{"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":"TRU","kind":"industrial","as_of":"2026-07-28","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":{"2014-12-31":-2.057613,"2015-12-31":0.648886,"2016-12-31":9.297664,"2017-12-31":28.542779,"2018-12-31":15.288525,"2019-12-31":16.778312,"2020-12-31":14.343029,"2021-12-31":43.121443,"2022-12-31":6.593216,"2023-12-31":-5.042736,"2024-12-31":6.915333,"2025-12-31":10.521938},"roa":{"2014-12-31":-0.272982,"2015-12-31":0.129548,"2016-12-31":2.614918,"2017-12-31":8.913401,"2018-12-31":4.549978,"2019-12-31":4.902141,"2020-12-31":4.758472,"2021-12-31":13.94022,"2022-12-31":2.191652,"2023-12-31":-1.811044,"2024-12-31":2.574932,"2025-12-31":4.121696},"roc":{"2014-12-31":2.889174,"2015-12-31":3.256342,"2016-12-31":5.359001,"2017-12-31":9.256855,"2018-12-31":8.512132,"2019-12-31":7.427652,"2020-12-31":6.60329,"2021-12-31":5.923551,"2022-12-31":4.294213,"2023-12-31":1.058076,"2024-12-31":5.370407,"2025-12-31":6.631065},"roic":{"2014-12-31":2.969134,"2015-12-31":3.358152,"2016-12-31":5.605426,"2017-12-31":9.618219,"2018-12-31":8.774115,"2019-12-31":7.728429,"2020-12-31":7.058413,"2021-12-31":6.916436,"2022-12-31":4.883656,"2023-12-31":1.120036,"2024-12-31":5.723915,"2025-12-31":7.216194},"gross_margin":{"2016-12-31":66.033198,"2017-12-31":66.609784,"2018-12-31":65.902814,"2019-12-31":64.513641},"ebitda_margin":{"2016-12-31":33.180832,"2017-12-31":36.337781,"2018-12-31":35.361643,"2019-12-31":35.738064,"2020-12-31":33.474275,"2021-12-31":34.757787,"2022-12-31":30.871452,"2023-12-31":17.041658,"2024-12-31":28.789617,"2025-12-31":31.304766},"op_margin":{"2016-12-31":17.625667,"2017-12-31":24.030406,"2018-12-31":22.11721,"2019-12-31":21.991718,"2020-12-31":19.770015,"2021-12-31":22.022161,"2022-12-31":16.881857,"2023-12-31":3.354041,"2024-12-31":15.935274,"2025-12-31":18.7444},"incr_op_margin":{"2017-12-31":71.734382,"2018-12-31":12.467397,"2019-12-31":20,"2020-12-31":-61.424332,"2021-12-31":35.288641,"2022-12-31":-3.414699,"2023-12-31":-410.387469,"2024-12-31":152.63755,"2025-12-31":48.687898},"pretax_margin":{"2016-12-31":12.047627,"2017-12-31":19.262592,"2018-12-31":14.823925,"2019-12-31":15.2038,"2020-12-31":15.391607,"2021-12-31":17.079927,"2022-12-31":10.323728,"2023-12-31":-3.792545,"2024-12-31":9.586978,"2025-12-31":14.050652},"net_margin":{"2016-12-31":7.073729,"2017-12-31":22.815183,"2018-12-31":11.93682,"2019-12-31":14.083306,"2020-12-31":13.562001,"2021-12-31":46.966421,"2022-12-31":7.178091,"2023-12-31":-5.382126,"2024-12-31":6.797648,"2025-12-31":9.951271},"common_margin":{"2016-12-31":7.073729,"2017-12-31":22.815183,"2018-12-31":11.93682,"2019-12-31":14.083306,"2020-12-31":13.562001,"2021-12-31":46.966421,"2022-12-31":7.178091,"2023-12-31":-5.382126,"2024-12-31":6.797648,"2025-12-31":9.951271},"tax_rate_pct":{"2013-12-31":-8.880309,"2014-12-31":-144.444444,"2015-12-31":42.481203,"2016-12-31":36.027264,"2017-12-31":-21.234899,"2018-12-31":15.866084,"2019-12-31":18.8251,"2020-12-31":21.489089,"2021-12-31":26.087816,"2022-12-31":31.044386,"2023-12-31":null,"2024-12-31":24.632261,"2025-12-31":26.920684},"payout":{"2013-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":15.039769,"2019-12-31":16.373595,"2020-12-31":16.783217,"2021-12-31":5.020499,"2022-12-31":29.215171,"2023-12-31":null,"2024-12-31":29.078762,"2025-12-31":19.872639},"sgr":{"2016-12-31":9.297664,"2017-12-31":28.542779,"2018-12-31":12.989166,"2019-12-31":14.0311,"2020-12-31":11.935807,"2021-12-31":40.956531,"2022-12-31":4.666997,"2023-12-31":-7.043201,"2024-12-31":4.90444,"2025-12-31":8.430951},"total_debt":{"2013-12-31":2866900000,"2014-12-31":2939900000,"2015-12-31":2204600000,"2016-12-31":2375600000,"2017-12-31":2464600000,"2018-12-31":4048100000,"2019-12-31":3657000000,"2020-12-31":3454200000,"2021-12-31":6365900000,"2022-12-31":5670100000,"2023-12-31":5340400000,"2024-12-31":5147200000,"2025-12-31":5103800000},"st_debt":{"2013-12-31":13800000,"2014-12-31":74000000,"2015-12-31":43900000,"2016-12-31":50400000,"2017-12-31":119300000,"2018-12-31":71700000,"2019-12-31":58700000,"2020-12-31":55500000,"2021-12-31":114600000,"2022-12-31":114600000,"2023-12-31":89600000,"2024-12-31":70600000,"2025-12-31":196900000},"lt_debt":{"2013-12-31":2853100000,"2014-12-31":2865900000,"2015-12-31":2160700000,"2016-12-31":2325200000,"2017-12-31":2345300000,"2018-12-31":3976400000,"2019-12-31":3598300000,"2020-12-31":3398700000,"2021-12-31":6251300000,"2022-12-31":5555500000,"2023-12-31":5250800000,"2024-12-31":5076600000,"2025-12-31":4906900000},"debt_ebitda":{"2013-12-31":8.05309,"2014-12-31":7.954275,"2015-12-31":4.636383,"2016-12-31":4.199399,"2017-12-31":3.507329,"2018-12-31":4.940322,"2019-12-31":4.154266,"2020-12-31":4.077677,"2021-12-31":6.187093,"2022-12-31":4.950755,"2023-12-31":8.179507,"2024-12-31":4.273308,"2025-12-31":3.562613},"net_debt_ebitda":{"2013-12-31":7.74073,"2014-12-31":7.743506,"2015-12-31":4.356257,"2016-12-31":3.87732,"2017-12-31":3.342536,"2018-12-31":4.712473,"2019-12-31":3.842894,"2020-12-31":3.495691,"2021-12-31":4.396443,"2022-12-31":4.43971,"2023-12-31":7.450146,"2024-12-31":3.709174,"2025-12-31":2.966774},"debt_ebit":{"2013-12-31":16.943853,"2014-12-31":22.896417,"2015-12-31":11.185185,"2016-12-31":7.905491,"2017-12-31":5.303637,"2018-12-31":7.898732,"2019-12-31":6.750969,"2020-12-31":6.904257,"2021-12-31":9.765148,"2022-12-31":9.053329,"2023-12-31":41.559533,"2024-12-31":7.720414,"2025-12-31":5.949872},"net_debt_ebit":{"2013-12-31":16.286643,"2014-12-31":22.28972,"2015-12-31":10.509386,"2016-12-31":7.299168,"2017-12-31":5.054444,"2018-12-31":7.534439,"2019-12-31":6.24497,"2020-12-31":5.918849,"2021-12-31":6.938948,"2022-12-31":8.118793,"2023-12-31":37.853696,"2024-12-31":6.701215,"2025-12-31":4.954768},"ebitda_int":{"2013-12-31":1.801619,"2014-12-31":1.945263,"2015-12-31":3.543219,"2016-12-31":6.616374,"2017-12-31":8.021689,"2018-12-31":5.959273,"2019-12-31":5.067933,"2020-12-31":6.712361,"2021-12-31":9.137655,"2022-12-31":4.960156,"2023-12-31":2.265441,"2024-12-31":4.541855,"2025-12-31":6.075488},"ebitda_capex_int":{"2013-12-31":1.388158,"2014-12-31":1.128421,"2015-12-31":2.558122,"2016-12-31":5.166082,"2017-12-31":6.477169,"2018-12-31":4.649455,"2019-12-31":3.983305,"2020-12-31":5.083201,"2021-12-31":7.146536,"2022-12-31":3.668688,"2023-12-31":1.18737,"2024-12-31":3.351056,"2025-12-31":4.69296},"ebit_int":{"2013-12-31":0.856275,"2014-12-31":0.675789,"2015-12-31":1.468703,"2016-12-31":3.51462,"2017-12-31":5.304795,"2018-12-31":3.727273,"2019-12-31":3.118595,"2020-12-31":3.964342,"2021-12-31":5.78952,"2022-12-31":2.71243,"2023-12-31":0.445871,"2024-12-31":2.513952,"2025-12-31":3.637829},"int_exp":{"2013-12-31":197600000,"2014-12-31":190000000,"2015-12-31":134200000,"2016-12-31":85500000,"2017-12-31":87600000,"2018-12-31":137500000,"2019-12-31":173700000,"2020-12-31":126200000,"2021-12-31":112600000,"2022-12-31":230900000,"2023-12-31":288200000,"2024-12-31":265200000,"2025-12-31":235800000},"equity_assets":{"2013-12-31":13.97725,"2014-12-31":12.583051,"2015-12-31":27.716755,"2016-12-31":28.503305,"2017-12-31":33.773566,"2018-12-31":26.843092,"2019-12-31":31.566665,"2020-12-31":34.742054,"2021-12-31":30.930748,"2022-12-31":35.743123,"2023-12-31":36.093326,"2024-12-31":38.389411,"2025-12-31":39.946369},"ltd_equity":{"2013-12-31":454.387641,"2014-12-31":488.14512,"2015-12-31":175.466948,"2016-12-31":170.619313,"2017-12-31":135.668421,"2018-12-31":210.424935,"2019-12-31":160.252071,"2020-12-31":133.796551,"2021-12-31":159.957524,"2022-12-31":133.228615,"2023-12-31":131.001447,"2024-12-31":120.384159,"2025-12-31":110.535682},"ltd_capital":{"2013-12-31":81.638434,"2014-12-31":81.256025,"2015-12-31":62.884168,"2016-12-31":62.197732,"2017-12-31":55.929697,"2018-12-31":66.967564,"2019-12-31":60.963337,"2020-12-31":56.697918,"2021-12-31":60.845824,"2022-12-31":56.458333,"2023-12-31":56.166699,"2024-12-31":54.212853,"2025-12-31":51.418841},"ltd_assets":{"2013-12-31":63.510896,"2014-12-31":61.42355,"2015-12-31":48.633744,"2016-12-31":48.632143,"2017-12-31":45.820064,"2018-12-31":56.484559,"2019-12-31":50.586234,"2020-12-31":46.48367,"2021-12-31":49.476059,"2022-12-31":47.620068,"2023-12-31":47.28278,"2024-12-31":46.214769,"2025-12-31":44.154991},"debt_equity":{"2013-12-31":456.585444,"2014-12-31":500.749446,"2015-12-31":179.031996,"2016-12-31":174.317581,"2017-12-31":142.569561,"2018-12-31":214.219188,"2019-12-31":162.866304,"2020-12-31":135.981419,"2021-12-31":162.889895,"2022-12-31":135.976882,"2023-12-31":133.236864,"2024-12-31":122.058335,"2025-12-31":114.971166},"debt_capital":{"2013-12-31":82.033307,"2014-12-31":83.354125,"2015-12-31":64.161816,"2016-12-31":63.545902,"2017-12-31":58.774712,"2018-12-31":68.175082,"2019-12-31":61.957848,"2020-12-31":57.623782,"2021-12-31":61.961261,"2022-12-31":57.622967,"2023-12-31":57.125131,"2024-12-31":54.966788,"2025-12-31":53.482134},"debt_assets":{"2013-12-31":63.818089,"2014-12-31":63.009559,"2015-12-31":49.62186,"2016-12-31":49.686271,"2017-12-31":48.150825,"2018-12-31":57.503054,"2019-12-31":51.41146,"2020-12-31":47.242738,"2021-12-31":50.383063,"2022-12-31":48.602385,"2023-12-31":48.089616,"2024-12-31":46.857476,"2025-12-31":45.926806},"net_debt_equity":{"2013-12-31":4.388756,"2014-12-31":4.874808,"2015-12-31":1.68215,"2016-12-31":1.60948,"2017-12-31":1.358709,"2018-12-31":2.043393,"2019-12-31":1.506591,"2020-12-31":1.165735,"2021-12-31":1.157468,"2022-12-31":1.219406,"2023-12-31":1.213562,"2024-12-31":1.05945,"2025-12-31":0.957425},"net_debt_capital":{"2013-12-31":78.851436,"2014-12-31":81.145449,"2015-12-31":60.285215,"2016-12-31":58.672159,"2017-12-31":56.013164,"2018-12-31":65.030819,"2019-12-31":57.313974,"2020-12-31":49.399439,"2021-12-31":44.028616,"2022-12-31":51.674797,"2023-12-31":52.03132,"2024-12-31":47.710429,"2025-12-31":44.537357},"ebitda":{"2013-12-31":356000000,"2014-12-31":369600000,"2015-12-31":475500000,"2016-12-31":565700000,"2017-12-31":702700000,"2018-12-31":819400000,"2019-12-31":880300000,"2020-12-31":847100000,"2021-12-31":1028900000,"2022-12-31":1145300000,"2023-12-31":652900000,"2024-12-31":1204500000,"2025-12-31":1432600000},"ebitda_capex":{"2013-12-31":274300000,"2014-12-31":214400000,"2015-12-31":343300000,"2016-12-31":441700000,"2017-12-31":567400000,"2018-12-31":639300000,"2019-12-31":691900000,"2020-12-31":641500000,"2021-12-31":804700000,"2022-12-31":847100000,"2023-12-31":342200000,"2024-12-31":888700000,"2025-12-31":1106600000},"ebit":{"2013-12-31":169200000,"2014-12-31":128400000,"2015-12-31":197100000,"2016-12-31":300500000,"2017-12-31":464700000,"2018-12-31":512500000,"2019-12-31":541700000,"2020-12-31":500300000,"2021-12-31":651900000,"2022-12-31":626300000,"2023-12-31":128500000,"2024-12-31":666700000,"2025-12-31":857800000},"cash_ratio":{"2013-12-31":0.449111,"2014-12-31":0.236132,"2015-12-31":0.45,"2016-12-31":0.488079,"2017-12-31":0.252618,"2018-12-31":0.340383,"2019-12-31":0.479699,"2020-12-31":0.736041,"2021-12-31":1.357701,"2022-12-31":0.646383,"2023-12-31":0.474918,"2024-12-31":0.64128,"2025-12-31":0.739432},"current_ratio":{"2013-12-31":1.412359,"2014-12-31":1.21552,"2015-12-31":1.441892,"2016-12-31":1.473346,"2017-12-31":1.28425,"2018-12-31":1.534184,"2019-12-31":1.554428,"2020-12-31":2.194237,"2021-12-31":1.939573,"2022-12-31":1.601546,"2023-12-31":1.471128,"2024-12-31":1.700453,"2025-12-31":1.746622},"quick_ratio":{"2013-12-31":1.115509,"2014-12-31":0.843589,"2015-12-31":1.221284,"2016-12-31":1.232521,"2017-12-31":0.965314,"2018-12-31":1.1732,"2019-12-31":1.256563,"2020-12-31":1.322484,"2021-12-31":1.768902,"2022-12-31":1.31143,"2023-12-31":1.195971,"2024-12-31":1.395243,"2025-12-31":1.523389},"cfo_avg_cl":{"2014-12-31":0.534372,"2015-12-31":0.987698,"2016-12-31":1.165098,"2017-12-31":1.120115,"2018-12-31":1.103784,"2019-12-31":1.387088,"2020-12-31":1.268772,"2021-12-31":0.797612,"2022-12-31":0.262718,"2023-12-31":0.676449,"2024-12-31":0.807351,"2025-12-31":0.892141},"cfo_liab":{"2013-12-31":0.038136,"2014-12-31":0.039618,"2015-12-31":0.100589,"2016-12-31":0.117859,"2017-12-31":0.141413,"2018-12-31":0.109874,"2019-12-31":0.162701,"2020-12-31":0.16841,"2021-12-31":0.093675,"2022-12-31":0.040179,"2023-12-31":0.092205,"2024-12-31":0.124887,"2025-12-31":0.150375},"cfo_capex":{"2013-12-31":1.755202,"2014-12-31":0.994201,"2015-12-31":2.338124,"2016-12-31":3.144355,"2017-12-31":3.44272,"2018-12-31":3.085508,"2019-12-31":4.122611,"2020-12-31":3.829767,"2021-12-31":3.605263,"2022-12-31":0.996647,"2023-12-31":2.077245,"2024-12-31":2.636162,"2025-12-31":3.029448},"wc":{"2013-12-31":102100000,"2014-12-31":71100000,"2015-12-31":130800000,"2016-12-31":176700000,"2017-12-31":130300000,"2018-12-31":293000000,"2019-12-31":316800000,"2020-12-31":799900000,"2021-12-31":1275000000,"2022-12-31":544700000,"2023-12-31":472400000,"2024-12-31":742200000,"2025-12-31":861900000},"wc_assets":{"2013-12-31":2.272778,"2014-12-31":1.523854,"2015-12-31":2.944089,"2016-12-31":3.695725,"2017-12-31":2.545668,"2018-12-31":4.16205,"2019-12-31":4.453692,"2020-12-31":10.94015,"2021-12-31":10.091017,"2022-12-31":4.669004,"2023-12-31":4.253901,"2024-12-31":6.756609,"2025-12-31":7.755851},"cash_assets":{"2013-12-31":2.475347,"2014-12-31":1.669596,"2015-12-31":2.998109,"2016-12-31":3.810759,"2017-12-31":2.262382,"2018-12-31":2.652064,"2019-12-31":3.853399,"2020-12-31":6.74271,"2021-12-31":14.581717,"2022-12-31":5.017015,"2023-12-31":4.28812,"2024-12-31":6.18582,"2025-12-31":7.681163},"cash_debt":{"2013-12-31":0.038788,"2014-12-31":0.026497,"2015-12-31":0.060419,"2016-12-31":0.076696,"2017-12-31":0.046985,"2018-12-31":0.04612,"2019-12-31":0.074952,"2020-12-31":0.142725,"2021-12-31":0.289417,"2022-12-31":0.103226,"2023-12-31":0.089169,"2024-12-31":0.132014,"2025-12-31":0.167248},"fcf_debt":{"2013-12-31":0.021522,"2014-12-31":-0.000306,"2015-12-31":0.080241,"2016-12-31":0.11193,"2017-12-31":0.134099,"2018-12-31":0.092784,"2019-12-31":0.16087,"2020-12-31":0.168433,"2021-12-31":0.091755,"2022-12-31":-0.000176,"2023-12-31":0.062673,"2024-12-31":0.100385,"2025-12-31":0.129629},"liab_equity":{"2013-12-31":5.988533,"2014-12-31":6.633793,"2015-12-31":2.495452,"2016-12-31":2.427502,"2017-12-31":1.90542,"2018-12-31":2.676404,"2019-12-31":2.126035,"2020-12-31":1.840603,"2021-12-31":2.207927,"2022-12-31":1.773879,"2023-12-31":1.74632,"2024-12-31":1.580745,"2025-12-31":1.479456},"altman_z":{"2016-12-31":1.547079,"2017-12-31":2.579595,"2018-12-31":1.92238,"2019-12-31":2.804555,"2020-12-31":3.308274,"2021-12-31":2.356928,"2022-12-31":1.731842,"2023-12-31":1.847605,"2024-12-31":2.589138,"2025-12-31":2.609972},"interest_cover_cfo":{"2013-12-31":1.677054,"2014-12-31":1.807853,"2015-12-31":3.094173,"2016-12-31":5.435722,"2017-12-31":6.16408,"2018-12-31":5.206662,"2019-12-31":5.750459,"2020-12-31":7.561667,"2021-12-31":8.408799,"2022-12-31":2.344188,"2023-12-31":3.295164,"2024-12-31":4.189655,"2025-12-31":5.215109},"ar_turnover":{"2016-12-31":6.736073,"2017-12-31":6.396957,"2018-12-31":5.914997,"2019-12-31":5.469524,"2020-12-31":6.049002,"2021-12-31":6.226756,"2022-12-31":6.395277,"2023-12-31":5.782071,"2024-12-31":5.498127,"2025-12-31":5.371559},"dso":{"2016-12-31":54.185876,"2017-12-31":57.058382,"2018-12-31":61.707557,"2019-12-31":66.733416,"2020-12-31":60.340532,"2021-12-31":58.617999,"2022-12-31":57.073371,"2023-12-31":63.126175,"2024-12-31":66.38624,"2025-12-31":67.950473},"ap_turnover":{"2014-12-31":4.837524,"2015-12-31":5.017461,"2016-12-31":5.274135,"2017-12-31":5.260285,"2018-12-31":5.246348,"2019-12-31":5.051141},"dpo":{"2014-12-31":75.451819,"2015-12-31":72.745956,"2016-12-31":69.205664,"2017-12-31":69.387874,"2018-12-31":69.572206,"2019-12-31":72.260897},"asset_turnover":{"2016-12-31":0.369666,"2017-12-31":0.390679,"2018-12-31":0.381172,"2019-12-31":0.348082,"2020-12-31":0.350868,"2021-12-31":0.296812,"2022-12-31":0.305325,"2023-12-31":0.336492,"2024-12-31":0.378798,"2025-12-31":0.414188},"mcap":{"2015-12-31":4598676000,"2016-12-31":5666376000,"2017-12-31":10068672000,"2018-12-31":10375059000,"2019-12-31":16113093000,"2020-12-31":18901410000,"2021-12-31":22743644000,"2022-12-31":10935725000,"2023-12-31":13315997999.999998,"2024-12-31":18069179000,"2025-12-31":16498300000},"ev_cash":{"2013-12-31":111200000,"2014-12-31":77900000,"2015-12-31":133200000,"2016-12-31":182200000,"2017-12-31":115800000,"2018-12-31":186700000,"2019-12-31":274100000,"2020-12-31":493000000,"2021-12-31":1842400000,"2022-12-31":585300000,"2023-12-31":476200000,"2024-12-31":679500000,"2025-12-31":853600000},"ev_pref":{"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2013-12-31":86600000,"2014-12-31":160600000,"2015-12-31":135600000,"2016-12-31":110200000,"2017-12-31":95900000,"2018-12-31":92500000,"2019-12-31":94000000,"2020-12-31":95900000,"2021-12-31":98100000,"2022-12-31":99500000,"2023-12-31":97300000,"2024-12-31":101800000,"2025-12-31":106100000},"ev_debt":{"2013-12-31":2866900000,"2014-12-31":2939900000,"2015-12-31":2204600000,"2016-12-31":2375600000,"2017-12-31":2464600000,"2018-12-31":4048100000,"2019-12-31":3657000000,"2020-12-31":3454200000,"2021-12-31":6365900000,"2022-12-31":5670100000,"2023-12-31":5340400000,"2024-12-31":5147200000,"2025-12-31":5103800000},"ev":{"2015-12-31":6805676000,"2016-12-31":7969976000,"2017-12-31":12513372000,"2018-12-31":14328959000,"2019-12-31":19589993000,"2020-12-31":21958510000,"2021-12-31":27365244000,"2022-12-31":16120025000,"2023-12-31":18277498000,"2024-12-31":22638679000,"2025-12-31":20854600000},"capital":{"2013-12-31":3494800000,"2014-12-31":3527000000,"2015-12-31":3436000000,"2016-12-31":3738400000,"2017-12-31":4193300000,"2018-12-31":5937800000,"2019-12-31":5902400000,"2020-12-31":5994400000,"2021-12-31":10274000000,"2022-12-31":9840000000,"2023-12-31":9348600000,"2024-12-31":9364200000,"2025-12-31":9543000000},"debt_capital_ev":{"2013-12-31":82.033307,"2014-12-31":83.354125,"2015-12-31":64.161816,"2016-12-31":63.545902,"2017-12-31":58.774712,"2018-12-31":68.175082,"2019-12-31":61.957848,"2020-12-31":57.623782,"2021-12-31":61.961261,"2022-12-31":57.622967,"2023-12-31":57.125131,"2024-12-31":54.966788,"2025-12-31":53.482134},"debt_ev":{"2015-12-31":0.323935,"2016-12-31":0.298069,"2017-12-31":0.196957,"2018-12-31":0.282512,"2019-12-31":0.186677,"2020-12-31":0.157306,"2021-12-31":0.232627,"2022-12-31":0.351743,"2023-12-31":0.292184,"2024-12-31":0.227363,"2025-12-31":0.244733},"ev_sales":{"2016-12-31":4.674747,"2017-12-31":6.470872,"2018-12-31":6.183739,"2019-12-31":7.953066,"2020-12-31":8.677195,"2021-12-31":9.24439,"2022-12-31":4.345137,"2023-12-31":4.770698,"2024-12-31":5.411033,"2025-12-31":4.557088},"ev_ebitda":{"2015-12-31":14.312673,"2016-12-31":14.088697,"2017-12-31":17.807559,"2018-12-31":17.487136,"2019-12-31":22.253769,"2020-12-31":25.921981,"2021-12-31":26.596602,"2022-12-31":14.074937,"2023-12-31":27.99433,"2024-12-31":18.795084,"2025-12-31":14.557169},"ev_ebit":{"2015-12-31":34.529051,"2016-12-31":26.522383,"2017-12-31":26.92785,"2018-12-31":27.958944,"2019-12-31":36.163915,"2020-12-31":43.890686,"2021-12-31":41.977671,"2022-12-31":25.738504,"2023-12-31":142.237339,"2024-12-31":33.956321,"2025-12-31":24.311728},"ev_cfo":{"2015-12-31":22.017716,"2016-12-31":20.441077,"2017-12-31":26.864259,"2018-12-31":25.785422,"2019-12-31":25.222084,"2020-12-31":27.887363,"2021-12-31":33.855306,"2022-12-31":54.239653,"2023-12-31":28.319644,"2024-12-31":27.193608,"2025-12-31":21.116444},"ev_fcf":{"2015-12-31":38.471882,"2016-12-31":29.973584,"2017-12-31":37.861943,"2018-12-31":38.149518,"2019-12-31":33.299325,"2020-12-31":37.742369,"2021-12-31":46.850272,"2022-12-31":null,"2023-12-31":54.608599,"2024-12-31":43.813971,"2025-12-31":31.521463},"mcap_dil":{"2015-12-31":4598676000,"2016-12-31":5709678000,"2017-12-31":10436904000,"2018-12-31":10665583000,"2019-12-31":16377802000,"2020-12-31":19070084000,"2021-12-31":22885940000,"2022-12-31":10958425000,"2023-12-31":13288513999.999998,"2024-12-31":18236057000,"2025-12-31":16858450000},"ev_dil":{"2015-12-31":6805676000,"2016-12-31":8013278000,"2017-12-31":12881604000,"2018-12-31":14619483000,"2019-12-31":19854702000,"2020-12-31":22127184000,"2021-12-31":27507540000,"2022-12-31":16142725000,"2023-12-31":18250014000,"2024-12-31":22805557000,"2025-12-31":21214750000},"ev_per_share":{"2015-12-31":40.801415,"2016-12-31":43.504236,"2017-12-31":68.304432,"2018-12-31":77.161869,"2019-12-31":103.815543,"2020-12-31":115.267769,"2021-12-31":142.675933,"2022-12-31":83.653477,"2023-12-31":94.311135,"2024-12-31":116.155357,"2025-12-31":108.391892},"sales_base":{"2016-12-31":1704900000,"2017-12-31":1933800000,"2018-12-31":2317200000,"2019-12-31":2463200000,"2020-12-31":2530600000,"2021-12-31":2960200000,"2022-12-31":3709900000,"2023-12-31":3831200000,"2024-12-31":4183800000,"2025-12-31":4576300000},"ebitda_base":{"2013-12-31":356000000,"2014-12-31":369600000,"2015-12-31":475500000,"2016-12-31":565700000,"2017-12-31":702700000,"2018-12-31":819400000,"2019-12-31":880300000,"2020-12-31":847100000,"2021-12-31":1028900000,"2022-12-31":1145300000,"2023-12-31":652900000,"2024-12-31":1204500000,"2025-12-31":1432600000},"ebit_base":{"2013-12-31":169200000,"2014-12-31":128400000,"2015-12-31":197100000,"2016-12-31":300500000,"2017-12-31":464700000,"2018-12-31":512500000,"2019-12-31":541700000,"2020-12-31":500300000,"2021-12-31":651900000,"2022-12-31":626300000,"2023-12-31":128500000,"2024-12-31":666700000,"2025-12-31":857800000},"cfo_base":{"2013-12-31":143400000,"2014-12-31":154300000,"2015-12-31":309100000,"2016-12-31":389900000,"2017-12-31":465800000,"2018-12-31":555700000,"2019-12-31":776700000,"2020-12-31":787400000,"2021-12-31":808300000,"2022-12-31":297200000,"2023-12-31":645400000,"2024-12-31":832500000,"2025-12-31":987600000},"fcf_base":{"2013-12-31":61700000,"2014-12-31":-900000,"2015-12-31":176900000,"2016-12-31":265900000,"2017-12-31":330500000,"2018-12-31":375600000,"2019-12-31":588300000,"2020-12-31":581800000,"2021-12-31":584100000,"2022-12-31":-1000000,"2023-12-31":334700000,"2024-12-31":516700000,"2025-12-31":661600000},"pe":{"2015-12-31":689.25,"2016-12-31":47.584615,"2017-12-31":23.689655,"2018-12-31":38.531034,"2019-12-31":47.176796,"2020-12-31":55.430168,"2021-12-31":16.49235,"2022-12-31":41.123188,"2023-12-31":null,"2024-12-31":63.937931,"2025-12-31":36.961207},"pe_avg":{"2015-12-31":638.991071,"2016-12-31":46.613314,"2017-12-31":18.996684,"2018-12-31":45.319363,"2019-12-31":40.757437,"2020-12-31":47.983346,"2021-12-31":14.916711,"2022-12-31":58.14228,"2023-12-31":null,"2024-12-31":58.628216,"2025-12-31":37.448448},"pe_high":{"2015-12-31":699.5,"2016-12-31":54.507692,"2017-12-31":23.987069,"2018-12-31":52.62069,"2019-12-31":47.685083,"2020-12-31":56.407821,"2021-12-31":17.311544,"2022-12-31":80.695652,"2023-12-31":null,"2024-12-31":74.944828,"2025-12-31":43.211207},"pe_low":{"2015-12-31":592.75,"2016-12-31":32.569231,"2017-12-31":13.758621,"2018-12-31":36.896552,"2019-12-31":31.005525,"2020-12-31":30.715084,"2021-12-31":11.7121,"2022-12-31":37.855072,"2023-12-31":null,"2024-12-31":43.8,"2025-12-31":29.853448},"pb":{"2015-12-31":3.73451,"2016-12-31":4.157893,"2017-12-31":5.824418,"2018-12-31":5.490321,"2019-12-31":7.176046,"2020-12-31":7.440914,"2021-12-31":5.819617,"2022-12-31":2.622539,"2023-12-31":3.322189,"2024-12-31":4.284842,"2025-12-31":3.716503},"pb_avg":{"2015-12-31":3.462196,"2016-12-31":4.073021,"2017-12-31":4.670589,"2018-12-31":6.457596,"2019-12-31":6.199599,"2020-12-31":6.441257,"2021-12-31":5.263625,"2022-12-31":3.707893,"2023-12-31":3.105975,"2024-12-31":3.929008,"2025-12-31":3.765496},"pb_high":{"2015-12-31":3.790047,"2016-12-31":4.762824,"2017-12-31":5.897542,"2018-12-31":7.497968,"2019-12-31":7.253361,"2020-12-31":7.572154,"2021-12-31":6.108684,"2022-12-31":5.146184,"2023-12-31":3.922707,"2024-12-31":5.022476,"2025-12-31":4.34495},"pb_low":{"2015-12-31":3.211652,"2016-12-31":2.845864,"2017-12-31":3.382741,"2018-12-31":5.257422,"2019-12-31":4.716239,"2020-12-31":4.123175,"2021-12-31":4.132821,"2022-12-31":2.414122,"2023-12-31":2.093593,"2024-12-31":2.935286,"2025-12-31":3.001808},"ptb":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ps":{"2016-12-31":3.323583,"2017-12-31":5.206677,"2018-12-31":4.477412,"2019-12-31":6.541528,"2020-12-31":7.469142,"2021-12-31":7.683144,"2022-12-31":2.947714,"2023-12-31":3.475673,"2024-12-31":4.318844,"2025-12-31":3.605161},"ps_avg":{"2016-12-31":3.255741,"2017-12-31":4.175223,"2018-12-31":5.266234,"2019-12-31":5.651421,"2020-12-31":6.465692,"2021-12-31":6.949115,"2022-12-31":4.167644,"2023-12-31":3.249469,"2024-12-31":3.960186,"2025-12-31":3.652686},"ps_high":{"2016-12-31":3.80713,"2017-12-31":5.272045,"2018-12-31":6.114669,"2019-12-31":6.612008,"2020-12-31":7.600879,"2021-12-31":8.064775,"2022-12-31":5.784272,"2023-12-31":4.103935,"2024-12-31":5.062332,"2025-12-31":4.21478},"ps_low":{"2016-12-31":2.274822,"2017-12-31":3.023965,"2018-12-31":4.287481,"2019-12-31":4.299222,"2020-12-31":4.138817,"2021-12-31":5.456212,"2022-12-31":2.713455,"2023-12-31":2.190316,"2024-12-31":2.958578,"2025-12-31":2.911877},"pcf":{"2015-12-31":14.877632,"2016-12-31":14.532896,"2017-12-31":21.615869,"2018-12-31":18.670252,"2019-12-31":20.745581,"2020-12-31":24.004839,"2021-12-31":28.137627,"2022-12-31":36.795845,"2023-12-31":20.632163,"2024-12-31":21.70472,"2025-12-31":16.705448},"pcf_avg":{"2015-12-31":13.79278,"2016-12-31":14.236249,"2017-12-31":17.33372,"2018-12-31":21.959544,"2019-12-31":17.922725,"2020-12-31":20.779884,"2021-12-31":25.449426,"2022-12-31":52.024037,"2023-12-31":19.289383,"2024-12-31":19.902255,"2025-12-31":16.925667},"pcf_high":{"2015-12-31":15.098881,"2016-12-31":16.647284,"2017-12-31":21.887248,"2018-12-31":25.497409,"2019-12-31":20.969096,"2020-12-31":24.428226,"2021-12-31":29.535254,"2022-12-31":72.204145,"2023-12-31":24.361627,"2024-12-31":25.441181,"2025-12-31":19.530275},"pcf_low":{"2015-12-31":12.794655,"2016-12-31":9.947022,"2017-12-31":12.554195,"2018-12-31":17.878262,"2019-12-31":13.634407,"2020-12-31":13.301613,"2021-12-31":19.982034,"2022-12-31":33.871629,"2023-12-31":13.002076,"2024-12-31":14.868587,"2025-12-31":13.492936},"pfcf":{"2015-12-31":25.995907,"2016-12-31":21.310177,"2017-12-31":30.464968,"2018-12-31":27.622628,"2019-12-31":27.389245,"2020-12-31":32.487814,"2021-12-31":38.937928,"2022-12-31":null,"2023-12-31":39.784876,"2024-12-31":34.970348,"2025-12-31":24.936971},"pfcf_avg":{"2015-12-31":24.10033,"2016-12-31":20.875191,"2017-12-31":24.429794,"2018-12-31":32.489133,"2019-12-31":23.662384,"2020-12-31":28.123205,"2021-12-31":35.217893,"2022-12-31":null,"2023-12-31":37.1956,"2024-12-31":32.066241,"2025-12-31":25.265703},"pfcf_high":{"2015-12-31":26.382499,"2016-12-31":24.41059,"2017-12-31":30.847443,"2018-12-31":37.723403,"2019-12-31":27.68434,"2020-12-31":33.06082,"2021-12-31":40.872018,"2022-12-31":null,"2023-12-31":46.976379,"2024-12-31":40.990484,"2025-12-31":29.153718},"pfcf_low":{"2015-12-31":22.356292,"2016-12-31":14.585724,"2017-12-31":17.693628,"2018-12-31":26.450879,"2019-12-31":18.000755,"2020-12-31":18.002217,"2021-12-31":27.651905,"2022-12-31":null,"2023-12-31":25.071826,"2024-12-31":23.956065,"2025-12-31":20.141511},"evs_avg":{"2016-12-31":4.606906,"2017-12-31":5.439418,"2018-12-31":6.972561,"2019-12-31":7.062959,"2020-12-31":7.673746,"2021-12-31":8.510361,"2022-12-31":5.565067,"2023-12-31":4.544495,"2024-12-31":5.052375,"2025-12-31":4.604613},"evs_high":{"2016-12-31":5.158294,"2017-12-31":6.53624,"2018-12-31":7.820995,"2019-12-31":8.023545,"2020-12-31":8.808933,"2021-12-31":9.626021,"2022-12-31":7.181695,"2023-12-31":5.39896,"2024-12-31":6.154521,"2025-12-31":5.166707},"evs_low":{"2016-12-31":3.625986,"2017-12-31":4.28816,"2018-12-31":5.993807,"2019-12-31":5.71076,"2020-12-31":5.34687,"2021-12-31":7.017458,"2022-12-31":4.110878,"2023-12-31":3.485341,"2024-12-31":4.050767,"2025-12-31":3.863804},"eve_avg":{"2015-12-31":13.607463,"2016-12-31":13.884238,"2017-12-31":14.969043,"2018-12-31":19.717865,"2019-12-31":19.763127,"2020-12-31":22.924308,"2021-12-31":24.484762,"2022-12-31":18.026582,"2023-12-31":26.666974,"2024-12-31":17.549296,"2025-12-31":14.708983},"eve_high":{"2015-12-31":14.456496,"2016-12-31":15.546007,"2017-12-31":17.987448,"2018-12-31":22.117171,"2019-12-31":22.450979,"2020-12-31":26.315529,"2021-12-31":27.694573,"2022-12-31":23.263225,"2023-12-31":31.680953,"2024-12-31":21.37757,"2025-12-31":16.504537},"eve_low":{"2015-12-31":12.958629,"2016-12-31":10.927955,"2017-12-31":11.800831,"2018-12-31":16.950024,"2019-12-31":15.979489,"2020-12-31":15.973073,"2021-12-31":20.189599,"2022-12-31":13.316116,"2023-12-31":20.451892,"2024-12-31":14.070236,"2025-12-31":12.342541},"evb_avg":{"2015-12-31":32.827744,"2016-12-31":26.137482,"2017-12-31":22.635564,"2018-12-31":31.525499,"2019-12-31":32.116449,"2020-12-31":38.815073,"2021-12-31":38.644533,"2022-12-31":32.964783,"2023-12-31":135.493132,"2024-12-31":31.705605,"2025-12-31":24.56527},"evb_high":{"2015-12-31":34.876022,"2016-12-31":29.26581,"2017-12-31":27.199871,"2018-12-31":35.36158,"2019-12-31":36.484395,"2020-12-31":44.557036,"2021-12-31":43.710609,"2022-12-31":42.54091,"2023-12-31":160.968825,"2024-12-31":38.621993,"2025-12-31":27.564001},"evb_low":{"2015-12-31":31.262445,"2016-12-31":20.572193,"2017-12-31":17.844726,"2018-12-31":27.100195,"2019-12-31":25.967776,"2020-12-31":27.045353,"2021-12-31":31.865436,"2022-12-31":24.350867,"2023-12-31":103.914708,"2024-12-31":25.420127,"2025-12-31":20.613108},"earnings_yield":{"2015-12-31":0.145085,"2016-12-31":2.10152,"2017-12-31":4.221252,"2018-12-31":2.595311,"2019-12-31":2.119686,"2020-12-31":1.804072,"2021-12-31":6.063417,"2022-12-31":2.431718,"2023-12-31":-1.55727,"2024-12-31":1.564017,"2025-12-31":2.705539},"fcf_yield":{"2015-12-31":3.846759,"2016-12-31":4.692594,"2017-12-31":3.282459,"2018-12-31":3.62022,"2019-12-31":3.651068,"2020-12-31":3.078077,"2021-12-31":2.56819,"2022-12-31":-0.009144,"2023-12-31":2.513518,"2024-12-31":2.859565,"2025-12-31":4.01011},"div_yield":{"2018-12-31":0.13424,"2020-12-31":0.07559,"2022-12-31":0.704846,"2023-12-31":0.611265,"2024-12-31":0.453026,"2025-12-31":0.536443},"shareholder_yield":{"2016-12-31":0.012354,"2017-12-31":1.325895,"2018-12-31":0.400962,"2019-12-31":0.352508,"2023-12-31":0.614299,"2024-12-31":0.457685,"2025-12-31":2.379033},"peg":{"2015-12-31":-4.771731,"2016-12-31":0.031203,"2017-12-31":0.092205,"2018-12-31":-1.027494,"2019-12-31":1.900176,"2020-12-31":-50.164302,"2021-12-31":0.054669,"2022-12-31":-0.508908,"2023-12-31":null,"2024-12-31":-0.271482,"2025-12-31":0.61602},"price":{"2015-12-31":27.57,"2016-12-31":30.93,"2017-12-31":54.96,"2018-12-31":55.87,"2019-12-31":85.39,"2020-12-31":99.22,"2021-12-31":118.58,"2022-12-31":56.75,"2023-12-31":68.71,"2024-12-31":92.71,"2025-12-31":85.75},"price_avg":{"2015-12-31":25.559643,"2016-12-31":30.298654,"2017-12-31":44.072308,"2018-12-31":65.713077,"2019-12-31":73.770962,"2020-12-31":85.890189,"2021-12-31":107.251154,"2022-12-31":80.236346,"2023-12-31":64.238222,"2024-12-31":85.010913,"2025-12-31":86.8804},"price_high":{"2015-12-31":27.98,"2016-12-31":35.43,"2017-12-31":55.65,"2018-12-31":76.3,"2019-12-31":86.31,"2020-12-31":100.97,"2021-12-31":124.47,"2022-12-31":111.36,"2023-12-31":81.13,"2024-12-31":108.67,"2025-12-31":100.25},"price_low":{"2015-12-31":23.71,"2016-12-31":21.17,"2017-12-31":31.92,"2018-12-31":53.5,"2019-12-31":56.12,"2020-12-31":54.98,"2021-12-31":84.21,"2022-12-31":52.24,"2023-12-31":43.3,"2024-12-31":63.51,"2025-12-31":69.26},"ev_avg":{"2015-12-31":6470348428.571428,"2016-12-31":7854313384.615385,"2017-12-31":10518746769.23077,"2018-12-31":16156818384.615385,"2019-12-31":17397480442.307693,"2020-12-31":19419180943.396225,"2021-12-31":25192371307.69231,"2022-12-31":20645843903.846153,"2023-12-31":17410867466.666664,"2024-12-31":21138126884.920635,"2025-12-31":21072088960},"shares_out":{"2013-12-31":146400000,"2014-12-31":147300000,"2015-12-31":166800000,"2016-12-31":183200000,"2017-12-31":183200000,"2018-12-31":185700000,"2019-12-31":188700000,"2020-12-31":190500000,"2021-12-31":191800000,"2022-12-31":192700000,"2023-12-31":193800000,"2024-12-31":194900000,"2025-12-31":192400000},"shares_dil":{"2013-12-31":146400000,"2014-12-31":147300000,"2015-12-31":166800000,"2016-12-31":184600000,"2017-12-31":189900000,"2018-12-31":190900000,"2019-12-31":191800000,"2020-12-31":192200000,"2021-12-31":193000000,"2022-12-31":193100000,"2023-12-31":193400000,"2024-12-31":196700000,"2025-12-31":196600000},"shares_basic":{"2013-12-31":146400000,"2014-12-31":147300000,"2015-12-31":165300000,"2016-12-31":182600000,"2017-12-31":182400000,"2018-12-31":184600000,"2019-12-31":187800000,"2020-12-31":189900000,"2021-12-31":191400000,"2022-12-31":192500000,"2023-12-31":193400000,"2024-12-31":194400000,"2025-12-31":194400000},"rev_ps":{"2016-12-31":9.235645,"2017-12-31":10.183254,"2018-12-31":12.138292,"2019-12-31":12.842544,"2020-12-31":13.166493,"2021-12-31":15.337824,"2022-12-31":19.212325,"2023-12-31":19.809721,"2024-12-31":21.269954,"2025-12-31":23.277213},"ebitda_ps":{"2013-12-31":2.431694,"2014-12-31":2.509165,"2015-12-31":2.850719,"2016-12-31":3.064464,"2017-12-31":3.700369,"2018-12-31":4.2923,"2019-12-31":4.589677,"2020-12-31":4.407388,"2021-12-31":5.331088,"2022-12-31":5.931124,"2023-12-31":3.375905,"2024-12-31":6.123538,"2025-12-31":7.286877},"ebit_ps":{"2013-12-31":1.155738,"2014-12-31":0.87169,"2015-12-31":1.181655,"2016-12-31":1.627844,"2017-12-31":2.447077,"2018-12-31":2.684652,"2019-12-31":2.824296,"2020-12-31":2.603018,"2021-12-31":3.37772,"2022-12-31":3.243397,"2023-12-31":0.664426,"2024-12-31":3.389426,"2025-12-31":4.363174},"eps_basic":{"2013-12-31":-0.24,"2014-12-31":-0.09,"2015-12-31":0.04,"2016-12-31":0.66,"2017-12-31":2.42,"2018-12-31":1.5,"2019-12-31":1.85,"2020-12-31":1.81,"2021-12-31":7.26,"2022-12-31":1.38,"2023-12-31":-1.07,"2024-12-31":1.46,"2025-12-31":2.34},"eps":{"2013-12-31":-0.24,"2014-12-31":-0.09,"2015-12-31":0.04,"2016-12-31":0.65,"2017-12-31":2.32,"2018-12-31":1.45,"2019-12-31":1.81,"2020-12-31":1.79,"2021-12-31":7.19,"2022-12-31":1.38,"2023-12-31":-1.07,"2024-12-31":1.45,"2025-12-31":2.32},"eps_cont":{"2016-12-31":0.65,"2017-12-31":2.32,"2018-12-31":1.46,"2019-12-31":1.56,"2020-12-31":1.53,"2021-12-31":1.86,"2022-12-31":1.29,"2023-12-31":-1.06,"2024-12-31":1.45,"2025-12-31":2.32},"dps":{"2018-12-31":0.075,"2020-12-31":0.075,"2022-12-31":0.4,"2023-12-31":0.42,"2024-12-31":0.42,"2025-12-31":0.46},"cfo_ps":{"2013-12-31":0.979508,"2014-12-31":1.047522,"2015-12-31":1.853118,"2016-12-31":2.112134,"2017-12-31":2.45287,"2018-12-31":2.910948,"2019-12-31":4.049531,"2020-12-31":4.096774,"2021-12-31":4.188083,"2022-12-31":1.539099,"2023-12-31":3.337125,"2024-12-31":4.232334,"2025-12-31":5.023398},"fcf_ps":{"2013-12-31":0.421448,"2014-12-31":-0.00611,"2015-12-31":1.060552,"2016-12-31":1.440412,"2017-12-31":1.74039,"2018-12-31":1.967522,"2019-12-31":3.067258,"2020-12-31":3.027055,"2021-12-31":3.026425,"2022-12-31":-0.005179,"2023-12-31":1.73061,"2024-12-31":2.626843,"2025-12-31":3.365209},"cash_ps":{"2013-12-31":0.759563,"2014-12-31":0.528853,"2015-12-31":0.798561,"2016-12-31":0.994541,"2017-12-31":0.632096,"2018-12-31":1.005385,"2019-12-31":1.45257,"2020-12-31":2.587927,"2021-12-31":9.605839,"2022-12-31":3.037364,"2023-12-31":2.457172,"2024-12-31":3.486403,"2025-12-31":4.43659},"bvps":{"2013-12-31":4.288934,"2014-12-31":3.985743,"2015-12-31":7.382494,"2016-12-31":7.438865,"2017-12-31":9.436135,"2018-12-31":10.17609,"2019-12-31":11.899311,"2020-12-31":13.334383,"2021-12-31":20.375912,"2022-12-31":21.639336,"2023-12-31":20.682147,"2024-12-31":21.636737,"2025-12-31":23.072765},"tbvps":{"2013-12-31":-21.965847,"2014-12-31":-22.921928,"2015-12-31":-15.120504,"2016-12-31":-14.046943,"2017-12-31":-13.460153,"2018-12-31":-21.281637,"2019-12-31":-18.676736,"2020-12-31":-15.010499,"2021-12-31":-28.092805,"2022-12-31":-26.242865,"2023-12-31":-24.164603,"2024-12-31":-21.471524,"2025-12-31":-20.367983},"buyback_ps":{"2013-12-31":0.023224,"2014-12-31":0.001358,"2015-12-31":0.001799,"2016-12-31":0.003792,"2017-12-31":0.703002,"2018-12-31":0,"2019-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":1.536114},"fcf_margin":{"2016-12-31":15.596223,"2017-12-31":17.090702,"2018-12-31":16.209218,"2019-12-31":23.883566,"2020-12-31":22.990595,"2021-12-31":19.731775,"2022-12-31":-0.026955,"2023-12-31":8.736166,"2024-12-31":12.350017,"2025-12-31":14.457094}},"ttm":{"roe":{"2014-09-30":-2.713271,"2014-12-31":-2.057613,"2015-03-31":-0.756859,"2015-06-30":-2.619261,"2015-09-30":-2.875102,"2015-12-31":0.659885,"2016-03-31":2.806392,"2016-06-30":3.57681,"2016-09-30":7.133265,"2016-12-31":9.297664,"2017-03-31":13.063322,"2017-06-30":16.626607,"2017-09-30":17.773112,"2017-12-31":28.536309,"2018-03-31":28.230517,"2018-06-30":27.729854,"2018-09-30":25.242952,"2018-12-31":15.282998,"2019-03-31":14.377064,"2019-06-30":16.760273,"2019-09-30":18.755442,"2019-12-31":16.783149,"2020-03-31":17.102924,"2020-06-30":15.09734,"2020-09-30":14.95172,"2020-12-31":14.343029,"2021-03-31":16.939914,"2021-06-30":18.608414,"2021-09-30":18.19129,"2021-12-31":43.022192,"2022-03-31":38.984744,"2022-06-30":37.183271,"2022-09-30":35.686371,"2022-12-31":6.593216,"2023-03-31":6.554998,"2023-06-30":5.525862,"2023-09-30":-4.151392,"2023-12-31":-5.042736,"2024-03-31":-4.665446,"2024-06-30":-3.827413,"2024-09-30":5.498198,"2024-12-31":6.915333,"2025-03-31":8.68445,"2025-06-30":9.058348,"2025-09-30":9.680315,"2025-12-31":10.521938,"2026-03-31":15.414579,"2026-06-30":15.768282},"roa":{"2014-09-30":-0.379702,"2014-12-31":-0.272982,"2015-03-31":-0.097055,"2015-06-30":-0.503646,"2015-09-30":-0.580023,"2015-12-31":0.131744,"2016-03-31":0.539389,"2016-06-30":0.90398,"2016-09-30":1.94925,"2016-12-31":2.614918,"2017-03-31":3.591539,"2017-06-30":4.596804,"2017-09-30":5.083658,"2017-12-31":8.911381,"2018-03-31":9.113092,"2018-06-30":7.449417,"2018-09-30":6.977827,"2018-12-31":4.548333,"2019-03-31":4.445849,"2019-06-30":4.506441,"2019-09-30":5.171111,"2019-12-31":4.903554,"2020-03-31":4.909028,"2020-06-30":4.427518,"2020-09-30":4.562652,"2020-12-31":4.758472,"2021-03-31":5.638339,"2021-06-30":6.379939,"2021-09-30":6.410902,"2021-12-31":13.908135,"2022-03-31":13.416612,"2022-06-30":13.204502,"2022-09-30":12.813463,"2022-12-31":2.191652,"2023-03-31":2.281116,"2023-06-30":1.975143,"2023-09-30":-1.453319,"2023-12-31":-1.811044,"2024-03-31":-1.715085,"2024-06-30":-1.435654,"2024-09-30":2.030779,"2024-12-31":2.574932,"2025-03-31":3.343982,"2025-06-30":3.540638,"2025-09-30":3.794899,"2025-12-31":4.121696,"2026-03-31":6.126176,"2026-06-30":6.334415},"roc":{"2014-09-30":3.352459,"2014-12-31":2.919946,"2015-03-31":2.991196,"2015-06-30":2.411401,"2015-09-30":3.323971,"2015-12-31":3.301872,"2016-03-31":3.43381,"2016-06-30":3.41102,"2016-09-30":4.375159,"2016-12-31":5.358698,"2017-03-31":6.75796,"2017-06-30":7.974732,"2017-09-30":8.669496,"2017-12-31":9.256855,"2018-03-31":9.728956,"2018-06-30":8.188877,"2018-09-30":8.086412,"2018-12-31":8.51295,"2019-03-31":9.208303,"2019-06-30":7.770319,"2019-09-30":8.827684,"2019-12-31":8.333998,"2020-03-31":8.026124,"2020-06-30":7.391197,"2020-09-30":6.987757,"2020-12-31":6.60113,"2021-03-31":7.590118,"2021-06-30":8.495569,"2021-09-30":8.670245,"2021-12-31":6.290514,"2022-03-31":6.128717,"2022-06-30":5.426241,"2022-09-30":5.30842,"2022-12-31":4.294213,"2023-03-31":4.53276,"2023-06-30":4.288667,"2023-09-30":1.729798,"2023-12-31":1.0589,"2024-03-31":1.156792,"2024-06-30":1.354041,"2024-09-30":4.871777,"2024-12-31":5.370407,"2025-03-31":6.074022,"2025-06-30":6.05022,"2025-09-30":6.292378,"2025-12-31":6.631065,"2026-03-31":6.980694,"2026-06-30":7.422252},"roic":{"2014-09-30":3.464849,"2014-12-31":3.001642,"2015-03-31":3.056306,"2015-06-30":2.711724,"2015-09-30":3.438737,"2015-12-31":3.406189,"2016-03-31":3.553998,"2016-06-30":3.855293,"2016-09-30":4.544903,"2016-12-31":5.604969,"2017-03-31":7.026455,"2017-06-30":8.291317,"2017-09-30":9.144125,"2017-12-31":9.618219,"2018-03-31":10.091915,"2018-06-30":8.478212,"2018-09-30":8.501363,"2018-12-31":8.775582,"2019-03-31":9.543868,"2019-06-30":8.030236,"2019-09-30":9.188859,"2019-12-31":8.672011,"2020-03-31":8.393081,"2020-06-30":7.811862,"2020-09-30":7.496484,"2020-12-31":7.056105,"2021-03-31":8.105763,"2021-06-30":9.242453,"2021-09-30":9.683074,"2021-12-31":7.344908,"2022-03-31":6.874494,"2022-06-30":5.803901,"2022-09-30":5.774803,"2022-12-31":4.883656,"2023-03-31":4.968697,"2023-06-30":4.50823,"2023-09-30":1.826259,"2023-12-31":1.120907,"2024-03-31":1.211857,"2024-06-30":1.427251,"2024-09-30":5.165305,"2024-12-31":5.723915,"2025-03-31":6.42853,"2025-06-30":6.46849,"2025-09-30":6.789926,"2025-12-31":7.216194,"2026-03-31":7.486267,"2026-06-30":8.032804},"gross_margin":{"2013-12-31":59.9476,"2014-03-31":60.112031,"2014-06-30":60.034347,"2014-09-30":60.539041,"2014-12-31":61.677014,"2015-03-31":62.736267,"2015-06-30":64.188131,"2015-09-30":64.746275,"2015-12-31":64.719936,"2016-03-31":64.402976,"2016-06-30":64.683182,"2016-09-30":65.3314,"2016-12-31":66.033198,"2017-03-31":66.868088,"2017-06-30":67.321023,"2017-09-30":66.888448,"2017-12-31":66.60634,"2018-03-31":66.428607},"ebitda_margin":{"2013-12-31":30.096349,"2014-03-31":29.504222,"2014-06-30":29.105332,"2014-09-30":29.068569,"2014-12-31":28.328351,"2015-03-31":28.713822,"2015-06-30":29.970115,"2015-09-30":30.550024,"2015-12-31":31.556942,"2016-03-31":31.698089,"2016-06-30":31.856094,"2016-09-30":32.566008,"2016-12-31":33.180832,"2017-03-31":34.226428,"2017-06-30":35.301946,"2017-09-30":35.633417,"2017-12-31":36.335902,"2018-03-31":36.472747,"2018-06-30":36.306186,"2018-09-30":35.467379,"2018-12-31":35.357328,"2019-03-31":35.142345,"2019-06-30":35.613916,"2019-09-30":36.51107,"2019-12-31":36.515944,"2020-03-31":36.063369,"2020-06-30":35.097632,"2020-09-30":34.735446,"2020-12-31":34.309425,"2021-03-31":35.149432,"2021-06-30":36.877952,"2021-09-30":36.496919,"2021-12-31":34.614735,"2022-03-31":32.516417,"2022-06-30":30.880451,"2022-09-30":30.278519,"2022-12-31":30.871452,"2023-03-31":31.027917,"2023-06-30":30.304647,"2023-09-30":19.367045,"2023-12-31":17.043823,"2024-03-31":17.108021,"2024-06-30":17.468005,"2024-09-30":26.60376,"2024-12-31":28.789617,"2025-03-31":30.683606,"2025-06-30":30.436978,"2025-09-30":31.280816,"2025-12-31":31.304766,"2026-03-31":30.391638,"2026-06-30":31.044483},"op_margin":{"2013-12-31":14.308654,"2014-03-31":13.368447,"2014-06-30":12.495911,"2014-09-30":11.438763,"2014-12-31":9.841343,"2015-03-31":9.605729,"2015-06-30":10.609079,"2015-09-30":11.577285,"2015-12-31":13.080701,"2016-03-31":13.627036,"2016-06-30":13.979833,"2016-09-30":15.715063,"2016-12-31":17.625667,"2017-03-31":19.935013,"2017-06-30":22.275828,"2017-09-30":23.206525,"2017-12-31":24.029164,"2018-03-31":24.242424,"2018-06-30":24.123349,"2018-09-30":22.76717,"2018-12-31":22.112895,"2019-03-31":21.228794,"2019-06-30":21.401978,"2019-09-30":22.596377,"2019-12-31":22.883175,"2020-03-31":22.653564,"2020-06-30":21.240775,"2020-09-30":20.53223,"2020-12-31":19.770796,"2021-03-31":20.978454,"2021-06-30":23.351276,"2021-09-30":23.461293,"2021-12-31":21.879539,"2022-03-31":19.433186,"2022-06-30":17.544375,"2022-09-30":16.588837,"2022-12-31":16.881857,"2023-03-31":17.085468,"2023-06-30":16.448808,"2023-09-30":5.578048,"2023-12-31":3.356563,"2024-03-31":3.593886,"2024-06-30":4.130489,"2024-09-30":13.588374,"2024-12-31":15.935274,"2025-03-31":17.939084,"2025-06-30":17.756816,"2025-09-30":18.571718,"2025-12-31":18.7444,"2026-03-31":17.946385,"2026-06-30":18.667538},"incr_op_margin":{"2014-12-31":-33.662551,"2015-03-31":-18.825016,"2015-06-30":-2.026287,"2015-09-30":12.474333,"2015-12-31":33.993073,"2016-03-31":40.195122,"2016-06-30":37.524851,"2016-09-30":46.026157,"2016-12-31":52.195861,"2017-03-31":70.431211,"2017-06-30":90.035587,"2017-09-30":82.646213,"2017-12-31":71.703057,"2018-03-31":53.071347,"2018-06-30":35.180883,"2018-09-30":20.40404,"2018-12-31":12.44456,"2019-03-31":5.355277,"2019-06-30":6.839563,"2019-09-30":21.585431,"2019-12-31":28.149897,"2020-03-31":34.980166,"2020-06-30":17.357763,"2020-09-30":276.923077,"2020-12-31":85.589172,"2021-03-31":72.748268,"2021-06-30":65.815932,"2021-09-30":52.222222,"2021-12-31":34.295021,"2022-03-31":12.68342,"2022-06-30":-6.057449,"2022-09-30":-8.490566,"2022-12-31":-2.854856,"2023-03-31":3.405346,"2023-06-30":5.668016,"2023-09-30":-212.672176,"2023-12-31":-409.967051,"2024-03-31":-270.86743,"2024-06-30":-191.201354,"2024-09-30":107.541899,"2024-12-31":152.652482,"2025-03-31":180.092459,"2025-06-30":163.648576,"2025-09-30":78.613396,"2025-12-31":48.687898,"2026-03-31":18.012821,"2026-06-30":26.029685},"pretax_margin":{"2013-12-31":-2.188979,"2014-03-31":-2.80913,"2014-06-30":0.703304,"2014-09-30":0.491478,"2014-12-31":-0.137963,"2015-03-31":0.324867,"2015-06-30":-1.785968,"2015-09-30":-1.654879,"2015-12-31":1.758694,"2016-03-31":3.879697,"2016-06-30":5.71393,"2016-09-30":10.053773,"2016-12-31":12.041762,"2017-03-31":14.519439,"2017-06-30":17.235069,"2017-09-30":18.20572,"2017-12-31":19.261596,"2018-03-31":19.81352,"2018-06-30":18.079445,"2018-09-30":16.093566,"2018-12-31":14.81961,"2019-03-31":13.167438,"2019-06-30":15.577085,"2019-09-30":16.341539,"2019-12-31":14.09962,"2020-03-31":14.781049,"2020-06-30":13.157288,"2020-09-30":14.378804,"2020-12-31":15.392215,"2021-03-31":17.418333,"2022-06-30":10.250382,"2022-09-30":8.405604,"2022-12-31":10.323728,"2023-03-31":10.257717,"2023-06-30":8.915328,"2023-09-30":-1.807309,"2023-12-31":-3.792446,"2024-03-31":-3.524871,"2024-06-30":-2.353827,"2024-09-30":7.185527,"2024-12-31":9.586978,"2025-03-31":12.021229,"2025-06-30":12.576884,"2025-09-30":13.537609,"2025-12-31":14.050652,"2026-03-31":18.562089,"2026-06-30":18.83093},"net_margin":{"2013-12-31":-2.966531,"2014-03-31":-3.63682,"2014-06-30":-1.455675,"2014-09-30":-1.347602,"2014-12-31":-0.958075,"2015-03-31":-0.324867,"2015-06-30":-1.771738,"2015-09-30":-1.805947,"2015-12-31":0.398195,"2016-03-31":1.616006,"2016-06-30":2.80717,"2016-09-30":5.455864,"2016-12-31":7.073729,"2017-03-31":9.708129,"2017-06-30":12.083403,"2017-09-30":13.172721,"2017-12-31":22.808832,"2018-03-31":22.412339,"2018-06-30":21.001616,"2018-09-30":18.980183,"2018-12-31":11.932505,"2019-03-31":11.433454,"2019-06-30":12.842788,"2019-09-30":14.174021,"2019-12-31":13.064267,"2020-03-31":12.939023,"2020-06-30":12.042589,"2020-09-30":12.65803,"2020-12-31":13.562537,"2021-03-31":15.47996,"2021-06-30":16.844264,"2021-09-30":16.693817,"2021-12-31":46.856737,"2022-03-31":41.068904,"2022-06-30":37.389797,"2022-09-30":34.392373,"2022-12-31":7.178091,"2023-03-31":7.267559,"2023-06-30":6.191645,"2023-09-30":-4.389934,"2023-12-31":-5.381985,"2024-03-31":-4.951178,"2024-06-30":-4.080301,"2024-09-30":5.466559,"2024-12-31":6.797648,"2025-03-31":8.627856,"2025-06-30":8.996603,"2025-09-30":9.469347,"2025-12-31":9.951271,"2026-03-31":14.903836,"2026-06-30":15.076998},"common_margin":{"2013-12-31":-2.966531,"2014-03-31":-3.63682,"2014-06-30":-1.455675,"2014-09-30":-1.347602,"2014-12-31":-0.958075,"2015-03-31":-0.324867,"2015-06-30":-1.771738,"2015-09-30":-1.805947,"2015-12-31":0.398195,"2016-03-31":1.616006,"2016-06-30":2.80717,"2016-09-30":5.455864,"2016-12-31":7.073729,"2017-03-31":9.708129,"2017-06-30":12.083403,"2017-09-30":13.172721,"2017-12-31":22.808832,"2018-03-31":22.412339,"2018-06-30":21.001616,"2018-09-30":18.980183,"2018-12-31":11.932505,"2019-03-31":11.433454,"2019-06-30":12.842788,"2019-09-30":14.174021,"2019-12-31":13.064267,"2020-03-31":12.939023,"2020-06-30":12.042589,"2020-09-30":12.65803,"2020-12-31":13.562537,"2021-03-31":15.47996,"2021-06-30":16.844264,"2021-09-30":16.693817,"2021-12-31":46.856737,"2022-03-31":41.068904,"2022-06-30":37.389797,"2022-09-30":34.392373,"2022-12-31":7.178091,"2023-03-31":7.267559,"2023-06-30":6.191645,"2023-09-30":-4.389934,"2023-12-31":-5.381985,"2024-03-31":-4.951178,"2024-06-30":-4.080301,"2024-09-30":5.466559,"2024-12-31":6.797648,"2025-03-31":8.627856,"2025-06-30":8.996603,"2025-09-30":9.469347,"2025-12-31":9.951271,"2026-03-31":14.903836,"2026-06-30":15.076998},"tax_rate_pct":{"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":null,"2015-09-30":null,"2015-12-31":42.264151,"2016-03-31":43.305785,"2016-06-30":40.740741,"2016-09-30":39.963942,"2016-12-31":35.996103,"2017-03-31":28.818218,"2017-06-30":26.351351,"2017-09-30":24.462128,"2017-12-31":-21.261745,"2018-03-31":-15.794743,"2018-06-30":-18.948752,"2018-09-30":-21.310093,"2018-12-31":15.841584,"2019-03-31":8.673631,"2019-06-30":13.10717,"2019-09-30":11.037423,"2019-12-31":18.8251,"2020-03-31":23.30637,"2020-06-30":22.144318,"2020-09-30":22.713704,"2020-12-31":21.514763,"2021-03-31":18.887165,"2022-06-30":26.806193,"2022-09-30":28.141534,"2022-12-31":31.044386,"2023-03-31":29.620915,"2023-06-30":31.178935,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":18.154055,"2024-12-31":24.632261,"2025-03-31":24.770463,"2025-06-30":25.583942,"2025-09-30":27.490437,"2025-12-31":26.920684,"2026-03-31":18.203579,"2026-06-30":18.449024},"payout":{"2018-06-30":3.122172,"2018-09-30":6.603099,"2018-12-31":15.045208,"2019-03-31":20.415603,"2019-06-30":17.549875,"2019-09-30":15.428727,"2019-12-31":16.368876,"2020-03-31":16.488594,"2020-06-30":18.28918,"2020-09-30":17.725031,"2020-12-31":16.783217,"2021-03-31":14.442504,"2021-06-30":13.456522,"2021-09-30":13.958422,"2021-12-31":5.032081,"2022-03-31":5.646087,"2022-06-30":5.792659,"2022-09-30":6.126243,"2022-12-31":29.215171,"2023-03-31":29.298893,"2023-06-30":35.329599,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":36.574487,"2024-12-31":29.078762,"2025-03-31":22.999456,"2025-06-30":22.091837,"2025-09-30":21.136472,"2025-12-31":19.872639,"2026-03-31":13.188529,"2026-06-30":12.855595},"sgr":{"2018-06-30":26.86408,"2018-09-30":23.576135,"2018-12-31":12.983639,"2019-03-31":11.441899,"2019-06-30":13.818866,"2019-09-30":15.861716,"2019-12-31":14.035936,"2020-03-31":14.282892,"2020-06-30":12.33616,"2020-09-30":12.301523,"2020-12-31":11.935807,"2021-03-31":14.493366,"2021-06-30":16.104369,"2021-09-30":15.652073,"2021-12-31":40.85728,"2022-03-31":36.783632,"2022-06-30":35.029371,"2022-09-30":33.500137,"2022-12-31":4.666997,"2023-03-31":4.634456,"2023-06-30":3.573597,"2023-09-30":-6.20832,"2023-12-31":-7.043201,"2024-03-31":-6.640493,"2024-06-30":-5.748182,"2024-09-30":3.48726,"2024-12-31":4.90444,"2025-03-31":6.687074,"2025-06-30":7.057192,"2025-09-30":7.634238,"2025-12-31":8.430951,"2026-03-31":13.381622,"2026-06-30":13.741175},"total_debt":{"2013-09-30":2650500000,"2013-12-31":2866900000,"2014-03-31":2845800000,"2014-06-30":2903500000,"2014-09-30":2897200000,"2014-12-31":2865900000,"2015-03-31":2863600000,"2015-06-30":2881000000,"2015-09-30":2218700000,"2015-12-31":2208500000,"2016-03-31":2357500000,"2016-06-30":2401100000,"2016-09-30":2387700000,"2016-12-31":2375600000,"2017-03-31":2402000000,"2017-06-30":2397400000,"2017-09-30":2386500000,"2017-12-31":2464600000,"2018-03-31":2334700000,"2018-06-30":4210500000,"2018-09-30":4121800000,"2018-12-31":4048100000,"2019-03-31":3951800000,"2019-06-30":3917900000,"2019-09-30":3739900000,"2019-12-31":3657000000,"2020-03-31":3585600000,"2020-06-30":3573400000,"2020-09-30":3560600000,"2020-12-31":3454200000,"2021-03-31":3293300000,"2021-06-30":3342500000,"2021-09-30":3329600000,"2021-12-31":6365900000,"2022-03-31":5946100000,"2022-06-30":5919800000,"2022-09-30":5893500000,"2022-12-31":5670100000,"2023-03-31":5569600000,"2023-06-30":5469100000,"2023-09-30":5368500000,"2023-12-31":5340400000,"2024-03-31":5330600000,"2024-06-30":5241100000,"2024-09-30":5201400000,"2024-12-31":5147200000,"2025-03-31":5130800000,"2025-06-30":5136500000,"2025-09-30":5120100000,"2025-12-31":5103800000,"2026-03-31":5607400000,"2026-06-30":5585300000},"st_debt":{"2013-09-30":76100000,"2013-12-31":13800000,"2014-03-31":45700000,"2014-06-30":29000000,"2014-09-30":27700000,"2014-12-31":74000000,"2015-03-31":112800000,"2015-06-30":1029400000,"2015-09-30":44200000,"2015-12-31":43900000,"2016-03-31":48000000,"2016-06-30":50800000,"2016-09-30":49500000,"2016-12-31":50400000,"2017-03-31":92700000,"2017-06-30":100100000,"2017-09-30":34400000,"2017-12-31":119300000,"2018-03-31":89200000,"2018-06-30":139200000,"2018-09-30":64200000,"2018-12-31":71700000,"2019-03-31":79000000,"2019-06-30":86400000,"2019-09-30":93900000,"2019-12-31":58700000,"2020-03-31":58600000,"2020-06-30":55700000,"2020-09-30":55400000,"2020-12-31":55500000,"2021-03-31":62700000,"2021-06-30":69300000,"2021-09-30":76500000,"2021-12-31":114600000,"2022-03-31":114600000,"2022-06-30":114600000,"2022-09-30":114600000,"2022-12-31":114600000,"2023-03-31":114600000,"2023-06-30":114600000,"2023-09-30":114600000,"2023-12-31":89600000,"2024-03-31":77500000,"2024-06-30":66500000,"2024-09-30":66500000,"2024-12-31":70600000,"2025-03-31":70600000,"2025-06-30":76100000,"2025-09-30":84200000,"2025-12-31":196900000,"2026-03-31":205000000,"2026-06-30":213100000},"lt_debt":{"2013-09-30":2650500000,"2013-12-31":2853100000,"2014-03-31":2845800000,"2014-06-30":2874500000,"2014-09-30":2869500000,"2014-12-31":2865900000,"2015-03-31":2863600000,"2015-06-30":1851600000,"2015-09-30":2174500000,"2015-12-31":2160700000,"2016-03-31":2309500000,"2016-06-30":2350300000,"2016-09-30":2338200000,"2016-12-31":2325200000,"2017-03-31":2309300000,"2017-06-30":2297300000,"2017-09-30":2352100000,"2017-12-31":2345300000,"2018-03-31":2334700000,"2018-06-30":4071300000,"2018-09-30":4057600000,"2018-12-31":3976400000,"2019-03-31":3951800000,"2019-06-30":3831500000,"2019-09-30":3646000000,"2019-12-31":3598300000,"2020-03-31":3585600000,"2020-06-30":3573400000,"2020-09-30":3560600000,"2020-12-31":3398700000,"2021-03-31":3293300000,"2021-06-30":3273200000,"2021-09-30":3253100000,"2021-12-31":6251300000,"2022-03-31":5831500000,"2022-06-30":5805200000,"2022-09-30":5778900000,"2022-12-31":5555500000,"2023-03-31":5455000000,"2023-06-30":5354500000,"2023-09-30":5253900000,"2023-12-31":5250800000,"2024-03-31":5253100000,"2024-06-30":5174600000,"2024-09-30":5134900000,"2024-12-31":5076600000,"2025-03-31":5060200000,"2025-06-30":5060400000,"2025-09-30":5035900000,"2025-12-31":4906900000,"2026-03-31":5402400000,"2026-06-30":5372200000},"debt_ebitda":{"2013-12-31":8.050828,"2014-03-31":8.064041,"2014-06-30":8.158191,"2014-09-30":7.900736,"2014-12-31":7.754058,"2015-03-31":7.363332,"2015-06-30":6.839981,"2015-09-30":4.986963,"2015-12-31":4.644585,"2016-03-31":4.769371,"2016-06-30":4.691481,"2016-09-30":4.42987,"2016-12-31":4.199399,"2017-03-31":4.000666,"2017-06-30":3.765944,"2017-09-30":3.593585,"2017-12-31":3.507329,"2018-03-31":3.174735,"2018-06-30":5.510404,"2018-09-30":5.258069,"2018-12-31":4.940925,"2019-03-31":4.687226,"2019-06-30":4.404114,"2019-09-30":3.964698,"2019-12-31":3.770492,"2020-03-31":3.714878,"2020-06-30":3.913482,"2020-09-30":3.999775,"2020-12-31":3.978576,"2021-03-31":3.617818,"2021-06-30":3.318936,"2021-09-30":3.230739,"2021-12-31":6.212452,"2022-03-31":5.745579,"2022-06-30":5.633612,"2022-09-30":5.410355,"2022-12-31":4.950755,"2023-03-31":4.813829,"2023-06-30":4.814349,"2023-09-30":7.335018,"2023-12-31":8.178254,"2024-03-31":7.96444,"2024-06-30":7.529234,"2024-09-30":4.767116,"2024-12-31":4.273308,"2025-03-31":3.926833,"2025-06-30":3.873096,"2025-09-30":3.685116,"2025-12-31":3.562613,"2026-03-31":3.903787,"2026-06-30":3.674539},"net_debt_ebitda":{"2013-12-31":7.738557,"2014-03-31":7.895721,"2014-06-30":7.896319,"2014-09-30":7.61958,"2014-12-31":7.54329,"2015-03-31":7.139625,"2015-06-30":5.040361,"2015-09-30":4.697685,"2015-12-31":4.364458,"2016-03-31":4.465304,"2016-06-30":4.415397,"2016-09-30":4.174026,"2016-12-31":3.87732,"2017-03-31":3.782145,"2017-06-30":3.542884,"2017-09-30":3.212167,"2017-12-31":3.342536,"2018-03-31":2.964917,"2018-06-30":5.258736,"2018-09-30":4.969001,"2018-12-31":4.712193,"2019-03-31":4.448938,"2019-06-30":4.185252,"2019-09-30":3.714619,"2019-12-31":3.487885,"2020-03-31":3.398156,"2020-06-30":3.440149,"2020-09-30":3.377443,"2020-12-31":3.410735,"2021-03-31":3.142151,"2021-06-30":2.796445,"2021-09-30":2.542985,"2021-12-31":4.414463,"2022-03-31":4.492511,"2022-06-30":5.137038,"2022-09-30":4.863123,"2022-12-31":4.43971,"2023-03-31":4.434399,"2023-06-30":4.425264,"2023-09-30":6.75994,"2023-12-31":7.449005,"2024-03-31":7.316599,"2024-06-30":6.748887,"2024-09-30":4.177619,"2024-12-31":3.709174,"2025-03-31":3.460049,"2025-06-30":3.354698,"2025-09-30":3.145386,"2025-12-31":2.966774,"2026-03-31":3.393832,"2026-06-30":3.1225},"debt_ebit":{"2013-12-31":16.933845,"2014-03-31":17.797373,"2014-06-30":19.001963,"2014-09-30":20.077616,"2014-12-31":22.320093,"2015-03-31":22.010761,"2015-06-30":19.322602,"2015-09-30":13.159549,"2015-12-31":11.204972,"2016-03-31":11.094118,"2016-06-30":10.690561,"2016-09-30":9.179931,"2016-12-31":7.905491,"2017-03-31":6.868745,"2017-06-30":5.968135,"2017-09-30":5.517919,"2017-12-31":5.303637,"2018-03-31":4.776391,"2018-06-30":8.293283,"2018-09-30":8.191176,"2018-12-31":7.900273,"2019-03-31":7.759277,"2019-06-30":7.328657,"2019-09-30":6.406132,"2019-12-31":6.016782,"2020-03-31":5.913904,"2020-06-30":6.466522,"2020-09-30":6.766629,"2020-12-31":6.904257,"2021-03-31":6.06166,"2021-06-30":5.241493,"2021-09-30":5.025811,"2021-12-31":9.82847,"2022-03-31":9.613743,"2022-06-30":9.915913,"2022-09-30":9.875168,"2022-12-31":9.053329,"2023-03-31":8.742113,"2023-06-30":8.86977,"2023-09-30":25.467268,"2023-12-31":41.527216,"2024-03-31":37.913229,"2024-06-30":31.841434,"2024-09-30":9.333214,"2024-12-31":7.720414,"2025-03-31":6.716586,"2025-06-30":6.638878,"2025-09-30":6.206934,"2025-12-31":5.949872,"2026-03-31":6.610941,"2026-06-30":6.110832},"net_debt_ebit":{"2013-12-31":16.277023,"2014-03-31":17.425891,"2014-06-30":18.392016,"2014-09-30":19.363132,"2014-12-31":21.713396,"2015-03-31":21.342045,"2015-06-30":14.238766,"2015-09-30":12.396204,"2015-12-31":10.529173,"2016-03-31":10.386824,"2016-06-30":10.061443,"2016-09-30":8.64975,"2016-12-31":7.299168,"2017-03-31":6.493566,"2017-06-30":5.614638,"2017-09-30":4.932254,"2017-12-31":5.054444,"2018-03-31":4.46072,"2018-06-30":7.914516,"2018-09-30":7.740859,"2018-12-31":7.534543,"2019-03-31":7.364814,"2019-06-30":6.964459,"2019-09-30":6.002055,"2019-12-31":5.565811,"2020-03-31":5.409698,"2020-06-30":5.684401,"2020-09-30":5.713797,"2020-12-31":5.918849,"2021-03-31":5.264679,"2021-06-30":4.41634,"2021-09-30":3.955925,"2021-12-31":6.983943,"2022-03-31":7.517057,"2022-06-30":9.041876,"2022-09-30":8.87634,"2022-12-31":8.118793,"2023-03-31":8.053053,"2023-06-30":8.152935,"2023-09-30":23.470588,"2023-12-31":37.824261,"2024-03-31":34.829303,"2024-06-30":28.541312,"2024-09-30":8.179078,"2024-12-31":6.701215,"2025-03-31":5.918183,"2025-06-30":5.750291,"2025-09-30":5.297854,"2025-12-31":4.954768,"2026-03-31":5.747347,"2026-06-30":5.192779},"ebitda_int":{"2013-12-31":1.803038,"2014-03-31":1.777834,"2014-06-30":1.78575,"2014-09-30":1.880513,"2014-12-31":1.94424,"2015-03-31":2.112439,"2015-06-30":2.353073,"2015-09-30":2.796354,"2015-12-31":3.540581,"2016-03-31":4.497725,"2016-06-30":5.930475,"2016-09-30":6.501809,"2016-12-31":6.616374,"2017-03-31":6.933025,"2017-06-30":7.242321,"2017-09-30":7.529478,"2017-12-31":8.021689,"2018-03-31":8.290868,"2018-06-30":8.305435,"2018-09-30":6.858268,"2018-12-31":5.958545,"2019-03-31":5.27267,"2019-06-30":4.964286,"2019-09-30":5.278679,"2019-12-31":5.583765,"2020-03-31":5.800481,"2020-06-30":5.902392,"2020-09-30":6.413545,"2020-12-31":6.874109,"2021-03-31":7.957168,"2021-06-30":9.456338,"2021-09-30":9.852772,"2021-12-31":9.100355,"2022-03-31":7.554015,"2022-06-30":6.434783,"2022-09-30":5.476621,"2022-12-31":4.960156,"2023-03-31":4.582178,"2023-06-30":4.158126,"2023-09-30":2.57168,"2023-12-31":2.266574,"2024-03-31":2.348421,"2024-06-30":2.483411,"2024-09-30":3.979212,"2024-12-31":4.541855,"2025-03-31":5.172605,"2025-06-30":5.516639,"2025-09-30":5.879814,"2025-12-31":6.075488,"2026-03-31":5.942904,"2026-06-30":6.034141},"ebitda_capex_int":{"2013-12-31":1.389367,"2014-03-31":1.253401,"2014-06-30":1.154541,"2014-09-30":1.135385,"2014-12-31":1.127827,"2015-03-31":1.316676,"2015-06-30":1.519553,"2015-09-30":1.955374,"2015-12-31":2.556217,"2016-03-31":3.287534,"2016-06-30":4.553882,"2016-09-30":5.037394,"2016-12-31":5.166082,"2017-03-31":5.557737,"2017-06-30":5.796359,"2017-09-30":6.061224,"2017-12-31":6.477169,"2018-03-31":6.755355,"2018-06-30":6.7,"2018-09-30":5.435696,"2018-12-31":4.648727,"2019-03-31":4.052533,"2019-06-30":3.861049,"2019-09-30":4.193621,"2019-12-31":4.499136,"2020-03-31":4.667668,"2020-06-30":4.687136,"2020-09-30":5.059078,"2020-12-31":5.246239,"2021-03-31":6.171329,"2021-06-30":7.473239,"2021-09-30":7.672084,"2021-12-31":7.143872,"2022-03-31":5.815328,"2022-06-30":4.913656,"2022-09-30":4.176471,"2022-12-31":3.668688,"2023-03-31":3.369901,"2023-06-30":2.984993,"2023-09-30":1.45116,"2023-12-31":1.188129,"2024-03-31":1.272632,"2024-06-30":1.420978,"2024-09-30":2.898979,"2024-12-31":3.351056,"2025-03-31":3.898654,"2025-06-30":4.141847,"2025-09-30":4.413881,"2025-12-31":4.69296,"2026-03-31":4.607365,"2026-06-30":4.783644},"ebit_int":{"2013-12-31":0.857215,"2014-03-31":0.805542,"2014-06-30":0.766683,"2014-09-30":0.74,"2014-12-31":0.675434,"2015-03-31":0.706681,"2015-06-30":0.832961,"2015-09-30":1.059711,"2015-12-31":1.46761,"2016-03-31":1.933576,"2016-06-30":2.602549,"2016-09-30":3.137515,"2016-12-31":3.51462,"2017-03-31":4.038106,"2017-06-30":4.569966,"2017-09-30":4.903628,"2017-12-31":5.304795,"2018-03-31":5.51071,"2018-06-30":5.518478,"2018-09-30":4.40245,"2018-12-31":3.726545,"2019-03-31":3.185116,"2019-06-30":2.983259,"2019-09-30":3.266928,"2019-12-31":3.499136,"2020-03-31":3.64363,"2020-06-30":3.572075,"2020-09-30":3.791066,"2020-12-31":3.961203,"2021-03-31":4.749126,"2021-06-30":5.987793,"2021-09-30":6.333652,"2021-12-31":5.75222,"2022-03-31":4.514599,"2022-06-30":3.655848,"2022-09-30":3.000503,"2022-12-31":2.71243,"2023-03-31":2.523168,"2023-06-30":2.256955,"2023-09-30":0.740689,"2023-12-31":0.446373,"2024-03-31":0.493333,"2024-06-30":0.587228,"2024-09-30":2.032458,"2024-12-31":2.513952,"2025-03-31":3.024149,"2025-06-30":3.218386,"2025-09-30":3.490901,"2025-12-31":3.637829,"2026-03-31":3.509309,"2026-06-30":3.628424},"int_exp":{"2013-12-31":197500000,"2014-03-31":198500000,"2014-06-30":199300000,"2014-09-30":195000000,"2014-12-31":190100000,"2015-03-31":184100000,"2015-06-30":179000000,"2015-09-30":159100000,"2015-12-31":134300000,"2016-03-31":109900000,"2016-06-30":86300000,"2016-09-30":82900000,"2016-12-31":85500000,"2017-03-31":86600000,"2017-06-30":87900000,"2017-09-30":88200000,"2017-12-31":87600000,"2018-03-31":88700000,"2018-06-30":92000000,"2018-09-30":114300000,"2018-12-31":137500000,"2019-03-31":159900000,"2019-06-30":179200000,"2019-09-30":178700000,"2019-12-31":173700000,"2020-03-31":166400000,"2020-06-30":154700000,"2020-09-30":138800000,"2020-12-31":126300000,"2021-03-31":114400000,"2021-06-30":106500000,"2021-09-30":104600000,"2021-12-31":112600000,"2022-03-31":137000000,"2022-06-30":163300000,"2022-09-30":198900000,"2022-12-31":230900000,"2023-03-31":252500000,"2023-06-30":273200000,"2023-09-30":284600000,"2023-12-31":288100000,"2024-03-31":285000000,"2024-06-30":280300000,"2024-09-30":274200000,"2024-12-31":265200000,"2025-03-31":252600000,"2025-06-30":240400000,"2025-09-30":236300000,"2025-12-31":235800000,"2026-03-31":241700000,"2026-06-30":251900000},"equity_assets":{"2013-09-30":14.832,"2013-12-31":13.97725,"2014-03-31":13.620949,"2014-06-30":13.589572,"2014-09-30":13.193868,"2014-12-31":12.583051,"2015-03-31":12.053833,"2015-06-30":24.201591,"2015-09-30":27.294395,"2015-12-31":27.716755,"2016-03-31":26.211519,"2016-06-30":26.465421,"2016-09-30":27.3561,"2016-12-31":28.503305,"2017-03-31":28.768564,"2017-06-30":28.821007,"2017-09-30":29.822837,"2017-12-31":33.773566,"2018-03-31":35.514544,"2018-06-30":25.555196,"2018-09-30":26.152101,"2018-12-31":26.843092,"2019-03-31":27.61922,"2019-06-30":28.216856,"2019-09-30":29.014526,"2019-12-31":31.566665,"2020-03-31":29.82446,"2020-06-30":30.452236,"2020-09-30":31.980605,"2020-12-31":34.742054,"2021-03-31":36.575827,"2021-06-30":37.926465,"2021-09-30":38.367695,"2021-12-31":30.930748,"2022-03-31":33.123996,"2022-06-30":34.008387,"2022-09-30":34.339763,"2022-12-31":35.743123,"2023-03-31":36.567184,"2023-06-30":37.516019,"2023-09-30":35.723355,"2023-12-31":36.093326,"2024-03-31":36.965178,"2024-06-30":37.503175,"2024-09-30":38.144349,"2024-12-31":38.389411,"2025-03-31":40.05626,"2025-06-30":40.65769,"2025-09-30":40.254481,"2025-12-31":39.946369,"2026-03-31":39.457804,"2026-06-30":39.728792},"ltd_equity":{"2013-09-30":408.460472,"2013-12-31":454.387641,"2014-03-31":469.216818,"2014-06-30":456.487216,"2014-09-30":474.925521,"2014-12-31":488.14512,"2015-03-31":514.850773,"2015-06-30":145.611828,"2015-09-30":177.466743,"2015-12-31":175.466948,"2016-03-31":186.295071,"2016-06-30":187.993921,"2016-09-30":178.966705,"2016-12-31":170.619313,"2017-03-31":168.857853,"2017-06-30":167.576045,"2017-09-30":161.534235,"2017-12-31":135.668421,"2018-03-31":127.307923,"2018-06-30":224.067144,"2018-09-30":217.262797,"2018-12-31":210.424935,"2019-03-31":199.39452,"2019-06-30":190.517627,"2019-09-30":178.953568,"2019-12-31":160.252071,"2020-03-31":173.410069,"2020-06-30":167.035946,"2020-09-30":154.680916,"2020-12-31":133.796551,"2021-03-31":123.552804,"2021-06-30":116.704104,"2021-09-30":112.923493,"2021-12-31":159.957524,"2022-03-31":144.336914,"2022-06-30":143.739322,"2022-09-30":142.565684,"2022-12-31":133.228615,"2023-03-31":129.01166,"2023-06-30":122.758953,"2023-09-30":133.381569,"2023-12-31":131.001447,"2024-03-31":128.90094,"2024-06-30":125.147528,"2024-09-30":121.783986,"2024-12-31":120.384159,"2025-03-31":115.376898,"2025-06-30":111.950799,"2025-09-30":112.574328,"2025-12-31":110.535682,"2026-03-31":113.648603,"2026-06-30":110.929402},"ltd_capital":{"2013-09-30":80.332788,"2013-12-31":81.638434,"2014-03-31":82.432002,"2014-06-30":81.356844,"2014-09-30":81.952933,"2014-12-31":82.997394,"2015-03-31":83.735891,"2015-06-30":44.588932,"2015-09-30":63.138792,"2015-12-31":62.812872,"2016-03-31":64.202713,"2016-06-30":64.368855,"2016-09-30":63.293812,"2016-12-31":62.197732,"2017-03-31":61.261142,"2017-06-30":60.96383,"2017-09-30":61.211159,"2017-12-31":55.929697,"2018-03-31":56.006813,"2018-06-30":67.545417,"2018-09-30":67.746352,"2018-12-31":66.967564,"2019-03-31":66.599255,"2019-06-30":64.623039,"2019-09-30":63.109065,"2019-12-31":60.963337,"2020-03-31":63.424902,"2020-06-30":62.551858,"2020-09-30":60.735181,"2020-12-31":56.697918,"2021-03-31":55.267839,"2021-06-30":53.247007,"2021-09-30":52.381489,"2021-12-31":60.845824,"2022-03-31":58.395001,"2022-06-30":58.29392,"2022-09-30":58.096914,"2022-12-31":56.458333,"2023-03-31":55.675196,"2023-06-30":54.46602,"2023-09-30":56.448026,"2023-12-31":56.166699,"2024-03-31":55.848988,"2024-06-30":55.190435,"2024-09-30":54.523349,"2024-12-31":54.212853,"2025-03-31":53.172351,"2025-06-30":52.402995,"2025-09-30":52.492834,"2025-12-31":51.418841,"2026-03-31":52.141685,"2026-06-30":51.516081},"ltd_assets":{"2013-09-30":60.582857,"2013-12-31":63.510896,"2014-03-31":63.911784,"2014-06-30":62.034659,"2014-09-30":62.661047,"2014-12-31":61.42355,"2015-03-31":62.059251,"2015-06-30":35.240379,"2015-09-30":48.438475,"2015-12-31":48.633744,"2016-03-31":48.830768,"2016-06-30":49.753382,"2016-09-30":48.958312,"2016-12-31":48.632143,"2017-03-31":48.57798,"2017-06-30":48.297103,"2017-09-30":48.174091,"2017-12-31":45.820064,"2018-03-31":45.212828,"2018-06-30":57.260798,"2018-09-30":56.818786,"2018-12-31":56.484559,"2019-03-31":55.071212,"2019-06-30":53.758085,"2019-09-30":51.922529,"2019-12-31":50.586234,"2020-03-31":51.718617,"2020-06-30":50.86618,"2020-09-30":49.467893,"2020-12-31":46.48367,"2021-03-31":45.190461,"2021-06-30":44.261741,"2021-09-30":43.326141,"2021-12-31":49.476059,"2022-03-31":47.810153,"2022-06-30":48.883425,"2022-09-30":48.956718,"2022-12-31":47.620068,"2023-03-31":47.17593,"2023-06-30":46.054273,"2023-09-30":47.648371,"2023-12-31":47.28278,"2024-03-31":47.648462,"2024-06-30":46.934296,"2024-09-30":46.453708,"2024-12-31":46.214769,"2025-03-31":46.215671,"2025-06-30":45.516609,"2025-09-30":45.316212,"2025-12-31":44.154991,"2026-03-31":44.843243,"2026-06-30":44.070911},"debt_equity":{"2013-09-30":408.460472,"2013-12-31":456.585444,"2014-03-31":469.216818,"2014-06-30":461.092584,"2014-09-30":479.510096,"2014-12-31":488.14512,"2015-03-31":514.850773,"2015-06-30":226.564958,"2015-09-30":181.074023,"2015-12-31":179.348709,"2016-03-31":190.166976,"2016-06-30":192.057271,"2016-09-30":182.755454,"2016-12-31":174.317581,"2017-03-31":175.636151,"2017-06-30":174.877817,"2017-09-30":163.89671,"2017-12-31":142.569561,"2018-03-31":127.307923,"2018-06-30":231.728123,"2018-09-30":220.700364,"2018-12-31":214.219188,"2019-03-31":199.39452,"2019-06-30":194.813784,"2019-09-30":183.562383,"2019-12-31":162.866304,"2020-03-31":173.410069,"2020-06-30":167.035946,"2020-09-30":154.680916,"2020-12-31":135.981419,"2021-03-31":123.552804,"2021-06-30":119.174956,"2021-09-30":115.579006,"2021-12-31":162.889895,"2022-03-31":147.173407,"2022-06-30":146.576869,"2022-09-30":145.39287,"2022-12-31":135.976882,"2023-03-31":131.721969,"2023-06-30":125.386308,"2023-09-30":136.290937,"2023-12-31":133.236864,"2024-03-31":130.80264,"2024-06-30":126.755829,"2024-09-30":123.361161,"2024-12-31":122.058335,"2025-03-31":116.986639,"2025-06-30":113.634352,"2025-09-30":114.456565,"2025-12-31":114.971166,"2026-03-31":117.961124,"2026-06-30":115.329658},"debt_capital":{"2013-09-30":80.332788,"2013-12-31":82.033307,"2014-03-31":82.432002,"2014-06-30":82.177629,"2014-09-30":82.744045,"2014-12-31":82.997394,"2015-03-31":83.735891,"2015-06-30":69.378221,"2015-09-30":64.422184,"2015-12-31":64.202448,"2016-03-31":65.537084,"2016-06-30":65.76014,"2016-09-30":64.63375,"2016-12-31":63.545902,"2017-03-31":63.720289,"2017-06-30":63.6202,"2017-09-30":62.106386,"2017-12-31":58.774712,"2018-03-31":56.006813,"2018-06-30":69.854832,"2018-09-30":68.818246,"2018-12-31":68.175082,"2019-03-31":66.599255,"2019-06-30":66.080283,"2019-09-30":64.734391,"2019-12-31":61.957848,"2020-03-31":63.424902,"2020-06-30":62.551858,"2020-09-30":60.735181,"2020-12-31":57.623782,"2021-03-31":55.267839,"2021-06-30":54.374349,"2021-09-30":53.613294,"2021-12-31":61.961261,"2022-03-31":59.542573,"2022-06-30":59.444695,"2022-09-30":59.24902,"2022-12-31":57.622967,"2023-03-31":56.844834,"2023-06-30":55.631733,"2023-09-30":57.679291,"2023-12-31":57.125131,"2024-03-31":56.672939,"2024-06-30":55.8997,"2024-09-30":55.229459,"2024-12-31":54.966788,"2025-03-31":53.914213,"2025-06-30":53.191049,"2025-09-30":53.370511,"2025-12-31":53.482134,"2026-03-31":54.120259,"2026-06-30":53.559579},"debt_assets":{"2013-09-30":60.582857,"2013-12-31":63.818089,"2014-03-31":63.911784,"2014-06-30":62.660509,"2014-09-30":63.26593,"2014-12-31":61.42355,"2015-03-31":62.059251,"2015-06-30":54.832325,"2015-09-30":49.42306,"2015-12-31":49.709643,"2016-03-31":49.845653,"2016-06-30":50.828764,"2016-09-30":49.994765,"2016-12-31":49.686271,"2017-03-31":50.527999,"2017-06-30":50.401547,"2017-09-30":48.878648,"2017-12-31":48.150825,"2018-03-31":45.212828,"2018-06-30":59.218576,"2018-09-30":57.717782,"2018-12-31":57.503054,"2019-03-31":55.071212,"2019-06-30":54.970325,"2019-09-30":53.259755,"2019-12-31":51.41146,"2020-03-31":51.718617,"2020-06-30":50.86618,"2020-09-30":49.467893,"2020-12-31":47.242738,"2021-03-31":45.190461,"2021-06-30":45.198848,"2021-09-30":44.345,"2021-12-31":50.383063,"2022-03-31":48.749713,"2022-06-30":49.848429,"2022-09-30":49.927568,"2022-12-31":48.602385,"2023-03-31":48.167014,"2023-06-30":47.039952,"2023-09-30":48.687695,"2023-12-31":48.089616,"2024-03-31":48.351429,"2024-06-30":47.53746,"2024-09-30":47.055311,"2024-12-31":46.857476,"2025-03-31":46.860473,"2025-06-30":46.201103,"2025-09-30":46.073897,"2025-12-31":45.926806,"2026-03-31":46.544869,"2026-06-30":45.81908},"net_debt_equity":{"2013-09-30":3.903529,"2013-12-31":4.388756,"2014-03-31":4.594229,"2014-06-30":4.462919,"2014-09-30":4.624462,"2014-12-31":4.748765,"2015-03-31":4.992089,"2015-06-30":1.66955,"2015-09-30":1.705705,"2015-12-31":1.685318,"2016-03-31":1.780431,"2016-06-30":1.807551,"2016-09-30":1.722005,"2016-12-31":1.60948,"2017-03-31":1.660427,"2017-06-30":1.645197,"2017-09-30":1.465009,"2017-12-31":1.358709,"2018-03-31":1.188942,"2018-06-30":2.211447,"2018-09-30":2.085671,"2018-12-31":2.043023,"2019-03-31":1.892578,"2019-06-30":1.851325,"2019-09-30":1.719839,"2019-12-31":1.506591,"2020-03-31":1.586255,"2020-06-30":1.468331,"2020-09-30":1.306138,"2020-12-31":1.165735,"2021-03-31":1.073082,"2021-06-30":1.004136,"2021-09-30":0.909747,"2021-12-31":1.157468,"2022-03-31":1.15076,"2022-06-30":1.336569,"2022-09-30":1.306871,"2022-12-31":1.219406,"2023-03-31":1.213395,"2023-06-30":1.152529,"2023-09-30":1.256055,"2023-12-31":1.213562,"2024-03-31":1.201629,"2024-06-30":1.136186,"2024-09-30":1.081064,"2024-12-31":1.05945,"2025-03-31":1.030804,"2025-06-30":0.984248,"2025-09-30":0.97693,"2025-12-31":0.957425,"2026-03-31":1.025518,"2026-06-30":0.980033},"net_debt_capital":{"2013-09-30":76.771534,"2013-12-31":78.851436,"2014-03-31":80.71141,"2014-06-30":79.539794,"2014-09-30":79.799509,"2014-12-31":80.741384,"2015-03-31":81.191883,"2015-06-30":51.124597,"2015-09-30":60.68525,"2015-12-31":60.330242,"2016-03-31":61.358835,"2016-06-30":61.890286,"2016-09-30":60.900872,"2016-12-31":58.672159,"2017-03-31":60.239813,"2017-06-30":59.851923,"2017-09-30":55.514495,"2017-12-31":56.013164,"2018-03-31":52.30533,"2018-06-30":66.664455,"2018-09-30":65.034895,"2018-12-31":65.019031,"2019-03-31":63.213509,"2019-06-30":62.796424,"2019-09-30":60.651169,"2019-12-31":57.313974,"2020-03-31":58.017441,"2020-06-30":54.986259,"2020-09-30":51.285288,"2020-12-31":49.399439,"2021-03-31":48.001275,"2021-06-30":45.814355,"2021-09-30":42.20018,"2021-12-31":44.028616,"2022-03-31":46.556783,"2022-06-30":54.204951,"2022-09-30":53.256258,"2022-12-31":51.674797,"2023-03-31":52.364282,"2023-06-30":51.135705,"2023-09-30":53.157131,"2023-12-31":52.03132,"2024-03-31":52.063067,"2024-06-30":50.106123,"2024-09-30":48.399839,"2024-12-31":47.710429,"2025-03-31":47.505412,"2025-06-30":46.071639,"2025-09-30":45.55376,"2025-12-31":44.537357,"2026-03-31":47.050478,"2026-06-30":45.513128},"ebitda":{"2013-12-31":356100000,"2014-03-31":352900000,"2014-06-30":355900000,"2014-09-30":366700000,"2014-12-31":369600000,"2015-03-31":388900000,"2015-06-30":421200000,"2015-09-30":444900000,"2015-12-31":475500000,"2016-03-31":494300000,"2016-06-30":511800000,"2016-09-30":539000000,"2016-12-31":565700000,"2017-03-31":600400000,"2017-06-30":636600000,"2017-09-30":664100000,"2017-12-31":702700000,"2018-03-31":735400000,"2018-06-30":764100000,"2018-09-30":783900000,"2018-12-31":819300000,"2019-03-31":843100000,"2019-06-30":889600000,"2019-09-30":943300000,"2019-12-31":969900000,"2020-03-31":965200000,"2020-06-30":913100000,"2020-09-30":890200000,"2020-12-31":868200000,"2021-03-31":910300000,"2021-06-30":1007100000,"2021-09-30":1030600000,"2021-12-31":1024700000,"2022-03-31":1034900000,"2022-06-30":1050800000,"2022-09-30":1089300000,"2022-12-31":1145300000,"2023-03-31":1157000000,"2023-06-30":1136000000,"2023-09-30":731900000,"2023-12-31":653000000,"2024-03-31":669300000,"2024-06-30":696100000,"2024-09-30":1091100000,"2024-12-31":1204500000,"2025-03-31":1306600000,"2025-06-30":1326200000,"2025-09-30":1389400000,"2025-12-31":1432600000,"2026-03-31":1436400000,"2026-06-30":1520000000},"ebitda_capex":{"2013-12-31":274400000,"2014-03-31":248800000,"2014-06-30":230100000,"2014-09-30":221400000,"2014-12-31":214400000,"2015-03-31":242400000,"2015-06-30":272000000,"2015-09-30":311100000,"2015-12-31":343300000,"2016-03-31":361300000,"2016-06-30":393000000,"2016-09-30":417600000,"2016-12-31":441700000,"2017-03-31":481300000,"2017-06-30":509500000,"2017-09-30":534600000,"2017-12-31":567400000,"2018-03-31":599200000,"2018-06-30":616400000,"2018-09-30":621300000,"2018-12-31":639200000,"2019-03-31":648000000,"2019-06-30":691900000,"2019-09-30":749400000,"2019-12-31":781500000,"2020-03-31":776700000,"2020-06-30":725100000,"2020-09-30":702200000,"2020-12-31":662600000,"2021-03-31":706000000,"2021-06-30":795900000,"2021-09-30":802500000,"2021-12-31":804400000,"2022-03-31":796700000,"2022-06-30":802400000,"2022-09-30":830700000,"2022-12-31":847100000,"2023-03-31":850900000,"2023-06-30":815500000,"2023-09-30":413000000,"2023-12-31":342300000,"2024-03-31":362700000,"2024-06-30":398300000,"2024-09-30":794900000,"2024-12-31":888700000,"2025-03-31":984800000,"2025-06-30":995700000,"2025-09-30":1043000000,"2025-12-31":1106600000,"2026-03-31":1113600000,"2026-06-30":1205000000},"ebit":{"2013-12-31":169300000,"2014-03-31":159900000,"2014-06-30":152800000,"2014-09-30":144300000,"2014-12-31":128400000,"2015-03-31":130100000,"2015-06-30":149100000,"2015-09-30":168600000,"2015-12-31":197100000,"2016-03-31":212500000,"2016-06-30":224600000,"2016-09-30":260100000,"2016-12-31":300500000,"2017-03-31":349700000,"2017-06-30":401700000,"2017-09-30":432500000,"2017-12-31":464700000,"2018-03-31":488800000,"2018-06-30":507700000,"2018-09-30":503200000,"2018-12-31":512400000,"2019-03-31":509300000,"2019-06-30":534600000,"2019-09-30":583800000,"2019-12-31":607800000,"2020-03-31":606300000,"2020-06-30":552600000,"2020-09-30":526200000,"2020-12-31":500300000,"2021-03-31":543300000,"2021-06-30":637700000,"2021-09-30":662500000,"2021-12-31":647700000,"2022-03-31":618500000,"2022-06-30":597000000,"2022-09-30":596800000,"2022-12-31":626300000,"2023-03-31":637100000,"2023-06-30":616600000,"2023-09-30":210800000,"2023-12-31":128600000,"2024-03-31":140600000,"2024-06-30":164600000,"2024-09-30":557300000,"2024-12-31":666700000,"2025-03-31":763900000,"2025-06-30":773700000,"2025-09-30":824900000,"2025-12-31":857800000,"2026-03-31":848200000,"2026-06-30":914000000},"cash_ratio":{"2013-09-30":0.406434,"2013-12-31":0.449111,"2014-03-31":0.232122,"2014-06-30":0.362082,"2014-09-30":0.414889,"2014-12-31":0.236132,"2015-03-31":0.26284,"2015-06-30":0.589975,"2015-09-30":0.472294,"2015-12-31":0.45,"2016-03-31":0.534115,"2016-06-30":0.433037,"2016-09-30":0.40029,"2016-12-31":0.488079,"2017-03-31":0.343906,"2017-06-30":0.360223,"2017-09-30":0.674927,"2017-12-31":0.252618,"2018-03-31":0.385365,"2018-06-30":0.358234,"2018-09-30":0.415246,"2018-12-31":0.341659,"2019-03-31":0.368016,"2019-06-30":0.338197,"2019-09-30":0.375577,"2019-12-31":0.479699,"2020-03-31":0.550315,"2020-06-30":0.742357,"2020-09-30":0.89586,"2020-12-31":0.736041,"2021-03-31":0.687083,"2021-06-30":0.874377,"2021-09-30":1.042353,"2021-12-31":1.357701,"2022-03-31":1.072977,"2022-06-30":0.569651,"2022-09-30":0.669851,"2022-12-31":0.646383,"2023-03-31":0.499772,"2023-06-30":0.472273,"2023-09-30":0.461969,"2023-12-31":0.474918,"2024-03-31":0.5036,"2024-06-30":0.583647,"2024-09-30":0.645978,"2024-12-31":0.64128,"2025-03-31":0.686438,"2025-06-30":0.730528,"2025-09-30":0.761397,"2025-12-31":0.739432,"2026-03-31":0.700555,"2026-06-30":0.732135},"current_ratio":{"2013-09-30":1.262885,"2013-12-31":1.412359,"2014-03-31":1.18601,"2014-06-30":1.390443,"2014-09-30":1.470825,"2014-12-31":1.21552,"2015-03-31":1.293958,"2015-06-30":0.859278,"2015-09-30":1.664954,"2015-12-31":1.441892,"2016-03-31":1.754797,"2016-06-30":1.526509,"2016-09-30":1.430189,"2016-12-31":1.473346,"2017-03-31":1.346527,"2017-06-30":1.395992,"2017-09-30":1.835865,"2017-12-31":1.28425,"2018-03-31":1.614635,"2018-06-30":1.590164,"2018-09-30":1.623603,"2018-12-31":1.534184,"2019-03-31":1.636197,"2019-06-30":1.510509,"2019-09-30":1.420315,"2019-12-31":1.554428,"2020-03-31":1.664806,"2020-06-30":1.828753,"2020-09-30":1.967335,"2020-12-31":2.194237,"2021-03-31":1.782609,"2021-06-30":2.082087,"2021-09-30":2.133235,"2021-12-31":1.939573,"2022-03-31":1.793894,"2022-06-30":1.630677,"2022-09-30":1.729183,"2022-12-31":1.601546,"2023-03-31":1.572291,"2023-06-30":1.514371,"2023-09-30":1.538689,"2023-12-31":1.471128,"2024-03-31":1.652613,"2024-06-30":1.658859,"2024-09-30":1.677011,"2024-12-31":1.700453,"2025-03-31":2.046595,"2025-06-30":2.024971,"2025-09-30":2.009138,"2025-12-31":1.746622,"2026-03-31":1.929227,"2026-06-30":1.900358},"quick_ratio":{"2013-09-30":1.041854,"2013-12-31":1.115509,"2014-03-31":0.943728,"2014-06-30":1.111888,"2014-09-30":1.204829,"2014-12-31":0.843589,"2015-03-31":0.902417,"2015-06-30":0.768057,"2015-09-30":1.31633,"2015-12-31":1.221284,"2016-03-31":1.469439,"2016-06-30":1.219124,"2016-09-30":1.191872,"2016-12-31":1.232521,"2017-03-31":1.103801,"2017-06-30":1.097666,"2017-09-30":1.524647,"2017-12-31":0.965314,"2018-03-31":1.244505,"2018-06-30":1.144747,"2018-09-30":1.196078,"2018-12-31":1.174476,"2019-03-31":1.22898,"2019-06-30":1.187945,"2019-09-30":1.105079,"2019-12-31":1.256563,"2020-03-31":1.392799,"2020-06-30":1.486259,"2020-09-30":1.652652,"2020-12-31":1.322484,"2021-03-31":1.461599,"2021-06-30":1.724826,"2021-09-30":1.797647,"2021-12-31":1.768902,"2022-03-31":1.560235,"2022-06-30":1.264301,"2022-09-30":1.383189,"2022-12-31":1.31143,"2023-03-31":1.242714,"2023-06-30":1.191153,"2023-09-30":1.224234,"2023-12-31":1.195971,"2024-03-31":1.403252,"2024-06-30":1.420221,"2024-09-30":1.447826,"2024-12-31":1.395243,"2025-03-31":1.67946,"2025-06-30":1.682499,"2025-09-30":1.668697,"2025-12-31":1.523389,"2026-03-31":1.702276,"2026-06-30":1.646104},"cfo_avg_cl":{"2014-09-30":0.529762,"2014-12-31":0.534372,"2015-03-31":0.602828,"2015-06-30":0.29205,"2015-09-30":0.961228,"2015-12-31":0.987698,"2016-03-31":1.09177,"2016-06-30":0.424679,"2016-09-30":1.228525,"2016-12-31":1.165098,"2017-03-31":1.247549,"2017-06-30":1.145316,"2017-09-30":1.279522,"2017-12-31":1.120115,"2018-03-31":1.282773,"2018-06-30":1.125886,"2018-09-30":1.147666,"2018-12-31":1.103784,"2019-03-31":1.222657,"2019-06-30":1.125753,"2019-09-30":1.238201,"2019-12-31":1.387445,"2020-03-31":1.413837,"2020-06-30":1.47733,"2020-09-30":1.210911,"2020-12-31":1.269094,"2021-03-31":1.361053,"2021-06-30":1.332264,"2021-09-30":1.370302,"2021-12-31":0.797612,"2022-03-31":0.733848,"2022-06-30":0.411912,"2022-09-30":0.284732,"2022-12-31":0.262718,"2023-03-31":0.348251,"2023-06-30":0.761488,"2023-09-30":0.738923,"2023-12-31":0.676449,"2024-03-31":0.715189,"2024-06-30":0.752063,"2024-09-30":0.818439,"2024-12-31":0.807351,"2025-03-31":0.949986,"2025-06-30":0.883748,"2025-09-30":0.931132,"2025-12-31":0.892141,"2026-03-31":1.05403,"2026-06-30":1.056823},"cfo_liab":{"2013-12-31":0.038136,"2014-03-31":0.033075,"2014-06-30":0.037127,"2014-09-30":0.037546,"2014-12-31":0.039618,"2015-03-31":0.045569,"2015-06-30":0.059187,"2015-09-30":0.080795,"2015-12-31":0.100589,"2016-03-31":0.102064,"2016-06-30":0.102324,"2016-09-30":0.113324,"2016-12-31":0.117859,"2017-03-31":0.12573,"2017-06-30":0.125552,"2017-09-30":0.13838,"2017-12-31":0.141413,"2018-03-31":0.155181,"2018-06-30":0.10087,"2018-09-30":0.102082,"2018-12-31":0.109874,"2019-03-31":0.113456,"2019-06-30":0.124771,"2019-09-30":0.148533,"2019-12-31":0.162742,"2020-03-31":0.163273,"2020-06-30":0.178615,"2020-09-30":0.157373,"2020-12-31":0.168453,"2021-03-31":0.17834,"2021-06-30":0.175755,"2021-09-30":0.196501,"2021-12-31":0.093675,"2022-03-31":0.083759,"2022-06-30":0.040405,"2022-09-30":0.029214,"2022-12-31":0.040179,"2023-03-31":0.050252,"2023-06-30":0.098416,"2023-09-30":0.09525,"2023-12-31":0.092205,"2024-03-31":0.090836,"2024-06-30":0.103403,"2024-09-30":0.115899,"2024-12-31":0.124887,"2025-03-31":0.128706,"2025-06-30":0.127413,"2025-09-30":0.141117,"2025-12-31":0.150375,"2026-03-31":0.142907,"2026-06-30":0.153366},"cfo_capex":{"2013-12-31":1.755202,"2014-03-31":1.189241,"2014-06-30":1.126391,"2014-09-30":0.980041,"2014-12-31":0.994201,"2015-03-31":1.207509,"2015-06-30":1.509383,"2015-09-30":1.87145,"2015-12-31":2.338124,"2016-03-31":2.513534,"2016-06-30":2.87963,"2016-09-30":3.121911,"2016-12-31":3.144355,"2017-03-31":3.471872,"2017-06-30":3.246263,"2017-09-30":3.555985,"2017-12-31":3.44272,"2018-03-31":3.682085,"2018-06-30":3.548409,"2018-09-30":3.250308,"2018-12-31":3.085508,"2019-03-31":2.965146,"2019-06-30":3.167425,"2019-09-30":3.747808,"2019-12-31":4.123673,"2020-03-31":4.130504,"2020-06-30":4.549468,"2020-09-30":4.014362,"2020-12-31":3.830739,"2021-03-31":3.949584,"2021-06-30":3.734375,"2021-09-30":3.900044,"2021-12-31":3.669088,"2022-03-31":2.832494,"2022-06-30":1.258454,"2022-09-30":0.864269,"2022-12-31":0.996647,"2023-03-31":1.187194,"2023-06-30":2.2,"2023-09-30":2.086548,"2023-12-31":2.077245,"2024-03-31":2.028702,"2024-06-30":2.356951,"2024-09-30":2.634369,"2024-12-31":2.636162,"2025-03-31":2.582349,"2025-06-30":2.502572,"2025-09-30":2.661952,"2025-12-31":3.029448,"2026-03-31":3.157683,"2026-06-30":3.50127},"wc":{"2013-09-30":76000000,"2013-12-31":102100000,"2014-03-31":47600000,"2014-06-30":100500000,"2014-09-30":117000000,"2014-12-31":71100000,"2015-03-31":97300000,"2015-06-30":-180800000,"2015-09-30":181200000,"2015-12-31":130800000,"2016-03-31":212400000,"2016-06-30":171800000,"2016-09-30":148200000,"2016-12-31":176700000,"2017-03-31":132200000,"2017-06-30":156100000,"2017-09-30":313700000,"2017-12-31":130300000,"2018-03-31":246100000,"2018-06-30":316800000,"2018-09-30":340300000,"2018-12-31":293000000,"2019-03-31":347300000,"2019-06-30":293900000,"2019-09-30":264000000,"2019-12-31":316800000,"2020-03-31":369300000,"2020-06-30":482500000,"2020-09-30":598200000,"2020-12-31":799900000,"2021-03-31":493200000,"2021-06-30":651200000,"2021-09-30":770600000,"2021-12-31":1275000000,"2022-03-31":959500000,"2022-06-30":577700000,"2022-09-30":648900000,"2022-12-31":544700000,"2023-03-31":502700000,"2023-06-30":481400000,"2023-09-30":490800000,"2023-12-31":472400000,"2024-03-31":561900000,"2024-06-30":613200000,"2024-09-30":674100000,"2024-12-31":742200000,"2025-03-31":929900000,"2025-06-30":964600000,"2025-09-30":993900000,"2025-12-31":861900000,"2026-03-31":971600000,"2026-06-30":1031900000},"wc_assets":{"2013-09-30":1.737143,"2013-12-31":2.272778,"2014-03-31":1.069014,"2014-06-30":2.168893,"2014-09-30":2.55492,"2014-12-31":1.523854,"2015-03-31":2.108662,"2015-06-30":-3.441057,"2015-09-30":4.036354,"2015-12-31":2.944089,"2016-03-31":4.490866,"2016-06-30":3.636826,"2016-09-30":3.10308,"2016-12-31":3.695725,"2017-03-31":2.780933,"2017-06-30":3.281756,"2017-09-30":6.424987,"2017-12-31":2.545668,"2018-03-31":4.76587,"2018-06-30":4.455634,"2018-09-30":4.765239,"2018-12-31":4.16205,"2019-03-31":4.839878,"2019-06-30":4.123581,"2019-09-30":3.759613,"2019-12-31":4.453692,"2020-03-31":5.326775,"2020-06-30":6.86823,"2020-09-30":8.310873,"2020-12-31":10.94015,"2021-03-31":6.76766,"2021-06-30":8.805831,"2021-09-30":10.263172,"2021-12-31":10.091017,"2022-03-31":7.86656,"2022-06-30":4.864596,"2022-09-30":5.497242,"2022-12-31":4.669004,"2023-03-31":4.34745,"2023-06-30":4.140541,"2023-09-30":4.451135,"2023-12-31":4.253901,"2024-03-31":5.096737,"2024-06-30":5.561804,"2024-09-30":6.098355,"2024-12-31":6.756609,"2025-03-31":8.492935,"2025-06-30":8.676255,"2025-09-30":8.943741,"2025-12-31":7.755851,"2026-03-31":8.064878,"2026-06-30":8.465205},"cash_assets":{"2013-09-30":2.685714,"2013-12-31":2.475347,"2014-03-31":1.334022,"2014-06-30":2.011352,"2014-09-30":2.251387,"2014-12-31":1.669596,"2015-03-31":1.885443,"2015-06-30":14.426554,"2015-09-30":2.866881,"2015-12-31":2.998109,"2016-03-31":3.177859,"2016-06-30":2.991173,"2016-09-30":2.887414,"2016-12-31":3.810759,"2017-03-31":2.759897,"2017-06-30":2.985326,"2017-09-30":5.187916,"2017-12-31":2.262382,"2018-03-31":2.98811,"2018-06-30":2.704603,"2018-09-30":3.173092,"2018-12-31":2.662007,"2019-03-31":2.799688,"2019-06-30":2.73175,"2019-09-30":3.359442,"2019-12-31":3.853399,"2020-03-31":4.40941,"2020-06-30":6.152226,"2020-09-30":7.696796,"2020-12-31":6.74271,"2021-03-31":5.941599,"2021-06-30":7.115522,"2021-09-30":9.440094,"2021-12-31":14.581717,"2022-03-31":10.631948,"2022-06-30":4.393883,"2022-09-30":5.04994,"2022-12-31":5.017015,"2023-03-31":3.79656,"2023-06-30":3.80166,"2023-09-30":3.817202,"2023-12-31":4.28812,"2024-03-31":3.932987,"2024-06-30":4.926895,"2024-09-30":5.818813,"2024-12-31":6.18582,"2025-03-31":5.570321,"2025-06-30":6.183833,"2025-09-30":6.748074,"2025-12-31":7.681163,"2026-03-31":6.080201,"2026-06-30":6.883568},"cash_debt":{"2013-09-30":0.044331,"2013-12-31":0.038788,"2014-03-31":0.020873,"2014-06-30":0.032099,"2014-09-30":0.035586,"2014-12-31":0.027182,"2015-03-31":0.030381,"2015-06-30":0.263103,"2015-09-30":0.058007,"2015-12-31":0.060312,"2016-03-31":0.063754,"2016-06-30":0.058848,"2016-09-30":0.057754,"2016-12-31":0.076696,"2017-03-31":0.054621,"2017-06-30":0.059231,"2017-09-30":0.106139,"2017-12-31":0.046985,"2018-03-31":0.06609,"2018-06-30":0.045672,"2018-09-30":0.054976,"2018-12-31":0.046293,"2019-03-31":0.050838,"2019-06-30":0.049695,"2019-09-30":0.063077,"2019-12-31":0.074952,"2020-03-31":0.085258,"2020-06-30":0.120949,"2020-09-30":0.155592,"2020-12-31":0.142725,"2021-03-31":0.131479,"2021-06-30":0.157427,"2021-09-30":0.212878,"2021-12-31":0.289417,"2022-03-31":0.218093,"2022-06-30":0.088145,"2022-09-30":0.101145,"2022-12-31":0.103226,"2023-03-31":0.078821,"2023-06-30":0.080818,"2023-09-30":0.078402,"2023-12-31":0.089169,"2024-03-31":0.081342,"2024-06-30":0.103642,"2024-09-30":0.123659,"2024-12-31":0.132014,"2025-03-31":0.11887,"2025-06-30":0.133846,"2025-09-30":0.146462,"2025-12-31":0.167248,"2026-03-31":0.130631,"2026-06-30":0.150234},"fcf_debt":{"2013-12-31":0.021522,"2014-03-31":0.006922,"2014-06-30":0.005476,"2014-09-30":-0.001001,"2014-12-31":-0.000314,"2015-03-31":0.010616,"2015-06-30":0.02638,"2015-09-30":0.052553,"2015-12-31":0.0801,"2016-03-31":0.085387,"2016-06-30":0.092999,"2016-09-30":0.107886,"2016-12-31":0.11193,"2017-03-31":0.122565,"2017-06-30":0.119087,"2017-09-30":0.138697,"2017-12-31":0.134099,"2018-03-31":0.156465,"2018-06-30":0.089396,"2018-09-30":0.088772,"2018-12-31":0.092784,"2019-03-31":0.097019,"2019-06-30":0.10937,"2019-09-30":0.142464,"2019-12-31":0.160924,"2020-03-31":0.164575,"2020-06-30":0.186741,"2020-09-30":0.159159,"2020-12-31":0.168491,"2021-03-31":0.182978,"2021-06-30":0.172775,"2021-09-30":0.198673,"2021-12-31":0.092367,"2022-03-31":0.073409,"2022-06-30":0.010845,"2022-09-30":-0.005956,"2022-12-31":-0.000176,"2023-03-31":0.010288,"2023-06-30":0.070322,"2023-09-30":0.064543,"2023-12-31":0.062673,"2024-03-31":0.059168,"2024-06-30":0.077102,"2024-09-30":0.093071,"2024-12-31":0.100385,"2025-03-31":0.099244,"2025-06-30":0.096681,"2025-09-30":0.112439,"2025-12-31":0.129629,"2026-03-31":0.124211,"2026-06-30":0.141067},"liab_equity":{"2013-09-30":5.575127,"2013-12-31":5.988533,"2014-03-31":6.171476,"2014-06-30":6.060981,"2014-09-30":6.277226,"2014-12-31":6.633793,"2015-03-31":6.979504,"2015-06-30":2.992215,"2015-09-30":2.52934,"2015-12-31":2.495452,"2016-03-31":2.642091,"2016-06-30":2.674212,"2016-09-30":2.559816,"2016-12-31":2.427502,"2017-03-31":2.404797,"2017-06-30":2.397184,"2017-09-30":2.28542,"2017-12-31":1.90542,"2018-03-31":1.762201,"2018-06-30":2.859549,"2018-09-30":2.772114,"2018-12-31":2.676404,"2019-03-31":2.572733,"2019-06-30":2.49555,"2019-09-30":2.401345,"2019-12-31":2.126035,"2020-03-31":2.306282,"2020-06-30":2.238349,"2020-09-30":2.083322,"2020-12-31":1.840603,"2021-03-31":1.69743,"2021-06-30":1.599993,"2021-09-30":1.571508,"2021-12-31":2.207927,"2022-03-31":1.993787,"2022-06-30":1.915641,"2022-09-30":1.887357,"2022-12-31":1.773879,"2023-03-31":1.710285,"2023-06-30":1.642556,"2023-09-30":1.773496,"2023-12-31":1.74632,"2024-03-31":1.680244,"2024-06-30":1.641676,"2024-09-30":1.596765,"2024-12-31":1.580745,"2025-03-31":1.47216,"2025-06-30":1.436109,"2025-09-30":1.460701,"2025-12-31":1.479456,"2026-03-31":1.500463,"2026-06-30":1.484916},"altman_z":{"2015-06-30":0.916729,"2015-09-30":1.260058,"2015-12-31":1.368537,"2016-03-31":1.297263,"2016-06-30":1.482479,"2016-09-30":1.592614,"2016-12-31":1.547079,"2017-03-31":1.85157,"2017-06-30":2.083587,"2017-09-30":2.274439,"2017-12-31":2.579614,"2018-03-31":2.754575,"2018-06-30":2.160987,"2018-09-30":2.233284,"2018-12-31":1.922333,"2019-03-31":2.181492,"2019-06-30":2.397305,"2019-09-30":2.636799,"2019-12-31":2.862339,"2020-03-31":2.463805,"2020-06-30":2.841863,"2020-09-30":2.795498,"2020-12-31":3.30826,"2021-03-31":3.233342,"2021-06-30":3.824058,"2021-09-30":3.977017,"2021-12-31":2.355839,"2022-03-31":2.231884,"2022-06-30":2.010829,"2022-09-30":1.72378,"2022-12-31":1.731842,"2023-03-31":1.852629,"2023-06-30":2.117556,"2023-09-30":1.929389,"2023-12-31":1.847644,"2024-03-31":2.095274,"2024-06-30":2.03885,"2024-09-30":2.722043,"2024-12-31":2.589138,"2025-03-31":2.54338,"2025-06-30":2.633897,"2025-09-30":2.579026,"2025-12-31":2.609972,"2026-03-31":2.20338,"2026-06-30":2.273135},"ar_turnover":{"2014-09-30":6.639474,"2014-12-31":7.141215,"2015-03-31":6.878619,"2015-06-30":6.663822,"2015-09-30":6.832278,"2015-12-31":7.029624,"2016-03-31":6.567277,"2016-06-30":6.621059,"2016-09-30":6.584842,"2016-12-31":6.736073,"2017-03-31":6.343157,"2017-06-30":6.591009,"2017-09-30":6.300541,"2017-12-31":6.397287,"2018-03-31":6.361571,"2018-06-30":5.904334,"2018-09-30":5.933423,"2018-12-31":5.914997,"2019-03-31":5.894595,"2019-06-30":5.481457,"2019-09-30":5.843266,"2019-12-31":5.897857,"2020-03-31":5.70661,"2020-06-30":5.641548,"2020-09-30":5.53401,"2020-12-31":6.048763,"2021-03-31":5.417425,"2021-06-30":5.780294,"2021-09-30":5.753464,"2021-12-31":6.226967,"2022-03-31":5.910306,"2022-06-30":5.927707,"2022-09-30":6.265413,"2022-12-31":6.395277,"2023-03-31":6.007088,"2023-06-30":5.726988,"2023-09-30":5.68585,"2023-12-31":5.782222,"2024-03-31":5.482343,"2024-06-30":5.49125,"2024-09-30":5.494407,"2024-12-31":5.498127,"2025-03-31":5.140081,"2025-06-30":5.20418,"2025-09-30":5.250236,"2025-12-31":5.371559,"2026-03-31":4.898482,"2026-06-30":5.038798},"dso":{"2014-09-30":54.974237,"2014-12-31":51.11175,"2015-03-31":53.06298,"2015-06-30":54.773374,"2015-09-30":53.422887,"2015-12-31":51.923115,"2016-03-31":55.578588,"2016-06-30":55.127132,"2016-09-30":55.430337,"2016-12-31":54.185876,"2017-03-31":57.542327,"2017-06-30":55.378473,"2017-09-30":57.931534,"2017-12-31":57.055432,"2018-03-31":57.375763,"2018-06-30":61.818992,"2018-09-30":61.515926,"2018-12-31":61.707557,"2019-03-31":61.921137,"2019-06-30":66.588134,"2019-09-30":62.465068,"2019-12-31":61.886883,"2020-03-31":63.960918,"2020-06-30":64.698551,"2020-09-30":65.955791,"2020-12-31":60.342916,"2021-03-31":67.375183,"2021-06-30":63.145575,"2021-09-30":63.440045,"2021-12-31":58.616019,"2022-03-31":61.756527,"2022-06-30":61.575247,"2022-09-30":58.256338,"2022-12-31":57.073371,"2023-03-31":60.761552,"2023-06-30":63.733327,"2023-09-30":64.194451,"2023-12-31":63.124527,"2024-03-31":66.577373,"2024-06-30":66.469385,"2024-09-30":66.431193,"2024-12-31":66.38624,"2025-03-31":71.010556,"2025-06-30":70.135924,"2025-09-30":69.520679,"2025-12-31":67.950473,"2026-03-31":74.512885,"2026-06-30":72.437911},"ap_turnover":{"2014-09-30":5.689143,"2014-12-31":4.83559,"2015-03-31":5.123858,"2015-06-30":4.675337,"2015-09-30":5.482114,"2015-12-31":5.017461,"2016-03-31":5.192703,"2016-06-30":5.146485,"2016-09-30":5.636542,"2016-12-31":5.274135,"2017-03-31":5.134276,"2017-06-30":5.06489,"2017-09-30":5.196632,"2017-12-31":5.2611,"2018-03-31":5.543817},"dpo":{"2014-09-30":64.157292,"2014-12-31":75.482,"2015-03-31":71.235387,"2015-06-30":78.069243,"2015-09-30":66.580152,"2015-12-31":72.745956,"2016-03-31":70.290939,"2016-06-30":70.922189,"2016-09-30":64.756013,"2016-12-31":69.205664,"2017-03-31":71.090847,"2017-06-30":72.064738,"2017-09-30":70.237806,"2017-12-31":69.377129,"2018-03-31":65.83912},"asset_turnover":{"2014-09-30":0.281761,"2014-12-31":0.284928,"2015-03-31":0.298754,"2015-06-30":0.284267,"2015-09-30":0.321174,"2015-12-31":0.330852,"2016-03-31":0.333779,"2016-06-30":0.322025,"2016-09-30":0.357276,"2016-12-31":0.369666,"2017-03-31":0.369952,"2017-06-30":0.380423,"2017-09-30":0.385923,"2017-12-31":0.390699,"2018-03-31":0.40661,"2018-06-30":0.354707,"2018-09-30":0.367638,"2018-12-31":0.381172,"2019-03-31":0.388846,"2019-06-30":0.350893,"2019-09-30":0.36483,"2019-12-31":0.375341,"2020-03-31":0.379397,"2020-06-30":0.367655,"2020-09-30":0.360455,"2020-12-31":0.350854,"2021-03-31":0.364235,"2021-06-30":0.37876,"2021-09-30":0.384029,"2021-12-31":0.296823,"2022-03-31":0.326685,"2022-06-30":0.353158,"2022-09-30":0.372567,"2022-12-31":0.305325,"2023-03-31":0.313877,"2023-06-30":0.319001,"2023-09-30":0.331057,"2023-12-31":0.336501,"2024-03-31":0.346399,"2024-06-30":0.35185,"2024-09-30":0.371491,"2024-12-31":0.378798,"2025-03-31":0.38758,"2025-06-30":0.393553,"2025-09-30":0.400756,"2025-12-31":0.414188,"2026-03-31":0.411047,"2026-06-30":0.420138},"mcap":{"2015-06-30":4527670000,"2015-09-30":4657032000,"2015-12-31":5026011000,"2016-03-31":4843550000,"2016-06-30":5899383000,"2016-09-30":6313500000,"2016-12-31":5666376000,"2017-03-31":7002710000,"2017-06-30":7878089000,"2017-09-30":8620224000,"2017-12-31":10068672000,"2018-03-31":10447520000,"2018-06-30":13231908000,"2018-09-30":13634374000,"2018-12-31":10375059000,"2019-03-31":12519132000,"2019-06-30":13805178000.000002,"2019-09-30":14947254000,"2019-12-31":16113093000,"2020-03-31":12576148000.000002,"2020-06-30":15784003000,"2020-09-30":15450457000,"2020-12-31":18901410000,"2021-03-31":17712467000,"2021-06-30":21277565000,"2021-09-30":22277332000,"2021-12-31":22743644000,"2022-03-31":19426628000,"2022-06-30":15752275000,"2022-09-30":11463723000,"2022-12-31":10935725000,"2023-03-31":12005448000,"2023-06-30":15141189000,"2023-09-30":13905723000.000002,"2023-12-31":13315997999.999998,"2024-03-31":15497160000,"2024-06-30":14409288000,"2024-09-30":20406030000,"2024-12-31":18069179000,"2025-03-31":16191348999.999998,"2025-06-30":17142400000,"2025-09-30":16270076000,"2025-12-31":16498300000,"2026-03-31":13339832000,"2026-06-30":13822024000},"ev_cash":{"2013-09-30":117500000,"2013-12-31":111200000,"2014-03-31":59400000,"2014-06-30":93200000,"2014-09-30":103100000,"2014-12-31":77900000,"2015-03-31":87000000,"2015-06-30":758000000,"2015-09-30":128700000,"2015-12-31":133200000,"2016-03-31":150300000,"2016-06-30":141300000,"2016-09-30":137900000,"2016-12-31":182200000,"2017-03-31":131200000,"2017-06-30":142000000,"2017-09-30":253300000,"2017-12-31":115800000,"2018-03-31":154300000,"2018-06-30":192300000,"2018-09-30":226600000,"2018-12-31":187400000,"2019-03-31":200900000,"2019-06-30":194700000,"2019-09-30":235900000,"2019-12-31":274100000,"2020-03-31":305700000,"2020-06-30":432200000,"2020-09-30":554000000,"2020-12-31":493000000,"2021-03-31":433000000,"2021-06-30":526200000,"2021-09-30":708800000,"2021-12-31":1842400000,"2022-03-31":1296800000,"2022-06-30":521800000,"2022-09-30":596100000,"2022-12-31":585300000,"2023-03-31":439000000,"2023-06-30":442000000,"2023-09-30":420900000,"2023-12-31":476200000,"2024-03-31":433600000,"2024-06-30":543200000,"2024-09-30":643200000,"2024-12-31":679500000,"2025-03-31":609900000,"2025-06-30":687500000,"2025-09-30":749900000,"2025-12-31":853600000,"2026-03-31":732500000,"2026-06-30":839100000},"ev_pref":{"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2013-03-31":0,"2013-06-30":0,"2013-09-30":89900000,"2013-12-31":86600000,"2014-03-31":85700000,"2014-06-30":169600000,"2014-09-30":166400000,"2014-12-31":160600000,"2015-03-31":163100000,"2015-06-30":162500000,"2015-09-30":151600000,"2015-12-31":135600000,"2016-03-31":148000000,"2016-06-30":130400000,"2016-09-30":125000000,"2016-12-31":110200000,"2017-03-31":97400000,"2017-06-30":99400000,"2017-09-30":98600000,"2017-12-31":95900000,"2018-03-31":98200000,"2018-06-30":97300000,"2018-09-30":96500000,"2018-12-31":92500000,"2019-03-31":95000000,"2019-06-30":97400000,"2019-09-30":92100000,"2019-12-31":94000000,"2020-03-31":96500000,"2020-06-30":97300000,"2020-09-30":100300000,"2020-12-31":95900000,"2021-03-31":97600000,"2021-06-30":102900000,"2021-09-30":100400000,"2021-12-31":98100000,"2022-03-31":101700000,"2022-06-30":100200000,"2022-09-30":100200000,"2022-12-31":99500000,"2023-03-31":103200000,"2023-06-30":100200000,"2023-09-30":101600000,"2023-12-31":97300000,"2024-03-31":101900000,"2024-06-30":102400000,"2024-09-30":104800000,"2024-12-31":101800000,"2025-03-31":106700000,"2025-06-30":106000000,"2025-09-30":105100000,"2025-12-31":106100000,"2026-03-31":161100000,"2026-06-30":155700000},"ev_debt":{"2013-09-30":2650500000,"2013-12-31":2866900000,"2014-03-31":2845800000,"2014-06-30":2903500000,"2014-09-30":2897200000,"2014-12-31":2865900000,"2015-03-31":2863600000,"2015-06-30":2881000000,"2015-09-30":2218700000,"2015-12-31":2208500000,"2016-03-31":2357500000,"2016-06-30":2401100000,"2016-09-30":2387700000,"2016-12-31":2375600000,"2017-03-31":2402000000,"2017-06-30":2397400000,"2017-09-30":2386500000,"2017-12-31":2464600000,"2018-03-31":2334700000,"2018-06-30":4210500000,"2018-09-30":4121800000,"2018-12-31":4048100000,"2019-03-31":3951800000,"2019-06-30":3917900000,"2019-09-30":3739900000,"2019-12-31":3657000000,"2020-03-31":3585600000,"2020-06-30":3573400000,"2020-09-30":3560600000,"2020-12-31":3454200000,"2021-03-31":3293300000,"2021-06-30":3342500000,"2021-09-30":3329600000,"2021-12-31":6365900000,"2022-03-31":5946100000,"2022-06-30":5919800000,"2022-09-30":5893500000,"2022-12-31":5670100000,"2023-03-31":5569600000,"2023-06-30":5469100000,"2023-09-30":5368500000,"2023-12-31":5340400000,"2024-03-31":5330600000,"2024-06-30":5241100000,"2024-09-30":5201400000,"2024-12-31":5147200000,"2025-03-31":5130800000,"2025-06-30":5136500000,"2025-09-30":5120100000,"2025-12-31":5103800000,"2026-03-31":5607400000,"2026-06-30":5585300000},"ev":{"2015-06-30":6813170000,"2015-09-30":6898632000,"2015-12-31":7236911000,"2016-03-31":7198750000,"2016-06-30":8289583000,"2016-09-30":8688300000,"2016-12-31":7969976000,"2017-03-31":9370910000,"2017-06-30":10232889000,"2017-09-30":10852024000,"2017-12-31":12513372000,"2018-03-31":12726120000,"2018-06-30":17347408000,"2018-09-30":17626074000,"2018-12-31":14328259000,"2019-03-31":16365032000,"2019-06-30":17625778000,"2019-09-30":18543354000,"2019-12-31":19589993000,"2020-03-31":15952548000.000002,"2020-06-30":19022503000,"2020-09-30":18557357000,"2020-12-31":21958510000,"2021-03-31":20670367000,"2021-06-30":24196765000,"2021-09-30":24998532000,"2021-12-31":27365244000,"2022-03-31":24177628000,"2022-06-30":21250475000,"2022-09-30":16861323000,"2022-12-31":16120025000,"2023-03-31":17239248000,"2023-06-30":20268489000,"2023-09-30":18954923000,"2023-12-31":18277498000,"2024-03-31":20496060000,"2024-06-30":19209588000,"2024-09-30":25069030000,"2024-12-31":22638679000,"2025-03-31":20818949000,"2025-06-30":21697400000,"2025-09-30":20745376000,"2025-12-31":20854600000,"2026-03-31":18375832000,"2026-06-30":18723924000},"capital":{"2013-09-30":3299400000,"2013-12-31":3494800000,"2014-03-31":3452300000,"2014-06-30":3533200000,"2014-09-30":3501400000,"2014-12-31":3453000000,"2015-03-31":3419800000,"2015-06-30":4152600000,"2015-09-30":3444000000,"2015-12-31":3439900000,"2016-03-31":3597200000,"2016-06-30":3651300000,"2016-09-30":3694200000,"2016-12-31":3738400000,"2017-03-31":3769600000,"2017-06-30":3768300000,"2017-09-30":3842600000,"2017-12-31":4193300000,"2018-03-31":4168600000,"2018-06-30":6027500000,"2018-09-30":5989400000,"2018-12-31":5937800000,"2019-03-31":5933700000,"2019-06-30":5929000000,"2019-09-30":5777300000,"2019-12-31":5902400000,"2020-03-31":5653300000,"2020-06-30":5712700000,"2020-09-30":5862500000,"2020-12-31":5994400000,"2021-03-31":5958800000,"2021-06-30":6147200000,"2021-09-30":6210400000,"2021-12-31":10274000000,"2022-03-31":9986300000,"2022-06-30":9958500000,"2022-09-30":9947000000,"2022-12-31":9840000000,"2023-03-31":9797900000,"2023-06-30":9830900000,"2023-09-30":9307500000,"2023-12-31":9348600000,"2024-03-31":9405900000,"2024-06-30":9375900000,"2024-09-30":9417800000,"2024-12-31":9364200000,"2025-03-31":9516600000,"2025-06-30":9656700000,"2025-09-30":9593500000,"2025-12-31":9543000000,"2026-03-31":10361000000,"2026-06-30":10428200000},"debt_capital_ev":{"2013-09-30":80.332788,"2013-12-31":82.033307,"2014-03-31":82.432002,"2014-06-30":82.177629,"2014-09-30":82.744045,"2014-12-31":82.997394,"2015-03-31":83.735891,"2015-06-30":69.378221,"2015-09-30":64.422184,"2015-12-31":64.202448,"2016-03-31":65.537084,"2016-06-30":65.76014,"2016-09-30":64.63375,"2016-12-31":63.545902,"2017-03-31":63.720289,"2017-06-30":63.6202,"2017-09-30":62.106386,"2017-12-31":58.774712,"2018-03-31":56.006813,"2018-06-30":69.854832,"2018-09-30":68.818246,"2018-12-31":68.175082,"2019-03-31":66.599255,"2019-06-30":66.080283,"2019-09-30":64.734391,"2019-12-31":61.957848,"2020-03-31":63.424902,"2020-06-30":62.551858,"2020-09-30":60.735181,"2020-12-31":57.623782,"2021-03-31":55.267839,"2021-06-30":54.374349,"2021-09-30":53.613294,"2021-12-31":61.961261,"2022-03-31":59.542573,"2022-06-30":59.444695,"2022-09-30":59.24902,"2022-12-31":57.622967,"2023-03-31":56.844834,"2023-06-30":55.631733,"2023-09-30":57.679291,"2023-12-31":57.125131,"2024-03-31":56.672939,"2024-06-30":55.8997,"2024-09-30":55.229459,"2024-12-31":54.966788,"2025-03-31":53.914213,"2025-06-30":53.191049,"2025-09-30":53.370511,"2025-12-31":53.482134,"2026-03-31":54.120259,"2026-06-30":53.559579},"debt_ev":{"2015-06-30":0.422857,"2015-09-30":0.321614,"2015-12-31":0.305172,"2016-03-31":0.327487,"2016-06-30":0.289653,"2016-09-30":0.274818,"2016-12-31":0.298069,"2017-03-31":0.256325,"2017-06-30":0.234284,"2017-09-30":0.219913,"2017-12-31":0.196957,"2018-03-31":0.183457,"2018-06-30":0.242716,"2018-09-30":0.233847,"2018-12-31":0.282526,"2019-03-31":0.241478,"2019-06-30":0.222282,"2019-09-30":0.201684,"2019-12-31":0.186677,"2020-03-31":0.224767,"2020-06-30":0.187851,"2020-09-30":0.19187,"2020-12-31":0.157306,"2021-03-31":0.159325,"2021-06-30":0.138138,"2021-09-30":0.133192,"2021-12-31":0.232627,"2022-03-31":0.245934,"2022-06-30":0.278573,"2022-09-30":0.349528,"2022-12-31":0.351743,"2023-03-31":0.323077,"2023-06-30":0.269833,"2023-09-30":0.283225,"2023-12-31":0.292184,"2024-03-31":0.260079,"2024-06-30":0.272838,"2024-09-30":0.207483,"2024-12-31":0.227363,"2025-03-31":0.246449,"2025-06-30":0.236733,"2025-09-30":0.246807,"2025-12-31":0.244733,"2026-03-31":0.305151,"2026-06-30":0.298298},"ev_sales":{"2015-06-30":4.847851,"2015-09-30":4.737095,"2015-12-31":4.802834,"2016-03-31":4.616359,"2016-06-30":5.159706,"2016-09-30":5.249411,"2016-12-31":4.674747,"2017-03-31":5.341985,"2017-06-30":5.674535,"2017-09-30":5.822838,"2017-12-31":6.470537,"2018-03-31":6.31162,"2018-06-30":8.242615,"2018-09-30":7.974877,"2018-12-31":6.183436,"2019-03-31":6.821321,"2019-06-30":7.056238,"2019-09-30":7.177332,"2019-12-31":7.375473,"2020-03-31":5.96045,"2020-06-30":7.311848,"2020-09-30":7.241048,"2020-12-31":8.677538,"2021-03-31":7.981453,"2021-06-30":8.860363,"2021-09-30":8.852798,"2021-12-31":9.244078,"2022-03-31":7.596578,"2022-06-30":6.244997,"2022-09-30":4.686825,"2022-12-31":4.345137,"2023-03-31":4.623146,"2023-06-30":5.406949,"2023-09-30":5.015724,"2023-12-31":4.770573,"2024-03-31":5.239011,"2024-06-30":4.820474,"2024-09-30":6.112459,"2024-12-31":5.411033,"2025-03-31":4.889028,"2025-06-30":4.979666,"2025-09-30":4.670594,"2025-12-31":4.557088,"2026-03-31":3.887995,"2026-06-30":3.824175},"ev_ebitda":{"2015-06-30":16.175617,"2015-09-30":15.506028,"2015-12-31":15.219581,"2016-03-31":14.563524,"2016-06-30":16.196919,"2016-09-30":16.119295,"2016-12-31":14.088697,"2017-03-31":15.607778,"2017-06-30":16.074284,"2017-09-30":16.340949,"2017-12-31":17.807559,"2018-03-31":17.305031,"2018-06-30":22.70306,"2018-09-30":22.485105,"2018-12-31":17.488416,"2019-03-31":19.410547,"2019-06-30":19.81315,"2019-09-30":19.65796,"2019-12-31":20.197951,"2020-03-31":16.527712,"2020-06-30":20.83288,"2020-09-30":20.846278,"2020-12-31":25.291995,"2021-03-31":22.707203,"2021-06-30":24.026179,"2021-09-30":24.25629,"2021-12-31":26.705615,"2022-03-31":23.362284,"2022-06-30":20.22314,"2022-09-30":15.479044,"2022-12-31":14.074937,"2023-03-31":14.899955,"2023-06-30":17.84198,"2023-09-30":25.898242,"2023-12-31":27.990043,"2024-03-31":30.623129,"2024-06-30":27.596018,"2024-09-30":22.975923,"2024-12-31":18.795084,"2025-03-31":15.933682,"2025-06-30":16.360579,"2025-09-30":14.931176,"2025-12-31":14.557169,"2026-03-31":12.792977,"2026-06-30":12.318371},"ev_ebit":{"2015-06-30":45.695305,"2015-09-30":40.917153,"2015-12-31":36.716951,"2016-03-31":33.876471,"2016-06-30":36.908206,"2016-09-30":33.403691,"2016-12-31":26.522383,"2017-03-31":26.796997,"2017-06-30":25.473958,"2017-09-30":25.091385,"2017-12-31":26.92785,"2018-03-31":26.035434,"2018-06-30":34.168619,"2018-09-30":35.027969,"2018-12-31":27.963035,"2019-03-31":32.132401,"2019-06-30":32.97003,"2019-09-30":31.763196,"2019-12-31":32.230986,"2020-03-31":26.311311,"2020-06-30":34.423639,"2020-09-30":35.266737,"2020-12-31":43.890686,"2021-03-31":38.045954,"2021-06-30":37.943806,"2021-09-30":37.733633,"2021-12-31":42.249875,"2022-03-31":39.090749,"2022-06-30":35.595436,"2022-09-30":28.252887,"2022-12-31":25.738504,"2023-03-31":27.058936,"2023-06-30":32.871374,"2023-09-30":89.91899,"2023-12-31":142.126734,"2024-03-31":145.775676,"2024-06-30":116.704666,"2024-09-30":44.983007,"2024-12-31":33.956321,"2025-03-31":27.2535,"2025-06-30":28.043686,"2025-09-30":25.148959,"2025-12-31":24.311728,"2026-03-31":21.664504,"2026-06-30":20.485694},"ev_cfo":{"2015-06-30":30.253863,"2015-09-30":27.550447,"2015-12-31":23.412847,"2016-03-31":21.533802,"2016-06-30":24.231462,"2016-09-30":22.924274,"2016-12-31":20.441077,"2017-03-31":22.662418,"2017-06-30":24.800991,"2017-09-30":23.565742,"2017-12-31":26.864259,"2018-03-31":25.376112,"2018-06-30":33.099424,"2018-09-30":33.351133,"2018-12-31":25.784162,"2019-03-31":28.288733,"2019-06-30":28.147202,"2019-09-30":25.517207,"2019-12-31":25.215591,"2020-03-31":20.488759,"2020-06-30":22.240738,"2020-09-30":24.589051,"2020-12-31":27.880282,"2021-03-31":25.617012,"2021-06-30":30.679301,"2021-09-30":28.100868,"2021-12-31":33.855306,"2022-03-31":35.834635,"2022-06-30":67.979766,"2022-09-30":75.442161,"2022-12-31":54.239653,"2023-03-31":47.438767,"2023-06-30":28.745552,"2023-09-30":28.486509,"2023-12-31":28.319644,"2024-03-31":32.951865,"2024-06-30":27.367984,"2024-09-30":32.127425,"2024-12-31":27.193608,"2025-03-31":25.052887,"2025-06-30":26.233104,"2025-09-30":22.497968,"2025-12-31":21.116444,"2026-03-31":18.027894,"2026-06-30":16.976992},"ev_fcf":{"2015-06-30":89.646974,"2015-09-30":59.16494,"2015-12-31":40.909616,"2016-03-31":35.761302,"2016-06-30":37.123077,"2016-09-30":33.727873,"2016-12-31":29.973584,"2017-03-31":31.830537,"2017-06-30":35.841993,"2017-09-30":32.785571,"2017-12-31":37.861943,"2018-03-31":34.837449,"2018-06-30":46.087694,"2018-09-30":48.171834,"2018-12-31":38.147654,"2019-03-31":42.683965,"2019-06-30":41.133671,"2019-09-30":34.803592,"2019-12-31":33.288008,"2020-03-31":27.033635,"2020-06-30":28.506673,"2020-09-30":32.746351,"2020-12-31":37.729399,"2021-03-31":34.30197,"2021-06-30":41.89916,"2021-09-30":37.790676,"2021-12-31":46.539531,"2022-03-31":55.389755,"2022-06-30":331.004283,"2022-09-30":null,"2022-12-31":null,"2023-03-31":300.859476,"2023-06-30":52.700179,"2023-09-30":54.703962,"2023-12-31":54.608599,"2024-03-31":64.984337,"2024-06-30":47.536719,"2024-09-30":51.784817,"2024-12-31":43.813971,"2025-03-31":40.885603,"2025-06-30":43.691905,"2025-09-30":36.035046,"2025-12-31":31.521463,"2026-03-31":26.383104,"2026-06-30":23.764341},"mcap_dil":{"2024-12-31":18189702000,"2025-03-31":16324132999.999998,"2025-06-30":17353600000,"2025-09-30":16525605000,"2025-12-31":16862737500,"2026-03-31":13557780500,"2026-06-30":14072710500},"ev_dil":{"2024-12-31":22759202000,"2025-03-31":20951733000,"2025-06-30":21908600000,"2025-09-30":21000905000,"2025-12-31":21219037500,"2026-03-31":18593780500,"2026-06-30":18974610500},"ev_per_share":{"2015-06-30":37.393908,"2015-09-30":37.862964,"2015-12-31":39.697811,"2016-03-31":39.445205,"2016-06-30":45.372649,"2016-09-30":47.477049,"2016-12-31":43.504236,"2017-03-31":51.319332,"2017-06-30":56.255574,"2017-09-30":59.495746,"2017-12-31":68.304432,"2018-03-31":69.163696,"2018-06-30":93.922079,"2018-09-30":95.121824,"2018-12-31":77.158099,"2019-03-31":87.373369,"2019-06-30":93.853983,"2019-09-30":98.477716,"2019-12-31":103.815543,"2020-03-31":84.049252,"2020-06-30":100.065771,"2020-09-30":97.516327,"2020-12-31":115.267769,"2021-03-31":108.052101,"2021-06-30":126.353864,"2021-09-30":130.472505,"2021-12-31":142.675933,"2022-03-31":125.663347,"2022-06-30":110.392078,"2022-09-30":87.500379,"2022-12-31":83.653477,"2023-03-31":89.230062,"2023-06-30":104.855091,"2023-09-30":97.857114,"2023-12-31":94.311135,"2024-03-31":105.540989,"2024-06-30":98.86561,"2024-09-30":128.62509,"2024-12-31":116.155357,"2025-03-31":106.709118,"2025-06-30":111.382957,"2025-09-30":106.824799,"2025-12-31":108.391892,"2026-03-31":95.310332,"2026-06-30":97.724029},"sales_base":{"2013-12-31":1183200000,"2014-03-31":1196100000,"2014-06-30":1222800000,"2014-09-30":1261500000,"2014-12-31":1304700000,"2015-03-31":1354400000,"2015-06-30":1405400000,"2015-09-30":1456300000,"2015-12-31":1506800000,"2016-03-31":1559400000,"2016-06-30":1606600000,"2016-09-30":1655100000,"2016-12-31":1704900000,"2017-03-31":1754200000,"2017-06-30":1803300000,"2017-09-30":1863700000,"2017-12-31":1933900000,"2018-03-31":2016300000,"2018-06-30":2104600000,"2018-09-30":2210200000,"2018-12-31":2317200000,"2019-03-31":2399100000,"2019-06-30":2497900000,"2019-09-30":2583600000,"2019-12-31":2656100000,"2020-03-31":2676400000,"2020-06-30":2601600000,"2020-09-30":2562800000,"2020-12-31":2530500000,"2021-03-31":2589800000,"2021-06-30":2730900000,"2021-09-30":2823800000,"2021-12-31":2960300000,"2022-03-31":3182700000,"2022-06-30":3402800000,"2022-09-30":3597600000,"2022-12-31":3709900000,"2023-03-31":3728900000,"2023-06-30":3748600000,"2023-09-30":3779100000,"2023-12-31":3831300000,"2024-03-31":3912200000,"2024-06-30":3985000000,"2024-09-30":4101300000,"2024-12-31":4183800000,"2025-03-31":4258300000,"2025-06-30":4357200000,"2025-09-30":4441700000,"2025-12-31":4576300000,"2026-03-31":4726300000,"2026-06-30":4896200000},"ebitda_base":{"2013-12-31":356100000,"2014-03-31":352900000,"2014-06-30":355900000,"2014-09-30":366700000,"2014-12-31":369600000,"2015-03-31":388900000,"2015-06-30":421200000,"2015-09-30":444900000,"2015-12-31":475500000,"2016-03-31":494300000,"2016-06-30":511800000,"2016-09-30":539000000,"2016-12-31":565700000,"2017-03-31":600400000,"2017-06-30":636600000,"2017-09-30":664100000,"2017-12-31":702700000,"2018-03-31":735400000,"2018-06-30":764100000,"2018-09-30":783900000,"2018-12-31":819300000,"2019-03-31":843100000,"2019-06-30":889600000,"2019-09-30":943300000,"2019-12-31":969900000,"2020-03-31":965200000,"2020-06-30":913100000,"2020-09-30":890200000,"2020-12-31":868200000,"2021-03-31":910300000,"2021-06-30":1007100000,"2021-09-30":1030600000,"2021-12-31":1024700000,"2022-03-31":1034900000,"2022-06-30":1050800000,"2022-09-30":1089300000,"2022-12-31":1145300000,"2023-03-31":1157000000,"2023-06-30":1136000000,"2023-09-30":731900000,"2023-12-31":653000000,"2024-03-31":669300000,"2024-06-30":696100000,"2024-09-30":1091100000,"2024-12-31":1204500000,"2025-03-31":1306600000,"2025-06-30":1326200000,"2025-09-30":1389400000,"2025-12-31":1432600000,"2026-03-31":1436400000,"2026-06-30":1520000000},"ebit_base":{"2013-12-31":169300000,"2014-03-31":159900000,"2014-06-30":152800000,"2014-09-30":144300000,"2014-12-31":128400000,"2015-03-31":130100000,"2015-06-30":149100000,"2015-09-30":168600000,"2015-12-31":197100000,"2016-03-31":212500000,"2016-06-30":224600000,"2016-09-30":260100000,"2016-12-31":300500000,"2017-03-31":349700000,"2017-06-30":401700000,"2017-09-30":432500000,"2017-12-31":464700000,"2018-03-31":488800000,"2018-06-30":507700000,"2018-09-30":503200000,"2018-12-31":512400000,"2019-03-31":509300000,"2019-06-30":534600000,"2019-09-30":583800000,"2019-12-31":607800000,"2020-03-31":606300000,"2020-06-30":552600000,"2020-09-30":526200000,"2020-12-31":500300000,"2021-03-31":543300000,"2021-06-30":637700000,"2021-09-30":662500000,"2021-12-31":647700000,"2022-03-31":618500000,"2022-06-30":597000000,"2022-09-30":596800000,"2022-12-31":626300000,"2023-03-31":637100000,"2023-06-30":616600000,"2023-09-30":210800000,"2023-12-31":128600000,"2024-03-31":140600000,"2024-06-30":164600000,"2024-09-30":557300000,"2024-12-31":666700000,"2025-03-31":763900000,"2025-06-30":773700000,"2025-09-30":824900000,"2025-12-31":857800000,"2026-03-31":848200000,"2026-06-30":914000000},"cfo_base":{"2013-12-31":143400000,"2014-03-31":123800000,"2014-06-30":141700000,"2014-09-30":142400000,"2014-12-31":154300000,"2015-03-31":176900000,"2015-06-30":225200000,"2015-09-30":250400000,"2015-12-31":309100000,"2016-03-31":334300000,"2016-06-30":342100000,"2016-09-30":379000000,"2016-12-31":389900000,"2017-03-31":413500000,"2017-06-30":412600000,"2017-09-30":460500000,"2017-12-31":465800000,"2018-03-31":501500000,"2018-06-30":524100000,"2018-09-30":528500000,"2018-12-31":555700000,"2019-03-31":578500000,"2019-06-30":626200000,"2019-09-30":726700000,"2019-12-31":776900000,"2020-03-31":778600000,"2020-06-30":855300000,"2020-09-30":754700000,"2020-12-31":787600000,"2021-03-31":806900000,"2021-06-30":788700000,"2021-09-30":889600000,"2021-12-31":808300000,"2022-03-31":674700000,"2022-06-30":312600000,"2022-09-30":223500000,"2022-12-31":297200000,"2023-03-31":363400000,"2023-06-30":705100000,"2023-09-30":665400000,"2023-12-31":645400000,"2024-03-31":622000000,"2024-06-30":701900000,"2024-09-30":780300000,"2024-12-31":832500000,"2025-03-31":831000000,"2025-06-30":827100000,"2025-09-30":922100000,"2025-12-31":987600000,"2026-03-31":1019300000,"2026-06-30":1102900000},"fcf_base":{"2013-12-31":61700000,"2014-03-31":19700000,"2014-06-30":15900000,"2014-09-30":-2900000,"2014-12-31":-900000,"2015-03-31":30400000,"2015-06-30":76000000,"2015-09-30":116600000,"2015-12-31":176900000,"2016-03-31":201300000,"2016-06-30":223300000,"2016-09-30":257600000,"2016-12-31":265900000,"2017-03-31":294400000,"2017-06-30":285500000,"2017-09-30":331000000,"2017-12-31":330500000,"2018-03-31":365300000,"2018-06-30":376400000,"2018-09-30":365900000,"2018-12-31":375600000,"2019-03-31":383400000,"2019-06-30":428500000,"2019-09-30":532800000,"2019-12-31":588500000,"2020-03-31":590100000,"2020-06-30":667300000,"2020-09-30":566700000,"2020-12-31":582000000,"2021-03-31":602600000,"2021-06-30":577500000,"2021-09-30":661500000,"2021-12-31":588000000,"2022-03-31":436500000,"2022-06-30":64200000,"2022-09-30":-35100000,"2022-12-31":-1000000,"2023-03-31":57300000,"2023-06-30":384600000,"2023-09-30":346500000,"2023-12-31":334700000,"2024-03-31":315400000,"2024-06-30":404100000,"2024-09-30":484100000,"2024-12-31":516700000,"2025-03-31":509200000,"2025-06-30":496600000,"2025-09-30":575700000,"2025-12-31":661600000,"2026-03-31":696500000,"2026-06-30":787900000},"pe":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":204.153846,"2016-06-30":134.541667,"2016-09-30":71.875,"2016-12-31":47.584615,"2017-03-31":42.142857,"2017-06-30":37.336207,"2017-09-30":36.353846,"2017-12-31":23.689655,"2018-03-31":23.957806,"2018-06-30":30.87931,"2018-09-30":33.445455,"2018-12-31":38.798611,"2019-03-31":46.741259,"2019-06-30":44.017964,"2019-09-30":41.560209,"2019-12-31":47.176796,"2020-03-31":36.607735,"2020-06-30":50.628049,"2020-09-30":48.04142,"2020-12-31":55.430168,"2021-03-31":44.514423,"2021-06-30":46.684874,"2021-09-30":47.651639,"2021-12-31":16.51532,"2022-03-31":14.914328,"2022-06-30":12.398485,"2022-09-30":9.266355,"2022-12-31":40.827338,"2023-03-31":44.070922,"2023-06-30":65.275,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":91.043478,"2024-12-31":63.5,"2025-03-31":44.143617,"2025-06-30":44,"2025-09-30":39.149533,"2025-12-31":36.961207,"2026-03-31":19.166205,"2026-06-30":19.034301},"pe_avg":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":195.734615,"2016-06-30":111.3125,"2016-09-30":60.120283,"2016-12-31":46.613314,"2017-03-31":35.919552,"2017-06-30":30.510573,"2017-09-30":29.589941,"2017-12-31":18.996684,"2018-03-31":20.981013,"2018-06-30":24.212699,"2018-09-30":28.793531,"2018-12-31":45.634081,"2019-03-31":46.706428,"2019-06-30":40.211769,"2019-09-30":35.961236,"2019-12-31":40.757437,"2020-03-31":44.068636,"2020-06-30":50.224906,"2020-09-30":49.526969,"2020-12-31":47.983346,"2021-03-31":41.738351,"2021-06-30":39.098982,"2021-09-30":41.43151,"2021-12-31":14.937487,"2022-03-31":16.198699,"2022-06-30":15.964044,"2022-09-30":14.753101,"2022-12-31":57.72399,"2023-03-31":51.04068,"2023-06-30":56.498428,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":65.301837,"2024-12-31":58.226653,"2025-03-31":47.538548,"2025-06-30":45.80712,"2025-09-30":42.885776,"2025-12-31":37.448448,"2026-03-31":23.075355,"2026-06-30":21.113646},"pe_high":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":215.230769,"2016-06-30":137.625,"2016-09-30":73.8125,"2016-12-31":54.507692,"2017-03-31":42.142857,"2017-06-30":38.310345,"2017-09-30":36.776923,"2017-12-31":23.987069,"2018-03-31":25.886076,"2018-06-30":30.905172,"2018-09-30":34.681818,"2018-12-31":52.986111,"2019-03-31":53.356643,"2019-06-30":45.688623,"2019-09-30":44.455497,"2019-12-31":47.685083,"2020-03-31":54.21547,"2020-06-30":59.835366,"2020-09-30":58.065089,"2020-12-31":56.407821,"2021-03-31":48.543269,"2021-06-30":46.684874,"2021-09-30":51.012295,"2021-12-31":17.335655,"2022-03-31":18.385524,"2022-06-30":18.859091,"2022-09-30":18.470405,"2022-12-31":80.115108,"2023-03-31":71.347518,"2023-06-30":73.716667,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":92.165217,"2024-12-31":74.431507,"2025-03-31":57.803191,"2025-06-30":54.335,"2025-09-30":50.780374,"2025-12-31":43.211207,"2026-03-31":27.484765,"2026-06-30":26.17942},"pe_low":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":162.846154,"2016-06-30":88.208333,"2016-09-30":44.104167,"2016-12-31":32.569231,"2017-03-31":29.67033,"2017-06-30":25.267241,"2017-09-30":22.546154,"2017-12-31":13.758621,"2018-03-31":16.021097,"2018-06-30":17.935345,"2018-09-30":22.563636,"2018-12-31":37.152778,"2019-03-31":37.412587,"2019-06-30":32.035928,"2019-09-30":28.010471,"2019-12-31":31.005525,"2020-03-31":30.375691,"2020-06-30":33.52439,"2020-09-30":32.532544,"2020-12-31":30.715084,"2021-03-31":28.389423,"2021-06-30":33.470588,"2021-09-30":32.647541,"2021-12-31":11.728412,"2022-03-31":13.491876,"2022-06-30":11.686364,"2022-09-30":9.266355,"2022-12-31":37.582734,"2023-03-31":37.049645,"2023-06-30":43.533333,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":37.652174,"2024-12-31":43.5,"2025-03-31":35.478723,"2025-06-30":34.63,"2025-09-30":32.364486,"2025-12-31":29.853448,"2026-03-31":18.216066,"2026-06-30":17},"pb":{"2015-06-30":3.560609,"2015-09-30":3.800728,"2015-12-31":4.081542,"2016-03-31":3.907034,"2016-06-30":4.718751,"2016-09-30":4.832377,"2016-12-31":4.157893,"2017-03-31":5.120437,"2017-06-30":5.746655,"2017-09-30":5.920077,"2017-12-31":5.824418,"2018-03-31":5.696886,"2018-06-30":7.282283,"2018-09-30":7.300479,"2018-12-31":5.490321,"2019-03-31":6.316732,"2019-06-30":6.864491,"2019-09-30":7.336436,"2019-12-31":7.176046,"2020-03-31":6.082192,"2020-06-30":7.378116,"2020-09-30":6.712045,"2020-12-31":7.440914,"2021-03-31":6.645082,"2021-06-30":7.586396,"2021-09-30":7.733037,"2021-12-31":5.819617,"2022-03-31":4.808333,"2022-06-30":3.900333,"2022-09-30":2.828105,"2022-12-31":2.622539,"2023-03-31":2.839308,"2023-06-30":3.471317,"2023-09-30":3.530267,"2023-12-31":3.322189,"2024-03-31":3.802704,"2024-06-30":3.484881,"2024-09-30":4.839681,"2024-12-31":4.284842,"2025-03-31":3.691766,"2025-06-30":3.792399,"2025-09-30":3.637072,"2025-12-31":3.716503,"2026-03-31":2.806259,"2026-06-30":2.85408},"pb_avg":{"2015-06-30":3.560609,"2015-09-30":3.767377,"2015-12-31":3.783923,"2016-03-31":3.745909,"2016-06-30":3.90404,"2016-09-30":4.042071,"2016-12-31":4.073021,"2017-03-31":4.364294,"2017-06-30":4.696078,"2017-09-30":4.818602,"2017-12-31":4.670589,"2018-03-31":4.98904,"2018-06-30":5.710093,"2018-09-30":6.285056,"2018-12-31":6.457596,"2019-03-31":6.312025,"2019-06-30":6.270924,"2019-09-30":6.348074,"2019-12-31":6.199599,"2020-03-31":7.321783,"2020-06-30":7.319365,"2020-09-30":6.919597,"2020-12-31":6.441257,"2021-03-31":6.230672,"2021-06-30":6.353672,"2021-09-30":6.723617,"2021-12-31":5.263625,"2022-03-31":5.222411,"2022-06-30":5.021992,"2022-09-30":4.502667,"2022-12-31":3.707893,"2023-03-31":3.288341,"2023-06-30":3.00458,"2023-09-30":3.339771,"2023-12-31":3.105975,"2024-03-31":3.246425,"2024-06-30":3.297456,"2024-09-30":3.471309,"2024-12-31":3.929008,"2025-03-31":3.975687,"2025-06-30":3.948156,"2025-09-30":3.984176,"2025-12-31":3.765496,"2026-03-31":3.378625,"2026-06-30":3.165865},"pb_high":{"2015-06-30":3.560609,"2015-09-30":3.992549,"2015-12-31":4.14224,"2016-03-31":4.119021,"2016-06-30":4.826892,"2016-09-30":4.962641,"2016-12-31":4.762824,"2017-03-31":5.120437,"2017-06-30":5.896591,"2017-09-30":5.988973,"2017-12-31":5.897542,"2018-03-31":6.155407,"2018-06-30":7.288382,"2018-09-30":7.570352,"2018-12-31":7.497968,"2019-03-31":7.210752,"2019-06-30":7.125026,"2019-09-30":7.847528,"2019-12-31":7.253361,"2020-03-31":9.007629,"2020-06-30":8.719914,"2020-09-30":8.112489,"2020-12-31":7.572154,"2021-03-31":7.246506,"2021-06-30":7.586396,"2021-09-30":8.278413,"2021-12-31":6.108684,"2022-03-31":5.927436,"2022-06-30":5.93272,"2022-09-30":5.637194,"2022-12-31":5.146184,"2023-03-31":4.596627,"2023-06-30":3.920243,"2023-09-30":3.989561,"2023-12-31":3.922707,"2024-03-31":3.866082,"2024-06-30":3.812411,"2024-09-30":4.89931,"2024-12-31":5.022476,"2025-03-31":4.834128,"2025-06-30":4.683181,"2025-09-30":4.7176,"2025-12-31":4.34495,"2026-03-31":4.024238,"2026-06-30":3.925448},"pb_low":{"2015-06-30":3.560609,"2015-09-30":3.635673,"2015-12-31":3.510097,"2016-03-31":3.1165,"2016-06-30":3.093712,"2016-09-30":2.965258,"2016-12-31":2.845864,"2017-03-31":3.605001,"2017-06-30":3.889043,"2017-09-30":3.67155,"2017-12-31":3.382741,"2018-03-31":3.80963,"2018-06-30":4.229701,"2018-09-30":4.925194,"2018-12-31":5.257422,"2019-03-31":5.056032,"2019-06-30":4.995923,"2019-09-30":4.944562,"2019-12-31":4.716239,"2020-03-31":5.046769,"2020-06-30":4.885569,"2020-09-30":4.545243,"2020-12-31":4.123175,"2021-03-31":4.237953,"2021-06-30":5.439045,"2021-09-30":5.298131,"2021-12-31":4.132821,"2022-03-31":4.349739,"2022-06-30":3.676313,"2022-09-30":2.828105,"2022-12-31":2.414122,"2023-03-31":2.386956,"2023-06-30":2.315097,"2023-09-30":2.568898,"2023-12-31":2.093593,"2024-03-31":2.063372,"2024-06-30":2.034727,"2024-09-30":2.001511,"2024-12-31":2.935286,"2025-03-31":2.967114,"2025-06-30":2.98479,"2025-09-30":3.006727,"2025-12-31":3.001808,"2026-03-31":2.667142,"2026-06-30":2.549049},"ptb":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_avg":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_high":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ptb_low":{"2015-06-30":null,"2015-09-30":null,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"ps":{"2015-06-30":3.221624,"2015-09-30":3.197852,"2015-12-31":3.335553,"2016-03-31":3.106034,"2016-06-30":3.671968,"2016-09-30":3.814573,"2016-12-31":3.323583,"2017-03-31":3.991968,"2017-06-30":4.368707,"2017-09-30":4.625328,"2017-12-31":5.206408,"2018-03-31":5.181531,"2018-06-30":6.287137,"2018-09-30":6.168842,"2018-12-31":4.477412,"2019-03-31":5.218262,"2019-06-30":5.526714,"2019-09-30":5.785437,"2019-12-31":6.066448,"2020-03-31":4.698904,"2020-06-30":6.067037,"2020-09-30":6.028741,"2020-12-31":7.469437,"2021-03-31":6.839318,"2021-06-30":7.791411,"2021-09-30":7.889132,"2021-12-31":7.682885,"2022-03-31":6.10382,"2022-06-30":4.62921,"2022-09-30":3.186492,"2022-12-31":2.947714,"2023-03-31":3.219568,"2023-06-30":4.039158,"2023-09-30":3.679639,"2023-12-31":3.475582,"2024-03-31":3.961239,"2024-06-30":3.615882,"2024-09-30":4.975503,"2024-12-31":4.318844,"2025-03-31":3.802304,"2025-06-30":3.93427,"2025-09-30":3.663029,"2025-12-31":3.605161,"2026-03-31":2.822468,"2026-06-30":2.82301},"ps_avg":{"2015-06-30":3.221624,"2015-09-30":3.169791,"2015-12-31":3.09233,"2016-03-31":2.977943,"2016-06-30":3.037987,"2016-09-30":3.190723,"2016-12-31":3.255741,"2017-03-31":3.402467,"2017-06-30":3.57004,"2017-09-30":3.764751,"2017-12-31":4.175007,"2018-03-31":4.537718,"2018-06-30":4.929791,"2018-09-30":5.310818,"2018-12-31":5.266234,"2019-03-31":5.214373,"2019-06-30":5.048823,"2019-09-30":5.006025,"2019-12-31":5.240985,"2020-03-31":5.656573,"2020-06-30":6.018726,"2020-09-30":6.215163,"2020-12-31":6.465948,"2021-03-31":6.412795,"2021-06-30":6.525374,"2021-09-30":6.859337,"2021-12-31":6.948881,"2022-03-31":6.62946,"2022-06-30":5.960479,"2022-09-30":5.073261,"2022-12-31":4.167644,"2023-03-31":3.728739,"2023-06-30":3.496072,"2023-09-30":3.481083,"2023-12-31":3.249385,"2024-03-31":3.381769,"2024-06-30":3.42141,"2024-09-30":3.568729,"2024-12-31":3.960186,"2025-03-31":4.094725,"2025-06-30":4.095854,"2025-09-30":4.012611,"2025-12-31":3.652686,"2026-03-31":3.398141,"2026-06-30":3.131402},"ps_high":{"2015-06-30":3.221624,"2015-09-30":3.359246,"2015-12-31":3.385157,"2016-03-31":3.274561,"2016-06-30":3.756119,"2016-09-30":3.917401,"2016-12-31":3.80713,"2017-03-31":3.991968,"2017-06-30":4.482691,"2017-09-30":4.679157,"2017-12-31":5.271772,"2018-03-31":5.598572,"2018-06-30":6.292402,"2018-09-30":6.396883,"2018-12-31":6.114669,"2019-03-31":5.956813,"2019-06-30":5.736475,"2019-09-30":6.188478,"2019-12-31":6.131809,"2020-03-31":6.959002,"2020-06-30":7.1704,"2020-09-30":7.286616,"2020-12-31":7.60118,"2021-03-31":7.458321,"2021-06-30":7.791411,"2021-09-30":8.445517,"2021-12-31":8.064502,"2022-03-31":7.524438,"2022-06-30":7.0414,"2022-09-30":6.351558,"2022-12-31":5.784272,"2023-03-31":5.21224,"2023-06-30":4.561521,"2023-09-30":4.158366,"2023-12-31":4.103827,"2024-03-31":4.02726,"2024-06-30":3.955724,"2024-09-30":5.036806,"2024-12-31":5.062332,"2025-03-31":4.978869,"2025-06-30":4.858376,"2025-09-30":4.75127,"2025-12-31":4.21478,"2026-03-31":4.047482,"2026-06-30":3.882716},"ps_low":{"2015-06-30":3.221624,"2015-09-30":3.058978,"2015-12-31":2.868551,"2016-03-31":2.477572,"2016-06-30":2.407419,"2016-09-30":2.340711,"2016-12-31":2.274822,"2017-03-31":2.810512,"2017-06-30":2.956518,"2017-09-30":2.868565,"2017-12-31":3.023809,"2018-03-31":3.465,"2018-06-30":3.6517,"2018-09-30":4.161746,"2018-12-31":4.287481,"2019-03-31":4.176795,"2019-06-30":4.022299,"2019-09-30":3.89923,"2019-12-31":3.98699,"2020-03-31":3.89897,"2020-06-30":4.017412,"2020-09-30":4.082525,"2020-12-31":4.13898,"2021-03-31":4.361829,"2021-06-30":5.58603,"2021-09-30":5.405077,"2021-12-31":5.456027,"2022-03-31":5.521669,"2022-06-30":4.363326,"2022-09-30":3.186492,"2022-12-31":2.713455,"2023-03-31":2.706634,"2023-06-30":2.693804,"2023-09-30":2.677592,"2023-12-31":2.190259,"2024-03-31":2.149394,"2024-06-30":2.111215,"2024-09-30":2.057682,"2024-12-31":2.958578,"2025-03-31":3.055954,"2025-06-30":3.096449,"2025-09-30":3.028186,"2025-12-31":2.911877,"2026-03-31":2.682548,"2026-06-30":2.5213},"pcf":{"2015-06-30":20.105107,"2015-09-30":18.598371,"2015-12-31":16.260146,"2016-03-31":14.488633,"2016-06-30":17.244616,"2016-09-30":16.658311,"2016-12-31":14.532896,"2017-03-31":16.935212,"2017-06-30":19.093769,"2017-09-30":18.71927,"2017-12-31":21.615869,"2018-03-31":20.832542,"2018-06-30":25.246915,"2018-09-30":25.798248,"2018-12-31":18.670252,"2019-03-31":21.640678,"2019-06-30":22.045957,"2019-09-30":20.568672,"2019-12-31":20.740241,"2020-03-31":16.152258,"2020-06-30":18.454347,"2020-09-30":20.472316,"2020-12-31":23.998743,"2021-03-31":21.951254,"2021-06-30":26.978021,"2021-09-30":25.041965,"2021-12-31":28.137627,"2022-03-31":28.792987,"2022-06-30":50.391155,"2022-09-30":51.291826,"2022-12-31":36.795845,"2023-03-31":33.036456,"2023-06-30":21.473818,"2023-09-30":20.898291,"2023-12-31":20.632163,"2024-03-31":24.915048,"2024-06-30":20.528976,"2024-09-30":26.151519,"2024-12-31":21.70472,"2025-03-31":19.484174,"2025-06-30":20.72591,"2025-09-30":17.64459,"2025-12-31":16.705448,"2026-03-31":13.087248,"2026-06-30":12.532436},"pcf_avg":{"2015-06-30":20.105107,"2015-09-30":18.435172,"2015-12-31":15.074484,"2016-03-31":13.891127,"2016-06-30":14.267262,"2016-09-30":13.933946,"2016-12-31":14.236249,"2017-03-31":14.434361,"2017-06-30":15.603133,"2017-09-30":15.23641,"2017-12-31":17.33372,"2018-03-31":18.244068,"2018-06-30":19.796295,"2018-09-30":22.209974,"2018-12-31":21.959544,"2019-03-31":21.624551,"2019-06-30":20.139662,"2019-09-30":17.79767,"2019-12-31":17.918111,"2020-03-31":19.444196,"2020-06-30":18.307398,"2020-09-30":21.105366,"2020-12-31":20.774608,"2021-03-31":20.582298,"2021-06-30":22.594324,"2021-09-30":21.773153,"2021-12-31":25.449426,"2022-03-31":31.27254,"2022-06-30":64.882656,"2022-09-30":81.662471,"2022-12-31":52.024037,"2023-03-31":38.261127,"2023-06-30":18.586548,"2023-09-30":19.770603,"2023-12-31":19.289383,"2024-03-31":21.270348,"2024-06-30":19.424876,"2024-09-30":18.757436,"2024-12-31":19.902255,"2025-03-31":20.982634,"2025-06-30":21.577142,"2025-09-30":19.328504,"2025-12-31":16.925667,"2026-03-31":15.756531,"2026-06-30":13.901505},"pcf_high":{"2015-06-30":20.105107,"2015-09-30":19.537021,"2015-12-31":16.501954,"2016-03-31":15.274753,"2016-06-30":17.639816,"2016-09-30":17.107361,"2016-12-31":16.647284,"2017-03-31":16.935212,"2017-06-30":19.591944,"2017-09-30":18.937121,"2017-12-31":21.887248,"2018-03-31":22.509272,"2018-06-30":25.26806,"2018-09-30":26.751921,"2018-12-31":25.497409,"2019-03-31":24.703526,"2019-06-30":22.882689,"2019-09-30":22.001587,"2019-12-31":20.963698,"2020-03-31":23.921236,"2020-06-30":21.810491,"2020-09-30":24.743791,"2020-12-31":24.422023,"2021-03-31":23.937986,"2021-06-30":26.978021,"2021-09-30":26.808062,"2021-12-31":29.535254,"2022-03-31":35.494335,"2022-06-30":76.648992,"2022-09-30":102.238774,"2022-12-31":72.204145,"2023-03-31":53.483544,"2023-06-30":24.250912,"2023-09-30":23.617194,"2023-12-31":24.361627,"2024-03-31":25.330299,"2024-06-30":22.458411,"2024-09-30":26.473729,"2024-12-31":25.441181,"2025-03-31":25.513258,"2025-06-30":25.594143,"2025-09-30":22.886578,"2025-12-31":19.530275,"2026-03-31":18.767405,"2026-06-30":17.236877},"pcf_low":{"2015-06-30":20.105107,"2015-09-30":17.790695,"2015-12-31":13.983607,"2016-03-31":11.55706,"2016-06-30":11.305931,"2016-09-30":10.221926,"2016-12-31":9.947022,"2017-03-31":11.923096,"2017-06-30":12.921689,"2017-09-30":11.609433,"2017-12-31":12.554195,"2018-03-31":13.931167,"2018-06-30":14.663932,"2018-09-30":17.404526,"2018-12-31":17.878262,"2019-03-31":17.321608,"2019-06-30":16.044874,"2019-09-30":13.862736,"2019-12-31":13.630897,"2020-03-31":13.402522,"2020-06-30":12.21992,"2020-09-30":13.863381,"2020-12-31":13.298235,"2021-03-31":13.999585,"2021-06-30":19.341816,"2021-09-30":17.156987,"2021-12-31":19.982034,"2022-03-31":26.046859,"2022-06-30":47.496881,"2022-09-30":51.291826,"2022-12-31":33.871629,"2023-03-31":27.773165,"2023-06-30":14.321362,"2023-09-30":15.207226,"2023-12-31":13.002076,"2024-03-31":13.519068,"2024-06-30":11.986309,"2024-09-30":10.815289,"2024-12-31":14.868587,"2025-03-31":15.659651,"2025-06-30":16.312233,"2025-09-30":14.586587,"2025-12-31":13.492936,"2026-03-31":12.438466,"2026-06-30":11.193026},"pfcf":{"2015-06-30":59.574605,"2015-09-30":39.94024,"2015-12-31":28.411594,"2016-03-31":24.061351,"2016-06-30":26.419091,"2016-09-30":24.508929,"2016-12-31":21.310177,"2017-03-31":23.786379,"2017-06-30":27.594007,"2017-09-30":26.042973,"2017-12-31":30.464968,"2018-03-31":28.599836,"2018-06-30":35.153847,"2018-09-30":37.262569,"2018-12-31":27.622628,"2019-03-31":32.652926,"2019-06-30":32.217452,"2019-09-30":28.054155,"2019-12-31":27.379937,"2020-03-31":21.311893,"2020-06-30":23.653534,"2020-09-30":27.263909,"2020-12-31":32.476649,"2021-03-31":29.393407,"2021-06-30":36.844268,"2021-09-30":33.676995,"2021-12-31":38.679667,"2022-03-31":44.505448,"2022-06-30":245.362539,"2022-09-30":null,"2022-12-31":null,"2023-03-31":209.519162,"2023-06-30":39.368666,"2023-09-30":40.131957,"2023-12-31":39.784876,"2024-03-31":49.13494,"2024-06-30":35.657728,"2024-09-30":42.15251,"2024-12-31":34.970348,"2025-03-31":31.797622,"2025-06-30":34.519533,"2025-09-30":28.261379,"2025-12-31":24.936971,"2026-03-31":19.152666,"2026-06-30":17.542866},"pfcf_avg":{"2015-06-30":59.574605,"2015-09-30":39.58977,"2015-12-31":26.339869,"2016-03-31":23.06907,"2016-06-30":21.857727,"2016-09-30":20.500643,"2016-12-31":20.875191,"2017-03-31":20.273805,"2017-06-30":22.549397,"2017-09-30":21.197483,"2017-12-31":24.429794,"2018-03-31":25.046263,"2018-06-30":27.564395,"2018-09-30":32.079724,"2018-12-31":32.489133,"2019-03-31":32.628594,"2019-06-30":29.431636,"2019-09-30":24.274712,"2019-12-31":23.654342,"2020-03-31":25.655399,"2020-06-30":23.465185,"2020-09-30":28.10697,"2020-12-31":28.113541,"2021-03-31":27.560333,"2021-06-30":30.85739,"2021-09-30":29.281023,"2021-12-31":34.984305,"2022-03-31":48.338105,"2022-06-30":315.923961,"2022-09-30":null,"2022-12-31":null,"2023-03-31":242.65434,"2023-06-30":34.075339,"2023-09-30":37.966404,"2023-12-31":37.1956,"2024-03-31":41.94723,"2024-06-30":33.739966,"2024-09-30":30.234306,"2024-12-31":32.066241,"2025-03-31":34.243065,"2025-06-30":35.937281,"2025-09-30":30.958509,"2025-12-31":25.265703,"2026-03-31":23.059055,"2026-06-30":19.459283},"pfcf_high":{"2015-06-30":59.574605,"2015-09-30":41.956003,"2015-12-31":28.83411,"2016-03-31":25.366865,"2016-06-30":27.024545,"2016-09-30":25.169604,"2016-12-31":24.41059,"2017-03-31":23.786379,"2017-06-30":28.313961,"2017-09-30":26.346054,"2017-12-31":30.847443,"2018-03-31":30.901725,"2018-06-30":35.183289,"2018-09-30":38.640038,"2018-12-31":37.723403,"2019-03-31":37.274361,"2019-06-30":33.440233,"2019-09-30":30.008545,"2019-12-31":27.674931,"2020-03-31":31.562572,"2020-06-30":27.955212,"2020-09-30":32.952425,"2020-12-31":33.049459,"2021-03-31":32.053702,"2021-06-30":36.844268,"2021-09-30":36.052082,"2021-12-31":40.600929,"2022-03-31":54.863753,"2022-06-30":373.216121,"2022-09-30":null,"2022-12-31":null,"2023-03-31":339.195812,"2023-06-30":44.460005,"2023-09-30":45.353192,"2023-12-31":46.976379,"2024-03-31":49.953855,"2024-06-30":39.009055,"2024-09-30":42.671867,"2024-12-31":40.990484,"2025-03-31":41.636915,"2025-06-30":42.6277,"2025-09-30":36.657485,"2025-12-31":29.153718,"2026-03-31":27.46535,"2026-06-30":24.128128},"pfcf_low":{"2015-06-30":59.574605,"2015-09-30":38.205746,"2015-12-31":24.433765,"2016-03-31":19.192871,"2016-06-30":17.320909,"2016-09-30":15.039247,"2016-12-31":14.585724,"2017-03-31":16.746603,"2017-06-30":18.674217,"2017-09-30":16.151492,"2017-12-31":17.693628,"2018-03-31":19.125322,"2018-06-30":20.418084,"2018-09-30":25.138814,"2018-12-31":26.450879,"2019-03-31":26.13602,"2019-06-30":23.447608,"2019-09-30":18.907752,"2019-12-31":17.994637,"2020-03-31":17.683789,"2020-06-30":15.662667,"2020-09-30":18.462492,"2020-12-31":17.996031,"2021-03-31":18.745876,"2021-06-30":26.415394,"2021-09-30":23.073101,"2021-12-31":27.4685,"2022-03-31":40.260747,"2022-06-30":231.26986,"2022-09-30":null,"2022-12-31":null,"2023-03-31":176.139058,"2023-06-30":26.255829,"2023-09-30":29.20314,"2023-12-31":25.071826,"2024-03-31":26.660938,"2024-06-30":20.819574,"2024-09-30":17.4327,"2024-12-31":23.956065,"2025-03-31":25.556108,"2025-06-30":27.168441,"2025-09-30":23.36337,"2025-12-31":20.141511,"2026-03-31":18.203199,"2026-06-30":15.667963},"evs_avg":{"2015-06-30":4.847851,"2015-09-30":4.709035,"2015-12-31":4.559612,"2016-03-31":4.488267,"2016-06-30":4.525725,"2016-09-30":4.625561,"2016-12-31":4.606906,"2017-03-31":4.752484,"2017-06-30":4.875868,"2017-09-30":4.962262,"2017-12-31":5.439137,"2018-03-31":5.667807,"2018-06-30":6.88527,"2018-09-30":7.116854,"2018-12-31":6.972259,"2019-03-31":6.817433,"2019-06-30":6.578348,"2019-09-30":6.39792,"2019-12-31":6.55001,"2020-03-31":6.918118,"2020-06-30":7.263537,"2020-09-30":7.42747,"2020-12-31":7.674049,"2021-03-31":7.55493,"2021-06-30":7.594325,"2021-09-30":7.823003,"2021-12-31":8.510074,"2022-03-31":8.122218,"2022-06-30":7.576266,"2022-09-30":6.573594,"2022-12-31":5.565067,"2023-03-31":5.132316,"2023-06-30":4.863863,"2023-09-30":4.817168,"2023-12-31":4.544376,"2024-03-31":4.659541,"2024-06-30":4.626003,"2024-09-30":4.705685,"2024-12-31":5.052375,"2025-03-31":5.18145,"2025-06-30":5.14125,"2025-09-30":5.020176,"2025-12-31":4.604613,"2026-03-31":4.463668,"2026-06-30":4.132566},"evs_high":{"2015-06-30":4.847851,"2015-09-30":4.898489,"2015-12-31":4.852438,"2016-03-31":4.784885,"2016-06-30":5.243857,"2016-09-30":5.352239,"2016-12-31":5.158294,"2017-03-31":5.341985,"2017-06-30":5.788519,"2017-09-30":5.876667,"2017-12-31":6.535902,"2018-03-31":6.728661,"2018-06-30":8.247881,"2018-09-30":8.202918,"2018-12-31":7.820693,"2019-03-31":7.559872,"2019-06-30":7.265999,"2019-09-30":7.580374,"2019-12-31":7.440833,"2020-03-31":8.220548,"2020-06-30":8.415211,"2020-09-30":8.498923,"2020-12-31":8.809281,"2021-03-31":8.600456,"2021-06-30":8.860363,"2021-09-30":9.409183,"2021-12-31":9.625695,"2022-03-31":9.017195,"2022-06-30":8.657187,"2022-09-30":7.851892,"2022-12-31":7.181695,"2023-03-31":6.615817,"2023-06-30":5.929312,"2023-09-30":5.494451,"2023-12-31":5.398819,"2024-03-31":5.305032,"2024-06-30":5.160316,"2024-09-30":6.173762,"2024-12-31":6.154521,"2025-03-31":6.065594,"2025-06-30":5.903772,"2025-09-30":5.758834,"2025-12-31":5.166707,"2026-03-31":5.113009,"2026-06-30":4.88388},"evs_low":{"2015-06-30":4.847851,"2015-09-30":4.598222,"2015-12-31":4.335833,"2016-03-31":3.987896,"2016-06-30":3.895157,"2016-09-30":3.775548,"2016-12-31":3.625986,"2017-03-31":4.160529,"2017-06-30":4.262346,"2017-09-30":4.066075,"2017-12-31":4.287938,"2018-03-31":4.59509,"2018-06-30":5.607178,"2018-09-30":5.967782,"2018-12-31":5.993505,"2019-03-31":5.779855,"2019-06-30":5.551824,"2019-09-30":5.291125,"2019-12-31":5.296014,"2020-03-31":5.160516,"2020-06-30":5.262222,"2020-09-30":5.294831,"2020-12-31":5.347082,"2021-03-31":5.503964,"2021-06-30":6.654982,"2021-09-30":6.368743,"2021-12-31":7.017221,"2022-03-31":7.014427,"2022-06-30":5.979113,"2022-09-30":4.686825,"2022-12-31":4.110878,"2023-03-31":4.110212,"2023-06-30":4.061594,"2023-09-30":4.013677,"2023-12-31":3.48525,"2024-03-31":3.427166,"2024-06-30":3.315807,"2024-09-30":3.194638,"2024-12-31":4.050767,"2025-03-31":4.142679,"2025-06-30":4.141845,"2025-09-30":4.03575,"2025-12-31":3.863804,"2026-03-31":3.748075,"2026-06-30":3.522464},"eve_avg":{"2015-06-30":16.175617,"2015-09-30":15.414177,"2015-12-31":14.448839,"2016-03-31":14.159425,"2016-06-30":14.206781,"2016-09-30":14.203647,"2016-12-31":13.884238,"2017-03-31":13.885424,"2017-06-30":13.811896,"2017-09-30":13.925865,"2017-12-31":14.969043,"2018-03-31":15.539842,"2018-06-30":18.964453,"2018-09-30":20.065915,"2018-12-31":19.719417,"2019-03-31":19.399482,"2019-06-30":18.471286,"2019-09-30":17.523234,"2019-12-31":17.937396,"2020-03-31":19.183227,"2020-06-30":20.695233,"2020-09-30":21.38297,"2020-12-31":22.367175,"2021-03-31":21.493746,"2021-06-30":20.593132,"2021-09-30":21.434695,"2021-12-31":24.585119,"2022-03-31":24.978822,"2022-06-30":24.534182,"2022-09-30":21.710422,"2022-12-31":18.026582,"2023-03-31":16.540963,"2023-06-30":16.04989,"2023-09-30":24.873014,"2023-12-31":26.66289,"2024-03-31":27.236002,"2024-06-30":26.482719,"2024-09-30":17.688046,"2024-12-31":17.549296,"2025-03-31":16.886705,"2025-06-30":16.89146,"2025-09-30":16.048736,"2025-12-31":14.708983,"2026-03-31":14.687157,"2026-06-30":13.311756},"eve_high":{"2015-06-30":16.175617,"2015-09-30":16.034322,"2015-12-31":15.37677,"2016-03-31":15.095185,"2016-06-30":16.461081,"2016-09-30":16.435046,"2016-12-31":15.546007,"2017-03-31":15.607778,"2017-06-30":16.397166,"2017-09-30":16.49201,"2017-12-31":17.987448,"2018-03-31":18.448463,"2018-06-30":22.717563,"2018-09-30":23.128065,"2018-12-31":22.119016,"2019-03-31":21.512146,"2019-06-30":20.402136,"2019-09-30":20.76185,"2019-12-31":20.376943,"2020-03-31":22.794731,"2020-06-30":23.976578,"2020-09-30":24.467579,"2020-12-31":25.675979,"2021-03-31":24.468264,"2021-06-30":24.026179,"2021-09-30":25.780761,"2021-12-31":27.808086,"2022-03-31":27.731209,"2022-06-30":28.034521,"2022-09-30":25.932219,"2022-12-31":23.263225,"2023-03-31":21.322143,"2023-06-30":19.565685,"2023-09-30":28.370107,"2023-12-31":31.676101,"2024-03-31":31.009033,"2024-06-30":29.54153,"2024-09-30":23.206352,"2024-12-31":21.37757,"2025-03-31":19.76819,"2025-06-30":19.396709,"2025-09-30":18.410115,"2025-12-31":16.504537,"2026-03-31":16.823737,"2026-06-30":15.731876},"eve_low":{"2015-06-30":16.175617,"2015-09-30":15.05145,"2015-12-31":13.739712,"2016-03-31":12.580872,"2016-06-30":12.227352,"2016-09-30":11.593525,"2016-12-31":10.927955,"2017-03-31":12.155896,"2017-06-30":12.07397,"2017-09-30":11.410848,"2017-12-31":11.800831,"2018-03-31":12.598695,"2018-06-30":15.44414,"2018-09-30":16.826116,"2018-12-31":16.951239,"2019-03-31":16.446981,"2019-06-30":15.588916,"2019-09-30":14.491837,"2019-12-31":14.503293,"2020-03-31":14.309577,"2020-06-30":14.993098,"2020-09-30":15.243309,"2020-12-31":15.584877,"2021-03-31":15.658755,"2021-06-30":18.045964,"2021-09-30":17.450083,"2021-12-31":20.272351,"2022-03-31":21.571955,"2022-06-30":19.362129,"2022-09-30":15.479044,"2022-12-31":13.316116,"2023-03-31":13.246818,"2023-06-30":13.402546,"2023-09-30":20.724263,"2023-12-31":20.44876,"2024-03-31":20.032512,"2024-06-30":18.982172,"2024-09-30":12.008221,"2024-12-31":14.070236,"2025-03-31":13.501278,"2025-06-30":13.607938,"2025-09-30":12.901678,"2025-12-31":12.342541,"2026-03-31":12.332587,"2026-06-30":11.346505},"evb_avg":{"2015-06-30":45.695305,"2015-09-30":40.674775,"2015-12-31":34.857549,"2016-03-31":32.936488,"2016-06-30":32.373244,"2016-09-30":29.433932,"2016-12-31":26.137482,"2017-03-31":23.839886,"2017-06-30":21.888606,"2017-09-30":21.383045,"2017-12-31":22.635564,"2018-03-31":23.379705,"2018-06-30":28.541931,"2018-09-30":31.259283,"2018-12-31":31.530286,"2019-03-31":32.114084,"2019-06-30":30.737105,"2019-09-30":28.31392,"2019-12-31":28.623693,"2020-03-31":30.538761,"2020-06-30":34.196196,"2020-09-30":36.174686,"2020-12-31":38.815073,"2021-03-31":36.012804,"2021-06-30":32.5221,"2021-09-30":33.344297,"2021-12-31":38.895123,"2022-03-31":41.795607,"2022-06-30":43.183448,"2022-09-30":39.626612,"2022-12-31":32.964783,"2023-03-31":30.039073,"2023-06-30":29.569697,"2023-09-30":86.359388,"2023-12-31":135.387772,"2024-03-31":129.651895,"2024-06-30":111.996479,"2024-09-30":34.63023,"2024-12-31":31.705605,"2025-03-31":28.883583,"2025-06-30":28.953669,"2025-09-30":27.031293,"2025-12-31":24.56527,"2026-03-31":24.872237,"2026-06-30":22.137713},"evb_high":{"2015-06-30":45.695305,"2015-09-30":42.31121,"2015-12-31":37.096164,"2016-03-31":35.113176,"2016-06-30":37.510156,"2016-09-30":34.058016,"2016-12-31":29.26581,"2017-03-31":26.796997,"2017-06-30":25.985651,"2017-09-30":25.323339,"2017-12-31":27.199871,"2018-03-31":27.755728,"2018-06-30":34.190447,"2018-09-30":36.029591,"2018-12-31":35.367116,"2019-03-31":35.611408,"2019-06-30":33.950131,"2019-09-30":33.546853,"2019-12-31":32.516612,"2020-03-31":36.288098,"2020-06-30":39.618192,"2020-09-30":41.393081,"2020-12-31":44.557036,"2021-03-31":40.996615,"2021-06-30":37.943806,"2021-09-30":40.105135,"2021-12-31":43.99405,"2022-03-31":46.401015,"2022-06-30":49.344514,"2022-09-30":47.332383,"2022-12-31":42.54091,"2023-03-31":38.721896,"2023-06-30":36.047061,"2023-09-30":98.501333,"2023-12-31":160.843655,"2024-03-31":147.612703,"2024-06-30":124.932315,"2024-09-30":45.434149,"2024-12-31":38.621993,"2025-03-31":33.81217,"2025-06-30":33.24792,"2025-09-30":31.008624,"2025-12-31":27.564001,"2026-03-31":28.490469,"2026-06-30":26.16242},"evb_low":{"2015-06-30":45.695305,"2015-09-30":39.717616,"2015-12-31":33.146794,"2016-03-31":29.264588,"2016-06-30":27.862685,"2016-09-30":24.025029,"2016-12-31":20.572193,"2017-03-31":20.87046,"2017-06-30":19.134401,"2017-09-30":17.521258,"2017-12-31":17.844726,"2018-03-31":18.954746,"2018-06-30":23.24378,"2018-09-30":26.212226,"2018-12-31":27.104118,"2019-03-31":27.226487,"2019-06-30":25.940703,"2019-09-30":23.41581,"2019-12-31":23.143705,"2020-03-31":22.780148,"2020-06-30":24.774155,"2020-09-30":25.787902,"2020-12-31":27.045353,"2021-03-31":26.236269,"2021-06-30":28.499435,"2021-09-30":27.145745,"2021-12-31":32.072067,"2022-03-31":36.095095,"2022-06-30":34.079941,"2022-09-30":28.252887,"2022-12-31":24.350867,"2023-03-31":24.05677,"2023-06-30":24.692332,"2023-09-30":71.954877,"2023-12-31":103.833904,"2024-03-31":95.361024,"2024-06-30":80.276367,"2024-09-30":23.510084,"2024-12-31":25.420127,"2025-03-31":23.093036,"2025-06-30":23.325382,"2025-09-30":21.730624,"2025-12-31":20.613108,"2026-03-31":20.884848,"2026-06-30":18.869462},"earnings_yield":{"2015-06-30":-0.643863,"2015-09-30":-0.625978,"2015-12-31":0,"2016-03-31":0.489827,"2016-06-30":0.743264,"2016-09-30":1.391304,"2016-12-31":2.10152,"2017-03-31":2.372881,"2017-06-30":2.678365,"2017-09-30":2.750741,"2017-12-31":4.221252,"2018-03-31":4.174005,"2018-06-30":3.238414,"2018-09-30":2.989943,"2018-12-31":2.577412,"2019-03-31":2.139437,"2019-06-30":2.2718,"2019-09-30":2.406148,"2019-12-31":2.119686,"2020-03-31":2.731663,"2020-06-30":1.97519,"2020-09-30":2.081537,"2020-12-31":1.804072,"2021-03-31":2.246463,"2021-06-30":2.142021,"2021-09-30":2.098564,"2021-12-31":6.054984,"2022-03-31":6.704962,"2022-06-30":8.065502,"2022-09-30":10.79173,"2022-12-31":2.449339,"2023-03-31":2.26907,"2023-06-30":1.53198,"2023-09-30":-1.782978,"2023-12-31":-2.168534,"2024-03-31":-1.79198,"2024-06-30":-1.712513,"2024-09-30":1.098376,"2024-12-31":1.574803,"2025-03-31":2.265333,"2025-06-30":2.272727,"2025-09-30":2.554309,"2025-12-31":2.705539,"2026-03-31":5.217517,"2026-06-30":5.253673},"fcf_yield":{"2015-06-30":1.678568,"2015-09-30":2.503741,"2015-12-31":3.51969,"2016-03-31":4.156043,"2016-06-30":3.785142,"2016-09-30":4.080146,"2016-12-31":4.692594,"2017-03-31":4.204087,"2017-06-30":3.623975,"2017-09-30":3.839807,"2017-12-31":3.282459,"2018-03-31":3.496524,"2018-06-30":2.844639,"2018-09-30":2.683658,"2018-12-31":3.62022,"2019-03-31":3.062513,"2019-06-30":3.103908,"2019-09-30":3.564534,"2019-12-31":3.652309,"2020-03-31":4.692216,"2020-06-30":4.227698,"2020-09-30":3.667853,"2020-12-31":3.079135,"2021-03-31":3.402123,"2021-06-30":2.714126,"2021-09-30":2.969386,"2021-12-31":2.585338,"2022-03-31":2.246916,"2022-06-30":0.40756,"2022-09-30":-0.306183,"2022-12-31":-0.009144,"2023-03-31":0.477283,"2023-06-30":2.540091,"2023-09-30":2.49178,"2023-12-31":2.513518,"2024-03-31":2.035212,"2024-06-30":2.804441,"2024-09-30":2.372338,"2024-12-31":2.859565,"2025-03-31":3.144889,"2025-06-30":2.896911,"2025-09-30":3.538398,"2025-12-31":4.01011,"2026-03-31":5.221205,"2026-06-30":5.700323},"div_yield":{"2022-06-30":0.464377,"2022-09-30":0.655572,"2022-12-31":0.704846,"2023-03-31":0.6598,"2023-06-30":0.536193,"2023-09-30":0.58504,"2023-12-31":0.611265,"2024-03-31":0.526316,"2024-06-30":0.566343,"2024-09-30":0.401146},"shareholder_yield":{"2018-06-30":0.104293,"2018-09-30":0.203163,"2018-12-31":0.400962,"2024-12-31":0.457685,"2025-03-31":0.555235,"2025-06-30":0.732103,"2025-09-30":1.484935,"2025-12-31":2.379033,"2026-03-31":3.010533,"2026-06-30":3.425692},"peg":{"2015-12-31":null,"2016-03-31":-0.272205,"2016-06-30":-0.538167,"2016-09-30":-0.179688,"2016-12-31":0,"2017-03-31":0.070238,"2017-06-30":0.097399,"2017-09-30":0.212803,"2017-12-31":0.092205,"2018-03-31":0.149326,"2018-06-30":0.308793,"2018-09-30":0.483101,"2018-12-31":-1.022872,"2019-03-31":-1.178476,"2019-06-30":-1.571103,"2019-09-30":-3.152843,"2019-12-31":1.83607,"2020-03-31":1.377607,"2020-06-30":-28.182947,"2020-09-30":-4.170869,"2020-12-31":-50.164302,"2021-03-31":2.984115,"2021-06-30":1.034638,"2021-09-30":1.07375,"2021-12-31":0.054847,"2022-03-31":0.066145,"2022-06-30":0.069925,"2022-09-30":0.056809,"2022-12-31":-0.506287,"2023-03-31":-0.556642,"2023-06-30":-0.797806,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":-0.479571,"2024-12-31":-0.320729,"2025-03-31":-0.190711,"2025-06-30":-0.170887,"2025-09-30":0.454767,"2025-12-31":0.627481,"2026-03-31":0.20828,"2026-06-30":0.212674},"price":{"2015-06-30":24.85,"2015-09-30":25.56,"2015-12-31":27.57,"2016-03-31":26.54,"2016-06-30":32.29,"2016-09-30":34.5,"2016-12-31":30.93,"2017-03-31":38.35,"2017-06-30":43.31,"2017-09-30":47.26,"2017-12-31":54.96,"2018-03-31":56.78,"2018-06-30":71.64,"2018-09-30":73.58,"2018-12-31":55.87,"2019-03-31":66.84,"2019-06-30":73.51,"2019-09-30":79.38,"2019-12-31":85.39,"2020-03-31":66.26,"2020-06-30":83.03,"2020-09-30":81.19,"2020-12-31":99.22,"2021-03-31":92.59,"2021-06-30":111.11,"2021-09-30":116.27,"2021-12-31":118.58,"2022-03-31":100.97,"2022-06-30":81.83,"2022-09-30":59.49,"2022-12-31":56.75,"2023-03-31":62.14,"2023-06-30":78.33,"2023-09-30":71.79,"2023-12-31":68.71,"2024-03-31":79.8,"2024-06-30":74.16,"2024-09-30":104.7,"2024-12-31":92.71,"2025-03-31":82.99,"2025-06-30":88,"2025-09-30":83.78,"2025-12-31":85.75,"2026-03-31":69.19,"2026-06-30":72.14},"price_avg":{"2015-06-30":24.85,"2015-09-30":25.335714,"2015-12-31":25.559643,"2016-03-31":25.4455,"2016-06-30":26.715,"2016-09-30":28.857736,"2016-12-31":30.298654,"2017-03-31":32.686792,"2017-06-30":35.392264,"2017-09-30":38.466923,"2017-12-31":44.072308,"2018-03-31":49.725,"2018-06-30":56.173462,"2018-09-30":63.345769,"2018-12-31":65.713077,"2019-03-31":66.790192,"2019-06-30":67.153654,"2019-09-30":68.685962,"2019-12-31":73.770962,"2020-03-31":79.764231,"2020-06-30":82.368846,"2020-09-30":83.700577,"2020-12-31":85.890189,"2021-03-31":86.815769,"2021-06-30":93.055577,"2021-09-30":101.092885,"2021-12-31":107.251154,"2022-03-31":109.665192,"2022-06-30":105.362692,"2022-09-30":94.714906,"2022-12-31":80.236346,"2023-03-31":71.967358,"2023-06-30":67.798113,"2023-09-30":67.916154,"2023-12-31":64.238222,"2024-03-31":68.126449,"2024-06-30":70.171489,"2024-09-30":75.097113,"2024-12-31":85.010913,"2025-03-31":89.37247,"2025-06-30":91.61424,"2025-09-30":91.77556,"2025-12-31":86.8804,"2026-03-31":83.302032,"2026-06-30":80.020717},"price_high":{"2015-06-30":24.85,"2015-09-30":26.85,"2015-12-31":27.98,"2016-03-31":27.98,"2016-06-30":33.03,"2016-09-30":35.43,"2016-12-31":35.43,"2017-03-31":38.35,"2017-06-30":44.44,"2017-09-30":47.81,"2017-12-31":55.65,"2018-03-31":61.35,"2018-06-30":71.7,"2018-09-30":76.3,"2018-12-31":76.3,"2019-03-31":76.3,"2019-06-30":76.3,"2019-09-30":84.91,"2019-12-31":86.31,"2020-03-31":98.13,"2020-06-30":98.13,"2020-09-30":98.13,"2020-12-31":100.97,"2021-03-31":100.97,"2021-06-30":111.11,"2021-09-30":124.47,"2021-12-31":124.47,"2022-03-31":124.47,"2022-06-30":124.47,"2022-09-30":118.58,"2022-12-31":111.36,"2023-03-31":100.6,"2023-06-30":88.46,"2023-09-30":81.13,"2023-12-31":81.13,"2024-03-31":81.13,"2024-06-30":81.13,"2024-09-30":105.99,"2024-12-31":108.67,"2025-03-31":108.67,"2025-06-30":108.67,"2025-09-30":108.67,"2025-12-31":100.25,"2026-03-31":99.22,"2026-06-30":99.22},"price_low":{"2015-06-30":24.85,"2015-09-30":24.45,"2015-12-31":23.71,"2016-03-31":21.17,"2016-06-30":21.17,"2016-09-30":21.17,"2016-12-31":21.17,"2017-03-31":27,"2017-06-30":29.31,"2017-09-30":29.31,"2017-12-31":31.92,"2018-03-31":37.97,"2018-06-30":41.61,"2018-09-30":49.64,"2018-12-31":53.5,"2019-03-31":53.5,"2019-06-30":53.5,"2019-09-30":53.5,"2019-12-31":56.12,"2020-03-31":54.98,"2020-06-30":54.98,"2020-09-30":54.98,"2020-12-31":54.98,"2021-03-31":59.05,"2021-06-30":79.66,"2021-09-30":79.66,"2021-12-31":84.21,"2022-03-31":91.34,"2022-06-30":77.13,"2022-09-30":59.49,"2022-12-31":52.24,"2023-03-31":52.24,"2023-06-30":52.24,"2023-09-30":52.24,"2023-12-31":43.3,"2024-03-31":43.3,"2024-06-30":43.3,"2024-09-30":43.3,"2024-12-31":63.51,"2025-03-31":66.7,"2025-06-30":69.26,"2025-09-30":69.26,"2025-12-31":69.26,"2026-03-31":65.76,"2026-06-30":64.43},"ev_avg":{"2015-06-30":6813170000,"2015-09-30":6857767142.857142,"2015-12-31":6870422892.857142,"2016-03-31":6999003750.000001,"2016-06-30":7271030500,"2016-09-30":7655765660.377358,"2016-12-31":7854313384.615385,"2017-03-31":8336808301.886793,"2017-06-30":8792652849.056604,"2017-09-30":9248166769.230768,"2017-12-31":10518746769.23077,"2018-03-31":11427999999.999998,"2018-06-30":14490738346.153847,"2018-09-30":15729671038.461538,"2018-12-31":16156118384.615385,"2019-03-31":16355703019.23077,"2019-06-30":16432056192.307692,"2019-09-30":16529666557.692308,"2019-12-31":17397480442.307693,"2020-03-31":18515651000,"2020-06-30":18896817653.846153,"2020-09-30":19035119788.46154,"2020-12-31":19419180943.396225,"2021-03-31":19565756653.846153,"2021-06-30":20739342980.76923,"2021-09-30":22090596692.307693,"2021-12-31":25192371307.69231,"2022-03-31":25850583000,"2022-06-30":25780518269.230766,"2022-09-30":23649162320.75472,"2022-12-31":20645843903.846153,"2023-03-31":19137893660.377357,"2023-06-30":18232675283.018867,"2023-09-30":18204559000,"2023-12-31":17410867466.666664,"2024-03-31":18229056449.27536,"2024-06-30":18434620382.97872,"2024-09-30":19299427317.99163,"2024-12-31":21138126884.920635,"2025-03-31":22064168920.318726,"2025-06-30":22401453952,"2025-09-30":22298113752,"2025-12-31":21072088960,"2026-03-31":21096631745.01992,"2026-06-30":20233869402.390438},"shares_out":{"2013-09-30":109900000,"2013-12-31":110100000,"2014-03-31":110300000,"2014-06-30":110400000,"2014-09-30":110500000,"2014-12-31":110900000,"2015-03-31":111000000,"2015-06-30":182200000,"2015-09-30":182200000,"2015-12-31":182300000,"2016-03-31":182500000,"2016-06-30":182700000,"2016-09-30":183000000,"2016-12-31":183200000,"2017-03-31":182600000,"2017-06-30":181900000,"2017-09-30":182400000,"2017-12-31":183200000,"2018-03-31":184000000,"2018-06-30":184700000,"2018-09-30":185300000,"2018-12-31":185700000,"2019-03-31":187300000,"2019-06-30":187800000,"2019-09-30":188300000,"2019-12-31":188700000,"2020-03-31":189800000,"2020-06-30":190100000,"2020-09-30":190300000,"2020-12-31":190500000,"2021-03-31":191300000,"2021-06-30":191500000,"2021-09-30":191600000,"2021-12-31":191800000,"2022-03-31":192400000,"2022-06-30":192500000,"2022-09-30":192700000,"2022-12-31":192700000,"2023-03-31":193200000,"2023-06-30":193300000,"2023-09-30":193700000,"2023-12-31":193800000,"2024-03-31":194200000,"2024-06-30":194300000,"2024-09-30":194900000,"2024-12-31":194900000,"2025-03-31":195100000,"2025-06-30":194800000,"2025-09-30":194200000,"2025-12-31":192400000,"2026-03-31":192800000,"2026-06-30":191600000},"shares_dil":{"2024-12-31":196200000,"2025-03-31":196700000,"2025-06-30":197200000,"2025-09-30":197250000,"2025-12-31":196650000,"2026-03-31":195950000,"2026-06-30":195075000},"rev_ps":{"2024-12-31":21.324159,"2025-03-31":21.648704,"2025-06-30":22.095335,"2025-09-30":22.518124,"2025-12-31":23.271294,"2026-03-31":24.119929,"2026-06-30":25.099064},"ebitda_ps":{"2024-12-31":6.139144,"2025-03-31":6.642603,"2025-06-30":6.725152,"2025-09-30":7.043853,"2025-12-31":7.285024,"2026-03-31":7.330441,"2026-06-30":7.791875},"ebit_ps":{"2024-12-31":3.398063,"2025-03-31":3.883579,"2025-06-30":3.923428,"2025-09-30":4.182003,"2025-12-31":4.362065,"2026-03-31":4.328655,"2026-06-30":4.685377},"eps_basic":{"2014-12-31":-0.12,"2015-03-31":-0.03,"2015-06-30":-0.17,"2015-09-30":-0.17,"2015-12-31":0.03,"2016-03-31":0.14,"2016-06-30":0.25,"2016-09-30":0.5,"2016-12-31":0.66,"2017-03-31":0.93,"2017-06-30":1.2,"2017-09-30":1.35,"2017-12-31":2.42,"2018-03-31":2.48,"2018-06-30":2.42,"2018-09-30":2.29,"2018-12-31":1.5,"2019-03-31":1.48,"2019-06-30":1.72,"2019-09-30":1.96,"2019-12-31":1.85,"2020-03-31":1.84,"2020-06-30":1.66,"2020-09-30":1.71,"2020-12-31":1.8,"2021-03-31":2.1,"2021-06-30":2.41,"2021-09-30":2.47,"2021-12-31":7.25,"2022-03-31":6.83,"2022-06-30":6.66,"2022-09-30":6.47,"2022-12-31":1.4,"2023-03-31":1.42,"2023-06-30":1.2,"2023-09-30":-0.86,"2023-12-31":-1.07,"2024-03-31":-1,"2024-06-30":-0.84,"2024-09-30":1.16},"eps":{"2014-12-31":-0.09,"2015-03-31":-0.02,"2015-06-30":-0.16,"2015-09-30":-0.16,"2015-12-31":0,"2016-03-31":0.13,"2016-06-30":0.24,"2016-09-30":0.48,"2016-12-31":0.65,"2017-03-31":0.91,"2017-06-30":1.16,"2017-09-30":1.3,"2017-12-31":2.32,"2018-03-31":2.37,"2018-06-30":2.32,"2018-09-30":2.2,"2018-12-31":1.44,"2019-03-31":1.43,"2019-06-30":1.67,"2019-09-30":1.91,"2019-12-31":1.81,"2020-03-31":1.81,"2020-06-30":1.64,"2020-09-30":1.69,"2020-12-31":1.79,"2021-03-31":2.08,"2021-06-30":2.38,"2021-09-30":2.44,"2021-12-31":7.18,"2022-03-31":6.77,"2022-06-30":6.6,"2022-09-30":6.42,"2022-12-31":1.39,"2023-03-31":1.41,"2023-06-30":1.2,"2023-09-30":-1.28,"2023-12-31":-1.49,"2024-03-31":-1.43,"2024-06-30":-1.27,"2024-09-30":1.15,"2024-12-31":1.46,"2025-03-31":1.88,"2025-06-30":2,"2025-09-30":2.14,"2025-12-31":2.32,"2026-03-31":3.61,"2026-06-30":3.79},"eps_cont":{"2017-12-31":2.32,"2018-03-31":2.37,"2018-06-30":2.32,"2018-09-30":2.21,"2018-12-31":1.45,"2019-03-31":1.45,"2019-06-30":1.71,"2019-09-30":1.94,"2019-12-31":1.84,"2020-03-31":1.77,"2020-06-30":1.52,"2020-09-30":1.5,"2020-12-31":1.54,"2021-03-31":1.83,"2021-06-30":2.14,"2021-09-30":2.16,"2021-12-31":1.85,"2022-03-31":1.5,"2022-06-30":1.38,"2022-09-30":1.3,"2022-12-31":1.3,"2023-03-31":1.32,"2023-06-30":1.11,"2023-09-30":-0.94,"2023-12-31":-1.07,"2024-03-31":-1.01,"2024-06-30":-0.85,"2024-09-30":1.15},"dps":{"2022-06-30":0.38,"2022-09-30":0.39,"2022-12-31":0.4,"2023-03-31":0.41,"2023-06-30":0.42,"2023-09-30":0.42,"2023-12-31":0.42,"2024-03-31":0.42,"2024-06-30":0.42,"2024-09-30":0.42},"cfo_ps":{"2024-12-31":4.243119,"2025-03-31":4.224708,"2025-06-30":4.194219,"2025-09-30":4.674778,"2025-12-31":5.022121,"2026-03-31":5.201837,"2026-06-30":5.653723},"fcf_ps":{"2024-12-31":2.633537,"2025-03-31":2.588714,"2025-06-30":2.518256,"2025-09-30":2.918631,"2025-12-31":3.364353,"2026-03-31":3.554478,"2026-06-30":4.038959},"cash_ps":{"2013-09-30":1.069154,"2013-12-31":1.009991,"2014-03-31":0.538531,"2014-06-30":0.844203,"2014-09-30":0.933032,"2014-12-31":0.702435,"2015-03-31":0.783784,"2015-06-30":4.160263,"2015-09-30":0.706367,"2015-12-31":0.730664,"2016-03-31":0.823562,"2016-06-30":0.773399,"2016-09-30":0.753552,"2016-12-31":0.994541,"2017-03-31":0.71851,"2017-06-30":0.780649,"2017-09-30":1.388706,"2017-12-31":0.632096,"2018-03-31":0.838587,"2018-06-30":1.041148,"2018-09-30":1.222882,"2018-12-31":1.009155,"2019-03-31":1.072611,"2019-06-30":1.036741,"2019-09-30":1.252788,"2019-12-31":1.45257,"2020-03-31":1.610643,"2020-06-30":2.27354,"2020-09-30":2.911193,"2020-12-31":2.587927,"2021-03-31":2.263461,"2021-06-30":2.747781,"2021-09-30":3.699374,"2021-12-31":9.605839,"2022-03-31":6.740125,"2022-06-30":2.710649,"2022-09-30":3.093409,"2022-12-31":3.037364,"2023-03-31":2.272257,"2023-06-30":2.286601,"2023-09-30":2.172948,"2023-12-31":2.457172,"2024-03-31":2.23275,"2024-06-30":2.795677,"2024-09-30":3.300154,"2024-12-31":3.486403,"2025-03-31":3.126089,"2025-06-30":3.529261,"2025-09-30":3.861483,"2025-12-31":4.43659,"2026-03-31":3.799274,"2026-06-30":4.379436},"bvps":{"2013-09-30":5.904459,"2013-12-31":5.702997,"2014-03-31":5.49864,"2014-06-30":5.703804,"2014-09-30":5.467873,"2014-12-31":5.293959,"2015-03-31":5.010811,"2015-06-30":6.979144,"2015-09-30":6.725027,"2015-12-31":6.7548,"2016-03-31":6.792877,"2016-06-30":6.842912,"2016-09-30":7.139344,"2016-12-31":7.438865,"2017-03-31":7.489595,"2017-06-30":7.536559,"2017-09-30":7.983004,"2017-12-31":9.436135,"2018-03-31":9.966848,"2018-06-30":9.837574,"2018-09-30":10.078791,"2018-12-31":10.17609,"2019-03-31":10.58142,"2019-06-30":10.708733,"2019-09-30":10.819968,"2019-12-31":11.899311,"2020-03-31":10.894099,"2020-06-30":11.253551,"2020-09-30":12.096164,"2020-12-31":13.334383,"2021-03-31":13.933612,"2021-06-30":14.645953,"2021-09-30":15.035491,"2021-12-31":20.375912,"2022-03-31":20.99896,"2022-06-30":20.98026,"2022-09-30":21.035288,"2022-12-31":21.639336,"2023-03-31":21.885611,"2023-06-30":22.564925,"2023-09-30":20.33557,"2023-12-31":20.682147,"2024-03-31":20.985067,"2024-06-30":21.280494,"2024-09-30":21.633658,"2024-12-31":21.636737,"2025-03-31":22.479754,"2025-06-30":23.204312,"2025-09-30":23.035015,"2025-12-31":23.072765,"2026-03-31":24.655602,"2026-06-30":25.276096},"tbvps":{"2013-09-30":-28.104641,"2013-12-31":-29.207993,"2014-03-31":-29.141432,"2014-06-30":-30.408514,"2014-09-30":-30.044344,"2014-12-31":-30.445446,"2015-03-31":-30.132432,"2015-06-30":-14.172338,"2015-09-30":-13.969265,"2015-12-31":-13.834888,"2016-03-31":-14.863014,"2016-06-30":-14.730159,"2016-09-30":-14.661749,"2016-12-31":-14.046943,"2017-03-31":-14.092004,"2017-06-30":-13.949973,"2017-09-30":-13.370614,"2017-12-31":-13.460153,"2018-03-31":-12.736413,"2018-06-30":-22.162426,"2018-09-30":-21.810577,"2018-12-31":-21.281637,"2019-03-31":-20.742125,"2019-06-30":-20.185304,"2019-09-30":-19.416888,"2019-12-31":-18.676736,"2020-03-31":-18.424658,"2020-06-30":-17.825355,"2020-09-30":-17.063584,"2020-12-31":-15.010499,"2021-03-31":-15.849451,"2021-06-30":-14.944648,"2021-09-30":-14.118476,"2021-12-31":-28.092805,"2022-03-31":-26.863825,"2022-06-30":-27.862857,"2022-09-30":-26.785158,"2022-12-31":-26.242865,"2023-03-31":-25.767081,"2023-06-30":-25.06777,"2023-09-30":-24.585441,"2023-12-31":-24.164603,"2024-03-31":-23.404222,"2024-06-30":-22.739063,"2024-09-30":-22.190867,"2024-12-31":-21.471524,"2025-03-31":-20.412609,"2025-06-30":-20.406571,"2025-09-30":-20.299691,"2025-12-31":-20.367983,"2026-03-31":-23.78527,"2026-06-30":-23.430585},"buyback_ps":{"2024-12-31":0,"2025-03-31":0.027453,"2025-06-30":0.197262,"2025-09-30":0.774144,"2025-12-31":1.535723,"2026-03-31":1.575402,"2026-06-30":1.940792},"fcf_margin":{"2013-12-31":5.214672,"2014-03-31":1.647019,"2014-06-30":1.300294,"2014-09-30":-0.229885,"2014-12-31":-0.068981,"2015-03-31":2.244536,"2015-06-30":5.407713,"2015-09-30":8.006592,"2015-12-31":11.740111,"2016-03-31":12.908811,"2016-06-30":13.898917,"2016-09-30":15.564014,"2016-12-31":15.596223,"2017-03-31":16.782579,"2017-06-30":15.832086,"2017-09-30":17.760369,"2017-12-31":17.089819,"2018-03-31":18.117344,"2018-06-30":17.884634,"2018-09-30":16.555063,"2018-12-31":16.209218,"2019-03-31":15.980993,"2019-06-30":17.15441,"2019-09-30":20.622387,"2019-12-31":22.156545,"2020-03-31":22.048274,"2020-06-30":25.6496,"2020-09-30":22.112533,"2020-12-31":22.999407,"2021-03-31":23.268206,"2021-06-30":21.146875,"2021-09-30":23.42588,"2021-12-31":19.862852,"2022-03-31":13.71477,"2022-06-30":1.886682,"2022-09-30":-0.97565,"2022-12-31":-0.026955,"2023-03-31":1.536646,"2023-06-30":10.25983,"2023-09-30":9.16885,"2023-12-31":8.735938,"2024-03-31":8.06196,"2024-06-30":10.140527,"2024-09-30":11.803574,"2024-12-31":12.350017,"2025-03-31":11.957824,"2025-06-30":11.397228,"2025-09-30":12.961254,"2025-12-31":14.457094,"2026-03-31":14.736686,"2026-06-30":16.092071}},"masked":{"ptb":{"annual":{"2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_avg":{"annual":{"2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_high":{"annual":{"2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ptb_low":{"annual":{"2015-12-31":"negative tangible book value","2016-12-31":"negative tangible book value","2017-12-31":"negative tangible book value","2018-12-31":"negative tangible book value","2019-12-31":"negative tangible book value","2020-12-31":"negative tangible book value","2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2015-06-30":"negative tangible book value","2015-09-30":"negative tangible book value","2015-12-31":"negative tangible book value","2016-03-31":"negative tangible book value","2016-06-30":"negative tangible book value","2016-09-30":"negative tangible book value","2016-12-31":"negative tangible book value","2017-03-31":"negative tangible book value","2017-06-30":"negative tangible book value","2017-09-30":"negative tangible book value","2017-12-31":"negative tangible book value","2018-03-31":"negative tangible book value","2018-06-30":"negative tangible book value","2018-09-30":"negative tangible book value","2018-12-31":"negative tangible book value","2019-03-31":"negative tangible book value","2019-06-30":"negative tangible book value","2019-09-30":"negative tangible book value","2019-12-31":"negative tangible book value","2020-03-31":"negative tangible book value","2020-06-30":"negative tangible book value","2020-09-30":"negative tangible book value","2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value","2023-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value","2024-12-31":"negative tangible book value","2025-03-31":"negative tangible book value","2025-06-30":"negative tangible book value","2025-09-30":"negative tangible book value","2025-12-31":"negative tangible book value","2026-03-31":"negative tangible book value","2026-06-30":"negative tangible book value"}},"ev_fcf":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2022-12-31":"negative free cash flow"},"ttm":{"2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow"}},"pe":{"annual":{"2023-12-31":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share"}},"pe_avg":{"annual":{"2023-12-31":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share"}},"pe_high":{"annual":{"2023-12-31":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share"}},"pe_low":{"annual":{"2023-12-31":"a loss per share"},"ttm":{"2015-06-30":"a loss per share","2015-09-30":"a loss per share","2015-12-31":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share"}},"peg":{"annual":{"2023-12-31":"a loss per share"},"ttm":{"2015-12-31":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share"}},"payout":{"annual":{"2023-12-31":"a loss"},"ttm":{"2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss"}},"tax_rate_pct":{"annual":{"2023-12-31":"a loss"},"ttm":{"2013-12-31":"a loss","2014-03-31":"a loss","2014-06-30":"a loss","2014-09-30":"a loss","2014-12-31":"a loss","2015-03-31":"a loss","2015-06-30":"a loss","2015-09-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss"}}}}