{"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":"NWSA","kind":"industrial","as_of":"2026-08-07","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":{"2014-06-30":1.852641,"2015-06-30":-1.167222,"2016-06-30":1.522821,"2017-06-30":-6.603141,"2018-06-30":-15.079681,"2019-06-30":1.681584,"2020-06-30":-15.173981,"2021-06-30":4.179067,"2022-06-30":7.582304,"2023-06-30":1.829792,"2024-06-30":3.287197,"2025-06-30":13.969457,"2026-06-30":6.624277},"roa":{"2014-06-30":1.487614,"2015-06-30":-0.932623,"2016-06-30":1.173078,"2017-06-30":-4.914267,"2018-06-30":-9.799987,"2019-06-30":0.967027,"2020-06-30":-8.467903,"2021-06-30":2.126837,"2022-06-30":3.665568,"2023-06-30":0.872825,"2024-06-30":1.583098,"2025-06-30":7.331925,"2026-06-30":3.691059},"roc":{"2019-06-30":7.337183},"roic":{"2019-06-30":8.822555},"ebitda_margin":{"2019-06-30":18.890212},"op_margin":{"2019-06-30":12.34862},"pretax_margin":{"2012-06-30":-27.467067,"2013-06-30":1.945788,"2014-06-30":-2.097572,"2015-06-30":6.475833,"2016-06-30":2.182827,"2017-06-30":-7.556211,"2018-06-30":-12.067819,"2019-06-30":3.513996,"2020-06-30":-16.918295,"2021-06-30":4.80872,"2022-06-30":9.920588,"2023-06-30":4.742886,"2024-06-30":7.08919,"2025-06-30":10.920492,"2026-06-30":11.586176},"net_margin":{"2012-06-30":-23.977352,"2013-06-30":5.691148,"2014-06-30":2.816403,"2015-06-30":-1.724542,"2016-06-30":2.158707,"2017-06-30":-9.067453,"2018-06-30":-16.777482,"2019-06-30":1.538614,"2020-06-30":-14.087478,"2021-06-30":3.526395,"2022-06-30":7.384141,"2023-06-30":1.85971,"2024-06-30":3.223461,"2025-06-30":13.961193,"2026-06-30":6.346921},"common_margin":{"2012-06-30":-23.977352,"2013-06-30":5.691148,"2014-06-30":2.816403,"2015-06-30":-1.724542,"2016-06-30":2.158707,"2017-06-30":-9.067453,"2018-06-30":-16.777482,"2019-06-30":1.538614,"2020-06-30":-14.087478,"2021-06-30":3.526395,"2022-06-30":7.384141,"2023-06-30":1.85971,"2024-06-30":3.223461,"2025-06-30":13.961193,"2026-06-30":6.346921},"tax_rate_pct":{"2012-06-30":null,"2013-06-30":-216.184971,"2014-06-30":344.94382,"2015-06-30":null,"2016-06-30":-29.834254,"2017-06-30":null,"2018-06-30":null,"2019-06-30":35.59322,"2020-06-30":null,"2021-06-30":13.555556,"2022-06-30":7.646356,"2023-06-30":40,"2024-06-30":35.213675,"2025-06-30":29.79415,"2026-06-30":28.967495},"payout":{"2012-06-30":null,"2013-06-30":3.952569,"2014-06-30":10.041841,"2015-06-30":null,"2016-06-30":82.122905,"2017-06-30":null,"2018-06-30":null,"2019-06-30":103.870968,"2020-06-30":null,"2021-06-30":49.393939,"2022-06-30":28.089888,"2023-06-30":116.778523,"2024-06-30":64.661654,"2025-06-30":15.677966,"2026-06-30":35.602094},"sgr":{"2014-06-30":1.666602,"2015-06-30":-1.405431,"2016-06-30":0.272236,"2017-06-30":-7.963137,"2018-06-30":-16.653386,"2019-06-30":-0.065094,"2020-06-30":-17.063255,"2021-06-30":2.114861,"2022-06-30":5.452443,"2023-06-30":-0.307012,"2024-06-30":1.161641,"2025-06-30":11.77933,"2026-06-30":4.265896},"total_debt":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":372000000,"2017-06-30":379000000,"2018-06-30":1952000000,"2019-06-30":1453000000,"2020-06-30":1259000000,"2021-06-30":2313000000,"2022-06-30":3069000000,"2023-06-30":2967000000,"2024-06-30":2102000000,"2025-06-30":1962000000,"2026-06-30":1989000000},"st_debt":{"2017-06-30":103000000,"2018-06-30":462000000,"2019-06-30":449000000,"2020-06-30":76000000,"2021-06-30":28000000,"2022-06-30":293000000,"2023-06-30":27000000,"2024-06-30":9000000,"2025-06-30":25000000,"2026-06-30":0},"lt_debt":{"2015-06-30":0,"2016-06-30":369000000,"2017-06-30":276000000,"2018-06-30":1490000000,"2019-06-30":1004000000,"2020-06-30":1183000000,"2021-06-30":2285000000,"2022-06-30":2776000000,"2023-06-30":2940000000,"2024-06-30":2093000000,"2025-06-30":1937000000,"2026-06-30":1989000000},"debt_ebitda":{"2019-06-30":0.763531},"net_debt_ebitda":{"2019-06-30":-0.099842},"debt_ebit":{"2019-06-30":1.168006},"net_debt_ebit":{"2019-06-30":-0.152733},"equity_assets":{"2013-06-30":80.278719,"2014-06-30":80.314149,"2015-06-30":79.447955,"2016-06-30":74.688368,"2017-06-30":74.141012,"2018-06-30":56.839594,"2019-06-30":58.20126,"2020-06-30":53.165977,"2021-06-30":48.959513,"2022-06-30":47.744033,"2023-06-30":47.656758,"2024-06-30":48.669384,"2025-06-30":56.591847,"2026-06-30":54.850746},"ltd_equity":{"2015-06-30":0,"2016-06-30":3.190937,"2017-06-30":2.558161,"2018-06-30":16.037025,"2019-06-30":10.979878,"2020-06-30":15.602743,"2021-06-30":27.828523,"2022-06-30":33.763075,"2023-06-30":36.458333,"2024-06-30":25.775862,"2025-06-30":22.07659,"2026-06-30":23.328642},"ltd_capital":{"2015-06-30":0,"2016-06-30":3.091488,"2017-06-30":2.471347,"2018-06-30":13.252691,"2019-06-30":9.47438,"2020-06-30":13.380839,"2021-06-30":21.712277,"2022-06-30":24.585953,"2023-06-30":26.652162,"2024-06-30":20.475445,"2025-06-30":18.042101,"2026-06-30":18.915835},"ltd_assets":{"2015-06-30":0,"2016-06-30":2.383259,"2017-06-30":1.896647,"2018-06-30":9.11538,"2019-06-30":6.390427,"2020-06-30":8.295351,"2021-06-30":13.624709,"2022-06-30":16.119854,"2023-06-30":17.37486,"2024-06-30":12.544953,"2025-06-30":12.49355,"2026-06-30":12.795934},"debt_equity":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":3.21688,"2017-06-30":3.512837,"2018-06-30":21.009579,"2019-06-30":15.890201,"2020-06-30":16.605117,"2021-06-30":28.169529,"2022-06-30":37.326685,"2023-06-30":36.793155,"2024-06-30":25.8867,"2025-06-30":22.361523,"2026-06-30":23.328642},"debt_capital":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":3.116622,"2017-06-30":3.393625,"2018-06-30":17.361914,"2019-06-30":13.711428,"2020-06-30":14.240471,"2021-06-30":21.978335,"2022-06-30":27.180941,"2023-06-30":26.896927,"2024-06-30":20.563491,"2025-06-30":18.274963,"2026-06-30":18.915835},"debt_assets":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":2.402635,"2017-06-30":2.604453,"2018-06-30":11.941759,"2019-06-30":9.248297,"2020-06-30":8.828273,"2021-06-30":13.791664,"2022-06-30":17.821265,"2023-06-30":17.534425,"2024-06-30":12.598897,"2025-06-30":12.654799,"2026-06-30":12.795934},"net_debt_equity":{"2013-06-30":-0.1896,"2014-06-30":-0.237484,"2015-06-30":-0.163332,"2016-06-30":-0.126254,"2017-06-30":-0.151729,"2018-06-30":-0.008826,"2019-06-30":-0.020779,"2020-06-30":-0.034028,"2021-06-30":0.009378,"2022-06-30":0.157869,"2023-06-30":0.149554,"2024-06-30":0.028325,"2025-06-30":-0.050262,"2026-06-30":-0.012433},"net_debt_capital":{"2013-06-30":-18.960025,"2014-06-30":-23.748395,"2015-06-30":-16.333194,"2016-06-30":-12.231903,"2017-06-30":-14.657951,"2018-06-30":-0.729343,"2019-06-30":-1.79296,"2020-06-30":-2.918222,"2021-06-30":0.731661,"2022-06-30":11.495882,"2023-06-30":10.932826,"2024-06-30":2.250049,"2025-06-30":-4.107675,"2026-06-30":-1.008084},"ebitda":{"2019-06-30":1903000000},"ebitda_capex":{"2019-06-30":1331000000},"ebit":{"2019-06-30":1244000000},"cash_ratio":{"2013-06-30":1.09673,"2014-06-30":1.389134,"2015-06-30":0.924645,"2016-06-30":0.750205,"2017-06-30":0.822186,"2018-06-30":0.617299,"2019-06-30":0.491916,"2020-06-30":0.565623,"2021-06-30":0.691404,"2022-06-30":0.503268,"2023-06-30":0.556398,"2024-06-30":0.612766,"2025-06-30":0.921396,"2026-06-30":0.758783},"current_ratio":{"2013-06-30":2.138646,"2014-06-30":2.327739,"2015-06-30":1.90237,"2016-06-30":1.592547,"2017-06-30":1.555873,"2018-06-30":1.333536,"2019-06-30":1.212575,"2020-06-30":1.290455,"2021-06-30":1.37786,"2022-06-30":1.163115,"2023-06-30":1.280569,"2024-06-30":1.431097,"2025-06-30":1.844709,"2026-06-30":1.623325},"quick_ratio":{"2013-06-30":1.711654,"2014-06-30":2.002208,"2015-06-30":1.532701,"2016-06-30":1.253481,"2017-06-30":1.342577,"2018-06-30":1.106525,"2019-06-30":0.954192,"2020-06-30":1.014169,"2021-06-30":1.154607,"2022-06-30":0.930094,"2023-06-30":0.981991,"2024-06-30":1.077578,"2025-06-30":1.520322,"2026-06-30":1.395147},"cfo_avg_cl":{"2014-06-30":0.464036,"2015-06-30":0.379973,"2016-06-30":0.385764,"2017-06-30":0.20188,"2018-06-30":0.263442,"2019-06-30":0.279729,"2020-06-30":0.25905,"2021-06-30":0.418188,"2022-06-30":0.401007,"2023-06-30":0.32675,"2024-06-30":0.353055,"2025-06-30":0.400494,"2026-06-30":0.458558},"cfo_liab":{"2013-06-30":0.168857,"2014-06-30":0.33301,"2015-06-30":0.284687,"2016-06-30":0.237233,"2017-06-30":0.141995,"2018-06-30":0.128983,"2019-06-30":0.171852,"2020-06-30":0.132834,"2021-06-30":0.16223,"2022-06-30":0.167616,"2023-06-30":0.136911,"2024-06-30":0.143099,"2025-06-30":0.185446,"2026-06-30":0.195149},"cfo_capex":{"2012-06-30":2.269333,"2013-06-30":1.509036,"2014-06-30":2.874302,"2015-06-30":2.698052,"2016-06-30":3.429688,"2017-06-30":1.929688,"2018-06-30":2.07967,"2019-06-30":1.622378,"2020-06-30":1.780822,"2021-06-30":3.171795,"2022-06-30":4.367742,"2023-06-30":3.146974,"2024-06-30":3.07563,"2025-06-30":2.786241,"2026-06-30":2.889671},"wc":{"2013-06-30":2472000000,"2014-06-30":3006000000,"2015-06-30":1904000000,"2016-06-30":1447000000,"2017-06-30":1363000000,"2018-06-30":1099000000,"2019-06-30":710000000,"2020-06-30":779000000,"2021-06-30":1222000000,"2022-06-30":574000000,"2023-06-30":888000000,"2024-06-30":1317000000,"2025-06-30":2203000000,"2026-06-30":1721000000},"wc_assets":{"2013-06-30":15.802595,"2014-06-30":18.230335,"2015-06-30":12.663785,"2016-06-30":9.345734,"2017-06-30":9.36641,"2018-06-30":6.723357,"2019-06-30":4.519127,"2020-06-30":5.46245,"2021-06-30":7.286387,"2022-06-30":3.33314,"2023-06-30":5.247917,"2024-06-30":7.89379,"2025-06-30":14.209236,"2026-06-30":11.071796},"cash_assets":{"2013-06-30":15.220866,"2014-06-30":19.073322,"2015-06-30":12.976388,"2016-06-30":11.832332,"2017-06-30":13.853766,"2018-06-30":12.443411,"2019-06-30":10.457641,"2020-06-30":10.637403,"2021-06-30":13.332538,"2022-06-30":10.283956,"2023-06-30":10.407186,"2024-06-30":11.220331,"2025-06-30":15.499226,"2026-06-30":13.477869},"cash_debt":{"2016-06-30":4.924731,"2017-06-30":5.319261,"2018-06-30":1.042008,"2019-06-30":1.130764,"2020-06-30":1.204925,"2021-06-30":0.96671,"2022-06-30":0.577061,"2023-06-30":0.593529,"2024-06-30":0.89058,"2025-06-30":1.224771,"2026-06-30":1.053293},"fcf_debt":{"2016-06-30":1.672043,"2017-06-30":0.627968,"2018-06-30":0.201332,"2019-06-30":0.24501,"2020-06-30":0.271644,"2021-06-30":0.366191,"2022-06-30":0.340176,"2023-06-30":0.251095,"2024-06-30":0.352521,"2025-06-30":0.37054,"2026-06-30":0.404726},"liab_equity":{"2013-06-30":0.236264,"2014-06-30":0.233331,"2015-06-30":0.24437,"2016-06-30":0.320045,"2017-06-30":0.322458,"2018-06-30":0.631687,"2019-06-30":0.590551,"2020-06-30":0.774466,"2021-06-30":0.928632,"2022-06-30":0.982486,"2023-06-30":0.989087,"2024-06-30":0.944951,"2025-06-30":0.696946,"2026-06-30":0.739855},"altman_z":{"2019-06-30":1.66158},"ar_turnover":{"2014-06-30":6.232831,"2015-06-30":6.382628,"2016-06-30":6.601911,"2017-06-30":6.498204,"2018-06-30":6.249307,"2019-06-30":6.38403,"2020-06-30":6.558427,"2021-06-30":6.929285,"2022-06-30":5.624667,"2023-06-30":5.62443,"2024-06-30":5.964583,"2025-06-30":5.668679,"2026-06-30":5.440193},"dso":{"2014-06-30":58.560865,"2015-06-30":57.186473,"2016-06-30":55.287024,"2017-06-30":56.16937,"2018-06-30":58.406472,"2019-06-30":57.173913,"2020-06-30":55.653586,"2021-06-30":52.674984,"2022-06-30":64.892734,"2023-06-30":64.895469,"2024-06-30":61.194559,"2025-06-30":64.388902,"2026-06-30":67.09321},"inventories":{"2013-06-30":301000000,"2014-06-30":310000000,"2015-06-30":299000000,"2016-06-30":218000000,"2017-06-30":208000000,"2018-06-30":376000000,"2019-06-30":348000000,"2020-06-30":348000000,"2021-06-30":253000000,"2022-06-30":311000000,"2023-06-30":290000000,"2024-06-30":266000000,"2025-06-30":327000000,"2026-06-30":302000000},"asset_turnover":{"2014-06-30":0.528196,"2015-06-30":0.540794,"2016-06-30":0.543417,"2017-06-30":0.541968,"2018-06-30":0.584115,"2019-06-30":0.628505,"2020-06-30":0.601094,"2021-06-30":0.603119,"2022-06-30":0.496411,"2023-06-30":0.469334,"2024-06-30":0.491117,"2025-06-30":0.525165,"2026-06-30":0.581551},"mcap":{"2012-06-30":6450726000,"2013-06-30":9431910000,"2014-06-30":10423006000,"2015-06-30":8831200000,"2016-06-30":6483225000,"2017-06-30":7965180000,"2018-06-30":9031850000,"2019-06-30":7930771000,"2020-06-30":6749092000,"2021-06-30":15268182000,"2022-06-30":9349650000,"2023-06-30":11286600000,"2024-06-30":15811395000,"2025-06-30":16937428000,"2026-06-30":13865072000},"ev_cash":{"2013-06-30":2381000000,"2014-06-30":3145000000,"2015-06-30":1951000000,"2016-06-30":1832000000,"2017-06-30":2016000000,"2018-06-30":2034000000,"2019-06-30":1643000000,"2020-06-30":1517000000,"2021-06-30":2236000000,"2022-06-30":1771000000,"2023-06-30":1761000000,"2024-06-30":1872000000,"2025-06-30":2403000000,"2026-06-30":2095000000},"ev_pref":{"2012-06-30":0,"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":0,"2017-06-30":0,"2018-06-30":0,"2019-06-30":0,"2020-06-30":0,"2021-06-30":0,"2022-06-30":0,"2023-06-30":0,"2024-06-30":0,"2025-06-30":0,"2026-06-30":0},"ev_nci":{"2012-06-30":0,"2013-06-30":118000000,"2014-06-30":156000000,"2015-06-30":171000000,"2016-06-30":218000000,"2017-06-30":284000000,"2018-06-30":1186000000,"2019-06-30":1167000000,"2020-06-30":807000000,"2021-06-30":935000000,"2022-06-30":921000000,"2023-06-30":881000000,"2024-06-30":891000000,"2025-06-30":615000000,"2026-06-30":710000000},"ev_debt":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":372000000,"2017-06-30":379000000,"2018-06-30":1952000000,"2019-06-30":1453000000,"2020-06-30":1259000000,"2021-06-30":2313000000,"2022-06-30":3069000000,"2023-06-30":2967000000,"2024-06-30":2102000000,"2025-06-30":1962000000,"2026-06-30":1989000000},"ev":{"2013-06-30":7168910000,"2014-06-30":7434006000,"2015-06-30":7051200000,"2016-06-30":5241225000,"2017-06-30":6612180000,"2018-06-30":10135850000,"2019-06-30":8907771000,"2020-06-30":7298092000,"2021-06-30":16280182000,"2022-06-30":11568650000,"2023-06-30":13373600000,"2024-06-30":16932395000,"2025-06-30":17111428000,"2026-06-30":14469072000},"capital":{"2013-06-30":12558000000,"2014-06-30":13243000000,"2015-06-30":11945000000,"2016-06-30":11936000000,"2017-06-30":11168000000,"2018-06-30":11243000000,"2019-06-30":10597000000,"2020-06-30":8841000000,"2021-06-30":10524000000,"2022-06-30":11291000000,"2023-06-30":11031000000,"2024-06-30":10222000000,"2025-06-30":10736000000,"2026-06-30":10515000000},"debt_capital_ev":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":3.116622,"2017-06-30":3.393625,"2018-06-30":17.361914,"2019-06-30":13.711428,"2020-06-30":14.240471,"2021-06-30":21.978335,"2022-06-30":27.180941,"2023-06-30":26.896927,"2024-06-30":20.563491,"2025-06-30":18.274963,"2026-06-30":18.915835},"debt_ev":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0,"2016-06-30":0.070976,"2017-06-30":0.057318,"2018-06-30":0.192584,"2019-06-30":0.163116,"2020-06-30":0.172511,"2021-06-30":0.142075,"2022-06-30":0.265286,"2023-06-30":0.221855,"2024-06-30":0.124141,"2025-06-30":0.11466,"2026-06-30":0.137466},"ev_sales":{"2013-06-30":0.806311,"2014-06-30":0.876032,"2015-06-30":0.827217,"2016-06-30":0.632082,"2017-06-30":0.812407,"2018-06-30":1.12321,"2019-06-30":0.884234,"2020-06-30":0.810179,"2021-06-30":1.739707,"2022-06-30":1.371181,"2023-06-30":1.669196,"2024-06-30":2.051914,"2025-06-30":2.024542,"2026-06-30":1.602689},"ev_ebitda":{"2019-06-30":4.68091},"ev_ebit":{"2019-06-30":7.160588},"ev_cfo":{"2013-06-30":14.309202,"2014-06-30":7.224496,"2015-06-30":8.485199,"2016-06-30":5.969505,"2017-06-30":13.38498,"2018-06-30":13.389498,"2019-06-30":9.598891,"2020-06-30":9.356528,"2021-06-30":13.16102,"2022-06-30":8.544055,"2023-06-30":12.246886,"2024-06-30":15.421125,"2025-06-30":15.089443,"2026-06-30":11.753917},"ev_fcf":{"2013-06-30":42.419586,"2014-06-30":11.078996,"2015-06-30":13.482218,"2016-06-30":8.426407,"2017-06-30":27.782269,"2018-06-30":25.790967,"2019-06-30":25.021829,"2020-06-30":21.33945,"2021-06-30":19.220994,"2022-06-30":11.081082,"2023-06-30":17.951141,"2024-06-30":22.850735,"2025-06-30":23.53704,"2026-06-30":17.974002},"mcap_dil":{"2012-06-30":6450726000,"2013-06-30":9438426000,"2014-06-30":10423006000,"2015-06-30":8831200000,"2016-06-30":6483225000,"2017-06-30":7965180000,"2018-06-30":9031850000,"2019-06-30":7930771000,"2020-06-30":6749092000,"2021-06-30":15268182000,"2022-06-30":9349650000,"2023-06-30":11286600000,"2024-06-30":15811395000,"2025-06-30":16937428000,"2026-06-30":13865072000},"ev_dil":{"2013-06-30":7175426000,"2014-06-30":7434006000,"2015-06-30":7051200000,"2016-06-30":5241225000,"2017-06-30":6612180000,"2018-06-30":10135850000,"2019-06-30":8907771000,"2020-06-30":7298092000,"2021-06-30":16280182000,"2022-06-30":11568650000,"2023-06-30":13373600000,"2024-06-30":16932395000,"2025-06-30":17111428000,"2026-06-30":14469072000},"ev_per_share":{"2013-06-30":12.381537,"2014-06-30":12.823885,"2015-06-30":12.136317,"2016-06-30":8.997811,"2017-06-30":11.372859,"2018-06-30":17.394628,"2019-06-30":15.151847,"2020-06-30":12.413832,"2021-06-30":27.435426,"2022-06-30":19.525148,"2023-06-30":23.105736,"2024-06-30":29.524664,"2025-06-30":30.025317,"2026-06-30":25.911662},"sales_base":{"2012-06-30":8654000000,"2013-06-30":8891000000,"2014-06-30":8486000000,"2015-06-30":8524000000,"2016-06-30":8292000000,"2017-06-30":8139000000,"2018-06-30":9024000000,"2019-06-30":10074000000,"2020-06-30":9008000000,"2021-06-30":9358000000,"2022-06-30":8437000000,"2023-06-30":8012000000,"2024-06-30":8252000000,"2025-06-30":8452000000,"2026-06-30":9028000000},"ebitda_base":{"2019-06-30":1903000000},"ebit_base":{"2019-06-30":1244000000},"cfo_base":{"2012-06-30":851000000,"2013-06-30":501000000,"2014-06-30":1029000000,"2015-06-30":831000000,"2016-06-30":878000000,"2017-06-30":494000000,"2018-06-30":757000000,"2019-06-30":928000000,"2020-06-30":780000000,"2021-06-30":1237000000,"2022-06-30":1354000000,"2023-06-30":1092000000,"2024-06-30":1098000000,"2025-06-30":1134000000,"2026-06-30":1231000000},"fcf_base":{"2012-06-30":476000000,"2013-06-30":169000000,"2014-06-30":671000000,"2015-06-30":523000000,"2016-06-30":622000000,"2017-06-30":238000000,"2018-06-30":393000000,"2019-06-30":356000000,"2020-06-30":342000000,"2021-06-30":847000000,"2022-06-30":1044000000,"2023-06-30":745000000,"2024-06-30":741000000,"2025-06-30":727000000,"2026-06-30":805000000},"pe":{"2012-06-30":null,"2013-06-30":18.724138,"2014-06-30":43.853659,"2015-06-30":null,"2016-06-30":37.1,"2017-06-30":null,"2018-06-30":null,"2019-06-30":51.884615,"2020-06-30":null,"2021-06-30":45.946429,"2022-06-30":15.028571,"2023-06-30":75,"2024-06-30":59.934783,"2025-06-30":14.357488,"2026-06-30":24.106796},"pe_avg":{"2012-06-30":null,"2013-06-30":15.592286,"2014-06-30":41.467636,"2015-06-30":null,"2016-06-30":43.452564,"2017-06-30":null,"2018-06-30":null,"2019-06-30":49.539201,"2020-06-30":null,"2021-06-30":35.096154,"2022-06-30":20.777106,"2023-06-30":67.950653,"2024-06-30":52.717391,"2025-06-30":13.343208,"2026-06-30":25.895409},"pe_high":{"2012-06-30":null,"2013-06-30":19.12069,"2014-06-30":44.707317,"2015-06-30":null,"2016-06-30":51.333333,"2017-06-30":null,"2018-06-30":null,"2019-06-30":59.961538,"2020-06-30":null,"2021-06-30":49,"2022-06-30":24.52381,"2023-06-30":81.423077,"2024-06-30":60.630435,"2025-06-30":14.729469,"2026-06-30":30.126214},"pe_low":{"2012-06-30":null,"2013-06-30":12.614943,"2014-06-30":36.414634,"2015-06-30":null,"2016-06-30":35.833333,"2017-06-30":null,"2018-06-30":null,"2019-06-30":42.461538,"2020-06-30":null,"2021-06-30":21.357143,"2022-06-30":14.761905,"2023-06-30":58.115385,"2024-06-30":42.130435,"2025-06-30":11.57971,"2026-06-30":21.747573},"pb":{"2013-06-30":0.751068,"2014-06-30":0.787058,"2015-06-30":0.739322,"2016-06-30":0.560639,"2017-06-30":0.738269,"2018-06-30":0.972107,"2019-06-30":0.86732,"2020-06-30":0.890147,"2021-06-30":1.859479,"2022-06-30":1.13715,"2023-06-30":1.399628,"2024-06-30":1.947216,"2025-06-30":1.930411,"2026-06-30":1.626211},"pb_avg":{"2013-06-30":0.625442,"2014-06-30":0.744235,"2015-06-30":0.784959,"2016-06-30":0.656636,"2017-06-30":0.688539,"2018-06-30":0.952303,"2019-06-30":0.828113,"2020-06-30":0.978511,"2021-06-30":1.420362,"2022-06-30":1.572118,"2023-06-30":1.268075,"2024-06-30":1.712731,"2025-06-30":1.794038,"2026-06-30":1.746868},"pb_high":{"2013-06-30":0.766974,"2014-06-30":0.802379,"2015-06-30":0.889132,"2016-06-30":0.775726,"2017-06-30":0.760363,"2018-06-30":1.07998,"2019-06-30":1.002336,"2020-06-30":1.156105,"2021-06-30":1.983059,"2022-06-30":1.855616,"2023-06-30":1.519494,"2024-06-30":1.969817,"2025-06-30":1.980425,"2026-06-30":2.032272},"pb_low":{"2013-06-30":0.506014,"2014-06-30":0.653547,"2015-06-30":0.700897,"2016-06-30":0.541497,"2017-06-30":0.617559,"2018-06-30":0.817197,"2019-06-30":0.709801,"2020-06-30":0.634268,"2021-06-30":0.864336,"2022-06-30":1.116973,"2023-06-30":1.084532,"2024-06-30":1.368772,"2025-06-30":1.55693,"2026-06-30":1.467061},"ptb":{"2013-06-30":1.233413,"2014-06-30":1.252163,"2015-06-30":1.322234,"2016-06-30":1.148897,"2017-06-30":1.705606,"2018-06-30":6.442118,"2019-06-30":5.048231,"2020-06-30":3.81952,"2021-06-30":11.071923,"2022-06-30":24.475524,"2023-06-30":25.946207,"2024-06-30":8.611871,"2025-06-30":6.854483,"2026-06-30":6.457882},"ptb_avg":{"2013-06-30":1.027109,"2014-06-30":1.184035,"2015-06-30":1.403853,"2016-06-30":1.34562,"2017-06-30":1.590717,"2018-06-30":6.310878,"2019-06-30":4.820029,"2020-06-30":4.198682,"2021-06-30":8.457282,"2022-06-30":33.837584,"2023-06-30":23.507489,"2024-06-30":7.574823,"2025-06-30":6.37025,"2026-06-30":6.937027},"ptb_high":{"2013-06-30":1.259535,"2014-06-30":1.276538,"2015-06-30":1.59016,"2016-06-30":1.589669,"2017-06-30":1.75665,"2018-06-30":7.156986,"2019-06-30":5.834094,"2020-06-30":4.960718,"2021-06-30":11.807756,"2022-06-30":39.939463,"2023-06-30":28.168267,"2024-06-30":8.711827,"2025-06-30":7.032072,"2026-06-30":8.070401},"ptb_low":{"2013-06-30":0.830983,"2014-06-30":1.039755,"2015-06-30":1.253513,"2016-06-30":1.109671,"2017-06-30":1.426733,"2018-06-30":5.415536,"2019-06-30":4.131391,"2020-06-30":2.721574,"2021-06-30":5.146529,"2022-06-30":24.04123,"2023-06-30":20.104984,"2024-06-30":6.053611,"2025-06-30":5.52833,"2026-06-30":5.825878},"ps":{"2012-06-30":0.745404,"2013-06-30":1.060838,"2014-06-30":1.228259,"2015-06-30":1.036039,"2016-06-30":0.781865,"2017-06-30":0.978644,"2018-06-30":1.00087,"2019-06-30":0.787251,"2020-06-30":0.749233,"2021-06-30":1.631565,"2022-06-30":1.108172,"2023-06-30":1.408712,"2024-06-30":1.916068,"2025-06-30":2.003955,"2026-06-30":1.535786},"ps_avg":{"2012-06-30":0.603919,"2013-06-30":0.883399,"2014-06-30":1.161431,"2015-06-30":1.099992,"2016-06-30":0.915742,"2017-06-30":0.912722,"2018-06-30":0.98048,"2019-06-30":0.751664,"2020-06-30":0.823609,"2021-06-30":1.24627,"2022-06-30":1.532056,"2023-06-30":1.276305,"2024-06-30":1.685334,"2025-06-30":1.862386,"2026-06-30":1.649734},"ps_high":{"2012-06-30":0.745404,"2013-06-30":1.083305,"2014-06-30":1.252168,"2015-06-30":1.245974,"2016-06-30":1.081826,"2017-06-30":1.007931,"2018-06-30":1.111934,"2019-06-30":0.909804,"2020-06-30":0.973089,"2021-06-30":1.739997,"2022-06-30":1.808329,"2023-06-30":1.529355,"2024-06-30":1.938308,"2025-06-30":2.055874,"2026-06-30":1.919268},"ps_low":{"2012-06-30":0.490582,"2013-06-30":0.714714,"2014-06-30":1.019906,"2015-06-30":0.982193,"2016-06-30":0.755171,"2017-06-30":0.818632,"2018-06-30":0.841376,"2019-06-30":0.644274,"2020-06-30":0.533861,"2021-06-30":0.758395,"2022-06-30":1.088509,"2023-06-30":1.091571,"2024-06-30":1.346877,"2025-06-30":1.616245,"2026-06-30":1.385485},"pcf":{"2012-06-30":7.580172,"2013-06-30":18.826168,"2014-06-30":10.129258,"2015-06-30":10.627196,"2016-06-30":7.384083,"2017-06-30":16.123846,"2018-06-30":11.93111,"2019-06-30":8.546089,"2020-06-30":8.652682,"2021-06-30":12.342912,"2022-06-30":6.905207,"2023-06-30":10.335714,"2024-06-30":14.400178,"2025-06-30":14.936004,"2026-06-30":11.263259},"pcf_avg":{"2012-06-30":6.141379,"2013-06-30":15.67725,"2014-06-30":9.578137,"2015-06-30":11.283194,"2016-06-30":8.648446,"2017-06-30":15.037746,"2018-06-30":11.688047,"2019-06-30":8.159768,"2020-06-30":9.511631,"2021-06-30":9.428126,"2022-06-30":9.546497,"2023-06-30":9.364247,"2024-06-30":12.666097,"2025-06-30":13.880854,"2026-06-30":12.098941},"pcf_high":{"2012-06-30":7.580172,"2013-06-30":19.22488,"2014-06-30":10.326434,"2015-06-30":12.780602,"2016-06-30":10.21697,"2017-06-30":16.606385,"2018-06-30":13.255078,"2019-06-30":9.876467,"2020-06-30":11.237935,"2021-06-30":13.163214,"2022-06-30":11.268002,"2023-06-30":11.220875,"2024-06-30":14.567318,"2025-06-30":15.322973,"2026-06-30":14.075672},"pcf_low":{"2012-06-30":4.988834,"2013-06-30":12.683683,"2014-06-30":8.411002,"2015-06-30":10.074862,"2016-06-30":7.131976,"2017-06-30":13.487538,"2018-06-30":10.02983,"2019-06-30":6.993983,"2020-06-30":6.165413,"2021-06-30":5.737319,"2022-06-30":6.782681,"2023-06-30":8.008853,"2024-06-30":10.122432,"2025-06-30":12.046299,"2026-06-30":10.160975},"pfcf":{"2012-06-30":13.551945,"2013-06-30":55.810118,"2014-06-30":15.533541,"2015-06-30":16.88566,"2016-06-30":10.423191,"2017-06-30":33.467143,"2018-06-30":22.981807,"2019-06-30":22.277447,"2020-06-30":19.734187,"2021-06-30":18.026189,"2022-06-30":8.955603,"2023-06-30":15.149799,"2024-06-30":21.337915,"2025-06-30":23.2977,"2026-06-30":17.223692},"pfcf_avg":{"2012-06-30":10.97965,"2013-06-30":46.47516,"2014-06-30":14.688381,"2015-06-30":17.927982,"2016-06-30":12.207935,"2017-06-30":31.212801,"2018-06-30":22.513616,"2019-06-30":21.270407,"2020-06-30":21.693193,"2021-06-30":13.769294,"2022-06-30":12.381185,"2023-06-30":13.72585,"2024-06-30":18.768387,"2025-06-30":21.651841,"2026-06-30":18.50161},"pfcf_high":{"2012-06-30":13.551945,"2013-06-30":56.992101,"2014-06-30":15.835918,"2015-06-30":20.307228,"2016-06-30":14.422026,"2017-06-30":34.468714,"2018-06-30":25.532046,"2019-06-30":25.745396,"2020-06-30":25.630377,"2021-06-30":19.224198,"2022-06-30":14.613865,"2023-06-30":16.447243,"2024-06-30":21.58558,"2025-06-30":23.901308,"2026-06-30":21.524412},"pfcf_low":{"2012-06-30":8.919113,"2013-06-30":37.60074,"2014-06-30":12.898541,"2015-06-30":16.00805,"2016-06-30":10.067323,"2017-06-30":27.995143,"2018-06-30":19.319545,"2019-06-30":18.231506,"2020-06-30":14.061468,"2021-06-30":8.37906,"2022-06-30":8.796695,"2023-06-30":11.739152,"2024-06-30":14.999231,"2025-06-30":18.790238,"2026-06-30":15.538087},"evs_avg":{"2013-06-30":0.628872,"2014-06-30":0.809204,"2015-06-30":0.89117,"2016-06-30":0.765959,"2017-06-30":0.746486,"2018-06-30":1.10282,"2019-06-30":0.848647,"2020-06-30":0.884555,"2021-06-30":1.354413,"2022-06-30":1.795064,"2023-06-30":1.53679,"2024-06-30":1.82118,"2025-06-30":1.882973,"2026-06-30":1.716637},"evs_high":{"2013-06-30":0.828778,"2014-06-30":0.899941,"2015-06-30":1.037152,"2016-06-30":0.932043,"2017-06-30":0.841695,"2018-06-30":1.234275,"2019-06-30":1.006786,"2020-06-30":1.034035,"2021-06-30":1.84814,"2022-06-30":2.071338,"2023-06-30":1.78984,"2024-06-30":2.074154,"2025-06-30":2.076461,"2026-06-30":1.986171},"evs_low":{"2013-06-30":0.460187,"2014-06-30":0.667679,"2015-06-30":0.77337,"2016-06-30":0.605388,"2017-06-30":0.652395,"2018-06-30":0.963717,"2019-06-30":0.741256,"2020-06-30":0.594807,"2021-06-30":0.866538,"2022-06-30":1.351517,"2023-06-30":1.352055,"2024-06-30":1.482723,"2025-06-30":1.636832,"2026-06-30":1.452388},"eve_avg":{"2019-06-30":4.49252},"eve_high":{"2019-06-30":5.329669},"eve_low":{"2019-06-30":3.924023},"evb_avg":{"2019-06-30":6.8724},"evb_high":{"2019-06-30":8.153023},"evb_low":{"2019-06-30":6.002746},"earnings_yield":{"2012-06-30":-32.122028,"2013-06-30":5.3407,"2014-06-30":2.280311,"2015-06-30":-1.710526,"2016-06-30":2.695418,"2017-06-30":-9.270073,"2018-06-30":-16.774194,"2019-06-30":1.927354,"2020-06-30":-18.815331,"2021-06-30":2.176448,"2022-06-30":6.653992,"2023-06-30":1.333333,"2024-06-30":1.66848,"2025-06-30":6.965007,"2026-06-30":4.148208},"fcf_yield":{"2012-06-30":7.379014,"2013-06-30":1.79179,"2014-06-30":6.437682,"2015-06-30":5.922185,"2016-06-30":9.593991,"2017-06-30":2.988005,"2018-06-30":4.351268,"2019-06-30":4.488845,"2020-06-30":5.067348,"2021-06-30":5.547484,"2022-06-30":11.166193,"2023-06-30":6.600748,"2024-06-30":4.686494,"2025-06-30":4.292269,"2026-06-30":5.805956},"div_yield":{"2015-06-30":0,"2016-06-30":1.796945,"2017-06-30":1.459854,"2018-06-30":1.290323},"shareholder_yield":{"2013-06-30":0.212046,"2014-06-30":0.23026,"2015-06-30":0.679409,"2016-06-30":2.899791,"2017-06-30":1.908306,"2018-06-30":1.749365,"2020-06-30":2.341056,"2021-06-30":1.06758,"2022-06-30":3.786238,"2023-06-30":3.694647,"2024-06-30":1.827796,"2025-06-30":1.977868,"2026-06-30":6.094451},"peg":{"2013-06-30":-0.150635,"2014-06-30":-0.829406,"2015-06-30":null,"2016-06-30":-0.17225,"2017-06-30":null,"2018-06-30":null,"2019-06-30":-0.471678,"2020-06-30":null,"2021-06-30":-0.364869,"2022-06-30":0.171755,"2023-06-30":-0.996835,"2024-06-30":0.779152,"2025-06-30":0.041021,"2026-06-30":-0.479818},"price":{"2012-06-30":11.145,"2013-06-30":16.29,"2014-06-30":17.98,"2015-06-30":15.2,"2016-06-30":11.13,"2017-06-30":13.7,"2018-06-30":15.5,"2019-06-30":13.49,"2020-06-30":11.48,"2021-06-30":25.73,"2022-06-30":15.78,"2023-06-30":19.5,"2024-06-30":27.57,"2025-06-30":29.72,"2026-06-30":24.83},"price_avg":{"2012-06-30":9.029567,"2013-06-30":13.565288,"2014-06-30":17.001731,"2015-06-30":16.138269,"2016-06-30":13.035769,"2017-06-30":12.77717,"2018-06-30":15.184231,"2019-06-30":12.880192,"2020-06-30":12.619615,"2021-06-30":19.653846,"2022-06-30":21.815962,"2023-06-30":17.66717,"2024-06-30":24.25,"2025-06-30":27.62044,"2026-06-30":26.672271},"price_high":{"2012-06-30":11.145,"2013-06-30":16.635,"2014-06-30":18.33,"2015-06-30":18.28,"2016-06-30":15.4,"2017-06-30":14.11,"2018-06-30":17.22,"2019-06-30":15.59,"2020-06-30":14.91,"2021-06-30":27.44,"2022-06-30":25.75,"2023-06-30":21.17,"2024-06-30":27.89,"2025-06-30":30.49,"2026-06-30":31.03},"price_low":{"2012-06-30":7.335,"2013-06-30":10.975,"2014-06-30":14.93,"2015-06-30":14.41,"2016-06-30":10.75,"2017-06-30":11.46,"2018-06-30":13.03,"2019-06-30":11.04,"2020-06-30":8.18,"2021-06-30":11.96,"2022-06-30":15.5,"2023-06-30":15.11,"2024-06-30":19.38,"2025-06-30":23.97,"2026-06-30":22.4},"ev_avg":{"2013-06-30":5591302019.230769,"2014-06-30":6866903326.923077,"2015-06-30":7596334423.076923,"2016-06-30":6351335576.923078,"2017-06-30":6075646528.301888,"2018-06-30":9951851269.23077,"2019-06-30":8549265057.692308,"2020-06-30":7968071884.615383,"2021-06-30":12674592307.692307,"2022-06-30":15144957211.538462,"2023-06-30":12312757886.792452,"2024-06-30":15028375000,"2025-06-30":15914888756,"2026-06-30":15497796079.681274},"shares_out":{"2012-06-30":578800000,"2013-06-30":579000000,"2014-06-30":579700000,"2015-06-30":581000000,"2016-06-30":582500000,"2017-06-30":581400000,"2018-06-30":582700000,"2019-06-30":587900000,"2020-06-30":587900000,"2021-06-30":593400000,"2022-06-30":592500000,"2023-06-30":578800000,"2024-06-30":573500000,"2025-06-30":569900000,"2026-06-30":558400000},"shares_dil":{"2012-06-30":578800000,"2013-06-30":579400000,"2014-06-30":579700000,"2015-06-30":581000000,"2016-06-30":582500000,"2017-06-30":581400000,"2018-06-30":582700000,"2019-06-30":587900000,"2020-06-30":587900000,"2021-06-30":593400000,"2022-06-30":592500000,"2023-06-30":578800000,"2024-06-30":573500000,"2025-06-30":569900000,"2026-06-30":558400000},"rev_ps":{"2012-06-30":14.951624,"2013-06-30":15.345185,"2014-06-30":14.638606,"2015-06-30":14.671256,"2016-06-30":14.235193,"2017-06-30":13.998968,"2018-06-30":15.486528,"2019-06-30":17.135567,"2020-06-30":15.322334,"2021-06-30":15.770138,"2022-06-30":14.239662,"2023-06-30":13.842433,"2024-06-30":14.38884,"2025-06-30":14.830672,"2026-06-30":16.167622},"ebitda_ps":{"2019-06-30":3.236945},"ebit_ps":{"2019-06-30":2.116006},"eps_basic":{"2012-06-30":-3.58,"2013-06-30":0.87,"2014-06-30":0.41,"2017-06-30":-1.27,"2018-06-30":-2.6,"2019-06-30":0.27,"2020-06-30":-2.16,"2021-06-30":0.56,"2022-06-30":1.06,"2023-06-30":0.26,"2024-06-30":0.47,"2025-06-30":2.08,"2026-06-30":1.03},"eps":{"2012-06-30":-3.58,"2013-06-30":0.87,"2014-06-30":0.41,"2015-06-30":-0.26,"2016-06-30":0.3,"2017-06-30":-1.27,"2018-06-30":-2.6,"2019-06-30":0.26,"2020-06-30":-2.16,"2021-06-30":0.56,"2022-06-30":1.05,"2023-06-30":0.26,"2024-06-30":0.46,"2025-06-30":2.07,"2026-06-30":1.03},"eps_cont":{"2023-06-30":0.28,"2024-06-30":0.47,"2025-06-30":0.84,"2026-06-30":1.03},"dps":{"2015-06-30":0,"2016-06-30":0.2,"2017-06-30":0.2,"2018-06-30":0.2},"cfo_ps":{"2012-06-30":1.470283,"2013-06-30":0.864688,"2014-06-30":1.775056,"2015-06-30":1.430293,"2016-06-30":1.507296,"2017-06-30":0.849673,"2018-06-30":1.299125,"2019-06-30":1.5785,"2020-06-30":1.326756,"2021-06-30":2.084597,"2022-06-30":2.285232,"2023-06-30":1.886662,"2024-06-30":1.91456,"2025-06-30":1.989823,"2026-06-30":2.204513},"fcf_ps":{"2012-06-30":0.822391,"2013-06-30":0.291681,"2014-06-30":1.157495,"2015-06-30":0.900172,"2016-06-30":1.067811,"2017-06-30":0.409357,"2018-06-30":0.674447,"2019-06-30":0.605545,"2020-06-30":0.581732,"2021-06-30":1.427368,"2022-06-30":1.762025,"2023-06-30":1.287146,"2024-06-30":1.292066,"2025-06-30":1.275662,"2026-06-30":1.441619},"cash_ps":{"2013-06-30":4.112263,"2014-06-30":5.42522,"2015-06-30":3.358003,"2016-06-30":3.145064,"2017-06-30":3.467492,"2018-06-30":3.490647,"2019-06-30":2.794693,"2020-06-30":2.580371,"2021-06-30":3.768116,"2022-06-30":2.98903,"2023-06-30":3.042502,"2024-06-30":3.264167,"2025-06-30":4.216529,"2026-06-30":3.751791},"bvps":{"2013-06-30":21.689119,"2014-06-30":22.844575,"2015-06-30":20.55938,"2016-06-30":19.852361,"2017-06-30":18.556932,"2018-06-30":15.94474,"2019-06-30":15.553666,"2020-06-30":12.896751,"2021-06-30":13.837209,"2022-06-30":13.876793,"2023-06-30":13.932274,"2024-06-30":14.158675,"2025-06-30":15.395683,"2026-06-30":15.268625},"tbvps":{"2013-06-30":13.207254,"2014-06-30":14.359151,"2015-06-30":11.495697,"2016-06-30":9.687554,"2017-06-30":8.032336,"2018-06-30":2.406041,"2019-06-30":2.672223,"2020-06-30":3.005613,"2021-06-30":2.323896,"2022-06-30":0.644726,"2023-06-30":0.751555,"2024-06-30":3.201395,"2025-06-30":4.335848,"2026-06-30":3.844914},"buyback_ps":{"2013-06-30":0,"2014-06-30":0,"2015-06-30":0.051635,"2016-06-30":0.070386,"2017-06-30":0,"2018-06-30":0,"2020-06-30":0,"2021-06-30":0,"2022-06-30":0.30211,"2023-06-30":0.419834,"2024-06-30":0.20401,"2025-06-30":0.263204,"2026-06-30":1.147923},"fcf_margin":{"2012-06-30":5.500347,"2013-06-30":1.900799,"2014-06-30":7.907141,"2015-06-30":6.135617,"2016-06-30":7.501206,"2017-06-30":2.924192,"2018-06-30":4.355053,"2019-06-30":3.53385,"2020-06-30":3.796625,"2021-06-30":9.051079,"2022-06-30":12.374067,"2023-06-30":9.298552,"2024-06-30":8.979641,"2025-06-30":8.601514,"2026-06-30":8.916704}},"ttm":{"roe":{"2014-09-30":2.158834,"2014-12-31":2.121535,"2015-03-31":1.921033,"2015-06-30":-1.167222,"2015-09-30":-0.302572,"2015-12-31":-0.958938,"2016-03-31":-2.406829,"2016-06-30":1.522821,"2016-09-30":-0.095049,"2016-12-31":-3.19163,"2017-03-31":-1.922317,"2017-06-30":-6.603141,"2017-09-30":-5.837009,"2017-12-31":-4.116434,"2018-03-31":-15.090717,"2018-06-30":-15.079681,"2018-09-30":-14.682264,"2018-12-31":-12.949712,"2019-03-31":-1.738306,"2019-06-30":1.681584,"2019-09-30":-1.924896,"2019-12-31":-2.008561,"2020-03-31":-10.78208,"2020-06-30":-15.173981,"2020-09-30":-12.328013,"2020-12-31":-10.088361,"2021-03-31":-0.661673,"2021-06-30":4.179067,"2021-09-30":6.208594,"2021-12-31":6.007024,"2022-03-31":6.007344,"2022-06-30":7.582304,"2022-09-30":5.807735,"2022-12-31":3.624682,"2023-03-31":3.235971,"2023-06-30":1.829792,"2023-09-30":1.763512,"2023-12-31":2.798061,"2024-03-31":2.579365,"2024-06-30":3.287197,"2024-09-30":4.397646,"2024-12-31":5.070112,"2025-03-31":5.992371,"2025-06-30":13.969457,"2025-09-30":13.834994,"2025-12-31":13.588336,"2026-03-31":13.546196,"2026-06-30":6.624277},"roa":{"2014-09-30":1.706401,"2014-12-31":1.683723,"2015-03-31":1.514164,"2015-06-30":-0.932623,"2015-09-30":-0.239645,"2015-12-31":-0.758632,"2016-03-31":-1.840647,"2016-06-30":1.173078,"2016-09-30":-0.073272,"2016-12-31":-2.46922,"2017-03-31":-1.431279,"2017-06-30":-4.914267,"2017-09-30":-4.376733,"2017-12-31":-3.108772,"2018-03-31":-11.126053,"2018-06-30":-9.799987,"2018-09-30":-9.570275,"2018-12-31":-8.520238,"2019-03-31":-1.121305,"2019-06-30":0.967027,"2019-09-30":-1.063928,"2019-12-31":-1.125842,"2020-03-31":-6.055238,"2020-06-30":-8.467903,"2020-09-30":-6.581138,"2020-12-31":-5.494646,"2021-03-31":-0.355407,"2021-06-30":2.126837,"2021-09-30":3.192939,"2021-12-31":3.13785,"2022-03-31":3.041199,"2022-06-30":3.665568,"2022-09-30":2.847127,"2022-12-31":1.78983,"2023-03-31":1.549938,"2023-06-30":0.872825,"2023-09-30":0.845962,"2023-12-31":1.358275,"2024-03-31":1.238906,"2024-06-30":1.583098,"2024-09-30":2.125621,"2024-12-31":2.521162,"2025-03-31":2.940466,"2025-06-30":7.331925,"2025-09-30":7.26991,"2025-12-31":7.268479,"2026-03-31":7.084995,"2026-06-30":3.691059},"pretax_margin":{"2014-06-30":-2.076044,"2014-09-30":4.831591,"2014-12-31":8.20394,"2015-03-31":8.439749,"2015-06-30":6.441825,"2015-09-30":5.286136,"2015-12-31":4.249224,"2016-03-31":0.597051,"2016-06-30":2.182827,"2016-09-30":1.552833,"2016-12-31":-3.391071,"2017-03-31":-0.08449,"2017-06-30":-7.556211,"2017-09-30":-5.74587,"2017-12-31":-0.638862,"2018-03-31":-14.326477,"2018-06-30":-12.067819,"2018-09-30":-11.085353,"2018-12-31":-10.536379,"2019-03-31":0.873702,"2019-06-30":3.513996,"2019-09-30":-0.566229,"2019-12-31":-0.769862,"2020-03-31":-12.051094,"2020-06-30":-16.918295,"2020-09-30":-13.887308,"2020-12-31":-11.800459,"2021-03-31":1.774946,"2021-06-30":4.80872,"2021-09-30":7.348866,"2021-12-31":7.276528,"2022-03-31":7.105753,"2022-06-30":7.81897,"2022-09-30":5.549657,"2022-12-31":3.630103,"2023-03-31":3.231225,"2023-06-30":3.340419,"2023-09-30":3.435115,"2023-12-31":5.08512,"2024-03-31":5.411381,"2024-06-30":7.174018,"2024-09-30":8.500661,"2024-12-31":10.047506,"2025-03-31":10.681683,"2025-06-30":10.920492,"2025-09-30":10.882353,"2025-12-31":9.995362,"2026-03-31":10.227273,"2026-06-30":11.586176},"net_margin":{"2014-06-30":2.787497,"2014-09-30":3.217189,"2014-12-31":3.117034,"2015-03-31":2.832598,"2015-06-30":-1.715486,"2015-09-30":-0.436578,"2015-12-31":-1.396515,"2016-03-31":-3.521384,"2016-06-30":2.158707,"2016-09-30":-0.133447,"2016-12-31":-4.427909,"2017-03-31":-2.643331,"2017-06-30":-9.067453,"2017-09-30":-7.956754,"2017-12-31":-5.412247,"2018-03-31":-18.689811,"2018-06-30":-16.777482,"2018-09-30":-15.605901,"2018-12-31":-13.112609,"2019-03-31":-1.601786,"2019-06-30":1.538614,"2019-09-30":-1.749242,"2019-12-31":-1.878464,"2020-03-31":-9.66391,"2020-06-30":-14.087478,"2020-09-30":-11.474104,"2020-12-31":-9.885321,"2021-03-31":-0.603027,"2021-06-30":3.526395,"2021-09-30":5.049779,"2021-12-31":4.937288,"2022-03-31":4.890718,"2022-06-30":5.999037,"2022-09-30":4.507287,"2022-12-31":2.941466,"2023-03-31":2.63834,"2023-06-30":1.50825,"2023-09-30":1.473707,"2023-12-31":2.520451,"2024-03-31":2.420575,"2024-06-30":3.223461,"2024-09-30":4.268366,"2024-12-31":4.916865,"2025-03-31":5.773563,"2025-06-30":13.961193,"2025-09-30":13.8,"2025-12-31":13.346475,"2026-03-31":12.920455,"2026-06-30":6.346921},"common_margin":{"2014-06-30":2.787497,"2014-09-30":3.217189,"2014-12-31":3.117034,"2015-03-31":2.832598,"2015-06-30":-1.715486,"2015-09-30":-0.436578,"2015-12-31":-1.396515,"2016-03-31":-3.521384,"2016-06-30":2.158707,"2016-09-30":-0.133447,"2016-12-31":-4.427909,"2017-03-31":-2.643331,"2017-06-30":-9.067453,"2017-09-30":-7.956754,"2017-12-31":-5.412247,"2018-03-31":-18.689811,"2018-06-30":-16.777482,"2018-09-30":-15.605901,"2018-12-31":-13.112609,"2019-03-31":-1.601786,"2019-06-30":1.538614,"2019-09-30":-1.749242,"2019-12-31":-1.878464,"2020-03-31":-9.66391,"2020-06-30":-14.087478,"2020-09-30":-11.474104,"2020-12-31":-9.885321,"2021-03-31":-0.603027,"2021-06-30":3.526395,"2021-09-30":5.049779,"2021-12-31":4.937288,"2022-03-31":4.890718,"2022-06-30":5.999037,"2022-09-30":4.507287,"2022-12-31":2.941466,"2023-03-31":2.63834,"2023-06-30":1.50825,"2023-09-30":1.473707,"2023-12-31":2.520451,"2024-03-31":2.420575,"2024-06-30":3.223461,"2024-09-30":4.268366,"2024-12-31":4.916865,"2025-03-31":5.773563,"2025-06-30":13.961193,"2025-09-30":13.8,"2025-12-31":13.346475,"2026-03-31":12.920455,"2026-06-30":6.346921},"tax_rate_pct":{"2014-06-30":344.94382,"2014-09-30":-21.875,"2014-12-31":26.129944,"2015-03-31":28.748281,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":-29.834254,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":35.59322,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":13.555556,"2021-09-30":14.944134,"2021-12-31":16.552668,"2022-03-31":14.758621,"2022-06-30":6.403941,"2022-09-30":2.782609,"2022-12-31":-5.96206,"2023-03-31":-5.810398,"2023-06-30":43.333333,"2023-09-30":44.753086,"2023-12-31":39.347826,"2024-03-31":38.924731,"2024-06-30":34.628378,"2024-09-30":32.390382,"2024-12-31":30.260047,"2025-03-31":29.744728,"2025-06-30":29.79415,"2025-09-30":29.837838,"2025-12-31":32.134571,"2026-03-31":33.444444,"2026-06-30":28.967495},"payout":{"2014-06-30":10.041841,"2014-09-30":10.469314,"2014-12-31":10.408922,"2015-03-31":12.295082,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":82.122905,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":103.870968,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":49.393939,"2021-09-30":34.552846,"2021-12-31":34.072581,"2022-03-31":34.669339,"2022-06-30":28.089888,"2022-09-30":38.329764,"2022-12-31":59.531773,"2023-03-31":66.292135,"2023-06-30":116.778523,"2023-09-30":123.021583,"2023-12-31":74.561404,"2024-03-31":83.173077,"2024-06-30":64.661654,"2024-09-30":50.422535,"2024-12-31":43.236715,"2025-03-31":37.98768,"2025-06-30":15.677966,"2025-09-30":16.794544,"2025-12-31":17.115552,"2026-03-31":18.117854,"2026-06-30":35.602094},"sgr":{"2014-09-30":1.932819,"2014-12-31":1.900706,"2015-03-31":1.68484,"2015-06-30":-1.405431,"2015-09-30":-0.539723,"2015-12-31":-1.671994,"2016-03-31":-3.148032,"2016-06-30":0.272236,"2016-09-30":-1.382528,"2016-12-31":-4.510485,"2017-03-31":-3.256528,"2017-06-30":-7.963137,"2017-09-30":-7.218286,"2017-12-31":-5.537474,"2018-03-31":-16.607469,"2018-06-30":-16.653386,"2018-09-30":-16.268464,"2018-12-31":-14.529915,"2019-03-31":-3.434471,"2019-06-30":-0.065094,"2019-09-30":-3.705146,"2019-12-31":-3.775656,"2020-03-31":-12.639449,"2020-06-30":-17.063255,"2020-09-30":-14.23592,"2020-12-31":-11.9258,"2021-03-31":-2.684145,"2021-06-30":2.114861,"2021-09-30":4.063348,"2021-12-31":3.960276,"2022-03-31":3.924637,"2022-06-30":5.452443,"2022-09-30":3.581644,"2022-12-31":1.466844,"2023-03-31":1.090777,"2023-06-30":-0.307012,"2023-09-30":-0.405988,"2023-12-31":0.711787,"2024-03-31":0.434028,"2024-06-30":1.161641,"2024-09-30":2.180242,"2024-12-31":2.877962,"2025-03-31":3.716008,"2025-06-30":11.77933,"2025-09-30":11.51147,"2025-12-31":11.262617,"2026-03-31":11.091916,"2026-06-30":4.265896},"total_debt":{"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":369000000,"2016-06-30":372000000,"2016-09-30":381000000,"2016-12-31":355000000,"2017-03-31":376000000,"2017-06-30":379000000,"2017-09-30":386000000,"2017-12-31":281000000,"2018-03-31":276000000,"2018-06-30":1952000000,"2018-09-30":1857000000,"2018-12-31":1680000000,"2019-03-31":1546000000,"2019-06-30":1453000000,"2019-09-30":1329000000,"2019-12-31":1201000000,"2020-03-31":1115000000,"2020-06-30":1259000000,"2020-09-30":1284000000,"2020-12-31":1256000000,"2021-03-31":1212000000,"2021-06-30":2313000000,"2021-09-30":2264000000,"2021-12-31":2270000000,"2022-03-31":2802000000,"2022-06-30":3069000000,"2022-09-30":3000000000,"2022-12-31":3025000000,"2023-03-31":2987000000,"2023-06-30":2967000000,"2023-09-30":2970000000,"2023-12-31":3042000000,"2024-03-31":2900000000,"2024-06-30":2102000000,"2024-09-30":2900000000,"2024-12-31":1967000000,"2025-03-31":1965000000,"2025-06-30":1962000000,"2025-09-30":1956000000,"2025-12-31":1951000000,"2026-03-31":1988000000,"2026-06-30":1989000000},"st_debt":{"2017-06-30":103000000,"2018-06-30":462000000,"2018-09-30":671000000,"2018-12-31":744000000,"2019-03-31":678000000,"2019-06-30":449000000,"2019-09-30":622000000,"2019-12-31":0,"2020-03-31":0,"2020-06-30":76000000,"2020-09-30":78000000,"2020-12-31":212000000,"2021-03-31":212000000,"2021-06-30":28000000,"2021-09-30":300000000,"2021-12-31":302000000,"2022-03-31":306000000,"2022-06-30":293000000,"2022-09-30":23000000,"2022-12-31":27000000,"2023-03-31":27000000,"2023-06-30":27000000,"2023-09-30":61000000,"2023-12-31":58000000,"2024-03-31":56000000,"2024-06-30":9000000,"2024-09-30":194000000,"2024-12-31":19000000,"2025-03-31":22000000,"2025-06-30":25000000,"2025-09-30":25000000,"2025-12-31":25000000,"2026-03-31":0,"2026-06-30":0},"lt_debt":{"2015-06-30":0,"2016-03-31":369000000,"2016-06-30":369000000,"2016-09-30":377000000,"2016-12-31":268000000,"2017-03-31":273000000,"2017-06-30":276000000,"2017-09-30":281000000,"2017-12-31":187000000,"2018-03-31":184000000,"2018-06-30":1490000000,"2018-09-30":1186000000,"2018-12-31":936000000,"2019-03-31":868000000,"2019-06-30":1004000000,"2019-09-30":707000000,"2019-12-31":1201000000,"2020-03-31":1115000000,"2020-06-30":1183000000,"2020-09-30":1206000000,"2020-12-31":1044000000,"2021-03-31":1000000000,"2021-06-30":2285000000,"2021-09-30":1964000000,"2021-12-31":1968000000,"2022-03-31":2496000000,"2022-06-30":2776000000,"2022-09-30":2977000000,"2022-12-31":2998000000,"2023-03-31":2960000000,"2023-06-30":2940000000,"2023-09-30":2909000000,"2023-12-31":2984000000,"2024-03-31":2844000000,"2024-06-30":2093000000,"2024-09-30":2706000000,"2024-12-31":1948000000,"2025-03-31":1943000000,"2025-06-30":1937000000,"2025-09-30":1931000000,"2025-12-31":1926000000,"2026-03-31":1988000000,"2026-06-30":1989000000},"equity_assets":{"2013-09-30":78.449489,"2013-12-31":79.766001,"2014-03-31":78.788611,"2014-06-30":80.314149,"2014-09-30":79.643987,"2014-12-31":78.960551,"2015-03-31":78.853755,"2015-06-30":79.447955,"2015-09-30":78.72052,"2015-12-31":79.27395,"2016-03-31":74.102825,"2016-06-30":74.688368,"2016-09-30":75.512476,"2016-12-31":75.411303,"2017-03-31":74.828698,"2017-06-30":74.141012,"2017-09-30":74.430501,"2017-12-31":75.632008,"2018-03-31":72.502243,"2018-06-30":56.839594,"2018-09-30":56.857809,"2018-12-31":57.090035,"2019-03-31":57.846556,"2019-06-30":58.20126,"2019-09-30":53.680774,"2019-12-31":55.017811,"2020-03-31":54.283338,"2020-06-30":53.165977,"2020-09-30":53.048611,"2020-12-31":53.869087,"2021-03-31":53.179191,"2021-06-30":48.959513,"2021-09-30":50.006091,"2021-12-31":50.744552,"2022-03-31":48.366726,"2022-06-30":47.744033,"2022-09-30":48.038079,"2022-12-31":48.043337,"2023-03-31":47.416931,"2023-06-30":47.656758,"2023-09-30":47.902883,"2023-12-31":49.049817,"2024-03-31":48.664168,"2024-06-30":48.669384,"2024-09-30":48.756425,"2024-12-31":50.42386,"2025-03-31":49.475271,"2025-06-30":56.591847,"2025-09-30":56.729453,"2025-12-31":56.686009,"2026-03-31":55.323537,"2026-06-30":54.850746},"ltd_equity":{"2015-06-30":0,"2016-03-31":3.16847,"2016-06-30":3.190937,"2016-09-30":3.269731,"2016-12-31":2.446372,"2017-03-31":2.450848,"2017-06-30":2.558161,"2017-09-30":2.574911,"2017-12-31":1.721915,"2018-03-31":1.897886,"2018-06-30":16.037025,"2018-09-30":12.806392,"2018-12-31":10.103627,"2019-03-31":9.344386,"2019-06-30":10.979878,"2019-09-30":8.113381,"2019-12-31":13.40701,"2020-03-31":14.236466,"2020-06-30":15.602743,"2020-09-30":15.787407,"2020-12-31":12.839749,"2021-03-31":12.212995,"2021-06-30":27.828523,"2021-09-30":23.922046,"2021-12-31":23.476083,"2022-03-31":29.626113,"2022-06-30":33.763075,"2022-09-30":37.817581,"2022-12-31":36.943931,"2023-03-31":36.64727,"2023-06-30":36.458333,"2023-09-30":36.860112,"2023-12-31":36.470301,"2024-03-31":35.324804,"2024-06-30":25.775862,"2024-09-30":32.788077,"2024-12-31":23.904774,"2025-03-31":23.686456,"2025-06-30":22.07659,"2025-09-30":22.185202,"2025-12-31":21.906278,"2026-03-31":23.159366,"2026-06-30":23.328642},"ltd_capital":{"2015-06-30":0,"2016-03-31":3.071161,"2016-06-30":3.091488,"2016-09-30":3.165141,"2016-12-31":2.369584,"2017-03-31":2.370821,"2017-06-30":2.471347,"2017-09-30":2.486946,"2017-12-31":1.678485,"2018-03-31":1.845352,"2018-06-30":13.252691,"2018-09-30":10.667386,"2018-12-31":8.552632,"2019-03-31":8.011075,"2019-06-30":9.47438,"2019-09-30":7.039729,"2019-12-31":11.82203,"2020-03-31":12.462278,"2020-06-30":13.380839,"2020-09-30":13.515634,"2020-12-31":11.121764,"2021-03-31":10.638298,"2021-06-30":21.712277,"2021-09-30":18.751193,"2021-12-31":18.473669,"2022-03-31":22.232119,"2022-06-30":24.585953,"2022-09-30":27.382266,"2022-12-31":26.912029,"2023-03-31":26.753435,"2023-06-30":26.652162,"2023-09-30":26.78144,"2023-12-31":26.585887,"2024-03-31":25.970231,"2024-06-30":20.475445,"2024-09-30":24.26253,"2024-12-31":19.256623,"2025-03-31":19.108969,"2025-06-30":18.042101,"2025-09-30":18.114447,"2025-12-31":17.927953,"2026-03-31":18.804389,"2026-06-30":18.915835},"ltd_assets":{"2015-06-30":0,"2016-03-31":2.347926,"2016-06-30":2.383259,"2016-09-30":2.469055,"2016-12-31":1.844841,"2017-03-31":1.833938,"2017-06-30":1.896647,"2017-09-30":1.916519,"2017-12-31":1.302319,"2018-03-31":1.37601,"2018-06-30":9.11538,"2018-09-30":7.281434,"2018-12-31":5.768164,"2019-03-31":5.405405,"2019-06-30":6.390427,"2019-09-30":4.355326,"2019-12-31":7.376244,"2020-03-31":7.728029,"2020-06-30":8.295351,"2020-09-30":8.375,"2020-12-31":6.916656,"2021-03-31":6.494772,"2021-06-30":13.624709,"2021-09-30":11.96248,"2021-12-31":11.912833,"2022-03-31":14.329181,"2022-06-30":16.119854,"2022-09-30":18.16684,"2022-12-31":17.749097,"2023-03-31":17.377011,"2023-06-30":17.37486,"2023-09-30":17.657056,"2023-12-31":17.888616,"2024-03-31":17.190522,"2024-06-30":12.544953,"2024-09-30":15.986294,"2024-12-31":12.05371,"2025-03-31":11.718938,"2025-06-30":12.49355,"2025-09-30":12.585544,"2025-12-31":12.417795,"2026-03-31":12.812581,"2026-06-30":12.795934},"debt_equity":{"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":3.16847,"2016-06-30":3.21688,"2016-09-30":3.304423,"2016-12-31":3.240529,"2017-03-31":3.375527,"2017-06-30":3.512837,"2017-09-30":3.537066,"2017-12-31":2.587477,"2018-03-31":2.846828,"2018-06-30":21.009579,"2018-09-30":20.05183,"2018-12-31":18.134715,"2019-03-31":16.643342,"2019-06-30":15.890201,"2019-09-30":15.25132,"2019-12-31":13.40701,"2020-03-31":14.236466,"2020-06-30":16.605117,"2020-09-30":16.808483,"2020-12-31":15.447054,"2021-03-31":14.802149,"2021-06-30":28.169529,"2021-09-30":27.576127,"2021-12-31":27.078611,"2022-03-31":33.25816,"2022-06-30":37.326685,"2022-09-30":38.109756,"2022-12-31":37.276648,"2023-03-31":36.981553,"2023-06-30":36.793155,"2023-09-30":37.633046,"2023-12-31":37.179174,"2024-03-31":36.02037,"2024-06-30":25.8867,"2024-09-30":35.138737,"2024-12-31":24.137931,"2025-03-31":23.954651,"2025-06-30":22.361523,"2025-09-30":22.472426,"2025-12-31":22.190628,"2026-03-31":23.159366,"2026-06-30":23.328642},"debt_capital":{"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":3.071161,"2016-06-30":3.116622,"2016-09-30":3.198724,"2016-12-31":3.138815,"2017-03-31":3.265306,"2017-06-30":3.393625,"2017-09-30":3.416232,"2017-12-31":2.522215,"2018-03-31":2.768027,"2018-06-30":17.361914,"2018-09-30":16.702644,"2018-12-31":15.350877,"2019-03-31":14.268574,"2019-06-30":13.711428,"2019-09-30":13.233098,"2019-12-31":11.82203,"2020-03-31":12.462278,"2020-06-30":14.240471,"2020-09-30":14.389779,"2020-12-31":13.380207,"2021-03-31":12.893617,"2021-06-30":21.978335,"2021-09-30":21.615429,"2021-12-31":21.308552,"2022-03-31":24.957691,"2022-06-30":27.180941,"2022-09-30":27.593819,"2022-12-31":27.154399,"2023-03-31":26.997469,"2023-06-30":26.896927,"2023-09-30":27.343031,"2023-12-31":27.102637,"2024-03-31":26.4816,"2024-06-30":20.563491,"2024-09-30":26.001973,"2024-12-31":19.444444,"2025-03-31":19.325334,"2025-06-30":18.274963,"2025-09-30":18.348968,"2025-12-31":18.160663,"2026-03-31":18.804389,"2026-06-30":18.915835},"debt_assets":{"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":2.347926,"2016-06-30":2.402635,"2016-09-30":2.495252,"2016-12-31":2.443725,"2017-03-31":2.525863,"2017-06-30":2.604453,"2017-09-30":2.632656,"2017-12-31":1.956961,"2018-03-31":2.064014,"2018-06-30":11.941759,"2018-09-30":11.401031,"2018-12-31":10.353115,"2019-03-31":9.6276,"2019-06-30":9.248297,"2019-09-30":8.187026,"2019-12-31":7.376244,"2020-03-31":7.728029,"2020-06-30":8.828273,"2020-09-30":8.916667,"2020-12-31":8.321187,"2021-03-31":7.871663,"2021-06-30":13.791664,"2021-09-30":13.789743,"2021-12-31":13.74092,"2022-03-31":16.085883,"2022-06-30":17.821265,"2022-09-30":18.307195,"2022-12-31":17.908946,"2023-03-31":17.535517,"2023-06-30":17.534425,"2023-09-30":18.027314,"2023-12-31":18.236317,"2024-03-31":17.529014,"2024-06-30":12.598897,"2024-09-30":17.132392,"2024-12-31":12.171277,"2025-03-31":11.851628,"2025-06-30":12.654799,"2025-09-30":12.748485,"2025-12-31":12.578981,"2026-03-31":12.812581,"2026-06-30":12.795934},"net_debt_equity":{"2013-09-30":-0.209656,"2013-12-31":-0.228096,"2014-03-31":-0.246049,"2014-06-30":-0.237484,"2014-09-30":-0.21299,"2014-12-31":-0.152102,"2015-03-31":-0.163877,"2015-06-30":-0.163332,"2015-09-30":-0.163395,"2015-12-31":-0.159685,"2016-03-31":-0.137644,"2016-06-30":-0.126254,"2016-09-30":-0.096964,"2016-12-31":-0.110361,"2017-03-31":-0.132328,"2017-06-30":-0.151729,"2017-09-30":-0.136626,"2017-12-31":-0.145028,"2018-03-31":-0.189376,"2018-06-30":-0.008826,"2018-09-30":-0.003131,"2018-12-31":0.006693,"2019-03-31":-0.010981,"2019-06-30":-0.020779,"2019-09-30":-0.012853,"2019-12-31":-0.007926,"2020-03-31":-0.034857,"2020-06-30":-0.034028,"2020-09-30":-0.033381,"2020-12-31":-0.037634,"2021-03-31":-0.093063,"2021-06-30":0.009378,"2021-09-30":0.019976,"2021-12-31":0.010259,"2022-03-31":0.111217,"2022-06-30":0.151666,"2022-09-30":0.195884,"2022-12-31":0.209119,"2023-03-31":0.164417,"2023-06-30":0.140625,"2023-09-30":0.18259,"2023-12-31":0.161085,"2024-03-31":0.118867,"2024-06-30":0.017488,"2024-09-30":0.135951,"2024-12-31":0.026506,"2025-03-31":-0.015848,"2025-06-30":-0.050262,"2025-09-30":-0.027803,"2025-12-31":-0.011374,"2026-03-31":-0.021319,"2026-06-30":-0.012433},"net_debt_capital":{"2013-09-30":-20.965603,"2013-12-31":-22.809632,"2014-03-31":-24.60488,"2014-06-30":-23.748395,"2014-09-30":-21.298964,"2014-12-31":-15.210151,"2015-03-31":-16.387744,"2015-06-30":-16.333194,"2015-09-30":-16.339532,"2015-12-31":-15.968453,"2016-03-31":-13.341656,"2016-06-30":-12.231903,"2016-09-30":-9.386282,"2016-12-31":-10.689655,"2017-03-31":-12.800695,"2017-06-30":-14.657951,"2017-09-30":-13.195858,"2017-12-31":-14.136972,"2018-03-31":-18.413399,"2018-06-30":-0.729343,"2018-09-30":-0.260838,"2018-12-31":0.56652,"2019-03-31":-0.941394,"2019-06-30":-1.79296,"2019-09-30":-1.115205,"2019-12-31":-0.698888,"2020-03-31":-3.051302,"2020-06-30":-2.918222,"2020-09-30":-2.857783,"2020-12-31":-3.259827,"2021-03-31":-8.106383,"2021-06-30":0.731661,"2021-09-30":1.565782,"2021-12-31":0.807284,"2022-03-31":8.345952,"2022-06-30":11.044194,"2022-09-30":14.183223,"2022-12-31":15.233393,"2023-03-31":12.002892,"2023-06-30":10.28012,"2023-09-30":13.266433,"2023-12-31":11.742694,"2024-03-31":8.738928,"2024-06-30":1.389161,"2024-09-30":10.060074,"2024-12-31":2.135231,"2025-03-31":-1.278521,"2025-06-30":-4.107675,"2025-09-30":-2.270169,"2025-12-31":-0.930839,"2026-03-31":-1.730988,"2026-06-30":-1.008084},"cash_ratio":{"2013-09-30":1.016257,"2013-12-31":1.268761,"2014-03-31":1.283827,"2014-06-30":1.389134,"2014-09-30":1.192761,"2014-12-31":0.823529,"2015-03-31":0.891773,"2015-06-30":0.924645,"2015-09-30":0.87627,"2015-12-31":0.898378,"2016-03-31":0.744713,"2016-06-30":0.750205,"2016-09-30":0.655444,"2016-12-31":0.672688,"2017-03-31":0.751727,"2017-06-30":0.822186,"2017-09-30":0.776583,"2017-12-31":0.817621,"2018-03-31":0.856101,"2018-06-30":0.617299,"2018-09-30":0.532017,"2018-12-31":0.435884,"2019-03-31":0.447948,"2019-06-30":0.491916,"2019-09-30":0.412658,"2019-12-31":0.466447,"2020-03-31":0.516177,"2020-06-30":0.565623,"2020-09-30":0.562089,"2020-12-31":0.545963,"2021-03-31":0.622909,"2021-06-30":0.691404,"2021-09-30":0.641809,"2021-12-31":0.675534,"2022-03-31":0.528778,"2022-06-30":0.517761,"2022-09-30":0.483903,"2022-12-31":0.451854,"2023-03-31":0.51779,"2023-06-30":0.579147,"2023-09-30":0.503457,"2023-12-31":0.619253,"2024-03-31":0.638725,"2024-06-30":0.641571,"2024-09-30":0.543897,"2024-12-31":0.469437,"2025-03-31":0.513355,"2025-06-30":0.921396,"2025-09-30":0.866378,"2025-12-31":0.813243,"2026-03-31":0.807063,"2026-06-30":0.758783},"current_ratio":{"2013-09-30":1.977316,"2013-12-31":2.230366,"2014-03-31":2.14972,"2014-06-30":2.327739,"2014-09-30":2.121675,"2014-12-31":1.739802,"2015-03-31":1.798504,"2015-06-30":1.90237,"2015-09-30":1.795476,"2015-12-31":1.810592,"2016-03-31":1.474698,"2016-06-30":1.592547,"2016-09-30":1.455181,"2016-12-31":1.544516,"2017-03-31":1.528647,"2017-06-30":1.555873,"2017-09-30":1.558957,"2017-12-31":1.637885,"2018-03-31":1.615728,"2018-06-30":1.333536,"2018-09-30":1.260649,"2018-12-31":1.193157,"2019-03-31":1.15439,"2019-06-30":1.212575,"2019-09-30":1.087915,"2019-12-31":1.363403,"2020-03-31":1.391224,"2020-06-30":1.290455,"2020-09-30":1.254565,"2020-12-31":1.256903,"2021-03-31":1.244241,"2021-06-30":1.37786,"2021-09-30":1.336186,"2021-12-31":1.422518,"2022-03-31":1.18004,"2022-06-30":1.163115,"2022-09-30":1.245934,"2022-12-31":1.280367,"2023-03-31":1.258427,"2023-06-30":1.280569,"2023-09-30":1.306882,"2023-12-31":1.437859,"2024-03-31":1.357002,"2024-06-30":1.431097,"2024-09-30":1.378403,"2024-12-31":1.729759,"2025-03-31":1.676305,"2025-06-30":1.844709,"2025-09-30":1.763106,"2025-12-31":1.813243,"2026-03-31":1.70223,"2026-06-30":1.623325},"quick_ratio":{"2013-09-30":1.555388,"2013-12-31":1.914921,"2014-03-31":1.841873,"2014-06-30":2.002208,"2014-09-30":1.808112,"2014-12-31":1.446114,"2015-03-31":1.467224,"2015-06-30":1.532701,"2015-09-30":1.476916,"2015-12-31":1.541985,"2016-03-31":1.218278,"2016-06-30":1.253481,"2016-09-30":1.221251,"2016-12-31":1.329892,"2017-03-31":1.290532,"2017-06-30":1.342577,"2017-09-30":1.341332,"2017-12-31":1.42511,"2018-03-31":1.394406,"2018-06-30":1.106525,"2018-09-30":0.996897,"2018-12-31":0.935075,"2019-03-31":0.891275,"2019-06-30":0.954192,"2019-09-30":0.853666,"2019-12-31":1.042171,"2020-03-31":0.976199,"2020-06-30":1.014169,"2020-09-30":1.014974,"2020-12-31":1.050682,"2021-03-31":1.044178,"2021-06-30":1.154607,"2021-09-30":1.099939,"2021-12-31":1.190535,"2022-03-31":0.963141,"2022-06-30":0.944587,"2022-09-30":0.972785,"2022-12-31":1.008506,"2023-03-31":0.998439,"2023-06-30":1.029384,"2023-09-30":1.016793,"2023-12-31":1.163793,"2024-03-31":1.11144,"2024-06-30":1.133552,"2024-09-30":1.063322,"2024-12-31":0.913137,"2025-03-31":0.890468,"2025-06-30":1.520322,"2025-09-30":1.51084,"2025-12-31":1.564235,"2026-03-31":1.46803,"2026-06-30":1.395147},"cfo_avg_cl":{"2014-09-30":0.481977,"2014-12-31":0.504653,"2015-03-31":0.440998,"2015-06-30":0.45176,"2015-09-30":0.407715,"2015-12-31":0.357062,"2016-03-31":0.305223,"2016-06-30":0.414763,"2016-09-30":0.23894,"2016-12-31":0.270979,"2017-03-31":0.224702,"2017-06-30":0.20188,"2017-09-30":0.323554,"2017-12-31":0.303373,"2018-03-31":0.300325,"2018-06-30":0.263442,"2018-09-30":0.29319,"2018-12-31":0.30458,"2019-03-31":0.31012,"2019-06-30":0.279729,"2019-09-30":0.239307,"2019-12-31":0.236683,"2020-03-31":0.228957,"2020-06-30":0.25905,"2020-09-30":0.291493,"2020-12-31":0.383321,"2021-03-31":0.470468,"2021-06-30":0.418188,"2021-09-30":0.382696,"2021-12-31":0.388579,"2022-03-31":0.360514,"2022-06-30":0.401007,"2022-09-30":0.399364,"2022-12-31":0.351588,"2023-03-31":0.29535,"2023-06-30":0.32675,"2023-09-30":0.353058,"2023-12-31":0.431941,"2024-03-31":0.405379,"2024-06-30":0.353055,"2024-09-30":0.385982,"2024-12-31":0.340497,"2025-03-31":0.303524,"2025-06-30":0.35882,"2025-09-30":0.357217,"2025-12-31":0.325016,"2026-03-31":0.296559,"2026-06-30":0.460793},"cfo_liab":{"2014-06-30":0.33301,"2014-09-30":0.37886,"2014-12-31":0.364034,"2015-03-31":0.332911,"2015-06-30":0.338472,"2015-09-30":0.305546,"2015-12-31":0.27279,"2016-03-31":0.194007,"2016-06-30":0.255066,"2016-09-30":0.151008,"2016-12-31":0.18157,"2017-03-31":0.165466,"2017-06-30":0.141995,"2017-09-30":0.219561,"2017-12-31":0.217744,"2018-03-31":0.21887,"2018-06-30":0.128983,"2018-09-30":0.149198,"2018-12-31":0.157259,"2019-03-31":0.170179,"2019-06-30":0.171852,"2019-09-30":0.13148,"2019-12-31":0.123802,"2020-03-31":0.124403,"2020-06-30":0.132834,"2020-09-30":0.152708,"2020-12-31":0.177907,"2021-03-31":0.219847,"2021-06-30":0.16223,"2021-09-30":0.158184,"2021-12-31":0.165063,"2022-03-31":0.150818,"2022-06-30":0.167616,"2022-09-30":0.16386,"2022-12-31":0.138481,"2023-03-31":0.123478,"2023-06-30":0.136911,"2023-09-30":0.138002,"2023-12-31":0.163082,"2024-03-31":0.165794,"2024-06-30":0.143099,"2024-09-30":0.15681,"2024-12-31":0.155409,"2025-03-31":0.144153,"2025-06-30":0.166149,"2025-09-30":0.171888,"2025-12-31":0.167989,"2026-03-31":0.161026,"2026-06-30":0.1961},"cfo_capex":{"2014-06-30":2.874302,"2014-09-30":3.090909,"2014-12-31":3.229917,"2015-03-31":3.168675,"2015-06-30":3.207792,"2015-09-30":3.281588,"2015-12-31":2.841727,"2016-03-31":2.781481,"2016-06-30":3.6875,"2016-09-30":2.198347,"2016-12-31":2.454918,"2017-03-31":2.352459,"2017-06-30":1.929688,"2017-09-30":2.828996,"2017-12-31":2.525362,"2018-03-31":2.569444,"2018-06-30":2.07967,"2018-09-30":2.009195,"2018-12-31":1.822,"2019-03-31":1.640275,"2019-06-30":1.622378,"2019-09-30":1.514388,"2019-12-31":1.398165,"2020-03-31":1.487755,"2020-06-30":1.780822,"2020-09-30":2.193237,"2020-12-31":2.863636,"2021-03-31":3.870787,"2021-06-30":3.171795,"2021-09-30":2.889447,"2021-12-31":2.785882,"2022-03-31":2.670354,"2022-06-30":2.713427,"2022-09-30":2.5,"2022-12-31":2.135827,"2023-03-31":1.861423,"2023-06-30":2.188377,"2023-09-30":2.057803,"2023-12-31":2.3861,"2024-03-31":2.521912,"2024-06-30":2.21371,"2024-09-30":2.605996,"2024-12-31":2.659472,"2025-03-31":2.750636,"2025-06-30":2.496314,"2025-09-30":2.638677,"2025-12-31":2.362791,"2026-03-31":2.297483,"2026-06-30":2.903756},"wc":{"2013-09-30":2585000000,"2013-12-31":2820000000,"2014-03-31":2872000000,"2014-06-30":3006000000,"2014-09-30":2572000000,"2014-12-31":1723000000,"2015-03-31":1815000000,"2015-06-30":1904000000,"2015-09-30":1723000000,"2015-12-31":1699000000,"2016-03-31":1257000000,"2016-06-30":1447000000,"2016-09-30":1041000000,"2016-12-31":1266000000,"2017-03-31":1301000000,"2017-06-30":1363000000,"2017-09-30":1351000000,"2017-12-31":1448000000,"2018-03-31":1519000000,"2018-06-30":1099000000,"2018-09-30":924000000,"2018-12-31":717000000,"2019-03-31":568000000,"2019-06-30":710000000,"2019-09-30":307000000,"2019-12-31":991000000,"2020-03-31":1052000000,"2020-06-30":779000000,"2020-09-30":697000000,"2020-12-31":735000000,"2021-03-31":774000000,"2021-06-30":1222000000,"2021-09-30":1100000000,"2021-12-31":1366000000,"2022-03-31":635000000,"2022-06-30":574000000,"2022-09-30":741000000,"2022-12-31":824000000,"2023-03-31":828000000,"2023-06-30":888000000,"2023-09-30":932000000,"2023-12-31":1219000000,"2024-03-31":1086000000,"2024-06-30":1317000000,"2024-09-30":1237000000,"2024-12-31":2722000000,"2025-03-31":2760000000,"2025-06-30":2203000000,"2025-09-30":1936000000,"2025-12-31":2051000000,"2026-03-31":1889000000,"2026-06-30":1721000000},"wc_assets":{"2013-09-30":15.817169,"2013-12-31":17.643746,"2014-03-31":17.360817,"2014-06-30":18.230335,"2014-09-30":15.952366,"2014-12-31":10.788979,"2015-03-31":11.570827,"2015-06-30":12.663785,"2015-09-30":11.676606,"2015-12-31":11.421849,"2016-03-31":7.998218,"2016-06-30":9.345734,"2016-09-30":6.817735,"2016-12-31":8.714807,"2017-03-31":8.739755,"2017-06-30":9.36641,"2017-09-30":9.214295,"2017-12-31":10.084268,"2018-03-31":11.359557,"2018-06-30":6.723357,"2018-09-30":5.672888,"2018-12-31":4.418562,"2019-03-31":3.537178,"2019-06-30":4.519127,"2019-09-30":1.891209,"2019-12-31":6.086476,"2020-03-31":7.291378,"2020-06-30":5.46245,"2020-09-30":4.840278,"2020-12-31":4.869485,"2021-03-31":5.026953,"2021-06-30":7.286387,"2021-09-30":6.699963,"2021-12-31":8.268765,"2022-03-31":3.645445,"2022-06-30":3.33314,"2022-09-30":4.521877,"2022-12-31":4.878338,"2023-03-31":4.860867,"2023-06-30":5.247917,"2023-09-30":5.657056,"2023-12-31":7.307715,"2024-03-31":6.564313,"2024-06-30":7.89379,"2024-09-30":7.307851,"2024-12-31":16.843017,"2025-03-31":16.646562,"2025-06-30":14.209236,"2025-09-30":12.618132,"2025-12-31":13.223727,"2026-03-31":12.17453,"2026-06-30":11.071796},"cash_assets":{"2013-09-30":16.447409,"2013-12-31":18.194331,"2014-03-31":19.385843,"2014-06-30":19.073322,"2014-09-30":16.963344,"2014-12-31":12.010019,"2015-03-31":12.922351,"2015-06-30":12.976388,"2015-09-30":12.862564,"2015-12-31":12.658824,"2016-03-31":12.547722,"2016-06-30":11.832332,"2016-09-30":9.817277,"2016-12-31":10.76616,"2017-03-31":12.427784,"2017-06-30":13.853766,"2017-09-30":12.801801,"2017-12-31":12.925691,"2018-03-31":15.794197,"2018-06-30":12.443411,"2018-09-30":11.579077,"2018-12-31":9.971036,"2019-03-31":10.262797,"2019-06-30":10.457641,"2019-09-30":8.876979,"2019-12-31":7.812308,"2020-03-31":9.620183,"2020-06-30":10.637403,"2020-09-30":10.6875,"2020-12-31":10.348483,"2021-03-31":12.820679,"2021-06-30":13.332538,"2021-09-30":12.790839,"2021-12-31":13.220339,"2022-03-31":10.7067,"2022-06-30":10.580106,"2022-09-30":8.897297,"2022-12-31":7.862175,"2023-03-31":9.739345,"2023-06-30":10.832693,"2023-09-30":9.280728,"2023-12-31":10.335112,"2024-03-31":11.744439,"2024-06-30":11.747782,"2024-09-30":10.503929,"2024-12-31":10.834726,"2025-03-31":12.635706,"2025-06-30":15.499226,"2025-09-30":14.325751,"2025-12-31":13.223727,"2026-03-31":13.992008,"2026-06-30":13.477869},"cash_debt":{"2016-03-31":5.344173,"2016-06-30":4.924731,"2016-09-30":3.934383,"2016-12-31":4.405634,"2017-03-31":4.920213,"2017-06-30":5.319261,"2017-09-30":4.862694,"2017-12-31":6.604982,"2018-03-31":7.652174,"2018-06-30":1.042008,"2018-09-30":1.015617,"2018-12-31":0.963095,"2019-03-31":1.065977,"2019-06-30":1.130764,"2019-09-30":1.084274,"2019-12-31":1.059117,"2020-03-31":1.244843,"2020-06-30":1.204925,"2020-09-30":1.198598,"2020-12-31":1.243631,"2021-03-31":1.628713,"2021-06-30":0.96671,"2021-09-30":0.927562,"2021-12-31":0.962115,"2022-03-31":0.665596,"2022-06-30":0.593679,"2022-09-30":0.486,"2022-12-31":0.439008,"2023-03-31":0.555407,"2023-06-30":0.617796,"2023-09-30":0.514815,"2023-12-31":0.566732,"2024-03-31":0.67,"2024-06-30":0.932445,"2024-09-30":0.613103,"2024-12-31":0.890188,"2025-03-31":1.066158,"2025-06-30":1.224771,"2025-09-30":1.123722,"2025-12-31":1.051256,"2026-03-31":1.092052,"2026-06-30":1.053293},"fcf_debt":{"2016-03-31":1.303523,"2016-06-30":1.849462,"2016-09-30":0.761155,"2016-12-31":1,"2017-03-31":0.87766,"2017-06-30":0.627968,"2017-09-30":1.274611,"2017-12-31":1.498221,"2018-03-31":1.637681,"2018-06-30":0.201332,"2018-09-30":0.236403,"2018-12-31":0.244643,"2019-03-31":0.240621,"2019-06-30":0.24501,"2019-09-30":0.215199,"2019-12-31":0.180683,"2020-03-31":0.21435,"2020-06-30":0.271644,"2020-09-30":0.384735,"2020-12-31":0.554936,"2021-03-31":0.843234,"2021-06-30":0.366191,"2021-09-30":0.332155,"2021-12-31":0.334361,"2022-03-31":0.26945,"2022-06-30":0.278592,"2022-09-30":0.251,"2022-12-31":0.190744,"2023-03-31":0.154001,"2023-06-30":0.199865,"2023-09-30":0.184848,"2023-12-31":0.236029,"2024-03-31":0.263448,"2024-06-30":0.286394,"2024-09-30":0.258621,"2024-12-31":0.351805,"2025-03-31":0.350127,"2025-06-30":0.310398,"2025-09-30":0.329243,"2025-12-31":0.300359,"2026-03-31":0.285211,"2026-06-30":0.407743},"liab_equity":{"2013-09-30":0.265502,"2013-12-31":0.244098,"2014-03-31":0.258938,"2014-06-30":0.233331,"2014-09-30":0.244607,"2014-12-31":0.254005,"2015-03-31":0.255477,"2015-06-30":0.24437,"2015-09-30":0.256112,"2015-12-31":0.24559,"2016-03-31":0.332389,"2016-06-30":0.320045,"2016-09-30":0.305551,"2016-12-31":0.301141,"2017-03-31":0.311428,"2017-06-30":0.322458,"2017-09-30":0.317603,"2017-12-31":0.294751,"2018-03-31":0.348736,"2018-06-30":0.631687,"2018-09-30":0.632545,"2018-12-31":0.625324,"2019-03-31":0.602864,"2019-06-30":0.590551,"2019-09-30":0.734909,"2019-12-31":0.687095,"2020-03-31":0.748212,"2020-06-30":0.774466,"2020-09-30":0.778374,"2020-12-31":0.740376,"2021-03-31":0.765511,"2021-06-30":0.928632,"2021-09-30":0.885505,"2021-12-31":0.85566,"2022-03-31":0.949911,"2022-06-30":0.982486,"2022-09-30":0.972942,"2022-12-31":0.965496,"2023-03-31":0.996657,"2023-06-30":0.989087,"2023-09-30":0.980613,"2023-12-31":0.926302,"2024-03-31":0.948454,"2024-06-30":0.944951,"2024-09-30":0.940385,"2024-12-31":0.87569,"2025-03-31":0.914178,"2025-06-30":0.696946,"2025-09-30":0.69313,"2025-12-31":0.687898,"2026-03-31":0.726351,"2026-06-30":0.739855},"ar_turnover":{"2014-09-30":6.069792,"2014-12-31":5.888775,"2015-03-31":6.376018,"2015-06-30":6.416323,"2015-09-30":6.25,"2015-12-31":5.986424,"2016-03-31":6.406714,"2016-06-30":6.601911,"2016-09-30":6.352987,"2016-12-31":5.698992,"2017-03-31":6.422481,"2017-06-30":6.498204,"2017-09-30":6.191801,"2017-12-31":5.707602,"2018-03-31":6.338357,"2018-06-30":6.249307,"2018-09-30":6.299369,"2018-12-31":6.149134,"2019-03-31":6.962487,"2019-06-30":6.38403,"2019-09-30":6.204517,"2019-12-31":5.692083,"2020-03-31":6.660391,"2020-06-30":6.558427,"2020-09-30":6.320144,"2020-12-31":5.78633,"2021-03-31":6.83437,"2021-06-30":6.929285,"2021-09-30":7.114275,"2021-12-31":6.462528,"2022-03-31":7.117544,"2022-06-30":6.923333,"2022-09-30":6.972409,"2022-12-31":6.15874,"2023-03-31":6.588542,"2023-06-30":6.750256,"2023-09-30":6.221636,"2023-12-31":5.739848,"2024-03-31":5.770987,"2024-06-30":5.636612,"2024-09-30":5.107154,"2024-12-31":5.310628,"2025-03-31":5.666779,"2025-06-30":5.515171,"2025-09-30":5.10051,"2025-12-31":4.859961,"2026-03-31":5.305999,"2026-06-30":5.440193},"dso":{"2014-09-30":60.133856,"2014-12-31":61.982329,"2015-03-31":57.245763,"2015-06-30":56.886159,"2015-09-30":58.4,"2015-12-31":60.971294,"2016-03-31":56.971488,"2016-06-30":55.287024,"2016-09-30":57.453294,"2016-12-31":64.046414,"2017-03-31":56.831623,"2017-06-30":56.16937,"2017-09-30":58.948919,"2017-12-31":63.949795,"2018-03-31":57.585899,"2018-06-30":58.406472,"2018-09-30":57.942308,"2018-12-31":59.357955,"2019-03-31":52.423794,"2019-06-30":57.173913,"2019-09-30":58.828109,"2019-12-31":64.124153,"2020-03-31":54.801591,"2020-06-30":55.653586,"2020-09-30":57.75185,"2020-12-31":63.079702,"2021-03-31":53.406531,"2021-06-30":52.674984,"2021-09-30":51.305296,"2021-12-31":56.479445,"2022-03-31":51.281731,"2022-06-30":52.72027,"2022-09-30":52.349194,"2022-12-31":59.265371,"2023-03-31":55.399209,"2023-06-30":54.072021,"2023-09-30":58.666243,"2023-12-31":63.590537,"2024-03-31":63.247411,"2024-06-30":64.755211,"2024-09-30":71.468378,"2024-12-31":68.730107,"2025-03-31":64.410492,"2025-06-30":66.181081,"2025-09-30":71.561471,"2025-12-31":75.10349,"2026-03-31":68.790057,"2026-06-30":67.09321},"inventories":{"2017-06-30":208000000,"2018-06-30":376000000,"2018-09-30":388000000,"2018-12-31":400000000,"2019-03-31":404000000,"2019-06-30":348000000,"2019-09-30":402000000,"2019-12-31":358000000,"2020-03-31":363000000,"2020-06-30":348000000,"2020-09-30":203000000,"2020-12-31":203000000,"2021-03-31":246000000,"2021-06-30":253000000,"2021-09-30":308000000,"2021-12-31":248000000,"2022-03-31":308000000,"2022-06-30":311000000,"2022-09-30":373000000,"2022-12-31":328000000,"2023-03-31":356000000,"2023-06-30":311000000,"2023-09-30":378000000,"2023-12-31":297000000,"2024-03-31":331000000,"2024-06-30":296000000,"2024-09-30":378000000,"2024-12-31":296000000,"2025-03-31":317000000,"2025-06-30":327000000,"2025-09-30":327000000,"2025-12-31":306000000,"2026-03-31":303000000,"2026-06-30":302000000},"asset_turnover":{"2014-09-30":0.530401,"2014-12-31":0.540168,"2015-03-31":0.53455,"2015-06-30":0.543649,"2015-09-30":0.548917,"2015-12-31":0.543232,"2016-03-31":0.522706,"2016-06-30":0.543417,"2016-09-30":0.549076,"2016-12-31":0.557649,"2017-03-31":0.541468,"2017-06-30":0.541968,"2017-09-30":0.550065,"2017-12-31":0.574396,"2018-03-31":0.5953,"2018-06-30":0.584115,"2018-09-30":0.613247,"2018-12-31":0.649774,"2019-03-31":0.700034,"2019-06-30":0.628505,"2019-09-30":0.608222,"2019-12-31":0.599342,"2020-03-31":0.626583,"2020-06-30":0.601094,"2020-09-30":0.573564,"2020-12-31":0.555839,"2021-03-31":0.589371,"2021-06-30":0.603119,"2021-09-30":0.632293,"2021-12-31":0.635541,"2022-03-31":0.621831,"2022-06-30":0.611026,"2022-09-30":0.631672,"2022-12-31":0.608482,"2023-03-31":0.587467,"2023-06-30":0.578701,"2023-09-30":0.574037,"2023-12-31":0.538901,"2024-03-31":0.511823,"2024-06-30":0.491117,"2024-09-30":0.497994,"2024-12-31":0.512758,"2025-03-31":0.509298,"2025-06-30":0.525165,"2025-09-30":0.526805,"2025-12-31":0.544599,"2026-03-31":0.548355,"2026-06-30":0.581551},"mcap":{"2016-06-30":6477938250,"2016-09-30":8130069000,"2016-12-31":6660838500.000001,"2017-03-31":7560475000,"2021-06-30":15253387250,"2021-09-30":14469078250,"2021-12-31":13257717500,"2022-03-31":13404616999.999998,"2022-06-30":9364246500,"2022-09-30":8924343750,"2022-12-31":10672480000,"2023-03-31":10065819500,"2023-06-30":11298787500,"2023-09-30":11577629000,"2023-12-31":14142641250,"2024-03-31":15053500000,"2026-06-30":13923422499.999998},"ev_cash":{"2013-09-30":2688000000,"2013-12-31":2908000000,"2014-03-31":3207000000,"2014-06-30":3145000000,"2014-09-30":2735000000,"2014-12-31":1918000000,"2015-03-31":2027000000,"2015-06-30":1951000000,"2015-09-30":1898000000,"2015-12-31":1883000000,"2016-03-31":1972000000,"2016-06-30":1832000000,"2016-09-30":1499000000,"2016-12-31":1564000000,"2017-03-31":1850000000,"2017-06-30":2016000000,"2017-09-30":1877000000,"2017-12-31":1856000000,"2018-03-31":2112000000,"2018-06-30":2034000000,"2018-09-30":1886000000,"2018-12-31":1618000000,"2019-03-31":1648000000,"2019-06-30":1643000000,"2019-09-30":1441000000,"2019-12-31":1272000000,"2020-03-31":1388000000,"2020-06-30":1517000000,"2020-09-30":1539000000,"2020-12-31":1562000000,"2021-03-31":1974000000,"2021-06-30":2236000000,"2021-09-30":2100000000,"2021-12-31":2184000000,"2022-03-31":1865000000,"2022-06-30":1822000000,"2022-09-30":1458000000,"2022-12-31":1328000000,"2023-03-31":1659000000,"2023-06-30":1833000000,"2023-09-30":1529000000,"2023-12-31":1724000000,"2024-03-31":1943000000,"2024-06-30":1960000000,"2024-09-30":1778000000,"2024-12-31":1751000000,"2025-03-31":2095000000,"2025-06-30":2403000000,"2025-09-30":2198000000,"2025-12-31":2051000000,"2026-03-31":2171000000,"2026-06-30":2095000000},"ev_pref":{"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":{"2013-09-30":118000000,"2013-12-31":122000000,"2014-03-31":134000000,"2014-06-30":156000000,"2014-09-30":141000000,"2014-12-31":157000000,"2015-03-31":157000000,"2015-06-30":171000000,"2015-09-30":165000000,"2015-12-31":187000000,"2016-03-31":199000000,"2016-06-30":218000000,"2016-09-30":216000000,"2016-12-31":273000000,"2017-03-31":278000000,"2017-06-30":284000000,"2017-09-30":283000000,"2017-12-31":298000000,"2018-03-31":296000000,"2018-06-30":1186000000,"2018-09-30":1169000000,"2018-12-31":1170000000,"2019-03-31":1169000000,"2019-06-30":1167000000,"2019-09-30":1115000000,"2019-12-31":1169000000,"2020-03-31":736000000,"2020-06-30":807000000,"2020-09-30":815000000,"2020-12-31":943000000,"2021-03-31":941000000,"2021-06-30":935000000,"2021-09-30":938000000,"2021-12-31":964000000,"2022-03-31":991000000,"2022-06-30":921000000,"2022-09-30":856000000,"2022-12-31":941000000,"2023-03-31":907000000,"2023-06-30":881000000,"2023-09-30":844000000,"2023-12-31":920000000,"2024-03-31":857000000,"2024-06-30":891000000,"2024-09-30":913000000,"2024-12-31":876000000,"2025-03-31":878000000,"2025-06-30":615000000,"2025-09-30":606000000,"2025-12-31":670000000,"2026-03-31":697000000,"2026-06-30":710000000},"ev_debt":{"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":369000000,"2016-06-30":372000000,"2016-09-30":381000000,"2016-12-31":355000000,"2017-03-31":376000000,"2017-06-30":379000000,"2017-09-30":386000000,"2017-12-31":281000000,"2018-03-31":276000000,"2018-06-30":1952000000,"2018-09-30":1857000000,"2018-12-31":1680000000,"2019-03-31":1546000000,"2019-06-30":1453000000,"2019-09-30":1329000000,"2019-12-31":1201000000,"2020-03-31":1115000000,"2020-06-30":1259000000,"2020-09-30":1284000000,"2020-12-31":1256000000,"2021-03-31":1212000000,"2021-06-30":2313000000,"2021-09-30":2264000000,"2021-12-31":2270000000,"2022-03-31":2802000000,"2022-06-30":3069000000,"2022-09-30":3000000000,"2022-12-31":3025000000,"2023-03-31":2987000000,"2023-06-30":2967000000,"2023-09-30":2970000000,"2023-12-31":3042000000,"2024-03-31":2900000000,"2024-06-30":2102000000,"2024-09-30":2900000000,"2024-12-31":1967000000,"2025-03-31":1965000000,"2025-06-30":1962000000,"2025-09-30":1956000000,"2025-12-31":1951000000,"2026-03-31":1988000000,"2026-06-30":1989000000},"ev":{"2016-06-30":5235938250,"2016-09-30":7228069000,"2016-12-31":5724838500.000001,"2017-03-31":6364475000,"2021-06-30":16265387250,"2021-09-30":15571078250,"2021-12-31":14307717500,"2022-03-31":15332617000,"2022-06-30":11532246500,"2022-09-30":11322343750,"2022-12-31":13310480000,"2023-03-31":12300819500,"2023-06-30":13313787500,"2023-09-30":13862629000,"2023-12-31":16380641250,"2024-03-31":16867500000,"2026-06-30":14527422499.999998},"capital":{"2013-09-30":12821000000,"2013-12-31":12749000000,"2014-03-31":13034000000,"2014-06-30":13243000000,"2014-09-30":12841000000,"2014-12-31":12610000000,"2015-03-31":12369000000,"2015-06-30":11945000000,"2015-09-30":11616000000,"2015-12-31":11792000000,"2016-03-31":12015000000,"2016-06-30":11936000000,"2016-09-30":11911000000,"2016-12-31":11310000000,"2017-03-31":11515000000,"2017-06-30":11168000000,"2017-09-30":11299000000,"2017-12-31":11141000000,"2018-03-31":9971000000,"2018-06-30":11243000000,"2018-09-30":11118000000,"2018-12-31":10944000000,"2019-03-31":10835000000,"2019-06-30":10597000000,"2019-09-30":10043000000,"2019-12-31":10159000000,"2020-03-31":8947000000,"2020-06-30":8841000000,"2020-09-30":8923000000,"2020-12-31":9387000000,"2021-03-31":9400000000,"2021-06-30":10524000000,"2021-09-30":10474000000,"2021-12-31":10653000000,"2022-03-31":11227000000,"2022-06-30":11291000000,"2022-09-30":10872000000,"2022-12-31":11140000000,"2023-03-31":11064000000,"2023-06-30":11031000000,"2023-09-30":10862000000,"2023-12-31":11224000000,"2024-03-31":10951000000,"2024-06-30":10222000000,"2024-09-30":11153000000,"2024-12-31":10116000000,"2025-03-31":10168000000,"2025-06-30":10736000000,"2025-09-30":10660000000,"2025-12-31":10743000000,"2026-03-31":10572000000,"2026-06-30":10515000000},"debt_capital_ev":{"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":3.071161,"2016-06-30":3.116622,"2016-09-30":3.198724,"2016-12-31":3.138815,"2017-03-31":3.265306,"2017-06-30":3.393625,"2017-09-30":3.416232,"2017-12-31":2.522215,"2018-03-31":2.768027,"2018-06-30":17.361914,"2018-09-30":16.702644,"2018-12-31":15.350877,"2019-03-31":14.268574,"2019-06-30":13.711428,"2019-09-30":13.233098,"2019-12-31":11.82203,"2020-03-31":12.462278,"2020-06-30":14.240471,"2020-09-30":14.389779,"2020-12-31":13.380207,"2021-03-31":12.893617,"2021-06-30":21.978335,"2021-09-30":21.615429,"2021-12-31":21.308552,"2022-03-31":24.957691,"2022-06-30":27.180941,"2022-09-30":27.593819,"2022-12-31":27.154399,"2023-03-31":26.997469,"2023-06-30":26.896927,"2023-09-30":27.343031,"2023-12-31":27.102637,"2024-03-31":26.4816,"2024-06-30":20.563491,"2024-09-30":26.001973,"2024-12-31":19.444444,"2025-03-31":19.325334,"2025-06-30":18.274963,"2025-09-30":18.348968,"2025-12-31":18.160663,"2026-03-31":18.804389,"2026-06-30":18.915835},"debt_ev":{"2016-06-30":0.071047,"2016-09-30":0.052711,"2016-12-31":0.06201,"2017-03-31":0.059078,"2021-06-30":0.142204,"2021-09-30":0.145398,"2021-12-31":0.158656,"2022-03-31":0.182748,"2022-06-30":0.266123,"2022-09-30":0.264963,"2022-12-31":0.227265,"2023-03-31":0.242829,"2023-06-30":0.222852,"2023-09-30":0.214245,"2023-12-31":0.185707,"2024-03-31":0.171928,"2026-06-30":0.136913},"ev_sales":{"2016-06-30":0.631445,"2016-09-30":0.876874,"2016-12-31":0.698321,"2017-03-31":0.768193,"2021-06-30":1.738126,"2021-09-30":1.598181,"2021-12-31":1.42422,"2022-03-31":1.502756,"2022-06-30":1.110471,"2022-09-30":1.092785,"2022-12-31":1.309442,"2023-03-31":1.215496,"2023-06-30":1.347686,"2023-09-30":1.469744,"2023-12-31":1.810816,"2024-03-31":1.962935,"2026-06-30":1.609152},"ev_cfo":{"2016-06-30":5.546545,"2016-09-30":13.586596,"2016-12-31":9.557326,"2017-03-31":11.087936,"2021-06-30":13.14906,"2021-09-30":13.540068,"2021-12-31":12.084221,"2022-03-31":12.70308,"2022-06-30":8.517169,"2022-09-30":9.021788,"2022-12-31":12.267724,"2023-03-31":12.37507,"2023-06-30":12.192113,"2023-09-30":12.97999,"2023-12-31":13.252946,"2024-03-31":13.32346,"2026-06-30":11.744076},"ev_fcf":{"2016-06-30":7.610375,"2016-09-30":24.924376,"2016-12-31":16.126306,"2017-03-31":19.286288,"2021-06-30":19.203527,"2021-09-30":20.706221,"2021-12-31":18.850748,"2022-03-31":20.308102,"2022-06-30":13.488008,"2022-09-30":15.036313,"2022-12-31":23.068423,"2023-03-31":26.740912,"2023-06-30":22.451581,"2023-09-30":25.25069,"2023-12-31":22.814264,"2024-03-31":22.07788,"2026-06-30":17.912975},"mcap_dil":{"2016-06-30":6477938250,"2016-09-30":8130069000,"2016-12-31":6660838500.000001,"2017-03-31":7560475000,"2021-06-30":15253387250,"2021-09-30":14469078250,"2021-12-31":13257717500,"2022-03-31":13404616999.999998,"2022-06-30":9364246500,"2022-09-30":8924343750,"2022-12-31":10672480000,"2023-03-31":10065819500,"2023-06-30":11298787500,"2023-09-30":11577629000,"2023-12-31":14142641250,"2024-03-31":15053500000,"2026-06-30":13923422499.999998},"ev_dil":{"2016-06-30":5235938250,"2016-09-30":7228069000,"2016-12-31":5724838500.000001,"2017-03-31":6364475000,"2021-06-30":16265387250,"2021-09-30":15571078250,"2021-12-31":14307717500,"2022-03-31":15332617000,"2022-06-30":11532246500,"2022-09-30":11322343750,"2022-12-31":13310480000,"2023-03-31":12300819500,"2023-06-30":13313787500,"2023-09-30":13862629000,"2023-12-31":16380641250,"2024-03-31":16867500000,"2026-06-30":14527422499.999998},"ev_per_share":{"2016-06-30":8.996071,"2016-09-30":12.428973,"2016-12-31":9.849608,"2017-03-31":10.943515,"2021-06-30":27.437081,"2021-09-30":26.226078,"2021-12-31":24.076933,"2022-03-31":25.827705,"2022-06-30":19.433368,"2022-09-30":19.170106,"2022-12-31":22.698636,"2023-03-31":21.104606,"2023-06-30":22.977586,"2023-09-30":24.019109,"2023-12-31":28.434911,"2024-03-31":29.334783,"2026-06-30":25.907129},"sales_base":{"2014-06-30":8574000000,"2014-09-30":8610000000,"2014-12-31":8630000000,"2015-03-31":8614000000,"2015-06-30":8569000000,"2015-09-30":8475000000,"2015-12-31":8378000000,"2016-03-31":8207000000,"2016-06-30":8292000000,"2016-09-30":8243000000,"2016-12-31":8198000000,"2017-03-31":8285000000,"2017-06-30":8139000000,"2017-09-30":8232000000,"2017-12-31":8296000000,"2018-03-31":8411000000,"2018-06-30":9024000000,"2018-09-30":9490000000,"2018-12-31":9937000000,"2019-03-31":10301000000,"2019-06-30":10074000000,"2019-09-30":9890000000,"2019-12-31":9742000000,"2020-03-31":9551000000,"2020-06-30":9008000000,"2020-09-30":8785000000,"2020-12-31":8720000000,"2021-03-31":8789000000,"2021-06-30":9358000000,"2021-09-30":9743000000,"2021-12-31":10046000000,"2022-03-31":10203000000,"2022-06-30":10385000000,"2022-09-30":10361000000,"2022-12-31":10165000000,"2023-03-31":10120000000,"2023-06-30":9879000000,"2023-09-30":9432000000,"2023-12-31":9046000000,"2024-03-31":8593000000,"2024-06-30":8252000000,"2024-09-30":8317000000,"2024-12-31":8420000000,"2025-03-31":8435000000,"2025-06-30":8452000000,"2025-09-30":8500000000,"2025-12-31":8624000000,"2026-03-31":8800000000,"2026-06-30":9028000000},"cfo_base":{"2014-06-30":1029000000,"2014-09-30":1190000000,"2014-12-31":1166000000,"2015-03-31":1052000000,"2015-06-30":988000000,"2015-09-30":909000000,"2015-12-31":790000000,"2016-03-31":751000000,"2016-06-30":944000000,"2016-09-30":532000000,"2016-12-31":599000000,"2017-03-31":574000000,"2017-06-30":494000000,"2017-09-30":761000000,"2017-12-31":697000000,"2018-03-31":740000000,"2018-06-30":757000000,"2018-09-30":874000000,"2018-12-31":911000000,"2019-03-31":953000000,"2019-06-30":928000000,"2019-09-30":842000000,"2019-12-31":762000000,"2020-03-31":729000000,"2020-06-30":780000000,"2020-09-30":908000000,"2020-12-31":1071000000,"2021-03-31":1378000000,"2021-06-30":1237000000,"2021-09-30":1150000000,"2021-12-31":1184000000,"2022-03-31":1207000000,"2022-06-30":1354000000,"2022-09-30":1255000000,"2022-12-31":1085000000,"2023-03-31":994000000,"2023-06-30":1092000000,"2023-09-30":1068000000,"2023-12-31":1236000000,"2024-03-31":1266000000,"2024-06-30":1098000000,"2024-09-30":1217000000,"2024-12-31":1109000000,"2025-03-31":1081000000,"2025-06-30":1016000000,"2025-09-30":1037000000,"2025-12-31":1016000000,"2026-03-31":1004000000,"2026-06-30":1237000000},"fcf_base":{"2014-06-30":671000000,"2014-09-30":805000000,"2014-12-31":805000000,"2015-03-31":720000000,"2015-06-30":680000000,"2015-09-30":632000000,"2015-12-31":512000000,"2016-03-31":481000000,"2016-06-30":688000000,"2016-09-30":290000000,"2016-12-31":355000000,"2017-03-31":330000000,"2017-06-30":238000000,"2017-09-30":492000000,"2017-12-31":421000000,"2018-03-31":452000000,"2018-06-30":393000000,"2018-09-30":439000000,"2018-12-31":411000000,"2019-03-31":372000000,"2019-06-30":356000000,"2019-09-30":286000000,"2019-12-31":217000000,"2020-03-31":239000000,"2020-06-30":342000000,"2020-09-30":494000000,"2020-12-31":697000000,"2021-03-31":1022000000,"2021-06-30":847000000,"2021-09-30":752000000,"2021-12-31":759000000,"2022-03-31":755000000,"2022-06-30":855000000,"2022-09-30":753000000,"2022-12-31":577000000,"2023-03-31":460000000,"2023-06-30":593000000,"2023-09-30":549000000,"2023-12-31":718000000,"2024-03-31":764000000,"2024-06-30":602000000,"2024-09-30":750000000,"2024-12-31":692000000,"2025-03-31":688000000,"2025-06-30":609000000,"2025-09-30":644000000,"2025-12-31":586000000,"2026-03-31":567000000,"2026-06-30":811000000},"pe":{"2014-06-30":43.853659,"2014-09-30":36.12766,"2014-12-31":34.6,"2015-03-31":39.390244,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":51.884615,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":45.946429,"2021-09-30":29.361446,"2021-12-31":26.559524,"2022-03-31":26.564706,"2022-06-30":15.028571,"2022-09-30":19.126582,"2022-12-31":35.686275,"2023-03-31":37.543478,"2023-06-30":75,"2023-09-30":83.583333,"2023-12-31":62.948718,"2024-03-31":74.8,"2024-06-30":59.934783,"2024-09-30":42.951613,"2024-12-31":37.726027,"2025-03-31":31.651163,"2025-06-30":14.288462,"2025-09-30":14.835749,"2025-12-31":12.866995,"2026-03-31":12.402985,"2026-06-30":24.106796},"pe_avg":{"2014-06-30":41.467636,"2014-09-30":37.033552,"2014-12-31":37.561111,"2015-03-31":40.50985,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":49.539201,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":35.096154,"2021-09-30":26.635542,"2021-12-31":28.451923,"2022-03-31":28.006335,"2022-06-30":20.777106,"2022-09-30":25.293766,"2022-12-31":36.452866,"2023-03-31":38.515587,"2023-06-30":67.950653,"2023-09-30":77.447917,"2023-12-31":52.935043,"2024-03-31":65.615942,"2024-06-30":52.717391,"2024-09-30":40.722432,"2024-12-31":36.41172,"2025-03-31":31.632957,"2025-06-30":13.279058,"2025-09-30":13.647749,"2025-12-31":13.71133,"2026-03-31":13.463697,"2026-06-30":25.895409},"pe_high":{"2014-06-30":44.707317,"2014-09-30":39,"2014-12-31":40.733333,"2015-03-31":44.585366,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":59.961538,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":49,"2021-09-30":33.060241,"2021-12-31":32.666667,"2022-03-31":32.282353,"2022-06-30":24.52381,"2022-09-30":30.848101,"2022-12-31":44.54902,"2023-03-31":47.673913,"2023-06-30":81.423077,"2023-09-30":88.666667,"2023-12-31":63.153846,"2024-03-31":76.8,"2024-06-30":60.630435,"2024-09-30":45.870968,"2024-12-31":40.90411,"2025-03-31":35.453488,"2025-06-30":14.658654,"2025-09-30":14.990338,"2025-12-31":15.285714,"2026-03-31":15.437811,"2026-06-30":30.126214},"pe_low":{"2014-06-30":36.414634,"2014-09-30":33.702128,"2014-12-31":32.688889,"2015-03-31":35.878049,"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":42.461538,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":21.357143,"2021-09-30":15.819277,"2021-12-31":22.107143,"2022-03-31":24.658824,"2022-06-30":14.761905,"2022-09-30":19.126582,"2022-12-31":29.627451,"2023-03-31":32.847826,"2023-06-30":58.115385,"2023-09-30":64.791667,"2023-12-31":40.794872,"2024-03-31":48.914286,"2024-06-30":42.130435,"2024-09-30":32.516129,"2024-12-31":32.164384,"2025-03-31":27.674419,"2025-06-30":11.524038,"2025-09-30":11.57971,"2025-12-31":11.807882,"2026-03-31":11.144279,"2026-06-30":21.747573},"pb":{"2016-06-30":0.560181,"2016-09-30":0.705123,"2016-12-31":0.608018,"2017-03-31":0.678739,"2021-06-30":1.857677,"2021-09-30":1.762373,"2021-12-31":1.5815,"2022-03-31":1.591052,"2022-06-30":1.138926,"2022-09-30":1.133682,"2022-12-31":1.315155,"2023-03-31":1.246232,"2023-06-30":1.401139,"2023-09-30":1.467008,"2023-12-31":1.728507,"2024-03-31":1.869768,"2026-06-30":1.633054},"pb_avg":{"2016-06-30":0.6561,"2016-09-30":0.647262,"2016-12-31":0.655738,"2017-03-31":0.654318,"2021-06-30":1.418986,"2021-09-30":1.598755,"2021-12-31":1.694184,"2022-03-31":1.677397,"2022-06-30":1.574573,"2022-09-30":1.499227,"2022-12-31":1.343406,"2023-03-31":1.278501,"2023-06-30":1.269444,"2023-09-30":1.359323,"2023-12-31":1.453541,"2024-03-31":1.640195,"2026-06-30":1.75422},"pb_high":{"2016-06-30":0.775094,"2016-09-30":0.776745,"2016-12-31":0.748616,"2017-03-31":0.736693,"2021-06-30":1.981137,"2021-09-30":1.984387,"2021-12-31":1.945153,"2022-03-31":1.933502,"2022-06-30":1.858513,"2022-09-30":1.828447,"2022-12-31":1.641775,"2023-03-31":1.582506,"2023-06-30":1.521134,"2023-09-30":1.556228,"2023-12-31":1.734139,"2024-03-31":1.919762,"2026-06-30":2.040825},"pb_low":{"2016-06-30":0.541056,"2016-09-30":0.542208,"2016-12-31":0.570349,"2017-03-31":0.581105,"2021-06-30":0.863499,"2021-09-30":0.949526,"2021-12-31":1.316381,"2022-03-31":1.476903,"2022-06-30":1.118717,"2022-09-30":1.133682,"2022-12-31":1.091867,"2023-03-31":1.090363,"2023-06-30":1.085703,"2023-09-30":1.137187,"2023-12-31":1.120185,"2024-03-31":1.222705,"2026-06-30":1.473235},"ptb":{"2016-06-30":1.14796,"2016-09-30":1.54564,"2016-12-31":1.368853,"2017-03-31":1.523061,"2021-06-30":11.061195,"2021-09-30":9.419973,"2021-12-31":7.601902,"2022-03-31":22.341028,"2022-06-30":24.513734,"2022-09-30":33.29979,"2022-12-31":29.400771,"2023-03-31":25.227618,"2023-06-30":25.974224,"2023-09-30":31.206547,"2023-12-31":25.9498,"2024-03-31":26.833333,"2026-06-30":6.485059},"ptb_avg":{"2016-06-30":1.344523,"2016-09-30":1.418808,"2016-12-31":1.476286,"2017-03-31":1.468262,"2021-06-30":8.449087,"2021-09-30":8.545427,"2021-12-31":8.143547,"2022-03-31":23.553444,"2022-06-30":33.890411,"2022-09-30":44.03699,"2022-12-31":30.032341,"2023-03-31":25.880833,"2023-06-30":23.532873,"2023-09-30":28.915837,"2023-12-31":21.821791,"2024-03-31":23.538696,"2026-06-30":6.966221},"ptb_high":{"2016-06-30":1.588372,"2016-09-30":1.702637,"2016-12-31":1.685385,"2017-03-31":1.653107,"2021-06-30":11.796315,"2021-09-30":10.60665,"2021-12-31":9.349897,"2022-03-31":27.149593,"2022-06-30":40.001816,"2022-09-30":53.707206,"2022-12-31":36.702501,"2023-03-31":32.034838,"2023-06-30":28.198683,"2023-09-30":33.104453,"2023-12-31":26.034362,"2024-03-31":27.550802,"2026-06-30":8.104365},"ptb_low":{"2016-06-30":1.108766,"2016-09-30":1.188529,"2016-12-31":1.284046,"2017-03-31":1.303975,"2021-06-30":5.141542,"2021-09-30":5.075266,"2021-12-31":6.327536,"2022-03-31":20.738173,"2022-06-30":24.078763,"2022-09-30":33.29979,"2022-12-31":24.409102,"2023-03-31":22.07234,"2023-06-30":20.126694,"2023-09-30":24.190519,"2023-12-31":16.817162,"2024-03-31":17.547237,"2026-06-30":5.850396},"ps":{"2016-06-30":0.781227,"2016-09-30":0.9863,"2016-12-31":0.812496,"2017-03-31":0.91255,"2021-06-30":1.629984,"2021-09-30":1.485074,"2021-12-31":1.319701,"2022-03-31":1.313792,"2022-06-30":0.901709,"2022-09-30":0.86134,"2022-12-31":1.049924,"2023-03-31":0.994646,"2023-06-30":1.143718,"2023-09-30":1.227484,"2023-12-31":1.563414,"2024-03-31":1.751833,"2026-06-30":1.542249},"ps_avg":{"2016-06-30":0.914996,"2016-09-30":0.905366,"2016-12-31":0.876263,"2017-03-31":0.879717,"2021-06-30":1.245062,"2021-09-30":1.347201,"2021-12-31":1.413731,"2022-03-31":1.385089,"2022-06-30":1.246619,"2022-09-30":1.139071,"2022-12-31":1.072478,"2023-03-31":1.0204,"2023-06-30":1.036218,"2023-09-30":1.137381,"2023-12-31":1.314711,"2024-03-31":1.53674,"2026-06-30":1.656677},"ps_high":{"2016-06-30":1.080944,"2016-09-30":1.086482,"2016-12-31":1.000376,"2017-03-31":0.990468,"2021-06-30":1.738311,"2021-09-30":1.672156,"2021-12-31":1.623155,"2022-03-31":1.596565,"2022-06-30":1.47142,"2022-09-30":1.389203,"2022-12-31":1.310675,"2023-03-31":1.263034,"2023-06-30":1.241667,"2023-09-30":1.302137,"2023-12-31":1.568508,"2024-03-31":1.798673,"2026-06-30":1.927345},"ps_low":{"2016-06-30":0.754555,"2016-09-30":0.758421,"2016-12-31":0.762158,"2017-03-31":0.781283,"2021-06-30":0.757661,"2021-09-30":0.800124,"2021-12-31":1.098469,"2022-03-31":1.219534,"2022-06-30":0.885709,"2022-09-30":0.86134,"2022-12-31":0.871668,"2023-03-31":0.870243,"2023-06-30":0.886235,"2023-09-30":0.951514,"2023-12-31":1.013194,"2024-03-31":1.145584,"2026-06-30":1.391316},"pcf":{"2016-06-30":6.862223,"2016-09-30":15.282085,"2016-12-31":11.119931,"2017-03-31":13.171559,"2021-06-30":12.330952,"2021-09-30":12.581807,"2021-12-31":11.197397,"2022-03-31":11.105731,"2022-06-30":6.915987,"2022-09-30":7.111031,"2022-12-31":9.836387,"2023-03-31":10.126579,"2023-06-30":10.346875,"2023-09-30":10.840477,"2023-12-31":11.442266,"2024-03-31":11.8906,"2026-06-30":11.255798},"pcf_avg":{"2016-06-30":8.037228,"2016-09-30":14.028068,"2016-12-31":11.992664,"2017-03-31":12.697651,"2021-06-30":9.418991,"2021-09-30":11.413718,"2021-12-31":11.995225,"2022-03-31":11.708423,"2022-06-30":9.561401,"2022-09-30":9.403915,"2022-12-31":10.047686,"2023-03-31":10.388785,"2023-06-30":9.374359,"2023-09-30":10.044734,"2023-12-31":9.622068,"2024-03-31":10.430654,"2026-06-30":12.090926},"pcf_high":{"2016-06-30":9.494899,"2016-09-30":16.834342,"2016-12-31":13.691293,"2017-03-31":14.296208,"2021-06-30":13.150459,"2021-09-30":14.166795,"2021-12-31":13.772145,"2022-03-31":13.49607,"2022-06-30":11.285594,"2022-09-30":11.468949,"2022-12-31":12.27927,"2023-03-31":12.859055,"2023-06-30":11.232992,"2023-09-30":11.499768,"2023-12-31":11.479553,"2024-03-31":12.208531,"2026-06-30":14.066348},"pcf_low":{"2016-06-30":6.627933,"2016-09-30":11.751245,"2016-12-31":10.431,"2017-03-31":11.276881,"2021-06-30":5.73176,"2021-09-30":6.778791,"2021-12-31":9.320289,"2022-03-31":10.308951,"2022-06-30":6.79327,"2022-09-30":7.111031,"2022-12-31":8.166363,"2023-03-31":8.860024,"2023-06-30":8.017502,"2023-09-30":8.403261,"2023-12-31":7.415334,"2024-03-31":7.775671,"2026-06-30":10.154244},"pfcf":{"2016-06-30":9.415608,"2016-09-30":28.034721,"2016-12-31":18.762925,"2017-03-31":22.91053,"2021-06-30":18.008722,"2021-09-30":19.240796,"2021-12-31":17.467348,"2022-03-31":17.75446,"2022-06-30":10.952335,"2022-09-30":11.851718,"2022-12-31":18.496499,"2023-03-31":21.882216,"2023-06-30":19.053605,"2023-09-30":21.088577,"2023-12-31":19.697272,"2024-03-31":19.703534,"2026-06-30":17.168215},"pfcf_avg":{"2016-06-30":11.027825,"2016-09-30":25.73425,"2016-12-31":20.235509,"2017-03-31":22.086217,"2021-06-30":13.755952,"2021-09-30":17.454489,"2021-12-31":18.711919,"2022-03-31":18.717969,"2022-06-30":15.141681,"2022-09-30":15.673192,"2022-12-31":18.89383,"2023-03-31":22.44881,"2023-06-30":17.262732,"2023-09-30":19.540575,"2023-12-31":16.563895,"2024-03-31":17.284304,"2026-06-30":18.442017},"pfcf_high":{"2016-06-30":13.027885,"2016-09-30":30.88231,"2016-12-31":23.101647,"2017-03-31":24.866737,"2021-06-30":19.20557,"2021-09-30":21.664646,"2021-12-31":21.483821,"2022-03-31":21.575836,"2022-06-30":17.872156,"2022-09-30":19.114915,"2022-12-31":23.090135,"2023-03-31":27.78674,"2023-06-30":20.685375,"2023-09-30":22.371133,"2023-12-31":19.761459,"2024-03-31":20.230366,"2026-06-30":21.455083},"pfcf_low":{"2016-06-30":9.094141,"2016-09-30":21.557457,"2016-12-31":17.600475,"2017-03-31":19.614939,"2021-06-30":8.370941,"2021-09-30":10.366502,"2021-12-31":14.53916,"2022-03-31":16.480668,"2022-06-30":10.757997,"2022-09-30":11.851718,"2022-12-31":15.356159,"2023-03-31":19.145355,"2023-06-30":14.764101,"2023-09-30":16.347327,"2023-12-31":12.765116,"2024-03-31":12.884817,"2026-06-30":15.488039},"evs_avg":{"2016-06-30":0.765213,"2016-09-30":0.79594,"2016-12-31":0.762089,"2017-03-31":0.735359,"2021-06-30":1.353205,"2021-09-30":1.460307,"2021-12-31":1.518251,"2022-03-31":1.574053,"2022-06-30":1.455382,"2022-09-30":1.370516,"2022-12-31":1.331996,"2023-03-31":1.24125,"2023-06-30":1.240186,"2023-09-30":1.379641,"2023-12-31":1.562113,"2024-03-31":1.747842,"2026-06-30":1.72358},"evs_high":{"2016-06-30":0.931161,"2016-09-30":0.977056,"2016-12-31":0.886202,"2017-03-31":0.84611,"2021-06-30":1.846454,"2021-09-30":1.785263,"2021-12-31":1.727675,"2022-03-31":1.785529,"2022-06-30":1.680182,"2022-09-30":1.620648,"2022-12-31":1.570193,"2023-03-31":1.483883,"2023-06-30":1.445635,"2023-09-30":1.544397,"2023-12-31":1.815911,"2024-03-31":2.009775,"2026-06-30":1.994248},"evs_low":{"2016-06-30":0.604772,"2016-09-30":0.648995,"2016-12-31":0.647984,"2017-03-31":0.636926,"2021-06-30":0.865803,"2021-09-30":0.913231,"2021-12-31":1.202989,"2022-03-31":1.408498,"2022-06-30":1.094472,"2022-09-30":1.092785,"2022-12-31":1.131186,"2023-03-31":1.091093,"2023-06-30":1.090203,"2023-09-30":1.193775,"2023-12-31":1.260596,"2024-03-31":1.356686,"2026-06-30":1.458219},"earnings_yield":{"2014-06-30":2.280311,"2014-09-30":2.767962,"2014-12-31":2.890173,"2015-03-31":2.5387,"2015-06-30":-1.710526,"2015-09-30":-2.039216,"2015-12-31":-1.946108,"2016-03-31":-2.08,"2016-06-30":-2.336029,"2016-09-30":-2.86123,"2016-12-31":-9.947644,"2017-03-31":-9.153846,"2017-06-30":-9.343066,"2017-09-30":-8.52187,"2017-12-31":-4.750154,"2018-03-31":-17.088608,"2018-06-30":-16.774194,"2018-09-30":-19.332828,"2018-12-31":-20,"2019-03-31":-2.33119,"2019-06-30":1.927354,"2019-09-30":-2.164502,"2019-12-31":-2.261484,"2020-03-31":-18.52286,"2020-06-30":-18.815331,"2020-09-30":-12.12766,"2020-12-31":-8.124652,"2021-03-31":-0.349786,"2021-06-30":2.176448,"2021-09-30":3.405827,"2021-12-31":3.765128,"2022-03-31":3.764393,"2022-06-30":6.653992,"2022-09-30":5.228326,"2022-12-31":2.802198,"2023-03-31":2.663578,"2023-06-30":1.333333,"2023-09-30":1.196411,"2023-12-31":1.588595,"2024-03-31":1.336898,"2024-06-30":1.66848,"2024-09-30":2.328201,"2024-12-31":2.65069,"2025-03-31":3.159442,"2025-06-30":6.998654,"2025-09-30":6.740475,"2025-12-31":7.771822,"2026-03-31":8.062575,"2026-06-30":4.148208},"fcf_yield":{"2016-06-30":10.620663,"2016-09-30":3.567005,"2016-12-31":5.329659,"2017-03-31":4.364805,"2021-06-30":5.552865,"2021-09-30":5.19729,"2021-12-31":5.724967,"2022-03-31":5.632388,"2022-06-30":9.130473,"2022-09-30":8.437595,"2022-12-31":5.406428,"2023-03-31":4.569921,"2023-06-30":5.248351,"2023-09-30":4.741904,"2023-12-31":5.076845,"2024-03-31":5.075232,"2026-06-30":5.824717},"shareholder_yield":{"2016-06-30":2.902158,"2016-09-30":2.152503,"2016-12-31":2.597271,"2017-03-31":2.010456,"2021-12-31":1.599069,"2022-03-31":2.223115,"2022-06-30":3.780336,"2022-09-30":5.434573,"2022-12-31":4.609988,"2023-03-31":4.242079,"2023-06-30":3.690661,"2023-09-30":2.729402,"2023-12-31":2.057607,"2024-03-31":2.012821,"2026-06-30":6.06891},"peg":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":-0.471678,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":-0.364869,"2021-09-30":-0.19767,"2021-12-31":-0.168595,"2022-03-31":-0.025434,"2022-06-30":0.171755,"2022-09-30":-3.968766,"2022-12-31":-0.908378,"2023-03-31":-0.818255,"2023-06-30":-0.996835,"2023-09-30":-1.200561,"2023-12-31":-2.675321,"2024-03-31":-3.128,"2024-06-30":0.779152,"2024-09-30":0.271273,"2024-12-31":0.43274,"2025-03-31":0.217214,"2025-06-30":0.040572,"2025-09-30":0.063436,"2025-12-31":0.072253,"2026-03-31":0.092753,"2026-06-30":-0.477544},"price":{"2013-09-30":16.17,"2013-12-31":17.73,"2014-03-31":17.03,"2014-06-30":17.98,"2014-09-30":16.98,"2014-12-31":15.57,"2015-03-31":16.15,"2015-06-30":15.2,"2015-09-30":12.75,"2015-12-31":13.36,"2016-03-31":12.5,"2016-06-30":11.13,"2016-09-30":13.98,"2016-12-31":11.46,"2017-03-31":13,"2017-06-30":13.7,"2017-09-30":13.26,"2017-12-31":16.21,"2018-03-31":15.8,"2018-06-30":15.5,"2018-09-30":13.19,"2018-12-31":11.25,"2019-03-31":12.44,"2019-06-30":13.49,"2019-09-30":13.86,"2019-12-31":14.15,"2020-03-31":8.53,"2020-06-30":11.48,"2020-09-30":14.1,"2020-12-31":17.97,"2021-03-31":25.73,"2021-06-30":25.73,"2021-09-30":24.37,"2021-12-31":22.31,"2022-03-31":22.58,"2022-06-30":15.78,"2022-09-30":15.11,"2022-12-31":18.2,"2023-03-31":17.27,"2023-06-30":19.5,"2023-09-30":20.06,"2023-12-31":24.55,"2024-03-31":26.18,"2024-06-30":27.57,"2024-09-30":26.63,"2024-12-31":27.54,"2025-03-31":27.22,"2025-06-30":29.72,"2025-09-30":30.71,"2025-12-31":26.12,"2026-03-31":24.93,"2026-06-30":24.83},"price_avg":{"2013-09-30":14.635577,"2013-12-31":15.926154,"2014-03-31":16.677115,"2014-06-30":17.001731,"2014-09-30":17.405769,"2014-12-31":16.9025,"2015-03-31":16.609038,"2015-06-30":16.138269,"2015-09-30":15.228462,"2015-12-31":14.88566,"2016-03-31":13.860192,"2016-06-30":13.035769,"2016-09-30":12.83283,"2016-12-31":12.359423,"2017-03-31":12.532264,"2017-06-30":12.77717,"2017-09-30":12.856538,"2017-12-31":13.57,"2018-03-31":14.531923,"2018-06-30":15.184231,"2018-09-30":15.289808,"2018-12-31":14.694231,"2019-03-31":13.739615,"2019-06-30":12.880192,"2019-09-30":12.815192,"2019-12-31":12.995769,"2020-03-31":13.025577,"2020-06-30":12.619615,"2020-09-30":12.696538,"2020-12-31":13.438113,"2021-03-31":15.703077,"2021-06-30":19.653846,"2021-09-30":22.1075,"2021-12-31":23.899615,"2022-03-31":23.805385,"2022-06-30":21.815962,"2022-09-30":19.982075,"2022-12-31":18.590962,"2023-03-31":17.71717,"2023-06-30":17.66717,"2023-09-30":18.5875,"2023-12-31":20.644667,"2024-03-31":22.96558,"2024-06-30":24.25,"2024-09-30":25.247908,"2024-12-31":26.580556,"2025-03-31":27.204343,"2025-06-30":27.62044,"2025-09-30":28.25084,"2025-12-31":27.834,"2026-03-31":27.062032,"2026-06-30":26.672271},"price_high":{"2013-09-30":16.89,"2013-12-31":17.96,"2014-03-31":18.33,"2014-06-30":18.33,"2014-09-30":18.33,"2014-12-31":18.33,"2015-03-31":18.28,"2015-06-30":18.28,"2015-09-30":17.28,"2015-12-31":17.28,"2016-03-31":16.18,"2016-06-30":15.4,"2016-09-30":15.4,"2016-12-31":14.11,"2017-03-31":14.11,"2017-06-30":14.11,"2017-09-30":14.39,"2017-12-31":16.55,"2018-03-31":17.22,"2018-06-30":17.22,"2018-09-30":17.22,"2018-12-31":17.22,"2019-03-31":16.17,"2019-06-30":15.59,"2019-09-30":14.55,"2019-12-31":14.55,"2020-03-31":14.91,"2020-06-30":14.91,"2020-09-30":15.64,"2020-12-31":18.67,"2021-03-31":27.3,"2021-06-30":27.44,"2021-09-30":27.44,"2021-12-31":27.44,"2022-03-31":27.44,"2022-06-30":25.75,"2022-09-30":24.37,"2022-12-31":22.72,"2023-03-31":21.93,"2023-06-30":21.17,"2023-09-30":21.28,"2023-12-31":24.63,"2024-03-31":26.88,"2024-06-30":27.89,"2024-09-30":28.44,"2024-12-31":29.86,"2025-03-31":30.49,"2025-06-30":30.49,"2025-09-30":31.03,"2025-12-31":31.03,"2026-03-31":31.03,"2026-06-30":31.03},"price_low":{"2013-09-30":11.645,"2013-12-31":13.25,"2014-03-31":14.93,"2014-06-30":14.93,"2014-09-30":15.84,"2014-12-31":14.71,"2015-03-31":14.71,"2015-06-30":14.41,"2015-09-30":12.75,"2015-12-31":12.75,"2016-03-31":10.75,"2016-06-30":10.75,"2016-09-30":10.75,"2016-12-31":10.75,"2017-03-31":11.13,"2017-06-30":11.46,"2017-09-30":11.46,"2017-12-31":11.93,"2018-03-31":12.33,"2018-06-30":13.03,"2018-09-30":12.44,"2018-12-31":11.04,"2019-03-31":11.04,"2019-06-30":11.04,"2019-09-30":11.04,"2019-12-31":11.39,"2020-03-31":8.53,"2020-06-30":8.18,"2020-09-30":8.18,"2020-12-31":8.18,"2021-03-31":8.18,"2021-06-30":11.96,"2021-09-30":13.13,"2021-12-31":18.57,"2022-03-31":20.96,"2022-06-30":15.5,"2022-09-30":15.11,"2022-12-31":15.11,"2023-03-31":15.11,"2023-06-30":15.11,"2023-09-30":15.55,"2023-12-31":15.91,"2024-03-31":17.12,"2024-06-30":19.38,"2024-09-30":20.16,"2024-12-31":23.48,"2025-03-31":23.8,"2025-06-30":23.97,"2025-09-30":23.97,"2025-12-31":23.97,"2026-03-31":22.4,"2026-06-30":22.4},"ev_avg":{"2016-06-30":6345143586.538462,"2016-09-30":6560932396.226415,"2016-12-31":6247605677.884616,"2017-03-31":6092451523.584906,"2021-06-30":12663291346.153847,"2021-09-30":14227775437.499998,"2021-12-31":15252346442.307693,"2022-03-31":16060066576.923077,"2022-06-30":15114136975.96154,"2022-09-30":14199913325.471699,"2022-12-31":13539739846.153847,"2023-03-31":12561452424.528301,"2023-06-30":12251799867.924528,"2023-09-30":13012775625,"2023-12-31":14130876350,"2024-03-31":15019208333.333332,"2026-06-30":15560475916.334663},"shares_out":{"2016-06-30":582025000,"2016-09-30":581550000,"2016-12-31":581225000,"2017-03-31":581575000,"2021-06-30":592825000,"2021-09-30":593725000,"2021-12-31":594250000,"2022-03-31":593650000,"2022-06-30":593425000,"2022-09-30":590625000,"2022-12-31":586400000,"2023-03-31":582850000,"2023-06-30":579425000,"2023-09-30":577150000,"2023-12-31":576075000,"2024-03-31":575000000,"2026-06-30":560750000},"shares_dil":{"2016-06-30":582025000,"2016-09-30":581550000,"2016-12-31":581225000,"2017-03-31":581575000,"2021-06-30":592825000,"2021-09-30":593725000,"2021-12-31":594250000,"2022-03-31":593650000,"2022-06-30":593425000,"2022-09-30":590625000,"2022-12-31":586400000,"2023-03-31":582850000,"2023-06-30":579425000,"2023-09-30":577150000,"2023-12-31":576075000,"2024-03-31":575000000,"2026-06-30":560750000},"rev_ps":{"2016-06-30":14.246811,"2016-09-30":14.17419,"2016-12-31":14.104693,"2017-03-31":14.245798,"2021-06-30":15.785434,"2021-09-30":16.409954,"2021-12-31":16.905343,"2022-03-31":17.186895,"2022-06-30":17.500105,"2022-09-30":17.542434,"2022-12-31":17.334584,"2023-03-31":17.362958,"2023-06-30":17.049661,"2023-09-30":16.342372,"2023-12-31":15.702816,"2024-03-31":14.944348,"2026-06-30":16.099866},"eps_basic":{"2014-06-30":0.41,"2020-06-30":-2.15,"2020-09-30":-1.7,"2020-12-31":-1.46,"2021-03-31":-0.09,"2024-06-30":0.46,"2024-09-30":0.62,"2024-12-31":0.73,"2025-03-31":0.86,"2025-06-30":2.08,"2025-09-30":2.07,"2025-12-31":2.03,"2026-03-31":2.01},"eps":{"2014-06-30":0.41,"2014-09-30":0.47,"2014-12-31":0.45,"2015-03-31":0.41,"2015-06-30":-0.26,"2015-09-30":-0.26,"2015-12-31":-0.26,"2016-03-31":-0.26,"2016-06-30":-0.26,"2016-09-30":-0.4,"2016-12-31":-1.14,"2017-03-31":-1.19,"2017-06-30":-1.28,"2017-09-30":-1.13,"2017-12-31":-0.77,"2018-03-31":-2.7,"2018-06-30":-2.6,"2018-09-30":-2.55,"2018-12-31":-2.25,"2019-03-31":-0.29,"2019-06-30":0.26,"2019-09-30":-0.3,"2019-12-31":-0.32,"2020-03-31":-1.58,"2020-06-30":-2.16,"2020-09-30":-1.71,"2020-12-31":-1.46,"2021-03-31":-0.09,"2021-06-30":0.56,"2021-09-30":0.83,"2021-12-31":0.84,"2022-03-31":0.85,"2022-06-30":1.05,"2022-09-30":0.79,"2022-12-31":0.51,"2023-03-31":0.46,"2023-06-30":0.26,"2023-09-30":0.24,"2023-12-31":0.39,"2024-03-31":0.35,"2024-06-30":0.46,"2024-09-30":0.62,"2024-12-31":0.73,"2025-03-31":0.86,"2025-06-30":2.08,"2025-09-30":2.07,"2025-12-31":2.03,"2026-03-31":2.01,"2026-06-30":1.03},"eps_cont":{"2024-06-30":0.47,"2024-09-30":0.64,"2024-12-31":0.76,"2025-03-31":0.83,"2025-06-30":0.84,"2025-09-30":0.83,"2025-12-31":0.77,"2026-03-31":0.79},"cfo_ps":{"2016-06-30":1.621923,"2016-09-30":0.914797,"2016-12-31":1.030582,"2017-03-31":0.986975,"2021-06-30":2.086619,"2021-09-30":1.936924,"2021-12-31":1.992427,"2022-03-31":2.033185,"2022-06-30":2.28167,"2022-09-30":2.124868,"2022-12-31":1.850273,"2023-03-31":1.705413,"2023-06-30":1.884627,"2023-09-30":1.850472,"2023-12-31":2.145554,"2024-03-31":2.201739,"2026-06-30":2.205974},"fcf_ps":{"2016-06-30":1.18208,"2016-09-30":0.498667,"2016-12-31":0.610779,"2017-03-31":0.567425,"2021-06-30":1.428752,"2021-09-30":1.26658,"2021-12-31":1.27724,"2022-03-31":1.271793,"2022-06-30":1.440789,"2022-09-30":1.274921,"2022-12-31":0.98397,"2023-03-31":0.789225,"2023-06-30":1.023428,"2023-09-30":0.951226,"2023-12-31":1.246365,"2024-03-31":1.328696,"2026-06-30":1.446277},"cash_ps":{"2016-06-30":3.147631,"2016-09-30":2.577594,"2016-12-31":2.690868,"2017-03-31":3.181017,"2021-06-30":3.771771,"2021-09-30":3.536991,"2021-12-31":3.675221,"2022-03-31":3.141582,"2022-06-30":3.070312,"2022-09-30":2.468571,"2022-12-31":2.264666,"2023-03-31":2.846358,"2023-06-30":3.163481,"2023-09-30":2.649225,"2023-12-31":2.992666,"2024-03-31":3.37913,"2026-06-30":3.736068},"bvps":{"2016-06-30":19.868562,"2016-09-30":19.826326,"2016-12-31":18.848122,"2017-03-31":19.153162,"2021-06-30":13.85063,"2021-09-30":13.827951,"2021-12-31":14.106857,"2022-03-31":14.191864,"2022-06-30":13.855163,"2022-09-30":13.328254,"2022-12-31":13.838677,"2023-03-31":13.857768,"2023-06-30":13.917246,"2023-09-30":13.674088,"2023-12-31":14.203012,"2024-03-31":14.001739,"2026-06-30":15.204637},"tbvps":{"2016-06-30":9.69546,"2016-09-30":9.044794,"2016-12-31":8.371973,"2017-03-31":8.535443,"2021-06-30":2.32615,"2021-09-30":2.587056,"2021-12-31":2.934792,"2022-03-31":1.010697,"2022-06-30":0.643721,"2022-09-30":0.453757,"2022-12-31":0.619031,"2023-03-31":0.684567,"2023-06-30":0.750744,"2023-09-30":0.642814,"2023-12-31":0.946057,"2024-03-31":0.975652,"2026-06-30":3.828801},"buyback_ps":{"2016-06-30":0.070444,"2016-09-30":0.044708,"2016-12-31":0.039572,"2017-03-31":0,"2021-12-31":0.07236,"2022-03-31":0.210562,"2022-06-30":0.301639,"2022-09-30":0.518095,"2022-12-31":0.535471,"2023-03-31":0.428927,"2023-06-30":0.419381,"2023-09-30":0.251235,"2023-12-31":0.210042,"2024-03-31":0.226087,"2026-06-30":1.143112},"fcf_margin":{"2014-06-30":7.825986,"2014-09-30":9.349593,"2014-12-31":9.327926,"2015-03-31":8.358486,"2015-06-30":7.935582,"2015-09-30":7.457227,"2015-12-31":6.111244,"2016-03-31":5.86085,"2016-06-30":8.297154,"2016-09-30":3.518137,"2016-12-31":4.330324,"2017-03-31":3.983102,"2017-06-30":2.924192,"2017-09-30":5.976676,"2017-12-31":5.074735,"2018-03-31":5.373915,"2018-06-30":4.355053,"2018-09-30":4.625922,"2018-12-31":4.136057,"2019-03-31":3.6113,"2019-06-30":3.53385,"2019-09-30":2.89181,"2019-12-31":2.227469,"2020-03-31":2.502356,"2020-06-30":3.796625,"2020-09-30":5.623221,"2020-12-31":7.993119,"2021-03-31":11.628172,"2021-06-30":9.051079,"2021-09-30":7.718362,"2021-12-31":7.555246,"2022-03-31":7.399784,"2022-06-30":8.233028,"2022-09-30":7.267638,"2022-12-31":5.67634,"2023-03-31":4.545455,"2023-06-30":6.002632,"2023-09-30":5.820611,"2023-12-31":7.93721,"2024-03-31":8.890958,"2024-06-30":7.295201,"2024-09-30":9.017675,"2024-12-31":8.218527,"2025-03-31":8.156491,"2025-06-30":7.205395,"2025-09-30":7.576471,"2025-12-31":6.794991,"2026-03-31":6.443182,"2026-06-30":8.983163}},"masked":{"pe":{"annual":{"2012-06-30":"a loss per share","2015-06-30":"a loss per share","2017-06-30":"a loss per share","2018-06-30":"a loss per share","2020-06-30":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"pe_avg":{"annual":{"2012-06-30":"a loss per share","2015-06-30":"a loss per share","2017-06-30":"a loss per share","2018-06-30":"a loss per share","2020-06-30":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"pe_high":{"annual":{"2012-06-30":"a loss per share","2015-06-30":"a loss per share","2017-06-30":"a loss per share","2018-06-30":"a loss per share","2020-06-30":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"pe_low":{"annual":{"2012-06-30":"a loss per share","2015-06-30":"a loss per share","2017-06-30":"a loss per share","2018-06-30":"a loss per share","2020-06-30":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}},"payout":{"annual":{"2012-06-30":"a loss","2015-06-30":"a loss","2017-06-30":"a loss","2018-06-30":"a loss","2020-06-30":"a loss"},"ttm":{"2015-06-30":"a loss","2015-09-30":"a loss","2015-12-31":"a loss","2016-03-31":"a loss","2016-09-30":"a loss","2016-12-31":"a loss","2017-03-31":"a loss","2017-06-30":"a loss","2017-09-30":"a loss","2017-12-31":"a loss","2018-03-31":"a loss","2018-06-30":"a loss","2018-09-30":"a loss","2018-12-31":"a loss","2019-03-31":"a loss","2019-09-30":"a loss","2019-12-31":"a loss","2020-03-31":"a loss","2020-06-30":"a loss","2020-09-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss"}},"tax_rate_pct":{"annual":{"2012-06-30":"a loss","2015-06-30":"a loss","2017-06-30":"a loss","2018-06-30":"a loss","2020-06-30":"a loss"},"ttm":{"2015-06-30":"a loss","2015-09-30":"a loss","2015-12-31":"a loss","2016-03-31":"a loss","2016-09-30":"a loss","2016-12-31":"a loss","2017-03-31":"a loss","2017-06-30":"a loss","2017-09-30":"a loss","2017-12-31":"a loss","2018-03-31":"a loss","2018-06-30":"a loss","2018-09-30":"a loss","2018-12-31":"a loss","2019-03-31":"a loss","2019-09-30":"a loss","2019-12-31":"a loss","2020-03-31":"a loss","2020-06-30":"a loss","2020-09-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss"}},"peg":{"annual":{"2015-06-30":"a loss per share","2017-06-30":"a loss per share","2018-06-30":"a loss per share","2020-06-30":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2016-03-31":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share"}}}}