{"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":"TSM","kind":"industrial","as_of":"2026-04-16","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":{"2017-12-31":24.186666,"2018-12-31":23.020449,"2019-12-31":21.62086,"2020-12-31":29.621081,"2021-12-31":29.736377,"2022-12-31":39.305957,"2023-12-31":26.900413,"2024-12-31":30.190567,"2025-12-31":35.36931},"roa":{"2017-12-31":17.792457,"2018-12-31":17.789013,"2019-12-31":16.255698,"2020-12-31":20.326803,"2021-12-31":18.266053,"2022-12-31":22.85272,"2023-12-31":16.228788,"2024-12-31":18.952616,"2025-12-31":23.215721},"roc":{"2017-12-31":20.254037,"2018-12-31":19.747657,"2019-12-31":18.646447,"2020-12-31":24.945315,"2021-12-31":22.953684,"2022-12-31":29.306748,"2023-12-31":19.726609,"2024-12-31":22.631513,"2025-12-31":27.594835},"roic":{"2017-12-31":30.235208,"2018-12-31":28.988091,"2019-12-31":26.06521,"2020-12-31":34.690458,"2021-12-31":34.813127,"2022-12-31":45.966103,"2023-12-31":30.158642,"2024-12-31":36.124412,"2025-12-31":47.593077},"gross_margin":{"2015-12-31":48.653961,"2016-12-31":50.091034,"2017-12-31":50.624361,"2018-12-31":48.268254,"2019-12-31":46.047535,"2020-12-31":53.09894,"2021-12-31":51.627161,"2022-12-31":59.559167,"2023-12-31":54.359585,"2024-12-31":56.122354,"2025-12-31":59.891349},"op_margin":{"2015-12-31":37.94295,"2016-12-31":39.871561,"2017-12-31":39.445527,"2018-12-31":37.19179,"2019-12-31":34.832354,"2020-12-31":42.320826,"2021-12-31":40.945871,"2022-12-31":49.528831,"2023-12-31":42.62619,"2024-12-31":45.677693,"2025-12-31":50.828672},"incr_op_margin":{"2016-12-31":55.447626,"2017-12-31":25.759686,"2018-12-31":-3.582878,"2019-12-31":-28.361178,"2020-12-31":72.077481,"2021-12-31":33.525602,"2022-12-31":69.669551,"2023-12-31":195.597202,"2024-12-31":54.682332,"2025-12-31":67.126645},"pretax_margin":{"2015-12-31":41.550525,"2016-12-31":40.71169,"2017-12-31":40.530261,"2018-12-31":38.541277,"2019-12-31":36.436207,"2020-12-31":43.662065,"2021-12-31":41.768284,"2022-12-31":50.535651,"2023-12-31":45.302321,"2024-12-31":48.572583,"2025-12-31":53.600042},"net_margin":{"2015-12-31":35.904189,"2016-12-31":34.993174,"2017-12-31":35.29585,"2018-12-31":35.197479,"2019-12-31":33.079704,"2020-12-31":38.136432,"2021-12-31":37.315963,"2022-12-31":43.859146,"2023-12-31":39.400745,"2024-12-31":40.022704,"2025-12-31":44.567598},"common_margin":{"2015-12-31":35.904189,"2016-12-31":34.993174,"2017-12-31":35.29585,"2018-12-31":35.197479,"2019-12-31":33.079704,"2020-12-31":38.136432,"2021-12-31":37.315963,"2022-12-31":43.859146,"2023-12-31":39.400745,"2024-12-31":40.022704,"2025-12-31":44.567598},"tax_rate_pct":{"2015-12-31":13.594221,"2016-12-31":14.02471,"2017-12-31":12.904547,"2018-12-31":8.662432,"2019-12-31":9.191737,"2020-12-31":12.610306,"2021-12-31":10.580934,"2022-12-31":13.17902,"2023-12-31":13.09983,"2024-12-31":17.663184,"2025-12-31":16.972988},"payout":{"2015-12-31":38.528365,"2016-12-31":46.902585,"2017-12-31":52.612636,"2018-12-31":57.138537,"2019-12-31":73.260422,"2020-12-31":50.769818,"2021-12-31":44.869127,"2022-12-31":28.726707,"2023-12-31":34.250112,"2024-12-31":31.341627,"2025-12-31":27.496354},"sgr":{"2017-12-31":11.461423,"2018-12-31":9.866902,"2019-12-31":5.781327,"2020-12-31":14.582512,"2021-12-31":16.393924,"2022-12-31":28.01465,"2023-12-31":17.686992,"2024-12-31":20.728352,"2025-12-31":25.644039},"total_debt":{"2016-12-31":249161500000,"2017-12-31":213967900000,"2018-12-31":180554700000,"2019-12-31":175422300000,"2020-12-31":347231700000,"2021-12-31":732867700000,"2022-12-31":858410300000,"2023-12-31":927576100000,"2024-12-31":1018286800000,"2025-12-31":1032987700000},"debt_ebit":{"2016-12-31":0.659231,"2017-12-31":0.554955,"2018-12-31":0.470656,"2019-12-31":0.470678,"2020-12-31":0.612635,"2021-12-31":1.127522,"2022-12-31":0.765564,"2023-12-31":1.006631,"2024-12-31":0.770231,"2025-12-31":0.533543},"net_debt_ebit":{"2016-12-31":-0.772817,"2017-12-31":-0.880342,"2018-12-31":-1.035546,"2019-12-31":-0.751211,"2020-12-31":-0.552131,"2021-12-31":-0.510973,"2022-12-31":-0.43201,"2023-12-31":-0.583692,"2024-12-31":-0.839104,"2025-12-31":-0.896067},"equity_assets":{"2016-12-31":72.048618,"2017-12-31":74.997379,"2018-12-31":79.445168,"2019-12-31":71.253931,"2020-12-31":66.46421,"2021-12-31":57.693569,"2022-12-31":58.476052,"2023-12-31":61.992056,"2024-12-31":63.42522,"2025-12-31":67.504664},"debt_equity":{"2016-12-31":18.333496,"2017-12-31":14.324242,"2018-12-31":10.87398,"2019-12-31":10.870775,"2020-12-31":18.924655,"2021-12-31":34.098609,"2022-12-31":29.569565,"2023-12-31":27.046801,"2024-12-31":23.992056,"2025-12-31":19.290014},"debt_capital":{"2016-12-31":15.493074,"2017-12-31":12.529488,"2018-12-31":9.807513,"2019-12-31":9.804906,"2020-12-31":15.913147,"2021-12-31":25.428011,"2022-12-31":22.821382,"2023-12-31":21.288849,"2024-12-31":19.349672,"2025-12-31":16.170686},"debt_assets":{"2016-12-31":13.20903,"2017-12-31":10.742806,"2018-12-31":8.638852,"2019-12-31":7.745854,"2020-12-31":12.578122,"2021-12-31":19.672705,"2022-12-31":17.291114,"2023-12-31":16.766868,"2024-12-31":15.217014,"2025-12-31":13.021659},"net_debt_equity":{"2016-12-31":-0.214924,"2017-12-31":-0.22723,"2018-12-31":-0.239251,"2019-12-31":-0.173499,"2020-12-31":-0.170556,"2021-12-31":-0.154529,"2022-12-31":-0.166862,"2023-12-31":-0.15683,"2024-12-31":-0.261374,"2025-12-31":-0.323969},"net_debt_capital":{"2016-12-31":-18.162547,"2017-12-31":-19.875908,"2018-12-31":-21.578678,"2019-12-31":-15.648797,"2020-12-31":-14.341555,"2021-12-31":-11.523519,"2022-12-31":-12.878182,"2023-12-31":-12.344263,"2024-12-31":-21.079885,"2025-12-31":-27.158133},"ebit":{"2015-12-31":320047800000,"2016-12-31":377957800000,"2017-12-31":385559200000,"2018-12-31":383623500000,"2019-12-31":372701100000,"2020-12-31":566783700000,"2021-12-31":649980900000,"2022-12-31":1121278900000,"2023-12-31":921465600000,"2024-12-31":1322053000000,"2025-12-31":1936091700000},"cfo_liab":{"2016-12-31":1.025423,"2017-12-31":1.177026,"2018-12-31":1.338119,"2019-12-31":0.945876,"2020-12-31":0.889526,"2021-12-31":0.706753,"2022-12-31":0.786953,"2023-12-31":0.597579,"2024-12-31":0.756967,"2025-12-31":28.134259},"cfo_capex":{"2015-12-31":2.05765,"2016-12-31":1.64561,"2017-12-31":1.770536,"2018-12-31":1.818717,"2019-12-31":1.336032,"2020-12-31":1.621852,"2021-12-31":1.32527,"2022-12-31":1.487615,"2023-12-31":1.307586,"2024-12-31":1.910214,"2025-12-31":1.787926},"cash_assets":{"2016-12-31":28.693991,"2017-12-31":27.784446,"2018-12-31":27.646219,"2019-12-31":20.108371,"2020-12-31":23.914022,"2021-12-31":28.588022,"2022-12-31":27.048548,"2023-12-31":26.489077,"2024-12-31":31.794707,"2025-12-31":34.891105},"cash_debt":{"2016-12-31":2.172301,"2017-12-31":2.58633,"2018-12-31":3.200219,"2019-12-31":2.596017,"2020-12-31":1.901239,"2021-12-31":1.453182,"2022-12-31":1.564303,"2023-12-31":1.579846,"2024-12-31":2.089418,"2025-12-31":2.679467},"fcf_debt":{"2016-12-31":0.850008,"2017-12-31":1.190506,"2018-12-31":1.430992,"2019-12-31":0.881966,"2020-12-31":0.908406,"2021-12-31":0.372461,"2022-12-31":0.615006,"2023-12-31":0.314961,"2024-12-31":0.854544,"2025-12-31":0.970549},"liab_equity":{"2016-12-31":0.387367,"2017-12-31":0.332912,"2018-12-31":0.258322,"2019-12-31":0.403009,"2020-12-31":0.50405,"2021-12-31":0.732168,"2022-12-31":0.704999,"2023-12-31":0.606012,"2024-12-31":0.568412,"2025-12-31":0.0151},"inv_turnover":{"2017-12-31":7.875404,"2018-12-31":6.024306,"2019-12-31":6.200276,"2020-12-31":5.701553,"2021-12-31":4.647387,"2022-12-31":4.420197,"2023-12-31":4.179321,"2024-12-31":4.713433,"2025-12-31":5.304923},"dio":{"2017-12-31":46.346826,"2018-12-31":60.587896,"2019-12-31":58.868349,"2020-12-31":64.017646,"2021-12-31":78.538764,"2022-12-31":82.575496,"2023-12-31":87.334767,"2024-12-31":77.438253,"2025-12-31":68.804013},"inventories":{"2016-12-31":48682200000,"2017-12-31":73880700000,"2018-12-31":103231000000,"2019-12-31":82981200000,"2020-12-31":137353400000,"2021-12-31":193102300000,"2022-12-31":221149100000,"2023-12-31":250997100000,"2024-12-31":287868800000,"2025-12-31":288109500000},"asset_turnover":{"2017-12-31":0.504095,"2018-12-31":0.505406,"2019-12-31":0.49141,"2020-12-31":0.533002,"2021-12-31":0.489497,"2022-12-31":0.521048,"2023-12-31":0.41189,"2024-12-31":0.473547,"2025-12-31":0.52091},"mcap":{"2015-12-31":589914325000,"2016-12-31":745496125000,"2017-12-31":1028136395000,"2018-12-31":963051342000,"2019-12-31":1515885338000,"2020-12-31":2827439912000,"2021-12-31":3119674393000,"2022-12-31":1931466107999.9998,"2023-12-31":2696636800000,"2024-12-31":5120441724000,"2025-12-31":7879351087000},"ev_cash":{"2016-12-31":541253800000,"2017-12-31":553391700000,"2018-12-31":577814600000,"2019-12-31":455399300000,"2020-12-31":660170600000,"2021-12-31":1064990200000,"2022-12-31":1342814100000,"2023-12-31":1465427800000,"2024-12-31":2127627000000,"2025-12-31":2767856400000},"ev_pref":{"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":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2016-12-31":249161500000,"2017-12-31":213967900000,"2018-12-31":180554700000,"2019-12-31":175422300000,"2020-12-31":347231700000,"2021-12-31":732867700000,"2022-12-31":858410300000,"2023-12-31":927576100000,"2024-12-31":1018286800000,"2025-12-31":1032987700000},"ev":{"2016-12-31":453403825000,"2017-12-31":688712595000,"2018-12-31":565791442000,"2019-12-31":1235908338000,"2020-12-31":2514501012000,"2021-12-31":2787551893000,"2022-12-31":1447062308000,"2023-12-31":2158785100000,"2024-12-31":4011101524000,"2025-12-31":6144482387000},"capital":{"2016-12-31":1608212200000,"2017-12-31":1707714700000,"2018-12-31":1840983500000,"2019-12-31":1789127900000,"2020-12-31":2182043000000,"2021-12-31":2882127500000,"2022-12-31":3761430000000,"2023-12-31":4357098500000,"2024-12-31":5262553300000,"2025-12-31":6388026400000},"debt_capital_ev":{"2016-12-31":15.493074,"2017-12-31":12.529488,"2018-12-31":9.807513,"2019-12-31":9.804906,"2020-12-31":15.913147,"2021-12-31":25.428011,"2022-12-31":22.821382,"2023-12-31":21.288849,"2024-12-31":19.349672,"2025-12-31":16.170686},"debt_ev":{"2016-12-31":0.549536,"2017-12-31":0.310678,"2018-12-31":0.319119,"2019-12-31":0.141938,"2020-12-31":0.138092,"2021-12-31":0.262907,"2022-12-31":0.593209,"2023-12-31":0.429675,"2024-12-31":0.253867,"2025-12-31":0.168116},"ev_sales":{"2016-12-31":0.478305,"2017-12-31":0.704603,"2018-12-31":0.548527,"2019-12-31":1.15507,"2020-12-31":1.877537,"2021-12-31":1.756032,"2022-12-31":0.639192,"2023-12-31":0.998635,"2024-12-31":1.385859,"2025-12-31":1.613125},"ev_ebit":{"2016-12-31":1.199615,"2017-12-31":1.786269,"2018-12-31":1.474861,"2019-12-31":3.316084,"2020-12-31":4.436438,"2021-12-31":4.288667,"2022-12-31":1.290546,"2023-12-31":2.342773,"2024-12-31":3.033994,"2025-12-31":3.173653},"ev_cfo":{"2016-12-31":0.839894,"2017-12-31":1.176646,"2018-12-31":0.985778,"2019-12-31":2.009154,"2020-12-31":3.056526,"2021-12-31":2.506429,"2022-12-31":0.898462,"2023-12-31":1.738198,"2024-12-31":2.196447,"2025-12-31":2.7009},"ev_fcf":{"2016-12-31":2.140825,"2017-12-31":2.703696,"2018-12-31":2.189829,"2019-12-31":7.988213,"2020-12-31":7.971724,"2021-12-31":10.212122,"2022-12-31":2.741027,"2023-12-31":7.389291,"2024-12-31":4.609558,"2025-12-31":6.128762},"mcap_dil":{"2015-12-31":589914325000,"2016-12-31":745496125000,"2017-12-31":1028136395000,"2018-12-31":963051342000,"2019-12-31":1515885338000,"2020-12-31":2827439912000,"2021-12-31":3119674393000,"2022-12-31":1931466107999.9998,"2023-12-31":2696636800000,"2024-12-31":5120441724000,"2025-12-31":7879351087000},"ev_dil":{"2016-12-31":453403825000,"2017-12-31":688712595000,"2018-12-31":565791442000,"2019-12-31":1235908338000,"2020-12-31":2514501012000,"2021-12-31":2787551893000,"2022-12-31":1447062308000,"2023-12-31":2158785100000,"2024-12-31":4011101524000,"2025-12-31":6144482387000},"ev_per_share":{"2016-12-31":17.485483,"2017-12-31":26.560148,"2018-12-31":21.819703,"2019-12-31":47.662709,"2020-12-31":96.971536,"2021-12-31":107.501722,"2022-12-31":55.808213,"2023-12-31":83.256911,"2024-12-31":154.703926,"2025-12-31":236.979763},"sales_base":{"2015-12-31":843497400000,"2016-12-31":947938300000,"2017-12-31":977447200000,"2018-12-31":1031473600000,"2019-12-31":1069985400000,"2020-12-31":1339254800000,"2021-12-31":1587415000000,"2022-12-31":2263891300000,"2023-12-31":2161735800000,"2024-12-31":2894307700000,"2025-12-31":3809054300000},"ebit_base":{"2015-12-31":320047800000,"2016-12-31":377957800000,"2017-12-31":385559200000,"2018-12-31":383623500000,"2019-12-31":372701100000,"2020-12-31":566783700000,"2021-12-31":649980900000,"2022-12-31":1121278900000,"2023-12-31":921465600000,"2024-12-31":1322053000000,"2025-12-31":1936091700000},"cfo_base":{"2015-12-31":529879400000,"2016-12-31":539834600000,"2017-12-31":585318200000,"2018-12-31":573954300000,"2019-12-31":615138700000,"2020-12-31":822666200000,"2021-12-31":1112160700000,"2022-12-31":1610599200000,"2023-12-31":1241967300000,"2024-12-31":1826177100000,"2025-12-31":2274975600000},"fcf_base":{"2015-12-31":272362600000,"2016-12-31":211789300000,"2017-12-31":254730000000,"2018-12-31":258372400000,"2019-12-31":154716500000,"2020-12-31":315427500000,"2021-12-31":272965000000,"2022-12-31":527927100000,"2023-12-31":292150500000,"2024-12-31":870170600000,"2025-12-31":1002565100000},"pe":{"2015-12-31":1.947774,"2016-12-31":2.24785,"2017-12-31":2.981203,"2018-12-31":2.652857,"2019-12-31":4.282784,"2020-12-31":5.535025,"2021-12-31":5.267513,"2022-12-31":1.945417,"2023-12-31":3.165906,"2024-12-31":4.421088,"2025-12-31":4.641668},"pe_avg":{"2015-12-31":1.943671,"2016-12-31":2.09235,"2017-12-31":2.690168,"2018-12-31":2.895907,"2019-12-31":3.209721,"2020-12-31":3.542046,"2021-12-31":5.211842,"2022-12-31":2.365495,"2023-12-31":2.889657,"2024-12-31":3.591109,"2025-12-31":3.517637},"pe_high":{"2015-12-31":2.132705,"2016-12-31":2.437842,"2017-12-31":3.232331,"2018-12-31":3.265714,"2019-12-31":4.282784,"2020-12-31":5.535025,"2021-12-31":6.044658,"2022-12-31":3.673544,"2023-12-31":3.200609,"2024-12-31":4.642042,"2025-12-31":4.737132},"pe_low":{"2015-12-31":1.616438,"2016-12-31":1.627052,"2017-12-31":2.213534,"2018-12-31":2.550714,"2019-12-31":2.561905,"2020-12-31":2.260406,"2021-12-31":4.7338,"2022-12-31":1.619483,"2023-12-31":2.37656,"2024-12-31":2.219163,"2025-12-31":2.15931},"pb":{"2016-12-31":0.548542,"2017-12-31":0.688294,"2018-12-31":0.580002,"2019-12-31":0.939382,"2020-12-31":1.540998,"2021-12-31":1.451511,"2022-12-31":0.66533,"2023-12-31":0.786301,"2024-12-31":1.206437,"2025-12-31":1.47139},"pb_avg":{"2016-12-31":0.510595,"2017-12-31":0.6211,"2018-12-31":0.63314,"2019-12-31":0.704017,"2020-12-31":0.986135,"2021-12-31":1.43617,"2022-12-31":0.808996,"2023-12-31":0.71769,"2024-12-31":0.979951,"2025-12-31":1.115077},"pb_high":{"2016-12-31":0.594906,"2017-12-31":0.746273,"2018-12-31":0.713992,"2019-12-31":0.939382,"2020-12-31":1.540998,"2021-12-31":1.665661,"2022-12-31":1.256347,"2023-12-31":0.79492,"2024-12-31":1.266732,"2025-12-31":1.501652},"pb_low":{"2016-12-31":0.397049,"2017-12-31":0.511056,"2018-12-31":0.55767,"2019-12-31":0.561926,"2020-12-31":0.629316,"2021-12-31":1.304442,"2022-12-31":0.553861,"2023-12-31":0.590255,"2024-12-31":0.605571,"2025-12-31":0.684492},"ptb":{"2016-12-31":0.548542,"2017-12-31":0.688294,"2018-12-31":0.580002,"2019-12-31":0.939382,"2020-12-31":1.540998,"2021-12-31":1.451511,"2022-12-31":0.66533,"2023-12-31":0.786301,"2024-12-31":1.206437,"2025-12-31":1.47139},"ptb_avg":{"2016-12-31":0.510595,"2017-12-31":0.6211,"2018-12-31":0.63314,"2019-12-31":0.704017,"2020-12-31":0.986135,"2021-12-31":1.43617,"2022-12-31":0.808996,"2023-12-31":0.71769,"2024-12-31":0.979951,"2025-12-31":1.115077},"ptb_high":{"2016-12-31":0.594906,"2017-12-31":0.746273,"2018-12-31":0.713992,"2019-12-31":0.939382,"2020-12-31":1.540998,"2021-12-31":1.665661,"2022-12-31":1.256347,"2023-12-31":0.79492,"2024-12-31":1.266732,"2025-12-31":1.501652},"ptb_low":{"2016-12-31":0.397049,"2017-12-31":0.511056,"2018-12-31":0.55767,"2019-12-31":0.561926,"2020-12-31":0.629316,"2021-12-31":1.304442,"2022-12-31":0.553861,"2023-12-31":0.590255,"2024-12-31":0.605571,"2025-12-31":0.684492},"ps":{"2015-12-31":0.699367,"2016-12-31":0.78644,"2017-12-31":1.051859,"2018-12-31":0.933666,"2019-12-31":1.416735,"2020-12-31":2.111204,"2021-12-31":1.965254,"2022-12-31":0.853162,"2023-12-31":1.247441,"2024-12-31":1.769142,"2025-12-31":2.068585},"ps_avg":{"2015-12-31":0.697894,"2016-12-31":0.732036,"2017-12-31":0.949173,"2018-12-31":1.019206,"2019-12-31":1.061768,"2020-12-31":1.351029,"2021-12-31":1.944484,"2022-12-31":1.037387,"2023-12-31":1.138592,"2024-12-31":1.437018,"2025-12-31":1.567654},"ps_high":{"2015-12-31":0.765769,"2016-12-31":0.852911,"2017-12-31":1.140464,"2018-12-31":1.149359,"2019-12-31":1.416735,"2020-12-31":2.111204,"2021-12-31":2.255199,"2022-12-31":1.611032,"2023-12-31":1.261114,"2024-12-31":1.857559,"2025-12-31":2.111128},"ps_low":{"2015-12-31":0.580398,"2016-12-31":0.569245,"2017-12-31":0.781002,"2018-12-31":0.897717,"2019-12-31":0.847472,"2020-12-31":0.862178,"2021-12-31":1.766132,"2022-12-31":0.710224,"2023-12-31":0.93642,"2024-12-31":0.88802,"2025-12-31":0.962308},"pcf":{"2015-12-31":1.113299,"2016-12-31":1.380971,"2017-12-31":1.756543,"2018-12-31":1.677923,"2019-12-31":2.464298,"2020-12-31":3.436922,"2021-12-31":2.805057,"2022-12-31":1.199222,"2023-12-31":2.171262,"2024-12-31":2.803913,"2025-12-31":3.463488},"pcf_avg":{"2015-12-31":1.110954,"2016-12-31":1.28544,"2017-12-31":1.585063,"2018-12-31":1.831651,"2019-12-31":1.846862,"2020-12-31":2.1994,"2021-12-31":2.775411,"2022-12-31":1.458173,"2023-12-31":1.981803,"2024-12-31":2.277529,"2025-12-31":2.624766},"pcf_high":{"2015-12-31":1.219001,"2016-12-31":1.497693,"2017-12-31":1.904509,"2018-12-31":2.065554,"2019-12-31":2.464298,"2020-12-31":3.436922,"2021-12-31":3.218903,"2022-12-31":2.2645,"2023-12-31":2.195063,"2024-12-31":2.944045,"2025-12-31":3.534721},"pcf_low":{"2015-12-31":0.923916,"2016-12-31":0.999583,"2017-12-31":1.304227,"2018-12-31":1.613318,"2019-12-31":1.474111,"2020-12-31":1.403578,"2021-12-31":2.520844,"2022-12-31":0.998305,"2023-12-31":1.629908,"2024-12-31":1.407423,"2025-12-31":1.611219},"pfcf":{"2015-12-31":2.165915,"2016-12-31":3.51999,"2017-12-31":4.036181,"2018-12-31":3.727377,"2019-12-31":9.797826,"2020-12-31":8.963835,"2021-12-31":11.428844,"2022-12-31":3.658585,"2023-12-31":9.2303,"2024-12-31":5.884411,"2025-12-31":7.859191},"pfcf_avg":{"2015-12-31":2.161353,"2016-12-31":3.276486,"2017-12-31":3.642155,"2018-12-31":4.068872,"2019-12-31":7.342955,"2020-12-31":5.736254,"2021-12-31":11.308054,"2022-12-31":4.448592,"2023-12-31":8.424887,"2024-12-31":4.77972,"2025-12-31":5.956001},"pfcf_high":{"2015-12-31":2.371558,"2016-12-31":3.817505,"2017-12-31":4.376177,"2018-12-31":4.588467,"2019-12-31":9.797826,"2020-12-31":8.963835,"2021-12-31":13.115005,"2022-12-31":6.908532,"2023-12-31":9.331478,"2024-12-31":6.178498,"2025-12-31":8.020829},"pfcf_low":{"2015-12-31":1.797472,"2016-12-31":2.54786,"2017-12-31":2.996852,"2018-12-31":3.583862,"2019-12-31":5.86093,"2020-12-31":3.660671,"2021-12-31":10.270855,"2022-12-31":3.045628,"2023-12-31":6.928938,"2024-12-31":2.953677,"2025-12-31":3.656105},"evs_avg":{"2016-12-31":0.423901,"2017-12-31":0.601917,"2018-12-31":0.634068,"2019-12-31":0.800104,"2020-12-31":1.117363,"2021-12-31":1.735262,"2022-12-31":0.823418,"2023-12-31":0.889787,"2024-12-31":1.053734,"2025-12-31":1.112195},"evs_high":{"2016-12-31":0.544776,"2017-12-31":0.793209,"2018-12-31":0.764221,"2019-12-31":1.15507,"2020-12-31":1.877537,"2021-12-31":2.045977,"2022-12-31":1.397062,"2023-12-31":1.012309,"2024-12-31":1.474276,"2025-12-31":1.655669},"evs_low":{"2016-12-31":0.261111,"2017-12-31":0.433746,"2018-12-31":0.512578,"2019-12-31":0.585808,"2020-12-31":0.628512,"2021-12-31":1.55691,"2022-12-31":0.496254,"2023-12-31":0.687615,"2024-12-31":0.504737,"2025-12-31":0.506849},"evb_avg":{"2016-12-31":1.063167,"2017-12-31":1.525946,"2018-12-31":1.70486,"2019-12-31":2.297013,"2020-12-31":2.64022,"2021-12-31":4.237941,"2022-12-31":1.662502,"2023-12-31":2.087417,"2024-12-31":2.306891,"2025-12-31":2.188125},"evb_high":{"2016-12-31":1.366328,"2017-12-31":2.010897,"2018-12-31":2.05481,"2019-12-31":3.316084,"2020-12-31":4.436438,"2021-12-31":4.996785,"2022-12-31":2.820705,"2023-12-31":2.374852,"2024-12-31":3.227561,"2025-12-31":3.257353},"evb_low":{"2016-12-31":0.654881,"2017-12-31":1.099609,"2018-12-31":1.378203,"2019-12-31":1.681792,"2020-12-31":1.485112,"2021-12-31":3.80236,"2022-12-31":1.00195,"2023-12-31":1.613127,"2024-12-31":1.104996,"2025-12-31":0.997171},"earnings_yield":{"2015-12-31":51.340659,"2016-12-31":44.486957,"2017-12-31":33.543506,"2018-12-31":37.695207,"2019-12-31":23.349299,"2020-12-31":18.066764,"2021-12-31":18.984291,"2022-12-31":51.402873,"2023-12-31":31.586538,"2024-12-31":22.618867,"2025-12-31":21.54398},"fcf_yield":{"2015-12-31":46.169857,"2016-12-31":28.409175,"2017-12-31":24.775896,"2018-12-31":26.828518,"2019-12-31":10.206346,"2020-12-31":11.15594,"2021-12-31":8.749791,"2022-12-31":27.332972,"2023-12-31":10.833884,"2024-12-31":16.994053,"2025-12-31":12.723955},"shareholder_yield":{"2023-12-31":10.81799,"2024-12-31":7.150641,"2025-12-31":5.924082},"peg":{"2016-12-31":0.236531,"2017-12-31":0.747639,"2018-12-31":0.504043,"2019-12-31":-1.713114,"2020-12-31":0.124881,"2021-12-31":0.330478,"2022-12-31":0.028759,"2023-12-31":-0.222836,"2024-12-31":0.12287,"2025-12-31":0.099684},"price":{"2015-12-31":22.75,"2016-12-31":28.75,"2017-12-31":39.65,"2018-12-31":37.14,"2019-12-31":58.46,"2020-12-31":109.04,"2021-12-31":120.31,"2022-12-31":74.49,"2023-12-31":104,"2024-12-31":197.49,"2025-12-31":303.89},"price_avg":{"2015-12-31":22.702075,"2016-12-31":26.761154,"2017-12-31":35.779231,"2018-12-31":40.542692,"2019-12-31":43.812692,"2020-12-31":69.778302,"2021-12-31":119.038462,"2022-12-31":90.574808,"2023-12-31":94.925222,"2024-12-31":160.414841,"2025-12-31":230.29968},"price_high":{"2015-12-31":24.91,"2016-12-31":31.18,"2017-12-31":42.99,"2018-12-31":45.72,"2019-12-31":58.46,"2020-12-31":109.04,"2021-12-31":138.06,"2022-12-31":140.66,"2023-12-31":105.14,"2024-12-31":207.36,"2025-12-31":310.14},"price_low":{"2015-12-31":18.88,"2016-12-31":20.81,"2017-12-31":29.44,"2018-12-31":35.71,"2019-12-31":34.97,"2020-12-31":44.53,"2021-12-31":108.12,"2022-12-31":62.01,"2023-12-31":78.07,"2024-12-31":99.13,"2025-12-31":141.37},"ev_avg":{"2016-12-31":401832447576.9231,"2017-12-31":588342387615.3848,"2018-12-31":654024274346.1538,"2019-12-31":856099255346.1538,"2020-12-31":1496433401415.0942,"2021-12-31":2754580519230.769,"2022-12-31":1864128503615.3848,"2023-12-31":1923483372044.4448,"2024-12-31":3049831638507.9365,"2025-12-31":4236410492944},"shares_out":{"2015-12-31":25930300000,"2016-12-31":25930300000,"2017-12-31":25930300000,"2018-12-31":25930300000,"2019-12-31":25930300000,"2020-12-31":25930300000,"2021-12-31":25930300000,"2022-12-31":25929200000,"2023-12-31":25929200000,"2024-12-31":25927600000,"2025-12-31":25928300000},"shares_dil":{"2015-12-31":25930300000,"2016-12-31":25930300000,"2017-12-31":25930300000,"2018-12-31":25930300000,"2019-12-31":25930300000,"2020-12-31":25930300000,"2021-12-31":25930300000,"2022-12-31":25929200000,"2023-12-31":25929200000,"2024-12-31":25927600000,"2025-12-31":25928300000},"rev_ps":{"2015-12-31":32.529412,"2016-12-31":36.557167,"2017-12-31":37.695175,"2018-12-31":39.778699,"2019-12-31":41.263904,"2020-12-31":51.648257,"2021-12-31":61.218536,"2022-12-31":87.310496,"2023-12-31":83.370709,"2024-12-31":111.630375,"2025-12-31":146.907213},"ebit_ps":{"2015-12-31":12.342618,"2016-12-31":14.575913,"2017-12-31":14.869061,"2018-12-31":14.79441,"2019-12-31":14.373189,"2020-12-31":21.857969,"2021-12-31":25.066463,"2022-12-31":43.243868,"2023-12-31":35.537757,"2024-12-31":50.99018,"2025-12-31":74.670985},"eps":{"2015-12-31":11.68,"2016-12-31":12.79,"2017-12-31":13.3,"2018-12-31":14,"2019-12-31":13.65,"2020-12-31":19.7,"2021-12-31":22.84,"2022-12-31":38.29,"2023-12-31":32.85,"2024-12-31":44.67,"2025-12-31":65.47},"cfo_ps":{"2015-12-31":20.434758,"2016-12-31":20.818679,"2017-12-31":22.572751,"2018-12-31":22.134503,"2019-12-31":23.722776,"2020-12-31":31.726058,"2021-12-31":42.890391,"2022-12-31":62.115268,"2023-12-31":47.898404,"2024-12-31":70.433712,"2025-12-31":87.741024},"fcf_ps":{"2015-12-31":10.503642,"2016-12-31":8.167638,"2017-12-31":9.823643,"2018-12-31":9.964111,"2019-12-31":5.96663,"2020-12-31":12.164437,"2021-12-31":10.526874,"2022-12-31":20.360331,"2023-12-31":11.267239,"2024-12-31":33.561556,"2025-12-31":38.666827},"cash_ps":{"2016-12-31":20.873411,"2017-12-31":21.341508,"2018-12-31":22.283375,"2019-12-31":17.562439,"2020-12-31":25.459428,"2021-12-31":41.071264,"2022-12-31":51.787718,"2023-12-31":56.516506,"2024-12-31":82.060314,"2025-12-31":106.7504},"bvps":{"2016-12-31":52.411684,"2017-12-31":57.606229,"2018-12-31":64.034307,"2019-12-31":62.232431,"2020-12-31":70.759355,"2021-12-31":82.886037,"2022-12-31":111.959478,"2023-12-31":132.264875,"2024-12-31":163.696852,"2025-12-31":206.53258},"tbvps":{"2016-12-31":52.411684,"2017-12-31":57.606229,"2018-12-31":64.034307,"2019-12-31":62.232431,"2020-12-31":70.759355,"2021-12-31":82.886037,"2022-12-31":111.959478,"2023-12-31":132.264875,"2024-12-31":163.696852,"2025-12-31":206.53258},"buyback_ps":{"2023-12-31":0,"2024-12-31":0.119147,"2025-12-31":0},"fcf_margin":{"2015-12-31":32.289679,"2016-12-31":22.342098,"2017-12-31":26.060743,"2018-12-31":25.048862,"2019-12-31":14.459683,"2020-12-31":23.552464,"2021-12-31":17.195566,"2022-12-31":23.319454,"2023-12-31":13.514626,"2024-12-31":30.064896,"2025-12-31":26.320578}},"ttm":{},"masked":{}}