{"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":"TWLO","kind":"industrial","as_of":"2026-08-07","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":{"2016-12-31":-18.527951,"2017-12-31":-18.485027,"2018-12-31":-30.560557,"2019-12-31":-13.017636,"2020-12-31":-7.712474,"2021-12-31":-9.750499,"2022-12-31":-11.636086,"2023-12-31":-10.008489,"2024-12-31":-1.237204,"2025-12-31":0.42897},"roa":{"2016-12-31":-14.494309,"2017-12-31":-14.773281,"2018-12-31":-16.496403,"2019-12-31":-9.938559,"2020-12-31":-6.708303,"2021-12-31":-8.448801,"2022-12-31":-9.827875,"2023-12-31":-8.401097,"2024-12-31":-1.018879,"2025-12-31":0.344606},"roc":{"2016-12-31":-14.633893,"2017-12-31":-15.145507,"2018-12-31":-22.813637,"2019-12-31":-12.113193,"2020-12-31":-7.111612,"2021-12-31":-8.714335,"2022-12-31":-8.081833,"2023-12-31":-6.219414,"2024-12-31":-0.43152,"2025-12-31":1.091472},"roic":{"2016-12-31":-206.758203,"2017-12-31":-112.551259,"2018-12-31":null,"2019-12-31":-24.349814,"2020-12-31":-11.157433,"2021-12-31":-14.628152,"2022-12-31":-13.553537,"2023-12-31":-9.82163,"2024-12-31":-0.639542,"2025-12-31":1.502148},"gross_margin":{"2014-12-31":53.376629,"2015-12-31":55.395132,"2016-12-31":56.54353,"2017-12-31":54.163952,"2018-12-31":53.721539,"2019-12-31":53.674233,"2020-12-31":51.973747,"2021-12-31":48.937079,"2022-12-31":47.397409,"2023-12-31":49.204551,"2024-12-31":51.10349,"2025-12-31":48.917039},"ebitda_margin":{"2014-12-31":-28.056412,"2015-12-31":-18.671931,"2016-12-31":-11.898967,"2017-12-31":-11.856549,"2018-12-31":-13.712433,"2019-12-31":-22.861376,"2020-12-31":-19.48267,"2021-12-31":-23.126081,"2022-12-31":-24.205523,"2023-12-31":-14.254594,"2024-12-31":3.415764,"2025-12-31":6.971199},"op_margin":{"2014-12-31":-30.032866,"2015-12-31":-21.203698,"2016-12-31":-14.897146,"2017-12-31":-16.55907,"2018-12-31":-17.726634,"2019-12-31":-32.595454,"2020-12-31":-27.977507,"2021-12-31":-32.218011,"2022-12-31":-31.500441,"2023-12-31":-21.101411,"2024-12-31":-1.204746,"2025-12-31":3.114173},"incr_op_margin":{"2015-12-31":-11.156226,"2016-12-31":-5.363353,"2017-12-31":-20.346797,"2018-12-31":-19.582389,"2019-12-31":-52.549437,"2020-12-31":-19.626085,"2021-12-31":-39.135032,"2022-12-31":-29.42908,"2023-12-31":100.348876,"2024-12-31":270.587752,"2025-12-31":34.720216},"pretax_margin":{"2014-12-31":-30.10265,"2015-12-31":-21.197108,"2016-12-31":-14.782844,"2017-12-31":-15.789434,"2018-12-31":-18.637771,"2019-12-31":-31.928269,"2020-12-31":-28.631676,"2021-12-31":-33.813633,"2022-12-31":-32.50203,"2023-12-31":-23.994757,"2024-12-31":-1.987714,"2025-12-31":1.087263},"net_margin":{"2014-12-31":-30.117282,"2015-12-31":-21.270197,"2016-12-31":-14.900391,"2017-12-31":-15.966117,"2018-12-31":-18.759451,"2019-12-31":-27.066696,"2020-12-31":-27.868412,"2021-12-31":-33.425539,"2022-12-31":-32.829054,"2023-12-31":-24.44522,"2024-12-31":-2.454063,"2025-12-31":0.667703},"common_margin":{"2014-12-31":-30.117282,"2015-12-31":-23.30232,"2016-12-31":-14.900391,"2017-12-31":-15.966117,"2018-12-31":-18.759451,"2019-12-31":-27.066696,"2020-12-31":-27.868412,"2021-12-31":-33.425539,"2022-12-31":-32.829054,"2023-12-31":-24.44522,"2024-12-31":-2.454063,"2025-12-31":0.667703},"tax_rate_pct":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":38.588594},"total_debt":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":458190000,"2020-12-31":302068000,"2021-12-31":985907000,"2022-12-31":987382000,"2023-12-31":988953000,"2024-12-31":990587000,"2025-12-31":992287000},"st_debt":{"2019-12-31":6924000,"2020-12-31":9062000},"debt_ebitda":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":6.505208,"2025-12-31":2.809054},"net_debt_ebitda":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-9.153196,"2025-12-31":-4.184209},"debt_ebit":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":6.288178},"net_debt_ebit":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":-9.366516},"equity_assets":{"2015-12-31":74.040098,"2016-12-31":79.828396,"2017-12-31":80.004536,"2018-12-31":42.600441,"2019-12-31":83.087034,"2020-12-31":89.093277,"2021-12-31":84.866583,"2022-12-31":84.040007,"2023-12-31":83.83116,"2024-12-31":80.614146,"2025-12-31":80.049473},"debt_equity":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":10.706847,"2020-12-31":3.573642,"2021-12-31":8.937226,"2022-12-31":9.351057,"2023-12-31":10.161292,"2024-12-31":12.455567,"2025-12-31":12.686584},"debt_capital":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":9.671351,"2020-12-31":3.450339,"2021-12-31":8.204014,"2022-12-31":8.55141,"2023-12-31":9.224013,"2024-12-31":11.07599,"2025-12-31":11.258291},"debt_assets":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":8.896002,"2020-12-31":3.183875,"2021-12-31":7.584718,"2022-12-31":7.858629,"2023-12-31":8.518329,"2024-12-31":10.040949,"2025-12-31":10.155544},"net_debt_equity":{"2015-12-31":-0.933205,"2016-12-31":-0.927812,"2017-12-31":-0.808326,"2018-12-31":-1.707629,"2019-12-31":-0.325863,"2020-12-31":-0.323889,"2021-12-31":-0.396319,"2022-12-31":-0.299998,"2023-12-31":-0.310611,"2024-12-31":-0.175257,"2025-12-31":-0.188972},"net_debt_capital":{"2015-12-31":-93.320472,"2016-12-31":-92.781236,"2017-12-31":-80.832634,"2018-12-31":-170.762947,"2019-12-31":-29.434792,"2020-12-31":-31.271348,"2021-12-31":-36.380455,"2022-12-31":-27.434355,"2023-12-31":-28.19606,"2024-12-31":-15.584545,"2025-12-31":-16.769719},"ebitda":{"2014-12-31":-24927000,"2015-12-31":-31167000,"2016-12-31":-33000000,"2017-12-31":-47310000,"2018-12-31":-89140000,"2019-12-31":-259355000,"2020-12-31":-343241000,"2021-12-31":-657206000,"2022-12-31":-926181000,"2023-12-31":-592128000,"2024-12-31":152276000,"2025-12-31":353246000},"ebitda_capex":{"2014-12-31":-25966000,"2015-12-31":-32882000,"2016-12-31":-47174000,"2017-12-31":-56558000,"2018-12-31":-94249000,"2019-12-31":-304723000,"2020-12-31":-369046000,"2021-12-31":-703254000},"ebit":{"2014-12-31":-26683000,"2015-12-31":-35393000,"2016-12-31":-41315000,"2017-12-31":-66074000,"2018-12-31":-115235000,"2019-12-31":-369785000,"2020-12-31":-492901000,"2021-12-31":-915584000,"2022-12-31":-1205308000,"2023-12-31":-876541000,"2024-12-31":-53708000,"2025-12-31":157802000},"cash_ratio":{"2015-12-31":2.691071,"2016-12-31":4.147197,"2017-12-31":3.704115,"2018-12-31":5.430252,"2019-12-31":7.494046,"2020-12-31":6.780616,"2021-12-31":7.615496,"2022-12-31":5.141407,"2023-12-31":5.434121,"2024-12-31":2.907024,"2025-12-31":2.785028},"current_ratio":{"2015-12-31":3.374502,"2016-12-31":4.794584,"2017-12-31":4.498644,"2018-12-31":6.334431,"2019-12-31":8.337976,"2020-12-31":7.522395,"2021-12-31":8.43185,"2022-12-31":6.167217,"2023-12-31":6.642275,"2024-12-31":4.202896,"2025-12-31":4.032351},"quick_ratio":{"2015-12-31":3.163193,"2016-12-31":4.502714,"2017-12-31":4.253136,"2018-12-31":6.139286,"2019-12-31":8.117239,"2020-12-31":7.340874,"2021-12-31":8.16729,"2022-12-31":5.818882,"2023-12-31":6.196379,"2024-12-31":3.624563,"2025-12-31":3.502875},"cfo_avg_cl":{"2016-12-31":0.176807,"2017-12-31":-0.04283,"2018-12-31":0.073802,"2019-12-31":0.072971,"2020-12-31":0.093897,"2021-12-31":-0.10104,"2022-12-31":-0.336531,"2023-12-31":0.536391,"2024-12-31":0.919131,"2025-12-31":1.17529},"cfo_liab":{"2015-12-31":-0.45883,"2016-12-31":0.121218,"2017-12-31":-0.036248,"2018-12-31":0.01352,"2019-12-31":0.016127,"2020-12-31":0.031557,"2021-12-31":-0.029582,"2022-12-31":-0.12685,"2023-12-31":0.220947,"2024-12-31":0.374504,"2025-12-31":0.514657},"cfo_capex":{"2014-12-31":-16.708373,"2015-12-31":-10.939942,"2016-12-31":0.711937,"2017-12-31":-0.352509,"2018-12-31":1.562537,"2019-12-31":0.309646,"2020-12-31":1.265414,"2021-12-31":-1.263725},"wc":{"2015-12-31":96032000,"2016-12-31":279676000,"2017-12-31":274738000,"2018-12-31":735138000,"2019-12-31":1814109000,"2020-12-31":2924029000,"2021-12-31":5228678000,"2022-12-31":4175928000,"2023-12-31":4165675000,"2024-12-31":2627079000,"2025-12-31":2689720000},"wc_assets":{"2015-12-31":60.966505,"2016-12-31":67.768371,"2017-12-31":61.08248,"2018-12-31":71.462122,"2019-12-31":35.221888,"2020-12-31":30.820023,"2021-12-31":40.224938,"2022-12-31":33.236445,"2023-12-31":35.880966,"2024-12-31":26.629025,"2025-12-31":27.527892},"cash_assets":{"2015-12-31":69.094568,"2016-12-31":74.065773,"2017-12-31":64.669773,"2018-12-31":72.745769,"2019-12-31":35.971017,"2020-12-31":32.040184,"2021-12-31":41.218922,"2022-12-31":33.070427,"2023-12-31":34.557246,"2024-12-31":24.169133,"2025-12-31":25.282671},"cash_debt":{"2019-12-31":4.043504,"2020-12-31":10.063267,"2021-12-31":5.43447,"2022-12-31":4.208168,"2023-12-31":4.056811,"2024-12-31":2.407057,"2025-12-31":2.489544},"fcf_debt":{"2019-12-31":-0.068356,"2020-12-31":0.022674,"2021-12-31":-0.10573},"liab_equity":{"2015-12-31":0.35062,"2016-12-31":0.252687,"2017-12-31":0.249929,"2018-12-31":1.347394,"2019-12-31":0.203557,"2020-12-31":0.122419,"2021-12-31":0.17832,"2022-12-31":0.189909,"2023-12-31":0.192874,"2024-12-31":0.240477,"2025-12-31":0.249227},"altman_z":{"2016-12-31":18.663478,"2017-12-31":15.150937,"2018-12-31":9.361758,"2019-12-31":9.796083,"2020-12-31":32.410045,"2021-12-31":14.736145,"2022-12-31":2.735088,"2023-12-31":4.3406,"2024-12-31":4.860648,"2025-12-31":6.379606},"interest_cover_cfo":{"2021-12-31":-1.81979,"2022-12-31":-5.783147,"2023-12-31":11.803928,"2024-12-31":19.896185,"2025-12-31":27.697642},"ar_turnover":{"2016-12-31":12.245182,"2017-12-31":11.513071,"2018-12-31":9.232267,"2019-12-31":9.011617,"2020-12-31":8.695105,"2021-12-31":8.889331,"2022-12-31":8.178329,"2023-12-31":7.482698,"2024-12-31":7.744264,"2025-12-31":8.271149},"dso":{"2016-12-31":29.807642,"2017-12-31":31.703098,"2018-12-31":39.535252,"2019-12-31":40.503273,"2020-12-31":41.977644,"2021-12-31":41.060459,"2022-12-31":44.630146,"2023-12-31":48.779197,"2024-12-31":47.131657,"2025-12-31":44.1293},"ap_turnover":{"2016-12-31":37.237757,"2017-12-31":23.923479,"2018-12-31":20.319543,"2019-12-31":18.2502,"2020-12-31":17.068922,"2021-12-31":18.922588,"2022-12-31":18.470794,"2023-12-31":17.279625,"2024-12-31":19.836057,"2025-12-31":27.944661},"dpo":{"2016-12-31":9.801879,"2017-12-31":15.256978,"2018-12-31":17.963002,"2019-12-31":19.999781,"2020-12-31":21.383893,"2021-12-31":19.289116,"2022-12-31":19.760926,"2023-12-31":21.123144,"2024-12-31":18.400834,"2025-12-31":13.061529},"asset_turnover":{"2016-12-31":0.972747,"2017-12-31":0.92529,"2018-12-31":0.879365,"2019-12-31":0.367188,"2020-12-31":0.240714,"2021-12-31":0.252765,"2022-12-31":0.299365,"2023-12-31":0.34367,"2024-12-31":0.41518,"2025-12-31":0.516106},"mcap":{"2016-12-31":2517120609.8,"2017-12-31":2217687185.6,"2018-12-31":8608901212.56,"2019-12-31":13900797403.570002,"2020-12-31":55530086874,"2021-12-31":47524469190.659996,"2022-12-31":9105370712.64,"2023-12-31":13804225645.77,"2024-12-31":16494164131.76,"2025-12-31":21678989855.04},"ev_cash":{"2015-12-31":108835000,"2016-12-31":305665000,"2017-12-31":290873000,"2018-12-31":748343000,"2019-12-31":1852693000,"2020-12-31":3039791000,"2021-12-31":5357882000,"2022-12-31":4155069000,"2023-12-31":4011995000,"2024-12-31":2384399000,"2025-12-31":2470342000},"ev_pref":{"2014-12-31":0,"2015-12-31":239911000,"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":{"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":458190000,"2020-12-31":302068000,"2021-12-31":985907000,"2022-12-31":987382000,"2023-12-31":988953000,"2024-12-31":990587000,"2025-12-31":992287000},"ev":{"2016-12-31":2211455609.8,"2017-12-31":1926814185.6,"2018-12-31":7860558212.559999,"2019-12-31":12506294403.570002,"2020-12-31":52792363874,"2021-12-31":43152494190.659996,"2022-12-31":5937683712.639999,"2023-12-31":10781183645.77,"2024-12-31":15100352131.760002,"2025-12-31":20200934855.04},"capital":{"2015-12-31":116625000,"2016-12-31":329447000,"2017-12-31":359846000,"2018-12-31":438235000,"2019-12-31":4737601000,"2020-12-31":8754733000,"2021-12-31":12017373000,"2022-12-31":11546424000,"2023-12-31":10721505000,"2024-12-31":8943553000,"2025-12-31":8813833000},"debt_capital_ev":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":9.671351,"2020-12-31":3.450339,"2021-12-31":8.204014,"2022-12-31":8.55141,"2023-12-31":9.224013,"2024-12-31":11.07599,"2025-12-31":11.258291},"debt_ev":{"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.036637,"2020-12-31":0.005722,"2021-12-31":0.022847,"2022-12-31":0.166291,"2023-12-31":0.09173,"2024-12-31":0.0656,"2025-12-31":0.049121},"ev_sales":{"2016-12-31":7.973951,"2017-12-31":4.828866,"2018-12-31":12.09192,"2019-12-31":11.023929,"2020-12-31":29.965423,"2021-12-31":15.184708,"2022-12-31":1.5518,"2023-12-31":2.595408,"2024-12-31":3.387221,"2025-12-31":3.986591},"ev_ebitda":{"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":99.16436,"2025-12-31":57.186592},"ev_ebit":{"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":128.014441},"ev_cfo":{"2016-12-31":219.151284,"2017-12-31":null,"2018-12-31":984.662184,"2019-12-31":890.254442,"2020-12-31":1616.719663,"2021-12-31":null,"2022-12-31":null,"2023-12-31":25.99429,"2024-12-31":21.082781,"2025-12-31":20.135615},"ev_fcf":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":2735.058529,"2019-12-31":null,"2020-12-31":7708.039695,"2021-12-31":null},"mcap_dil":{"2019-12-31":13064240309.78,"2020-12-31":49660882425.5,"2021-12-31":45868683653.1,"2022-12-31":8959388100.48,"2023-12-31":13909083524.28,"2024-12-31":17933187834.239998,"2025-12-31":22728379394.56},"ev_dil":{"2019-12-31":11669737309.78,"2020-12-31":46923159425.5,"2021-12-31":41496708653.1,"2022-12-31":5791701100.48,"2023-12-31":10886041524.28,"2024-12-31":16539375834.239998,"2025-12-31":21250324394.56},"ev_per_share":{"2016-12-31":25.346618,"2017-12-31":20.504612,"2018-12-31":78.542569,"2019-12-31":90.355043,"2020-12-31":321.811403,"2021-12-31":239.11425,"2022-12-31":31.9272,"2023-12-31":59.254928,"2024-12-31":98.946879,"2025-12-31":132.542198},"sales_base":{"2014-12-31":88846000,"2015-12-31":166919000,"2016-12-31":277335000,"2017-12-31":399020000,"2018-12-31":650067000,"2019-12-31":1134468000,"2020-12-31":1761776000,"2021-12-31":2841839000,"2022-12-31":3826321000,"2023-12-31":4153945000,"2024-12-31":4458036000,"2025-12-31":5067220000},"ebitda_base":{"2014-12-31":-24927000,"2015-12-31":-31167000,"2016-12-31":-33000000,"2017-12-31":-47310000,"2018-12-31":-89140000,"2019-12-31":-259355000,"2020-12-31":-343241000,"2021-12-31":-657206000,"2022-12-31":-926181000,"2023-12-31":-592128000,"2024-12-31":152276000,"2025-12-31":353246000},"ebit_base":{"2014-12-31":-26683000,"2015-12-31":-35393000,"2016-12-31":-41315000,"2017-12-31":-66074000,"2018-12-31":-115235000,"2019-12-31":-369785000,"2020-12-31":-492901000,"2021-12-31":-915584000,"2022-12-31":-1205308000,"2023-12-31":-876541000,"2024-12-31":-53708000,"2025-12-31":157802000},"cfo_base":{"2014-12-31":-17360000,"2015-12-31":-18762000,"2016-12-31":10091000,"2017-12-31":-3260000,"2018-12-31":7983000,"2019-12-31":14048000,"2020-12-31":32654000,"2021-12-31":-58192000,"2022-12-31":-254368000,"2023-12-31":414752000,"2024-12-31":716241000,"2025-12-31":1003244000},"fcf_base":{"2014-12-31":-18399000,"2015-12-31":-20477000,"2016-12-31":-4083000,"2017-12-31":-12508000,"2018-12-31":2874000,"2019-12-31":-31320000,"2020-12-31":6849000,"2021-12-31":-104240000},"pe":{"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":677.333333},"pe_avg":{"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":549.244952},"pe_high":{"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":706.428571},"pe_low":{"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":387.333333},"pb":{"2016-12-31":7.640442,"2017-12-31":6.162879,"2018-12-31":19.644486,"2019-12-31":3.248297,"2020-12-31":6.569536,"2021-12-31":4.308083,"2022-12-31":0.862329,"2023-12-31":1.418356,"2024-12-31":2.073964,"2025-12-31":2.771701},"pb_avg":{"2016-12-31":11.267807,"2017-12-31":7.519043,"2018-12-31":13.55901,"2019-12-31":3.87677,"2020-12-31":4.072127,"2021-12-31":5.657783,"2022-12-31":1.846117,"2023-12-31":1.16852,"2024-12-31":1.32594,"2025-12-31":2.247554},"pb_high":{"2016-12-31":17.044673,"2017-12-31":8.630641,"2018-12-31":21.578789,"2019-12-31":4.849966,"2020-12-31":7.084425,"2021-12-31":7.121081,"2022-12-31":4.054497,"2023-12-31":1.455371,"2024-12-31":2.205985,"2025-12-31":2.890761},"pb_low":{"2016-12-31":6.965117,"2017-12-31":6.162879,"2018-12-31":5.59966,"2019-12-31":2.864051,"2020-12-31":1.552429,"2021-12-31":4.059911,"2022-12-31":0.752777,"2023-12-31":0.856772,"2024-12-31":1.017409,"2025-12-31":1.584999},"ptb":{"2016-12-31":7.975314,"2017-12-31":6.888703,"2018-12-31":23.1104,"2019-12-31":9.134576,"2020-12-31":19.209923,"2021-12-31":10.072397,"2022-12-31":2.057732,"2023-12-31":3.335324,"2024-12-31":6.674565,"2025-12-31":9.079467},"ptb_avg":{"2016-12-31":11.761662,"2017-12-31":8.404589,"2018-12-31":15.951251,"2019-12-31":10.901913,"2020-12-31":11.907272,"2021-12-31":13.228027,"2022-12-31":4.405294,"2023-12-31":2.747824,"2024-12-31":4.267226,"2025-12-31":7.362478},"ptb_high":{"2016-12-31":17.791722,"2017-12-31":9.647104,"2018-12-31":25.385976,"2019-12-31":13.638651,"2020-12-31":20.715505,"2021-12-31":16.64925,"2022-12-31":9.67504,"2023-12-31":3.422367,"2024-12-31":7.099444,"2025-12-31":9.469481},"ptb_low":{"2016-12-31":7.27039,"2017-12-31":6.888703,"2018-12-31":6.587619,"2019-12-31":8.054035,"2020-12-31":4.539444,"2021-12-31":9.492165,"2022-12-31":1.796313,"2023-12-31":2.014734,"2024-12-31":3.274291,"2025-12-31":5.192097},"ps":{"2016-12-31":9.076102,"2017-12-31":5.557835,"2018-12-31":13.243098,"2019-12-31":12.253142,"2020-12-31":31.51938,"2021-12-31":16.723139,"2022-12-31":2.379667,"2023-12-31":3.32316,"2024-12-31":3.699872,"2025-12-31":4.278281},"ps_avg":{"2016-12-31":13.385059,"2017-12-31":6.780857,"2018-12-31":9.140646,"2019-12-31":14.623851,"2020-12-31":19.537289,"2021-12-31":21.962413,"2022-12-31":5.094508,"2023-12-31":2.737803,"2024-12-31":2.365427,"2025-12-31":3.469229},"ps_high":{"2016-12-31":20.247414,"2017-12-31":7.783324,"2018-12-31":14.547086,"2019-12-31":18.294918,"2020-12-31":33.989717,"2021-12-31":27.642649,"2022-12-31":11.188713,"2023-12-31":3.409886,"2024-12-31":3.935393,"2025-12-31":4.462057},"ps_low":{"2016-12-31":8.273881,"2017-12-31":5.557835,"2018-12-31":3.774945,"2019-12-31":10.803701,"2020-12-31":7.448258,"2021-12-31":15.759784,"2022-12-31":2.077348,"2023-12-31":2.007387,"2024-12-31":1.815019,"2025-12-31":2.446537},"pcf":{"2016-12-31":249.442138,"2017-12-31":null,"2018-12-31":1078.404261,"2019-12-31":989.521455,"2020-12-31":1700.560019,"2021-12-31":null,"2022-12-31":null,"2023-12-31":33.283084,"2024-12-31":23.028791,"2025-12-31":21.608891},"pcf_avg":{"2016-12-31":367.866938,"2017-12-31":null,"2018-12-31":744.335786,"2019-12-31":1180.971752,"2020-12-31":1054.09223,"2021-12-31":null,"2022-12-31":null,"2023-12-31":27.42044,"2024-12-31":14.722917,"2025-12-31":17.522501},"pcf_high":{"2016-12-31":556.467798,"2017-12-31":null,"2018-12-31":1184.589846,"2019-12-31":1477.434454,"2020-12-31":1833.841725,"2021-12-31":null,"2022-12-31":null,"2023-12-31":34.151682,"2024-12-31":24.494724,"2025-12-31":22.537113},"pcf_low":{"2016-12-31":227.394392,"2017-12-31":null,"2018-12-31":307.399122,"2019-12-31":872.469629,"2020-12-31":401.854641,"2021-12-31":null,"2022-12-31":null,"2023-12-31":20.104966,"2024-12-31":11.297062,"2025-12-31":12.357053},"pfcf":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":2995.442315,"2019-12-31":null,"2020-12-31":8107.765641,"2021-12-31":null},"pfcf_avg":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":2067.513077,"2019-12-31":null,"2020-12-31":5025.599018,"2021-12-31":null},"pfcf_high":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":3290.38996,"2019-12-31":null,"2020-12-31":8743.21327,"2021-12-31":null},"pfcf_low":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":853.850797,"2019-12-31":null,"2020-12-31":1915.923703,"2021-12-31":null},"evs_avg":{"2016-12-31":12.282908,"2017-12-31":6.051889,"2018-12-31":7.989468,"2019-12-31":13.394638,"2020-12-31":17.983333,"2021-12-31":20.423982,"2022-12-31":4.26664,"2023-12-31":2.010051,"2024-12-31":2.052775,"2025-12-31":3.177539},"evs_high":{"2016-12-31":19.145263,"2017-12-31":7.054355,"2018-12-31":13.395908,"2019-12-31":17.065705,"2020-12-31":32.435761,"2021-12-31":26.104218,"2022-12-31":10.360846,"2023-12-31":2.682134,"2024-12-31":3.622742,"2025-12-31":4.170367},"evs_low":{"2016-12-31":7.17173,"2017-12-31":4.828866,"2018-12-31":2.623767,"2019-12-31":9.574488,"2020-12-31":5.894301,"2021-12-31":14.221352,"2022-12-31":1.249481,"2023-12-31":1.279635,"2024-12-31":1.502367,"2025-12-31":2.154847},"eve_avg":{"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":60.097093,"2025-12-31":45.580952},"eve_high":{"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":106.059482,"2025-12-31":59.82281},"eve_low":{"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":43.98334,"2025-12-31":30.910708},"evb_avg":{"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":102.03476},"evb_high":{"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":133.915718},"evb_low":{"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":69.194838},"earnings_yield":{"2016-12-31":-2.70364,"2017-12-31":-2.966102,"2018-12-31":-1.464776,"2019-12-31":-2.349895,"2020-12-31":-0.98966,"2021-12-31":-2.069568,"2022-12-31":-14.011438,"2023-12-31":-7.301964,"2024-12-31":-0.610659,"2025-12-31":0.147638},"fcf_yield":{"2016-12-31":-0.162209,"2017-12-31":-0.564011,"2018-12-31":0.033384,"2019-12-31":-0.225311,"2020-12-31":0.012334,"2021-12-31":-0.21934},"peg":{"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":-5.138391},"price":{"2016-12-31":28.85,"2017-12-31":23.6,"2018-12-31":86.02,"2019-12-31":100.43,"2020-12-31":338.5,"2021-12-31":263.34,"2022-12-31":48.96,"2023-12-31":75.87,"2024-12-31":108.08,"2025-12-31":142.24},"price_avg":{"2016-12-31":42.546786,"2017-12-31":28.793269,"2018-12-31":59.372692,"2019-12-31":119.860962,"2020-12-31":209.819245,"2021-12-31":345.843077,"2022-12-31":104.815962,"2023-12-31":62.505889,"2024-12-31":69.098413,"2025-12-31":115.34144},"price_high":{"2016-12-31":64.36,"2017-12-31":33.05,"2018-12-31":94.49,"2019-12-31":149.95,"2020-12-31":365.03,"2021-12-31":435.29,"2022-12-31":230.2,"2023-12-31":77.85,"2024-12-31":114.96,"2025-12-31":148.35},"price_low":{"2016-12-31":26.3,"2017-12-31":23.6,"2018-12-31":24.52,"2019-12-31":88.55,"2020-12-31":79.99,"2021-12-31":248.17,"2022-12-31":42.74,"2023-12-31":45.83,"2024-12-31":53.02,"2025-12-31":81.34},"ev_avg":{"2016-12-31":3406480275.638571,"2017-12-31":2414824635.788462,"2018-12-31":5193689583.127692,"2019-12-31":15195788177.36981,"2020-12-31":31682604676.22792,"2021-12-31":58041667644.61846,"2022-12-31":16325535761.632118,"2023-12-31":8349640145.929222,"2024-12-31":9151344923.498413,"2025-12-31":16101289119.978241},"shares_out":{"2015-12-31":17324003,"2016-12-31":87248548,"2017-12-31":93969796,"2018-12-31":100080228,"2019-12-31":138412799,"2020-12-31":164047524,"2021-12-31":180468099,"2022-12-31":185975709,"2023-12-31":181945771,"2024-12-31":152610697,"2025-12-31":152411346},"shares_dil":{"2019-12-31":130083046,"2020-12-31":146708663,"2021-12-31":174180465,"2022-12-31":182994038,"2023-12-31":183327844,"2024-12-31":165925128,"2025-12-31":159788944},"shares_basic":{"2019-12-31":130083046,"2020-12-31":146708663,"2021-12-31":174180465,"2022-12-31":182994038,"2023-12-31":183327844,"2024-12-31":165925128,"2025-12-31":152986390},"rev_ps":{"2019-12-31":8.721106,"2020-12-31":12.008671,"2021-12-31":16.315486,"2022-12-31":20.909539,"2023-12-31":22.65856,"2024-12-31":26.867757,"2025-12-31":31.711956},"ebitda_ps":{"2019-12-31":-1.993765,"2020-12-31":-2.33961,"2021-12-31":-3.773133,"2022-12-31":-5.061263,"2023-12-31":-3.229886,"2024-12-31":0.917739,"2025-12-31":2.210704},"ebit_ps":{"2019-12-31":-2.842684,"2020-12-31":-3.359727,"2021-12-31":-5.256525,"2022-12-31":-6.586597,"2023-12-31":-4.781276,"2024-12-31":-0.323688,"2025-12-31":0.987565},"eps_basic":{"2019-12-31":-2.36,"2020-12-31":-3.35,"2021-12-31":-5.45,"2022-12-31":-6.86,"2023-12-31":-5.54,"2024-12-31":-0.66,"2025-12-31":0.22},"eps":{"2014-12-31":-1.58,"2015-12-31":-2.19,"2016-12-31":-0.78,"2017-12-31":-0.7,"2018-12-31":-1.26,"2019-12-31":-2.36,"2020-12-31":-3.35,"2021-12-31":-5.45,"2022-12-31":-6.86,"2023-12-31":-5.54,"2024-12-31":-0.66,"2025-12-31":0.21},"cfo_ps":{"2019-12-31":0.107993,"2020-12-31":0.222577,"2021-12-31":-0.33409,"2022-12-31":-1.390034,"2023-12-31":2.262351,"2024-12-31":4.316652,"2025-12-31":6.278557},"fcf_ps":{"2019-12-31":-0.240769,"2020-12-31":0.046684,"2021-12-31":-0.59846},"cash_ps":{"2015-12-31":6.282324,"2016-12-31":3.503382,"2017-12-31":3.095388,"2018-12-31":7.477431,"2019-12-31":13.385272,"2020-12-31":18.529941,"2021-12-31":29.688804,"2022-12-31":22.341998,"2023-12-31":22.050499,"2024-12-31":15.624062,"2025-12-31":16.208386},"bvps":{"2015-12-31":6.731989,"2016-12-31":3.77596,"2017-12-31":3.829379,"2018-12-31":4.378837,"2019-12-31":30.91774,"2020-12-31":51.525709,"2021-12-31":61.126959,"2022-12-31":56.776458,"2023-12-31":53.491499,"2024-12-31":52.112769,"2025-12-31":51.31866},"tbvps":{"2015-12-31":6.416993,"2016-12-31":3.617413,"2017-12-31":3.425899,"2018-12-31":3.722134,"2019-12-31":10.994489,"2020-12-31":17.621101,"2021-12-31":26.14472,"2022-12-31":23.793183,"2023-12-31":22.747415,"2024-12-31":16.192816,"2025-12-31":15.666117},"buyback_ps":{"2019-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":3.647842,"2024-12-31":14.068996,"2025-12-31":5.438042},"fcf_margin":{"2014-12-31":-20.708867,"2015-12-31":-12.267627,"2016-12-31":-1.472227,"2017-12-31":-3.13468,"2018-12-31":0.442108,"2019-12-31":-2.760765,"2020-12-31":0.388755,"2021-12-31":-3.668047}},"ttm":{"roe":{"2017-06-30":-14.455473,"2017-09-30":-18.536867,"2017-12-31":-18.485027,"2018-03-31":-20.905197,"2018-06-30":-22.876213,"2018-09-30":-23.743496,"2018-12-31":-30.560557,"2019-03-31":-7.301955,"2019-06-30":-8.602334,"2019-09-30":-11.188091,"2019-12-31":-13.017636,"2020-03-31":-9.634735,"2020-06-30":-8.648771,"2020-09-30":-8.000096,"2020-12-31":-7.712474,"2021-03-31":-8.311384,"2021-06-30":-9.731946,"2021-09-30":-9.948399,"2021-12-31":-9.750499,"2022-03-31":-9.118846,"2022-06-30":-9.843014,"2022-09-30":-12.197669,"2022-12-31":-11.636086,"2023-03-31":-12.965131,"2023-06-30":-11.721035,"2023-09-30":-8.575753,"2023-12-31":-10.008489,"2024-03-31":-7.372549,"2024-06-30":-6.371366,"2024-09-30":-5.078369,"2024-12-31":-1.237204,"2025-03-31":-0.390064,"2025-06-30":0.242104,"2025-09-30":0.833755,"2025-12-31":0.42897,"2026-03-31":1.316868,"2026-06-30":13.497359},"roa":{"2017-06-30":-11.67156,"2017-09-30":-14.639963,"2017-12-31":-14.773281,"2018-03-31":-16.044955,"2018-06-30":-12.6573,"2018-09-30":-12.949228,"2018-12-31":-16.496403,"2019-03-31":-5.853872,"2019-06-30":-6.670962,"2019-09-30":-8.635116,"2019-12-31":-9.938559,"2020-03-31":-7.86857,"2020-06-30":-7.167436,"2020-09-30":-6.791945,"2020-12-31":-6.708303,"2021-03-31":-6.92457,"2021-06-30":-8.198538,"2021-09-30":-8.505905,"2021-12-31":-8.448801,"2022-03-31":-7.679033,"2022-06-30":-8.344753,"2022-09-30":-10.302029,"2022-12-31":-9.827875,"2023-03-31":-10.930312,"2023-06-30":-9.849754,"2023-09-30":-7.18791,"2023-12-31":-8.401097,"2024-03-31":-6.178098,"2024-06-30":-5.303573,"2024-09-30":-4.223257,"2024-12-31":-1.018879,"2025-03-31":-0.322564,"2025-06-30":0.1989,"2025-09-30":0.680703,"2025-12-31":0.344606,"2026-03-31":1.07218,"2026-06-30":11.105975},"roc":{"2017-06-30":-11.602498,"2017-09-30":-14.970446,"2017-12-31":-15.145507,"2018-03-31":-17.048841,"2018-06-30":-18.143809,"2018-09-30":-18.308194,"2018-12-31":-22.813637,"2019-03-31":-7.012766,"2019-06-30":-8.390268,"2019-09-30":-10.213251,"2019-12-31":-12.113193,"2020-03-31":-9.250589,"2020-06-30":-8.440511,"2020-09-30":-5.801751,"2020-12-31":-7.111612,"2021-03-31":-7.221255,"2021-06-30":-8.322377,"2021-09-30":-8.660321,"2021-12-31":-8.714335,"2022-03-31":-7.890268,"2022-06-30":-8.785056,"2022-09-30":-8.510348,"2022-12-31":-8.081833,"2023-03-31":-8.519932,"2023-06-30":-7.496624,"2023-09-30":-5.153215,"2023-12-31":-6.219414,"2024-03-31":-4.766518,"2024-06-30":-4.082641,"2024-09-30":-3.358977,"2024-12-31":-0.43152,"2025-03-31":0.104708,"2025-06-30":0.347126,"2025-09-30":1.074341,"2025-12-31":1.091472,"2026-03-31":2.168868,"2026-06-30":2.410303},"roic":{"2017-06-30":-97.076773,"2017-09-30":-111.545962,"2017-12-31":-112.551259,"2018-03-31":-114.965513,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":-10.501928,"2019-06-30":-19.33661,"2019-09-30":-20.760675,"2019-12-31":-24.349814,"2020-03-31":-14.081988,"2020-06-30":-14.462869,"2020-09-30":-11.027806,"2020-12-31":-11.157433,"2021-03-31":-13.535017,"2021-06-30":-15.860506,"2021-09-30":-16.527537,"2021-12-31":-14.628152,"2022-03-31":-14.823838,"2022-06-30":-15.656645,"2022-09-30":-14.355074,"2022-12-31":-13.553537,"2023-03-31":-14.08308,"2023-06-30":-11.610526,"2023-09-30":-8.035739,"2023-12-31":-9.82163,"2024-03-31":-7.417923,"2024-06-30":-6.089481,"2024-09-30":-4.974397,"2024-12-31":-0.639542,"2025-03-31":0.154641,"2025-06-30":0.497695,"2025-09-30":1.502214,"2025-12-31":1.502148,"2026-03-31":2.970107,"2026-06-30":3.31786},"gross_margin":{"2017-03-31":57.107677,"2017-06-30":56.90604,"2017-09-30":55.684428,"2017-12-31":54.163952,"2018-03-31":53.446516,"2018-06-30":53.15154,"2018-09-30":53.730029,"2018-12-31":53.721539,"2019-03-31":53.805514,"2019-06-30":54.000057,"2019-09-30":53.817989,"2019-12-31":53.674233,"2020-03-31":53.419965,"2020-06-30":52.838671,"2020-09-30":52.315669,"2020-12-31":51.973747,"2021-03-31":51.357998,"2021-06-30":50.667723,"2021-09-30":50.105783,"2021-12-31":48.937079,"2022-03-31":48.524981,"2022-06-30":47.962848,"2022-09-30":47.440973,"2022-12-31":47.397409,"2023-03-31":47.484158,"2023-06-30":47.870089,"2023-09-30":48.601401,"2023-12-31":49.204551,"2024-03-31":50.001562,"2024-06-30":50.655435,"2024-09-30":50.924271,"2024-12-31":51.10349,"2025-03-31":50.523918,"2025-06-30":49.95659,"2025-09-30":49.3468,"2025-12-31":48.917039,"2026-03-31":48.690581,"2026-06-30":48.535136},"ebitda_margin":{"2017-03-31":-12.780032,"2017-06-30":-9.60511,"2017-09-30":-11.537831,"2017-12-31":-11.844268,"2018-03-31":-12.498072,"2018-06-30":-13.98057,"2018-09-30":-12.099265,"2018-12-31":-13.712433,"2019-03-31":-18.148232,"2019-06-30":-21.095221,"2019-09-30":-23.101774,"2019-12-31":-22.861376,"2020-03-31":-20.01837,"2020-06-30":-18.554792,"2020-09-30":-17.628535,"2020-12-31":-19.48267,"2021-03-31":-21.165225,"2021-06-30":-21.863362,"2021-09-30":-22.616575,"2021-12-31":-23.126081,"2022-03-31":-21.398088,"2022-06-30":-22.603029,"2022-09-30":-27.265015,"2022-12-31":-24.205523,"2023-03-31":-24.489238,"2023-06-30":-19.599504,"2023-09-30":-10.824047,"2023-12-31":-14.254594,"2024-03-31":-9.289055,"2024-06-30":-6.837019,"2024-09-30":-4.784899,"2024-12-31":3.415764,"2025-03-31":4.693169,"2025-06-30":5.688599,"2025-09-30":6.384171,"2025-12-31":6.971199,"2026-03-31":7.967913,"2026-06-30":8.068244},"op_margin":{"2017-03-31":-16.276808,"2017-06-30":-13.637457,"2017-09-30":-16.043266,"2017-12-31":-16.55907,"2018-03-31":-17.146591,"2018-06-30":-18.362807,"2018-09-30":-16.304071,"2018-12-31":-17.726634,"2019-03-31":-23.679667,"2019-06-30":-28.403347,"2019-09-30":-31.757657,"2019-12-31":-32.595454,"2020-03-31":-29.607794,"2020-06-30":-27.57206,"2020-09-30":-25.982679,"2020-12-31":-27.977507,"2021-03-31":-30.074246,"2021-06-30":-30.917109,"2021-09-30":-32.084399,"2021-12-31":-32.218011,"2022-03-31":-29.932489,"2022-06-30":-30.741522,"2022-09-30":-34.857186,"2022-12-31":-31.500441,"2023-03-31":-31.625446,"2023-06-30":-26.690374,"2023-09-30":-17.876141,"2023-12-31":-21.101411,"2024-03-31":-15.638855,"2024-06-30":-12.577244,"2024-09-30":-9.89046,"2024-12-31":-1.204746,"2025-03-31":0.280967,"2025-06-30":1.456938,"2025-09-30":2.343608,"2025-12-31":3.114173,"2026-03-31":4.571885,"2026-06-30":5.203265},"incr_op_margin":{"2018-03-31":-19.108252,"2018-06-30":-28.567672,"2018-09-30":-16.792564,"2018-12-31":-19.582389,"2019-03-31":-32.869918,"2019-06-30":-41.128092,"2019-09-30":-51.172222,"2019-12-31":-52.549437,"2020-03-31":-38.337105,"2020-06-30":-26.137218,"2020-09-30":-15.154718,"2020-12-31":-19.626085,"2021-03-31":-30.893757,"2021-06-30":-36.312808,"2021-09-30":-41.489611,"2021-12-31":-39.135032,"2022-03-31":-29.685491,"2022-06-30":-30.396221,"2022-09-30":-41.293677,"2022-12-31":-29.42908,"2023-03-31":-38.001681,"2023-06-30":-5.499068,"2023-09-30":117.225887,"2023-12-31":100.348876,"2024-03-31":251.414256,"2024-06-30":292.830173,"2024-09-30":128.589242,"2024-12-31":270.587752,"2025-03-31":171.930091,"2025-06-30":122.822317,"2025-09-30":97.65411,"2025-12-31":34.720216,"2026-03-31":31.955334,"2026-06-30":26.221891},"pretax_margin":{"2017-03-31":-16.004021,"2017-06-30":-13.241884,"2017-09-30":-15.44338,"2017-12-31":-15.789434,"2018-03-31":-16.411957,"2018-06-30":-18.186413,"2018-09-30":-16.673054,"2018-12-31":-18.637771,"2019-03-31":-24.637643,"2019-06-30":-29.107474,"2019-09-30":-31.746739,"2019-12-31":-31.928269,"2020-03-31":-29.048087,"2020-06-30":-26.783127,"2020-09-30":-25.813801,"2020-12-31":-28.631676,"2021-03-31":-31.01642,"2021-06-30":-32.958282,"2021-09-30":-33.994154,"2021-12-31":-33.813633,"2022-03-31":-31.330187,"2022-06-30":-31.554513,"2022-09-30":-36.031342,"2022-12-31":-32.50203,"2023-03-31":-34.13295,"2023-06-30":-29.518953,"2023-09-30":-20.896663,"2023-12-31":-23.994757,"2024-03-31":-16.932404,"2024-06-30":-13.470036,"2024-09-30":-10.018296,"2024-12-31":-1.987714,"2025-03-31":-0.36802,"2025-06-30":0.908514,"2025-09-30":1.619689,"2025-12-31":1.087263,"2026-03-31":2.466056,"2026-06-30":3.098813},"net_margin":{"2017-03-31":-16.073446,"2017-06-30":-13.422743,"2017-09-30":-15.69356,"2017-12-31":-15.966117,"2018-03-31":-16.609796,"2018-06-30":-18.290341,"2018-09-30":-16.70407,"2018-12-31":-18.759451,"2019-03-31":-17.865639,"2019-06-30":-23.065778,"2019-09-30":-26.199697,"2019-12-31":-27.066696,"2020-03-31":-28.854199,"2020-06-30":-26.773931,"2020-09-30":-26.012842,"2020-12-31":-27.868412,"2021-03-31":-30.335257,"2021-06-30":-32.40209,"2021-09-30":-32.893371,"2021-12-31":-33.425539,"2022-03-31":-30.857658,"2022-06-30":-31.158557,"2022-09-30":-36.167437,"2022-12-31":-32.829054,"2023-03-31":-34.785833,"2023-06-30":-30.110967,"2023-09-30":-21.43669,"2023-12-31":-24.44522,"2024-03-31":-17.371868,"2024-06-30":-14.019766,"2024-09-30":-10.655103,"2024-12-31":-2.454063,"2025-03-31":-0.742607,"2025-06-30":0.428048,"2025-09-30":1.372882,"2025-12-31":0.667703,"2026-03-31":1.960818,"2026-06-30":20.615118},"common_margin":{"2017-03-31":-16.073446,"2017-06-30":-13.422743,"2017-09-30":-15.69356,"2017-12-31":-15.966117,"2018-03-31":-16.609796,"2018-06-30":-18.290341,"2018-09-30":-16.70407,"2018-12-31":-18.759451,"2019-03-31":-17.865639,"2019-06-30":-23.065778,"2019-09-30":-26.199697,"2019-12-31":-27.066696,"2020-03-31":-28.854199,"2020-06-30":-26.773931,"2020-09-30":-26.012842,"2020-12-31":-27.868412,"2021-03-31":-30.335257,"2021-06-30":-32.40209,"2021-09-30":-32.893371,"2021-12-31":-33.425539,"2022-03-31":-30.857658,"2022-06-30":-31.158557,"2022-09-30":-36.167437,"2022-12-31":-32.829054,"2023-03-31":-34.785833,"2023-06-30":-30.110967,"2023-09-30":-21.43669,"2023-12-31":-24.44522,"2024-03-31":-17.371868,"2024-06-30":-14.019766,"2024-09-30":-10.655103,"2024-12-31":-2.454063,"2025-03-31":-0.742607,"2025-06-30":0.428048,"2025-09-30":1.372882,"2025-12-31":0.667703,"2026-03-31":1.960818,"2026-06-30":20.615118},"tax_rate_pct":{"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":52.884772,"2025-09-30":15.237951,"2025-12-31":38.588594,"2026-03-31":20.487678,"2026-06-30":-565.258635},"total_debt":{"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":2773000,"2019-06-30":2237000,"2019-09-30":452184000,"2019-12-31":458190000,"2020-03-31":464367000,"2020-06-30":470545000,"2020-09-30":432697000,"2020-12-31":302068000,"2021-03-31":1218048000,"2021-06-30":985219000,"2021-09-30":985547000,"2021-12-31":985907000,"2022-03-31":986243000,"2022-06-30":986619000,"2022-09-30":986985000,"2022-12-31":987382000,"2023-03-31":987769000,"2023-06-30":988160000,"2023-09-30":988555000,"2023-12-31":988953000,"2024-03-31":989356000,"2024-06-30":989762000,"2024-09-30":990173000,"2024-12-31":990587000,"2025-03-31":991006000,"2025-06-30":991429000,"2025-09-30":991856000,"2025-12-31":992287000,"2026-03-31":992722000,"2026-06-30":993162000},"st_debt":{"2018-12-31":0,"2019-03-31":6044000,"2019-06-30":5920000,"2019-09-30":6509000,"2019-12-31":6924000,"2020-03-31":6539000,"2020-06-30":7134000,"2020-09-30":8862000,"2020-12-31":9062000},"lt_debt":{"2018-12-31":0,"2019-03-31":2773000,"2019-06-30":2237000},"debt_ebitda":{"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":6.505208,"2025-03-31":4.606995,"2025-06-30":3.68513,"2025-09-30":3.173157,"2025-12-31":2.809054,"2026-03-31":2.350016,"2026-06-30":2.209044},"net_debt_ebitda":{"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":-9.153196,"2025-03-31":-6.77364,"2025-06-30":-5.765685,"2025-09-30":-4.69342,"2025-12-31":-4.184209,"2026-03-31":-3.204161,"2026-06-30":-3.699308},"debt_ebit":{"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":76.953409,"2025-06-30":14.388555,"2025-09-30":8.643927,"2025-12-31":6.288178,"2026-03-31":4.095624,"2026-06-30":3.42537},"net_debt_ebit":{"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":-113.144199,"2025-06-30":-22.51206,"2025-09-30":-12.785239,"2025-12-31":-9.366516,"2026-03-31":-5.584233,"2026-06-30":-5.73619},"equity_assets":{"2016-06-30":79.403419,"2016-09-30":77.598468,"2016-12-31":79.828396,"2017-03-31":78.614874,"2017-06-30":81.769712,"2017-09-30":80.036433,"2017-12-31":80.004536,"2018-03-31":75.091913,"2018-06-30":43.583899,"2018-09-30":43.271,"2018-12-31":42.600441,"2019-03-31":80.763448,"2019-06-30":84.10201,"2019-09-30":83.842371,"2019-12-31":83.087034,"2020-03-31":82.39076,"2020-06-30":81.684787,"2020-09-30":85.700824,"2020-12-31":89.093277,"2021-03-31":83.704007,"2021-06-30":85.323648,"2021-09-30":85.396314,"2021-12-31":84.866583,"2022-03-31":84.691651,"2022-06-30":84.247432,"2022-09-30":83.49461,"2022-12-31":84.040007,"2023-03-31":83.900668,"2023-06-30":83.805038,"2023-09-30":84.15923,"2023-12-31":83.83116,"2024-03-31":83.687556,"2024-06-30":82.601451,"2024-09-30":81.983225,"2024-12-31":80.614146,"2025-03-31":81.553983,"2025-06-30":81.678346,"2025-09-30":81.291492,"2025-12-31":80.049473,"2026-03-31":81.280594,"2026-06-30":82.831599},"ltd_equity":{"2018-12-31":0,"2019-03-31":0.083336,"2019-06-30":0.052061},"ltd_capital":{"2018-12-31":0,"2019-03-31":0.083266,"2019-06-30":0.052034},"ltd_assets":{"2018-12-31":0,"2019-03-31":0.067305,"2019-06-30":0.043785},"debt_equity":{"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":0.083336,"2019-06-30":0.052061,"2019-09-30":10.553985,"2019-12-31":10.706847,"2020-03-31":10.909533,"2020-06-30":10.888238,"2020-09-30":7.509144,"2020-12-31":3.573642,"2021-03-31":11.886647,"2021-06-30":9.212724,"2021-09-30":8.893425,"2021-12-31":8.937226,"2022-03-31":9.033653,"2022-06-30":9.099977,"2022-09-30":9.372287,"2022-12-31":9.351057,"2023-03-31":9.572457,"2023-06-30":9.904818,"2023-09-30":9.905975,"2023-12-31":10.161292,"2024-03-31":10.471891,"2024-06-30":11.40348,"2024-09-30":12.03292,"2024-12-31":12.455567,"2025-03-31":12.380934,"2025-06-30":12.325194,"2025-09-30":12.562631,"2025-12-31":12.686584,"2026-03-31":12.753228,"2026-06-30":11.062411},"debt_capital":{"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":0.083266,"2019-06-30":0.052034,"2019-09-30":9.546454,"2019-12-31":9.671351,"2020-03-31":9.836425,"2020-06-30":9.81911,"2020-09-30":6.984656,"2020-12-31":3.450339,"2021-03-31":10.62383,"2021-06-30":8.435577,"2021-09-30":8.167091,"2021-12-31":8.204014,"2022-03-31":8.285197,"2022-06-30":8.340952,"2022-09-30":8.56916,"2022-12-31":8.55141,"2023-03-31":8.736189,"2023-06-30":9.012178,"2023-09-30":9.013136,"2023-12-31":9.224013,"2024-03-31":9.479236,"2024-06-30":10.236198,"2024-09-30":10.740522,"2024-12-31":11.07599,"2025-03-31":11.016935,"2025-06-30":10.972778,"2025-09-30":11.16057,"2025-12-31":11.258291,"2026-03-31":11.310743,"2026-06-30":9.960535},"debt_assets":{"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":0.067305,"2019-06-30":0.043785,"2019-09-30":8.848711,"2019-12-31":8.896002,"2020-03-31":8.988447,"2020-06-30":8.894034,"2020-09-30":6.435398,"2020-12-31":3.183875,"2021-03-31":9.9496,"2021-06-30":7.860632,"2021-09-30":7.594657,"2021-12-31":7.584718,"2022-03-31":7.65075,"2022-06-30":7.666497,"2022-09-30":7.825354,"2022-12-31":7.858629,"2023-03-31":8.031355,"2023-06-30":8.300736,"2023-09-30":8.336792,"2023-12-31":8.518329,"2024-03-31":8.76367,"2024-06-30":9.41944,"2024-09-30":9.864976,"2024-12-31":10.040949,"2025-03-31":10.097145,"2025-06-30":10.067015,"2025-09-30":10.21235,"2025-12-31":10.155544,"2026-03-31":10.3659,"2026-06-30":9.163172},"net_debt_equity":{"2016-06-30":-0.97812,"2016-09-30":-0.954407,"2016-12-31":-0.927812,"2017-03-31":-0.853981,"2017-06-30":-0.807619,"2017-09-30":-0.799823,"2017-12-31":-0.808326,"2018-03-31":-0.849583,"2018-06-30":-1.849429,"2018-09-30":-1.716007,"2018-12-31":-1.707629,"2019-03-31":-0.275318,"2019-06-30":-0.437539,"2019-09-30":-0.333667,"2019-12-31":-0.325863,"2020-03-31":-0.323978,"2020-06-30":-0.331539,"2020-09-30":-0.497375,"2020-12-31":-0.323889,"2021-03-31":-0.438072,"2021-06-30":-0.461933,"2021-09-30":-0.397835,"2021-12-31":-0.396319,"2022-03-31":-0.388101,"2022-06-30":-0.314118,"2022-09-30":-0.305915,"2022-12-31":-0.299998,"2023-03-31":-0.286615,"2023-06-30":-0.270214,"2023-09-30":-0.287478,"2023-12-31":-0.310611,"2024-03-31":-0.30031,"2024-06-30":-0.244988,"2024-09-30":-0.207571,"2024-12-31":-0.175257,"2025-03-31":-0.182036,"2025-06-30":-0.192838,"2025-09-30":-0.185814,"2025-12-31":-0.188972,"2026-03-31":-0.173886,"2026-06-30":-0.185253},"net_debt_capital":{"2016-06-30":-97.812022,"2016-09-30":-95.440717,"2016-12-31":-92.781236,"2017-03-31":-85.398094,"2017-06-30":-80.761949,"2017-09-30":-79.982254,"2017-12-31":-80.832634,"2018-03-31":-84.958349,"2018-06-30":-184.942898,"2018-09-30":-171.600749,"2018-12-31":-170.762947,"2019-03-31":-27.508869,"2019-06-30":-43.73116,"2019-09-30":-30.181372,"2019-12-31":-29.434792,"2020-03-31":-29.211005,"2020-06-30":-29.898448,"2020-09-30":-46.26349,"2020-12-31":-31.271348,"2021-03-31":-39.153201,"2021-06-30":-42.296652,"2021-09-30":-36.534324,"2021-12-31":-36.380455,"2022-03-31":-35.594626,"2022-06-30":-28.79175,"2022-09-30":-27.970095,"2022-12-31":-27.434355,"2023-03-31":-26.157544,"2023-06-30":-24.586202,"2023-09-30":-26.156735,"2023-12-31":-28.19606,"2024-03-31":-27.184254,"2024-06-30":-21.991047,"2024-09-30":-18.527688,"2024-12-31":-15.584545,"2025-03-31":-16.198142,"2025-06-30":-17.1678,"2025-09-30":-16.507607,"2025-12-31":-16.769719,"2026-03-31":-15.421783,"2026-06-30":-16.680102},"ebitda":{"2017-03-31":-39026000,"2017-06-30":-32343000,"2017-09-30":-42198000,"2017-12-31":-47261000,"2018-03-31":-55087000,"2018-06-30":-68875000,"2018-09-30":-67877000,"2018-12-31":-89140000,"2019-03-31":-136854000,"2019-06-30":-185928000,"2019-09-30":-232761000,"2019-12-31":-259355000,"2020-03-31":-253472000,"2020-06-30":-258284000,"2020-09-30":-272345000,"2020-12-31":-343241000,"2021-03-31":-420531000,"2021-06-30":-493014000,"2021-09-30":-576086000,"2021-12-31":-657206000,"2022-03-31":-669164000,"2022-06-30":-768873000,"2022-09-30":-993671000,"2022-12-31":-926181000,"2023-03-31":-969167000,"2023-06-30":-794158000,"2023-09-30":-444064000,"2023-12-31":-592128000,"2024-03-31":-389623000,"2024-06-30":-289833000,"2024-09-30":-207624000,"2024-12-31":152276000,"2025-03-31":215109000,"2025-06-30":269035000,"2025-09-30":312577000,"2025-12-31":353246000,"2026-03-31":422432000,"2026-06-30":449589000},"ebitda_capex":{"2017-06-30":-51344000,"2017-09-30":-59703000,"2017-12-31":-56509000,"2018-03-31":-60304000,"2018-06-30":-73417000,"2018-09-30":-71560000,"2018-12-31":-94249000,"2019-03-31":-143676000,"2019-06-30":-196853000,"2019-09-30":-253816000,"2019-12-31":-304723000,"2020-03-31":-302506000,"2020-06-30":-308567000,"2020-09-30":-317971000,"2020-12-31":-369046000,"2021-03-31":-445003000,"2021-06-30":-518162000,"2021-09-30":-616214000,"2021-12-31":-703254000,"2022-03-31":-717206000,"2022-06-30":-813560000,"2022-09-30":-1034778000},"ebit":{"2017-03-31":-49704000,"2017-06-30":-45921000,"2017-09-30":-58676000,"2017-12-31":-66074000,"2018-03-31":-75576000,"2018-06-30":-90464000,"2018-09-30":-91466000,"2018-12-31":-115235000,"2019-03-31":-178566000,"2019-06-30":-250340000,"2019-09-30":-319973000,"2019-12-31":-369785000,"2020-03-31":-374893000,"2020-06-30":-383805000,"2020-09-30":-401409000,"2020-12-31":-492901000,"2021-03-31":-597544000,"2021-06-30":-697174000,"2021-09-30":-817249000,"2021-12-31":-915584000,"2022-03-31":-936053000,"2022-06-30":-1045715000,"2022-09-30":-1270367000,"2022-12-31":-1205308000,"2023-03-31":-1251584000,"2023-06-30":-1081475000,"2023-09-30":-733381000,"2023-12-31":-876541000,"2024-03-31":-655961000,"2024-06-30":-533171000,"2024-09-30":-429162000,"2024-12-31":-53708000,"2025-03-31":12878000,"2025-06-30":68904000,"2025-09-30":114746000,"2025-12-31":157802000,"2026-03-31":242386000,"2026-06-30":289943000},"cash_ratio":{"2016-06-30":4.388101,"2016-09-30":3.80717,"2016-12-31":4.147197,"2017-03-31":3.624698,"2017-06-30":4.29096,"2017-09-30":3.736062,"2017-12-31":3.704115,"2018-03-31":2.817902,"2018-06-30":6.469215,"2018-09-30":5.942524,"2018-12-31":5.430252,"2019-03-31":5.039498,"2019-06-30":9.328341,"2019-09-30":8.70274,"2019-12-31":7.494046,"2020-03-31":6.653938,"2020-06-30":6.422191,"2020-09-30":10.107965,"2020-12-31":6.780616,"2021-03-31":11.415851,"2021-06-30":10.158302,"2021-09-30":8.741676,"2021-12-31":7.615496,"2022-03-31":7.256394,"2022-06-30":5.522663,"2022-09-30":4.870026,"2022-12-31":5.141407,"2023-03-31":5.003884,"2023-06-30":4.848583,"2023-09-30":5.312379,"2023-12-31":5.434121,"2024-03-31":5.354861,"2024-06-30":4.379666,"2024-09-30":3.850586,"2024-12-31":2.907024,"2025-03-31":3.372286,"2025-06-30":3.5311,"2025-09-30":3.31261,"2025-12-31":2.785028,"2026-03-31":3.169232,"2026-06-30":3.276645},"current_ratio":{"2016-06-30":5.05592,"2016-09-30":4.525932,"2016-12-31":4.794584,"2017-03-31":4.292889,"2017-06-30":5.128173,"2017-09-30":4.573942,"2017-12-31":4.498644,"2018-03-31":3.495837,"2018-06-30":7.19689,"2018-09-30":6.782822,"2018-12-31":6.334431,"2019-03-31":5.830497,"2019-06-30":10.206675,"2019-09-30":9.56594,"2019-12-31":8.337976,"2020-03-31":7.499565,"2020-06-30":7.290587,"2020-09-30":10.936273,"2020-12-31":7.522395,"2021-03-31":12.189803,"2021-06-30":10.927228,"2021-09-30":9.570675,"2021-12-31":8.43185,"2022-03-31":8.100878,"2022-06-30":6.418034,"2022-09-30":5.742221,"2022-12-31":6.167217,"2023-03-31":6.159607,"2023-06-30":6.139091,"2023-09-30":6.530047,"2023-12-31":6.642275,"2024-03-31":6.545725,"2024-06-30":5.570916,"2024-09-30":5.0637,"2024-12-31":4.202896,"2025-03-31":4.777056,"2025-06-30":4.904649,"2025-09-30":4.684605,"2025-12-31":4.032351,"2026-03-31":4.655819,"2026-06-30":4.62129},"quick_ratio":{"2016-06-30":4.773902,"2016-09-30":4.250219,"2016-12-31":4.502714,"2017-03-31":4.001068,"2017-06-30":4.844676,"2017-09-30":4.226306,"2017-12-31":4.253136,"2018-03-31":3.34222,"2018-06-30":7.019319,"2018-09-30":6.581613,"2018-12-31":6.139286,"2019-03-31":5.616165,"2019-06-30":9.956646,"2019-09-30":9.309474,"2019-12-31":8.117239,"2020-03-31":7.277916,"2020-06-30":7.078686,"2020-09-30":10.732561,"2020-12-31":7.340874,"2021-03-31":11.931638,"2021-06-30":10.675284,"2021-09-30":9.302052,"2021-12-31":8.16729,"2022-03-31":7.821445,"2022-06-30":6.116028,"2022-09-30":5.434438,"2022-12-31":5.818882,"2023-03-31":5.734006,"2023-06-30":5.638006,"2023-09-30":6.07975,"2023-12-31":6.196379,"2024-03-31":6.11183,"2024-06-30":5.134851,"2024-09-30":4.63676,"2024-12-31":3.624563,"2025-03-31":4.167977,"2025-06-30":4.347652,"2025-09-30":4.138597,"2025-12-31":3.502875,"2026-03-31":4.128968,"2026-06-30":4.214214},"cfo_avg_cl":{"2017-06-30":0.014728,"2017-09-30":-0.019346,"2017-12-31":-0.042764,"2018-03-31":0.119013,"2018-06-30":0.210465,"2018-09-30":0.165143,"2018-12-31":0.073802,"2019-03-31":-0.123891,"2019-06-30":-0.154404,"2019-09-30":-0.016543,"2019-12-31":0.072971,"2020-03-31":0.168472,"2020-06-30":0.167734,"2020-09-30":0.109762,"2020-12-31":0.093897,"2021-03-31":0.055663,"2021-06-30":0.102234,"2021-09-30":-0.010701,"2021-12-31":-0.10104,"2022-03-31":-0.131621,"2022-06-30":-0.238727,"2022-09-30":-0.316161,"2022-12-31":-0.336531,"2023-03-31":-0.443765,"2023-06-30":-0.242356,"2023-09-30":0.168211,"2023-12-31":0.536391,"2024-03-31":0.935085,"2024-06-30":1.131566,"2024-09-30":1.163875,"2024-12-31":0.919131,"2025-03-31":0.99568,"2025-06-30":1.090981,"2025-09-30":1.164408,"2025-12-31":1.17529,"2026-03-31":1.316826,"2026-06-30":1.385873},"cfo_liab":{"2017-06-30":0.011711,"2017-09-30":-0.01554,"2017-12-31":-0.036192,"2018-03-31":0.093476,"2018-06-30":0.035994,"2018-09-30":0.029207,"2018-12-31":0.01352,"2019-03-31":-0.022794,"2019-06-30":-0.030854,"2019-09-30":-0.003423,"2019-12-31":0.016127,"2020-03-31":0.042535,"2020-06-30":0.043115,"2020-09-30":0.030971,"2020-12-31":0.031557,"2021-03-31":0.010839,"2021-06-30":0.024445,"2021-09-30":-0.002664,"2021-12-31":-0.029582,"2022-03-31":-0.040678,"2022-06-30":-0.081172,"2022-09-30":-0.112479,"2022-12-31":-0.12685,"2023-03-31":-0.169016,"2023-06-30":-0.097746,"2023-09-30":0.071207,"2023-12-31":0.220947,"2024-03-31":0.381601,"2024-06-30":0.455337,"2024-09-30":0.45916,"2024-12-31":0.374504,"2025-03-31":0.396128,"2025-06-30":0.432783,"2025-09-30":0.462367,"2025-12-31":0.514657,"2026-03-31":0.538515,"2026-06-30":0.570023},"cfo_capex":{"2017-06-30":0.049208,"2017-09-30":-0.078606,"2017-12-31":-0.351968,"2018-03-31":2.154687,"2018-06-30":4.40753,"2018-09-30":4.515884,"2018-12-31":1.562537,"2019-03-31":-2.648197,"2019-06-30":-2.293913,"2019-09-30":-0.13422,"2019-12-31":0.309646,"2020-03-31":0.789167,"2020-06-30":0.830857,"2020-09-30":0.652632,"2020-12-31":1.265414,"2021-03-31":0.883622,"2021-06-30":1.788015,"2021-09-30":-0.125797,"2021-12-31":-1.263725,"2022-03-31":-1.670871,"2022-06-30":-3.682391,"2022-09-30":-5.696256},"wc":{"2016-06-30":241599000,"2016-09-30":233593000,"2016-12-31":279676000,"2017-03-31":262114000,"2017-06-30":278243000,"2017-09-30":271616000,"2017-12-31":274738000,"2018-03-31":272805000,"2018-06-30":761195000,"2018-09-30":725322000,"2018-12-31":735138000,"2019-03-31":880788000,"2019-06-30":1857732000,"2019-09-30":1852196000,"2019-12-31":1814109000,"2020-03-31":1800620000,"2020-06-30":1864316000,"2020-09-30":3242673000,"2020-12-31":2924029000,"2021-03-31":5594051000,"2021-06-30":5790403000,"2021-09-30":5288732000,"2021-12-31":5228678000,"2022-03-31":5111368000,"2022-06-30":4309071000,"2022-09-30":4098099000,"2022-12-31":4175928000,"2023-03-31":4068087000,"2023-06-30":3904697000,"2023-09-30":4015461000,"2023-12-31":4165675000,"2024-03-31":3962992000,"2024-06-30":3252202000,"2024-09-30":2847585000,"2024-12-31":2627079000,"2025-03-31":2741916000,"2025-06-30":2811578000,"2025-09-30":2735038000,"2025-12-31":2689720000,"2026-03-31":2706494000,"2026-06-30":2935729000},"wc_assets":{"2016-06-30":71.786743,"2016-09-30":68.589642,"2016-12-31":67.768371,"2017-03-31":60.989934,"2017-06-30":63.533487,"2017-09-30":61.237115,"2017-12-31":61.08248,"2018-03-31":56.505349,"2018-06-30":77.212207,"2018-09-30":72.257837,"2018-12-31":71.462122,"2019-03-31":21.377971,"2019-06-30":36.361202,"2019-09-30":36.245305,"2019-12-31":35.221888,"2020-03-31":34.853419,"2020-06-30":35.238478,"2020-09-30":48.227494,"2020-12-31":30.820023,"2021-03-31":45.694889,"2021-06-30":46.199096,"2021-09-30":40.755139,"2021-12-31":40.224938,"2022-03-31":39.65128,"2022-06-30":33.483521,"2022-09-30":32.491959,"2022-12-31":33.236445,"2023-03-31":33.076815,"2023-06-30":32.800215,"2023-09-30":33.863634,"2023-12-31":35.880966,"2024-03-31":35.104,"2024-06-30":30.950797,"2024-09-30":28.370151,"2024-12-31":26.629025,"2025-03-31":27.936787,"2025-06-30":28.548889,"2025-09-30":28.160504,"2025-12-31":27.527892,"2026-03-31":28.260928,"2026-06-30":27.085802},"cash_assets":{"2016-06-30":77.666089,"2016-09-30":74.060535,"2016-12-31":74.065773,"2017-03-31":67.135604,"2017-06-30":66.038813,"2017-09-30":64.014943,"2017-12-31":64.669773,"2018-03-31":63.79685,"2018-06-30":80.605327,"2018-09-30":74.25336,"2018-12-31":72.745769,"2019-03-31":22.30293,"2019-06-30":36.841717,"2019-09-30":36.824151,"2019-12-31":35.971017,"2020-03-31":35.681232,"2020-06-30":35.975696,"2020-09-30":49.06083,"2020-12-31":32.040184,"2021-03-31":46.617984,"2021-06-30":47.274463,"2021-09-30":41.568279,"2021-12-31":41.218922,"2022-03-31":40.519682,"2022-06-30":34.130125,"2022-09-30":33.367635,"2022-12-31":33.070427,"2023-03-31":32.078515,"2023-06-30":30.946048,"2023-09-30":32.530732,"2023-12-31":34.557246,"2024-03-31":33.895846,"2024-06-30":29.655798,"2024-09-30":26.882325,"2024-12-31":24.169133,"2025-03-31":24.942925,"2025-06-30":25.817675,"2025-09-30":25.317445,"2025-12-31":25.282671,"2026-03-31":24.499423,"2026-06-30":24.507993},"cash_debt":{"2019-03-31":331.372881,"2019-06-30":841.431381,"2019-09-30":4.161527,"2019-12-31":4.043504,"2020-03-31":3.969677,"2020-06-30":4.044925,"2020-09-30":7.623589,"2020-12-31":10.063267,"2021-03-31":4.685413,"2021-06-30":6.014079,"2021-09-30":5.473358,"2021-12-31":5.43447,"2022-03-31":5.296171,"2022-06-30":4.451854,"2022-09-30":4.264042,"2022-12-31":4.208168,"2023-03-31":3.99416,"2023-06-30":3.728109,"2023-09-30":3.902068,"2023-12-31":4.056811,"2024-03-31":3.867769,"2024-06-30":3.148361,"2024-09-30":2.725027,"2024-12-31":2.407057,"2025-03-31":2.470295,"2025-06-30":2.564581,"2025-09-30":2.479101,"2025-12-31":2.489544,"2026-03-31":2.363463,"2026-06-30":2.674619},"fcf_debt":{"2019-03-31":-8.975117,"2019-06-30":-16.086723,"2019-09-30":-0.052813,"2019-12-31":-0.068356,"2020-03-31":-0.022263,"2020-06-30":-0.018075,"2020-09-30":-0.036628,"2020-12-31":0.022674,"2021-03-31":-0.002338,"2021-06-30":0.020114,"2021-09-30":-0.045839,"2021-12-31":-0.10573,"2022-03-31":-0.130104,"2022-06-30":-0.21208,"2022-09-30":-0.278893},"liab_equity":{"2016-06-30":0.259392,"2016-09-30":0.288685,"2016-12-31":0.252687,"2017-03-31":0.272024,"2017-06-30":0.222947,"2017-09-30":0.249431,"2017-12-31":0.249929,"2018-03-31":0.331701,"2018-06-30":1.294425,"2018-09-30":1.311017,"2018-12-31":1.347394,"2019-03-31":0.238184,"2019-06-30":0.189032,"2019-09-30":0.192714,"2019-12-31":0.203557,"2020-03-31":0.213728,"2020-06-30":0.224218,"2020-09-30":0.16685,"2020-12-31":0.122419,"2021-03-31":0.194686,"2021-06-30":0.172008,"2021-09-30":0.171011,"2021-12-31":0.17832,"2022-03-31":0.180754,"2022-06-30":0.18698,"2022-09-30":0.197682,"2022-12-31":0.189909,"2023-03-31":0.191886,"2023-06-30":0.193246,"2023-09-30":0.188224,"2023-12-31":0.192874,"2024-03-31":0.194921,"2024-06-30":0.210632,"2024-09-30":0.219762,"2024-12-31":0.240477,"2025-03-31":0.226182,"2025-06-30":0.224315,"2025-09-30":0.230141,"2025-12-31":0.249227,"2026-03-31":0.230306,"2026-06-30":0.207269},"altman_z":{"2017-12-31":15.150937,"2018-12-31":9.361758,"2019-12-31":9.796083,"2020-09-30":21.752679,"2020-12-31":32.410045,"2021-03-31":14.890756,"2021-06-30":20.232494,"2021-09-30":18.332035,"2021-12-31":14.736145,"2022-03-31":8.52953,"2022-06-30":5.349558,"2022-09-30":3.589717,"2022-12-31":2.735088,"2023-03-31":3.668375,"2023-06-30":3.575322,"2023-09-30":3.392425,"2023-12-31":4.3406,"2024-03-31":3.328258,"2024-06-30":2.742801,"2024-09-30":2.961146,"2024-12-31":4.860648,"2025-03-31":4.672039,"2025-06-30":6.083984,"2025-09-30":4.724537,"2025-12-31":6.379606,"2026-03-31":6.123985,"2026-06-30":10.175181},"interest_cover_cfo":{"2022-12-31":-5.783147,"2023-03-31":-7.986788,"2023-06-30":-3.957696,"2023-09-30":4.499895,"2023-12-31":11.803928,"2024-03-31":19.237854,"2024-06-30":22.828714,"2024-09-30":22.842431,"2024-12-31":19.896185,"2025-03-31":19.971483,"2025-06-30":21.708062,"2025-09-30":23.324423,"2025-12-31":27.697642,"2026-03-31":26.714727,"2026-06-30":29.265222},"ar_turnover":{"2017-06-30":11.168021,"2017-09-30":10.981414,"2017-12-31":11.513071,"2018-03-31":10.101273,"2018-06-30":9.393344,"2018-09-30":9.555703,"2018-12-31":9.232267,"2019-03-31":9.28345,"2019-06-30":9.069884,"2019-09-30":9.534294,"2019-12-31":9.011617,"2020-03-31":9.108872,"2020-06-30":8.663683,"2020-09-30":9.222572,"2020-12-31":8.695105,"2021-03-31":9.22595,"2021-06-30":9.090619,"2021-09-30":9.26876,"2021-12-31":8.889331,"2022-03-31":9.410957,"2022-06-30":8.795862,"2022-09-30":8.744578,"2022-12-31":8.178329,"2023-03-31":8.056844,"2023-06-30":7.561537,"2023-09-30":7.852175,"2023-12-31":7.482698,"2024-03-31":7.512889,"2024-06-30":7.455987,"2024-09-30":7.831682,"2024-12-31":7.744264,"2025-03-31":8.195296,"2025-06-30":8.405688,"2025-09-30":8.412434,"2025-12-31":8.271149,"2026-03-31":8.231503,"2026-06-30":8.267304},"dso":{"2017-06-30":32.682603,"2017-09-30":33.237978,"2017-12-31":31.703098,"2018-03-31":36.134059,"2018-06-30":38.857303,"2018-09-30":38.197084,"2018-12-31":39.535252,"2019-03-31":39.31728,"2019-06-30":40.243075,"2019-09-30":38.282858,"2019-12-31":40.503273,"2020-03-31":40.070822,"2020-06-30":42.129887,"2020-09-30":39.57681,"2020-12-31":41.977644,"2021-03-31":39.562321,"2021-06-30":40.151282,"2021-09-30":39.379594,"2021-12-31":41.060459,"2022-03-31":38.784578,"2022-06-30":41.496784,"2022-09-30":41.740149,"2022-12-31":44.630146,"2023-03-31":45.303096,"2023-06-30":48.27061,"2023-09-30":46.483937,"2023-12-31":48.779197,"2024-03-31":48.583174,"2024-06-30":48.953951,"2024-09-30":46.605572,"2024-12-31":47.131657,"2025-03-31":44.537742,"2025-06-30":43.422978,"2025-09-30":43.388155,"2025-12-31":44.1293,"2026-03-31":44.341842,"2026-06-30":44.149824},"ap_turnover":{"2017-06-30":22.346808,"2017-09-30":24.310484,"2017-12-31":23.923479,"2018-03-31":16.988119,"2018-06-30":16.466752,"2018-09-30":26.010822,"2018-12-31":20.319543,"2019-03-31":17.269744,"2019-06-30":15.263035,"2019-09-30":23.990359,"2019-12-31":18.2502,"2020-03-31":28.863414,"2020-06-30":23.078429,"2020-09-30":22.381625,"2020-12-31":17.068922,"2021-03-31":22.750815,"2021-06-30":16.662028,"2021-09-30":21.879404,"2021-12-31":18.922588,"2022-03-31":20.134259,"2022-06-30":17.017309,"2022-09-30":21.339509,"2022-12-31":18.470794,"2023-03-31":19.374176,"2023-06-30":21.60456,"2023-09-30":20.308998,"2023-12-31":17.279625,"2024-03-31":20.625913,"2024-06-30":26.933465,"2024-09-30":24.233772,"2024-12-31":19.836057,"2025-03-31":23.883086,"2025-06-30":34.297583,"2025-09-30":44.428911,"2025-12-31":27.944661,"2026-03-31":27.282604,"2026-06-30":39.088829},"dpo":{"2017-06-30":16.333429,"2017-09-30":15.014098,"2017-12-31":15.256978,"2018-03-31":21.485604,"2018-06-30":22.165877,"2018-09-30":14.032621,"2018-12-31":17.963002,"2019-03-31":21.13523,"2019-06-30":23.913986,"2019-09-30":15.214445,"2019-12-31":19.999781,"2020-03-31":12.645767,"2020-06-30":15.815634,"2020-09-30":16.30802,"2020-12-31":21.383893,"2021-03-31":16.043381,"2021-06-30":21.906096,"2021-09-30":16.682356,"2021-12-31":19.289116,"2022-03-31":18.128306,"2022-06-30":21.448749,"2022-09-30":17.104424,"2022-12-31":19.760926,"2023-03-31":18.839511,"2023-06-30":16.894582,"2023-09-30":17.972329,"2023-12-31":21.123144,"2024-03-31":17.696186,"2024-06-30":13.551914,"2024-09-30":15.061626,"2024-12-31":18.400834,"2025-03-31":15.282782,"2025-06-30":10.642149,"2025-09-30":8.215371,"2025-12-31":13.061529,"2026-03-31":13.378488,"2026-06-30":9.337706},"asset_turnover":{"2017-06-30":0.869536,"2017-09-30":0.932864,"2017-12-31":0.92529,"2018-03-31":0.965994,"2018-06-30":0.692021,"2018-09-30":0.775214,"2018-12-31":0.879365,"2019-03-31":0.327661,"2019-06-30":0.289215,"2019-09-30":0.329588,"2019-12-31":0.367188,"2020-03-31":0.272701,"2020-06-30":0.267702,"2020-09-30":0.2611,"2020-12-31":0.240714,"2021-03-31":0.228268,"2021-06-30":0.253025,"2021-09-30":0.25859,"2021-12-31":0.252765,"2022-03-31":0.248853,"2022-06-30":0.267816,"2022-09-30":0.284843,"2022-12-31":0.299365,"2023-03-31":0.314217,"2023-06-30":0.327115,"2023-09-30":0.335309,"2023-12-31":0.34367,"2024-03-31":0.355638,"2024-06-30":0.378293,"2024-09-30":0.39636,"2024-12-31":0.41518,"2025-03-31":0.434368,"2025-06-30":0.464667,"2025-09-30":0.495821,"2025-12-31":0.516106,"2026-03-31":0.546802,"2026-06-30":0.53873},"mcap":{"2016-12-31":2517120609.8,"2017-12-31":2217687185.6,"2018-12-31":8608901212.56,"2019-12-31":13900797403.570002,"2020-09-30":34206890351.280003,"2020-12-31":55530086874,"2021-03-31":48207442051.3075,"2021-06-30":60889433520.8175,"2021-09-30":57016412748.3825,"2021-12-31":47524469190.659996,"2022-03-31":27314801643.25,"2022-06-30":17709233343.06,"2022-09-30":12464552389.710001,"2022-12-31":9105370712.64,"2023-03-31":12285980308.9425,"2023-06-30":11749144330.285,"2023-09-30":10596438712.86,"2023-12-31":13804225645.77,"2024-03-31":10467151839.85,"2024-06-30":9123677308.07,"2024-09-30":10003684718.34,"2024-12-31":16494164131.76,"2025-03-31":14948332292.74,"2025-06-30":19081003242.16,"2025-09-30":15174926953.62,"2025-12-31":21678989855.04,"2026-03-31":19096187065.2,"2026-06-30":31687175142.600002},"ev_cash":{"2016-06-30":261386000,"2016-09-30":252225000,"2016-12-31":305665000,"2017-03-31":288526000,"2017-06-30":289215000,"2017-09-30":283937000,"2017-12-31":290873000,"2018-03-31":308008000,"2018-06-30":794646000,"2018-09-30":745353000,"2018-12-31":748343000,"2019-03-31":918897000,"2019-06-30":1882282000,"2019-09-30":1881776000,"2019-12-31":1852693000,"2020-03-31":1843387000,"2020-06-30":1903319000,"2020-09-30":3298704000,"2020-12-31":3039791000,"2021-03-31":5707058000,"2021-06-30":5925185000,"2021-09-30":5394252000,"2021-12-31":5357882000,"2022-03-31":5223312000,"2022-06-30":4392284000,"2022-09-30":4208545000,"2022-12-31":4155069000,"2023-03-31":3945307000,"2023-06-30":3683968000,"2023-09-30":3857409000,"2023-12-31":4011995000,"2024-03-31":3826600000,"2024-06-30":3116128000,"2024-09-30":2698248000,"2024-12-31":2384399000,"2025-03-31":2448077000,"2025-06-30":2542600000,"2025-09-30":2458911000,"2025-12-31":2470342000,"2026-03-31":2346262000,"2026-06-30":2656330000},"ev_pref":{"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":{"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"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":2773000,"2019-06-30":2237000,"2019-09-30":452184000,"2019-12-31":458190000,"2020-03-31":464367000,"2020-06-30":470545000,"2020-09-30":432697000,"2020-12-31":302068000,"2021-03-31":1218048000,"2021-06-30":985219000,"2021-09-30":985547000,"2021-12-31":985907000,"2022-03-31":986243000,"2022-06-30":986619000,"2022-09-30":986985000,"2022-12-31":987382000,"2023-03-31":987769000,"2023-06-30":988160000,"2023-09-30":988555000,"2023-12-31":988953000,"2024-03-31":989356000,"2024-06-30":989762000,"2024-09-30":990173000,"2024-12-31":990587000,"2025-03-31":991006000,"2025-06-30":991429000,"2025-09-30":991856000,"2025-12-31":992287000,"2026-03-31":992722000,"2026-06-30":993162000},"ev":{"2016-12-31":2211455609.8,"2017-12-31":1926814185.6,"2018-12-31":7860558212.559999,"2019-12-31":12506294403.570002,"2020-09-30":31340883351.28,"2020-12-31":52792363874,"2021-03-31":43718432051.3075,"2021-06-30":55949467520.8175,"2021-09-30":52607707748.3825,"2021-12-31":43152494190.659996,"2022-03-31":23077732643.25,"2022-06-30":14303568343.060001,"2022-09-30":9242992389.710001,"2022-12-31":5937683712.639999,"2023-03-31":9328442308.9425,"2023-06-30":9053336330.285,"2023-09-30":7727584712.860001,"2023-12-31":10781183645.77,"2024-03-31":7629907839.85,"2024-06-30":6997311308.07,"2024-09-30":8295609718.34,"2024-12-31":15100352131.760002,"2025-03-31":13491261292.74,"2025-06-30":17529832242.16,"2025-09-30":13707871953.62,"2025-12-31":20200934855.04,"2026-03-31":17742647065.2,"2026-06-30":30024007142.600002},"capital":{"2016-06-30":267233000,"2016-09-30":264274000,"2016-12-31":329447000,"2017-03-31":337860000,"2017-06-30":358108000,"2017-09-30":355000000,"2017-12-31":359846000,"2018-03-31":362540000,"2018-06-30":429671000,"2018-09-30":434353000,"2018-12-31":438235000,"2019-03-31":3330286000,"2019-06-30":4299097000,"2019-09-30":4736670000,"2019-12-31":4737601000,"2020-03-31":4720892000,"2020-06-30":4792135000,"2020-09-30":6194965000,"2020-12-31":8754733000,"2021-03-31":11465244000,"2021-06-30":11679331000,"2021-09-30":12067296000,"2021-12-31":12017373000,"2022-03-31":11903676000,"2022-06-30":11828614000,"2022-09-30":11517873000,"2022-12-31":11546424000,"2023-03-31":11306635000,"2023-06-30":10964719000,"2023-09-30":10967936000,"2023-12-31":10721505000,"2024-03-31":10437086000,"2024-06-30":9669235000,"2024-09-30":9219040000,"2024-12-31":8943553000,"2025-03-31":8995297000,"2025-06-30":9035351000,"2025-09-30":8887145000,"2025-12-31":8813833000,"2026-03-31":8776806000,"2026-06-30":9970970000},"debt_capital_ev":{"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":0.083266,"2019-06-30":0.052034,"2019-09-30":9.546454,"2019-12-31":9.671351,"2020-03-31":9.836425,"2020-06-30":9.81911,"2020-09-30":6.984656,"2020-12-31":3.450339,"2021-03-31":10.62383,"2021-06-30":8.435577,"2021-09-30":8.167091,"2021-12-31":8.204014,"2022-03-31":8.285197,"2022-06-30":8.340952,"2022-09-30":8.56916,"2022-12-31":8.55141,"2023-03-31":8.736189,"2023-06-30":9.012178,"2023-09-30":9.013136,"2023-12-31":9.224013,"2024-03-31":9.479236,"2024-06-30":10.236198,"2024-09-30":10.740522,"2024-12-31":11.07599,"2025-03-31":11.016935,"2025-06-30":10.972778,"2025-09-30":11.16057,"2025-12-31":11.258291,"2026-03-31":11.310743,"2026-06-30":9.960535},"debt_ev":{"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.036637,"2020-09-30":0.013806,"2020-12-31":0.005722,"2021-03-31":0.027861,"2021-06-30":0.017609,"2021-09-30":0.018734,"2021-12-31":0.022847,"2022-03-31":0.042736,"2022-06-30":0.068977,"2022-09-30":0.106782,"2022-12-31":0.166291,"2023-03-31":0.105888,"2023-06-30":0.109149,"2023-09-30":0.127925,"2023-12-31":0.09173,"2024-03-31":0.129668,"2024-06-30":0.141449,"2024-09-30":0.119361,"2024-12-31":0.0656,"2025-03-31":0.073455,"2025-06-30":0.056557,"2025-09-30":0.072357,"2025-12-31":0.049121,"2026-03-31":0.055951,"2026-06-30":0.033079},"ev_sales":{"2017-12-31":4.828866,"2018-12-31":12.09192,"2019-12-31":11.023929,"2020-09-30":20.286543,"2020-12-31":29.965423,"2021-03-31":22.003382,"2021-06-30":24.811536,"2021-09-30":20.653273,"2021-12-31":15.184708,"2022-03-31":7.379646,"2022-06-30":4.204907,"2022-09-30":2.536155,"2022-12-31":1.5518,"2023-03-31":2.357142,"2023-06-30":2.234327,"2023-09-30":1.883597,"2023-12-31":2.595408,"2024-03-31":1.819057,"2024-06-30":1.650632,"2024-09-30":1.911805,"2024-12-31":3.387221,"2025-03-31":2.943474,"2025-06-30":3.706588,"2025-09-30":2.799739,"2025-12-31":3.986591,"2026-03-31":3.346619,"2026-06-30":5.388055},"ev_ebitda":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":99.16436,"2025-03-31":62.718256,"2025-06-30":65.158185,"2025-09-30":43.854385,"2025-12-31":57.186592,"2026-03-31":42.001191,"2026-06-30":66.781009},"ev_ebit":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":1047.620849,"2025-06-30":254.409501,"2025-09-30":119.462743,"2025-12-31":128.014441,"2026-03-31":73.199966,"2026-06-30":103.551412},"ev_cfo":{"2017-12-31":null,"2018-12-31":984.662184,"2019-12-31":890.254442,"2020-09-30":1052.519843,"2020-12-31":1616.719663,"2021-03-31":2021.755089,"2021-06-30":1244.289281,"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":57.77547,"2023-12-31":25.99429,"2024-03-31":10.857354,"2024-06-30":8.405805,"2024-09-30":9.990618,"2024-12-31":21.082781,"2025-03-31":18.812066,"2025-06-30":22.448213,"2025-09-30":16.316273,"2025-12-31":20.135615,"2026-03-31":18.378392,"2026-06-30":28.305602},"ev_fcf":{"2017-12-31":null,"2018-12-31":2735.058529,"2019-12-31":null,"2020-09-30":null,"2020-12-31":7708.039695,"2021-03-31":null,"2021-06-30":2823.306632,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null},"mcap_dil":{"2020-09-30":34206890351.280003,"2020-12-31":48664441752.625,"2021-03-31":48207442051.3075,"2021-06-30":60889433520.8175,"2021-09-30":57016412748.3825,"2021-12-31":45556463469.825,"2022-03-31":27314801643.25,"2022-06-30":17709233343.06,"2022-09-30":12464552389.710001,"2022-12-31":8960412478.32,"2023-03-31":12285980308.9425,"2023-06-30":11749144330.285,"2023-09-30":10780704234.315,"2023-12-31":13911329257.3125,"2024-03-31":11129974973.699999,"2024-06-30":10151595828.985,"2024-09-30":11284968907.875,"2024-12-31":17937020702.3,"2025-03-31":15778659761.164999,"2025-06-30":19713813952.2,"2025-09-30":15869455191.9725,"2025-12-31":22510702090.52,"2026-03-31":19785170496.555,"2026-06-30":32446198682.8925},"ev_dil":{"2020-09-30":31340883351.28,"2020-12-31":45926718752.625,"2021-03-31":43718432051.3075,"2021-06-30":55949467520.8175,"2021-09-30":52607707748.3825,"2021-12-31":41184488469.825,"2022-03-31":23077732643.25,"2022-06-30":14303568343.060001,"2022-09-30":9242992389.710001,"2022-12-31":5792725478.32,"2023-03-31":9328442308.9425,"2023-06-30":9053336330.285,"2023-09-30":7911850234.315001,"2023-12-31":10888287257.3125,"2024-03-31":8292730973.699999,"2024-06-30":8025229828.985001,"2024-09-30":9576893907.875,"2024-12-31":16543208702.3,"2025-03-31":14321588761.164999,"2025-06-30":18162642952.2,"2025-09-30":14402400191.9725,"2025-12-31":21032647090.52,"2026-03-31":18431630496.555,"2026-06-30":30783030682.8925},"ev_per_share":{"2016-12-31":25.346618,"2017-12-31":20.504612,"2018-12-31":78.542569,"2019-12-31":90.355043,"2020-09-30":224.491123,"2020-12-31":321.811403,"2021-03-31":290.0116,"2021-06-30":352.561191,"2021-09-30":316.671823,"2021-12-31":239.11425,"2022-03-31":130.804339,"2022-06-30":80.05822,"2022-09-30":51.270232,"2022-12-31":31.9272,"2023-03-31":50.590518,"2023-06-30":49.022571,"2023-09-30":42.68373,"2023-12-31":59.254928,"2024-03-31":44.574577,"2024-06-30":43.56985,"2024-09-30":54.084038,"2024-12-31":98.946879,"2025-03-31":88.366339,"2025-06-30":114.250279,"2025-09-30":90.413674,"2025-12-31":132.542198,"2026-03-31":116.901864,"2026-06-30":195.500336},"sales_base":{"2017-03-31":305367000,"2017-06-30":336727000,"2017-09-30":365736000,"2017-12-31":399020000,"2018-03-31":440764000,"2018-06-30":492648000,"2018-09-30":561001000,"2018-12-31":650067000,"2019-03-31":754090000,"2019-06-30":881375000,"2019-09-30":1007546000,"2019-12-31":1134468000,"2020-03-31":1266197000,"2020-06-30":1392007000,"2020-09-30":1544910000,"2020-12-31":1761776000,"2021-03-31":1986896000,"2021-06-30":2254978000,"2021-09-30":2547185000,"2021-12-31":2841839000,"2022-03-31":3127214000,"2022-06-30":3401637000,"2022-09-30":3644491000,"2022-12-31":3826321000,"2023-03-31":3957522000,"2023-06-30":4051929000,"2023-09-30":4102569000,"2023-12-31":4153945000,"2024-03-31":4194431000,"2024-06-30":4239172000,"2024-09-30":4339151000,"2024-12-31":4458036000,"2025-03-31":4583449000,"2025-06-30":4729372000,"2025-09-30":4896125000,"2025-12-31":5067220000,"2026-03-31":5301664000,"2026-06-30":5572328000},"ebitda_base":{"2017-03-31":-39026000,"2017-06-30":-32343000,"2017-09-30":-42198000,"2017-12-31":-47261000,"2018-03-31":-55087000,"2018-06-30":-68875000,"2018-09-30":-67877000,"2018-12-31":-89140000,"2019-03-31":-136854000,"2019-06-30":-185928000,"2019-09-30":-232761000,"2019-12-31":-259355000,"2020-03-31":-253472000,"2020-06-30":-258284000,"2020-09-30":-272345000,"2020-12-31":-343241000,"2021-03-31":-420531000,"2021-06-30":-493014000,"2021-09-30":-576086000,"2021-12-31":-657206000,"2022-03-31":-669164000,"2022-06-30":-768873000,"2022-09-30":-993671000,"2022-12-31":-926181000,"2023-03-31":-969167000,"2023-06-30":-794158000,"2023-09-30":-444064000,"2023-12-31":-592128000,"2024-03-31":-389623000,"2024-06-30":-289833000,"2024-09-30":-207624000,"2024-12-31":152276000,"2025-03-31":215109000,"2025-06-30":269035000,"2025-09-30":312577000,"2025-12-31":353246000,"2026-03-31":422432000,"2026-06-30":449589000},"ebit_base":{"2017-03-31":-49704000,"2017-06-30":-45921000,"2017-09-30":-58676000,"2017-12-31":-66074000,"2018-03-31":-75576000,"2018-06-30":-90464000,"2018-09-30":-91466000,"2018-12-31":-115235000,"2019-03-31":-178566000,"2019-06-30":-250340000,"2019-09-30":-319973000,"2019-12-31":-369785000,"2020-03-31":-374893000,"2020-06-30":-383805000,"2020-09-30":-401409000,"2020-12-31":-492901000,"2021-03-31":-597544000,"2021-06-30":-697174000,"2021-09-30":-817249000,"2021-12-31":-915584000,"2022-03-31":-936053000,"2022-06-30":-1045715000,"2022-09-30":-1270367000,"2022-12-31":-1205308000,"2023-03-31":-1251584000,"2023-06-30":-1081475000,"2023-09-30":-733381000,"2023-12-31":-876541000,"2024-03-31":-655961000,"2024-06-30":-533171000,"2024-09-30":-429162000,"2024-12-31":-53708000,"2025-03-31":12878000,"2025-06-30":68904000,"2025-09-30":114746000,"2025-12-31":157802000,"2026-03-31":242386000,"2026-06-30":289943000},"cfo_base":{"2017-06-30":935000,"2017-09-30":-1376000,"2017-12-31":-3255000,"2018-03-31":11241000,"2018-06-30":20019000,"2018-09-30":16632000,"2018-12-31":7983000,"2019-03-31":-18066000,"2019-06-30":-25061000,"2019-09-30":-2826000,"2019-12-31":14048000,"2020-03-31":38696000,"2020-06-30":41778000,"2020-09-30":29777000,"2020-12-31":32654000,"2021-03-31":21624000,"2021-06-30":44965000,"2021-09-30":-5048000,"2021-12-31":-58192000,"2022-03-31":-80272000,"2022-06-30":-164555000,"2022-09-30":-234156000,"2022-12-31":-254368000,"2023-03-31":-334659000,"2023-06-30":-188447000,"2023-09-30":133752000,"2023-12-31":414752000,"2024-03-31":702741000,"2024-06-30":832438000,"2024-09-30":830340000,"2024-12-31":716241000,"2025-03-31":717160000,"2025-06-30":780901000,"2025-09-30":840135000,"2025-12-31":1003244000,"2026-03-31":965408000,"2026-06-30":1060709000},"fcf_base":{"2017-06-30":-18066000,"2017-09-30":-18881000,"2017-12-31":-12503000,"2018-03-31":6024000,"2018-06-30":15477000,"2018-09-30":12949000,"2018-12-31":2874000,"2019-03-31":-24888000,"2019-06-30":-35986000,"2019-09-30":-23881000,"2019-12-31":-31320000,"2020-03-31":-10338000,"2020-06-30":-8505000,"2020-09-30":-15849000,"2020-12-31":6849000,"2021-03-31":-2848000,"2021-06-30":19817000,"2021-09-30":-45176000,"2021-12-31":-104240000,"2022-03-31":-128314000,"2022-06-30":-209242000,"2022-09-30":-275263000},"pe":{"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":1036.333333,"2025-09-30":244.121951,"2025-12-31":748.631579,"2026-03-31":196.59375,"2026-06-30":28.736769},"pe_avg":{"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":779.372333,"2025-09-30":261.041463,"2025-12-31":607.060211,"2026-03-31":181.949141,"2026-06-30":18.659207},"pe_high":{"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":1236.25,"2025-09-30":361.829268,"2025-12-31":780.789474,"2026-03-31":225.21875,"2026-06-30":32.958217},"pe_low":{"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":466.916667,"2025-09-30":155.439024,"2025-12-31":428.105263,"2026-03-31":127.09375,"2026-06-30":12.874652},"pb":{"2016-12-31":7.640442,"2017-12-31":6.162879,"2018-12-31":19.644486,"2019-12-31":3.248297,"2020-09-30":5.936359,"2020-12-31":6.569536,"2021-03-31":4.704452,"2021-06-30":5.693734,"2021-09-30":5.145073,"2021-12-31":4.308083,"2022-03-31":2.501944,"2022-06-30":1.633393,"2022-09-30":1.183618,"2022-12-31":0.862329,"2023-03-31":1.190633,"2023-06-30":1.177675,"2023-09-30":1.061833,"2023-12-31":1.418356,"2024-03-31":1.107901,"2024-06-30":1.051179,"2024-09-30":1.215682,"2024-12-31":2.073964,"2025-03-31":1.86754,"2025-06-30":2.372102,"2025-09-30":1.922023,"2025-12-31":2.771701,"2026-03-31":2.453235,"2026-06-30":3.5295},"pb_avg":{"2016-12-31":11.267807,"2017-12-31":7.519043,"2018-12-31":13.55901,"2019-12-31":3.87677,"2020-09-30":3.743426,"2020-12-31":4.072127,"2021-03-31":4.023966,"2021-06-30":4.747416,"2021-09-30":5.26115,"2021-12-31":5.657783,"2022-03-31":4.841146,"2022-06-30":3.980716,"2022-09-30":2.869002,"2022-12-31":1.846117,"2023-03-31":1.391093,"2023-06-30":1.187245,"2023-09-30":1.082651,"2023-12-31":1.16852,"2024-03-31":1.160287,"2024-06-30":1.160243,"2024-09-30":1.154948,"2024-12-31":1.32594,"2025-03-31":1.558259,"2025-06-30":1.783934,"2025-09-30":2.055234,"2025-12-31":2.247554,"2026-03-31":2.270489,"2026-06-30":2.291756},"pb_high":{"2016-12-31":17.044673,"2017-12-31":8.630641,"2018-12-31":21.578789,"2019-12-31":4.849966,"2020-09-30":6.721348,"2020-12-31":7.084425,"2021-03-31":6.40358,"2021-06-30":6.459448,"2021-09-30":6.525448,"2021-12-31":7.121081,"2022-03-31":6.623153,"2022-06-30":6.753729,"2022-09-30":6.13191,"2022-12-31":4.054497,"2023-03-31":3.02885,"2023-06-30":1.716162,"2023-09-30":1.394008,"2023-12-31":1.455371,"2024-03-31":1.410468,"2024-06-30":1.44049,"2024-09-30":1.451101,"2024-12-31":2.205985,"2025-03-31":2.829635,"2025-06-30":2.829699,"2025-09-30":2.848757,"2025-12-31":2.890761,"2026-03-31":2.810438,"2026-06-30":4.047986},"pb_low":{"2016-12-31":6.965117,"2017-12-31":6.162879,"2018-12-31":5.59966,"2019-12-31":2.864051,"2020-09-30":1.938002,"2020-12-31":1.552429,"2021-03-31":1.187036,"2021-06-30":3.330113,"2021-09-30":4.11399,"2021-12-31":4.059911,"2022-03-31":2.140922,"2022-06-30":1.384561,"2022-09-30":1.147155,"2022-12-31":0.752777,"2023-03-31":0.763735,"2023-06-30":0.791164,"2023-09-30":0.775376,"2023-12-31":0.856772,"2024-03-31":0.830337,"2024-06-30":0.928686,"2024-09-30":0.935527,"2024-12-31":1.017409,"2025-03-31":1.011306,"2025-06-30":1.068743,"2025-09-30":1.223804,"2025-12-31":1.584999,"2026-03-31":1.585965,"2026-06-30":1.581287},"ptb":{"2016-12-31":7.975314,"2017-12-31":6.888703,"2018-12-31":23.1104,"2019-12-31":9.134576,"2020-09-30":11.156009,"2020-12-31":19.209923,"2021-03-31":10.344645,"2021-06-30":11.900326,"2021-09-30":12.08974,"2021-12-31":10.072397,"2022-03-31":5.907106,"2022-06-30":3.847399,"2022-09-30":2.868634,"2022-12-31":2.057732,"2023-03-31":2.89984,"2023-06-30":2.933144,"2023-09-30":2.611637,"2023-12-31":3.335324,"2024-03-31":2.695661,"2024-06-30":2.902968,"2024-09-30":3.67815,"2024-12-31":6.674565,"2025-03-31":5.862758,"2025-06-30":7.292858,"2025-09-30":6.08294,"2025-12-31":9.079467,"2026-03-31":8.070307,"2026-06-30":8.872761},"ptb_avg":{"2016-12-31":11.761662,"2017-12-31":8.404589,"2018-12-31":15.951251,"2019-12-31":10.901913,"2020-09-30":7.034901,"2020-12-31":11.907272,"2021-03-31":8.848321,"2021-06-30":9.922451,"2021-09-30":12.362494,"2021-12-31":13.228027,"2022-03-31":11.42998,"2022-06-30":9.376439,"2022-09-30":6.953355,"2022-12-31":4.405294,"2023-03-31":3.388069,"2023-06-30":2.956979,"2023-09-30":2.662839,"2023-12-31":2.747824,"2024-03-31":2.823121,"2024-06-30":3.204162,"2024-09-30":3.494395,"2024-12-31":4.267226,"2025-03-31":4.891835,"2025-06-30":5.484578,"2025-09-30":6.504534,"2025-12-31":7.362478,"2026-03-31":7.469136,"2026-06-30":5.761214},"ptb_high":{"2016-12-31":17.791722,"2017-12-31":9.647104,"2018-12-31":25.385976,"2019-12-31":13.638651,"2020-09-30":12.631214,"2020-12-31":20.715505,"2021-03-31":14.080867,"2021-06-30":13.500724,"2021-09-30":15.333304,"2021-12-31":16.64925,"2022-03-31":15.63731,"2022-06-30":15.908174,"2022-09-30":14.861385,"2022-12-31":9.67504,"2023-03-31":7.3769,"2023-06-30":4.274312,"2023-09-30":3.428638,"2023-12-31":3.422367,"2024-03-31":3.431843,"2024-06-30":3.978104,"2024-09-30":4.390432,"2024-12-31":7.099444,"2025-03-31":8.883057,"2025-06-30":8.699706,"2025-09-30":9.015927,"2025-12-31":9.469481,"2026-03-31":9.245383,"2026-06-30":10.176175},"ptb_low":{"2016-12-31":7.27039,"2017-12-31":6.888703,"2018-12-31":6.587619,"2019-12-31":8.054035,"2020-09-30":3.642026,"2020-12-31":4.539444,"2021-03-31":2.61018,"2021-06-30":6.960182,"2021-09-30":9.666931,"2021-12-31":9.492165,"2022-03-31":5.054731,"2022-06-30":3.261284,"2022-09-30":2.78026,"2022-12-31":1.796313,"2023-03-31":1.86011,"2023-06-30":1.97049,"2023-09-30":1.907079,"2023-12-31":2.014734,"2024-03-31":2.020313,"2024-06-30":2.564689,"2024-09-30":2.830517,"2024-12-31":3.274291,"2025-03-31":3.174787,"2025-06-30":3.285774,"2025-09-30":3.873172,"2025-12-31":5.192097,"2026-03-31":5.217285,"2026-06-30":3.975176},"ps":{"2017-12-31":5.557835,"2018-12-31":13.243098,"2019-12-31":12.253142,"2020-09-30":22.141672,"2020-12-31":31.51938,"2021-03-31":24.26269,"2021-06-30":27.00223,"2021-09-30":22.384088,"2021-12-31":16.723139,"2022-03-31":8.734548,"2022-06-30":5.206091,"2022-09-30":3.420108,"2022-12-31":2.379667,"2023-03-31":3.104463,"2023-06-30":2.899642,"2023-09-30":2.582879,"2023-12-31":3.32316,"2024-03-31":2.495488,"2024-06-30":2.152231,"2024-09-30":2.305447,"2024-12-31":3.699872,"2025-03-31":3.261372,"2025-06-30":4.034574,"2025-09-30":3.099375,"2025-12-31":4.278281,"2026-03-31":3.601923,"2026-06-30":5.686524},"ps_avg":{"2017-12-31":6.780857,"2018-12-31":9.140646,"2019-12-31":14.623851,"2020-09-30":13.962382,"2020-12-31":19.537289,"2021-03-31":20.75316,"2021-06-30":22.514368,"2021-09-30":22.88909,"2021-12-31":21.962413,"2022-03-31":16.900951,"2022-06-30":12.687686,"2022-09-30":8.290086,"2022-12-31":5.094508,"2023-03-31":3.627144,"2023-06-30":2.923205,"2023-09-30":2.633517,"2023-12-31":2.737803,"2024-03-31":2.613483,"2024-06-30":2.375533,"2024-09-30":2.190271,"2024-12-31":2.365427,"2025-03-31":2.721261,"2025-06-30":3.034193,"2025-09-30":3.314185,"2025-12-31":3.469229,"2026-03-31":3.33361,"2026-06-30":3.692344},"ps_high":{"2017-12-31":7.783324,"2018-12-31":14.547086,"2019-12-31":18.294918,"2020-09-30":25.069556,"2020-12-31":33.989717,"2021-03-31":33.025756,"2021-06-30":30.633586,"2021-09-30":28.389527,"2021-12-31":27.642649,"2022-03-31":23.122124,"2022-06-30":21.526075,"2022-09-30":17.718375,"2022-12-31":11.188713,"2023-03-31":7.897441,"2023-06-30":4.225492,"2023-09-30":3.390883,"2023-12-31":3.409886,"2024-03-31":3.177003,"2024-06-30":2.949326,"2024-09-30":2.751903,"2024-12-31":3.935393,"2025-03-31":4.941523,"2025-06-30":4.812875,"2025-09-30":4.593788,"2025-12-31":4.462057,"2026-03-31":4.126381,"2026-06-30":6.521877},"ps_low":{"2017-12-31":5.557835,"2018-12-31":3.774945,"2019-12-31":10.803701,"2020-09-30":7.22844,"2020-12-31":7.448258,"2021-03-31":6.122007,"2021-06-30":15.792881,"2021-09-30":17.89827,"2021-12-31":15.759784,"2022-03-31":7.474183,"2022-06-30":4.412992,"2022-09-30":3.314744,"2022-12-31":2.077348,"2023-03-31":1.991366,"2023-06-30":1.947983,"2023-09-30":1.88608,"2023-12-31":2.007387,"2024-03-31":1.87029,"2024-06-30":1.901434,"2024-09-30":1.774155,"2024-12-31":1.815019,"2025-03-31":1.766091,"2025-06-30":1.817765,"2025-09-30":1.973456,"2025-12-31":2.446537,"2026-03-31":2.328568,"2026-06-30":2.547677},"pcf":{"2017-12-31":null,"2018-12-31":1078.404261,"2019-12-31":989.521455,"2020-09-30":1148.76886,"2020-12-31":1700.560019,"2021-03-31":2229.348966,"2021-06-30":1354.151752,"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":79.224525,"2023-12-31":33.283084,"2024-03-31":14.89475,"2024-06-30":10.960188,"2024-09-30":12.047697,"2024-12-31":23.028791,"2025-03-31":20.84379,"2025-06-30":24.4346,"2025-09-30":18.062486,"2025-12-31":21.608891,"2026-03-31":19.780432,"2026-06-30":29.87358},"pcf_avg":{"2017-12-31":null,"2018-12-31":744.335786,"2019-12-31":1180.971752,"2020-09-30":724.405544,"2020-12-31":1054.09223,"2021-03-31":1906.879862,"2021-06-30":1129.087146,"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":80.777748,"2023-12-31":27.42044,"2024-03-31":15.599024,"2024-06-30":12.09735,"2024-09-30":11.445814,"2024-12-31":14.722917,"2025-03-31":17.391878,"2025-06-30":18.37599,"2025-09-30":19.314354,"2025-12-31":17.522501,"2026-03-31":18.306953,"2026-06-30":19.397355},"pcf_high":{"2017-12-31":null,"2018-12-31":1184.589846,"2019-12-31":1477.434454,"2020-09-30":1300.67528,"2020-12-31":1833.841725,"2021-03-31":3034.533011,"2021-06-30":1536.26291,"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":104.008415,"2023-12-31":34.151682,"2024-03-31":18.962491,"2024-06-30":15.019375,"2024-09-30":14.380761,"2024-12-31":24.494724,"2025-03-31":31.581822,"2025-06-30":29.148222,"2025-09-30":26.771604,"2025-12-31":22.537113,"2026-03-31":22.660558,"2026-06-30":34.262027},"pcf_low":{"2017-12-31":null,"2018-12-31":307.399122,"2019-12-31":872.469629,"2020-09-30":375.030696,"2020-12-31":401.854641,"2021-03-31":562.513425,"2021-06-30":792.007075,"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":57.851635,"2023-12-31":20.104966,"2024-03-31":11.163147,"2024-06-30":9.683011,"2024-09-30":9.271296,"2024-12-31":11.297062,"2025-03-31":11.287282,"2025-06-30":11.008931,"2025-09-30":11.500872,"2025-12-31":12.357053,"2026-03-31":12.787636,"2026-06-30":13.383966},"pfcf":{"2017-12-31":null,"2018-12-31":2995.442315,"2019-12-31":null,"2020-09-30":null,"2020-12-31":8107.765641,"2021-03-31":null,"2021-06-30":3072.585836,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null},"pfcf_avg":{"2017-12-31":null,"2018-12-31":2067.513077,"2019-12-31":null,"2020-09-30":null,"2020-12-31":5025.599018,"2021-03-31":null,"2021-06-30":2561.911669,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null},"pfcf_high":{"2017-12-31":null,"2018-12-31":3290.38996,"2019-12-31":null,"2020-09-30":null,"2020-12-31":8743.21327,"2021-03-31":null,"2021-06-30":3485.798141,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null},"pfcf_low":{"2017-12-31":null,"2018-12-31":853.850797,"2019-12-31":null,"2020-09-30":null,"2020-12-31":1915.923703,"2021-03-31":null,"2021-06-30":1797.073126,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null},"evs_avg":{"2017-12-31":6.051889,"2018-12-31":7.989468,"2019-12-31":13.394638,"2020-09-30":12.107253,"2020-12-31":17.983333,"2021-03-31":18.493852,"2021-06-30":20.323674,"2021-09-30":21.158275,"2021-12-31":20.423982,"2022-03-31":15.546049,"2022-06-30":11.686502,"2022-09-30":7.406132,"2022-12-31":4.26664,"2023-03-31":2.879823,"2023-06-30":2.25789,"2023-09-30":1.934235,"2023-12-31":2.010051,"2024-03-31":1.937052,"2024-06-30":1.873934,"2024-09-30":1.796628,"2024-12-31":2.052775,"2025-03-31":2.403362,"2025-06-30":2.706207,"2025-09-30":3.014549,"2025-12-31":3.177539,"2026-03-31":3.078305,"2026-06-30":3.393874},"evs_high":{"2017-12-31":7.054355,"2018-12-31":13.395908,"2019-12-31":17.065705,"2020-09-30":23.214427,"2020-12-31":32.435761,"2021-03-31":30.766448,"2021-06-30":28.442892,"2021-09-30":26.658712,"2021-12-31":26.104218,"2022-03-31":21.767222,"2022-06-30":20.524891,"2022-09-30":16.834422,"2022-12-31":10.360846,"2023-03-31":7.15012,"2023-06-30":3.560178,"2023-09-30":2.691601,"2023-12-31":2.682134,"2024-03-31":2.500572,"2024-06-30":2.447726,"2024-09-30":2.35826,"2024-12-31":3.622742,"2025-03-31":4.623625,"2025-06-30":4.484888,"2025-09-30":4.294152,"2025-12-31":4.170367,"2026-03-31":3.871076,"2026-06-30":6.223408},"evs_low":{"2017-12-31":4.828866,"2018-12-31":2.623767,"2019-12-31":9.574488,"2020-09-30":5.373311,"2020-12-31":5.894301,"2021-03-31":3.862699,"2021-06-30":13.602187,"2021-09-30":16.167455,"2021-12-31":14.221352,"2022-03-31":6.11928,"2022-06-30":3.411808,"2022-09-30":2.430791,"2022-12-31":1.249481,"2023-03-31":1.244046,"2023-06-30":1.282669,"2023-09-30":1.186797,"2023-12-31":1.279635,"2024-03-31":1.193858,"2024-06-30":1.399835,"2024-09-30":1.380513,"2024-12-31":1.502367,"2025-03-31":1.448192,"2025-06-30":1.489778,"2025-09-30":1.67382,"2025-12-31":2.154847,"2026-03-31":2.073263,"2026-06-30":2.249208},"eve_avg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":60.097093,"2025-03-31":51.209798,"2025-06-30":47.572464,"2025-09-30":47.219117,"2025-12-31":45.580952,"2026-03-31":38.633766,"2026-06-30":42.0646},"eve_high":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":106.059482,"2025-03-31":98.518187,"2025-06-30":78.839944,"2025-09-30":67.262487,"2025-12-31":59.82281,"2026-03-31":48.583309,"2026-06-30":77.13461},"eve_low":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":43.98334,"2025-03-31":30.857453,"2025-06-30":26.188838,"2025-09-30":26.218275,"2025-12-31":30.910708,"2026-03-31":26.020154,"2026-06-30":27.877295},"evb_avg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":855.388139,"2025-06-30":185.746225,"2025-09-30":128.628537,"2025-12-31":102.03476,"2026-03-31":67.331195,"2026-06-30":65.22586},"evb_high":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":1645.608685,"2025-06-30":307.829799,"2025-09-30":183.228231,"2025-12-31":133.915718,"2026-03-31":84.671327,"2026-06-30":119.605826},"evb_low":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":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":515.430643,"2025-06-30":102.254063,"2025-09-30":71.420615,"2025-12-31":69.194838,"2026-03-31":45.348105,"2026-06-30":43.22686},"earnings_yield":{"2017-03-31":-1.974368,"2017-06-30":-0.687049,"2017-09-30":-1.072027,"2017-12-31":-2.966102,"2018-03-31":-2.069146,"2018-06-30":-1.713674,"2018-09-30":-1.147427,"2018-12-31":-1.464776,"2019-03-31":-1.02183,"2019-06-30":-1.312798,"2019-09-30":-2.017643,"2019-12-31":-2.349895,"2020-03-31":-2.82521,"2020-06-30":-1.229934,"2020-09-30":-1.171333,"2020-12-31":-0.98966,"2021-03-31":-1.222677,"2021-06-30":-1.175428,"2021-09-30":-1.451007,"2021-12-31":-2.069568,"2022-03-31":-3.513758,"2022-06-30":-5.952381,"2022-09-30":-10.514897,"2022-12-31":-14.031863,"2023-03-31":-11.226174,"2023-06-30":-10.405533,"2023-09-30":-8.149667,"2023-12-31":-7.301964,"2024-03-31":-6.557645,"2024-06-30":-5.791234,"2024-09-30":-3.940509,"2024-12-31":-0.592154,"2025-03-31":-0.214483,"2025-06-30":0.096494,"2025-09-30":0.409631,"2025-12-31":0.133577,"2026-03-31":0.508663,"2026-06-30":3.479862},"fcf_yield":{"2017-12-31":-0.563786,"2018-12-31":0.033384,"2019-12-31":-0.225311,"2020-09-30":-0.046333,"2020-12-31":0.012334,"2021-03-31":-0.005908,"2021-06-30":0.032546,"2021-09-30":-0.079233,"2021-12-31":-0.21934,"2022-03-31":-0.46976,"2022-06-30":-1.181542,"2022-09-30":-2.208367},"peg":{"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":-9.998641,"2025-09-30":-2.105347,"2025-12-31":-5.772581,"2026-03-31":-0.485702,"2026-06-30":0.004884},"price":{"2016-06-30":26.3,"2016-09-30":64.36,"2016-12-31":28.85,"2017-03-31":28.87,"2017-06-30":29.11,"2017-09-30":29.85,"2017-12-31":23.6,"2018-03-31":38.18,"2018-06-30":56.02,"2018-09-30":86.28,"2018-12-31":86.02,"2019-03-31":129.18,"2019-06-30":136.35,"2019-09-30":106.56,"2019-12-31":100.43,"2020-03-31":96.63,"2020-06-30":221.15,"2020-09-30":245.02,"2020-12-31":338.5,"2021-03-31":319.79,"2021-06-30":383.69,"2021-09-30":343.21,"2021-12-31":263.34,"2022-03-31":154.82,"2022-06-30":99.12,"2022-09-30":69.14,"2022-12-31":48.96,"2023-03-31":66.63,"2023-06-30":63.62,"2023-09-30":58.53,"2023-12-31":75.87,"2024-03-31":61.15,"2024-06-30":56.81,"2024-09-30":65.22,"2024-12-31":108.08,"2025-03-31":97.91,"2025-06-30":124.36,"2025-09-30":100.09,"2025-12-31":142.24,"2026-03-31":125.82,"2026-06-30":206.33},"price_avg":{"2016-06-30":26.3,"2016-09-30":48.201333,"2016-12-31":42.546786,"2017-03-31":38.604634,"2017-06-30":36.078113,"2017-09-30":30.839231,"2017-12-31":28.793269,"2018-03-31":29.280385,"2018-06-30":34.966923,"2018-09-30":45.989423,"2018-12-31":59.372692,"2019-03-31":79.710769,"2019-06-30":100.672308,"2019-09-30":114.543077,"2019-12-31":119.860962,"2020-03-31":119.059808,"2020-06-30":125.899423,"2020-09-30":154.507885,"2020-12-31":209.819245,"2021-03-31":273.533269,"2021-06-30":319.919423,"2021-09-30":350.953077,"2021-12-31":345.843077,"2022-03-31":299.569615,"2022-06-30":241.563846,"2022-09-30":167.590189,"2022-12-31":104.815962,"2023-03-31":77.848113,"2023-06-30":64.136981,"2023-09-30":59.6775,"2023-12-31":62.505889,"2024-03-31":64.041377,"2024-06-30":62.704255,"2024-09-30":61.961715,"2024-12-31":69.098413,"2025-03-31":81.695259,"2025-06-30":93.52468,"2025-09-30":107.027,"2025-12-31":115.34144,"2026-03-31":116.44745,"2026-06-30":133.973108},"price_high":{"2016-06-30":26.3,"2016-09-30":64.36,"2016-12-31":64.36,"2017-03-31":64.36,"2017-06-30":64.36,"2017-09-30":60.58,"2017-12-31":33.05,"2018-03-31":41.02,"2018-06-30":59.95,"2018-09-30":87.28,"2018-12-31":94.49,"2019-03-31":129.53,"2019-06-30":144.11,"2019-09-30":149.95,"2019-12-31":149.95,"2020-03-31":149.95,"2020-06-30":221.15,"2020-09-30":277.42,"2020-12-31":365.03,"2021-03-31":435.29,"2021-06-30":435.29,"2021-09-30":435.29,"2021-12-31":435.29,"2022-03-31":409.84,"2022-06-30":409.84,"2022-09-30":358.19,"2022-12-31":230.2,"2023-03-31":169.5,"2023-06-30":92.71,"2023-09-30":76.84,"2023-12-31":77.85,"2024-03-31":77.85,"2024-06-30":77.85,"2024-09-30":77.85,"2024-12-31":114.96,"2025-03-31":148.35,"2025-06-30":148.35,"2025-09-30":148.35,"2025-12-31":148.35,"2026-03-31":144.14,"2026-06-30":236.64},"price_low":{"2016-06-30":26.3,"2016-09-30":26.3,"2016-12-31":26.3,"2017-03-31":26.3,"2017-06-30":23.97,"2017-09-30":23.97,"2017-12-31":23.6,"2018-03-31":23.6,"2018-06-30":23.6,"2018-09-30":23.6,"2018-12-31":24.52,"2019-03-31":37.04,"2019-06-30":58.47,"2019-09-30":65.85,"2019-12-31":88.55,"2020-03-31":79.99,"2020-06-30":79.99,"2020-09-30":79.99,"2020-12-31":79.99,"2021-03-31":80.69,"2021-06-30":224.41,"2021-09-30":274.43,"2021-12-31":248.17,"2022-03-31":132.48,"2022-06-30":84.02,"2022-09-30":67.01,"2022-12-31":42.74,"2023-03-31":42.74,"2023-06-30":42.74,"2023-09-30":42.74,"2023-12-31":45.83,"2024-03-31":45.83,"2024-06-30":50.19,"2024-09-30":50.19,"2024-12-31":53.02,"2025-03-31":53.02,"2025-06-30":56.03,"2025-09-30":63.73,"2025-12-31":81.34,"2026-03-31":81.34,"2026-06-30":92.44},"ev_avg":{"2016-12-31":3406480275.638571,"2017-12-31":2414824635.788462,"2018-12-31":5193689583.127692,"2019-12-31":15195788177.36981,"2020-09-30":18704616897.83154,"2020-12-31":31682604676.22792,"2021-03-31":36745360135.23563,"2021-06-30":45829437537.90977,"2021-09-30":53894041100.52442,"2021-12-31":58041667644.61846,"2022-03-31":48615822245.15866,"2022-06-30":39753238538.99827,"2022-09-30":26991582707.46076,"2022-12-31":16325535761.632118,"2023-03-31":11396962764.764387,"2023-06-30":9148810802.727453,"2023-09-30":7935331397.005001,"2023-12-31":8349640145.929222,"2024-03-31":8124829836.794853,"2024-06-30":7943927810.504255,"2024-09-30":7795841992.964226,"2024-12-31":9151344923.498413,"2025-03-31":11015688449.87705,"2025-06-30":12798657902.396078,"2025-09-30":14759610072.085999,"2025-12-31":16101289119.978241,"2026-03-31":16320139003.890839,"2026-06-30":18911781469.10359},"shares_out":{"2016-12-31":87248548,"2017-12-31":93969796,"2018-12-31":100080228,"2019-12-31":138412799,"2020-09-30":139608564,"2020-12-31":164047524,"2021-03-31":150747184.25,"2021-06-30":158694345.75,"2021-09-30":166126898.25,"2021-12-31":180468099,"2022-03-31":176429412.5,"2022-06-30":178664581.75,"2022-09-30":180279901.5,"2022-12-31":185975709,"2023-03-31":184391119.75,"2023-06-30":184676899.25,"2023-09-30":181042862,"2023-12-31":181945771,"2024-03-31":171171739,"2024-06-30":160599847,"2024-09-30":153383697,"2024-12-31":152610697,"2025-03-31":152674214,"2025-06-30":153433606,"2025-09-30":151612818,"2025-12-31":152411346,"2026-03-31":151773860,"2026-06-30":153575220},"shares_dil":{"2020-09-30":139608564,"2020-12-31":143764968.25,"2021-03-31":150747184.25,"2021-06-30":158694345.75,"2021-09-30":166126898.25,"2021-12-31":172994848.75,"2022-03-31":176429412.5,"2022-06-30":178664581.75,"2022-09-30":180279901.5,"2022-12-31":183014960.75,"2023-03-31":184391119.75,"2023-06-30":184676899.25,"2023-09-30":184191085.5,"2023-12-31":183357443.75,"2024-03-31":182011038,"2024-06-30":178693818.5,"2024-09-30":173029268.75,"2024-12-31":165960591.25,"2025-03-31":161154731.5,"2025-06-30":158522145,"2025-09-30":158551855.25,"2025-12-31":158258591.75,"2026-03-31":157249805.25,"2026-06-30":157253907.25},"rev_ps":{"2020-09-30":11.066012,"2020-12-31":12.254557,"2021-03-31":13.180319,"2021-06-30":14.209567,"2021-09-30":15.332767,"2021-12-31":16.427304,"2022-03-31":17.725015,"2022-06-30":19.039235,"2022-09-30":20.215737,"2022-12-31":20.907149,"2023-03-31":21.46265,"2023-06-30":21.940638,"2023-09-30":22.27344,"2023-12-31":22.654902,"2024-03-31":23.044927,"2024-06-30":23.723104,"2024-09-30":25.077555,"2024-12-31":26.862016,"2025-03-31":28.441293,"2025-06-30":29.834141,"2025-09-30":30.880276,"2025-12-31":32.018609,"2026-03-31":33.714916,"2026-06-30":35.435228},"ebitda_ps":{"2020-09-30":-1.950776,"2020-12-31":-2.387515,"2021-03-31":-2.789644,"2021-06-30":-3.106689,"2021-09-30":-3.467747,"2021-12-31":-3.798992,"2022-03-31":-3.792814,"2022-06-30":-4.303444,"2022-09-30":-5.511824,"2022-12-31":-5.060685,"2023-03-31":-5.256039,"2023-06-30":-4.300256,"2023-09-30":-2.410888,"2023-12-31":-3.229364,"2024-03-31":-2.140656,"2024-06-30":-1.621953,"2024-09-30":-1.199936,"2024-12-31":0.917543,"2025-03-31":1.334798,"2025-06-30":1.697145,"2025-09-30":1.97145,"2025-12-31":2.232081,"2026-03-31":2.686375,"2026-06-30":2.859001},"ebit_ps":{"2020-09-30":-2.875246,"2020-12-31":-3.42852,"2021-03-31":-3.963882,"2021-06-30":-4.393187,"2021-09-30":-4.919426,"2021-12-31":-5.292551,"2022-03-31":-5.305538,"2022-06-30":-5.852951,"2022-09-30":-7.046637,"2022-12-31":-6.585844,"2023-03-31":-6.787659,"2023-06-30":-5.856038,"2023-09-30":-3.981631,"2023-12-31":-4.780504,"2024-03-31":-3.603963,"2024-06-30":-2.983713,"2024-09-30":-2.480286,"2024-12-31":-0.323619,"2025-03-31":0.079911,"2025-06-30":0.434665,"2025-09-30":0.723713,"2025-12-31":0.997115,"2026-03-31":1.541407,"2026-06-30":1.843789},"eps":{"2017-03-31":-0.57,"2017-06-30":-0.2,"2017-09-30":-0.32,"2017-12-31":-0.7,"2018-03-31":-0.79,"2018-06-30":-0.96,"2018-09-30":-0.99,"2018-12-31":-1.26,"2019-03-31":-1.32,"2019-06-30":-1.79,"2019-09-30":-2.15,"2019-12-31":-2.36,"2020-03-31":-2.73,"2020-06-30":-2.72,"2020-09-30":-2.87,"2020-12-31":-3.35,"2021-03-31":-3.91,"2021-06-30":-4.51,"2021-09-30":-4.98,"2021-12-31":-5.45,"2022-03-31":-5.44,"2022-06-30":-5.9,"2022-09-30":-7.27,"2022-12-31":-6.87,"2023-03-31":-7.48,"2023-06-30":-6.62,"2023-09-30":-4.77,"2023-12-31":-5.54,"2024-03-31":-4.01,"2024-06-30":-3.29,"2024-09-30":-2.57,"2024-12-31":-0.64,"2025-03-31":-0.21,"2025-06-30":0.12,"2025-09-30":0.41,"2025-12-31":0.19,"2026-03-31":0.64,"2026-06-30":7.18},"cfo_ps":{"2020-09-30":0.213289,"2020-12-31":0.227135,"2021-03-31":0.143445,"2021-06-30":0.283343,"2021-09-30":-0.030386,"2021-12-31":-0.33638,"2022-03-31":-0.454981,"2022-06-30":-0.921028,"2022-09-30":-1.298847,"2022-12-31":-1.389875,"2023-03-31":-1.814941,"2023-06-30":-1.020415,"2023-09-30":0.726159,"2023-12-31":2.261986,"2024-03-31":3.86098,"2024-06-30":4.65846,"2024-09-30":4.798841,"2024-12-31":4.315729,"2025-03-31":4.450133,"2025-06-30":4.926132,"2025-09-30":5.298803,"2025-12-31":6.33927,"2026-03-31":6.139327,"2026-06-30":6.7452},"fcf_ps":{"2020-09-30":-0.113525,"2020-12-31":0.04764,"2021-03-31":-0.018893,"2021-06-30":0.124875,"2021-09-30":-0.271937,"2021-12-31":-0.602561,"2022-03-31":-0.727282,"2022-06-30":-1.171144,"2022-09-30":-1.526865},"cash_ps":{"2016-12-31":3.503382,"2017-12-31":3.095388,"2018-12-31":7.477431,"2019-12-31":13.385272,"2020-09-30":23.628235,"2020-12-31":18.529941,"2021-03-31":37.858472,"2021-06-30":37.33709,"2021-09-30":32.470672,"2021-12-31":29.688804,"2022-03-31":29.605676,"2022-06-30":24.583966,"2022-09-30":23.344505,"2022-12-31":22.341998,"2023-03-31":21.396405,"2023-06-30":19.94818,"2023-09-30":21.306606,"2023-12-31":22.050499,"2024-03-31":22.355326,"2024-06-30":19.403057,"2024-09-30":17.591491,"2024-12-31":15.624062,"2025-03-31":16.034646,"2025-06-30":16.571337,"2025-09-30":16.218358,"2025-12-31":16.208386,"2026-03-31":15.458933,"2026-06-30":17.296606},"bvps":{"2016-12-31":3.77596,"2017-12-31":3.829379,"2018-12-31":4.378837,"2019-12-31":30.91774,"2020-09-30":41.274459,"2020-12-31":51.525709,"2021-03-31":67.976036,"2021-06-30":67.38811,"2021-09-30":66.70653,"2021-12-31":61.126959,"2022-03-31":61.879892,"2022-06-30":60.683516,"2022-09-30":58.414099,"2022-12-31":56.776458,"2023-03-31":55.961838,"2023-06-30":54.021694,"2023-09-30":55.121648,"2023-12-31":53.491499,"2024-03-31":55.19445,"2024-06-30":54.044093,"2024-09-30":53.648902,"2024-12-31":52.112769,"2025-03-31":52.427262,"2025-06-30":52.426077,"2025-09-30":52.07534,"2025-12-31":51.31866,"2026-03-31":51.287382,"2026-06-30":58.458702},"tbvps":{"2016-12-31":3.617413,"2017-12-31":3.425899,"2018-12-31":3.722134,"2019-12-31":10.994489,"2020-09-30":21.963051,"2020-12-31":17.621101,"2021-03-31":30.913579,"2021-06-30":32.241974,"2021-09-30":28.388533,"2021-12-31":26.14472,"2022-03-31":26.209111,"2022-06-30":25.762857,"2022-09-30":24.10206,"2022-12-31":23.793183,"2023-03-31":22.977131,"2023-06-30":21.690038,"2023-09-30":22.411234,"2023-12-31":22.747415,"2024-03-31":22.684603,"2024-06-30":19.569626,"2024-09-30":17.731741,"2024-12-31":16.192816,"2025-03-31":16.700332,"2025-06-30":17.052301,"2025-09-30":16.454216,"2025-12-31":15.666117,"2026-03-31":15.590484,"2026-06-30":23.254318},"buyback_ps":{"2022-12-31":0,"2023-03-31":0.623636,"2023-06-30":2.626863,"2023-09-30":2.9799,"2023-12-31":3.647253,"2024-03-31":5.003312,"2024-06-30":8.155453,"2024-09-30":11.756173,"2024-12-31":14.06599,"2025-03-31":13.054261,"2025-06-30":8.730326,"2025-09-30":6.878444,"2025-12-31":5.490628,"2026-03-31":6.332027,"2026-06-30":5.524429},"fcf_margin":{"2017-06-30":-5.365177,"2017-09-30":-5.162467,"2017-12-31":-3.133427,"2018-03-31":1.366718,"2018-06-30":3.141594,"2018-09-30":2.308196,"2018-12-31":0.442108,"2019-03-31":-3.300402,"2019-06-30":-4.082939,"2019-09-30":-2.370214,"2019-12-31":-2.760765,"2020-03-31":-0.816461,"2020-06-30":-0.610988,"2020-09-30":-1.025885,"2020-12-31":0.388755,"2021-03-31":-0.143339,"2021-06-30":0.878811,"2021-09-30":-1.773566,"2021-12-31":-3.668047,"2022-03-31":-4.103141,"2022-06-30":-6.151215,"2022-09-30":-7.552852}},"masked":{"tax_rate_pct":{"annual":{"2014-12-31":"a loss","2015-12-31":"a loss","2016-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"a loss","2024-12-31":"a loss"},"ttm":{"2017-03-31":"a loss","2017-06-30":"a loss","2017-09-30":"a loss","2017-12-31":"a loss","2018-03-31":"a loss","2018-06-30":"a loss","2018-09-30":"a loss","2018-12-31":"a loss","2019-03-31":"a loss","2019-06-30":"a loss","2019-09-30":"a loss","2019-12-31":"a loss","2020-03-31":"a loss","2020-06-30":"a loss","2020-09-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss","2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss","2024-09-30":"a loss","2024-12-31":"a loss","2025-03-31":"a loss"}},"debt_ebit":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA"}},"pe":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share"}},"pe_avg":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share"}},"pe_high":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share"}},"pe_low":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share"}},"peg":{"annual":{"2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share"}},"ev_ebit":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_avg":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_high":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_low":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA"}},"eve_avg":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA"}},"eve_high":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA"}},"eve_low":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-09-30":"negative EBITDA","2020-12-31":"negative EBITDA","2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA"}},"ev_fcf":{"annual":{"2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-09-30":"negative free cash flow","2021-03-31":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-09-30":"negative free cash flow","2021-03-31":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-09-30":"negative free cash flow","2021-03-31":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-09-30":"negative free cash flow","2021-03-31":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2021-12-31":"negative free cash flow"},"ttm":{"2017-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2020-09-30":"negative free cash flow","2021-03-31":"negative free cash flow","2021-09-30":"negative free cash flow","2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2017-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2017-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf":{"annual":{"2017-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2017-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2017-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2017-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2017-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2017-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2017-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2017-12-31":"negative operating cash flow","2021-09-30":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"roic":{"annual":{"2018-12-31":"negative invested capital"},"ttm":{"2018-06-30":"negative invested capital","2018-09-30":"negative invested capital","2018-12-31":"negative invested capital"}}}}