{"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":"REGN","kind":"industrial","as_of":"2026-07-30","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2010-12-31":-22.59801,"2011-12-31":-43.759194,"2012-12-31":86.121503,"2013-12-31":25.687371,"2014-12-31":14.978005,"2015-12-31":20.501111,"2016-12-31":22.100517,"2017-12-31":22.627668,"2018-12-31":32.807704,"2019-12-31":21.321106,"2020-12-31":31.7721,"2021-12-31":54.207377,"2022-12-31":20.941862,"2023-12-31":16.257548,"2024-12-31":15.951069,"2025-12-31":14.865081},"roa":{"2010-12-31":-11.413314,"2011-12-31":-18.380325,"2012-12-31":44.080665,"2013-12-31":16.445901,"2014-12-31":9.961458,"2015-12-31":13.466057,"2016-12-31":14.234294,"2017-12-31":15.231032,"2018-12-31":23.849217,"2019-12-31":15.944415,"2020-12-31":21.979136,"2021-12-31":37.913898,"2022-12-31":15.877239,"2023-12-31":12.693215,"2024-12-31":12.458004,"2025-12-31":11.50411},"roc":{"2010-12-31":-21.084669,"2011-12-31":-40.277769,"2012-12-31":41.506387,"2013-12-31":27.408808,"2014-12-31":16.184487,"2015-12-31":20.924617,"2016-12-31":21.773948,"2017-12-31":22.370652,"2018-12-31":31.084369,"2019-12-31":18.727687,"2020-12-31":27.373654,"2021-12-31":45.905324,"2022-12-31":18.642654,"2023-12-31":14.487467,"2024-12-31":12.426364,"2025-12-31":9.542894},"roic":{"2010-12-31":-58.387619,"2011-12-31":-172.078605,"2012-12-31":79.706401,"2013-12-31":39.784939,"2014-12-31":24.997859,"2015-12-31":30.466259,"2016-12-31":29.155039,"2017-12-31":28.991264,"2018-12-31":42.599144,"2019-12-31":26.491571,"2020-12-31":38.140152,"2021-12-31":63.317003,"2022-12-31":26.481305,"2023-12-31":22.404137,"2024-12-31":18.683329,"2025-12-31":13.122808},"gross_margin":{"2008-12-31":99.612928,"2009-12-31":99.555459,"2010-12-31":99.544082,"2011-12-31":99.054335,"2012-12-31":93.911614,"2013-12-31":94.39134,"2014-12-31":95.423749,"2015-12-31":94.110185,"2016-12-31":95.995743,"2017-12-31":96.551445,"2018-12-31":95.384406,"2019-12-31":93.857509},"ebitda_margin":{"2008-12-31":-31.436276,"2009-12-31":-15.794372,"2010-12-31":-16.943891,"2011-12-31":-39.042088,"2012-12-31":35.884023,"2013-12-31":37.261236,"2014-12-31":31.090168,"2015-12-31":32.332187,"2016-12-31":29.534154,"2017-12-31":37.891212,"2018-12-31":52.133862,"2019-12-31":36.90527,"2020-12-31":44.868249,"2021-12-31":57.448808,"2022-12-31":41.734509,"2023-12-31":34.06291,"2024-12-31":31.499789,"2025-12-31":28.736169},"op_margin":{"2008-12-31":-36.169624,"2009-12-31":-19.538427,"2010-12-31":-21.232307,"2011-12-31":-46.017935,"2012-12-31":33.204254,"2013-12-31":35.303564,"2014-12-31":29.221576,"2015-12-31":30.506798,"2016-12-31":27.379097,"2017-12-31":35.414009,"2018-12-31":49.253731,"2019-12-31":33.698304,"2020-12-31":42.092008,"2021-12-31":55.668038,"2022-12-31":38.929918,"2023-12-31":30.853383,"2024-12-31":28.099563,"2025-12-31":24.945443},"incr_op_margin":{"2009-12-31":8.625747,"2010-12-31":-29.282259,"2011-12-31":812.732075,"2012-12-31":71.073808,"2013-12-31":39.288114,"2014-12-31":11.313324,"2015-12-31":33.328661,"2016-12-31":10.416956,"2017-12-31":74.011662,"2018-12-31":-62.591811,"2019-12-31":-22.988669,"2020-12-31":70.471771,"2021-12-31":70.897473,"2022-12-31":107.92808,"2023-12-31":-73.260616,"2024-12-31":-5.199115,"2025-12-31":-292.97374},"pretax_margin":{"2008-12-31":-32.197839,"2009-12-31":-18.971282,"2010-12-31":-22.756244,"2011-12-31":-49.995514,"2012-12-31":30.063686,"2013-12-31":33.086288,"2014-12-31":26.99839,"2015-12-31":29.85327,"2016-12-31":27.360045,"2017-12-31":35.395617,"2018-12-31":49.624922,"2019-12-31":37.042516,"2020-12-31":44.843535,"2021-12-31":58.02622,"2022-12-31":39.914893,"2023-12-31":32.013692,"2024-12-31":33.656527,"2025-12-31":36.468915},"net_margin":{"2008-12-31":-33.183761,"2009-12-31":-17.884451,"2010-12-31":-22.756244,"2011-12-31":-49.741602,"2012-12-31":54.427386,"2013-12-31":19.657393,"2014-12-31":11.992168,"2015-12-31":15.499468,"2016-12-31":18.42476,"2017-12-31":20.409821,"2018-12-31":47.504664,"2019-12-31":32.264853,"2020-12-31":41.345871,"2021-12-31":50.245463,"2022-12-31":35.639823,"2023-12-31":30.140579,"2024-12-31":31.070272,"2025-12-31":31.408571},"common_margin":{"2008-12-31":-33.183761,"2009-12-31":-17.884451,"2010-12-31":-22.756244,"2011-12-31":-49.741602,"2012-12-31":54.427386,"2013-12-31":19.657393,"2014-12-31":11.992168,"2015-12-31":15.499468,"2016-12-31":18.42476,"2017-12-31":20.409821,"2018-12-31":47.504664,"2019-12-31":32.264853,"2020-12-31":41.345871,"2021-12-31":50.245463,"2022-12-31":35.639823,"2023-12-31":30.140579,"2024-12-31":31.070272,"2025-12-31":31.408571},"tax_rate_pct":{"2008-12-31":null,"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":-81.040295,"2013-12-31":40.587494,"2014-12-31":55.581916,"2015-12-31":48.081172,"2016-12-31":32.658152,"2017-12-31":42.338001,"2018-12-31":4.272567,"2019-12-31":12.897781,"2020-12-31":7.799706,"2021-12-31":13.409037,"2022-12-31":10.710463,"2023-12-31":5.850975,"2024-12-31":7.684261,"2025-12-31":13.875772},"payout":{"2023-12-31":0,"2024-12-31":0,"2025-12-31":8.219938},"sgr":{"2023-12-31":16.257548,"2024-12-31":15.951069,"2025-12-31":13.643181},"total_debt":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":7500000,"2015-12-31":0,"2016-12-31":127274000,"2017-12-31":0,"2018-12-31":708500000,"2019-12-31":0,"2020-12-31":1978500000,"2021-12-31":1980000000,"2022-12-31":1981400000,"2023-12-31":1982900000,"2024-12-31":1984400000,"2025-12-31":1985900000},"st_debt":{"2015-12-31":0,"2016-12-31":127274000,"2020-12-31":0,"2021-12-31":719700000,"2022-12-31":0},"lt_debt":{"2019-12-31":0,"2020-12-31":1978500000,"2021-12-31":1980000000,"2022-12-31":1981400000,"2023-12-31":1982900000,"2024-12-31":1984400000,"2025-12-31":1985900000},"debt_ebitda":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.008556,"2015-12-31":0,"2016-12-31":0.088663,"2017-12-31":0,"2018-12-31":0.264109,"2019-12-31":0,"2020-12-31":0.518951,"2021-12-31":0.214448,"2022-12-31":0.390016,"2023-12-31":0.44379,"2024-12-31":0.44358,"2025-12-31":0.481827},"net_debt_ebitda":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":-0.622851,"2013-12-31":-0.884897,"2014-12-31":-1.01868,"2015-12-31":-0.787763,"2016-12-31":-0.634914,"2017-12-31":-0.633481,"2018-12-31":-0.783345,"2019-12-31":-1.328168,"2020-12-31":-0.421902,"2021-12-31":-0.402329,"2022-12-31":-1.133968,"2023-12-31":-1.983371,"2024-12-31":-1.571017,"2025-12-31":-1.606003},"debt_ebit":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.009103,"2015-12-31":0,"2016-12-31":0.095641,"2017-12-31":0,"2018-12-31":0.279553,"2019-12-31":0,"2020-12-31":0.553179,"2021-12-31":0.221308,"2022-12-31":0.418114,"2023-12-31":0.489956,"2024-12-31":0.497256,"2025-12-31":0.555046},"net_debt_ebit":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":-0.673118,"2013-12-31":-0.933967,"2014-12-31":-1.08382,"2015-12-31":-0.834899,"2016-12-31":-0.684889,"2017-12-31":-0.677793,"2018-12-31":-0.829151,"2019-12-31":-1.454566,"2020-12-31":-0.449729,"2021-12-31":-0.415199,"2022-12-31":-1.215662,"2023-12-31":-2.189691,"2024-12-31":-1.76112,"2025-12-31":-1.850052},"ebitda_int":{"2008-12-31":null,"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":10.918528,"2013-12-31":16.888559,"2014-12-31":23.456197,"2015-12-31":93.16937,"2016-12-31":199.373056,"2017-12-31":88.647729,"2018-12-31":95.12766,"2019-12-31":80.135762,"2020-12-31":67.003515,"2021-12-31":161.13438,"2022-12-31":85.526936,"2023-12-31":61.206849,"2024-12-31":81.043478,"2025-12-31":94.100457},"ebitda_capex_int":{"2008-12-31":null,"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":9.829507,"2013-12-31":13.522213,"2014-12-31":14.545622,"2015-12-31":45.565059,"2016-12-31":128.270139,"2017-12-31":77.786135,"2018-12-31":81.542553,"2019-12-31":65.910596,"2020-12-31":56.202109,"2021-12-31":151.502618,"2022-12-31":75.592593,"2023-12-31":51.363014,"2024-12-31":67.349638,"2025-12-31":73.589041},"ebit_int":{"2008-12-31":null,"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":10.103148,"2013-12-31":16.001249,"2014-12-31":22.046425,"2015-12-31":87.909276,"2016-12-31":184.825139,"2017-12-31":82.852231,"2018-12-31":89.87234,"2019-12-31":73.172185,"2020-12-31":62.857645,"2021-12-31":156.139616,"2022-12-31":79.779461,"2023-12-31":55.439726,"2024-12-31":72.29529,"2025-12-31":81.687215},"int_exp":{"2008-12-31":7752000,"2009-12-31":2337000,"2010-12-31":9118000,"2011-12-31":21282000,"2012-12-31":45304000,"2013-12-31":46437000,"2014-12-31":37372000,"2015-12-31":14241000,"2016-12-31":7200000,"2017-12-31":25100000,"2018-12-31":28200000,"2019-12-31":30200000,"2020-12-31":56900000,"2021-12-31":57300000,"2022-12-31":59400000,"2023-12-31":73000000,"2024-12-31":55200000,"2025-12-31":43800000},"equity_assets":{"2009-12-31":53.529537,"2010-12-31":48.448641,"2011-12-31":36.698265,"2012-12-31":60.400098,"2013-12-31":66.57768,"2014-12-31":66.453074,"2015-12-31":65.158691,"2016-12-31":63.802491,"2017-12-31":70.103577,"2018-12-31":74.628659,"2019-12-31":74.904088,"2020-12-31":64.237647,"2021-12-31":73.791813,"2022-12-31":77.577915,"2023-12-31":78.515547,"2024-12-31":77.738523,"2025-12-31":77.065833},"ltd_equity":{"2019-12-31":0,"2020-12-31":17.94509,"2021-12-31":10.549422,"2022-12-31":8.742499,"2023-12-31":7.634437,"2024-12-31":6.760329,"2025-12-31":6.353477},"ltd_capital":{"2019-12-31":0,"2020-12-31":15.214783,"2021-12-31":9.542721,"2022-12-31":8.039634,"2023-12-31":7.092932,"2024-12-31":6.332248,"2025-12-31":5.973925},"ltd_assets":{"2019-12-31":0,"2020-12-31":11.527503,"2021-12-31":7.78461,"2022-12-31":6.782249,"2023-12-31":5.99422,"2024-12-31":5.25538,"2025-12-31":4.89636},"debt_equity":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.294089,"2015-12-31":0,"2016-12-31":2.860575,"2017-12-31":0,"2018-12-31":8.090393,"2019-12-31":0,"2020-12-31":17.94509,"2021-12-31":10.549422,"2022-12-31":8.742499,"2023-12-31":7.634437,"2024-12-31":6.760329,"2025-12-31":6.353477},"debt_capital":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.293226,"2015-12-31":0,"2016-12-31":2.781022,"2017-12-31":0,"2018-12-31":7.48484,"2019-12-31":0,"2020-12-31":15.214783,"2021-12-31":9.542721,"2022-12-31":8.039634,"2023-12-31":7.092932,"2024-12-31":6.332248,"2025-12-31":5.973925},"debt_assets":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.195431,"2015-12-31":0,"2016-12-31":1.825118,"2017-12-31":0,"2018-12-31":6.037752,"2019-12-31":0,"2020-12-31":11.527503,"2021-12-31":7.78461,"2022-12-31":6.782249,"2023-12-31":5.99422,"2024-12-31":5.25538,"2025-12-31":4.89636},"net_debt_equity":{"2009-12-31":-0.860289,"2010-12-31":-0.472453,"2011-12-31":-1.084841,"2012-12-31":-0.245178,"2013-12-31":-0.353224,"2014-12-31":-0.350154,"2015-12-31":-0.285983,"2016-12-31":-0.204846,"2017-12-31":-0.229413,"2018-12-31":-0.23996,"2019-12-31":-0.289846,"2020-12-31":-0.145892,"2021-12-31":-0.197919,"2022-12-31":-0.254187,"2023-12-31":-0.341195,"2024-12-31":-0.239429,"2025-12-31":-0.211771},"net_debt_capital":{"2009-12-31":-86.028904,"2010-12-31":-47.245342,"2011-12-31":-108.484102,"2012-12-31":-24.517793,"2013-12-31":-35.322357,"2014-12-31":-34.912703,"2015-12-31":-28.598348,"2016-12-31":-19.914918,"2017-12-31":-22.941327,"2018-12-31":-22.19992,"2019-12-31":-28.984553,"2020-12-31":-12.369461,"2021-12-31":-17.903204,"2022-12-31":-23.375153,"2023-12-31":-31.699456,"2024-12-31":-22.426766,"2025-12-31":-19.911981},"ebitda":{"2008-12-31":-74962000,"2009-12-31":-59903000,"2010-12-31":-77785000,"2011-12-31":-174059000,"2012-12-31":494653000,"2013-12-31":784254000,"2014-12-31":876605000,"2015-12-31":1326825000,"2016-12-31":1435486000,"2017-12-31":2225058000,"2018-12-31":2682600000,"2019-12-31":2420100000,"2020-12-31":3812500000,"2021-12-31":9233000000,"2022-12-31":5080300000,"2023-12-31":4468100000,"2024-12-31":4473600000,"2025-12-31":4121600000},"ebitda_capex":{"2008-12-31":-109819000,"2009-12-31":-157221000,"2010-12-31":-177474000,"2011-12-31":-231276000,"2012-12-31":445316000,"2013-12-31":627931000,"2014-12-31":543599000,"2015-12-31":648892000,"2016-12-31":923545000,"2017-12-31":1952432000,"2018-12-31":2299500000,"2019-12-31":1990500000,"2020-12-31":3197900000,"2021-12-31":8681100000,"2022-12-31":4490200000,"2023-12-31":3749500000,"2024-12-31":3717700000,"2025-12-31":3223200000},"ebit":{"2008-12-31":-86249000,"2009-12-31":-74103000,"2010-12-31":-97472000,"2011-12-31":-205159000,"2012-12-31":457713000,"2013-12-31":743050000,"2014-12-31":823919000,"2015-12-31":1251916000,"2016-12-31":1330741000,"2017-12-31":2079591000,"2018-12-31":2534400000,"2019-12-31":2209800000,"2020-12-31":3576600000,"2021-12-31":8946800000,"2022-12-31":4738900000,"2023-12-31":4047100000,"2024-12-31":3990700000,"2025-12-31":3577900000},"cash_ratio":{"2009-12-31":3.647662,"2010-12-31":2.286605,"2011-12-31":3.553911,"2012-12-31":1.883797,"2013-12-31":2.322298,"2014-12-31":1.375493,"2015-12-31":1.28855,"2016-12-31":0.83664,"2017-12-31":1.241351,"2018-12-31":1.947533,"2019-12-31":1.533101,"2020-12-31":1.329799,"2021-12-31":1.448112,"2022-12-31":2.46468,"2023-12-31":3.167845,"2024-12-31":2.284943,"2025-12-31":1.969875},"current_ratio":{"2009-12-31":4.54724,"2010-12-31":3.279251,"2011-12-31":4.490271,"2012-12-31":7.373965,"2013-12-31":6.013131,"2014-12-31":3.184491,"2015-12-31":3.593727,"2016-12-31":2.561579,"2017-12-31":3.817785,"2018-12-31":4.468811,"2019-12-31":3.667414,"2020-12-31":3.62538,"2021-12-31":3.563865,"2022-12-31":5.056537,"2023-12-31":5.690016,"2024-12-31":4.731106,"2025-12-31":4.125515},"quick_ratio":{"2009-12-31":3.678279,"2010-12-31":2.307824,"2011-12-31":3.744468,"2012-12-31":5.510865,"2013-12-31":4.956096,"2014-12-31":2.504902,"2015-12-31":2.709338,"2016-12-31":1.918696,"2017-12-31":2.596406,"2018-12-31":3.142223,"2019-12-31":2.534723,"2020-12-31":2.855231,"2021-12-31":2.98314,"2022-12-31":4.161016,"2023-12-31":4.823304,"2024-12-31":3.859848,"2025-12-31":3.284109},"cfo_avg_cl":{"2010-12-31":0.979337,"2011-12-31":-1.101183,"2012-12-31":-0.478576,"2013-12-31":2.545913,"2014-12-31":1.578267,"2015-12-31":1.815746,"2016-12-31":1.447782,"2017-12-31":1.09981,"2018-12-31":1.702761,"2019-12-31":1.373114,"2020-12-31":1.09224,"2021-12-31":2.136171,"2022-12-31":1.41788,"2023-12-31":1.399607,"2024-12-31":1.199967,"2025-12-31":1.197902},"cfo_liab":{"2009-12-31":-0.203043,"2010-12-31":0.176672,"2011-12-31":-0.169102,"2012-12-31":-0.089348,"2013-12-31":0.589222,"2014-12-31":0.584451,"2015-12-31":0.680951,"2016-12-31":0.588657,"2017-12-31":0.498858,"2018-12-31":0.737304,"2019-12-31":0.654017,"2020-12-31":0.42654,"2021-12-31":1.062301,"2022-12-31":0.765575,"2023-12-31":0.646396,"2024-12-31":0.525887,"2025-12-31":0.535262},"cfo_capex":{"2008-12-31":-2.555756,"2009-12-31":-0.718634,"2010-12-31":0.995315,"2011-12-31":-2.476222,"2012-12-31":-1.512354,"2013-12-31":3.765255,"2014-12-31":2.259524,"2015-12-31":1.962996,"2016-12-31":2.902483,"2017-12-31":4.794524,"2018-12-31":5.729836,"2019-12-31":5.656425,"2020-12-31":4.259844,"2021-12-31":12.830766,"2022-12-31":8.49839,"2023-12-31":6.392986,"2024-12-31":5.847996,"2025-12-31":5.541963},"wc":{"2009-12-31":331933000,"2010-12-31":248566000,"2011-12-31":517506000,"2012-12-31":1042462000,"2013-12-31":1498099000,"2014-12-31":1430099000,"2015-12-31":2103933000,"2016-12-31":1938693000,"2017-12-31":3199547000,"2018-12-31":5004800000,"2019-12-31":5592500000,"2020-12-31":7081700000,"2021-12-31":10082400000,"2022-12-31":12742800000,"2023-12-31":16055800000,"2024-12-31":14716600000,"2025-12-31":13653500000},"wc_assets":{"2009-12-31":44.783069,"2010-12-31":22.81611,"2011-12-31":39.09887,"2012-12-31":50.106561,"2013-12-31":50.765585,"2014-12-31":37.264753,"2015-12-31":37.509066,"2016-12-31":27.800996,"2017-12-31":36.506648,"2018-12-31":42.650305,"2019-12-31":37.77389,"2020-12-31":41.260713,"2021-12-31":39.640178,"2022-12-31":43.618066,"2023-12-31":48.535982,"2024-12-31":38.974666,"2025-12-31":33.663554},"cash_assets":{"2009-12-31":46.050874,"2010-12-31":22.889726,"2011-12-31":39.811784,"2012-12-31":14.808771,"2013-12-31":23.516806,"2014-12-31":23.464225,"2015-12-31":18.634309,"2016-12-31":14.894803,"2017-12-31":16.082691,"2018-12-31":23.94563,"2019-12-31":21.710615,"2020-12-31":20.899244,"2021-12-31":22.389403,"2022-12-31":26.501566,"2023-12-31":32.783357,"2024-12-31":23.868229,"2025-12-31":21.216656},"cash_debt":{"2014-12-31":120.064,"2016-12-31":8.161007,"2018-12-31":3.965984,"2020-12-31":1.81299,"2021-12-31":2.876111,"2022-12-31":3.90749,"2023-12-31":5.469161,"2024-12-31":4.541675,"2025-12-31":4.333149},"fcf_debt":{"2014-12-31":55.923867,"2016-12-31":7.652458,"2018-12-31":2.557516,"2020-12-31":1.012636,"2021-12-31":3.297677,"2022-12-31":2.233168,"2023-12-31":1.95441,"2024-12-31":1.846704,"2025-12-31":2.054736},"liab_equity":{"2009-12-31":0.868127,"2010-12-31":1.064041,"2011-12-31":1.724924,"2012-12-31":0.664566,"2013-12-31":0.508438,"2014-12-31":0.504821,"2015-12-31":0.534715,"2016-12-31":0.567337,"2017-12-31":0.426461,"2018-12-31":0.339968,"2019-12-31":0.335041,"2020-12-31":0.55672,"2021-12-31":0.355164,"2022-12-31":0.289027,"2023-12-31":0.273633,"2024-12-31":0.286364,"2025-12-31":0.297592},"altman_z":{"2009-12-31":2.263266,"2010-12-31":2.116076,"2011-12-31":2.553985,"2012-12-31":15.566436,"2013-12-31":20.628118,"2014-12-31":23.824259,"2015-12-31":21.336451,"2016-12-31":12.165057,"2017-12-31":12.344407,"2018-12-31":10.679421,"2019-12-31":8.995365,"2020-12-31":8.001991,"2021-12-31":9.690143,"2022-12-31":10.092995,"2023-12-31":10.966957,"2024-12-31":8.219244,"2025-12-31":7.691369},"interest_cover_cfo":{"2008-12-31":-8.529953,"2009-12-31":-26.697426,"2010-12-31":8.79006,"2011-12-31":-8.621868,"2012-12-31":-2.399936,"2013-12-31":26.373798,"2014-12-31":37.978327,"2015-12-31":126.758836,"2016-12-31":271.163636,"2017-12-31":70.899037,"2018-12-31":99.434978,"2019-12-31":98.2,"2020-12-31":113.849138,"2021-12-31":127.905018,"2022-12-31":94.387337,"2023-12-31":63.845417,"2024-12-31":85.039924,"2025-12-31":120.685096},"ar_turnover":{"2010-12-31":177.282873,"2011-12-31":29.169327,"2012-12-31":4.436246,"2013-12-31":3.049741,"2014-12-31":3.694267,"2015-12-31":4.338282,"2016-12-31":3.894796,"2017-12-31":4.075091,"2018-12-31":3.154544,"2019-12-31":3.429976,"2020-12-31":2.734517,"2021-12-31":3.166463,"2022-12-31":2.142136,"2023-12-31":2.385813,"2024-12-31":2.39107,"2025-12-31":2.399883},"dso":{"2010-12-31":2.058857,"2011-12-31":12.513144,"2012-12-31":82.276768,"2013-12-31":119.682306,"2014-12-31":98.801736,"2015-12-31":84.134697,"2016-12-31":93.714791,"2017-12-31":89.568544,"2018-12-31":115.706121,"2019-12-31":106.414733,"2020-12-31":133.478805,"2021-12-31":115.270569,"2022-12-31":170.390704,"2023-12-31":152.98768,"2024-12-31":152.651317,"2025-12-31":152.090756},"inv_turnover":{"2012-12-31":3.709317,"2013-12-31":2.385001,"2014-12-31":1.295384,"2015-12-31":1.315603,"2016-12-31":0.61017,"2017-12-31":0.359854,"2018-12-31":0.253018,"2019-12-31":0.313866},"dio":{"2012-12-31":98.400872,"2013-12-31":153.03978,"2014-12-31":281.769647,"2015-12-31":277.439233,"2016-12-31":598.194236,"2017-12-31":1014.299037,"2018-12-31":1442.586042,"2019-12-31":1162.91646},"ap_turnover":{"2018-12-31":1.198285,"2019-12-31":1.266069},"dpo":{"2018-12-31":304.602105,"2019-12-31":288.293818},"ccc":{"2018-12-31":1253.690058,"2019-12-31":981.037374},"inv_to_cash":{"2012-12-31":180.67764,"2013-12-31":272.722086,"2014-12-31":380.571382,"2015-12-31":361.57393,"2016-12-31":691.909027,"2017-12-31":1103.867581,"2018-12-31":1558.292163,"2019-12-31":1269.331192},"inventories":{"2011-12-31":16614000,"2012-12-31":28638000,"2013-12-31":70354000,"2014-12-31":128861000,"2015-12-31":238578000,"2016-12-31":399356000,"2017-12-31":726138000,"2018-12-31":1151200000,"2019-12-31":1415500000,"2020-12-31":1916600000,"2021-12-31":1951300000,"2022-12-31":2401900000,"2023-12-31":2580500000,"2024-12-31":3087300000,"2025-12-31":3200800000},"asset_turnover":{"2010-12-31":0.501546,"2011-12-31":0.369516,"2012-12-31":0.809899,"2013-12-31":0.836627,"2014-12-31":0.830664,"2015-12-31":0.868808,"2016-12-31":0.772563,"2017-12-31":0.74626,"2018-12-31":0.502039,"2019-12-31":0.494173,"2020-12-31":0.531592,"2021-12-31":0.754574,"2022-12-31":0.445492,"2023-12-31":0.421134,"2024-12-31":0.400962,"2025-12-31":0.366273},"mcap":{"2009-12-31":1906855643.16,"2010-12-31":2864033421.83,"2011-12-31":5027061495.53,"2012-12-31":19380714540,"2013-12-31":30831781600.000004,"2014-12-31":46894007240,"2015-12-31":62554910100,"2016-12-31":42717162030,"2017-12-31":43594065840,"2018-12-31":41628776000,"2019-12-31":42782472000,"2020-12-31":55605961000,"2021-12-31":70856544000,"2022-12-31":81889115000,"2023-12-31":99861573000,"2024-12-31":81989183000,"2025-12-31":83825082000},"ev_cash":{"2009-12-31":341330000,"2010-12-31":249368000,"2011-12-31":526942000,"2012-12-31":308095000,"2013-12-31":693984000,"2014-12-31":900480000,"2015-12-31":1045223000,"2016-12-31":1038684000,"2017-12-31":1409533000,"2018-12-31":2809900000,"2019-12-31":3214300000,"2020-12-31":3587000000,"2021-12-31":5694700000,"2022-12-31":7742300000,"2023-12-31":10844800000,"2024-12-31":9012500000,"2025-12-31":8605200000},"ev_pref":{"2008-12-31":0,"2009-12-31":2000,"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":{"2008-12-31":0,"2009-12-31":0,"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":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":7500000,"2015-12-31":0,"2016-12-31":127274000,"2017-12-31":0,"2018-12-31":708500000,"2019-12-31":0,"2020-12-31":1978500000,"2021-12-31":1980000000,"2022-12-31":1981400000,"2023-12-31":1982900000,"2024-12-31":1984400000,"2025-12-31":1985900000},"ev":{"2009-12-31":1565527643.16,"2010-12-31":2614665421.83,"2011-12-31":4500119495.53,"2012-12-31":19072619540,"2013-12-31":30137797600.000004,"2014-12-31":46001027240,"2015-12-31":61509687100,"2016-12-31":41805752030,"2017-12-31":42184532840,"2018-12-31":39527376000,"2019-12-31":39568172000,"2020-12-31":53997461000,"2021-12-31":67141844000,"2022-12-31":76128215000,"2023-12-31":90999673000,"2024-12-31":74961083000,"2025-12-31":77205782000},"capital":{"2009-12-31":396762000,"2010-12-31":527815000,"2011-12-31":485732000,"2012-12-31":1256618000,"2013-12-31":1964716000,"2014-12-31":2557751000,"2015-12-31":3654837000,"2016-12-31":4576519000,"2017-12-31":6144078000,"2018-12-31":9465800000,"2019-12-31":11089700000,"2020-12-31":13003800000,"2021-12-31":20748800000,"2022-12-31":24645400000,"2023-12-31":27956000000,"2024-12-31":31338000000,"2025-12-31":33242800000},"debt_capital_ev":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.293226,"2015-12-31":0,"2016-12-31":2.781022,"2017-12-31":0,"2018-12-31":7.48484,"2019-12-31":0,"2020-12-31":15.214783,"2021-12-31":9.542721,"2022-12-31":8.039634,"2023-12-31":7.092932,"2024-12-31":6.332248,"2025-12-31":5.973925},"debt_ev":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0.000163,"2015-12-31":0,"2016-12-31":0.003044,"2017-12-31":0,"2018-12-31":0.017924,"2019-12-31":0,"2020-12-31":0.036641,"2021-12-31":0.02949,"2022-12-31":0.026027,"2023-12-31":0.02179,"2024-12-31":0.026472,"2025-12-31":0.025722},"ev_sales":{"2009-12-31":4.127761,"2010-12-31":5.695521,"2011-12-31":10.093937,"2012-12-31":13.836009,"2013-12-31":14.318978,"2014-12-31":16.314984,"2015-12-31":14.988734,"2016-12-31":8.601251,"2017-12-31":7.183737,"2018-12-31":7.681782,"2019-12-31":6.033941,"2020-12-31":6.354811,"2021-12-31":4.177644,"2022-12-31":6.25391,"2023-12-31":6.937431,"2024-12-31":5.278206,"2025-12-31":5.382857},"ev_ebitda":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":38.557574,"2013-12-31":38.428618,"2014-12-31":52.476346,"2015-12-31":46.358553,"2016-12-31":29.123065,"2017-12-31":18.958846,"2018-12-31":14.734726,"2019-12-31":16.349809,"2020-12-31":14.163268,"2021-12-31":7.271942,"2022-12-31":14.984984,"2023-12-31":20.366526,"2024-12-31":16.756322,"2025-12-31":18.731993},"ev_ebit":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":41.669386,"2013-12-31":40.559582,"2014-12-31":55.831978,"2015-12-31":49.132439,"2016-12-31":31.415393,"2017-12-31":20.285014,"2018-12-31":15.596345,"2019-12-31":17.905771,"2020-12-31":15.097428,"2021-12-31":7.504565,"2022-12-31":16.064533,"2023-12-31":22.485156,"2024-12-31":18.783943,"2025-12-31":21.578519},"ev_cfo":{"2009-12-31":null,"2010-12-31":26.35167,"2011-12-31":null,"2012-12-31":null,"2013-12-31":51.202858,"2014-12-31":61.136214,"2015-12-31":46.220778,"2016-12-31":28.13497,"2017-12-31":32.273082,"2018-12-31":18.007096,"2019-12-31":16.283198,"2020-12-31":20.624675,"2021-12-31":9.48157,"2022-12-31":15.180405,"2023-12-31":19.808375,"2024-12-31":16.957603,"2025-12-31":15.506594},"ev_fcf":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":69.719362,"2014-12-31":109.675362,"2015-12-31":94.217615,"2016-12-31":42.923524,"2017-12-31":40.778254,"2018-12-31":21.814225,"2019-12-31":19.78013,"2020-12-31":26.951565,"2021-12-31":10.283004,"2022-12-31":17.204894,"2023-12-31":23.481363,"2024-12-31":20.455461,"2025-12-31":18.920667},"mcap_dil":{"2010-12-31":2722460580,"2011-12-31":5022512300,"2012-12-31":19380714540,"2013-12-31":30831781600.000004,"2014-12-31":46894007240,"2015-12-31":62554910100,"2016-12-31":42717162030,"2017-12-31":43594065840,"2018-12-31":41628776000,"2019-12-31":42782472000,"2020-12-31":55605961000,"2021-12-31":70856544000,"2022-12-31":81889115000,"2023-12-31":99861573000,"2024-12-31":81989183000,"2025-12-31":83825082000},"ev_dil":{"2010-12-31":2473092580,"2011-12-31":4495570300,"2012-12-31":19072619540,"2013-12-31":30137797600.000004,"2014-12-31":46001027240,"2015-12-31":61509687100,"2016-12-31":41805752030,"2017-12-31":42184532840,"2018-12-31":39527376000,"2019-12-31":39568172000,"2020-12-31":53997461000,"2021-12-31":67141844000,"2022-12-31":76128215000,"2023-12-31":90999673000,"2024-12-31":74961083000,"2025-12-31":77205782000},"ev_per_share":{"2009-12-31":19.851769,"2010-12-31":29.971531,"2011-12-31":49.619768,"2012-12-31":165.299783,"2013-12-31":270.804184,"2014-12-31":405.606299,"2015-12-31":533.799246,"2016-12-31":359.257797,"2017-12-31":363.804033,"2018-12-31":344.315122,"2019-12-31":345.272007,"2020-12-31":469.135195,"2021-12-31":598.412157,"2022-12-31":670.733172,"2023-12-31":800.348927,"2024-12-31":651.269183,"2025-12-31":710.918803},"sales_base":{"2008-12-31":238457000,"2009-12-31":379268000,"2010-12-31":459074000,"2011-12-31":445824000,"2012-12-31":1378477000,"2013-12-31":2104745000,"2014-12-31":2819557000,"2015-12-31":4103728000,"2016-12-31":4860427000,"2017-12-31":5872227000,"2018-12-31":5145600000,"2019-12-31":6557600000,"2020-12-31":8497100000,"2021-12-31":16071700000,"2022-12-31":12172900000,"2023-12-31":13117200000,"2024-12-31":14202000000,"2025-12-31":14342900000},"ebitda_base":{"2008-12-31":-74962000,"2009-12-31":-59903000,"2010-12-31":-77785000,"2011-12-31":-174059000,"2012-12-31":494653000,"2013-12-31":784254000,"2014-12-31":876605000,"2015-12-31":1326825000,"2016-12-31":1435486000,"2017-12-31":2225058000,"2018-12-31":2682600000,"2019-12-31":2420100000,"2020-12-31":3812500000,"2021-12-31":9233000000,"2022-12-31":5080300000,"2023-12-31":4468100000,"2024-12-31":4473600000,"2025-12-31":4121600000},"ebit_base":{"2008-12-31":-86249000,"2009-12-31":-74103000,"2010-12-31":-97472000,"2011-12-31":-205159000,"2012-12-31":457713000,"2013-12-31":743050000,"2014-12-31":823919000,"2015-12-31":1251916000,"2016-12-31":1330741000,"2017-12-31":2079591000,"2018-12-31":2534400000,"2019-12-31":2209800000,"2020-12-31":3576600000,"2021-12-31":8946800000,"2022-12-31":4738900000,"2023-12-31":4047100000,"2024-12-31":3990700000,"2025-12-31":3577900000},"cfo_base":{"2008-12-31":-89086000,"2009-12-31":-69936000,"2010-12-31":99222000,"2011-12-31":-141682000,"2012-12-31":-74615000,"2013-12-31":588596000,"2014-12-31":752435000,"2015-12-31":1330780000,"2016-12-31":1485900000,"2017-12-31":1307112000,"2018-12-31":2195100000,"2019-12-31":2430000000,"2020-12-31":2618100000,"2021-12-31":7081300000,"2022-12-31":5014900000,"2023-12-31":4594000000,"2024-12-31":4420500000,"2025-12-31":4978900000},"fcf_base":{"2008-12-31":-123943000,"2009-12-31":-167254000,"2010-12-31":-467000,"2011-12-31":-198899000,"2012-12-31":-123952000,"2013-12-31":432273000,"2014-12-31":419429000,"2015-12-31":652847000,"2016-12-31":973959000,"2017-12-31":1034486000,"2018-12-31":1812000000,"2019-12-31":2000400000,"2020-12-31":2003500000,"2021-12-31":6529400000,"2022-12-31":4424800000,"2023-12-31":3875400000,"2024-12-31":3664600000,"2025-12-31":4080500000},"pe":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":24.884444,"2013-12-31":74.473118,"2014-12-31":138.751678,"2015-12-31":98.346014,"2016-12-31":47.674026,"2017-12-31":36.359768,"2018-12-31":17.03241,"2019-12-31":20.223185,"2020-12-31":15.829292,"2021-12-31":8.774767,"2022-12-31":18.877289,"2023-12-31":25.259994,"2024-12-31":18.579291,"2025-12-31":18.608245},"pe_avg":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":19.440228,"2013-12-31":64.555728,"2014-12-31":111.466701,"2015-12-31":90.304724,"2016-12-31":50.971828,"2017-12-31":40.813997,"2018-12-31":16.518689,"2019-12-31":18.665285,"2020-12-31":17.347833,"2021-12-31":7.779898,"2022-12-31":17.374401,"2023-12-31":23.039629,"2024-12-31":25.255422,"2025-12-31":14.997467},"pe_high":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":26.795556,"2013-12-31":82.956989,"2014-12-31":143.503356,"2015-12-31":104.994565,"2016-12-31":63.854545,"2017-12-31":50.031915,"2018-12-31":19.105214,"2019-12-31":23.812026,"2020-12-31":21.102883,"2021-12-31":9.442407,"2022-12-31":20.052067,"2023-12-31":25.358067,"2024-12-31":31.34481,"2025-12-31":18.980714},"pe_low":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":9.746667,"2013-12-31":43.112903,"2014-12-31":91.191275,"2015-12-31":72.898551,"2016-12-31":44.088312,"2017-12-31":33.510638,"2018-12-31":13.680132,"2019-12-31":14.813651,"2020-12-31":11.072739,"2021-12-31":6.260525,"2022-12-31":14.961015,"2023-12-31":19.915157,"2024-12-31":18.305947,"2025-12-31":11.645853},"pb":{"2009-12-31":4.806044,"2010-12-31":5.426207,"2011-12-31":10.349455,"2012-12-31":15.422917,"2013-12-31":15.692742,"2014-12-31":18.387997,"2015-12-31":17.11565,"2016-12-31":9.600991,"2017-12-31":7.095298,"2018-12-31":4.753609,"2019-12-31":3.857857,"2020-12-31":5.043487,"2021-12-31":3.77523,"2022-12-31":3.61318,"2023-12-31":3.844808,"2024-12-31":2.793156,"2025-12-31":2.68181},"pb_avg":{"2009-12-31":3.53476,"2010-12-31":4.328131,"2011-12-31":9.522572,"2012-12-31":12.048692,"2013-12-31":13.602981,"2014-12-31":14.772069,"2015-12-31":15.716184,"2016-12-31":10.26513,"2017-12-31":7.964503,"2018-12-31":4.610233,"2019-12-31":3.560665,"2020-12-31":5.527321,"2021-12-31":3.347201,"2022-12-31":3.325522,"2023-12-31":3.506847,"2024-12-31":3.796826,"2025-12-31":2.161427},"pb_high":{"2009-12-31":4.806044,"2010-12-31":5.536946,"2011-12-31":12.358478,"2012-12-31":16.607388,"2013-12-31":17.480437,"2014-12-31":19.017711,"2015-12-31":18.27273,"2016-12-31":12.859559,"2017-12-31":9.763301,"2018-12-31":5.332111,"2019-12-31":4.542478,"2020-12-31":6.723745,"2021-12-31":4.062474,"2022-12-31":3.838037,"2023-12-31":3.859735,"2024-12-31":4.712287,"2025-12-31":2.73549},"pb_low":{"2009-12-31":2.518303,"2010-12-31":3.571743,"2011-12-31":6.213781,"2012-12-31":6.040803,"2013-12-31":9.084616,"2014-12-31":12.085078,"2015-12-31":12.6869,"2016-12-31":8.87887,"2017-12-31":6.539315,"2018-12-31":3.818015,"2019-12-31":2.825912,"2020-12-31":3.527967,"2021-12-31":2.69351,"2022-12-31":2.863591,"2023-12-31":3.031273,"2024-12-31":2.752062,"2025-12-31":1.678394},"ptb":{"2009-12-31":4.806044,"2010-12-31":5.426207,"2011-12-31":10.349455,"2012-12-31":15.422917,"2013-12-31":15.692742,"2014-12-31":18.387997,"2015-12-31":17.11565,"2016-12-31":9.600991,"2017-12-31":7.095298,"2018-12-31":4.753609,"2019-12-31":3.857857,"2020-12-31":5.043487,"2021-12-31":3.776579,"2022-12-31":3.765276,"2023-12-31":4.004956,"2024-12-31":2.906902,"2025-12-31":2.794216},"ptb_avg":{"2009-12-31":3.53476,"2010-12-31":4.328131,"2011-12-31":9.522572,"2012-12-31":12.048692,"2013-12-31":13.602981,"2014-12-31":14.772069,"2015-12-31":15.716184,"2016-12-31":10.26513,"2017-12-31":7.964503,"2018-12-31":4.610233,"2019-12-31":3.560665,"2020-12-31":5.527321,"2021-12-31":3.348396,"2022-12-31":3.465509,"2023-12-31":3.652918,"2024-12-31":3.951445,"2025-12-31":2.252021},"ptb_high":{"2009-12-31":4.806044,"2010-12-31":5.536946,"2011-12-31":12.358478,"2012-12-31":16.607388,"2013-12-31":17.480437,"2014-12-31":19.017711,"2015-12-31":18.27273,"2016-12-31":12.859559,"2017-12-31":9.763301,"2018-12-31":5.332111,"2019-12-31":4.542478,"2020-12-31":6.723745,"2021-12-31":4.063924,"2022-12-31":3.999598,"2023-12-31":4.020505,"2024-12-31":4.904186,"2025-12-31":2.850146},"ptb_low":{"2009-12-31":2.518303,"2010-12-31":3.571743,"2011-12-31":6.213781,"2012-12-31":6.040803,"2013-12-31":9.084616,"2014-12-31":12.085078,"2015-12-31":12.6869,"2016-12-31":8.87887,"2017-12-31":6.539315,"2018-12-31":3.818015,"2019-12-31":2.825912,"2020-12-31":3.527967,"2021-12-31":2.694472,"2022-12-31":2.984134,"2023-12-31":3.157535,"2024-12-31":2.864135,"2025-12-31":1.748743},"ps":{"2009-12-31":5.027726,"2010-12-31":6.238718,"2011-12-31":11.275888,"2012-12-31":14.059512,"2013-12-31":14.648702,"2014-12-31":16.631693,"2015-12-31":15.243435,"2016-12-31":8.788767,"2017-12-31":7.423771,"2018-12-31":8.090169,"2019-12-31":6.524105,"2020-12-31":6.54411,"2021-12-31":4.408777,"2022-12-31":6.727166,"2023-12-31":7.613025,"2024-12-31":5.773073,"2025-12-31":5.844361},"ps_avg":{"2009-12-31":3.697804,"2010-12-31":4.976218,"2011-12-31":10.374986,"2012-12-31":10.983574,"2013-12-31":12.697972,"2014-12-31":13.361136,"2015-12-31":13.997051,"2016-12-31":9.396721,"2017-12-31":8.333215,"2018-12-31":7.846159,"2019-12-31":6.021518,"2020-12-31":7.171902,"2021-12-31":3.908917,"2022-12-31":6.191592,"2023-12-31":6.943837,"2024-12-31":7.847522,"2025-12-31":4.71031},"ps_high":{"2009-12-31":5.027726,"2010-12-31":6.366039,"2011-12-31":13.464749,"2012-12-31":15.139275,"2013-12-31":16.317461,"2014-12-31":17.201261,"2015-12-31":16.273947,"2016-12-31":11.771667,"2017-12-31":10.215287,"2018-12-31":9.074724,"2019-12-31":7.681884,"2020-12-31":8.724307,"2021-12-31":4.744225,"2022-12-31":7.145813,"2023-12-31":7.642583,"2024-12-31":9.739655,"2025-12-31":5.961343},"ps_low":{"2009-12-31":2.634462,"2010-12-31":4.10657,"2011-12-31":6.770008,"2012-12-31":5.506789,"2013-12-31":8.480215,"2014-12-31":10.930789,"2015-12-31":11.299129,"2016-12-31":8.127736,"2017-12-31":6.842048,"2018-12-31":6.497882,"2019-12-31":4.778961,"2020-12-31":4.577667,"2021-12-31":3.145526,"2022-12-31":5.331551,"2023-12-31":6.002162,"2024-12-31":5.688138,"2025-12-31":3.657657},"pcf":{"2009-12-31":null,"2010-12-31":28.864903,"2011-12-31":null,"2012-12-31":null,"2013-12-31":52.381908,"2014-12-31":62.323001,"2015-12-31":47.006199,"2016-12-31":28.748342,"2017-12-31":33.351439,"2018-12-31":18.96441,"2019-12-31":17.605956,"2020-12-31":21.239052,"2021-12-31":10.006149,"2022-12-31":16.329162,"2023-12-31":21.737391,"2024-12-31":18.547491,"2025-12-31":16.836065},"pcf_avg":{"2009-12-31":null,"2010-12-31":23.023647,"2011-12-31":null,"2012-12-31":null,"2013-12-31":45.406346,"2014-12-31":50.067426,"2015-12-31":43.162724,"2016-12-31":30.73698,"2017-12-31":37.437135,"2018-12-31":18.392417,"2019-12-31":16.249674,"2020-12-31":23.276562,"2021-12-31":8.871667,"2022-12-31":15.029139,"2023-12-31":19.826664,"2024-12-31":25.212196,"2025-12-31":13.569164},"pcf_high":{"2009-12-31":null,"2010-12-31":29.453983,"2011-12-31":null,"2012-12-31":null,"2013-12-31":58.34918,"2014-12-31":64.457309,"2015-12-31":50.183991,"2016-12-31":38.505503,"2017-12-31":45.892382,"2018-12-31":21.272334,"2019-12-31":20.730338,"2020-12-31":28.314925,"2021-12-31":10.76748,"2022-12-31":17.345364,"2023-12-31":21.821787,"2024-12-31":31.291161,"2025-12-31":17.173061},"pcf_low":{"2009-12-31":null,"2010-12-31":19.000017,"2011-12-31":null,"2012-12-31":null,"2013-12-31":30.324179,"2014-12-31":40.960326,"2015-12-31":34.843139,"2016-12-31":26.586089,"2017-12-31":30.73804,"2018-12-31":15.23188,"2019-12-31":12.896509,"2020-12-31":14.856917,"2021-12-31":7.139078,"2022-12-31":12.941521,"2023-12-31":17.137911,"2024-12-31":18.274615,"2025-12-31":10.536745},"pfcf":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":71.324792,"2014-12-31":111.804399,"2015-12-31":95.818638,"2016-12-31":43.859302,"2017-12-31":42.140798,"2018-12-31":22.973938,"2019-12-31":21.386959,"2020-12-31":27.75441,"2021-12-31":10.851923,"2022-12-31":18.506851,"2023-12-31":25.768069,"2024-12-31":22.373297,"2025-12-31":20.542846},"pfcf_avg":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":61.826656,"2014-12-31":89.8185,"2015-12-31":87.983999,"2016-12-31":46.893225,"2017-12-31":47.303229,"2018-12-31":22.281013,"2019-12-31":19.739406,"2020-12-31":30.416954,"2021-12-31":9.621548,"2022-12-31":17.033455,"2023-12-31":23.503043,"2024-12-31":30.412736,"2025-12-31":16.556674},"pfcf_high":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":79.45001,"2014-12-31":115.633243,"2015-12-31":102.296328,"2016-12-31":58.745108,"2017-12-31":57.986752,"2018-12-31":25.769812,"2019-12-31":25.182325,"2020-12-31":37.000901,"2021-12-31":11.677605,"2022-12-31":19.658576,"2023-12-31":25.868114,"2024-12-31":37.745614,"2025-12-31":20.954038},"pfcf_low":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":null,"2013-12-31":41.290319,"2014-12-31":73.48081,"2015-12-31":71.025144,"2016-12-31":40.560505,"2017-12-31":38.838671,"2018-12-31":18.452263,"2019-12-31":15.666125,"2020-12-31":19.414472,"2021-12-31":7.742511,"2022-12-31":14.667428,"2023-12-31":20.315726,"2024-12-31":22.044134,"2025-12-31":12.856611},"evs_avg":{"2009-12-31":2.797838,"2010-12-31":4.43302,"2011-12-31":9.193035,"2012-12-31":10.76007,"2013-12-31":12.368249,"2014-12-31":13.044426,"2015-12-31":13.74235,"2016-12-31":9.209205,"2017-12-31":8.093181,"2018-12-31":7.437771,"2019-12-31":5.531354,"2020-12-31":6.982602,"2021-12-31":3.677784,"2022-12-31":5.718336,"2023-12-31":6.268243,"2024-12-31":7.352655,"2025-12-31":4.248807},"evs_high":{"2009-12-31":4.127761,"2010-12-31":5.822841,"2011-12-31":12.282798,"2012-12-31":14.915771,"2013-12-31":15.987737,"2014-12-31":16.884551,"2015-12-31":16.019246,"2016-12-31":11.58415,"2017-12-31":9.975253,"2018-12-31":8.666336,"2019-12-31":7.19172,"2020-12-31":8.535007,"2021-12-31":4.513092,"2022-12-31":6.672557,"2023-12-31":6.966989,"2024-12-31":9.244788,"2025-12-31":5.49984},"evs_low":{"2009-12-31":1.734497,"2010-12-31":3.563373,"2011-12-31":5.588057,"2012-12-31":5.283285,"2013-12-31":8.150491,"2014-12-31":10.61408,"2015-12-31":11.044428,"2016-12-31":7.94022,"2017-12-31":6.602015,"2018-12-31":6.089494,"2019-12-31":4.288797,"2020-12-31":4.388367,"2021-12-31":2.914393,"2022-12-31":4.858295,"2023-12-31":5.326569,"2024-12-31":5.193271,"2025-12-31":3.196153},"eve_avg":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":29.985684,"2013-12-31":33.19334,"2014-12-31":41.956758,"2015-12-31":42.503621,"2016-12-31":31.181543,"2017-12-31":21.358992,"2018-12-31":14.26668,"2019-12-31":14.987979,"2020-12-31":15.562457,"2021-12-31":6.401845,"2022-12-31":13.701697,"2023-12-31":18.401959,"2024-12-31":23.34192,"2025-12-31":14.785571},"eve_high":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":41.566608,"2013-12-31":42.907158,"2014-12-31":54.308332,"2015-12-31":49.545817,"2016-12-31":39.222895,"2017-12-31":26.326033,"2018-12-31":16.623239,"2019-12-31":19.486972,"2020-12-31":19.022375,"2021-12-31":7.855849,"2022-12-31":15.988104,"2023-12-31":20.4533,"2024-12-31":29.348729,"2025-12-31":19.139085},"eve_low":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":14.723224,"2013-12-31":21.873916,"2014-12-31":34.139667,"2015-12-31":34.159237,"2016-12-31":26.884873,"2017-12-31":17.423603,"2018-12-31":11.680497,"2019-12-31":11.621097,"2020-12-31":9.780562,"2021-12-31":5.073027,"2022-12-31":11.640953,"2023-12-31":15.637444,"2024-12-31":16.486685,"2025-12-31":11.122404},"evb_avg":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":32.405696,"2013-12-31":35.033995,"2014-12-31":44.639708,"2015-12-31":45.046845,"2016-12-31":33.635898,"2017-12-31":22.853049,"2018-12-31":15.100929,"2019-12-31":16.41434,"2020-12-31":16.588902,"2021-12-31":6.606635,"2022-12-31":14.688795,"2023-12-31":20.316225,"2024-12-31":26.16644,"2025-12-31":17.032396},"evb_high":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":44.921266,"2013-12-31":45.286468,"2014-12-31":57.781111,"2015-12-31":52.510415,"2016-12-31":42.310199,"2017-12-31":28.167534,"2018-12-31":17.595289,"2019-12-31":21.341489,"2020-12-31":20.277025,"2021-12-31":8.10715,"2022-12-31":17.13992,"2023-12-31":22.580957,"2024-12-31":32.900112,"2025-12-31":22.047473},"evb_low":{"2009-12-31":null,"2010-12-31":null,"2011-12-31":null,"2012-12-31":15.91147,"2013-12-31":23.08688,"2014-12-31":36.322749,"2015-12-31":36.203171,"2016-12-31":29.00103,"2017-12-31":18.642381,"2018-12-31":12.363518,"2019-12-31":12.727041,"2020-12-31":10.425654,"2021-12-31":5.235308,"2022-12-31":12.479591,"2023-12-31":17.264131,"2024-12-31":18.481679,"2025-12-31":12.812572},"earnings_yield":{"2009-12-31":-3.515302,"2010-12-31":-3.837953,"2011-12-31":-4.419989,"2012-12-31":4.018575,"2013-12-31":1.342766,"2014-12-31":0.720712,"2015-12-31":1.016818,"2016-12-31":2.097578,"2017-12-31":2.750293,"2018-12-31":5.87116,"2019-12-31":4.944819,"2020-12-31":6.317402,"2021-12-31":11.396314,"2022-12-31":5.297371,"2023-12-31":3.958829,"2024-12-31":5.382337,"2025-12-31":5.373962},"fcf_yield":{"2009-12-31":-8.771194,"2010-12-31":-0.016306,"2011-12-31":-3.956566,"2012-12-31":-0.639564,"2013-12-31":1.402037,"2014-12-31":0.894419,"2015-12-31":1.043638,"2016-12-31":2.280018,"2017-12-31":2.372997,"2018-12-31":4.352758,"2019-12-31":4.675747,"2020-12-31":3.603031,"2021-12-31":9.214957,"2022-12-31":5.403404,"2023-12-31":3.880772,"2024-12-31":4.469614,"2025-12-31":4.867875},"shareholder_yield":{"2023-12-31":2.238098,"2024-12-31":3.175175,"2025-12-31":4.543867},"peg":{"2010-12-31":null,"2011-12-31":null,"2012-12-31":-0.066268,"2013-12-31":-1.659055,"2014-12-31":-6.975084,"2015-12-31":1.153823,"2016-12-31":1.207159,"2017-12-31":1.060493,"2018-12-31":0.160836,"2019-12-31":-1.521384,"2020-12-31":0.242296,"2021-12-31":0.064609,"2022-12-31":-0.402548,"2023-12-31":-2.798368,"2024-12-31":1.809529,"2025-12-31":2.272102},"price":{"2008-12-31":18.23,"2009-12-31":24.18,"2010-12-31":32.83,"2011-12-31":55.43,"2012-12-31":167.97,"2013-12-31":277.04,"2014-12-31":413.48,"2015-12-31":542.87,"2016-12-31":367.09,"2017-12-31":375.96,"2018-12-31":362.62,"2019-12-31":373.32,"2020-12-31":483.11,"2021-12-31":631.52,"2022-12-31":721.49,"2023-12-31":878.29,"2024-12-31":712.33,"2025-12-31":771.87},"price_avg":{"2008-12-31":18.990962,"2009-12-31":17.783962,"2010-12-31":26.186346,"2011-12-31":51.001346,"2012-12-31":131.221538,"2013-12-31":240.147308,"2014-12-31":332.170769,"2015-12-31":498.482075,"2016-12-31":392.483077,"2017-12-31":422.016731,"2018-12-31":351.682885,"2019-12-31":344.561154,"2020-12-31":529.455849,"2021-12-31":559.919231,"2022-12-31":664.049615,"2023-12-31":801.087889,"2024-12-31":968.292895,"2025-12-31":622.09492},"price_high":{"2008-12-31":24.6,"2009-12-31":24.18,"2010-12-31":33.5,"2011-12-31":66.19,"2012-12-31":180.87,"2013-12-31":308.6,"2014-12-31":427.64,"2015-12-31":579.57,"2016-12-31":491.68,"2017-12-31":517.33,"2018-12-31":406.75,"2019-12-31":439.57,"2020-12-31":644.06,"2021-12-31":679.57,"2022-12-31":766.39,"2023-12-31":881.7,"2024-12-31":1201.76,"2025-12-31":787.32},"price_low":{"2008-12-31":13.95,"2009-12-31":12.67,"2010-12-31":21.61,"2011-12-31":33.28,"2012-12-31":65.79,"2013-12-31":160.38,"2014-12-31":271.75,"2015-12-31":402.4,"2016-12-31":339.48,"2017-12-31":346.5,"2018-12-31":291.25,"2019-12-31":273.46,"2020-12-31":337.94,"2021-12-31":450.57,"2022-12-31":571.81,"2023-12-31":692.45,"2024-12-31":701.85,"2025-12-31":483.07},"ev_avg":{"2009-12-31":1061130593.926415,"2010-12-31":2035084347.859423,"2011-12-31":4098475706.480192,"2012-12-31":14832508550.769232,"2013-12-31":26032009873.076923,"2014-12-31":36779503450.76923,"2015-12-31":56394866556.603775,"2016-12-31":44760668212.30769,"2017-12-31":47524994999.61539,"2018-12-31":38271795153.84615,"2019-12-31":36272408230.76923,"2020-12-31":59331868226.4151,"2021-12-31":59108237692.30769,"2022-12-31":69608731346.15385,"2023-12-31":82221792966.66667,"2024-12-31":104422412196.23015,"2025-12-31":60940208312},"shares_out":{"2009-12-31":78860862,"2010-12-31":87238301,"2011-12-31":90692071,"2012-12-31":115382000,"2013-12-31":111290000,"2014-12-31":113413000,"2015-12-31":115230000,"2016-12-31":116367000,"2017-12-31":115954000,"2018-12-31":114800000,"2019-12-31":114600000,"2020-12-31":115100000,"2021-12-31":112200000,"2022-12-31":113500000,"2023-12-31":113700000,"2024-12-31":115100000,"2025-12-31":108600000},"shares_dil":{"2010-12-31":82926000,"2011-12-31":90610000,"2012-12-31":115382000,"2013-12-31":111290000,"2014-12-31":113413000,"2015-12-31":115230000,"2016-12-31":116367000,"2017-12-31":115954000,"2018-12-31":114800000,"2019-12-31":114600000,"2020-12-31":115100000,"2021-12-31":112200000,"2022-12-31":113500000,"2023-12-31":113700000,"2024-12-31":115100000,"2025-12-31":108600000},"shares_basic":{"2010-12-31":82926000,"2011-12-31":90610000,"2012-12-31":94685000,"2013-12-31":97917000,"2014-12-31":100612000,"2015-12-31":103061000,"2016-12-31":104700000,"2017-12-31":106300000,"2018-12-31":107900000,"2019-12-31":109200000,"2020-12-31":107600000,"2021-12-31":105700000,"2022-12-31":107100000,"2023-12-31":106700000,"2024-12-31":107900000,"2025-12-31":104600000},"rev_ps":{"2010-12-31":5.535948,"2011-12-31":4.920252,"2012-12-31":11.947071,"2013-12-31":18.912256,"2014-12-31":24.860968,"2015-12-31":35.613365,"2016-12-31":41.768087,"2017-12-31":50.642729,"2018-12-31":44.8223,"2019-12-31":57.22164,"2020-12-31":73.823632,"2021-12-31":143.241533,"2022-12-31":107.25022,"2023-12-31":115.366755,"2024-12-31":123.388358,"2025-12-31":132.070902},"ebitda_ps":{"2010-12-31":-0.938005,"2011-12-31":-1.920969,"2012-12-31":4.28709,"2013-12-31":7.04694,"2014-12-31":7.729317,"2015-12-31":11.51458,"2016-12-31":12.335851,"2017-12-31":19.189144,"2018-12-31":23.367596,"2019-12-31":21.117801,"2020-12-31":33.123371,"2021-12-31":82.290553,"2022-12-31":44.760352,"2023-12-31":39.297274,"2024-12-31":38.867072,"2025-12-31":37.952118},"ebit_ps":{"2010-12-31":-1.175409,"2011-12-31":-2.264198,"2012-12-31":3.966936,"2013-12-31":6.676701,"2014-12-31":7.264767,"2015-12-31":10.864497,"2016-12-31":11.435725,"2017-12-31":17.934621,"2018-12-31":22.076655,"2019-12-31":19.282723,"2020-12-31":31.073849,"2021-12-31":79.73975,"2022-12-31":41.752423,"2023-12-31":35.594547,"2024-12-31":34.67159,"2025-12-31":32.945672},"eps_basic":{"2010-12-31":-1.26,"2011-12-31":-2.45,"2012-12-31":7.92,"2013-12-31":4.23,"2014-12-31":3.36,"2015-12-31":6.17,"2016-12-31":8.55,"2017-12-31":11.27,"2018-12-31":22.65,"2019-12-31":19.38,"2020-12-31":32.65,"2021-12-31":76.4,"2022-12-31":40.51,"2023-12-31":37.05,"2024-12-31":40.9,"2025-12-31":43.07},"eps":{"2009-12-31":-0.85,"2010-12-31":-1.26,"2011-12-31":-2.45,"2012-12-31":6.75,"2013-12-31":3.72,"2014-12-31":2.98,"2015-12-31":5.52,"2016-12-31":7.7,"2017-12-31":10.34,"2018-12-31":21.29,"2019-12-31":18.46,"2020-12-31":30.52,"2021-12-31":71.97,"2022-12-31":38.22,"2023-12-31":34.77,"2024-12-31":38.34,"2025-12-31":41.48},"cfo_ps":{"2010-12-31":1.196513,"2011-12-31":-1.563646,"2012-12-31":-0.646678,"2013-12-31":5.288849,"2014-12-31":6.634469,"2015-12-31":11.548902,"2016-12-31":12.769084,"2017-12-31":11.272677,"2018-12-31":19.12108,"2019-12-31":21.204188,"2020-12-31":22.746308,"2021-12-31":63.113191,"2022-12-31":44.184141,"2023-12-31":40.404573,"2024-12-31":38.405734,"2025-12-31":45.846225},"fcf_ps":{"2010-12-31":-0.005632,"2011-12-31":-2.195111,"2012-12-31":-1.074275,"2013-12-31":3.884203,"2014-12-31":3.698244,"2015-12-31":5.665599,"2016-12-31":8.369718,"2017-12-31":8.921521,"2018-12-31":15.783972,"2019-12-31":17.455497,"2020-12-31":17.406603,"2021-12-31":58.194296,"2022-12-31":38.985022,"2023-12-31":34.084433,"2024-12-31":31.838401,"2025-12-31":37.573665},"cash_ps":{"2009-12-31":4.328256,"2010-12-31":2.858469,"2011-12-31":5.810232,"2012-12-31":2.670217,"2013-12-31":6.235816,"2014-12-31":7.939831,"2015-12-31":9.070754,"2016-12-31":8.925933,"2017-12-31":12.155967,"2018-12-31":24.476481,"2019-12-31":28.047993,"2020-12-31":31.164205,"2021-12-31":50.754902,"2022-12-31":68.214097,"2023-12-31":95.380827,"2024-12-31":78.301477,"2025-12-31":79.237569},"bvps":{"2009-12-31":5.031165,"2010-12-31":6.050267,"2011-12-31":5.355838,"2012-12-31":10.890936,"2013-12-31":17.654021,"2014-12-31":22.486408,"2015-12-31":31.717756,"2016-12-31":38.234594,"2017-12-31":52.987202,"2018-12-31":76.283101,"2019-12-31":96.768761,"2020-12-31":95.788879,"2021-12-31":167.279857,"2022-12-31":199.682819,"2023-12-31":228.435356,"2024-12-31":255.026933,"2025-12-31":287.816759},"tbvps":{"2009-12-31":5.031165,"2010-12-31":6.050267,"2011-12-31":5.355838,"2012-12-31":10.890936,"2013-12-31":17.654021,"2014-12-31":22.486408,"2015-12-31":31.717756,"2016-12-31":38.234594,"2017-12-31":52.987202,"2018-12-31":76.283101,"2019-12-31":96.768761,"2020-12-31":95.788879,"2021-12-31":167.220143,"2022-12-31":191.61674,"2023-12-31":219.300792,"2024-12-31":245.047785,"2025-12-31":276.23849},"buyback_ps":{"2016-12-31":0,"2017-12-31":0,"2018-12-31":0.038328,"2019-12-31":2.407504,"2020-12-31":50.797567,"2021-12-31":14.664884,"2022-12-31":18.350661,"2023-12-31":19.656992,"2024-12-31":22.617724,"2025-12-31":31.662983},"fcf_margin":{"2008-12-31":-51.977086,"2009-12-31":-44.099159,"2010-12-31":-0.101727,"2011-12-31":-44.613794,"2012-12-31":-8.991953,"2013-12-31":20.538022,"2014-12-31":14.875706,"2015-12-31":15.908632,"2016-12-31":20.038548,"2017-12-31":17.616587,"2018-12-31":35.214552,"2019-12-31":30.505063,"2020-12-31":23.578633,"2021-12-31":40.626692,"2022-12-31":36.349596,"2023-12-31":29.544415,"2024-12-31":25.803408,"2025-12-31":28.449616}},"ttm":{"roe":{"2011-06-30":-36.367147,"2011-09-30":-47.123533,"2011-12-31":-43.759194,"2012-03-31":-32.611203,"2012-06-30":-5.111258,"2012-09-30":36.688523,"2012-12-31":86.680334,"2013-03-31":87.678421,"2013-06-30":81.23826,"2013-09-30":63.934348,"2013-12-31":26.543686,"2014-03-31":21.770977,"2014-06-30":20.857034,"2014-09-30":16.258384,"2014-12-31":15.046543,"2015-03-31":13.346073,"2015-06-30":15.563717,"2015-09-30":19.531226,"2015-12-31":20.527332,"2016-03-31":22.011985,"2016-06-30":20.040421,"2016-09-30":20.477384,"2016-12-31":22.100517,"2017-03-31":22.316221,"2017-06-30":24.060949,"2017-09-30":24.245972,"2017-12-31":22.627668,"2018-03-31":24.971171,"2018-06-30":25.044581,"2018-09-30":25.827296,"2018-12-31":32.808335,"2019-03-31":30.321195,"2019-06-30":24.427047,"2019-09-30":23.341153,"2019-12-31":21.321106,"2020-03-31":21.126441,"2020-06-30":31.716924,"2020-09-30":30.596367,"2020-12-31":31.7721,"2021-03-31":33.212775,"2021-06-30":51.316742,"2021-09-30":51.092811,"2021-12-31":54.207377,"2022-03-31":49.753384,"2022-06-30":31.756438,"2022-09-30":27.755783,"2022-12-31":20.941862,"2023-03-31":19.270719,"2023-06-30":19.232447,"2023-09-30":17.224102,"2023-12-31":16.257548,"2024-03-31":15.282562,"2024-06-30":16.550723,"2024-09-30":17.16568,"2024-12-31":15.951069,"2025-03-31":15.960992,"2025-06-30":15.336222,"2025-09-30":15.188185,"2025-12-31":14.865081,"2026-03-31":14.547978,"2026-06-30":14.042754},"roa":{"2011-06-30":-16.808009,"2011-09-30":-18.999472,"2011-12-31":-18.380325,"2012-03-31":-13.748426,"2012-06-30":-2.189298,"2012-09-30":17.129298,"2012-12-31":44.080665,"2013-03-31":46.191712,"2013-06-30":44.222017,"2013-09-30":37.10567,"2013-12-31":16.8682,"2014-03-31":14.225613,"2014-06-30":13.806813,"2014-09-30":10.810219,"2014-12-31":9.961458,"2015-03-31":9.273185,"2015-06-30":11.126928,"2015-09-30":12.802861,"2015-12-31":13.466057,"2016-03-31":14.677177,"2016-06-30":13.846507,"2016-09-30":13.277918,"2016-12-31":14.234294,"2017-03-31":14.037025,"2017-06-30":16.135441,"2017-09-30":16.460657,"2017-12-31":15.231018,"2018-03-31":16.609132,"2018-06-30":17.62318,"2018-09-30":18.430121,"2018-12-31":23.849659,"2019-03-31":21.842919,"2019-06-30":17.895811,"2019-09-30":17.330431,"2019-12-31":15.944415,"2020-03-31":15.932309,"2020-06-30":21.617764,"2020-09-30":21.023672,"2020-12-31":21.979136,"2021-03-31":23.88211,"2021-06-30":34.55642,"2021-09-30":35.192615,"2021-12-31":37.913898,"2022-03-31":35.963002,"2022-06-30":23.358396,"2022-09-30":20.916741,"2022-12-31":15.877239,"2023-03-31":14.830008,"2023-06-30":14.859159,"2023-09-30":13.338993,"2023-12-31":12.693215,"2024-03-31":11.97526,"2024-06-30":12.95002,"2024-09-30":13.374001,"2024-12-31":12.458004,"2025-03-31":12.512862,"2025-06-30":12.000646,"2025-09-30":11.797251,"2025-12-31":11.50411,"2026-03-31":11.282169,"2026-06-30":10.828545},"roc":{"2011-06-30":-34.184693,"2011-09-30":-44.324087,"2011-12-31":-40.277769,"2012-03-31":-21.947008,"2012-06-30":0.857246,"2012-09-30":34.132758,"2012-12-31":41.775717,"2013-03-31":48.677847,"2013-06-30":49.881152,"2013-09-30":43.903922,"2013-12-31":28.24439,"2014-03-31":23.001253,"2014-06-30":22.141883,"2014-09-30":17.170636,"2014-12-31":16.258422,"2015-03-31":14.26561,"2015-06-30":16.466448,"2015-09-30":20.338868,"2015-12-31":20.951346,"2016-03-31":22.338121,"2016-06-30":20.06388,"2016-09-30":20.464632,"2016-12-31":21.773659,"2017-03-31":22.316288,"2017-06-30":24.423479,"2017-09-30":24.538372,"2017-12-31":22.370566,"2018-03-31":24.799777,"2018-06-30":24.262986,"2018-09-30":25.010178,"2018-12-31":31.084424,"2019-03-31":28.259172,"2019-06-30":24.092551,"2019-09-30":22.841316,"2019-12-31":18.727687,"2020-03-31":18.872376,"2020-06-30":23.429027,"2020-09-30":24.026433,"2020-12-31":27.373654,"2021-03-31":27.117387,"2021-06-30":40.411662,"2021-09-30":41.462479,"2021-12-31":45.905324,"2022-03-31":44.058616,"2022-06-30":30.89801,"2022-09-30":25.988996,"2022-12-31":18.642654,"2023-03-31":16.791845,"2023-06-30":16.032368,"2023-09-30":15.303592,"2023-12-31":14.487467,"2024-03-31":13.502932,"2024-06-30":13.094583,"2024-09-30":12.789734,"2024-12-31":12.426364,"2025-03-31":11.461393,"2025-06-30":11.311479,"2025-09-30":10.214842,"2025-12-31":9.542894,"2026-03-31":9.610384,"2026-06-30":9.814435},"roic":{"2011-06-30":-124.475198,"2011-09-30":-664.713183,"2011-12-31":-172.078605,"2012-03-31":-61.733207,"2012-06-30":1.99045,"2012-09-30":58.01117,"2012-12-31":80.705578,"2013-03-31":79.456302,"2013-06-30":83.356847,"2013-09-30":61.282517,"2013-12-31":41.136502,"2014-03-31":31.261068,"2014-06-30":34.100463,"2014-09-30":26.443614,"2014-12-31":25.174684,"2015-03-31":19.495421,"2015-06-30":21.92623,"2015-09-30":30.416986,"2015-12-31":30.522957,"2016-03-31":29.247052,"2016-06-30":25.803764,"2016-09-30":29.06246,"2016-12-31":29.154652,"2017-03-31":29.748098,"2017-06-30":32.178842,"2017-09-30":33.357483,"2017-12-31":28.991151,"2018-03-31":33.352707,"2018-06-30":31.603136,"2018-09-30":33.640529,"2018-12-31":42.599219,"2019-03-31":39.828156,"2019-06-30":31.978032,"2019-09-30":31.104162,"2019-12-31":26.491571,"2020-03-31":27.533297,"2020-06-30":31.981639,"2020-09-30":32.17057,"2020-12-31":38.140152,"2021-03-31":37.667042,"2021-06-30":53.781272,"2021-09-30":57.683679,"2021-12-31":63.317003,"2022-03-31":62.441018,"2022-06-30":43.42982,"2022-09-30":37.142126,"2022-12-31":26.481305,"2023-03-31":25.364136,"2023-06-30":24.251283,"2023-09-30":23.069805,"2023-12-31":22.404137,"2024-03-31":21.023943,"2024-06-30":19.645476,"2024-09-30":19.339692,"2024-12-31":18.683329,"2025-03-31":16.675347,"2025-06-30":15.670739,"2025-09-30":14.264118,"2025-12-31":13.122808,"2026-03-31":13.057751,"2026-06-30":12.840333},"gross_margin":{"2011-03-31":99.624153,"2011-06-30":99.619726,"2011-09-30":99.600019,"2011-12-31":99.054335,"2012-03-31":97.146844,"2012-06-30":95.068229,"2012-09-30":94.730193,"2012-12-31":93.911614,"2013-03-31":93.718292,"2013-06-30":93.958939,"2013-09-30":94.070097,"2013-12-31":94.39134,"2014-03-31":94.870835,"2014-06-30":95.191364,"2014-09-30":95.221415,"2014-12-31":95.423749,"2015-03-31":95.295239,"2015-06-30":94.846314,"2015-09-30":94.522529,"2015-12-31":94.110185,"2016-03-31":93.729962,"2016-06-30":94.440368,"2016-09-30":95.325801,"2016-12-31":95.995743,"2017-03-31":96.446067,"2017-06-30":96.603913,"2017-09-30":96.477763,"2017-12-31":96.551445,"2018-03-31":96.529156},"ebitda_margin":{"2011-03-31":-18.620014,"2011-06-30":-26.173456,"2011-09-30":-31.387753,"2011-12-31":-39.042088,"2012-03-31":-19.355723,"2012-06-30":5.232691,"2012-09-30":27.763394,"2012-12-31":35.884023,"2013-03-31":39.492685,"2013-06-30":40.089963,"2013-09-30":38.414875,"2013-12-31":38.067889,"2014-03-31":36.749576,"2014-06-30":36.623142,"2014-09-30":33.110776,"2014-12-31":31.090168,"2015-03-31":31.76483,"2015-06-30":32.156441,"2015-09-30":34.211603,"2015-12-31":32.332187,"2016-03-31":31.10577,"2016-06-30":28.73815,"2016-09-30":27.761299,"2016-12-31":29.534154,"2017-03-31":31.170764,"2017-06-30":34.77119,"2017-09-30":36.755256,"2017-12-31":37.891212,"2018-03-31":38.913414,"2018-06-30":39.183107,"2018-09-30":39.197559,"2018-12-31":39.974352,"2019-03-31":39.714601,"2019-06-30":35.493563,"2019-09-30":37.012293,"2019-12-31":36.90527,"2020-03-31":37.718873,"2020-06-30":40.512224,"2020-09-30":41.74761,"2020-12-31":44.868249,"2021-03-31":46.059842,"2021-06-30":56.035562,"2021-09-30":57.207097,"2021-12-31":57.448808,"2022-03-31":56.85512,"2022-06-30":50.26921,"2022-09-30":47.757144,"2022-12-31":41.734509,"2023-03-31":38.752941,"2023-06-30":37.322032,"2023-09-30":35.343926,"2023-12-31":34.06291,"2024-03-31":32.727994,"2024-06-30":32.308308,"2024-09-30":32.085419,"2024-12-31":31.499789,"2025-03-31":30.716968,"2025-06-30":30.610235,"2025-09-30":29.571583,"2025-12-31":28.736169,"2026-03-31":27.943779,"2026-06-30":28.141515},"op_margin":{"2011-03-31":-23.42649,"2011-06-30":-31.799255,"2011-09-30":-37.79314,"2011-12-31":-46.017935,"2012-03-31":-25.110495,"2012-06-30":0.763782,"2012-09-30":24.533331,"2012-12-31":33.204254,"2013-03-31":37.101602,"2013-06-30":37.89313,"2013-09-30":36.335706,"2013-12-31":36.110218,"2014-03-31":34.858245,"2014-06-30":34.756665,"2014-09-30":31.213903,"2014-12-31":29.221576,"2015-03-31":29.898196,"2015-06-30":30.405589,"2015-09-30":32.474882,"2015-12-31":30.506798,"2016-03-31":29.260005,"2016-06-30":26.76804,"2016-09-30":25.674195,"2016-12-31":27.379097,"2017-03-31":28.762783,"2017-06-30":32.288788,"2017-09-30":34.220002,"2017-12-31":35.414009,"2018-03-31":36.543808,"2018-06-30":36.890111,"2018-09-30":36.999002,"2018-12-31":37.765972,"2019-03-31":37.236755,"2019-06-30":32.722111,"2019-09-30":34.010752,"2019-12-31":33.698304,"2020-03-31":34.647522,"2020-06-30":37.505753,"2020-09-30":38.868942,"2020-12-31":42.092008,"2021-03-31":43.372184,"2021-06-30":53.940133,"2021-09-30":55.188327,"2021-12-31":55.668038,"2022-03-31":55.079628,"2022-06-30":48.185818,"2022-09-30":45.45375,"2022-12-31":38.929918,"2023-03-31":35.789295,"2023-06-30":34.20226,"2023-09-30":32.228016,"2023-12-31":30.853383,"2024-03-31":29.402829,"2024-06-30":28.948558,"2024-09-30":28.694817,"2024-12-31":28.099563,"2025-03-31":27.197796,"2025-06-30":27.02157,"2025-09-30":25.886102,"2025-12-31":24.945443,"2026-03-31":24.324379,"2026-06-30":24.738811},"incr_op_margin":{"2012-03-31":-33.175651,"2012-06-30":50.273211,"2012-09-30":69.673822,"2012-12-31":71.073808,"2013-03-31":71.555317,"2013-06-30":66.833982,"2013-09-30":51.939281,"2013-12-31":41.625819,"2014-03-31":29.806564,"2014-06-30":27.570711,"2014-09-30":17.610007,"2014-12-31":8.938154,"2015-03-31":15.191404,"2015-06-30":18.290589,"2015-09-30":35.282037,"2015-12-31":33.328661,"2016-03-31":27.834559,"2016-06-30":16.905298,"2016-09-30":-2.361922,"2016-12-31":10.416956,"2017-03-31":24.70622,"2017-06-30":76.006636,"2017-09-30":85.735416,"2017-12-31":74.011662,"2018-03-31":72.209507,"2018-06-30":61.816152,"2018-09-30":55.059652,"2018-12-31":54.235871,"2019-03-31":45.522548,"2019-06-30":-43.52359,"2019-09-30":-40.161825,"2019-12-31":211.875747,"2020-03-31":-3.913371,"2020-06-30":74.50822,"2020-09-30":63.318285,"2020-12-31":70.471771,"2021-03-31":71.383446,"2021-06-30":78.237637,"2021-09-30":78.298723,"2021-12-31":70.897473,"2022-03-31":69.809179,"2022-06-30":9.513214,"2022-09-30":-742.558279,"2022-12-31":107.92808,"2023-03-31":112.742255,"2023-06-30":162.056555,"2023-09-30":328.079621,"2023-12-31":-73.260616,"2024-03-31":-78.786634,"2024-06-30":-52.40132,"2024-09-30":-33.022139,"2024-12-31":-5.199115,"2025-03-31":-2.11039,"2025-06-30":-8.826369,"2025-09-30":-71.175443,"2025-12-31":-292.97374,"2026-03-31":-24.211536,"2026-06-30":0.166604},"pretax_margin":{"2011-03-31":-25.143882,"2011-06-30":-33.829416,"2011-09-30":-40.180101,"2011-12-31":-49.995514,"2012-03-31":-29.638368,"2012-06-30":-3.604603,"2012-09-30":20.775966,"2012-12-31":30.063686,"2013-03-31":34.330401,"2013-06-30":35.384673,"2013-09-30":34.038142,"2013-12-31":33.086288,"2014-03-31":32.103643,"2014-06-30":31.876213,"2014-09-30":28.644982,"2014-12-31":26.99839,"2015-03-31":27.971009,"2015-06-30":28.73868,"2015-09-30":31.185327,"2015-12-31":29.85327,"2016-03-31":28.832809,"2016-06-30":26.736742,"2016-09-30":25.690194,"2016-12-31":27.359736,"2017-03-31":28.76204,"2017-06-30":31.808903,"2017-09-30":33.811653,"2017-12-31":35.39543,"2018-03-31":36.796598,"2018-06-30":38.078398,"2018-09-30":38.208705,"2018-12-31":38.052078,"2019-03-31":38.258238,"2019-06-30":31.840367,"2019-09-30":33.457165,"2019-12-31":37.042516,"2020-03-31":36.382821,"2020-06-30":43.936974,"2020-09-30":43.785983,"2020-12-31":44.843535,"2021-03-31":47.78203,"2021-06-30":58.370814,"2021-09-30":59.418588,"2021-12-31":58.02622,"2022-03-31":55.329808,"2022-06-30":44.594006,"2022-09-30":44.036557,"2022-12-31":39.914893,"2023-03-31":37.637329,"2023-06-30":37.688228,"2023-09-30":33.414521,"2023-12-31":32.013692,"2024-03-31":30.854726,"2024-06-30":34.006717,"2024-09-30":35.887659,"2024-12-31":33.656527,"2025-03-31":35.384823,"2025-06-30":34.295282,"2025-09-30":36.11154,"2025-12-31":36.468915,"2026-03-31":34.5646,"2026-06-30":33.254585},"net_margin":{"2011-03-31":-25.097703,"2011-06-30":-33.594681,"2011-09-30":-40.066853,"2011-12-31":-49.741602,"2012-03-31":-29.476361,"2012-06-30":-3.597647,"2012-09-30":20.832551,"2012-12-31":54.427386,"2013-03-31":52.793579,"2013-06-30":48.754164,"2013-09-30":41.801476,"2013-12-31":20.162157,"2014-03-31":17.190038,"2014-06-30":16.117947,"2014-09-30":13.123449,"2014-12-31":11.992168,"2015-03-31":11.289375,"2015-06-30":13.076818,"2015-09-30":14.99895,"2015-12-31":15.499468,"2016-03-31":16.717607,"2016-06-30":15.981903,"2016-09-30":16.852397,"2016-12-31":18.42476,"2017-03-31":19.344273,"2017-06-30":22.050834,"2017-09-30":23.168353,"2017-12-31":20.409821,"2018-03-31":23.538758,"2018-06-30":25.654098,"2018-09-30":28.239417,"2018-12-31":36.425551,"2019-03-31":36.938486,"2019-06-30":31.631782,"2019-09-30":32.380435,"2019-12-31":32.264853,"2020-03-31":32.500143,"2020-06-30":40.386333,"2020-09-30":39.759628,"2020-12-31":41.345871,"2021-03-31":43.530921,"2021-06-30":50.1078,"2021-09-30":51.654372,"2021-12-31":50.245463,"2022-03-31":48.058832,"2022-06-30":39.972446,"2022-09-30":39.170107,"2022-12-31":35.639823,"2023-03-31":33.813531,"2023-06-30":33.928402,"2023-09-30":30.472693,"2023-12-31":30.140579,"2024-03-31":29.44863,"2024-06-30":32.038461,"2024-09-30":33.613536,"2024-12-31":31.070272,"2025-03-31":31.942324,"2025-06-30":31.367224,"2025-09-30":32.131276,"2025-12-31":31.408571,"2026-03-31":29.648248,"2026-06-30":27.864716},"common_margin":{"2011-03-31":-25.097703,"2011-06-30":-33.594681,"2011-09-30":-40.066853,"2011-12-31":-49.741602,"2012-03-31":-29.476361,"2012-06-30":-3.597647,"2012-09-30":20.832551,"2012-12-31":54.427386,"2013-03-31":52.793579,"2013-06-30":48.754164,"2013-09-30":41.801476,"2013-12-31":20.162157,"2014-03-31":17.190038,"2014-06-30":16.117947,"2014-09-30":13.123449,"2014-12-31":11.992168,"2015-03-31":11.289375,"2015-06-30":13.076818,"2015-09-30":14.99895,"2015-12-31":15.499468,"2016-03-31":16.717607,"2016-06-30":15.981903,"2016-09-30":16.852397,"2016-12-31":18.42476,"2017-03-31":19.344273,"2017-06-30":22.050834,"2017-09-30":23.168353,"2017-12-31":20.409821,"2018-03-31":23.538758,"2018-06-30":25.654098,"2018-09-30":28.239417,"2018-12-31":36.425551,"2019-03-31":36.938486,"2019-06-30":31.631782,"2019-09-30":32.380435,"2019-12-31":32.264853,"2020-03-31":32.500143,"2020-06-30":40.386333,"2020-09-30":39.759628,"2020-12-31":41.345871,"2021-03-31":43.530921,"2021-06-30":50.1078,"2021-09-30":51.654372,"2021-12-31":50.245463,"2022-03-31":48.058832,"2022-06-30":39.972446,"2022-09-30":39.170107,"2022-12-31":35.639823,"2023-03-31":33.813531,"2023-06-30":33.928402,"2023-09-30":30.472693,"2023-12-31":30.140579,"2024-03-31":29.44863,"2024-06-30":32.038461,"2024-09-30":33.613536,"2024-12-31":31.070272,"2025-03-31":31.942324,"2025-06-30":31.367224,"2025-09-30":32.131276,"2025-12-31":31.408571,"2026-03-31":29.648248,"2026-06-30":27.864716},"tax_rate_pct":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2013-09-30":-22.800362,"2013-12-31":40.587494,"2014-03-31":47.89914,"2014-06-30":50.769571,"2014-09-30":55.597347,"2014-12-31":55.581916,"2015-03-31":59.639013,"2015-06-30":54.497498,"2015-09-30":51.903824,"2015-12-31":48.081172,"2016-03-31":42.018808,"2016-06-30":40.224942,"2016-09-30":34.401441,"2016-12-31":32.659046,"2017-03-31":32.745272,"2017-06-30":30.678486,"2017-09-30":31.479379,"2017-12-31":42.338225,"2018-03-31":36.029666,"2018-06-30":32.628338,"2018-09-30":26.089938,"2018-12-31":4.2724,"2019-03-31":3.448276,"2019-06-30":0.652936,"2019-09-30":3.218235,"2019-12-31":12.897781,"2020-03-31":10.671735,"2020-06-30":8.081213,"2020-09-30":9.195535,"2020-12-31":7.799706,"2021-03-31":8.896878,"2021-06-30":14.156072,"2021-09-30":13.066981,"2021-12-31":13.409037,"2022-03-31":13.141155,"2022-06-30":10.363633,"2022-09-30":11.050932,"2022-12-31":10.710463,"2023-03-31":10.159589,"2023-06-30":9.976128,"2023-09-30":8.80404,"2023-12-31":5.850975,"2024-03-31":4.55715,"2024-06-30":5.787844,"2024-09-30":6.336781,"2024-12-31":7.684261,"2025-03-31":9.728743,"2025-06-30":8.537786,"2025-09-30":11.022138,"2025-12-31":13.875772,"2026-03-31":14.223662,"2026-06-30":16.207898},"payout":{"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":2.084769,"2025-06-30":4.180685,"2025-09-30":6.063783,"2025-12-31":8.219938,"2026-03-31":8.461817,"2026-06-30":8.743965},"sgr":{"2023-12-31":16.257548,"2024-03-31":15.282562,"2024-06-30":16.550723,"2024-09-30":17.16568,"2024-12-31":15.951069,"2025-03-31":15.628243,"2025-06-30":14.695062,"2025-09-30":14.267207,"2025-12-31":13.643181,"2026-03-31":13.316955,"2026-06-30":12.814861},"total_debt":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":7500000,"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":127274000,"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":708500000,"2019-03-31":709900000,"2019-06-30":711300000,"2019-09-30":712700000,"2019-12-31":0,"2020-03-31":715200000,"2020-06-30":2215900000,"2020-09-30":1978300000,"2020-12-31":1978500000,"2021-03-31":1978900000,"2021-06-30":1979200000,"2021-09-30":1979600000,"2021-12-31":1980000000,"2022-03-31":1980400000,"2022-06-30":1980700000,"2022-09-30":1981100000,"2022-12-31":1981400000,"2023-03-31":1981800000,"2023-06-30":1982200000,"2023-09-30":1982600000,"2023-12-31":1982900000,"2024-03-31":1983300000,"2024-06-30":1983600000,"2024-09-30":1984000000,"2024-12-31":1984400000,"2025-03-31":1984800000,"2025-06-30":1985100000,"2025-09-30":1985500000,"2025-12-31":1985900000,"2026-03-31":1986200000,"2026-06-30":1986600000},"st_debt":{"2015-12-31":0,"2016-12-31":127274000,"2019-12-31":0,"2020-06-30":1500000000,"2020-12-31":0,"2021-03-31":717800000,"2021-06-30":718400000,"2021-09-30":719000000,"2021-12-31":719700000,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2025-12-31":0,"2026-03-31":720000000,"2026-06-30":720000000},"lt_debt":{"2019-12-31":0,"2020-09-30":1978300000,"2020-12-31":1978500000,"2021-03-31":1978900000,"2021-06-30":1979200000,"2021-09-30":1979600000,"2021-12-31":1980000000,"2022-03-31":1980400000,"2022-06-30":1980700000,"2022-09-30":1981100000,"2022-12-31":1981400000,"2023-03-31":1981800000,"2023-06-30":1982200000,"2023-09-30":1982600000,"2023-12-31":1982900000,"2024-03-31":1983300000,"2024-06-30":1983600000,"2024-09-30":1984000000,"2024-12-31":1984400000,"2025-03-31":1984800000,"2025-06-30":1985100000,"2025-09-30":1985500000,"2025-12-31":1985900000,"2026-03-31":1986200000,"2026-06-30":1986600000},"debt_ebitda":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0.008556,"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":0.088663,"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":0.264109,"2019-03-31":0.271991,"2019-06-30":0.306346,"2019-09-30":0.290789,"2019-12-31":0,"2020-03-31":0.270366,"2020-06-30":0.74041,"2020-09-30":0.596988,"2020-12-31":0.518951,"2021-03-31":0.467118,"2021-06-30":0.285208,"2021-09-30":0.255515,"2021-12-31":0.214448,"2022-03-31":0.211002,"2022-06-30":0.276955,"2022-09-30":0.302569,"2022-12-31":0.390016,"2023-03-31":0.413418,"2023-06-30":0.419158,"2023-09-30":0.428291,"2023-12-31":0.44379,"2024-03-31":0.462588,"2024-06-30":0.455152,"2024-09-30":0.446555,"2024-12-31":0.44358,"2025-03-31":0.458733,"2025-06-30":0.45624,"2025-09-30":0.471246,"2025-12-31":0.481827,"2026-03-31":0.47641,"2026-06-30":0.454423},"net_debt_ebitda":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":-7.54952,"2012-09-30":-0.870106,"2012-12-31":-0.622851,"2013-03-31":-0.491163,"2013-06-30":-0.770725,"2013-09-30":-0.607274,"2013-12-31":-0.866146,"2014-03-31":-0.769876,"2014-06-30":-0.892633,"2014-09-30":-1.197892,"2014-12-31":-1.01868,"2015-03-31":-0.762686,"2015-06-30":-0.553268,"2015-09-30":-0.68749,"2015-12-31":-0.787763,"2016-03-31":-0.615557,"2016-06-30":-0.782291,"2016-09-30":-1.072182,"2016-12-31":-0.634914,"2017-03-31":-0.84227,"2017-06-30":-0.696376,"2017-09-30":-0.680072,"2017-12-31":-0.633481,"2018-03-31":-0.688542,"2018-06-30":-0.692697,"2018-09-30":-0.878582,"2018-12-31":-0.783345,"2019-03-31":-0.966471,"2019-06-30":-0.843454,"2019-09-30":-0.883424,"2019-12-31":-1.328168,"2020-03-31":-1.243035,"2020-06-30":-0.310178,"2020-09-30":-0.316133,"2020-12-31":-0.421902,"2021-03-31":-0.359952,"2021-06-30":-0.278349,"2021-09-30":-0.491513,"2021-12-31":-0.402329,"2022-03-31":-0.540205,"2022-06-30":-0.781031,"2022-09-30":-0.769839,"2022-12-31":-1.133968,"2023-03-31":-1.45564,"2023-06-30":-1.468704,"2023-09-30":-1.713292,"2023-12-31":-1.983371,"2024-03-31":-1.990997,"2024-06-30":-1.795599,"2024-09-30":-1.758424,"2024-12-31":-1.571017,"2025-03-31":-1.471006,"2025-06-30":-1.260515,"2025-09-30":-1.532789,"2025-12-31":-1.606003,"2026-03-31":-1.623252,"2026-06-30":-1.374294},"debt_ebit":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0.009103,"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":0.095641,"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":0.279553,"2019-03-31":0.29009,"2019-06-30":0.332293,"2019-09-30":0.316452,"2019-12-31":0,"2020-03-31":0.294333,"2020-06-30":0.799762,"2020-09-30":0.641202,"2020-12-31":0.553179,"2021-03-31":0.496064,"2021-06-30":0.296287,"2021-09-30":0.264861,"2021-12-31":0.221308,"2022-03-31":0.217803,"2022-06-30":0.28893,"2022-09-30":0.317902,"2022-12-31":0.418114,"2023-03-31":0.447652,"2023-06-30":0.457392,"2023-09-30":0.469699,"2023-12-31":0.489956,"2024-03-31":0.514902,"2024-06-30":0.507977,"2024-09-30":0.49932,"2024-12-31":0.497256,"2025-03-31":0.518089,"2025-06-30":0.516832,"2025-09-30":0.538338,"2025-12-31":0.555046,"2026-03-31":0.547298,"2026-06-30":0.516926},"net_debt_ebit":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":-51.721993,"2012-09-30":-0.984665,"2012-12-31":-0.673118,"2013-03-31":-0.522817,"2013-06-30":-0.815407,"2013-09-30":-0.642023,"2013-12-31":-0.913103,"2014-03-31":-0.811648,"2014-06-30":-0.940568,"2014-09-30":-1.270688,"2014-12-31":-1.08382,"2015-03-31":-0.810302,"2015-06-30":-0.585127,"2015-09-30":-0.724256,"2015-12-31":-0.834899,"2016-03-31":-0.654387,"2016-06-30":-0.839867,"2016-09-30":-1.159341,"2016-12-31":-0.684889,"2017-03-31":-0.912784,"2017-06-30":-0.749915,"2017-09-30":-0.730457,"2017-12-31":-0.677793,"2018-03-31":-0.733189,"2018-06-30":-0.735753,"2018-09-30":-0.93079,"2018-12-31":-0.829151,"2019-03-31":-1.030783,"2019-06-30":-0.914892,"2019-09-30":-0.961389,"2019-12-31":-1.454566,"2020-03-31":-1.353224,"2020-06-30":-0.335042,"2020-09-30":-0.339546,"2020-12-31":-0.449729,"2021-03-31":-0.382257,"2021-06-30":-0.289162,"2021-09-30":-0.509493,"2021-12-31":-0.415199,"2022-03-31":-0.557618,"2022-06-30":-0.8148,"2022-09-30":-0.808851,"2022-12-31":-1.215662,"2023-03-31":-1.576179,"2023-06-30":-1.602672,"2023-09-30":-1.878939,"2023-12-31":-2.189691,"2024-03-31":-2.216159,"2024-06-30":-2.003995,"2024-09-30":-1.9662,"2024-12-31":-1.76112,"2025-03-31":-1.661342,"2025-06-30":-1.427921,"2025-09-30":-1.751017,"2025-12-31":-1.850052,"2026-03-31":-1.864787,"2026-06-30":-1.563321},"ebitda_int":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":1.110297,"2012-09-30":6.974552,"2012-12-31":10.918528,"2013-03-31":13.673214,"2013-06-30":15.178093,"2013-09-30":15.848263,"2013-12-31":17.254172,"2014-03-31":18.153466,"2014-06-30":20.252905,"2014-09-30":20.383572,"2014-12-31":23.456197,"2015-03-31":30.477731,"2015-06-30":44.579126,"2015-09-30":76.714816,"2015-12-31":93.16937,"2017-12-31":88.647729,"2018-03-31":98.337014,"2018-06-30":95.316574,"2018-09-30":93.39351,"2018-12-31":95.466192,"2019-03-31":88.775884,"2019-06-30":76.127246,"2019-09-30":79.317702,"2019-12-31":80.135762,"2020-03-31":92.493007,"2020-06-30":98.772277,"2020-09-30":67.905738,"2020-12-31":67.003515,"2021-03-31":64.776758,"2021-06-30":98.994294,"2021-09-30":133.577586,"2021-12-31":161.13438,"2022-03-31":166.708703,"2022-06-30":130.030909,"2022-09-30":116.713012,"2022-12-31":85.526936,"2023-03-31":75.136364,"2023-06-30":67.945402,"2023-09-30":64.203883,"2023-12-31":61.206849,"2024-03-31":60.300985,"2024-06-30":65.046269,"2024-09-30":70.522222,"2024-12-31":81.043478,"2025-03-31":90.516736,"2025-06-30":118.879781,"2025-09-30":100.078385,"2025-12-31":94.100457,"2026-03-31":86.85625,"2026-06-30":78.911552},"ebitda_capex_int":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":-0.118094,"2012-09-30":5.923701,"2012-12-31":9.829507,"2013-03-31":12.374954,"2013-06-30":13.413794,"2013-09-30":13.632859,"2013-12-31":13.887827,"2014-03-31":13.842049,"2014-06-30":15.022152,"2014-09-30":13.71956,"2014-12-31":14.545622,"2015-03-31":18.502474,"2015-06-30":22.073472,"2015-09-30":40.341244,"2015-12-31":45.565059,"2017-12-31":77.787171,"2018-03-31":85.772366,"2018-06-30":81.249196,"2018-09-30":78.225183,"2018-12-31":81.83274,"2019-03-31":75.918741,"2019-06-30":64.304295,"2019-09-30":67.146181,"2019-12-31":65.910596,"2020-03-31":74.122378,"2020-06-30":80.267327,"2020-09-30":55.770492,"2020-12-31":56.202109,"2021-03-31":56.217125,"2021-06-30":90.743224,"2021-09-30":123.95,"2021-12-31":151.502618,"2022-03-31":156.435169,"2022-06-30":119.421818,"2022-09-30":106.146168,"2022-12-31":75.592593,"2023-03-31":65.316614,"2023-06-30":59.527299,"2023-09-30":55.613037,"2023-12-31":51.363014,"2024-03-31":50.817159,"2024-06-30":53.974627,"2024-09-30":57.701587,"2024-12-31":67.349638,"2025-03-31":72.707113,"2025-06-30":94.568306,"2025-09-30":79.904988,"2025-12-31":73.589041,"2026-03-31":68.1125,"2026-06-30":62.288809},"ebit_int":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":0.162063,"2012-09-30":6.163115,"2012-12-31":10.103148,"2013-03-31":12.84537,"2013-06-30":14.34637,"2013-09-30":14.990491,"2013-12-31":16.366863,"2014-03-31":17.219191,"2014-06-30":19.220727,"2014-09-30":19.215824,"2014-12-31":22.046425,"2015-03-31":28.686733,"2015-06-30":42.151884,"2015-09-30":72.820457,"2015-12-31":87.909276,"2017-12-31":82.852231,"2018-03-31":92.348848,"2018-06-30":89.738646,"2018-09-30":88.15515,"2018-12-31":90.192171,"2019-03-31":83.237041,"2019-06-30":70.182984,"2019-09-30":72.885372,"2019-12-31":73.172185,"2020-03-31":84.961538,"2020-06-30":91.442244,"2020-09-30":63.223361,"2020-12-31":62.857645,"2021-03-31":60.996942,"2021-06-30":95.292439,"2021-09-30":128.863793,"2021-12-31":156.139616,"2022-03-31":161.502664,"2022-06-30":124.641818,"2022-09-30":111.083779,"2022-12-31":79.779461,"2023-03-31":69.390282,"2023-06-30":62.265805,"2023-09-30":58.543689,"2023-12-31":55.439726,"2024-03-31":54.174402,"2024-06-30":58.28209,"2024-09-30":63.069841,"2024-12-31":72.29529,"2025-03-31":80.146444,"2025-06-30":104.942623,"2025-09-30":87.605701,"2025-12-31":81.687215,"2026-03-31":75.60625,"2026-06-30":69.370036},"int_exp":{"2011-03-31":10753000,"2011-06-30":12458000,"2011-09-30":14285000,"2011-12-31":21282000,"2012-03-31":28723000,"2012-06-30":35912000,"2012-09-30":43264000,"2012-12-31":45304000,"2013-03-31":45819000,"2013-06-30":45948000,"2013-09-30":46271000,"2013-12-31":46437000,"2014-03-31":46375000,"2014-06-30":45187000,"2014-09-30":42683000,"2014-12-31":37372000,"2015-03-31":31928000,"2015-06-30":24499000,"2015-09-30":16982000,"2015-12-31":14241000,"2017-12-31":25100000,"2018-03-31":23999000,"2018-06-30":25498000,"2018-09-30":26716000,"2018-12-31":28100000,"2019-03-31":29400000,"2019-06-30":30500000,"2019-09-30":30900000,"2019-12-31":30200000,"2020-03-31":28600000,"2020-06-30":30300000,"2020-09-30":48800000,"2020-12-31":56900000,"2021-03-31":65400000,"2021-06-30":70100000,"2021-09-30":58000000,"2021-12-31":57300000,"2022-03-31":56300000,"2022-06-30":55000000,"2022-09-30":56100000,"2022-12-31":59400000,"2023-03-31":63800000,"2023-06-30":69600000,"2023-09-30":72100000,"2023-12-31":73000000,"2024-03-31":71100000,"2024-06-30":67000000,"2024-09-30":63000000,"2024-12-31":55200000,"2025-03-31":47800000,"2025-06-30":36600000,"2025-09-30":42100000,"2025-12-31":43800000,"2026-03-31":48000000,"2026-06-30":55400000},"equity_assets":{"2010-06-30":46.951271,"2010-09-30":36.932493,"2010-12-31":48.448641,"2011-03-31":48.226229,"2011-06-30":45.663429,"2011-09-30":43.564547,"2011-12-31":36.698265,"2012-03-31":37.330714,"2012-06-30":40.799794,"2012-09-30":48.53768,"2012-12-31":59.860177,"2013-03-31":61.790388,"2013-06-30":62.791185,"2013-09-30":64.011566,"2013-12-31":66.149353,"2014-03-31":67.821455,"2014-06-30":68.541335,"2014-09-30":68.240227,"2014-12-31":66.246542,"2015-03-31":70.772379,"2015-06-30":73.745971,"2015-09-30":63.610285,"2015-12-31":65.158691,"2016-03-31":63.766746,"2016-06-30":65.69811,"2016-09-30":65.776721,"2016-12-31":63.802491,"2017-03-31":62.246307,"2017-06-30":68.103676,"2017-09-30":69.548827,"2017-12-31":70.103465,"2018-03-31":70.07209,"2018-06-30":72.211017,"2018-09-30":72.816785,"2018-12-31":74.628659,"2019-03-31":73.472166,"2019-06-30":74.056446,"2019-09-30":75.35816,"2019-12-31":74.904088,"2020-03-31":76.998255,"2020-06-30":62.7735,"2020-09-30":62.953867,"2020-12-31":64.237647,"2021-03-31":67.391769,"2021-06-30":70.405708,"2021-09-30":72.906237,"2021-12-31":73.791813,"2022-03-31":75.581338,"2022-06-30":76.041873,"2022-09-30":77.458469,"2022-12-31":77.577915,"2023-03-31":78.161271,"2023-06-30":78.342657,"2023-09-30":77.431109,"2023-12-31":78.515547,"2024-03-31":78.5319,"2024-06-30":78.16099,"2024-09-30":78.32375,"2024-12-31":77.738523,"2025-03-31":78.272589,"2025-06-30":78.334711,"2025-09-30":77.068117,"2025-12-31":77.065833,"2026-03-31":76.888972,"2026-06-30":75.99076},"ltd_equity":{"2019-12-31":0,"2020-09-30":19.537801,"2020-12-31":17.94509,"2021-03-31":16.522501,"2021-06-30":13.08363,"2021-09-30":11.470622,"2021-12-31":10.549422,"2022-03-31":9.944413,"2022-06-30":9.574242,"2022-09-30":9.240722,"2022-12-31":8.742499,"2023-03-31":8.434914,"2023-06-30":8.253011,"2023-09-30":7.960842,"2023-12-31":7.634437,"2024-03-31":7.347978,"2024-06-30":7.032596,"2024-09-30":6.765351,"2024-12-31":6.760329,"2025-03-31":6.753869,"2025-06-30":6.630504,"2025-09-30":6.413569,"2025-12-31":6.353477,"2026-03-31":6.320727,"2026-06-30":6.264624},"ltd_capital":{"2019-12-31":0,"2020-09-30":16.344454,"2020-12-31":15.214783,"2021-03-31":14.179666,"2021-06-30":11.569871,"2021-09-30":10.290265,"2021-12-31":9.542721,"2022-03-31":9.044946,"2022-06-30":8.737676,"2022-09-30":8.459046,"2022-12-31":8.039634,"2023-03-31":7.778781,"2023-06-30":7.623817,"2023-09-30":7.373824,"2023-12-31":7.092932,"2024-03-31":6.845008,"2024-06-30":6.570518,"2024-09-30":6.336654,"2024-12-31":6.332248,"2025-03-31":6.32658,"2025-06-30":6.218206,"2025-09-30":6.027022,"2025-12-31":5.973925,"2026-03-31":5.944962,"2026-06-30":5.895305},"ltd_assets":{"2019-12-31":0,"2020-09-30":12.299801,"2020-12-31":11.527503,"2021-03-31":11.134806,"2021-06-30":9.211623,"2021-09-30":8.362799,"2021-12-31":7.78461,"2022-03-31":7.51612,"2022-06-30":7.280433,"2022-09-30":7.157722,"2022-12-31":6.782249,"2023-03-31":6.592836,"2023-06-30":6.465628,"2023-09-30":6.164168,"2023-12-31":5.99422,"2024-03-31":5.770506,"2024-06-30":5.496747,"2024-09-30":5.298876,"2024-12-31":5.25538,"2025-03-31":5.286428,"2025-06-30":5.193986,"2025-09-30":4.942817,"2025-12-31":4.89636,"2026-03-31":4.859942,"2026-06-30":4.760535},"debt_equity":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0.295006,"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":2.860575,"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":8.090393,"2019-03-31":7.516385,"2019-06-30":7.290973,"2019-09-30":6.784776,"2019-12-31":0,"2020-03-31":5.894667,"2020-06-30":24.465078,"2020-09-30":19.537801,"2020-12-31":17.94509,"2021-03-31":16.522501,"2021-06-30":13.08363,"2021-09-30":11.470622,"2021-12-31":10.549422,"2022-03-31":9.944413,"2022-06-30":9.574242,"2022-09-30":9.240722,"2022-12-31":8.742499,"2023-03-31":8.434914,"2023-06-30":8.253011,"2023-09-30":7.960842,"2023-12-31":7.634437,"2024-03-31":7.347978,"2024-06-30":7.032596,"2024-09-30":6.765351,"2024-12-31":6.760329,"2025-03-31":6.753869,"2025-06-30":6.630504,"2025-09-30":6.413569,"2025-12-31":6.353477,"2026-03-31":6.320727,"2026-06-30":6.264624},"debt_capital":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0.294138,"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":2.781022,"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":7.48484,"2019-03-31":6.99092,"2019-06-30":6.795514,"2019-09-30":6.353692,"2019-12-31":0,"2020-03-31":5.566539,"2020-06-30":19.656179,"2020-09-30":16.344454,"2020-12-31":15.214783,"2021-03-31":14.179666,"2021-06-30":11.569871,"2021-09-30":10.290265,"2021-12-31":9.542721,"2022-03-31":9.044946,"2022-06-30":8.737676,"2022-09-30":8.459046,"2022-12-31":8.039634,"2023-03-31":7.778781,"2023-06-30":7.623817,"2023-09-30":7.373824,"2023-12-31":7.092932,"2024-03-31":6.845008,"2024-06-30":6.570518,"2024-09-30":6.336654,"2024-12-31":6.332248,"2025-03-31":6.32658,"2025-06-30":6.218206,"2025-09-30":6.027022,"2025-12-31":5.973925,"2026-03-31":5.944962,"2026-06-30":5.895305},"debt_assets":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0.195431,"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":1.825118,"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":6.037752,"2019-03-31":5.522451,"2019-06-30":5.399435,"2019-09-30":5.112882,"2019-12-31":0,"2020-03-31":4.538791,"2020-06-30":15.357586,"2020-09-30":12.299801,"2020-12-31":11.527503,"2021-03-31":11.134806,"2021-06-30":9.211623,"2021-09-30":8.362799,"2021-12-31":7.78461,"2022-03-31":7.51612,"2022-06-30":7.280433,"2022-09-30":7.157722,"2022-12-31":6.782249,"2023-03-31":6.592836,"2023-06-30":6.465628,"2023-09-30":6.164168,"2023-12-31":5.99422,"2024-03-31":5.770506,"2024-06-30":5.496747,"2024-09-30":5.298876,"2024-12-31":5.25538,"2025-03-31":5.286428,"2025-06-30":5.193986,"2025-09-30":4.942817,"2025-12-31":4.89636,"2026-03-31":4.859942,"2026-06-30":4.760535},"net_debt_equity":{"2010-06-30":-0.825226,"2010-09-30":-1.376336,"2010-12-31":-0.472453,"2011-03-31":-0.437068,"2011-06-30":-0.647826,"2011-09-30":-0.573255,"2011-12-31":-1.084841,"2012-03-31":-0.857693,"2012-06-30":-0.506211,"2012-09-30":-0.325737,"2012-12-31":-0.247389,"2013-03-31":-0.218801,"2013-06-30":-0.359936,"2013-09-30":-0.263478,"2013-12-31":-0.355511,"2014-03-31":-0.293107,"2014-06-30":-0.344856,"2014-09-30":-0.408421,"2014-12-31":-0.351245,"2015-03-31":-0.249767,"2015-06-30":-0.180996,"2015-09-30":-0.271665,"2015-12-31":-0.285983,"2016-03-31":-0.225541,"2016-06-30":-0.256387,"2016-09-30":-0.313586,"2016-12-31":-0.204846,"2017-03-31":-0.268615,"2017-06-30":-0.229652,"2017-09-30":-0.227865,"2017-12-31":-0.229413,"2018-03-31":-0.247418,"2018-06-30":-0.234264,"2018-09-30":-0.278606,"2018-12-31":-0.23996,"2019-03-31":-0.267081,"2019-06-30":-0.20074,"2019-09-30":-0.206123,"2019-12-31":-0.289846,"2020-03-31":-0.271013,"2020-06-30":-0.102491,"2020-09-30":-0.103462,"2020-12-31":-0.145892,"2021-03-31":-0.127319,"2021-06-30":-0.12769,"2021-09-30":-0.220651,"2021-12-31":-0.197919,"2022-03-31":-0.254596,"2022-06-30":-0.27,"2022-09-30":-0.235116,"2022-12-31":-0.254187,"2023-03-31":-0.296993,"2023-06-30":-0.28918,"2023-09-30":-0.318458,"2023-12-31":-0.341195,"2024-03-31":-0.31626,"2024-06-30":-0.277439,"2024-09-30":-0.266403,"2024-12-31":-0.239429,"2025-03-31":-0.216574,"2025-06-30":-0.18319,"2025-09-30":-0.20861,"2025-12-31":-0.211771,"2026-03-31":-0.215364,"2026-06-30":-0.189459},"net_debt_capital":{"2010-06-30":-82.522574,"2010-09-30":-137.633596,"2010-12-31":-47.245342,"2011-03-31":-43.706801,"2011-06-30":-64.782631,"2011-09-30":-57.325459,"2011-12-31":-108.484102,"2012-03-31":-85.769328,"2012-06-30":-50.621114,"2012-09-30":-32.57372,"2012-12-31":-24.738936,"2013-03-31":-21.880075,"2013-06-30":-35.993617,"2013-09-30":-26.347807,"2013-12-31":-35.551075,"2014-03-31":-29.310733,"2014-06-30":-34.485584,"2014-09-30":-40.842108,"2014-12-31":-35.021227,"2015-03-31":-24.976661,"2015-06-30":-18.099614,"2015-09-30":-27.166458,"2015-12-31":-28.598348,"2016-03-31":-22.554064,"2016-06-30":-25.638721,"2016-09-30":-31.358574,"2016-12-31":-19.914918,"2017-03-31":-26.861454,"2017-06-30":-22.965227,"2017-09-30":-22.786463,"2017-12-31":-22.941327,"2018-03-31":-24.74178,"2018-06-30":-23.42636,"2018-09-30":-27.860554,"2018-12-31":-22.19992,"2019-03-31":-24.840959,"2019-06-30":-18.709875,"2019-09-30":-19.302672,"2019-12-31":-28.984553,"2020-03-31":-25.59269,"2020-06-30":-8.234501,"2020-09-30":-8.655133,"2020-12-31":-12.369461,"2021-03-31":-10.926562,"2021-06-30":-11.291614,"2021-09-30":-19.794569,"2021-12-31":-17.903204,"2022-03-31":-23.156779,"2022-06-30":-24.640801,"2022-09-30":-21.522722,"2022-12-31":-23.375153,"2023-03-31":-27.389018,"2023-06-30":-26.713359,"2023-09-30":-29.497527,"2023-12-31":-31.699456,"2024-03-31":-29.46118,"2024-06-30":-25.921019,"2024-09-30":-24.952172,"2024-12-31":-22.426766,"2025-03-31":-20.287259,"2025-06-30":-17.179865,"2025-09-30":-19.603683,"2025-12-31":-19.911981,"2026-03-31":-20.256033,"2026-06-30":-17.828951},"ebitda":{"2011-03-31":-87094000,"2011-06-30":-120311000,"2011-09-30":-143292000,"2011-12-31":-174059000,"2012-03-31":-109439000,"2012-06-30":39873000,"2012-09-30":301747000,"2012-12-31":494653000,"2013-03-31":626493000,"2013-06-30":697403000,"2013-09-30":733315000,"2013-12-31":801232000,"2014-03-31":841867000,"2014-06-30":915168000,"2014-09-30":870032000,"2014-12-31":876605000,"2015-03-31":973093000,"2015-06-30":1092144000,"2015-09-30":1302771000,"2015-12-31":1326825000,"2016-03-31":1379530000,"2016-06-30":1336030000,"2016-09-30":1313575000,"2016-12-31":1435486000,"2017-03-31":1551858000,"2017-06-30":1820639000,"2017-09-30":2027643000,"2017-12-31":2225058000,"2018-03-31":2359990000,"2018-06-30":2430382000,"2018-09-30":2495101000,"2018-12-31":2682600000,"2019-03-31":2610011000,"2019-06-30":2321881000,"2019-09-30":2450917000,"2019-12-31":2420100000,"2020-03-31":2645300000,"2020-06-30":2992800000,"2020-09-30":3313800000,"2020-12-31":3812500000,"2021-03-31":4236400000,"2021-06-30":6939500000,"2021-09-30":7747500000,"2021-12-31":9233000000,"2022-03-31":9385700000,"2022-06-30":7151700000,"2022-09-30":6547600000,"2022-12-31":5080300000,"2023-03-31":4793700000,"2023-06-30":4729000000,"2023-09-30":4629100000,"2023-12-31":4468100000,"2024-03-31":4287400000,"2024-06-30":4358100000,"2024-09-30":4442900000,"2024-12-31":4473600000,"2025-03-31":4326700000,"2025-06-30":4351000000,"2025-09-30":4213300000,"2025-12-31":4121600000,"2026-03-31":4169100000,"2026-06-30":4371700000},"ebitda_capex":{"2011-06-30":-211706000,"2011-09-30":-221482000,"2011-12-31":-231276000,"2012-03-31":-155545000,"2012-06-30":-4241000,"2012-09-30":256283000,"2012-12-31":445316000,"2013-03-31":567008000,"2013-06-30":616337000,"2013-09-30":630806000,"2013-12-31":644909000,"2014-03-31":641925000,"2014-06-30":678806000,"2014-09-30":585592000,"2014-12-31":543599000,"2015-03-31":590747000,"2015-06-30":540778000,"2015-09-30":685075000,"2015-12-31":648892000,"2016-03-31":711665000,"2016-06-30":769222000,"2016-09-30":774310000,"2016-12-31":923586000,"2017-03-31":1093591000,"2017-06-30":1446359000,"2017-09-30":1712266000,"2017-12-31":1952458000,"2018-03-31":2058451000,"2018-06-30":2071692000,"2018-09-30":2089864000,"2018-12-31":2299500000,"2019-03-31":2232011000,"2019-06-30":1961281000,"2019-09-30":2074817000,"2019-12-31":1990500000,"2020-03-31":2119900000,"2020-06-30":2432100000,"2020-09-30":2721600000,"2020-12-31":3197900000,"2021-03-31":3676600000,"2021-06-30":6361100000,"2021-09-30":7189100000,"2021-12-31":8681100000,"2022-03-31":8807300000,"2022-06-30":6568200000,"2022-09-30":5954800000,"2022-12-31":4490200000,"2023-03-31":4167200000,"2023-06-30":4143100000,"2023-09-30":4009700000,"2023-12-31":3749500000,"2024-03-31":3613100000,"2024-06-30":3616300000,"2024-09-30":3635200000,"2024-12-31":3717700000,"2025-03-31":3475400000,"2025-06-30":3461200000,"2025-09-30":3364000000,"2025-12-31":3223200000,"2026-03-31":3269400000,"2026-06-30":3450800000},"ebit":{"2011-03-31":-109576000,"2011-06-30":-146171000,"2011-09-30":-172534000,"2011-12-31":-205159000,"2012-03-31":-141977000,"2012-06-30":5820000,"2012-09-30":266641000,"2012-12-31":457713000,"2013-03-31":588562000,"2013-06-30":659187000,"2013-09-30":693625000,"2013-12-31":760028000,"2014-03-31":798540000,"2014-06-30":868527000,"2014-09-30":820189000,"2014-12-31":823919000,"2015-03-31":915910000,"2015-06-30":1032679000,"2015-09-30":1236637000,"2015-12-31":1251916000,"2016-03-31":1297671000,"2016-06-30":1244440000,"2016-09-30":1214820000,"2016-12-31":1330741000,"2017-03-31":1431975000,"2017-06-30":1690659000,"2017-09-30":1887783000,"2017-12-31":2079591000,"2018-03-31":2216280000,"2018-06-30":2288156000,"2018-09-30":2355153000,"2018-12-31":2534400000,"2019-03-31":2447169000,"2019-06-30":2140581000,"2019-09-30":2252158000,"2019-12-31":2209800000,"2020-03-31":2429900000,"2020-06-30":2770700000,"2020-09-30":3085300000,"2020-12-31":3576600000,"2021-03-31":3989200000,"2021-06-30":6680000000,"2021-09-30":7474100000,"2021-12-31":8946800000,"2022-03-31":9092600000,"2022-06-30":6855300000,"2022-09-30":6231800000,"2022-12-31":4738900000,"2023-03-31":4427100000,"2023-06-30":4333700000,"2023-09-30":4221000000,"2023-12-31":4047100000,"2024-03-31":3851800000,"2024-06-30":3904900000,"2024-09-30":3973400000,"2024-12-31":3990700000,"2025-03-31":3831000000,"2025-06-30":3840900000,"2025-09-30":3688200000,"2025-12-31":3577900000,"2026-03-31":3629100000,"2026-06-30":3843100000},"cash_ratio":{"2010-06-30":2.561967,"2010-09-30":3.579483,"2010-12-31":2.286605,"2011-03-31":2.017256,"2011-06-30":2.279293,"2011-09-30":1.842594,"2011-12-31":3.553911,"2012-03-31":2.69536,"2012-06-30":1.642954,"2012-09-30":1.470319,"2012-12-31":1.883797,"2013-03-31":1.560047,"2013-06-30":2.637393,"2013-09-30":1.657158,"2013-12-31":2.322298,"2014-03-31":2.124553,"2014-06-30":2.32355,"2014-09-30":2.540722,"2014-12-31":1.375493,"2015-03-31":1.384288,"2015-06-30":1.004498,"2015-09-30":1.218577,"2015-12-31":1.28855,"2016-03-31":0.923298,"2016-06-30":1.098366,"2016-09-30":1.465265,"2016-12-31":0.83664,"2017-03-31":0.999093,"2017-06-30":1.232098,"2017-09-30":1.211058,"2017-12-31":1.241332,"2018-03-31":1.283796,"2018-06-30":1.264671,"2018-09-30":1.546786,"2018-12-31":1.947533,"2019-03-31":2.138679,"2019-06-30":1.558403,"2019-09-30":1.630169,"2019-12-31":1.533101,"2020-03-31":1.947937,"2020-06-30":0.849233,"2020-09-30":1.294337,"2020-12-31":1.329799,"2021-03-31":1.088881,"2021-06-30":1.047798,"2021-09-30":1.557984,"2021-12-31":1.448112,"2022-03-31":2.344261,"2022-06-30":2.493952,"2022-09-30":2.438768,"2022-12-31":2.46468,"2023-03-31":2.890133,"2023-06-30":2.875821,"2023-09-30":2.754849,"2023-12-31":3.167845,"2024-03-31":2.937669,"2024-06-30":2.795702,"2024-09-30":2.675908,"2024-12-31":2.284943,"2025-03-31":2.340997,"2025-06-30":2.036978,"2025-09-30":1.908115,"2025-12-31":1.969875,"2026-03-31":1.713824,"2026-06-30":1.445521},"current_ratio":{"2010-06-30":3.49374,"2010-09-30":4.301772,"2010-12-31":3.279251,"2011-03-31":2.899735,"2011-06-30":3.041724,"2011-09-30":2.550921,"2011-12-31":4.490271,"2012-03-31":4.345236,"2012-06-30":4.198193,"2012-09-30":5.312279,"2012-12-31":7.373965,"2013-03-31":6.626929,"2013-06-30":7.661171,"2013-09-30":6.081116,"2013-12-31":6.013131,"2014-03-31":6.133219,"2014-06-30":5.457381,"2014-09-30":5.364486,"2014-12-31":3.184491,"2015-03-31":4.309956,"2015-06-30":3.795813,"2015-09-30":3.640376,"2015-12-31":3.593727,"2016-03-31":3.406869,"2016-06-30":3.372583,"2016-09-30":3.643096,"2016-12-31":2.561579,"2017-03-31":2.804666,"2017-06-30":3.751202,"2017-09-30":3.632215,"2017-12-31":3.817701,"2018-03-31":3.590573,"2018-06-30":3.617002,"2018-09-30":4.035748,"2018-12-31":4.468811,"2019-03-31":4.584227,"2019-06-30":3.882435,"2019-09-30":4.026906,"2019-12-31":3.667414,"2020-03-31":4.205965,"2020-06-30":2.123001,"2020-09-30":3.891522,"2020-12-31":3.62538,"2021-03-31":3.124837,"2021-06-30":3.573465,"2021-09-30":3.708248,"2021-12-31":3.563865,"2022-03-31":4.756617,"2022-06-30":5.118791,"2022-09-30":5.358641,"2022-12-31":5.056537,"2023-03-31":5.454405,"2023-06-30":5.451295,"2023-09-30":5.178347,"2023-12-31":5.690016,"2024-03-31":5.270044,"2024-06-30":5.438522,"2024-09-30":5.280961,"2024-12-31":4.731106,"2025-03-31":4.926737,"2025-06-30":4.597627,"2025-09-30":4.063343,"2025-12-31":4.125515,"2026-03-31":3.565049,"2026-06-30":3.335262},"quick_ratio":{"2010-06-30":2.596006,"2010-09-30":3.602258,"2010-12-31":2.307824,"2011-03-31":2.050796,"2011-06-30":2.300792,"2011-09-30":1.870057,"2011-12-31":3.744468,"2012-03-31":3.689599,"2012-06-30":3.551288,"2012-09-30":4.307793,"2012-12-31":5.510865,"2013-03-31":5.128506,"2013-06-30":6.405094,"2013-09-30":4.841966,"2013-12-31":4.956096,"2014-03-31":4.752731,"2014-06-30":4.212391,"2014-09-30":4.183615,"2014-12-31":2.504902,"2015-03-31":3.279266,"2015-06-30":2.786028,"2015-09-30":2.699151,"2015-12-31":2.709338,"2016-03-31":2.500479,"2016-06-30":2.603222,"2016-09-30":2.851129,"2016-12-31":1.918696,"2017-03-31":2.023188,"2017-06-30":2.612448,"2017-09-30":2.557145,"2017-12-31":2.59633,"2018-03-31":2.494105,"2018-06-30":2.417267,"2018-09-30":2.722133,"2018-12-31":3.142223,"2019-03-31":3.282255,"2019-06-30":2.679295,"2019-09-30":2.778747,"2019-12-31":2.534723,"2020-03-31":2.951781,"2020-06-30":1.386992,"2020-09-30":2.617161,"2020-12-31":2.855231,"2021-03-31":2.385729,"2021-06-30":2.922891,"2021-09-30":3.025627,"2021-12-31":2.98314,"2022-03-31":3.953185,"2022-06-30":4.195194,"2022-09-30":4.365796,"2022-12-31":4.161016,"2023-03-31":4.541241,"2023-06-30":4.525512,"2023-09-30":4.306703,"2023-12-31":4.823304,"2024-03-31":4.396018,"2024-06-30":4.425155,"2024-09-30":4.344059,"2024-12-31":3.859848,"2025-03-31":3.900185,"2025-06-30":3.566839,"2025-09-30":3.193306,"2025-12-31":3.284109,"2026-03-31":2.835856,"2026-06-30":2.632626},"cfo_avg_cl":{"2011-06-30":0.595211,"2011-09-30":-0.99013,"2011-12-31":-1.101183,"2012-03-31":-1.600239,"2012-06-30":-1.645126,"2012-09-30":-1.399069,"2012-12-31":-0.478576,"2013-03-31":0.551822,"2013-06-30":1.577249,"2013-09-30":1.788761,"2013-12-31":2.545913,"2014-03-31":2.213266,"2014-06-30":2.751712,"2014-09-30":2.462677,"2014-12-31":1.578267,"2015-03-31":1.419828,"2015-06-30":1.088216,"2015-09-30":2.178035,"2015-12-31":1.815746,"2016-03-31":2.029725,"2016-06-30":2.085067,"2016-09-30":1.624054,"2016-12-31":1.447782,"2017-03-31":1.612941,"2017-06-30":1.380144,"2017-09-30":1.076806,"2017-12-31":1.099792,"2018-03-31":1.219885,"2018-06-30":1.690673,"2018-09-30":1.591041,"2018-12-31":1.70275,"2019-03-31":1.781185,"2019-06-30":1.489346,"2019-09-30":1.490214,"2019-12-31":1.373114,"2020-03-31":1.251051,"2020-06-30":1.102798,"2020-09-30":1.059904,"2020-12-31":1.09224,"2021-03-31":0.981832,"2021-06-30":0.611153,"2021-09-30":1.962727,"2021-12-31":2.136171,"2022-03-31":2.735407,"2022-06-30":2.498323,"2022-09-30":1.718987,"2022-12-31":1.41788,"2023-03-31":1.401772,"2023-06-30":1.544011,"2023-09-30":1.612955,"2023-12-31":1.399607,"2024-03-31":1.41862,"2024-06-30":1.23106,"2024-09-30":1.170147,"2024-12-31":1.199967,"2025-03-31":1.106149,"2025-06-30":1.322119,"2025-09-30":1.254251,"2025-12-31":1.197902,"2026-03-31":1.155759,"2026-06-30":1.017939},"cfo_liab":{"2011-06-30":0.133643,"2011-09-30":-0.238322,"2011-12-31":-0.169102,"2012-03-31":-0.257811,"2012-06-30":-0.304192,"2012-09-30":-0.25523,"2012-12-31":-0.089348,"2013-03-31":0.113464,"2013-06-30":0.344906,"2013-09-30":0.420999,"2013-12-31":0.589222,"2014-03-31":0.529835,"2014-06-30":0.702812,"2014-09-30":0.703913,"2014-12-31":0.584451,"2015-03-31":0.486643,"2015-06-30":0.436344,"2015-09-30":0.661241,"2015-12-31":0.680951,"2016-03-31":0.690619,"2016-06-30":0.760742,"2016-09-30":0.58942,"2016-12-31":0.588657,"2017-03-31":0.608811,"2017-06-30":0.528591,"2017-09-30":0.426682,"2017-12-31":0.498855,"2018-03-31":0.559704,"2018-06-30":0.721436,"2018-09-30":0.69221,"2018-12-31":0.737304,"2019-03-31":0.725287,"2019-06-30":0.663312,"2019-09-30":0.690384,"2019-12-31":0.654017,"2020-03-31":0.615533,"2020-06-30":0.555936,"2020-09-30":0.364941,"2020-12-31":0.42654,"2021-03-31":0.44668,"2021-06-30":0.357296,"2021-09-30":0.92614,"2021-12-31":1.062301,"2022-03-31":1.32336,"2022-06-30":1.296747,"2022-09-30":0.908399,"2022-12-31":0.765575,"2023-03-31":0.652094,"2023-06-30":0.713718,"2023-09-30":0.719696,"2023-12-31":0.646396,"2024-03-31":0.642258,"2024-06-30":0.516495,"2024-09-30":0.523337,"2024-12-31":0.525887,"2025-03-31":0.484591,"2025-06-30":0.572866,"2025-09-30":0.550502,"2025-12-31":0.535262,"2026-03-31":0.530714,"2026-06-30":0.467233},"cfo_capex":{"2011-06-30":0.831774,"2011-09-30":-1.690958,"2011-12-31":-2.476222,"2012-03-31":-4.731336,"2012-06-30":-5.949812,"2012-09-30":-4.797576,"2012-12-31":-1.512354,"2013-03-31":1.658805,"2013-06-30":3.765019,"2013-09-30":3.902604,"2013-12-31":3.765255,"2014-03-31":2.780181,"2014-06-30":3.23285,"2014-09-30":2.93907,"2014-12-31":2.259524,"2015-03-31":1.561886,"2015-06-30":0.940573,"2015-09-30":2.019006,"2015-12-31":1.962996,"2016-03-31":2.212267,"2016-06-30":2.856636,"2016-09-30":2.554106,"2016-12-31":2.902715,"2017-03-31":3.920885,"2017-06-30":3.651659,"2017-09-30":3.584745,"2017-12-31":4.794938,"2018-03-31":5.20662,"2018-06-30":5.562377,"2018-09-30":5.017402,"2018-12-31":5.729836,"2019-03-31":6.543122,"2019-06-30":6.286744,"2019-09-30":6.305238,"2019-12-31":5.656425,"2020-03-31":4.246289,"2020-06-30":5.325664,"2020-09-30":3.671901,"2020-12-31":4.259844,"2021-03-31":4.624151,"2021-06-30":3.927905,"2021-09-30":10.637178,"2021-12-31":12.830766,"2022-03-31":14.720781,"2022-06-30":14.485347,"2022-09-30":9.56056,"2022-12-31":8.49839,"2023-03-31":6.832881,"2023-06-30":8.08807,"2023-09-30":8.434291,"2023-12-31":6.392986,"2024-03-31":7.027881,"2024-06-30":5.487328,"2024-09-30":5.258636,"2024-12-31":5.847996,"2025-03-31":4.643604,"2025-06-30":5.330973,"2025-09-30":5.970799,"2025-12-31":5.541963,"2026-03-31":5.571524,"2026-06-30":5.083397},"wc":{"2010-06-30":298179000,"2010-09-30":441886000,"2010-12-31":248566000,"2011-03-31":213249000,"2011-06-30":277405000,"2011-09-30":206637000,"2011-12-31":517506000,"2012-03-31":536529000,"2012-06-30":585973000,"2012-09-30":770035000,"2012-12-31":1042462000,"2013-03-31":1109878000,"2013-06-30":1357560000,"2013-09-30":1365433000,"2013-12-31":1498099000,"2014-03-31":1565981000,"2014-06-30":1567117000,"2014-09-30":1790312000,"2014-12-31":1430099000,"2015-03-31":1774580000,"2015-06-30":1681799000,"2015-09-30":1940650000,"2015-12-31":2103933000,"2016-03-31":2213655000,"2016-06-30":2257662000,"2016-09-30":2540504000,"2016-12-31":1938693000,"2017-03-31":2360992000,"2017-06-30":2831034000,"2017-09-30":2997114000,"2017-12-31":3199500000,"2018-03-31":3278992000,"2018-06-30":3483727000,"2018-09-30":4302353000,"2018-12-31":5004800000,"2019-03-31":5417200000,"2019-06-30":4937900000,"2019-09-30":5343700000,"2019-12-31":5592500000,"2020-03-31":6588900000,"2020-06-30":4157800000,"2020-09-30":6759800000,"2020-12-31":7081700000,"2021-03-31":6837300000,"2021-06-30":9605200000,"2021-09-30":10060600000,"2021-12-31":10082400000,"2022-03-31":11298400000,"2022-06-30":12496000000,"2022-09-30":12549400000,"2022-12-31":12742800000,"2023-03-31":13809100000,"2023-06-30":13818600000,"2023-09-30":15036200000,"2023-12-31":16055800000,"2024-03-31":15290600000,"2024-06-30":15573000000,"2024-09-30":15672600000,"2024-12-31":14716600000,"2025-03-31":14005100000,"2025-06-30":13192500000,"2025-09-30":13555600000,"2025-12-31":13653500000,"2026-03-31":13101500000,"2026-06-30":12915400000},"wc_assets":{"2010-06-30":37.713577,"2010-09-30":46.887789,"2010-12-31":22.81611,"2011-03-31":19.850171,"2011-06-30":26.498666,"2011-09-30":21.020395,"2011-12-31":39.09887,"2012-03-31":39.738209,"2012-06-30":40.203979,"2012-09-30":46.370471,"2012-12-31":50.106561,"2013-03-31":48.764454,"2013-06-30":57.082092,"2013-09-30":51.712818,"2013-12-31":50.765585,"2014-03-31":48.030393,"2014-06-30":45.343797,"2014-09-30":47.876742,"2014-12-31":37.264753,"2015-03-31":42.266265,"2015-06-30":37.150655,"2015-09-30":37.443215,"2015-12-31":37.509066,"2016-03-31":37.491235,"2016-06-30":36.385112,"2016-09-30":37.207044,"2016-12-31":27.800996,"2017-03-31":30.20189,"2017-06-30":34.92356,"2017-09-30":34.444776,"2017-12-31":36.506053,"2018-03-31":34.984512,"2018-06-30":35.005366,"2018-09-30":39.815909,"2018-12-31":42.650305,"2019-03-31":42.141457,"2019-06-30":37.4833,"2019-09-30":38.335497,"2019-12-31":37.77389,"2020-03-31":41.814374,"2020-06-30":28.816179,"2020-09-30":42.028102,"2020-12-31":41.260713,"2021-03-31":38.471883,"2021-06-30":44.704667,"2021-09-30":42.500898,"2021-12-31":39.640178,"2022-03-31":42.880294,"2022-06-30":45.931382,"2022-09-30":45.341031,"2022-12-31":43.618066,"2023-03-31":45.938609,"2023-06-30":45.074125,"2023-09-30":46.749556,"2023-12-31":48.535982,"2024-03-31":44.488734,"2024-06-30":43.154284,"2024-09-30":41.858453,"2024-12-31":38.974666,"2025-03-31":37.301972,"2025-06-30":34.517991,"2025-09-30":33.746085,"2025-12-31":33.663554,"2026-03-31":32.057462,"2026-06-30":30.949471},"cash_assets":{"2010-06-30":38.745398,"2010-09-30":50.831518,"2010-12-31":22.889726,"2011-03-31":21.078142,"2011-06-30":29.581971,"2011-09-30":24.973577,"2011-12-31":39.811784,"2012-03-31":32.018303,"2012-06-30":20.65331,"2012-09-30":15.810528,"2012-12-31":14.808771,"2013-03-31":13.519783,"2013-06-30":22.600818,"2013-09-30":16.865644,"2013-12-31":23.516806,"2014-03-31":19.878966,"2014-06-30":23.63688,"2014-09-30":27.870747,"2014-12-31":23.464225,"2015-03-31":17.676577,"2015-06-30":13.347736,"2015-09-30":17.280662,"2015-12-31":18.634309,"2016-03-31":14.381993,"2016-06-30":16.844155,"2016-09-30":20.626641,"2016-12-31":14.894803,"2017-03-31":16.720263,"2017-06-30":15.640164,"2017-09-30":15.847718,"2017-12-31":16.082665,"2018-03-31":17.337082,"2018-06-30":16.916413,"2018-09-30":20.28716,"2018-12-31":23.94563,"2019-03-31":25.145471,"2019-06-30":20.265531,"2019-09-30":20.645943,"2019-12-31":21.710615,"2020-03-31":25.406314,"2020-06-30":21.791291,"2020-09-30":18.813106,"2020-12-31":20.899244,"2021-03-31":19.715061,"2021-06-30":18.201704,"2021-09-30":24.449655,"2021-12-31":22.389403,"2022-03-31":26.758815,"2022-06-30":27.811717,"2022-09-30":25.36943,"2022-12-31":26.501566,"2023-03-31":29.806154,"2023-06-30":29.12077,"2023-09-30":30.822708,"2023-12-31":32.783357,"2024-03-31":30.60699,"2024-06-30":27.181684,"2024-09-30":26.164538,"2024-12-31":23.868229,"2025-03-31":22.238262,"2025-06-30":19.544103,"2025-09-30":21.01998,"2025-12-31":21.216656,"2026-03-31":21.419029,"2026-06-30":19.157645},"cash_debt":{"2014-12-31":120.064,"2016-12-31":8.161007,"2018-12-31":3.965984,"2019-03-31":4.553317,"2019-06-30":3.753269,"2019-09-30":4.038024,"2020-03-31":5.597595,"2020-06-30":1.418927,"2020-09-30":1.529546,"2020-12-31":1.81299,"2021-03-31":1.77058,"2021-06-30":1.97595,"2021-09-30":2.923621,"2021-12-31":2.876111,"2022-03-31":3.56019,"2022-06-30":3.820064,"2022-09-30":3.544344,"2022-12-31":3.90749,"2023-03-31":4.520991,"2023-06-30":4.503935,"2023-09-30":5.000303,"2023-12-31":5.469161,"2024-03-31":5.304039,"2024-06-30":4.945049,"2024-09-30":4.937752,"2024-12-31":4.541675,"2025-03-31":4.206671,"2025-06-30":3.762833,"2025-09-30":4.252632,"2025-12-31":4.333149,"2026-03-31":4.40726,"2026-06-30":4.024263},"fcf_debt":{"2014-12-31":55.923867,"2016-12-31":7.652781,"2018-12-31":2.557516,"2019-03-31":2.951542,"2019-06-30":2.680163,"2019-09-30":2.799635,"2020-03-31":2.384787,"2020-06-30":1.094544,"2020-09-30":0.799828,"2020-12-31":1.012636,"2021-03-31":1.025216,"2021-06-30":0.855649,"2021-09-30":2.718428,"2021-12-31":3.297677,"2022-03-31":4.007322,"2022-06-30":3.972686,"2022-09-30":2.561557,"2022-12-31":2.233168,"2023-03-31":1.84393,"2023-06-30":2.095096,"2023-09-30":2.322607,"2023-12-31":1.95441,"2024-03-31":2.049413,"2024-06-30":1.678111,"2024-09-30":1.73372,"2024-12-31":1.846704,"2025-03-31":1.562777,"2025-06-30":1.941313,"2025-09-30":2.126265,"2025-12-31":2.054736,"2026-03-31":2.070788,"2026-06-30":1.892882},"liab_equity":{"2010-06-30":1.129868,"2010-09-30":1.707643,"2010-12-31":1.064041,"2011-03-31":1.07356,"2011-06-30":1.189936,"2011-09-30":1.295445,"2011-12-31":1.724924,"2012-03-31":1.678759,"2012-06-30":1.450993,"2012-09-30":1.060255,"2012-12-31":0.67056,"2013-03-31":0.618375,"2013-06-30":0.59258,"2013-09-30":0.562218,"2013-12-31":0.511731,"2014-03-31":0.47446,"2014-06-30":0.458974,"2014-09-30":0.465411,"2014-12-31":0.506395,"2015-03-31":0.412981,"2015-06-30":0.356006,"2015-09-30":0.572073,"2015-12-31":0.534715,"2016-03-31":0.568216,"2016-06-30":0.522114,"2016-09-30":0.520295,"2016-12-31":0.567337,"2017-03-31":0.606521,"2017-06-30":0.46835,"2017-09-30":0.437839,"2017-12-31":0.426459,"2018-03-31":0.427102,"2018-06-30":0.38483,"2018-09-30":0.37331,"2018-12-31":0.339968,"2019-03-31":0.36106,"2019-06-30":0.350321,"2019-09-30":0.326996,"2019-12-31":0.335041,"2020-03-31":0.298731,"2020-06-30":0.593029,"2020-09-30":0.588465,"2020-12-31":0.55672,"2021-03-31":0.483861,"2021-06-30":0.420339,"2021-09-30":0.371625,"2021-12-31":0.355164,"2022-03-31":0.323078,"2022-06-30":0.315065,"2022-09-30":0.291014,"2022-12-31":0.289027,"2023-03-31":0.279406,"2023-06-30":0.276444,"2023-09-30":0.291471,"2023-12-31":0.273633,"2024-03-31":0.273368,"2024-06-30":0.279411,"2024-09-30":0.276752,"2024-12-31":0.286364,"2025-03-31":0.277586,"2025-06-30":0.276573,"2025-09-30":0.297553,"2025-12-31":0.297592,"2026-03-31":0.300577,"2026-06-30":0.315949},"altman_z":{"2011-03-31":2.866653,"2011-06-30":3.744709,"2011-09-30":4.100023,"2011-12-31":2.553985,"2012-03-31":6.934794,"2012-06-30":7.34742,"2012-09-30":11.027329,"2021-12-31":9.670248,"2022-03-31":10.473745,"2022-06-30":9.3637,"2022-09-30":10.388497,"2022-12-31":10.091343,"2023-03-31":11.111098,"2023-06-30":9.947733,"2023-09-30":10.280174,"2023-12-31":10.972518,"2024-03-31":11.351037,"2024-06-30":11.545889,"2024-09-30":11.319376,"2024-12-31":8.220515,"2025-03-31":7.691975,"2025-06-30":6.629334,"2025-09-30":6.319991,"2025-12-31":7.692614,"2026-03-31":7.579044,"2026-06-30":6.308894},"ar_turnover":{"2011-06-30":131.502789,"2011-09-30":136.132995,"2011-12-31":29.169327,"2012-03-31":6.927886,"2012-06-30":4.322584,"2012-09-30":4.259317,"2012-12-31":4.436246,"2013-03-31":3.675008,"2013-06-30":3.113341,"2013-09-30":2.802053,"2013-12-31":3.049741,"2014-03-31":3.043007,"2014-06-30":3.490201,"2014-09-30":3.435365,"2014-12-31":3.694267,"2015-03-31":3.3706,"2015-06-30":3.913427,"2015-09-30":4.322039,"2015-12-31":4.338282,"2016-03-31":3.596111,"2016-06-30":3.713788,"2016-09-30":3.910028,"2016-12-31":3.894796,"2017-03-31":3.568399,"2017-06-30":3.671374,"2017-09-30":3.851352,"2017-12-31":4.075151,"2018-03-31":4.22374,"2018-06-30":4.198443,"2018-09-30":3.980359,"2018-12-31":4.114154,"2019-03-31":4.031436,"2019-06-30":3.787321,"2019-09-30":3.585766,"2019-12-31":3.429976,"2020-03-31":3.699433,"2020-06-30":3.777562,"2020-09-30":3.100543,"2020-12-31":2.734517,"2021-03-31":2.949792,"2021-06-30":2.755206,"2021-09-30":3.169969,"2021-12-31":3.166463,"2022-03-31":3.663582,"2022-06-30":2.339934,"2022-09-30":2.492696,"2022-12-31":2.142136,"2023-03-31":2.484514,"2023-06-30":2.464489,"2023-09-30":2.352921,"2023-12-31":2.385813,"2024-03-31":2.533672,"2024-06-30":2.489131,"2024-09-30":2.368726,"2024-12-31":2.39107,"2025-03-31":2.612527,"2025-06-30":2.509769,"2025-09-30":2.416069,"2025-12-31":2.399883,"2026-03-31":2.642508,"2026-06-30":2.551818},"dso":{"2011-06-30":2.775607,"2011-09-30":2.681202,"2011-12-31":12.513144,"2012-03-31":52.685627,"2012-06-30":84.440241,"2012-09-30":85.694494,"2012-12-31":82.276768,"2013-03-31":99.319519,"2013-06-30":117.237389,"2013-09-30":130.261635,"2013-12-31":119.682306,"2014-03-31":119.947161,"2014-06-30":104.578513,"2014-09-30":106.247818,"2014-12-31":98.801736,"2015-03-31":108.289318,"2015-06-30":93.268633,"2015-09-30":84.450881,"2015-12-31":84.134697,"2016-03-31":101.498536,"2016-06-30":98.282409,"2016-09-30":93.349723,"2016-12-31":93.714791,"2017-03-31":102.286781,"2017-06-30":99.417833,"2017-09-30":94.771919,"2017-12-31":89.567239,"2018-03-31":86.416296,"2018-06-30":86.936983,"2018-09-30":91.700269,"2018-12-31":88.718109,"2019-03-31":90.538458,"2019-06-30":96.374186,"2019-09-30":101.791367,"2019-12-31":106.414733,"2020-03-31":98.66377,"2020-06-30":96.623169,"2020-09-30":117.721317,"2020-12-31":133.478805,"2021-03-31":123.737524,"2021-06-30":132.476482,"2021-09-30":115.143082,"2021-12-31":115.270569,"2022-03-31":99.629273,"2022-06-30":155.987292,"2022-09-30":146.427824,"2022-12-31":170.390704,"2023-03-31":146.909999,"2023-06-30":148.103731,"2023-09-30":155.126324,"2023-12-31":152.98768,"2024-03-31":144.059664,"2024-06-30":146.637507,"2024-09-30":154.091254,"2024-12-31":152.651317,"2025-03-31":139.71148,"2025-06-30":145.431734,"2025-09-30":151.07185,"2025-12-31":152.090756,"2026-03-31":138.126357,"2026-06-30":143.035302},"inv_turnover":{"2013-12-31":2.385001,"2014-12-31":1.295384,"2015-03-31":1.30782,"2015-06-30":1.245093,"2015-09-30":1.341422,"2015-12-31":1.315603,"2016-03-31":1.272193,"2016-06-30":1.060724,"2016-09-30":0.824811,"2016-12-31":0.61017,"2017-03-31":0.459649,"2017-06-30":0.408599,"2017-09-30":0.393652,"2017-12-31":0.359867,"2018-03-31":0.32712},"dio":{"2013-12-31":153.03978,"2014-12-31":281.769647,"2015-03-31":279.090386,"2015-06-30":293.150862,"2015-09-30":272.099388,"2015-12-31":277.439233,"2016-03-31":286.906192,"2016-06-30":344.104708,"2016-09-30":442.525863,"2016-12-31":598.194236,"2017-03-31":794.084127,"2017-06-30":893.295632,"2017-09-30":927.215863,"2017-12-31":1014.264791,"2018-03-31":1115.800095},"inv_to_cash":{"2013-12-31":272.722086,"2014-12-31":380.571382,"2015-03-31":387.379704,"2015-06-30":386.419496,"2015-09-30":356.550269,"2015-12-31":361.57393,"2016-03-31":388.404728,"2016-06-30":442.387117,"2016-09-30":535.875585,"2016-12-31":691.909027,"2017-03-31":896.370908,"2017-06-30":992.713465,"2017-09-30":1021.987782,"2017-12-31":1103.83203,"2018-03-31":1202.216391},"inventories":{"2012-12-31":28638000,"2013-12-31":70354000,"2014-03-31":86545000,"2014-06-30":109897000,"2014-09-30":120317000,"2014-12-31":128861000,"2015-03-31":133863000,"2015-06-30":171266000,"2015-09-30":190668000,"2015-12-31":238578000,"2016-03-31":303294000,"2016-06-30":316073000,"2016-09-30":345620000,"2016-12-31":399356000,"2017-03-31":466576000,"2017-06-30":554320000,"2017-09-30":641588000,"2017-12-31":726100000,"2018-03-31":820397000,"2018-06-30":928553000,"2018-09-30":1039679000,"2018-12-31":1151200000,"2019-03-31":1208800000,"2019-06-30":1317200000,"2019-09-30":1344300000,"2019-12-31":1415500000,"2020-03-31":1480900000,"2020-06-30":1640900000,"2020-09-30":1801600000,"2020-12-31":1916600000,"2021-03-31":2164700000,"2021-06-30":1983900000,"2021-09-30":2053800000,"2021-12-31":1951300000,"2022-03-31":1991500000,"2022-06-30":2218500000,"2022-09-30":2412200000,"2022-12-31":2401900000,"2023-03-31":2424700000,"2023-06-30":2507700000,"2023-09-30":2562000000,"2023-12-31":2580500000,"2024-03-31":2714900000,"2024-06-30":2873600000,"2024-09-30":3018000000,"2024-12-31":3087300000,"2025-03-31":3192400000,"2025-06-30":3205600000,"2025-09-30":3254400000,"2025-12-31":3200800000,"2026-03-31":3103600000,"2026-06-30":3084300000},"asset_turnover":{"2011-06-30":0.500318,"2011-09-30":0.474194,"2011-12-31":0.369516,"2012-03-31":0.466422,"2012-06-30":0.608536,"2012-09-30":0.822237,"2012-12-31":0.809899,"2013-03-31":0.874949,"2013-06-30":0.907041,"2013-09-30":0.887664,"2013-12-31":0.836627,"2014-03-31":0.82755,"2014-06-30":0.856611,"2014-09-30":0.823733,"2014-12-31":0.830664,"2015-03-31":0.821408,"2015-06-30":0.85089,"2015-09-30":0.853584,"2015-12-31":0.868808,"2016-03-31":0.877947,"2016-06-30":0.866387,"2016-09-30":0.787895,"2016-12-31":0.772563,"2017-03-31":0.725642,"2017-06-30":0.731738,"2017-09-30":0.71048,"2017-12-31":0.746259,"2018-03-31":0.705608,"2018-06-30":0.686954,"2018-09-30":0.652638,"2018-12-31":0.654751,"2019-03-31":0.591332,"2019-06-30":0.565754,"2019-09-30":0.535213,"2019-12-31":0.494173,"2020-03-31":0.490223,"2020-06-30":0.535274,"2020-09-30":0.528769,"2020-12-31":0.531592,"2021-03-31":0.548624,"2021-06-30":0.689642,"2021-09-30":0.68131,"2021-12-31":0.754574,"2022-03-31":0.748312,"2022-06-30":0.584362,"2022-09-30":0.533998,"2022-12-31":0.445492,"2023-03-31":0.438582,"2023-06-30":0.437956,"2023-09-30":0.437736,"2023-12-31":0.421134,"2024-03-31":0.406649,"2024-06-30":0.404202,"2024-09-30":0.397875,"2024-12-31":0.400962,"2025-03-31":0.391733,"2025-06-30":0.382586,"2025-09-30":0.367158,"2025-12-31":0.366273,"2026-03-31":0.380534,"2026-06-30":0.388611},"mcap":{"2010-06-30":1960516488.48,"2010-09-30":2140337065.02,"2010-12-31":2864033421.83,"2011-03-31":3660576014.940001,"2011-06-30":4729213033.35,"2011-09-30":5262378292.2,"2011-12-31":5027061495.53,"2012-03-31":10842094576.74,"2012-06-30":10730031025.36,"2012-09-30":14412695175.18,"2021-12-31":70635512000,"2022-03-31":76503375000,"2022-06-30":69395117000,"2022-09-30":77859531750,"2022-12-31":81871077750,"2023-03-31":93423879000,"2023-06-30":81680034500,"2023-09-30":93673422000,"2023-12-31":99927444750,"2024-03-31":109771984500,"2024-06-30":120264107750,"2024-09-30":121024005000,"2024-12-31":82006991250,"2025-03-31":72397354500,"2025-06-30":59036250000,"2025-09-30":61962154000,"2025-12-31":83844378750,"2026-03-31":83251960000,"2026-06-30":66781133999.99999},"ev_cash":{"2010-06-30":306337000,"2010-09-30":479053000,"2010-12-31":249368000,"2011-03-31":226441000,"2011-06-30":309683000,"2011-09-30":245498000,"2011-12-31":526942000,"2012-03-31":432298000,"2012-06-30":301022000,"2012-09-30":262552000,"2012-12-31":308095000,"2013-03-31":307710000,"2013-06-30":537506000,"2013-09-30":445323000,"2013-12-31":693984000,"2014-03-31":648133000,"2014-06-30":816909000,"2014-09-30":1042204000,"2014-12-31":900480000,"2015-03-31":742164000,"2015-06-30":604248000,"2015-09-30":895642000,"2015-12-31":1045223000,"2016-03-31":849179000,"2016-06-30":1045164000,"2016-09-30":1408391000,"2016-12-31":1038684000,"2017-03-31":1307084000,"2017-06-30":1267850000,"2017-09-30":1378944000,"2017-12-31":1409533000,"2018-03-31":1624952000,"2018-06-30":1683518000,"2018-09-30":2192152000,"2018-12-31":2809900000,"2019-03-31":3232400000,"2019-06-30":2669700000,"2019-09-30":2877900000,"2019-12-31":3214300000,"2020-03-31":4003400000,"2020-06-30":3144200000,"2020-09-30":3025900000,"2020-12-31":3587000000,"2021-03-31":3503800000,"2021-06-30":3910800000,"2021-09-30":5787600000,"2021-12-31":5694700000,"2022-03-31":7050600000,"2022-06-30":7566400000,"2022-09-30":7021700000,"2022-12-31":7742300000,"2023-03-31":8959700000,"2023-06-30":8927700000,"2023-09-30":9913600000,"2023-12-31":10844800000,"2024-03-31":10519500000,"2024-06-30":9809000000,"2024-09-30":9796500000,"2024-12-31":9012500000,"2025-03-31":8349400000,"2025-06-30":7469600000,"2025-09-30":8443600000,"2025-12-31":8605200000,"2026-03-31":8753700000,"2026-06-30":7994600000},"ev_pref":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":7500000,"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":127274000,"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":708500000,"2019-03-31":709900000,"2019-06-30":711300000,"2019-09-30":712700000,"2019-12-31":0,"2020-03-31":715200000,"2020-06-30":2215900000,"2020-09-30":1978300000,"2020-12-31":1978500000,"2021-03-31":1978900000,"2021-06-30":1979200000,"2021-09-30":1979600000,"2021-12-31":1980000000,"2022-03-31":1980400000,"2022-06-30":1980700000,"2022-09-30":1981100000,"2022-12-31":1981400000,"2023-03-31":1981800000,"2023-06-30":1982200000,"2023-09-30":1982600000,"2023-12-31":1982900000,"2024-03-31":1983300000,"2024-06-30":1983600000,"2024-09-30":1984000000,"2024-12-31":1984400000,"2025-03-31":1984800000,"2025-06-30":1985100000,"2025-09-30":1985500000,"2025-12-31":1985900000,"2026-03-31":1986200000,"2026-06-30":1986600000},"ev":{"2010-06-30":1654179488.48,"2010-09-30":1661284065.02,"2010-12-31":2614665421.83,"2011-03-31":3434135014.940001,"2011-06-30":4419530033.35,"2011-09-30":5016880292.2,"2011-12-31":4500119495.53,"2012-03-31":10409796576.74,"2012-06-30":10429009025.36,"2012-09-30":14150143175.18,"2021-12-31":66920812000,"2022-03-31":71433175000,"2022-06-30":63809417000,"2022-09-30":72818931750,"2022-12-31":76110177750,"2023-03-31":86445979000,"2023-06-30":74734534500,"2023-09-30":85742422000,"2023-12-31":91065544750,"2024-03-31":101235784500,"2024-06-30":112438707750,"2024-09-30":113211505000,"2024-12-31":74978891250,"2025-03-31":66032754500,"2025-06-30":53551750000,"2025-09-30":55504054000,"2025-12-31":77225078750,"2026-03-31":76484460000,"2026-06-30":60773134000},"capital":{"2010-06-30":371216000,"2010-09-30":348064000,"2010-12-31":527815000,"2011-03-31":518091000,"2011-06-30":478034000,"2011-09-30":428253000,"2011-12-31":485732000,"2012-03-31":504024000,"2012-06-30":594657000,"2012-09-30":806024000,"2012-12-31":1245385000,"2013-03-31":1406348000,"2013-06-30":1493337000,"2013-09-30":1690171000,"2013-12-31":1952076000,"2014-03-31":2211248000,"2014-06-30":2368842000,"2014-09-30":2551788000,"2014-12-31":2549825000,"2015-03-31":2971430000,"2015-06-30":3338458000,"2015-09-30":3296867000,"2015-12-31":3654837000,"2016-03-31":3765082000,"2016-06-30":4076506000,"2016-09-30":4491247000,"2016-12-31":4576519000,"2017-03-31":4866021000,"2017-06-30":5520738000,"2017-09-30":6051593000,"2017-12-31":6144078000,"2018-03-31":6567644000,"2018-06-30":7186426000,"2018-09-30":7868300000,"2018-12-31":9465800000,"2019-03-31":10154600000,"2019-06-30":10467200000,"2019-09-30":11217100000,"2019-12-31":11089700000,"2020-03-31":12848200000,"2020-06-30":11273300000,"2020-09-30":12103800000,"2020-12-31":13003800000,"2021-03-31":13955900000,"2021-06-30":17106500000,"2021-09-30":19237600000,"2021-12-31":20748800000,"2022-03-31":21895100000,"2022-06-30":22668500000,"2022-09-30":23419900000,"2022-12-31":24645400000,"2023-03-31":25477000000,"2023-06-30":26000100000,"2023-09-30":26887000000,"2023-12-31":27956000000,"2024-03-31":28974400000,"2024-06-30":30189400000,"2024-09-30":31309900000,"2024-12-31":31338000000,"2025-03-31":31372400000,"2025-06-30":31924000000,"2025-09-30":32943300000,"2025-12-31":33242800000,"2026-03-31":33409800000,"2026-06-30":33698000000},"debt_capital_ev":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0.294138,"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":2.781022,"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":7.48484,"2019-03-31":6.99092,"2019-06-30":6.795514,"2019-09-30":6.353692,"2019-12-31":0,"2020-03-31":5.566539,"2020-06-30":19.656179,"2020-09-30":16.344454,"2020-12-31":15.214783,"2021-03-31":14.179666,"2021-06-30":11.569871,"2021-09-30":10.290265,"2021-12-31":9.542721,"2022-03-31":9.044946,"2022-06-30":8.737676,"2022-09-30":8.459046,"2022-12-31":8.039634,"2023-03-31":7.778781,"2023-06-30":7.623817,"2023-09-30":7.373824,"2023-12-31":7.092932,"2024-03-31":6.845008,"2024-06-30":6.570518,"2024-09-30":6.336654,"2024-12-31":6.332248,"2025-03-31":6.32658,"2025-06-30":6.218206,"2025-09-30":6.027022,"2025-12-31":5.973925,"2026-03-31":5.944962,"2026-06-30":5.895305},"debt_ev":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2021-12-31":0.029587,"2022-03-31":0.027724,"2022-06-30":0.031041,"2022-09-30":0.027206,"2022-12-31":0.026033,"2023-03-31":0.022925,"2023-06-30":0.026523,"2023-09-30":0.023123,"2023-12-31":0.021774,"2024-03-31":0.019591,"2024-06-30":0.017642,"2024-09-30":0.017525,"2024-12-31":0.026466,"2025-03-31":0.030058,"2025-06-30":0.037069,"2025-09-30":0.035772,"2025-12-31":0.025716,"2026-03-31":0.025969,"2026-06-30":0.032689},"ev_sales":{"2011-03-31":7.341911,"2011-06-30":9.614613,"2011-09-30":10.989351,"2011-12-31":10.093937,"2012-03-31":18.411091,"2012-06-30":13.686399,"2012-09-30":13.019384,"2021-12-31":4.163891,"2022-03-31":4.327159,"2022-06-30":4.485156,"2022-09-30":5.311296,"2022-12-31":6.252428,"2023-03-31":6.988414,"2023-06-30":5.89817,"2023-09-30":6.546572,"2023-12-31":6.942453,"2024-03-31":7.727863,"2024-06-30":8.335523,"2024-09-30":8.175828,"2024-12-31":5.27946,"2025-03-31":4.687929,"2025-06-30":3.767483,"2025-09-30":3.895623,"2025-12-31":5.384203,"2026-03-31":5.126442,"2026-06-30":3.912089},"ev_ebitda":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":261.555665,"2012-09-30":46.894064,"2021-12-31":7.248003,"2022-03-31":7.610852,"2022-06-30":8.922273,"2022-09-30":11.121469,"2022-12-31":14.981434,"2023-03-31":18.033248,"2023-06-30":15.803454,"2023-09-30":18.522482,"2023-12-31":20.381268,"2024-03-31":23.612396,"2024-06-30":25.799938,"2024-09-30":25.481443,"2024-12-31":16.760303,"2025-03-31":15.26169,"2025-06-30":12.307918,"2025-09-30":13.173535,"2025-12-31":18.736675,"2026-03-31":18.345557,"2026-06-30":13.901488},"ev_ebit":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":1791.925949,"2012-09-30":53.068145,"2021-12-31":7.47986,"2022-03-31":7.856188,"2022-06-30":9.308042,"2022-09-30":11.685056,"2022-12-31":16.060727,"2023-03-31":19.526548,"2023-06-30":17.244972,"2023-09-30":20.313296,"2023-12-31":22.501432,"2024-03-31":26.282721,"2024-06-30":28.79426,"2024-09-30":28.49235,"2024-12-31":18.788406,"2025-03-31":17.236428,"2025-06-30":13.9425,"2025-09-30":15.04909,"2025-12-31":21.583912,"2026-03-31":21.075324,"2026-06-30":15.813571},"ev_cfo":{"2011-06-30":58.136412,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":9.450357,"2022-03-31":8.389591,"2022-06-30":7.549445,"2022-09-30":12.84851,"2022-12-31":15.176809,"2023-03-31":20.193884,"2023-06-30":15.770772,"2023-09-30":16.412546,"2023-12-31":19.822713,"2024-03-31":21.362718,"2024-06-30":27.622825,"2024-09-30":26.654307,"2024-12-31":16.961631,"2025-03-31":16.704044,"2025-06-30":11.289501,"2025-09-30":10.945386,"2025-12-31":15.51047,"2026-03-31":15.258136,"2026-06-30":12.982106},"ev_fcf":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":10.249152,"2022-03-31":9.001043,"2022-06-30":8.109271,"2022-09-30":14.349406,"2022-12-31":17.200818,"2023-03-31":23.655961,"2023-06-30":17.995746,"2023-09-30":18.620227,"2023-12-31":23.49836,"2024-03-31":24.906703,"2024-06-30":33.778565,"2024-09-30":32.913192,"2024-12-31":20.460321,"2025-03-31":21.288527,"2025-06-30":13.896191,"2025-09-30":13.147323,"2025-12-31":18.925396,"2026-03-31":18.595784,"2026-06-30":16.161348},"mcap_dil":{"2021-12-31":70635512000,"2022-03-31":76503375000,"2022-06-30":69395117000,"2022-09-30":77859531750,"2022-12-31":81871077750,"2023-03-31":93423879000,"2023-06-30":81680034500,"2023-09-30":93673422000,"2023-12-31":99927444750,"2024-03-31":109771984500,"2024-06-30":120264107750,"2024-09-30":121024005000,"2024-12-31":82006991250,"2025-03-31":72397354500,"2025-06-30":59036250000,"2025-09-30":61962154000,"2025-12-31":83844378750,"2026-03-31":83251960000,"2026-06-30":66781133999.99999},"ev_dil":{"2021-12-31":66920812000,"2022-03-31":71433175000,"2022-06-30":63809417000,"2022-09-30":72818931750,"2022-12-31":76110177750,"2023-03-31":86445979000,"2023-06-30":74734534500,"2023-09-30":85742422000,"2023-12-31":91065544750,"2024-03-31":101235784500,"2024-06-30":112438707750,"2024-09-30":113211505000,"2024-12-31":74978891250,"2025-03-31":66032754500,"2025-06-30":53551750000,"2025-09-30":55504054000,"2025-12-31":77225078750,"2026-03-31":76484460000,"2026-06-30":60773134000},"ev_per_share":{"2010-06-30":20.697109,"2010-09-30":20.755019,"2010-12-31":29.971531,"2011-03-31":38.782733,"2011-06-30":49.426605,"2011-09-30":55.484881,"2011-12-31":49.619768,"2012-03-31":111.970106,"2012-06-30":111.015654,"2012-09-30":149.879036,"2021-12-31":598.308556,"2022-03-31":634.961556,"2022-06-30":563.189912,"2022-09-30":644.272787,"2022-12-31":670.721989,"2023-03-31":760.298848,"2023-06-30":657.440374,"2023-09-30":753.282864,"2023-12-31":800.400305,"2024-03-31":887.64388,"2024-06-30":982.641099,"2024-09-30":983.378979,"2024-12-31":651.282443,"2025-03-31":578.473539,"2025-06-30":476.227212,"2025-09-30":503.666552,"2025-12-31":710.932831,"2026-03-31":709.832575,"2026-06-30":567.442894},"sales_base":{"2011-03-31":467744000,"2011-06-30":459668000,"2011-09-30":456522000,"2011-12-31":445824000,"2012-03-31":565409000,"2012-06-30":761998000,"2012-09-30":1086852000,"2012-12-31":1378477000,"2013-03-31":1586352000,"2013-06-30":1739595000,"2013-09-30":1908935000,"2013-12-31":2104745000,"2014-03-31":2290821000,"2014-06-30":2498879000,"2014-09-30":2627640000,"2014-12-31":2819557000,"2015-03-31":3063429000,"2015-06-30":3396346000,"2015-09-30":3807980000,"2015-12-31":4103728000,"2016-03-31":4434965000,"2016-06-30":4648977000,"2016-09-30":4731677000,"2016-12-31":4860427000,"2017-03-31":4978569000,"2017-06-30":5236056000,"2017-09-30":5516607000,"2017-12-31":5872227000,"2018-03-31":6064721000,"2018-06-30":6202627000,"2018-09-30":6365450000,"2018-12-31":6710803000,"2019-03-31":6571918000,"2019-06-30":6541696000,"2019-09-30":6621900000,"2019-12-31":6557600000,"2020-03-31":7013200000,"2020-06-30":7387400000,"2020-09-30":7937700000,"2020-12-31":8497100000,"2021-03-31":9197600000,"2021-06-30":12384100000,"2021-09-30":13542900000,"2021-12-31":16071700000,"2022-03-31":16508100000,"2022-06-30":14226800000,"2022-09-30":13710200000,"2022-12-31":12172900000,"2023-03-31":12369900000,"2023-06-30":12670800000,"2023-09-30":13097300000,"2023-12-31":13117200000,"2024-03-31":13100100000,"2024-06-30":13489100000,"2024-09-30":13847100000,"2024-12-31":14202000000,"2025-03-31":14085700000,"2025-06-30":14214200000,"2025-09-30":14247800000,"2025-12-31":14342900000,"2026-03-31":14919600000,"2026-06-30":15534700000},"ebitda_base":{"2011-03-31":-87094000,"2011-06-30":-120311000,"2011-09-30":-143292000,"2011-12-31":-174059000,"2012-03-31":-109439000,"2012-06-30":39873000,"2012-09-30":301747000,"2012-12-31":494653000,"2013-03-31":626493000,"2013-06-30":697403000,"2013-09-30":733315000,"2013-12-31":801232000,"2014-03-31":841867000,"2014-06-30":915168000,"2014-09-30":870032000,"2014-12-31":876605000,"2015-03-31":973093000,"2015-06-30":1092144000,"2015-09-30":1302771000,"2015-12-31":1326825000,"2016-03-31":1379530000,"2016-06-30":1336030000,"2016-09-30":1313575000,"2016-12-31":1435486000,"2017-03-31":1551858000,"2017-06-30":1820639000,"2017-09-30":2027643000,"2017-12-31":2225058000,"2018-03-31":2359990000,"2018-06-30":2430382000,"2018-09-30":2495101000,"2018-12-31":2682600000,"2019-03-31":2610011000,"2019-06-30":2321881000,"2019-09-30":2450917000,"2019-12-31":2420100000,"2020-03-31":2645300000,"2020-06-30":2992800000,"2020-09-30":3313800000,"2020-12-31":3812500000,"2021-03-31":4236400000,"2021-06-30":6939500000,"2021-09-30":7747500000,"2021-12-31":9233000000,"2022-03-31":9385700000,"2022-06-30":7151700000,"2022-09-30":6547600000,"2022-12-31":5080300000,"2023-03-31":4793700000,"2023-06-30":4729000000,"2023-09-30":4629100000,"2023-12-31":4468100000,"2024-03-31":4287400000,"2024-06-30":4358100000,"2024-09-30":4442900000,"2024-12-31":4473600000,"2025-03-31":4326700000,"2025-06-30":4351000000,"2025-09-30":4213300000,"2025-12-31":4121600000,"2026-03-31":4169100000,"2026-06-30":4371700000},"ebit_base":{"2011-03-31":-109576000,"2011-06-30":-146171000,"2011-09-30":-172534000,"2011-12-31":-205159000,"2012-03-31":-141977000,"2012-06-30":5820000,"2012-09-30":266641000,"2012-12-31":457713000,"2013-03-31":588562000,"2013-06-30":659187000,"2013-09-30":693625000,"2013-12-31":760028000,"2014-03-31":798540000,"2014-06-30":868527000,"2014-09-30":820189000,"2014-12-31":823919000,"2015-03-31":915910000,"2015-06-30":1032679000,"2015-09-30":1236637000,"2015-12-31":1251916000,"2016-03-31":1297671000,"2016-06-30":1244440000,"2016-09-30":1214820000,"2016-12-31":1330741000,"2017-03-31":1431975000,"2017-06-30":1690659000,"2017-09-30":1887783000,"2017-12-31":2079591000,"2018-03-31":2216280000,"2018-06-30":2288156000,"2018-09-30":2355153000,"2018-12-31":2534400000,"2019-03-31":2447169000,"2019-06-30":2140581000,"2019-09-30":2252158000,"2019-12-31":2209800000,"2020-03-31":2429900000,"2020-06-30":2770700000,"2020-09-30":3085300000,"2020-12-31":3576600000,"2021-03-31":3989200000,"2021-06-30":6680000000,"2021-09-30":7474100000,"2021-12-31":8946800000,"2022-03-31":9092600000,"2022-06-30":6855300000,"2022-09-30":6231800000,"2022-12-31":4738900000,"2023-03-31":4427100000,"2023-06-30":4333700000,"2023-09-30":4221000000,"2023-12-31":4047100000,"2024-03-31":3851800000,"2024-06-30":3904900000,"2024-09-30":3973400000,"2024-12-31":3990700000,"2025-03-31":3831000000,"2025-06-30":3840900000,"2025-09-30":3688200000,"2025-12-31":3577900000,"2026-03-31":3629100000,"2026-06-30":3843100000},"cfo_base":{"2011-06-30":76020000,"2011-09-30":-132216000,"2011-12-31":-141682000,"2012-03-31":-218143000,"2012-06-30":-262470000,"2012-09-30":-218117000,"2012-12-31":-74615000,"2013-03-31":98674000,"2013-06-30":305215000,"2013-09-30":400052000,"2013-12-31":588596000,"2014-03-31":555875000,"2014-06-30":764123000,"2014-09-30":835989000,"2014-12-31":752435000,"2015-03-31":597181000,"2015-06-30":518600000,"2015-09-30":1247132000,"2015-12-31":1330780000,"2016-03-31":1477496000,"2016-06-30":1619164000,"2016-09-30":1377340000,"2016-12-31":1485900000,"2017-03-31":1796812000,"2017-06-30":1366743000,"2017-09-30":1130546000,"2017-12-31":1307100000,"2018-03-31":1569999000,"2018-06-30":1995169000,"2018-09-30":2033237000,"2018-12-31":2195100000,"2019-03-31":2473300000,"2019-06-30":2267000000,"2019-09-30":2371400000,"2019-12-31":2430000000,"2020-03-31":2231000000,"2020-06-30":2986100000,"2020-09-30":2174500000,"2020-12-31":2618100000,"2021-03-31":2588600000,"2021-06-30":2271900000,"2021-09-30":5939800000,"2021-12-31":7081300000,"2022-03-31":8514500000,"2022-06-30":8452200000,"2022-09-30":5667500000,"2022-12-31":5014900000,"2023-03-31":4280800000,"2023-06-30":4738800000,"2023-09-30":5224200000,"2023-12-31":4594000000,"2024-03-31":4738900000,"2024-06-30":4070500000,"2024-09-30":4247400000,"2024-12-31":4420500000,"2025-03-31":3953100000,"2025-06-30":4743500000,"2025-09-30":5071000000,"2025-12-31":4978900000,"2026-03-31":5012700000,"2026-06-30":4681300000},"fcf_base":{"2011-06-30":-15375000,"2011-09-30":-210406000,"2011-12-31":-198899000,"2012-03-31":-264249000,"2012-06-30":-306584000,"2012-09-30":-263581000,"2012-12-31":-123952000,"2013-03-31":39189000,"2013-06-30":224149000,"2013-09-30":297543000,"2013-12-31":432273000,"2014-03-31":355933000,"2014-06-30":527761000,"2014-09-30":551549000,"2014-12-31":419429000,"2015-03-31":214835000,"2015-06-30":-32766000,"2015-09-30":629436000,"2015-12-31":652847000,"2016-03-31":809631000,"2016-06-30":1052356000,"2016-09-30":838075000,"2016-12-31":974000000,"2017-03-31":1338545000,"2017-06-30":992463000,"2017-09-30":815169000,"2017-12-31":1034500000,"2018-03-31":1268460000,"2018-06-30":1636479000,"2018-09-30":1628000000,"2018-12-31":1812000000,"2019-03-31":2095300000,"2019-06-30":1906400000,"2019-09-30":1995300000,"2019-12-31":2000400000,"2020-03-31":1705600000,"2020-06-30":2425400000,"2020-09-30":1582300000,"2020-12-31":2003500000,"2021-03-31":2028800000,"2021-06-30":1693500000,"2021-09-30":5381400000,"2021-12-31":6529400000,"2022-03-31":7936100000,"2022-06-30":7868700000,"2022-09-30":5074700000,"2022-12-31":4424800000,"2023-03-31":3654300000,"2023-06-30":4152900000,"2023-09-30":4604800000,"2023-12-31":3875400000,"2024-03-31":4064600000,"2024-06-30":3328700000,"2024-09-30":3439700000,"2024-12-31":3664600000,"2025-03-31":3101800000,"2025-06-30":3853700000,"2025-09-30":4221700000,"2025-12-31":4080500000,"2026-03-31":4113000000,"2026-06-30":3760400000},"pe":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":78.287179,"2012-12-31":25.411498,"2013-03-31":23.837838,"2013-06-30":30.024032,"2013-09-30":43.539886,"2013-12-31":72.905263,"2014-03-31":86.232759,"2014-06-30":79,"2014-09-30":121.006757,"2014-12-31":135.124183,"2015-03-31":144.745223,"2015-06-30":129.832918,"2015-09-30":95.647173,"2015-12-31":98.524501,"2016-03-31":58.857143,"2016-06-30":53.885714,"2016-09-30":59.558519,"2016-12-31":48.301316,"2017-03-31":46.631769,"2017-06-30":49.311245,"2017-09-30":40.610354,"2017-12-31":36.430233,"2018-03-31":27.951299,"2018-06-30":24.999275,"2018-09-30":25.817252,"2018-12-31":17.024413,"2019-03-31":19.433034,"2019-06-30":17.398555,"2019-09-30":14.639186,"2019-12-31":20.223185,"2020-03-31":22.588945,"2020-06-30":23.668602,"2020-09-30":20.981725,"2020-12-31":15.751875,"2021-03-31":13.498726,"2021-06-30":9.885976,"2021-09-30":10.201182,"2021-12-31":8.774767,"2022-03-31":9.647184,"2022-06-30":12.25225,"2022-09-30":14.557692,"2022-12-31":18.867416,"2023-03-31":22.327989,"2023-06-30":18.99392,"2023-09-30":23.472904,"2023-12-31":25.274532,"2024-03-31":28.433973,"2024-06-30":27.834481,"2024-09-30":26.014353,"2024-12-31":18.608412,"2025-03-31":16.146385,"2025-06-30":13.230847,"2025-09-30":13.46432,"2025-12-31":18.572425,"2026-03-31":18.826511,"2026-06-30":15.41127},"pe_avg":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":53.679586,"2012-12-31":19.851973,"2013-03-31":20.204652,"2013-06-30":23.649327,"2013-09-30":29.729098,"2013-12-31":63.19666,"2014-03-31":78.588362,"2014-06-30":81.992987,"2014-09-30":103.143711,"2014-12-31":108.552539,"2015-03-31":115.233464,"2015-06-30":102.517984,"2015-09-30":89.978145,"2015-12-31":90.468616,"2016-03-31":78.906654,"2016-06-30":74.683028,"2016-09-30":64.46144,"2016-12-31":51.64251,"2017-03-31":46.010126,"2017-06-30":39.759964,"2017-09-30":37.747834,"2017-12-31":40.893094,"2018-03-31":33.825987,"2018-06-30":27.911608,"2018-09-30":23.111674,"2018-12-31":16.510934,"2019-03-31":17.432469,"2019-06-30":20.70351,"2019-09-30":18.76395,"2019-12-31":18.665285,"2020-03-31":17.228537,"2020-06-30":15.61639,"2020-09-30":17.547585,"2020-12-31":17.262988,"2021-03-31":15.573929,"2021-06-30":9.58347,"2021-09-30":8.603704,"2021-12-31":7.779898,"2022-03-31":8.418475,"2022-06-30":12.62509,"2022-09-30":13.388567,"2022-12-31":17.365314,"2023-03-31":18.881958,"2023-06-30":19.109472,"2023-09-30":21.778627,"2023-12-31":23.052889,"2024-03-31":25.734939,"2024-06-30":24.126185,"2024-09-30":24.047536,"2024-12-31":25.295008,"2025-03-31":23.051918,"2025-06-30":20.242676,"2025-09-30":15.87843,"2025-12-31":14.968598,"2026-03-31":15.625151,"2026-06-30":16.597298},"pe_high":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":78.287179,"2012-12-31":27.363086,"2013-03-31":24.468919,"2013-06-30":36.515354,"2013-09-30":43.539886,"2013-12-31":81.210526,"2014-03-31":96.258621,"2014-06-30":95.435897,"2014-09-30":121.256757,"2014-12-31":139.751634,"2015-03-31":155.691083,"2015-06-30":134.513716,"2015-09-30":112.873294,"2015-12-31":105.185118,"2016-03-31":91.995238,"2016-06-30":91.995238,"2016-09-30":85.862222,"2016-12-31":64.694737,"2017-03-31":51.157641,"2017-06-30":51.940763,"2017-09-30":46.987284,"2017-12-31":50.128876,"2018-03-31":41.991071,"2018-06-30":37.385507,"2018-09-30":30.028754,"2018-12-31":19.096244,"2019-03-31":20.803124,"2019-06-30":24.43413,"2019-09-30":23.531585,"2019-12-31":23.812026,"2020-03-31":24.845729,"2020-06-30":24.929152,"2020-09-30":23.540205,"2020-12-31":20.999674,"2021-03-31":18.229833,"2021-06-30":11.565092,"2021-09-30":10.850551,"2021-12-31":9.442407,"2022-03-31":9.731026,"2022-06-30":14.779756,"2022-09-30":15.613694,"2022-12-31":20.041579,"2023-03-31":22.327989,"2023-06-30":21.922548,"2023-09-30":23.720194,"2023-12-31":25.372662,"2024-03-31":29.345643,"2024-06-30":28.368377,"2024-09-30":29.739173,"2024-12-31":31.393939,"2025-03-31":30.594705,"2025-06-30":30.28629,"2025-09-30":25.069684,"2025-12-31":18.944177,"2026-03-31":19.792154,"2026-06-30":20.075877},"pe_low":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":25.54359,"2012-12-31":9.953101,"2013-03-31":15.385135,"2013-06-30":15.706275,"2013-09-30":20.048433,"2013-12-31":42.205263,"2014-03-31":53.278736,"2014-06-30":65.806268,"2014-09-30":91.077703,"2014-12-31":88.80719,"2015-03-31":88.308917,"2015-06-30":75.583541,"2015-09-30":66.961014,"2015-12-31":73.030853,"2016-03-31":57.85873,"2016-06-30":53.885714,"2016-09-30":50.293333,"2016-12-31":44.668421,"2017-03-31":40.851986,"2017-06-30":34.276104,"2017-09-30":31.007266,"2017-12-31":33.575581,"2018-03-31":26.078734,"2018-06-30":21.105072,"2018-09-30":18.610224,"2018-12-31":13.673709,"2019-03-31":13.78372,"2019-06-30":16.77154,"2019-09-30":14.639186,"2019-12-31":14.813651,"2020-03-31":13.741709,"2020-06-30":10.586914,"2020-09-30":10.341009,"2020-12-31":11.018585,"2021-03-31":12.753184,"2021-06-30":8.090681,"2021-09-30":7.194156,"2021-12-31":6.260525,"2022-03-31":6.737551,"2022-06-30":11.002601,"2022-09-30":11.623415,"2022-12-31":14.95319,"2023-03-31":15.538315,"2023-06-30":15.348136,"2023-09-30":19.750428,"2023-12-31":19.926619,"2024-03-31":20.456425,"2024-06-30":18.338189,"2024-09-30":19.182876,"2024-12-31":18.334639,"2025-03-31":16.144094,"2025-06-30":12.174143,"2025-09-30":11.567768,"2025-12-31":11.623436,"2026-03-31":11.770712,"2026-06-30":13.220712},"pb":{"2010-06-30":5.281336,"2010-09-30":6.149263,"2010-12-31":5.426207,"2011-03-31":7.065508,"2011-06-30":9.893047,"2011-09-30":12.288013,"2011-12-31":10.349455,"2012-03-31":21.511068,"2012-06-30":18.044067,"2012-09-30":17.881223,"2021-12-31":3.763454,"2022-03-31":3.841553,"2022-06-30":3.354398,"2022-09-30":3.631711,"2022-12-31":3.612384,"2023-03-31":3.976296,"2023-06-30":3.400798,"2023-09-30":3.76132,"2023-12-31":3.847344,"2024-03-31":4.06697,"2024-06-30":4.263808,"2024-09-30":4.126864,"2024-12-31":2.793763,"2025-03-31":2.463534,"2025-06-30":1.971891,"2025-09-30":2.001504,"2025-12-31":2.682428,"2026-03-31":2.649345,"2026-06-30":2.105903},"pb_avg":{"2010-06-30":4.895036,"2010-09-30":5.428234,"2010-12-31":4.328131,"2011-03-31":4.901497,"2011-06-30":6.557128,"2011-09-30":9.241943,"2011-12-31":9.522572,"2012-03-31":12.243336,"2012-06-30":13.34998,"2012-09-30":12.260713,"2021-12-31":3.336759,"2022-03-31":3.352275,"2022-06-30":3.456474,"2022-09-30":3.340049,"2022-12-31":3.32479,"2023-03-31":3.362607,"2023-06-30":3.421487,"2023-09-30":3.489828,"2023-12-31":3.50916,"2024-03-31":3.680921,"2024-06-30":3.695755,"2024-09-30":3.814852,"2024-12-31":3.797651,"2025-03-31":3.517145,"2025-06-30":3.016916,"2025-09-30":2.360367,"2025-12-31":2.161925,"2026-03-31":2.198836,"2026-06-30":2.26797},"pb_high":{"2010-06-30":6.301863,"2010-09-30":6.731074,"2010-12-31":5.536946,"2011-03-31":7.065508,"2011-06-30":10.899374,"2011-09-30":13.974975,"2011-12-31":12.358478,"2012-03-31":21.983271,"2012-06-30":22.11828,"2012-09-30":17.881223,"2021-12-31":4.049801,"2022-03-31":3.874939,"2022-06-30":4.046374,"2022-09-30":3.895152,"2022-12-31":3.837191,"2023-03-31":3.976296,"2023-06-30":3.925159,"2023-09-30":3.800946,"2023-12-31":3.862281,"2024-03-31":4.197368,"2024-06-30":4.345592,"2024-09-30":4.717762,"2024-12-31":4.71331,"2025-03-31":4.667986,"2025-06-30":4.51379,"2025-09-30":3.726669,"2025-12-31":2.73612,"2026-03-31":2.785234,"2026-06-30":2.743307},"pb_low":{"2010-06-30":3.380227,"2010-09-30":3.61045,"2010-12-31":3.571743,"2011-03-31":3.693411,"2011-06-30":4.042139,"2011-09-30":5.208682,"2011-12-31":6.213781,"2012-03-31":7.876201,"2012-06-30":7.394877,"2012-09-30":5.834297,"2021-12-31":2.685108,"2022-03-31":2.682924,"2022-06-30":3.012271,"2022-09-30":2.899696,"2022-12-31":2.862961,"2023-03-31":2.767152,"2023-06-30":2.748033,"2023-09-30":3.164827,"2023-12-31":3.033273,"2024-03-31":2.925925,"2024-06-30":2.809124,"2024-09-30":3.043132,"2024-12-31":2.75266,"2025-03-31":2.463185,"2025-06-30":1.814403,"2025-09-30":1.719577,"2025-12-31":1.678781,"2026-03-31":1.656424,"2026-06-30":1.80657},"ptb":{"2010-06-30":5.281336,"2010-09-30":6.149263,"2010-12-31":5.426207,"2011-03-31":7.065508,"2011-06-30":9.893047,"2011-09-30":12.288013,"2011-12-31":10.349455,"2012-03-31":21.511068,"2012-06-30":18.044067,"2012-09-30":17.881223,"2021-12-31":3.764798,"2022-03-31":3.841553,"2022-06-30":3.354398,"2022-09-30":3.773233,"2022-12-31":3.764447,"2023-03-31":4.139937,"2023-06-30":3.541313,"2023-09-30":3.92149,"2023-12-31":4.007598,"2024-03-31":4.233005,"2024-06-30":4.437201,"2024-09-30":4.290749,"2024-12-31":2.907534,"2025-03-31":2.565408,"2025-06-30":2.065129,"2025-09-30":2.094951,"2025-12-31":2.794859,"2026-03-31":2.762478,"2026-06-30":2.196632},"ptb_avg":{"2010-06-30":4.895036,"2010-09-30":5.428234,"2010-12-31":4.328131,"2011-03-31":4.901497,"2011-06-30":6.557128,"2011-09-30":9.241943,"2011-12-31":9.522572,"2012-03-31":12.243336,"2012-06-30":13.34998,"2012-09-30":12.260713,"2021-12-31":3.337951,"2022-03-31":3.352275,"2022-06-30":3.456474,"2022-09-30":3.470205,"2022-12-31":3.464746,"2023-03-31":3.500992,"2023-06-30":3.562857,"2023-09-30":3.638437,"2023-12-31":3.655328,"2024-03-31":3.831196,"2024-06-30":3.846047,"2024-09-30":3.966346,"2024-12-31":3.952303,"2025-03-31":3.662589,"2025-06-30":3.159566,"2025-09-30":2.470569,"2025-12-31":2.25254,"2026-03-31":2.292731,"2026-06-30":2.365682},"ptb_high":{"2010-06-30":6.301863,"2010-09-30":6.731074,"2010-12-31":5.536946,"2011-03-31":7.065508,"2011-06-30":10.899374,"2011-09-30":13.974975,"2011-12-31":12.358478,"2012-03-31":21.983271,"2012-06-30":22.11828,"2012-09-30":17.881223,"2021-12-31":4.051247,"2022-03-31":3.874939,"2022-06-30":4.046374,"2022-09-30":4.04694,"2022-12-31":3.998717,"2023-03-31":4.139937,"2023-06-30":4.08734,"2023-09-30":3.962804,"2023-12-31":4.023157,"2024-03-31":4.368727,"2024-06-30":4.522311,"2024-09-30":4.905112,"2024-12-31":4.905252,"2025-03-31":4.86102,"2025-06-30":4.727217,"2025-09-30":3.900662,"2025-12-31":2.850802,"2026-03-31":2.90417,"2026-06-30":2.861498},"ptb_low":{"2010-06-30":3.380227,"2010-09-30":3.61045,"2010-12-31":3.571743,"2011-03-31":3.693411,"2011-06-30":4.042139,"2011-09-30":5.208682,"2011-12-31":6.213781,"2012-03-31":7.876201,"2012-06-30":7.394877,"2012-09-30":5.834297,"2021-12-31":2.686067,"2022-03-31":2.682924,"2022-06-30":3.012271,"2022-09-30":3.012693,"2022-12-31":2.983477,"2023-03-31":2.881031,"2023-06-30":2.861577,"2023-09-30":3.299596,"2023-12-31":3.159618,"2024-03-31":3.045377,"2024-06-30":2.92336,"2024-09-30":3.16398,"2024-12-31":2.864757,"2025-03-31":2.565044,"2025-06-30":1.900194,"2025-09-30":1.799861,"2025-12-31":1.749145,"2026-03-31":1.727156,"2026-06-30":1.884403},"ps":{"2011-03-31":7.826025,"2011-06-30":10.288323,"2011-09-30":11.527108,"2011-12-31":11.275888,"2012-03-31":19.175667,"2012-06-30":14.081443,"2012-09-30":13.260955,"2021-12-31":4.395024,"2022-03-31":4.634293,"2022-06-30":4.877774,"2022-09-30":5.678949,"2022-12-31":6.725684,"2023-03-31":7.552517,"2023-06-30":6.44632,"2023-09-30":7.152117,"2023-12-31":7.618047,"2024-03-31":8.379477,"2024-06-30":8.915651,"2024-09-30":8.740025,"2024-12-31":5.774327,"2025-03-31":5.139777,"2025-06-30":4.153329,"2025-09-30":4.348893,"2025-12-31":5.845706,"2026-03-31":5.58004,"2026-06-30":4.298836},"ps_avg":{"2011-03-31":5.429084,"2011-06-30":6.819117,"2011-09-30":8.669659,"2011-12-31":10.374986,"2012-03-31":10.914108,"2012-06-30":10.418215,"2012-09-30":9.092709,"2021-12-31":3.896723,"2022-03-31":4.044048,"2022-06-30":5.026206,"2022-09-30":5.222874,"2022-12-31":6.190228,"2023-03-31":6.386885,"2023-06-30":6.485537,"2023-09-30":6.635876,"2023-12-31":6.948417,"2024-03-31":7.584073,"2024-06-30":7.727848,"2024-09-30":8.079235,"2024-12-31":7.849227,"2025-03-31":7.337971,"2025-06-30":6.35443,"2025-09-30":5.128636,"2025-12-31":4.711395,"2026-03-31":4.63118,"2026-06-30":4.629668},"ps_high":{"2011-03-31":7.826025,"2011-06-30":11.334857,"2011-09-30":13.109609,"2011-12-31":13.464749,"2012-03-31":19.596604,"2012-06-30":17.260924,"2012-09-30":13.260955,"2021-12-31":4.729425,"2022-03-31":4.674569,"2022-06-30":5.884006,"2022-09-30":6.090895,"2022-12-31":7.144239,"2023-03-31":7.552517,"2023-06-30":7.440263,"2023-09-30":7.227466,"2023-12-31":7.647624,"2024-03-31":8.648145,"2024-06-30":9.086663,"2024-09-30":9.991451,"2024-12-31":9.74177,"2025-03-31":9.739019,"2025-06-30":9.507247,"2025-09-30":8.097354,"2025-12-31":5.962716,"2026-03-31":5.866249,"2026-06-30":5.599987},"ps_low":{"2011-03-31":4.090963,"2011-06-30":4.203643,"2011-09-30":4.886147,"2011-12-31":6.770008,"2012-03-31":7.021102,"2012-06-30":5.770901,"2012-09-30":4.326793,"2021-12-31":3.135714,"2022-03-31":3.23657,"2022-06-30":4.380273,"2022-09-30":4.534289,"2022-12-31":5.330376,"2023-03-31":5.255887,"2023-06-30":5.208983,"2023-09-30":6.017891,"2023-12-31":6.006122,"2024-03-31":6.028498,"2024-06-30":5.873898,"2024-09-30":6.444858,"2024-12-31":5.689373,"2025-03-31":5.139047,"2025-06-30":3.821617,"2025-09-30":3.736318,"2025-12-31":3.658499,"2026-03-31":3.488753,"2026-06-30":3.6878},"pcf":{"2011-06-30":62.210116,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":9.974936,"2022-03-31":8.98507,"2022-06-30":8.210302,"2022-09-30":13.737897,"2022-12-31":16.325565,"2023-03-31":21.82393,"2023-06-30":17.236438,"2023-09-30":17.930673,"2023-12-31":21.751729,"2024-03-31":23.164022,"2024-06-30":29.545291,"2024-09-30":28.493668,"2024-12-31":18.551519,"2025-03-31":18.314071,"2025-06-30":12.445715,"2025-09-30":12.218922,"2025-12-31":16.83994,"2026-03-31":16.608207,"2026-06-30":14.26551},"pcf_avg":{"2011-06-30":41.232965,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":8.843993,"2022-03-31":7.84069,"2022-06-30":8.460144,"2022-09-30":12.634609,"2022-12-31":15.025829,"2023-03-31":18.455693,"2023-06-30":17.341298,"2023-09-30":16.636435,"2023-12-31":19.839742,"2024-03-31":20.965227,"2024-06-30":25.609069,"2024-09-30":26.339402,"2024-12-31":25.217672,"2025-03-31":26.146686,"2025-06-30":19.041456,"2025-09-30":14.409736,"2025-12-31":13.572287,"2026-03-31":13.78406,"2026-06-30":15.363362},"pcf_high":{"2011-06-30":68.538164,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":10.733891,"2022-03-31":9.063157,"2022-06-30":9.903998,"2022-09-30":14.734432,"2022-12-31":17.341543,"2023-03-31":21.82393,"2023-06-30":19.894085,"2023-09-30":18.119575,"2023-12-31":21.836181,"2024-03-31":23.906723,"2024-06-30":30.112002,"2024-09-30":32.573485,"2024-12-31":31.297957,"2025-03-31":34.702108,"2025-06-30":28.489072,"2025-09-30":22.750835,"2025-12-31":17.177014,"2026-03-31":17.46007,"2026-06-30":18.583325},"pcf_low":{"2011-06-30":25.418049,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":7.116808,"2022-03-31":6.275134,"2022-06-30":7.372905,"2022-09-30":10.968859,"2022-12-31":12.938671,"2023-03-31":15.187534,"2023-06-30":13.927994,"2023-09-30":15.087118,"2023-12-31":17.149216,"2024-03-31":16.665032,"2024-06-30":19.465322,"2024-09-30":21.011112,"2024-12-31":18.278584,"2025-03-31":18.311472,"2025-06-30":11.451717,"2025-09-30":10.497794,"2025-12-31":10.539171,"2026-03-31":10.383784,"2026-06-30":12.23781},"pfcf":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":10.818071,"2022-03-31":9.639921,"2022-06-30":8.819134,"2022-09-30":15.342687,"2022-12-31":18.502775,"2023-03-31":25.565465,"2023-06-30":19.668192,"2023-09-30":20.34256,"2023-12-31":25.785066,"2024-03-31":27.006836,"2024-06-30":36.129452,"2024-09-30":35.184465,"2024-12-31":22.378156,"2025-03-31":23.340433,"2025-06-30":15.319368,"2025-09-30":14.677062,"2025-12-31":20.547575,"2026-03-31":20.241177,"2026-06-30":17.759051},"pfcf_avg":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":9.591535,"2022-03-31":8.412136,"2022-06-30":9.087503,"2022-09-30":14.110518,"2022-12-31":17.029703,"2023-03-31":21.619772,"2023-06-30":19.787846,"2023-09-30":18.874232,"2023-12-31":23.518546,"2024-03-31":24.443269,"2024-06-30":31.316044,"2024-09-30":32.524341,"2024-12-31":30.419342,"2025-03-31":33.322737,"2025-06-30":23.438033,"2025-09-30":17.308613,"2025-12-31":16.560485,"2026-03-31":16.79926,"2026-06-30":19.12576},"pfcf_high":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":11.641178,"2022-03-31":9.723699,"2022-06-30":10.638425,"2022-09-30":16.455631,"2022-12-31":19.654245,"2023-03-31":25.565465,"2023-06-30":22.700784,"2023-09-30":20.556872,"2023-12-31":25.885178,"2024-03-31":27.872747,"2024-06-30":36.822455,"2024-09-30":40.222293,"2024-12-31":37.753812,"2025-03-31":44.226225,"2025-06-30":35.067056,"2025-09-30":27.327731,"2025-12-31":20.958862,"2026-03-31":21.279381,"2026-06-30":23.134272},"pfcf_low":{"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":null,"2012-09-30":null,"2021-12-31":7.718359,"2022-03-31":6.732479,"2022-06-30":7.919639,"2022-09-30":12.250184,"2022-12-31":14.664197,"2023-03-31":17.791314,"2023-06-30":15.892985,"2023-09-30":17.116513,"2023-12-31":20.329127,"2024-03-31":19.429691,"2024-06-30":23.803164,"2024-09-30":25.944878,"2024-12-31":22.048922,"2025-03-31":23.337121,"2025-06-30":14.095862,"2025-09-30":12.609687,"2025-12-31":12.859571,"2026-03-31":12.655189,"2026-06-30":15.234778},"evs_avg":{"2011-03-31":4.944971,"2011-06-30":6.145407,"2011-09-30":8.131901,"2011-12-31":9.193035,"2012-03-31":10.149533,"2012-06-30":10.023172,"2012-09-30":8.851138,"2021-12-31":3.66559,"2022-03-31":3.736914,"2022-06-30":4.633588,"2022-09-30":4.855221,"2022-12-31":5.716972,"2023-03-31":5.822782,"2023-06-30":5.937387,"2023-09-30":6.030332,"2023-12-31":6.272823,"2024-03-31":6.932459,"2024-06-30":7.147721,"2024-09-30":7.515037,"2024-12-31":7.35436,"2025-03-31":6.886123,"2025-06-30":5.968584,"2025-09-30":4.675366,"2025-12-31":4.249891,"2026-03-31":4.177582,"2026-06-30":4.242921},"evs_high":{"2011-03-31":7.341911,"2011-06-30":10.661147,"2011-09-30":12.571852,"2011-12-31":12.282798,"2012-03-31":18.832028,"2012-06-30":16.865881,"2012-09-30":13.019384,"2021-12-31":4.498292,"2022-03-31":4.367435,"2022-06-30":5.491388,"2022-09-30":5.723242,"2022-12-31":6.670983,"2023-03-31":6.988414,"2023-06-30":6.892113,"2023-09-30":6.621921,"2023-12-31":6.97203,"2024-03-31":7.996532,"2024-06-30":8.506535,"2024-09-30":9.427253,"2024-12-31":9.246903,"2025-03-31":9.287171,"2025-06-30":9.121401,"2025-09-30":7.644084,"2025-12-31":5.501212,"2026-03-31":5.412651,"2026-06-30":5.21324},"evs_low":{"2011-03-31":3.606849,"2011-06-30":3.529933,"2011-09-30":4.34839,"2011-12-31":5.588057,"2012-03-31":6.256527,"2012-06-30":5.375858,"2012-09-30":4.085222,"2021-12-31":2.904581,"2022-03-31":2.929436,"2022-06-30":3.987655,"2022-09-30":4.166636,"2022-12-31":4.85712,"2023-03-31":4.691784,"2023-06-30":4.660833,"2023-09-30":5.412346,"2023-12-31":5.330528,"2024-03-31":5.376884,"2024-06-30":5.29377,"2024-09-30":5.880661,"2024-12-31":5.194506,"2025-03-31":4.687199,"2025-06-30":3.43577,"2025-09-30":3.283048,"2025-12-31":3.196995,"2026-03-31":3.035155,"2026-06-30":3.301053},"eve_avg":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":191.549098,"2012-09-30":31.880606,"2021-12-31":6.38062,"2022-03-31":6.572696,"2022-06-30":9.217547,"2022-09-30":10.16648,"2022-12-31":13.698429,"2023-03-31":15.025394,"2023-06-30":15.908531,"2023-09-30":17.061862,"2023-12-31":18.415406,"2024-03-31":21.182048,"2024-06-30":22.123475,"2024-09-30":23.421971,"2024-12-31":23.347331,"2025-03-31":22.417978,"2025-06-30":19.498655,"2025-09-30":15.810332,"2025-12-31":14.789344,"2026-03-31":14.949955,"2026-06-30":15.077089},"eve_high":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":322.317552,"2012-09-30":46.894064,"2021-12-31":7.830088,"2022-03-31":7.681691,"2022-06-30":10.923958,"2022-09-30":11.984054,"2022-12-31":15.984333,"2023-03-31":18.033248,"2023-06-30":18.466608,"2023-09-30":18.735669,"2023-12-31":20.4681,"2024-03-31":24.433309,"2024-06-30":26.32925,"2024-09-30":29.381737,"2024-12-31":29.355445,"2025-03-31":30.23466,"2025-06-30":29.798532,"2025-09-30":25.849425,"2025-12-31":19.14386,"2026-03-31":19.36979,"2026-06-30":18.525086},"eve_low":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":102.736014,"2012-09-30":14.714417,"2021-12-31":5.055947,"2022-03-31":5.152458,"2022-06-30":7.932599,"2022-09-30":8.724634,"2022-12-31":11.638139,"2023-03-31":12.106911,"2023-06-30":12.488154,"2023-09-30":15.31337,"2023-12-31":15.649068,"2024-03-31":16.429007,"2024-06-30":16.385166,"2024-09-30":18.328141,"2024-12-31":16.490607,"2025-03-31":15.259316,"2025-06-30":11.224252,"2025-09-30":11.102037,"2025-12-31":11.125335,"2026-03-31":10.861647,"2026-06-30":11.730188},"evb_avg":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":1312.308795,"2012-09-30":36.078012,"2021-12-31":6.58473,"2022-03-31":6.784567,"2022-06-30":9.616083,"2022-09-30":10.681673,"2022-12-31":14.685292,"2023-03-31":16.269619,"2023-06-30":17.359634,"2023-09-30":18.711458,"2023-12-31":20.33107,"2024-03-31":23.577525,"2024-06-30":24.69111,"2024-09-30":26.189529,"2024-12-31":26.172506,"2025-03-31":25.31868,"2025-06-30":22.08822,"2025-09-30":18.061296,"2025-12-31":17.036742,"2026-03-31":17.174467,"2026-06-30":17.15087},"evb_high":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":2208.207515,"2012-09-30":53.068145,"2021-12-31":8.080566,"2022-03-31":7.929311,"2022-06-30":11.396273,"2022-09-30":12.591353,"2022-12-31":17.135877,"2023-03-31":19.526548,"2023-06-30":20.151046,"2023-09-30":20.547094,"2023-12-31":22.597296,"2024-03-31":27.196471,"2024-06-30":29.385005,"2024-09-30":32.853506,"2024-12-31":32.90764,"2025-03-31":34.146777,"2025-06-30":33.755998,"2025-09-30":29.529684,"2025-12-31":22.052974,"2026-03-31":22.251961,"2026-06-30":21.073122},"evb_low":{"2011-03-31":null,"2011-06-30":null,"2011-09-30":null,"2011-12-31":null,"2012-03-31":null,"2012-06-30":703.847611,"2012-09-30":16.65172,"2021-12-31":5.217682,"2022-03-31":5.318548,"2022-06-30":8.275577,"2022-09-30":9.166759,"2022-12-31":12.476575,"2023-03-31":13.109461,"2023-06-30":13.627265,"2023-09-30":16.793916,"2023-12-31":17.276963,"2024-03-31":18.286963,"2024-06-30":18.286817,"2024-09-30":20.493808,"2024-12-31":18.486075,"2025-03-31":17.233746,"2025-06-30":12.714916,"2025-09-30":12.682667,"2025-12-31":12.815948,"2026-03-31":12.47783,"2026-06-30":13.343619},"earnings_yield":{"2011-03-31":-3.338171,"2011-06-30":-3.327661,"2011-09-30":-3.487973,"2011-12-31":-4.401948,"2012-03-31":-1.577774,"2012-06-30":-0.393977,"2012-09-30":1.277348,"2012-12-31":3.935227,"2013-03-31":4.195011,"2013-06-30":3.330665,"2013-09-30":2.296745,"2013-12-31":1.371643,"2014-03-31":1.159652,"2014-06-30":1.265823,"2014-09-30":0.8264,"2014-12-31":0.74006,"2015-03-31":0.690869,"2015-06-30":0.770221,"2015-09-30":1.045509,"2015-12-31":1.014976,"2016-03-31":1.699029,"2016-06-30":1.855779,"2016-09-30":1.679021,"2016-12-31":2.070337,"2017-03-31":2.144461,"2017-06-30":2.027935,"2017-09-30":2.462426,"2017-12-31":2.744973,"2018-03-31":3.577651,"2018-06-30":4.000116,"2018-09-30":3.873379,"2018-12-31":5.873918,"2019-03-31":5.145877,"2019-06-30":5.747604,"2019-09-30":6.830981,"2019-12-31":4.944819,"2020-03-31":4.426944,"2020-06-30":4.225007,"2020-09-30":4.766052,"2020-12-31":6.348451,"2021-03-31":7.408106,"2021-06-30":10.115339,"2021-09-30":9.802786,"2021-12-31":11.396314,"2022-03-31":10.365719,"2022-06-30":8.161766,"2022-09-30":6.869221,"2022-12-31":5.300143,"2023-03-31":4.478684,"2023-06-30":5.264843,"2023-09-30":4.260231,"2023-12-31":3.956552,"2024-03-31":3.51692,"2024-06-30":3.592666,"2024-09-30":3.844032,"2024-12-31":5.373914,"2025-03-31":6.193337,"2025-06-30":7.558095,"2025-09-30":7.427037,"2025-12-31":5.384326,"2026-03-31":5.311659,"2026-06-30":6.488758},"fcf_yield":{"2011-06-30":-0.325107,"2011-09-30":-3.998306,"2011-12-31":-3.956566,"2012-03-31":-2.43725,"2012-06-30":-2.857252,"2012-09-30":-1.828811,"2021-12-31":9.243792,"2022-03-31":10.373529,"2022-06-30":11.338982,"2022-09-30":6.517763,"2022-12-31":5.404595,"2023-03-31":3.911527,"2023-06-30":5.084351,"2023-09-30":4.915802,"2023-12-31":3.878214,"2024-03-31":3.702766,"2024-06-30":2.767825,"2024-09-30":2.842163,"2024-12-31":4.468643,"2025-03-31":4.284411,"2025-06-30":6.527684,"2025-09-30":6.813353,"2025-12-31":4.866754,"2026-03-31":4.940424,"2026-06-30":5.630932},"div_yield":{"2025-12-31":0.456035,"2026-03-31":0.463346,"2026-06-30":0.583764},"shareholder_yield":{"2023-12-31":2.236623,"2024-03-31":1.653974,"2024-06-30":1.439083,"2024-09-30":1.585884,"2024-12-31":3.174485,"2025-03-31":4.7615,"2025-06-30":6.771094,"2025-09-30":6.483797,"2025-12-31":4.542821,"2026-03-31":4.283142,"2026-06-30":5.507394},"peg":{"2012-03-31":null,"2012-06-30":null,"2012-09-30":-0.399304,"2012-12-31":-0.068513,"2013-03-31":-0.047469,"2013-06-30":-0.017016,"2013-09-30":0.167461,"2013-12-31":-1.71496,"2014-03-31":-1.627863,"2014-06-30":-1.486709,"2014-09-30":-2.092284,"2014-12-31":-6.938809,"2015-03-31":-14.815099,"2015-06-30":9.114271,"2015-09-30":1.30468,"2015-12-31":1.230551,"2016-03-31":0.584846,"2016-06-30":0.943588,"2016-09-30":1.88602,"2016-12-31":1.273398,"2017-03-31":1.461593,"2017-06-30":0.8488,"2017-09-30":0.643474,"2017-12-31":1.017904,"2018-03-31":0.57924,"2018-06-30":0.648419,"2018-09-30":0.612603,"2018-12-31":0.160011,"2019-03-31":0.271754,"2019-06-30":0.573031,"2019-09-30":0.756116,"2019-12-31":-1.516739,"2020-03-31":-3.880524,"2020-06-30":0.54311,"2020-09-30":0.451542,"2020-12-31":0.238149,"2021-03-31":0.174092,"2021-06-30":0.085517,"2021-09-30":0.079134,"2021-12-31":0.065163,"2022-03-31":0.096938,"2022-06-30":-1.197066,"2022-09-30":-0.595525,"2022-12-31":-0.402576,"2023-03-31":-0.467171,"2023-06-30":-0.780844,"2023-09-30":-0.905985,"2023-12-31":-2.769336,"2024-03-31":-3.547018,"2024-06-30":-150.425488,"2024-09-30":1.704791,"2024-12-31":1.831848,"2025-03-31":1.006547,"2025-06-30":2.602067,"2025-09-30":4.03032,"2025-12-31":2.167538,"2026-03-31":4.201735,"2026-06-30":7.83999},"price":{"2010-06-30":24.53,"2010-09-30":26.74,"2010-12-31":32.83,"2011-03-31":41.34,"2011-06-30":52.89,"2011-09-30":58.2,"2011-12-31":55.43,"2012-03-31":116.62,"2012-06-30":114.22,"2012-09-30":152.66,"2012-12-31":167.97,"2013-03-31":176.4,"2013-06-30":224.88,"2013-09-30":305.65,"2013-12-31":277.04,"2014-03-31":300.09,"2014-06-30":277.29,"2014-09-30":358.18,"2014-12-31":413.48,"2015-03-31":454.5,"2015-06-30":520.63,"2015-09-30":490.67,"2015-12-31":542.87,"2016-03-31":370.8,"2016-06-30":339.48,"2016-09-30":402.02,"2016-12-31":367.09,"2017-03-31":387.51,"2017-06-30":491.14,"2017-09-30":447.12,"2017-12-31":375.96,"2018-03-31":344.36,"2018-06-30":344.99,"2018-09-30":404.04,"2018-12-31":362.62,"2019-03-31":410.62,"2019-06-30":313,"2019-09-30":273.46,"2019-12-31":373.32,"2020-03-31":449.52,"2020-06-30":611.36,"2020-09-30":574.06,"2020-12-31":483.11,"2021-03-31":476.91,"2021-06-30":550.55,"2021-09-30":638.9,"2021-12-31":631.52,"2022-03-31":680.03,"2022-06-30":612.49,"2022-09-30":688.87,"2022-12-31":721.49,"2023-03-31":821.67,"2023-06-30":718.54,"2023-09-30":822.96,"2023-12-31":878.29,"2024-03-31":962.49,"2024-06-30":1051.03,"2024-09-30":1051.24,"2024-12-31":712.33,"2025-03-31":634.23,"2025-06-30":525,"2025-09-30":562.27,"2025-12-31":771.87,"2026-03-31":772.64,"2026-06-30":623.54},"price_avg":{"2010-06-30":22.735769,"2010-09-30":23.604615,"2010-12-31":26.186346,"2011-03-31":28.678462,"2011-06-30":35.055577,"2011-09-30":43.77283,"2011-12-31":51.001346,"2012-03-31":66.375962,"2012-06-30":84.506154,"2012-09-30":104.675192,"2012-12-31":131.221538,"2013-03-31":149.514423,"2013-06-30":177.133462,"2013-09-30":208.698269,"2013-12-31":240.147308,"2014-03-31":273.4875,"2014-06-30":287.795385,"2014-09-30":305.305385,"2014-12-31":332.170769,"2015-03-31":361.833077,"2015-06-30":411.097115,"2015-09-30":461.587885,"2015-12-31":498.482075,"2016-03-31":497.111923,"2016-06-30":470.503077,"2016-09-30":435.114717,"2016-12-31":392.483077,"2017-03-31":382.344151,"2017-06-30":396.009245,"2017-09-30":415.603654,"2017-12-31":422.016731,"2018-03-31":416.736154,"2018-06-30":385.180192,"2018-09-30":361.697692,"2018-12-31":351.682885,"2019-03-31":368.348077,"2019-06-30":372.456154,"2019-09-30":350.510577,"2019-12-31":344.561154,"2020-03-31":342.847885,"2020-06-30":403.371346,"2020-09-30":480.101923,"2020-12-31":529.455849,"2021-03-31":550.226923,"2021-06-30":533.703462,"2021-09-30":538.85,"2021-12-31":559.919231,"2022-03-31":593.418269,"2022-06-30":631.128269,"2022-09-30":633.546981,"2022-12-31":664.049615,"2023-03-31":694.856038,"2023-06-30":722.911321,"2023-09-30":763.558654,"2023-12-31":801.087889,"2024-03-31":871.127681,"2024-06-30":911.004734,"2024-09-30":971.760918,"2024-12-31":968.292895,"2025-03-31":905.479321,"2025-06-30":803.229398,"2025-09-30":663.08324,"2025-12-31":622.09492,"2026-03-31":641.256215,"2026-06-30":671.526693},"price_high":{"2010-06-30":29.27,"2010-09-30":29.27,"2010-12-31":33.5,"2011-03-31":41.34,"2011-06-30":58.27,"2011-09-30":66.19,"2011-12-31":66.19,"2012-03-31":119.18,"2012-06-30":140.01,"2012-09-30":152.66,"2012-12-31":180.87,"2013-03-31":181.07,"2013-06-30":273.5,"2013-09-30":305.65,"2013-12-31":308.6,"2014-03-31":334.98,"2014-06-30":334.98,"2014-09-30":358.92,"2014-12-31":427.64,"2015-03-31":488.87,"2015-06-30":539.4,"2015-09-30":579.04,"2015-12-31":579.57,"2016-03-31":579.57,"2016-06-30":579.57,"2016-09-30":579.57,"2016-12-31":491.68,"2017-03-31":425.12,"2017-06-30":517.33,"2017-09-30":517.33,"2017-12-31":517.33,"2018-03-31":517.33,"2018-06-30":515.92,"2018-09-30":469.95,"2018-12-31":406.75,"2019-03-31":439.57,"2019-06-30":439.57,"2019-09-30":439.57,"2019-12-31":439.57,"2020-03-31":494.43,"2020-06-30":643.92,"2020-09-30":644.06,"2020-12-31":644.06,"2021-03-31":644.06,"2021-06-30":644.06,"2021-09-30":679.57,"2021-12-31":679.57,"2022-03-31":685.94,"2022-06-30":738.84,"2022-09-30":738.84,"2022-12-31":766.39,"2023-03-31":821.67,"2023-06-30":829.33,"2023-09-30":831.63,"2023-12-31":881.7,"2024-03-31":993.35,"2024-06-30":1071.1899,"2024-09-30":1201.76,"2024-12-31":1201.76,"2025-03-31":1201.76,"2025-06-30":1201.76,"2025-09-30":1046.91,"2025-12-31":787.32,"2026-03-31":812.27,"2026-06-30":812.27},"price_low":{"2010-06-30":15.7,"2010-09-30":15.7,"2010-12-31":21.61,"2011-03-31":21.61,"2011-06-30":21.61,"2011-09-30":24.67,"2011-12-31":33.28,"2012-03-31":42.7,"2012-06-30":46.81,"2012-09-30":49.81,"2012-12-31":65.79,"2013-03-31":113.85,"2013-06-30":117.64,"2013-09-30":140.74,"2013-12-31":160.38,"2014-03-31":185.41,"2014-06-30":230.98,"2014-09-30":269.59,"2014-12-31":271.75,"2015-03-31":277.29,"2015-06-30":303.09,"2015-09-30":343.51,"2015-12-31":402.4,"2016-03-31":364.51,"2016-06-30":339.48,"2016-09-30":339.48,"2016-12-31":339.48,"2017-03-31":339.48,"2017-06-30":341.39,"2017-09-30":341.39,"2017-12-31":346.5,"2018-03-31":321.29,"2018-06-30":291.25,"2018-09-30":291.25,"2018-12-31":291.25,"2019-03-31":291.25,"2019-06-30":301.72,"2019-09-30":273.46,"2019-12-31":273.46,"2020-03-31":273.46,"2020-06-30":273.46,"2020-09-30":282.93,"2020-12-31":337.94,"2021-03-31":450.57,"2021-06-30":450.57,"2021-09-30":450.57,"2021-12-31":450.57,"2022-03-31":474.93,"2022-06-30":550.02,"2022-09-30":550.02,"2022-12-31":571.81,"2023-03-31":571.81,"2023-06-30":580.62,"2023-09-30":692.45,"2023-12-31":692.45,"2024-03-31":692.45,"2024-06-30":692.45,"2024-09-30":775.18,"2024-12-31":701.85,"2025-03-31":634.14,"2025-06-30":483.07,"2025-09-30":483.07,"2025-12-31":483.07,"2026-03-31":483.07,"2026-06-30":534.91},"ev_avg":{"2010-06-30":1510778795.156923,"2010-09-30":1410319969.829231,"2010-12-31":2035084347.859423,"2011-03-31":2312980588.124615,"2011-06-30":2824846991.9875,"2011-09-30":3712391886.135094,"2011-12-31":4098475706.480192,"2012-03-31":5738637110.804808,"2012-06-30":7637637189.310768,"2012-09-30":9619877183.375576,"2021-12-31":58912265961.53847,"2022-03-31":61689355288.46155,"2022-06-30":65921132903.846146,"2022-09-30":66566047542.45282,"2022-12-31":69592130105.76924,"2023-03-31":72027231490.56604,"2023-06-30":75231444386.79247,"2023-09-30":78981063774.03847,"2023-12-31":82281874558.33334,"2024-03-31":90815912036.23189,"2024-06-30":96416316631.9548,"2024-09-30":104061475731.95605,"2024-12-31":104446619518.60118,"2025-03-31":96995864459.86057,"2025-06-30":84838645850.07999,"2025-09-30":66613673048,"2025-12-31":60955760685,"2026-03-31":62327857181.2749,"2026-06-30":65912508844.62152},"shares_out":{"2010-06-30":79923216,"2010-09-30":80042523,"2010-12-31":87238301,"2011-03-31":88548041,"2011-06-30":89416015,"2011-09-30":90418871,"2011-12-31":90692071,"2012-03-31":92969427,"2012-06-30":93941788,"2012-09-30":94410423,"2021-12-31":111850000,"2022-03-31":112500000,"2022-06-30":113300000,"2022-09-30":113025000,"2022-12-31":113475000,"2023-03-31":113700000,"2023-06-30":113675000,"2023-09-30":113825000,"2023-12-31":113775000,"2024-03-31":114050000,"2024-06-30":114425000,"2024-09-30":115125000,"2024-12-31":115125000,"2025-03-31":114150000,"2025-06-30":112450000,"2025-09-30":110200000,"2025-12-31":108625000,"2026-03-31":107750000,"2026-06-30":107100000},"shares_dil":{"2021-12-31":111850000,"2022-03-31":112500000,"2022-06-30":113300000,"2022-09-30":113025000,"2022-12-31":113475000,"2023-03-31":113700000,"2023-06-30":113675000,"2023-09-30":113825000,"2023-12-31":113775000,"2024-03-31":114050000,"2024-06-30":114425000,"2024-09-30":115125000,"2024-12-31":115125000,"2025-03-31":114150000,"2025-06-30":112450000,"2025-09-30":110200000,"2025-12-31":108625000,"2026-03-31":107750000,"2026-06-30":107100000},"rev_ps":{"2021-12-31":143.689763,"2022-03-31":146.738667,"2022-06-30":125.56752,"2022-09-30":121.302367,"2022-12-31":107.273849,"2023-03-31":108.794195,"2023-06-30":111.465142,"2023-09-30":115.065232,"2023-12-31":115.290705,"2024-03-31":114.862779,"2024-06-30":117.885951,"2024-09-30":120.278827,"2024-12-31":123.361564,"2025-03-31":123.396408,"2025-06-30":126.404624,"2025-09-30":129.290381,"2025-12-31":132.040506,"2026-03-31":138.464965,"2026-06-30":145.048553},"ebitda_ps":{"2021-12-31":82.548055,"2022-03-31":83.428444,"2022-06-30":63.121801,"2022-09-30":57.930546,"2022-12-31":44.770214,"2023-03-31":42.16095,"2023-06-30":41.601056,"2023-09-30":40.66857,"2023-12-31":39.271369,"2024-03-31":37.592284,"2024-06-30":38.086957,"2024-09-30":38.591965,"2024-12-31":38.858632,"2025-03-31":37.903636,"2025-06-30":38.692752,"2025-09-30":38.233212,"2025-12-31":37.943383,"2026-03-31":38.692343,"2026-06-30":40.818861},"ebit_ps":{"2021-12-31":79.989271,"2022-03-31":80.823111,"2022-06-30":60.505737,"2022-09-30":55.136474,"2022-12-31":41.761622,"2023-03-31":38.936675,"2023-06-30":38.123598,"2023-09-30":37.083242,"2023-12-31":35.571083,"2024-03-31":33.772907,"2024-06-30":34.126284,"2024-09-30":34.513789,"2024-12-31":34.664061,"2025-03-31":33.561104,"2025-06-30":34.156514,"2025-09-30":33.46824,"2025-12-31":32.93809,"2026-03-31":33.680742,"2026-06-30":35.883287},"eps_basic":{"2012-12-31":7.87,"2013-03-31":8.77,"2013-06-30":8.85,"2013-09-30":8.27,"2013-12-31":4.33,"2014-03-31":4,"2014-06-30":4.07,"2014-09-30":3.46,"2014-12-31":3.37,"2015-03-31":3.42,"2015-06-30":4.35,"2015-09-30":5.56,"2015-12-31":6.16,"2016-03-31":7.16,"2016-06-30":7.15,"2016-09-30":7.64,"2016-12-31":8.56,"2017-03-31":9.18,"2017-06-30":10.96,"2017-09-30":12.07,"2017-12-31":11.28,"2018-03-31":13.36,"2018-06-30":14.82,"2018-09-30":16.68,"2018-12-31":22.64,"2019-03-31":22.43,"2019-06-30":19.08,"2019-09-30":19.7,"2019-12-31":19.37,"2020-03-31":20.83,"2020-06-30":27.25,"2020-09-30":29.11,"2020-12-31":32.76,"2021-03-31":37.65,"2021-06-30":58.97,"2021-09-30":66.36},"eps":{"2011-03-31":-1.38,"2011-06-30":-1.76,"2011-09-30":-2.03,"2011-12-31":-2.44,"2012-03-31":-1.84,"2012-06-30":-0.45,"2012-09-30":1.95,"2012-12-31":6.61,"2013-03-31":7.4,"2013-06-30":7.49,"2013-09-30":7.02,"2013-12-31":3.8,"2014-03-31":3.48,"2014-06-30":3.51,"2014-09-30":2.96,"2014-12-31":3.06,"2015-03-31":3.14,"2015-06-30":4.01,"2015-09-30":5.13,"2015-12-31":5.51,"2016-03-31":6.3,"2016-06-30":6.3,"2016-09-30":6.75,"2016-12-31":7.6,"2017-03-31":8.31,"2017-06-30":9.96,"2017-09-30":11.01,"2017-12-31":10.32,"2018-03-31":12.32,"2018-06-30":13.8,"2018-09-30":15.65,"2018-12-31":21.3,"2019-03-31":21.13,"2019-06-30":17.99,"2019-09-30":18.68,"2019-12-31":18.46,"2020-03-31":19.9,"2020-06-30":25.83,"2020-09-30":27.36,"2020-12-31":30.67,"2021-03-31":35.33,"2021-06-30":55.69,"2021-09-30":62.63,"2021-12-31":71.97,"2022-03-31":70.49,"2022-06-30":49.99,"2022-09-30":47.32,"2022-12-31":38.24,"2023-03-31":36.8,"2023-06-30":37.83,"2023-09-30":35.06,"2023-12-31":34.75,"2024-03-31":33.85,"2024-06-30":37.76,"2024-09-30":40.41,"2024-12-31":38.28,"2025-03-31":39.28,"2025-06-30":39.68,"2025-09-30":41.76,"2025-12-31":41.56,"2026-03-31":41.04,"2026-06-30":40.46},"dps":{"2025-12-31":3.52,"2026-03-31":3.58,"2026-06-30":3.64},"cfo_ps":{"2021-12-31":63.310684,"2022-03-31":75.684444,"2022-06-30":74.600177,"2022-09-30":50.143774,"2022-12-31":44.193875,"2023-03-31":37.649956,"2023-06-30":41.687266,"2023-09-30":45.896771,"2023-12-31":40.377939,"2024-03-31":41.551074,"2024-06-30":35.57352,"2024-09-30":36.893811,"2024-12-31":38.397394,"2025-03-31":34.630749,"2025-06-30":42.183193,"2025-09-30":46.016334,"2025-12-31":45.835673,"2026-03-31":46.521578,"2026-06-30":43.709617},"fcf_ps":{"2021-12-31":58.376397,"2022-03-31":70.543111,"2022-06-30":69.450132,"2022-09-30":44.898916,"2022-12-31":38.993611,"2023-03-31":32.139842,"2023-06-30":36.533099,"2023-09-30":40.455085,"2023-12-31":34.061964,"2024-03-31":35.638755,"2024-06-30":29.090671,"2024-09-30":29.877959,"2024-12-31":31.831488,"2025-03-31":27.173018,"2025-06-30":34.270342,"2025-09-30":38.309437,"2025-12-31":37.565017,"2026-03-31":38.171694,"2026-06-30":35.111111},"cash_ps":{"2010-06-30":3.832891,"2010-09-30":5.984981,"2010-12-31":2.858469,"2011-03-31":2.557267,"2011-06-30":3.463395,"2011-09-30":2.715119,"2011-12-31":5.810232,"2012-03-31":4.649894,"2012-06-30":3.204346,"2012-09-30":2.780964,"2021-12-31":50.913724,"2022-03-31":62.672,"2022-06-30":66.781995,"2022-09-30":62.125194,"2022-12-31":68.229125,"2023-03-31":78.801231,"2023-06-30":78.537057,"2023-09-30":87.095102,"2023-12-31":95.317952,"2024-03-31":92.235861,"2024-06-30":85.724274,"2024-09-30":85.094463,"2024-12-31":78.284473,"2025-03-31":73.144109,"2025-06-30":66.425967,"2025-09-30":76.62069,"2025-12-31":79.219333,"2026-03-31":81.240835,"2026-06-30":74.646125},"bvps":{"2010-06-30":4.644658,"2010-09-30":4.348489,"2010-12-31":6.050267,"2011-03-31":5.850959,"2011-06-30":5.346179,"2011-09-30":4.736323,"2011-12-31":5.355838,"2012-03-31":5.421395,"2012-06-30":6.330058,"2012-09-30":8.537447,"2021-12-31":167.803308,"2022-03-31":177.019556,"2022-06-30":182.593116,"2022-09-30":189.681929,"2022-12-31":199.726812,"2023-03-31":206.64204,"2023-06-30":211.285683,"2023-09-30":218.795519,"2023-12-31":228.284773,"2024-03-31":236.660237,"2024-06-30":246.500328,"2024-09-30":254.730945,"2024-12-31":254.971553,"2025-03-31":257.447219,"2025-06-30":266.241885,"2025-09-30":280.923775,"2025-12-31":287.750518,"2026-03-31":291.634339,"2026-06-30":296.091503},"tbvps":{"2010-06-30":4.644658,"2010-09-30":4.348489,"2010-12-31":6.050267,"2011-03-31":5.850959,"2011-06-30":5.346179,"2011-09-30":4.736323,"2011-12-31":5.355838,"2012-03-31":5.421395,"2012-06-30":6.330058,"2012-09-30":8.537447,"2021-12-31":167.743406,"2022-03-31":177.019556,"2022-06-30":182.593116,"2022-09-30":182.567574,"2022-12-31":191.658956,"2023-03-31":198.474055,"2023-06-30":202.902133,"2023-09-30":209.858994,"2023-12-31":219.156229,"2024-03-31":227.377466,"2024-06-30":236.867817,"2024-09-30":245.00152,"2024-12-31":244.994571,"2025-03-31":247.223828,"2025-06-30":254.221432,"2025-09-30":268.392922,"2025-12-31":276.174914,"2026-03-31":279.690951,"2026-06-30":283.861811},"buyback_ps":{"2021-12-31":14.710773,"2022-03-31":15.080889,"2022-06-30":15.44925,"2022-09-30":22.283566,"2022-12-31":18.354704,"2023-03-31":21.419525,"2023-06-30":24.325489,"2023-09-30":20.883813,"2023-12-31":19.644034,"2024-03-31":15.919334,"2024-06-30":15.125191,"2024-09-30":16.671444,"2024-12-31":22.612812,"2025-03-31":29.377135,"2025-06-30":33.890618,"2025-09-30":33.937387,"2025-12-31":31.655696,"2026-03-31":29.61949,"2026-06-30":30.806723},"fcf_margin":{"2011-06-30":-3.344805,"2011-09-30":-46.088907,"2011-12-31":-44.613794,"2012-03-31":-46.735903,"2012-06-30":-40.234226,"2012-09-30":-24.251784,"2012-12-31":-8.991953,"2013-03-31":2.470385,"2013-06-30":12.885126,"2013-09-30":15.586859,"2013-12-31":20.538022,"2014-03-31":15.537355,"2014-06-30":21.11991,"2014-09-30":20.99028,"2014-12-31":14.875706,"2015-03-31":7.012893,"2015-06-30":-0.964743,"2015-09-30":16.529394,"2015-12-31":15.908632,"2016-03-31":18.255634,"2016-06-30":22.636292,"2016-09-30":17.712008,"2016-12-31":20.039392,"2017-03-31":26.886139,"2017-06-30":18.9544,"2017-09-30":14.776637,"2017-12-31":17.616826,"2018-03-31":20.915389,"2018-06-30":26.383644,"2018-09-30":25.575568,"2018-12-31":27.00124,"2019-03-31":31.882625,"2019-06-30":29.14229,"2019-09-30":30.131835,"2019-12-31":30.505063,"2020-03-31":24.319854,"2020-06-30":32.831578,"2020-09-30":19.933986,"2020-12-31":23.578633,"2021-03-31":22.057928,"2021-06-30":13.674793,"2021-09-30":39.73595,"2021-12-31":40.626692,"2022-03-31":48.073976,"2022-06-30":55.308994,"2022-09-30":37.014048,"2022-12-31":36.349596,"2023-03-31":29.541872,"2023-06-30":32.775358,"2023-09-30":35.158391,"2023-12-31":29.544415,"2024-03-31":31.027244,"2024-06-30":24.676961,"2024-09-30":24.84058,"2024-12-31":25.803408,"2025-03-31":22.020915,"2025-06-30":27.111621,"2025-09-30":29.630539,"2025-12-31":28.449616,"2026-03-31":27.567763,"2026-06-30":24.206454}},"masked":{"tax_rate_pct":{"annual":{"2008-12-31":"a loss","2009-12-31":"a loss","2010-12-31":"a loss","2011-12-31":"a loss"},"ttm":{"2011-03-31":"a loss","2011-06-30":"a loss","2011-09-30":"a loss","2011-12-31":"a loss"}},"ebit_int":{"annual":{"2008-12-31":"an operating loss","2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"ebitda_int":{"annual":{"2008-12-31":"negative EBITDA","2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2008-12-31":"negative EBITDA","2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"pe":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share"},"ttm":{"2011-03-31":"a loss per share","2011-06-30":"a loss per share","2011-09-30":"a loss per share","2011-12-31":"a loss per share","2012-03-31":"a loss per share","2012-06-30":"a loss per share"}},"pe_avg":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share"},"ttm":{"2011-03-31":"a loss per share","2011-06-30":"a loss per share","2011-09-30":"a loss per share","2011-12-31":"a loss per share","2012-03-31":"a loss per share","2012-06-30":"a loss per share"}},"pe_high":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share"},"ttm":{"2011-03-31":"a loss per share","2011-06-30":"a loss per share","2011-09-30":"a loss per share","2011-12-31":"a loss per share","2012-03-31":"a loss per share","2012-06-30":"a loss per share"}},"pe_low":{"annual":{"2009-12-31":"a loss per share","2010-12-31":"a loss per share","2011-12-31":"a loss per share"},"ttm":{"2011-03-31":"a loss per share","2011-06-30":"a loss per share","2011-09-30":"a loss per share","2011-12-31":"a loss per share","2012-03-31":"a loss per share","2012-06-30":"a loss per share"}},"ev_ebit":{"annual":{"2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"debt_ebit":{"annual":{"2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"evb_avg":{"annual":{"2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"evb_high":{"annual":{"2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"evb_low":{"annual":{"2009-12-31":"an operating loss","2010-12-31":"an operating loss","2011-12-31":"an operating loss"},"ttm":{"2011-03-31":"an operating loss","2011-06-30":"an operating loss","2011-09-30":"an operating loss","2011-12-31":"an operating loss","2012-03-31":"an operating loss"}},"ev_ebitda":{"annual":{"2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"eve_avg":{"annual":{"2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"eve_high":{"annual":{"2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"eve_low":{"annual":{"2009-12-31":"negative EBITDA","2010-12-31":"negative EBITDA","2011-12-31":"negative EBITDA"},"ttm":{"2011-03-31":"negative EBITDA","2011-06-30":"negative EBITDA","2011-09-30":"negative EBITDA","2011-12-31":"negative EBITDA","2012-03-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2009-12-31":"negative free cash flow","2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow","2012-12-31":"negative free cash flow"},"ttm":{"2011-06-30":"negative free cash flow","2011-09-30":"negative free cash flow","2011-12-31":"negative free cash flow","2012-03-31":"negative free cash flow","2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2009-12-31":"negative free cash flow","2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow","2012-12-31":"negative free cash flow"},"ttm":{"2011-06-30":"negative free cash flow","2011-09-30":"negative free cash flow","2011-12-31":"negative free cash flow","2012-03-31":"negative free cash flow","2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2009-12-31":"negative free cash flow","2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow","2012-12-31":"negative free cash flow"},"ttm":{"2011-06-30":"negative free cash flow","2011-09-30":"negative free cash flow","2011-12-31":"negative free cash flow","2012-03-31":"negative free cash flow","2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2009-12-31":"negative free cash flow","2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow","2012-12-31":"negative free cash flow"},"ttm":{"2011-06-30":"negative free cash flow","2011-09-30":"negative free cash flow","2011-12-31":"negative free cash flow","2012-03-31":"negative free cash flow","2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2009-12-31":"negative free cash flow","2010-12-31":"negative free cash flow","2011-12-31":"negative free cash flow","2012-12-31":"negative free cash flow"},"ttm":{"2011-06-30":"negative free cash flow","2011-09-30":"negative free cash flow","2011-12-31":"negative free cash flow","2012-03-31":"negative free cash flow","2012-06-30":"negative free cash flow","2012-09-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2009-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2011-09-30":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-03-31":"negative operating cash flow","2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow"}},"pcf":{"annual":{"2009-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2011-09-30":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-03-31":"negative operating cash flow","2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2009-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2011-09-30":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-03-31":"negative operating cash flow","2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2009-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2011-09-30":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-03-31":"negative operating cash flow","2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2009-12-31":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-12-31":"negative operating cash flow"},"ttm":{"2011-09-30":"negative operating cash flow","2011-12-31":"negative operating cash flow","2012-03-31":"negative operating cash flow","2012-06-30":"negative operating cash flow","2012-09-30":"negative operating cash flow"}},"peg":{"annual":{"2010-12-31":"a loss per share","2011-12-31":"a loss per share"},"ttm":{"2012-03-31":"a loss per share","2012-06-30":"a loss per share"}}}}