{"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":"QLYS","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":{"2012-12-31":null,"2013-12-31":1.581121,"2014-12-31":23.725995,"2015-12-31":9.133748,"2016-12-31":8.469114,"2017-12-31":13.436176,"2018-12-31":16.336794,"2019-12-31":18.61889,"2020-12-31":23.145137,"2021-12-31":16.871217,"2022-12-31":29.756297,"2023-12-31":46.126368,"2024-12-31":41.093589,"2025-12-31":38.202046},"roa":{"2012-12-31":1.857746,"2013-12-31":0.849221,"2014-12-31":13.363763,"2015-12-31":5.437521,"2016-12-31":5.263115,"2017-12-31":8.562998,"2018-12-31":10.203658,"2019-12-31":10.994475,"2020-12-31":12.966617,"2021-12-31":9.147996,"2022-12-31":14.251666,"2023-12-31":20.031594,"2024-12-31":19.44736,"2025-12-31":19.174154},"roc":{"2012-12-31":15.437889,"2013-12-31":1.7657,"2014-12-31":5.712734,"2015-12-31":9.240283,"2016-12-31":8.379494,"2017-12-31":9.775439,"2018-12-31":11.317111,"2019-12-31":16.784189,"2020-12-31":21.924107,"2021-12-31":16.547746,"2022-12-31":29.054565,"2023-12-31":42.103211,"2024-12-31":36.662292,"2025-12-31":34.351939},"roic":{"2012-12-31":null,"2013-12-31":null,"2014-12-31":46.626009,"2015-12-31":77.895841,"2016-12-31":122.095012,"2017-12-31":84.44034,"2018-12-31":63.393601,"2019-12-31":79.134036,"2020-12-31":127.213388,"2021-12-31":174.251392,"2022-12-31":null,"2023-12-31":null,"2024-12-31":165.237372,"2025-12-31":64.168213},"gross_margin":{"2010-12-31":82.87688,"2011-12-31":82.618223,"2012-12-31":79.868738,"2013-12-31":77.15863,"2014-12-31":78.3177,"2015-12-31":79.105086,"2016-12-31":78.209928,"2017-12-31":77.654357,"2018-12-31":76.268336,"2019-12-31":78.384488,"2020-12-31":78.172431,"2021-12-31":78.247789,"2022-12-31":79.010992,"2023-12-31":80.614402,"2024-12-31":81.651198,"2025-12-31":82.848048},"ebitda_margin":{"2010-12-31":8.830542,"2011-12-31":10.863119,"2012-12-31":11.315905,"2013-12-31":11.041848,"2014-12-31":15.828835,"2015-12-31":23.840423,"2016-12-31":23.797398,"2017-12-31":25.074514,"2018-12-31":28.421702,"2019-12-31":32.167832,"2020-12-31":35.678292,"2021-12-31":30.055549,"2022-12-31":33.727025,"2023-12-31":34.278521,"2024-12-31":33.857607,"2025-12-31":35.336148},"op_margin":{"2010-12-31":1.84772,"2011-12-31":3.813048,"2012-12-31":3.285933,"2013-12-31":2.138715,"2014-12-31":6.922495,"2015-12-31":15.099462,"2016-12-31":15.211317,"2017-12-31":16.134524,"2018-12-31":18.057722,"2019-12-31":22.46624,"2020-12-31":26.629161,"2021-12-31":21.325139,"2022-12-31":26.657314,"2023-12-31":29.410523,"2024-12-31":30.810555,"2025-12-31":33.170484},"incr_op_margin":{"2011-12-31":15.742115,"2012-12-31":0.644398,"2013-12-31":-4.201427,"2014-12-31":27.083577,"2015-12-31":50.672529,"2016-12-31":15.757558,"2017-12-31":21.687992,"2018-12-31":27.29448,"2019-12-31":51.247718,"2020-12-31":59.002321,"2021-12-31":-18.608559,"2022-12-31":54.56837,"2023-12-31":50.238665,"2024-12-31":45.42579,"2025-12-31":56.464243},"pretax_margin":{"2010-12-31":0.9827,"2011-12-31":3.109746,"2012-12-31":2.821046,"2013-12-31":1.89048,"2014-12-31":6.44787,"2015-12-31":14.925373,"2016-12-31":15.374005,"2017-12-31":17.059456,"2018-12-31":19.888916,"2019-12-31":24.869795,"2020-12-31":28.112232,"2021-12-31":21.741996,"2022-12-31":27.301148,"2023-12-31":32.220835,"2024-12-31":34.534565,"2025-12-31":36.888175},"net_margin":{"2010-12-31":1.294474,"2011-12-31":2.563901,"2012-12-31":2.429447,"2013-12-31":1.427354,"2014-12-31":22.641283,"2015-12-31":9.657057,"2016-12-31":9.71277,"2017-12-31":17.519538,"2018-12-31":20.547243,"2019-12-31":21.559232,"2020-12-31":25.229018,"2021-12-31":17.257984,"2022-12-31":22.05165,"2023-12-31":27.341115,"2024-12-31":28.58596,"2025-12-31":29.638707},"common_margin":{"2010-12-31":0.273566,"2011-12-31":0.572088,"2012-12-31":1.147451,"2013-12-31":1.425502,"2014-12-31":22.641283,"2015-12-31":9.657057,"2016-12-31":9.71277,"2017-12-31":17.519538,"2018-12-31":20.547243,"2019-12-31":21.559232,"2020-12-31":25.229018,"2021-12-31":17.257984,"2022-12-31":22.05165,"2023-12-31":27.341115,"2024-12-31":28.58596,"2025-12-31":29.638707},"tax_rate_pct":{"2010-12-31":-31.726283,"2011-12-31":17.552743,"2012-12-31":13.881349,"2013-12-31":24.497795,"2014-12-31":-251.14362,"2015-12-31":35.297716,"2016-12-31":36.823425,"2017-12-31":-2.696937,"2018-12-31":-3.310017,"2019-12-31":13.311579,"2020-12-31":10.256084,"2021-12-31":20.623735,"2022-12-31":19.228123,"2023-12-31":15.144612,"2024-12-31":17.225076,"2025-12-31":19.652552},"total_debt":{"2011-12-31":4393000,"2012-12-31":1991000,"2013-12-31":805000,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":1565000,"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},"st_debt":{"2011-12-31":1987000,"2012-12-31":1183000,"2013-12-31":805000,"2014-12-31":0,"2017-12-31":0,"2018-12-31":1565000},"debt_ebitda":{"2011-12-31":0.53062,"2012-12-31":0.19246,"2013-12-31":0.067528,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.019744,"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_ebitda":{"2011-12-31":-2.434473,"2012-12-31":-11.255776,"2013-12-31":-8.085815,"2014-12-31":-6.016742,"2015-12-31":-4.569422,"2016-12-31":-5.1773,"2017-12-31":-4.983051,"2018-12-31":-3.628348,"2019-12-31":-2.88911,"2020-12-31":-2.749241,"2021-12-31":-3.27956,"2022-12-31":-1.945444,"2023-12-31":-2.239072,"2024-12-31":-1.128692,"2025-12-31":-1.058428},"debt_ebit":{"2011-12-31":1.5117,"2012-12-31":0.662783,"2013-12-31":0.348636,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.031076,"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_ebit":{"2011-12-31":-6.93565,"2012-12-31":-38.761984,"2013-12-31":-41.745777,"2014-12-31":-13.757759,"2015-12-31":-7.214625,"2016-12-31":-8.099645,"2017-12-31":-7.744113,"2018-12-31":-5.710788,"2019-12-31":-4.136714,"2020-12-31":-3.68349,"2021-12-31":-4.622196,"2022-12-31":-2.461389,"2023-12-31":-2.609681,"2024-12-31":-1.240315,"2025-12-31":-1.127532},"ebitda_int":{"2010-12-31":31.064516,"2011-12-31":40.583333,"2012-12-31":53.880208,"2013-12-31":277.232558,"2014-12-31":2349.333333,"2015-12-31":6527.666667,"2016-12-31":1811.576923,"2017-12-31":19293,"2018-12-31":460.843023,"2019-12-31":975.981132,"2020-12-31":14388.777778},"ebitda_capex_int":{"2010-12-31":22.946237,"2011-12-31":3.823529,"2012-12-31":-4.390625,"2013-12-31":-40.511628,"2014-12-31":803.333333,"2015-12-31":3185.833333,"2016-12-31":917.538462,"2017-12-31":6687,"2018-12-31":328.430233,"2019-12-31":715.858491,"2020-12-31":11051.333333},"ebit_int":{"2010-12-31":6.5,"2011-12-31":14.245098,"2012-12-31":15.645833,"2013-12-31":53.697674,"2014-12-31":1027.444444,"2015-12-31":4134.333333,"2016-12-31":1157.961538,"2017-12-31":12414.333333,"2018-12-31":292.796512,"2019-12-31":681.632075,"2020-12-31":10739.333333},"int_exp":{"2010-12-31":186000,"2011-12-31":204000,"2012-12-31":192000,"2013-12-31":43000,"2014-12-31":9000,"2015-12-31":6000,"2016-12-31":26000,"2017-12-31":3000,"2018-12-31":172000,"2019-12-31":106000,"2020-12-31":9000,"2021-12-31":0,"2022-12-31":0},"equity_assets":{"2011-12-31":-93.654509,"2012-12-31":53.755328,"2013-12-31":53.538626,"2014-12-31":58.38961,"2015-12-31":60.450552,"2016-12-31":63.491514,"2017-12-31":63.91219,"2018-12-31":61.123651,"2019-12-31":57.252578,"2020-12-31":54.895707,"2021-12-31":53.61355,"2022-12-31":41.248693,"2023-12-31":45.307143,"2024-12-31":49.008512,"2025-12-31":51.243059},"debt_equity":{"2011-12-31":null,"2012-12-31":2.174649,"2013-12-31":0.780667,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.437164,"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":{"2011-12-31":null,"2012-12-31":2.128365,"2013-12-31":0.774619,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.435261,"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":{"2011-12-31":6.386195,"2012-12-31":1.16899,"2013-12-31":0.417958,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.267211,"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":{"2011-12-31":null,"2012-12-31":-1.271815,"2013-12-31":-0.934773,"2014-12-31":-0.837914,"2015-12-31":-0.915118,"2016-12-31":-0.943668,"2017-12-31":-0.839526,"2018-12-31":-0.803379,"2019-12-31":-0.772719,"2020-12-31":-0.880197,"2021-12-31":-0.92804,"2022-12-31":-1.111362,"2023-12-31":-1.155861,"2024-12-31":-0.486636,"2025-12-31":-0.445971},"net_debt_capital":{"2011-12-31":null,"2012-12-31":-124.47459,"2013-12-31":-92.753219,"2014-12-31":-83.79142,"2015-12-31":-91.511817,"2016-12-31":-94.366769,"2017-12-31":-83.952565,"2018-12-31":-79.988263,"2019-12-31":-77.271893,"2020-12-31":-88.019739,"2021-12-31":-92.803986,"2022-12-31":-111.136206,"2023-12-31":-115.586109,"2024-12-31":-48.663637,"2025-12-31":-44.597106},"ebitda":{"2010-12-31":5778000,"2011-12-31":8279000,"2012-12-31":10345000,"2013-12-31":11921000,"2014-12-31":21144000,"2015-12-31":39166000,"2016-12-31":47101000,"2017-12-31":57879000,"2018-12-31":79265000,"2019-12-31":103454000,"2020-12-31":129499000,"2021-12-31":123580000,"2022-12-31":165169000,"2023-12-31":190060000,"2024-12-31":205709000,"2025-12-31":236443000},"ebitda_capex":{"2010-12-31":4268000,"2011-12-31":780000,"2012-12-31":-843000,"2013-12-31":-1742000,"2014-12-31":7230000,"2015-12-31":19115000,"2016-12-31":23856000,"2017-12-31":20061000,"2018-12-31":56490000,"2019-12-31":75881000,"2020-12-31":99462000,"2021-12-31":99156000,"2022-12-31":149808000,"2023-12-31":181274000,"2024-12-31":193375000,"2025-12-31":231453000},"ebit":{"2010-12-31":1209000,"2011-12-31":2906000,"2012-12-31":3004000,"2013-12-31":2309000,"2014-12-31":9247000,"2015-12-31":24806000,"2016-12-31":30107000,"2017-12-31":37243000,"2018-12-31":50361000,"2019-12-31":72253000,"2020-12-31":96654000,"2021-12-31":87683000,"2022-12-31":130547000,"2023-12-31":163069000,"2024-12-31":187196000,"2025-12-31":221952000},"cash_ratio":{"2011-12-31":0.413085,"2012-12-31":1.754184,"2013-12-31":1.22603,"2014-12-31":1.309353,"2015-12-31":1.595361,"2016-12-31":1.871037,"2017-12-31":1.739802,"2018-12-31":1.468541,"2019-12-31":1.337513,"2020-12-31":1.392187,"2021-12-31":1.331957,"2022-12-31":0.912374,"2023-12-31":1.093395,"2024-12-31":0.541987,"2025-12-31":0.535497},"current_ratio":{"2011-12-31":0.825766,"2012-12-31":2.18257,"2013-12-31":1.645572,"2014-12-31":1.71611,"2015-12-31":2.043484,"2016-12-31":2.307093,"2017-12-31":2.228033,"2018-12-31":1.924589,"2019-12-31":1.770355,"2020-12-31":1.858777,"2021-12-31":1.795708,"2022-12-31":1.343992,"2023-12-31":1.541587,"2024-12-31":1.367191,"2025-12-31":1.407153},"quick_ratio":{"2011-12-31":0.762259,"2012-12-31":2.117739,"2013-12-31":1.586551,"2014-12-31":1.648923,"2015-12-31":1.97266,"2016-12-31":2.231839,"2017-12-31":2.128355,"2018-12-31":1.853621,"2019-12-31":1.68671,"2020-12-31":1.783924,"2021-12-31":1.690174,"2022-12-31":1.258197,"2023-12-31":1.469096,"2024-12-31":0.926102,"2025-12-31":0.90138},"cfo_avg_cl":{"2012-12-31":0.345864,"2013-12-31":0.341724,"2014-12-31":0.469547,"2015-12-31":0.630171,"2016-12-31":0.571603,"2017-12-31":0.727077,"2018-12-31":0.69187,"2019-12-31":0.764115,"2020-12-31":0.751616,"2021-12-31":0.716473,"2022-12-31":0.60583,"2023-12-31":0.65985,"2024-12-31":0.5971,"2025-12-31":0.690835},"cfo_liab":{"2011-12-31":0.247909,"2012-12-31":0.27871,"2013-12-31":0.280278,"2014-12-31":0.382848,"2015-12-31":0.515522,"2016-12-31":0.466448,"2017-12-31":0.554931,"2018-12-31":0.551027,"2019-12-31":0.556109,"2020-12-31":0.541878,"2021-12-31":0.530948,"2022-12-31":0.482876,"2023-12-31":0.550362,"2024-12-31":0.491708,"2025-12-31":0.579479},"cfo_capex":{"2010-12-31":6.553642,"2011-12-31":2.292306,"2012-12-31":1.962102,"2013-12-31":1.835688,"2014-12-31":2.977073,"2015-12-31":3.289611,"2016-12-31":2.981716,"2017-12-31":2.846422,"2018-12-31":5.508847,"2019-12-31":5.824792,"2020-12-31":5.995472,"2021-12-31":8.213888,"2022-12-31":12.945381,"2023-12-31":27.840314,"2024-12-31":19.790336,"2025-12-31":62.004008},"wc":{"2011-12-31":-10354000,"2012-12-31":79840000,"2013-12-31":51179000,"2014-12-31":69578000,"2015-12-31":117057000,"2016-12-31":170356000,"2017-12-31":203576000,"2018-12-31":182058000,"2019-12-31":172149000,"2020-12-31":219615000,"2021-12-31":242118000,"2022-12-31":121150000,"2023-12-31":210790000,"2024-12-31":157301000,"2025-12-31":190278000},"wc_assets":{"2011-12-31":-15.051825,"2012-12-31":46.877018,"2013-12-31":26.572276,"2014-12-31":26.758299,"2015-12-31":36.182978,"2016-12-31":41.8561,"2017-12-31":37.872843,"2018-12-31":31.084893,"2019-12-31":25.480604,"2020-12-31":29.805827,"2021-12-31":29.723814,"2022-12-31":17.283908,"2023-12-31":25.939617,"2024-12-31":16.157681,"2025-12-31":17.375701},"cash_assets":{"2011-12-31":35.685938,"2012-12-31":69.535809,"2013-12-31":50.464427,"2014-12-31":48.925484,"2015-12-31":55.319399,"2016-12-31":59.91489,"2017-12-31":53.655923,"2018-12-31":49.372695,"2019-12-31":44.240151,"2020-12-31":48.319058,"2021-12-31":49.755512,"2022-12-31":45.842232,"2023-12-31":52.368764,"2024-12-31":23.849325,"2025-12-31":22.852921},"cash_debt":{"2011-12-31":5.587981,"2012-12-31":59.483677,"2013-12-31":120.740373,"2018-12-31":184.770607},"fcf_debt":{"2011-12-31":2.20601,"2012-12-31":5.406328,"2013-12-31":14.183851,"2018-12-31":65.615974},"liab_equity":{"2011-12-31":null,"2012-12-31":0.860281,"2013-12-31":0.86781,"2014-12-31":0.712633,"2015-12-31":0.654245,"2016-12-31":0.575014,"2017-12-31":0.564647,"2018-12-31":0.636028,"2019-12-31":0.746646,"2020-12-31":0.821636,"2021-12-31":0.8652,"2022-12-31":1.424319,"2023-12-31":1.207157,"2024-12-31":1.040462,"2025-12-31":0.951484},"altman_z":{"2012-12-31":3.987935,"2013-12-31":5.461414,"2014-12-31":8.202245,"2015-12-31":6.416301,"2016-12-31":5.78476,"2017-12-31":8.302166,"2018-12-31":8.91984,"2019-12-31":8.04325,"2020-12-31":9.926458,"2021-12-31":9.66756,"2022-12-31":7.187681,"2023-12-31":11.042941,"2024-12-31":7.366836,"2025-12-31":6.611451},"interest_cover_cfo":{"2010-12-31":61.711656,"2011-12-31":135.296875,"2012-12-31":136.506173,"2013-12-31":584.27907,"2014-12-31":4603.555556,"2015-12-31":10994.333333,"2016-12-31":2568.037037,"2017-12-31":35883,"2018-12-31":747.809524,"2019-12-31":1502,"2020-12-31":20010.555556},"ar_turnover":{"2012-12-31":4.036649,"2013-12-31":4.064375,"2014-12-31":4.338812,"2015-12-31":4.36241,"2016-12-31":4.43038,"2017-12-31":4.14279,"2018-12-31":3.977395,"2019-12-31":4.180542,"2020-12-31":4.073362,"2021-12-31":3.931331,"2022-12-31":4.243829,"2023-12-31":4.137422,"2024-12-31":3.910013,"2025-12-31":3.988323},"dso":{"2012-12-31":90.421543,"2013-12-31":89.8047,"2014-12-31":84.124413,"2015-12-31":83.669347,"2016-12-31":82.385714,"2017-12-31":88.104866,"2018-12-31":91.768598,"2019-12-31":87.309255,"2020-12-31":89.606578,"2021-12-31":92.843877,"2022-12-31":86.007238,"2023-12-31":88.219184,"2024-12-31":93.350082,"2025-12-31":91.517153},"ap_turnover":{"2012-12-31":8.589965,"2013-12-31":12.451401,"2014-12-31":7.630879,"2015-12-31":8.550754,"2016-12-31":19.519348,"2017-12-31":32.28795,"2018-12-31":19.662805,"2019-12-31":21.602548,"2020-12-31":100.349588,"2021-12-31":88.247657,"2022-12-31":50.091618,"2023-12-31":56.630664,"2024-12-31":98.744021,"2025-12-31":92.854369},"dpo":{"2012-12-31":42.491442,"2013-12-31":29.31397,"2014-12-31":47.831975,"2015-12-31":42.686297,"2016-12-31":18.699395,"2017-12-31":11.304527,"2018-12-31":18.562967,"2019-12-31":16.896155,"2020-12-31":3.637284,"2021-12-31":4.136087,"2022-12-31":7.286648,"2023-12-31":6.445271,"2024-12-31":3.696426,"2025-12-31":3.930887},"asset_turnover":{"2012-12-31":0.764679,"2013-12-31":0.594961,"2014-12-31":0.590239,"2015-12-31":0.563062,"2016-12-31":0.541876,"2017-12-31":0.488768,"2018-12-31":0.496595,"2019-12-31":0.509966,"2020-12-31":0.513956,"2021-12-31":0.530073,"2022-12-31":0.646286,"2023-12-31":0.732655,"2024-12-31":0.680312,"2025-12-31":0.646929},"mcap":{"2012-12-31":451505802.36,"2013-12-31":757258243.61,"2014-12-31":1349482428.45,"2015-12-31":1138780139.79,"2016-12-31":1134367681.65,"2017-12-31":2290798243.95,"2018-12-31":2929638903.06,"2019-12-31":3302232477.76,"2020-12-31":4783722283.55,"2021-12-31":5366948640,"2022-12-31":4193137260,"2023-12-31":7244498520,"2024-12-31":5118450660,"2025-12-31":4748517000},"ev_cash":{"2011-12-31":24548000,"2012-12-31":118432000,"2013-12-31":97196000,"2014-12-31":127218000,"2015-12-31":178966000,"2016-12-31":243856000,"2017-12-31":288414000,"2018-12-31":289166000,"2019-12-31":298890000,"2020-12-31":356024000,"2021-12-31":405288000,"2022-12-31":321327000,"2023-12-31":425558000,"2024-12-31":232182000,"2025-12-31":250258000},"ev_pref":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2011-12-31":4393000,"2012-12-31":1991000,"2013-12-31":805000,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":1565000,"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":{"2012-12-31":335064802.36,"2013-12-31":660867243.61,"2014-12-31":1222264428.45,"2015-12-31":959814139.79,"2016-12-31":890511681.65,"2017-12-31":2002384243.95,"2018-12-31":2642037903.06,"2019-12-31":3003342477.76,"2020-12-31":4427698283.55,"2021-12-31":4961660640,"2022-12-31":3871810260,"2023-12-31":6818940520,"2024-12-31":4886268660,"2025-12-31":4498259000},"capital":{"2011-12-31":-60031000,"2012-12-31":93546000,"2013-12-31":103922000,"2014-12-31":151827000,"2015-12-31":195566000,"2016-12-31":258413000,"2017-12-31":343544000,"2018-12-31":359554000,"2019-12-31":386803000,"2020-12-31":404482000,"2021-12-31":436714000,"2022-12-31":289129000,"2023-12-31":368174000,"2024-12-31":477116000,"2025-12-31":561153000},"debt_capital_ev":{"2011-12-31":null,"2012-12-31":2.128365,"2013-12-31":0.774619,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.435261,"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":{"2012-12-31":0.005942,"2013-12-31":0.001218,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.000592,"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":{"2012-12-31":3.665115,"2013-12-31":6.121295,"2014-12-31":9.150124,"2015-12-31":5.842408,"2016-12-31":4.499238,"2017-12-31":8.674789,"2018-12-31":9.473439,"2019-12-31":9.338548,"2020-12-31":12.198759,"2021-12-31":12.067117,"2022-12-31":7.906123,"2023-12-31":12.29839,"2024-12-31":8.042301,"2025-12-31":6.722599},"ev_ebitda":{"2012-12-31":32.389058,"2013-12-31":55.437232,"2014-12-31":57.806679,"2015-12-31":24.50631,"2016-12-31":18.906428,"2017-12-31":34.596041,"2018-12-31":33.331709,"2019-12-31":29.030704,"2020-12-31":34.190984,"2021-12-31":40.149382,"2022-12-31":23.441507,"2023-12-31":35.877831,"2024-12-31":23.753305,"2025-12-31":19.024708},"ev_ebit":{"2012-12-31":111.539548,"2013-12-31":286.213618,"2014-12-31":132.179564,"2015-12-31":38.692822,"2016-12-31":29.578227,"2017-12-31":53.765385,"2018-12-31":52.461983,"2019-12-31":41.567028,"2020-12-31":45.809778,"2021-12-31":56.586347,"2022-12-31":29.658363,"2023-12-31":41.81629,"2024-12-31":26.10242,"2025-12-31":20.26681},"ev_cfo":{"2012-12-31":15.263521,"2013-12-31":26.349318,"2014-12-31":29.506903,"2015-12-31":14.551458,"2016-12-31":12.848242,"2017-12-31":18.601567,"2018-12-31":21.058135,"2019-12-31":18.699948,"2020-12-31":24.586577,"2021-12-31":24.732128,"2022-12-31":19.470618,"2023-12-31":27.877355,"2024-12-31":20.017979,"2025-12-31":14.538652},"ev_fcf":{"2012-12-31":31.12828,"2013-12-31":57.879422,"2014-12-31":44.431438,"2015-12-31":20.906884,"2016-12-31":19.331633,"2017-12-31":28.67595,"2018-12-31":25.728539,"2019-12-31":22.575751,"2020-12-31":29.508349,"2021-12-31":28.160533,"2022-12-31":21.100588,"2023-12-31":28.915993,"2024-12-31":21.083313,"2025-12-31":14.776975},"mcap_dil":{"2012-12-31":407418240,"2013-12-31":841408470,"2014-12-31":1493118900,"2015-12-31":1263508560,"2016-12-31":1214378850,"2017-12-31":2378213850,"2018-12-31":3146045730,"2019-12-31":3499440800,"2020-12-31":4975099010,"2021-12-31":5504991960,"2022-12-31":4415577120,"2023-12-31":7380520560,"2024-12-31":5237637660,"2025-12-31":4844603700},"ev_dil":{"2012-12-31":290977240,"2013-12-31":745017470,"2014-12-31":1365900900,"2015-12-31":1084542560,"2016-12-31":970522850,"2017-12-31":2089799850,"2018-12-31":2858444730,"2019-12-31":3200550800,"2020-12-31":4619075010,"2021-12-31":5099703960,"2022-12-31":4094250120,"2023-12-31":6954962560,"2024-12-31":5005455660,"2025-12-31":4594345700},"ev_per_share":{"2012-12-31":10.664052,"2013-12-31":20.412699,"2014-12-31":36.383106,"2015-12-31":27.889712,"2016-12-31":24.846172,"2017-12-31":51.87777,"2018-12-31":67.718457,"2019-12-31":76.979107,"2020-12-31":112.799941,"2021-12-31":126.857758,"2022-12-31":103.629631,"2023-12-31":184.750075,"2024-12-31":133.859372,"2025-12-31":125.895858},"sales_base":{"2010-12-31":65432000,"2011-12-31":76212000,"2012-12-31":91420000,"2013-12-31":107962000,"2014-12-31":133579000,"2015-12-31":164284000,"2016-12-31":197925000,"2017-12-31":230828000,"2018-12-31":278889000,"2019-12-31":321607000,"2020-12-31":362963000,"2021-12-31":411172000,"2022-12-31":489723000,"2023-12-31":554458000,"2024-12-31":607571000,"2025-12-31":669125000},"ebitda_base":{"2010-12-31":5778000,"2011-12-31":8279000,"2012-12-31":10345000,"2013-12-31":11921000,"2014-12-31":21144000,"2015-12-31":39166000,"2016-12-31":47101000,"2017-12-31":57879000,"2018-12-31":79265000,"2019-12-31":103454000,"2020-12-31":129499000,"2021-12-31":123580000,"2022-12-31":165169000,"2023-12-31":190060000,"2024-12-31":205709000,"2025-12-31":236443000},"ebit_base":{"2010-12-31":1209000,"2011-12-31":2906000,"2012-12-31":3004000,"2013-12-31":2309000,"2014-12-31":9247000,"2015-12-31":24806000,"2016-12-31":30107000,"2017-12-31":37243000,"2018-12-31":50361000,"2019-12-31":72253000,"2020-12-31":96654000,"2021-12-31":87683000,"2022-12-31":130547000,"2023-12-31":163069000,"2024-12-31":187196000,"2025-12-31":221952000},"cfo_base":{"2010-12-31":9896000,"2011-12-31":17190000,"2012-12-31":21952000,"2013-12-31":25081000,"2014-12-31":41423000,"2015-12-31":65960000,"2016-12-31":69310000,"2017-12-31":107646000,"2018-12-31":125464000,"2019-12-31":160607000,"2020-12-31":180086000,"2021-12-31":200616000,"2022-12-31":198854000,"2023-12-31":244605000,"2024-12-31":244094000,"2025-12-31":309400000},"fcf_base":{"2010-12-31":8386000,"2011-12-31":9691000,"2012-12-31":10764000,"2013-12-31":11418000,"2014-12-31":27509000,"2015-12-31":45909000,"2016-12-31":46065000,"2017-12-31":69828000,"2018-12-31":102689000,"2019-12-31":133034000,"2020-12-31":150049000,"2021-12-31":176192000,"2022-12-31":183493000,"2023-12-31":235819000,"2024-12-31":231760000,"2025-12-31":304410000},"pe":{"2012-12-31":179.625,"2013-12-31":584.75,"2014-12-31":49.592593,"2015-12-31":78.785714,"2016-12-31":63.3,"2017-12-31":58.762376,"2018-12-31":54.810219,"2019-12-31":50.380952,"2020-12-31":54.40625,"2021-12-31":77.525424,"2022-12-31":40.959854,"2023-12-31":48.704715,"2024-12-31":30.154839,"2025-12-31":24.430147},"pe_avg":{"2012-12-31":165.901786,"2013-12-31":423.033654,"2014-12-31":33.474834,"2015-12-31":92.971698,"2016-12-31":61.373462,"2017-12-31":44.205065,"2018-12-31":57.453116,"2019-12-31":50.030792,"2020-12-31":44.107059,"2021-12-31":63.793785,"2022-12-31":47.653565,"2023-12-31":38.951282,"2024-12-31":32.189768,"2025-12-31":24.855301},"pe_high":{"2012-12-31":179.625,"2013-12-31":618,"2014-12-31":49.592593,"2015-12-31":128.738095,"2016-12-31":77.12,"2017-12-31":61.287129,"2018-12-31":70.839416,"2019-12-31":56.220238,"2020-12-31":55.598214,"2021-12-31":78.824859,"2022-12-31":58.339416,"2023-12-31":51.08933,"2024-12-31":42.621505,"2025-12-31":28.272059},"pe_low":{"2012-12-31":148.125,"2013-12-31":269.5,"2014-12-31":23.777778,"2015-12-31":70.452381,"2016-12-31":41.48,"2017-12-31":32.722772,"2018-12-31":43.722628,"2019-12-31":44.238095,"2020-12-31":31.852679,"2021-12-31":54.621469,"2022-12-31":40.616788,"2023-12-31":25.491315,"2024-12-31":25.643011,"2025-12-31":21.178309},"pb":{"2012-12-31":4.931525,"2013-12-31":7.34368,"2014-12-31":8.88829,"2015-12-31":5.822997,"2016-12-31":4.389747,"2017-12-31":6.668136,"2018-12-31":8.1836,"2019-12-31":8.537246,"2020-12-31":11.826787,"2021-12-31":12.28939,"2022-12-31":14.502652,"2023-12-31":19.676834,"2024-12-31":10.727896,"2025-12-31":8.462072},"pb_avg":{"2012-12-31":4.554761,"2013-12-31":5.312738,"2014-12-31":5.999566,"2015-12-31":6.871473,"2016-12-31":4.256145,"2017-12-31":5.016227,"2018-12-31":8.578206,"2019-12-31":8.47791,"2020-12-31":9.587957,"2021-12-31":10.11264,"2022-12-31":16.872694,"2023-12-31":15.736421,"2024-12-31":11.451843,"2025-12-31":8.609336},"pb_high":{"2012-12-31":4.931525,"2013-12-31":7.761256,"2014-12-31":8.88829,"2015-12-31":9.514942,"2016-12-31":5.34814,"2017-12-31":6.954636,"2018-12-31":10.576887,"2019-12-31":9.526736,"2020-12-31":12.085895,"2021-12-31":12.495377,"2022-12-31":20.656232,"2023-12-31":20.640224,"2024-12-31":15.163041,"2025-12-31":9.792827},"pb_low":{"2012-12-31":4.066707,"2013-12-31":3.38456,"2014-12-31":4.2616,"2015-12-31":5.207086,"2016-12-31":2.876567,"2017-12-31":3.713259,"2018-12-31":6.528135,"2019-12-31":7.496316,"2020-12-31":6.924109,"2021-12-31":8.658637,"2022-12-31":14.381183,"2023-12-31":10.298559,"2024-12-31":9.122766,"2025-12-31":7.335706},"ptb":{"2012-12-31":5.105972,"2013-12-31":7.541962,"2014-12-31":9.026095,"2015-12-31":5.873361,"2016-12-31":4.412011,"2017-12-31":6.950364,"2018-12-31":8.910419,"2019-12-31":9.108074,"2020-12-31":12.424317,"2021-12-31":12.696166,"2022-12-31":15.59477,"2023-12-31":20.638891,"2024-12-31":11.058384,"2025-12-31":8.642294},"ptb_avg":{"2012-12-31":4.71588,"2013-12-31":5.456184,"2014-12-31":6.092584,"2015-12-31":6.930906,"2016-12-31":4.277731,"2017-12-31":5.228537,"2018-12-31":9.340071,"2019-12-31":9.044771,"2020-12-31":10.072373,"2021-12-31":10.447366,"2022-12-31":18.143287,"2023-12-31":16.50582,"2024-12-31":11.804634,"2025-12-31":8.792694},"ptb_high":{"2012-12-31":5.105972,"2013-12-31":7.970812,"2014-12-31":9.026095,"2015-12-31":9.597239,"2016-12-31":5.375265,"2017-12-31":7.248989,"2018-12-31":11.516263,"2019-12-31":10.163724,"2020-12-31":12.696516,"2021-12-31":12.908971,"2022-12-31":22.211743,"2023-12-31":21.649385,"2024-12-31":15.630161,"2025-12-31":10.00139},"ptb_low":{"2012-12-31":4.210562,"2013-12-31":3.475945,"2014-12-31":4.327672,"2015-12-31":5.252123,"2016-12-31":2.891157,"2017-12-31":3.870422,"2018-12-31":7.107925,"2019-12-31":7.997543,"2020-12-31":7.273939,"2021-12-31":8.945236,"2022-12-31":15.464153,"2023-12-31":10.802085,"2024-12-31":9.403807,"2025-12-31":7.491939},"ps":{"2012-12-31":4.938808,"2013-12-31":7.014118,"2014-12-31":10.102504,"2015-12-31":6.931778,"2016-12-31":5.731301,"2017-12-31":9.924265,"2018-12-31":10.504677,"2019-12-31":10.267912,"2020-12-31":13.179642,"2021-12-31":13.052807,"2022-12-31":8.562263,"2023-12-31":13.06591,"2024-12-31":8.424449,"2025-12-31":7.096607},"ps_avg":{"2012-12-31":4.561487,"2013-12-31":5.074319,"2014-12-31":6.819157,"2015-12-31":8.179898,"2016-12-31":5.556868,"2017-12-31":7.465709,"2018-12-31":11.011203,"2019-12-31":10.196548,"2020-12-31":10.684714,"2021-12-31":10.740837,"2022-12-31":9.961519,"2023-12-31":10.449378,"2024-12-31":8.992953,"2025-12-31":7.220108},"ps_high":{"2012-12-31":4.938808,"2013-12-31":7.412954,"2014-12-31":10.102504,"2015-12-31":11.326721,"2016-12-31":6.982589,"2017-12-31":10.350666,"2018-12-31":13.57676,"2019-12-31":11.457991,"2020-12-31":13.468389,"2021-12-31":13.27159,"2022-12-31":12.195293,"2023-12-31":13.705626,"2024-12-31":11.907299,"2025-12-31":8.212627},"ps_low":{"2012-12-31":4.072712,"2013-12-31":3.232672,"2014-12-31":4.84377,"2015-12-31":6.198589,"2016-12-31":3.755677,"2017-12-31":5.526486,"2018-12-31":8.37968,"2019-12-31":9.015965,"2020-12-31":7.716152,"2021-12-31":9.196512,"2022-12-31":8.490549,"2023-12-31":6.838501,"2024-12-31":7.163966,"2025-12-31":6.151994},"pcf":{"2012-12-31":20.567866,"2013-12-31":30.192506,"2014-12-31":32.578095,"2015-12-31":17.264708,"2016-12-31":16.36658,"2017-12-31":21.280849,"2018-12-31":23.350434,"2019-12-31":20.56095,"2020-12-31":26.563543,"2021-12-31":26.752346,"2022-12-31":21.086512,"2023-12-31":29.617132,"2024-12-31":20.969179,"2025-12-31":15.347502},"pcf_avg":{"2012-12-31":18.996497,"2013-12-31":21.842576,"2014-12-31":21.990105,"2015-12-31":20.373354,"2016-12-31":15.868463,"2017-12-31":16.008905,"2018-12-31":24.47637,"2019-12-31":20.418046,"2020-12-31":21.535022,"2021-12-31":22.013855,"2022-12-31":24.532497,"2023-12-31":23.686111,"2024-12-31":22.384235,"2025-12-31":15.614592},"pcf_high":{"2012-12-31":20.567866,"2013-12-31":31.909309,"2014-12-31":32.578095,"2015-12-31":28.211023,"2016-12-31":19.939821,"2017-12-31":22.19519,"2018-12-31":30.179247,"2019-12-31":22.944018,"2020-12-31":27.145513,"2021-12-31":27.200753,"2022-12-31":30.033671,"2023-12-31":31.067206,"2024-12-31":29.638293,"2025-12-31":17.761067},"pcf_low":{"2012-12-31":16.960975,"2013-12-31":13.915144,"2014-12-31":15.619968,"2015-12-31":15.438583,"2016-12-31":10.724893,"2017-12-31":11.850582,"2018-12-31":18.626861,"2019-12-31":18.053991,"2020-12-31":15.55189,"2021-12-31":18.848687,"2022-12-31":20.909899,"2023-12-31":15.501161,"2024-12-31":17.831728,"2025-12-31":13.304633},"pfcf":{"2012-12-31":41.945913,"2013-12-31":66.321444,"2014-12-31":49.056034,"2015-12-31":24.805161,"2016-12-31":24.62537,"2017-12-31":32.806299,"2018-12-31":28.529238,"2019-12-31":24.82247,"2020-12-31":31.881067,"2021-12-31":30.460796,"2022-12-31":22.851756,"2023-12-31":30.720589,"2024-12-31":22.085134,"2025-12-31":15.599083},"pfcf_avg":{"2012-12-31":38.741276,"2013-12-31":47.979825,"2014-12-31":33.112658,"2015-12-31":29.271524,"2016-12-31":23.875896,"2017-12-31":24.679134,"2018-12-31":29.904891,"2019-12-31":24.649948,"2020-12-31":25.84593,"2021-12-31":25.065448,"2022-12-31":26.586219,"2023-12-31":24.568593,"2024-12-31":23.575498,"2025-12-31":15.870552},"pfcf_high":{"2012-12-31":41.945913,"2013-12-31":70.092607,"2014-12-31":49.056034,"2015-12-31":40.532338,"2016-12-31":30.001715,"2017-12-31":34.215837,"2018-12-31":36.872587,"2019-12-31":27.69946,"2020-12-31":32.579537,"2021-12-31":30.971362,"2022-12-31":32.547921,"2023-12-31":32.224689,"2024-12-31":31.215609,"2025-12-31":18.052212},"pfcf_low":{"2012-12-31":34.590053,"2013-12-31":30.566275,"2014-12-31":23.520518,"2015-12-31":22.181466,"2016-12-31":16.136815,"2017-12-31":18.268714,"2018-12-31":22.758042,"2019-12-31":21.795912,"2020-12-31":18.665087,"2021-12-31":21.46152,"2022-12-31":22.660358,"2023-12-31":16.078694,"2024-12-31":18.780712,"2025-12-31":13.522727},"evs_avg":{"2012-12-31":3.287794,"2013-12-31":4.181496,"2014-12-31":5.866776,"2015-12-31":7.090529,"2016-12-31":4.324806,"2017-12-31":6.216233,"2018-12-31":9.979965,"2019-12-31":9.267184,"2020-12-31":9.703832,"2021-12-31":9.755147,"2022-12-31":9.305379,"2023-12-31":9.681857,"2024-12-31":8.610805,"2025-12-31":6.8461},"evs_high":{"2012-12-31":3.665115,"2013-12-31":6.520131,"2014-12-31":9.150124,"2015-12-31":10.237352,"2016-12-31":5.750527,"2017-12-31":9.10119,"2018-12-31":12.545522,"2019-12-31":10.528626,"2020-12-31":12.487507,"2021-12-31":12.2859,"2022-12-31":11.539153,"2023-12-31":12.938105,"2024-12-31":11.525151,"2025-12-31":7.838619},"evs_low":{"2012-12-31":2.799019,"2013-12-31":2.339848,"2014-12-31":3.89139,"2015-12-31":5.109219,"2016-12-31":2.523614,"2017-12-31":4.27701,"2018-12-31":7.348442,"2019-12-31":8.0866,"2020-12-31":6.73527,"2021-12-31":8.210822,"2022-12-31":7.834408,"2023-12-31":6.07098,"2024-12-31":6.781818,"2025-12-31":5.777987},"eve_avg":{"2012-12-31":29.054625,"2013-12-31":37.869528,"2014-12-31":37.063853,"2015-12-31":29.741623,"2016-12-31":18.173439,"2017-12-31":24.79104,"2018-12-31":35.113888,"2019-12-31":28.808854,"2020-12-31":27.19814,"2021-12-31":32.45706,"2022-12-31":27.590275,"2023-12-31":28.244676,"2024-12-31":25.432409,"2025-12-31":19.374212},"eve_high":{"2012-12-31":32.389058,"2013-12-31":59.049274,"2014-12-31":57.806679,"2015-12-31":42.94115,"2016-12-31":24.164519,"2017-12-31":36.296575,"2018-12-31":44.140643,"2019-12-31":32.730295,"2020-12-31":35.000293,"2021-12-31":40.877312,"2022-12-31":34.213374,"2023-12-31":37.74406,"2024-12-31":34.040064,"2025-12-31":22.183004},"eve_low":{"2012-12-31":24.735266,"2013-12-31":21.190733,"2014-12-31":24.584181,"2015-12-31":21.430908,"2016-12-31":10.604581,"2017-12-31":17.057202,"2018-12-31":25.855037,"2019-12-31":25.13878,"2020-12-31":18.87778,"2021-12-31":27.318823,"2022-12-31":23.228875,"2023-12-31":17.710742,"2024-12-31":20.030411,"2025-12-31":16.35149},"evb_avg":{"2012-12-31":100.056625,"2013-12-31":195.514353,"2014-12-31":84.749445,"2015-12-31":46.958817,"2016-12-31":28.431499,"2017-12-31":38.527524,"2018-12-31":55.267019,"2019-12-31":41.249376,"2020-12-31":36.440622,"2021-12-31":45.744825,"2022-12-31":34.907413,"2023-12-31":32.919703,"2024-12-31":27.947581,"2025-12-31":20.639133},"evb_high":{"2012-12-31":111.539548,"2013-12-31":304.862014,"2014-12-31":132.179564,"2015-12-31":67.799448,"2016-12-31":37.804265,"2017-12-31":56.408169,"2018-12-31":69.474555,"2019-12-31":46.864213,"2020-12-31":46.894106,"2021-12-31":57.612288,"2022-12-31":43.287005,"2023-12-31":43.991415,"2024-12-31":37.406502,"2025-12-31":23.631308},"evb_low":{"2012-12-31":85.181868,"2013-12-31":109.404384,"2014-12-31":56.213683,"2015-12-31":33.837093,"2016-12-31":16.590373,"2017-12-31":26.508438,"2018-12-31":40.694179,"2019-12-31":35.994455,"2020-12-31":25.292835,"2021-12-31":38.503018,"2022-12-31":29.389339,"2023-12-31":20.642204,"2024-12-31":22.011345,"2025-12-31":17.41906},"earnings_yield":{"2012-12-31":0.556715,"2013-12-31":0.171013,"2014-12-31":2.01643,"2015-12-31":1.269266,"2016-12-31":1.579779,"2017-12-31":1.701769,"2018-12-31":1.824477,"2019-12-31":1.984877,"2020-12-31":1.838024,"2021-12-31":1.289899,"2022-12-31":2.441415,"2023-12-31":2.053189,"2024-12-31":3.316217,"2025-12-31":4.093303},"fcf_yield":{"2012-12-31":2.384023,"2013-12-31":1.507808,"2014-12-31":2.038485,"2015-12-31":4.031419,"2016-12-31":4.060853,"2017-12-31":3.048195,"2018-12-31":3.505176,"2019-12-31":4.028608,"2020-12-31":3.136658,"2021-12-31":3.282908,"2022-12-31":4.376031,"2023-12-31":3.255146,"2024-12-31":4.527933,"2025-12-31":6.410633},"peg":{"2013-12-31":-11.695,"2014-12-31":0.025762,"2015-12-31":-1.636319,"2016-12-31":3.32325,"2017-12-31":0.576102,"2018-12-31":1.537731,"2019-12-31":2.226513,"2020-12-31":1.632187,"2021-12-31":-3.694829,"2022-12-31":0.747412,"2023-12-31":1.034503,"2024-12-31":1.960065,"2025-12-31":1.437977},"price":{"2012-12-31":14.37,"2013-12-31":23.39,"2014-12-31":40.17,"2015-12-31":33.09,"2016-12-31":31.65,"2017-12-31":59.35,"2018-12-31":75.09,"2019-12-31":84.64,"2020-12-31":121.87,"2021-12-31":137.22,"2022-12-31":112.23,"2023-12-31":196.28,"2024-12-31":140.22,"2025-12-31":132.9},"price_avg":{"2012-12-31":13.272143,"2013-12-31":16.921346,"2014-12-31":27.114615,"2015-12-31":39.048113,"2016-12-31":30.686731,"2017-12-31":44.647115,"2018-12-31":78.710769,"2019-12-31":84.051731,"2020-12-31":98.799811,"2021-12-31":112.915,"2022-12-31":130.570769,"2023-12-31":156.973667,"2024-12-31":149.682421,"2025-12-31":135.21284},"price_high":{"2012-12-31":14.37,"2013-12-31":24.72,"2014-12-31":40.17,"2015-12-31":54.07,"2016-12-31":38.56,"2017-12-31":61.9,"2018-12-31":97.05,"2019-12-31":94.45,"2020-12-31":124.54,"2021-12-31":139.52,"2022-12-31":159.85,"2023-12-31":205.89,"2024-12-31":198.19,"2025-12-31":153.8},"price_low":{"2012-12-31":11.85,"2013-12-31":10.78,"2014-12-31":19.26,"2015-12-31":29.59,"2016-12-31":20.74,"2017-12-31":33.05,"2018-12-31":59.9,"2019-12-31":74.32,"2020-12-31":71.35,"2021-12-31":96.68,"2022-12-31":111.29,"2023-12-31":102.73,"2024-12-31":119.24,"2025-12-31":115.21},"ev_avg":{"2012-12-31":300570100.191429,"2013-12-31":451442641.213269,"2014-12-31":783678116.896154,"2015-12-31":1164860407.283962,"2016-12-31":855987148.186731,"2017-12-31":1434880583.327885,"2018-12-31":2783302337.704616,"2019-12-31":2980391133.720384,"2020-12-31":3522131895.836793,"2021-12-31":4011043480,"2022-12-31":4557058080,"2023-12-31":5368183062.999999,"2024-12-31":5231675400.436508,"2025-12-31":4580896773.2},"shares_out":{"2010-12-31":23562000,"2011-12-31":5300288,"2012-12-31":31420028,"2013-12-31":32375299,"2014-12-31":33594285,"2015-12-31":34414631,"2016-12-31":35841001,"2017-12-31":38598117,"2018-12-31":39015034,"2019-12-31":39015034,"2020-12-31":39252665,"2021-12-31":39112000,"2022-12-31":37362000,"2023-12-31":36909000,"2024-12-31":36503000,"2025-12-31":35730000},"shares_dil":{"2010-12-31":23562000,"2011-12-31":24194000,"2012-12-31":28352000,"2013-12-31":35973000,"2014-12-31":37170000,"2015-12-31":38184000,"2016-12-31":38369000,"2017-12-31":40071000,"2018-12-31":41897000,"2019-12-31":41345000,"2020-12-31":40823000,"2021-12-31":40118000,"2022-12-31":39344000,"2023-12-31":37602000,"2024-12-31":37353000,"2025-12-31":36453000},"shares_basic":{"2010-12-31":4706000,"2011-12-31":5053000,"2012-12-31":11891000,"2013-12-31":31914000,"2014-12-31":32979000,"2015-12-31":34050000,"2016-12-31":35247000,"2017-12-31":37443000,"2018-12-31":38876000,"2019-12-31":39075000,"2020-12-31":39167000,"2021-12-31":39030000,"2022-12-31":38453000,"2023-12-31":36879000,"2024-12-31":36799000,"2025-12-31":36142000},"rev_ps":{"2010-12-31":2.777014,"2011-12-31":3.150037,"2012-12-31":3.224464,"2013-12-31":3.001195,"2014-12-31":3.593732,"2015-12-31":4.30243,"2016-12-31":5.158461,"2017-12-31":5.760475,"2018-12-31":6.656539,"2019-12-31":7.778619,"2020-12-31":8.89114,"2021-12-31":10.249065,"2022-12-31":12.447209,"2023-12-31":14.745439,"2024-12-31":16.265655,"2025-12-31":18.355828},"ebitda_ps":{"2010-12-31":0.245225,"2011-12-31":0.342192,"2012-12-31":0.364877,"2013-12-31":0.331387,"2014-12-31":0.568846,"2015-12-31":1.025718,"2016-12-31":1.22758,"2017-12-31":1.444411,"2018-12-31":1.891902,"2019-12-31":2.502213,"2020-12-31":3.172207,"2021-12-31":3.080413,"2022-12-31":4.198073,"2023-12-31":5.054518,"2024-12-31":5.507161,"2025-12-31":6.486243},"ebit_ps":{"2010-12-31":0.051311,"2011-12-31":0.120112,"2012-12-31":0.105954,"2013-12-31":0.064187,"2014-12-31":0.248776,"2015-12-31":0.649644,"2016-12-31":0.78467,"2017-12-31":0.929425,"2018-12-31":1.202019,"2019-12-31":1.747563,"2020-12-31":2.367636,"2021-12-31":2.185627,"2022-12-31":3.318092,"2023-12-31":4.336711,"2024-12-31":5.011539,"2025-12-31":6.088717},"eps_basic":{"2010-12-31":0.04,"2011-12-31":0.09,"2012-12-31":0.09,"2013-12-31":0.05,"2014-12-31":0.92,"2015-12-31":0.47,"2016-12-31":0.55,"2017-12-31":1.08,"2018-12-31":1.47,"2019-12-31":1.77,"2020-12-31":2.34,"2021-12-31":1.82,"2022-12-31":2.81,"2023-12-31":4.11,"2024-12-31":4.72,"2025-12-31":5.49},"eps":{"2010-12-31":0.04,"2011-12-31":0.08,"2012-12-31":0.08,"2013-12-31":0.04,"2014-12-31":0.81,"2015-12-31":0.42,"2016-12-31":0.5,"2017-12-31":1.01,"2018-12-31":1.37,"2019-12-31":1.68,"2020-12-31":2.24,"2021-12-31":1.77,"2022-12-31":2.74,"2023-12-31":4.03,"2024-12-31":4.65,"2025-12-31":5.44},"cfo_ps":{"2010-12-31":0.419998,"2011-12-31":0.710507,"2012-12-31":0.774266,"2013-12-31":0.697217,"2014-12-31":1.11442,"2015-12-31":1.727425,"2016-12-31":1.806406,"2017-12-31":2.686382,"2018-12-31":2.994582,"2019-12-31":3.884557,"2020-12-31":4.411386,"2021-12-31":5.000648,"2022-12-31":5.05424,"2023-12-31":6.505106,"2024-12-31":6.53479,"2025-12-31":8.487642},"fcf_ps":{"2010-12-31":0.355912,"2011-12-31":0.400554,"2012-12-31":0.379656,"2013-12-31":0.317405,"2014-12-31":0.740086,"2015-12-31":1.20231,"2016-12-31":1.200579,"2017-12-31":1.742607,"2018-12-31":2.450987,"2019-12-31":3.217656,"2020-12-31":3.6756,"2021-12-31":4.391844,"2022-12-31":4.663812,"2023-12-31":6.271448,"2024-12-31":6.204589,"2025-12-31":8.350753},"cash_ps":{"2011-12-31":4.631446,"2012-12-31":3.769316,"2013-12-31":3.002165,"2014-12-31":3.786894,"2015-12-31":5.200288,"2016-12-31":6.803828,"2017-12-31":7.47223,"2018-12-31":7.411656,"2019-12-31":7.660893,"2020-12-31":9.070059,"2021-12-31":10.362242,"2022-12-31":8.600369,"2023-12-31":11.529925,"2024-12-31":6.360628,"2025-12-31":7.004142},"bvps":{"2011-12-31":-12.154811,"2012-12-31":2.913906,"2013-12-31":3.185052,"2014-12-31":4.519429,"2015-12-31":5.682641,"2016-12-31":7.209983,"2017-12-31":8.900538,"2018-12-31":9.175668,"2019-12-31":9.914204,"2020-12-31":10.304574,"2021-12-31":11.165729,"2022-12-31":7.738585,"2023-12-31":9.975182,"2024-12-31":13.070597,"2025-12-31":15.705374},"tbvps":{"2011-12-31":-12.813643,"2012-12-31":2.814351,"2013-12-31":3.101315,"2014-12-31":4.45043,"2015-12-31":5.633912,"2016-12-31":7.1736,"2017-12-31":8.539121,"2018-12-31":8.427213,"2019-12-31":9.292854,"2020-12-31":9.80899,"2021-12-31":10.807987,"2022-12-31":7.196644,"2023-12-31":9.510201,"2024-12-31":12.679972,"2025-12-31":15.377862},"buyback_ps":{"2016-12-31":0,"2017-12-31":0,"2018-12-31":2.02974,"2019-12-31":2.090313,"2020-12-31":3.104353,"2021-12-31":3.239867,"2022-12-31":8.06588,"2023-12-31":4.542312,"2024-12-31":3.744679,"2025-12-31":5.031822},"fcf_margin":{"2010-12-31":12.816359,"2011-12-31":12.715845,"2012-12-31":11.774229,"2013-12-31":10.575943,"2014-12-31":20.593806,"2015-12-31":27.9449,"2016-12-31":23.273967,"2017-12-31":30.251096,"2018-12-31":36.820742,"2019-12-31":41.365393,"2020-12-31":41.340026,"2021-12-31":42.851167,"2022-12-31":37.468732,"2023-12-31":42.531445,"2024-12-31":38.145336,"2025-12-31":45.493742}},"ttm":{"roe":{"2013-09-30":12.832008,"2013-12-31":1.580094,"2014-03-31":1.729773,"2014-06-30":2.453493,"2014-09-30":3.965702,"2014-12-31":23.725995,"2015-03-31":25.094541,"2015-06-30":24.85921,"2015-09-30":24.108146,"2015-12-31":9.133748,"2016-03-31":9.4675,"2016-06-30":8.942831,"2016-09-30":8.854901,"2016-12-31":8.469114,"2017-03-31":14.696422,"2017-06-30":15.008463,"2017-09-30":15.285906,"2017-12-31":13.436508,"2018-03-31":8.498326,"2018-06-30":9.159528,"2018-09-30":13.04139,"2018-12-31":16.336794,"2019-03-31":16.608402,"2019-06-30":17.992434,"2019-09-30":17.158644,"2019-12-31":18.61889,"2020-03-31":19.671294,"2020-06-30":21.444024,"2020-09-30":23.228017,"2020-12-31":23.145137,"2021-03-31":18.653344,"2021-06-30":16.965941,"2021-09-30":18.164163,"2021-12-31":16.871217,"2022-03-31":23.342717,"2022-06-30":25.725945,"2022-09-30":26.771498,"2022-12-31":29.756297,"2023-03-31":32.165274,"2023-06-30":35.756304,"2023-09-30":41.093462,"2023-12-31":46.126368,"2024-03-31":48.278335,"2024-06-30":48.413125,"2024-09-30":44.092001,"2024-12-31":41.093589,"2025-03-31":40.229563,"2025-06-30":39.531733,"2025-09-30":38.638485,"2025-12-31":38.202046,"2026-03-31":37.724036,"2026-06-30":38.592289},"roa":{"2013-09-30":2.066194,"2013-12-31":0.849221,"2014-03-31":0.927441,"2014-06-30":1.329277,"2014-09-30":2.19902,"2014-12-31":13.363763,"2015-03-31":14.247427,"2015-06-30":14.523126,"2015-09-30":14.153814,"2015-12-31":5.437521,"2016-03-31":5.723924,"2016-06-30":5.490278,"2016-09-30":5.485246,"2016-12-31":5.263115,"2017-03-31":9.276151,"2017-06-30":9.523107,"2017-09-30":9.813361,"2017-12-31":8.56321,"2018-03-31":5.49143,"2018-06-30":5.896088,"2018-09-30":8.417155,"2018-12-31":10.203658,"2019-03-31":10.223066,"2019-06-30":11.075299,"2019-09-30":10.408573,"2019-12-31":10.994475,"2020-03-31":11.322449,"2020-06-30":12.546105,"2020-09-30":13.266237,"2020-12-31":12.966617,"2021-03-31":10.337138,"2021-06-30":9.406364,"2021-09-30":9.971543,"2021-12-31":9.147996,"2022-03-31":12.44966,"2022-06-30":13.312577,"2022-09-30":13.497308,"2022-12-31":14.251666,"2023-03-31":14.988496,"2023-06-30":16.078127,"2023-09-30":18.58336,"2023-12-31":20.031594,"2024-03-31":21.101438,"2024-06-30":21.512132,"2024-09-30":20.516762,"2024-12-31":19.44736,"2025-03-31":19.532647,"2025-06-30":19.721817,"2025-09-30":19.495318,"2025-12-31":19.174154,"2026-03-31":19.265298,"2026-06-30":19.920547},"roc":{"2013-09-30":13.210438,"2013-12-31":1.7657,"2014-03-31":1.703538,"2014-06-30":2.433634,"2014-09-30":4.04415,"2014-12-31":5.712734,"2015-03-31":8.476361,"2015-06-30":9.96665,"2015-09-30":11.169823,"2015-12-31":9.240283,"2016-03-31":9.481645,"2016-06-30":8.984397,"2016-09-30":8.777697,"2016-12-31":8.379494,"2017-03-31":9.629444,"2017-06-30":9.910335,"2017-09-30":10.086128,"2017-12-31":9.775439,"2018-03-31":7.890249,"2018-06-30":8.429826,"2018-09-30":12.045734,"2018-12-31":11.317111,"2019-03-31":15.06346,"2019-06-30":16.107259,"2019-09-30":15.329207,"2019-12-31":16.784189,"2020-03-31":17.883471,"2020-06-30":19.88227,"2020-09-30":21.700713,"2020-12-31":21.924107,"2021-03-31":17.669161,"2021-06-30":16.333476,"2021-09-30":17.791604,"2021-12-31":16.547746,"2022-03-31":23.151413,"2022-06-30":25.793485,"2022-09-30":26.754066,"2022-12-31":29.054565,"2023-03-31":30.874609,"2023-06-30":33.570568,"2023-09-30":37.819268,"2023-12-31":42.103211,"2024-03-31":43.691594,"2024-06-30":43.216495,"2024-09-30":38.822203,"2024-12-31":36.662292,"2025-03-31":35.730131,"2025-06-30":34.973614,"2025-09-30":34.761748,"2025-12-31":34.351939,"2026-03-31":34.386459,"2026-06-30":35.616495},"roic":{"2013-09-30":null,"2013-12-31":null,"2014-03-31":121.552121,"2014-06-30":null,"2014-09-30":128.287398,"2014-12-31":46.626009,"2015-03-31":111.850449,"2015-06-30":165.815014,"2015-09-30":240.142429,"2015-12-31":77.895841,"2016-03-31":146.591715,"2016-06-30":132.406787,"2016-09-30":94.85869,"2016-12-31":122.095012,"2017-03-31":107.164044,"2017-06-30":131.335022,"2017-09-30":101.887982,"2017-12-31":84.44034,"2018-03-31":66.272657,"2018-06-30":80.93465,"2018-09-30":116.5224,"2018-12-31":63.393601,"2019-03-31":97.714257,"2019-06-30":94.7421,"2019-09-30":101.874562,"2019-12-31":79.134036,"2020-03-31":103.770148,"2020-06-30":108.862078,"2020-09-30":114.313996,"2020-12-31":127.213388,"2021-03-31":145.555585,"2021-06-30":141.064307,"2021-09-30":102.938902,"2021-12-31":174.251392,"2022-03-31":1932.200013,"2022-06-30":1935.633775,"2022-09-30":745.604992,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":409.644787,"2024-09-30":273.467354,"2024-12-31":165.237372,"2025-03-31":204.166327,"2025-06-30":71.041278,"2025-09-30":65.658301,"2025-12-31":64.168213,"2026-03-31":73.772322,"2026-06-30":60.888941},"gross_margin":{"2013-06-30":78.49677,"2013-09-30":77.683916,"2013-12-31":77.15863,"2014-03-31":77.334156,"2014-06-30":77.427457,"2014-09-30":77.811099,"2014-12-31":78.3177,"2015-03-31":78.6229,"2015-06-30":79.052673,"2015-09-30":79.282919,"2015-12-31":79.374133,"2016-03-31":79.500575,"2016-06-30":79.31211,"2016-09-30":78.81733,"2016-12-31":78.298345,"2017-03-31":77.687282,"2017-06-30":77.513538,"2017-09-30":77.808365,"2017-12-31":77.654357,"2018-03-31":77.250448,"2018-06-30":76.791838,"2018-09-30":76.433461,"2018-12-31":76.268336,"2019-03-31":76.501794,"2019-06-30":76.916003,"2019-09-30":77.541195,"2019-12-31":78.384488,"2020-03-31":78.857957,"2020-06-30":79.073849,"2020-09-30":78.695448,"2020-12-31":78.172431,"2021-03-31":77.932876,"2021-06-30":77.864741,"2021-09-30":78.058169,"2021-12-31":78.247789,"2022-03-31":78.552296,"2022-06-30":78.739005,"2022-09-30":78.925177,"2022-12-31":79.010992,"2023-03-31":79.143408,"2023-06-30":79.524015,"2023-09-30":80.008211,"2023-12-31":80.614402,"2024-03-31":81.086239,"2024-06-30":81.503031,"2024-09-30":81.520364,"2024-12-31":81.651198,"2025-03-31":81.789227,"2025-06-30":81.841672,"2025-09-30":82.445324,"2025-12-31":82.848048,"2026-03-31":83.086861,"2026-06-30":83.328189},"ebitda_margin":{"2013-06-30":12.322982,"2013-09-30":12.266847,"2013-12-31":11.041848,"2014-03-31":11.124432,"2014-06-30":11.84552,"2014-09-30":13.207981,"2014-12-31":15.828835,"2015-03-31":18.975809,"2015-06-30":20.669494,"2015-09-30":22.259162,"2015-12-31":23.840423,"2016-03-31":24.558048,"2016-06-30":23.941793,"2016-09-30":23.819591,"2016-12-31":23.797398,"2017-03-31":23.509019,"2017-06-30":24.765397,"2017-09-30":25.442792,"2017-12-31":25.074514,"2018-03-31":25.084816,"2018-06-30":25.439249,"2018-09-30":27.635237,"2018-12-31":28.421702,"2019-03-31":29.652951,"2019-06-30":30.547763,"2019-09-30":31.116561,"2019-12-31":32.167832,"2020-03-31":32.973563,"2020-06-30":34.768769,"2020-09-30":34.996571,"2020-12-31":35.678292,"2021-03-31":28.837132,"2021-06-30":29.259643,"2021-09-30":29.952069,"2021-12-31":30.055549,"2022-03-31":37.332997,"2022-06-30":36.411645,"2022-09-30":34.959906,"2022-12-31":33.727025,"2023-03-31":32.599322,"2023-06-30":33.099244,"2023-09-30":33.706219,"2023-12-31":34.278521,"2024-03-31":34.663787,"2024-06-30":34.497375,"2024-09-30":33.647525,"2024-12-31":33.857607,"2025-03-31":34.04422,"2025-06-30":33.621917,"2025-09-30":34.911812,"2025-12-31":35.336148,"2026-03-31":35.691612,"2026-06-30":36.13461},"op_margin":{"2013-06-30":3.969238,"2013-09-30":3.583703,"2013-12-31":2.138715,"2014-03-31":2.046106,"2014-06-30":2.71922,"2014-09-30":4.173113,"2014-12-31":6.922495,"2015-03-31":10.253276,"2015-06-30":12.104578,"2015-09-30":13.631307,"2015-12-31":15.099462,"2016-03-31":15.882547,"2016-06-30":15.351708,"2016-09-30":15.247231,"2016-12-31":15.211317,"2017-03-31":14.729636,"2017-06-30":15.811732,"2017-09-30":16.501088,"2017-12-31":16.134524,"2018-03-31":15.661727,"2018-06-30":15.61213,"2018-09-30":17.618197,"2018-12-31":18.057722,"2019-03-31":19.35553,"2019-06-30":20.397494,"2019-09-30":21.099944,"2019-12-31":22.46624,"2020-03-31":23.647102,"2020-06-30":25.70847,"2020-09-30":26.014806,"2020-12-31":26.629161,"2021-03-31":19.685853,"2021-06-30":20.131762,"2021-09-30":20.960996,"2021-12-31":21.325139,"2022-03-31":28.965071,"2022-06-30":28.470159,"2022-09-30":27.509207,"2022-12-31":26.657314,"2023-03-31":26.073698,"2023-06-30":27.088205,"2023-09-30":28.16027,"2023-12-31":29.410523,"2024-03-31":30.31216,"2024-06-30":30.614254,"2024-09-30":30.230542,"2024-12-31":30.810555,"2025-03-31":31.237081,"2025-06-30":31.008337,"2025-09-30":32.545013,"2025-12-31":33.170484,"2026-03-31":33.741298,"2026-06-30":34.364851},"incr_op_margin":{"2014-06-30":-3.41027,"2014-09-30":6.890719,"2014-12-31":27.083577,"2015-03-31":44.378872,"2015-06-30":50.968972,"2015-09-30":52.88965,"2015-12-31":50.672529,"2016-03-31":40.389197,"2016-06-30":29.795722,"2016-09-30":22.739669,"2016-12-31":15.757558,"2017-03-31":8.447999,"2017-06-30":18.596281,"2017-09-30":24.450669,"2017-12-31":21.687992,"2018-03-31":20.713473,"2018-06-30":14.647733,"2018-09-30":22.798997,"2018-12-31":27.29448,"2019-03-31":38.514828,"2019-06-30":47.746901,"2019-09-30":42.499828,"2019-12-31":51.247718,"2020-03-31":52.410071,"2020-06-30":63.393068,"2020-09-30":62.701821,"2020-12-31":59.002321,"2021-03-31":-12.497251,"2021-06-30":-25.443914,"2021-09-30":-20.155879,"2021-12-31":-18.608559,"2022-03-31":92.690327,"2022-06-30":78.779887,"2022-09-30":63.312679,"2022-12-31":54.56837,"2023-03-31":10.444725,"2023-06-30":18.970829,"2023-09-30":32.393213,"2023-12-31":50.238665,"2024-03-31":64.641978,"2024-06-30":63.175229,"2024-09-30":51.67104,"2024-12-31":45.42579,"2025-03-31":41.351637,"2025-06-30":35.101895,"2025-09-30":55.385793,"2025-12-31":56.464243,"2026-03-31":58.374341,"2026-06-30":66.781892},"pretax_margin":{"2013-06-30":3.599327,"2013-09-30":3.218768,"2013-12-31":1.89048,"2014-03-31":2.058448,"2014-06-30":2.722569,"2014-09-30":4.072355,"2014-12-31":6.44787,"2015-03-31":9.739475,"2015-06-30":11.675692,"2015-09-30":13.202312,"2015-12-31":14.925373,"2016-03-31":15.858853,"2016-06-30":15.280684,"2016-09-30":15.381339,"2016-12-31":15.374005,"2017-03-31":15.026026,"2017-06-30":16.249752,"2017-09-30":17.122519,"2017-12-31":17.059889,"2018-03-31":16.868726,"2018-06-30":16.963545,"2018-09-30":19.074453,"2018-12-31":19.888916,"2019-03-31":21.307464,"2019-06-30":22.784793,"2019-09-30":23.618079,"2019-12-31":24.869795,"2020-03-31":25.971726,"2020-06-30":27.727873,"2020-09-30":27.845737,"2020-12-31":28.112232,"2021-03-31":20.782368,"2021-06-30":20.911305,"2021-09-30":21.399924,"2021-12-31":21.741996,"2022-03-31":29.204415,"2022-06-30":28.39561,"2022-09-30":27.527131,"2022-12-31":27.301148,"2023-03-31":27.163669,"2023-06-30":28.851883,"2023-09-30":30.598239,"2023-12-31":32.220835,"2024-03-31":33.494329,"2024-06-30":34.295509,"2024-09-30":34.334092,"2024-12-31":34.534565,"2025-03-31":35.170711,"2025-06-30":35.049661,"2025-09-30":36.174533,"2025-12-31":36.888175,"2026-03-31":37.016254,"2026-06-30":37.236069},"net_margin":{"2013-06-30":3.075202,"2013-09-30":2.588338,"2013-12-31":1.427354,"2014-03-31":1.518932,"2014-06-30":2.141554,"2014-09-30":3.463842,"2014-12-31":22.641283,"2015-03-31":23.932602,"2015-06-30":23.828823,"2015-09-30":23.242462,"2015-12-31":9.657057,"2016-03-31":10.197701,"2016-06-30":9.83769,"2016-09-30":9.856111,"2016-12-31":9.71277,"2017-03-31":17.759451,"2017-06-30":18.917093,"2017-09-30":19.756334,"2017-12-31":17.519972,"2018-03-31":11.399303,"2018-06-30":12.035892,"2018-09-30":17.100268,"2018-12-31":20.547243,"2019-03-31":21.229359,"2019-06-30":22.44594,"2019-09-30":20.271065,"2019-12-31":21.559232,"2020-03-31":22.483588,"2020-06-30":24.779224,"2020-09-30":25.060511,"2020-12-31":25.229018,"2021-03-31":19.575532,"2021-06-30":17.674747,"2021-09-30":18.414005,"2021-12-31":17.257984,"2022-03-31":22.471695,"2022-06-30":22.676312,"2022-09-30":21.654995,"2022-12-31":22.05165,"2023-03-31":22.029602,"2023-06-30":22.977788,"2023-09-30":25.766315,"2023-12-31":27.341115,"2024-03-31":28.48081,"2024-06-30":29.361068,"2024-09-30":28.722152,"2024-12-31":28.58596,"2025-03-31":29.193054,"2025-06-30":29.041677,"2025-09-30":28.962504,"2025-12-31":29.638707,"2026-03-31":29.411533,"2026-06-30":29.381331},"common_margin":{"2013-06-30":1.796136,"2013-09-30":2.569994,"2013-12-31":1.424575,"2014-03-31":1.516287,"2014-06-30":2.139879,"2014-09-30":3.463842,"2014-12-31":22.641283,"2015-03-31":23.932602,"2015-06-30":23.828823,"2015-09-30":23.242462,"2015-12-31":9.657057,"2016-03-31":10.197701,"2016-06-30":9.83769,"2016-09-30":9.856111,"2016-12-31":9.71277,"2017-03-31":17.759451,"2017-06-30":18.917093,"2017-09-30":19.756334,"2017-12-31":17.519972,"2018-03-31":11.399303,"2018-06-30":12.035892,"2018-09-30":17.100268,"2018-12-31":20.547243,"2019-03-31":21.229359,"2019-06-30":22.44594,"2019-09-30":20.271065,"2019-12-31":21.559232,"2020-03-31":22.483588,"2020-06-30":24.779224,"2020-09-30":25.060511,"2020-12-31":25.229018,"2021-03-31":19.575532,"2021-06-30":17.674747,"2021-09-30":18.414005,"2021-12-31":17.257984,"2022-03-31":22.471695,"2022-06-30":22.676312,"2022-09-30":21.654995,"2022-12-31":22.05165,"2023-03-31":22.029602,"2023-06-30":22.977788,"2023-09-30":25.766315,"2023-12-31":27.341115,"2024-03-31":28.48081,"2024-06-30":29.361068,"2024-09-30":28.722152,"2024-12-31":28.58596,"2025-03-31":29.193054,"2025-06-30":29.041677,"2025-09-30":28.962504,"2025-12-31":29.638707,"2026-03-31":29.411533,"2026-06-30":29.381331},"tax_rate_pct":{"2013-06-30":14.561747,"2013-09-30":19.586083,"2013-12-31":24.497795,"2014-03-31":26.20985,"2014-06-30":21.340713,"2014-09-30":14.942529,"2014-12-31":-251.14362,"2015-03-31":-145.727837,"2015-06-30":-104.089176,"2015-09-30":-76.048426,"2015-12-31":35.297716,"2016-03-31":35.697107,"2016-06-30":35.620091,"2016-09-30":35.921633,"2016-12-31":36.823425,"2017-03-31":-18.191272,"2017-06-30":-16.414655,"2017-09-30":-15.382166,"2017-12-31":-2.696869,"2018-03-31":32.42345,"2018-06-30":29.048487,"2018-09-30":10.349894,"2018-12-31":-3.310017,"2019-03-31":0.366562,"2019-06-30":1.48719,"2019-09-30":14.171407,"2019-12-31":13.311579,"2020-03-31":13.43052,"2020-06-30":10.634242,"2020-09-30":10.002341,"2020-12-31":10.256084,"2021-03-31":5.807017,"2021-06-30":15.477553,"2021-09-30":13.95294,"2021-12-31":20.623735,"2022-03-31":23.053775,"2022-06-30":20.141487,"2022-09-30":21.332176,"2022-12-31":19.228123,"2023-03-31":18.900491,"2023-06-30":20.359487,"2023-09-30":15.79151,"2023-12-31":15.144612,"2024-03-31":14.968261,"2024-06-30":14.388009,"2024-09-30":16.345096,"2024-12-31":17.225076,"2025-03-31":16.996122,"2025-06-30":17.141347,"2025-09-30":19.936757,"2025-12-31":19.652552,"2026-03-31":20.544276,"2026-06-30":21.094433},"total_debt":{"2012-09-30":2630000,"2012-12-31":1991000,"2013-03-31":1664000,"2013-06-30":1336000,"2013-09-30":1071000,"2013-12-31":805000,"2014-03-31":538000,"2014-06-30":270000,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":1565000,"2019-03-31":1153000,"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},"st_debt":{"2012-09-30":1556000,"2012-12-31":1183000,"2013-03-31":1122000,"2013-06-30":1058000,"2013-09-30":1071000,"2013-12-31":805000,"2014-03-31":538000,"2014-06-30":270000,"2014-09-30":0,"2014-12-31":0,"2017-12-31":0,"2018-12-31":1565000,"2019-03-31":1153000},"debt_ebitda":{"2013-06-30":0.109275,"2013-09-30":0.084291,"2013-12-31":0.067528,"2014-03-31":0.042634,"2014-06-30":0.019083,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.019744,"2019-03-31":0.013438,"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},"net_debt_ebitda":{"2013-06-30":-8.591608,"2013-09-30":-7.854163,"2013-12-31":-8.085815,"2014-03-31":-8.326333,"2014-06-30":-7.709025,"2014-09-30":-6.81271,"2014-12-31":-6.016742,"2015-03-31":-5.353532,"2015-06-30":-5.158396,"2015-09-30":-5.001867,"2015-12-31":-4.569422,"2016-03-31":-4.840781,"2016-06-30":-4.929976,"2016-09-30":-4.636073,"2016-12-31":-5.1773,"2017-03-31":-5.084098,"2017-06-30":-5.320575,"2017-09-30":-5.404971,"2017-12-31":-4.983051,"2018-03-31":-5.398787,"2018-06-30":-4.963282,"2018-09-30":-4.415047,"2018-12-31":-3.628348,"2019-03-31":-3.46126,"2019-06-30":-3.261313,"2019-09-30":-3.078344,"2019-12-31":-2.88911,"2020-03-31":-3.027488,"2020-06-30":-2.921526,"2020-09-30":-2.581542,"2020-12-31":-2.749241,"2021-03-31":-3.312487,"2021-06-30":-3.203285,"2021-09-30":-2.91306,"2021-12-31":-3.27956,"2022-03-31":-2.86205,"2022-06-30":-2.568986,"2022-09-30":-2.351548,"2022-12-31":-1.945444,"2023-03-31":-2.019549,"2023-06-30":-2.012516,"2023-09-30":-2.345053,"2023-12-31":-2.239072,"2024-03-31":-2.297785,"2024-06-30":-1.40282,"2024-09-30":-1.180023,"2024-12-31":-1.128692,"2025-03-31":-1.373415,"2025-06-30":-0.905709,"2025-09-30":-0.988012,"2025-12-31":-1.058428,"2026-03-31":-1.143304,"2026-06-30":-0.985328},"debt_ebit":{"2013-06-30":0.339259,"2013-09-30":0.288524,"2013-12-31":0.348636,"2014-03-31":0.231797,"2014-06-30":0.083128,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.031076,"2019-03-31":0.020587,"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},"net_debt_ebit":{"2013-06-30":-26.673692,"2013-09-30":-26.884429,"2013-12-31":-41.745777,"2014-03-31":-45.26928,"2014-06-30":-33.582204,"2014-09-30":-21.562357,"2014-12-31":-13.757759,"2015-03-31":-9.907818,"2015-06-30":-8.808357,"2015-09-30":-8.167769,"2015-12-31":-7.214625,"2016-03-31":-7.484954,"2016-06-30":-7.688556,"2016-09-30":-7.242584,"2016-12-31":-8.099645,"2017-03-31":-8.1144,"2017-06-30":-8.333443,"2017-09-30":-8.333847,"2017-12-31":-7.744113,"2018-03-31":-8.64704,"2018-06-30":-8.08744,"2018-09-30":-6.925276,"2018-12-31":-5.710788,"2019-03-31":-5.3027,"2019-06-30":-4.884219,"2019-09-30":-4.539702,"2019-12-31":-4.136714,"2020-03-31":-4.221535,"2020-06-30":-3.951143,"2020-09-30":-3.472834,"2020-12-31":-3.68349,"2021-03-31":-4.852349,"2021-06-30":-4.655676,"2021-09-30":-4.162597,"2021-12-31":-4.622196,"2022-03-31":-3.688887,"2022-06-30":-3.285581,"2022-09-30":-2.98845,"2022-12-31":-2.461389,"2023-03-31":-2.524994,"2023-06-30":-2.459106,"2023-09-30":-2.806893,"2023-12-31":-2.609681,"2024-03-31":-2.627656,"2024-06-30":-1.580754,"2024-09-30":-1.313402,"2024-12-31":-1.240315,"2025-03-31":-1.496838,"2025-06-30":-0.982048,"2025-09-30":-1.059864,"2025-12-31":-1.127532,"2026-03-31":-1.209389,"2026-06-30":-1.036071},"ebitda_int":{"2013-06-30":114.261682,"2013-09-30":167.184211,"2013-12-31":277.232558,"2014-03-31":435.137931,"2014-06-30":707.45,"2014-09-30":1109.866667,"2014-12-31":2349.333333,"2015-03-31":5340.4,"2015-06-30":5108.5,"2015-09-30":8704,"2015-12-31":6527.666667,"2016-03-31":2236.578947,"2016-06-30":2717.8125,"2016-09-30":1811.68,"2016-12-31":1811.576923,"2017-03-31":3209.733333,"2017-06-30":3494.133333,"2017-09-30":9334.833333,"2017-12-31":19293,"2018-03-31":1560.307692,"2018-06-30":843.909091,"2018-09-30":660.294643,"2018-12-31":460.843023,"2019-03-31":487.511364,"2019-06-30":555.654545,"2019-09-30":612.765823,"2019-12-31":975.981132,"2020-03-31":1636.507463,"2020-06-30":3052.769231,"2020-09-30":10289.75,"2020-12-31":14388.777778,"2021-03-31":10769.4,"2021-06-30":11245.3,"2021-09-30":13185.333333,"2022-03-31":39931,"2022-06-30":40783.5,"2022-09-30":40960.25},"ebitda_capex_int":{"2013-09-30":-9.921053,"2013-12-31":-40.209302,"2014-03-31":-40.793103,"2014-06-30":10.65,"2014-09-30":211.066667,"2014-12-31":803.333333,"2015-03-31":2088.4,"2015-06-30":2142.333333,"2015-09-30":4058.25,"2015-12-31":3185.833333,"2016-03-31":1284.789474,"2016-06-30":1554.6875,"2016-09-30":851.88,"2016-12-31":917.538462,"2017-03-31":1635.933333,"2017-06-30":1663.6,"2017-09-30":4160.166667,"2017-12-31":6687,"2018-03-31":553.641026,"2018-06-30":695.87013,"2018-09-30":386.169643,"2018-12-31":328.430233,"2019-03-31":343.204545,"2019-06-30":251.69697,"2019-09-30":468.765823,"2019-12-31":715.858491,"2020-03-31":1244.925373,"2020-06-30":2411.666667,"2020-09-30":7719.583333,"2020-12-31":11051.333333,"2021-03-31":7866.9,"2021-06-30":8107.3,"2021-09-30":10142.666667,"2022-03-31":33480,"2022-06-30":35117.75,"2022-09-30":36778.75},"ebit_int":{"2013-06-30":36.803738,"2013-09-30":48.842105,"2013-12-31":53.697674,"2014-03-31":80.034483,"2014-06-30":162.4,"2014-09-30":350.666667,"2014-12-31":1027.444444,"2015-03-31":2885.6,"2015-06-30":2991.666667,"2015-09-30":5330.25,"2015-12-31":4134.333333,"2016-03-31":1446.473684,"2016-06-30":1742.6875,"2016-09-30":1159.68,"2016-12-31":1157.961538,"2017-03-31":2011.066667,"2017-06-30":2230.866667,"2017-09-30":6054.166667,"2017-12-31":12414.333333,"2018-03-31":974.179487,"2018-06-30":517.909091,"2018-09-30":420.955357,"2018-12-31":292.796512,"2019-03-31":318.215909,"2019-06-30":371.024242,"2019-09-30":415.512658,"2019-12-31":681.632075,"2020-03-31":1173.626866,"2020-06-30":2257.25641,"2020-09-30":7648.916667,"2020-12-31":10739.333333,"2021-03-31":7351.8,"2021-06-30":7737.2,"2021-09-30":9227.333333,"2022-03-31":30980.75,"2022-06-30":31888.5,"2022-09-30":32230.75},"int_exp":{"2013-06-30":107000,"2013-09-30":76000,"2013-12-31":43000,"2014-03-31":29000,"2014-06-30":20000,"2014-09-30":15000,"2014-12-31":9000,"2015-03-31":5000,"2015-06-30":6000,"2015-09-30":4000,"2015-12-31":6000,"2016-03-31":19000,"2016-06-30":16000,"2016-09-30":25000,"2016-12-31":26000,"2017-03-31":15000,"2017-06-30":15000,"2017-09-30":6000,"2017-12-31":3000,"2018-03-31":39000,"2018-06-30":77000,"2018-09-30":112000,"2018-12-31":172000,"2019-03-31":176000,"2019-06-30":165000,"2019-09-30":158000,"2019-12-31":106000,"2020-03-31":67000,"2020-06-30":39000,"2020-09-30":12000,"2020-12-31":9000,"2021-03-31":10000,"2021-06-30":10000,"2021-09-30":9000,"2021-12-31":0,"2022-03-31":4000,"2022-06-30":4000,"2022-09-30":4000,"2022-12-31":0},"equity_assets":{"2012-09-30":-75.806825,"2012-12-31":53.755328,"2013-03-31":53.694644,"2013-06-30":53.375227,"2013-09-30":55.315811,"2013-12-31":53.538626,"2014-03-31":53.373869,"2014-06-30":54.807598,"2014-09-30":55.564943,"2014-12-31":58.38961,"2015-03-31":59.24398,"2015-06-30":61.042741,"2015-09-30":60.980663,"2015-12-31":60.450552,"2016-03-31":61.42963,"2016-06-30":61.660942,"2016-09-30":62.693618,"2016-12-31":63.491514,"2017-03-31":64.429099,"2017-06-30":64.851063,"2017-09-30":65.354748,"2017-12-31":63.91219,"2018-03-31":64.765069,"2018-06-30":63.974322,"2018-09-30":63.846416,"2018-12-31":61.123651,"2019-03-31":58.69815,"2019-06-30":59.416182,"2019-09-30":57.678408,"2019-12-31":57.252578,"2020-03-31":56.498834,"2020-06-30":57.675438,"2020-09-30":56.612651,"2020-12-31":54.895707,"2021-03-31":54.402679,"2021-06-30":53.301551,"2021-09-30":53.292338,"2021-12-31":53.61355,"2022-03-31":52.376772,"2022-06-30":50.295623,"2022-09-30":47.508196,"2022-12-31":41.248693,"2023-03-31":39.63312,"2023-06-30":39.039494,"2023-09-30":42.949029,"2023-12-31":45.307143,"2024-03-31":46.903045,"2024-06-30":48.80162,"2024-09-30":49.49726,"2024-12-31":49.008512,"2025-03-31":49.979879,"2025-06-30":50.841867,"2025-09-30":51.299287,"2025-12-31":51.243059,"2026-03-31":52.060502,"2026-06-30":52.340079},"debt_equity":{"2012-09-30":null,"2012-12-31":2.174649,"2013-03-31":1.794205,"2013-06-30":1.388268,"2013-09-30":1.065725,"2013-12-31":0.780667,"2014-03-31":0.50694,"2014-06-30":0.240811,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.437164,"2019-03-31":0.308782,"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},"debt_capital":{"2012-09-30":null,"2012-12-31":2.128365,"2013-03-31":1.762581,"2013-06-30":1.369259,"2013-09-30":1.054487,"2013-12-31":0.774619,"2014-03-31":0.504383,"2014-06-30":0.240233,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.435261,"2019-03-31":0.307831,"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},"debt_assets":{"2012-09-30":3.378899,"2012-12-31":1.16899,"2013-03-31":0.963392,"2013-06-30":0.740991,"2013-09-30":0.589514,"2013-12-31":0.417958,"2014-03-31":0.270573,"2014-06-30":0.131983,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.267211,"2019-03-31":0.181249,"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},"net_debt_equity":{"2012-09-30":null,"2012-12-31":-1.271815,"2013-03-31":-0.981012,"2013-06-30":-1.091505,"2013-09-30":-0.993034,"2013-12-31":-0.934773,"2014-03-31":-0.99004,"2014-06-30":-0.972833,"2014-09-30":-0.947574,"2014-12-31":-0.837914,"2015-03-31":-0.880917,"2015-06-30":-0.918347,"2015-09-30":-0.957377,"2015-12-31":-0.915118,"2016-03-31":-0.977258,"2016-06-30":-0.942591,"2016-09-30":-0.869855,"2016-12-31":-0.943668,"2017-03-31":-0.86048,"2017-06-30":-0.911129,"2017-09-30":-0.923959,"2017-12-31":-0.839526,"2018-03-31":-0.896833,"2018-06-30":-0.883035,"2018-09-30":-0.872684,"2018-12-31":-0.803379,"2019-03-31":-0.795342,"2019-06-30":-0.77948,"2019-09-30":-0.825532,"2019-12-31":-0.772719,"2020-03-31":-0.858356,"2020-06-30":-0.852999,"2020-09-30":-0.796307,"2020-12-31":-0.880197,"2021-03-31":-0.898332,"2021-06-30":-0.916599,"2021-09-30":-0.857814,"2021-12-31":-0.92804,"2022-03-31":-1.071497,"2022-06-30":-1.056071,"2022-09-30":-1.084727,"2022-12-31":-1.111362,"2023-03-31":-1.246272,"2023-06-30":-1.260756,"2023-09-30":-1.323603,"2023-12-31":-1.155861,"2024-03-31":-1.122384,"2024-06-30":-0.657336,"2024-09-30":-0.523649,"2024-12-31":-0.486636,"2025-03-31":-0.583636,"2025-06-30":-0.381731,"2025-09-30":-0.425485,"2025-12-31":-0.445971,"2026-03-31":-0.490404,"2026-06-30":-0.445181},"net_debt_capital":{"2012-09-30":null,"2012-12-31":-124.47459,"2013-03-31":-96.372091,"2013-06-30":-107.655963,"2013-09-30":-98.256306,"2013-12-31":-92.753219,"2014-03-31":-98.504664,"2014-06-30":-97.049586,"2014-09-30":-94.757421,"2014-12-31":-83.79142,"2015-03-31":-88.091746,"2015-06-30":-91.83472,"2015-09-30":-95.737721,"2015-12-31":-91.511817,"2016-03-31":-97.725848,"2016-06-30":-94.25907,"2016-09-30":-86.985538,"2016-12-31":-94.366769,"2017-03-31":-86.047991,"2017-06-30":-91.112912,"2017-09-30":-92.395946,"2017-12-31":-83.952565,"2018-03-31":-89.683309,"2018-06-30":-88.303549,"2018-09-30":-87.268402,"2018-12-31":-79.988263,"2019-03-31":-79.289345,"2019-06-30":-77.948008,"2019-09-30":-82.553189,"2019-12-31":-77.271893,"2020-03-31":-85.835596,"2020-06-30":-85.299946,"2020-09-30":-79.630726,"2020-12-31":-88.019739,"2021-03-31":-89.833244,"2021-06-30":-91.659945,"2021-09-30":-85.781392,"2021-12-31":-92.803986,"2022-03-31":-107.149671,"2022-06-30":-105.607074,"2022-09-30":-108.472744,"2022-12-31":-111.136206,"2023-03-31":-124.627178,"2023-06-30":-126.075562,"2023-09-30":-132.360328,"2023-12-31":-115.586109,"2024-03-31":-112.238435,"2024-06-30":-65.733587,"2024-09-30":-52.364906,"2024-12-31":-48.663637,"2025-03-31":-58.363569,"2025-06-30":-38.173081,"2025-09-30":-42.548493,"2025-12-31":-44.597106,"2026-03-31":-49.0404,"2026-06-30":-44.5181},"ebitda":{"2013-06-30":12226000,"2013-09-30":12706000,"2013-12-31":11921000,"2014-03-31":12619000,"2014-06-30":14149000,"2014-09-30":16648000,"2014-12-31":21144000,"2015-03-31":26702000,"2015-06-30":30651000,"2015-09-30":34816000,"2015-12-31":39166000,"2016-03-31":42495000,"2016-06-30":43485000,"2016-09-30":45292000,"2016-12-31":47101000,"2017-03-31":48146000,"2017-06-30":52412000,"2017-09-30":56009000,"2017-12-31":57879000,"2018-03-31":60852000,"2018-06-30":64981000,"2018-09-30":73953000,"2018-12-31":79265000,"2019-03-31":85802000,"2019-06-30":91683000,"2019-09-30":96817000,"2019-12-31":103454000,"2020-03-31":109646000,"2020-06-30":119058000,"2020-09-30":123477000,"2020-12-31":129499000,"2021-03-31":107694000,"2021-06-30":112453000,"2021-09-30":118668000,"2021-12-31":123580000,"2022-03-31":159724000,"2022-06-30":163134000,"2022-09-30":163841000,"2022-12-31":165169000,"2023-03-31":165274000,"2023-06-30":173540000,"2023-09-30":182262000,"2023-12-31":190060000,"2024-03-31":197438000,"2024-06-30":200457000,"2024-09-30":199513000,"2024-12-31":205709000,"2025-03-31":211641000,"2025-06-30":214178000,"2025-09-30":227986000,"2025-12-31":236443000,"2026-03-31":244439000,"2026-06-30":254018000},"ebitda_capex":{"2013-09-30":-754000,"2013-12-31":-1729000,"2014-03-31":-1183000,"2014-06-30":213000,"2014-09-30":3166000,"2014-12-31":7230000,"2015-03-31":10442000,"2015-06-30":12854000,"2015-09-30":16233000,"2015-12-31":19115000,"2016-03-31":24411000,"2016-06-30":24875000,"2016-09-30":21297000,"2016-12-31":23856000,"2017-03-31":24539000,"2017-06-30":24954000,"2017-09-30":24961000,"2017-12-31":20061000,"2018-03-31":21592000,"2018-06-30":53582000,"2018-09-30":43251000,"2018-12-31":56490000,"2019-03-31":60404000,"2019-06-30":41530000,"2019-09-30":74065000,"2019-12-31":75881000,"2020-03-31":83410000,"2020-06-30":94055000,"2020-09-30":92635000,"2020-12-31":99462000,"2021-03-31":78669000,"2021-06-30":81073000,"2021-09-30":91284000,"2021-12-31":99156000,"2022-03-31":133920000,"2022-06-30":140471000,"2022-09-30":147115000,"2022-12-31":149808000,"2023-03-31":153515000,"2023-06-30":163874000,"2023-09-30":172029000,"2023-12-31":181274000,"2024-03-31":190638000,"2024-06-30":194049000,"2024-09-30":191493000,"2024-12-31":193375000,"2025-03-31":199320000,"2025-06-30":201556000,"2025-09-30":217883000,"2025-12-31":231453000,"2026-03-31":239820000,"2026-06-30":247026000},"ebit":{"2013-06-30":3938000,"2013-09-30":3712000,"2013-12-31":2309000,"2014-03-31":2321000,"2014-06-30":3248000,"2014-09-30":5260000,"2014-12-31":9247000,"2015-03-31":14428000,"2015-06-30":17950000,"2015-09-30":21321000,"2015-12-31":24806000,"2016-03-31":27483000,"2016-06-30":27883000,"2016-09-30":28992000,"2016-12-31":30107000,"2017-03-31":30166000,"2017-06-30":33463000,"2017-09-30":36325000,"2017-12-31":37243000,"2018-03-31":37993000,"2018-06-30":39879000,"2018-09-30":47147000,"2018-12-31":50361000,"2019-03-31":56006000,"2019-06-30":61219000,"2019-09-30":65651000,"2019-12-31":72253000,"2020-03-31":78633000,"2020-06-30":88033000,"2020-09-30":91787000,"2020-12-31":96654000,"2021-03-31":73518000,"2021-06-30":77372000,"2021-09-30":83046000,"2021-12-31":87683000,"2022-03-31":123923000,"2022-06-30":127554000,"2022-09-30":128923000,"2022-12-31":130547000,"2023-03-31":132190000,"2023-06-30":142024000,"2023-09-30":152273000,"2023-12-31":163069000,"2024-03-31":172652000,"2024-06-30":177893000,"2024-09-30":179252000,"2024-12-31":187196000,"2025-03-31":194190000,"2025-06-30":197529000,"2025-09-30":212530000,"2025-12-31":221952000,"2026-03-31":231082000,"2026-06-30":241577000},"cash_ratio":{"2012-09-30":0.402879,"2012-12-31":1.754184,"2013-03-31":1.323741,"2013-06-30":1.441325,"2013-09-30":1.410575,"2013-12-31":1.22603,"2014-03-31":1.281495,"2014-06-30":1.329471,"2014-09-30":1.329076,"2014-12-31":1.309353,"2015-03-31":1.421992,"2015-06-30":1.596248,"2015-09-30":1.652982,"2015-12-31":1.595361,"2016-03-31":1.751266,"2016-06-30":1.69528,"2016-09-30":1.655435,"2016-12-31":1.871037,"2017-03-31":1.777367,"2017-06-30":1.984811,"2017-09-30":2.042086,"2017-12-31":1.739802,"2018-03-31":1.91956,"2018-06-30":1.792798,"2018-09-30":1.783737,"2018-12-31":1.468541,"2019-03-31":1.432052,"2019-06-30":1.432623,"2019-09-30":1.394353,"2019-12-31":1.337513,"2020-03-31":1.417175,"2020-06-30":1.479515,"2020-09-30":1.333421,"2020-12-31":1.392187,"2021-03-31":1.37341,"2021-06-30":1.320896,"2021-09-30":1.214249,"2021-12-31":1.331957,"2022-03-31":1.435113,"2022-06-30":1.280095,"2022-09-30":1.153429,"2022-12-31":0.912374,"2023-03-31":0.945662,"2023-06-30":0.946175,"2023-09-30":1.153642,"2023-12-31":1.093395,"2024-03-31":1.160088,"2024-06-30":0.756275,"2024-09-30":0.605941,"2024-12-31":0.541987,"2025-03-31":0.672806,"2025-06-30":0.465394,"2025-09-30":0.521685,"2025-12-31":0.535497,"2026-03-31":0.608653,"2026-06-30":0.559894},"current_ratio":{"2012-09-30":0.870552,"2012-12-31":2.18257,"2013-03-31":1.657513,"2013-06-30":1.818142,"2013-09-30":1.832044,"2013-12-31":1.645572,"2014-03-31":1.60034,"2014-06-30":1.737559,"2014-09-30":1.753035,"2014-12-31":1.71611,"2015-03-31":1.948203,"2015-06-30":2.07482,"2015-09-30":2.138744,"2015-12-31":2.043484,"2016-03-31":2.175757,"2016-06-30":2.075029,"2016-09-30":2.057371,"2016-12-31":2.307093,"2017-03-31":2.145375,"2017-06-30":2.450398,"2017-09-30":2.478212,"2017-12-31":2.228033,"2018-03-31":2.301466,"2018-06-30":2.172738,"2018-09-30":2.194754,"2018-12-31":1.924589,"2019-03-31":1.837459,"2019-06-30":1.828281,"2019-09-30":1.776926,"2019-12-31":1.770355,"2020-03-31":1.815006,"2020-06-30":1.906043,"2020-09-30":1.696396,"2020-12-31":1.858777,"2021-03-31":1.78659,"2021-06-30":1.717009,"2021-09-30":1.590677,"2021-12-31":1.795708,"2022-03-31":1.799421,"2022-06-30":1.685273,"2022-09-30":1.564928,"2022-12-31":1.343992,"2023-03-31":1.316723,"2023-06-30":1.376737,"2023-09-30":1.517386,"2023-12-31":1.541587,"2024-03-31":1.548108,"2024-06-30":1.436303,"2024-09-30":1.381126,"2024-12-31":1.367191,"2025-03-31":1.393303,"2025-06-30":1.302669,"2025-09-30":1.381982,"2025-12-31":1.407153,"2026-03-31":1.429989,"2026-06-30":1.383998},"quick_ratio":{"2012-09-30":0.769036,"2012-12-31":2.117739,"2013-03-31":1.595674,"2013-06-30":1.751982,"2013-09-30":1.760499,"2013-12-31":1.586551,"2014-03-31":1.547082,"2014-06-30":1.670663,"2014-09-30":1.683885,"2014-12-31":1.648923,"2015-03-31":1.807278,"2015-06-30":1.945079,"2015-09-30":2.012501,"2015-12-31":1.97266,"2016-03-31":2.11235,"2016-06-30":2.014653,"2016-09-30":1.985848,"2016-12-31":2.231839,"2017-03-31":2.079712,"2017-06-30":2.314773,"2017-09-30":2.354773,"2017-12-31":2.128355,"2018-03-31":2.210971,"2018-06-30":2.084826,"2018-09-30":2.103941,"2018-12-31":1.853621,"2019-03-31":1.758022,"2019-06-30":1.735354,"2019-09-30":1.681209,"2019-12-31":1.68671,"2020-03-31":1.72753,"2020-06-30":1.802521,"2020-09-30":1.602359,"2020-12-31":1.783924,"2021-03-31":1.70151,"2021-06-30":1.636413,"2021-09-30":1.510243,"2021-12-31":1.690174,"2022-03-31":1.715437,"2022-06-30":1.578492,"2022-09-30":1.448963,"2022-12-31":1.258197,"2023-03-31":1.234042,"2023-06-30":1.28458,"2023-09-30":1.432807,"2023-12-31":1.469096,"2024-03-31":1.455766,"2024-06-30":1.050991,"2024-09-30":0.901839,"2024-12-31":0.926102,"2025-03-31":0.954184,"2025-06-30":0.774104,"2025-09-30":0.8191,"2025-12-31":0.90138,"2026-03-31":0.902402,"2026-06-30":0.872575},"cfo_avg_cl":{"2013-09-30":0.390186,"2013-12-31":0.341724,"2014-03-31":0.395386,"2014-06-30":0.351229,"2014-09-30":0.443144,"2014-12-31":0.469547,"2015-03-31":0.397326,"2015-06-30":0.571203,"2015-09-30":0.610725,"2015-12-31":0.630171,"2016-03-31":0.670413,"2016-06-30":0.664021,"2016-09-30":0.680434,"2016-12-31":0.571603,"2017-03-31":0.66303,"2017-06-30":0.627754,"2017-09-30":0.700765,"2017-12-31":0.727077,"2018-03-31":0.765443,"2018-06-30":0.786098,"2018-09-30":0.752736,"2018-12-31":0.69187,"2019-03-31":0.668654,"2019-06-30":0.718005,"2019-09-30":0.774176,"2019-12-31":0.764115,"2020-03-31":0.762596,"2020-06-30":0.725448,"2020-09-30":0.772769,"2020-12-31":0.751616,"2021-03-31":0.751064,"2021-06-30":0.829754,"2021-09-30":0.761933,"2021-12-31":0.716473,"2022-03-31":0.767107,"2022-06-30":0.670648,"2022-09-30":0.62996,"2022-12-31":0.60583,"2023-03-31":0.555854,"2023-06-30":0.586729,"2023-09-30":0.722789,"2023-12-31":0.65985,"2024-03-31":0.707766,"2024-06-30":0.706138,"2024-09-30":0.606595,"2024-12-31":0.5971,"2025-03-31":0.651632,"2025-06-30":0.639386,"2025-09-30":0.686231,"2025-12-31":0.690835,"2026-03-31":0.662277,"2026-06-30":0.743068},"cfo_liab":{"2013-09-30":0.32577,"2013-12-31":0.280278,"2014-03-31":0.32497,"2014-06-30":0.296427,"2014-09-30":0.363067,"2014-12-31":0.382848,"2015-03-31":0.325555,"2015-06-30":0.471245,"2015-09-30":0.500292,"2015-12-31":0.515522,"2016-03-31":0.55288,"2016-06-30":0.529445,"2016-09-30":0.549947,"2016-12-31":0.466448,"2017-03-31":0.538653,"2017-06-30":0.505118,"2017-09-30":0.554938,"2017-12-31":0.554931,"2018-03-31":0.593147,"2018-06-30":0.612279,"2018-09-30":0.588535,"2018-12-31":0.551027,"2019-03-31":0.482694,"2019-06-30":0.53246,"2019-09-30":0.579813,"2019-12-31":0.556109,"2020-03-31":0.566543,"2020-06-30":0.537964,"2020-09-30":0.570285,"2020-12-31":0.541878,"2021-03-31":0.55735,"2021-06-30":0.611882,"2021-09-30":0.56493,"2021-12-31":0.530948,"2022-03-31":0.57178,"2022-06-30":0.513108,"2022-09-30":0.496592,"2022-12-31":0.482876,"2023-03-31":0.457496,"2023-06-30":0.47237,"2023-09-30":0.593574,"2023-12-31":0.550362,"2024-03-31":0.575412,"2024-06-30":0.582895,"2024-09-30":0.501846,"2024-12-31":0.491708,"2025-03-31":0.538037,"2025-06-30":0.513138,"2025-09-30":0.56003,"2025-12-31":0.579479,"2026-03-31":0.562361,"2026-06-30":0.626915},"cfo_capex":{"2013-09-30":1.964785,"2013-12-31":1.837436,"2014-03-31":2.182872,"2014-06-30":1.96649,"2014-09-30":2.577659,"2014-12-31":2.977073,"2015-03-31":2.235117,"2015-06-30":2.909423,"2015-09-30":3.133455,"2015-12-31":3.289611,"2016-03-31":4.040699,"2016-06-30":4.02316,"2016-09-30":3.292186,"2016-12-31":2.981716,"2017-03-31":3.583556,"2017-06-30":3.051606,"2017-09-30":3.104387,"2017-12-31":2.846422,"2018-03-31":3.010953,"2018-06-30":11.047548,"2018-09-30":4.061201,"2018-12-31":5.508847,"2019-03-31":4.993385,"2019-06-30":2.781728,"2019-09-30":6.750747,"2019-12-31":5.824792,"2020-03-31":6.429905,"2020-06-30":6.438467,"2020-09-30":5.672622,"2020-12-31":5.995472,"2021-03-31":6.391214,"2021-06-30":6.713735,"2021-09-30":7.286372,"2021-12-31":8.213888,"2022-03-31":8.595644,"2022-06-30":8.879098,"2022-09-30":11.65162,"2022-12-31":12.945381,"2023-03-31":15.870992,"2023-06-30":21.139148,"2023-09-30":24.881266,"2023-12-31":27.840314,"2024-03-31":38.720147,"2024-06-30":40.824906,"2024-09-30":28.704613,"2024-12-31":19.790336,"2025-03-31":21.765847,"2025-06-30":19.974964,"2025-09-30":27.859349,"2025-12-31":62.004008,"2026-03-31":63.889586,"2026-06-30":45.902317},"wc":{"2012-09-30":-8291000,"2012-12-31":79840000,"2013-03-31":46018000,"2013-06-30":60383000,"2013-09-30":59497000,"2013-12-31":51179000,"2014-03-31":49474000,"2014-06-30":60662000,"2014-09-30":64261000,"2014-12-31":69578000,"2015-03-31":95321000,"2015-06-30":106462000,"2015-09-30":119969000,"2015-12-31":117057000,"2016-03-31":138108000,"2016-06-30":135945000,"2016-09-30":134118000,"2016-12-31":170356000,"2017-03-31":157741000,"2017-06-30":203778000,"2017-09-30":219136000,"2017-12-31":203576000,"2018-03-31":222742000,"2018-06-30":210972000,"2018-09-30":218695000,"2018-12-31":182058000,"2019-03-31":174349000,"2019-06-30":172873000,"2019-09-30":166064000,"2019-12-31":172149000,"2020-03-31":190903000,"2020-06-30":213009000,"2020-09-30":166477000,"2020-12-31":219615000,"2021-03-31":204312000,"2021-06-30":195534000,"2021-09-30":168161000,"2021-12-31":242118000,"2022-03-31":254646000,"2022-06-30":224351000,"2022-09-30":188703000,"2022-12-31":121150000,"2023-03-31":111790000,"2023-06-30":139061000,"2023-09-30":191687000,"2023-12-31":210790000,"2024-03-31":214346000,"2024-06-30":162230000,"2024-09-30":148081000,"2024-12-31":157301000,"2025-03-31":169918000,"2025-06-30":126157000,"2025-09-30":164932000,"2025-12-31":190278000,"2026-03-31":197433000,"2026-06-30":171660000},"wc_assets":{"2012-09-30":-10.651883,"2012-12-31":46.877018,"2013-03-31":26.642659,"2013-06-30":33.49048,"2013-09-30":32.74914,"2013-12-31":26.572276,"2014-03-31":24.881687,"2014-06-30":29.653129,"2014-09-30":29.83181,"2014-12-31":26.758299,"2015-03-31":34.800371,"2015-06-30":37.746459,"2015-09-30":40.219184,"2015-12-31":36.182978,"2016-03-31":40.30444,"2016-06-30":36.856346,"2016-09-30":34.832587,"2016-12-31":41.8561,"2017-03-31":35.726726,"2017-06-30":43.178245,"2017-09-30":43.711191,"2017-12-31":37.872843,"2018-03-31":39.380706,"2018-06-30":36.953312,"2018-09-30":37.319966,"2018-12-31":31.084893,"2019-03-31":27.407289,"2019-06-30":26.776609,"2019-09-30":26.531017,"2019-12-31":25.480604,"2020-03-31":27.889734,"2020-06-30":30.127932,"2020-09-30":23.544162,"2020-12-31":29.805827,"2021-03-31":27.990169,"2021-06-30":26.520097,"2021-09-30":22.238224,"2021-12-31":29.723814,"2022-03-31":31.262169,"2022-06-30":28.434458,"2022-09-30":25.240125,"2022-12-31":17.283908,"2023-03-31":16.543027,"2023-06-30":19.597539,"2023-09-30":25.495005,"2023-12-31":25.939617,"2024-03-31":24.872416,"2024-06-30":18.506731,"2024-09-30":16.302681,"2024-12-31":16.157681,"2025-03-31":17.051976,"2025-06-30":12.621948,"2025-09-30":15.981953,"2025-12-31":17.375701,"2026-03-31":18.036407,"2026-06-30":15.980666},"cash_assets":{"2012-09-30":33.151755,"2012-12-31":69.535809,"2013-03-31":53.638485,"2013-06-30":59.000327,"2013-09-30":55.520022,"2013-12-31":50.464427,"2014-03-31":53.112851,"2014-06-30":53.450619,"2014-09-30":52.651907,"2014-12-31":48.925484,"2015-03-31":52.189056,"2015-06-30":56.05843,"2015-09-30":58.381497,"2015-12-31":55.319399,"2016-03-31":60.032627,"2016-06-30":58.12103,"2016-09-30":54.534381,"2016-12-31":59.91489,"2017-03-31":55.439945,"2017-06-30":59.087692,"2017-09-30":60.385138,"2017-12-31":53.655923,"2018-03-31":58.083457,"2018-06-30":56.491597,"2018-09-30":55.717747,"2018-12-31":49.372695,"2019-03-31":46.866339,"2019-06-30":46.31373,"2019-09-30":47.615365,"2019-12-31":44.240151,"2020-03-31":48.496111,"2020-06-30":49.197117,"2020-09-30":45.081065,"2020-12-31":48.319058,"2021-03-31":48.871691,"2021-06-30":48.856172,"2021-09-30":45.714909,"2021-12-31":49.755512,"2022-03-31":56.12154,"2022-06-30":53.115736,"2022-09-30":51.533444,"2022-12-31":45.842232,"2023-03-31":49.393639,"2023-06-30":49.219261,"2023-09-30":56.847476,"2023-12-31":52.368764,"2024-03-31":52.643244,"2024-06-30":32.079055,"2024-09-30":25.919194,"2024-12-31":23.849325,"2025-03-31":29.170041,"2025-06-30":19.407907,"2025-09-30":21.827074,"2025-12-31":22.852921,"2026-03-31":25.530679,"2026-06-30":23.300809},"cash_debt":{"2012-09-30":9.811407,"2012-12-31":59.483677,"2013-03-31":55.676683,"2013-06-30":79.623503,"2013-09-30":94.179272,"2013-12-31":120.740373,"2014-03-31":196.297398,"2014-06-30":404.981481,"2018-12-31":184.770607,"2019-03-31":258.574154},"fcf_debt":{"2013-09-30":12.125117,"2013-12-31":14.2,"2014-03-31":30.345725,"2014-06-30":49.885185,"2018-12-31":65.615974,"2019-03-31":87.965308},"liab_equity":{"2012-09-30":null,"2012-12-31":0.860281,"2013-03-31":0.862383,"2013-06-30":0.873528,"2013-09-30":0.807801,"2013-12-31":0.86781,"2014-03-31":0.873576,"2014-06-30":0.824565,"2014-09-30":0.799696,"2014-12-31":0.712633,"2015-03-31":0.687935,"2015-06-30":0.638196,"2015-09-30":0.639864,"2015-12-31":0.654245,"2016-03-31":0.627879,"2016-06-30":0.621772,"2016-09-30":0.595059,"2016-12-31":0.575014,"2017-03-31":0.552094,"2017-06-30":0.541995,"2017-09-30":0.530111,"2017-12-31":0.564647,"2018-03-31":0.544042,"2018-06-30":0.563127,"2018-09-30":0.566259,"2018-12-31":0.636028,"2019-03-31":0.703631,"2019-06-30":0.683043,"2019-09-30":0.733751,"2019-12-31":0.746646,"2020-03-31":0.769948,"2020-06-30":0.73384,"2020-09-30":0.76639,"2020-12-31":0.821636,"2021-03-31":0.838145,"2021-06-30":0.876118,"2021-09-30":0.876442,"2021-12-31":0.8652,"2022-03-31":0.909243,"2022-06-30":0.988245,"2022-09-30":1.1049,"2022-12-31":1.424319,"2023-03-31":1.523142,"2023-06-30":1.561509,"2023-09-30":1.328341,"2023-12-31":1.207157,"2024-03-31":1.132058,"2024-06-30":1.049112,"2024-09-30":1.020314,"2024-12-31":1.040462,"2025-03-31":1.000805,"2025-06-30":0.966883,"2025-09-30":0.949345,"2025-12-31":0.951484,"2026-03-31":0.920842,"2026-06-30":0.910582},"altman_z":{"2013-06-30":4.131443,"2013-09-30":5.687501,"2013-12-31":5.461414,"2014-03-31":5.672148,"2014-06-30":6.090418,"2014-09-30":6.023856,"2014-12-31":8.202245,"2015-03-31":9.168499,"2015-06-30":8.744597,"2015-09-30":6.33008,"2015-12-31":6.416301,"2016-03-31":5.136906,"2016-06-30":5.622515,"2016-09-30":6.800633,"2016-12-31":5.78476,"2017-03-31":6.548464,"2017-06-30":6.821525,"2017-09-30":8.088013,"2017-12-31":8.302166,"2018-03-31":9.780927,"2018-06-30":10.821079,"2018-09-30":11.206733,"2018-12-31":8.91984,"2019-03-31":8.536644,"2019-06-30":9.000298,"2019-09-30":7.743483,"2019-12-31":8.04325,"2020-03-31":7.851025,"2020-06-30":9.25013,"2020-09-30":8.819253,"2020-12-31":9.926458,"2021-03-31":8.577646,"2021-06-30":8.026372,"2021-09-30":8.958198,"2021-12-31":9.66756,"2022-03-31":9.708705,"2022-06-30":9.316592,"2022-09-30":9.332306,"2022-12-31":7.187681,"2023-03-31":8.134483,"2023-06-30":7.714714,"2023-09-30":9.090203,"2023-12-31":11.042941,"2024-03-31":9.373851,"2024-06-30":8.266488,"2024-09-30":7.359128,"2024-12-31":7.366836,"2025-03-31":6.73674,"2025-06-30":7.492778,"2025-09-30":6.936945,"2025-12-31":6.611451,"2026-03-31":4.878461,"2026-06-30":6.927414},"interest_cover_cfo":{"2017-12-31":35883,"2018-03-31":1556.394737,"2018-06-30":1500.178571,"2018-09-30":866.881944},"ar_turnover":{"2013-09-30":4.273631,"2013-12-31":4.064375,"2014-03-31":5.544368,"2014-06-30":4.685076,"2014-09-30":4.55859,"2014-12-31":4.338812,"2015-03-31":4.642637,"2015-06-30":4.736672,"2015-09-30":4.589958,"2015-12-31":4.36241,"2016-03-31":4.264881,"2016-06-30":4.847356,"2016-09-30":4.7664,"2016-12-31":4.43038,"2017-03-31":4.873068,"2017-06-30":4.879395,"2017-09-30":4.988149,"2017-12-31":4.14279,"2018-03-31":5.301651,"2018-06-30":5.165854,"2018-09-30":5.09887,"2018-12-31":3.977395,"2019-03-31":4.91526,"2019-06-30":5.187221,"2019-09-30":5.188916,"2019-12-31":4.180542,"2020-03-31":4.731494,"2020-06-30":4.922701,"2020-09-30":5.618025,"2020-12-31":4.073362,"2021-03-31":4.729746,"2021-06-30":4.745317,"2021-09-30":5.333849,"2021-12-31":3.931331,"2022-03-31":4.903115,"2022-06-30":4.876856,"2022-09-30":5.122349,"2022-12-31":4.243829,"2023-03-31":5.306531,"2023-06-30":4.710625,"2023-09-30":5.349991,"2023-12-31":4.137422,"2024-03-31":5.239565,"2024-06-30":4.955982,"2024-09-30":5.430069,"2024-12-31":3.910013,"2025-03-31":5.241872,"2025-06-30":5.347282,"2025-09-30":5.366263,"2025-12-31":3.988323,"2026-03-31":5.34132,"2026-06-30":5.237225},"dso":{"2013-09-30":85.407463,"2013-12-31":89.8047,"2014-03-31":65.832569,"2014-06-30":77.906962,"2014-09-30":80.068626,"2014-12-31":84.124413,"2015-03-31":78.619116,"2015-06-30":77.058318,"2015-09-30":79.521424,"2015-12-31":83.669347,"2016-03-31":85.582701,"2016-06-30":75.298784,"2016-09-30":76.577709,"2016-12-31":82.385714,"2017-03-31":74.901476,"2017-06-30":74.804356,"2017-09-30":73.173433,"2017-12-31":88.104866,"2018-03-31":68.846476,"2018-06-30":70.65627,"2018-09-30":71.584487,"2018-12-31":91.768598,"2019-03-31":74.258529,"2019-06-30":70.365233,"2019-09-30":70.342238,"2019-12-31":87.309255,"2020-03-31":77.142661,"2020-06-30":74.146288,"2020-09-30":64.969454,"2020-12-31":89.606578,"2021-03-31":77.171166,"2021-06-30":76.917932,"2021-09-30":68.430878,"2021-12-31":92.843877,"2022-03-31":74.442473,"2022-06-30":74.843302,"2022-09-30":71.256364,"2022-12-31":86.007238,"2023-03-31":68.783162,"2023-06-30":77.484408,"2023-09-30":68.224409,"2023-12-31":88.219184,"2024-03-31":69.662273,"2024-06-30":73.648368,"2024-09-30":67.218294,"2024-12-31":93.350082,"2025-03-31":69.631618,"2025-06-30":68.258981,"2025-09-30":68.017534,"2025-12-31":91.517153,"2026-03-31":68.335173,"2026-06-30":69.693397},"ap_turnover":{"2013-09-30":16.440256,"2013-12-31":12.451401,"2014-03-31":13.607304,"2014-06-30":12.726929,"2014-09-30":18.676461,"2014-12-31":7.630879,"2015-03-31":14.781818,"2015-06-30":22.371624,"2015-09-30":16.394637,"2015-12-31":8.440653,"2016-03-31":11.007603,"2016-06-30":10.899202,"2016-09-30":22.717428,"2016-12-31":19.440145,"2017-03-31":10.467529,"2017-06-30":12.238395,"2017-09-30":33.819315,"2017-12-31":32.28795,"2018-03-31":19.542139,"2018-06-30":40.218453,"2018-09-30":20.60611,"2018-12-31":19.662805,"2019-03-31":72.487207,"2019-06-30":69.735279,"2019-09-30":24.814986,"2019-12-31":21.602548,"2020-03-31":115.345365,"2020-06-30":60.777778,"2020-09-30":48,"2020-12-31":100.349588,"2021-03-31":90.711062,"2021-06-30":56.86631,"2021-09-30":52.337146,"2021-12-31":88.247657,"2022-03-31":50.404285,"2022-06-30":51.088764,"2022-09-30":82.067304,"2022-12-31":50.091618,"2023-03-31":50.149395,"2023-06-30":50.026095,"2023-09-30":87.426607,"2023-12-31":56.630664,"2024-03-31":90.338784,"2024-06-30":62.544079,"2024-09-30":84.712022,"2024-12-31":98.744021,"2025-03-31":116.892101,"2025-06-30":71.095267,"2025-09-30":70.655162,"2025-12-31":92.854369,"2026-03-31":64.530362,"2026-06-30":74.863622},"dpo":{"2013-09-30":22.201601,"2013-12-31":29.31397,"2014-03-31":26.82383,"2014-06-30":28.679345,"2014-09-30":19.543317,"2014-12-31":47.831975,"2015-03-31":24.692497,"2015-06-30":16.315311,"2015-09-30":22.263378,"2015-12-31":43.243102,"2016-03-31":33.1589,"2016-06-30":33.488689,"2016-09-30":16.06696,"2016-12-31":18.77558,"2017-03-31":34.869737,"2017-06-30":29.824172,"2017-09-30":10.792649,"2017-12-31":11.304527,"2018-03-31":18.677587,"2018-06-30":9.075436,"2018-09-30":17.713193,"2018-12-31":18.562967,"2019-03-31":5.035371,"2019-06-30":5.23408,"2019-09-30":14.708854,"2019-12-31":16.896155,"2020-03-31":3.16441,"2020-06-30":6.005484,"2020-09-30":7.604167,"2020-12-31":3.637284,"2021-03-31":4.023765,"2021-06-30":6.418563,"2021-09-30":6.974014,"2021-12-31":4.136087,"2022-03-31":7.241448,"2022-06-30":7.144428,"2022-09-30":4.447569,"2022-12-31":7.286648,"2023-03-31":7.278253,"2023-06-30":7.296192,"2023-09-30":4.17493,"2023-12-31":6.445271,"2024-03-31":4.040347,"2024-06-30":5.835884,"2024-09-30":4.308715,"2024-12-31":3.696426,"2025-03-31":3.122538,"2025-06-30":5.133956,"2025-09-30":5.165935,"2025-12-31":3.930887,"2026-03-31":5.656252,"2026-06-30":4.875532},"asset_turnover":{"2013-09-30":0.798271,"2013-12-31":0.594961,"2014-03-31":0.610588,"2014-06-30":0.620707,"2014-09-30":0.63485,"2014-12-31":0.590239,"2015-03-31":0.595315,"2015-06-30":0.609477,"2015-09-30":0.608964,"2015-12-31":0.563062,"2016-03-31":0.561296,"2016-06-30":0.558086,"2016-09-30":0.556532,"2016-12-31":0.541876,"2017-03-31":0.522322,"2017-06-30":0.503413,"2017-09-30":0.49672,"2017-12-31":0.488768,"2018-03-31":0.481734,"2018-06-30":0.489875,"2018-09-30":0.492224,"2018-12-31":0.496595,"2019-03-31":0.481553,"2019-06-30":0.493421,"2019-09-30":0.513469,"2019-12-31":0.509966,"2020-03-31":0.503587,"2020-06-30":0.506315,"2020-09-30":0.529368,"2020-12-31":0.513956,"2021-03-31":0.528064,"2021-06-30":0.532192,"2021-09-30":0.54152,"2021-12-31":0.530073,"2022-03-31":0.554015,"2022-06-30":0.58707,"2022-09-30":0.623288,"2022-12-31":0.646286,"2023-03-31":0.68038,"2023-06-30":0.699725,"2023-09-30":0.721227,"2023-12-31":0.732655,"2024-03-31":0.7409,"2024-06-30":0.732675,"2024-09-30":0.714318,"2024-12-31":0.680312,"2025-03-31":0.669085,"2025-06-30":0.679087,"2025-09-30":0.673123,"2025-12-31":0.646929,"2026-03-31":0.655025,"2026-06-30":0.678},"mcap":{"2012-09-30":84459033.36,"2012-12-31":451505802.36,"2013-03-31":390548684.68,"2013-06-30":515652750.08,"2013-09-30":705689141.41,"2013-12-31":757258243.61,"2014-03-31":815522885.31,"2014-06-30":860653894.5,"2014-09-30":868172364.9,"2014-12-31":1349482428.45,"2015-03-31":1538606915.12,"2015-06-30":1417352305.99,"2015-09-30":1016795397.12,"2015-12-31":1138780139.79,"2016-03-31":875896260.48,"2016-06-30":1063221238.08,"2016-09-30":1362654525.75,"2016-12-31":1134367681.65,"2017-03-31":1403151992,"2017-06-30":1530069237.6,"2017-09-30":1963047557.8,"2017-12-31":2290798243.95,"2018-03-31":2834172093,"2018-06-30":3286502771.4,"2018-09-30":3505325778.9,"2018-12-31":2929638903.06,"2019-03-31":3234508733.82,"2019-06-30":3415632451,"2019-09-30":2892747443.95,"2019-12-31":3302232477.76,"2020-03-31":3283535986.22,"2020-06-30":3965738043.19,"2020-09-30":3880230373.11,"2020-12-31":4783722283.55,"2021-03-31":4129251990,"2021-06-30":3959552300,"2021-09-30":4628997919.92,"2021-12-31":5366948640,"2022-03-31":5435113750,"2022-06-30":5258340840,"2022-09-30":5314104359.999999,"2022-12-31":4193137260,"2023-03-31":4802028660,"2023-06-30":4746609990,"2023-09-30":5613229800,"2023-12-31":7244498520,"2024-03-31":6167848940,"2024-06-30":5254239600,"2024-09-30":4706774400,"2024-12-31":5118450660,"2025-03-31":4583600140,"2025-06-30":5161893100,"2025-09-30":4751705640,"2025-12-31":4748517000,"2026-03-31":3108045150,"2026-06-30":4764165990},"ev_cash":{"2012-09-30":25804000,"2012-12-31":118432000,"2013-03-31":92646000,"2013-06-30":106377000,"2013-09-30":100866000,"2013-12-31":97196000,"2014-03-31":105608000,"2014-06-30":109345000,"2014-09-30":113418000,"2014-12-31":127218000,"2015-03-31":142950000,"2015-06-30":158110000,"2015-09-30":174145000,"2015-12-31":178966000,"2016-03-31":205709000,"2016-06-30":214380000,"2016-09-30":209977000,"2016-12-31":243856000,"2017-03-31":244779000,"2017-06-30":278862000,"2017-09-30":302727000,"2017-12-31":288414000,"2018-03-31":328527000,"2018-06-30":322519000,"2018-09-30":326506000,"2018-12-31":289166000,"2019-03-31":298136000,"2019-06-30":299007000,"2019-09-30":298036000,"2019-12-31":298890000,"2020-03-31":331952000,"2020-06-30":347831000,"2020-09-30":318761000,"2020-12-31":356024000,"2021-03-31":356735000,"2021-06-30":360219000,"2021-09-30":345687000,"2021-12-31":405288000,"2022-03-31":457138000,"2022-06-30":419089000,"2022-09-30":385280000,"2022-12-31":321327000,"2023-03-31":333779000,"2023-06-30":349252000,"2023-09-30":427414000,"2023-12-31":425558000,"2024-03-31":453670000,"2024-06-30":281205000,"2024-09-30":235430000,"2024-12-31":232182000,"2025-03-31":290671000,"2025-06-30":193983000,"2025-09-30":225253000,"2025-12-31":250258000,"2026-03-31":279468000,"2026-06-30":250291000},"ev_pref":{"2012-09-30":63873000,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2012-09-30":2630000,"2012-12-31":1991000,"2013-03-31":1664000,"2013-06-30":1336000,"2013-09-30":1071000,"2013-12-31":805000,"2014-03-31":538000,"2014-06-30":270000,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":1565000,"2019-03-31":1153000,"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":{"2012-09-30":125158033.36,"2012-12-31":335064802.36,"2013-03-31":299566684.68,"2013-06-30":410611750.08,"2013-09-30":605894141.41,"2013-12-31":660867243.61,"2014-03-31":710452885.31,"2014-06-30":751578894.5,"2014-09-30":754754364.9,"2014-12-31":1222264428.45,"2015-03-31":1395656915.12,"2015-06-30":1259242305.99,"2015-09-30":842650397.12,"2015-12-31":959814139.79,"2016-03-31":670187260.48,"2016-06-30":848841238.08,"2016-09-30":1152677525.75,"2016-12-31":890511681.65,"2017-03-31":1158372992,"2017-06-30":1251207237.6,"2017-09-30":1660320557.8,"2017-12-31":2002384243.95,"2018-03-31":2505645093,"2018-06-30":2963983771.4,"2018-09-30":3178819778.9,"2018-12-31":2642037903.06,"2019-03-31":2937525733.82,"2019-06-30":3116625451,"2019-09-30":2594711443.95,"2019-12-31":3003342477.76,"2020-03-31":2951583986.22,"2020-06-30":3617907043.19,"2020-09-30":3561469373.11,"2020-12-31":4427698283.55,"2021-03-31":3772516990,"2021-06-30":3599333300,"2021-09-30":4283310919.92,"2021-12-31":4961660640,"2022-03-31":4977975750,"2022-06-30":4839251840,"2022-09-30":4928824359.999999,"2022-12-31":3871810260,"2023-03-31":4468249660,"2023-06-30":4397357990,"2023-09-30":5185815800,"2023-12-31":6818940520,"2024-03-31":5714178940,"2024-06-30":4973034600,"2024-09-30":4471344400,"2024-12-31":4886268660,"2025-03-31":4292929140,"2025-06-30":4967910100,"2025-09-30":4526452640,"2025-12-31":4498259000,"2026-03-31":2828577150,"2026-06-30":4513874990},"capital":{"2012-09-30":-56375000,"2012-12-31":93546000,"2013-03-31":94407000,"2013-06-30":97571000,"2013-09-30":101566000,"2013-12-31":103922000,"2014-03-31":106665000,"2014-06-30":112391000,"2014-09-30":119693000,"2014-12-31":151827000,"2015-03-31":162274000,"2015-06-30":172168000,"2015-09-30":181898000,"2015-12-31":195566000,"2016-03-31":210496000,"2016-06-30":227437000,"2016-09-30":241393000,"2016-12-31":258413000,"2017-03-31":284468000,"2017-06-30":306062000,"2017-09-30":327641000,"2017-12-31":343544000,"2018-03-31":366319000,"2018-06-30":365239000,"2018-09-30":374140000,"2018-12-31":359554000,"2019-03-31":374556000,"2019-06-30":383598000,"2019-09-30":361023000,"2019-12-31":386803000,"2020-03-31":386730000,"2020-06-30":407774000,"2020-09-30":400299000,"2020-12-31":404482000,"2021-03-31":397108000,"2021-06-30":392995000,"2021-09-30":402986000,"2021-12-31":436714000,"2022-03-31":426635000,"2022-06-30":396838000,"2022-09-30":355186000,"2022-12-31":289129000,"2023-03-31":267822000,"2023-06-30":277018000,"2023-09-30":322917000,"2023-12-31":368174000,"2024-03-31":404202000,"2024-06-30":427795000,"2024-09-30":449595000,"2024-12-31":477116000,"2025-03-31":498035000,"2025-06-30":508167000,"2025-09-30":529403000,"2025-12-31":561153000,"2026-03-31":569873000,"2026-06-30":562223000},"debt_capital_ev":{"2012-09-30":null,"2012-12-31":2.128365,"2013-03-31":1.762581,"2013-06-30":1.369259,"2013-09-30":1.054487,"2013-12-31":0.774619,"2014-03-31":0.504383,"2014-06-30":0.240233,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.435261,"2019-03-31":0.307831,"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},"debt_ev":{"2012-09-30":0.021013,"2012-12-31":0.005942,"2013-03-31":0.005555,"2013-06-30":0.003254,"2013-09-30":0.001768,"2013-12-31":0.001218,"2014-03-31":0.000757,"2014-06-30":0.000359,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.000592,"2019-03-31":0.000393,"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_sales":{"2013-06-30":4.138689,"2013-09-30":5.849528,"2013-12-31":6.121295,"2014-03-31":6.263084,"2014-06-30":6.292206,"2014-09-30":5.987975,"2014-12-31":9.150124,"2015-03-31":9.918253,"2015-06-30":8.491697,"2015-09-30":5.387377,"2015-12-31":5.842408,"2016-03-31":3.873042,"2016-06-30":4.673515,"2016-09-30":6.062066,"2016-12-31":4.499238,"2017-03-31":5.656173,"2017-06-30":5.912128,"2017-09-30":7.542215,"2017-12-31":8.674789,"2018-03-31":10.328937,"2018-06-30":11.603626,"2018-09-30":11.87882,"2018-12-31":9.473439,"2019-03-31":10.152014,"2019-06-30":10.384252,"2019-09-30":8.339289,"2019-12-31":9.338548,"2020-03-31":8.876224,"2020-06-30":10.565453,"2020-09-30":10.094124,"2020-12-31":12.198759,"2021-03-31":10.101637,"2021-06-30":9.365264,"2021-09-30":10.811173,"2021-12-31":12.067117,"2022-03-31":11.635243,"2022-06-30":10.80125,"2022-09-30":10.516979,"2022-12-31":7.906123,"2023-03-31":8.813359,"2023-06-30":8.387071,"2023-09-30":9.590274,"2023-12-31":12.29839,"2024-03-31":10.032268,"2024-06-30":8.558276,"2024-09-30":7.540846,"2024-12-31":8.042301,"2025-03-31":6.905535,"2025-06-30":7.798684,"2025-09-30":6.93142,"2025-12-31":6.722599,"2026-03-31":4.13013,"2026-06-30":6.421085},"ev_ebitda":{"2013-06-30":33.585126,"2013-09-30":47.685671,"2013-12-31":55.437232,"2014-03-31":56.300252,"2014-06-30":53.11887,"2014-09-30":45.336038,"2014-12-31":57.806679,"2015-03-31":52.267879,"2015-06-30":41.083237,"2015-09-30":24.202964,"2015-12-31":24.50631,"2016-03-31":15.770967,"2016-06-30":19.520323,"2016-09-30":25.449914,"2016-12-31":18.906428,"2017-03-31":24.059589,"2017-06-30":23.872534,"2017-09-30":29.643817,"2017-12-31":34.596041,"2018-03-31":41.176052,"2018-06-30":45.613083,"2018-09-30":42.984325,"2018-12-31":33.331709,"2019-03-31":34.236099,"2019-06-30":33.993493,"2019-09-30":26.800164,"2019-12-31":29.030704,"2020-03-31":26.919213,"2020-06-30":30.387769,"2020-09-30":28.84318,"2020-12-31":34.190984,"2021-03-31":35.029964,"2021-06-30":32.007446,"2021-09-30":36.094911,"2021-12-31":40.149382,"2022-03-31":31.16611,"2022-06-30":29.664275,"2022-09-30":30.082973,"2022-12-31":23.441507,"2023-03-31":27.035406,"2023-06-30":25.339161,"2023-09-30":28.452534,"2023-12-31":35.877831,"2024-03-31":28.941637,"2024-06-30":24.808486,"2024-09-30":22.411293,"2024-12-31":23.753305,"2025-03-31":20.284015,"2025-06-30":23.19524,"2025-09-30":19.854082,"2025-12-31":19.024708,"2026-03-31":11.57171,"2026-06-30":17.769902},"ev_ebit":{"2013-06-30":104.269109,"2013-09-30":163.225792,"2013-12-31":286.213618,"2014-03-31":306.097753,"2014-06-30":231.397443,"2014-09-30":143.489423,"2014-12-31":132.179564,"2015-03-31":96.732528,"2015-06-30":70.152775,"2015-09-30":39.522086,"2015-12-31":38.692822,"2016-03-31":24.385521,"2016-06-30":30.442967,"2016-09-30":39.758469,"2016-12-31":29.578227,"2017-03-31":38.399953,"2017-06-30":37.390767,"2017-09-30":45.707379,"2017-12-31":53.765385,"2018-03-31":65.950177,"2018-06-30":74.324426,"2018-09-30":67.423585,"2018-12-31":52.461983,"2019-03-31":52.450197,"2019-06-30":50.909447,"2019-09-30":39.522802,"2019-12-31":41.567028,"2020-03-31":37.5362,"2020-06-30":41.097169,"2020-09-30":38.801457,"2020-12-31":45.809778,"2021-03-31":51.314195,"2021-06-30":46.519843,"2021-09-30":51.577571,"2021-12-31":56.586347,"2022-03-31":40.16991,"2022-06-30":37.938848,"2022-09-30":38.230761,"2022-12-31":29.658363,"2023-03-31":33.801722,"2023-06-30":30.962077,"2023-09-30":34.056043,"2023-12-31":41.81629,"2024-03-31":33.096512,"2024-06-30":27.955201,"2024-09-30":24.94446,"2024-12-31":26.10242,"2025-03-31":22.10685,"2025-06-30":25.150282,"2025-09-30":21.297947,"2025-12-31":20.26681,"2026-03-31":12.240578,"2026-06-30":18.685036},"ev_cfo":{"2013-09-30":22.910616,"2013-12-31":26.349318,"2014-03-31":23.58115,"2014-06-30":27.424882,"2014-09-30":21.7183,"2014-12-31":29.506903,"2015-03-31":38.402359,"2015-06-30":24.319556,"2015-09-30":14.471318,"2015-12-31":14.551458,"2016-03-31":9.171601,"2016-06-30":11.337383,"2016-09-30":14.591594,"2016-12-31":12.848242,"2017-03-31":13.692838,"2017-06-30":14.932478,"2017-09-30":17.225923,"2017-12-31":18.601567,"2018-03-31":21.196558,"2018-06-30":23.53657,"2018-09-30":25.494396,"2018-12-31":21.058135,"2019-03-31":23.162588,"2019-06-30":22.339479,"2019-09-30":16.893423,"2019-12-31":18.699948,"2020-03-31":17.496571,"2020-06-30":22.474125,"2020-09-30":20.356488,"2020-12-31":24.586577,"2021-03-31":20.336471,"2021-06-30":17.084605,"2021-09-30":21.467002,"2021-12-31":24.732128,"2022-03-31":22.443331,"2022-06-30":24.04872,"2022-09-30":25.290938,"2022-12-31":19.470618,"2023-03-31":23.942139,"2023-06-30":21.520758,"2023-09-30":20.367683,"2023-12-31":27.877355,"2024-03-31":21.702408,"2024-06-30":19.009635,"2024-09-30":19.42281,"2024-12-31":20.017979,"2025-03-31":16.00782,"2025-06-30":19.704233,"2025-09-30":16.081874,"2025-12-31":14.538652,"2026-03-31":9.584953,"2026-06-30":14.06415},"ev_fcf":{"2013-09-30":46.657488,"2013-12-31":57.813598,"2014-03-31":43.516654,"2014-06-30":55.800646,"2014-09-30":35.484455,"2014-12-31":44.431438,"2015-03-31":69.494444,"2015-06-30":37.056156,"2015-09-30":21.254361,"2015-12-31":20.906884,"2016-03-31":12.187882,"2016-06-30":15.08756,"2016-09-30":20.957392,"2016-12-31":19.331633,"2017-03-31":18.992835,"2017-06-30":22.210911,"2017-09-30":25.411644,"2017-12-31":28.67595,"2018-03-31":31.737113,"2018-06-30":25.879089,"2018-09-30":33.822629,"2018-12-31":25.728539,"2019-03-31":28.962827,"2019-06-30":34.877578,"2019-09-30":19.831027,"2019-12-31":22.575751,"2020-03-31":20.718831,"2020-06-30":26.606562,"2020-09-30":24.713033,"2020-12-31":29.508349,"2021-03-31":24.108621,"2021-06-30":20.074699,"2021-09-30":24.88185,"2021-12-31":28.160533,"2022-03-31":25.398095,"2022-06-30":27.100938,"2022-09-30":27.665312,"2022-12-31":21.100588,"2023-03-31":25.552129,"2023-06-30":22.589361,"2023-09-30":21.220556,"2023-12-31":28.915993,"2024-03-31":22.277761,"2024-06-30":19.486965,"2024-09-30":20.123877,"2024-12-31":21.083313,"2025-03-31":16.778692,"2025-06-30":20.742666,"2025-09-30":16.680619,"2025-12-31":14.776975,"2026-03-31":9.737362,"2026-06-30":14.377367},"mcap_dil":{"2021-12-31":5508113715,"2022-03-31":5597083635,"2022-06-30":5452130980,"2022-09-30":5541728229.999999,"2022-12-31":4415969925,"2023-03-31":5040160290,"2023-06-30":4934423169.999999,"2023-09-30":5759982900,"2023-12-31":7375221000,"2024-03-31":6272392995,"2024-06-30":5361153950,"2024-09-30":4819530165,"2024-12-31":5234517765,"2025-03-31":4671499280,"2025-06-30":5266152482.5,"2025-09-30":4849762170,"2025-12-31":4842078600,"2026-03-31":3176458337.5,"2026-06-30":4920148395},"ev_dil":{"2021-12-31":5102825715,"2022-03-31":5139945635,"2022-06-30":5033041980,"2022-09-30":5156448229.999999,"2022-12-31":4094642925,"2023-03-31":4706381290,"2023-06-30":4585171169.999999,"2023-09-30":5332568900,"2023-12-31":6949663000,"2024-03-31":5818722995,"2024-06-30":5079948950,"2024-09-30":4584100165,"2024-12-31":5002335765,"2025-03-31":4380828280,"2025-06-30":5072169482.5,"2025-09-30":4624509170,"2025-12-31":4591820600,"2026-03-31":2896990337.5,"2026-06-30":4669857395},"ev_per_share":{"2012-09-30":20.983401,"2012-12-31":10.664052,"2013-03-31":9.465281,"2013-06-30":12.836277,"2013-09-30":18.794427,"2013-12-31":20.412699,"2014-03-31":21.770349,"2014-06-30":22.792216,"2014-09-30":22.690297,"2014-12-31":36.383106,"2015-03-31":41.127519,"2015-06-30":36.950508,"2015-09-30":24.66305,"2015-12-31":27.889712,"2016-03-31":19.21278,"2016-06-30":23.998926,"2016-09-30":32.305147,"2016-12-31":24.846172,"2017-03-31":31.288368,"2017-06-30":33.364017,"2017-09-30":43.811779,"2017-12-31":51.87777,"2018-03-31":64.317083,"2018-06-30":76.02727,"2018-09-30":80.800719,"2018-12-31":67.718457,"2019-03-31":75.143059,"2019-06-30":79.456952,"2019-09-30":66.958908,"2019-12-31":76.979107,"2020-03-31":75.633792,"2020-06-30":92.022791,"2020-09-30":91.04154,"2020-12-31":112.799941,"2021-03-31":96.230314,"2021-06-30":92.302431,"2021-09-30":110.326073,"2021-12-31":126.857758,"2022-03-31":128.050823,"2022-06-30":125.639376,"2022-09-30":129.28403,"2022-12-31":103.629631,"2023-03-31":120.982581,"2023-06-30":119.665768,"2023-09-30":140.934227,"2023-12-31":184.750075,"2024-03-31":154.596043,"2024-06-30":134.9681,"2024-09-30":122.034509,"2024-12-31":133.859372,"2025-03-31":117.944094,"2025-06-30":137.500971,"2025-09-30":126.056941,"2025-12-31":125.895858,"2026-03-31":79.950738,"2026-06-30":130.266803},"sales_base":{"2013-06-30":99213000,"2013-09-30":103580000,"2013-12-31":107962000,"2014-03-31":113435000,"2014-06-30":119446000,"2014-09-30":126045000,"2014-12-31":133579000,"2015-03-31":140716000,"2015-06-30":148291000,"2015-09-30":156412000,"2015-12-31":164284000,"2016-03-31":173039000,"2016-06-30":181628000,"2016-09-30":190146000,"2016-12-31":197925000,"2017-03-31":204798000,"2017-06-30":211634000,"2017-09-30":220137000,"2017-12-31":230828000,"2018-03-31":242585000,"2018-06-30":255436000,"2018-09-30":267604000,"2018-12-31":278889000,"2019-03-31":289354000,"2019-06-30":300130000,"2019-09-30":311143000,"2019-12-31":321607000,"2020-03-31":332527000,"2020-06-30":342428000,"2020-09-30":352826000,"2020-12-31":362963000,"2021-03-31":373456000,"2021-06-30":384328000,"2021-09-30":396193000,"2021-12-31":411172000,"2022-03-31":427836000,"2022-06-30":448027000,"2022-09-30":468654000,"2022-12-31":489723000,"2023-03-31":506986000,"2023-06-30":524302000,"2023-09-30":540737000,"2023-12-31":554458000,"2024-03-31":569580000,"2024-06-30":581079000,"2024-09-30":592950000,"2024-12-31":607571000,"2025-03-31":621665000,"2025-06-30":637019000,"2025-09-30":653034000,"2025-12-31":669125000,"2026-03-31":684864000,"2026-06-30":702977000},"ebitda_base":{"2013-06-30":12226000,"2013-09-30":12706000,"2013-12-31":11921000,"2014-03-31":12619000,"2014-06-30":14149000,"2014-09-30":16648000,"2014-12-31":21144000,"2015-03-31":26702000,"2015-06-30":30651000,"2015-09-30":34816000,"2015-12-31":39166000,"2016-03-31":42495000,"2016-06-30":43485000,"2016-09-30":45292000,"2016-12-31":47101000,"2017-03-31":48146000,"2017-06-30":52412000,"2017-09-30":56009000,"2017-12-31":57879000,"2018-03-31":60852000,"2018-06-30":64981000,"2018-09-30":73953000,"2018-12-31":79265000,"2019-03-31":85802000,"2019-06-30":91683000,"2019-09-30":96817000,"2019-12-31":103454000,"2020-03-31":109646000,"2020-06-30":119058000,"2020-09-30":123477000,"2020-12-31":129499000,"2021-03-31":107694000,"2021-06-30":112453000,"2021-09-30":118668000,"2021-12-31":123580000,"2022-03-31":159724000,"2022-06-30":163134000,"2022-09-30":163841000,"2022-12-31":165169000,"2023-03-31":165274000,"2023-06-30":173540000,"2023-09-30":182262000,"2023-12-31":190060000,"2024-03-31":197438000,"2024-06-30":200457000,"2024-09-30":199513000,"2024-12-31":205709000,"2025-03-31":211641000,"2025-06-30":214178000,"2025-09-30":227986000,"2025-12-31":236443000,"2026-03-31":244439000,"2026-06-30":254018000},"ebit_base":{"2013-06-30":3938000,"2013-09-30":3712000,"2013-12-31":2309000,"2014-03-31":2321000,"2014-06-30":3248000,"2014-09-30":5260000,"2014-12-31":9247000,"2015-03-31":14428000,"2015-06-30":17950000,"2015-09-30":21321000,"2015-12-31":24806000,"2016-03-31":27483000,"2016-06-30":27883000,"2016-09-30":28992000,"2016-12-31":30107000,"2017-03-31":30166000,"2017-06-30":33463000,"2017-09-30":36325000,"2017-12-31":37243000,"2018-03-31":37993000,"2018-06-30":39879000,"2018-09-30":47147000,"2018-12-31":50361000,"2019-03-31":56006000,"2019-06-30":61219000,"2019-09-30":65651000,"2019-12-31":72253000,"2020-03-31":78633000,"2020-06-30":88033000,"2020-09-30":91787000,"2020-12-31":96654000,"2021-03-31":73518000,"2021-06-30":77372000,"2021-09-30":83046000,"2021-12-31":87683000,"2022-03-31":123923000,"2022-06-30":127554000,"2022-09-30":128923000,"2022-12-31":130547000,"2023-03-31":132190000,"2023-06-30":142024000,"2023-09-30":152273000,"2023-12-31":163069000,"2024-03-31":172652000,"2024-06-30":177893000,"2024-09-30":179252000,"2024-12-31":187196000,"2025-03-31":194190000,"2025-06-30":197529000,"2025-09-30":212530000,"2025-12-31":221952000,"2026-03-31":231082000,"2026-06-30":241577000},"cfo_base":{"2013-09-30":26446000,"2013-12-31":25081000,"2014-03-31":30128000,"2014-06-30":27405000,"2014-09-30":34752000,"2014-12-31":41423000,"2015-03-31":36343000,"2015-06-30":51779000,"2015-09-30":58229000,"2015-12-31":65960000,"2016-03-31":73072000,"2016-06-30":74871000,"2016-09-30":78996000,"2016-12-31":69310000,"2017-03-31":84597000,"2017-06-30":83791000,"2017-09-30":96385000,"2017-12-31":107646000,"2018-03-31":118210000,"2018-06-30":125931000,"2018-09-30":124687000,"2018-12-31":125464000,"2019-03-31":126822000,"2019-06-30":139512000,"2019-09-30":153593000,"2019-12-31":160607000,"2020-03-31":168695000,"2020-06-30":160981000,"2020-09-30":174955000,"2020-12-31":180086000,"2021-03-31":185505000,"2021-06-30":210677000,"2021-09-30":199530000,"2021-12-31":200616000,"2022-03-31":221802000,"2022-06-30":201227000,"2022-09-30":194885000,"2022-12-31":198854000,"2023-03-31":186627000,"2023-06-30":204331000,"2023-09-30":254610000,"2023-12-31":244605000,"2024-03-31":263297000,"2024-06-30":261606000,"2024-09-30":230211000,"2024-12-31":244094000,"2025-03-31":268177000,"2025-06-30":252124000,"2025-09-30":281463000,"2025-12-31":309400000,"2026-03-31":295106000,"2026-06-30":320949000},"fcf_base":{"2013-09-30":12986000,"2013-12-31":11431000,"2014-03-31":16326000,"2014-06-30":13469000,"2014-09-30":21270000,"2014-12-31":27509000,"2015-03-31":20083000,"2015-06-30":33982000,"2015-09-30":39646000,"2015-12-31":45909000,"2016-03-31":54988000,"2016-06-30":56261000,"2016-09-30":55001000,"2016-12-31":46065000,"2017-03-31":60990000,"2017-06-30":56333000,"2017-09-30":65337000,"2017-12-31":69828000,"2018-03-31":78950000,"2018-06-30":114532000,"2018-09-30":93985000,"2018-12-31":102689000,"2019-03-31":101424000,"2019-06-30":89359000,"2019-09-30":130841000,"2019-12-31":133034000,"2020-03-31":142459000,"2020-06-30":135978000,"2020-09-30":144113000,"2020-12-31":150049000,"2021-03-31":156480000,"2021-06-30":179297000,"2021-09-30":172146000,"2021-12-31":176192000,"2022-03-31":195998000,"2022-06-30":178564000,"2022-09-30":178159000,"2022-12-31":183493000,"2023-03-31":174868000,"2023-06-30":194665000,"2023-09-30":244377000,"2023-12-31":235819000,"2024-03-31":256497000,"2024-06-30":255198000,"2024-09-30":222191000,"2024-12-31":231760000,"2025-03-31":255856000,"2025-06-30":239502000,"2025-09-30":271360000,"2025-12-31":304410000,"2026-03-31":290487000,"2026-06-30":313957000},"pe":{"2013-06-30":179.111111,"2013-09-30":312.714286,"2013-12-31":584.75,"2014-03-31":499.8,"2014-06-30":326.25,"2014-09-30":200.769231,"2014-12-31":48.987805,"2015-03-31":49.824176,"2015-06-30":43.778947,"2015-09-30":30.680412,"2015-12-31":78.785714,"2016-03-31":53.425532,"2016-06-30":63.957447,"2016-09-30":77.938776,"2016-12-31":63.3,"2017-03-31":40.752688,"2017-06-30":40,"2017-09-30":47.090909,"2017-12-31":58.186275,"2018-03-31":106.985294,"2018-06-30":113.918919,"2018-09-30":81.743119,"2018-12-31":54.810219,"2019-03-31":56.285714,"2019-06-30":53.753086,"2019-09-30":48.79085,"2019-12-31":50.380952,"2020-03-31":46.230769,"2020-06-30":48.729469,"2020-09-30":45.921296,"2020-12-31":54.164444,"2021-03-31":58.516667,"2021-06-30":60.08284,"2021-09-30":65.153005,"2021-12-31":77.525424,"2022-03-31":58.254167,"2022-06-30":53.748031,"2022-09-30":54.662745,"2022-12-31":40.663043,"2023-03-31":44.989619,"2023-06-30":40.747634,"2023-09-30":41.22973,"2023-12-31":48.584158,"2024-03-31":38.627315,"2024-06-30":31.409692,"2024-09-30":28.295154,"2024-12-31":30.154839,"2025-03-31":25.752556,"2025-06-30":28.516966,"2025-09-30":25.645349,"2025-12-31":24.430147,"2026-03-31":15.771993,"2026-06-30":23.787197},"pe_avg":{"2013-06-30":147.5,"2013-09-30":209.021978,"2013-12-31":423.033654,"2014-03-31":406.811538,"2014-06-30":284.019231,"2014-09-30":186.695266,"2014-12-31":33.066604,"2015-03-31":34.062975,"2015-06-30":38.530364,"2015-09-30":39.969469,"2015-12-31":92.971698,"2016-03-31":74.684124,"2016-06-30":65.542144,"2016-09-30":62.948017,"2016-12-31":61.373462,"2017-03-31":35.397444,"2017-06-30":35.236219,"2017-09-30":35.600699,"2017-12-31":43.771682,"2018-03-31":78.167421,"2018-06-30":85.341736,"2018-09-30":67.987826,"2018-12-31":57.453116,"2019-03-31":55.904108,"2019-06-30":51.700499,"2019-09-30":53.630593,"2019-12-31":50.030792,"2020-03-31":46.300402,"2020-06-30":42.84346,"2020-09-30":43.726407,"2020-12-31":43.911027,"2021-03-31":58.564637,"2021-06-30":62.001593,"2021-09-30":57.667718,"2021-12-31":63.793785,"2022-03-31":48.429647,"2022-06-30":48.749091,"2022-09-30":51.622272,"2022-12-31":47.30825,"2023-03-31":44.442907,"2023-06-30":39.910898,"2023-09-30":34.417256,"2023-12-31":38.854868,"2024-03-31":39.20055,"2024-06-30":36.729192,"2024-09-30":34.948574,"2024-12-31":32.189768,"2025-03-31":28.567831,"2025-06-30":26.887497,"2025-09-30":26.283806,"2025-12-31":24.855301,"2026-03-31":23.209911,"2026-06-30":20.914487},"pe_high":{"2013-06-30":179.111111,"2013-09-30":318.571429,"2013-12-31":618,"2014-03-31":579.6,"2014-06-30":362.25,"2014-09-30":222.923077,"2014-12-31":48.987805,"2015-03-31":52.692308,"2015-06-30":56.915789,"2015-09-30":55.742268,"2015-12-31":128.738095,"2016-03-31":115.042553,"2016-06-30":83.553191,"2016-09-30":80.142857,"2016-12-31":77.12,"2017-03-31":41.462366,"2017-06-30":42.107843,"2017-09-30":47.090909,"2017-12-31":60.686275,"2018-03-31":115.367647,"2018-06-30":129.054054,"2018-09-30":89.036697,"2018-12-31":70.839416,"2019-03-31":66.020408,"2019-06-30":59.907407,"2019-09-30":61.732026,"2019-12-31":56.220238,"2020-03-31":50.791209,"2020-06-30":55.710145,"2020-09-30":57.166667,"2020-12-31":55.351111,"2021-03-31":76.927778,"2021-06-30":81.934911,"2021-09-30":75.666667,"2021-12-31":78.824859,"2022-03-31":58.254167,"2022-06-30":57.885827,"2022-09-30":62.686275,"2022-12-31":57.916667,"2023-03-31":55.311419,"2023-06-30":50.425868,"2023-09-30":42.159459,"2023-12-31":50.962871,"2024-03-31":47.659722,"2024-06-30":45.35022,"2024-09-30":45.35022,"2024-12-31":42.621505,"2025-03-31":35.196319,"2025-06-30":31.782435,"2025-09-30":30.858527,"2025-12-31":28.272059,"2026-03-31":27.612208,"2026-06-30":26.608997},"pe_low":{"2013-06-30":119.777778,"2013-09-30":154,"2013-12-31":269.5,"2014-03-31":215.6,"2014-06-30":194,"2014-09-30":148.153846,"2014-12-31":23.487805,"2015-03-31":21.164835,"2015-06-30":24.747368,"2015-09-30":28.85567,"2015-12-31":70.452381,"2016-03-31":44.12766,"2016-06-30":44.12766,"2016-09-30":42.326531,"2016-12-31":41.48,"2017-03-31":26.645161,"2017-06-30":29.637255,"2017-09-30":28.772727,"2017-12-31":32.401961,"2018-03-31":52.5,"2018-06-30":54.932432,"2018-09-30":46.788991,"2018-12-31":43.722628,"2019-03-31":46.176871,"2019-06-30":41.901235,"2019-09-30":44.366013,"2019-12-31":44.238095,"2020-03-31":39.203297,"2020-06-30":34.468599,"2020-09-30":33.032407,"2020-12-31":31.711111,"2021-03-31":48.805556,"2021-06-30":51.982249,"2021-09-30":48.005464,"2021-12-31":54.621469,"2022-03-31":40.283333,"2022-06-30":39.271654,"2022-09-30":43.098039,"2022-12-31":40.322464,"2023-03-31":35.546713,"2023-06-30":32.40694,"2023-09-30":27.764865,"2023-12-31":25.428218,"2024-03-31":26.143519,"2024-06-30":27.451542,"2024-09-30":26.629956,"2024-12-31":25.643011,"2025-03-31":24.384458,"2025-06-30":22.996008,"2025-09-30":22.327519,"2025-12-31":21.178309,"2026-03-31":15.373429,"2026-06-30":13.183391},"pb":{"2012-09-30":null,"2012-12-31":4.931525,"2013-03-31":4.211085,"2013-06-30":5.358266,"2013-09-30":7.022132,"2013-12-31":7.34368,"2014-03-31":7.684405,"2014-06-30":7.676117,"2014-09-30":7.253326,"2014-12-31":8.88829,"2015-03-31":9.481537,"2015-06-30":8.232379,"2015-09-30":5.589921,"2015-12-31":5.822997,"2016-03-31":4.161106,"2016-06-30":4.674795,"2016-09-30":5.644963,"2016-12-31":4.389747,"2017-03-31":4.932548,"2017-06-30":4.999213,"2017-09-30":5.991459,"2017-12-31":6.668136,"2018-03-31":7.736896,"2018-06-30":8.998225,"2018-09-30":9.369022,"2018-12-31":8.1836,"2019-03-31":8.662246,"2019-06-30":8.904198,"2019-09-30":8.01264,"2019-12-31":8.537246,"2020-03-31":8.490513,"2020-06-30":9.725333,"2020-09-30":9.69333,"2020-12-31":11.826787,"2021-03-31":10.39831,"2021-06-30":10.075325,"2021-09-30":11.486746,"2021-12-31":12.28939,"2022-03-31":12.739493,"2022-06-30":13.250598,"2022-09-30":14.961469,"2022-12-31":14.502652,"2023-03-31":17.929926,"2023-06-30":17.134663,"2023-09-30":17.382887,"2023-12-31":19.676834,"2024-03-31":15.259323,"2024-06-30":12.282144,"2024-09-30":10.468921,"2024-12-31":10.727896,"2025-03-31":9.20337,"2025-06-30":10.157868,"2025-09-30":8.975593,"2025-12-31":8.462072,"2026-03-31":5.453926,"2026-06-30":8.473801},"pb_avg":{"2012-09-30":null,"2012-12-31":4.554761,"2013-03-31":4.555753,"2013-06-30":4.412592,"2013-09-30":4.693677,"2013-12-31":5.312738,"2014-03-31":6.254711,"2014-06-30":6.682497,"2014-09-30":6.744866,"2014-12-31":5.999566,"2015-03-31":6.482182,"2015-06-30":7.245414,"2015-09-30":7.282372,"2015-12-31":6.871473,"2016-03-31":5.816855,"2016-06-30":4.790624,"2016-09-30":4.55921,"2016-12-31":4.256145,"2017-03-31":4.28437,"2017-06-30":4.403834,"2017-09-30":4.529539,"2017-12-31":5.016227,"2018-03-31":5.652863,"2018-06-30":6.740971,"2018-09-30":7.792453,"2018-12-31":8.578206,"2019-03-31":8.603518,"2019-06-30":8.564187,"2019-09-30":8.807444,"2019-12-31":8.47791,"2020-03-31":8.503301,"2020-06-30":8.550615,"2020-09-30":9.23002,"2020-12-31":9.587957,"2021-03-31":10.406834,"2021-06-30":10.397082,"2021-09-30":10.167059,"2021-12-31":10.11264,"2022-03-31":10.590988,"2022-06-30":12.0182,"2022-09-30":14.129276,"2022-12-31":16.872694,"2023-03-31":17.712042,"2023-06-30":16.782809,"2023-09-30":14.510677,"2023-12-31":15.736421,"2024-03-31":15.485774,"2024-06-30":14.36223,"2024-09-30":12.930619,"2024-12-31":11.451843,"2025-03-31":10.209484,"2025-06-30":9.577444,"2025-09-30":9.199046,"2025-12-31":8.609336,"2026-03-31":8.025944,"2026-06-30":7.450445},"pb_high":{"2012-09-30":null,"2012-12-31":4.931525,"2013-03-31":5.477141,"2013-06-30":5.358266,"2013-09-30":7.153656,"2013-12-31":7.761256,"2014-03-31":8.911327,"2014-06-30":8.523137,"2014-09-30":8.053693,"2014-12-31":8.88829,"2015-03-31":10.027342,"2015-06-30":10.702687,"2015-09-30":10.15615,"2015-12-31":9.514942,"2016-03-31":8.960216,"2016-06-30":6.107092,"2016-09-30":5.8046,"2016-12-31":5.34814,"2017-03-31":5.018444,"2017-06-30":5.262652,"2017-09-30":5.991459,"2017-12-31":6.954636,"2018-03-31":8.343086,"2018-06-30":10.193719,"2018-09-30":10.204978,"2018-12-31":10.576887,"2019-03-31":10.160394,"2019-06-30":9.923661,"2019-09-30":10.137895,"2019-12-31":9.526736,"2020-03-31":9.32806,"2020-06-30":11.118523,"2020-09-30":12.067067,"2020-12-31":12.085895,"2021-03-31":13.669932,"2021-06-30":13.739711,"2021-09-30":13.340349,"2021-12-31":12.495377,"2022-03-31":12.739493,"2022-06-30":14.270696,"2022-09-30":17.15755,"2022-12-31":20.656232,"2023-03-31":22.043522,"2023-06-30":21.204427,"2023-09-30":17.774871,"2023-12-31":20.640224,"2024-03-31":18.827483,"2024-06-30":17.733314,"2024-09-30":16.779123,"2024-12-31":15.163041,"2025-03-31":12.578352,"2025-06-30":11.321042,"2025-09-30":10.800148,"2025-12-31":9.792827,"2026-03-31":9.548251,"2026-06-30":9.479021},"pb_low":{"2012-09-30":null,"2012-12-31":4.066707,"2013-03-31":3.996095,"2013-06-30":3.583257,"2013-09-30":3.458135,"2013-12-31":3.38456,"2014-03-31":3.314842,"2014-06-30":4.564496,"2014-09-30":5.352454,"2014-12-31":4.2616,"2015-03-31":4.027667,"2015-06-30":4.6536,"2015-09-30":5.257456,"2015-12-31":5.207086,"2016-03-31":3.436931,"2016-06-30":3.22539,"2016-09-30":3.065633,"2016-12-31":2.876567,"2017-03-31":3.225027,"2017-06-30":3.704074,"2017-09-30":3.660804,"2017-12-31":3.713259,"2018-03-31":3.796662,"2018-06-30":4.339002,"2018-09-30":5.36274,"2018-12-31":6.528135,"2019-03-31":7.106518,"2019-06-30":6.940939,"2019-09-30":7.285975,"2019-12-31":7.496316,"2020-03-31":7.199882,"2020-06-30":6.879176,"2020-09-30":6.97267,"2020-12-31":6.924109,"2021-03-31":8.672662,"2021-06-30":8.716932,"2021-09-30":8.463563,"2021-12-31":8.658637,"2022-03-31":8.809486,"2022-06-30":9.681711,"2022-09-30":11.796151,"2022-12-31":14.381183,"2023-03-31":14.1666,"2023-06-30":13.627343,"2023-09-30":11.705959,"2023-12-31":10.298559,"2024-03-31":10.327728,"2024-06-30":10.734387,"2024-09-30":9.852814,"2024-12-31":9.122766,"2025-03-31":8.714443,"2025-06-30":8.191278,"2025-09-30":7.814388,"2025-12-31":7.335706,"2026-03-31":5.316103,"2026-06-30":4.696368},"ptb":{"2012-09-30":null,"2012-12-31":5.105972,"2013-03-31":4.352875,"2013-06-30":5.525581,"2013-09-30":7.224056,"2013-12-31":7.541962,"2014-03-31":7.878382,"2014-06-30":7.852252,"2014-09-30":7.40275,"2014-12-31":9.026095,"2015-03-31":9.613049,"2015-06-30":8.335111,"2015-09-30":5.652852,"2015-12-31":5.873361,"2016-03-31":4.192657,"2016-06-30":4.705643,"2016-09-30":5.677822,"2016-12-31":4.412011,"2017-03-31":4.953636,"2017-06-30":5.017542,"2017-09-30":6.116556,"2017-12-31":6.950364,"2018-03-31":8.028793,"2018-06-30":9.422718,"2018-09-30":9.776393,"2018-12-31":8.910419,"2019-03-31":9.382948,"2019-06-30":9.58271,"2019-09-30":8.62837,"2019-12-31":9.108074,"2020-03-31":9.020505,"2020-06-30":10.258731,"2020-09-30":10.232648,"2020-12-31":12.424317,"2021-03-31":10.886507,"2021-06-30":10.507446,"2021-09-30":11.952309,"2021-12-31":12.696166,"2022-03-31":13.117236,"2022-06-30":13.621727,"2022-09-30":15.371122,"2022-12-31":15.59477,"2023-03-31":19.33612,"2023-06-30":18.37542,"2023-09-30":18.404998,"2023-12-31":20.638891,"2024-03-31":15.904224,"2024-06-30":12.747563,"2024-09-30":10.827713,"2024-12-31":11.058384,"2025-03-31":9.462115,"2025-06-30":10.424129,"2025-09-30":9.189818,"2025-12-31":8.642294,"2026-03-31":5.56189,"2026-06-30":8.633864},"ptb_avg":{"2012-09-30":null,"2012-12-31":4.71588,"2013-03-31":4.709148,"2013-06-30":4.550378,"2013-09-30":4.828646,"2013-12-31":5.456184,"2014-03-31":6.412599,"2014-06-30":6.835833,"2014-09-30":6.883816,"2014-12-31":6.092584,"2015-03-31":6.572092,"2015-06-30":7.335829,"2015-09-30":7.364356,"2015-12-31":6.930906,"2016-03-31":5.86096,"2016-06-30":4.822237,"2016-09-30":4.585749,"2016-12-31":4.277731,"2017-03-31":4.302687,"2017-06-30":4.41998,"2017-09-30":4.624113,"2017-12-31":5.228537,"2018-03-31":5.866134,"2018-06-30":7.058978,"2018-09-30":8.131274,"2018-12-31":9.340071,"2019-03-31":9.319334,"2019-06-30":9.21679,"2019-09-30":9.48425,"2019-12-31":9.044771,"2020-03-31":9.034092,"2020-06-30":9.019584,"2020-09-30":9.743561,"2020-12-31":10.072373,"2021-03-31":10.895431,"2021-06-30":10.843002,"2021-09-30":10.579134,"2021-12-31":10.447366,"2022-03-31":10.905025,"2022-06-30":12.354812,"2022-09-30":14.516143,"2022-12-31":18.143287,"2023-03-31":19.101148,"2023-06-30":17.998089,"2023-09-30":15.363902,"2023-12-31":16.50582,"2024-03-31":16.140245,"2024-06-30":14.906472,"2024-09-30":13.373779,"2024-12-31":11.804634,"2025-03-31":10.496516,"2025-06-30":9.828491,"2025-09-30":9.418604,"2025-12-31":8.792694,"2026-03-31":8.184823,"2026-06-30":7.591177},"ptb_high":{"2012-09-30":null,"2012-12-31":5.105972,"2013-03-31":5.66156,"2013-06-30":5.525581,"2013-09-30":7.359363,"2013-12-31":7.970812,"2014-03-31":9.136275,"2014-06-30":8.718707,"2014-09-30":8.219606,"2014-12-31":9.026095,"2015-03-31":10.166425,"2015-06-30":10.836246,"2015-09-30":10.270487,"2015-12-31":9.597239,"2016-03-31":9.028154,"2016-06-30":6.147392,"2016-09-30":5.838389,"2016-12-31":5.375265,"2017-03-31":5.0399,"2017-06-30":5.281946,"2017-09-30":6.116556,"2017-12-31":7.248989,"2018-03-31":8.657853,"2018-06-30":10.67461,"2018-09-30":10.648698,"2018-12-31":11.516263,"2019-03-31":11.005743,"2019-06-30":10.679858,"2019-09-30":10.91694,"2019-12-31":10.163724,"2020-03-31":9.910334,"2020-06-30":11.728332,"2020-09-30":12.738455,"2020-12-31":12.696516,"2021-03-31":14.311731,"2021-06-30":14.328994,"2021-09-30":13.881039,"2021-12-31":12.908971,"2022-03-31":13.117236,"2022-06-30":14.670397,"2022-09-30":17.627333,"2022-12-31":22.211743,"2023-03-31":23.772333,"2023-06-30":22.739885,"2023-09-30":18.82003,"2023-12-31":21.649385,"2024-03-31":19.623184,"2024-06-30":18.4053,"2024-09-30":17.354179,"2024-12-31":15.630161,"2025-03-31":12.931984,"2025-06-30":11.617793,"2025-09-30":11.057921,"2025-12-31":10.00139,"2026-03-31":9.737264,"2026-06-30":9.658071},"ptb_low":{"2012-09-30":null,"2012-12-31":4.210562,"2013-03-31":4.130646,"2013-06-30":3.695147,"2013-09-30":3.557575,"2013-12-31":3.475945,"2014-03-31":3.398518,"2014-06-30":4.669232,"2014-09-30":5.462719,"2014-12-31":4.327672,"2015-03-31":4.083532,"2015-06-30":4.711673,"2015-09-30":5.316644,"2015-12-31":5.252123,"2016-03-31":3.462991,"2016-06-30":3.246675,"2016-09-30":3.083478,"2016-12-31":2.891157,"2017-03-31":3.238815,"2017-06-30":3.717654,"2017-09-30":3.737239,"2017-12-31":3.870422,"2018-03-31":3.939903,"2018-06-30":4.543695,"2018-09-30":5.595915,"2018-12-31":7.107925,"2019-03-31":7.697783,"2019-06-30":7.469848,"2019-09-30":7.845864,"2019-12-31":7.997543,"2020-03-31":7.649311,"2020-06-30":7.256473,"2020-09-30":7.360615,"2020-12-31":7.273939,"2021-03-31":9.079841,"2021-06-30":9.090793,"2021-09-30":8.806595,"2021-12-31":8.945236,"2022-03-31":9.070699,"2022-06-30":9.952881,"2022-09-30":12.119136,"2022-12-31":15.464153,"2023-03-31":15.277646,"2023-06-30":14.614128,"2023-09-30":12.394267,"2023-12-31":10.802085,"2024-03-31":10.764206,"2024-06-30":11.141156,"2024-09-30":10.190491,"2024-12-31":9.403807,"2025-03-31":8.959443,"2025-06-30":8.405991,"2025-09-30":8.000899,"2025-12-31":7.491939,"2026-03-31":5.421339,"2026-06-30":4.785078},"ps":{"2013-06-30":5.197431,"2013-09-30":6.812986,"2013-12-31":7.014118,"2014-03-31":7.189341,"2014-06-30":7.205381,"2014-09-30":6.887797,"2014-12-31":10.102504,"2015-03-31":10.934129,"2015-06-30":9.557912,"2015-09-30":6.500751,"2015-12-31":6.931778,"2016-03-31":5.061843,"2016-06-30":5.85384,"2016-09-30":7.166359,"2016-12-31":5.731301,"2017-03-31":6.851395,"2017-06-30":7.229789,"2017-09-30":8.91739,"2017-12-31":9.924265,"2018-03-31":11.683212,"2018-06-30":12.866247,"2018-09-30":13.098929,"2018-12-31":10.504677,"2019-03-31":11.178379,"2019-06-30":11.38051,"2019-09-30":9.297164,"2019-12-31":10.267912,"2020-03-31":9.874494,"2020-06-30":11.581232,"2020-09-30":10.997575,"2020-12-31":13.179642,"2021-03-31":11.056863,"2021-06-30":10.302534,"2021-09-30":11.683694,"2021-12-31":13.052807,"2022-03-31":12.703732,"2022-06-30":11.736661,"2022-09-30":11.339078,"2022-12-31":8.562263,"2023-03-31":9.471718,"2023-06-30":9.053198,"2023-09-30":10.380702,"2023-12-31":13.06591,"2024-03-31":10.828767,"2024-06-30":9.042212,"2024-09-30":7.937894,"2024-12-31":8.424449,"2025-03-31":7.373103,"2025-06-30":8.103201,"2025-09-30":7.276353,"2025-12-31":7.096607,"2026-03-31":4.538193,"2026-06-30":6.777129},"ps_avg":{"2013-06-30":4.280143,"2013-09-30":4.553882,"2013-12-31":5.074319,"2014-03-31":5.851754,"2014-06-30":6.272695,"2014-09-30":6.404961,"2014-12-31":6.819157,"2015-03-31":7.475266,"2015-06-30":8.41203,"2015-09-30":8.468972,"2015-12-31":8.179898,"2016-03-31":7.076005,"2016-06-30":5.998883,"2016-09-30":5.78798,"2016-12-31":5.556868,"2017-03-31":5.951064,"2017-06-30":6.368761,"2017-09-30":6.741542,"2017-12-31":7.465709,"2018-03-31":8.536188,"2018-06-30":9.638679,"2018-09-30":10.894712,"2018-12-31":11.011203,"2019-03-31":11.102592,"2019-06-30":10.94594,"2019-09-30":10.219384,"2019-12-31":10.196548,"2020-03-31":9.889367,"2020-06-30":10.18234,"2020-09-30":10.471926,"2020-12-31":10.684714,"2021-03-31":11.065927,"2021-06-30":10.631547,"2021-09-30":10.34138,"2021-12-31":10.740837,"2022-03-31":10.561257,"2022-06-30":10.64507,"2022-09-30":10.708371,"2022-12-31":9.961519,"2023-03-31":9.356618,"2023-06-30":8.867295,"2023-09-30":8.665477,"2023-12-31":10.449378,"2024-03-31":10.989467,"2024-06-30":10.573588,"2024-09-30":9.804438,"2024-12-31":8.992953,"2025-03-31":8.179132,"2025-06-30":7.640182,"2025-09-30":7.457502,"2025-12-31":7.220108,"2026-03-31":6.678361,"2026-06-30":5.958675},"ps_high":{"2013-06-30":5.197431,"2013-09-30":6.940594,"2013-12-31":7.412954,"2014-03-31":8.337219,"2014-06-30":8.000457,"2014-09-30":7.64783,"2014-12-31":10.102504,"2015-03-31":11.563553,"2015-06-30":12.425975,"2015-09-30":11.811007,"2015-12-31":11.326721,"2016-03-31":10.899795,"2016-06-30":7.647382,"2016-09-30":7.369021,"2016-12-31":6.982589,"2017-03-31":6.970707,"2017-06-30":7.610771,"2017-09-30":8.91739,"2017-12-31":10.350666,"2018-03-31":12.598598,"2018-06-30":14.575642,"2018-09-30":14.267689,"2018-12-31":13.57676,"2019-03-31":13.111696,"2019-06-30":12.683492,"2019-09-30":11.763123,"2019-12-31":11.457991,"2020-03-31":10.848565,"2020-06-30":13.240286,"2020-09-30":13.6907,"2020-12-31":13.468389,"2021-03-31":14.535687,"2021-06-30":14.049556,"2021-09-30":13.569078,"2021-12-31":13.27159,"2022-03-31":12.703732,"2022-06-30":12.640208,"2022-09-30":13.003455,"2022-12-31":12.195293,"2023-03-31":11.644779,"2023-06-30":11.203482,"2023-09-30":10.614787,"2023-12-31":13.705626,"2024-03-31":13.360908,"2024-06-30":13.055407,"2024-09-30":12.722505,"2024-12-31":11.907299,"2025-03-31":10.076906,"2025-06-30":9.031096,"2025-09-30":8.755487,"2025-12-31":8.212627,"2026-03-31":7.945067,"2026-06-30":7.581078},"ps_low":{"2013-06-30":3.475702,"2013-09-30":3.355139,"2013-12-31":3.232672,"2014-03-31":3.101284,"2014-06-30":4.284579,"2014-09-30":5.082719,"2014-12-31":4.84377,"2015-03-31":4.644714,"2015-06-30":5.402898,"2015-09-30":6.114113,"2015-12-31":6.198589,"2016-03-31":4.180909,"2016-06-30":4.038877,"2016-09-30":3.891864,"2016-12-31":3.755677,"2017-03-31":4.479619,"2017-06-30":5.356778,"2017-09-30":5.44856,"2017-12-31":5.526486,"2018-03-31":5.733205,"2018-06-30":6.204187,"2018-09-30":7.497703,"2018-12-31":8.37968,"2019-03-31":9.170756,"2019-06-30":8.871256,"2019-09-30":8.454005,"2019-12-31":9.015965,"2020-03-31":8.373487,"2020-06-30":8.191939,"2020-09-30":7.910848,"2020-12-31":7.716152,"2021-03-31":9.221926,"2021-06-30":8.913508,"2021-09-30":8.608677,"2021-12-31":9.196512,"2022-03-31":8.784756,"2022-06-30":8.575534,"2022-09-30":8.94013,"2022-12-31":8.490549,"2023-03-31":7.483692,"2023-06-30":7.200086,"2023-09-30":6.990557,"2023-12-31":6.838501,"2024-03-31":7.329064,"2024-06-30":7.902741,"2024-09-30":7.470741,"2024-12-31":7.163966,"2025-03-31":6.981409,"2025-06-30":6.534401,"2025-09-30":6.334985,"2025-12-31":6.151994,"2026-03-31":4.423511,"2026-06-30":3.756035},"pcf":{"2013-09-30":26.684154,"2013-12-31":30.192506,"2014-03-31":27.068603,"2014-06-30":31.404995,"2014-09-30":24.98194,"2014-12-31":32.578095,"2015-03-31":42.335716,"2015-06-30":27.373111,"2015-09-30":17.46201,"2015-12-31":17.264708,"2016-03-31":11.986756,"2016-06-30":14.200708,"2016-09-30":17.249665,"2016-12-31":16.36658,"2017-03-31":16.586309,"2017-06-30":18.260544,"2017-09-30":20.366733,"2017-12-31":21.280849,"2018-03-31":23.975739,"2018-06-30":26.097647,"2018-09-30":28.113001,"2018-12-31":23.350434,"2019-03-31":25.504319,"2019-06-30":24.482714,"2019-09-30":18.833849,"2019-12-31":20.56095,"2020-03-31":19.464335,"2020-06-30":24.634821,"2020-09-30":22.178448,"2020-12-31":26.563543,"2021-03-31":22.259519,"2021-06-30":18.794421,"2021-09-30":23.199508,"2021-12-31":26.752346,"2022-03-31":24.50435,"2022-06-30":26.131388,"2022-09-30":27.267898,"2022-12-31":21.086512,"2023-03-31":25.730621,"2023-06-30":23.230004,"2023-09-30":22.046384,"2023-12-31":29.617132,"2024-03-31":23.425443,"2024-06-30":20.084553,"2024-09-30":20.44548,"2024-12-31":20.969179,"2025-03-31":17.091697,"2025-06-30":20.473628,"2025-09-30":16.882168,"2025-12-31":15.347502,"2026-03-31":10.531962,"2026-06-30":14.843997},"pcf_avg":{"2013-09-30":17.836009,"2013-12-31":21.842576,"2014-03-31":22.032453,"2014-06-30":27.339839,"2014-09-30":23.2307,"2014-12-31":21.990105,"2015-03-31":28.943388,"2015-06-30":24.091395,"2015-09-30":22.748953,"2015-12-31":20.373354,"2016-03-31":16.756415,"2016-06-30":14.552565,"2016-09-30":13.931861,"2016-12-31":15.868463,"2017-03-31":14.406729,"2017-06-30":16.085813,"2017-09-30":15.397238,"2017-12-31":16.008905,"2018-03-31":17.517563,"2018-06-30":19.55091,"2018-09-30":23.382296,"2018-12-31":24.47637,"2019-03-31":25.331404,"2019-06-30":23.54783,"2019-09-30":20.702048,"2019-12-31":20.418046,"2020-03-31":19.493652,"2020-06-30":21.659192,"2020-09-30":21.11839,"2020-12-31":21.535022,"2021-03-31":22.277766,"2021-06-30":19.394623,"2021-09-30":20.534167,"2021-12-31":22.013855,"2022-03-31":20.37171,"2022-06-30":23.700988,"2022-09-30":25.751192,"2022-12-31":24.532497,"2023-03-31":25.417943,"2023-06-30":22.752986,"2023-09-30":18.403614,"2023-12-31":23.686111,"2024-03-31":23.773081,"2024-06-30":23.486044,"2024-09-30":25.253101,"2024-12-31":22.384235,"2025-03-31":18.960165,"2025-06-30":19.303758,"2025-09-30":17.30246,"2025-12-31":15.614592,"2026-03-31":15.498732,"2026-06-30":13.051331},"pcf_high":{"2013-09-30":27.183949,"2013-12-31":31.909309,"2014-03-31":31.390481,"2014-06-30":34.870374,"2014-09-30":27.738567,"2014-12-31":32.578095,"2015-03-31":44.772774,"2015-06-30":35.587019,"2015-09-30":31.726173,"2015-12-31":28.211023,"2016-03-31":25.811387,"2016-06-30":18.551624,"2016-09-30":17.737479,"2016-12-31":19.939821,"2017-03-31":16.875147,"2017-06-30":19.222803,"2017-09-30":20.366733,"2017-12-31":22.19519,"2018-03-31":25.85425,"2018-06-30":29.56495,"2018-09-30":30.6214,"2018-12-31":30.179247,"2019-03-31":29.915327,"2019-06-30":27.2858,"2019-09-30":23.829298,"2019-12-31":22.944018,"2020-03-31":21.384397,"2020-06-30":28.16385,"2020-09-30":27.609585,"2020-12-31":27.145513,"2021-03-31":29.263036,"2021-06-30":25.629934,"2021-09-30":26.943185,"2021-12-31":27.200753,"2022-03-31":24.50435,"2022-06-30":28.143115,"2022-09-30":31.270346,"2022-12-31":30.033671,"2023-03-31":31.633901,"2023-06-30":28.747512,"2023-09-30":22.543529,"2023-12-31":31.067206,"2024-03-31":28.903125,"2024-06-30":28.998658,"2024-09-30":32.76911,"2024-12-31":29.638293,"2025-03-31":23.359422,"2025-06-30":22.818057,"2025-09-30":20.31397,"2025-12-31":17.761067,"2026-03-31":18.438426,"2026-06-30":16.604893},"pcf_low":{"2013-09-30":13.14094,"2013-12-31":13.915144,"2014-03-31":11.676652,"2014-06-30":18.674541,"2014-09-30":18.434949,"2014-12-31":15.619968,"2015-03-31":17.983809,"2015-06-30":15.473475,"2015-09-30":16.423443,"2015-12-31":15.438583,"2016-03-31":9.90065,"2016-06-30":9.797827,"2016-09-30":9.367846,"2016-12-31":10.724893,"2017-03-31":10.844558,"2017-06-30":13.52981,"2017-09-30":12.444152,"2017-12-31":11.850582,"2018-03-31":11.765414,"2018-06-30":12.584453,"2018-09-30":16.091617,"2018-12-31":18.626861,"2019-03-31":20.923775,"2019-06-30":19.084596,"2019-09-30":17.12581,"2019-12-31":18.053991,"2020-03-31":16.505589,"2020-06-30":17.425344,"2020-09-30":15.953546,"2020-12-31":15.55189,"2021-03-31":18.565449,"2021-06-30":16.260488,"2021-09-30":17.093658,"2021-12-31":18.848687,"2022-03-31":16.945,"2022-06-30":19.093217,"2022-09-30":21.498974,"2022-12-31":20.909899,"2023-03-31":20.330001,"2023-06-30":18.47502,"2023-09-30":14.846444,"2023-12-31":15.501161,"2024-03-31":15.854675,"2024-06-30":17.553561,"2024-09-30":19.242243,"2024-12-31":17.831728,"2025-03-31":16.183705,"2025-06-30":16.509881,"2025-09-30":14.698062,"2025-12-31":13.304633,"2026-03-31":10.265816,"2026-06-30":8.226872},"pfcf":{"2013-09-30":54.342303,"2013-12-31":66.246019,"2014-03-31":49.9524,"2014-06-30":63.898871,"2014-09-30":40.816754,"2014-12-31":49.056034,"2015-03-31":76.612404,"2015-06-30":41.708914,"2015-09-30":25.64686,"2015-12-31":24.805161,"2016-03-31":15.928862,"2016-06-30":18.898015,"2016-09-30":24.775086,"2016-12-31":24.62537,"2017-03-31":23.006263,"2017-06-30":27.161153,"2017-09-30":30.04496,"2017-12-31":32.806299,"2018-03-31":35.898317,"2018-06-30":28.695061,"2018-09-30":37.296651,"2018-12-31":28.529238,"2019-03-31":31.89096,"2019-06-30":38.223709,"2019-09-30":22.108876,"2019-12-31":24.82247,"2020-03-31":23.048989,"2020-06-30":29.164556,"2020-09-30":26.924916,"2020-12-31":31.881067,"2021-03-31":26.388369,"2021-06-30":22.083762,"2021-09-30":26.889953,"2021-12-31":30.460796,"2022-03-31":27.730455,"2022-06-30":29.447934,"2022-09-30":29.827875,"2022-12-31":22.851756,"2023-03-31":27.460877,"2023-06-30":24.383479,"2023-09-30":22.96955,"2023-12-31":30.720589,"2024-03-31":24.046476,"2024-06-30":20.588875,"2024-09-30":21.183461,"2024-12-31":22.085134,"2025-03-31":17.914765,"2025-06-30":21.55261,"2025-09-30":17.510708,"2025-12-31":15.599083,"2026-03-31":10.699429,"2026-06-30":15.174581},"pfcf_avg":{"2013-09-30":36.323047,"2013-12-31":47.925259,"2014-03-31":40.658689,"2014-06-30":55.627611,"2014-09-30":37.955491,"2014-12-31":33.112658,"2015-03-31":52.377112,"2015-06-30":36.708504,"2015-09-30":33.411916,"2015-12-31":29.271524,"2016-03-31":22.267127,"2016-06-30":19.366258,"2016-09-30":20.009842,"2016-12-31":23.875896,"2017-03-31":19.983048,"2017-06-30":23.926408,"2017-09-30":22.713972,"2017-12-31":24.679134,"2018-03-31":26.22864,"2018-06-30":21.496749,"2018-09-30":31.020571,"2018-12-31":29.904891,"2019-03-31":31.674745,"2019-06-30":36.764118,"2019-09-30":24.301937,"2019-12-31":24.649948,"2020-03-31":23.083706,"2020-06-30":25.641784,"2020-09-30":25.637992,"2020-12-31":25.84593,"2021-03-31":26.410001,"2021-06-30":22.78901,"2021-09-30":23.800625,"2021-12-31":25.065448,"2022-03-31":23.053736,"2022-06-30":26.709071,"2022-09-30":28.168777,"2022-12-31":26.586219,"2023-03-31":27.127173,"2023-06-30":23.882775,"2023-09-30":19.174244,"2023-12-31":24.568593,"2024-03-31":24.403329,"2024-06-30":24.075777,"2024-09-30":26.164613,"2024-12-31":23.575498,"2025-03-31":19.873211,"2025-06-30":20.321086,"2025-09-30":17.946648,"2025-12-31":15.870552,"2026-03-31":15.745176,"2026-06-30":13.341992},"pfcf_high":{"2013-09-30":55.360135,"2013-12-31":70.012894,"2014-03-31":57.927993,"2014-06-30":70.949781,"2014-09-30":45.320672,"2014-12-31":49.056034,"2015-03-31":81.022602,"2015-06-30":54.224596,"2015-09-30":46.596966,"2015-12-31":40.532338,"2016-03-31":34.300023,"2016-06-30":24.688126,"2016-09-30":25.475717,"2016-12-31":30.001715,"2017-03-31":23.4069,"2017-06-30":28.592439,"2017-09-30":30.04496,"2017-12-31":34.215837,"2018-03-31":38.710968,"2018-06-30":32.507454,"2018-09-30":40.624467,"2018-12-31":36.872587,"2019-03-31":37.406547,"2019-06-30":42.600034,"2019-09-30":27.972985,"2019-12-31":27.69946,"2020-03-31":25.32266,"2020-06-30":33.342487,"2020-09-30":33.518385,"2020-12-31":32.579537,"2021-03-31":34.690947,"2021-06-30":30.115605,"2021-09-30":31.229152,"2021-12-31":30.971362,"2022-03-31":27.730455,"2022-06-30":31.714985,"2022-09-30":34.206082,"2022-12-31":32.547921,"2023-03-31":33.761123,"2023-06-30":30.174957,"2023-09-30":23.487513,"2023-12-31":32.224689,"2024-03-31":29.669377,"2024-06-30":29.726812,"2024-09-30":33.951913,"2024-12-31":31.215609,"2025-03-31":24.484318,"2025-06-30":24.020592,"2025-09-30":21.070279,"2025-12-31":18.052212,"2026-03-31":18.731613,"2026-06-30":16.974693},"pfcf_low":{"2013-09-30":26.761536,"2013-12-31":30.531513,"2014-03-31":21.548094,"2014-06-30":37.99657,"2014-09-30":30.11995,"2014-12-31":23.520518,"2015-03-31":32.544219,"2015-06-30":23.57722,"2015-09-30":24.121492,"2015-12-31":22.181466,"2016-03-31":13.156694,"2016-06-30":13.03875,"2016-09-30":13.454708,"2016-12-31":16.136815,"2017-03-31":15.04209,"2017-06-30":20.12455,"2017-09-30":18.357587,"2017-12-31":18.268714,"2018-03-31":17.616081,"2018-06-30":13.836942,"2018-09-30":21.348252,"2018-12-31":22.758042,"2019-03-31":26.163384,"2019-06-30":29.795882,"2019-09-30":20.103825,"2019-12-31":21.795912,"2020-03-31":19.545346,"2020-06-30":20.629435,"2020-09-30":19.367807,"2020-12-31":18.665087,"2021-03-31":22.009097,"2021-06-30":19.106347,"2021-09-30":19.812819,"2021-12-31":21.46152,"2022-03-31":19.175884,"2022-06-30":21.516491,"2022-09-30":23.51735,"2022-12-31":22.660358,"2023-03-31":21.697092,"2023-06-30":19.392389,"2023-09-30":15.468121,"2023-12-31":16.078694,"2024-03-31":16.274998,"2024-06-30":17.99433,"2024-09-30":19.936793,"2024-12-31":18.780712,"2025-03-31":16.963048,"2025-06-30":17.379969,"2025-09-30":15.245286,"2025-12-31":13.522727,"2026-03-31":10.429051,"2026-06-30":8.410089},"evs_avg":{"2013-06-30":3.2214,"2013-09-30":3.590424,"2013-12-31":4.181496,"2014-03-31":4.925497,"2014-06-30":5.359521,"2014-09-30":5.505139,"2014-12-31":5.866776,"2015-03-31":6.45939,"2015-06-30":7.345816,"2015-09-30":7.355598,"2015-12-31":7.090529,"2016-03-31":5.887203,"2016-06-30":4.818558,"2016-09-30":4.683687,"2016-12-31":4.324806,"2017-03-31":4.755843,"2017-06-30":5.051099,"2017-09-30":5.366366,"2017-12-31":6.216233,"2018-03-31":7.181912,"2018-06-30":8.376057,"2018-09-30":9.674603,"2018-12-31":9.979965,"2019-03-31":10.076226,"2019-06-30":9.949681,"2019-09-30":9.261509,"2019-12-31":9.267184,"2020-03-31":8.891096,"2020-06-30":9.166562,"2020-09-30":9.568475,"2020-12-31":9.703832,"2021-03-31":10.110701,"2021-06-30":9.694277,"2021-09-30":9.468858,"2021-12-31":9.755147,"2022-03-31":9.492769,"2022-06-30":9.70966,"2022-09-30":9.886272,"2022-12-31":9.305379,"2023-03-31":8.698259,"2023-06-30":8.201167,"2023-09-30":7.875049,"2023-12-31":9.681857,"2024-03-31":10.192968,"2024-06-30":10.089652,"2024-09-30":9.407389,"2024-12-31":8.610805,"2025-03-31":7.711564,"2025-06-30":7.335665,"2025-09-30":7.112569,"2025-12-31":6.8461,"2026-03-31":6.270297,"2026-06-30":5.602631},"evs_high":{"2013-06-30":4.138689,"2013-09-30":5.977136,"2013-12-31":6.520131,"2014-03-31":7.410962,"2014-06-30":7.087283,"2014-09-30":6.748008,"2014-12-31":9.150124,"2015-03-31":10.547677,"2015-06-30":11.35976,"2015-09-30":10.697634,"2015-12-31":10.237352,"2016-03-31":9.710994,"2016-06-30":6.467057,"2016-09-30":6.264728,"2016-12-31":5.750527,"2017-03-31":5.775485,"2017-06-30":6.293109,"2017-09-30":7.542215,"2017-12-31":9.10119,"2018-03-31":11.244322,"2018-06-30":13.313021,"2018-09-30":13.04758,"2018-12-31":12.545522,"2019-03-31":12.08533,"2019-06-30":11.687234,"2019-09-30":10.805248,"2019-12-31":10.528626,"2020-03-31":9.850294,"2020-06-30":12.224508,"2020-09-30":12.787249,"2020-12-31":12.487507,"2021-03-31":13.58046,"2021-06-30":13.112286,"2021-09-30":12.696556,"2021-12-31":12.2859,"2022-03-31":11.635243,"2022-06-30":11.704798,"2022-09-30":12.181356,"2022-12-31":11.539153,"2023-03-31":10.98642,"2023-06-30":10.537354,"2023-09-30":9.824358,"2023-12-31":12.938105,"2024-03-31":12.564409,"2024-06-30":12.571471,"2024-09-30":12.325457,"2024-12-31":11.525151,"2025-03-31":9.609337,"2025-06-30":8.726579,"2025-09-30":8.410554,"2025-12-31":7.838619,"2026-03-31":7.537003,"2026-06-30":7.225034},"evs_low":{"2013-06-30":2.416959,"2013-09-30":2.391681,"2013-12-31":2.339848,"2014-03-31":2.175027,"2014-06-30":3.371405,"2014-09-30":4.182898,"2014-12-31":3.89139,"2015-03-31":3.628838,"2015-06-30":4.336683,"2015-09-30":5.00074,"2015-12-31":5.109219,"2016-03-31":2.992108,"2016-06-30":2.858552,"2016-09-30":2.787571,"2016-12-31":2.523614,"2017-03-31":3.284398,"2017-06-30":4.039116,"2017-09-30":4.073384,"2017-12-31":4.27701,"2018-03-31":4.378929,"2018-06-30":4.941565,"2018-09-30":6.277595,"2018-12-31":7.348442,"2019-03-31":8.144391,"2019-06-30":7.874998,"2019-09-30":7.49613,"2019-12-31":8.0866,"2020-03-31":7.375216,"2020-06-30":7.176161,"2020-09-30":7.007397,"2020-12-31":6.73527,"2021-03-31":8.2667,"2021-06-30":7.976238,"2021-09-30":7.736155,"2021-12-31":8.210822,"2022-03-31":7.716267,"2022-06-30":7.640124,"2022-09-30":8.118031,"2022-12-31":7.834408,"2023-03-31":6.825333,"2023-06-30":6.533958,"2023-09-30":6.200129,"2023-12-31":6.07098,"2024-03-31":6.532565,"2024-06-30":7.418805,"2024-09-30":7.073693,"2024-12-31":6.781818,"2025-03-31":6.51384,"2025-06-30":6.229884,"2025-09-30":5.990052,"2025-12-31":5.777987,"2026-03-31":4.015448,"2026-06-30":3.399991},"eve_avg":{"2013-06-30":26.141403,"2013-09-30":29.269328,"2013-12-31":37.869528,"2014-03-31":44.276389,"2014-06-30":45.245127,"2014-09-30":41.6804,"2014-12-31":37.063853,"2015-03-31":34.04013,"2015-06-30":35.539407,"2015-09-30":33.045261,"2015-12-31":29.741623,"2016-03-31":23.972603,"2016-06-30":20.126137,"2016-09-30":19.66317,"2016-12-31":18.173439,"2017-03-31":20.229865,"2017-06-30":20.395794,"2017-09-30":21.091892,"2017-12-31":24.79104,"2018-03-31":28.630516,"2018-06-30":32.925726,"2018-09-30":35.008213,"2018-12-31":35.113888,"2019-03-31":33.980518,"2019-06-30":32.5709,"2019-09-30":29.763923,"2019-12-31":28.808854,"2020-03-31":26.964318,"2020-06-30":26.364356,"2020-09-30":27.34118,"2020-12-31":27.19814,"2021-03-31":35.061396,"2021-06-30":33.131905,"2021-09-30":31.61337,"2021-12-31":32.45706,"2022-03-31":25.427288,"2022-06-30":26.666358,"2022-09-30":28.278887,"2022-12-31":27.590275,"2023-03-31":26.682331,"2023-06-30":24.777506,"2023-09-30":23.363785,"2023-12-31":28.244676,"2024-03-31":29.405235,"2024-06-30":29.247595,"2024-09-30":27.958637,"2024-12-31":25.432409,"2025-03-31":22.651609,"2025-06-30":21.818104,"2025-09-30":20.372959,"2025-12-31":19.374212,"2026-03-31":17.567986,"2026-06-30":15.504888},"eve_high":{"2013-06-30":33.585126,"2013-09-30":48.725933,"2013-12-31":59.049274,"2014-03-31":66.618783,"2014-06-30":59.830914,"2014-09-30":51.090383,"2014-12-31":57.806679,"2015-03-31":55.58486,"2015-06-30":54.959063,"2015-09-30":48.059464,"2015-12-31":42.94115,"2016-03-31":39.54302,"2016-06-30":27.011582,"2016-09-30":26.300736,"2016-12-31":24.164519,"2017-03-31":24.567105,"2017-06-30":25.410896,"2017-09-30":29.643817,"2017-12-31":36.296575,"2018-03-31":44.825214,"2018-06-30":52.3326,"2018-09-30":47.213562,"2018-12-31":44.140643,"2019-03-31":40.75591,"2019-06-30":38.258886,"2019-09-30":34.725072,"2019-12-31":32.730295,"2020-03-31":29.873308,"2020-06-30":35.159449,"2020-09-30":36.538578,"2020-12-31":35.000293,"2021-03-31":47.093658,"2021-06-30":44.813555,"2021-09-30":42.38958,"2021-12-31":40.877312,"2022-03-31":31.16611,"2022-06-30":32.145754,"2022-09-30":34.84379,"2022-12-31":34.213374,"2023-03-31":33.701375,"2023-06-30":31.835634,"2023-09-30":29.147019,"2023-12-31":37.74406,"2024-03-31":36.246499,"2024-06-30":36.44182,"2024-09-30":36.631095,"2024-12-31":34.040064,"2025-03-31":28.226047,"2025-06-30":25.955032,"2025-09-30":24.090856,"2025-12-31":22.183004,"2026-03-31":21.117016,"2026-06-30":19.994775},"eve_low":{"2013-06-30":19.613429,"2013-09-30":19.497112,"2013-12-31":21.190733,"2014-03-31":19.551802,"2014-06-30":28.461432,"2014-09-30":31.66947,"2014-12-31":24.584181,"2015-03-31":19.123495,"2015-06-30":20.98108,"2015-09-30":22.465983,"2015-12-31":21.430908,"2016-03-31":12.183817,"2016-06-30":11.939591,"2016-09-30":11.702848,"2016-12-31":10.604581,"2017-03-31":13.970798,"2017-06-30":16.309515,"2017-09-30":16.009974,"2017-12-31":17.057202,"2018-03-31":17.456495,"2018-06-30":19.424966,"2018-09-30":22.715906,"2018-12-31":25.855037,"2019-03-31":27.4657,"2019-06-30":25.779296,"2019-09-30":24.090485,"2019-12-31":25.13878,"2020-03-31":22.367058,"2020-06-30":20.639674,"2020-09-30":20.023095,"2020-12-31":18.87778,"2021-03-31":28.666857,"2021-06-30":27.260204,"2021-09-30":25.82845,"2021-12-31":27.318823,"2022-03-31":20.66876,"2022-06-30":20.982639,"2022-09-30":23.220974,"2022-12-31":23.228875,"2023-03-31":20.937038,"2023-06-30":19.740505,"2023-09-30":18.394614,"2023-12-31":17.710742,"2024-03-31":18.845502,"2024-06-30":21.50542,"2024-09-30":21.022921,"2024-12-31":20.030411,"2025-03-31":19.133469,"2025-06-30":18.529234,"2025-09-30":17.157666,"2025-12-31":16.35149,"2026-03-31":11.250397,"2026-06-30":9.409236},"evb_avg":{"2013-06-30":81.159166,"2013-09-30":100.187522,"2013-12-31":195.514353,"2014-03-31":240.725445,"2014-06-30":197.09769,"2014-09-30":131.919259,"2014-12-31":84.749445,"2015-03-31":62.998305,"2015-06-30":60.68626,"2015-09-30":53.961062,"2015-12-31":46.958817,"2016-03-31":37.067124,"2016-06-30":31.387765,"2016-09-30":30.718277,"2016-12-31":28.431499,"2017-03-31":32.287578,"2017-06-30":31.945264,"2017-09-30":32.521288,"2017-12-31":38.527524,"2018-03-31":45.856452,"2018-06-30":53.650959,"2018-09-30":54.912558,"2018-12-31":55.267019,"2019-03-31":52.058643,"2019-06-30":48.778939,"2019-09-30":43.893523,"2019-12-31":41.249376,"2020-03-31":37.599095,"2020-06-30":35.655805,"2020-09-30":36.780883,"2020-12-31":36.440622,"2021-03-31":51.360239,"2021-06-30":48.15414,"2021-09-30":45.173703,"2021-12-31":45.744825,"2022-03-31":32.773158,"2022-06-30":34.10469,"2022-09-30":35.938049,"2022-12-31":34.907413,"2023-03-31":33.360281,"2023-06-30":30.275787,"2023-09-30":27.965103,"2023-12-31":32.919703,"2024-03-31":33.626664,"2024-06-30":32.957368,"2024-09-30":31.118825,"2024-12-31":27.947581,"2025-03-31":24.68721,"2025-06-30":23.657072,"2025-09-30":21.854559,"2025-12-31":20.639133,"2026-03-31":18.583451,"2026-06-30":16.303376},"evb_high":{"2013-06-30":104.269109,"2013-09-30":166.786559,"2013-12-31":304.862014,"2014-03-31":362.198372,"2014-06-30":260.636576,"2014-09-30":161.702033,"2014-12-31":132.179564,"2015-03-31":102.871286,"2015-06-30":93.84681,"2015-09-30":78.478416,"2015-12-31":67.799448,"2016-03-31":61.142548,"2016-06-30":42.125978,"2016-09-30":41.087642,"2016-12-31":37.804265,"2017-03-31":39.209966,"2017-06-30":39.800254,"2017-09-30":45.707379,"2017-12-31":56.408169,"2018-03-31":71.794908,"2018-06-30":85.27357,"2018-09-30":74.057406,"2018-12-31":69.474555,"2019-03-31":62.438642,"2019-06-30":57.297399,"2019-09-30":51.209842,"2019-12-31":46.864213,"2020-03-31":41.655396,"2020-06-30":47.550506,"2020-09-30":49.153736,"2020-12-31":46.894106,"2021-03-31":68.985887,"2021-06-30":65.13233,"2021-09-30":60.572293,"2021-12-31":57.612288,"2022-03-31":40.16991,"2022-06-30":41.112513,"2022-09-30":44.281016,"2022-12-31":43.287005,"2023-03-31":42.136024,"2023-06-30":38.900157,"2023-09-30":34.887301,"2023-12-31":43.991415,"2024-03-31":41.450062,"2024-06-30":41.064111,"2024-09-30":40.771537,"2024-12-31":37.406502,"2025-03-31":30.762597,"2025-06-30":28.142687,"2025-09-30":25.842836,"2025-12-31":23.631308,"2026-03-31":22.337621,"2026-06-30":21.024488},"evb_low":{"2013-06-30":60.892275,"2013-09-30":66.73769,"2013-12-31":109.404384,"2014-03-31":106.300813,"2014-06-30":123.984237,"2014-09-30":100.234474,"2014-12-31":56.213683,"2015-03-31":35.391985,"2015-06-30":35.826801,"2015-09-30":36.685693,"2015-12-31":33.837093,"2016-03-31":18.838966,"2016-06-30":18.620419,"2016-09-30":18.28247,"2016-12-31":16.590373,"2017-03-31":22.297887,"2017-06-30":25.545059,"2017-09-30":24.685551,"2017-12-31":26.508438,"2018-03-31":27.959429,"2018-06-30":31.65209,"2018-09-30":35.631311,"2018-12-31":40.694179,"2019-03-31":42.077849,"2019-06-30":38.607674,"2019-09-30":35.526778,"2019-12-31":35.994455,"2020-03-31":31.188667,"2020-06-30":27.913604,"2020-09-30":26.936186,"2020-12-31":25.292835,"2021-03-31":41.993098,"2021-06-30":39.620169,"2021-09-30":36.907383,"2021-12-31":38.503018,"2022-03-31":26.639905,"2022-06-30":26.83555,"2022-09-30":29.510232,"2022-12-31":29.389339,"2023-03-31":26.177079,"2023-06-30":24.121045,"2023-09-30":22.017292,"2023-12-31":20.642204,"2024-03-31":21.550971,"2024-06-30":24.233174,"2024-09-30":23.399159,"2024-12-31":22.011345,"2025-03-31":20.85291,"2025-06-30":20.090996,"2025-09-30":18.405438,"2025-12-31":17.41906,"2026-03-31":11.900692,"2026-06-30":9.893803},"earnings_yield":{"2013-06-30":0.558313,"2013-09-30":0.319781,"2013-12-31":0.171013,"2014-03-31":0.20008,"2014-06-30":0.306513,"2014-09-30":0.498084,"2014-12-31":2.041324,"2015-03-31":2.007058,"2015-06-30":2.284203,"2015-09-30":3.259409,"2015-12-31":1.269266,"2016-03-31":1.871764,"2016-06-30":1.56354,"2016-09-30":1.283058,"2016-12-31":1.579779,"2017-03-31":2.453826,"2017-06-30":2.5,"2017-09-30":2.123552,"2017-12-31":1.718618,"2018-03-31":0.934708,"2018-06-30":0.877817,"2018-09-30":1.223345,"2018-12-31":1.824477,"2019-03-31":1.77665,"2019-06-30":1.860358,"2019-09-30":2.049565,"2019-12-31":1.984877,"2020-03-31":2.163062,"2020-06-30":2.052146,"2020-09-30":2.177639,"2020-12-31":1.84623,"2021-03-31":1.708915,"2021-06-30":1.664369,"2021-09-30":1.534849,"2021-12-31":1.289899,"2022-03-31":1.716615,"2022-06-30":1.860533,"2022-09-30":1.8294,"2022-12-31":2.459235,"2023-03-31":2.222735,"2023-06-30":2.45413,"2023-09-30":2.425434,"2023-12-31":2.058284,"2024-03-31":2.588842,"2024-06-30":3.183731,"2024-09-30":3.534174,"2024-12-31":3.316217,"2025-03-31":3.88311,"2025-06-30":3.506684,"2025-09-30":3.899343,"2025-12-31":4.093303,"2026-03-31":6.340353,"2026-06-30":4.203942},"fcf_yield":{"2013-09-30":1.840187,"2013-12-31":1.509525,"2014-03-31":2.001906,"2014-06-30":1.564973,"2014-09-30":2.449974,"2014-12-31":2.038485,"2015-03-31":1.305272,"2015-06-30":2.397569,"2015-09-30":3.899113,"2015-12-31":4.031419,"2016-03-31":6.277912,"2016-06-30":5.291561,"2016-09-30":4.036313,"2016-12-31":4.060853,"2017-03-31":4.346642,"2017-06-30":3.681729,"2017-09-30":3.328345,"2017-12-31":3.048195,"2018-03-31":2.785646,"2018-06-30":3.48492,"2018-09-30":2.681206,"2018-12-31":3.505176,"2019-03-31":3.135685,"2019-06-30":2.616177,"2019-09-30":4.52307,"2019-12-31":4.028608,"2020-03-31":4.338585,"2020-06-30":3.42882,"2020-09-30":3.714032,"2020-12-31":3.136658,"2021-03-31":3.789548,"2021-06-30":4.528214,"2021-09-30":3.718861,"2021-12-31":3.282908,"2022-03-31":3.606143,"2022-06-30":3.395824,"2022-09-30":3.352569,"2022-12-31":4.376031,"2023-03-31":3.641544,"2023-06-30":4.101137,"2023-09-30":4.35359,"2023-12-31":3.255146,"2024-03-31":4.158614,"2024-06-30":4.856992,"2024-09-30":4.720664,"2024-12-31":4.527933,"2025-03-31":5.581988,"2025-06-30":4.639809,"2025-09-30":5.710791,"2025-12-31":6.410633,"2026-03-31":9.346293,"2026-06-30":6.589968},"peg":{"2014-06-30":-29.3625,"2014-09-30":2.342308,"2014-12-31":0.025122,"2015-03-31":0.028968,"2015-06-30":0.040257,"2015-09-30":0.047482,"2015-12-31":-1.615107,"2016-03-31":-1.104937,"2016-06-30":-1.265824,"2016-09-30":-1.575013,"2016-12-31":3.32325,"2017-03-31":0.416386,"2017-06-30":0.341818,"2017-09-30":0.378271,"2017-12-31":0.559483,"2018-03-31":-3.979853,"2018-06-30":-4.149903,"2018-09-30":-89.917431,"2018-12-31":1.597326,"2019-03-31":0.484485,"2019-06-30":0.452015,"2019-09-30":1.208682,"2019-12-31":2.226513,"2020-03-31":1.941692,"2020-06-30":1.754261,"2020-09-30":1.115231,"2020-12-31":1.596426,"2021-03-31":-53.250167,"2021-06-30":-3.272934,"2021-09-30":-4.26456,"2021-12-31":-3.634004,"2022-03-31":1.747625,"2022-06-30":1.068637,"2022-09-30":1.389345,"2022-12-31":0.727006,"2023-03-31":2.203573,"2023-06-30":1.642841,"2023-09-30":0.914224,"2023-12-31":1.047596,"2024-03-31":0.78065,"2024-06-30":0.726779,"2024-09-30":1.246334,"2024-12-31":1.99714,"2025-03-31":1.951773,"2025-06-30":2.754618,"2025-09-30":1.877901,"2025-12-31":1.437977,"2026-03-31":1.134192,"2026-06-30":1.547712},"price":{"2012-09-30":14.16,"2012-12-31":14.37,"2013-03-31":12.34,"2013-06-30":16.12,"2013-09-30":21.89,"2013-12-31":23.39,"2014-03-31":24.99,"2014-06-30":26.1,"2014-09-30":26.1,"2014-12-31":40.17,"2015-03-31":45.34,"2015-06-30":41.59,"2015-09-30":29.76,"2015-12-31":33.09,"2016-03-31":25.11,"2016-06-30":30.06,"2016-09-30":38.19,"2016-12-31":31.65,"2017-03-31":37.9,"2017-06-30":40.8,"2017-09-30":51.8,"2017-12-31":59.35,"2018-03-31":72.75,"2018-06-30":84.3,"2018-09-30":89.1,"2018-12-31":75.09,"2019-03-31":82.74,"2019-06-30":87.08,"2019-09-30":74.65,"2019-12-31":84.64,"2020-03-31":84.14,"2020-06-30":100.87,"2020-09-30":99.19,"2020-12-31":121.87,"2021-03-31":105.33,"2021-06-30":101.54,"2021-09-30":119.23,"2021-12-31":137.22,"2022-03-31":139.81,"2022-06-30":136.52,"2022-09-30":139.39,"2022-12-31":112.23,"2023-03-31":130.02,"2023-06-30":129.17,"2023-09-30":152.55,"2023-12-31":196.28,"2024-03-31":166.87,"2024-06-30":142.6,"2024-09-30":128.46,"2024-12-31":140.22,"2025-03-31":125.93,"2025-06-30":142.87,"2025-09-30":132.33,"2025-12-31":132.9,"2026-03-31":87.85,"2026-06-30":137.49},"price_avg":{"2012-09-30":14.16,"2012-12-31":13.272143,"2013-03-31":13.35,"2013-06-30":13.275,"2013-09-30":14.631538,"2013-12-31":16.921346,"2014-03-31":20.340577,"2014-06-30":22.721538,"2014-09-30":24.270385,"2014-12-31":27.114615,"2015-03-31":30.997308,"2015-06-30":36.603846,"2015-09-30":38.770385,"2015-12-31":39.048113,"2016-03-31":35.101538,"2016-06-30":30.804808,"2016-09-30":30.844528,"2016-12-31":30.686731,"2017-03-31":32.919623,"2017-06-30":35.940943,"2017-09-30":39.160769,"2017-12-31":44.647115,"2018-03-31":53.153846,"2018-06-30":63.152885,"2018-09-30":74.106731,"2018-12-31":78.710769,"2019-03-31":82.179038,"2019-06-30":83.754808,"2019-09-30":82.054808,"2019-12-31":84.051731,"2020-03-31":84.266731,"2020-06-30":88.685962,"2020-09-30":94.449038,"2020-12-31":98.799811,"2021-03-31":105.416346,"2021-06-30":104.782692,"2021-09-30":105.531923,"2021-12-31":112.915,"2022-03-31":116.231154,"2022-06-30":123.822692,"2022-09-30":131.636792,"2022-12-31":130.570769,"2023-03-31":128.44,"2023-06-30":126.517547,"2023-09-30":127.343846,"2023-12-31":156.973667,"2024-03-31":169.346377,"2024-06-30":166.750532,"2024-09-30":158.666527,"2024-12-31":149.682421,"2025-03-31":139.696693,"2025-06-30":134.70636,"2025-09-30":135.62444,"2025-12-31":135.21284,"2026-03-31":129.279203,"2026-06-30":120.885737},"price_high":{"2012-09-30":14.16,"2012-12-31":14.37,"2013-03-31":16.05,"2013-06-30":16.12,"2013-09-30":22.3,"2013-12-31":24.72,"2014-03-31":28.98,"2014-06-30":28.98,"2014-09-30":28.98,"2014-12-31":40.17,"2015-03-31":47.95,"2015-06-30":54.07,"2015-09-30":54.07,"2015-12-31":54.07,"2016-03-31":54.07,"2016-06-30":39.27,"2016-09-30":39.27,"2016-12-31":38.56,"2017-03-31":38.56,"2017-06-30":42.95,"2017-09-30":51.8,"2017-12-31":61.9,"2018-03-31":78.45,"2018-06-30":95.5,"2018-09-30":97.05,"2018-12-31":97.05,"2019-03-31":97.05,"2019-06-30":97.05,"2019-09-30":94.45,"2019-12-31":94.45,"2020-03-31":92.44,"2020-06-30":115.32,"2020-09-30":123.48,"2020-12-31":124.54,"2021-03-31":138.47,"2021-06-30":138.47,"2021-09-30":138.47,"2021-12-31":139.52,"2022-03-31":139.81,"2022-06-30":147.03,"2022-09-30":159.85,"2022-12-31":159.85,"2023-03-31":159.85,"2023-06-30":159.85,"2023-09-30":155.99,"2023-12-31":205.89,"2024-03-31":205.89,"2024-06-30":205.89,"2024-09-30":205.89,"2024-12-31":198.19,"2025-03-31":172.11,"2025-06-30":159.23,"2025-09-30":159.23,"2025-12-31":153.8,"2026-03-31":153.8,"2026-06-30":153.8},"price_low":{"2012-09-30":14.16,"2012-12-31":11.85,"2013-03-31":11.71,"2013-06-30":10.78,"2013-09-30":10.78,"2013-12-31":10.78,"2014-03-31":10.78,"2014-06-30":15.52,"2014-09-30":19.26,"2014-12-31":19.26,"2015-03-31":19.26,"2015-06-30":23.51,"2015-09-30":27.99,"2015-12-31":29.59,"2016-03-31":20.74,"2016-06-30":20.74,"2016-09-30":20.74,"2016-12-31":20.74,"2017-03-31":24.78,"2017-06-30":30.23,"2017-09-30":31.65,"2017-12-31":33.05,"2018-03-31":35.7,"2018-06-30":40.65,"2018-09-30":51,"2018-12-31":59.9,"2019-03-31":67.88,"2019-06-30":67.88,"2019-09-30":67.88,"2019-12-31":74.32,"2020-03-31":71.35,"2020-06-30":71.35,"2020-09-30":71.35,"2020-12-31":71.35,"2021-03-31":87.85,"2021-06-30":87.85,"2021-09-30":87.85,"2021-12-31":96.68,"2022-03-31":96.68,"2022-06-30":99.75,"2022-09-30":109.9,"2022-12-31":111.29,"2023-03-31":102.73,"2023-06-30":102.73,"2023-09-30":102.73,"2023-12-31":102.73,"2024-03-31":112.94,"2024-06-30":124.63,"2024-09-30":120.9,"2024-12-31":119.24,"2025-03-31":119.24,"2025-06-30":115.21,"2025-09-30":115.21,"2025-12-31":115.21,"2026-03-31":85.63,"2026-06-30":76.2},"ev_avg":{"2012-09-30":125158033.36,"2012-12-31":300570100.191429,"2013-03-31":331532176.7,"2013-06-30":319604797.6,"2013-09-30":371896083.345385,"2013-12-31":451442641.213269,"2014-03-31":558723756.749808,"2014-06-30":640173297.546154,"2014-09-30":693895303.010385,"2014-12-31":783678116.896154,"2015-03-31":908939544.893846,"2015-06-30":1089318366.296154,"2015-09-30":1150503811.206154,"2015-12-31":1164860407.283962,"2016-03-31":1018715781.981539,"2016-06-30":875185062.323077,"2016-09-30":890584301,"2016-12-31":855987148.186731,"2017-03-31":973987070.85283,"2017-06-30":1068984369.139434,"2017-09-30":1181335787.645385,"2017-12-31":1434880583.327885,"2018-03-31":1742224167.076923,"2018-06-30":2139546602.732692,"2018-09-30":2588962392.316346,"2018-12-31":2783302337.704616,"2019-03-31":2915596376.852499,"2019-06-30":2986197858.533654,"2019-09-30":2881653688.087501,"2019-12-31":2980391133.720384,"2020-03-31":2956529613.048269,"2020-06-30":3138887465.053654,"2020-09-30":3376006897.464423,"2020-12-31":3522131895.836793,"2021-03-31":3775902018.26923,"2021-06-30":3725782086.538461,"2021-09-30":3751495356.858461,"2021-12-31":4011043480,"2022-03-31":4061348105.769231,"2022-06-30":4350189639.615385,"2022-09-30":4633241075.471698,"2022-12-31":4557058080,"2023-03-31":4409895520,"2023-06-30":4299888305.849056,"2023-09-30":4258330163.076923,"2023-12-31":5368183062.999999,"2024-03-31":5805710779.710145,"2024-06-30":5862885098.93617,"2024-09-30":5578111556.485356,"2024-12-31":5231675400.436508,"2025-03-31":4794009240.079682,"2025-06-30":4672957786.799999,"2025-09-30":4644749391.52,"2025-12-31":4580896773.2,"2026-03-31":4294300929.561753,"2026-06-30":3938520674.581673},"shares_out":{"2012-09-30":5964621,"2012-12-31":31420028,"2013-03-31":31649002,"2013-06-30":31988384,"2013-09-30":32237969,"2013-12-31":32375299,"2014-03-31":32633969,"2014-06-30":32975245,"2014-09-30":33263309,"2014-12-31":33594285,"2015-03-31":33934868,"2015-06-30":34079161,"2015-09-30":34166512,"2015-12-31":34414631,"2016-03-31":34882368,"2016-06-30":35369968,"2016-09-30":35680925,"2016-12-31":35841001,"2017-03-31":37022480,"2017-06-30":37501697,"2017-09-30":37896671,"2017-12-31":38598117,"2018-03-31":38957692,"2018-06-30":38985798,"2018-09-30":39341479,"2018-12-31":39015034,"2019-03-31":39092443,"2019-06-30":39224075,"2019-09-30":38750803,"2019-12-31":39015034,"2020-03-31":39024673,"2020-06-30":39315337,"2020-09-30":39119169,"2020-12-31":39252665,"2021-03-31":39203000,"2021-06-30":38995000,"2021-09-30":38824104,"2021-12-31":39112000,"2022-03-31":38875000,"2022-06-30":38517000,"2022-09-30":38124000,"2022-12-31":37362000,"2023-03-31":36933000,"2023-06-30":36747000,"2023-09-30":36796000,"2023-12-31":36909000,"2024-03-31":36962000,"2024-06-30":36846000,"2024-09-30":36640000,"2024-12-31":36503000,"2025-03-31":36398000,"2025-06-30":36130000,"2025-09-30":35908000,"2025-12-31":35730000,"2026-03-31":35379000,"2026-06-30":34651000},"shares_dil":{"2021-12-31":40140750,"2022-03-31":40033500,"2022-06-30":39936500,"2022-09-30":39757000,"2022-12-31":39347500,"2023-03-31":38764500,"2023-06-30":38201000,"2023-09-30":37758000,"2023-12-31":37575000,"2024-03-31":37588500,"2024-06-30":37595750,"2024-09-30":37517750,"2024-12-31":37330750,"2025-03-31":37096000,"2025-06-30":36859750,"2025-09-30":36649000,"2025-12-31":36434000,"2026-03-31":36157750,"2026-06-30":35785500},"rev_ps":{"2021-12-31":10.243257,"2022-03-31":10.68695,"2022-06-30":11.218484,"2022-09-30":11.787962,"2022-12-31":12.446102,"2023-03-31":13.078616,"2023-06-30":13.724824,"2023-09-30":14.321124,"2023-12-31":14.756035,"2024-03-31":15.153039,"2024-06-30":15.455976,"2024-09-30":15.804519,"2024-12-31":16.275349,"2025-03-31":16.758276,"2025-06-30":17.282239,"2025-09-30":17.818604,"2025-12-31":18.3654,"2026-03-31":18.941002,"2026-06-30":19.644185},"ebitda_ps":{"2021-12-31":3.078667,"2022-03-31":3.989759,"2022-06-30":4.084835,"2022-09-30":4.12106,"2022-12-31":4.1977,"2023-03-31":4.26354,"2023-06-30":4.542813,"2023-09-30":4.827109,"2023-12-31":5.05815,"2024-03-31":5.252617,"2024-06-30":5.331906,"2024-09-30":5.31783,"2024-12-31":5.510444,"2025-03-31":5.705224,"2025-06-30":5.81062,"2025-09-30":6.220797,"2025-12-31":6.489625,"2026-03-31":6.760349,"2026-06-30":7.09835},"ebit_ps":{"2021-12-31":2.184389,"2022-03-31":3.095483,"2022-06-30":3.19392,"2022-09-30":3.242775,"2022-12-31":3.317797,"2023-03-31":3.410079,"2023-06-30":3.717808,"2023-09-30":4.032867,"2023-12-31":4.339827,"2024-03-31":4.593213,"2024-06-30":4.731732,"2024-09-30":4.777792,"2024-12-31":5.014526,"2025-03-31":5.234796,"2025-06-30":5.358935,"2025-09-30":5.799067,"2025-12-31":6.091892,"2026-03-31":6.39094,"2026-06-30":6.750695},"eps_basic":{"2013-06-30":0.12,"2013-09-30":0.09,"2013-12-31":0.05,"2014-03-31":0.06,"2014-06-30":0.08,"2014-09-30":0.13,"2014-12-31":0.9,"2015-03-31":1,"2015-06-30":1.05,"2015-09-30":1.08,"2015-12-31":0.47,"2016-03-31":0.52,"2016-06-30":0.52,"2016-09-30":0.54,"2016-12-31":0.55,"2017-03-31":1.01,"2017-06-30":1.1,"2017-09-30":1.18,"2017-12-31":1.08,"2018-03-31":0.72,"2018-06-30":0.79,"2018-09-30":1.17,"2018-12-31":1.47,"2019-03-31":1.57,"2019-06-30":1.72,"2019-09-30":1.61,"2019-12-31":1.77,"2020-03-31":1.91,"2020-06-30":2.17,"2020-09-30":2.26,"2020-12-31":2.34,"2021-03-31":1.87,"2021-06-30":1.74,"2021-09-30":1.87},"eps":{"2013-06-30":0.09,"2013-09-30":0.07,"2013-12-31":0.04,"2014-03-31":0.05,"2014-06-30":0.08,"2014-09-30":0.13,"2014-12-31":0.82,"2015-03-31":0.91,"2015-06-30":0.95,"2015-09-30":0.97,"2015-12-31":0.42,"2016-03-31":0.47,"2016-06-30":0.47,"2016-09-30":0.49,"2016-12-31":0.5,"2017-03-31":0.93,"2017-06-30":1.02,"2017-09-30":1.1,"2017-12-31":1.02,"2018-03-31":0.68,"2018-06-30":0.74,"2018-09-30":1.09,"2018-12-31":1.37,"2019-03-31":1.47,"2019-06-30":1.62,"2019-09-30":1.53,"2019-12-31":1.68,"2020-03-31":1.82,"2020-06-30":2.07,"2020-09-30":2.16,"2020-12-31":2.25,"2021-03-31":1.8,"2021-06-30":1.69,"2021-09-30":1.83,"2021-12-31":1.77,"2022-03-31":2.4,"2022-06-30":2.54,"2022-09-30":2.55,"2022-12-31":2.76,"2023-03-31":2.89,"2023-06-30":3.17,"2023-09-30":3.7,"2023-12-31":4.04,"2024-03-31":4.32,"2024-06-30":4.54,"2024-09-30":4.54,"2024-12-31":4.65,"2025-03-31":4.89,"2025-06-30":5.01,"2025-09-30":5.16,"2025-12-31":5.44,"2026-03-31":5.57,"2026-06-30":5.78},"cfo_ps":{"2021-12-31":4.997814,"2022-03-31":5.54041,"2022-06-30":5.038674,"2022-09-30":4.901904,"2022-12-31":5.05379,"2023-03-31":4.814379,"2023-06-30":5.348839,"2023-09-30":6.743207,"2023-12-31":6.50978,"2024-03-31":7.004722,"2024-06-30":6.958393,"2024-09-30":6.136056,"2024-12-31":6.538685,"2025-03-31":7.22927,"2025-06-30":6.84009,"2025-09-30":7.679964,"2025-12-31":8.492068,"2026-03-31":8.161625,"2026-06-30":8.968688},"fcf_ps":{"2021-12-31":4.389355,"2022-03-31":4.89585,"2022-06-30":4.471198,"2022-09-30":4.481198,"2022-12-31":4.663397,"2023-03-31":4.511035,"2023-06-30":5.095809,"2023-09-30":6.472191,"2023-12-31":6.275955,"2024-03-31":6.823816,"2024-06-30":6.787948,"2024-09-30":5.92229,"2024-12-31":6.208287,"2025-03-31":6.897132,"2025-06-30":6.497657,"2025-09-30":7.404295,"2025-12-31":8.355108,"2026-03-31":8.033879,"2026-06-30":8.773302},"cash_ps":{"2012-09-30":4.326176,"2012-12-31":3.769316,"2013-03-31":2.927296,"2013-06-30":3.325488,"2013-09-30":3.128795,"2013-12-31":3.002165,"2014-03-31":3.236137,"2014-06-30":3.315972,"2014-09-30":3.409703,"2014-12-31":3.786894,"2015-03-31":4.212481,"2015-06-30":4.639492,"2015-09-30":5.09695,"2015-12-31":5.200288,"2016-03-31":5.89722,"2016-06-30":6.061074,"2016-09-30":5.884853,"2016-12-31":6.803828,"2017-03-31":6.611632,"2017-06-30":7.435983,"2017-09-30":7.988221,"2017-12-31":7.47223,"2018-03-31":8.432917,"2018-06-30":8.27273,"2018-09-30":8.299281,"2018-12-31":7.411656,"2019-03-31":7.626436,"2019-06-30":7.623048,"2019-09-30":7.691092,"2019-12-31":7.660893,"2020-03-31":8.506208,"2020-06-30":8.847209,"2020-09-30":8.14846,"2020-12-31":9.070059,"2021-03-31":9.099686,"2021-06-30":9.237569,"2021-09-30":8.903927,"2021-12-31":10.362242,"2022-03-31":11.759177,"2022-06-30":10.880624,"2022-09-30":10.10597,"2022-12-31":8.600369,"2023-03-31":9.037419,"2023-06-30":9.504232,"2023-09-30":11.615773,"2023-12-31":11.529925,"2024-03-31":12.273957,"2024-06-30":7.6319,"2024-09-30":6.425491,"2024-12-31":6.360628,"2025-03-31":7.985906,"2025-06-30":5.369029,"2025-09-30":6.273059,"2025-12-31":7.004142,"2026-03-31":7.899262,"2026-06-30":7.223197},"bvps":{"2012-09-30":-9.892498,"2012-12-31":2.913906,"2013-03-31":2.930361,"2013-06-30":3.008436,"2013-09-30":3.117287,"2013-12-31":3.185052,"2014-03-31":3.252041,"2014-06-30":3.400157,"2014-09-30":3.598349,"2014-12-31":4.519429,"2015-03-31":4.781925,"2015-06-30":5.052002,"2015-09-30":5.323868,"2015-12-31":5.682641,"2016-03-31":6.034453,"2016-06-30":6.430229,"2016-09-30":6.765323,"2016-12-31":7.209983,"2017-03-31":7.683656,"2017-06-30":8.161284,"2017-09-30":8.645641,"2017-12-31":8.900538,"2018-03-31":9.402995,"2018-06-30":9.368514,"2018-09-30":9.510064,"2018-12-31":9.175668,"2019-03-31":9.551795,"2019-06-30":9.779657,"2019-09-30":9.31653,"2019-12-31":9.914204,"2020-03-31":9.909884,"2020-06-30":10.371881,"2020-09-30":10.232809,"2020-12-31":10.304574,"2021-03-31":10.129531,"2021-06-30":10.078087,"2021-09-30":10.379789,"2021-12-31":11.165729,"2022-03-31":10.974534,"2022-06-30":10.302931,"2022-09-30":9.316598,"2022-12-31":7.738585,"2023-03-31":7.251564,"2023-06-30":7.53852,"2023-09-30":8.775872,"2023-12-31":9.975182,"2024-03-31":10.93561,"2024-06-30":11.610351,"2024-09-30":12.270606,"2024-12-31":13.070597,"2025-03-31":13.683032,"2025-06-30":14.06496,"2025-09-30":14.743316,"2025-12-31":15.705374,"2026-03-31":16.107663,"2026-06-30":16.225304},"tbvps":{"2012-09-30":-10.426647,"2012-12-31":2.814351,"2013-03-31":2.834908,"2013-06-30":2.91734,"2013-09-30":3.030154,"2013-12-31":3.101315,"2014-03-31":3.171971,"2014-06-30":3.323887,"2014-09-30":3.525717,"2014-12-31":4.45043,"2015-03-31":4.716506,"2015-06-30":4.989736,"2015-09-30":5.264599,"2015-12-31":5.633912,"2016-03-31":5.989043,"2016-06-30":6.388075,"2016-09-30":6.726171,"2016-12-31":7.1736,"2017-03-31":7.650946,"2017-06-30":8.131472,"2017-09-30":8.468818,"2017-12-31":8.539121,"2018-03-31":9.061137,"2018-06-30":8.946463,"2018-09-30":9.113791,"2018-12-31":8.427213,"2019-03-31":8.818124,"2019-06-30":9.0872,"2019-09-30":8.651692,"2019-12-31":9.292854,"2020-03-31":9.327637,"2020-06-30":9.8326,"2020-09-30":9.693483,"2020-12-31":9.80899,"2021-03-31":9.67528,"2021-06-30":9.663624,"2021-09-30":9.975478,"2021-12-31":10.807987,"2022-03-31":10.658495,"2022-06-30":10.022224,"2022-09-30":9.068303,"2022-12-31":7.196644,"2023-03-31":6.724203,"2023-06-30":7.029499,"2023-09-30":8.28851,"2023-12-31":9.510201,"2024-03-31":10.492181,"2024-06-30":11.186452,"2024-09-30":11.864001,"2024-12-31":12.679972,"2025-03-31":13.308863,"2025-06-30":13.705702,"2025-09-30":14.399632,"2025-12-31":15.377862,"2026-03-31":15.794991,"2026-06-30":15.924504},"buyback_ps":{"2021-12-31":3.238031,"2022-03-31":3.635181,"2022-06-30":4.620785,"2022-09-30":6.235304,"2022-12-31":8.065163,"2023-03-31":8.701621,"2023-06-30":8.071726,"2023-09-30":6.680174,"2023-12-31":4.545576,"2024-03-31":3.253069,"2024-06-30":3.058856,"2024-09-30":3.205496,"2024-12-31":3.746911,"2025-03-31":4.353542,"2025-06-30":4.785789,"2025-09-30":4.950776,"2025-12-31":5.034446,"2026-03-31":5.456119,"2026-06-30":6.294952},"fcf_margin":{"2013-09-30":12.537169,"2013-12-31":10.587985,"2014-03-31":14.392383,"2014-06-30":11.276225,"2014-09-30":16.874926,"2014-12-31":20.593806,"2015-03-31":14.272009,"2015-06-30":22.915753,"2015-09-30":25.34716,"2015-12-31":27.9449,"2016-03-31":31.777807,"2016-06-30":30.975951,"2016-09-30":28.925668,"2016-12-31":23.273967,"2017-03-31":29.780564,"2017-06-30":26.618124,"2017-09-30":29.680154,"2017-12-31":30.251096,"2018-03-31":32.545293,"2018-06-30":44.837846,"2018-09-30":35.120925,"2018-12-31":36.820742,"2019-03-31":35.051874,"2019-06-30":29.773432,"2019-09-30":42.051725,"2019-12-31":41.365393,"2020-03-31":42.841333,"2020-06-30":39.709954,"2020-09-30":40.845346,"2020-12-31":41.340026,"2021-03-31":41.900518,"2021-06-30":46.652078,"2021-09-30":43.450036,"2021-12-31":42.851167,"2022-03-31":45.811479,"2022-06-30":39.855634,"2022-09-30":38.015039,"2022-12-31":37.468732,"2023-03-31":34.491682,"2023-06-30":37.128411,"2023-09-30":45.193319,"2023-12-31":42.531445,"2024-03-31":45.032656,"2024-06-30":43.917953,"2024-09-30":37.472131,"2024-12-31":38.145336,"2025-03-31":41.156571,"2025-06-30":37.597309,"2025-09-30":41.553732,"2025-12-31":45.493742,"2026-03-31":42.415282,"2026-06-30":44.661063}},"masked":{"debt_equity":{"annual":{"2011-12-31":"negative equity"},"ttm":{"2012-09-30":"negative equity"}},"net_debt_equity":{"annual":{"2011-12-31":"negative equity"},"ttm":{"2012-09-30":"negative equity"}},"liab_equity":{"annual":{"2011-12-31":"negative equity"},"ttm":{"2012-09-30":"negative equity"}},"debt_capital":{"annual":{"2011-12-31":"negative capital"},"ttm":{"2012-09-30":"negative capital"}},"net_debt_capital":{"annual":{"2011-12-31":"negative capital"},"ttm":{"2012-09-30":"negative capital"}},"debt_capital_ev":{"annual":{"2011-12-31":"negative capital"},"ttm":{"2012-09-30":"negative capital"}},"roe":{"annual":{"2012-12-31":"negative equity"}},"roic":{"annual":{"2012-12-31":"negative invested capital","2013-12-31":"negative invested capital","2022-12-31":"negative invested capital","2023-12-31":"negative invested capital"},"ttm":{"2013-09-30":"negative invested capital","2013-12-31":"negative invested capital","2014-06-30":"negative invested capital","2022-12-31":"negative invested capital","2023-03-31":"negative invested capital","2023-06-30":"negative invested capital","2023-09-30":"negative invested capital","2023-12-31":"negative invested capital","2024-03-31":"negative invested capital"}},"pb":{"ttm":{"2012-09-30":"negative equity"}},"pb_avg":{"ttm":{"2012-09-30":"negative equity"}},"pb_high":{"ttm":{"2012-09-30":"negative equity"}},"pb_low":{"ttm":{"2012-09-30":"negative equity"}},"ptb":{"ttm":{"2012-09-30":"negative tangible book value"}},"ptb_avg":{"ttm":{"2012-09-30":"negative tangible book value"}},"ptb_high":{"ttm":{"2012-09-30":"negative tangible book value"}},"ptb_low":{"ttm":{"2012-09-30":"negative tangible book value"}}}}