{"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":"PINS","kind":"industrial","as_of":"2026-08-04","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":{"2019-12-31":null,"2020-12-31":-6.015973,"2021-12-31":11.983759,"2022-12-31":-3.039271,"2023-12-31":-1.117644,"2024-12-31":47.491594,"2025-12-31":8.779229},"roa":{"2019-12-31":-76.782435,"2020-12-31":-5.130072,"2021-12-31":10.296196,"2022-12-31":-2.595876,"2023-12-31":-0.955058,"2024-12-31":41.671533,"2025-12-31":7.694749},"roc":{"2019-12-31":-153.547253,"2020-12-31":-5.277832,"2021-12-31":12.178504,"2022-12-31":-2.541765,"2023-12-31":-3.116146,"2024-12-31":3.623015,"2025-12-31":6.298249},"roic":{"2019-12-31":null,"2020-12-31":-28.413581,"2021-12-31":61.801369,"2022-12-31":-14.066755,"2023-12-31":-17.073716,"2024-12-31":10.082429,"2025-12-31":13.243078},"gross_margin":{"2017-12-31":62.215662,"2018-12-31":68.04157,"2019-12-31":68.593345,"2020-12-31":73.452523,"2021-12-31":79.46802,"2022-12-31":75.786652,"2023-12-31":77.455188,"2024-12-31":79.420712,"2025-12-31":80.06709},"ebitda_margin":{"2017-12-31":-25.758377,"2018-12-31":-7.125244,"2019-12-31":-119.104082,"2020-12-31":-6.233746,"2021-12-31":13.71929,"2022-12-31":-1.96919,"2023-12-31":-3.409708,"2024-12-31":5.514916,"2025-12-31":8.172739},"op_margin":{"2017-12-31":-29.17065,"2018-12-31":-9.884619,"2019-12-31":-121.535999,"2020-12-31":-8.418948,"2021-12-31":12.652583,"2022-12-31":-3.627986,"2023-12-31":-4.113751,"2024-12-31":4.931673,"2025-12-31":7.576993},"incr_op_margin":{"2018-12-31":22.330437,"2019-12-31":-339.722461,"2020-12-31":226.653719,"2021-12-31":52.937363,"2022-12-31":-190.545409,"2023-12-31":-9.505459,"2024-12-31":51.682894,"2025-12-31":24.33387},"pretax_margin":{"2017-12-31":-27.43628,"2018-12-31":-8.276406,"2019-12-31":-119.08343,"2020-12-31":-7.504174,"2021-12-31":12.450258,"2022-12-31":-3.066609,"2023-12-31":-0.538122,"2024-12-31":7.887875,"2025-12-31":10.561691},"net_margin":{"2017-12-31":-27.502051,"2018-12-31":-8.330643,"2019-12-31":-119.129984,"2020-12-31":-7.581153,"2021-12-31":12.274425,"2022-12-31":-3.4271,"2023-12-31":-1.165603,"2024-12-31":51.070247,"2025-12-31":9.873946},"common_margin":{"2017-12-31":-27.502051,"2018-12-31":-8.330643,"2019-12-31":-119.129984,"2020-12-31":-7.581153,"2021-12-31":12.274425,"2022-12-31":-3.4271,"2023-12-31":-1.165603,"2024-12-31":51.070247,"2025-12-31":9.873946},"tax_rate_pct":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":1.412277,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-547.452583,"2025-12-31":6.511696},"total_debt":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ebitda":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":0,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":-7.012183,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-12.496676,"2025-12-31":-7.150463},"debt_ebit":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":0,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"net_debt_ebit":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":-7.603362,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-13.974591,"2025-12-31":-7.712673},"equity_assets":{"2018-12-31":-51.578642,"2019-12-31":84.556496,"2020-12-31":85.93241,"2021-12-31":85.907225,"2022-12-31":84.956857,"2023-12-31":85.985859,"2024-12-31":88.928624,"2025-12-31":86.400655},"debt_equity":{"2018-12-31":null,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2018-12-31":null,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2018-12-31":null,"2019-12-31":-0.846638,"2020-12-31":-0.78502,"2021-12-31":-0.816166,"2022-12-31":-0.822216,"2023-12-31":-0.81247,"2024-12-31":-0.528897,"2025-12-31":-0.519922},"net_debt_capital":{"2018-12-31":null,"2019-12-31":-84.663773,"2020-12-31":-78.501996,"2021-12-31":-81.616576,"2022-12-31":-82.221557,"2023-12-31":-81.246975,"2024-12-31":-52.889656,"2025-12-31":-51.992187},"ebitda":{"2017-12-31":-121799000,"2018-12-31":-53862000,"2019-12-31":-1361075000,"2020-12-31":-105516000,"2021-12-31":353687000,"2022-12-31":-55188000,"2023-12-31":-104169000,"2024-12-31":201083000,"2025-12-31":345034000},"ebitda_capex":{"2017-12-31":-162991000,"2018-12-31":-76056000,"2019-12-31":-1394858000,"2020-12-31":-122917000,"2021-12-31":344656000,"2022-12-31":-84172000,"2023-12-31":-112232000,"2024-12-31":176477000,"2025-12-31":312659000},"ebit":{"2017-12-31":-137934000,"2018-12-31":-74721000,"2019-12-31":-1388866000,"2020-12-31":-142504000,"2021-12-31":326187000,"2022-12-31":-101677000,"2023-12-31":-125678000,"2024-12-31":179817000,"2025-12-31":319883000},"cash_ratio":{"2018-12-31":5.790191,"2019-12-31":9.726239,"2020-12-31":8.593943,"2021-12-31":9.546038,"2022-12-31":7.090689,"2023-12-31":7.919152,"2024-12-31":6.311632,"2025-12-31":5.300314},"current_ratio":{"2018-12-31":8.202311,"2019-12-31":11.735179,"2020-12-31":11.509688,"2021-12-31":12.245918,"2022-12-31":9.078569,"2023-12-31":10.528743,"2024-12-31":8.75262,"2025-12-31":7.638976},"quick_ratio":{"2018-12-31":7.837024,"2019-12-31":11.522176,"2020-12-31":11.346129,"2021-12-31":12.060818,"2022-12-31":8.881692,"2023-12-31":10.325911,"2024-12-31":8.555613,"2025-12-31":7.444045},"cfo_avg_cl":{"2019-12-31":0.004617,"2020-12-31":0.151322,"2021-12-31":3.24084,"2022-12-31":1.465485,"2023-12-31":1.757289,"2024-12-31":2.697324,"2025-12-31":2.97419},"cfo_liab":{"2018-12-31":-0.214154,"2019-12-31":0.001778,"2020-12-31":0.078526,"2021-12-31":1.51036,"2022-12-31":0.807471,"2023-12-31":1.216856,"2024-12-31":1.630743,"2025-12-31":1.719473},"cfo_capex":{"2017-12-31":-2.498373,"2018-12-31":-2.720059,"2019-12-31":0.019448,"2020-12-31":1.656571,"2021-12-31":83.369173,"2022-12-31":16.188311,"2023-12-31":76.021456,"2024-12-31":39.201577,"2025-12-31":39.668386},"wc":{"2018-12-31":780925000,"2019-12-31":1891077000,"2020-12-31":2152710000,"2021-12-31":2921757000,"2022-12-31":3074146000,"2023-12-31":3021469000,"2024-12-31":3086574000,"2025-12-31":3090264000},"wc_assets":{"2018-12-31":67.745641,"2019-12-31":79.014899,"2020-12-31":82.49641,"2021-12-31":82.599955,"2022-12-31":79.584801,"2023-12-31":84.060338,"2024-12-31":57.772233,"2025-12-31":56.267111},"cash_assets":{"2018-12-31":54.463097,"2019-12-31":71.58872,"2020-12-31":67.458657,"2021-12-31":70.114536,"2022-12-31":69.85285,"2023-12-31":69.860909,"2024-12-31":47.034043,"2025-12-31":44.92159},"liab_equity":{"2018-12-31":null,"2019-12-31":0.182641,"2020-12-31":0.163705,"2021-12-31":0.164046,"2022-12-31":0.177068,"2023-12-31":0.162982,"2024-12-31":0.124497,"2025-12-31":0.157399},"altman_z":{"2019-12-31":10.84039,"2020-12-31":64.430769,"2021-12-31":31.486292,"2022-12-31":17.517651,"2023-12-31":30.670471,"2024-12-31":21.955021,"2025-12-31":15.973261},"ar_turnover":{"2019-12-31":4.245822,"2020-12-31":3.846513,"2021-12-31":4.236386,"2022-12-31":4.198968,"2023-12-31":4.229376,"2024-12-31":4.402088,"2025-12-31":4.464521},"dso":{"2019-12-31":85.966854,"2020-12-31":94.891142,"2021-12-31":86.158353,"2022-12-31":86.926118,"2023-12-31":86.301139,"2024-12-31":82.915195,"2025-12-31":81.755694},"ap_turnover":{"2019-12-31":12.703856,"2020-12-31":10.721336,"2021-12-31":15.761546,"2022-12-31":12.852824,"2023-12-31":8.24971,"2024-12-31":9.202068,"2025-12-31":7.870714},"dpo":{"2019-12-31":28.731433,"2020-12-31":34.044264,"2021-12-31":23.157627,"2022-12-31":28.398427,"2023-12-31":44.243982,"2024-12-31":39.664999,"2025-12-31":46.374446},"asset_turnover":{"2019-12-31":0.644527,"2020-12-31":0.676688,"2021-12-31":0.838833,"2022-12-31":0.757456,"2023-12-31":0.819369,"2024-12-31":0.815965,"2025-12-31":0.779298},"mcap":{"2019-12-31":7774545769.999999,"2020-12-31":39293797600,"2021-12-31":25141513850,"2022-12-31":16163972960,"2023-12-31":24988702640,"2024-12-31":20252904000,"2025-12-31":17806391190},"ev_cash":{"2018-12-31":627813000,"2019-12-31":1713345000,"2020-12-31":1760306000,"2021-12-31":2480118000,"2022-12-31":2698227000,"2023-12-31":2511084000,"2024-12-31":2512869000,"2025-12-31":2467153000},"ev_pref":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2019-12-31":6061200769.999999,"2020-12-31":37533491600,"2021-12-31":22661395850,"2022-12-31":13465745960,"2023-12-31":22477618640,"2024-12-31":17740035000,"2025-12-31":15339238190},"capital":{"2018-12-31":-594563000,"2019-12-31":2023705000,"2020-12-31":2242371000,"2021-12-31":3038743000,"2022-12-31":3281654000,"2023-12-31":3090680000,"2024-12-31":4751154000,"2025-12-31":4745238000},"debt_capital_ev":{"2018-12-31":null,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2019-12-31":5.303997,"2020-12-31":22.174291,"2021-12-31":8.790209,"2022-12-31":4.804778,"2023-12-31":7.357478,"2024-12-31":4.865394,"2025-12-31":3.633369},"ev_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":64.071894,"2022-12-31":null,"2023-12-31":null,"2024-12-31":88.22245,"2025-12-31":44.457179},"ev_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":69.473633,"2022-12-31":null,"2023-12-31":null,"2024-12-31":98.65605,"2025-12-31":47.952652},"ev_cfo":{"2019-12-31":9225.571948,"2020-12-31":1302.070756,"2021-12-31":30.098533,"2022-12-31":28.699251,"2023-12-31":36.670553,"2024-12-31":18.391194,"2025-12-31":11.943991},"ev_fcf":{"2019-12-31":null,"2020-12-31":3285.207142,"2021-12-31":30.463943,"2022-12-31":30.588813,"2023-12-31":37.159354,"2024-12-31":18.872619,"2025-12-31":12.252874},"mcap_dil":{"2019-12-31":7774545769.999999,"2020-12-31":39293797600,"2021-12-31":25141513850,"2022-12-31":16163972960,"2023-12-31":24988702640,"2024-12-31":20252904000,"2025-12-31":17806391190},"ev_dil":{"2019-12-31":6061200769.999999,"2020-12-31":37533491600,"2021-12-31":22661395850,"2022-12-31":13465745960,"2023-12-31":22477618640,"2024-12-31":17740035000,"2025-12-31":15339238190},"ev_per_share":{"2019-12-31":14.415196,"2020-12-31":62.947774,"2021-12-31":32.764206,"2022-12-31":20.226977,"2023-12-31":33.317896,"2024-12-31":25.401839,"2025-12-31":22.302828},"sales_base":{"2017-12-31":472852000,"2018-12-31":755932000,"2019-12-31":1142761000,"2020-12-31":1692658000,"2021-12-31":2578027000,"2022-12-31":2802574000,"2023-12-31":3055071000,"2024-12-31":3646166000,"2025-12-31":4221767000},"ebitda_base":{"2017-12-31":-121799000,"2018-12-31":-53862000,"2019-12-31":-1361075000,"2020-12-31":-105516000,"2021-12-31":353687000,"2022-12-31":-55188000,"2023-12-31":-104169000,"2024-12-31":201083000,"2025-12-31":345034000},"ebit_base":{"2017-12-31":-137934000,"2018-12-31":-74721000,"2019-12-31":-1388866000,"2020-12-31":-142504000,"2021-12-31":326187000,"2022-12-31":-101677000,"2023-12-31":-125678000,"2024-12-31":179817000,"2025-12-31":319883000},"cfo_base":{"2017-12-31":-102913000,"2018-12-31":-60369000,"2019-12-31":657000,"2020-12-31":28826000,"2021-12-31":752907000,"2022-12-31":469202000,"2023-12-31":612961000,"2024-12-31":964594000,"2025-12-31":1284264000},"fcf_base":{"2017-12-31":-144105000,"2018-12-31":-82563000,"2019-12-31":-33126000,"2020-12-31":11425000,"2021-12-31":743876000,"2022-12-31":440218000,"2023-12-31":604898000,"2024-12-31":939988000,"2025-12-31":1251889000},"pe":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":79.021739,"2022-12-31":null,"2023-12-31":null,"2024-12-31":10.861423,"2025-12-31":42.442623},"pe_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":135.199833,"2022-12-31":null,"2023-12-31":null,"2024-12-31":13.209084,"2025-12-31":52.968787},"pe_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":186.73913,"2022-12-31":null,"2023-12-31":null,"2024-12-31":16.846442,"2025-12-31":65.57377},"pe_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":77.913043,"2022-12-31":null,"2023-12-31":null,"2024-12-31":10.576779,"2025-12-31":39.688525},"pb":{"2019-12-31":3.841739,"2020-12-31":17.523326,"2021-12-31":8.273656,"2022-12-31":4.925557,"2023-12-31":8.08518,"2024-12-31":4.262734,"2025-12-31":3.752476},"pb_avg":{"2019-12-31":5.434466,"2020-12-31":8.93355,"2021-12-31":14.155559,"2022-12-31":4.746373,"2023-12-31":6.464918,"2024-12-31":5.184109,"2025-12-31":4.683125},"pb_high":{"2019-12-31":7.168198,"2020-12-31":18.914024,"2021-12-31":19.551775,"2022-12-31":6.660051,"2023-12-31":8.303462,"2024-12-31":6.611647,"2025-12-31":5.797568},"pb_low":{"2019-12-31":3.625654,"2020-12-31":3.246735,"2021-12-31":8.157574,"2022-12-31":3.673881,"2023-12-31":4.586113,"2024-12-31":4.151021,"2025-12-31":3.508978},"ptb":{"2019-12-31":3.841739,"2020-12-31":17.523326,"2021-12-31":8.273656,"2022-12-31":4.925557,"2023-12-31":8.08518,"2024-12-31":4.262734,"2025-12-31":3.752476},"ptb_avg":{"2019-12-31":5.434466,"2020-12-31":8.93355,"2021-12-31":14.155559,"2022-12-31":4.746373,"2023-12-31":6.464918,"2024-12-31":5.184109,"2025-12-31":4.683125},"ptb_high":{"2019-12-31":7.168198,"2020-12-31":18.914024,"2021-12-31":19.551775,"2022-12-31":6.660051,"2023-12-31":8.303462,"2024-12-31":6.611647,"2025-12-31":5.797568},"ptb_low":{"2019-12-31":3.625654,"2020-12-31":3.246735,"2021-12-31":8.157574,"2022-12-31":3.673881,"2023-12-31":4.586113,"2024-12-31":4.151021,"2025-12-31":3.508978},"ps":{"2019-12-31":6.8033,"2020-12-31":23.214257,"2021-12-31":9.752231,"2022-12-31":5.767545,"2023-12-31":8.179418,"2024-12-31":5.554575,"2025-12-31":4.217758},"ps_avg":{"2019-12-31":9.623846,"2020-12-31":11.834838,"2021-12-31":16.685281,"2022-12-31":5.557731,"2023-12-31":6.540271,"2024-12-31":6.755178,"2025-12-31":5.263801},"ps_high":{"2019-12-31":12.694097,"2020-12-31":25.056602,"2021-12-31":23.045849,"2022-12-31":7.798539,"2023-12-31":8.400245,"2024-12-31":8.615338,"2025-12-31":6.516428},"ps_low":{"2019-12-31":6.420637,"2020-12-31":4.301154,"2021-12-31":9.615404,"2022-12-31":4.301905,"2023-12-31":4.639567,"2024-12-31":5.409007,"2025-12-31":3.944068},"pcf":{"2019-12-31":11833.402998,"2020-12-31":1363.137362,"2021-12-31":33.392589,"2022-12-31":34.449923,"2023-12-31":40.767198,"2024-12-31":20.996299,"2025-12-31":13.865055},"pcf_avg":{"2019-12-31":16739.353757,"2020-12-31":694.939737,"2021-12-31":57.132031,"2022-12-31":33.196688,"2023-12-31":32.597494,"2024-12-31":25.534579,"2025-12-31":17.303717},"pcf_high":{"2019-12-31":22079.63242,"2020-12-31":1471.319584,"2021-12-31":78.911235,"2022-12-31":46.581177,"2023-12-31":41.867825,"2024-12-31":32.565984,"2025-12-31":21.421483},"pcf_low":{"2019-12-31":11167.814079,"2020-12-31":252.563083,"2021-12-31":32.924082,"2022-12-31":25.695557,"2023-12-31":23.124159,"2024-12-31":20.446051,"2025-12-31":12.965353},"pfcf":{"2019-12-31":null,"2020-12-31":3439.282066,"2021-12-31":33.79799,"2022-12-31":36.71811,"2023-12-31":41.310605,"2024-12-31":21.545918,"2025-12-31":14.223618},"pfcf_avg":{"2019-12-31":null,"2020-12-31":1753.377055,"2021-12-31":57.82564,"2022-12-31":35.382361,"2023-12-31":33.032003,"2024-12-31":26.202996,"2025-12-31":17.751207},"pfcf_high":{"2019-12-31":null,"2020-12-31":3712.232676,"2021-12-31":79.869254,"2022-12-31":49.648087,"2023-12-31":42.425903,"2024-12-31":33.418461,"2025-12-31":21.975463},"pfcf_low":{"2019-12-31":null,"2020-12-31":637.232686,"2021-12-31":33.323796,"2022-12-31":27.387355,"2023-12-31":23.432393,"2024-12-31":20.981266,"2025-12-31":13.300649},"evs_avg":{"2019-12-31":8.124543,"2020-12-31":10.794872,"2021-12-31":15.72326,"2022-12-31":4.594964,"2023-12-31":5.718331,"2024-12-31":6.065997,"2025-12-31":4.679412},"evs_high":{"2019-12-31":11.194794,"2020-12-31":24.016637,"2021-12-31":22.083827,"2022-12-31":6.835771,"2023-12-31":7.578305,"2024-12-31":7.926157,"2025-12-31":5.932039},"evs_low":{"2019-12-31":4.921334,"2020-12-31":3.261189,"2021-12-31":8.653383,"2022-12-31":3.339137,"2023-12-31":3.817628,"2024-12-31":4.719826,"2025-12-31":3.359679},"eve_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":114.606948,"2022-12-31":null,"2023-12-31":null,"2024-12-31":109.992556,"2025-12-31":57.256352},"eve_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":160.96917,"2022-12-31":null,"2023-12-31":null,"2024-12-31":143.722162,"2025-12-31":72.583244},"eve_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":63.074565,"2022-12-31":null,"2023-12-31":null,"2024-12-31":85.582915,"2025-12-31":41.108363},"evb_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":124.26917,"2022-12-31":null,"2023-12-31":null,"2024-12-31":123.00079,"2025-12-31":61.758169},"evb_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":174.540073,"2022-12-31":null,"2023-12-31":null,"2024-12-31":160.719417,"2025-12-31":78.290147},"evb_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":68.392222,"2022-12-31":null,"2023-12-31":null,"2024-12-31":95.704351,"2025-12-31":44.340534},"earnings_yield":{"2019-12-31":-17.522985,"2020-12-31":-0.333839,"2021-12-31":1.265475,"2022-12-31":-0.576606,"2023-12-31":-0.134989,"2024-12-31":9.206897,"2025-12-31":2.356122},"fcf_yield":{"2019-12-31":-0.426083,"2020-12-31":0.029076,"2021-12-31":2.958756,"2022-12-31":2.723452,"2023-12-31":2.420686,"2024-12-31":4.64125,"2025-12-31":7.03056},"peg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":-0.255659,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-0.001997,"2025-12-31":-0.550106},"price":{"2019-12-31":18.49,"2020-12-31":65.9,"2021-12-31":36.35,"2022-12-31":24.28,"2023-12-31":37.04,"2024-12-31":29,"2025-12-31":25.89},"price_avg":{"2019-12-31":26.155676,"2020-12-31":33.596415,"2021-12-31":62.191923,"2022-12-31":23.396731,"2023-12-31":29.617222,"2024-12-31":35.268254,"2025-12-31":32.31096},"price_high":{"2019-12-31":34.5,"2020-12-31":71.13,"2021-12-31":85.9,"2022-12-31":32.83,"2023-12-31":38.04,"2024-12-31":44.98,"2025-12-31":40},"price_low":{"2019-12-31":17.45,"2020-12-31":12.21,"2021-12-31":35.84,"2022-12-31":18.11,"2023-12-31":21.01,"2024-12-31":28.24,"2025-12-31":24.21},"ev_avg":{"2019-12-31":9284410418.378378,"2020-12-31":18272026849.811317,"2021-12-31":40534987788.07692,"2022-12-31":12877725368.461538,"2023-12-31":17469908417.222225,"2024-12-31":22117633133.333336,"2025-12-31":19755388270.16},"shares_out":{"2018-12-31":127298000,"2019-12-31":420473000,"2020-12-31":596264000,"2021-12-31":691651000,"2022-12-31":665732000,"2023-12-31":674641000,"2024-12-31":698376000,"2025-12-31":687771000},"shares_dil":{"2019-12-31":420473000,"2020-12-31":596264000,"2021-12-31":691651000,"2022-12-31":665732000,"2023-12-31":674641000,"2024-12-31":698376000,"2025-12-31":687771000},"shares_basic":{"2019-12-31":420473000,"2020-12-31":596264000,"2021-12-31":640030000,"2022-12-31":665732000,"2023-12-31":674641000,"2024-12-31":678831000,"2025-12-31":674706000},"rev_ps":{"2019-12-31":2.717799,"2020-12-31":2.838773,"2021-12-31":3.727352,"2022-12-31":4.209763,"2023-12-31":4.52844,"2024-12-31":5.220921,"2025-12-31":6.138332},"ebitda_ps":{"2019-12-31":-3.237009,"2020-12-31":-0.176962,"2021-12-31":0.511366,"2022-12-31":-0.082898,"2023-12-31":-0.154407,"2024-12-31":0.287929,"2025-12-31":0.50167},"ebit_ps":{"2019-12-31":-3.303104,"2020-12-31":-0.238995,"2021-12-31":0.471606,"2022-12-31":-0.15273,"2023-12-31":-0.186289,"2024-12-31":0.257479,"2025-12-31":0.465101},"eps_basic":{"2019-12-31":-3.24,"2020-12-31":-0.22,"2021-12-31":0.49,"2022-12-31":-0.14,"2023-12-31":-0.05,"2024-12-31":2.74,"2025-12-31":0.62},"eps":{"2017-12-31":-1.03,"2018-12-31":-0.5,"2019-12-31":-3.24,"2020-12-31":-0.22,"2021-12-31":0.46,"2022-12-31":-0.14,"2023-12-31":-0.05,"2024-12-31":2.67,"2025-12-31":0.61},"cfo_ps":{"2019-12-31":0.001563,"2020-12-31":0.048344,"2021-12-31":1.088565,"2022-12-31":0.704791,"2023-12-31":0.908574,"2024-12-31":1.381196,"2025-12-31":1.867284},"fcf_ps":{"2019-12-31":-0.078783,"2020-12-31":0.019161,"2021-12-31":1.075508,"2022-12-31":0.661254,"2023-12-31":0.896622,"2024-12-31":1.345963,"2025-12-31":1.820212},"cash_ps":{"2018-12-31":4.931837,"2019-12-31":4.074804,"2020-12-31":2.952226,"2021-12-31":3.585794,"2022-12-31":4.053023,"2023-12-31":3.722104,"2024-12-31":3.598161,"2025-12-31":3.587172},"bvps":{"2018-12-31":-4.670639,"2019-12-31":4.812925,"2020-12-31":3.760702,"2021-12-31":4.393463,"2022-12-31":4.929392,"2023-12-31":4.581222,"2024-12-31":6.803146,"2025-12-31":6.899445},"tbvps":{"2018-12-31":-4.670639,"2019-12-31":4.812925,"2020-12-31":3.760702,"2021-12-31":4.393463,"2022-12-31":4.929392,"2023-12-31":4.581222,"2024-12-31":6.803146,"2025-12-31":6.899445},"buyback_ps":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0.741135,"2024-12-31":0.85942,"2025-12-31":1.347851},"fcf_margin":{"2017-12-31":-30.475709,"2018-12-31":-10.922014,"2019-12-31":-2.898769,"2020-12-31":0.674974,"2021-12-31":28.854469,"2022-12-31":15.707632,"2023-12-31":19.799802,"2024-12-31":25.780176,"2025-12-31":29.6532}},"ttm":{"roe":{"2020-03-31":-224.01795,"2020-06-30":-20.221465,"2020-09-30":-19.114959,"2020-12-31":-6.015973,"2021-03-31":-0.412485,"2021-06-30":7.317171,"2021-09-30":15.090964,"2021-12-31":11.983759,"2022-03-31":12.262394,"2022-06-30":7.813382,"2022-09-30":2.093512,"2022-12-31":-3.039271,"2023-03-31":-9.719942,"2023-06-30":-9.991507,"2023-09-30":-7.369861,"2023-12-31":-1.117644,"2024-03-31":4.776499,"2024-06-30":6.517793,"2024-09-30":7.571554,"2024-12-31":47.491594,"2025-03-31":48.410744,"2025-06-30":48.082561,"2025-09-30":51.49111,"2025-12-31":8.779229,"2026-03-31":8.869708,"2026-06-30":6.460597},"roa":{"2020-03-31":-85.201752,"2020-06-30":-17.356539,"2020-09-30":-16.234036,"2020-12-31":-5.130072,"2021-03-31":-0.35339,"2021-06-30":6.284538,"2021-09-30":12.81962,"2021-12-31":10.296196,"2022-03-31":10.649771,"2022-06-30":6.697531,"2022-09-30":1.787027,"2022-12-31":-2.595876,"2023-03-31":-8.403124,"2023-06-30":-8.446005,"2023-09-30":-6.268502,"2023-12-31":-0.955058,"2024-03-31":4.096616,"2024-06-30":5.525324,"2024-09-30":6.351326,"2024-12-31":41.671533,"2025-03-31":42.367909,"2025-06-30":42.089664,"2025-09-30":44.129251,"2025-12-31":7.694749,"2026-03-31":6.735432,"2026-06-30":4.898899},"roc":{"2020-03-31":-180.484603,"2020-06-30":-16.972335,"2020-09-30":-15.870635,"2020-12-31":-5.277832,"2021-03-31":-0.887236,"2021-06-30":6.978138,"2021-09-30":15.058698,"2021-12-31":12.178504,"2022-03-31":12.465675,"2022-06-30":8.260727,"2022-09-30":2.423093,"2022-12-31":-2.541765,"2023-03-31":-11.061583,"2023-06-30":-12.420488,"2023-09-30":-8.391184,"2023-12-31":-3.116146,"2024-03-31":1.742199,"2024-06-30":3.281977,"2024-09-30":3.583659,"2024-12-31":3.623015,"2025-03-31":4.009474,"2025-06-30":4.258047,"2025-09-30":5.737546,"2025-12-31":6.298249,"2026-03-31":5.592643,"2026-06-30":4.251111},"roic":{"2020-03-31":null,"2020-06-30":-158.550733,"2020-09-30":-119.64683,"2020-12-31":-28.413581,"2021-03-31":-7.619559,"2021-06-30":54.55635,"2021-09-30":103.134715,"2021-12-31":61.801369,"2022-03-31":94.425961,"2022-06-30":55.619253,"2022-09-30":16.272656,"2022-12-31":-14.066755,"2023-03-31":-90.658423,"2023-06-30":-82.768383,"2023-09-30":-52.288639,"2023-12-31":-17.073716,"2024-03-31":15.496423,"2024-06-30":22.467845,"2024-09-30":22.030705,"2024-12-31":10.082429,"2025-03-31":12.866685,"2025-06-30":13.04059,"2025-09-30":17.000808,"2025-12-31":13.243078,"2026-03-31":10.345378,"2026-06-30":7.77017},"gross_margin":{"2019-12-31":68.593345,"2020-03-31":68.301107,"2020-06-30":68.359741,"2020-09-30":69.961981,"2020-12-31":73.452523,"2021-03-31":74.62701,"2021-06-30":77.604395,"2021-09-30":78.781398,"2021-12-31":79.46802,"2022-03-31":79.685735,"2022-06-30":78.716491,"2022-09-30":77.099119,"2022-12-31":75.786652,"2023-03-31":75.145375,"2023-06-30":75.375797,"2023-09-30":76.425356,"2023-12-31":77.455188,"2024-03-31":78.107098,"2024-06-30":78.579581,"2024-09-30":78.93944,"2024-12-31":79.420712,"2025-03-31":79.56663,"2025-06-30":79.85807,"2025-09-30":79.993862,"2025-12-31":80.06709,"2026-03-31":79.864106,"2026-06-30":79.473102},"ebitda_margin":{"2019-12-31":-119.104082,"2020-03-31":-120.07759,"2020-06-30":-32.000791,"2020-09-30":-25.478482,"2020-12-31":-6.233746,"2021-03-31":0.666492,"2021-06-30":8.310066,"2021-09-30":15.593054,"2021-12-31":13.71929,"2022-03-31":13.995934,"2022-06-30":9.926658,"2022-09-30":3.823493,"2022-12-31":-1.96919,"2023-03-31":-10.466033,"2023-06-30":-11.802783,"2023-09-30":-9.497401,"2023-12-31":-3.409708,"2024-03-31":2.623358,"2024-06-30":4.056196,"2024-09-30":3.886882,"2024-12-31":5.514916,"2025-03-31":5.876069,"2025-06-30":6.126658,"2025-09-30":7.531178,"2025-12-31":8.172739,"2026-03-31":6.931337,"2026-06-30":5.663737},"op_margin":{"2019-12-31":-121.535999,"2020-03-31":-122.867933,"2020-06-30":-34.927118,"2020-09-30":-28.180043,"2020-12-31":-8.418948,"2021-03-31":-1.013774,"2021-06-30":6.961672,"2021-09-30":14.439458,"2021-12-31":12.652583,"2022-03-31":12.948695,"2022-06-30":8.81219,"2022-09-30":2.593885,"2022-12-31":-3.627986,"2023-03-31":-12.072982,"2023-06-30":-13.244696,"2023-09-30":-10.710202,"2023-12-31":-4.113751,"2024-03-31":1.991935,"2024-06-30":3.456848,"2024-09-30":3.295916,"2024-12-31":4.931673,"2025-03-31":5.284418,"2025-06-30":5.526948,"2025-09-30":6.909788,"2025-12-31":7.576993,"2026-03-31":6.288285,"2026-06-30":4.921286},"incr_op_margin":{"2020-12-31":226.653719,"2021-03-31":212.189429,"2021-06-30":57.099175,"2021-09-30":70.732632,"2021-12-31":52.937363,"2022-03-31":47.884432,"2022-06-30":17.588326,"2022-09-30":-83.569879,"2022-12-31":-190.545409,"2023-03-31":-422.619135,"2023-06-30":-408.101314,"2023-09-30":-216.741528,"2023-12-31":-9.505459,"2024-03-31":111.895815,"2024-06-30":106.455429,"2024-09-30":82.434135,"2024-12-31":51.682894,"2025-03-31":23.767272,"2025-06-30":17.701686,"2025-09-30":28.430593,"2025-12-31":24.33387,"2026-03-31":12.446463,"2026-06-30":1.281996},"pretax_margin":{"2019-12-31":-119.08343,"2020-03-31":-120.432062,"2020-06-30":-32.797669,"2020-09-30":-26.728717,"2020-12-31":-7.504174,"2021-03-31":-0.471314,"2021-06-30":7.299905,"2021-09-30":14.470398,"2021-12-31":12.450258,"2022-03-31":12.737538,"2022-06-30":8.334981,"2022-09-30":2.241073,"2022-12-31":-3.066609,"2023-03-31":-10.60867,"2023-06-30":-10.65453,"2023-09-30":-7.413306,"2023-12-31":-0.538122,"2024-03-31":5.461189,"2024-06-30":6.865075,"2024-09-30":6.963612,"2024-12-31":7.887875,"2025-03-31":8.285079,"2025-06-30":8.644377,"2025-09-30":9.737905,"2025-12-31":10.561691,"2026-03-31":8.82554,"2026-06-30":6.634385},"net_margin":{"2019-12-31":-119.129984,"2020-03-31":-120.478154,"2020-06-30":-32.874628,"2020-09-30":-26.813148,"2020-12-31":-7.581153,"2021-03-31":-0.461765,"2021-06-30":7.182354,"2021-09-30":14.344751,"2021-12-31":12.274425,"2022-03-31":12.476412,"2022-06-30":8.099465,"2022-09-30":2.206369,"2022-12-31":-3.4271,"2023-03-31":-10.576553,"2023-06-30":-10.13837,"2023-09-30":-7.431232,"2023-12-31":-1.165603,"2024-03-31":4.640822,"2024-06-30":5.751307,"2024-09-30":6.213374,"2024-12-31":51.070247,"2025-03-31":50.405578,"2025-06-30":49.30484,"2025-09-30":48.988919,"2025-12-31":9.873946,"2026-03-31":7.643429,"2026-06-30":5.463944},"common_margin":{"2019-12-31":-119.129984,"2020-03-31":-120.478154,"2020-06-30":-32.874628,"2020-09-30":-26.813148,"2020-12-31":-7.581153,"2021-03-31":-0.461765,"2021-06-30":7.182354,"2021-09-30":14.344751,"2021-12-31":12.274425,"2022-03-31":12.476412,"2022-06-30":8.099465,"2022-09-30":2.206369,"2022-12-31":-3.4271,"2023-03-31":-10.576553,"2023-06-30":-10.13837,"2023-09-30":-7.431232,"2023-12-31":-1.165603,"2024-03-31":4.640822,"2024-06-30":5.751307,"2024-09-30":6.213374,"2024-12-31":51.070247,"2025-03-31":50.405578,"2025-06-30":49.30484,"2025-09-30":48.988919,"2025-12-31":9.873946,"2026-03-31":7.643429,"2026-06-30":5.463944},"tax_rate_pct":{"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":1.610317,"2021-09-30":0.868303,"2021-12-31":1.412277,"2022-03-31":2.050048,"2022-06-30":2.825641,"2022-09-30":1.548541,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":15.021767,"2024-06-30":16.223682,"2024-09-30":10.77369,"2024-12-31":-547.452583,"2025-03-31":-508.389813,"2025-06-30":-470.3689,"2025-09-30":-403.074505,"2025-12-31":6.511696,"2026-03-31":13.394205,"2026-06-30":17.642038},"total_debt":{"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":980169000,"2026-06-30":981128000},"debt_ebitda":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"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":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"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":3.232779,"2026-06-30":3.802468},"net_debt_ebitda":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":-160.096198,"2021-06-30":-11.480054,"2021-09-30":-6.072079,"2021-12-31":-7.012183,"2022-03-31":-7.172937,"2022-06-30":-9.846577,"2022-09-30":-25.14879,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-33.151152,"2024-06-30":-20.200612,"2024-09-30":-18.09262,"2024-12-31":-12.496676,"2025-03-31":-11.833106,"2025-06-30":-11.113607,"2025-09-30":-8.743792,"2025-12-31":-7.150463,"2026-03-31":-1.050126,"2026-06-30":-1.138549},"debt_ebit":{"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,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"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":3.56337,"2026-06-30":4.376128},"net_debt_ebit":{"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":-13.703605,"2021-09-30":-6.557189,"2021-12-31":-7.603362,"2022-03-31":-7.753056,"2022-06-30":-11.091863,"2022-09-30":-37.070359,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-43.659721,"2024-06-30":-23.702991,"2024-09-30":-21.33667,"2024-12-31":-13.974591,"2025-03-31":-13.157957,"2025-06-30":-12.319507,"2025-09-30":-9.530112,"2025-12-31":-7.712673,"2026-03-31":-1.157514,"2026-06-30":-1.310317},"equity_assets":{"2019-03-31":-55.552644,"2019-06-30":86.849063,"2019-09-30":85.789302,"2019-12-31":84.556496,"2020-03-31":84.70112,"2020-06-30":84.753274,"2020-09-30":84.075274,"2020-12-31":85.93241,"2021-03-31":86.499644,"2021-06-30":86.771801,"2021-09-30":85.586639,"2021-12-31":85.907225,"2022-03-31":87.113392,"2022-06-30":84.896097,"2022-09-30":85.166956,"2022-12-31":84.956857,"2023-03-31":85.79296,"2023-06-30":84.111605,"2023-09-30":84.931831,"2023-12-31":85.985859,"2024-03-31":85.739922,"2024-06-30":85.337941,"2024-09-30":82.892259,"2024-12-31":88.928624,"2025-03-31":88.751444,"2025-06-30":89.060977,"2025-09-30":87.481583,"2025-12-31":86.400655,"2026-03-31":61.365184,"2026-06-30":60.804122},"debt_equity":{"2019-03-31":null,"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":34.384849,"2026-06-30":33.903337},"debt_capital":{"2019-03-31":null,"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":25.586849,"2026-06-30":25.319262},"debt_assets":{"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":21.100326,"2026-06-30":20.614627},"net_debt_equity":{"2019-03-31":null,"2019-06-30":-0.892684,"2019-09-30":-0.882112,"2019-12-31":-0.846638,"2020-03-31":-0.895912,"2020-06-30":-0.893246,"2020-09-30":-0.85243,"2020-12-31":-0.78502,"2021-03-31":-0.873275,"2021-06-30":-0.855986,"2021-09-30":-0.855108,"2021-12-31":-0.816166,"2022-03-31":-0.86401,"2022-06-30":-0.847877,"2022-09-30":-0.84765,"2022-12-31":-0.822216,"2023-03-31":-0.892144,"2023-06-30":-0.852335,"2023-09-30":-0.830415,"2023-12-31":-0.81247,"2024-03-31":-0.883126,"2024-06-30":-0.855265,"2024-09-30":-0.844043,"2024-12-31":-0.528897,"2025-03-31":-0.557799,"2025-06-30":-0.55266,"2025-09-30":-0.553637,"2025-12-31":-0.519922,"2026-03-31":-0.111695,"2026-06-30":-0.101515},"net_debt_capital":{"2019-03-31":null,"2019-06-30":-89.268392,"2019-09-30":-88.21121,"2019-12-31":-84.663773,"2020-03-31":-89.591226,"2020-06-30":-89.32462,"2020-09-30":-85.243026,"2020-12-31":-78.501996,"2021-03-31":-87.327461,"2021-06-30":-85.598582,"2021-09-30":-85.510829,"2021-12-31":-81.616576,"2022-03-31":-86.401025,"2022-06-30":-84.78774,"2022-09-30":-84.764967,"2022-12-31":-82.221557,"2023-03-31":-89.21444,"2023-06-30":-85.233498,"2023-09-30":-83.041549,"2023-12-31":-81.246975,"2024-03-31":-88.312612,"2024-06-30":-85.526506,"2024-09-30":-84.404289,"2024-12-31":-52.889656,"2025-03-31":-55.779893,"2025-06-30":-55.266022,"2025-09-30":-55.363704,"2025-12-31":-51.992187,"2026-03-31":-8.311551,"2026-06-30":-7.581188},"ebitda":{"2019-12-31":-1361075000,"2020-03-31":-1456289000,"2020-06-30":-391698000,"2020-09-30":-353371000,"2020-12-31":-105516000,"2021-03-31":12703000,"2021-06-30":186700000,"2021-09-30":380001000,"2021-12-31":353687000,"2022-03-31":373367000,"2022-06-30":270045000,"2022-09-30":105988000,"2022-12-31":-55188000,"2023-03-31":-296217000,"2023-06-30":-339019000,"2023-09-30":-280270000,"2023-12-31":-104169000,"2024-03-31":83750000,"2024-06-30":135401000,"2024-09-30":135003000,"2024-12-31":201083000,"2025-03-31":221009000,"2025-06-30":239290000,"2025-09-30":305506000,"2025-12-31":345034000,"2026-03-31":303197000,"2026-06-30":258024000},"ebitda_capex":{"2019-12-31":-1394858000,"2020-03-31":-1493371000,"2020-06-30":-424892000,"2020-09-30":-380753000,"2020-12-31":-122917000,"2021-03-31":1056000,"2021-06-30":177196000,"2021-09-30":371295000,"2021-12-31":344656000,"2022-03-31":358685000,"2022-06-30":244526000,"2022-09-30":74363000,"2022-12-31":-84172000,"2023-03-31":-320289000,"2023-06-30":-350887000,"2023-09-30":-285103000,"2023-12-31":-112232000,"2024-03-31":65564000,"2024-06-30":113241000,"2024-09-30":109907000,"2024-12-31":176477000,"2025-03-31":201227000,"2025-06-30":213282000,"2025-09-30":280183000,"2025-12-31":312659000,"2026-03-31":261770000,"2026-06-30":204655000},"ebit":{"2019-12-31":-1388866000,"2020-03-31":-1490130000,"2020-06-30":-427517000,"2020-09-30":-390840000,"2020-12-31":-142504000,"2021-03-31":-19322000,"2021-06-30":156406000,"2021-09-30":351888000,"2021-12-31":326187000,"2022-03-31":345430000,"2022-06-30":239727000,"2022-09-30":71903000,"2022-12-31":-101677000,"2023-03-31":-341698000,"2023-06-30":-380436000,"2023-09-30":-316060000,"2023-12-31":-125678000,"2024-03-31":63592000,"2024-06-30":115394000,"2024-09-30":114477000,"2024-12-31":179817000,"2025-03-31":198756000,"2025-06-30":215867000,"2025-09-30":280299000,"2025-12-31":319883000,"2026-03-31":275068000,"2026-06-30":224200000},"cash_ratio":{"2019-03-31":5.199035,"2019-06-30":13.229362,"2019-09-30":11.968355,"2019-12-31":9.726239,"2020-03-31":10.168139,"2020-06-30":10.221586,"2020-09-30":8.695617,"2020-12-31":8.593943,"2021-03-31":9.730632,"2021-06-30":9.026469,"2021-09-30":9.574496,"2021-12-31":9.546038,"2022-03-31":11.873021,"2022-06-30":7.578684,"2022-09-30":7.733285,"2022-12-31":7.090689,"2023-03-31":8.479447,"2023-06-30":7.175863,"2023-09-30":7.658016,"2023-12-31":7.919152,"2024-03-31":8.16872,"2024-06-30":7.438566,"2024-09-30":5.967618,"2024-12-31":6.311632,"2025-03-31":6.466937,"2025-06-30":6.618588,"2025-09-30":6.265715,"2025-12-31":5.300314,"2026-03-31":2.446631,"2026-06-30":2.090649},"current_ratio":{"2019-03-31":6.856427,"2019-06-30":15.056906,"2019-09-30":13.749033,"2019-12-31":11.735179,"2020-03-31":11.601286,"2020-06-30":11.75266,"2020-09-30":10.719413,"2020-12-31":11.509688,"2021-03-31":11.756818,"2021-06-30":11.218034,"2021-09-30":11.913666,"2021-12-31":12.245918,"2022-03-31":14.219192,"2022-06-30":9.251885,"2022-09-30":9.464139,"2022-12-31":9.078569,"2023-03-31":10.245891,"2023-06-30":9.194549,"2023-09-30":9.986256,"2023-12-31":10.528743,"2024-03-31":10.043959,"2024-06-30":9.498824,"2024-09-30":7.89734,"2024-12-31":8.75262,"2025-03-31":8.413122,"2025-06-30":8.756543,"2025-09-30":8.362989,"2025-12-31":7.638976,"2026-03-31":4.225522,"2026-06-30":3.809946},"quick_ratio":{"2019-03-31":6.503279,"2019-06-30":14.680122,"2019-09-30":13.427077,"2019-12-31":11.522176,"2020-03-31":11.410623,"2020-06-30":11.48156,"2020-09-30":10.484574,"2020-12-31":11.346129,"2021-03-31":11.592861,"2021-06-30":10.998181,"2021-09-30":11.670071,"2021-12-31":12.060818,"2022-03-31":13.970115,"2022-06-30":9.03646,"2022-09-30":9.215998,"2022-12-31":8.881692,"2023-03-31":9.995226,"2023-06-30":8.876678,"2023-09-30":9.709054,"2023-12-31":10.325911,"2024-03-31":9.827717,"2024-06-30":9.245168,"2024-09-30":7.630241,"2024-12-31":8.555613,"2025-03-31":8.222614,"2025-06-30":8.510333,"2025-09-30":8.143407,"2025-12-31":7.444045,"2026-03-31":4.011156,"2026-06-30":3.618992},"cfo_avg_cl":{"2020-03-31":0.168691,"2020-06-30":0.246638,"2020-09-30":-0.373301,"2020-12-31":0.151322,"2021-03-31":1.274964,"2021-06-30":1.897967,"2021-09-30":2.980803,"2021-12-31":3.24084,"2022-03-31":3.201901,"2022-06-30":2.417019,"2022-09-30":2.126402,"2022-12-31":1.465485,"2023-03-31":1.604674,"2023-06-30":1.138815,"2023-09-30":1.272599,"2023-12-31":1.757289,"2024-03-31":2.374261,"2024-06-30":2.412387,"2024-09-30":2.715289,"2024-12-31":2.697324,"2025-03-31":2.612327,"2025-06-30":2.789893,"2025-09-30":2.745328,"2025-12-31":2.97419,"2026-03-31":2.670319,"2026-06-30":2.636918},"cfo_liab":{"2019-12-31":0.001778,"2020-03-31":0.070902,"2020-06-30":0.110203,"2020-09-30":-0.17005,"2020-12-31":0.078526,"2021-03-31":0.666123,"2021-06-30":1.00454,"2021-09-30":1.412409,"2021-12-31":1.51036,"2022-03-31":1.517277,"2022-06-30":1.274272,"2022-09-30":1.136976,"2022-12-31":0.807471,"2023-03-31":0.866952,"2023-06-30":0.750758,"2023-09-30":0.829359,"2023-12-31":1.216856,"2024-03-31":1.502552,"2024-06-30":1.509396,"2024-09-30":1.622223,"2024-12-31":1.630743,"2025-03-31":1.635998,"2025-06-30":1.816175,"2025-09-30":1.661321,"2025-12-31":1.719473,"2026-03-31":0.695707,"2026-06-30":0.714976},"cfo_capex":{"2019-12-31":0.019448,"2020-03-31":0.669462,"2020-06-30":1.13873,"2020-09-30":-2.275656,"2020-12-31":1.656571,"2021-03-31":20.787757,"2021-06-30":40.34638,"2021-09-30":73.722835,"2021-12-31":83.369173,"2022-03-31":47.38571,"2022-06-30":27.860457,"2022-09-30":19.689613,"2022-12-31":16.188311,"2023-03-31":18.248172,"2023-06-30":32.180738,"2023-09-30":85.448169,"2023-12-31":76.021456,"2024-03-31":43.200814,"2024-06-30":37.425857,"2024-09-30":38.606909,"2024-12-31":39.201577,"2025-03-31":49.143363,"2025-06-30":41.272724,"2025-09-30":45.296608,"2025-12-31":39.668386,"2026-03-31":30.139305,"2026-06-30":24.991531},"wc":{"2019-03-31":723421000,"2019-06-30":1966519000,"2019-09-30":1838334000,"2019-12-31":1891077000,"2020-03-31":1810689000,"2020-06-30":1791576000,"2020-09-30":1843277000,"2020-12-31":2152710000,"2021-03-31":2248175000,"2021-06-30":2426262000,"2021-09-30":2630128000,"2021-12-31":2921757000,"2022-03-31":2981787000,"2022-06-30":2895215000,"2022-09-30":2917377000,"2022-12-31":3074146000,"2023-03-31":2976465000,"2023-06-30":2621264000,"2023-09-30":2734922000,"2023-12-31":3021469000,"2024-03-31":3073888000,"2024-06-30":3125043000,"2024-09-30":2823095000,"2024-12-31":3086574000,"2025-03-31":2997859000,"2025-06-30":3116610000,"2025-09-30":3139085000,"2025-12-31":3090264000,"2026-03-31":1711965000,"2026-06-30":1713536000},"wc_assets":{"2019-03-31":63.389033,"2019-06-30":82.378467,"2019-09-30":80.611996,"2019-12-31":79.014899,"2020-03-31":79.117343,"2020-06-30":79.638909,"2020-09-30":80.106326,"2020-12-31":82.49641,"2021-03-31":83.50413,"2021-06-30":84.080376,"2021-09-30":83.422239,"2021-12-31":82.599955,"2022-03-31":83.800668,"2022-06-30":78.375472,"2022-09-30":79.014406,"2022-12-31":79.584801,"2023-03-31":83.458015,"2023-06-30":81.868551,"2023-09-30":82.761511,"2023-12-31":84.060338,"2024-03-31":83.832113,"2024-06-30":83.389717,"2024-09-30":80.864722,"2024-12-31":57.772233,"2025-03-31":56.748656,"2025-06-30":57.683093,"2025-09-30":56.914808,"2025-12-31":56.267111,"2026-03-31":36.853868,"2026-06-30":36.00336},"cash_assets":{"2019-03-31":56.273527,"2019-06-30":77.528762,"2019-09-30":75.675781,"2019-12-31":71.58872,"2020-03-31":75.884772,"2020-06-30":75.70554,"2020-09-30":71.668308,"2020-12-31":67.458657,"2021-03-31":75.537943,"2021-06-30":74.275431,"2021-09-30":73.185845,"2021-12-31":70.114536,"2022-03-31":75.266863,"2022-06-30":71.981483,"2022-09-30":72.191742,"2022-12-31":69.85285,"2023-03-31":76.539708,"2023-06-30":71.691263,"2023-09-30":70.528708,"2023-12-31":69.860909,"2024-03-31":75.719165,"2024-06-30":72.98656,"2024-09-30":69.964622,"2024-12-31":47.034043,"2025-03-31":49.505461,"2025-06-30":49.220459,"2025-09-30":48.433045,"2025-12-31":44.92159,"2026-03-31":27.954489,"2026-06-30":26.787135},"cash_debt":{"2026-03-31":1.324837,"2026-06-30":1.299424},"fcf_debt":{"2026-03-31":1.231577,"2026-06-30":1.305033},"liab_equity":{"2019-03-31":null,"2019-06-30":0.151423,"2019-09-30":0.165647,"2019-12-31":0.182641,"2020-03-31":0.180622,"2020-06-30":0.179895,"2020-09-30":0.18941,"2020-12-31":0.163705,"2021-03-31":0.156074,"2021-06-30":0.152448,"2021-09-30":0.168407,"2021-12-31":0.164046,"2022-03-31":0.147929,"2022-06-30":0.17791,"2022-09-30":0.174164,"2022-12-31":0.177068,"2023-03-31":0.165597,"2023-06-30":0.188897,"2023-09-30":0.177415,"2023-12-31":0.162982,"2024-03-31":0.166318,"2024-06-30":0.171812,"2024-09-30":0.206385,"2024-12-31":0.124497,"2025-03-31":0.126742,"2025-06-30":0.122826,"2025-09-30":0.143098,"2025-12-31":0.157399,"2026-03-31":0.629589,"2026-06-30":0.644625},"altman_z":{"2021-03-31":69.301539,"2021-06-30":76.969522,"2021-09-30":47.846879,"2021-12-31":30.806577,"2022-03-31":24.066847,"2022-06-30":16.707657,"2022-09-30":18.057244,"2022-12-31":17.516203,"2023-03-31":22.25883,"2023-06-30":22.21411,"2023-09-30":22.69686,"2023-12-31":31.100502,"2024-03-31":28.307832,"2024-06-30":34.499703,"2024-09-30":23.798054,"2024-12-31":21.787951,"2025-03-31":23.207801,"2025-06-30":26.629798,"2025-09-30":20.851811,"2025-12-31":15.973578,"2026-03-31":5.73213,"2026-06-30":5.895468},"ar_turnover":{"2020-03-31":6.497269,"2020-06-30":5.929066,"2020-09-30":5.046966,"2020-12-31":3.846513,"2021-03-31":6.338149,"2021-06-30":6.62624,"2021-09-30":5.772838,"2021-12-31":4.236386,"2022-03-31":6.187816,"2022-06-30":5.55383,"2022-09-30":5.45633,"2022-12-31":4.198968,"2023-03-31":5.890291,"2023-06-30":5.442544,"2023-09-30":5.198763,"2023-12-31":4.229376,"2024-03-31":6.070327,"2024-06-30":5.52511,"2024-09-30":5.324131,"2024-12-31":4.402088,"2025-03-31":5.905161,"2025-06-30":5.484003,"2025-09-30":5.477986,"2025-12-31":4.464521,"2026-03-31":5.679517,"2026-06-30":5.384659},"dso":{"2020-03-31":56.177448,"2020-06-30":61.561131,"2020-09-30":72.320681,"2020-12-31":94.891142,"2021-03-31":57.58779,"2021-06-30":55.084031,"2021-09-30":63.227137,"2021-12-31":86.158353,"2022-03-31":58.986885,"2022-06-30":65.720413,"2022-09-30":66.894787,"2022-12-31":86.926118,"2023-03-31":61.96638,"2023-06-30":67.06423,"2023-09-30":70.20901,"2023-12-31":86.301139,"2024-03-31":60.128556,"2024-06-30":66.062029,"2024-09-30":68.555789,"2024-12-31":82.915195,"2025-03-31":61.810342,"2025-06-30":66.557219,"2025-09-30":66.630327,"2025-12-31":81.755694,"2026-03-31":64.266028,"2026-06-30":67.785171},"ap_turnover":{"2020-03-31":11.295626,"2020-06-30":10.43487,"2020-09-30":11.380894,"2020-12-31":10.721336,"2021-03-31":11.20291,"2021-06-30":10.968815,"2021-09-30":10.413231,"2021-12-31":15.761546,"2022-03-31":17.729793,"2022-06-30":10.930246,"2022-09-30":8.683455,"2022-12-31":12.852824,"2023-03-31":15.661872,"2023-06-30":11.596364,"2023-09-30":8.691207,"2023-12-31":8.24971,"2024-03-31":8.685643,"2024-06-30":10.362613,"2024-09-30":9.122832,"2024-12-31":9.202068,"2025-03-31":8.522931,"2025-06-30":9.490105,"2025-09-30":9.044204,"2025-12-31":7.870714,"2026-03-31":10.261763,"2026-06-30":7.891045},"dpo":{"2020-03-31":32.313391,"2020-06-30":34.978872,"2020-09-30":32.071295,"2020-12-31":34.044264,"2021-03-31":32.580822,"2021-06-30":33.276156,"2021-09-30":35.051562,"2021-12-31":23.157627,"2022-03-31":20.586816,"2022-06-30":33.393575,"2022-09-30":42.03396,"2022-12-31":28.398427,"2023-03-31":23.305004,"2023-06-30":31.475384,"2023-09-30":41.996469,"2023-12-31":44.243982,"2024-03-31":42.023372,"2024-06-30":35.222777,"2024-09-30":40.009508,"2024-12-31":39.664999,"2025-03-31":42.825643,"2025-06-30":38.461113,"2025-09-30":40.35734,"2025-12-31":46.374446,"2026-03-31":35.568938,"2026-06-30":46.254964},"asset_turnover":{"2020-03-31":0.707197,"2020-06-30":0.527962,"2020-09-30":0.605451,"2020-12-31":0.676688,"2021-03-31":0.765302,"2021-06-30":0.874997,"2021-09-30":0.89368,"2021-12-31":0.838833,"2022-03-31":0.853592,"2022-06-30":0.82691,"2022-09-30":0.80994,"2022-12-31":0.757456,"2023-03-31":0.794505,"2023-06-30":0.833073,"2023-09-30":0.843535,"2023-12-31":0.819369,"2024-03-31":0.882735,"2024-06-30":0.960707,"2024-09-30":1.022202,"2024-12-31":0.815965,"2025-03-31":0.84054,"2025-06-30":0.853662,"2025-09-30":0.900801,"2025-12-31":0.779298,"2026-03-31":0.881205,"2026-06-30":0.896587},"mcap":{"2021-03-31":41702462969.99999,"2021-06-30":48422858310,"2021-09-30":35352952700,"2021-12-31":24576789337.5,"2022-03-31":17414557707.5,"2022-06-30":14506447037.5,"2022-09-30":15610784475,"2022-12-31":16162570790,"2023-03-31":18318199815,"2023-06-30":18447500960,"2023-09-30":18359492295,"2023-12-31":25349731520,"2024-03-31":23707614692.5,"2024-06-30":30509760157.5,"2024-09-30":22477655167.5,"2024-12-31":20088198500,"2025-03-31":21555268750,"2025-06-30":24769434360,"2025-09-30":22213007002.5,"2025-12-31":17806786012.5,"2026-03-31":12372040205,"2026-06-30":13519393117.5},"ev_cash":{"2019-03-31":642216000,"2019-06-30":1850748000,"2019-09-30":1725765000,"2019-12-31":1713345000,"2020-03-31":1736708000,"2020-06-30":1703090000,"2020-09-30":1649115000,"2020-12-31":1760306000,"2021-03-31":2033702000,"2021-06-30":2143326000,"2021-09-30":2307396000,"2021-12-31":2480118000,"2022-03-31":2678138000,"2022-06-30":2659019000,"2022-09-30":2665470000,"2022-12-31":2698227000,"2023-03-31":2729729000,"2023-06-30":2295408000,"2023-09-30":2330679000,"2023-12-31":2511084000,"2024-03-31":2776409000,"2024-06-30":2735183000,"2024-09-30":2442558000,"2024-12-31":2512869000,"2025-03-31":2615223000,"2025-06-30":2659375000,"2025-09-30":2671281000,"2025-12-31":2467153000,"2026-03-31":1298564000,"2026-06-30":1274901000},"ev_pref":{"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":{"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"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":980169000,"2026-06-30":981128000},"ev":{"2021-03-31":39668760969.99999,"2021-06-30":46279532310,"2021-09-30":33045556700,"2021-12-31":22096671337.5,"2022-03-31":14736419707.5,"2022-06-30":11847428037.5,"2022-09-30":12945314475,"2022-12-31":13464343790,"2023-03-31":15588470815,"2023-06-30":16152092960,"2023-09-30":16028813295,"2023-12-31":22838647520,"2024-03-31":20931205692.5,"2024-06-30":27774577157.5,"2024-09-30":20035097167.5,"2024-12-31":17575329500,"2025-03-31":18940045750,"2025-06-30":22110059360,"2025-09-30":19541726002.5,"2025-12-31":15339633012.5,"2026-03-31":12053645205,"2026-06-30":13225620117.5},"capital":{"2019-03-31":-633989000,"2019-06-30":2073240000,"2019-09-30":1956401000,"2019-12-31":2023705000,"2020-03-31":1938480000,"2020-06-30":1906630000,"2020-09-30":1934604000,"2020-12-31":2242371000,"2021-03-31":2328823000,"2021-06-30":2503927000,"2021-09-30":2698367000,"2021-12-31":3038743000,"2022-03-31":3099660000,"2022-06-30":3136089000,"2022-09-30":3144542000,"2022-12-31":3281654000,"2023-03-31":3059739000,"2023-06-30":2693082000,"2023-09-30":2806642000,"2023-12-31":3090680000,"2024-03-31":3143842000,"2024-06-30":3198053000,"2024-09-30":2893879000,"2024-12-31":4751154000,"2025-03-31":4688469000,"2025-06-30":4811953000,"2025-09-30":4824968000,"2025-12-31":4745238000,"2026-03-31":3830753000,"2026-06-30":3875026000},"debt_capital_ev":{"2019-03-31":null,"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":25.586849,"2026-06-30":25.319262},"debt_ev":{"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":0.081317,"2026-06-30":0.074184},"ev_sales":{"2021-03-31":20.813139,"2021-06-30":20.59914,"2021-09-30":13.559994,"2021-12-31":8.571156,"2022-03-31":5.524054,"2022-06-30":4.355028,"2022-09-30":4.669993,"2022-12-31":4.804278,"2023-03-31":5.507768,"2023-06-30":5.623273,"2023-09-30":5.431622,"2023-12-31":7.475652,"2024-03-31":6.556424,"2024-06-30":8.320405,"2024-09-30":5.768321,"2024-12-31":4.820222,"2025-03-31":5.035678,"2025-06-30":5.660946,"2025-09-30":4.817327,"2025-12-31":3.633463,"2026-03-31":2.755564,"2026-06-30":2.90308},"ev_ebitda":{"2021-03-31":3122.78682,"2021-06-30":247.881801,"2021-09-30":86.961762,"2021-12-31":62.475215,"2022-03-31":39.468994,"2022-06-30":43.872051,"2022-09-30":122.139435,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":249.924844,"2024-06-30":205.128302,"2024-09-30":148.404829,"2024-12-31":87.403358,"2025-03-31":85.698075,"2025-06-30":92.398593,"2025-09-30":63.965114,"2025-12-31":44.458323,"2026-03-31":39.75516,"2026-06-30":51.257325},"ev_ebit":{"2021-03-31":null,"2021-06-30":295.893587,"2021-09-30":93.909303,"2021-12-31":67.742342,"2022-03-31":42.661088,"2022-06-30":49.420499,"2022-09-30":180.038586,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":329.14841,"2024-06-30":240.693426,"2024-09-30":175.01417,"2024-12-31":97.740089,"2025-03-31":95.292951,"2025-06-30":102.424453,"2025-09-30":69.71743,"2025-12-31":47.953886,"2026-03-31":43.820601,"2026-06-30":58.990277},"ev_cfo":{"2021-03-31":163.842641,"2021-06-30":120.691853,"2021-09-30":51.486383,"2021-12-31":29.348474,"2022-03-31":21.181629,"2022-06-30":16.663729,"2022-09-30":20.789541,"2022-12-31":28.696263,"2023-03-31":35.487219,"2023-06-30":42.291712,"2023-09-30":38.813411,"2023-12-31":37.259544,"2024-03-31":26.641896,"2024-06-30":33.48929,"2024-09-30":20.678637,"2024-12-31":18.220442,"2025-03-31":19.482557,"2025-06-30":20.597752,"2025-09-30":17.036567,"2025-12-31":11.944299,"2026-03-31":9.653875,"2026-06-30":9.915945},"ev_fcf":{"2021-03-31":172.122642,"2021-06-30":123.759272,"2021-09-30":52.194364,"2021-12-31":29.704778,"2022-03-31":21.638271,"2022-06-30":17.28411,"2022-09-30":21.901899,"2022-12-31":30.585628,"2023-03-31":37.544667,"2023-06-30":43.648053,"2023-09-30":39.273024,"2023-12-31":37.756196,"2024-03-31":27.273209,"2024-06-30":34.408672,"2024-09-30":21.2285,"2024-12-31":18.697398,"2025-03-31":19.887235,"2025-06-30":21.109208,"2025-09-30":17.421169,"2025-12-31":12.253189,"2026-03-31":9.985176,"2026-06-30":10.329256},"mcap_dil":{"2021-03-31":41702462969.99999,"2021-06-30":48422858310,"2021-09-30":35352952700,"2021-12-31":24576789337.5,"2022-03-31":17414557707.5,"2022-06-30":14506447037.5,"2022-09-30":15610784475,"2022-12-31":16162570790,"2023-03-31":18318199815,"2023-06-30":18447500960,"2023-09-30":18359492295,"2023-12-31":25349731520,"2024-03-31":23707614692.5,"2024-06-30":30509760157.5,"2024-09-30":22477655167.5,"2024-12-31":20088198500,"2025-03-31":21555268750,"2025-06-30":24769434360,"2025-09-30":22213007002.5,"2025-12-31":17806786012.5,"2026-03-31":12372040205,"2026-06-30":13519393117.5},"ev_dil":{"2021-03-31":39668760969.99999,"2021-06-30":46279532310,"2021-09-30":33045556700,"2021-12-31":22096671337.5,"2022-03-31":14736419707.5,"2022-06-30":11847428037.5,"2022-09-30":12945314475,"2022-12-31":13464343790,"2023-03-31":15588470815,"2023-06-30":16152092960,"2023-09-30":16028813295,"2023-12-31":22838647520,"2024-03-31":20931205692.5,"2024-06-30":27774577157.5,"2024-09-30":20035097167.5,"2024-12-31":17575329500,"2025-03-31":18940045750,"2025-06-30":22110059360,"2025-09-30":19541726002.5,"2025-12-31":15339633012.5,"2026-03-31":12053645205,"2026-06-30":13225620117.5},"ev_per_share":{"2021-03-31":65.701667,"2021-06-30":73.438855,"2021-09-30":50.662506,"2021-12-31":32.681812,"2022-03-31":21.569961,"2022-06-30":17.534568,"2022-09-30":19.321632,"2022-12-31":20.226626,"2023-03-31":23.206298,"2023-06-30":23.938105,"2023-09-30":23.598628,"2023-12-31":33.370906,"2024-03-31":30.609781,"2024-06-30":40.119149,"2024-09-30":28.85248,"2024-12-31":25.372338,"2025-03-31":27.238882,"2025-06-30":32.009884,"2025-09-30":28.301316,"2025-12-31":22.302907,"2026-03-31":17.868019,"2026-06-30":20.573023},"sales_base":{"2019-12-31":1142761000,"2020-03-31":1212790000,"2020-06-30":1224026000,"2020-09-30":1386939000,"2020-12-31":1692658000,"2021-03-31":1905948000,"2021-06-30":2246673000,"2021-09-30":2436989000,"2021-12-31":2578027000,"2022-03-31":2667682000,"2022-06-30":2720402000,"2022-09-30":2772020000,"2022-12-31":2802574000,"2023-03-31":2830270000,"2023-06-30":2872365000,"2023-09-30":2951018000,"2023-12-31":3055071000,"2024-03-31":3192473000,"2024-06-30":3338128000,"2024-09-30":3473298000,"2024-12-31":3646166000,"2025-03-31":3761171000,"2025-06-30":3905718000,"2025-09-30":4056550000,"2025-12-31":4221767000,"2026-03-31":4374293000,"2026-06-30":4555720000},"ebitda_base":{"2019-12-31":-1361075000,"2020-03-31":-1456289000,"2020-06-30":-391698000,"2020-09-30":-353371000,"2020-12-31":-105516000,"2021-03-31":12703000,"2021-06-30":186700000,"2021-09-30":380001000,"2021-12-31":353687000,"2022-03-31":373367000,"2022-06-30":270045000,"2022-09-30":105988000,"2022-12-31":-55188000,"2023-03-31":-296217000,"2023-06-30":-339019000,"2023-09-30":-280270000,"2023-12-31":-104169000,"2024-03-31":83750000,"2024-06-30":135401000,"2024-09-30":135003000,"2024-12-31":201083000,"2025-03-31":221009000,"2025-06-30":239290000,"2025-09-30":305506000,"2025-12-31":345034000,"2026-03-31":303197000,"2026-06-30":258024000},"ebit_base":{"2019-12-31":-1388866000,"2020-03-31":-1490130000,"2020-06-30":-427517000,"2020-09-30":-390840000,"2020-12-31":-142504000,"2021-03-31":-19322000,"2021-06-30":156406000,"2021-09-30":351888000,"2021-12-31":326187000,"2022-03-31":345430000,"2022-06-30":239727000,"2022-09-30":71903000,"2022-12-31":-101677000,"2023-03-31":-341698000,"2023-06-30":-380436000,"2023-09-30":-316060000,"2023-12-31":-125678000,"2024-03-31":63592000,"2024-06-30":115394000,"2024-09-30":114477000,"2024-12-31":179817000,"2025-03-31":198756000,"2025-06-30":215867000,"2025-09-30":280299000,"2025-12-31":319883000,"2026-03-31":275068000,"2026-06-30":224200000},"cfo_base":{"2019-12-31":657000,"2020-03-31":24825000,"2020-06-30":37799000,"2020-09-30":-62312000,"2020-12-31":28826000,"2021-03-31":242115000,"2021-06-30":383452000,"2021-09-30":641831000,"2021-12-31":752907000,"2022-03-31":695717000,"2022-06-30":710971000,"2022-09-30":622684000,"2022-12-31":469202000,"2023-03-31":439270000,"2023-06-30":381921000,"2023-09-30":412971000,"2023-12-31":612961000,"2024-03-31":785650000,"2024-06-30":829357000,"2024-09-30":968879000,"2024-12-31":964594000,"2025-03-31":972154000,"2025-06-30":1073421000,"2025-09-30":1147046000,"2025-12-31":1284264000,"2026-03-31":1248581000,"2026-06-30":1333773000},"fcf_base":{"2019-12-31":-33126000,"2020-03-31":-12257000,"2020-06-30":4605000,"2020-09-30":-89694000,"2020-12-31":11425000,"2021-03-31":230468000,"2021-06-30":373948000,"2021-09-30":633125000,"2021-12-31":743876000,"2022-03-31":681035000,"2022-06-30":685452000,"2022-09-30":591059000,"2022-12-31":440218000,"2023-03-31":415198000,"2023-06-30":370053000,"2023-09-30":408138000,"2023-12-31":604898000,"2024-03-31":767464000,"2024-06-30":807197000,"2024-09-30":943783000,"2024-12-31":939988000,"2025-03-31":952372000,"2025-06-30":1047413000,"2025-09-30":1121723000,"2025-12-31":1251889000,"2026-03-31":1207154000,"2026-06-30":1280404000},"pe":{"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":284.592593,"2021-09-30":95.087719,"2021-12-31":79.021739,"2022-03-31":53.104167,"2022-06-30":69.258065,"2022-09-30":332.857143,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":165.095238,"2024-06-30":163.222222,"2024-09-30":107.9,"2024-12-31":10.780669,"2025-03-31":11.313869,"2025-06-30":12.853047,"2025-09-30":11.170139,"2025-12-31":42.442623,"2026-03-31":38.208333,"2026-06-30":61.852941},"pe_avg":{"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":219.099003,"2021-09-30":116.863023,"2021-12-31":135.199833,"2022-03-31":106.562099,"2022-06-30":125.885856,"2022-09-30":412.107817,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":156.838854,"2024-06-30":132.109338,"2024-09-30":118.93682,"2024-12-31":13.110875,"2025-03-31":12.654288,"2025-06-30":11.614151,"2025-09-30":11.453903,"2025-12-31":52.968787,"2026-03-31":60.739957,"2026-06-30":78.301031},"pe_high":{"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":318.148148,"2021-09-30":150.701754,"2021-12-31":186.73913,"2022-03-31":178.1875,"2022-06-30":255.83871,"2022-09-30":829.428571,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":195.47619,"2024-06-30":166.592593,"2024-09-30":149.933333,"2024-12-31":16.72119,"2025-03-31":16.416058,"2025-06-30":15.594982,"2025-09-30":13.888889,"2025-12-31":65.57377,"2026-03-31":81.604167,"2026-06-30":115.205882},"pe_low":{"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":89.296296,"2021-09-30":76.122807,"2021-12-31":77.913043,"2022-03-31":48.083333,"2022-06-30":58.645161,"2022-09-30":258.714286,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":100.047619,"2024-06-30":89.259259,"2024-09-30":80.333333,"2024-12-31":10.498141,"2025-03-31":10.306569,"2025-06-30":8.677419,"2025-09-30":8.40625,"2025-12-31":39.688525,"2026-03-31":32.125,"2026-06-30":45.352941},"pb":{"2021-03-31":17.907099,"2021-06-30":19.338766,"2021-09-30":13.10161,"2021-12-31":8.087814,"2022-03-31":5.618215,"2022-06-30":4.625649,"2022-09-30":4.964406,"2022-12-31":4.925129,"2023-03-31":5.98685,"2023-06-30":6.849959,"2023-09-30":6.541444,"2023-12-31":8.201992,"2024-03-31":7.540969,"2024-06-30":9.540105,"2024-09-30":7.76731,"2024-12-31":4.228067,"2025-03-31":4.597507,"2025-06-30":5.147481,"2025-09-30":4.603763,"2025-12-31":3.752559,"2026-03-31":4.340177,"2026-06-30":4.67169},"pb_avg":{"2021-03-31":12.076986,"2021-06-30":14.888316,"2021-09-30":16.101909,"2021-12-31":13.837599,"2022-03-31":11.273858,"2022-06-30":8.40774,"2022-09-30":6.146393,"2022-12-31":4.745961,"2023-03-31":5.099578,"2023-06-30":6.038895,"2023-09-30":6.163169,"2023-12-31":6.558321,"2024-03-31":7.163846,"2024-06-30":7.721601,"2024-09-30":8.561809,"2024-12-31":5.14195,"2025-03-31":5.1422,"2025-06-30":4.651319,"2025-09-30":4.720716,"2025-12-31":4.683229,"2026-03-31":6.899599,"2026-06-30":5.913997},"pb_high":{"2021-03-31":22.270447,"2021-06-30":21.618948,"2021-09-30":20.76436,"2021-12-31":19.112607,"2022-03-31":18.851548,"2022-06-30":17.087109,"2022-09-30":12.370534,"2022-12-31":6.659473,"2023-03-31":6.032954,"2023-06-30":7.160637,"2023-09-30":6.948016,"2023-12-31":8.423428,"2024-03-31":8.928664,"2024-06-30":9.737098,"2024-09-30":10.793129,"2024-12-31":6.557878,"2025-03-31":6.670834,"2025-06-30":6.245591,"2025-09-30":5.724293,"2025-12-31":5.797697,"2026-03-31":9.269615,"2026-06-30":8.701383},"pb_low":{"2021-03-31":3.582975,"2021-06-30":6.067903,"2021-09-30":10.48854,"2021-12-31":7.97434,"2022-03-31":5.087031,"2022-06-30":3.916828,"2022-09-30":3.858601,"2022-12-31":3.673562,"2023-03-31":3.975866,"2023-06-30":4.537409,"2023-09-30":5.084563,"2023-12-31":4.652372,"2024-03-31":4.569823,"2024-06-30":5.217076,"2024-09-30":5.782891,"2024-12-31":4.117263,"2025-03-31":4.188181,"2025-06-30":3.475195,"2025-09-30":3.464628,"2025-12-31":3.509056,"2026-03-31":3.649157,"2026-06-30":3.425461},"ptb":{"2021-03-31":17.907099,"2021-06-30":19.338766,"2021-09-30":13.10161,"2021-12-31":8.087814,"2022-03-31":5.618215,"2022-06-30":4.625649,"2022-09-30":4.964406,"2022-12-31":4.925129,"2023-03-31":5.98685,"2023-06-30":6.849959,"2023-09-30":6.541444,"2023-12-31":8.201992,"2024-03-31":7.540969,"2024-06-30":9.540105,"2024-09-30":7.76731,"2024-12-31":4.228067,"2025-03-31":4.597507,"2025-06-30":5.147481,"2025-09-30":4.603763,"2025-12-31":3.838556,"2026-03-31":5.408566,"2026-06-30":5.788474},"ptb_avg":{"2021-03-31":12.076986,"2021-06-30":14.888316,"2021-09-30":16.101909,"2021-12-31":13.837599,"2022-03-31":11.273858,"2022-06-30":8.40774,"2022-09-30":6.146393,"2022-12-31":4.745961,"2023-03-31":5.099578,"2023-06-30":6.038895,"2023-09-30":6.163169,"2023-12-31":6.558321,"2024-03-31":7.163846,"2024-06-30":7.721601,"2024-09-30":8.561809,"2024-12-31":5.14195,"2025-03-31":5.1422,"2025-06-30":4.651319,"2025-09-30":4.720716,"2025-12-31":4.790554,"2026-03-31":8.598021,"2026-06-30":7.32776},"ptb_high":{"2021-03-31":22.270447,"2021-06-30":21.618948,"2021-09-30":20.76436,"2021-12-31":19.112607,"2022-03-31":18.851548,"2022-06-30":17.087109,"2022-09-30":12.370534,"2022-12-31":6.659473,"2023-03-31":6.032954,"2023-06-30":7.160637,"2023-09-30":6.948016,"2023-12-31":8.423428,"2024-03-31":8.928664,"2024-06-30":9.737098,"2024-09-30":10.793129,"2024-12-31":6.557878,"2025-03-31":6.670834,"2025-06-30":6.245591,"2025-09-30":5.724293,"2025-12-31":5.930562,"2026-03-31":11.551446,"2026-06-30":10.781481},"ptb_low":{"2021-03-31":3.582975,"2021-06-30":6.067903,"2021-09-30":10.48854,"2021-12-31":7.97434,"2022-03-31":5.087031,"2022-06-30":3.916828,"2022-09-30":3.858601,"2022-12-31":3.673562,"2023-03-31":3.975866,"2023-06-30":4.537409,"2023-09-30":5.084563,"2023-12-31":4.652372,"2024-03-31":4.569823,"2024-06-30":5.217076,"2024-09-30":5.782891,"2024-12-31":4.117263,"2025-03-31":4.188181,"2025-06-30":3.475195,"2025-09-30":3.464628,"2025-12-31":3.589473,"2026-03-31":4.547442,"2026-06-30":4.244331},"ps":{"2021-03-31":21.880168,"2021-06-30":21.55314,"2021-09-30":14.506817,"2021-12-31":9.533178,"2022-03-31":6.527974,"2022-06-30":5.332464,"2022-09-30":5.631555,"2022-12-31":5.767045,"2023-03-31":6.472245,"2023-06-30":6.422408,"2023-09-30":6.22141,"2023-12-31":8.297592,"2024-03-31":7.426097,"2024-06-30":9.139781,"2024-09-30":6.47156,"2024-12-31":5.509403,"2025-03-31":5.730999,"2025-06-30":6.341839,"2025-09-30":5.475837,"2025-12-31":4.217851,"2026-03-31":2.828352,"2026-06-30":2.967565},"ps_avg":{"2021-03-31":14.756521,"2021-06-30":16.593094,"2021-09-30":17.828911,"2021-12-31":16.310499,"2022-03-31":13.099435,"2022-06-30":9.692472,"2022-09-30":6.972385,"2022-12-31":5.557249,"2023-03-31":5.513035,"2023-06-30":5.661968,"2023-09-30":5.861641,"2023-12-31":6.634763,"2024-03-31":7.054719,"2024-06-30":7.397586,"2024-09-30":7.133519,"2024-12-31":6.700242,"2025-03-31":6.409984,"2025-06-30":5.730554,"2025-09-30":5.614944,"2025-12-31":5.263918,"2026-03-31":4.496244,"2026-06-30":3.756707},"ps_high":{"2021-03-31":27.211618,"2021-06-30":24.094414,"2021-09-30":22.991431,"2021-12-31":22.528197,"2022-03-31":21.904181,"2022-06-30":19.698079,"2022-09-30":14.032966,"2022-12-31":7.797862,"2023-03-31":6.522086,"2023-06-30":6.713695,"2023-09-30":6.60809,"2023-12-31":8.521609,"2024-03-31":8.792653,"2024-06-30":9.328508,"2024-09-30":8.992609,"2024-12-31":8.545274,"2025-03-31":8.315495,"2025-06-30":7.694741,"2025-09-30":6.808626,"2025-12-31":6.516572,"2026-03-31":6.040706,"2026-06-30":5.527318},"ps_low":{"2021-03-31":4.377934,"2021-06-30":6.762704,"2021-09-30":11.613483,"2021-12-31":9.399425,"2022-03-31":5.910774,"2022-06-30":4.515333,"2022-09-30":4.377145,"2022-12-31":4.301532,"2023-03-31":4.298216,"2023-06-30":4.2542,"2023-09-30":4.835805,"2023-12-31":4.706598,"2024-03-31":4.500211,"2024-06-30":4.998156,"2024-09-30":4.818183,"2024-12-31":5.365019,"2025-03-31":5.220756,"2025-06-30":4.281537,"2025-09-30":4.120921,"2025-12-31":3.944155,"2026-03-31":2.378036,"2026-06-30":2.175932},"pcf":{"2021-03-31":172.242376,"2021-06-30":126.281408,"2021-09-30":55.081404,"2021-12-31":32.64253,"2022-03-31":25.031094,"2022-06-30":20.403711,"2022-09-30":25.070155,"2022-12-31":34.446935,"2023-03-31":41.701459,"2023-06-30":48.301876,"2023-09-30":44.457098,"2023-12-31":41.35619,"2024-03-31":30.175797,"2024-06-30":36.787246,"2024-09-30":23.199652,"2024-12-31":20.825548,"2025-03-31":22.172689,"2025-06-30":23.075228,"2025-09-30":19.365402,"2025-12-31":13.865363,"2026-03-31":9.908881,"2026-06-30":10.136202},"pcf_avg":{"2021-03-31":116.164478,"2021-06-30":97.220136,"2021-09-30":67.695171,"2021-12-31":55.84874,"2022-03-31":50.228939,"2022-06-30":37.086492,"2022-09-30":31.039162,"2022-12-31":33.193808,"2023-03-31":35.521157,"2023-06-30":42.582733,"2023-09-30":41.886256,"2023-12-31":33.068452,"2024-03-31":28.66671,"2024-06-30":29.774982,"2024-09-30":25.572686,"2024-12-31":25.326921,"2025-03-31":24.799616,"2025-06-30":20.851023,"2025-09-30":19.857357,"2025-12-31":17.304101,"2026-03-31":15.752192,"2026-06-30":12.831647},"pcf_high":{"2021-03-31":214.211961,"2021-06-30":141.170912,"2021-09-30":87.296912,"2021-12-31":77.138744,"2022-03-31":83.990172,"2022-06-30":75.371139,"2022-09-30":62.470953,"2022-12-31":46.577137,"2023-03-31":42.022592,"2023-06-30":50.492598,"2023-09-30":47.220247,"2023-12-31":42.472718,"2024-03-31":35.72877,"2024-06-30":37.546865,"2024-09-30":32.237267,"2024-12-31":32.301143,"2025-03-31":32.171857,"2025-06-30":27.997858,"2025-09-30":24.078834,"2025-12-31":21.421958,"2026-03-31":21.163078,"2026-06-30":18.87946},"pcf_low":{"2021-03-31":34.463438,"2021-06-30":39.623175,"2021-09-30":44.095611,"2021-12-31":32.184547,"2022-03-31":22.664482,"2022-06-30":17.277106,"2022-09-30":19.485859,"2022-12-31":25.693328,"2023-03-31":27.693928,"2023-06-30":31.995135,"2023-09-30":34.555813,"2023-12-31":23.458249,"2024-03-31":18.286515,"2024-06-30":20.117373,"2024-09-30":17.272524,"2024-12-31":20.279775,"2025-03-31":20.198605,"2025-06-30":15.578675,"2025-09-30":14.573714,"2025-12-31":12.96564,"2026-03-31":8.33124,"2026-06-30":7.432251},"pfcf":{"2021-03-31":180.946869,"2021-06-30":129.490887,"2021-09-30":55.83882,"2021-12-31":33.038825,"2022-03-31":25.570724,"2022-06-30":21.16333,"2022-09-30":26.41155,"2022-12-31":36.714925,"2023-03-31":44.119191,"2023-06-30":49.85097,"2023-09-30":44.983541,"2023-12-31":41.907448,"2024-03-31":30.890849,"2024-06-30":37.797167,"2024-09-30":23.81655,"2024-12-31":21.370697,"2025-03-31":22.633245,"2025-06-30":23.648202,"2025-09-30":19.802578,"2025-12-31":14.223934,"2026-03-31":10.248933,"2026-06-30":10.558693},"pfcf_avg":{"2021-03-31":122.035001,"2021-06-30":99.691015,"2021-09-30":68.626036,"2021-12-31":56.52677,"2022-03-31":51.311793,"2022-06-30":38.467202,"2022-09-30":32.699933,"2022-12-31":35.379292,"2023-03-31":37.580572,"2023-06-30":43.948408,"2023-09-30":42.382256,"2023-12-31":33.509239,"2024-03-31":29.346003,"2024-06-30":30.592395,"2024-09-30":26.252685,"2024-12-31":25.989902,"2025-03-31":25.314736,"2025-06-30":21.368769,"2025-09-30":20.305638,"2025-12-31":17.751601,"2026-03-31":16.292774,"2026-06-30":13.366488},"pfcf_high":{"2021-03-31":225.037441,"2021-06-30":144.758813,"2021-09-30":88.497318,"2021-12-31":78.075244,"2022-03-31":85.800862,"2022-06-30":78.177164,"2022-09-30":65.813502,"2022-12-31":49.64378,"2023-03-31":44.458943,"2023-06-30":52.11195,"2023-09-30":47.77941,"2023-12-31":43.038859,"2024-03-31":36.575407,"2024-06-30":38.57764,"2024-09-30":33.094483,"2024-12-31":33.146688,"2025-03-31":32.840108,"2025-06-30":28.693064,"2025-09-30":24.622416,"2025-12-31":21.97595,"2026-03-31":21.889351,"2026-06-30":19.666382},"pfcf_low":{"2021-03-31":36.205092,"2021-06-30":40.630209,"2021-09-30":44.701963,"2021-12-31":32.575282,"2022-03-31":23.153091,"2022-06-30":17.920323,"2022-09-30":20.528462,"2022-12-31":27.384979,"2023-03-31":29.299543,"2023-06-30":33.021253,"2023-09-30":34.965009,"2023-12-31":23.770936,"2024-03-31":18.719837,"2024-06-30":20.669656,"2024-09-30":17.731815,"2024-12-31":20.810637,"2025-03-31":20.618156,"2025-06-30":15.965504,"2025-09-30":14.902717,"2025-12-31":13.300944,"2026-03-31":8.617151,"2026-06-30":7.742038},"evs_avg":{"2021-03-31":13.689492,"2021-06-30":15.639094,"2021-09-30":16.882088,"2021-12-31":15.348478,"2022-03-31":12.095515,"2022-06-30":8.715036,"2022-09-30":6.010822,"2022-12-31":4.594481,"2023-03-31":4.548559,"2023-06-30":4.862833,"2023-09-30":5.071853,"2023-12-31":5.812823,"2024-03-31":6.185046,"2024-06-30":6.57821,"2024-09-30":6.43028,"2024-12-31":6.011061,"2025-03-31":5.714663,"2025-06-30":5.049661,"2025-09-30":4.956434,"2025-12-31":4.679529,"2026-03-31":4.423456,"2026-06-30":3.692222},"evs_high":{"2021-03-31":26.144589,"2021-06-30":23.140414,"2021-09-30":22.044608,"2021-12-31":21.566175,"2022-03-31":20.900262,"2022-06-30":18.720643,"2022-09-30":13.071404,"2022-12-31":6.835095,"2023-03-31":5.557609,"2023-06-30":5.91456,"2023-09-30":5.818302,"2023-12-31":7.699669,"2024-03-31":7.92298,"2024-06-30":8.509132,"2024-09-30":8.28937,"2024-12-31":7.856093,"2025-03-31":7.620174,"2025-06-30":7.013848,"2025-09-30":6.150115,"2025-12-31":5.932184,"2026-03-31":5.967918,"2026-06-30":5.462834},"evs_low":{"2021-03-31":3.310905,"2021-06-30":5.808704,"2021-09-30":10.66666,"2021-12-31":8.437403,"2022-03-31":4.906855,"2022-06-30":3.537897,"2022-09-30":3.415582,"2022-12-31":3.338764,"2023-03-31":3.333739,"2023-06-30":3.455064,"2023-09-30":4.046017,"2023-12-31":3.884659,"2024-03-31":3.630537,"2024-06-30":4.17878,"2024-09-30":4.114944,"2024-12-31":4.675838,"2025-03-31":4.525434,"2025-06-30":3.600644,"2025-09-30":3.46241,"2025-12-31":3.359767,"2026-03-31":2.305249,"2026-06-30":2.111447},"eve_avg":{"2021-03-31":2053.96053,"2021-06-30":188.194588,"2021-09-30":108.266723,"2021-12-31":111.87516,"2022-03-31":86.42164,"2022-06-30":87.794262,"2022-09-30":157.207606,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":235.768263,"2024-06-30":162.176844,"2024-09-30":165.435435,"2024-12-31":108.99642,"2025-03-31":97.253157,"2025-06-30":82.421126,"2025-09-30":65.812196,"2025-12-31":57.25778,"2026-03-31":63.818218,"2026-06-30":65.190568},"eve_high":{"2021-03-31":3922.713288,"2021-06-30":278.462468,"2021-09-30":141.374544,"2021-12-31":157.196001,"2022-03-31":149.33096,"2022-06-30":188.589586,"2022-09-30":341.870711,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":302.016706,"2024-06-30":209.781111,"2024-09-30":213.265281,"2024-12-31":142.451722,"2025-03-31":129.681491,"2025-06-30":114.480811,"2025-09-30":81.662059,"2025-12-31":72.585012,"2026-03-31":86.100531,"2026-06-30":96.452816},"eve_low":{"2021-03-31":496.765585,"2021-06-30":69.899623,"2021-09-30":68.406489,"2021-12-31":61.500289,"2022-03-31":35.059144,"2022-06-30":35.640366,"2022-09-30":89.331457,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":138.392738,"2024-06-30":103.022143,"2024-09-30":105.867483,"2024-12-31":84.785288,"2025-03-31":77.014653,"2025-06-30":58.770118,"2025-09-30":45.974349,"2025-12-31":41.109433,"2026-03-31":33.258353,"2026-06-30":37.280109},"evb_avg":{"2021-03-31":null,"2021-06-30":224.645663,"2021-09-30":116.916357,"2021-12-31":121.307071,"2022-03-31":93.411078,"2022-06-30":98.897502,"2022-09-30":231.730523,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":310.504341,"2024-06-30":190.295049,"2024-09-30":195.098405,"2024-12-31":121.886847,"2025-03-31":108.141756,"2025-06-30":91.364364,"2025-09-30":71.730618,"2025-12-31":61.759709,"2026-03-31":70.344395,"2026-06-30":75.025563},"evb_high":{"2021-03-31":null,"2021-06-30":332.397368,"2021-09-30":152.669225,"2021-12-31":170.448798,"2022-03-31":161.408252,"2022-06-30":212.440296,"2022-09-30":503.931588,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":397.752848,"2024-06-30":246.152939,"2024-09-30":251.504257,"2024-12-31":159.298729,"2025-03-31":144.200812,"2025-06-30":126.902738,"2025-09-30":89.005844,"2025-12-31":78.292054,"2026-03-31":94.905342,"2026-06-30":111.004199},"evb_low":{"2021-03-31":null,"2021-06-30":83.438356,"2021-09-30":73.871613,"2021-12-31":66.685222,"2022-03-31":37.894588,"2022-06-30":40.147762,"2022-09-30":131.678268,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":182.261791,"2024-06-30":120.884112,"2024-09-30":124.849776,"2024-12-31":94.812393,"2025-03-31":85.637322,"2025-06-30":65.147065,"2025-09-30":50.108775,"2025-12-31":44.341688,"2026-03-31":36.659418,"2026-06-30":42.904384},"earnings_yield":{"2019-12-31":-17.522985,"2020-03-31":-21.151272,"2020-06-30":-3.285516,"2020-09-30":-1.60401,"2020-12-31":-0.333839,"2021-03-31":0,"2021-06-30":0.351379,"2021-09-30":1.051661,"2021-12-31":1.265475,"2022-03-31":1.883091,"2022-06-30":1.443875,"2022-09-30":0.300429,"2022-12-31":-0.617792,"2023-03-31":-1.650165,"2023-06-30":-1.572787,"2023-09-30":-1.18387,"2023-12-31":-0.161987,"2024-03-31":0.605711,"2024-06-30":0.612662,"2024-09-30":0.926784,"2024-12-31":9.275862,"2025-03-31":8.83871,"2025-06-30":7.780257,"2025-09-30":8.95244,"2025-12-31":2.356122,"2026-03-31":2.61723,"2026-06-30":1.616738},"fcf_yield":{"2021-03-31":0.552648,"2021-06-30":0.772255,"2021-09-30":1.790869,"2021-12-31":3.026742,"2022-03-31":3.910722,"2022-06-30":4.725154,"2022-09-30":3.786222,"2022-12-31":2.723688,"2023-03-31":2.266587,"2023-06-30":2.005979,"2023-09-30":2.223035,"2023-12-31":2.386211,"2024-03-31":3.237205,"2024-06-30":2.645701,"2024-09-30":4.198761,"2024-12-31":4.679305,"2025-03-31":4.418279,"2025-06-30":4.228651,"2025-09-30":5.049848,"2025-12-31":7.030404,"2026-03-31":9.757113,"2026-06-30":9.470869},"peg":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":-2.061844,"2021-09-30":-0.502943,"2021-12-31":-0.255659,"2022-03-31":0,"2022-06-30":4.674919,"2022-09-30":-3.794571,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-1.125649,"2024-06-30":-1.002651,"2024-09-30":-0.556903,"2024-12-31":-0.002352,"2025-03-31":0.009391,"2025-06-30":0.013771,"2025-09-30":0.012989,"2025-12-31":-0.548897,"2026-03-31":-0.463234,"2026-06-30":-0.704366},"price":{"2019-06-30":27.22,"2019-09-30":26.5,"2019-12-31":18.49,"2020-03-31":14.94,"2020-06-30":21.61,"2020-09-30":39.9,"2020-12-31":65.9,"2021-03-31":69.07,"2021-06-30":76.84,"2021-09-30":54.2,"2021-12-31":36.35,"2022-03-31":25.49,"2022-06-30":21.47,"2022-09-30":23.3,"2022-12-31":24.28,"2023-03-31":27.27,"2023-06-30":27.34,"2023-09-30":27.03,"2023-12-31":37.04,"2024-03-31":34.67,"2024-06-30":44.07,"2024-09-30":32.37,"2024-12-31":29,"2025-03-31":31,"2025-06-30":35.86,"2025-09-30":32.17,"2025-12-31":25.89,"2026-03-31":18.34,"2026-06-30":21.03},"price_avg":{"2019-06-30":27.181818,"2019-09-30":28.755,"2019-12-31":26.155676,"2020-03-31":24.4748,"2020-06-30":22.651731,"2020-09-30":23.185769,"2020-12-31":33.596415,"2021-03-31":46.5825,"2021-06-30":59.156731,"2021-09-30":66.611923,"2021-12-31":62.191923,"2022-03-31":51.149808,"2022-06-30":39.024615,"2022-09-30":28.847547,"2022-12-31":23.396731,"2023-03-31":23.228491,"2023-06-30":24.10283,"2023-09-30":25.466923,"2023-12-31":29.617222,"2024-03-31":32.936159,"2024-06-30":35.669521,"2024-09-30":35.681046,"2024-12-31":35.268254,"2025-03-31":34.672749,"2025-06-30":32.40348,"2025-09-30":32.98724,"2025-12-31":32.31096,"2026-03-31":29.155179,"2026-06-30":26.622351},"price_high":{"2019-06-30":29.85,"2019-09-30":34.5,"2019-12-31":34.5,"2020-03-31":34.5,"2020-06-30":34.5,"2020-09-30":39.9,"2020-12-31":71.13,"2021-03-31":85.9,"2021-06-30":85.9,"2021-09-30":85.9,"2021-12-31":85.9,"2022-03-31":85.53,"2022-06-30":79.31,"2022-09-30":58.06,"2022-12-31":32.83,"2023-03-31":27.48,"2023-06-30":28.58,"2023-09-30":28.71,"2023-12-31":38.04,"2024-03-31":41.05,"2024-06-30":44.98,"2024-09-30":44.98,"2024-12-31":44.98,"2025-03-31":44.98,"2025-06-30":43.51,"2025-09-30":40,"2025-12-31":40,"2026-03-31":39.17,"2026-06-30":39.17},"price_low":{"2019-06-30":24.4,"2019-09-30":24.4,"2019-12-31":17.45,"2020-03-31":12.21,"2020-06-30":12.21,"2020-09-30":12.21,"2020-12-31":12.21,"2021-03-31":13.82,"2021-06-30":24.11,"2021-09-30":43.39,"2021-12-31":35.84,"2022-03-31":23.08,"2022-06-30":18.18,"2022-09-30":18.11,"2022-12-31":18.11,"2023-03-31":18.11,"2023-06-30":18.11,"2023-09-30":21.01,"2023-12-31":21.01,"2024-03-31":21.01,"2024-06-30":24.1,"2024-09-30":24.1,"2024-12-31":28.24,"2025-03-31":28.24,"2025-06-30":24.21,"2025-09-30":24.21,"2025-12-31":24.21,"2026-03-31":15.42,"2026-06-30":15.42},"ev_avg":{"2021-03-31":26091460607.499996,"2021-06-30":35135929493.50961,"2021-09-30":41141463147.5,"2021-12-31":39568789619.13461,"2022-03-31":32266988629.471153,"2022-06-30":23708401411.538464,"2022-09-30":16662119763.962265,"2022-12-31":12876374207.259615,"2023-03-31":12873649496.132074,"2023-06-30":13967832052.830189,"2023-09-30":14967130027.307693,"2023-12-31":17758587482.222225,"2024-03-31":19745592066.82971,"2024-06-30":21958906836.210106,"2024-09-30":22334280077.479084,"2024-12-31":21917327084.92064,"2025-03-31":21493822905.876495,"2025-06-30":19722551126.48,"2025-09-30":20106020619.93,"2025-12-31":19755881012.3,"2026-03-31":19349492146.762947,"2026-06-30":16820731205.468124},"shares_out":{"2019-03-31":127371000,"2021-03-31":603771000,"2021-06-30":630177750,"2021-09-30":652268500,"2021-12-31":676115250,"2022-03-31":683191750,"2022-06-30":675661250,"2022-09-30":669990750,"2022-12-31":665674250,"2023-03-31":671734500,"2023-06-30":674744000,"2023-09-30":679226500,"2023-12-31":684388000,"2024-03-31":683807750,"2024-06-30":692302250,"2024-09-30":694397750,"2024-12-31":692696500,"2025-03-31":695331250,"2025-06-30":690726000,"2025-09-30":690488250,"2025-12-31":687786250,"2026-03-31":674593250,"2026-06-30":642862250},"shares_dil":{"2021-03-31":603771000,"2021-06-30":630177750,"2021-09-30":652268500,"2021-12-31":676115250,"2022-03-31":683191750,"2022-06-30":675661250,"2022-09-30":669990750,"2022-12-31":665674250,"2023-03-31":671734500,"2023-06-30":674744000,"2023-09-30":679226500,"2023-12-31":684388000,"2024-03-31":683807750,"2024-06-30":692302250,"2024-09-30":694397750,"2024-12-31":692696500,"2025-03-31":695331250,"2025-06-30":690726000,"2025-09-30":690488250,"2025-12-31":687786250,"2026-03-31":674593250,"2026-06-30":642862250},"rev_ps":{"2021-03-31":3.15674,"2021-06-30":3.565142,"2021-09-30":3.736175,"2021-12-31":3.812999,"2022-03-31":3.904734,"2022-06-30":4.026281,"2022-09-30":4.1374,"2022-12-31":4.210128,"2023-03-31":4.213376,"2023-06-30":4.25697,"2023-09-30":4.344674,"2023-12-31":4.463946,"2024-03-31":4.66867,"2024-06-30":4.821778,"2024-09-30":5.001885,"2024-12-31":5.263728,"2025-03-31":5.409179,"2025-06-30":5.654511,"2025-09-30":5.874901,"2025-12-31":6.138196,"2026-03-31":6.484341,"2026-06-30":7.086619},"ebitda_ps":{"2021-03-31":0.021039,"2021-06-30":0.296266,"2021-09-30":0.582584,"2021-12-31":0.523116,"2022-03-31":0.546504,"2022-06-30":0.399675,"2022-09-30":0.158193,"2022-12-31":-0.082905,"2023-03-31":-0.440973,"2023-06-30":-0.502441,"2023-09-30":-0.412631,"2023-12-31":-0.152208,"2024-03-31":0.122476,"2024-06-30":0.195581,"2024-09-30":0.194417,"2024-12-31":0.29029,"2025-03-31":0.317847,"2025-06-30":0.346433,"2025-09-30":0.442449,"2025-12-31":0.501659,"2026-03-31":0.449452,"2026-06-30":0.401367},"ebit_ps":{"2021-03-31":-0.032002,"2021-06-30":0.248193,"2021-09-30":0.539483,"2021-12-31":0.482443,"2022-03-31":0.505612,"2022-06-30":0.354804,"2022-09-30":0.107319,"2022-12-31":-0.152743,"2023-03-31":-0.50868,"2023-06-30":-0.563823,"2023-09-30":-0.465323,"2023-12-31":-0.183636,"2024-03-31":0.092997,"2024-06-30":0.166682,"2024-09-30":0.164858,"2024-12-31":0.25959,"2025-03-31":0.285844,"2025-06-30":0.312522,"2025-09-30":0.405943,"2025-12-31":0.465091,"2026-03-31":0.407754,"2026-06-30":0.348753},"eps":{"2019-12-31":-3.24,"2020-03-31":-3.16,"2020-06-30":-0.71,"2020-09-30":-0.64,"2020-12-31":-0.22,"2021-03-31":0,"2021-06-30":0.27,"2021-09-30":0.57,"2021-12-31":0.46,"2022-03-31":0.48,"2022-06-30":0.31,"2022-09-30":0.07,"2022-12-31":-0.15,"2023-03-31":-0.45,"2023-06-30":-0.43,"2023-09-30":-0.32,"2023-12-31":-0.06,"2024-03-31":0.21,"2024-06-30":0.27,"2024-09-30":0.3,"2024-12-31":2.69,"2025-03-31":2.74,"2025-06-30":2.79,"2025-09-30":2.88,"2025-12-31":0.61,"2026-03-31":0.48,"2026-06-30":0.34},"cfo_ps":{"2021-03-31":0.401005,"2021-06-30":0.608482,"2021-09-30":0.983998,"2021-12-31":1.113578,"2022-03-31":1.018333,"2022-06-30":1.05226,"2022-09-30":0.929392,"2022-12-31":0.704852,"2023-03-31":0.653934,"2023-06-30":0.566024,"2023-09-30":0.608002,"2023-12-31":0.895634,"2024-03-31":1.148934,"2024-06-30":1.19797,"2024-09-30":1.39528,"2024-12-31":1.39252,"2025-03-31":1.398116,"2025-06-30":1.554047,"2025-09-30":1.66121,"2025-12-31":1.867243,"2026-03-31":1.850865,"2026-06-30":2.074742},"fcf_ps":{"2021-03-31":0.381714,"2021-06-30":0.593401,"2021-09-30":0.970651,"2021-12-31":1.100221,"2022-03-31":0.996843,"2022-06-30":1.014491,"2022-09-30":0.88219,"2022-12-31":0.661311,"2023-03-31":0.618098,"2023-06-30":0.548435,"2023-09-30":0.600886,"2023-12-31":0.883852,"2024-03-31":1.122339,"2024-06-30":1.16596,"2024-09-30":1.359139,"2024-12-31":1.356998,"2025-03-31":1.369667,"2025-06-30":1.516394,"2025-09-30":1.624536,"2025-12-31":1.820172,"2026-03-31":1.789455,"2026-06-30":1.991724},"cash_ps":{"2019-03-31":5.04209,"2021-03-31":3.368333,"2021-06-30":3.401145,"2021-09-30":3.537494,"2021-12-31":3.668188,"2022-03-31":3.920039,"2022-06-30":3.935432,"2022-09-30":3.978368,"2022-12-31":4.053374,"2023-03-31":4.063702,"2023-06-30":3.401895,"2023-09-30":3.431372,"2023-12-31":3.669094,"2024-03-31":4.060219,"2024-06-30":3.950851,"2024-09-30":3.51752,"2024-12-31":3.627662,"2025-03-31":3.761118,"2025-06-30":3.850116,"2025-09-30":3.868684,"2025-12-31":3.587093,"2026-03-31":1.924958,"2026-06-30":1.983164},"bvps":{"2019-03-31":-4.977499,"2021-03-31":3.85713,"2021-06-30":3.973366,"2021-09-30":4.136896,"2021-12-31":4.494416,"2022-03-31":4.537028,"2022-06-30":4.641511,"2022-09-30":4.693411,"2022-12-31":4.92982,"2023-03-31":4.554983,"2023-06-30":3.991265,"2023-09-30":4.132115,"2023-12-31":4.515976,"2024-03-31":4.597552,"2024-06-30":4.619446,"2024-09-30":4.167466,"2024-12-31":6.858926,"2025-03-31":6.742785,"2025-06-30":6.966515,"2025-09-30":6.987763,"2025-12-31":6.899292,"2026-03-31":4.225634,"2026-06-30":4.501583},"tbvps":{"2019-03-31":-4.977499,"2021-03-31":3.85713,"2021-06-30":3.973366,"2021-09-30":4.136896,"2021-12-31":4.494416,"2022-03-31":4.537028,"2022-06-30":4.641511,"2022-09-30":4.693411,"2022-12-31":4.92982,"2023-03-31":4.554983,"2023-06-30":3.991265,"2023-09-30":4.132115,"2023-12-31":4.515976,"2024-03-31":4.597552,"2024-06-30":4.619446,"2024-09-30":4.167466,"2024-12-31":6.858926,"2025-03-31":6.742785,"2025-06-30":6.966515,"2025-09-30":6.987763,"2025-12-31":6.744723,"2026-03-31":3.390917,"2026-06-30":3.633082},"buyback_ps":{"2022-12-31":0,"2023-03-31":0.103428,"2023-06-30":0.741022,"2023-09-30":0.736131,"2023-12-31":0.73058,"2024-03-31":0.629598,"2024-06-30":0.048152,"2024-09-30":0.720048,"2024-12-31":0.866466,"2025-03-31":1.114861,"2025-06-30":1.150222,"2025-09-30":0.760637,"2025-12-31":1.347821,"2026-03-31":3.999923,"2026-06-30":4.237724},"fcf_margin":{"2019-12-31":-2.898769,"2020-03-31":-1.010645,"2020-06-30":0.376217,"2020-09-30":-6.467047,"2020-12-31":0.674974,"2021-03-31":12.09204,"2021-06-30":16.644523,"2021-09-30":25.979805,"2021-12-31":28.854469,"2022-03-31":25.529092,"2022-06-30":25.196717,"2022-09-30":21.322321,"2022-12-31":15.707632,"2023-03-31":14.669908,"2023-06-30":12.883216,"2023-09-30":13.830414,"2023-12-31":19.799802,"2024-03-31":24.039796,"2024-06-30":24.181128,"2024-09-30":27.172532,"2024-12-31":25.780176,"2025-03-31":25.321157,"2025-06-30":26.817425,"2025-09-30":27.652143,"2025-12-31":29.6532,"2026-03-31":27.596551,"2026-06-30":28.105415}},"masked":{"tax_rate_pct":{"annual":{"2017-12-31":"a loss","2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"a loss"},"ttm":{"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","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss"}},"debt_equity":{"annual":{"2018-12-31":"negative equity"},"ttm":{"2019-03-31":"negative equity"}},"net_debt_equity":{"annual":{"2018-12-31":"negative equity"},"ttm":{"2019-03-31":"negative equity"}},"liab_equity":{"annual":{"2018-12-31":"negative equity"},"ttm":{"2019-03-31":"negative equity"}},"debt_ebit":{"annual":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"debt_capital":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2019-03-31":"negative capital"}},"net_debt_capital":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2019-03-31":"negative capital"}},"debt_capital_ev":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2019-03-31":"negative capital"}},"roe":{"annual":{"2019-12-31":"negative equity"}},"pe":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_avg":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_high":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_low":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"peg":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2020-12-31":"a loss per share","2021-03-31":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"ev_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2021-03-31":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"evb_avg":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2021-03-31":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"evb_high":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2021-03-31":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"evb_low":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2021-03-31":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2019-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2019-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2019-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2019-12-31":"negative free cash flow"}},"roic":{"annual":{"2019-12-31":"negative invested capital"},"ttm":{"2020-03-31":"negative invested capital"}}}}