{"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":"TALO","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":{"2018-12-31":null,"2019-12-31":5.631389,"2020-12-31":-46.447215,"2021-12-31":-21.686361,"2022-12-31":39.654164,"2023-12-31":11.28259,"2024-12-31":-3.108657,"2025-12-31":-20.061737},"roa":{"2018-12-31":11.913062,"2019-12-31":2.316969,"2020-12-31":-17.168237,"2021-12-31":-6.532412,"2022-12-31":13.111969,"2023-12-31":4.757677,"2024-12-31":-1.387941,"2025-12-31":-8.417851},"roc":{"2018-12-31":21.665608,"2019-12-31":9.691505,"2020-12-31":-17.878149,"2021-12-31":20.426269,"2022-12-31":42.095512,"2023-12-31":6.721119,"2024-12-31":3.814915,"2025-12-31":-12.449585},"roic":{"2018-12-31":23.412782,"2019-12-31":10.368829,"2020-12-31":-18.479966,"2021-12-31":21.028315,"2022-12-31":43.523588,"2023-12-31":6.828822,"2024-12-31":3.891978,"2025-12-31":-13.298841},"ebitda_margin":{"2016-12-31":17.008433,"2017-12-31":49.088725,"2018-12-31":60.793817,"2019-12-31":61.562291,"2020-12-31":-9.890682,"2021-12-31":61.919263,"2022-12-31":69.658773,"2023-12-31":59.903449,"2024-12-31":60.625375,"2025-12-31":27.864129},"op_margin":{"2016-12-31":-31.179808,"2017-12-31":10.973093,"2018-12-31":28.40036,"2019-12-31":23.466848,"2020-12-31":-73.152225,"2021-12-31":30.10076,"2022-12-31":44.559801,"2023-12-31":14.390014,"2024-12-31":8.762049,"2025-12-31":-31.475167},"incr_op_margin":{"2017-12-31":81.765256,"2018-12-31":43.437069,"2019-12-31":-238.644492,"2020-12-31":191.011899,"2021-12-31":119.042961,"2022-12-31":88.725457,"2023-12-31":271.172216,"2024-12-31":-7.148785,"2025-12-31":378.921229},"pretax_margin":{"2016-12-31":-80.418853,"2017-12-31":-15.228618,"2018-12-31":25.184003,"2019-12-31":2.48749,"2020-12-31":-74.664893,"2021-12-31":-14.831745,"2022-12-31":23.272195,"2023-12-31":8.693067,"2024-12-31":-3.617306,"2025-12-31":-33.958945},"net_margin":{"2016-12-31":-80.418853,"2017-12-31":-15.228618,"2018-12-31":24.856163,"2019-12-31":6.467496,"2020-12-31":-80.843184,"2021-12-31":-14.700371,"2022-12-31":23.118621,"2023-12-31":12.849564,"2024-12-31":-3.870807,"2025-12-31":-27.768009},"common_margin":{"2016-12-31":-80.418853,"2017-12-31":-15.228618,"2018-12-31":24.856163,"2019-12-31":6.467496,"2020-12-31":-80.843184,"2021-12-31":-14.700371,"2022-12-31":23.118621,"2023-12-31":12.849564,"2024-12-31":-3.870807,"2025-12-31":-27.768009},"tax_rate_pct":{"2018-12-31":1.301779,"2019-12-31":-160.000885,"2020-12-31":null,"2021-12-31":null,"2022-12-31":0.6599,"2023-12-31":-47.813942,"2024-12-31":null,"2025-12-31":null},"total_debt":{"2017-12-31":697558000,"2018-12-31":655304000,"2019-12-31":732981000,"2020-12-31":985512000,"2021-12-31":962727000,"2022-12-31":585340000,"2023-12-31":1025674000,"2024-12-31":1221399000,"2025-12-31":1226189000},"st_debt":{"2017-12-31":24977000,"2018-12-31":443000,"2020-12-31":0,"2021-12-31":6060000,"2022-12-31":0,"2023-12-31":33060000,"2024-12-31":0},"lt_debt":{"2017-12-31":672581000,"2018-12-31":654861000,"2019-12-31":732981000,"2020-12-31":985512000,"2021-12-31":956667000,"2022-12-31":585340000,"2023-12-31":992614000,"2024-12-31":1221399000,"2025-12-31":1226189000},"debt_ebitda":{"2017-12-31":3.442147,"2018-12-31":1.209387,"2019-12-31":1.311177,"2020-12-31":null,"2021-12-31":1.249305,"2022-12-31":0.50866,"2023-12-31":1.174448,"2024-12-31":1.020824,"2025-12-31":2.47215},"net_debt_ebitda":{"2017-12-31":3.283298,"2018-12-31":0.951171,"2019-12-31":1.15551,"2020-12-31":null,"2021-12-31":1.15866,"2022-12-31":0.470298,"2023-12-31":1.135932,"2024-12-31":0.930416,"2025-12-31":1.740682},"debt_ebit":{"2017-12-31":15.398631,"2018-12-31":2.588814,"2019-12-31":3.439707,"2020-12-31":null,"2021-12-31":2.569904,"2022-12-31":0.79517,"2023-12-31":4.889051,"2024-12-31":7.063172,"2025-12-31":null},"net_debt_ebit":{"2017-12-31":14.688013,"2018-12-31":2.036076,"2019-12-31":3.031334,"2020-12-31":null,"2021-12-31":2.383441,"2022-12-31":0.7352,"2023-12-31":4.728714,"2024-12-31":6.437629,"2025-12-31":null},"ebitda_int":{"2016-12-31":0.625009,"2017-12-31":2.503917,"2018-12-31":6.012917,"2019-12-31":5.713256,"2020-12-31":null,"2021-12-31":5.788054,"2022-12-31":9.169461,"2023-12-31":5.043888,"2024-12-31":6.37655,"2025-12-31":3.035855},"ebit_int":{"2016-12-31":null,"2017-12-31":0.559715,"2018-12-31":2.808986,"2019-12-31":2.177829,"2020-12-31":null,"2021-12-31":2.813742,"2022-12-31":5.865584,"2023-12-31":1.211643,"2024-12-31":0.921588,"2025-12-31":null},"int_exp":{"2016-12-31":70415000,"2017-12-31":80934000,"2018-12-31":90114000,"2019-12-31":97847000,"2020-12-31":99415000,"2021-12-31":133138000,"2022-12-31":125498000,"2023-12-31":173145000,"2024-12-31":187638000,"2025-12-31":163381000},"equity_assets":{"2017-12-31":-4.364343,"2018-12-31":40.625068,"2019-12-31":41.640645,"2020-12-31":32.689574,"2021-12-31":27.492008,"2022-12-31":38.10783,"2023-12-31":44.746942,"2024-12-31":44.570355,"2025-12-31":39.048302},"ltd_equity":{"2017-12-31":null,"2018-12-31":64.998868,"2019-12-31":67.97706,"2020-12-31":106.357753,"2021-12-31":125.769175,"2022-12-31":50.218948,"2023-12-31":46.057747,"2024-12-31":44.258317,"2025-12-31":56.558951},"ltd_capital":{"2017-12-31":104.523902,"2018-12-31":39.383029,"2019-12-31":40.468061,"2020-12-31":51.540469,"2021-12-31":55.511089,"2022-12-31":33.430502,"2023-12-31":31.206181,"2024-12-31":30.679907,"2025-12-31":36.126296},"ltd_assets":{"2017-12-31":54.271347,"2018-12-31":26.405835,"2019-12-31":28.306086,"2020-12-31":34.767896,"2021-12-31":34.576472,"2022-12-31":19.137351,"2023-12-31":20.609433,"2024-12-31":19.726089,"2025-12-31":22.08531},"debt_equity":{"2017-12-31":null,"2018-12-31":65.042839,"2019-12-31":67.97706,"2020-12-31":106.357753,"2021-12-31":126.565859,"2022-12-31":50.218948,"2023-12-31":47.591746,"2024-12-31":44.258317,"2025-12-31":56.558951},"debt_capital":{"2017-12-31":108.405507,"2018-12-31":39.40967,"2019-12-31":40.468061,"2020-12-31":51.540469,"2021-12-31":55.862723,"2022-12-31":33.430502,"2023-12-31":32.245534,"2024-12-31":30.679907,"2025-12-31":36.126296},"debt_assets":{"2017-12-31":56.28677,"2018-12-31":26.423698,"2019-12-31":28.306086,"2020-12-31":34.767896,"2021-12-31":34.795496,"2022-12-31":19.137351,"2023-12-31":21.295851,"2024-12-31":19.726089,"2025-12-31":22.08531},"net_debt_equity":{"2017-12-31":null,"2018-12-31":0.511555,"2019-12-31":0.599066,"2020-12-31":1.026633,"2021-12-31":1.173827,"2022-12-31":0.464315,"2023-12-31":0.46031,"2024-12-31":0.403386,"2025-12-31":0.398241},"net_debt_capital":{"2017-12-31":103.402795,"2018-12-31":30.995309,"2019-12-31":35.663555,"2020-12-31":49.750146,"2021-12-31":51.809525,"2022-12-31":30.90925,"2023-12-31":31.188041,"2024-12-31":27.962771,"2025-12-31":25.437124},"ebitda":{"2016-12-31":44010000,"2017-12-31":202652000,"2018-12-31":541848000,"2019-12-31":559025000,"2020-12-31":-56964000,"2021-12-31":770610000,"2022-12-31":1150749000,"2023-12-31":873324000,"2024-12-31":1196483000,"2025-12-31":496001000},"ebit":{"2016-12-31":-80679000,"2017-12-31":45300000,"2018-12-31":253129000,"2019-12-31":213094000,"2020-12-31":-421310000,"2021-12-31":374616000,"2022-12-31":736119000,"2023-12-31":209790000,"2024-12-31":172925000,"2025-12-31":-560280000},"cash_ratio":{"2017-12-31":0.099519,"2018-12-31":0.36779,"2019-12-31":0.234908,"2020-12-31":0.076493,"2021-12-31":0.116318,"2022-12-31":0.07272,"2023-12-31":0.058134,"2024-12-31":0.149604,"2025-12-31":0.562738},"current_ratio":{"2017-12-31":0.447913,"2018-12-31":1.095758,"2019-12-31":0.793582,"2020-12-31":0.552789,"2021-12-31":0.566175,"2022-12-31":0.605921,"2023-12-31":0.72963,"2024-12-31":0.91194,"2025-12-31":1.304915},"quick_ratio":{"2017-12-31":0.293885,"2018-12-31":0.638611,"2019-12-31":0.526017,"2020-12-31":0.313838,"2021-12-31":0.4048,"2022-12-31":0.320798,"2023-12-31":0.367453,"2024-12-31":0.476957,"2025-12-31":0.821444},"cfo_avg_cl":{"2018-12-31":0.748546,"2019-12-31":1.048738,"2020-12-31":0.738211,"2021-12-31":0.785047,"2022-12-31":1.175469,"2023-12-31":0.875569,"2024-12-31":1.479012,"2025-12-31":1.368391},"cfo_liab":{"2017-12-31":0.136119,"2018-12-31":0.178911,"2019-12-31":0.260542,"2020-12-31":0.158245,"2021-12-31":0.205062,"2022-12-31":0.374918,"2023-12-31":0.195054,"2024-12-31":0.280468,"2025-12-31":0.27655},"wc":{"2017-12-31":-178582000,"2018-12-31":36428000,"2019-12-31":-76468000,"2020-12-31":-200142000,"2021-12-31":-260523000,"2022-12-31":-239229000,"2023-12-31":-156440000,"2024-12-31":-63672000,"2025-12-31":196585000},"wc_assets":{"2017-12-31":-14.40999,"2018-12-31":1.468879,"2019-12-31":-2.953023,"2020-12-31":-7.060813,"2021-12-31":-9.415989,"2022-12-31":-7.821453,"2023-12-31":-3.24813,"2024-12-31":-1.028329,"2025-12-31":3.54076},"cash_assets":{"2017-12-31":2.597529,"2018-12-31":5.641725,"2019-12-31":3.360595,"2020-12-31":1.207707,"2021-12-31":2.524636,"2022-12-31":1.443295,"2023-12-31":0.698398,"2024-12-31":1.747022,"2025-12-31":6.534677},"cash_debt":{"2017-12-31":0.046148,"2018-12-31":0.21351,"2019-12-31":0.118723,"2020-12-31":0.034736,"2021-12-31":0.072556,"2022-12-31":0.075418,"2023-12-31":0.032795,"2024-12-31":0.088564,"2025-12-31":0.295883},"liab_equity":{"2017-12-31":null,"2018-12-31":1.461534,"2019-12-31":1.4015,"2020-12-31":2.059079,"2021-12-31":2.637421,"2022-12-31":1.624133,"2023-12-31":1.23479,"2024-12-31":1.243644,"2025-12-31":1.560867},"altman_z":{"2017-12-31":0.127494,"2018-12-31":0.89107,"2019-12-31":1.080774,"2020-12-31":-0.523952,"2021-12-31":0.559636,"2022-12-31":1.489655,"2023-12-31":0.693806,"2024-12-31":0.600759,"2025-12-31":0.14071},"interest_cover_cfo":{"2016-12-31":3.101622,"2017-12-31":4.668229,"2018-12-31":5.926416,"2019-12-31":7.29258,"2020-12-31":5.476714,"2021-12-31":6.971578,"2022-12-31":8.730604,"2023-12-31":4.983248,"2024-12-31":8.356968,"2025-12-31":8.928243},"ar_turnover":{"2018-12-31":10.745142,"2019-12-31":8.612671,"2020-12-31":5.38102,"2021-12-31":8.906717,"2022-12-31":10.202477,"2023-12-31":8.847067,"2024-12-31":9.495818,"2025-12-31":8.823432},"dso":{"2018-12-31":33.968841,"2019-12-31":42.379422,"2020-12-31":67.831,"2021-12-31":40.980308,"2022-12-31":35.775625,"2023-12-31":41.256612,"2024-12-31":38.437975,"2025-12-31":41.367125},"inventories":{"2017-12-31":840000},"asset_turnover":{"2018-12-31":0.47928,"2019-12-31":0.358248,"2020-12-31":0.212365,"2021-12-31":0.444371,"2022-12-31":0.56716,"2023-12-31":0.37026,"2024-12-31":0.358566,"2025-12-31":0.303149},"mcap":{"2016-12-31":186157400,"2017-12-31":1004809773.6,"2018-12-31":888154595.2,"2019-12-31":1609651018.8,"2020-12-31":669747109.36,"2021-12-31":802438474.6,"2022-12-31":1558927792.64,"2023-12-31":1718300960,"2024-12-31":1705124550,"2025-12-31":1929998720},"ev_cash":{"2017-12-31":32191000,"2018-12-31":139914000,"2019-12-31":87022000,"2020-12-31":34233000,"2021-12-31":69852000,"2022-12-31":44145000,"2023-12-31":33637000,"2024-12-31":108172000,"2025-12-31":362809000},"ev_pref":{"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":{"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":139000},"ev_debt":{"2017-12-31":697558000,"2018-12-31":655304000,"2019-12-31":732981000,"2020-12-31":985512000,"2021-12-31":962727000,"2022-12-31":585340000,"2023-12-31":1025674000,"2024-12-31":1221399000,"2025-12-31":1226189000},"ev":{"2017-12-31":1670176773.6,"2018-12-31":1403544595.2,"2019-12-31":2255610018.8,"2020-12-31":1621026109.36,"2021-12-31":1695313474.6,"2022-12-31":2100122792.64,"2023-12-31":2710337960,"2024-12-31":2818351550,"2025-12-31":2793517720},"capital":{"2017-12-31":643471000,"2018-12-31":1662800000,"2019-12-31":1811258000,"2020-12-31":1912113000,"2021-12-31":1723380000,"2022-12-31":1750916000,"2023-12-31":3180825000,"2024-12-31":3981104000,"2025-12-31":3394173000},"debt_capital_ev":{"2017-12-31":108.405507,"2018-12-31":39.40967,"2019-12-31":40.468061,"2020-12-31":51.540469,"2021-12-31":55.862723,"2022-12-31":33.430502,"2023-12-31":32.245534,"2024-12-31":30.679907,"2025-12-31":36.126296},"debt_ev":{"2017-12-31":0.417655,"2018-12-31":0.466892,"2019-12-31":0.324959,"2020-12-31":0.607956,"2021-12-31":0.567876,"2022-12-31":0.278717,"2023-12-31":0.37843,"2024-12-31":0.433374,"2025-12-31":0.438941},"ev_sales":{"2017-12-31":4.045696,"2018-12-31":1.574737,"2019-12-31":2.483977,"2020-12-31":2.814594,"2021-12-31":1.362201,"2022-12-31":1.271276,"2023-12-31":1.859088,"2024-12-31":1.428049,"2025-12-31":1.56933},"ev_ebitda":{"2017-12-31":8.2416,"2018-12-31":2.590292,"2019-12-31":4.0349,"2020-12-31":null,"2021-12-31":2.199963,"2022-12-31":1.825005,"2023-12-31":3.103474,"2024-12-31":2.35553,"2025-12-31":5.632081},"ev_ebit":{"2017-12-31":36.869244,"2018-12-31":5.54478,"2019-12-31":10.585047,"2020-12-31":null,"2021-12-31":4.52547,"2022-12-31":2.852966,"2023-12-31":12.919291,"2024-12-31":16.298115,"2025-12-31":null},"ev_cfo":{"2017-12-31":9.486784,"2018-12-31":5.327657,"2019-12-31":5.728781,"2020-12-31":5.369005,"2021-12-31":4.12096,"2022-12-31":2.959007,"2023-12-31":5.221537,"2024-12-31":2.927875,"2025-12-31":2.985082},"mcap_dil":{"2016-12-31":186157400,"2017-12-31":1004807040,"2018-12-31":755400400,"2019-12-31":1616066100,"2020-12-31":557551360,"2021-12-31":801336200,"2022-12-31":1579935040,"2023-12-31":1718300960,"2024-12-31":1705124550,"2025-12-31":1929998720},"ev_dil":{"2017-12-31":1670174040,"2018-12-31":1270790400,"2019-12-31":2262025100,"2020-12-31":1508830360,"2021-12-31":1694211200,"2022-12-31":2121130040,"2023-12-31":2710337960,"2024-12-31":2818351550,"2025-12-31":2793517720},"ev_per_share":{"2017-12-31":53.455775,"2018-12-31":25.916807,"2019-12-31":41.618722,"2020-12-31":19.943729,"2021-12-31":20.704481,"2022-12-31":25.434352,"2023-12-31":22.445491,"2024-12-31":16.049381,"2025-12-31":15.950563},"sales_base":{"2016-12-31":258754000,"2017-12-31":412828000,"2018-12-31":891288000,"2019-12-31":908064000,"2020-12-31":575936000,"2021-12-31":1244540000,"2022-12-31":1651980000,"2023-12-31":1457886000,"2024-12-31":1973568000,"2025-12-31":1780070000},"ebitda_base":{"2016-12-31":44010000,"2017-12-31":202652000,"2018-12-31":541848000,"2019-12-31":559025000,"2020-12-31":-56964000,"2021-12-31":770610000,"2022-12-31":1150749000,"2023-12-31":873324000,"2024-12-31":1196483000,"2025-12-31":496001000},"ebit_base":{"2016-12-31":-80679000,"2017-12-31":45300000,"2018-12-31":253129000,"2019-12-31":213094000,"2020-12-31":-421310000,"2021-12-31":374616000,"2022-12-31":736119000,"2023-12-31":209790000,"2024-12-31":172925000,"2025-12-31":-560280000},"cfo_base":{"2016-12-31":116123000,"2017-12-31":176053000,"2018-12-31":263445000,"2019-12-31":393733000,"2020-12-31":301923000,"2021-12-31":411388000,"2022-12-31":709739000,"2023-12-31":519069000,"2024-12-31":962593000,"2025-12-31":935826000},"pe":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":3.409563,"2019-12-31":27.5,"2020-12-31":null,"2021-12-31":null,"2022-12-31":4.140351,"2023-12-31":9.180645,"2024-12-31":null,"2025-12-31":null},"pe_avg":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":6.503358,"2019-12-31":21.493056,"2020-12-31":null,"2021-12-31":null,"2022-12-31":3.893809,"2023-12-31":9.620932,"2024-12-31":null,"2025-12-31":null},"pe_high":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":8.060291,"2019-12-31":27.5,"2020-12-31":null,"2021-12-31":null,"2022-12-31":5.195175,"2023-12-31":13.522581,"2024-12-31":null,"2025-12-31":null},"pe_low":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":3.139293,"2019-12-31":16.981481,"2020-12-31":null,"2021-12-31":null,"2022-12-31":2.144737,"2023-12-31":7.503226,"2024-12-31":null,"2025-12-31":null},"pb":{"2017-12-31":null,"2018-12-31":0.881547,"2019-12-31":1.492799,"2020-12-31":0.7228,"2021-12-31":1.054934,"2022-12-31":1.337474,"2023-12-31":0.7973,"2024-12-31":0.617865,"2025-12-31":0.890227},"pb_avg":{"2017-12-31":null,"2018-12-31":1.681451,"2019-12-31":1.166721,"2020-12-31":0.955767,"2021-12-31":1.295171,"2022-12-31":1.257833,"2023-12-31":0.835537,"2024-12-31":0.753507,"2025-12-31":0.746259},"pb_high":{"2017-12-31":null,"2018-12-31":2.083997,"2019-12-31":1.492799,"2020-12-31":2.681553,"2021-12-31":1.837522,"2022-12-31":1.678218,"2023-12-31":1.174378,"2024-12-31":0.932842,"2025-12-31":0.964548},"pb_low":{"2017-12-31":null,"2018-12-31":0.811668,"2019-12-31":0.921816,"2020-12-31":0.501749,"2021-12-31":0.910688,"2022-12-31":0.692823,"2023-12-31":0.651623,"2024-12-31":0.577777,"2025-12-31":0.515395},"ptb":{"2017-12-31":null,"2018-12-31":0.881547,"2019-12-31":1.492799,"2020-12-31":0.7228,"2021-12-31":1.054934,"2022-12-31":1.337474,"2023-12-31":0.7973,"2024-12-31":0.617865,"2025-12-31":0.890227},"ptb_avg":{"2017-12-31":null,"2018-12-31":1.681451,"2019-12-31":1.166721,"2020-12-31":0.955767,"2021-12-31":1.295171,"2022-12-31":1.257833,"2023-12-31":0.835537,"2024-12-31":0.753507,"2025-12-31":0.746259},"ptb_high":{"2017-12-31":null,"2018-12-31":2.083997,"2019-12-31":1.492799,"2020-12-31":2.681553,"2021-12-31":1.837522,"2022-12-31":1.678218,"2023-12-31":1.174378,"2024-12-31":0.932842,"2025-12-31":0.964548},"ptb_low":{"2017-12-31":null,"2018-12-31":0.811668,"2019-12-31":0.921816,"2020-12-31":0.501749,"2021-12-31":0.910688,"2022-12-31":0.692823,"2023-12-31":0.651623,"2024-12-31":0.577777,"2025-12-31":0.515395},"ps":{"2016-12-31":0.719438,"2017-12-31":2.433967,"2018-12-31":0.996484,"2019-12-31":1.772618,"2020-12-31":1.162885,"2021-12-31":0.644767,"2022-12-31":0.943672,"2023-12-31":1.178625,"2024-12-31":0.863981,"2025-12-31":1.084226},"ps_avg":{"2016-12-31":1.219445,"2017-12-31":1.654344,"2018-12-31":1.900682,"2019-12-31":1.385418,"2020-12-31":1.537696,"2021-12-31":0.791598,"2022-12-31":0.88748,"2023-12-31":1.23515,"2024-12-31":1.053653,"2025-12-31":0.908885},"ps_high":{"2016-12-31":3.400979,"2017-12-31":2.598956,"2018-12-31":2.355713,"2019-12-31":1.772618,"2020-12-31":4.314245,"2021-12-31":1.123079,"2022-12-31":1.184089,"2023-12-31":1.736049,"2024-12-31":1.304424,"2025-12-31":1.174742},"ps_low":{"2016-12-31":0.362234,"2017-12-31":0.489669,"2018-12-31":0.917495,"2019-12-31":1.094607,"2020-12-31":0.807245,"2021-12-31":0.556605,"2022-12-31":0.48883,"2023-12-31":0.963275,"2024-12-31":0.807924,"2025-12-31":0.62771},"pcf":{"2016-12-31":1.603105,"2017-12-31":5.707428,"2018-12-31":3.371309,"2019-12-31":4.088179,"2020-12-31":2.218271,"2021-12-31":1.950564,"2022-12-31":2.19648,"2023-12-31":3.310352,"2024-12-31":1.771387,"2025-12-31":2.062348},"pcf_avg":{"2016-12-31":2.717259,"2017-12-31":3.879284,"2018-12-31":6.430393,"2019-12-31":3.19518,"2020-12-31":2.933246,"2021-12-31":2.394761,"2022-12-31":2.065688,"2023-12-31":3.46911,"2024-12-31":2.160265,"2025-12-31":1.728824},"pcf_high":{"2016-12-31":7.578316,"2017-12-31":6.094312,"2018-12-31":7.969858,"2019-12-31":4.088179,"2020-12-31":8.229679,"2021-12-31":3.397563,"2022-12-31":2.756071,"2023-12-31":4.875964,"2024-12-31":2.674411,"2025-12-31":2.234522},"pcf_low":{"2016-12-31":0.807158,"2017-12-31":1.148229,"2018-12-31":3.104071,"2019-12-31":2.524485,"2020-12-31":1.539868,"2021-12-31":1.683854,"2022-12-31":1.137795,"2023-12-31":2.705509,"2024-12-31":1.656456,"2025-12-31":1.193991},"evs_avg":{"2017-12-31":3.266074,"2018-12-31":2.478935,"2019-12-31":2.096776,"2020-12-31":3.189406,"2021-12-31":1.509032,"2022-12-31":1.215084,"2023-12-31":1.915612,"2024-12-31":1.617721,"2025-12-31":1.393989},"evs_high":{"2017-12-31":4.210686,"2018-12-31":2.933966,"2019-12-31":2.483977,"2020-12-31":5.965955,"2021-12-31":1.840513,"2022-12-31":1.511693,"2023-12-31":2.416512,"2024-12-31":1.868492,"2025-12-31":1.659846},"evs_low":{"2017-12-31":2.101399,"2018-12-31":1.495748,"2019-12-31":1.805965,"2020-12-31":2.458955,"2021-12-31":1.274039,"2022-12-31":0.816434,"2023-12-31":1.643738,"2024-12-31":1.371992,"2025-12-31":1.112814},"eve_avg":{"2017-12-31":6.653409,"2018-12-31":4.07761,"2019-12-31":3.405942,"2020-12-31":null,"2021-12-31":2.437096,"2022-12-31":1.744338,"2023-12-31":3.197833,"2024-12-31":2.66839,"2025-12-31":5.002807},"eve_high":{"2017-12-31":8.577704,"2018-12-31":4.826094,"2019-12-31":4.0349,"2020-12-31":null,"2021-12-31":2.97244,"2022-12-31":2.17014,"2023-12-31":4.034011,"2024-12-31":3.08203,"2025-12-31":5.956929},"eve_low":{"2017-12-31":4.280818,"2018-12-31":2.460362,"2019-12-31":2.933558,"2020-12-31":null,"2021-12-31":2.057581,"2022-12-31":1.172048,"2023-12-31":2.743979,"2024-12-31":2.263066,"2025-12-31":3.993715},"evb_avg":{"2017-12-31":29.764385,"2018-12-31":8.728533,"2019-12-31":8.935057,"2020-12-31":null,"2021-12-31":5.013269,"2022-12-31":2.726862,"2023-12-31":13.312095,"2024-12-31":18.462818,"2025-12-31":null},"evb_high":{"2017-12-31":38.372823,"2018-12-31":10.330737,"2019-12-31":10.585047,"2020-12-31":null,"2021-12-31":6.114506,"2022-12-31":3.392503,"2023-12-31":16.792978,"2024-12-31":21.32483,"2025-12-31":null},"evb_low":{"2017-12-31":19.150469,"2018-12-31":5.266651,"2019-12-31":7.695815,"2020-12-31":null,"2021-12-31":4.23258,"2022-12-31":1.832221,"2023-12-31":11.422769,"2024-12-31":15.658351,"2025-12-31":null},"earnings_yield":{"2016-12-31":-111.748252,"2017-12-31":-6.25,"2018-12-31":29.329268,"2019-12-31":3.636364,"2020-12-31":-83.495146,"2021-12-31":-22.857143,"2022-12-31":24.152542,"2023-12-31":10.892481,"2024-12-31":-4.531411,"2025-12-31":-25.589837},"peg":{"2017-12-31":null,"2018-12-31":-0.010049,"2019-12-31":-0.354625,"2020-12-31":null,"2021-12-31":null,"2022-12-31":-0.013639,"2023-12-31":-0.139082,"2024-12-31":null,"2025-12-31":null},"price":{"2016-12-31":7.15,"2017-12-31":32.16,"2018-12-31":16.4,"2019-12-31":29.7,"2020-12-31":8.24,"2021-12-31":9.8,"2022-12-31":18.88,"2023-12-31":14.23,"2024-12-31":9.71,"2025-12-31":11.02},"price_avg":{"2016-12-31":12.119231,"2017-12-31":21.858846,"2018-12-31":31.281154,"2019-12-31":23.2125,"2020-12-31":10.895849,"2021-12-31":12.031731,"2022-12-31":17.755769,"2023-12-31":14.912444,"2024-12-31":11.841667,"2025-12-31":9.23784},"price_high":{"2016-12-31":33.8,"2017-12-31":34.34,"2018-12-31":38.77,"2019-12-31":29.7,"2020-12-31":30.57,"2021-12-31":17.07,"2022-12-31":23.69,"2023-12-31":20.96,"2024-12-31":14.66,"2025-12-31":11.94},"price_low":{"2016-12-31":3.6,"2017-12-31":6.47,"2018-12-31":15.1,"2019-12-31":18.34,"2020-12-31":5.72,"2021-12-31":8.46,"2022-12-31":9.78,"2023-12-31":11.63,"2024-12-31":9.08,"2025-12-31":6.38},"ev_avg":{"2017-12-31":1348326647.232692,"2018-12-31":2209444910.464616,"2019-12-31":1904006955.35,"2020-12-31":1836893491.466415,"2021-12-31":1878050886.250962,"2022-12-31":2007294689.276923,"2023-12-31":2792744491.555556,"2024-12-31":3192682875,"2025-12-31":2481397346.24},"shares_out":{"2016-12-31":26036000,"2017-12-31":31244085,"2018-12-31":54155768,"2019-12-31":54197004,"2020-12-31":81279989,"2021-12-31":81881477,"2022-12-31":82570328,"2023-12-31":120752000,"2024-12-31":175605000,"2025-12-31":175136000},"shares_dil":{"2016-12-31":26036000,"2017-12-31":31244000,"2018-12-31":46061000,"2019-12-31":54413000,"2020-12-31":67664000,"2021-12-31":81769000,"2022-12-31":83683000,"2023-12-31":120752000,"2024-12-31":175605000,"2025-12-31":175136000},"shares_basic":{"2016-12-31":26036000,"2017-12-31":31244000,"2018-12-31":46058000,"2019-12-31":54185,"2020-12-31":67664000,"2021-12-31":81769000,"2022-12-31":82454000,"2023-12-31":119894000,"2024-12-31":175605000,"2025-12-31":175136000},"rev_ps":{"2016-12-31":9.938316,"2017-12-31":13.213033,"2018-12-31":19.350166,"2019-12-31":16.688365,"2020-12-31":8.511705,"2021-12-31":15.220193,"2022-12-31":19.740927,"2023-12-31":12.07339,"2024-12-31":11.238678,"2025-12-31":10.16393},"ebitda_ps":{"2016-12-31":1.690352,"2017-12-31":6.486109,"2018-12-31":11.763705,"2019-12-31":10.27374,"2020-12-31":-0.841866,"2021-12-31":9.424232,"2022-12-31":13.751288,"2023-12-31":7.232377,"2024-12-31":6.813491,"2025-12-31":2.83209},"ebit_ps":{"2016-12-31":-3.098748,"2017-12-31":1.449878,"2018-12-31":5.495517,"2019-12-31":3.916233,"2020-12-31":-6.226502,"2021-12-31":4.581394,"2022-12-31":8.796518,"2023-12-31":1.737363,"2024-12-31":0.984738,"2025-12-31":-3.199114},"eps_basic":{"2016-12-31":-7.99,"2017-12-31":-2.01,"2018-12-31":4.81,"2019-12-31":1.08,"2020-12-31":-6.88,"2021-12-31":-2.24,"2022-12-31":4.63,"2023-12-31":1.56,"2024-12-31":-0.44,"2025-12-31":-2.82},"eps":{"2016-12-31":-7.99,"2017-12-31":-2.01,"2018-12-31":4.81,"2019-12-31":1.08,"2020-12-31":-6.88,"2021-12-31":-2.24,"2022-12-31":4.56,"2023-12-31":1.55,"2024-12-31":-0.44,"2025-12-31":-2.82},"cfo_ps":{"2016-12-31":4.460094,"2017-12-31":5.634778,"2018-12-31":5.719481,"2019-12-31":7.23601,"2020-12-31":4.462092,"2021-12-31":5.0311,"2022-12-31":8.481281,"2023-12-31":4.298637,"2024-12-31":5.481581,"2025-12-31":5.343425},"cash_ps":{"2017-12-31":1.030307,"2018-12-31":2.583548,"2019-12-31":1.605661,"2020-12-31":0.421174,"2021-12-31":0.853087,"2022-12-31":0.534635,"2023-12-31":0.278563,"2024-12-31":0.615996,"2025-12-31":2.071584},"bvps":{"2017-12-31":-1.731112,"2018-12-31":18.603669,"2019-12-31":19.895509,"2020-12-31":11.400112,"2021-12-31":9.289683,"2022-12-31":14.11616,"2023-12-31":17.847746,"2024-12-31":15.715412,"2025-12-31":12.37886},"tbvps":{"2017-12-31":-1.731112,"2018-12-31":18.603669,"2019-12-31":19.895509,"2020-12-31":11.400112,"2021-12-31":9.289683,"2022-12-31":14.11616,"2023-12-31":17.847746,"2024-12-31":15.715412,"2025-12-31":12.37886},"buyback_ps":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0.393401,"2024-12-31":0.257288,"2025-12-31":0.682093}},"ttm":{"roe":{"2019-06-30":36.169076,"2019-09-30":41.103738,"2019-12-31":5.631389,"2020-03-31":28.42097,"2020-06-30":7.915837,"2020-09-30":-2.932247,"2020-12-31":-46.447215,"2021-03-31":-67.650113,"2021-06-30":-73.702734,"2021-09-30":-71.000767,"2021-12-31":-21.686361,"2022-03-31":-17.027729,"2022-06-30":24.3724,"2022-09-30":50.293475,"2022-12-31":39.654164,"2023-03-31":39.058247,"2023-06-30":24.109768,"2023-09-30":6.476275,"2023-12-31":11.28259,"2024-03-31":-0.621937,"2024-06-30":-0.679293,"2024-09-30":3.033507,"2024-12-31":-3.108657,"2025-03-31":0.954791,"2025-06-30":-6.563543,"2025-09-30":-13.705695,"2025-12-31":-20.061737,"2026-03-31":-32.158642,"2026-06-30":-17.795009},"roa":{"2019-06-30":12.490423,"2019-09-30":14.679358,"2019-12-31":2.316969,"2020-03-31":11.486677,"2020-06-30":3.147008,"2020-09-30":-1.194917,"2020-12-31":-17.168237,"2021-03-31":-24.510022,"2021-06-30":-24.225606,"2021-09-30":-23.318399,"2021-12-31":-6.532412,"2022-03-31":-4.527354,"2022-06-30":6.754577,"2022-09-30":16.436272,"2022-12-31":13.111969,"2023-03-31":14.151943,"2023-06-30":9.304333,"2023-09-30":2.753835,"2023-12-31":4.757677,"2024-03-31":-0.266551,"2024-06-30":-0.291262,"2024-09-30":1.327328,"2024-12-31":-1.387941,"2025-03-31":0.416617,"2025-06-30":-2.802087,"2025-09-30":-5.888613,"2025-12-31":-8.417851,"2026-03-31":-12.986734,"2026-06-30":-7.13125},"roc":{"2019-06-30":14.625702,"2019-09-30":12.133329,"2019-12-31":9.691505,"2020-03-31":8.847702,"2020-06-30":0.041137,"2020-09-30":-3.469176,"2020-12-31":-17.878149,"2021-03-31":-16.041801,"2021-06-30":-6.563267,"2021-09-30":-1.409864,"2021-12-31":20.426269,"2022-03-31":29.668162,"2022-06-30":33.443501,"2022-09-30":35.629563,"2022-12-31":42.095512,"2023-03-31":17.707815,"2023-06-30":9.612885,"2023-09-30":8.144066,"2023-12-31":6.721119,"2024-03-31":5.793749,"2024-06-30":6.177028,"2024-09-30":3.923241,"2024-12-31":3.814915,"2025-03-31":1.792051,"2025-06-30":-4.315143,"2025-09-30":-6.514121,"2025-12-31":-12.449585,"2026-03-31":-16.595341,"2026-06-30":-5.837149},"roic":{"2019-06-30":15.490261,"2019-09-30":12.877168,"2019-12-31":10.368829,"2020-03-31":9.199323,"2020-06-30":0.043275,"2020-09-30":-3.577916,"2020-12-31":-18.479966,"2021-03-31":-16.712436,"2021-06-30":-6.863422,"2021-09-30":-1.443529,"2021-12-31":21.028315,"2022-03-31":30.941497,"2022-06-30":35.271005,"2022-09-30":36.950267,"2022-12-31":43.523588,"2023-03-31":18.07144,"2023-06-30":9.873089,"2023-09-30":8.275429,"2023-12-31":6.828822,"2024-03-31":5.823169,"2024-06-30":6.224477,"2024-09-30":3.955438,"2024-12-31":3.891978,"2025-03-31":1.842117,"2025-06-30":-4.542157,"2025-09-30":-6.847861,"2025-12-31":-13.298841,"2026-03-31":-18.10773,"2026-06-30":-6.736269},"ebitda_margin":{"2019-03-31":57.04479,"2019-06-30":60.664115,"2019-09-30":60.09796,"2019-12-31":60.26444,"2020-03-31":60.36271,"2020-06-30":49.890962,"2020-09-30":42.021038,"2020-12-31":-9.696231,"2021-03-31":2.998515,"2021-06-30":24.881228,"2021-09-30":34.395293,"2021-12-31":61.919263,"2022-03-31":66.143425,"2022-06-30":68.937981,"2022-09-30":69.879556,"2022-12-31":69.658773,"2023-03-31":63.425147,"2023-06-30":58.177048,"2023-09-30":60.319915,"2023-12-31":59.903449,"2024-03-31":63.994056,"2024-06-30":63.23865,"2024-09-30":59.389263,"2024-12-31":60.625375,"2025-03-31":60.151894,"2025-06-30":47.602201,"2025-09-30":42.629382,"2025-12-31":27.864129,"2026-03-31":16.258758,"2026-06-30":36.08489},"op_margin":{"2019-03-31":24.12095,"2019-06-30":27.662342,"2019-09-30":25.192646,"2019-12-31":22.972122,"2020-03-31":20.339372,"2020-06-30":0.14051,"2020-09-30":-13.783245,"2020-12-31":-71.714049,"2021-03-31":-52.873558,"2021-06-30":-18.663587,"2021-09-30":-3.386304,"2021-12-31":30.10076,"2022-03-31":37.917608,"2022-06-30":44.204505,"2022-09-30":46.185697,"2022-12-31":44.559801,"2023-03-31":33.725327,"2023-06-30":20.643295,"2023-09-30":17.925728,"2023-12-31":14.390014,"2024-03-31":17.235931,"2024-06-30":16.239095,"2024-09-30":9.635294,"2024-12-31":8.762049,"2025-03-31":7.221829,"2025-06-30":-9.286112,"2025-09-30":-15.438026,"2025-12-31":-31.475167,"2026-03-31":-41.576972,"2026-06-30":-12.697855},"incr_op_margin":{"2020-03-31":-258.79393,"2020-06-30":103.435078,"2020-09-30":106.80845,"2020-12-31":186.515903,"2021-03-31":201.074652,"2021-06-30":-115.948708,"2021-09-30":13.70905,"2021-12-31":121.135554,"2022-03-31":121.448919,"2022-06-30":120.646463,"2022-09-30":124.638333,"2022-12-31":88.725457,"2023-03-31":-0.623093,"2023-06-30":212.39906,"2023-09-30":190.244087,"2023-12-31":271.172216,"2024-03-31":-6053.490566,"2024-06-30":-2.1182,"2024-09-30":-15.968521,"2024-12-31":-7.148785,"2025-03-31":-24.671844,"2025-06-30":-250.275046,"2025-09-30":144956.481481,"2025-12-31":378.921229,"2026-03-31":274.656399,"2026-06-30":-152.47869},"pretax_margin":{"2019-03-31":14.219538,"2019-06-30":30.493171,"2019-09-30":38.619518,"2019-12-31":2.435049,"2020-03-31":37.536339,"2020-06-30":8.234076,"2020-09-30":-14.497492,"2020-12-31":-73.196978,"2021-03-31":-114.597003,"2021-06-30":-79.319338,"2021-09-30":-61.315382,"2021-12-31":-14.831745,"2022-03-31":-9.387089,"2022-06-30":11.978662,"2022-09-30":27.179699,"2022-12-31":23.272195,"2023-03-31":31.690152,"2023-06-30":22.53199,"2023-09-30":3.45898,"2023-12-31":8.693067,"2024-03-31":-3.232356,"2024-06-30":-3.420633,"2024-09-30":3.442351,"2024-12-31":-3.617306,"2025-03-31":2.560564,"2025-06-30":-9.372385,"2025-09-30":-21.756011,"2025-12-31":-33.958945,"2026-03-31":-52.654455,"2026-06-30":-25.196409},"net_margin":{"2019-03-31":14.591447,"2019-06-30":30.238964,"2019-09-30":38.268013,"2019-12-31":6.331149,"2020-03-31":34.81628,"2020-06-30":12.283024,"2020-09-30":-5.357705,"2020-12-31":-79.253803,"2021-03-31":-111.732895,"2021-06-30":-82.812947,"2021-09-30":-66.972879,"2021-12-31":-14.700371,"2022-03-31":-9.193659,"2022-06-30":12.014889,"2022-09-30":27.185429,"2022-12-31":23.118621,"2023-03-31":34.479012,"2023-06-30":25.317343,"2023-09-30":7.362161,"2023-12-31":12.849564,"2024-03-31":-0.956214,"2024-06-30":-0.930808,"2024-09-30":3.950854,"2024-12-31":-3.870807,"2025-03-31":1.272819,"2025-06-30":-8.90878,"2025-09-30":-19.018397,"2025-12-31":-27.768009,"2026-03-31":-42.579087,"2026-06-30":-20.459752},"common_margin":{"2019-03-31":14.591447,"2019-06-30":30.238964,"2019-09-30":38.268013,"2019-12-31":6.331149,"2020-03-31":34.81628,"2020-06-30":12.283024,"2020-09-30":-5.357705,"2020-12-31":-79.253803,"2021-03-31":-111.732895,"2021-06-30":-82.812947,"2021-09-30":-66.972879,"2021-12-31":-14.700371,"2022-03-31":-9.193659,"2022-06-30":12.014889,"2022-09-30":27.185429,"2022-12-31":23.118621,"2023-03-31":34.479012,"2023-06-30":25.317343,"2023-09-30":7.362161,"2023-12-31":12.849564,"2024-03-31":-0.956214,"2024-06-30":-0.930808,"2024-09-30":3.950854,"2024-12-31":-3.870807,"2025-03-31":1.272819,"2025-06-30":-8.90878,"2025-09-30":-19.018397,"2025-12-31":-27.768009,"2026-03-31":-42.579087,"2026-06-30":-20.459752},"tax_rate_pct":{"2019-12-31":-160.000885,"2020-03-31":7.246467,"2020-06-30":-49.173078,"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":-0.302433,"2022-09-30":-0.021083,"2022-12-31":0.6599,"2023-03-31":-8.800401,"2023-06-30":-12.361773,"2023-09-30":-112.841938,"2023-12-31":-47.813942,"2024-03-31":null,"2024-06-30":null,"2024-09-30":-14.77197,"2024-12-31":null,"2025-03-31":50.291476,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"total_debt":{"2018-06-30":628402000,"2018-09-30":654759000,"2018-12-31":655304000,"2019-03-31":666383000,"2019-06-30":697130000,"2019-09-30":697192000,"2019-12-31":732981000,"2020-03-31":1033162000,"2020-06-30":997041000,"2020-09-30":994748000,"2020-12-31":985512000,"2021-03-31":1049365000,"2021-06-30":982633000,"2021-09-30":984837000,"2021-12-31":962727000,"2022-03-31":931141000,"2022-06-30":788468000,"2022-09-30":652108000,"2022-12-31":585340000,"2023-03-31":1010212000,"2023-06-30":1033265000,"2023-09-30":1051883000,"2023-12-31":1025674000,"2024-03-31":1533952000,"2024-06-30":1435899000,"2024-09-30":1337745000,"2024-12-31":1221399000,"2025-03-31":1222553000,"2025-06-30":1223736000,"2025-09-30":1224947000,"2025-12-31":1226189000,"2026-03-31":1227461000,"2026-06-30":1228764000},"st_debt":{"2018-06-30":434000,"2018-09-30":439000,"2018-12-31":443000,"2019-03-31":448000,"2020-12-31":0,"2021-06-30":6060000,"2021-09-30":6060000,"2021-12-31":6060000,"2022-03-31":6060000,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":33201000,"2023-06-30":33156000,"2023-09-30":33109000,"2023-12-31":33060000,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0},"lt_debt":{"2018-06-30":627968000,"2018-09-30":654320000,"2018-12-31":654861000,"2019-03-31":665935000,"2019-06-30":697130000,"2019-09-30":697192000,"2019-12-31":732981000,"2020-03-31":1033162000,"2020-06-30":997041000,"2020-09-30":994748000,"2020-12-31":985512000,"2021-03-31":1049365000,"2021-06-30":976573000,"2021-09-30":978777000,"2021-12-31":956667000,"2022-03-31":925081000,"2022-06-30":788468000,"2022-09-30":652108000,"2022-12-31":585340000,"2023-03-31":977011000,"2023-06-30":1000109000,"2023-09-30":1018774000,"2023-12-31":992614000,"2024-03-31":1533952000,"2024-06-30":1435899000,"2024-09-30":1337745000,"2024-12-31":1221399000,"2025-03-31":1222553000,"2025-06-30":1223736000,"2025-09-30":1224947000,"2025-12-31":1226189000,"2026-03-31":1227461000,"2026-06-30":1228764000},"debt_ebitda":{"2019-03-31":1.264052,"2019-06-30":1.141113,"2019-09-30":1.21725,"2019-12-31":1.311177,"2020-03-31":1.827312,"2020-06-30":2.705219,"2020-09-30":3.670088,"2020-12-31":null,"2021-03-31":52.497123,"2021-06-30":4.480076,"2021-09-30":2.76034,"2021-12-31":1.249305,"2022-03-31":1.011905,"2022-06-30":0.711936,"2022-09-30":0.551291,"2022-12-31":0.50866,"2023-03-31":1.02035,"2023-06-30":1.26041,"2023-09-30":1.232285,"2023-12-31":1.174448,"2024-03-31":1.531413,"2024-06-30":1.299574,"2024-09-30":1.202398,"2024-12-31":1.020824,"2025-03-31":0.988208,"2025-06-30":1.330446,"2025-09-30":1.534145,"2025-12-31":2.47215,"2026-03-31":4.340508,"2026-06-30":1.72031},"net_debt_ebitda":{"2019-03-31":1.177317,"2019-06-30":0.99526,"2019-09-30":1.058925,"2019-12-31":1.15551,"2020-03-31":1.63815,"2020-06-30":2.412582,"2020-09-30":3.550634,"2020-12-31":null,"2021-03-31":49.246386,"2021-06-30":4.18211,"2021-09-30":2.593776,"2021-12-31":1.15866,"2022-03-31":0.926762,"2022-06-30":0.613984,"2022-09-30":0.496771,"2022-12-31":0.470298,"2023-03-31":1.004019,"2023-06-30":1.239032,"2023-09-30":1.216316,"2023-12-31":1.135932,"2024-03-31":1.510447,"2024-06-30":1.265365,"2024-09-30":1.161464,"2024-12-31":0.930416,"2025-03-31":0.824161,"2025-06-30":0.942003,"2025-09-30":1.117477,"2025-12-31":1.740682,"2026-03-31":2.97425,"2026-06-30":0.911669},"debt_ebit":{"2019-03-31":2.989417,"2019-06-30":2.502486,"2019-09-30":2.903793,"2019-12-31":3.439707,"2020-03-31":5.423052,"2020-06-30":960.540462,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":2.569904,"2022-03-31":1.765166,"2022-06-30":1.110281,"2022-09-30":0.83411,"2022-12-31":0.79517,"2023-03-31":1.91891,"2023-06-30":3.552094,"2023-09-30":4.146626,"2023-12-31":4.889051,"2024-03-31":5.685873,"2024-06-30":5.060829,"2024-09-30":7.411248,"2024-12-31":7.063172,"2025-03-31":8.230962,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"net_debt_ebit":{"2019-03-31":2.784293,"2019-06-30":2.182626,"2019-09-30":2.526104,"2019-12-31":3.031334,"2020-03-31":4.861663,"2020-06-30":856.633911,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":2.383441,"2022-03-31":1.616642,"2022-06-30":0.957523,"2022-09-30":0.751621,"2022-12-31":0.7352,"2023-03-31":1.888197,"2023-06-30":3.491847,"2023-09-30":4.092892,"2023-12-31":4.728714,"2024-03-31":5.608029,"2024-06-30":4.927614,"2024-09-30":7.15894,"2024-12-31":6.437629,"2025-03-31":6.86458,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ebitda_int":{"2019-03-31":5.515012,"2019-06-30":6.180658,"2019-09-30":5.896839,"2019-12-31":5.713256,"2020-03-31":5.741326,"2020-06-30":3.695339,"2020-09-30":2.690564,"2020-12-31":null,"2021-03-31":0.185701,"2021-06-30":1.906904,"2021-09-30":2.893906,"2021-12-31":5.788054,"2022-03-31":7.048425,"2022-06-30":8.668725,"2022-09-30":9.490865,"2022-12-31":9.169461,"2023-03-31":7.523912,"2023-06-30":5.597904,"2023-09-30":5.24272,"2023-12-31":5.043888,"2024-03-31":5.373442,"2024-06-30":5.822649,"2024-09-30":5.84339,"2024-12-31":6.37655,"2025-03-31":6.961181,"2025-06-30":5.424945,"2025-09-30":4.865045,"2025-12-31":3.035855,"2026-03-31":1.749604,"2026-06-30":4.464656},"ebit_int":{"2019-03-31":2.33198,"2019-06-30":2.81833,"2019-09-30":2.471914,"2019-12-31":2.177829,"2020-03-31":1.934555,"2020-06-30":0.010407,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":2.813742,"2022-03-31":4.040605,"2022-06-30":5.558572,"2022-09-30":6.272825,"2022-12-31":5.865584,"2023-03-31":4.000722,"2023-06-30":1.986336,"2023-09-30":1.558019,"2023-12-31":1.211643,"2024-03-31":1.447264,"2024-06-30":1.495202,"2024-09-30":0.94803,"2024-12-31":0.921588,"2025-03-31":0.835758,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"int_exp":{"2019-03-31":95590000,"2019-06-30":98844000,"2019-09-30":97130000,"2019-12-31":97847000,"2020-03-31":98479000,"2020-06-30":99737000,"2020-09-30":100738000,"2020-12-31":99415000,"2021-03-31":107641000,"2021-06-30":115021000,"2021-09-30":123287000,"2021-12-31":133138000,"2022-03-31":130552000,"2022-06-30":127758000,"2022-09-30":124633000,"2022-12-31":125498000,"2023-03-31":131589000,"2023-06-30":146445000,"2023-09-30":162817000,"2023-12-31":173145000,"2024-03-31":186409000,"2024-06-30":189759000,"2024-09-30":190397000,"2024-12-31":187638000,"2025-03-31":177720000,"2025-06-30":169549000,"2025-09-30":164121000,"2025-12-31":163381000,"2026-03-31":161632000,"2026-06-30":159983000},"equity_assets":{"2018-06-30":30.027333,"2018-09-30":29.686905,"2018-12-31":40.625068,"2019-03-31":36.885594,"2019-06-30":38.504148,"2019-09-30":41.151276,"2019-12-31":41.640645,"2020-03-31":43.076481,"2020-06-30":40.777844,"2020-09-30":40.421262,"2020-12-31":32.689574,"2021-03-31":28.423978,"2021-06-30":24.066665,"2021-09-30":24.213363,"2021-12-31":27.492008,"2022-03-31":24.733196,"2022-06-30":31.34749,"2022-09-30":41.066217,"2022-12-31":38.10783,"2023-03-31":42.972191,"2023-06-30":42.907613,"2023-09-30":43.383518,"2023-12-31":44.746942,"2024-03-31":42.773092,"2024-06-30":42.854246,"2024-09-30":44.03192,"2024-12-31":44.570355,"2025-03-31":44.537905,"2025-06-30":42.517126,"2025-09-30":41.766518,"2025-12-31":39.048302,"2026-03-31":35.551271,"2026-06-30":37.410816},"ltd_equity":{"2018-06-30":91.561213,"2018-09-30":93.505811,"2018-12-31":64.998868,"2019-03-31":73.993929,"2019-06-30":69.849836,"2019-09-30":64.86569,"2019-12-31":67.97706,"2020-03-31":74.067261,"2020-06-30":77.018168,"2020-09-30":77.576746,"2020-12-31":106.357753,"2021-03-31":130.008028,"2021-06-30":142.270269,"2021-09-30":145.084818,"2021-12-31":125.769175,"2022-03-31":133.081244,"2022-06-30":87.850609,"2022-09-30":56.442805,"2022-12-31":50.218948,"2023-03-31":47.408364,"2023-06-30":48.504526,"2023-09-30":49.405595,"2023-12-31":46.057747,"2024-03-31":55.735788,"2024-06-30":52.667932,"2024-09-30":47.477566,"2024-12-31":44.258317,"2025-03-31":44.760584,"2025-06-30":48.57998,"2025-09-30":51.458286,"2025-12-31":56.558951,"2026-03-31":65.481385,"2026-06-30":60.451808},"ltd_capital":{"2018-06-30":47.781581,"2018-09-30":48.306304,"2018-12-31":39.383029,"2019-03-31":42.514567,"2019-06-30":41.124465,"2019-09-30":39.344566,"2019-12-31":40.468061,"2020-03-31":42.550943,"2020-06-30":43.508623,"2020-09-30":43.68632,"2020-12-31":51.540469,"2021-03-31":56.523257,"2021-06-30":58.510569,"2021-09-30":58.981621,"2021-12-31":55.511089,"2022-03-31":56.883745,"2022-06-30":46.766209,"2022-09-30":36.078876,"2022-12-31":33.430502,"2023-03-31":31.813551,"2023-06-30":32.312102,"2023-09-30":32.716506,"2023-12-31":31.206181,"2024-03-31":35.788683,"2024-06-30":34.49836,"2024-09-30":32.193077,"2024-12-31":30.679907,"2025-03-31":30.920423,"2025-06-30":32.696181,"2025-09-30":33.97522,"2025-12-31":36.126296,"2026-03-31":39.570242,"2026-06-30":37.67599},"ltd_assets":{"2018-06-30":27.49339,"2018-09-30":27.758982,"2018-12-31":26.405835,"2019-03-31":27.2931,"2019-06-30":26.895084,"2019-09-30":26.693059,"2019-12-31":28.306086,"2020-03-31":31.905569,"2020-06-30":31.406348,"2020-09-30":31.3575,"2020-12-31":34.767896,"2021-03-31":36.953453,"2021-06-30":34.239709,"2021-09-30":35.129913,"2021-12-31":34.576472,"2022-03-31":32.915246,"2022-06-30":27.538961,"2022-09-30":23.178925,"2022-12-31":19.137351,"2023-03-31":20.372413,"2023-06-30":20.812134,"2023-09-30":21.433885,"2023-12-31":20.609433,"2024-03-31":23.83992,"2024-06-30":22.570445,"2024-09-30":20.905284,"2024-12-31":19.726089,"2025-03-31":19.935427,"2025-06-30":20.654811,"2025-09-30":21.492334,"2025-12-31":22.08531,"2026-03-31":23.279465,"2026-06-30":22.615514},"debt_equity":{"2018-06-30":91.624492,"2018-09-30":93.568546,"2018-12-31":65.042839,"2019-03-31":74.043707,"2019-06-30":69.849836,"2019-09-30":64.86569,"2019-12-31":67.97706,"2020-03-31":74.067261,"2020-06-30":77.018168,"2020-09-30":77.576746,"2020-12-31":106.357753,"2021-03-31":130.008028,"2021-06-30":143.153109,"2021-09-30":145.983096,"2021-12-31":126.565859,"2022-03-31":133.95303,"2022-06-30":87.850609,"2022-09-30":56.442805,"2022-12-31":50.218948,"2023-03-31":49.019405,"2023-06-30":50.112567,"2023-09-30":51.011221,"2023-12-31":47.591746,"2024-03-31":55.735788,"2024-06-30":52.667932,"2024-09-30":47.477566,"2024-12-31":44.258317,"2025-03-31":44.760584,"2025-06-30":48.57998,"2025-09-30":51.458286,"2025-12-31":56.558951,"2026-03-31":65.481385,"2026-06-30":60.451808},"debt_capital":{"2018-06-30":47.814604,"2018-09-30":48.338714,"2018-12-31":39.40967,"2019-03-31":42.543168,"2019-06-30":41.124465,"2019-09-30":39.344566,"2019-12-31":40.468061,"2020-03-31":42.550943,"2020-06-30":43.508623,"2020-09-30":43.68632,"2020-12-31":51.540469,"2021-03-31":56.523257,"2021-06-30":58.873649,"2021-09-30":59.3468,"2021-12-31":55.862723,"2022-03-31":57.256377,"2022-06-30":46.766209,"2022-09-30":36.078876,"2022-12-31":33.430502,"2023-03-31":32.894646,"2023-06-30":33.383325,"2023-09-30":33.779755,"2023-12-31":32.245534,"2024-03-31":35.788683,"2024-06-30":34.49836,"2024-09-30":32.193077,"2024-12-31":30.679907,"2025-03-31":30.920423,"2025-06-30":32.696181,"2025-09-30":33.97522,"2025-12-31":36.126296,"2026-03-31":39.570242,"2026-06-30":37.67599},"debt_assets":{"2018-06-30":27.512391,"2018-09-30":27.777606,"2018-12-31":26.423698,"2019-03-31":27.311461,"2019-06-30":26.895084,"2019-09-30":26.693059,"2019-12-31":28.306086,"2020-03-31":31.905569,"2020-06-30":31.406348,"2020-09-30":31.3575,"2020-12-31":34.767896,"2021-03-31":36.953453,"2021-06-30":34.452179,"2021-09-30":35.347417,"2021-12-31":34.795496,"2022-03-31":33.130866,"2022-06-30":27.538961,"2022-09-30":23.178925,"2022-12-31":19.137351,"2023-03-31":21.064712,"2023-06-30":21.502106,"2023-09-30":22.130462,"2023-12-31":21.295851,"2024-03-31":23.83992,"2024-06-30":22.570445,"2024-09-30":20.905284,"2024-12-31":19.726089,"2025-03-31":19.935427,"2025-06-30":20.654811,"2025-09-30":21.492334,"2025-12-31":22.08531,"2026-03-31":23.279465,"2026-06-30":22.615514},"net_debt_equity":{"2018-06-30":0.801263,"2018-09-30":0.807185,"2018-12-31":0.511555,"2019-03-31":0.689631,"2019-06-30":0.609218,"2019-09-30":0.564288,"2019-12-31":0.599066,"2020-03-31":0.663999,"2020-06-30":0.686867,"2020-09-30":0.750518,"2020-12-31":1.026633,"2021-03-31":1.219576,"2021-06-30":1.336321,"2021-09-30":1.371742,"2021-12-31":1.173827,"2022-03-31":1.22682,"2022-06-30":0.757637,"2022-09-30":0.508609,"2022-12-31":0.464315,"2023-03-31":0.482348,"2023-06-30":0.492626,"2023-09-30":0.503502,"2023-12-31":0.46031,"2024-03-31":0.549727,"2024-06-30":0.512816,"2024-09-30":0.458612,"2024-12-31":0.403386,"2025-03-31":0.373301,"2025-06-30":0.343964,"2025-09-30":0.374824,"2025-12-31":0.398241,"2026-03-31":0.448699,"2026-06-30":0.320361},"net_debt_capital":{"2018-06-30":41.81421,"2018-09-30":41.700215,"2018-12-31":30.995309,"2019-03-31":39.623997,"2019-06-30":35.868063,"2019-09-30":34.227118,"2019-12-31":35.663555,"2020-03-31":38.146108,"2020-06-30":38.802074,"2020-09-30":42.264421,"2020-12-31":49.750146,"2021-03-31":53.023212,"2021-06-30":54.958018,"2021-09-30":55.765697,"2021-12-31":51.809525,"2022-03-31":52.438715,"2022-06-30":40.331902,"2022-09-30":32.510868,"2022-12-31":30.90925,"2023-03-31":32.368149,"2023-06-30":32.817118,"2023-09-30":33.342015,"2023-12-31":31.188041,"2024-03-31":35.298708,"2024-06-30":33.590263,"2024-09-30":31.0971,"2024-12-31":27.962771,"2025-03-31":25.787476,"2025-06-30":23.15007,"2025-09-30":24.747678,"2025-12-31":25.437124,"2026-03-31":27.114746,"2026-06-30":19.966192},"ebitda":{"2019-03-31":527180000,"2019-06-30":610921000,"2019-09-30":572760000,"2019-12-31":559025000,"2020-03-31":565400000,"2020-06-30":368562000,"2020-09-30":271042000,"2020-12-31":-56964000,"2021-03-31":19989000,"2021-06-30":219334000,"2021-09-30":356781000,"2021-12-31":770610000,"2022-03-31":920186000,"2022-06-30":1107499000,"2022-09-30":1182875000,"2022-12-31":1150749000,"2023-03-31":990064000,"2023-06-30":819785000,"2023-09-30":853604000,"2023-12-31":873324000,"2024-03-31":1001658000,"2024-06-30":1104900000,"2024-09-30":1112564000,"2024-12-31":1196483000,"2025-03-31":1237141000,"2025-06-30":919794000,"2025-09-30":798456000,"2025-12-31":496001000,"2026-03-31":282792000,"2026-06-30":714269000},"ebit":{"2019-03-31":222914000,"2019-06-30":278575000,"2019-09-30":240097000,"2019-12-31":213094000,"2020-03-31":190513000,"2020-06-30":1038000,"2020-09-30":-88904000,"2020-12-31":-421310000,"2021-03-31":-352471000,"2021-06-30":-164524000,"2021-09-30":-35126000,"2021-12-31":374616000,"2022-03-31":527509000,"2022-06-30":710152000,"2022-09-30":781801000,"2022-12-31":736119000,"2023-03-31":526451000,"2023-06-30":290889000,"2023-09-30":253672000,"2023-12-31":209790000,"2024-03-31":269783000,"2024-06-30":283728000,"2024-09-30":180502000,"2024-12-31":172925000,"2025-03-31":148531000,"2025-06-30":-179431000,"2025-09-30":-289157000,"2025-12-31":-560280000,"2026-03-31":-723157000,"2026-06-30":-251343000},"cash_ratio":{"2018-06-30":0.159112,"2018-09-30":0.176069,"2018-12-31":0.36779,"2019-03-31":0.107694,"2019-06-30":0.194488,"2019-09-30":0.220447,"2019-12-31":0.234908,"2020-03-31":0.346399,"2020-06-30":0.26443,"2020-09-30":0.074529,"2020-12-31":0.076493,"2021-03-31":0.134745,"2021-06-30":0.096857,"2021-09-30":0.093463,"2021-12-31":0.116318,"2022-03-31":0.111038,"2022-06-30":0.154678,"2022-09-30":0.115921,"2022-12-31":0.07272,"2023-03-31":0.02409,"2023-06-30":0.025329,"2023-09-30":0.021643,"2023-12-31":0.058134,"2024-03-31":0.030137,"2024-06-30":0.053113,"2024-09-30":0.067182,"2024-12-31":0.149604,"2025-03-31":0.301661,"2025-06-30":0.501719,"2025-09-30":0.52218,"2025-12-31":0.562738,"2026-03-31":0.546514,"2026-06-30":0.850021},"current_ratio":{"2018-06-30":0.542207,"2018-09-30":0.600233,"2018-12-31":1.095758,"2019-03-31":0.562081,"2019-06-30":0.7165,"2019-09-30":0.808922,"2019-12-31":0.793582,"2020-03-31":1.626865,"2020-06-30":0.906418,"2020-09-30":0.590301,"2020-12-31":0.552789,"2021-03-31":0.605509,"2021-06-30":0.450861,"2021-09-30":0.399049,"2021-12-31":0.566175,"2022-03-31":0.569458,"2022-06-30":0.67797,"2022-09-30":0.668631,"2022-12-31":0.605921,"2023-03-31":0.612497,"2023-06-30":0.636195,"2023-09-30":0.653523,"2023-12-31":0.72963,"2024-03-31":0.77621,"2024-06-30":0.795042,"2024-09-30":0.967058,"2024-12-31":0.91194,"2025-03-31":1.05353,"2025-06-30":1.2226,"2025-09-30":1.272758,"2025-12-31":1.304915,"2026-03-31":1.198741,"2026-06-30":1.612546},"quick_ratio":{"2018-06-30":0.362539,"2018-09-30":0.409116,"2018-12-31":0.638611,"2019-03-31":0.313057,"2019-06-30":0.435683,"2019-09-30":0.483855,"2019-12-31":0.526017,"2020-03-31":0.608831,"2020-06-30":0.428797,"2020-09-30":0.224032,"2020-12-31":0.313838,"2021-03-31":0.415551,"2021-06-30":0.311403,"2021-09-30":0.268779,"2021-12-31":0.4048,"2022-03-31":0.454441,"2022-06-30":0.503844,"2022-09-30":0.385724,"2022-12-31":0.320798,"2023-03-31":0.277147,"2023-06-30":0.252722,"2023-09-30":0.309646,"2023-12-31":0.367453,"2024-03-31":0.387298,"2024-06-30":0.395739,"2024-09-30":0.377202,"2024-12-31":0.476957,"2025-03-31":0.662448,"2025-06-30":0.79647,"2025-09-30":0.83186,"2025-12-31":0.821444,"2026-03-31":0.90077,"2026-06-30":1.219402},"cfo_avg_cl":{"2019-06-30":0.710763,"2019-09-30":0.980781,"2019-12-31":1.048738,"2020-03-31":1.262296,"2020-06-30":0.930046,"2020-09-30":0.764708,"2020-12-31":0.738211,"2021-03-31":0.653982,"2021-06-30":0.571585,"2021-09-30":0.612011,"2021-12-31":0.785047,"2022-03-31":0.771224,"2022-06-30":0.823584,"2022-09-30":1.11171,"2022-12-31":1.175469,"2023-03-31":0.957282,"2023-06-30":0.907908,"2023-09-30":0.866049,"2023-12-31":0.875569,"2024-03-31":0.807918,"2024-06-30":0.894573,"2024-09-30":1.207498,"2024-12-31":1.479012,"2025-03-31":1.656508,"2025-06-30":1.681009,"2025-09-30":1.647723,"2025-12-31":1.368391,"2026-03-31":1.219918,"2026-06-30":1.136206},"cfo_liab":{"2019-06-30":0.212645,"2019-09-30":0.294179,"2019-12-31":0.260542,"2020-03-31":0.251096,"2020-06-30":0.214204,"2020-09-30":0.171104,"2020-12-31":0.158245,"2021-03-31":0.127253,"2021-06-30":0.142863,"2021-09-30":0.155102,"2021-12-31":0.205062,"2022-03-31":0.216531,"2022-06-30":0.28829,"2022-09-30":0.399674,"2022-12-31":0.374918,"2023-03-31":0.240953,"2023-06-30":0.230527,"2023-09-30":0.190864,"2023-12-31":0.195054,"2024-03-31":0.150084,"2024-06-30":0.172678,"2024-09-30":0.220446,"2024-12-31":0.280468,"2025-03-31":0.333527,"2025-06-30":0.351377,"2025-09-30":0.326534,"2025-12-31":0.27655,"2026-03-31":0.247678,"2026-06-30":0.232517},"wc":{"2018-06-30":-226894000,"2018-09-30":-204164000,"2018-12-31":36428000,"2019-03-31":-185932000,"2019-06-30":-129886000,"2019-09-30":-78601000,"2019-12-31":-76468000,"2020-03-31":193547000,"2020-06-30":-38170000,"2020-09-30":-177983000,"2020-12-31":-200142000,"2021-03-31":-190238000,"2021-06-30":-370528000,"2021-09-30":-382104000,"2021-12-31":-260523000,"2022-03-31":-303788000,"2022-06-30":-225851000,"2022-09-30":-184350000,"2022-12-31":-239229000,"2023-03-31":-260089000,"2023-06-30":-251710000,"2023-09-30":-218211000,"2023-12-31":-156440000,"2024-03-31":-155951000,"2024-06-30":-145856000,"2024-09-30":-22331000,"2024-12-31":-63672000,"2025-03-31":36014000,"2025-06-30":158519000,"2025-09-30":173779000,"2025-12-31":196585000,"2026-03-31":140503000,"2026-06-30":416223000},"wc_assets":{"2018-06-30":-9.933763,"2018-09-30":-8.661488,"2018-12-31":1.468879,"2019-03-31":-7.620354,"2019-06-30":-5.010966,"2019-09-30":-3.009359,"2019-12-31":-2.953023,"2020-03-31":5.977017,"2020-06-30":-1.202338,"2020-09-30":-5.610569,"2020-12-31":-7.060813,"2021-03-31":-6.699243,"2021-06-30":-12.991114,"2021-09-30":-13.71434,"2021-12-31":-9.415989,"2022-03-31":-10.809061,"2022-06-30":-7.888338,"2022-09-30":-6.552649,"2022-12-31":-7.821453,"2023-03-31":-5.423317,"2023-06-30":-5.238051,"2023-09-30":-4.59092,"2023-12-31":-3.24813,"2024-03-31":-2.423713,"2024-06-30":-2.292665,"2024-09-30":-0.348972,"2024-12-31":-1.028329,"2025-03-31":0.587258,"2025-06-30":2.675561,"2025-09-30":3.049043,"2025-12-31":3.54076,"2026-03-31":2.664716,"2026-06-30":7.660623},"cash_assets":{"2018-06-30":3.45261,"2018-09-30":3.814781,"2018-12-31":5.641725,"2019-03-31":1.874022,"2019-06-30":3.437646,"2019-09-30":3.471899,"2019-12-31":3.360595,"2020-03-31":3.302836,"2020-06-30":3.397385,"2020-09-30":1.020622,"2020-12-31":1.207707,"2021-03-31":2.28824,"2021-06-30":2.291382,"2021-09-30":2.132933,"2021-12-31":2.524636,"2022-03-31":2.787695,"2022-06-30":3.788935,"2022-09-30":2.292272,"2022-12-31":1.443295,"2023-03-31":0.337152,"2023-06-30":0.364693,"2023-09-30":0.286781,"2023-12-31":0.698398,"2024-03-31":0.326387,"2024-06-30":0.594119,"2024-09-30":0.711697,"2024-12-31":1.747022,"2025-03-31":3.309382,"2025-06-30":6.030464,"2025-09-30":5.837237,"2025-12-31":6.534677,"2026-03-31":7.32766,"2026-06-30":10.630542},"cash_debt":{"2018-06-30":0.125493,"2018-09-30":0.137333,"2018-12-31":0.21351,"2019-03-31":0.068617,"2019-06-30":0.127817,"2019-09-30":0.130067,"2019-12-31":0.118723,"2020-03-31":0.103519,"2020-06-30":0.108175,"2020-09-30":0.032548,"2020-12-31":0.034736,"2021-03-31":0.061922,"2021-06-30":0.066509,"2021-09-30":0.060342,"2021-12-31":0.072556,"2022-03-31":0.084142,"2022-06-30":0.137585,"2022-09-30":0.098895,"2022-12-31":0.075418,"2023-03-31":0.016006,"2023-06-30":0.016961,"2023-09-30":0.012959,"2023-12-31":0.032795,"2024-03-31":0.013691,"2024-06-30":0.026323,"2024-09-30":0.034044,"2024-12-31":0.088564,"2025-03-31":0.166005,"2025-06-30":0.291964,"2025-09-30":0.271596,"2025-12-31":0.295883,"2026-03-31":0.314769,"2026-06-30":0.470055},"liab_equity":{"2018-06-30":2.330299,"2018-09-30":2.368489,"2018-12-31":1.461534,"2019-03-31":1.711086,"2019-06-30":1.597123,"2019-09-30":1.430058,"2019-12-31":1.4015,"2020-03-31":1.321452,"2020-06-30":1.452312,"2020-09-30":1.473946,"2020-12-31":2.059079,"2021-03-31":2.518156,"2021-06-30":3.155125,"2021-09-30":3.129951,"2021-12-31":2.637421,"2022-03-31":3.043149,"2022-06-30":2.190048,"2022-09-30":1.435092,"2022-12-31":1.624133,"2023-03-31":1.327086,"2023-06-30":1.330589,"2023-09-30":1.305023,"2023-12-31":1.23479,"2024-03-31":1.337918,"2024-06-30":1.333491,"2024-09-30":1.27108,"2024-12-31":1.243644,"2025-03-31":1.245278,"2025-06-30":1.351993,"2025-09-30":1.393771,"2025-12-31":1.560867,"2026-03-31":1.812679,"2026-06-30":1.672767},"altman_z":{"2019-03-31":0.898616,"2019-06-30":0.988909,"2019-09-30":0.937231,"2019-12-31":1.088326,"2020-03-31":0.6432,"2020-06-30":0.30133,"2020-09-30":0.047856,"2020-12-31":-0.519878,"2021-03-31":-0.375518,"2021-06-30":-0.133026,"2021-09-30":-0.017282,"2021-12-31":0.559636,"2022-03-31":0.88342,"2022-06-30":1.291824,"2022-09-30":1.669959,"2022-12-31":1.489655,"2023-03-31":0.901479,"2023-06-30":0.680727,"2023-09-30":0.745854,"2023-12-31":0.815342,"2024-03-31":0.669886,"2024-06-30":0.657006,"2024-09-30":0.615017,"2024-12-31":0.608321,"2025-03-31":0.629264,"2025-06-30":0.372749,"2025-09-30":0.316771,"2025-12-31":0.127772,"2026-03-31":0.06192,"2026-06-30":0.419869},"interest_cover_cfo":{"2019-06-30":6.533598,"2019-09-30":8.271968,"2019-12-31":7.29258,"2020-03-31":8.362725,"2020-06-30":7.165307,"2020-09-30":5.773381,"2020-12-31":5.476714,"2021-03-31":4.392136,"2021-06-30":6.91755,"2021-09-30":4.60457,"2021-12-31":6.971578,"2022-03-31":5.64871,"2022-06-30":6.814571,"2022-09-30":8.089254,"2022-12-31":8.730604,"2023-03-31":8.3675,"2023-06-30":6.870706,"2023-09-30":5.604287,"2023-12-31":4.983248,"2024-03-31":4.823188,"2024-06-30":5.782217,"2024-09-30":6.307693,"2024-12-31":8.356968,"2025-03-31":9.449778,"2025-06-30":10.485574,"2025-09-30":9.930993,"2025-12-31":8.928243,"2026-03-31":8.184323,"2026-06-30":7.822092},"ar_turnover":{"2019-06-30":9.530729,"2019-09-30":8.383089,"2019-12-31":8.798152,"2020-03-31":11.136262,"2020-06-30":8.321618,"2020-09-30":7.443826,"2020-12-31":5.488933,"2021-03-31":6.159895,"2021-06-30":8.323921,"2021-09-30":11.759459,"2021-12-31":8.906717,"2022-03-31":7.366331,"2022-06-30":8.246023,"2022-09-30":12.942876,"2022-12-31":10.202477,"2023-03-31":7.574837,"2023-06-30":7.006857,"2023-09-30":8.538163,"2023-12-31":8.847067,"2024-03-31":7.475897,"2024-06-30":8.710803,"2024-09-30":9.569048,"2024-12-31":9.495818,"2025-03-31":8.366994,"2025-06-30":8.517259,"2025-09-30":9.193606,"2025-12-31":8.823432,"2026-03-31":7.053551,"2026-06-30":8.589469},"dso":{"2019-06-30":38.297173,"2019-09-30":43.540039,"2019-12-31":41.485983,"2020-03-31":32.775809,"2020-06-30":43.861662,"2020-09-30":49.033922,"2020-12-31":66.49744,"2021-03-31":59.254256,"2021-06-30":43.849529,"2021-09-30":31.038843,"2021-12-31":40.980308,"2022-03-31":49.549766,"2022-06-30":44.26376,"2022-09-30":28.200843,"2022-12-31":35.775625,"2023-03-31":48.185852,"2023-06-30":52.091829,"2023-09-30":42.749241,"2023-12-31":41.256612,"2024-03-31":48.823574,"2024-06-30":41.901994,"2024-09-30":38.143817,"2024-12-31":38.437975,"2025-03-31":43.623791,"2025-06-30":42.854161,"2025-09-30":39.701504,"2025-12-31":41.367125,"2026-03-31":51.746986,"2026-06-30":42.493897},"asset_turnover":{"2019-06-30":0.413057,"2019-09-30":0.383593,"2019-12-31":0.365963,"2020-03-31":0.329923,"2020-06-30":0.256208,"2020-09-30":0.223028,"2020-12-31":0.216624,"2021-03-31":0.219363,"2021-06-30":0.292534,"2021-09-30":0.348177,"2021-12-31":0.444371,"2022-03-31":0.492443,"2022-06-30":0.562184,"2022-09-30":0.604599,"2022-12-31":0.56716,"2023-03-31":0.410451,"2023-06-30":0.367508,"2023-09-30":0.374053,"2023-12-31":0.37026,"2024-03-31":0.278756,"2024-06-30":0.312913,"2024-09-30":0.33596,"2024-12-31":0.358566,"2025-03-31":0.327318,"2025-06-30":0.314531,"2025-09-30":0.309627,"2025-12-31":0.303149,"2026-03-31":0.305003,"2026-06-30":0.34855},"mcap":{"2018-06-30":1740024825.84,"2018-09-30":1777392305.76,"2018-12-31":888154595.2,"2019-03-31":1438378180.8,"2019-06-30":1303310216.65,"2019-09-30":1150584158.35,"2019-12-31":1609651018.8,"2020-03-31":417537124.47,"2020-06-30":604102525.06,"2020-09-30":435258734.44,"2020-12-31":669747109.36,"2021-03-31":1021340175,"2021-06-30":1392651190.98,"2021-09-30":1119319790.59,"2021-12-31":802438474.6,"2022-03-31":1370084087.6,"2022-06-30":1285168741.65,"2022-09-30":1374795961.2,"2022-12-31":1558927792.64,"2023-03-31":1863250520.6,"2023-06-30":1720656234.55,"2023-09-30":2039881134.84,"2023-12-31":2257341855.31,"2024-03-31":2561996531.57,"2024-06-30":2188869350.4,"2024-09-30":1862599796.55,"2024-12-31":1748378046.01,"2025-03-31":1734584019.12,"2025-06-30":1481099992.64,"2025-09-30":1630192323.48,"2025-12-31":1857031806.66,"2026-03-31":2630750891.68,"2026-06-30":2155524191.88},"ev_cash":{"2018-06-30":78860000,"2018-09-30":89920000,"2018-12-31":139914000,"2019-03-31":45725000,"2019-06-30":89105000,"2019-09-30":90682000,"2019-12-31":87022000,"2020-03-31":106952000,"2020-06-30":107855000,"2020-09-30":32377000,"2020-12-31":34233000,"2021-03-31":64979000,"2021-06-30":65354000,"2021-09-30":59427000,"2021-12-31":69852000,"2022-03-31":78348000,"2022-06-30":108481000,"2022-09-30":64490000,"2022-12-31":44145000,"2023-03-31":16169000,"2023-06-30":17525000,"2023-09-30":13631000,"2023-12-31":33637000,"2024-03-31":21001000,"2024-06-30":37797000,"2024-09-30":45542000,"2024-12-31":108172000,"2025-03-31":202950000,"2025-06-30":357287000,"2025-09-30":332691000,"2025-12-31":362809000,"2026-03-31":386367000,"2026-06-30":577587000},"ev_pref":{"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":{"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":1170000,"2025-12-31":139000,"2026-03-31":300000,"2026-06-30":522000},"ev_debt":{"2018-06-30":628402000,"2018-09-30":654759000,"2018-12-31":655304000,"2019-03-31":666383000,"2019-06-30":697130000,"2019-09-30":697192000,"2019-12-31":732981000,"2020-03-31":1033162000,"2020-06-30":997041000,"2020-09-30":994748000,"2020-12-31":985512000,"2021-03-31":1049365000,"2021-06-30":982633000,"2021-09-30":984837000,"2021-12-31":962727000,"2022-03-31":931141000,"2022-06-30":788468000,"2022-09-30":652108000,"2022-12-31":585340000,"2023-03-31":1010212000,"2023-06-30":1033265000,"2023-09-30":1051883000,"2023-12-31":1025674000,"2024-03-31":1533952000,"2024-06-30":1435899000,"2024-09-30":1337745000,"2024-12-31":1221399000,"2025-03-31":1222553000,"2025-06-30":1223736000,"2025-09-30":1224947000,"2025-12-31":1226189000,"2026-03-31":1227461000,"2026-06-30":1228764000},"ev":{"2018-06-30":2289566825.84,"2018-09-30":2342231305.76,"2018-12-31":1403544595.2,"2019-03-31":2059036180.8,"2019-06-30":1911335216.65,"2019-09-30":1757094158.35,"2019-12-31":2255610018.8,"2020-03-31":1343747124.47,"2020-06-30":1493288525.06,"2020-09-30":1397629734.44,"2020-12-31":1621026109.36,"2021-03-31":2005726175,"2021-06-30":2309930190.98,"2021-09-30":2044729790.59,"2021-12-31":1695313474.6,"2022-03-31":2222877087.6,"2022-06-30":1965155741.65,"2022-09-30":1962413961.2,"2022-12-31":2100122792.64,"2023-03-31":2857293520.6,"2023-06-30":2736396234.55,"2023-09-30":3078133134.84,"2023-12-31":3249378855.31,"2024-03-31":4074947531.57,"2024-06-30":3586971350.4,"2024-09-30":3154802796.55,"2024-12-31":2861605046.01,"2025-03-31":2754187019.12,"2025-06-30":2347548992.64,"2025-09-30":2523618323.48,"2025-12-31":2720550806.66,"2026-03-31":3472144891.68,"2026-06-30":2807223191.88},"capital":{"2018-06-30":1314247000,"2018-09-30":1354523000,"2018-12-31":1662800000,"2019-03-31":1566369000,"2019-06-30":1695171000,"2019-09-30":1772016000,"2019-12-31":1811258000,"2020-03-31":2428059000,"2020-06-30":2291594000,"2020-09-30":2277024000,"2020-12-31":1912113000,"2021-03-31":1856519000,"2021-06-30":1669054000,"2021-09-30":1659461000,"2021-12-31":1723380000,"2022-03-31":1626266000,"2022-06-30":1685978000,"2022-09-30":1807451000,"2022-12-31":1750916000,"2023-03-31":3071053000,"2023-06-30":3095153000,"2023-09-30":3113945000,"2023-12-31":3180825000,"2024-03-31":4286137000,"2024-06-30":4162224000,"2024-09-30":4155381000,"2024-12-31":3981104000,"2025-03-31":3953869000,"2025-06-30":3742749000,"2025-09-30":3605413000,"2025-12-31":3394173000,"2026-03-31":3101980000,"2026-06-30":3261398000},"debt_capital_ev":{"2018-06-30":47.814604,"2018-09-30":48.338714,"2018-12-31":39.40967,"2019-03-31":42.543168,"2019-06-30":41.124465,"2019-09-30":39.344566,"2019-12-31":40.468061,"2020-03-31":42.550943,"2020-06-30":43.508623,"2020-09-30":43.68632,"2020-12-31":51.540469,"2021-03-31":56.523257,"2021-06-30":58.873649,"2021-09-30":59.3468,"2021-12-31":55.862723,"2022-03-31":57.256377,"2022-06-30":46.766209,"2022-09-30":36.078876,"2022-12-31":33.430502,"2023-03-31":32.894646,"2023-06-30":33.383325,"2023-09-30":33.779755,"2023-12-31":32.245534,"2024-03-31":35.788683,"2024-06-30":34.49836,"2024-09-30":32.193077,"2024-12-31":30.679907,"2025-03-31":30.920423,"2025-06-30":32.696181,"2025-09-30":33.97522,"2025-12-31":36.126296,"2026-03-31":39.570242,"2026-06-30":37.67599},"debt_ev":{"2018-06-30":0.274463,"2018-09-30":0.279545,"2018-12-31":0.466892,"2019-03-31":0.323638,"2019-06-30":0.364735,"2019-09-30":0.396787,"2019-12-31":0.324959,"2020-03-31":0.768866,"2020-06-30":0.667681,"2020-09-30":0.711739,"2020-12-31":0.607956,"2021-03-31":0.523185,"2021-06-30":0.425395,"2021-09-30":0.481647,"2021-12-31":0.567876,"2022-03-31":0.41889,"2022-06-30":0.401224,"2022-09-30":0.332299,"2022-12-31":0.278717,"2023-03-31":0.353556,"2023-06-30":0.377601,"2023-09-30":0.341728,"2023-12-31":0.315652,"2024-03-31":0.376435,"2024-06-30":0.40031,"2024-09-30":0.424034,"2024-12-31":0.426823,"2025-03-31":0.443889,"2025-06-30":0.521282,"2025-09-30":0.485393,"2025-12-31":0.450714,"2026-03-31":0.353517,"2026-06-30":0.437715},"ev_sales":{"2019-03-31":2.22803,"2019-06-30":1.897945,"2019-09-30":1.843665,"2019-12-31":2.43161,"2020-03-31":1.434599,"2020-06-30":2.021413,"2020-09-30":2.166817,"2020-12-31":2.759259,"2021-03-31":3.008755,"2021-06-30":2.620383,"2021-09-30":1.971211,"2021-12-31":1.362201,"2022-03-31":1.597815,"2022-06-30":1.223241,"2022-09-30":1.159316,"2022-12-31":1.271276,"2023-03-31":1.83043,"2023-06-30":1.941917,"2023-09-30":2.175162,"2023-12-31":2.228829,"2024-03-31":2.603408,"2024-06-30":2.052993,"2024-09-30":1.684051,"2024-12-31":1.449965,"2025-03-31":1.339132,"2025-06-30":1.21493,"2025-09-30":1.347354,"2025-12-31":1.528339,"2026-03-31":1.996265,"2026-06-30":1.41821},"ev_ebitda":{"2019-03-31":3.905755,"2019-06-30":3.128613,"2019-09-30":3.067767,"2019-12-31":4.0349,"2020-03-31":2.376631,"2020-06-30":4.051662,"2020-09-30":5.156506,"2020-12-31":null,"2021-03-31":100.341497,"2021-06-30":10.531565,"2021-09-30":5.73105,"2021-12-31":2.199963,"2022-03-31":2.415682,"2022-06-30":1.774409,"2022-09-30":1.659021,"2022-12-31":1.825005,"2023-03-31":2.885969,"2023-06-30":3.337944,"2023-09-30":3.606043,"2023-12-31":3.720703,"2024-03-31":4.068202,"2024-06-30":3.246422,"2024-09-30":2.835615,"2024-12-31":2.39168,"2025-03-31":2.226252,"2025-06-30":2.552255,"2025-09-30":3.160623,"2025-12-31":5.48497,"2026-03-31":12.278087,"2026-06-30":3.930204},"ev_ebit":{"2019-03-31":9.236908,"2019-06-30":6.861115,"2019-09-30":7.318268,"2019-12-31":10.585047,"2020-03-31":7.053309,"2020-06-30":1438.62093,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":4.52547,"2022-03-31":4.213913,"2022-06-30":2.767233,"2022-09-30":2.51012,"2022-12-31":2.852966,"2023-03-31":5.427463,"2023-06-30":9.407012,"2023-09-30":12.134304,"2023-12-31":15.488721,"2024-03-31":15.104538,"2024-06-30":12.642289,"2024-09-30":17.477938,"2024-12-31":16.548244,"2025-03-31":18.542843,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ev_cfo":{"2019-06-30":5.638906,"2019-09-30":3.885906,"2019-12-31":5.728781,"2020-03-31":2.903246,"2020-06-30":3.70797,"2020-09-30":4.321849,"2020-12-31":5.369005,"2021-03-31":7.754686,"2021-06-30":7.465717,"2021-09-30":6.243373,"2021-12-31":4.12096,"2022-03-31":4.852998,"2022-06-30":3.467969,"2022-09-30":2.961383,"2022-12-31":2.959007,"2023-03-31":4.335894,"2023-06-30":4.326612,"2023-09-30":5.992993,"2023-12-31":6.260013,"2024-03-31":7.373629,"2024-06-30":5.713776,"2024-09-30":3.995879,"2024-12-31":2.972809,"2025-03-31":2.427863,"2025-06-30":1.961717,"2025-09-30":2.329387,"2025-12-31":2.907112,"2026-03-31":4.125716,"2026-06-30":3.550818},"mcap_dil":{"2019-03-31":1373251600,"2019-06-30":1304291625,"2019-09-30":1152767770,"2019-12-31":1615650300,"2020-03-31":354664170,"2020-06-30":515159860,"2020-09-30":372833760,"2020-12-31":557979840,"2021-03-31":917896875,"2021-06-30":1317182107.5,"2021-09-30":1094823465,"2021-12-31":800973600,"2022-03-31":1359390600,"2022-06-30":1282212855,"2022-09-30":1379131987.5,"2022-12-31":1576343120,"2023-03-31":1331333500,"2023-06-30":1389954310,"2023-09-30":1813073070,"2023-12-31":1714334347.5,"2024-03-31":1857680422.5,"2024-06-30":1796553675,"2024-09-30":1676482650,"2024-12-31":1706063992.5,"2025-03-31":1760556870,"2025-06-30":1522628520,"2025-09-30":1704505022.5,"2025-12-31":1930362380,"2026-03-31":2714128100,"2026-06-30":2199689715},"ev_dil":{"2019-03-31":1993909600,"2019-06-30":1912316625,"2019-09-30":1759277770,"2019-12-31":2261609300,"2020-03-31":1280874170,"2020-06-30":1404345860,"2020-09-30":1335204760,"2020-12-31":1509258840,"2021-03-31":1902282875,"2021-06-30":2234461107.5,"2021-09-30":2020233465,"2021-12-31":1693848600,"2022-03-31":2212183600,"2022-06-30":1962199855,"2022-09-30":1966749987.5,"2022-12-31":2117538120,"2023-03-31":2325376500,"2023-06-30":2405694310,"2023-09-30":2851325070,"2023-12-31":2706371347.5,"2024-03-31":3370631422.5,"2024-06-30":3194655675,"2024-09-30":2968685650,"2024-12-31":2819290992.5,"2025-03-31":2780159870,"2025-06-30":2389077520,"2025-09-30":2597931022.5,"2025-12-31":2793881380,"2026-03-31":3555522100,"2026-06-30":2851388715},"ev_per_share":{"2018-06-30":42.277432,"2018-09-30":43.249895,"2018-12-31":25.916807,"2019-03-31":38.0206,"2019-06-30":35.269893,"2019-09-30":32.421017,"2019-12-31":41.618722,"2020-03-31":20.564744,"2020-06-30":21.826987,"2020-09-30":19.137751,"2020-12-31":19.943729,"2021-03-31":24.547724,"2021-06-30":28.21375,"2021-09-30":24.971823,"2021-12-31":20.704481,"2022-03-31":26.932478,"2022-06-30":23.808138,"2022-09-30":23.766576,"2022-12-31":25.434352,"2023-03-31":22.757131,"2023-06-30":22.057756,"2023-09-30":24.807577,"2023-12-31":20.483677,"2024-03-31":22.156165,"2024-06-30":19.9106,"2024-09-30":17.530448,"2024-12-31":15.89255,"2025-03-31":15.433497,"2025-06-30":13.440832,"2025-09-30":14.845794,"2025-12-31":16.144295,"2026-03-31":20.800526,"2026-06-30":16.813196},"sales_base":{"2019-03-31":924151000,"2019-06-30":1007055000,"2019-09-30":953044000,"2019-12-31":927620000,"2020-03-31":936671000,"2020-06-30":738735000,"2020-09-30":645015000,"2020-12-31":587486000,"2021-03-31":666630000,"2021-06-30":881524000,"2021-09-30":1037296000,"2021-12-31":1244540000,"2022-03-31":1391198000,"2022-06-30":1606515000,"2022-09-30":1692734000,"2022-12-31":1651980000,"2023-03-31":1560996000,"2023-06-30":1409121000,"2023-09-30":1415128000,"2023-12-31":1457886000,"2024-03-31":1565236000,"2024-06-30":1747191000,"2024-09-30":1873342000,"2024-12-31":1973568000,"2025-03-31":2056695000,"2025-06-30":1932251000,"2025-09-30":1873018000,"2025-12-31":1780070000,"2026-03-31":1739321000,"2026-06-30":1979413000},"ebitda_base":{"2019-03-31":527180000,"2019-06-30":610921000,"2019-09-30":572760000,"2019-12-31":559025000,"2020-03-31":565400000,"2020-06-30":368562000,"2020-09-30":271042000,"2020-12-31":-56964000,"2021-03-31":19989000,"2021-06-30":219334000,"2021-09-30":356781000,"2021-12-31":770610000,"2022-03-31":920186000,"2022-06-30":1107499000,"2022-09-30":1182875000,"2022-12-31":1150749000,"2023-03-31":990064000,"2023-06-30":819785000,"2023-09-30":853604000,"2023-12-31":873324000,"2024-03-31":1001658000,"2024-06-30":1104900000,"2024-09-30":1112564000,"2024-12-31":1196483000,"2025-03-31":1237141000,"2025-06-30":919794000,"2025-09-30":798456000,"2025-12-31":496001000,"2026-03-31":282792000,"2026-06-30":714269000},"ebit_base":{"2019-03-31":222914000,"2019-06-30":278575000,"2019-09-30":240097000,"2019-12-31":213094000,"2020-03-31":190513000,"2020-06-30":1038000,"2020-09-30":-88904000,"2020-12-31":-421310000,"2021-03-31":-352471000,"2021-06-30":-164524000,"2021-09-30":-35126000,"2021-12-31":374616000,"2022-03-31":527509000,"2022-06-30":710152000,"2022-09-30":781801000,"2022-12-31":736119000,"2023-03-31":526451000,"2023-06-30":290889000,"2023-09-30":253672000,"2023-12-31":209790000,"2024-03-31":269783000,"2024-06-30":283728000,"2024-09-30":180502000,"2024-12-31":172925000,"2025-03-31":148531000,"2025-06-30":-179431000,"2025-09-30":-289157000,"2025-12-31":-560280000,"2026-03-31":-723157000,"2026-06-30":-251343000},"cfo_base":{"2019-06-30":338955000,"2019-09-30":452171000,"2019-12-31":393733000,"2020-03-31":462843000,"2020-06-30":402724000,"2020-09-30":323387000,"2020-12-31":301923000,"2021-03-31":258647000,"2021-06-30":309405000,"2021-09-30":327504000,"2021-12-31":411388000,"2022-03-31":458042000,"2022-06-30":566659000,"2022-09-30":662668000,"2022-12-31":709739000,"2023-03-31":658986000,"2023-06-30":632457000,"2023-09-30":513622000,"2023-12-31":519069000,"2024-03-31":552638000,"2024-06-30":627776000,"2024-09-30":789514000,"2024-12-31":962593000,"2025-03-31":1134408000,"2025-06-30":1196681000,"2025-09-30":1083383000,"2025-12-31":935826000,"2026-03-31":841586000,"2026-06-30":790585000},"pe":{"2019-03-31":12.127854,"2019-06-30":4.279359,"2019-09-30":3.154532,"2019-12-31":27.5,"2020-03-31":1.103627,"2020-06-30":4.623037,"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":6.74026,"2022-09-30":3.027273,"2022-12-31":4.15859,"2023-03-31":2.397415,"2023-06-30":3.493703,"2023-09-30":17.125,"2023-12-31":8.783951,"2024-03-31":199,"2024-06-30":405,"2024-09-30":19.166667,"2024-12-31":null,"2025-03-31":64.8,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pe_avg":{"2019-03-31":12.825167,"2019-06-30":4.642862,"2019-09-30":3.427477,"2019-12-31":21.493056,"2020-03-31":3.856749,"2020-06-30":9.635119,"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":6.075758,"2022-09-30":2.814717,"2022-12-31":3.910962,"2023-03-31":3.015637,"2023-06-30":4.3343,"2023-09-30":17.452925,"2023-12-31":9.205213,"2024-03-31":198.092133,"2024-06-30":447.361702,"2024-09-30":23.574074,"2024-12-31":null,"2025-03-31":73.222045,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pe_high":{"2019-03-31":17.369863,"2019-06-30":6.569395,"2019-09-30":4.968796,"2019-12-31":27.5,"2020-03-31":5.279793,"2020-06-30":16.005236,"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":10.255411,"2022-09-30":4.307273,"2022-12-31":5.218062,"2023-03-31":3.827141,"2023-06-30":5.423174,"2023-09-30":22.427083,"2023-12-31":12.938272,"2024-03-31":247.428571,"2024-06-30":577.333333,"2024-09-30":29.740741,"2024-12-31":null,"2025-03-31":96.8,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pe_low":{"2019-03-31":6.894977,"2019-06-30":2.686833,"2019-09-30":2.243685,"2019-12-31":16.981481,"2020-03-31":1.103627,"2020-06-30":3.136126,"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":3.891775,"2022-09-30":1.694545,"2022-12-31":2.154185,"2023-03-31":1.92084,"2023-06-30":2.929471,"2023-09-30":12.114583,"2023-12-31":7.179012,"2024-03-31":166.142857,"2024-06-30":341.333333,"2024-09-30":18.611111,"2024-12-31":null,"2025-03-31":54.733333,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"pb":{"2018-06-30":2.537053,"2018-09-30":2.539988,"2018-12-31":0.881547,"2019-03-31":1.598223,"2019-06-30":1.305868,"2019-09-30":1.070486,"2019-12-31":1.492799,"2020-03-31":0.299332,"2020-06-30":0.46665,"2020-09-30":0.339442,"2020-12-31":0.7228,"2021-03-31":1.26536,"2021-06-30":2.028859,"2021-09-30":1.659176,"2021-12-31":1.054934,"2022-03-31":1.97099,"2022-06-30":1.431927,"2022-09-30":1.189946,"2022-12-31":1.337474,"2023-03-31":0.904121,"2023-06-30":0.834505,"2023-09-30":0.989243,"2023-12-31":1.047417,"2024-03-31":0.930895,"2024-06-30":0.802864,"2024-09-30":0.661051,"2024-12-31":0.633538,"2025-03-31":0.635073,"2025-06-30":0.587968,"2025-09-30":0.684821,"2025-12-31":0.856571,"2026-03-31":1.403427,"2026-06-30":1.060459},"pb_avg":{"2018-06-30":2.415193,"2018-09-30":2.553204,"2018-12-31":1.681451,"2019-03-31":1.690116,"2019-06-30":1.416793,"2019-09-30":1.16311,"2019-12-31":1.166721,"2020-03-31":1.046049,"2020-06-30":0.972569,"2020-09-30":0.846382,"2020-12-31":0.955767,"2021-03-31":0.912402,"2021-06-30":1.178065,"2021-09-30":1.347363,"2021-12-31":1.295171,"2022-03-31":1.496098,"2022-06-30":1.290758,"2022-09-30":1.106396,"2022-12-31":1.257833,"2023-03-31":1.137267,"2023-06-30":1.03529,"2023-09-30":1.008186,"2023-12-31":1.097649,"2024-03-31":0.926649,"2024-06-30":0.886841,"2024-09-30":0.81306,"2024-12-31":0.772621,"2025-03-31":0.717613,"2025-06-30":0.684451,"2025-09-30":0.66079,"2025-12-31":0.718046,"2026-03-31":0.895307,"2026-06-30":0.965926},"pb_high":{"2018-06-30":3.061361,"2018-09-30":3.000467,"2018-12-31":2.083997,"2019-03-31":2.289021,"2019-06-30":2.004684,"2019-09-30":1.686154,"2019-12-31":1.492799,"2020-03-31":1.432015,"2020-06-30":1.615569,"2020-09-30":1.741066,"2020-12-31":2.681553,"2021-03-31":1.553862,"2021-06-30":2.036015,"2021-09-30":2.071846,"2021-12-31":1.837522,"2022-03-31":2.147904,"2022-06-30":2.178699,"2022-09-30":1.693083,"2022-12-31":1.678218,"2023-03-31":1.443304,"2023-06-30":1.295378,"2023-09-30":1.295524,"2023-12-31":1.542787,"2024-03-31":1.157438,"2024-06-30":1.144495,"2024-09-30":1.025746,"2024-12-31":0.956505,"2025-03-31":0.948689,"2025-06-30":0.836191,"2025-09-30":0.854776,"2025-12-31":0.928081,"2026-03-31":1.475558,"2026-06-30":1.362743},"pb_low":{"2018-06-30":1.505807,"2018-09-30":1.968839,"2018-12-31":0.811668,"2019-03-31":0.908628,"2019-06-30":0.819901,"2019-09-30":0.761391,"2019-12-31":0.921816,"2020-03-31":0.299332,"2020-06-30":0.316561,"2020-09-30":0.325773,"2020-12-31":0.501749,"2021-03-31":0.579029,"2021-06-30":0.68225,"2021-09-30":0.70518,"2021-12-31":0.910688,"2022-03-31":1.067421,"2022-06-30":0.826784,"2022-09-30":0.666084,"2022-12-31":0.692823,"2023-03-31":0.724394,"2023-06-30":0.699733,"2023-09-30":0.699811,"2023-12-31":0.856041,"2024-03-31":0.777194,"2024-06-30":0.676653,"2024-09-30":0.64189,"2024-12-31":0.592433,"2025-03-31":0.536414,"2025-06-30":0.442363,"2025-09-30":0.455595,"2025-12-31":0.495909,"2026-03-31":0.568139,"2026-06-30":0.639889},"ptb":{"2018-06-30":2.537053,"2018-09-30":2.539988,"2018-12-31":0.881547,"2019-03-31":1.598223,"2019-06-30":1.305868,"2019-09-30":1.070486,"2019-12-31":1.492799,"2020-03-31":0.299332,"2020-06-30":0.46665,"2020-09-30":0.339442,"2020-12-31":0.7228,"2021-03-31":1.26536,"2021-06-30":2.028859,"2021-09-30":1.659176,"2021-12-31":1.054934,"2022-03-31":1.97099,"2022-06-30":1.431927,"2022-09-30":1.189946,"2022-12-31":1.337474,"2023-03-31":0.904121,"2023-06-30":0.834505,"2023-09-30":0.989243,"2023-12-31":1.047417,"2024-03-31":0.930895,"2024-06-30":0.802864,"2024-09-30":0.661051,"2024-12-31":0.633538,"2025-03-31":0.635073,"2025-06-30":0.587968,"2025-09-30":0.684821,"2025-12-31":0.856571,"2026-03-31":1.403427,"2026-06-30":1.060459},"ptb_avg":{"2018-06-30":2.415193,"2018-09-30":2.553204,"2018-12-31":1.681451,"2019-03-31":1.690116,"2019-06-30":1.416793,"2019-09-30":1.16311,"2019-12-31":1.166721,"2020-03-31":1.046049,"2020-06-30":0.972569,"2020-09-30":0.846382,"2020-12-31":0.955767,"2021-03-31":0.912402,"2021-06-30":1.178065,"2021-09-30":1.347363,"2021-12-31":1.295171,"2022-03-31":1.496098,"2022-06-30":1.290758,"2022-09-30":1.106396,"2022-12-31":1.257833,"2023-03-31":1.137267,"2023-06-30":1.03529,"2023-09-30":1.008186,"2023-12-31":1.097649,"2024-03-31":0.926649,"2024-06-30":0.886841,"2024-09-30":0.81306,"2024-12-31":0.772621,"2025-03-31":0.717613,"2025-06-30":0.684451,"2025-09-30":0.66079,"2025-12-31":0.718046,"2026-03-31":0.895307,"2026-06-30":0.965926},"ptb_high":{"2018-06-30":3.061361,"2018-09-30":3.000467,"2018-12-31":2.083997,"2019-03-31":2.289021,"2019-06-30":2.004684,"2019-09-30":1.686154,"2019-12-31":1.492799,"2020-03-31":1.432015,"2020-06-30":1.615569,"2020-09-30":1.741066,"2020-12-31":2.681553,"2021-03-31":1.553862,"2021-06-30":2.036015,"2021-09-30":2.071846,"2021-12-31":1.837522,"2022-03-31":2.147904,"2022-06-30":2.178699,"2022-09-30":1.693083,"2022-12-31":1.678218,"2023-03-31":1.443304,"2023-06-30":1.295378,"2023-09-30":1.295524,"2023-12-31":1.542787,"2024-03-31":1.157438,"2024-06-30":1.144495,"2024-09-30":1.025746,"2024-12-31":0.956505,"2025-03-31":0.948689,"2025-06-30":0.836191,"2025-09-30":0.854776,"2025-12-31":0.928081,"2026-03-31":1.475558,"2026-06-30":1.362743},"ptb_low":{"2018-06-30":1.505807,"2018-09-30":1.968839,"2018-12-31":0.811668,"2019-03-31":0.908628,"2019-06-30":0.819901,"2019-09-30":0.761391,"2019-12-31":0.921816,"2020-03-31":0.299332,"2020-06-30":0.316561,"2020-09-30":0.325773,"2020-12-31":0.501749,"2021-03-31":0.579029,"2021-06-30":0.68225,"2021-09-30":0.70518,"2021-12-31":0.910688,"2022-03-31":1.067421,"2022-06-30":0.826784,"2022-09-30":0.666084,"2022-12-31":0.692823,"2023-03-31":0.724394,"2023-06-30":0.699733,"2023-09-30":0.699811,"2023-12-31":0.856041,"2024-03-31":0.777194,"2024-06-30":0.676653,"2024-09-30":0.64189,"2024-12-31":0.592433,"2025-03-31":0.536414,"2025-06-30":0.442363,"2025-09-30":0.455595,"2025-12-31":0.495909,"2026-03-31":0.568139,"2026-06-30":0.639889},"ps":{"2019-03-31":1.556432,"2019-06-30":1.29418,"2019-09-30":1.207273,"2019-12-31":1.735248,"2020-03-31":0.445767,"2020-06-30":0.817753,"2020-09-30":0.674804,"2020-12-31":1.140022,"2021-03-31":1.532095,"2021-06-30":1.579822,"2021-09-30":1.079075,"2021-12-31":0.644767,"2022-03-31":0.984823,"2022-06-30":0.799973,"2022-09-30":0.812175,"2022-12-31":0.943672,"2023-03-31":1.193629,"2023-06-30":1.221085,"2023-09-30":1.441482,"2023-12-31":1.548367,"2024-03-31":1.636812,"2024-06-30":1.252793,"2024-09-30":0.994266,"2024-12-31":0.885897,"2025-03-31":0.843384,"2025-06-30":0.766515,"2025-09-30":0.870356,"2025-12-31":1.043235,"2026-03-31":1.512516,"2026-06-30":1.088971},"ps_avg":{"2019-03-31":1.645922,"2019-06-30":1.404112,"2019-09-30":1.311732,"2019-12-31":1.35621,"2020-03-31":1.557784,"2020-06-30":1.704322,"2020-09-30":1.68259,"2020-12-31":1.507465,"2021-03-31":1.104734,"2021-06-30":0.91733,"2021-09-30":0.876281,"2021-12-31":0.791598,"2022-03-31":0.747539,"2022-06-30":0.721106,"2022-09-30":0.755149,"2022-12-31":0.88748,"2023-03-31":1.501431,"2023-06-30":1.514882,"2023-09-30":1.469084,"2023-12-31":1.622623,"2024-03-31":1.629344,"2024-06-30":1.383832,"2024-09-30":1.222899,"2024-12-31":1.080381,"2025-03-31":0.952999,"2025-06-30":0.892296,"2025-09-30":0.839815,"2025-12-31":0.874523,"2026-03-31":0.964899,"2026-06-30":0.991897},"ps_high":{"2019-03-31":2.229167,"2019-06-30":1.986741,"2019-09-30":1.901611,"2019-12-31":1.735248,"2020-03-31":2.132567,"2020-06-30":2.83111,"2020-09-30":3.461201,"2020-12-31":4.229427,"2021-03-31":1.881412,"2021-06-30":1.585395,"2021-09-30":1.347462,"2021-12-31":1.123079,"2022-03-31":1.07322,"2022-06-30":1.217172,"2022-09-30":1.155581,"2022-12-31":1.184089,"2023-03-31":1.905463,"2023-06-30":1.895455,"2023-09-30":1.88778,"2023-12-31":2.280658,"2024-03-31":2.035146,"2024-06-30":1.785875,"2024-09-30":1.542793,"2024-12-31":1.337513,"2025-03-31":1.25987,"2025-06-30":1.090115,"2025-09-30":1.086357,"2025-12-31":1.130329,"2026-03-31":1.590253,"2026-06-30":1.399383},"ps_low":{"2019-03-31":0.884869,"2019-06-30":0.812562,"2019-09-30":0.858682,"2019-12-31":1.07153,"2020-03-31":0.445767,"2020-06-30":0.554738,"2020-09-30":0.647631,"2020-12-31":0.791375,"2021-03-31":0.701086,"2021-06-30":0.531251,"2021-09-30":0.458626,"2021-12-31":0.556605,"2022-03-31":0.533347,"2022-06-30":0.461898,"2022-09-30":0.454623,"2022-12-31":0.48883,"2023-03-31":0.956351,"2023-06-30":1.02388,"2023-09-30":1.019734,"2023-12-31":1.26546,"2024-03-31":1.366556,"2024-06-30":1.055852,"2024-09-30":0.965446,"2024-12-31":0.828419,"2025-03-31":0.712365,"2025-06-30":0.576694,"2025-09-30":0.579027,"2025-12-31":0.603978,"2026-03-31":0.6123,"2026-06-30":0.657094},"pcf":{"2019-06-30":3.845083,"2019-09-30":2.544578,"2019-12-31":4.088179,"2020-03-31":0.902114,"2020-06-30":1.500041,"2020-09-30":1.345938,"2020-12-31":2.218271,"2021-03-31":3.94878,"2021-06-30":4.501062,"2021-09-30":3.417729,"2021-12-31":1.950564,"2022-03-31":2.991176,"2022-06-30":2.267976,"2022-09-30":2.074638,"2022-12-31":2.19648,"2023-03-31":2.827451,"2023-06-30":2.72059,"2023-09-30":3.971561,"2023-12-31":4.348828,"2024-03-31":4.63594,"2024-06-30":3.486704,"2024-09-30":2.359173,"2024-12-31":1.816321,"2025-03-31":1.529065,"2025-06-30":1.237673,"2025-09-30":1.504724,"2025-12-31":1.984377,"2026-03-31":3.125944,"2026-06-30":2.726493},"pcf_avg":{"2019-06-30":4.171697,"2019-09-30":2.764747,"2019-12-31":3.19518,"2020-03-31":3.152539,"2020-06-30":3.126316,"2020-09-30":3.356028,"2020-12-31":2.933246,"2021-03-31":2.847314,"2021-06-30":2.613559,"2021-09-30":2.775426,"2021-12-31":2.394761,"2022-03-31":2.27048,"2022-06-30":2.044383,"2022-09-30":1.92897,"2022-12-31":2.065688,"2023-03-31":3.556566,"2023-06-30":3.375173,"2023-09-30":4.047612,"2023-12-31":4.55739,"2024-03-31":4.61479,"2024-06-30":3.851403,"2024-09-30":2.901668,"2024-12-31":2.215064,"2025-03-31":1.727798,"2025-06-30":1.440768,"2025-09-30":1.451922,"2025-12-31":1.663463,"2026-03-31":1.994175,"2026-06-30":2.483445},"pcf_high":{"2019-06-30":5.902723,"2019-09-30":4.008039,"2019-12-31":4.088179,"2020-03-31":4.315747,"2020-06-30":5.193234,"2020-09-30":6.903576,"2020-12-31":8.229679,"2021-03-31":4.849102,"2021-06-30":4.516939,"2021-09-30":4.267785,"2021-12-31":3.397563,"2022-03-31":3.259661,"2022-06-30":3.45076,"2022-09-30":2.951842,"2022-12-31":2.756071,"2023-03-31":4.513633,"2023-06-30":4.223093,"2023-09-30":5.201199,"2023-12-31":6.405582,"2024-03-31":5.764141,"2024-06-30":4.970347,"2024-09-30":3.660706,"2024-12-31":2.742252,"2025-03-31":2.284159,"2025-06-30":1.760181,"2025-09-30":1.878159,"2025-12-31":2.150042,"2026-03-31":3.286605,"2026-06-30":3.50368},"pcf_low":{"2019-06-30":2.414169,"2019-09-30":1.80985,"2019-12-31":2.524485,"2020-03-31":0.902114,"2020-06-30":1.017582,"2020-09-30":1.291739,"2020-12-31":1.539868,"2021-03-31":1.806962,"2021-06-30":1.513585,"2021-09-30":1.452597,"2021-12-31":1.683854,"2022-03-31":1.61992,"2022-06-30":1.309512,"2022-09-30":1.161299,"2022-12-31":1.137795,"2023-03-31":2.26539,"2023-06-30":2.281216,"2023-09-30":2.809565,"2023-12-31":3.554243,"2024-03-31":3.870494,"2024-06-30":2.938589,"2024-09-30":2.290791,"2024-12-31":1.698475,"2025-03-31":1.291525,"2025-06-30":0.931174,"2025-09-30":1.001057,"2025-12-31":1.14885,"2026-03-31":1.265452,"2026-06-30":1.645188},"evs_avg":{"2019-03-31":2.31752,"2019-06-30":2.007877,"2019-09-30":1.948124,"2019-12-31":2.052572,"2020-03-31":2.546615,"2020-06-30":2.907983,"2020-09-30":3.174603,"2020-12-31":3.126702,"2021-03-31":2.581395,"2021-06-30":1.95789,"2021-09-30":1.768418,"2021-12-31":1.509032,"2022-03-31":1.360531,"2022-06-30":1.144374,"2022-09-30":1.10229,"2022-12-31":1.215084,"2023-03-31":2.138231,"2023-06-30":2.235714,"2023-09-30":2.202765,"2023-12-31":2.303086,"2024-03-31":2.59594,"2024-06-30":2.184031,"2024-09-30":1.912684,"2024-12-31":1.644449,"2025-03-31":1.448747,"2025-06-30":1.34071,"2025-09-30":1.316813,"2025-12-31":1.359627,"2026-03-31":1.448648,"2026-06-30":1.321136},"evs_high":{"2019-03-31":2.900765,"2019-06-30":2.590506,"2019-09-30":2.538004,"2019-12-31":2.43161,"2020-03-31":3.121398,"2020-06-30":4.03477,"2020-09-30":4.953215,"2020-12-31":5.848664,"2021-03-31":3.358072,"2021-06-30":2.625955,"2021-09-30":2.239599,"2021-12-31":1.840513,"2022-03-31":1.686212,"2022-06-30":1.64044,"2022-09-30":1.502722,"2022-12-31":1.511693,"2023-03-31":2.542264,"2023-06-30":2.616287,"2023-09-30":2.621461,"2023-12-31":2.961121,"2024-03-31":3.001742,"2024-06-30":2.586075,"2024-09-30":2.232578,"2024-12-31":1.901581,"2025-03-31":1.755618,"2025-06-30":1.538529,"2025-09-30":1.563355,"2025-12-31":1.615433,"2026-03-31":2.074002,"2026-06-30":1.728622},"evs_low":{"2019-03-31":1.556467,"2019-06-30":1.416327,"2019-09-30":1.495075,"2019-12-31":1.767892,"2020-03-31":1.434599,"2020-06-30":1.758399,"2020-09-30":2.139644,"2020-12-31":2.410612,"2021-03-31":2.177747,"2021-06-30":1.571812,"2021-09-30":1.350763,"2021-12-31":1.274039,"2022-03-31":1.146339,"2022-06-30":0.885167,"2022-09-30":0.801764,"2022-12-31":0.816434,"2023-03-31":1.593152,"2023-06-30":1.744712,"2023-09-30":1.753415,"2023-12-31":1.945923,"2024-03-31":2.333152,"2024-06-30":1.856052,"2024-09-30":1.655231,"2024-12-31":1.392487,"2025-03-31":1.208113,"2025-06-30":1.025109,"2025-09-30":1.056025,"2025-12-31":1.089082,"2026-03-31":1.096049,"2026-06-30":0.986333},"eve_avg":{"2019-03-31":4.062632,"2019-06-30":3.309827,"2019-09-30":3.241582,"2019-12-31":3.405942,"2020-03-31":4.218855,"2020-06-30":5.828676,"2020-09-30":7.554795,"2020-12-31":null,"2021-03-31":86.089105,"2021-06-30":7.868946,"2021-09-30":5.141454,"2021-12-31":2.437096,"2022-03-31":2.056941,"2022-06-30":1.660006,"2022-09-30":1.577415,"2022-12-31":1.744338,"2023-03-31":3.371267,"2023-06-30":3.842949,"2023-09-30":3.651804,"2023-12-31":3.844663,"2024-03-31":4.056534,"2024-06-30":3.453634,"2024-09-30":3.220588,"2024-12-31":2.712476,"2025-03-31":2.408481,"2025-06-30":2.816488,"2025-09-30":3.088979,"2025-12-31":4.879487,"2026-03-31":8.909953,"2026-06-30":3.661188},"eve_high":{"2019-03-31":5.085065,"2019-06-30":4.270245,"2019-09-30":4.223111,"2019-12-31":4.0349,"2020-03-31":5.171071,"2020-06-30":8.087176,"2020-09-30":11.787464,"2020-12-31":null,"2021-03-31":111.991182,"2021-06-30":10.553961,"2021-09-30":6.511352,"2021-12-31":2.97244,"2022-03-31":2.549326,"2022-06-30":2.379588,"2022-09-30":2.150446,"2022-12-31":2.17014,"2023-03-31":4.00829,"2023-06-30":4.497112,"2023-09-30":4.345929,"2023-12-31":4.943155,"2024-03-31":4.690657,"2024-06-30":4.08939,"2024-09-30":3.759228,"2024-12-31":3.136609,"2025-03-31":2.918642,"2025-06-30":3.232055,"2025-09-30":3.667317,"2025-12-31":5.797537,"2026-03-31":12.756212,"2026-06-30":4.790431},"eve_low":{"2019-03-31":2.7285,"2019-06-30":2.334704,"2019-09-30":2.487729,"2019-12-31":2.933558,"2020-03-31":2.376631,"2020-06-30":3.524483,"2020-09-30":5.09184,"2020-12-31":null,"2021-03-31":72.627508,"2021-06-30":6.317259,"2021-09-30":3.927175,"2021-12-31":2.057581,"2022-03-31":1.733111,"2022-06-30":1.284004,"2022-09-30":1.147352,"2022-12-31":1.172048,"2023-03-31":2.511861,"2023-06-30":2.99897,"2023-09-30":2.906859,"2023-12-31":3.248433,"2024-03-31":3.645888,"2024-06-30":2.934996,"2024-09-30":2.787089,"2024-12-31":2.296871,"2025-03-31":2.008437,"2025-06-30":2.15349,"2025-09-30":2.477224,"2025-12-31":3.908546,"2026-03-31":6.741282,"2026-06-30":2.733368},"evb_avg":{"2019-03-31":9.607913,"2019-06-30":7.258521,"2019-09-30":7.732909,"2019-12-31":8.935057,"2020-03-31":12.520619,"2020-06-30":2069.584293,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":5.013269,"2022-03-31":3.588125,"2022-06-30":2.588819,"2022-09-30":2.386649,"2022-12-31":2.726862,"2023-03-31":6.340134,"2023-06-30":10.830221,"2023-09-30":12.288288,"2023-12-31":16.004751,"2024-03-31":15.061213,"2024-06-30":13.449219,"2024-09-30":19.850809,"2024-12-31":18.767859,"2025-03-31":20.060665,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"evb_high":{"2019-03-31":12.025915,"2019-06-30":9.364739,"2019-09-30":10.074383,"2019-12-31":10.585047,"2020-03-31":15.346582,"2020-06-30":2871.50856,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":6.114506,"2022-03-31":4.447042,"2022-06-30":3.711024,"2022-09-30":3.253653,"2022-12-31":3.392503,"2023-03-31":7.538145,"2023-06-30":12.673786,"2023-09-30":14.624011,"2023-12-31":20.577607,"2024-03-31":17.415605,"2024-06-30":15.924994,"2024-09-30":23.170835,"2024-12-31":21.702471,"2025-03-31":24.309886,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"evb_low":{"2019-03-31":6.452761,"2019-06-30":5.120056,"2019-09-30":5.934567,"2019-12-31":7.695815,"2020-03-31":7.053309,"2020-06-30":1251.435977,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":4.23258,"2022-03-31":3.023236,"2022-06-30":2.002436,"2022-09-30":1.735958,"2022-12-31":1.832221,"2023-03-31":4.723903,"2023-06-30":8.451715,"2023-09-30":9.781555,"2023-12-31":13.522733,"2024-03-31":13.536557,"2024-06-30":11.429529,"2024-09-30":17.178837,"2024-12-31":15.892251,"2025-03-31":16.728627,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"earnings_yield":{"2019-03-31":8.245482,"2019-06-30":23.367983,"2019-09-30":31.700424,"2019-12-31":3.636364,"2020-03-31":90.610329,"2020-06-30":21.630804,"2020-09-30":-2.852349,"2020-12-31":-71.723301,"2021-03-31":-80.72,"2021-06-30":-55.790711,"2021-09-30":-65.544989,"2021-12-31":-22.857143,"2022-03-31":-9.39759,"2022-06-30":14.836224,"2022-09-30":33.033033,"2022-12-31":24.04661,"2023-03-31":41.71159,"2023-06-30":28.622927,"2023-09-30":5.839416,"2023-12-31":11.384399,"2024-03-31":0.502513,"2024-06-30":0.246914,"2024-09-30":5.217391,"2024-12-31":-5.252317,"2025-03-31":1.54321,"2025-06-30":-11.438679,"2025-09-30":-20.959333,"2025-12-31":-25.771325,"2026-03-31":-27.347716,"2026-06-30":-18.435321},"peg":{"2020-03-31":0.006714,"2020-06-30":-0.070031,"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":-0.054208,"2022-09-30":-0.018758,"2022-12-31":-0.013739,"2023-03-31":-0.004826,"2023-06-30":0.048617,"2023-09-30":-0.207461,"2023-12-31":-0.136572,"2024-03-31":-2.012761,"2024-06-30":-4.080838,"2024-09-30":-0.438095,"2024-12-31":null,"2025-03-31":0.567,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"price":{"2018-06-30":32.13,"2018-09-30":32.82,"2018-12-31":16.4,"2019-03-31":26.56,"2019-06-30":24.05,"2019-09-30":21.23,"2019-12-31":29.7,"2020-03-31":6.39,"2020-06-30":8.83,"2020-09-30":5.96,"2020-12-31":8.24,"2021-03-31":12.5,"2021-06-30":17.01,"2021-09-30":13.67,"2021-12-31":9.8,"2022-03-31":16.6,"2022-06-30":15.57,"2022-09-30":16.65,"2022-12-31":18.88,"2023-03-31":14.84,"2023-06-30":13.87,"2023-09-30":16.44,"2023-12-31":14.23,"2024-03-31":13.93,"2024-06-30":12.15,"2024-09-30":10.35,"2024-12-31":9.71,"2025-03-31":9.72,"2025-06-30":8.48,"2025-09-30":9.59,"2025-12-31":11.02,"2026-03-31":15.76,"2026-06-30":12.91},"price_avg":{"2018-06-30":30.586731,"2018-09-30":32.990769,"2018-12-31":31.281154,"2019-03-31":28.087115,"2019-06-30":26.092885,"2019-09-30":23.066923,"2019-12-31":23.2125,"2020-03-31":22.330577,"2020-06-30":18.403077,"2020-09-30":14.860962,"2020-12-31":10.895849,"2021-03-31":9.013269,"2021-06-30":9.876923,"2021-09-30":11.100962,"2021-12-31":12.031731,"2022-03-31":12.600385,"2022-06-30":14.035,"2022-09-30":15.480943,"2022-12-31":17.755769,"2023-03-31":18.666792,"2023-06-30":17.20717,"2023-09-30":16.754808,"2023-12-31":14.912444,"2024-03-31":13.866449,"2024-06-30":13.420851,"2024-09-30":12.73,"2024-12-31":11.841667,"2025-03-31":10.983307,"2025-06-30":9.87152,"2025-09-30":9.25348,"2025-12-31":9.23784,"2026-03-31":10.053984,"2026-06-30":11.759163},"price_high":{"2018-06-30":38.77,"2018-09-30":38.77,"2018-12-31":38.77,"2019-03-31":38.04,"2019-06-30":36.92,"2019-09-30":33.44,"2019-12-31":29.7,"2020-03-31":30.57,"2020-06-30":30.57,"2020-09-30":30.57,"2020-12-31":30.57,"2021-03-31":15.35,"2021-06-30":17.07,"2021-09-30":17.07,"2021-12-31":17.07,"2022-03-31":18.09,"2022-06-30":23.69,"2022-09-30":23.69,"2022-12-31":23.69,"2023-03-31":23.69,"2023-06-30":21.53,"2023-09-30":21.53,"2023-12-31":20.96,"2024-03-31":17.32,"2024-06-30":17.32,"2024-09-30":16.06,"2024-12-31":14.66,"2025-03-31":14.52,"2025-06-30":12.06,"2025-09-30":11.97,"2025-12-31":11.94,"2026-03-31":16.57,"2026-06-30":16.59},"price_low":{"2018-06-30":19.07,"2018-09-30":25.44,"2018-12-31":15.1,"2019-03-31":15.1,"2019-06-30":15.1,"2019-09-30":15.1,"2019-12-31":18.34,"2020-03-31":6.39,"2020-06-30":5.99,"2020-09-30":5.72,"2020-12-31":5.72,"2021-03-31":5.72,"2021-06-30":5.72,"2021-09-30":5.81,"2021-12-31":8.46,"2022-03-31":8.99,"2022-06-30":8.99,"2022-09-30":9.32,"2022-12-31":9.78,"2023-03-31":11.89,"2023-06-30":11.63,"2023-09-30":11.63,"2023-12-31":11.63,"2024-03-31":11.63,"2024-06-30":10.24,"2024-09-30":10.05,"2024-12-31":9.08,"2025-03-31":8.21,"2025-06-30":6.38,"2025-09-30":6.38,"2025-12-31":6.38,"2026-03-31":6.38,"2026-06-30":7.79},"ev_avg":{"2018-06-30":2205989895.416923,"2018-09-30":2351479444.603077,"2018-12-31":2209444910.464616,"2019-03-31":2141738343.781731,"2019-06-30":2022042592.561346,"2019-09-30":1856648307.780769,"2019-12-31":1904006955.35,"2020-03-31":2385340653.555192,"2020-06-30":2148228495.821538,"2020-09-30":2047666857.683269,"2020-12-31":1836893491.466415,"2021-03-31":1720835117.878077,"2021-06-30":1725927364.861538,"2021-09-30":1834373126.889423,"2021-12-31":1878050886.250962,"2022-03-31":1892768087.902308,"2022-06-30":1838454777.075,"2022-09-30":1865884573.975849,"2022-12-31":2007294689.276923,"2023-03-31":3337770139.869812,"2023-06-30":3150392055.862265,"2023-09-30":3117194586.947115,"2023-12-31":3357636789.840445,"2024-03-31":4063259323.66616,"2024-06-30":3815920069.950638,"2024-09-30":3583110769.09,"2024-12-31":3245431946.258333,"2025-03-31":2979630613.722151,"2025-06-30":2590589117.84736,"2025-09-30":2466413701.92656,"2025-12-31":2420230679.20472,"2026-03-31":2519663513.999602,"2026-06-30":2615073211.455777},"shares_out":{"2018-06-30":54155768,"2018-09-30":54155768,"2018-12-31":54155768,"2019-03-31":54155805,"2019-06-30":54191693,"2019-09-30":54196145,"2019-12-31":54197004,"2020-03-31":65342273,"2020-06-30":68414782,"2020-09-30":73029989,"2020-12-31":81279989,"2021-03-31":81707214,"2021-06-30":81872498,"2021-09-30":81881477,"2021-12-31":81881477,"2022-03-31":82535186,"2022-06-30":82541345,"2022-09-30":82570328,"2022-12-31":82570328,"2023-03-31":125555965,"2023-06-30":124055965,"2023-09-30":124080361,"2023-12-31":158632597,"2024-03-31":183919349,"2024-06-30":180153856,"2024-09-30":179961333,"2024-12-31":180059531,"2025-03-31":178455146,"2025-06-30":174658018,"2025-09-30":169988772,"2025-12-31":168514683,"2026-03-31":166925818,"2026-06-30":166965468},"shares_dil":{"2019-03-31":51703750,"2019-06-30":54232500,"2019-09-30":54299000,"2019-12-31":54399000,"2020-03-31":55503000,"2020-06-30":58342000,"2020-09-30":62556000,"2020-12-31":67716000,"2021-03-31":73431750,"2021-06-30":77435750,"2021-09-30":80089500,"2021-12-31":81732000,"2022-03-31":81891000,"2022-06-30":82351500,"2022-09-30":82830750,"2022-12-31":83492750,"2023-03-31":89712500,"2023-06-30":100213000,"2023-09-30":110284250,"2023-12-31":120473250,"2024-03-31":133358250,"2024-06-30":147864500,"2024-09-30":161979000,"2024-12-31":175701750,"2025-03-31":181127250,"2025-06-30":179555250,"2025-09-30":177737750,"2025-12-31":175169000,"2026-03-31":172216250,"2026-06-30":170386500},"shares_basic":{"2019-03-31":51701000,"2019-06-30":54161500,"2019-09-30":54172500,"2019-12-31":54184250,"2020-03-31":55205250,"2020-06-30":58112500,"2020-09-30":44580321.5,"2020-12-31":49829321.5,"2021-03-31":35289680.25,"2021-06-30":39293680.25,"2021-09-30":59751108.75},"rev_ps":{"2019-03-31":17.873965,"2019-06-30":18.569216,"2019-09-30":17.551778,"2019-12-31":17.052152,"2020-03-31":16.876043,"2020-06-30":12.662147,"2020-09-30":10.311001,"2020-12-31":8.675734,"2021-03-31":9.078226,"2021-06-30":11.383941,"2021-09-30":12.95171,"2021-12-31":15.227084,"2022-03-31":16.988411,"2022-06-30":19.508024,"2022-09-30":20.436058,"2022-12-31":19.78591,"2023-03-31":17.399983,"2023-06-30":14.06126,"2023-09-30":12.831642,"2023-12-31":12.101325,"2024-03-31":11.737077,"2024-06-30":11.816163,"2024-09-30":11.565339,"2024-12-31":11.232489,"2025-03-31":11.354973,"2025-06-30":10.761317,"2025-09-30":10.538099,"2025-12-31":10.162015,"2026-03-31":10.099633,"2026-06-30":11.617194},"ebitda_ps":{"2019-03-31":10.196166,"2019-06-30":11.26485,"2019-09-30":10.548261,"2019-12-31":10.276384,"2020-03-31":10.186837,"2020-06-30":6.317267,"2020-09-30":4.33279,"2020-12-31":-0.841219,"2021-03-31":0.272212,"2021-06-30":2.832464,"2021-09-30":4.454779,"2021-12-31":9.428498,"2022-03-31":11.236717,"2022-06-30":13.448437,"2022-09-30":14.280626,"2022-12-31":13.782622,"2023-03-31":11.035965,"2023-06-30":8.180426,"2023-09-30":7.740035,"2023-12-31":7.249111,"2024-03-31":7.511031,"2024-06-30":7.472382,"2024-09-30":6.868569,"2024-12-31":6.809739,"2025-03-31":6.830231,"2025-06-30":5.122624,"2025-09-30":4.492326,"2025-12-31":2.831557,"2026-03-31":1.642075,"2026-06-30":4.192052},"ebit_ps":{"2019-03-31":4.31137,"2019-06-30":5.13668,"2019-09-30":4.421757,"2019-12-31":3.917241,"2020-03-31":3.432481,"2020-06-30":0.017792,"2020-09-30":-1.421191,"2020-12-31":-6.22172,"2021-03-31":-4.799981,"2021-06-30":-2.124652,"2021-09-30":-0.438584,"2021-12-31":4.583468,"2022-03-31":6.441599,"2022-06-30":8.623425,"2022-09-30":9.438536,"2022-12-31":8.816562,"2023-03-31":5.868201,"2023-06-30":2.902707,"2023-09-30":2.300165,"2023-12-31":1.741382,"2024-03-31":2.022994,"2024-06-30":1.918838,"2024-09-30":1.114354,"2024-12-31":0.984196,"2025-03-31":0.820037,"2025-06-30":-0.999308,"2025-09-30":-1.626874,"2025-12-31":-3.198511,"2026-03-31":-4.199122,"2026-06-30":-1.475134},"eps_basic":{"2019-03-31":2.19,"2019-06-30":5.63,"2019-09-30":6.74,"2019-12-31":1.09,"2020-03-31":5.82,"2020-06-30":1.93,"2020-09-30":-0.15,"2020-12-31":-5.89,"2021-03-31":-10.09,"2021-06-30":-9.49,"2021-09-30":-8.96},"eps":{"2019-03-31":2.19,"2019-06-30":5.62,"2019-09-30":6.73,"2019-12-31":1.08,"2020-03-31":5.79,"2020-06-30":1.91,"2020-09-30":-0.17,"2020-12-31":-5.91,"2021-03-31":-10.09,"2021-06-30":-9.49,"2021-09-30":-8.96,"2021-12-31":-2.24,"2022-03-31":-1.56,"2022-06-30":2.31,"2022-09-30":5.5,"2022-12-31":4.54,"2023-03-31":6.19,"2023-06-30":3.97,"2023-09-30":0.96,"2023-12-31":1.62,"2024-03-31":0.07,"2024-06-30":0.03,"2024-09-30":0.54,"2024-12-31":-0.51,"2025-03-31":0.15,"2025-06-30":-0.97,"2025-09-30":-2.01,"2025-12-31":-2.84,"2026-03-31":-4.31,"2026-06-30":-2.38},"cfo_ps":{"2019-06-30":6.250035,"2019-09-30":8.327428,"2019-12-31":7.237872,"2020-03-31":8.339063,"2020-06-30":6.902814,"2020-09-30":5.16956,"2020-12-31":4.458666,"2021-03-31":3.522277,"2021-06-30":3.995635,"2021-09-30":4.089225,"2021-12-31":5.033377,"2022-03-31":5.593313,"2022-06-30":6.88098,"2022-09-30":8.000266,"2022-12-31":8.500606,"2023-03-31":7.345532,"2023-06-30":6.311127,"2023-09-30":4.657256,"2023-12-31":4.308583,"2024-03-31":4.144011,"2024-06-30":4.245617,"2024-09-30":4.874175,"2024-12-31":5.478562,"2025-03-31":6.263044,"2025-06-30":6.664695,"2025-09-30":6.095402,"2025-12-31":5.342418,"2026-03-31":4.886798,"2026-06-30":4.639951},"cash_ps":{"2018-06-30":1.45617,"2018-09-30":1.660396,"2018-12-31":2.583548,"2019-03-31":0.844323,"2019-06-30":1.644256,"2019-09-30":1.673219,"2019-12-31":1.605661,"2020-03-31":1.636796,"2020-06-30":1.576487,"2020-09-30":0.443338,"2020-12-31":0.421174,"2021-03-31":0.795266,"2021-06-30":0.798241,"2021-09-30":0.725769,"2021-12-31":0.853087,"2022-03-31":0.949268,"2022-06-30":1.314263,"2022-09-30":0.781031,"2022-12-31":0.534635,"2023-03-31":0.128779,"2023-06-30":0.141267,"2023-09-30":0.109856,"2023-12-31":0.212043,"2024-03-31":0.114186,"2024-06-30":0.209804,"2024-09-30":0.253065,"2024-12-31":0.600757,"2025-03-31":1.137261,"2025-06-30":2.045638,"2025-09-30":1.957135,"2025-12-31":2.152982,"2026-03-31":2.314603,"2026-06-30":3.45932},"bvps":{"2018-06-30":12.664302,"2018-09-30":12.92132,"2018-12-31":18.603669,"2019-03-31":16.618459,"2019-06-30":18.416863,"2019-09-30":19.832112,"2019-12-31":19.895509,"2020-03-31":21.347543,"2020-06-30":18.922124,"2020-09-30":17.558212,"2020-12-31":11.400112,"2021-03-31":9.878614,"2021-06-30":8.384024,"2021-09-30":8.239031,"2021-12-31":9.289683,"2022-03-31":8.422166,"2022-06-30":10.87346,"2022-09-30":13.99223,"2022-12-31":14.11616,"2023-03-31":16.413724,"2023-06-30":16.620628,"2023-09-30":16.618762,"2023-12-31":13.585802,"2024-03-31":14.964086,"2024-06-30":15.133315,"2024-09-30":15.656897,"2024-12-31":15.326626,"2025-03-31":15.305336,"2025-06-30":14.422544,"2025-09-30":14.003666,"2025-12-31":12.865253,"2026-03-31":11.229653,"2026-06-30":12.173978},"tbvps":{"2018-06-30":12.664302,"2018-09-30":12.92132,"2018-12-31":18.603669,"2019-03-31":16.618459,"2019-06-30":18.416863,"2019-09-30":19.832112,"2019-12-31":19.895509,"2020-03-31":21.347543,"2020-06-30":18.922124,"2020-09-30":17.558212,"2020-12-31":11.400112,"2021-03-31":9.878614,"2021-06-30":8.384024,"2021-09-30":8.239031,"2021-12-31":9.289683,"2022-03-31":8.422166,"2022-06-30":10.87346,"2022-09-30":13.99223,"2022-12-31":14.11616,"2023-03-31":16.413724,"2023-06-30":16.620628,"2023-09-30":16.618762,"2023-12-31":13.585802,"2024-03-31":14.964086,"2024-06-30":15.133315,"2024-09-30":15.656897,"2024-12-31":15.326626,"2025-03-31":15.305336,"2025-06-30":14.422544,"2025-09-30":14.003666,"2025-12-31":12.865253,"2026-03-31":11.229653,"2026-06-30":12.173978},"buyback_ps":{"2022-12-31":0,"2023-03-31":0.280596,"2023-06-30":0.47403,"2023-09-30":0.430741,"2023-12-31":0.394312,"2024-03-31":0.167451,"2024-06-30":0.26596,"2024-09-30":0.278931,"2024-12-31":0.257146,"2025-03-31":0.344907,"2025-06-30":0.33745,"2025-09-30":0.579522,"2025-12-31":0.681964,"2026-03-31":0.815086,"2026-06-30":0.604074}},"masked":{"pe":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2020-09-30":"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","2024-12-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"pe_avg":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2020-09-30":"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","2024-12-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"pe_high":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2020-09-30":"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","2024-12-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"pe_low":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2020-09-30":"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","2024-12-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"ebit_int":{"annual":{"2016-12-31":"an operating loss","2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"debt_equity":{"annual":{"2017-12-31":"negative equity"}},"ltd_equity":{"annual":{"2017-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2017-12-31":"negative equity"}},"liab_equity":{"annual":{"2017-12-31":"negative equity"}},"pb":{"annual":{"2017-12-31":"negative equity"}},"pb_avg":{"annual":{"2017-12-31":"negative equity"}},"pb_high":{"annual":{"2017-12-31":"negative equity"}},"pb_low":{"annual":{"2017-12-31":"negative equity"}},"ptb":{"annual":{"2017-12-31":"negative tangible book value"}},"ptb_avg":{"annual":{"2017-12-31":"negative tangible book value"}},"ptb_high":{"annual":{"2017-12-31":"negative tangible book value"}},"ptb_low":{"annual":{"2017-12-31":"negative tangible book value"}},"peg":{"annual":{"2017-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2020-09-30":"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","2024-12-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share","2026-03-31":"a loss per share","2026-06-30":"a loss per share"}},"roe":{"annual":{"2018-12-31":"negative equity"}},"tax_rate_pct":{"annual":{"2020-12-31":"a loss","2021-12-31":"a loss","2024-12-31":"a loss","2025-12-31":"a loss"},"ttm":{"2020-09-30":"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","2024-03-31":"a loss","2024-06-30":"a loss","2024-12-31":"a loss","2025-06-30":"a loss","2025-09-30":"a loss","2025-12-31":"a loss","2026-03-31":"a loss","2026-06-30":"a loss"}},"ev_ebit":{"annual":{"2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"debt_ebit":{"annual":{"2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"net_debt_ebit":{"annual":{"2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"evb_avg":{"annual":{"2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"evb_high":{"annual":{"2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"evb_low":{"annual":{"2020-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss","2026-06-30":"an operating loss"}},"ev_ebitda":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}},"ebitda_int":{"annual":{"2020-12-31":"negative EBITDA"},"ttm":{"2020-12-31":"negative EBITDA"}}}}