{"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":"RUN","kind":"industrial","as_of":"2026-08-05","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":{"2015-12-31":-12.091024,"2016-12-31":14.944541,"2017-12-31":16.020786,"2018-12-31":2.912873,"2019-12-31":2.752637,"2020-12-31":-4.924118,"2021-12-31":-1.288012,"2022-12-31":2.674981,"2023-12-31":-26.879711,"2024-12-31":-73.124562,"2025-12-31":15.824563},"roa":{"2015-12-31":-1.208701,"2016-12-31":2.380904,"2017-12-31":3.330408,"2018-12-31":0.611896,"2019-12-31":0.498952,"2020-12-31":-1.717683,"2021-12-31":-0.514628,"2022-12-31":0.969885,"2023-12-31":-8.079233,"2024-12-31":-14.108052,"2025-12-31":2.116975},"roc":{"2015-12-31":-25.969443,"2016-12-31":-11.409811,"2017-12-31":-7.636806,"2018-12-31":-3.950878,"2019-12-31":-7.141743,"2020-12-31":-6.018711,"2021-12-31":-4.454086,"2022-12-31":-3.754772,"2023-12-31":-12.701474,"2024-12-31":-23.423753,"2025-12-31":-0.650163},"roic":{"2015-12-31":-33.545664,"2016-12-31":-13.705507,"2017-12-31":-8.721698,"2018-12-31":-4.449479,"2019-12-31":-8.049996,"2020-12-31":-6.513914,"2021-12-31":-4.768602,"2022-12-31":-4.014603,"2023-12-31":-13.549531,"2024-12-31":-24.964436,"2025-12-31":-0.695831},"gross_margin":{"2014-12-31":49.232714,"2015-12-31":44.600238,"2016-12-31":49.826559,"2017-12-31":52.279632,"2018-12-31":29.613635,"2019-12-31":24.779228,"2020-12-31":19.373969,"2021-12-31":15.185651,"2022-12-31":12.86763,"2023-12-31":7.215686,"2024-12-31":16.123617,"2025-12-31":30.344907},"ebitda_margin":{"2013-12-31":-93.111071,"2014-12-31":-63.568144,"2015-12-31":-68.284932,"2016-12-31":-36.318059,"2017-12-31":-30.351221,"2018-12-31":-13.353097,"2019-12-31":-22.495335,"2020-12-31":-48.266357,"2021-12-31":-39.950645,"2022-12-31":-27.353579,"2023-12-31":-86.146199,"2024-12-31":-179.176177,"2025-12-31":-2.970209},"op_margin":{"2013-12-31":-98.591524,"2014-12-31":-66.7914,"2015-12-31":-71.961813,"2016-12-31":-40.258475,"2017-12-31":-34.012904,"2018-12-31":-16.037375,"2019-12-31":-25.127595,"2020-12-31":-50.435105,"2021-12-31":-41.379257,"2022-12-31":-28.525275,"2023-12-31":-87.55782,"2024-12-31":-181.340361,"2025-12-31":-4.265442},"incr_op_margin":{"2014-12-31":-54.687554,"2015-12-31":-81.642448,"2016-12-31":15.723967,"2017-12-31":19.740236,"2018-12-31":26.05182,"2019-12-31":-95.19458,"2020-12-31":-392.007923,"2021-12-31":-29.23667,"2022-12-31":0.561515,"2023-12-31":2136.783587,"2024-12-31":772.899763,"2025-12-31":388.247951},"pretax_margin":{"2013-12-31":-120.727073,"2014-12-31":-84.375268,"2015-12-31":-83.453707,"2016-12-31":-55.454227,"2017-12-31":-51.688318,"2018-12-31":-33.009246,"2019-12-31":-46.500143,"2020-12-31":-74.552994,"2021-12-31":-60.32837,"2022-12-31":-36.501506,"2023-12-31":-119.281197,"2024-12-31":-215.046039,"2025-12-31":-39.781035},"net_margin":{"2013-12-31":-2.194008,"2014-12-31":-35.683456,"2015-12-31":-9.272962,"2016-12-31":15.746782,"2017-12-31":23.564151,"2018-12-31":3.507588,"2019-12-31":3.067281,"2020-12-31":-18.802396,"2021-12-31":-4.933247,"2022-12-31":7.468569,"2023-12-31":-71.001317,"2024-12-31":-139.674165,"2025-12-31":15.21635},"common_margin":{"2013-12-31":-2.194008,"2014-12-31":-35.683456,"2015-12-31":-17.444174,"2016-12-31":19.217282,"2017-12-31":23.383132,"2018-12-31":3.507588,"2019-12-31":3.067281,"2020-12-31":-18.802396,"2021-12-31":-4.933247,"2022-12-31":7.468569,"2023-12-31":-71.001317,"2024-12-31":-139.674165,"2025-12-31":15.21635},"tax_rate_pct":{"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":-21.265345,"2017-12-31":-4.487724,"2018-12-31":-3.715958,"2019-12-31":2.058411,"2020-12-31":null,"2021-12-31":null,"2022-12-31":-0.270371,"2023-12-31":null,"2024-12-31":null,"2025-12-31":14.215301},"total_debt":{"2014-12-31":239251000,"2015-12-31":534764000,"2016-12-31":898023000,"2017-12-31":1294945000,"2018-12-31":1748922000,"2019-12-31":2254940000,"2020-12-31":4796145000,"2021-12-31":6502890000,"2022-12-31":8399149000,"2023-12-31":10671928000,"2024-12-31":12901492000,"2025-12-31":14695571000},"st_debt":{"2014-12-31":1593000,"2015-12-31":8951000,"2016-12-31":10015000,"2017-12-31":7421000,"2018-12-31":9193000,"2019-12-31":10064000,"2020-12-31":11037000,"2021-12-31":10901000,"2022-12-31":11444000,"2023-12-31":22053000,"2024-12-31":26045000,"2025-12-31":24557000},"debt_ebitda":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebitda":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"debt_ebit":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebit":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"equity_assets":{"2014-12-31":16.783356,"2015-12-31":20.235188,"2016-12-31":18.83558,"2017-12-31":22.244556,"2018-12-31":19.973675,"2019-12-31":16.615128,"2020-12-31":42.25777,"2021-12-31":37.946007,"2022-12-31":34.813378,"2023-12-31":25.575391,"2024-12-31":12.836576,"2025-12-31":13.854053},"debt_equity":{"2014-12-31":73.646511,"2015-12-31":96.515777,"2016-12-31":133.443543,"2017-12-31":146.888775,"2018-12-31":184.34796,"2019-12-31":233.737695,"2020-12-31":78.911077,"2021-12-31":103.967458,"2022-12-31":125.20865,"2023-12-31":204.043265,"2024-12-31":505.107534,"2025-12-31":469.134751},"debt_capital":{"2014-12-31":42.411742,"2015-12-31":49.1135,"2016-12-31":57.16309,"2017-12-31":59.495931,"2018-12-31":64.831821,"2019-12-31":70.036348,"2020-12-31":44.106311,"2021-12-31":50.972571,"2022-12-31":55.596732,"2023-12-31":67.109944,"2024-12-31":83.474012,"2025-12-31":82.429469},"debt_assets":{"2014-12-31":12.360356,"2015-12-31":19.530149,"2016-12-31":25.134866,"2017-12-31":32.674756,"2018-12-31":36.821062,"2019-12-31":38.835818,"2020-12-31":33.346061,"2021-12-31":39.451499,"2022-12-31":43.589361,"2023-12-31":52.184862,"2024-12-31":64.838512,"2025-12-31":64.994178},"net_debt_equity":{"2014-12-31":0.268103,"2015-12-31":0.566,"2016-12-31":1.001039,"2017-12-31":1.194619,"2018-12-31":1.522623,"2019-12-31":1.960869,"2020-12-31":0.672589,"2021-12-31":0.903709,"2022-12-31":1.110016,"2023-12-31":1.851562,"2024-12-31":4.680152,"2025-12-31":4.296457},"net_debt_capital":{"2014-12-31":15.439582,"2015-12-31":28.801754,"2016-12-31":42.881404,"2017-12-31":48.386949,"2018-12-31":53.547875,"2019-12-31":58.754792,"2020-12-31":37.593489,"2021-12-31":44.306511,"2022-12-31":49.288359,"2023-12-31":60.897969,"2024-12-31":77.34413,"2025-12-31":75.491034},"ebitda":{"2013-12-31":-50969000,"2014-12-31":-126219000,"2015-12-31":-208000000,"2016-12-31":-173276000,"2017-12-31":-161633000,"2018-12-31":-101481000,"2019-12-31":-193140000,"2020-12-31":-445108000,"2021-12-31":-643187000,"2022-12-31":-634992000,"2023-12-31":-1946743000,"2024-12-31":-3651107000,"2025-12-31":-87829000},"ebitda_capex":{"2013-12-31":-54689000,"2014-12-31":-141536000,"2015-12-31":-221027000,"2016-12-31":-185820000,"2017-12-31":-169589000,"2018-12-31":-106432000,"2019-12-31":-218485000,"2020-12-31":-448203000,"2021-12-31":-651763000,"2022-12-31":-653195000,"2023-12-31":-1967703000,"2024-12-31":-3652679000,"2025-12-31":-89606000},"ebit":{"2013-12-31":-53969000,"2014-12-31":-132619000,"2015-12-31":-219200000,"2016-12-31":-192076000,"2017-12-31":-181133000,"2018-12-31":-121881000,"2019-12-31":-215740000,"2020-12-31":-465108000,"2021-12-31":-666187000,"2022-12-31":-662192000,"2023-12-31":-1978643000,"2024-12-31":-3695207000,"2025-12-31":-126129000},"cash_ratio":{"2014-12-31":1.008424,"2015-12-31":0.875951,"2016-12-31":0.916575,"2017-12-31":0.777097,"2018-12-31":0.817857,"2019-12-31":0.685216,"2020-12-31":0.785714,"2021-12-31":0.840247,"2022-12-31":0.824806,"2023-12-31":0.663799,"2024-12-31":0.70995,"2025-12-31":0.949692},"current_ratio":{"2014-12-31":1.567665,"2015-12-31":1.424721,"2016-12-31":1.508861,"2017-12-31":1.339771,"2018-12-31":1.239721,"2019-12-31":1.384339,"2020-12-31":1.262242,"2021-12-31":1.529185,"2022-12-31":1.815432,"2023-12-31":1.264824,"2024-12-31":1.290865,"2025-12-31":1.655235},"quick_ratio":{"2014-12-31":1.294665,"2015-12-31":1.114682,"2016-12-31":1.162743,"2017-12-31":0.971087,"2018-12-31":0.996354,"2019-12-31":0.831847,"2020-12-31":0.891267,"2021-12-31":0.984535,"2022-12-31":1.010236,"2023-12-31":0.779378,"2024-12-31":0.83787,"2025-12-31":1.151323},"cfo_avg_cl":{"2015-12-31":-0.52194,"2016-12-31":-0.804967,"2017-12-31":-0.345738,"2018-12-31":-0.182812,"2019-12-31":-0.453265,"2020-12-31":-0.444266,"2021-12-31":-0.854138,"2022-12-31":-0.783174,"2023-12-31":-0.620924,"2024-12-31":-0.542863,"2025-12-31":-0.319636},"cfo_liab":{"2014-12-31":-0.005745,"2015-12-31":-0.054501,"2016-12-31":-0.079714,"2017-12-31":-0.036979,"2018-12-31":-0.018697,"2019-12-31":-0.049057,"2020-12-31":-0.044825,"2021-12-31":-0.091709,"2022-12-31":-0.076538,"2023-12-31":-0.060633,"2024-12-31":-0.048695,"2025-12-31":-0.023909},"cfo_capex":{"2013-12-31":6.283333,"2014-12-31":-0.517595,"2015-12-31":-8.080602,"2016-12-31":-15.955118,"2017-12-31":-12.079311,"2018-12-31":-12.615835,"2019-12-31":-8.06814,"2020-12-31":-102.737318,"2021-12-31":-95.287547,"2022-12-31":-46.629292,"2023-12-31":-39.157443,"2024-12-31":-487.374682,"2025-12-31":-237.163759},"wc":{"2014-12-31":85651000,"2015-12-31":107234000,"2016-12-31":124561000,"2017-12-31":105718000,"2018-12-31":89222000,"2019-12-31":203736000,"2020-12-31":236373000,"2021-12-31":535599000,"2022-12-31":942192000,"2023-12-31":394100000,"2024-12-31":388154000,"2025-12-31":853454000},"wc_assets":{"2014-12-31":4.424963,"2015-12-31":3.9163,"2016-12-31":3.486352,"2017-12-31":2.667534,"2018-12-31":1.878442,"2019-12-31":3.508854,"2020-12-31":1.643426,"2021-12-31":3.249353,"2022-12-31":4.889727,"2023-12-31":1.927117,"2024-12-31":1.95073,"2025-12-31":3.774575},"cash_assets":{"2014-12-31":7.860688,"2015-12-31":8.077035,"2016-12-31":6.279721,"2017-12-31":6.100977,"2018-12-31":6.408687,"2019-12-31":6.25573,"2020-12-31":4.923944,"2021-12-31":5.159364,"2022-12-31":4.945937,"2023-12-31":4.830448,"2024-12-31":4.761391,"2025-12-31":5.470833},"cash_debt":{"2014-12-31":0.63596,"2015-12-31":0.413567,"2016-12-31":0.249841,"2017-12-31":0.186718,"2018-12-31":0.17405,"2019-12-31":0.161081,"2020-12-31":0.147662,"2021-12-31":0.130777,"2022-12-31":0.113467,"2023-12-31":0.092564,"2024-12-31":0.073435,"2025-12-31":0.084174},"fcf_debt":{"2014-12-31":-0.097157,"2015-12-31":-0.221206,"2016-12-31":-0.236837,"2017-12-31":-0.080358,"2018-12-31":-0.038545,"2019-12-31":-0.101924,"2020-12-31":-0.066943,"2021-12-31":-0.126984,"2022-12-31":-0.103224,"2023-12-31":-0.07887,"2024-12-31":-0.059507,"2025-12-31":-0.028799},"liab_equity":{"2014-12-31":4.247984,"2015-12-31":3.485932,"2016-12-31":3.730863,"2017-12-31":2.947904,"2018-12-31":3.521322,"2019-12-31":4.320732,"2020-12-31":1.167107,"2021-12-31":1.424627,"2022-12-31":1.653188,"2023-12-31":2.588075,"2024-12-31":6.159906,"2025-12-31":5.627043},"altman_z":{"2015-12-31":0.219772,"2016-12-31":0.132083,"2017-12-31":0.233404,"2018-12-31":0.36985,"2019-12-31":0.369422,"2020-12-31":1.166538,"2021-12-31":0.483874,"2022-12-31":0.356502,"2023-12-31":-0.092914,"2024-12-31":-0.708547,"2025-12-31":0.066842},"interest_cover_cfo":{"2013-12-31":7.391578,"2014-12-31":0.28583,"2015-12-31":-7.805923,"2016-12-31":-6.641594,"2017-12-31":-1.277646,"2018-12-31":0.181516,"2019-12-31":-1.055724,"2020-12-31":-1.658051,"2021-12-31":-2.627907,"2022-12-31":-1.828198,"2023-12-31":-0.895255,"2024-12-31":-0.295742,"2025-12-31":0.431772},"ar_turnover":{"2015-12-31":5.888154,"2016-12-31":7.91662,"2017-12-31":8.830298,"2018-12-31":11.987649,"2019-12-31":11.911212,"2020-12-31":10.669247,"2021-12-31":13.350753,"2022-12-31":12.886337,"2023-12-31":11.701115,"2024-12-31":11.891902,"2025-12-31":13.647689},"dso":{"2015-12-31":61.988864,"2016-12-31":46.105533,"2017-12-31":41.33496,"2018-12-31":30.448005,"2019-12-31":30.643398,"2020-12-31":34.210475,"2021-12-31":27.339281,"2022-12-31":28.324574,"2023-12-31":31.193608,"2024-12-31":30.693156,"2025-12-31":26.744455},"inv_turnover":{"2015-12-31":3.546232,"2016-12-31":3.45467,"2017-12-31":3.142211,"2018-12-31":6.152288,"2019-12-31":3.79857,"2020-12-31":2.735482,"2021-12-31":3.457486,"2022-12-31":3.134228,"2023-12-31":3.371933,"2024-12-31":3.966367,"2025-12-31":4.560039},"dio":{"2015-12-31":102.926146,"2016-12-31":105.654083,"2017-12-31":116.160258,"2018-12-31":59.32752,"2019-12-31":96.088802,"2020-12-31":133.431676,"2021-12-31":105.568023,"2022-12-31":116.456115,"2023-12-31":108.246528,"2024-12-31":92.023762,"2025-12-31":80.043173},"ap_turnover":{"2015-12-31":2.17324,"2016-12-31":2.813748,"2017-12-31":2.804808,"2018-12-31":4.340657,"2019-12-31":3.642228,"2020-12-31":3.451862,"2021-12-31":5.510946,"2022-12-31":6.449207,"2023-12-31":7.358458,"2024-12-31":5.843928,"2025-12-31":6.58856},"dpo":{"2015-12-31":167.951997,"2016-12-31":129.720226,"2017-12-31":130.133701,"2018-12-31":84.088659,"2019-12-31":100.213377,"2020-12-31":105.740018,"2021-12-31":66.231818,"2022-12-31":56.596104,"2023-12-31":49.602787,"2024-12-31":62.457985,"2025-12-31":55.39906},"ccc":{"2015-12-31":-3.036987,"2016-12-31":22.039389,"2017-12-31":27.361518,"2018-12-31":5.686866,"2019-12-31":26.518823,"2020-12-31":61.902133,"2021-12-31":66.675487,"2022-12-31":88.184585,"2023-12-31":89.837349,"2024-12-31":60.258932,"2025-12-31":51.388568},"inv_to_cash":{"2015-12-31":164.91501,"2016-12-31":151.759616,"2017-12-31":157.495218,"2018-12-31":89.775525,"2019-12-31":126.7322,"2020-12-31":167.642151,"2021-12-31":132.907304,"2022-12-31":144.780689,"2023-12-31":139.440136,"2024-12-31":122.716918,"2025-12-31":106.787627},"inventories":{"2014-12-31":23914000,"2015-12-31":71258000,"2016-12-31":67326000,"2017-12-31":94427000,"2018-12-31":79467000,"2019-12-31":260571000,"2020-12-31":283045000,"2021-12-31":506819000,"2022-12-31":783904000,"2023-12-31":459746000,"2024-12-31":402083000,"2025-12-31":501286000},"asset_turnover":{"2015-12-31":0.130347,"2016-12-31":0.151199,"2017-12-31":0.141334,"2018-12-31":0.174449,"2019-12-31":0.162669,"2020-12-31":0.091355,"2021-12-31":0.104318,"2022-12-31":0.129862,"2023-12-31":0.11379,"2024-12-31":0.101007,"2025-12-31":0.139125},"mcap":{"2015-12-31":1192089140,"2016-12-31":553944510,"2017-12-31":633365000,"2018-12-31":1137910000,"2019-12-31":1677266160,"2020-12-31":13973548280,"2021-12-31":7140436799.999999,"2022-12-31":5144699680,"2023-12-31":4306664960,"2024-12-31":2087373500,"2025-12-31":4298460800},"ev_cash":{"2014-12-31":152154000,"2015-12-31":221161000,"2016-12-31":224363000,"2017-12-31":241790000,"2018-12-31":304399000,"2019-12-31":363229000,"2020-12-31":708208000,"2021-12-31":850431000,"2022-12-31":953023000,"2023-12-31":987838000,"2024-12-31":947416000,"2025-12-31":1236988000},"ev_pref":{"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":{"2013-12-31":0,"2014-12-31":91755000,"2015-12-31":105491000,"2016-12-31":251225000,"2017-12-31":358934000,"2018-12-31":334075000,"2019-12-31":366701000,"2020-12-31":650999000,"2021-12-31":722878000,"2022-12-31":861193000,"2023-12-31":1007608000,"2024-12-31":985844000,"2025-12-31":1142235000},"ev_debt":{"2014-12-31":239251000,"2015-12-31":534764000,"2016-12-31":898023000,"2017-12-31":1294945000,"2018-12-31":1748922000,"2019-12-31":2254940000,"2020-12-31":4796145000,"2021-12-31":6502890000,"2022-12-31":8399149000,"2023-12-31":10671928000,"2024-12-31":12901492000,"2025-12-31":14695571000},"ev":{"2015-12-31":1611183140,"2016-12-31":1478829510,"2017-12-31":2045454000,"2018-12-31":2916508000,"2019-12-31":3935678160,"2020-12-31":18712484280,"2021-12-31":13515773800,"2022-12-31":13452018680,"2023-12-31":14998362960,"2024-12-31":15027293500,"2025-12-31":18899278800},"capital":{"2014-12-31":564115000,"2015-12-31":1088833000,"2016-12-31":1570984000,"2017-12-31":2176527000,"2018-12-31":2697629000,"2019-12-31":3219671000,"2020-12-31":10874056000,"2021-12-31":12757626000,"2022-12-31":15107271000,"2023-12-31":15902156000,"2024-12-31":15455699000,"2025-12-31":17828055000},"debt_capital_ev":{"2014-12-31":42.411742,"2015-12-31":49.1135,"2016-12-31":57.16309,"2017-12-31":59.495931,"2018-12-31":64.831821,"2019-12-31":70.036348,"2020-12-31":44.106311,"2021-12-31":50.972571,"2022-12-31":55.596732,"2023-12-31":67.109944,"2024-12-31":83.474012,"2025-12-31":82.429469},"debt_ev":{"2015-12-31":0.331908,"2016-12-31":0.607253,"2017-12-31":0.633084,"2018-12-31":0.599663,"2019-12-31":0.572948,"2020-12-31":0.256307,"2021-12-31":0.481133,"2022-12-31":0.624378,"2023-12-31":0.71154,"2024-12-31":0.858537,"2025-12-31":0.777573},"ev_sales":{"2015-12-31":5.289401,"2016-12-31":3.099576,"2017-12-31":3.840925,"2018-12-31":3.837606,"2019-12-31":4.583949,"2020-12-31":20.291333,"2021-12-31":8.39513,"2022-12-31":5.794732,"2023-12-31":6.636993,"2024-12-31":7.374566,"2025-12-31":6.391376},"ev_ebitda":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_ebit":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_cfo":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_fcf":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"mcap_dil":{"2015-12-31":648421070,"2016-12-31":557358840,"2017-12-31":638415400,"2018-12-31":1241387200,"2019-12-31":1754084160,"2020-12-31":9685864280,"2021-12-31":7036027599.999999,"2022-12-31":5264151140,"2023-12-31":4252682460,"2024-12-31":2055488750,"2025-12-31":4866156000},"ev_dil":{"2015-12-31":1067515070,"2016-12-31":1482243840,"2017-12-31":2050504400,"2018-12-31":3019985200,"2019-12-31":4012496160,"2020-12-31":14424800280,"2021-12-31":13411364600,"2022-12-31":13571470140,"2023-12-31":14944380460,"2024-12-31":14995408750,"2025-12-31":19466974000},"ev_per_share":{"2015-12-31":15.907892,"2016-12-31":14.17576,"2017-12-31":19.054066,"2018-12-31":27.168216,"2019-12-31":33.226213,"2020-12-31":92.909269,"2021-12-31":64.924745,"2022-12-31":62.805899,"2023-12-31":68.363308,"2024-12-31":66.592043,"2025-12-31":80.900291},"sales_base":{"2013-12-31":54740000,"2014-12-31":198557000,"2015-12-31":304606000,"2016-12-31":477107000,"2017-12-31":532542000,"2018-12-31":759981000,"2019-12-31":858578000,"2020-12-31":922191000,"2021-12-31":1609954000,"2022-12-31":2321422000,"2023-12-31":2259813000,"2024-12-31":2037719000,"2025-12-31":2956997000},"ebitda_base":{"2013-12-31":-50969000,"2014-12-31":-126219000,"2015-12-31":-208000000,"2016-12-31":-173276000,"2017-12-31":-161633000,"2018-12-31":-101481000,"2019-12-31":-193140000,"2020-12-31":-445108000,"2021-12-31":-643187000,"2022-12-31":-634992000,"2023-12-31":-1946743000,"2024-12-31":-3651107000,"2025-12-31":-87829000},"ebit_base":{"2013-12-31":-53969000,"2014-12-31":-132619000,"2015-12-31":-219200000,"2016-12-31":-192076000,"2017-12-31":-181133000,"2018-12-31":-121881000,"2019-12-31":-215740000,"2020-12-31":-465108000,"2021-12-31":-666187000,"2022-12-31":-662192000,"2023-12-31":-1978643000,"2024-12-31":-3695207000,"2025-12-31":-126129000},"cfo_base":{"2013-12-31":23374000,"2014-12-31":-7928000,"2015-12-31":-105266000,"2016-12-31":-200141000,"2017-12-31":-96103000,"2018-12-31":-62461000,"2019-12-31":-204487000,"2020-12-31":-317972000,"2021-12-31":-817186000,"2022-12-31":-848793000,"2023-12-31":-820740000,"2024-12-31":-766153000,"2025-12-31":-421440000},"fcf_base":{"2013-12-31":19654000,"2014-12-31":-23245000,"2015-12-31":-118293000,"2016-12-31":-212685000,"2017-12-31":-104059000,"2018-12-31":-67412000,"2019-12-31":-229832000,"2020-12-31":-321067000,"2021-12-31":-825762000,"2022-12-31":-866996000,"2023-12-31":-841700000,"2024-12-31":-767725000,"2025-12-31":-423217000},"pe":{"2015-12-31":null,"2016-12-31":7.375,"2017-12-31":5.086207,"2018-12-31":46.086957,"2019-12-31":67.428571,"2020-12-31":null,"2021-12-31":null,"2022-12-31":30.025,"2023-12-31":null,"2024-12-31":null,"2025-12-31":10.760234},"pe_avg":{"2015-12-31":null,"2016-12-31":8.611645,"2017-12-31":5.082228,"2018-12-31":47.847826,"2019-12-31":74.227106,"2020-12-31":null,"2021-12-31":null,"2022-12-31":34.109615,"2023-12-31":null,"2024-12-31":null,"2025-12-31":7.170947},"pe_high":{"2015-12-31":null,"2016-12-31":13.541667,"2017-12-31":6.448276,"2018-12-31":68.478261,"2019-12-31":96.238095,"2020-12-31":null,"2021-12-31":null,"2022-12-31":48.0625,"2023-12-31":null,"2024-12-31":null,"2025-12-31":12.450292},"pe_low":{"2015-12-31":null,"2016-12-31":6.541667,"2017-12-31":4.189655,"2018-12-31":23.347826,"2019-12-31":49.428571,"2020-12-31":null,"2021-12-31":null,"2022-12-31":24.975,"2023-12-31":null,"2024-12-31":null,"2025-12-31":3.315789},"pb":{"2015-12-31":2.151517,"2016-12-31":0.823145,"2017-12-31":0.718441,"2018-12-31":1.199432,"2019-12-31":1.738584,"2020-12-31":2.299071,"2021-12-31":1.141605,"2022-12-31":0.766936,"2023-12-31":0.823418,"2024-12-31":0.81723,"2025-12-31":1.372221},"pb_avg":{"2015-12-31":1.815504,"2016-12-31":0.961171,"2017-12-31":0.717879,"2018-12-31":1.24526,"2019-12-31":1.913878,"2020-12-31":1.171869,"2021-12-31":1.767049,"2022-12-31":0.87127,"2023-12-31":0.65722,"2024-12-31":1.241891,"2025-12-31":0.91449},"pb_high":{"2015-12-31":2.511627,"2016-12-31":1.511425,"2017-12-31":0.910838,"2018-12-31":1.782176,"2019-12-31":2.481412,"2020-12-31":2.533352,"2021-12-31":3.211804,"2022-12-31":1.227672,"2023-12-31":1.166125,"2024-12-31":1.899507,"2025-12-31":1.587749},"pb_low":{"2015-12-31":1.219254,"2016-12-31":0.730134,"2017-12-31":0.591801,"2018-12-31":0.607637,"2019-12-31":1.274471,"2020-12-31":0.277028,"2021-12-31":1.139275,"2022-12-31":0.637943,"2023-12-31":0.370811,"2024-12-31":0.806628,"2025-12-31":0.422853},"ptb":{"2015-12-31":2.685968,"2016-12-31":0.977114,"2017-12-31":0.812272,"2018-12-31":1.337025,"2019-12-31":1.973036,"2020-12-31":7.852602,"2021-12-31":3.639967,"2022-12-31":2.125535,"2023-12-31":2.042952,"2024-12-31":0.81723,"2025-12-31":1.372221},"ptb_avg":{"2015-12-31":2.266487,"2016-12-31":1.140957,"2017-12-31":0.811637,"2018-12-31":1.38811,"2019-12-31":2.171969,"2020-12-31":4.002582,"2021-12-31":5.634174,"2022-12-31":2.414694,"2023-12-31":1.630603,"2024-12-31":1.241891,"2025-12-31":0.91449},"ptb_high":{"2015-12-31":3.135531,"2016-12-31":1.794136,"2017-12-31":1.029796,"2018-12-31":1.986618,"2019-12-31":2.816035,"2020-12-31":8.652802,"2021-12-31":10.240725,"2022-12-31":3.402448,"2023-12-31":2.893228,"2024-12-31":1.899507,"2025-12-31":1.587749},"ptb_low":{"2015-12-31":1.522125,"2016-12-31":0.866706,"2017-12-31":0.669092,"2018-12-31":0.677342,"2019-12-31":1.446336,"2020-12-31":0.946206,"2021-12-31":3.632539,"2022-12-31":1.768034,"2023-12-31":0.920005,"2024-12-31":0.806628,"2025-12-31":0.422853},"ps":{"2015-12-31":3.913545,"2016-12-31":1.161049,"2017-12-31":1.189324,"2018-12-31":1.497287,"2019-12-31":1.95354,"2020-12-31":15.152553,"2021-12-31":4.435181,"2022-12-31":2.216185,"2023-12-31":1.905762,"2024-12-31":1.024368,"2025-12-31":1.453657},"ps_avg":{"2015-12-31":3.302346,"2016-12-31":1.355734,"2017-12-31":1.188394,"2018-12-31":1.554495,"2019-12-31":2.150507,"2020-12-31":7.72347,"2021-12-31":6.865056,"2022-12-31":2.517675,"2023-12-31":1.521104,"2024-12-31":1.556665,"2025-12-31":0.968762},"ps_high":{"2015-12-31":4.568573,"2016-12-31":2.131869,"2017-12-31":1.507821,"2018-12-31":2.224743,"2019-12-31":2.788209,"2020-12-31":16.696637,"2021-12-31":12.477986,"2022-12-31":3.547556,"2023-12-31":2.698939,"2024-12-31":2.380963,"2025-12-31":1.681977},"ps_low":{"2015-12-31":2.217786,"2016-12-31":1.029857,"2017-12-31":0.97968,"2018-12-31":0.758531,"2019-12-31":1.432044,"2020-12-31":1.825819,"2021-12-31":4.426129,"2022-12-31":1.843437,"2023-12-31":0.858224,"2024-12-31":1.011079,"2025-12-31":0.447948},"pcf":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evs_avg":{"2015-12-31":4.678202,"2016-12-31":3.294262,"2017-12-31":3.839995,"2018-12-31":3.894814,"2019-12-31":4.780917,"2020-12-31":12.862249,"2021-12-31":10.825006,"2022-12-31":6.096223,"2023-12-31":6.252335,"2024-12-31":7.906864,"2025-12-31":5.90648},"evs_high":{"2015-12-31":5.944429,"2016-12-31":4.070397,"2017-12-31":4.159422,"2018-12-31":4.565062,"2019-12-31":5.418619,"2020-12-31":21.835417,"2021-12-31":16.437936,"2022-12-31":7.126104,"2023-12-31":7.43017,"2024-12-31":8.731161,"2025-12-31":6.619695},"evs_low":{"2015-12-31":3.593642,"2016-12-31":2.968384,"2017-12-31":3.631282,"2018-12-31":3.09885,"2019-12-31":4.062454,"2020-12-31":6.964599,"2021-12-31":8.386079,"2022-12-31":5.421985,"2023-12-31":5.589455,"2024-12-31":7.361277,"2025-12-31":5.385666},"eve_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"eve_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"eve_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"earnings_yield":{"2015-12-31":-8.15633,"2016-12-31":13.559322,"2017-12-31":19.661017,"2018-12-31":2.169811,"2019-12-31":1.483051,"2020-12-31":-1.787259,"2021-12-31":-1.137026,"2022-12-31":3.330558,"2023-12-31":-37.748344,"2024-12-31":-138.486486,"2025-12-31":9.293478},"fcf_yield":{"2015-12-31":-9.923167,"2016-12-31":-38.39464,"2017-12-31":-16.429547,"2018-12-31":-5.924194,"2019-12-31":-13.702775,"2020-12-31":-2.297677,"2021-12-31":-11.564587,"2022-12-31":-16.852218,"2023-12-31":-19.544125,"2024-12-31":-36.779474,"2025-12-31":-9.84578},"peg":{"2015-12-31":null,"2016-12-31":-0.042143,"2017-12-31":0.083229,"2018-12-31":-0.574848,"2019-12-31":-7.754286,"2020-12-31":null,"2021-12-31":null,"2022-12-31":-0.098401,"2023-12-31":null,"2024-12-31":null,"2025-12-31":-0.09493},"price":{"2015-12-31":11.77,"2016-12-31":5.31,"2017-12-31":5.9,"2018-12-31":10.6,"2019-12-31":14.16,"2020-12-31":69.38,"2021-12-31":34.3,"2022-12-31":24.02,"2023-12-31":19.63,"2024-12-31":9.25,"2025-12-31":18.4},"price_avg":{"2015-12-31":9.931818,"2016-12-31":6.200385,"2017-12-31":5.895385,"2018-12-31":11.005,"2019-12-31":15.587692,"2020-12-31":35.363962,"2021-12-31":53.091731,"2022-12-31":27.287692,"2023-12-31":15.667889,"2024-12-31":14.056627,"2025-12-31":12.26232},"price_high":{"2015-12-31":13.74,"2016-12-31":9.75,"2017-12-31":7.48,"2018-12-31":15.75,"2019-12-31":20.21,"2020-12-31":76.45,"2021-12-31":96.5,"2022-12-31":38.45,"2023-12-31":27.8,"2024-12-31":21.5,"2025-12-31":21.29},"price_low":{"2015-12-31":6.67,"2016-12-31":4.71,"2017-12-31":4.86,"2018-12-31":5.37,"2019-12-31":10.38,"2020-12-31":8.36,"2021-12-31":34.23,"2022-12-31":19.98,"2023-12-31":8.84,"2024-12-31":9.13,"2025-12-31":5.67},"ev_avg":{"2015-12-31":1425008409.090909,"2016-12-31":1571715323.461539,"2017-12-31":2044958538.461538,"2018-12-31":2959984750,"2019-12-31":4104789741.538462,"2020-12-31":11861450183.773584,"2021-12-31":17427761144.615387,"2022-12-31":14151906089.23077,"2023-12-31":14129107479.11111,"2024-12-31":16111966558.492064,"2025-12-31":17465443099.84},"shares_out":{"2014-12-31":24429000,"2015-12-31":101282000,"2016-12-31":104321000,"2017-12-31":107350000,"2018-12-31":107350000,"2019-12-31":118451000,"2020-12-31":201406000,"2021-12-31":208176000,"2022-12-31":214184000,"2023-12-31":219392000,"2024-12-31":225662000,"2025-12-31":233612000},"shares_dil":{"2014-12-31":22795000,"2015-12-31":55091000,"2016-12-31":104964000,"2017-12-31":108206000,"2018-12-31":117112000,"2019-12-31":123876000,"2020-12-31":139606000,"2021-12-31":205132000,"2022-12-31":219157000,"2023-12-31":216642000,"2024-12-31":222215000,"2025-12-31":264465000},"shares_basic":{"2014-12-31":22795000,"2015-12-31":55091000,"2016-12-31":102367000,"2017-12-31":105432000,"2018-12-31":110089000,"2019-12-31":116397000,"2020-12-31":139606000,"2021-12-31":205132000,"2022-12-31":211347000,"2023-12-31":216642000,"2024-12-31":222215000,"2025-12-31":229809000},"rev_ps":{"2014-12-31":8.710551,"2015-12-31":5.529143,"2016-12-31":4.545435,"2017-12-31":4.921557,"2018-12-31":6.489352,"2019-12-31":6.930947,"2020-12-31":6.605669,"2021-12-31":7.848381,"2022-12-31":10.592507,"2023-12-31":10.431094,"2024-12-31":9.170034,"2025-12-31":11.181052},"ebitda_ps":{"2014-12-31":-5.537135,"2015-12-31":-3.775571,"2016-12-31":-1.650814,"2017-12-31":-1.493753,"2018-12-31":-0.866529,"2019-12-31":-1.55914,"2020-12-31":-3.188316,"2021-12-31":-3.135479,"2022-12-31":-2.89743,"2023-12-31":-8.985991,"2024-12-31":-16.430515,"2025-12-31":-0.332101},"ebit_ps":{"2014-12-31":-5.817899,"2015-12-31":-3.978871,"2016-12-31":-1.829923,"2017-12-31":-1.673964,"2018-12-31":-1.040722,"2019-12-31":-1.74158,"2020-12-31":-3.331576,"2021-12-31":-3.247602,"2022-12-31":-3.021542,"2023-12-31":-9.133238,"2024-12-31":-16.628972,"2025-12-31":-0.476921},"eps_basic":{"2014-12-31":-3.11,"2015-12-31":-0.96,"2016-12-31":0.73,"2017-12-31":1.19,"2018-12-31":0.24,"2019-12-31":0.23,"2020-12-31":-1.24,"2021-12-31":-0.39,"2022-12-31":0.82,"2023-12-31":-7.41,"2024-12-31":-12.81,"2025-12-31":1.96},"eps":{"2013-12-31":-0.12,"2014-12-31":-3.11,"2015-12-31":-0.96,"2016-12-31":0.72,"2017-12-31":1.16,"2018-12-31":0.23,"2019-12-31":0.21,"2020-12-31":-1.24,"2021-12-31":-0.39,"2022-12-31":0.8,"2023-12-31":-7.41,"2024-12-31":-12.81,"2025-12-31":1.71},"cfo_ps":{"2014-12-31":-0.347796,"2015-12-31":-1.910766,"2016-12-31":-1.906759,"2017-12-31":-0.888149,"2018-12-31":-0.533344,"2019-12-31":-1.650739,"2020-12-31":-2.277638,"2021-12-31":-3.983708,"2022-12-31":-3.872991,"2023-12-31":-3.788462,"2024-12-31":-3.447801,"2025-12-31":-1.593557},"fcf_ps":{"2014-12-31":-1.019741,"2015-12-31":-2.147229,"2016-12-31":-2.026266,"2017-12-31":-0.961675,"2018-12-31":-0.57562,"2019-12-31":-1.855339,"2020-12-31":-2.299808,"2021-12-31":-4.025515,"2022-12-31":-3.95605,"2023-12-31":-3.885212,"2024-12-31":-3.454875,"2025-12-31":-1.600276},"cash_ps":{"2014-12-31":6.228417,"2015-12-31":2.183616,"2016-12-31":2.150698,"2017-12-31":2.252352,"2018-12-31":2.835575,"2019-12-31":3.066492,"2020-12-31":3.51632,"2021-12-31":4.085154,"2022-12-31":4.449553,"2023-12-31":4.502616,"2024-12-31":4.198385,"2025-12-31":5.295053},"bvps":{"2014-12-31":13.298293,"2015-12-31":5.470557,"2016-12-31":6.450868,"2017-12-31":8.212222,"2018-12-31":8.837513,"2019-12-31":8.144558,"2020-12-31":30.177408,"2021-12-31":30.045423,"2022-12-31":31.319436,"2023-12-31":23.839648,"2024-12-31":11.318729,"2025-12-31":13.408917},"tbvps":{"2014-12-31":10.641737,"2015-12-31":4.382032,"2016-12-31":5.434371,"2017-12-31":7.263577,"2018-12-31":7.928048,"2019-12-31":7.176757,"2020-12-31":8.835288,"2021-12-31":9.423161,"2022-12-31":11.300685,"2023-12-31":9.608646,"2024-12-31":11.318729,"2025-12-31":13.408917},"buyback_ps":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.040363,"2020-12-31":0,"2021-12-31":0},"fcf_margin":{"2013-12-31":35.904275,"2014-12-31":-11.706966,"2015-12-31":-38.834757,"2016-12-31":-44.578051,"2017-12-31":-19.540055,"2018-12-31":-8.870222,"2019-12-31":-26.768913,"2020-12-31":-34.815673,"2021-12-31":-51.291031,"2022-12-31":-37.347626,"2023-12-31":-37.246445,"2024-12-31":-37.675705,"2025-12-31":-14.312392}},"ttm":{"roe":{"2016-06-30":0.651294,"2016-09-30":7.988294,"2016-12-31":14.944541,"2017-03-31":14.04738,"2017-06-30":11.164647,"2017-09-30":12.314036,"2017-12-31":16.901342,"2018-03-31":17.646264,"2018-06-30":15.801215,"2018-09-30":11.832085,"2018-12-31":3.027992,"2019-03-31":-1.639075,"2019-06-30":-2.554909,"2019-09-30":0.839344,"2019-12-31":2.752637,"2020-03-31":1.362038,"2020-06-30":-0.003437,"2020-09-30":0.859632,"2020-12-31":-4.924118,"2021-03-31":-4.808844,"2021-06-30":-5.590249,"2021-09-30":-5.793964,"2021-12-31":-1.288012,"2022-03-31":-2.307532,"2022-06-30":-1.833044,"2022-09-30":1.118816,"2022-12-31":2.674981,"2023-03-31":0.326215,"2023-06-30":1.369995,"2023-09-30":-19.483076,"2023-12-31":-26.879711,"2024-03-31":-24.929618,"2024-06-30":-22.875604,"2024-09-30":-7.027809,"2024-12-31":-73.124562,"2025-03-31":-69.481505,"2025-06-30":-61.926986,"2025-09-30":-59.726541,"2025-12-31":15.824563,"2026-03-31":19.058601,"2026-06-30":12.559479},"roa":{"2016-06-30":1.040837,"2016-09-30":1.603989,"2016-12-31":2.907279,"2017-03-31":2.825125,"2017-06-30":2.237809,"2017-09-30":2.410742,"2017-12-31":3.330408,"2018-03-31":3.871536,"2018-06-30":3.407653,"2018-09-30":2.46757,"2018-12-31":0.611896,"2019-03-31":-0.337068,"2019-06-30":-0.503621,"2019-09-30":0.158857,"2019-12-31":0.498952,"2020-03-31":0.225001,"2020-06-30":-0.000553,"2020-09-30":0.14307,"2020-12-31":-1.717683,"2021-03-31":-1.625242,"2021-06-30":-1.837334,"2021-09-30":-1.877293,"2021-12-31":-0.514628,"2022-03-31":-0.892391,"2022-06-30":-0.689714,"2022-09-30":0.414551,"2022-12-31":0.969885,"2023-03-31":0.112304,"2023-06-30":0.463119,"2023-09-30":-6.17358,"2023-12-31":-8.079233,"2024-03-31":-7.158932,"2024-06-30":-6.526099,"2024-09-30":-1.816382,"2024-12-31":-14.108052,"2025-03-31":-13.143381,"2025-06-30":-12.033882,"2025-09-30":-11.13149,"2025-12-31":2.116975,"2026-03-31":2.63116,"2026-06-30":1.807416},"roc":{"2016-06-30":-18.80382,"2016-09-30":-14.763752,"2016-12-31":-12.765853,"2017-03-31":-11.015341,"2017-06-30":-9.278452,"2017-09-30":-8.544782,"2017-12-31":-7.827298,"2018-03-31":-7.53531,"2018-06-30":-7.174231,"2018-09-30":-7.256418,"2018-12-31":-4.008099,"2019-03-31":-4.277895,"2019-06-30":-4.994841,"2019-09-30":-4.994394,"2019-12-31":-7.141743,"2020-03-31":-7.592215,"2020-06-30":-8.13536,"2020-09-30":-7.251371,"2020-12-31":-6.018711,"2021-03-31":-7.164135,"2021-06-30":-7.648738,"2021-09-30":-8.561163,"2021-12-31":-4.454086,"2022-03-31":-4.255463,"2022-06-30":-4.194284,"2022-09-30":-3.990318,"2022-12-31":-3.754772,"2023-03-31":-4.674522,"2023-06-30":-4.872766,"2023-09-30":-12.894377,"2023-12-31":-12.701474,"2024-03-31":-9.632929,"2024-06-30":-8.746838,"2024-09-30":-3.719716,"2024-12-31":-23.423753,"2025-03-31":-21.640434,"2025-06-30":-20.054269,"2025-09-30":-18.772248,"2025-12-31":-0.650163,"2026-03-31":-0.304414,"2026-06-30":0.409429},"roic":{"2016-06-30":-22.345517,"2016-09-30":-18.225805,"2016-12-31":-15.33439,"2017-03-31":-12.981141,"2017-06-30":-10.808152,"2017-09-30":-9.864357,"2017-12-31":-8.963343,"2018-03-31":-8.538143,"2018-06-30":-8.149913,"2018-09-30":-8.210164,"2018-12-31":-4.522186,"2019-03-31":-4.802194,"2019-06-30":-5.656797,"2019-09-30":-5.661562,"2019-12-31":-8.049996,"2020-03-31":-8.545843,"2020-06-30":-9.186124,"2020-09-30":-8.205799,"2020-12-31":-6.513914,"2021-03-31":-7.786894,"2021-06-30":-8.317214,"2021-09-30":-9.339092,"2021-12-31":-4.768602,"2022-03-31":-4.563327,"2022-06-30":-4.495066,"2022-09-30":-4.292329,"2022-12-31":-4.014603,"2023-03-31":-4.968853,"2023-06-30":-5.179253,"2023-09-30":-13.756281,"2023-12-31":-13.549531,"2024-03-31":-10.153491,"2024-06-30":-9.290869,"2024-09-30":-3.950615,"2024-12-31":-24.964436,"2025-03-31":-22.880591,"2025-06-30":-21.332152,"2025-09-30":-19.99811,"2025-12-31":-0.695831,"2026-03-31":-0.323936,"2026-06-30":0.435714},"gross_margin":{"2016-03-31":43.186625,"2016-06-30":43.519776,"2016-09-30":44.86584,"2016-12-31":47.261059,"2017-03-31":49.746233,"2017-06-30":50.754994,"2017-09-30":51.491132,"2017-12-31":52.279632,"2018-03-31":52.906456,"2018-06-30":55.435074,"2022-06-30":13.585536,"2022-09-30":13.23982,"2022-12-31":12.86763,"2023-03-31":11.901658,"2023-06-30":10.280616,"2023-09-30":7.799947,"2023-12-31":7.215686,"2024-03-31":7.641841,"2024-06-30":10.027185,"2024-09-30":13.019687,"2024-12-31":16.123617,"2025-03-31":18.951081,"2025-06-30":19.70805,"2025-09-30":24.147953,"2025-12-31":30.344907,"2026-03-31":32.071458,"2026-06-30":35.293469},"ebitda_margin":{"2016-03-31":-45.555486,"2016-06-30":-38.992863,"2016-09-30":-32.434698,"2016-12-31":-26.279693,"2017-03-31":-20.445875,"2017-06-30":-15.748973,"2017-09-30":-13.190486,"2017-12-31":-11.124569,"2018-03-31":-10.444634,"2018-06-30":-9.025816,"2018-09-30":-3.618369,"2018-12-31":3.711014,"2019-03-31":5.951943,"2019-06-30":3.228225,"2019-09-30":-0.219009,"2019-12-31":-4.355807,"2020-03-31":-5.587988,"2020-06-30":-7.293213,"2020-09-30":-6.775867,"2020-12-31":-24.633509,"2021-03-31":-28.840224,"2021-06-30":-25.097502,"2021-09-30":-23.377684,"2021-12-31":-17.742929,"2022-03-31":-15.49586,"2022-06-30":-13.977122,"2022-09-30":-11.957305,"2022-12-31":-9.51615,"2023-03-31":-10.356462,"2023-06-30":-11.780761,"2023-09-30":-62.630108,"2023-12-31":-64.509851,"2024-03-31":-65.118234,"2024-06-30":-61.952251,"2024-09-30":-1.71538,"2024-12-31":-150.871195,"2025-03-31":-143.330652,"2025-06-30":-137.779485,"2025-09-30":-119.838811,"2025-12-31":20.272222,"2026-03-31":21.748106,"2026-06-30":24.185833},"op_margin":{"2016-03-31":-68.122158,"2016-06-30":-60.258723,"2016-09-30":-53.455918,"2016-12-31":-47.34632,"2017-03-31":-43.035736,"2017-06-30":-38.995149,"2017-09-30":-35.806341,"2017-12-31":-34.214015,"2018-03-31":-33.03993,"2018-06-30":-31.209295,"2018-09-30":-24.804575,"2018-12-31":-16.037375,"2019-03-31":-13.496856,"2019-06-30":-16.248924,"2019-09-30":-20.352707,"2019-12-31":-25.127595,"2020-03-31":-26.815805,"2020-06-30":-29.977193,"2020-09-30":-30.400415,"2020-12-31":-50.435105,"2021-03-31":-55.494746,"2021-06-30":-50.462276,"2021-09-30":-47.798554,"2021-12-31":-41.379257,"2022-03-31":-37.782787,"2022-06-30":-34.929629,"2022-09-30":-31.70991,"2022-12-31":-28.525275,"2023-03-31":-29.32891,"2023-06-30":-31.352278,"2023-09-30":-83.757989,"2023-12-31":-87.55782,"2024-03-31":-90.880304,"2024-06-30":-90.025972,"2024-09-30":-31.264058,"2024-12-31":-181.340361,"2025-03-31":-174.055548,"2025-06-30":-169.596651,"2025-09-30":-150.205512,"2025-12-31":-4.265442,"2026-03-31":-1.724464,"2026-06-30":2.655247},"incr_op_margin":{"2017-03-31":40.200953,"2017-06-30":93.359351,"2017-09-30":76.719974,"2017-12-31":41.579777,"2018-03-31":8.2102,"2018-06-30":-5.774113,"2018-09-30":7.369865,"2018-12-31":26.522716,"2019-03-31":33.391237,"2019-06-30":23.11769,"2019-09-30":-3.969119,"2019-12-31":-95.19458,"2020-03-31":-193.628929,"2020-06-30":-1612.109215,"2020-09-30":919.74776,"2020-12-31":-392.007923,"2021-03-31":-201.826782,"2021-06-30":-92.532234,"2021-09-30":-70.456061,"2021-12-31":-29.23667,"2022-03-31":-12.211566,"2022-06-30":-6.354543,"2022-09-30":5.162884,"2022-12-31":0.561515,"2023-03-31":-6.101067,"2023-06-30":-16.373071,"2023-09-30":-629.323103,"2023-12-31":2136.783587,"2024-03-31":426.55263,"2024-06-30":305.367198,"2024-09-30":-421.351853,"2024-12-31":772.899763,"2025-03-31":3817.140924,"2025-06-30":-2602.037155,"2025-09-30":-1012.418503,"2025-12-31":388.247951,"2026-03-31":327.379886,"2026-06-30":275.076745},"pretax_margin":{"2016-03-31":-79.024633,"2016-06-30":-70.609883,"2016-09-30":-64.35918,"2016-12-31":-58.289748,"2017-03-31":-55.734969,"2017-06-30":-55.05308,"2017-09-30":-52.13143,"2017-12-31":-51.688318,"2018-03-31":-50.494232,"2018-06-30":-47.938245,"2018-09-30":-41.429434,"2018-12-31":-33.009246,"2019-03-31":-31.836439,"2019-06-30":-35.189219,"2019-09-30":-41.053932,"2019-12-31":-46.500143,"2020-03-31":-48.223776,"2020-06-30":-52.813257,"2020-09-30":-53.804442,"2020-12-31":-74.552994,"2021-03-31":-75.80167,"2021-06-30":-70.061037,"2021-09-30":-67.266347,"2021-12-31":-60.32837,"2022-03-31":-51.52941,"2022-06-30":-45.575836,"2022-09-30":-37.944977,"2022-12-31":-36.501506,"2023-03-31":-44.835679,"2023-06-30":-49.505101,"2023-09-30":-105.601955,"2023-12-31":-119.281197,"2024-03-31":-121.489959,"2024-06-30":-122.916397,"2024-09-30":-74.624586,"2024-12-31":-215.046039,"2025-03-31":-215.20298,"2025-06-30":-215.446453,"2025-09-30":-191.718883,"2025-12-31":-39.781035,"2026-03-31":-33.980618,"2026-06-30":-26.386771},"net_margin":{"2016-03-31":0.815162,"2016-06-30":6.935468,"2016-09-30":11.001656,"2016-12-31":20.199913,"2017-03-31":19.213973,"2017-06-30":15.829682,"2017-09-30":17.024085,"2017-12-31":23.564151,"2018-03-31":25.120672,"2018-06-30":21.693542,"2018-09-30":15.145821,"2018-12-31":3.507588,"2019-03-31":-1.880828,"2019-06-30":-2.835773,"2019-09-30":0.929734,"2019-12-31":3.067281,"2020-03-31":1.39894,"2020-06-30":-0.003641,"2020-09-30":0.996308,"2020-12-31":-18.802396,"2021-03-31":-16.174275,"2021-06-30":-15.551849,"2021-09-30":-14.060574,"2021-12-31":-4.933247,"2022-03-31":-8.098054,"2022-06-30":-5.863511,"2022-09-30":3.345147,"2022-12-31":7.468569,"2023-03-31":0.859744,"2023-06-30":3.662261,"2023-09-30":-50.644646,"2023-12-31":-71.001317,"2024-03-31":-68.224779,"2024-06-30":-66.364847,"2024-09-30":-18.795108,"2024-12-31":-139.674165,"2025-03-31":-129.970986,"2025-06-30":-120.587647,"2025-09-30":-106.501958,"2025-12-31":15.21635,"2026-03-31":17.876778,"2026-06-30":11.593911},"common_margin":{"2016-03-31":-6.222432,"2016-06-30":0.767248,"2016-09-30":11.001656,"2016-12-31":20.199913,"2017-03-31":19.213973,"2017-06-30":15.829682,"2017-09-30":17.024085,"2017-12-31":23.564151,"2018-03-31":25.120672,"2018-06-30":21.693542,"2018-09-30":15.145821,"2018-12-31":3.507588,"2019-03-31":-1.880828,"2019-06-30":-2.835773,"2019-09-30":0.929734,"2019-12-31":3.067281,"2020-03-31":1.39894,"2020-06-30":-0.003641,"2020-09-30":0.996308,"2020-12-31":-18.802396,"2021-03-31":-16.174275,"2021-06-30":-15.551849,"2021-09-30":-14.060574,"2021-12-31":-4.933247,"2022-03-31":-8.098054,"2022-06-30":-5.863511,"2022-09-30":3.345147,"2022-12-31":7.468569,"2023-03-31":0.859744,"2023-06-30":3.662261,"2023-09-30":-50.644646,"2023-12-31":-71.001317,"2024-03-31":-68.224779,"2024-06-30":-66.364847,"2024-09-30":-18.795108,"2024-12-31":-139.674165,"2025-03-31":-129.970986,"2025-06-30":-120.587647,"2025-09-30":-106.501958,"2025-12-31":15.21635,"2026-03-31":17.876778,"2026-06-30":11.593911},"tax_rate_pct":{"2017-03-31":-24.037532,"2017-06-30":-26.851536,"2017-09-30":-28.270128,"2017-12-31":-4.487724,"2018-03-31":-5.249304,"2018-06-30":-2.984886,"2018-09-30":4.220385,"2018-12-31":-3.715958,"2019-03-31":null,"2019-06-30":null,"2019-09-30":-0.748619,"2019-12-31":2.058411,"2020-03-31":1.943517,"2020-06-30":null,"2020-09-30":8.46966,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":-3.476514,"2022-12-31":-0.270371,"2023-03-31":4.990859,"2023-06-30":3.224765,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":14.215301,"2026-03-31":4.597588,"2026-06-30":-4.509427},"total_debt":{"2015-06-30":337722000,"2015-09-30":468816000,"2015-12-31":534764000,"2016-03-31":632787000,"2016-06-30":754686000,"2016-09-30":815473000,"2016-12-31":898023000,"2017-03-31":949275000,"2017-06-30":1027232000,"2017-09-30":1115795000,"2017-12-31":1294945000,"2018-03-31":1384029000,"2018-06-30":1497609000,"2018-09-30":1564598000,"2018-12-31":1748922000,"2019-03-31":1824222000,"2019-06-30":1963182000,"2019-09-30":2045309000,"2019-12-31":2254940000,"2020-03-31":2438308000,"2020-06-30":2423541000,"2020-09-30":2484876000,"2020-12-31":4796145000,"2021-03-31":5274225000,"2021-06-30":5609558000,"2021-09-30":6136806000,"2021-12-31":6502890000,"2022-03-31":7139160000,"2022-06-30":7602944000,"2022-09-30":7985164000,"2022-12-31":8399149000,"2023-03-31":8926504000,"2023-06-30":9603837000,"2023-09-30":10237544000,"2023-12-31":10671928000,"2024-03-31":11148061000,"2024-06-30":11962351000,"2024-09-30":12452159000,"2024-12-31":12901492000,"2025-03-31":13566073000,"2025-06-30":14038766000,"2025-09-30":14627043000,"2025-12-31":14695571000,"2026-03-31":14795345000,"2026-06-30":15157898000},"st_debt":{"2015-06-30":3928000,"2015-09-30":6441000,"2015-12-31":8951000,"2016-03-31":10890000,"2016-06-30":11371000,"2016-09-30":11127000,"2016-12-31":10015000,"2017-03-31":9198000,"2017-06-30":255525000,"2017-09-30":254883000,"2017-12-31":7421000,"2018-03-31":6737000,"2018-06-30":7332000,"2018-09-30":8372000,"2018-12-31":9193000,"2019-03-31":9459000,"2019-06-30":11206000,"2019-09-30":11152000,"2019-12-31":10064000,"2020-03-31":9167000,"2020-06-30":8065000,"2020-09-30":7541000,"2020-12-31":11037000,"2021-03-31":10707000,"2021-06-30":227896000,"2021-09-30":220447000,"2021-12-31":10901000,"2022-03-31":11135000,"2022-06-30":11597000,"2022-09-30":11786000,"2022-12-31":11444000,"2023-03-31":12460000,"2023-06-30":16058000,"2023-09-30":18611000,"2023-12-31":22053000,"2024-03-31":24015000,"2024-06-30":26434000,"2024-09-30":26532000,"2024-12-31":26045000,"2025-03-31":25526000,"2025-06-30":25482000,"2025-09-30":25360000,"2025-12-31":24557000,"2026-03-31":23921000,"2026-06-30":23162000},"debt_ebitda":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":62.011914,"2019-03-31":37.832801,"2019-06-30":72.038089,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":24.515131,"2026-03-31":21.427219,"2026-06-30":18.032129},"net_debt_ebitda":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":51.218771,"2019-03-31":31.405035,"2019-06-30":59.053097,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":22.45159,"2026-03-31":19.849693,"2026-06-30":16.680264},"debt_ebit":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":164.24916},"net_debt_ebit":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":151.935429},"equity_assets":{"2015-06-30":15.345933,"2015-09-30":21.742174,"2015-12-31":20.261487,"2016-03-31":19.234323,"2016-06-30":19.346133,"2016-09-30":18.799387,"2016-12-31":18.83558,"2017-03-31":20.888736,"2017-06-30":20.670849,"2017-09-30":20.279346,"2017-12-31":20.488775,"2018-03-31":22.790206,"2018-06-30":22.292021,"2018-09-30":21.326926,"2018-12-31":19.973675,"2019-03-31":18.716589,"2019-06-30":17.581682,"2019-09-30":16.937609,"2019-12-31":16.615128,"2020-03-31":14.69179,"2020-06-30":14.790355,"2020-09-30":16.387699,"2020-12-31":42.25777,"2021-03-31":41.418623,"2021-06-30":39.902278,"2021-09-30":38.677676,"2021-12-31":37.946007,"2022-03-31":36.304246,"2022-06-30":35.6543,"2022-09-30":35.644552,"2022-12-31":34.813378,"2023-03-31":32.784118,"2023-06-30":32.197406,"2023-09-30":28.017555,"2023-12-31":25.575391,"2024-03-31":24.86496,"2024-06-30":25.022875,"2024-09-30":23.877831,"2024-12-31":12.836576,"2025-03-31":12.83453,"2025-06-30":13.78572,"2025-09-30":13.42559,"2025-12-31":13.854053,"2026-03-31":14.674897,"2026-06-30":14.940833},"debt_equity":{"2015-06-30":98.213829,"2015-09-30":83.477741,"2015-12-31":96.515777,"2016-03-31":111.840726,"2016-06-30":124.35957,"2016-09-30":129.247518,"2016-12-31":133.443543,"2017-03-31":136.920654,"2017-06-30":142.428389,"2017-09-30":147.995984,"2017-12-31":159.476378,"2018-03-31":148.075329,"2018-06-30":156.258764,"2018-09-30":161.833983,"2018-12-31":184.34796,"2019-03-31":197.311312,"2019-06-30":214.427691,"2019-09-30":220.67814,"2019-12-31":233.737695,"2020-03-31":279.470883,"2020-06-30":272.869967,"2020-09-30":240.422623,"2020-12-31":78.911077,"2021-03-31":85.543325,"2021-06-30":91.11666,"2021-09-30":98.613169,"2021-12-31":103.967458,"2022-03-31":113.965042,"2022-06-30":119.794034,"2022-09-30":120.649132,"2022-12-31":125.20865,"2023-03-31":138.01543,"2023-06-30":145.568836,"2023-09-30":182.45138,"2023-12-31":204.043265,"2024-03-31":215.194797,"2024-06-30":222.939238,"2024-09-30":235.924235,"2024-12-31":505.107534,"2025-03-31":518.699343,"2025-06-30":479.674599,"2025-09-30":490.198505,"2025-12-31":469.134751,"2026-03-31":442.874423,"2026-06-30":434.313272},"debt_capital":{"2015-06-30":49.549433,"2015-09-30":45.497476,"2015-12-31":49.1135,"2016-03-31":52.794724,"2016-06-30":55.42869,"2016-09-30":56.379026,"2016-12-31":57.16309,"2017-03-31":57.791776,"2017-06-30":58.750706,"2017-09-30":59.676766,"2017-12-31":61.460846,"2018-03-31":59.689663,"2018-06-30":60.976944,"2018-09-30":61.807861,"2018-12-31":64.831821,"2019-03-31":66.365222,"2019-06-30":68.196185,"2019-09-30":68.816085,"2019-12-31":70.036348,"2020-03-31":73.647517,"2020-06-30":73.180999,"2020-09-30":70.624749,"2020-12-31":44.106311,"2021-03-31":46.104232,"2021-06-30":47.675938,"2021-09-30":49.650871,"2021-12-31":50.972571,"2022-03-31":53.263393,"2022-06-30":54.50286,"2022-09-30":54.679178,"2022-12-31":55.596732,"2023-03-31":57.985917,"2023-06-30":59.27822,"2023-09-30":64.595677,"2023-12-31":67.109944,"2024-03-31":68.273588,"2024-06-30":69.034422,"2024-09-30":70.231383,"2024-12-31":83.474012,"2025-03-31":83.837061,"2025-06-30":82.748942,"2025-09-30":83.056548,"2025-12-31":82.429469,"2026-03-31":81.579534,"2026-06-30":81.284388},"debt_assets":{"2015-06-30":15.071829,"2015-09-30":18.149875,"2015-12-31":19.555532,"2016-03-31":21.511807,"2016-06-30":24.058767,"2016-09-30":24.297741,"2016-12-31":25.134866,"2017-03-31":28.600994,"2017-06-30":29.441157,"2017-09-30":30.012618,"2017-12-31":32.674756,"2018-03-31":33.746673,"2018-06-30":34.833236,"2018-09-30":34.514214,"2018-12-31":36.821062,"2019-03-31":36.929948,"2019-06-30":37.699995,"2019-09-30":37.3776,"2019-12-31":38.835818,"2020-03-31":41.059276,"2020-06-30":40.358435,"2020-09-30":39.399737,"2020-12-31":33.346061,"2021-03-31":35.430867,"2021-06-30":36.357623,"2021-09-30":38.141282,"2021-12-31":39.451499,"2022-03-31":41.37415,"2022-06-30":42.711724,"2022-09-30":43.004842,"2022-12-31":43.589361,"2023-03-31":45.247141,"2023-06-30":46.86939,"2023-09-30":51.118416,"2023-12-31":52.184862,"2024-03-31":53.5081,"2024-06-30":55.785808,"2024-09-30":56.333591,"2024-12-31":64.838512,"2025-03-31":66.572625,"2025-06-30":66.126598,"2025-09-30":65.81204,"2025-12-31":64.994178,"2026-03-31":64.991366,"2026-06-30":64.89002},"net_debt_equity":{"2015-06-30":0.643022,"2015-09-30":0.366467,"2015-12-31":0.566,"2016-03-31":0.750228,"2016-06-30":0.902132,"2016-09-30":0.963637,"2016-12-31":1.001039,"2017-03-31":1.04909,"2017-06-30":1.1013,"2017-09-30":1.166763,"2017-12-31":1.296992,"2018-03-31":1.22042,"2018-06-30":1.280452,"2018-09-30":1.333756,"2018-12-31":1.522623,"2019-03-31":1.637883,"2019-06-30":1.757767,"2019-09-30":1.803889,"2019-12-31":1.960869,"2020-03-31":2.374927,"2020-06-30":2.329865,"2020-09-30":2.035095,"2020-12-31":0.672589,"2021-03-31":0.723502,"2021-06-30":0.771865,"2021-09-30":0.834902,"2021-12-31":0.903709,"2022-03-31":1.001948,"2022-06-30":1.061944,"2022-09-30":1.06204,"2022-12-31":1.110016,"2023-03-31":1.249781,"2023-06-30":1.316077,"2023-09-30":1.65486,"2023-12-31":1.851562,"2024-03-31":2.000768,"2024-06-30":2.035151,"2024-09-30":2.167766,"2024-12-31":4.680152,"2025-03-31":4.812709,"2025-06-30":4.450941,"2025-09-30":4.514655,"2025-12-31":4.296457,"2026-03-31":4.102689,"2026-06-30":4.017529},"net_debt_capital":{"2015-06-30":32.440807,"2015-09-30":19.97337,"2015-12-31":28.801754,"2016-03-31":35.414741,"2016-06-30":40.209204,"2016-09-30":42.034773,"2016-12-31":42.881404,"2017-03-31":44.280211,"2017-06-30":45.427831,"2017-09-30":47.047677,"2017-12-31":49.984978,"2018-03-31":49.195543,"2018-06-30":49.967162,"2018-09-30":50.93901,"2018-12-31":53.547875,"2019-03-31":55.089819,"2019-06-30":55.903703,"2019-09-30":56.252334,"2019-12-31":58.754792,"2020-03-31":62.585233,"2020-06-30":62.484645,"2020-09-30":59.781419,"2020-12-31":37.593489,"2021-03-31":38.99367,"2021-06-30":40.387123,"2021-09-30":42.036572,"2021-12-31":44.306511,"2022-03-31":46.82765,"2022-06-30":48.315395,"2022-09-30":48.132513,"2022-12-31":49.288359,"2023-03-31":52.508383,"2023-06-30":53.593007,"2023-09-30":58.589204,"2023-12-31":60.897969,"2024-03-31":63.477199,"2024-06-30":63.019636,"2024-09-30":64.531405,"2024-12-31":77.34413,"2025-03-31":77.787532,"2025-06-30":76.783439,"2025-09-30":76.493834,"2025-12-31":75.491034,"2026-03-31":75.573441,"2026-06-30":75.190511},"ebitda":{"2016-03-31":-161117000,"2016-06-30":-157344000,"2016-09-30":-140427000,"2016-12-31":-119283000,"2017-03-31":-94105000,"2017-06-30":-73760000,"2017-09-30":-66066000,"2017-12-31":-59243000,"2018-03-31":-59722000,"2018-06-30":-55212000,"2018-09-30":-24320000,"2018-12-31":28203000,"2019-03-31":48218000,"2019-06-30":27252000,"2019-09-30":-1872000,"2019-12-31":-37398000,"2020-03-31":-48884000,"2020-06-30":-62102000,"2020-09-30":-57305000,"2020-12-31":-227168000,"2021-03-31":-301742000,"2021-06-30":-317766000,"2021-09-30":-349527000,"2021-12-31":-285653000,"2022-03-31":-274423000,"2022-06-30":-273163000,"2022-09-30":-256783000,"2022-12-31":-220910000,"2023-03-31":-250159000,"2023-06-30":-285224000,"2023-09-30":-1473295000,"2023-12-31":-1457802000,"2024-03-31":-1385815000,"2024-06-30":-1277347000,"2024-09-30":-34922000,"2024-12-31":-3074331000,"2025-03-31":-2986727000,"2025-06-30":-2933700000,"2025-09-30":-2776253000,"2025-12-31":599449000,"2026-03-31":690493000,"2026-06-30":840605000},"ebitda_capex":{"2016-06-30":-173891000,"2016-09-30":-155435000,"2016-12-31":-131827000,"2017-03-31":-104236000,"2017-06-30":-82560000,"2017-09-30":-74169000,"2017-12-31":-67199000,"2018-03-31":-66589000,"2018-06-30":-61466000,"2018-09-30":-29399000,"2018-12-31":23252000,"2019-03-31":42271000,"2019-06-30":11113000,"2019-09-30":-24928000,"2019-12-31":-62743000,"2020-03-31":-74817000,"2020-06-30":-75834000,"2020-09-30":-63850000,"2020-12-31":-230263000,"2021-03-31":-301771000,"2021-06-30":-324036000,"2021-09-30":-361878000,"2021-12-31":-294229000,"2022-03-31":-289431000,"2022-06-30":-280530000,"2022-09-30":-264539000,"2022-12-31":-239113000,"2023-03-31":-265887000,"2023-06-30":-310756000,"2023-09-30":-1496976000,"2023-12-31":-1478762000,"2025-06-30":-2935591000,"2025-09-30":-2779431000},"ebit":{"2016-03-31":-240929000,"2016-06-30":-243156000,"2016-09-30":-231439000,"2016-12-31":-214904000,"2017-03-31":-198078000,"2017-06-30":-182633000,"2017-09-30":-179340000,"2017-12-31":-182204000,"2018-03-31":-188921000,"2018-06-30":-190911000,"2018-09-30":-166718000,"2018-12-31":-121881000,"2019-03-31":-109341000,"2019-06-30":-137170000,"2019-09-30":-173967000,"2019-12-31":-215740000,"2020-03-31":-234586000,"2020-06-30":-255257000,"2020-09-30":-257103000,"2020-12-31":-465108000,"2021-03-31":-580616000,"2021-06-30":-638916000,"2021-09-30":-714651000,"2021-12-31":-666187000,"2022-03-31":-669112000,"2022-06-30":-682650000,"2022-09-30":-680970000,"2022-12-31":-662192000,"2023-03-31":-708436000,"2023-06-30":-759070000,"2023-09-30":-1970302000,"2023-12-31":-1978643000,"2024-03-31":-1934071000,"2024-06-30":-1856178000,"2024-09-30":-636479000,"2024-12-31":-3695207000,"2025-03-31":-3626973000,"2025-06-30":-3611174000,"2025-09-30":-3479745000,"2025-12-31":-126129000,"2026-03-31":-54751000,"2026-06-30":92286000},"cash_ratio":{"2015-06-30":0.601498,"2015-09-30":1.136655,"2015-12-31":0.875951,"2016-03-31":0.813294,"2016-06-30":0.808257,"2016-09-30":0.778079,"2016-12-31":0.916575,"2017-03-31":0.929011,"2017-06-30":0.465192,"2017-09-30":0.43399,"2017-12-31":0.777097,"2018-03-31":0.810315,"2018-06-30":0.838477,"2018-09-30":0.716752,"2018-12-31":0.817857,"2019-03-31":0.920226,"2019-06-30":0.554746,"2019-09-30":0.8704,"2019-12-31":0.685216,"2020-03-31":0.771443,"2020-06-30":0.684772,"2020-09-30":0.639866,"2020-12-31":0.785714,"2021-03-31":1.018274,"2021-06-30":0.766327,"2021-09-30":0.733174,"2021-12-31":0.840247,"2022-03-31":0.806249,"2022-06-30":0.870968,"2022-09-30":0.883186,"2022-12-31":0.824806,"2023-03-31":0.733229,"2023-06-30":0.647879,"2023-09-30":0.668845,"2023-12-31":0.663799,"2024-03-31":0.614827,"2024-06-30":1.034239,"2024-09-30":0.925891,"2024-12-31":0.70995,"2025-03-31":0.775688,"2025-06-30":0.797764,"2025-09-30":0.813466,"2025-12-31":0.949692,"2026-03-31":0.801552,"2026-06-30":0.745929},"current_ratio":{"2015-06-30":1.181507,"2015-09-30":1.724007,"2015-12-31":1.424721,"2016-03-31":1.494985,"2016-06-30":1.4604,"2016-09-30":1.383753,"2016-12-31":1.508861,"2017-03-31":1.427703,"2017-06-30":0.711617,"2017-09-30":0.719593,"2017-12-31":1.339771,"2018-03-31":1.531247,"2018-06-30":1.500829,"2018-09-30":1.161921,"2018-12-31":1.239721,"2019-03-31":1.374873,"2019-06-30":0.830999,"2019-09-30":1.322201,"2019-12-31":1.384339,"2020-03-31":1.490902,"2020-06-30":1.233793,"2020-09-30":1.083019,"2020-12-31":1.262242,"2021-03-31":1.58813,"2021-06-30":1.248004,"2021-09-30":1.242309,"2021-12-31":1.529185,"2022-03-31":1.597656,"2022-06-30":1.72591,"2022-09-30":1.736738,"2022-12-31":1.815432,"2023-03-31":1.812384,"2023-06-30":1.465219,"2023-09-30":1.354993,"2023-12-31":1.264824,"2024-03-31":1.311492,"2024-06-30":1.663272,"2024-09-30":1.468118,"2024-12-31":1.290865,"2025-03-31":1.321108,"2025-06-30":1.407656,"2025-09-30":1.457278,"2025-12-31":1.655235,"2026-03-31":1.446659,"2026-06-30":1.422107},"quick_ratio":{"2015-06-30":0.857443,"2015-09-30":1.368808,"2015-12-31":1.114682,"2016-03-31":1.03495,"2016-06-30":1.028914,"2016-09-30":0.969455,"2016-12-31":1.162743,"2017-03-31":1.155322,"2017-06-30":0.59306,"2017-09-30":0.568216,"2017-12-31":0.971087,"2018-03-31":1.180001,"2018-06-30":1.220916,"2018-09-30":0.887006,"2018-12-31":0.996354,"2019-03-31":1.120706,"2019-06-30":0.676783,"2019-09-30":1.046041,"2019-12-31":0.831847,"2020-03-31":0.909427,"2020-06-30":0.800759,"2020-09-30":0.758366,"2020-12-31":0.891267,"2021-03-31":1.175377,"2021-06-30":0.91195,"2021-09-30":0.871708,"2021-12-31":0.984535,"2022-03-31":0.993694,"2022-06-30":1.089762,"2022-09-30":1.085344,"2022-12-31":1.010236,"2023-03-31":0.923393,"2023-06-30":0.799397,"2023-09-30":0.801562,"2023-12-31":0.779378,"2024-03-31":0.748017,"2024-06-30":1.212805,"2024-09-30":1.093102,"2024-12-31":0.83787,"2025-03-31":0.912077,"2025-06-30":0.944791,"2025-09-30":0.988214,"2025-12-31":1.151323,"2026-03-31":0.972645,"2026-06-30":0.900461},"cfo_avg_cl":{"2016-06-30":-0.706624,"2016-09-30":-0.644789,"2016-12-31":-0.605633,"2017-03-31":-0.447102,"2017-06-30":-0.26769,"2017-09-30":-0.154216,"2017-12-31":-0.256288,"2018-03-31":-0.294938,"2018-06-30":-0.193841,"2018-09-30":-0.15692,"2018-12-31":-0.182812,"2019-03-31":-0.016613,"2019-06-30":-0.127772,"2019-09-30":-0.314526,"2019-12-31":-0.453265,"2020-03-31":-0.820118,"2020-06-30":-0.519612,"2020-09-30":-0.517215,"2020-12-31":-0.444266,"2021-03-31":-0.607312,"2021-06-30":-0.637351,"2021-09-30":-0.730948,"2021-12-31":-0.854138,"2022-03-31":-0.950314,"2022-06-30":-0.867902,"2022-09-30":-0.697744,"2022-12-31":-0.783174,"2023-03-31":-0.929496,"2023-06-30":-0.858817,"2023-09-30":-0.805664,"2023-12-31":-0.620924,"2024-03-31":-0.432793,"2024-06-30":-0.437046,"2024-09-30":-0.496109,"2024-12-31":-0.542863,"2025-03-31":-0.573598,"2025-06-30":-0.712867,"2025-09-30":-0.618358,"2025-12-31":-0.319636,"2026-03-31":-0.233971,"2026-06-30":-0.143356},"cfo_liab":{"2016-06-30":-0.070869,"2016-09-30":-0.068037,"2016-12-31":-0.059975,"2017-03-31":-0.050986,"2017-06-30":-0.044528,"2017-09-30":-0.025751,"2017-12-31":-0.027412,"2018-03-31":-0.029708,"2018-06-30":-0.027287,"2018-09-30":-0.023248,"2018-12-31":-0.018697,"2019-03-31":-0.001512,"2019-06-30":-0.016494,"2019-09-30":-0.032864,"2019-12-31":-0.049057,"2020-03-31":-0.07696,"2020-06-30":-0.069588,"2020-09-30":-0.060558,"2020-12-31":-0.044825,"2021-03-31":-0.05161,"2021-06-30":-0.065705,"2021-09-30":-0.080344,"2021-12-31":-0.091709,"2022-03-31":-0.092747,"2022-06-30":-0.091679,"2022-09-30":-0.078506,"2022-12-31":-0.076538,"2023-03-31":-0.089244,"2023-06-30":-0.08426,"2023-09-30":-0.07793,"2023-12-31":-0.060633,"2024-03-31":-0.037263,"2024-06-30":-0.03688,"2024-09-30":-0.041394,"2024-12-31":-0.048695,"2025-03-31":-0.044671,"2025-06-30":-0.048343,"2025-09-30":-0.044181,"2025-12-31":-0.023909,"2026-03-31":-0.017217,"2026-06-30":-0.011025},"cfo_capex":{"2016-06-30":-9.613646,"2016-09-30":-10.698627,"2016-12-31":-12.004145,"2017-03-31":-10.923403,"2017-06-30":-11.515682,"2017-09-30":-7.715044,"2017-12-31":-8.954123,"2018-03-31":-11.579001,"2018-06-30":-12.758075,"2018-09-30":-14.334908,"2018-12-31":-12.615835,"2019-03-31":-0.88986,"2019-06-30":-3.801661,"2019-09-30":-5.544544,"2019-12-31":-8.06814,"2020-03-31":-12.832569,"2020-06-30":-21.855884,"2020-09-30":-40.510008,"2020-12-31":-102.737318,"2021-03-31":-13335.655172,"2021-06-30":-83.171132,"2021-09-30":-55.626427,"2021-12-31":-95.287547,"2022-03-31":-59.164979,"2022-06-30":-124.295236,"2022-09-30":-106.430763,"2022-12-31":-46.629292,"2023-03-31":-65.596834,"2023-06-30":-40.577511,"2023-09-30":-42.625143,"2023-12-31":-39.157443,"2025-06-30":-429.074564,"2025-09-30":-244.413782},"wc":{"2015-06-30":35188000,"2015-09-30":167525000,"2015-12-31":107234000,"2016-03-31":126783000,"2016-06-30":118037000,"2016-09-30":102329000,"2016-12-31":124561000,"2017-03-31":102177000,"2017-06-30":-144408000,"2017-09-30":-152567000,"2017-12-31":105718000,"2018-03-31":159527000,"2018-06-30":161514000,"2018-09-30":62155000,"2018-12-31":89222000,"2019-03-31":126258000,"2019-06-30":-107804000,"2019-09-30":138228000,"2019-12-31":203736000,"2020-03-31":233059000,"2020-06-30":120941000,"2020-09-30":49499000,"2020-12-31":236373000,"2021-03-31":469819000,"2021-06-30":277543000,"2021-09-30":311034000,"2021-12-31":535599000,"2022-03-31":639439000,"2022-06-30":719375000,"2022-09-30":797523000,"2022-12-31":942192000,"2023-03-31":934255000,"2023-06-30":661394000,"2023-09-30":505250000,"2023-12-31":394100000,"2024-03-31":396785000,"2024-06-30":668408000,"2024-09-30":510954000,"2024-12-31":388154000,"2025-03-31":405232000,"2025-06-30":517169000,"2025-09-30":649691000,"2025-12-31":853454000,"2026-03-31":606989000,"2026-06-30":643059000},"wc_assets":{"2015-06-30":1.570367,"2015-09-30":6.48561,"2015-12-31":3.921389,"2016-03-31":4.310031,"2016-06-30":3.762922,"2016-09-30":3.048983,"2016-12-31":3.486352,"2017-03-31":3.078522,"2017-06-30":-4.13883,"2017-09-30":-4.103742,"2017-12-31":2.667534,"2018-03-31":3.889735,"2018-06-30":3.756692,"2018-09-30":1.371107,"2018-12-31":1.878442,"2019-03-31":2.555994,"2019-06-30":-2.070216,"2019-09-30":2.526088,"2019-12-31":3.508854,"2020-03-31":3.924539,"2020-06-30":2.013991,"2020-09-30":0.784847,"2020-12-31":1.643426,"2021-03-31":3.156121,"2021-06-30":1.798859,"2021-09-30":1.933129,"2021-12-31":3.249353,"2022-03-31":3.705792,"2022-06-30":4.041296,"2022-09-30":4.295134,"2022-12-31":4.889727,"2023-03-31":4.735602,"2023-06-30":3.227786,"2023-09-30":2.52283,"2023-12-31":1.927117,"2024-03-31":1.904476,"2024-06-30":3.117086,"2024-09-30":2.311557,"2024-12-31":1.95073,"2025-03-31":1.98859,"2025-06-30":2.436014,"2025-09-30":2.923181,"2025-12-31":3.774575,"2026-03-31":2.666315,"2026-06-30":2.752896},"cash_assets":{"2015-06-30":5.204061,"2015-09-30":10.182089,"2015-12-31":8.087532,"2016-03-31":7.08167,"2016-06-30":6.606003,"2016-09-30":6.181961,"2016-12-31":6.279721,"2017-03-31":6.686837,"2017-06-30":6.67636,"2017-09-30":6.351417,"2017-12-31":6.100977,"2018-03-31":5.933048,"2018-06-30":6.289366,"2018-09-30":6.06929,"2018-12-31":6.408687,"2019-03-31":6.274372,"2019-06-30":6.79549,"2019-09-30":6.824027,"2019-12-31":6.25573,"2020-03-31":6.167341,"2020-06-30":5.89891,"2020-09-30":6.049216,"2020-12-31":4.923944,"2021-03-31":5.464431,"2021-06-30":5.558443,"2021-09-30":5.849225,"2021-12-31":5.159364,"2022-03-31":4.999182,"2022-06-30":4.84887,"2022-09-30":5.148912,"2022-12-31":4.945937,"2023-03-31":4.274189,"2023-06-30":4.495116,"2023-09-30":4.753281,"2023-12-31":4.830448,"2024-03-31":3.759077,"2024-06-30":4.86047,"2024-09-30":4.572033,"2024-12-31":4.761391,"2025-03-31":4.803759,"2025-06-30":4.767172,"2025-09-30":5.200139,"2025-12-31":5.470833,"2026-03-31":4.78483,"2026-06-30":4.864794},"cash_debt":{"2015-06-30":0.345284,"2015-09-30":0.561,"2015-12-31":0.413567,"2016-03-31":0.329199,"2016-06-30":0.274578,"2016-09-30":0.254425,"2016-12-31":0.249841,"2017-03-31":0.233797,"2017-06-30":0.22677,"2017-09-30":0.211625,"2017-12-31":0.186718,"2018-03-31":0.175811,"2018-06-30":0.180556,"2018-09-30":0.175849,"2018-12-31":0.17405,"2019-03-31":0.169899,"2019-06-30":0.180252,"2019-09-30":0.18257,"2019-12-31":0.161081,"2020-03-31":0.150206,"2020-06-30":0.146163,"2020-09-30":0.153534,"2020-12-31":0.147662,"2021-03-31":0.154228,"2021-06-30":0.152882,"2021-09-30":0.153357,"2021-12-31":0.130777,"2022-03-31":0.120829,"2022-06-30":0.113525,"2022-09-30":0.119729,"2022-12-31":0.113467,"2023-03-31":0.094463,"2023-06-30":0.095907,"2023-09-30":0.092986,"2023-12-31":0.092564,"2024-03-31":0.070252,"2024-06-30":0.087127,"2024-09-30":0.08116,"2024-12-31":0.073435,"2025-03-31":0.072158,"2025-06-30":0.072092,"2025-09-30":0.079015,"2025-12-31":0.084174,"2026-03-31":0.073623,"2026-06-30":0.07497},"fcf_debt":{"2016-06-30":-0.232711,"2016-09-30":-0.215302,"2016-12-31":-0.181648,"2017-03-31":-0.127251,"2017-06-30":-0.107218,"2017-09-30":-0.063289,"2017-12-31":-0.061157,"2018-03-31":-0.062412,"2018-06-30":-0.057454,"2018-09-30":-0.04978,"2018-12-31":-0.038545,"2019-03-31":-0.006161,"2019-06-30":-0.039474,"2019-09-30":-0.073774,"2019-12-31":-0.101924,"2020-03-31":-0.147118,"2020-06-30":-0.129503,"2020-09-30":-0.109335,"2020-12-31":-0.066943,"2021-03-31":-0.073331,"2021-06-30":-0.094081,"2021-09-30":-0.113967,"2021-12-31":-0.126984,"2022-03-31":-0.126479,"2022-06-30":-0.121407,"2022-09-30":-0.104348,"2022-12-31":-0.103224,"2023-03-31":-0.11734,"2023-06-30":-0.110535,"2023-09-30":-0.100912,"2023-12-31":-0.07887,"2025-06-30":-0.05793,"2025-09-30":-0.053321},"liab_equity":{"2015-06-30":4.70787,"2015-09-30":3.134009,"2015-12-31":3.479518,"2016-03-31":3.655683,"2016-06-30":3.698839,"2016-09-30":3.740404,"2016-12-31":3.730863,"2017-03-31":3.13064,"2017-06-30":3.155482,"2017-09-30":3.219971,"2017-12-31":3.200524,"2018-03-31":2.863527,"2018-06-30":3.05099,"2018-09-30":3.239284,"2018-12-31":3.521322,"2019-03-31":3.785618,"2019-06-30":4.062885,"2019-09-30":4.196923,"2019-12-31":4.320732,"2020-03-31":4.956199,"2020-06-30":4.855905,"2020-09-30":4.236132,"2020-12-31":1.167107,"2021-03-31":1.215358,"2021-06-30":1.289172,"2021-09-30":1.374113,"2021-12-31":1.424627,"2022-03-31":1.528311,"2022-06-30":1.57373,"2022-09-30":1.588701,"2022-12-31":1.653188,"2023-03-31":1.787416,"2023-06-30":1.863677,"2023-09-30":2.30841,"2023-12-31":2.588075,"2024-03-31":2.71713,"2024-06-30":2.682738,"2024-09-30":2.855217,"2024-12-31":6.159906,"2025-03-31":6.224792,"2025-06-30":5.734704,"2025-09-30":5.891917,"2025-12-31":5.627043,"2026-03-31":5.330691,"2026-06-30":5.200936},"altman_z":{"2016-03-31":0.050263,"2016-06-30":0.053125,"2016-09-30":0.093444,"2016-12-31":0.104502,"2017-03-31":0.143385,"2017-06-30":0.128863,"2017-09-30":0.100131,"2017-12-31":0.232512,"2018-03-31":0.330426,"2018-06-30":0.416503,"2018-09-30":0.382125,"2018-12-31":0.36985,"2019-03-31":0.459481,"2019-06-30":0.462784,"2019-09-30":0.437603,"2019-12-31":0.369422,"2020-03-31":0.286793,"2020-06-30":0.390495,"2020-09-30":1.225347,"2020-12-31":1.166538,"2021-03-31":0.914965,"2021-06-30":0.812361,"2021-09-30":0.597163,"2021-12-31":0.483874,"2022-03-31":0.422858,"2022-06-30":0.344748,"2022-09-30":0.389562,"2022-12-31":0.356502,"2023-03-31":0.280844,"2023-06-30":0.22284,"2023-09-30":-0.126006,"2023-12-31":-0.092914,"2024-03-31":-0.159607,"2024-06-30":-0.131969,"2024-09-30":0.093083,"2024-12-31":-0.708547,"2025-03-31":-0.702738,"2025-06-30":-0.624925,"2025-09-30":-0.488464,"2025-12-31":0.066842,"2026-03-31":0.0459,"2026-06-30":0.088472},"interest_cover_cfo":{"2016-06-30":-7.152778,"2016-09-30":-6.301728,"2016-12-31":-4.749303,"2017-03-31":-2.586382,"2017-06-30":-2.075602,"2017-09-30":-0.653923,"2017-12-31":-0.688368,"2018-03-31":-0.613069,"2018-06-30":-0.369322,"2018-09-30":-0.064243,"2018-12-31":0.181516,"2019-03-31":0.933788,"2019-06-30":0.238639,"2019-09-30":-0.423426,"2019-12-31":-1.055724,"2020-03-31":-2.085675,"2020-06-30":-1.533641,"2020-09-30":-1.288059,"2020-12-31":-1.658051,"2021-03-31":-1.629037,"2021-06-30":-2.124149,"2021-09-30":-2.370166,"2021-12-31":-2.627907,"2022-03-31":-2.727241,"2022-06-30":-2.663802,"2022-09-30":-2.112236,"2022-12-31":-1.828198,"2023-03-31":-2.172394,"2023-06-30":-1.799046,"2023-09-30":-1.502109,"2023-12-31":-0.895255,"2024-03-31":-0.102438,"2024-06-30":-0.029517,"2024-09-30":-0.146984,"2024-12-31":-0.295742,"2025-03-31":-0.160088,"2025-06-30":-0.222278,"2025-09-30":-0.08672,"2025-12-31":0.431772,"2026-03-31":0.606943,"2026-06-30":0.746546},"ar_turnover":{"2016-06-30":7.599891,"2016-09-30":8.266564,"2016-12-31":7.531514,"2017-03-31":8.305091,"2017-06-30":7.766836,"2017-09-30":8.074366,"2017-12-31":8.830298,"2018-03-31":6.927628,"2018-06-30":6.529664,"2018-09-30":9.713856,"2018-12-31":11.987649,"2019-03-31":9.075269,"2019-06-30":8.392276,"2019-09-30":12.149603,"2019-12-31":11.911212,"2020-03-31":13.151897,"2020-06-30":12.354425,"2020-09-30":11.584757,"2020-12-31":10.669247,"2021-03-31":10.95508,"2021-06-30":11.356969,"2021-09-30":12.034216,"2021-12-31":13.350753,"2022-03-31":10.863088,"2022-06-30":10.291701,"2022-09-30":10.827826,"2022-12-31":12.886337,"2023-03-31":11.523143,"2023-06-30":11.202702,"2023-09-30":11.538914,"2023-12-31":11.701115,"2024-03-31":10.959884,"2024-06-30":10.430114,"2024-09-30":10.962787,"2024-12-31":11.891902,"2025-03-31":12.193749,"2025-06-30":11.620317,"2025-09-30":10.755334,"2025-12-31":13.647689,"2026-03-31":15.693176,"2026-06-30":16.474189},"dso":{"2016-06-30":48.027006,"2016-09-30":44.153777,"2016-12-31":48.46303,"2017-03-31":43.948946,"2017-06-30":46.994681,"2017-09-30":45.204787,"2017-12-31":41.33496,"2018-03-31":52.687589,"2018-06-30":55.89874,"2018-09-30":37.575191,"2018-12-31":30.448005,"2019-03-31":40.219195,"2019-06-30":43.492375,"2019-09-30":30.042135,"2019-12-31":30.643398,"2020-03-31":27.752651,"2020-06-30":29.544071,"2020-09-30":31.50692,"2020-12-31":34.210475,"2021-03-31":33.317875,"2021-06-30":32.138857,"2021-09-30":30.330185,"2021-12-31":27.339281,"2022-03-31":33.600023,"2022-06-30":35.465469,"2022-09-30":33.709444,"2022-12-31":28.324574,"2023-03-31":31.675386,"2023-06-30":32.581425,"2023-09-30":31.632092,"2023-12-31":31.193608,"2024-03-31":33.303271,"2024-06-30":34.994823,"2024-09-30":33.294453,"2024-12-31":30.693156,"2025-03-31":29.933369,"2025-06-30":31.410503,"2025-09-30":33.936648,"2025-12-31":26.744455,"2026-03-31":23.258517,"2026-06-30":22.155871},"inv_turnover":{"2016-06-30":3.617287,"2016-09-30":3.463307,"2016-12-31":3.45467,"2017-03-31":2.998347,"2017-06-30":3.272598,"2017-09-30":3.255467,"2017-12-31":3.142211,"2018-03-31":3.651117,"2018-06-30":4.067334,"2022-06-30":3.800108,"2022-09-30":3.605168,"2022-12-31":3.134228,"2023-03-31":2.947709,"2023-06-30":3.24412,"2023-09-30":3.467743,"2023-12-31":3.371933,"2024-03-31":3.024152,"2024-06-30":3.2407,"2024-09-30":3.526887,"2024-12-31":3.966367,"2025-03-31":4.087394,"2025-06-30":4.049946,"2025-09-30":3.852162,"2025-12-31":4.560039,"2026-03-31":4.767293,"2026-06-30":3.942051},"dio":{"2016-06-30":100.904341,"2016-09-30":105.390587,"2016-12-31":105.654083,"2017-03-31":121.733733,"2017-06-30":111.532174,"2017-09-30":112.119097,"2017-12-31":116.160258,"2018-03-31":99.969409,"2018-06-30":89.73937,"2022-06-30":96.04989,"2022-09-30":101.243562,"2022-12-31":116.456115,"2023-03-31":123.824988,"2023-06-30":112.511264,"2023-09-30":105.255791,"2023-12-31":108.246528,"2024-03-31":120.694985,"2024-06-30":112.629988,"2024-09-30":103.4907,"2024-12-31":92.023762,"2025-03-31":89.298949,"2025-06-30":90.124663,"2025-09-30":94.751992,"2025-12-31":80.043173,"2026-03-31":76.563363,"2026-06-30":92.591395},"ap_turnover":{"2016-06-30":2.792198,"2016-09-30":2.558783,"2016-12-31":2.813748,"2017-03-31":2.905396,"2017-06-30":2.729169,"2017-09-30":2.462145,"2017-12-31":2.804808,"2018-03-31":3.25974,"2018-06-30":3.398267,"2022-06-30":6.290218,"2022-09-30":5.989709,"2022-12-31":6.449207,"2023-03-31":5.820317,"2023-06-30":7.38807,"2023-09-30":7.590037,"2023-12-31":7.358458,"2024-03-31":6.21125,"2024-06-30":6.802847,"2024-09-30":6.550643,"2024-12-31":5.843928,"2025-03-31":6.077023,"2025-06-30":6.889074,"2025-09-30":6.05179,"2025-12-31":6.58856,"2026-03-31":7.046503,"2026-06-30":7.481561},"dpo":{"2016-06-30":130.721373,"2016-09-30":142.645954,"2016-12-31":129.720226,"2017-03-31":125.628329,"2017-06-30":133.740331,"2017-09-30":148.244726,"2017-12-31":130.133701,"2018-03-31":111.972109,"2018-06-30":107.407679,"2022-06-30":58.026607,"2022-09-30":60.937847,"2022-12-31":56.596104,"2023-03-31":62.711359,"2023-06-30":49.403972,"2023-09-30":48.089358,"2023-12-31":49.602787,"2024-03-31":58.764342,"2024-06-30":53.654006,"2024-09-30":55.719721,"2024-12-31":62.457985,"2025-03-31":60.062299,"2025-06-30":52.982445,"2025-09-30":60.312735,"2025-12-31":55.39906,"2026-03-31":51.798744,"2026-06-30":48.78661},"ccc":{"2016-06-30":18.209974,"2016-09-30":6.898409,"2016-12-31":24.396887,"2017-03-31":40.05435,"2017-06-30":24.786524,"2017-09-30":9.079159,"2017-12-31":27.361518,"2018-03-31":40.684889,"2018-06-30":38.230431,"2022-06-30":73.488751,"2022-09-30":74.015159,"2022-12-31":88.184585,"2023-03-31":92.789015,"2023-06-30":95.688717,"2023-09-30":88.798525,"2023-12-31":89.837349,"2024-03-31":95.233913,"2024-06-30":93.970804,"2024-09-30":81.065432,"2024-12-31":60.258932,"2025-03-31":59.170019,"2025-06-30":68.55272,"2025-09-30":68.375905,"2025-12-31":51.388568,"2026-03-31":48.023136,"2026-06-30":65.960656},"inv_to_cash":{"2016-06-30":148.931347,"2016-09-30":149.544363,"2016-12-31":154.117113,"2017-03-31":165.682679,"2017-06-30":158.526855,"2017-09-30":157.323884,"2017-12-31":157.495218,"2018-03-31":152.656998,"2018-06-30":145.63811,"2022-06-30":131.515359,"2022-09-30":134.953006,"2022-12-31":144.780689,"2023-03-31":155.500374,"2023-06-30":145.092689,"2023-09-30":136.887883,"2023-12-31":139.440136,"2024-03-31":153.998255,"2024-06-30":147.62481,"2024-09-30":136.785153,"2024-12-31":122.716918,"2025-03-31":119.232318,"2025-06-30":121.535166,"2025-09-30":128.68864,"2025-12-31":106.787627,"2026-03-31":99.82188,"2026-06-30":114.747266},"inventories":{"2015-06-30":37804000,"2015-09-30":51907000,"2015-12-31":71258000,"2016-03-31":94682000,"2016-06-30":88207000,"2016-09-30":85941000,"2016-12-31":67326000,"2017-03-31":59603000,"2017-06-30":52744000,"2017-09-30":63323000,"2017-12-31":94427000,"2018-03-31":87902000,"2018-06-30":81304000,"2018-09-30":95978000,"2018-12-31":79467000,"2019-03-31":76184000,"2019-06-30":89829000,"2019-09-30":109777000,"2019-12-31":260571000,"2020-03-31":257614000,"2020-06-30":210507000,"2020-09-30":177967000,"2020-12-31":283045000,"2021-03-31":289772000,"2021-06-30":341423000,"2021-09-30":444519000,"2021-12-31":506819000,"2022-03-31":555946000,"2022-06-30":547419000,"2022-09-30":589094000,"2022-12-31":783904000,"2023-03-31":887890000,"2023-06-30":791740000,"2023-09-30":661801000,"2023-12-31":459746000,"2024-03-31":411993000,"2024-06-30":353125000,"2024-09-30":342348000,"2024-12-31":402083000,"2025-03-31":414401000,"2025-06-30":491150000,"2025-09-30":569987000,"2025-12-31":501286000,"2026-03-31":490390000,"2026-06-30":649853000},"asset_turnover":{"2016-06-30":0.150075,"2016-09-30":0.145795,"2016-12-31":0.143925,"2017-03-31":0.147035,"2017-06-30":0.141368,"2017-09-30":0.141608,"2017-12-31":0.141334,"2018-03-31":0.154118,"2018-06-30":0.157081,"2018-09-30":0.162921,"2018-12-31":0.174449,"2019-03-31":0.179212,"2019-06-30":0.177596,"2019-09-30":0.170863,"2019-12-31":0.162669,"2020-03-31":0.160837,"2020-06-30":0.151886,"2020-09-30":0.1436,"2020-12-31":0.091355,"2021-03-31":0.100483,"2021-06-30":0.118143,"2021-09-30":0.133515,"2021-12-31":0.104318,"2022-03-31":0.110198,"2022-06-30":0.117628,"2022-09-30":0.123926,"2022-12-31":0.129862,"2023-03-31":0.130625,"2023-06-30":0.126457,"2023-09-30":0.1219,"2023-12-31":0.11379,"2024-03-31":0.104932,"2024-06-30":0.098337,"2024-09-30":0.096641,"2024-12-31":0.101007,"2025-03-31":0.101125,"2025-06-30":0.099794,"2025-09-30":0.104519,"2025-12-31":0.139125,"2026-03-31":0.147183,"2026-06-30":0.155894},"mcap":{"2015-09-30":1121981910,"2015-12-31":1192089140,"2016-03-31":633846720,"2016-06-30":574797340,"2016-09-30":651659400,"2016-12-31":553944510,"2017-03-31":565072200,"2017-06-30":754292800,"2017-09-30":592057350,"2017-12-31":633365000,"2018-03-31":970521330,"2018-06-30":1452904050,"2018-09-30":1388950880,"2018-12-31":1137910000,"2019-03-31":1613230340,"2019-06-30":2198653240,"2019-09-30":1903293360,"2019-12-31":1677266160,"2020-03-31":1227657060,"2020-06-30":2272464060,"2020-09-30":8477105919.999999,"2020-12-31":13973548280,"2021-03-31":11621354580,"2021-06-30":11168238120,"2021-09-30":8900278740,"2021-12-31":7140436799.999999,"2022-03-31":6558940440,"2022-06-30":5345202460,"2022-09-30":5875400860,"2022-12-31":5144699680,"2023-03-31":4335594900,"2023-06-30":3876405840,"2023-09-30":2734487840,"2023-12-31":4306664960,"2024-03-31":2908456960,"2024-06-30":2648314280,"2024-09-30":4047011220,"2024-12-31":2087373500,"2025-03-31":1332124500,"2025-06-30":1884025780,"2025-09-30":4004450450,"2025-12-31":4298460800,"2026-03-31":3193542720,"2026-06-30":3212885880},"ev_cash":{"2015-06-30":116610000,"2015-09-30":263006000,"2015-12-31":221161000,"2016-03-31":208313000,"2016-06-30":207220000,"2016-09-30":207477000,"2016-12-31":224363000,"2017-03-31":221938000,"2017-06-30":232945000,"2017-09-30":236130000,"2017-12-31":241790000,"2018-03-31":243328000,"2018-06-30":270403000,"2018-09-30":275133000,"2018-12-31":304399000,"2019-03-31":309934000,"2019-06-30":353867000,"2019-09-30":373412000,"2019-12-31":363229000,"2020-03-31":366248000,"2020-06-30":354232000,"2020-09-30":381514000,"2020-12-31":708208000,"2021-03-31":813433000,"2021-06-30":857603000,"2021-09-30":941121000,"2021-12-31":850431000,"2022-03-31":862615000,"2022-06-30":863128000,"2022-09-30":956053000,"2022-12-31":953023000,"2023-03-31":843226000,"2023-06-30":921078000,"2023-09-30":951945000,"2023-12-31":987838000,"2024-03-31":783179000,"2024-06-30":1042248000,"2024-09-30":1010617000,"2024-12-31":947416000,"2025-03-31":978903000,"2025-06-30":1012077000,"2025-09-30":1155756000,"2025-12-31":1236988000,"2026-03-31":1089271000,"2026-06-30":1136385000},"ev_pref":{"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":{"2015-06-30":126731000,"2015-09-30":84637000,"2015-12-31":105491000,"2016-03-31":169378000,"2016-06-30":121796000,"2016-09-30":214359000,"2016-12-31":251225000,"2017-03-31":313231000,"2017-06-30":328979000,"2017-09-30":359705000,"2017-12-31":358934000,"2018-03-31":356549000,"2018-06-30":286905000,"2018-09-30":317225000,"2018-12-31":334075000,"2019-03-31":377571000,"2019-06-30":293542000,"2019-09-30":318773000,"2019-12-31":366701000,"2020-03-31":326191000,"2020-06-30":353338000,"2020-09-30":386995000,"2020-12-31":650999000,"2021-03-31":690742000,"2021-06-30":736336000,"2021-09-30":718399000,"2021-12-31":722878000,"2022-03-31":786409000,"2022-06-30":826221000,"2022-09-30":825257000,"2022-12-31":861193000,"2023-03-31":1095289000,"2023-06-30":988090000,"2023-09-30":779821000,"2023-12-31":1007608000,"2024-03-31":921087000,"2024-06-30":1046862000,"2024-09-30":1122543000,"2024-12-31":985844000,"2025-03-31":824347000,"2025-06-30":803910000,"2025-09-30":930816000,"2025-12-31":1142235000,"2026-03-31":885587000,"2026-06-30":901505000},"ev_debt":{"2015-06-30":337722000,"2015-09-30":468816000,"2015-12-31":534764000,"2016-03-31":632787000,"2016-06-30":754686000,"2016-09-30":815473000,"2016-12-31":898023000,"2017-03-31":949275000,"2017-06-30":1027232000,"2017-09-30":1115795000,"2017-12-31":1294945000,"2018-03-31":1384029000,"2018-06-30":1497609000,"2018-09-30":1564598000,"2018-12-31":1748922000,"2019-03-31":1824222000,"2019-06-30":1963182000,"2019-09-30":2045309000,"2019-12-31":2254940000,"2020-03-31":2438308000,"2020-06-30":2423541000,"2020-09-30":2484876000,"2020-12-31":4796145000,"2021-03-31":5274225000,"2021-06-30":5609558000,"2021-09-30":6136806000,"2021-12-31":6502890000,"2022-03-31":7139160000,"2022-06-30":7602944000,"2022-09-30":7985164000,"2022-12-31":8399149000,"2023-03-31":8926504000,"2023-06-30":9603837000,"2023-09-30":10237544000,"2023-12-31":10671928000,"2024-03-31":11148061000,"2024-06-30":11962351000,"2024-09-30":12452159000,"2024-12-31":12901492000,"2025-03-31":13566073000,"2025-06-30":14038766000,"2025-09-30":14627043000,"2025-12-31":14695571000,"2026-03-31":14795345000,"2026-06-30":15157898000},"ev":{"2015-09-30":1412428910,"2015-12-31":1611183140,"2016-03-31":1227698720,"2016-06-30":1244059340,"2016-09-30":1474014400,"2016-12-31":1478829510,"2017-03-31":1605640200,"2017-06-30":1877558800,"2017-09-30":1831427350,"2017-12-31":2045454000,"2018-03-31":2467771330,"2018-06-30":2967015050,"2018-09-30":2995640880,"2018-12-31":2916508000,"2019-03-31":3505089340,"2019-06-30":4101510240,"2019-09-30":3893963360,"2019-12-31":3935678160,"2020-03-31":3625908060,"2020-06-30":4695111060,"2020-09-30":10967462920,"2020-12-31":18712484280,"2021-03-31":16772888580,"2021-06-30":16656529120,"2021-09-30":14814362740,"2021-12-31":13515773800,"2022-03-31":13621894440,"2022-06-30":12911239460,"2022-09-30":13729768860,"2022-12-31":13452018680,"2023-03-31":13514161900,"2023-06-30":13547254840,"2023-09-30":12799907840,"2023-12-31":14998362960,"2024-03-31":14194425960,"2024-06-30":14615279280,"2024-09-30":16611096220,"2024-12-31":15027293500,"2025-03-31":14743641500,"2025-06-30":15714624780,"2025-09-30":18406553450,"2025-12-31":18899278800,"2026-03-31":17785203720,"2026-06-30":18135903880},"capital":{"2015-06-30":681586000,"2015-09-30":1030422000,"2015-12-31":1088833000,"2016-03-31":1198580000,"2016-06-30":1361544000,"2016-09-30":1446412000,"2016-12-31":1570984000,"2017-03-31":1642578000,"2017-06-30":1748459000,"2017-09-30":1869731000,"2017-12-31":2106943000,"2018-03-31":2318708000,"2018-06-30":2456025000,"2018-09-30":2531390000,"2018-12-31":2697629000,"2019-03-31":2748762000,"2019-06-30":2878727000,"2019-09-30":2972138000,"2019-12-31":3219671000,"2020-03-31":3310781000,"2020-06-30":3311708000,"2020-09-30":3518421000,"2020-12-31":10874056000,"2021-03-31":11439785000,"2021-06-30":11766015000,"2021-09-30":12359916000,"2021-12-31":12757626000,"2022-03-31":13403502000,"2022-06-30":13949624000,"2022-09-30":14603665000,"2022-12-31":15107271000,"2023-03-31":15394262000,"2023-06-30":16201291000,"2023-09-30":15848652000,"2023-12-31":15902156000,"2024-03-31":16328512000,"2024-06-30":17328096000,"2024-09-30":17730192000,"2024-12-31":15455699000,"2025-03-31":16181475000,"2025-06-30":16965493000,"2025-09-30":17610945000,"2025-12-31":17828055000,"2026-03-31":18136099000,"2026-06-30":18647982000},"debt_capital_ev":{"2015-06-30":49.549433,"2015-09-30":45.497476,"2015-12-31":49.1135,"2016-03-31":52.794724,"2016-06-30":55.42869,"2016-09-30":56.379026,"2016-12-31":57.16309,"2017-03-31":57.791776,"2017-06-30":58.750706,"2017-09-30":59.676766,"2017-12-31":61.460846,"2018-03-31":59.689663,"2018-06-30":60.976944,"2018-09-30":61.807861,"2018-12-31":64.831821,"2019-03-31":66.365222,"2019-06-30":68.196185,"2019-09-30":68.816085,"2019-12-31":70.036348,"2020-03-31":73.647517,"2020-06-30":73.180999,"2020-09-30":70.624749,"2020-12-31":44.106311,"2021-03-31":46.104232,"2021-06-30":47.675938,"2021-09-30":49.650871,"2021-12-31":50.972571,"2022-03-31":53.263393,"2022-06-30":54.50286,"2022-09-30":54.679178,"2022-12-31":55.596732,"2023-03-31":57.985917,"2023-06-30":59.27822,"2023-09-30":64.595677,"2023-12-31":67.109944,"2024-03-31":68.273588,"2024-06-30":69.034422,"2024-09-30":70.231383,"2024-12-31":83.474012,"2025-03-31":83.837061,"2025-06-30":82.748942,"2025-09-30":83.056548,"2025-12-31":82.429469,"2026-03-31":81.579534,"2026-06-30":81.284388},"debt_ev":{"2015-09-30":0.331922,"2015-12-31":0.331908,"2016-03-31":0.515425,"2016-06-30":0.606632,"2016-09-30":0.553233,"2016-12-31":0.607253,"2017-03-31":0.591213,"2017-06-30":0.54711,"2017-09-30":0.609249,"2017-12-31":0.633084,"2018-03-31":0.560842,"2018-06-30":0.504753,"2018-09-30":0.522292,"2018-12-31":0.599663,"2019-03-31":0.52045,"2019-06-30":0.478649,"2019-09-30":0.525251,"2019-12-31":0.572948,"2020-03-31":0.672468,"2020-06-30":0.516184,"2020-09-30":0.226568,"2020-12-31":0.256307,"2021-03-31":0.314449,"2021-06-30":0.336778,"2021-09-30":0.414247,"2021-12-31":0.481133,"2022-03-31":0.524095,"2022-06-30":0.588862,"2022-09-30":0.581595,"2022-12-31":0.624378,"2023-03-31":0.66053,"2023-06-30":0.708914,"2023-09-30":0.799814,"2023-12-31":0.71154,"2024-03-31":0.785383,"2024-06-30":0.818483,"2024-09-30":0.749629,"2024-12-31":0.858537,"2025-03-31":0.92013,"2025-06-30":0.893357,"2025-09-30":0.794665,"2025-12-31":0.777573,"2026-03-31":0.831891,"2026-06-30":0.835795},"ev_sales":{"2016-03-31":3.471292,"2016-06-30":3.083018,"2016-09-30":3.40456,"2016-12-31":3.258066,"2017-03-31":3.48852,"2017-06-30":4.008897,"2017-09-30":3.656558,"2017-12-31":3.840925,"2018-03-31":4.315825,"2018-06-30":4.850346,"2018-09-30":4.456963,"2018-12-31":3.837606,"2019-03-31":4.326619,"2019-06-30":4.858579,"2019-09-30":4.555617,"2019-12-31":4.583949,"2020-03-31":4.144819,"2020-06-30":5.513904,"2020-09-30":12.968166,"2020-12-31":20.291333,"2021-03-31":16.031373,"2021-06-30":13.155507,"2021-09-30":9.908405,"2021-12-31":8.39513,"2022-03-31":7.691883,"2022-06-30":6.606384,"2022-09-30":6.393376,"2022-12-31":5.794732,"2023-03-31":5.594798,"2023-06-30":5.595496,"2023-09-30":5.44127,"2023-12-31":6.636993,"2024-03-31":6.669837,"2024-06-30":7.088516,"2024-09-30":8.159425,"2024-12-31":7.374566,"2025-03-31":7.075356,"2025-06-30":7.380281,"2025-09-30":7.945311,"2025-12-31":6.391376,"2026-03-31":5.601715,"2026-06-30":5.218051},"ev_ebitda":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":103.411268,"2019-03-31":72.692549,"2019-06-30":150.503091,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":31.527751,"2026-03-31":25.757254,"2026-06-30":21.574823},"ev_ebit":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":196.518474},"ev_cfo":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ev_fcf":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2025-06-30":null,"2025-09-30":null},"mcap_dil":{"2016-03-31":395080920,"2016-06-30":463704475,"2016-09-30":581442750,"2016-12-31":556279582.5,"2017-03-31":568745550,"2017-06-30":754492160,"2017-09-30":594374475,"2020-12-31":8909311285,"2021-03-31":8520611137.500001,"2021-06-30":9259472930,"2021-09-30":8169089310.000001,"2021-12-31":7075129599.999999,"2022-03-31":6508311660,"2022-06-30":5283287360,"2022-09-30":5833808935,"2022-12-31":5171914340,"2023-03-31":4368217750,"2023-06-30":3919649365,"2023-09-30":2745474700,"2023-12-31":4280331315,"2024-03-31":2891481120,"2024-06-30":2700504210,"2024-09-30":4140909675,"2024-12-31":2135778750,"2025-03-31":1408757185,"2025-06-30":1978852430,"2025-09-30":4371914820,"2025-12-31":4865783400,"2026-03-31":3634802070,"2026-06-30":3629525700},"ev_dil":{"2016-03-31":988932920,"2016-06-30":1132966475,"2016-09-30":1403797750,"2016-12-31":1481164582.5,"2017-03-31":1609313550,"2017-06-30":1877758160,"2017-09-30":1833744475,"2020-12-31":13648247285,"2021-03-31":13672145137.5,"2021-06-30":14747763930,"2021-09-30":14083173310,"2021-12-31":13450466600,"2022-03-31":13571265660,"2022-06-30":12849324360,"2022-09-30":13688176935,"2022-12-31":13479233340,"2023-03-31":13546784750,"2023-06-30":13590498365,"2023-09-30":12810894700,"2023-12-31":14972029315,"2024-03-31":14177450120,"2024-06-30":14667469210,"2024-09-30":16704994675,"2024-12-31":15075698750,"2025-03-31":14820274185,"2025-06-30":15809451430,"2025-09-30":18774017820,"2025-12-31":19466601400,"2026-03-31":18226463070,"2026-06-30":18552543700},"ev_per_share":{"2015-09-30":14.011219,"2015-12-31":15.907892,"2016-03-31":12.086266,"2016-06-30":12.098685,"2016-09-30":14.250221,"2016-12-31":14.17576,"2017-03-31":15.343981,"2017-06-30":17.722851,"2017-09-30":17.167968,"2017-12-31":19.054066,"2018-03-31":22.706557,"2018-06-30":26.853974,"2018-09-30":26.830159,"2018-12-31":27.168216,"2019-03-31":30.548369,"2019-06-30":34.99612,"2019-09-30":33.020957,"2019-12-31":33.226213,"2020-03-31":30.184961,"2020-06-30":38.387918,"2020-09-30":85.984249,"2020-12-31":92.909269,"2021-03-31":82.396953,"2021-06-30":81.103397,"2021-09-30":71.606059,"2021-12-31":64.924745,"2022-03-31":65.046746,"2022-06-30":60.918452,"2022-09-30":64.472932,"2022-12-31":62.805899,"2023-03-31":62.808073,"2023-06-30":62.41709,"2023-09-30":58.792305,"2023-12-31":68.363308,"2024-03-31":64.323639,"2024-06-30":65.451904,"2024-09-30":74.127889,"2024-12-31":66.592043,"2025-03-31":64.857105,"2025-06-30":68.229231,"2025-09-30":79.473904,"2025-12-31":80.900291,"2026-03-31":75.517187,"2026-06-30":75.526615},"sales_base":{"2016-03-31":353672000,"2016-06-30":403520000,"2016-09-30":432953000,"2016-12-31":453898000,"2017-03-31":460264000,"2017-06-30":468348000,"2017-09-30":500861000,"2017-12-31":532542000,"2018-03-31":571796000,"2018-06-30":611712000,"2018-09-30":672126000,"2018-12-31":759981000,"2019-03-31":810122000,"2019-06-30":844179000,"2019-09-30":854761000,"2019-12-31":858578000,"2020-03-31":874805000,"2020-06-30":851504000,"2020-09-30":845722000,"2020-12-31":922191000,"2021-03-31":1046254000,"2021-06-30":1266126000,"2021-09-30":1495131000,"2021-12-31":1609954000,"2022-03-31":1770944000,"2022-06-30":1954358000,"2022-09-30":2147499000,"2022-12-31":2321422000,"2023-03-31":2415487000,"2023-06-30":2421100000,"2023-09-30":2352375000,"2023-12-31":2259813000,"2024-03-31":2128152000,"2024-06-30":2061825000,"2024-09-30":2035817000,"2024-12-31":2037719000,"2025-03-31":2083802000,"2025-06-30":2129272000,"2025-09-30":2316656000,"2025-12-31":2956997000,"2026-03-31":3174957000,"2026-06-30":3475609000},"ebitda_base":{"2016-03-31":-161117000,"2016-06-30":-157344000,"2016-09-30":-140427000,"2016-12-31":-119283000,"2017-03-31":-94105000,"2017-06-30":-73760000,"2017-09-30":-66066000,"2017-12-31":-59243000,"2018-03-31":-59722000,"2018-06-30":-55212000,"2018-09-30":-24320000,"2018-12-31":28203000,"2019-03-31":48218000,"2019-06-30":27252000,"2019-09-30":-1872000,"2019-12-31":-37398000,"2020-03-31":-48884000,"2020-06-30":-62102000,"2020-09-30":-57305000,"2020-12-31":-227168000,"2021-03-31":-301742000,"2021-06-30":-317766000,"2021-09-30":-349527000,"2021-12-31":-285653000,"2022-03-31":-274423000,"2022-06-30":-273163000,"2022-09-30":-256783000,"2022-12-31":-220910000,"2023-03-31":-250159000,"2023-06-30":-285224000,"2023-09-30":-1473295000,"2023-12-31":-1457802000,"2024-03-31":-1385815000,"2024-06-30":-1277347000,"2024-09-30":-34922000,"2024-12-31":-3074331000,"2025-03-31":-2986727000,"2025-06-30":-2933700000,"2025-09-30":-2776253000,"2025-12-31":599449000,"2026-03-31":690493000,"2026-06-30":840605000},"ebit_base":{"2016-03-31":-240929000,"2016-06-30":-243156000,"2016-09-30":-231439000,"2016-12-31":-214904000,"2017-03-31":-198078000,"2017-06-30":-182633000,"2017-09-30":-179340000,"2017-12-31":-182204000,"2018-03-31":-188921000,"2018-06-30":-190911000,"2018-09-30":-166718000,"2018-12-31":-121881000,"2019-03-31":-109341000,"2019-06-30":-137170000,"2019-09-30":-173967000,"2019-12-31":-215740000,"2020-03-31":-234586000,"2020-06-30":-255257000,"2020-09-30":-257103000,"2020-12-31":-465108000,"2021-03-31":-580616000,"2021-06-30":-638916000,"2021-09-30":-714651000,"2021-12-31":-666187000,"2022-03-31":-669112000,"2022-06-30":-682650000,"2022-09-30":-680970000,"2022-12-31":-662192000,"2023-03-31":-708436000,"2023-06-30":-759070000,"2023-09-30":-1970302000,"2023-12-31":-1978643000,"2024-03-31":-1934071000,"2024-06-30":-1856178000,"2024-09-30":-636479000,"2024-12-31":-3695207000,"2025-03-31":-3626973000,"2025-06-30":-3611174000,"2025-09-30":-3479745000,"2025-12-31":-126129000,"2026-03-31":-54751000,"2026-06-30":92286000},"cfo_base":{"2016-06-30":-159077000,"2016-09-30":-160565000,"2016-12-31":-150580000,"2017-03-31":-110665000,"2017-06-30":-101338000,"2017-09-30":-62515000,"2017-12-31":-71239000,"2018-03-31":-79513000,"2018-06-30":-79789000,"2018-09-30":-72807000,"2018-12-31":-62461000,"2019-03-31":-5292000,"2019-06-30":-61355000,"2019-09-30":-127835000,"2019-12-31":-204487000,"2020-03-31":-332787000,"2020-06-30":-300125000,"2020-09-30":-265138000,"2020-12-31":-317972000,"2021-03-31":-386734000,"2021-06-30":-521483000,"2021-09-30":-687042000,"2021-12-31":-817186000,"2022-03-31":-887948000,"2022-06-30":-915683000,"2022-09-30":-825477000,"2022-12-31":-848793000,"2023-03-31":-1031707000,"2023-06-30":-1036025000,"2023-09-30":-1009406000,"2023-12-31":-820740000,"2024-03-31":-524510000,"2024-06-30":-530885000,"2024-09-30":-623801000,"2024-12-31":-766153000,"2025-03-31":-727266000,"2025-06-30":-811380000,"2025-09-30":-776747000,"2025-12-31":-421440000,"2026-03-31":-306611000,"2026-06-30":-200131000},"fcf_base":{"2016-06-30":-175624000,"2016-09-30":-175573000,"2016-12-31":-163124000,"2017-03-31":-120796000,"2017-06-30":-110138000,"2017-09-30":-70618000,"2017-12-31":-79195000,"2018-03-31":-86380000,"2018-06-30":-86043000,"2018-09-30":-77886000,"2018-12-31":-67412000,"2019-03-31":-11239000,"2019-06-30":-77494000,"2019-09-30":-150891000,"2019-12-31":-229832000,"2020-03-31":-358720000,"2020-06-30":-313857000,"2020-09-30":-271683000,"2020-12-31":-321067000,"2021-03-31":-386763000,"2021-06-30":-527753000,"2021-09-30":-699393000,"2021-12-31":-825762000,"2022-03-31":-902956000,"2022-06-30":-923050000,"2022-09-30":-833233000,"2022-12-31":-866996000,"2023-03-31":-1047435000,"2023-06-30":-1061557000,"2023-09-30":-1033087000,"2023-12-31":-841700000,"2025-06-30":-813271000,"2025-09-30":-779925000},"pe":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":13.695652,"2016-12-31":6.103448,"2017-03-31":6.27907,"2017-06-30":9.128205,"2017-09-30":6.37931,"2017-12-31":4.796748,"2018-03-31":6.566176,"2018-06-30":11.05042,"2018-09-30":13.521739,"2018-12-31":44.166667,"2019-03-31":null,"2019-06-30":null,"2019-09-30":322.8,"2019-12-31":70.8,"2020-03-31":113.555556,"2020-06-30":null,"2020-09-30":1661.5,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":91.966667,"2022-12-31":31.194805,"2023-03-31":287.857143,"2023-06-30":47,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":10.760234,"2026-03-31":6.366197,"2026-06-30":9.040541},"pe_avg":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":15.665299,"2016-12-31":7.126879,"2017-03-31":6.798157,"2017-06-30":7.113449,"2017-09-30":6.701813,"2017-12-31":4.792996,"2018-03-31":4.56151,"2018-06-30":6.374596,"2018-09-30":10.122283,"2018-12-31":45.854167,"2019-03-31":null,"2019-06-30":null,"2019-09-30":299.615385,"2019-12-31":77.938462,"2020-03-31":180.185897,"2020-06-30":null,"2020-09-30":573.283654,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":108.334591,"2022-12-31":35.438561,"2023-03-31":375.948787,"2023-06-30":65.264647,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":7.170947,"2026-03-31":6.708976,"2026-06-30":10.595025},"pe_high":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":29.869565,"2016-12-31":11.206897,"2017-03-31":9.197674,"2017-06-30":9.128205,"2017-09-30":8.597701,"2017-12-31":6.081301,"2018-03-31":6.566176,"2018-06-30":11.655462,"2018-09-30":17.119565,"2018-12-31":65.625,"2019-03-31":null,"2019-06-30":null,"2019-09-30":404.2,"2019-12-31":101.05,"2020-03-31":243.888889,"2020-06-30":null,"2020-09-30":1661.5,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":195.533333,"2022-12-31":49.935065,"2023-03-31":549.285714,"2023-06-30":101.184211,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":12.450292,"2026-03-31":10.051643,"2026-06-30":14.466216},"pe_low":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":10.956522,"2016-12-31":5.413793,"2017-03-31":5.476744,"2017-06-30":6.038462,"2017-09-30":5.413793,"2017-12-31":3.95122,"2018-03-31":3.573529,"2018-06-30":4.512605,"2018-09-30":5.836957,"2018-12-31":22.375,"2019-03-31":null,"2019-06-30":null,"2019-09-30":207.6,"2019-12-31":51.9,"2020-03-31":92.888889,"2020-06-30":null,"2020-09-30":209,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":66.6,"2022-12-31":25.948052,"2023-03-31":247.428571,"2023-06-30":38.5,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":3.315789,"2026-03-31":2.661972,"2026-06-30":6.074324},"pb":{"2015-09-30":1.99781,"2015-12-31":2.151517,"2016-03-31":1.12028,"2016-06-30":0.947169,"2016-09-30":1.032841,"2016-12-31":0.823145,"2017-03-31":0.815044,"2017-06-30":1.045847,"2017-09-30":0.785289,"2017-12-31":0.780008,"2018-03-31":1.038347,"2018-06-30":1.515943,"2018-09-30":1.436659,"2018-12-31":1.199432,"2019-03-31":1.744901,"2019-06-30":2.401469,"2019-09-30":2.053554,"2019-12-31":1.738584,"2020-03-31":1.4071,"2020-06-30":2.5586,"2020-09-30":8.201971,"2020-12-31":2.299071,"2021-03-31":1.884882,"2021-06-30":1.814069,"2021-09-30":1.430198,"2021-12-31":1.141605,"2022-03-31":1.047028,"2022-06-30":0.842205,"2022-09-30":0.887724,"2022-12-31":0.766936,"2023-03-31":0.67034,"2023-06-30":0.587561,"2023-09-30":0.487335,"2023-12-31":0.823418,"2024-03-31":0.561429,"2024-06-30":0.493559,"2024-09-30":0.766765,"2024-12-31":0.81723,"2025-03-31":0.509338,"2025-06-30":0.643731,"2025-09-30":1.342018,"2025-12-31":1.372221,"2026-03-31":0.955935,"2026-06-30":0.920576},"pb_avg":{"2015-09-30":1.962583,"2015-12-31":1.815504,"2016-03-31":1.603802,"2016-06-30":1.407289,"2016-09-30":1.181379,"2016-12-31":0.961171,"2017-03-31":0.882423,"2017-06-30":0.81501,"2017-09-30":0.824988,"2017-12-31":0.779398,"2018-03-31":0.721338,"2018-06-30":0.874494,"2018-09-30":1.075474,"2018-12-31":1.24526,"2019-03-31":1.581823,"2019-06-30":1.803514,"2019-09-30":1.906061,"2019-12-31":1.913878,"2020-03-31":2.232737,"2020-06-30":2.186287,"2020-09-30":2.830006,"2020-12-31":1.171869,"2021-03-31":1.597484,"2021-06-30":1.899468,"2021-09-30":1.910798,"2021-12-31":1.767049,"2022-03-31":1.434424,"2022-06-30":1.226278,"2022-09-30":1.045718,"2022-12-31":0.87127,"2023-03-31":0.875481,"2023-06-30":0.815893,"2023-09-30":0.813983,"2023-12-31":0.65722,"2024-03-31":0.601489,"2024-06-30":0.549554,"2024-09-30":0.605993,"2024-12-31":1.241891,"2025-03-31":1.107416,"2025-06-30":0.917243,"2025-09-30":0.817608,"2025-12-31":0.91449,"2026-03-31":1.007406,"2026-06-30":1.078865},"pb_high":{"2015-09-30":2.085764,"2015-12-31":2.511627,"2016-03-31":2.466771,"2016-06-30":2.328105,"2016-09-30":2.252576,"2016-12-31":1.511425,"2017-03-31":1.193888,"2017-06-30":1.045847,"2017-09-30":1.058371,"2017-12-31":0.988892,"2018-03-31":1.038347,"2018-06-30":1.598945,"2018-09-30":1.818922,"2018-12-31":1.782176,"2019-03-31":1.980698,"2019-06-30":2.401469,"2019-09-30":2.571396,"2019-12-31":2.481412,"2020-03-31":3.022099,"2020-06-30":3.022673,"2020-09-30":8.201971,"2020-12-31":2.533352,"2021-03-31":3.186042,"2021-06-30":3.219155,"2021-09-30":3.208138,"2021-12-31":3.211804,"2022-03-31":1.976716,"2022-06-30":1.95891,"2022-09-30":1.887419,"2022-12-31":1.227672,"2023-03-31":1.279135,"2023-06-30":1.264934,"2023-09-30":1.247437,"2023-12-31":1.166125,"2024-03-31":0.909021,"2024-06-30":0.888074,"2024-09-30":0.912816,"2024-12-31":1.899507,"2025-03-31":1.868733,"2025-06-30":1.691959,"2025-09-30":1.411098,"2025-12-31":1.587749,"2026-03-31":1.509333,"2026-06-30":1.473058},"pb_low":{"2015-09-30":1.777027,"2015-12-31":1.219254,"2016-03-31":0.904842,"2016-06-30":0.853977,"2016-09-30":0.826272,"2016-12-31":0.730134,"2017-03-31":0.710899,"2017-06-30":0.691845,"2017-09-30":0.666434,"2017-12-31":0.642515,"2018-03-31":0.565103,"2018-06-30":0.619058,"2018-09-30":0.620166,"2018-12-31":0.607637,"2019-03-31":1.054883,"2019-06-30":1.328745,"2019-09-30":1.320687,"2019-12-31":1.274471,"2020-03-31":1.151014,"2020-06-30":1.151232,"2020-09-30":1.031725,"2020-12-31":0.277028,"2021-03-31":0.292191,"2021-06-30":0.667182,"2021-09-30":1.377006,"2021-12-31":1.139275,"2022-03-31":0.720751,"2022-06-30":0.667218,"2022-09-30":0.642868,"2022-12-31":0.637943,"2023-03-31":0.576193,"2023-06-30":0.4813,"2023-09-30":0.487335,"2023-12-31":0.370811,"2024-03-31":0.376558,"2024-06-30":0.367881,"2024-09-30":0.375316,"2024-12-31":0.806628,"2025-03-31":0.509338,"2025-06-30":0.446205,"2025-09-30":0.440095,"2025-12-31":0.422853,"2026-03-31":0.399716,"2026-06-30":0.618533},"ptb":{"2015-09-30":2.49166,"2015-12-31":2.685968,"2016-03-31":1.388197,"2016-06-30":1.152561,"2016-09-30":1.243993,"2016-12-31":0.977114,"2017-03-31":0.960497,"2017-06-30":1.221948,"2017-09-30":0.909391,"2017-12-31":0.891861,"2018-03-31":1.163844,"2018-06-30":1.692016,"2018-09-30":1.599973,"2018-12-31":1.337025,"2019-03-31":1.948812,"2019-06-30":2.682528,"2019-09-30":2.347809,"2019-12-31":1.973036,"2020-03-31":1.616787,"2020-06-30":2.92775,"2020-09-30":9.187024,"2020-12-31":7.852602,"2021-03-31":6.220343,"2021-06-30":6.002125,"2021-09-30":4.614633,"2021-12-31":3.639967,"2022-03-31":3.324984,"2022-06-30":2.599425,"2022-09-30":2.522211,"2022-12-31":2.125535,"2023-03-31":1.987526,"2023-06-30":1.676494,"2023-09-30":1.099218,"2023-12-31":2.042952,"2024-03-31":1.41305,"2024-06-30":1.180398,"2024-09-30":1.87721,"2024-12-31":0.81723,"2025-03-31":0.509338,"2025-06-30":0.643731,"2025-09-30":1.342018,"2025-12-31":1.372221,"2026-03-31":0.955935,"2026-06-30":0.920576},"ptb_avg":{"2015-09-30":2.447725,"2015-12-31":2.266487,"2016-03-31":1.987355,"2016-06-30":1.712457,"2016-09-30":1.422898,"2016-12-31":1.140957,"2017-03-31":1.039901,"2017-06-30":0.952243,"2017-09-30":0.955365,"2017-12-31":0.891163,"2018-03-31":0.80852,"2018-06-30":0.976064,"2018-09-30":1.197729,"2018-12-31":1.38811,"2019-03-31":1.766677,"2019-06-30":2.014591,"2019-09-30":2.179181,"2019-12-31":2.171969,"2020-03-31":2.56546,"2020-06-30":2.501721,"2020-09-30":3.169889,"2020-12-31":4.002582,"2021-03-31":5.271895,"2021-06-30":6.284682,"2021-09-30":6.165324,"2021-12-31":5.634174,"2022-03-31":4.555215,"2022-06-30":3.784848,"2022-09-30":2.971106,"2022-12-31":2.414694,"2023-03-31":2.59576,"2023-06-30":2.327995,"2023-09-30":1.835996,"2023-12-31":1.630603,"2024-03-31":1.513876,"2024-06-30":1.314316,"2024-09-30":1.483605,"2024-12-31":1.241891,"2025-03-31":1.107416,"2025-06-30":0.917243,"2025-09-30":0.817608,"2025-12-31":0.91449,"2026-03-31":1.007406,"2026-06-30":1.078865},"ptb_high":{"2015-09-30":2.601355,"2015-12-31":3.135531,"2016-03-31":3.056704,"2016-06-30":2.83295,"2016-09-30":2.713089,"2016-12-31":1.794136,"2017-03-31":1.406951,"2017-06-30":1.221948,"2017-09-30":1.22563,"2017-12-31":1.130699,"2018-03-31":1.163844,"2018-06-30":1.784659,"2018-09-30":2.025689,"2018-12-31":1.986618,"2019-03-31":2.212165,"2019-06-30":2.682528,"2019-09-30":2.939852,"2019-12-31":2.816035,"2020-03-31":3.472453,"2020-06-30":3.458779,"2020-09-30":9.187024,"2020-12-31":8.652802,"2021-03-31":10.51433,"2021-06-30":10.651068,"2021-09-30":10.351279,"2021-12-31":10.240725,"2022-03-31":6.277341,"2022-06-30":6.046085,"2022-09-30":5.362556,"2022-12-31":3.402448,"2023-03-31":3.792574,"2023-06-30":3.609249,"2023-09-30":2.813682,"2023-12-31":2.893228,"2024-03-31":2.287897,"2024-06-30":2.123921,"2024-09-30":2.234774,"2024-12-31":1.899507,"2025-03-31":1.868733,"2025-06-30":1.691959,"2025-09-30":1.411098,"2025-12-31":1.587749,"2026-03-31":1.509333,"2026-06-30":1.473058},"ptb_low":{"2015-09-30":2.216301,"2015-12-31":1.522125,"2016-03-31":1.121236,"2016-06-30":1.039161,"2016-09-30":0.995194,"2016-12-31":0.866706,"2017-03-31":0.837767,"2017-06-30":0.808339,"2017-09-30":0.771754,"2017-12-31":0.734652,"2018-03-31":0.633402,"2018-06-30":0.69096,"2018-09-30":0.690664,"2018-12-31":0.677342,"2019-03-31":1.178158,"2019-06-30":1.484256,"2019-09-30":1.509929,"2019-12-31":1.446336,"2020-03-31":1.322538,"2020-06-30":1.31733,"2020-09-30":1.155635,"2020-12-31":0.946206,"2021-03-31":0.964268,"2021-06-30":2.207475,"2021-09-30":4.443005,"2021-12-31":3.632539,"2022-03-31":2.288846,"2022-06-30":2.059338,"2022-09-30":1.826524,"2022-12-31":1.768034,"2023-03-31":1.708385,"2023-06-30":1.373298,"2023-09-30":1.099218,"2023-12-31":0.920005,"2024-03-31":0.947751,"2024-06-30":0.879825,"2024-09-30":0.918856,"2024-12-31":0.806628,"2025-03-31":0.509338,"2025-06-30":0.446205,"2025-09-30":0.440095,"2025-12-31":0.422853,"2026-03-31":0.399716,"2026-06-30":0.618533},"ps":{"2016-03-31":1.792188,"2016-06-30":1.424458,"2016-09-30":1.50515,"2016-12-31":1.220416,"2017-03-31":1.227713,"2017-06-30":1.610539,"2017-09-30":1.182079,"2017-12-31":1.189324,"2018-03-31":1.697321,"2018-06-30":2.375144,"2018-09-30":2.066504,"2018-12-31":1.497287,"2019-03-31":1.991342,"2019-06-30":2.604487,"2019-09-30":2.226697,"2019-12-31":1.95354,"2020-03-31":1.403349,"2020-06-30":2.668765,"2020-09-30":10.023514,"2020-12-31":15.152553,"2021-03-31":11.107584,"2021-06-30":8.820795,"2021-09-30":5.952842,"2021-12-31":4.435181,"2022-03-31":3.703641,"2022-06-30":2.735017,"2022-09-30":2.735927,"2022-12-31":2.216185,"2023-03-31":1.794915,"2023-06-30":1.601093,"2023-09-30":1.162437,"2023-12-31":1.905762,"2024-03-31":1.366658,"2024-06-30":1.284452,"2024-09-30":1.987905,"2024-12-31":1.024368,"2025-03-31":0.639276,"2025-06-30":0.884822,"2025-09-30":1.728548,"2025-12-31":1.453657,"2026-03-31":1.005854,"2026-06-30":0.924409},"ps_avg":{"2016-03-31":2.565711,"2016-06-30":2.116437,"2016-09-30":1.721614,"2016-12-31":1.425057,"2017-03-31":1.329208,"2017-06-30":1.255065,"2017-09-30":1.241838,"2017-12-31":1.188394,"2018-03-31":1.179126,"2018-06-30":1.370136,"2018-09-30":1.546971,"2018-12-31":1.554495,"2019-03-31":1.805233,"2019-06-30":1.955982,"2019-09-30":2.066767,"2019-12-31":2.150507,"2020-03-31":2.226785,"2020-06-30":2.280422,"2020-09-30":3.458511,"2020-12-31":7.72347,"2021-03-31":9.413954,"2021-06-30":9.236044,"2021-09-30":7.953222,"2021-12-31":6.865056,"2022-03-31":5.073972,"2022-06-30":3.982275,"2022-09-30":3.222858,"2022-12-31":2.517675,"2023-03-31":2.344205,"2023-06-30":2.223293,"2023-09-30":1.94159,"2023-12-31":1.521104,"2024-03-31":1.464174,"2024-06-30":1.430174,"2024-09-30":1.571091,"2024-12-31":1.556665,"2025-03-31":1.389929,"2025-06-30":1.260769,"2025-09-30":1.053096,"2025-12-31":0.968762,"2026-03-31":1.060013,"2026-06-30":1.083358},"ps_high":{"2016-03-31":3.94626,"2016-06-30":3.501262,"2016-09-30":3.282661,"2016-12-31":2.240877,"2017-03-31":1.798373,"2017-06-30":1.610539,"2017-09-30":1.593145,"2017-12-31":1.507821,"2018-03-31":1.697321,"2018-06-30":2.50519,"2018-09-30":2.616353,"2018-12-31":2.224743,"2019-03-31":2.260443,"2019-06-30":2.604487,"2019-09-30":2.788199,"2019-12-31":2.788209,"2020-03-31":3.014043,"2020-06-30":3.15282,"2020-09-30":10.023514,"2020-12-31":16.696637,"2021-03-31":18.7753,"2021-06-30":15.652937,"2021-09-30":13.353074,"2021-12-31":12.477986,"2022-03-31":6.992218,"2022-06-30":6.361463,"2022-09-30":5.816944,"2022-12-31":3.547556,"2023-03-31":3.425037,"2023-06-30":3.446922,"2023-09-30":2.975506,"2023-12-31":2.698939,"2024-03-31":2.212784,"2024-06-30":2.311146,"2024-09-30":2.366554,"2024-12-31":2.380963,"2025-03-31":2.345466,"2025-06-30":2.325631,"2025-09-30":1.817524,"2025-12-31":1.681977,"2026-03-31":1.588151,"2026-06-30":1.479193},"ps_low":{"2016-03-31":1.447536,"2016-06-30":1.284306,"2016-09-30":1.20412,"2016-12-31":1.082516,"2017-03-31":1.070839,"2017-06-30":1.065399,"2017-09-30":1.00317,"2017-12-31":0.97968,"2018-03-31":0.923738,"2018-06-30":0.969926,"2018-09-30":0.892052,"2018-12-31":0.758531,"2019-03-31":1.20387,"2019-06-30":1.441075,"2019-09-30":1.432039,"2019-12-31":1.432044,"2020-03-31":1.147945,"2020-06-30":1.200801,"2020-09-30":1.260857,"2020-12-31":1.825819,"2021-03-31":1.72188,"2021-06-30":3.244132,"2021-09-30":5.731444,"2021-12-31":4.426129,"2022-03-31":2.549505,"2022-06-30":2.166758,"2022-09-30":1.981291,"2022-12-31":1.843437,"2023-03-31":1.542826,"2023-06-30":1.311533,"2023-09-30":1.162437,"2023-12-31":0.858224,"2024-03-31":0.916636,"2024-06-30":0.957382,"2024-09-30":0.973039,"2024-12-31":1.011079,"2025-03-31":0.639276,"2025-06-30":0.613318,"2025-09-30":0.566852,"2025-12-31":0.447948,"2026-03-31":0.420589,"2026-06-30":0.621109},"pcf":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pcf_avg":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pcf_high":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pcf_low":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pfcf":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2025-06-30":null,"2025-09-30":null},"pfcf_avg":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2025-06-30":null,"2025-09-30":null},"pfcf_high":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2025-06-30":null,"2025-09-30":null},"pfcf_low":{"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2025-06-30":null,"2025-09-30":null},"evs_avg":{"2016-03-31":4.244815,"2016-06-30":3.774997,"2016-09-30":3.621024,"2016-12-31":3.462706,"2017-03-31":3.590014,"2017-06-30":3.653422,"2017-09-30":3.716317,"2017-12-31":3.839995,"2018-03-31":3.797629,"2018-06-30":3.845339,"2018-09-30":3.93743,"2018-12-31":3.894814,"2019-03-31":4.14051,"2019-06-30":4.210074,"2019-09-30":4.395687,"2019-12-31":4.780917,"2020-03-31":4.968254,"2020-06-30":5.125561,"2020-09-30":6.403163,"2020-12-31":12.862249,"2021-03-31":14.337743,"2021-06-30":13.570756,"2021-09-30":11.908784,"2021-12-31":10.825006,"2022-03-31":9.062215,"2022-06-30":7.853642,"2022-09-30":6.880307,"2022-12-31":6.096223,"2023-03-31":6.144088,"2023-06-30":6.217696,"2023-09-30":6.220423,"2023-12-31":6.252335,"2024-03-31":6.767352,"2024-06-30":7.234239,"2024-09-30":7.74261,"2024-12-31":7.906864,"2025-03-31":7.82601,"2025-06-30":7.756228,"2025-09-30":7.26986,"2025-12-31":5.90648,"2026-03-31":5.655874,"2026-06-30":5.376999},"evs_high":{"2016-03-31":5.625364,"2016-06-30":5.159822,"2016-09-30":5.182071,"2016-12-31":4.278527,"2017-03-31":4.059179,"2017-06-30":4.008897,"2017-09-30":4.067623,"2017-12-31":4.159422,"2018-03-31":4.315825,"2018-06-30":4.980392,"2018-09-30":5.006813,"2018-12-31":4.565062,"2019-03-31":4.595719,"2019-06-30":4.858579,"2019-09-30":5.117119,"2019-12-31":5.418619,"2020-03-31":5.755512,"2020-06-30":5.997958,"2020-09-30":12.968166,"2020-12-31":21.835417,"2021-03-31":23.699089,"2021-06-30":19.987649,"2021-09-30":17.308637,"2021-12-31":16.437936,"2022-03-31":10.980461,"2022-06-30":10.23283,"2022-09-30":9.474393,"2022-12-31":7.126104,"2023-03-31":7.22492,"2023-06-30":7.441325,"2023-09-30":7.254339,"2023-12-31":7.43017,"2024-03-31":7.515962,"2024-06-30":8.115211,"2024-09-30":8.538074,"2024-12-31":8.731161,"2025-03-31":8.781547,"2025-06-30":8.82109,"2025-09-30":8.034288,"2025-12-31":6.619695,"2026-03-31":6.184012,"2026-06-30":5.772835},"evs_low":{"2016-03-31":3.12664,"2016-06-30":2.942865,"2016-09-30":3.10353,"2016-12-31":3.120166,"2017-03-31":3.331646,"2017-06-30":3.463756,"2017-09-30":3.477649,"2017-12-31":3.631282,"2018-03-31":3.542242,"2018-06-30":3.445128,"2018-09-30":3.282511,"2018-12-31":3.09885,"2019-03-31":3.539147,"2019-06-30":3.695167,"2019-09-30":3.760959,"2019-12-31":4.062454,"2020-03-31":3.889415,"2020-06-30":4.045939,"2020-09-30":4.205509,"2020-12-31":6.964599,"2021-03-31":6.645669,"2021-06-30":7.578844,"2021-09-30":9.687006,"2021-12-31":8.386079,"2022-03-31":6.537747,"2022-06-30":6.038125,"2022-09-30":5.63874,"2022-12-31":5.421985,"2023-03-31":5.342708,"2023-06-30":5.305936,"2023-09-30":5.44127,"2023-12-31":5.589455,"2024-03-31":6.219814,"2024-06-30":6.761446,"2024-09-30":7.144559,"2024-12-31":7.361277,"2025-03-31":7.075356,"2025-06-30":7.108777,"2025-09-30":6.783615,"2025-12-31":5.385666,"2026-03-31":5.01645,"2026-06-30":4.91475},"eve_avg":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":104.952833,"2019-03-31":69.565678,"2019-06-30":130.41449,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":29.135828,"2026-03-31":26.006282,"2026-06-30":22.232019},"eve_high":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":123.013882,"2019-03-31":77.213767,"2019-06-30":150.503091,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":32.654016,"2026-03-31":28.434717,"2026-06-30":23.868661},"eve_low":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":83.504148,"2019-03-31":59.462037,"2019-06-30":114.464356,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":26.566727,"2026-03-31":23.066148,"2026-06-30":20.320782},"evb_avg":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":202.504678},"evb_high":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":217.412345},"evb_low":{"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":185.095797},"earnings_yield":{"2016-03-31":-1.442308,"2016-06-30":-1.9678,"2016-09-30":7.301587,"2016-12-31":16.384181,"2017-03-31":15.925926,"2017-06-30":10.955056,"2017-09-30":15.675676,"2017-12-31":20.847458,"2018-03-31":15.229563,"2018-06-30":9.04943,"2018-09-30":7.395498,"2018-12-31":2.264151,"2019-03-31":-0.924609,"2019-06-30":-1.066098,"2019-09-30":0.309789,"2019-12-31":1.412429,"2020-03-31":0.880626,"2020-06-30":-0.053821,"2020-09-30":0.060187,"2020-12-31":-1.787259,"2021-03-31":-1.979331,"2021-06-30":-2.243472,"2021-09-30":-3.231055,"2021-12-31":-1.137026,"2022-03-31":-2.203065,"2022-06-30":-2.180809,"2022-09-30":1.08735,"2022-12-31":3.205662,"2023-03-31":0.347395,"2023-06-30":2.12766,"2023-09-30":-43.789809,"2023-12-31":-37.64646,"2024-03-31":-50.60698,"2024-06-30":-53.709949,"2024-09-30":-10.077519,"2024-12-31":-137.621622,"2025-03-31":-206.996587,"2025-06-30":-141.93154,"2025-09-30":-64.661654,"2025-12-31":9.293478,"2026-03-31":15.707965,"2026-06-30":11.061286},"fcf_yield":{"2016-06-30":-30.554073,"2016-09-30":-26.942449,"2016-12-31":-29.447715,"2017-03-31":-21.377091,"2017-06-30":-14.601492,"2017-09-30":-11.927561,"2017-12-31":-12.503848,"2018-03-31":-8.900371,"2018-06-30":-5.922139,"2018-09-30":-5.607542,"2018-12-31":-5.924194,"2019-03-31":-0.696677,"2019-06-30":-3.524612,"2019-09-30":-7.92789,"2019-12-31":-13.702775,"2020-03-31":-29.219887,"2020-06-30":-13.811308,"2020-09-30":-3.204903,"2020-12-31":-2.297677,"2021-03-31":-3.328037,"2021-06-30":-4.725481,"2021-09-30":-7.858102,"2021-12-31":-11.564587,"2022-03-31":-13.766797,"2022-06-30":-17.268757,"2022-09-30":-14.181722,"2022-12-31":-16.852218,"2023-03-31":-24.158968,"2023-06-30":-27.385084,"2023-09-30":-37.779908,"2023-12-31":-19.544125,"2025-06-30":-43.16666,"2025-09-30":-19.476455},"peg":{"2017-03-31":-0.005949,"2017-06-30":-0.011282,"2017-09-30":0.071573,"2017-12-31":0.115921,"2018-03-31":0.112938,"2018-06-30":0.210228,"2018-09-30":2.352783,"2018-12-31":-0.548737,"2019-03-31":null,"2019-06-30":null,"2019-09-30":-3.413517,"2019-12-31":-4.248,"2020-03-31":-0.67101,"2020-06-30":null,"2020-09-30":-83.075,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":-0.756412,"2022-12-31":-0.104879,"2023-03-31":-2.61344,"2023-06-30":-0.277957,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":-0.09486,"2026-03-31":-0.054153,"2026-06-30":-0.080184},"price":{"2015-09-30":11.13,"2015-12-31":11.77,"2016-03-31":6.24,"2016-06-30":5.59,"2016-09-30":6.3,"2016-12-31":5.31,"2017-03-31":5.4,"2017-06-30":7.12,"2017-09-30":5.55,"2017-12-31":5.9,"2018-03-31":8.93,"2018-06-30":13.15,"2018-09-30":12.44,"2018-12-31":10.6,"2019-03-31":14.06,"2019-06-30":18.76,"2019-09-30":16.14,"2019-12-31":14.16,"2020-03-31":10.22,"2020-06-30":18.58,"2020-09-30":66.46,"2020-12-31":69.38,"2021-03-31":57.09,"2021-06-30":54.38,"2021-09-30":43.02,"2021-12-31":34.3,"2022-03-31":31.32,"2022-06-30":25.22,"2022-09-30":27.59,"2022-12-31":24.02,"2023-03-31":20.15,"2023-06-30":17.86,"2023-09-30":12.56,"2023-12-31":19.63,"2024-03-31":13.18,"2024-06-30":11.86,"2024-09-30":18.06,"2024-12-31":9.25,"2025-03-31":5.86,"2025-06-30":8.18,"2025-09-30":17.29,"2025-12-31":18.4,"2026-03-31":13.56,"2026-06-30":13.38},"price_avg":{"2015-09-30":10.93375,"2015-12-31":9.931818,"2016-03-31":8.933235,"2016-06-30":8.305532,"2016-09-30":7.206038,"2016-12-31":6.200385,"2017-03-31":5.846415,"2017-06-30":5.548491,"2017-09-30":5.830577,"2017-12-31":5.895385,"2018-03-31":6.203654,"2018-06-30":7.585769,"2018-09-30":9.3125,"2018-12-31":11.005,"2019-03-31":12.745962,"2019-06-30":14.088846,"2019-09-30":14.980769,"2019-12-31":15.587692,"2020-03-31":16.216731,"2020-06-30":15.876346,"2020-09-30":22.931346,"2020-12-31":35.363962,"2021-03-31":48.385192,"2021-06-30":56.94,"2021-09-30":57.476346,"2021-12-31":53.091731,"2022-03-31":42.908269,"2022-06-30":36.721154,"2022-09-30":32.500377,"2022-12-31":27.287692,"2023-03-31":26.316415,"2023-06-30":24.800566,"2023-09-30":20.978654,"2023-12-31":15.667889,"2024-03-31":14.120435,"2024-06-30":13.205532,"2024-09-30":14.273264,"2024-12-31":14.056627,"2025-03-31":12.740956,"2025-06-30":11.65556,"2025-09-30":10.53372,"2025-12-31":12.26232,"2026-03-31":14.29012,"2026-06-30":15.680637},"price_high":{"2015-09-30":11.62,"2015-12-31":13.74,"2016-03-31":13.74,"2016-06-30":13.74,"2016-09-30":13.74,"2016-12-31":9.75,"2017-03-31":7.91,"2017-06-30":7.12,"2017-09-30":7.48,"2017-12-31":7.48,"2018-03-31":8.93,"2018-06-30":13.87,"2018-09-30":15.75,"2018-12-31":15.75,"2019-03-31":15.96,"2019-06-30":18.76,"2019-09-30":20.21,"2019-12-31":20.21,"2020-03-31":21.95,"2020-06-30":21.95,"2020-09-30":66.46,"2020-12-31":76.45,"2021-03-31":96.5,"2021-06-30":96.5,"2021-09-30":96.5,"2021-12-31":96.5,"2022-03-31":59.13,"2022-06-30":58.66,"2022-09-30":58.66,"2022-12-31":38.45,"2023-03-31":38.45,"2023-06-30":38.45,"2023-09-30":32.15,"2023-12-31":27.8,"2024-03-31":21.34,"2024-06-30":21.34,"2024-09-30":21.5,"2024-12-31":21.5,"2025-03-31":21.5,"2025-06-30":21.5,"2025-09-30":18.18,"2025-12-31":21.29,"2026-03-31":21.41,"2026-06-30":21.41},"price_low":{"2015-09-30":9.9,"2015-12-31":6.67,"2016-03-31":5.04,"2016-06-30":5.04,"2016-09-30":5.04,"2016-12-31":4.71,"2017-03-31":4.71,"2017-06-30":4.71,"2017-09-30":4.71,"2017-12-31":4.86,"2018-03-31":4.86,"2018-06-30":5.37,"2018-09-30":5.37,"2018-12-31":5.37,"2019-03-31":8.5,"2019-06-30":10.38,"2019-09-30":10.38,"2019-12-31":10.38,"2020-03-31":8.36,"2020-06-30":8.36,"2020-09-30":8.36,"2020-12-31":8.36,"2021-03-31":8.85,"2021-06-30":20,"2021-09-30":41.42,"2021-12-31":34.23,"2022-03-31":21.56,"2022-06-30":19.98,"2022-09-30":19.98,"2022-12-31":19.98,"2023-03-31":17.32,"2023-06-30":14.63,"2023-09-30":12.56,"2023-12-31":8.84,"2024-03-31":8.84,"2024-06-30":8.84,"2024-09-30":8.84,"2024-12-31":9.13,"2025-03-31":5.86,"2025-06-30":5.67,"2025-09-30":5.67,"2025-12-31":5.67,"2026-03-31":5.67,"2026-06-30":8.99},"ev_avg":{"2015-09-30":1392645536.25,"2015-12-31":1425008409.090909,"2016-03-31":1501272174.705883,"2016-06-30":1523286624.680851,"2016-09-30":1567733131.320755,"2016-12-31":1571715323.461539,"2017-03-31":1652354414.716981,"2017-06-30":1711073090.566038,"2017-09-30":1861358454.423077,"2017-12-31":2044958538.461538,"2018-03-31":2171469303.653846,"2018-06-30":2352239885,"2018-09-30":2646449250,"2018-12-31":2959984750,"2019-03-31":3354317880.961538,"2019-06-30":3554055680.384615,"2019-09-30":3757262230.769231,"2019-12-31":4104789741.538462,"2020-03-31":4346253350.192307,"2020-06-30":4364435269.038462,"2020-09-30":5415296064.615385,"2020-12-31":11861450183.773584,"2021-03-31":15000920516.538464,"2021-06-30":17182286560,"2021-09-30":17805192826.730766,"2021-12-31":17427761144.615387,"2022-03-31":16048675017.5,"2022-06-30":15348828509.615385,"2022-09-30":14775453360,"2022-12-31":14151906089.23077,"2023-03-31":14840964770.188679,"2023-06-30":15053663055.094341,"2023-09-30":14632766643.461538,"2023-12-31":14129107479.11111,"2024-03-31":14401953584.347826,"2024-06-30":14915733865.531914,"2024-09-30":15762537819.958158,"2024-12-31":16111966558.492064,"2025-03-31":16307854862.5498,"2025-06-30":16515119234.760002,"2025-09-30":16841765220.599998,"2025-12-31":17465443099.84,"2026-03-31":17957155628.84462,"2026-06-30":18688346748.366535},"shares_out":{"2015-06-30":26503000,"2015-09-30":100807000,"2015-12-31":101282000,"2016-03-31":101578000,"2016-06-30":102826000,"2016-09-30":103438000,"2016-12-31":104321000,"2017-03-31":104643000,"2017-06-30":105940000,"2017-09-30":106677000,"2017-12-31":107350000,"2018-03-31":108681000,"2018-06-30":110487000,"2018-09-30":111652000,"2018-12-31":107350000,"2019-03-31":114739000,"2019-06-30":117199000,"2019-09-30":117924000,"2019-12-31":118451000,"2020-03-31":120123000,"2020-06-30":122307000,"2020-09-30":127552000,"2020-12-31":201406000,"2021-03-31":203562000,"2021-06-30":205374000,"2021-09-30":206887000,"2021-12-31":208176000,"2022-03-31":209417000,"2022-06-30":211943000,"2022-09-30":212954000,"2022-12-31":214184000,"2023-03-31":215166000,"2023-06-30":217044000,"2023-09-30":217714000,"2023-12-31":219392000,"2024-03-31":220672000,"2024-06-30":223298000,"2024-09-30":224087000,"2024-12-31":225662000,"2025-03-31":227325000,"2025-06-30":230321000,"2025-09-30":231605000,"2025-12-31":233612000,"2026-03-31":235512000,"2026-06-30":240126000},"shares_dil":{"2016-03-31":63314250,"2016-06-30":82952500,"2016-09-30":92292500,"2016-12-31":104760750,"2017-03-31":105323250,"2017-06-30":105968000,"2017-09-30":107094500,"2020-12-31":128413250,"2021-03-31":149248750,"2021-06-30":170273500,"2021-09-30":189890500,"2021-12-31":206272000,"2022-03-31":207800500,"2022-06-30":209488000,"2022-09-30":211446500,"2022-12-31":215317000,"2023-03-31":216785000,"2023-06-30":219465250,"2023-09-30":218588750,"2023-12-31":218050500,"2024-03-31":219384000,"2024-06-30":227698500,"2024-09-30":229286250,"2024-12-31":230895000,"2025-03-31":240402250,"2025-06-30":241913500,"2025-09-30":252858000,"2025-12-31":264444750,"2026-03-31":268053250,"2026-06-30":271265000},"rev_ps":{"2016-03-31":5.585978,"2016-06-30":4.864471,"2016-09-30":4.691096,"2016-12-31":4.33271,"2017-03-31":4.370013,"2017-06-30":4.419712,"2017-09-30":4.676813,"2020-12-31":7.181432,"2021-03-31":7.010136,"2021-06-30":7.435837,"2021-09-30":7.873648,"2021-12-31":7.805005,"2022-03-31":8.522328,"2022-06-30":9.329212,"2022-09-30":10.156229,"2022-12-31":10.781415,"2023-03-31":11.142316,"2023-06-30":11.031815,"2023-09-30":10.761647,"2023-12-31":10.363714,"2024-03-31":9.70058,"2024-06-30":9.055066,"2024-09-30":8.878932,"2024-12-31":8.825306,"2025-03-31":8.66798,"2025-06-30":8.801791,"2025-09-30":9.161885,"2025-12-31":11.181909,"2026-03-31":11.844501,"2026-06-30":12.812597},"ebitda_ps":{"2016-03-31":-2.544719,"2016-06-30":-1.896796,"2016-09-30":-1.521543,"2016-12-31":-1.138623,"2017-03-31":-0.893487,"2017-06-30":-0.696059,"2017-09-30":-0.616894,"2020-12-31":-1.769039,"2021-03-31":-2.021739,"2021-06-30":-1.866209,"2021-09-30":-1.840677,"2021-12-31":-1.384837,"2022-03-31":-1.320608,"2022-06-30":-1.303955,"2022-09-30":-1.214411,"2022-12-31":-1.025976,"2023-03-31":-1.15395,"2023-06-30":-1.299632,"2023-09-30":-6.740031,"2023-12-31":-6.685616,"2024-03-31":-6.316846,"2024-06-30":-5.609817,"2024-09-30":-0.152307,"2024-12-31":-13.314844,"2025-03-31":-12.423873,"2025-06-30":-12.127062,"2025-09-30":-10.979494,"2025-12-31":2.266821,"2026-03-31":2.575955,"2026-06-30":3.098833},"ebit_ps":{"2016-03-31":-3.805289,"2016-06-30":-2.931268,"2016-09-30":-2.507669,"2016-12-31":-2.051379,"2017-03-31":-1.880667,"2017-06-30":-1.723473,"2017-09-30":-1.674596,"2020-12-31":-3.621963,"2021-03-31":-3.890257,"2021-06-30":-3.752293,"2021-09-30":-3.76349,"2021-12-31":-3.229653,"2022-03-31":-3.219973,"2022-06-30":-3.258659,"2022-09-30":-3.220531,"2022-12-31":-3.075428,"2023-03-31":-3.26792,"2023-06-30":-3.458725,"2023-09-30":-9.013739,"2023-12-31":-9.074242,"2024-03-31":-8.815916,"2024-06-30":-8.151911,"2024-09-30":-2.775914,"2024-12-31":-16.003842,"2025-03-31":-15.087101,"2025-06-30":-14.927542,"2025-09-30":-13.761657,"2025-12-31":-0.476958,"2026-03-31":-0.204254,"2026-06-30":0.340206},"eps_basic":{"2017-12-31":1.17,"2018-03-31":1.34,"2018-06-30":1.24,"2018-09-30":0.95,"2018-12-31":0.25,"2019-03-31":-0.13,"2019-06-30":-0.21,"2019-09-30":0.07,"2019-12-31":0.23,"2020-03-31":0.12,"2020-06-30":0.02,"2020-09-30":0.07},"eps":{"2016-03-31":-0.09,"2016-06-30":-0.11,"2016-09-30":0.46,"2016-12-31":0.87,"2017-03-31":0.86,"2017-06-30":0.78,"2017-09-30":0.87,"2017-12-31":1.23,"2018-03-31":1.36,"2018-06-30":1.19,"2018-09-30":0.92,"2018-12-31":0.24,"2019-03-31":-0.13,"2019-06-30":-0.2,"2019-09-30":0.05,"2019-12-31":0.2,"2020-03-31":0.09,"2020-06-30":-0.01,"2020-09-30":0.04,"2020-12-31":-1.24,"2021-03-31":-1.13,"2021-06-30":-1.22,"2021-09-30":-1.39,"2021-12-31":-0.39,"2022-03-31":-0.69,"2022-06-30":-0.55,"2022-09-30":0.3,"2022-12-31":0.77,"2023-03-31":0.07,"2023-06-30":0.38,"2023-09-30":-5.5,"2023-12-31":-7.39,"2024-03-31":-6.67,"2024-06-30":-6.37,"2024-09-30":-1.82,"2024-12-31":-12.73,"2025-03-31":-12.13,"2025-06-30":-11.61,"2025-09-30":-11.18,"2025-12-31":1.71,"2026-03-31":2.13,"2026-06-30":1.48},"cfo_ps":{"2016-06-30":-1.917688,"2016-09-30":-1.73974,"2016-12-31":-1.43737,"2017-03-31":-1.050718,"2017-06-30":-0.956308,"2017-09-30":-0.583737,"2020-12-31":-2.476162,"2021-03-31":-2.591204,"2021-06-30":-3.06262,"2021-09-30":-3.618096,"2021-12-31":-3.961691,"2022-03-31":-4.273079,"2022-06-30":-4.371052,"2022-09-30":-3.903952,"2022-12-31":-3.942062,"2023-03-31":-4.759125,"2023-06-30":-4.720679,"2023-09-30":-4.617831,"2023-12-31":-3.76399,"2024-03-31":-2.390831,"2024-06-30":-2.331526,"2024-09-30":-2.720621,"2024-12-31":-3.318188,"2025-03-31":-3.025205,"2025-06-30":-3.354009,"2025-09-30":-3.07187,"2025-12-31":-1.593679,"2026-03-31":-1.143844,"2026-06-30":-0.737769},"fcf_ps":{"2016-06-30":-2.117163,"2016-09-30":-1.902354,"2016-12-31":-1.55711,"2017-03-31":-1.146907,"2017-06-30":-1.039352,"2017-09-30":-0.659399,"2020-12-31":-2.500264,"2021-03-31":-2.591399,"2021-06-30":-3.099443,"2021-09-30":-3.683138,"2021-12-31":-4.003268,"2022-03-31":-4.345302,"2022-06-30":-4.406219,"2022-09-30":-3.940633,"2022-12-31":-4.026603,"2023-03-31":-4.831677,"2023-06-30":-4.837016,"2023-09-30":-4.726167,"2023-12-31":-3.860115,"2025-06-30":-3.361826,"2025-09-30":-3.084439},"cash_ps":{"2015-06-30":4.399879,"2015-09-30":2.609005,"2015-12-31":2.183616,"2016-03-31":2.050769,"2016-06-30":2.015249,"2016-09-30":2.00581,"2016-12-31":2.150698,"2017-03-31":2.120906,"2017-06-30":2.198839,"2017-09-30":2.213504,"2017-12-31":2.252352,"2018-03-31":2.238919,"2018-06-30":2.447374,"2018-09-30":2.464201,"2018-12-31":2.835575,"2019-03-31":2.701209,"2019-06-30":3.019369,"2019-09-30":3.166548,"2019-12-31":3.066492,"2020-03-31":3.048942,"2020-06-30":2.896253,"2020-09-30":2.991047,"2020-12-31":3.51632,"2021-03-31":3.995996,"2021-06-30":4.175811,"2021-09-30":4.548962,"2021-12-31":4.085154,"2022-03-31":4.119126,"2022-06-30":4.072453,"2022-09-30":4.489481,"2022-12-31":4.449553,"2023-03-31":3.918956,"2023-06-30":4.243739,"2023-09-30":4.372457,"2023-12-31":4.502616,"2024-03-31":3.549064,"2024-06-30":4.667521,"2024-09-30":4.509931,"2024-12-31":4.198385,"2025-03-31":4.306183,"2025-06-30":4.394202,"2025-09-30":4.990203,"2025-12-31":5.295053,"2026-03-31":4.625119,"2026-06-30":4.732453},"bvps":{"2015-06-30":12.974531,"2015-09-30":5.571101,"2015-12-31":5.470557,"2016-03-31":5.570035,"2016-06-30":5.901795,"2016-09-30":6.099683,"2016-12-31":6.450868,"2017-03-31":6.625412,"2017-06-30":6.807882,"2017-09-30":7.067465,"2017-12-31":7.564024,"2018-03-31":8.600206,"2018-06-30":8.674468,"2018-09-30":8.658976,"2018-12-31":8.837513,"2019-03-31":8.057766,"2019-06-30":7.811884,"2019-09-30":7.859545,"2019-12-31":8.144558,"2020-03-31":7.263164,"2020-06-30":7.261784,"2020-09-30":8.102931,"2020-12-31":30.177408,"2021-03-31":30.288364,"2021-06-30":29.976808,"2021-09-30":30.079754,"2021-12-31":30.045423,"2022-03-31":29.913245,"2022-06-30":29.945221,"2022-09-30":31.079487,"2022-12-31":31.319436,"2023-03-31":30.059387,"2023-06-30":30.39685,"2023-09-30":25.77284,"2023-12-31":23.839648,"2024-03-31":23.475797,"2024-06-30":24.029526,"2024-09-30":23.553499,"2024-12-31":11.318729,"2025-03-31":11.505123,"2025-06-30":12.707165,"2025-09-30":12.883582,"2025-12-31":13.408917,"2026-03-31":14.185069,"2026-06-30":14.534386},"tbvps":{"2015-06-30":8.734898,"2015-09-30":4.466902,"2015-12-31":4.382032,"2016-03-31":4.495038,"2016-06-30":4.850067,"2016-09-30":5.064338,"2016-12-31":5.434371,"2017-03-31":5.622087,"2017-06-30":5.82676,"2017-09-30":6.102984,"2017-12-31":6.61538,"2018-03-31":7.67285,"2018-06-30":7.771792,"2018-09-30":7.775132,"2018-12-31":7.928048,"2019-03-31":7.214652,"2019-06-30":6.993404,"2019-09-30":6.874495,"2019-12-31":7.176757,"2020-03-31":6.321179,"2020-06-30":6.34617,"2020-09-30":7.234116,"2020-12-31":8.835288,"2021-03-31":9.177951,"2021-06-30":9.060124,"2021-09-30":9.322519,"2021-12-31":9.423161,"2022-03-31":9.419593,"2022-06-30":9.702146,"2022-09-30":10.938813,"2022-12-31":11.300685,"2023-03-31":10.138233,"2023-06-30":10.653186,"2023-09-30":11.426307,"2023-12-31":9.608646,"2024-03-31":9.327341,"2024-06-30":10.047457,"2024-09-30":9.620661,"2024-12-31":11.318729,"2025-03-31":11.505123,"2025-06-30":12.707165,"2025-09-30":12.883582,"2025-12-31":13.408917,"2026-03-31":14.185069,"2026-06-30":14.534386},"fcf_margin":{"2016-06-30":-43.522998,"2016-09-30":-40.552439,"2016-12-31":-35.938471,"2017-03-31":-26.244938,"2017-06-30":-23.516274,"2017-09-30":-14.099321,"2017-12-31":-14.871128,"2018-03-31":-15.106786,"2018-06-30":-14.065933,"2018-09-30":-11.588006,"2018-12-31":-8.870222,"2019-03-31":-1.387322,"2019-06-30":-9.179807,"2019-09-30":-17.653005,"2019-12-31":-26.768913,"2020-03-31":-41.00571,"2020-06-30":-36.859134,"2020-09-30":-32.124386,"2020-12-31":-34.815673,"2021-03-31":-36.966454,"2021-06-30":-41.682502,"2021-09-30":-46.778042,"2021-12-31":-51.291031,"2022-03-31":-50.98727,"2022-06-30":-47.230344,"2022-09-30":-38.800158,"2022-12-31":-37.347626,"2023-03-31":-43.363305,"2023-06-30":-43.846062,"2023-09-30":-43.916765,"2023-12-31":-37.246445,"2025-06-30":-38.194791,"2025-09-30":-33.665982}},"masked":{"tax_rate_pct":{"annual":{"2013-12-31":"a loss","2014-12-31":"a loss","2015-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2023-12-31":"a loss","2024-12-31":"a loss"},"ttm":{"2019-03-31":"a loss","2019-06-30":"a loss","2020-06-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss","2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss","2024-09-30":"a loss","2024-12-31":"a loss","2025-03-31":"a loss","2025-06-30":"a loss","2025-09-30":"a loss"}},"debt_ebit":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"debt_ebitda":{"annual":{"2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA","2016-09-30":"negative EBITDA","2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2014-12-31":"negative EBITDA","2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA","2016-09-30":"negative EBITDA","2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"pe":{"annual":{"2015-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2020-06-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"pe_avg":{"annual":{"2015-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2020-06-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"pe_high":{"annual":{"2015-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2020-06-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"pe_low":{"annual":{"2015-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2016-03-31":"a loss per share","2016-06-30":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2020-06-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"peg":{"annual":{"2015-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2019-03-31":"a loss per share","2019-06-30":"a loss per share","2020-06-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"ev_ebit":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_avg":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_high":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_low":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"ev_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA","2016-09-30":"negative EBITDA","2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"eve_avg":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA","2016-09-30":"negative EBITDA","2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"eve_high":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA","2016-09-30":"negative EBITDA","2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"eve_low":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA","2016-09-30":"negative EBITDA","2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"ev_fcf":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2016-06-30":"negative free cash flow","2016-09-30":"negative free cash flow","2016-12-31":"negative free cash flow","2017-03-31":"negative free cash flow","2017-06-30":"negative free cash flow","2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2016-06-30":"negative free cash flow","2016-09-30":"negative free cash flow","2016-12-31":"negative free cash flow","2017-03-31":"negative free cash flow","2017-06-30":"negative free cash flow","2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2016-06-30":"negative free cash flow","2016-09-30":"negative free cash flow","2016-12-31":"negative free cash flow","2017-03-31":"negative free cash flow","2017-06-30":"negative free cash flow","2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2016-06-30":"negative free cash flow","2016-09-30":"negative free cash flow","2016-12-31":"negative free cash flow","2017-03-31":"negative free cash flow","2017-06-30":"negative free cash flow","2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2016-06-30":"negative free cash flow","2016-09-30":"negative free cash flow","2016-12-31":"negative free cash flow","2017-03-31":"negative free cash flow","2017-06-30":"negative free cash flow","2017-09-30":"negative free cash flow","2017-12-31":"negative free cash flow","2018-03-31":"negative free cash flow","2018-06-30":"negative free cash flow","2018-09-30":"negative free cash flow","2018-12-31":"negative free cash flow","2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow","2020-03-31":"negative free cash flow","2020-06-30":"negative free cash flow","2020-09-30":"negative free cash flow","2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2015-12-31":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2016-06-30":"negative operating cash flow","2016-09-30":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-03-31":"negative operating cash flow","2017-06-30":"negative operating cash flow","2017-09-30":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-03-31":"negative operating cash flow","2018-06-30":"negative operating cash flow","2018-09-30":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf":{"annual":{"2015-12-31":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2016-06-30":"negative operating cash flow","2016-09-30":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-03-31":"negative operating cash flow","2017-06-30":"negative operating cash flow","2017-09-30":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-03-31":"negative operating cash flow","2018-06-30":"negative operating cash flow","2018-09-30":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2015-12-31":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2016-06-30":"negative operating cash flow","2016-09-30":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-03-31":"negative operating cash flow","2017-06-30":"negative operating cash flow","2017-09-30":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-03-31":"negative operating cash flow","2018-06-30":"negative operating cash flow","2018-09-30":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2015-12-31":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2016-06-30":"negative operating cash flow","2016-09-30":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-03-31":"negative operating cash flow","2017-06-30":"negative operating cash flow","2017-09-30":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-03-31":"negative operating cash flow","2018-06-30":"negative operating cash flow","2018-09-30":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2015-12-31":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2016-06-30":"negative operating cash flow","2016-09-30":"negative operating cash flow","2016-12-31":"negative operating cash flow","2017-03-31":"negative operating cash flow","2017-06-30":"negative operating cash flow","2017-09-30":"negative operating cash flow","2017-12-31":"negative operating cash flow","2018-03-31":"negative operating cash flow","2018-06-30":"negative operating cash flow","2018-09-30":"negative operating cash flow","2018-12-31":"negative operating cash flow","2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow","2020-03-31":"negative operating cash flow","2020-06-30":"negative operating cash flow","2020-09-30":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-03-31":"negative operating cash flow","2021-06-30":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow","2026-03-31":"negative operating cash flow","2026-06-30":"negative operating cash flow"}}}}