{"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":"META","kind":"industrial","as_of":"2026-07-30","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2012-12-31":0.384292,"2013-12-31":10.953168,"2014-12-31":11.344684,"2015-12-31":9.136639,"2016-12-31":19.703709,"2017-12-31":23.842865,"2018-12-31":27.904893,"2019-12-31":19.964251,"2020-12-31":25.416841,"2021-12-31":31.101754,"2022-12-31":18.516154,"2023-12-31":28.0392,"2024-12-31":37.140602,"2025-12-31":30.238071},"roa":{"2012-12-31":0.494541,"2013-12-31":9.09146,"2014-12-31":10.162285,"2015-12-31":8.253052,"2016-12-31":17.866886,"2017-12-31":21.318527,"2018-12-31":24.317874,"2019-12-31":16.024446,"2020-12-31":19.915816,"2021-12-31":24.205126,"2022-12-31":13.192537,"2023-12-31":18.826532,"2024-12-31":24.663965,"2025-12-31":18.832068},"roc":{"2012-12-31":4.682384,"2013-12-31":10.633477,"2014-12-31":11.545773,"2015-12-31":9.190211,"2016-12-31":19.594551,"2017-12-31":23.410751,"2018-12-31":27.413195,"2019-12-31":19.299634,"2020-12-31":25.026932,"2021-12-31":30.752481,"2022-12-31":17.888128,"2023-12-31":25.091982,"2024-12-31":31.971382,"2025-12-31":24.039124},"roic":{"2012-12-31":18.399134,"2013-12-31":39.927663,"2014-12-31":20.515916,"2015-12-31":14.527153,"2016-12-31":36.456435,"2017-12-31":50.116142,"2018-12-31":57.426782,"2019-12-31":40.061041,"2020-12-31":51.00437,"2021-12-31":54.362086,"2022-12-31":27.128611,"2023-12-31":38.339008,"2024-12-31":51.066109,"2025-12-31":35.720533},"gross_margin":{"2010-12-31":75.025329,"2011-12-31":76.825653,"2012-12-31":73.197092,"2013-12-31":76.181402,"2014-12-31":82.729023,"2015-12-31":84.008255,"2016-12-31":86.290614,"2017-12-31":86.584016,"2018-12-31":83.246176,"2019-12-31":81.936999,"2020-12-31":80.582795,"2021-12-31":80.794376,"2022-12-31":78.347297,"2023-12-31":80.757142,"2024-12-31":81.665157,"2025-12-31":81.999443},"ebitda_margin":{"2010-12-31":59.321175,"2011-12-31":56.022635,"2012-12-31":23.324818,"2013-12-31":48.462907,"2014-12-31":50.032087,"2015-12-31":45.571174,"2016-12-31":53.437296,"2017-12-31":57.137235,"2018-12-31":52.344282,"2019-12-31":42.04846,"2020-12-31":45.98732,"2021-12-31":46.4008,"2022-12-31":32.270236,"2023-12-31":42.941543,"2024-12-31":51.597255,"2025-12-31":50.701114},"op_margin":{"2010-12-31":52.279635,"2011-12-31":47.318782,"2012-12-31":10.571822,"2013-12-31":35.619919,"2014-12-31":40.060966,"2015-12-31":34.722222,"2016-12-31":44.963456,"2017-12-31":49.696209,"2018-12-31":44.616569,"2019-12-31":33.927889,"2020-12-31":38.005002,"2021-12-31":39.645041,"2022-12-31":24.821412,"2023-12-31":34.655528,"2024-12-31":42.176035,"2025-12-31":41.437855},"incr_op_margin":{"2011-12-31":41.681059,"2012-12-31":-88.38897,"2013-12-31":81.422925,"2014-12-31":47.670875,"2015-12-31":22.537532,"2016-12-31":63.872297,"2017-12-31":59.746446,"2018-12-31":31.017451,"2019-12-31":-6.238643,"2020-12-31":56.883678,"2021-12-31":44.055813,"2022-12-31":1349.166667,"2023-12-31":97.343246,"2024-12-31":76.451907,"2025-12-31":38.107775},"pretax_margin":{"2010-12-31":51.06383,"2011-12-31":45.67502,"2012-12-31":9.707212,"2013-12-31":34.984756,"2014-12-31":39.387133,"2015-12-31":34.549308,"2016-12-31":45.292713,"2017-12-31":50.658008,"2018-12-31":45.41889,"2019-12-31":35.096256,"2020-12-31":38.597103,"2021-12-31":40.095312,"2022-12-31":24.714216,"2023-12-31":35.157374,"2024-12-31":42.95597,"2025-12-31":42.759472},"net_margin":{"2010-12-31":30.699088,"2011-12-31":26.946915,"2012-12-31":1.041462,"2013-12-31":19.054878,"2014-12-31":23.584149,"2015-12-31":20.571174,"2016-12-31":36.967219,"2017-12-31":39.195139,"2018-12-31":39.600272,"2019-12-31":26.146795,"2020-12-31":33.904496,"2021-12-31":33.384494,"2022-12-31":19.895548,"2023-12-31":28.982521,"2024-12-31":37.908584,"2025-12-31":30.083696},"common_margin":{"2010-12-31":18.844985,"2011-12-31":18.000539,"2012-12-31":0.628807,"2013-12-31":18.940549,"2014-12-31":23.463822,"2015-12-31":20.465194,"2016-12-31":36.862291,"2017-12-31":39.160702,"2018-12-31":39.598481,"2019-12-31":26.146795,"2020-12-31":33.904496,"2021-12-31":33.384494,"2022-12-31":19.895548,"2023-12-31":28.982521,"2024-12-31":37.908584,"2025-12-31":30.083696},"tax_rate_pct":{"2010-12-31":39.880952,"2011-12-31":41.00295,"2012-12-31":89.271255,"2013-12-31":45.533769,"2014-12-31":40.1222,"2015-12-31":40.458508,"2016-12-31":18.381531,"2017-12-31":22.62795,"2018-12-31":12.811009,"2019-12-31":25.499758,"2020-12-31":12.157926,"2021-12-31":16.737163,"2022-12-31":19.497554,"2023-12-31":17.563465,"2024-12-31":11.750138,"2025-12-31":29.64437},"payout":{"2022-12-31":0,"2023-12-31":0,"2024-12-31":8.133419,"2025-12-31":8.806113},"sgr":{"2022-12-31":18.516154,"2023-12-31":28.0392,"2024-12-31":34.119802,"2025-12-31":27.575273},"total_debt":{"2011-12-31":0,"2012-12-31":1500000000,"2013-12-31":0,"2014-12-31":233000000,"2015-12-31":114000000,"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":9923000000,"2023-12-31":18385000000,"2024-12-31":28826000000,"2025-12-31":58744000000},"st_debt":{"2011-12-31":279000000,"2012-12-31":365000000,"2013-12-31":239000000,"2014-12-31":114000000,"2015-12-31":7000000,"2016-12-31":0},"lt_debt":{"2011-12-31":0,"2012-12-31":1500000000,"2013-12-31":0,"2021-12-31":0,"2022-12-31":9923000000,"2023-12-31":18385000000,"2024-12-31":28826000000,"2025-12-31":58744000000},"debt_ebitda":{"2011-12-31":0,"2012-12-31":1.26369,"2013-12-31":0,"2014-12-31":0.037358,"2015-12-31":0.013953,"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":0.263699,"2023-12-31":0.317371,"2024-12-31":0.339617,"2025-12-31":0.576532},"net_debt_ebitda":{"2011-12-31":-1.87975,"2012-12-31":-6.84583,"2013-12-31":-3.001048,"2014-12-31":-1.758217,"2015-12-31":-2.24235,"2016-12-31":-1.993974,"2017-12-31":-1.795721,"2018-12-31":-1.406665,"2019-12-31":-1.845292,"2020-12-31":-1.567146,"2021-12-31":-0.877156,"2022-12-31":-0.818894,"2023-12-31":-0.811649,"2024-12-31":-0.57717,"2025-12-31":-0.224237},"debt_ebit":{"2011-12-31":0,"2012-12-31":2.788104,"2013-12-31":0,"2014-12-31":0.046656,"2015-12-31":0.018313,"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":0.342834,"2023-12-31":0.393254,"2024-12-31":0.41548,"2025-12-31":0.705413},"net_debt_ebit":{"2011-12-31":-2.225513,"2012-12-31":-15.104089,"2013-12-31":-4.083096,"2014-12-31":-2.195835,"2015-12-31":-2.942972,"2016-12-31":-2.369759,"2017-12-31":-2.064594,"2018-12-31":-1.650303,"2019-12-31":-2.286959,"2020-12-31":-1.896299,"2021-12-31":-1.026629,"2022-12-31":-1.064642,"2023-12-31":-1.005711,"2024-12-31":-0.706097,"2025-12-31":-0.274365},"ebitda_int":{"2010-12-31":53.227273,"2011-12-31":49.5,"2012-12-31":23.27451,"2013-12-31":68.125},"ebitda_capex_int":{"2010-12-31":39.909091,"2011-12-31":35.071429,"2012-12-31":-0.941176,"2013-12-31":43.803571},"ebit_int":{"2010-12-31":46.909091,"2011-12-31":41.809524,"2012-12-31":10.54902,"2013-12-31":50.071429},"int_exp":{"2010-12-31":22000000,"2011-12-31":42000000,"2012-12-31":51000000,"2013-12-31":56000000},"equity_assets":{"2011-12-31":77.38114,"2012-12-31":77.832219,"2013-12-31":86.448729,"2014-12-31":90.316769,"2015-12-31":89.49744,"2016-12-31":91.122366,"2017-12-31":87.959633,"2018-12-31":86.431257,"2019-12-31":75.766255,"2020-12-31":80.525496,"2021-12-31":75.234205,"2022-12-31":67.686981,"2023-12-31":66.704119,"2024-12-31":66.159882,"2025-12-31":59.352605},"ltd_equity":{"2011-12-31":0,"2012-12-31":12.760527,"2013-12-31":0,"2021-12-31":0,"2022-12-31":7.893376,"2023-12-31":12.00316,"2024-12-31":15.78322,"2025-12-31":27.040687},"ltd_capital":{"2011-12-31":0,"2012-12-31":11.316484,"2013-12-31":0,"2021-12-31":0,"2022-12-31":7.315904,"2023-12-31":10.716805,"2024-12-31":13.631699,"2025-12-31":21.285061},"ltd_assets":{"2011-12-31":0,"2012-12-31":9.931802,"2013-12-31":0,"2021-12-31":0,"2022-12-31":5.342788,"2023-12-31":8.006602,"2024-12-31":10.44216,"2025-12-31":16.049352},"debt_equity":{"2011-12-31":0,"2012-12-31":12.760527,"2013-12-31":0,"2014-12-31":0.645501,"2015-12-31":0.257814,"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":7.893376,"2023-12-31":12.00316,"2024-12-31":15.78322,"2025-12-31":27.040687},"debt_capital":{"2011-12-31":0,"2012-12-31":11.316484,"2013-12-31":0,"2014-12-31":0.641361,"2015-12-31":0.257151,"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":7.315904,"2023-12-31":10.716805,"2024-12-31":13.631699,"2025-12-31":21.285061},"debt_assets":{"2011-12-31":0,"2012-12-31":9.931802,"2013-12-31":0,"2014-12-31":0.582996,"2015-12-31":0.230737,"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":5.342788,"2023-12-31":8.006602,"2024-12-31":10.44216,"2025-12-31":16.049352},"net_debt_equity":{"2011-12-31":-0.797714,"2012-12-31":-0.69128,"2013-12-31":-0.740078,"2014-12-31":-0.303801,"2015-12-31":-0.414311,"2016-12-31":-0.4975,"2017-12-31":-0.561031,"2018-12-31":-0.488713,"2019-12-31":-0.542829,"2020-12-31":-0.482922,"2021-12-31":-0.384356,"2022-12-31":-0.245122,"2023-12-31":-0.30697,"2024-12-31":-0.268232,"2025-12-31":-0.105173},"net_debt_capital":{"2011-12-31":-79.771382,"2012-12-31":-61.305168,"2013-12-31":-74.007757,"2014-12-31":-30.185251,"2015-12-31":-41.324551,"2016-12-31":-49.749975,"2017-12-31":-56.103138,"2018-12-31":-48.871349,"2019-12-31":-54.282859,"2020-12-31":-48.292151,"2021-12-31":-38.435606,"2022-12-31":-22.718895,"2023-12-31":-27.407274,"2024-12-31":-23.166701,"2025-12-31":-8.278651},"ebitda":{"2010-12-31":1171000000,"2011-12-31":2079000000,"2012-12-31":1187000000,"2013-12-31":3815000000,"2014-12-31":6237000000,"2015-12-31":8170000000,"2016-12-31":14769000000,"2017-12-31":23228000000,"2018-12-31":29228000000,"2019-12-31":29727000000,"2020-12-31":39533000000,"2021-12-31":54720000000,"2022-12-31":37630000000,"2023-12-31":57929000000,"2024-12-31":84878000000,"2025-12-31":101892000000},"ebitda_capex":{"2010-12-31":878000000,"2011-12-31":1473000000,"2012-12-31":-48000000,"2013-12-31":2453000000,"2014-12-31":4406000000,"2015-12-31":5647000000,"2016-12-31":10278000000,"2017-12-31":16495000000,"2018-12-31":15313000000,"2019-12-31":14625000000,"2020-12-31":24370000000,"2021-12-31":36030000000,"2022-12-31":6444000000,"2023-12-31":30884000000,"2024-12-31":47622000000,"2025-12-31":32201000000},"ebit":{"2010-12-31":1032000000,"2011-12-31":1756000000,"2012-12-31":538000000,"2013-12-31":2804000000,"2014-12-31":4994000000,"2015-12-31":6225000000,"2016-12-31":12427000000,"2017-12-31":20203000000,"2018-12-31":24913000000,"2019-12-31":23986000000,"2020-12-31":32671000000,"2021-12-31":46753000000,"2022-12-31":28944000000,"2023-12-31":46751000000,"2024-12-31":69380000000,"2025-12-31":83276000000},"cash_ratio":{"2011-12-31":4.347052,"2012-12-31":9.15019,"2013-12-31":10.408182,"2014-12-31":7.864466,"2015-12-31":9.576104,"2016-12-31":10.24313,"2017-12-31":11.093351,"2018-12-31":5.859199,"2019-12-31":3.644124,"2020-12-31":4.135505,"2021-12-31":2.27102,"2022-12-31":1.507363,"2023-12-31":2.046402,"2024-12-31":2.316198,"2025-12-31":1.950282},"current_ratio":{"2011-12-31":5.121246,"2012-12-31":10.710076,"2013-12-31":11.881818,"2014-12-31":9.40309,"2015-12-31":11.247792,"2016-12-31":11.965565,"2017-12-31":12.915691,"2018-12-31":7.193958,"2019-12-31":4.399455,"2020-12-31":5.051065,"2021-12-31":3.154294,"2022-12-31":2.203397,"2023-12-31":2.670995,"2024-12-31":2.977884,"2025-12-31":2.598767},"quick_ratio":{"2011-12-31":4.955506,"2012-12-31":9.83365,"2013-12-31":11.416364,"2014-12-31":9.042837,"2015-12-31":10.905455,"2016-12-31":11.632,"2017-12-31":12.644415,"2018-12-31":6.94043,"2019-12-31":4.276423,"2020-12-31":4.89213,"2021-12-31":2.935273,"2022-12-31":2.005624,"2023-12-31":2.552315,"2024-12-31":2.822032,"2025-12-31":2.422818},"cfo_avg_cl":{"2012-12-31":1.652486,"2013-12-31":3.923792,"2014-12-31":5.805071,"2015-12-31":6.163034,"2016-12-31":6.711667,"2017-12-31":7.299472,"2018-12-31":5.432681,"2019-12-31":3.290802,"2020-12-31":2.580209,"2021-12-31":3.194318,"2022-12-31":2.096094,"2023-12-31":2.411182,"2024-12-31":2.786259,"2025-12-31":3.070315},"cfo_liab":{"2011-12-31":1.081704,"2012-12-31":0.481481,"2013-12-31":1.741031,"2014-12-31":1.893023,"2015-12-31":1.988823,"2016-12-31":2.793133,"2017-12-31":2.379483,"2018-12-31":2.216552,"2019-12-31":1.123507,"2020-12-31":1.248856,"2021-12-31":1.403206,"2022-12-31":0.841054,"2023-12-31":0.930129,"2024-12-31":0.977638,"2025-12-31":0.778341},"cfo_capex":{"2010-12-31":2.382253,"2011-12-31":2.556106,"2012-12-31":1.305263,"2013-12-31":3.099853,"2014-12-31":4.001092,"2015-12-31":4.090369,"2016-12-31":3.586729,"2017-12-31":3.596614,"2018-12-31":2.103773,"2019-12-31":2.404582,"2020-12-31":2.555365,"2021-12-31":3.086303,"2022-12-31":1.618515,"2023-12-31":2.629432,"2024-12-31":2.451364,"2025-12-31":1.661621},"wc":{"2011-12-31":3705000000,"2012-12-31":10215000000,"2013-12-31":11970000000,"2014-12-31":11966000000,"2015-12-31":19727000000,"2016-12-31":31526000000,"2017-12-31":44803000000,"2018-12-31":43463000000,"2019-12-31":51172000000,"2020-12-31":60689000000,"2021-12-31":45531000000,"2022-12-31":32523000000,"2023-12-31":53405000000,"2024-12-31":66449000000,"2025-12-31":66886000000},"wc_assets":{"2011-12-31":58.521561,"2012-12-31":67.635569,"2013-12-31":66.890193,"2014-12-31":29.940449,"2015-12-31":39.927541,"2016-12-31":48.530657,"2017-12-31":53.006247,"2018-12-31":44.653461,"2019-12-31":38.366723,"2020-12-31":38.093475,"2021-12-31":27.430461,"2022-12-31":17.511186,"2023-12-31":23.257688,"2024-12-31":24.071015,"2025-12-31":18.273815},"cash_assets":{"2011-12-31":61.728005,"2012-12-31":63.735682,"2013-12-31":63.978765,"2014-12-31":28.021318,"2015-12-31":37.310503,"2016-12-31":45.333354,"2017-12-31":49.348114,"2018-12-31":42.240122,"2019-12-31":41.128089,"2020-12-31":38.887494,"2021-12-31":28.916722,"2022-12-31":21.934344,"2023-12-31":28.482774,"2024-12-31":28.188325,"2025-12-31":22.291617},"cash_debt":{"2012-12-31":6.417333,"2014-12-31":48.064378,"2015-12-31":161.701754,"2022-12-31":4.105412,"2023-12-31":3.557411,"2024-12-31":2.699473,"2025-12-31":1.388942},"fcf_debt":{"2012-12-31":0.251333,"2014-12-31":23.583691,"2015-12-31":68.394737,"2022-12-31":1.943868,"2023-12-31":2.396954,"2024-12-31":1.875807,"2025-12-31":0.784914},"liab_equity":{"2011-12-31":0.292305,"2012-12-31":0.284815,"2013-12-31":0.156755,"2014-12-31":0.107214,"2015-12-31":0.11735,"2016-12-31":0.097425,"2017-12-31":0.136885,"2018-12-31":0.156989,"2019-12-31":0.319849,"2020-12-31":0.241843,"2021-12-31":0.329183,"2022-12-31":0.477389,"2023-12-31":0.499158,"2024-12-31":0.51149,"2025-12-31":0.684846},"altman_z":{"2012-12-31":11.477454,"2013-12-31":36.532781,"2014-12-31":34.661221,"2015-12-31":36.061404,"2016-12-31":37.117878,"2017-12-31":33.22142,"2018-12-31":20.233949,"2019-12-31":13.278499,"2020-12-31":17.609084,"2021-12-31":16.593113,"2022-12-31":5.091543,"2023-12-31":9.341651,"2024-12-31":12.064256,"2025-12-31":8.834756},"interest_cover_cfo":{"2010-12-31":31.347826,"2011-12-31":56.321429,"2012-12-31":43.421053,"2013-12-31":112.105263,"2014-12-31":524.285714,"2015-12-31":1033,"2016-12-31":1465.363636,"2018-12-31":29275,"2023-12-31":159.734375,"2024-12-31":188.917695,"2025-12-31":167.37931},"ar_turnover":{"2012-12-31":8.039494,"2013-12-31":8.612691,"2014-12-31":8.94582,"2015-12-31":8.462591,"2016-12-31":8.436508,"2017-12-31":8.27542,"2018-12-31":8.32223,"2019-12-31":8.266238,"2020-12-31":8.244857,"2021-12-31":9.295263,"2022-12-31":8.479113,"2023-12-31":9.104235,"2024-12-31":9.920755,"2025-12-31":10.933058},"dso":{"2012-12-31":45.400865,"2013-12-31":42.379319,"2014-12-31":40.801179,"2015-12-31":43.130996,"2016-12-31":43.264346,"2017-12-31":44.106524,"2018-12-31":43.858439,"2019-12-31":44.155516,"2020-12-31":44.270023,"2021-12-31":39.267313,"2022-12-31":43.046956,"2023-12-31":40.091233,"2024-12-31":36.791554,"2025-12-31":33.384988},"ap_turnover":{"2012-12-31":21.3125,"2013-12-31":24.671053,"2014-12-31":16.372624,"2015-12-31":15.413978,"2016-12-31":15.216867,"2017-12-31":15.994135,"2018-12-31":15.591667,"2019-12-31":11.699496,"2020-12-31":12.391982,"2021-12-31":8.366827,"2022-12-31":5.565745,"2023-12-31":5.276756,"2024-12-31":4.811902,"2025-12-31":4.363428},"dpo":{"2012-12-31":17.1261,"2013-12-31":14.794667,"2014-12-31":22.293312,"2015-12-31":23.679805,"2016-12-31":23.98654,"2017-12-31":22.820865,"2018-12-31":23.409941,"2019-12-31":31.197925,"2020-12-31":29.454529,"2021-12-31":43.624663,"2022-12-31":65.579726,"2023-12-31":69.171289,"2024-12-31":75.853586,"2025-12-31":83.649827},"asset_turnover":{"2012-12-31":0.474853,"2013-12-31":0.47712,"2014-12-31":0.430895,"2015-12-31":0.401195,"2016-12-31":0.483317,"2017-12-31":0.543907,"2018-12-31":0.614084,"2019-12-31":0.612865,"2020-12-31":0.587409,"2021-12-31":0.725041,"2022-12-31":0.66309,"2023-12-31":0.649582,"2024-12-31":0.650617,"2025-12-31":0.625989},"mcap":{"2012-12-31":56121060000,"2013-12-31":139542480000,"2014-12-31":215197920000,"2015-12-31":298594980000,"2016-12-31":336521250000,"2017-12-31":521615760000,"2018-12-31":389077199999.99994,"2019-12-31":598495600000,"2020-12-31":788886080000.0001,"2021-12-31":961624650000.0001,"2022-12-31":325158680000,"2023-12-31":930560840000,"2024-12-31":1530523140000,"2025-12-31":1699071660000},"ev_cash":{"2011-12-31":3908000000,"2012-12-31":9626000000,"2013-12-31":11449000000,"2014-12-31":11199000000,"2015-12-31":18434000000,"2016-12-31":29449000000,"2017-12-31":41711000000,"2018-12-31":41114000000,"2019-12-31":54855000000,"2020-12-31":61954000000,"2021-12-31":47998000000,"2022-12-31":40738000000,"2023-12-31":65403000000,"2024-12-31":77815000000,"2025-12-31":81592000000},"ev_pref":{"2010-12-31":0,"2011-12-31":615000000,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2011-12-31":0,"2012-12-31":1500000000,"2013-12-31":0,"2014-12-31":233000000,"2015-12-31":114000000,"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":9923000000,"2023-12-31":18385000000,"2024-12-31":28826000000,"2025-12-31":58744000000},"ev":{"2012-12-31":47995060000,"2013-12-31":128093480000,"2014-12-31":204231920000,"2015-12-31":280274980000,"2016-12-31":307072250000,"2017-12-31":479904760000,"2018-12-31":347963199999.99994,"2019-12-31":543640600000,"2020-12-31":726932080000.0001,"2021-12-31":913626650000.0001,"2022-12-31":294343680000,"2023-12-31":883542840000,"2024-12-31":1481534140000,"2025-12-31":1676223660000},"capital":{"2011-12-31":4899000000,"2012-12-31":13255000000,"2013-12-31":15470000000,"2014-12-31":36329000000,"2015-12-31":44332000000,"2016-12-31":59194000000,"2017-12-31":74347000000,"2018-12-31":84127000000,"2019-12-31":101054000000,"2020-12-31":128290000000,"2021-12-31":124879000000,"2022-12-31":135636000000,"2023-12-31":171553000000,"2024-12-31":211463000000,"2025-12-31":275987000000},"debt_capital_ev":{"2011-12-31":0,"2012-12-31":11.316484,"2013-12-31":0,"2014-12-31":0.641361,"2015-12-31":0.257151,"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":7.315904,"2023-12-31":10.716805,"2024-12-31":13.631699,"2025-12-31":21.285061},"debt_ev":{"2012-12-31":0.031253,"2013-12-31":0,"2014-12-31":0.001141,"2015-12-31":0.000407,"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":0.033712,"2023-12-31":0.020808,"2024-12-31":0.019457,"2025-12-31":0.035045},"ev_sales":{"2012-12-31":9.431138,"2013-12-31":16.272038,"2014-12-31":16.383116,"2015-12-31":15.633366,"2016-12-31":11.110509,"2017-12-31":11.804904,"2018-12-31":6.231656,"2019-12-31":7.689727,"2020-12-31":8.45614,"2021-12-31":7.74726,"2022-12-31":2.524194,"2023-12-31":6.549516,"2024-12-31":9.006232,"2025-12-31":8.340832},"ev_ebitda":{"2012-12-31":40.433917,"2013-12-31":33.576273,"2014-12-31":32.745217,"2015-12-31":34.305383,"2016-12-31":20.791675,"2017-12-31":20.660615,"2018-12-31":11.905132,"2019-12-31":18.287772,"2020-12-31":18.387982,"2021-12-31":16.696393,"2022-12-31":7.822048,"2023-12-31":15.252168,"2024-12-31":17.454866,"2025-12-31":16.450984},"ev_ebit":{"2012-12-31":89.210149,"2013-12-31":45.682411,"2014-12-31":40.895459,"2015-12-31":45.024093,"2016-12-31":24.710087,"2017-12-31":23.754134,"2018-12-31":13.967134,"2019-12-31":22.664913,"2020-12-31":22.250071,"2021-12-31":19.541562,"2022-12-31":10.16942,"2023-12-31":18.898908,"2024-12-31":21.353908,"2025-12-31":20.128532},"ev_cfo":{"2012-12-31":29.77361,"2013-12-31":30.339526,"2014-12-31":27.877685,"2015-12-31":27.158428,"2016-12-31":19.063338,"2017-12-31":19.817673,"2018-12-31":11.886425,"2019-12-31":14.970551,"2020-12-31":18.76099,"2021-12-31":15.838751,"2022-12-31":5.831475,"2023-12-31":12.424491,"2024-12-31":16.222124,"2025-12-31":14.475161},"ev_fcf":{"2012-12-31":127.307851,"2013-12-31":44.78793,"2014-12-31":37.166864,"2015-12-31":35.946515,"2016-12-31":26.433008,"2017-12-31":27.449795,"2018-12-31":22.655329,"2019-12-31":25.628918,"2020-12-31":30.823104,"2021-12-31":23.43053,"2022-12-31":15.259665,"2023-12-31":20.049533,"2024-12-31":27.399285,"2025-12-31":36.353503},"mcap_dil":{"2012-12-31":56121060000,"2013-12-31":139542480000,"2014-12-31":215197920000,"2015-12-31":298594980000,"2016-12-31":336521250000,"2017-12-31":521615760000,"2018-12-31":389077199999.99994,"2019-12-31":598495600000,"2020-12-31":788886080000.0001,"2021-12-31":961624650000.0001,"2022-12-31":325158680000,"2023-12-31":930560840000,"2024-12-31":1530523140000,"2025-12-31":1699071660000},"ev_dil":{"2012-12-31":47995060000,"2013-12-31":128093480000,"2014-12-31":204231920000,"2015-12-31":280274980000,"2016-12-31":307072250000,"2017-12-31":479904760000,"2018-12-31":347963199999.99994,"2019-12-31":543640600000,"2020-12-31":726932080000.0001,"2021-12-31":913626650000.0001,"2022-12-31":294343680000,"2023-12-31":883542840000,"2024-12-31":1481534140000,"2025-12-31":1676223660000},"ev_per_share":{"2012-12-31":22.158384,"2013-12-31":50.891331,"2014-12-31":76.663634,"2015-12-31":98.238689,"2016-12-31":104.981966,"2017-12-31":162.349378,"2018-12-31":119.124683,"2019-12-31":189.026634,"2020-12-31":251.707784,"2021-12-31":319.561612,"2022-12-31":108.935485,"2023-12-31":336.075633,"2024-12-31":566.76899,"2025-12-31":651.213543},"sales_base":{"2010-12-31":1974000000,"2011-12-31":3711000000,"2012-12-31":5089000000,"2013-12-31":7872000000,"2014-12-31":12466000000,"2015-12-31":17928000000,"2016-12-31":27638000000,"2017-12-31":40653000000,"2018-12-31":55838000000,"2019-12-31":70697000000,"2020-12-31":85965000000,"2021-12-31":117929000000,"2022-12-31":116609000000,"2023-12-31":134902000000,"2024-12-31":164501000000,"2025-12-31":200966000000},"ebitda_base":{"2010-12-31":1171000000,"2011-12-31":2079000000,"2012-12-31":1187000000,"2013-12-31":3815000000,"2014-12-31":6237000000,"2015-12-31":8170000000,"2016-12-31":14769000000,"2017-12-31":23228000000,"2018-12-31":29228000000,"2019-12-31":29727000000,"2020-12-31":39533000000,"2021-12-31":54720000000,"2022-12-31":37630000000,"2023-12-31":57929000000,"2024-12-31":84878000000,"2025-12-31":101892000000},"ebit_base":{"2010-12-31":1032000000,"2011-12-31":1756000000,"2012-12-31":538000000,"2013-12-31":2804000000,"2014-12-31":4994000000,"2015-12-31":6225000000,"2016-12-31":12427000000,"2017-12-31":20203000000,"2018-12-31":24913000000,"2019-12-31":23986000000,"2020-12-31":32671000000,"2021-12-31":46753000000,"2022-12-31":28944000000,"2023-12-31":46751000000,"2024-12-31":69380000000,"2025-12-31":83276000000},"cfo_base":{"2010-12-31":698000000,"2011-12-31":1549000000,"2012-12-31":1612000000,"2013-12-31":4222000000,"2014-12-31":7326000000,"2015-12-31":10320000000,"2016-12-31":16108000000,"2017-12-31":24216000000,"2018-12-31":29274000000,"2019-12-31":36314000000,"2020-12-31":38747000000,"2021-12-31":57683000000,"2022-12-31":50475000000,"2023-12-31":71113000000,"2024-12-31":91328000000,"2025-12-31":115800000000},"fcf_base":{"2010-12-31":405000000,"2011-12-31":943000000,"2012-12-31":377000000,"2013-12-31":2860000000,"2014-12-31":5495000000,"2015-12-31":7797000000,"2016-12-31":11617000000,"2017-12-31":17483000000,"2018-12-31":15359000000,"2019-12-31":21212000000,"2020-12-31":23584000000,"2021-12-31":38993000000,"2022-12-31":19289000000,"2023-12-31":44068000000,"2024-12-31":54072000000,"2025-12-31":46109000000},"pe":{"2012-12-31":2591,"2013-12-31":92.4,"2014-12-31":73.436364,"2015-12-31":81.131783,"2016-12-31":32.965616,"2017-12-31":32.738404,"2018-12-31":17.595773,"2019-12-31":32.363919,"2020-12-31":27.072349,"2021-12-31":24.426289,"2022-12-31":14.009313,"2023-12-31":23.803631,"2024-12-31":24.539396,"2025-12-31":28.100894},"pe_avg":{"2012-12-31":2493.115455,"2013-12-31":59.391346,"2014-12-31":62.330594,"2015-12-31":68.807664,"2016-12-31":33.498843,"2017-12-31":29.11278,"2018-12-31":22.574179,"2019-12-31":28.266569,"2020-12-31":23.248144,"2021-12-31":23.355651,"2022-12-31":20.74897,"2023-12-31":19.520915,"2024-12-31":21.343399,"2025-12-31":28.504451},"pe_high":{"2012-12-31":3823.18,"2013-12-31":92.4,"2014-12-31":73.436364,"2015-12-31":83.193798,"2016-12-31":37.842407,"2017-12-31":33.910946,"2018-12-31":27.733157,"2019-12-31":32.363919,"2020-12-31":29.104063,"2021-12-31":27.501089,"2022-12-31":38.637951,"2023-12-31":24.096839,"2024-12-31":26.516345,"2025-12-31":33.631332},"pe_low":{"2012-12-31":1806,"2013-12-31":38.816667,"2014-12-31":49.5,"2015-12-31":57.728682,"2016-12-31":27.212034,"2017-12-31":22.896104,"2018-12-31":16.505945,"2019-12-31":21.454121,"2020-12-31":14.839445,"2021-12-31":18.254176,"2022-12-31":10.569267,"2023-12-31":8.743779,"2024-12-31":14.437133,"2025-12-31":20.63261},"pb":{"2012-12-31":4.774229,"2013-12-31":9.020199,"2014-12-31":5.961822,"2015-12-31":6.752793,"2016-12-31":5.685057,"2017-12-31":7.015962,"2018-12-31":4.624879,"2019-12-31":5.922533,"2020-12-31":6.149241,"2021-12-31":7.700451,"2022-12-31":2.586516,"2023-12-31":6.075426,"2024-12-31":8.380137,"2025-12-31":7.821065},"pb_avg":{"2012-12-31":4.593865,"2013-12-31":5.797855,"2014-12-31":5.060216,"2015-12-31":5.727027,"2016-12-31":5.777014,"2017-12-31":6.238978,"2018-12-31":5.933405,"2019-12-31":5.172726,"2020-12-31":5.280607,"2021-12-31":7.36293,"2022-12-31":3.830848,"2023-12-31":4.982344,"2024-12-31":7.288713,"2025-12-31":7.933384},"pb_high":{"2012-12-31":7.044669,"2013-12-31":9.020199,"2014-12-31":5.961822,"2015-12-31":6.924419,"2016-12-31":6.52608,"2017-12-31":7.267243,"2018-12-31":7.289393,"2019-12-31":5.922533,"2020-12-31":6.610726,"2021-12-31":8.66979,"2022-12-31":7.13366,"2023-12-31":6.150262,"2024-12-31":9.05526,"2025-12-31":9.360302},"pb_low":{"2012-12-31":3.327772,"2013-12-31":3.78933,"2014-12-31":4.018584,"2015-12-31":4.804896,"2016-12-31":4.692828,"2017-12-31":4.906721,"2018-12-31":4.338428,"2019-12-31":3.926061,"2020-12-31":3.370647,"2021-12-31":5.754676,"2022-12-31":1.951386,"2023-12-31":2.231684,"2024-12-31":4.930242,"2025-12-31":5.742486},"ptb":{"2012-12-31":5.025167,"2013-12-31":10.15002,"2014-12-31":15.169739,"2015-12-31":13.012943,"2016-12-31":8.732419,"2017-12-31":9.616455,"2018-12-31":6.029213,"2019-12-31":7.348463,"2020-12-31":7.263007,"2021-12-31":9.154145,"2022-12-31":3.111269,"2023-12-31":7.064367,"2024-12-31":9.448665,"2025-12-31":8.816774},"ptb_avg":{"2012-12-31":4.835322,"2013-12-31":6.524062,"2014-12-31":12.875622,"2015-12-31":11.036244,"2016-12-31":8.873668,"2017-12-31":8.551478,"2018-12-31":7.735071,"2019-12-31":6.41813,"2020-12-31":6.237044,"2021-12-31":8.752906,"2022-12-31":4.60805,"2023-12-31":5.793356,"2024-12-31":8.218076,"2025-12-31":8.943392},"ptb_high":{"2012-12-31":7.414943,"2013-12-31":10.15002,"2014-12-31":15.169739,"2015-12-31":13.343675,"2016-12-31":10.024256,"2017-12-31":9.960873,"2018-12-31":9.502801,"2019-12-31":7.348463,"2020-12-31":7.808079,"2021-12-31":10.306476,"2022-12-31":8.580938,"2023-12-31":7.151385,"2024-12-31":10.209871,"2025-12-31":10.551972},"ptb_low":{"2012-12-31":3.502683,"2013-12-31":4.263961,"2014-12-31":10.225208,"2015-12-31":9.259257,"2016-12-31":7.208326,"2017-12-31":6.725415,"2018-12-31":5.655782,"2019-12-31":4.871314,"2020-12-31":3.981147,"2021-12-31":6.841046,"2022-12-31":2.347283,"2023-12-31":2.594951,"2024-12-31":5.558883,"2025-12-31":6.473568},"ps":{"2012-12-31":11.027915,"2013-12-31":17.726433,"2014-12-31":17.262788,"2015-12-31":16.655231,"2016-12-31":12.176035,"2017-12-31":12.830929,"2018-12-31":6.967964,"2019-12-31":8.465644,"2020-12-31":9.176829,"2021-12-31":8.154268,"2022-12-31":2.788453,"2023-12-31":6.898051,"2024-12-31":9.304035,"2025-12-31":8.454523},"ps_avg":{"2012-12-31":10.611295,"2013-12-31":11.393904,"2014-12-31":14.65214,"2015-12-31":14.12526,"2016-12-31":12.372985,"2017-12-31":11.409964,"2018-12-31":8.939424,"2019-12-31":7.393873,"2020-12-31":7.880522,"2021-12-31":7.796855,"2022-12-31":4.129933,"2023-12-31":5.656963,"2024-12-31":8.092283,"2025-12-31":8.575938},"ps_high":{"2012-12-31":16.272368,"2013-12-31":17.726433,"2014-12-31":17.262788,"2015-12-31":17.078534,"2016-12-31":13.977305,"2017-12-31":13.290475,"2018-12-31":10.982391,"2019-12-31":8.465644,"2020-12-31":9.865528,"2021-12-31":9.180733,"2022-12-31":7.690605,"2023-12-31":6.983019,"2024-12-31":10.053589,"2025-12-31":10.118428},"ps_low":{"2012-12-31":7.686768,"2013-12-31":7.446764,"2014-12-31":11.636034,"2015-12-31":11.850899,"2016-12-31":10.050917,"2017-12-31":8.973507,"2018-12-31":6.53639,"2019-12-31":5.611896,"2020-12-31":5.030189,"2021-12-31":6.093821,"2022-12-31":2.103736,"2023-12-31":2.533859,"2024-12-31":5.473794,"2025-12-31":6.207592},"pcf":{"2012-12-31":34.814553,"2013-12-31":33.051274,"2014-12-31":29.374545,"2015-12-31":28.933622,"2016-12-31":20.89156,"2017-12-31":21.540129,"2018-12-31":13.290879,"2019-12-31":16.481126,"2020-12-31":20.359927,"2021-12-31":16.67085,"2022-12-31":6.441975,"2023-12-31":13.085664,"2024-12-31":16.758531,"2025-12-31":14.672467},"pcf_avg":{"2012-12-31":33.499306,"2013-12-31":21.244152,"2014-12-31":24.932238,"2015-12-31":24.538533,"2016-12-31":21.229486,"2017-12-31":19.154661,"2018-12-31":17.051294,"2019-12-31":14.394575,"2020-12-31":17.48391,"2021-12-31":15.940143,"2022-12-31":9.541106,"2023-12-31":10.731309,"2024-12-31":14.575909,"2025-12-31":14.883178},"pcf_high":{"2012-12-31":51.371017,"2013-12-31":33.051274,"2014-12-31":29.374545,"2015-12-31":29.668988,"2016-12-31":23.982167,"2017-12-31":22.311599,"2018-12-31":20.948102,"2019-12-31":16.481126,"2020-12-31":21.88789,"2021-12-31":18.76939,"2022-12-31":17.767089,"2023-12-31":13.246851,"2024-12-31":18.108636,"2025-12-31":17.560104},"pcf_low":{"2012-12-31":24.266725,"2013-12-31":13.884635,"2014-12-31":19.8,"2015-12-31":20.587491,"2016-12-31":17.245297,"2017-12-31":15.064419,"2018-12-31":12.467683,"2019-12-31":10.925379,"2020-12-31":11.160096,"2021-12-31":12.458406,"2022-12-31":4.86012,"2023-12-31":4.806752,"2024-12-31":9.859458,"2025-12-31":10.773012},"pfcf":{"2012-12-31":148.862228,"2013-12-31":48.791077,"2014-12-31":39.162497,"2015-12-31":38.296137,"2016-12-31":28.967999,"2017-12-31":29.835598,"2018-12-31":25.332196,"2019-12-31":28.214954,"2020-12-31":33.450054,"2021-12-31":24.661469,"2022-12-31":16.857208,"2023-12-31":21.116475,"2024-12-31":28.305281,"2025-12-31":36.849024},"pfcf_avg":{"2012-12-31":143.23841,"2013-12-31":31.361123,"2014-12-31":33.239959,"2015-12-31":32.478859,"2016-12-31":29.436564,"2017-12-31":26.531446,"2018-12-31":32.499484,"2019-12-31":24.642873,"2020-12-31":28.724943,"2021-12-31":23.580522,"2022-12-31":24.966941,"2023-12-31":17.317228,"2024-12-31":24.618816,"2025-12-31":37.378214},"pfcf_high":{"2012-12-31":219.655381,"2013-12-31":48.791077,"2014-12-31":39.162497,"2015-12-31":39.269457,"2016-12-31":33.2534,"2017-12-31":30.904174,"2018-12-31":39.926736,"2019-12-31":28.214954,"2020-12-31":35.9604,"2021-12-31":27.765874,"2022-12-31":46.492498,"2023-12-31":21.376583,"2024-12-31":30.585618,"2025-12-31":44.101152},"pfcf_low":{"2012-12-31":103.761167,"2013-12-31":20.496829,"2014-12-31":26.397598,"2015-12-31":27.249315,"2016-12-31":23.912133,"2017-12-31":20.865982,"2018-12-31":23.763197,"2019-12-31":18.703762,"2020-12-31":18.335322,"2021-12-31":18.429929,"2022-12-31":12.717849,"2023-12-31":7.756707,"2024-12-31":16.652696,"2025-12-31":27.055777},"evs_avg":{"2012-12-31":9.014518,"2013-12-31":9.939509,"2014-12-31":13.772467,"2015-12-31":13.103395,"2016-12-31":11.307459,"2017-12-31":10.383939,"2018-12-31":8.203116,"2019-12-31":6.617956,"2020-12-31":7.159833,"2021-12-31":7.389847,"2022-12-31":3.865674,"2023-12-31":5.308428,"2024-12-31":7.794479,"2025-12-31":8.462248},"evs_high":{"2012-12-31":14.67559,"2013-12-31":16.272038,"2014-12-31":16.383116,"2015-12-31":16.056669,"2016-12-31":12.911779,"2017-12-31":12.26445,"2018-12-31":10.246082,"2019-12-31":7.689727,"2020-12-31":9.144839,"2021-12-31":8.773726,"2022-12-31":7.426346,"2023-12-31":6.634485,"2024-12-31":9.755786,"2025-12-31":10.004737},"evs_low":{"2012-12-31":6.08999,"2013-12-31":5.992369,"2014-12-31":10.756361,"2015-12-31":10.829033,"2016-12-31":8.985391,"2017-12-31":7.947481,"2018-12-31":5.800081,"2019-12-31":4.835979,"2020-12-31":4.309501,"2021-12-31":5.686814,"2022-12-31":1.839477,"2023-12-31":2.185324,"2024-12-31":5.17599,"2025-12-31":6.093901},"eve_avg":{"2012-12-31":38.647751,"2013-12-31":20.509518,"2014-12-31":27.527269,"2015-12-31":28.753692,"2016-12-31":21.160239,"2017-12-31":18.173681,"2018-12-31":15.671465,"2019-12-31":15.738878,"2020-12-31":15.569146,"2021-12-31":15.92612,"2022-12-31":11.979068,"2023-12-31":12.361988,"2024-12-31":15.106384,"2025-12-31":16.690457},"eve_high":{"2012-12-31":62.918348,"2013-12-31":33.576273,"2014-12-31":32.745217,"2015-12-31":35.234267,"2016-12-31":24.162486,"2017-12-31":21.464899,"2018-12-31":19.574406,"2019-12-31":18.287772,"2020-12-31":19.885566,"2021-12-31":18.908566,"2022-12-31":23.01299,"2023-12-31":15.450038,"2024-12-31":18.907568,"2025-12-31":19.732776},"eve_low":{"2012-12-31":26.109486,"2013-12-31":12.364857,"2014-12-31":21.498926,"2015-12-31":23.762902,"2016-12-31":16.814832,"2017-12-31":13.909461,"2018-12-31":11.08064,"2019-12-31":11.500965,"2020-12-31":9.371063,"2021-12-31":12.255852,"2022-12-31":5.700228,"2023-12-31":5.089067,"2024-12-31":10.031523,"2025-12-31":12.019264},"evb_avg":{"2012-12-31":85.269295,"2013-12-31":27.904355,"2014-12-31":34.378769,"2015-12-31":37.737777,"2016-12-31":25.14811,"2017-12-31":20.894831,"2018-12-31":18.385806,"2019-12-31":19.505946,"2020-12-31":18.839186,"2021-12-31":18.640029,"2022-12-31":15.573947,"2023-12-31":15.317696,"2024-12-31":18.480825,"2025-12-31":20.421539},"evb_high":{"2012-12-31":138.81799,"2013-12-31":45.682411,"2014-12-31":40.895459,"2015-12-31":46.243206,"2016-12-31":28.716162,"2017-12-31":24.678844,"2018-12-31":22.964747,"2019-12-31":22.664913,"2020-12-31":24.062198,"2021-12-31":22.130702,"2022-12-31":29.919113,"2023-12-31":19.144088,"2024-12-31":23.131112,"2025-12-31":24.143955},"evb_low":{"2012-12-31":57.605874,"2013-12-31":16.823085,"2014-12-31":26.84998,"2015-12-31":31.187616,"2016-12-31":19.983765,"2017-12-31":15.992128,"2018-12-31":12.999837,"2019-12-31":14.253698,"2020-12-31":11.339299,"2021-12-31":14.344325,"2022-12-31":7.410848,"2023-12-31":6.305845,"2024-12-31":12.272349,"2025-12-31":14.70612},"earnings_yield":{"2012-12-31":0.038595,"2013-12-31":1.082251,"2014-12-31":1.361723,"2015-12-31":1.232563,"2016-12-31":3.033464,"2017-12-31":3.054517,"2018-12-31":5.683183,"2019-12-31":3.089861,"2020-12-31":3.693806,"2021-12-31":4.09395,"2022-12-31":7.138109,"2023-12-31":4.20104,"2024-12-31":4.07508,"2025-12-31":3.558606},"fcf_yield":{"2012-12-31":0.671762,"2013-12-31":2.049555,"2014-12-31":2.553463,"2015-12-31":2.611229,"2016-12-31":3.452085,"2017-12-31":3.351701,"2018-12-31":3.947546,"2019-12-31":3.54422,"2020-12-31":2.989532,"2021-12-31":4.054909,"2022-12-31":5.932181,"2023-12-31":4.735639,"2024-12-31":3.53291,"2025-12-31":2.713776},"div_yield":{"2024-12-31":0.341583,"2025-12-31":0.318138},"shareholder_yield":{"2022-12-31":8.597648,"2023-12-31":2.124955,"2024-12-31":2.299671,"2025-12-31":1.858191},"peg":{"2012-12-31":-26.485778,"2013-12-31":0.015661,"2014-12-31":0.881236,"2015-12-31":4.697103,"2016-12-31":0.193298,"2017-12-31":0.601353,"2018-12-31":0.435051,"2019-12-31":-2.149078,"2020-12-31":0.475615,"2021-12-31":0.669732,"2022-12-31":-0.37241,"2023-12-31":0.325594,"2024-12-31":0.405896,"2025-12-31":-18.121279},"price":{"2012-12-31":25.91,"2013-12-31":55.44,"2014-12-31":80.78,"2015-12-31":104.66,"2016-12-31":115.05,"2017-12-31":176.46,"2018-12-31":133.2,"2019-12-31":208.1,"2020-12-31":273.16,"2021-12-31":336.35,"2022-12-31":120.34,"2023-12-31":353.96,"2024-12-31":585.51,"2025-12-31":660.09},"price_avg":{"2012-12-31":24.931155,"2013-12-31":35.634808,"2014-12-31":68.563654,"2015-12-31":88.761887,"2016-12-31":116.910962,"2017-12-31":156.917885,"2018-12-31":170.886538,"2019-12-31":181.754038,"2020-12-31":234.573774,"2021-12-31":321.607308,"2022-12-31":178.233654,"2023-12-31":290.276,"2024-12-31":509.253492,"2025-12-31":669.56956},"price_high":{"2012-12-31":38.2318,"2013-12-31":55.44,"2014-12-31":80.78,"2015-12-31":107.32,"2016-12-31":132.07,"2017-12-31":182.78,"2018-12-31":209.94,"2019-12-31":208.1,"2020-12-31":293.66,"2021-12-31":378.69,"2022-12-31":331.9,"2023-12-31":358.32,"2024-12-31":632.68,"2025-12-31":790},"price_low":{"2012-12-31":18.06,"2013-12-31":23.29,"2014-12-31":54.45,"2015-12-31":74.47,"2016-12-31":94.97,"2017-12-31":123.41,"2018-12-31":124.95,"2019-12-31":137.95,"2020-12-31":149.73,"2021-12-31":251.36,"2022-12-31":90.79,"2023-12-31":130.02,"2024-12-31":344.47,"2025-12-31":484.66},"ev_avg":{"2012-12-31":45874880745.45455,"2013-12-31":78243810961.53845,"2014-12-31":171687573846.15384,"2015-12-31":234917663018.86792,"2016-12-31":312515562500,"2017-12-31":422138266923.07684,"2018-12-31":458045578846.1539,"2019-12-31":467869614615.3846,"2020-12-31":615495058113.2075,"2021-12-31":871477292692.3077,"2022-12-31":450772332692.3076,"2023-12-31":716117604000,"2024-12-31":1282199628253.9683,"2025-12-31":1700624047440},"shares_out":{"2010-12-31":1414000000,"2011-12-31":1508000000,"2012-12-31":2166000000,"2013-12-31":2517000000,"2014-12-31":2664000000,"2015-12-31":2853000000,"2016-12-31":2925000000,"2017-12-31":2956000000,"2018-12-31":2921000000,"2019-12-31":2876000000,"2020-12-31":2888000000,"2021-12-31":2859000000,"2022-12-31":2702000000,"2023-12-31":2629000000,"2024-12-31":2614000000,"2025-12-31":2574000000},"shares_dil":{"2010-12-31":1414000000,"2011-12-31":1508000000,"2012-12-31":2166000000,"2013-12-31":2517000000,"2014-12-31":2664000000,"2015-12-31":2853000000,"2016-12-31":2925000000,"2017-12-31":2956000000,"2018-12-31":2921000000,"2019-12-31":2876000000,"2020-12-31":2888000000,"2021-12-31":2859000000,"2022-12-31":2702000000,"2023-12-31":2629000000,"2024-12-31":2614000000,"2025-12-31":2574000000},"shares_basic":{"2010-12-31":1107000000,"2011-12-31":1294000000,"2012-12-31":2006000000,"2013-12-31":2420000000,"2014-12-31":2614000000,"2015-12-31":2803000000,"2016-12-31":2863000000,"2017-12-31":2901000000,"2018-12-31":2890000000,"2019-12-31":2854000000,"2020-12-31":2851000000,"2021-12-31":2815000000,"2022-12-31":2687000000,"2023-12-31":2574000000,"2024-12-31":2534000000,"2025-12-31":2521000000},"rev_ps":{"2010-12-31":1.39604,"2011-12-31":2.460875,"2012-12-31":2.349492,"2013-12-31":3.127533,"2014-12-31":4.679429,"2015-12-31":6.283912,"2016-12-31":9.448889,"2017-12-31":13.752706,"2018-12-31":19.116056,"2019-12-31":24.581711,"2020-12-31":29.766274,"2021-12-31":41.248339,"2022-12-31":43.156551,"2023-12-31":51.313047,"2024-12-31":62.930757,"2025-12-31":78.075369},"ebitda_ps":{"2010-12-31":0.828147,"2011-12-31":1.378647,"2012-12-31":0.548015,"2013-12-31":1.515693,"2014-12-31":2.341216,"2015-12-31":2.863652,"2016-12-31":5.049231,"2017-12-31":7.857916,"2018-12-31":10.006162,"2019-12-31":10.336231,"2020-12-31":13.688712,"2021-12-31":19.139559,"2022-12-31":13.926721,"2023-12-31":22.034614,"2024-12-31":32.470543,"2025-12-31":39.585082},"ebit_ps":{"2010-12-31":0.729844,"2011-12-31":1.164456,"2012-12-31":0.248384,"2013-12-31":1.114025,"2014-12-31":1.874625,"2015-12-31":2.181914,"2016-12-31":4.248547,"2017-12-31":6.834574,"2018-12-31":8.528928,"2019-12-31":8.340056,"2020-12-31":11.312673,"2021-12-31":16.352921,"2022-12-31":10.712065,"2023-12-31":17.782807,"2024-12-31":26.541699,"2025-12-31":32.352758},"eps_basic":{"2010-12-31":0.34,"2011-12-31":0.52,"2012-12-31":0.02,"2013-12-31":0.62,"2014-12-31":1.12,"2015-12-31":1.31,"2016-12-31":3.56,"2017-12-31":5.49,"2018-12-31":7.65,"2019-12-31":6.48,"2020-12-31":10.22,"2021-12-31":13.99,"2022-12-31":8.63,"2023-12-31":15.19,"2024-12-31":24.61,"2025-12-31":23.98},"eps":{"2010-12-31":0.28,"2011-12-31":0.46,"2012-12-31":0.01,"2013-12-31":0.6,"2014-12-31":1.1,"2015-12-31":1.29,"2016-12-31":3.49,"2017-12-31":5.39,"2018-12-31":7.57,"2019-12-31":6.43,"2020-12-31":10.09,"2021-12-31":13.77,"2022-12-31":8.59,"2023-12-31":14.87,"2024-12-31":23.86,"2025-12-31":23.49},"dps":{"2024-12-31":2,"2025-12-31":2.1},"cfo_ps":{"2010-12-31":0.493635,"2011-12-31":1.027188,"2012-12-31":0.744229,"2013-12-31":1.677394,"2014-12-31":2.75,"2015-12-31":3.617245,"2016-12-31":5.507009,"2017-12-31":8.192152,"2018-12-31":10.02191,"2019-12-31":12.626565,"2020-12-31":13.416551,"2021-12-31":20.175936,"2022-12-31":18.680607,"2023-12-31":27.049448,"2024-12-31":34.938026,"2025-12-31":44.988345},"fcf_ps":{"2010-12-31":0.286421,"2011-12-31":0.625332,"2012-12-31":0.174054,"2013-12-31":1.136273,"2014-12-31":2.062688,"2015-12-31":2.732913,"2016-12-31":3.971624,"2017-12-31":5.914411,"2018-12-31":5.258131,"2019-12-31":7.375522,"2020-12-31":8.166205,"2021-12-31":13.638685,"2022-12-31":7.138786,"2023-12-31":16.762267,"2024-12-31":20.685539,"2025-12-31":17.913364},"cash_ps":{"2011-12-31":2.591512,"2012-12-31":4.444137,"2013-12-31":4.548669,"2014-12-31":4.203829,"2015-12-31":6.461269,"2016-12-31":10.068034,"2017-12-31":14.110622,"2018-12-31":14.075317,"2019-12-31":19.073366,"2020-12-31":21.452216,"2021-12-31":16.788388,"2022-12-31":15.07698,"2023-12-31":24.87752,"2024-12-31":29.768554,"2025-12-31":31.698524},"bvps":{"2011-12-31":3.248674,"2012-12-31":5.427054,"2013-12-31":6.146206,"2014-12-31":13.54955,"2015-12-31":15.498773,"2016-12-31":20.237265,"2017-12-31":25.151218,"2018-12-31":28.800753,"2019-12-31":35.136996,"2020-12-31":44.421745,"2021-12-31":43.679258,"2022-12-31":46.525907,"2023-12-31":58.260936,"2024-12-31":69.868783,"2025-12-31":84.39899},"tbvps":{"2011-12-31":3.248674,"2012-12-31":5.156048,"2013-12-31":5.462058,"2014-12-31":5.325075,"2015-12-31":8.042762,"2016-12-31":13.175043,"2017-12-31":18.349797,"2018-12-31":22.092434,"2019-12-31":28.318846,"2020-12-31":37.609765,"2021-12-31":36.742917,"2022-12-31":38.678756,"2023-12-31":50.104983,"2024-12-31":61.967483,"2025-12-31":74.867521},"buyback_ps":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.668471,"2018-12-31":4.409106,"2019-12-31":1.461057,"2020-12-31":2.171745,"2021-12-31":15.577824,"2022-12-31":10.34641,"2023-12-31":7.521491,"2024-12-31":11.524484,"2025-12-31":10.197358},"fcf_margin":{"2010-12-31":20.516717,"2011-12-31":25.41094,"2012-12-31":7.408135,"2013-12-31":36.331301,"2014-12-31":44.079897,"2015-12-31":43.490629,"2016-12-31":42.032709,"2017-12-31":43.005436,"2018-12-31":27.506358,"2019-12-31":30.004102,"2020-12-31":27.434421,"2021-12-31":33.06481,"2022-12-31":16.541605,"2023-12-31":32.666677,"2024-12-31":32.870317,"2025-12-31":22.943682}},"ttm":{"roe":{"2013-06-30":4.146855,"2013-09-30":7.44251,"2013-12-31":10.945822,"2014-03-31":13.388887,"2014-06-30":15.435739,"2014-09-30":16.0357,"2014-12-31":11.344684,"2015-03-31":10.306427,"2015-06-30":9.419011,"2015-09-30":8.972517,"2015-12-31":9.136639,"2016-03-31":11.558044,"2016-06-30":14.366338,"2016-09-30":17.128801,"2016-12-31":19.703709,"2017-03-31":21.063125,"2017-06-30":22.468853,"2017-09-30":24.278065,"2017-12-31":23.844362,"2018-03-31":25.533589,"2018-06-30":26.140968,"2018-09-30":25.731442,"2018-12-31":27.906155,"2019-03-31":23.826583,"2019-06-30":20.296888,"2019-09-30":20.669837,"2019-12-31":19.964251,"2020-03-31":21.851736,"2020-06-30":23.613391,"2020-09-30":23.874746,"2020-12-31":25.416841,"2021-03-31":28.239755,"2021-06-30":31.331784,"2021-09-30":32.103899,"2021-12-31":31.101754,"2022-03-31":29.069817,"2022-06-30":25.478609,"2022-09-30":22.397788,"2022-12-31":18.516154,"2023-03-31":17.291945,"2023-06-30":17.355658,"2023-09-30":22.274663,"2023-12-31":28.0392,"2024-03-31":33.360552,"2024-06-30":35.375315,"2024-09-30":36.135093,"2024-12-31":37.140602,"2025-03-31":39.834648,"2025-06-30":40.648262,"2025-09-30":32.642954,"2025-12-31":30.238071,"2026-03-31":32.929953,"2026-06-30":29.848496},"roa":{"2013-06-30":3.634347,"2013-09-30":6.722418,"2013-12-31":9.09146,"2014-03-31":11.248574,"2014-06-30":13.049078,"2014-09-30":14.120293,"2014-12-31":10.162285,"2015-03-31":9.207832,"2015-06-30":8.437726,"2015-09-30":8.004869,"2015-12-31":8.253052,"2016-03-31":9.961523,"2016-06-30":12.059798,"2016-09-30":14.1413,"2016-12-31":17.866886,"2017-03-31":19.490185,"2017-06-30":21.006004,"2017-09-30":22.986616,"2017-12-31":21.318527,"2018-03-31":22.653956,"2018-06-30":23.237111,"2018-09-30":22.747157,"2018-12-31":24.317874,"2019-03-31":19.7085,"2019-06-30":16.46237,"2019-09-30":16.615484,"2019-12-31":16.024446,"2020-03-31":16.911978,"2020-06-30":18.325107,"2020-09-30":18.663122,"2020-12-31":19.915816,"2021-03-31":22.352879,"2021-06-30":25.109249,"2021-09-30":25.507718,"2021-12-31":24.205126,"2022-03-31":22.785065,"2022-06-30":19.760391,"2022-09-30":16.547339,"2022-12-31":13.192537,"2023-03-31":12.29908,"2023-06-30":11.977145,"2023-09-30":15.048283,"2023-12-31":18.826532,"2024-03-31":22.467011,"2024-06-30":23.544033,"2024-09-30":23.499943,"2024-12-31":24.663965,"2025-03-31":26.492028,"2025-06-30":27.241696,"2025-09-30":20.893455,"2025-12-31":18.832068,"2026-03-31":20.900331,"2026-06-30":18.288707},"roc":{"2013-06-30":10.405182,"2013-09-30":7.628947,"2013-12-31":10.633477,"2014-03-31":12.738296,"2014-06-30":14.700509,"2014-09-30":16.202521,"2014-12-31":11.543422,"2015-03-31":10.433104,"2015-06-30":9.558646,"2015-09-30":9.05579,"2015-12-31":9.190211,"2016-03-31":11.541885,"2016-06-30":14.321295,"2016-09-30":16.97382,"2016-12-31":19.577193,"2017-03-31":20.92238,"2017-06-30":22.233003,"2017-09-30":23.946871,"2017-12-31":23.410751,"2018-03-31":25.018635,"2018-06-30":25.727096,"2018-09-30":25.313671,"2018-12-31":27.414435,"2019-03-31":23.363035,"2019-06-30":19.699787,"2019-09-30":20.086873,"2019-12-31":19.299634,"2020-03-31":21.346247,"2020-06-30":23.123552,"2020-09-30":23.434644,"2020-12-31":25.026074,"2021-03-31":27.754473,"2021-06-30":30.884622,"2021-09-30":31.636072,"2021-12-31":30.752481,"2022-03-31":28.555929,"2022-06-30":25.180658,"2022-09-30":21.419087,"2022-12-31":17.888128,"2023-03-31":16.888669,"2023-06-30":16.412532,"2023-09-30":20.137206,"2023-12-31":25.091982,"2024-03-31":29.70393,"2024-06-30":30.714713,"2024-09-30":30.579825,"2024-12-31":31.971382,"2025-03-31":34.094395,"2025-06-30":35.133455,"2025-09-30":27.374361,"2025-12-31":24.039124,"2026-03-31":27.126999,"2026-06-30":23.781663},"roic":{"2013-06-30":39.053071,"2013-09-30":25.713867,"2013-12-31":39.927663,"2014-03-31":46.44628,"2014-06-30":57.509351,"2014-09-30":50.976147,"2014-12-31":20.511739,"2015-03-31":19.208068,"2015-06-30":18.448959,"2015-09-30":17.316885,"2015-12-31":14.527153,"2016-03-31":18.901972,"2016-06-30":24.515607,"2016-09-30":30.244427,"2016-12-31":36.424141,"2017-03-31":40.552573,"2017-06-30":44.705478,"2017-09-30":49.283898,"2017-12-31":50.116142,"2018-03-31":55.043674,"2018-06-30":55.103102,"2018-09-30":53.241091,"2018-12-31":57.42938,"2019-03-31":51.172519,"2019-06-30":42.885083,"2019-09-30":43.305783,"2019-12-31":40.061041,"2020-03-31":47.453147,"2020-06-30":49.867598,"2020-09-30":47.782832,"2020-12-31":51.00262,"2021-03-31":57.94725,"2021-06-30":60.783216,"2021-09-30":57.814878,"2021-12-31":54.362086,"2022-03-31":49.306271,"2022-06-30":41.69699,"2022-09-30":34.185643,"2022-12-31":27.128611,"2023-03-31":24.665514,"2023-06-30":24.780164,"2023-09-30":30.90846,"2023-12-31":38.339008,"2024-03-31":43.411285,"2024-06-30":46.570449,"2024-09-30":48.717796,"2024-12-31":51.066109,"2025-03-31":51.361961,"2025-06-30":47.703309,"2025-09-30":37.867999,"2025-12-31":35.720533,"2026-03-31":38.383666,"2026-06-30":31.351287},"gross_margin":{"2013-03-31":72.690836,"2013-06-30":73.896698,"2013-09-30":74.068685,"2013-12-31":76.168699,"2014-03-31":78.409601,"2014-06-30":80.695096,"2014-09-30":82.223214,"2014-12-31":82.737045,"2015-03-31":82.646035,"2015-06-30":82.655919,"2015-09-30":83.09594,"2015-12-31":84.013833,"2016-03-31":84.570243,"2016-06-30":85.113488,"2016-09-30":85.545782,"2016-12-31":86.290614,"2017-03-31":86.430269,"2017-06-30":86.645766,"2017-09-30":86.596328,"2017-12-31":86.581556,"2018-03-31":86.043017,"2018-06-30":85.153721,"2018-09-30":84.256975,"2018-12-31":83.246176,"2019-03-31":82.622267,"2019-06-30":81.890933,"2019-09-30":81.851523,"2019-12-31":81.938413,"2020-03-31":81.71681,"2020-06-30":81.46039,"2020-09-30":81.041076,"2020-12-31":80.582795,"2021-03-31":80.546404,"2021-06-30":80.977011,"2021-09-30":80.850003,"2021-12-31":80.794376,"2022-03-31":80.342787,"2022-06-30":80.474161,"2022-09-30":80.306481,"2022-12-31":78.347297,"2023-03-31":78.395514,"2023-06-30":78.340234,"2023-09-30":79.048482,"2023-12-31":80.757142,"2024-03-31":81.43744,"2024-06-30":81.403888,"2024-09-30":81.425106,"2024-12-31":81.665157,"2025-03-31":81.74865,"2025-06-30":81.949051,"2025-09-30":81.997593,"2025-12-31":81.999443,"2026-03-31":81.940613,"2026-06-30":81.747923},"ebitda_margin":{"2013-03-31":23.720168,"2013-06-30":43.968617,"2013-09-30":45.794529,"2013-12-31":48.36128,"2014-03-31":50.919695,"2014-06-30":53.959852,"2014-09-30":54.276786,"2014-12-31":50.032087,"2015-03-31":46.553639,"2015-06-30":43.534394,"2015-09-30":41.613855,"2015-12-31":45.571174,"2016-03-31":47.255527,"2016-06-30":49.311854,"2016-09-30":51.46123,"2016-12-31":53.393878,"2017-03-31":53.466719,"2017-06-30":54.276068,"2017-09-30":55.319266,"2017-12-31":57.137235,"2018-03-31":57.478637,"2018-06-30":56.48803,"2018-09-30":54.703638,"2018-12-31":52.344282,"2019-03-31":46.653887,"2019-06-30":42.69216,"2019-09-30":42.746772,"2019-12-31":42.04846,"2020-03-31":44.365228,"2020-06-30":45.349796,"2020-09-30":44.60469,"2020-12-31":45.98732,"2021-03-31":48.086314,"2021-06-30":49.700827,"2021-09-30":48.745204,"2021-12-31":46.4008,"2022-03-31":43.496064,"2022-06-30":40.232474,"2022-09-30":36.798036,"2022-12-31":32.270236,"2023-03-31":31.275885,"2023-06-30":31.842055,"2023-09-30":37.137568,"2023-12-31":42.941543,"2024-03-31":45.805538,"2024-06-30":47.960396,"2024-09-30":49.031217,"2024-12-31":51.597255,"2025-03-31":52.325076,"2025-06-30":53.376583,"2025-09-30":52.554656,"2025-12-31":50.701114,"2026-03-31":50.849681,"2026-06-30":48.04248},"op_margin":{"2013-03-31":9.655675,"2013-06-30":29.993462,"2013-09-30":31.926659,"2013-12-31":35.619919,"2014-03-31":39.322566,"2014-06-30":43.283731,"2014-09-30":44.598214,"2014-12-31":40.060966,"2015-03-31":35.922114,"2015-06-30":32.345106,"2015-09-30":30.099768,"2015-12-31":34.722222,"2016-03-31":36.935296,"2016-06-30":39.537927,"2016-09-30":42.25609,"2016-12-31":44.920038,"2017-03-31":45.341389,"2017-06-30":46.423296,"2017-09-30":47.684297,"2017-12-31":49.696209,"2018-03-31":50.070648,"2018-06-30":49.048395,"2018-09-30":47.10575,"2018-12-31":44.616569,"2019-03-31":38.64527,"2019-06-30":34.413137,"2019-09-30":34.493229,"2019-12-31":33.927889,"2020-03-31":36.209223,"2020-06-30":37.120466,"2020-09-30":36.408529,"2020-12-31":38.005002,"2021-03-31":40.41992,"2021-06-30":42.523547,"2021-09-30":41.790633,"2021-12-31":39.645041,"2022-03-31":36.684605,"2022-06-30":33.405633,"2022-09-30":29.743047,"2022-12-31":24.821412,"2023-03-31":23.560241,"2023-06-30":23.797118,"2023-09-30":28.95908,"2023-12-31":34.655528,"2024-03-31":37.377375,"2024-06-30":39.254527,"2024-09-30":39.941239,"2024-12-31":42.176035,"2025-03-31":42.919112,"2025-06-30":44.020581,"2025-09-30":43.226467,"2025-12-31":41.437855,"2026-03-31":41.213139,"2026-06-30":38.084452},"incr_op_margin":{"2014-03-31":86.839802,"2014-06-30":64.159178,"2014-09-30":64.718115,"2014-12-31":47.670875,"2015-03-31":29.318231,"2015-06-30":8.668396,"2015-09-30":-4.179861,"2015-12-31":22.537532,"2016-03-31":39.121406,"2016-06-30":53.536294,"2016-09-30":64.437829,"2016-12-31":63.748713,"2017-03-31":61.134873,"2017-06-30":60.279695,"2017-09-30":59.015145,"2017-12-31":59.838648,"2018-03-31":60.088118,"2018-06-30":54.731141,"2018-09-30":45.735428,"2018-12-31":31.017451,"2019-03-31":3.175045,"2019-06-30":-15.899908,"2019-09-30":-10.237135,"2019-12-31":-6.238643,"2020-03-31":26.242365,"2020-06-30":50.621316,"2020-09-30":46.645778,"2020-12-31":56.883678,"2021-03-31":55.099325,"2021-06-30":56.228274,"2021-09-30":54.534824,"2021-12-31":44.055813,"2022-03-31":22.729252,"2022-06-30":-31.938175,"2022-09-30":-204.147943,"2022-12-31":1349.166667,"2023-03-31":700.517241,"2023-06-30":-1008.003597,"2023-09-30":18.484163,"2023-12-31":97.343246,"2024-03-31":101.297012,"2024-06-30":102.921978,"2024-09-30":87.571741,"2024-12-31":76.451907,"2025-03-31":71.524161,"2025-06-30":68.619276,"2025-09-30":58.67112,"2025-12-31":38.107775,"2026-03-31":34.697218,"2026-06-30":16.617115},"pretax_margin":{"2013-03-31":8.471488,"2013-06-30":29.012749,"2013-09-30":30.980792,"2013-12-31":34.984756,"2014-03-31":38.986092,"2014-06-30":43.113952,"2014-09-30":43.991071,"2014-12-31":39.395155,"2015-03-31":35.300215,"2015-06-30":31.79862,"2015-09-30":29.811131,"2015-12-31":34.549308,"2016-03-31":37.071887,"2016-06-30":39.750011,"2016-09-30":42.726278,"2016-12-31":45.289095,"2017-03-31":45.757396,"2017-06-30":47.005095,"2017-09-30":48.410523,"2017-12-31":50.658008,"2018-03-31":51.12701,"2018-06-30":49.850506,"2018-09-30":47.888084,"2018-12-31":45.41889,"2019-03-31":39.412034,"2019-06-30":35.456201,"2019-09-30":35.494296,"2019-12-31":35.096256,"2020-03-31":37.066674,"2020-06-30":37.90681,"2020-09-30":37.092281,"2020-12-31":38.597103,"2021-03-31":41.125436,"2021-06-30":43.138116,"2021-09-30":42.407571,"2021-12-31":40.095312,"2022-03-31":37.344776,"2022-06-30":33.800906,"2022-09-30":29.947932,"2022-12-31":24.714216,"2023-03-31":23.194655,"2023-06-30":23.501738,"2023-09-30":28.962231,"2023-12-31":35.157374,"2024-03-31":38.05146,"2024-06-30":40.135796,"2024-09-30":40.914183,"2024-12-31":42.95597,"2025-03-31":43.943414,"2025-06-30":44.903666,"2025-09-30":44.406148,"2025-12-31":42.759472,"2026-03-31":41.542963,"2026-06-30":38.34601},"net_margin":{"2013-03-31":1.220623,"2013-06-30":9.104282,"2013-09-30":15.148428,"2013-12-31":19.054878,"2014-03-31":21.567968,"2014-06-30":23.779087,"2014-09-30":24.660714,"2014-12-31":23.584149,"2015-03-31":20.804028,"2015-06-30":18.703463,"2015-09-30":17.74487,"2015-12-31":20.571174,"2016-03-31":23.706177,"2016-06-30":27.173864,"2016-09-30":30.420332,"2016-12-31":36.967219,"2017-03-31":38.863576,"2017-06-30":41.027342,"2017-09-30":43.67772,"2017-12-31":39.195139,"2018-03-31":40.052033,"2018-06-30":39.32202,"2018-09-30":37.57515,"2018-12-31":39.600272,"2019-03-31":33.16935,"2019-06-30":27.255447,"2019-09-30":27.081423,"2019-12-31":26.146795,"2020-03-31":28.569871,"2020-06-30":31.294074,"2020-09-30":32.003393,"2020-12-31":33.904496,"2021-03-31":35.742963,"2021-06-30":37.176612,"2021-09-30":35.881206,"2021-12-31":33.384494,"2022-03-31":31.201845,"2022-06-30":28.164072,"2022-09-30":24.410109,"2022-12-31":19.895548,"2023-03-31":18.274164,"2023-06-30":18.705973,"2023-09-30":23.420109,"2023-12-31":28.982521,"2024-03-31":32.063176,"2024-06-30":34.339449,"2024-09-30":35.550833,"2024-12-31":37.908584,"2025-03-31":39.114229,"2025-06-30":39.991611,"2025-09-30":30.892335,"2025-12-31":30.083696,"2026-03-31":32.836814,"2026-06-30":29.835092},"common_margin":{"2013-03-31":0.801603,"2013-06-30":8.695652,"2013-09-30":14.740978,"2013-12-31":18.927846,"2014-03-31":21.444594,"2014-06-30":23.659243,"2014-09-30":24.544643,"2014-12-31":23.463822,"2015-03-31":20.692974,"2015-06-30":18.594166,"2015-09-30":17.6382,"2015-12-31":20.465194,"2016-03-31":24.748318,"2016-06-30":29.118722,"2016-09-30":33.164444,"2016-12-31":36.862291,"2017-03-31":38.018357,"2017-06-30":39.577367,"2017-09-30":41.690874,"2017-12-31":39.163161,"2018-03-31":40.031848,"2018-06-30":39.31171,"2018-09-30":37.571296,"2018-12-31":39.600272,"2019-03-31":33.171046,"2019-06-30":27.257044,"2019-09-30":27.082926,"2019-12-31":26.146795,"2020-03-31":28.569871,"2020-06-30":31.294074,"2020-09-30":32.003393,"2020-12-31":33.904496,"2021-03-31":35.742963,"2021-06-30":37.176612,"2021-09-30":35.881206,"2021-12-31":33.384494,"2022-03-31":31.201845,"2022-06-30":28.164072,"2022-09-30":24.410109,"2022-12-31":19.895548,"2023-03-31":18.274164,"2023-06-30":18.705973,"2023-09-30":23.420109,"2023-12-31":28.982521,"2024-03-31":32.063176,"2024-06-30":34.339449,"2024-09-30":35.550833,"2024-12-31":37.908584,"2025-03-31":39.114229,"2025-06-30":39.991611,"2025-09-30":30.892335,"2025-12-31":30.083696,"2026-03-31":32.836814,"2026-06-30":29.835092},"tax_rate_pct":{"2013-03-31":85.591398,"2013-06-30":68.619718,"2013-09-30":51.103805,"2013-12-31":45.533769,"2014-03-31":44.677791,"2014-06-30":44.845958,"2014-09-30":43.941547,"2014-12-31":40.134392,"2015-03-31":41.065436,"2015-06-30":41.181525,"2015-09-30":40.475689,"2015-12-31":40.458508,"2016-03-31":32.94214,"2016-06-30":26.461573,"2016-09-30":22.123138,"2016-12-31":18.37501,"2017-03-31":16.711162,"2017-06-30":15.641634,"2017-09-30":13.761676,"2017-12-31":22.62795,"2018-03-31":21.661695,"2018-06-30":21.120119,"2018-09-30":21.53549,"2018-12-31":12.807066,"2019-03-31":15.835234,"2019-06-30":23.124747,"2019-09-30":23.697806,"2019-12-31":25.499758,"2020-03-31":22.923026,"2020-06-30":17.444717,"2020-09-30":13.719533,"2020-12-31":12.16094,"2021-03-31":13.090516,"2021-06-30":13.821786,"2021-09-30":15.391721,"2021-12-31":16.737163,"2022-03-31":16.449238,"2022-06-30":16.676577,"2022-09-30":18.491505,"2022-12-31":19.497554,"2023-03-31":21.213903,"2023-06-30":20.406002,"2023-09-30":19.135685,"2023-12-31":17.563465,"2024-03-31":15.737331,"2024-06-30":14.441838,"2024-09-30":13.108778,"2024-12-31":11.750138,"2025-03-31":10.989554,"2025-06-30":10.939096,"2025-09-30":30.432302,"2025-12-31":29.64437,"2026-03-31":20.956977,"2026-06-30":22.195055},"payout":{"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":2.782027,"2024-06-30":4.936327,"2024-09-30":6.843716,"2024-12-31":8.127004,"2025-03-31":7.68365,"2025-06-30":7.238452,"2025-09-30":8.947854,"2025-12-31":8.763108,"2026-03-31":7.535382,"2026-06-30":7.856325},"sgr":{"2022-12-31":18.516154,"2023-03-31":17.291945,"2023-06-30":17.355658,"2023-09-30":22.274663,"2023-12-31":28.0392,"2024-03-31":32.432452,"2024-06-30":33.629073,"2024-09-30":33.66211,"2024-12-31":34.122184,"2025-03-31":36.773893,"2025-06-30":37.705957,"2025-09-30":29.72211,"2025-12-31":27.588276,"2026-03-31":30.448555,"2026-06-30":27.503501},"total_debt":{"2012-06-30":706000000,"2012-09-30":902000000,"2012-12-31":1500000000,"2013-03-31":1500000000,"2013-06-30":1500000000,"2013-09-30":0,"2013-12-31":0,"2014-03-31":392000000,"2014-06-30":326000000,"2014-09-30":278000000,"2014-12-31":233000000,"2015-03-31":186000000,"2015-06-30":149000000,"2015-09-30":126000000,"2015-12-31":114000000,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":9922000000,"2022-12-31":9923000000,"2023-03-31":9925000000,"2023-06-30":18382000000,"2023-09-30":18383000000,"2023-12-31":18385000000,"2024-03-31":18387000000,"2024-06-30":18389000000,"2024-09-30":28823000000,"2024-12-31":28826000000,"2025-03-31":28829000000,"2025-06-30":28832000000,"2025-09-30":28834000000,"2025-12-31":58744000000,"2026-03-31":58748000000,"2026-06-30":83664000000},"st_debt":{"2012-06-30":312000000,"2012-09-30":372000000,"2012-12-31":365000000,"2013-03-31":338000000,"2013-06-30":316000000,"2013-09-30":288000000,"2013-12-31":239000000,"2014-03-31":201000000,"2014-06-30":173000000,"2014-09-30":149000000,"2014-12-31":114000000,"2015-03-31":73000000,"2015-06-30":39000000,"2015-09-30":17000000,"2015-12-31":7000000,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0},"lt_debt":{"2012-12-31":1500000000,"2013-03-31":1500000000,"2013-06-30":1500000000,"2013-09-30":0,"2013-12-31":0,"2021-12-31":0,"2022-09-30":9922000000,"2022-12-31":9923000000,"2023-03-31":9925000000,"2023-06-30":18382000000,"2023-09-30":18383000000,"2023-12-31":18385000000,"2024-03-31":18387000000,"2024-06-30":18389000000,"2024-09-30":28823000000,"2024-12-31":28826000000,"2025-03-31":28829000000,"2025-06-30":28832000000,"2025-09-30":28834000000,"2025-12-31":58744000000,"2026-03-31":58748000000,"2026-06-30":83664000000},"debt_ebitda":{"2013-03-31":1.152074,"2013-06-30":0.557621,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0.086344,"2014-06-30":0.060337,"2014-09-30":0.045731,"2014-12-31":0.037358,"2015-03-31":0.02958,"2015-06-30":0.02338,"2015-09-30":0.018999,"2015-12-31":0.013953,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0.228281,"2022-12-31":0.263699,"2023-03-31":0.270429,"2023-06-30":0.478985,"2023-09-30":0.3899,"2023-12-31":0.317371,"2024-03-31":0.281276,"2024-06-30":0.255982,"2024-09-30":0.376279,"2024-12-31":0.339617,"2025-03-31":0.323409,"2025-06-30":0.302096,"2025-09-30":0.289588,"2025-12-31":0.576532,"2026-03-31":0.537454,"2026-06-30":0.762968},"net_debt_ebitda":{"2013-03-31":-6.122888,"2013-06-30":-3.253532,"2013-09-30":-2.964093,"2013-12-31":-3.007355,"2014-03-31":-2.695374,"2014-06-30":-2.522673,"2014-09-30":-2.298404,"2014-12-31":-1.758217,"2015-03-31":-1.944497,"2015-06-30":-2.193002,"2015-09-30":-2.368516,"2015-12-31":-2.24235,"2016-03-31":-2.207579,"2016-06-30":-2.131497,"2016-09-30":-2.058916,"2016-12-31":-1.995595,"2017-03-31":-1.994936,"2017-06-30":-1.969009,"2017-09-30":-1.89681,"2017-12-31":-1.795721,"2018-03-31":-1.715155,"2018-06-30":-1.544406,"2018-09-30":-1.451478,"2018-12-31":-1.406665,"2019-03-31":-1.64508,"2019-06-30":-1.818236,"2019-09-30":-1.837934,"2019-12-31":-1.845292,"2020-03-31":-1.852481,"2020-06-30":-1.70872,"2020-09-30":-1.578903,"2020-12-31":-1.567146,"2021-03-31":-1.414734,"2021-06-30":-1.230391,"2021-09-30":-1.060634,"2021-12-31":-0.877156,"2022-03-31":-0.843228,"2022-06-30":-0.842783,"2022-09-30":-0.732882,"2022-12-31":-0.818894,"2023-03-31":-0.74968,"2023-06-30":-0.913672,"2023-09-30":-0.906507,"2023-12-31":-0.811649,"2024-03-31":-0.607817,"2024-06-30":-0.552515,"2024-09-30":-0.549308,"2024-12-31":-0.57717,"2025-03-31":-0.464444,"2025-06-30":-0.191104,"2025-09-30":-0.156816,"2025-12-31":-0.224237,"2026-03-31":-0.205218,"2026-06-30":-0.060152},"debt_ebit":{"2013-03-31":2.830189,"2013-06-30":0.817439,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0.111808,"2014-06-30":0.075219,"2014-09-30":0.055656,"2014-12-31":0.046656,"2015-03-31":0.038335,"2015-06-30":0.031468,"2015-09-30":0.026266,"2015-12-31":0.018313,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0.282429,"2022-12-31":0.342834,"2023-03-31":0.35899,"2023-06-30":0.640912,"2023-09-30":0.500014,"2023-12-31":0.393254,"2024-03-31":0.3447,"2024-06-30":0.312754,"2024-09-30":0.461914,"2024-12-31":0.41548,"2025-03-31":0.394286,"2025-06-30":0.366302,"2025-09-30":0.352081,"2025-12-31":0.705413,"2026-03-31":0.663122,"2026-06-30":0.962463},"net_debt_ebit":{"2013-03-31":-15.041509,"2013-06-30":-4.769482,"2013-09-30":-4.251595,"2013-12-31":-4.083096,"2014-03-31":-3.490302,"2014-06-30":-3.144901,"2014-09-30":-2.797197,"2014-12-31":-2.195835,"2015-03-31":-2.519992,"2015-06-30":-2.951637,"2015-09-30":-3.274547,"2015-12-31":-2.942972,"2016-03-31":-2.824408,"2016-06-30":-2.658411,"2016-09-30":-2.507434,"2016-12-31":-2.37205,"2017-03-31":-2.352436,"2017-06-30":-2.302078,"2017-09-30":-2.200517,"2017-12-31":-2.064594,"2018-03-31":-1.968914,"2018-06-30":-1.778661,"2018-09-30":-1.685593,"2018-12-31":-1.650303,"2019-03-31":-1.985997,"2019-06-30":-2.255663,"2019-09-30":-2.277715,"2019-12-31":-2.286959,"2020-03-31":-2.269746,"2020-06-30":-2.08753,"2020-09-30":-1.93434,"2020-12-31":-1.896299,"2021-03-31":-1.683064,"2021-06-30":-1.438061,"2021-09-30":-1.237139,"2021-12-31":-1.026629,"2022-03-31":-0.999795,"2022-06-30":-1.015016,"2022-09-30":-0.906721,"2022-12-31":-1.064642,"2023-03-31":-0.995189,"2023-06-30":-1.222552,"2023-09-30":-1.162519,"2023-12-31":-1.005711,"2024-03-31":-0.744873,"2024-06-30":-0.675051,"2024-09-30":-0.674322,"2024-12-31":-0.706097,"2025-03-31":-0.566229,"2025-06-30":-0.231721,"2025-09-30":-0.190656,"2025-12-31":-0.274365,"2026-03-31":-0.253203,"2026-06-30":-0.07588},"ebitda_int":{"2013-03-31":25.038462,"2013-06-30":48.035714,"2013-09-30":47.681818,"2013-12-31":67.982143},"ebitda_capex_int":{"2013-06-30":30.821429,"2013-09-30":31.363636,"2013-12-31":43.660714},"ebit_int":{"2013-03-31":10.192308,"2013-06-30":32.767857,"2013-09-30":33.242424,"2013-12-31":50.071429},"int_exp":{"2013-03-31":52000000,"2013-06-30":56000000,"2013-09-30":66000000,"2013-12-31":56000000},"equity_assets":{"2012-06-30":89.154609,"2012-09-30":88.377603,"2012-12-31":77.832219,"2013-03-31":77.979292,"2013-06-30":78.535996,"2013-09-30":87.37695,"2013-12-31":86.448729,"2014-03-31":87.959849,"2014-06-30":88.333574,"2014-09-30":87.80387,"2014-12-31":90.316769,"2015-03-31":89.273216,"2015-06-30":89.399501,"2015-09-30":89.134692,"2015-12-31":89.49744,"2016-03-31":90.542487,"2016-06-30":90.390929,"2016-09-30":90.684385,"2016-12-31":91.122366,"2017-03-31":90.502663,"2017-06-30":90.030199,"2017-09-30":90.138991,"2017-12-31":87.959633,"2018-03-31":87.267412,"2018-06-30":87.917954,"2018-09-30":86.901311,"2018-12-31":86.431257,"2019-03-31":79.026645,"2019-06-30":75.861067,"2019-09-30":75.550965,"2019-12-31":75.766255,"2020-03-31":76.102652,"2020-06-30":79.065223,"2020-09-30":80.397031,"2020-12-31":80.525496,"2021-03-31":81.735903,"2021-06-30":81.019759,"2021-09-30":78.639031,"2021-12-31":75.234205,"2022-03-31":75.039277,"2022-06-30":74.076888,"2022-09-30":69.367335,"2022-12-31":67.686981,"2023-03-31":67.642866,"2023-06-30":64.847983,"2023-09-30":66.061108,"2023-12-31":66.704119,"2024-03-31":67.100303,"2024-06-30":68.08737,"2024-09-30":64.166875,"2024-12-31":66.159882,"2025-03-31":66.031555,"2025-06-30":66.182857,"2025-09-30":63.870276,"2025-12-31":59.352605,"2026-03-31":61.652372,"2026-06-30":58.054788},"ltd_equity":{"2012-12-31":12.760527,"2013-03-31":12.686062,"2013-06-30":12.146733,"2013-09-30":0,"2013-12-31":0,"2021-12-31":0,"2022-09-30":7.995552,"2022-12-31":7.893376,"2023-03-31":7.953043,"2023-06-30":13.714533,"2023-09-30":12.866672,"2023-12-31":12.00316,"2024-03-31":12.296611,"2024-06-30":11.730447,"2024-09-30":17.518492,"2024-12-31":15.78322,"2025-03-31":15.580801,"2025-06-30":14.780335,"2025-09-30":14.857832,"2025-12-31":27.040687,"2026-03-31":24.108568,"2026-06-30":32.028053},"ltd_capital":{"2012-12-31":11.316484,"2013-03-31":11.257881,"2013-06-30":10.831107,"2013-09-30":0,"2013-12-31":0,"2021-12-31":0,"2022-09-30":7.403594,"2022-12-31":7.315904,"2023-03-31":7.367132,"2023-06-30":12.060493,"2023-09-30":11.399886,"2023-12-31":10.716805,"2024-03-31":10.950118,"2024-06-30":10.498881,"2024-09-30":14.907009,"2024-12-31":13.631699,"2025-03-31":13.48044,"2025-06-30":12.877062,"2025-09-30":12.935846,"2025-12-31":21.285061,"2026-03-31":19.425386,"2026-06-30":24.258521},"ltd_assets":{"2012-12-31":9.931802,"2013-03-31":9.892501,"2013-06-30":9.539557,"2013-09-30":0,"2013-12-31":0,"2021-12-31":0,"2022-09-30":5.546301,"2022-12-31":5.342788,"2023-03-31":5.379666,"2023-06-30":8.893598,"2023-09-30":8.499866,"2023-12-31":8.006602,"2024-03-31":8.251064,"2024-06-30":7.986953,"2024-09-30":11.241069,"2024-12-31":10.44216,"2025-03-31":10.288245,"2025-06-30":9.782048,"2025-09-30":9.489738,"2025-12-31":16.049352,"2026-03-31":14.863504,"2026-06-30":18.593818},"debt_equity":{"2012-06-30":5.304681,"2012-09-30":6.363765,"2012-12-31":12.760527,"2013-03-31":12.686062,"2013-06-30":12.146733,"2013-09-30":0,"2013-12-31":0,"2014-03-31":2.342116,"2014-06-30":1.776954,"2014-09-30":1.308974,"2014-12-31":0.645501,"2015-03-31":0.495987,"2015-06-30":0.377674,"2015-09-30":0.304201,"2015-12-31":0.257814,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":7.995552,"2022-12-31":7.893376,"2023-03-31":7.953043,"2023-06-30":13.714533,"2023-09-30":12.866672,"2023-12-31":12.00316,"2024-03-31":12.296611,"2024-06-30":11.730447,"2024-09-30":17.518492,"2024-12-31":15.78322,"2025-03-31":15.580801,"2025-06-30":14.780335,"2025-09-30":14.857832,"2025-12-31":27.040687,"2026-03-31":24.108568,"2026-06-30":32.028053},"debt_capital":{"2012-06-30":5.03746,"2012-09-30":5.983019,"2012-12-31":11.316484,"2013-03-31":11.257881,"2013-06-30":10.831107,"2013-09-30":0,"2013-12-31":0,"2014-03-31":2.288517,"2014-06-30":1.74593,"2014-09-30":1.292062,"2014-12-31":0.641361,"2015-03-31":0.493539,"2015-06-30":0.376253,"2015-09-30":0.303278,"2015-12-31":0.257151,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":7.403594,"2022-12-31":7.315904,"2023-03-31":7.367132,"2023-06-30":12.060493,"2023-09-30":11.399886,"2023-12-31":10.716805,"2024-03-31":10.950118,"2024-06-30":10.498881,"2024-09-30":14.907009,"2024-12-31":13.631699,"2025-03-31":13.48044,"2025-06-30":12.877062,"2025-09-30":12.935846,"2025-12-31":21.285061,"2026-03-31":19.425386,"2026-06-30":24.258521},"debt_assets":{"2012-06-30":4.729368,"2012-09-30":5.624143,"2012-12-31":9.931802,"2013-03-31":9.892501,"2013-06-30":9.539557,"2013-09-30":0,"2013-12-31":0,"2014-03-31":2.060122,"2014-06-30":1.569647,"2014-09-30":1.14933,"2014-12-31":0.582996,"2015-03-31":0.442783,"2015-06-30":0.337639,"2015-09-30":0.271149,"2015-12-31":0.230737,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":5.546301,"2022-12-31":5.342788,"2023-03-31":5.379666,"2023-06-30":8.893598,"2023-09-30":8.499866,"2023-12-31":8.006602,"2024-03-31":8.251064,"2024-06-30":7.986953,"2024-09-30":11.241069,"2024-12-31":10.44216,"2025-03-31":10.288245,"2025-06-30":9.782048,"2025-09-30":9.489738,"2025-12-31":16.049352,"2026-03-31":14.863504,"2026-06-30":18.593818},"net_debt_equity":{"2012-06-30":-0.71245,"2012-09-30":-0.673769,"2012-12-31":-0.69128,"2013-03-31":-0.674222,"2013-06-30":-0.708721,"2013-09-30":-0.714899,"2013-12-31":-0.740078,"2014-03-31":-0.731135,"2014-06-30":-0.742941,"2014-09-30":-0.657877,"2014-12-31":-0.303801,"2015-03-31":-0.326045,"2015-06-30":-0.354253,"2015-09-30":-0.379237,"2015-12-31":-0.414311,"2016-03-31":-0.437349,"2016-06-30":-0.462319,"2016-09-30":-0.483045,"2016-12-31":-0.4975,"2017-03-31":-0.519489,"2017-06-30":-0.533265,"2017-09-30":-0.537706,"2017-12-31":-0.561031,"2018-03-31":-0.566297,"2018-06-30":-0.53298,"2018-09-30":-0.512882,"2018-12-31":-0.488713,"2019-03-31":-0.522944,"2019-06-30":-0.547487,"2019-09-30":-0.556059,"2019-12-31":-0.542829,"2020-03-31":-0.572523,"2020-06-30":-0.527312,"2020-09-30":-0.472433,"2020-12-31":-0.482922,"2021-03-31":-0.480476,"2021-06-30":-0.463585,"2021-09-30":-0.435475,"2021-12-31":-0.384356,"2022-03-31":-0.356169,"2022-06-30":-0.321937,"2022-09-30":-0.256693,"2022-12-31":-0.245122,"2023-03-31":-0.220474,"2023-06-30":-0.261607,"2023-09-30":-0.299147,"2023-12-31":-0.30697,"2024-03-31":-0.265721,"2024-06-30":-0.253191,"2024-09-30":-0.255742,"2024-12-31":-0.268232,"2025-03-31":-0.223754,"2025-06-30":-0.0935,"2025-09-30":-0.080457,"2025-12-31":-0.105173,"2026-03-31":-0.092055,"2026-06-30":-0.025251},"net_debt_capital":{"2012-06-30":-67.656083,"2012-09-30":-63.345715,"2012-12-31":-61.305168,"2013-03-31":-59.831882,"2013-06-30":-63.195899,"2013-09-30":-71.489884,"2013-12-31":-74.007757,"2014-03-31":-71.440248,"2014-06-30":-72.997001,"2014-09-30":-64.937721,"2014-12-31":-30.185251,"2015-03-31":-32.443548,"2015-06-30":-35.292038,"2015-09-30":-37.808694,"2015-12-31":-41.324551,"2016-03-31":-43.734889,"2016-06-30":-46.231864,"2016-09-30":-48.304537,"2016-12-31":-49.749975,"2017-03-31":-51.948929,"2017-06-30":-53.326514,"2017-09-30":-53.770644,"2017-12-31":-56.103138,"2018-03-31":-56.629735,"2018-06-30":-53.297977,"2018-09-30":-51.288243,"2018-12-31":-48.871349,"2019-03-31":-52.294373,"2019-06-30":-54.748654,"2019-09-30":-55.605911,"2019-12-31":-54.282859,"2020-03-31":-57.252336,"2020-06-30":-52.731174,"2020-09-30":-47.243292,"2020-12-31":-48.292151,"2021-03-31":-48.047614,"2021-06-30":-46.358526,"2021-09-30":-43.54754,"2021-12-31":-38.435606,"2022-03-31":-35.616905,"2022-06-30":-32.19366,"2022-09-30":-23.768804,"2022-12-31":-22.718895,"2023-03-31":-20.4231,"2023-06-30":-23.00561,"2023-09-30":-26.50444,"2023-12-31":-27.407274,"2024-03-31":-23.662426,"2024-06-30":-22.660889,"2024-09-30":-21.761864,"2024-12-31":-23.166701,"2025-03-31":-19.359107,"2025-06-30":-8.145975,"2025-09-30":-7.004935,"2025-12-31":-8.278651,"2026-03-31":-7.417278,"2026-06-30":-1.912522},"ebitda":{"2013-03-31":1302000000,"2013-06-30":2690000000,"2013-09-30":3147000000,"2013-12-31":3807000000,"2014-03-31":4540000000,"2014-06-30":5403000000,"2014-09-30":6079000000,"2014-12-31":6237000000,"2015-03-31":6288000000,"2015-06-30":6373000000,"2015-09-30":6632000000,"2015-12-31":8170000000,"2016-03-31":9341000000,"2016-06-30":10928000000,"2016-09-30":12696000000,"2016-12-31":14757000000,"2017-03-31":16194000000,"2017-06-30":18005000000,"2017-09-30":20186000000,"2017-12-31":23228000000,"2018-03-31":25628000000,"2018-06-30":27395000000,"2018-09-30":28389000000,"2018-12-31":29228000000,"2019-03-31":27502000000,"2019-06-30":26727000000,"2019-09-30":28439000000,"2019-12-31":29727000000,"2020-03-31":32545000000,"2020-06-30":34084000000,"2020-09-30":35227000000,"2020-12-31":39533000000,"2021-03-31":45393000000,"2021-06-30":52081000000,"2021-09-30":54755000000,"2021-12-31":54720000000,"2022-03-31":52050000000,"2022-06-30":48042000000,"2022-09-30":43464000000,"2022-12-31":37630000000,"2023-03-31":36701000000,"2023-06-30":38377000000,"2023-09-30":47148000000,"2023-12-31":57929000000,"2024-03-31":65370000000,"2024-06-30":71837000000,"2024-09-30":76600000000,"2024-12-31":84878000000,"2025-03-31":89141000000,"2025-06-30":95440000000,"2025-09-30":99569000000,"2025-12-31":101892000000,"2026-03-31":109308000000,"2026-06-30":109656000000},"ebitda_capex":{"2013-06-30":1726000000,"2013-09-30":2070000000,"2013-12-31":2445000000,"2014-03-31":3142000000,"2014-06-30":3804000000,"2014-09-30":4282000000,"2014-12-31":4406000000,"2015-03-31":4318000000,"2015-06-30":4323000000,"2015-09-30":4284000000,"2015-12-31":5647000000,"2016-03-31":6188000000,"2016-06-30":7329000000,"2016-09-30":8782000000,"2016-12-31":10266000000,"2017-03-31":11564000000,"2017-06-30":12926000000,"2017-09-30":14447000000,"2017-12-31":16495000000,"2018-03-31":17354000000,"2018-06-30":17105000000,"2018-09-30":16512000000,"2018-12-31":15313000000,"2019-03-31":12562000000,"2019-06-30":11614000000,"2019-09-30":13136000000,"2019-12-31":14625000000,"2020-03-31":17722000000,"2020-06-30":19639000000,"2020-09-30":20625000000,"2020-12-31":24370000000,"2021-03-31":29485000000,"2021-06-30":34787000000,"2021-09-30":36804000000,"2021-12-31":36061000000,"2022-03-31":32253000000,"2022-06-30":25314000000,"2022-09-30":15707000000,"2022-12-31":6199000000,"2023-03-31":3888000000,"2023-06-30":6920000000,"2023-09-30":18523000000,"2023-12-31":30682000000,"2024-03-31":38546000000,"2024-06-30":43056000000,"2024-09-30":46104000000,"2024-12-31":47622000000,"2025-03-31":45344000000,"2025-06-30":43278000000,"2025-09-30":36836000000,"2025-12-31":32201000000,"2026-03-31":33561000000,"2026-06-30":20331000000},"ebit":{"2013-03-31":530000000,"2013-06-30":1835000000,"2013-09-30":2194000000,"2013-12-31":2804000000,"2014-03-31":3506000000,"2014-06-30":4334000000,"2014-09-30":4995000000,"2014-12-31":4994000000,"2015-03-31":4852000000,"2015-06-30":4735000000,"2015-09-30":4797000000,"2015-12-31":6225000000,"2016-03-31":7301000000,"2016-06-30":8762000000,"2016-09-30":10425000000,"2016-12-31":12415000000,"2017-03-31":13733000000,"2017-06-30":15400000000,"2017-09-30":17400000000,"2017-12-31":20203000000,"2018-03-31":22325000000,"2018-06-30":23787000000,"2018-09-30":24446000000,"2018-12-31":24913000000,"2019-03-31":22781000000,"2019-06-30":21544000000,"2019-09-30":22948000000,"2019-12-31":23986000000,"2020-03-31":26562000000,"2020-06-30":27899000000,"2020-09-30":28754000000,"2020-12-31":32671000000,"2021-03-31":38156000000,"2021-06-30":44560000000,"2021-09-30":46943000000,"2021-12-31":46753000000,"2022-03-31":43899000000,"2022-06-30":39890000000,"2022-09-30":35131000000,"2022-12-31":28944000000,"2023-03-31":27647000000,"2023-06-30":28681000000,"2023-09-30":36765000000,"2023-12-31":46751000000,"2024-03-31":53342000000,"2024-06-30":58797000000,"2024-09-30":62399000000,"2024-12-31":69380000000,"2025-03-31":73117000000,"2025-06-30":78711000000,"2025-09-30":81896000000,"2025-12-31":83276000000,"2026-03-31":88593000000,"2026-06-30":86927000000},"cash_ratio":{"2012-06-30":9.852998,"2012-09-30":9.677778,"2012-12-31":9.15019,"2013-03-31":8.91063,"2013-06-30":9.492593,"2013-09-30":9.479675,"2013-12-31":10.408182,"2014-03-31":12.178399,"2014-06-30":11.495881,"2014-09-30":11.547812,"2014-12-31":7.864466,"2015-03-31":7.109393,"2015-06-30":7.509304,"2015-09-30":8.835938,"2015-12-31":9.576104,"2016-03-31":11.399116,"2016-06-30":10.535052,"2016-09-30":10.073218,"2016-12-31":10.24313,"2017-03-31":11.03347,"2017-06-30":10.694419,"2017-09-30":11.585174,"2017-12-31":11.093351,"2018-03-31":8.642548,"2018-06-30":9.059743,"2018-09-30":7.544123,"2018-12-31":5.859199,"2019-03-31":4.56631,"2019-06-30":3.744202,"2019-09-30":3.921744,"2019-12-31":3.644124,"2020-03-31":4.000863,"2020-06-30":5.150336,"2020-09-30":4.656731,"2020-12-31":4.135505,"2021-03-31":5.049855,"2021-06-30":4.308189,"2021-09-30":3.260442,"2021-12-31":2.27102,"2022-03-31":2.081476,"2022-06-30":1.822433,"2022-09-30":1.841407,"2022-12-31":1.507363,"2023-03-31":1.47508,"2023-06-30":1.786237,"2023-09-30":2.001998,"2023-12-31":2.046402,"2024-03-31":2.068254,"2024-06-30":2.150792,"2024-09-30":2.127213,"2024-12-31":2.316198,"2025-03-31":2.072293,"2025-06-30":1.261788,"2025-09-30":1.202662,"2025-12-31":1.950282,"2026-03-31":1.736359,"2026-06-30":1.600951},"current_ratio":{"2012-06-30":11.573501,"2012-09-30":11.375,"2012-12-31":10.710076,"2013-03-31":10.387582,"2013-06-30":10.575,"2013-09-30":10.720528,"2013-12-31":11.881818,"2014-03-31":13.558341,"2014-06-30":12.814662,"2014-09-30":13.059157,"2014-12-31":9.40309,"2015-03-31":8.593356,"2015-06-30":9.011696,"2015-09-30":10.680246,"2015-12-31":11.247792,"2016-03-31":13.163074,"2016-06-30":12.216192,"2016-09-30":11.687091,"2016-12-31":11.965565,"2017-03-31":12.612705,"2017-06-30":12.308899,"2017-09-30":13.374584,"2017-12-31":12.915691,"2018-03-31":9.911915,"2018-06-30":10.670878,"2018-09-30":8.997986,"2018-12-31":7.193958,"2019-03-31":5.379491,"2019-06-30":4.465752,"2019-09-30":4.657788,"2019-12-31":4.399455,"2020-03-31":4.602097,"2020-06-30":6.024938,"2020-09-30":5.508958,"2020-12-31":5.051065,"2021-03-31":6.080208,"2021-06-30":5.425373,"2021-09-30":4.23428,"2021-12-31":3.154294,"2022-03-31":2.810633,"2022-06-30":2.520007,"2022-09-30":2.570415,"2022-12-31":2.203397,"2023-03-31":2.067807,"2023-06-30":2.324789,"2023-09-30":2.567161,"2023-12-31":2.670995,"2024-03-31":2.680688,"2024-06-30":2.830358,"2024-09-30":2.732283,"2024-12-31":2.977884,"2025-03-31":2.662349,"2025-06-30":1.973274,"2025-09-30":1.978408,"2025-12-31":2.598767,"2026-03-31":2.347764,"2026-06-30":2.225563},"quick_ratio":{"2012-06-30":10.411992,"2012-09-30":10.265741,"2012-12-31":9.83365,"2013-03-31":9.530574,"2013-06-30":10.210185,"2013-09-30":10.365854,"2013-12-31":11.416364,"2014-03-31":13.148505,"2014-06-30":12.476112,"2014-09-30":12.65235,"2014-12-31":9.042837,"2015-03-31":7.973081,"2015-06-30":8.474216,"2015-09-30":9.957589,"2015-12-31":10.905455,"2016-03-31":12.69707,"2016-06-30":11.8019,"2016-09-30":11.256262,"2016-12-31":11.632,"2017-03-31":12.199795,"2017-06-30":11.869985,"2017-09-30":12.923752,"2017-12-31":12.644415,"2018-03-31":9.64825,"2018-06-30":10.256745,"2018-09-30":8.653241,"2018-12-31":6.94043,"2019-03-31":5.219822,"2019-06-30":4.32306,"2019-09-30":4.497449,"2019-12-31":4.276423,"2020-03-31":4.484571,"2020-06-30":5.81208,"2020-09-30":5.328533,"2020-12-31":4.89213,"2021-03-31":5.857907,"2021-06-30":5.094662,"2021-09-30":3.939086,"2021-12-31":2.935273,"2022-03-31":2.621645,"2022-06-30":2.34118,"2022-09-30":2.336272,"2022-12-31":2.005624,"2023-03-31":1.910208,"2023-06-30":2.204372,"2023-09-30":2.42596,"2023-12-31":2.552315,"2024-03-31":2.546173,"2024-06-30":2.687935,"2024-09-30":2.568257,"2024-12-31":2.822032,"2025-03-31":2.500561,"2025-06-30":1.705723,"2025-09-30":1.67068,"2025-12-31":2.422818,"2026-03-31":2.110025,"2026-06-30":1.986768},"cfo_avg_cl":{"2013-06-30":2.811731,"2013-09-30":3.55814,"2013-12-31":3.923792,"2014-03-31":4.56,"2014-06-30":4.190933,"2014-09-30":4.603246,"2014-12-31":5.805071,"2015-03-31":5.563061,"2015-06-30":5.350565,"2015-09-30":6.096497,"2015-12-31":6.163034,"2016-03-31":6.805626,"2016-06-30":6.784946,"2016-09-30":7.169364,"2016-12-31":6.711667,"2017-03-31":7.46844,"2017-06-30":7.015563,"2017-09-30":7.279661,"2017-12-31":7.299472,"2018-03-31":6.7427,"2018-06-30":7.002129,"2018-09-30":6.690316,"2018-12-31":5.432681,"2019-03-31":4.097906,"2019-06-30":3.744121,"2019-09-30":3.709313,"2019-12-31":3.290802,"2020-03-31":3.04336,"2020-06-30":2.739573,"2020-09-30":2.674106,"2020-12-31":2.580209,"2021-03-31":2.878284,"2021-06-30":3.770377,"2021-09-30":3.603912,"2021-12-31":3.194318,"2022-03-31":3.521403,"2022-06-30":3.152571,"2022-09-30":2.670091,"2022-12-31":2.096094,"2023-03-31":2.169152,"2023-06-30":2.129349,"2023-09-30":2.488632,"2023-12-31":2.411182,"2024-03-31":2.855578,"2024-06-30":2.755274,"2024-09-30":2.591378,"2024-12-31":2.786259,"2025-03-31":3.100708,"2025-06-30":3.181483,"2025-09-30":3.060949,"2025-12-31":3.070315,"2026-03-31":3.075282,"2026-06-30":2.781713},"cfo_liab":{"2013-06-30":0.880593,"2013-09-30":1.948011,"2013-12-31":1.741031,"2014-03-31":2.089917,"2014-06-30":1.983904,"2014-09-30":1.730508,"2014-12-31":1.893023,"2015-03-31":1.717932,"2015-06-30":1.769987,"2015-09-30":1.826896,"2015-12-31":1.988823,"2016-03-31":2.456244,"2016-06-30":2.59186,"2016-09-30":2.828926,"2016-12-31":2.793133,"2017-03-31":2.710542,"2017-06-30":2.63298,"2017-09-30":2.756739,"2017-12-31":2.379483,"2018-03-31":2.385695,"2018-06-30":2.562655,"2018-09-30":2.421718,"2018-12-31":2.216552,"2019-03-31":1.338008,"2019-06-30":1.169806,"2019-09-30":1.145633,"2019-12-31":1.123507,"2020-03-31":1.149394,"2020-06-30":1.137601,"2020-09-30":1.177106,"2020-12-31":1.248856,"2021-03-31":1.338914,"2021-06-30":1.524242,"2021-09-30":1.480166,"2021-12-31":1.403206,"2022-03-31":1.451988,"2022-06-30":1.32841,"2022-09-30":0.986642,"2022-12-31":0.841054,"2023-03-31":0.844227,"2023-06-30":0.764022,"2023-09-30":0.902168,"2023-12-31":0.930129,"2024-03-31":1.041547,"2024-06-30":1.067329,"2024-09-30":0.900576,"2024-12-31":0.977638,"2025-03-31":1.009708,"2025-06-30":1.026336,"2025-09-30":0.979923,"2025-12-31":0.778341,"2026-03-31":0.818109,"2026-06-30":0.690391},"cfo_capex":{"2013-06-30":3.082988,"2013-09-30":3.409471,"2013-12-31":3.099853,"2014-03-31":3.424893,"2014-06-30":3.006254,"2014-09-30":2.840846,"2014-12-31":4.001092,"2015-03-31":3.929442,"2015-06-30":4.039024,"2015-09-30":3.92845,"2015-12-31":4.090369,"2016-03-31":3.836663,"2016-06-30":3.857183,"2016-09-30":4.017885,"2016-12-31":3.586729,"2017-03-31":3.820518,"2017-06-30":3.816499,"2017-09-30":3.741941,"2017-12-31":3.596614,"2018-03-31":3.26541,"2018-06-30":2.716812,"2018-09-30":2.469226,"2018-12-31":2.103773,"2019-03-31":2.056359,"2019-06-30":2.186197,"2019-09-30":2.277266,"2019-12-31":2.404582,"2020-03-31":2.564056,"2020-06-30":2.303081,"2020-09-30":2.314067,"2020-12-31":2.555365,"2021-03-31":2.513704,"2021-06-30":2.854053,"2021-09-30":2.986965,"2021-12-31":3.09143,"2022-03-31":3.006365,"2022-06-30":2.572422,"2022-09-30":1.947905,"2022-12-31":1.605899,"2023-03-31":1.535885,"2023-06-30":1.764631,"2023-09-30":2.313362,"2023-12-31":2.609939,"2024-03-31":2.846742,"2024-06-30":2.724784,"2024-09-30":2.713274,"2024-12-31":2.451364,"2025-03-31":2.194397,"2025-06-30":1.961179,"2025-09-30":1.714791,"2025-12-31":1.661621,"2026-03-31":1.637029,"2026-06-30":1.458729},"wc":{"2012-06-30":10933000000,"2012-09-30":11205000000,"2012-12-31":10215000000,"2013-03-31":9979000000,"2013-06-30":10341000000,"2013-09-30":9565000000,"2013-12-31":11970000000,"2014-03-31":13023000000,"2014-06-30":14343000000,"2014-09-30":14881000000,"2014-12-31":11966000000,"2015-03-31":13258000000,"2015-06-30":15070000000,"2015-09-30":17347000000,"2015-12-31":19727000000,"2016-03-31":22003000000,"2016-06-30":24799000000,"2016-09-30":27733000000,"2016-12-31":31526000000,"2017-03-31":34002000000,"2017-06-30":37489000000,"2017-09-30":40898000000,"2017-12-31":44803000000,"2018-03-31":45326000000,"2018-06-30":45163000000,"2018-09-30":43685000000,"2018-12-31":43463000000,"2019-03-31":43392000000,"2019-06-30":44982000000,"2019-09-30":48751000000,"2019-12-31":51172000000,"2020-03-31":54280000000,"2020-06-30":56822000000,"2020-09-30":53855000000,"2020-12-31":60689000000,"2021-03-31":64605000000,"2021-06-30":65823000000,"2021-09-30":57609000000,"2021-12-31":45531000000,"2022-03-31":38179000000,"2022-06-30":33770000000,"2022-09-30":35628000000,"2022-12-31":32523000000,"2023-03-31":27102000000,"2023-06-30":39639000000,"2023-09-30":47847000000,"2023-12-31":53405000000,"2024-03-31":47229000000,"2024-06-30":49427000000,"2024-09-30":57737000000,"2024-12-31":66449000000,"2025-03-31":56337000000,"2025-06-30":36308000000,"2025-09-30":36160000000,"2025-12-31":66886000000,"2026-03-31":63012000000,"2026-06-30":69096000000},"wc_assets":{"2012-06-30":73.23821,"2012-09-30":69.86532,"2012-12-31":67.635569,"2013-03-31":65.811515,"2013-06-30":65.765708,"2013-09-30":64.052769,"2013-12-31":66.890193,"2014-03-31":68.441244,"2014-06-30":69.059656,"2014-09-30":61.522242,"2014-12-31":29.940449,"2015-03-31":31.561406,"2015-06-30":34.149105,"2015-09-30":37.330263,"2015-12-31":39.927541,"2016-03-31":42.25252,"2016-06-30":44.49129,"2016-09-30":46.474176,"2016-12-31":48.530657,"2017-03-31":49.483366,"2017-06-30":50.768522,"2017-09-30":51.770931,"2017-12-31":53.006247,"2018-03-31":50.959582,"2018-06-30":50.019382,"2018-09-30":47.251547,"2018-12-31":44.653461,"2019-03-31":39.635723,"2019-06-30":38.444182,"2019-09-30":39.183237,"2019-12-31":38.366723,"2020-03-31":39.227873,"2020-06-30":40.676923,"2020-09-30":36.776907,"2020-12-31":38.093475,"2021-03-31":39.508204,"2021-06-30":38.5812,"2021-09-30":33.970575,"2021-12-31":27.430461,"2022-03-31":23.248974,"2022-06-30":19.890564,"2022-09-30":19.915704,"2022-12-31":17.511186,"2023-03-31":14.690147,"2023-06-30":19.178182,"2023-09-30":22.123325,"2023-12-31":23.257688,"2024-03-31":21.19375,"2024-06-30":21.467786,"2024-09-30":22.517628,"2024-12-31":24.071015,"2025-03-31":20.105063,"2025-06-30":12.318487,"2025-09-30":11.900844,"2025-12-31":18.273815,"2026-03-31":15.942315,"2026-06-30":15.356168},"cash_assets":{"2012-06-30":68.247588,"2012-09-30":65.170221,"2012-12-31":63.735682,"2013-03-31":62.467849,"2013-06-30":65.199695,"2013-09-30":62.46568,"2013-12-31":63.978765,"2014-03-31":66.370612,"2014-06-30":67.196302,"2014-09-30":58.913511,"2014-12-31":28.021318,"2015-03-31":29.549837,"2015-06-30":32.007705,"2015-09-30":34.074329,"2015-12-31":37.310503,"2016-03-31":39.598656,"2016-06-30":41.789411,"2016-09-30":43.804672,"2016-12-31":45.333354,"2017-03-31":47.015164,"2017-06-30":48.009967,"2017-09-30":48.468316,"2017-12-31":49.348114,"2018-03-31":49.419304,"2018-06-30":46.858491,"2018-09-30":44.570155,"2018-12-31":42.240122,"2019-03-31":41.326489,"2019-06-30":41.532913,"2019-09-30":42.010802,"2019-12-31":41.128089,"2020-03-31":43.570546,"2020-06-30":41.69202,"2020-09-30":37.982204,"2020-12-31":38.887494,"2021-03-31":39.272151,"2021-06-30":37.559566,"2021-09-30":34.245364,"2021-12-31":28.916722,"2022-03-31":26.726668,"2022-06-30":23.848061,"2022-09-30":23.352376,"2022-12-31":21.934344,"2023-03-31":20.293131,"2023-06-30":25.858298,"2023-09-30":28.261835,"2023-12-31":28.482774,"2024-03-31":26.081025,"2024-06-30":25.22607,"2024-09-30":27.651243,"2024-12-31":28.188325,"2025-03-31":25.063077,"2025-06-30":15.97013,"2025-09-30":14.628559,"2025-12-31":22.291617,"2026-03-31":20.538899,"2026-06-30":20.059739},"cash_debt":{"2012-06-30":14.430595,"2012-09-30":11.587583,"2012-12-31":6.417333,"2013-03-31":6.314667,"2013-06-30":6.834667,"2014-03-31":32.216837,"2014-06-30":42.809816,"2014-09-30":51.258993,"2014-12-31":48.064378,"2015-03-31":66.736559,"2015-06-30":94.798658,"2015-09-30":125.666667,"2015-12-31":161.701754,"2022-09-30":4.210441,"2022-12-31":4.105412,"2023-03-31":3.772191,"2023-06-30":2.907518,"2023-09-30":3.324974,"2023-12-31":3.557411,"2024-03-31":3.160929,"2024-06-30":3.15841,"2024-09-30":2.459841,"2024-12-31":2.699473,"2025-03-31":2.436089,"2025-06-30":1.632596,"2025-09-30":1.541513,"2025-12-31":1.388942,"2026-03-31":1.381834,"2026-06-30":1.078839},"fcf_debt":{"2013-06-30":1.338667,"2014-03-31":8.647959,"2014-06-30":9.840491,"2014-09-30":11.899281,"2014-12-31":23.583691,"2015-03-31":31.026882,"2015-06-30":41.812081,"2015-09-30":54.571429,"2015-12-31":68.394737,"2022-09-30":2.651784,"2022-12-31":1.919178,"2023-03-31":1.771688,"2023-06-30":1.308508,"2023-09-30":2.045096,"2023-12-31":2.385967,"2024-03-31":2.694132,"2024-06-30":2.699494,"2024-09-30":1.812719,"2024-12-31":1.875807,"2025-03-31":1.814527,"2025-06-30":1.738936,"2025-09-30":1.555143,"2025-12-31":0.784914,"2026-03-31":0.821356,"2026-06-30":0.489769},"liab_equity":{"2012-06-30":0.121647,"2012-09-30":0.131508,"2012-12-31":0.284815,"2013-03-31":0.282392,"2013-06-30":0.273301,"2013-09-30":0.144467,"2013-12-31":0.156755,"2014-03-31":0.136882,"2014-06-30":0.132072,"2014-09-30":0.138902,"2014-12-31":0.107214,"2015-03-31":0.120157,"2015-06-30":0.118574,"2015-09-30":0.121898,"2015-12-31":0.11735,"2016-03-31":0.104454,"2016-06-30":0.106306,"2016-09-30":0.102726,"2016-12-31":0.097425,"2017-03-31":0.10494,"2017-06-30":0.110738,"2017-09-30":0.109398,"2017-12-31":0.136885,"2018-03-31":0.145903,"2018-06-30":0.137424,"2018-09-30":0.150731,"2018-12-31":0.156989,"2019-03-31":0.265396,"2019-06-30":0.318199,"2019-09-30":0.32361,"2019-12-31":0.319849,"2020-03-31":0.314015,"2020-06-30":0.264779,"2020-09-30":0.243827,"2020-12-31":0.241843,"2021-03-31":0.223453,"2021-06-30":0.234267,"2021-09-30":0.271633,"2021-12-31":0.329183,"2022-03-31":0.332635,"2022-06-30":0.349949,"2022-09-30":0.441601,"2022-12-31":0.477389,"2023-03-31":0.478352,"2023-06-30":0.542068,"2023-09-30":0.51375,"2023-12-31":0.499158,"2024-03-31":0.490306,"2024-06-30":0.468701,"2024-09-30":0.558437,"2024-12-31":0.51149,"2025-03-31":0.514427,"2025-06-30":0.510965,"2025-09-30":0.565674,"2025-12-31":0.684846,"2026-03-31":0.621998,"2026-06-30":0.722511},"altman_z":{"2013-03-31":11.741429,"2013-06-30":12.361337,"2013-09-30":41.491711,"2013-12-31":36.457337,"2014-03-31":42.081208,"2014-06-30":45.283683,"2014-09-30":43.800343,"2014-12-31":34.272976,"2015-03-31":31.136151,"2015-06-30":32.353633,"2015-09-30":32.283453,"2015-12-31":36.031149,"2016-03-31":41.090803,"2016-06-30":37.908166,"2016-09-30":41.927515,"2016-12-31":36.913781,"2017-03-31":40.348179,"2017-06-30":38.368422,"2017-09-30":41.108257,"2017-12-31":33.177205,"2018-03-31":27.510747,"2018-06-30":34.093559,"2018-09-30":26.511406,"2018-12-31":20.27177,"2019-03-31":14.928257,"2019-06-30":14.00946,"2019-09-30":12.250869,"2019-12-31":13.268842,"2020-03-31":10.407178,"2020-06-30":15.056925,"2020-09-30":17.61491,"2020-12-31":17.574747,"2021-03-31":18.929896,"2021-06-30":20.882361,"2021-09-30":19.453991,"2021-12-31":16.643433,"2022-03-31":11.669747,"2022-06-30":8.767979,"2022-09-30":6.157688,"2022-12-31":5.102371,"2023-03-31":7.468783,"2023-06-30":8.010203,"2023-09-30":8.373325,"2023-12-31":9.315262,"2024-03-31":12.605598,"2024-06-30":13.058127,"2024-09-30":11.925722,"2024-12-31":12.043573,"2025-03-31":11.661787,"2025-06-30":13.647176,"2025-09-30":12.490502,"2025-12-31":8.835421,"2026-03-31":7.802715,"2026-06-30":6.416548},"interest_cover_cfo":{"2013-06-30":67.044444,"2013-09-30":90.560976,"2013-12-31":112.105263,"2014-03-31":160.6,"2014-06-30":241.35,"2014-09-30":320.0625,"2014-12-31":524.285714,"2015-03-31":596.461538,"2015-06-30":753.727273,"2015-09-30":839.545455,"2015-12-31":1033,"2016-03-31":673.055556,"2016-06-30":868.625,"2016-09-30":1210.692308,"2016-12-31":1465.363636,"2018-12-31":29275,"2019-03-31":10241.666667,"2019-06-30":4721,"2019-09-30":3485.9,"2023-03-31":277.906593,"2023-06-30":306,"2023-09-30":220.271523,"2023-12-31":159.734375,"2024-03-31":198.315245,"2024-06-30":154.46771,"2024-09-30":165.828685,"2024-12-31":188.917695,"2025-03-31":135.041841,"2025-06-30":143.279555,"2025-09-30":147.758527,"2025-12-31":167.37931,"2026-03-31":198.452229,"2026-06-30":100.088213},"ar_turnover":{"2013-06-30":9.043607,"2013-09-30":9.120106,"2013-12-31":8.612691,"2014-03-31":10.70991,"2014-06-30":10.191349,"2014-09-30":10.022371,"2014-12-31":8.94582,"2015-03-31":10.745426,"2015-06-30":9.743095,"2015-09-30":9.449748,"2015-12-31":8.462591,"2016-03-31":10.252593,"2016-06-30":9.60182,"2016-09-30":9.712992,"2016-12-31":8.436508,"2017-03-31":10.511192,"2017-06-30":9.905345,"2017-09-30":9.738457,"2017-12-31":8.27542,"2018-03-31":10.454162,"2018-06-30":10.223885,"2018-09-30":9.901927,"2018-12-31":8.32223,"2019-03-31":10.17239,"2019-06-30":9.555674,"2019-09-30":9.690336,"2019-12-31":8.266238,"2020-03-31":10.659256,"2020-06-30":10.02374,"2020-09-30":10.06256,"2020-12-31":8.244857,"2021-03-31":10.748534,"2021-06-30":10.926333,"2021-09-30":11.170346,"2021-12-31":9.295263,"2022-03-31":11.046432,"2022-06-30":10.283857,"2022-09-30":10.132104,"2022-12-31":8.479113,"2023-03-31":10.461442,"2023-06-30":10.028541,"2023-09-30":10.504737,"2023-12-31":9.104235,"2024-03-31":11.662336,"2024-06-30":11.08854,"2024-09-30":11.302778,"2024-12-31":9.920755,"2025-03-31":12.192957,"2025-06-30":11.511299,"2025-09-30":11.842235,"2025-12-31":10.933058,"2026-03-31":13.441908,"2026-06-30":11.914911},"dso":{"2013-06-30":40.360003,"2013-09-30":40.021464,"2013-12-31":42.379319,"2014-03-31":34.080585,"2014-06-30":35.814691,"2014-09-30":36.418527,"2014-12-31":40.801179,"2015-03-31":33.967943,"2015-06-30":37.462429,"2015-09-30":38.625369,"2015-12-31":43.130996,"2016-03-31":35.600749,"2016-06-30":38.013628,"2016-09-30":37.578534,"2016-12-31":43.264346,"2017-03-31":34.724891,"2017-06-30":36.848793,"2017-09-30":37.480269,"2017-12-31":44.106524,"2018-03-31":34.914325,"2018-06-30":35.700713,"2018-09-30":36.861511,"2018-12-31":43.858439,"2019-03-31":35.88144,"2019-06-30":38.1972,"2019-09-30":37.666394,"2019-12-31":44.155516,"2020-03-31":34.24254,"2020-06-30":36.413555,"2020-09-30":36.273077,"2020-12-31":44.270023,"2021-03-31":33.958119,"2021-06-30":33.405534,"2021-09-30":32.675801,"2021-12-31":39.267313,"2022-03-31":33.042343,"2022-06-30":35.492522,"2022-09-30":36.024108,"2022-12-31":43.046956,"2023-03-31":34.890026,"2023-06-30":36.396124,"2023-09-30":34.746229,"2023-12-31":40.091233,"2024-03-31":31.297333,"2024-06-30":32.916867,"2024-09-30":32.292946,"2024-12-31":36.791554,"2025-03-31":29.935313,"2025-06-30":31.707978,"2025-09-30":30.821884,"2025-12-31":33.384988,"2026-03-31":27.153882,"2026-06-30":30.633883},"ap_turnover":{"2013-06-30":32.591837,"2013-09-30":37.515789,"2013-12-31":24.684211,"2014-03-31":24.0625,"2014-06-30":19.233831,"2014-09-30":25.525641,"2014-12-31":16.365019,"2015-03-31":21.906542,"2015-06-30":17.817544,"2015-09-30":20.02974,"2015-12-31":15.408602,"2016-03-31":21.942446,"2016-06-30":24.527881,"2016-09-30":17.437653,"2016-12-31":15.216867,"2017-03-31":25.768025,"2017-06-30":19.558499,"2017-09-30":15.213064,"2017-12-31":15.997067,"2018-03-31":16.311927,"2018-06-30":19.407008,"2018-09-30":16.793422,"2018-12-31":15.591667,"2019-03-31":17.116124,"2019-06-30":21.111732,"2019-09-30":16.653793,"2019-12-31":11.69858,"2020-03-31":18.718772,"2020-06-30":17.693968,"2020-09-30":15.231943,"2020-12-31":12.391982,"2021-03-31":21.51611,"2021-06-30":21.06075,"2021-09-30":13.03302,"2021-12-31":8.366827,"2022-03-31":11.407856,"2022-06-30":9.361976,"2022-09-30":7.669304,"2022-12-31":5.565745,"2023-03-31":7.329286,"2023-06-30":7.352486,"2023-09-30":6.453718,"2023-12-31":5.276756,"2024-03-31":7.105002,"2024-06-30":8.89052,"2024-09-30":4.825241,"2024-12-31":4.811902,"2025-03-31":5.057006,"2025-06-30":4.801547,"2025-09-30":4.414003,"2025-12-31":4.363428,"2026-03-31":3.555362,"2026-06-30":3.185015},"dpo":{"2013-06-30":11.199123,"2013-09-30":9.729237,"2013-12-31":14.78678,"2014-03-31":15.168831,"2014-06-30":18.976979,"2014-09-30":14.299347,"2014-12-31":22.303671,"2015-03-31":16.661689,"2015-06-30":20.485427,"2015-09-30":18.222903,"2015-12-31":23.688067,"2016-03-31":16.634426,"2016-06-30":14.881025,"2016-09-30":20.931716,"2016-12-31":23.98654,"2017-03-31":14.164842,"2017-06-30":18.661964,"2017-09-30":23.992537,"2017-12-31":22.816682,"2018-03-31":22.376265,"2018-06-30":18.807639,"2018-09-30":21.7347,"2018-12-31":23.409941,"2019-03-31":21.324922,"2019-06-30":17.288965,"2019-09-30":21.916929,"2019-12-31":31.200368,"2020-03-31":19.499143,"2020-06-30":20.628499,"2020-09-30":23.9628,"2020-12-31":29.454529,"2021-03-31":16.964033,"2021-06-30":17.330817,"2021-09-30":28.005788,"2021-12-31":43.624663,"2022-03-31":31.995494,"2022-06-30":38.987498,"2022-09-30":47.592322,"2022-12-31":65.579726,"2023-03-31":49.800213,"2023-06-30":49.643076,"2023-09-30":56.556543,"2023-12-31":69.171289,"2024-03-31":51.372259,"2024-06-30":41.054965,"2024-09-30":75.643888,"2024-12-31":75.853586,"2025-03-31":72.177098,"2025-06-30":76.017164,"2025-09-30":82.691383,"2025-12-31":83.649827,"2026-03-31":102.661833,"2026-06-30":114.599136},"asset_turnover":{"2013-06-30":0.399191,"2013-09-30":0.44377,"2013-12-31":0.47712,"2014-03-31":0.521541,"2014-06-30":0.548763,"2014-09-30":0.572583,"2014-12-31":0.430895,"2015-03-31":0.442599,"2015-06-30":0.451132,"2015-09-30":0.451109,"2015-12-31":0.401195,"2016-03-31":0.420208,"2016-06-30":0.443801,"2016-09-30":0.464863,"2016-12-31":0.483317,"2017-03-31":0.501503,"2017-06-30":0.512,"2017-09-30":0.526278,"2017-12-31":0.543907,"2018-03-31":0.565613,"2018-06-30":0.590944,"2018-09-30":0.605378,"2018-12-31":0.614084,"2019-03-31":0.594178,"2019-06-30":0.604003,"2019-09-30":0.613538,"2019-12-31":0.612865,"2020-03-31":0.591952,"2020-06-30":0.585578,"2020-09-30":0.583161,"2020-12-31":0.587409,"2021-03-31":0.625378,"2021-06-30":0.675404,"2021-09-30":0.710894,"2021-12-31":0.725041,"2022-03-31":0.730247,"2022-06-30":0.701617,"2022-09-30":0.677889,"2022-12-31":0.66309,"2023-03-31":0.673031,"2023-06-30":0.640285,"2023-09-30":0.642537,"2023-12-31":0.649582,"2024-03-31":0.700711,"2024-06-30":0.685626,"2024-09-30":0.661024,"2024-12-31":0.650617,"2025-03-31":0.677299,"2025-06-30":0.681185,"2025-09-30":0.676331,"2025-12-31":0.625989,"2026-03-31":0.636491,"2026-06-30":0.612993},"mcap":{"2013-03-31":57324779999.99999,"2013-06-30":59631140000,"2013-09-30":124192950000,"2013-12-31":139237560000,"2014-03-31":152365390000,"2014-06-30":173546100000,"2014-09-30":204558537500.00003,"2014-12-31":212693740000,"2015-03-31":224056175000,"2015-06-30":241895485000,"2015-09-30":260057502500,"2015-12-31":298333330000,"2016-03-31":323718675000,"2016-06-30":322454160000,"2016-09-30":370700300000,"2016-12-31":334565400000,"2017-03-31":415070100000.00006,"2017-06-30":442937575000,"2017-09-30":503041280000,"2017-12-31":520865805000,"2018-03-31":471700080000,"2018-06-30":572612460000,"2018-09-30":482854560000,"2018-12-31":389909699999.99994,"2019-03-31":484776192500,"2019-06-30":558638500000,"2019-09-30":510889225000,"2019-12-31":597975350000,"2020-03-31":450496867500,"2020-06-30":621067940000,"2020-09-30":733499370000,"2020-12-31":787110540000.0001,"2021-03-31":816512700000,"2021-06-30":984681765000,"2021-09-30":1015289440000,"2021-12-31":965072237500.0001,"2022-03-31":628693335000,"2022-06-30":475299420000,"2022-09-30":373153920000,"2022-12-31":326241740000,"2023-03-31":566833530000,"2023-06-30":760281765000,"2023-09-30":791878927500,"2023-12-31":927198220000,"2024-03-31":1275497265000,"2024-06-30":1324207775000,"2024-09-30":1497503040000.0002,"2024-12-31":1527302835000,"2025-03-31":1498391910000,"2025-06-30":1911468577500,"2025-09-30":1896719945000,"2025-12-31":1699236682500,"2026-03-31":1469086807500,"2026-06-30":1445824607500},"ev_cash":{"2012-06-30":10188000000,"2012-09-30":10452000000,"2012-12-31":9626000000,"2013-03-31":9472000000,"2013-06-30":10252000000,"2013-09-30":9328000000,"2013-12-31":11449000000,"2014-03-31":12629000000,"2014-06-30":13956000000,"2014-09-30":14250000000,"2014-12-31":11199000000,"2015-03-31":12413000000,"2015-06-30":14125000000,"2015-09-30":15834000000,"2015-12-31":18434000000,"2016-03-31":20621000000,"2016-06-30":23293000000,"2016-09-30":26140000000,"2016-12-31":29449000000,"2017-03-31":32306000000,"2017-06-30":35452000000,"2017-09-30":38289000000,"2017-12-31":41711000000,"2018-03-31":43956000000,"2018-06-30":42309000000,"2018-09-30":41206000000,"2018-12-31":41114000000,"2019-03-31":45243000000,"2019-06-30":48596000000,"2019-09-30":52269000000,"2019-12-31":54855000000,"2020-03-31":60289000000,"2020-06-30":58240000000,"2020-09-30":55620000000,"2020-12-31":61954000000,"2021-03-31":64219000000,"2021-06-30":64080000000,"2021-09-30":58075000000,"2021-12-31":47998000000,"2022-03-31":43890000000,"2022-06-30":40489000000,"2022-09-30":41776000000,"2022-12-31":40738000000,"2023-03-31":37439000000,"2023-06-30":53446000000,"2023-09-30":61123000000,"2023-12-31":65403000000,"2024-03-31":58120000000,"2024-06-30":58080000000,"2024-09-30":70900000000,"2024-12-31":77815000000,"2025-03-31":70230000000,"2025-06-30":47071000000,"2025-09-30":44448000000,"2025-12-31":81592000000,"2026-03-31":81180000000,"2026-06-30":90260000000},"ev_pref":{"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2012-06-30":706000000,"2012-09-30":902000000,"2012-12-31":1500000000,"2013-03-31":1500000000,"2013-06-30":1500000000,"2013-09-30":0,"2013-12-31":0,"2014-03-31":392000000,"2014-06-30":326000000,"2014-09-30":278000000,"2014-12-31":233000000,"2015-03-31":186000000,"2015-06-30":149000000,"2015-09-30":126000000,"2015-12-31":114000000,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":9922000000,"2022-12-31":9923000000,"2023-03-31":9925000000,"2023-06-30":18382000000,"2023-09-30":18383000000,"2023-12-31":18385000000,"2024-03-31":18387000000,"2024-06-30":18389000000,"2024-09-30":28823000000,"2024-12-31":28826000000,"2025-03-31":28829000000,"2025-06-30":28832000000,"2025-09-30":28834000000,"2025-12-31":58744000000,"2026-03-31":58748000000,"2026-06-30":83664000000},"ev":{"2013-03-31":49352779999.99999,"2013-06-30":50879140000,"2013-09-30":114864950000,"2013-12-31":127788560000,"2014-03-31":140128390000,"2014-06-30":159916100000,"2014-09-30":190586537500.00003,"2014-12-31":201727740000,"2015-03-31":211829175000,"2015-06-30":227919485000,"2015-09-30":244349502500,"2015-12-31":280013330000,"2016-03-31":303097675000,"2016-06-30":299161160000,"2016-09-30":344560300000,"2016-12-31":305116400000,"2017-03-31":382764100000.00006,"2017-06-30":407485575000,"2017-09-30":464752280000,"2017-12-31":479154805000,"2018-03-31":427744080000,"2018-06-30":530303460000,"2018-09-30":441648560000,"2018-12-31":348795699999.99994,"2019-03-31":439533192500,"2019-06-30":510042500000,"2019-09-30":458620225000,"2019-12-31":543120350000,"2020-03-31":390207867500,"2020-06-30":562827940000,"2020-09-30":677879370000,"2020-12-31":725156540000.0001,"2021-03-31":752293700000,"2021-06-30":920601765000,"2021-09-30":957214440000,"2021-12-31":917074237500.0001,"2022-03-31":584803335000,"2022-06-30":434810420000,"2022-09-30":341299920000,"2022-12-31":295426740000,"2023-03-31":539319530000,"2023-06-30":725217765000,"2023-09-30":749138927500,"2023-12-31":880180220000,"2024-03-31":1235764265000,"2024-06-30":1284516775000,"2024-09-30":1455426040000.0002,"2024-12-31":1478313835000,"2025-03-31":1456990910000,"2025-06-30":1893229577500,"2025-09-30":1881105945000,"2025-12-31":1676388682500,"2026-03-31":1446654807500,"2026-06-30":1439228607500},"capital":{"2012-06-30":14015000000,"2012-09-30":15076000000,"2012-12-31":13255000000,"2013-03-31":13324000000,"2013-06-30":13849000000,"2013-09-30":13048000000,"2013-12-31":15470000000,"2014-03-31":17129000000,"2014-06-30":18672000000,"2014-09-30":21516000000,"2014-12-31":36329000000,"2015-03-31":37687000000,"2015-06-30":39601000000,"2015-09-30":41546000000,"2015-12-31":44332000000,"2016-03-31":47150000000,"2016-06-30":50383000000,"2016-09-30":54115000000,"2016-12-31":59194000000,"2017-03-31":62188000000,"2017-06-30":66481000000,"2017-09-30":71208000000,"2017-12-31":74347000000,"2018-03-31":77620000000,"2018-06-30":79382000000,"2018-09-30":80342000000,"2018-12-31":84127000000,"2019-03-31":86516000000,"2019-06-30":88762000000,"2019-09-30":93999000000,"2019-12-31":101054000000,"2020-03-31":105304000000,"2020-06-30":110447000000,"2020-09-30":117731000000,"2020-12-31":128290000000,"2021-03-31":133657000000,"2021-06-30":138227000000,"2021-09-30":133360000000,"2021-12-31":124879000000,"2022-03-31":123228000000,"2022-06-30":125767000000,"2022-09-30":134016000000,"2022-12-31":135636000000,"2023-03-31":134720000000,"2023-06-30":152415000000,"2023-09-30":161256000000,"2023-12-31":171553000000,"2024-03-31":167916000000,"2024-06-30":175152000000,"2024-09-30":193352000000,"2024-12-31":211463000000,"2025-03-31":213858000000,"2025-06-30":223902000000,"2025-09-30":222900000000,"2025-12-31":275987000000,"2026-03-31":302429000000,"2026-06-30":344885000000},"debt_capital_ev":{"2012-06-30":5.03746,"2012-09-30":5.983019,"2012-12-31":11.316484,"2013-03-31":11.257881,"2013-06-30":10.831107,"2013-09-30":0,"2013-12-31":0,"2014-03-31":2.288517,"2014-06-30":1.74593,"2014-09-30":1.292062,"2014-12-31":0.641361,"2015-03-31":0.493539,"2015-06-30":0.376253,"2015-09-30":0.303278,"2015-12-31":0.257151,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":7.403594,"2022-12-31":7.315904,"2023-03-31":7.367132,"2023-06-30":12.060493,"2023-09-30":11.399886,"2023-12-31":10.716805,"2024-03-31":10.950118,"2024-06-30":10.498881,"2024-09-30":14.907009,"2024-12-31":13.631699,"2025-03-31":13.48044,"2025-06-30":12.877062,"2025-09-30":12.935846,"2025-12-31":21.285061,"2026-03-31":19.425386,"2026-06-30":24.258521},"debt_ev":{"2013-03-31":0.030393,"2013-06-30":0.029482,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0.002797,"2014-06-30":0.002039,"2014-09-30":0.001459,"2014-12-31":0.001155,"2015-03-31":0.000878,"2015-06-30":0.000654,"2015-09-30":0.000516,"2015-12-31":0.000407,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0.029071,"2022-12-31":0.033589,"2023-03-31":0.018403,"2023-06-30":0.025347,"2023-09-30":0.024539,"2023-12-31":0.020888,"2024-03-31":0.014879,"2024-06-30":0.014316,"2024-09-30":0.019804,"2024-12-31":0.019499,"2025-03-31":0.019787,"2025-06-30":0.015229,"2025-09-30":0.015328,"2025-12-31":0.035042,"2026-03-31":0.04061,"2026-06-30":0.058131},"ev_sales":{"2013-03-31":8.991215,"2013-06-30":8.316303,"2013-09-30":16.714923,"2013-12-31":16.233303,"2014-03-31":15.716509,"2014-06-30":15.970848,"2014-09-30":17.016655,"2014-12-31":16.182235,"2015-03-31":15.682918,"2015-06-30":15.569334,"2015-09-30":15.332215,"2015-12-31":15.618771,"2016-03-31":15.333519,"2016-06-30":13.499443,"2016-09-30":13.966207,"2016-12-31":11.039742,"2017-03-31":12.637483,"2017-06-30":12.283652,"2017-09-30":12.736429,"2017-12-31":11.786456,"2018-03-31":9.593471,"2018-06-30":10.934768,"2018-09-30":8.510262,"2018-12-31":6.246565,"2019-03-31":7.45616,"2019-06-30":8.147123,"2019-09-30":6.893539,"2019-12-31":7.682368,"2020-03-31":5.3193,"2020-06-30":7.488597,"2020-09-30":8.583359,"2020-12-31":8.435486,"2021-03-31":7.969297,"2021-06-30":8.78529,"2021-09-30":8.521526,"2021-12-31":7.776495,"2022-03-31":4.886963,"2022-06-30":3.641293,"2022-09-30":2.889556,"2022-12-31":2.533481,"2023-03-31":4.595977,"2023-06-30":6.017256,"2023-09-30":5.900823,"2023-12-31":6.52459,"2024-03-31":8.659148,"2024-06-30":8.575794,"2024-09-30":9.316098,"2024-12-31":8.986656,"2025-03-31":8.552424,"2025-06-30":10.588236,"2025-09-30":9.928881,"2025-12-31":8.341653,"2026-03-31":6.729785,"2026-06-30":6.305548},"ev_ebitda":{"2013-03-31":37.905361,"2013-06-30":18.914178,"2013-09-30":36.499825,"2013-12-31":33.566735,"2014-03-31":30.865284,"2014-06-30":29.597649,"2014-09-30":31.351627,"2014-12-31":32.343713,"2015-03-31":33.687846,"2015-06-30":35.763296,"2015-09-30":36.844014,"2015-12-31":34.273357,"2016-03-31":32.448097,"2016-06-30":27.375655,"2016-09-30":27.13928,"2016-12-31":20.676045,"2017-03-31":23.636168,"2017-06-30":22.631801,"2017-09-30":23.023495,"2017-12-31":20.628328,"2018-03-31":16.690498,"2018-06-30":19.357673,"2018-09-30":15.557031,"2018-12-31":11.933615,"2019-03-31":15.981863,"2019-06-30":19.083418,"2019-09-30":16.126454,"2019-12-31":18.270271,"2020-03-31":11.989795,"2020-06-30":16.512966,"2020-09-30":19.243176,"2020-12-31":18.343069,"2021-03-31":16.572901,"2021-06-30":17.676346,"2021-09-30":17.481772,"2021-12-31":16.759398,"2022-03-31":11.235415,"2022-06-30":9.050631,"2022-09-30":7.852474,"2022-12-31":7.85083,"2023-03-31":14.694955,"2023-06-30":18.897198,"2023-09-30":15.889092,"2023-12-31":15.194121,"2024-03-31":18.90415,"2024-06-30":17.880991,"2024-09-30":19.00034,"2024-12-31":17.416926,"2025-03-31":16.34479,"2025-06-30":19.836856,"2025-09-30":18.892486,"2025-12-31":16.452604,"2026-03-31":13.234665,"2026-06-30":13.124942},"ev_ebit":{"2013-03-31":93.118453,"2013-06-30":27.727052,"2013-09-30":52.354125,"2013-12-31":45.573666,"2014-03-31":39.968166,"2014-06-30":36.898039,"2014-09-30":38.155463,"2014-12-31":40.394021,"2015-03-31":43.658115,"2015-06-30":48.135055,"2015-09-30":50.937983,"2015-12-31":44.982061,"2016-03-31":41.514543,"2016-06-30":34.143022,"2016-09-30":33.051348,"2016-12-31":24.576432,"2017-03-31":27.871849,"2017-06-30":26.460102,"2017-09-30":26.709901,"2017-12-31":23.717013,"2018-03-31":19.159869,"2018-06-30":22.293835,"2018-09-30":18.066291,"2018-12-31":14.00055,"2019-03-31":19.29385,"2019-06-30":23.674457,"2019-09-30":19.985194,"2019-12-31":22.643223,"2020-03-31":14.690455,"2020-06-30":20.173768,"2020-09-30":23.575133,"2020-12-31":22.195725,"2021-03-31":19.716262,"2021-06-30":20.659824,"2021-09-30":20.390994,"2021-12-31":19.615302,"2022-03-31":13.321564,"2022-06-30":10.900236,"2022-09-30":9.715064,"2022-12-31":10.206839,"2023-03-31":19.507344,"2023-06-30":25.285651,"2023-09-30":20.376416,"2023-12-31":18.826982,"2024-03-31":23.166815,"2024-06-30":21.846638,"2024-09-30":23.324509,"2024-12-31":21.307493,"2025-03-31":19.926842,"2025-06-30":24.052922,"2025-09-30":22.969448,"2025-12-31":20.130514,"2026-03-31":16.329222,"2026-06-30":16.55675},"ev_cfo":{"2013-06-30":17.119495,"2013-09-30":31.281304,"2013-12-31":30.267305,"2014-03-31":29.266581,"2014-06-30":33.267339,"2014-09-30":37.333308,"2014-12-31":27.535864,"2015-03-31":27.364575,"2015-06-30":27.526508,"2015-09-30":26.490623,"2015-12-31":27.133075,"2016-03-31":25.055607,"2016-06-30":21.550292,"2016-09-30":21.910231,"2016-12-31":18.941917,"2017-03-31":21.638538,"2017-06-30":21.021749,"2017-09-30":21.64155,"2017-12-31":19.786703,"2018-03-31":15.831819,"2018-06-30":18.969218,"2018-09-30":15.059452,"2018-12-31":11.914863,"2019-03-31":14.30679,"2019-06-30":15.437122,"2019-09-30":13.160212,"2019-12-31":14.956225,"2020-03-31":10.266737,"2020-06-30":16.917997,"2020-09-30":20.061538,"2020-12-31":18.715166,"2021-03-31":18.812986,"2021-06-30":18.651521,"2021-09-30":17.85215,"2021-12-31":15.898518,"2022-03-31":9.82582,"2022-06-30":7.436979,"2022-09-30":6.31242,"2022-12-31":5.852932,"2023-03-31":10.701421,"2023-06-30":13.064633,"2023-09-30":11.31288,"2023-12-31":12.377206,"2024-03-31":16.183186,"2024-06-30":16.379546,"2024-09-30":17.589505,"2024-12-31":16.186863,"2025-03-31":15.159934,"2025-06-30":18.506824,"2025-09-30":17.486623,"2025-12-31":14.476586,"2026-03-31":11.666571,"2026-06-30":11.045415},"ev_fcf":{"2013-06-30":25.338217,"2013-09-30":44.26395,"2013-12-31":44.681315,"2014-03-31":41.335808,"2014-06-30":49.849158,"2014-09-30":57.613826,"2014-12-31":36.711145,"2015-03-31":36.705801,"2015-06-30":36.584187,"2015-09-30":35.536577,"2015-12-31":35.912958,"2016-03-31":33.88838,"2016-06-30":29.09279,"2016-09-30":29.170361,"2016-12-31":26.264647,"2017-03-31":29.310368,"2017-06-30":28.485535,"2017-09-30":29.534334,"2017-12-31":27.406898,"2018-03-31":22.82032,"2018-06-30":30.01831,"2018-09-30":25.309373,"2018-12-31":22.709532,"2019-03-31":27.850285,"2019-06-30":28.451079,"2019-09-30":23.463636,"2019-12-31":25.604391,"2020-03-31":16.830912,"2020-06-30":29.901075,"2020-09-30":35.328297,"2020-12-31":30.747818,"2021-03-31":31.241433,"2021-06-30":28.711382,"2021-09-30":26.836785,"2021-12-31":23.500262,"2022-03-31":14.723145,"2022-06-30":12.166613,"2022-09-30":12.971758,"2022-12-31":15.512851,"2023-03-31":30.671038,"2023-06-30":30.150824,"2023-09-30":19.926557,"2023-12-31":20.065204,"2024-03-31":24.946288,"2024-06-30":25.876126,"2024-09-30":27.85611,"2024-12-31":27.339729,"2025-03-31":27.852477,"2025-06-30":37.761126,"2025-09-30":41.95058,"2025-12-31":36.357082,"2026-03-31":29.980619,"2026-06-30":35.123697},"mcap_dil":{"2013-03-31":57324779999.99999,"2013-06-30":59631140000,"2013-09-30":124192950000,"2013-12-31":139237560000,"2014-03-31":152365390000,"2014-06-30":173546100000,"2014-09-30":204558537500.00003,"2014-12-31":212693740000,"2015-03-31":224056175000,"2015-06-30":241895485000,"2015-09-30":260057502500,"2015-12-31":298333330000,"2016-03-31":323718675000,"2016-06-30":322454160000,"2016-09-30":370700300000,"2016-12-31":334565400000,"2017-03-31":415070100000.00006,"2017-06-30":442937575000,"2017-09-30":503041280000,"2017-12-31":520865805000,"2018-03-31":471700080000,"2018-06-30":572612460000,"2018-09-30":482854560000,"2018-12-31":389909699999.99994,"2019-03-31":484776192500,"2019-06-30":558638500000,"2019-09-30":510889225000,"2019-12-31":597975350000,"2020-03-31":450496867500,"2020-06-30":621067940000,"2020-09-30":733499370000,"2020-12-31":787110540000.0001,"2021-03-31":816512700000,"2021-06-30":984681765000,"2021-09-30":1015289440000,"2021-12-31":965072237500.0001,"2022-03-31":628693335000,"2022-06-30":475299420000,"2022-09-30":373153920000,"2022-12-31":326241740000,"2023-03-31":566833530000,"2023-06-30":760281765000,"2023-09-30":791878927500,"2023-12-31":927198220000,"2024-03-31":1275497265000,"2024-06-30":1324207775000,"2024-09-30":1497503040000.0002,"2024-12-31":1527302835000,"2025-03-31":1498391910000,"2025-06-30":1911468577500,"2025-09-30":1896719945000,"2025-12-31":1699236682500,"2026-03-31":1469086807500,"2026-06-30":1445824607500},"ev_dil":{"2013-03-31":49352779999.99999,"2013-06-30":50879140000,"2013-09-30":114864950000,"2013-12-31":127788560000,"2014-03-31":140128390000,"2014-06-30":159916100000,"2014-09-30":190586537500.00003,"2014-12-31":201727740000,"2015-03-31":211829175000,"2015-06-30":227919485000,"2015-09-30":244349502500,"2015-12-31":280013330000,"2016-03-31":303097675000,"2016-06-30":299161160000,"2016-09-30":344560300000,"2016-12-31":305116400000,"2017-03-31":382764100000.00006,"2017-06-30":407485575000,"2017-09-30":464752280000,"2017-12-31":479154805000,"2018-03-31":427744080000,"2018-06-30":530303460000,"2018-09-30":441648560000,"2018-12-31":348795699999.99994,"2019-03-31":439533192500,"2019-06-30":510042500000,"2019-09-30":458620225000,"2019-12-31":543120350000,"2020-03-31":390207867500,"2020-06-30":562827940000,"2020-09-30":677879370000,"2020-12-31":725156540000.0001,"2021-03-31":752293700000,"2021-06-30":920601765000,"2021-09-30":957214440000,"2021-12-31":917074237500.0001,"2022-03-31":584803335000,"2022-06-30":434810420000,"2022-09-30":341299920000,"2022-12-31":295426740000,"2023-03-31":539319530000,"2023-06-30":725217765000,"2023-09-30":749138927500,"2023-12-31":880180220000,"2024-03-31":1235764265000,"2024-06-30":1284516775000,"2024-09-30":1455426040000.0002,"2024-12-31":1478313835000,"2025-03-31":1456990910000,"2025-06-30":1893229577500,"2025-09-30":1881105945000,"2025-12-31":1676388682500,"2026-03-31":1446654807500,"2026-06-30":1439228607500},"ev_per_share":{"2013-03-31":22.02266,"2013-06-30":21.228388,"2013-09-30":47.391418,"2013-12-31":50.88137,"2014-03-31":55.190386,"2014-06-30":62.290817,"2014-09-30":73.408392,"2014-12-31":76.615169,"2015-03-31":78.754224,"2015-06-30":82.925045,"2015-09-30":87.166504,"2015-12-31":98.233057,"2016-03-31":105.848673,"2016-06-30":103.983719,"2016-09-30":119.225017,"2016-12-31":104.923109,"2017-03-31":130.993874,"2017-06-30":138.895807,"2017-09-30":157.864226,"2017-12-31":162.329061,"2018-03-31":144.899756,"2018-06-30":179.962148,"2018-09-30":150.425259,"2018-12-31":119.154736,"2019-03-31":151.133222,"2019-06-30":176.210917,"2019-09-30":158.980926,"2019-12-31":189.01004,"2020-03-31":135.807141,"2020-06-30":195.817323,"2020-09-30":235.497436,"2020-12-31":251.659393,"2021-03-31":260.760381,"2021-06-30":319.154711,"2021-09-30":332.770534,"2021-12-31":319.621587,"2022-03-31":206.334422,"2022-06-30":155.664699,"2022-09-30":124.09778,"2022-12-31":108.973346,"2023-03-31":201.65247,"2023-06-30":273.744556,"2023-09-30":284.006797,"2023-12-31":336.010773,"2024-03-31":470.453703,"2024-06-30":489.106816,"2024-09-30":556.35552,"2024-12-31":566.729475,"2025-03-31":560.435007,"2025-06-30":731.047235,"2025-09-30":728.334506,"2025-12-31":651.214405,"2026-03-31":563.393947,"2026-06-30":560.720213},"sales_base":{"2013-03-31":5489000000,"2013-06-30":6118000000,"2013-09-30":6872000000,"2013-12-31":7872000000,"2014-03-31":8916000000,"2014-06-30":10013000000,"2014-09-30":11200000000,"2014-12-31":12466000000,"2015-03-31":13507000000,"2015-06-30":14639000000,"2015-09-30":15937000000,"2015-12-31":17928000000,"2016-03-31":19767000000,"2016-06-30":22161000000,"2016-09-30":24671000000,"2016-12-31":27638000000,"2017-03-31":30288000000,"2017-06-30":33173000000,"2017-09-30":36490000000,"2017-12-31":40653000000,"2018-03-31":44587000000,"2018-06-30":48497000000,"2018-09-30":51896000000,"2018-12-31":55838000000,"2019-03-31":58949000000,"2019-06-30":62604000000,"2019-09-30":66529000000,"2019-12-31":70697000000,"2020-03-31":73357000000,"2020-06-30":75158000000,"2020-09-30":78976000000,"2020-12-31":85965000000,"2021-03-31":94399000000,"2021-06-30":104789000000,"2021-09-30":112329000000,"2021-12-31":117929000000,"2022-03-31":119666000000,"2022-06-30":119411000000,"2022-09-30":118115000000,"2022-12-31":116609000000,"2023-03-31":117346000000,"2023-06-30":120523000000,"2023-09-30":126955000000,"2023-12-31":134902000000,"2024-03-31":142712000000,"2024-06-30":149784000000,"2024-09-30":156227000000,"2024-12-31":164501000000,"2025-03-31":170360000000,"2025-06-30":178805000000,"2025-09-30":189458000000,"2025-12-31":200966000000,"2026-03-31":214963000000,"2026-06-30":228248000000},"ebitda_base":{"2013-03-31":1302000000,"2013-06-30":2690000000,"2013-09-30":3147000000,"2013-12-31":3807000000,"2014-03-31":4540000000,"2014-06-30":5403000000,"2014-09-30":6079000000,"2014-12-31":6237000000,"2015-03-31":6288000000,"2015-06-30":6373000000,"2015-09-30":6632000000,"2015-12-31":8170000000,"2016-03-31":9341000000,"2016-06-30":10928000000,"2016-09-30":12696000000,"2016-12-31":14757000000,"2017-03-31":16194000000,"2017-06-30":18005000000,"2017-09-30":20186000000,"2017-12-31":23228000000,"2018-03-31":25628000000,"2018-06-30":27395000000,"2018-09-30":28389000000,"2018-12-31":29228000000,"2019-03-31":27502000000,"2019-06-30":26727000000,"2019-09-30":28439000000,"2019-12-31":29727000000,"2020-03-31":32545000000,"2020-06-30":34084000000,"2020-09-30":35227000000,"2020-12-31":39533000000,"2021-03-31":45393000000,"2021-06-30":52081000000,"2021-09-30":54755000000,"2021-12-31":54720000000,"2022-03-31":52050000000,"2022-06-30":48042000000,"2022-09-30":43464000000,"2022-12-31":37630000000,"2023-03-31":36701000000,"2023-06-30":38377000000,"2023-09-30":47148000000,"2023-12-31":57929000000,"2024-03-31":65370000000,"2024-06-30":71837000000,"2024-09-30":76600000000,"2024-12-31":84878000000,"2025-03-31":89141000000,"2025-06-30":95440000000,"2025-09-30":99569000000,"2025-12-31":101892000000,"2026-03-31":109308000000,"2026-06-30":109656000000},"ebit_base":{"2013-03-31":530000000,"2013-06-30":1835000000,"2013-09-30":2194000000,"2013-12-31":2804000000,"2014-03-31":3506000000,"2014-06-30":4334000000,"2014-09-30":4995000000,"2014-12-31":4994000000,"2015-03-31":4852000000,"2015-06-30":4735000000,"2015-09-30":4797000000,"2015-12-31":6225000000,"2016-03-31":7301000000,"2016-06-30":8762000000,"2016-09-30":10425000000,"2016-12-31":12415000000,"2017-03-31":13733000000,"2017-06-30":15400000000,"2017-09-30":17400000000,"2017-12-31":20203000000,"2018-03-31":22325000000,"2018-06-30":23787000000,"2018-09-30":24446000000,"2018-12-31":24913000000,"2019-03-31":22781000000,"2019-06-30":21544000000,"2019-09-30":22948000000,"2019-12-31":23986000000,"2020-03-31":26562000000,"2020-06-30":27899000000,"2020-09-30":28754000000,"2020-12-31":32671000000,"2021-03-31":38156000000,"2021-06-30":44560000000,"2021-09-30":46943000000,"2021-12-31":46753000000,"2022-03-31":43899000000,"2022-06-30":39890000000,"2022-09-30":35131000000,"2022-12-31":28944000000,"2023-03-31":27647000000,"2023-06-30":28681000000,"2023-09-30":36765000000,"2023-12-31":46751000000,"2024-03-31":53342000000,"2024-06-30":58797000000,"2024-09-30":62399000000,"2024-12-31":69380000000,"2025-03-31":73117000000,"2025-06-30":78711000000,"2025-09-30":81896000000,"2025-12-31":83276000000,"2026-03-31":88593000000,"2026-06-30":86927000000},"cfo_base":{"2013-06-30":2972000000,"2013-09-30":3672000000,"2013-12-31":4222000000,"2014-03-31":4788000000,"2014-06-30":4807000000,"2014-09-30":5105000000,"2014-12-31":7326000000,"2015-03-31":7741000000,"2015-06-30":8280000000,"2015-09-30":9224000000,"2015-12-31":10320000000,"2016-03-31":12097000000,"2016-06-30":13882000000,"2016-09-30":15726000000,"2016-12-31":16108000000,"2017-03-31":17689000000,"2017-06-30":19384000000,"2017-09-30":21475000000,"2017-12-31":24216000000,"2018-03-31":27018000000,"2018-06-30":27956000000,"2018-09-30":29327000000,"2018-12-31":29274000000,"2019-03-31":30722000000,"2019-06-30":33040000000,"2019-09-30":34849000000,"2019-12-31":36314000000,"2020-03-31":38007000000,"2020-06-30":33268000000,"2020-09-30":33790000000,"2020-12-31":38747000000,"2021-03-31":39988000000,"2021-06-30":49358000000,"2021-09-30":53619000000,"2021-12-31":57683000000,"2022-03-31":59517000000,"2022-06-30":58466000000,"2022-09-30":54068000000,"2022-12-31":50475000000,"2023-03-31":50397000000,"2023-06-30":55510000000,"2023-09-30":66220000000,"2023-12-31":71113000000,"2024-03-31":76361000000,"2024-06-30":78422000000,"2024-09-30":82744000000,"2024-12-31":91328000000,"2025-03-31":96108000000,"2025-06-30":102299000000,"2025-09-30":107574000000,"2025-12-31":115800000000,"2026-03-31":124000000000,"2026-06-30":130301000000},"fcf_base":{"2013-06-30":2008000000,"2013-09-30":2595000000,"2013-12-31":2860000000,"2014-03-31":3390000000,"2014-06-30":3208000000,"2014-09-30":3308000000,"2014-12-31":5495000000,"2015-03-31":5771000000,"2015-06-30":6230000000,"2015-09-30":6876000000,"2015-12-31":7797000000,"2016-03-31":8944000000,"2016-06-30":10283000000,"2016-09-30":11812000000,"2016-12-31":11617000000,"2017-03-31":13059000000,"2017-06-30":14305000000,"2017-09-30":15736000000,"2017-12-31":17483000000,"2018-03-31":18744000000,"2018-06-30":17666000000,"2018-09-30":17450000000,"2018-12-31":15359000000,"2019-03-31":15782000000,"2019-06-30":17927000000,"2019-09-30":19546000000,"2019-12-31":21212000000,"2020-03-31":23184000000,"2020-06-30":18823000000,"2020-09-30":19188000000,"2020-12-31":23584000000,"2021-03-31":24080000000,"2021-06-30":32064000000,"2021-09-30":35668000000,"2021-12-31":39024000000,"2022-03-31":39720000000,"2022-06-30":35738000000,"2022-09-30":26311000000,"2022-12-31":19044000000,"2023-03-31":17584000000,"2023-06-30":24053000000,"2023-09-30":37595000000,"2023-12-31":43866000000,"2024-03-31":49537000000,"2024-06-30":49641000000,"2024-09-30":52248000000,"2024-12-31":54072000000,"2025-03-31":52311000000,"2025-06-30":50137000000,"2025-09-30":44841000000,"2025-12-31":46109000000,"2026-03-31":48253000000,"2026-06-30":40976000000},"pe":{"2013-03-31":2558,"2013-06-30":113.090909,"2013-09-30":138.486486,"2013-12-31":92.4,"2014-03-31":78.960526,"2014-06-30":72.688172,"2014-09-30":74.330189,"2014-12-31":73.436364,"2015-03-31":80.873786,"2015-06-30":89.806122,"2015-09-30":93.707071,"2015-12-31":81.131783,"2016-03-31":69.355828,"2016-06-30":53.626794,"2016-09-30":49.334615,"2016-12-31":32.965616,"2017-03-31":35.42394,"2017-06-30":32.679654,"2017-09-30":31.701299,"2017-12-31":32.738404,"2018-03-31":26.455298,"2018-06-30":30.080495,"2018-09-30":24.80543,"2018-12-31":17.595773,"2019-03-31":24.768202,"2019-06-30":32.711864,"2019-09-30":28.290735,"2019-12-31":32.363919,"2020-03-31":21.507545,"2020-06-30":26.415648,"2020-09-30":29.055872,"2020-12-31":27.072349,"2021-03-31":24.231164,"2021-06-30":25.305411,"2021-09-30":25.211429,"2021-12-31":24.426289,"2022-03-31":16.817286,"2022-06-30":14.13289,"2022-09-30":12.971319,"2022-12-31":14.009313,"2023-03-31":26.262701,"2023-06-30":33.408615,"2023-09-30":26.473545,"2023-12-31":23.803631,"2024-03-31":27.93901,"2024-06-30":25.778119,"2024-09-30":27.001887,"2024-12-31":24.477843,"2025-03-31":22.478939,"2025-06-30":26.723027,"2025-09-30":32.437279,"2025-12-31":28.088936,"2026-03-31":20.797165,"2026-06-30":21.216196},"pe_avg":{"2013-03-31":2590.952391,"2013-06-30":114.189362,"2013-09-30":77.916907,"2013-12-31":59.391346,"2014-03-31":58.273026,"2014-06-30":57.087469,"2014-09-30":58.49492,"2014-12-31":62.330594,"2015-03-31":70.306199,"2015-06-30":79.119898,"2015-09-30":82.950078,"2015-12-31":68.807664,"2016-03-31":58.38084,"2016-06-30":49.607103,"2016-09-30":43.015602,"2016-12-31":33.498843,"2017-03-31":30.863172,"2017-06-30":28.560892,"2017-09-30":26.539425,"2017-12-31":29.11278,"2018-03-31":27.849911,"2018-06-30":27.328322,"2018-09-30":27.076024,"2018-12-31":22.574179,"2019-03-31":24.638673,"2019-06-30":28.180606,"2019-09-30":26.973919,"2019-12-31":28.266569,"2020-03-31":26.221009,"2020-06-30":24.090676,"2020-09-30":24.414679,"2020-12-31":23.248144,"2021-03-31":21.555568,"2021-06-30":20.741461,"2021-09-30":21.842679,"2021-12-31":23.355651,"2022-03-31":24.021782,"2022-06-30":23.724093,"2022-09-30":22.372145,"2022-12-31":20.74897,"2023-03-31":19.968437,"2023-06-30":20.354493,"2023-09-30":18.497728,"2023-12-31":19.520915,"2024-03-31":21.303422,"2024-06-30":21.336308,"2024-09-30":21.215848,"2024-12-31":21.289862,"2025-03-31":21.72769,"2025-06-30":21.364036,"2025-09-30":28.661095,"2025-12-31":28.492322,"2026-03-31":24.297564,"2026-06-30":25.116218},"pe_high":{"2013-03-31":3823.18,"2013-06-30":144.227273,"2013-09-30":138.486486,"2013-12-31":92.4,"2014-03-31":91.842105,"2014-06-30":75.053763,"2014-09-30":74.330189,"2014-12-31":73.436364,"2015-03-31":81.359223,"2015-06-30":89.806122,"2015-09-30":97.929293,"2015-12-31":83.193798,"2016-03-31":69.355828,"2016-06-30":57.325359,"2016-09-30":49.642308,"2016-12-31":37.842407,"2017-03-31":35.42394,"2017-06-30":33.564935,"2017-09-30":31.994434,"2017-12-31":33.910946,"2018-03-31":31.503311,"2018-06-30":31.229102,"2018-09-30":31.665158,"2018-12-31":27.733157,"2019-03-31":31.194651,"2019-06-30":35.583051,"2019-09-30":32.726837,"2019-12-31":32.363919,"2020-03-31":30.471879,"2020-06-30":29.191932,"2020-09-30":33.484607,"2020-12-31":29.104063,"2021-03-31":25.142123,"2021-06-30":25.305411,"2021-09-30":27.049286,"2021-12-31":27.501089,"2022-03-31":28.710387,"2022-06-30":31.452658,"2022-09-30":33.011472,"2022-12-31":38.637951,"2023-03-31":27.862454,"2023-06-30":33.61234,"2023-09-30":28.70194,"2023-12-31":24.096839,"2024-03-31":29.470081,"2024-06-30":26.960123,"2024-09-30":27.001887,"2024-12-31":26.449833,"2025-03-31":28.731279,"2025-06-30":26.723027,"2025-09-30":34.893993,"2025-12-31":33.617021,"2026-03-31":28.71683,"2026-06-30":29.755179},"pe_low":{"2013-03-31":1806,"2013-06-30":82.090909,"2013-09-30":51.351351,"2013-12-31":38.816667,"2014-03-31":30.644737,"2014-06-30":26.204301,"2014-09-30":43.613208,"2014-12-31":49.5,"2015-03-31":55.097087,"2015-06-30":67.642857,"2015-09-30":73.646465,"2015-12-31":57.728682,"2016-03-31":48.165644,"2016-06-30":41.177033,"2016-09-30":35.411538,"2016-12-31":27.212034,"2017-03-31":27.341646,"2017-06-30":24.71645,"2017-09-30":21.345083,"2017-12-31":22.896104,"2018-03-31":23.077815,"2018-06-30":23.442724,"2018-09-30":23.710407,"2018-12-31":16.505945,"2019-03-31":18.566122,"2019-06-30":21.177966,"2019-09-30":19.960064,"2019-12-31":21.454121,"2020-03-31":20.539095,"2020-06-30":18.304401,"2020-09-30":17.072976,"2020-12-31":14.839445,"2021-03-31":13.200342,"2021-06-30":17.102298,"2021-09-30":17.954286,"2021-12-31":18.254176,"2022-03-31":14.223654,"2022-06-30":13.599668,"2022-09-30":12.971319,"2022-12-31":10.569267,"2023-03-31":11.25031,"2023-06-30":10.569267,"2023-09-30":8.006173,"2023-12-31":8.743779,"2024-03-31":12.249137,"2024-06-30":14.481084,"2024-09-30":13.601415,"2024-12-31":14.40092,"2025-03-31":16.777301,"2025-06-30":16.416003,"2025-09-30":21.407244,"2025-12-31":20.62383,"2026-03-31":17.617594,"2026-06-30":19.80113},"pb":{"2013-03-31":4.848172,"2013-06-30":4.828823,"2013-09-30":9.51816,"2013-12-31":9.000489,"2014-03-31":9.103507,"2014-06-30":9.459615,"2014-09-30":9.631723,"2014-12-31":5.892446,"2015-03-31":5.974672,"2015-06-30":6.131387,"2015-09-30":6.278549,"2015-12-31":6.746875,"2016-03-31":6.86572,"2016-06-30":6.400059,"2016-09-30":6.850232,"2016-12-31":5.652015,"2017-03-31":6.67444,"2017-06-30":6.662619,"2017-09-30":7.064393,"2017-12-31":7.005875,"2018-03-31":6.077043,"2018-06-30":7.213379,"2018-09-30":6.009989,"2018-12-31":4.634775,"2019-03-31":5.603313,"2019-06-30":6.293667,"2019-09-30":5.43505,"2019-12-31":5.917384,"2020-03-31":4.27806,"2020-06-30":5.623221,"2020-09-30":6.230299,"2020-12-31":6.135401,"2021-03-31":6.109016,"2021-06-30":7.123657,"2021-09-30":7.613148,"2021-12-31":7.728059,"2022-03-31":5.101871,"2022-06-30":3.779206,"2022-09-30":3.007026,"2022-12-31":2.595131,"2023-03-31":4.542117,"2023-06-30":5.672348,"2023-09-30":5.542537,"2023-12-31":6.053472,"2024-03-31":8.5301,"2024-06-30":8.447196,"2024-09-30":9.101757,"2024-12-31":8.362505,"2025-03-31":8.098146,"2025-06-30":9.798885,"2025-09-30":9.773582,"2025-12-31":7.821825,"2026-03-31":6.028729,"2026-06-30":5.534871},"pb_avg":{"2013-03-31":4.910626,"2013-06-30":4.875726,"2013-09-30":5.35522,"2013-12-31":5.785185,"2014-03-31":6.718406,"2014-06-30":7.429345,"2014-09-30":7.579785,"2014-12-31":5.001333,"2015-03-31":5.193976,"2015-06-30":5.4018,"2015-09-30":5.55781,"2015-12-31":5.722008,"2016-03-31":5.779276,"2016-06-30":5.920331,"2016-09-30":5.972822,"2016-12-31":5.743438,"2017-03-31":5.815118,"2017-06-30":5.8229,"2017-09-30":5.914109,"2017-12-31":6.230007,"2018-03-31":6.397399,"2018-06-30":6.553401,"2018-09-30":6.560121,"2018-12-31":5.946101,"2019-03-31":5.574009,"2019-06-30":5.421866,"2019-09-30":5.182071,"2019-12-31":5.168229,"2020-03-31":5.215614,"2020-06-30":5.128294,"2020-09-30":5.235112,"2020-12-31":5.268722,"2021-03-31":5.43446,"2021-06-30":5.838872,"2021-09-30":6.59588,"2021-12-31":7.389327,"2022-03-31":7.287504,"2022-06-30":6.343942,"2022-09-30":5.186337,"2022-12-31":3.843608,"2023-03-31":3.453528,"2023-06-30":3.455928,"2023-09-30":3.872709,"2023-12-31":4.96434,"2024-03-31":6.504179,"2024-06-30":6.991665,"2024-09-30":7.151408,"2024-12-31":7.273377,"2025-03-31":7.827505,"2025-06-30":7.833834,"2025-09-30":8.635791,"2025-12-31":7.934154,"2026-03-31":7.043433,"2026-06-30":6.552307},"pb_high":{"2013-03-31":7.246064,"2013-06-30":6.158302,"2013-09-30":9.51816,"2013-12-31":9.000489,"2014-03-31":10.588648,"2014-06-30":9.767472,"2014-09-30":9.631723,"2014-12-31":5.892446,"2015-03-31":6.010534,"2015-06-30":6.131387,"2015-09-30":6.561446,"2015-12-31":6.918351,"2016-03-31":6.86572,"2016-06-30":6.841462,"2016-09-30":6.892956,"2016-12-31":6.48815,"2017-03-31":6.67444,"2017-06-30":6.843107,"2017-09-30":7.129716,"2017-12-31":7.256794,"2018-03-31":7.236621,"2018-06-30":7.488818,"2018-09-30":7.672,"2018-12-31":7.30499,"2019-03-31":7.057169,"2019-06-30":6.846075,"2019-09-30":6.287287,"2019-12-31":5.917384,"2020-03-31":6.061154,"2020-06-30":6.214222,"2020-09-30":7.17993,"2020-12-31":6.595848,"2021-03-31":6.338681,"2021-06-30":7.123657,"2021-09-30":8.16813,"2021-12-31":8.700873,"2022-03-31":8.709888,"2022-06-30":8.410599,"2022-09-30":7.652758,"2022-12-31":7.157421,"2023-03-31":4.818793,"2023-06-30":5.706937,"2023-09-30":6.009077,"2023-12-31":6.128037,"2024-03-31":8.997553,"2024-06-30":8.834525,"2024-09-30":9.101757,"2024-12-31":9.036207,"2025-03-31":10.350582,"2025-06-30":9.798885,"2025-09-30":10.513807,"2025-12-31":9.361211,"2026-03-31":8.3245,"2026-06-30":7.762517},"pb_low":{"2013-03-31":3.422908,"2013-06-30":3.505167,"2013-09-30":3.529372,"2013-12-31":3.781049,"2014-03-31":3.533089,"2014-06-30":3.410219,"2014-09-30":5.65141,"2014-12-31":3.971821,"2015-03-31":4.07038,"2015-06-30":4.618221,"2015-09-30":4.934451,"2015-12-31":4.800686,"2016-03-31":4.768046,"2016-06-30":4.914249,"2016-09-30":4.916979,"2016-12-31":4.665553,"2017-03-31":5.151606,"2017-06-30":5.039108,"2017-09-30":4.756589,"2017-12-31":4.899666,"2018-03-31":5.301202,"2018-06-30":5.621625,"2018-09-30":5.744681,"2018-12-31":4.347711,"2019-03-31":4.200215,"2019-06-30":4.074579,"2019-09-30":3.83461,"2019-12-31":3.922649,"2020-03-31":4.085426,"2020-06-30":3.896543,"2020-09-30":3.660869,"2020-12-31":3.36306,"2021-03-31":3.327991,"2021-06-30":4.814421,"2021-09-30":5.421693,"2021-12-31":5.775308,"2022-03-31":4.315039,"2022-06-30":3.63662,"2022-09-30":3.007026,"2022-12-31":1.957886,"2023-03-31":1.945734,"2023-06-30":1.794524,"2023-09-30":1.676183,"2023-12-31":2.22362,"2024-03-31":3.739802,"2024-06-30":4.745286,"2024-09-30":4.584746,"2024-12-31":4.919868,"2025-03-31":6.044104,"2025-06-30":6.019473,"2025-09-30":6.450154,"2025-12-31":5.743044,"2026-03-31":5.107028,"2026-06-30":5.16571},"ptb":{"2013-03-31":4.848172,"2013-06-30":4.828823,"2013-09-30":9.51816,"2013-12-31":10.127841,"2014-03-31":9.103507,"2014-06-30":9.459615,"2014-09-30":11.818045,"2014-12-31":14.993214,"2015-03-31":14.251124,"2015-06-30":13.572859,"2015-09-30":13.029586,"2015-12-31":13.00154,"2016-03-31":12.424913,"2016-06-30":10.945119,"2016-09-30":11.122789,"2016-12-31":8.681667,"2017-03-31":9.953242,"2017-06-30":9.594454,"2017-09-30":9.874203,"2017-12-31":9.602629,"2018-03-31":8.186821,"2018-06-30":9.616304,"2018-09-30":7.969607,"2018-12-31":6.042114,"2019-03-31":7.231904,"2019-06-30":8.045604,"2019-09-30":6.829339,"2019-12-31":7.342076,"2020-03-31":5.259435,"2020-06-30":6.858158,"2020-09-30":7.488049,"2020-12-31":7.246661,"2021-03-31":7.156366,"2021-06-30":8.309972,"2021-09-30":8.91152,"2021-12-31":9.186964,"2022-03-31":6.139883,"2022-06-30":4.545145,"2022-09-30":3.624578,"2022-12-31":3.121632,"2023-03-31":5.492733,"2023-06-30":6.756979,"2023-09-30":6.523321,"2023-12-31":7.03884,"2024-03-31":9.897166,"2024-06-30":9.729024,"2024-09-30":10.408362,"2024-12-31":9.428785,"2025-03-31":9.115692,"2025-06-30":10.95925,"2025-09-30":10.969533,"2025-12-31":8.81763,"2026-03-31":6.710212,"2026-06-30":6.079619},"ptb_avg":{"2013-03-31":4.910626,"2013-06-30":4.875726,"2013-09-30":5.35522,"2013-12-31":6.509806,"2014-03-31":6.718406,"2014-06-30":7.429345,"2014-09-30":9.300334,"2014-12-31":12.725793,"2015-03-31":12.388963,"2015-06-30":11.957795,"2015-09-30":11.53387,"2015-12-31":11.026574,"2016-03-31":10.458773,"2016-06-30":10.124709,"2016-09-30":9.698129,"2016-12-31":8.822095,"2017-03-31":8.67178,"2017-06-30":8.385223,"2017-09-30":8.266402,"2017-12-31":8.539183,"2018-03-31":8.618396,"2018-06-30":8.736474,"2018-09-30":8.699114,"2018-12-31":7.751621,"2019-03-31":7.194083,"2019-06-30":6.931125,"2019-09-30":6.511462,"2019-12-31":6.412551,"2020-03-31":6.412061,"2020-06-30":6.254538,"2020-09-30":6.291958,"2020-12-31":6.223007,"2021-03-31":6.366162,"2021-06-30":6.811229,"2021-09-30":7.720763,"2021-12-31":8.784287,"2022-03-31":8.770199,"2022-06-30":7.62968,"2022-09-30":6.251452,"2022-12-31":4.623399,"2023-03-31":4.176314,"2023-06-30":4.116749,"2023-09-30":4.558007,"2023-12-31":5.772421,"2024-03-31":7.546563,"2024-06-30":8.052623,"2024-09-30":8.178029,"2024-12-31":8.200785,"2025-03-31":8.811045,"2025-06-30":8.761501,"2025-09-30":9.692515,"2025-12-31":8.94426,"2026-03-31":7.839617,"2026-06-30":7.197192},"ptb_high":{"2013-03-31":7.246064,"2013-06-30":6.158302,"2013-09-30":9.51816,"2013-12-31":10.127841,"2014-03-31":10.588648,"2014-06-30":9.767472,"2014-09-30":11.818045,"2014-12-31":14.993214,"2015-03-31":14.336665,"2015-06-30":13.572859,"2015-09-30":13.616669,"2015-12-31":13.331982,"2016-03-31":12.424913,"2016-06-30":11.699989,"2016-09-30":11.19216,"2016-12-31":9.965995,"2017-03-31":9.953242,"2017-06-30":9.854365,"2017-09-30":9.965508,"2017-12-31":9.946552,"2018-03-31":9.748973,"2018-06-30":9.983498,"2018-09-30":10.173533,"2018-12-31":9.523134,"2019-03-31":9.10832,"2019-06-30":8.751783,"2019-09-30":7.900208,"2019-12-31":7.342076,"2020-03-31":7.451564,"2020-06-30":7.57895,"2020-09-30":8.629388,"2020-12-31":7.790505,"2021-03-31":7.425406,"2021-06-30":8.309972,"2021-09-30":9.56115,"2021-12-31":10.343427,"2022-03-31":10.481978,"2022-06-30":10.115191,"2022-09-30":9.224401,"2022-12-31":8.60952,"2023-03-31":5.827314,"2023-06-30":6.798183,"2023-09-30":7.072417,"2023-12-31":7.125543,"2024-03-31":10.439535,"2024-06-30":10.175129,"2024-09-30":10.408362,"2024-12-31":10.188389,"2025-03-31":11.65115,"2025-06-30":10.95925,"2025-09-30":11.800336,"2025-12-31":10.552997,"2026-03-31":9.265494,"2026-06-30":8.526512},"ptb_low":{"2013-03-31":3.422908,"2013-06-30":3.505167,"2013-09-30":3.529372,"2013-12-31":4.254643,"2014-03-31":3.533089,"2014-06-30":3.410219,"2014-09-30":6.934233,"2014-12-31":10.106221,"2015-03-31":9.708899,"2015-06-30":10.223211,"2015-09-30":10.24024,"2015-12-31":9.251143,"2016-03-31":8.628747,"2016-06-30":8.404149,"2016-09-30":7.983746,"2016-12-31":7.166431,"2017-03-31":7.682319,"2017-06-30":7.256529,"2017-09-30":6.648488,"2017-12-31":6.715746,"2018-03-31":7.14163,"2018-06-30":7.494304,"2018-09-30":7.617793,"2018-12-31":5.667884,"2019-03-31":5.420999,"2019-06-30":5.208799,"2019-09-30":4.818328,"2019-12-31":4.86708,"2020-03-31":5.022611,"2020-06-30":4.752277,"2020-09-30":4.399912,"2020-12-31":3.972187,"2021-03-31":3.898553,"2021-06-30":5.616175,"2021-09-30":6.346327,"2021-12-31":6.865573,"2022-03-31":5.192965,"2022-06-30":4.37366,"2022-09-30":3.624578,"2022-12-31":2.355102,"2023-03-31":2.352955,"2023-06-30":2.137662,"2023-09-30":1.972793,"2023-12-31":2.585575,"2024-03-31":4.339157,"2024-06-30":5.465365,"2024-09-30":5.242909,"2024-12-31":5.547187,"2025-03-31":6.803556,"2025-06-30":6.732287,"2025-09-30":7.239431,"2025-12-31":6.474197,"2026-03-31":5.684322,"2026-06-30":5.674124},"ps":{"2013-03-31":10.443574,"2013-06-30":9.746836,"2013-09-30":18.072315,"2013-12-31":17.687698,"2014-03-31":17.088985,"2014-06-30":17.332078,"2014-09-30":18.264155,"2014-12-31":17.061908,"2015-03-31":16.588152,"2015-06-30":16.524044,"2015-09-30":16.317845,"2015-12-31":16.640636,"2016-03-31":16.376723,"2016-06-30":14.550524,"2016-09-30":15.025751,"2016-12-31":12.105268,"2017-03-31":13.704111,"2017-06-30":13.352352,"2017-09-30":13.78573,"2017-12-31":12.812481,"2018-03-31":10.579319,"2018-06-30":11.807173,"2018-09-30":9.304273,"2018-12-31":6.982874,"2019-03-31":8.223654,"2019-06-30":8.923368,"2019-09-30":7.679196,"2019-12-31":8.458285,"2020-03-31":6.141157,"2020-06-30":8.263497,"2020-09-30":9.287624,"2020-12-31":9.156174,"2021-03-31":8.649591,"2021-06-30":9.396805,"2021-09-30":9.038534,"2021-12-31":8.183502,"2022-03-31":5.253734,"2022-06-30":3.980365,"2022-09-30":3.159242,"2022-12-31":2.797741,"2023-03-31":4.830446,"2023-06-30":6.308188,"2023-09-30":6.237477,"2023-12-31":6.873124,"2024-03-31":8.937561,"2024-06-30":8.840783,"2024-09-30":9.58543,"2024-12-31":9.284459,"2025-03-31":8.795444,"2025-06-30":10.690241,"2025-09-30":10.011295,"2025-12-31":8.455344,"2026-03-31":6.834138,"2026-06-30":6.334446},"ps_avg":{"2013-03-31":10.57811,"2013-06-30":9.841507,"2013-09-30":10.16806,"2013-12-31":11.369007,"2014-03-31":12.611705,"2014-06-30":13.61218,"2014-09-30":14.373168,"2014-12-31":14.481638,"2015-03-31":14.420618,"2015-06-30":14.557813,"2015-09-30":14.444658,"2015-12-31":14.112883,"2016-03-31":13.785241,"2016-06-30":13.459864,"2016-09-30":13.101181,"2016-12-31":12.301074,"2017-03-31":11.939731,"2017-06-30":11.669496,"2017-09-30":11.541021,"2017-12-31":11.393559,"2018-03-31":11.137016,"2018-06-30":10.726892,"2018-09-30":10.155951,"2018-12-31":8.958552,"2019-03-31":8.180647,"2019-06-30":7.6873,"2019-09-30":7.321761,"2019-12-31":7.387445,"2020-03-31":7.487016,"2020-06-30":7.536186,"2020-09-30":7.80408,"2020-12-31":7.862785,"2021-03-31":7.694506,"2021-06-30":7.702047,"2021-09-30":7.830805,"2021-12-31":7.824808,"2022-03-31":7.504425,"2022-06-30":6.681617,"2022-09-30":5.44887,"2022-12-31":4.143689,"2023-03-31":3.672755,"2023-06-30":3.843319,"2023-09-30":4.358281,"2023-12-31":5.636521,"2024-03-31":6.814867,"2024-06-30":7.317433,"2024-09-30":7.531438,"2024-12-31":8.075256,"2025-03-31":8.501499,"2025-06-30":8.546438,"2025-09-30":8.845831,"2025-12-31":8.576771,"2026-03-31":7.984401,"2026-06-30":7.498862},"ps_high":{"2013-03-31":15.608939,"2013-06-30":12.430349,"2013-09-30":18.072315,"2013-12-31":17.687698,"2014-03-31":19.876873,"2014-06-30":17.89614,"2014-09-30":18.264155,"2014-12-31":17.061908,"2015-03-31":16.687721,"2015-06-30":16.524044,"2015-09-30":17.05309,"2015-12-31":17.063569,"2016-03-31":16.376723,"2016-06-30":15.554053,"2016-09-30":15.119464,"2016-12-31":13.896069,"2017-03-31":13.704111,"2017-06-30":13.714063,"2017-09-30":13.913204,"2017-12-31":13.271367,"2018-03-31":12.59799,"2018-06-30":12.258023,"2018-09-30":11.87729,"2018-12-31":11.00589,"2019-03-31":10.357394,"2019-06-30":9.70659,"2019-09-30":8.883325,"2019-12-31":8.458285,"2020-03-31":8.700789,"2020-06-30":9.131991,"2020-09-30":10.703256,"2020-12-31":9.843323,"2021-03-31":8.974768,"2021-06-30":9.396805,"2021-09-30":9.697423,"2021-12-31":9.213648,"2022-03-31":8.969149,"2022-06-30":8.858278,"2022-09-30":8.040142,"2022-12-31":7.716222,"2023-03-31":5.124685,"2023-06-30":6.346655,"2023-09-30":6.762513,"2023-12-31":6.957786,"2024-03-31":9.427344,"2024-06-30":9.246159,"2024-09-30":9.58543,"2024-12-31":10.032436,"2025-03-31":11.241828,"2025-06-30":10.690241,"2025-09-30":10.769524,"2025-12-31":10.119411,"2026-03-31":9.436612,"2026-06-30":8.8839},"ps_low":{"2013-03-31":7.373376,"2013-06-30":7.075074,"2013-09-30":6.701288,"2013-12-31":7.430492,"2014-03-31":6.632269,"2014-06-30":6.248266,"2014-09-30":10.716485,"2014-12-31":11.50063,"2015-03-31":11.301052,"2015-06-30":12.446073,"2015-09-30":12.824557,"2015-12-31":11.840514,"2016-03-31":11.373167,"2016-06-30":11.172538,"2016-09-30":10.785226,"2016-12-31":9.992502,"2017-03-31":10.577393,"2017-06-30":10.098722,"2017-09-30":9.282192,"2017-12-31":8.960605,"2018-03-31":9.228683,"2018-06-30":9.20172,"2018-09-30":8.893541,"2018-12-31":6.550376,"2019-03-31":6.164411,"2019-06-30":5.777071,"2019-09-30":5.417931,"2019-12-31":5.607018,"2020-03-31":5.864631,"2020-06-30":5.72609,"2020-09-30":5.457326,"2020-12-31":5.018868,"2021-03-31":4.712013,"2021-06-30":6.350695,"2021-09-30":6.43678,"2021-12-31":6.115669,"2022-03-31":4.443481,"2022-06-30":3.830189,"2022-09-30":3.159242,"2022-12-31":2.110744,"2023-03-31":2.069247,"2023-06-30":1.995681,"2023-09-30":1.886348,"2023-12-31":2.524702,"2024-03-31":3.918443,"2024-06-30":4.966387,"2024-09-30":4.828382,"2024-12-31":5.462277,"2025-03-31":6.564537,"2025-06-30":6.567034,"2025-09-30":6.607035,"2025-12-31":6.208194,"2026-03-31":5.789302,"2026-06-30":5.911955},"pcf":{"2013-06-30":20.064314,"2013-09-30":33.821609,"2013-12-31":32.979053,"2014-03-31":31.822345,"2014-06-30":36.102788,"2014-09-30":40.070233,"2014-12-31":29.032725,"2015-03-31":28.944087,"2015-06-30":29.214431,"2015-09-30":28.193571,"2015-12-31":28.908268,"2016-03-31":26.760244,"2016-06-30":23.228221,"2016-09-30":23.572447,"2016-12-31":20.770139,"2017-03-31":23.464871,"2017-06-30":22.85068,"2017-09-30":23.424507,"2017-12-31":21.509159,"2018-03-31":17.458734,"2018-06-30":20.482632,"2018-09-30":16.464506,"2018-12-31":13.319317,"2019-03-31":15.779448,"2019-06-30":16.907945,"2019-09-30":14.660083,"2019-12-31":16.466799,"2020-03-31":11.852997,"2020-06-30":18.668629,"2020-09-30":21.707587,"2020-12-31":20.314103,"2021-03-31":20.418943,"2021-06-30":19.949791,"2021-09-30":18.935255,"2021-12-31":16.730618,"2022-03-31":10.563256,"2022-06-30":8.129501,"2022-09-30":6.901567,"2022-12-31":6.463432,"2023-03-31":11.247367,"2023-06-30":13.696303,"2023-09-30":11.958305,"2023-12-31":13.038379,"2024-03-31":16.703517,"2024-06-30":16.885667,"2024-09-30":18.098026,"2024-12-31":16.72327,"2025-03-31":15.59071,"2025-06-30":18.685115,"2025-09-30":17.631769,"2025-12-31":14.673892,"2026-03-31":11.847474,"2026-06-30":11.096036},"pcf_avg":{"2013-06-30":20.259198,"2013-09-30":19.029115,"2013-12-31":21.197731,"2014-03-31":23.484955,"2014-06-30":28.354225,"2014-09-30":31.533689,"2014-12-31":24.64211,"2015-03-31":25.162031,"2015-06-30":25.738142,"2015-09-30":24.957124,"2015-12-31":24.517031,"2016-03-31":22.525656,"2016-06-30":21.487109,"2016-09-30":20.553175,"2016-12-31":21.106101,"2017-03-31":20.443811,"2017-06-30":19.970707,"2017-09-30":19.61033,"2017-12-31":19.127121,"2018-03-31":18.379086,"2018-06-30":18.608602,"2018-09-30":17.971604,"2018-12-31":17.087778,"2019-03-31":15.696927,"2019-06-30":14.565851,"2019-09-30":13.977717,"2019-12-31":14.382063,"2020-03-31":14.450629,"2020-06-30":17.02551,"2020-09-30":18.24016,"2020-12-31":17.444559,"2021-03-31":18.164291,"2021-06-30":16.351752,"2021-09-30":16.405127,"2021-12-31":15.997292,"2022-03-31":15.088537,"2022-06-30":13.646539,"2022-09-30":11.903404,"2022-12-31":9.572886,"2023-03-31":8.55176,"2023-06-30":8.344593,"2023-09-30":8.355566,"2023-12-31":10.692531,"2024-03-31":12.736388,"2024-06-30":13.976109,"2024-09-30":14.219931,"2024-12-31":14.545241,"2025-03-31":15.069666,"2025-06-30":14.938034,"2025-09-30":15.579168,"2025-12-31":14.884624,"2026-03-31":13.841539,"2026-06-30":13.135741},"pcf_high":{"2013-06-30":25.588451,"2013-09-30":33.821609,"2013-12-31":32.979053,"2014-03-31":37.013826,"2014-06-30":37.27773,"2014-09-30":40.070233,"2014-12-31":29.032725,"2015-03-31":29.117821,"2015-06-30":29.214431,"2015-09-30":29.463908,"2015-12-31":29.64299,"2016-03-31":26.760244,"2016-06-30":24.830238,"2016-09-30":23.719465,"2016-12-31":23.842784,"2017-03-31":23.464871,"2017-06-30":23.469697,"2017-09-30":23.641108,"2017-12-31":22.27952,"2018-03-31":20.790087,"2018-06-30":21.26475,"2018-09-30":21.017623,"2018-12-31":20.992924,"2019-03-31":19.873641,"2019-06-30":18.391989,"2019-09-30":16.958843,"2019-12-31":16.466799,"2020-03-31":16.793321,"2020-06-30":20.630701,"2020-09-30":25.016286,"2020-12-31":21.838627,"2021-03-31":21.186583,"2021-06-30":19.949791,"2021-09-30":20.315593,"2021-12-31":18.836681,"2022-03-31":18.033539,"2022-06-30":18.092153,"2022-09-30":17.564203,"2022-12-31":17.826268,"2023-03-31":11.932483,"2023-06-30":13.779823,"2023-09-30":12.964888,"2023-12-31":13.198982,"2024-03-31":17.618877,"2024-06-30":17.659925,"2024-09-30":18.098026,"2024-12-31":18.070535,"2025-03-31":19.927143,"2025-06-30":18.685115,"2025-09-30":18.967153,"2025-12-31":17.561809,"2026-03-31":16.359052,"2026-06-30":15.56191},"pcf_low":{"2013-06-30":14.564369,"2013-09-30":12.54119,"2013-12-31":13.854295,"2014-03-31":12.350315,"2014-06-30":13.015162,"2014-09-30":23.511192,"2014-12-31":19.569595,"2015-03-31":19.718811,"2015-06-30":22.004597,"2015-09-30":22.157953,"2015-12-31":20.569451,"2016-03-31":18.584226,"2016-06-30":17.835659,"2016-09-30":16.919897,"2016-12-31":17.145068,"2017-03-31":18.111147,"2017-06-30":17.282548,"2017-09-30":15.772163,"2017-12-31":15.04276,"2018-03-31":15.22982,"2018-06-30":15.962792,"2018-09-30":15.737689,"2018-12-31":12.49436,"2019-03-31":11.828196,"2019-06-30":10.946361,"2019-09-30":10.343181,"2019-12-31":10.915882,"2020-03-31":11.319276,"2020-06-30":12.936199,"2020-09-30":12.755188,"2020-12-31":11.134978,"2021-03-31":11.12357,"2021-06-30":13.482779,"2021-09-30":13.484717,"2021-12-31":12.503072,"2022-03-31":8.934147,"2022-06-30":7.822782,"2022-09-30":6.901567,"2022-12-31":4.876309,"2023-03-31":4.818101,"2023-06-30":4.33301,"2023-09-30":3.61645,"2023-12-31":4.789383,"2024-03-31":7.323225,"2024-06-30":9.485671,"2024-09-30":9.116354,"2024-12-31":9.838713,"2025-03-31":11.636227,"2025-06-30":11.478299,"2025-09-30":11.636228,"2025-12-31":10.774059,"2026-03-31":10.036175,"2026-06-30":10.355959},"pfcf":{"2013-06-30":29.696783,"2013-09-30":47.858555,"2013-12-31":48.684462,"2014-03-31":44.945543,"2014-06-30":54.097911,"2014-09-30":61.837526,"2014-12-31":38.706777,"2015-03-31":38.824497,"2015-06-30":38.827526,"2015-09-30":37.821045,"2015-12-31":38.262579,"2016-03-31":36.193948,"2016-06-30":31.357985,"2016-09-30":31.383364,"2016-12-31":28.799638,"2017-03-31":31.784218,"2017-06-30":30.963829,"2017-09-30":31.967544,"2017-12-31":29.792702,"2018-03-31":25.165391,"2018-06-30":32.413249,"2018-09-30":27.670748,"2018-12-31":25.386399,"2019-03-31":30.717032,"2019-06-30":31.161851,"2019-09-30":26.137789,"2019-12-31":28.190428,"2020-03-31":19.431369,"2020-06-30":32.995162,"2020-09-30":38.226984,"2020-12-31":33.374768,"2021-03-31":33.908335,"2021-06-30":30.709885,"2021-09-30":28.464995,"2021-12-31":24.730223,"2022-03-31":15.82813,"2022-06-30":13.299553,"2022-09-30":14.18243,"2022-12-31":17.130946,"2023-03-31":32.235756,"2023-06-30":31.608605,"2023-09-30":21.063411,"2023-12-31":21.137059,"2024-03-31":25.748375,"2024-06-30":26.675687,"2024-09-30":28.661442,"2024-12-31":28.245725,"2025-03-31":28.643916,"2025-06-30":38.124909,"2025-09-30":42.298788,"2025-12-31":36.852603,"2026-03-31":30.445502,"2026-06-30":35.284669},"pfcf_avg":{"2013-06-30":29.985228,"2013-09-30":26.926747,"2013-12-31":31.292594,"2014-03-31":33.1699,"2014-06-30":42.487144,"2014-09-30":48.663689,"2014-12-31":32.853158,"2015-03-31":33.751392,"2015-06-30":34.207355,"2015-09-30":33.479422,"2015-12-31":32.450399,"2016-03-31":30.466554,"2016-06-30":29.007492,"2016-09-30":27.363633,"2016-12-31":29.26548,"2017-03-31":27.692058,"2017-06-30":27.06132,"2017-09-30":26.762318,"2017-12-31":26.4933,"2018-03-31":26.492005,"2018-06-30":29.447644,"2018-09-30":30.203623,"2018-12-31":32.569023,"2019-03-31":30.556392,"2019-06-30":26.845301,"2019-09-30":24.921184,"2019-12-31":24.621452,"2020-03-31":23.689831,"2020-06-30":30.091095,"2020-09-30":32.120857,"2020-12-31":28.660292,"2021-03-31":30.164189,"2021-06-30":25.171212,"2021-09-30":24.661504,"2021-12-31":23.646263,"2022-03-31":22.608874,"2022-06-30":22.325216,"2022-09-30":24.460996,"2022-12-31":25.372371,"2023-03-31":24.509956,"2023-06-30":19.257821,"2023-09-30":14.717532,"2023-12-31":17.334108,"2024-03-31":19.633069,"2024-06-30":22.079217,"2024-09-30":22.51979,"2024-12-31":24.567017,"2025-03-31":27.686633,"2025-06-30":30.479404,"2025-09-30":37.374577,"2025-12-31":37.381844,"2026-03-31":35.569826,"2026-06-30":41.770798},"pfcf_high":{"2013-06-30":37.872947,"2013-09-30":47.858555,"2013-12-31":48.684462,"2014-03-31":52.277935,"2014-06-30":55.858494,"2014-09-30":61.837526,"2014-12-31":38.706777,"2015-03-31":39.057538,"2015-06-30":38.827526,"2015-09-30":39.525173,"2015-12-31":39.235047,"2016-03-31":36.193948,"2016-06-30":33.520701,"2016-09-30":31.579098,"2016-12-31":33.060133,"2017-03-31":31.784218,"2017-06-30":31.802629,"2017-09-30":32.263142,"2017-12-31":30.859742,"2018-03-31":29.967273,"2018-06-30":33.650931,"2018-09-30":35.322856,"2018-12-31":40.012166,"2019-03-31":38.686985,"2019-06-30":33.896989,"2019-09-30":30.236301,"2019-12-31":28.190428,"2020-03-31":27.530355,"2020-06-30":36.462953,"2020-09-30":44.053591,"2020-12-31":35.879464,"2021-03-31":35.183102,"2021-06-30":30.709885,"2021-09-30":30.54003,"2021-12-31":27.843283,"2022-03-31":27.021705,"2022-06-30":29.59807,"2022-09-30":36.093699,"2022-12-31":47.247474,"2023-03-31":34.199347,"2023-06-30":31.801353,"2023-09-30":22.836411,"2023-12-31":21.39742,"2024-03-31":27.159398,"2024-06-30":27.898847,"2024-09-30":28.661442,"2024-12-31":30.521264,"2025-03-31":36.610996,"2025-06-30":38.124909,"2025-09-30":45.502386,"2025-12-31":44.105435,"2026-03-31":42.039303,"2026-06-30":49.485858},"pfcf_low":{"2013-06-30":21.556427,"2013-09-30":17.746146,"2013-12-31":20.45204,"2014-03-31":17.443454,"2014-06-30":19.502457,"2014-09-30":36.283143,"2014-12-31":26.090419,"2015-03-31":26.450063,"2015-06-30":29.245275,"2015-09-30":29.724398,"2015-12-31":27.225437,"2016-03-31":25.135665,"2016-06-30":24.078053,"2016-09-30":22.526439,"2016-12-31":23.773157,"2017-03-31":24.532359,"2017-06-30":23.418729,"2017-09-30":21.524352,"2017-12-31":20.835982,"2018-03-31":21.952586,"2018-06-30":25.260717,"2018-09-30":26.449238,"2018-12-31":23.814043,"2019-03-31":23.025335,"2019-06-30":20.174473,"2019-09-30":18.441088,"2019-12-31":18.687504,"2020-03-31":18.556406,"2020-06-30":22.863595,"2020-09-30":22.461841,"2020-12-31":18.294055,"2021-03-31":18.472147,"2021-06-30":20.754834,"2021-09-30":20.271309,"2021-12-31":18.481311,"2022-03-31":13.38705,"2022-06-30":12.797771,"2022-09-30":14.18243,"2022-12-31":12.924369,"2023-03-31":13.809023,"2023-06-30":9.999809,"2023-09-30":6.370031,"2023-12-31":7.764268,"2024-03-31":11.28871,"2024-06-30":14.985301,"2024-09-30":14.437368,"2024-12-31":16.617658,"2025-03-31":21.378572,"2025-06-30":23.4202,"2025-09-30":27.915426,"2025-12-31":27.058405,"2026-03-31":25.790846,"2026-06-30":32.931272},"evs_avg":{"2013-03-31":9.12575,"2013-06-30":8.410974,"2013-09-30":8.810668,"2013-12-31":9.914611,"2014-03-31":11.239229,"2014-06-30":12.25095,"2014-09-30":13.125668,"2014-12-31":13.601965,"2015-03-31":13.515383,"2015-06-30":13.603103,"2015-09-30":13.459027,"2015-12-31":13.091017,"2016-03-31":12.742038,"2016-06-30":12.408783,"2016-09-30":12.041637,"2016-12-31":11.235548,"2017-03-31":10.873104,"2017-06-30":10.600795,"2017-09-30":10.491719,"2017-12-31":10.367534,"2018-03-31":10.151168,"2018-06-30":9.854487,"2018-09-30":9.36194,"2018-12-31":8.222243,"2019-03-31":7.413153,"2019-06-30":6.911055,"2019-09-30":6.536104,"2019-12-31":6.611528,"2020-03-31":6.665159,"2020-06-30":6.761285,"2020-09-30":7.099815,"2020-12-31":7.142097,"2021-03-31":7.014213,"2021-06-30":7.090532,"2021-09-30":7.313797,"2021-12-31":7.4178,"2022-03-31":7.137654,"2022-06-30":6.342544,"2022-09-30":5.179184,"2022-12-31":3.87943,"2023-03-31":3.438286,"2023-06-30":3.552387,"2023-09-30":4.021627,"2023-12-31":5.287987,"2024-03-31":6.536453,"2024-06-30":7.052445,"2024-09-30":7.262106,"2024-12-31":7.777453,"2025-03-31":8.258479,"2025-06-30":8.444433,"2025-09-30":8.763417,"2025-12-31":8.463081,"2026-03-31":7.880048,"2026-06-30":7.469963},"evs_high":{"2013-03-31":14.156579,"2013-06-30":10.999817,"2013-09-30":16.714923,"2013-12-31":16.233303,"2014-03-31":18.504397,"2014-06-30":16.53491,"2014-09-30":17.016655,"2014-12-31":16.182235,"2015-03-31":15.782487,"2015-06-30":15.569334,"2015-09-30":16.067459,"2015-12-31":16.041703,"2016-03-31":15.333519,"2016-06-30":14.502972,"2016-09-30":14.059921,"2016-12-31":12.830543,"2017-03-31":12.637483,"2017-06-30":12.645363,"2017-09-30":12.863902,"2017-12-31":12.245341,"2018-03-31":11.612142,"2018-06-30":11.385619,"2018-09-30":11.083279,"2018-12-31":10.269581,"2019-03-31":9.5899,"2019-06-30":8.930345,"2019-09-30":8.097668,"2019-12-31":7.682368,"2020-03-31":7.878931,"2020-06-30":8.35709,"2020-09-30":9.998991,"2020-12-31":9.122635,"2021-03-31":8.294475,"2021-06-30":8.78529,"2021-09-30":9.180415,"2021-12-31":8.80664,"2022-03-31":8.602378,"2022-06-30":8.519205,"2022-09-30":7.770455,"2022-12-31":7.451963,"2023-03-31":4.890216,"2023-06-30":6.055723,"2023-09-30":6.425859,"2023-12-31":6.609251,"2024-03-31":9.14893,"2024-06-30":8.981171,"2024-09-30":9.316098,"2024-12-31":9.734632,"2025-03-31":10.998807,"2025-06-30":10.588236,"2025-09-30":10.68711,"2025-12-31":10.00572,"2026-03-31":9.33226,"2026-06-30":8.855002},"evs_low":{"2013-03-31":5.921017,"2013-06-30":5.644542,"2013-09-30":5.343896,"2013-12-31":5.976097,"2014-03-31":5.259793,"2014-06-30":4.887035,"2014-09-30":9.468985,"2014-12-31":10.620957,"2015-03-31":10.395818,"2015-06-30":11.491363,"2015-09-30":11.838926,"2015-12-31":10.818649,"2016-03-31":10.329963,"2016-06-30":10.121458,"2016-09-30":9.725682,"2016-12-31":8.926976,"2017-03-31":9.510766,"2017-06-30":9.030022,"2017-09-30":8.232891,"2017-12-31":7.93458,"2018-03-31":8.242835,"2018-06-30":8.329316,"2018-09-30":8.09953,"2018-12-31":5.814067,"2019-03-31":5.396917,"2019-06-30":5.000827,"2019-09-30":4.632273,"2019-12-31":4.831101,"2020-03-31":5.042773,"2020-06-30":4.951189,"2020-09-30":4.753062,"2020-12-31":4.298179,"2021-03-31":4.03172,"2021-06-30":5.739181,"2021-09-30":5.919772,"2021-12-31":5.708661,"2022-03-31":4.076711,"2022-06-30":3.491117,"2022-09-30":2.889556,"2022-12-31":1.846484,"2023-03-31":1.834778,"2023-06-30":1.704749,"2023-09-30":1.549693,"2023-12-31":2.176168,"2024-03-31":3.640029,"2024-06-30":4.701399,"2024-09-30":4.559049,"2024-12-31":5.164473,"2025-03-31":6.321516,"2025-06-30":6.465029,"2025-09-30":6.524621,"2025-12-31":6.094504,"2026-03-31":5.684949,"2026-06-30":5.883056},"eve_avg":{"2013-03-31":38.472537,"2013-06-30":19.129494,"2013-09-30":19.239564,"2013-12-31":20.501135,"2014-03-31":22.072459,"2014-06-30":22.703824,"2014-09-30":24.18284,"2014-12-31":27.186484,"2015-03-31":29.031851,"2015-06-30":31.246794,"2015-09-30":32.342658,"2015-12-31":28.726531,"2016-03-31":26.964122,"2016-06-30":25.163895,"2016-09-30":23.399436,"2016-12-31":21.042765,"2017-03-31":20.33621,"2017-06-30":19.531252,"2017-09-30":18.96576,"2017-12-31":18.14497,"2018-03-31":17.660767,"2018-06-30":17.445267,"2018-09-30":17.113925,"2018-12-31":15.708007,"2019-03-31":15.88968,"2019-06-30":16.188114,"2019-09-30":15.290286,"2019-12-31":15.723592,"2020-03-31":15.023385,"2020-06-30":14.909186,"2020-09-30":15.917194,"2020-12-31":15.530578,"2021-03-31":14.586713,"2021-06-30":14.266426,"2021-09-30":15.004137,"2021-12-31":15.986363,"2022-03-31":16.409884,"2022-06-30":15.764738,"2022-09-30":14.07462,"2022-12-31":12.021696,"2023-03-31":10.993408,"2023-06-30":11.156275,"2023-09-30":10.828998,"2023-12-31":12.314385,"2024-03-31":14.270006,"2024-06-30":14.704726,"2024-09-30":14.811188,"2024-12-31":15.073385,"2025-03-31":15.783023,"2025-06-30":15.820483,"2025-09-30":16.674863,"2025-12-31":16.6921,"2026-03-31":15.49675,"2026-06-30":15.548663},"eve_high":{"2013-03-31":59.681616,"2013-06-30":25.017427,"2013-09-30":36.499825,"2013-12-31":33.566735,"2014-03-31":36.340352,"2014-06-30":30.642985,"2014-09-30":31.351627,"2014-12-31":32.343713,"2015-03-31":33.901726,"2015-06-30":35.763296,"2015-09-30":38.610839,"2015-12-31":35.201427,"2016-03-31":32.448097,"2016-06-30":29.410722,"2016-09-30":27.321385,"2016-12-31":24.02999,"2017-03-31":23.636168,"2017-06-30":23.298229,"2017-09-30":23.253928,"2017-12-31":21.431456,"2018-03-31":20.202535,"2018-06-30":20.155807,"2018-09-30":20.260588,"2018-12-31":19.619299,"2019-03-31":20.555414,"2019-06-30":20.917998,"2019-09-30":18.943343,"2019-12-31":18.270271,"2020-03-31":17.759249,"2020-06-30":18.428065,"2020-09-30":22.416905,"2020-12-31":19.837283,"2021-03-31":17.249138,"2021-06-30":17.676346,"2021-09-30":18.833472,"2021-12-31":18.979501,"2022-03-31":19.77737,"2022-06-30":21.174948,"2022-09-30":21.116495,"2022-12-31":23.09237,"2023-03-31":15.635741,"2023-06-30":19.018004,"2023-09-30":17.302852,"2023-12-31":15.391276,"2024-03-31":19.973414,"2024-06-30":18.726223,"2024-09-30":19.00034,"2024-12-31":18.866571,"2025-03-31":21.020146,"2025-06-30":19.836856,"2025-09-30":20.33523,"2025-12-31":19.734714,"2026-03-31":18.352641,"2026-06-30":18.431609},"eve_low":{"2013-03-31":24.961951,"2013-06-30":12.83766,"2013-09-30":11.669288,"2013-12-31":12.357193,"2014-03-31":10.329584,"2014-06-30":9.056799,"2014-09-30":17.445737,"2014-12-31":21.228291,"2015-03-31":22.330839,"2015-06-30":26.396056,"2015-09-30":28.449481,"2015-12-31":23.740114,"2016-03-31":21.859799,"2016-06-30":20.525404,"2016-09-30":18.899047,"2016-12-31":16.7191,"2017-03-31":17.788198,"2017-06-30":16.637207,"2017-09-30":14.882503,"2017-12-31":13.886881,"2018-03-31":14.340693,"2018-06-30":14.745275,"2018-09-30":14.8062,"2018-12-31":11.107359,"2019-03-31":11.567989,"2019-06-30":11.713689,"2019-09-30":10.836545,"2019-12-31":11.489364,"2020-03-31":11.366499,"2020-06-30":10.917775,"2020-09-30":10.655969,"2020-12-31":9.346445,"2021-03-31":8.384339,"2021-06-30":11.547455,"2021-09-30":12.144316,"2021-12-31":12.302936,"2022-03-31":9.372596,"2022-06-30":8.677361,"2022-09-30":7.852474,"2022-12-31":5.721942,"2023-03-31":5.86643,"2023-06-30":5.353764,"2023-09-30":4.172846,"2023-12-31":5.067745,"2024-03-31":7.9467,"2024-06-30":9.802669,"2024-09-30":9.298258,"2024-12-31":10.009201,"2025-03-31":12.081236,"2025-06-30":12.112108,"2025-09-30":12.414924,"2025-12-31":12.020453,"2026-03-31":11.179911,"2026-06-30":12.24553},"evb_avg":{"2013-03-31":94.511779,"2013-06-30":28.042691,"2013-09-30":27.596586,"2013-12-31":27.834458,"2014-03-31":28.582134,"2014-06-30":28.303821,"2014-09-30":29.430927,"2014-12-31":33.953164,"2015-03-31":37.62413,"2015-06-30":42.056139,"2015-09-30":44.714719,"2015-12-31":37.70213,"2016-03-31":34.498269,"2016-06-30":31.384506,"2016-09-30":28.496809,"2016-12-31":25.01233,"2017-03-31":23.980527,"2017-06-30":22.835077,"2017-09-30":22.002462,"2017-12-31":20.861821,"2018-03-31":20.27369,"2018-06-30":20.091356,"2018-09-30":19.874303,"2018-12-31":18.428677,"2019-03-31":19.182564,"2019-06-30":20.082608,"2019-09-30":18.948948,"2019-12-31":19.487002,"2020-03-31":18.407351,"2020-06-30":18.214441,"2020-09-30":19.500418,"2020-12-31":18.792517,"2021-03-31":17.353357,"2021-06-30":16.674366,"2021-09-30":17.501044,"2021-12-31":18.710538,"2022-03-31":19.45681,"2022-06-30":18.986452,"2022-09-30":17.41309,"2022-12-31":15.629368,"2023-03-31":14.593593,"2023-06-30":14.927805,"2023-09-30":13.887273,"2023-12-31":15.258711,"2024-03-31":17.487727,"2024-06-30":17.965941,"2024-09-30":18.181974,"2024-12-31":18.440455,"2025-03-31":19.241961,"2025-06-30":19.182921,"2025-09-30":20.273266,"2025-12-31":20.423549,"2026-03-31":19.120233,"2026-06-30":19.614208},"evb_high":{"2013-03-31":146.614083,"2013-06-30":36.674048,"2013-09-30":52.354125,"2013-12-31":45.573666,"2014-03-31":47.057958,"2014-06-30":38.201211,"2014-09-30":38.155463,"2014-12-31":40.394021,"2015-03-31":43.935295,"2015-06-30":48.135055,"2015-09-30":53.380673,"2015-12-31":46.200106,"2016-03-31":41.514543,"2016-06-30":36.681165,"2016-09-30":33.273122,"2016-12-31":28.563074,"2017-03-31":27.871849,"2017-06-30":27.239261,"2017-09-30":26.97723,"2017-12-31":24.640393,"2018-03-31":23.191514,"2018-06-30":23.21303,"2018-09-30":23.528505,"2018-12-31":23.017415,"2019-03-31":24.815197,"2019-06-30":25.950396,"2019-09-30":23.476108,"2019-12-31":22.643223,"2020-03-31":21.759459,"2020-06-30":22.513429,"2020-09-30":27.46332,"2020-12-31":24.003774,"2021-03-31":20.52076,"2021-06-30":20.659824,"2021-09-30":21.967637,"2021-12-31":22.213725,"2022-03-31":23.449558,"2022-06-30":25.502302,"2022-09-30":26.125283,"2022-12-31":30.022316,"2023-03-31":20.756224,"2023-06-30":25.447298,"2023-09-30":22.189443,"2023-12-31":19.071276,"2024-03-31":24.477187,"2024-06-30":22.879325,"2024-09-30":23.324509,"2024-12-31":23.080957,"2025-03-31":25.626829,"2025-06-30":24.052922,"2025-09-30":24.723534,"2025-12-31":24.146327,"2026-03-31":22.643894,"2026-06-30":23.250963},"evb_low":{"2013-03-31":61.321623,"2013-06-30":18.81924,"2013-09-30":16.738036,"2013-12-31":16.777402,"2014-03-31":13.376015,"2014-06-30":11.290697,"2014-09-30":21.231759,"2014-12-31":26.511984,"2015-03-31":28.939883,"2015-06-30":35.527363,"2015-09-30":39.332282,"2015-12-31":31.157708,"2016-03-31":27.967728,"2016-06-30":25.599363,"2016-09-30":23.016048,"2016-12-31":19.873037,"2017-03-31":20.975903,"2017-06-30":19.451488,"2017-09-30":17.265414,"2017-12-31":15.966167,"2018-03-31":16.462409,"2018-06-30":16.981831,"2018-09-30":17.194355,"2018-12-31":13.031184,"2019-03-31":13.965271,"2019-06-30":14.531739,"2019-09-30":13.429515,"2019-12-31":14.23932,"2020-03-31":13.926765,"2020-06-30":13.338165,"2020-09-30":13.054803,"2020-12-31":11.30951,"2021-03-31":9.974586,"2021-06-30":13.496477,"2021-09-30":14.165308,"2021-12-31":14.399433,"2022-03-31":11.112865,"2022-06-30":10.450683,"2022-09-30":9.715064,"2022-12-31":7.439079,"2023-03-31":7.787603,"2023-06-30":7.163677,"2023-09-30":5.351321,"2023-12-31":6.279425,"2024-03-31":9.738589,"2024-06-30":11.976705,"2024-09-30":11.414391,"2024-12-31":12.245042,"2025-03-31":14.728907,"2025-06-30":14.686379,"2025-09-30":15.094041,"2025-12-31":14.707575,"2026-03-31":13.794021,"2026-06-30":15.447396},"earnings_yield":{"2013-03-31":0.039093,"2013-06-30":0.884244,"2013-09-30":0.722092,"2013-12-31":1.082251,"2014-03-31":1.266456,"2014-06-30":1.37574,"2014-09-30":1.345348,"2014-12-31":1.361723,"2015-03-31":1.236495,"2015-06-30":1.11351,"2015-09-30":1.067155,"2015-12-31":1.232563,"2016-03-31":1.44184,"2016-06-30":1.864739,"2016-09-30":2.026974,"2016-12-31":3.033464,"2017-03-31":2.82295,"2017-06-30":3.060008,"2017-09-30":3.154445,"2017-12-31":3.054517,"2018-03-31":3.779961,"2018-06-30":3.324413,"2018-09-30":4.031375,"2018-12-31":5.683183,"2019-03-31":4.037435,"2019-06-30":3.056995,"2019-09-30":3.534726,"2019-12-31":3.089861,"2020-03-31":4.649531,"2020-06-30":3.785635,"2020-09-30":3.441645,"2020-12-31":3.693806,"2021-03-31":4.126917,"2021-06-30":3.951724,"2021-09-30":3.966455,"2021-12-31":4.09395,"2022-03-31":5.946263,"2022-06-30":7.075693,"2022-09-30":7.709316,"2022-12-31":7.138109,"2023-03-31":3.807681,"2023-06-30":2.99324,"2023-09-30":3.777356,"2023-12-31":4.20104,"2024-03-31":3.579225,"2024-06-30":3.879259,"2024-09-30":3.703445,"2024-12-31":4.085327,"2025-03-31":4.448609,"2025-06-30":3.742091,"2025-09-30":3.082873,"2025-12-31":3.560121,"2026-03-31":4.808348,"2026-06-30":4.71338},"fcf_yield":{"2013-06-30":3.367368,"2013-09-30":2.089491,"2013-12-31":2.054043,"2014-03-31":2.224915,"2014-06-30":1.8485,"2014-09-30":1.617141,"2014-12-31":2.583527,"2015-03-31":2.575693,"2015-06-30":2.575492,"2015-09-30":2.644031,"2015-12-31":2.61352,"2016-03-31":2.762893,"2016-06-30":3.18898,"2016-09-30":3.186402,"2016-12-31":3.472266,"2017-03-31":3.146216,"2017-06-30":3.229575,"2017-09-30":3.128173,"2017-12-31":3.356527,"2018-03-31":3.973711,"2018-06-30":3.085158,"2018-09-30":3.613925,"2018-12-31":3.939117,"2019-03-31":3.255523,"2019-06-30":3.209052,"2019-09-30":3.825878,"2019-12-31":3.547303,"2020-03-31":5.146318,"2020-06-30":3.030747,"2020-09-30":2.615953,"2020-12-31":2.996275,"2021-03-31":2.949127,"2021-06-30":3.25628,"2021-09-30":3.513087,"2021-12-31":4.043635,"2022-03-31":6.317866,"2022-06-30":7.51905,"2022-09-30":7.050978,"2022-12-31":5.837389,"2023-03-31":3.102145,"2023-06-30":3.163696,"2023-09-30":4.747569,"2023-12-31":4.731027,"2024-03-31":3.88374,"2024-06-30":3.748732,"2024-09-30":3.489008,"2024-12-31":3.540359,"2025-03-31":3.491143,"2025-06-30":2.622957,"2025-09-30":2.364134,"2025-12-31":2.713513,"2026-03-31":3.284557,"2026-06-30":2.834092},"shareholder_yield":{"2022-12-31":8.569106,"2023-03-31":4.907084,"2023-06-30":3.088329,"2023-09-30":2.613405,"2023-12-31":2.132662,"2024-03-31":2.092517,"2024-06-30":2.519016,"2024-09-30":2.662298,"2024-12-31":2.304258,"2025-03-31":2.20176,"2025-06-30":1.931238,"2025-09-30":1.659971,"2025-12-31":1.856481,"2026-03-31":1.280591,"2026-06-30":0.600142},"peg":{"2014-03-31":0.010528,"2014-06-30":0.225231,"2014-09-30":0.398582,"2014-12-31":0.881236,"2015-03-31":2.276447,"2015-06-30":16.703939,"2015-09-30":-14.189928,"2015-12-31":4.697103,"2016-03-31":1.190608,"2016-06-30":0.473462,"2016-09-30":0.303362,"2016-12-31":0.193298,"2017-03-31":0.242609,"2017-06-30":0.269962,"2017-09-30":0.295424,"2017-12-31":0.601353,"2018-03-31":0.52259,"2018-06-30":0.755282,"2018-09-30":1.078236,"2018-12-31":0.435051,"2019-03-31":2.168115,"2019-06-30":-3.773547,"2019-09-30":-5.069394,"2019-12-31":-2.149078,"2020-03-31":2.584746,"2020-06-30":0.683563,"2020-09-30":0.72466,"2020-12-31":0.475615,"2021-03-31":0.402381,"2021-06-30":0.389827,"2021-09-30":0.422761,"2021-12-31":0.669732,"2022-03-31":1.300834,"2022-06-30":-1.314846,"2022-09-30":-0.51299,"2022-12-31":-0.37241,"2023-03-31":-0.676572,"2023-06-30":-1.165912,"2023-09-30":3.146742,"2023-12-31":0.325594,"2024-03-31":0.242178,"2024-06-30":0.201854,"2024-09-30":0.310549,"2024-12-31":0.402194,"2025-03-31":0.472983,"2025-06-30":0.648514,"2025-09-30":4.775488,"2025-12-31":-15.997318,"2026-03-31":2.851547,"2026-06-30":-5.476554},"price":{"2012-06-30":31.09,"2012-09-30":21.66,"2012-12-31":25.91,"2013-03-31":25.58,"2013-06-30":24.88,"2013-09-30":51.24,"2013-12-31":55.44,"2014-03-31":60.01,"2014-06-30":67.6,"2014-09-30":78.79,"2014-12-31":80.78,"2015-03-31":83.3,"2015-06-30":88.01,"2015-09-30":92.77,"2015-12-31":104.66,"2016-03-31":113.05,"2016-06-30":112.08,"2016-09-30":128.27,"2016-12-31":115.05,"2017-03-31":142.05,"2017-06-30":150.98,"2017-09-30":170.87,"2017-12-31":176.46,"2018-03-31":159.79,"2018-06-30":194.32,"2018-09-30":164.46,"2018-12-31":133.2,"2019-03-31":166.69,"2019-06-30":193,"2019-09-30":177.1,"2019-12-31":208.1,"2020-03-31":156.79,"2020-06-30":216.08,"2020-09-30":254.82,"2020-12-31":273.16,"2021-03-31":283.02,"2021-06-30":341.37,"2021-09-30":352.96,"2021-12-31":336.35,"2022-03-31":221.82,"2022-06-30":170.16,"2022-09-30":135.68,"2022-12-31":120.34,"2023-03-31":211.94,"2023-06-30":286.98,"2023-09-30":300.21,"2023-12-31":353.96,"2024-03-31":485.58,"2024-06-30":504.22,"2024-09-30":572.44,"2024-12-31":585.51,"2025-03-31":576.36,"2025-06-30":738.09,"2025-09-30":734.38,"2025-12-31":660.09,"2026-03-31":572.13,"2026-06-30":563.29},"price_avg":{"2012-06-30":31.301686,"2012-09-30":25.94734,"2012-12-31":24.931155,"2013-03-31":25.909524,"2013-06-30":25.12166,"2013-09-30":28.829256,"2013-12-31":35.634808,"2014-03-31":44.2875,"2014-06-30":53.091346,"2014-09-30":62.004615,"2014-12-31":68.563654,"2015-03-31":72.415385,"2015-06-30":77.5375,"2015-09-30":82.120577,"2015-12-31":88.761887,"2016-03-31":95.160769,"2016-06-30":103.678846,"2016-09-30":111.840566,"2016-12-31":116.910962,"2017-03-31":123.761321,"2017-06-30":131.951321,"2017-09-30":143.0475,"2017-12-31":156.917885,"2018-03-31":168.213462,"2018-06-30":176.540962,"2018-09-30":179.514038,"2018-12-31":170.886538,"2019-03-31":165.818269,"2019-06-30":166.265577,"2019-09-30":168.856731,"2019-12-31":181.754038,"2020-03-31":191.151154,"2020-06-30":197.061731,"2020-09-30":214.116731,"2020-12-31":234.573774,"2021-03-31":251.769038,"2021-06-30":279.802308,"2021-09-30":305.7975,"2021-12-31":321.607308,"2022-03-31":316.847308,"2022-06-30":285.638077,"2022-09-30":234.012642,"2022-12-31":178.233654,"2023-03-31":161.145283,"2023-06-30":174.845094,"2023-09-30":209.764231,"2023-12-31":290.276,"2024-03-31":370.253478,"2024-06-30":417.338191,"2024-09-30":449.775983,"2024-12-31":509.253492,"2025-03-31":557.097968,"2025-06-30":590.07468,"2025-09-30":648.8872,"2025-12-31":669.56956,"2026-03-31":668.425976,"2026-06-30":666.835578},"price_high":{"2012-06-30":38.2318,"2012-09-30":38.2318,"2012-12-31":38.2318,"2013-03-31":38.2318,"2013-06-30":31.73,"2013-09-30":51.24,"2013-12-31":55.44,"2014-03-31":69.8,"2014-06-30":69.8,"2014-09-30":78.79,"2014-12-31":80.78,"2015-03-31":83.8,"2015-06-30":88.01,"2015-09-30":96.95,"2015-12-31":107.32,"2016-03-31":113.05,"2016-06-30":119.81,"2016-09-30":129.07,"2016-12-31":132.07,"2017-03-31":142.05,"2017-06-30":155.07,"2017-09-30":172.45,"2017-12-31":182.78,"2018-03-31":190.28,"2018-06-30":201.74,"2018-09-30":209.94,"2018-12-31":209.94,"2019-03-31":209.94,"2019-06-30":209.94,"2019-09-30":204.87,"2019-12-31":208.1,"2020-03-31":222.14,"2020-06-30":238.79,"2020-09-30":293.66,"2020-12-31":293.66,"2021-03-31":293.66,"2021-06-30":341.37,"2021-09-30":378.69,"2021-12-31":378.69,"2022-03-31":378.69,"2022-06-30":378.69,"2022-09-30":345.3,"2022-12-31":331.9,"2023-03-31":224.85,"2023-06-30":288.73,"2023-09-30":325.48,"2023-12-31":358.32,"2024-03-31":512.19,"2024-06-30":527.34,"2024-09-30":572.44,"2024-12-31":632.68,"2025-03-31":736.67,"2025-06-30":738.09,"2025-09-30":790,"2025-12-31":790,"2026-03-31":790,"2026-06-30":790},"price_low":{"2012-06-30":27.1,"2012-09-30":18.06,"2012-12-31":18.06,"2013-03-31":18.06,"2013-06-30":18.06,"2013-09-30":19,"2013-12-31":23.29,"2014-03-31":23.29,"2014-06-30":24.37,"2014-09-30":46.23,"2014-12-31":54.45,"2015-03-31":56.75,"2015-06-30":66.29,"2015-09-30":72.91,"2015-12-31":74.47,"2016-03-31":78.51,"2016-06-30":86.06,"2016-09-30":92.07,"2016-12-31":94.97,"2017-03-31":109.64,"2017-06-30":114.19,"2017-09-30":115.05,"2017-12-31":123.41,"2018-03-31":139.39,"2018-06-30":151.44,"2018-09-30":157.2,"2018-12-31":124.95,"2019-03-31":124.95,"2019-06-30":124.95,"2019-09-30":124.95,"2019-12-31":137.95,"2020-03-31":149.73,"2020-06-30":149.73,"2020-09-30":149.73,"2020-12-31":149.73,"2021-03-31":154.18,"2021-06-30":230.71,"2021-09-30":251.36,"2021-12-31":251.36,"2022-03-31":187.61,"2022-06-30":163.74,"2022-09-30":135.68,"2022-12-31":90.79,"2023-03-31":90.79,"2023-06-30":90.79,"2023-09-30":90.79,"2023-12-31":130.02,"2024-03-31":212.89,"2024-06-30":283.25,"2024-09-30":288.35,"2024-12-31":344.47,"2025-03-31":430.17,"2025-06-30":453.41,"2025-09-30":484.66,"2025-12-31":484.66,"2026-03-31":484.66,"2026-06-30":525.72},"ev_avg":{"2013-03-31":50091243089.13043,"2013-06-30":51458337683.17308,"2013-09-30":60546908670.67308,"2013-12-31":78047819519.23076,"2014-03-31":100208962499.99998,"2014-06-30":122668758413.46153,"2014-09-30":147007482692.30768,"2014-12-31":169562100576.92307,"2015-03-31":182552280769.23074,"2015-06-30":199135818749.99997,"2015-09-30":214496507259.6154,"2015-12-31":234695758301.88678,"2016-03-31":251871862692.30765,"2016-06-30":274991040384.61536,"2016-09-30":297079235849.05664,"2016-12-31":310528076153.8461,"2017-03-31":329324579245.283,"2017-06-30":351660187264.15094,"2017-09-30":382842840000.00006,"2017-12-31":421471365913.4615,"2018-03-31":452610138461.5385,"2018-06-30":477913078413.4615,"2018-09-30":485847216923.0769,"2018-12-31":459113619711.53845,"2019-03-31":436997981490.3845,"2019-06-30":432659712403.8461,"2019-09-30":434840454086.5384,"2019-12-31":467415229519.2307,"2020-03-31":488936052788.46155,"2020-06-30":508164679663.46155,"2020-09-30":560715009519.2307,"2020-12-31":613970328584.9056,"2021-03-31":662134675961.5385,"2021-06-30":743009756538.4615,"2021-09-30":821551508750,"2021-12-31":874773767596.1538,"2022-03-31":854134481826.9231,"2022-06-30":757369558365.3846,"2022-09-30":611739267311.3208,"2022-12-31":452376435576.92303,"2023-03-31":403469059433.9623,"2023-06-30":428144366179.2453,"2023-09-30":510565599711.53845,"2023-12-31":713359982000,"2024-03-31":932830324021.7393,"2024-06-30":1056343425398.936,"2024-09-30":1134536972217.5732,"2024-12-31":1279398734047.6191,"2025-03-31":1406914442639.4421,"2025-06-30":1509906902530.0002,"2025-09-30":1660299415800,"2025-12-31":1700791439830,"2026-03-31":1693918800119.522,"2026-06-30":1705004219033.8647},"shares_out":{"2013-03-31":2241000000,"2013-06-30":2396750000,"2013-09-30":2423750000,"2013-12-31":2511500000,"2014-03-31":2539000000,"2014-06-30":2567250000,"2014-09-30":2596250000,"2014-12-31":2633000000,"2015-03-31":2689750000,"2015-06-30":2748500000,"2015-09-30":2803250000,"2015-12-31":2850500000,"2016-03-31":2863500000,"2016-06-30":2877000000,"2016-09-30":2890000000,"2016-12-31":2908000000,"2017-03-31":2922000000,"2017-06-30":2933750000,"2017-09-30":2944000000,"2017-12-31":2951750000,"2018-03-31":2952000000,"2018-06-30":2946750000,"2018-09-30":2936000000,"2018-12-31":2927250000,"2019-03-31":2908250000,"2019-06-30":2894500000,"2019-09-30":2884750000,"2019-12-31":2873500000,"2020-03-31":2873250000,"2020-06-30":2874250000,"2020-09-30":2878500000,"2020-12-31":2881500000,"2021-03-31":2885000000,"2021-06-30":2884500000,"2021-09-30":2876500000,"2021-12-31":2869250000,"2022-03-31":2834250000,"2022-06-30":2793250000,"2022-09-30":2750250000,"2022-12-31":2711000000,"2023-03-31":2674500000,"2023-06-30":2649250000,"2023-09-30":2637750000,"2023-12-31":2619500000,"2024-03-31":2626750000,"2024-06-30":2626250000,"2024-09-30":2616000000,"2024-12-31":2608500000,"2025-03-31":2599750000,"2025-06-30":2589750000,"2025-09-30":2582750000,"2025-12-31":2574250000,"2026-03-31":2567750000,"2026-06-30":2566750000},"shares_dil":{"2013-03-31":2241000000,"2013-06-30":2396750000,"2013-09-30":2423750000,"2013-12-31":2511500000,"2014-03-31":2539000000,"2014-06-30":2567250000,"2014-09-30":2596250000,"2014-12-31":2633000000,"2015-03-31":2689750000,"2015-06-30":2748500000,"2015-09-30":2803250000,"2015-12-31":2850500000,"2016-03-31":2863500000,"2016-06-30":2877000000,"2016-09-30":2890000000,"2016-12-31":2908000000,"2017-03-31":2922000000,"2017-06-30":2933750000,"2017-09-30":2944000000,"2017-12-31":2951750000,"2018-03-31":2952000000,"2018-06-30":2946750000,"2018-09-30":2936000000,"2018-12-31":2927250000,"2019-03-31":2908250000,"2019-06-30":2894500000,"2019-09-30":2884750000,"2019-12-31":2873500000,"2020-03-31":2873250000,"2020-06-30":2874250000,"2020-09-30":2878500000,"2020-12-31":2881500000,"2021-03-31":2885000000,"2021-06-30":2884500000,"2021-09-30":2876500000,"2021-12-31":2869250000,"2022-03-31":2834250000,"2022-06-30":2793250000,"2022-09-30":2750250000,"2022-12-31":2711000000,"2023-03-31":2674500000,"2023-06-30":2649250000,"2023-09-30":2637750000,"2023-12-31":2619500000,"2024-03-31":2626750000,"2024-06-30":2626250000,"2024-09-30":2616000000,"2024-12-31":2608500000,"2025-03-31":2599750000,"2025-06-30":2589750000,"2025-09-30":2582750000,"2025-12-31":2574250000,"2026-03-31":2567750000,"2026-06-30":2566750000},"rev_ps":{"2013-03-31":2.449353,"2013-06-30":2.552623,"2013-09-30":2.835276,"2013-12-31":3.134382,"2014-03-31":3.511619,"2014-06-30":3.900282,"2014-09-30":4.313914,"2014-12-31":4.734523,"2015-03-31":5.021656,"2015-06-30":5.326178,"2015-09-30":5.685187,"2015-12-31":6.289423,"2016-03-31":6.903091,"2016-06-30":7.702815,"2016-09-30":8.536678,"2016-12-31":9.504127,"2017-03-31":10.365503,"2017-06-30":11.307371,"2017-09-30":12.394701,"2017-12-31":13.772508,"2018-03-31":15.103997,"2018-06-30":16.457792,"2018-09-30":17.675749,"2018-12-31":19.075241,"2019-03-31":20.269578,"2019-06-30":21.628606,"2019-09-30":23.06231,"2019-12-31":24.603097,"2020-03-31":25.531019,"2020-06-30":26.148734,"2020-09-30":27.436512,"2020-12-31":29.83342,"2021-03-31":32.720624,"2021-06-30":36.328306,"2021-09-30":39.050582,"2021-12-31":41.100985,"2022-03-31":42.221399,"2022-06-30":42.749843,"2022-09-30":42.947005,"2022-12-31":43.013279,"2023-03-31":43.875865,"2023-06-30":45.493253,"2023-09-30":48.130035,"2023-12-31":51.499141,"2024-03-31":54.330256,"2024-06-30":57.033413,"2024-09-30":59.719801,"2024-12-31":63.063446,"2025-03-31":65.529378,"2025-06-30":69.043344,"2025-09-30":73.355145,"2025-12-31":78.067787,"2026-03-31":83.716483,"2026-06-30":88.924905},"ebitda_ps":{"2013-03-31":0.580991,"2013-06-30":1.122353,"2013-09-30":1.298401,"2013-12-31":1.515827,"2014-03-31":1.788106,"2014-06-30":2.104587,"2014-09-30":2.341454,"2014-12-31":2.368781,"2015-03-31":2.337764,"2015-06-30":2.318719,"2015-09-30":2.365825,"2015-12-31":2.866164,"2016-03-31":3.262092,"2016-06-30":3.798401,"2016-09-30":4.39308,"2016-12-31":5.074622,"2017-03-31":5.542094,"2017-06-30":6.137196,"2017-09-30":6.856658,"2017-12-31":7.86923,"2018-03-31":8.681572,"2018-06-30":9.296683,"2018-09-30":9.669278,"2018-12-31":9.984798,"2019-03-31":9.456546,"2019-06-30":9.233719,"2019-09-30":9.858393,"2019-12-31":10.345224,"2020-03-31":11.326895,"2020-06-30":11.858398,"2020-09-30":12.237971,"2020-12-31":13.71959,"2021-03-31":15.734142,"2021-06-30":18.055469,"2021-09-30":19.035286,"2021-12-31":19.071186,"2022-03-31":18.364647,"2022-06-30":17.19932,"2022-09-30":15.803654,"2022-12-31":13.880487,"2023-03-31":13.722565,"2023-06-30":14.485987,"2023-09-30":17.874325,"2023-12-31":22.114526,"2024-03-31":24.886266,"2024-06-30":27.353451,"2024-09-30":29.281346,"2024-12-31":32.539007,"2025-03-31":34.288297,"2025-06-30":36.852978,"2025-09-30":38.551544,"2025-12-31":39.581237,"2026-03-31":42.569565,"2026-06-30":42.72173},"ebit_ps":{"2013-03-31":0.236502,"2013-06-30":0.76562,"2013-09-30":0.905209,"2013-12-31":1.116464,"2014-03-31":1.380859,"2014-06-30":1.688188,"2014-09-30":1.923929,"2014-12-31":1.896696,"2015-03-31":1.803885,"2015-06-30":1.722758,"2015-09-30":1.711228,"2015-12-31":2.183827,"2016-03-31":2.549677,"2016-06-30":3.045534,"2016-09-30":3.607266,"2016-12-31":4.269257,"2017-03-31":4.699863,"2017-06-30":5.249254,"2017-09-30":5.910326,"2017-12-31":6.844414,"2018-03-31":7.562669,"2018-06-30":8.072283,"2018-09-30":8.326294,"2018-12-31":8.510718,"2019-03-31":7.833233,"2019-06-30":7.443082,"2019-09-30":7.954935,"2019-12-31":8.347312,"2020-03-31":9.244584,"2020-06-30":9.706532,"2020-09-30":9.989231,"2020-12-31":11.338192,"2021-03-31":13.22565,"2021-06-30":15.448085,"2021-09-30":16.319485,"2021-12-31":16.294502,"2022-03-31":15.488754,"2022-06-30":14.280856,"2022-09-30":12.773748,"2022-12-31":10.676503,"2023-03-31":10.337259,"2023-06-30":10.826083,"2023-09-30":13.938015,"2023-12-31":17.847299,"2024-03-31":20.307224,"2024-06-30":22.388196,"2024-09-30":23.852829,"2024-12-31":26.597661,"2025-03-31":28.124627,"2025-06-30":30.393281,"2025-09-30":31.708837,"2025-12-31":32.349616,"2026-03-31":34.502191,"2026-06-30":33.866563},"eps":{"2013-03-31":0.01,"2013-06-30":0.22,"2013-09-30":0.37,"2013-12-31":0.6,"2014-03-31":0.76,"2014-06-30":0.93,"2014-09-30":1.06,"2014-12-31":1.1,"2015-03-31":1.03,"2015-06-30":0.98,"2015-09-30":0.99,"2015-12-31":1.29,"2016-03-31":1.63,"2016-06-30":2.09,"2016-09-30":2.6,"2016-12-31":3.49,"2017-03-31":4.01,"2017-06-30":4.62,"2017-09-30":5.39,"2017-12-31":5.39,"2018-03-31":6.04,"2018-06-30":6.46,"2018-09-30":6.63,"2018-12-31":7.57,"2019-03-31":6.73,"2019-06-30":5.9,"2019-09-30":6.26,"2019-12-31":6.43,"2020-03-31":7.29,"2020-06-30":8.18,"2020-09-30":8.77,"2020-12-31":10.09,"2021-03-31":11.68,"2021-06-30":13.49,"2021-09-30":14,"2021-12-31":13.77,"2022-03-31":13.19,"2022-06-30":12.04,"2022-09-30":10.46,"2022-12-31":8.59,"2023-03-31":8.07,"2023-06-30":8.59,"2023-09-30":11.34,"2023-12-31":14.87,"2024-03-31":17.38,"2024-06-30":19.56,"2024-09-30":21.2,"2024-12-31":23.92,"2025-03-31":25.64,"2025-06-30":27.62,"2025-09-30":22.64,"2025-12-31":23.5,"2026-03-31":27.51,"2026-06-30":26.55},"cfo_ps":{"2013-06-30":1.240013,"2013-09-30":1.515008,"2013-12-31":1.681067,"2014-03-31":1.885782,"2014-06-30":1.872432,"2014-09-30":1.966298,"2014-12-31":2.782378,"2015-03-31":2.877963,"2015-06-30":3.012552,"2015-09-30":3.290466,"2015-12-31":3.620417,"2016-03-31":4.22455,"2016-06-30":4.825165,"2016-09-30":5.441522,"2016-12-31":5.539202,"2017-03-31":6.05373,"2017-06-30":6.607243,"2017-09-30":7.294497,"2017-12-31":8.203947,"2018-03-31":9.152439,"2018-06-30":9.487062,"2018-09-30":9.98876,"2018-12-31":10.000512,"2019-03-31":10.563741,"2019-06-30":11.414752,"2019-09-30":12.080423,"2019-12-31":12.63755,"2020-03-31":13.227878,"2020-06-30":11.574498,"2020-09-30":11.738753,"2020-12-31":13.446816,"2021-03-31":13.860659,"2021-06-30":17.111458,"2021-09-30":18.640362,"2021-12-31":20.10386,"2022-03-31":20.999206,"2022-06-30":20.931173,"2022-09-30":19.659304,"2022-12-31":18.618591,"2023-03-31":18.843522,"2023-06-30":20.9531,"2023-09-30":25.104729,"2023-12-31":27.147547,"2024-03-31":29.070524,"2024-06-30":29.860828,"2024-09-30":31.629969,"2024-12-31":35.011693,"2025-03-31":36.96817,"2025-06-30":39.501496,"2025-09-30":41.650953,"2025-12-31":44.983976,"2026-03-31":48.291306,"2026-06-30":50.764975},"fcf_ps":{"2013-06-30":0.837801,"2013-09-30":1.070655,"2013-12-31":1.138762,"2014-03-31":1.335171,"2014-06-30":1.249586,"2014-09-30":1.274145,"2014-12-31":2.086973,"2015-03-31":2.145553,"2015-06-30":2.266691,"2015-09-30":2.452867,"2015-12-31":2.73531,"2016-03-31":3.12345,"2016-06-30":3.574209,"2016-09-30":4.087197,"2016-12-31":3.994842,"2017-03-31":4.469199,"2017-06-30":4.876012,"2017-09-30":5.345109,"2017-12-31":5.922927,"2018-03-31":6.349593,"2018-06-30":5.995079,"2018-09-30":5.94346,"2018-12-31":5.246904,"2019-03-31":5.426631,"2019-06-30":6.19347,"2019-09-30":6.77563,"2019-12-31":7.381938,"2020-03-31":8.068912,"2020-06-30":6.548839,"2020-09-30":6.665972,"2020-12-31":8.184626,"2021-03-31":8.34662,"2021-06-30":11.115965,"2021-09-30":12.399791,"2021-12-31":13.600767,"2022-03-31":14.014289,"2022-06-30":12.794415,"2022-09-30":9.566767,"2022-12-31":7.024714,"2023-03-31":6.574687,"2023-06-30":9.079173,"2023-09-30":14.252677,"2023-12-31":16.745944,"2024-03-31":18.858666,"2024-06-30":18.901856,"2024-09-30":19.972477,"2024-12-31":20.729155,"2025-03-31":20.12155,"2025-06-30":19.359784,"2025-09-30":17.361727,"2025-12-31":17.911625,"2026-03-31":18.791938,"2026-06-30":15.964157},"cash_ps":{"2013-03-31":4.226685,"2013-06-30":4.277459,"2013-09-30":3.848582,"2013-12-31":4.55863,"2014-03-31":4.974006,"2014-06-30":5.436167,"2014-09-30":5.488686,"2014-12-31":4.253323,"2015-03-31":4.614927,"2015-06-30":5.139167,"2015-09-30":5.648444,"2015-12-31":6.466936,"2016-03-31":7.201327,"2016-06-30":8.096281,"2016-09-30":9.044983,"2016-12-31":10.126891,"2017-03-31":11.056126,"2017-06-30":12.084193,"2017-09-30":13.005774,"2017-12-31":14.130939,"2018-03-31":14.890244,"2018-06-30":14.357852,"2018-09-30":14.034741,"2018-12-31":14.045264,"2019-03-31":15.556778,"2019-06-30":16.789083,"2019-09-30":18.119074,"2019-12-31":19.08996,"2020-03-31":20.982859,"2020-06-30":20.262677,"2020-09-30":19.322564,"2020-12-31":21.500607,"2021-03-31":22.259619,"2021-06-30":22.215289,"2021-09-30":20.189466,"2021-12-31":16.728413,"2022-03-31":15.485578,"2022-06-30":14.495301,"2022-09-30":15.189892,"2022-12-31":15.026927,"2023-03-31":13.998504,"2023-06-30":20.174012,"2023-09-30":23.172401,"2023-12-31":24.967742,"2024-03-31":22.126202,"2024-06-30":22.115183,"2024-09-30":27.102446,"2024-12-31":29.831321,"2025-03-31":27.014136,"2025-06-30":18.175886,"2025-09-30":17.209563,"2025-12-31":31.695445,"2026-03-31":31.615227,"2026-06-30":35.165092},"bvps":{"2013-03-31":5.276216,"2013-06-30":5.152394,"2013-09-30":5.383394,"2013-12-31":6.159666,"2014-03-31":6.591965,"2014-06-30":7.146168,"2014-09-30":8.18026,"2014-12-31":13.709077,"2015-03-31":13.942188,"2015-06-30":14.354011,"2015-09-30":14.775707,"2015-12-31":15.512366,"2016-03-31":16.465863,"2016-06-30":17.512339,"2016-09-30":18.724913,"2016-12-31":20.355571,"2017-03-31":21.282683,"2017-06-30":22.660758,"2017-09-30":24.1875,"2017-12-31":25.187431,"2018-03-31":26.294038,"2018-06-30":26.938831,"2018-09-30":27.364441,"2018-12-31":28.73926,"2019-03-31":29.748474,"2019-06-30":30.665745,"2019-09-30":32.584799,"2019-12-31":35.167566,"2020-03-31":36.649787,"2020-06-30":38.426372,"2020-09-30":40.900122,"2020-12-31":44.52195,"2021-03-31":46.32825,"2021-06-30":47.92061,"2021-09-30":46.361898,"2021-12-31":43.52322,"2022-03-31":43.478169,"2022-06-30":45.025329,"2022-09-30":45.120989,"2022-12-31":46.37145,"2023-03-31":46.661058,"2023-06-30":50.592809,"2023-09-30":54.164724,"2023-12-31":58.472228,"2024-03-31":56.925478,"2024-06-30":59.690814,"2024-09-30":62.893349,"2024-12-31":70.016101,"2025-03-31":71.171843,"2025-06-30":75.323873,"2025-09-30":75.13929,"2025-12-31":84.390793,"2026-03-31":94.900594,"2026-06-30":101.771111},"tbvps":{"2013-03-31":5.276216,"2013-06-30":5.152394,"2013-09-30":5.383394,"2013-12-31":5.47402,"2014-03-31":6.591965,"2014-06-30":7.146168,"2014-09-30":6.666923,"2014-12-31":5.387771,"2015-03-31":5.845153,"2015-06-30":6.484264,"2015-09-30":7.11995,"2015-12-31":8.049816,"2016-03-31":9.098655,"2016-06-30":10.240181,"2016-09-30":11.53218,"2016-12-31":13.252063,"2017-03-31":14.271732,"2017-06-30":15.736174,"2017-09-30":17.304688,"2017-12-31":18.376217,"2018-03-31":19.517954,"2018-06-30":20.207347,"2018-09-30":20.635899,"2018-12-31":22.045264,"2019-03-31":23.049256,"2019-06-30":23.988254,"2019-09-30":25.93223,"2019-12-31":28.343484,"2020-03-31":29.811189,"2020-06-30":31.507002,"2020-09-30":34.030224,"2020-12-31":37.694604,"2021-03-31":39.548007,"2021-06-30":41.079563,"2021-09-30":39.607161,"2021-12-31":36.611658,"2022-03-31":36.127723,"2022-06-30":37.437752,"2022-09-30":37.433324,"2022-12-31":38.55035,"2023-03-31":38.58553,"2023-06-30":42.471643,"2023-09-30":46.021041,"2023-12-31":50.286696,"2024-03-31":49.06253,"2024-06-30":51.826368,"2024-09-30":54.998089,"2024-12-31":62.098141,"2025-03-31":63.227233,"2025-06-30":67.348586,"2025-09-30":66.947246,"2025-12-31":74.860251,"2026-03-31":85.262584,"2026-06-30":92.652187},"buyback_ps":{"2016-12-31":0,"2017-03-31":0.078029,"2017-06-30":0.128845,"2017-09-30":0.345788,"2017-12-31":0.669433,"2018-03-31":1.193089,"2018-06-30":2.280818,"2018-09-30":3.520777,"2018-12-31":4.399693,"2019-03-31":4.029227,"2019-06-30":3.286923,"2019-09-30":2.220643,"2019-12-31":1.462328,"2020-03-31":1.684156,"2020-06-30":1.761155,"2020-09-30":1.959006,"2020-12-31":2.176644,"2021-03-31":3.106066,"2021-06-30":5.086497,"2021-09-30":9.179558,"2021-12-31":15.522175,"2022-03-31":17.678045,"2022-06-30":17.276649,"2022-09-30":14.963731,"2022-12-31":10.312062,"2023-03-31":10.400075,"2023-06-30":8.862886,"2023-09-30":7.845702,"2023-12-31":7.548769,"2024-03-31":9.676216,"2024-06-30":11.734603,"2024-09-30":13.78708,"2024-12-31":11.548783,"2025-03-31":10.720646,"2025-06-30":12.255623,"2025-09-30":10.162811,"2025-12-31":10.196368,"2026-03-31":5.255185,"2026-06-30":1.296192},"fcf_margin":{"2013-06-30":32.821183,"2013-09-30":37.761932,"2013-12-31":36.331301,"2014-03-31":38.021534,"2014-06-30":32.03835,"2014-09-30":29.535714,"2014-12-31":44.079897,"2015-03-31":42.725994,"2015-06-30":42.557552,"2015-09-30":43.144883,"2015-12-31":43.490629,"2016-03-31":45.247129,"2016-06-30":46.401336,"2016-09-30":47.878075,"2016-12-31":42.032709,"2017-03-31":43.116086,"2017-06-30":43.122419,"2017-09-30":43.124144,"2017-12-31":43.005436,"2018-03-31":42.039159,"2018-06-30":36.426995,"2018-09-30":33.624942,"2018-12-31":27.506358,"2019-03-31":26.772295,"2019-06-30":28.63555,"2019-09-30":29.379669,"2019-12-31":30.004102,"2020-03-31":31.604346,"2020-06-30":25.044573,"2020-09-30":24.295989,"2020-12-31":27.434421,"2021-03-31":25.508745,"2021-06-30":30.598632,"2021-09-30":31.753154,"2021-12-31":33.091097,"2022-03-31":33.192385,"2022-06-30":29.928566,"2022-09-30":22.275748,"2022-12-31":16.331501,"2023-03-31":14.984746,"2023-06-30":19.957187,"2023-09-30":29.612855,"2023-12-31":32.516938,"2024-03-31":34.711167,"2024-06-30":33.141724,"2024-09-30":33.443643,"2024-12-31":32.870317,"2025-03-31":30.706152,"2025-06-30":28.040044,"2025-09-30":23.668043,"2025-12-31":22.943682,"2026-03-31":22.447119,"2026-06-30":17.952403}},"masked":{}}