{"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":"GPI","kind":"industrial","as_of":"2026-07-30","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":10.354465,"2012-12-31":12.019907,"2013-12-31":12.027905,"2014-12-31":9.239489,"2015-12-31":9.914136,"2016-12-31":15.912234,"2017-12-31":20.778182,"2018-12-31":14.213847,"2019-12-31":14.799732,"2020-12-31":21.180645,"2021-12-31":33.71809,"2022-12-31":36.995102,"2023-12-31":24.495613,"2024-12-31":17.635916,"2025-12-31":11.285005},"roa":{"2011-12-31":3.522385,"2012-12-31":3.644389,"2013-12-31":3.331885,"2014-12-31":2.336499,"2015-12-31":2.201844,"2016-12-31":3.320269,"2017-12-31":4.573936,"2018-12-31":3.196308,"2019-12-31":3.29194,"2020-12-31":5.375436,"2021-12-31":10.187475,"2022-12-31":12.055924,"2023-12-31":8.302741,"2024-12-31":5.660774,"2025-12-31":3.223984},"roc":{"2011-12-31":9.448464,"2012-12-31":10.457452,"2013-12-31":10.236496,"2014-12-31":9.010077,"2015-12-31":6.785134,"2016-12-31":10.05489,"2017-12-31":14.209347,"2018-12-31":10.551292,"2019-12-31":10.382133,"2020-12-31":11.645299,"2021-12-31":16.710692,"2022-12-31":17.194728,"2023-12-31":12.494887,"2024-12-31":9.631309,"2025-12-31":6.474332},"roic":{"2011-12-31":9.578704,"2012-12-31":10.532519,"2013-12-31":10.317367,"2014-12-31":9.157785,"2015-12-31":6.872821,"2016-12-31":10.133669,"2017-12-31":14.361818,"2018-12-31":10.6471,"2019-12-31":10.461424,"2020-12-31":11.810589,"2021-12-31":16.882058,"2022-12-31":17.306578,"2023-12-31":12.6085,"2024-12-31":9.693628,"2025-12-31":6.500991},"gross_margin":{"2009-12-31":17.142891,"2010-12-31":15.919515,"2011-12-31":15.799953,"2012-12-31":14.944316,"2013-12-31":14.492732,"2014-12-31":14.569875,"2015-12-31":14.427193,"2016-12-31":14.650311,"2017-12-31":14.792793,"2018-12-31":14.869751,"2019-12-31":15.195854,"2020-12-31":16.359125,"2021-12-31":18.103531,"2022-12-31":18.278768,"2023-12-31":16.898012,"2024-12-31":16.258409,"2025-12-31":16.04597},"ebitda_margin":{"2009-12-31":2.958698,"2010-12-31":3.132197,"2011-12-31":3.62787,"2012-12-31":3.498214,"2013-12-31":3.466336,"2014-12-31":3.466068,"2015-12-31":3.062091,"2016-12-31":3.595536,"2017-12-31":3.594193,"2018-12-31":3.518148,"2019-12-31":3.706706,"2020-12-31":5.391408,"2021-12-31":7.145135},"op_margin":{"2009-12-31":2.388003,"2010-12-31":2.651997,"2011-12-31":3.182738,"2012-12-31":3.076417,"2013-12-31":3.064636,"2014-12-31":3.039982,"2015-12-31":2.617803,"2016-12-31":3.124964,"2017-12-31":3.07336,"2018-12-31":2.940027,"2019-12-31":3.089352,"2020-12-31":4.676327,"2021-12-31":6.559906,"2022-12-31":6.727859,"2023-12-31":5.419135,"2024-12-31":4.560481,"2025-12-31":3.251903},"incr_op_margin":{"2010-12-31":3.86685,"2011-12-31":8.307103,"2012-12-31":2.613485,"2013-12-31":3.003575,"2014-12-31":2.824269,"2015-12-31":-3.422323,"2016-12-31":24.26276,"2017-12-31":0.693747,"2018-12-31":-0.165188,"2019-12-31":-497.888953,"2020-12-31":-13.771675,"2021-12-31":13.488566,"2022-12-31":7.554193,"2023-12-31":-7.435214,"2024-12-31":-2.887508,"2025-12-31":-6.63987},"pretax_margin":{"2009-12-31":1.211987,"2010-12-31":1.468534,"2011-12-31":2.172683,"2012-12-31":2.149985,"2013-12-31":2.151632,"2014-12-31":1.654275,"2015-12-31":1.71334,"2016-12-31":2.088346,"2017-12-31":1.968793,"2018-12-31":1.770508,"2019-12-31":1.920175,"2020-12-31":3.592385,"2021-12-31":5.940557,"2022-12-31":6.073813,"2023-12-31":4.476969,"2024-12-31":3.303352,"2025-12-31":1.99323},"net_margin":{"2009-12-31":0.769935,"2010-12-31":0.913096,"2011-12-31":1.355217,"2012-12-31":1.340391,"2013-12-31":1.278141,"2014-12-31":0.935853,"2015-12-31":0.884072,"2016-12-31":1.350755,"2017-12-31":1.9188,"2018-12-31":1.359944,"2019-12-31":1.500272,"2020-12-31":2.702779,"2021-12-31":4.09512,"2022-12-31":4.632569,"2023-12-31":3.365839,"2024-12-31":2.498708,"2025-12-31":1.440761},"common_margin":{"2009-12-31":0.769935,"2010-12-31":0.913096,"2011-12-31":1.355217,"2012-12-31":1.340391,"2013-12-31":1.278141,"2014-12-31":0.935853,"2015-12-31":0.884072,"2016-12-31":1.350755,"2017-12-31":1.9188,"2018-12-31":1.359944,"2019-12-31":1.500272,"2020-12-31":2.702779,"2021-12-31":4.09512,"2022-12-31":4.632569,"2023-12-31":3.365839,"2024-12-31":2.498708,"2025-12-31":1.440761},"tax_rate_pct":{"2009-12-31":36.473355,"2010-12-31":37.822605,"2011-12-31":37.624722,"2012-12-31":37.655769,"2013-12-31":40.59668,"2014-12-31":43.428224,"2015-12-31":48.400678,"2016-12-31":35.319368,"2017-12-31":2.557043,"2018-12-31":23.189048,"2019-12-31":24.113157,"2020-12-31":22.111345,"2021-12-31":21.912848,"2022-12-31":23.454785,"2023-12-31":24.768808,"2024-12-31":24.525437,"2025-12-31":28.050678},"payout":{"2010-12-31":4.757077,"2011-12-31":13.606573,"2012-12-31":13.404984,"2013-12-31":13.865008,"2014-12-31":18.38308,"2015-12-31":21.215119,"2016-12-31":13.590589,"2017-12-31":9.588553,"2018-12-31":13.229217,"2019-12-31":11.666667,"2020-12-31":3.839442,"2021-12-31":4.328926,"2022-12-31":3.153693,"2023-12-31":4.18883,"2024-12-31":5.059225,"2025-12-31":7.872079},"sgr":{"2011-12-31":8.945577,"2012-12-31":10.40864,"2013-12-31":10.360235,"2014-12-31":7.540986,"2015-12-31":7.81084,"2016-12-31":13.749667,"2017-12-31":18.785855,"2018-12-31":12.333467,"2019-12-31":13.073096,"2020-12-31":20.367427,"2021-12-31":32.258459,"2022-12-31":35.82839,"2023-12-31":23.469533,"2024-12-31":16.743676,"2025-12-31":10.396641},"total_debt":{"2010-12-31":466139000,"2011-12-31":497264000,"2012-12-31":577688000,"2013-12-31":699078000,"2014-12-31":1081467000,"2015-12-31":1255659000,"2016-12-31":1273172000,"2017-12-31":1361234000,"2018-12-31":1384800000,"2019-12-31":1501700000,"2020-12-31":2423900000,"2021-12-31":2566700000,"2022-12-31":3087700000,"2023-12-31":3664200000,"2024-12-31":4935200000,"2025-12-31":5615300000},"st_debt":{"2010-12-31":53189000,"2011-12-31":14663000,"2012-12-31":31358000,"2013-12-31":36225000,"2014-12-31":72630000,"2015-12-31":54991000,"2016-12-31":72419000,"2017-12-31":77609000,"2018-12-31":93000000,"2019-12-31":59100000,"2020-12-31":56000000,"2021-12-31":220400000,"2022-12-31":130300000,"2023-12-31":109400000,"2024-12-31":175300000,"2025-12-31":259000000},"lt_debt":{"2010-12-31":412950000,"2011-12-31":482601000,"2012-12-31":555016000,"2013-12-31":663689000,"2014-12-31":1008837000,"2015-12-31":1199534000,"2016-12-31":1212809000,"2017-12-31":1318184000,"2018-12-31":1281500000,"2019-12-31":1432100000,"2020-12-31":1280600000,"2021-12-31":1815300000,"2022-12-31":1952200000,"2023-12-31":1989400000,"2024-12-31":2737900000,"2025-12-31":3440500000},"debt_ebitda":{"2010-12-31":2.701347,"2011-12-31":2.254491,"2012-12-31":2.208879,"2013-12-31":2.261305,"2014-12-31":3.139656,"2015-12-31":3.856719,"2016-12-31":3.252302,"2017-12-31":3.404719,"2018-12-31":3.392845,"2019-12-31":3.493138,"2020-12-31":4.241295,"2021-12-31":2.664487},"net_debt_ebitda":{"2010-12-31":2.586354,"2011-12-31":2.18696,"2012-12-31":2.191099,"2013-12-31":2.195916,"2014-12-31":3.020699,"2015-12-31":3.816676,"2016-12-31":3.198678,"2017-12-31":3.332717,"2018-12-31":3.353889,"2019-12-31":3.437776,"2020-12-31":4.12056,"2021-12-31":2.649019},"debt_ebit":{"2010-12-31":3.190482,"2011-12-31":2.5698,"2012-12-31":2.511731,"2013-12-31":2.557708,"2014-12-31":3.579713,"2015-12-31":4.511274,"2016-12-31":3.742048,"2017-12-31":3.981707,"2018-12-31":4.060009,"2019-12-31":4.191181,"2020-12-31":4.889853,"2021-12-31":2.902194,"2022-12-31":2.829119,"2023-12-31":3.782986,"2024-12-31":5.428666,"2025-12-31":7.650272},"net_debt_ebit":{"2010-12-31":3.054667,"2011-12-31":2.492824,"2012-12-31":2.491513,"2013-12-31":2.483748,"2014-12-31":3.444083,"2015-12-31":4.464435,"2016-12-31":3.680349,"2017-12-31":3.897503,"2018-12-31":4.013393,"2019-12-31":4.124756,"2020-12-31":4.750656,"2021-12-31":2.885346,"2022-12-31":2.78523,"2023-12-31":3.723931,"2024-12-31":5.390826,"2025-12-31":7.605995},"equity_assets":{"2010-12-31":35.621291,"2011-12-31":32.592416,"2012-12-31":28.457814,"2013-12-31":27.102526,"2014-12-31":23.614919,"2015-12-31":20.884951,"2016-12-31":20.847607,"2017-12-31":23.080825,"2018-12-31":21.90917,"2019-12-31":22.543176,"2020-12-31":28.482729,"2021-12-31":31.745921,"2022-12-31":33.308523,"2023-12-31":34.40141,"2024-12-31":30.275239,"2025-12-31":26.948868},"ltd_equity":{"2010-12-31":52.647482,"2011-12-31":59.794449,"2012-12-31":64.515439,"2013-12-31":64.113701,"2014-12-31":103.152013,"2015-12-31":130.632332,"2016-12-31":130.381531,"2017-12-31":117.246741,"2018-12-31":116.957837,"2019-12-31":114.047941,"2020-12-31":88.341611,"2021-12-31":99.457594,"2022-12-31":87.249162,"2023-12-31":74.386778,"2024-12-31":92.051911,"2025-12-31":123.355204},"ltd_capital":{"2010-12-31":33.022606,"2011-12-31":36.998951,"2012-12-31":38.597135,"2013-12-31":38.269445,"2014-12-31":48.985106,"2015-12-31":55.178616,"2016-12-31":55.043315,"2017-12-31":53.034621,"2018-12-31":51.663096,"2019-12-31":51.936607,"2020-12-31":33.06054,"2021-12-31":41.332908,"2022-12-31":36.659656,"2023-12-31":31.385479,"2024-12-31":34.615336,"2025-12-31":40.93689},"ltd_assets":{"2010-12-31":18.753713,"2011-12-31":19.488455,"2012-12-31":18.359684,"2013-12-31":17.376432,"2014-12-31":24.359265,"2015-12-31":27.282499,"2016-12-31":27.181429,"2017-12-31":27.061515,"2018-12-31":25.624491,"2019-12-31":25.710028,"2020-12-31":25.162102,"2021-12-31":31.573729,"2022-12-31":29.061407,"2023-12-31":25.5901,"2024-12-31":27.868936,"2025-12-31":33.242831},"debt_equity":{"2010-12-31":59.42861,"2011-12-31":61.611201,"2012-12-31":67.150848,"2013-12-31":67.53235,"2014-12-31":110.578317,"2015-12-31":136.744488,"2016-12-31":136.87078,"2017-12-31":121.075851,"2018-12-31":126.385651,"2019-12-31":119.590667,"2020-12-31":167.211645,"2021-12-31":140.625685,"2022-12-31":137.997765,"2023-12-31":137.010171,"2024-12-31":165.928118,"2025-12-31":201.330178},"debt_capital":{"2010-12-31":37.276001,"2011-12-31":38.123101,"2012-12-31":40.1738,"2013-12-31":40.310036,"2014-12-31":52.51173,"2015-12-31":57.760368,"2016-12-31":57.782889,"2017-12-31":54.766656,"2018-12-31":55.827589,"2019-12-31":54.460724,"2020-12-31":62.576481,"2021-12-31":58.441677,"2022-12-31":57.982799,"2023-12-31":57.807718,"2024-12-31":62.395853,"2025-12-31":66.813812},"debt_assets":{"2010-12-31":21.169238,"2011-12-31":20.080578,"2012-12-31":19.109664,"2013-12-31":18.302972,"2014-12-31":26.112981,"2015-12-31":28.55902,"2016-12-31":28.534282,"2017-12-31":27.945306,"2018-12-31":27.690047,"2019-12-31":26.959535,"2020-12-31":47.626439,"2021-12-31":44.642919,"2022-12-31":45.965017,"2023-12-31":47.13343,"2024-12-31":50.235134,"2025-12-31":54.256203},"net_debt_equity":{"2010-12-31":0.568988,"2011-12-31":0.597657,"2012-12-31":0.666103,"2013-12-31":0.655795,"2014-12-31":1.063887,"2015-12-31":1.353247,"2016-12-31":1.346141,"2017-12-31":1.185154,"2018-12-31":1.249345,"2019-12-31":1.176953,"2020-12-31":1.624517,"2021-12-31":1.398093,"2022-12-31":1.35857,"2023-12-31":1.348714,"2024-12-31":1.647715,"2025-12-31":2.001649},"net_debt_capital":{"2010-12-31":35.689204,"2011-12-31":36.981165,"2012-12-31":39.850428,"2013-12-31":39.144404,"2014-12-31":50.522147,"2015-12-31":57.160666,"2016-12-31":56.830168,"2017-12-31":53.608466,"2018-12-31":55.186588,"2019-12-31":53.597592,"2020-12-31":60.795147,"2021-12-31":58.102416,"2022-12-31":57.083302,"2023-12-31":56.90531,"2024-12-31":61.960933,"2025-12-31":66.42711},"ebitda":{"2009-12-31":133902000,"2010-12-31":172558000,"2011-12-31":220566000,"2012-12-31":261530000,"2013-12-31":309148000,"2014-12-31":344454000,"2015-12-31":325577000,"2016-12-31":391468000,"2017-12-31":399808000,"2018-12-31":408153000,"2019-12-31":429900000,"2020-12-31":571500000,"2021-12-31":963300000},"ebitda_capex":{"2009-12-31":112342000,"2010-12-31":103442000,"2011-12-31":160008000,"2012-12-31":173039000,"2013-12-31":206290000,"2014-12-31":194062000,"2015-12-31":205325000,"2016-12-31":234947000,"2017-12-31":183976000,"2018-12-31":267120000,"2019-12-31":238100000,"2020-12-31":468300000,"2021-12-31":819700000},"ebit":{"2009-12-31":108074000,"2010-12-31":146103000,"2011-12-31":193503000,"2012-12-31":229996000,"2013-12-31":273322000,"2014-12-31":302110000,"2015-12-31":278338000,"2016-12-31":340234000,"2017-12-31":341872000,"2018-12-31":341083000,"2019-12-31":358300000,"2020-12-31":495700000,"2021-12-31":884400000,"2022-12-31":1091400000,"2023-12-31":968600000,"2024-12-31":909100000,"2025-12-31":734000000},"cash_ratio":{"2010-12-31":0.022173,"2011-12-31":0.014254,"2012-12-31":0.003332,"2013-12-31":0.010838,"2014-12-31":0.021317,"2015-12-31":0.006392,"2016-12-31":0.010224,"2017-12-31":0.013094,"2018-12-31":0.006662,"2019-12-31":0.009825,"2020-12-31":0.037445,"2021-12-31":0.009653,"2022-12-31":0.02493,"2023-12-31":0.022828,"2024-12-31":0.010127,"2025-12-31":0.00955},"current_ratio":{"2010-12-31":1.138893,"2011-12-31":1.125018,"2012-12-31":1.122245,"2013-12-31":1.055095,"2014-12-31":1.058797,"2015-12-31":1.073009,"2016-12-31":1.047474,"2017-12-31":1.05945,"2018-12-31":1.006621,"2019-12-31":1.038806,"2020-12-31":1.087643,"2021-12-31":1.079425,"2022-12-31":1.033257,"2023-12-31":1.11398,"2024-12-31":1.029587,"2025-12-31":1.076254},"quick_ratio":{"2015-12-31":0.08375,"2016-12-31":0.094664,"2017-12-31":0.098885,"2018-12-31":0.087951,"2019-12-31":0.102754,"2020-12-31":0.141749,"2021-12-31":0.124903,"2022-12-31":0.128604,"2023-12-31":0.117971,"2024-12-31":0.099329,"2025-12-31":0.100173},"cfo_avg_cl":{"2011-12-31":0.205493,"2012-12-31":-0.061726,"2013-12-31":0.032123,"2014-12-31":0.10471,"2015-12-31":0.071206,"2016-12-31":0.188075,"2017-12-31":0.092436,"2018-12-31":0.117764,"2019-12-31":0.154257,"2020-12-31":0.377679,"2021-12-31":0.743939,"2022-12-31":0.338182,"2023-12-31":0.085925,"2024-12-31":0.198662,"2025-12-31":0.204268},"cfo_liab":{"2010-12-31":-0.048297,"2011-12-31":0.119405,"2012-12-31":-0.035359,"2013-12-31":0.019008,"2014-12-31":0.06268,"2015-12-31":0.040549,"2016-12-31":0.108972,"2017-12-31":0.052445,"2018-12-31":0.06913,"2019-12-31":0.085966,"2020-12-31":0.221276,"2021-12-31":0.320983,"2022-12-31":0.130781,"2023-12-31":0.037296,"2024-12-31":0.085592,"2025-12-31":0.091859},"cfo_capex":{"2009-12-31":16.450557,"2010-12-31":-0.990596,"2011-12-31":3.291324,"2012-12-31":-0.851183,"2013-12-31":0.509168,"2014-12-31":1.318474,"2015-12-31":1.172929,"2016-12-31":2.45882,"2017-12-31":0.91043,"2018-12-31":1.91429,"2019-12-31":1.933785,"2020-12-31":7.804264,"2021-12-31":8.771588,"2022-12-31":3.767846,"2023-12-31":1.02589,"2024-12-31":2.392085,"2025-12-31":2.572222},"wc":{"2010-12-31":124300000,"2011-12-31":130637000,"2012-12-31":170603000,"2013-12-31":102762000,"2014-12-31":113020000,"2015-12-31":148900000,"2016-12-31":97470000,"2017-12-31":130699000,"2018-12-31":15801000,"2019-12-31":94000000,"2020-12-31":161500000,"2021-12-31":122600000,"2022-12-31":63900000,"2023-12-31":285600000,"2024-12-31":100500000,"2025-12-31":259500000},"wc_assets":{"2010-12-31":5.644961,"2011-12-31":5.2754,"2012-12-31":5.643472,"2013-12-31":2.690472,"2014-12-31":2.728968,"2015-12-31":3.386619,"2016-12-31":2.184494,"2017-12-31":2.683171,"2018-12-31":0.315952,"2019-12-31":1.687552,"2020-12-31":3.173262,"2021-12-31":2.132396,"2022-12-31":0.951247,"2023-12-31":3.673737,"2024-12-31":1.022984,"2025-12-31":2.507343},"cash_assets":{"2010-12-31":0.90115,"2011-12-31":0.601492,"2012-12-31":0.15382,"2013-12-31":0.529261,"2014-12-31":0.989378,"2015-12-31":0.296517,"2016-12-31":0.470472,"2017-12-31":0.59098,"2018-12-31":0.317932,"2019-12-31":0.427274,"2020-12-31":1.355759,"2021-12-31":0.259157,"2022-12-31":0.713063,"2023-12-31":0.735776,"2024-12-31":0.350156,"2025-12-31":0.314022},"cash_debt":{"2010-12-31":0.042569,"2011-12-31":0.029954,"2012-12-31":0.008049,"2013-12-31":0.028917,"2014-12-31":0.037888,"2015-12-31":0.010383,"2016-12-31":0.016488,"2017-12-31":0.021148,"2018-12-31":0.011482,"2019-12-31":0.015849,"2020-12-31":0.028467,"2021-12-31":0.005805,"2022-12-31":0.015513,"2023-12-31":0.015611,"2024-12-31":0.00697,"2025-12-31":0.005788},"fcf_debt":{"2010-12-31":-0.295152,"2011-12-31":0.279043,"2012-12-31":-0.283567,"2013-12-31":-0.072218,"2014-12-31":0.044288,"2015-12-31":0.016561,"2016-12-31":0.179344,"2017-12-31":-0.014202,"2018-12-31":0.093115,"2019-12-31":0.119265,"2020-12-31":0.289698,"2021-12-31":0.4348,"2022-12-31":0.139392,"2023-12-31":0.00131,"2024-12-31":0.069136,"2025-12-31":0.075597},"liab_equity":{"2010-12-31":1.80731,"2011-12-31":2.068198,"2012-12-31":2.476189,"2013-12-31":2.661588,"2014-12-31":3.234611,"2015-12-31":3.788137,"2016-12-31":3.796714,"2017-12-31":3.332601,"2018-12-31":3.564299,"2019-12-31":3.435932,"2020-12-31":2.5109,"2021-12-31":2.150011,"2022-12-31":2.002235,"2023-12-31":1.906858,"2024-12-31":2.303029,"2025-12-31":2.710731},"altman_z":{"2010-12-31":3.521925,"2011-12-31":3.527688,"2012-12-31":3.485428,"2013-12-31":3.278888,"2014-12-31":3.38753,"2015-12-31":3.265049,"2016-12-31":3.328785,"2017-12-31":3.137775,"2018-12-31":3.095282,"2019-12-31":2.953818,"2020-12-31":3.327301,"2021-12-31":3.978352,"2022-12-31":3.977317,"2023-12-31":3.904097,"2024-12-31":3.423378,"2025-12-31":3.440734},"ar_turnover":{"2016-12-31":65.759951,"2017-12-31":61.461267,"2018-12-31":60.643097,"2019-12-31":55.346695,"2020-12-31":50.803738,"2021-12-31":72.855444,"2022-12-31":86.036065,"2023-12-31":81.689671,"2024-12-31":73.639823,"2025-12-31":73.835132},"dso":{"2016-12-31":5.550491,"2017-12-31":5.9387,"2018-12-31":6.018822,"2019-12-31":6.594793,"2020-12-31":7.184511,"2021-12-31":5.009921,"2022-12-31":4.242407,"2023-12-31":4.468129,"2024-12-31":4.956557,"2025-12-31":4.943446},"inv_turnover":{"2011-12-31":6.222997,"2012-12-31":6.168375,"2013-12-31":5.573353,"2014-12-31":5.479115,"2015-12-31":5.523542,"2016-12-31":5.483028,"2017-12-31":5.550754,"2018-12-31":5.475631,"2019-12-31":5.251539,"2020-12-31":5.296198,"2021-12-31":8.764596,"2022-12-31":10.912376,"2023-12-31":8.947831,"2024-12-31":7.257641,"2025-12-31":7.046912},"dio":{"2011-12-31":58.65341,"2012-12-31":59.172799,"2013-12-31":65.490205,"2014-12-31":66.616603,"2015-12-31":66.080787,"2016-12-31":66.569054,"2017-12-31":65.756834,"2018-12-31":66.658979,"2019-12-31":69.503433,"2020-12-31":68.917365,"2021-12-31":41.644817,"2022-12-31":33.448261,"2023-12-31":40.792007,"2024-12-31":50.291824,"2025-12-31":51.795733},"ap_turnover":{"2011-12-31":42.509685,"2012-12-31":40.311316,"2013-12-31":36.11077,"2014-12-31":31.256147,"2015-12-31":31.995235,"2016-12-31":29.197869,"2017-12-31":24.648182,"2018-12-31":23.730155,"2019-12-31":20.774105,"2020-12-31":18.511536,"2021-12-31":24.861968,"2022-12-31":28.033199,"2023-12-31":30.088929,"2024-12-31":26.983432,"2025-12-31":25.767609},"dpo":{"2011-12-31":8.586279,"2012-12-31":9.05453,"2013-12-31":10.107788,"2014-12-31":11.677703,"2015-12-31":11.407949,"2016-12-31":12.500912,"2017-12-31":14.808394,"2018-12-31":15.381273,"2019-12-31":17.569951,"2020-12-31":19.717435,"2021-12-31":14.681058,"2022-12-31":13.020276,"2023-12-31":12.130707,"2024-12-31":13.526819,"2025-12-31":14.16507},"ccc":{"2016-12-31":59.618632,"2017-12-31":56.887139,"2018-12-31":57.296527,"2019-12-31":58.528276,"2020-12-31":56.384441,"2021-12-31":31.973679,"2022-12-31":24.670392,"2023-12-31":33.129429,"2024-12-31":41.721562,"2025-12-31":42.574109},"inv_to_cash":{"2016-12-31":72.119545,"2017-12-31":71.695533,"2018-12-31":72.677801,"2019-12-31":76.098226,"2020-12-31":76.101876,"2021-12-31":46.654737,"2022-12-31":37.690668,"2023-12-31":45.260136,"2024-12-31":55.248381,"2025-12-31":56.73918},"inventories":{"2010-12-31":777771000,"2011-12-31":867470000,"2012-12-31":1194288000,"2013-12-31":1542318000,"2014-12-31":1556705000,"2015-12-31":1737751000,"2016-12-31":1651815000,"2017-12-31":1763293000,"2018-12-31":1844059000,"2019-12-31":1901700000,"2020-12-31":1446400000,"2021-12-31":1073100000,"2022-12-31":1356600000,"2023-12-31":1963400000,"2024-12-31":2636800000,"2025-12-31":2741300000},"asset_turnover":{"2011-12-31":2.59913,"2012-12-31":2.718899,"2013-12-31":2.606822,"2014-12-31":2.496653,"2015-12-31":2.490571,"2016-12-31":2.458083,"2017-12-31":2.383748,"2018-12-31":2.350323,"2019-12-31":2.194229,"2020-12-31":1.988855,"2021-12-31":2.487711,"2022-12-31":2.602427,"2023-12-31":2.466767,"2024-12-31":2.26548,"2025-12-31":2.237694},"mcap":{"2009-12-31":649385100,"2010-12-31":951626880,"2011-12-31":1160786200,"2012-12-31":1347894080,"2013-12-31":1795268880,"2014-12-31":2248359750,"2015-12-31":1752606400,"2016-12-31":1649989800,"2017-12-31":1449562250,"2018-12-31":1016642640,"2019-12-31":1808494341.42,"2020-12-31":2335154638.92,"2021-12-31":3459730226.64,"2022-12-31":2794583517.92,"2023-12-31":4185542647.26,"2024-12-31":5584561108.320001,"2025-12-31":5009553345.6},"ev_cash":{"2010-12-31":19843000,"2011-12-31":14895000,"2012-12-31":4650000,"2013-12-31":20215000,"2014-12-31":40975000,"2015-12-31":13037000,"2016-12-31":20992000,"2017-12-31":28787000,"2018-12-31":15900000,"2019-12-31":23800000,"2020-12-31":69000000,"2021-12-31":14900000,"2022-12-31":47900000,"2023-12-31":57200000,"2024-12-31":34400000,"2025-12-31":32500000},"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":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2010-12-31":466139000,"2011-12-31":497264000,"2012-12-31":577688000,"2013-12-31":699078000,"2014-12-31":1081467000,"2015-12-31":1255659000,"2016-12-31":1273172000,"2017-12-31":1361234000,"2018-12-31":1384800000,"2019-12-31":1501700000,"2020-12-31":2423900000,"2021-12-31":2566700000,"2022-12-31":3087700000,"2023-12-31":3664200000,"2024-12-31":4935200000,"2025-12-31":5615300000},"ev":{"2010-12-31":1397922880,"2011-12-31":1643155200,"2012-12-31":1920932080,"2013-12-31":2474131880,"2014-12-31":3288851750,"2015-12-31":2995228400,"2016-12-31":2902169800,"2017-12-31":2782009250,"2018-12-31":2385542640,"2019-12-31":3286394341.42,"2020-12-31":4690054638.92,"2021-12-31":6011530226.639999,"2022-12-31":5834383517.92,"2023-12-31":7792542647.26,"2024-12-31":10485361108.32,"2025-12-31":10592353345.6},"capital":{"2010-12-31":1250507000,"2011-12-31":1304364000,"2012-12-31":1437972000,"2013-12-31":1734253000,"2014-12-31":2059477000,"2015-12-31":2173911000,"2016-12-31":2203372000,"2017-12-31":2485516000,"2018-12-31":2480494000,"2019-12-31":2757400000,"2020-12-31":3873500000,"2021-12-31":4391900000,"2022-12-31":5325200000,"2023-12-31":6338600000,"2024-12-31":7909500000,"2025-12-31":8404400000},"debt_capital_ev":{"2010-12-31":37.276001,"2011-12-31":38.123101,"2012-12-31":40.1738,"2013-12-31":40.310036,"2014-12-31":52.51173,"2015-12-31":57.760368,"2016-12-31":57.782889,"2017-12-31":54.766656,"2018-12-31":55.827589,"2019-12-31":54.460724,"2020-12-31":62.576481,"2021-12-31":58.441677,"2022-12-31":57.982799,"2023-12-31":57.807718,"2024-12-31":62.395853,"2025-12-31":66.813812},"debt_ev":{"2010-12-31":0.333451,"2011-12-31":0.302628,"2012-12-31":0.300733,"2013-12-31":0.282555,"2014-12-31":0.328828,"2015-12-31":0.41922,"2016-12-31":0.438697,"2017-12-31":0.489299,"2018-12-31":0.580497,"2019-12-31":0.456945,"2020-12-31":0.516817,"2021-12-31":0.426963,"2022-12-31":0.529225,"2023-12-31":0.470219,"2024-12-31":0.470675,"2025-12-31":0.530128},"ev_sales":{"2010-12-31":0.253745,"2011-12-31":0.270266,"2012-12-31":0.256943,"2013-12-31":0.277413,"2014-12-31":0.330941,"2015-12-31":0.281705,"2016-12-31":0.266557,"2017-12-31":0.250097,"2018-12-31":0.205626,"2019-12-31":0.283361,"2020-12-31":0.44245,"2021-12-31":0.445896,"2022-12-31":0.359656,"2023-12-31":0.435978,"2024-12-31":0.525996,"2025-12-31":0.469282},"ev_ebitda":{"2010-12-31":8.101177,"2011-12-31":7.449721,"2012-12-31":7.344978,"2013-12-31":8.003066,"2014-12-31":9.548014,"2015-12-31":9.199754,"2016-12-31":7.413556,"2017-12-31":6.958363,"2018-12-31":5.844726,"2019-12-31":7.644555,"2020-12-31":8.20657,"2021-12-31":6.240559},"ev_ebit":{"2010-12-31":9.568064,"2011-12-31":8.491626,"2012-12-31":8.352024,"2013-12-31":9.052077,"2014-12-31":10.886272,"2015-12-31":10.761119,"2016-12-31":8.529923,"2017-12-31":8.137576,"2018-12-31":6.994024,"2019-12-31":9.172186,"2020-12-31":9.461478,"2021-12-31":6.797298,"2022-12-31":5.345779,"2023-12-31":8.045161,"2024-12-31":11.533782,"2025-12-31":14.430999},"ev_cfo":{"2010-12-31":null,"2011-12-31":8.24397,"2012-12-31":null,"2013-12-31":47.241501,"2014-12-31":16.586237,"2015-12-31":21.235676,"2016-12-31":7.540904,"2017-12-31":14.157808,"2018-12-31":8.836063,"2019-12-31":8.860594,"2020-12-31":5.823261,"2021-12-31":4.772571,"2022-12-31":9.957985,"2023-12-31":40.970256,"2024-12-31":17.883952,"2025-12-31":15.251769},"ev_fcf":{"2010-12-31":null,"2011-12-31":11.841877,"2012-12-31":null,"2013-12-31":null,"2014-12-31":68.666522,"2015-12-31":144.035989,"2016-12-31":12.710084,"2017-12-31":null,"2018-12-31":18.500466,"2019-12-31":18.349494,"2020-12-31":6.679087,"2021-12-31":5.386676,"2022-12-31":13.555724,"2023-12-31":1623.446385,"2024-12-31":30.730836,"2025-12-31":24.95254},"mcap_dil":{"2009-12-31":649385100,"2010-12-31":951626880,"2011-12-31":1160786200,"2012-12-31":1347894080,"2013-12-31":1795268880,"2014-12-31":2248359750,"2015-12-31":1752606400,"2016-12-31":1649989800,"2017-12-31":1449562250,"2018-12-31":1016642640,"2019-12-31":1808494341.42,"2020-12-31":2335154638.92,"2021-12-31":3459730226.64,"2022-12-31":2794583517.92,"2023-12-31":4185542647.26,"2024-12-31":5584561108.320001,"2025-12-31":5009553345.6},"ev_dil":{"2010-12-31":1397922880,"2011-12-31":1643155200,"2012-12-31":1920932080,"2013-12-31":2474131880,"2014-12-31":3288851750,"2015-12-31":2995228400,"2016-12-31":2902169800,"2017-12-31":2782009250,"2018-12-31":2385542640,"2019-12-31":3286394341.42,"2020-12-31":4690054638.92,"2021-12-31":6011530226.639999,"2022-12-31":5834383517.92,"2023-12-31":7792542647.26,"2024-12-31":10485361108.32,"2025-12-31":10592353345.6},"ev_per_share":{"2010-12-31":61.344694,"2011-12-31":73.325682,"2012-12-31":84.667317,"2013-12-31":97.73769,"2014-12-31":132.162015,"2015-12-31":129.372339,"2016-12-31":137.088795,"2017-12-31":136.206083,"2018-12-31":122.580681,"2019-12-31":183.228188,"2020-12-31":263.38888,"2021-12-31":339.208798,"2022-12-31":376.566937,"2023-12-31":567.357604,"2024-12-31":791.354936,"2025-12-31":831.605591},"sales_base":{"2009-12-31":4525707000,"2010-12-31":5509169000,"2011-12-31":6079765000,"2012-12-31":7476100000,"2013-12-31":8918581000,"2014-12-31":9937889000,"2015-12-31":10632505000,"2016-12-31":10887612000,"2017-12-31":11123721000,"2018-12-31":11601358000,"2019-12-31":11597900000,"2020-12-31":10600200000,"2021-12-31":13481900000,"2022-12-31":16222100000,"2023-12-31":17873700000,"2024-12-31":19934300000,"2025-12-31":22571400000},"ebitda_base":{"2009-12-31":133902000,"2010-12-31":172558000,"2011-12-31":220566000,"2012-12-31":261530000,"2013-12-31":309148000,"2014-12-31":344454000,"2015-12-31":325577000,"2016-12-31":391468000,"2017-12-31":399808000,"2018-12-31":408153000,"2019-12-31":429900000,"2020-12-31":571500000,"2021-12-31":963300000},"ebit_base":{"2009-12-31":108074000,"2010-12-31":146103000,"2011-12-31":193503000,"2012-12-31":229996000,"2013-12-31":273322000,"2014-12-31":302110000,"2015-12-31":278338000,"2016-12-31":340234000,"2017-12-31":341872000,"2018-12-31":341083000,"2019-12-31":358300000,"2020-12-31":495700000,"2021-12-31":884400000,"2022-12-31":1091400000,"2023-12-31":968600000,"2024-12-31":909100000,"2025-12-31":734000000},"cfo_base":{"2009-12-31":354674000,"2010-12-31":-68466000,"2011-12-31":199316000,"2012-12-31":-75322000,"2013-12-31":52372000,"2014-12-31":198288000,"2015-12-31":141047000,"2016-12-31":384857000,"2017-12-31":196500000,"2018-12-31":269978000,"2019-12-31":370900000,"2020-12-31":805400000,"2021-12-31":1259600000,"2022-12-31":585900000,"2023-12-31":190200000,"2024-12-31":586300000,"2025-12-31":694500000},"fcf_base":{"2009-12-31":333114000,"2010-12-31":-137582000,"2011-12-31":138758000,"2012-12-31":-163813000,"2013-12-31":-50486000,"2014-12-31":47896000,"2015-12-31":20795000,"2016-12-31":228336000,"2017-12-31":-19332000,"2018-12-31":128945000,"2019-12-31":179100000,"2020-12-31":702200000,"2021-12-31":1116000000,"2022-12-31":430400000,"2023-12-31":4800000,"2024-12-31":341200000,"2025-12-31":424500000},"pe":{"2009-12-31":19.825175,"2010-12-31":19.980861,"2011-12-31":14.927954,"2012-12-31":14.178998,"2013-12-31":16.416667,"2014-12-31":25.097222,"2015-12-31":19.410256,"2016-12-31":11.685157,"2017-12-31":7.040675,"2018-12-31":6.671775,"2019-12-31":10.795503,"2020-12-31":8.45519,"2021-12-31":6.48356,"2022-12-31":3.826262,"2023-12-31":7.131758,"2024-12-31":11.450149,"2025-12-31":15.582409},"pe_avg":{"2009-12-31":15.327352,"2010-12-31":14.891884,"2011-12-31":12.04622,"2012-12-31":13.268267,"2013-12-31":15.532007,"2014-12-31":21.045887,"2015-12-31":21.786986,"2016-12-31":9.125043,"2017-12-31":6.937042,"2018-12-31":8.603375,"2019-12-31":8.491682,"2020-12-31":5.605014,"2021-12-31":5.653974,"2022-12-31":3.72496,"2023-12-31":6.06093,"2024-12-31":8.90723,"2025-12-31":17.003306},"pe_high":{"2009-12-31":23.076923,"2010-12-31":20.177033,"2011-12-31":14.927954,"2012-12-31":15.090692,"2013-12-31":18.645833,"2014-12-31":25.477778,"2015-12-31":24.864103,"2016-12-31":12.206897,"2017-12-31":8.043651,"2018-12-31":10.532567,"2019-12-31":11.311563,"2020-12-31":8.45519,"2021-12-31":6.876785,"2022-12-31":4.197709,"2023-12-31":7.238708,"2024-12-31":11.817441,"2025-12-31":19.344295},"pe_low":{"2009-12-31":5.825175,"2010-12-31":11.334928,"2011-12-31":10.230548,"2012-12-31":10.885442,"2013-12-31":12.835648,"2014-12-31":16.925,"2015-12-31":19.130769,"2016-12-31":7.466267,"2017-12-31":5.349206,"2018-12-31":6.349936,"2019-12-31":5.936831,"2020-12-31":2.299807,"2021-12-31":4.570575,"2022-12-31":3.030759,"2023-12-31":4.346361,"2024-12-31":7.064928,"2025-12-31":14.750396},"pb":{"2010-12-31":1.21324,"2011-12-31":1.438219,"2012-12-31":1.566801,"2013-12-31":1.734266,"2014-12-31":2.298913,"2015-12-31":1.908633,"2016-12-31":1.773801,"2017-12-31":1.289323,"2018-12-31":0.927853,"2019-12-31":1.440228,"2020-12-31":1.610896,"2021-12-31":1.895535,"2022-12-31":1.248976,"2023-12-31":1.56504,"2024-12-31":1.877605,"2025-12-31":1.796118},"pb_avg":{"2010-12-31":0.904237,"2011-12-31":1.160581,"2012-12-31":1.466164,"2013-12-31":1.64081,"2014-12-31":1.927809,"2015-12-31":2.14234,"2016-12-31":1.385177,"2017-12-31":1.270345,"2018-12-31":1.196483,"2019-12-31":1.132875,"2020-12-31":1.067876,"2021-12-31":1.652997,"2022-12-31":1.215909,"2023-12-31":1.330051,"2024-12-31":1.460615,"2025-12-31":1.959899},"pb_high":{"2010-12-31":1.225152,"2011-12-31":1.438219,"2012-12-31":1.667545,"2013-12-31":1.969757,"2014-12-31":2.333772,"2015-12-31":2.444916,"2016-12-31":1.853001,"2017-12-31":1.472993,"2018-12-31":1.464778,"2019-12-31":1.509076,"2020-12-31":1.610896,"2021-12-31":2.010498,"2022-12-31":1.370224,"2023-12-31":1.58851,"2024-12-31":1.937834,"2025-12-31":2.229735},"pb_low":{"2010-12-31":0.688258,"2011-12-31":0.985652,"2012-12-31":1.202858,"2013-12-31":1.355965,"2014-12-31":1.550335,"2015-12-31":1.881151,"2016-12-31":1.133376,"2017-12-31":0.979573,"2018-12-31":0.883094,"2019-12-31":0.792033,"2020-12-31":0.438163,"2021-12-31":1.336254,"2022-12-31":0.989306,"2023-12-31":0.953794,"2024-12-31":1.158513,"2025-12-31":1.700216},"ptb":{"2010-12-31":3.442859,"2011-12-31":4.211209,"2012-12-31":4.850285,"2013-12-31":6.026981,"2014-12-31":15.229385,"2015-12-31":27.671131,"2016-12-31":30.877291,"2017-12-31":6.861898,"2018-12-31":7.713877,"2019-12-31":7.310001,"2020-12-31":5.160563,"2021-12-31":8.542544,"2022-12-31":4.854236,"2023-12-31":4.09344,"2024-12-31":6.094021,"2025-12-31":8.575066},"ptb_avg":{"2010-12-31":2.565988,"2011-12-31":3.398266,"2012-12-31":4.538746,"2013-12-31":5.7022,"2014-12-31":12.770971,"2015-12-31":31.05938,"2016-12-31":24.112351,"2017-12-31":6.760897,"2018-12-31":9.947183,"2019-12-31":5.750006,"2020-12-31":3.420979,"2021-12-31":7.449506,"2022-12-31":4.725717,"2023-12-31":3.478814,"2024-12-31":4.740623,"2025-12-31":9.356991},"ptb_high":{"2010-12-31":3.476661,"2011-12-31":4.211209,"2012-12-31":5.162153,"2013-12-31":6.845365,"2014-12-31":15.460312,"2015-12-31":35.446097,"2016-12-31":32.255954,"2017-12-31":7.839407,"2018-12-31":12.177707,"2019-12-31":7.659443,"2020-12-31":5.160563,"2021-12-31":9.060645,"2022-12-31":5.325476,"2023-12-31":4.154827,"2024-12-31":6.289502,"2025-12-31":10.645247},"ptb_low":{"2010-12-31":1.953097,"2011-12-31":2.886061,"2012-12-31":3.72364,"2013-12-31":4.712297,"2014-12-31":10.270353,"2015-12-31":27.272696,"2016-12-31":19.729139,"2017-12-31":5.21338,"2018-12-31":7.341768,"2019-12-31":4.02003,"2020-12-31":1.40367,"2021-12-31":6.022051,"2022-12-31":3.845011,"2023-12-31":2.494696,"2024-12-31":3.76011,"2025-12-31":8.117206},"ps":{"2009-12-31":0.143488,"2010-12-31":0.172735,"2011-12-31":0.190926,"2012-12-31":0.180294,"2013-12-31":0.201295,"2014-12-31":0.226241,"2015-12-31":0.164835,"2016-12-31":0.151547,"2017-12-31":0.130313,"2018-12-31":0.087631,"2019-12-31":0.155933,"2020-12-31":0.220293,"2021-12-31":0.25662,"2022-12-31":0.17227,"2023-12-31":0.234173,"2024-12-31":0.280148,"2025-12-31":0.221943},"ps_avg":{"2009-12-31":0.110934,"2010-12-31":0.128741,"2011-12-31":0.154069,"2012-12-31":0.168713,"2013-12-31":0.190448,"2014-12-31":0.18972,"2015-12-31":0.185018,"2016-12-31":0.118345,"2017-12-31":0.128395,"2018-12-31":0.113002,"2019-12-31":0.122656,"2020-12-31":0.146034,"2021-12-31":0.223785,"2022-12-31":0.167709,"2023-12-31":0.199012,"2024-12-31":0.217931,"2025-12-31":0.242181},"ps_high":{"2009-12-31":0.167023,"2010-12-31":0.174431,"2011-12-31":0.190926,"2012-12-31":0.191886,"2013-12-31":0.228629,"2014-12-31":0.229672,"2015-12-31":0.21115,"2016-12-31":0.158314,"2017-12-31":0.148876,"2018-12-31":0.138341,"2019-12-31":0.163387,"2020-12-31":0.220293,"2021-12-31":0.272184,"2022-12-31":0.188994,"2023-12-31":0.237685,"2024-12-31":0.289135,"2025-12-31":0.275524},"ps_low":{"2009-12-31":0.042161,"2010-12-31":0.097991,"2011-12-31":0.130847,"2012-12-31":0.138414,"2013-12-31":0.157386,"2014-12-31":0.152572,"2015-12-31":0.162461,"2016-12-31":0.096832,"2017-12-31":0.099006,"2018-12-31":0.083404,"2019-12-31":0.085753,"2020-12-31":0.05992,"2021-12-31":0.180904,"2022-12-31":0.136454,"2023-12-31":0.142714,"2024-12-31":0.172856,"2025-12-31":0.210092},"pcf":{"2009-12-31":1.830935,"2010-12-31":null,"2011-12-31":5.823849,"2012-12-31":null,"2013-12-31":34.279174,"2014-12-31":11.338859,"2015-12-31":12.425691,"2016-12-31":4.28728,"2017-12-31":7.376907,"2018-12-31":3.76565,"2019-12-31":4.875962,"2020-12-31":2.899373,"2021-12-31":2.74669,"2022-12-31":4.769728,"2023-12-31":22.006008,"2024-12-31":9.525091,"2025-12-31":7.21318},"pcf_avg":{"2009-12-31":1.415543,"2010-12-31":null,"2011-12-31":4.699597,"2012-12-31":null,"2013-12-31":32.43194,"2014-12-31":9.508477,"2015-12-31":13.94718,"2016-12-31":3.347975,"2017-12-31":7.268326,"2018-12-31":4.855874,"2019-12-31":3.835404,"2020-12-31":1.922018,"2021-12-31":2.395244,"2022-12-31":4.643447,"2023-12-31":18.701825,"2024-12-31":7.4097,"2025-12-31":7.870921},"pcf_high":{"2009-12-31":2.131247,"2010-12-31":null,"2011-12-31":5.823849,"2012-12-31":null,"2013-12-31":38.933833,"2014-12-31":11.510793,"2015-12-31":15.917031,"2016-12-31":4.478706,"2017-12-31":8.427781,"2018-12-31":5.944739,"2019-12-31":5.109049,"2020-12-31":2.899373,"2021-12-31":2.913275,"2022-12-31":5.232765,"2023-12-31":22.336018,"2024-12-31":9.830632,"2025-12-31":8.954577},"pcf_low":{"2009-12-31":0.537978,"2010-12-31":null,"2011-12-31":3.991248,"2012-12-31":null,"2013-12-31":26.801751,"2014-12-31":7.646671,"2015-12-31":12.246774,"2016-12-31":2.739371,"2017-12-31":5.604662,"2018-12-31":3.583999,"2019-12-31":2.681465,"2020-12-31":0.788628,"2021-12-31":1.936274,"2022-12-31":3.778073,"2023-12-31":13.411287,"2024-12-31":5.877136,"2025-12-31":6.828037},"pfcf":{"2009-12-31":1.949438,"2010-12-31":null,"2011-12-31":8.365544,"2012-12-31":null,"2013-12-31":null,"2014-12-31":46.942537,"2015-12-31":84.280183,"2016-12-31":7.226148,"2017-12-31":null,"2018-12-31":7.884312,"2019-12-31":10.097679,"2020-12-31":3.325484,"2021-12-31":3.100117,"2022-12-31":6.492991,"2023-12-31":871.988052,"2024-12-31":16.367412,"2025-12-31":11.801068},"pfcf_avg":{"2009-12-31":1.507161,"2010-12-31":null,"2011-12-31":6.750636,"2012-12-31":null,"2013-12-31":null,"2014-12-31":39.364807,"2015-12-31":94.600046,"2016-12-31":5.642963,"2017-12-31":null,"2018-12-31":10.166963,"2019-12-31":7.942777,"2020-12-31":2.20449,"2021-12-31":2.70345,"2022-12-31":6.321086,"2023-12-31":741.059808,"2024-12-31":12.732436,"2025-12-31":12.87716},"pfcf_high":{"2009-12-31":2.269187,"2010-12-31":null,"2011-12-31":8.365544,"2012-12-31":null,"2013-12-31":null,"2014-12-31":47.654339,"2015-12-31":107.961021,"2016-12-31":7.548794,"2017-12-31":null,"2018-12-31":12.446769,"2019-12-31":10.580381,"2020-12-31":3.325484,"2021-12-31":3.288137,"2022-12-31":7.12332,"2023-12-31":885.064725,"2024-12-31":16.892437,"2025-12-31":14.650067},"pfcf_low":{"2009-12-31":0.572798,"2010-12-31":null,"2011-12-31":5.733143,"2012-12-31":null,"2013-12-31":null,"2014-12-31":31.656987,"2015-12-31":83.066637,"2016-12-31":4.617169,"2017-12-31":null,"2018-12-31":7.503982,"2019-12-31":5.553073,"2020-12-31":0.90453,"2021-12-31":2.185422,"2022-12-31":5.14306,"2023-12-31":531.422265,"2024-12-31":10.098959,"2025-12-31":11.170958},"evs_avg":{"2010-12-31":0.20975,"2011-12-31":0.233409,"2012-12-31":0.245363,"2013-12-31":0.266566,"2014-12-31":0.29442,"2015-12-31":0.301888,"2016-12-31":0.233354,"2017-12-31":0.248179,"2018-12-31":0.230997,"2019-12-31":0.250084,"2020-12-31":0.368191,"2021-12-31":0.413061,"2022-12-31":0.355096,"2023-12-31":0.400817,"2024-12-31":0.463779,"2025-12-31":0.48952},"evs_high":{"2010-12-31":0.255441,"2011-12-31":0.270266,"2012-12-31":0.268536,"2013-12-31":0.304746,"2014-12-31":0.334371,"2015-12-31":0.32802,"2016-12-31":0.273324,"2017-12-31":0.268661,"2018-12-31":0.256336,"2019-12-31":0.290815,"2020-12-31":0.44245,"2021-12-31":0.46146,"2022-12-31":0.37638,"2023-12-31":0.43949,"2024-12-31":0.534982,"2025-12-31":0.522863},"evs_low":{"2010-12-31":0.179,"2011-12-31":0.210187,"2012-12-31":0.215064,"2013-12-31":0.233504,"2014-12-31":0.257271,"2015-12-31":0.279331,"2016-12-31":0.211841,"2017-12-31":0.21879,"2018-12-31":0.201399,"2019-12-31":0.213181,"2020-12-31":0.282076,"2021-12-31":0.37018,"2022-12-31":0.32384,"2023-12-31":0.344519,"2024-12-31":0.418704,"2025-12-31":0.457432},"eve_avg":{"2010-12-31":6.696592,"2011-12-31":6.433783,"2012-12-31":7.013939,"2013-12-31":7.690131,"2014-12-31":8.494338,"2015-12-31":9.858897,"2016-12-31":6.490113,"2017-12-31":6.904997,"2018-12-31":6.565869,"2019-12-31":6.746805,"2020-12-31":6.829209,"2021-12-31":5.781013},"eve_high":{"2010-12-31":8.155321,"2011-12-31":7.449721,"2012-12-31":7.676367,"2013-12-31":8.7916,"2014-12-31":9.64699,"2015-12-31":10.712278,"2016-12-31":7.601749,"2017-12-31":7.474853,"2018-12-31":7.286112,"2019-12-31":7.845653,"2020-12-31":8.20657,"2021-12-31":6.458384},"eve_low":{"2010-12-31":5.714854,"2011-12-31":5.793679,"2012-12-31":6.147814,"2013-12-31":6.736334,"2014-12-31":7.422573,"2015-12-31":9.122244,"2016-12-31":5.891787,"2017-12-31":6.087329,"2018-12-31":5.724571,"2019-12-31":5.751234,"2020-12-31":5.231952,"2021-12-31":5.180869},"evb_avg":{"2010-12-31":7.90915,"2011-12-31":7.333601,"2012-12-31":7.975598,"2013-12-31":8.698124,"2014-12-31":9.684912,"2015-12-31":11.53213,"2016-12-31":7.467424,"2017-12-31":8.075166,"2018-12-31":7.85697,"2019-12-31":8.095036,"2020-12-31":7.873498,"2021-12-31":6.296755,"2022-12-31":5.277987,"2023-12-31":7.396332,"2024-12-31":10.169516,"2025-12-31":15.053344},"evb_high":{"2010-12-31":9.632013,"2011-12-31":8.491626,"2012-12-31":8.728849,"2013-12-31":9.94397,"2014-12-31":10.99912,"2015-12-31":12.530346,"2016-12-31":8.746455,"2017-12-31":8.741593,"2018-12-31":8.718842,"2019-12-31":9.41347,"2020-12-31":9.461478,"2021-12-31":7.034556,"2022-12-31":5.594353,"2023-12-31":8.109964,"2024-12-31":11.730832,"2025-12-31":16.078683},"evb_low":{"2010-12-31":6.749647,"2011-12-31":6.603973,"2012-12-31":6.99072,"2013-12-31":7.619307,"2014-12-31":8.462928,"2015-12-31":10.670454,"2016-12-31":6.778999,"2017-12-31":7.11893,"2018-12-31":6.850241,"2019-12-31":6.900517,"2020-12-31":6.031996,"2021-12-31":5.64307,"2022-12-31":4.813426,"2023-12-31":6.357451,"2024-12-31":9.18113,"2025-12-31":14.066582},"earnings_yield":{"2009-12-31":5.044092,"2010-12-31":5.004789,"2011-12-31":6.698842,"2012-12-31":7.052685,"2013-12-31":6.091371,"2014-12-31":3.984505,"2015-12-31":5.151915,"2016-12-31":8.557865,"2017-12-31":14.203184,"2018-12-31":14.988515,"2019-12-31":9.263116,"2020-12-31":11.827055,"2021-12-31":15.423625,"2022-12-31":26.135167,"2023-12-31":14.021789,"2024-12-31":8.73351,"2025-12-31":6.417493},"fcf_yield":{"2009-12-31":51.296834,"2010-12-31":-14.457557,"2011-12-31":11.953795,"2012-12-31":-12.153255,"2013-12-31":-2.812169,"2014-12-31":2.130264,"2015-12-31":1.186519,"2016-12-31":13.838631,"2017-12-31":-1.333644,"2018-12-31":12.683414,"2019-12-31":9.903266,"2020-12-31":30.070814,"2021-12-31":32.25685,"2022-12-31":15.401222,"2023-12-31":0.11468,"2024-12-31":6.109701,"2025-12-31":8.473809},"div_yield":{"2010-12-31":0.239464,"2011-12-31":0.926641,"2012-12-31":0.993099,"2013-12-31":0.916526,"2014-12-31":0.774765,"2015-12-31":1.096433,"2016-12-31":1.167565,"2017-12-31":1.366775,"2018-12-31":1.990812,"2019-12-31":1.081027,"2020-12-31":0.457526,"2021-12-31":0.681283,"2022-12-31":0.831624,"2023-12-31":0.590667,"2024-12-31":0.446047,"2025-12-31":0.508518},"shareholder_yield":{"2010-12-31":3.064016,"2011-12-31":5.340174,"2012-12-31":1.836198,"2013-12-31":1.078279,"2014-12-31":2.397259,"2015-12-31":6.699451,"2016-12-31":8.945086,"2017-12-31":4.177813,"2018-12-31":20.143755,"2019-12-31":1.199893,"2020-12-31":3.905523,"2021-12-31":6.777985,"2022-12-31":19.498433,"2023-12-31":4.730569,"2024-12-31":3.344936,"2025-12-31":11.585863},"peg":{"2010-12-31":0.432919,"2011-12-31":0.226083,"2012-12-31":0.683349,"2013-12-31":5.291218,"2014-12-31":-1.505833,"2015-12-31":2.329231,"2016-12-31":0.16452,"2017-12-31":0.137716,"2018-12-31":-0.298896,"2019-12-31":0.559793,"2020-12-31":0.127993,"2021-12-31":0.068877,"2022-12-31":0.06765,"2023-12-31":-0.762338,"2024-12-31":-0.826461,"2025-12-31":-0.495755},"price":{"2009-12-31":28.35,"2010-12-31":41.76,"2011-12-31":51.8,"2012-12-31":59.41,"2013-12-31":70.92,"2014-12-31":90.35,"2015-12-31":75.7,"2016-12-31":77.94,"2017-12-31":70.97,"2018-12-31":52.24,"2019-12-31":100.83,"2020-12-31":131.14,"2021-12-31":195.22,"2022-12-31":180.37,"2023-12-31":304.74,"2024-12-31":421.48,"2025-12-31":393.3},"price_avg":{"2009-12-31":21.918113,"2010-12-31":31.124038,"2011-12-31":41.800385,"2012-12-31":55.594038,"2013-12-31":67.098269,"2014-12-31":75.765192,"2015-12-31":84.969245,"2016-12-31":60.864038,"2017-12-31":69.925385,"2018-12-31":67.364423,"2019-12-31":79.312308,"2020-12-31":86.933774,"2021-12-31":170.241154,"2022-12-31":175.594615,"2023-12-31":258.983556,"2024-12-31":327.875119,"2025-12-31":429.16344},"price_high":{"2009-12-31":33,"2010-12-31":42.17,"2011-12-31":51.8,"2012-12-31":63.23,"2013-12-31":80.55,"2014-12-31":91.72,"2015-12-31":96.97,"2016-12-31":81.42,"2017-12-31":81.08,"2018-12-31":82.47,"2019-12-31":105.65,"2020-12-31":131.14,"2021-12-31":207.06,"2022-12-31":197.88,"2023-12-31":309.31,"2024-12-31":435,"2025-12-31":488.25},"price_low":{"2009-12-31":8.33,"2010-12-31":23.69,"2011-12-31":35.5,"2012-12-31":45.61,"2013-12-31":55.45,"2014-12-31":60.93,"2015-12-31":74.61,"2016-12-31":49.8,"2017-12-31":53.92,"2018-12-31":49.72,"2019-12-31":55.45,"2020-12-31":35.67,"2021-12-31":137.62,"2022-12-31":142.87,"2023-12-31":185.72,"2024-12-31":260.06,"2025-12-31":372.3},"ev_avg":{"2010-12-31":1155550588.461538,"2011-12-31":1419073818.846154,"2012-12-31":1834355544.615385,"2013-12-31":2377388587.307693,"2014-12-31":2925908810.576923,"2015-12-31":3209829966.792453,"2016-12-31":2540671694.230769,"2017-12-31":2760672980.769231,"2018-12-31":2679879037.5,"2019-12-31":2900451419.88,"2020-12-31":3902893020.173962,"2021-12-31":5568849819.586154,"2022-12-31":5760395542.436923,"2023-12-31":7164087079.860888,"2024-12-31":9245107293.867142,"2025-12-31":11049154301.19808},"shares_out":{"2009-12-31":22906000,"2010-12-31":22788000,"2011-12-31":22409000,"2012-12-31":22688000,"2013-12-31":25314000,"2014-12-31":24885000,"2015-12-31":23152000,"2016-12-31":21170000,"2017-12-31":20425000,"2018-12-31":19461000,"2019-12-31":17936074,"2020-12-31":17806578,"2021-12-31":17722212,"2022-12-31":15493616,"2023-12-31":13734799,"2024-12-31":13249884,"2025-12-31":12737232},"shares_dil":{"2009-12-31":22906000,"2010-12-31":22788000,"2011-12-31":22409000,"2012-12-31":22688000,"2013-12-31":25314000,"2014-12-31":24885000,"2015-12-31":23152000,"2016-12-31":21170000,"2017-12-31":20425000,"2018-12-31":19461000,"2019-12-31":17936074,"2020-12-31":17806578,"2021-12-31":17722212,"2022-12-31":15493616,"2023-12-31":13734799,"2024-12-31":13249884,"2025-12-31":12737232},"shares_basic":{"2009-12-31":22888000,"2010-12-31":22767000,"2011-12-31":22157000,"2012-12-31":21620000,"2013-12-31":23096000,"2014-12-31":23380000,"2015-12-31":23148000,"2016-12-31":21161000,"2017-12-31":20419858,"2018-12-31":19452560,"2019-12-31":17917195,"2020-12-31":17754666,"2021-12-31":17655365,"2022-12-31":15441292,"2023-12-31":13681660,"2024-12-31":13192518,"2025-12-31":12713382},"rev_ps":{"2009-12-31":197.57736,"2010-12-31":241.75746,"2011-12-31":271.309072,"2012-12-31":329.517807,"2013-12-31":352.318124,"2014-12-31":399.352582,"2015-12-31":459.247797,"2016-12-31":514.294379,"2017-12-31":544.613023,"2018-12-31":596.133703,"2019-12-31":646.624228,"2020-12-31":595.296862,"2021-12-31":760.734608,"2022-12-31":1047.018333,"2023-12-31":1301.344126,"2024-12-31":1504.488643,"2025-12-31":1772.080465},"ebitda_ps":{"2009-12-31":5.845717,"2010-12-31":7.572319,"2011-12-31":9.842742,"2012-12-31":11.527239,"2013-12-31":12.212531,"2014-12-31":13.841832,"2015-12-31":14.062586,"2016-12-31":18.491639,"2017-12-31":19.574443,"2018-12-31":20.972869,"2019-12-31":23.968456,"2020-12-31":32.094881,"2021-12-31":54.355517},"ebit_ps":{"2009-12-31":4.718152,"2010-12-31":6.411401,"2011-12-31":8.635057,"2012-12-31":10.137341,"2013-12-31":10.797266,"2014-12-31":12.140245,"2015-12-31":12.022201,"2016-12-31":16.071516,"2017-12-31":16.737919,"2018-12-31":17.526489,"2019-12-31":19.976501,"2020-12-31":27.838027,"2021-12-31":49.903477,"2022-12-31":70.441916,"2023-12-31":70.5216,"2024-12-31":68.611921,"2025-12-31":57.626335},"eps_basic":{"2009-12-31":1.43,"2010-12-31":2.09,"2011-12-31":3.5,"2012-12-31":4.39,"2013-12-31":4.72,"2014-12-31":3.82,"2015-12-31":3.91,"2016-12-31":6.67,"2017-12-31":10.08,"2018-12-31":7.83,"2019-12-31":9.35,"2020-12-31":15.55,"2021-12-31":30.22,"2022-12-31":47.29,"2023-12-31":42.89,"2024-12-31":36.96,"2025-12-31":25.29},"eps":{"2009-12-31":1.43,"2010-12-31":2.09,"2011-12-31":3.47,"2012-12-31":4.19,"2013-12-31":4.32,"2014-12-31":3.6,"2015-12-31":3.9,"2016-12-31":6.67,"2017-12-31":10.08,"2018-12-31":7.83,"2019-12-31":9.34,"2020-12-31":15.51,"2021-12-31":30.11,"2022-12-31":47.14,"2023-12-31":42.73,"2024-12-31":36.81,"2025-12-31":25.24},"eps_cont":{"2019-12-31":9.07,"2020-12-31":16.06,"2021-12-31":34.11,"2022-12-31":47.31,"2023-12-31":42.75,"2024-12-31":36.72,"2025-12-31":25.13},"dps":{"2010-12-31":0.1,"2011-12-31":0.48,"2012-12-31":0.59,"2013-12-31":0.65,"2014-12-31":0.7,"2015-12-31":0.83,"2016-12-31":0.91,"2017-12-31":0.97,"2018-12-31":1.04,"2019-12-31":1.09,"2020-12-31":0.6,"2021-12-31":1.33,"2022-12-31":1.5,"2023-12-31":1.8,"2024-12-31":1.88,"2025-12-31":2},"cfo_ps":{"2009-12-31":15.483891,"2010-12-31":-3.004476,"2011-12-31":8.894462,"2012-12-31":-3.319905,"2013-12-31":2.068895,"2014-12-31":7.968174,"2015-12-31":6.092217,"2016-12-31":18.179358,"2017-12-31":9.620563,"2018-12-31":13.872771,"2019-12-31":20.678996,"2020-12-31":45.230476,"2021-12-31":71.074649,"2022-12-31":37.815575,"2023-12-31":13.848037,"2024-12-31":44.249444,"2025-12-31":54.52519},"fcf_ps":{"2009-12-31":14.542653,"2010-12-31":-6.037476,"2011-12-31":6.192066,"2012-12-31":-7.220249,"2013-12-31":-1.99439,"2014-12-31":1.924694,"2015-12-31":0.898195,"2016-12-31":10.785829,"2017-12-31":-0.946487,"2018-12-31":6.625816,"2019-12-31":9.985463,"2020-12-31":39.434865,"2021-12-31":62.971823,"2022-12-31":27.779183,"2023-12-31":0.349477,"2024-12-31":25.751169,"2025-12-31":33.327492},"cash_ps":{"2010-12-31":0.870765,"2011-12-31":0.664688,"2012-12-31":0.204954,"2013-12-31":0.79857,"2014-12-31":1.646574,"2015-12-31":0.563105,"2016-12-31":0.991592,"2017-12-31":1.4094,"2018-12-31":0.817019,"2019-12-31":1.326935,"2020-12-31":3.874972,"2021-12-31":0.840753,"2022-12-31":3.091596,"2023-12-31":4.164604,"2024-12-31":2.596249,"2025-12-31":2.551575},"bvps":{"2010-12-31":34.420221,"2011-12-31":36.016779,"2012-12-31":37.918018,"2013-12-31":40.893379,"2014-12-31":39.301185,"2015-12-31":39.661887,"2016-12-31":43.939537,"2017-12-31":55.044406,"2018-12-31":56.30204,"2019-12-31":70.009747,"2020-12-31":81.408118,"2021-12-31":102.989401,"2022-12-31":144.414319,"2023-12-31":194.717083,"2024-12-31":224.477437,"2025-12-31":218.972223},"tbvps":{"2010-12-31":12.129454,"2011-12-31":12.300504,"2012-12-31":12.248766,"2013-12-31":11.767085,"2014-12-31":5.93261,"2015-12-31":2.735703,"2016-12-31":2.524185,"2017-12-31":10.342619,"2018-12-31":6.772211,"2019-12-31":13.793431,"2020-12-31":25.411957,"2021-12-31":22.852678,"2022-12-31":37.157239,"2023-12-31":74.445938,"2024-12-31":69.16287,"2025-12-31":45.865538},"buyback_ps":{"2010-12-31":1.174522,"2011-12-31":2.26592,"2012-12-31":0.49881,"2013-12-31":0.140357,"2014-12-31":1.478883,"2015-12-31":4.210133,"2016-12-31":6.027681,"2017-12-31":1.962987,"2018-12-31":9.450593,"2019-12-31":0.078055,"2020-12-31":4.503954,"2021-12-31":11.883392,"2022-12-31":33.639662,"2023-12-31":12.581182,"2024-12-31":12.196333,"2025-12-31":43.557344},"fcf_margin":{"2009-12-31":7.360485,"2010-12-31":-2.497328,"2011-12-31":2.282292,"2012-12-31":-2.191156,"2013-12-31":-0.566077,"2014-12-31":0.481953,"2015-12-31":0.195579,"2016-12-31":2.097209,"2017-12-31":-0.173791,"2018-12-31":1.111465,"2019-12-31":1.544245,"2020-12-31":6.624403,"2021-12-31":8.277765,"2022-12-31":2.653171,"2023-12-31":0.026855,"2024-12-31":1.711623,"2025-12-31":1.880699}},"ttm":{"roe":{"2012-06-30":11.338451,"2012-09-30":12.744199,"2012-12-31":12.019907,"2013-03-31":11.273082,"2013-06-30":11.76008,"2013-09-30":11.730804,"2013-12-31":12.027905,"2014-03-31":12.206517,"2014-06-30":10.487653,"2014-09-30":9.565262,"2014-12-31":9.239489,"2015-03-31":9.669952,"2015-06-30":12.881762,"2015-09-30":14.945159,"2015-12-31":9.914136,"2016-03-31":9.876537,"2016-06-30":9.910226,"2016-09-30":8.926359,"2016-12-31":15.912234,"2017-03-31":15.593226,"2017-06-30":15.144193,"2017-09-30":14.096166,"2017-12-31":20.778182,"2018-03-31":20.057111,"2018-06-30":21.699514,"2018-09-30":21.999979,"2018-12-31":14.213937,"2019-03-31":13.930745,"2019-06-30":13.127103,"2019-09-30":13.414539,"2019-12-31":14.797435,"2020-03-31":14.34427,"2020-06-30":12.277491,"2020-09-30":18.441334,"2020-12-31":21.180645,"2021-03-31":26.068625,"2021-06-30":34.977609,"2021-09-30":34.504656,"2021-12-31":33.71809,"2022-03-31":37.046911,"2022-06-30":35.013968,"2022-09-30":32.985699,"2022-12-31":36.995102,"2023-03-31":32.870726,"2023-06-30":30.136623,"2023-09-30":26.931924,"2023-12-31":24.495613,"2024-03-31":23.067767,"2024-06-30":20.753175,"2024-09-30":18.333453,"2024-12-31":17.635916,"2025-03-31":16.593523,"2025-06-30":16.013861,"2025-09-30":12.482378,"2025-12-31":11.285005,"2026-03-31":11.224087,"2026-06-30":9.52991},"roa":{"2012-06-30":3.73145,"2012-09-30":4.106291,"2012-12-31":3.644389,"2013-03-31":3.29285,"2013-06-30":3.480432,"2013-09-30":3.486008,"2013-12-31":3.331885,"2014-03-31":3.397097,"2014-06-30":2.779532,"2014-09-30":2.605604,"2014-12-31":2.336499,"2015-03-31":2.461157,"2015-06-30":3.066814,"2015-09-30":3.538966,"2015-12-31":2.201844,"2016-03-31":2.142531,"2016-06-30":2.106937,"2016-09-30":1.901731,"2016-12-31":3.320269,"2017-03-31":3.251903,"2017-06-30":3.045602,"2017-09-30":2.923517,"2017-12-31":4.573936,"2018-03-31":4.510276,"2018-06-30":4.881734,"2018-09-30":4.942727,"2018-12-31":3.19632,"2019-03-31":3.111945,"2019-06-30":3.033255,"2019-09-30":3.067445,"2019-12-31":3.291421,"2020-03-31":3.085125,"2020-06-30":2.897269,"2020-09-30":4.547923,"2020-12-31":5.375436,"2021-03-31":6.826445,"2021-06-30":10.692193,"2021-09-30":11.602505,"2021-12-31":10.187475,"2022-03-31":11.762587,"2022-06-30":12.008724,"2022-09-30":12.382484,"2022-12-31":12.055924,"2023-03-31":10.908137,"2023-06-30":10.077325,"2023-09-30":9.492298,"2023-12-31":8.302741,"2024-03-31":7.660159,"2024-06-30":6.867016,"2024-09-30":5.881914,"2024-12-31":5.660774,"2025-03-31":5.199789,"2025-06-30":5.037683,"2025-09-30":3.695175,"2025-12-31":3.223984,"2026-03-31":3.281302,"2026-06-30":2.827982},"roc":{"2012-06-30":10.195503,"2012-09-30":10.943675,"2012-12-31":10.457452,"2013-03-31":10.067459,"2013-06-30":10.493455,"2013-09-30":10.412978,"2013-12-31":10.236496,"2014-03-31":10.599511,"2014-06-30":9.459224,"2014-09-30":9.634074,"2014-12-31":9.010077,"2015-03-31":9.14024,"2015-06-30":9.780034,"2015-09-30":10.036817,"2015-12-31":6.785243,"2016-03-31":6.721351,"2016-06-30":6.954751,"2016-09-30":6.585475,"2016-12-31":12.280899,"2017-03-31":12.068895,"2017-06-30":11.8901,"2017-09-30":11.479857,"2017-12-31":14.209342,"2018-03-31":11.112696,"2018-06-30":11.610995,"2018-09-30":11.586779,"2018-12-31":10.550378,"2019-03-31":10.431914,"2019-06-30":10.109757,"2019-09-30":10.315032,"2019-12-31":10.613503,"2020-03-31":10.388365,"2020-06-30":9.594679,"2020-09-30":12.506774,"2020-12-31":11.415919,"2021-03-31":15.747632,"2021-06-30":18.798036,"2021-09-30":19.912509,"2021-12-31":16.705417,"2022-03-31":20.902251,"2022-06-30":19.157429,"2022-09-30":19.641621,"2022-12-31":17.194728,"2023-03-31":15.847665,"2023-06-30":14.734657,"2023-09-30":14.11374,"2023-12-31":12.494887,"2024-03-31":11.679297,"2024-06-30":10.595096,"2024-09-30":9.679142,"2024-12-31":9.631309,"2025-03-31":9.09863,"2025-06-30":8.78606,"2025-09-30":7.003975,"2025-12-31":6.474332,"2026-03-31":6.605938,"2026-06-30":5.909028},"roic":{"2012-06-30":10.280275,"2012-09-30":11.152886,"2012-12-31":10.532519,"2013-03-31":10.207636,"2013-06-30":10.566878,"2013-09-30":10.642422,"2013-12-31":10.317367,"2014-03-31":10.715026,"2014-06-30":9.547115,"2014-09-30":9.846378,"2014-12-31":9.157785,"2015-03-31":9.245595,"2015-06-30":9.890968,"2015-09-30":10.219256,"2015-12-31":6.872932,"2016-03-31":6.798215,"2016-06-30":7.03572,"2016-09-30":6.655363,"2016-12-31":12.377119,"2017-03-31":12.223861,"2017-06-30":12.030129,"2017-09-30":11.713004,"2017-12-31":14.361812,"2018-03-31":11.268174,"2018-06-30":11.775844,"2018-09-30":11.826788,"2018-12-31":10.646248,"2019-03-31":10.57071,"2019-06-30":10.26872,"2019-09-30":10.465174,"2019-12-31":10.694627,"2020-03-31":10.496185,"2020-06-30":9.804119,"2020-09-30":12.76474,"2020-12-31":11.610451,"2021-03-31":16.039625,"2021-06-30":19.648192,"2021-09-30":21.127837,"2021-12-31":16.914562,"2022-03-31":21.180396,"2022-06-30":19.685369,"2022-09-30":20.406044,"2022-12-31":17.306578,"2023-03-31":15.907181,"2023-06-30":14.802681,"2023-09-30":14.209654,"2023-12-31":12.6085,"2024-03-31":11.73883,"2024-06-30":10.664782,"2024-09-30":9.756314,"2024-12-31":9.693628,"2025-03-31":9.167645,"2025-06-30":8.85203,"2025-09-30":7.042008,"2025-12-31":6.500991,"2026-03-31":6.652079,"2026-06-30":5.986456},"gross_margin":{"2012-03-31":15.772947,"2012-06-30":15.397352,"2012-09-30":15.117257,"2012-12-31":14.944316,"2013-03-31":14.884748,"2013-06-30":14.76963,"2013-09-30":14.589313,"2013-12-31":14.492732,"2014-03-31":14.433974,"2014-06-30":14.459463,"2014-09-30":14.499236,"2014-12-31":14.569875,"2015-03-31":14.57683,"2015-06-30":14.490705,"2015-09-30":14.475862,"2015-12-31":14.427193,"2016-03-31":14.426241,"2016-06-30":14.522631,"2016-09-30":14.568585,"2016-12-31":14.650311,"2017-03-31":14.720109,"2017-06-30":14.823053,"2017-09-30":14.79289,"2017-12-31":14.792793,"2018-03-31":14.668661,"2018-06-30":14.613105,"2018-09-30":14.799864,"2018-12-31":14.870035,"2019-03-31":15.038155,"2019-06-30":15.096536,"2019-09-30":15.061847,"2019-12-31":15.078341,"2020-03-31":15.219389,"2020-06-30":15.614557,"2020-09-30":16.236932,"2020-12-31":16.588366,"2021-03-31":16.641262,"2021-06-30":16.928942,"2021-09-30":17.34976,"2021-12-31":18.103531,"2022-03-31":18.675378,"2022-06-30":18.821934,"2022-09-30":18.646917,"2022-12-31":18.278768,"2023-03-31":17.981911,"2023-06-30":17.584866,"2023-09-30":17.231782,"2023-12-31":16.898012,"2024-03-31":16.662824,"2024-06-30":16.488576,"2024-09-30":16.389837,"2024-12-31":16.258409,"2025-03-31":16.168076,"2025-06-30":16.197523,"2025-09-30":16.091403,"2025-12-31":16.04597,"2026-03-31":16.053789,"2026-06-30":15.945077},"ebitda_margin":{"2012-03-31":3.726918,"2012-06-30":3.639545,"2012-09-30":3.687594,"2012-12-31":3.498214,"2013-03-31":3.438824,"2013-06-30":3.482281,"2013-09-30":3.41495,"2013-12-31":3.466336,"2014-03-31":3.501189,"2014-06-30":3.498745,"2014-09-30":3.592273,"2014-12-31":3.466068,"2015-03-31":3.524325,"2015-06-30":3.591516,"2015-09-30":3.601968,"2015-12-31":3.062091,"2016-03-31":3.031706,"2016-06-30":3.017072,"2016-09-30":2.903822,"2016-12-31":3.595536,"2017-03-31":3.618289,"2017-06-30":3.620538,"2017-09-30":3.5278,"2017-12-31":3.594193,"2018-03-31":3.501822,"2018-06-30":3.586856,"2018-09-30":3.638033,"2018-12-31":3.517847,"2019-03-31":3.606126,"2019-06-30":3.494086,"2019-09-30":3.480575,"2019-12-31":3.616568,"2020-03-31":3.551551,"2020-06-30":3.689989,"2020-09-30":4.705819,"2020-12-31":5.300843,"2021-03-31":5.87446,"2021-06-30":6.620538,"2021-09-30":6.823444,"2021-12-31":7.139201,"2022-03-31":7.6466,"2022-06-30":7.558319,"2022-09-30":7.457744},"op_margin":{"2012-03-31":3.287406,"2012-06-30":3.210279,"2012-09-30":3.265205,"2012-12-31":3.076417,"2013-03-31":3.018114,"2013-06-30":3.070167,"2013-09-30":3.008681,"2013-12-31":3.064636,"2014-03-31":3.096029,"2014-06-30":3.0813,"2014-09-30":3.170097,"2014-12-31":3.039982,"2015-03-31":3.088088,"2015-06-30":3.152802,"2015-09-30":3.160386,"2015-12-31":2.617803,"2016-03-31":2.587415,"2016-06-30":2.56801,"2016-09-30":2.445772,"2016-12-31":3.124964,"2017-03-31":3.13324,"2017-06-30":3.117573,"2017-09-30":3.013649,"2017-12-31":3.07336,"2018-03-31":2.972625,"2018-06-30":3.048205,"2018-09-30":3.077814,"2018-12-31":2.940423,"2019-03-31":3.020449,"2019-06-30":2.900679,"2019-09-30":2.887677,"2019-12-31":3.02011,"2020-03-31":2.930954,"2020-06-30":3.009384,"2020-09-30":4.00849,"2020-12-31":4.585763,"2021-03-31":5.174381,"2021-06-30":6.009498,"2021-09-30":6.231852,"2021-12-31":6.559906,"2022-03-31":7.087891,"2022-06-30":6.988222,"2022-09-30":6.898381,"2022-12-31":6.727859,"2023-03-31":6.347947,"2023-06-30":6.112004,"2023-09-30":5.817609,"2023-12-31":5.419135,"2024-03-31":5.323868,"2024-06-30":5.12203,"2024-09-30":4.822878,"2024-12-31":4.560481,"2025-03-31":4.293937,"2025-06-30":4.151309,"2025-09-30":3.498613,"2025-12-31":3.251903,"2026-03-31":3.304825,"2026-06-30":3.127088},"incr_op_margin":{"2013-03-31":1.83336,"2013-06-30":2.420653,"2013-09-30":1.710067,"2013-12-31":3.003575,"2014-03-31":3.516601,"2014-06-30":3.158952,"2014-09-30":4.42841,"2014-12-31":2.824269,"2015-03-31":3.006258,"2015-06-30":3.872903,"2015-09-30":3.045824,"2015-12-31":-3.422323,"2016-03-31":-4.663055,"2016-06-30":-8.628603,"2016-09-30":-16.903897,"2016-12-31":24.26276,"2017-03-31":-591.552419,"2017-06-30":-30.777834,"2017-09-30":-638.696284,"2017-12-31":0.693747,"2018-03-31":0.371758,"2018-06-30":2.341005,"2018-09-30":4.026071,"2018-12-31":-0.155557,"2019-03-31":9.486968,"2019-06-30":16.835412,"2019-09-30":-6.787132,"2019-12-31":5.109774,"2020-03-31":-0.710157,"2020-06-30":1.178501,"2020-09-30":-8.612303,"2020-12-31":-8.476584,"2021-03-31":-25.073004,"2021-06-30":26.956021,"2021-09-30":17.522474,"2021-12-31":13.821702,"2022-03-31":13.22406,"2022-06-30":12.069181,"2022-09-30":10.053143,"2022-12-31":7.554193,"2023-03-31":1.367489,"2023-06-30":-0.320418,"2023-09-30":-3.4731,"2023-12-31":-7.435214,"2024-03-31":-4.582479,"2024-06-30":-6.581429,"2024-09-30":-7.532541,"2024-12-31":-2.887508,"2025-03-31":-2.515518,"2025-06-30":-0.764328,"2025-09-30":-3.311439,"2025-12-31":-6.63987,"2026-03-31":-10.484675,"2026-06-30":-122.900336},"pretax_margin":{"2012-03-31":2.287186,"2012-06-30":2.238338,"2012-09-30":2.321113,"2012-12-31":2.149985,"2013-03-31":2.09213,"2013-06-30":2.152433,"2013-09-30":2.093705,"2013-12-31":2.151632,"2014-03-31":2.190413,"2014-06-30":1.915165,"2014-09-30":1.771608,"2014-12-31":1.654275,"2015-03-31":1.707824,"2015-06-30":2.016926,"2015-09-30":2.261287,"2015-12-31":1.713331,"2016-03-31":1.654329,"2016-06-30":1.602406,"2016-09-30":1.439717,"2016-12-31":2.088346,"2017-03-31":2.078748,"2017-06-30":2.031216,"2017-09-30":1.917349,"2017-12-31":1.968766,"2018-03-31":1.866311,"2018-06-30":1.938185,"2018-09-30":1.935133,"2018-12-31":1.770956,"2019-03-31":1.831111,"2019-06-30":1.71806,"2019-09-30":1.723646,"2019-12-31":1.887284,"2020-03-31":1.808412,"2020-06-30":1.76791,"2020-09-30":2.827723,"2020-12-31":3.592385,"2021-03-31":4.307268,"2021-06-30":5.364822,"2021-09-30":5.675879,"2021-12-31":5.933882,"2022-03-31":6.486738,"2022-06-30":6.39328,"2022-09-30":6.298105,"2022-12-31":6.073813,"2023-03-31":5.6301,"2023-06-30":5.30235,"2023-09-30":4.927702,"2023-12-31":4.476969,"2024-03-31":4.321354,"2024-06-30":4.044224,"2024-09-30":3.610799,"2024-12-31":3.303352,"2025-03-31":3.017297,"2025-06-30":2.883119,"2025-09-30":2.263783,"2025-12-31":1.99323,"2026-03-31":2.015289,"2026-06-30":1.820824},"net_margin":{"2012-03-31":1.422984,"2012-06-30":1.39252,"2012-09-30":1.450942,"2012-12-31":1.340391,"2013-03-31":1.275982,"2013-06-30":1.314424,"2013-09-30":1.275384,"2013-12-31":1.278141,"2014-03-31":1.336612,"2014-06-30":1.092946,"2014-09-30":0.992391,"2014-12-31":0.935853,"2015-03-31":0.964561,"2015-06-30":1.229709,"2015-09-30":1.391229,"2015-12-31":0.884072,"2016-03-31":0.855616,"2016-06-30":0.853693,"2016-09-30":0.761029,"2016-12-31":1.350755,"2017-03-31":1.358694,"2017-06-30":1.303033,"2017-09-30":1.22995,"2017-12-31":1.9188,"2018-03-31":1.878051,"2018-06-30":1.982305,"2018-09-30":2.045509,"2018-12-31":1.359953,"2019-03-31":1.390572,"2019-06-30":1.320788,"2019-09-30":1.322428,"2019-12-31":1.444507,"2020-03-31":1.395392,"2020-06-30":1.337606,"2020-09-30":2.173389,"2020-12-31":2.702779,"2021-03-31":3.273122,"2021-06-30":4.159559,"2021-09-30":4.375769,"2021-12-31":4.09512,"2022-03-31":4.544126,"2022-06-30":4.41842,"2022-09-30":4.357276,"2022-12-31":4.632569,"2023-03-31":4.28285,"2023-06-30":4.028178,"2023-09-30":3.721117,"2023-12-31":3.365839,"2024-03-31":3.24527,"2024-06-30":3.044883,"2024-09-30":2.714592,"2024-12-31":2.498708,"2025-03-31":2.280975,"2025-06-30":2.186911,"2025-09-30":1.669662,"2025-12-31":1.440761,"2026-03-31":1.456401,"2026-06-30":1.309423},"common_margin":{"2012-03-31":1.422984,"2012-06-30":1.39252,"2012-09-30":1.450942,"2012-12-31":1.340391,"2013-03-31":1.275982,"2013-06-30":1.314424,"2013-09-30":1.275384,"2013-12-31":1.278141,"2014-03-31":1.336612,"2014-06-30":1.092946,"2014-09-30":0.992391,"2014-12-31":0.935853,"2015-03-31":0.964561,"2015-06-30":1.229709,"2015-09-30":1.391229,"2015-12-31":0.884072,"2016-03-31":0.855616,"2016-06-30":0.853693,"2016-09-30":0.761029,"2016-12-31":1.350755,"2017-03-31":1.358694,"2017-06-30":1.303033,"2017-09-30":1.22995,"2017-12-31":1.9188,"2018-03-31":1.878051,"2018-06-30":1.982305,"2018-09-30":2.045509,"2018-12-31":1.359953,"2019-03-31":1.390572,"2019-06-30":1.320788,"2019-09-30":1.322428,"2019-12-31":1.444507,"2020-03-31":1.395392,"2020-06-30":1.337606,"2020-09-30":2.173389,"2020-12-31":2.702779,"2021-03-31":3.273122,"2021-06-30":4.159559,"2021-09-30":4.375769,"2021-12-31":4.09512,"2022-03-31":4.544126,"2022-06-30":4.41842,"2022-09-30":4.357276,"2022-12-31":4.632569,"2023-03-31":4.28285,"2023-06-30":4.028178,"2023-09-30":3.721117,"2023-12-31":3.365839,"2024-03-31":3.24527,"2024-06-30":3.044883,"2024-09-30":2.714592,"2024-12-31":2.498708,"2025-03-31":2.280975,"2025-06-30":2.186911,"2025-09-30":1.669662,"2025-12-31":1.440761,"2026-03-31":1.456401,"2026-06-30":1.309423},"tax_rate_pct":{"2012-03-31":37.78451,"2012-06-30":37.787784,"2012-09-30":37.489399,"2012-12-31":37.655769,"2013-03-31":39.010371,"2013-06-30":38.933098,"2013-09-30":39.08485,"2013-12-31":40.59668,"2014-03-31":38.978995,"2014-06-30":42.932036,"2014-09-30":43.983577,"2014-12-31":43.428224,"2015-03-31":43.521044,"2015-06-30":39.030551,"2015-09-30":38.476216,"2015-12-31":48.399846,"2016-03-31":48.279642,"2016-06-30":46.723727,"2016-09-30":47.139776,"2016-12-31":90.395873,"2017-03-31":90.428352,"2017-06-30":93.533647,"2017-09-30":95.898806,"2017-12-31":2.557078,"2018-03-31":-0.609428,"2018-06-30":-2.25789,"2018-09-30":-5.694935,"2018-12-31":23.206055,"2019-03-31":24.032096,"2019-06-30":23.107769,"2019-09-30":23.22391,"2019-12-31":23.58117,"2020-03-31":22.990654,"2020-06-30":24.546867,"2020-09-30":23.303835,"2020-12-31":22.137605,"2021-03-31":22.10214,"2021-06-30":21.436035,"2021-09-30":21.909959,"2021-12-31":21.9375,"2022-03-31":22.26751,"2022-06-30":22.78122,"2022-09-30":22.888754,"2022-12-31":23.454785,"2023-03-31":23.402195,"2023-06-30":23.885421,"2023-09-30":24.462522,"2023-12-31":24.768808,"2024-03-31":24.952357,"2024-06-30":24.791161,"2024-09-30":24.966975,"2024-12-31":24.525437,"2025-03-31":24.561404,"2025-06-30":24.337121,"2025-09-30":26.401411,"2025-12-31":28.050678,"2026-03-31":28.06359,"2026-06-30":28.383738},"payout":{"2012-06-30":13.361533,"2012-09-30":12.487011,"2012-12-31":13.404984,"2013-03-31":13.990525,"2013-06-30":13.289433,"2013-09-30":13.7839,"2013-12-31":13.865008,"2014-03-31":13.227307,"2014-06-30":16.088494,"2014-09-30":17.095619,"2014-12-31":18.38308,"2015-03-31":18.3293,"2015-06-30":14.649034,"2015-09-30":13.409967,"2015-12-31":21.215119,"2016-03-31":21.841579,"2016-06-30":21.919241,"2016-09-30":24.399517,"2016-12-31":13.590589,"2017-03-31":13.62456,"2017-06-30":14.406244,"2017-09-30":15.06492,"2017-12-31":9.604483,"2018-03-31":9.681075,"2018-06-30":9.085009,"2018-09-30":8.957919,"2018-12-31":13.24688,"2019-03-31":12.605926,"2019-06-30":12.886568,"2019-09-30":12.580544,"2019-12-31":11.668477,"2020-03-31":12.692808,"2020-06-30":11.019849,"2020-09-30":4.690832,"2020-12-31":3.839442,"2021-03-31":3.095371,"2021-06-30":3.311513,"2021-09-30":4.14086,"2021-12-31":4.328926,"2022-03-31":3.736028,"2022-06-30":3.693009,"2022-09-30":3.535798,"2022-12-31":3.153693,"2023-03-31":3.394625,"2023-06-30":3.565141,"2023-09-30":3.78578,"2023-12-31":4.18883,"2024-03-31":4.263238,"2024-06-30":4.509664,"2024-09-30":4.919953,"2024-12-31":5.059225,"2025-03-31":5.310475,"2025-06-30":5.326675,"2025-09-30":6.829657,"2025-12-31":7.872079,"2026-03-31":7.82157,"2026-06-30":8.824543},"sgr":{"2012-06-30":9.82346,"2012-09-30":11.152829,"2012-12-31":10.40864,"2013-03-31":9.695919,"2013-06-30":10.197232,"2013-09-30":10.113841,"2013-12-31":10.360235,"2014-03-31":10.591923,"2014-06-30":8.800348,"2014-09-30":7.930021,"2014-12-31":7.540986,"2015-03-31":7.897517,"2015-06-30":10.994708,"2015-09-30":12.941018,"2015-12-31":7.81084,"2016-03-31":7.719345,"2016-06-30":7.73798,"2016-09-30":6.74837,"2016-12-31":13.749667,"2017-03-31":13.468718,"2017-06-30":12.962484,"2017-09-30":11.97259,"2017-12-31":18.782545,"2018-03-31":18.115367,"2018-06-30":19.728111,"2018-09-30":20.029238,"2018-12-31":12.331034,"2019-03-31":12.174645,"2019-06-30":11.43547,"2019-09-30":11.726917,"2019-12-31":13.0708,"2020-03-31":12.52358,"2020-06-30":10.92453,"2020-09-30":17.576282,"2020-12-31":20.367427,"2021-03-31":25.261704,"2021-06-30":33.819321,"2021-09-30":33.075866,"2021-12-31":32.258459,"2022-03-31":35.662828,"2022-06-30":33.720899,"2022-09-30":31.819392,"2022-12-31":35.82839,"2023-03-31":31.754888,"2023-06-30":29.06221,"2023-09-30":25.912341,"2023-12-31":23.469533,"2024-03-31":22.084333,"2024-06-30":19.817277,"2024-09-30":17.431455,"2024-12-31":16.743676,"2025-03-31":15.712328,"2025-06-30":15.160855,"2025-09-30":11.629874,"2025-12-31":10.396641,"2026-03-31":10.346187,"2026-06-30":8.688939},"total_debt":{"2011-06-30":453717000,"2011-09-30":473193000,"2011-12-31":497264000,"2012-03-31":510361000,"2012-06-30":533802000,"2012-09-30":567721000,"2012-12-31":577688000,"2013-03-31":572751000,"2013-06-30":565279000,"2013-09-30":586621000,"2013-12-31":699078000,"2014-03-31":694163000,"2014-06-30":969091000,"2014-09-30":973018000,"2014-12-31":1081467000,"2015-03-31":1147239000,"2015-06-30":1118294000,"2015-09-30":1140120000,"2015-12-31":1255659000,"2016-03-31":1283887000,"2016-06-30":1284330000,"2016-09-30":1278022000,"2016-12-31":1273172000,"2017-03-31":1263609000,"2017-06-30":1304167000,"2017-09-30":1335352000,"2017-12-31":1361234000,"2018-03-31":1434965000,"2018-06-30":1419665000,"2018-09-30":1379085000,"2018-12-31":1384800000,"2019-03-31":1340119000,"2019-06-30":1367268000,"2019-09-30":1376400000,"2019-12-31":1501700000,"2020-03-31":1499800000,"2020-06-30":1422600000,"2020-09-30":1384900000,"2020-12-31":2423900000,"2021-03-31":1357500000,"2021-06-30":1879900000,"2021-09-30":1651900000,"2021-12-31":2566700000,"2022-03-31":2693500000,"2022-06-30":2751200000,"2022-09-30":2688300000,"2022-12-31":3087700000,"2023-03-31":3134600000,"2023-06-30":3410100000,"2023-09-30":3360500000,"2023-12-31":3664200000,"2024-03-31":4202500000,"2024-06-30":4549800000,"2024-09-30":5160600000,"2024-12-31":4935200000,"2025-03-31":4963400000,"2025-06-30":5160800000,"2025-09-30":5381400000,"2025-12-31":5615300000,"2026-03-31":5380000000,"2026-06-30":5544200000},"st_debt":{"2011-06-30":12874000,"2011-09-30":14003000,"2011-12-31":14663000,"2012-03-31":15616000,"2012-09-30":30293000,"2012-12-31":31358000,"2013-03-31":37209000,"2013-06-30":24338000,"2013-09-30":27010000,"2013-12-31":36225000,"2014-03-31":29967000,"2014-06-30":30516000,"2014-09-30":41021000,"2014-12-31":72630000,"2015-03-31":69275000,"2015-06-30":76442000,"2015-09-30":55959000,"2015-12-31":54991000,"2016-03-31":37506000,"2016-06-30":42993000,"2016-09-30":62349000,"2016-12-31":72419000,"2017-03-31":46340000,"2017-06-30":53184000,"2017-09-30":80996000,"2017-12-31":77609000,"2018-03-31":58195000,"2018-06-30":76412000,"2018-09-30":76080000,"2018-12-31":93000000,"2019-03-31":96359000,"2019-06-30":71548000,"2019-09-30":66000000,"2019-12-31":59100000,"2020-03-31":354700000,"2020-06-30":54600000,"2020-09-30":65800000,"2020-12-31":56000000,"2021-03-31":64300000,"2021-06-30":59400000,"2021-09-30":57600000,"2021-12-31":220400000,"2022-03-31":85900000,"2022-06-30":119300000,"2022-09-30":141500000,"2022-12-31":130300000,"2023-03-31":85500000,"2023-06-30":75400000,"2023-09-30":75700000,"2023-12-31":109400000,"2024-03-31":156900000,"2024-06-30":170600000,"2024-09-30":196000000,"2024-12-31":175300000,"2025-03-31":142300000,"2025-06-30":159300000,"2025-09-30":215100000,"2025-12-31":259000000,"2026-03-31":289500000,"2026-06-30":314600000},"lt_debt":{"2011-06-30":453717000,"2011-09-30":473193000,"2011-12-31":482601000,"2012-03-31":494745000,"2012-06-30":516970000,"2012-09-30":546094000,"2012-12-31":555016000,"2013-03-31":549739000,"2013-06-30":541709000,"2013-09-30":560427000,"2013-12-31":663689000,"2014-03-31":665042000,"2014-06-30":938575000,"2014-09-30":938499000,"2014-12-31":1008837000,"2015-03-31":1077964000,"2015-06-30":1041852000,"2015-09-30":1084161000,"2015-12-31":1199534000,"2016-03-31":1256679000,"2016-06-30":1250940000,"2016-09-30":1232717000,"2016-12-31":1212809000,"2017-03-31":1224718000,"2017-06-30":1263845000,"2017-09-30":1292689000,"2017-12-31":1318184000,"2018-03-31":1376770000,"2018-06-30":1357998000,"2018-09-30":1304127000,"2018-12-31":1281500000,"2019-03-31":1262582000,"2019-06-30":1295720000,"2019-09-30":1308000000,"2019-12-31":1432100000,"2020-03-31":1137700000,"2020-06-30":1360700000,"2020-09-30":1307800000,"2020-12-31":1280600000,"2021-03-31":1282600000,"2021-06-30":1322000000,"2021-09-30":1276300000,"2021-12-31":1815300000,"2022-03-31":1902900000,"2022-06-30":1851000000,"2022-09-30":1800900000,"2022-12-31":1952200000,"2023-03-31":1903000000,"2023-06-30":2174200000,"2023-09-30":2042500000,"2023-12-31":1989400000,"2024-03-31":2416100000,"2024-06-30":2279300000,"2024-09-30":2695100000,"2024-12-31":2737900000,"2025-03-31":2661100000,"2025-06-30":3056500000,"2025-09-30":3250000000,"2025-12-31":3440500000,"2026-03-31":2851500000,"2026-06-30":3048400000},"debt_ebitda":{"2012-03-31":2.161557,"2012-06-30":2.170633,"2012-09-30":2.149278,"2012-12-31":2.208879,"2013-03-31":2.142126,"2013-06-30":1.976148,"2013-09-30":2.002557,"2013-12-31":2.261305,"2014-03-31":2.151403,"2014-06-30":2.949088,"2014-09-30":2.798634,"2014-12-31":3.139656,"2015-03-31":3.219823,"2015-06-30":3.015781,"2015-09-30":3.014874,"2015-12-31":3.856719,"2016-03-31":3.918268,"2016-06-30":3.91834,"2016-09-30":4.042749,"2016-12-31":3.252302,"2017-03-31":3.234168,"2017-06-30":3.370315,"2017-09-30":3.480044,"2017-12-31":3.404719,"2018-03-31":3.574179,"2018-06-30":3.372446,"2018-09-30":3.264238,"2018-12-31":3.393136,"2019-03-31":3.217596,"2019-06-30":3.369888,"2019-09-30":3.339634,"2019-12-31":3.447658,"2020-03-31":3.568607,"2020-06-30":3.529683,"2020-09-30":2.727582,"2020-12-31":4.313757,"2021-03-31":2.109229,"2021-06-30":2.273981,"2021-09-30":1.874603,"2021-12-31":2.666701,"2022-03-31":2.450864,"2022-06-30":2.444208,"2022-09-30":2.304389},"net_debt_ebitda":{"2012-03-31":2.071277,"2012-06-30":2.131823,"2012-09-30":2.002306,"2012-12-31":2.191099,"2013-03-31":2.075819,"2013-06-30":1.93821,"2013-09-30":1.912851,"2013-12-31":2.195916,"2014-03-31":2.096586,"2014-06-30":2.884284,"2014-09-30":2.652947,"2014-12-31":3.020699,"2015-03-31":3.146069,"2015-06-30":2.950452,"2015-09-30":2.956783,"2015-12-31":3.816676,"2016-03-31":3.849964,"2016-06-30":3.842175,"2016-09-30":3.970252,"2016-12-31":3.198678,"2017-03-31":3.147735,"2017-06-30":3.301643,"2017-09-30":3.305741,"2017-12-31":3.332717,"2018-03-31":3.491759,"2018-06-30":3.273684,"2018-09-30":3.188431,"2018-12-31":3.354099,"2019-03-31":3.136868,"2019-06-30":3.276871,"2019-09-30":3.240153,"2019-12-31":3.393017,"2020-03-31":3.522923,"2020-06-30":3.349304,"2020-09-30":2.597201,"2020-12-31":4.158391,"2021-03-31":1.980423,"2021-06-30":2.033628,"2021-09-30":1.537676,"2021-12-31":2.651221,"2022-03-31":2.43576,"2022-06-30":2.420842,"2022-09-30":2.286816},"debt_ebit":{"2012-03-31":2.450548,"2012-06-30":2.460881,"2012-09-30":2.42731,"2012-12-31":2.511731,"2013-03-31":2.440728,"2013-06-30":2.24141,"2013-09-30":2.272967,"2013-12-31":2.557708,"2014-03-31":2.432945,"2014-06-30":3.348621,"2014-09-30":3.17134,"2014-12-31":3.579713,"2015-03-31":3.674669,"2015-06-30":3.435429,"2015-09-30":3.436125,"2015-12-31":4.511274,"2016-03-31":4.591082,"2016-06-30":4.603531,"2016-09-30":4.799884,"2016-12-31":3.742048,"2017-03-31":3.734842,"2017-06-30":3.914055,"2017-09-30":4.073766,"2017-12-31":3.981707,"2018-03-31":4.210467,"2018-06-30":3.968394,"2018-09-30":3.85839,"2018-12-31":4.059461,"2019-03-31":3.841501,"2019-06-30":4.059283,"2019-09-30":4.025326,"2019-12-31":4.128555,"2020-03-31":4.324221,"2020-06-30":4.327959,"2020-09-30":3.202081,"2020-12-31":4.986423,"2021-03-31":2.394602,"2021-06-30":2.505197,"2021-09-30":2.05256,"2021-12-31":2.902194,"2022-03-31":2.644056,"2022-06-30":2.643605,"2022-09-30":2.491243,"2022-12-31":2.829119,"2023-03-31":2.991316,"2023-06-30":3.297331,"2023-09-30":3.307904,"2023-12-31":3.782986,"2024-03-31":4.333815,"2024-06-30":4.840213,"2024-09-30":5.670989,"2024-12-31":5.428666,"2025-03-31":5.512439,"2025-06-30":5.656911,"2025-09-30":6.824857,"2025-12-31":7.650272,"2026-03-31":7.24384,"2026-06-30":8.002598},"net_debt_ebit":{"2012-03-31":2.348197,"2012-06-30":2.416882,"2012-09-30":2.261325,"2012-12-31":2.491513,"2013-03-31":2.365177,"2013-06-30":2.19838,"2013-09-30":2.171148,"2013-12-31":2.483748,"2014-03-31":2.370955,"2014-06-30":3.275038,"2014-09-30":3.006251,"2014-12-31":3.444083,"2015-03-31":3.590496,"2015-06-30":3.361009,"2015-09-30":3.369917,"2015-12-31":4.464435,"2016-03-31":4.51105,"2016-06-30":4.514047,"2016-09-30":4.713811,"2016-12-31":3.680349,"2017-03-31":3.635028,"2017-06-30":3.834304,"2017-09-30":3.869726,"2017-12-31":3.897503,"2018-03-31":4.113374,"2018-06-30":3.852179,"2018-09-30":3.768785,"2018-12-31":4.012758,"2019-03-31":3.745119,"2019-06-30":3.947237,"2019-09-30":3.905421,"2019-12-31":4.063123,"2020-03-31":4.268864,"2020-06-30":4.106784,"2020-09-30":3.049017,"2020-12-31":4.80683,"2021-03-31":2.248368,"2021-06-30":2.240405,"2021-09-30":1.683648,"2021-12-31":2.885346,"2022-03-31":2.627761,"2022-06-30":2.618334,"2022-09-30":2.472245,"2022-12-31":2.78523,"2023-03-31":2.97099,"2023-06-30":3.275285,"2023-09-30":3.255832,"2023-12-31":3.723931,"2024-03-31":4.290605,"2024-06-30":4.771702,"2024-09-30":5.606484,"2024-12-31":5.390826,"2025-03-31":5.43414,"2025-06-30":5.599145,"2025-09-30":6.785796,"2025-12-31":7.605995,"2026-03-31":7.187694,"2026-06-30":7.765156},"equity_assets":{"2011-06-30":36.207764,"2011-09-30":35.929635,"2011-12-31":32.592416,"2012-03-31":30.731503,"2012-06-30":30.257468,"2012-09-30":29.380787,"2012-12-31":28.457814,"2013-03-31":28.055114,"2013-06-30":29.052409,"2013-09-30":29.999108,"2013-12-31":27.102526,"2014-03-31":27.628787,"2014-06-30":24.317243,"2014-09-30":24.86619,"2014-12-31":23.614919,"2015-03-31":23.419171,"2015-06-30":23.336209,"2015-09-30":22.584266,"2015-12-31":20.884951,"2016-03-31":20.132863,"2016-06-30":19.275507,"2016-09-30":20.06241,"2016-12-31":20.847607,"2017-03-31":21.583463,"2017-06-30":20.920018,"2017-09-30":21.372824,"2017-12-31":23.080825,"2018-03-31":23.289199,"2018-06-30":23.995783,"2018-09-30":23.527505,"2018-12-31":21.90906,"2019-03-31":21.425191,"2019-06-30":22.275512,"2019-09-30":22.261212,"2019-12-31":22.543176,"2020-03-31":21.587547,"2020-06-30":25.020578,"2020-09-30":27.228398,"2020-12-31":28.482729,"2021-03-31":31.12673,"2021-06-30":36.121007,"2021-09-30":40.327056,"2021-12-31":31.745921,"2022-03-31":32.273661,"2022-06-30":32.845579,"2022-09-30":35.4171,"2022-12-31":33.308523,"2023-03-31":33.979951,"2023-06-30":33.926407,"2023-09-30":35.10135,"2023-12-31":34.40141,"2024-03-31":32.578526,"2024-06-30":32.386473,"2024-09-30":29.832105,"2024-12-31":30.275239,"2025-03-31":30.267017,"2025-06-30":30.655236,"2025-09-30":29.383289,"2025-12-31":26.948868,"2026-03-31":28.219908,"2026-06-30":28.699752},"ltd_equity":{"2011-06-30":55.745627,"2011-09-30":59.991709,"2011-12-31":59.794449,"2012-03-31":61.923238,"2012-06-30":61.123894,"2012-09-30":64.834901,"2012-12-31":64.515439,"2013-03-31":57.195547,"2013-06-30":54.691067,"2013-09-30":54.785804,"2013-12-31":64.113701,"2014-03-31":62.914309,"2014-06-30":97.053471,"2014-09-30":95.247659,"2014-12-31":103.152013,"2015-03-31":112.308156,"2015-06-30":103.754515,"2015-09-30":111.846661,"2015-12-31":130.632332,"2016-03-31":137.67404,"2016-06-30":144.191933,"2016-09-30":138.980374,"2016-12-31":130.381531,"2017-03-31":126.395104,"2017-06-30":130.07231,"2017-09-30":127.843825,"2017-12-31":117.246741,"2018-03-31":116.865677,"2018-06-30":115.809663,"2018-09-30":113.565685,"2018-12-31":116.957837,"2019-03-31":111.959515,"2019-06-30":111.309935,"2019-09-30":110.258788,"2019-12-31":114.047941,"2020-03-31":96.858505,"2020-06-30":111.908874,"2020-09-30":96.381458,"2020-12-31":88.341611,"2021-03-31":81.352277,"2021-06-30":75.370582,"2021-09-30":66.522464,"2021-12-31":99.457594,"2022-03-31":97.624667,"2022-06-30":92.34223,"2022-09-30":81.33779,"2022-12-31":87.249162,"2023-03-31":80.892667,"2023-06-30":86.315455,"2023-09-30":78.214751,"2023-12-31":74.386778,"2024-03-31":87.148319,"2024-06-30":79.520636,"2024-09-30":90.55507,"2024-12-31":92.051911,"2025-03-31":88.925647,"2025-06-30":97.464923,"2025-09-30":106.449183,"2025-12-31":123.355204,"2026-03-31":100.419073,"2026-06-30":103.258587},"ltd_capital":{"2011-06-30":35.79274,"2011-09-30":37.496761,"2011-12-31":36.998951,"2012-03-31":37.786235,"2012-06-30":37.473108,"2012-09-30":38.729934,"2012-12-31":38.597135,"2013-03-31":35.839112,"2013-06-30":34.819395,"2013-09-30":34.818581,"2013-12-31":38.269445,"2014-03-31":37.97586,"2014-06-30":48.476082,"2014-09-30":47.923117,"2014-12-31":48.985106,"2015-03-31":51.15948,"2015-06-30":49.08735,"2015-09-30":51.395484,"2015-12-31":55.178616,"2016-03-31":57.208105,"2016-06-30":58.13237,"2016-09-30":56.938587,"2016-12-31":55.043315,"2017-03-31":54.856894,"2017-06-30":55.533732,"2017-09-30":55.090115,"2017-12-31":53.034621,"2018-03-31":52.688359,"2018-06-30":52.3863,"2018-09-30":51.598916,"2018-12-31":51.663096,"2019-03-31":51.161586,"2019-06-30":51.18726,"2019-09-30":51.039919,"2019-12-31":51.936607,"2020-03-31":42.540383,"2020-06-30":51.570968,"2020-09-30":47.698592,"2020-12-31":33.06054,"2021-03-31":43.713575,"2021-06-30":36.379647,"2021-09-30":35.745694,"2021-12-31":41.332908,"2022-03-31":40.986926,"2022-06-30":38.921715,"2022-09-30":36.735069,"2022-12-31":36.659656,"2023-03-31":34.681344,"2023-06-30":36.670602,"2023-09-30":34.201845,"2023-12-31":31.385479,"2024-03-31":34.639923,"2024-06-30":30.734483,"2024-09-30":33.122358,"2024-12-31":34.615336,"2025-03-31":33.448133,"2025-06-30":36.839504,"2025-09-30":38.532219,"2025-12-31":40.93689,"2026-03-31":34.691469,"2026-06-30":35.878725},"ltd_assets":{"2011-06-30":20.184245,"2011-09-30":21.554802,"2011-12-31":19.488455,"2012-03-31":19.029942,"2012-06-30":18.494543,"2012-09-30":19.049004,"2012-12-31":18.359684,"2013-03-31":16.046276,"2013-06-30":15.889072,"2013-09-30":16.435253,"2013-12-31":17.376432,"2014-03-31":17.382461,"2014-06-30":23.600728,"2014-09-30":23.684464,"2014-12-31":24.359265,"2015-03-31":26.301639,"2015-06-30":24.21237,"2015-09-30":25.259748,"2015-12-31":27.282499,"2016-03-31":27.717726,"2016-06-30":27.793726,"2016-09-30":27.882813,"2016-12-31":27.181429,"2017-03-31":27.28044,"2017-06-30":27.21115,"2017-09-30":27.323835,"2017-12-31":27.061515,"2018-03-31":27.21708,"2018-06-30":27.789435,"2018-09-30":26.719172,"2018-12-31":25.624363,"2019-03-31":23.98754,"2019-06-30":24.794858,"2019-09-30":24.544943,"2019-12-31":25.710028,"2020-03-31":20.909375,"2020-06-30":28.000247,"2020-09-30":26.243127,"2020-12-31":25.162102,"2021-03-31":25.322304,"2021-06-30":27.224613,"2021-09-30":26.826551,"2021-12-31":31.573729,"2022-03-31":31.507053,"2022-06-30":30.33034,"2022-09-30":28.807486,"2022-12-31":29.061407,"2023-03-31":27.487289,"2023-06-30":29.283732,"2023-09-30":27.454433,"2023-12-31":25.5901,"2024-03-31":28.391638,"2024-06-30":25.753929,"2024-09-30":27.014484,"2024-12-31":27.868936,"2025-03-31":26.915141,"2025-06-30":29.878102,"2025-09-30":31.278271,"2025-12-31":33.242831,"2026-03-31":28.33817,"2026-06-30":29.634958},"debt_equity":{"2011-06-30":55.745627,"2011-09-30":59.991709,"2011-12-31":61.611201,"2012-03-31":63.877767,"2012-06-30":63.114023,"2012-09-30":67.402563,"2012-12-31":67.150848,"2013-03-31":59.589744,"2013-06-30":57.070699,"2013-09-30":57.346458,"2013-12-31":67.53235,"2014-03-31":65.669215,"2014-06-30":100.208982,"2014-09-30":98.75097,"2014-12-31":110.578317,"2015-03-31":119.525602,"2015-06-30":111.367115,"2015-09-30":117.619629,"2015-12-31":136.744488,"2016-03-31":140.654782,"2016-06-30":148.040694,"2016-09-30":144.088201,"2016-12-31":136.87078,"2017-03-31":130.408789,"2017-06-30":134.222167,"2017-09-30":132.063093,"2017-12-31":121.075851,"2018-03-31":121.805499,"2018-06-30":121.068606,"2018-09-30":120.09316,"2018-12-31":126.385651,"2019-03-31":118.835111,"2019-06-30":117.456328,"2019-09-30":116.024614,"2019-12-31":119.590667,"2020-03-31":127.686021,"2020-06-30":116.999753,"2020-09-30":102.063527,"2020-12-31":167.211645,"2021-03-31":86.103006,"2021-06-30":107.177879,"2021-09-30":86.099239,"2021-12-31":140.625685,"2022-03-31":138.184896,"2022-06-30":137.251185,"2022-09-30":121.41728,"2022-12-31":137.997765,"2023-03-31":133.245484,"2023-06-30":135.380523,"2023-09-30":128.685762,"2023-12-31":137.010171,"2024-03-31":151.583466,"2024-06-30":158.734257,"2024-09-30":173.395605,"2024-12-31":165.928118,"2025-03-31":165.86132,"2025-06-30":164.566327,"2025-09-30":176.260195,"2025-12-31":201.330178,"2026-03-31":189.463305,"2026-06-30":187.79893},"debt_capital":{"2011-06-30":35.79274,"2011-09-30":37.496761,"2011-12-31":38.123101,"2012-03-31":38.97891,"2012-06-30":38.693193,"2012-09-30":40.263758,"2012-12-31":40.1738,"2013-03-31":37.339332,"2013-06-30":36.334402,"2013-09-30":36.445979,"2013-12-31":40.310036,"2014-03-31":39.638755,"2014-06-30":50.052191,"2014-09-30":49.68578,"2014-12-31":52.51173,"2015-03-31":54.447227,"2015-06-30":52.688951,"2015-09-30":54.048263,"2015-12-31":57.760368,"2016-03-31":58.446701,"2016-06-30":59.684035,"2016-09-30":59.031203,"2016-12-31":57.782889,"2017-03-31":56.598878,"2017-06-30":57.305493,"2017-09-30":56.908271,"2017-12-31":54.766656,"2018-03-31":54.915455,"2018-06-30":54.765174,"2018-09-30":54.564694,"2018-12-31":55.827589,"2019-03-31":54.303494,"2019-06-30":54.013755,"2019-09-30":53.708979,"2019-12-31":54.460724,"2020-03-31":56.079868,"2020-06-30":53.916998,"2020-09-30":50.510613,"2020-12-31":62.576481,"2021-03-31":46.266317,"2021-06-30":51.732299,"2021-09-30":46.265229,"2021-12-31":58.441677,"2022-03-31":58.01581,"2022-06-30":57.850579,"2022-09-30":54.836407,"2022-12-31":57.982799,"2023-03-31":57.126715,"2023-06-30":57.515601,"2023-09-30":56.271873,"2023-12-31":57.807718,"2024-03-31":60.25176,"2024-06-30":61.350305,"2024-09-30":63.422967,"2024-12-31":62.395853,"2025-03-31":62.386405,"2025-06-30":62.202295,"2025-09-30":63.802241,"2025-12-31":66.813812,"2026-03-31":65.453307,"2026-06-30":65.253519},"debt_assets":{"2011-06-30":20.184245,"2011-09-30":21.554802,"2011-12-31":20.080578,"2012-03-31":19.630598,"2012-06-30":19.096706,"2012-09-30":19.803403,"2012-12-31":19.109664,"2013-03-31":16.717971,"2013-06-30":16.580413,"2013-09-30":17.203426,"2013-12-31":18.302972,"2014-03-31":18.143608,"2014-06-30":24.368061,"2014-09-30":24.555604,"2014-12-31":26.112981,"2015-03-31":27.991905,"2015-06-30":25.988863,"2015-09-30":26.56353,"2015-12-31":28.55902,"2016-03-31":28.317834,"2016-06-30":28.535594,"2016-09-30":28.907566,"2016-12-31":28.534282,"2017-03-31":28.146733,"2017-06-30":28.079301,"2017-09-30":28.225612,"2017-12-31":27.945306,"2018-03-31":28.367525,"2018-06-30":29.05136,"2018-09-30":28.254924,"2018-12-31":27.689908,"2019-03-31":25.46065,"2019-06-30":26.163998,"2019-09-30":25.828486,"2019-12-31":26.959535,"2020-03-31":27.564279,"2020-06-30":29.274014,"2020-09-30":27.790264,"2020-12-31":47.626439,"2021-03-31":26.80105,"2021-06-30":38.71373,"2021-09-30":34.721288,"2021-12-31":44.642919,"2022-03-31":44.597324,"2022-06-30":45.080946,"2022-09-30":43.002479,"2022-12-31":45.965017,"2023-03-31":45.276751,"2023-06-30":45.929747,"2023-09-30":45.170439,"2023-12-31":47.13343,"2024-03-31":49.383659,"2024-06-30":51.408427,"2024-09-30":51.72756,"2024-12-31":50.235134,"2025-03-31":50.201274,"2025-06-30":50.448196,"2025-09-30":51.791042,"2025-12-31":54.256203,"2026-03-31":53.46637,"2026-06-30":53.897827},"net_debt_equity":{"2011-06-30":0.542362,"2011-09-30":0.585591,"2011-12-31":0.597657,"2012-03-31":0.612098,"2012-06-30":0.619856,"2012-09-30":0.627934,"2012-12-31":0.666103,"2013-03-31":0.577452,"2013-06-30":0.559751,"2013-09-30":0.547776,"2013-12-31":0.655795,"2014-03-31":0.63996,"2014-06-30":0.98007,"2014-09-30":0.936103,"2014-12-31":1.063887,"2015-03-31":1.167877,"2015-06-30":1.089546,"2015-09-30":1.153533,"2015-12-31":1.353247,"2016-03-31":1.382029,"2016-06-30":1.451631,"2016-09-30":1.415044,"2016-12-31":1.346141,"2017-03-31":1.269236,"2017-06-30":1.314873,"2017-09-30":1.254485,"2017-12-31":1.185154,"2018-03-31":1.189967,"2018-06-30":1.175231,"2018-09-30":1.173042,"2018-12-31":1.249316,"2019-03-31":1.158536,"2019-06-30":1.142142,"2019-09-30":1.125685,"2019-12-31":1.176953,"2020-03-31":1.260514,"2020-06-30":1.110206,"2020-09-30":0.971848,"2020-12-31":1.611893,"2021-03-31":0.808449,"2021-06-30":0.958495,"2021-09-30":0.706244,"2021-12-31":1.398093,"2022-03-31":1.373333,"2022-06-30":1.359391,"2022-09-30":1.204914,"2022-12-31":1.35857,"2023-03-31":1.323401,"2023-06-30":1.344754,"2023-09-30":1.2666,"2023-12-31":1.348714,"2024-03-31":1.500721,"2024-06-30":1.564875,"2024-09-30":1.714233,"2024-12-31":1.647715,"2025-03-31":1.635054,"2025-06-30":1.628858,"2025-09-30":1.752514,"2025-12-31":2.001649,"2026-03-31":1.879948,"2026-06-30":1.822268},"net_debt_capital":{"2011-06-30":34.823603,"2011-09-30":36.601326,"2011-12-31":36.981165,"2012-03-31":37.350897,"2012-06-30":38.001386,"2012-09-30":37.510434,"2012-12-31":39.850428,"2013-03-31":36.183526,"2013-06-30":35.636869,"2013-09-30":34.813362,"2013-12-31":39.144404,"2014-03-31":38.628775,"2014-06-30":48.952334,"2014-09-30":47.099308,"2014-12-31":50.522147,"2015-03-31":53.200042,"2015-06-30":51.547578,"2015-09-30":53.006853,"2015-12-31":57.160666,"2016-03-31":57.427846,"2016-06-30":58.523887,"2016-09-30":57.972632,"2016-12-31":56.830168,"2017-03-31":55.086271,"2017-06-30":56.137867,"2017-09-30":54.057939,"2017-12-31":53.608466,"2018-03-31":53.649116,"2018-06-30":53.161371,"2018-09-30":53.297518,"2018-12-31":55.185298,"2019-03-31":52.941043,"2019-06-30":52.522841,"2019-09-30":52.109104,"2019-12-31":53.597592,"2020-03-31":55.36195,"2020-06-30":51.161645,"2020-09-30":48.096141,"2020-12-31":60.322706,"2021-03-31":43.440919,"2021-06-30":46.264344,"2021-09-30":37.949867,"2021-12-31":58.102416,"2022-03-31":57.658259,"2022-06-30":57.297559,"2022-09-30":54.418244,"2022-12-31":57.083302,"2023-03-31":56.738532,"2023-06-30":57.131051,"2023-09-30":55.386058,"2023-12-31":56.90531,"2024-03-31":59.651034,"2024-06-30":60.481924,"2024-09-30":62.701553,"2024-12-31":61.960933,"2025-03-31":61.50027,"2025-06-30":61.56711,"2025-09-30":63.437074,"2025-12-31":66.42711,"2026-03-31":64.945983,"2026-06-30":63.317405},"ebitda":{"2012-03-31":236108000,"2012-06-30":245920000,"2012-09-30":264145000,"2012-12-31":261530000,"2013-03-31":267375000,"2013-06-30":286051000,"2013-09-30":292936000,"2013-12-31":309148000,"2014-03-31":322656000,"2014-06-30":328607000,"2014-09-30":347676000,"2014-12-31":344454000,"2015-03-31":356305000,"2015-06-30":370814000,"2015-09-30":378165000,"2015-12-31":325577000,"2016-03-31":327667000,"2016-06-30":327774000,"2016-09-30":316127000,"2016-12-31":391468000,"2017-03-31":390706000,"2017-06-30":386957000,"2017-09-30":383717000,"2017-12-31":399808000,"2018-03-31":401481000,"2018-06-30":420960000,"2018-09-30":422483000,"2018-12-31":408118000,"2019-03-31":416497000,"2019-06-30":405731000,"2019-09-30":412141000,"2019-12-31":435571000,"2020-03-31":420276000,"2020-06-30":403039000,"2020-09-30":507739000,"2020-12-31":561900000,"2021-03-31":643600000,"2021-06-30":826700000,"2021-09-30":881200000,"2021-12-31":962500000,"2022-03-31":1099000000,"2022-06-30":1125600000,"2022-09-30":1166600000},"ebitda_capex":{"2012-06-30":170400000,"2012-09-30":180762000,"2012-12-31":173039000,"2013-03-31":176530000,"2013-06-30":188694000,"2013-09-30":208432000,"2013-12-31":206290000,"2014-03-31":212674000,"2014-06-30":204323000,"2014-09-30":217363000,"2014-12-31":194062000,"2015-03-31":209851000,"2015-06-30":240662000,"2015-09-30":240779000,"2015-12-31":205325000,"2016-03-31":196870000,"2016-06-30":185736000,"2016-09-30":148522000,"2016-12-31":234947000,"2017-03-31":221436000,"2017-06-30":233442000,"2017-09-30":208578000,"2017-12-31":184008000,"2018-03-31":184184000,"2018-06-30":184196000,"2018-09-30":232693000,"2018-12-31":267118000,"2019-03-31":281734000,"2019-06-30":243761000,"2019-09-30":249841000,"2019-12-31":243771000,"2020-03-31":238587000,"2020-06-30":259939000,"2020-09-30":376739000,"2020-12-31":458700000,"2021-03-31":534700000,"2021-06-30":720200000,"2021-09-30":768400000,"2021-12-31":818900000,"2022-03-31":958800000,"2022-06-30":982800000,"2022-09-30":1018100000},"ebit":{"2012-03-31":208264000,"2012-06-30":216915000,"2012-09-30":233889000,"2012-12-31":229996000,"2013-03-31":234664000,"2013-06-30":252198000,"2013-09-30":258086000,"2013-12-31":273322000,"2014-03-31":285318000,"2014-06-30":289400000,"2014-09-30":306816000,"2014-12-31":302110000,"2015-03-31":312202000,"2015-06-30":325518000,"2015-09-30":331804000,"2015-12-31":278338000,"2016-03-31":279648000,"2016-06-30":278988000,"2016-09-30":266261000,"2016-12-31":340234000,"2017-03-31":338330000,"2017-06-30":333201000,"2017-09-30":327793000,"2017-12-31":341872000,"2018-03-31":340809000,"2018-06-30":357743000,"2018-09-30":357425000,"2018-12-31":341129000,"2019-03-31":348853000,"2019-06-30":336825000,"2019-09-30":341935000,"2019-12-31":363735000,"2020-03-31":346837000,"2020-06-30":328700000,"2020-09-30":432500000,"2020-12-31":486100000,"2021-03-31":566900000,"2021-06-30":750400000,"2021-09-30":804800000,"2021-12-31":884400000,"2022-03-31":1018700000,"2022-06-30":1040700000,"2022-09-30":1079100000,"2022-12-31":1091400000,"2023-03-31":1047900000,"2023-06-30":1034200000,"2023-09-30":1015900000,"2023-12-31":968600000,"2024-03-31":969700000,"2024-06-30":940000000,"2024-09-30":910000000,"2024-12-31":909100000,"2025-03-31":900400000,"2025-06-30":912300000,"2025-09-30":788500000,"2025-12-31":734000000,"2026-03-31":742700000,"2026-06-30":692800000},"cash_ratio":{"2011-06-30":0.014331,"2011-09-30":0.014091,"2011-12-31":0.014254,"2012-03-31":0.018997,"2012-06-30":0.007513,"2012-09-30":0.030598,"2012-12-31":0.003332,"2013-03-31":0.01066,"2013-06-30":0.006606,"2013-09-30":0.016584,"2013-12-31":0.010838,"2014-03-31":0.009556,"2014-06-30":0.011745,"2014-09-30":0.028099,"2014-12-31":0.021317,"2015-03-31":0.014462,"2015-06-30":0.012049,"2015-09-30":0.011085,"2015-12-31":0.006393,"2016-03-31":0.010641,"2016-06-30":0.011821,"2016-09-30":0.011309,"2016-12-31":0.010224,"2017-03-31":0.016707,"2017-06-30":0.012494,"2017-09-30":0.031308,"2017-12-31":0.013094,"2018-03-31":0.014595,"2018-06-30":0.019641,"2018-09-30":0.01462,"2018-12-31":0.006676,"2019-03-31":0.013798,"2019-06-30":0.01616,"2019-09-30":0.017103,"2019-12-31":0.009825,"2020-03-31":0.007272,"2020-06-30":0.040955,"2020-09-30":0.036532,"2020-12-31":0.047376,"2021-03-31":0.048409,"2021-06-30":0.156211,"2021-09-30":0.283816,"2021-12-31":0.009653,"2022-03-31":0.010254,"2022-06-30":0.015632,"2022-09-30":0.012446,"2022-12-31":0.02493,"2023-03-31":0.010368,"2023-06-30":0.010743,"2023-09-30":0.024326,"2023-12-31":0.022828,"2024-03-31":0.015393,"2024-06-30":0.02079,"2024-09-30":0.016198,"2024-12-31":0.010127,"2025-03-31":0.02012,"2025-06-30":0.016071,"2025-09-30":0.009235,"2025-12-31":0.00955,"2026-03-31":0.011267,"2026-06-30":0.045675},"current_ratio":{"2011-06-30":1.161437,"2011-09-30":1.168987,"2011-12-31":1.125018,"2012-03-31":1.115108,"2012-06-30":1.090368,"2012-09-30":1.140244,"2012-12-31":1.122245,"2013-03-31":1.045616,"2013-06-30":1.05354,"2013-09-30":1.077915,"2013-12-31":1.055095,"2014-03-31":1.046114,"2014-06-30":1.116465,"2014-09-30":1.070239,"2014-12-31":1.058797,"2015-03-31":1.091015,"2015-06-30":1.044149,"2015-09-30":1.03176,"2015-12-31":1.073115,"2016-03-31":1.07166,"2016-06-30":1.042655,"2016-09-30":1.035474,"2016-12-31":1.047474,"2017-03-31":1.065207,"2017-06-30":1.078528,"2017-09-30":1.045112,"2017-12-31":1.05945,"2018-03-31":1.064415,"2018-06-30":1.073256,"2018-09-30":1.026494,"2018-12-31":1.00662,"2019-03-31":0.998493,"2019-06-30":1.011473,"2019-09-30":0.995495,"2019-12-31":1.038806,"2020-03-31":0.908688,"2020-06-30":1.033519,"2020-09-30":1.057668,"2020-12-31":1.087643,"2021-03-31":1.116029,"2021-06-30":1.328459,"2021-09-30":1.501577,"2021-12-31":1.079425,"2022-03-31":1.017666,"2022-06-30":0.996374,"2022-09-30":1.029142,"2022-12-31":1.033257,"2023-03-31":1.021077,"2023-06-30":1.106771,"2023-09-30":1.092201,"2023-12-31":1.11398,"2024-03-31":1.04144,"2024-06-30":1.023566,"2024-09-30":1.000497,"2024-12-31":1.029587,"2025-03-31":1.001398,"2025-06-30":1.047083,"2025-09-30":1.064434,"2025-12-31":1.076254,"2026-03-31":0.947637,"2026-06-30":1.019825},"quick_ratio":{"2013-12-31":0.083248,"2014-03-31":0.080598,"2014-06-30":0.09013,"2014-09-30":0.105061,"2014-12-31":0.100044,"2015-03-31":0.090062,"2015-06-30":0.083801,"2015-09-30":0.085313,"2015-12-31":0.083758,"2016-03-31":0.083934,"2016-06-30":0.083632,"2016-09-30":0.088432,"2016-12-31":0.094664,"2017-03-31":0.0923,"2017-06-30":0.087037,"2017-09-30":0.119158,"2017-12-31":0.098885,"2018-03-31":0.102882,"2018-06-30":0.103892,"2018-09-30":0.09191,"2018-12-31":0.087963,"2019-03-31":0.089847,"2019-06-30":0.096872,"2019-09-30":0.10979,"2019-12-31":0.102754,"2020-03-31":0.074345,"2020-06-30":0.126866,"2020-09-30":0.143314,"2020-12-31":0.15168,"2021-03-31":0.169869,"2021-06-30":0.310928,"2021-09-30":0.456457,"2021-12-31":0.124903,"2022-03-31":0.131941,"2022-06-30":0.124168,"2022-09-30":0.1244,"2022-12-31":0.128604,"2023-03-31":0.111176,"2023-06-30":0.112472,"2023-09-30":0.127104,"2023-12-31":0.117971,"2024-03-31":0.110801,"2024-06-30":0.104561,"2024-09-30":0.10061,"2024-12-31":0.099329,"2025-03-31":0.110505,"2025-06-30":0.106212,"2025-09-30":0.102483,"2025-12-31":0.100173,"2026-03-31":0.105104,"2026-06-30":0.125364},"cfo_avg_cl":{"2012-06-30":-0.043975,"2012-09-30":-0.105368,"2012-12-31":-0.061726,"2013-03-31":-0.002833,"2013-06-30":0.039618,"2013-09-30":0.042712,"2013-12-31":0.032123,"2014-03-31":0.070367,"2014-06-30":0.055556,"2014-09-30":0.115284,"2014-12-31":0.10471,"2015-03-31":0.067209,"2015-06-30":0.077376,"2015-09-30":0.083139,"2015-12-31":0.071209,"2016-03-31":0.101496,"2016-06-30":0.113203,"2016-09-30":0.148085,"2016-12-31":0.187713,"2017-03-31":0.163525,"2017-06-30":0.124279,"2017-09-30":0.1464,"2017-12-31":0.092436,"2018-03-31":0.128749,"2018-06-30":0.192027,"2018-09-30":0.114014,"2018-12-31":0.117773,"2019-03-31":0.105936,"2019-06-30":0.116706,"2019-09-30":0.097385,"2019-12-31":0.154256,"2020-03-31":0.11308,"2020-06-30":0.392269,"2020-09-30":0.367178,"2020-12-31":0.377679,"2021-03-31":0.459739,"2021-06-30":0.570575,"2021-09-30":0.846827,"2021-12-31":0.743939,"2022-03-31":0.748694,"2022-06-30":0.587395,"2022-09-30":0.501634,"2022-12-31":0.338182,"2023-03-31":0.273596,"2023-06-30":0.244277,"2023-09-30":0.232881,"2023-12-31":0.085925,"2024-03-31":0.125911,"2024-06-30":0.031034,"2024-09-30":0.059119,"2024-12-31":0.198662,"2025-03-31":0.15776,"2025-06-30":0.271852,"2025-09-30":0.223563,"2025-12-31":0.204268,"2026-03-31":0.174379,"2026-06-30":0.12766},"cfo_liab":{"2012-06-30":-0.023996,"2012-09-30":-0.054788,"2012-12-31":-0.035359,"2013-03-31":-0.001622,"2013-06-30":0.024165,"2013-09-30":0.025853,"2013-12-31":0.019008,"2014-03-31":0.045112,"2014-06-30":0.032139,"2014-09-30":0.065579,"2014-12-31":0.06268,"2015-03-31":0.039273,"2015-06-30":0.044843,"2015-09-30":0.047347,"2015-12-31":0.040549,"2016-03-31":0.054944,"2016-06-30":0.064223,"2016-09-30":0.083979,"2016-12-31":0.108757,"2017-03-31":0.095796,"2017-06-30":0.071712,"2017-09-30":0.081917,"2017-12-31":0.052445,"2018-03-31":0.071143,"2018-06-30":0.109701,"2018-09-30":0.066086,"2018-12-31":0.069135,"2019-03-31":0.060244,"2019-06-30":0.063962,"2019-09-30":0.053926,"2019-12-31":0.085966,"2020-03-31":0.067283,"2020-06-30":0.221259,"2020-09-30":0.213098,"2020-12-31":0.221276,"2021-03-31":0.286828,"2021-06-30":0.280248,"2021-09-30":0.426277,"2021-12-31":0.320983,"2022-03-31":0.304885,"2022-06-30":0.211722,"2022-09-30":0.167311,"2022-12-31":0.130781,"2023-03-31":0.109939,"2023-06-30":0.094727,"2023-09-30":0.092167,"2023-12-31":0.037296,"2024-03-31":0.05241,"2024-06-30":0.013536,"2024-09-30":0.024485,"2024-12-31":0.085592,"2025-03-31":0.071231,"2025-06-30":0.122189,"2025-09-30":0.106017,"2025-12-31":0.091859,"2026-03-31":0.086975,"2026-06-30":0.059883},"cfo_capex":{"2012-06-30":-0.619425,"2012-09-30":-1.308336,"2012-12-31":-0.851183,"2013-03-31":-0.043437,"2013-06-30":0.592736,"2013-09-30":0.72109,"2013-12-31":0.509168,"2014-03-31":1.124166,"2014-06-30":0.7724,"2014-09-30":1.498254,"2014-12-31":1.318474,"2015-03-31":0.84165,"2015-06-30":1.136594,"2015-09-30":1.145095,"2015-12-31":1.172929,"2016-03-31":1.521098,"2016-06-30":1.642793,"2016-09-30":1.770777,"2016-12-31":2.453965,"2017-03-31":1.992314,"2017-06-30":1.715741,"2017-09-30":1.739869,"2017-12-31":0.910565,"2018-03-31":1.27045,"2018-06-30":1.720887,"2018-09-30":1.299679,"2018-12-31":1.914894,"2019-03-31":1.848853,"2019-06-30":1.603964,"2019-09-30":1.376463,"2019-12-31":1.933785,"2020-03-31":1.579958,"2020-06-30":5.633823,"2020-09-30":5.899237,"2020-12-31":7.804264,"2021-03-31":9.188246,"2021-06-30":8.162441,"2021-09-30":10.728723,"2021-12-31":8.771588,"2022-03-31":8.89515,"2022-06-30":6.076331,"2022-09-30":4.548822,"2022-12-31":3.767846,"2023-03-31":3.192503,"2023-06-30":2.593192,"2023-09-30":2.229459,"2023-12-31":1.02589,"2024-03-31":1.413064,"2024-06-30":0.401786,"2024-09-30":0.854437,"2024-12-31":2.392085,"2025-03-31":2.097821,"2025-06-30":3.257422,"2025-09-30":2.73235,"2025-12-31":2.572222,"2026-03-31":2.081511,"2026-06-30":1.609381},"wc":{"2011-06-30":138387000,"2011-09-30":135514000,"2011-12-31":130637000,"2012-03-31":129161000,"2012-06-30":114796000,"2012-09-30":177940000,"2012-12-31":170603000,"2013-03-31":75868000,"2013-06-30":87958000,"2013-09-30":123458000,"2013-12-31":102762000,"2014-03-31":85354000,"2014-06-30":211156000,"2014-09-30":126616000,"2014-12-31":113020000,"2015-03-31":165383000,"2015-06-30":88766000,"2015-09-30":62943000,"2015-12-31":149102000,"2016-03-31":150726000,"2016-06-30":90083000,"2016-09-30":71889000,"2016-12-31":97470000,"2017-03-31":131802000,"2017-06-30":167018000,"2017-09-30":96372000,"2017-12-31":130699000,"2018-03-31":146040000,"2018-06-30":155065000,"2018-09-30":58040000,"2018-12-31":15800000,"2019-03-31":-3671000,"2019-06-30":26794000,"2019-09-30":-10800000,"2019-12-31":94000000,"2020-03-31":-241100000,"2020-06-30":59500000,"2020-09-30":104500000,"2020-12-31":161500000,"2021-03-31":198700000,"2021-06-30":417800000,"2021-09-30":524700000,"2021-12-31":122600000,"2022-03-31":28600000,"2022-06-30":-6100000,"2022-09-30":48000000,"2022-12-31":63900000,"2023-03-31":43300000,"2023-06-30":226600000,"2023-09-30":200500000,"2023-12-31":285600000,"2024-03-31":112800000,"2024-06-30":73000000,"2024-09-30":1800000,"2024-12-31":100500000,"2025-03-31":4900000,"2025-06-30":154400000,"2025-09-30":214900000,"2025-12-31":259500000,"2026-03-31":-193800000,"2026-06-30":71400000},"wc_assets":{"2011-06-30":6.156342,"2011-09-30":6.172909,"2011-12-31":5.2754,"2012-03-31":4.968067,"2012-06-30":4.106814,"2012-09-30":6.206953,"2012-12-31":5.643472,"2013-03-31":2.214503,"2013-06-30":2.579929,"2013-09-30":3.620567,"2013-12-31":2.690472,"2014-03-31":2.230931,"2014-06-30":5.309576,"2014-09-30":3.195349,"2014-12-31":2.728968,"2015-03-31":4.03524,"2015-06-30":2.062899,"2015-09-30":1.466502,"2015-12-31":3.391213,"2016-03-31":3.324462,"2016-06-30":2.001489,"2016-09-30":1.626057,"2016-12-31":2.184494,"2017-03-31":2.935873,"2017-06-30":3.595973,"2017-09-30":2.037035,"2017-12-31":2.683171,"2018-03-31":2.887034,"2018-06-30":3.173178,"2018-09-30":1.189133,"2018-12-31":0.31593,"2019-03-31":-0.069745,"2019-06-30":0.512729,"2019-09-30":-0.202665,"2019-12-31":1.687552,"2020-03-31":-4.431089,"2020-06-30":1.224381,"2020-09-30":2.096962,"2020-12-31":3.173262,"2021-03-31":3.922924,"2021-06-30":8.603966,"2021-09-30":11.02867,"2021-12-31":2.132396,"2022-03-31":0.473541,"2022-06-30":-0.099954,"2022-09-30":0.767816,"2022-12-31":0.951247,"2023-03-31":0.625433,"2023-06-30":3.052016,"2023-09-30":2.695037,"2023-12-31":3.673737,"2024-03-31":1.325515,"2024-06-30":0.824831,"2024-09-30":0.018042,"2024-12-31":1.022984,"2025-03-31":0.04956,"2025-06-30":1.509301,"2025-09-30":2.068216,"2025-12-31":2.507343,"2026-03-31":-1.925982,"2026-06-30":0.694114},"cash_assets":{"2011-06-30":0.546516,"2011-09-30":0.514736,"2011-12-31":0.601492,"2012-03-31":0.819902,"2012-06-30":0.341436,"2012-09-30":1.3542,"2012-12-31":0.15382,"2013-03-31":0.51749,"2013-06-30":0.318304,"2013-09-30":0.770637,"2013-12-31":0.529261,"2014-03-31":0.462292,"2014-06-30":0.535469,"2014-09-30":1.278281,"2014-12-31":0.989378,"2015-03-31":0.641191,"2015-06-30":0.562983,"2015-09-30":0.51183,"2015-12-31":0.296517,"2016-03-31":0.493643,"2016-06-30":0.554679,"2016-09-30":0.518382,"2016-12-31":0.470472,"2017-03-31":0.752223,"2017-06-30":0.572129,"2017-09-30":1.41372,"2017-12-31":0.59098,"2018-03-31":0.654149,"2018-06-30":0.850771,"2018-09-30":0.656175,"2018-12-31":0.31857,"2019-03-31":0.638797,"2019-06-30":0.722191,"2019-09-30":0.769375,"2019-12-31":0.427274,"2020-03-31":0.35287,"2020-06-30":1.496008,"2020-09-30":1.32841,"2020-12-31":1.71533,"2021-03-31":1.63669,"2021-06-30":4.091929,"2021-09-30":6.240541,"2021-12-31":0.259157,"2022-03-31":0.274853,"2022-06-30":0.43095,"2022-09-30":0.327921,"2022-12-31":0.713063,"2023-03-31":0.307661,"2023-06-30":0.307087,"2023-09-30":0.71106,"2023-12-31":0.735776,"2024-03-31":0.492368,"2024-06-30":0.727659,"2024-09-30":0.588383,"2024-12-31":0.350156,"2025-03-31":0.713058,"2025-06-30":0.515157,"2025-09-30":0.296422,"2025-12-31":0.314022,"2026-03-31":0.414414,"2026-06-30":1.599183},"cash_debt":{"2011-06-30":0.027076,"2011-09-30":0.02388,"2011-12-31":0.029954,"2012-03-31":0.041767,"2012-06-30":0.017879,"2012-09-30":0.068382,"2012-12-31":0.008049,"2013-03-31":0.030954,"2013-06-30":0.019198,"2013-09-30":0.044796,"2013-12-31":0.028917,"2014-03-31":0.02548,"2014-06-30":0.021974,"2014-09-30":0.052057,"2014-12-31":0.037888,"2015-03-31":0.022906,"2015-06-30":0.021662,"2015-09-30":0.019268,"2015-12-31":0.010383,"2016-03-31":0.017432,"2016-06-30":0.019438,"2016-09-30":0.017932,"2016-12-31":0.016488,"2017-03-31":0.026725,"2017-06-30":0.020375,"2017-09-30":0.050086,"2017-12-31":0.021148,"2018-03-31":0.02306,"2018-06-30":0.029285,"2018-09-30":0.023223,"2018-12-31":0.011505,"2019-03-31":0.02509,"2019-06-30":0.027602,"2019-09-30":0.029788,"2019-12-31":0.015849,"2020-03-31":0.012802,"2020-06-30":0.051104,"2020-09-30":0.047801,"2020-12-31":0.036016,"2021-03-31":0.061068,"2021-06-30":0.105697,"2021-09-30":0.179732,"2021-12-31":0.005805,"2022-03-31":0.006163,"2022-06-30":0.009559,"2022-09-30":0.007626,"2022-12-31":0.015513,"2023-03-31":0.006795,"2023-06-30":0.006686,"2023-09-30":0.015742,"2023-12-31":0.015611,"2024-03-31":0.00997,"2024-06-30":0.014154,"2024-09-30":0.011375,"2024-12-31":0.00697,"2025-03-31":0.014204,"2025-06-30":0.010212,"2025-09-30":0.005723,"2025-12-31":0.005788,"2026-03-31":0.007751,"2026-06-30":0.029671},"fcf_debt":{"2012-06-30":-0.229109,"2012-09-30":-0.339033,"2012-12-31":-0.283567,"2013-03-31":-0.165501,"2013-06-30":-0.070142,"2013-09-30":-0.040178,"2013-12-31":-0.072218,"2014-03-31":0.019673,"2014-06-30":-0.029189,"2014-09-30":0.066729,"2014-12-31":0.044288,"2015-03-31":-0.020215,"2015-06-30":0.015897,"2015-09-30":0.017484,"2015-12-31":0.016561,"2016-03-31":0.053087,"2016-06-30":0.071088,"2016-09-30":0.101083,"2016-12-31":0.178747,"2017-03-31":0.132928,"2017-06-30":0.084251,"2017-09-30":0.097038,"2017-12-31":-0.014178,"2018-03-31":0.040954,"2018-06-30":0.120226,"2018-09-30":0.041242,"2018-12-31":0.093154,"2019-03-31":0.085361,"2019-06-30":0.071547,"2019-09-30":0.044391,"2019-12-31":0.119265,"2020-03-31":0.070257,"2020-06-30":0.466118,"2020-09-30":0.463427,"2020-12-31":0.289698,"2021-03-31":0.656869,"2021-06-30":0.405766,"2021-09-30":0.664326,"2021-12-31":0.4348,"2022-03-31":0.410952,"2022-06-30":0.263485,"2022-09-30":0.196035,"2022-12-31":0.139392,"2023-03-31":0.110094,"2023-06-30":0.083722,"2023-09-30":0.073025,"2023-12-31":0.00131,"2024-03-31":0.020916,"2024-06-30":-0.026507,"2024-09-30":-0.005658,"2024-12-31":0.069136,"2025-03-31":0.051779,"2025-06-30":0.116397,"2025-09-30":0.091649,"2025-12-31":0.075597,"2026-03-31":0.060669,"2026-06-30":0.029995},"liab_equity":{"2011-06-30":1.761839,"2011-09-30":1.783218,"2011-12-31":2.068198,"2012-03-31":2.25399,"2012-06-30":2.304969,"2012-09-30":2.364034,"2012-12-31":2.476189,"2013-03-31":2.531453,"2013-06-30":2.410924,"2013-09-30":2.304131,"2013-12-31":2.661588,"2014-03-31":2.592741,"2014-06-30":3.08867,"2014-09-30":3.021525,"2014-12-31":3.234611,"2015-03-31":3.270006,"2015-06-30":3.285186,"2015-09-30":3.427861,"2015-12-31":3.788137,"2016-03-31":3.967003,"2016-06-30":4.187931,"2016-09-30":3.984446,"2016-12-31":3.796714,"2017-03-31":3.633177,"2017-06-30":3.780111,"2017-09-30":3.678839,"2017-12-31":3.332601,"2018-03-31":3.293836,"2018-06-30":3.167399,"2018-09-30":3.250344,"2018-12-31":3.564322,"2019-03-31":3.667403,"2019-06-30":3.489235,"2019-09-30":3.492118,"2019-12-31":3.435932,"2020-03-31":3.6323,"2020-06-30":2.99671,"2020-09-30":2.672636,"2020-12-31":2.5109,"2021-03-31":2.212673,"2021-06-30":1.768472,"2021-09-30":1.479725,"2021-12-31":2.150011,"2022-03-31":2.098502,"2022-06-30":2.04455,"2022-09-30":1.823495,"2022-12-31":2.002235,"2023-03-31":1.942912,"2023-06-30":1.947556,"2023-09-30":1.848893,"2023-12-31":1.906858,"2024-03-31":2.069507,"2024-06-30":2.087709,"2024-09-30":2.352093,"2024-12-31":2.303029,"2025-03-31":2.303926,"2025-06-30":2.262085,"2025-09-30":2.403295,"2025-12-31":2.710731,"2026-03-31":2.543598,"2026-06-30":2.484351},"altman_z":{"2012-03-31":3.518781,"2012-06-30":3.360904,"2012-09-30":3.579029,"2012-12-31":3.486141,"2013-03-31":3.167472,"2013-06-30":3.378695,"2013-09-30":3.608636,"2013-12-31":3.26237,"2014-03-31":3.317464,"2014-06-30":3.36107,"2014-09-30":3.387567,"2014-12-31":3.376537,"2015-03-31":3.44832,"2015-06-30":3.379255,"2015-09-30":3.403854,"2015-12-31":3.268615,"2016-03-31":3.135579,"2016-06-30":3.140319,"2016-09-30":3.237807,"2016-12-31":3.331613,"2017-03-31":3.297746,"2017-06-30":3.133203,"2017-09-30":3.133629,"2017-12-31":3.143304,"2018-03-31":3.091386,"2018-06-30":3.267602,"2018-09-30":3.227908,"2018-12-31":3.086303,"2019-03-31":2.964385,"2019-06-30":3.058569,"2019-09-30":3.069215,"2019-12-31":3.043228,"2020-03-31":2.853671,"2020-06-30":3.135967,"2020-09-30":3.216481,"2020-12-31":3.304516,"2021-03-31":3.602118,"2021-06-30":4.342581,"2021-09-30":4.814481,"2021-12-31":3.958004,"2022-03-31":3.984711,"2022-06-30":4.045246,"2022-09-30":4.045106,"2022-12-31":3.946246,"2023-03-31":3.964001,"2023-06-30":3.858031,"2023-09-30":3.959299,"2023-12-31":3.902342,"2024-03-31":3.569595,"2024-06-30":3.45414,"2024-09-30":3.195832,"2024-12-31":3.423173,"2025-03-31":3.452879,"2025-06-30":3.537719,"2025-09-30":3.486884,"2025-12-31":3.415388,"2026-03-31":3.413057,"2026-06-30":3.300166},"ar_turnover":{"2014-12-31":69.401574,"2015-03-31":75.203576,"2015-06-30":72.105049,"2015-09-30":73.458294,"2015-12-31":68.796983,"2016-03-31":74.145513,"2016-06-30":73.425081,"2016-09-30":71.762943,"2016-12-31":65.759951,"2017-03-31":70.355921,"2017-06-30":68.909964,"2017-09-30":63.244321,"2017-12-31":61.461267,"2018-03-31":64.965692,"2018-06-30":69.675553,"2018-09-30":65.060371,"2018-12-31":60.643097,"2019-03-31":59.925328,"2019-06-30":63.309971,"2019-09-30":60.488545,"2019-12-31":57.474421,"2020-03-31":65.3048,"2020-06-30":64.06365,"2020-09-30":51.910512,"2020-12-31":50.803738,"2021-03-31":56.898987,"2021-06-30":71.496708,"2021-09-30":69.041967,"2021-12-31":72.855444,"2022-03-31":70.974815,"2022-06-30":78.503954,"2022-09-30":85.713973,"2022-12-31":86.036065,"2023-03-31":81.701064,"2023-06-30":84.922459,"2023-09-30":85.621476,"2023-12-31":81.689671,"2024-03-31":78.03856,"2024-06-30":77.206984,"2024-09-30":71.282206,"2024-12-31":73.639823,"2025-03-31":72.758848,"2025-06-30":79.179247,"2025-09-30":73.066948,"2025-12-31":73.835132,"2026-03-31":67.690361,"2026-06-30":76.054926},"dso":{"2014-12-31":5.259247,"2015-03-31":4.853493,"2015-06-30":5.062059,"2015-09-30":4.968806,"2015-12-31":5.305465,"2016-03-31":4.922752,"2016-06-30":4.971053,"2016-09-30":5.086191,"2016-12-31":5.550491,"2017-03-31":5.187907,"2017-06-30":5.296767,"2017-09-30":5.771269,"2017-12-31":5.9387,"2018-03-31":5.61835,"2018-06-30":5.238566,"2018-09-30":5.610174,"2018-12-31":6.018822,"2019-03-31":6.090914,"2019-06-30":5.765285,"2019-09-30":6.0342,"2019-12-31":6.350651,"2020-03-31":5.589176,"2020-06-30":5.697459,"2020-09-30":7.031331,"2020-12-31":7.184511,"2021-03-31":6.414877,"2021-06-30":5.10513,"2021-09-30":5.28664,"2021-12-31":5.009921,"2022-03-31":5.142669,"2022-06-30":4.649447,"2022-09-30":4.258349,"2022-12-31":4.242407,"2023-03-31":4.467506,"2023-06-30":4.298039,"2023-09-30":4.262949,"2023-12-31":4.468129,"2024-03-31":4.677175,"2024-06-30":4.727552,"2024-09-30":5.120492,"2024-12-31":4.956557,"2025-03-31":5.016572,"2025-06-30":4.609794,"2025-09-30":4.995419,"2025-12-31":4.943446,"2026-03-31":5.3922,"2026-06-30":4.799163},"inv_turnover":{"2012-06-30":6.174647,"2012-09-30":6.656425,"2012-12-31":6.168375,"2013-03-31":5.706711,"2013-06-30":5.7618,"2013-09-30":5.959195,"2013-12-31":5.573353,"2014-03-31":5.456609,"2014-06-30":5.593662,"2014-09-30":5.822973,"2014-12-31":5.479115,"2015-03-31":5.599641,"2015-06-30":5.567671,"2015-09-30":5.746697,"2015-12-31":5.523542,"2016-03-31":5.482458,"2016-06-30":5.397064,"2016-09-30":5.599712,"2016-12-31":5.483028,"2017-03-31":5.179106,"2017-06-30":5.074421,"2017-09-30":5.551043,"2017-12-31":5.550747,"2018-03-31":5.537059,"2018-06-30":5.685505,"2018-09-30":5.845015,"2018-12-31":5.475623,"2019-03-31":5.354858,"2019-06-30":5.609857,"2019-09-30":5.704197,"2019-12-31":5.251482,"2020-03-31":5.051451,"2020-06-30":5.738261,"2020-09-30":5.573097,"2020-12-31":5.296198,"2021-03-31":5.47208,"2021-06-30":8.711831,"2021-09-30":9.444958,"2021-12-31":8.764596,"2022-03-31":9.672459,"2022-06-30":11.215939,"2022-09-30":12.49833,"2022-12-31":10.912376,"2023-03-31":10.271051,"2023-06-30":9.808546,"2023-09-30":9.940782,"2023-12-31":8.947831,"2024-03-31":8.337013,"2024-06-30":7.522332,"2024-09-30":7.051425,"2024-12-31":7.257641,"2025-03-31":7.54483,"2025-06-30":7.344646,"2025-09-30":6.895408,"2025-12-31":7.046912,"2026-03-31":7.137604,"2026-06-30":6.874414},"dio":{"2012-06-30":59.112688,"2012-09-30":54.834235,"2012-12-31":59.172799,"2013-03-31":63.959785,"2013-06-30":63.348256,"2013-09-30":61.249884,"2013-12-31":65.490205,"2014-03-31":66.89136,"2014-06-30":65.252425,"2014-09-30":62.682753,"2014-12-31":66.616603,"2015-03-31":65.182756,"2015-06-30":65.557038,"2015-09-30":63.514743,"2015-12-31":66.080787,"2016-03-31":66.575972,"2016-06-30":67.62936,"2016-09-30":65.181928,"2016-12-31":66.569054,"2017-03-31":70.47548,"2017-06-30":71.929394,"2017-09-30":65.753406,"2017-12-31":65.756917,"2018-03-31":65.919467,"2018-06-30":64.198341,"2018-09-30":62.446379,"2018-12-31":66.659082,"2019-03-31":68.162409,"2019-06-30":65.064042,"2019-09-30":63.987972,"2019-12-31":69.504194,"2020-03-31":72.256473,"2020-06-30":63.608116,"2020-09-30":65.49321,"2020-12-31":68.917365,"2021-03-31":66.702245,"2021-06-30":41.897046,"2021-09-30":38.644956,"2021-12-31":41.644817,"2022-03-31":37.736007,"2022-06-30":32.542973,"2022-09-30":29.203901,"2022-12-31":33.448261,"2023-03-31":35.536771,"2023-06-30":37.212448,"2023-09-30":36.717433,"2023-12-31":40.792007,"2024-03-31":43.780667,"2024-06-30":48.522185,"2024-09-30":51.762589,"2024-12-31":50.291824,"2025-03-31":48.377497,"2025-06-30":49.696064,"2025-09-30":52.933782,"2025-12-31":51.795733,"2026-03-31":51.137612,"2026-06-30":53.095435},"ap_turnover":{"2012-06-30":41.543477,"2012-09-30":41.444876,"2012-12-31":40.311316,"2013-03-31":33.133749,"2013-06-30":34.685281,"2013-09-30":39.968076,"2013-12-31":36.11077,"2014-03-31":29.43479,"2014-06-30":30.837237,"2014-09-30":33.457218,"2014-12-31":31.256147,"2015-03-31":32.52921,"2015-06-30":30.036802,"2015-09-30":30.777559,"2015-12-31":31.995235,"2016-03-31":31.996184,"2016-06-30":30.072995,"2016-09-30":28.818128,"2016-12-31":29.197869,"2017-03-31":27.270992,"2017-06-30":28.273446,"2017-09-30":23.409546,"2017-12-31":24.648151,"2018-03-31":23.304687,"2018-06-30":25.917085,"2018-09-30":22.869228,"2018-12-31":23.730388,"2019-03-31":19.641928,"2019-06-30":21.236961,"2019-09-30":22.062845,"2019-12-31":20.774105,"2020-03-31":21.203466,"2020-06-30":19.284564,"2020-09-30":19.804621,"2020-12-31":18.511536,"2021-03-31":21.313191,"2021-06-30":23.684004,"2021-09-30":26.619241,"2021-12-31":24.861968,"2022-03-31":26.582215,"2022-06-30":28.04245,"2022-09-30":29.953631,"2022-12-31":28.033199,"2023-03-31":28.524808,"2023-06-30":28.263681,"2023-09-30":28.866387,"2023-12-31":30.088929,"2024-03-31":27.638747,"2024-06-30":29.484417,"2024-09-30":24.835957,"2024-12-31":26.983432,"2025-03-31":26.705203,"2025-06-30":30.100025,"2025-09-30":25.655949,"2025-12-31":25.767609,"2026-03-31":26.060782,"2026-06-30":26.252344},"dpo":{"2012-06-30":8.785976,"2012-09-30":8.806879,"2012-12-31":9.05453,"2013-03-31":11.015958,"2013-06-30":10.523196,"2013-09-30":9.132288,"2013-12-31":10.107788,"2014-03-31":12.400292,"2014-06-30":11.836339,"2014-09-30":10.909455,"2014-12-31":11.677703,"2015-03-31":11.220684,"2015-06-30":12.15176,"2015-09-30":11.85929,"2015-12-31":11.407949,"2016-03-31":11.40761,"2016-06-30":12.137135,"2016-09-30":12.665639,"2016-12-31":12.500912,"2017-03-31":13.384185,"2017-06-30":12.90964,"2017-09-30":15.59193,"2017-12-31":14.808413,"2018-03-31":15.662086,"2018-06-30":14.083374,"2018-09-30":15.960311,"2018-12-31":15.381122,"2019-03-31":18.582698,"2019-06-30":17.187016,"2019-09-30":16.543651,"2019-12-31":17.569951,"2020-03-31":17.214166,"2020-06-30":18.927055,"2020-09-30":18.430042,"2020-12-31":19.717435,"2021-03-31":17.125545,"2021-06-30":15.411245,"2021-09-30":13.711886,"2021-12-31":14.681058,"2022-03-31":13.730985,"2022-06-30":13.015981,"2022-09-30":12.185501,"2022-12-31":13.020276,"2023-03-31":12.795879,"2023-06-30":12.9141,"2023-09-30":12.644464,"2023-12-31":12.130707,"2024-03-31":13.206098,"2024-06-30":12.379421,"2024-09-30":14.696434,"2024-12-31":13.526819,"2025-03-31":13.667748,"2025-06-30":12.126236,"2025-09-30":14.22672,"2025-12-31":14.16507,"2026-03-31":14.005719,"2026-06-30":13.903521},"ccc":{"2014-12-31":60.198147,"2015-03-31":58.815564,"2015-06-30":58.467337,"2015-09-30":56.624258,"2015-12-31":59.978303,"2016-03-31":60.091114,"2016-06-30":60.463278,"2016-09-30":57.60248,"2016-12-31":59.618632,"2017-03-31":62.279202,"2017-06-30":64.316521,"2017-09-30":55.932745,"2017-12-31":56.887204,"2018-03-31":55.875732,"2018-06-30":55.353534,"2018-09-30":52.096242,"2018-12-31":57.296781,"2019-03-31":55.670625,"2019-06-30":53.642311,"2019-09-30":53.478521,"2019-12-31":58.284894,"2020-03-31":60.631482,"2020-06-30":50.378519,"2020-09-30":54.094499,"2020-12-31":56.384441,"2021-03-31":55.991577,"2021-06-30":31.590931,"2021-09-30":30.219709,"2021-12-31":31.973679,"2022-03-31":29.147691,"2022-06-30":24.176439,"2022-09-30":21.276749,"2022-12-31":24.670392,"2023-03-31":27.208397,"2023-06-30":28.596386,"2023-09-30":28.335918,"2023-12-31":33.129429,"2024-03-31":35.251744,"2024-06-30":40.870316,"2024-09-30":42.186648,"2024-12-31":41.721562,"2025-03-31":39.72632,"2025-06-30":42.179622,"2025-09-30":43.702481,"2025-12-31":42.574109,"2026-03-31":42.524093,"2026-06-30":43.991078},"inv_to_cash":{"2014-12-31":71.87585,"2015-03-31":70.036248,"2015-06-30":70.619097,"2015-09-30":68.483549,"2015-12-31":71.386252,"2016-03-31":71.498724,"2016-06-30":72.600413,"2016-09-30":70.268119,"2016-12-31":72.119545,"2017-03-31":75.663387,"2017-06-30":77.22616,"2017-09-30":71.524675,"2017-12-31":71.695617,"2018-03-31":71.537817,"2018-06-30":69.436907,"2018-09-30":68.056553,"2018-12-31":72.677904,"2019-03-31":74.253322,"2019-06-30":70.829327,"2019-09-30":70.022172,"2019-12-31":75.854845,"2020-03-31":77.845649,"2020-06-30":69.305574,"2020-09-30":72.524541,"2020-12-31":76.101876,"2021-03-31":73.117122,"2021-06-30":47.002176,"2021-09-30":43.931595,"2021-12-31":46.654737,"2022-03-31":42.878677,"2022-06-30":37.19242,"2022-09-30":33.46225,"2022-12-31":37.690668,"2023-03-31":40.004277,"2023-06-30":41.510486,"2023-09-30":40.980382,"2023-12-31":45.260136,"2024-03-31":48.457842,"2024-06-30":53.249736,"2024-09-30":56.883081,"2024-12-31":55.248381,"2025-03-31":53.394069,"2025-06-30":54.305858,"2025-09-30":57.929201,"2025-12-31":56.73918,"2026-03-31":56.529812,"2026-06-30":57.894598},"inventories":{"2011-06-30":779679000,"2011-09-30":719677000,"2011-12-31":867470000,"2012-03-31":966209000,"2012-06-30":1071927000,"2012-09-30":1107193000,"2012-12-31":1194288000,"2013-03-31":1353120000,"2013-06-30":1358294000,"2013-09-30":1351719000,"2013-12-31":1542318000,"2014-03-31":1537112000,"2014-06-30":1514274000,"2014-09-30":1490520000,"2014-12-31":1556705000,"2015-03-31":1547436000,"2015-06-30":1657105000,"2015-09-30":1634421000,"2015-12-31":1737751000,"2016-03-31":1826531000,"2016-06-30":1784114000,"2016-09-30":1687379000,"2016-12-31":1651815000,"2017-03-31":1729525000,"2017-06-30":1803909000,"2017-09-30":1651789000,"2017-12-31":1763293000,"2018-03-31":1804176000,"2018-06-30":1721249000,"2018-09-30":1733756000,"2018-12-31":1844100000,"2019-03-31":1860907000,"2019-06-30":1793671000,"2019-09-30":1792700000,"2019-12-31":1901700000,"2020-03-31":1992600000,"2020-06-30":1327100000,"2020-09-30":1375700000,"2020-12-31":1446400000,"2021-03-31":1320400000,"2021-06-30":1030200000,"2021-09-30":850800000,"2021-12-31":1073100000,"2022-03-31":1096400000,"2022-06-30":1125500000,"2022-09-30":1185600000,"2022-12-31":1356600000,"2023-03-31":1540000000,"2023-06-30":1718000000,"2023-09-30":1722300000,"2023-12-31":1963400000,"2024-03-31":2101400000,"2024-06-30":2356800000,"2024-09-30":2752200000,"2024-12-31":2636800000,"2025-03-31":2558400000,"2025-06-30":2658200000,"2025-09-30":2732900000,"2025-12-31":2741300000,"2026-03-31":2727800000,"2026-06-30":2759600000},"asset_turnover":{"2012-06-30":2.679639,"2012-09-30":2.830086,"2012-12-31":2.718899,"2013-03-31":2.580639,"2013-06-30":2.647875,"2013-09-30":2.733301,"2013-12-31":2.606822,"2014-03-31":2.541573,"2014-06-30":2.543156,"2014-09-30":2.625582,"2014-12-31":2.496653,"2015-03-31":2.551581,"2015-06-30":2.493935,"2015-09-30":2.543768,"2015-12-31":2.490571,"2016-03-31":2.504081,"2016-06-30":2.468027,"2016-09-30":2.498896,"2016-12-31":2.458083,"2017-03-31":2.393403,"2017-06-30":2.337317,"2017-09-30":2.37694,"2017-12-31":2.383748,"2018-03-31":2.401573,"2018-06-30":2.462655,"2018-09-30":2.41638,"2018-12-31":2.350317,"2019-03-31":2.237889,"2019-06-30":2.29655,"2019-09-30":2.319556,"2019-12-31":2.278578,"2020-03-31":2.210937,"2020-06-30":2.166011,"2020-09-30":2.092549,"2020-12-31":1.988855,"2021-03-31":2.085607,"2021-06-30":2.570511,"2021-09-30":2.651535,"2021-12-31":2.487711,"2022-03-31":2.588526,"2022-06-30":2.717877,"2022-09-30":2.841795,"2022-12-31":2.602427,"2023-03-31":2.546934,"2023-06-30":2.501708,"2023-09-30":2.550927,"2023-12-31":2.466767,"2024-03-31":2.360407,"2024-06-30":2.255264,"2024-09-30":2.166777,"2024-12-31":2.26548,"2025-03-31":2.279634,"2025-06-30":2.303561,"2025-09-30":2.213128,"2025-12-31":2.237694,"2026-03-31":2.25302,"2026-06-30":2.159716},"mcap":{"2011-06-30":928887461.41,"2011-09-30":808233089.4,"2011-12-31":1176519621.2,"2012-03-31":1287653100.38,"2012-06-30":1038548365.9,"2012-09-30":1368421805.51,"2012-12-31":1350424233.08,"2013-03-31":1463135682.46,"2013-06-30":1570080373.47,"2013-09-30":1918524322.56,"2013-12-31":1719416535.84,"2014-03-31":1561864318.47,"2014-06-30":2032397499.03,"2014-09-30":1761823998.77,"2014-12-31":2190401128.5,"2015-03-31":1988583177.19,"2015-06-30":2224696018.5,"2015-09-30":2051001200.16,"2015-12-31":1772959329.1,"2016-03-31":1287273984.06,"2016-06-30":1137531468.71,"2016-09-30":1365190467.36,"2016-12-31":1666637238.42,"2017-03-31":1590680651.68,"2017-06-30":1320550630.8,"2017-09-30":1511444516.74,"2017-12-31":1484092206.71,"2018-03-31":1367498050.38,"2018-06-30":1254393000,"2018-09-30":1244413368,"2018-12-31":958106779.68,"2019-03-31":1198119064.3,"2019-06-30":1520801709.75,"2019-09-30":1683726298.16,"2019-12-31":1852686012.99,"2020-03-31":842801134.53,"2020-06-30":1156275437.06,"2020-09-30":1545352786.66,"2020-12-31":2234691563.42,"2021-03-31":2869830156,"2021-06-30":2857327671.13,"2021-09-30":3515327430.71,"2021-12-31":3326646995.66,"2022-03-31":3090410430.12,"2022-06-30":2845820526.5,"2022-09-30":2083151466.76,"2022-12-31":2562584950.23,"2023-03-31":3202130359.12,"2023-06-30":3626530837.5,"2023-09-30":3714309271.53,"2023-12-31":4170627147.96,"2024-03-31":3954834505.62,"2024-06-30":3985004212.8,"2024-09-30":5101436652.48,"2024-12-31":5582213886.2,"2025-03-31":4940415922.05,"2025-06-30":5650881102.15,"2025-09-30":5526021243.67,"2025-12-31":4690180766.7,"2026-03-31":3933899551.59,"2026-06-30":3471394253.25},"ev_cash":{"2011-06-30":12285000,"2011-09-30":11300000,"2011-12-31":14895000,"2012-03-31":21316000,"2012-06-30":9544000,"2012-09-30":38822000,"2012-12-31":4650000,"2013-03-31":17729000,"2013-06-30":10852000,"2013-09-30":26278000,"2013-12-31":20215000,"2014-03-31":17687000,"2014-06-30":21295000,"2014-09-30":50652000,"2014-12-31":40975000,"2015-03-31":26279000,"2015-06-30":24225000,"2015-09-30":21968000,"2015-12-31":13037000,"2016-03-31":22381000,"2016-06-30":24965000,"2016-09-30":22918000,"2016-12-31":20992000,"2017-03-31":33770000,"2017-06-30":26573000,"2017-09-30":66883000,"2017-12-31":28787000,"2018-03-31":33090000,"2018-06-30":41575000,"2018-09-30":32027000,"2018-12-31":15932000,"2019-03-31":33623000,"2019-06-30":37740000,"2019-09-30":41000000,"2019-12-31":23800000,"2020-03-31":19200000,"2020-06-30":72700000,"2020-09-30":66200000,"2020-12-31":87300000,"2021-03-31":82900000,"2021-06-30":198700000,"2021-09-30":296900000,"2021-12-31":14900000,"2022-03-31":16600000,"2022-06-30":26300000,"2022-09-30":20500000,"2022-12-31":47900000,"2023-03-31":21300000,"2023-06-30":22800000,"2023-09-30":52900000,"2023-12-31":57200000,"2024-03-31":41900000,"2024-06-30":64400000,"2024-09-30":58700000,"2024-12-31":34400000,"2025-03-31":70500000,"2025-06-30":52700000,"2025-09-30":30800000,"2025-12-31":32500000,"2026-03-31":41700000,"2026-06-30":164500000},"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":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2011-06-30":453717000,"2011-09-30":473193000,"2011-12-31":497264000,"2012-03-31":510361000,"2012-06-30":533802000,"2012-09-30":567721000,"2012-12-31":577688000,"2013-03-31":572751000,"2013-06-30":565279000,"2013-09-30":586621000,"2013-12-31":699078000,"2014-03-31":694163000,"2014-06-30":969091000,"2014-09-30":973018000,"2014-12-31":1081467000,"2015-03-31":1147239000,"2015-06-30":1118294000,"2015-09-30":1140120000,"2015-12-31":1255659000,"2016-03-31":1283887000,"2016-06-30":1284330000,"2016-09-30":1278022000,"2016-12-31":1273172000,"2017-03-31":1263609000,"2017-06-30":1304167000,"2017-09-30":1335352000,"2017-12-31":1361234000,"2018-03-31":1434965000,"2018-06-30":1419665000,"2018-09-30":1379085000,"2018-12-31":1384800000,"2019-03-31":1340119000,"2019-06-30":1367268000,"2019-09-30":1376400000,"2019-12-31":1501700000,"2020-03-31":1499800000,"2020-06-30":1422600000,"2020-09-30":1384900000,"2020-12-31":2423900000,"2021-03-31":1357500000,"2021-06-30":1879900000,"2021-09-30":1651900000,"2021-12-31":2566700000,"2022-03-31":2693500000,"2022-06-30":2751200000,"2022-09-30":2688300000,"2022-12-31":3087700000,"2023-03-31":3134600000,"2023-06-30":3410100000,"2023-09-30":3360500000,"2023-12-31":3664200000,"2024-03-31":4202500000,"2024-06-30":4549800000,"2024-09-30":5160600000,"2024-12-31":4935200000,"2025-03-31":4963400000,"2025-06-30":5160800000,"2025-09-30":5381400000,"2025-12-31":5615300000,"2026-03-31":5380000000,"2026-06-30":5544200000},"ev":{"2011-06-30":1370319461.41,"2011-09-30":1270126089.4,"2011-12-31":1658888621.2,"2012-03-31":1776698100.38,"2012-06-30":1562806365.9,"2012-09-30":1897320805.51,"2012-12-31":1923462233.08,"2013-03-31":2018157682.46,"2013-06-30":2124507373.47,"2013-09-30":2478867322.56,"2013-12-31":2398279535.84,"2014-03-31":2238340318.47,"2014-06-30":2980193499.03,"2014-09-30":2684189998.77,"2014-12-31":3230893128.5,"2015-03-31":3109543177.19,"2015-06-30":3318765018.5,"2015-09-30":3169153200.16,"2015-12-31":3015581329.1,"2016-03-31":2548779984.06,"2016-06-30":2396896468.71,"2016-09-30":2620294467.36,"2016-12-31":2918817238.42,"2017-03-31":2820519651.68,"2017-06-30":2598144630.8,"2017-09-30":2779913516.74,"2017-12-31":2816539206.71,"2018-03-31":2769373050.38,"2018-06-30":2632483000,"2018-09-30":2591471368,"2018-12-31":2326974779.68,"2019-03-31":2504615064.3,"2019-06-30":2850329709.75,"2019-09-30":3019126298.16,"2019-12-31":3330586012.99,"2020-03-31":2323401134.53,"2020-06-30":2506175437.06,"2020-09-30":2864052786.66,"2020-12-31":4571291563.42,"2021-03-31":4144430156,"2021-06-30":4538527671.13,"2021-09-30":4870327430.71,"2021-12-31":5878446995.66,"2022-03-31":5767310430.120001,"2022-06-30":5570720526.5,"2022-09-30":4750951466.76,"2022-12-31":5602384950.23,"2023-03-31":6315430359.12,"2023-06-30":7013830837.5,"2023-09-30":7021909271.53,"2023-12-31":7777627147.96,"2024-03-31":8115434505.620001,"2024-06-30":8470404212.799999,"2024-09-30":10203336652.48,"2024-12-31":10483013886.2,"2025-03-31":9833315922.05,"2025-06-30":10758981102.15,"2025-09-30":10876621243.67,"2025-12-31":10272980766.7,"2026-03-31":9272199551.59,"2026-06-30":8851094253.25},"capital":{"2011-06-30":1267623000,"2011-09-30":1261957000,"2011-12-31":1304364000,"2012-03-31":1309326000,"2012-06-30":1379576000,"2012-09-30":1410005000,"2012-12-31":1437972000,"2013-03-31":1533908000,"2013-06-30":1555768000,"2013-09-30":1609563000,"2013-12-31":1734253000,"2014-03-31":1751223000,"2014-06-30":1936161000,"2014-09-30":1958343000,"2014-12-31":2059477000,"2015-03-31":2107066000,"2015-06-30":2122445000,"2015-09-30":2109448000,"2015-12-31":2173911000,"2016-03-31":2196680000,"2016-06-30":2151882000,"2016-09-30":2164994000,"2016-12-31":2203372000,"2017-03-31":2232569000,"2017-06-30":2275815000,"2017-09-30":2346499000,"2017-12-31":2485516000,"2018-03-31":2613044000,"2018-06-30":2592277000,"2018-09-30":2527431000,"2018-12-31":2480494000,"2019-03-31":2467832000,"2019-06-30":2531333000,"2019-09-30":2562700000,"2019-12-31":2757400000,"2020-03-31":2674400000,"2020-06-30":2638500000,"2020-09-30":2741800000,"2020-12-31":3873500000,"2021-03-31":2934100000,"2021-06-30":3633900000,"2021-09-30":3570500000,"2021-12-31":4391900000,"2022-03-31":4642700000,"2022-06-30":4755700000,"2022-09-30":4902400000,"2022-12-31":5325200000,"2023-03-31":5487100000,"2023-06-30":5929000000,"2023-09-30":5971900000,"2023-12-31":6338600000,"2024-03-31":6974900000,"2024-06-30":7416100000,"2024-09-30":8136800000,"2024-12-31":7909500000,"2025-03-31":7955900000,"2025-06-30":8296800000,"2025-09-30":8434500000,"2025-12-31":8404400000,"2026-03-31":8219600000,"2026-06-30":8496400000},"debt_capital_ev":{"2011-06-30":35.79274,"2011-09-30":37.496761,"2011-12-31":38.123101,"2012-03-31":38.97891,"2012-06-30":38.693193,"2012-09-30":40.263758,"2012-12-31":40.1738,"2013-03-31":37.339332,"2013-06-30":36.334402,"2013-09-30":36.445979,"2013-12-31":40.310036,"2014-03-31":39.638755,"2014-06-30":50.052191,"2014-09-30":49.68578,"2014-12-31":52.51173,"2015-03-31":54.447227,"2015-06-30":52.688951,"2015-09-30":54.048263,"2015-12-31":57.760368,"2016-03-31":58.446701,"2016-06-30":59.684035,"2016-09-30":59.031203,"2016-12-31":57.782889,"2017-03-31":56.598878,"2017-06-30":57.305493,"2017-09-30":56.908271,"2017-12-31":54.766656,"2018-03-31":54.915455,"2018-06-30":54.765174,"2018-09-30":54.564694,"2018-12-31":55.827589,"2019-03-31":54.303494,"2019-06-30":54.013755,"2019-09-30":53.708979,"2019-12-31":54.460724,"2020-03-31":56.079868,"2020-06-30":53.916998,"2020-09-30":50.510613,"2020-12-31":62.576481,"2021-03-31":46.266317,"2021-06-30":51.732299,"2021-09-30":46.265229,"2021-12-31":58.441677,"2022-03-31":58.01581,"2022-06-30":57.850579,"2022-09-30":54.836407,"2022-12-31":57.982799,"2023-03-31":57.126715,"2023-06-30":57.515601,"2023-09-30":56.271873,"2023-12-31":57.807718,"2024-03-31":60.25176,"2024-06-30":61.350305,"2024-09-30":63.422967,"2024-12-31":62.395853,"2025-03-31":62.386405,"2025-06-30":62.202295,"2025-09-30":63.802241,"2025-12-31":66.813812,"2026-03-31":65.453307,"2026-06-30":65.253519},"debt_ev":{"2011-06-30":0.331103,"2011-09-30":0.372556,"2011-12-31":0.299757,"2012-03-31":0.287253,"2012-06-30":0.341566,"2012-09-30":0.299222,"2012-12-31":0.300338,"2013-03-31":0.283799,"2013-06-30":0.266075,"2013-09-30":0.236649,"2013-12-31":0.291491,"2014-03-31":0.310124,"2014-06-30":0.325177,"2014-09-30":0.3625,"2014-12-31":0.334727,"2015-03-31":0.368941,"2015-06-30":0.336961,"2015-09-30":0.359755,"2015-12-31":0.41639,"2016-03-31":0.503726,"2016-06-30":0.53583,"2016-09-30":0.48774,"2016-12-31":0.436194,"2017-03-31":0.448006,"2017-06-30":0.501961,"2017-09-30":0.480357,"2017-12-31":0.4833,"2018-03-31":0.518155,"2018-06-30":0.539287,"2018-09-30":0.532163,"2018-12-31":0.595107,"2019-03-31":0.53506,"2019-06-30":0.479688,"2019-09-30":0.455893,"2019-12-31":0.450882,"2020-03-31":0.645519,"2020-06-30":0.567638,"2020-09-30":0.483546,"2020-12-31":0.530244,"2021-03-31":0.327548,"2021-06-30":0.414209,"2021-09-30":0.339176,"2021-12-31":0.436629,"2022-03-31":0.467029,"2022-06-30":0.493868,"2022-09-30":0.565845,"2022-12-31":0.55114,"2023-03-31":0.49634,"2023-06-30":0.486196,"2023-09-30":0.478574,"2023-12-31":0.471121,"2024-03-31":0.51784,"2024-06-30":0.537141,"2024-09-30":0.505776,"2024-12-31":0.470781,"2025-03-31":0.504753,"2025-06-30":0.479674,"2025-09-30":0.494768,"2025-12-31":0.546609,"2026-03-31":0.580229,"2026-06-30":0.626386},"ev_sales":{"2012-03-31":0.280448,"2012-06-30":0.231291,"2012-09-30":0.264875,"2012-12-31":0.257282,"2013-03-31":0.259564,"2013-06-30":0.25863,"2013-09-30":0.288978,"2013-12-31":0.268908,"2014-03-31":0.242886,"2014-06-30":0.317307,"2014-09-30":0.277337,"2014-12-31":0.325109,"2015-03-31":0.307575,"2015-06-30":0.321439,"2015-09-30":0.301857,"2015-12-31":0.283619,"2016-03-31":0.235823,"2016-06-30":0.220628,"2016-09-30":0.24069,"2016-12-31":0.268086,"2017-03-31":0.261206,"2017-06-30":0.243094,"2017-09-30":0.255578,"2017-12-31":0.253201,"2018-03-31":0.241552,"2018-06-30":0.224305,"2018-09-30":0.223154,"2018-12-31":0.200578,"2019-03-31":0.216855,"2019-06-30":0.245466,"2019-09-30":0.254968,"2019-12-31":0.27654,"2020-03-31":0.19634,"2020-06-30":0.229451,"2020-09-30":0.265446,"2020-12-31":0.431246,"2021-03-31":0.378283,"2021-06-30":0.363463,"2021-09-30":0.377127,"2021-12-31":0.436025,"2022-03-31":0.401277,"2022-06-30":0.37407,"2022-09-30":0.303715,"2022-12-31":0.345355,"2023-03-31":0.382575,"2023-06-30":0.414509,"2023-09-30":0.402114,"2023-12-31":0.435144,"2024-03-31":0.445555,"2024-06-30":0.46155,"2024-09-30":0.540763,"2024-12-31":0.525878,"2025-03-31":0.468943,"2025-06-30":0.489574,"2025-09-30":0.482601,"2025-12-31":0.455133,"2026-03-31":0.412589,"2026-06-30":0.399511},"ev_ebitda":{"2012-03-31":7.524938,"2012-06-30":6.354938,"2012-09-30":7.182876,"2012-12-31":7.354652,"2013-03-31":7.548042,"2013-06-30":7.427023,"2013-09-30":8.462146,"2013-12-31":7.757707,"2014-03-31":6.937234,"2014-06-30":9.069172,"2014-09-30":7.720378,"2014-12-31":9.379752,"2015-03-31":8.727195,"2015-06-30":8.949945,"2015-09-30":8.380345,"2015-12-31":9.262268,"2016-03-31":7.778568,"2016-06-30":7.31265,"2016-09-30":8.28874,"2016-12-31":7.456081,"2017-03-31":7.219033,"2017-06-30":6.714298,"2017-09-30":7.244697,"2017-12-31":7.044729,"2018-03-31":6.897893,"2018-06-30":6.253523,"2018-09-30":6.133907,"2018-12-31":5.701721,"2019-03-31":6.013525,"2019-06-30":7.025171,"2019-09-30":7.325469,"2019-12-31":7.646482,"2020-03-31":5.528275,"2020-06-30":6.218196,"2020-09-30":5.640797,"2020-12-31":8.135418,"2021-03-31":6.43945,"2021-06-30":5.489933,"2021-09-30":5.526926,"2021-12-31":6.107477,"2022-03-31":5.24778,"2022-06-30":4.949112,"2022-09-30":4.072477},"ev_ebit":{"2012-03-31":8.53099,"2012-06-30":7.204695,"2012-09-30":8.112057,"2012-12-31":8.363025,"2013-03-31":8.600201,"2013-06-30":8.423966,"2013-09-30":9.604811,"2013-12-31":8.774557,"2014-03-31":7.845072,"2014-06-30":10.297835,"2014-09-30":8.748533,"2014-12-31":10.694426,"2015-03-31":9.960036,"2015-06-30":10.195335,"2015-09-30":9.551281,"2015-12-31":10.834242,"2016-03-31":9.114244,"2016-06-30":8.591396,"2016-09-30":9.841075,"2016-12-31":8.578852,"2017-03-31":8.336593,"2017-06-30":7.79753,"2017-09-30":8.480698,"2017-12-31":8.238578,"2018-03-31":8.12588,"2018-06-30":7.358587,"2018-09-30":7.250392,"2018-12-31":6.821392,"2019-03-31":7.179572,"2019-06-30":8.462346,"2019-09-30":8.829533,"2019-12-31":9.156628,"2020-03-31":6.698827,"2020-06-30":7.624507,"2020-09-30":6.622087,"2020-12-31":9.404015,"2021-03-31":7.31069,"2021-06-30":6.048145,"2021-09-30":6.0516,"2021-12-31":6.646819,"2022-03-31":5.661441,"2022-06-30":5.352859,"2022-09-30":4.402698,"2022-12-31":5.13321,"2023-03-31":6.026749,"2023-06-30":6.78189,"2023-09-30":6.912008,"2023-12-31":8.029762,"2024-03-31":8.369016,"2024-06-30":9.011068,"2024-09-30":11.212458,"2024-12-31":11.5312,"2025-03-31":10.921053,"2025-06-30":11.793249,"2025-09-30":13.794066,"2025-12-31":13.995887,"2026-03-31":12.484448,"2026-06-30":12.775829},"ev_cfo":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":36.815419,"2013-09-30":40.680517,"2013-12-31":45.793163,"2014-03-31":18.103984,"2014-06-30":31.044652,"2014-09-30":13.748015,"2014-12-31":16.293942,"2015-03-31":25.226898,"2015-06-30":22.434699,"2015-09-30":20.14463,"2015-12-31":21.379975,"2016-03-31":12.810837,"2016-06-30":10.272164,"2016-09-30":8.828753,"2016-12-31":7.599167,"2017-03-31":8.363563,"2017-06-30":9.864174,"2017-09-30":9.122876,"2017-12-31":14.333533,"2018-03-31":10.031598,"2018-06-30":6.460969,"2018-09-30":10.505993,"2018-12-31":8.618425,"2019-03-31":10.052357,"2019-06-30":10.971499,"2019-09-30":13.514442,"2019-12-31":8.979741,"2020-03-31":8.093754,"2020-06-30":3.108627,"2020-09-30":3.706072,"2020-12-31":5.675803,"2021-03-31":4.141945,"2021-06-30":5.220899,"2021-09-30":4.024399,"2021-12-31":4.666916,"2022-03-31":4.624577,"2022-06-30":6.4201,"2022-09-30":7.033237,"2022-12-31":9.562016,"2023-03-31":12.568021,"2023-06-30":15.093245,"2023-09-30":15.779571,"2023-12-31":40.891836,"2024-03-31":26.988475,"2024-06-30":104.572892,"2024-09-30":59.529385,"2024-12-31":17.879949,"2025-03-31":20.023042,"2025-06-30":12.412299,"2025-09-30":13.98203,"2025-12-31":14.791909,"2026-03-31":14.759948,"2026-06-30":20.152765},"ev_fcf":{"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":163.908928,"2014-06-30":null,"2014-09-30":41.340387,"2014-12-31":67.456429,"2015-03-31":null,"2015-06-30":186.678199,"2015-09-30":158.982302,"2015-12-31":145.014731,"2016-03-31":37.39517,"2016-06-30":26.252686,"2016-09-30":20.283115,"2016-12-31":12.825681,"2017-03-31":16.791906,"2017-06-30":23.645937,"2017-09-30":21.453261,"2017-12-31":null,"2018-03-31":47.123827,"2018-06-30":15.4235,"2018-09-30":45.563531,"2018-12-31":18.038564,"2019-03-31":21.894637,"2019-06-30":29.137325,"2019-09-30":49.412869,"2019-12-31":18.596237,"2020-03-31":22.049512,"2020-06-30":3.779483,"2020-09-30":4.462532,"2020-12-31":6.509957,"2021-03-31":4.647785,"2021-06-30":5.949827,"2021-09-30":4.43806,"2021-12-31":5.267426,"2022-03-31":5.210327,"2022-06-30":7.684812,"2022-09-30":9.015088,"2022-12-31":13.016694,"2023-03-31":18.300291,"2023-06-30":24.566833,"2023-09-30":28.614137,"2023-12-31":1620.338989,"2024-03-31":92.325762,"2024-06-30":null,"2024-09-30":null,"2024-12-31":30.723956,"2025-03-31":38.26193,"2025-06-30":17.910739,"2025-09-30":22.053166,"2025-12-31":24.20019,"2026-03-31":28.407474,"2026-06-30":53.223658},"mcap_dil":{"2022-12-31":2856157146.3,"2023-03-31":3434172877.165,"2023-06-30":3773039624.85,"2023-09-30":3825379340.835,"2023-12-31":4204310136.345,"2024-03-31":3993292192.7925,"2024-06-30":4023413680.64,"2024-09-30":5135986190.16,"2024-12-31":5600312869.62,"2025-03-31":5045907074.5,"2025-06-30":5720057603.8125,"2025-09-30":5684339815.4225,"2025-12-31":5059535777.775001,"2026-03-31":4153819583.925,"2026-06-30":3585150732.625},"ev_dil":{"2022-12-31":5895957146.3,"2023-03-31":6547472877.165,"2023-06-30":7160339624.85,"2023-09-30":7132979340.834999,"2023-12-31":7811310136.345,"2024-03-31":8153892192.7925,"2024-06-30":8508813680.639999,"2024-09-30":10237886190.16,"2024-12-31":10501112869.619999,"2025-03-31":9938807074.5,"2025-06-30":10828157603.8125,"2025-09-30":11034939815.4225,"2025-12-31":10642335777.775002,"2026-03-31":9492119583.925,"2026-06-30":8964850732.625},"ev_per_share":{"2011-06-30":57.961652,"2011-09-30":55.866288,"2011-12-31":73.037822,"2012-03-31":77.50312,"2012-06-30":68.633875,"2012-09-30":83.50907,"2012-12-31":84.619995,"2013-03-31":82.856794,"2013-06-30":87.046219,"2013-09-30":101.711734,"2013-12-31":98.920757,"2014-03-31":92.450626,"2014-06-30":122.835621,"2014-09-30":110.440619,"2014-12-31":133.268373,"2015-03-31":133.242691,"2015-06-30":137.617036,"2015-09-30":133.750239,"2015-12-31":128.7562,"2016-03-31":115.353781,"2016-06-30":112.2454,"2016-09-30":122.608833,"2016-12-31":136.497979,"2017-03-31":131.35515,"2017-06-30":124.580243,"2017-09-30":133.271537,"2017-12-31":134.688254,"2018-03-31":132.322554,"2018-06-30":132.212496,"2018-09-30":135.153235,"2018-12-31":126.876424,"2019-03-31":135.252497,"2019-06-30":153.480561,"2019-09-30":162.152003,"2019-12-31":181.262764,"2020-03-31":127.830999,"2020-06-30":137.286625,"2020-09-30":156.38421,"2020-12-31":268.260366,"2021-03-31":228.17377,"2021-06-30":251.107301,"2021-09-30":269.069186,"2021-12-31":344.969101,"2022-03-31":347.504288,"2022-06-30":352.841075,"2022-09-30":325.837294,"2022-12-31":394.329239,"2023-03-31":446.558878,"2023-06-30":499.173954,"2023-09-30":507.996804,"2023-12-31":568.296808,"2024-03-31":599.664391,"2024-06-30":631.889361,"2024-09-30":766.11479,"2024-12-31":791.510462,"2025-03-31":760.226482,"2025-06-30":831.472925,"2025-09-30":861.131427,"2025-12-31":861.451517,"2026-03-31":779.294768,"2026-06-30":742.402886},"sales_base":{"2012-03-31":6335208000,"2012-06-30":6756889000,"2012-09-30":7163072000,"2012-12-31":7476100000,"2013-03-31":7775187000,"2013-06-30":8214471000,"2013-09-30":8578046000,"2013-12-31":8918581000,"2014-03-31":9215612000,"2014-06-30":9392140000,"2014-09-30":9678441000,"2014-12-31":9937889000,"2015-03-31":10109880000,"2015-06-30":10324722000,"2015-09-30":10498843000,"2015-12-31":10632505000,"2016-03-31":10808006000,"2016-06-30":10863975000,"2016-09-30":10886582000,"2016-12-31":10887612000,"2017-03-31":10798086000,"2017-06-30":10687832000,"2017-09-30":10876948000,"2017-12-31":11123721000,"2018-03-31":11464918000,"2018-06-30":11736185000,"2018-09-30":11612951000,"2018-12-31":11601358000,"2019-03-31":11549708000,"2019-06-30":11611935000,"2019-09-30":11841177000,"2019-12-31":12043765000,"2020-03-31":11833589000,"2020-06-30":10922500000,"2020-09-30":10789600000,"2020-12-31":10600200000,"2021-03-31":10955900000,"2021-06-30":12486900000,"2021-09-30":12914300000,"2021-12-31":13481900000,"2022-03-31":14372400000,"2022-06-30":14892200000,"2022-09-30":15642800000,"2022-12-31":16222100000,"2023-03-31":16507700000,"2023-06-30":16920800000,"2023-09-30":17462500000,"2023-12-31":17873700000,"2024-03-31":18214200000,"2024-06-30":18352100000,"2024-09-30":18868400000,"2024-12-31":19934300000,"2025-03-31":20969100000,"2025-06-30":21976200000,"2025-09-30":22537500000,"2025-12-31":22571400000,"2026-03-31":22473200000,"2026-06-30":22154800000},"ebitda_base":{"2012-03-31":236108000,"2012-06-30":245920000,"2012-09-30":264145000,"2012-12-31":261530000,"2013-03-31":267375000,"2013-06-30":286051000,"2013-09-30":292936000,"2013-12-31":309148000,"2014-03-31":322656000,"2014-06-30":328607000,"2014-09-30":347676000,"2014-12-31":344454000,"2015-03-31":356305000,"2015-06-30":370814000,"2015-09-30":378165000,"2015-12-31":325577000,"2016-03-31":327667000,"2016-06-30":327774000,"2016-09-30":316127000,"2016-12-31":391468000,"2017-03-31":390706000,"2017-06-30":386957000,"2017-09-30":383717000,"2017-12-31":399808000,"2018-03-31":401481000,"2018-06-30":420960000,"2018-09-30":422483000,"2018-12-31":408118000,"2019-03-31":416497000,"2019-06-30":405731000,"2019-09-30":412141000,"2019-12-31":435571000,"2020-03-31":420276000,"2020-06-30":403039000,"2020-09-30":507739000,"2020-12-31":561900000,"2021-03-31":643600000,"2021-06-30":826700000,"2021-09-30":881200000,"2021-12-31":962500000,"2022-03-31":1099000000,"2022-06-30":1125600000,"2022-09-30":1166600000},"ebit_base":{"2012-03-31":208264000,"2012-06-30":216915000,"2012-09-30":233889000,"2012-12-31":229996000,"2013-03-31":234664000,"2013-06-30":252198000,"2013-09-30":258086000,"2013-12-31":273322000,"2014-03-31":285318000,"2014-06-30":289400000,"2014-09-30":306816000,"2014-12-31":302110000,"2015-03-31":312202000,"2015-06-30":325518000,"2015-09-30":331804000,"2015-12-31":278338000,"2016-03-31":279648000,"2016-06-30":278988000,"2016-09-30":266261000,"2016-12-31":340234000,"2017-03-31":338330000,"2017-06-30":333201000,"2017-09-30":327793000,"2017-12-31":341872000,"2018-03-31":340809000,"2018-06-30":357743000,"2018-09-30":357425000,"2018-12-31":341129000,"2019-03-31":348853000,"2019-06-30":336825000,"2019-09-30":341935000,"2019-12-31":363735000,"2020-03-31":346837000,"2020-06-30":328700000,"2020-09-30":432500000,"2020-12-31":486100000,"2021-03-31":566900000,"2021-06-30":750400000,"2021-09-30":804800000,"2021-12-31":884400000,"2022-03-31":1018700000,"2022-06-30":1040700000,"2022-09-30":1079100000,"2022-12-31":1091400000,"2023-03-31":1047900000,"2023-06-30":1034200000,"2023-09-30":1015900000,"2023-12-31":968600000,"2024-03-31":969700000,"2024-06-30":940000000,"2024-09-30":910000000,"2024-12-31":909100000,"2025-03-31":900400000,"2025-06-30":912300000,"2025-09-30":788500000,"2025-12-31":734000000,"2026-03-31":742700000,"2026-06-30":692800000},"cfo_base":{"2012-06-30":-46779000,"2012-09-30":-109093000,"2012-12-31":-75322000,"2013-03-31":-3946000,"2013-06-30":57707000,"2013-09-30":60935000,"2013-12-31":52372000,"2014-03-31":123638000,"2014-06-30":95997000,"2014-09-30":195242000,"2014-12-31":198288000,"2015-03-31":123263000,"2015-06-30":147930000,"2015-09-30":157320000,"2015-12-31":141047000,"2016-03-31":198955000,"2016-06-30":233339000,"2016-09-30":296791000,"2016-12-31":384097000,"2017-03-31":337239000,"2017-06-30":263392000,"2017-09-30":304719000,"2017-12-31":196500000,"2018-03-31":276065000,"2018-06-30":407444000,"2018-09-30":246666000,"2018-12-31":270000000,"2019-03-31":249157000,"2019-06-30":259794000,"2019-09-30":223400000,"2019-12-31":370900000,"2020-03-31":287061000,"2020-06-30":806200000,"2020-09-30":772800000,"2020-12-31":805400000,"2021-03-31":1000600000,"2021-06-30":869300000,"2021-09-30":1210200000,"2021-12-31":1259600000,"2022-03-31":1247100000,"2022-06-30":867700000,"2022-09-30":675500000,"2022-12-31":585900000,"2023-03-31":502500000,"2023-06-30":464700000,"2023-09-30":445000000,"2023-12-31":190200000,"2024-03-31":300700000,"2024-06-30":81000000,"2024-09-30":171400000,"2024-12-31":586300000,"2025-03-31":491100000,"2025-06-30":866800000,"2025-09-30":777900000,"2025-12-31":694500000,"2026-03-31":628200000,"2026-06-30":439200000},"fcf_base":{"2012-06-30":-122299000,"2012-09-30":-192476000,"2012-12-31":-163813000,"2013-03-31":-94791000,"2013-06-30":-39650000,"2013-09-30":-23569000,"2013-12-31":-50486000,"2014-03-31":13656000,"2014-06-30":-28287000,"2014-09-30":64929000,"2014-12-31":47896000,"2015-03-31":-23191000,"2015-06-30":17778000,"2015-09-30":19934000,"2015-12-31":20795000,"2016-03-31":68158000,"2016-06-30":91301000,"2016-09-30":129186000,"2016-12-31":227576000,"2017-03-31":167969000,"2017-06-30":109877000,"2017-09-30":129580000,"2017-12-31":-19300000,"2018-03-31":58768000,"2018-06-30":170680000,"2018-09-30":56876000,"2018-12-31":129000000,"2019-03-31":114394000,"2019-06-30":97824000,"2019-09-30":61100000,"2019-12-31":179100000,"2020-03-31":105372000,"2020-06-30":663100000,"2020-09-30":641800000,"2020-12-31":702200000,"2021-03-31":891700000,"2021-06-30":762800000,"2021-09-30":1097400000,"2021-12-31":1116000000,"2022-03-31":1106900000,"2022-06-30":724900000,"2022-09-30":527000000,"2022-12-31":430400000,"2023-03-31":345100000,"2023-06-30":285500000,"2023-09-30":245400000,"2023-12-31":4800000,"2024-03-31":87900000,"2024-06-30":-120600000,"2024-09-30":-29200000,"2024-12-31":341200000,"2025-03-31":257000000,"2025-06-30":600700000,"2025-09-30":493200000,"2025-12-31":424500000,"2026-03-31":326400000,"2026-06-30":166300000},"pe":{"2012-03-31":14.514212,"2012-06-30":11.374065,"2012-09-30":13.719818,"2012-12-31":14.178998,"2013-03-31":14.65122,"2013-06-30":14.856813,"2013-09-30":18.742857,"2013-12-31":16.454756,"2014-03-31":13.963203,"2014-06-30":21.986877,"2014-09-30":19.860274,"2014-12-31":25.027701,"2015-03-31":21.904884,"2015-06-30":17.80888,"2015-09-30":14.354892,"2015-12-31":19.662338,"2016-03-31":15.132468,"2016-06-30":13.12069,"2016-09-30":16.678851,"2016-12-31":11.667665,"2017-03-31":10.910162,"2017-06-30":9.726575,"2017-09-30":11.519873,"2017-12-31":7.012846,"2018-03-31":6.380859,"2018-06-30":5.665468,"2018-09-30":5.67804,"2018-12-31":6.714653,"2019-03-31":7.928922,"2019-06-30":10.134901,"2019-09-30":10.791169,"2019-12-31":10.807074,"2020-03-31":5.233634,"2020-06-30":8.06879,"2020-09-30":6.675633,"2020-12-31":8.460645,"2021-03-31":8.140134,"2021-06-30":5.619979,"2021-09-30":6.340516,"2021-12-31":6.498668,"2022-03-31":5.115659,"2022-06-30":4.749671,"2022-09-30":3.476156,"2022-12-31":3.836027,"2023-03-31":4.896626,"2023-06-30":5.564899,"2023-09-30":5.899232,"2023-12-31":7.14346,"2024-03-31":6.898725,"2024-06-30":7.34206,"2024-09-30":10.206235,"2024-12-31":11.468844,"2025-03-31":10.722908,"2025-06-30":12.040529,"2025-09-30":15.308258,"2025-12-31":15.72571,"2026-03-31":12.624284,"2026-06-30":12.12703},"pe_avg":{"2012-03-31":11.668306,"2012-06-30":12.048772,"2012-09-30":11.850315,"2012-12-31":13.268267,"2013-03-31":14.142683,"2013-06-30":13.946571,"2013-09-30":15.549313,"2013-12-31":15.568044,"2014-03-31":14.609557,"2014-06-30":18.562639,"2014-09-30":19.612803,"2014-12-31":20.987588,"2015-03-31":20.581669,"2015-06-30":15.970003,"2015-09-30":14.217407,"2015-12-31":22.069934,"2016-03-31":20.522278,"2016-06-30":17.807645,"2016-09-30":16.819893,"2016-12-31":9.111383,"2017-03-31":9.730736,"2017-06-30":10.334377,"2017-09-30":10.84169,"2017-12-31":6.909623,"2018-03-31":6.738863,"2018-06-30":6.305842,"2018-09-30":6.353675,"2018-12-31":8.658666,"2019-03-31":7.839084,"2019-06-30":8.149752,"2019-09-30":8.145814,"2019-12-31":8.500783,"2020-03-31":9.646076,"2020-06-30":10.288854,"2020-09-30":6.440193,"2020-12-31":5.608631,"2021-03-31":5.298429,"2021-06-30":4.581168,"2021-09-30":4.898792,"2021-12-31":5.667149,"2022-03-31":4.846899,"2022-06-30":4.732087,"2022-09-30":4.377336,"2022-12-31":3.734467,"2023-03-31":3.978745,"2023-06-30":4.268654,"2023-09-30":4.85849,"2023-12-31":6.070876,"2024-03-31":6.360653,"2024-06-30":6.941619,"2024-09-30":7.963144,"2024-12-31":8.921772,"2025-03-31":10.318999,"2025-06-30":10.986809,"2025-09-30":14.881632,"2025-12-31":17.159674,"2026-03-31":15.557951,"2026-06-30":16.02528},"pe_high":{"2012-03-31":14.514212,"2012-06-30":14.620948,"2012-09-30":13.831435,"2012-12-31":15.090692,"2013-03-31":16.678049,"2013-06-30":15.792148,"2013-09-30":19.178571,"2013-12-31":18.689095,"2014-03-31":17.435065,"2014-06-30":21.986877,"2014-09-30":23.928767,"2014-12-31":25.407202,"2015-03-31":23.578406,"2015-06-30":17.80888,"2015-09-30":16.08126,"2015-12-31":25.187013,"2016-03-31":25.187013,"2016-06-30":23.884236,"2016-09-30":23.120104,"2016-12-31":12.188623,"2017-03-31":11.991163,"2017-06-30":12.506912,"2017-09-30":12.944356,"2017-12-31":8.011858,"2018-03-31":8.053711,"2018-06-30":7.416367,"2018-09-30":7.215223,"2018-12-31":10.600257,"2019-03-31":9.623775,"2019-06-30":10.134901,"2019-09-30":10.791169,"2019-12-31":11.323687,"2020-03-31":11.980813,"2020-06-30":13.522293,"2020-09-30":8.397943,"2020-12-31":8.460645,"2021-03-31":8.941267,"2021-06-30":6.16957,"2021-09-30":6.340516,"2021-12-31":6.89281,"2022-03-31":5.688462,"2022-06-30":5.456126,"2022-09-30":5.037956,"2022-12-31":4.208422,"2023-03-31":5.184689,"2023-06-30":5.564899,"2023-09-30":6.000878,"2023-12-31":7.250586,"2024-03-31":7.301936,"2024-06-30":7.967893,"2024-09-30":10.439648,"2024-12-31":11.836735,"2025-03-31":13.590118,"2025-06-30":13.346567,"2025-09-30":17.083625,"2025-12-31":19.522191,"2026-03-31":18.642612,"2026-06-30":20.335277},"pe_low":{"2012-03-31":9.173127,"2012-06-30":8.852868,"2012-09-30":8.512528,"2012-12-31":10.885442,"2013-03-31":11.12439,"2013-06-30":11.284065,"2013-09-30":13.202381,"2013-12-31":12.865429,"2014-03-31":12.002165,"2014-06-30":15.992126,"2014-09-30":16.693151,"2014-12-31":16.878116,"2015-03-31":15.663239,"2015-06-30":13.994208,"2015-09-30":12.126036,"2015-12-31":19.379221,"2016-03-31":12.935065,"2016-06-30":12.26601,"2016-09-30":13.002611,"2016-12-31":7.45509,"2017-03-31":7.527246,"2017-06-30":7.850998,"2017-09-30":8.572337,"2017-12-31":5.328063,"2018-03-31":5.265625,"2018-06-30":4.848921,"2018-09-30":5.377078,"2018-12-31":6.390746,"2019-03-31":6.093137,"2019-06-30":6.153465,"2019-09-30":5.933174,"2019-12-31":5.943194,"2020-03-31":4.71219,"2020-06-30":4.543949,"2020-09-30":2.821994,"2020-12-31":2.30129,"2021-03-31":1.837713,"2021-06-30":2.290437,"2021-09-30":3.177604,"2021-12-31":4.581225,"2022-03-31":3.956868,"2022-06-30":4.031094,"2022-09-30":3.476156,"2022-12-31":3.038494,"2023-03-31":3.089749,"2023-06-30":3.080423,"2023-09-30":3.357849,"2023-12-31":4.353493,"2024-03-31":5.12559,"2024-06-30":5.751791,"2024-09-30":6.205436,"2024-12-31":7.076463,"2025-03-31":7.387984,"2025-06-30":7.745244,"2025-09-30":12.060532,"2025-12-31":14.886046,"2026-03-31":11.356243,"2026-06-30":12.12703},"pb":{"2011-06-30":1.141271,"2011-09-30":1.024683,"2011-12-31":1.457712,"2012-03-31":1.611651,"2012-06-30":1.227927,"2012-09-30":1.624656,"2012-12-31":1.569742,"2013-03-31":1.522265,"2013-06-30":1.585157,"2013-09-30":1.875497,"2013-12-31":1.660991,"2014-03-31":1.477555,"2014-06-30":2.101603,"2014-09-30":1.788064,"2014-12-31":2.239651,"2015-03-31":2.071814,"2015-06-30":2.215499,"2015-09-30":2.1159,"2015-12-31":1.930798,"2016-03-31":1.410258,"2016-06-30":1.311197,"2016-09-30":1.539158,"2016-12-31":1.791698,"2017-03-31":1.641637,"2017-06-30":1.359083,"2017-09-30":1.494782,"2017-12-31":1.320036,"2018-03-31":1.160786,"2018-06-30":1.069743,"2018-09-30":1.083657,"2018-12-31":0.874429,"2019-03-31":1.062433,"2019-06-30":1.306458,"2019-09-30":1.419309,"2019-12-31":1.475421,"2020-03-31":0.717522,"2020-06-30":0.950963,"2020-09-30":1.138885,"2020-12-31":1.541592,"2021-03-31":1.820265,"2021-06-30":1.629035,"2021-09-30":1.832236,"2021-12-31":1.822621,"2022-03-31":1.585476,"2022-06-30":1.419716,"2022-09-30":0.940857,"2022-12-31":1.145289,"2023-03-31":1.361161,"2023-06-30":1.439728,"2023-09-30":1.422344,"2023-12-31":1.559463,"2024-03-31":1.426502,"2024-06-30":1.390296,"2024-09-30":1.714077,"2024-12-31":1.876816,"2025-03-31":1.650933,"2025-06-30":1.801939,"2025-09-30":1.809971,"2025-12-31":1.681611,"2026-03-31":1.385371,"2026-06-30":1.175867},"pb_avg":{"2011-06-30":1.045443,"2011-09-30":1.138134,"2011-12-31":1.176312,"2012-03-31":1.295643,"2012-06-30":1.300767,"2012-09-30":1.403276,"2012-12-31":1.468916,"2013-03-31":1.469428,"2013-06-30":1.488038,"2013-09-30":1.555936,"2013-12-31":1.571484,"2014-03-31":1.545951,"2014-06-30":1.774299,"2014-09-30":1.765783,"2014-12-31":1.878114,"2015-03-31":1.946661,"2015-06-30":1.986735,"2015-09-30":2.095635,"2015-12-31":2.167219,"2016-03-31":1.912558,"2016-06-30":1.779581,"2016-09-30":1.552174,"2016-12-31":1.399153,"2017-03-31":1.46417,"2017-06-30":1.444011,"2017-09-30":1.406783,"2017-12-31":1.300606,"2018-03-31":1.225913,"2018-06-30":1.190657,"2018-09-30":1.212602,"2018-12-31":1.127592,"2019-03-31":1.050395,"2019-06-30":1.050559,"2019-09-30":1.071379,"2019-12-31":1.160558,"2020-03-31":1.32246,"2020-06-30":1.212612,"2020-09-30":1.098718,"2020-12-31":1.021934,"2021-03-31":1.184814,"2021-06-30":1.32792,"2021-09-30":1.415617,"2021-12-31":1.589412,"2022-03-31":1.50218,"2022-06-30":1.41446,"2022-09-30":1.18477,"2022-12-31":1.114967,"2023-03-31":1.106009,"2023-06-30":1.104369,"2023-09-30":1.171414,"2023-12-31":1.325311,"2024-03-31":1.315241,"2024-06-30":1.314468,"2024-09-30":1.337363,"2024-12-31":1.460001,"2025-03-31":1.588745,"2025-06-30":1.644243,"2025-09-30":1.759529,"2025-12-31":1.83495,"2026-03-31":1.707308,"2026-06-30":1.553851},"pb_high":{"2011-06-30":1.250199,"2011-09-30":1.372874,"2011-12-31":1.457712,"2012-03-31":1.611651,"2012-06-30":1.578455,"2012-09-30":1.637873,"2012-12-31":1.670675,"2013-03-31":1.732853,"2013-06-30":1.684953,"2013-09-30":1.919096,"2013-12-31":1.886532,"2014-03-31":1.84494,"2014-06-30":2.101603,"2014-09-30":2.154359,"2014-12-31":2.273611,"2015-03-31":2.2301,"2015-06-30":2.215499,"2015-09-30":2.370365,"2015-12-31":2.473309,"2016-03-31":2.347284,"2016-06-30":2.386836,"2016-09-30":2.13357,"2016-12-31":1.871697,"2017-03-31":1.804294,"2017-06-30":1.747577,"2017-09-30":1.679619,"2017-12-31":1.508081,"2018-03-31":1.465106,"2018-06-30":1.400344,"2018-09-30":1.377029,"2018-12-31":1.38044,"2019-03-31":1.289534,"2019-06-30":1.306458,"2019-09-30":1.419309,"2019-12-31":1.545951,"2020-03-31":1.642548,"2020-06-30":1.593696,"2020-09-30":1.432717,"2020-12-31":1.541592,"2021-03-31":1.999412,"2021-06-30":1.788342,"2021-09-30":1.832236,"2021-12-31":1.933162,"2022-03-31":1.763003,"2022-06-30":1.630881,"2022-09-30":1.363574,"2022-12-31":1.256472,"2023-03-31":1.441236,"2023-06-30":1.439728,"2023-09-30":1.446852,"2023-12-31":1.582849,"2024-03-31":1.509877,"2024-06-30":1.508804,"2024-09-30":1.753278,"2024-12-31":1.937019,"2025-03-31":2.092377,"2025-06-30":1.997396,"2025-09-30":2.019881,"2025-12-31":2.087583,"2026-03-31":2.045814,"2026-06-30":1.971759},"pb_low":{"2011-06-30":0.688132,"2011-09-30":0.858658,"2011-12-31":0.999011,"2012-03-31":1.01858,"2012-06-30":0.955742,"2012-09-30":1.008026,"2012-12-31":1.205116,"2013-03-31":1.155827,"2013-06-30":1.20396,"2013-09-30":1.321091,"2013-12-31":1.298674,"2014-03-31":1.270042,"2014-06-30":1.528598,"2014-09-30":1.502921,"2014-12-31":1.51037,"2015-03-31":1.481465,"2015-06-30":1.740938,"2015-09-30":1.787368,"2015-12-31":1.902997,"2016-03-31":1.205473,"2016-06-30":1.225786,"2016-09-30":1.199908,"2016-12-31":1.144811,"2017-03-31":1.132614,"2017-06-30":1.097011,"2017-09-30":1.112319,"2017-12-31":1.002907,"2018-03-31":0.957906,"2018-06-30":0.915564,"2018-09-30":1.026218,"2018-12-31":0.832248,"2019-03-31":0.816447,"2019-06-30":0.793224,"2019-09-30":0.780361,"2019-12-31":0.811386,"2020-03-31":0.646033,"2020-06-30":0.535536,"2020-09-30":0.481441,"2020-12-31":0.419312,"2021-03-31":0.410942,"2021-06-30":0.663918,"2021-09-30":0.918241,"2021-12-31":1.284853,"2022-03-31":1.226337,"2022-06-30":1.204927,"2022-09-30":0.940857,"2022-12-31":0.907177,"2023-03-31":0.858886,"2023-06-30":0.796954,"2023-09-30":0.8096,"2023-12-31":0.950395,"2024-03-31":1.059857,"2024-06-30":1.089162,"2024-09-30":1.042166,"2024-12-31":1.158026,"2025-03-31":1.137477,"2025-06-30":1.159123,"2025-09-30":1.425976,"2025-12-31":1.591822,"2026-03-31":1.246218,"2026-06-30":1.175867},"ptb":{"2011-06-30":3.233669,"2011-09-30":3.081601,"2011-12-31":4.268289,"2012-03-31":5.097214,"2012-06-30":3.675068,"2012-09-30":4.933276,"2012-12-31":4.859389,"2013-03-31":5.224085,"2013-06-30":5.070795,"2013-09-30":5.760106,"2013-12-31":5.772334,"2014-03-31":5.038776,"2014-06-30":11.240764,"2014-09-30":10.988804,"2014-12-31":14.836799,"2015-03-31":17.730669,"2015-06-30":19.022463,"2015-09-30":36.17988,"2015-12-31":27.992474,"2016-03-31":48.576377,"2016-06-30":null,"2016-09-30":207.507291,"2016-12-31":31.188825,"2017-03-31":17.305055,"2017-06-30":14.219039,"2017-09-30":15.594281,"2017-12-31":7.025355,"2018-03-31":6.273819,"2018-06-30":5.531394,"2018-09-30":6.92977,"2018-12-31":7.26973,"2019-03-31":7.40352,"2019-06-30":7.582663,"2019-09-30":8.122172,"2019-12-31":7.488626,"2020-03-31":4.821517,"2020-06-30":5.111739,"2020-09-30":4.252484,"2020-12-31":4.938545,"2021-03-31":5.147677,"2021-06-30":3.885935,"2021-09-30":3.976165,"2021-12-31":8.213943,"2022-03-31":8.558323,"2022-06-30":6.97676,"2022-09-30":3.460959,"2022-12-31":4.451251,"2023-03-31":4.979211,"2023-06-30":4.380397,"2023-09-30":4.057137,"2023-12-31":4.078853,"2024-03-31":4.250682,"2024-06-30":4.192094,"2024-09-30":6.105849,"2024-12-31":6.09146,"2025-03-31":5.393467,"2025-06-30":6.516237,"2025-09-30":6.812156,"2025-12-31":8.028382,"2026-03-31":5.516617,"2026-06-30":4.452789},"ptb_avg":{"2011-06-30":2.962149,"2011-09-30":3.422791,"2011-12-31":3.444326,"2012-03-31":4.097767,"2012-06-30":3.893072,"2012-09-30":4.261054,"2012-12-31":4.547266,"2013-03-31":5.04276,"2013-06-30":4.760119,"2013-09-30":4.778657,"2013-12-31":5.461275,"2014-03-31":5.27202,"2014-06-30":9.490126,"2014-09-30":10.851877,"2014-12-31":12.441759,"2015-03-31":16.659607,"2015-06-30":17.058275,"2015-09-30":35.833363,"2015-12-31":31.420071,"2016-03-31":65.878079,"2016-06-30":null,"2016-09-30":209.262036,"2016-12-31":24.35563,"2017-03-31":15.434319,"2017-06-30":15.107571,"2017-09-30":14.676235,"2017-12-31":6.921948,"2018-03-31":6.625817,"2018-06-30":6.156614,"2018-09-30":7.754348,"2018-12-31":9.374448,"2019-03-31":7.319635,"2019-06-30":6.097428,"2019-09-30":6.131097,"2019-12-31":5.890511,"2020-03-31":8.886505,"2020-06-30":6.518194,"2020-09-30":4.102505,"2020-12-31":3.273802,"2021-03-31":3.350633,"2021-06-30":3.167649,"2021-09-30":3.072054,"2021-12-31":7.16295,"2022-03-31":8.108696,"2022-06-30":6.950931,"2022-09-30":4.3582,"2022-12-31":4.333402,"2023-03-31":4.045849,"2023-06-30":3.360061,"2023-09-30":3.341378,"2023-12-31":3.466417,"2024-03-31":3.919146,"2024-06-30":3.963454,"2024-09-30":4.763926,"2024-12-31":4.738631,"2025-03-31":5.190307,"2025-06-30":5.945972,"2025-09-30":6.622308,"2025-12-31":8.760458,"2026-03-31":6.798584,"2026-06-30":5.884144},"ptb_high":{"2011-06-30":3.542303,"2011-09-30":4.128739,"2011-12-31":4.268289,"2012-03-31":5.097214,"2012-06-30":4.724166,"2012-09-30":4.973411,"2012-12-31":5.171843,"2013-03-31":5.946778,"2013-06-30":5.390035,"2013-09-30":5.894011,"2013-12-31":6.55614,"2014-03-31":6.291635,"2014-06-30":11.240764,"2014-09-30":13.239925,"2014-12-31":15.061773,"2015-03-31":19.085283,"2015-06-30":19.022463,"2015-09-30":40.530995,"2015-12-31":35.857731,"2016-03-31":80.852236,"2016-06-30":null,"2016-09-30":287.645125,"2016-12-31":32.581398,"2017-03-31":19.019676,"2017-06-30":18.283547,"2017-09-30":17.522583,"2017-12-31":8.026149,"2018-03-31":7.918608,"2018-06-30":7.240859,"2018-09-30":8.805826,"2018-12-31":11.476543,"2019-03-31":8.986065,"2019-06-30":7.582663,"2019-09-30":8.122172,"2019-12-31":7.846606,"2020-03-31":11.037395,"2020-06-30":8.566642,"2020-09-30":5.349623,"2020-12-31":4.938545,"2021-03-31":5.6543,"2021-06-30":4.265949,"2021-09-30":3.976165,"2021-12-31":8.712115,"2022-03-31":9.516601,"2022-06-30":8.014469,"2022-09-30":5.015932,"2022-12-31":4.88337,"2023-03-31":5.272131,"2023-06-30":4.380397,"2023-09-30":4.127044,"2023-12-31":4.140021,"2024-03-31":4.499122,"2024-06-30":4.549426,"2024-09-30":6.245488,"2024-12-31":6.286858,"2025-03-31":6.835632,"2025-06-30":7.223055,"2025-09-30":7.602193,"2025-12-31":9.966584,"2026-03-31":8.146533,"2026-06-30":7.466683},"ptb_low":{"2011-06-30":1.949748,"2011-09-30":2.582304,"2011-12-31":2.925179,"2012-03-31":3.22149,"2012-06-30":2.860445,"2012-09-30":3.060876,"2012-12-31":3.73063,"2013-03-31":3.966548,"2013-06-30":3.851376,"2013-09-30":4.057392,"2013-12-31":4.513196,"2014-03-31":4.331113,"2014-06-30":8.175955,"2014-09-30":9.236417,"2014-12-31":10.005602,"2015-03-31":12.678438,"2015-06-30":14.947841,"2015-09-30":30.562301,"2015-12-31":27.589412,"2016-03-31":41.522547,"2016-06-30":null,"2016-09-30":161.769929,"2016-12-31":19.928195,"2017-03-31":11.939273,"2017-06-30":11.477181,"2017-09-30":11.604246,"2017-12-31":5.337567,"2018-03-31":5.177293,"2018-06-30":4.734171,"2018-09-30":6.56246,"2018-12-31":6.919046,"2019-03-31":5.689382,"2019-06-30":4.603859,"2019-09-30":4.465713,"2019-12-31":4.118261,"2020-03-31":4.341133,"2020-06-30":2.878682,"2020-09-30":1.797655,"2020-12-31":1.343281,"2021-03-31":1.162137,"2021-06-30":1.583723,"2021-09-30":1.992689,"2021-12-31":5.790405,"2022-03-31":6.619705,"2022-06-30":5.921247,"2022-09-30":3.460959,"2022-12-31":3.525809,"2023-03-31":3.141859,"2023-06-30":2.424748,"2023-09-30":2.309327,"2023-12-31":2.485806,"2024-03-31":3.158156,"2024-06-30":3.284098,"2024-09-30":3.712383,"2024-12-31":3.75853,"2025-03-31":3.716049,"2025-06-30":4.191664,"2025-09-30":5.366922,"2025-12-31":7.599712,"2026-03-31":4.962503,"2026-06-30":4.452789},"ps":{"2012-03-31":0.203253,"2012-06-30":0.153702,"2012-09-30":0.191038,"2012-12-31":0.180632,"2013-03-31":0.18818,"2013-06-30":0.191136,"2013-09-30":0.223655,"2013-12-31":0.19279,"2014-03-31":0.16948,"2014-06-30":0.216393,"2014-09-30":0.182036,"2014-12-31":0.220409,"2015-03-31":0.196697,"2015-06-30":0.215473,"2015-09-30":0.195355,"2015-12-31":0.166749,"2016-03-31":0.119104,"2016-06-30":0.104707,"2016-09-30":0.125401,"2016-12-31":0.153076,"2017-03-31":0.147311,"2017-06-30":0.123556,"2017-09-30":0.138959,"2017-12-31":0.133417,"2018-03-31":0.119277,"2018-06-30":0.106883,"2018-09-30":0.107157,"2018-12-31":0.082586,"2019-03-31":0.103736,"2019-06-30":0.130969,"2019-09-30":0.142192,"2019-12-31":0.153829,"2020-03-31":0.071221,"2020-06-30":0.105862,"2020-09-30":0.143226,"2020-12-31":0.210816,"2021-03-31":0.261944,"2021-06-30":0.228826,"2021-09-30":0.272204,"2021-12-31":0.246749,"2022-03-31":0.215024,"2022-06-30":0.191095,"2022-09-30":0.13317,"2022-12-31":0.157969,"2023-03-31":0.193978,"2023-06-30":0.214324,"2023-09-30":0.212702,"2023-12-31":0.233339,"2024-03-31":0.217129,"2024-06-30":0.217142,"2024-09-30":0.270369,"2024-12-31":0.280031,"2025-03-31":0.235605,"2025-06-30":0.257136,"2025-09-30":0.245192,"2025-12-31":0.207793,"2026-03-31":0.175048,"2026-06-30":0.156688},"ps_avg":{"2012-03-31":0.1634,"2012-06-30":0.16282,"2012-09-30":0.165007,"2012-12-31":0.16903,"2013-03-31":0.181648,"2013-06-30":0.179425,"2013-09-30":0.185547,"2013-12-31":0.182401,"2014-03-31":0.177325,"2014-06-30":0.182692,"2014-09-30":0.179768,"2014-12-31":0.184829,"2015-03-31":0.184815,"2015-06-30":0.193224,"2015-09-30":0.193484,"2015-12-31":0.187167,"2016-03-31":0.161526,"2016-06-30":0.14211,"2016-09-30":0.126462,"2016-12-31":0.119539,"2017-03-31":0.131386,"2017-06-30":0.131277,"2017-09-30":0.130778,"2017-12-31":0.131453,"2018-03-31":0.125969,"2018-06-30":0.118964,"2018-09-30":0.119908,"2018-12-31":0.106496,"2019-03-31":0.102561,"2019-06-30":0.105316,"2019-09-30":0.107335,"2019-12-31":0.121001,"2020-03-31":0.131267,"2020-06-30":0.134989,"2020-09-30":0.138175,"2020-12-31":0.139752,"2021-03-31":0.1705,"2021-06-30":0.186529,"2021-09-30":0.21031,"2021-12-31":0.215177,"2022-03-31":0.203727,"2022-06-30":0.190387,"2022-09-30":0.167694,"2022-12-31":0.153786,"2023-03-31":0.157616,"2023-06-30":0.164401,"2023-09-30":0.175177,"2023-12-31":0.198303,"2024-03-31":0.200194,"2024-06-30":0.205299,"2024-09-30":0.210948,"2024-12-31":0.21784,"2025-03-31":0.22673,"2025-06-30":0.234633,"2025-09-30":0.238359,"2025-12-31":0.226741,"2026-03-31":0.215727,"2026-06-30":0.207056},"ps_high":{"2012-03-31":0.203253,"2012-06-30":0.197579,"2012-09-30":0.192593,"2012-12-31":0.192247,"2013-03-31":0.214213,"2013-06-30":0.203169,"2013-09-30":0.228854,"2013-12-31":0.218969,"2014-03-31":0.21162,"2014-06-30":0.216393,"2014-09-30":0.219327,"2014-12-31":0.223751,"2015-03-31":0.211725,"2015-06-30":0.215473,"2015-09-30":0.218849,"2015-12-31":0.213602,"2016-03-31":0.19824,"2016-06-30":0.190603,"2016-09-30":0.17383,"2016-12-31":0.159911,"2017-03-31":0.161907,"2017-06-30":0.158875,"2017-09-30":0.156141,"2017-12-31":0.152423,"2018-03-31":0.150547,"2018-06-30":0.139914,"2018-09-30":0.136167,"2018-12-31":0.130376,"2019-03-31":0.12591,"2019-06-30":0.130969,"2019-09-30":0.142192,"2019-12-31":0.161183,"2020-03-31":0.163039,"2020-06-30":0.177411,"2020-09-30":0.180178,"2020-12-31":0.210816,"2021-03-31":0.287724,"2021-06-30":0.251203,"2021-09-30":0.272204,"2021-12-31":0.261714,"2022-03-31":0.2391,"2022-06-30":0.219518,"2022-09-30":0.193002,"2022-12-31":0.173304,"2023-03-31":0.205389,"2023-06-30":0.214324,"2023-09-30":0.216367,"2023-12-31":0.236838,"2024-03-31":0.22982,"2024-06-30":0.235651,"2024-09-30":0.276553,"2024-12-31":0.289013,"2025-03-31":0.298603,"2025-06-30":0.285028,"2025-09-30":0.273628,"2025-12-31":0.257958,"2026-03-31":0.258499,"2026-06-30":0.262743},"ps_low":{"2012-03-31":0.128458,"2012-06-30":0.119632,"2012-09-30":0.118531,"2012-12-31":0.138674,"2013-03-31":0.142882,"2013-06-30":0.145172,"2013-09-30":0.157542,"2013-12-31":0.150736,"2014-03-31":0.145678,"2014-06-30":0.157393,"2014-09-30":0.153007,"2014-12-31":0.148639,"2015-03-31":0.14065,"2015-06-30":0.169318,"2015-09-30":0.165023,"2015-12-31":0.164348,"2016-03-31":0.101809,"2016-06-30":0.097886,"2016-09-30":0.097761,"2016-12-31":0.097809,"2017-03-31":0.101634,"2017-06-30":0.099731,"2017-09-30":0.103404,"2017-12-31":0.101364,"2018-03-31":0.09843,"2018-06-30":0.091478,"2018-09-30":0.101478,"2018-12-31":0.078602,"2019-03-31":0.079718,"2019-06-30":0.079519,"2019-09-30":0.07818,"2019-12-31":0.084596,"2020-03-31":0.064125,"2020-06-30":0.059616,"2020-09-30":0.060546,"2020-12-31":0.057342,"2021-03-31":0.059136,"2021-06-30":0.093259,"2021-09-30":0.136417,"2021-12-31":0.173945,"2022-03-31":0.166317,"2022-06-30":0.162184,"2022-09-30":0.13317,"2022-12-31":0.125126,"2023-03-31":0.122399,"2023-06-30":0.118638,"2023-09-30":0.12107,"2023-12-31":0.142205,"2024-03-31":0.161322,"2024-06-30":0.170109,"2024-09-30":0.164386,"2024-12-31":0.172783,"2025-03-31":0.162329,"2025-06-30":0.165407,"2025-09-30":0.193173,"2025-12-31":0.196698,"2026-03-31":0.157466,"2026-06-30":0.156688},"pcf":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":27.207798,"2013-09-30":31.484768,"2013-12-31":32.830836,"2014-03-31":12.632559,"2014-06-30":21.171469,"2014-09-30":9.023796,"2014-12-31":11.046564,"2015-03-31":16.132847,"2015-06-30":15.038843,"2015-09-30":13.037129,"2015-12-31":12.56999,"2016-03-31":6.470177,"2016-06-30":4.875016,"2016-09-30":4.599838,"2016-12-31":4.339105,"2017-03-31":4.716775,"2017-06-30":5.013632,"2017-09-30":4.960126,"2017-12-31":7.552632,"2018-03-31":4.953536,"2018-06-30":3.078688,"2018-09-30":5.044933,"2018-12-31":3.548544,"2019-03-31":4.808691,"2019-06-30":5.853875,"2019-09-30":7.536823,"2019-12-31":4.995109,"2020-03-31":2.935965,"2020-06-30":1.434229,"2020-09-30":1.99968,"2020-12-31":2.774636,"2021-03-31":2.868109,"2021-06-30":3.286929,"2021-09-30":2.904749,"2021-12-31":2.641034,"2022-03-31":2.478077,"2022-06-30":3.279729,"2022-09-30":3.083866,"2022-12-31":4.373758,"2023-03-31":6.372399,"2023-06-30":7.804026,"2023-09-30":8.346762,"2023-12-31":21.927588,"2024-03-31":13.152093,"2024-06-30":49.197583,"2024-09-30":29.763341,"2024-12-31":9.521088,"2025-03-31":10.059898,"2025-06-30":6.519244,"2025-09-30":7.103768,"2025-12-31":6.75332,"2026-03-31":6.262177,"2026-06-30":7.903903},"pcf_avg":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":25.54084,"2013-09-30":26.120165,"2013-12-31":31.061651,"2014-03-31":13.217317,"2014-06-30":17.874223,"2014-09-30":8.911354,"2014-12-31":9.263365,"2015-03-31":15.158305,"2015-06-30":13.485989,"2015-09-30":12.912265,"2015-12-31":14.109148,"2016-03-31":8.774693,"2016-06-30":6.616463,"2016-09-30":4.638735,"2016-12-31":3.388446,"2017-03-31":4.206876,"2017-06-30":5.326928,"2017-09-30":4.66812,"2017-12-31":7.441464,"2018-03-31":5.231459,"2018-06-30":3.426676,"2018-09-30":5.645233,"2018-12-31":4.575911,"2019-03-31":4.754207,"2019-06-30":4.707262,"2019-09-30":5.689241,"2019-12-31":3.929125,"2020-03-31":5.411258,"2020-06-30":1.828846,"2020-09-30":1.929154,"2020-12-31":1.839329,"2021-03-31":1.866858,"2021-06-30":2.679366,"2021-09-30":2.244259,"2021-12-31":2.303108,"2022-03-31":2.347887,"2022-06-30":3.267587,"2022-09-30":3.883346,"2022-12-31":4.257961,"2023-03-31":5.177881,"2023-06-30":5.986217,"2023-09-30":6.874228,"2023-12-31":18.635179,"2024-03-31":12.126284,"2024-06-30":46.514317,"2024-09-30":23.222056,"2024-12-31":7.406586,"2025-03-31":9.680963,"2025-06-30":5.948716,"2025-09-30":6.905793,"2025-12-31":7.369128,"2026-03-31":7.7174,"2026-06-30":10.444623},"pcf_high":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":28.920709,"2013-09-30":32.216693,"2013-12-31":37.28883,"2014-03-31":15.773564,"2014-06-30":21.171469,"2014-09-30":10.872373,"2014-12-31":11.214066,"2015-03-31":17.365389,"2015-06-30":15.038843,"2015-09-30":14.605019,"2015-12-31":16.101874,"2016-03-31":10.76919,"2016-06-30":8.874232,"2016-09-30":6.376262,"2016-12-31":4.532845,"2017-03-31":5.184123,"2017-06-30":6.446777,"2017-09-30":5.573467,"2017-12-31":8.628539,"2018-03-31":6.252191,"2018-06-30":4.030149,"2018-09-30":6.410718,"2018-12-31":5.601998,"2019-03-31":5.836577,"2019-06-30":5.853875,"2019-09-30":7.536823,"2019-12-31":5.233892,"2020-03-31":6.720999,"2020-06-30":2.40359,"2020-09-30":2.515597,"2020-12-31":2.774636,"2021-03-31":3.150382,"2021-06-30":3.608366,"2021-09-30":2.904749,"2021-12-31":2.801212,"2022-03-31":2.755549,"2022-06-30":3.767548,"2022-09-30":4.469415,"2022-12-31":4.798355,"2023-03-31":6.747279,"2023-06-30":7.804026,"2023-09-30":8.490581,"2023-12-31":22.256422,"2024-03-31":13.920795,"2024-06-30":53.39116,"2024-09-30":30.444019,"2024-12-31":9.8265,"2025-03-31":12.749824,"2025-06-30":7.226388,"2025-09-30":7.927624,"2025-12-31":8.383698,"2026-03-31":9.247521,"2026-06-30":13.253703},"pcf_low":{"2012-06-30":null,"2012-09-30":null,"2012-12-31":null,"2013-03-31":null,"2013-06-30":20.6649,"2013-09-30":22.177723,"2013-12-31":25.669344,"2014-03-31":10.8584,"2014-06-30":15.39904,"2014-09-30":7.584769,"2014-12-31":7.449553,"2015-03-31":11.535904,"2015-06-30":11.817515,"2015-09-30":11.01288,"2015-12-31":12.388995,"2016-03-31":5.530635,"2016-06-30":4.557459,"2016-09-30":3.585973,"2016-12-31":2.772484,"2017-03-31":3.254244,"2017-06-30":4.046853,"2017-09-30":3.691002,"2017-12-31":5.73817,"2018-03-31":4.087767,"2018-06-30":2.634966,"2018-09-30":4.777528,"2018-12-31":3.377366,"2019-03-31":3.695334,"2019-06-30":3.554215,"2019-09-30":4.143878,"2019-12-31":2.746988,"2020-03-31":2.643445,"2020-06-30":0.807688,"2020-09-30":0.845326,"2020-12-31":0.754699,"2021-03-31":0.647503,"2021-06-30":1.339597,"2021-09-30":1.45574,"2021-12-31":1.861793,"2022-03-31":1.916747,"2022-06-30":2.783539,"2022-09-30":3.083866,"2022-12-31":3.464428,"2023-03-31":4.020955,"2023-06-30":4.319881,"2023-09-30":4.750985,"2023-12-31":13.363495,"2024-03-31":9.771695,"2024-06-30":38.541527,"2024-09-30":18.096242,"2024-12-31":5.874666,"2025-03-31":6.931176,"2025-06-30":4.193598,"2025-09-30":5.596667,"2025-12-31":6.392731,"2026-03-31":5.633175,"2026-06-30":7.903903},"pfcf":{"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":114.372021,"2014-06-30":null,"2014-09-30":27.134624,"2014-12-31":45.732444,"2015-03-31":null,"2015-06-30":125.137587,"2015-09-30":102.889596,"2015-12-31":85.258924,"2016-03-31":18.886616,"2016-06-30":12.459135,"2016-09-30":10.567635,"2016-12-31":7.323431,"2017-03-31":9.470085,"2017-06-30":12.018445,"2017-09-30":11.664181,"2017-12-31":null,"2018-03-31":23.269433,"2018-06-30":7.349385,"2018-09-30":21.879411,"2018-12-31":7.427184,"2019-03-31":10.473618,"2019-06-30":15.546305,"2019-09-30":27.556895,"2019-12-31":10.344422,"2020-03-31":7.99834,"2020-06-30":1.743742,"2020-09-30":2.407842,"2020-12-31":3.182415,"2021-03-31":3.218381,"2021-06-30":3.745841,"2021-09-30":3.203324,"2021-12-31":2.980866,"2022-03-31":2.791951,"2022-06-30":3.925811,"2022-09-30":3.952849,"2022-12-31":5.953961,"2023-03-31":9.278848,"2023-06-30":12.702385,"2023-09-30":15.135735,"2023-12-31":868.880656,"2024-03-31":44.992429,"2024-06-30":null,"2024-09-30":null,"2024-12-31":16.360533,"2025-03-31":19.223408,"2025-06-30":9.40716,"2025-09-30":11.204423,"2025-12-31":11.048718,"2026-03-31":12.052388,"2026-06-30":20.874289},"pfcf_avg":{"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":119.666277,"2014-06-30":null,"2014-09-30":26.79651,"2014-12-31":38.350054,"2015-03-31":null,"2015-06-30":112.216355,"2015-09-30":101.904159,"2015-12-31":95.698632,"2016-03-31":25.613561,"2016-06-30":16.90977,"2016-09-30":10.656998,"2016-12-31":5.718933,"2017-03-31":8.446336,"2017-06-30":12.769463,"2017-09-30":10.977502,"2017-12-31":null,"2018-03-31":24.574986,"2018-06-30":8.180094,"2018-09-30":24.482858,"2018-12-31":9.577488,"2019-03-31":10.354948,"2019-06-30":12.501211,"2019-09-30":20.801578,"2019-12-31":8.136864,"2020-03-31":14.741687,"2020-06-30":2.223519,"2020-09-30":2.322921,"2020-12-31":2.109649,"2021-03-31":2.09485,"2021-06-30":3.053451,"2021-09-30":2.474943,"2021-12-31":2.599458,"2022-03-31":2.645271,"2022-06-30":3.911277,"2022-09-30":4.97761,"2022-12-31":5.796327,"2023-03-31":7.539511,"2023-06-30":9.74359,"2023-09-30":12.465491,"2023-12-31":738.418985,"2024-03-31":41.483202,"2024-06-30":null,"2024-09-30":null,"2024-12-31":12.727085,"2025-03-31":18.499303,"2025-06-30":8.583898,"2025-09-30":10.892167,"2025-12-31":12.056206,"2026-03-31":14.853157,"2026-06-30":27.584356},"pfcf_high":{"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":142.809894,"2014-06-30":null,"2014-09-30":32.69331,"2014-12-31":46.425896,"2015-03-31":null,"2015-06-30":125.137587,"2015-09-30":115.263448,"2015-12-31":109.214767,"2016-03-31":31.43555,"2016-06-30":22.679976,"2016-09-30":14.64878,"2016-12-31":7.650421,"2017-03-31":10.4084,"2017-06-30":15.453913,"2017-09-30":13.106508,"2017-12-31":null,"2018-03-31":29.369914,"2018-06-30":9.620695,"2018-09-30":27.802697,"2018-12-31":11.725113,"2019-03-31":12.712415,"2019-06-30":15.546305,"2019-09-30":27.556895,"2019-12-31":10.838919,"2020-03-31":18.309766,"2020-06-30":2.922296,"2020-09-30":3.029064,"2020-12-31":3.182415,"2021-03-31":3.535127,"2021-06-30":4.112156,"2021-09-30":3.203324,"2021-12-31":3.161655,"2022-03-31":3.104567,"2022-06-30":4.509728,"2022-09-30":5.728823,"2022-12-31":6.531961,"2023-03-31":9.824711,"2023-06-30":12.702385,"2023-09-30":15.39653,"2023-12-31":881.910729,"2024-03-31":47.622107,"2024-06-30":null,"2024-09-30":null,"2024-12-31":16.885337,"2025-03-31":24.363575,"2025-06-30":10.427556,"2025-09-30":12.50385,"2025-12-31":13.716086,"2026-03-31":17.798078,"2026-06-30":35.003165},"pfcf_low":{"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":98.309232,"2014-06-30":null,"2014-09-30":22.807458,"2014-12-31":30.840928,"2015-03-31":null,"2015-06-30":98.333048,"2015-09-30":86.914132,"2015-12-31":84.031286,"2016-03-31":16.144069,"2016-06-30":11.647549,"2016-09-30":8.238388,"2016-12-31":4.679329,"2017-03-31":6.533694,"2017-06-30":9.700927,"2017-09-30":8.679721,"2017-12-31":null,"2018-03-31":19.202446,"2018-06-30":6.29014,"2018-09-30":20.719701,"2018-12-31":7.068905,"2019-03-31":8.04866,"2019-06-30":9.439031,"2019-09-30":15.151264,"2019-12-31":5.688765,"2020-03-31":7.201439,"2020-06-30":0.981991,"2020-09-30":1.017868,"2020-12-31":0.865615,"2021-03-31":0.72658,"2021-06-30":1.526628,"2021-09-30":1.605373,"2021-12-31":2.101357,"2022-03-31":2.159523,"2022-06-30":3.331876,"2022-09-30":3.952849,"2022-12-31":4.716097,"2023-03-31":5.854911,"2023-06-30":7.031343,"2023-09-30":8.615275,"2023-12-31":529.528501,"2024-03-31":33.428314,"2024-06-30":null,"2024-09-30":null,"2024-12-31":10.094714,"2025-03-31":13.24475,"2025-06-30":6.051291,"2025-09-30":8.827347,"2025-12-31":10.458779,"2026-03-31":10.841791,"2026-06-30":20.874289},"evs_avg":{"2012-03-31":0.240595,"2012-06-30":0.240408,"2012-09-30":0.238844,"2012-12-31":0.245679,"2013-03-31":0.253032,"2013-06-30":0.246919,"2013-09-30":0.25087,"2013-12-31":0.258519,"2014-03-31":0.250731,"2014-06-30":0.283606,"2014-09-30":0.275069,"2014-12-31":0.289529,"2015-03-31":0.295693,"2015-06-30":0.29919,"2015-09-30":0.299986,"2015-12-31":0.304037,"2016-03-31":0.278245,"2016-06-30":0.258031,"2016-09-30":0.241751,"2016-12-31":0.234548,"2017-03-31":0.245281,"2017-06-30":0.250815,"2017-09-30":0.247398,"2017-12-31":0.251237,"2018-03-31":0.248244,"2018-06-30":0.236386,"2018-09-30":0.235904,"2018-12-31":0.224488,"2019-03-31":0.21568,"2019-06-30":0.219812,"2019-09-30":0.220111,"2019-12-31":0.243712,"2020-03-31":0.256386,"2020-06-30":0.258578,"2020-09-30":0.260394,"2020-12-31":0.360181,"2021-03-31":0.286839,"2021-06-30":0.321166,"2021-09-30":0.315232,"2021-12-31":0.404453,"2022-03-31":0.38998,"2022-06-30":0.373362,"2022-09-30":0.338239,"2022-12-31":0.341173,"2023-03-31":0.346213,"2023-06-30":0.364586,"2023-09-30":0.364589,"2023-12-31":0.400108,"2024-03-31":0.42862,"2024-06-30":0.449707,"2024-09-30":0.481342,"2024-12-31":0.463687,"2025-03-31":0.460068,"2025-06-30":0.467071,"2025-09-30":0.475768,"2025-12-31":0.47408,"2026-03-31":0.453267,"2026-06-30":0.449879},"evs_high":{"2012-03-31":0.280448,"2012-06-30":0.275167,"2012-09-30":0.266429,"2012-12-31":0.268896,"2013-03-31":0.285596,"2013-06-30":0.270663,"2013-09-30":0.294177,"2013-12-31":0.295087,"2014-03-31":0.285026,"2014-06-30":0.317307,"2014-09-30":0.314628,"2014-12-31":0.328451,"2015-03-31":0.322602,"2015-06-30":0.321439,"2015-09-30":0.325351,"2015-12-31":0.330472,"2016-03-31":0.31496,"2016-06-30":0.306524,"2016-09-30":0.289119,"2016-12-31":0.274921,"2017-03-31":0.275801,"2017-06-30":0.278412,"2017-09-30":0.272761,"2017-12-31":0.272207,"2018-03-31":0.272822,"2018-06-30":0.257337,"2018-09-30":0.252164,"2018-12-31":0.248368,"2019-03-31":0.239029,"2019-06-30":0.245466,"2019-09-30":0.254968,"2019-12-31":0.283894,"2020-03-31":0.288157,"2020-06-30":0.301,"2020-09-30":0.302398,"2020-12-31":0.431246,"2021-03-31":0.404063,"2021-06-30":0.385841,"2021-09-30":0.377127,"2021-12-31":0.45099,"2022-03-31":0.425353,"2022-06-30":0.402493,"2022-09-30":0.363547,"2022-12-31":0.36069,"2023-03-31":0.393986,"2023-06-30":0.414509,"2023-09-30":0.405779,"2023-12-31":0.438643,"2024-03-31":0.458246,"2024-06-30":0.480059,"2024-09-30":0.546946,"2024-12-31":0.534861,"2025-03-31":0.531942,"2025-06-30":0.517466,"2025-09-30":0.511037,"2025-12-31":0.505298,"2026-03-31":0.496039,"2026-06-30":0.505567},"evs_low":{"2012-03-31":0.205653,"2012-06-30":0.197221,"2012-09-30":0.192368,"2012-12-31":0.215324,"2013-03-31":0.214265,"2013-06-30":0.212666,"2013-09-30":0.222865,"2013-12-31":0.226854,"2014-03-31":0.219083,"2014-06-30":0.258307,"2014-09-30":0.248308,"2014-12-31":0.253338,"2015-03-31":0.251527,"2015-06-30":0.275284,"2015-09-30":0.271525,"2015-12-31":0.281218,"2016-03-31":0.218528,"2016-06-30":0.213807,"2016-09-30":0.21305,"2016-12-31":0.212818,"2017-03-31":0.215529,"2017-06-30":0.219268,"2017-09-30":0.220024,"2017-12-31":0.221149,"2018-03-31":0.220705,"2018-06-30":0.2089,"2018-09-30":0.217474,"2018-12-31":0.196594,"2019-03-31":0.192837,"2019-06-30":0.194015,"2019-09-30":0.190956,"2019-12-31":0.207307,"2020-03-31":0.189244,"2020-06-30":0.183205,"2020-09-30":0.182766,"2020-12-31":0.277772,"2021-03-31":0.175475,"2021-06-30":0.227896,"2021-09-30":0.24134,"2021-12-31":0.363221,"2022-03-31":0.35257,"2022-06-30":0.345159,"2022-09-30":0.303715,"2022-12-31":0.312512,"2023-03-31":0.310996,"2023-06-30":0.318823,"2023-09-30":0.310482,"2023-12-31":0.34401,"2024-03-31":0.389748,"2024-06-30":0.414517,"2024-09-30":0.43478,"2024-12-31":0.418631,"2025-03-31":0.395668,"2025-06-30":0.397845,"2025-09-30":0.430582,"2025-12-31":0.444038,"2026-03-31":0.395007,"2026-06-30":0.399511},"eve_avg":{"2012-03-31":6.4556,"2012-06-30":6.605452,"2012-09-30":6.476956,"2012-12-31":7.022992,"2013-03-31":7.358104,"2013-06-30":7.090737,"2013-09-30":7.34623,"2013-12-31":7.457993,"2014-03-31":7.161307,"2014-06-30":8.105937,"2014-09-30":7.657234,"2014-12-31":8.353238,"2015-03-31":8.390054,"2015-06-30":8.33046,"2015-09-30":8.3284,"2015-12-31":9.929065,"2016-03-31":9.177839,"2016-06-30":8.552368,"2016-09-30":8.325258,"2016-12-31":6.523322,"2017-03-31":6.778912,"2017-06-30":6.927551,"2017-09-30":7.012808,"2017-12-31":6.990092,"2018-03-31":7.088997,"2018-06-30":6.590337,"2018-09-30":6.484391,"2018-12-31":6.381399,"2019-03-31":5.980931,"2019-06-30":6.290982,"2019-09-30":6.323992,"2019-12-31":6.738769,"2020-03-31":7.218973,"2020-06-30":7.007549,"2020-09-30":5.533454,"2020-12-31":6.794795,"2021-03-31":4.882812,"2021-06-30":4.851061,"2021-09-30":4.61984,"2021-12-31":5.665241,"2022-03-31":5.100046,"2022-06-30":4.939752,"2022-09-30":4.535402},"eve_high":{"2012-03-31":7.524938,"2012-06-30":7.560484,"2012-09-30":7.225023,"2012-12-31":7.686663,"2013-03-31":8.305062,"2013-06-30":7.77258,"2013-09-30":8.614398,"2013-12-31":8.512925,"2014-03-31":8.140831,"2014-06-30":9.069172,"2014-09-30":8.75847,"2014-12-31":9.476176,"2015-03-31":9.15359,"2015-06-30":8.949945,"2015-09-30":9.032601,"2015-12-31":10.792357,"2016-03-31":10.388871,"2016-06-30":10.159651,"2016-09-30":9.956509,"2016-12-31":7.646173,"2017-03-31":7.622426,"2017-06-30":7.689804,"2017-09-30":7.731767,"2017-12-31":7.573523,"2018-03-31":7.79087,"2018-06-30":7.174435,"2018-09-30":6.931318,"2018-12-31":7.060231,"2019-03-31":6.628427,"2019-06-30":7.025171,"2019-09-30":7.325469,"2019-12-31":7.849812,"2020-03-31":8.113565,"2020-06-30":8.157212,"2020-09-30":6.426044,"2020-12-31":8.135418,"2021-03-31":6.878298,"2021-06-30":5.827933,"2021-09-30":5.526926,"2021-12-31":6.317098,"2022-03-31":5.562643,"2022-06-30":5.325162,"2022-09-30":4.874755},"eve_low":{"2012-03-31":5.518045,"2012-06-30":5.418834,"2012-09-30":5.216616,"2012-12-31":6.155241,"2013-03-31":6.230773,"2013-06-30":6.10708,"2013-09-30":6.526144,"2013-12-31":6.544496,"2014-03-31":6.257398,"2014-06-30":7.382854,"2014-09-30":6.912273,"2014-12-31":7.309101,"2015-03-31":7.136892,"2015-06-30":7.664851,"2015-09-30":7.538239,"2015-12-31":9.183857,"2016-03-31":7.208091,"2016-06-30":7.086584,"2016-09-30":7.336888,"2016-12-31":5.918959,"2017-03-31":5.956645,"2017-06-30":6.056236,"2017-09-30":6.236855,"2017-12-31":6.152947,"2018-03-31":6.302576,"2018-06-30":5.824048,"2018-09-30":5.977783,"2018-12-31":5.588474,"2019-03-31":5.347492,"2019-06-30":5.552674,"2019-09-30":5.486332,"2019-12-31":5.732149,"2020-03-31":5.328475,"2020-06-30":4.964924,"2020-09-30":3.883822,"2020-12-31":5.24014,"2021-03-31":2.98709,"2021-06-30":3.442254,"2021-09-30":3.536923,"2021-12-31":5.087703,"2022-03-31":4.610806,"2022-06-30":4.56661,"2022-09-30":4.072477},"evb_avg":{"2012-03-31":7.318686,"2012-06-30":7.488707,"2012-09-30":7.314819,"2012-12-31":7.985892,"2013-03-31":8.383787,"2013-06-30":8.042539,"2013-09-30":8.33821,"2013-12-31":8.435559,"2014-03-31":8.098468,"2014-06-30":9.204104,"2014-09-30":8.676981,"2014-12-31":9.524035,"2015-03-31":9.575269,"2015-06-30":9.489648,"2015-09-30":9.492078,"2015-12-31":11.614207,"2016-03-31":10.753787,"2016-06-30":10.047902,"2016-09-30":9.884433,"2016-12-31":7.505634,"2017-03-31":7.828338,"2017-06-30":8.045187,"2017-09-30":8.209247,"2017-12-31":8.174681,"2018-03-31":8.351005,"2018-06-30":7.75492,"2018-09-30":7.664671,"2018-12-31":7.634543,"2019-03-31":7.140658,"2019-06-30":7.57796,"2019-09-30":7.622432,"2019-12-31":8.069645,"2020-03-31":8.747513,"2020-06-30":8.592381,"2020-09-30":6.49607,"2020-12-31":7.854341,"2021-03-31":5.543443,"2021-06-30":5.344313,"2021-09-30":5.058403,"2021-12-31":6.16553,"2022-03-31":5.502061,"2022-06-30":5.342736,"2022-09-30":4.90316,"2022-12-31":5.071046,"2023-03-31":5.453942,"2023-06-30":5.965089,"2023-09-30":6.266986,"2023-12-31":7.383245,"2024-03-31":8.050916,"2024-06-30":8.779851,"2024-09-30":9.980396,"2024-12-31":10.167508,"2025-03-31":10.714372,"2025-06-30":11.251175,"2025-09-30":13.598753,"2025-12-31":14.578555,"2026-03-31":13.715323,"2026-06-30":14.386516},"evb_high":{"2012-03-31":8.53099,"2012-06-30":8.571442,"2012-09-30":8.159655,"2012-12-31":8.740557,"2013-03-31":9.462746,"2013-06-30":8.815908,"2013-09-30":9.777621,"2013-12-31":9.628766,"2014-03-31":9.206177,"2014-06-30":10.297835,"2014-09-30":9.924873,"2014-12-31":10.804365,"2015-03-31":10.446666,"2015-06-30":10.195335,"2015-09-30":10.294673,"2015-12-31":12.624015,"2016-03-31":12.172768,"2016-06-30":11.936246,"2016-09-30":11.821188,"2016-12-31":8.797569,"2017-03-31":8.802434,"2017-06-30":8.930416,"2017-09-30":9.050865,"2017-12-31":8.856984,"2018-03-31":9.177827,"2018-06-30":8.442234,"2018-09-30":8.192947,"2018-12-31":8.44668,"2019-03-31":7.913706,"2019-06-30":8.462346,"2019-09-30":8.829533,"2019-12-31":9.400114,"2020-03-31":9.831525,"2020-06-30":10.002052,"2020-09-30":7.543938,"2020-12-31":9.404015,"2021-03-31":7.808912,"2021-06-30":6.420513,"2021-09-30":6.0516,"2021-12-31":6.874951,"2022-03-31":6.001124,"2022-06-30":5.759587,"2022-09-30":5.27003,"2022-12-31":5.361147,"2023-03-31":6.206516,"2023-06-30":6.78189,"2023-09-30":6.975006,"2023-12-31":8.094334,"2024-03-31":8.607387,"2024-06-30":9.37243,"2024-09-30":11.340665,"2024-12-31":11.728167,"2025-03-31":12.388204,"2025-06-30":12.465124,"2025-09-30":14.606847,"2025-12-31":15.538526,"2026-03-31":15.00955,"2026-06-30":16.16733},"evb_low":{"2012-03-31":6.255784,"2012-06-30":6.143419,"2012-09-30":5.89144,"2012-12-31":6.999166,"2013-03-31":7.099312,"2013-06-30":6.926845,"2013-09-30":7.407386,"2013-12-31":7.402323,"2014-03-31":7.076269,"2014-06-30":8.38306,"2014-09-30":7.83281,"2014-12-31":8.333551,"2015-03-31":8.14508,"2015-06-30":8.731419,"2015-09-30":8.591513,"2015-12-31":10.742524,"2016-03-31":8.445809,"2016-06-30":8.325798,"2016-09-30":8.710958,"2016-12-31":6.810263,"2017-03-31":6.878778,"2017-06-30":7.033301,"2017-09-30":7.30091,"2017-12-31":7.195668,"2018-03-31":7.424582,"2018-06-30":6.853219,"2018-09-30":7.065851,"2018-12-31":6.685907,"2019-03-31":6.384392,"2019-06-30":6.688612,"2019-09-30":6.612784,"2019-12-31":6.864222,"2020-03-31":6.456722,"2020-06-30":6.087794,"2020-09-30":4.559463,"2020-12-31":6.057261,"2021-03-31":3.391235,"2021-06-30":3.792259,"2021-09-30":3.872684,"2021-12-31":5.53699,"2022-03-31":4.974257,"2022-06-30":4.939153,"2022-09-30":4.402698,"2022-12-31":4.645051,"2023-03-31":4.89916,"2023-06-30":5.216349,"2023-09-30":5.336931,"2023-12-31":6.348066,"2024-03-31":7.320768,"2024-06-30":8.092834,"2024-09-30":9.014941,"2024-12-31":9.179536,"2025-03-31":9.214572,"2025-06-30":9.583592,"2025-09-30":12.307226,"2025-12-31":13.654702,"2026-03-31":11.952418,"2026-06-30":12.775829},"earnings_yield":{"2012-03-31":6.889799,"2012-06-30":8.791932,"2012-09-30":7.288727,"2012-12-31":7.052685,"2013-03-31":6.82537,"2013-06-30":6.730919,"2013-09-30":5.335366,"2013-12-31":6.07727,"2014-03-31":7.16168,"2014-06-30":4.548168,"2014-09-30":5.035177,"2014-12-31":3.995573,"2015-03-31":4.565192,"2015-06-30":5.615176,"2015-09-30":6.966266,"2015-12-31":5.085865,"2016-03-31":6.608308,"2016-06-30":7.621551,"2016-09-30":5.995617,"2016-12-31":8.570695,"2017-03-31":9.165767,"2017-06-30":10.281112,"2017-09-30":8.680651,"2017-12-31":14.259546,"2018-03-31":15.67187,"2018-06-30":17.650794,"2018-09-30":17.61171,"2018-12-31":14.892802,"2019-03-31":12.612056,"2019-06-30":9.866895,"2019-09-30":9.266836,"2019-12-31":9.253198,"2020-03-31":19.107181,"2020-06-30":12.393432,"2020-09-30":14.979853,"2020-12-31":11.81943,"2021-03-31":12.28481,"2021-06-30":17.793662,"2021-09-30":15.771587,"2021-12-31":15.387768,"2022-03-31":19.547822,"2022-06-30":21.054092,"2022-09-30":28.767411,"2022-12-31":26.068637,"2023-03-31":20.422224,"2023-06-30":17.969779,"2023-09-30":16.95136,"2023-12-31":13.998819,"2024-03-31":14.495432,"2024-06-30":13.620156,"2024-09-30":9.797932,"2024-12-31":8.719275,"2025-03-31":9.325828,"2025-06-30":8.305283,"2025-09-30":6.532422,"2025-12-31":6.359013,"2026-03-31":7.921241,"2026-06-30":8.246042},"fcf_yield":{"2012-06-30":-11.775956,"2012-09-30":-14.065546,"2012-12-31":-12.130484,"2013-03-31":-6.47862,"2013-06-30":-2.525348,"2013-09-30":-1.228496,"2013-12-31":-2.936229,"2014-03-31":0.87434,"2014-06-30":-1.391805,"2014-09-30":3.685328,"2014-12-31":2.186631,"2015-03-31":-1.166207,"2015-06-30":0.79912,"2015-09-30":0.971916,"2015-12-31":1.172898,"2016-03-31":5.294755,"2016-06-30":8.026239,"2016-09-30":9.462855,"2016-12-31":13.654801,"2017-03-31":10.559568,"2017-06-30":8.320544,"2017-09-30":8.573255,"2017-12-31":-1.300458,"2018-03-31":4.297483,"2018-06-30":13.606581,"2018-09-30":4.570507,"2018-12-31":13.464053,"2019-03-31":9.547799,"2019-06-30":6.432397,"2019-09-30":3.628856,"2019-12-31":9.667046,"2020-03-31":12.502594,"2020-06-30":57.347928,"2020-09-30":41.53097,"2020-12-31":31.422681,"2021-03-31":31.071525,"2021-06-30":26.696273,"2021-09-30":31.217576,"2021-12-31":33.547293,"2022-03-31":35.817249,"2022-06-30":25.472443,"2022-09-30":25.298208,"2022-12-31":16.795541,"2023-03-31":10.7772,"2023-06-30":7.872537,"2023-09-30":6.606881,"2023-12-31":0.115091,"2024-03-31":2.222596,"2024-06-30":-3.026346,"2024-09-30":-0.572388,"2024-12-31":6.11227,"2025-03-31":5.201991,"2025-06-30":10.630201,"2025-09-30":8.925047,"2025-12-31":9.050824,"2026-03-31":8.297111,"2026-06-30":4.790582},"shareholder_yield":{"2012-06-30":5.568927,"2012-09-30":2.203999,"2012-12-31":1.832757,"2013-03-31":1.764498,"2013-06-30":1.093575,"2013-09-30":0.786021,"2013-12-31":1.125847,"2014-03-31":2.35539,"2014-06-30":1.821002,"2014-09-30":2.095556,"2014-12-31":2.460691,"2015-03-31":2.710925,"2015-06-30":3.217518,"2015-09-30":5.177374,"2015-12-31":6.622543,"2016-03-31":10.366169,"2016-06-30":17.575514,"2016-09-30":13.078615,"2016-12-31":8.855736,"2017-03-31":7.270473,"2017-06-30":5.41047,"2017-09-30":3.986121,"2017-12-31":4.083304,"2018-03-31":5.129367,"2018-06-30":5.858371,"2018-09-30":10.437448,"2018-12-31":21.375488,"2019-03-31":16.271087,"2019-06-30":10.020241,"2019-09-30":5.642247,"2019-12-31":1.171272,"2020-03-31":8.455019,"2020-06-30":5.742576,"2020-09-30":3.966732,"2020-12-31":4.0811,"2021-03-31":1.477439,"2021-06-30":2.348348,"2021-09-30":2.085154,"2021-12-31":7.04914,"2022-03-31":11.331828,"2022-06-30":16.529503,"2022-09-30":27.631212,"2022-12-31":21.263685,"2023-03-31":14.512214,"2023-06-30":9.855149,"2023-09-30":8.529177,"2023-12-31":4.747487,"2024-03-31":5.489484,"2024-06-30":5.816807,"2024-09-30":3.863618,"2024-12-31":3.346343,"2025-03-31":5.18175,"2025-06-30":4.507262,"2025-09-30":5.564582,"2025-12-31":12.37479,"2026-03-31":13.472637,"2026-06-30":13.985735},"peg":{"2013-03-31":2.465227,"2013-06-30":1.861744,"2013-09-30":-4.330586,"2013-12-31":5.745452,"2014-03-31":1.100945,"2014-06-30":-1.83083,"2014-09-30":-1.516603,"2014-12-31":-1.540991,"2015-03-31":-1.386309,"2015-06-30":0.495269,"2015-09-30":0.220149,"2015-12-31":2.957543,"2016-03-31":-14.716325,"2016-06-30":-0.606832,"2016-09-30":-0.457152,"2016-12-31":0.15873,"2017-03-31":0.142871,"2017-06-30":0.161183,"2017-09-30":0.179354,"2017-12-31":0.13618,"2018-03-31":0.125583,"2018-06-30":0.080005,"2018-09-30":0.069484,"2018-12-31":-0.290394,"2019-03-31":-0.390347,"2019-06-30":-0.370724,"2019-09-30":-0.404403,"2019-12-31":0.542445,"2020-03-31":0.610092,"2020-06-30":-2.834601,"2020-09-30":0.131319,"2020-12-31":0.127938,"2021-03-31":0.068362,"2021-06-30":0.021754,"2021-09-30":0.044549,"2021-12-31":0.069277,"2022-03-31":0.058443,"2022-06-30":0.136057,"2022-09-30":0.101695,"2022-12-31":0.067865,"2023-03-31":0.181135,"2023-06-30":0.250519,"2023-09-30":0.54485,"2023-12-31":-0.77038,"2024-03-31":-0.822157,"2024-06-30":-0.57814,"2024-09-30":-0.579668,"2024-12-31":-0.827853,"2025-03-31":-0.67392,"2025-06-30":-1.155263,"2025-09-30":-0.641921,"2025-12-31":-0.492266,"2026-03-31":-0.476858,"2026-06-30":-0.358766},"price":{"2011-06-30":39.29,"2011-09-30":35.55,"2011-12-31":51.8,"2012-03-31":56.17,"2012-06-30":45.61,"2012-09-30":60.23,"2012-12-31":59.41,"2013-03-31":60.07,"2013-06-30":64.33,"2013-09-30":78.72,"2013-12-31":70.92,"2014-03-31":64.51,"2014-06-30":83.77,"2014-09-30":72.49,"2014-12-31":90.35,"2015-03-31":85.21,"2015-06-30":92.25,"2015-09-30":86.56,"2015-12-31":75.7,"2016-03-31":58.26,"2016-06-30":53.27,"2016-09-30":63.88,"2016-12-31":77.94,"2017-03-31":74.08,"2017-06-30":63.32,"2017-09-30":72.46,"2017-12-31":70.97,"2018-03-31":65.34,"2018-06-30":63,"2018-09-30":64.9,"2018-12-31":52.24,"2019-03-31":64.7,"2019-06-30":81.89,"2019-09-30":90.43,"2019-12-31":100.83,"2020-03-31":46.37,"2020-06-30":63.34,"2020-09-30":84.38,"2020-12-31":131.14,"2021-03-31":158,"2021-06-30":158.09,"2021-09-30":194.21,"2021-12-31":195.22,"2022-03-31":186.21,"2022-06-30":180.25,"2022-09-30":142.87,"2022-12-31":180.37,"2023-03-31":226.42,"2023-06-30":258.1,"2023-09-30":268.71,"2023-12-31":304.74,"2024-03-31":292.23,"2024-06-30":297.28,"2024-09-30":383.04,"2024-12-31":421.48,"2025-03-31":381.95,"2025-06-30":436.71,"2025-09-30":437.51,"2025-12-31":393.3,"2026-03-31":330.63,"2026-06-30":291.17},"price_avg":{"2011-06-30":35.990962,"2011-09-30":39.486038,"2011-12-31":41.800385,"2012-03-31":45.156346,"2012-06-30":48.315577,"2012-09-30":52.022885,"2012-12-31":55.594038,"2013-03-31":57.985,"2013-06-30":60.388654,"2013-09-30":65.307115,"2013-12-31":67.098269,"2014-03-31":67.496154,"2014-06-30":70.723654,"2014-09-30":71.586731,"2014-12-31":75.765192,"2015-03-31":80.062692,"2015-06-30":82.724615,"2015-09-30":85.730962,"2015-12-31":84.969245,"2016-03-31":79.010769,"2016-06-30":72.299038,"2016-09-30":64.420189,"2016-12-31":60.864038,"2017-03-31":66.071698,"2017-06-30":67.276792,"2017-09-30":68.194231,"2017-12-31":69.925385,"2018-03-31":69.005962,"2018-06-30":70.120962,"2018-09-30":72.6225,"2018-12-31":67.364423,"2019-03-31":63.966923,"2019-06-30":65.85,"2019-09-30":68.261923,"2019-12-31":79.312308,"2020-03-31":85.464231,"2020-06-30":80.7675,"2020-09-30":81.404038,"2020-12-31":86.933774,"2021-03-31":102.8425,"2021-06-30":128.868269,"2021-09-30":150.05,"2021-12-31":170.241154,"2022-03-31":176.427115,"2022-06-30":179.582692,"2022-09-30":179.908491,"2022-12-31":175.594615,"2023-03-31":183.97717,"2023-06-30":197.980189,"2023-09-30":221.304231,"2023-12-31":258.983556,"2024-03-31":269.437246,"2024-06-30":281.06617,"2024-09-30":298.856778,"2024-12-31":327.875119,"2025-03-31":367.562749,"2025-06-30":398.49156,"2025-09-30":425.31704,"2025-12-31":429.16344,"2026-03-31":407.462749,"2026-06-30":384.766972},"price_high":{"2011-06-30":43.04,"2011-09-30":47.63,"2011-12-31":51.8,"2012-03-31":56.17,"2012-06-30":58.63,"2012-09-30":60.72,"2012-12-31":63.23,"2013-03-31":68.38,"2013-06-30":68.38,"2013-09-30":80.55,"2013-12-31":80.55,"2014-03-31":80.55,"2014-06-30":83.77,"2014-09-30":87.34,"2014-12-31":91.72,"2015-03-31":91.72,"2015-06-30":92.25,"2015-09-30":96.97,"2015-12-31":96.97,"2016-03-31":96.97,"2016-06-30":96.97,"2016-09-30":88.55,"2016-12-31":81.42,"2017-03-31":81.42,"2017-06-30":81.42,"2017-09-30":81.42,"2017-12-31":81.08,"2018-03-31":82.47,"2018-06-30":82.47,"2018-09-30":82.47,"2018-12-31":82.47,"2019-03-31":78.53,"2019-06-30":81.89,"2019-09-30":90.43,"2019-12-31":105.65,"2020-03-31":106.15,"2020-06-30":106.15,"2020-09-30":106.15,"2020-12-31":131.14,"2021-03-31":173.55,"2021-06-30":173.55,"2021-09-30":194.21,"2021-12-31":207.06,"2022-03-31":207.06,"2022-06-30":207.06,"2022-09-30":207.06,"2022-12-31":197.88,"2023-03-31":239.74,"2023-06-30":258.1,"2023-09-30":273.34,"2023-12-31":309.31,"2024-03-31":309.31,"2024-06-30":322.62,"2024-09-30":391.8,"2024-12-31":435,"2025-03-31":484.08,"2025-06-30":484.08,"2025-09-30":488.25,"2025-12-31":488.25,"2026-03-31":488.25,"2026-06-30":488.25},"price_low":{"2011-06-30":23.69,"2011-09-30":29.79,"2011-12-31":35.5,"2012-03-31":35.5,"2012-06-30":35.5,"2012-09-30":37.37,"2012-12-31":45.61,"2013-03-31":45.61,"2013-06-30":48.86,"2013-09-30":55.45,"2013-12-31":55.45,"2014-03-31":55.45,"2014-06-30":60.93,"2014-09-30":60.93,"2014-12-31":60.93,"2015-03-31":60.93,"2015-06-30":72.49,"2015-09-30":73.12,"2015-12-31":74.61,"2016-03-31":49.8,"2016-06-30":49.8,"2016-09-30":49.8,"2016-12-31":49.8,"2017-03-31":51.11,"2017-06-30":51.11,"2017-09-30":53.92,"2017-12-31":53.92,"2018-03-31":53.92,"2018-06-30":53.92,"2018-09-30":61.46,"2018-12-31":49.72,"2019-03-31":49.72,"2019-06-30":49.72,"2019-09-30":49.72,"2019-12-31":55.45,"2020-03-31":41.75,"2020-06-30":35.67,"2020-09-30":35.67,"2020-12-31":35.67,"2021-03-31":35.67,"2021-06-30":64.43,"2021-09-30":97.33,"2021-12-31":137.62,"2022-03-31":144.03,"2022-06-30":152.98,"2022-09-30":142.87,"2022-12-31":142.87,"2023-03-31":142.87,"2023-06-30":142.87,"2023-09-30":152.95,"2023-12-31":185.72,"2024-03-31":217.12,"2024-06-30":232.89,"2024-09-30":232.89,"2024-12-31":260.06,"2025-03-31":263.16,"2025-06-30":280.92,"2025-09-30":344.69,"2025-12-31":372.3,"2026-03-31":297.42,"2026-06-30":291.17},"ev_avg":{"2011-06-30":1292324158.237885,"2011-09-30":1359612332.416604,"2011-12-31":1431770016.866923,"2012-03-31":1524218742.688846,"2012-06-30":1624412866.498077,"2012-09-30":1710855661.019808,"2012-12-31":1836723183.525385,"2013-03-31":1967372966.33,"2013-06-30":2028312281.892115,"2013-09-30":2151975231.981923,"2013-12-31":2305623767.648461,"2014-03-31":2310638677.511539,"2014-06-30":2663667758.376347,"2014-09-30":2662236606.465961,"2014-12-31":2877306197.363461,"2015-03-31":2989418197.906539,"2015-06-30":3089051357.486154,"2015-09-30":3149509497.761731,"2015-12-31":3232675052.986981,"2016-03-31":3007275098.718462,"2016-06-30":2803243945.1375,"2016-09-30":2631838932.536604,"2016-12-31":2553671826.797884,"2017-03-31":2648561621.656604,"2017-06-30":2680664289.19434,"2017-09-30":2690933755.305769,"2017-12-31":2794694687.176154,"2018-03-31":2846097801.782115,"2018-06-30":2774268465.192307,"2018-09-30":2739545054.2,"2018-12-31":2604363988.882692,"2019-03-31":2491039895.256154,"2019-06-30":2552446458.75,"2019-09-30":2606376391.104615,"2019-12-31":2935212338.783077,"2020-03-31":3033961023.378077,"2020-06-30":2824315477.7825,"2020-09-30":2809550411.020577,"2020-12-31":3817995229.574905,"2021-03-31":3142577897.585,"2021-06-30":4010372443.568269,"2021-09-30":4071002682.55,"2021-12-31":5452794892.838846,"2022-03-31":5604950037.809999,"2022-06-30":5560184948.534615,"2022-09-30":5291000364.003774,"2022-12-31":5534539251.128462,"2023-03-31":5715185349.517736,"2023-06-30":6169094883.60849,"2023-09-30":6366631506.735769,"2023-12-31":7151411129.734222,"2024-03-31":7806973469.767826,"2024-06-30":8253059689.092554,"2024-09-30":9082160344.531338,"2024-12-31":9243281357.329166,"2025-03-31":9647220873.234062,"2025-06-30":10264447291.7274,"2025-09-30":10722616635.813679,"2025-12-31":10700659425.524559,"2026-03-31":10186370427.95996,"2026-06-30":9966978414.082668},"shares_out":{"2011-06-30":23641829,"2011-09-30":22735108,"2011-12-31":22712734,"2012-03-31":22924214,"2012-06-30":22770190,"2012-09-30":22719937,"2012-12-31":22730588,"2013-03-31":24357178,"2013-06-30":24406659,"2013-09-30":24371498,"2013-12-31":24244452,"2014-03-31":24211197,"2014-06-30":24261639,"2014-09-30":24304373,"2014-12-31":24243510,"2015-03-31":23337439,"2015-06-30":24115946,"2015-09-30":23694561,"2015-12-31":23420863,"2016-03-31":22095331,"2016-06-30":21354073,"2016-09-30":21371172,"2016-12-31":21383593,"2017-03-31":21472471,"2017-06-30":20855190,"2017-09-30":20859019,"2017-12-31":20911543,"2018-03-31":20928957,"2018-06-30":19911000,"2018-09-30":19174320,"2018-12-31":18340482,"2019-03-31":18518069,"2019-06-30":18571275,"2019-09-30":18619112,"2019-12-31":18374353,"2020-03-31":18175569,"2020-06-30":18255059,"2020-09-30":18314207,"2020-12-31":17040503,"2021-03-31":18163482,"2021-06-30":18074057,"2021-09-30":18100651,"2021-12-31":17040503,"2022-03-31":16596372,"2022-06-30":15788186,"2022-09-30":14580748,"2022-12-31":14207379,"2023-03-31":14142436,"2023-06-30":14050875,"2023-09-30":13822743,"2023-12-31":13685854,"2024-03-31":13533294,"2024-06-30":13404885,"2024-09-30":13318287,"2024-12-31":13244315,"2025-03-31":12934719,"2025-06-30":12939665,"2025-09-30":12630617,"2025-12-31":11925199,"2026-03-31":11898193,"2026-06-30":11922225},"shares_dil":{"2022-12-31":15834990,"2023-03-31":15167268.25,"2023-06-30":14618518.5,"2023-09-30":14236088.5,"2023-12-31":13796384.25,"2024-03-31":13664894.75,"2024-06-30":13534088,"2024-09-30":13408485.25,"2024-12-31":13287256.5,"2025-03-31":13210910,"2025-06-30":13098068.75,"2025-09-30":12992479.75,"2025-12-31":12864316.75,"2026-03-31":12563347.5,"2026-06-30":12312912.5},"rev_ps":{"2022-12-31":1024.446495,"2023-03-31":1088.37661,"2023-06-30":1157.490754,"2023-09-30":1226.636095,"2023-12-31":1295.535096,"2024-03-31":1332.919158,"2024-06-30":1355.990888,"2024-09-30":1407.198475,"2024-12-31":1500.257032,"2025-03-31":1587.25629,"2025-06-30":1677.819869,"2025-09-30":1734.657312,"2025-12-31":1754.574334,"2026-03-31":1788.790766,"2026-06-30":1799.314338},"ebit_ps":{"2022-12-31":68.923315,"2023-03-31":69.089567,"2023-06-30":70.745883,"2023-09-30":71.360894,"2023-12-31":70.206801,"2024-03-31":70.962859,"2024-06-30":69.454255,"2024-09-30":67.867472,"2024-12-31":68.41894,"2025-03-31":68.155789,"2025-06-30":69.65149,"2025-09-30":60.688954,"2025-12-31":57.057053,"2026-03-31":59.11641,"2026-06-30":56.266135},"eps_basic":{"2012-03-31":3.88,"2012-06-30":4.1,"2012-09-30":4.56,"2012-12-31":4.39,"2013-03-31":4.33,"2013-06-30":4.61,"2013-09-30":4.57,"2013-12-31":4.71,"2014-03-31":5.05,"2014-06-30":4.22,"2014-09-30":3.95,"2014-12-31":3.83,"2015-03-31":4.01,"2015-06-30":5.22,"2015-09-30":6.03,"2015-12-31":3.85,"2016-03-31":3.85,"2016-06-30":4.06,"2016-09-30":3.83,"2016-12-31":6.68,"2017-03-31":6.79,"2017-06-30":6.51,"2017-09-30":6.29,"2017-12-31":10.12,"2018-03-31":10.24,"2018-06-30":11.12,"2018-09-30":11.43,"2018-12-31":7.78,"2019-03-31":8.17,"2019-06-30":8.1,"2019-09-30":8.4,"2019-12-31":9.35,"2020-03-31":8.88,"2020-06-30":7.87,"2020-09-30":12.69,"2020-12-31":15.57,"2021-03-31":19.49,"2021-06-30":28.25,"2021-09-30":30.76,"2021-12-31":30.16,"2022-03-31":36.54,"2022-06-30":38.08,"2022-09-30":41.24},"eps":{"2012-03-31":3.87,"2012-06-30":4.01,"2012-09-30":4.39,"2012-12-31":4.19,"2013-03-31":4.1,"2013-06-30":4.33,"2013-09-30":4.2,"2013-12-31":4.31,"2014-03-31":4.62,"2014-06-30":3.81,"2014-09-30":3.65,"2014-12-31":3.61,"2015-03-31":3.89,"2015-06-30":5.18,"2015-09-30":6.03,"2015-12-31":3.85,"2016-03-31":3.85,"2016-06-30":4.06,"2016-09-30":3.83,"2016-12-31":6.68,"2017-03-31":6.79,"2017-06-30":6.51,"2017-09-30":6.29,"2017-12-31":10.12,"2018-03-31":10.24,"2018-06-30":11.12,"2018-09-30":11.43,"2018-12-31":7.78,"2019-03-31":8.16,"2019-06-30":8.08,"2019-09-30":8.38,"2019-12-31":9.33,"2020-03-31":8.86,"2020-06-30":7.85,"2020-09-30":12.64,"2020-12-31":15.5,"2021-03-31":19.41,"2021-06-30":28.13,"2021-09-30":30.63,"2021-12-31":30.04,"2022-03-31":36.4,"2022-06-30":37.95,"2022-09-30":41.1,"2022-12-31":47.02,"2023-03-31":46.24,"2023-06-30":46.38,"2023-09-30":45.55,"2023-12-31":42.66,"2024-03-31":42.36,"2024-06-30":40.49,"2024-09-30":37.53,"2024-12-31":36.75,"2025-03-31":35.62,"2025-06-30":36.27,"2025-09-30":28.58,"2025-12-31":25.01,"2026-03-31":26.19,"2026-06-30":24.01},"eps_cont":{"2020-12-31":16.06,"2021-03-31":19.88,"2021-06-30":27.86,"2021-09-30":30.41,"2021-12-31":34.11,"2022-03-31":40.42,"2022-06-30":42.3,"2022-09-30":45.52},"cfo_ps":{"2022-12-31":37.000339,"2023-03-31":33.130554,"2023-06-30":31.788447,"2023-09-30":31.258586,"2023-12-31":13.786221,"2024-03-31":22.005292,"2024-06-30":5.984888,"2024-09-30":12.78295,"2024-12-31":44.124985,"2025-03-31":37.173821,"2025-06-30":66.177695,"2025-09-30":59.873097,"2025-12-31":53.986544,"2026-03-31":50.002597,"2026-06-30":35.669871},"fcf_ps":{"2022-12-31":27.180314,"2023-03-31":22.752944,"2023-06-30":19.530023,"2023-09-30":17.237881,"2023-12-31":0.347917,"2024-03-31":6.432541,"2024-06-30":-8.910833,"2024-09-30":-2.177725,"2024-12-31":25.67874,"2025-03-31":19.453618,"2025-06-30":45.861723,"2025-09-30":37.960421,"2025-12-31":32.998255,"2026-03-31":25.980337,"2026-06-30":13.506146},"cash_ps":{"2011-06-30":0.51963,"2011-09-30":0.497029,"2011-12-31":0.6558,"2012-03-31":0.929846,"2012-06-30":0.419145,"2012-09-30":1.70872,"2012-12-31":0.20457,"2013-03-31":0.727876,"2013-06-30":0.444633,"2013-09-30":1.078227,"2013-12-31":0.833799,"2014-03-31":0.73053,"2014-06-30":0.877723,"2014-09-30":2.084069,"2014-12-31":1.690143,"2015-03-31":1.126045,"2015-06-30":1.004522,"2015-09-30":0.927133,"2015-12-31":0.55664,"2016-03-31":1.012929,"2016-06-30":1.169098,"2016-09-30":1.072379,"2016-12-31":0.981687,"2017-03-31":1.572711,"2017-06-30":1.274167,"2017-09-30":3.206431,"2017-12-31":1.376608,"2018-03-31":1.581063,"2018-06-30":2.088042,"2018-09-30":1.670307,"2018-12-31":0.868679,"2019-03-31":1.815686,"2019-06-30":2.032171,"2019-09-30":2.202038,"2019-12-31":1.295284,"2020-03-31":1.056363,"2020-06-30":3.982458,"2020-09-30":3.61468,"2020-12-31":5.123088,"2021-03-31":4.564103,"2021-06-30":10.993658,"2021-09-30":16.402725,"2021-12-31":0.874387,"2022-03-31":1.000219,"2022-06-30":1.665803,"2022-09-30":1.405964,"2022-12-31":3.371487,"2023-03-31":1.506105,"2023-06-30":1.622675,"2023-09-30":3.827026,"2023-12-31":4.179498,"2024-03-31":3.096068,"2024-06-30":4.804219,"2024-09-30":4.407474,"2024-12-31":2.597341,"2025-03-31":5.450447,"2025-06-30":4.072748,"2025-09-30":2.438519,"2025-12-31":2.725321,"2026-03-31":3.504734,"2026-06-30":13.79776},"bvps":{"2011-06-30":34.426524,"2011-09-30":34.693655,"2011-12-31":35.535132,"2012-03-31":34.852449,"2012-06-30":37.143915,"2012-09-30":37.072462,"2012-12-31":37.846975,"2013-03-31":39.460934,"2013-06-30":40.582736,"2013-09-30":41.972882,"2013-12-31":42.697397,"2014-03-31":43.659964,"2014-06-30":39.860044,"2014-09-30":40.541058,"2014-12-31":40.341106,"2015-03-31":41.128206,"2015-06-30":41.638466,"2015-09-30":40.909304,"2015-12-31":39.206583,"2016-03-31":41.311578,"2016-06-30":40.627004,"2016-09-30":41.503199,"2016-12-31":43.500641,"2017-03-31":45.125687,"2017-06-30":46.590225,"2017-09-30":48.47529,"2017-12-31":53.763704,"2018-03-31":56.289427,"2018-06-30":58.892672,"2018-09-30":59.88979,"2018-12-31":59.741832,"2019-03-31":60.89798,"2019-06-30":62.680941,"2019-09-30":63.714102,"2019-12-31":68.339821,"2020-03-31":64.625212,"2020-06-30":66.606194,"2020-09-30":74.090022,"2020-12-31":85.067911,"2021-03-31":86.800537,"2021-06-30":97.045174,"2021-09-30":105.996188,"2021-12-31":107.109514,"2022-03-31":117.447355,"2022-06-30":126.962021,"2022-09-30":151.85092,"2022-12-31":157.488584,"2023-03-31":166.343337,"2023-06-30":179.269974,"2023-09-30":188.920535,"2023-12-31":195.413454,"2024-03-31":204.857738,"2024-06-30":213.825035,"2024-09-30":223.467177,"2024-12-31":224.571826,"2025-03-31":231.354079,"2025-06-30":242.355579,"2025-09-30":241.722158,"2025-12-31":233.88289,"2026-03-31":238.658089,"2026-06-30":247.621564},"tbvps":{"2011-06-30":12.150287,"2011-09-30":11.536211,"2011-12-31":12.136011,"2012-03-31":11.019745,"2012-06-30":12.410656,"2012-09-30":12.208925,"2012-12-31":12.225817,"2013-03-31":11.498664,"2013-06-30":12.686374,"2013-09-30":13.666415,"2013-12-31":12.286192,"2014-03-31":12.802713,"2014-06-30":7.452341,"2014-09-30":6.596714,"2014-12-31":6.089589,"2015-03-31":4.805797,"2015-06-30":4.84953,"2015-09-30":2.39249,"2015-12-31":2.704298,"2016-03-31":1.199348,"2016-06-30":-0.675702,"2016-09-30":0.307845,"2016-12-31":2.498972,"2017-03-31":4.28083,"2017-06-30":4.453184,"2017-09-30":4.646575,"2017-12-31":10.101981,"2018-03-31":10.414709,"2018-06-30":11.389533,"2018-09-30":9.365391,"2018-12-31":7.185962,"2019-03-31":8.739086,"2019-06-30":10.799635,"2019-09-30":11.133721,"2019-12-31":13.46442,"2020-03-31":9.617306,"2020-06-30":12.391086,"2020-09-30":19.842519,"2020-12-31":26.55438,"2021-03-31":30.693454,"2021-06-30":40.68262,"2021-09-30":48.843547,"2021-12-31":23.766904,"2022-03-31":21.757767,"2022-06-30":25.835774,"2022-09-30":41.280461,"2022-12-31":40.521197,"2023-03-31":45.473071,"2023-06-30":58.921597,"2023-09-30":66.231427,"2023-12-31":74.712181,"2024-03-31":68.748968,"2024-06-30":70.914446,"2024-09-30":62.733293,"2024-12-31":69.191951,"2025-03-31":70.817155,"2025-06-30":67.018737,"2025-09-30":64.224891,"2025-12-31":48.9887,"2026-03-31":59.933471,"2026-06-30":65.390479},"buyback_ps":{"2022-12-31":32.914451,"2023-03-31":29.05599,"2023-06-30":22.786167,"2023-09-30":20.525301,"2023-12-31":12.525021,"2024-03-31":14.043284,"2024-06-30":15.265159,"2024-09-30":12.82024,"2024-12-31":12.162029,"2025-03-31":17.45527,"2025-06-30":17.491128,"2025-09-30":21.68947,"2025-12-31":43.127048,"2026-03-31":40.148535,"2026-06-30":37.351033},"fcf_margin":{"2012-06-30":-1.80999,"2012-09-30":-2.687059,"2012-12-31":-2.191156,"2013-03-31":-1.219148,"2013-06-30":-0.482685,"2013-09-30":-0.27476,"2013-12-31":-0.566077,"2014-03-31":0.148183,"2014-06-30":-0.301177,"2014-09-30":0.670862,"2014-12-31":0.481953,"2015-03-31":-0.229389,"2015-06-30":0.172189,"2015-09-30":0.189869,"2015-12-31":0.195579,"2016-03-31":0.630625,"2016-06-30":0.840401,"2016-09-30":1.186653,"2016-12-31":2.090229,"2017-03-31":1.555544,"2017-06-30":1.028057,"2017-09-30":1.191327,"2017-12-31":-0.173503,"2018-03-31":0.51259,"2018-06-30":1.454306,"2018-09-30":0.489764,"2018-12-31":1.111939,"2019-03-31":0.990449,"2019-06-30":0.842444,"2019-09-30":0.515996,"2019-12-31":1.487077,"2020-03-31":0.890448,"2020-06-30":6.070954,"2020-09-30":5.948321,"2020-12-31":6.624403,"2021-03-31":8.138994,"2021-06-30":6.108802,"2021-09-30":8.497557,"2021-12-31":8.277765,"2022-03-31":7.701567,"2022-06-30":4.867649,"2022-09-30":3.368962,"2022-12-31":2.653171,"2023-03-31":2.09054,"2023-06-30":1.687272,"2023-09-30":1.405297,"2023-12-31":0.026855,"2024-03-31":0.482591,"2024-06-30":-0.657146,"2024-09-30":-0.154756,"2024-12-31":1.711623,"2025-03-31":1.225613,"2025-06-30":2.733412,"2025-09-30":2.188353,"2025-12-31":1.880699,"2026-03-31":1.452397,"2026-06-30":0.750627}},"masked":{"ev_fcf":{"annual":{"2010-12-31":"negative free cash flow","2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2017-12-31":"negative free cash flow"},"ttm":{"2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow","2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-06-30":"negative free cash flow","2015-03-31":"negative free cash flow","2017-12-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2010-12-31":"negative free cash flow","2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2017-12-31":"negative free cash flow"},"ttm":{"2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow","2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-06-30":"negative free cash flow","2015-03-31":"negative free cash flow","2017-12-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2010-12-31":"negative free cash flow","2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2017-12-31":"negative free cash flow"},"ttm":{"2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow","2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-06-30":"negative free cash flow","2015-03-31":"negative free cash flow","2017-12-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2010-12-31":"negative free cash flow","2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2017-12-31":"negative free cash flow"},"ttm":{"2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow","2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-06-30":"negative free cash flow","2015-03-31":"negative free cash flow","2017-12-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2010-12-31":"negative free cash flow","2012-12-31":"negative free cash flow","2013-12-31":"negative free cash flow","2017-12-31":"negative free cash flow"},"ttm":{"2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow","2012-12-31":"negative free cash flow","2013-03-31":"negative free cash flow","2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-06-30":"negative free cash flow","2015-03-31":"negative free cash flow","2017-12-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2010-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow"}},"pcf":{"annual":{"2010-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2010-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2010-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2010-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow","2012-12-31":"negative operating cash flow","2013-03-31":"negative operating cash flow"}},"ptb":{"ttm":{"2016-06-30":"negative tangible book value"}},"ptb_avg":{"ttm":{"2016-06-30":"negative tangible book value"}},"ptb_high":{"ttm":{"2016-06-30":"negative tangible book value"}},"ptb_low":{"ttm":{"2016-06-30":"negative tangible book value"}}}}