{"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":"INSW","kind":"industrial","as_of":"2026-08-10","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":{"2016-12-31":-1.42184,"2017-12-31":-9.366907,"2018-12-31":-8.48863,"2019-12-31":-0.081687,"2020-12-31":-0.554671,"2021-12-31":-12.465461,"2022-12-31":29.192173,"2023-12-31":34.72894,"2024-12-31":23.327554,"2025-12-31":15.956402},"roa":{"2016-12-31":-0.987036,"2017-12-31":-6.377387,"2018-12-31":-5.063356,"2019-12-31":-0.046084,"2020-12-31":-0.331194,"2021-12-31":-6.787754,"2022-12-31":15.634103,"2023-12-31":21.663595,"2024-12-31":16.157679,"2025-12-31":11.659141},"roc":{"2016-12-31":0.316468,"2017-12-31":-5.235297,"2018-12-31":-3.149171,"2019-12-31":2.487662,"2020-12-31":1.974477,"2021-12-31":-4.683999,"2022-12-31":18.493994,"2023-12-31":24.690725,"2024-12-31":14.431614,"2025-12-31":10.633835},"roic":{"2016-12-31":0.356145,"2017-12-31":-5.491569,"2018-12-31":-3.260724,"2019-12-31":2.597359,"2020-12-31":2.171137,"2021-12-31":-5.083511,"2022-12-31":20.280669,"2023-12-31":27.529552,"2024-12-31":15.502459,"2025-12-31":11.351463},"ebitda_margin":{"2014-12-31":17.317579,"2015-12-31":51.936564,"2016-12-31":21.864887,"2017-12-31":-10.028232,"2018-12-31":6.619668,"2019-12-31":35.725482,"2020-12-31":27.089658,"2021-12-31":-9.342643,"2022-12-31":63.960262,"2023-12-31":69.461314,"2024-12-31":63.541061,"2025-12-31":60.354535},"op_margin":{"2014-12-31":0.890491,"2015-12-31":35.52832,"2016-12-31":1.809354,"2017-12-31":-37.209455,"2018-12-31":-20.169699,"2019-12-31":15.06565,"2020-12-31":9.458126,"2021-12-31":-41.144247,"2022-12-31":51.193699,"2023-12-31":57.42166,"2024-12-31":47.837199,"2025-12-31":40.956265},"incr_op_margin":{"2015-12-31":-888.346059,"2016-12-31":170.763732,"2017-12-31":106.407437,"2018-12-31":-270.587639,"2019-12-31":114.480866,"2020-12-31":-27.563825,"2021-12-31":101.955037,"2022-12-31":93.695862,"2023-12-31":83.422819,"2024-12-31":133.325011,"2025-12-31":101.411676},"pretax_margin":{"2014-12-31":-2.674375,"2015-12-31":35.963982,"2016-12-31":-4.431624,"2017-12-31":-36.554166,"2018-12-31":-32.935594,"2019-12-31":-0.226389,"2020-12-31":-1.311521,"2021-12-31":-48.814512,"2022-12-31":44.870441,"2023-12-31":52.280003,"2024-12-31":43.677419,"2025-12-31":36.62389},"net_margin":{"2014-12-31":-23.035755,"2015-12-31":34.798667,"2016-12-31":-4.574976,"2017-12-31":-36.569333,"2018-12-31":-32.896757,"2019-12-31":-0.226662,"2020-12-31":-1.311758,"2021-12-31":-48.979622,"2022-12-31":44.860264,"2023-12-31":51.918173,"2024-12-31":43.791331,"2025-12-31":36.672627},"common_margin":{"2014-12-31":-23.035755,"2015-12-31":34.798667,"2016-12-31":-4.574976,"2017-12-31":-36.569333,"2018-12-31":-32.896757,"2019-12-31":-0.226662,"2020-12-31":-1.311758,"2021-12-31":-48.979622,"2022-12-31":44.860264,"2023-12-31":51.918173,"2024-12-31":43.791331,"2025-12-31":36.672627},"tax_rate_pct":{"2014-12-31":null,"2015-12-31":0.078226,"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":0.022682,"2023-12-31":0.6921,"2024-12-31":-0.260803,"2025-12-31":-0.133074},"payout":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":18.005316,"2023-12-31":55.378959,"2024-12-31":68.250449,"2025-12-31":46.76018},"sgr":{"2020-12-31":-1.233594,"2021-12-31":-16.288338,"2022-12-31":23.93603,"2023-12-31":15.496415,"2024-12-31":7.406394,"2025-12-31":8.49516},"total_debt":{"2015-12-31":595222000,"2016-12-31":439651000,"2017-12-31":552937000,"2018-12-31":810667000,"2019-12-31":661095000,"2020-12-31":535815000,"2021-12-31":1104985000,"2022-12-31":1023432000,"2023-12-31":722676000,"2024-12-31":688407000,"2025-12-31":567079000},"st_debt":{"2015-12-31":6284000,"2016-12-31":6183000,"2017-12-31":24063000,"2018-12-31":51555000,"2019-12-31":70350000,"2020-12-31":61483000,"2021-12-31":178715000,"2022-12-31":204724000,"2023-12-31":127447000,"2024-12-31":50054000,"2025-12-31":25788000},"lt_debt":{"2015-12-31":588938000,"2016-12-31":433468000,"2017-12-31":528874000,"2018-12-31":759112000,"2019-12-31":590745000,"2020-12-31":474332000,"2021-12-31":926270000,"2022-12-31":860578000,"2023-12-31":595229000,"2024-12-31":638353000,"2025-12-31":541291000},"debt_ebitda":{"2015-12-31":2.303009,"2016-12-31":5.048122,"2017-12-31":null,"2018-12-31":45.296251,"2019-12-31":5.053432,"2020-12-31":4.690955,"2021-12-31":null,"2022-12-31":1.85055,"2023-12-31":0.970727,"2024-12-31":1.138493,"2025-12-31":1.114168},"net_debt_ebitda":{"2015-12-31":1.107988,"2016-12-31":3.991756,"2017-12-31":null,"2018-12-31":42.037995,"2019-12-31":4.367984,"2020-12-31":2.945335,"2021-12-31":null,"2022-12-31":1.265163,"2023-12-31":0.719863,"2024-12-31":0.878008,"2025-12-31":0.786208},"debt_ebit":{"2015-12-31":3.366621,"2016-12-31":61.00333,"2017-12-31":null,"2018-12-31":null,"2019-12-31":11.983306,"2020-12-31":13.435682,"2021-12-31":null,"2022-12-31":2.312036,"2023-12-31":1.17426,"2024-12-31":1.512235,"2025-12-31":1.641875},"net_debt_ebit":{"2015-12-31":1.619697,"2016-12-31":48.237824,"2017-12-31":null,"2018-12-31":null,"2019-12-31":10.357889,"2020-12-31":8.435933,"2021-12-31":null,"2022-12-31":1.580666,"2023-12-31":0.870798,"2024-12-31":1.166239,"2025-12-31":1.158582},"ebitda_int":{"2014-12-31":1.591507,"2015-12-31":6.014754,"2016-12-31":2.157772,"2017-12-31":null,"2018-12-31":0.297139,"2019-12-31":1.97415,"2020-12-31":3.111326,"2021-12-31":null,"2022-12-31":9.581296,"2023-12-31":11.321173,"2024-12-31":12.165563,"2025-12-31":11.918579},"ebitda_capex_int":{"2014-12-31":1.210157,"2015-12-31":5.99232,"2016-12-31":2.108518,"2017-12-31":null,"2018-12-31":-2.175773,"2019-12-31":1.421733,"2020-12-31":1.748039,"2021-12-31":null,"2022-12-31":7.572045,"2023-12-31":8.201311,"2024-12-31":6.556365,"2025-12-31":3.945555},"ebit_int":{"2014-12-31":0.081837,"2015-12-31":4.114522,"2016-12-31":0.178559,"2017-12-31":null,"2018-12-31":null,"2019-12-31":0.832511,"2020-12-31":1.086293,"2021-12-31":null,"2022-12-31":7.668855,"2023-12-31":9.358886,"2024-12-31":9.158904,"2025-12-31":8.087884},"int_exp":{"2014-12-31":56258000,"2015-12-31":42970000,"2016-12-31":40362000,"2017-12-31":41247000,"2018-12-31":60231000,"2019-12-31":66267000,"2020-12-31":36712000,"2021-12-31":36796000,"2022-12-31":57721000,"2023-12-31":65759000,"2024-12-31":49703000,"2025-12-31":42704000},"equity_assets":{"2015-12-31":68.168477,"2016-12-31":70.947194,"2017-12-31":65.224658,"2018-12-31":54.628067,"2019-12-31":58.300109,"2020-12-31":61.268081,"2021-12-31":49.844809,"2022-12-31":56.885736,"2023-12-31":68.076139,"2024-12-31":70.40093,"2025-12-31":75.70431},"ltd_equity":{"2015-12-31":42.559904,"2016-12-31":36.749774,"2017-12-31":48.714784,"2018-12-31":75.170396,"2019-12-31":57.786271,"2020-12-31":48.79748,"2021-12-31":79.185431,"2022-12-31":57.844184,"2023-12-31":34.67171,"2024-12-31":34.39313,"2025-12-31":26.79291},"ltd_capital":{"2015-12-31":29.759253,"2016-12-31":26.771116,"2017-12-31":32.276145,"2018-12-31":41.697491,"2019-12-31":35.092623,"2020-12-31":31.45736,"2021-12-31":40.719944,"2022-12-31":34.269811,"2023-12-31":24.400301,"2024-12-31":25.088005,"2025-12-31":20.920623},"ltd_assets":{"2015-12-31":29.012439,"2016-12-31":26.072934,"2017-12-31":31.774051,"2018-12-31":41.064134,"2019-12-31":33.689459,"2020-12-31":29.89728,"2021-12-31":39.469827,"2022-12-31":32.90509,"2023-12-31":23.603161,"2024-12-31":24.213083,"2025-12-31":20.283388},"debt_equity":{"2015-12-31":43.014021,"2016-12-31":37.273974,"2017-12-31":50.931236,"2018-12-31":80.275584,"2019-12-31":64.667859,"2020-12-31":55.122618,"2021-12-31":94.463508,"2022-12-31":68.790497,"2023-12-31":42.095416,"2024-12-31":37.089935,"2025-12-31":28.069369},"debt_capital":{"2015-12-31":30.076786,"2016-12-31":27.15298,"2017-12-31":33.744662,"2018-12-31":44.529371,"2019-12-31":39.271695,"2020-12-31":35.534868,"2021-12-31":48.57647,"2022-12-31":40.754959,"2023-12-31":29.624753,"2024-12-31":27.055185,"2025-12-31":21.917316},"debt_assets":{"2015-12-31":29.322003,"2016-12-31":26.444839,"2017-12-31":33.219725,"2018-12-31":43.853,"2019-12-31":37.701433,"2020-12-31":33.77257,"2021-12-31":47.085155,"2022-12-31":39.131981,"2023-12-31":28.656934,"2024-12-31":26.111659,"2025-12-31":21.249722},"net_debt_equity":{"2015-12-31":0.206942,"2016-12-31":0.294741,"2017-12-31":0.454021,"2018-12-31":0.745012,"2019-12-31":0.558963,"2020-12-31":0.346101,"2021-12-31":0.860956,"2022-12-31":0.470299,"2023-12-31":0.312168,"2024-12-31":0.286038,"2025-12-31":0.19807},"net_debt_capital":{"2015-12-31":14.470078,"2016-12-31":21.47097,"2017-12-31":30.081332,"2018-12-31":41.326279,"2019-12-31":33.944878,"2020-12-31":22.311466,"2021-12-31":44.273416,"2022-12-31":27.862873,"2023-12-31":21.968876,"2024-12-31":20.865018,"2025-12-31":15.465866},"ebitda":{"2014-12-31":89535000,"2015-12-31":258454000,"2016-12-31":87092000,"2017-12-31":-29092000,"2018-12-31":17897000,"2019-12-31":130821000,"2020-12-31":114223000,"2021-12-31":-25463000,"2022-12-31":553042000,"2023-12-31":744469000,"2024-12-31":604665000,"2025-12-31":508971000},"ebitda_capex":{"2014-12-31":68081000,"2015-12-31":257490000,"2016-12-31":85104000,"2017-12-31":-202627000,"2018-12-31":-131049000,"2019-12-31":94214000,"2020-12-31":64174000,"2021-12-31":-103469000,"2022-12-31":437066000,"2023-12-31":539310000,"2024-12-31":325871000,"2025-12-31":168491000},"ebit":{"2014-12-31":4604000,"2015-12-31":176801000,"2016-12-31":7207000,"2017-12-31":-107945000,"2018-12-31":-54531000,"2019-12-31":55168000,"2020-12-31":39880000,"2021-12-31":-112137000,"2022-12-31":442654000,"2023-12-31":615431000,"2024-12-31":455225000,"2025-12-31":345385000},"cash_ratio":{"2015-12-31":6.379123,"2016-12-31":2.039798,"2017-12-31":1.270816,"2018-12-31":0.774718,"2019-12-31":0.783317,"2020-12-31":1.831013,"2021-12-31":0.417214,"2022-12-31":1.2578,"2023-12-31":0.954933,"2024-12-31":1.202933,"2025-12-31":1.687939},"current_ratio":{"2015-12-31":8.194147,"2016-12-31":3.789304,"2017-12-31":2.790134,"2018-12-31":2.226916,"2019-12-31":1.636535,"2020-12-31":2.358526,"2021-12-31":0.956899,"2022-12-31":2.496668,"2023-12-31":2.377514,"2024-12-31":2.874121,"2025-12-31":3.711622},"quick_ratio":{"2015-12-31":8.019353,"2016-12-31":3.641022,"2017-12-31":2.596062,"2018-12-31":2.101528,"2019-12-31":1.550142,"2020-12-31":2.270341,"2021-12-31":0.897784,"2022-12-31":2.432513,"2023-12-31":2.291859,"2024-12-31":2.725001,"2025-12-31":3.62667},"cfo_avg_cl":{"2016-12-31":2.757913,"2017-12-31":0.376768,"2018-12-31":-0.203747,"2019-12-31":0.922138,"2020-12-31":1.935247,"2021-12-31":-0.443613,"2022-12-31":1.169923,"2023-12-31":3.039551,"2024-12-31":3.351442,"2025-12-31":3.307302},"cfo_liab":{"2015-12-31":0.34471,"2016-12-31":0.266993,"2017-12-31":0.030052,"2018-12-31":-0.014879,"2019-12-31":0.119646,"2020-12-31":0.351735,"2021-12-31":-0.064764,"2022-12-31":0.255237,"2023-12-31":0.855092,"2024-12-31":0.701145,"2025-12-31":0.58617},"cfo_capex":{"2014-12-31":-11.806423,"2015-12-31":231.057054,"2016-12-31":64.869215,"2017-12-31":0.100239,"2018-12-31":-0.083789,"2019-12-31":2.389871,"2020-12-31":4.318568,"2021-12-31":-0.976745,"2022-12-31":2.481557,"2023-12-31":3.355456,"2024-12-31":1.962517,"2025-12-31":1.116224},"wc":{"2015-12-31":348319000,"2016-12-31":125806000,"2017-12-31":84557000,"2018-12-31":92350000,"2019-12-31":72868000,"2020-12-31":147938000,"2021-12-31":-10112000,"2022-12-31":385226000,"2023-12-31":269406000,"2024-12-31":245388000,"2025-12-31":268155000},"wc_assets":{"2015-12-31":17.158994,"2016-12-31":7.567183,"2017-12-31":5.080073,"2018-12-31":4.99567,"2019-12-31":4.155572,"2020-12-31":9.324574,"2021-12-31":-0.430888,"2022-12-31":14.729514,"2023-12-31":10.683003,"2024-12-31":9.307703,"2025-12-31":10.048369},"cash_assets":{"2015-12-31":15.215055,"2016-12-31":5.533825,"2017-12-31":3.606343,"2018-12-31":3.154439,"2019-12-31":5.113827,"2020-12-31":12.567608,"2021-12-31":4.170949,"2022-12-31":12.378687,"2023-12-31":7.405765,"2024-12-31":5.97429,"2025-12-31":6.254942},"cash_debt":{"2015-12-31":0.518895,"2016-12-31":0.209259,"2017-12-31":0.10856,"2018-12-31":0.071932,"2019-12-31":0.13564,"2020-12-31":0.372125,"2021-12-31":0.088583,"2022-12-31":0.316332,"2023-12-31":0.258428,"2024-12-31":0.228798,"2025-12-31":0.294354},"fcf_debt":{"2015-12-31":0.372592,"2016-12-31":0.288802,"2017-12-31":-0.282383,"2018-12-31":-0.199127,"2019-12-31":0.076962,"2020-12-31":0.309978,"2021-12-31":-0.139548,"2022-12-31":0.167891,"2023-12-31":0.668686,"2024-12-31":0.389804,"2025-12-31":0.069782},"liab_equity":{"2015-12-31":0.466954,"2016-12-31":0.409499,"2017-12-31":0.533162,"2018-12-31":0.830561,"2019-12-31":0.715263,"2020-12-31":0.632171,"2021-12-31":1.005728,"2022-12-31":0.75791,"2023-12-31":0.468943,"2024-12-31":0.420436,"2025-12-31":0.320929},"altman_z":{"2016-12-31":0.791083,"2017-12-31":0.426021,"2018-12-31":0.255294,"2019-12-31":0.842361,"2020-12-31":0.663888,"2021-12-31":0.080527,"2022-12-31":2.02204,"2023-12-31":3.142823,"2024-12-31":2.592597,"2025-12-31":3.358115},"ar_turnover":{"2016-12-31":5.253655,"2017-12-31":4.303594,"2018-12-31":3.328196,"2019-12-31":3.902799,"2020-12-31":6.217897,"2021-12-31":3.394351,"2022-12-31":4.166006,"2023-12-31":3.801793,"2024-12-31":4.130623,"2025-12-31":4.3134},"dso":{"2016-12-31":69.475439,"2017-12-31":84.812824,"2018-12-31":109.669026,"2019-12-31":93.522628,"2020-12-31":58.701524,"2021-12-31":107.531609,"2022-12-31":87.613888,"2023-12-31":96.00732,"2024-12-31":88.364388,"2025-12-31":84.620026},"inventories":{"2015-12-31":3396000,"2016-12-31":1338000,"2017-12-31":3270000,"2018-12-31":3066000,"2019-12-31":3896000,"2020-12-31":3601000,"2021-12-31":2110000,"2022-12-31":531000,"2023-12-31":1329000,"2024-12-31":1875000,"2025-12-31":611000},"asset_turnover":{"2016-12-31":0.215747,"2017-12-31":0.174392,"2018-12-31":0.153917,"2019-12-31":0.203317,"2020-12-31":0.252481,"2021-12-31":0.138583,"2022-12-31":0.348507,"2023-12-31":0.417264,"2024-12-31":0.36897,"2025-12-31":0.317925},"mcap":{"2016-12-31":409819934.16,"2017-12-31":536998907.9,"2018-12-31":490007771.79,"2019-12-31":847788129.92,"2020-12-31":457482941.41,"2021-12-31":728304438.92,"2022-12-31":1818446388.96,"2023-12-31":2225134559.76,"2024-12-31":1768048820.52,"2025-12-31":2398567986.9},"ev_cash":{"2015-12-31":308858000,"2016-12-31":92001000,"2017-12-31":60027000,"2018-12-31":58313000,"2019-12-31":89671000,"2020-12-31":199390000,"2021-12-31":97883000,"2022-12-31":323744000,"2023-12-31":186760000,"2024-12-31":157506000,"2025-12-31":166922000},"ev_pref":{"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":{"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":584000,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2015-12-31":595222000,"2016-12-31":439651000,"2017-12-31":552937000,"2018-12-31":810667000,"2019-12-31":661095000,"2020-12-31":535815000,"2021-12-31":1104985000,"2022-12-31":1023432000,"2023-12-31":722676000,"2024-12-31":688407000,"2025-12-31":567079000},"ev":{"2016-12-31":757469934.16,"2017-12-31":1029908907.9,"2018-12-31":1242361771.79,"2019-12-31":1419212129.92,"2020-12-31":793907941.41,"2021-12-31":1735990438.92,"2022-12-31":2518134388.96,"2023-12-31":2761050559.76,"2024-12-31":2298949820.52,"2025-12-31":2798724986.9},"capital":{"2015-12-31":1979008000,"2016-12-31":1619163000,"2017-12-31":1638591000,"2018-12-31":1820522000,"2019-12-31":1683388000,"2020-12-31":1507857000,"2021-12-31":2274733000,"2022-12-31":2511184000,"2023-12-31":2439433000,"2024-12-31":2544455000,"2025-12-31":2587356000},"debt_capital_ev":{"2015-12-31":30.076786,"2016-12-31":27.15298,"2017-12-31":33.744662,"2018-12-31":44.529371,"2019-12-31":39.271695,"2020-12-31":35.534868,"2021-12-31":48.57647,"2022-12-31":40.754959,"2023-12-31":29.624753,"2024-12-31":27.055185,"2025-12-31":21.917316},"debt_ev":{"2016-12-31":0.58042,"2017-12-31":0.53688,"2018-12-31":0.652521,"2019-12-31":0.465818,"2020-12-31":0.674908,"2021-12-31":0.636516,"2022-12-31":0.406425,"2023-12-31":0.26174,"2024-12-31":0.299444,"2025-12-31":0.20262},"ev_sales":{"2016-12-31":1.901667,"2017-12-31":3.550174,"2018-12-31":4.595196,"2019-12-31":3.87568,"2020-12-31":1.882869,"2021-12-31":6.369532,"2022-12-31":2.912266,"2023-12-31":2.576148,"2024-12-31":2.415845,"2025-12-31":3.31877},"ev_ebitda":{"2016-12-31":8.697354,"2017-12-31":null,"2018-12-31":69.41732,"2019-12-31":10.848504,"2020-12-31":6.950509,"2021-12-31":null,"2022-12-31":4.553243,"2023-12-31":3.708752,"2024-12-31":3.802022,"2025-12-31":5.498791},"ev_ebit":{"2016-12-31":105.101975,"2017-12-31":null,"2018-12-31":null,"2019-12-31":25.725278,"2020-12-31":19.907421,"2021-12-31":null,"2022-12-31":5.688719,"2023-12-31":4.486369,"2024-12-31":5.05014,"2025-12-31":8.103204},"ev_cfo":{"2016-12-31":5.873681,"2017-12-31":59.207181,"2018-12-31":null,"2019-12-31":16.222163,"2020-12-31":3.673119,"2021-12-31":null,"2022-12-31":8.749568,"2023-12-31":4.010811,"2024-12-31":4.201773,"2025-12-31":7.364058},"ev_fcf":{"2016-12-31":5.965645,"2017-12-31":null,"2018-12-31":null,"2019-12-31":27.893868,"2020-12-31":4.779958,"2021-12-31":null,"2022-12-31":14.655227,"2023-12-31":5.713586,"2024-12-31":8.567174,"2025-12-31":70.724881},"mcap_dil":{"2016-12-31":409378207.68,"2017-12-31":538283262.4,"2018-12-31":489204084.86,"2019-12-31":846369987.68,"2020-12-31":463320883.75,"2021-12-31":563814862.76,"2022-12-31":1845258346.08,"2023-12-31":2248029419.16,"2024-12-31":1785503764.38,"2025-12-31":2407883129.75},"ev_dil":{"2016-12-31":757028207.68,"2017-12-31":1031193262.4,"2018-12-31":1241558084.86,"2019-12-31":1417793987.68,"2020-12-31":799745883.75,"2021-12-31":1571500862.76,"2022-12-31":2544946346.08,"2023-12-31":2783945419.16,"2024-12-31":2316404764.38,"2025-12-31":2808040129.75},"ev_per_share":{"2016-12-31":25.950123,"2017-12-31":35.404389,"2018-12-31":42.569231,"2019-12-31":48.479546,"2020-12-31":28.338798,"2021-12-31":34.991328,"2022-12-31":51.264275,"2023-12-31":56.433701,"2024-12-31":46.731886,"2025-12-31":56.649675},"sales_base":{"2014-12-31":517018000,"2015-12-31":497634000,"2016-12-31":398319000,"2017-12-31":290101000,"2018-12-31":270361000,"2019-12-31":366184000,"2020-12-31":421648000,"2021-12-31":272546000,"2022-12-31":864665000,"2023-12-31":1071775000,"2024-12-31":951613000,"2025-12-31":843302000},"ebitda_base":{"2014-12-31":89535000,"2015-12-31":258454000,"2016-12-31":87092000,"2017-12-31":-29092000,"2018-12-31":17897000,"2019-12-31":130821000,"2020-12-31":114223000,"2021-12-31":-25463000,"2022-12-31":553042000,"2023-12-31":744469000,"2024-12-31":604665000,"2025-12-31":508971000},"ebit_base":{"2014-12-31":4604000,"2015-12-31":176801000,"2016-12-31":7207000,"2017-12-31":-107945000,"2018-12-31":-54531000,"2019-12-31":55168000,"2020-12-31":39880000,"2021-12-31":-112137000,"2022-12-31":442654000,"2023-12-31":615431000,"2024-12-31":455225000,"2025-12-31":345385000},"cfo_base":{"2014-12-31":-253295000,"2015-12-31":222739000,"2016-12-31":128960000,"2017-12-31":17395000,"2018-12-31":-12480000,"2019-12-31":87486000,"2020-12-31":216140000,"2021-12-31":-76192000,"2022-12-31":287801000,"2023-12-31":688402000,"2024-12-31":547138000,"2025-12-31":380052000},"fcf_base":{"2014-12-31":-274749000,"2015-12-31":221775000,"2016-12-31":126972000,"2017-12-31":-156140000,"2018-12-31":-161426000,"2019-12-31":50879000,"2020-12-31":166091000,"2021-12-31":-154198000,"2022-12-31":171825000,"2023-12-31":483243000,"2024-12-31":268344000,"2025-12-31":39572000},"pe":{"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":4.764479,"2023-12-31":4.042667,"2024-12-31":4.288783,"2025-12-31":7.792937},"pe_avg":{"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":3.439808,"2023-12-31":3.914469,"2024-12-31":6.120189,"2025-12-31":6.645939},"pe_high":{"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":5.907336,"2023-12-31":4.700444,"2024-12-31":7.772076,"2025-12-31":8.776886},"pe_low":{"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":1.772201,"2023-12-31":3.066667,"2024-12-31":3.873508,"2025-12-31":4.616372},"pb":{"2016-12-31":0.347449,"2017-12-31":0.494632,"2018-12-31":0.485226,"2019-12-31":0.829301,"2020-12-31":0.470641,"2021-12-31":0.622617,"2022-12-31":1.222278,"2023-12-31":1.296127,"2024-12-31":0.952588,"2025-12-31":1.187247},"pb_avg":{"2016-12-31":0.336659,"2017-12-31":0.51683,"2018-12-31":0.560782,"2019-12-31":0.57325,"2020-12-31":0.556075,"2021-12-31":0.759242,"2022-12-31":0.882447,"2023-12-31":1.255025,"2024-12-31":1.359364,"2025-12-31":1.012503},"pb_high":{"2016-12-31":0.355368,"2017-12-31":0.609045,"2018-12-31":0.686079,"2019-12-31":0.832164,"2020-12-31":0.864619,"2021-12-31":0.894481,"2022-12-31":1.515466,"2023-12-31":1.507018,"2024-12-31":1.726267,"2025-12-31":1.337151},"pb_low":{"2016-12-31":0.286571,"2017-12-31":0.410764,"2018-12-31":0.453725,"2019-12-31":0.454741,"2020-12-31":0.390232,"2021-12-31":0.609045,"2022-12-31":0.45464,"2023-12-31":0.98321,"2024-12-31":0.860351,"2025-12-31":0.7033},"ptb":{"2016-12-31":0.347449,"2017-12-31":0.494632,"2018-12-31":0.485226,"2019-12-31":0.829301,"2020-12-31":0.470641,"2021-12-31":0.623065,"2022-12-31":1.222278,"2023-12-31":1.296127,"2024-12-31":0.952588,"2025-12-31":1.187247},"ptb_avg":{"2016-12-31":0.336659,"2017-12-31":0.51683,"2018-12-31":0.560782,"2019-12-31":0.57325,"2020-12-31":0.556075,"2021-12-31":0.759789,"2022-12-31":0.882447,"2023-12-31":1.255025,"2024-12-31":1.359364,"2025-12-31":1.012503},"ptb_high":{"2016-12-31":0.355368,"2017-12-31":0.609045,"2018-12-31":0.686079,"2019-12-31":0.832164,"2020-12-31":0.864619,"2021-12-31":0.895125,"2022-12-31":1.515466,"2023-12-31":1.507018,"2024-12-31":1.726267,"2025-12-31":1.337151},"ptb_low":{"2016-12-31":0.286571,"2017-12-31":0.410764,"2018-12-31":0.453725,"2019-12-31":0.454741,"2020-12-31":0.390232,"2021-12-31":0.609483,"2022-12-31":0.45464,"2023-12-31":0.98321,"2024-12-31":0.860351,"2025-12-31":0.7033},"ps":{"2016-12-31":1.028874,"2017-12-31":1.851076,"2018-12-31":1.81242,"2019-12-31":2.315197,"2020-12-31":1.084988,"2021-12-31":2.672226,"2022-12-31":2.103065,"2023-12-31":2.076121,"2024-12-31":1.857949,"2025-12-31":2.844257},"ps_avg":{"2016-12-31":0.996923,"2017-12-31":1.93415,"2018-12-31":2.094638,"2019-12-31":1.600369,"2020-12-31":1.281943,"2021-12-31":3.258613,"2022-12-31":1.518348,"2023-12-31":2.010285,"2024-12-31":2.651335,"2025-12-31":2.425627},"ps_high":{"2016-12-31":1.052324,"2017-12-31":2.27925,"2018-12-31":2.562648,"2019-12-31":2.323192,"2020-12-31":1.993242,"2021-12-31":3.839049,"2022-12-31":2.607527,"2023-12-31":2.413924,"2024-12-31":3.366952,"2025-12-31":3.203378},"ps_low":{"2016-12-31":0.848601,"2017-12-31":1.537215,"2018-12-31":1.694759,"2019-12-31":1.269521,"2020-12-31":0.899616,"2021-12-31":2.613976,"2022-12-31":0.782258,"2023-12-31":1.574894,"2024-12-31":1.678048,"2025-12-31":1.684878},"pcf":{"2016-12-31":3.177884,"2017-12-31":30.870877,"2018-12-31":null,"2019-12-31":9.690558,"2020-12-31":2.116605,"2021-12-31":null,"2022-12-31":6.318416,"2023-12-31":3.232319,"2024-12-31":3.23145,"2025-12-31":6.311157},"pcf_avg":{"2016-12-31":3.079198,"2017-12-31":32.256323,"2018-12-31":null,"2019-12-31":6.698552,"2020-12-31":2.500826,"2021-12-31":null,"2022-12-31":4.561703,"2023-12-31":3.129818,"2024-12-31":4.611351,"2025-12-31":5.382254},"pcf_high":{"2016-12-31":3.250315,"2017-12-31":38.011649,"2018-12-31":null,"2019-12-31":9.72402,"2020-12-31":3.888435,"2021-12-31":null,"2022-12-31":7.834016,"2023-12-31":3.758245,"2024-12-31":5.855991,"2025-12-31":7.108014},"pcf_low":{"2016-12-31":2.621075,"2017-12-31":25.636541,"2018-12-31":null,"2019-12-31":5.313745,"2020-12-31":1.75498,"2021-12-31":null,"2022-12-31":2.350205,"2023-12-31":2.451957,"2024-12-31":2.918555,"2025-12-31":3.738597},"pfcf":{"2016-12-31":3.22764,"2017-12-31":null,"2018-12-31":null,"2019-12-31":16.66283,"2020-12-31":2.754411,"2021-12-31":null,"2022-12-31":10.58313,"2023-12-31":4.604587,"2024-12-31":6.58874,"2025-12-31":60.612756},"pfcf_avg":{"2016-12-31":3.127409,"2017-12-31":null,"2018-12-31":null,"2019-12-31":11.518102,"2020-12-31":3.254412,"2021-12-31":null,"2022-12-31":7.640696,"2023-12-31":4.458571,"2024-12-31":9.402279,"2025-12-31":51.691507},"pfcf_high":{"2016-12-31":3.301205,"2017-12-31":null,"2018-12-31":null,"2019-12-31":16.720367,"2020-12-31":5.060156,"2021-12-31":null,"2022-12-31":13.12171,"2023-12-31":5.353795,"2024-12-31":11.940029,"2025-12-31":68.265819},"pfcf_low":{"2016-12-31":2.662114,"2017-12-31":null,"2018-12-31":null,"2019-12-31":9.136939,"2020-12-31":2.283817,"2021-12-31":null,"2022-12-31":3.936513,"2023-12-31":3.492926,"2024-12-31":5.950765,"2025-12-31":35.905723},"evs_avg":{"2016-12-31":1.869716,"2017-12-31":3.633248,"2018-12-31":4.877414,"2019-12-31":3.160852,"2020-12-31":2.079824,"2021-12-31":6.955919,"2022-12-31":2.32755,"2023-12-31":2.510311,"2024-12-31":3.209231,"2025-12-31":2.900139},"evs_high":{"2016-12-31":1.925117,"2017-12-31":3.978348,"2018-12-31":5.345424,"2019-12-31":3.883675,"2020-12-31":2.791123,"2021-12-31":7.536355,"2022-12-31":3.416729,"2023-12-31":2.913951,"2024-12-31":3.924848,"2025-12-31":3.67789},"evs_low":{"2016-12-31":1.721394,"2017-12-31":3.236313,"2018-12-31":4.477534,"2019-12-31":2.830004,"2020-12-31":1.697498,"2021-12-31":6.311282,"2022-12-31":1.591459,"2023-12-31":2.07492,"2024-12-31":2.235944,"2025-12-31":2.15939},"eve_avg":{"2016-12-31":8.551226,"2017-12-31":null,"2018-12-31":73.680639,"2019-12-31":8.847612,"2020-12-31":7.677557,"2021-12-31":null,"2022-12-31":3.639056,"2023-12-31":3.613971,"2024-12-31":5.050642,"2025-12-31":4.805172},"eve_high":{"2016-12-31":8.804604,"2017-12-31":null,"2018-12-31":80.750632,"2019-12-31":10.870881,"2020-12-31":10.303278,"2021-12-31":null,"2022-12-31":5.341955,"2023-12-31":4.19507,"2024-12-31":6.176868,"2025-12-31":6.093809},"eve_low":{"2016-12-31":7.872869,"2017-12-31":null,"2018-12-31":67.639865,"2019-12-31":7.921529,"2020-12-31":6.26622,"2021-12-31":null,"2022-12-31":2.4882,"2023-12-31":2.98716,"2024-12-31":3.518896,"2025-12-31":3.577843},"evb_avg":{"2016-12-31":103.336108,"2017-12-31":null,"2018-12-31":null,"2019-12-31":20.980523,"2020-12-31":21.989808,"2021-12-31":null,"2022-12-31":4.546555,"2023-12-31":4.371715,"2024-12-31":6.708652,"2025-12-31":7.081064},"evb_high":{"2016-12-31":106.398024,"2017-12-31":null,"2018-12-31":null,"2019-12-31":25.778342,"2020-12-31":29.510314,"2021-12-31":null,"2022-12-31":6.67412,"2023-12-31":5.074655,"2024-12-31":8.204593,"2025-12-31":8.980043},"evb_low":{"2016-12-31":95.138598,"2017-12-31":null,"2018-12-31":null,"2019-12-31":18.784482,"2020-12-31":17.947503,"2021-12-31":null,"2022-12-31":3.108702,"2023-12-31":3.61348,"2024-12-31":4.674069,"2025-12-31":5.27243},"earnings_yield":{"2016-12-31":-4.415954,"2017-12-31":-19.71831,"2018-12-31":-18.165575,"2019-12-31":-0.103591,"2020-12-31":-1.22474,"2021-12-31":-23.705722,"2022-12-31":20.988655,"2023-12-31":24.736148,"2024-12-31":23.316639,"2025-12-31":12.832132},"fcf_yield":{"2016-12-31":30.982387,"2017-12-31":-29.076409,"2018-12-31":-32.943559,"2019-12-31":6.001382,"2020-12-31":36.305397,"2021-12-31":-21.17219,"2022-12-31":9.449,"2023-12-31":21.717473,"2024-12-31":15.177409,"2025-12-31":1.649818},"div_yield":{"2016-12-31":49.358974,"2017-12-31":37.540628,"2022-12-31":3.835764,"2023-12-31":13.830255,"2024-12-31":16.054535,"2025-12-31":6.035015},"shareholder_yield":{"2020-12-31":8.036802,"2021-12-31":7.908643,"2022-12-31":4.941471,"2023-12-31":14.475619,"2024-12-31":17.500422},"peg":{"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":-0.014738,"2023-12-31":0.090263,"2024-12-31":-0.168114,"2025-12-31":-0.303743},"price":{"2016-12-31":14.04,"2017-12-31":18.46,"2018-12-31":16.79,"2019-12-31":28.96,"2020-12-31":16.33,"2021-12-31":14.68,"2022-12-31":37.02,"2023-12-31":45.48,"2024-12-31":35.94,"2025-12-31":48.55},"price_avg":{"2016-12-31":13.604,"2017-12-31":19.288462,"2018-12-31":19.404423,"2019-12-31":20.018462,"2020-12-31":19.29434,"2021-12-31":17.901346,"2022-12-31":26.727308,"2023-12-31":44.037778,"2024-12-31":51.287183,"2025-12-31":41.4042},"price_high":{"2016-12-31":14.36,"2017-12-31":22.73,"2018-12-31":23.74,"2019-12-31":29.06,"2020-12-31":30,"2021-12-31":21.09,"2022-12-31":45.9,"2023-12-31":52.88,"2024-12-31":65.13,"2025-12-31":54.68},"price_low":{"2016-12-31":11.58,"2017-12-31":15.33,"2018-12-31":15.7,"2019-12-31":15.88,"2020-12-31":13.54,"2021-12-31":14.36,"2022-12-31":13.77,"2023-12-31":34.5,"2024-12-31":32.46,"2025-12-31":28.76},"ev_avg":{"2016-12-31":744743332.216,"2017-12-31":1054008742.211539,"2018-12-31":1318662404.692884,"2019-12-31":1157453491.421538,"2020-12-31":876953551.324528,"2021-12-31":1895807925.510192,"2022-12-31":2012550673.141539,"2023-12-31":2690489027.008889,"2024-12-31":3053946147.386746,"2025-12-31":2445693326.3276},"shares_out":{"2014-12-31":29157387,"2015-12-31":29157387,"2016-12-31":29189454,"2017-12-31":29089865,"2018-12-31":29184501,"2019-12-31":29274452,"2020-12-31":28014877,"2021-12-31":49612019,"2022-12-31":49120648,"2023-12-31":48925562,"2024-12-31":49194458,"2025-12-31":49404078},"shares_dil":{"2014-12-31":29157387,"2015-12-31":29157387,"2016-12-31":29157992,"2017-12-31":29159440,"2018-12-31":29136634,"2019-12-31":29225483,"2020-12-31":28372375,"2021-12-31":38407007,"2022-12-31":49844904,"2023-12-31":49428967,"2024-12-31":49680127,"2025-12-31":49595945},"shares_basic":{"2016-12-31":29157992,"2017-12-31":29159440,"2018-12-31":29136634,"2019-12-31":29225483,"2020-12-31":28372375,"2021-12-31":38407007,"2022-12-31":49381459,"2023-12-31":48978452,"2024-12-31":49270496,"2025-12-31":49335230},"rev_ps":{"2014-12-31":17.731973,"2015-12-31":17.067167,"2016-12-31":13.660714,"2017-12-31":9.948785,"2018-12-31":9.279075,"2019-12-31":12.529613,"2020-12-31":14.861216,"2021-12-31":7.096257,"2022-12-31":17.347109,"2023-12-31":21.683136,"2024-12-31":19.154802,"2025-12-31":17.003447},"ebitda_ps":{"2014-12-31":3.070748,"2015-12-31":8.8641,"2016-12-31":2.9869,"2017-12-31":-0.997687,"2018-12-31":0.614244,"2019-12-31":4.476265,"2020-12-31":4.025853,"2021-12-31":-0.662978,"2022-12-31":11.095257,"2023-12-31":15.061391,"2024-12-31":12.171165,"2025-12-31":10.262351},"ebit_ps":{"2014-12-31":0.157902,"2015-12-31":6.063678,"2016-12-31":0.247171,"2017-12-31":-3.701889,"2018-12-31":-1.871561,"2019-12-31":1.887668,"2020-12-31":1.405593,"2021-12-31":-2.919702,"2022-12-31":8.880627,"2023-12-31":12.450817,"2024-12-31":9.163121,"2025-12-31":6.963977},"eps_basic":{"2019-12-31":-0.03,"2020-12-31":-0.2,"2021-12-31":-3.48,"2022-12-31":7.85,"2023-12-31":11.35,"2024-12-31":8.45,"2025-12-31":6.27},"eps":{"2014-12-31":-4.08,"2015-12-31":5.94,"2016-12-31":-0.62,"2017-12-31":-3.64,"2018-12-31":-3.05,"2019-12-31":-0.03,"2020-12-31":-0.2,"2021-12-31":-3.48,"2022-12-31":7.77,"2023-12-31":11.25,"2024-12-31":8.38,"2025-12-31":6.23},"dps":{"2015-12-31":6.86,"2016-12-31":6.93,"2017-12-31":6.93,"2022-12-31":1.42,"2023-12-31":6.29,"2024-12-31":5.77,"2025-12-31":2.93},"cfo_ps":{"2014-12-31":-8.687164,"2015-12-31":7.639196,"2016-12-31":4.422801,"2017-12-31":0.596548,"2018-12-31":-0.428327,"2019-12-31":2.993483,"2020-12-31":7.617973,"2021-12-31":-1.983805,"2022-12-31":5.77393,"2023-12-31":13.927097,"2024-12-31":11.013217,"2025-12-31":7.662965},"fcf_ps":{"2014-12-31":-9.422964,"2015-12-31":7.606134,"2016-12-31":4.354621,"2017-12-31":-5.354698,"2018-12-31":-5.540311,"2019-12-31":1.740912,"2020-12-31":5.853969,"2021-12-31":-4.01484,"2022-12-31":3.447193,"2023-12-31":9.776514,"2024-12-31":5.401435,"2025-12-31":0.797888},"cash_ps":{"2015-12-31":10.592787,"2016-12-31":3.151858,"2017-12-31":2.063502,"2018-12-31":1.998081,"2019-12-31":3.063115,"2020-12-31":7.11729,"2021-12-31":1.972969,"2022-12-31":6.590793,"2023-12-31":3.817227,"2024-12-31":3.201702,"2025-12-31":3.378709},"bvps":{"2015-12-31":47.459191,"2016-12-31":40.408841,"2017-12-31":37.320696,"2018-12-31":34.602442,"2019-12-31":34.920995,"2020-12-31":34.69735,"2021-12-31":23.577916,"2022-12-31":30.287711,"2023-12-31":35.089163,"2024-12-31":37.728803,"2025-12-31":40.89292},"tbvps":{"2015-12-31":47.459191,"2016-12-31":40.408841,"2017-12-31":37.320696,"2018-12-31":34.602442,"2019-12-31":34.920995,"2020-12-31":34.69735,"2021-12-31":23.560944,"2022-12-31":30.287711,"2023-12-31":35.089163,"2024-12-31":37.728803,"2025-12-31":40.89292},"buyback_ps":{"2020-12-31":1.057261,"2021-12-31":0.433775,"2022-12-31":0.401586,"2023-12-31":0.282183,"2024-12-31":0.503219},"fcf_margin":{"2014-12-31":-53.14109,"2015-12-31":44.565886,"2016-12-31":31.876963,"2017-12-31":-53.822634,"2018-12-31":-59.707576,"2019-12-31":13.894381,"2020-12-31":39.390914,"2021-12-31":-56.576871,"2022-12-31":19.871858,"2023-12-31":45.088102,"2024-12-31":28.198858,"2025-12-31":4.692506}},"ttm":{"roe":{"2017-09-30":-6.109393,"2017-12-31":-9.366907,"2018-03-31":-13.552391,"2018-06-30":-14.333512,"2018-09-30":-17.143456,"2018-12-31":-8.48863,"2019-03-31":-4.681622,"2019-06-30":-4.541227,"2019-09-30":-0.981122,"2019-12-31":-0.081687,"2020-03-31":2.079635,"2020-06-30":9.884245,"2020-09-30":12.302672,"2020-12-31":-0.554671,"2021-03-31":-5.198146,"2021-06-30":-13.375146,"2021-09-30":-18.80583,"2021-12-31":-12.465461,"2022-03-31":-12.484872,"2022-06-30":-4.160572,"2022-09-30":10.651786,"2022-12-31":29.192173,"2023-03-31":42.137664,"2023-06-30":46.179474,"2023-09-30":43.154121,"2023-12-31":34.72894,"2024-03-31":31.520032,"2024-06-30":29.607009,"2024-09-30":29.109654,"2024-12-31":23.327554,"2025-03-31":17.566699,"2025-06-30":12.606731,"2025-09-30":11.42627,"2025-12-31":15.956402,"2026-03-31":26.867947,"2026-06-30":37.411605},"roa":{"2017-09-30":-4.259333,"2017-12-31":-6.377387,"2018-03-31":-9.313123,"2018-06-30":-8.808494,"2018-09-30":-10.335995,"2018-12-31":-5.063356,"2019-03-31":-2.781585,"2019-06-30":-2.43745,"2019-09-30":-0.525563,"2019-12-31":-0.046084,"2020-03-31":1.172532,"2020-06-30":5.63843,"2020-09-30":7.187459,"2020-12-31":-0.331194,"2021-03-31":-3.153263,"2021-06-30":-8.240596,"2021-09-30":-10.417978,"2021-12-31":-6.787754,"2022-03-31":-6.794594,"2022-06-30":-2.333647,"2022-09-30":5.527429,"2022-12-31":15.634103,"2023-03-31":23.228462,"2023-06-30":26.225678,"2023-09-30":25.60329,"2023-12-31":21.663595,"2024-03-31":20.624944,"2024-06-30":19.483386,"2024-09-30":19.927293,"2024-12-31":16.157679,"2025-03-31":12.634882,"2025-06-30":9.185351,"2025-09-30":8.092351,"2025-12-31":11.659141,"2026-03-31":20.164951,"2026-06-30":28.116057},"roc":{"2017-09-30":-2.223985,"2017-12-31":-5.236558,"2018-03-31":-7.253696,"2018-06-30":-6.587139,"2018-09-30":-7.185502,"2018-12-31":-2.490782,"2019-03-31":-0.394058,"2019-06-30":-0.290622,"2019-09-30":1.16375,"2019-12-31":2.487662,"2020-03-31":5.128895,"2020-06-30":9.519791,"2020-09-30":10.905669,"2020-12-31":1.974477,"2021-03-31":-1.272558,"2021-06-30":-5.583407,"2021-09-30":-7.590994,"2021-12-31":-4.683999,"2022-03-31":-4.433224,"2022-06-30":-0.047092,"2022-09-30":7.959063,"2022-12-31":18.493994,"2023-03-31":26.526593,"2023-06-30":29.144939,"2023-09-30":28.64636,"2023-12-31":24.690725,"2024-03-31":23.320999,"2024-06-30":21.808557,"2024-09-30":22.075746,"2024-12-31":14.431614,"2025-03-31":11.489213,"2025-06-30":8.594905,"2025-09-30":7.590609,"2025-12-31":10.633835,"2026-03-31":17.264764,"2026-06-30":23.790216},"roic":{"2017-09-30":-2.352539,"2017-12-31":-5.492892,"2018-03-31":-7.618659,"2018-06-30":-7.057789,"2018-09-30":-7.53761,"2018-12-31":-2.579013,"2019-03-31":-0.410059,"2019-06-30":-0.307997,"2019-09-30":1.218076,"2019-12-31":2.597359,"2020-03-31":5.397105,"2020-06-30":10.163983,"2020-09-30":11.610889,"2020-12-31":2.171137,"2021-03-31":-1.382277,"2021-06-30":-6.05844,"2021-09-30":-8.094245,"2021-12-31":-5.083511,"2022-03-31":-4.721827,"2022-06-30":-0.051899,"2022-09-30":8.622949,"2022-12-31":20.280669,"2023-03-31":28.532438,"2023-06-30":32.211206,"2023-09-30":31.682607,"2023-12-31":27.529552,"2024-03-31":25.785921,"2024-06-30":23.686584,"2024-09-30":23.819558,"2024-12-31":15.502459,"2025-03-31":12.355986,"2025-06-30":9.186348,"2025-09-30":8.507428,"2025-12-31":11.351463,"2026-03-31":19.116862,"2026-06-30":26.556963},"ebitda_margin":{"2017-06-30":1.869302,"2017-09-30":9.907826,"2017-12-31":-10.037194,"2018-03-31":-27.728369,"2018-06-30":-30.488793,"2018-09-30":-36.038857,"2018-12-31":6.619668,"2019-03-31":20.368641,"2019-06-30":20.755029,"2019-09-30":29.70529,"2019-12-31":35.725482,"2020-03-31":42.136601,"2020-06-30":52.148527,"2020-09-30":53.13242,"2020-12-31":27.089658,"2021-03-31":13.850356,"2021-06-30":-15.860458,"2021-09-30":-47.9395,"2021-12-31":-9.342643,"2022-03-31":-2.750006,"2022-06-30":22.588428,"2022-09-30":48.154796,"2022-12-31":63.960262,"2023-03-31":71.075575,"2023-06-30":72.163674,"2023-09-30":71.117014,"2023-12-31":69.461314,"2024-03-31":67.815657,"2024-06-30":69.161007,"2024-09-30":69.575503,"2024-12-31":63.541061,"2025-03-31":59.837719,"2025-06-30":54.376231,"2025-09-30":53.757876,"2025-12-31":60.354535,"2026-03-31":75.018977,"2026-06-30":77.129901},"op_margin":{"2017-06-30":-21.808316,"2017-09-30":-15.42653,"2017-12-31":-37.218417,"2018-03-31":-58.4635,"2018-06-30":-62.20177,"2018-09-30":-67.118655,"2018-12-31":-20.169699,"2019-03-31":-2.654431,"2019-06-30":-2.035757,"2019-09-30":7.706808,"2019-12-31":15.06565,"2020-03-31":22.890719,"2020-06-30":35.845487,"2020-09-30":37.772283,"2020-12-31":9.458126,"2021-03-31":-7.378734,"2021-06-30":-44.312346,"2021-09-30":-81.114251,"2021-12-31":-41.144247,"2022-03-31":-32.364516,"2022-06-30":-0.238722,"2022-09-30":30.604432,"2022-12-31":51.193699,"2023-03-31":60.32297,"2023-06-30":61.930368,"2023-09-30":60.440667,"2023-12-31":57.42166,"2024-03-31":55.196469,"2024-06-30":55.715586,"2024-09-30":55.320154,"2024-12-31":47.837199,"2025-03-31":41.828084,"2025-06-30":34.369171,"2025-09-30":32.760157,"2025-12-31":40.956265,"2026-03-31":58.330255,"2026-06-30":64.179693},"incr_op_margin":{"2018-06-30":86.329165,"2018-09-30":168.476935,"2018-12-31":-270.719352,"2019-03-31":208.588334,"2019-06-30":150.354497,"2019-09-30":180.713437,"2019-12-31":114.480866,"2020-03-31":140.789739,"2020-06-30":134.202837,"2020-09-30":108.221829,"2020-12-31":-27.563825,"2021-03-31":245.828682,"2021-06-30":130.812563,"2021-09-30":147.401214,"2021-12-31":101.955037,"2022-03-31":510.326053,"2022-06-30":49.883609,"2022-09-30":98.39265,"2022-12-31":93.695862,"2023-03-31":102.276358,"2023-06-30":104.501178,"2023-09-30":94.88848,"2023-12-31":83.422819,"2024-03-31":-561.364938,"2024-06-30":110.870551,"2024-09-30":94.508926,"2024-12-31":133.325011,"2025-03-31":113.173251,"2025-06-30":131.364512,"2025-09-30":128.40453,"2025-12-31":101.411676,"2026-03-31":172.147334,"2026-06-30":116.153054},"pretax_margin":{"2017-06-30":-29.887439,"2017-09-30":-23.680767,"2017-12-31":-36.554166,"2019-12-31":-0.226389,"2020-03-31":5.46469,"2020-06-30":22.19449,"2020-09-30":26.024456,"2020-12-31":-1.311521,"2021-03-31":-15.132321,"2021-06-30":-54.098604,"2021-09-30":-92.454568,"2021-12-31":-48.814512,"2022-03-31":-40.539368,"2022-06-30":-9.549732,"2022-09-30":21.970031,"2022-12-31":44.870441,"2023-03-31":54.613053,"2023-06-30":57.060743,"2023-09-30":55.488191,"2023-12-31":52.280003,"2024-03-31":50.251075,"2024-06-30":51.038416,"2024-09-30":51.249635,"2024-12-31":43.677419},"net_margin":{"2017-06-30":-31.21746,"2017-09-30":-23.859243,"2017-12-31":-36.569333,"2018-03-31":-60.581694,"2018-06-30":-67.419559,"2018-09-30":-78.00484,"2018-12-31":-32.896757,"2019-03-31":-15.214968,"2019-06-30":-13.977097,"2019-09-30":-2.848764,"2019-12-31":-0.226662,"2020-03-31":5.464433,"2020-06-30":22.194056,"2020-09-30":26.024047,"2020-12-31":-1.311758,"2021-03-31":-15.132613,"2021-06-30":-54.099004,"2021-09-30":-92.245683,"2021-12-31":-48.979622,"2022-03-31":-40.67809,"2022-06-30":-9.65737,"2022-09-30":21.808564,"2022-12-31":44.860264,"2023-03-31":54.605151,"2023-06-30":57.025051,"2023-09-30":55.448767,"2023-12-31":51.918173,"2024-03-31":49.884802,"2024-06-30":50.696899,"2024-09-30":50.907779,"2024-12-31":43.791331,"2025-03-31":37.39214,"2025-06-30":29.883656,"2025-09-30":28.255822,"2025-12-31":36.672627,"2026-03-31":55.393532,"2026-06-30":61.98086},"common_margin":{"2017-06-30":-31.21746,"2017-09-30":-23.859243,"2017-12-31":-36.569333,"2018-03-31":-60.581694,"2018-06-30":-67.419559,"2018-09-30":-78.00484,"2018-12-31":-32.896757,"2019-03-31":-15.214968,"2019-06-30":-13.977097,"2019-09-30":-2.848764,"2019-12-31":-0.226662,"2020-03-31":5.464433,"2020-06-30":22.194056,"2020-09-30":26.024047,"2020-12-31":-1.311758,"2021-03-31":-15.132613,"2021-06-30":-54.099004,"2021-09-30":-92.245683,"2021-12-31":-48.979622,"2022-03-31":-40.67809,"2022-06-30":-9.65737,"2022-09-30":21.808564,"2022-12-31":44.860264,"2023-03-31":54.605151,"2023-06-30":57.025051,"2023-09-30":55.448767,"2023-12-31":51.918173,"2024-03-31":49.884802,"2024-06-30":50.696899,"2024-09-30":50.907779,"2024-12-31":43.791331,"2025-03-31":37.39214,"2025-06-30":29.883656,"2025-09-30":28.255822,"2025-12-31":36.672627,"2026-03-31":55.393532,"2026-06-30":61.98086},"tax_rate_pct":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2020-03-31":0.004696,"2020-06-30":0.001957,"2020-09-30":0.001572,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":1.205367,"2022-12-31":0.022682,"2023-03-31":0.01447,"2023-06-30":0.062551,"2023-09-30":0.071049,"2023-12-31":0.6921,"2024-03-31":0.728886,"2024-06-30":0.669138,"2024-09-30":0.667041,"2024-12-31":-0.260803},"payout":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":13.175611,"2022-12-31":18.005316,"2023-03-31":28.799791,"2023-06-30":36.227062,"2023-09-30":46.986672,"2023-12-31":55.378959,"2024-03-31":56.174392,"2024-06-30":58.631448,"2024-09-30":60.194341,"2024-12-31":73.594033,"2025-03-31":79.008636,"2025-06-30":82.495958,"2025-09-30":74.068389,"2025-12-31":46.76018,"2026-03-31":39.673054,"2026-06-30":52.912396},"sgr":{"2020-12-31":-1.233594,"2021-03-31":-5.871206,"2021-06-30":-14.041348,"2021-09-30":-22.247281,"2021-12-31":-16.288338,"2022-03-31":-16.445992,"2022-06-30":-8.431519,"2022-09-30":9.248348,"2022-12-31":23.93603,"2023-03-31":30.002105,"2023-06-30":29.450007,"2023-09-30":22.877436,"2023-12-31":15.496415,"2024-03-31":13.813846,"2024-06-30":12.247991,"2024-09-30":11.587289,"2024-12-31":6.159866,"2025-03-31":3.68749,"2025-06-30":2.206687,"2025-09-30":2.963016,"2025-12-31":8.49516,"2026-03-31":16.208612,"2026-06-30":17.616229},"total_debt":{"2016-09-30":439390000,"2016-12-31":439651000,"2017-03-31":439900000,"2017-06-30":475504000,"2017-09-30":525698000,"2017-12-31":552937000,"2018-03-31":521268000,"2018-06-30":838029000,"2018-09-30":827985000,"2018-12-31":810667000,"2019-03-31":805635000,"2019-06-30":794506000,"2019-09-30":767749000,"2019-12-31":661095000,"2020-03-31":624594000,"2020-06-30":604897000,"2020-09-30":550677000,"2020-12-31":535815000,"2021-03-31":520934000,"2021-06-30":506049000,"2021-09-30":1108478000,"2021-12-31":1104985000,"2022-03-31":1121423000,"2022-06-30":1073690000,"2022-09-30":1067474000,"2022-12-31":1023432000,"2023-03-31":932679000,"2023-06-30":978051000,"2023-09-30":841702000,"2023-12-31":722676000,"2024-03-31":691738000,"2024-06-30":712652000,"2024-09-30":650512000,"2024-12-31":688407000,"2025-03-31":594910000,"2025-06-30":547255000,"2025-09-30":792016000,"2025-12-31":567079000,"2026-03-31":602088000,"2026-06-30":645622000},"st_debt":{"2016-09-30":6183000,"2016-12-31":6183000,"2017-03-31":22883000,"2017-06-30":22600000,"2017-09-30":13750000,"2017-12-31":24063000,"2018-03-31":20625000,"2018-06-30":48492000,"2018-09-30":57680000,"2018-12-31":51555000,"2019-03-31":57680000,"2019-06-30":57680000,"2019-09-30":51013000,"2019-12-31":70350000,"2020-03-31":81483000,"2020-06-30":81483000,"2020-09-30":61483000,"2020-12-31":61483000,"2021-03-31":61483000,"2021-06-30":61483000,"2021-09-30":220805000,"2021-12-31":178715000,"2022-03-31":178391000,"2022-06-30":160790000,"2022-09-30":166965000,"2022-12-31":204724000,"2023-03-31":173851000,"2023-06-30":199785000,"2023-09-30":134703000,"2023-12-31":127447000,"2024-03-31":127535000,"2024-06-30":49598000,"2024-09-30":49823000,"2024-12-31":50054000,"2025-03-31":50180000,"2025-06-30":287451000,"2025-09-30":282489000,"2025-12-31":25788000,"2026-03-31":28161000,"2026-06-30":39204000},"lt_debt":{"2016-09-30":433207000,"2016-12-31":433468000,"2017-03-31":417017000,"2017-06-30":452904000,"2017-09-30":511948000,"2017-12-31":528874000,"2018-03-31":500643000,"2018-06-30":789537000,"2018-09-30":770305000,"2018-12-31":759112000,"2019-03-31":747955000,"2019-06-30":736826000,"2019-09-30":716736000,"2019-12-31":590745000,"2020-03-31":543111000,"2020-06-30":523414000,"2020-09-30":489194000,"2020-12-31":474332000,"2021-03-31":459451000,"2021-06-30":444566000,"2021-09-30":887673000,"2021-12-31":926270000,"2022-03-31":943032000,"2022-06-30":912900000,"2022-09-30":900509000,"2022-12-31":860578000,"2023-03-31":777154000,"2023-06-30":778266000,"2023-09-30":706999000,"2023-12-31":595229000,"2024-03-31":564203000,"2024-06-30":663054000,"2024-09-30":600689000,"2024-12-31":638353000,"2025-03-31":544730000,"2025-06-30":259804000,"2025-09-30":509527000,"2025-12-31":541291000,"2026-03-31":573927000,"2026-06-30":606418000},"debt_ebitda":{"2017-06-30":77.722131,"2017-09-30":17.31206,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":45.296251,"2019-03-31":12.350304,"2019-06-30":11.517751,"2019-09-30":7.541516,"2019-12-31":5.053432,"2020-03-31":3.804232,"2020-06-30":2.519648,"2020-09-30":2.119619,"2020-12-31":4.690955,"2021-03-31":10.963339,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":10.131349,"2022-09-30":3.568631,"2022-12-31":1.85055,"2023-03-31":1.249376,"2023-06-30":1.174132,"2023-09-30":1.021003,"2023-12-31":0.970727,"2024-03-31":0.963156,"2024-06-30":1.006026,"2024-09-30":0.927797,"2024-12-31":1.138493,"2025-03-31":1.155239,"2025-06-30":1.259859,"2025-09-30":1.91329,"2025-12-31":1.114168,"2026-03-31":0.814485,"2026-06-30":0.665901},"net_debt_ebitda":{"2017-06-30":57.906832,"2017-09-30":14.895212,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":42.037995,"2019-03-31":11.131009,"2019-06-30":10.188951,"2019-09-30":6.869798,"2019-12-31":4.367984,"2020-03-31":3.235979,"2020-06-30":1.986212,"2020-09-30":1.590982,"2020-12-31":2.945335,"2021-03-31":7.676488,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":7.954783,"2022-09-30":2.717939,"2022-12-31":1.265163,"2023-03-31":0.899457,"2023-06-30":0.890791,"2023-09-30":0.761446,"2023-12-31":0.719863,"2024-03-31":0.664491,"2024-06-30":0.757374,"2024-09-30":0.709139,"2024-12-31":0.878008,"2025-03-31":0.897419,"2025-06-30":0.917284,"2025-09-30":0.916638,"2025-12-31":0.786208,"2026-03-31":0.304699,"2026-06-30":0.243645},"debt_ebit":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":29.068189,"2019-12-31":11.983306,"2020-03-31":7.002724,"2020-06-30":3.66562,"2020-09-30":2.981564,"2020-12-31":13.435682,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":5.615092,"2022-12-31":2.312036,"2023-03-31":1.472078,"2023-06-30":1.368145,"2023-09-30":1.201355,"2023-12-31":1.17426,"2024-03-31":1.183356,"2024-06-30":1.248803,"2024-09-30":1.16688,"2024-12-31":1.512235,"2025-03-31":1.652643,"2025-06-30":1.993251,"2025-09-30":3.139619,"2025-12-31":1.641875,"2026-03-31":1.047516,"2026-06-30":0.800267},"net_debt_ebit":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":26.4791,"2019-12-31":10.357889,"2020-03-31":5.956701,"2020-06-30":2.88957,"2020-09-30":2.237956,"2020-12-31":8.435933,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":4.276564,"2022-12-31":1.580666,"2023-03-31":1.059786,"2023-06-30":1.037984,"2023-09-30":0.895949,"2023-12-31":0.870798,"2024-03-31":0.816409,"2024-06-30":0.940146,"2024-09-30":0.891876,"2024-12-31":1.166239,"2025-03-31":1.283814,"2025-06-30":1.451255,"2025-09-30":1.50416,"2025-12-31":1.158582,"2026-03-31":0.391875,"2026-06-30":0.292808},"ebitda_int":{"2017-06-30":0.163195,"2017-09-30":0.774603,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":0.297139,"2019-03-31":0.986227,"2019-06-30":0.978454,"2019-09-30":1.450392,"2019-12-31":1.97415,"2020-03-31":2.702929,"2020-06-30":4.600755,"2020-09-30":6.018068,"2020-12-31":3.111326,"2021-03-31":1.485664,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":2.216721,"2022-09-30":5.697549,"2022-12-31":9.581296,"2023-03-31":12.05458,"2023-06-30":12.380343,"2023-09-30":11.987771,"2023-12-31":11.321173,"2024-03-31":11.640367,"2024-06-30":12.602437,"2024-09-30":13.512228,"2024-12-31":12.165563,"2025-03-31":10.668911,"2025-06-30":9.524998,"2025-09-30":9.687463,"2025-12-31":11.918579,"2026-03-31":18.383651,"2026-06-30":23.641121},"ebitda_capex_int":{"2017-09-30":-2.280496,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":-2.175773,"2019-03-31":-1.281542,"2019-06-30":0.651135,"2019-09-30":1.209745,"2019-12-31":1.923929,"2020-03-31":2.693479,"2020-06-30":4.588854,"2020-09-30":6.002757,"2020-12-31":3.097516,"2021-03-31":1.470719,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":0.696306,"2022-09-30":4.051751,"2022-12-31":8.178219,"2023-03-31":9.71785,"2023-06-30":8.661138,"2023-09-30":8.780061,"2023-12-31":8.201311,"2024-03-31":8.968411,"2024-06-30":8.689148,"2024-09-30":9.088747,"2024-12-31":6.556365,"2025-03-31":3.721306,"2025-06-30":5.648211,"2025-09-30":3.819335,"2025-12-31":3.945555,"2026-03-31":10.222651,"2026-06-30":14.802638},"ebit_int":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":0.376293,"2019-12-31":0.832511,"2020-03-31":1.468367,"2020-06-30":3.162435,"2020-09-30":4.278295,"2020-12-31":1.086293,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":3.621036,"2022-12-31":7.668855,"2023-03-31":10.230913,"2023-06-30":10.624725,"2023-09-30":10.188123,"2023-12-31":9.358886,"2024-03-31":9.474319,"2024-06-30":10.152428,"2024-09-30":10.743703,"2024-12-31":9.158904,"2025-03-31":7.45784,"2025-06-30":6.020393,"2025-09-30":5.903559,"2025-12-31":8.087884,"2026-03-31":14.294024,"2026-06-30":19.671747},"int_exp":{"2017-06-30":37489000,"2017-09-30":39202000,"2017-12-31":41247000,"2018-03-31":43701000,"2018-06-30":47509000,"2018-09-30":53597000,"2018-12-31":60231000,"2019-03-31":66143000,"2019-06-30":70500000,"2019-09-30":70190000,"2019-12-31":66267000,"2020-03-31":60743000,"2020-06-30":52181000,"2020-09-30":43170000,"2020-12-31":36712000,"2021-03-31":31983000,"2021-06-30":30108000,"2021-09-30":32748000,"2021-12-31":36796000,"2022-03-31":42256000,"2022-06-30":47808000,"2022-09-30":52501000,"2022-12-31":57721000,"2023-03-31":61928000,"2023-06-30":67284000,"2023-09-30":68769000,"2023-12-31":65759000,"2024-03-31":61699000,"2024-06-30":56210000,"2024-09-30":51889000,"2024-12-31":49703000,"2025-03-31":48268000,"2025-06-30":45604000,"2025-09-30":42731000,"2025-12-31":42704000,"2026-03-31":40211000,"2026-06-30":41011000},"equity_assets":{"2016-09-30":71.652789,"2016-12-31":70.947194,"2017-03-31":71.359372,"2017-06-30":70.015755,"2017-09-30":67.799632,"2017-12-31":65.224658,"2018-03-31":65.96344,"2018-06-30":53.971323,"2018-09-30":53.428992,"2018-12-31":54.628067,"2019-03-31":53.83127,"2019-06-30":53.36335,"2019-09-30":53.710456,"2019-12-31":58.300109,"2020-03-31":59.152263,"2020-06-30":60.948256,"2020-09-30":63.453235,"2020-12-31":61.268081,"2021-03-31":62.353774,"2021-06-30":62.379079,"2021-09-30":49.748652,"2021-12-31":49.844809,"2022-03-31":49.221222,"2022-06-30":52.049009,"2022-09-30":54.019691,"2022-12-31":56.885736,"2023-03-31":60.558617,"2023-06-30":61.012194,"2023-09-30":64.430411,"2023-12-31":68.076139,"2024-03-31":70.348613,"2024-06-30":70.567061,"2024-09-30":72.439782,"2024-12-31":70.40093,"2025-03-31":73.507363,"2025-06-30":75.291999,"2025-09-30":69.321847,"2025-12-31":75.70431,"2026-03-31":76.419815,"2026-06-30":75.037381},"ltd_equity":{"2016-09-30":35.370507,"2016-12-31":36.749774,"2017-03-31":34.716324,"2017-06-30":38.026214,"2017-09-30":43.790448,"2017-12-31":48.714784,"2018-03-31":47.068751,"2018-06-30":75.155277,"2018-09-30":76.415508,"2018-12-31":75.170396,"2019-03-31":73.473925,"2019-06-30":74.027717,"2019-09-30":72.978306,"2019-12-31":57.786271,"2020-03-31":52.74561,"2020-06-30":48.823519,"2020-09-30":45.024012,"2020-12-31":48.79748,"2021-03-31":47.47557,"2021-06-30":46.922172,"2021-09-30":73.072798,"2021-12-31":79.185431,"2022-03-31":80.956264,"2022-06-30":74.185495,"2022-09-30":67.766956,"2022-12-31":57.844184,"2023-03-31":49.904481,"2023-06-30":48.032987,"2023-09-30":42.846425,"2023-12-31":34.67171,"2024-03-31":31.433848,"2024-06-30":35.12988,"2024-09-30":32.04307,"2024-12-31":34.39313,"2025-03-31":29.147887,"2025-06-30":13.675485,"2025-09-30":26.348662,"2025-12-31":26.79291,"2026-03-31":26.155655,"2026-06-30":26.769462},"ltd_capital":{"2016-09-30":26.031587,"2016-12-31":26.771116,"2017-03-31":25.410621,"2017-06-30":27.176387,"2017-09-30":30.207271,"2017-12-31":32.276145,"2018-03-31":31.588103,"2018-06-30":41.806075,"2018-09-30":41.954856,"2018-12-31":41.697491,"2019-03-31":41.014805,"2019-06-30":41.167051,"2019-09-30":40.959362,"2019-12-31":35.092623,"2020-03-31":32.830777,"2020-06-30":31.21226,"2020-09-30":29.880008,"2020-12-31":31.45736,"2021-03-31":30.862627,"2021-06-30":30.585833,"2021-09-30":38.208128,"2021-12-31":40.719944,"2022-03-31":41.247279,"2022-06-30":39.618028,"2022-09-30":37.579049,"2022-12-31":34.269811,"2023-03-31":31.21148,"2023-06-30":29.952604,"2023-09-30":28.373263,"2023-12-31":24.400301,"2024-03-31":22.689481,"2024-06-30":25.501214,"2024-09-30":23.788326,"2024-12-31":25.088005,"2025-03-31":22.109711,"2025-06-30":10.617098,"2025-09-30":18.69273,"2025-12-31":20.920623,"2026-03-31":20.524052,"2026-06-30":20.832256},"ltd_assets":{"2016-09-30":25.343954,"2016-12-31":26.072934,"2017-03-31":24.773351,"2017-06-30":26.624341,"2017-09-30":29.689763,"2017-12-31":31.774051,"2018-03-31":31.048167,"2018-06-30":40.562297,"2018-09-30":40.828036,"2018-12-31":41.064134,"2019-03-31":39.551947,"2019-06-30":39.50367,"2019-09-30":39.196981,"2019-12-31":33.689459,"2020-03-31":31.200222,"2020-06-30":29.757083,"2020-09-30":28.569193,"2020-12-31":29.89728,"2021-03-31":29.60281,"2021-06-30":29.269619,"2021-09-30":36.352732,"2021-12-31":39.469827,"2022-03-31":39.847663,"2022-06-30":38.612815,"2022-09-30":36.6075,"2022-12-31":32.90509,"2023-03-31":30.221463,"2023-06-30":29.305979,"2023-09-30":27.606128,"2023-12-31":23.603161,"2024-03-31":22.113276,"2024-06-30":24.790124,"2024-09-30":23.21193,"2024-12-31":24.213083,"2025-03-31":21.425843,"2025-06-30":10.296546,"2025-09-30":18.265379,"2025-12-31":20.283388,"2026-03-31":19.988103,"2026-06-30":20.087103},"debt_equity":{"2016-09-30":35.875336,"2016-12-31":37.273974,"2017-03-31":36.621315,"2017-06-30":39.92373,"2017-09-30":44.966581,"2017-12-31":50.931236,"2018-03-31":49.007843,"2018-06-30":79.771185,"2018-09-30":82.137458,"2018-12-31":80.275584,"2019-03-31":79.140009,"2019-06-30":79.822734,"2019-09-30":78.172467,"2019-12-31":64.667859,"2020-03-31":60.65904,"2020-06-30":56.424169,"2020-09-30":50.682731,"2020-12-31":55.122618,"2021-03-31":53.828675,"2021-06-30":53.411458,"2021-09-30":91.249355,"2021-12-31":94.463508,"2022-03-31":96.270558,"2022-06-30":87.251862,"2022-09-30":80.33175,"2022-12-31":68.790497,"2023-03-31":59.891426,"2023-06-30":60.363309,"2023-09-30":51.009862,"2023-12-31":42.095416,"2024-03-31":38.539298,"2024-06-30":37.757678,"2024-09-30":34.700821,"2024-12-31":37.089935,"2025-03-31":31.832962,"2025-06-30":28.806245,"2025-09-30":40.956734,"2025-12-31":28.069369,"2026-03-31":27.43904,"2026-06-30":28.500067},"debt_capital":{"2016-09-30":26.403126,"2016-12-31":27.15298,"2017-03-31":26.804979,"2017-06-30":28.532494,"2017-09-30":31.018584,"2017-12-31":33.744662,"2018-03-31":32.889439,"2018-06-30":44.373733,"2018-09-30":45.096412,"2018-12-31":44.529371,"2019-03-31":44.177741,"2019-06-30":44.389679,"2019-09-30":43.874606,"2019-12-31":39.271695,"2020-03-31":37.756381,"2020-06-30":36.07126,"2020-09-30":33.635395,"2020-12-31":35.534868,"2021-03-31":34.992614,"2021-06-30":34.815821,"2021-09-30":47.712242,"2021-12-31":48.57647,"2022-03-31":49.049923,"2022-06-30":46.595992,"2022-09-30":44.546648,"2022-12-31":40.754959,"2023-03-31":37.45756,"2023-06-30":37.641596,"2023-09-30":33.779159,"2023-12-31":29.624753,"2024-03-31":27.818315,"2024-06-30":27.408765,"2024-09-30":25.761403,"2024-12-31":27.055185,"2025-03-31":24.146436,"2025-06-30":22.364013,"2025-09-30":29.056245,"2025-12-31":21.917316,"2026-03-31":21.53111,"2026-06-30":22.179029},"debt_assets":{"2016-09-30":25.705679,"2016-12-31":26.444839,"2017-03-31":26.132741,"2017-06-30":27.952901,"2017-09-30":30.487176,"2017-12-31":33.219725,"2018-03-31":32.327259,"2018-06-30":43.053563,"2018-09-30":43.885216,"2018-12-31":43.853,"2019-03-31":42.602072,"2019-06-30":42.596084,"2019-09-30":41.986788,"2019-12-31":37.701433,"2020-03-31":35.881195,"2020-06-30":34.389547,"2020-09-30":32.159833,"2020-12-31":33.77257,"2021-03-31":33.56421,"2021-06-30":33.317576,"2021-09-30":45.395324,"2021-12-31":47.085155,"2022-03-31":47.385545,"2022-06-30":45.413729,"2022-09-30":43.394963,"2022-12-31":39.131981,"2023-03-31":36.269419,"2023-06-30":36.828979,"2023-09-30":32.865864,"2023-12-31":28.656934,"2024-03-31":27.111862,"2024-06-30":26.644483,"2024-09-30":25.137199,"2024-12-31":26.111659,"2025-03-31":23.399571,"2025-06-30":21.688798,"2025-09-30":28.391965,"2025-12-31":21.249722,"2026-03-31":20.968864,"2026-06-30":21.385704},"net_debt_equity":{"2016-09-30":0.268812,"2016-12-31":0.294741,"2017-03-31":0.282076,"2017-06-30":0.297452,"2017-09-30":0.38689,"2017-12-31":0.454021,"2018-03-31":0.439806,"2018-06-30":0.687442,"2018-09-30":0.730558,"2018-12-31":0.745012,"2019-03-31":0.713268,"2019-06-30":0.706136,"2019-09-30":0.712097,"2019-12-31":0.558963,"2020-03-31":0.515982,"2020-06-30":0.444786,"2020-09-30":0.380424,"2020-12-31":0.346101,"2021-03-31":0.376906,"2021-06-30":0.410213,"2021-09-30":0.82285,"2021-12-31":0.860956,"2022-03-31":0.898704,"2022-06-30":0.685071,"2022-09-30":0.611822,"2022-12-31":0.470299,"2023-03-31":0.431173,"2023-06-30":0.457965,"2023-09-30":0.380422,"2023-12-31":0.312168,"2024-03-31":0.265886,"2024-06-30":0.284254,"2024-09-30":0.265227,"2024-12-31":0.286038,"2025-03-31":0.247286,"2025-06-30":0.209734,"2025-09-30":0.19622,"2025-12-31":0.19807,"2026-03-31":0.102649,"2026-06-30":0.104278},"net_debt_capital":{"2016-09-30":19.783687,"2016-12-31":21.47097,"2017-03-31":20.646537,"2017-06-30":21.258119,"2017-09-30":26.688239,"2017-12-31":30.081332,"2018-03-31":29.515619,"2018-06-30":38.239832,"2018-09-30":40.110281,"2018-12-31":41.326279,"2019-03-31":39.816256,"2019-06-30":39.26845,"2019-09-30":39.966718,"2019-12-31":33.944878,"2020-03-31":32.116566,"2020-06-30":28.434599,"2020-09-30":25.246657,"2020-12-31":22.311466,"2021-03-31":24.501695,"2021-06-30":26.739401,"2021-09-30":43.024986,"2021-12-31":44.273416,"2022-03-31":45.789049,"2022-06-30":36.58555,"2022-09-30":33.927595,"2022-12-31":27.862873,"2023-03-31":26.966636,"2023-06-30":28.557936,"2023-09-30":25.191881,"2023-12-31":21.968876,"2024-03-31":19.192135,"2024-06-30":20.63434,"2024-09-30":19.690101,"2024-12-31":20.865018,"2025-03-31":18.757557,"2025-06-30":16.282896,"2025-09-30":13.920558,"2025-12-31":15.465866,"2026-03-31":8.054784,"2026-06-30":8.115029},"ebitda":{"2017-06-30":6118000,"2017-09-30":30366000,"2017-12-31":-29118000,"2018-03-31":-70244000,"2018-06-30":-72649000,"2018-09-30":-86219000,"2018-12-31":17897000,"2019-03-31":65232000,"2019-06-30":68981000,"2019-09-30":101803000,"2019-12-31":130821000,"2020-03-31":164184000,"2020-06-30":240072000,"2020-09-30":259800000,"2020-12-31":114223000,"2021-03-31":47516000,"2021-06-30":-39595000,"2021-09-30":-112456000,"2021-12-31":-25463000,"2022-03-31":-9000000,"2022-06-30":105977000,"2022-09-30":299127000,"2022-12-31":553042000,"2023-03-31":746516000,"2023-06-30":832999000,"2023-09-30":824387000,"2023-12-31":744469000,"2024-03-31":718199000,"2024-06-30":708383000,"2024-09-30":701136000,"2024-12-31":604665000,"2025-03-31":514967000,"2025-06-30":434378000,"2025-09-30":413955000,"2025-12-31":508971000,"2026-03-31":739225000,"2026-06-30":969546000},"ebitda_capex":{"2017-09-30":-89400000,"2017-12-31":-202653000,"2018-03-31":-245293000,"2018-06-30":-356526000,"2018-09-30":-276600000,"2018-12-31":-131049000,"2019-03-31":-84765000,"2019-06-30":45905000,"2019-09-30":84912000,"2019-12-31":127493000,"2020-03-31":163610000,"2020-06-30":239451000,"2020-09-30":259139000,"2020-12-31":113716000,"2021-03-31":47038000,"2021-06-30":-40025000,"2021-09-30":-132825000,"2021-12-31":-79610000,"2022-03-31":-65968000,"2022-06-30":33289000,"2022-09-30":212721000,"2022-12-31":472055000,"2023-03-31":601807000,"2023-06-30":582756000,"2023-09-30":603796000,"2023-12-31":539310000,"2024-03-31":553342000,"2024-06-30":488417000,"2024-09-30":471606000,"2024-12-31":325871000,"2025-03-31":179620000,"2025-06-30":257581000,"2025-09-30":163204000,"2025-12-31":168491000,"2026-03-31":411063000,"2026-06-30":607071000},"ebit":{"2017-06-30":-71376000,"2017-09-30":-47280000,"2017-12-31":-107971000,"2018-03-31":-148105000,"2018-06-30":-148215000,"2018-09-30":-160574000,"2018-12-31":-54531000,"2019-03-31":-8501000,"2019-06-30":-6766000,"2019-09-30":26412000,"2019-12-31":55168000,"2020-03-31":89193000,"2020-06-30":165019000,"2020-09-30":184694000,"2020-12-31":39880000,"2021-03-31":-25314000,"2021-06-30":-110624000,"2021-09-30":-190277000,"2021-12-31":-112137000,"2022-03-31":-105920000,"2022-06-30":-1120000,"2022-09-30":190108000,"2022-12-31":442654000,"2023-03-31":633580000,"2023-06-30":714874000,"2023-09-30":700627000,"2023-12-31":615431000,"2024-03-31":584556000,"2024-06-30":570668000,"2024-09-30":557480000,"2024-12-31":455225000,"2025-03-31":359975000,"2025-06-30":274554000,"2025-09-30":252265000,"2025-12-31":345385000,"2026-03-31":574777000,"2026-06-30":806758000},"cash_ratio":{"2016-09-30":2.492657,"2016-12-31":2.039798,"2017-03-31":1.67028,"2017-06-30":2.317043,"2017-09-30":1.918944,"2017-12-31":1.270816,"2018-03-31":1.17868,"2018-06-30":1.13076,"2018-09-30":0.875788,"2018-12-31":0.774718,"2019-03-31":0.791807,"2019-06-30":0.868834,"2019-09-30":0.699821,"2019-12-31":0.783317,"2020-03-31":0.703451,"2020-06-30":0.980987,"2020-09-30":1.335706,"2020-12-31":1.831013,"2021-03-31":1.598105,"2021-06-30":1.14963,"2021-09-30":0.387621,"2021-12-31":0.417214,"2022-03-31":0.303958,"2022-06-30":1.104183,"2022-09-30":1.152046,"2022-12-31":1.2578,"2023-03-31":1.148331,"2023-06-30":0.954473,"2023-09-30":1.142198,"2023-12-31":0.954933,"2024-03-31":1.19333,"2024-06-30":1.576446,"2024-09-30":1.484229,"2024-12-31":1.202933,"2025-03-31":1.120972,"2025-06-30":0.424759,"2025-09-30":1.221656,"2025-12-31":1.687939,"2026-03-31":4.1508,"2026-06-30":3.10693},"current_ratio":{"2016-09-30":3.858688,"2016-12-31":3.789304,"2017-03-31":3.053447,"2017-06-30":3.787982,"2017-09-30":3.780259,"2017-12-31":2.790134,"2018-03-31":2.65721,"2018-06-30":1.989136,"2018-09-30":1.729812,"2018-12-31":2.226916,"2019-03-31":1.916456,"2019-06-30":1.732265,"2019-09-30":1.60306,"2019-12-31":1.636535,"2020-03-31":1.625557,"2020-06-30":1.855544,"2020-09-30":2.142003,"2020-12-31":2.358526,"2021-03-31":2.265495,"2021-06-30":2.079188,"2021-09-30":0.81435,"2021-12-31":0.956899,"2022-03-31":1.00495,"2022-06-30":2.08233,"2022-09-30":2.306898,"2022-12-31":2.496668,"2023-03-31":2.473206,"2023-06-30":2.26334,"2023-09-30":2.529532,"2023-12-31":2.377514,"2024-03-31":2.726403,"2024-06-30":3.889764,"2024-09-30":3.604055,"2024-12-31":2.874121,"2025-03-31":2.757609,"2025-06-30":0.948794,"2025-09-30":1.752873,"2025-12-31":3.711622,"2026-03-31":7.341044,"2026-06-30":5.944281},"quick_ratio":{"2016-09-30":3.692734,"2016-12-31":3.641022,"2017-03-31":2.8487,"2017-06-30":3.587049,"2017-09-30":3.575945,"2017-12-31":2.596062,"2018-03-31":2.353943,"2018-06-30":1.841362,"2018-09-30":1.632224,"2018-12-31":2.101528,"2019-03-31":1.784241,"2019-06-30":1.627469,"2019-09-30":1.514087,"2019-12-31":1.550142,"2020-03-31":1.533941,"2020-06-30":1.792041,"2020-09-30":2.076141,"2020-12-31":2.270341,"2021-03-31":2.146275,"2021-06-30":1.710827,"2021-09-30":0.747766,"2021-12-31":0.897784,"2022-03-31":0.825142,"2022-06-30":2.007401,"2022-09-30":2.229694,"2022-12-31":2.432513,"2023-03-31":2.289487,"2023-06-30":1.981353,"2023-09-30":2.375868,"2023-12-31":2.291859,"2024-03-31":2.611088,"2024-06-30":3.723206,"2024-09-30":3.486078,"2024-12-31":2.725001,"2025-03-31":2.607475,"2025-06-30":0.909851,"2025-09-30":1.721112,"2025-12-31":3.62667,"2026-03-31":7.104748,"2026-06-30":5.648369},"cfo_avg_cl":{"2017-09-30":0.215338,"2017-12-31":0.376768,"2018-03-31":0.031509,"2018-06-30":0.177349,"2018-09-30":0.114193,"2018-12-31":-0.203747,"2019-03-31":0.218975,"2019-06-30":0.203658,"2019-09-30":0.287066,"2019-12-31":0.922138,"2020-03-31":0.873635,"2020-06-30":1.452249,"2020-09-30":2.422705,"2020-12-31":1.935247,"2021-03-31":1.36151,"2021-06-30":0.566774,"2021-09-30":-0.165124,"2021-12-31":-0.443613,"2022-03-31":-0.437124,"2022-06-30":-0.249693,"2022-09-30":0.315023,"2022-12-31":1.169923,"2023-03-31":2.235438,"2023-06-30":3.013755,"2023-09-30":3.647654,"2023-12-31":3.039551,"2024-03-31":3.06473,"2024-06-30":3.333168,"2024-09-30":3.984454,"2024-12-31":3.351442,"2025-03-31":3.089584,"2025-06-30":1.638221,"2025-09-30":1.486029,"2025-12-31":3.307302,"2026-03-31":4.312632,"2026-06-30":2.626274},"cfo_liab":{"2017-09-30":0.015986,"2017-12-31":0.030052,"2018-03-31":0.003039,"2018-06-30":0.015318,"2018-09-30":0.009278,"2018-12-31":-0.014879,"2019-03-31":0.018286,"2019-06-30":0.024343,"2019-09-30":0.034296,"2019-12-31":0.119646,"2020-03-31":0.143187,"2020-06-30":0.249523,"2020-09-30":0.38818,"2020-12-31":0.351735,"2021-03-31":0.268388,"2021-06-30":0.115385,"2021-09-30":-0.026467,"2021-12-31":-0.064764,"2022-03-31":-0.062413,"2022-06-30":-0.034268,"2022-09-30":0.069882,"2022-12-31":0.255237,"2023-03-31":0.520982,"2023-06-30":0.663921,"2023-09-30":0.817304,"2023-12-31":0.855092,"2024-03-31":0.824845,"2024-06-30":0.760037,"2024-09-30":0.811814,"2024-12-31":0.701145,"2025-03-31":0.683905,"2025-06-30":0.607092,"2025-09-30":0.382889,"2025-12-31":0.58617,"2026-03-31":0.666353,"2026-06-30":0.840048},"cfo_capex":{"2017-09-30":0.074111,"2017-12-31":0.100239,"2018-03-31":0.009529,"2018-06-30":0.048345,"2018-09-30":0.042819,"2018-12-31":-0.083789,"2019-03-31":0.106435,"2019-06-30":0.91762,"2019-09-30":1.718608,"2019-12-31":26.287861,"2020-03-31":177.374564,"2020-06-30":276.003221,"2020-09-30":367.505295,"2020-12-31":426.311637,"2021-03-31":328.066946,"2021-06-30":153.330233,"2021-09-30":-1.555501,"2021-12-31":-1.407132,"2022-03-31":-1.315949,"2022-06-30":-0.534187,"2022-09-30":0.914774,"2022-12-31":3.553669,"2023-03-31":3.651494,"2023-06-30":2.746978,"2023-09-30":3.37511,"2023-12-31":3.355456,"2024-03-31":3.785232,"2024-06-30":2.720089,"2024-09-30":2.522542,"2024-12-31":1.962517,"2025-03-31":1.373631,"2025-06-30":2.140777,"2025-09-30":1.306766,"2025-12-31":1.116224,"2026-03-31":1.374827,"2026-06-30":1.746509},"wc":{"2016-09-30":126334000,"2016-12-31":125806000,"2017-03-31":124252000,"2017-06-30":145870000,"2017-09-30":106331000,"2017-12-31":84557000,"2018-03-31":75181000,"2018-06-30":101334000,"2018-09-30":76288000,"2018-12-31":92350000,"2019-03-31":92058000,"2019-06-30":77254000,"2019-09-30":58928000,"2019-12-31":72868000,"2020-03-31":82967000,"2020-06-30":111687000,"2020-09-30":117423000,"2020-12-31":147938000,"2021-03-31":123673000,"2021-06-30":110198000,"2021-09-30":-52156000,"2021-12-31":-10112000,"2022-03-31":1214000,"2022-06-30":226101000,"2022-09-30":288669000,"2022-12-31":385226000,"2023-03-31":335122000,"2023-06-30":312400000,"2023-09-30":286538000,"2023-12-31":269406000,"2024-03-31":310321000,"2024-06-30":322882000,"2024-09-30":268978000,"2024-12-31":245388000,"2025-03-31":208173000,"2025-06-30":-17939000,"2025-09-30":254255000,"2025-12-31":268155000,"2026-03-31":575697000,"2026-06-30":651503000},"wc_assets":{"2016-09-30":7.390931,"2016-12-31":7.567183,"2017-03-31":7.381326,"2017-06-30":8.57509,"2017-09-30":6.166529,"2017-12-31":5.080073,"2018-03-31":4.662469,"2018-06-30":5.206013,"2018-09-30":4.043449,"2018-12-31":4.99567,"2019-03-31":4.868038,"2019-06-30":4.141841,"2019-09-30":3.222665,"2019-12-31":4.155572,"2020-03-31":4.766224,"2020-06-30":6.349619,"2020-09-30":6.857566,"2020-12-31":9.324574,"2021-03-31":7.968354,"2021-06-30":7.255286,"2021-09-30":-2.135936,"2021-12-31":-0.430888,"2022-03-31":0.051297,"2022-06-30":9.563365,"2022-09-30":11.734975,"2022-12-31":14.729514,"2023-03-31":13.032008,"2023-06-30":11.763572,"2023-09-30":11.188424,"2023-12-31":10.683003,"2024-03-31":12.162669,"2024-06-30":12.071844,"2024-09-30":10.393895,"2024-12-31":9.307703,"2025-03-31":8.18806,"2025-06-30":-0.710958,"2025-09-30":9.114461,"2025-12-31":10.048369,"2026-03-31":20.049747,"2026-06-30":21.580507},"cash_assets":{"2016-09-30":6.444585,"2016-12-31":5.533825,"2017-03-31":6.003996,"2017-06-30":7.126607,"2017-09-30":4.256158,"2017-12-31":3.606343,"2018-03-31":3.316151,"2018-06-30":5.95141,"2018-09-30":4.852213,"2018-12-31":3.154439,"2019-03-31":4.205926,"2019-06-30":4.914302,"2019-09-30":3.739741,"2019-12-31":5.113827,"2020-03-31":5.359712,"2020-06-30":7.280626,"2020-09-30":8.02073,"2020-12-31":12.567608,"2021-03-31":10.062678,"2021-06-30":7.728863,"2021-09-30":4.459642,"2021-12-31":4.170949,"2022-03-31":3.150225,"2022-06-30":9.75645,"2022-09-30":10.344514,"2022-12-31":12.378687,"2023-03-31":10.158155,"2023-06-30":8.887559,"2023-09-30":8.355102,"2023-12-31":7.405765,"2024-03-31":8.407116,"2024-06-30":6.585523,"2024-09-30":5.924193,"2024-12-31":5.97429,"2025-03-31":5.222198,"2025-06-30":5.897516,"2025-09-30":14.789656,"2025-12-31":6.254942,"2026-03-31":13.124416,"2026-06-30":13.560943},"cash_debt":{"2016-09-30":0.250707,"2016-12-31":0.209259,"2017-03-31":0.22975,"2017-06-30":0.254951,"2017-09-30":0.139605,"2017-12-31":0.10856,"2018-03-31":0.102581,"2018-06-30":0.138233,"2018-09-30":0.110566,"2018-12-31":0.071932,"2019-03-31":0.098726,"2019-06-30":0.11537,"2019-09-30":0.089069,"2019-12-31":0.13564,"2020-03-31":0.149374,"2020-06-30":0.21171,"2020-09-30":0.249402,"2020-12-31":0.372125,"2021-03-31":0.299804,"2021-06-30":0.231976,"2021-09-30":0.09824,"2021-12-31":0.088583,"2022-03-31":0.066481,"2022-06-30":0.214835,"2022-09-30":0.238381,"2022-12-31":0.316332,"2023-03-31":0.280075,"2023-06-30":0.24132,"2023-09-30":0.254218,"2023-12-31":0.258428,"2024-03-31":0.31009,"2024-06-30":0.247163,"2024-09-30":0.235674,"2024-12-31":0.228798,"2025-03-31":0.223175,"2025-06-30":0.271915,"2025-09-30":0.52091,"2025-12-31":0.294354,"2026-03-31":0.6259,"2026-06-30":0.634113},"fcf_debt":{"2017-09-30":-0.210939,"2017-12-31":-0.282383,"2018-03-31":-0.332614,"2018-06-30":-0.322367,"2018-09-30":-0.220087,"2018-12-31":-0.199127,"2019-03-31":-0.166368,"2019-06-30":-0.002393,"2019-09-30":0.01581,"2019-12-31":0.127301,"2020-03-31":0.162088,"2020-06-30":0.282324,"2020-09-30":0.439931,"2020-12-31":0.402439,"2021-03-31":0.300111,"2021-06-30":0.129438,"2021-09-30":-0.046959,"2021-12-31":-0.117955,"2022-03-31":-0.11765,"2022-06-30":-0.103863,"2022-09-30":-0.006899,"2022-12-31":0.202079,"2023-03-31":0.41139,"2023-06-30":0.44698,"2023-09-30":0.622463,"2023-12-31":0.668686,"2024-03-31":0.663785,"2024-06-30":0.53092,"2024-09-30":0.537221,"2024-12-31":0.389804,"2025-03-31":0.210613,"2025-06-30":0.368541,"2025-09-30":0.097122,"2025-12-31":0.069782,"2026-03-31":0.204296,"2026-06-30":0.419117},"liab_equity":{"2016-09-30":0.395619,"2016-12-31":0.409499,"2017-03-31":0.401358,"2017-06-30":0.42825,"2017-09-30":0.474934,"2017-12-31":0.533162,"2018-03-31":0.515991,"2018-06-30":0.852836,"2018-09-30":0.871643,"2018-12-31":0.830561,"2019-03-31":0.857656,"2019-06-30":0.873945,"2019-09-30":0.861835,"2019-12-31":0.715263,"2020-03-31":0.690552,"2020-06-30":0.640736,"2020-09-30":0.575964,"2020-12-31":0.632171,"2021-03-31":0.603752,"2021-06-30":0.603102,"2021-09-30":0.985448,"2021-12-31":1.005728,"2022-03-31":1.031143,"2022-06-30":0.920792,"2022-09-30":0.851177,"2022-12-31":0.75791,"2023-03-31":0.651293,"2023-06-30":0.639017,"2023-09-30":0.552062,"2023-12-31":0.468943,"2024-03-31":0.421492,"2024-06-30":0.417092,"2024-09-30":0.380457,"2024-12-31":0.420436,"2025-03-31":0.360408,"2025-06-30":0.328162,"2025-09-30":0.442547,"2025-12-31":0.320929,"2026-03-31":0.308561,"2026-06-30":0.332669},"altman_z":{"2017-06-30":0.846436,"2017-09-30":0.707595,"2017-12-31":0.425969,"2018-03-31":0.288104,"2018-06-30":0.221302,"2018-09-30":0.088299,"2018-12-31":0.255294,"2019-03-31":0.36543,"2019-06-30":0.393061,"2019-09-30":0.451815,"2019-12-31":0.842361,"2020-03-31":0.811628,"2020-06-30":0.902054,"2020-09-30":0.981007,"2020-12-31":0.663888,"2021-03-31":0.578454,"2021-06-30":0.328532,"2021-09-30":0.04396,"2021-12-31":0.080527,"2022-03-31":0.178787,"2022-06-30":0.637414,"2022-09-30":1.426082,"2022-12-31":2.02204,"2023-03-31":2.619069,"2023-06-30":2.614688,"2023-09-30":3.024065,"2023-12-31":3.142823,"2024-03-31":3.552787,"2024-06-30":3.661314,"2024-09-30":3.565636,"2024-12-31":2.592597,"2025-03-31":2.567729,"2025-06-30":2.625725,"2025-09-30":2.499084,"2025-12-31":3.358115,"2026-03-31":4.784599,"2026-06-30":4.935428},"ar_turnover":{"2017-09-30":5.265749,"2017-12-31":4.303594,"2018-03-31":4.065558,"2018-06-30":3.422422,"2018-09-30":3.359084,"2018-12-31":3.328196,"2019-03-31":4.186174,"2019-06-30":4.349239,"2019-09-30":4.320682,"2019-12-31":3.902799,"2020-03-31":3.713806,"2020-06-30":4.952392,"2020-09-30":6.280927,"2020-12-31":6.217897,"2021-03-31":4.19095,"2021-06-30":3.059687,"2021-09-30":2.645961,"2021-12-31":3.394351,"2022-03-31":3.608212,"2022-06-30":3.81452,"2022-09-30":3.662498,"2022-12-31":4.166006,"2023-03-31":5.422076,"2023-06-30":5.215941,"2023-09-30":4.941758,"2023-12-31":3.801793,"2024-03-31":4.117357,"2024-06-30":4.148516,"2024-09-30":4.602713,"2024-12-31":4.130623,"2025-03-31":3.994412,"2025-06-30":3.898596,"2025-09-30":4.101958,"2025-12-31":4.3134,"2026-03-31":4.436179,"2026-06-30":4.980043},"dso":{"2017-09-30":69.31588,"2017-12-31":84.812824,"2018-03-31":89.778569,"2018-06-30":106.649617,"2018-09-30":108.660576,"2018-12-31":109.669026,"2019-03-31":87.191779,"2019-06-30":83.92272,"2019-09-30":84.477408,"2019-12-31":93.522628,"2020-03-31":98.281913,"2020-06-30":73.701755,"2020-09-30":58.112444,"2020-12-31":58.701524,"2021-03-31":87.092419,"2021-06-30":119.293239,"2021-09-30":137.946097,"2021-12-31":107.531609,"2022-03-31":101.15815,"2022-06-30":95.687002,"2022-09-30":99.658753,"2022-12-31":87.613888,"2023-03-31":67.317393,"2023-06-30":69.977788,"2023-09-30":73.860359,"2023-12-31":96.00732,"2024-03-31":88.6491,"2024-06-30":87.98327,"2024-09-30":79.301063,"2024-12-31":88.364388,"2025-03-31":91.37766,"2025-06-30":93.623438,"2025-09-30":88.981892,"2025-12-31":84.620026,"2026-03-31":82.278018,"2026-06-30":73.292545},"inventories":{"2016-09-30":1195000,"2016-12-31":1338000,"2017-03-31":1391000,"2017-06-30":1556000,"2017-09-30":1659000,"2017-12-31":3270000,"2018-03-31":3977000,"2018-06-30":4828000,"2018-09-30":3941000,"2018-12-31":3066000,"2019-03-31":4122000,"2019-06-30":4110000,"2019-09-30":3428000,"2019-12-31":3896000,"2020-03-31":3559000,"2020-06-30":1878000,"2020-09-30":1400000,"2020-12-31":3601000,"2021-03-31":2271000,"2021-06-30":2103000,"2021-09-30":2578000,"2021-12-31":2110000,"2022-03-31":2335000,"2022-06-30":804000,"2022-09-30":873000,"2022-12-31":531000,"2023-03-31":698000,"2023-06-30":629000,"2023-09-30":1143000,"2023-12-31":1329000,"2024-03-31":593000,"2024-06-30":1850000,"2024-09-30":378000,"2024-12-31":1875000,"2025-03-31":573000,"2025-06-30":522000,"2025-09-30":577000,"2025-12-31":611000,"2026-03-31":5407000,"2026-06-30":24915000},"asset_turnover":{"2017-09-30":0.178519,"2017-12-31":0.174392,"2018-03-31":0.153728,"2018-06-30":0.130652,"2018-09-30":0.132505,"2018-12-31":0.153917,"2019-03-31":0.182819,"2019-06-30":0.174389,"2019-09-30":0.184488,"2019-12-31":0.203317,"2020-03-31":0.214575,"2020-06-30":0.254051,"2020-09-30":0.276185,"2020-12-31":0.252481,"2021-03-31":0.208375,"2021-06-30":0.152324,"2021-09-30":0.112937,"2021-12-31":0.138583,"2022-03-31":0.167033,"2022-06-30":0.241644,"2022-09-30":0.253452,"2022-12-31":0.348507,"2023-03-31":0.42539,"2023-06-30":0.459897,"2023-09-30":0.461747,"2023-12-31":0.417264,"2024-03-31":0.413451,"2024-06-30":0.384311,"2024-09-30":0.391439,"2024-12-31":0.36897,"2025-03-31":0.337902,"2025-06-30":0.30737,"2025-09-30":0.286396,"2025-12-31":0.317925,"2026-03-31":0.364031,"2026-06-30":0.453625},"mcap":{"2016-12-31":409819934.16,"2017-03-31":558452180,"2017-06-30":633809274.12,"2017-09-30":573070340.5,"2017-12-31":536998907.9,"2018-03-31":512570625.6,"2018-06-30":675169941.68,"2018-09-30":584252288.62,"2018-12-31":490007771.79,"2019-03-31":500472128.36,"2019-06-30":556190325,"2019-09-30":560313011.28,"2019-12-31":847788129.92,"2020-03-31":654580890.15,"2020-06-30":448988766.9,"2020-09-30":403820765.01,"2020-12-31":457482941.41,"2021-03-31":561398358.9,"2021-06-30":572692147.28,"2021-09-30":889593511.95,"2021-12-31":728304438.92,"2022-03-31":875676165.84,"2022-06-30":1010314231.56,"2022-09-30":1723429144.95,"2022-12-31":1818446388.96,"2023-03-31":2049460367.52,"2023-06-30":1869538648.16,"2023-09-30":2200190985,"2023-12-31":2225134559.76,"2024-03-31":2606787498,"2024-06-30":2937240531.18,"2024-09-30":2536382727.28,"2024-12-31":1768048820.52,"2025-03-31":1636343572.4,"2025-06-30":1800881748.48,"2025-09-30":2275037291.52,"2025-12-31":2398567986.9,"2026-03-31":3607902244.48,"2026-06-30":3792773256.84},"ev_cash":{"2016-09-30":110158000,"2016-12-31":92001000,"2017-03-31":101067000,"2017-06-30":121230000,"2017-09-30":73390000,"2017-12-31":60027000,"2018-03-31":53472000,"2018-06-30":115843000,"2018-09-30":91547000,"2018-12-31":58313000,"2019-03-31":79537000,"2019-06-30":91662000,"2019-09-30":68383000,"2019-12-31":89671000,"2020-03-31":93298000,"2020-06-30":128063000,"2020-09-30":137340000,"2020-12-31":199390000,"2021-03-31":156178000,"2021-06-30":117391000,"2021-09-30":108897000,"2021-12-31":97883000,"2022-03-31":74553000,"2022-06-30":230666000,"2022-09-30":254465000,"2022-12-31":323744000,"2023-03-31":261220000,"2023-06-30":236023000,"2023-09-30":213976000,"2023-12-31":186760000,"2024-03-31":214501000,"2024-06-30":176141000,"2024-09-30":153309000,"2024-12-31":157506000,"2025-03-31":132769000,"2025-06-30":148807000,"2025-09-30":412569000,"2025-12-31":166922000,"2026-03-31":376847000,"2026-06-30":409397000},"ev_pref":{"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":{"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":29952000,"2021-12-31":584000,"2022-03-31":584000,"2022-06-30":584000,"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":{"2016-09-30":439390000,"2016-12-31":439651000,"2017-03-31":439900000,"2017-06-30":475504000,"2017-09-30":525698000,"2017-12-31":552937000,"2018-03-31":521268000,"2018-06-30":838029000,"2018-09-30":827985000,"2018-12-31":810667000,"2019-03-31":805635000,"2019-06-30":794506000,"2019-09-30":767749000,"2019-12-31":661095000,"2020-03-31":624594000,"2020-06-30":604897000,"2020-09-30":550677000,"2020-12-31":535815000,"2021-03-31":520934000,"2021-06-30":506049000,"2021-09-30":1108478000,"2021-12-31":1104985000,"2022-03-31":1121423000,"2022-06-30":1073690000,"2022-09-30":1067474000,"2022-12-31":1023432000,"2023-03-31":932679000,"2023-06-30":978051000,"2023-09-30":841702000,"2023-12-31":722676000,"2024-03-31":691738000,"2024-06-30":712652000,"2024-09-30":650512000,"2024-12-31":688407000,"2025-03-31":594910000,"2025-06-30":547255000,"2025-09-30":792016000,"2025-12-31":567079000,"2026-03-31":602088000,"2026-06-30":645622000},"ev":{"2016-12-31":757469934.16,"2017-03-31":897285180,"2017-06-30":988083274.12,"2017-09-30":1025378340.5,"2017-12-31":1029908907.9,"2018-03-31":980366625.6,"2018-06-30":1397355941.68,"2018-09-30":1320690288.62,"2018-12-31":1242361771.79,"2019-03-31":1226570128.36,"2019-06-30":1259034325,"2019-09-30":1259679011.28,"2019-12-31":1419212129.92,"2020-03-31":1185876890.15,"2020-06-30":925822766.9,"2020-09-30":817157765.01,"2020-12-31":793907941.41,"2021-03-31":926154358.9,"2021-06-30":961350147.28,"2021-09-30":1919126511.95,"2021-12-31":1735990438.92,"2022-03-31":1923130165.84,"2022-06-30":1853922231.56,"2022-09-30":2536438144.95,"2022-12-31":2518134388.96,"2023-03-31":2720919367.52,"2023-06-30":2611566648.16,"2023-09-30":2827916985,"2023-12-31":2761050559.76,"2024-03-31":3084024498,"2024-06-30":3473751531.18,"2024-09-30":3033585727.28,"2024-12-31":2298949820.52,"2025-03-31":2098484572.4,"2025-06-30":2199329748.48,"2025-09-30":2654484291.52,"2025-12-31":2798724986.9,"2026-03-31":3833143244.48,"2026-06-30":4028998256.84},"capital":{"2016-09-30":1664159000,"2016-12-31":1619163000,"2017-03-31":1641113000,"2017-06-30":1666535000,"2017-09-30":1694784000,"2017-12-31":1638591000,"2018-03-31":1584910000,"2018-06-30":1888570000,"2018-09-30":1836033000,"2018-12-31":1820522000,"2019-03-31":1823622000,"2019-06-30":1789844000,"2019-09-30":1749871000,"2019-12-31":1683388000,"2020-03-31":1654274000,"2020-06-30":1676950000,"2020-09-30":1637195000,"2020-12-31":1507857000,"2021-03-31":1488697000,"2021-06-30":1453503000,"2021-09-30":2323257000,"2021-12-31":2274733000,"2022-03-31":2286289000,"2022-06-30":2304254000,"2022-09-30":2396306000,"2022-12-31":2511184000,"2023-03-31":2489962000,"2023-06-30":2598325000,"2023-09-30":2491779000,"2023-12-31":2439433000,"2024-03-31":2486628000,"2024-06-30":2600088000,"2024-09-30":2525142000,"2024-12-31":2544455000,"2025-03-31":2463759000,"2025-06-30":2447034000,"2025-09-30":2725803000,"2025-12-31":2587356000,"2026-03-31":2796363000,"2026-06-30":2910957000},"debt_capital_ev":{"2016-09-30":26.403126,"2016-12-31":27.15298,"2017-03-31":26.804979,"2017-06-30":28.532494,"2017-09-30":31.018584,"2017-12-31":33.744662,"2018-03-31":32.889439,"2018-06-30":44.373733,"2018-09-30":45.096412,"2018-12-31":44.529371,"2019-03-31":44.177741,"2019-06-30":44.389679,"2019-09-30":43.874606,"2019-12-31":39.271695,"2020-03-31":37.756381,"2020-06-30":36.07126,"2020-09-30":33.635395,"2020-12-31":35.534868,"2021-03-31":34.992614,"2021-06-30":34.815821,"2021-09-30":47.712242,"2021-12-31":48.57647,"2022-03-31":49.049923,"2022-06-30":46.595992,"2022-09-30":44.546648,"2022-12-31":40.754959,"2023-03-31":37.45756,"2023-06-30":37.641596,"2023-09-30":33.779159,"2023-12-31":29.624753,"2024-03-31":27.818315,"2024-06-30":27.408765,"2024-09-30":25.761403,"2024-12-31":27.055185,"2025-03-31":24.146436,"2025-06-30":22.364013,"2025-09-30":29.056245,"2025-12-31":21.917316,"2026-03-31":21.53111,"2026-06-30":22.179029},"debt_ev":{"2016-12-31":0.58042,"2017-03-31":0.490257,"2017-06-30":0.481239,"2017-09-30":0.512687,"2017-12-31":0.53688,"2018-03-31":0.531707,"2018-06-30":0.599725,"2018-09-30":0.626934,"2018-12-31":0.652521,"2019-03-31":0.656819,"2019-06-30":0.631044,"2019-09-30":0.60948,"2019-12-31":0.465818,"2020-03-31":0.526694,"2020-06-30":0.653362,"2020-09-30":0.673893,"2020-12-31":0.674908,"2021-03-31":0.56247,"2021-06-30":0.526394,"2021-09-30":0.577595,"2021-12-31":0.636516,"2022-03-31":0.583124,"2022-06-30":0.579145,"2022-09-30":0.420856,"2022-12-31":0.406425,"2023-03-31":0.342781,"2023-06-30":0.374507,"2023-09-30":0.29764,"2023-12-31":0.26174,"2024-03-31":0.224297,"2024-06-30":0.205153,"2024-09-30":0.214437,"2024-12-31":0.299444,"2025-03-31":0.283495,"2025-06-30":0.248828,"2025-09-30":0.298369,"2025-12-31":0.20262,"2026-03-31":0.157074,"2026-06-30":0.160244},"ev_sales":{"2017-06-30":3.019002,"2017-09-30":3.345607,"2017-12-31":3.550174,"2018-03-31":3.869934,"2018-06-30":5.86432,"2018-09-30":5.52038,"2018-12-31":4.595196,"2019-03-31":3.829956,"2019-06-30":3.788187,"2019-09-30":3.675641,"2019-12-31":3.87568,"2020-03-31":3.043465,"2020-06-30":2.011076,"2020-09-30":1.671192,"2020-12-31":1.882869,"2021-03-31":2.699631,"2021-06-30":3.850853,"2021-09-30":8.181152,"2021-12-31":6.369532,"2022-03-31":5.876244,"2022-06-30":3.951536,"2022-09-30":4.083271,"2022-12-31":2.912266,"2023-03-31":2.59058,"2023-06-30":2.262431,"2023-09-30":2.439546,"2023-12-31":2.576148,"2024-03-31":2.912078,"2024-06-30":3.391501,"2024-09-30":3.010304,"2024-12-31":2.415845,"2025-03-31":2.43838,"2025-06-30":2.753161,"2025-09-30":3.447221,"2025-12-31":3.31877,"2026-03-31":3.889999,"2026-06-30":3.205173},"ev_ebitda":{"2017-06-30":161.504295,"2017-09-30":33.767317,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":69.41732,"2019-03-31":18.803197,"2019-06-30":18.2519,"2019-09-30":12.373692,"2019-12-31":10.848504,"2020-03-31":7.222853,"2020-06-30":3.856438,"2020-09-30":3.145334,"2020-12-31":6.950509,"2021-03-31":19.491421,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":17.493628,"2022-09-30":8.479469,"2022-12-31":4.553243,"2023-03-31":3.644824,"2023-06-30":3.135138,"2023-09-30":3.430327,"2023-12-31":3.708752,"2024-03-31":4.294109,"2024-06-30":4.903776,"2024-09-30":4.326672,"2024-12-31":3.802022,"2025-03-31":4.074988,"2025-06-30":5.06317,"2025-09-30":6.412495,"2025-12-31":5.498791,"2026-03-31":5.185354,"2026-06-30":4.155551},"ev_ebit":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":47.693435,"2019-12-31":25.725278,"2020-03-31":13.295627,"2020-06-30":5.610401,"2020-09-30":4.424387,"2020-12-31":19.907421,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":13.342091,"2022-12-31":5.688719,"2023-03-31":4.294516,"2023-06-30":3.653185,"2023-09-30":4.036266,"2023-12-31":4.486369,"2024-03-31":5.275841,"2024-06-30":6.087167,"2024-09-30":5.441605,"2024-12-31":5.05014,"2025-03-31":5.829529,"2025-06-30":8.010554,"2025-09-30":10.522602,"2025-12-31":8.103204,"2026-03-31":6.668922,"2026-06-30":4.99406},"ev_cfo":{"2017-09-30":115.522571,"2017-12-31":59.207181,"2018-03-31":587.749776,"2018-06-30":101.818416,"2018-09-30":162.008132,"2018-12-31":null,"2019-03-31":76.828696,"2019-06-30":59.458528,"2019-09-30":43.393813,"2019-12-31":16.222163,"2020-03-31":11.647598,"2020-06-30":5.401596,"2020-09-30":3.363883,"2020-12-31":3.673119,"2021-03-31":5.905994,"2021-06-30":14.580934,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":32.089752,"2022-12-31":8.749568,"2023-03-31":5.149316,"2023-06-30":3.799129,"2023-09-30":3.798314,"2023-12-31":4.010811,"2024-03-31":4.942173,"2024-06-30":5.805774,"2024-09-30":5.239363,"2024-12-31":4.201773,"2025-03-31":4.555555,"2025-06-30":5.810908,"2025-09-30":8.101016,"2025-12-31":7.364058,"2026-03-31":8.496082,"2026-06-30":6.364263},"ev_fcf":{"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":103.779783,"2019-12-31":16.863663,"2020-03-31":11.713637,"2020-06-30":5.421238,"2020-09-30":3.373061,"2020-12-31":3.681755,"2021-03-31":5.924051,"2021-06-30":14.676653,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":12.175841,"2023-03-31":7.09136,"2023-06-30":5.973815,"2023-09-30":5.39753,"2023-12-31":5.713586,"2024-03-31":6.716593,"2024-06-30":9.181051,"2024-09-30":8.680557,"2024-12-31":8.567174,"2025-03-31":16.748217,"2025-06-30":10.904722,"2025-09-30":34.508779,"2025-12-31":70.724881,"2026-03-31":31.162753,"2026-06-30":14.889624},"mcap_dil":{"2021-12-31":518889273.41,"2022-03-31":718540020.45,"2022-06-30":939047497.88,"2022-09-30":1647603051.1425,"2022-12-31":1840014213.195,"2023-03-31":2072412782.86,"2023-06-30":1896839513,"2023-09-30":2226886841.25,"2023-12-31":2247508423.02,"2024-03-31":2625442117.9,"2024-06-30":2922776446.23,"2024-09-30":2556408979.31,"2024-12-31":1783773999.135,"2025-03-31":1649034513.1,"2025-06-30":1809713337.6,"2025-09-30":2282784456.96,"2025-12-31":2406794359.5875,"2026-03-31":3616307786.4,"2026-06-30":3807694903.59},"ev_dil":{"2021-12-31":1526575273.41,"2022-03-31":1765994020.45,"2022-06-30":1782655497.88,"2022-09-30":2460612051.1425,"2022-12-31":2539702213.195,"2023-03-31":2743871782.86,"2023-06-30":2638867513,"2023-09-30":2854612841.25,"2023-12-31":2783424423.02,"2024-03-31":3102679117.9,"2024-06-30":3459287446.23,"2024-09-30":3053611979.31,"2024-12-31":2314674999.135,"2025-03-31":2111175513.1,"2025-06-30":2208161337.6,"2025-09-30":2662231456.96,"2025-12-31":2806951359.5875,"2026-03-31":3841548786.4,"2026-06-30":4043919903.59},"ev_per_share":{"2016-12-31":25.950123,"2017-03-31":30.720791,"2017-06-30":33.782662,"2017-09-30":35.248646,"2017-12-31":35.404389,"2018-03-31":33.662586,"2018-06-30":47.891374,"2018-09-30":45.254798,"2018-12-31":42.569231,"2019-03-31":42.007158,"2019-06-30":43.009832,"2019-09-30":43.029978,"2019-12-31":48.479546,"2020-03-31":41.14276,"2020-06-30":33.095383,"2020-09-30":29.20005,"2020-12-31":28.338798,"2021-03-31":33.011049,"2021-06-30":34.177331,"2021-09-30":37.860742,"2021-12-31":34.991328,"2022-03-31":38.740367,"2022-06-30":37.305462,"2022-09-30":51.702196,"2022-12-31":51.264275,"2023-03-31":55.335502,"2023-06-30":53.417622,"2023-09-30":57.838735,"2023-12-31":56.433701,"2024-03-31":62.939577,"2024-06-30":69.930578,"2024-09-30":61.667223,"2024-12-31":46.731886,"2025-03-31":42.576442,"2025-06-30":44.551259,"2025-09-30":53.765552,"2025-12-31":56.649675,"2026-03-31":77.429892,"2026-06-30":81.360249},"sales_base":{"2017-06-30":327288000,"2017-09-30":306485000,"2017-12-31":290101000,"2018-03-31":253329000,"2018-06-30":238281000,"2018-09-30":239239000,"2018-12-31":270361000,"2019-03-31":320257000,"2019-06-30":332358000,"2019-09-30":342710000,"2019-12-31":366184000,"2020-03-31":389647000,"2020-06-30":460362000,"2020-09-30":488967000,"2020-12-31":421648000,"2021-03-31":343067000,"2021-06-30":249646000,"2021-09-30":234579000,"2021-12-31":272546000,"2022-03-31":327272000,"2022-06-30":469165000,"2022-09-30":621178000,"2022-12-31":864665000,"2023-03-31":1050313000,"2023-06-30":1154319000,"2023-09-30":1159198000,"2023-12-31":1071775000,"2024-03-31":1059046000,"2024-06-30":1024252000,"2024-09-30":1007734000,"2024-12-31":951613000,"2025-03-31":860606000,"2025-06-30":798838000,"2025-09-30":770036000,"2025-12-31":843302000,"2026-03-31":985384000,"2026-06-30":1257030000},"ebitda_base":{"2017-06-30":6118000,"2017-09-30":30366000,"2017-12-31":-29118000,"2018-03-31":-70244000,"2018-06-30":-72649000,"2018-09-30":-86219000,"2018-12-31":17897000,"2019-03-31":65232000,"2019-06-30":68981000,"2019-09-30":101803000,"2019-12-31":130821000,"2020-03-31":164184000,"2020-06-30":240072000,"2020-09-30":259800000,"2020-12-31":114223000,"2021-03-31":47516000,"2021-06-30":-39595000,"2021-09-30":-112456000,"2021-12-31":-25463000,"2022-03-31":-9000000,"2022-06-30":105977000,"2022-09-30":299127000,"2022-12-31":553042000,"2023-03-31":746516000,"2023-06-30":832999000,"2023-09-30":824387000,"2023-12-31":744469000,"2024-03-31":718199000,"2024-06-30":708383000,"2024-09-30":701136000,"2024-12-31":604665000,"2025-03-31":514967000,"2025-06-30":434378000,"2025-09-30":413955000,"2025-12-31":508971000,"2026-03-31":739225000,"2026-06-30":969546000},"ebit_base":{"2017-06-30":-71376000,"2017-09-30":-47280000,"2017-12-31":-107971000,"2018-03-31":-148105000,"2018-06-30":-148215000,"2018-09-30":-160574000,"2018-12-31":-54531000,"2019-03-31":-8501000,"2019-06-30":-6766000,"2019-09-30":26412000,"2019-12-31":55168000,"2020-03-31":89193000,"2020-06-30":165019000,"2020-09-30":184694000,"2020-12-31":39880000,"2021-03-31":-25314000,"2021-06-30":-110624000,"2021-09-30":-190277000,"2021-12-31":-112137000,"2022-03-31":-105920000,"2022-06-30":-1120000,"2022-09-30":190108000,"2022-12-31":442654000,"2023-03-31":633580000,"2023-06-30":714874000,"2023-09-30":700627000,"2023-12-31":615431000,"2024-03-31":584556000,"2024-06-30":570668000,"2024-09-30":557480000,"2024-12-31":455225000,"2025-03-31":359975000,"2025-06-30":274554000,"2025-09-30":252265000,"2025-12-31":345385000,"2026-03-31":574777000,"2026-06-30":806758000},"cfo_base":{"2017-09-30":8876000,"2017-12-31":17395000,"2018-03-31":1668000,"2018-06-30":13724000,"2018-09-30":8152000,"2018-12-31":-12480000,"2019-03-31":15965000,"2019-06-30":21175000,"2019-09-30":29029000,"2019-12-31":87486000,"2020-03-31":101813000,"2020-06-30":171398000,"2020-09-30":242921000,"2020-12-31":216140000,"2021-03-31":156816000,"2021-06-30":65932000,"2021-09-30":-31684000,"2021-12-31":-76192000,"2022-03-31":-74967000,"2022-06-30":-38829000,"2022-09-30":79042000,"2022-12-31":287801000,"2023-03-31":528404000,"2023-06-30":687412000,"2023-09-30":744519000,"2023-12-31":688402000,"2024-03-31":624022000,"2024-06-30":598327000,"2024-09-30":578999000,"2024-12-31":547138000,"2025-03-31":460643000,"2025-06-30":378483000,"2025-09-30":327673000,"2025-12-31":380052000,"2026-03-31":451166000,"2026-06-30":633066000},"fcf_base":{"2017-09-30":-110890000,"2017-12-31":-156140000,"2018-03-31":-173381000,"2018-06-30":-270153000,"2018-09-30":-182229000,"2018-12-31":-161426000,"2019-03-31":-134032000,"2019-06-30":-1901000,"2019-09-30":12138000,"2019-12-31":84158000,"2020-03-31":101239000,"2020-06-30":170777000,"2020-09-30":242260000,"2020-12-31":215633000,"2021-03-31":156338000,"2021-06-30":65502000,"2021-09-30":-52053000,"2021-12-31":-130339000,"2022-03-31":-131935000,"2022-06-30":-111517000,"2022-09-30":-7364000,"2022-12-31":206814000,"2023-03-31":383695000,"2023-06-30":437169000,"2023-09-30":523928000,"2023-12-31":483243000,"2024-03-31":459165000,"2024-06-30":378361000,"2024-09-30":349469000,"2024-12-31":268344000,"2025-03-31":125296000,"2025-06-30":201686000,"2025-09-30":76922000,"2025-12-31":39572000,"2026-03-31":123004000,"2026-06-30":270591000},"pe":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":31.985915,"2020-06-30":4.559659,"2020-09-30":3.279545,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":13.996016,"2022-12-31":4.746154,"2023-03-31":3.614918,"2023-06-30":2.883861,"2023-09-30":3.469545,"2023-12-31":4.042667,"2024-03-31":4.971963,"2024-06-30":5.631429,"2024-09-30":4.981643,"2024-12-31":4.283671,"2025-03-31":5.131376,"2025-06-30":7.5842,"2025-09-30":10.496583,"2025-12-31":7.792937,"2026-03-31":6.637523,"2026-06-30":4.897059},"pe_avg":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":30.041441,"2020-06-30":6.275131,"2020-09-30":4.969362,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":8.213862,"2022-12-31":3.426578,"2023-03-31":2.85593,"2023-06-30":2.791073,"2023-09-30":3.151859,"2023-12-31":3.914469,"2024-03-31":4.452235,"2024-06-30":4.936424,"2024-09-30":5.080529,"2024-12-31":6.112894,"2025-03-31":7.365013,"2025-06-30":8.7438,"2025-09-30":9.028565,"2025-12-31":6.645939,"2026-03-31":4.374901,"2026-06-30":3.785018},"pe_high":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":42.253521,"2020-06-30":8.522727,"2020-09-30":6.818182,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":13.996016,"2022-12-31":5.884615,"2023-03-31":4.586297,"2023-06-30":3.987934,"2023-09-30":4.077101,"2023-12-31":4.700444,"2024-03-31":5.071963,"2024-06-30":6.202857,"2024-09-30":6.292754,"2024-12-31":7.762813,"2025-03-31":10.066461,"2025-06-30":12.513514,"2025-09-30":12.369021,"2025-12-31":8.776886,"2026-03-31":6.967213,"2026-06-30":5.858056},"pe_low":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":22.366197,"2020-06-30":4.511364,"2020-09-30":3.279545,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":5.486056,"2022-12-31":1.765385,"2023-03-31":1.61752,"2023-06-30":1.406486,"2023-09-30":2.64148,"2023-12-31":3.066667,"2024-03-31":3.356075,"2024-06-30":3.42,"2024-09-30":4.117874,"2024-12-31":3.868892,"2025-03-31":5.017002,"2025-06-30":5.97921,"2025-09-30":6.551253,"2025-12-31":4.616372,"2026-03-31":2.619308,"2026-06-30":2.367647},"pb":{"2016-12-31":0.347449,"2017-03-31":0.464907,"2017-06-30":0.532152,"2017-09-30":0.490187,"2017-12-31":0.494632,"2018-03-31":0.481901,"2018-06-30":0.642688,"2018-09-30":0.579588,"2018-12-31":0.485226,"2019-03-31":0.491629,"2019-06-30":0.558795,"2019-09-30":0.570513,"2019-12-31":0.829301,"2020-03-31":0.635713,"2020-06-30":0.418812,"2020-09-30":0.371665,"2020-12-31":0.470641,"2021-03-31":0.580099,"2021-06-30":0.604454,"2021-09-30":0.732309,"2021-12-31":0.622617,"2022-03-31":0.75174,"2022-06-30":0.821017,"2022-09-30":1.29695,"2022-12-31":1.222278,"2023-03-31":1.316049,"2023-06-30":1.153841,"2023-09-30":1.333387,"2023-12-31":1.296127,"2024-03-31":1.452338,"2024-06-30":1.556207,"2024-09-30":1.353004,"2024-12-31":0.952588,"2025-03-31":0.875589,"2025-06-30":0.947943,"2025-09-30":1.176467,"2025-12-31":1.187247,"2026-03-31":1.644234,"2026-06-30":1.674266},"pb_avg":{"2016-12-31":0.336659,"2017-03-31":0.408536,"2017-06-30":0.445497,"2017-09-30":0.467464,"2017-12-31":0.51683,"2018-03-31":0.525316,"2018-06-30":0.534882,"2018-09-30":0.560202,"2018-12-31":0.560782,"2019-03-31":0.556657,"2019-06-30":0.558151,"2019-09-30":0.543084,"2019-12-31":0.57325,"2020-03-31":0.597067,"2020-06-30":0.576381,"2020-09-30":0.563169,"2020-12-31":0.556075,"2021-03-31":0.529014,"2021-06-30":0.525865,"2021-09-30":0.742861,"2021-12-31":0.759242,"2022-03-31":0.738701,"2022-06-30":0.723465,"2022-09-30":0.761143,"2022-12-31":0.882447,"2023-03-31":1.039731,"2023-06-30":1.116716,"2023-09-30":1.211296,"2023-12-31":1.255025,"2024-03-31":1.300523,"2024-06-30":1.364147,"2024-09-30":1.379862,"2024-12-31":1.359364,"2025-03-31":1.256724,"2025-06-30":1.09288,"2025-09-30":1.01193,"2025-12-31":1.012503,"2026-03-31":1.083742,"2026-06-30":1.294068},"pb_high":{"2016-12-31":0.355368,"2017-03-31":0.482657,"2017-06-30":0.532152,"2017-09-30":0.565581,"2017-12-31":0.609045,"2018-03-31":0.622365,"2018-06-30":0.659352,"2018-09-30":0.687283,"2018-12-31":0.686079,"2019-03-31":0.680938,"2019-06-30":0.695553,"2019-09-30":0.64831,"2019-12-31":0.832164,"2020-03-31":0.839779,"2020-06-30":0.782826,"2020-09-30":0.772692,"2020-12-31":0.864619,"2021-03-31":0.757231,"2021-06-30":0.626126,"2021-09-30":0.880023,"2021-12-31":0.894481,"2022-03-31":0.898764,"2022-06-30":0.989824,"2022-09-30":1.29695,"2022-12-31":1.515466,"2023-03-31":1.66969,"2023-06-30":1.595584,"2023-09-30":1.566878,"2023-12-31":1.507018,"2024-03-31":1.481549,"2024-06-30":1.714117,"2024-09-30":1.7091,"2024-12-31":1.726267,"2025-03-31":1.717684,"2025-06-30":1.564054,"2025-09-30":1.386332,"2025-12-31":1.337151,"2026-03-31":1.725905,"2026-06-30":2.002823},"pb_low":{"2016-12-31":0.286571,"2017-03-31":0.28157,"2017-06-30":0.284371,"2017-09-30":0.28814,"2017-12-31":0.410764,"2018-03-31":0.429878,"2018-06-30":0.43605,"2018-09-30":0.454522,"2018-12-31":0.453725,"2019-03-31":0.471264,"2019-06-30":0.483211,"2019-09-30":0.473341,"2019-12-31":0.454741,"2020-03-31":0.444523,"2020-06-30":0.414376,"2020-09-30":0.371665,"2020-12-31":0.390232,"2021-03-31":0.392531,"2021-06-30":0.40198,"2021-09-30":0.564984,"2021-12-31":0.609045,"2022-03-31":0.586817,"2022-06-30":0.556095,"2022-09-30":0.508369,"2022-12-31":0.45464,"2023-03-31":0.588875,"2023-06-30":0.562739,"2023-09-30":1.015152,"2023-12-31":0.98321,"2024-03-31":0.980328,"2024-06-30":0.945094,"2024-09-30":1.118407,"2024-12-31":0.860351,"2025-03-31":0.856073,"2025-06-30":0.747336,"2025-09-30":0.734271,"2025-12-31":0.7033,"2026-03-31":0.64885,"2026-06-30":0.80948},"ptb":{"2016-12-31":0.347449,"2017-03-31":0.464907,"2017-06-30":0.532152,"2017-09-30":0.490187,"2017-12-31":0.494632,"2018-03-31":0.481901,"2018-06-30":0.642688,"2018-09-30":0.579588,"2018-12-31":0.485226,"2019-03-31":0.491629,"2019-06-30":0.558795,"2019-09-30":0.570513,"2019-12-31":0.829301,"2020-03-31":0.635713,"2020-06-30":0.418812,"2020-09-30":0.371665,"2020-12-31":0.470641,"2021-03-31":0.580099,"2021-06-30":0.604454,"2021-09-30":0.734198,"2021-12-31":0.623065,"2022-03-31":0.752064,"2022-06-30":0.821123,"2022-09-30":1.29695,"2022-12-31":1.222278,"2023-03-31":1.316049,"2023-06-30":1.153841,"2023-09-30":1.333387,"2023-12-31":1.296127,"2024-03-31":1.452338,"2024-06-30":1.556207,"2024-09-30":1.353004,"2024-12-31":0.952588,"2025-03-31":0.875589,"2025-06-30":0.947943,"2025-09-30":1.176467,"2025-12-31":1.187247,"2026-03-31":1.649777,"2026-06-30":1.67973},"ptb_avg":{"2016-12-31":0.336659,"2017-03-31":0.408536,"2017-06-30":0.445497,"2017-09-30":0.467464,"2017-12-31":0.51683,"2018-03-31":0.525316,"2018-06-30":0.534882,"2018-09-30":0.560202,"2018-12-31":0.560782,"2019-03-31":0.556657,"2019-06-30":0.558151,"2019-09-30":0.543084,"2019-12-31":0.57325,"2020-03-31":0.597067,"2020-06-30":0.576381,"2020-09-30":0.563169,"2020-12-31":0.556075,"2021-03-31":0.529014,"2021-06-30":0.525865,"2021-09-30":0.744777,"2021-12-31":0.759789,"2022-03-31":0.73902,"2022-06-30":0.723559,"2022-09-30":0.761143,"2022-12-31":0.882447,"2023-03-31":1.039731,"2023-06-30":1.116716,"2023-09-30":1.211296,"2023-12-31":1.255025,"2024-03-31":1.300523,"2024-06-30":1.364147,"2024-09-30":1.379862,"2024-12-31":1.359364,"2025-03-31":1.256724,"2025-06-30":1.09288,"2025-09-30":1.01193,"2025-12-31":1.012503,"2026-03-31":1.087395,"2026-06-30":1.298291},"ptb_high":{"2016-12-31":0.355368,"2017-03-31":0.482657,"2017-06-30":0.532152,"2017-09-30":0.565581,"2017-12-31":0.609045,"2018-03-31":0.622365,"2018-06-30":0.659352,"2018-09-30":0.687283,"2018-12-31":0.686079,"2019-03-31":0.680938,"2019-06-30":0.695553,"2019-09-30":0.64831,"2019-12-31":0.832164,"2020-03-31":0.839779,"2020-06-30":0.782826,"2020-09-30":0.772692,"2020-12-31":0.864619,"2021-03-31":0.757231,"2021-06-30":0.626126,"2021-09-30":0.882292,"2021-12-31":0.895125,"2022-03-31":0.899151,"2022-06-30":0.989952,"2022-09-30":1.29695,"2022-12-31":1.515466,"2023-03-31":1.66969,"2023-06-30":1.595584,"2023-09-30":1.566878,"2023-12-31":1.507018,"2024-03-31":1.481549,"2024-06-30":1.714117,"2024-09-30":1.7091,"2024-12-31":1.726267,"2025-03-31":1.717684,"2025-06-30":1.564054,"2025-09-30":1.386332,"2025-12-31":1.337151,"2026-03-31":1.731723,"2026-06-30":2.00936},"ptb_low":{"2016-12-31":0.286571,"2017-03-31":0.28157,"2017-06-30":0.284371,"2017-09-30":0.28814,"2017-12-31":0.410764,"2018-03-31":0.429878,"2018-06-30":0.43605,"2018-09-30":0.454522,"2018-12-31":0.453725,"2019-03-31":0.471264,"2019-06-30":0.483211,"2019-09-30":0.473341,"2019-12-31":0.454741,"2020-03-31":0.444523,"2020-06-30":0.414376,"2020-09-30":0.371665,"2020-12-31":0.390232,"2021-03-31":0.392531,"2021-06-30":0.40198,"2021-09-30":0.566441,"2021-12-31":0.609483,"2022-03-31":0.58707,"2022-06-30":0.556167,"2022-09-30":0.508369,"2022-12-31":0.45464,"2023-03-31":0.588875,"2023-06-30":0.562739,"2023-09-30":1.015152,"2023-12-31":0.98321,"2024-03-31":0.980328,"2024-06-30":0.945094,"2024-09-30":1.118407,"2024-12-31":0.860351,"2025-03-31":0.856073,"2025-06-30":0.747336,"2025-09-30":0.734271,"2025-12-31":0.7033,"2026-03-31":0.651037,"2026-06-30":0.812122},"ps":{"2017-06-30":1.936549,"2017-09-30":1.869815,"2017-12-31":1.851076,"2018-03-31":2.02334,"2018-06-30":2.833503,"2018-09-30":2.442128,"2018-12-31":1.81242,"2019-03-31":1.56272,"2019-06-30":1.673468,"2019-09-30":1.634948,"2019-12-31":2.315197,"2020-03-31":1.679933,"2020-06-30":0.975295,"2020-09-30":0.825865,"2020-12-31":1.084988,"2021-03-31":1.63641,"2021-06-30":2.294017,"2021-09-30":3.792298,"2021-12-31":2.672226,"2022-03-31":2.675683,"2022-06-30":2.153431,"2022-09-30":2.774453,"2022-12-31":2.103065,"2023-03-31":1.951285,"2023-06-30":1.619603,"2023-09-30":1.898029,"2023-12-31":2.076121,"2024-03-31":2.461449,"2024-06-30":2.867693,"2024-09-30":2.516917,"2024-12-31":1.857949,"2025-03-31":1.901385,"2025-06-30":2.254377,"2025-09-30":2.954456,"2025-12-31":2.844257,"2026-03-31":3.661418,"2026-06-30":3.01725},"ps_avg":{"2017-06-30":1.621204,"2017-09-30":1.783141,"2017-12-31":1.93415,"2018-03-31":2.205622,"2018-06-30":2.358207,"2018-09-30":2.360445,"2018-12-31":2.094638,"2019-03-31":1.769422,"2019-06-30":1.671537,"2019-09-30":1.556345,"2019-12-31":1.600369,"2020-03-31":1.577807,"2020-06-30":1.342228,"2020-09-30":1.2514,"2020-12-31":1.281943,"2021-03-31":1.492305,"2021-06-30":1.995759,"2021-09-30":3.846943,"2021-12-31":3.258613,"2022-03-31":2.629274,"2022-06-30":1.897563,"2022-09-30":1.628247,"2022-12-31":1.518348,"2023-03-31":1.541594,"2023-06-30":1.567492,"2023-09-30":1.724237,"2023-12-31":2.010285,"2024-03-31":2.204149,"2024-06-30":2.513776,"2024-09-30":2.566878,"2024-12-31":2.651335,"2025-03-31":2.72904,"2025-06-30":2.599064,"2025-09-30":2.541255,"2025-12-31":2.425627,"2026-03-31":2.413301,"2026-06-30":2.332083},"ps_high":{"2017-06-30":1.936549,"2017-09-30":2.157406,"2017-12-31":2.27925,"2018-03-31":2.613097,"2018-06-30":2.906973,"2018-09-30":2.89591,"2018-12-31":2.562648,"2019-03-31":2.164468,"2019-06-30":2.083027,"2019-09-30":1.857895,"2019-12-31":2.323192,"2020-03-31":2.219198,"2020-06-30":1.822981,"2020-09-30":1.716975,"2020-12-31":1.993242,"2021-03-31":2.136084,"2021-06-30":2.376268,"2021-09-30":4.55724,"2021-12-31":3.839049,"2022-03-31":3.198988,"2022-06-30":2.596192,"2022-09-30":2.774453,"2022-12-31":2.607527,"2023-03-31":2.475623,"2023-06-30":2.23966,"2023-09-30":2.230395,"2023-12-31":2.413924,"2024-03-31":2.510955,"2024-06-30":3.158682,"2024-09-30":3.179341,"2024-12-31":3.366952,"2025-03-31":3.730037,"2025-06-30":3.719598,"2025-09-30":3.481488,"2025-12-31":3.203378,"2026-03-31":3.843283,"2026-06-30":3.609354},"ps_low":{"2017-06-30":1.034852,"2017-09-30":1.09911,"2017-12-31":1.537215,"2018-03-31":1.804911,"2018-06-30":1.922472,"2018-09-30":1.915155,"2018-12-31":1.694759,"2019-03-31":1.497987,"2019-06-30":1.447109,"2019-09-30":1.356477,"2019-12-31":1.269521,"2020-03-31":1.174696,"2020-06-30":0.964965,"2020-09-30":0.825865,"2020-12-31":0.899616,"2021-03-31":1.107296,"2021-06-30":1.525589,"2021-09-30":2.925796,"2021-12-31":2.613976,"2022-03-31":2.088671,"2022-06-30":1.458571,"2022-09-30":1.08751,"2022-12-31":0.782258,"2023-03-31":0.873116,"2023-06-30":0.789895,"2023-09-30":1.445032,"2023-12-31":1.574894,"2024-03-31":1.661478,"2024-06-30":1.741567,"2024-09-30":2.080508,"2024-12-31":1.678048,"2025-03-31":1.859005,"2025-06-30":1.777299,"2025-09-30":1.84397,"2025-12-31":1.684878,"2026-03-31":1.444873,"2026-06-30":1.45879},"pcf":{"2017-09-30":64.564031,"2017-12-31":30.870877,"2018-03-31":307.296538,"2018-06-30":49.196294,"2018-09-30":71.66981,"2018-12-31":null,"2019-03-31":31.348082,"2019-06-30":26.266367,"2019-09-30":19.301836,"2019-12-31":9.690558,"2020-03-31":6.429247,"2020-06-30":2.619568,"2020-09-30":1.662354,"2020-12-31":2.116605,"2021-03-31":3.579981,"2021-06-30":8.686103,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":21.803967,"2022-12-31":6.318416,"2023-03-31":3.878586,"2023-06-30":2.719677,"2023-09-30":2.955184,"2023-12-31":3.232319,"2024-03-31":4.177397,"2024-06-30":4.909089,"2024-09-30":4.380634,"2024-12-31":3.23145,"2025-03-31":3.552303,"2025-06-30":4.758158,"2025-09-30":6.943011,"2025-12-31":6.311157,"2026-03-31":7.99684,"2026-06-30":5.991118},"pcf_avg":{"2017-09-30":61.571204,"2017-12-31":32.256323,"2018-03-31":334.98076,"2018-06-30":40.944034,"2018-09-30":69.272646,"2018-12-31":null,"2019-03-31":35.494507,"2019-06-30":26.23606,"2019-09-30":18.373864,"2019-12-31":6.698552,"2020-03-31":6.038403,"2020-06-30":3.605124,"2020-09-30":2.518898,"2020-12-31":2.500826,"2021-03-31":3.264722,"2021-06-30":7.556775,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":12.796125,"2022-12-31":4.561703,"2023-03-31":3.064238,"2023-06-30":2.632171,"2023-09-30":2.684596,"2023-12-31":3.129818,"2024-03-31":3.740726,"2024-06-30":4.303232,"2024-09-30":4.46759,"2024-12-31":4.611351,"2025-03-31":5.098586,"2025-06-30":5.485665,"2025-09-30":5.971984,"2025-12-31":5.382254,"2026-03-31":5.27085,"2026-06-30":4.630635},"pcf_high":{"2017-09-30":74.494438,"2017-12-31":38.011649,"2018-03-31":396.866495,"2018-06-30":50.471911,"2018-09-30":84.987077,"2018-12-31":null,"2019-03-31":43.419105,"2019-06-30":32.694715,"2019-09-30":21.933905,"2019-12-31":9.72402,"2020-03-31":8.49306,"2020-06-30":4.896389,"2020-09-30":3.456038,"2020-12-31":3.888435,"2021-03-31":4.673119,"2021-06-30":8.99754,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":21.803967,"2022-12-31":7.834016,"2023-03-31":4.920816,"2023-06-30":3.760892,"2023-09-30":3.47267,"2023-12-31":3.758245,"2024-03-31":4.261416,"2024-06-30":5.407221,"2024-09-30":5.533567,"2024-12-31":5.855991,"2025-03-31":6.96872,"2025-06-30":7.850699,"2025-09-30":8.181543,"2025-12-31":7.108014,"2026-03-31":8.394048,"2026-06-30":7.166814},"pcf_low":{"2017-09-30":37.951852,"2017-12-31":25.636541,"2018-03-31":274.12248,"2018-06-30":33.378644,"2018-09-30":56.204596,"2018-12-31":null,"2019-03-31":30.049532,"2019-06-30":22.713495,"2019-09-30":16.014272,"2019-12-31":5.313745,"2020-03-31":4.49566,"2020-06-30":2.591822,"2020-09-30":1.662354,"2020-12-31":1.75498,"2021-03-31":2.422436,"2021-06-30":5.776515,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":8.546559,"2022-12-31":2.350205,"2023-03-31":1.7355,"2023-06-30":1.326412,"2023-09-30":2.24988,"2023-12-31":2.451957,"2024-03-31":2.819743,"2024-06-30":2.981319,"2024-09-30":3.621075,"2024-12-31":2.918555,"2025-03-31":3.473125,"2025-06-30":3.751223,"2025-09-30":4.333355,"2025-12-31":3.738597,"2026-03-31":3.155723,"2026-06-30":2.896607},"pfcf":{"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":46.161889,"2019-12-31":10.073768,"2020-03-31":6.465699,"2020-06-30":2.629094,"2020-09-30":1.66689,"2020-12-31":2.121581,"2021-03-31":3.590927,"2021-06-30":8.743125,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":8.792666,"2023-03-31":5.341379,"2023-06-30":4.276467,"2023-09-30":4.199415,"2023-12-31":4.604587,"2024-03-31":5.677235,"2024-06-30":7.763064,"2024-09-30":7.257819,"2024-12-31":6.58874,"2025-03-31":13.059823,"2025-06-30":8.929136,"2025-09-30":29.575899,"2025-12-31":60.612756,"2026-03-31":29.331585,"2026-06-30":14.016628},"pfcf_avg":{"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":43.942568,"2019-12-31":6.963444,"2020-03-31":6.072639,"2020-06-30":3.618233,"2020-09-30":2.525771,"2020-12-31":2.506706,"2021-03-31":3.274704,"2021-06-30":7.606383,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":6.348036,"2023-03-31":4.219903,"2023-06-30":4.138871,"2023-09-30":3.814899,"2023-12-31":4.458571,"2024-03-31":5.083784,"2024-06-30":6.804982,"2024-09-30":7.401888,"2024-12-31":9.402279,"2025-03-31":18.744635,"2025-06-30":10.294374,"2025-09-30":25.439509,"2025-12-31":51.691507,"2026-03-31":19.332933,"2026-06-30":10.833685},"pfcf_high":{"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":52.456692,"2019-12-31":10.108553,"2020-03-31":8.541214,"2020-06-30":4.914194,"2020-09-30":3.465468,"2020-12-31":3.897577,"2021-03-31":4.687407,"2021-06-30":9.056606,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":10.901766,"2023-03-31":6.776682,"2023-06-30":5.913691,"2023-09-30":4.934779,"2023-12-31":5.353795,"2024-03-31":5.79142,"2024-06-30":8.550792,"2024-09-30":9.167994,"2024-12-31":11.940029,"2025-03-31":25.620068,"2025-06-30":14.732585,"2025-09-30":34.851808,"2025-12-31":68.265819,"2026-03-31":30.788505,"2026-06-30":16.767247},"pfcf_low":{"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":38.299415,"2019-12-31":5.523875,"2020-03-31":4.521149,"2020-06-30":2.601247,"2020-09-30":1.66689,"2020-12-31":1.759107,"2021-03-31":2.429843,"2021-06-30":5.814436,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":3.27053,"2023-03-31":2.390036,"2023-06-30":2.085672,"2023-09-30":3.197154,"2023-12-31":3.492926,"2024-03-31":3.832133,"2024-06-30":4.714555,"2024-09-30":5.999384,"2024-12-31":5.950765,"2025-03-31":12.76873,"2025-06-30":7.039527,"2025-09-30":18.459263,"2025-12-31":35.905723,"2026-03-31":11.574868,"2026-06-30":6.776808},"evs_avg":{"2017-06-30":2.703658,"2017-09-30":3.258933,"2017-12-31":3.633248,"2018-03-31":4.052216,"2018-06-30":5.389024,"2018-09-30":5.438698,"2018-12-31":4.877414,"2019-03-31":4.036657,"2019-06-30":3.786256,"2019-09-30":3.597038,"2019-12-31":3.160852,"2020-03-31":2.941339,"2020-06-30":2.378009,"2020-09-30":2.096727,"2020-12-31":2.079824,"2021-03-31":2.555526,"2021-06-30":3.552596,"2021-09-30":8.235797,"2021-12-31":6.955919,"2022-03-31":5.829835,"2022-06-30":3.695669,"2022-09-30":2.937065,"2022-12-31":2.32755,"2023-03-31":2.180888,"2023-06-30":2.21032,"2023-09-30":2.265755,"2023-12-31":2.510311,"2024-03-31":2.654778,"2024-06-30":3.037583,"2024-09-30":3.060265,"2024-12-31":3.209231,"2025-03-31":3.266034,"2025-06-30":3.097848,"2025-09-30":3.03402,"2025-12-31":2.900139,"2026-03-31":2.641883,"2026-06-30":2.520006},"evs_high":{"2017-06-30":3.019002,"2017-09-30":3.633198,"2017-12-31":3.978348,"2018-03-31":4.459692,"2018-06-30":5.93779,"2018-09-30":5.974162,"2018-12-31":5.345424,"2019-03-31":4.431703,"2019-06-30":4.197746,"2019-09-30":3.898589,"2019-12-31":3.883675,"2020-03-31":3.58273,"2020-06-30":2.858762,"2020-09-30":2.562302,"2020-12-31":2.791123,"2021-03-31":3.199305,"2021-06-30":3.933104,"2021-09-30":8.946094,"2021-12-31":7.536355,"2022-03-31":6.399549,"2022-06-30":4.394297,"2022-09-30":4.083271,"2022-12-31":3.416729,"2023-03-31":3.114917,"2023-06-30":2.882488,"2023-09-30":2.771912,"2023-12-31":2.913951,"2024-03-31":2.961585,"2024-06-30":3.68249,"2024-09-30":3.672728,"2024-12-31":3.924848,"2025-03-31":4.267032,"2025-06-30":4.218382,"2025-09-30":3.974253,"2025-12-31":3.67789,"2026-03-31":4.071865,"2026-06-30":3.797277},"evs_low":{"2017-06-30":2.117305,"2017-09-30":2.574901,"2017-12-31":3.236313,"2018-03-31":3.651506,"2018-06-30":4.953288,"2018-09-30":4.993408,"2018-12-31":4.477534,"2019-03-31":3.765222,"2019-06-30":3.561829,"2019-09-30":3.39717,"2019-12-31":2.830004,"2020-03-31":2.538227,"2020-06-30":2.000745,"2020-09-30":1.671192,"2020-12-31":1.697498,"2021-03-31":2.170517,"2021-06-30":3.082425,"2021-09-30":7.31465,"2021-12-31":6.311282,"2022-03-31":5.289232,"2022-06-30":3.256676,"2022-09-30":2.396328,"2022-12-31":1.591459,"2023-03-31":1.51241,"2023-06-30":1.432723,"2023-09-30":1.98655,"2023-12-31":2.07492,"2024-03-31":2.112107,"2024-06-30":2.265375,"2024-09-30":2.573895,"2024-12-31":2.235944,"2025-03-31":2.396,"2025-06-30":2.276084,"2025-09-30":2.336735,"2025-12-31":2.15939,"2026-03-31":1.673455,"2026-06-30":1.646713},"eve_avg":{"2017-06-30":144.634642,"2017-09-30":32.892512,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":73.680639,"2019-03-31":19.818,"2019-06-30":18.242597,"2019-09-30":12.109082,"2019-12-31":8.847612,"2020-03-31":6.980485,"2020-06-30":4.560069,"2020-09-30":3.946229,"2020-12-31":7.677557,"2021-03-31":18.450977,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":16.360893,"2022-09-30":6.099216,"2022-12-31":3.639056,"2023-03-31":3.068407,"2023-06-30":3.062926,"2023-09-30":3.185953,"2023-12-31":3.613971,"2024-03-31":3.914698,"2024-06-30":4.392046,"2024-09-30":4.398481,"2024-12-31":5.050642,"2025-03-31":5.458153,"2025-06-30":5.697063,"2025-09-30":5.643862,"2025-12-31":4.805172,"2026-03-31":3.521619,"2026-06-30":3.267223},"eve_high":{"2017-06-30":161.504295,"2017-09-30":36.669981,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":80.750632,"2019-03-31":21.757481,"2019-06-30":20.225201,"2019-09-30":13.124224,"2019-12-31":10.870881,"2020-03-31":8.502655,"2020-06-30":5.481961,"2020-09-30":4.822483,"2020-12-31":10.303278,"2021-03-31":23.099079,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":19.453753,"2022-09-30":8.479469,"2022-12-31":5.341955,"2023-03-31":4.382542,"2023-06-30":3.994375,"2023-09-30":3.897678,"2023-12-31":4.19507,"2024-03-31":4.36711,"2024-06-30":5.324517,"2024-09-30":5.278766,"2024-12-31":6.176868,"2025-03-31":7.131007,"2025-06-30":7.757769,"2025-09-30":7.392875,"2025-12-31":6.093809,"2026-03-31":5.427779,"2026-06-30":4.923223},"eve_low":{"2017-06-30":113.267174,"2017-09-30":25.988561,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":67.639865,"2019-03-31":18.485387,"2019-06-30":17.16128,"2019-09-30":11.436247,"2019-12-31":7.921529,"2020-03-31":6.023806,"2020-06-30":3.836629,"2020-09-30":3.145334,"2020-12-31":6.26622,"2021-03-31":15.6712,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":14.417451,"2022-09-30":4.976301,"2022-12-31":2.4882,"2023-03-31":2.12789,"2023-06-30":1.98538,"2023-09-30":2.793354,"2023-12-31":2.98716,"2024-03-31":3.114483,"2024-06-30":3.275509,"2024-09-30":3.699427,"2024-12-31":3.518896,"2025-03-31":4.004163,"2025-06-30":4.185806,"2025-09-30":4.346778,"2025-12-31":3.577843,"2026-03-31":2.230709,"2026-06-30":2.134987},"evb_avg":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":46.673515,"2019-12-31":20.980523,"2020-03-31":12.849482,"2020-06-30":6.634054,"2020-09-30":5.550966,"2020-12-31":21.989808,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":9.596862,"2022-12-31":4.546555,"2023-03-31":3.615352,"2023-06-30":3.56904,"2023-09-30":3.748726,"2023-12-31":4.371715,"2024-03-31":4.809689,"2024-06-30":5.451945,"2024-09-30":5.531917,"2024-12-31":6.708652,"2025-03-31":7.808233,"2025-06-30":9.013451,"2025-09-30":9.261312,"2025-12-31":7.081064,"2026-03-31":4.529181,"2026-06-30":3.926484},"evb_high":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":50.586299,"2019-12-31":25.778342,"2020-03-31":15.651452,"2020-06-30":7.975235,"2020-09-30":6.783551,"2020-12-31":29.510314,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":13.342091,"2022-12-31":6.67412,"2023-03-31":5.163733,"2023-06-30":4.654401,"2023-09-30":4.58617,"2023-12-31":5.074655,"2024-03-31":5.365533,"2024-06-30":6.609442,"2024-09-30":6.639041,"2024-12-31":8.204593,"2025-03-31":10.201356,"2025-06-30":12.273739,"2025-09-30":12.131361,"2025-12-31":8.980043,"2026-03-31":6.980708,"2026-06-30":5.916633},"evb_low":{"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":44.080126,"2019-12-31":18.784482,"2020-03-31":11.088456,"2020-06-30":5.581582,"2020-09-30":4.424387,"2020-12-31":17.947503,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":7.830003,"2022-12-31":3.108702,"2023-03-31":2.507188,"2023-06-30":2.313442,"2023-09-30":3.286777,"2023-12-31":3.61348,"2024-03-31":3.826526,"2024-06-30":4.065962,"2024-09-30":4.652726,"2024-12-31":4.674069,"2025-03-31":5.728208,"2025-06-30":6.622457,"2025-09-30":7.132858,"2025-12-31":5.27243,"2026-03-31":2.868932,"2026-06-30":2.565786},"earnings_yield":{"2017-06-30":-16.151361,"2017-09-30":-12.741117,"2017-12-31":-19.772481,"2018-03-31":-30,"2018-06-30":-23.898012,"2018-09-30":-32.067932,"2018-12-31":-18.225134,"2019-03-31":-9.801634,"2019-06-30":-8.421053,"2019-09-30":-1.776385,"2019-12-31":-0.138122,"2020-03-31":3.126376,"2020-06-30":21.931464,"2020-09-30":30.49203,"2020-12-31":-1.959584,"2021-03-31":-9.595202,"2021-06-30":-23.722986,"2021-09-30":-38.575499,"2021-12-31":-23.705722,"2022-03-31":-18.480726,"2022-06-30":-5.951795,"2022-09-30":7.14489,"2022-12-31":21.069692,"2023-03-31":27.663148,"2023-06-30":34.675732,"2023-09-30":28.822222,"2023-12-31":24.736148,"2024-03-31":20.112782,"2024-06-30":17.757484,"2024-09-30":20.073701,"2024-12-31":23.344463,"2025-03-31":19.487952,"2025-06-30":13.185307,"2025-09-30":9.52691,"2025-12-31":12.832132,"2026-03-31":15.065862,"2026-06-30":20.42042},"fcf_yield":{"2017-09-30":-19.350155,"2017-12-31":-29.076409,"2018-03-31":-33.825778,"2018-06-30":-40.012593,"2018-09-30":-31.190122,"2018-12-31":-32.943559,"2019-03-31":-26.781112,"2019-06-30":-0.341789,"2019-09-30":2.166289,"2019-12-31":9.926773,"2020-03-31":15.466232,"2020-06-30":38.035918,"2020-09-30":59.991962,"2020-12-31":47.134654,"2021-03-31":27.847962,"2021-06-30":11.437559,"2021-09-30":-5.851324,"2021-12-31":-17.896225,"2022-03-31":-15.066643,"2022-06-30":-11.037853,"2022-09-30":-0.427288,"2022-12-31":11.373115,"2023-03-31":18.721757,"2023-06-30":23.38379,"2023-09-30":23.812842,"2023-12-31":21.717473,"2024-03-31":17.614209,"2024-06-30":12.881512,"2024-09-30":13.778244,"2024-12-31":15.177409,"2025-03-31":7.657072,"2025-06-30":11.199292,"2025-09-30":3.381131,"2025-12-31":1.649818,"2026-03-31":3.409294,"2026-06-30":7.134384},"div_yield":{"2024-09-30":8.397983,"2024-12-31":14.718976},"shareholder_yield":{"2020-12-31":8.036802,"2021-03-31":4.757228,"2021-06-30":1.174628,"2021-09-30":4.451359,"2021-12-31":7.908643},"peg":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":-0.224838,"2020-06-30":-0.014249,"2020-09-30":-0.002352,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":-0.102105,"2022-12-31":-0.014642,"2023-03-31":-0.007968,"2023-06-30":-0.002412,"2023-09-30":0.008326,"2023-12-31":0.091399,"2024-03-31":-0.690683,"2024-06-30":-0.270553,"2024-09-30":-0.24661,"2024-12-31":-0.168501,"2025-03-31":-0.129801,"2025-06-30":-0.139954,"2025-09-30":-0.182281,"2025-12-31":-0.302698,"2026-03-31":0.095221,"2026-06-30":0.02175},"price":{"2016-12-31":14.04,"2017-03-31":19.12,"2017-06-30":21.67,"2017-09-30":19.7,"2017-12-31":18.46,"2018-03-31":17.6,"2018-06-30":23.14,"2018-09-30":20.02,"2018-12-31":16.79,"2019-03-31":17.14,"2019-06-30":19,"2019-09-30":19.14,"2019-12-31":28.96,"2020-03-31":22.71,"2020-06-30":16.05,"2020-09-30":14.43,"2020-12-31":16.33,"2021-03-31":20.01,"2021-06-30":20.36,"2021-09-30":17.55,"2021-12-31":14.68,"2022-03-31":17.64,"2022-06-30":20.33,"2022-09-30":35.13,"2022-12-31":37.02,"2023-03-31":41.68,"2023-06-30":38.24,"2023-09-30":45,"2023-12-31":45.48,"2024-03-31":53.2,"2024-06-30":59.13,"2024-09-30":51.56,"2024-12-31":35.94,"2025-03-31":33.2,"2025-06-30":36.48,"2025-09-30":46.08,"2025-12-31":48.55,"2026-03-31":72.88,"2026-06-30":76.59},"price_avg":{"2016-12-31":13.604,"2017-03-31":16.801667,"2017-06-30":18.14129,"2017-09-30":18.786818,"2017-12-31":19.288462,"2018-03-31":19.185577,"2018-06-30":19.258462,"2018-09-30":19.350385,"2018-12-31":19.404423,"2019-03-31":19.407115,"2019-06-30":18.978077,"2019-09-30":18.219808,"2019-12-31":20.018462,"2020-03-31":21.329423,"2020-06-30":22.088462,"2020-09-30":21.865192,"2020-12-31":19.29434,"2021-03-31":18.247885,"2021-06-30":17.712885,"2021-09-30":17.802885,"2021-12-31":17.901346,"2022-03-31":17.334038,"2022-06-30":17.914423,"2022-09-30":20.616792,"2022-12-31":26.727308,"2023-03-31":32.928868,"2023-06-30":37.009623,"2023-09-30":40.879615,"2023-12-31":44.037778,"2024-03-31":47.638913,"2024-06-30":51.832447,"2024-09-30":52.583473,"2024-12-31":51.287183,"2025-03-31":47.651633,"2025-06-30":42.05768,"2025-09-30":39.6354,"2025-12-31":41.4042,"2026-03-31":48.036414,"2026-06-30":59.197689},"price_high":{"2016-12-31":14.36,"2017-03-31":19.85,"2017-06-30":21.67,"2017-09-30":22.73,"2017-12-31":22.73,"2018-03-31":22.73,"2018-06-30":23.74,"2018-09-30":23.74,"2018-12-31":23.74,"2019-03-31":23.74,"2019-06-30":23.65,"2019-09-30":21.75,"2019-12-31":29.06,"2020-03-31":30,"2020-06-30":30,"2020-09-30":30,"2020-12-31":30,"2021-03-31":26.12,"2021-06-30":21.09,"2021-09-30":21.09,"2021-12-31":21.09,"2022-03-31":21.09,"2022-06-30":24.51,"2022-09-30":35.13,"2022-12-31":45.9,"2023-03-31":52.88,"2023-06-30":52.88,"2023-09-30":52.88,"2023-12-31":52.88,"2024-03-31":54.27,"2024-06-30":65.13,"2024-09-30":65.13,"2024-12-31":65.13,"2025-03-31":65.13,"2025-06-30":60.19,"2025-09-30":54.3,"2025-12-31":54.68,"2026-03-31":76.5,"2026-06-30":91.62},"price_low":{"2016-12-31":11.58,"2017-03-31":11.58,"2017-06-30":11.58,"2017-09-30":11.58,"2017-12-31":15.33,"2018-03-31":15.7,"2018-06-30":15.7,"2018-09-30":15.7,"2018-12-31":15.7,"2019-03-31":16.43,"2019-06-30":16.43,"2019-09-30":15.88,"2019-12-31":15.88,"2020-03-31":15.88,"2020-06-30":15.88,"2020-09-30":14.43,"2020-12-31":13.54,"2021-03-31":13.54,"2021-06-30":13.54,"2021-09-30":13.54,"2021-12-31":14.36,"2022-03-31":13.77,"2022-06-30":13.77,"2022-09-30":13.77,"2022-12-31":13.77,"2023-03-31":18.65,"2023-06-30":18.65,"2023-09-30":34.26,"2023-12-31":34.5,"2024-03-31":35.91,"2024-06-30":35.91,"2024-09-30":42.62,"2024-12-31":32.46,"2025-03-31":32.46,"2025-06-30":28.76,"2025-09-30":28.76,"2025-12-31":28.76,"2026-03-31":28.76,"2026-06-30":37.03},"ev_avg":{"2016-12-31":744743332.216,"2017-03-31":829571879.583333,"2017-06-30":884874740.699355,"2017-09-30":998814004.688636,"2017-12-31":1054008742.211539,"2018-03-31":1026543907.156731,"2018-06-30":1284101918.486154,"2018-09-30":1301148614.246539,"2018-12-31":1318662404.692884,"2019-03-31":1292767798.241923,"2019-06-30":1258392566.932692,"2019-09-30":1232740885.737692,"2019-12-31":1157453491.421538,"2020-03-31":1146083879.527884,"2020-06-30":1094744972.515385,"2020-09-30":1025230186.748654,"2020-12-31":876953551.324528,"2021-03-31":876716643.501923,"2021-06-30":886891296.901154,"2021-09-30":1931945002.725962,"2021-12-31":1895807925.510192,"2022-03-31":1907941774.292692,"2022-06-30":1733878368.165385,"2022-09-30":1824440283.478302,"2022-12-31":2012550673.141539,"2023-03-31":2290614704.38151,"2023-06-30":2551413980.180943,"2023-09-30":2626458471.988846,"2023-12-31":2690489027.008889,"2024-03-31":2811532543.985869,"2024-06-30":3111250786.845745,"2024-09-30":3083933259.092469,"2024-12-31":3053946147.386746,"2025-03-31":2810768835.441912,"2025-06-30":2474679038.79968,"2025-09-30":2336304922.4026,"2025-12-31":2445693326.3276,"2026-03-31":2603269088.961912,"2026-06-30":3167722749.414821},"shares_out":{"2016-09-30":29157387,"2016-12-31":29189454,"2017-03-31":29207750,"2017-06-30":29248236,"2017-09-30":29089865,"2017-12-31":29089865,"2018-03-31":29123331,"2018-06-30":29177612,"2018-09-30":29183431,"2018-12-31":29184501,"2019-03-31":29199074,"2019-06-30":29273175,"2019-09-30":29274452,"2019-12-31":29274452,"2020-03-31":28823465,"2020-06-30":27974378,"2020-09-30":27984807,"2020-12-31":28014877,"2021-03-31":28055890,"2021-06-30":28128298,"2021-09-30":50689089,"2021-12-31":49612019,"2022-03-31":49641506,"2022-06-30":49695732,"2022-09-30":49058615,"2022-12-31":49120648,"2023-03-31":49171314,"2023-06-30":48889609,"2023-09-30":48893133,"2023-12-31":48925562,"2024-03-31":48999765,"2024-06-30":49674286,"2024-09-30":49192838,"2024-12-31":49194458,"2025-03-31":49287457,"2025-06-30":49366276,"2025-09-30":49371469,"2025-12-31":49404078,"2026-03-31":49504696,"2026-06-30":49520476},"shares_dil":{"2021-12-31":35346680.75,"2022-03-31":40733561.25,"2022-06-30":46190236,"2022-09-30":46900172.25,"2022-12-31":49703247.25,"2023-03-31":49721995.75,"2023-06-30":49603543.75,"2023-09-30":49486374.25,"2023-12-31":49417511.5,"2024-03-31":49350415.75,"2024-06-30":49429671,"2024-09-30":49581244.75,"2024-12-31":49631997.75,"2025-03-31":49669714.25,"2025-06-30":49608370,"2025-09-30":49539593.25,"2025-12-31":49573519.25,"2026-03-31":49620030,"2026-06-30":49715301},"rev_ps":{"2021-12-31":7.710653,"2022-03-31":8.034456,"2022-06-30":10.157233,"2022-09-30":13.244685,"2022-12-31":17.396549,"2023-03-31":21.12371,"2023-06-30":23.270898,"2023-09-30":23.424589,"2023-12-31":21.688162,"2024-03-31":21.459718,"2024-06-30":20.7214,"2024-09-30":20.324903,"2024-12-31":19.173377,"2025-03-31":17.326574,"2025-06-30":16.102887,"2025-09-30":15.54385,"2025-12-31":17.011138,"2026-03-31":19.858593,"2026-06-30":25.28457},"ebitda_ps":{"2021-12-31":-0.720379,"2022-03-31":-0.220948,"2022-06-30":2.294359,"2022-09-30":6.377951,"2022-12-31":11.126879,"2023-03-31":15.013798,"2023-06-30":16.793135,"2023-09-30":16.658868,"2023-12-31":15.064882,"2024-03-31":14.553049,"2024-06-30":14.331129,"2024-09-30":14.141154,"2024-12-31":12.182967,"2025-03-31":10.367827,"2025-06-30":8.756143,"2025-09-30":8.356044,"2025-12-31":10.266994,"2026-03-31":14.897714,"2026-06-30":19.501964},"ebit_ps":{"2021-12-31":-3.17249,"2022-03-31":-2.600313,"2022-06-30":-0.024248,"2022-09-30":4.053461,"2022-12-31":8.905937,"2023-03-31":12.742449,"2023-06-30":14.411753,"2023-09-30":14.157978,"2023-12-31":12.453703,"2024-03-31":11.845007,"2024-06-30":11.54505,"2024-09-30":11.243768,"2024-12-31":9.172006,"2025-03-31":7.247374,"2025-06-30":5.534429,"2025-09-30":5.09219,"2025-12-31":6.967127,"2026-03-31":11.583568,"2026-06-30":16.227559},"eps":{"2017-06-30":-3.5,"2017-09-30":-2.51,"2017-12-31":-3.65,"2018-03-31":-5.28,"2018-06-30":-5.53,"2018-09-30":-6.42,"2018-12-31":-3.06,"2019-03-31":-1.68,"2019-06-30":-1.6,"2019-09-30":-0.34,"2019-12-31":-0.04,"2020-03-31":0.71,"2020-06-30":3.52,"2020-09-30":4.4,"2020-12-31":-0.32,"2021-03-31":-1.92,"2021-06-30":-4.83,"2021-09-30":-6.77,"2021-12-31":-3.48,"2022-03-31":-3.26,"2022-06-30":-1.21,"2022-09-30":2.51,"2022-12-31":7.8,"2023-03-31":11.53,"2023-06-30":13.26,"2023-09-30":12.97,"2023-12-31":11.25,"2024-03-31":10.7,"2024-06-30":10.5,"2024-09-30":10.35,"2024-12-31":8.39,"2025-03-31":6.47,"2025-06-30":4.81,"2025-09-30":4.39,"2025-12-31":6.23,"2026-03-31":10.98,"2026-06-30":15.64},"dps":{"2024-09-30":4.33,"2024-12-31":5.29},"cfo_ps":{"2021-12-31":-2.155563,"2022-03-31":-1.840423,"2022-06-30":-0.840632,"2022-09-30":1.685324,"2022-12-31":5.790386,"2023-03-31":10.627168,"2023-06-30":13.858123,"2023-09-30":15.044929,"2023-12-31":13.930325,"2024-03-31":12.644716,"2024-06-30":12.104612,"2024-09-30":11.677783,"2024-12-31":11.023896,"2025-03-31":9.274122,"2025-06-30":7.629418,"2025-09-30":6.614366,"2025-12-31":7.666432,"2026-03-31":9.092417,"2026-06-30":12.733826},"fcf_ps":{"2021-12-31":-3.687447,"2022-03-31":-3.238975,"2022-06-30":-2.414298,"2022-09-30":-0.157014,"2022-12-31":4.160976,"2023-03-31":7.716806,"2023-06-30":8.813261,"2023-09-30":10.587318,"2023-12-31":9.778781,"2024-03-31":9.304177,"2024-06-30":7.654532,"2024-09-30":7.048411,"2024-12-31":5.406673,"2025-03-31":2.522583,"2025-06-30":4.065564,"2025-09-30":1.552738,"2025-12-31":0.798249,"2026-03-31":2.478918,"2026-06-30":5.442811},"cash_ps":{"2016-09-30":3.778048,"2016-12-31":3.151858,"2017-03-31":3.46028,"2017-06-30":4.144865,"2017-09-30":2.522872,"2017-12-31":2.063502,"2018-03-31":1.836054,"2018-06-30":3.97027,"2018-09-30":3.136951,"2018-12-31":1.998081,"2019-03-31":2.723956,"2019-06-30":3.131263,"2019-09-30":2.335928,"2019-12-31":3.063115,"2020-03-31":3.236877,"2020-06-30":4.577868,"2020-09-30":4.907663,"2020-12-31":7.11729,"2021-03-31":5.566674,"2021-06-30":4.173413,"2021-09-30":2.148332,"2021-12-31":1.972969,"2022-03-31":1.501828,"2022-06-30":4.641566,"2022-09-30":5.186958,"2022-12-31":6.590793,"2023-03-31":5.312447,"2023-06-30":4.827672,"2023-09-30":4.376402,"2023-12-31":3.817227,"2024-03-31":4.377592,"2024-06-30":3.545919,"2024-09-30":3.11649,"2024-12-31":3.201702,"2025-03-31":2.693769,"2025-06-30":3.014345,"2025-09-30":8.356425,"2025-12-31":3.378709,"2026-03-31":7.612349,"2026-06-30":8.267227},"bvps":{"2016-09-30":42.005444,"2016-12-31":40.408841,"2017-03-31":41.126516,"2017-06-30":40.721464,"2017-09-30":40.188774,"2017-12-31":37.320696,"2018-03-31":36.52199,"2018-06-30":36.005037,"2018-09-30":34.541792,"2018-12-31":34.602442,"2019-03-31":34.863674,"2019-06-30":34.00171,"2019-09-30":33.548775,"2019-12-31":34.920995,"2020-03-31":35.723672,"2020-06-30":38.322675,"2020-09-30":38.825281,"2020-12-31":34.69735,"2021-03-31":34.494112,"2021-06-30":33.683304,"2021-09-30":23.965296,"2021-12-31":23.577916,"2022-03-31":23.465565,"2022-06-30":24.761965,"2022-09-30":27.086619,"2022-12-31":30.287711,"2023-03-31":31.670559,"2023-06-30":33.14148,"2023-09-30":33.748645,"2023-12-31":35.089163,"2024-03-31":36.630584,"2024-06-30":37.996238,"2024-09-30":38.107783,"2024-12-31":37.728803,"2025-03-31":37.917335,"2025-06-30":38.483336,"2025-09-30":39.168107,"2025-12-31":40.89292,"2026-03-31":44.324583,"2026-06-30":45.745421},"tbvps":{"2016-09-30":42.005444,"2016-12-31":40.408841,"2017-03-31":41.126516,"2017-06-30":40.721464,"2017-09-30":40.188774,"2017-12-31":37.320696,"2018-03-31":36.52199,"2018-06-30":36.005037,"2018-09-30":34.541792,"2018-12-31":34.602442,"2019-03-31":34.863674,"2019-06-30":34.00171,"2019-09-30":33.548775,"2019-12-31":34.920995,"2020-03-31":35.723672,"2020-06-30":38.322675,"2020-09-30":38.825281,"2020-12-31":34.69735,"2021-03-31":34.494112,"2021-06-30":33.683304,"2021-09-30":23.903645,"2021-12-31":23.560944,"2022-03-31":23.455453,"2022-06-30":24.758766,"2022-09-30":27.086619,"2022-12-31":30.287711,"2023-03-31":31.670559,"2023-06-30":33.14148,"2023-09-30":33.748645,"2023-12-31":35.089163,"2024-03-31":36.630584,"2024-06-30":37.996238,"2024-09-30":38.107783,"2024-12-31":37.728803,"2025-03-31":37.917335,"2025-06-30":38.483336,"2025-09-30":39.168107,"2025-12-31":40.89292,"2026-03-31":44.175668,"2026-06-30":45.596613},"buyback_ps":{"2021-12-31":0.471331},"fcf_margin":{"2017-09-30":-36.181216,"2017-12-31":-53.822634,"2018-03-31":-68.441039,"2018-06-30":-113.375804,"2018-09-30":-76.170273,"2018-12-31":-59.707576,"2019-03-31":-41.851388,"2019-06-30":-0.571974,"2019-09-30":3.54177,"2019-12-31":22.982435,"2020-03-31":25.982235,"2020-06-30":37.096242,"2020-09-30":49.545266,"2020-12-31":51.140525,"2021-03-31":45.57069,"2021-06-30":26.237953,"2021-09-30":-22.189966,"2021-12-31":-47.822753,"2022-03-31":-40.313562,"2022-06-30":-23.76925,"2022-09-30":-1.18549,"2022-12-31":23.918396,"2023-03-31":36.531491,"2023-06-30":37.87246,"2023-09-30":45.197455,"2023-12-31":45.088102,"2024-03-31":43.356474,"2024-06-30":36.940226,"2024-09-30":34.678695,"2024-12-31":28.198858,"2025-03-31":14.559043,"2025-06-30":25.247422,"2025-09-30":9.989403,"2025-12-31":4.692506,"2026-03-31":12.482849,"2026-06-30":21.526217}},"masked":{"tax_rate_pct":{"annual":{"2014-12-31":"a loss","2016-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss"},"ttm":{"2017-06-30":"a loss","2017-09-30":"a loss","2017-12-31":"a loss","2020-12-31":"a loss","2021-03-31":"a loss","2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss"}},"pe":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share"}},"pe_avg":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share"}},"pe_high":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share"}},"pe_low":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share"}},"peg":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share"}},"ev_ebit":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"debt_ebit":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"net_debt_ebit":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"evb_avg":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"evb_high":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"evb_low":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"ebit_int":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2021-12-31":"an operating loss"},"ttm":{"2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss"}},"ev_ebitda":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"eve_avg":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"eve_high":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"eve_low":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"ebitda_int":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2017-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2018-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow"},"ttm":{"2018-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow"}},"pcf":{"annual":{"2018-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow"},"ttm":{"2018-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2018-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow"},"ttm":{"2018-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2018-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow"},"ttm":{"2018-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2018-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow"},"ttm":{"2018-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow"}},"payout":{"annual":{"2020-12-31":"a loss","2021-12-31":"a loss"},"ttm":{"2020-12-31":"a loss","2021-03-31":"a loss","2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss"}}}}