31":2.079993,"2018-03-31":2.100745,"2018-06-30":1.93821,"2018-09-30":1.880189,"2018-12-31":1.998853,"2019-03-31":2.059764,"2019-06-30":2.189407,"2019-09-30":2.389481,"2019-12-31":2.405785,"2020-03-31":2.502445,"2020-06-30":2.664994,"2020-09-30":2.66124,"2020-12-31":2.60276,"2021-03-31":2.615372,"2021-06-30":2.023958,"2021-09-30":1.889534,"2021-12-31":1.599146,"2022-03-31":1.696036,"2022-06-30":2.125373,"2022-09-30":2.09321,"2022-12-31":2.19985,"2023-03-31":2.401047,"2023-06-30":2.426332,"2023-09-30":2.407581,"2023-12-31":2.268117,"2024-03-31":2.28746,"2024-06-30":2.252635,"2024-09-30":2.033769,"2024-12-31":1.966961,"2025-03-31":1.973564,"2025-06-30":2.002791,"2025-09-30":2.182737,"2025-12-31":2.026154,"2026-03-31":2.027657,"2026-06-30":2.04475},"quick_ratio":{"2013-12-31":1.255971,"2014-06-30":1.876444,"2014-09-30":1.625643,"2014-12-31":1.575191,"2015-03-31":1.314062,"2015-06-30":1.284746,"2015-09-30":1.127443,"2015-12-31":1.397788,"2016-03-31":0.990869,"2016-06-30":0.983604,"2016-09-30":0.895995,"2016-12-31":0.904047,"2017-03-31":0.888018,"2017-06-30":1.00011,"2017-09-30":0.979647,"2017-12-31":1.053841,"2018-03-31":0.989567,"2018-06-30":0.881956,"2018-09-30":0.932466,"2018-12-31":0.982003,"2019-03-31":0.86414,"2019-06-30":0.940751,"2019-09-30":1.238675,"2019-12-31":1.292431,"2020-03-31":1.282502,"2020-06-30":1.478614,"2020-09-30":1.639858,"2020-12-31":1.605605,"2021-03-31":1.652223,"2021-06-30":1.041526,"2021-09-30":0.917862,"2021-12-31":0.600226,"2022-03-31":0.65107,"2022-06-30":0.989127,"2022-09-30":0.698958,"2022-12-31":0.660435,"2023-03-31":0.689575,"2023-06-30":0.782535,"2023-09-30":0.834081,"2023-12-31":0.838254,"2024-03-31":0.857645,"2024-06-30":0.908041,"2024-09-30":0.856153,"2024-12-31":0.864717,"2025-03-31":0.771728,"2025-06-30":0.777921,"2025-09-30":0.85499,"2025-12-31":0.776859,"2026-03-31":0.738638,"2026-06-30":0.784939},"cfo_avg_cl":{"2012-06-30":1.559318,"2012-09-30":1.637698,"2012-12-31":1.023768,"2013-03-31":1.106213,"2013-06-30":1.214723,"2013-09-30":1.315433,"2013-12-31":0.952692,"2014-03-31":1.049929,"2014-06-30":1.181532,"2014-09-30":1.051262,"2014-12-31":1.029723,"2015-03-31":1.033747,"2015-06-30":0.909812,"2015-09-30":0.824421,"2015-12-31":0.831386,"2016-03-31":0.690837,"2016-06-30":0.800904,"2016-09-30":0.863903,"2016-12-31":0.868653,"2017-03-31":0.691482,"2017-06-30":0.675206,"2017-09-30":0.586191,"2017-12-31":0.697008,"2018-03-31":0.800138,"2018-06-30":0.715368,"2018-09-30":0.544945,"2018-12-31":0.516601,"2019-03-31":0.501456,"2019-06-30":0.396047,"2019-09-30":0.470361,"2019-12-31":0.584034,"2020-03-31":0.611939,"2020-06-30":0.825962,"2020-09-30":0.859065,"2020-12-31":0.854625,"2021-03-31":1.052108,"2021-06-30":0.980238,"2021-09-30":0.72113,"2021-12-31":0.457493,"2022-03-31":0.2531,"2022-06-30":0.149227,"2022-09-30":0.018275,"2022-12-31":0.054485,"2023-03-31":0.046313,"2023-06-30":0.103756,"2023-09-30":0.304796,"2023-12-31":0.557097,"2024-03-31":0.721282,"2024-06-30":0.699307,"2024-09-30":0.748911,"2024-12-31":0.77464,"2025-03-31":0.721657,"2025-06-30":0.670732,"2025-09-30":0.543148,"2025-12-31":0.389574,"2026-03-31":0.450589,"2026-06-30":0.474299},"cfo_liab":{"2012-06-30":0.185284,"2012-09-30":0.195524,"2012-12-31":0.206622,"2013-03-31":0.218631,"2013-06-30":0.170274,"2013-09-30":0.177258,"2013-12-31":0.175503,"2014-03-31":0.176791,"2014-06-30":0.190701,"2014-09-30":0.178387,"2014-12-31":0.181646,"2015-03-31":0.180558,"2015-06-30":0.154841,"2015-09-30":0.13894,"2015-12-31":0.143681,"2016-03-31":0.130277,"2016-06-30":0.159576,"2016-09-30":0.170104,"2016-12-31":0.16892,"2017-03-31":0.151274,"2017-06-30":0.150632,"2017-09-30":0.156283,"2017-12-31":0.180233,"2018-03-31":0.200613,"2018-06-30":0.183694,"2018-09-30":0.175145,"2018-12-31":0.154127,"2019-03-31":0.144938,"2019-06-30":0.119389,"2019-09-30":0.151426,"2019-12-31":0.196544,"2020-03-31":0.194629,"2020-06-30":0.24817,"2020-09-30":0.263826,"2020-12-31":0.273485,"2021-03-31":0.342215,"2021-06-30":0.321993,"2021-09-30":0.249677,"2021-12-31":0.157794,"2022-03-31":0.089655,"2022-06-30":0.05045,"2022-09-30":0.006832,"2022-12-31":0.020901,"2023-03-31":0.017481,"2023-06-30":0.037799,"2023-09-30":0.109366,"2023-12-31":0.190134,"2024-03-31":0.237129,"2024-06-30":0.235482,"2024-09-30":0.259073,"2024-12-31":0.283818,"2025-03-31":0.265729,"2025-06-30":0.242422,"2025-09-30":0.199497,"2025-12-31":0.149245,"2026-03-31":0.171048,"2026-06-30":0.189393},"cfo_capex":{"2012-06-30":14.225636,"2012-09-30":9.984827,"2012-12-31":10.521347,"2013-03-31":9.573405,"2013-06-30":9.287835,"2013-09-30":11.263477,"2013-12-31":8.447969,"2014-03-31":8.22462,"2014-06-30":7.959543,"2014-09-30":6.301567,"2014-12-31":7.292975,"2015-03-31":6.665105,"2015-06-30":5.873702,"2015-09-30":5.840499,"2015-12-31":6.153763,"2016-03-31":5.942882,"2016-06-30":7.509787,"2016-09-30":7.686301,"2016-12-31":7.914202,"2017-03-31":7.941312,"2017-06-30":8.083758,"2017-09-30":8.837278,"2017-12-31":7.736448,"2018-03-31":8.049518,"2018-06-30":7.950699,"2018-09-30":6.536344,"2018-12-31":5.193735,"2019-03-31":4.084235,"2019-06-30":2.730528,"2019-09-30":3.587186,"2019-12-31":5.080211,"2020-03-31":5.288819,"2020-06-30":7.570169,"2020-09-30":8.994726,"2020-12-31":7.831139,"2021-03-31":8.183904,"2021-06-30":7.203137,"2021-09-30":4.9084,"2021-12-31":3.738054,"2022-03-31":2.244078,"2022-06-30":1.465255,"2022-09-30":0.222047,"2022-12-31":0.678934,"2023-03-31":0.611224,"2023-06-30":1.169108,"2023-09-30":3.084513,"2023-12-31":4.042073,"2024-03-31":4.943989,"2024-06-30":4.976788,"2024-09-30":5.334627,"2024-12-31":5.421522,"2025-03-31":4.88147,"2025-06-30":3.997796,"2025-09-30":3.58931,"2025-12-31":2.578616,"2026-03-31":2.965427,"2026-06-30":3.245618},"wc":{"2011-06-30":210391000,"2011-09-30":262979000,"2011-12-31":217875000,"2012-03-31":258683000,"2012-06-30":191529000,"2012-09-30":243954000,"2012-12-31":227694000,"2013-03-31":267064000,"2013-06-30":366542000,"2013-09-30":375064000,"2013-12-31":403334000,"2014-03-31":453140000,"2014-06-30":503106000,"2014-09-30":502787000,"2014-12-31":489956000,"2015-03-31":469931000,"2015-06-30":500928000,"2015-09-30":429382000,"2015-12-31":418793000,"2016-03-31":383786000,"2016-06-30":374557000,"2016-09-30":337854000,"2016-12-31":341570000,"2017-03-31":364794000,"2017-06-30":387458000,"2017-09-30":351406000,"2017-12-31":428134000,"2018-03-31":454208000,"2018-06-30":450387000,"2018-09-30":486844000,"2018-12-31":560063000,"2019-03-31":546816000,"2019-06-30":571347000,"2019-09-30":661415000,"2019-12-31":698765000,"2020-03-31":725705000,"2020-06-30":810386000,"2020-09-30":924078000,"2020-12-31":1028209000,"2021-03-31":1147342000,"2021-06-30":856284000,"2021-09-30":905558000,"2021-12-31":692557000,"2022-03-31":872243000,"2022-06-30":1319135000,"2022-09-30":1208139000,"2022-12-31":1190304000,"2023-03-31":1275432000,"2023-06-30":1336226000,"2023-09-30":1266955000,"2023-12-31":1116921000,"2024-03-31":1156012000,"2024-06-30":1143101000,"2024-09-30":1053901000,"2024-12-31":999018000,"2025-03-31":980951000,"2025-06-30":1124409000,"2025-09-30":1355794000,"2025-12-31":1247132000,"2026-03-31":1241186000,"2026-06-30":1243316000},"wc_assets":{"2011-06-30":17.3479,"2011-09-30":20.865123,"2011-12-31":14.031168,"2012-03-31":16.458625,"2012-06-30":12.839001,"2012-09-30":16.186198,"2012-12-31":14.196741,"2013-03-31":16.778265,"2013-06-30":21.878311,"2013-09-30":21.641783,"2013-12-31":22.429812,"2014-03-31":24.999876,"2014-06-30":27.504636,"2014-09-30":27.416212,"2014-12-31":26.026298,"2015-03-31":25.506847,"2015-06-30":26.76774,"2015-09-30":23.366723,"2015-12-31":23.545753,"2016-03-31":19.84932,"2016-06-30":19.543447,"2016-09-30":18.081437,"2016-12-31":18.347367,"2017-03-31":19.536274,"2017-06-30":20.52725,"2017-09-30":17.561747,"2017-12-31":21.132349,"2018-03-31":21.863538,"2018-06-30":20.38619,"2018-09-30":20.870649,"2018-12-31":23.082874,"2019-03-31":22.10499,"2019-06-30":22.644563,"2019-09-30":25.49669,"2019-12-31":26.213495,"2020-03-31":27.343027,"2020-06-30":29.280918,"2020-09-30":31.071106,"2020-12-31":31.779739,"2021-03-31":33.527052,"2021-06-30":23.099571,"2021-09-30":22.084464,"2021-12-31":14.198201,"2022-03-31":16.931717,"2022-06-30":24.10281,"2022-09-30":23.028432,"2022-12-31":23.025684,"2023-03-31":24.475143,"2023-06-30":25.107728,"2023-09-30":24.523255,"2023-12-31":21.929169,"2024-03-31":22.536456,"2024-06-30":22.332446,"2024-09-30":20.318361,"2024-12-31":19.552814,"2025-03-31":19.384644,"2025-06-30":20.865662,"2025-09-30":24.218816,"2025-12-31":22.375383,"2026-03-31":22.190732,"2026-06-30":21.539908},"cash_assets":{"2011-06-30":6.493043,"2011-09-30":11.006239,"2011-12-31":5.997322,"2012-03-31":5.836292,"2012-06-30":0.690922,"2012-09-30":3.846008,"2012-12-31":6.735243,"2013-03-31":3.413716,"2013-06-30":7.556434,"2013-09-30":6.723445,"2013-12-31":8.349827,"2014-03-31":9.58529,"2014-06-30":10.822352,"2014-09-30":9.442261,"2014-12-31":10.080041,"2015-03-31":8.146292,"2015-06-30":8.313353,"2015-09-30":2.528,"2015-12-31":6.513815,"2016-03-31":3.5878,"2016-06-30":3.946758,"2016-09-30":2.898722,"2016-12-31":3.613503,"2017-03-31":3.079049,"2017-06-30":3.553374,"2017-09-30":6.435866,"2017-12-31":6.834866,"2018-03-31":7.035584,"2018-06-30":5.056591,"2018-09-30":7.459297,"2018-12-31":9.251976,"2019-03-31":6.519164,"2019-06-30":4.374246,"2019-09-30":8.327985,"2019-12-31":12.112644,"2020-03-31":11.584291,"2020-06-30":14.334818,"2020-09-30":17.280802,"2020-12-31":20.248604,"2021-03-31":21.764581,"2021-06-30":10.523167,"2021-09-30":10.333697,"2021-12-31":3.020616,"2022-03-31":3.999256,"2022-06-30":8.535432,"2022-09-30":4.382352,"2022-12-31":2.567443,"2023-03-31":2.635992,"2023-06-30":3.622117,"2023-09-30":3.126487,"2023-12-31":3.946234,"2024-03-31":4.861176,"2024-06-30":4.265198,"2024-09-30":4.12916,"2024-12-31":5.505163,"2025-03-31":3.70449,"2025-06-30":4.148066,"2025-09-30":5.35912,"2025-12-31":6.125451,"2026-03-31":4.747318,"2026-06-30":4.589641},"cash_debt":{"2011-06-30":0.1245,"2011-09-30":0.219321,"2011-12-31":0.154087,"2012-03-31":0.159906,"2012-06-30":0.011682,"2012-09-30":0.065657,"2012-12-31":0.122577,"2013-03-31":0.067862,"2013-06-30":0.106714,"2013-09-30":0.098942,"2013-12-31":0.125436,"2014-03-31":0.148196,"2014-06-30":0.17179,"2014-09-30":0.15679,"2014-12-31":0.175607,"2015-03-31":145.385276,"2015-06-30":166.599559,"2015-09-30":0.049596,"2015-12-31":0.123639,"2016-03-31":0.066247,"2016-06-30":0.073095,"2016-09-30":0.053433,"2016-12-31":0.074443,"2017-03-31":0.057043,"2017-06-30":0.066589,"2017-09-30":0.141812,"2017-12-31":0.147941,"2018-03-31":0.161067,"2018-06-30":0.123024,"2018-09-30":0.202415,"2018-12-31":0.248902,"2019-03-31":0.182741,"2019-06-30":0.128321,"2019-09-30":0.250848,"2019-12-31":0.387713,"2020-03-31":0.377932,"2020-06-30":0.487332,"2020-09-30":630.857704,"2020-12-31":0.740096,"2021-03-31":0.912947,"2021-06-30":0.448066,"2021-09-30":0.465714,"2021-12-31":0.150337,"2022-03-31":0.188673,"2022-06-30":0.341555,"2022-09-30":0.169613,"2022-12-31":0.092761,"2023-03-31":0.085348,"2023-06-30":0.118753,"2023-09-30":0.102437,"2023-12-31":0.127598,"2024-03-31":0.159714,"2024-06-30":0.13981,"2024-09-30":0.140411,"2024-12-31":0.210817,"2025-03-31":0.141514,"2025-06-30":0.157121,"2025-09-30":0.211251,"2025-12-31":0.256111,"2026-03-31":0.20057,"2026-06-30":0.199289},"fcf_debt":{"2012-06-30":0.212267,"2012-09-30":0.213959,"2012-12-31":0.241926,"2013-03-31":0.263144,"2013-06-30":0.188199,"2013-09-30":0.202399,"2013-12-31":0.191457,"2014-03-31":0.193333,"2014-06-30":0.205562,"2014-09-30":0.188341,"2014-12-31":0.202015,"2015-03-31":199.159955,"2015-06-30":185.955414,"2015-09-30":0.165761,"2015-12-31":0.168578,"2016-03-31":0.14735,"2016-06-30":0.191217,"2016-09-30":0.207052,"2016-12-31":0.23311,"2017-03-31":0.18541,"2017-06-30":0.186322,"2017-09-30":0.22679,"2017-12-31":0.239383,"2018-03-31":0.281287,"2018-06-30":0.272167,"2018-09-30":0.271657,"2018-12-31":0.221342,"2019-03-31":0.199237,"2019-06-30":0.140141,"2019-09-30":0.202687,"2019-12-31":0.297897,"2020-03-31":0.304685,"2020-06-30":0.425785,"2020-09-30":483.751189,"2020-12-31":0.479449,"2021-03-31":0.675415,"2021-06-30":0.64139,"2021-09-30":0.496771,"2021-12-31":0.307293,"2022-03-31":0.126148,"2022-06-30":0.034791,"2022-09-30":-0.050143,"2022-12-31":-0.01934,"2023-03-31":-0.019799,"2023-06-30":0.009749,"2023-09-30":0.130971,"2023-12-31":0.249242,"2024-03-31":0.333208,"2024-06-30":0.330901,"2024-09-30":0.382896,"2024-12-31":0.453124,"2025-03-31":0.412701,"2025-06-30":0.359513,"2025-09-30":0.298774,"2025-12-31":0.201136,"2026-03-31":0.249873,"2026-06-30":0.285294},"liab_equity":{"2011-06-30":1.618932,"2011-09-30":1.511405,"2011-12-31":1.019528,"2012-03-31":0.96275,"2012-06-30":2.686982,"2012-09-30":2.47645,"2012-12-31":2.45934,"2013-03-31":2.087169,"2013-06-30":7.135179,"2013-09-30":5.734495,"2013-12-31":4.671301,"2014-03-31":4.134116,"2014-06-30":3.477088,"2014-09-30":3.094294,"2014-12-31":2.843499,"2015-03-31":2.665004,"2015-06-30":2.600137,"2015-09-30":2.755741,"2015-12-31":2.81787,"2016-03-31":3.001503,"2016-06-30":3.176156,"2016-09-30":3.426757,"2016-12-31":3.558603,"2017-03-31":3.36127,"2017-06-30":3.322486,"2017-09-30":3.140521,"2017-12-31":2.551534,"2018-03-31":2.548591,"2018-06-30":2.494255,"2018-09-30":2.25469,"2018-12-31":2.109067,"2019-03-31":1.996979,"2019-06-30":1.839597,"2019-09-30":1.710803,"2019-12-31":1.522296,"2020-03-31":1.534214,"2020-06-30":1.466054,"2020-09-30":1.366156,"2020-12-31":1.279595,"2021-03-31":1.203043,"2021-06-30":1.216102,"2021-09-30":1.275734,"2021-12-31":1.177014,"2022-03-31":1.200715,"2022-06-30":1.22799,"2022-09-30":1.224807,"2022-12-31":1.240259,"2023-03-31":1.225199,"2023-06-30":1.196441,"2023-09-30":1.182032,"2023-12-31":1.172392,"2024-03-31":1.161648,"2024-06-30":1.15881,"2024-09-30":1.151503,"2024-12-31":1.047152,"2025-03-31":1.047871,"2025-06-30":1.094567,"2025-09-30":1.115187,"2025-12-31":1.114803,"2026-03-31":1.090953,"2026-06-30":1.005745},"altman_z":{"2012-03-31":2.333784,"2012-06-30":2.035593,"2012-09-30":2.13035,"2012-12-31":2.500155,"2013-03-31":2.896459,"2013-06-30":2.731187,"2013-09-30":2.972764,"2013-12-31":3.396915,"2014-03-31":3.430072,"2014-06-30":3.28935,"2014-09-30":3.094969,"2014-12-31":3.230407,"2015-03-31":3.308235,"2015-06-30":2.942897,"2015-09-30":2.539725,"2015-12-31":2.541263,"2016-03-31":2.478534,"2016-06-30":2.476873,"2016-09-30":2.52289,"2016-12-31":2.776021,"2017-03-31":2.736264,"2017-06-30":2.742013,"2017-09-30":2.921049,"2017-12-31":3.205835,"2018-03-31":3.149156,"2018-06-30":3.230103,"2018-09-30":3.362445,"2018-12-31":3.217628,"2019-03-31":3.297112,"2019-06-30":3.764828,"2019-09-30":4.022561,"2019-12-31":4.601277,"2020-03-31":4.337559,"2020-06-30":4.94266,"2020-09-30":6.277133,"2020-12-31":7.079356,"2021-03-31":8.964225,"2021-06-30":9.854262,"2021-09-30":9.70791,"2021-12-31":7.157479,"2022-03-31":6.314217,"2022-06-30":4.995199,"2022-09-30":4.537692,"2022-12-31":3.483174,"2023-03-31":3.440426,"2023-06-30":3.805106,"2023-09-30":3.382859,"2023-12-31":3.699019,"2024-03-31":3.679944,"2024-06-30":3.777729,"2024-09-30":4.127837,"2024-12-31":4.324774,"2025-03-31":3.987097,"2025-06-30":3.974671,"2025-09-30":4.117277,"2025-12-31":3.585314,"2026-03-31":4.364815,"2026-06-30":5.631348},"ar_turnover":{"2014-12-31":8.253453,"2015-06-30":7.449769,"2015-09-30":6.698614,"2015-12-31":7.095758,"2016-03-31":6.650826,"2016-06-30":6.794654,"2016-09-30":6.128698,"2016-12-31":6.812783,"2017-03-31":6.572898,"2017-06-30":6.246745,"2017-09-30":5.673486,"2017-12-31":6.444849,"2018-03-31":7.202821,"2018-06-30":6.661703,"2018-09-30":5.897205,"2018-12-31":6.684408,"2019-03-31":7.658357,"2019-06-30":6.546391,"2019-09-30":6.086003,"2019-12-31":6.828047,"2020-03-31":7.407997,"2020-06-30":6.666436,"2020-09-30":5.998852,"2020-12-31":7.157381,"2021-03-31":7.605406,"2021-06-30":7.936673,"2021-09-30":7.550131,"2021-12-31":8.112215,"2022-03-31":7.829223,"2022-06-30":7.564084,"2022-09-30":8.702212,"2022-12-31":8.540807,"2023-03-31":7.846899,"2023-06-30":6.532119,"2023-09-30":7.083216,"2023-12-31":7.591556,"2024-03-31":7.959636,"2024-06-30":6.990472,"2024-09-30":6.610763,"2024-12-31":7.474766,"2025-03-31":7.829503,"2025-06-30":7.007865,"2025-09-30":6.502343,"2025-12-31":6.929515,"2026-03-31":7.111657,"2026-06-30":6.735864},"dso":{"2014-12-31":44.223913,"2015-06-30":48.994808,"2015-09-30":54.488885,"2015-12-31":51.439187,"2016-03-31":54.880404,"2016-06-30":53.718706,"2016-09-30":59.555882,"2016-12-31":53.575758,"2017-03-31":55.531065,"2017-06-30":58.430428,"2017-09-30":64.334343,"2017-12-31":56.634375,"2018-03-31":50.674589,"2018-06-30":54.790795,"2018-09-30":61.893731,"2018-12-31":54.604683,"2019-03-31":47.66035,"2019-06-30":55.755915,"2019-09-30":59.973683,"2019-12-31":53.455987,"2020-03-31":49.271081,"2020-06-30":54.751895,"2020-09-30":60.844974,"2020-12-31":50.99631,"2021-03-31":47.992181,"2021-06-30":45.989044,"2021-09-30":48.343529,"2021-12-31":44.993875,"2022-03-31":46.620206,"2022-06-30":48.254356,"2022-09-30":41.94336,"2022-12-31":42.736006,"2023-03-31":46.51519,"2023-06-30":55.877734,"2023-09-30":51.530266,"2023-12-31":48.079733,"2024-03-31":45.856366,"2024-06-30":52.213931,"2024-09-30":55.21299,"2024-12-31":48.83096,"2025-03-31":46.618542,"2025-06-30":52.08434,"2025-09-30":56.133613,"2025-12-31":52.673236,"2026-03-31":51.324182,"2026-06-30":54.187559},"inv_turnover":{"2012-06-30":3.570516,"2012-09-30":4.73869,"2012-12-31":3.793907,"2013-03-31":3.479508,"2013-06-30":3.354049,"2013-09-30":3.73175,"2013-12-31":3.483206,"2014-03-31":3.239135,"2014-06-30":3.173073,"2014-09-30":2.917334,"2014-12-31":3.0492,"2015-03-31":2.869283,"2015-06-30":2.642437,"2015-09-30":2.598337,"2015-12-31":2.659436,"2016-03-31":2.286948,"2016-06-30":2.35818,"2016-09-30":2.477053,"2016-12-31":2.756151,"2017-03-31":2.517073,"2017-06-30":2.637512,"2017-09-30":2.95472,"2017-12-31":2.971272,"2018-03-31":2.723318,"2018-06-30":2.769776,"2018-09-30":2.959767,"2018-12-31":2.786919,"2019-03-31":2.623101,"2019-06-30":2.619308,"2019-09-30":2.757218,"2019-12-31":2.63708,"2020-03-31":2.442351,"2020-06-30":2.500743,"2020-09-30":2.73357,"2020-12-31":2.714814,"2021-03-31":2.83918,"2021-06-30":2.963716,"2021-09-30":2.906806,"2021-12-31":2.808117,"2022-03-31":2.834765,"2022-06-30":2.901333,"2022-09-30":2.577682,"2022-12-31":2.438978,"2023-03-31":2.155486,"2023-06-30":2.032487,"2023-09-30":1.965301,"2023-12-31":2.065583,"2024-03-31":1.995477,"2024-06-30":1.981925,"2024-09-30":2.137009,"2024-12-31":2.392043,"2025-03-31":2.307379,"2025-06-30":2.201945,"2025-09-30":2.173102,"2025-12-31":2.277916,"2026-03-31":2.280824,"2026-06-30":2.152971},"dio":{"2012-06-30":102.226111,"2012-09-30":77.025502,"2012-12-31":96.206897,"2013-03-31":104.899901,"2013-06-30":108.823692,"2013-09-30":97.809328,"2013-12-31":104.78853,"2014-03-31":112.684405,"2014-06-30":115.030438,"2014-09-30":125.114237,"2014-12-31":119.703541,"2015-03-31":127.209468,"2015-06-30":138.130078,"2015-09-30":140.474479,"2015-12-31":137.247142,"2016-03-31":159.601361,"2016-06-30":154.780361,"2016-09-30":147.352539,"2016-12-31":132.431066,"2017-03-31":145.009691,"2017-06-30":138.387996,"2017-09-30":123.53118,"2017-12-31":122.842999,"2018-03-31":134.027698,"2018-06-30":131.779616,"2018-09-30":123.320501,"2018-12-31":130.969019,"2019-03-31":139.148268,"2019-06-30":139.349762,"2019-09-30":132.379819,"2019-12-31":138.410685,"2020-03-31":149.446176,"2020-06-30":145.956607,"2020-09-30":133.525,"2020-12-31":134.447495,"2021-03-31":128.558251,"2021-06-30":123.156216,"2021-09-30":125.567391,"2021-12-31":129.980335,"2022-03-31":128.758456,"2022-06-30":125.80425,"2022-09-30":141.600065,"2022-12-31":149.652875,"2023-03-31":169.33535,"2023-06-30":179.582956,"2023-09-30":185.72218,"2023-12-31":176.705573,"2024-03-31":182.913688,"2024-06-30":184.164397,"2024-09-30":170.799441,"2024-12-31":152.589228,"2025-03-31":158.188167,"2025-06-30":165.762523,"2025-09-30":167.962644,"2025-12-31":160.234158,"2026-03-31":160.029909,"2026-06-30":169.533149},"ap_turnover":{"2012-06-30":10.901329,"2012-09-30":13.892211,"2012-12-31":8.381808,"2013-03-31":7.668983,"2013-06-30":9.197605,"2013-09-30":11.289957,"2013-12-31":8.992055,"2014-03-31":7.732127,"2014-06-30":7.984538,"2014-09-30":7.80321,"2014-12-31":7.824056,"2015-03-31":7.486013,"2015-06-30":6.69659,"2015-09-30":7.039441,"2015-12-31":7.127351,"2016-03-31":5.90292,"2016-06-30":5.613846,"2016-09-30":6.643073,"2016-12-31":6.419484,"2017-03-31":6.260827,"2017-06-30":5.952286,"2017-09-30":6.227539,"2017-12-31":5.27311,"2018-03-31":5.837489,"2018-06-30":5.430708,"2018-09-30":5.233733,"2018-12-31":4.622947,"2019-03-31":5.196884,"2019-06-30":5.152016,"2019-09-30":5.281478,"2019-12-31":4.767532,"2020-03-31":5.027003,"2020-06-30":5.689802,"2020-09-30":5.58474,"2020-12-31":5.158676,"2021-03-31":5.22126,"2021-06-30":5.159772,"2021-09-30":4.827214,"2021-12-31":4.733118,"2022-03-31":4.913476,"2022-06-30":5.122397,"2022-09-30":5.360204,"2022-12-31":5.4322,"2023-03-31":5.131432,"2023-06-30":5.091302,"2023-09-30":5.85877,"2023-12-31":6.754806,"2024-03-31":6.475739,"2024-06-30":5.958856,"2024-09-30":6.280422,"2024-12-31":6.580357,"2025-03-31":6.400209,"2025-06-30":5.284915,"2025-09-30":5.041218,"2025-12-31":5.802479,"2026-03-31":5.930951,"2026-06-30":4.657733},"dpo":{"2012-06-30":33.482155,"2012-09-30":26.273716,"2012-12-31":43.546689,"2013-03-31":47.594316,"2013-06-30":39.684245,"2013-09-30":32.329618,"2013-12-31":40.591388,"2014-03-31":47.20564,"2014-06-30":45.713352,"2014-09-30":46.775622,"2014-12-31":46.650995,"2015-03-31":48.757595,"2015-06-30":54.505357,"2015-09-30":51.850705,"2015-12-31":51.211175,"2016-03-31":61.833808,"2016-06-30":65.017817,"2016-09-30":54.944454,"2016-12-31":56.858148,"2017-03-31":58.299003,"2017-06-30":61.320975,"2017-09-30":58.610635,"2017-12-31":69.219107,"2018-03-31":62.526886,"2018-06-30":67.210384,"2018-09-30":69.739893,"2018-12-31":78.953967,"2019-03-31":70.234399,"2019-06-30":70.846051,"2019-09-30":69.109445,"2019-12-31":76.55953,"2020-03-31":72.607873,"2020-06-30":64.149865,"2020-09-30":65.356664,"2020-12-31":70.754583,"2021-03-31":69.9065,"2021-06-30":70.739562,"2021-09-30":75.612972,"2021-12-31":77.116185,"2022-03-31":74.285499,"2022-06-30":71.255698,"2022-09-30":68.094427,"2022-12-31":67.191924,"2023-03-31":71.130243,"2023-06-30":71.690892,"2023-09-30":62.299771,"2023-12-31":54.0356,"2024-03-31":56.36422,"2024-06-30":61.253369,"2024-09-30":58.117114,"2024-12-31":55.468119,"2025-03-31":57.029388,"2025-06-30":69.064491,"2025-09-30":72.403132,"2025-12-31":62.904151,"2026-03-31":61.541562,"2026-06-30":78.364311},"ccc":{"2014-12-31":117.276459,"2015-06-30":132.61953,"2015-09-30":143.112659,"2015-12-31":137.475154,"2016-03-31":152.647957,"2016-06-30":143.48125,"2016-09-30":151.963967,"2016-12-31":129.148676,"2017-03-31":142.241752,"2017-06-30":135.497449,"2017-09-30":129.254889,"2017-12-31":110.258267,"2018-03-31":122.175401,"2018-06-30":119.360027,"2018-09-30":115.47434,"2018-12-31":106.619735,"2019-03-31":116.57422,"2019-06-30":124.259626,"2019-09-30":123.244056,"2019-12-31":115.307142,"2020-03-31":126.109384,"2020-06-30":136.558637,"2020-09-30":129.01331,"2020-12-31":114.689222,"2021-03-31":106.643932,"2021-06-30":98.405698,"2021-09-30":98.297948,"2021-12-31":97.858025,"2022-03-31":101.093163,"2022-06-30":102.802908,"2022-09-30":115.448998,"2022-12-31":125.196958,"2023-03-31":144.720297,"2023-06-30":163.769797,"2023-09-30":174.952674,"2023-12-31":170.749706,"2024-03-31":172.405834,"2024-06-30":175.124959,"2024-09-30":167.895317,"2024-12-31":145.952069,"2025-03-31":147.77732,"2025-06-30":148.782371,"2025-09-30":151.693125,"2025-12-31":150.003244,"2026-03-31":149.812529,"2026-06-30":145.356396},"inv_to_cash":{"2014-12-31":163.927454,"2015-06-30":187.124886,"2015-09-30":194.963365,"2015-12-31":188.686329,"2016-03-31":214.481765,"2016-06-30":208.499067,"2016-09-30":206.90842,"2016-12-31":186.006824,"2017-03-31":200.540755,"2017-06-30":196.818424,"2017-09-30":187.865524,"2017-12-31":179.477374,"2018-03-31":184.702287,"2018-06-30":186.570411,"2018-09-30":185.214232,"2018-12-31":185.573702,"2019-03-31":186.808619,"2019-06-30":195.105677,"2019-09-30":192.353501,"2019-12-31":191.866672,"2020-03-31":198.717256,"2020-06-30":200.708502,"2020-09-30":194.369974,"2020-12-31":185.443805,"2021-03-31":176.550432,"2021-06-30":169.145261,"2021-09-30":173.91092,"2021-12-31":174.97421,"2022-03-31":175.378662,"2022-06-30":174.058606,"2022-09-30":183.543425,"2022-12-31":192.388882,"2023-03-31":215.85054,"2023-06-30":235.460689,"2023-09-30":237.252445,"2023-12-31":224.785306,"2024-03-31":228.770054,"2024-06-30":236.378328,"2024-09-30":226.012431,"2024-12-31":201.420188,"2025-03-31":204.806708,"2025-06-30":217.846862,"2025-09-30":224.096257,"2025-12-31":212.907395,"2026-03-31":211.354091,"2026-06-30":223.720708},"inventories":{"2011-06-30":139728000,"2011-09-30":103633000,"2011-12-31":162124000,"2012-03-31":200129000,"2012-06-30":227038000,"2012-09-30":187114000,"2012-12-31":225817000,"2013-03-31":258821000,"2013-06-30":287258000,"2013-09-30":296048000,"2013-12-31":300253000,"2014-03-31":292307000,"2014-06-30":287233000,"2014-09-30":327581000,"2014-12-31":319385000,"2015-03-31":356929000,"2015-06-30":385848000,"2015-09-30":362268000,"2015-12-31":325375000,"2016-03-31":374709000,"2016-06-30":366745000,"2016-09-30":359363000,"2016-12-31":349731000,"2017-03-31":390908000,"2017-06-30":378110000,"2017-09-30":349023000,"2017-12-31":387049000,"2018-03-31":439745000,"2018-06-30":479880000,"2018-09-30":496088000,"2018-12-31":544750000,"2019-03-31":588380000,"2019-06-30":570327000,"2019-09-30":517232000,"2019-12-31":522024000,"2020-03-31":559695000,"2020-06-30":544372000,"2020-09-30":532952000,"2020-12-31":603317000,"2021-03-31":644576000,"2021-06-30":772861000,"2021-09-30":934948000,"2021-12-31":1089705000,"2022-03-31":1236772000,"2022-06-30":1240524000,"2022-09-30":1424691000,"2022-12-31":1405384000,"2023-03-31":1438296000,"2023-06-30":1436619000,"2023-09-30":1311129000,"2023-12-31":1167484000,"2024-03-31":1182350000,"2024-06-30":1152133000,"2024-09-30":1095758000,"2024-12-31":1031647000,"2025-03-31":1095082000,"2025-06-30":1254133000,"2025-09-30":1329687000,"2025-12-31":1248867000,"2026-03-31":1251793000,"2026-06-30":1238871000},"asset_turnover":{"2012-06-30":0.769318,"2012-09-30":0.796078,"2012-12-31":0.74529,"2013-03-31":0.810078,"2013-06-30":0.877048,"2013-09-30":0.895956,"2013-12-31":0.873452,"2014-03-31":0.839058,"2014-06-30":0.824145,"2014-09-30":0.803574,"2014-12-31":0.793817,"2015-03-31":0.782901,"2015-06-30":0.733122,"2015-09-30":0.742733,"2015-12-31":0.719604,"2016-03-31":0.684354,"2016-06-30":0.723897,"2016-09-30":0.747344,"2016-12-31":0.793586,"2017-03-31":0.78404,"2017-06-30":0.798683,"2017-09-30":0.82892,"2017-12-31":0.863953,"2018-03-31":0.885945,"2018-06-30":0.902394,"2018-09-30":0.901369,"2018-12-31":0.908957,"2019-03-31":0.920078,"2019-06-30":0.903587,"2019-09-30":0.883661,"2019-12-31":0.865807,"2020-03-31":0.861928,"2020-06-30":0.837249,"2020-09-30":0.831526,"2020-12-31":0.842285,"2021-03-31":0.927129,"2021-06-30":0.985351,"2021-09-30":0.970017,"2021-12-31":0.92126,"2022-03-31":0.948393,"2022-06-30":0.966683,"2022-09-30":0.980574,"2022-12-31":0.908655,"2023-03-31":0.833143,"2023-06-30":0.745873,"2023-09-30":0.769878,"2023-12-31":0.783934,"2024-03-31":0.778293,"2024-06-30":0.770421,"2024-09-30":0.796792,"2024-12-31":0.842102,"2025-03-31":0.853522,"2025-06-30":0.839726,"2025-09-30":0.807126,"2025-12-31":0.788008,"2026-03-31":0.812184,"2026-06-30":0.795404},"mcap":{"2011-06-30":1269143479.5,"2011-09-30":1271617226.55,"2011-12-31":1896308320.36,"2012-03-31":1668077614.25,"2012-06-30":1637408184.18,"2012-09-30":1558839466.59,"2012-12-31":2265376993.2,"2013-03-31":2441774008.5,"2013-06-30":2548194792.21,"2013-09-30":2962737970.02,"2013-12-31":3885833906,"2014-03-31":4015039265.25,"2014-06-30":3409527319.92,"2014-09-30":2906954200.71,"2014-12-31":3294391192,"2015-03-31":3368353977.8,"2015-06-30":2811437253.8,"2015-09-30":1878554815.88,"2015-12-31":1975744071.73,"2016-03-31":2443435349.04,"2016-06-30":2280245572.98,"2016-09-30":2317295514.6,"2016-12-31":2555848221.78,"2017-03-31":2316192270.88,"2017-06-30":2239860779.18,"2017-09-30":2850415019.19,"2017-12-31":3076658831.92,"2018-03-31":2852370900.11,"2018-06-30":3206974760.78,"2018-09-30":3500803641.03,"2018-12-31":3051185687.31,"2019-03-31":3191565372.34,"2019-06-30":4329307639.469999,"2019-09-30":4932052735.66,"2019-12-31":6363742967.75,"2020-03-31":5576145706.24,"2020-06-30":7393483995.75,"2020-09-30":11352874390.619999,"2020-12-31":14295320525.22,"2021-03-31":19896152505.56,"2021-06-30":24998948878.45,"2021-09-30":28050432895.530003,"2021-12-31":22446742459.920002,"2022-03-31":19953880982.11,"2022-06-30":14333232636.900002,"2022-09-30":11286309452.279999,"2022-12-31":6229591723.599999,"2023-03-31":6717503409.47,"2023-06-30":9282235508.01,"2023-09-30":6693584629.92,"2023-12-31":7789205624.400001,"2024-03-31":7645905966.16,"2024-06-30":7953394621.7,"2024-09-30":9452924509.92,"2024-12-31":9243154576.25,"2025-03-31":7482690719.200001,"2025-06-30":8402982942.71,"2025-09-30":9823712648.4,"2025-12-31":8001622527.990001,"2026-03-31":11498819459.730001,"2026-06-30":17277652564.41},"ev_cash":{"2011-06-30":78746000,"2011-09-30":138720000,"2011-12-31":93126000,"2012-03-31":91730000,"2012-06-30":10307000,"2012-09-30":57966000,"2012-12-31":108023000,"2013-03-31":54337000,"2013-06-30":126598000,"2013-09-30":116521000,"2013-12-31":150147000,"2014-03-31":173740000,"2014-06-30":197959000,"2014-09-30":173162000,"2014-12-31":189761000,"2015-03-31":150085000,"2015-06-30":155575000,"2015-09-30":46454000,"2015-12-31":115857000,"2016-03-31":69370000,"2016-06-30":75641000,"2016-09-30":54163000,"2016-12-31":67272000,"2017-03-31":57494000,"2017-06-30":67071000,"2017-09-30":128780000,"2017-12-31":138472000,"2018-03-31":146162000,"2018-06-30":111714000,"2018-09-30":174001000,"2018-12-31":224482000,"2019-03-31":161266000,"2019-06-30":110367000,"2019-09-30":216038000,"2019-12-31":322883000,"2020-03-31":307456000,"2020-06-30":396734000,"2020-09-30":513944000,"2020-12-31":655128000,"2021-03-31":744814000,"2021-06-30":390086000,"2021-09-30":423726000,"2021-12-31":147339000,"2022-03-31":206023000,"2022-06-30":467140000,"2022-09-30":229911000,"2022-12-31":132723000,"2023-03-31":137365000,"2023-06-30":192768000,"2023-09-30":161525000,"2023-12-31":200994000,"2024-03-31":249355000,"2024-06-30":218317000,"2024-09-30":214177000,"2024-12-31":281277000,"2025-03-31":187464000,"2025-06-30":223531000,"2025-09-30":300009000,"2025-12-31":341413000,"2026-03-31":265530000,"2026-06-30":264921000},"ev_pref":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":33000,"2016-06-30":-53000,"2016-09-30":-57000,"2016-12-31":-10000,"2017-03-31":-71000,"2017-06-30":47000,"2017-09-30":102000,"2017-12-31":279000,"2018-03-31":126000,"2018-06-30":243000,"2018-09-30":472000,"2018-12-31":712000,"2019-03-31":5535000,"2019-06-30":5071000,"2019-09-30":4951000,"2019-12-31":469000,"2020-03-31":45000,"2020-06-30":-455000,"2020-09-30":-296000,"2020-12-31":-89000,"2021-03-31":-161000,"2021-06-30":38000,"2021-09-30":205000,"2021-12-31":313000,"2022-03-31":478000,"2022-06-30":883000,"2022-09-30":1075000,"2022-12-31":1874000,"2023-03-31":2216000,"2023-06-30":2474000,"2023-09-30":2579000,"2023-12-31":2818000,"2024-03-31":2908000,"2024-06-30":2806000,"2024-09-30":3023000,"2024-12-31":3165000,"2025-03-31":3801000,"2025-06-30":4668000,"2025-09-30":5150000,"2025-12-31":5882000,"2026-03-31":6000,"2026-06-30":5000},"ev_debt":{"2011-06-30":632498000,"2011-09-30":632498000,"2011-12-31":604372000,"2012-03-31":573651000,"2012-06-30":882263000,"2012-09-30":882865000,"2012-12-31":881268000,"2013-03-31":800702000,"2013-06-30":1186329000,"2013-09-30":1177671000,"2013-12-31":1197000000,"2014-03-31":1172368000,"2014-06-30":1152331000,"2014-09-30":1104419000,"2014-12-31":1080599000,"2015-03-31":1032326,"2015-06-30":933826,"2015-09-30":936646000,"2015-12-31":937060000,"2016-03-31":1047146000,"2016-06-30":1034836000,"2016-09-30":1013671000,"2016-12-31":903673000,"2017-03-31":1007898000,"2017-06-30":1007235000,"2017-09-30":908101000,"2017-12-31":935993000,"2018-03-31":907459000,"2018-06-30":908066000,"2018-09-30":859625000,"2018-12-31":901888000,"2019-03-31":882483000,"2019-06-30":860083000,"2019-09-30":861231000,"2019-12-31":832789000,"2020-03-31":813522000,"2020-06-30":814094000,"2020-09-30":814675,"2020-12-31":885193000,"2021-03-31":815835000,"2021-06-30":870600000,"2021-09-30":909841000,"2021-12-31":980056000,"2022-03-31":1091959000,"2022-06-30":1367687000,"2022-09-30":1355500000,"2022-12-31":1430808000,"2023-03-31":1609477000,"2023-06-30":1623268000,"2023-09-30":1576824000,"2023-12-31":1575217000,"2024-03-31":1561260000,"2024-06-30":1561531000,"2024-09-30":1525353000,"2024-12-31":1334222000,"2025-03-31":1324701000,"2025-06-30":1422665000,"2025-09-30":1420156000,"2025-12-31":1333066000,"2026-03-31":1323877000,"2026-06-30":1329328000},"ev":{"2011-06-30":1822895479.5,"2011-09-30":1765395226.55,"2011-12-31":2407554320.36,"2012-03-31":2149998614.25,"2012-06-30":2509364184.18,"2012-09-30":2383738466.59,"2012-12-31":3038621993.2,"2013-03-31":3188139008.5,"2013-06-30":3607925792.21,"2013-09-30":4023887970.02,"2013-12-31":4932686906,"2014-03-31":5013667265.25,"2014-06-30":4363899319.92,"2014-09-30":3838211200.71,"2014-12-31":4185229192,"2015-03-31":3219301303.8,"2015-06-30":2656796079.8,"2015-09-30":2768746815.88,"2015-12-31":2796947071.73,"2016-03-31":3421244349.04,"2016-06-30":3239387572.98,"2016-09-30":3276746514.6,"2016-12-31":3392239221.78,"2017-03-31":3266525270.88,"2017-06-30":3180071779.18,"2017-09-30":3629838019.19,"2017-12-31":3874458831.92,"2018-03-31":3613793900.11,"2018-06-30":4003569760.78,"2018-09-30":4186899641.03,"2018-12-31":3729303687.31,"2019-03-31":3918317372.34,"2019-06-30":5084094639.469999,"2019-09-30":5582196735.66,"2019-12-31":6874117967.75,"2020-03-31":6082256706.24,"2020-06-30":7810388995.75,"2020-09-30":10839449065.619999,"2020-12-31":14525296525.22,"2021-03-31":19967012505.56,"2021-06-30":25479500878.45,"2021-09-30":28536752895.530003,"2021-12-31":23279772459.920002,"2022-03-31":20840294982.11,"2022-06-30":15234662636.900002,"2022-09-30":12412973452.279999,"2022-12-31":7529550723.599999,"2023-03-31":8191831409.47,"2023-06-30":10715209508.01,"2023-09-30":8111462629.92,"2023-12-31":9166246624.400002,"2024-03-31":8960718966.16,"2024-06-30":9299414621.7,"2024-09-30":10767123509.92,"2024-12-31":10299264576.25,"2025-03-31":8623728719.2,"2025-06-30":9606784942.71,"2025-09-30":10949009648.4,"2025-12-31":8999157527.990002,"2026-03-31":12557172459.730001,"2026-06-30":18342064564.41},"capital":{"2011-06-30":1095578000,"2011-09-30":1134359000,"2011-12-31":1373261000,"2012-03-31":1374424000,"2012-06-30":1286869000,"2012-09-30":1316403000,"2012-12-31":1344896000,"2013-03-31":1316296000,"2013-06-30":1392270000,"2013-09-30":1435011000,"2013-12-31":1514071000,"2014-03-31":1525412000,"2014-06-30":1560893000,"2014-09-30":1552336000,"2014-12-31":1570398000,"2015-03-31":503725326,"2015-06-30":520743826,"2015-09-30":1425918000,"2015-12-31":1402931000,"2016-03-31":1521572000,"2016-06-30":1485227000,"2016-09-30":1427586000,"2016-12-31":1304795000,"2017-03-31":1428365000,"2017-06-30":1435157000,"2017-09-30":1381248000,"2017-12-31":1495545000,"2018-03-31":1477527000,"2018-06-30":1525078000,"2018-09-30":1557788000,"2018-12-31":1662437000,"2019-03-31":1686903000,"2019-06-30":1726023000,"2019-09-30":1795495000,"2019-12-31":1865171000,"2020-03-31":1837164000,"2020-06-30":1911824000,"2020-09-30":1231006675,"2020-12-31":2275486000,"2021-03-31":2340565000,"2021-06-30":2526500000,"2021-09-30":2691913000,"2021-12-31":3193830000,"2022-03-31":3400093000,"2022-06-30":3786566000,"2022-09-30":3674030000,"2022-12-31":3688189000,"2023-03-31":3948640000,"2023-06-30":4042550000,"2023-09-30":3940732000,"2023-12-31":3915469000,"2024-03-31":3928664000,"2024-06-30":3931244000,"2024-09-30":3934792000,"2024-12-31":3828500000,"2025-03-31":3793925000,"2025-06-30":3993188000,"2025-09-30":4063904000,"2025-12-31":3965488000,"2026-03-31":3998569000,"2026-06-30":4206951000},"debt_capital_ev":{"2011-06-30":57.7319,"2011-09-30":55.758186,"2011-12-31":44.009988,"2012-03-31":41.737557,"2012-06-30":68.558882,"2012-09-30":67.066468,"2012-12-31":65.526851,"2013-03-31":60.829935,"2013-06-30":85.208257,"2013-09-30":82.067036,"2013-12-31":79.05838,"2014-03-31":76.855826,"2014-06-30":73.825112,"2014-09-30":71.145615,"2014-12-31":68.810518,"2015-03-31":0.204938,"2015-06-30":0.179325,"2015-09-30":65.687227,"2015-12-31":66.793021,"2016-03-31":68.82001,"2016-06-30":69.675275,"2016-09-30":71.00595,"2016-12-31":69.257853,"2017-03-31":70.563056,"2017-06-30":70.182914,"2017-09-30":65.744964,"2017-12-31":62.585412,"2018-03-31":61.417422,"2018-06-30":59.542266,"2018-09-30":55.182412,"2018-12-31":54.250958,"2019-03-31":52.313796,"2019-06-30":49.830333,"2019-09-30":47.966215,"2019-12-31":44.649472,"2020-03-31":44.281403,"2020-06-30":42.582058,"2020-09-30":0.06618,"2020-12-31":38.901272,"2021-03-31":34.856327,"2021-06-30":34.458737,"2021-09-30":33.799049,"2021-12-31":30.685916,"2022-03-31":32.115563,"2022-06-30":36.119455,"2022-09-30":36.894092,"2022-12-31":38.794324,"2023-03-31":40.760287,"2023-06-30":40.154556,"2023-09-30":40.01348,"2023-12-31":40.230608,"2024-03-31":39.740227,"2024-06-30":39.72104,"2024-09-30":38.765785,"2024-12-31":34.849732,"2025-03-31":34.916373,"2025-06-30":35.627298,"2025-09-30":34.945609,"2025-12-31":33.616695,"2026-03-31":33.10877,"2026-06-30":31.598371},"debt_ev":{"2011-06-30":0.346974,"2011-09-30":0.358276,"2011-12-31":0.251032,"2012-03-31":0.266815,"2012-06-30":0.351588,"2012-09-30":0.37037,"2012-12-31":0.290022,"2013-03-31":0.25115,"2013-06-30":0.328812,"2013-09-30":0.29267,"2013-12-31":0.242667,"2014-03-31":0.233834,"2014-06-30":0.26406,"2014-09-30":0.287743,"2014-12-31":0.258194,"2015-03-31":0.000321,"2015-06-30":0.000351,"2015-09-30":0.338292,"2015-12-31":0.33503,"2016-03-31":0.306072,"2016-06-30":0.319454,"2016-09-30":0.309353,"2016-12-31":0.266394,"2017-03-31":0.308554,"2017-06-30":0.316733,"2017-09-30":0.250177,"2017-12-31":0.24158,"2018-03-31":0.25111,"2018-06-30":0.226814,"2018-09-30":0.205313,"2018-12-31":0.241838,"2019-03-31":0.22522,"2019-06-30":0.169171,"2019-09-30":0.154282,"2019-12-31":0.121148,"2020-03-31":0.133753,"2020-06-30":0.104232,"2020-09-30":0.000075,"2020-12-31":0.060941,"2021-03-31":0.040859,"2021-06-30":0.034169,"2021-09-30":0.031883,"2021-12-31":0.042099,"2022-03-31":0.052397,"2022-06-30":0.089775,"2022-09-30":0.1092,"2022-12-31":0.190026,"2023-03-31":0.196473,"2023-06-30":0.151492,"2023-09-30":0.194395,"2023-12-31":0.17185,"2024-03-31":0.174234,"2024-06-30":0.167917,"2024-09-30":0.141668,"2024-12-31":0.129545,"2025-03-31":0.153611,"2025-06-30":0.14809,"2025-09-30":0.129706,"2025-12-31":0.148132,"2026-03-31":0.105428,"2026-06-30":0.072474},"ev_sales":{"2012-03-31":2.233635,"2012-06-30":2.412085,"2012-09-30":2.163903,"2012-12-31":2.58319,"2013-03-31":2.488174,"2013-06-30":2.597746,"2013-09-30":2.77213,"2013-12-31":3.319964,"2014-03-31":3.510477,"2014-06-30":3.021836,"2014-09-30":2.678149,"2014-12-31":2.864792,"2015-03-31":2.250113,"2015-06-30":1.958596,"2015-09-30":2.030668,"2015-12-31":2.123244,"2016-03-31":2.647989,"2016-06-30":2.362737,"2016-09-30":2.366118,"2016-12-31":2.348459,"2017-03-31":2.192337,"2017-06-30":2.093363,"2017-09-30":2.263348,"2017-12-31":2.307087,"2018-03-31":2.068088,"2018-06-30":2.165888,"2018-09-30":2.143712,"2018-12-31":1.843029,"2019-03-31":1.871457,"2019-06-30":2.3779,"2019-09-30":2.564396,"2019-12-31":3.118453,"2020-03-31":2.752279,"2020-06-30":3.526406,"2020-09-30":4.682166,"2020-12-31":5.844719,"2021-03-31":7.088748,"2021-06-30":7.987675,"2021-09-30":8.316855,"2021-12-31":6.229228,"2022-03-31":5.126,"2022-06-30":3.433538,"2022-09-30":2.708733,"2022-12-31":1.649504,"2023-03-31":1.897667,"2023-06-30":2.661622,"2023-09-30":2.023702,"2023-12-31":2.278649,"2024-03-31":2.226802,"2024-06-30":2.312248,"2024-09-30":2.6104,"2024-12-31":2.397501,"2025-03-31":1.983067,"2025-06-30":2.177593,"2025-09-30":2.5156,"2025-12-31":2.138,"2026-03-31":2.902459,"2026-06-30":4.132276},"ev_ebitda":{"2012-03-31":9.861972,"2012-06-30":10.73309,"2012-09-30":9.567791,"2012-12-31":10.941512,"2013-03-31":10.308294,"2013-06-30":10.513523,"2013-09-30":10.97411,"2013-12-31":12.705284,"2014-03-31":14.049986,"2014-06-30":12.188063,"2014-09-30":11.272445,"2014-12-31":12.755762,"2015-03-31":10.446545,"2015-06-30":9.795579,"2015-09-30":10.250631,"2015-12-31":12.719524,"2016-03-31":16.631719,"2016-06-30":15.14851,"2016-09-30":15.85896,"2016-12-31":13.095679,"2017-03-31":12.431356,"2017-06-30":11.784984,"2017-09-30":12.769564,"2017-12-31":12.802965,"2018-03-31":11.045784,"2018-06-30":11.138849,"2018-09-30":10.67738,"2018-12-31":9.217511,"2019-03-31":9.321803,"2019-06-30":11.852749,"2019-09-30":12.932888,"2019-12-31":15.878128,"2020-03-31":14.206631,"2020-06-30":18.213762,"2020-09-30":22.55526,"2020-12-31":26.511869,"2021-03-31":29.525557,"2021-06-30":32.915552,"2021-09-30":35.756892,"2021-12-31":28.628174,"2022-03-31":26.082581,"2022-06-30":17.906848,"2022-09-30":15.900492,"2022-12-31":10.421942,"2023-03-31":13.348071,"2023-06-30":22.093853,"2023-09-30":16.029767,"2023-12-31":16.581458,"2024-03-31":15.526129,"2024-06-30":15.602155,"2024-09-30":16.311772,"2024-12-31":14.536513,"2025-03-31":11.821132,"2025-06-30":12.920803,"2025-09-30":16.006692,"2025-12-31":18.592302,"2026-03-31":23.804525,"2026-06-30":28.828619},"ev_ebit":{"2012-03-31":13.32663,"2012-06-30":14.202153,"2012-09-30":12.438951,"2012-12-31":13.592279,"2013-03-31":12.234451,"2013-06-30":12.031954,"2013-09-30":12.266941,"2013-12-31":14.034646,"2014-03-31":15.655675,"2014-06-30":13.553619,"2014-09-30":12.564608,"2014-12-31":14.2658,"2015-03-31":11.793176,"2015-06-30":11.339921,"2015-09-30":11.967267,"2015-12-31":15.576584,"2016-03-31":21.169233,"2016-06-30":19.4875,"2016-09-30":21.181022,"2016-12-31":16.578482,"2017-03-31":15.663557,"2017-06-30":14.70329,"2017-09-30":15.612811,"2017-12-31":15.458632,"2018-03-31":13.089141,"2018-06-30":12.925749,"2018-09-30":12.181595,"2018-12-31":10.440935,"2019-03-31":10.532913,"2019-06-30":13.469013,"2019-09-30":14.826434,"2019-12-31":18.470718,"2020-03-31":16.716293,"2020-06-30":21.547149,"2020-09-30":26.273631,"2020-12-31":30.317501,"2021-03-31":32.983264,"2021-06-30":36.463515,"2021-09-30":39.816373,"2021-12-31":32.282083,"2022-03-31":30.346394,"2022-06-30":21.140491,"2022-09-30":19.560835,"2022-12-31":13.295341,"2023-03-31":17.96147,"2023-06-30":32.948991,"2023-09-30":23.685938,"2023-12-31":23.734517,"2024-03-31":21.931101,"2024-06-30":21.837404,"2024-09-30":21.987363,"2024-12-31":19.188483,"2025-03-31":15.580049,"2025-06-30":17.091947,"2025-09-30":22.051498,"2025-12-31":31.118387,"2026-03-31":38.89548,"2026-06-30":43.517406},"ev_cfo":{"2012-06-30":12.457439,"2012-09-30":11.355407,"2012-12-31":12.897705,"2013-03-31":13.550634,"2013-06-30":14.419879,"2013-09-30":15.382834,"2013-12-31":18.97596,"2014-03-31":19.430484,"2014-06-30":16.10824,"2014-09-30":15.524107,"2014-12-31":16.543323,"2015-03-31":13.308947,"2015-06-30":12.694935,"2015-09-30":14.779735,"2015-12-31":14.828554,"2016-03-31":18.442073,"2016-06-30":14.190724,"2016-09-30":13.581074,"2016-12-31":14.06856,"2017-03-31":15.278702,"2017-06-30":14.848838,"2017-09-30":15.630627,"2017-12-31":15.05685,"2018-03-31":12.398723,"2018-06-30":14.161752,"2018-09-30":15.186268,"2018-12-31":15.084532,"2019-03-31":16.829091,"2019-06-30":26.732505,"2019-09-30":23.063974,"2019-12-31":22.254475,"2020-03-31":19.898635,"2020-06-30":19.555942,"2020-09-30":24.446485,"2020-12-31":29.8547,"2021-03-31":31.808281,"2021-06-30":39.295233,"2021-09-30":50.273776,"2021-12-31":56.620291,"2022-03-31":83.874154,"2022-06-30":101.662013,"2022-09-30":639.843992,"2022-12-31":128.675076,"2023-03-31":163.512873,"2023-06-30":97.935395,"2023-09-30":26.543439,"2023-12-31":17.570968,"2024-03-31":13.740757,"2024-06-30":14.381042,"2024-09-30":14.97945,"2024-12-31":13.893499,"2025-03-31":12.542602,"2025-06-30":14.084543,"2025-09-30":18.615288,"2025-12-31":20.547054,"2026-03-31":25.159078,"2026-06-30":33.462799},"ev_fcf":{"2012-06-30":13.399355,"2012-09-30":12.61925,"2012-12-31":14.252315,"2013-03-31":15.131177,"2013-06-30":16.159764,"2013-09-30":16.881628,"2013-12-31":21.523763,"2014-03-31":22.119966,"2014-06-30":18.422794,"2014-09-30":18.452317,"2014-12-31":19.172179,"2015-03-31":15.658233,"2015-06-30":15.299718,"2015-09-30":17.833084,"2015-12-31":17.705783,"2016-03-31":22.17311,"2016-06-30":16.37063,"2016-09-30":15.612253,"2016-12-31":16.103293,"2017-03-31":17.479827,"2017-06-30":16.945019,"2017-09-30":17.625022,"2017-12-31":17.291982,"2018-03-31":14.157528,"2018-06-30":16.199209,"2018-09-30":17.929282,"2018-12-31":18.681453,"2019-03-31":22.285579,"2019-06-30":42.180105,"2019-09-30":31.978671,"2019-12-31":27.708721,"2020-03-31":24.538289,"2020-06-30":22.532416,"2020-09-30":27.504311,"2020-12-31":34.225083,"2021-03-31":36.235997,"2021-06-30":45.629969,"2021-09-30":63.136784,"2021-12-31":77.29932,"2022-03-31":151.292904,"2022-06-30":320.170284,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":677.063662,"2023-09-30":39.277077,"2023-12-31":23.346951,"2024-03-31":17.224732,"2024-06-30":17.997288,"2024-09-30":18.435214,"2024-12-31":17.035742,"2025-03-31":15.774007,"2025-06-30":18.782842,"2025-09-30":25.804574,"2025-12-31":33.562916,"2026-03-31":37.959899,"2026-06-30":48.364174},"mcap_dil":{"2024-12-31":9372410845.875,"2025-03-31":7632313192.775001,"2025-06-30":8572128739.142501,"2025-09-30":9970288465.050001,"2025-12-31":8052129884.89,"2026-03-31":11508372024.5475,"2026-06-30":17296869904.3175},"ev_dil":{"2024-12-31":10428520845.875,"2025-03-31":8773351192.775002,"2025-06-30":9775930739.142502,"2025-09-30":11095585465.050001,"2025-12-31":9049664884.89,"2026-03-31":12566725024.5475,"2026-06-30":18361281904.3175},"ev_per_share":{"2011-06-30":26.974079,"2011-09-30":26.114057,"2011-12-31":35.586907,"2012-03-31":31.642692,"2012-06-30":36.872481,"2012-09-30":35.002818,"2012-12-31":44.491973,"2013-03-31":46.142203,"2013-06-30":52.401541,"2013-09-30":58.428272,"2013-12-31":71.391191,"2014-03-31":72.563227,"2014-06-30":63.381306,"2014-09-30":55.73218,"2014-12-31":60.573173,"2015-03-31":46.554539,"2015-06-30":38.366825,"2015-09-30":41.224162,"2015-12-31":42.143674,"2016-03-31":51.414535,"2016-06-30":49.182246,"2016-09-30":51.32962,"2016-12-31":54.072,"2017-03-31":52.575973,"2017-06-30":51.296042,"2017-09-30":58.489188,"2017-12-31":62.360896,"2018-03-31":58.165394,"2018-06-30":64.579449,"2018-09-30":67.465369,"2018-12-31":60.024568,"2019-03-31":62.895594,"2019-06-30":81.511188,"2019-09-30":89.255338,"2019-12-31":109.867187,"2020-03-31":97.034329,"2020-06-30":124.389707,"2020-09-30":172.489785,"2020-12-31":231.068459,"2021-03-31":317.165574,"2021-06-30":403.663225,"2021-09-30":452.318356,"2021-12-31":364.980243,"2022-03-31":326.497117,"2022-06-30":238.672153,"2022-09-30":195.922954,"2022-12-31":121.665208,"2023-03-31":131.715558,"2023-06-30":172.152408,"2023-09-30":132.040606,"2023-12-31":152.08813,"2024-03-31":147.831414,"2024-06-30":154.596705,"2024-09-30":180.968396,"2024-12-31":172.765798,"2025-03-31":145.962901,"2025-06-30":163.726105,"2025-09-30":186.575512,"2025-12-31":153.370783,"2026-03-31":213.308201,"2026-06-30":310.848937},"sales_base":{"2012-03-31":962556000,"2012-06-30":1040330000,"2012-09-30":1101592000,"2012-12-31":1176306000,"2013-03-31":1281317000,"2013-06-30":1388868000,"2013-09-30":1451551000,"2013-12-31":1485765000,"2014-03-31":1428201000,"2014-06-30":1444122000,"2014-09-30":1433158000,"2014-12-31":1460919000,"2015-03-31":1430729000,"2015-06-30":1356480000,"2015-09-30":1363466000,"2015-12-31":1317299000,"2016-03-31":1292016000,"2016-06-30":1371032000,"2016-09-30":1384862000,"2016-12-31":1444453000,"2017-03-31":1489974000,"2017-06-30":1519121000,"2017-09-30":1603747000,"2017-12-31":1679373000,"2018-03-31":1747408000,"2018-06-30":1848466000,"2018-09-30":1953107000,"2018-12-31":2023464000,"2019-03-31":2093726000,"2019-06-30":2138061000,"2019-09-30":2176808000,"2019-12-31":2204336000,"2020-03-31":2209898000,"2020-06-30":2214830000,"2020-09-30":2315050000,"2020-12-31":2485200000,"2021-03-31":2816719000,"2021-06-30":3189852000,"2021-09-30":3431195000,"2021-12-31":3737184000,"2022-03-31":4065606000,"2022-06-30":4437016000,"2022-09-30":4582576000,"2022-12-31":4564737000,"2023-03-31":4316791000,"2023-06-30":4025820000,"2023-09-30":4008229000,"2023-12-31":4022667000,"2024-03-31":4024030000,"2024-06-30":4021807000,"2024-09-30":4124703000,"2024-12-31":4295834000,"2025-03-31":4348682000,"2025-06-30":4411654000,"2025-09-30":4352444000,"2025-12-31":4209147000,"2026-03-31":4326391000,"2026-06-30":4438732000},"ebitda_base":{"2012-03-31":218009000,"2012-06-30":233797000,"2012-09-30":249142000,"2012-12-31":277715000,"2013-03-31":309279000,"2013-06-30":343170000,"2013-09-30":366671000,"2013-12-31":388239000,"2014-03-31":356845000,"2014-06-30":358047000,"2014-09-30":340495000,"2014-12-31":328105000,"2015-03-31":308169000,"2015-06-30":271224000,"2015-09-30":270105000,"2015-12-31":219894000,"2016-03-31":205706000,"2016-06-30":213842000,"2016-09-30":206618000,"2016-12-31":259035000,"2017-03-31":262765000,"2017-06-30":269841000,"2017-09-30":284257000,"2017-12-31":302622000,"2018-03-31":327165000,"2018-06-30":359424000,"2018-09-30":392128000,"2018-12-31":404589000,"2019-03-31":420339000,"2019-06-30":428938000,"2019-09-30":431628000,"2019-12-31":432930000,"2020-03-31":428128000,"2020-06-30":428818000,"2020-09-30":480573000,"2020-12-31":547879000,"2021-03-31":676262000,"2021-06-30":774087000,"2021-09-30":798077000,"2021-12-31":813177000,"2022-03-31":799012000,"2022-06-30":850773000,"2022-09-30":780666000,"2022-12-31":722471000,"2023-03-31":613709000,"2023-06-30":484986000,"2023-09-30":506025000,"2023-12-31":552801000,"2024-03-31":577138000,"2024-06-30":596034000,"2024-09-30":660083000,"2024-12-31":708510000,"2025-03-31":729518000,"2025-06-30":743513000,"2025-09-30":684027000,"2025-12-31":484026000,"2026-03-31":527512000,"2026-06-30":636245000},"ebit_base":{"2012-03-31":161331000,"2012-06-30":176689000,"2012-09-30":191635000,"2012-12-31":223555000,"2013-03-31":260587000,"2013-06-30":299862000,"2013-09-30":328027000,"2013-12-31":351465000,"2014-03-31":320246000,"2014-06-30":321973000,"2014-09-30":305478000,"2014-12-31":293375000,"2015-03-31":272980000,"2015-06-30":234287000,"2015-09-30":231360000,"2015-12-31":179561000,"2016-03-31":161614000,"2016-06-30":166229000,"2016-09-30":154702000,"2016-12-31":204617000,"2017-03-31":208543000,"2017-06-30":216283000,"2017-09-30":232491000,"2017-12-31":250634000,"2018-03-31":276091000,"2018-06-30":309736000,"2018-09-30":343707000,"2018-12-31":357181000,"2019-03-31":372007000,"2019-06-30":377466000,"2019-09-30":376503000,"2019-12-31":372163000,"2020-03-31":363852000,"2020-06-30":362479000,"2020-09-30":412560000,"2020-12-31":479106000,"2021-03-31":605368000,"2021-06-30":698767000,"2021-09-30":716709000,"2021-12-31":721136000,"2022-03-31":686747000,"2022-06-30":720639000,"2022-09-30":634583000,"2022-12-31":566330000,"2023-03-31":456078000,"2023-06-30":325206000,"2023-09-30":342459000,"2023-12-31":386199000,"2024-03-31":408585000,"2024-06-30":425848000,"2024-09-30":489696000,"2024-12-31":536742000,"2025-03-31":553511000,"2025-06-30":562065000,"2025-09-30":496520000,"2025-12-31":289191000,"2026-03-31":322844000,"2026-06-30":421488000},"cfo_base":{"2012-06-30":201435000,"2012-09-30":209921000,"2012-12-31":235594000,"2013-03-31":235276000,"2013-06-30":250205000,"2013-09-30":261583000,"2013-12-31":259944000,"2014-03-31":258031000,"2014-06-30":270911000,"2014-09-30":247242000,"2014-12-31":252986000,"2015-03-31":241890000,"2015-06-30":209280000,"2015-09-30":187334000,"2015-12-31":188619000,"2016-03-31":185513000,"2016-06-30":228275000,"2016-09-30":241273000,"2016-12-31":241122000,"2017-03-31":213796000,"2017-06-30":214163000,"2017-09-30":232226000,"2017-12-31":257322000,"2018-03-31":291465000,"2018-06-30":282703000,"2018-09-30":275703000,"2018-12-31":247227000,"2019-03-31":232830000,"2019-06-30":190184000,"2019-09-30":242031000,"2019-12-31":308887000,"2020-03-31":305662000,"2020-06-30":399387000,"2020-09-30":443395000,"2020-12-31":486533000,"2021-03-31":627730000,"2021-06-30":648412000,"2021-09-30":567627000,"2021-12-31":411156000,"2022-03-31":248471000,"2022-06-30":149856000,"2022-09-30":19400000,"2022-12-31":58516000,"2023-03-31":50099000,"2023-06-30":109411000,"2023-09-30":305592000,"2023-12-31":521670000,"2024-03-31":652127000,"2024-06-30":646644000,"2024-09-30":718793000,"2024-12-31":741301000,"2025-03-31":687555000,"2025-06-30":682080000,"2025-09-30":588173000,"2025-12-31":437978000,"2026-03-31":499111000,"2026-06-30":548133000},"fcf_base":{"2012-06-30":187275000,"2012-09-30":188897000,"2012-12-31":213202000,"2013-03-31":210700000,"2013-06-30":223266000,"2013-09-30":238359000,"2013-12-31":229174000,"2014-03-31":226658000,"2014-06-30":236875000,"2014-09-30":208007000,"2014-12-31":218297000,"2015-03-31":205598000,"2015-06-30":173650000,"2015-09-30":155259000,"2015-12-31":157968000,"2016-03-31":154297000,"2016-06-30":197878000,"2016-09-30":209883000,"2016-12-31":210655000,"2017-03-31":186874000,"2017-06-30":187670000,"2017-09-30":205948000,"2017-12-31":224061000,"2018-03-31":255256000,"2018-06-30":247146000,"2018-09-30":233523000,"2018-12-31":199626000,"2019-03-31":175823000,"2019-06-30":120533000,"2019-09-30":174560000,"2019-12-31":248085000,"2020-03-31":247868000,"2020-06-30":346629000,"2020-09-30":394100000,"2020-12-31":424405000,"2021-03-31":551027000,"2021-06-30":558394000,"2021-09-30":451983000,"2021-12-31":301164000,"2022-03-31":137748000,"2022-06-30":47583000,"2022-09-30":-67969000,"2022-12-31":-27672000,"2023-03-31":-31866000,"2023-06-30":15826000,"2023-09-30":206519000,"2023-12-31":392610000,"2024-03-31":520224000,"2024-06-30":516712000,"2024-09-30":584052000,"2024-12-31":604568000,"2025-03-31":546705000,"2025-06-30":511466000,"2025-09-30":424305000,"2025-12-31":268128000,"2026-03-31":330801000,"2026-06-30":379249000},"pe":{"2012-03-31":4.785575,"2012-06-30":4.77381,"2012-09-30":4.709877,"2012-12-31":24.389706,"2013-03-31":21.418182,"2013-06-30":19.376963,"2013-09-30":19.466063,"2013-12-31":22.586345,"2014-03-31":25.712389,"2014-06-30":18.828897,"2014-09-30":17.020161,"2014-12-31":19.148594,"2015-03-31":21.45815,"2015-06-30":23.74269,"2015-09-30":16.64881,"2015-12-31":26.580357,"2016-03-31":37.090909,"2016-06-30":31.761468,"2016-09-30":36.3,"2016-12-31":27.16,"2017-03-31":23.897436,"2017-06-30":21.76506,"2017-09-30":24.173684,"2017-12-31":19.34375,"2018-03-31":16.574007,"2018-06-30":16.267296,"2018-09-30":15.454795,"2018-12-31":13.833803,"2019-03-31":13.169666,"2019-06-30":17.138272,"2019-09-30":19.140777,"2019-12-31":25.175743,"2020-03-31":22.464646,"2020-06-30":29.4375,"2020-09-30":38.935345,"2020-12-31":41.422587,"2021-03-31":44.263305,"2021-06-30":48.714637,"2021-09-30":53.957524,"2021-12-31":42.348977,"2022-03-31":41.405298,"2022-06-30":28.974194,"2022-09-30":26.78797,"2022-12-31":18.503676,"2023-03-31":27.553571,"2023-06-30":61.879668,"2023-09-30":42.729412,"2023-12-31":39.282675,"2024-03-31":34.749311,"2024-06-30":33.902564,"2024-09-30":32.962656,"2024-12-31":28.712963,"2025-03-31":22.06446,"2025-06-30":23.789037,"2025-09-30":31.885714,"2025-12-31":50.884328,"2026-03-31":61.231975,"2026-06-30":67.467742},"pe_avg":{"2012-03-31":4.351365,"2012-06-30":4.716117,"2012-09-30":5.084323,"2012-12-31":19.472285,"2013-03-31":17.373776,"2013-06-30":16.568063,"2013-09-30":16.471981,"2013-12-31":16.414118,"2014-03-31":20.190776,"2014-06-30":18.831822,"2014-09-30":20.308623,"2014-12-31":19.636623,"2015-03-31":20.714419,"2015-06-30":26.1778,"2015-09-30":24.737981,"2015-12-31":33.930761,"2016-03-31":34.624903,"2016-06-30":30.0247,"2016-09-30":33.843962,"2016-12-31":24.242821,"2017-03-31":24.390905,"2017-06-30":22.723005,"2017-09-30":20.292206,"2017-12-31":16.04988,"2018-03-31":15.575951,"2018-06-30":14.590469,"2018-09-30":13.756744,"2018-12-31":14.386457,"2019-03-31":13.431086,"2019-06-30":13.546391,"2019-09-30":14.558206,"2019-12-31":17.326733,"2020-03-31":20.851641,"2020-06-30":23.496731,"2020-09-30":25.017863,"2020-12-31":26.978142,"2021-03-31":27.188106,"2021-06-30":30.982449,"2021-09-30":38.678515,"2021-12-31":44.733199,"2022-03-31":49.186475,"2022-06-30":45.067667,"2022-09-30":44.735225,"2022-12-31":40.315752,"2023-03-31":44.970302,"2023-06-30":59.628044,"2023-09-30":45.207994,"2023-12-31":34.658831,"2024-03-31":31.78217,"2024-06-30":31.556247,"2024-09-30":26.950503,"2024-12-31":26.757474,"2025-03-31":26.281168,"2025-06-30":24.399841,"2025-09-30":29.287147,"2025-12-31":56.285776,"2026-03-31":50.977195,"2026-06-30":44.78095},"pe_high":{"2012-03-31":5.822612,"2012-06-30":5.926587,"2012-09-30":6.146091,"2012-12-31":25.948529,"2013-03-31":24.569697,"2013-06-30":21.429319,"2013-09-30":19.728507,"2013-12-31":22.586345,"2014-03-31":26.80531,"2014-06-30":23.034221,"2014-09-30":24.427419,"2014-12-31":24.329317,"2015-03-31":25.572687,"2015-06-30":29.397661,"2015-09-30":29.922619,"2015-12-31":44.883929,"2016-03-31":49.171717,"2016-06-30":36.009174,"2016-09-30":39.25,"2016-12-31":28.633333,"2017-03-31":27.532051,"2017-06-30":25.873494,"2017-09-30":24.173684,"2017-12-31":20.304688,"2018-03-31":18.765343,"2018-06-30":16.528302,"2018-09-30":15.882192,"2018-12-31":16.329577,"2019-03-31":14.902314,"2019-06-30":17.138272,"2019-09-30":20.201456,"2019-12-31":25.19802,"2020-03-31":29.340909,"2020-06-30":29.4375,"2020-09-30":40.737069,"2020-12-31":42.477231,"2021-03-31":50.906162,"2021-06-30":48.714637,"2021-09-30":55.066748,"2021-12-31":59.995187,"2022-03-31":66.034437,"2022-06-30":64.330323,"2022-09-30":74.971429,"2022-12-31":58.700368,"2023-03-31":76.785714,"2023-06-30":116.39834,"2023-09-30":60.494118,"2023-12-31":45.56231,"2024-03-31":41.294766,"2024-06-30":39.546154,"2024-09-30":33.149378,"2024-12-31":36.131481,"2025-03-31":33.991289,"2025-06-30":32.410299,"2025-09-30":38.638095,"2025-12-31":75.690299,"2026-03-31":74.163009,"2026-06-30":68.096774},"pe_low":{"2012-03-31":3.035088,"2012-06-30":3.089286,"2012-09-30":4.133745,"2012-12-31":15.845588,"2013-03-31":13.060606,"2013-06-30":11.282723,"2013-09-30":11.660633,"2013-12-31":13.437751,"2014-03-31":14.80531,"2014-06-30":15.053232,"2014-09-30":16.504032,"2014-12-31":15.60241,"2015-03-31":17.114537,"2015-06-30":22.719298,"2015-09-30":16.60119,"2015-12-31":24.660714,"2016-03-31":27.626263,"2016-06-30":25.091743,"2016-09-30":27.35,"2016-12-31":18.233333,"2017-03-31":21.942308,"2017-06-30":20.620482,"2017-09-30":18.331579,"2017-12-31":13.605469,"2018-03-31":12.574007,"2018-06-30":11.330189,"2018-09-30":11.978082,"2018-12-31":12.315493,"2019-03-31":11.575835,"2019-06-30":11.654321,"2019-09-30":11.456311,"2019-12-31":12.309406,"2020-03-31":13.593434,"2020-06-30":17.63,"2020-09-30":16.810345,"2020-12-31":15.420765,"2021-03-31":11.857143,"2021-06-30":15.095941,"2021-09-30":23.998786,"2021-12-31":29.65343,"2022-03-31":35.324503,"2022-06-30":28.307097,"2022-09-30":26.55188,"2022-12-31":16.946691,"2023-03-31":23.517857,"2023-06-30":38.253112,"2023-09-30":36.152941,"2023-12-31":24.984802,"2024-03-31":22.644628,"2024-06-30":21.076923,"2024-09-30":17.053942,"2024-12-31":20.387037,"2025-03-31":22.06446,"2025-06-30":16.930233,"2025-09-30":19.413333,"2025-12-31":38.029851,"2026-03-31":31.949843,"2026-06-30":31.421659},"pb":{"2011-06-30":2.740657,"2011-09-30":2.533804,"2011-12-31":2.466297,"2012-03-31":2.083084,"2012-06-30":4.04692,"2012-09-30":3.595624,"2012-12-31":4.886195,"2013-03-31":4.735846,"2013-06-30":12.373421,"2013-09-30":11.512932,"2013-12-31":12.255406,"2014-03-31":11.372631,"2014-06-30":8.34519,"2014-09-30":6.489939,"2014-12-31":6.726006,"2015-03-31":6.700618,"2015-06-30":5.408586,"2015-09-30":3.83949,"2015-12-31":4.240968,"2016-03-31":5.150298,"2016-06-30":5.062813,"2016-09-30":5.598482,"2016-12-31":6.371748,"2017-03-31":5.508618,"2017-06-30":5.234273,"2017-09-30":6.024375,"2017-12-31":5.498432,"2018-03-31":5.003563,"2018-06-30":5.197589,"2018-09-30":5.014307,"2018-12-31":4.01182,"2019-03-31":3.967536,"2019-06-30":4.999547,"2019-09-30":5.279078,"2019-12-31":6.164136,"2020-03-31":5.447359,"2020-06-30":6.735248,"2020-09-30":9.228539,"2020-12-31":10.282236,"2021-03-31":13.048968,"2021-06-30":15.096895,"2021-09-30":15.740348,"2021-12-31":10.139582,"2022-03-31":8.645027,"2022-06-30":5.925568,"2022-09-30":4.867873,"2022-12-31":2.759655,"2023-03-31":2.871755,"2023-06-30":3.836773,"2023-09-30":2.831576,"2023-12-31":3.328362,"2024-03-31":3.229658,"2024-06-30":3.356269,"2024-09-30":3.923289,"2024-12-31":3.705744,"2025-03-31":3.030381,"2025-06-30":3.268978,"2025-09-30":3.715828,"2025-12-31":3.039643,"2026-03-31":4.299119,"2026-06-30":6.00414},"pb_avg":{"2011-06-30":2.358757,"2011-09-30":2.350452,"2011-12-31":1.750059,"2012-03-31":1.894079,"2012-06-30":3.998012,"2012-09-30":3.881484,"2012-12-31":3.901047,"2013-03-31":3.841574,"2013-06-30":10.57976,"2013-09-30":9.742124,"2013-12-31":8.906341,"2014-03-31":8.930413,"2014-06-30":8.346486,"2014-09-30":7.743859,"2014-12-31":6.897428,"2015-03-31":6.468378,"2015-06-30":5.963305,"2015-09-30":5.704986,"2015-12-31":5.413745,"2016-03-31":4.807878,"2016-06-30":4.785971,"2016-09-30":5.219691,"2016-12-31":5.687376,"2017-03-31":5.622368,"2017-06-30":5.464649,"2017-09-30":5.057064,"2017-12-31":4.562155,"2018-03-31":4.702257,"2018-06-30":4.661824,"2018-09-30":4.463375,"2018-12-31":4.17209,"2019-03-31":4.046292,"2019-06-30":3.95173,"2019-09-30":4.015193,"2019-12-31":4.242351,"2020-03-31":5.056228,"2020-06-30":5.376011,"2020-09-30":5.929787,"2020-12-31":6.696724,"2021-03-31":8.015143,"2021-06-30":9.601607,"2021-09-30":11.283195,"2021-12-31":10.710434,"2022-03-31":10.269662,"2022-06-30":9.216876,"2022-09-30":8.129223,"2022-12-31":6.012727,"2023-03-31":4.687004,"2023-06-30":3.697164,"2023-09-30":2.995825,"2023-12-31":2.936591,"2024-03-31":2.953887,"2024-06-30":3.12399,"2024-09-30":3.207709,"2024-12-31":3.453365,"2025-03-31":3.609513,"2025-06-30":3.352912,"2025-09-30":3.413002,"2025-12-31":3.362305,"2026-03-31":3.579127,"2026-06-30":3.98518},"pb_high":{"2011-06-30":3.038364,"2011-09-30":2.804561,"2011-12-31":2.502372,"2012-03-31":2.53449,"2012-06-30":5.024169,"2012-09-30":4.692061,"2012-12-31":5.198488,"2013-03-31":5.432689,"2013-06-30":13.683981,"2013-09-30":11.668151,"2013-12-31":12.255406,"2014-03-31":11.856032,"2014-06-30":10.209038,"2014-09-30":9.314393,"2014-12-31":8.545752,"2015-03-31":7.985442,"2015-06-30":6.696789,"2015-09-30":6.900649,"2015-12-31":7.161353,"2016-03-31":6.827792,"2016-06-30":5.739902,"2016-09-30":6.053455,"2016-12-31":6.717392,"2017-03-31":6.346437,"2017-06-30":6.22231,"2017-09-30":6.024375,"2017-12-31":5.771577,"2018-03-31":5.66511,"2018-06-30":5.280983,"2018-09-30":5.152976,"2018-12-31":4.735598,"2019-03-31":4.489519,"2019-06-30":4.999547,"2019-09-30":5.571617,"2019-12-31":6.16959,"2020-03-31":7.114756,"2020-06-30":6.735248,"2020-09-30":9.655587,"2020-12-31":10.544028,"2021-03-31":15.007304,"2021-06-30":15.096895,"2021-09-30":16.063927,"2021-12-31":14.3646,"2022-03-31":13.787354,"2022-06-30":13.156318,"2022-09-30":13.623705,"2022-12-31":8.754624,"2023-03-31":8.002947,"2023-06-30":7.217136,"2023-09-30":4.0088,"2023-12-31":3.860426,"2024-03-31":3.838004,"2024-06-30":3.91497,"2024-09-30":3.945513,"2024-12-31":4.66319,"2025-03-31":4.668438,"2025-06-30":4.453671,"2025-09-30":4.502722,"2025-12-31":4.52146,"2026-03-31":5.207012,"2026-06-30":6.06012},"pb_low":{"2011-06-30":1.825645,"2011-09-30":1.818519,"2011-12-31":1.347972,"2012-03-31":1.321125,"2012-06-30":2.618892,"2012-09-30":3.155792,"2012-12-31":3.17448,"2013-03-31":2.887875,"2013-06-30":7.204735,"2013-09-30":6.896519,"2013-12-31":7.291357,"2014-03-31":6.548412,"2014-06-30":6.67177,"2014-09-30":6.293135,"2014-12-31":5.480397,"2015-03-31":5.344262,"2015-06-30":5.175458,"2015-09-30":3.828508,"2015-12-31":3.934684,"2016-03-31":3.836074,"2016-06-30":3.999652,"2016-09-30":4.21814,"2016-12-31":4.277548,"2017-03-31":5.05794,"2017-06-30":4.959014,"2017-09-30":4.568452,"2017-12-31":3.867334,"2018-03-31":3.795994,"2018-06-30":3.620126,"2018-09-30":3.886288,"2018-12-31":3.571508,"2019-03-31":3.487374,"2019-06-30":3.399778,"2019-09-30":3.159682,"2019-12-31":3.013887,"2020-03-31":3.296216,"2020-06-30":4.033713,"2020-09-30":3.984424,"2020-12-31":3.827862,"2021-03-31":3.495525,"2021-06-30":4.678303,"2021-09-30":7.000863,"2021-12-31":7.099897,"2022-03-31":7.375416,"2022-06-30":5.789139,"2022-09-30":4.824971,"2022-12-31":2.527444,"2023-03-31":2.451135,"2023-06-30":2.371837,"2023-09-30":2.395769,"2023-12-31":2.116925,"2024-03-31":2.104629,"2024-06-30":2.086563,"2024-09-30":2.029798,"2024-12-31":2.631185,"2025-03-31":3.030381,"2025-06-30":2.326473,"2025-09-30":2.262349,"2025-12-31":2.271764,"2026-03-31":2.24321,"2026-06-30":2.7963},"ptb":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":8.564459,"2012-03-31":6.593427,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"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":89.175819,"2019-09-30":40.311015,"2019-12-31":28.022012,"2020-03-31":24.237157,"2020-06-30":24.517375,"2020-09-30":27.38483,"2020-12-31":26.716979,"2021-03-31":29.456755,"2021-06-30":45.786292,"2021-09-30":46.154027,"2021-12-31":27.915362,"2022-03-31":22.271274,"2022-06-30":13.904582,"2022-09-30":11.769543,"2022-12-31":7.273304,"2023-03-31":7.358978,"2023-06-30":9.385485,"2023-09-30":7.073099,"2023-12-31":8.579668,"2024-03-31":8.152077,"2024-06-30":8.490141,"2024-09-30":9.895584,"2024-12-31":8.736301,"2025-03-31":7.288432,"2025-06-30":7.627066,"2025-09-30":8.334723,"2025-12-31":6.866412,"2026-03-31":9.680078,"2026-06-30":14.094173},"ptb_avg":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":6.077255,"2012-03-31":5.995184,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"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":70.486135,"2019-09-30":30.659992,"2019-12-31":19.285624,"2020-03-31":22.496882,"2020-06-30":19.569534,"2020-09-30":17.596093,"2020-12-31":17.400518,"2021-03-31":18.093393,"2021-06-30":29.120024,"2021-09-30":33.084713,"2021-12-31":29.48698,"2022-03-31":26.456649,"2022-06-30":21.627766,"2022-09-30":19.654836,"2022-12-31":15.847051,"2023-03-31":12.01062,"2023-06-30":9.043974,"2023-09-30":7.483384,"2023-12-31":7.569781,"2024-03-31":7.455995,"2024-06-30":7.902558,"2024-09-30":8.0907,"2024-12-31":8.141317,"2025-03-31":8.681314,"2025-06-30":7.822898,"2025-09-30":7.655474,"2025-12-31":7.595292,"2026-03-31":8.058914,"2026-06-30":9.354848},"ptb_high":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":8.689733,"2012-03-31":8.022226,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"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":89.175819,"2019-09-30":42.544837,"2019-12-31":28.046808,"2020-03-31":31.655972,"2020-06-30":24.517375,"2020-09-30":28.652057,"2020-12-31":27.39721,"2021-03-31":33.877505,"2021-06-30":45.786292,"2021-09-30":47.102831,"2021-12-31":39.547291,"2022-03-31":35.518909,"2022-06-30":30.871826,"2022-09-30":32.939393,"2022-12-31":23.073555,"2023-03-31":20.507846,"2023-06-30":17.654505,"2023-09-30":10.013732,"2023-12-31":9.951193,"2024-03-31":9.687619,"2024-06-30":9.903453,"2024-09-30":9.951639,"2024-12-31":10.993483,"2025-03-31":11.228156,"2025-06-30":10.391152,"2025-09-30":10.099752,"2025-12-31":10.213769,"2026-03-31":11.724327,"2026-06-30":14.22558},"ptb_low":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":4.680967,"2012-03-31":4.181656,"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"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":60.641098,"2019-09-30":24.127313,"2019-12-31":13.701059,"2020-03-31":14.665986,"2020-06-30":14.683357,"2020-09-30":11.823407,"2020-12-31":9.946174,"2021-03-31":7.890801,"2021-06-30":14.18849,"2021-09-30":20.528011,"2021-12-31":19.546782,"2022-03-31":19.000508,"2022-06-30":13.584446,"2022-09-30":11.665815,"2022-12-31":6.661294,"2023-03-31":6.281124,"2023-06-30":5.801971,"2023-09-30":5.98448,"2023-12-31":5.456892,"2024-03-31":5.312357,"2024-06-30":5.278245,"2024-09-30":5.119694,"2024-12-31":6.203027,"2025-03-31":7.288432,"2025-06-30":5.428047,"2025-09-30":5.074522,"2025-12-31":5.131809,"2026-03-31":5.050906,"2026-06-30":6.56406},"ps":{"2012-03-31":1.732967,"2012-06-30":1.573932,"2012-09-30":1.415079,"2012-12-31":1.92584,"2013-03-31":1.905675,"2013-06-30":1.834728,"2013-09-30":2.041084,"2013-12-31":2.615376,"2014-03-31":2.811256,"2014-06-30":2.360969,"2014-09-30":2.028356,"2014-12-31":2.255013,"2015-03-31":2.354292,"2015-06-30":2.072598,"2015-09-30":1.377779,"2015-12-31":1.499845,"2016-03-31":1.89118,"2016-06-30":1.66316,"2016-09-30":1.673304,"2016-12-31":1.769423,"2017-03-31":1.554519,"2017-06-30":1.474445,"2017-09-30":1.777347,"2017-12-31":1.832028,"2018-03-31":1.632344,"2018-06-30":1.734938,"2018-09-30":1.792428,"2018-12-31":1.507902,"2019-03-31":1.524347,"2019-06-30":2.024876,"2019-09-30":2.265727,"2019-12-31":2.886921,"2020-03-31":2.523259,"2020-06-30":3.338172,"2020-09-30":4.903943,"2020-12-31":5.752181,"2021-03-31":7.063592,"2021-06-30":7.837025,"2021-09-30":8.175121,"2021-12-31":6.006325,"2022-03-31":4.907972,"2022-06-30":3.230377,"2022-09-30":2.462874,"2022-12-31":1.364721,"2023-03-31":1.556134,"2023-06-30":2.305676,"2023-09-30":1.669961,"2023-12-31":1.936329,"2024-03-31":1.900062,"2024-06-30":1.977567,"2024-09-30":2.291783,"2024-12-31":2.151655,"2025-03-31":1.72068,"2025-06-30":1.904724,"2025-09-30":2.257057,"2025-12-31":1.901008,"2026-03-31":2.657832,"2026-06-30":3.892475},"ps_avg":{"2012-03-31":1.575729,"2012-06-30":1.55491,"2012-09-30":1.527581,"2012-12-31":1.537555,"2013-03-31":1.545826,"2013-06-30":1.568764,"2013-09-30":1.727144,"2013-12-31":1.900666,"2014-03-31":2.207552,"2014-06-30":2.361336,"2014-09-30":2.420254,"2014-12-31":2.312485,"2015-03-31":2.272693,"2015-06-30":2.285168,"2015-09-30":2.047202,"2015-12-31":1.914605,"2016-03-31":1.765444,"2016-06-30":1.572216,"2016-09-30":1.560089,"2016-12-31":1.579374,"2017-03-31":1.586619,"2017-06-30":1.53934,"2017-09-30":1.491965,"2017-12-31":1.520069,"2018-03-31":1.534047,"2018-06-30":1.556102,"2018-09-30":1.59549,"2018-12-31":1.568142,"2019-03-31":1.554606,"2019-06-30":1.600497,"2019-09-30":1.72328,"2019-12-31":1.986869,"2020-03-31":2.342084,"2020-06-30":2.664497,"2020-09-30":3.151024,"2020-12-31":3.746342,"2021-03-31":4.338711,"2021-06-30":4.984338,"2021-09-30":5.860193,"2021-12-31":6.344478,"2022-03-31":5.830313,"2022-06-30":5.024662,"2022-09-30":4.112937,"2022-12-31":2.973449,"2023-03-31":2.539772,"2023-06-30":2.221779,"2023-09-30":1.766829,"2023-12-31":1.708409,"2024-03-31":1.737821,"2024-06-30":1.840705,"2024-09-30":1.873778,"2024-12-31":2.005117,"2025-03-31":2.049517,"2025-06-30":1.953629,"2025-09-30":2.073115,"2025-12-31":2.102803,"2026-03-31":2.212713,"2026-06-30":2.583586},"ps_high":{"2012-03-31":2.108502,"2012-06-30":1.954004,"2012-09-30":1.846588,"2012-12-31":2.048926,"2013-03-31":2.18608,"2013-06-30":2.029057,"2013-09-30":2.068602,"2013-12-31":2.615376,"2014-03-31":2.930751,"2014-06-30":2.888278,"2014-09-30":2.911106,"2014-12-31":2.865115,"2015-03-31":2.805721,"2015-06-30":2.566243,"2015-09-30":2.476258,"2015-12-31":2.532657,"2016-03-31":2.507153,"2016-06-30":1.885587,"2016-09-30":1.809289,"2016-12-31":1.865408,"2017-03-31":1.790949,"2017-06-30":1.752766,"2017-09-30":1.777347,"2017-12-31":1.923038,"2018-03-31":1.848165,"2018-06-30":1.762775,"2018-09-30":1.841997,"2018-12-31":1.779945,"2019-03-31":1.724896,"2019-06-30":2.024876,"2019-09-30":2.391282,"2019-12-31":2.889475,"2020-03-31":3.29561,"2020-06-30":3.338172,"2020-09-30":5.130872,"2020-12-31":5.898635,"2021-03-31":8.123667,"2021-06-30":7.837025,"2021-09-30":8.343179,"2021-12-31":8.509074,"2022-03-31":7.827384,"2022-06-30":7.172285,"2022-09-30":6.892841,"2022-12-31":4.329389,"2023-03-31":4.3366,"2023-06-30":4.337076,"2023-09-30":2.364245,"2023-12-31":2.245866,"2024-03-31":2.257962,"2024-06-30":2.306763,"2024-09-30":2.304765,"2024-12-31":2.707575,"2025-03-31":2.650785,"2025-06-30":2.595005,"2025-09-30":2.73503,"2025-12-31":2.827744,"2026-03-31":3.219116,"2026-06-30":3.928766},"ps_low":{"2012-03-31":1.099075,"2012-06-30":1.018542,"2012-09-30":1.24198,"2012-12-31":1.251186,"2013-03-31":1.162063,"2013-06-30":1.068316,"2013-09-30":1.222658,"2013-12-31":1.556018,"2014-03-31":1.618734,"2014-06-30":1.887536,"2014-09-30":1.966847,"2014-12-31":1.8374,"2015-03-31":1.87773,"2015-06-30":1.983262,"2015-09-30":1.373838,"2015-12-31":1.391525,"2016-03-31":1.4086,"2016-06-30":1.313906,"2016-09-30":1.26074,"2016-12-31":1.187867,"2017-03-31":1.427338,"2017-06-30":1.396907,"2017-09-30":1.347812,"2017-12-31":1.288561,"2018-03-31":1.238391,"2018-06-30":1.208386,"2018-09-30":1.389203,"2018-12-31":1.342404,"2019-03-31":1.339866,"2019-06-30":1.37695,"2019-09-30":1.356103,"2019-12-31":1.411528,"2020-03-31":1.526833,"2020-06-30":1.999218,"2020-09-30":2.117279,"2020-12-31":2.141417,"2021-03-31":1.892177,"2021-06-30":2.428577,"2021-09-30":3.636063,"2021-12-31":4.205725,"2022-03-31":4.187186,"2022-06-30":3.156001,"2022-09-30":2.441168,"2022-12-31":1.249887,"2023-03-31":1.32821,"2023-06-30":1.425335,"2023-09-30":1.412938,"2023-12-31":1.231555,"2024-03-31":1.238188,"2024-06-30":1.229436,"2024-09-30":1.185703,"2024-12-31":1.527738,"2025-03-31":1.72068,"2025-06-30":1.355558,"2025-09-30":1.374189,"2025-12-31":1.420772,"2026-03-31":1.386813,"2026-06-30":1.812837},"pcf":{"2012-06-30":8.128717,"2012-09-30":7.425839,"2012-12-31":9.615597,"2013-03-31":10.378339,"2013-06-30":10.184428,"2013-09-30":11.326187,"2013-12-31":14.948735,"2014-03-31":15.560298,"2014-06-30":12.585415,"2014-09-30":11.757526,"2014-12-31":13.02203,"2015-03-31":13.925148,"2015-06-30":13.433855,"2015-09-30":10.027837,"2015-12-31":10.474788,"2016-03-31":13.171235,"2016-06-30":9.989029,"2016-09-30":9.604454,"2016-12-31":10.599813,"2017-03-31":10.833656,"2017-06-30":10.458673,"2017-09-30":12.274315,"2017-12-31":11.956455,"2018-03-31":9.786324,"2018-06-30":11.343971,"2018-09-30":12.697735,"2018-12-31":12.341636,"2019-03-31":13.707707,"2019-06-30":22.763785,"2019-09-30":20.377773,"2019-12-31":20.602172,"2020-03-31":18.242849,"2020-06-30":18.51208,"2020-09-30":25.604426,"2020-12-31":29.382016,"2021-03-31":31.695399,"2021-06-30":38.554112,"2021-09-30":49.417017,"2021-12-31":54.594223,"2022-03-31":80.30668,"2022-06-30":95.646705,"2022-09-30":581.768528,"2022-12-31":106.45963,"2023-03-31":134.084581,"2023-06-30":84.838229,"2023-09-30":21.903664,"2023-12-31":14.931289,"2024-03-31":11.724566,"2024-06-30":12.299495,"2024-09-30":13.151108,"2024-12-31":12.468828,"2025-03-31":10.883043,"2025-06-30":12.319644,"2025-09-30":16.70208,"2025-12-31":18.269462,"2026-03-31":23.038602,"2026-06-30":31.520913},"pcf_avg":{"2012-06-30":8.03048,"2012-09-30":8.01621,"2012-12-31":7.676913,"2013-03-31":8.418592,"2013-06-30":8.708085,"2013-09-30":9.584102,"2013-12-31":10.863656,"2014-03-31":12.218798,"2014-06-30":12.58737,"2014-09-30":14.029195,"2014-12-31":13.353915,"2015-03-31":13.442508,"2015-06-30":14.811665,"2015-09-30":14.900071,"2015-12-31":13.371436,"2016-03-31":12.29554,"2016-06-30":9.442813,"2016-09-30":8.954622,"2016-12-31":9.461317,"2017-03-31":11.057365,"2017-06-30":10.91899,"2017-09-30":10.303474,"2017-12-31":9.920499,"2018-03-31":9.19701,"2018-06-30":10.174639,"2018-09-30":11.302608,"2018-12-31":12.834679,"2019-03-31":13.979807,"2019-06-30":17.992896,"2019-09-30":15.499048,"2019-12-31":14.179058,"2020-03-31":16.932977,"2020-06-30":14.776165,"2020-09-30":16.452096,"2020-12-31":19.136232,"2021-03-31":19.468448,"2021-06-30":24.520367,"2021-09-30":35.423731,"2021-12-31":57.667845,"2022-03-31":95.398479,"2022-06-30":148.772869,"2022-09-30":971.538568,"2022-12-31":231.953909,"2023-03-31":218.84002,"2023-06-30":81.751208,"2023-09-30":23.174219,"2023-12-31":13.173773,"2024-03-31":10.72344,"2024-06-30":11.448276,"2024-09-30":10.75244,"2024-12-31":11.619641,"2025-03-31":12.962886,"2025-06-30":12.635962,"2025-09-30":15.340923,"2025-12-31":20.208793,"2026-03-31":19.180229,"2026-06-30":20.921649},"pcf_high":{"2012-06-30":10.091637,"2012-09-30":9.690249,"2012-12-31":10.23016,"2013-03-31":11.905429,"2013-06-30":11.263135,"2013-09-30":11.478888,"2013-12-31":14.948735,"2014-03-31":16.221698,"2014-06-30":15.396293,"2014-09-30":16.874459,"2014-12-31":16.545188,"2015-03-31":16.595254,"2015-06-30":16.633495,"2015-09-30":18.022859,"2015-12-31":17.68786,"2016-03-31":17.461213,"2016-06-30":11.324939,"2016-09-30":10.384982,"2016-12-31":11.174816,"2017-03-31":12.481371,"2017-06-30":12.432881,"2017-09-30":12.274315,"2017-12-31":12.550414,"2018-03-31":11.080225,"2018-06-30":11.525984,"2018-09-30":13.048887,"2018-12-31":14.568207,"2019-03-31":15.511141,"2019-06-30":22.763785,"2019-09-30":21.507,"2019-12-31":20.620402,"2020-03-31":23.826851,"2020-06-30":18.51208,"2020-09-30":26.789265,"2020-12-31":30.130101,"2021-03-31":36.452115,"2021-06-30":38.554112,"2021-09-30":50.432899,"2021-12-31":77.342851,"2022-03-31":128.075552,"2022-06-30":212.360816,"2022-09-30":1628.194216,"2022-12-31":337.728529,"2023-03-31":373.664094,"2023-06-30":159.58439,"2023-09-30":31.010089,"2023-12-31":17.31817,"2024-03-31":13.93303,"2024-06-30":14.34693,"2024-09-30":13.225605,"2024-12-31":15.690377,"2025-03-31":16.765816,"2025-06-30":16.784343,"2025-09-30":20.23905,"2025-12-31":27.175775,"2026-03-31":27.903918,"2026-06-30":31.814797},"pcf_low":{"2012-06-30":5.260355,"2012-09-30":6.517479,"2012-12-31":6.247094,"2013-03-31":6.328613,"2013-06-30":5.930138,"2013-09-30":6.784655,"2013-12-31":8.893753,"2014-03-31":8.95969,"2014-06-30":10.061724,"2014-09-30":11.400984,"2014-12-31":10.610442,"2015-03-31":11.106384,"2015-06-30":12.85481,"2015-09-30":9.999155,"2015-12-31":9.718295,"2016-03-31":9.810275,"2016-06-30":7.891391,"2016-09-30":7.236414,"2016-12-31":7.115977,"2017-03-31":9.947319,"2017-06-30":9.908674,"2017-09-30":9.307955,"2017-12-31":8.409598,"2018-03-31":7.424475,"2018-06-30":7.901088,"2018-09-30":9.841251,"2018-12-31":10.987097,"2019-03-31":12.048761,"2019-06-30":15.479767,"2019-09-30":12.196689,"2019-12-31":10.073208,"2020-03-31":11.03881,"2020-06-30":11.08681,"2020-09-30":11.054717,"2020-12-31":10.938312,"2021-03-31":8.490484,"2021-06-30":11.947345,"2021-09-30":21.979297,"2021-12-31":38.227746,"2022-03-31":68.512816,"2022-06-30":93.444552,"2022-09-30":576.641232,"2022-12-31":97.501622,"2023-03-31":114.445491,"2023-06-30":52.445761,"2023-09-30":18.532478,"2023-12-31":9.496688,"2024-03-31":7.640394,"2024-06-30":7.646487,"2024-09-30":6.80401,"2024-12-31":8.85323,"2025-03-31":10.883043,"2025-06-30":8.767671,"2025-09-30":10.168913,"2025-12-31":13.654202,"2026-03-31":12.021166,"2026-06-30":14.680192},"pfcf":{"2012-06-30":8.743336,"2012-09-30":8.252325,"2012-12-31":10.625496,"2013-03-31":11.588866,"2013-06-30":11.413268,"2013-09-30":12.42973,"2013-12-31":16.955824,"2014-03-31":17.714086,"2014-06-30":14.393783,"2014-09-30":13.975271,"2014-12-31":15.091326,"2015-03-31":16.383204,"2015-06-30":16.190252,"2015-09-30":12.099491,"2015-12-31":12.507242,"2016-03-31":15.835923,"2016-06-30":11.523492,"2016-09-30":11.040892,"2016-12-31":12.132863,"2017-03-31":12.394406,"2017-06-30":11.935103,"2017-09-30":13.84046,"2017-12-31":13.731345,"2018-03-31":11.17455,"2018-06-30":12.976033,"2018-09-30":14.991258,"2018-12-31":15.28451,"2019-03-31":18.152149,"2019-06-30":35.918028,"2019-09-30":28.254198,"2019-12-31":25.651462,"2020-03-31":22.496432,"2020-06-30":21.329675,"2020-09-30":28.807091,"2020-12-31":33.683205,"2021-03-31":36.1074,"2021-06-30":44.769372,"2021-09-30":62.060814,"2021-12-31":74.533286,"2022-03-31":144.857864,"2022-06-30":301.225913,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":586.518104,"2023-09-30":32.411471,"2023-12-31":19.83955,"2024-03-31":14.697334,"2024-06-30":15.392316,"2024-09-30":16.185073,"2024-12-31":15.288858,"2025-03-31":13.686889,"2025-06-30":16.429211,"2025-09-30":23.152479,"2025-12-31":29.842547,"2026-03-31":34.760534,"2026-06-30":45.557543},"pfcf_avg":{"2012-06-30":8.637671,"2012-09-30":8.908404,"2012-12-31":8.483197,"2013-03-31":9.400535,"2013-06-30":9.758792,"2013-09-30":10.517908,"2013-12-31":12.322263,"2014-03-31":13.91007,"2014-06-30":14.396019,"2014-09-30":16.67543,"2014-12-31":15.47595,"2015-03-31":15.815369,"2015-06-30":17.850765,"2015-09-30":17.97828,"2015-12-31":15.965935,"2016-03-31":14.783064,"2016-06-30":10.893369,"2016-09-30":10.293871,"2016-12-31":10.829706,"2017-03-31":12.650344,"2017-06-30":12.460402,"2017-09-30":11.618149,"2017-12-31":11.39316,"2018-03-31":10.501639,"2018-06-30":11.638469,"2018-09-30":13.344138,"2018-12-31":15.89512,"2019-03-31":18.512472,"2019-06-30":28.390241,"2019-09-30":21.489746,"2019-12-31":17.654138,"2020-03-31":20.881145,"2020-06-30":17.025143,"2020-09-30":18.509964,"2020-12-31":21.937555,"2021-03-31":22.178457,"2021-06-30":28.473265,"2021-09-30":44.487217,"2021-12-31":78.729465,"2022-03-31":172.080579,"2022-06-30":468.539333,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":565.176384,"2023-09-30":34.291546,"2023-12-31":17.504297,"2024-03-31":13.442372,"2024-06-30":14.32705,"2024-09-30":13.233032,"2024-12-31":14.247614,"2025-03-31":16.302571,"2025-06-30":16.851045,"2025-09-30":21.265638,"2025-12-31":33.010378,"2026-03-31":28.939039,"2026-06-30":30.238303},"pfcf_high":{"2012-06-30":10.854673,"2012-09-30":10.768762,"2012-12-31":11.304605,"2013-03-31":13.294075,"2013-06-30":12.622131,"2013-09-30":12.597309,"2013-12-31":16.955824,"2014-03-31":18.467034,"2014-06-30":17.608549,"2014-09-30":20.057378,"2014-12-31":19.17434,"2015-03-31":19.524635,"2015-06-30":20.046403,"2015-09-30":21.746206,"2015-12-31":21.119888,"2016-03-31":20.99381,"2016-06-30":13.064618,"2016-09-30":11.938154,"2016-12-31":12.791027,"2017-03-31":14.2795,"2017-06-30":14.188006,"2017-09-30":13.84046,"2017-12-31":14.413475,"2018-03-31":12.651995,"2018-06-30":13.184232,"2018-09-30":15.405837,"2018-12-31":18.042009,"2019-03-31":20.54031,"2019-06-30":35.918028,"2019-09-30":29.819894,"2019-12-31":25.67416,"2020-03-31":29.382424,"2020-06-30":21.329675,"2020-09-30":30.140132,"2020-12-31":34.5408,"2021-03-31":41.526252,"2021-06-30":44.769372,"2021-09-30":63.336619,"2021-12-31":105.590233,"2022-03-31":231.023756,"2022-06-30":668.800674,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":1103.265999,"2023-09-30":45.886505,"2023-12-31":23.011053,"2024-03-31":17.465755,"2024-06-30":17.954598,"2024-09-30":16.276756,"2024-12-31":19.239014,"2025-03-31":21.085266,"2025-06-30":22.383237,"2025-09-30":28.055438,"2025-12-31":44.390707,"2026-03-31":42.101301,"2026-06-30":45.982296},"pfcf_low":{"2012-06-30":5.658094,"2012-09-30":7.242866,"2012-12-31":6.903209,"2013-03-31":7.066781,"2013-06-30":6.645662,"2013-09-30":7.445703,"2013-12-31":10.087871,"2014-03-31":10.19985,"2014-06-30":11.507469,"2014-09-30":13.551477,"2014-12-31":12.296519,"2015-03-31":13.066875,"2015-06-30":15.492396,"2015-09-30":12.064884,"2015-12-31":11.603965,"2016-03-31":11.795002,"2016-06-30":9.103625,"2016-09-30":8.318689,"2016-12-31":8.14516,"2017-03-31":11.380379,"2017-06-30":11.307461,"2017-09-30":10.495607,"2017-12-31":9.657971,"2018-03-31":8.477664,"2018-06-30":9.037821,"2018-09-30":11.618823,"2018-12-31":13.60698,"2019-03-31":15.955325,"2019-06-30":24.42488,"2019-09-30":16.910958,"2019-12-31":12.542004,"2020-03-31":13.612668,"2020-06-30":12.774256,"2020-09-30":12.437469,"2020-12-31":12.539555,"2021-03-31":9.67236,"2021-06-30":13.873362,"2021-09-30":27.602901,"2021-12-31":52.189396,"2022-03-31":123.583993,"2022-06-30":294.290541,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":362.576973,"2023-09-30":27.423032,"2023-12-31":12.618469,"2024-03-31":9.577619,"2024-06-30":9.569266,"2024-09-30":8.373697,"2024-12-31":10.855533,"2025-03-31":13.686889,"2025-06-30":11.692376,"2025-09-30":14.096181,"2025-12-31":22.303677,"2026-03-31":18.137478,"2026-06-30":21.217452},"evs_avg":{"2012-03-31":2.076397,"2012-06-30":2.393064,"2012-09-30":2.276405,"2012-12-31":2.194905,"2013-03-31":2.128324,"2013-06-30":2.331782,"2013-09-30":2.45819,"2013-12-31":2.605254,"2014-03-31":2.906773,"2014-06-30":3.022202,"2014-09-30":3.070048,"2014-12-31":2.922264,"2015-03-31":2.168514,"2015-06-30":2.171167,"2015-09-30":2.700091,"2015-12-31":2.538004,"2016-03-31":2.522253,"2016-06-30":2.271792,"2016-09-30":2.252903,"2016-12-31":2.158411,"2017-03-31":2.224437,"2017-06-30":2.158258,"2017-09-30":1.977966,"2017-12-31":1.995127,"2018-03-31":1.969791,"2018-06-30":1.987051,"2018-09-30":1.946775,"2018-12-31":1.903269,"2019-03-31":1.901715,"2019-06-30":1.953521,"2019-09-30":2.021949,"2019-12-31":2.218401,"2020-03-31":2.571104,"2020-06-30":2.852731,"2020-09-30":2.929246,"2020-12-31":3.83888,"2021-03-31":4.363868,"2021-06-30":5.134988,"2021-09-30":6.001928,"2021-12-31":6.567381,"2022-03-31":6.048341,"2022-06-30":5.227824,"2022-09-30":4.358796,"2022-12-31":3.258232,"2023-03-31":2.881306,"2023-06-30":2.577725,"2023-09-30":2.120571,"2023-12-31":2.05073,"2024-03-31":2.064562,"2024-06-30":2.175385,"2024-09-30":2.192395,"2024-12-31":2.250963,"2025-03-31":2.311904,"2025-06-30":2.226498,"2025-09-30":2.331659,"2025-12-31":2.339795,"2026-03-31":2.457341,"2026-06-30":2.823387},"evs_high":{"2012-03-31":2.60917,"2012-06-30":2.792157,"2012-09-30":2.595413,"2012-12-31":2.706277,"2013-03-31":2.768578,"2013-06-30":2.792075,"2013-09-30":2.799648,"2013-12-31":3.319964,"2014-03-31":3.629971,"2014-06-30":3.549144,"2014-09-30":3.5609,"2014-12-31":3.474894,"2015-03-31":2.701541,"2015-06-30":2.452242,"2015-09-30":3.129148,"2015-12-31":3.156056,"2016-03-31":3.263962,"2016-06-30":2.585164,"2016-09-30":2.502103,"2016-12-31":2.444444,"2017-03-31":2.428767,"2017-06-30":2.371683,"2017-09-30":2.263348,"2017-12-31":2.398096,"2018-03-31":2.283909,"2018-06-30":2.193725,"2018-09-30":2.193281,"2018-12-31":2.115072,"2019-03-31":2.072005,"2019-06-30":2.3779,"2019-09-30":2.68995,"2019-12-31":3.121007,"2020-03-31":3.52463,"2020-06-30":3.526406,"2020-09-30":4.909095,"2020-12-31":5.991173,"2021-03-31":8.148824,"2021-06-30":7.987675,"2021-09-30":8.484914,"2021-12-31":8.731978,"2022-03-31":8.045412,"2022-06-30":7.375446,"2022-09-30":7.138699,"2022-12-31":4.614172,"2023-03-31":4.678134,"2023-06-30":4.693022,"2023-09-30":2.717987,"2023-12-31":2.588186,"2024-03-31":2.584702,"2024-06-30":2.641444,"2024-09-30":2.623382,"2024-12-31":2.95342,"2025-03-31":2.913172,"2025-06-30":2.867874,"2025-09-30":2.993573,"2025-12-31":3.064737,"2026-03-31":3.463743,"2026-06-30":4.168567},"evs_low":{"2012-03-31":1.599743,"2012-06-30":1.856695,"2012-09-30":1.990805,"2012-12-31":1.908537,"2013-03-31":1.744561,"2013-06-30":1.831334,"2013-09-30":1.953704,"2013-12-31":2.260607,"2014-03-31":2.317955,"2014-06-30":2.548402,"2014-09-30":2.61664,"2014-12-31":2.44718,"2015-03-31":1.773551,"2015-06-30":1.86926,"2015-09-30":2.026727,"2015-12-31":2.014925,"2016-03-31":2.165409,"2016-06-30":2.013483,"2016-09-30":1.953554,"2016-12-31":1.766904,"2017-03-31":2.065157,"2017-06-30":2.015825,"2017-09-30":1.833813,"2017-12-31":1.763619,"2018-03-31":1.674135,"2018-06-30":1.639336,"2018-09-30":1.740488,"2018-12-31":1.677532,"2019-03-31":1.686976,"2019-06-30":1.729975,"2019-09-30":1.654772,"2019-12-31":1.643061,"2020-03-31":1.755853,"2020-06-30":2.187451,"2020-09-30":1.895502,"2020-12-31":2.233955,"2021-03-31":1.917334,"2021-06-30":2.579228,"2021-09-30":3.777798,"2021-12-31":4.428628,"2022-03-31":4.405213,"2022-06-30":3.359162,"2022-09-30":2.687027,"2022-12-31":1.53467,"2023-03-31":1.669743,"2023-06-30":1.781281,"2023-09-30":1.766679,"2023-12-31":1.573876,"2024-03-31":1.564929,"2024-06-30":1.564117,"2024-09-30":1.50432,"2024-12-31":1.773583,"2025-03-31":1.983067,"2025-06-30":1.628427,"2025-09-30":1.632733,"2025-12-31":1.657765,"2026-03-31":1.63144,"2026-06-30":2.052638},"eve_avg":{"2012-03-31":9.167734,"2012-06-30":10.648451,"2012-09-30":10.065223,"2012-12-31":9.296868,"2013-03-31":8.817468,"2013-06-30":9.437123,"2013-09-30":9.731307,"2013-12-31":9.970135,"2014-03-31":11.633781,"2014-06-30":12.189542,"2014-09-30":12.921961,"2014-12-31":13.011662,"2015-03-31":10.067708,"2015-06-30":10.858715,"2015-09-30":13.629817,"2015-12-31":15.204189,"2016-03-31":15.841985,"2016-06-30":14.565427,"2016-09-30":15.100135,"2016-12-31":12.035913,"2017-03-31":12.613375,"2017-06-30":12.150321,"2017-09-30":11.15947,"2017-12-31":11.071775,"2018-03-31":10.520775,"2018-06-30":10.219117,"2018-09-30":9.696474,"2018-12-31":9.518789,"2019-03-31":9.472522,"2019-06-30":9.737416,"2019-09-30":10.197193,"2019-12-31":11.295364,"2020-03-31":13.271448,"2020-06-30":14.734254,"2020-09-30":14.110971,"2020-12-31":17.413305,"2021-03-31":18.176075,"2021-06-30":21.160222,"2021-09-30":25.804259,"2021-12-31":30.182249,"2022-03-31":30.77572,"2022-06-30":27.264543,"2022-09-30":25.586502,"2022-12-31":20.586257,"2023-03-31":20.266925,"2023-06-30":21.397433,"2023-09-30":16.797063,"2023-12-31":14.922916,"2024-03-31":14.394924,"2024-06-30":14.678657,"2024-09-30":13.699758,"2024-12-31":13.648024,"2025-03-31":13.78134,"2025-06-30":13.210985,"2025-09-30":14.836276,"2025-12-31":20.347134,"2026-03-31":20.153885,"2026-06-30":19.697221},"eve_high":{"2012-03-31":11.520038,"2012-06-30":12.424304,"2012-09-30":11.475728,"2012-12-31":11.462865,"2013-03-31":11.469989,"2013-06-30":11.300008,"2013-09-30":11.083047,"2013-12-31":12.705284,"2014-03-31":14.528237,"2014-06-30":14.314872,"2014-09-30":14.987979,"2014-12-31":15.4723,"2015-03-31":12.542382,"2015-06-30":12.264463,"2015-09-30":15.795658,"2015-12-31":18.906698,"2016-03-31":20.500573,"2016-06-30":16.574585,"2016-09-30":16.770401,"2016-12-31":13.630918,"2017-03-31":13.772002,"2017-06-30":13.351841,"2017-09-30":12.769564,"2017-12-31":13.308014,"2018-03-31":12.198495,"2018-06-30":11.28201,"2018-09-30":10.924273,"2018-12-31":10.578073,"2019-03-31":10.320743,"2019-06-30":11.852749,"2019-09-30":13.566091,"2019-12-31":15.891135,"2020-03-31":18.19333,"2020-06-30":18.213762,"2020-09-30":23.648438,"2020-12-31":27.176191,"2021-03-31":33.940908,"2021-06-30":32.915552,"2021-09-30":36.479431,"2021-12-31":40.130263,"2022-03-31":40.937401,"2022-06-30":38.464987,"2022-09-30":41.904773,"2022-12-31":29.153394,"2023-03-31":32.905702,"2023-06-30":38.956303,"2023-09-30":21.529199,"2023-12-31":18.833921,"2024-03-31":18.021545,"2024-06-30":17.82344,"2024-09-30":16.392895,"2024-12-31":17.907161,"2025-03-31":17.365519,"2025-06-30":17.016605,"2025-09-30":19.04802,"2025-12-31":26.651309,"2026-03-31":28.407895,"2026-06-30":29.081803},"eve_low":{"2012-03-31":7.063205,"2012-06-30":8.261763,"2012-09-30":8.802429,"2012-12-31":8.08391,"2013-03-31":7.227571,"2013-06-30":7.411724,"2013-09-30":7.734182,"2013-12-31":8.651193,"2014-03-31":9.277153,"2014-06-30":10.278549,"2014-09-30":11.013551,"2014-12-31":10.896302,"2015-03-31":8.234023,"2015-06-30":9.34878,"2015-09-30":10.230739,"2015-12-31":12.070626,"2016-03-31":13.600685,"2016-06-30":12.909294,"2016-09-30":13.09374,"2016-12-31":9.85276,"2017-03-31":11.710197,"2017-06-30":11.348469,"2017-09-30":10.346173,"2017-12-31":9.787044,"2018-03-31":8.941658,"2018-06-30":8.430868,"2018-09-30":8.669002,"2018-12-31":8.38981,"2019-03-31":8.402896,"2019-06-30":8.623137,"2019-09-30":8.345429,"2019-12-31":8.365921,"2020-03-31":9.063308,"2020-06-30":11.29811,"2020-09-30":9.131143,"2020-12-31":10.133306,"2021-03-31":7.985945,"2021-06-30":10.628462,"2021-09-30":16.241994,"2021-12-31":20.353007,"2022-03-31":22.41501,"2022-06-30":17.518958,"2022-09-30":15.773076,"2022-12-31":9.696395,"2023-03-31":11.74487,"2023-06-30":14.786235,"2023-09-30":13.993884,"2023-12-31":11.452907,"2024-03-31":10.91129,"2024-06-30":10.554054,"2024-09-30":9.400142,"2024-12-31":10.753579,"2025-03-31":11.821132,"2025-06-30":9.662312,"2025-09-30":10.38903,"2025-12-31":14.416117,"2026-03-31":13.380262,"2026-06-30":14.320127},"evb_avg":{"2012-03-31":12.388497,"2012-06-30":14.090157,"2012-09-30":13.085657,"2012-12-31":11.549192,"2013-03-31":10.465056,"2013-06-30":10.800093,"2013-09-30":10.877727,"2013-12-31":11.013317,"2014-03-31":12.963337,"2014-06-30":13.555264,"2014-09-30":14.403208,"2014-12-31":14.551995,"2015-03-31":11.365505,"2015-06-30":12.570668,"2015-09-30":15.912352,"2015-12-31":18.619354,"2016-03-31":20.164042,"2016-06-30":18.737405,"2016-09-30":20.167545,"2016-12-31":15.23687,"2017-03-31":15.892901,"2017-06-30":15.159096,"2017-09-30":13.644217,"2017-12-31":13.368349,"2018-03-31":12.46701,"2018-06-30":11.858473,"2018-09-30":11.062501,"2018-12-31":10.782201,"2019-03-31":10.703214,"2019-06-30":11.065229,"2019-09-30":11.690196,"2019-12-31":13.139677,"2020-03-31":15.615906,"2020-06-30":17.430839,"2020-09-30":16.437249,"2020-12-31":19.912888,"2021-03-31":20.304656,"2021-06-30":23.441079,"2021-09-30":28.733818,"2021-12-31":34.03451,"2022-03-31":35.806738,"2022-06-30":32.188012,"2022-09-30":31.476595,"2022-12-31":26.262027,"2023-03-31":27.271638,"2023-06-30":31.910406,"2023-09-30":24.819712,"2023-12-31":21.360498,"2024-03-31":20.333242,"2024-06-30":20.544839,"2024-09-30":18.466513,"2024-12-31":18.015661,"2025-03-31":18.163569,"2025-06-30":17.475806,"2025-09-30":20.439083,"2025-12-31":34.055492,"2026-03-31":32.930505,"2026-06-30":29.733369},"evb_high":{"2012-03-31":15.567201,"2012-06-30":16.439987,"2012-09-30":14.919434,"2012-12-31":14.239938,"2013-03-31":13.613214,"2013-06-30":12.932028,"2013-09-30":12.388712,"2013-12-31":14.034646,"2014-03-31":16.188583,"2014-06-30":15.918717,"2014-09-30":16.706054,"2014-12-31":17.303925,"2015-03-31":14.159181,"2015-06-30":14.198042,"2015-09-30":18.440898,"2015-12-31":23.153522,"2016-03-31":26.093599,"2016-06-30":21.322046,"2016-09-30":22.398331,"2016-12-31":17.256068,"2017-03-31":17.352777,"2017-06-30":16.658148,"2017-09-30":15.612811,"2017-12-31":16.068441,"2018-03-31":14.455092,"2018-06-30":13.091876,"2018-09-30":12.46327,"2018-12-31":11.982082,"2019-03-31":11.661638,"2019-06-30":13.469013,"2019-09-30":15.552346,"2019-12-31":18.485849,"2020-03-31":21.407258,"2020-06-30":21.547149,"2020-09-30":27.547025,"2020-12-31":31.077182,"2021-03-31":37.915691,"2021-06-30":36.463515,"2021-09-30":40.620943,"2021-12-31":45.252223,"2022-03-31":47.629585,"2022-06-30":45.411048,"2022-09-30":51.551384,"2022-12-31":37.191181,"2023-03-31":44.278666,"2023-06-30":58.096289,"2023-09-30":31.812021,"2023-12-31":26.958668,"2024-03-31":25.455947,"2024-06-30":24.946404,"2024-09-30":22.096711,"2024-12-31":23.637804,"2025-03-31":22.887455,"2025-06-30":22.509971,"2025-09-30":26.241359,"2025-12-31":44.606943,"2026-03-31":46.417172,"2026-06-30":43.899594},"evb_low":{"2012-03-31":9.544615,"2012-06-30":10.932064,"2012-09-30":11.443915,"2012-12-31":10.042374,"2013-03-31":8.578079,"2013-06-30":8.482173,"2013-09-30":8.645326,"2013-12-31":9.556373,"2014-03-31":10.337383,"2014-06-30":11.430163,"2014-09-30":12.276036,"2014-12-31":12.186216,"2015-03-31":9.295445,"2015-06-30":10.822681,"2015-09-30":11.944043,"2015-12-31":14.78193,"2016-03-31":17.311263,"2016-06-30":16.606905,"2016-09-30":17.48783,"2016-12-31":12.473106,"2017-03-31":14.754894,"2017-06-30":14.158682,"2017-09-30":12.649833,"2017-12-31":11.817131,"2018-03-31":10.595773,"2018-06-30":9.783352,"2018-09-30":9.89028,"2018-12-31":9.503375,"2019-03-31":9.49462,"2019-06-30":9.799005,"2019-09-30":9.56731,"2019-12-31":9.731913,"2020-03-31":10.66438,"2020-06-30":13.36583,"2020-09-30":10.636467,"2020-12-31":11.587886,"2021-03-31":8.921171,"2021-06-30":11.774102,"2021-09-30":18.085949,"2021-12-31":22.95073,"2022-03-31":26.079272,"2022-06-30":20.682556,"2022-09-30":19.404087,"2022-12-31":12.369756,"2023-03-31":15.804167,"2023-06-30":22.050999,"2023-09-30":20.677673,"2023-12-31":16.393565,"2024-03-31":15.41251,"2024-06-30":14.771878,"2024-09-30":12.670869,"2024-12-31":14.194935,"2025-03-31":15.580049,"2025-06-30":12.781538,"2025-09-30":14.312368,"2025-12-31":24.128605,"2026-03-31":21.862723,"2026-06-30":21.616533},"earnings_yield":{"2012-03-31":20.89613,"2012-06-30":20.947631,"2012-09-30":21.231979,"2012-12-31":4.10009,"2013-03-31":4.66893,"2013-06-30":5.160767,"2013-09-30":5.137146,"2013-12-31":4.427454,"2014-03-31":3.889176,"2014-06-30":5.310985,"2014-09-30":5.875385,"2014-12-31":5.222315,"2015-03-31":4.660234,"2015-06-30":4.211823,"2015-09-30":6.006435,"2015-12-31":3.762177,"2016-03-31":2.696078,"2016-06-30":3.148469,"2016-09-30":2.754821,"2016-12-31":3.681885,"2017-03-31":4.184549,"2017-06-30":4.59452,"2017-09-30":4.13673,"2017-12-31":5.169628,"2018-03-31":6.033544,"2018-06-30":6.147303,"2018-09-30":6.470484,"2018-12-31":7.22867,"2019-03-31":7.593207,"2019-06-30":5.834894,"2019-09-30":5.224448,"2019-12-31":3.972077,"2020-03-31":4.451439,"2020-06-30":3.397028,"2020-09-30":2.56836,"2020-12-31":2.414142,"2021-03-31":2.259208,"2021-06-30":2.052771,"2021-09-30":1.85331,"2021-12-31":2.361332,"2022-03-31":2.41515,"2022-06-30":3.451347,"2022-09-30":3.733019,"2022-12-31":5.404331,"2023-03-31":3.629294,"2023-06-30":1.61604,"2023-09-30":2.340308,"2023-12-31":2.545652,"2024-03-31":2.877755,"2024-06-30":2.949629,"2024-09-30":3.033736,"2024-12-31":3.482748,"2025-03-31":4.532175,"2025-06-30":4.203617,"2025-09-30":3.136201,"2025-12-31":1.965242,"2026-03-31":1.633134,"2026-06-30":1.48219},"fcf_yield":{"2012-06-30":11.437283,"2012-09-30":12.117797,"2012-12-31":9.411325,"2013-03-31":8.628972,"2013-06-30":8.761732,"2013-09-30":8.045227,"2013-12-31":5.897679,"2014-03-31":5.645225,"2014-06-30":6.947444,"2014-09-30":7.155496,"2014-12-31":6.626323,"2015-03-31":6.103812,"2015-06-30":6.176556,"2015-09-30":8.264811,"2015-12-31":7.995368,"2016-03-31":6.314757,"2016-06-30":8.677925,"2016-09-30":9.057239,"2016-12-31":8.242078,"2017-03-31":8.068156,"2017-06-30":8.378646,"2017-09-30":7.225193,"2017-12-31":7.282608,"2018-03-31":8.948906,"2018-06-30":7.706515,"2018-09-30":6.670554,"2018-12-31":6.542571,"2019-03-31":5.508989,"2019-06-30":2.784117,"2019-09-30":3.539297,"2019-12-31":3.898413,"2020-03-31":4.445149,"2020-06-30":4.688304,"2020-09-30":3.471368,"2020-12-31":2.968839,"2021-03-31":2.769515,"2021-06-30":2.23367,"2021-09-30":1.611323,"2021-12-31":1.341682,"2022-03-31":0.690332,"2022-06-30":0.331977,"2022-09-30":-0.602225,"2022-12-31":-0.444202,"2023-03-31":-0.474373,"2023-06-30":0.170498,"2023-09-30":3.085327,"2023-12-31":5.040437,"2024-03-31":6.803955,"2024-06-30":6.496748,"2024-09-30":6.178532,"2024-12-31":6.540711,"2025-03-31":7.306262,"2025-06-30":6.086719,"2025-09-30":4.319192,"2025-12-31":3.35092,"2026-03-31":2.876826,"2026-06-30":2.195026},"shareholder_yield":{"2018-12-31":0.851145},"peg":{"2013-03-31":-0.315734,"2013-06-30":-0.312012,"2013-09-30":-0.357,"2013-12-31":0.271836,"2014-03-31":0.695499,"2014-06-30":0.499489,"2014-09-30":1.393132,"2015-03-31":48.495419,"2015-06-30":-0.678731,"2015-09-30":-0.516113,"2015-12-31":-0.483103,"2016-03-31":-0.657784,"2016-06-30":-0.876002,"2016-09-30":-0.896824,"2016-12-31":0.800505,"2017-03-31":0.415061,"2017-06-30":0.416209,"2017-09-30":0.268596,"2017-12-31":0.273732,"2018-03-31":0.213681,"2018-06-30":0.177656,"2018-09-30":0.167795,"2018-12-31":0.357723,"2019-03-31":0.325714,"2019-06-30":0.626433,"2019-09-30":1.486465,"2019-12-31":1.823957,"2020-03-31":12.483925,"2020-06-30":-23.844375,"2020-09-30":3.084877,"2020-12-31":1.154119,"2021-03-31":0.551203,"2021-06-30":0.471812,"2021-09-30":0.695453,"2021-12-31":0.824453,"2022-03-31":7.210581,"2022-06-30":-6.198952,"2022-09-30":-1.388257,"2022-12-31":-0.535768,"2023-03-31":-0.573084,"2023-06-30":-0.898066,"2023-09-30":-0.69305,"2023-12-31":-0.993943,"2024-03-31":-4.697148,"2024-06-30":0.548357,"2024-09-30":0.370285,"2024-12-31":0.447704,"2025-03-31":0.379592,"2025-06-30":0.437629,"2025-09-30":3.574166,"2025-12-31":-1.010204,"2026-03-31":-1.37832,"2026-06-30":-2.417594},"price":{"2011-06-30":18.78,"2011-09-30":18.81,"2011-12-31":28.03,"2012-03-31":24.55,"2012-06-30":24.06,"2012-09-30":22.89,"2012-12-31":33.17,"2013-03-31":35.34,"2013-06-30":37.01,"2013-09-30":43.02,"2013-12-31":56.24,"2014-03-31":58.11,"2014-06-30":49.52,"2014-09-30":42.21,"2014-12-31":47.68,"2015-03-31":48.71,"2015-06-30":40.6,"2015-09-30":27.97,"2015-12-31":29.77,"2016-03-31":36.72,"2016-06-30":34.62,"2016-09-30":36.3,"2016-12-31":40.74,"2017-03-31":37.28,"2017-06-30":36.13,"2017-09-30":45.93,"2017-12-31":49.52,"2018-03-31":45.91,"2018-06-30":51.73,"2018-09-30":56.41,"2018-12-31":49.11,"2019-03-31":51.23,"2019-06-30":69.41,"2019-09-30":78.86,"2019-12-31":101.71,"2020-03-31":88.96,"2020-06-30":117.75,"2020-09-30":180.66,"2020-12-31":227.41,"2021-03-31":316.04,"2021-06-30":396.05,"2021-09-30":444.61,"2021-12-31":351.92,"2022-03-31":312.61,"2022-06-30":224.55,"2022-09-30":178.14,"2022-12-31":100.66,"2023-03-31":108.01,"2023-06-30":149.13,"2023-09-30":108.96,"2023-12-31":129.24,"2024-03-31":126.14,"2024-06-30":132.22,"2024-09-30":158.88,"2024-12-31":155.05,"2025-03-31":126.65,"2025-06-30":143.21,"2025-09-30":167.4,"2025-12-31":136.37,"2026-03-31":195.33,"2026-06-30":292.81},"price_avg":{"2011-06-30":16.163077,"2011-09-30":17.448868,"2011-12-31":19.889808,"2012-03-31":22.3225,"2012-06-30":23.769231,"2012-09-30":24.709808,"2012-12-31":26.482308,"2013-03-31":28.666731,"2013-06-30":31.645,"2013-09-30":36.403077,"2013-12-31":40.871154,"2014-03-31":45.631154,"2014-06-30":49.527692,"2014-09-30":50.365385,"2014-12-31":48.895192,"2015-03-31":47.021731,"2015-06-30":44.764038,"2015-09-30":41.559808,"2015-12-31":38.002453,"2016-03-31":34.278654,"2016-06-30":32.726923,"2016-09-30":33.843962,"2016-12-31":36.364231,"2017-03-31":38.049811,"2017-06-30":37.720189,"2017-09-30":38.555192,"2017-12-31":41.087692,"2018-03-31":43.145385,"2018-06-30":46.397692,"2018-09-30":50.212115,"2018-12-31":51.071923,"2019-03-31":52.246923,"2019-06-30":54.862885,"2019-09-30":59.979808,"2019-12-31":70,"2020-03-31":82.5725,"2020-06-30":93.986923,"2020-09-30":116.082885,"2020-12-31":148.11,"2021-03-31":194.123077,"2021-06-30":251.887308,"2021-09-30":318.710962,"2021-12-31":371.732885,"2022-03-31":371.357885,"2022-06-30":349.274423,"2022-09-30":297.489245,"2022-12-31":219.317692,"2023-03-31":176.283585,"2023-06-30":143.703585,"2023-09-30":115.280385,"2023-12-31":114.027556,"2024-03-31":115.369275,"2024-06-30":123.069362,"2024-09-30":129.901423,"2024-12-31":144.490357,"2025-03-31":150.853904,"2025-06-30":146.88704,"2025-09-30":153.75752,"2025-12-31":150.84588,"2026-03-31":162.617251,"2026-06-30":194.349323},"price_high":{"2011-06-30":20.82,"2011-09-30":20.82,"2011-12-31":28.44,"2012-03-31":29.87,"2012-06-30":29.87,"2012-09-30":29.87,"2012-12-31":35.29,"2013-03-31":40.54,"2013-06-30":40.93,"2013-09-30":43.6,"2013-12-31":56.24,"2014-03-31":60.58,"2014-06-30":60.58,"2014-09-30":60.58,"2014-12-31":60.58,"2015-03-31":58.05,"2015-06-30":50.27,"2015-09-30":50.27,"2015-12-31":50.27,"2016-03-31":48.68,"2016-06-30":39.25,"2016-09-30":39.25,"2016-12-31":42.95,"2017-03-31":42.95,"2017-06-30":42.95,"2017-09-30":45.93,"2017-12-31":51.98,"2018-03-31":51.98,"2018-06-30":52.56,"2018-09-30":57.97,"2018-12-31":57.97,"2019-03-31":57.97,"2019-06-30":69.41,"2019-09-30":83.23,"2019-12-31":101.8,"2020-03-31":116.19,"2020-06-30":117.75,"2020-09-30":189.02,"2020-12-31":233.2,"2021-03-31":363.47,"2021-06-30":396.05,"2021-09-30":453.75,"2021-12-31":498.56,"2022-03-31":498.56,"2022-06-30":498.56,"2022-09-30":498.56,"2022-12-31":319.33,"2023-03-31":301,"2023-06-30":280.52,"2023-09-30":154.26,"2023-12-31":149.9,"2024-03-31":149.9,"2024-06-30":154.23,"2024-09-30":159.78,"2024-12-31":195.11,"2025-03-31":195.11,"2025-06-30":195.11,"2025-09-30":202.85,"2025-12-31":202.85,"2026-03-31":236.58,"2026-06-30":295.54},"price_low":{"2011-06-30":12.51,"2011-09-30":13.5,"2011-12-31":15.32,"2012-03-31":15.57,"2012-06-30":15.57,"2012-09-30":20.09,"2012-12-31":21.55,"2013-03-31":21.55,"2013-06-30":21.55,"2013-09-30":25.77,"2013-12-31":33.46,"2014-03-31":33.46,"2014-06-30":39.59,"2014-09-30":40.93,"2014-12-31":38.85,"2015-03-31":38.85,"2015-06-30":38.85,"2015-09-30":27.89,"2015-12-31":27.62,"2016-03-31":27.35,"2016-06-30":27.35,"2016-09-30":27.35,"2016-12-31":27.35,"2017-03-31":34.23,"2017-06-30":34.23,"2017-09-30":34.83,"2017-12-31":34.83,"2018-03-31":34.83,"2018-06-30":36.03,"2018-09-30":43.72,"2018-12-31":43.72,"2019-03-31":45.03,"2019-06-30":47.2,"2019-09-30":47.2,"2019-12-31":49.73,"2020-03-31":53.83,"2020-06-30":70.52,"2020-09-30":78,"2020-12-31":84.66,"2021-03-31":84.66,"2021-06-30":122.73,"2021-09-30":197.75,"2021-12-31":246.42,"2022-03-31":266.7,"2022-06-30":219.38,"2022-09-30":176.57,"2022-12-31":92.19,"2023-03-31":92.19,"2023-06-30":92.19,"2023-09-30":92.19,"2023-12-31":82.2,"2024-03-31":82.2,"2024-06-30":82.2,"2024-09-30":82.2,"2024-12-31":110.09,"2025-03-31":126.65,"2025-06-30":101.92,"2025-09-30":101.92,"2025-12-31":101.92,"2026-03-31":101.92,"2026-06-30":136.37},"ev_avg":{"2011-06-30":1646045061,"2011-09-30":1673378267.763207,"2011-12-31":1856847420.523846,"2012-03-31":1998648598.5375,"2012-06-30":2489575825.153846,"2012-09-30":2507669792.600193,"2012-12-31":2581879626.861538,"2013-03-31":2727057645.754807,"2013-06-30":3238537382.045,"2013-09-30":3568188080.556923,"2013-12-31":3870795307.836539,"2014-03-31":4151456676.836538,"2014-06-30":4364428947.004616,"2014-09-30":4399863168.634615,"2014-12-31":4269191415.889423,"2015-03-31":3102555494.334616,"2015-06-30":2945144179.726731,"2015-09-30":3681481842.239231,"2015-12-31":3343309848.856038,"2016-03-31":3258791421.710192,"2016-06-30":3114700101.196154,"2016-09-30":3119959593.691698,"2016-12-31":3117722726.753462,"2017-03-31":3314353356.48,"2017-06-30":3278654708.99283,"2017-09-30":3172157579.177115,"2017-12-31":3350562750.841538,"2018-03-31":3442029394.053077,"2018-06-30":3672996086.201538,"2018-09-30":3802259027.16327,"2018-12-31":3851197224.510384,"2019-03-31":3981670417.013846,"2019-06-30":4176747891.640193,"2019-09-30":4401393995.095192,"2019-12-31":4890101750,"2020-03-31":5681878663.315,"2020-06-30":6318313166.276154,"2020-09-30":6781351647.984039,"2020-12-31":9540384174.619999,"2021-03-31":12291788816.953846,"2021-06-30":16379852411.893461,"2021-09-30":20593785958.26558,"2021-12-31":24543510577.530964,"2022-03-31":24590169578.463657,"2022-06-30":23195937058.920383,"2022-09-30":19974512214.82755,"2022-12-31":14872973909.984615,"2023-03-31":12437994166.441698,"2023-06-30":10377455448.666603,"2023-09-30":8499733824.089615,"2023-12-31":8249403094.32,"2024-03-31":8307857480.769855,"2024-06-30":8748978701.087234,"2024-09-30":9042977584.552134,"2024-12-31":9669761762.973213,"2025-03-31":10053735278.150757,"2025-06-30":9822538761.57504,"2025-09-30":10148413451.67632,"2025-12-31":9848541758.542759,"2026-03-31":10631416073.981394,"2026-06-30":12532258295.882391},"shares_out":{"2011-06-30":67579525,"2011-09-30":67603255,"2011-12-31":67652812,"2012-03-31":67946135,"2012-06-30":68055203,"2012-09-30":68101331,"2012-12-31":68295960,"2013-03-31":69093775,"2013-06-30":68851521,"2013-09-30":68868851,"2013-12-31":69093775,"2014-03-31":69093775,"2014-06-30":68851521,"2014-09-30":68868851,"2014-12-31":69093775,"2015-03-31":69151180,"2015-06-30":69247223,"2015-09-30":67163204,"2015-12-31":66366949,"2016-03-31":66542357,"2016-06-30":65864979,"2016-09-30":63837342,"2016-12-31":62735597,"2017-03-31":62129621,"2017-06-30":61994486,"2017-09-30":62059983,"2017-12-31":62129621,"2018-03-31":62129621,"2018-06-30":61994486,"2018-09-30":62059983,"2018-12-31":62129621,"2019-03-31":62298758,"2019-06-30":62372967,"2019-09-30":62541881,"2019-12-31":62567525,"2020-03-31":62681494,"2020-06-30":62789673,"2020-09-30":62841107,"2020-12-31":62861442,"2021-03-31":62954539,"2021-06-30":63120689,"2021-09-30":63089973,"2021-12-31":63783651,"2022-03-31":63829951,"2022-06-30":63830918,"2022-09-30":63356402,"2022-12-31":61887460,"2023-03-31":62193347,"2023-06-30":62242577,"2023-09-30":61431577,"2023-12-31":60269310,"2024-03-31":60614444,"2024-06-30":60152735,"2024-09-30":59497259,"2024-12-31":59614025,"2025-03-31":59081648,"2025-06-30":58675951,"2025-09-30":58684066,"2025-12-31":58675827,"2026-03-31":58868681,"2026-06-30":59006361},"shares_dil":{"2024-12-31":60447667.5,"2025-03-31":60263033.5,"2025-06-30":59857054.25,"2025-09-30":59559668.25,"2025-12-31":59046197,"2026-03-31":58917585.75,"2026-06-30":59071991.75},"rev_ps":{"2024-12-31":71.066994,"2025-03-31":72.161684,"2025-06-30":73.703159,"2025-09-30":73.077036,"2025-12-31":71.285658,"2026-03-31":73.431234,"2026-06-30":75.141059},"ebitda_ps":{"2024-12-31":11.721048,"2025-03-31":12.105564,"2025-06-30":12.421477,"2025-09-30":11.484735,"2025-12-31":8.197412,"2026-03-31":8.953388,"2026-06-30":10.770671},"ebit_ps":{"2024-12-31":8.879449,"2025-03-31":9.184918,"2025-06-30":9.390121,"2025-09-30":8.336514,"2025-12-31":4.897707,"2026-03-31":5.479586,"2026-06-30":7.135158},"eps_basic":{"2012-03-31":5.22,"2012-06-30":5.13,"2012-09-30":4.95,"2012-12-31":1.39,"2013-03-31":1.69,"2013-06-30":1.96,"2013-09-30":2.27,"2013-12-31":2.56,"2014-03-31":2.32,"2014-06-30":2.7,"2014-09-30":2.54,"2014-12-31":2.55,"2015-03-31":2.33,"2015-06-30":1.76,"2015-09-30":1.73,"2015-12-31":1.15,"2016-03-31":1.01,"2016-06-30":1.11,"2016-09-30":1.02,"2016-12-31":1.52,"2017-03-31":1.58,"2017-06-30":1.67,"2017-09-30":1.9,"2017-12-31":2.57,"2018-03-31":2.78,"2018-06-30":3.2,"2018-09-30":3.68,"2018-12-31":3.58,"2019-03-31":3.93,"2019-06-30":4.09,"2019-09-30":4.17,"2019-12-31":4.1,"2020-03-31":4.02,"2020-06-30":4.07,"2020-09-30":4.73,"2020-12-31":5.61,"2021-03-31":7.31,"2021-06-30":8.33,"2021-09-30":8.45,"2021-12-31":8.52,"2022-03-31":7.74,"2022-06-30":7.92,"2022-09-30":6.78,"2022-12-31":5.53,"2023-03-31":3.98,"2023-06-30":2.44,"2023-09-30":2.58,"2023-12-31":3.33,"2024-03-31":3.66,"2024-06-30":3.95,"2024-09-30":4.88},"eps":{"2012-03-31":5.13,"2012-06-30":5.04,"2012-09-30":4.86,"2012-12-31":1.36,"2013-03-31":1.65,"2013-06-30":1.91,"2013-09-30":2.21,"2013-12-31":2.49,"2014-03-31":2.26,"2014-06-30":2.63,"2014-09-30":2.48,"2014-12-31":2.49,"2015-03-31":2.27,"2015-06-30":1.71,"2015-09-30":1.68,"2015-12-31":1.12,"2016-03-31":0.99,"2016-06-30":1.09,"2016-09-30":1,"2016-12-31":1.5,"2017-03-31":1.56,"2017-06-30":1.66,"2017-09-30":1.9,"2017-12-31":2.56,"2018-03-31":2.77,"2018-06-30":3.18,"2018-09-30":3.65,"2018-12-31":3.55,"2019-03-31":3.89,"2019-06-30":4.05,"2019-09-30":4.12,"2019-12-31":4.04,"2020-03-31":3.96,"2020-06-30":4,"2020-09-30":4.64,"2020-12-31":5.49,"2021-03-31":7.14,"2021-06-30":8.13,"2021-09-30":8.24,"2021-12-31":8.31,"2022-03-31":7.55,"2022-06-30":7.75,"2022-09-30":6.65,"2022-12-31":5.44,"2023-03-31":3.92,"2023-06-30":2.41,"2023-09-30":2.55,"2023-12-31":3.29,"2024-03-31":3.63,"2024-06-30":3.9,"2024-09-30":4.82,"2024-12-31":5.4,"2025-03-31":5.74,"2025-06-30":6.02,"2025-09-30":5.25,"2025-12-31":2.68,"2026-03-31":3.19,"2026-06-30":4.34},"cfo_ps":{"2024-12-31":12.263517,"2025-03-31":11.409233,"2025-06-30":11.395148,"2025-09-30":9.875357,"2025-12-31":7.417548,"2026-03-31":8.471342,"2026-06-30":9.279068},"fcf_ps":{"2024-12-31":10.001511,"2025-03-31":9.071979,"2025-06-30":8.544791,"2025-09-30":7.124032,"2025-12-31":4.540987,"2026-03-31":5.614639,"2026-06-30":6.420115},"cash_ps":{"2011-06-30":1.165235,"2011-09-30":2.051972,"2011-12-31":1.376528,"2012-03-31":1.35004,"2012-06-30":0.151451,"2012-09-30":0.851173,"2012-12-31":1.581689,"2013-03-31":0.786424,"2013-06-30":1.83871,"2013-09-30":1.691926,"2013-12-31":2.17309,"2014-03-31":2.514554,"2014-06-30":2.875158,"2014-09-30":2.514373,"2014-12-31":2.746427,"2015-03-31":2.17039,"2015-06-30":2.24666,"2015-09-30":0.691658,"2015-12-31":1.745703,"2016-03-31":1.042494,"2016-06-30":1.148425,"2016-09-30":0.848453,"2016-12-31":1.07231,"2017-03-31":0.925388,"2017-06-30":1.081887,"2017-09-30":2.075089,"2017-12-31":2.22876,"2018-03-31":2.352533,"2018-06-30":1.801999,"2018-09-30":2.803755,"2018-12-31":3.613124,"2019-03-31":2.588591,"2019-06-30":1.769468,"2019-09-30":3.454293,"2019-12-31":5.160553,"2020-03-31":4.905052,"2020-06-30":6.318459,"2020-09-30":8.178468,"2020-12-31":10.421778,"2021-03-31":11.830982,"2021-06-30":6.180002,"2021-09-30":6.716218,"2021-12-31":2.309981,"2022-03-31":3.227685,"2022-06-30":7.318397,"2022-09-30":3.628852,"2022-12-31":2.144586,"2023-03-31":2.208677,"2023-06-30":3.097044,"2023-09-30":2.629348,"2023-12-31":3.334931,"2024-03-31":4.113788,"2024-06-30":3.629378,"2024-09-30":3.599779,"2024-12-31":4.718302,"2025-03-31":3.172965,"2025-06-30":3.809585,"2025-09-30":5.112274,"2025-12-31":5.818631,"2026-03-31":4.510548,"2026-06-30":4.489702},"bvps":{"2011-06-30":6.852371,"2011-09-30":7.423622,"2011-12-31":11.365219,"2012-03-31":11.785409,"2012-06-30":5.945262,"2012-09-30":6.366072,"2012-12-31":6.788513,"2013-03-31":7.462235,"2013-06-30":2.991089,"2013-09-30":3.736668,"2013-12-31":4.588995,"2014-03-31":5.109635,"2014-06-30":5.933958,"2014-09-30":6.503913,"2014-12-31":7.088902,"2015-03-31":7.269478,"2015-06-30":7.506583,"2015-09-30":7.284822,"2015-12-31":7.019624,"2016-03-31":7.129684,"2016-06-30":6.838095,"2016-09-30":6.483901,"2016-12-31":6.39385,"2017-03-31":6.767577,"2017-06-30":6.902582,"2017-09-30":7.624027,"2017-12-31":9.006203,"2018-03-31":9.175462,"2018-06-30":9.952692,"2018-09-30":11.24981,"2018-12-31":12.241327,"2019-03-31":12.912296,"2019-06-30":13.883258,"2019-09-30":14.938214,"2019-12-31":16.500285,"2020-03-31":16.330849,"2020-06-30":17.482652,"2020-09-30":19.576231,"2020-12-31":22.116785,"2021-03-31":24.21954,"2021-06-30":26.233871,"2021-09-30":28.246517,"2021-12-31":34.707546,"2022-03-31":36.160673,"2022-06-30":37.8951,"2022-09-30":36.595039,"2022-12-31":36.47558,"2023-03-31":37.611145,"2023-06-30":38.868603,"2023-09-30":38.48034,"2023-12-31":38.829912,"2024-03-31":39.056763,"2024-06-30":39.394934,"2024-09-30":40.496639,"2024-12-31":41.840456,"2025-03-31":41.793418,"2025-06-30":43.8088,"2025-09-30":45.050525,"2025-12-31":44.863824,"2026-03-31":45.434889,"2026-06-30":48.768013},"tbvps":{"2011-06-30":-0.947861,"2011-09-30":-0.373873,"2011-12-31":3.272828,"2012-03-31":3.723405,"2012-06-30":-2.106555,"2012-09-30":-1.679189,"2012-12-31":-1.307764,"2013-03-31":-0.540555,"2013-06-30":-5.015154,"2013-09-30":-4.824518,"2013-12-31":-4.214794,"2014-03-31":-3.678204,"2014-06-30":-2.893197,"2014-09-30":-2.32102,"2014-12-31":-2.109684,"2015-03-31":-1.921471,"2015-06-30":-1.721253,"2015-09-30":-2.662916,"2015-12-31":-3.071529,"2016-03-31":-3.742233,"2016-06-30":-4.045458,"2016-09-30":-4.666219,"2016-12-31":-4.838051,"2017-03-31":-4.661593,"2017-06-30":-4.66006,"2017-09-30":-3.978602,"2017-12-31":-2.606985,"2018-03-31":-2.48091,"2018-06-30":-2.275364,"2018-09-30":-1.144135,"2018-12-31":-0.066088,"2019-03-31":-0.384968,"2019-06-30":0.77835,"2019-09-30":1.956289,"2019-12-31":3.629647,"2020-03-31":3.670398,"2020-06-30":4.802717,"2020-09-30":6.597083,"2020-12-31":8.511816,"2021-03-31":10.728948,"2021-06-30":8.649969,"2021-09-30":9.633179,"2021-12-31":12.606679,"2022-03-31":14.036467,"2022-06-30":16.149353,"2022-09-30":15.135676,"2022-12-31":13.839653,"2023-03-31":14.677309,"2023-06-30":15.889429,"2023-09-30":15.404846,"2023-12-31":15.063521,"2024-03-31":15.473358,"2024-06-30":15.573357,"2024-09-30":16.055647,"2024-12-31":17.747787,"2025-03-31":17.376851,"2025-06-30":18.776551,"2025-09-30":20.084651,"2025-12-31":19.860444,"2026-03-31":20.178556,"2026-06-30":20.775252},"buyback_ps":{"2024-12-31":2.526863,"2025-03-31":4.151749,"2025-06-30":4.177469,"2025-09-30":2.483509,"2025-12-31":2.505106,"2026-03-31":0.856501,"2026-06-30":0},"fcf_margin":{"2012-06-30":18.0015,"2012-09-30":17.147637,"2012-12-31":18.124706,"2013-03-31":16.444018,"2013-06-30":16.075394,"2013-09-30":16.420987,"2013-12-31":15.424647,"2014-03-31":15.870175,"2014-06-30":16.4027,"2014-09-30":14.513892,"2014-12-31":14.942444,"2015-03-31":14.370157,"2015-06-30":12.801516,"2015-09-30":11.387083,"2015-12-31":11.991811,"2016-03-31":11.942344,"2016-06-30":14.432778,"2016-09-30":15.155517,"2016-12-31":14.583721,"2017-03-31":12.542098,"2017-06-30":12.353855,"2017-09-30":12.841676,"2017-12-31":13.341944,"2018-03-31":14.607693,"2018-06-30":13.37033,"2018-09-30":11.956488,"2018-12-31":9.865557,"2019-03-31":8.397613,"2019-06-30":5.637491,"2019-09-30":8.019081,"2019-12-31":11.254409,"2020-03-31":11.216264,"2020-06-30":15.650366,"2020-09-30":17.02339,"2020-12-31":17.077298,"2021-03-31":19.562725,"2021-06-30":17.505326,"2021-09-30":13.172758,"2021-12-31":8.058581,"2022-03-31":3.38813,"2022-06-30":1.07241,"2022-09-30":-1.483205,"2022-12-31":-0.606212,"2023-03-31":-0.738187,"2023-06-30":0.393112,"2023-09-30":5.152375,"2023-12-31":9.759943,"2024-03-31":12.927935,"2024-06-30":12.847757,"2024-09-30":14.159856,"2024-12-31":14.073356,"2025-03-31":12.57174,"2025-06-30":11.59352,"2025-09-30":9.748661,"2025-12-31":6.370127,"2026-03-31":7.646119,"2026-06-30":8.544084}},"masked":{"tax_rate_pct":{"annual":{"2009-12-31":"a loss","2010-12-31":"a loss"}},"payout":{"annual":{"2010-12-31":"a loss"}},"ptb":{"annual":{"2012-12-31":"negative tangible book value","2013-12-31":"negative tangible book value","2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2011-06-30":"negative tangible book value","2011-09-30":"negative tangible book value","2012-06-30":"negative tangible book value","2012-09-30":"negative tangible book value","2012-12-31":"negative tangible book value","2013-03-31":"negative tangible book value","2013-06-30":"negative tangible book value","2013-09-30":"negative tangible book value","2013-12-31":"negative tangible book value","2014-03-31":"negative tangible book value","2014-06-30":"negative tangible book value","2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value"}},"ptb_avg":{"annual":{"2012-12-31":"negative tangible book value","2013-12-31":"negative tangible book value","2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2011-06-30":"negative tangible book value","2011-09-30":"negative tangible book value","2012-06-30":"negative tangible book value","2012-09-30":"negative tangible book value","2012-12-31":"negative tangible book value","2013-03-31":"negative tangible book value","2013-06-30":"negative tangible book value","2013-09-30":"negative tangible book value","2013-12-31":"negative tangible book value","2014-03-31":"negative tangible book value","2014-06-30":"negative tangible book value","2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value"}},"ptb_high":{"annual":{"2012-12-31":"negative tangible book value","2013-12-31":"negative tangible book value","2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2011-06-30":"negative tangible book value","2011-09-30":"negative tangible book value","2012-06-30":"negative tangible book value","2012-09-30":"negative tangible book value","2012-12-31":"negative tangible book value","2013-03-31":"negative tangible book value","2013-06-30":"negative tangible book value","2013-09-30":"negative tangible book value","2013-12-31":"negative tangible book value","2014-03-31":"negative tangible book value","2014-06-30":"negative tangible book value","2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value"}},"ptb_low":{"annual":{"2012-12-31":"negative tangible book value","2013-12-31":"negative tangible book value","2014-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value"},"ttm":{"2011-06-30":"negative tangible book value","2011-09-30":"negative tangible book value","2012-06-30":"negative tangible book value","2012-09-30":"negative tangible book value","2012-12-31":"negative tangible book value","2013-03-31":"negative tangible book value","2013-06-30":"negative tangible book value","2013-09-30":"negative tangible book value","2013-12-31":"negative tangible book value","2014-03-31":"negative tangible book value","2014-06-30":"negative tangible book value","2014-09-30":"negative tangible book value","2014-12-31":"negative tangible book value","2015-03-31":"negative tangible book value","2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value"}},"ev_fcf":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}}}}