{"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":"HSY","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":{"2009-12-31":82.386888,"2010-12-31":62.830522,"2011-12-31":70.646777,"2012-12-31":69.789648,"2013-12-31":62.11957,"2014-12-31":55.355607,"2015-12-31":41.821334,"2016-12-31":80.729074,"2017-12-31":92.05076,"2018-12-31":101.774587,"2019-12-31":73.276793,"2020-12-31":64.360598,"2021-12-31":59.200161,"2022-12-31":54.313312,"2023-12-31":50.327885,"2024-12-31":50.404006,"2025-12-31":18.890404},"roa":{"2009-12-31":11.706529,"2010-12-31":12.828742,"2011-12-31":14.313574,"2012-12-31":14.419729,"2013-12-31":16.227126,"2014-12-31":15.416614,"2015-12-31":9.348574,"2016-12-31":13.249859,"2017-12-31":14.135707,"2018-12-31":17.765476,"2019-12-31":14.513184,"2020-12-31":14.80651,"2021-12-31":15.119794,"2022-12-31":15.40015,"2023-12-31":16.294473,"2024-12-31":17.877317,"2025-12-31":6.619108},"roc":{"2009-12-31":24.356874,"2010-12-31":23.08178,"2011-12-31":25.482944,"2012-12-31":40.197501,"2013-12-31":28.181525,"2014-12-31":27.156281,"2015-12-31":19.414637,"2016-12-31":26.565313,"2017-12-31":27.913673,"2018-12-31":33.987992,"2019-12-31":24.933673,"2020-12-31":23.74409,"2021-12-31":23.062071,"2022-12-31":24.43432,"2023-12-31":25.820413,"2024-12-31":27.786513,"2025-12-31":10.561916},"roic":{"2009-12-31":26.234117,"2010-12-31":29.98527,"2011-12-31":35.98268,"2012-12-31":54.115329,"2013-12-31":40.065157,"2014-12-31":35.694619,"2015-12-31":22.312007,"2016-12-31":29.648173,"2017-12-31":31.210737,"2018-12-31":38.711395,"2019-12-31":27.756523,"2020-12-31":27.223411,"2021-12-31":25.645847,"2022-12-31":25.719151,"2023-12-31":27.20564,"2024-12-31":29.574991,"2025-12-31":11.523284},"gross_margin":{"2007-12-31":32.982872,"2008-12-31":34.245031,"2009-12-31":38.748172,"2010-12-31":42.588682,"2011-12-31":41.637564,"2012-12-31":43.042949,"2013-12-31":45.911163,"2014-12-31":44.951095,"2015-12-31":45.794589,"2016-12-31":42.600294,"2017-12-31":45.977114,"2018-12-31":45.890044,"2019-12-31":45.358924,"2020-12-31":45.415909,"2021-12-31":45.128145,"2022-12-31":43.177446,"2023-12-31":44.763274,"2024-12-31":47.319796,"2025-12-31":33.548561},"ebitda_margin":{"2007-12-31":15.560869,"2008-12-31":16.353535,"2009-12-31":17.815817,"2010-12-31":19.439468,"2011-12-31":20.898459,"2012-12-31":28.860179,"2013-12-31":21.537461,"2014-12-31":21.609312,"2015-12-31":17.879503,"2016-12-31":20.927045,"2017-12-31":20.960382,"2018-12-31":24.628302,"2019-12-31":23.634316,"2020-12-31":25.492965,"2021-12-31":26.291778,"2022-12-31":25.335171,"2023-12-31":26.696678,"2024-12-31":29.9358,"2025-12-31":16.636445},"op_margin":{"2007-12-31":9.275386,"2008-12-31":11.492785,"2009-12-31":14.373235,"2010-12-31":15.963614,"2011-12-31":17.350186,"2012-12-31":25.698995,"2013-12-31":18.724268,"2014-12-31":18.759156,"2015-12-31":14.563672,"2016-12-31":16.870194,"2017-12-31":17.476175,"2018-12-31":20.840067,"2019-12-31":19.983742,"2020-12-31":21.874349,"2021-12-31":22.780573,"2022-12-31":21.698082,"2023-12-31":22.936577,"2024-12-31":25.871844,"2025-12-31":12.328575},"incr_op_margin":{"2008-12-31":70.448584,"2009-12-31":103.49126,"2010-12-31":38.595803,"2011-12-31":36.539208,"2012-12-31":115.797637,"2013-12-31":-73.621985,"2014-12-31":19.663461,"2015-12-31":900.623186,"2016-12-31":334.999533,"2017-12-31":77.395176,"2018-12-31":112.556822,"2019-12-31":-14.197958,"2020-12-31":114.240795,"2021-12-31":31.769508,"2022-12-31":14.991122,"2023-12-31":40.241492,"2024-12-31":905.167557,"2025-12-31":-297.096752},"pretax_margin":{"2007-12-31":6.878139,"2008-12-31":9.5859,"2009-12-31":12.666032,"2010-12-31":14.263141,"2011-12-31":15.834214,"2012-12-31":15.285076,"2013-12-31":17.510568,"2014-12-31":17.597465,"2015-12-31":12.209187,"2016-12-31":14.777611,"2017-12-31":14.77851,"2018-12-31":18.098428,"2019-12-31":17.289512,"2020-12-31":18.344154,"2021-12-31":20.032956,"2022-12-31":18.399241,"2023-12-31":19.452446,"2024-12-31":22.084252,"2025-12-31":10.384435},"net_margin":{"2007-12-31":3.710664,"2008-12-31":6.066999,"2009-12-31":8.074841,"2010-12-31":8.989564,"2011-12-31":10.221734,"2012-12-31":9.94741,"2013-12-31":11.481401,"2014-12-31":11.411189,"2015-12-31":6.944321,"2016-12-31":9.677775,"2017-12-31":10.418318,"2018-12-31":15.114255,"2019-12-31":14.395889,"2020-12-31":15.69021,"2021-12-31":16.469251,"2022-12-31":15.786262,"2023-12-31":16.67522,"2024-12-31":19.828485,"2025-12-31":7.554015},"common_margin":{"2007-12-31":3.710664,"2008-12-31":6.066999,"2009-12-31":8.074841,"2010-12-31":8.989564,"2011-12-31":10.221734,"2012-12-31":9.94741,"2013-12-31":11.481401,"2014-12-31":11.411189,"2015-12-31":6.944321,"2016-12-31":9.677775,"2017-12-31":10.418318,"2018-12-31":15.114255,"2019-12-31":14.395889,"2020-12-31":15.69021,"2021-12-31":16.469251,"2022-12-31":15.786262,"2023-12-31":16.67522,"2024-12-31":19.828485,"2025-12-31":7.554015},"tax_rate_pct":{"2007-12-31":37.058329,"2008-12-31":36.709131,"2009-12-31":35.035932,"2010-12-31":36.973459,"2011-12-31":34.676713,"2012-12-31":34.920769,"2013-12-31":34.431588,"2014-12-31":35.154356,"2015-12-31":43.12217,"2016-12-31":34.510555,"2017-12-31":31.884506,"2018-12-31":16.950331,"2019-12-31":16.949211,"2020-12-31":14.687922,"2021-12-31":17.493924,"2022-12-31":14.201561,"2023-12-31":14.276999,"2024-12-31":10.214371,"2025-12-31":27.256368},"payout":{"2007-12-31":137.431084,"2008-12-31":84.439556,"2009-12-31":61.563038,"2010-12-31":55.597206,"2011-12-31":48.922392,"2012-12-31":51.625056,"2013-12-31":47.997002,"2014-12-31":52.002333,"2015-12-31":92.822121,"2016-12-31":69.367289,"2017-12-31":67.213892,"2018-12-31":47.769969,"2019-12-31":53.084826,"2020-12-31":50.107765,"2021-12-31":46.428523,"2022-12-31":47.119528,"2023-12-31":47.753637,"2024-12-31":48.837698,"2025-12-31":122.874038},"sgr":{"2009-12-31":31.667016,"2010-12-31":27.898507,"2011-12-31":36.084684,"2012-12-31":33.760703,"2013-12-31":32.304039,"2014-12-31":26.5694,"2015-12-31":3.001885,"2016-12-31":24.729504,"2017-12-31":30.179862,"2018-12-31":53.156899,"2019-12-31":34.377935,"2020-12-31":32.110941,"2021-12-31":31.714401,"2022-12-31":28.721136,"2023-12-31":26.29449,"2024-12-31":25.787849,"2025-12-31":-4.320998},"total_debt":{"2008-12-31":1505954000,"2009-12-31":1517977000,"2010-12-31":1803217000,"2011-12-31":1846093000,"2012-12-31":1788701000,"2013-12-31":1796056000,"2014-12-31":1793122000,"2015-12-31":2057014000,"2016-12-31":2347698000,"2017-12-31":2361121000,"2018-12-31":3259667000,"2019-12-31":4234203000,"2020-12-31":4602625000,"2021-12-31":5028894000,"2022-12-31":4791345000,"2023-12-31":4814029000,"2024-12-31":5102151000,"2025-12-31":5403067000},"st_debt":{"2008-12-31":501504000,"2009-12-31":39313000,"2010-12-31":285480000,"2011-12-31":139673000,"2012-12-31":375898000,"2013-12-31":166875000,"2014-12-31":635501000,"2015-12-31":863436000,"2016-12-31":632714000,"2017-12-31":859457000,"2018-12-31":1203316000,"2019-12-31":735672000,"2020-12-31":512870000,"2021-12-31":942267000,"2022-12-31":1447368000,"2023-12-31":1024897000,"2024-12-31":1911941000,"2025-12-31":721873000},"lt_debt":{"2008-12-31":1505954000,"2009-12-31":1502730000,"2010-12-31":1541825000,"2011-12-31":1748500000,"2012-12-31":1530967000,"2013-12-31":1795142000,"2014-12-31":1542317000,"2015-12-31":1557091000,"2016-12-31":2347455000,"2017-12-31":2061023000,"2018-12-31":3254280000,"2019-12-31":3530813000,"2020-12-31":4089755000,"2021-12-31":4086627000,"2022-12-31":3343977000,"2023-12-31":3789132000,"2024-12-31":3190210000,"2025-12-31":4681194000},"debt_ebitda":{"2008-12-31":1.794107,"2009-12-31":1.608025,"2010-12-31":1.635699,"2011-12-31":1.452712,"2012-12-31":0.932809,"2013-12-31":1.166964,"2014-12-31":1.118051,"2015-12-31":1.557527,"2016-12-31":1.507825,"2017-12-31":1.498875,"2018-12-31":1.698798,"2019-12-31":2.243291,"2020-12-31":2.215351,"2021-12-31":2.13204,"2022-12-31":1.815078,"2023-12-31":1.615076,"2024-12-31":1.521446,"2025-12-31":2.777599},"net_debt_ebitda":{"2008-12-31":1.749905,"2009-12-31":1.339376,"2010-12-31":0.83324,"2011-12-31":0.906842,"2012-12-31":0.553014,"2013-12-31":0.440228,"2014-12-31":0.823758,"2015-12-31":1.295143,"2016-12-31":1.317096,"2017-12-31":1.257532,"2018-12-31":1.392359,"2019-12-31":1.98196,"2020-12-31":1.664724,"2021-12-31":1.992445,"2022-12-31":1.639346,"2023-12-31":1.480241,"2024-12-31":1.30354,"2025-12-31":2.301635},"debt_ebit":{"2008-12-31":2.552906,"2009-12-31":1.993168,"2010-12-31":1.991849,"2011-12-31":1.749805,"2012-12-31":1.047552,"2013-12-31":1.342293,"2014-12-31":1.287921,"2015-12-31":1.912142,"2016-12-31":1.870418,"2017-12-31":1.797704,"2018-12-31":2.007599,"2019-12-31":2.653089,"2020-12-31":2.581831,"2021-12-31":2.460655,"2022-12-31":2.119326,"2023-12-31":1.879843,"2024-12-31":1.760436,"2025-12-31":3.748153},"net_debt_ebit":{"2008-12-31":2.490008,"2009-12-31":1.660174,"2010-12-31":1.014666,"2011-12-31":1.0923,"2012-12-31":0.62104,"2013-12-31":0.506369,"2014-12-31":0.948915,"2015-12-31":1.590019,"2016-12-31":1.633823,"2017-12-31":1.508245,"2018-12-31":1.645457,"2019-12-31":2.344018,"2020-12-31":1.940114,"2021-12-31":2.299544,"2022-12-31":1.914137,"2023-12-31":1.722904,"2024-12-31":1.508301,"2025-12-31":3.105877},"equity_assets":{"2008-12-31":8.754432,"2009-12-31":19.604161,"2010-12-31":21.118011,"2011-12-31":19.430606,"2012-12-31":21.804082,"2013-12-31":29.954971,"2014-12-31":25.847018,"2015-12-31":18.673797,"2016-12-31":14.225355,"2017-12-31":16.481512,"2018-12-31":18.158086,"2019-12-31":21.365327,"2020-12-31":24.467695,"2021-12-31":26.480675,"2022-12-31":30.136069,"2023-12-31":34.43759,"2024-12-31":36.415421,"2025-12-31":33.743176},"ltd_equity":{"2008-12-31":473.274272,"2009-12-31":208.579531,"2010-12-31":170.874173,"2011-12-31":203.950231,"2012-12-31":147.669976,"2013-12-31":111.858423,"2014-12-31":105.996652,"2015-12-31":156.021611,"2016-12-31":298.713123,"2017-12-31":225.16524,"2018-12-31":232.661124,"2019-12-31":203.011059,"2020-12-31":183.03987,"2021-12-31":148.215001,"2022-12-31":101.346641,"2023-12-31":92.438461,"2024-12-31":67.665835,"2025-12-31":100.958516},"ltd_capital":{"2008-12-31":82.556343,"2009-12-31":67.133034,"2010-12-31":56.987847,"2011-12-31":64.677574,"2012-12-31":54.184891,"2013-12-31":52.784477,"2014-12-31":47.482439,"2015-12-31":50.968425,"2016-12-31":74.913501,"2017-12-31":62.903977,"2018-12-31":69.8585,"2019-12-31":59.108686,"2020-12-31":59.818177,"2021-12-31":52.486032,"2022-12-31":41.330155,"2023-12-31":42.511872,"2024-12-31":32.497437,"2025-12-31":46.626288},"ltd_assets":{"2008-12-31":41.432474,"2009-12-31":40.890267,"2010-12-31":36.085226,"2011-12-31":39.628766,"2012-12-31":32.198083,"2013-12-31":33.507159,"2014-12-31":27.396973,"2015-12-31":29.135159,"2016-12-31":42.493003,"2017-12-31":37.110635,"2018-12-31":42.246807,"2019-12-31":43.373976,"2020-12-31":44.785638,"2021-12-31":39.248332,"2022-12-31":30.541894,"2023-12-31":31.833578,"2024-12-31":24.640799,"2025-12-31":34.06661},"debt_equity":{"2008-12-31":473.274272,"2009-12-31":210.69582,"2010-12-31":199.843181,"2011-12-31":215.333768,"2012-12-31":172.529802,"2013-12-31":111.915376,"2014-12-31":123.233374,"2015-12-31":206.114247,"2016-12-31":298.744045,"2017-12-31":257.950724,"2018-12-31":233.046262,"2019-12-31":243.453855,"2020-12-31":205.993729,"2021-12-31":182.389421,"2022-12-31":145.212338,"2023-12-31":117.441522,"2024-12-31":108.218991,"2025-12-31":116.527029},"debt_capital":{"2008-12-31":82.556343,"2009-12-31":67.814179,"2010-12-31":66.649233,"2011-12-31":68.28757,"2012-12-31":63.306765,"2013-12-31":52.811352,"2014-12-31":55.203831,"2015-12-31":67.332458,"2016-12-31":74.921256,"2017-12-31":72.063194,"2018-12-31":69.974141,"2019-12-31":70.884007,"2020-12-31":67.319592,"2021-12-31":64.587909,"2022-12-31":59.219018,"2023-12-31":54.010624,"2024-12-31":51.973641,"2025-12-31":53.816389},"debt_assets":{"2008-12-31":41.432474,"2009-12-31":41.305148,"2010-12-31":42.202904,"2011-12-31":41.840656,"2012-12-31":37.61854,"2013-12-31":33.524219,"2014-12-31":31.852152,"2015-12-31":38.489356,"2016-12-31":42.497402,"2017-12-31":42.514179,"2018-12-31":42.316741,"2019-12-31":52.014712,"2020-12-31":50.401918,"2021-12-31":48.297949,"2022-12-31":43.761291,"2023-12-31":40.44403,"2024-12-31":39.408402,"2025-12-31":39.31992},"net_debt_equity":{"2008-12-31":4.61614,"2009-12-31":1.754953,"2010-12-31":1.018019,"2011-12-31":1.344202,"2012-12-31":1.022841,"2013-12-31":0.422192,"2014-12-31":0.907959,"2015-12-31":1.713918,"2016-12-31":2.609551,"2017-12-31":2.164164,"2018-12-31":1.91008,"2019-12-31":2.150928,"2020-12-31":1.547938,"2021-12-31":1.704475,"2022-12-31":1.311532,"2023-12-31":1.076368,"2024-12-31":0.927195,"2025-12-31":0.965592},"net_debt_capital":{"2008-12-31":80.522357,"2009-12-31":56.484617,"2010-12-31":33.95172,"2011-12-31":42.627903,"2012-12-31":37.531331,"2013-12-31":19.922667,"2014-12-31":40.673096,"2015-12-31":55.989487,"2016-12-31":65.444253,"2017-12-31":60.459844,"2018-12-31":57.351792,"2019-12-31":62.626399,"2020-12-31":50.587241,"2021-12-31":60.359026,"2022-12-31":53.485544,"2023-12-31":49.501515,"2024-12-31":44.529814,"2025-12-31":44.594518},"ebitda":{"2007-12-31":769752000,"2008-12-31":839389000,"2009-12-31":944001000,"2010-12-31":1102414000,"2011-12-31":1270791000,"2012-12-31":1917543000,"2013-12-31":1539084000,"2014-12-31":1603793000,"2015-12-31":1320692000,"2016-12-31":1557010000,"2017-12-31":1575262000,"2018-12-31":1918808000,"2019-12-31":1887496000,"2020-12-31":2077605000,"2021-12-31":2358724000,"2022-12-31":2639746000,"2023-12-31":2980682000,"2024-12-31":3353487000,"2025-12-31":1945229000},"ebitda_capex":{"2007-12-31":580054000,"2008-12-31":576746000,"2009-12-31":817677000,"2010-12-31":922876000,"2011-12-31":946830000,"2012-12-31":1658816000,"2013-12-31":1215533000,"2014-12-31":1233004000,"2015-12-31":963882000,"2016-12-31":1287534000,"2017-12-31":1317587000,"2018-12-31":1590207000,"2019-12-31":1569304000,"2020-12-31":1635979000,"2021-12-31":1862847000,"2022-12-31":2120265000,"2023-12-31":2209573000,"2024-12-31":2747545000,"2025-12-31":1490607000},"ebit":{"2007-12-31":458827000,"2008-12-31":589898000,"2009-12-31":761590000,"2010-12-31":905298000,"2011-12-31":1055028000,"2012-12-31":1707506000,"2013-12-31":1338051000,"2014-12-31":1392261000,"2015-12-31":1075764000,"2016-12-31":1255173000,"2017-12-31":1313409000,"2018-12-31":1623664000,"2019-12-31":1595952000,"2020-12-31":1782698000,"2021-12-31":2043722000,"2022-12-31":2260787000,"2023-12-31":2560867000,"2024-12-31":2898232000,"2025-12-31":1441528000},"cash_ratio":{"2008-12-31":0.02921,"2009-12-31":0.278495,"2010-12-31":0.681099,"2011-12-31":0.590987,"2012-12-31":0.495049,"2013-12-31":0.794382,"2014-12-31":0.243838,"2015-12-31":0.156241,"2016-12-31":0.155525,"2017-12-31":0.183083,"2018-12-31":0.243118,"2019-12-31":0.245551,"2020-12-31":0.604726,"2021-12-31":0.13206,"2022-12-31":0.142422,"2023-12-31":0.133595,"2024-12-31":0.185964,"2025-12-31":0.307401},"current_ratio":{"2008-12-31":1.058835,"2009-12-31":1.521405,"2010-12-31":1.543846,"2011-12-31":1.743569,"2012-12-31":1.43666,"2013-12-31":1.766545,"2014-12-31":1.160876,"2015-12-31":0.833486,"2016-12-31":0.95147,"2017-12-31":0.964059,"2018-12-31":0.92583,"2019-12-31":1.053917,"2020-12-31":1.574158,"2021-12-31":0.900892,"2022-12-31":0.804508,"2023-12-31":0.968006,"2024-12-31":0.956728,"2025-12-31":1.191575},"quick_ratio":{"2008-12-31":0.387538,"2009-12-31":0.729162,"2010-12-31":0.981413,"2011-12-31":0.931341,"2012-12-31":0.808678,"2013-12-31":1.133803,"2014-12-31":0.552231,"2015-12-31":0.426348,"2016-12-31":0.460002,"2017-12-31":0.466372,"2018-12-31":0.488778,"2019-12-31":0.528562,"2020-12-31":0.929946,"2021-12-31":0.401366,"2022-12-31":0.360773,"2023-12-31":0.407372,"2024-12-31":0.389655,"2025-12-31":0.549623},"cfo_avg_cl":{"2009-12-31":0.977375,"2010-12-31":0.815962,"2011-12-31":0.475501,"2012-12-31":0.827882,"2013-12-31":0.82761,"2014-12-31":0.50506,"2015-12-31":0.604932,"2016-12-31":0.491079,"2017-12-31":0.626954,"2018-12-31":0.711882,"2019-12-31":0.796806,"2020-12-31":0.871499,"2021-12-31":0.949992,"2022-12-31":0.809617,"2023-12-31":0.741581,"2024-12-31":0.729793,"2025-12-31":0.65617},"cfo_liab":{"2008-12-31":0.158172,"2009-12-31":0.365647,"2010-12-31":0.270281,"2011-12-31":0.166716,"2012-12-31":0.295383,"2013-12-31":0.318434,"2014-12-31":0.205445,"2015-12-31":0.292376,"2016-12-31":0.215777,"2017-12-31":0.270331,"2018-12-31":0.254138,"2019-12-31":0.275803,"2020-12-31":0.246543,"2021-12-31":0.272095,"2022-12-31":0.304321,"2023-12-31":0.297698,"2024-12-31":0.307523,"2025-12-31":0.250135},"cfo_capex":{"2007-12-31":4.105663,"2008-12-31":1.978202,"2009-12-31":8.436631,"2010-12-31":5.020792,"2011-12-31":1.814623,"2012-12-31":4.231592,"2013-12-31":3.68226,"2014-12-31":2.277244,"2015-12-31":3.520952,"2016-12-31":3.760736,"2017-12-31":4.84919,"2018-12-31":4.869106,"2019-12-31":5.543423,"2020-12-31":3.848634,"2021-12-31":4.200405,"2022-12-31":4.481082,"2023-12-31":3.012791,"2024-12-31":4.177951,"2025-12-31":5.009364},"wc":{"2008-12-31":74733000,"2009-12-31":474806000,"2010-12-31":706372000,"2011-12-31":872783000,"2012-12-31":642375000,"2013-12-31":1079312000,"2014-12-31":311400000,"2015-12-31":-369314000,"2016-12-31":-92665000,"2017-12-31":-74633000,"2018-12-31":-179385000,"2019-12-31":108309000,"2020-12-31":1086160000,"2021-12-31":-247107000,"2022-12-31":-636748000,"2023-12-31":-96249000,"2024-12-31":-170038000,"2025-12-31":577003000},"wc_assets":{"2008-12-31":2.056087,"2009-12-31":12.919782,"2010-12-31":16.532092,"2011-12-31":19.781134,"2012-12-31":13.509921,"2013-12-31":20.145859,"2014-12-31":5.531559,"2015-12-31":-6.910336,"2016-12-31":-1.677397,"2017-12-31":-1.343837,"2018-12-31":-2.328762,"2019-12-31":1.330513,"2020-12-31":11.894201,"2021-12-31":-2.373238,"2022-12-31":-5.815677,"2023-12-31":-0.808615,"2024-12-31":-1.313353,"2025-12-31":4.199043},"cash_assets":{"2008-12-31":1.020794,"2009-12-31":6.900758,"2010-12-31":20.704364,"2011-12-31":15.722002,"2012-12-31":15.316439,"2013-12-31":20.877471,"2014-12-31":8.384113,"2015-12-31":6.484,"2016-12-31":5.375617,"2017-12-31":6.845476,"2018-12-31":7.633344,"2019-12-31":6.059436,"2020-12-31":12.527447,"2021-12-31":3.1623,"2022-12-31":4.236886,"2023-12-31":3.376493,"2024-12-31":5.644194,"2025-12-31":6.737785},"cash_debt":{"2008-12-31":0.024638,"2009-12-31":0.167068,"2010-12-31":0.490591,"2011-12-31":0.375759,"2012-12-31":0.407151,"2013-12-31":0.622758,"2014-12-31":0.26322,"2015-12-31":0.168462,"2016-12-31":0.126493,"2017-12-31":0.161016,"2018-12-31":0.180386,"2019-12-31":0.116495,"2020-12-31":0.248551,"2021-12-31":0.065475,"2022-12-31":0.096818,"2023-12-31":0.083486,"2024-12-31":0.143223,"2025-12-31":0.171358},"fcf_debt":{"2008-12-31":0.170601,"2009-12-31":0.618866,"2010-12-31":0.400332,"2011-12-31":0.142954,"2012-12-31":0.467434,"2013-12-31":0.483197,"2014-12-31":0.264114,"2015-12-31":0.437285,"2016-12-31":0.316886,"2017-12-31":0.420072,"2018-12-31":0.390037,"2019-12-31":0.341429,"2020-12-31":0.273329,"2021-12-31":0.315578,"2022-12-31":0.377421,"2023-12-31":0.322408,"2024-12-31":0.37742,"2025-12-31":0.337354},"liab_equity":{"2008-12-31":10.323021,"2009-12-31":4.045604,"2010-12-31":3.69619,"2011-12-31":4.113007,"2012-12-31":3.575085,"2013-12-31":2.331354,"2014-12-31":2.824612,"2015-12-31":4.305533,"2016-12-31":5.976472,"2017-12-31":5.049677,"2018-12-31":4.501079,"2019-12-31":3.677162,"2020-12-31":3.085441,"2021-12-31":2.776339,"2022-12-31":2.318283,"2023-12-31":1.903804,"2024-12-31":1.746089,"2025-12-31":1.963562},"altman_z":{"2008-12-31":4.951906,"2009-12-31":5.5408,"2010-12-31":5.584022,"2011-12-31":6.265892,"2012-12-31":6.81287,"2013-12-31":7.282029,"2014-12-31":7.092189,"2015-12-31":6.210567,"2016-12-31":6.431035,"2017-12-31":6.830524,"2018-12-31":5.081804,"2019-12-31":4.75809,"2020-12-31":4.735694,"2021-12-31":4.972057,"2022-12-31":5.745265,"2023-12-31":5.104746,"2024-12-31":4.702408,"2025-12-31":4.239966},"interest_cover_cfo":{"2007-12-31":7.159241,"2008-12-31":6.336274,"2009-12-31":12.631894,"2010-12-31":10.204581,"2011-12-31":7.005261,"2012-12-31":11.918898,"2013-12-31":13.872892,"2014-12-31":10.616941,"2015-12-31":15.20395,"2016-12-31":12.142571,"2017-12-31":13.265298,"2018-12-31":13.076695,"2019-12-31":13.643888,"2020-12-31":12.261227,"2021-12-31":17.307439,"2022-12-31":18.667653,"2023-12-31":15.454081,"2024-12-31":15.081868,"2025-12-31":12.623549},"ar_turnover":{"2009-12-31":12.24357,"2010-12-31":14.169534,"2011-12-31":15.402979,"2012-12-31":15.435918,"2013-12-31":15.215835,"2014-12-31":13.809842,"2015-12-31":12.352083,"2016-12-31":12.605626,"2017-12-31":12.850803,"2018-12-31":13.17832,"2019-12-31":13.737968,"2020-12-31":13.769418,"2021-12-31":13.944755,"2022-12-31":15.071299,"2023-12-31":14.548927,"2024-12-31":13.795729,"2025-12-31":15.284923},"dso":{"2009-12-31":29.811567,"2010-12-31":25.759491,"2011-12-31":23.696715,"2012-12-31":23.646148,"2013-12-31":23.988167,"2014-12-31":26.430426,"2015-12-31":29.549672,"2016-12-31":28.955324,"2017-12-31":28.402894,"2018-12-31":27.697005,"2019-12-31":26.568703,"2020-12-31":26.50802,"2021-12-31":26.174716,"2022-12-31":24.218217,"2023-12-31":25.087761,"2024-12-31":26.457464,"2025-12-31":23.879742},"inv_turnover":{"2009-12-31":5.836016,"2010-12-31":6.181897,"2011-12-31":6.00198,"2012-12-31":5.902863,"2013-12-31":5.979613,"2014-12-31":5.594504,"2015-12-31":5.159711,"2016-12-31":5.706942,"2017-12-31":5.418768,"2018-12-31":5.483128,"2019-12-31":5.454274,"2020-12-31":4.999781,"2021-12-31":5.041935,"2022-12-31":5.477819,"2023-12-31":4.906041,"2024-12-31":4.548108,"2025-12-31":5.791187},"dio":{"2009-12-31":62.542667,"2010-12-31":59.043368,"2011-12-31":60.813261,"2012-12-31":61.834397,"2013-12-31":61.040737,"2014-12-31":65.242601,"2015-12-31":70.7404,"2016-12-31":63.95719,"2017-12-31":67.358482,"2018-12-31":66.567844,"2019-12-31":66.919993,"2020-12-31":73.0032,"2021-12-31":72.392836,"2022-12-31":66.632358,"2023-12-31":74.398069,"2024-12-31":80.253149,"2025-12-31":63.026803},"ap_turnover":{"2009-12-31":12.078889,"2010-12-31":9.321064,"2011-12-31":8.544639,"2012-12-31":8.780502,"2013-12-31":8.556214,"2014-12-31":8.660239,"2015-12-31":8.373988,"2016-12-31":8.568687,"2017-12-31":7.764746,"2018-12-31":8.221487,"2019-12-31":8.287152,"2020-12-31":7.867194,"2021-12-31":7.737747,"2022-12-31":7.120721,"2023-12-31":5.997037,"2024-12-31":5.256507,"2025-12-31":6.435012},"dpo":{"2009-12-31":30.218011,"2010-12-31":39.15862,"2011-12-31":42.716845,"2012-12-31":41.569377,"2013-12-31":42.659056,"2014-12-31":42.146643,"2015-12-31":43.587358,"2016-12-31":42.59696,"2017-12-31":47.007331,"2018-12-31":44.395864,"2019-12-31":44.044081,"2020-12-31":46.395193,"2021-12-31":47.171355,"2022-12-31":51.258856,"2023-12-31":60.863389,"2024-12-31":69.43775,"2025-12-31":56.720947},"ccc":{"2009-12-31":62.136223,"2010-12-31":45.644239,"2011-12-31":41.793131,"2012-12-31":43.911168,"2013-12-31":42.369847,"2014-12-31":49.526385,"2015-12-31":56.702713,"2016-12-31":50.315554,"2017-12-31":48.754045,"2018-12-31":49.868985,"2019-12-31":49.444615,"2020-12-31":53.116027,"2021-12-31":51.396197,"2022-12-31":39.591719,"2023-12-31":38.622441,"2024-12-31":37.272863,"2025-12-31":30.185597},"inv_to_cash":{"2009-12-31":92.354234,"2010-12-31":84.802859,"2011-12-31":84.509976,"2012-12-31":85.480545,"2013-12-31":85.028904,"2014-12-31":91.673027,"2015-12-31":100.290072,"2016-12-31":92.912514,"2017-12-31":95.761376,"2018-12-31":94.264849,"2019-12-31":93.488696,"2020-12-31":99.51122,"2021-12-31":98.567552,"2022-12-31":90.850575,"2023-12-31":99.48583,"2024-12-31":106.710612,"2025-12-31":86.906544},"inventories":{"2008-12-31":592530000,"2009-12-31":519712000,"2010-12-31":533622000,"2011-12-31":648953000,"2012-12-31":633262000,"2013-12-31":659541000,"2014-12-31":801036000,"2015-12-31":750970000,"2016-12-31":745678000,"2017-12-31":752836000,"2018-12-31":784879000,"2019-12-31":815251000,"2020-12-31":964207000,"2021-12-31":988511000,"2022-12-31":1173119000,"2023-12-31":1340996000,"2024-12-31":1254094000,"2025-12-31":1429254000},"asset_turnover":{"2009-12-31":1.449754,"2010-12-31":1.42707,"2011-12-31":1.400308,"2012-12-31":1.449596,"2013-12-31":1.41334,"2014-12-31":1.351009,"2015-12-31":1.346219,"2016-12-31":1.369102,"2017-12-31":1.356813,"2018-12-31":1.175412,"2019-12-31":1.008148,"2020-12-31":0.943678,"2021-12-31":0.918062,"2022-12-31":0.975541,"2023-12-31":0.977167,"2024-12-31":0.901598,"2025-12-31":0.876237},"mcap":{"2008-12-31":7928064679.320001,"2009-12-31":8160058298.04,"2010-12-31":10704475438.8,"2011-12-31":13913221614.04,"2012-12-31":15987273983.199999,"2013-12-31":21556583737.88,"2014-12-31":23521393980.78,"2015-12-31":19351714927.2,"2016-12-31":21954024391.050003,"2017-12-31":23934811337.670002,"2018-12-31":22294182495.2,"2019-12-31":30827400899.46,"2020-12-31":31719238255.910004,"2021-12-31":39875910938.58,"2022-12-31":47463679515.689995,"2023-12-31":38107017123.44,"2024-12-31":34273572735.149998,"2025-12-31":36912760598.88},"ev_cash":{"2008-12-31":37103000,"2009-12-31":253605000,"2010-12-31":884642000,"2011-12-31":693686000,"2012-12-31":728272000,"2013-12-31":1118508000,"2014-12-31":471985000,"2015-12-31":346529000,"2016-12-31":296967000,"2017-12-31":380179000,"2018-12-31":587998000,"2019-12-31":493262000,"2020-12-31":1143987000,"2021-12-31":329266000,"2022-12-31":463889000,"2023-12-31":401902000,"2024-12-31":730746000,"2025-12-31":925859000},"ev_pref":{"2007-12-31":0,"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2007-12-31":0,"2008-12-31":31745000,"2009-12-31":39880000,"2010-12-31":35285000,"2011-12-31":23626000,"2012-12-31":11624000,"2013-12-31":11218000,"2014-12-31":64468000,"2015-12-31":49465000,"2016-12-31":41831000,"2017-12-31":16227000,"2018-12-31":8545000,"2019-12-31":5772000,"2020-12-31":3531000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2008-12-31":1505954000,"2009-12-31":1517977000,"2010-12-31":1803217000,"2011-12-31":1846093000,"2012-12-31":1788701000,"2013-12-31":1796056000,"2014-12-31":1793122000,"2015-12-31":2057014000,"2016-12-31":2347698000,"2017-12-31":2361121000,"2018-12-31":3259667000,"2019-12-31":4234203000,"2020-12-31":4602625000,"2021-12-31":5028894000,"2022-12-31":4791345000,"2023-12-31":4814029000,"2024-12-31":5102151000,"2025-12-31":5403067000},"ev":{"2008-12-31":9428660679.32,"2009-12-31":9464310298.04,"2010-12-31":11658335438.8,"2011-12-31":15089254614.04,"2012-12-31":17059326983.199997,"2013-12-31":22245349737.88,"2014-12-31":24906998980.78,"2015-12-31":21111664927.2,"2016-12-31":24046586391.050003,"2017-12-31":25931980337.670002,"2018-12-31":24974396495.2,"2019-12-31":34574113899.46,"2020-12-31":35181407255.91,"2021-12-31":44575538938.58,"2022-12-31":51791135515.689995,"2023-12-31":42519144123.44,"2024-12-31":38644977735.149994,"2025-12-31":41389968598.88},"capital":{"2008-12-31":1824153000,"2009-12-31":2238436000,"2010-12-31":2705533000,"2011-12-31":2703410000,"2012-12-31":2825450000,"2013-12-31":3400890000,"2014-12-31":3248184000,"2015-12-31":3055011000,"2016-12-31":3133554000,"2017-12-31":3276459000,"2018-12-31":4658388000,"2019-12-31":5973425000,"2020-12-31":6836977000,"2021-12-31":7786123000,"2022-12-31":8090889000,"2023-12-31":8913115000,"2024-12-31":9816805000,"2025-12-31":10039817000},"debt_capital_ev":{"2008-12-31":82.556343,"2009-12-31":67.814179,"2010-12-31":66.649233,"2011-12-31":68.28757,"2012-12-31":63.306765,"2013-12-31":52.811352,"2014-12-31":55.203831,"2015-12-31":67.332458,"2016-12-31":74.921256,"2017-12-31":72.063194,"2018-12-31":69.974141,"2019-12-31":70.884007,"2020-12-31":67.319592,"2021-12-31":64.587909,"2022-12-31":59.219018,"2023-12-31":54.010624,"2024-12-31":51.973641,"2025-12-31":53.816389},"debt_ev":{"2008-12-31":0.159721,"2009-12-31":0.16039,"2010-12-31":0.154672,"2011-12-31":0.122345,"2012-12-31":0.104852,"2013-12-31":0.080738,"2014-12-31":0.071993,"2015-12-31":0.097435,"2016-12-31":0.097631,"2017-12-31":0.091051,"2018-12-31":0.13052,"2019-12-31":0.122467,"2020-12-31":0.130825,"2021-12-31":0.112817,"2022-12-31":0.092513,"2023-12-31":0.11322,"2024-12-31":0.132026,"2025-12-31":0.13054},"ev_sales":{"2008-12-31":1.836954,"2009-12-31":1.786168,"2010-12-31":2.055778,"2011-12-31":2.481464,"2012-12-31":2.567532,"2013-12-31":3.112945,"2014-12-31":3.355939,"2015-12-31":2.858093,"2016-12-31":3.231989,"2017-12-31":3.4505,"2018-12-31":3.205516,"2019-12-31":4.329204,"2020-12-31":4.316886,"2021-12-31":4.968662,"2022-12-31":4.970695,"2023-12-31":3.808256,"2024-12-31":3.449747,"2025-12-31":3.53985},"ev_ebitda":{"2008-12-31":11.232767,"2009-12-31":10.025742,"2010-12-31":10.575279,"2011-12-31":11.873907,"2012-12-31":8.896451,"2013-12-31":14.453629,"2014-12-31":15.530058,"2015-12-31":15.985305,"2016-12-31":15.44408,"2017-12-31":16.462011,"2018-12-31":13.015579,"2019-12-31":18.31745,"2020-12-31":16.933636,"2021-12-31":18.898158,"2022-12-31":19.619742,"2023-12-31":14.264905,"2024-12-31":11.523819,"2025-12-31":21.277684},"ev_ebit":{"2008-12-31":15.983544,"2009-12-31":12.427041,"2010-12-31":12.877898,"2011-12-31":14.302231,"2012-12-31":9.990786,"2013-12-31":16.625188,"2014-12-31":17.889605,"2015-12-31":19.624811,"2016-12-31":19.157986,"2017-12-31":19.744025,"2018-12-31":15.381505,"2019-12-31":21.66363,"2020-12-31":19.734923,"2021-12-31":21.81096,"2022-12-31":22.908454,"2023-12-31":16.603418,"2024-12-31":13.333984,"2025-12-31":28.712567},"ev_cfo":{"2008-12-31":18.14736,"2009-12-31":8.880431,"2010-12-31":12.933257,"2011-12-31":25.667803,"2012-12-31":15.581756,"2013-12-31":18.67162,"2014-12-31":29.497486,"2015-12-31":16.804489,"2016-12-31":23.727967,"2017-12-31":20.753637,"2018-12-31":15.609066,"2019-12-31":19.601249,"2020-12-31":20.699122,"2021-12-31":21.400874,"2022-12-31":22.248609,"2023-12-31":18.302052,"2024-12-31":15.265065,"2025-12-31":18.174483},"ev_fcf":{"2008-12-31":36.699105,"2009-12-31":10.074578,"2010-12-31":16.149851,"2011-12-31":57.176626,"2012-12-31":20.403453,"2013-12-31":25.632772,"2014-12-31":52.592124,"2015-12-31":23.470419,"2016-12-31":32.322766,"2017-12-31":26.145326,"2018-12-31":19.643349,"2019-12-31":23.915452,"2020-12-31":27.965453,"2021-12-31":28.087802,"2022-12-31":28.6399,"2023-12-31":27.394926,"2024-12-31":20.068495,"2025-12-31":22.707493},"mcap_dil":{"2008-12-31":7943811120,"2009-12-31":8195731.05,"2010-12-31":10859257.95,"2011-12-31":14204395.82,"2012-12-31":16312395280,"2013-12-31":21875104840,"2014-12-31":23924905170,"2017-12-31":24261854420,"2018-12-31":22428130700,"2019-12-31":31103829240,"2020-12-31":31900034620.000004,"2021-12-31":40194940260,"2022-12-31":47836572750,"2023-12-31":38322182680,"2024-12-31":34460523450,"2025-12-31":37010910420},"ev_dil":{"2008-12-31":9444407120,"2009-12-31":1312447731.05,"2010-12-31":964719257.95,"2011-12-31":1190237395.82,"2012-12-31":17384448280,"2013-12-31":22563870840,"2014-12-31":25310510170,"2017-12-31":26259023420,"2018-12-31":25108344700,"2019-12-31":34850542240,"2020-12-31":35362203620,"2021-12-31":44894568260,"2022-12-31":52164028750,"2023-12-31":42734309680,"2024-12-31":38831928450,"2025-12-31":41488118420},"ev_per_share":{"2008-12-31":41.529534,"2009-12-31":41.510447,"2010-12-31":51.351467,"2011-12-31":67.002034,"2012-12-31":76.230527,"2013-12-31":99.356294,"2014-12-31":112.678431,"2015-12-31":97.388698,"2016-12-31":113.288497,"2017-12-31":122.981504,"2018-12-31":119.079421,"2019-12-31":165.561499,"2020-12-31":168.956887,"2021-12-31":216.271662,"2022-12-31":252.683175,"2023-12-31":208.026496,"2024-12-31":190.949658,"2025-12-31":204.052646},"sales_base":{"2007-12-31":4946716000,"2008-12-31":5132768000,"2009-12-31":5298668000,"2010-12-31":5671009000,"2011-12-31":6080788000,"2012-12-31":6644252000,"2013-12-31":7146079000,"2014-12-31":7421768000,"2015-12-31":7386626000,"2016-12-31":7440181000,"2017-12-31":7515426000,"2018-12-31":7791069000,"2019-12-31":7986252000,"2020-12-31":8149719000,"2021-12-31":8971337000,"2022-12-31":10419294000,"2023-12-31":11164992000,"2024-12-31":11202263000,"2025-12-31":11692576000},"ebitda_base":{"2007-12-31":769752000,"2008-12-31":839389000,"2009-12-31":944001000,"2010-12-31":1102414000,"2011-12-31":1270791000,"2012-12-31":1917543000,"2013-12-31":1539084000,"2014-12-31":1603793000,"2015-12-31":1320692000,"2016-12-31":1557010000,"2017-12-31":1575262000,"2018-12-31":1918808000,"2019-12-31":1887496000,"2020-12-31":2077605000,"2021-12-31":2358724000,"2022-12-31":2639746000,"2023-12-31":2980682000,"2024-12-31":3353487000,"2025-12-31":1945229000},"ebit_base":{"2007-12-31":458827000,"2008-12-31":589898000,"2009-12-31":761590000,"2010-12-31":905298000,"2011-12-31":1055028000,"2012-12-31":1707506000,"2013-12-31":1338051000,"2014-12-31":1392261000,"2015-12-31":1075764000,"2016-12-31":1255173000,"2017-12-31":1313409000,"2018-12-31":1623664000,"2019-12-31":1595952000,"2020-12-31":1782698000,"2021-12-31":2043722000,"2022-12-31":2260787000,"2023-12-31":2560867000,"2024-12-31":2898232000,"2025-12-31":1441528000},"cfo_base":{"2007-12-31":778836000,"2008-12-31":519561000,"2009-12-31":1065749000,"2010-12-31":901423000,"2011-12-31":587867000,"2012-12-31":1094827000,"2013-12-31":1191399000,"2014-12-31":844377000,"2015-12-31":1256311000,"2016-12-31":1013428000,"2017-12-31":1249515000,"2018-12-31":1599993000,"2019-12-31":1763873000,"2020-12-31":1699657000,"2021-12-31":2082884000,"2022-12-31":2327837000,"2023-12-31":2323190000,"2024-12-31":2531596000,"2025-12-31":2277367000},"fcf_base":{"2007-12-31":589138000,"2008-12-31":256918000,"2009-12-31":939425000,"2010-12-31":721885000,"2011-12-31":263906000,"2012-12-31":836100000,"2013-12-31":867848000,"2014-12-31":473588000,"2015-12-31":899501000,"2016-12-31":743952000,"2017-12-31":991840000,"2018-12-31":1271392000,"2019-12-31":1445681000,"2020-12-31":1258031000,"2021-12-31":1587007000,"2022-12-31":1808356000,"2023-12-31":1552081000,"2024-12-31":1925654000,"2025-12-31":1822745000},"pe":{"2017-12-31":31.013661,"2018-12-31":19.050179,"2019-12-31":27.03663,"2020-12-31":24.93126,"2021-12-31":27.21097,"2022-12-31":29.091709,"2023-12-31":20.578366,"2024-12-31":15.508242,"2025-12-31":41.930876},"pe_avg":{"2017-12-31":29.66488,"2018-12-31":18.00031,"2019-12-31":24.560369,"2020-12-31":23.427014,"2021-12-31":23.873147,"2022-12-31":27.562162,"2023-12-31":23.276183,"2024-12-31":17.397374,"2025-12-31":39.974516},"pe_high":{"2017-12-31":31.68306,"2018-12-31":20.243728,"2019-12-31":29.117216,"2020-12-31":26.242226,"2021-12-31":27.21097,"2022-12-31":30.145729,"2023-12-31":30.389625,"2024-12-31":19.185897,"2025-12-31":45.059908},"pe_low":{"2017-12-31":28.437158,"2018-12-31":16.130824,"2019-12-31":19.102564,"2020-12-31":19.268412,"2021-12-31":20.455696,"2022-12-31":24.604271,"2023-12-31":19.81457,"2024-12-31":15.445971,"2025-12-31":33.35023},"pb":{"2008-12-31":24.915429,"2009-12-31":11.326194,"2010-12-31":11.863333,"2011-12-31":16.228795,"2012-12-31":15.420583,"2013-12-31":13.432283,"2014-12-31":16.165218,"2015-12-31":19.390554,"2016-12-31":27.936447,"2017-12-31":26.148604,"2018-12-31":15.938977,"2019-12-31":17.724822,"2020-12-31":14.196169,"2021-12-31":14.462314,"2022-12-31":14.384921,"2023-12-31":9.296467,"2024-12-31":7.269584,"2025-12-31":7.960912},"pb_avg":{"2008-12-31":26.124263,"2009-12-31":11.628266,"2010-12-31":11.493082,"2011-12-31":14.669243,"2012-12-31":14.614245,"2013-12-31":12.534357,"2014-12-31":14.829422,"2015-12-31":20.57846,"2016-12-31":26.258243,"2017-12-31":25.011404,"2018-12-31":15.060569,"2019-12-31":16.101422,"2020-12-31":13.339632,"2021-12-31":12.6883,"2022-12-31":13.628609,"2023-12-31":10.515231,"2024-12-31":8.155126,"2025-12-31":7.589482},"pb_high":{"2008-12-31":29.681611,"2009-12-31":12.95914,"2010-12-31":12.988023,"2011-12-31":16.228795,"2012-12-31":15.977485,"2013-12-31":13.841055,"2014-12-31":16.361187,"2015-12-31":24.036728,"2016-12-31":30.688766,"2017-12-31":26.712996,"2018-12-31":16.9376,"2019-12-31":19.088824,"2020-12-31":14.942649,"2021-12-31":14.462314,"2022-12-31":14.9061,"2023-12-31":13.728793,"2024-12-31":8.993508,"2025-12-31":8.554984},"pb_low":{"2008-12-31":23.203029,"2009-12-31":10.139459,"2010-12-31":9.120802,"2011-12-31":12.35679,"2012-12-31":12.841132,"2013-12-31":10.399277,"2014-12-31":13.535578,"2015-12-31":18.206746,"2016-12-31":22.504735,"2017-12-31":23.976273,"2018-12-31":13.4964,"2019-12-31":12.523364,"2020-12-31":10.971673,"2021-12-31":10.871964,"2022-12-31":12.166027,"2023-12-31":8.951415,"2024-12-31":7.240394,"2025-12-31":6.331808},"ptb":{"2008-12-31":null,"2009-12-31":349.332518,"2010-12-31":41.96155,"2011-12-31":60.847033,"2012-12-31":68.31205,"2013-12-31":25.877351,"2014-12-31":64.044573,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":253.812513,"2025-12-31":null},"ptb_avg":{"2008-12-31":null,"2009-12-31":358.649305,"2010-12-31":40.651942,"2011-12-31":54.999766,"2012-12-31":64.740033,"2013-12-31":24.147494,"2014-12-31":58.752318,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":284.730617,"2025-12-31":null},"ptb_high":{"2008-12-31":null,"2009-12-31":399.697307,"2010-12-31":45.939666,"2011-12-31":60.847033,"2012-12-31":70.779086,"2013-12-31":26.664852,"2014-12-31":64.82098,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":314.002124,"2025-12-31":null},"ptb_low":{"2008-12-31":null,"2009-12-31":312.730201,"2010-12-31":32.261001,"2011-12-31":46.329628,"2012-12-31":56.885272,"2013-12-31":20.034252,"2014-12-31":53.62627,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":252.793367,"2025-12-31":null},"ps":{"2008-12-31":1.544598,"2009-12-31":1.540021,"2010-12-31":1.887579,"2011-12-31":2.288062,"2012-12-31":2.406181,"2013-12-31":3.016561,"2014-12-31":3.169244,"2015-12-31":2.619831,"2016-12-31":2.950738,"2017-12-31":3.184758,"2018-12-31":2.861505,"2019-12-31":3.860059,"2020-12-31":3.892065,"2021-12-31":4.444813,"2022-12-31":4.555364,"2023-12-31":3.413081,"2024-12-31":3.059522,"2025-12-31":3.15694},"ps_avg":{"2008-12-31":1.619538,"2009-12-31":1.581093,"2010-12-31":1.828668,"2011-12-31":2.068184,"2012-12-31":2.280363,"2013-12-31":2.814909,"2014-12-31":2.907357,"2015-12-31":2.780328,"2016-12-31":2.773481,"2017-12-31":3.046253,"2018-12-31":2.703805,"2019-12-31":3.506519,"2020-12-31":3.657235,"2021-12-31":3.899591,"2022-12-31":4.315858,"2023-12-31":3.860534,"2024-12-31":3.432217,"2025-12-31":3.009647},"ps_high":{"2008-12-31":1.840071,"2009-12-31":1.762052,"2010-12-31":2.066528,"2011-12-31":2.288062,"2012-12-31":2.493079,"2013-12-31":3.108361,"2014-12-31":3.207665,"2015-12-31":3.24757,"2016-12-31":3.241447,"2017-12-31":3.253498,"2018-12-31":3.040786,"2019-12-31":4.157107,"2020-12-31":4.096723,"2021-12-31":4.444813,"2022-12-31":4.720409,"2023-12-31":5.040353,"2024-12-31":3.785063,"2025-12-31":3.392522},"ps_low":{"2008-12-31":1.43844,"2009-12-31":1.378661,"2010-12-31":1.451214,"2011-12-31":1.742157,"2012-12-31":2.003691,"2013-12-31":2.335422,"2014-12-31":2.653695,"2015-12-31":2.459889,"2016-12-31":2.377023,"2017-12-31":2.92018,"2018-12-31":2.422992,"2019-12-31":2.727301,"2020-12-31":3.008028,"2021-12-31":3.341363,"2022-12-31":3.852693,"2023-12-31":3.286399,"2024-12-31":3.047237,"2025-12-31":2.51091},"pcf":{"2008-12-31":15.25916,"2009-12-31":7.656642,"2010-12-31":11.875086,"2011-12-31":23.667295,"2012-12-31":14.602557,"2013-12-31":18.093505,"2014-12-31":27.856507,"2015-12-31":15.403602,"2016-12-31":21.663132,"2017-12-31":19.155281,"2018-12-31":13.933925,"2019-12-31":17.477109,"2020-12-31":18.662141,"2021-12-31":19.144566,"2022-12-31":20.389606,"2023-12-31":16.402884,"2024-12-31":13.538326,"2025-12-31":16.208525},"pcf_avg":{"2008-12-31":15.999497,"2009-12-31":7.860846,"2010-12-31":11.504468,"2011-12-31":21.392919,"2012-12-31":13.838994,"2013-12-31":16.883985,"2014-12-31":25.554614,"2015-12-31":16.347259,"2016-12-31":20.36178,"2017-12-31":18.32222,"2018-12-31":13.166016,"2019-12-31":15.876396,"2020-12-31":17.536147,"2021-12-31":16.796205,"2022-12-31":19.317587,"2023-12-31":18.553297,"2024-12-31":15.187494,"2025-12-31":15.452288},"pcf_high":{"2008-12-31":18.178152,"2009-12-31":8.760533,"2010-12-31":13.000889,"2011-12-31":23.667295,"2012-12-31":15.129917,"2013-12-31":18.644128,"2014-12-31":28.194209,"2015-12-31":19.094462,"2016-12-31":23.7974,"2017-12-31":19.568729,"2018-12-31":14.806925,"2019-12-31":18.822049,"2020-12-31":19.643456,"2021-12-31":19.144566,"2022-12-31":21.128341,"2023-12-31":24.223376,"2024-12-31":16.748832,"2025-12-31":17.418064},"pcf_low":{"2008-12-31":14.210421,"2009-12-31":6.854395,"2010-12-31":9.129838,"2011-12-31":18.02055,"2012-12-31":12.15994,"2013-12-31":14.007996,"2014-12-31":23.325014,"2015-12-31":14.463201,"2016-12-31":17.451147,"2017-12-31":17.56393,"2018-12-31":11.798613,"2019-12-31":12.348344,"2020-12-31":14.423251,"2021-12-31":14.391822,"2022-12-31":17.244481,"2023-12-31":15.794067,"2024-12-31":13.483965,"2025-12-31":12.891647},"pfcf":{"2008-12-31":30.858347,"2009-12-31":8.686226,"2010-12-31":14.828505,"2011-12-31":52.720369,"2012-12-31":19.121246,"2013-12-31":24.839124,"2014-12-31":49.666364,"2015-12-31":21.513834,"2016-12-31":29.510001,"2017-12-31":24.131726,"2018-12-31":17.535255,"2019-12-31":21.323792,"2020-12-31":25.2134,"2021-12-31":25.126487,"2022-12-31":26.246867,"2023-12-31":24.552209,"2024-12-31":17.798407,"2025-12-31":20.251193},"pfcf_avg":{"2008-12-31":32.355516,"2009-12-31":8.91789,"2010-12-31":14.365712,"2011-12-31":47.654056,"2012-12-31":18.121402,"2013-12-31":23.178671,"2014-12-31":45.562237,"2015-12-31":22.831816,"2016-12-31":27.73727,"2017-12-31":23.08224,"2018-12-31":16.568874,"2019-12-31":19.370765,"2020-12-31":23.69213,"2021-12-31":22.044356,"2022-12-31":24.866893,"2023-12-31":27.770995,"2024-12-31":19.966515,"2025-12-31":19.306338},"pfcf_high":{"2008-12-31":36.761375,"2009-12-31":9.938558,"2010-12-31":16.234304,"2011-12-31":52.720369,"2012-12-31":19.811795,"2013-12-31":25.59503,"2014-12-31":50.268465,"2015-12-31":26.668767,"2016-12-31":32.417348,"2017-12-31":24.652585,"2018-12-31":18.633889,"2019-12-31":22.96475,"2020-12-31":26.539201,"2021-12-31":25.126487,"2022-12-31":27.197816,"2023-12-31":36.258098,"2024-12-31":22.019156,"2025-12-31":21.76241},"pfcf_low":{"2008-12-31":28.737498,"2009-12-31":7.776102,"2010-12-31":11.400494,"2011-12-31":40.141893,"2012-12-31":15.922774,"2013-12-31":19.230456,"2014-12-31":41.587003,"2015-12-31":20.200398,"2016-12-31":23.772342,"2017-12-31":22.12695,"2018-12-31":14.848055,"2019-12-31":15.066194,"2020-12-31":19.486467,"2021-12-31":18.888697,"2022-12-31":22.198251,"2023-12-31":23.640917,"2024-12-31":17.72694,"2025-12-31":16.107032},"evs_avg":{"2008-12-31":1.911894,"2009-12-31":1.827241,"2010-12-31":1.996867,"2011-12-31":2.261586,"2012-12-31":2.441713,"2013-12-31":2.911293,"2014-12-31":3.094052,"2015-12-31":3.018589,"2016-12-31":3.054732,"2017-12-31":3.311996,"2018-12-31":3.047816,"2019-12-31":3.975665,"2020-12-31":4.082055,"2021-12-31":4.423441,"2022-12-31":4.731189,"2023-12-31":4.255709,"2024-12-31":3.822442,"2025-12-31":3.392558},"evs_high":{"2008-12-31":2.132427,"2009-12-31":2.008199,"2010-12-31":2.234728,"2011-12-31":2.481464,"2012-12-31":2.654429,"2013-12-31":3.204745,"2014-12-31":3.394359,"2015-12-31":3.485831,"2016-12-31":3.522698,"2017-12-31":3.51924,"2018-12-31":3.384798,"2019-12-31":4.626252,"2020-12-31":4.521543,"2021-12-31":4.968662,"2022-12-31":5.13574,"2023-12-31":5.435528,"2024-12-31":4.175289,"2025-12-31":3.775432},"evs_low":{"2008-12-31":1.730796,"2009-12-31":1.624808,"2010-12-31":1.619413,"2011-12-31":1.935558,"2012-12-31":2.165042,"2013-12-31":2.431806,"2014-12-31":2.840389,"2015-12-31":2.69815,"2016-12-31":2.658274,"2017-12-31":3.185922,"2018-12-31":2.767003,"2019-12-31":3.196446,"2020-12-31":3.432848,"2021-12-31":3.865212,"2022-12-31":4.268024,"2023-12-31":3.681574,"2024-12-31":3.437462,"2025-12-31":2.893821},"eve_avg":{"2008-12-31":11.691016,"2009-12-31":10.256283,"2010-12-31":10.272231,"2011-12-31":10.821783,"2012-12-31":8.460492,"2013-12-31":13.517345,"2014-12-31":14.318141,"2015-12-31":16.882961,"2016-12-31":14.597054,"2017-12-31":15.801218,"2018-12-31":12.37526,"2019-12-31":16.821577,"2020-12-31":16.012478,"2021-12-31":16.824425,"2022-12-31":18.674392,"2023-12-31":15.94097,"2024-12-31":12.7688,"2025-12-31":20.392323},"eve_high":{"2008-12-31":13.03955,"2009-12-31":11.272002,"2010-12-31":11.495827,"2011-12-31":11.873907,"2012-12-31":9.197549,"2013-12-31":14.879864,"2014-12-31":15.707854,"2015-12-31":19.496243,"2016-12-31":16.833234,"2017-12-31":16.789962,"2018-12-31":13.743528,"2019-12-31":19.574302,"2020-12-31":17.736435,"2021-12-31":18.898158,"2022-12-31":20.271189,"2023-12-31":20.360317,"2024-12-31":13.947477,"2025-12-31":22.693745},"eve_low":{"2008-12-31":10.583623,"2009-12-31":9.120029,"2010-12-31":8.330542,"2011-12-31":9.261727,"2012-12-31":7.501831,"2013-12-31":11.291053,"2014-12-31":13.144284,"2015-12-31":15.090747,"2016-12-31":12.702579,"2017-12-31":15.199734,"2018-12-31":11.235055,"2019-12-31":13.524597,"2020-12-31":13.465865,"2021-12-31":14.701221,"2022-12-31":16.84624,"2023-12-31":13.790383,"2024-12-31":11.482781,"2025-12-31":17.394466},"evb_avg":{"2008-12-31":16.635606,"2009-12-31":12.7128,"2010-12-31":12.508866,"2011-12-31":13.034938,"2012-12-31":9.501201,"2013-12-31":15.548233,"2014-12-31":16.493555,"2015-12-31":20.726843,"2016-12-31":18.107272,"2017-12-31":18.95149,"2018-12-31":14.624792,"2019-12-31":19.894495,"2020-12-31":18.661379,"2021-12-31":19.4176,"2022-12-31":21.804642,"2023-12-31":18.554248,"2024-12-31":14.774526,"2025-12-31":27.517841},"evb_high":{"2008-12-31":18.554487,"2009-12-31":13.971798,"2010-12-31":13.998883,"2011-12-31":14.302231,"2012-12-31":10.328921,"2013-12-31":17.115462,"2014-12-31":18.094414,"2015-12-31":23.935113,"2016-12-31":20.881196,"2017-12-31":20.13736,"2018-12-31":16.241778,"2019-12-31":23.15008,"2020-12-31":20.670527,"2021-12-31":21.81096,"2022-12-31":23.669098,"2023-12-31":23.69808,"2024-12-31":16.13835,"2025-12-31":30.62343},"evb_low":{"2008-12-31":15.059852,"2009-12-31":11.304398,"2010-12-31":10.144401,"2011-12-31":11.155836,"2012-12-31":8.424617,"2013-12-31":12.987456,"2014-12-31":15.14135,"2015-12-31":18.52658,"2016-12-31":15.757225,"2017-12-31":18.230089,"2018-12-31":13.277324,"2019-12-31":15.995232,"2020-12-31":15.693487,"2021-12-31":16.967143,"2022-12-31":19.670051,"2023-12-31":16.051105,"2024-12-31":13.286499,"2025-12-31":23.472468},"earnings_yield":{"2017-12-31":3.224386,"2018-12-31":5.249294,"2019-12-31":3.698686,"2020-12-31":4.011029,"2021-12-31":3.674988,"2022-12-31":3.437406,"2023-12-31":4.859472,"2024-12-31":6.448184,"2025-12-31":2.384877},"fcf_yield":{"2008-12-31":3.240614,"2009-12-31":11.512479,"2010-12-31":6.743768,"2011-12-31":1.8968,"2012-12-31":5.229785,"2013-12-31":4.025907,"2014-12-31":2.013435,"2015-12-31":4.648172,"2016-12-31":3.388682,"2017-12-31":4.143922,"2018-12-31":5.702797,"2019-12-31":4.689597,"2020-12-31":3.966145,"2021-12-31":3.979864,"2022-12-31":3.809979,"2023-12-31":4.072953,"2024-12-31":5.61848,"2025-12-31":4.937981},"shareholder_yield":{"2008-12-31":4.078044,"2009-12-31":3.342096,"2010-12-31":4.227512,"2011-12-31":4.949235,"2012-12-31":5.328213,"2013-12-31":3.244322,"2014-12-31":4.324442,"2015-12-31":5.471117,"2016-12-31":4.974145,"2017-12-31":3.45348,"2018-12-31":3.633329,"2019-12-31":3.689974,"2020-12-31":2.68584,"2021-12-31":2.868732,"2022-12-31":2.452389,"2023-12-31":3.028272,"2024-12-31":4.607028,"2025-12-31":2.940165},"peg":{"2018-12-31":0.363144,"2019-12-31":-12.572033,"2020-12-31":2.094226,"2021-12-31":1.66259,"2022-12-31":2.433436,"2023-12-31":1.489125,"2024-12-31":0.755401,"2025-12-31":-0.695874},"price":{"2007-12-31":39.46,"2008-12-31":34.92,"2009-12-31":35.79,"2010-12-31":47.15,"2011-12-31":61.78,"2012-12-31":71.44,"2013-12-31":96.28,"2014-12-31":106.41,"2015-12-31":89.27,"2016-12-31":103.43,"2017-12-31":113.51,"2018-12-31":106.3,"2019-12-31":147.62,"2020-12-31":152.33,"2021-12-31":193.47,"2022-12-31":231.57,"2023-12-31":186.44,"2024-12-31":169.35,"2025-12-31":181.98},"price_avg":{"2007-12-31":48.280577,"2008-12-31":36.614231,"2009-12-31":36.744528,"2010-12-31":45.678462,"2011-12-31":55.843077,"2012-12-31":67.704423,"2013-12-31":89.843846,"2014-12-31":97.616923,"2015-12-31":94.738868,"2016-12-31":97.216731,"2017-12-31":108.573462,"2018-12-31":100.441731,"2019-12-31":134.099615,"2020-12-31":143.139057,"2021-12-31":169.738077,"2022-12-31":219.394808,"2023-12-31":210.882222,"2024-12-31":189.979325,"2025-12-31":173.4894},"price_high":{"2007-12-31":56.09,"2008-12-31":41.6,"2009-12-31":40.95,"2010-12-31":51.62,"2011-12-31":61.78,"2012-12-31":74.02,"2013-12-31":99.21,"2014-12-31":107.7,"2015-12-31":110.66,"2016-12-31":113.62,"2017-12-31":115.96,"2018-12-31":112.96,"2019-12-31":158.98,"2020-12-31":160.34,"2021-12-31":193.47,"2022-12-31":239.96,"2023-12-31":275.33,"2024-12-31":209.51,"2025-12-31":195.56},"price_low":{"2007-12-31":38.45,"2008-12-31":32.52,"2009-12-31":32.04,"2010-12-31":36.25,"2011-12-31":47.04,"2012-12-31":59.49,"2013-12-31":74.54,"2014-12-31":89.1,"2015-12-31":83.82,"2016-12-31":83.32,"2017-12-31":104.08,"2018-12-31":90.01,"2019-12-31":104.3,"2020-12-31":117.73,"2021-12-31":145.44,"2022-12-31":195.85,"2023-12-31":179.52,"2024-12-31":168.67,"2025-12-31":144.74},"ev_avg":{"2008-12-31":9813310482.302692,"2009-12-31":9681941105.263397,"2010-12-31":11324251720.480001,"2011-12-31":13752224402.406155,"2012-12-31":16223357053.825,"2013-12-31":20804328868.18231,"2014-12-31":22963333661.627693,"2015-12-31":22297191678.067924,"2016-12-31":22727759510.643272,"2017-12-31":24891057804.518074,"2018-12-31":23745748110.093845,"2019-12-31":31750659646.287308,"2020-12-31":33267603518.094147,"2021-12-31":39684175672.87154,"2022-12-31":49295650669.92327,"2023-12-31":47514961441.382225,"2024-12-31":42820003920.35917,"2025-12-31":39667738215.6464},"shares_out":{"2008-12-31":227035071,"2009-12-31":227998276,"2010-12-31":227030232,"2011-12-31":225205918,"2012-12-31":223786030,"2013-12-31":223894721,"2014-12-31":221044958,"2015-12-31":216777360,"2016-12-31":212259735,"2017-12-31":210860817,"2018-12-31":209728904,"2019-12-31":208829433,"2020-12-31":208227127,"2021-12-31":206109014,"2022-12-31":204964717,"2023-12-31":204392926,"2024-12-31":202383069,"2025-12-31":202839656},"shares_dil":{"2008-12-31":227486000,"2009-12-31":228995,"2010-12-31":230313,"2011-12-31":229919,"2012-12-31":228337000,"2013-12-31":227203000,"2014-12-31":224837000,"2017-12-31":213742000,"2018-12-31":210989000,"2019-12-31":210702000,"2020-12-31":209414000,"2021-12-31":207758000,"2022-12-31":206575000,"2023-12-31":205547000,"2024-12-31":203487000,"2025-12-31":203379000},"rev_ps":{"2008-12-31":22.563006,"2009-12-31":23138.793423,"2010-12-31":24623.052107,"2011-12-31":26447.522823,"2012-12-31":29.098447,"2013-12-31":31.452397,"2014-12-31":33.009549,"2017-12-31":35.161204,"2018-12-31":36.926423,"2019-12-31":37.903067,"2020-12-31":38.916782,"2021-12-31":43.181668,"2022-12-31":50.438311,"2023-12-31":54.318438,"2024-12-31":55.051492,"2025-12-31":57.49156},"ebitda_ps":{"2008-12-31":3.689849,"2009-12-31":4122.365117,"2010-12-31":4786.590423,"2011-12-31":5527.12477,"2012-12-31":8.397864,"2013-12-31":6.774048,"2014-12-31":7.133136,"2017-12-31":7.369923,"2018-12-31":9.094351,"2019-12-31":8.95813,"2020-12-31":9.921042,"2021-12-31":11.353228,"2022-12-31":12.778632,"2023-12-31":14.501219,"2024-12-31":16.480104,"2025-12-31":9.564552},"ebit_ps":{"2008-12-31":2.593118,"2009-12-31":3325.79314,"2010-12-31":3930.729051,"2011-12-31":4588.694279,"2012-12-31":7.478008,"2013-12-31":5.889231,"2014-12-31":6.192313,"2017-12-31":6.144833,"2018-12-31":7.695491,"2019-12-31":7.574451,"2020-12-31":8.512793,"2021-12-31":9.837032,"2022-12-31":10.944146,"2023-12-31":12.45879,"2024-12-31":14.242836,"2025-12-31":7.08789},"eps":{"2017-12-31":3.66,"2018-12-31":5.58,"2019-12-31":5.46,"2020-12-31":6.11,"2021-12-31":7.11,"2022-12-31":7.96,"2023-12-31":9.06,"2024-12-31":10.92,"2025-12-31":4.34},"cfo_ps":{"2008-12-31":2.283925,"2009-12-31":4654.027381,"2010-12-31":3913.904122,"2011-12-31":2556.843932,"2012-12-31":4.794786,"2013-12-31":5.243764,"2014-12-31":3.755507,"2017-12-31":5.845903,"2018-12-31":7.583301,"2019-12-31":8.371411,"2020-12-31":8.116253,"2021-12-31":10.02553,"2022-12-31":11.268726,"2023-12-31":11.302476,"2024-12-31":12.44107,"2025-12-31":11.197651},"fcf_ps":{"2008-12-31":1.129379,"2009-12-31":4102.382148,"2010-12-31":3134.364973,"2011-12-31":1147.821624,"2012-12-31":3.661693,"2013-12-31":3.819703,"2014-12-31":2.106361,"2017-12-31":4.640361,"2018-12-31":6.025869,"2019-12-31":6.861259,"2020-12-31":6.007387,"2021-12-31":7.638729,"2022-12-31":8.753992,"2023-12-31":7.550979,"2024-12-31":9.463278,"2025-12-31":8.962307},"cash_ps":{"2008-12-31":0.163424,"2009-12-31":1.112311,"2010-12-31":3.896582,"2011-12-31":3.08023,"2012-12-31":3.254323,"2013-12-31":4.995687,"2014-12-31":2.135244,"2015-12-31":1.598548,"2016-12-31":1.399074,"2017-12-31":1.802986,"2018-12-31":2.80361,"2019-12-31":2.362033,"2020-12-31":5.493938,"2021-12-31":1.597533,"2022-12-31":2.263263,"2023-12-31":1.96632,"2024-12-31":3.610707,"2025-12-31":4.564487},"bvps":{"2008-12-31":1.401541,"2009-12-31":3.159932,"2010-12-31":3.974431,"2011-12-31":3.806814,"2012-12-31":4.632769,"2013-12-31":7.167806,"2014-12-31":6.582652,"2015-12-31":4.603788,"2016-12-31":3.702332,"2017-12-31":4.340958,"2018-12-31":6.669186,"2019-12-31":8.328433,"2020-12-31":10.73036,"2021-12-31":13.377527,"2022-12-31":16.098107,"2023-12-31":20.054931,"2024-12-31":23.295694,"2025-12-31":22.859189},"tbvps":{"2008-12-31":-1.529499,"2009-12-31":0.102453,"2010-12-31":1.123648,"2011-12-31":1.015333,"2012-12-31":1.045789,"2013-12-31":3.720628,"2014-12-31":1.661499,"2015-12-31":-0.30243,"2016-12-31":-2.446178,"2017-12-31":-1.303604,"2018-12-31":-8.013554,"2019-12-31":-7.603808,"2020-12-31":-5.038138,"2021-12-31":-9.284082,"2022-12-31":-6.214148,"2023-12-31":-2.329792,"2024-12-31":0.667225,"2025-12-31":-4.11632},"buyback_ps":{"2008-12-31":0.265339,"2009-12-31":40.673377,"2010-12-31":734.213874,"2011-12-31":1672.393321,"2012-12-31":2.2363,"2013-12-31":1.344894,"2014-12-31":2.565214,"2017-12-31":1.405021,"2018-12-31":1.173047,"2019-12-31":2.502164,"2020-12-31":1.008509,"2021-12-31":2.204228,"2022-12-31":1.882919,"2023-12-31":1.28882,"2024-12-31":2.428612,"2025-12-31":0},"fcf_margin":{"2007-12-31":11.909679,"2008-12-31":5.005447,"2009-12-31":17.729456,"2010-12-31":12.729393,"2011-12-31":4.339997,"2012-12-31":12.583809,"2013-12-31":12.144394,"2014-12-31":6.381067,"2015-12-31":12.177427,"2016-12-31":9.999112,"2017-12-31":13.197389,"2018-12-31":16.318582,"2019-12-31":18.102121,"2020-12-31":15.436495,"2021-12-31":17.689749,"2022-12-31":17.35584,"2023-12-31":13.901318,"2024-12-31":17.189866,"2025-12-31":15.588909}},"ttm":{"roe":{"2010-06-30":86.61261,"2010-09-30":70.383244,"2010-12-31":62.830522,"2011-03-31":64.206081,"2011-06-30":70.87109,"2011-09-30":70.945571,"2011-12-31":71.826455,"2012-03-31":76.9119,"2012-06-30":64.833691,"2012-09-30":68.434529,"2012-12-31":70.096634,"2013-03-31":71.827716,"2013-06-30":66.907643,"2013-09-30":67.603388,"2013-12-31":62.11957,"2014-03-31":61.425631,"2014-06-30":63.206238,"2014-09-30":57.613879,"2014-12-31":55.355607,"2015-03-31":58.446391,"2015-06-30":42.369838,"2015-09-30":40.086871,"2015-12-31":41.821334,"2016-03-31":47.489397,"2016-06-30":79.21834,"2016-09-30":93.167375,"2016-12-31":80.729074,"2017-03-31":74.059549,"2017-06-30":84.989594,"2017-09-30":83.632365,"2017-12-31":92.05076,"2018-03-31":111.878442,"2018-06-30":108.27918,"2018-09-30":99.302099,"2018-12-31":101.774587,"2019-03-31":94.82874,"2019-06-30":89.370525,"2019-09-30":85.627082,"2019-12-31":73.276793,"2020-03-31":72.357912,"2020-06-30":62.561564,"2020-09-30":62.5558,"2020-12-31":64.360598,"2021-03-31":71.468785,"2021-06-30":71.451735,"2021-09-30":62.398643,"2021-12-31":59.200161,"2022-03-31":62.464568,"2022-06-30":63.198901,"2022-09-30":56.459505,"2022-12-31":54.313312,"2023-03-31":53.296107,"2023-06-30":54.351908,"2023-09-30":54.151661,"2023-12-31":50.327885,"2024-03-31":54.76808,"2024-06-30":47.918225,"2024-09-30":43.405723,"2024-12-31":50.404006,"2025-03-31":37.483332,"2025-06-30":35.892237,"2025-09-30":31.013084,"2025-12-31":18.890404,"2026-03-31":23.233692,"2026-06-30":32.809441},"roa":{"2010-06-30":13.577709,"2010-09-30":13.082552,"2010-12-31":12.828742,"2011-03-31":13.171929,"2011-06-30":15.273815,"2011-09-30":15.524689,"2011-12-31":14.492502,"2012-03-31":15.110975,"2012-06-30":14.991306,"2012-09-30":14.730803,"2012-12-31":14.427763,"2013-03-31":14.91116,"2013-06-30":15.547623,"2013-09-30":15.97999,"2013-12-31":16.227126,"2014-03-31":16.177156,"2014-06-30":16.995281,"2014-09-30":15.10721,"2014-12-31":15.425945,"2015-03-31":15.003234,"2015-06-30":10.739683,"2015-09-30":8.444838,"2015-12-31":9.35424,"2016-03-31":9.003569,"2016-06-30":13.505715,"2016-09-30":14.483751,"2016-12-31":13.249859,"2017-03-31":11.556029,"2017-06-30":12.291283,"2017-09-30":12.498181,"2017-12-31":14.135707,"2018-03-31":15.907305,"2018-06-30":16.134891,"2018-09-30":15.14867,"2018-12-31":17.765476,"2019-03-31":14.900646,"2019-06-30":16.023224,"2019-09-30":15.696451,"2019-12-31":14.513184,"2020-03-31":13.360654,"2020-06-30":12.841134,"2020-09-30":13.482569,"2020-12-31":14.80651,"2021-03-31":15.685745,"2021-06-30":16.136042,"2021-09-30":15.334614,"2021-12-31":15.119794,"2022-03-31":16.411897,"2022-06-30":16.736394,"2022-09-30":15.628157,"2022-12-31":15.40015,"2023-03-31":15.613901,"2023-06-30":16.187994,"2023-09-30":16.769084,"2023-12-31":16.294473,"2024-03-31":17.633556,"2024-06-30":15.420734,"2024-09-30":14.445447,"2024-12-31":17.877317,"2025-03-31":12.504888,"2025-06-30":11.74007,"2025-09-30":10.380073,"2025-12-31":6.619108,"2026-03-31":7.869098,"2026-06-30":10.78329},"roc":{"2010-06-30":26.154584,"2010-09-30":26.696885,"2010-12-31":23.08178,"2011-03-31":24.989105,"2011-06-30":28.161217,"2011-09-30":29.826619,"2011-12-31":25.522084,"2012-03-31":28.399053,"2012-06-30":26.892791,"2012-09-30":27.115159,"2012-12-31":26.197557,"2013-03-31":27.380459,"2013-06-30":27.065215,"2014-09-30":29.496206,"2014-12-31":38.156219,"2015-03-31":35.819523,"2015-06-30":27.004112,"2015-09-30":25.176922,"2015-12-31":16.050891,"2016-03-31":16.233431,"2016-06-30":25.510952,"2016-09-30":24.657901,"2016-12-31":25.51999,"2017-03-31":22.166516,"2017-06-30":24.692055,"2017-09-30":23.849825,"2017-12-31":27.913673,"2018-03-31":35.534268,"2018-06-30":30.630714,"2018-09-30":30.84518,"2018-12-31":33.987992,"2019-03-31":32.813637,"2019-06-30":29.288103,"2019-09-30":30.766061,"2019-12-31":24.933673,"2020-03-31":24.545041,"2020-06-30":21.648925,"2020-09-30":22.896444,"2020-12-31":23.74409,"2021-03-31":25.951009,"2021-06-30":25.073455,"2021-09-30":23.762564,"2021-12-31":23.062071,"2022-03-31":25.053907,"2022-06-30":25.66749,"2022-09-30":24.476311,"2022-12-31":24.43432,"2023-03-31":24.787797,"2023-06-30":25.979339,"2023-09-30":26.829213,"2023-12-31":25.820413,"2024-03-31":27.585241,"2024-06-30":23.584599,"2024-09-30":22.593421,"2024-12-31":27.786513,"2025-03-31":19.997421,"2025-06-30":19.265078,"2025-09-30":17.261733,"2025-12-31":10.561916,"2026-03-31":12.207855,"2026-06-30":16.479414},"roic":{"2010-06-30":28.045439,"2010-09-30":29.246446,"2010-12-31":29.98527,"2011-03-31":32.289814,"2011-06-30":36.044321,"2011-09-30":33.767865,"2011-12-31":36.060768,"2012-03-31":38.252049,"2012-06-30":35.980724,"2012-09-30":31.669559,"2012-12-31":35.286456,"2013-03-31":35.637276,"2013-06-30":33.789081,"2014-09-30":36.570589,"2014-12-31":50.153101,"2015-03-31":45.79837,"2015-06-30":32.488859,"2015-09-30":29.459526,"2015-12-31":18.446268,"2016-03-31":18.354777,"2016-06-30":28.776045,"2016-09-30":27.537165,"2016-12-31":28.481542,"2017-03-31":24.242455,"2017-06-30":26.761186,"2017-09-30":26.237494,"2017-12-31":31.210737,"2018-03-31":39.889496,"2018-06-30":33.559006,"2018-09-30":36.003653,"2018-12-31":38.711395,"2019-03-31":37.201615,"2019-06-30":32.097592,"2019-09-30":34.909542,"2019-12-31":27.756523,"2020-03-31":28.798143,"2020-06-30":24.95795,"2020-09-30":26.205734,"2020-12-31":27.223411,"2021-03-31":31.513174,"2021-06-30":28.509703,"2021-09-30":27.456568,"2021-12-31":25.645847,"2022-03-31":27.862881,"2022-06-30":27.101947,"2022-09-30":26.229912,"2022-12-31":25.719151,"2023-03-31":26.08617,"2023-06-30":27.274604,"2023-09-30":28.164626,"2023-12-31":27.20564,"2024-03-31":29.207825,"2024-06-30":24.83963,"2024-09-30":24.012761,"2024-12-31":29.574991,"2025-03-31":22.250445,"2025-06-30":20.724776,"2025-09-30":18.998019,"2025-12-31":11.523284,"2026-03-31":13.802836,"2026-06-30":17.986411},"gross_margin":{"2010-03-31":40.34178,"2010-06-30":41.574709,"2010-09-30":42.288335,"2010-12-31":42.588682,"2011-03-31":42.513259,"2011-06-30":42.15342,"2011-09-30":42.027452,"2011-12-31":41.637564,"2012-03-31":41.914842,"2012-06-30":42.179636,"2012-09-30":42.34871,"2012-12-31":43.042949,"2013-03-31":44.005829,"2013-06-30":44.864176,"2013-09-30":45.79648,"2013-12-31":45.911163,"2014-03-31":45.935841,"2014-06-30":45.478838,"2014-09-30":44.876353,"2014-12-31":44.951095,"2015-03-31":44.94697,"2015-06-30":45.183615,"2015-09-30":45.302882,"2015-12-31":45.794589,"2016-03-31":45.3335,"2016-06-30":45.133309,"2016-09-30":44.630289,"2016-12-31":42.443739,"2017-03-31":43.383348,"2017-06-30":43.482656,"2017-09-30":44.532055,"2017-12-31":45.977114,"2018-03-31":46.269973,"2018-06-30":46.095432,"2018-09-30":44.792745,"2018-12-31":45.890044,"2019-03-31":44.588416,"2019-06-30":45.535625,"2019-09-30":46.229504,"2019-12-31":45.358924,"2020-03-31":44.917692,"2020-06-30":44.221954,"2020-09-30":45.453651,"2020-12-31":45.415909,"2021-03-31":46.187397,"2021-06-30":46.217333,"2021-09-30":45.272898,"2021-12-31":45.128145,"2022-03-31":45.443205,"2022-06-30":44.419364,"2022-09-30":43.265725,"2022-12-31":43.177446,"2023-03-31":43.159502,"2023-06-30":43.908252,"2023-09-30":44.976537,"2023-12-31":44.763274,"2024-03-31":46.29498,"2024-06-30":45.333873,"2024-09-30":44.347071,"2024-12-31":47.319796,"2025-03-31":42.483519,"2025-06-30":40.119818,"2025-09-30":37.742024,"2025-12-31":33.548561,"2026-03-31":35.034955,"2026-06-30":38.377374},"ebitda_margin":{"2010-03-31":19.09986,"2010-06-30":19.003734,"2010-09-30":19.283854,"2010-12-31":19.439468,"2011-03-31":19.380086,"2011-06-30":20.932361,"2011-09-30":21.059987,"2011-12-31":20.898459,"2012-03-31":21.326054,"2012-06-30":20.977478,"2012-09-30":20.255676,"2012-12-31":19.884631,"2013-03-31":20.362472,"2013-06-30":20.69686,"2014-09-30":22.978547,"2014-12-31":29.207906,"2015-03-31":26.918936,"2015-06-30":23.44311,"2015-09-30":22.851643,"2015-12-31":15.356226,"2016-03-31":14.994219,"2016-06-30":18.849492,"2016-09-30":19.988294,"2016-12-31":20.263217,"2017-03-31":18.293664,"2017-06-30":18.60444,"2017-09-30":19.38674,"2017-12-31":20.960382,"2018-03-31":24.554061,"2018-06-30":24.332192,"2018-09-30":23.635601,"2018-12-31":24.628302,"2019-03-31":23.930248,"2019-06-30":25.026251,"2019-09-30":25.53875,"2019-12-31":23.634316,"2020-03-31":22.851299,"2020-06-30":22.686098,"2020-09-30":24.328026,"2020-12-31":25.492965,"2021-03-31":26.82003,"2021-06-30":26.840473,"2021-09-30":26.033036,"2021-12-31":26.291778,"2022-03-31":27.188129,"2022-06-30":26.298607,"2022-09-30":25.318773,"2022-12-31":25.335171,"2023-03-31":25.378665,"2023-06-30":26.133896,"2023-09-30":27.11557,"2023-12-31":26.696678,"2024-03-31":28.419833,"2024-06-30":27.095727,"2024-09-30":26.172224,"2024-12-31":29.9358,"2025-03-31":24.885399,"2025-06-30":22.972738,"2025-09-30":21.157089,"2025-12-31":16.636445,"2026-03-31":18.597938,"2026-06-30":22.132937},"op_margin":{"2010-03-31":15.757118,"2010-06-30":15.720413,"2010-09-30":15.901283,"2010-12-31":15.963614,"2011-03-31":15.933603,"2011-06-30":17.441925,"2011-09-30":17.575576,"2011-12-31":17.350186,"2012-03-31":17.812051,"2012-06-30":17.46518,"2012-09-30":16.834041,"2012-12-31":16.723448,"2013-03-31":17.336824,"2013-06-30":17.780761,"2014-09-30":20.216846,"2014-12-31":26.357749,"2015-03-31":23.973234,"2015-06-30":20.368952,"2015-09-30":19.627827,"2015-12-31":12.040396,"2016-03-31":11.60709,"2016-06-30":14.99334,"2016-09-30":15.868936,"2016-12-31":16.206366,"2017-03-31":14.197094,"2017-06-30":14.917326,"2017-09-30":16.017434,"2017-12-31":17.476175,"2018-03-31":20.987717,"2018-06-30":20.68409,"2018-09-30":19.847011,"2018-12-31":20.840067,"2019-03-31":20.190176,"2019-06-30":21.35173,"2019-09-30":21.893659,"2019-12-31":19.983742,"2020-03-31":19.231515,"2020-06-30":19.040509,"2020-09-30":20.712858,"2020-12-31":21.874349,"2021-03-31":23.226222,"2021-06-30":23.315773,"2021-09-30":22.531857,"2021-12-31":22.780573,"2022-03-31":23.675448,"2022-06-30":22.741145,"2022-09-30":21.730851,"2022-12-31":21.698082,"2023-03-31":21.783718,"2023-06-30":22.506616,"2023-09-30":23.504772,"2023-12-31":22.936577,"2024-03-31":24.663269,"2024-06-30":23.117155,"2024-09-30":22.087593,"2024-12-31":25.871844,"2025-03-31":20.542694,"2025-06-30":18.718999,"2025-09-30":16.84869,"2025-12-31":12.328575,"2026-03-31":14.285328,"2026-06-30":17.780711},"incr_op_margin":{"2011-03-31":18.638645,"2011-06-30":42.066658,"2011-09-30":40.943489,"2011-12-31":36.539208,"2012-03-31":43.79831,"2012-06-30":17.794039,"2012-09-30":7.249035,"2012-12-31":9.95982,"2013-03-31":11.288736,"2013-06-30":21.815032,"2015-09-30":-16.70839,"2015-12-31":3035.774856,"2016-03-31":452.288487,"2016-06-30":280.264389,"2016-09-30":275.810921,"2016-12-31":590.801979,"2017-03-31":102.520981,"2017-06-30":11.817126,"2017-09-30":22.58397,"2017-12-31":143.034089,"2018-03-31":457.031545,"2018-06-30":261.538419,"2018-09-30":166.710203,"2018-12-31":112.556822,"2019-03-31":-6.434216,"2019-06-30":54.530603,"2019-09-30":118.978594,"2019-12-31":-14.197958,"2020-03-31":-24.572698,"2020-06-30":-169.992604,"2020-09-30":-53.043746,"2020-12-31":114.240795,"2021-03-31":102.938179,"2021-06-30":69.028994,"2021-09-30":40.845118,"2021-12-31":31.769508,"2022-03-31":27.722821,"2022-06-30":17.913097,"2022-09-30":16.128861,"2022-12-31":14.991122,"2023-03-31":9.152677,"2023-06-30":20.494701,"2023-09-30":40.28272,"2023-12-31":40.241492,"2024-03-31":69.523381,"2024-06-30":65.629529,"2024-09-30":106.043475,"2024-12-31":905.167557,"2025-03-31":90.298492,"2025-06-30":-153.770777,"2025-09-30":-94.27581,"2025-12-31":-297.096752,"2026-03-31":-40.14531,"2026-06-30":5.581295},"pretax_margin":{"2010-03-31":14.106221,"2010-06-30":14.087203,"2010-09-30":14.287228,"2010-12-31":14.263141,"2011-03-31":14.266269,"2011-06-30":15.790839,"2011-09-30":15.932688,"2011-12-31":15.834214,"2012-03-31":16.344049,"2012-06-30":16.002188,"2012-09-30":15.375655,"2012-12-31":15.285076,"2013-03-31":15.924606,"2013-06-30":16.435542,"2013-09-30":17.214507,"2013-12-31":17.510568,"2014-03-31":17.599082,"2014-06-30":17.552479,"2014-09-30":17.24905,"2014-12-31":17.597465,"2015-03-31":17.341994,"2015-06-30":13.696962,"2015-09-30":12.379079,"2015-12-31":12.209187,"2016-03-31":11.910073,"2016-06-30":15.214427,"2016-09-30":16.226822,"2016-12-31":14.777611,"2017-03-31":12.38963,"2017-06-30":12.984119,"2017-09-30":13.89999,"2017-12-31":14.77851,"2018-03-31":18.291162,"2018-06-30":17.806238,"2018-09-30":17.13178,"2018-12-31":18.098428,"2019-03-31":17.315386,"2019-06-30":18.594954,"2019-09-30":19.104825,"2019-12-31":17.289512,"2020-03-31":16.483685,"2020-06-30":16.241835,"2020-09-30":18.000622,"2020-12-31":18.344154,"2021-03-31":19.91091,"2021-06-30":20.235079,"2021-09-30":19.451811,"2021-12-31":20.032956,"2022-03-31":20.98604,"2022-06-30":20.005388,"2022-09-30":18.793958,"2022-12-31":18.399241,"2023-03-31":18.610756,"2023-06-30":18.74112,"2023-09-30":19.850067,"2023-12-31":19.452446,"2024-03-31":20.987221,"2024-06-30":20.021378,"2024-09-30":18.87154,"2024-12-31":22.084252,"2025-03-31":16.841872,"2025-06-30":15.179673,"2025-09-30":13.6454,"2025-12-31":10.384435,"2026-03-31":12.369351,"2026-06-30":15.804266},"net_margin":{"2010-03-31":9.276956,"2010-06-30":8.728705,"2010-09-30":8.954727,"2010-12-31":8.989564,"2011-03-31":8.966623,"2011-06-30":10.234557,"2011-09-30":10.378504,"2011-12-31":10.343429,"2012-03-31":10.682311,"2012-06-30":10.621243,"2012-09-30":10.110656,"2012-12-31":9.94741,"2013-03-31":10.448462,"2013-06-30":10.653185,"2013-09-30":11.299376,"2013-12-31":11.481401,"2014-03-31":11.557791,"2014-06-30":11.565951,"2014-09-30":11.27144,"2014-12-31":11.411189,"2015-03-31":11.207017,"2015-06-30":7.625901,"2015-09-30":6.511846,"2015-12-31":6.944321,"2016-03-31":6.843512,"2016-06-30":10.140321,"2016-09-30":11.26253,"2016-12-31":9.677775,"2017-03-31":8.213218,"2017-06-30":8.951146,"2017-09-30":9.524222,"2017-12-31":10.418318,"2018-03-31":13.251562,"2018-06-30":13.402412,"2018-09-30":13.198114,"2018-12-31":15.114255,"2019-03-31":14.443275,"2019-06-30":15.509756,"2019-09-30":16.181271,"2019-12-31":14.395889,"2020-03-31":13.943546,"2020-06-30":13.495734,"2020-09-30":14.870752,"2020-12-31":15.69021,"2021-03-31":16.690195,"2021-06-30":16.520435,"2021-09-30":16.231817,"2021-12-31":16.469251,"2022-03-31":17.290285,"2022-06-30":16.756355,"2022-09-30":15.694678,"2022-12-31":15.786262,"2023-03-31":15.813923,"2023-06-30":16.484505,"2023-09-30":17.105766,"2023-12-31":16.67522,"2024-03-31":18.128014,"2024-06-30":16.75968,"2024-09-30":16.165848,"2024-12-31":19.828485,"2025-03-31":15.323099,"2025-06-30":13.543965,"2025-09-30":11.835858,"2025-12-31":7.554015,"2026-03-31":9.124605,"2026-06-30":12.242007},"common_margin":{"2010-03-31":9.276956,"2010-06-30":8.728705,"2010-09-30":8.954727,"2010-12-31":8.989564,"2011-03-31":8.966623,"2011-06-30":10.234557,"2011-09-30":10.378504,"2011-12-31":10.343429,"2012-03-31":10.682311,"2012-06-30":10.621243,"2012-09-30":10.110656,"2012-12-31":9.94741,"2013-03-31":10.448462,"2013-06-30":10.653185,"2013-09-30":11.299376,"2013-12-31":11.481401,"2014-03-31":11.557791,"2014-06-30":11.565951,"2014-09-30":11.27144,"2014-12-31":11.411189,"2015-03-31":11.207017,"2015-06-30":7.625901,"2015-09-30":6.511846,"2015-12-31":6.944321,"2016-03-31":6.843512,"2016-06-30":10.140321,"2016-09-30":11.26253,"2016-12-31":9.677775,"2017-03-31":8.213218,"2017-06-30":8.951146,"2017-09-30":9.524222,"2017-12-31":10.418318,"2018-03-31":13.251562,"2018-06-30":13.402412,"2018-09-30":13.198114,"2018-12-31":15.114255,"2019-03-31":14.443275,"2019-06-30":15.509756,"2019-09-30":16.181271,"2019-12-31":14.395889,"2020-03-31":13.943546,"2020-06-30":13.495734,"2020-09-30":14.870752,"2020-12-31":15.69021,"2021-03-31":16.690195,"2021-06-30":16.520435,"2021-09-30":16.231817,"2021-12-31":16.469251,"2022-03-31":17.290285,"2022-06-30":16.756355,"2022-09-30":15.694678,"2022-12-31":15.786262,"2023-03-31":15.813923,"2023-06-30":16.484505,"2023-09-30":17.105766,"2023-12-31":16.67522,"2024-03-31":18.128014,"2024-06-30":16.75968,"2024-09-30":16.165848,"2024-12-31":19.828485,"2025-03-31":15.323099,"2025-06-30":13.543965,"2025-09-30":11.835858,"2025-12-31":7.554015,"2026-03-31":9.124605,"2026-06-30":12.242007},"tax_rate_pct":{"2010-03-31":34.235005,"2010-06-30":38.038056,"2010-09-30":37.32355,"2010-12-31":36.973459,"2011-03-31":37.148088,"2011-06-30":35.186742,"2011-09-30":34.860309,"2011-12-31":34.676713,"2012-03-31":34.640975,"2012-06-30":33.626306,"2012-09-30":34.242437,"2012-12-31":34.920769,"2013-03-31":34.387942,"2013-06-30":35.182028,"2013-09-30":34.361313,"2013-12-31":34.431588,"2014-03-31":34.32731,"2014-06-30":34.106452,"2014-09-30":34.654724,"2014-12-31":35.154356,"2015-03-31":35.376419,"2015-06-30":44.324143,"2015-09-30":45.831423,"2015-12-31":43.12217,"2016-03-31":42.540137,"2016-06-30":33.350624,"2016-09-30":31.804497,"2016-12-31":34.510555,"2017-03-31":36.596083,"2017-06-30":33.885796,"2017-09-30":34.041156,"2017-12-31":31.884506,"2018-03-31":27.489727,"2018-06-30":24.870132,"2018-09-30":23.029371,"2018-12-31":16.950331,"2019-03-31":17.140122,"2019-06-30":16.833855,"2019-09-30":15.657696,"2019-12-31":16.949211,"2020-03-31":15.774983,"2020-06-30":17.380711,"2020-09-30":17.803015,"2020-12-31":14.687922,"2021-03-31":16.167805,"2021-06-30":18.301149,"2021-09-30":16.494603,"2021-12-31":17.493924,"2022-03-31":17.394516,"2022-06-30":16.023106,"2022-09-30":16.267575,"2022-12-31":14.201561,"2023-03-31":15.028043,"2023-06-30":12.040985,"2023-09-30":13.825147,"2023-12-31":14.276999,"2024-03-31":13.623562,"2024-06-30":16.291073,"2024-09-30":14.337419,"2024-12-31":10.214371,"2025-03-31":9.017839,"2025-06-30":10.775646,"2025-09-30":13.261187,"2025-12-31":27.256368,"2026-03-31":26.232143,"2026-06-30":22.539855},"payout":{"2010-06-30":56.661262,"2010-09-30":55.601569,"2010-12-31":55.597206,"2011-03-31":55.337786,"2011-06-30":48.597429,"2011-09-30":48.080155,"2011-12-31":48.3468,"2012-03-31":46.590851,"2012-06-30":47.312096,"2012-09-30":49.835651,"2012-12-31":51.625056,"2013-03-31":49.600106,"2013-06-30":49.039086,"2013-09-30":48.407572,"2013-12-31":47.997002,"2014-03-31":49.034665,"2014-06-30":50.113192,"2014-09-30":51.860192,"2014-12-31":52.002333,"2015-03-31":53.564066,"2015-06-30":80.46126,"2015-09-30":96.05349,"2015-12-31":92.822121,"2016-03-31":97.203471,"2016-06-30":65.906797,"2016-09-30":59.533138,"2016-12-31":69.367289,"2017-03-31":82.099971,"2017-06-30":76.168733,"2017-09-30":72.299051,"2017-12-31":67.213892,"2018-03-31":52.8255,"2018-06-30":52.159586,"2018-09-30":53.782449,"2018-12-31":47.769969,"2019-03-31":50.779833,"2019-06-30":48.462185,"2019-09-30":46.944022,"2019-12-31":53.084826,"2020-03-31":55.680085,"2020-06-30":58.656338,"2020-09-30":53.170008,"2020-12-31":50.107765,"2021-03-31":46.008394,"2021-06-30":45.326841,"2021-09-30":46.597918,"2021-12-31":46.428523,"2022-03-31":43.606731,"2022-06-30":44.34854,"2022-09-30":47.269293,"2022-12-31":47.119528,"2023-03-31":47.176372,"2023-06-30":46.235456,"2023-09-30":44.960113,"2023-12-31":47.753637,"2024-03-31":46.095253,"2024-06-30":55.225882,"2024-09-30":59.317806,"2024-12-31":48.837698,"2025-03-31":65.715973,"2025-06-30":70.838742,"2025-09-30":79.748616,"2025-12-31":122.874038,"2026-03-31":100.68893,"2026-06-30":75.002199},"sgr":{"2010-06-30":37.536812,"2010-09-30":31.249056,"2010-12-31":27.898507,"2011-03-31":28.675857,"2011-06-30":36.429562,"2011-09-30":36.83483,"2011-12-31":37.100662,"2012-03-31":41.077991,"2012-06-30":34.159513,"2012-09-30":34.329736,"2012-12-31":33.909207,"2013-03-31":36.201093,"2013-06-30":34.096746,"2013-09-30":34.878229,"2013-12-31":32.304039,"2014-03-31":31.305779,"2014-06-30":31.531575,"2014-09-30":27.735211,"2014-12-31":26.5694,"2015-03-31":27.140128,"2015-06-30":8.278533,"2015-09-30":1.582032,"2015-12-31":3.001885,"2016-03-31":1.328055,"2016-06-30":27.00807,"2016-09-30":37.701913,"2016-12-31":24.729504,"2017-03-31":13.25668,"2017-06-30":20.254097,"2017-09-30":23.166959,"2017-12-31":30.179862,"2018-03-31":52.778095,"2018-06-30":51.801208,"2018-09-30":45.894998,"2018-12-31":53.156899,"2019-03-31":46.674864,"2019-06-30":46.059615,"2019-09-30":45.430285,"2019-12-31":34.377935,"2020-03-31":32.068965,"2020-06-30":25.865241,"2020-09-30":29.294876,"2020-12-31":32.110941,"2021-03-31":38.587145,"2021-06-30":39.064921,"2021-09-30":33.322174,"2021-12-31":31.714401,"2022-03-31":35.225812,"2022-06-30":35.171111,"2022-09-30":29.771496,"2022-12-31":28.721136,"2023-03-31":28.152937,"2023-06-30":29.222056,"2023-09-30":29.805013,"2023-12-31":26.29449,"2024-03-31":29.522595,"2024-06-30":21.454963,"2024-09-30":17.6584,"2024-12-31":25.787849,"2025-03-31":12.850796,"2025-06-30":10.466628,"2025-09-30":6.280579,"2025-12-31":-4.320998,"2026-03-31":-0.160064,"2026-06-30":8.201639},"total_debt":{"2009-06-30":1504475000,"2009-09-30":1503435000,"2009-12-31":1517977000,"2010-03-31":1502183000,"2010-06-30":1501335000,"2010-09-30":1250546000,"2010-12-31":1803217000,"2011-03-31":1540924000,"2011-06-30":1541388000,"2011-09-30":1598400000,"2011-12-31":1846093000,"2012-03-31":1846400000,"2012-06-30":1846000000,"2012-09-30":1767500000,"2012-12-31":1788701000,"2013-03-31":1792700000,"2013-06-30":1797800000,"2013-09-30":1906387000,"2013-12-31":1796056000,"2014-03-31":1794500000,"2014-06-30":1795832000,"2014-09-30":1810651000,"2014-12-31":1793122000,"2015-03-31":1811049000,"2015-06-30":1798124000,"2015-09-30":2080607000,"2015-12-31":2057014000,"2016-03-31":2071404000,"2016-06-30":2071257000,"2016-09-30":2612490000,"2016-12-31":2347698000,"2017-03-31":2351099000,"2017-06-30":2349845000,"2017-09-30":2354228000,"2017-12-31":2361121000,"2018-03-31":2362996000,"2018-06-30":3554090000,"2018-09-30":3256994000,"2018-12-31":3259667000,"2019-03-31":3239870000,"2019-06-30":3241229000,"2019-09-30":3245250000,"2019-12-31":4234203000,"2020-03-31":4242217000,"2020-06-30":4879659000,"2020-09-30":4881500000,"2020-12-31":4602625000,"2021-03-31":4448134000,"2021-06-30":4306234000,"2021-09-30":4508345000,"2021-12-31":5028894000,"2022-03-31":4964548000,"2022-06-30":5007961000,"2022-09-30":4886743000,"2022-12-31":4791345000,"2023-03-31":4702550000,"2023-06-30":4953978000,"2023-09-30":4913758000,"2023-12-31":4814029000,"2024-03-31":5385086000,"2024-06-30":5415843000,"2024-09-30":5290301000,"2024-12-31":5102151000,"2025-03-31":5925494000,"2025-06-30":5644425000,"2025-09-30":5394379000,"2025-12-31":5403067000,"2026-03-31":5357899000,"2026-06-30":5610680000},"st_debt":{"2009-06-30":261929000,"2009-09-30":243021000,"2009-12-31":39313000,"2010-03-31":55948000,"2010-06-30":41005000,"2010-09-30":276907000,"2010-12-31":285480000,"2011-03-31":285505000,"2011-06-30":293929000,"2011-09-30":139413000,"2011-12-31":139673000,"2012-03-31":244455000,"2012-06-30":486668000,"2012-09-30":460081000,"2012-12-31":375898000,"2013-03-31":353406000,"2013-06-30":102397000,"2013-09-30":110124000,"2013-12-31":166875000,"2014-03-31":182982000,"2014-06-30":198033000,"2014-09-30":900076000,"2014-12-31":635501000,"2015-03-31":899887000,"2015-06-30":866427000,"2015-09-30":938402000,"2015-12-31":863436000,"2016-03-31":1020580000,"2016-06-30":1497198000,"2016-09-30":862407000,"2016-12-31":632714000,"2017-03-31":487645000,"2017-06-30":622054000,"2017-09-30":1115684000,"2017-12-31":859457000,"2018-03-31":2549547000,"2018-06-30":1351328000,"2018-09-30":1452341000,"2018-12-31":1203316000,"2019-03-31":1172333000,"2019-06-30":1239965000,"2019-09-30":1628384000,"2019-12-31":735672000,"2020-03-31":1626313000,"2020-06-30":986747000,"2020-09-30":834008000,"2020-12-31":512870000,"2021-03-31":418434000,"2021-06-30":211034000,"2021-09-30":413186000,"2021-12-31":942267000,"2022-03-31":876111000,"2022-06-30":1667489000,"2022-09-30":1546072000,"2022-12-31":1447368000,"2023-03-31":1361175000,"2023-06-30":867783000,"2023-09-30":827671000,"2023-12-31":1024897000,"2024-03-31":1595073000,"2024-06-30":1926450000,"2024-09-30":2101222000,"2024-12-31":1911941000,"2025-03-31":748243000,"2025-06-30":467989000,"2025-09-30":717293000,"2025-12-31":721873000,"2026-03-31":673536000,"2026-06-30":925712000},"lt_debt":{"2009-06-30":1504475000,"2009-09-30":1503435000,"2009-12-31":1502730000,"2010-03-31":1502183000,"2010-06-30":1501335000,"2010-09-30":1250546000,"2010-12-31":1541825000,"2011-03-31":1540924000,"2011-06-30":1541388000,"2011-09-30":1498862000,"2011-12-31":1748500000,"2012-03-31":1748630000,"2012-06-30":1498669000,"2012-09-30":1515757000,"2012-12-31":1530967000,"2013-03-31":1539800000,"2013-06-30":1794493000,"2013-09-30":1796263000,"2013-12-31":1795142000,"2014-03-31":1793500000,"2014-06-30":1794830000,"2014-09-30":1559770000,"2014-12-31":1542317000,"2015-03-31":1560265000,"2015-06-30":1547399000,"2015-09-30":1830186000,"2015-12-31":1557091000,"2016-03-31":1571388000,"2016-06-30":1571179000,"2016-09-30":2362466000,"2016-12-31":2347455000,"2017-03-31":2350941000,"2017-06-30":2349756000,"2017-09-30":2054132000,"2017-12-31":2061023000,"2018-03-31":2059934000,"2018-06-30":3249689000,"2018-09-30":3253879000,"2018-12-31":3254280000,"2019-03-31":3236317000,"2019-06-30":2888043000,"2019-09-30":2892296000,"2019-12-31":3530813000,"2020-03-31":3453525000,"2020-06-30":4091211000,"2020-09-30":4093172000,"2020-12-31":4089755000,"2021-03-31":4094158000,"2021-06-30":4095200000,"2021-09-30":4095159000,"2021-12-31":4086627000,"2022-03-31":4088437000,"2022-06-30":3340472000,"2022-09-30":3340671000,"2022-12-31":3343977000,"2023-03-31":3341375000,"2023-06-30":4086195000,"2023-09-30":4086087000,"2023-12-31":3789132000,"2024-03-31":3790013000,"2024-06-30":3489393000,"2024-09-30":3189079000,"2024-12-31":3190210000,"2025-03-31":5177251000,"2025-06-30":5176436000,"2025-09-30":4677086000,"2025-12-31":4681194000,"2026-03-31":4684363000,"2026-06-30":4684968000},"debt_ebitda":{"2010-03-31":1.437697,"2010-06-30":1.427954,"2010-09-30":1.158949,"2010-12-31":1.635699,"2011-03-31":1.364431,"2011-06-30":1.244005,"2011-09-30":1.265707,"2011-12-31":1.452712,"2012-03-31":1.385577,"2012-06-30":1.388458,"2012-09-30":1.35069,"2012-12-31":1.353861,"2013-03-31":1.306298,"2013-06-30":1.271107,"2014-09-30":1.069456,"2014-12-31":0.827184,"2015-03-31":0.898505,"2015-06-30":1.024295,"2015-09-30":1.216017,"2015-12-31":1.813454,"2016-03-31":1.898237,"2016-06-30":1.497774,"2016-09-30":1.771218,"2016-12-31":1.557221,"2017-03-31":1.715646,"2017-06-30":1.680408,"2017-09-30":1.609255,"2017-12-31":1.498875,"2018-03-31":1.264986,"2018-06-30":1.897857,"2018-09-30":1.779722,"2018-12-31":1.698798,"2019-03-31":1.727859,"2019-06-30":1.649597,"2019-09-30":1.607275,"2019-12-31":2.243291,"2020-03-31":2.318504,"2020-06-30":2.706549,"2020-09-30":2.497988,"2020-12-31":2.215351,"2021-03-31":1.972458,"2021-06-30":1.846144,"2021-09-30":1.961143,"2021-12-31":2.13204,"2022-03-31":1.954693,"2022-06-30":1.958163,"2022-09-30":1.912287,"2022-12-31":1.815078,"2023-03-31":1.725173,"2023-06-30":1.745761,"2023-09-30":1.623762,"2023-12-31":1.615076,"2024-03-31":1.657754,"2024-06-30":1.81471,"2024-09-30":1.842301,"2024-12-31":1.521446,"2025-03-31":2.213973,"2025-06-30":2.175275,"2025-09-30":2.219217,"2025-12-31":2.777599,"2026-03-31":2.402496,"2026-06-30":2.084026},"net_debt_ebitda":{"2010-03-31":1.146952,"2010-06-30":1.191058,"2010-09-30":0.931943,"2010-12-31":0.83324,"2011-03-31":0.698327,"2011-06-30":0.606181,"2011-09-30":1.034215,"2011-12-31":0.906842,"2012-03-31":0.959834,"2012-06-30":0.944857,"2012-09-30":0.994402,"2012-12-31":0.802635,"2013-03-31":0.774294,"2013-06-30":0.869257,"2014-09-30":0.729599,"2014-12-31":0.609453,"2015-03-31":0.697489,"2015-06-30":0.795315,"2015-09-30":1.015016,"2015-12-31":1.507956,"2016-03-31":1.636185,"2016-06-30":1.31686,"2016-09-30":1.545225,"2016-12-31":1.360244,"2017-03-31":1.544139,"2017-06-30":1.527329,"2017-09-30":1.421238,"2017-12-31":1.257532,"2018-03-31":1.009936,"2018-06-30":1.648294,"2018-09-30":1.329579,"2018-12-31":1.392359,"2019-03-31":1.479354,"2019-06-30":1.463343,"2019-09-30":1.457388,"2019-12-31":1.98196,"2020-03-31":1.720164,"2020-06-30":2.060187,"2020-09-30":1.880904,"2020-12-31":1.664724,"2021-03-31":1.470383,"2021-06-30":1.663425,"2021-09-30":1.667292,"2021-12-31":1.992445,"2022-03-31":1.821591,"2022-06-30":1.825328,"2022-09-30":1.784034,"2022-12-31":1.639346,"2023-03-31":1.556291,"2023-06-30":1.588535,"2023-09-30":1.468036,"2023-12-31":1.480241,"2024-03-31":1.497552,"2024-06-30":1.658211,"2024-09-30":1.628149,"2024-12-31":1.30354,"2025-03-31":1.647821,"2025-06-30":1.823671,"2025-09-30":1.740758,"2025-12-31":2.301635,"2026-03-31":2.009257,"2026-06-30":1.790139},"debt_ebit":{"2010-03-31":1.742692,"2010-06-30":1.726192,"2010-09-30":1.405484,"2010-12-31":1.991849,"2011-03-31":1.659561,"2011-06-30":1.492952,"2011-09-30":1.516637,"2011-12-31":1.749805,"2012-03-31":1.658926,"2012-06-30":1.667681,"2012-09-30":1.625228,"2012-12-31":1.609777,"2013-03-31":1.534274,"2013-06-30":1.479572,"2014-09-30":1.215548,"2014-12-31":0.91663,"2015-03-31":1.008909,"2015-06-30":1.178886,"2015-09-30":1.415745,"2015-12-31":2.312865,"2016-03-31":2.452172,"2016-06-30":1.882988,"2016-09-30":2.231002,"2016-12-31":1.947032,"2017-03-31":2.210696,"2017-06-30":2.095754,"2017-09-30":1.947766,"2017-12-31":1.797704,"2018-03-31":1.47994,"2018-06-30":2.232586,"2018-09-30":2.119452,"2018-12-31":2.007599,"2019-03-31":2.047931,"2019-06-30":1.933484,"2019-09-30":1.874871,"2019-12-31":2.653089,"2020-03-31":2.754896,"2020-06-30":3.224758,"2020-09-30":2.93398,"2020-12-31":2.581831,"2021-03-31":2.277658,"2021-06-30":2.12523,"2021-09-30":2.265881,"2021-12-31":2.460655,"2022-03-31":2.244708,"2022-06-30":2.264484,"2022-09-30":2.228019,"2022-12-31":2.119326,"2023-03-31":2.009876,"2023-06-30":2.027116,"2023-09-30":1.873204,"2023-12-31":1.879843,"2024-03-31":1.910253,"2024-06-30":2.127031,"2024-09-30":2.182995,"2024-12-31":1.760436,"2025-03-31":2.682004,"2025-06-30":2.669588,"2025-09-30":2.786695,"2025-12-31":3.748153,"2026-03-31":3.127787,"2026-06-30":2.594138},"net_debt_ebit":{"2010-03-31":1.390268,"2010-06-30":1.439819,"2010-09-30":1.130189,"2010-12-31":1.014666,"2011-03-31":0.849377,"2011-06-30":0.727489,"2011-09-30":1.239252,"2011-12-31":1.0923,"2012-03-31":1.149192,"2012-06-30":1.134871,"2012-09-30":1.196522,"2012-12-31":0.954354,"2013-03-31":0.909425,"2013-06-30":1.011817,"2014-09-30":0.829266,"2014-12-31":0.675355,"2015-03-31":0.783193,"2015-06-30":0.915347,"2015-09-30":1.18173,"2015-12-31":1.923235,"2016-03-31":2.113649,"2016-06-30":1.655544,"2016-09-30":1.946344,"2016-12-31":1.700746,"2017-03-31":1.9897,"2017-06-30":1.904838,"2017-09-30":1.720199,"2017-12-31":1.508245,"2018-03-31":1.18155,"2018-06-30":1.939008,"2018-09-30":1.583382,"2018-12-31":1.645457,"2019-03-31":1.753393,"2019-06-30":1.715177,"2019-09-30":1.70003,"2019-12-31":2.344018,"2020-03-31":2.043935,"2020-06-30":2.454641,"2020-09-30":2.209192,"2020-12-31":1.940114,"2021-03-31":1.697896,"2021-06-30":1.914889,"2021-09-30":1.926369,"2021-12-31":2.299544,"2022-03-31":2.091857,"2022-06-30":2.11087,"2022-09-30":2.078592,"2022-12-31":1.914137,"2023-03-31":1.813124,"2023-06-30":1.844552,"2023-09-30":1.693555,"2023-12-31":1.722904,"2024-03-31":1.72565,"2024-06-30":1.943597,"2024-09-30":1.929241,"2024-12-31":1.508301,"2025-03-31":1.996169,"2025-06-30":2.238085,"2025-09-30":2.18589,"2025-12-31":3.105877,"2026-03-31":2.615834,"2026-06-30":2.228315},"equity_assets":{"2009-06-30":11.958361,"2009-09-30":15.824359,"2009-12-31":19.604161,"2010-03-31":20.337406,"2010-06-30":19.264379,"2010-09-30":21.269903,"2010-12-31":21.118011,"2011-03-31":20.670247,"2011-06-30":23.471319,"2011-09-30":22.45904,"2011-12-31":19.264894,"2012-03-31":18.705034,"2012-06-30":22.800629,"2012-09-30":20.711422,"2012-12-31":21.804082,"2013-03-31":22.709823,"2013-06-30":23.671562,"2013-09-30":26.368262,"2013-12-31":29.954971,"2014-03-31":29.572933,"2014-06-30":29.80282,"2014-09-30":26.095499,"2014-12-31":25.877568,"2015-03-31":21.989984,"2015-06-30":21.108265,"2015-09-30":15.781797,"2015-12-31":18.673797,"2016-03-31":15.670261,"2016-06-30":13.075261,"2016-09-30":15.318764,"2016-12-31":14.225355,"2017-03-31":15.537592,"2017-06-30":15.897189,"2017-09-30":14.557039,"2017-12-31":16.481512,"2018-03-31":13.257259,"2018-06-30":14.177602,"2018-09-30":15.758961,"2018-12-31":18.158086,"2019-03-31":18.005209,"2019-06-30":21.493643,"2019-09-30":20.712525,"2019-12-31":21.365327,"2020-03-31":18.872359,"2020-06-30":19.678948,"2020-09-30":22.321409,"2020-12-31":24.467695,"2021-03-31":24.960855,"2021-06-30":25.496217,"2021-09-30":26.785094,"2021-12-31":26.480675,"2022-03-31":27.388792,"2022-06-30":27.30923,"2022-09-30":28.46032,"2022-12-31":30.136069,"2023-03-31":31.124145,"2023-06-30":32.056992,"2023-09-30":33.241868,"2023-12-31":34.43759,"2024-03-31":33.158746,"2024-06-30":32.296805,"2024-09-30":33.316159,"2024-12-31":36.415421,"2025-03-31":33.540773,"2025-06-30":33.084457,"2025-09-30":33.612952,"2025-12-31":33.743176,"2026-03-31":34.200909,"2026-06-30":32.653496},"ltd_equity":{"2009-06-30":360.13247,"2009-09-30":251.802134,"2009-12-31":208.579531,"2010-03-31":199.700751,"2010-06-30":215.285904,"2010-09-30":151.260661,"2010-12-31":170.874173,"2011-03-31":176.021713,"2011-06-30":152.271946,"2011-09-30":161.572409,"2011-12-31":205.942838,"2012-03-31":203.251078,"2012-06-30":140.809075,"2012-09-30":154.470162,"2012-12-31":147.669976,"2013-03-31":139.926611,"2013-06-30":161.401106,"2013-09-30":134.153697,"2013-12-31":111.858423,"2014-03-31":111.711905,"2014-06-30":116.150154,"2014-09-30":101.024383,"2014-12-31":105.996652,"2015-03-31":123.237354,"2015-06-30":134.526137,"2015-09-30":205.95985,"2015-12-31":156.021611,"2016-03-31":188.996186,"2016-06-30":215.836115,"2016-09-30":263.831503,"2016-12-31":298.713123,"2017-03-31":283.219288,"2017-06-30":274.727261,"2017-09-30":249.50891,"2017-12-31":225.16524,"2018-03-31":211.899462,"2018-06-30":309.510698,"2018-09-30":263.492893,"2018-12-31":232.661124,"2019-03-31":228.757501,"2019-06-30":172.408126,"2019-09-30":164.975969,"2019-12-31":203.011059,"2020-03-31":206.64558,"2020-06-30":233.302882,"2020-09-30":198.134621,"2020-12-31":183.03987,"2021-03-31":181.479117,"2021-06-30":180.799621,"2021-09-30":161.973212,"2021-12-31":148.215001,"2022-03-31":140.228719,"2022-06-30":115.517716,"2022-09-30":108.354989,"2022-12-31":101.346641,"2023-03-31":96.617188,"2023-06-30":110.59358,"2023-09-30":102.985326,"2023-12-31":92.438461,"2024-03-31":92.252878,"2024-06-30":87.02019,"2024-09-30":75.840726,"2024-12-31":67.665835,"2025-03-31":110.509412,"2025-06-30":114.659446,"2025-09-30":102.467769,"2025-12-31":100.958516,"2026-03-31":98.954656,"2026-06-30":102.679954},"ltd_capital":{"2009-06-30":78.267128,"2009-09-30":71.574931,"2009-12-31":67.133034,"2010-03-31":66.633384,"2010-06-30":68.282756,"2010-09-30":60.200694,"2010-12-31":56.987847,"2011-03-31":63.770966,"2011-06-30":60.360238,"2011-09-30":59.33568,"2011-12-31":64.876638,"2012-03-31":64.603045,"2012-06-30":51.494866,"2012-09-30":55.143261,"2012-12-31":54.184891,"2013-03-31":53.222561,"2013-06-30":61.674437,"2013-09-30":55.34889,"2013-12-31":52.784477,"2014-03-31":52.750481,"2014-06-30":53.719749,"2014-09-30":46.496383,"2014-12-31":47.482439,"2015-03-31":50.705466,"2015-06-30":52.482971,"2015-09-30":61.638612,"2015-12-31":50.968425,"2016-03-31":54.132724,"2016-06-30":56.129432,"2016-09-30":67.346345,"2016-12-31":74.913501,"2017-03-31":73.901609,"2017-06-30":73.311889,"2017-09-30":64.646209,"2017-12-31":62.903977,"2018-03-31":61.76484,"2018-06-30":70.583514,"2018-09-30":72.438877,"2018-12-31":69.8585,"2019-03-31":69.529329,"2019-06-30":58.743653,"2019-09-30":57.864298,"2019-12-31":59.108686,"2020-03-31":58.401207,"2020-06-30":61.677192,"2020-09-30":58.916992,"2020-12-31":59.818177,"2021-03-31":61.06921,"2021-06-30":62.319641,"2021-09-30":58.197657,"2021-12-31":52.486032,"2022-03-31":51.88308,"2022-06-30":42.286056,"2022-09-30":41.916502,"2022-12-31":41.330155,"2023-03-31":40.943632,"2023-06-30":47.246005,"2023-09-30":46.00725,"2023-12-31":42.511872,"2024-03-31":39.922723,"2024-06-30":37.019953,"2024-09-30":33.585975,"2024-12-31":32.497437,"2025-03-31":48.794163,"2025-06-30":50.953973,"2025-09-30":46.964235,"2025-12-31":46.626288,"2026-03-31":46.417761,"2026-06-30":46.051289},"ltd_assets":{"2009-06-30":43.065939,"2009-09-30":39.846074,"2009-12-31":40.890267,"2010-03-31":40.613953,"2010-06-30":41.473491,"2010-09-30":32.172996,"2010-12-31":36.085226,"2011-03-31":36.384123,"2011-06-30":35.740234,"2011-09-30":36.287612,"2011-12-31":39.67467,"2012-03-31":38.018183,"2012-06-30":32.105355,"2012-09-30":31.992966,"2012-12-31":32.198083,"2013-03-31":31.777086,"2013-06-30":38.206162,"2013-09-30":35.373999,"2013-12-31":33.507159,"2014-03-31":33.036487,"2014-06-30":34.616022,"2014-09-30":26.362816,"2014-12-31":27.429355,"2015-03-31":27.099875,"2015-06-30":28.396133,"2015-09-30":32.504165,"2015-12-31":29.135159,"2016-03-31":29.616196,"2016-06-30":28.221136,"2016-09-30":40.415724,"2016-12-31":42.493003,"2017-03-31":44.005458,"2017-06-30":43.673911,"2017-09-30":36.32111,"2017-12-31":37.110635,"2018-03-31":28.09206,"2018-06-30":43.881195,"2018-09-30":41.523743,"2018-12-31":42.246807,"2019-03-31":41.188267,"2019-06-30":37.056788,"2019-09-30":34.170689,"2019-12-31":43.373976,"2020-03-31":38.998896,"2020-06-30":45.911552,"2020-09-30":44.226439,"2020-12-31":44.785638,"2021-03-31":45.298739,"2021-06-30":46.097064,"2021-09-30":43.384676,"2021-12-31":39.248332,"2022-03-31":38.406953,"2022-06-30":31.546999,"2022-09-30":30.838177,"2022-12-31":30.541894,"2023-03-31":30.071274,"2023-06-30":35.452975,"2023-09-30":34.234246,"2023-12-31":31.833578,"2024-03-31":30.589897,"2024-06-30":28.104741,"2024-09-30":25.267217,"2024-12-31":24.640799,"2025-03-31":37.065711,"2025-06-30":37.934455,"2025-09-30":34.442443,"2025-12-31":34.06661,"2026-03-31":33.843392,"2026-06-30":33.528595},"debt_equity":{"2009-06-30":360.13247,"2009-09-30":251.802134,"2009-12-31":210.69582,"2010-03-31":199.700751,"2010-06-30":215.285904,"2010-09-30":151.260661,"2010-12-31":199.843181,"2011-03-31":176.021713,"2011-06-30":152.271946,"2011-09-30":172.302279,"2011-12-31":217.437593,"2012-03-31":214.615322,"2012-06-30":173.442936,"2012-09-30":180.125186,"2012-12-31":172.529802,"2013-03-31":162.908452,"2013-06-30":161.698545,"2013-09-30":142.378295,"2013-12-31":111.915376,"2014-03-31":111.774192,"2014-06-30":116.214997,"2014-09-30":117.273636,"2014-12-31":123.233374,"2015-03-31":143.045499,"2015-06-30":156.323402,"2015-09-30":234.140959,"2015-12-31":206.114247,"2016-03-31":249.134813,"2016-06-30":284.532866,"2016-09-30":291.753262,"2016-12-31":298.744045,"2017-03-31":283.238322,"2017-06-30":274.737667,"2017-09-30":285.96062,"2017-12-31":257.950724,"2018-03-31":243.074575,"2018-06-30":338.502815,"2018-09-30":263.745139,"2018-12-31":233.046262,"2019-03-31":229.008643,"2019-06-30":193.492347,"2019-09-30":185.108393,"2019-12-31":243.453855,"2020-03-31":253.83786,"2020-06-30":278.264432,"2020-09-30":236.29453,"2020-12-31":205.993729,"2021-03-31":197.169585,"2021-06-30":190.116594,"2021-09-30":178.315694,"2021-12-31":182.389421,"2022-03-31":170.278325,"2022-06-30":173.181579,"2022-09-30":158.501985,"2022-12-31":145.212338,"2023-03-31":135.976104,"2023-06-30":134.080278,"2023-09-30":123.845863,"2023-12-31":117.441522,"2024-03-31":131.078622,"2024-06-30":135.062942,"2024-09-30":125.810702,"2024-12-31":108.218991,"2025-03-31":126.480801,"2025-06-30":125.025528,"2025-09-30":118.182557,"2025-12-31":116.527029,"2026-03-31":113.182743,"2026-06-30":122.968687},"debt_capital":{"2009-06-30":78.267128,"2009-09-30":71.574931,"2009-12-31":67.814179,"2010-03-31":66.633384,"2010-06-30":68.282756,"2010-09-30":60.200694,"2010-12-31":66.649233,"2011-03-31":63.770966,"2011-06-30":60.360238,"2011-09-30":63.276106,"2011-12-31":68.497745,"2012-03-31":68.215153,"2012-06-30":63.429298,"2012-09-30":64.301675,"2012-12-31":63.306765,"2013-03-31":61.963946,"2013-06-30":61.788095,"2013-09-30":58.74218,"2013-12-31":52.811352,"2014-03-31":52.779893,"2014-06-30":53.749739,"2014-09-30":53.975088,"2014-12-31":55.203831,"2015-03-31":58.855441,"2015-06-30":60.986785,"2015-09-30":70.072511,"2015-12-31":67.332458,"2016-03-31":71.357769,"2016-06-30":73.994421,"2016-09-30":74.473729,"2016-12-31":74.921256,"2017-03-31":73.906576,"2017-06-30":73.314665,"2017-09-30":74.090621,"2017-12-31":72.063194,"2018-03-31":70.851818,"2018-06-30":77.195129,"2018-09-30":72.508224,"2018-12-31":69.974141,"2019-03-31":69.605662,"2019-06-30":65.927561,"2019-09-30":64.92562,"2019-12-31":70.884007,"2020-03-31":71.738468,"2020-06-30":73.563467,"2020-09-30":70.264161,"2020-12-31":67.319592,"2021-03-31":66.349181,"2021-06-30":65.531099,"2021-09-30":64.069579,"2021-12-31":64.587909,"2022-03-31":63.001103,"2022-06-30":63.394311,"2022-09-30":61.315578,"2022-12-31":59.219018,"2023-03-31":57.622828,"2023-06-30":57.279613,"2023-09-30":55.326402,"2023-12-31":54.010624,"2024-03-31":56.724686,"2024-06-30":57.458203,"2024-09-30":55.715119,"2024-12-31":51.973641,"2025-03-31":55.846147,"2025-06-30":55.560598,"2025-09-30":54.166822,"2025-12-31":53.816389,"2026-03-31":53.091888,"2026-06-30":55.150653},"debt_assets":{"2009-06-30":43.065939,"2009-09-30":39.846074,"2009-12-31":41.305148,"2010-03-31":40.613953,"2010-06-30":41.473491,"2010-09-30":32.172996,"2010-12-31":42.202904,"2011-03-31":36.384123,"2011-06-30":35.740234,"2011-09-30":38.697438,"2011-12-31":41.889122,"2012-03-31":40.143869,"2012-06-30":39.546081,"2012-09-30":37.306486,"2012-12-31":37.61854,"2013-03-31":36.996221,"2013-06-30":38.276571,"2013-09-30":37.542682,"2013-12-31":33.524219,"2014-03-31":33.054907,"2014-06-30":34.635347,"2014-09-30":30.60314,"2014-12-31":31.8898,"2015-03-31":31.455683,"2015-06-30":32.997157,"2015-09-30":36.95165,"2015-12-31":38.489356,"2016-03-31":39.040077,"2016-06-30":37.203415,"2016-09-30":44.692993,"2016-12-31":42.497402,"2017-03-31":44.008416,"2017-06-30":43.675565,"2017-09-30":41.627399,"2017-12-31":42.514179,"2018-03-31":32.225025,"2018-06-30":47.991582,"2018-09-30":41.563495,"2018-12-31":42.316741,"2019-03-31":41.233486,"2019-06-30":41.588555,"2019-09-30":38.340623,"2019-12-31":52.014712,"2020-03-31":47.905192,"2020-06-30":54.759512,"2020-09-30":52.744269,"2020-12-31":50.401918,"2021-03-31":49.215214,"2021-06-30":48.472539,"2021-09-30":47.762026,"2021-12-31":48.297949,"2022-03-31":46.637177,"2022-06-30":47.294557,"2022-09-30":45.110172,"2022-12-31":43.761291,"2023-03-31":42.3214,"2023-06-30":42.982104,"2023-09-30":41.168678,"2023-12-31":40.44403,"2024-03-31":43.464027,"2024-06-30":43.621015,"2024-09-30":41.915293,"2024-12-31":39.408402,"2025-03-31":42.422638,"2025-06-30":41.364017,"2025-09-30":39.724647,"2025-12-31":39.31992,"2026-03-31":38.709527,"2026-06-30":40.153576},"net_debt_equity":{"2009-06-30":3.532462,"2009-09-30":2.318291,"2009-12-31":1.754953,"2010-03-31":1.593153,"2010-06-30":1.795702,"2010-09-30":1.216329,"2010-12-31":1.018019,"2011-03-31":0.900894,"2011-06-30":0.741994,"2011-09-30":1.407891,"2011-12-31":1.357335,"2012-03-31":1.48671,"2012-06-30":1.180293,"2012-09-30":1.326114,"2012-12-31":1.022841,"2013-03-31":0.965623,"2013-06-30":1.105789,"2013-09-30":0.899997,"2013-12-31":0.422192,"2014-03-31":0.491074,"2014-06-30":0.735158,"2014-09-30":0.800059,"2014-12-31":0.907959,"2015-03-31":1.11043,"2015-06-30":1.213774,"2015-09-30":1.954387,"2015-12-31":1.713918,"2016-03-31":2.147417,"2016-06-30":2.501644,"2016-09-30":2.545279,"2016-12-31":2.609551,"2017-03-31":2.54924,"2017-06-30":2.497101,"2017-09-30":2.525504,"2017-12-31":2.164164,"2018-03-31":1.940652,"2018-06-30":2.939907,"2018-09-30":1.970364,"2018-12-31":1.91008,"2019-03-31":1.960721,"2019-06-30":1.716454,"2019-09-30":1.678461,"2019-12-31":2.150928,"2020-03-31":1.883295,"2020-06-30":2.11811,"2020-09-30":1.779221,"2020-12-31":1.547938,"2021-03-31":1.469814,"2021-06-30":1.713002,"2021-09-30":1.515974,"2021-12-31":1.704475,"2022-03-31":1.586834,"2022-06-30":1.614336,"2022-09-30":1.478717,"2022-12-31":1.311532,"2023-03-31":1.22665,"2023-06-30":1.220049,"2023-09-30":1.119685,"2023-12-31":1.076368,"2024-03-31":1.184114,"2024-06-30":1.234152,"2024-09-30":1.111863,"2024-12-31":0.927195,"2025-03-31":0.941375,"2025-06-30":1.048168,"2025-09-30":0.927026,"2025-12-31":0.965592,"2026-03-31":0.946571,"2026-06-30":1.056278},"net_debt_capital":{"2009-06-30":76.770534,"2009-09-30":65.897582,"2009-12-31":56.484617,"2010-03-31":53.158135,"2010-06-30":56.954714,"2010-09-30":48.409061,"2010-12-31":33.95172,"2011-03-31":32.638522,"2011-06-30":29.412472,"2011-09-30":51.703237,"2011-12-31":42.759103,"2012-03-31":47.254843,"2012-06-30":43.164153,"2012-09-30":47.340039,"2012-12-31":37.531331,"2013-03-31":36.728475,"2013-06-30":42.254286,"2013-09-30":37.131911,"2013-12-31":19.922667,"2014-03-31":23.188564,"2014-06-30":34.001237,"2014-09-30":36.822636,"2014-12-31":40.673096,"2015-03-31":45.688135,"2015-06-30":47.353244,"2015-09-30":58.489906,"2015-12-31":55.989487,"2016-03-31":61.506806,"2016-06-30":65.056711,"2016-09-30":64.971472,"2016-12-31":65.444253,"2017-03-31":66.518399,"2017-06-30":66.635976,"2017-09-30":65.43425,"2017-12-31":60.459844,"2018-03-31":56.566472,"2018-06-30":67.044205,"2018-09-30":54.168819,"2018-12-31":57.351792,"2019-03-31":59.594827,"2019-06-30":58.483765,"2019-09-30":58.870977,"2019-12-31":62.626399,"2020-03-31":53.224802,"2020-06-30":55.99548,"2020-09-30":52.906632,"2020-12-31":50.587241,"2021-03-31":49.460452,"2021-06-30":59.045288,"2021-09-30":54.469598,"2021-12-31":60.359026,"2022-03-31":58.711117,"2022-06-30":59.09387,"2022-09-30":57.203303,"2022-12-31":53.485544,"2023-03-31":51.981965,"2023-06-30":52.120945,"2023-09-30":50.020346,"2023-12-31":49.501515,"2024-03-31":51.242925,"2024-06-30":52.503053,"2024-09-30":49.238726,"2024-12-31":44.529814,"2025-03-31":41.565315,"2025-06-30":46.579978,"2025-09-30":42.488567,"2025-12-31":44.594518,"2026-03-31":44.401856,"2026-06-30":47.373358},"ebitda":{"2010-03-31":1044854000,"2010-06-30":1051389000,"2010-09-30":1079035000,"2010-12-31":1102414000,"2011-03-31":1129353000,"2011-06-30":1239053000,"2011-09-30":1262852000,"2011-12-31":1270791000,"2012-03-31":1332586000,"2012-06-30":1329532000,"2012-09-30":1308590000,"2012-12-31":1321185000,"2013-03-31":1372352000,"2013-06-30":1414358000,"2014-09-30":1693058000,"2014-12-31":2167743000,"2015-03-31":2015624000,"2015-06-30":1755474000,"2015-09-30":1711001000,"2015-12-31":1134307000,"2016-03-31":1091225000,"2016-06-30":1382890000,"2016-09-30":1474968000,"2016-12-31":1507620000,"2017-03-31":1370387000,"2017-06-30":1398378000,"2017-09-30":1462930000,"2017-12-31":1575262000,"2018-03-31":1868001000,"2018-06-30":1872686000,"2018-09-30":1830058000,"2018-12-31":1918808000,"2019-03-31":1875078000,"2019-06-30":1964861000,"2019-09-30":2019101000,"2019-12-31":1887496000,"2020-03-31":1829722000,"2020-06-30":1802908000,"2020-09-30":1954173000,"2020-12-31":2077605000,"2021-03-31":2255122000,"2021-06-30":2332556000,"2021-09-30":2298835000,"2021-12-31":2358724000,"2022-03-31":2539809000,"2022-06-30":2557479000,"2022-09-30":2555445000,"2022-12-31":2639746000,"2023-03-31":2725843000,"2023-06-30":2837719000,"2023-09-30":3026157000,"2023-12-31":2980682000,"2024-03-31":3248423000,"2024-06-30":2984412000,"2024-09-30":2871573000,"2024-12-31":3353487000,"2025-03-31":2676408000,"2025-06-30":2594810000,"2025-09-30":2430758000,"2025-12-31":1945229000,"2026-03-31":2230139000,"2026-06-30":2692231000},"ebitda_capex":{"2010-06-30":926335000,"2010-09-30":938607000,"2010-12-31":922876000,"2011-03-31":902932000,"2011-06-30":953472000,"2011-09-30":940677000,"2011-12-31":946830000,"2012-03-31":997624000,"2012-06-30":1037129000,"2012-09-30":1034847000,"2012-12-31":1062458000,"2013-03-31":1111520000,"2013-06-30":1143384000,"2014-09-30":1370505000,"2014-12-31":1796954000,"2015-03-31":1660575000,"2015-06-30":1368841000,"2015-09-30":1316578000,"2015-12-31":777497000,"2016-03-31":750757000,"2016-06-30":1074324000,"2016-09-30":1187826000,"2016-12-31":1238144000,"2017-03-31":1109053000,"2017-06-30":1148324000,"2017-09-30":1212756000,"2017-12-31":1317587000,"2018-03-31":1583490000,"2018-06-30":1563779000,"2018-09-30":1480092000,"2018-12-31":1590207000,"2019-03-31":1513796000,"2019-06-30":1595909000,"2019-09-30":1695115000,"2019-12-31":1569304000,"2020-03-31":1505127000,"2020-06-30":1475202000,"2020-09-30":1580529000,"2020-12-31":1635979000,"2021-03-31":1798242000,"2021-06-30":1849107000,"2021-09-30":1801810000,"2021-12-31":1862847000,"2022-03-31":2017340000,"2022-06-30":2048249000,"2022-09-30":2047025000,"2022-12-31":2120265000,"2023-03-31":2171332000,"2023-06-30":2228693000,"2023-09-30":2318069000,"2023-12-31":2209573000,"2024-03-31":2440103000,"2024-06-30":2200351000,"2024-09-30":2177649000,"2024-12-31":2747545000,"2025-03-31":2138243000,"2025-06-30":2101710000,"2025-09-30":1979694000,"2025-12-31":1490607000,"2026-03-31":1806446000,"2026-06-30":2263797000},"ebit":{"2010-03-31":861990000,"2010-06-30":869738000,"2010-09-30":889762000,"2010-12-31":905298000,"2011-03-31":928513000,"2011-06-30":1032443000,"2011-09-30":1053911000,"2011-12-31":1055028000,"2012-03-31":1113009000,"2012-06-30":1106926000,"2012-09-30":1087540000,"2012-12-31":1111148000,"2013-03-31":1168435000,"2013-06-30":1215081000,"2014-09-30":1489576000,"2014-12-31":1956211000,"2015-03-31":1795057000,"2015-06-30":1525274000,"2015-09-30":1469620000,"2015-12-31":889379000,"2016-03-31":844722000,"2016-06-30":1099984000,"2016-09-30":1170994000,"2016-12-31":1205783000,"2017-03-31":1063511000,"2017-06-30":1121241000,"2017-09-30":1208681000,"2017-12-31":1313409000,"2018-03-31":1596684000,"2018-06-30":1591916000,"2018-09-30":1536715000,"2018-12-31":1623664000,"2019-03-31":1582021000,"2019-06-30":1676367000,"2019-09-30":1730919000,"2019-12-31":1595952000,"2020-03-31":1539883000,"2020-06-30":1513186000,"2020-09-30":1663781000,"2020-12-31":1782698000,"2021-03-31":1952942000,"2021-06-30":2026244000,"2021-09-30":1989665000,"2021-12-31":2043722000,"2022-03-31":2211668000,"2022-06-30":2211524000,"2022-09-30":2193313000,"2022-12-31":2260787000,"2023-03-31":2339721000,"2023-06-30":2443855000,"2023-09-30":2623184000,"2023-12-31":2560867000,"2024-03-31":2819043000,"2024-06-30":2546199000,"2024-09-30":2423414000,"2024-12-31":2898232000,"2025-03-31":2209353000,"2025-06-30":2114343000,"2025-09-30":1935762000,"2025-12-31":1441528000,"2026-03-31":1713000000,"2026-06-30":2162830000},"cash_ratio":{"2009-06-30":0.028712,"2009-09-30":0.107597,"2009-12-31":0.278495,"2010-03-31":0.336681,"2010-06-30":0.284324,"2010-09-30":0.192858,"2010-12-31":0.681099,"2011-03-31":0.582731,"2011-06-30":0.646823,"2011-09-30":0.247446,"2011-12-31":0.590987,"2012-03-31":0.428566,"2012-06-30":0.407597,"2012-09-30":0.300225,"2012-12-31":0.495049,"2013-03-31":0.489319,"2013-06-30":0.524218,"2013-09-30":0.55627,"2013-12-31":0.794382,"2014-03-31":0.696528,"2014-06-30":0.523015,"2014-09-30":0.262472,"2014-12-31":0.243838,"2015-03-31":0.186275,"2015-06-30":0.199165,"2015-09-30":0.153859,"2015-12-31":0.156241,"2016-03-31":0.122363,"2016-06-30":0.093652,"2016-09-30":0.165259,"2016-12-31":0.155525,"2017-03-31":0.137371,"2017-06-30":0.122868,"2017-09-30":0.117662,"2017-12-31":0.183083,"2018-03-31":0.128575,"2018-06-30":0.185881,"2018-09-30":0.298601,"2018-12-31":0.243118,"2019-03-31":0.194299,"2019-06-30":0.153288,"2019-09-30":0.101475,"2019-12-31":0.245551,"2020-03-31":0.378456,"2020-06-30":0.526152,"2020-09-30":0.541196,"2020-12-31":0.604726,"2021-03-31":0.638015,"2021-06-30":0.268557,"2021-09-30":0.354324,"2021-12-31":0.13206,"2022-03-31":0.131763,"2022-06-30":0.102918,"2022-09-30":0.096718,"2022-12-31":0.142422,"2023-03-31":0.140292,"2023-06-30":0.163665,"2023-09-30":0.160482,"2023-12-31":0.133595,"2024-03-31":0.149154,"2024-06-30":0.120201,"2024-09-30":0.146591,"2024-12-31":0.185964,"2025-03-31":0.50238,"2025-06-30":0.315329,"2025-09-30":0.360317,"2025-12-31":0.307401,"2026-03-31":0.288501,"2026-06-30":0.236009},"current_ratio":{"2009-06-30":1.176642,"2009-09-30":1.319678,"2009-12-31":1.521405,"2010-03-31":1.566042,"2010-06-30":1.615267,"2010-09-30":1.310783,"2010-12-31":1.543846,"2011-03-31":1.514039,"2011-06-30":1.630426,"2011-09-30":1.535444,"2011-12-31":1.743569,"2012-03-31":1.520193,"2012-06-30":1.446865,"2012-09-30":1.375414,"2012-12-31":1.43666,"2013-03-31":1.461074,"2013-06-30":1.843641,"2013-09-30":1.884323,"2013-12-31":1.766545,"2014-03-31":1.761904,"2014-06-30":1.79286,"2014-09-30":1.155255,"2014-12-31":1.160876,"2015-03-31":0.969183,"2015-06-30":0.994637,"2015-09-30":0.988408,"2015-12-31":0.833486,"2016-03-31":0.758639,"2016-06-30":0.676637,"2016-09-30":1.056262,"2016-12-31":0.95147,"2017-03-31":1.095238,"2017-06-30":1.097189,"2017-09-30":0.947291,"2017-12-31":0.964059,"2018-03-31":0.612736,"2018-06-30":0.940678,"2018-09-30":1.012766,"2018-12-31":0.92583,"2019-03-31":0.92442,"2019-06-30":0.87691,"2019-09-30":0.796364,"2019-12-31":1.053917,"2020-03-31":0.986848,"2020-06-30":1.310692,"2020-09-30":1.439326,"2020-12-31":1.574158,"2021-03-31":1.611615,"2021-06-30":1.398348,"2021-09-30":1.438212,"2021-12-31":0.900892,"2022-03-31":0.957828,"2022-06-30":0.735696,"2022-09-30":0.794642,"2022-12-31":0.804508,"2023-03-31":0.830787,"2023-06-30":1.056803,"2023-09-30":1.086478,"2023-12-31":0.968006,"2024-03-31":0.970865,"2024-06-30":0.858452,"2024-09-30":0.846673,"2024-12-31":0.956728,"2025-03-31":1.592807,"2025-06-30":1.529583,"2025-09-30":1.362586,"2025-12-31":1.191575,"2026-03-31":1.239735,"2026-06-30":1.180097},"quick_ratio":{"2009-06-30":0.300727,"2009-09-30":0.619728,"2009-12-31":0.729162,"2010-03-31":0.792458,"2010-06-30":0.650816,"2010-09-30":0.669786,"2010-12-31":0.981413,"2011-03-31":0.91855,"2011-06-30":0.88986,"2011-09-30":0.772865,"2011-12-31":0.931341,"2012-03-31":0.808118,"2012-06-30":0.651788,"2012-09-30":0.718349,"2012-12-31":0.808678,"2013-03-31":0.835545,"2013-06-30":0.862058,"2013-09-30":1.079555,"2013-12-31":1.133803,"2014-03-31":1.1261,"2014-06-30":0.858826,"2014-09-30":0.62118,"2014-12-31":0.552231,"2015-03-31":0.465195,"2015-06-30":0.418884,"2015-09-30":0.494221,"2015-12-31":0.426348,"2016-03-31":0.355154,"2016-06-30":0.274656,"2016-09-30":0.541861,"2016-12-31":0.460002,"2017-03-31":0.485593,"2017-06-30":0.362483,"2017-09-30":0.435428,"2017-12-31":0.466372,"2018-03-31":0.294354,"2018-06-30":0.385488,"2018-09-30":0.593988,"2018-12-31":0.488778,"2019-03-31":0.483741,"2019-06-30":0.378947,"2019-09-30":0.386221,"2019-12-31":0.528562,"2020-03-31":0.622385,"2020-06-30":0.770144,"2020-09-30":0.913477,"2020-12-31":0.929946,"2021-03-31":0.99574,"2021-06-30":0.604033,"2021-09-30":0.795566,"2021-12-31":0.401366,"2022-03-31":0.470246,"2022-06-30":0.301166,"2022-09-30":0.371014,"2022-12-31":0.360773,"2023-03-31":0.401416,"2023-06-30":0.444022,"2023-09-30":0.544523,"2023-12-31":0.407372,"2024-03-31":0.49473,"2024-06-30":0.33804,"2024-09-30":0.418941,"2024-12-31":0.389655,"2025-03-31":0.794022,"2025-06-30":0.598818,"2025-09-30":0.659722,"2025-12-31":0.549623,"2026-03-31":0.609102,"2026-06-30":0.506665},"cfo_avg_cl":{"2010-06-30":0.941896,"2010-09-30":0.688188,"2010-12-31":0.815962,"2011-03-31":0.802119,"2011-06-30":0.880215,"2011-09-30":0.628552,"2011-12-31":0.475501,"2012-03-31":0.538708,"2012-06-30":0.461133,"2012-09-30":0.685014,"2012-12-31":0.827882,"2013-03-31":0.789953,"2013-06-30":0.892956,"2013-09-30":0.790863,"2013-12-31":0.82761,"2014-03-31":0.750534,"2014-06-30":0.864436,"2014-09-30":0.553213,"2014-12-31":0.50506,"2015-03-31":0.497215,"2015-06-30":0.706596,"2015-09-30":0.475229,"2015-12-31":0.604932,"2016-03-31":0.5614,"2016-06-30":0.485618,"2016-09-30":0.523007,"2016-12-31":0.491079,"2017-03-31":0.483423,"2017-06-30":0.444282,"2017-09-30":0.545877,"2017-12-31":0.626954,"2018-03-31":0.504802,"2018-06-30":0.71264,"2018-09-30":0.595106,"2018-12-31":0.711882,"2019-03-31":0.51703,"2019-06-30":0.684026,"2019-09-30":0.592391,"2019-12-31":0.796806,"2020-03-31":0.635045,"2020-06-30":0.738158,"2020-09-30":0.716142,"2020-12-31":0.871499,"2021-03-31":0.884085,"2021-06-30":1.10645,"2021-09-30":0.971347,"2021-12-31":0.949992,"2022-03-31":0.981373,"2022-06-30":0.891589,"2022-09-30":0.845822,"2022-12-31":0.809617,"2023-03-31":0.830092,"2023-06-30":0.751248,"2023-09-30":0.737755,"2023-12-31":0.741581,"2024-03-31":0.631258,"2024-06-30":0.655845,"2024-09-30":0.658388,"2024-12-31":0.729793,"2025-03-31":0.725313,"2025-06-30":0.633065,"2025-09-30":0.617671,"2025-12-31":0.65617,"2026-03-31":0.775932,"2026-06-30":0.850684},"cfo_liab":{"2010-06-30":0.306293,"2010-09-30":0.270634,"2010-12-31":0.270281,"2011-03-31":0.264453,"2011-06-30":0.282599,"2011-09-30":0.242599,"2011-12-31":0.166716,"2012-03-31":0.189638,"2012-06-30":0.171785,"2012-09-30":0.250358,"2012-12-31":0.295383,"2013-03-31":0.297933,"2013-06-30":0.316104,"2013-09-30":0.298506,"2013-12-31":0.318434,"2014-03-31":0.293096,"2014-06-30":0.283492,"2014-09-30":0.221672,"2014-12-31":0.205778,"2015-03-31":0.203912,"2015-06-30":0.27517,"2015-09-30":0.224146,"2015-12-31":0.292376,"2016-03-31":0.286129,"2016-06-30":0.237591,"2016-09-30":0.226781,"2016-12-31":0.215777,"2017-03-31":0.217575,"2017-06-30":0.217383,"2017-09-30":0.24677,"2017-12-31":0.270331,"2018-03-31":0.215526,"2018-06-30":0.239152,"2018-09-30":0.230226,"2018-12-31":0.254138,"2019-03-31":0.245243,"2019-06-30":0.2744,"2019-09-30":0.253708,"2019-12-31":0.275803,"2020-03-31":0.233955,"2020-06-30":0.2374,"2020-09-30":0.259629,"2020-12-31":0.246543,"2021-03-31":0.304609,"2021-06-30":0.318195,"2021-09-30":0.290944,"2021-12-31":0.272095,"2022-03-31":0.27553,"2022-06-30":0.283093,"2022-09-30":0.288956,"2022-12-31":0.304321,"2023-03-31":0.317094,"2023-06-30":0.289095,"2023-09-30":0.292818,"2023-12-31":0.297698,"2024-03-31":0.258037,"2024-06-30":0.257931,"2024-09-30":0.278935,"2024-12-31":0.307523,"2025-03-31":0.25414,"2025-06-30":0.234994,"2025-09-30":0.25429,"2025-12-31":0.250135,"2026-03-31":0.257975,"2026-06-30":0.282305},"cfo_capex":{"2010-06-30":7.072273,"2010-09-30":5.827898,"2010-12-31":5.020792,"2011-03-31":3.884865,"2011-06-30":3.232943,"2011-09-30":2.391411,"2011-12-31":1.814623,"2012-03-31":2.1026,"2012-06-30":2.1044,"2012-09-30":3.421256,"2012-12-31":4.231592,"2013-03-31":4.264067,"2013-06-30":4.170566,"2013-09-30":4.075642,"2013-12-31":3.68226,"2014-03-31":3.595589,"2014-06-30":3.288365,"2014-09-30":2.96112,"2014-12-31":2.277244,"2015-03-31":2.534447,"2015-06-30":2.997054,"2015-09-30":2.667261,"2015-12-31":3.520952,"2016-03-31":3.720018,"2016-06-30":3.690316,"2016-09-30":3.8726,"2016-12-31":3.760736,"2017-03-31":3.743948,"2017-06-30":3.920961,"2017-09-30":4.750961,"2017-12-31":4.84919,"2018-03-31":4.805122,"2018-06-30":4.909772,"2018-09-30":4.333212,"2018-12-31":4.869106,"2019-03-31":4.367491,"2019-06-30":4.543786,"2019-09-30":5.248742,"2019-12-31":5.543423,"2020-03-31":5.175699,"2020-06-30":5.18328,"2020-09-30":4.993395,"2020-12-31":3.848634,"2021-03-31":4.515855,"2021-06-30":4.350535,"2021-09-30":4.040256,"2021-12-31":4.200405,"2022-03-31":4.076244,"2022-06-30":4.279019,"2022-09-30":4.404549,"2022-12-31":4.481082,"2023-03-31":4.376409,"2023-06-30":3.717201,"2023-09-30":3.295048,"2023-12-31":3.012791,"2024-03-31":2.643665,"2024-06-30":2.765247,"2024-09-30":3.383141,"2024-12-31":4.177951,"2025-03-31":4.383682,"2025-06-30":4.35156,"2025-09-30":5.082241,"2025-12-31":5.009364,"2026-03-31":5.545267,"2026-06-30":6.200701},"wc":{"2009-06-30":176985000,"2009-09-30":354308000,"2009-12-31":474806000,"2010-03-31":510737000,"2010-06-30":538979000,"2010-09-30":394722000,"2010-12-31":706372000,"2011-03-31":663589000,"2011-06-30":770263000,"2011-09-30":632588000,"2011-12-31":872783000,"2012-03-31":688636000,"2012-06-30":646601000,"2012-09-30":583001000,"2012-12-31":642375000,"2013-03-31":687954000,"2013-06-30":914681000,"2013-09-30":1114926000,"2013-12-31":1079312000,"2014-03-31":1100529000,"2014-06-30":1000244000,"2014-09-30":340353000,"2014-12-31":311400000,"2015-03-31":-67031000,"2015-06-30":-10825000,"2015-09-30":-25911000,"2015-12-31":-369314000,"2016-03-31":-564054000,"2016-06-30":-863847000,"2016-09-30":113482000,"2016-12-31":-92665000,"2017-03-31":162944000,"2017-06-30":169324000,"2017-09-30":-123216000,"2017-12-31":-74633000,"2018-03-31":-1435011000,"2018-06-30":-149152000,"2018-09-30":35220000,"2018-12-31":-179385000,"2019-03-31":-181256000,"2019-06-30":-293869000,"2019-09-30":-607319000,"2019-12-31":108309000,"2020-03-31":-38046000,"2020-06-30":688126000,"2020-09-30":978903000,"2020-12-31":1086160000,"2021-03-31":1085392000,"2021-06-30":632179000,"2021-09-30":835449000,"2021-12-31":-247107000,"2022-03-31":-108199000,"2022-06-30":-872445000,"2022-09-30":-695880000,"2022-12-31":-636748000,"2023-03-31":-555248000,"2023-06-30":154848000,"2023-09-30":253940000,"2023-12-31":-96249000,"2024-03-31":-101653000,"2024-06-30":-550004000,"2024-09-30":-643210000,"2024-12-31":-170038000,"2025-03-31":1787991000,"2025-06-30":1532246000,"2025-09-30":1170341000,"2025-12-31":577003000,"2026-03-31":728740000,"2026-06-30":603770000},"wc_assets":{"2009-06-30":5.066236,"2009-09-30":9.390351,"2009-12-31":12.919782,"2010-03-31":13.808603,"2010-06-30":14.888976,"2010-09-30":10.155076,"2010-12-31":16.532092,"2011-03-31":15.668588,"2011-06-30":17.860123,"2011-09-30":15.315024,"2011-12-31":19.804048,"2012-03-31":14.972115,"2012-06-30":13.851861,"2012-09-30":12.305357,"2012-12-31":13.509921,"2013-03-31":14.197411,"2013-06-30":19.474275,"2013-09-30":21.956357,"2013-12-31":20.145859,"2014-03-31":20.271877,"2014-06-30":19.291224,"2014-09-30":5.752556,"2014-12-31":5.538097,"2015-03-31":-1.164246,"2015-06-30":-0.198648,"2015-09-30":-0.46018,"2015-12-31":-6.910336,"2016-03-31":-10.630814,"2016-06-30":-15.51621,"2016-09-30":1.941385,"2016-12-31":-1.677397,"2017-03-31":3.050024,"2017-06-30":3.147153,"2017-09-30":-2.178702,"2017-12-31":-1.343837,"2018-03-31":-19.56976,"2018-06-30":-2.014029,"2018-09-30":0.449453,"2018-12-31":-2.328762,"2019-03-31":-2.306826,"2019-06-30":-3.770664,"2019-09-30":-7.175099,"2019-12-31":1.330513,"2020-03-31":-0.429634,"2020-06-30":7.722147,"2020-09-30":10.576979,"2020-12-31":11.894201,"2021-03-31":12.009035,"2021-06-30":7.116037,"2021-09-30":8.850861,"2021-12-31":-2.373238,"2022-03-31":-1.016426,"2022-06-30":-8.239261,"2022-09-30":-6.42376,"2022-12-31":-5.815677,"2023-03-31":-4.997049,"2023-06-30":1.343505,"2023-09-30":2.127572,"2023-12-31":-0.808615,"2024-03-31":-0.82046,"2024-06-30":-4.429917,"2024-09-30":-5.096182,"2024-12-31":-1.313353,"2025-03-31":12.800839,"2025-06-30":11.228752,"2025-09-30":8.618487,"2025-12-31":4.199043,"2026-03-31":5.264971,"2026-06-30":4.32096},"cash_assets":{"2009-06-30":0.823491,"2009-09-30":3.160605,"2009-12-31":6.900758,"2010-03-31":8.213347,"2010-06-30":6.880411,"2010-09-30":6.30179,"2010-12-31":20.704364,"2011-03-31":17.76242,"2011-06-30":18.324652,"2011-09-30":7.077559,"2011-12-31":15.740213,"2012-03-31":12.334913,"2012-06-30":12.634652,"2012-09-30":9.840786,"2012-12-31":15.316439,"2013-03-31":15.067102,"2013-06-30":12.10083,"2013-09-30":13.811327,"2013-12-31":20.877471,"2014-03-31":18.53241,"2014-06-30":12.725573,"2014-09-30":9.725207,"2014-12-31":8.394023,"2015-03-31":7.037354,"2015-06-30":7.376485,"2015-09-30":6.107906,"2015-12-31":6.484,"2016-03-31":5.389495,"2016-06-30":4.493762,"2016-09-30":5.702471,"2016-12-31":5.375617,"2017-03-31":4.399365,"2017-06-30":3.978679,"2017-09-30":4.863533,"2017-12-31":6.845476,"2018-03-31":6.497302,"2018-06-30":6.310747,"2018-09-30":10.512597,"2018-12-31":7.633344,"2019-03-31":5.930288,"2019-06-30":4.69571,"2019-09-30":3.575457,"2019-12-31":6.059436,"2020-03-31":12.362973,"2020-06-30":13.077339,"2020-09-30":13.029547,"2020-12-31":12.527447,"2021-03-31":12.527395,"2021-06-30":4.797474,"2021-09-30":7.156509,"2021-12-31":3.1623,"2022-03-31":3.175703,"2022-06-30":3.208292,"2022-09-30":3.025421,"2022-12-31":4.236886,"2023-03-31":4.142962,"2023-06-30":3.871018,"2023-09-30":3.948266,"2023-12-31":3.376493,"2024-03-31":4.200277,"2024-06-30":3.761842,"2024-09-30":4.872284,"2024-12-31":5.644194,"2025-03-31":10.848207,"2025-06-30":6.685934,"2025-09-30":8.564552,"2025-12-31":6.737785,"2026-03-31":6.33594,"2026-06-30":5.662421},"cash_debt":{"2009-06-30":0.019122,"2009-09-30":0.07932,"2009-12-31":0.167068,"2010-03-31":0.20223,"2010-06-30":0.165899,"2010-09-30":0.195872,"2010-12-31":0.490591,"2011-03-31":0.488192,"2011-06-30":0.512718,"2011-09-30":0.182895,"2011-12-31":0.375759,"2012-03-31":0.307268,"2012-06-30":0.319492,"2012-09-30":0.263782,"2012-12-31":0.407151,"2013-03-31":0.407261,"2013-06-30":0.316142,"2013-09-30":0.367883,"2013-12-31":0.622758,"2014-03-31":0.560655,"2014-06-30":0.367416,"2014-09-30":0.317785,"2014-12-31":0.26322,"2015-03-31":0.223723,"2015-06-30":0.223549,"2015-09-30":0.165295,"2015-12-31":0.168462,"2016-03-31":0.13805,"2016-06-30":0.120789,"2016-09-30":0.127592,"2016-12-31":0.126493,"2017-03-31":0.099966,"2017-06-30":0.091096,"2017-09-30":0.116835,"2017-12-31":0.161016,"2018-03-31":0.201623,"2018-06-30":0.131497,"2018-09-30":0.252929,"2018-12-31":0.180386,"2019-03-31":0.143822,"2019-06-30":0.112909,"2019-09-30":0.093255,"2019-12-31":0.116495,"2020-03-31":0.258072,"2020-06-30":0.238814,"2020-09-30":0.247032,"2020-12-31":0.248551,"2021-03-31":0.254543,"2021-06-30":0.098973,"2021-09-30":0.149837,"2021-12-31":0.065475,"2022-03-31":0.068094,"2022-06-30":0.067836,"2022-09-30":0.067067,"2022-12-31":0.096818,"2023-03-31":0.097893,"2023-06-30":0.090061,"2023-09-30":0.095905,"2023-12-31":0.083486,"2024-03-31":0.096638,"2024-06-30":0.086239,"2024-09-30":0.116241,"2024-12-31":0.143223,"2025-03-31":0.255717,"2025-06-30":0.161636,"2025-09-30":0.215598,"2025-12-31":0.171358,"2026-03-31":0.163679,"2026-06-30":0.141019},"fcf_debt":{"2010-06-30":0.505791,"2010-09-30":0.542141,"2010-12-31":0.400332,"2011-03-31":0.423898,"2011-06-30":0.413709,"2011-09-30":0.280454,"2011-12-31":0.142954,"2012-03-31":0.200027,"2012-06-30":0.174935,"2012-09-30":0.374994,"2012-12-31":0.467434,"2013-03-31":0.474911,"2013-06-30":0.477885,"2013-09-30":0.440434,"2013-12-31":0.483197,"2014-03-31":0.443297,"2014-06-30":0.392888,"2014-09-30":0.349358,"2014-12-31":0.264114,"2015-03-31":0.300822,"2015-06-30":0.429407,"2015-09-30":0.316064,"2015-12-31":0.437285,"2016-03-31":0.447078,"2016-06-30":0.40079,"2016-09-30":0.315731,"2016-12-31":0.316886,"2017-03-31":0.305001,"2017-06-30":0.310828,"2017-09-30":0.398599,"2017-12-31":0.420072,"2018-03-31":0.458147,"2018-06-30":0.339821,"2018-09-30":0.358156,"2018-12-31":0.390037,"2019-03-31":0.375513,"2019-06-30":0.403392,"2019-09-30":0.424169,"2019-12-31":0.341429,"2020-03-31":0.319505,"2020-06-30":0.280939,"2020-09-30":0.305666,"2020-12-31":0.273329,"2021-03-31":0.361123,"2021-06-30":0.376155,"2021-09-30":0.335175,"2021-12-31":0.315578,"2022-03-31":0.323744,"2022-06-30":0.333424,"2022-09-30":0.354212,"2022-12-31":0.377421,"2023-03-31":0.398136,"2023-06-30":0.334044,"2023-09-30":0.330724,"2023-12-31":0.322408,"2024-03-31":0.24672,"2024-06-30":0.255558,"2024-09-30":0.312595,"2024-12-31":0.37742,"2025-03-31":0.307313,"2025-06-30":0.292794,"2025-09-30":0.341346,"2025-12-31":0.337354,"2026-03-31":0.359432,"2026-06-30":0.397128},"liab_equity":{"2009-06-30":7.267979,"2009-09-30":5.251629,"2009-12-31":4.045604,"2010-03-31":3.868062,"2010-06-30":4.140547,"2010-09-30":3.657707,"2010-12-31":3.69619,"2011-03-31":3.799528,"2011-06-30":3.22749,"2011-09-30":3.42344,"2011-12-31":4.153192,"2012-03-31":4.31679,"2012-06-30":3.365508,"2012-09-30":3.812254,"2012-12-31":3.575085,"2013-03-31":3.392358,"2013-06-30":3.21557,"2013-09-30":2.783763,"2013-12-31":2.331354,"2014-03-31":2.34186,"2014-06-30":2.314428,"2014-09-30":2.790687,"2014-12-31":2.820045,"2015-03-31":3.48556,"2015-06-30":3.660969,"2015-09-30":5.28182,"2015-12-31":4.305533,"2016-03-31":5.323887,"2016-06-30":6.583863,"2016-09-30":5.475871,"2016-12-31":5.976472,"2017-03-31":5.417481,"2017-06-30":5.27326,"2017-09-30":5.850451,"2017-12-31":5.049677,"2018-03-31":6.525008,"2018-06-30":6.040166,"2018-09-30":5.333959,"2018-12-31":4.501079,"2019-03-31":4.547853,"2019-06-30":3.647189,"2019-09-30":3.823189,"2019-12-31":3.677162,"2020-03-31":4.296774,"2020-06-30":4.080156,"2020-09-30":3.478572,"2020-12-31":3.085441,"2021-03-31":3.002349,"2021-06-30":2.918246,"2021-09-30":2.729924,"2021-12-31":2.776339,"2022-03-31":2.651128,"2022-06-30":2.661766,"2022-09-30":2.513664,"2022-12-31":2.318283,"2023-03-31":2.21294,"2023-06-30":2.119444,"2023-09-30":2.008255,"2023-12-31":1.903804,"2024-03-31":2.015796,"2024-06-30":2.096282,"2024-09-30":2.001547,"2024-12-31":1.746089,"2025-03-31":1.981446,"2025-06-30":2.022567,"2025-09-30":1.975044,"2025-12-31":1.963562,"2026-03-31":1.923899,"2026-06-30":2.062459},"altman_z":{"2010-03-31":6.003708,"2010-06-30":6.40699,"2010-09-30":6.039357,"2010-12-31":5.584022,"2011-03-31":5.972475,"2011-06-30":6.178105,"2011-09-30":6.567451,"2011-12-31":6.270408,"2012-09-30":6.279376,"2012-12-31":6.398979,"2014-12-31":7.433051,"2015-12-31":6.09548,"2016-12-31":6.401532,"2017-12-31":6.830524,"2018-12-31":5.081804,"2019-12-31":4.75809,"2020-12-31":4.735694,"2021-12-31":4.972057,"2022-03-31":5.408331,"2022-06-30":5.502235,"2022-09-30":5.494547,"2022-12-31":5.745265,"2023-03-31":6.21624,"2023-06-30":6.106811,"2023-09-30":5.309464,"2023-12-31":5.104746,"2024-03-31":5.132262,"2024-06-30":4.760613,"2024-09-30":4.806166,"2024-12-31":4.702408,"2025-03-31":4.257994,"2025-06-30":4.248139,"2025-09-30":4.512795,"2025-12-31":4.239966,"2026-03-31":4.695819,"2026-06-30":4.290922},"interest_cover_cfo":{"2010-06-30":10.748424,"2010-09-30":10.016294,"2010-12-31":10.204581,"2011-03-31":10.276095,"2011-06-30":10.242652,"2011-09-30":9.436109,"2011-12-31":7.005261,"2012-03-31":9.061755,"2012-06-30":7.195646,"2012-09-30":10.762796,"2012-12-31":11.918898,"2013-03-31":12.342202,"2013-06-30":12.433782,"2013-09-30":12.666377,"2013-12-31":13.872892,"2014-03-31":12.923308,"2014-06-30":12.405679,"2014-09-30":11.809026,"2014-12-31":10.616941,"2015-03-31":11.403887,"2015-06-30":14.426337,"2015-09-30":13.243858,"2015-12-31":15.20395,"2016-03-31":15.313045,"2016-06-30":13.956773,"2016-09-30":13.321311,"2016-12-31":12.142571,"2017-03-31":11.097537,"2017-06-30":10.952716,"2017-09-30":12.942636,"2017-12-31":13.265298,"2018-03-31":13.840934,"2018-06-30":14.332012,"2018-09-30":13.609672,"2019-12-31":13.643888,"2020-03-31":13.72221,"2020-06-30":12.938291,"2020-09-30":14.584023,"2020-12-31":12.261227,"2021-03-31":14.682178,"2021-06-30":15.57249,"2021-09-30":15.311122,"2021-12-31":17.307439,"2022-03-31":18.061848,"2022-06-30":19.002652,"2022-09-30":18.756359,"2022-12-31":18.667653,"2023-03-31":18.338756,"2023-06-30":16.438614,"2023-09-30":16.284734,"2023-12-31":15.454081,"2024-03-31":14.221104,"2024-06-30":13.625988,"2024-09-30":14.194491,"2024-12-31":15.081868,"2025-03-31":13.803691,"2025-06-30":12.623929,"2025-09-30":12.05658,"2025-12-31":12.623549,"2026-03-31":11.324528,"2026-06-30":13.519869},"ar_turnover":{"2010-06-30":18.64085,"2010-09-30":9.53771,"2010-12-31":14.169534,"2011-03-31":13.79649,"2011-06-30":19.156462,"2011-09-30":9.778264,"2011-12-31":15.402979,"2012-03-31":13.352142,"2012-06-30":19.49275,"2012-09-30":10.173214,"2012-12-31":15.435918,"2013-03-31":13.227275,"2013-06-30":18.992347,"2013-09-30":10.604279,"2013-12-31":15.215835,"2014-03-31":12.647181,"2014-06-30":18.382001,"2014-09-30":10.190116,"2014-12-31":13.809842,"2015-03-31":12.203189,"2015-06-30":17.271895,"2015-09-30":9.678967,"2015-12-31":12.352083,"2016-03-31":12.648908,"2016-06-30":15.828496,"2016-09-30":9.706814,"2016-12-31":12.605626,"2017-03-31":13.144425,"2017-06-30":16.684462,"2017-09-30":10.044965,"2017-12-31":12.850803,"2018-03-31":12.573953,"2018-06-30":16.74353,"2018-09-30":9.940977,"2018-12-31":13.17832,"2019-03-31":11.97709,"2019-06-30":15.089625,"2019-09-30":9.501634,"2019-12-31":13.737968,"2020-03-31":11.440526,"2020-06-30":14.728698,"2020-09-30":9.569848,"2020-12-31":13.769418,"2021-03-31":12.545385,"2021-06-30":16.201438,"2021-09-30":10.570709,"2021-12-31":13.944755,"2022-03-31":12.428502,"2022-06-30":16.38822,"2022-09-30":11.400048,"2022-12-31":15.071299,"2023-03-31":12.451043,"2023-06-30":15.307859,"2023-09-30":10.849859,"2023-12-31":14.548927,"2024-03-31":11.08341,"2024-06-30":13.676371,"2024-09-30":9.665784,"2024-12-31":13.795729,"2025-03-31":10.314716,"2025-06-30":13.554259,"2025-09-30":10.895689,"2025-12-31":15.284923,"2026-03-31":12.934313,"2026-06-30":14.081959},"dso":{"2010-06-30":19.580652,"2010-09-30":38.269144,"2010-12-31":25.759491,"2011-03-31":26.456005,"2011-06-30":19.053623,"2011-09-30":37.327689,"2011-12-31":23.696715,"2012-03-31":27.336437,"2012-06-30":18.72491,"2012-09-30":35.878535,"2012-12-31":23.646148,"2013-03-31":27.594497,"2013-06-30":19.218267,"2013-09-30":34.420068,"2013-12-31":23.988167,"2014-03-31":28.860187,"2014-06-30":19.856381,"2014-09-30":35.819023,"2014-12-31":26.430426,"2015-03-31":29.910213,"2015-06-30":21.132597,"2015-09-30":37.710636,"2015-12-31":29.549672,"2016-03-31":28.856245,"2016-06-30":23.059677,"2016-09-30":37.60245,"2016-12-31":28.955324,"2017-03-31":27.768427,"2017-06-30":21.876641,"2017-09-30":36.336612,"2017-12-31":28.402894,"2018-03-31":29.028261,"2018-06-30":21.799465,"2018-09-30":36.716715,"2018-12-31":27.697005,"2019-03-31":30.474848,"2019-06-30":24.188805,"2019-09-30":38.414447,"2019-12-31":26.568703,"2020-03-31":31.904128,"2020-06-30":24.781552,"2020-09-30":38.140628,"2020-12-31":26.50802,"2021-03-31":29.094364,"2021-06-30":22.528865,"2021-09-30":34.529378,"2021-12-31":26.174716,"2022-03-31":29.36798,"2022-06-30":22.272095,"2022-09-30":32.017408,"2022-12-31":24.218217,"2023-03-31":29.314813,"2023-06-30":23.843961,"2023-09-30":33.640991,"2023-12-31":25.087761,"2024-03-31":32.932102,"2024-06-30":26.688366,"2024-09-30":37.76207,"2024-12-31":26.457464,"2025-03-31":35.386334,"2025-06-30":26.928804,"2025-09-30":33.499489,"2025-12-31":23.879742,"2026-03-31":28.219512,"2026-06-30":25.919689},"inv_turnover":{"2010-06-30":5.187476,"2010-09-30":5.597191,"2010-12-31":6.181897,"2011-03-31":6.585535,"2011-06-30":5.422412,"2011-09-30":5.566398,"2011-12-31":6.00198,"2012-03-31":6.125917,"2012-06-30":5.051033,"2012-09-30":5.394098,"2012-12-31":5.902863,"2013-03-31":5.914583,"2013-06-30":4.797332,"2013-09-30":5.052881,"2013-12-31":5.979613,"2014-03-31":5.955984,"2014-06-30":4.84454,"2014-09-30":4.883444,"2014-12-31":5.594504,"2015-03-31":5.78756,"2015-06-30":4.747663,"2015-09-30":4.750615,"2015-12-31":5.159711,"2016-03-31":5.248093,"2016-06-30":4.612766,"2016-09-30":4.959474,"2016-12-31":5.722508,"2017-03-31":5.417318,"2017-06-30":4.699894,"2017-09-30":4.698452,"2017-12-31":5.433259,"2018-03-31":5.194972,"2018-06-30":4.489808,"2018-09-30":4.712233,"2018-12-31":5.483128,"2019-03-31":5.517816,"2019-06-30":4.562658,"2019-09-30":4.596432,"2019-12-31":5.454274,"2020-03-31":5.433365,"2020-06-30":4.529417,"2020-09-30":4.546166,"2020-12-31":4.999781,"2021-03-31":5.194908,"2021-06-30":4.538254,"2021-09-30":4.869111,"2021-12-31":5.041935,"2022-03-31":5.250574,"2022-06-30":4.765004,"2022-09-30":5.179945,"2022-12-31":5.477819,"2023-03-31":5.52027,"2023-06-30":4.696569,"2023-09-30":4.850112,"2023-12-31":4.906041,"2024-03-31":5.295909,"2024-06-30":4.232894,"2024-09-30":4.608802,"2024-12-31":4.548108,"2025-03-31":4.748874,"2025-06-30":4.096919,"2025-09-30":4.753567,"2025-12-31":5.791187,"2026-03-31":5.379102,"2026-06-30":4.180999},"dio":{"2010-06-30":70.361769,"2010-09-30":65.211281,"2010-12-31":59.043368,"2011-03-31":55.424503,"2011-06-30":67.313219,"2011-09-30":65.572032,"2011-12-31":60.813261,"2012-03-31":59.582919,"2012-06-30":72.26244,"2012-09-30":67.666545,"2012-12-31":61.834397,"2013-03-31":61.711871,"2013-06-30":76.083952,"2013-09-30":72.236013,"2013-12-31":61.040737,"2014-03-31":61.282902,"2014-06-30":75.34255,"2014-09-30":74.742327,"2014-12-31":65.242601,"2015-03-31":63.066299,"2015-06-30":76.879934,"2015-09-30":76.832165,"2015-12-31":70.7404,"2016-03-31":69.549068,"2016-06-30":79.128236,"2016-09-30":73.596517,"2016-12-31":63.783223,"2017-03-31":67.376519,"2017-06-30":77.661324,"2017-09-30":77.685162,"2017-12-31":67.178839,"2018-03-31":70.260238,"2018-06-30":81.295236,"2018-09-30":77.457971,"2018-12-31":66.567844,"2019-03-31":66.149356,"2019-06-30":79.997232,"2019-09-30":79.409425,"2019-12-31":66.919993,"2020-03-31":67.177525,"2020-06-30":80.584317,"2020-09-30":80.287438,"2020-12-31":73.0032,"2021-03-31":70.261108,"2021-06-30":80.427412,"2021-09-30":74.962351,"2021-12-31":72.392836,"2022-03-31":69.516206,"2022-06-30":76.600151,"2022-09-30":70.464063,"2022-12-31":66.632358,"2023-03-31":66.119952,"2023-06-30":77.716315,"2023-09-30":75.255993,"2023-12-31":74.398069,"2024-03-31":68.92112,"2024-06-30":86.229414,"2024-09-30":79.196279,"2024-12-31":80.253149,"2025-03-31":76.860332,"2025-06-30":89.091336,"2025-09-30":76.78444,"2025-12-31":63.026803,"2026-03-31":67.855191,"2026-06-30":87.299712},"ap_turnover":{"2010-09-30":10.163205,"2010-12-31":9.321064,"2011-03-31":9.915176,"2011-06-30":9.716112,"2011-09-30":8.907824,"2011-12-31":8.544639,"2012-03-31":9.527465,"2012-06-30":9.297317,"2012-09-30":8.606206,"2012-12-31":8.780502,"2013-03-31":9.521084,"2013-06-30":9.400531,"2013-09-30":8.206543,"2013-12-31":8.556214,"2014-03-31":8.860511,"2014-06-30":9.016017,"2014-09-30":8.08759,"2014-12-31":8.660239,"2015-03-31":9.017142,"2015-06-30":9.241694,"2015-09-30":8.384002,"2015-12-31":8.373988,"2016-03-31":8.985807,"2016-06-30":9.162913,"2016-09-30":9.064758,"2016-12-31":8.592057,"2017-03-31":9.067272,"2017-06-30":9.167433,"2017-09-30":8.477483,"2017-12-31":7.78551,"2018-03-31":8.04304,"2018-06-30":8.590434,"2018-09-30":7.715109,"2018-12-31":8.221487,"2019-03-31":8.50821,"2019-06-30":8.75662,"2019-09-30":7.490667,"2019-12-31":8.287152,"2020-03-31":8.542808,"2020-06-30":8.779243,"2020-09-30":7.665663,"2020-12-31":7.867194,"2021-03-31":8.336177,"2021-06-30":8.159241,"2021-09-30":7.662112,"2021-12-31":7.737747,"2022-03-31":7.392244,"2022-06-30":7.246234,"2022-09-30":7.215731,"2022-12-31":7.120721,"2023-03-31":6.671694,"2023-06-30":6.444285,"2023-09-30":6.139772,"2023-12-31":5.997037,"2024-03-31":6.293024,"2024-06-30":5.595085,"2024-09-30":5.310663,"2024-12-31":5.256507,"2025-03-31":5.239012,"2025-06-30":5.225305,"2025-09-30":5.349458,"2025-12-31":6.435012,"2026-03-31":5.729829,"2026-06-30":5.257627},"dpo":{"2010-09-30":35.913869,"2010-12-31":39.15862,"2011-03-31":36.812257,"2011-06-30":37.566467,"2011-09-30":40.975216,"2011-12-31":42.716845,"2012-03-31":38.310295,"2012-06-30":39.258637,"2012-09-30":42.411255,"2012-12-31":41.569377,"2013-03-31":38.335972,"2013-06-30":38.827594,"2013-09-30":44.476708,"2013-12-31":42.659056,"2014-03-31":41.194013,"2014-06-30":40.48351,"2014-09-30":45.130871,"2014-12-31":42.146643,"2015-03-31":40.478458,"2015-06-30":39.494923,"2015-09-30":43.535296,"2015-12-31":43.587358,"2016-03-31":40.619614,"2016-06-30":39.834494,"2016-09-30":40.265831,"2016-12-31":42.481094,"2017-03-31":40.254667,"2017-06-30":39.814853,"2017-09-30":43.055233,"2017-12-31":46.881963,"2018-03-31":45.380849,"2018-06-30":42.489123,"2018-09-30":47.309766,"2018-12-31":44.395864,"2019-03-31":42.899739,"2019-06-30":41.682751,"2019-09-30":48.727301,"2019-12-31":44.044081,"2020-03-31":42.726,"2020-06-30":41.575339,"2020-09-30":47.614927,"2020-12-31":46.395193,"2021-03-31":43.785057,"2021-06-30":44.734552,"2021-09-30":47.636997,"2021-12-31":47.171355,"2022-03-31":49.376074,"2022-06-30":50.370994,"2022-09-30":50.583927,"2022-12-31":51.258856,"2023-03-31":54.708747,"2023-06-30":56.639333,"2023-09-30":59.448462,"2023-12-31":60.863389,"2024-03-31":58.000735,"2024-06-30":65.235827,"2024-09-30":68.729651,"2024-12-31":69.43775,"2025-03-31":69.669621,"2025-06-30":69.852387,"2025-09-30":68.231211,"2025-12-31":56.720947,"2026-03-31":63.701731,"2026-06-30":69.42296},"ccc":{"2010-09-30":67.566557,"2010-12-31":45.644239,"2011-03-31":45.068251,"2011-06-30":48.800374,"2011-09-30":61.924505,"2011-12-31":41.793131,"2012-03-31":48.609062,"2012-06-30":51.728713,"2012-09-30":61.133825,"2012-12-31":43.911168,"2013-03-31":50.970396,"2013-06-30":56.474624,"2013-09-30":62.179373,"2013-12-31":42.369847,"2014-03-31":48.949076,"2014-06-30":54.715421,"2014-09-30":65.430479,"2014-12-31":49.526385,"2015-03-31":52.498055,"2015-06-30":58.517608,"2015-09-30":71.007506,"2015-12-31":56.702713,"2016-03-31":57.785699,"2016-06-30":62.35342,"2016-09-30":70.933136,"2016-12-31":50.257454,"2017-03-31":54.890279,"2017-06-30":59.723113,"2017-09-30":70.966541,"2017-12-31":48.699769,"2018-03-31":53.90765,"2018-06-30":60.605578,"2018-09-30":66.864919,"2018-12-31":49.868985,"2019-03-31":53.724465,"2019-06-30":62.503285,"2019-09-30":69.096571,"2019-12-31":49.444615,"2020-03-31":56.355653,"2020-06-30":63.79053,"2020-09-30":70.813138,"2020-12-31":53.116027,"2021-03-31":55.570414,"2021-06-30":58.221726,"2021-09-30":61.854732,"2021-12-31":51.396197,"2022-03-31":49.508112,"2022-06-30":48.501252,"2022-09-30":51.897544,"2022-12-31":39.591719,"2023-03-31":40.726017,"2023-06-30":44.920943,"2023-09-30":49.448522,"2023-12-31":38.622441,"2024-03-31":43.852488,"2024-06-30":47.681953,"2024-09-30":48.228698,"2024-12-31":37.272863,"2025-03-31":42.577045,"2025-06-30":46.167753,"2025-09-30":42.052718,"2025-12-31":30.185597,"2026-03-31":32.372972,"2026-06-30":43.796441},"inv_to_cash":{"2010-06-30":89.942421,"2010-09-30":103.480425,"2010-12-31":84.802859,"2011-03-31":81.880508,"2011-06-30":86.366841,"2011-09-30":102.899721,"2011-12-31":84.509976,"2012-03-31":86.919357,"2012-06-30":90.98735,"2012-09-30":103.545079,"2012-12-31":85.480545,"2013-03-31":89.306368,"2013-06-30":95.302219,"2013-09-30":106.656081,"2013-12-31":85.028904,"2014-03-31":90.143089,"2014-06-30":95.198931,"2014-09-30":110.56135,"2014-12-31":91.673027,"2015-03-31":92.976513,"2015-06-30":98.012531,"2015-09-30":114.542801,"2015-12-31":100.290072,"2016-03-31":98.405313,"2016-06-30":102.187914,"2016-09-30":111.198967,"2016-12-31":92.738548,"2017-03-31":95.144946,"2017-06-30":99.537965,"2017-09-30":114.021774,"2017-12-31":95.581733,"2018-03-31":99.288499,"2018-06-30":103.094701,"2018-09-30":114.174685,"2018-12-31":94.264849,"2019-03-31":96.624204,"2019-06-30":104.186036,"2019-09-30":117.823872,"2019-12-31":93.488696,"2020-03-31":99.081653,"2020-06-30":105.365869,"2020-09-30":118.428065,"2020-12-31":99.51122,"2021-03-31":99.355471,"2021-06-30":102.956277,"2021-09-30":109.491729,"2021-12-31":98.567552,"2022-03-31":98.884187,"2022-06-30":98.872246,"2022-09-30":102.481471,"2022-12-31":90.850575,"2023-03-31":95.434765,"2023-06-30":101.560276,"2023-09-30":108.896984,"2023-12-31":99.48583,"2024-03-31":101.853223,"2024-06-30":112.91778,"2024-09-30":116.958349,"2024-12-31":106.710612,"2025-03-31":112.246666,"2025-06-30":116.02014,"2025-09-30":110.28393,"2025-12-31":86.906544,"2026-03-31":96.074702,"2026-06-30":113.219401},"inventories":{"2009-06-30":642505000,"2009-09-30":559318000,"2009-12-31":519712000,"2010-03-31":481854000,"2010-06-30":603728000,"2010-09-30":594574000,"2010-12-31":533622000,"2011-03-31":535520000,"2011-06-30":659224000,"2011-09-30":654455000,"2011-12-31":648953000,"2012-03-31":649454000,"2012-06-30":791805000,"2012-09-30":726492000,"2012-12-31":633262000,"2013-03-31":626643000,"2013-06-30":778988000,"2013-09-30":762635000,"2013-12-31":659541000,"2014-03-31":678755000,"2014-06-30":855182000,"2014-09-30":900743000,"2014-12-31":801036000,"2015-03-31":745761000,"2015-06-30":873996000,"2015-09-30":813583000,"2015-12-31":750970000,"2016-03-31":770382000,"2016-06-30":871285000,"2016-09-30":843519000,"2016-12-31":745678000,"2017-03-31":795404000,"2017-06-30":936437000,"2017-09-30":938187000,"2017-12-31":752836000,"2018-03-31":782460000,"2018-06-30":916440000,"2018-09-30":880673000,"2018-12-31":784879000,"2019-03-31":791289000,"2019-06-30":957953000,"2019-09-30":969071000,"2019-12-31":815251000,"2020-03-31":832193000,"2020-06-30":999380000,"2020-09-30":958483000,"2020-12-31":964207000,"2021-03-31":909802000,"2021-06-30":1060422000,"2021-09-30":1026541000,"2021-12-31":988511000,"2022-03-31":1031503000,"2022-06-30":1208239000,"2022-09-30":1184385000,"2022-12-31":1173119000,"2023-03-31":1180367000,"2023-06-30":1385424000,"2023-09-30":1347820000,"2023-12-31":1340996000,"2024-03-31":1137857000,"2024-06-30":1459488000,"2024-09-30":1301956000,"2024-12-31":1254094000,"2025-03-31":1467333000,"2025-06-30":1842295000,"2025-09-30":1707522000,"2025-12-31":1429254000,"2026-03-31":1429124000,"2026-06-30":1743318000},"asset_turnover":{"2010-06-30":1.555524,"2010-09-30":1.460966,"2010-12-31":1.42707,"2011-03-31":1.468995,"2011-06-30":1.492377,"2011-09-30":1.49585,"2011-12-31":1.401131,"2012-03-31":1.414579,"2012-06-30":1.411446,"2012-09-30":1.456958,"2012-12-31":1.450404,"2013-03-31":1.427115,"2013-06-30":1.459434,"2013-09-30":1.414236,"2013-12-31":1.41334,"2014-03-31":1.399675,"2014-06-30":1.469424,"2014-09-30":1.340309,"2014-12-31":1.351826,"2015-03-31":1.338736,"2015-06-30":1.408317,"2015-09-30":1.296842,"2015-12-31":1.347035,"2016-03-31":1.315636,"2016-06-30":1.331882,"2016-09-30":1.286012,"2016-12-31":1.369102,"2017-03-31":1.407004,"2017-06-30":1.373152,"2017-09-30":1.312252,"2017-12-31":1.356813,"2018-03-31":1.20041,"2018-06-30":1.20388,"2018-09-30":1.14779,"2018-12-31":1.175412,"2019-03-31":1.031667,"2019-06-30":1.033106,"2019-09-30":0.970038,"2019-12-31":1.008148,"2020-03-31":0.958196,"2020-06-30":0.951496,"2020-09-30":0.90665,"2020-12-31":0.943678,"2021-03-31":0.939818,"2021-06-30":0.976732,"2021-09-30":0.944726,"2021-12-31":0.918062,"2022-03-31":0.949198,"2022-06-30":0.998809,"2022-09-30":0.995762,"2022-12-31":0.975541,"2023-03-31":0.987351,"2023-06-30":0.982013,"2023-09-30":0.980318,"2023-12-31":0.977167,"2024-03-31":0.972724,"2024-06-30":0.920109,"2024-09-30":0.893578,"2024-12-31":0.901598,"2025-03-31":0.816081,"2025-06-30":0.866812,"2025-09-30":0.877002,"2025-12-31":0.876237,"2026-03-31":0.862404,"2026-06-30":0.880843},"mcap":{"2009-06-30":8178746511.129999,"2009-09-30":8880582048,"2009-12-31":8160058298.04,"2010-03-31":9653840046.130001,"2010-06-30":10984593560.92,"2010-09-30":10937470479.48,"2010-12-31":10704475438.8,"2011-03-31":12258444026.52,"2011-06-30":12722685258.72,"2011-09-30":13336096300.36,"2011-12-31":13913221614.04,"2012-09-30":15865552258.47,"2012-12-31":15987273983.199999,"2013-09-30":20813885739,"2013-12-31":21556583737.88,"2014-12-31":23521393980.78,"2015-12-31":19351714927.2,"2016-12-31":21954024391.050003,"2017-12-31":23934811337.670002,"2018-12-31":22294182495.2,"2019-12-31":30827400899.46,"2020-12-31":31719238255.910004,"2021-12-31":39875910938.58,"2022-03-31":44488474062.5,"2022-06-30":45788601720,"2022-09-30":45623565742.5,"2022-12-31":47463679515.689995,"2023-03-31":52480648837.5,"2023-06-30":51451871075,"2023-09-30":41188118660,"2023-12-31":38107017123.44,"2024-03-31":39942665875,"2024-06-30":37635378027.5,"2024-09-30":39145126755,"2024-12-31":34273572735.149998,"2025-03-31":34747523737.5,"2025-06-30":33722948424.999996,"2025-09-30":38032408875,"2025-12-31":36912760598.88,"2026-03-31":42305199220,"2026-06-30":35684293012.5},"ev_cash":{"2009-06-30":28768000,"2009-09-30":119253000,"2009-12-31":253605000,"2010-03-31":303786000,"2010-06-30":249070000,"2010-09-30":244947000,"2010-12-31":884642000,"2011-03-31":752266000,"2011-06-30":790297000,"2011-09-30":292339000,"2011-12-31":693686000,"2012-03-31":567339000,"2012-06-30":589782000,"2012-09-30":466235000,"2012-12-31":728272000,"2013-03-31":730096000,"2013-06-30":568360000,"2013-09-30":701328000,"2013-12-31":1118508000,"2014-03-31":1006096000,"2014-06-30":659817000,"2014-09-30":575397000,"2014-12-31":471985000,"2015-03-31":405173000,"2015-06-30":401969000,"2015-09-30":343913000,"2015-12-31":346529000,"2016-03-31":285958000,"2016-06-30":250185000,"2016-09-30":333333000,"2016-12-31":296967000,"2017-03-31":235031000,"2017-06-30":214062000,"2017-09-30":275056000,"2017-12-31":380179000,"2018-03-31":476434000,"2018-06-30":467352000,"2018-09-30":823787000,"2018-12-31":587998000,"2019-03-31":465965000,"2019-06-30":365963000,"2019-09-30":302636000,"2019-12-31":493262000,"2020-03-31":1094796000,"2020-06-30":1165331000,"2020-09-30":1205889000,"2020-12-31":1143987000,"2021-03-31":1132242000,"2021-06-30":426201000,"2021-09-30":675516000,"2021-12-31":329266000,"2022-03-31":338055000,"2022-06-30":339722000,"2022-09-30":327741000,"2022-12-31":463889000,"2023-03-31":460346000,"2023-06-30":446161000,"2023-09-30":471252000,"2023-12-31":401902000,"2024-03-31":520404000,"2024-06-30":467058000,"2024-09-30":614951000,"2024-12-31":730746000,"2025-03-31":1515252000,"2025-06-30":912345000,"2025-09-30":1163017000,"2025-12-31":925859000,"2026-03-31":876976000,"2026-06-30":791213000},"ev_pref":{"2009-06-30":0,"2009-09-30":0,"2009-12-31":0,"2010-03-31":0,"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2009-06-30":39424000,"2009-09-30":40447000,"2009-12-31":39880000,"2010-03-31":36848000,"2010-06-30":35134000,"2010-09-30":36188000,"2010-12-31":35285000,"2011-03-31":33567000,"2011-06-30":33434000,"2011-09-30":27005000,"2011-12-31":23626000,"2012-03-31":25263000,"2012-06-30":21644000,"2012-09-30":15700000,"2012-12-31":11624000,"2013-03-31":12130000,"2013-06-30":9905000,"2013-09-30":11616000,"2013-12-31":11218000,"2014-03-31":63594000,"2014-06-30":63293000,"2014-09-30":63906000,"2014-12-31":64468000,"2015-03-31":49833000,"2015-06-30":50626000,"2015-09-30":48513000,"2015-12-31":49465000,"2016-03-31":47914000,"2016-06-30":46711000,"2016-09-30":46627000,"2016-12-31":41831000,"2017-03-31":15375000,"2017-06-30":14677000,"2017-09-30":15706000,"2017-12-31":16227000,"2018-03-31":17527000,"2018-06-30":13873000,"2018-09-30":14370000,"2018-12-31":8545000,"2019-03-31":8623000,"2019-06-30":8961000,"2019-09-30":8429000,"2019-12-31":5772000,"2020-03-31":3310000,"2020-06-30":2484000,"2020-09-30":2959000,"2020-12-31":3531000,"2021-03-31":8852000,"2021-06-30":8844000,"2021-09-30":8839000,"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":{"2009-06-30":1504475000,"2009-09-30":1503435000,"2009-12-31":1517977000,"2010-03-31":1502183000,"2010-06-30":1501335000,"2010-09-30":1250546000,"2010-12-31":1803217000,"2011-03-31":1540924000,"2011-06-30":1541388000,"2011-09-30":1598400000,"2011-12-31":1846093000,"2012-03-31":1846400000,"2012-06-30":1846000000,"2012-09-30":1767500000,"2012-12-31":1788701000,"2013-03-31":1792700000,"2013-06-30":1797800000,"2013-09-30":1906387000,"2013-12-31":1796056000,"2014-03-31":1794500000,"2014-06-30":1795832000,"2014-09-30":1810651000,"2014-12-31":1793122000,"2015-03-31":1811049000,"2015-06-30":1798124000,"2015-09-30":2080607000,"2015-12-31":2057014000,"2016-03-31":2071404000,"2016-06-30":2071257000,"2016-09-30":2612490000,"2016-12-31":2347698000,"2017-03-31":2351099000,"2017-06-30":2349845000,"2017-09-30":2354228000,"2017-12-31":2361121000,"2018-03-31":2362996000,"2018-06-30":3554090000,"2018-09-30":3256994000,"2018-12-31":3259667000,"2019-03-31":3239870000,"2019-06-30":3241229000,"2019-09-30":3245250000,"2019-12-31":4234203000,"2020-03-31":4242217000,"2020-06-30":4879659000,"2020-09-30":4881500000,"2020-12-31":4602625000,"2021-03-31":4448134000,"2021-06-30":4306234000,"2021-09-30":4508345000,"2021-12-31":5028894000,"2022-03-31":4964548000,"2022-06-30":5007961000,"2022-09-30":4886743000,"2022-12-31":4791345000,"2023-03-31":4702550000,"2023-06-30":4953978000,"2023-09-30":4913758000,"2023-12-31":4814029000,"2024-03-31":5385086000,"2024-06-30":5415843000,"2024-09-30":5290301000,"2024-12-31":5102151000,"2025-03-31":5925494000,"2025-06-30":5644425000,"2025-09-30":5394379000,"2025-12-31":5403067000,"2026-03-31":5357899000,"2026-06-30":5610680000},"ev":{"2009-06-30":9693877511.13,"2009-09-30":10305211048,"2009-12-31":9464310298.04,"2010-03-31":10889085046.130001,"2010-06-30":12271992560.92,"2010-09-30":11979257479.48,"2010-12-31":11658335438.8,"2011-03-31":13080669026.52,"2011-06-30":13507210258.72,"2011-09-30":14669162300.36,"2011-12-31":15089254614.04,"2012-09-30":17182517258.47,"2012-12-31":17059326983.199997,"2013-09-30":22030560739,"2013-12-31":22245349737.88,"2014-12-31":24906998980.78,"2015-12-31":21111664927.2,"2016-12-31":24046586391.050003,"2017-12-31":25931980337.670002,"2018-12-31":24974396495.2,"2019-12-31":34574113899.46,"2020-12-31":35181407255.91,"2021-12-31":44575538938.58,"2022-03-31":49114967062.5,"2022-06-30":50456840720,"2022-09-30":50182567742.5,"2022-12-31":51791135515.689995,"2023-03-31":56722852837.5,"2023-06-30":55959688075,"2023-09-30":45630624660,"2023-12-31":42519144123.44,"2024-03-31":44807347875,"2024-06-30":42584163027.5,"2024-09-30":43820476755,"2024-12-31":38644977735.149994,"2025-03-31":39157765737.5,"2025-06-30":38455028425,"2025-09-30":42263770875,"2025-12-31":41389968598.88,"2026-03-31":46786122220,"2026-06-30":40503760012.5},"capital":{"2009-06-30":1922231000,"2009-09-30":2100505000,"2009-12-31":2238436000,"2010-03-31":2254400000,"2010-06-30":2198703000,"2010-09-30":2077295000,"2010-12-31":2705533000,"2011-03-31":2416341000,"2011-06-30":2553648000,"2011-09-30":2526072000,"2011-12-31":2695115000,"2012-03-31":2706730000,"2012-06-30":2910327000,"2012-09-30":2748762000,"2012-12-31":2825450000,"2013-03-31":2893134000,"2013-06-30":2909622000,"2013-09-30":3245346000,"2013-12-31":3400890000,"2014-03-31":3399969000,"2014-06-30":3341099000,"2014-09-30":3354605000,"2014-12-31":3248184000,"2015-03-31":3077114000,"2015-06-30":2948383000,"2015-09-30":2969220000,"2015-12-31":3055011000,"2016-03-31":2902843000,"2016-06-30":2799207000,"2016-09-30":3507935000,"2016-12-31":3133554000,"2017-03-31":3181177000,"2017-06-30":3205150000,"2017-09-30":3177498000,"2017-12-31":3276459000,"2018-03-31":3335124000,"2018-06-30":4604034000,"2018-09-30":4491896000,"2018-12-31":4658388000,"2019-03-31":4654607000,"2019-06-30":4916349000,"2019-09-30":4998412000,"2019-12-31":5973425000,"2020-03-31":5913448000,"2020-06-30":6633264000,"2020-09-30":6947354000,"2020-12-31":6836977000,"2021-03-31":6704128000,"2021-06-30":6571283000,"2021-09-30":7036639000,"2021-12-31":7786123000,"2022-03-31":7880097000,"2022-06-30":7899701000,"2022-09-30":7969823000,"2022-12-31":8090889000,"2023-03-31":8160915000,"2023-06-30":8648763000,"2023-09-30":8881398000,"2023-12-31":8913115000,"2024-03-31":9493373000,"2024-06-30":9425709000,"2024-09-30":9495270000,"2024-12-31":9816805000,"2025-03-31":10610390000,"2025-06-30":10159043000,"2025-09-30":9958825000,"2025-12-31":10039817000,"2026-03-31":10091747000,"2026-06-30":10173370000},"debt_capital_ev":{"2009-06-30":78.267128,"2009-09-30":71.574931,"2009-12-31":67.814179,"2010-03-31":66.633384,"2010-06-30":68.282756,"2010-09-30":60.200694,"2010-12-31":66.649233,"2011-03-31":63.770966,"2011-06-30":60.360238,"2011-09-30":63.276106,"2011-12-31":68.497745,"2012-03-31":68.215153,"2012-06-30":63.429298,"2012-09-30":64.301675,"2012-12-31":63.306765,"2013-03-31":61.963946,"2013-06-30":61.788095,"2013-09-30":58.74218,"2013-12-31":52.811352,"2014-03-31":52.779893,"2014-06-30":53.749739,"2014-09-30":53.975088,"2014-12-31":55.203831,"2015-03-31":58.855441,"2015-06-30":60.986785,"2015-09-30":70.072511,"2015-12-31":67.332458,"2016-03-31":71.357769,"2016-06-30":73.994421,"2016-09-30":74.473729,"2016-12-31":74.921256,"2017-03-31":73.906576,"2017-06-30":73.314665,"2017-09-30":74.090621,"2017-12-31":72.063194,"2018-03-31":70.851818,"2018-06-30":77.195129,"2018-09-30":72.508224,"2018-12-31":69.974141,"2019-03-31":69.605662,"2019-06-30":65.927561,"2019-09-30":64.92562,"2019-12-31":70.884007,"2020-03-31":71.738468,"2020-06-30":73.563467,"2020-09-30":70.264161,"2020-12-31":67.319592,"2021-03-31":66.349181,"2021-06-30":65.531099,"2021-09-30":64.069579,"2021-12-31":64.587909,"2022-03-31":63.001103,"2022-06-30":63.394311,"2022-09-30":61.315578,"2022-12-31":59.219018,"2023-03-31":57.622828,"2023-06-30":57.279613,"2023-09-30":55.326402,"2023-12-31":54.010624,"2024-03-31":56.724686,"2024-06-30":57.458203,"2024-09-30":55.715119,"2024-12-31":51.973641,"2025-03-31":55.846147,"2025-06-30":55.560598,"2025-09-30":54.166822,"2025-12-31":53.816389,"2026-03-31":53.091888,"2026-06-30":55.150653},"debt_ev":{"2009-06-30":0.155198,"2009-09-30":0.145891,"2009-12-31":0.16039,"2010-03-31":0.137953,"2010-06-30":0.122338,"2010-09-30":0.104393,"2010-12-31":0.154672,"2011-03-31":0.117802,"2011-06-30":0.114116,"2011-09-30":0.108963,"2011-12-31":0.122345,"2012-09-30":0.102866,"2012-12-31":0.104852,"2013-09-30":0.086534,"2013-12-31":0.080738,"2014-12-31":0.071993,"2015-12-31":0.097435,"2016-12-31":0.097631,"2017-12-31":0.091051,"2018-12-31":0.13052,"2019-12-31":0.122467,"2020-12-31":0.130825,"2021-12-31":0.112817,"2022-03-31":0.10108,"2022-06-30":0.099252,"2022-09-30":0.097379,"2022-12-31":0.092513,"2023-03-31":0.082904,"2023-06-30":0.088528,"2023-09-30":0.107686,"2023-12-31":0.11322,"2024-03-31":0.120183,"2024-06-30":0.12718,"2024-09-30":0.120727,"2024-12-31":0.132026,"2025-03-31":0.151324,"2025-06-30":0.14678,"2025-09-30":0.127636,"2025-12-31":0.13054,"2026-03-31":0.114519,"2026-06-30":0.138522},"ev_sales":{"2010-03-31":1.990517,"2010-06-30":2.218148,"2010-09-30":2.14086,"2010-12-31":2.055778,"2011-03-31":2.244688,"2011-06-30":2.281886,"2011-09-30":2.446307,"2011-12-31":2.481464,"2012-09-30":2.659683,"2012-12-31":2.567532,"2013-09-30":3.174039,"2013-12-31":3.112945,"2014-12-31":3.355939,"2015-12-31":2.858093,"2016-12-31":3.231989,"2017-12-31":3.4505,"2018-12-31":3.205516,"2019-12-31":4.329204,"2020-12-31":4.316886,"2021-12-31":4.968662,"2022-03-31":5.257655,"2022-06-30":5.188487,"2022-09-30":4.971976,"2022-12-31":4.970695,"2023-03-31":5.28112,"2023-06-30":5.153592,"2023-09-30":4.088685,"2023-12-31":3.808256,"2024-03-31":3.920109,"2024-06-30":3.866252,"2024-09-30":3.993906,"2024-12-31":3.449747,"2025-03-31":3.640912,"2025-06-30":3.404555,"2025-09-30":3.678599,"2025-12-31":3.53985,"2026-03-31":3.901664,"2026-06-30":3.32983},"ev_ebitda":{"2010-03-31":10.421633,"2010-06-30":11.672171,"2010-09-30":11.101825,"2010-12-31":10.575279,"2011-03-31":11.582445,"2011-06-30":10.901237,"2011-09-30":11.6159,"2011-12-31":11.873907,"2012-09-30":13.130558,"2012-12-31":12.912141,"2014-12-31":11.48983,"2015-12-31":18.61195,"2016-12-31":15.950031,"2017-12-31":16.462011,"2018-12-31":13.015579,"2019-12-31":18.31745,"2020-12-31":16.933636,"2021-12-31":18.898158,"2022-03-31":19.338055,"2022-06-30":19.729132,"2022-09-30":19.637506,"2022-12-31":19.619742,"2023-03-31":20.809288,"2023-06-30":19.719954,"2023-09-30":15.078737,"2023-12-31":14.264905,"2024-03-31":13.793569,"2024-06-30":14.268862,"2024-09-30":15.260095,"2024-12-31":11.523819,"2025-03-31":14.630716,"2025-06-30":14.819979,"2025-09-30":17.387075,"2025-12-31":21.277684,"2026-03-31":20.979016,"2026-06-30":15.044682},"ev_ebit":{"2010-03-31":12.632496,"2010-06-30":14.109988,"2010-09-30":13.46344,"2010-12-31":12.877898,"2011-03-31":14.087761,"2011-06-30":13.082766,"2011-09-30":13.918787,"2011-12-31":14.302231,"2012-09-30":15.799435,"2012-12-31":15.352885,"2014-12-31":12.732266,"2015-12-31":23.737535,"2016-12-31":19.942715,"2017-12-31":19.744025,"2018-12-31":15.381505,"2019-12-31":21.66363,"2020-12-31":19.734923,"2021-12-31":21.81096,"2022-03-31":22.207206,"2022-06-30":22.815416,"2022-09-30":22.879802,"2022-12-31":22.908454,"2023-03-31":24.243426,"2023-06-30":22.898121,"2023-09-30":17.395129,"2023-12-31":16.603418,"2024-03-31":15.894524,"2024-06-30":16.724601,"2024-09-30":18.082126,"2024-12-31":13.333984,"2025-03-31":17.723635,"2025-06-30":18.187696,"2025-09-30":21.833144,"2025-12-31":28.712567,"2026-03-31":27.312389,"2026-06-30":18.727205},"ev_cfo":{"2010-06-30":13.875815,"2010-09-30":14.637411,"2010-12-31":12.933257,"2011-03-31":14.870903,"2011-06-30":14.629799,"2011-09-30":19.039659,"2011-12-31":25.667803,"2012-09-30":18.346708,"2012-12-31":15.581756,"2013-09-30":19.800366,"2013-12-31":18.67162,"2014-12-31":29.497486,"2015-12-31":16.804489,"2016-12-31":23.727967,"2017-12-31":20.753637,"2018-12-31":15.609066,"2019-12-31":19.601249,"2020-12-31":20.699122,"2021-12-31":21.400874,"2022-03-31":23.061799,"2022-06-30":23.155909,"2022-09-30":22.409325,"2022-12-31":22.248609,"2023-03-31":23.373836,"2023-06-30":24.718574,"2023-09-30":19.557234,"2023-12-31":18.302052,"2024-03-31":20.968123,"2024-06-30":19.641036,"2024-09-30":18.665733,"2024-12-31":15.265065,"2025-03-31":16.598294,"2025-06-30":17.921453,"2025-09-30":18.436344,"2025-12-31":18.174483,"2026-03-31":19.913301,"2026-06-30":15.246517},"ev_fcf":{"2010-06-30":16.160925,"2010-09-30":17.669251,"2010-12-31":16.149851,"2011-03-31":20.025703,"2011-06-30":21.181601,"2011-09-30":32.72336,"2011-12-31":57.176626,"2012-09-30":25.924058,"2012-12-31":20.403453,"2013-09-30":26.238165,"2013-12-31":25.632772,"2014-12-31":52.592124,"2015-12-31":23.470419,"2016-12-31":32.322766,"2017-12-31":26.145326,"2018-12-31":19.643349,"2019-12-31":23.915452,"2020-12-31":27.965453,"2021-12-31":28.087802,"2022-03-31":30.558539,"2022-06-30":30.217748,"2022-09-30":28.991495,"2022-12-31":28.6399,"2023-03-31":30.296526,"2023-06-30":33.815647,"2023-09-30":28.078726,"2023-12-31":27.394926,"2024-03-31":33.725058,"2024-06-30":30.767548,"2024-09-30":26.498139,"2024-12-31":20.068495,"2025-03-31":21.503689,"2025-06-30":23.268651,"2025-09-30":22.952576,"2025-12-31":22.707493,"2026-03-31":24.294408,"2026-06-30":18.178145},"mcap_dil":{"2021-12-31":40213658482.5,"2022-03-31":44488474062.5,"2022-06-30":45788601720,"2022-09-30":45623565742.5,"2022-12-31":47852087940,"2023-03-31":52480648837.5,"2023-06-30":51451871075,"2023-09-30":41188118660,"2023-12-31":38332297050,"2024-03-31":39942665875,"2024-06-30":37635378027.5,"2024-09-30":39145126755,"2024-12-31":34479617662.5,"2025-03-31":34747523737.5,"2025-06-30":33722948424.999996,"2025-09-30":38032408875,"2025-12-31":36996624990,"2026-03-31":42305199220,"2026-06-30":35684293012.5},"ev_dil":{"2021-12-31":44913286482.5,"2022-03-31":49114967062.5,"2022-06-30":50456840720,"2022-09-30":50182567742.5,"2022-12-31":52179543940,"2023-03-31":56722852837.5,"2023-06-30":55959688075,"2023-09-30":45630624660,"2023-12-31":42744424050,"2024-03-31":44807347875,"2024-06-30":42584163027.5,"2024-09-30":43820476755,"2024-12-31":38851022662.5,"2025-03-31":39157765737.5,"2025-06-30":38455028425,"2025-09-30":42263770875,"2025-12-31":41473832990,"2026-03-31":46786122220,"2026-06-30":40503760012.5},"ev_per_share":{"2009-06-30":42.680933,"2009-09-30":45.256406,"2009-12-31":41.510447,"2010-03-31":47.926755,"2010-06-30":54.050156,"2010-09-30":52.703399,"2010-12-31":51.351467,"2011-03-31":58.006152,"2011-06-30":59.389455,"2011-09-30":65.161585,"2011-12-31":67.002034,"2012-09-30":76.774425,"2012-12-31":76.230527,"2013-09-30":98.436312,"2013-12-31":99.356294,"2014-12-31":112.678431,"2015-12-31":97.388698,"2016-12-31":113.288497,"2017-12-31":122.981504,"2018-12-31":119.079421,"2019-12-31":165.561499,"2020-12-31":168.956887,"2021-12-31":216.271662,"2022-03-31":236.662994,"2022-06-30":243.487311,"2022-09-30":242.500789,"2022-12-31":252.683175,"2023-03-31":274.974897,"2023-06-30":271.576792,"2023-09-30":221.660413,"2023-12-31":208.026496,"2024-03-31":218.18847,"2024-06-30":208.00234,"2024-09-30":214.685498,"2024-12-31":190.949658,"2025-03-31":192.737552,"2025-06-30":189.236477,"2025-09-30":207.860574,"2025-12-31":204.052646,"2026-03-31":229.909494,"2026-06-30":199.146013},"sales_base":{"2010-03-31":5470480000,"2010-06-30":5532539000,"2010-09-30":5595536000,"2010-12-31":5671009000,"2011-03-31":5827389000,"2011-06-30":5919318000,"2011-09-30":5996452000,"2011-12-31":6080788000,"2012-03-31":6248629000,"2012-06-30":6337902000,"2012-09-30":6460362000,"2012-12-31":6644252000,"2013-03-31":6739614000,"2013-06-30":6833684000,"2013-09-30":6940861000,"2013-12-31":7146079000,"2014-03-31":7190466000,"2014-06-30":7260302000,"2014-09-30":7367994000,"2014-12-31":7421768000,"2015-03-31":7487755000,"2015-06-30":7488230000,"2015-09-30":7487431000,"2015-12-31":7386626000,"2016-03-31":7277638000,"2016-06-30":7336484000,"2016-09-30":7379159000,"2016-12-31":7440181000,"2017-03-31":7491047000,"2017-06-30":7516367000,"2017-09-30":7546034000,"2017-12-31":7515426000,"2018-03-31":7607707000,"2018-06-30":7696331000,"2018-09-30":7742803000,"2018-12-31":7791069000,"2019-03-31":7835598000,"2019-06-30":7851200000,"2019-09-30":7906029000,"2019-12-31":7986252000,"2020-03-31":8007081000,"2020-06-30":7947193000,"2020-09-30":8032600000,"2020-12-31":8149719000,"2021-03-31":8408350000,"2021-06-30":8690443000,"2021-09-30":8830453000,"2021-12-31":8971337000,"2022-03-31":9341610000,"2022-06-30":9724770000,"2022-09-30":10093084000,"2022-12-31":10419294000,"2023-03-31":10740687000,"2023-06-30":10858385000,"2023-09-30":11160219000,"2023-12-31":11164992000,"2024-03-31":11430127000,"2024-06-30":11014327000,"2024-09-30":10971834000,"2024-12-31":11202263000,"2025-03-31":10754933000,"2025-06-30":11295171000,"2025-09-30":11489095000,"2025-12-31":11692576000,"2026-03-31":11991324000,"2026-06-30":12163912000},"ebitda_base":{"2010-03-31":1044854000,"2010-06-30":1051389000,"2010-09-30":1079035000,"2010-12-31":1102414000,"2011-03-31":1129353000,"2011-06-30":1239053000,"2011-09-30":1262852000,"2011-12-31":1270791000,"2012-03-31":1332586000,"2012-06-30":1329532000,"2012-09-30":1308590000,"2012-12-31":1321185000,"2013-03-31":1372352000,"2013-06-30":1414358000,"2014-09-30":1693058000,"2014-12-31":2167743000,"2015-03-31":2015624000,"2015-06-30":1755474000,"2015-09-30":1711001000,"2015-12-31":1134307000,"2016-03-31":1091225000,"2016-06-30":1382890000,"2016-09-30":1474968000,"2016-12-31":1507620000,"2017-03-31":1370387000,"2017-06-30":1398378000,"2017-09-30":1462930000,"2017-12-31":1575262000,"2018-03-31":1868001000,"2018-06-30":1872686000,"2018-09-30":1830058000,"2018-12-31":1918808000,"2019-03-31":1875078000,"2019-06-30":1964861000,"2019-09-30":2019101000,"2019-12-31":1887496000,"2020-03-31":1829722000,"2020-06-30":1802908000,"2020-09-30":1954173000,"2020-12-31":2077605000,"2021-03-31":2255122000,"2021-06-30":2332556000,"2021-09-30":2298835000,"2021-12-31":2358724000,"2022-03-31":2539809000,"2022-06-30":2557479000,"2022-09-30":2555445000,"2022-12-31":2639746000,"2023-03-31":2725843000,"2023-06-30":2837719000,"2023-09-30":3026157000,"2023-12-31":2980682000,"2024-03-31":3248423000,"2024-06-30":2984412000,"2024-09-30":2871573000,"2024-12-31":3353487000,"2025-03-31":2676408000,"2025-06-30":2594810000,"2025-09-30":2430758000,"2025-12-31":1945229000,"2026-03-31":2230139000,"2026-06-30":2692231000},"ebit_base":{"2010-03-31":861990000,"2010-06-30":869738000,"2010-09-30":889762000,"2010-12-31":905298000,"2011-03-31":928513000,"2011-06-30":1032443000,"2011-09-30":1053911000,"2011-12-31":1055028000,"2012-03-31":1113009000,"2012-06-30":1106926000,"2012-09-30":1087540000,"2012-12-31":1111148000,"2013-03-31":1168435000,"2013-06-30":1215081000,"2014-09-30":1489576000,"2014-12-31":1956211000,"2015-03-31":1795057000,"2015-06-30":1525274000,"2015-09-30":1469620000,"2015-12-31":889379000,"2016-03-31":844722000,"2016-06-30":1099984000,"2016-09-30":1170994000,"2016-12-31":1205783000,"2017-03-31":1063511000,"2017-06-30":1121241000,"2017-09-30":1208681000,"2017-12-31":1313409000,"2018-03-31":1596684000,"2018-06-30":1591916000,"2018-09-30":1536715000,"2018-12-31":1623664000,"2019-03-31":1582021000,"2019-06-30":1676367000,"2019-09-30":1730919000,"2019-12-31":1595952000,"2020-03-31":1539883000,"2020-06-30":1513186000,"2020-09-30":1663781000,"2020-12-31":1782698000,"2021-03-31":1952942000,"2021-06-30":2026244000,"2021-09-30":1989665000,"2021-12-31":2043722000,"2022-03-31":2211668000,"2022-06-30":2211524000,"2022-09-30":2193313000,"2022-12-31":2260787000,"2023-03-31":2339721000,"2023-06-30":2443855000,"2023-09-30":2623184000,"2023-12-31":2560867000,"2024-03-31":2819043000,"2024-06-30":2546199000,"2024-09-30":2423414000,"2024-12-31":2898232000,"2025-03-31":2209353000,"2025-06-30":2114343000,"2025-09-30":1935762000,"2025-12-31":1441528000,"2026-03-31":1713000000,"2026-06-30":2162830000},"cfo_base":{"2010-06-30":884416000,"2010-09-30":818400000,"2010-12-31":901423000,"2011-03-31":879615000,"2011-06-30":923267000,"2011-09-30":770453000,"2011-12-31":587867000,"2012-03-31":704291000,"2012-06-30":615333000,"2012-09-30":936545000,"2012-12-31":1094827000,"2013-03-31":1112205000,"2013-06-30":1130115000,"2013-09-30":1112634000,"2013-12-31":1191399000,"2014-03-31":1101976000,"2014-06-30":1013885000,"2014-09-30":955118000,"2014-12-31":844377000,"2015-03-31":899853000,"2015-06-30":1158760000,"2015-09-30":1052029000,"2015-12-31":1256311000,"2016-03-31":1266547000,"2016-06-30":1138706000,"2016-09-30":1111986000,"2016-12-31":1013428000,"2017-03-31":978421000,"2017-06-30":980452000,"2017-09-30":1188567000,"2017-12-31":1249515000,"2018-03-31":1367110000,"2018-06-30":1516663000,"2018-09-30":1516477000,"2018-12-31":1599993000,"2019-03-31":1577896000,"2019-06-30":1676439000,"2019-09-30":1700519000,"2019-12-31":1763873000,"2020-03-31":1680006000,"2020-06-30":1698592000,"2020-09-30":1865752000,"2020-12-31":1699657000,"2021-03-31":2063204000,"2021-06-30":2103262000,"2021-09-30":2008108000,"2021-12-31":2082884000,"2022-03-31":2129711000,"2022-06-30":2179005000,"2022-09-30":2239361000,"2022-12-31":2327837000,"2023-03-31":2426767000,"2023-06-30":2263872000,"2023-09-30":2333184000,"2023-12-31":2323190000,"2024-03-31":2136927000,"2024-06-30":2168122000,"2024-09-30":2347643000,"2024-12-31":2531596000,"2025-03-31":2359144000,"2025-06-30":2145754000,"2025-09-30":2292416000,"2025-12-31":2277367000,"2026-03-31":2349491000,"2026-06-30":2656591000},"fcf_base":{"2010-06-30":759362000,"2010-09-30":677972000,"2010-12-31":721885000,"2011-03-31":653194000,"2011-06-30":637686000,"2011-09-30":448278000,"2011-12-31":263906000,"2012-03-31":369329000,"2012-06-30":322930000,"2012-09-30":662802000,"2012-12-31":836100000,"2013-03-31":851373000,"2013-06-30":859141000,"2013-09-30":839638000,"2013-12-31":867848000,"2014-03-31":795496000,"2014-06-30":705560000,"2014-09-30":632565000,"2014-12-31":473588000,"2015-03-31":544804000,"2015-06-30":772127000,"2015-09-30":657606000,"2015-12-31":899501000,"2016-03-31":926079000,"2016-06-30":830140000,"2016-09-30":824844000,"2016-12-31":743952000,"2017-03-31":717087000,"2017-06-30":730398000,"2017-09-30":938393000,"2017-12-31":991840000,"2018-03-31":1082599000,"2018-06-30":1207756000,"2018-09-30":1166511000,"2018-12-31":1271392000,"2019-03-31":1216614000,"2019-06-30":1307487000,"2019-09-30":1376533000,"2019-12-31":1445681000,"2020-03-31":1355411000,"2020-06-30":1370886000,"2020-09-30":1492108000,"2020-12-31":1258031000,"2021-03-31":1606324000,"2021-06-30":1619813000,"2021-09-30":1511083000,"2021-12-31":1587007000,"2022-03-31":1607242000,"2022-06-30":1669775000,"2022-09-30":1730941000,"2022-12-31":1808356000,"2023-03-31":1872256000,"2023-06-30":1654846000,"2023-09-30":1625096000,"2023-12-31":1552081000,"2024-03-31":1328607000,"2024-06-30":1384061000,"2024-09-30":1653719000,"2024-12-31":1925654000,"2025-03-31":1820979000,"2025-06-30":1652654000,"2025-09-30":1841352000,"2025-12-31":1822745000,"2026-03-31":1925798000,"2026-06-30":2228157000},"pe":{"2018-12-31":19.050179,"2019-03-31":21.343866,"2019-06-30":23.188581,"2019-09-30":25.334432,"2019-12-31":27.086239,"2020-03-31":24.733459,"2020-06-30":24.676471,"2020-09-30":24.477193,"2020-12-31":24.93126,"2021-03-31":23.700893,"2021-06-30":25.453488,"2021-09-30":25.296512,"2021-12-31":27.21097,"2022-03-31":27.553985,"2022-06-30":28.111959,"2022-09-30":28.781984,"2022-12-31":29.091709,"2023-03-31":30.875,"2023-06-30":28.734177,"2023-09-30":21.583603,"2023-12-31":20.601105,"2024-03-31":19.276511,"2024-06-30":20.425556,"2024-09-30":22.09447,"2024-12-31":15.536697,"2025-03-31":21.088779,"2025-06-30":22.038513,"2025-09-30":27.959641,"2025-12-31":41.930876,"2026-03-31":38.713222,"2026-06-30":23.968579},"pe_avg":{"2018-12-31":18.00031,"2019-03-31":18.958035,"2019-06-30":19.14799,"2019-09-30":20.371087,"2019-12-31":24.605434,"2020-03-31":27.169187,"2020-06-30":28.50724,"2020-09-30":25.0917,"2020-12-31":23.427014,"2021-03-31":21.377862,"2021-06-30":22.107558,"2021-09-30":23.393979,"2021-12-31":23.873147,"2022-03-31":23.405749,"2022-06-30":24.764582,"2022-09-30":26.96655,"2022-12-31":27.562162,"2023-03-31":27.534049,"2023-06-30":27.346961,"2023-09-30":25.640362,"2023-12-31":23.301903,"2024-03-31":19.881911,"2024-06-30":21.550538,"2024-09-30":22.178408,"2024-12-31":17.429296,"2025-03-31":22.563841,"2025-06-30":23.352446,"2025-09-30":25.799306,"2025-12-31":39.974516,"2026-03-31":34.435049,"2026-06-30":26.063206},"pe_high":{"2018-12-31":20.243728,"2019-03-31":21.343866,"2019-06-30":23.930796,"2019-09-30":26.191104,"2019-12-31":29.170642,"2020-03-31":30.310019,"2020-06-30":31.439216,"2020-09-30":28.129825,"2020-12-31":26.242226,"2021-03-31":23.700893,"2021-06-30":25.453488,"2021-09-30":26.167151,"2021-12-31":27.21097,"2022-03-31":27.553985,"2022-06-30":28.759542,"2022-09-30":30.441253,"2022-12-31":30.145729,"2023-03-31":30.875,"2023-06-30":31.683544,"2023-09-30":29.701187,"2023-12-31":30.423204,"2024-03-31":27.287413,"2024-06-30":27.404444,"2024-09-30":24.137097,"2024-12-31":19.221101,"2025-03-31":25.833539,"2025-06-30":26.992032,"2025-09-30":28.946188,"2025-12-31":45.059908,"2026-03-31":44,"2026-06-30":32.278689},"pe_low":{"2018-12-31":16.130824,"2019-03-31":16.730483,"2019-06-30":15.903114,"2019-09-30":16.889621,"2019-12-31":19.137615,"2020-03-31":21.903592,"2020-06-30":23.084314,"2020-09-30":20.654386,"2020-12-31":19.268412,"2021-03-31":18.727679,"2021-06-30":18.568314,"2021-09-30":19.979651,"2021-12-31":20.455696,"2022-03-31":20.40617,"2022-06-30":21.727735,"2022-09-30":22.295039,"2022-12-31":24.604271,"2023-03-31":25.003641,"2023-06-30":24.685846,"2023-09-30":21.583603,"2023-12-31":19.836464,"2024-03-31":17.791873,"2024-06-30":19.946667,"2024-09-30":20.682028,"2024-12-31":15.474312,"2025-03-31":17.847102,"2025-06-30":19.22178,"2025-09-30":21.635277,"2025-12-31":33.35023,"2026-03-31":28.173184,"2026-06-30":22.124317},"pb":{"2009-06-30":19.577807,"2009-09-30":14.873603,"2009-12-31":11.326194,"2010-03-31":12.83385,"2010-06-30":15.751502,"2010-09-30":13.229493,"2010-12-31":11.863333,"2011-03-31":14.002977,"2011-06-30":12.568594,"2011-09-30":14.375875,"2011-12-31":16.387351,"2012-09-30":16.168518,"2012-12-31":15.420583,"2013-09-30":15.544827,"2013-12-31":13.432283,"2014-12-31":16.165218,"2015-12-31":19.390554,"2016-12-31":27.936447,"2017-12-31":26.148604,"2018-12-31":15.938977,"2019-12-31":17.724822,"2020-12-31":14.196169,"2021-12-31":14.462314,"2022-03-31":15.259038,"2022-06-30":15.834273,"2022-09-30":14.798048,"2022-12-31":14.384921,"2023-03-31":15.174988,"2023-06-30":13.925539,"2023-09-30":10.381012,"2023-12-31":9.296467,"2024-03-31":9.722462,"2024-06-30":9.385695,"2024-09-30":9.309255,"2024-12-31":7.269584,"2025-03-31":7.416925,"2025-06-30":7.469724,"2025-09-30":8.332317,"2025-12-31":7.960912,"2026-03-31":8.936746,"2026-06-30":7.820889},"pb_avg":{"2009-06-30":19.568816,"2009-09-30":13.843378,"2009-12-31":11.628266,"2010-03-31":11.390021,"2010-06-30":13.210986,"2010-09-30":11.755673,"2010-12-31":11.493082,"2011-03-31":12.473792,"2011-06-30":11.376365,"2011-09-30":12.895256,"2011-12-31":14.812562,"2012-09-30":14.711093,"2012-12-31":14.614245,"2013-09-30":13.979319,"2013-12-31":12.534357,"2014-12-31":14.829422,"2015-12-31":20.57846,"2016-12-31":26.258243,"2017-12-31":25.011404,"2018-12-31":15.060569,"2019-12-31":16.101422,"2020-12-31":13.339632,"2021-12-31":12.6883,"2022-03-31":12.9618,"2022-06-30":13.948838,"2022-09-30":13.864656,"2022-12-31":13.628609,"2023-03-31":13.532919,"2023-06-30":13.253248,"2023-09-30":12.332181,"2023-12-31":10.515231,"2024-03-31":10.027807,"2024-06-30":9.902632,"2024-09-30":9.344621,"2024-12-31":8.155126,"2025-03-31":7.935705,"2025-06-30":7.915068,"2025-09-30":7.68851,"2025-12-31":7.589482,"2026-03-31":7.949153,"2026-06-30":8.504361},"pb_high":{"2009-06-30":22.616962,"2009-09-30":15.617283,"2009-12-31":12.95914,"2010-03-31":12.882177,"2010-06-30":16.529635,"2010-09-30":13.969047,"2010-12-31":12.988023,"2011-03-31":14.002977,"2011-06-30":12.966278,"2011-09-30":14.419555,"2011-12-31":16.387351,"2012-09-30":16.560814,"2012-12-31":15.977485,"2013-09-30":16.305353,"2013-12-31":13.841055,"2014-12-31":16.361187,"2015-12-31":24.036728,"2016-12-31":30.688766,"2017-12-31":26.712996,"2018-12-31":16.9376,"2019-12-31":19.088824,"2020-12-31":14.942649,"2021-12-31":14.462314,"2022-03-31":15.259038,"2022-06-30":16.199029,"2022-09-30":15.651149,"2022-12-31":14.9061,"2023-03-31":15.174988,"2023-06-30":15.3549,"2023-09-30":14.285306,"2023-12-31":13.728793,"2024-03-31":13.762908,"2024-06-30":12.592546,"2024-09-30":10.169892,"2024-12-31":8.993508,"2025-03-31":9.085658,"2025-06-30":9.148667,"2025-09-30":8.62632,"2025-12-31":8.554984,"2026-03-31":10.157172,"2026-06-30":10.532458},"pb_low":{"2009-06-30":17.41941,"2009-09-30":12.219237,"2009-12-31":10.139459,"2010-03-31":10.511131,"2010-06-30":11.489676,"2010-09-30":9.702178,"2010-12-31":9.120802,"2011-03-31":11.09213,"2011-06-30":10.321795,"2011-09-30":11.28909,"2011-12-31":12.477517,"2012-09-30":12.626452,"2012-12-31":12.841132,"2013-09-30":11.588418,"2013-12-31":10.399277,"2014-12-31":13.535578,"2015-12-31":18.206746,"2016-12-31":22.504735,"2017-12-31":23.976273,"2018-12-31":13.4964,"2019-12-31":12.523364,"2020-12-31":10.971673,"2021-12-31":10.871964,"2022-03-31":11.300671,"2022-06-30":12.238311,"2022-09-30":11.462832,"2022-12-31":12.166027,"2023-03-31":12.289229,"2023-06-30":11.963582,"2023-09-30":10.381012,"2023-12-31":8.951415,"2024-03-31":8.973658,"2024-06-30":9.165642,"2024-09-30":8.714138,"2024-12-31":7.240394,"2025-03-31":6.276827,"2025-06-30":6.515021,"2025-09-30":6.447578,"2025-12-31":6.331808,"2026-03-31":6.503633,"2026-06-30":7.219111},"ptb":{"2009-06-30":null,"2009-09-30":null,"2009-12-31":349.332518,"2010-03-31":196.304039,"2010-06-30":193.084788,"2010-09-30":60.504229,"2010-12-31":41.96155,"2011-03-31":54.316369,"2011-06-30":35.099096,"2011-09-30":44.946265,"2011-12-31":63.137453,"2012-09-30":95.46922,"2012-12-31":68.31205,"2013-09-30":37.321872,"2013-12-31":25.877351,"2014-12-31":64.044573,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":253.812513,"2025-03-31":281.17433,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_avg":{"2009-06-30":null,"2009-09-30":null,"2009-12-31":358.649305,"2010-03-31":174.219524,"2010-06-30":161.942674,"2010-09-30":53.763805,"2010-12-31":40.651942,"2011-03-31":48.384787,"2011-06-30":31.769673,"2011-09-30":40.317103,"2011-12-31":57.070081,"2012-09-30":86.863657,"2012-12-31":64.740033,"2013-09-30":33.563214,"2013-12-31":24.147494,"2014-12-31":58.752318,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":284.730617,"2025-03-31":300.84116,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_high":{"2009-06-30":null,"2009-09-30":null,"2009-12-31":399.697307,"2010-03-31":197.04324,"2010-06-30":202.623288,"2010-09-30":63.886531,"2010-12-31":45.939666,"2011-03-31":54.316369,"2011-06-30":36.209668,"2011-09-30":45.082834,"2011-12-31":63.137453,"2012-09-30":97.785584,"2012-12-31":70.779086,"2013-09-30":39.147835,"2013-12-31":26.664852,"2014-12-31":64.82098,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":314.002124,"2025-03-31":344.435678,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_low":{"2009-06-30":null,"2009-09-30":null,"2009-12-31":312.730201,"2010-03-31":160.776196,"2010-06-30":140.842541,"2010-09-30":44.372283,"2010-12-31":32.261001,"2011-03-31":43.025439,"2011-06-30":28.824678,"2011-09-30":35.295413,"2011-12-31":48.07358,"2012-09-30":74.554606,"2012-12-31":56.885272,"2013-09-30":27.822854,"2013-12-31":20.034252,"2014-12-31":53.62627,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":252.793367,"2025-03-31":237.953415,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ps":{"2010-03-31":1.764715,"2010-06-30":1.985453,"2010-09-30":1.954678,"2010-12-31":1.887579,"2011-03-31":2.103591,"2011-06-30":2.14935,"2011-09-30":2.223998,"2011-12-31":2.288062,"2012-09-30":2.45583,"2012-12-31":2.406181,"2013-09-30":2.998747,"2013-12-31":3.016561,"2014-12-31":3.169244,"2015-12-31":2.619831,"2016-12-31":2.950738,"2017-12-31":3.184758,"2018-12-31":2.861505,"2019-12-31":3.860059,"2020-12-31":3.892065,"2021-12-31":4.444813,"2022-03-31":4.762399,"2022-06-30":4.708451,"2022-09-30":4.52028,"2022-12-31":4.555364,"2023-03-31":4.886154,"2023-06-30":4.738446,"2023-09-30":3.690619,"2023-12-31":3.413081,"2024-03-31":3.494508,"2024-06-30":3.416948,"2024-09-30":3.567783,"2024-12-31":3.059522,"2025-03-31":3.230845,"2025-06-30":2.985608,"2025-09-30":3.310305,"2025-12-31":3.15694,"2026-03-31":3.527984,"2026-06-30":2.93362},"ps_avg":{"2010-03-31":1.566182,"2010-06-30":1.665224,"2010-09-30":1.736919,"2010-12-31":1.828668,"2011-03-31":1.87387,"2011-06-30":1.945467,"2011-09-30":1.994941,"2011-12-31":2.068184,"2012-09-30":2.234463,"2012-12-31":2.280363,"2013-09-30":2.696745,"2013-12-31":2.814909,"2014-12-31":2.907357,"2015-12-31":2.780328,"2016-12-31":2.773481,"2017-12-31":3.046253,"2018-12-31":2.703805,"2019-12-31":3.506519,"2020-12-31":3.657235,"2021-12-31":3.899591,"2022-03-31":4.045423,"2022-06-30":4.147801,"2022-09-30":4.235162,"2022-12-31":4.315858,"2023-03-31":4.357428,"2023-06-30":4.509685,"2023-09-30":4.384292,"2023-12-31":3.860534,"2024-03-31":3.604256,"2024-06-30":3.605143,"2024-09-30":3.581337,"2024-12-31":3.432217,"2025-03-31":3.456828,"2025-06-30":3.163609,"2025-09-30":3.05453,"2025-12-31":3.009647,"2026-03-31":3.138109,"2026-06-30":3.18999},"ps_high":{"2010-03-31":1.771361,"2010-06-30":2.083535,"2010-09-30":2.063948,"2010-12-31":2.066528,"2011-03-31":2.103591,"2011-06-30":2.217358,"2011-09-30":2.230755,"2011-12-31":2.288062,"2012-09-30":2.515416,"2012-12-31":2.493079,"2013-09-30":3.14546,"2013-12-31":3.108361,"2014-12-31":3.207665,"2015-12-31":3.24757,"2016-12-31":3.241447,"2017-12-31":3.253498,"2018-12-31":3.040786,"2019-12-31":4.157107,"2020-12-31":4.096723,"2021-12-31":4.444813,"2022-03-31":4.762399,"2022-06-30":4.816914,"2022-09-30":4.780872,"2022-12-31":4.720409,"2023-03-31":4.886154,"2023-06-30":5.224815,"2023-09-30":5.078659,"2023-12-31":5.040353,"2024-03-31":4.94675,"2024-06-30":4.584431,"2024-09-30":3.897624,"2024-12-31":3.785063,"2025-03-31":3.957752,"2025-06-30":3.656672,"2025-09-30":3.427108,"2025-12-31":3.392522,"2026-03-31":4.009775,"2026-06-30":3.950731},"ps_low":{"2010-03-31":1.445331,"2010-06-30":1.448256,"2010-09-30":1.433512,"2010-12-31":1.451214,"2011-03-31":1.66631,"2011-06-30":1.765126,"2011-09-30":1.746462,"2011-12-31":1.742157,"2012-09-30":1.917827,"2012-12-31":2.003691,"2013-09-30":2.235517,"2013-12-31":2.335422,"2014-12-31":2.653695,"2015-12-31":2.459889,"2016-12-31":2.377023,"2017-12-31":2.92018,"2018-12-31":2.422992,"2019-12-31":2.727301,"2020-12-31":3.008028,"2021-12-31":3.341363,"2022-03-31":3.526979,"2022-06-30":3.639162,"2022-09-30":3.50149,"2022-12-31":3.852693,"2023-03-31":3.956976,"2023-06-30":4.070851,"2023-09-30":3.690619,"2023-12-31":3.286399,"2024-03-31":3.225368,"2024-06-30":3.336835,"2024-09-30":3.339704,"2024-12-31":3.047237,"2025-03-31":2.734214,"2025-06-30":2.604018,"2025-09-30":2.561527,"2025-12-31":2.51091,"2026-03-31":2.567457,"2026-06-30":2.707892},"pcf":{"2010-06-30":12.420166,"2010-09-30":13.364456,"2010-12-31":11.875086,"2011-03-31":13.936147,"2011-06-30":13.780071,"2011-09-30":17.309422,"2011-12-31":23.667295,"2012-09-30":16.940512,"2012-12-31":14.602557,"2013-09-30":18.706858,"2013-12-31":18.093505,"2014-12-31":27.856507,"2015-12-31":15.403602,"2016-12-31":21.663132,"2017-12-31":19.155281,"2018-12-31":13.933925,"2019-12-31":17.477109,"2020-12-31":18.662141,"2021-12-31":19.144566,"2022-03-31":20.889442,"2022-06-30":21.013537,"2022-09-30":20.373475,"2022-12-31":20.389606,"2023-03-31":21.625747,"2023-06-30":22.727376,"2023-09-30":17.653181,"2023-12-31":16.402884,"2024-03-31":18.691638,"2024-06-30":17.358515,"2024-09-30":16.674225,"2024-12-31":13.538326,"2025-03-31":14.728869,"2025-06-30":15.71613,"2025-09-30":16.590535,"2025-12-31":16.208525,"2026-03-31":18.006112,"2026-06-30":13.432362},"pcf_avg":{"2010-06-30":10.416952,"2010-09-30":11.875599,"2010-12-31":11.504468,"2011-03-31":12.41426,"2011-06-30":12.472924,"2011-09-30":15.526668,"2011-12-31":21.392919,"2012-09-30":15.413501,"2012-12-31":13.838994,"2013-09-30":16.822904,"2013-12-31":16.883985,"2014-12-31":25.554614,"2015-12-31":16.347259,"2016-12-31":20.36178,"2017-12-31":18.32222,"2018-12-31":13.166016,"2019-12-31":15.876396,"2020-12-31":17.536147,"2021-12-31":16.796205,"2022-03-31":17.744549,"2022-06-30":18.511391,"2022-09-30":19.088411,"2022-12-31":19.317587,"2023-03-31":19.285648,"2023-06-30":21.630154,"2023-09-30":20.971195,"2023-12-31":18.553297,"2024-03-31":19.278669,"2024-06-30":18.314573,"2024-09-30":16.73757,"2024-12-31":15.187494,"2025-03-31":15.759085,"2025-06-30":16.653124,"2025-09-30":15.308648,"2025-12-31":15.452288,"2026-03-31":16.016269,"2026-06-30":14.606224},"pcf_high":{"2010-06-30":13.033729,"2010-09-30":14.111554,"2010-12-31":13.000889,"2011-03-31":13.936147,"2011-06-30":14.216087,"2011-09-30":17.362017,"2011-12-31":23.667295,"2012-09-30":17.351539,"2012-12-31":15.129917,"2013-09-30":19.622086,"2013-12-31":18.644128,"2014-12-31":28.194209,"2015-12-31":19.094462,"2016-12-31":23.7974,"2017-12-31":19.568729,"2018-12-31":14.806925,"2019-12-31":18.822049,"2020-12-31":19.643456,"2021-12-31":19.144566,"2022-03-31":20.889442,"2022-06-30":21.497601,"2022-09-30":21.547997,"2022-12-31":21.128341,"2023-03-31":21.625747,"2023-06-30":25.060186,"2023-09-30":24.292534,"2023-12-31":24.223376,"2024-03-31":26.459479,"2024-06-30":23.289475,"2024-09-30":18.215751,"2024-12-31":16.748832,"2025-03-31":18.042714,"2025-06-30":19.248589,"2025-09-30":17.175927,"2025-12-31":17.418064,"2026-03-31":20.465074,"2026-06-30":18.089476},"pcf_low":{"2010-06-30":9.059687,"2010-09-30":9.801156,"2010-12-31":9.129838,"2011-03-31":11.039192,"2011-06-30":11.316705,"2011-09-30":13.592747,"2011-12-31":18.02055,"2012-09-30":13.229324,"2012-12-31":12.15994,"2013-09-30":13.945661,"2013-12-31":14.007996,"2014-12-31":23.325014,"2015-12-31":14.463201,"2016-12-31":17.451147,"2017-12-31":17.56393,"2018-12-31":11.798613,"2019-12-31":12.348344,"2020-12-31":14.423251,"2021-12-31":14.391822,"2022-03-31":15.470485,"2022-06-30":16.241364,"2022-09-30":15.781658,"2022-12-31":17.244481,"2023-03-31":17.513276,"2023-06-30":19.525338,"2023-09-30":17.653181,"2023-12-31":15.794067,"2024-03-31":17.252046,"2024-06-30":16.951535,"2024-09-30":15.608285,"2024-12-31":13.483965,"2025-03-31":12.464811,"2025-06-30":13.707458,"2025-09-30":12.837819,"2025-12-31":12.891647,"2026-03-31":13.10378,"2026-06-30":12.398809},"pfcf":{"2010-06-30":14.465556,"2010-09-30":16.132629,"2010-12-31":14.828505,"2011-03-31":18.766927,"2011-06-30":19.951332,"2011-09-30":29.749611,"2011-12-31":52.720369,"2012-09-30":23.937092,"2012-12-31":19.121246,"2013-09-30":24.789118,"2013-12-31":24.839124,"2014-12-31":49.666364,"2015-12-31":21.513834,"2016-12-31":29.510001,"2017-12-31":24.131726,"2018-12-31":17.535255,"2019-12-31":21.323792,"2020-12-31":25.2134,"2021-12-31":25.126487,"2022-03-31":27.68001,"2022-06-30":27.422019,"2022-09-30":26.357667,"2022-12-31":26.246867,"2023-03-31":28.030701,"2023-06-30":31.091637,"2023-09-30":25.345037,"2023-12-31":24.552209,"2024-03-31":30.063567,"2024-06-30":27.191994,"2024-09-30":23.670966,"2024-12-31":17.798407,"2025-03-31":19.081782,"2025-06-30":20.405329,"2025-09-30":20.654611,"2025-12-31":20.251193,"2026-03-31":21.96762,"2026-06-30":16.015161},"pfcf_avg":{"2010-06-30":12.132446,"2010-09-30":14.335386,"2010-12-31":14.365712,"2011-03-31":16.717498,"2011-06-30":18.058792,"2011-09-30":26.685602,"2011-12-31":47.654056,"2012-09-30":21.779411,"2012-12-31":18.121402,"2013-09-30":22.292624,"2013-12-31":23.178671,"2014-12-31":45.562237,"2015-12-31":22.831816,"2016-12-31":27.73727,"2017-12-31":23.08224,"2018-12-31":16.568874,"2019-12-31":19.370765,"2020-12-31":23.69213,"2021-12-31":22.044356,"2022-03-31":23.512802,"2022-06-30":24.156795,"2022-09-30":24.695147,"2022-12-31":24.866893,"2023-03-31":24.997529,"2023-06-30":29.590609,"2023-09-30":30.108779,"2023-12-31":27.770995,"2024-03-31":31.007745,"2024-06-30":28.689652,"2024-09-30":23.760893,"2024-12-31":19.966515,"2025-03-31":20.416463,"2025-06-30":21.621892,"2025-09-30":19.058708,"2025-12-31":19.306338,"2026-03-31":19.539993,"2026-06-30":17.414734},"pfcf_high":{"2010-06-30":15.180163,"2010-09-30":17.034473,"2010-12-31":16.234304,"2011-03-31":18.766927,"2011-06-30":20.582613,"2011-09-30":29.840005,"2011-12-31":52.720369,"2012-09-30":24.517876,"2012-12-31":19.811795,"2013-09-30":26.001919,"2013-12-31":25.59503,"2014-12-31":50.268465,"2015-12-31":26.668767,"2016-12-31":32.417348,"2017-12-31":24.652585,"2018-12-31":18.633889,"2019-12-31":22.96475,"2020-12-31":26.539201,"2021-12-31":25.126487,"2022-03-31":27.68001,"2022-06-30":28.053708,"2022-09-30":27.877175,"2022-12-31":27.197816,"2023-03-31":28.030701,"2023-06-30":34.282981,"2023-09-30":34.877295,"2023-12-31":36.258098,"2024-03-31":42.557337,"2024-06-30":36.482801,"2024-09-30":25.85934,"2024-12-31":22.019156,"2025-03-31":23.374987,"2025-06-30":24.991763,"2025-09-30":21.383402,"2025-12-31":21.76241,"2026-03-31":24.967576,"2026-06-30":21.567753},"pfcf_low":{"2010-06-30":10.551663,"2010-09-30":11.831265,"2010-12-31":11.400494,"2011-03-31":14.865781,"2011-06-30":16.384773,"2011-09-30":23.361781,"2011-12-31":40.141893,"2012-09-30":18.69315,"2012-12-31":15.922774,"2013-09-30":18.479888,"2013-12-31":19.230456,"2014-12-31":41.587003,"2015-12-31":20.200398,"2016-12-31":23.772342,"2017-12-31":22.12695,"2018-12-31":14.848055,"2019-12-31":15.066194,"2020-12-31":19.486467,"2021-12-31":18.888697,"2022-03-31":20.499502,"2022-06-30":21.19448,"2022-09-30":20.417119,"2022-12-31":22.198251,"2023-03-31":22.70023,"2023-06-30":26.711165,"2023-09-30":25.345037,"2023-12-31":23.640917,"2024-03-31":27.748132,"2024-06-30":26.554462,"2024-09-30":22.157743,"2024-12-31":17.72694,"2025-03-31":16.148612,"2025-06-30":17.797332,"2025-09-30":15.982616,"2025-12-31":16.107032,"2026-03-31":15.98673,"2026-06-30":14.782874},"evs_avg":{"2010-03-31":1.791984,"2010-06-30":1.89792,"2010-09-30":1.9231,"2010-12-31":1.996867,"2011-03-31":2.014967,"2011-06-30":2.078004,"2011-09-30":2.21725,"2011-12-31":2.261586,"2012-09-30":2.438316,"2012-12-31":2.441713,"2013-09-30":2.872037,"2013-12-31":2.911293,"2014-12-31":3.094052,"2015-12-31":3.018589,"2016-12-31":3.054732,"2017-12-31":3.311996,"2018-12-31":3.047816,"2019-12-31":3.975665,"2020-12-31":4.082055,"2021-12-31":4.423441,"2022-03-31":4.540679,"2022-06-30":4.627837,"2022-09-30":4.686857,"2022-12-31":4.731189,"2023-03-31":4.752394,"2023-06-30":4.924832,"2023-09-30":4.782358,"2023-12-31":4.255709,"2024-03-31":4.029858,"2024-06-30":4.054448,"2024-09-30":4.00746,"2024-12-31":3.822442,"2025-03-31":3.866895,"2025-06-30":3.582556,"2025-09-30":3.422824,"2025-12-31":3.392558,"2026-03-31":3.511789,"2026-06-30":3.586201},"evs_high":{"2010-03-31":1.997162,"2010-06-30":2.316231,"2010-09-30":2.25013,"2010-12-31":2.234728,"2011-03-31":2.244688,"2011-06-30":2.349894,"2011-09-30":2.453065,"2011-12-31":2.481464,"2012-09-30":2.719269,"2012-12-31":2.654429,"2013-09-30":3.320751,"2013-12-31":3.204745,"2014-12-31":3.394359,"2015-12-31":3.485831,"2016-12-31":3.522698,"2017-12-31":3.51924,"2018-12-31":3.384798,"2019-12-31":4.626252,"2020-12-31":4.521543,"2021-12-31":4.968662,"2022-03-31":5.257655,"2022-06-30":5.29695,"2022-09-30":5.232568,"2022-12-31":5.13574,"2023-03-31":5.28112,"2023-06-30":5.639961,"2023-09-30":5.476726,"2023-12-31":5.435528,"2024-03-31":5.372351,"2024-06-30":5.033735,"2024-09-30":4.323747,"2024-12-31":4.175289,"2025-03-31":4.367819,"2025-06-30":4.075619,"2025-09-30":3.795402,"2025-12-31":3.775432,"2026-03-31":4.383455,"2026-06-30":4.346941},"evs_low":{"2010-03-31":1.671132,"2010-06-30":1.680952,"2010-09-30":1.619693,"2010-12-31":1.619413,"2011-03-31":1.807407,"2011-06-30":1.897662,"2011-09-30":1.968771,"2011-12-31":1.935558,"2012-09-30":2.12168,"2012-12-31":2.165042,"2013-09-30":2.410809,"2013-12-31":2.431806,"2014-12-31":2.840389,"2015-12-31":2.69815,"2016-12-31":2.658274,"2017-12-31":3.185922,"2018-12-31":2.767003,"2019-12-31":3.196446,"2020-12-31":3.432848,"2021-12-31":3.865212,"2022-03-31":4.022235,"2022-06-30":4.119198,"2022-09-30":3.953185,"2022-12-31":4.268024,"2023-03-31":4.351942,"2023-06-30":4.485997,"2023-09-30":4.088685,"2023-12-31":3.681574,"2024-03-31":3.650969,"2024-06-30":3.78614,"2024-09-30":3.765827,"2024-12-31":3.437462,"2025-03-31":3.14428,"2025-06-30":3.022966,"2025-09-30":2.92982,"2025-12-31":2.893821,"2026-03-31":2.941138,"2026-06-30":3.104103},"eve_avg":{"2010-03-31":9.382184,"2010-06-30":9.987091,"2010-09-30":9.972594,"2010-12-31":10.272231,"2011-03-31":10.397098,"2011-06-30":9.92723,"2011-09-30":10.52826,"2011-12-31":10.821783,"2012-09-30":12.037691,"2012-12-31":12.279398,"2014-12-31":10.593199,"2015-12-31":19.657105,"2016-12-31":15.075257,"2017-12-31":15.801218,"2018-12-31":12.37526,"2019-12-31":16.821577,"2020-12-31":16.012478,"2021-12-31":16.824425,"2022-03-31":16.700963,"2022-06-30":17.597271,"2022-09-30":18.511392,"2022-12-31":18.674392,"2023-03-31":18.725942,"2023-06-30":18.844613,"2023-09-30":17.636944,"2023-12-31":15.94097,"2024-03-31":14.179739,"2024-06-30":14.963421,"2024-09-30":15.311883,"2024-12-31":12.7688,"2025-03-31":15.538809,"2025-06-30":15.594817,"2025-09-30":16.178143,"2025-12-31":20.392323,"2026-03-31":18.882681,"2026-06-30":16.203004},"eve_high":{"2010-03-31":10.456425,"2010-06-30":12.188294,"2010-09-30":11.668466,"2010-12-31":11.495827,"2011-03-31":11.582445,"2011-06-30":11.226129,"2011-09-30":11.647987,"2011-12-31":11.873907,"2012-09-30":13.424726,"2012-12-31":13.349149,"2014-12-31":11.621372,"2015-12-31":22.699792,"2016-12-31":17.384694,"2017-12-31":16.789962,"2018-12-31":13.743528,"2019-12-31":19.574302,"2020-12-31":17.736435,"2021-12-31":18.898158,"2022-03-31":19.338055,"2022-06-30":20.141561,"2022-09-30":20.666751,"2022-12-31":20.271189,"2023-03-31":20.809288,"2023-06-30":21.58102,"2023-09-30":20.197715,"2023-12-31":20.360317,"2024-03-31":18.903529,"2024-06-30":18.577598,"2024-09-30":16.520364,"2024-12-31":13.947477,"2025-03-31":17.551735,"2025-06-30":17.741113,"2025-09-30":17.93915,"2025-12-31":22.693745,"2026-03-31":23.569576,"2026-06-30":19.640145},"eve_low":{"2010-03-31":8.749449,"2010-06-30":8.845376,"2010-09-30":8.399221,"2010-12-31":8.330542,"2011-03-31":9.326105,"2011-06-30":9.065686,"2011-09-30":9.348394,"2011-12-31":9.261727,"2012-09-30":10.474497,"2012-12-31":10.888016,"2014-12-31":9.724728,"2015-12-31":17.570401,"2016-12-31":13.118719,"2017-12-31":15.199734,"2018-12-31":11.235055,"2019-12-31":13.524597,"2020-12-31":13.465865,"2021-12-31":14.701221,"2022-03-31":14.794087,"2022-06-30":15.663179,"2022-09-30":15.613653,"2022-12-31":16.84624,"2023-03-31":17.148033,"2023-06-30":17.165435,"2023-09-30":15.078737,"2023-12-31":13.790383,"2024-03-31":12.846555,"2024-06-30":13.973198,"2024-09-30":14.38864,"2024-12-31":11.482781,"2025-03-31":12.635041,"2025-06-30":13.158926,"2025-09-30":13.847937,"2025-12-31":17.394466,"2026-03-31":15.814322,"2026-06-30":14.024811},"evb_avg":{"2010-03-31":11.372537,"2010-06-30":12.072966,"2010-09-30":12.093995,"2010-12-31":12.508866,"2011-03-31":12.64602,"2011-06-30":11.913843,"2011-09-30":12.615519,"2011-12-31":13.034938,"2012-09-30":14.484434,"2012-12-31":14.600537,"2014-12-31":11.738679,"2015-12-31":25.070517,"2016-12-31":18.848963,"2017-12-31":18.95149,"2018-12-31":14.624792,"2019-12-31":19.894495,"2020-12-31":18.661379,"2021-12-31":19.4176,"2022-03-31":19.178853,"2022-06-30":20.350062,"2022-09-30":21.567758,"2022-12-31":21.804642,"2023-03-31":21.816267,"2023-06-30":21.881706,"2023-09-30":20.346328,"2023-12-31":18.554248,"2024-03-31":16.339513,"2024-06-30":17.538697,"2024-09-30":18.143491,"2024-12-31":14.774526,"2025-03-31":18.823698,"2025-06-30":19.13861,"2025-09-30":20.315076,"2025-12-31":27.517841,"2026-03-31":24.583189,"2026-06-30":20.169051},"evb_high":{"2010-03-31":12.674668,"2010-06-30":14.733906,"2010-09-30":14.150619,"2010-12-31":13.998883,"2011-03-31":14.087761,"2011-06-30":13.472675,"2011-09-30":13.957235,"2011-12-31":14.302231,"2012-09-30":16.153394,"2012-12-31":15.872498,"2014-12-31":12.878032,"2015-12-31":28.951136,"2016-12-31":21.736509,"2017-12-31":20.13736,"2018-12-31":16.241778,"2019-12-31":23.15008,"2020-12-31":20.670527,"2021-12-31":21.81096,"2022-03-31":22.207206,"2022-06-30":23.292363,"2022-09-30":24.078983,"2022-12-31":23.669098,"2023-03-31":24.243426,"2023-06-30":25.059126,"2023-09-30":23.300484,"2023-12-31":23.69808,"2024-03-31":21.782803,"2024-06-30":21.774892,"2024-09-30":19.575455,"2024-12-31":16.13835,"2025-03-31":21.262154,"2025-06-30":21.772635,"2025-09-30":22.526391,"2025-12-31":30.62343,"2026-03-31":30.685015,"2026-06-30":24.447509},"evb_low":{"2010-03-31":10.605572,"2010-06-30":10.692796,"2010-09-30":10.18593,"2010-12-31":10.144401,"2011-03-31":11.343367,"2011-06-30":10.879889,"2011-09-30":11.201741,"2011-12-31":11.155836,"2012-09-30":12.603511,"2012-12-31":12.946146,"2014-12-31":10.776297,"2015-12-31":22.409151,"2016-12-31":16.402655,"2017-12-31":18.230089,"2018-12-31":13.277324,"2019-12-31":15.995232,"2020-12-31":15.693487,"2021-12-31":16.967143,"2022-03-31":16.989057,"2022-06-30":18.113415,"2022-09-30":18.191581,"2022-12-31":19.670051,"2023-03-31":19.977957,"2023-06-30":19.931903,"2023-09-30":17.395129,"2023-12-31":16.051105,"2024-03-31":14.803266,"2024-06-30":16.378052,"2024-09-30":17.049514,"2024-12-31":13.286499,"2025-03-31":15.306076,"2025-06-30":16.149183,"2025-09-30":17.38901,"2025-12-31":23.472468,"2026-03-31":20.58852,"2026-06-30":17.457698},"earnings_yield":{"2018-12-31":5.249294,"2019-03-31":4.685187,"2019-06-30":4.312467,"2019-09-30":3.947197,"2019-12-31":3.691912,"2020-03-31":4.043106,"2020-06-30":4.052443,"2020-09-30":4.085436,"2020-12-31":4.011029,"2021-03-31":4.21925,"2021-06-30":3.928735,"2021-09-30":3.953114,"2021-12-31":3.674988,"2022-03-31":3.629239,"2022-06-30":3.557205,"2022-09-30":3.474396,"2022-12-31":3.437406,"2023-03-31":3.238866,"2023-06-30":3.480176,"2023-09-30":4.633147,"2023-12-31":4.854109,"2024-03-31":5.187661,"2024-06-30":4.895828,"2024-09-30":4.526019,"2024-12-31":6.436374,"2025-03-31":4.741858,"2025-06-30":4.537511,"2025-09-30":3.576584,"2025-12-31":2.384877,"2026-03-31":2.583097,"2026-06-30":4.172129},"fcf_yield":{"2010-06-30":6.912973,"2010-09-30":6.198618,"2010-12-31":6.743768,"2011-03-31":5.328523,"2011-06-30":5.012197,"2011-09-30":3.361388,"2011-12-31":1.8968,"2012-09-30":4.177617,"2012-12-31":5.229785,"2013-09-30":4.034028,"2013-12-31":4.025907,"2014-12-31":2.013435,"2015-12-31":4.648172,"2016-12-31":3.388682,"2017-12-31":4.143922,"2018-12-31":5.702797,"2019-12-31":4.689597,"2020-12-31":3.966145,"2021-12-31":3.979864,"2022-03-31":3.612716,"2022-06-30":3.646705,"2022-09-30":3.793963,"2022-12-31":3.809979,"2023-03-31":3.567517,"2023-06-30":3.216299,"2023-09-30":3.945546,"2023-12-31":4.072953,"2024-03-31":3.326285,"2024-06-30":3.677553,"2024-09-30":4.224585,"2024-12-31":5.61848,"2025-03-31":5.240601,"2025-06-30":4.900681,"2025-09-30":4.841534,"2025-12-31":4.937981,"2026-03-31":4.552154,"2026-06-30":6.244083},"shareholder_yield":{"2010-06-30":3.705827,"2010-09-30":3.767224,"2010-12-31":4.227512,"2011-03-31":4.788919,"2011-06-30":4.110901,"2011-09-30":5.192921,"2011-12-31":4.949235,"2012-09-30":5.357166,"2012-12-31":5.328213,"2013-09-30":3.354885,"2013-12-31":3.244322,"2014-12-31":4.324442,"2015-12-31":5.471117,"2016-12-31":4.974145,"2017-12-31":3.45348,"2018-12-31":3.633329,"2019-12-31":3.689974,"2020-12-31":2.68584,"2021-12-31":2.868732,"2022-03-31":2.52935,"2022-06-30":2.405704,"2022-09-30":2.419918,"2022-12-31":2.452389,"2023-03-31":2.337673,"2023-06-30":2.140243,"2023-09-30":2.748147,"2023-12-31":3.028272,"2024-03-31":3.691073,"2024-06-30":4.088294,"2024-09-30":4.014058,"2024-12-31":4.607028,"2025-03-31":3.116746,"2025-06-30":3.213542,"2025-09-30":2.851379,"2025-12-31":2.940165,"2026-03-31":2.767908,"2026-06-30":4.36107},"peg":{"2019-12-31":-11.626247,"2020-03-31":-14.785112,"2020-06-30":-2.0975,"2020-09-30":-4.015583,"2020-12-31":2.058718,"2021-03-31":0.876767,"2021-06-30":0.729285,"2021-09-30":1.22195,"2021-12-31":1.66259,"2022-03-31":1.746819,"2022-06-30":1.973574,"2022-09-30":2.538719,"2022-12-31":2.433436,"2023-03-31":5.221902,"2023-06-30":2.721092,"2023-09-30":1.026897,"2023-12-31":1.504448,"2024-03-31":0.858586,"2024-06-30":5.725744,"2024-09-30":-3.471453,"2024-12-31":0.760038,"2025-03-31":-1.074676,"2025-06-30":-1.349297,"2025-09-30":-1.219546,"2025-12-31":-0.696717,"2026-03-31":-1.145855,"2026-06-30":-8.594448},"price":{"2009-06-30":36.01,"2009-09-30":39,"2009-12-31":35.79,"2010-03-31":42.49,"2010-06-30":48.38,"2010-09-30":48.12,"2010-12-31":47.15,"2011-03-31":54.36,"2011-06-30":55.94,"2011-09-30":59.24,"2011-12-31":61.78,"2012-03-31":61.33,"2012-06-30":72.03,"2012-09-30":70.89,"2012-12-31":71.44,"2013-03-31":87.53,"2013-06-30":89.28,"2013-09-30":93,"2013-12-31":96.28,"2014-03-31":103.24,"2014-06-30":96.92,"2014-09-30":93.21,"2014-12-31":106.41,"2015-03-31":101.89,"2015-06-30":88.55,"2015-09-30":92.56,"2015-12-31":89.27,"2016-03-31":90.07,"2016-06-30":97.97,"2016-09-30":95.6,"2016-12-31":103.43,"2017-03-31":109.25,"2017-06-30":107.37,"2017-09-30":109.17,"2017-12-31":113.51,"2018-03-31":98.96,"2018-06-30":93.06,"2018-09-30":102,"2018-12-31":106.3,"2019-03-31":114.83,"2019-06-30":134.03,"2019-09-30":153.78,"2019-12-31":147.62,"2020-03-31":130.84,"2020-06-30":125.85,"2020-09-30":139.52,"2020-12-31":152.33,"2021-03-31":159.27,"2021-06-30":175.12,"2021-09-30":174.04,"2021-12-31":193.47,"2022-03-31":214.37,"2022-06-30":220.96,"2022-09-30":220.47,"2022-12-31":231.57,"2023-03-31":254.41,"2023-06-30":249.7,"2023-09-30":200.08,"2023-12-31":186.44,"2024-03-31":194.5,"2024-06-30":183.83,"2024-09-30":191.78,"2024-12-31":169.35,"2025-03-31":171.03,"2025-06-30":165.95,"2025-09-30":187.05,"2025-12-31":181.98,"2026-03-31":207.89,"2026-06-30":175.45},"price_avg":{"2009-06-30":35.993462,"2009-09-30":36.298654,"2009-12-31":36.744528,"2010-03-31":37.709808,"2010-06-30":40.576923,"2010-09-30":42.759231,"2010-12-31":45.678462,"2011-03-31":48.423654,"2011-06-30":50.633654,"2011-09-30":53.138679,"2011-12-31":55.843077,"2012-03-31":58.234231,"2012-06-30":60.883269,"2012-09-30":64.5,"2012-12-31":67.704423,"2013-03-31":72.780769,"2013-06-30":78.226538,"2013-09-30":83.634038,"2013-12-31":89.843846,"2014-03-31":95.121923,"2014-06-30":97.519615,"2014-09-30":97.307692,"2014-12-31":97.616923,"2015-03-31":98.171154,"2015-06-30":97.224423,"2015-09-30":96.823462,"2015-12-31":94.738868,"2016-03-31":90.982115,"2016-06-30":90.775192,"2016-09-30":94.737736,"2016-12-31":97.216731,"2017-03-31":101.560189,"2017-06-30":105.705472,"2017-09-30":105.858654,"2017-12-31":108.573462,"2018-03-31":107.481538,"2018-06-30":103.1575,"2018-09-30":101.355192,"2018-12-31":100.441731,"2019-03-31":101.994231,"2019-06-30":110.675385,"2019-09-30":123.6525,"2019-12-31":134.099615,"2020-03-31":143.725,"2020-06-30":145.386923,"2020-09-30":143.022692,"2020-12-31":143.139057,"2021-03-31":143.659231,"2021-06-30":152.1,"2021-09-30":160.950577,"2021-12-31":169.738077,"2022-03-31":182.096731,"2022-06-30":194.649615,"2022-09-30":206.563774,"2022-12-31":219.394808,"2023-03-31":226.880566,"2023-06-30":237.645094,"2023-09-30":237.686154,"2023-12-31":210.882222,"2024-03-31":200.608478,"2024-06-30":193.95484,"2024-09-30":192.508577,"2024-12-31":189.979325,"2025-03-31":182.992749,"2025-06-30":175.84392,"2025-09-30":172.59736,"2025-12-31":173.4894,"2026-03-31":184.916215,"2026-06-30":190.782669},"price_high":{"2009-06-30":41.6,"2009-09-30":40.95,"2009-12-31":40.95,"2010-03-31":42.65,"2010-06-30":50.77,"2010-09-30":50.81,"2010-12-31":51.62,"2011-03-31":54.36,"2011-06-30":57.71,"2011-09-30":59.42,"2011-12-31":61.78,"2012-03-31":61.78,"2012-06-30":72.03,"2012-09-30":72.61,"2012-12-31":74.02,"2013-03-31":87.53,"2013-06-30":90.38,"2013-09-30":97.55,"2013-12-31":99.21,"2014-03-31":107.7,"2014-06-30":107.7,"2014-09-30":107.7,"2014-12-31":107.7,"2015-03-31":110.66,"2015-06-30":110.66,"2015-09-30":110.66,"2015-12-31":110.66,"2016-03-31":100.75,"2016-06-30":97.97,"2016-09-30":113.62,"2016-12-31":113.62,"2017-03-31":113.62,"2017-06-30":115.96,"2017-09-30":115.96,"2017-12-31":115.96,"2018-03-31":115.96,"2018-06-30":114.95,"2018-09-30":114.95,"2018-12-31":112.96,"2019-03-31":114.83,"2019-06-30":138.32,"2019-09-30":158.98,"2019-12-31":158.98,"2020-03-31":160.34,"2020-06-30":160.34,"2020-09-30":160.34,"2020-12-31":160.34,"2021-03-31":159.27,"2021-06-30":175.12,"2021-09-30":180.03,"2021-12-31":193.47,"2022-03-31":214.37,"2022-06-30":226.05,"2022-09-30":233.18,"2022-12-31":239.96,"2023-03-31":254.41,"2023-06-30":275.33,"2023-09-30":275.33,"2023-12-31":275.33,"2024-03-31":275.33,"2024-06-30":246.64,"2024-09-30":209.51,"2024-12-31":209.51,"2025-03-31":209.51,"2025-06-30":203.25,"2025-09-30":193.65,"2025-12-31":195.56,"2026-03-31":236.28,"2026-06-30":236.28},"price_low":{"2009-06-30":32.04,"2009-09-30":32.04,"2009-12-31":32.04,"2010-03-31":34.8,"2010-06-30":35.29,"2010-09-30":35.29,"2010-12-31":36.25,"2011-03-31":43.06,"2011-06-30":45.94,"2011-09-30":46.52,"2011-12-31":47.04,"2012-03-31":53.92,"2012-06-30":55.12,"2012-09-30":55.36,"2012-12-31":59.49,"2013-03-31":60.66,"2013-06-30":69.33,"2013-09-30":69.33,"2013-12-31":74.54,"2014-03-31":85.44,"2014-06-30":90.02,"2014-09-30":89.1,"2014-12-31":89.1,"2015-03-31":89.1,"2015-06-30":88.55,"2015-09-30":88.55,"2015-12-31":83.82,"2016-03-31":83.32,"2016-06-30":83.32,"2016-09-30":83.32,"2016-12-31":83.32,"2017-03-31":90.55,"2017-06-30":95.21,"2017-09-30":95.21,"2017-12-31":104.08,"2018-03-31":96.06,"2018-06-30":90.01,"2018-09-30":90.01,"2018-12-31":90.01,"2019-03-31":90.01,"2019-06-30":91.92,"2019-09-30":102.52,"2019-12-31":104.3,"2020-03-31":115.87,"2020-06-30":117.73,"2020-09-30":117.73,"2020-12-31":117.73,"2021-03-31":125.85,"2021-06-30":127.75,"2021-09-30":137.46,"2021-12-31":145.44,"2022-03-31":158.76,"2022-06-30":170.78,"2022-09-30":170.78,"2022-12-31":195.85,"2023-03-31":206.03,"2023-06-30":214.52,"2023-09-30":200.08,"2023-12-31":179.52,"2024-03-31":179.52,"2024-06-30":179.52,"2024-09-30":179.52,"2024-12-31":168.67,"2025-03-31":144.74,"2025-06-30":144.74,"2025-09-30":144.74,"2025-12-31":144.74,"2026-03-31":151.29,"2026-06-30":161.95},"ev_avg":{"2009-06-30":9690121224.415,"2009-09-30":9690094992.633846,"2009-12-31":9681941105.263397,"2010-03-31":9803012748.455193,"2010-06-30":10500317725.769232,"2010-09-30":10760777529.171537,"2010-12-31":11324251720.480001,"2011-03-31":11741994135.994423,"2011-06-30":12300364138.06923,"2011-09-30":13295634259.436792,"2011-12-31":13752224402.406155,"2012-09-30":15752401883.5,"2012-12-31":16223357053.825,"2013-09-30":19934409628.275192,"2013-12-31":20804328868.18231,"2014-12-31":22963333661.627693,"2015-12-31":22297191678.067924,"2016-12-31":22727759510.643272,"2017-12-31":24891057804.518074,"2018-12-31":23745748110.093845,"2019-12-31":31750659646.287308,"2020-12-31":33267603518.094147,"2021-12-31":39684175672.87154,"2022-03-31":42417255157.45193,"2022-06-30":45004651535.28847,"2022-09-30":47304844537.16981,"2022-12-31":49295650669.92327,"2023-03-31":51043977964.386795,"2023-06-30":53475717502.877365,"2023-09-30":53372161680,"2023-12-31":47514961441.382225,"2024-03-31":46061789552.01087,"2024-06-30":44657014014.188835,"2024-09-30":43969190150.0523,"2024-12-31":42820003920.35917,"2025-03-31":41588192592.33068,"2025-06-30":40465586749.08,"2025-09-30":39325151715.399994,"2025-12-31":39667738215.6464,"2026-03-31":42111002948.44622,"2026-06-30":43622229461.20518},"shares_out":{"2009-06-30":227124313,"2009-09-30":227707232,"2009-12-31":227998276,"2010-03-31":227202637,"2010-06-30":227048234,"2010-09-30":227295729,"2010-12-31":227030232,"2011-03-31":225504857,"2011-06-30":227434488,"2011-09-30":225119789,"2011-12-31":225205918,"2012-09-30":223805223,"2012-12-31":223786030,"2013-09-30":223805223,"2013-12-31":223894721,"2014-12-31":221044958,"2015-12-31":216777360,"2016-12-31":212259735,"2017-12-31":210860817,"2018-12-31":209728904,"2019-12-31":208829433,"2020-12-31":208227127,"2021-12-31":206109014,"2022-03-31":207531250,"2022-06-30":207225750,"2022-09-30":206937750,"2022-12-31":204964717,"2023-03-31":206283750,"2023-06-30":206054750,"2023-09-30":205858250,"2023-12-31":204392926,"2024-03-31":205360750,"2024-06-30":204729250,"2024-09-30":204114750,"2024-12-31":202383069,"2025-03-31":203166250,"2025-06-30":203211500,"2025-09-30":203327500,"2025-12-31":202839656,"2026-03-31":203498000,"2026-06-30":203387250},"shares_dil":{"2021-12-31":207854750,"2022-03-31":207531250,"2022-06-30":207225750,"2022-09-30":206937750,"2022-12-31":206642000,"2023-03-31":206283750,"2023-06-30":206054750,"2023-09-30":205858250,"2023-12-31":205601250,"2024-03-31":205360750,"2024-06-30":204729250,"2024-09-30":204114750,"2024-12-31":203599750,"2025-03-31":203166250,"2025-06-30":203211500,"2025-09-30":203327500,"2025-12-31":203300500,"2026-03-31":203498000,"2026-06-30":203387250},"rev_ps":{"2021-12-31":43.161568,"2022-03-31":45.013028,"2022-06-30":46.928386,"2022-09-30":48.773527,"2022-12-31":50.421957,"2023-03-31":52.067538,"2023-06-30":52.696601,"2023-09-30":54.213125,"2023-12-31":54.304106,"2024-03-31":55.658771,"2024-06-30":53.799479,"2024-09-30":53.753264,"2024-12-31":55.021006,"2025-03-31":52.936612,"2025-06-30":55.583326,"2025-09-30":56.505367,"2025-12-31":57.513759,"2026-03-31":58.926004,"2026-06-30":59.806659},"ebitda_ps":{"2021-12-31":11.347944,"2022-03-31":12.2382,"2022-06-30":12.341512,"2022-09-30":12.348859,"2022-12-31":12.774489,"2023-03-31":13.214046,"2023-06-30":13.771675,"2023-09-30":14.700198,"2023-12-31":14.497392,"2024-03-31":15.81813,"2024-06-30":14.57736,"2024-09-30":14.068425,"2024-12-31":16.470978,"2025-03-31":13.173487,"2025-06-30":12.769012,"2025-09-30":11.954891,"2025-12-31":9.568245,"2026-03-31":10.959022,"2026-06-30":13.23697},"ebit_ps":{"2021-12-31":9.832453,"2022-03-31":10.657036,"2022-06-30":10.672052,"2022-09-30":10.598902,"2022-12-31":10.940598,"2023-03-31":11.342246,"2023-06-30":11.860222,"2023-09-30":12.742671,"2023-12-31":12.455503,"2024-03-31":13.727273,"2024-06-30":12.436909,"2024-09-30":11.872802,"2024-12-31":14.234949,"2025-03-31":10.874606,"2025-06-30":10.404642,"2025-09-30":9.520414,"2025-12-31":7.090627,"2026-03-31":8.417773,"2026-06-30":10.634049},"eps":{"2018-12-31":5.58,"2019-03-31":5.38,"2019-06-30":5.78,"2019-09-30":6.07,"2019-12-31":5.45,"2020-03-31":5.29,"2020-06-30":5.1,"2020-09-30":5.7,"2020-12-31":6.11,"2021-03-31":6.72,"2021-06-30":6.88,"2021-09-30":6.88,"2021-12-31":7.11,"2022-03-31":7.78,"2022-06-30":7.86,"2022-09-30":7.66,"2022-12-31":7.96,"2023-03-31":8.24,"2023-06-30":8.69,"2023-09-30":9.27,"2023-12-31":9.05,"2024-03-31":10.09,"2024-06-30":9,"2024-09-30":8.68,"2024-12-31":10.9,"2025-03-31":8.11,"2025-06-30":7.53,"2025-09-30":6.69,"2025-12-31":4.34,"2026-03-31":5.37,"2026-06-30":7.32},"cfo_ps":{"2021-12-31":10.020863,"2022-03-31":10.262122,"2022-06-30":10.515127,"2022-09-30":10.821423,"2022-12-31":11.265072,"2023-03-31":11.764218,"2023-06-30":10.98675,"2023-09-30":11.333935,"2023-12-31":11.299494,"2024-03-31":10.405723,"2024-06-30":10.590192,"2024-09-30":11.501584,"2024-12-31":12.43418,"2025-03-31":11.611889,"2025-06-30":10.559215,"2025-09-30":11.2745,"2025-12-31":11.201974,"2026-03-31":11.545524,"2026-06-30":13.061738},"fcf_ps":{"2021-12-31":7.635173,"2022-03-31":7.744578,"2022-06-30":8.057758,"2022-09-30":8.364549,"2022-12-31":8.751154,"2023-03-31":9.07612,"2023-06-30":8.031099,"2023-09-30":7.894248,"2023-12-31":7.548986,"2024-03-31":6.469625,"2024-06-30":6.760446,"2024-09-30":8.101908,"2024-12-31":9.458037,"2025-03-31":8.963,"2025-06-30":8.132679,"2025-09-30":9.056089,"2025-12-31":8.965767,"2026-03-31":9.463474,"2026-06-30":10.955244},"cash_ps":{"2009-06-30":0.126662,"2009-09-30":0.523712,"2009-12-31":1.112311,"2010-03-31":1.337071,"2010-06-30":1.096992,"2010-09-30":1.077658,"2010-12-31":3.896582,"2011-03-31":3.335919,"2011-06-30":3.474834,"2011-09-30":1.298593,"2011-12-31":3.08023,"2012-09-30":2.083218,"2012-12-31":3.254323,"2013-09-30":3.133653,"2013-12-31":4.995687,"2014-12-31":2.135244,"2015-12-31":1.598548,"2016-12-31":1.399074,"2017-12-31":1.802986,"2018-12-31":2.80361,"2019-12-31":2.362033,"2020-12-31":5.493938,"2021-12-31":1.597533,"2022-03-31":1.628935,"2022-06-30":1.639381,"2022-09-30":1.583766,"2022-12-31":2.263263,"2023-03-31":2.231615,"2023-06-30":2.165255,"2023-09-30":2.289206,"2023-12-31":1.96632,"2024-03-31":2.534097,"2024-06-30":2.281345,"2024-09-30":3.012771,"2024-12-31":3.610707,"2025-03-31":7.458188,"2025-06-30":4.489633,"2025-09-30":5.71992,"2025-12-31":4.564487,"2026-03-31":4.309507,"2026-06-30":3.89018},"bvps":{"2009-06-30":1.839328,"2009-09-30":2.622095,"2009-12-31":3.159932,"2010-03-31":3.310776,"2010-06-30":3.071453,"2010-09-30":3.637327,"2010-12-31":3.974431,"2011-03-31":3.882032,"2011-06-30":4.450776,"2011-09-30":4.120793,"2011-12-31":3.769981,"2012-09-30":4.384446,"2012-12-31":4.632769,"2013-09-30":5.982698,"2013-12-31":7.167806,"2014-12-31":6.582652,"2015-12-31":4.603788,"2016-12-31":3.702332,"2017-12-31":4.340958,"2018-12-31":6.669186,"2019-12-31":8.328433,"2020-12-31":10.73036,"2021-12-31":13.377527,"2022-03-31":14.048723,"2022-06-30":13.95454,"2022-09-30":14.898587,"2022-12-31":16.098107,"2023-03-31":16.765087,"2023-06-30":17.931084,"2023-09-30":19.273651,"2023-12-31":20.054931,"2024-03-31":20.00522,"2024-06-30":19.58619,"2024-09-30":20.601005,"2024-12-31":23.295694,"2025-03-31":23.059421,"2025-06-30":22.216351,"2025-09-30":22.448739,"2025-12-31":22.859189,"2026-03-31":23.262381,"2026-06-30":22.43351},"tbvps":{"2009-06-30":-1.193976,"2009-09-30":-0.419126,"2009-12-31":0.102453,"2010-03-31":0.21645,"2010-06-30":0.250563,"2010-09-30":0.795316,"2010-12-31":1.123648,"2011-03-31":1.000803,"2011-06-30":1.593773,"2011-09-30":1.318018,"2011-12-31":0.9785,"2012-09-30":0.742543,"2012-12-31":1.045789,"2013-09-30":2.491836,"2013-12-31":3.720628,"2014-12-31":1.661499,"2015-12-31":-0.30243,"2016-12-31":-2.446178,"2017-12-31":-1.303604,"2018-12-31":-8.013554,"2019-12-31":-7.603808,"2020-12-31":-5.038138,"2021-12-31":-9.284082,"2022-03-31":-8.356645,"2022-06-30":-8.360472,"2022-09-30":-7.281939,"2022-12-31":-6.214148,"2023-03-31":-5.31817,"2023-06-30":-4.510432,"2023-09-30":-3.074509,"2023-12-31":-2.329792,"2024-03-31":-2.165389,"2024-06-30":-2.541269,"2024-09-30":-1.500166,"2024-12-31":0.667225,"2025-03-31":0.60827,"2025-06-30":-0.546278,"2025-09-30":-0.186856,"2025-12-31":-4.11632,"2026-03-31":-3.495066,"2026-06-30":-4.169494},"buyback_ps":{"2021-12-31":2.203202,"2022-03-31":2.028307,"2022-06-30":1.828301,"2022-09-30":1.716801,"2022-12-31":1.882309,"2023-03-31":2.062809,"2023-06-30":1.327817,"2023-09-30":1.329084,"2023-12-31":1.28848,"2024-03-31":2.528205,"2024-06-30":2.536003,"2024-09-30":2.543638,"2024-12-31":2.427267,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0.340396,"2026-06-30":2.160185},"fcf_margin":{"2010-06-30":13.72538,"2010-09-30":12.116301,"2010-12-31":12.729393,"2011-03-31":11.209034,"2011-06-30":10.772964,"2011-09-30":7.475721,"2011-12-31":4.339997,"2012-03-31":5.910561,"2012-06-30":5.095219,"2012-09-30":10.259518,"2012-12-31":12.583809,"2013-03-31":12.63237,"2013-06-30":12.57215,"2013-09-30":12.097029,"2013-12-31":12.144394,"2014-03-31":11.063205,"2014-06-30":9.718053,"2014-09-30":8.585308,"2014-12-31":6.381067,"2015-03-31":7.275933,"2015-06-30":10.311208,"2015-09-30":8.782799,"2015-12-31":12.177427,"2016-03-31":12.724994,"2016-06-30":11.315229,"2016-09-30":11.178022,"2016-12-31":9.999112,"2017-03-31":9.572587,"2017-06-30":9.717434,"2017-09-30":12.435579,"2017-12-31":13.197389,"2018-03-31":14.230293,"2018-06-30":15.69262,"2018-09-30":15.065746,"2018-12-31":16.318582,"2019-03-31":15.526754,"2019-06-30":16.65334,"2019-09-30":17.411181,"2019-12-31":18.102121,"2020-03-31":16.927654,"2020-06-30":17.24994,"2020-09-30":18.575654,"2020-12-31":15.436495,"2021-03-31":19.103915,"2021-06-30":18.639015,"2021-09-30":17.11218,"2021-12-31":17.689749,"2022-03-31":17.205193,"2022-06-30":17.170329,"2022-09-30":17.149773,"2022-12-31":17.35584,"2023-03-31":17.431436,"2023-06-30":15.240259,"2023-09-30":14.561506,"2023-12-31":13.901318,"2024-03-31":11.623729,"2024-06-30":12.566006,"2024-09-30":15.072403,"2024-12-31":17.189866,"2025-03-31":16.93157,"2025-06-30":14.631509,"2025-09-30":16.026954,"2025-12-31":15.588909,"2026-03-31":16.059928,"2026-06-30":18.317767}},"masked":{"ptb":{"annual":{"2008-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2009-06-30":"negative tangible book value","2009-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_avg":{"annual":{"2008-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2009-06-30":"negative tangible book value","2009-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_high":{"annual":{"2008-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2009-06-30":"negative tangible book value","2009-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_low":{"annual":{"2008-12-31":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2009-06-30":"negative tangible book value","2009-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}}}}