{"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":"UTHR","kind":"industrial","as_of":"2026-08-05","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2010-12-31":13.783115,"2011-12-31":23.779862,"2012-12-31":29.957849,"2013-12-31":14.898933,"2014-12-31":27.190272,"2015-12-31":46.0347,"2016-12-31":41.495971,"2017-12-31":21.142901,"2018-12-31":24.096188,"2019-12-31":-3.752918,"2020-12-31":16.672064,"2021-12-31":12.939721,"2022-12-31":16.613367,"2023-12-31":18.26833,"2024-12-31":19.231141,"2025-12-31":19.714628},"roa":{"2010-12-31":8.530678,"2011-12-31":14.772144,"2012-12-31":19.362389,"2013-12-31":9.399698,"2014-12-31":17.123664,"2015-12-31":32.030584,"2016-12-31":31.649352,"2017-12-31":16.057637,"2018-12-31":18.763136,"2019-12-31":-2.857377,"2020-12-31":12.072604,"2021-12-31":9.725984,"2022-12-31":12.971749,"2023-12-31":14.908224,"2024-12-31":16.448971,"2025-12-31":17.511152},"roc":{"2010-12-31":15.293117,"2011-12-31":23.398652,"2012-12-31":26.795126,"2013-12-31":15.14647,"2014-12-31":27.85183,"2015-12-31":30.811693,"2016-12-31":41.554681,"2017-12-31":21.058544,"2018-12-31":23.200578,"2019-12-31":-3.915417,"2020-12-31":13.239013,"2021-12-31":9.947543,"2022-12-31":14.476501,"2023-12-31":14.912026,"2024-12-31":15.925474,"2025-12-31":16.795779},"roic":{"2010-12-31":19.594557,"2011-12-31":29.731646,"2012-12-31":31.545942,"2013-12-31":18.551615,"2014-12-31":38.269353,"2015-12-31":54.467565,"2016-12-31":91.791032,"2017-12-31":39.782087,"2018-12-31":41.042433,"2019-12-31":-7.502736,"2020-12-31":24.498634,"2021-12-31":17.167392,"2022-12-31":26.836285,"2023-12-31":28.399839,"2024-12-31":29.836628,"2025-12-31":30.375013},"gross_margin":{"2008-12-31":89.319247,"2009-12-31":88.267666,"2010-12-31":88.384025,"2011-12-31":87.756313,"2012-12-31":85.890909,"2013-12-31":87.361771,"2014-12-31":89.533022,"2015-12-31":95.290092,"2016-12-31":95.45284,"2017-12-31":93.873529,"2018-12-31":87.793341,"2019-12-31":91.882938,"2020-12-31":92.712196,"2021-12-31":92.732127,"2022-12-31":92.170635,"2023-12-31":88.936627,"2024-12-31":89.236811,"2025-12-31":87.922204},"ebitda_margin":{"2008-12-31":-27.538482,"2009-12-31":10.351928,"2010-12-31":31.916566,"2011-12-31":45.522704,"2012-12-31":48.990586,"2013-12-31":28.985017,"2014-12-31":44.317934,"2015-12-31":49.935562,"2016-12-31":68.382537,"2017-12-31":49.029154,"2018-12-31":51.683253,"2019-12-31":-9.780508,"2020-12-31":43.382997,"2021-12-31":35.941857,"2022-12-31":53.245881,"2023-12-31":53.194415,"2024-12-31":50.375339,"2025-12-31":49.583687},"op_margin":{"2008-12-31":-29.149867,"2009-12-31":7.177051,"2010-12-31":28.894129,"2011-12-31":42.759589,"2012-12-31":46.027404,"2013-12-31":26.186499,"2014-12-31":41.815449,"2015-12-31":47.689562,"2016-12-31":66.406055,"2017-12-31":47.232365,"2018-12-31":49.477823,"2019-12-31":-12.948647,"2020-12-31":40.018877,"2021-12-31":32.981311,"2022-12-31":50.596498,"2023-12-31":50.9087,"2024-12-31":47.855703,"2025-12-31":46.894146},"incr_op_margin":{"2009-12-31":139.323883,"2010-12-31":62.198369,"2011-12-31":97.461473,"2012-12-31":60.07415,"2013-12-31":-64.281661,"2014-12-31":143.58644,"2015-12-31":90.39336,"2016-12-31":272.615549,"2017-12-31":-195.098814,"2018-12-31":9.74359,"2019-12-31":554.748603,"2020-12-31":2264.347826,"2021-12-31":-18.644906,"2022-12-31":168.979266,"2023-12-31":52.453988,"2024-12-31":34.933624,"2025-12-31":37.831641},"pretax_margin":{"2009-12-31":5.1892,"2010-12-31":26.168201,"2011-12-31":40.248095,"2012-12-31":48.104197,"2013-12-31":24.969292,"2014-12-31":40.758421,"2015-12-31":71.255614,"2016-12-31":66.312234,"2017-12-31":44.600939,"2018-12-31":46.621207,"2019-12-31":-11.388736,"2020-12-31":43.072878,"2021-12-31":35.235835,"2022-12-31":49.093632,"2023-12-31":54.749731,"2024-12-31":53.485786,"2025-12-31":53.850504},"net_margin":{"2008-12-31":-17.5231,"2009-12-31":5.422983,"2010-12-31":17.864088,"2011-12-31":29.315525,"2012-12-31":33.233269,"2013-12-31":15.627798,"2014-12-31":26.392626,"2015-12-31":44.457384,"2016-12-31":44.63973,"2017-12-31":24.221874,"2018-12-31":36.196093,"2019-12-31":-7.212866,"2020-12-31":34.706398,"2021-12-31":28.229012,"2022-12-31":37.561328,"2023-12-31":42.311493,"2024-12-31":41.534024,"2025-12-31":41.936092},"common_margin":{"2008-12-31":-17.5231,"2009-12-31":5.422983,"2010-12-31":17.864088,"2011-12-31":29.315525,"2012-12-31":33.233269,"2013-12-31":15.627798,"2014-12-31":26.394644,"2015-12-31":44.454724,"2016-12-31":44.63973,"2017-12-31":24.221874,"2018-12-31":36.196093,"2019-12-31":-7.212866,"2020-12-31":34.706398,"2021-12-31":28.229012,"2022-12-31":37.561328,"2023-12-31":42.311493,"2024-12-31":41.534024,"2025-12-31":41.936092},"tax_rate_pct":{"2009-12-31":-3.731944,"2010-12-31":28.32402,"2011-12-31":27.371898,"2012-12-31":30.913993,"2013-12-31":37.411932,"2014-12-31":35.246201,"2015-12-31":37.608587,"2016-12-31":32.682513,"2017-12-31":45.692008,"2018-12-31":22.361312,"2019-12-31":null,"2020-12-31":19.42401,"2021-12-31":19.885503,"2022-12-31":23.490427,"2023-12-31":22.718355,"2024-12-31":22.345679,"2025-12-31":22.124978},"total_debt":{"2009-12-31":0,"2010-12-31":68929000,"2011-12-31":71452000,"2012-12-31":70343000,"2013-12-31":3724000,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":250000000,"2018-12-31":250000000,"2019-12-31":250000000,"2020-12-31":800000000,"2021-12-31":800000000,"2022-12-31":800000000,"2023-12-31":700000000,"2024-12-31":300000000,"2025-12-31":0},"st_debt":{"2017-12-31":250000000,"2018-12-31":250000000,"2019-12-31":250000000,"2020-12-31":0,"2022-12-31":0,"2023-12-31":400000000,"2024-12-31":300000000,"2025-12-31":0},"lt_debt":{"2010-12-31":68929000,"2011-12-31":71452000,"2012-12-31":70343000,"2013-12-31":3724000},"debt_ebitda":{"2009-12-31":0,"2010-12-31":0.364255,"2011-12-31":0.211198,"2012-12-31":0.156739,"2013-12-31":0.011502,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.295543,"2018-12-31":0.297159,"2019-12-31":null,"2020-12-31":1.243201,"2021-12-31":1.320568,"2022-12-31":0.775946,"2023-12-31":0.565382,"2024-12-31":0.206968,"2025-12-31":0},"net_debt_ebitda":{"2009-12-31":-2.701192,"2010-12-31":-0.968293,"2011-12-31":-0.28551,"2012-12-31":-0.198435,"2013-12-31":-0.866623,"2014-12-31":-0.696437,"2015-12-31":-1.136435,"2016-12-31":-0.961127,"2017-12-31":-0.800804,"2018-12-31":-1.385831,"2019-12-31":null,"2020-12-31":-1.608392,"2021-12-31":-1.866458,"2022-12-31":-1.977401,"2023-12-31":-1.85292,"2024-12-31":-2.046913,"2025-12-31":-1.850516},"debt_ebit":{"2009-12-31":0,"2010-12-31":0.402357,"2011-12-31":0.224846,"2012-12-31":0.16683,"2013-12-31":0.012732,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.306786,"2018-12-31":0.310405,"2019-12-31":null,"2020-12-31":1.347709,"2021-12-31":1.439108,"2022-12-31":0.816577,"2023-12-31":0.590767,"2024-12-31":0.217865,"2025-12-31":0},"net_debt_ebit":{"2009-12-31":-3.896106,"2010-12-31":-1.06958,"2011-12-31":-0.30396,"2012-12-31":-0.21121,"2013-12-31":-0.959237,"2014-12-31":-0.738116,"2015-12-31":-1.189957,"2016-12-31":-0.989733,"2017-12-31":-0.831268,"2018-12-31":-1.447604,"2019-12-31":null,"2020-12-31":-1.743598,"2021-12-31":-2.033999,"2022-12-31":-2.080943,"2023-12-31":-1.936113,"2024-12-31":-2.154684,"2025-12-31":-1.95665},"ebitda_int":{"2008-12-31":null,"2009-12-31":2.885515,"2010-12-31":9.600863,"2011-12-31":15.833622,"2012-12-31":26.972234,"2013-12-31":17.928785,"2014-12-31":32.445739,"2015-12-31":155.731064,"2016-12-31":280.333333,"2017-12-31":93.988889,"2018-12-31":60.52518,"2019-12-31":null,"2020-12-31":27.382979,"2021-12-31":32.569892,"2022-12-31":31.820988,"2023-12-31":20.878583,"2024-12-31":33.787879,"2025-12-31":80.928205},"ebitda_capex_int":{"2008-12-31":null,"2009-12-31":-4.524194,"2010-12-31":8.65515,"2011-12-31":14.149857,"2012-12-31":20.24677,"2013-12-31":16.161701,"2014-12-31":29.750341,"2015-12-31":145.137021,"2016-12-31":270.589744,"2017-12-31":84.4,"2018-12-31":47.258993,"2019-12-31":null,"2020-12-31":24.859574,"2021-12-31":26.075269,"2022-12-31":27.537037,"2023-12-31":16.993255,"2024-12-31":28.041958,"2025-12-31":54.235897},"ebit_int":{"2008-12-31":null,"2009-12-31":2.000544,"2010-12-31":8.691679,"2011-12-31":14.87256,"2012-12-31":25.340826,"2013-12-31":16.197752,"2014-12-31":30.613636,"2015-12-31":148.726596,"2016-12-31":272.230769,"2017-12-31":90.544444,"2018-12-31":57.942446,"2019-12-31":null,"2020-12-31":25.259574,"2021-12-31":29.887097,"2022-12-31":30.237654,"2023-12-31":19.98145,"2024-12-31":32.097902,"2025-12-31":76.538462},"int_exp":{"2008-12-31":11439000,"2009-12-31":12875000,"2010-12-31":19710000,"2011-12-31":21367000,"2012-12-31":16639000,"2013-12-31":18058000,"2014-12-31":17600000,"2015-12-31":4700000,"2016-12-31":3900000,"2017-12-31":9000000,"2018-12-31":13900000,"2019-12-31":44200000,"2020-12-31":23500000,"2021-12-31":18600000,"2022-12-31":32400000,"2023-12-31":59300000,"2024-12-31":42900000,"2025-12-31":19500000},"equity_assets":{"2009-12-31":62.100017,"2010-12-31":61.739619,"2011-12-31":62.479489,"2012-12-31":66.641112,"2013-12-31":60.322567,"2014-12-31":65.928115,"2015-12-31":72.72108,"2016-12-31":79.605263,"2017-12-31":72.994374,"2018-12-31":81.993531,"2019-12-31":71.048193,"2020-12-31":73.568797,"2021-12-31":76.587801,"2022-12-31":79.35644,"2023-12-31":83.504953,"2024-12-31":87.50679,"2025-12-31":90.053299},"ltd_equity":{"2010-12-31":7.798404,"2011-12-31":7.533253,"2012-12-31":6.48932,"2013-12-31":0.295726},"ltd_capital":{"2010-12-31":7.234248,"2011-12-31":7.00551,"2012-12-31":6.09387,"2013-12-31":0.294854},"ltd_assets":{"2010-12-31":4.814705,"2011-12-31":4.706738,"2012-12-31":4.324555,"2013-12-31":0.178389},"debt_equity":{"2009-12-31":0,"2010-12-31":7.798404,"2011-12-31":7.533253,"2012-12-31":6.48932,"2013-12-31":0.295726,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":11.894567,"2018-12-31":8.965072,"2019-12-31":8.991512,"2020-12-31":23.562677,"2021-12-31":20.207633,"2022-12-31":16.678133,"2023-12-31":11.696297,"2024-12-31":4.655493,"2025-12-31":0},"debt_capital":{"2009-12-31":0,"2010-12-31":7.234248,"2011-12-31":7.00551,"2012-12-31":6.09387,"2013-12-31":0.294854,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":10.630156,"2018-12-31":8.227473,"2019-12-31":8.249736,"2020-12-31":19.069413,"2021-12-31":16.810607,"2022-12-31":14.294138,"2023-12-31":10.471517,"2024-12-31":4.448399,"2025-12-31":0},"debt_assets":{"2009-12-31":0,"2010-12-31":4.814705,"2011-12-31":4.706738,"2012-12-31":4.324555,"2013-12-31":0.178389,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":8.682364,"2018-12-31":7.350779,"2019-12-31":6.388307,"2020-12-31":17.334778,"2021-12-31":15.476582,"2022-12-31":13.235172,"2023-12-31":9.766988,"2024-12-31":4.073873,"2025-12-31":0},"net_debt_equity":{"2009-12-31":-0.153676,"2010-12-31":-0.207304,"2011-12-31":-0.101839,"2012-12-31":-0.082156,"2013-12-31":-0.222808,"2014-12-31":-0.320115,"2015-12-31":-0.52362,"2016-12-31":-0.567601,"2017-12-31":-0.322295,"2018-12-31":-0.418095,"2019-12-31":-0.444504,"2020-12-31":-0.304842,"2021-12-31":-0.28561,"2022-12-31":-0.425021,"2023-12-31":-0.383321,"2024-12-31":-0.460428,"2025-12-31":-0.41153},"net_debt_capital":{"2009-12-31":-15.367629,"2010-12-31":-19.230701,"2011-12-31":-9.470459,"2012-12-31":-7.714992,"2013-12-31":-22.215079,"2014-12-31":-32.011517,"2015-12-31":-52.362025,"2016-12-31":-56.760115,"2017-12-31":-28.80347,"2018-12-31":-38.369644,"2019-12-31":-40.783395,"2020-12-31":-24.671053,"2021-12-31":-23.759692,"2022-12-31":-36.426823,"2023-12-31":-34.318155,"2024-12-31":-43.994662,"2025-12-31":-41.153011},"ebitda":{"2008-12-31":-77520000,"2009-12-31":37151000,"2010-12-31":189233000,"2011-12-31":338317000,"2012-12-31":448791000,"2013-12-31":323758000,"2014-12-31":571045000,"2015-12-31":731936000,"2016-12-31":1093300000,"2017-12-31":845900000,"2018-12-31":841300000,"2019-12-31":-141700000,"2020-12-31":643500000,"2021-12-31":605800000,"2022-12-31":1031000000,"2023-12-31":1238100000,"2024-12-31":1449500000,"2025-12-31":1578100000},"ebitda_capex":{"2008-12-31":-201935000,"2009-12-31":-58249000,"2010-12-31":170593000,"2011-12-31":302340000,"2012-12-31":336886000,"2013-12-31":291848000,"2014-12-31":523606000,"2015-12-31":682144000,"2016-12-31":1055300000,"2017-12-31":759600000,"2018-12-31":656900000,"2019-12-31":-225400000,"2020-12-31":584200000,"2021-12-31":485000000,"2022-12-31":892200000,"2023-12-31":1007700000,"2024-12-31":1203000000,"2025-12-31":1057600000},"ebit":{"2008-12-31":-82056000,"2009-12-31":25757000,"2010-12-31":171313000,"2011-12-31":317782000,"2012-12-31":421646000,"2013-12-31":292499000,"2014-12-31":538800000,"2015-12-31":699015000,"2016-12-31":1061700000,"2017-12-31":814900000,"2018-12-31":805400000,"2019-12-31":-187600000,"2020-12-31":593600000,"2021-12-31":555900000,"2022-12-31":979700000,"2023-12-31":1184900000,"2024-12-31":1377000000,"2025-12-31":1492500000},"cash_ratio":{"2009-12-31":0.303925,"2010-12-31":0.588221,"2011-12-31":0.790514,"2012-12-31":0.901808,"2013-12-31":0.413423,"2014-12-31":0.788596,"2015-12-31":1.886916,"2016-12-31":3.160301,"2017-12-31":2.085451,"2018-12-31":5.118944,"2019-12-31":3.209287,"2020-12-31":5.675843,"2021-12-31":6.321873,"2022-12-31":8.27127,"2023-12-31":3.722153,"2024-12-31":4.42623,"2025-12-31":5.20924},"current_ratio":{"2009-12-31":0.982798,"2010-12-31":1.783326,"2011-12-31":2.645888,"2012-12-31":3.781902,"2013-12-31":1.329674,"2014-12-31":1.89881,"2015-12-31":2.893071,"2016-12-31":4.285113,"2017-12-31":3.255903,"2018-12-31":6.391902,"2019-12-31":4.026998,"2020-12-31":6.703371,"2021-12-31":7.608382,"2022-12-31":9.849359,"2023-12-31":4.41447,"2024-12-31":5.248476,"2025-12-31":6.604531},"quick_ratio":{"2009-12-31":0.45725,"2010-12-31":0.760158,"2011-12-31":1.20768,"2012-12-31":1.561625,"2013-12-31":0.597081,"2014-12-31":1.110396,"2015-12-31":2.32434,"2016-12-31":3.805414,"2017-12-31":2.753542,"2018-12-31":5.754158,"2019-12-31":3.536285,"2020-12-31":6.162697,"2021-12-31":6.972495,"2022-12-31":8.913462,"2023-12-31":4.068871,"2024-12-31":4.804634,"2025-12-31":5.833928},"cfo_avg_cl":{"2010-12-31":0.55749,"2011-12-31":0.780319,"2012-12-31":1.662478,"2013-12-31":0.983926,"2014-12-31":0.596149,"2015-12-31":0.810044,"2016-12-31":1.664503,"2017-12-31":1.220278,"2018-12-31":2.158325,"2019-12-31":-0.55868,"2020-12-31":1.922167,"2021-12-31":1.902974,"2022-12-31":2.474561,"2023-12-31":1.704427,"2024-12-31":1.720713,"2025-12-31":2.40425},"cfo_liab":{"2009-12-31":0.257248,"2010-12-31":0.394012,"2011-12-31":0.447809,"2012-12-31":0.60863,"2013-12-31":0.542948,"2014-12-31":0.574142,"2015-12-31":0.654585,"2016-12-31":1.388865,"2017-12-31":0.625264,"2018-12-31":1.312205,"2019-12-31":-0.182348,"2020-12-31":0.619528,"2021-12-31":0.494298,"2022-12-31":0.643132,"2023-12-31":0.827271,"2024-12-31":1.4425,"2025-12-31":1.991835},"cfo_capex":{"2008-12-31":-0.324953,"2009-12-31":1.045314,"2010-12-31":11.348283,"2011-12-31":6.954304,"2012-12-31":2.891989,"2013-12-31":13.327076,"2014-12-31":7.489618,"2015-12-31":7.687982,"2016-12-31":16.936842,"2017-12-31":5.494786,"2018-12-31":4.221258,"2019-12-31":-2.468339,"2020-12-31":12.743676,"2021-12-31":4.951987,"2022-12-31":5.7817,"2023-12-31":4.244792,"2024-12-31":5.383773,"2025-12-31":2.999424},"wc":{"2009-12-31":-5680000,"2010-12-31":335801000,"2011-12-31":349878000,"2012-12-31":491715000,"2013-12-31":226708000,"2014-12-31":453279000,"2015-12-31":834511000,"2016-12-31":1092300000,"2017-12-31":1003200000,"2018-12-31":1491400000,"2019-12-31":1401500000,"2020-12-31":1843900000,"2021-12-31":2018200000,"2022-12-31":3037100000,"2023-12-31":2746600000,"2024-12-31":3135800000,"2025-12-31":3141900000},"wc_assets":{"2009-12-31":-0.540158,"2010-12-31":23.455769,"2011-12-31":23.047417,"2012-12-31":30.229713,"2013-12-31":10.859915,"2014-12-31":24.05416,"2015-12-31":38.202427,"2016-12-31":46.968524,"2017-12-31":34.840592,"2018-12-31":43.851808,"2019-12-31":35.812848,"2020-12-31":39.954496,"2021-12-31":39.043547,"2022-12-31":50.245678,"2023-12-31":38.322869,"2024-12-31":42.582835,"2025-12-31":39.871827},"cash_assets":{"2009-12-31":9.5433,"2010-12-31":17.613568,"2011-12-31":11.069582,"2012-12-31":9.799551,"2013-12-31":13.618725,"2014-12-31":21.10459,"2015-12-31":38.07823,"2016-12-31":45.184039,"2017-12-31":32.208099,"2018-12-31":41.631873,"2019-12-31":37.969541,"2020-12-31":39.761647,"2021-12-31":37.350796,"2022-12-31":46.963355,"2023-12-31":41.776196,"2024-12-31":44.364476,"2025-12-31":37.059645},"cash_debt":{"2010-12-31":3.658286,"2011-12-31":2.351859,"2012-12-31":2.266025,"2013-12-31":76.342642,"2017-12-31":3.7096,"2018-12-31":5.6636,"2019-12-31":5.9436,"2020-12-31":2.29375,"2021-12-31":2.413375,"2022-12-31":3.548375,"2023-12-31":4.277286,"2024-12-31":10.89},"fcf_debt":{"2010-12-31":2.798416,"2011-12-31":2.998069,"2012-12-31":3.009866,"2013-12-31":105.627551,"2017-12-31":1.5516,"2018-12-31":2.376,"2019-12-31":-1.1612,"2020-12-31":0.8705,"2021-12-31":0.59675,"2022-12-31":0.829625,"2023-12-31":1.068,"2024-12-31":3.602},"liab_equity":{"2009-12-31":0.593641,"2010-12-31":0.607394,"2011-12-31":0.589052,"2012-12-31":0.490536,"2013-12-31":0.62199,"2014-12-31":0.498115,"2015-12-31":0.368133,"2016-12-31":0.250311,"2017-12-31":0.360834,"2018-12-31":0.212723,"2019-12-31":0.407495,"2020-12-31":0.359272,"2021-12-31":0.305691,"2022-12-31":0.260137,"2023-12-31":0.197534,"2024-12-31":0.142768,"2025-12-31":0.110453},"altman_z":{"2009-12-31":4.734597,"2010-12-31":5.187553,"2011-12-31":4.406845,"2012-12-31":5.209217,"2013-12-31":5.9997,"2014-12-31":8.736189,"2015-12-31":10.640533,"2016-12-31":12.201784,"2017-12-31":8.395932,"2018-12-31":7.831248,"2019-12-31":3.895743,"2020-12-31":5.713012,"2021-12-31":7.150534,"2022-12-31":8.781373,"2023-12-31":7.757283,"2024-12-31":13.208112,"2025-12-31":19.30614},"interest_cover_cfo":{"2008-12-31":-31.3432,"2009-12-31":80.7784,"2010-12-31":117.354235,"2011-12-31":61.978552,"2012-12-31":62.038853,"2013-12-31":78.069047,"2014-12-31":65.6,"2015-12-31":383.8,"2016-12-31":430.066667,"2017-12-31":64.226667,"2018-12-31":83.808511,"2019-12-31":-4.039024,"2020-12-31":37.507246,"2021-12-31":37.925926,"2022-12-31":28.57732,"2023-12-31":18.464286,"2024-12-31":34.012438,"2025-12-31":116.644444},"ar_turnover":{"2010-12-31":9.537275,"2011-12-31":9.153233,"2012-12-31":8.924006,"2013-12-31":9.196198,"2014-12-31":8.929941,"2015-12-31":8.255157,"2016-12-31":7.850204,"2017-12-31":6.744722,"2018-12-31":6.885787,"2019-12-31":8.858453,"2020-12-31":9.606865,"2021-12-31":9.466442,"2022-12-31":9.240277,"2023-12-31":9.323052,"2024-12-31":10.309566,"2025-12-31":10.111835},"dso":{"2010-12-31":38.27089,"2011-12-31":39.876622,"2012-12-31":40.900913,"2013-12-31":39.690316,"2014-12-31":40.873732,"2015-12-31":44.214783,"2016-12-31":46.495608,"2017-12-31":54.116386,"2018-12-31":53.007741,"2019-12-31":41.203582,"2020-12-31":37.993663,"2021-12-31":38.557253,"2022-12-31":39.500981,"2023-12-31":39.150269,"2024-12-31":35.404011,"2025-12-31":36.096318},"inv_turnover":{"2010-12-31":2.374434,"2011-12-31":2.181666,"2012-12-31":2.86651,"2013-12-31":3.084906,"2014-12-31":2.195283,"2015-12-31":0.931277,"2016-12-31":0.801835,"2017-12-31":1.016835,"2018-12-31":1.902346,"2019-12-31":1.209877,"2020-12-31":1.201779,"2021-12-31":1.358846,"2022-12-31":1.548519,"2023-12-31":2.408793,"2024-12-31":2.296626,"2025-12-31":2.254545},"dio":{"2010-12-31":153.720819,"2011-12-31":167.303299,"2012-12-31":127.332519,"2013-12-31":118.318043,"2014-12-31":166.2656,"2015-12-31":391.935114,"2016-12-31":455.205708,"2017-12-31":358.956954,"2018-12-31":191.868395,"2019-12-31":301.683673,"2020-12-31":303.716466,"2021-12-31":268.610204,"2022-12-31":235.709103,"2023-12-31":151.528155,"2024-12-31":158.928802,"2025-12-31":161.895161},"ap_turnover":{"2010-12-31":4.210511,"2011-12-31":2.80441,"2012-12-31":4.152349},"dpo":{"2010-12-31":86.687811,"2011-12-31":130.152159,"2012-12-31":87.902043},"ccc":{"2010-12-31":105.303899,"2011-12-31":77.027762,"2012-12-31":80.331389},"inv_to_cash":{"2010-12-31":191.99171,"2011-12-31":207.179921,"2012-12-31":168.233432,"2013-12-31":158.008358,"2014-12-31":207.139332,"2015-12-31":436.149897,"2016-12-31":501.701316,"2017-12-31":413.073339,"2018-12-31":244.876135,"2019-12-31":342.887256,"2020-12-31":341.710129,"2021-12-31":307.167457,"2022-12-31":275.210084,"2023-12-31":190.678424,"2024-12-31":194.332813,"2025-12-31":197.991479},"inventories":{"2009-12-31":26360000,"2010-12-31":35520000,"2011-12-31":45981000,"2012-12-31":37254000,"2013-12-31":47758000,"2014-12-31":66927000,"2015-12-31":81334000,"2016-12-31":100000000,"2017-12-31":107900000,"2018-12-31":101000000,"2019-12-31":93400000,"2020-12-31":86500000,"2021-12-31":93800000,"2022-12-31":102000000,"2023-12-31":111800000,"2024-12-31":157900000,"2025-12-31":183100000},"asset_turnover":{"2010-12-31":0.477532,"2011-12-31":0.503902,"2012-12-31":0.582621,"2013-12-31":0.601473,"2014-12-31":0.648805,"2015-12-31":0.720478,"2016-12-31":0.708995,"2017-12-31":0.662939,"2018-12-31":0.518375,"2019-12-31":0.39615,"2020-12-31":0.34785,"2021-12-31":0.344539,"2022-12-31":0.345349,"2023-12-31":0.352345,"2024-12-31":0.396036,"2025-12-31":0.417568},"mcap":{"2008-12-31":1408411500,"2009-12-31":2854724014.35,"2010-12-31":3638683555.46,"2011-12-31":2533055726.25,"2012-12-31":2615652789.42,"2013-12-31":5722581059.799999,"2014-12-31":6215862202.549999,"2015-12-31":7166605935.450001,"2016-12-31":6162592726.08,"2017-12-31":6397302370.799999,"2018-12-31":4578521859.6,"2019-12-31":3898265375.97,"2020-12-31":6755732405.42,"2021-12-31":9746894504.4,"2022-12-31":12801056677.759998,"2023-12-31":10343745440.05,"2024-12-31":15818278009.039999,"2025-12-31":21265132146.25},"ev_cash":{"2009-12-31":100352000,"2010-12-31":252162000,"2011-12-31":168045000,"2012-12-31":159399000,"2013-12-31":284300000,"2014-12-31":397697000,"2015-12-31":831798000,"2016-12-31":1050800000,"2017-12-31":927400000,"2018-12-31":1415900000,"2019-12-31":1485900000,"2020-12-31":1835000000,"2021-12-31":1930700000,"2022-12-31":2838700000,"2023-12-31":2994100000,"2024-12-31":3267000000,"2025-12-31":2920300000},"ev_pref":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2008-12-31":0,"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2009-12-31":0,"2010-12-31":68929000,"2011-12-31":71452000,"2012-12-31":70343000,"2013-12-31":3724000,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":250000000,"2018-12-31":250000000,"2019-12-31":250000000,"2020-12-31":800000000,"2021-12-31":800000000,"2022-12-31":800000000,"2023-12-31":700000000,"2024-12-31":300000000,"2025-12-31":0},"ev":{"2009-12-31":2754372014.35,"2010-12-31":3455450555.46,"2011-12-31":2436462726.25,"2012-12-31":2526596789.42,"2013-12-31":5442005059.799999,"2014-12-31":5818165202.549999,"2015-12-31":6334807935.450001,"2016-12-31":5111792726.08,"2017-12-31":5719902370.799999,"2018-12-31":3412621859.6,"2019-12-31":2662365375.97,"2020-12-31":5720732405.42,"2021-12-31":8616194504.4,"2022-12-31":10762356677.759998,"2023-12-31":8049645440.049999,"2024-12-31":12851278009.039999,"2025-12-31":18344832146.25},"capital":{"2009-12-31":653009000,"2010-12-31":952815000,"2011-12-31":1019940000,"2012-12-31":1154324000,"2013-12-31":1262998000,"2014-12-31":1242356000,"2015-12-31":1588552000,"2016-12-31":1851300000,"2017-12-31":2351800000,"2018-12-31":3038600000,"2019-12-31":3030400000,"2020-12-31":4195200000,"2021-12-31":4758900000,"2022-12-31":5596700000,"2023-12-31":6684800000,"2024-12-31":6744000000,"2025-12-31":7096200000},"debt_capital_ev":{"2009-12-31":0,"2010-12-31":7.234248,"2011-12-31":7.00551,"2012-12-31":6.09387,"2013-12-31":0.294854,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":10.630156,"2018-12-31":8.227473,"2019-12-31":8.249736,"2020-12-31":19.069413,"2021-12-31":16.810607,"2022-12-31":14.294138,"2023-12-31":10.471517,"2024-12-31":4.448399,"2025-12-31":0},"debt_ev":{"2009-12-31":0,"2010-12-31":0.019948,"2011-12-31":0.029326,"2012-12-31":0.027841,"2013-12-31":0.000684,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.043707,"2018-12-31":0.073257,"2019-12-31":0.093901,"2020-12-31":0.139842,"2021-12-31":0.092848,"2022-12-31":0.074333,"2023-12-31":0.08696,"2024-12-31":0.023344,"2025-12-31":0},"ev_sales":{"2009-12-31":7.674911,"2010-12-31":5.828059,"2011-12-31":3.278416,"2012-12-31":2.758065,"2013-12-31":4.872053,"2014-12-31":4.51539,"2015-12-31":4.321856,"2016-12-31":3.197268,"2017-12-31":3.315309,"2018-12-31":2.096463,"2019-12-31":1.837635,"2020-12-31":3.85676,"2021-12-31":5.111952,"2022-12-31":5.558207,"2023-12-31":3.458494,"2024-12-31":4.466281,"2025-12-31":5.763921},"ev_ebitda":{"2009-12-31":74.139916,"2010-12-31":18.260296,"2011-12-31":7.201715,"2012-12-31":5.629785,"2013-12-31":16.808867,"2014-12-31":10.188628,"2015-12-31":8.654866,"2016-12-31":4.675563,"2017-12-31":6.761913,"2018-12-31":4.056367,"2019-12-31":null,"2020-12-31":8.890027,"2021-12-31":14.222837,"2022-12-31":10.438755,"2023-12-31":6.501612,"2024-12-31":8.866008,"2025-12-31":11.624632},"ev_ebit":{"2009-12-31":106.936833,"2010-12-31":20.170393,"2011-12-31":7.667089,"2012-12-31":5.992223,"2013-12-31":18.605209,"2014-12-31":10.798376,"2015-12-31":9.062478,"2016-12-31":4.814724,"2017-12-31":7.019146,"2018-12-31":4.237176,"2019-12-31":null,"2020-12-31":9.637352,"2021-12-31":15.49954,"2022-12-31":10.985359,"2023-12-31":6.793523,"2024-12-31":9.332809,"2025-12-31":12.291345},"ev_cfo":{"2009-12-31":27.620228,"2010-12-31":16.335356,"2011-12-31":9.738255,"2012-12-31":7.807102,"2013-12-31":12.796678,"2014-12-31":16.375359,"2015-12-31":16.54861,"2016-12-31":7.9425,"2017-12-31":12.062215,"2018-12-31":4.384149,"2019-12-31":null,"2020-12-31":7.57011,"2021-12-31":14.403535,"2022-12-31":13.411036,"2023-12-31":8.230721,"2024-12-31":9.68373,"2025-12-31":11.750469},"ev_fcf":{"2009-12-31":637.143654,"2010-12-31":17.913913,"2011-12-31":11.373753,"2012-12-31":11.933502,"2013-12-31":13.834774,"2014-12-31":18.898676,"2015-12-31":19.02299,"2016-12-31":8.440873,"2017-12-31":14.745817,"2018-12-31":5.745155,"2019-12-31":null,"2020-12-31":8.214722,"2021-12-31":18.048166,"2022-12-31":16.215695,"2023-12-31":10.767316,"2024-12-31":11.892724,"2025-12-31":17.627397},"mcap_dil":{"2008-12-31":1408411500,"2009-12-31":2955402450,"2010-12-31":3762601520,"2011-12-31":2806413750,"2012-12-31":2778019200,"2013-12-31":6045444670,"2014-12-31":7145752249.999999,"2015-12-31":8021720810.000001,"2016-12-31":6712524000,"2017-12-31":6642954999.999999,"2018-12-31":4621760000,"2019-12-31":3890754000,"2020-12-31":6769834000,"2021-12-31":10220584000,"2022-12-31":13487364999.999998,"2023-12-31":10928533000,"2024-12-31":17112739999.999998,"2025-12-31":23339275000},"ev_dil":{"2009-12-31":2855050450,"2010-12-31":3579368520,"2011-12-31":2709820750,"2012-12-31":2688963200,"2013-12-31":5764868670,"2014-12-31":6748055249.999999,"2015-12-31":7189922810.000001,"2016-12-31":5661724000,"2017-12-31":5965554999.999999,"2018-12-31":3455860000,"2019-12-31":2654854000,"2020-12-31":5734834000,"2021-12-31":9089884000,"2022-12-31":11448664999.999998,"2023-12-31":8634433000,"2024-12-31":14145740000,"2025-12-31":20418975000},"ev_per_share":{"2009-12-31":50.799197,"2010-12-31":60.036434,"2011-12-31":45.448216,"2012-12-31":50.364772,"2013-12-31":108.001706,"2014-12-31":123.507709,"2015-12-31":138.432932,"2016-12-31":118.973371,"2017-12-31":132.283814,"2018-12-31":78.292036,"2019-12-31":60.667475,"2020-12-31":128.535282,"2021-12-31":191.013385,"2022-12-31":233.801306,"2023-12-31":171.121432,"2024-12-31":286.658569,"2025-12-31":420.336888},"sales_base":{"2008-12-31":281497000,"2009-12-31":358880000,"2010-12-31":592899000,"2011-12-31":743183000,"2012-12-31":916076000,"2013-12-31":1116984000,"2014-12-31":1288519000,"2015-12-31":1465761000,"2016-12-31":1598800000,"2017-12-31":1725300000,"2018-12-31":1627800000,"2019-12-31":1448800000,"2020-12-31":1483300000,"2021-12-31":1685500000,"2022-12-31":1936300000,"2023-12-31":2327500000,"2024-12-31":2877400000,"2025-12-31":3182700000},"ebitda_base":{"2008-12-31":-77520000,"2009-12-31":37151000,"2010-12-31":189233000,"2011-12-31":338317000,"2012-12-31":448791000,"2013-12-31":323758000,"2014-12-31":571045000,"2015-12-31":731936000,"2016-12-31":1093300000,"2017-12-31":845900000,"2018-12-31":841300000,"2019-12-31":-141700000,"2020-12-31":643500000,"2021-12-31":605800000,"2022-12-31":1031000000,"2023-12-31":1238100000,"2024-12-31":1449500000,"2025-12-31":1578100000},"ebit_base":{"2008-12-31":-82056000,"2009-12-31":25757000,"2010-12-31":171313000,"2011-12-31":317782000,"2012-12-31":421646000,"2013-12-31":292499000,"2014-12-31":538800000,"2015-12-31":699015000,"2016-12-31":1061700000,"2017-12-31":814900000,"2018-12-31":805400000,"2019-12-31":-187600000,"2020-12-31":593600000,"2021-12-31":555900000,"2022-12-31":979700000,"2023-12-31":1184900000,"2024-12-31":1377000000,"2025-12-31":1492500000},"cfo_base":{"2008-12-31":-40429000,"2009-12-31":99723000,"2010-12-31":211532000,"2011-12-31":250195000,"2012-12-31":323628000,"2013-12-31":425267000,"2014-12-31":355300000,"2015-12-31":382800000,"2016-12-31":643600000,"2017-12-31":474200000,"2018-12-31":778400000,"2019-12-31":-206600000,"2020-12-31":755700000,"2021-12-31":598200000,"2022-12-31":802500000,"2023-12-31":978000000,"2024-12-31":1327100000,"2025-12-31":1561200000},"fcf_base":{"2008-12-31":-164844000,"2009-12-31":4323000,"2010-12-31":192892000,"2011-12-31":214218000,"2012-12-31":211723000,"2013-12-31":393357000,"2014-12-31":307861000,"2015-12-31":333008000,"2016-12-31":605600000,"2017-12-31":387900000,"2018-12-31":594000000,"2019-12-31":-290300000,"2020-12-31":696400000,"2021-12-31":477400000,"2022-12-31":663700000,"2023-12-31":747600000,"2024-12-31":1080600000,"2025-12-31":1040700000},"pe":{"2008-12-31":null,"2009-12-31":150.428571,"2010-12-31":35.516854,"2011-12-31":12.874659,"2012-12-31":9.131349,"2013-12-31":34.625,"2014-12-31":21.011146,"2015-12-31":12.312107,"2016-12-31":9.405246,"2017-12-31":15.891515,"2018-12-31":7.84466,"2019-12-31":null,"2020-12-31":13.15338,"2021-12-31":21.479125,"2022-12-31":18.539333,"2023-12-31":11.09995,"2024-12-31":14.319805,"2025-12-31":17.489232},"pe_avg":{"2008-12-31":null,"2009-12-31":114.670081,"2010-12-31":31.199222,"2011-12-31":14.993607,"2012-12-31":8.702782,"2013-12-31":21.702392,"2014-12-31":17.142914,"2015-12-31":12.55024,"2016-12-31":7.938411,"2017-12-31":14.28307,"2018-12-31":8.877951,"2019-12-31":null,"2020-12-31":9.750008,"2021-12-31":18.783759,"2022-12-31":14.587833,"2023-12-31":11.705255,"2024-12-31":12.17246,"2025-12-31":12.98199},"pe_high":{"2008-12-31":null,"2009-12-31":150.742857,"2010-12-31":35.702247,"2011-12-31":19.103542,"2012-12-31":10.120841,"2013-12-31":34.625,"2014-12-31":21.61465,"2015-12-31":14.791667,"2016-12-31":9.478033,"2017-12-31":18.062299,"2018-12-31":11.186706,"2019-12-31":null,"2020-12-31":13.15338,"2021-12-31":21.479125,"2022-12-31":18.695333,"2023-12-31":13.940939,"2024-12-31":16.63961,"2025-12-31":18.561737},"pe_low":{"2008-12-31":null,"2009-12-31":82.542857,"2010-12-31":26.662921,"2011-12-31":10.163488,"2012-12-31":7.290718,"2013-12-31":15.844512,"2014-12-31":13.926752,"2015-12-31":9.716195,"2016-12-31":6.695738,"2017-12-31":12.309345,"2018-12-31":7.655713,"2019-12-31":null,"2020-12-31":7.204506,"2021-12-31":15.854871,"2022-12-31":11.2,"2023-12-31":10.465422,"2024-12-31":8.553571,"2025-12-31":9.860014},"pb":{"2009-12-31":4.371646,"2010-12-31":4.116689,"2011-12-31":2.670625,"2012-12-31":2.413006,"2013-12-31":4.544349,"2014-12-31":5.003286,"2015-12-31":4.511408,"2016-12-31":3.328792,"2017-12-31":3.043726,"2018-12-31":1.641871,"2019-12-31":1.402052,"2020-12-31":1.989789,"2021-12-31":2.462021,"2022-12-31":2.668722,"2023-12-31":1.728336,"2024-12-31":2.45473,"2025-12-31":2.996693},"pb_avg":{"2009-12-31":3.332458,"2010-12-31":3.616241,"2011-12-31":3.110164,"2012-12-31":2.299755,"2013-12-31":2.848325,"2014-12-31":4.082162,"2015-12-31":4.598665,"2016-12-31":2.809636,"2017-12-31":2.735658,"2018-12-31":1.858137,"2019-12-31":1.493208,"2020-12-31":1.474941,"2021-12-31":2.153068,"2022-12-31":2.099906,"2023-12-31":1.822586,"2024-12-31":2.086627,"2025-12-31":2.224399},"pb_high":{"2009-12-31":4.380779,"2010-12-31":4.138177,"2011-12-31":3.962699,"2012-12-31":2.674485,"2013-12-31":4.544349,"2014-12-31":5.146995,"2015-12-31":5.419969,"2016-12-31":3.354553,"2017-12-31":3.459499,"2018-12-31":2.341355,"2019-12-31":2.001984,"2020-12-31":1.989789,"2021-12-31":2.462021,"2022-12-31":2.691178,"2023-12-31":2.170697,"2024-12-31":2.852395,"2025-12-31":3.180461},"pb_low":{"2009-12-31":2.3988,"2010-12-31":3.090447,"2011-12-31":2.108239,"2012-12-31":1.92661,"2013-12-31":2.079509,"2014-12-31":3.316312,"2015-12-31":3.560213,"2016-12-31":2.369818,"2017-12-31":2.357627,"2018-12-31":1.602325,"2019-12-31":1.188816,"2020-12-31":1.089868,"2021-12-31":1.817347,"2022-12-31":1.612231,"2023-12-31":1.629536,"2024-12-31":1.46627,"2025-12-31":1.689464},"ptb":{"2009-12-31":4.371646,"2010-12-31":4.116689,"2011-12-31":2.670625,"2012-12-31":2.413006,"2013-12-31":4.544349,"2014-12-31":5.003286,"2015-12-31":4.511408,"2016-12-31":3.328792,"2017-12-31":3.043726,"2018-12-31":1.641871,"2019-12-31":1.402052,"2020-12-31":1.989789,"2021-12-31":2.462021,"2022-12-31":2.668722,"2023-12-31":1.728336,"2024-12-31":2.45473,"2025-12-31":2.996693},"ptb_avg":{"2009-12-31":3.332458,"2010-12-31":3.616241,"2011-12-31":3.110164,"2012-12-31":2.299755,"2013-12-31":2.848325,"2014-12-31":4.082162,"2015-12-31":4.598665,"2016-12-31":2.809636,"2017-12-31":2.735658,"2018-12-31":1.858137,"2019-12-31":1.493208,"2020-12-31":1.474941,"2021-12-31":2.153068,"2022-12-31":2.099906,"2023-12-31":1.822586,"2024-12-31":2.086627,"2025-12-31":2.224399},"ptb_high":{"2009-12-31":4.380779,"2010-12-31":4.138177,"2011-12-31":3.962699,"2012-12-31":2.674485,"2013-12-31":4.544349,"2014-12-31":5.146995,"2015-12-31":5.419969,"2016-12-31":3.354553,"2017-12-31":3.459499,"2018-12-31":2.341355,"2019-12-31":2.001984,"2020-12-31":1.989789,"2021-12-31":2.462021,"2022-12-31":2.691178,"2023-12-31":2.170697,"2024-12-31":2.852395,"2025-12-31":3.180461},"ptb_low":{"2009-12-31":2.3988,"2010-12-31":3.090447,"2011-12-31":2.108239,"2012-12-31":1.92661,"2013-12-31":2.079509,"2014-12-31":3.316312,"2015-12-31":3.560213,"2016-12-31":2.369818,"2017-12-31":2.357627,"2018-12-31":1.602325,"2019-12-31":1.188816,"2020-12-31":1.089868,"2021-12-31":1.817347,"2022-12-31":1.612231,"2023-12-31":1.629536,"2024-12-31":1.46627,"2025-12-31":1.689464},"ps":{"2008-12-31":5.003291,"2009-12-31":7.954536,"2010-12-31":6.137105,"2011-12-31":3.408388,"2012-12-31":2.855279,"2013-12-31":5.123244,"2014-12-31":4.824036,"2015-12-31":4.889341,"2016-12-31":3.854511,"2017-12-31":3.707936,"2018-12-31":2.812705,"2019-12-31":2.690686,"2020-12-31":4.554529,"2021-12-31":5.782791,"2022-12-31":6.611092,"2023-12-31":4.444144,"2024-12-31":5.497421,"2025-12-31":6.681476},"ps_avg":{"2008-12-31":7.365946,"2009-12-31":6.063657,"2010-12-31":5.391044,"2011-12-31":3.96935,"2012-12-31":2.721271,"2013-12-31":3.211167,"2014-12-31":3.935913,"2015-12-31":4.983908,"2016-12-31":3.253365,"2017-12-31":3.332641,"2018-12-31":3.183192,"2019-12-31":2.865624,"2020-12-31":3.376067,"2021-12-31":5.057122,"2022-12-31":5.201994,"2023-12-31":4.686494,"2024-12-31":4.673048,"2025-12-31":4.959557},"ps_high":{"2008-12-31":9.306935,"2009-12-31":7.971156,"2010-12-31":6.16914,"2011-12-31":5.057398,"2012-12-31":3.164683,"2013-12-31":5.123244,"2014-12-31":4.962597,"2015-12-31":5.874016,"2016-12-31":3.884341,"2017-12-31":4.214441,"2018-12-31":4.010997,"2019-12-31":3.842019,"2020-12-31":4.554529,"2021-12-31":5.782791,"2022-12-31":6.666721,"2023-12-31":5.581606,"2024-12-31":6.388001,"2025-12-31":7.091209},"ps_low":{"2008-12-31":4.057954,"2009-12-31":4.364797,"2010-12-31":4.607197,"2011-12-31":2.690642,"2012-12-31":2.279733,"2013-12-31":2.344413,"2014-12-31":3.197501,"2015-12-31":3.858462,"2016-12-31":2.744085,"2017-12-31":2.872116,"2018-12-31":2.744958,"2019-12-31":2.281464,"2020-12-31":2.494654,"2021-12-31":4.268582,"2022-12-31":3.993899,"2023-12-31":4.190095,"2024-12-31":3.283744,"2025-12-31":3.766858},"pcf":{"2008-12-31":null,"2009-12-31":28.626536,"2010-12-31":17.201575,"2011-12-31":10.124326,"2012-12-31":8.082282,"2013-12-31":13.456443,"2014-12-31":17.494687,"2015-12-31":18.721541,"2016-12-31":9.575191,"2017-12-31":13.490726,"2018-12-31":5.881965,"2019-12-31":null,"2020-12-31":8.939701,"2021-12-31":16.293705,"2022-12-31":15.951472,"2023-12-31":10.576427,"2024-12-31":11.919432,"2025-12-31":13.621017},"pcf_avg":{"2008-12-31":null,"2009-12-31":21.8217,"2010-12-31":15.110453,"2011-12-31":11.790616,"2012-12-31":7.702952,"2013-12-31":8.434282,"2014-12-31":14.273848,"2015-12-31":19.083642,"2016-12-31":8.081851,"2017-12-31":12.125275,"2018-12-31":6.656732,"2019-12-31":null,"2020-12-31":6.626598,"2021-12-31":14.249046,"2022-12-31":12.551553,"2023-12-31":11.153184,"2024-12-31":10.132037,"2025-12-31":10.110673},"pcf_high":{"2008-12-31":null,"2009-12-31":28.686344,"2010-12-31":17.291365,"2011-12-31":15.022571,"2012-12-31":8.958095,"2013-12-31":13.456443,"2014-12-31":17.997187,"2015-12-31":22.49191,"2016-12-31":9.649293,"2017-12-31":15.333562,"2018-12-31":8.387848,"2019-12-31":null,"2020-12-31":8.939701,"2021-12-31":16.293705,"2022-12-31":16.085697,"2023-12-31":13.283423,"2024-12-31":13.850377,"2025-12-31":14.456309},"pcf_low":{"2008-12-31":null,"2009-12-31":15.707894,"2010-12-31":12.913425,"2011-12-31":7.992325,"2012-12-31":6.453115,"2013-12-31":6.157712,"2014-12-31":11.595948,"2015-12-31":14.77425,"2016-12-31":6.816724,"2017-12-31":10.449728,"2018-12-31":5.740292,"2019-12-31":null,"2020-12-31":4.896546,"2021-12-31":12.02724,"2022-12-31":9.636619,"2023-12-31":9.971826,"2024-12-31":7.119769,"2025-12-31":7.679207},"pfcf":{"2008-12-31":null,"2009-12-31":660.357163,"2010-12-31":18.863839,"2011-12-31":11.824663,"2012-12-31":12.354127,"2013-12-31":14.54806,"2014-12-31":20.190483,"2015-12-31":21.520822,"2016-12-31":10.176012,"2017-12-31":16.492143,"2018-12-31":7.707949,"2019-12-31":null,"2020-12-31":9.700937,"2021-12-31":20.41662,"2022-12-31":19.287414,"2023-12-31":13.835936,"2024-12-31":14.638421,"2025-12-31":20.433489},"pfcf_avg":{"2008-12-31":null,"2009-12-31":503.383157,"2010-12-31":16.570643,"2011-12-31":13.7708,"2012-12-31":11.774304,"2013-12-31":9.118489,"2014-12-31":16.473338,"2015-12-31":21.937065,"2016-12-31":8.588969,"2017-12-31":14.822907,"2018-12-31":8.723233,"2019-12-31":null,"2020-12-31":7.190868,"2021-12-31":17.854585,"2022-12-31":15.176467,"2023-12-31":14.590441,"2024-12-31":12.443297,"2025-12-31":15.167467},"pfcf_high":{"2008-12-31":null,"2009-12-31":661.736826,"2010-12-31":18.962305,"2011-12-31":17.545548,"2012-12-31":13.692846,"2013-12-31":14.54806,"2014-12-31":20.770414,"2015-12-31":25.854943,"2016-12-31":10.254764,"2017-12-31":18.744973,"2018-12-31":10.991753,"2019-12-31":null,"2020-12-31":9.700937,"2021-12-31":20.41662,"2022-12-31":19.449709,"2023-12-31":17.37719,"2024-12-31":17.009842,"2025-12-31":21.686547},"pfcf_low":{"2008-12-31":null,"2009-12-31":362.349828,"2010-12-31":14.161306,"2011-12-31":9.334602,"2012-12-31":9.863872,"2013-12-31":6.657239,"2014-12-31":13.382794,"2015-12-31":16.983324,"2016-12-31":7.244458,"2017-12-31":12.774583,"2018-12-31":7.522295,"2019-12-31":null,"2020-12-31":5.313498,"2021-12-31":15.07058,"2022-12-31":11.651931,"2023-12-31":13.045005,"2024-12-31":8.743889,"2025-12-31":11.519917},"evs_avg":{"2009-12-31":5.784032,"2010-12-31":5.081998,"2011-12-31":3.839378,"2012-12-31":2.624056,"2013-12-31":2.959976,"2014-12-31":3.627266,"2015-12-31":4.416423,"2016-12-31":2.596122,"2017-12-31":2.940014,"2018-12-31":2.46695,"2019-12-31":2.012573,"2020-12-31":2.678299,"2021-12-31":4.386282,"2022-12-31":4.14911,"2023-12-31":3.700844,"2024-12-31":3.641908,"2025-12-31":4.042003},"evs_high":{"2009-12-31":7.69153,"2010-12-31":5.860094,"2011-12-31":4.927426,"2012-12-31":3.067469,"2013-12-31":4.872053,"2014-12-31":4.65395,"2015-12-31":5.30653,"2016-12-31":3.227098,"2017-12-31":3.821814,"2018-12-31":3.294754,"2019-12-31":2.988968,"2020-12-31":3.85676,"2021-12-31":5.111952,"2022-12-31":5.613837,"2023-12-31":4.595956,"2024-12-31":5.356862,"2025-12-31":6.173654},"evs_low":{"2009-12-31":4.085171,"2010-12-31":4.298151,"2011-12-31":2.56067,"2012-12-31":2.182518,"2013-12-31":2.093222,"2014-12-31":2.888854,"2015-12-31":3.290976,"2016-12-31":2.086842,"2017-12-31":2.479488,"2018-12-31":2.028716,"2019-12-31":1.428413,"2020-12-31":1.796885,"2021-12-31":3.597742,"2022-12-31":2.941015,"2023-12-31":3.204445,"2024-12-31":2.252605,"2025-12-31":2.849303},"eve_avg":{"2009-12-31":55.873957,"2010-12-31":15.922759,"2011-12-31":8.433984,"2012-12-31":5.356246,"2013-12-31":10.212089,"2014-12-31":8.184646,"2015-12-31":8.844243,"2016-12-31":3.796469,"2017-12-31":5.99646,"2018-12-31":4.773209,"2019-12-31":null,"2020-12-31":6.173614,"2021-12-31":12.203828,"2022-12-31":7.792358,"2023-12-31":6.957204,"2024-12-31":7.229546,"2025-12-31":8.151881},"eve_high":{"2009-12-31":74.300458,"2010-12-31":18.360666,"2011-12-31":10.824106,"2012-12-31":6.261343,"2013-12-31":16.808867,"2014-12-31":10.50128,"2015-12-31":10.626756,"2016-12-31":4.719185,"2017-12-31":7.794982,"2018-12-31":6.374897,"2019-12-31":null,"2020-12-31":8.890027,"2021-12-31":14.222837,"2022-12-31":10.543232,"2023-12-31":8.639922,"2024-12-31":10.633898,"2025-12-31":12.450979},"eve_low":{"2009-12-31":39.462903,"2010-12-31":13.466835,"2011-12-31":5.62504,"2012-12-31":4.454975,"2013-12-31":7.221739,"2014-12-31":6.518476,"2015-12-31":6.590446,"2016-12-31":3.051718,"2017-12-31":5.057171,"2018-12-31":3.925286,"2019-12-31":null,"2020-12-31":4.141912,"2021-12-31":10.009896,"2022-12-31":5.52346,"2023-12-31":6.024025,"2024-12-31":4.471643,"2025-12-31":5.746453},"evb_avg":{"2009-12-31":80.590651,"2010-12-31":17.588341,"2011-12-31":8.978986,"2012-12-31":5.701074,"2013-12-31":11.303442,"2014-12-31":8.674464,"2015-12-31":9.260774,"2016-12-31":3.909466,"2017-12-31":6.224574,"2018-12-31":4.98597,"2019-12-31":null,"2020-12-31":6.692588,"2021-12-31":13.299297,"2022-12-31":8.200389,"2023-12-31":7.26957,"2024-12-31":7.610187,"2025-12-31":8.619419},"evb_high":{"2009-12-31":107.168393,"2010-12-31":20.281263,"2011-12-31":11.523558,"2012-12-31":6.66444,"2013-12-31":18.605209,"2014-12-31":11.129739,"2015-12-31":11.127236,"2016-12-31":4.859645,"2017-12-31":8.091515,"2018-12-31":6.659053,"2019-12-31":null,"2020-12-31":9.637352,"2021-12-31":15.49954,"2022-12-31":11.095306,"2023-12-31":9.02784,"2024-12-31":11.19378,"2025-12-31":13.165085},"evb_low":{"2009-12-31":56.919917,"2010-12-31":14.875518,"2011-12-31":5.988529,"2012-12-31":4.74178,"2013-12-31":7.993517,"2014-12-31":6.908581,"2015-12-31":6.900832,"2016-12-31":3.142548,"2017-12-31":5.249553,"2018-12-31":4.100252,"2019-12-31":null,"2020-12-31":4.490095,"2021-12-31":10.908428,"2022-12-31":5.812684,"2023-12-31":6.294494,"2024-12-31":4.707078,"2025-12-31":6.076032},"earnings_yield":{"2008-12-31":-3.512195,"2009-12-31":0.664767,"2010-12-31":2.815565,"2011-12-31":7.767196,"2012-12-31":10.951285,"2013-12-31":2.888087,"2014-12-31":4.759379,"2015-12-31":8.122087,"2016-12-31":10.632364,"2017-12-31":6.292666,"2018-12-31":12.747525,"2019-12-31":-2.690532,"2020-12-31":7.602609,"2021-12-31":4.655683,"2022-12-31":5.393937,"2023-12-31":9.00905,"2024-12-31":6.983335,"2025-12-31":5.717804},"fcf_yield":{"2008-12-31":-11.70425,"2009-12-31":0.151433,"2010-12-31":5.301148,"2011-12-31":8.4569,"2012-12-31":8.094461,"2013-12-31":6.873769,"2014-12-31":4.952829,"2015-12-31":4.646663,"2016-12-31":9.827033,"2017-12-31":6.063493,"2018-12-31":12.973619,"2019-12-31":-7.446902,"2020-12-31":10.308283,"2021-12-31":4.89797,"2022-12-31":5.184728,"2023-12-31":7.227556,"2024-12-31":6.831338,"2025-12-31":4.893927},"peg":{"2009-12-31":-1.136104,"2010-12-31":0.086929,"2011-12-31":0.121253,"2012-12-31":0.164275,"2013-12-31":-0.813616,"2014-12-31":0.229722,"2015-12-31":0.120062,"2016-12-31":0.472865,"2017-12-31":-0.407989,"2018-12-31":0.179004,"2019-12-31":null,"2020-12-31":-0.022568,"2021-12-31":-1.674791,"2022-12-31":0.377542,"2023-12-31":0.346152,"2024-12-31":0.58732,"2025-12-31":1.338306},"price":{"2008-12-31":30.75,"2009-12-31":52.65,"2010-12-31":63.22,"2011-12-31":47.25,"2012-12-31":52.14,"2013-12-31":113.57,"2014-12-31":131.95,"2015-12-31":156.61,"2016-12-31":143.43,"2017-12-31":147.95,"2018-12-31":105.04,"2019-12-31":88.83,"2020-12-31":151.79,"2021-12-31":216.08,"2022-12-31":278.09,"2023-12-31":219.89,"2024-12-31":352.84,"2025-12-31":487.25},"price_avg":{"2008-12-31":45.270769,"2009-12-31":40.134528,"2010-12-31":55.534615,"2011-12-31":55.026538,"2012-12-31":49.692885,"2013-12-31":71.183846,"2014-12-31":107.6575,"2015-12-31":159.639057,"2016-12-31":121.060769,"2017-12-31":132.975385,"2018-12-31":118.875769,"2019-12-31":94.605385,"2020-12-31":112.515094,"2021-12-31":188.964615,"2022-12-31":218.8175,"2023-12-31":231.881111,"2024-12-31":299.929405,"2025-12-31":361.67824},"price_high":{"2008-12-31":57.2,"2009-12-31":52.76,"2010-12-31":63.55,"2011-12-31":70.11,"2012-12-31":57.79,"2013-12-31":113.57,"2014-12-31":135.74,"2015-12-31":188.15,"2016-12-31":144.54,"2017-12-31":168.16,"2018-12-31":149.79,"2019-12-31":126.84,"2020-12-31":151.79,"2021-12-31":216.08,"2022-12-31":280.43,"2023-12-31":276.17,"2024-12-31":410,"2025-12-31":517.13},"price_low":{"2008-12-31":24.94,"2009-12-31":28.89,"2010-12-31":47.46,"2011-12-31":37.3,"2012-12-31":41.63,"2013-12-31":51.97,"2014-12-31":87.46,"2015-12-31":123.59,"2016-12-31":102.11,"2017-12-31":114.6,"2018-12-31":102.51,"2019-12-31":75.32,"2020-12-31":83.14,"2021-12-31":159.5,"2022-12-31":168,"2023-12-31":207.32,"2024-12-31":210.76,"2025-12-31":274.7},"ev_avg":{"2009-12-31":2075773389.325849,"2010-12-31":3013111380.873077,"2011-12-31":2853360192.501923,"2012-12-31":2403834914.049808,"2013-12-31":3306245605.738461,"2014-12-31":4673801181.6675,"2015-12-31":6473420125.19151,"2016-12-31":4150679578.018461,"2017-12-31":5072405632.024616,"2018-12-31":4015700418.886539,"2019-12-31":2915815582.871538,"2020-12-31":3972720330.252831,"2021-12-31":7393079022.669231,"2022-12-31":8033921164.32,"2023-12-31":8613713841.872221,"2024-12-31":10479226923.27881,"2025-12-31":12864483105.2296},"shares_out":{"2008-12-31":45802000,"2009-12-31":54220779,"2010-12-31":57555893,"2011-12-31":53609645,"2012-12-31":50165953,"2013-12-31":50388140,"2014-12-31":47107709,"2015-12-31":45760845,"2016-12-31":42965856,"2017-12-31":43239624,"2018-12-31":43588365,"2019-12-31":43884559,"2020-12-31":44507098,"2021-12-31":45107805,"2022-12-31":46032064,"2023-12-31":47040545,"2024-12-31":44831306,"2025-12-31":43643165},"shares_dil":{"2008-12-31":45802000,"2009-12-31":56133000,"2010-12-31":59516000,"2011-12-31":59395000,"2012-12-31":53280000,"2013-12-31":53231000,"2014-12-31":54155000,"2015-12-31":51221000,"2016-12-31":46800000,"2017-12-31":44900000,"2018-12-31":44000000,"2019-12-31":43800000,"2020-12-31":44600000,"2021-12-31":47300000,"2022-12-31":48500000,"2023-12-31":49700000,"2024-12-31":48500000,"2025-12-31":47900000},"shares_basic":{"2008-12-31":45802000,"2009-12-31":53314000,"2010-12-31":56142000,"2011-12-31":57163000,"2012-12-31":52093000,"2013-12-31":50076000,"2014-12-31":48200000,"2015-12-31":46000000,"2016-12-31":43800000,"2017-12-31":44000000,"2018-12-31":43500000,"2019-12-31":43800000,"2020-12-31":44200000,"2021-12-31":44900000,"2022-12-31":45500000,"2023-12-31":46800000,"2024-12-31":45200000,"2025-12-31":44300000},"rev_ps":{"2008-12-31":6.145954,"2009-12-31":6.393387,"2010-12-31":9.96201,"2011-12-31":12.512552,"2012-12-31":17.193619,"2013-12-31":20.983712,"2014-12-31":23.793168,"2015-12-31":28.616407,"2016-12-31":34.162393,"2017-12-31":38.42539,"2018-12-31":36.995455,"2019-12-31":33.077626,"2020-12-31":33.257848,"2021-12-31":35.634249,"2022-12-31":39.923711,"2023-12-31":46.830986,"2024-12-31":59.327835,"2025-12-31":66.444676},"ebitda_ps":{"2008-12-31":-1.692503,"2009-12-31":0.661839,"2010-12-31":3.179532,"2011-12-31":5.696052,"2012-12-31":8.423255,"2013-12-31":6.082133,"2014-12-31":10.54464,"2015-12-31":14.289764,"2016-12-31":23.361111,"2017-12-31":18.839644,"2018-12-31":19.120455,"2019-12-31":-3.23516,"2020-12-31":14.428251,"2021-12-31":12.807611,"2022-12-31":21.257732,"2023-12-31":24.911469,"2024-12-31":29.886598,"2025-12-31":32.94572},"ebit_ps":{"2008-12-31":-1.791537,"2009-12-31":0.458857,"2010-12-31":2.878436,"2011-12-31":5.350316,"2012-12-31":7.913776,"2013-12-31":5.4949,"2014-12-31":9.94922,"2015-12-31":13.647039,"2016-12-31":22.685897,"2017-12-31":18.14922,"2018-12-31":18.304545,"2019-12-31":-4.283105,"2020-12-31":13.309417,"2021-12-31":11.752643,"2022-12-31":20.2,"2023-12-31":23.841046,"2024-12-31":28.391753,"2025-12-31":31.158664},"eps_basic":{"2008-12-31":-1.08,"2009-12-31":0.37,"2010-12-31":1.89,"2011-12-31":3.81,"2012-12-31":5.84,"2013-12-31":3.49,"2014-12-31":7.06,"2015-12-31":14.17,"2016-12-31":16.29,"2017-12-31":9.5,"2018-12-31":13.54,"2019-12-31":-2.39,"2020-12-31":11.65,"2021-12-31":10.6,"2022-12-31":15.98,"2023-12-31":21.04,"2024-12-31":26.44,"2025-12-31":30.13},"eps":{"2008-12-31":-1.08,"2009-12-31":0.35,"2010-12-31":1.78,"2011-12-31":3.67,"2012-12-31":5.71,"2013-12-31":3.28,"2014-12-31":6.28,"2015-12-31":12.72,"2016-12-31":15.25,"2017-12-31":9.31,"2018-12-31":13.39,"2019-12-31":-2.39,"2020-12-31":11.54,"2021-12-31":10.06,"2022-12-31":15,"2023-12-31":19.81,"2024-12-31":24.64,"2025-12-31":27.86},"eps_cont":{"2009-12-31":0.34,"2010-12-31":1.87,"2011-12-31":3.66,"2012-12-31":5.71,"2013-12-31":3.28},"cfo_ps":{"2008-12-31":-0.882691,"2009-12-31":1.776549,"2010-12-31":3.554204,"2011-12-31":4.212392,"2012-12-31":6.074099,"2013-12-31":7.989085,"2014-12-31":6.560798,"2015-12-31":7.473497,"2016-12-31":13.752137,"2017-12-31":10.561247,"2018-12-31":17.690909,"2019-12-31":-4.716895,"2020-12-31":16.943946,"2021-12-31":12.646934,"2022-12-31":16.546392,"2023-12-31":19.678068,"2024-12-31":27.362887,"2025-12-31":32.592902},"fcf_ps":{"2008-12-31":-3.599057,"2009-12-31":0.077014,"2010-12-31":3.241011,"2011-12-31":3.606667,"2012-12-31":3.97378,"2013-12-31":7.389623,"2014-12-31":5.684812,"2015-12-31":6.501396,"2016-12-31":12.940171,"2017-12-31":8.639198,"2018-12-31":13.5,"2019-12-31":-6.627854,"2020-12-31":15.61435,"2021-12-31":10.093023,"2022-12-31":13.684536,"2023-12-31":15.042254,"2024-12-31":22.280412,"2025-12-31":21.726514},"cash_ps":{"2009-12-31":1.850803,"2010-12-31":4.381167,"2011-12-31":3.134604,"2012-12-31":3.177434,"2013-12-31":5.642201,"2014-12-31":8.442291,"2015-12-31":18.177068,"2016-12-31":24.456629,"2017-12-31":21.44792,"2018-12-31":32.483439,"2019-12-31":33.85929,"2020-12-31":41.229379,"2021-12-31":42.801905,"2022-12-31":61.667884,"2023-12-31":63.649348,"2024-12-31":72.873184,"2025-12-31":66.913112},"bvps":{"2009-12-31":12.043519,"2010-12-31":15.357003,"2011-12-31":17.692488,"2012-12-31":21.607902,"2013-12-31":24.991476,"2014-12-31":26.372669,"2015-12-31":34.714219,"2016-12-31":43.087702,"2017-12-31":48.608193,"2018-12-31":63.975788,"2019-12-31":63.357137,"2020-12-31":76.284461,"2021-12-31":87.765299,"2022-12-31":104.203453,"2023-12-31":127.226417,"2024-12-31":143.738842,"2025-12-31":162.595907},"tbvps":{"2009-12-31":12.043519,"2010-12-31":15.357003,"2011-12-31":17.692488,"2012-12-31":21.607902,"2013-12-31":24.991476,"2014-12-31":26.372669,"2015-12-31":34.714219,"2016-12-31":43.087702,"2017-12-31":48.608193,"2018-12-31":63.975788,"2019-12-31":63.357137,"2020-12-31":76.284461,"2021-12-31":87.765299,"2022-12-31":104.203453,"2023-12-31":127.226417,"2024-12-31":143.738842,"2025-12-31":162.595907},"buyback_ps":{"2011-12-31":3.569324,"2012-12-31":3.528529,"2013-12-31":0.797261,"2014-12-31":8.920266,"2015-12-31":7.701607,"2016-12-31":10.683761,"2017-12-31":5.567929,"2022-12-31":0,"2023-12-31":0,"2024-12-31":20.618557,"2025-12-31":20.876827},"fcf_margin":{"2008-12-31":-58.559772,"2009-12-31":1.204581,"2010-12-31":32.533703,"2011-12-31":28.824395,"2012-12-31":23.111947,"2013-12-31":35.215992,"2014-12-31":23.892624,"2015-12-31":22.71912,"2016-12-31":37.878409,"2017-12-31":22.483046,"2018-12-31":36.490969,"2019-12-31":-20.037272,"2020-12-31":46.94937,"2021-12-31":28.323939,"2022-12-31":34.276713,"2023-12-31":32.120301,"2024-12-31":37.554737,"2025-12-31":32.698652}},"ttm":{"roe":{"2011-06-30":15.640206,"2011-09-30":19.133094,"2011-12-31":23.779862,"2012-03-31":27.938208,"2012-06-30":26.905646,"2012-09-30":24.641253,"2012-12-31":29.957849,"2013-03-31":27.214618,"2013-06-30":27.912821,"2013-09-30":24.827674,"2013-12-31":14.898933,"2014-03-31":20.254143,"2014-06-30":24.087858,"2014-09-30":15.883526,"2014-12-31":27.188193,"2015-03-31":15.449677,"2015-06-30":15.65207,"2015-09-30":50.084824,"2015-12-31":46.0347,"2016-03-31":64.471184,"2016-06-30":71.002184,"2016-09-30":42.836788,"2016-12-31":41.495971,"2017-03-31":34.778004,"2017-06-30":22.036122,"2017-09-30":26.055365,"2017-12-31":21.142901,"2018-03-31":21.818838,"2018-06-30":32.830458,"2018-09-30":22.797993,"2018-12-31":24.096188,"2019-03-31":-6.394506,"2019-06-30":-4.594067,"2019-09-30":-3.394594,"2019-12-31":-3.752918,"2020-03-31":20.039867,"2020-06-30":15.208507,"2020-09-30":15.622864,"2020-12-31":16.672064,"2021-03-31":12.680836,"2021-06-30":13.987406,"2021-09-30":13.001912,"2021-12-31":12.939721,"2022-03-31":18.037971,"2022-06-30":15.853429,"2022-09-30":16.859114,"2022-12-31":16.613367,"2023-03-31":15.663208,"2023-06-30":17.914774,"2023-09-30":17.515549,"2023-12-31":18.26833,"2024-03-31":20.083546,"2024-06-30":19.254245,"2024-09-30":18.808093,"2024-12-31":19.231141,"2025-03-31":19.93693,"2025-06-30":19.301054,"2025-09-30":20.040816,"2025-12-31":19.714628,"2026-03-31":20.260774,"2026-06-30":19.315009},"roa":{"2011-06-30":10.089665,"2011-09-30":12.490385,"2011-12-31":14.772144,"2012-03-31":17.870193,"2012-06-30":17.2664,"2012-09-30":15.952476,"2012-12-31":19.362389,"2013-03-31":18.166681,"2013-06-30":18.209254,"2013-09-30":16.118433,"2013-12-31":9.399698,"2014-03-31":13.102837,"2014-06-30":15.104871,"2014-09-30":9.69196,"2014-12-31":17.123664,"2015-03-31":9.27536,"2015-06-30":9.394221,"2015-09-30":31.336642,"2015-12-31":32.032953,"2016-03-31":44.230157,"2016-06-30":51.324854,"2016-09-30":31.97718,"2016-12-31":31.649667,"2017-03-31":27.634956,"2017-06-30":16.133252,"2017-09-30":19.56505,"2017-12-31":16.057637,"2018-03-31":17.335842,"2018-06-30":24.011185,"2018-09-30":17.10433,"2018-12-31":18.763136,"2019-03-31":-4.443522,"2019-06-30":-3.295165,"2019-09-30":-2.477164,"2019-12-31":-2.857377,"2020-03-31":13.616077,"2020-06-30":10.588424,"2020-09-30":11.142816,"2020-12-31":12.072604,"2021-03-31":9.355133,"2021-06-30":10.390212,"2021-09-30":9.775795,"2021-12-31":9.725984,"2022-03-31":13.7469,"2022-06-30":12.144549,"2022-09-30":13.063109,"2022-12-31":12.971749,"2023-03-31":12.443404,"2023-06-30":14.258135,"2023-09-30":14.053666,"2023-12-31":14.908224,"2024-03-31":16.361399,"2024-06-30":15.955836,"2024-09-30":15.70543,"2024-12-31":16.448971,"2025-03-31":17.005288,"2025-06-30":16.978785,"2025-09-30":17.571956,"2025-12-31":17.511152,"2026-03-31":17.808702,"2026-06-30":17.330663},"roc":{"2011-06-30":16.858698,"2011-09-30":19.829649,"2011-12-31":23.337306,"2012-03-31":26.793974,"2012-06-30":25.699321,"2012-09-30":21.944471,"2012-12-31":26.795126,"2013-03-31":24.436848,"2013-06-30":25.191044,"2013-09-30":24.157205,"2013-12-31":15.14647,"2014-03-31":20.316582,"2014-06-30":24.042645,"2014-09-30":16.065853,"2014-12-31":27.852899,"2015-03-31":16.08929,"2015-06-30":16.33695,"2015-09-30":34.038706,"2015-12-31":30.81094,"2016-03-31":48.747698,"2016-06-30":54.827643,"2016-09-30":42.748916,"2016-12-31":41.554681,"2017-03-31":34.839597,"2017-06-30":21.931885,"2017-09-30":26.022635,"2017-12-31":21.058544,"2018-03-31":22.978189,"2018-06-30":30.995867,"2018-09-30":21.792341,"2018-12-31":23.200578,"2019-03-31":-5.014924,"2019-06-30":-3.994921,"2019-09-30":-2.744388,"2019-12-31":-3.915417,"2020-03-31":19.362927,"2020-06-30":14.92525,"2020-09-30":14.97254,"2020-12-31":13.239013,"2021-03-31":9.187137,"2021-06-30":9.526758,"2021-09-30":9.291457,"2021-12-31":9.947543,"2022-03-31":17.048694,"2022-06-30":14.579908,"2022-09-30":15.11554,"2022-12-31":14.476501,"2023-03-31":15.075818,"2023-06-30":14.962441,"2023-09-30":14.405307,"2023-12-31":14.912026,"2024-03-31":17.285915,"2024-06-30":15.541708,"2024-09-30":15.191659,"2024-12-31":15.925474,"2025-03-31":16.786411,"2025-06-30":16.638635,"2025-09-30":17.412635,"2025-12-31":16.795779,"2026-03-31":17.799286,"2026-06-30":17.212829},"roic":{"2011-06-30":25.05834,"2011-09-30":27.458465,"2011-12-31":29.551502,"2012-03-31":34.058668,"2012-06-30":33.038988,"2012-09-30":29.884609,"2012-12-31":31.363585,"2013-03-31":29.827931,"2013-06-30":32.133973,"2013-09-30":31.694355,"2013-12-31":18.450836,"2014-03-31":27.682354,"2014-06-30":32.060124,"2014-09-30":23.850319,"2014-12-31":38.157585,"2015-03-31":24.697569,"2015-06-30":21.267935,"2015-09-30":65.072204,"2015-12-31":54.466235,"2016-03-31":89.313879,"2016-06-30":88.941832,"2016-09-30":89.021451,"2016-12-31":91.791032,"2017-03-31":74.17849,"2017-06-30":44.716729,"2017-09-30":54.247195,"2017-12-31":39.782087,"2018-03-31":50.4063,"2018-06-30":62.877722,"2018-09-30":42.598061,"2018-12-31":41.042433,"2019-03-31":-12.87269,"2019-06-30":-9.040216,"2019-09-30":-5.446998,"2019-12-31":-7.502736,"2020-03-31":48.158184,"2020-06-30":34.474922,"2020-09-30":30.196844,"2020-12-31":24.498634,"2021-03-31":18.838919,"2021-06-30":17.919344,"2021-09-30":16.972099,"2021-12-31":17.167392,"2022-03-31":32.464103,"2022-06-30":26.119603,"2022-09-30":28.094452,"2022-12-31":26.836285,"2023-03-31":30.645322,"2023-06-30":26.506673,"2023-09-30":26.797364,"2023-12-31":28.399839,"2024-03-31":34.827178,"2024-06-30":28.537021,"2024-09-30":29.024968,"2024-12-31":29.836628,"2025-03-31":31.419729,"2025-06-30":30.26581,"2025-09-30":32.578326,"2025-12-31":30.375013,"2026-03-31":30.909357,"2026-06-30":29.714891},"gross_margin":{"2011-03-31":88.293828,"2011-06-30":88.270032,"2011-09-30":88.462457,"2011-12-31":88.037401,"2012-03-31":88.126159,"2012-06-30":87.702232,"2012-09-30":87.669537,"2012-12-31":86.977391,"2013-03-31":86.982313,"2013-06-30":87.424644,"2013-09-30":87.869384,"2013-12-31":88.26062,"2014-03-31":88.597297,"2014-06-30":88.466214,"2014-09-30":87.906645,"2014-12-31":90.229162,"2015-03-31":91.248505,"2015-06-30":93.08723,"2015-09-30":95.772816,"2015-12-31":95.292548,"2016-03-31":96.755696,"2016-06-30":96.636349,"2016-09-30":95.635474,"2016-12-31":95.45284,"2017-03-31":94.607261,"2017-06-30":94.780371,"2017-09-30":95.142549,"2017-12-31":93.873529,"2018-03-31":91.708716,"2018-06-30":89.253971,"2018-09-30":87.154462,"2018-12-31":87.793341,"2019-03-31":89.095678,"2019-06-30":90.877606,"2019-09-30":92.054506,"2019-12-31":91.882938,"2020-03-31":92.242634,"2020-06-30":92.235656,"2020-09-30":92.756297,"2020-12-31":92.712196,"2021-03-31":92.84908,"2021-06-30":92.518546,"2021-09-30":92.586999,"2021-12-31":92.732127,"2022-03-31":92.908443,"2022-06-30":93.408621,"2022-09-30":93.150538,"2022-12-31":92.687084,"2023-03-31":91.520719,"2023-06-30":90.411673,"2023-09-30":89.325409,"2023-12-31":88.936627,"2024-03-31":88.868431,"2024-06-30":88.84855,"2024-09-30":88.941296,"2024-12-31":89.236811,"2025-03-31":89.001703,"2025-06-30":88.98239,"2025-09-30":88.591612,"2025-12-31":87.922204,"2026-03-31":86.58275,"2026-06-30":86.140434},"ebitda_margin":{"2011-03-31":29.979809,"2011-06-30":35.702338,"2011-09-30":39.722128,"2011-12-31":45.51194,"2012-03-31":52.110819,"2012-06-30":48.573081,"2012-09-30":43.948437,"2012-12-31":48.990586,"2013-03-31":45.727159,"2013-06-30":45.029727,"2013-09-30":44.821438,"2013-12-31":28.985017,"2014-03-31":38.343218,"2014-06-30":41.484004,"2014-09-30":29.467775,"2014-12-31":44.317968,"2015-03-31":25.690421,"2015-06-30":24.940451,"2015-09-30":53.749976,"2015-12-31":49.933516,"2016-03-31":73.632566,"2016-06-30":77.754696,"2016-09-30":67.369088,"2016-12-31":68.382537,"2017-03-31":62.075861,"2017-06-30":48.796177,"2017-09-30":52.779109,"2017-12-31":49.029154,"2018-03-31":50.986239,"2018-06-30":58.403578,"2018-09-30":49.441879,"2018-12-31":51.683253,"2019-03-31":-7.438171,"2019-06-30":-7.371104,"2019-09-30":-4.983214,"2019-12-31":-9.780508,"2020-03-31":47.348354,"2020-06-30":42.232162,"2020-09-30":45.484214,"2020-12-31":43.382997,"2021-03-31":27.362061,"2021-06-30":31.032315,"2021-09-30":30.316578,"2021-12-31":35.941857,"2022-03-31":54.210258,"2022-06-30":52.468273,"2022-09-30":55.086022,"2022-12-31":53.245881,"2023-03-31":51.89522,"2023-06-30":54.005401,"2023-09-30":52.311391,"2023-12-31":53.194415,"2024-03-31":52.503703,"2024-06-30":50.598082,"2024-09-30":48.831725,"2024-12-31":50.375339,"2025-03-31":49.457266,"2025-06-30":49.639353,"2025-09-30":50.37719,"2025-12-31":49.583687,"2026-03-31":48.075588,"2026-06-30":47.338722},"op_margin":{"2011-03-31":26.936268,"2011-06-30":32.841287,"2011-09-30":36.999609,"2011-12-31":42.748825,"2012-03-31":49.387617,"2012-06-30":45.811656,"2012-09-30":41.094858,"2012-12-31":46.027404,"2013-03-31":42.732169,"2013-06-30":42.060439,"2013-09-30":41.948098,"2013-12-31":26.186499,"2014-03-31":35.703048,"2014-06-30":38.939646,"2014-09-30":26.944489,"2014-12-31":41.815481,"2015-03-31":23.204402,"2015-06-30":22.444407,"2015-09-30":51.343721,"2015-12-31":47.689562,"2016-03-31":71.490197,"2016-06-30":75.732119,"2016-09-30":65.377397,"2016-12-31":66.406055,"2017-03-31":60.088733,"2017-06-30":46.860259,"2017-09-30":50.916387,"2017-12-31":47.232365,"2018-03-31":49.208716,"2018-06-30":56.603016,"2018-09-30":47.507451,"2018-12-31":49.477823,"2019-03-31":-9.830127,"2019-06-30":-10.024178,"2019-09-30":-7.873083,"2019-12-31":-12.948647,"2020-03-31":44.020797,"2020-06-30":38.72388,"2020-09-30":41.98652,"2020-12-31":40.018877,"2021-03-31":24.042228,"2021-06-30":27.901421,"2021-09-30":27.271629,"2021-12-31":32.981311,"2022-03-31":51.388339,"2022-06-30":49.661766,"2022-09-30":52.360215,"2022-12-31":50.596498,"2023-03-31":49.265634,"2023-06-30":51.527784,"2023-09-30":49.92061,"2023-12-31":50.9087,"2024-03-31":50.306208,"2024-06-30":48.278366,"2024-09-30":46.418983,"2024-12-31":47.855703,"2025-03-31":46.875522,"2025-06-30":47.049841,"2025-09-30":47.740059,"2025-12-31":46.894146,"2026-03-31":45.286769,"2026-06-30":44.438104},"incr_op_margin":{"2012-03-31":140.340953,"2012-06-30":105.202316,"2012-09-30":59.808788,"2012-12-31":60.120421,"2013-03-31":12.381401,"2013-06-30":25.32593,"2013-09-30":45.570035,"2013-12-31":-64.281661,"2014-03-31":2.769115,"2014-06-30":22.440184,"2014-09-30":-73.945341,"2014-12-31":143.587277,"2015-03-31":-64.563882,"2015-06-30":-112.111353,"2015-09-30":221.94892,"2015-12-31":90.39285,"2016-03-31":426.104696,"2016-06-30":400.426217,"2016-09-30":170.746321,"2016-12-31":272.615549,"2017-03-31":-124.610127,"2017-06-30":-714.945306,"2017-09-30":-256.8662,"2017-12-31":-195.098814,"2018-03-31":-71.955463,"2018-06-30":199.103943,"2018-09-30":-89.638554,"2018-12-31":9.74359,"2019-03-31":711.204482,"2019-06-30":533.941948,"2019-09-30":485.677083,"2019-12-31":554.748603,"2020-03-31":-499.306868,"2020-06-30":-711.770624,"2020-09-30":-649.087591,"2020-12-31":2264.347826,"2021-03-31":-429.08805,"2021-06-30":-69.067001,"2021-09-30":-57.142857,"2021-12-31":-18.644906,"2022-03-31":208.466819,"2022-06-30":224.381625,"2022-09-30":255.126953,"2022-12-31":168.979266,"2023-03-31":31.643192,"2023-06-30":61.887027,"2023-09-30":36.741214,"2023-12-31":52.453988,"2024-03-31":54.294004,"2024-06-30":34.71728,"2024-09-30":32.433412,"2024-12-31":34.933624,"2025-03-31":29.588544,"2025-06-30":40.078074,"2025-09-30":57.522837,"2025-12-31":37.831641,"2026-03-31":18.212863,"2026-06-30":-60.365059},"pretax_margin":{"2011-03-31":25.180104,"2011-06-30":31.068918,"2011-09-30":35.229186,"2011-12-31":40.356547,"2012-03-31":47.369487,"2012-06-30":44.207952,"2012-09-30":43.31254,"2012-12-31":48.104197,"2013-03-31":44.678254,"2013-06-30":43.753675,"2013-09-30":40.631788,"2013-12-31":24.969292,"2014-03-31":34.556181,"2014-06-30":37.874373,"2014-09-30":25.892889,"2014-12-31":40.760005,"2015-03-31":22.25085,"2015-06-30":21.506716,"2015-09-30":75.550524,"2015-12-31":71.25309,"2016-03-31":94.549237,"2016-06-30":98.073626,"2016-09-30":65.511781,"2016-12-31":66.312234,"2017-03-31":59.982503,"2017-06-30":44.011517,"2017-09-30":47.915668,"2017-12-31":44.600939,"2018-03-31":46.725917,"2018-06-30":56.68903,"2018-09-30":47.221086,"2018-12-31":46.621207,"2019-03-31":-12.534349,"2019-06-30":-10.991309,"2019-09-30":-9.308143,"2019-12-31":-11.388736,"2020-03-31":45.559792,"2020-06-30":37.787407,"2020-09-30":42.057467,"2020-12-31":43.072878,"2021-03-31":33.185047,"2021-06-30":36.615114,"2021-09-30":34.304012,"2021-12-31":35.235835,"2022-03-31":49.205452,"2022-06-30":44.960027,"2022-09-30":49.048387,"2022-12-31":49.093632,"2023-03-31":47.130672,"2023-06-30":52.98214,"2023-09-30":52.520074,"2023-12-31":54.749731,"2024-03-31":55.277589,"2024-06-30":53.544541,"2024-09-30":52.169654,"2024-12-31":53.485786,"2025-03-31":52.232724,"2025-06-30":52.537527,"2025-09-30":53.266846,"2025-12-31":53.850504,"2026-03-31":50.750836,"2026-06-30":49.865272},"net_margin":{"2011-03-31":16.422159,"2011-06-30":20.568231,"2011-09-30":25.885142,"2011-12-31":29.315525,"2012-03-31":34.685081,"2012-06-30":32.739736,"2012-09-30":30.477833,"2012-12-31":33.233269,"2013-03-31":30.930786,"2013-06-30":29.994753,"2013-09-30":26.883122,"2013-12-31":15.627798,"2014-03-31":21.507753,"2014-06-30":23.411667,"2014-09-30":15.743129,"2014-12-31":26.392646,"2015-03-31":14.016835,"2015-06-30":12.82841,"2015-09-30":47.111137,"2015-12-31":44.460181,"2016-03-31":59.961904,"2016-06-30":64.263469,"2016-09-30":44.40052,"2016-12-31":44.63973,"2017-03-31":41.042305,"2017-06-30":24.180604,"2017-09-30":30.498323,"2017-12-31":24.221874,"2018-03-31":27.740826,"2018-06-30":40.868169,"2018-09-30":31.728128,"2018-12-31":36.196093,"2019-03-31":-9.361729,"2019-06-30":-7.691302,"2019-09-30":-6.043052,"2019-12-31":-7.212866,"2020-03-31":36.589255,"2020-06-30":30.03704,"2020-09-30":33.245832,"2020-12-31":34.706398,"2021-03-31":26.917203,"2021-06-30":29.60518,"2021-09-30":27.936201,"2021-12-31":28.229012,"2022-03-31":38.873494,"2022-06-30":35.265836,"2022-09-30":38.032258,"2022-12-31":37.561328,"2023-03-31":36.758694,"2023-06-30":41.285708,"2023-09-30":40.820215,"2023-12-31":42.311493,"2024-03-31":42.048593,"2024-06-30":40.868269,"2024-09-30":40.305493,"2024-12-31":41.534024,"2025-03-31":40.436191,"2025-06-30":40.356748,"2025-09-30":40.650173,"2025-12-31":41.936092,"2026-03-31":40.61455,"2026-06-30":41.556507},"common_margin":{"2011-03-31":16.422159,"2011-06-30":20.568231,"2011-09-30":25.885142,"2011-12-31":29.315525,"2012-03-31":34.685081,"2012-06-30":32.739736,"2012-09-30":30.477833,"2012-12-31":33.233269,"2013-03-31":30.930786,"2013-06-30":29.994753,"2013-09-30":26.883122,"2013-12-31":15.627798,"2014-03-31":21.507753,"2014-06-30":23.411667,"2014-09-30":15.743129,"2014-12-31":26.392646,"2015-03-31":14.016835,"2015-06-30":12.827596,"2015-09-30":47.108579,"2015-12-31":44.454724,"2016-03-31":59.956597,"2016-06-30":64.259081,"2016-09-30":44.397761,"2016-12-31":44.63973,"2017-03-31":41.042305,"2017-06-30":24.180604,"2017-09-30":30.498323,"2017-12-31":24.221874,"2018-03-31":27.740826,"2018-06-30":40.868169,"2018-09-30":31.728128,"2018-12-31":36.196093,"2019-03-31":-9.361729,"2019-06-30":-7.691302,"2019-09-30":-6.043052,"2019-12-31":-7.212866,"2020-03-31":36.589255,"2020-06-30":30.03704,"2020-09-30":33.245832,"2020-12-31":34.706398,"2021-03-31":26.917203,"2021-06-30":29.60518,"2021-09-30":27.936201,"2021-12-31":28.229012,"2022-03-31":38.873494,"2022-06-30":35.265836,"2022-09-30":38.032258,"2022-12-31":37.561328,"2023-03-31":36.758694,"2023-06-30":41.285708,"2023-09-30":40.820215,"2023-12-31":42.311493,"2024-03-31":42.048593,"2024-06-30":40.868269,"2024-09-30":40.305493,"2024-12-31":41.534024,"2025-03-31":40.436191,"2025-06-30":40.356748,"2025-09-30":40.650173,"2025-12-31":41.936092,"2026-03-31":40.61455,"2026-06-30":41.556507},"tax_rate_pct":{"2011-03-31":29.412396,"2011-06-30":29.884114,"2011-09-30":24.897098,"2011-12-31":27.54407,"2012-03-31":27.795081,"2012-06-30":26.976622,"2012-09-30":29.632774,"2012-12-31":30.913993,"2013-03-31":30.769932,"2013-06-30":31.446322,"2013-09-30":33.837216,"2013-12-31":37.411932,"2014-03-31":37.76004,"2014-06-30":38.185995,"2014-09-30":39.199024,"2014-12-31":35.243717,"2015-03-31":36.996585,"2015-06-30":40.346445,"2015-09-30":37.643813,"2015-12-31":37.610111,"2016-03-31":36.586906,"2016-06-30":34.478734,"2016-09-30":32.229348,"2016-12-31":32.682513,"2017-03-31":31.576206,"2017-06-30":45.058463,"2017-09-30":36.35,"2017-12-31":45.692008,"2018-03-31":40.630752,"2018-06-30":27.908153,"2018-09-30":32.809406,"2018-12-31":22.361312,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":19.689592,"2020-06-30":20.510449,"2020-09-30":20.951417,"2020-12-31":19.42401,"2021-03-31":18.887555,"2021-06-30":19.144918,"2021-09-30":18.562874,"2021-12-31":19.885503,"2022-03-31":20.997586,"2022-06-30":21.561801,"2022-09-30":22.459717,"2022-12-31":23.490427,"2023-03-31":22.006854,"2023-06-30":22.07618,"2023-09-30":22.276928,"2023-12-31":22.718355,"2024-03-31":23.931933,"2024-06-30":23.674256,"2024-09-30":22.741498,"2024-12-31":22.345679,"2025-03-31":22.584564,"2025-06-30":23.18491,"2025-09-30":23.68579,"2025-12-31":22.124978,"2026-03-31":19.972649,"2026-06-30":16.662428},"total_debt":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":68929000,"2011-03-31":68929000,"2011-06-30":68929000,"2011-09-30":68929000,"2011-12-31":71452000,"2012-03-31":71431000,"2012-06-30":71415000,"2012-09-30":71400000,"2012-12-31":70343000,"2013-03-31":70320000,"2013-06-30":70320000,"2013-09-30":70298000,"2013-12-31":3724000,"2014-03-31":3700000,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":250000000,"2017-09-30":250000000,"2017-12-31":250000000,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":250000000,"2019-03-31":0,"2019-06-30":250000000,"2019-09-30":250000000,"2019-12-31":250000000,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":800000000,"2021-03-31":0,"2021-06-30":800000000,"2021-09-30":800000000,"2021-12-31":800000000,"2022-03-31":800000000,"2022-06-30":800000000,"2022-09-30":800000000,"2022-12-31":800000000,"2023-03-31":0,"2023-06-30":800000000,"2023-09-30":800000000,"2023-12-31":700000000,"2024-03-31":600000000,"2024-06-30":500000000,"2024-09-30":400000000,"2024-12-31":300000000,"2025-03-31":200000000,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"st_debt":{"2017-06-30":250000000,"2017-09-30":250000000,"2017-12-31":250000000,"2018-12-31":250000000,"2019-06-30":250000000,"2019-09-30":250000000,"2019-12-31":250000000,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2022-12-31":0,"2023-09-30":300000000,"2023-12-31":400000000,"2024-03-31":400000000,"2024-06-30":400000000,"2024-09-30":400000000,"2024-12-31":300000000,"2025-03-31":200000000,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0},"lt_debt":{"2010-12-31":68929000,"2011-03-31":68929000,"2011-06-30":68929000,"2011-09-30":68929000,"2011-12-31":71452000,"2012-03-31":71431000,"2012-06-30":71415000,"2012-09-30":71400000,"2012-12-31":70343000,"2013-03-31":70320000,"2013-06-30":70320000,"2013-09-30":70298000,"2013-12-31":3724000,"2014-03-31":3700000},"debt_ebitda":{"2011-03-31":0.365241,"2011-06-30":0.284537,"2011-09-30":0.243824,"2011-12-31":0.211248,"2012-03-31":0.174644,"2012-06-30":0.177844,"2012-09-30":0.187291,"2012-12-31":0.156739,"2013-03-31":0.160692,"2013-06-30":0.154308,"2013-09-30":0.146336,"2013-12-31":0.011502,"2014-03-31":0.00831,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0.313873,"2017-09-30":0.283704,"2017-12-31":0.295543,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.297159,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":1.243201,"2021-03-31":0,"2021-06-30":1.620746,"2021-09-30":1.594261,"2021-12-31":1.320568,"2022-03-31":0.83455,"2022-06-30":0.852424,"2022-09-30":0.780793,"2022-12-31":0.775946,"2023-03-31":0,"2023-06-30":0.701754,"2023-09-30":0.693782,"2023-12-31":0.565382,"2024-03-31":0.457422,"2024-06-30":0.377644,"2024-09-30":0.297199,"2024-12-31":0.206968,"2025-03-31":0.135062,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebitda":{"2011-03-31":-1.165916,"2011-06-30":-1.04104,"2011-09-30":-0.972957,"2011-12-31":-0.269704,"2012-03-31":-0.208393,"2012-06-30":-0.213164,"2012-09-30":-0.503705,"2012-12-31":-0.186472,"2013-03-31":-0.438306,"2013-06-30":-0.599566,"2013-09-30":-0.524433,"2013-12-31":-0.84991,"2014-03-31":-0.921019,"2014-06-30":-0.518883,"2014-09-30":-1.370707,"2014-12-31":-0.696437,"2015-03-31":-1.251442,"2015-06-30":-0.754909,"2015-09-30":-1.011646,"2015-12-31":-1.136482,"2016-03-31":-0.762998,"2016-06-30":-0.684878,"2016-09-30":-0.887074,"2016-12-31":-0.961127,"2017-03-31":-1.163982,"2017-06-30":-1.086252,"2017-09-30":-1.090218,"2017-12-31":-0.800804,"2018-03-31":-1.413405,"2018-06-30":-1.190967,"2018-09-30":-1.462884,"2018-12-31":-1.385831,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":-2.261347,"2020-06-30":-2.582658,"2020-09-30":-2.465294,"2020-12-31":-1.608392,"2021-03-31":-4.201165,"2021-06-30":-2.365276,"2021-09-30":-2.392188,"2021-12-31":-1.866458,"2022-03-31":-1.531087,"2022-06-30":-1.550559,"2022-09-30":-1.772009,"2022-12-31":-1.977401,"2023-03-31":-2.784867,"2023-06-30":-1.648246,"2023-09-30":-1.799931,"2023-12-31":-1.85292,"2024-03-31":-1.606922,"2024-06-30":-1.866692,"2024-09-30":-2.174381,"2024-12-31":-2.046913,"2025-03-31":-2.107847,"2025-06-30":-1.995484,"2025-09-30":-1.756091,"2025-12-31":-1.850516,"2026-03-31":-1.413282,"2026-06-30":-1.78283},"debt_ebit":{"2011-03-31":0.40651,"2011-06-30":0.309325,"2011-09-30":0.261765,"2011-12-31":0.224903,"2012-03-31":0.184273,"2012-06-30":0.188564,"2012-09-30":0.200296,"2012-12-31":0.16683,"2013-03-31":0.171954,"2013-06-30":0.165201,"2013-09-30":0.156359,"2013-12-31":0.012732,"2014-03-31":0.008924,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0.32684,"2017-09-30":0.294083,"2017-12-31":0.306786,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.310405,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":1.347709,"2021-03-31":0,"2021-06-30":1.802614,"2021-09-30":1.772264,"2021-12-31":1.439108,"2022-03-31":0.880379,"2022-06-30":0.900597,"2022-09-30":0.82144,"2022-12-31":0.816577,"2023-03-31":0,"2023-06-30":0.735497,"2023-09-30":0.727008,"2023-12-31":0.590767,"2024-03-31":0.477403,"2024-06-30":0.395789,"2024-09-30":0.312647,"2024-12-31":0.217865,"2025-03-31":0.142501,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebit":{"2011-03-31":-1.297653,"2011-06-30":-1.131733,"2011-09-30":-1.04455,"2011-12-31":-0.287137,"2012-03-31":-0.219884,"2012-06-30":-0.226013,"2012-09-30":-0.538682,"2012-12-31":-0.198477,"2013-03-31":-0.469025,"2013-06-30":-0.641893,"2013-09-30":-0.560356,"2013-12-31":-0.940738,"2014-03-31":-0.989127,"2014-06-30":-0.552787,"2014-09-30":-1.49907,"2014-12-31":-0.738116,"2015-03-31":-1.385516,"2015-06-30":-0.838862,"2015-09-30":-1.059057,"2015-12-31":-1.189957,"2016-03-31":-0.785863,"2016-06-30":-0.703169,"2016-09-30":-0.914099,"2016-12-31":-0.989733,"2017-03-31":-1.202475,"2017-06-30":-1.131128,"2017-09-30":-1.130102,"2017-12-31":-0.831268,"2018-03-31":-1.46446,"2018-06-30":-1.228852,"2018-09-30":-1.52245,"2018-12-31":-1.447604,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":-2.432283,"2020-06-30":-2.81664,"2020-09-30":-2.670666,"2020-12-31":-1.743598,"2021-03-31":-4.781276,"2021-06-30":-2.630689,"2021-09-30":-2.659282,"2021-12-31":-2.033999,"2022-03-31":-1.615165,"2022-06-30":-1.638185,"2022-09-30":-1.864257,"2022-12-31":-2.080943,"2023-03-31":-2.933511,"2023-06-30":-1.727498,"2023-09-30":-1.886132,"2023-12-31":-1.936113,"2024-03-31":-1.677116,"2024-06-30":-1.956384,"2024-09-30":-2.2874,"2024-12-31":-2.154684,"2025-03-31":-2.22394,"2025-06-30":-2.10531,"2025-09-30":-1.853097,"2025-12-31":-1.95665,"2026-03-31":-1.500313,"2026-06-30":-1.899201},"ebitda_int":{"2011-03-31":9.236138,"2011-06-30":11.478323,"2011-09-30":13.02045,"2011-12-31":15.829137,"2012-03-31":20.611268,"2012-06-30":21.952712,"2012-09-30":22.087196,"2012-12-31":26.972234,"2013-03-31":25.458607,"2013-06-30":25.558777,"2013-09-30":26.709051,"2013-12-31":17.928785,"2014-03-31":24.42195,"2014-06-30":27.047242,"2014-09-30":19.477049,"2014-12-31":32.445739,"2015-03-31":22.585421,"2015-06-30":28.936791,"2015-09-30":97.788752,"2015-12-31":155.724681,"2016-03-31":346.8225,"2016-06-30":489.138,"2016-09-30":488.326364,"2016-12-31":280.333333,"2017-03-31":242.292683,"2017-06-30":162.55102,"2017-09-30":114.441558,"2017-12-31":93.988889,"2018-03-31":82.333333,"2018-06-30":82.804878,"2018-09-30":64.580153,"2018-12-31":60.52518,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":16.223278,"2020-06-30":17.022535,"2020-09-30":22.337979,"2020-12-31":27.382979,"2021-03-31":20.708543,"2021-06-30":25.978947,"2021-09-30":26.834225,"2021-12-31":32.569892,"2022-03-31":51.262032,"2022-06-30":46.460396,"2022-09-30":41.314516,"2022-12-31":31.820988,"2023-03-31":24.775904,"2023-06-30":22.754491,"2023-09-30":20.40885,"2023-12-31":20.878583,"2024-03-31":22.307823,"2024-06-30":23.81295,"2024-09-30":26.864271,"2024-12-31":33.787879,"2025-03-31":41.478992,"2025-06-30":48.656051,"2025-09-30":64.855967,"2025-12-31":80.928205,"2026-03-31":92.920732,"2026-06-30":124.441667},"ebitda_capex_int":{"2011-06-30":10.132386,"2011-09-30":11.07839,"2011-12-31":14.145404,"2012-03-31":17.087583,"2012-06-30":16.430352,"2012-09-30":16.878447,"2012-12-31":20.24677,"2013-03-31":21.044971,"2013-06-30":23.479978,"2013-09-30":24.498888,"2013-12-31":16.161701,"2014-03-31":21.880101,"2014-06-30":24.103153,"2014-09-30":16.332689,"2014-12-31":29.752557,"2015-03-31":20.416832,"2015-06-30":26.902439,"2015-09-30":95.132902,"2015-12-31":145.128936,"2016-03-31":331.3225,"2016-06-30":466.658,"2016-09-30":463.417273,"2016-12-31":270.589744,"2017-03-31":230.146341,"2017-06-30":150.244898,"2017-09-30":104.935065,"2017-12-31":84.4,"2018-03-31":72.305556,"2018-06-30":71.349593,"2018-09-30":52.335878,"2018-12-31":47.258993,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":14.522565,"2020-06-30":15.064789,"2020-09-30":19.839721,"2020-12-31":24.859574,"2021-03-31":17.849246,"2021-06-30":23.084211,"2021-09-30":23.491979,"2021-12-31":26.075269,"2022-03-31":44.647059,"2022-06-30":40.30198,"2022-09-30":34.46371,"2022-12-31":27.537037,"2023-03-31":20.761446,"2023-06-30":18.876248,"2023-09-30":17.024779,"2023-12-31":16.993255,"2024-03-31":18.442177,"2024-06-30":19.717626,"2024-09-30":22.103792,"2024-12-31":28.041958,"2025-03-31":33.546218,"2025-06-30":39.092357,"2025-09-30":46.983539,"2025-12-31":54.235897,"2026-03-31":59.603659,"2026-06-30":75.091667},"ebit_int":{"2011-03-31":8.298488,"2011-06-30":10.558493,"2011-09-30":12.12804,"2011-12-31":14.868121,"2012-03-31":19.534166,"2012-06-30":20.70468,"2012-09-30":20.653071,"2012-12-31":25.340826,"2013-03-31":23.791146,"2013-06-30":23.873416,"2013-09-30":24.996831,"2013-12-31":16.197752,"2014-03-31":22.740347,"2014-06-30":25.388341,"2014-09-30":17.809255,"2014-12-31":30.613636,"2015-03-31":20.399867,"2015-06-30":26.040794,"2015-09-30":93.410989,"2015-12-31":148.726596,"2016-03-31":336.731562,"2016-06-30":476.4144,"2016-09-30":473.889545,"2016-12-31":272.230769,"2017-03-31":234.536585,"2017-06-30":156.102041,"2017-09-30":110.402597,"2017-12-31":90.544444,"2018-03-31":79.462963,"2018-06-30":80.252033,"2018-09-30":62.053435,"2018-12-31":57.942446,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":15.083135,"2020-06-30":15.608451,"2020-09-30":20.620209,"2020-12-31":25.259574,"2021-03-31":18.19598,"2021-06-30":23.357895,"2021-09-30":24.139037,"2021-12-31":29.887097,"2022-03-31":48.593583,"2022-06-30":43.975248,"2022-09-30":39.270161,"2022-12-31":30.237654,"2023-03-31":23.520482,"2023-06-30":21.710579,"2023-09-30":19.476106,"2023-12-31":19.98145,"2024-03-31":21.37415,"2024-06-30":22.721223,"2024-09-30":25.536926,"2024-12-31":32.097902,"2025-03-31":39.313725,"2025-06-30":46.117834,"2025-09-30":61.460905,"2025-12-31":76.538462,"2026-03-31":87.530488,"2026-06-30":116.816667},"int_exp":{"2011-03-31":20433000,"2011-06-30":21105000,"2011-09-30":21712000,"2011-12-31":21368000,"2012-03-31":19844000,"2012-06-30":18292000,"2012-09-30":17260000,"2012-12-31":16639000,"2013-03-31":17189000,"2013-06-30":17830000,"2013-09-30":17986000,"2013-12-31":18058000,"2014-03-31":18232000,"2014-06-30":18458000,"2014-09-30":18627000,"2014-12-31":17600000,"2015-03-31":15090000,"2015-06-30":11644000,"2015-09-30":7735000,"2015-12-31":4700000,"2016-03-31":3200000,"2016-06-30":2500000,"2016-09-30":2200000,"2016-12-31":3900000,"2017-03-31":4100000,"2017-06-30":4900000,"2017-09-30":7700000,"2017-12-31":9000000,"2018-03-31":10800000,"2018-06-30":12300000,"2018-09-30":13100000,"2018-12-31":13900000,"2019-03-31":21600000,"2019-06-30":30900000,"2019-09-30":38500000,"2019-12-31":44200000,"2020-03-31":42100000,"2020-06-30":35500000,"2020-09-30":28700000,"2020-12-31":23500000,"2021-03-31":19900000,"2021-06-30":19000000,"2021-09-30":18700000,"2021-12-31":18600000,"2022-03-31":18700000,"2022-06-30":20200000,"2022-09-30":24800000,"2022-12-31":32400000,"2023-03-31":41500000,"2023-06-30":50100000,"2023-09-30":56500000,"2023-12-31":59300000,"2024-03-31":58800000,"2024-06-30":55600000,"2024-09-30":50100000,"2024-12-31":42900000,"2025-03-31":35700000,"2025-06-30":31400000,"2025-09-30":24300000,"2025-12-31":19500000,"2026-03-31":16400000,"2026-06-30":12000000},"equity_assets":{"2010-06-30":65.868272,"2010-09-30":65.539561,"2010-12-31":61.739619,"2011-03-31":62.219369,"2011-06-30":63.490062,"2011-09-30":65.083054,"2011-12-31":62.479489,"2012-03-31":65.622264,"2012-06-30":64.867537,"2012-09-30":64.390662,"2012-12-31":66.641112,"2013-03-31":67.79395,"2013-06-30":65.558908,"2013-09-30":65.374701,"2013-12-31":60.322567,"2014-03-31":62.202745,"2014-06-30":60.111723,"2014-09-30":56.966724,"2014-12-31":65.928115,"2015-03-31":57.617172,"2015-06-30":59.906715,"2015-09-30":67.934771,"2015-12-31":72.722578,"2016-03-31":78.089503,"2016-06-30":82.044061,"2016-09-30":81.028556,"2016-12-31":79.605263,"2017-03-31":80.634834,"2017-06-30":65.989225,"2017-09-30":70.500681,"2017-12-31":72.994374,"2018-03-31":78.451758,"2018-06-30":79.065611,"2018-09-30":78.919141,"2018-12-31":81.993531,"2019-03-31":62.226635,"2019-06-30":65.618508,"2019-09-30":67.90179,"2019-12-31":71.048193,"2020-03-31":73.238282,"2020-06-30":73.320851,"2020-09-30":74.42646,"2020-12-31":73.568797,"2021-03-31":74.238311,"2021-06-30":75.12023,"2021-09-30":75.852166,"2021-12-31":76.587801,"2022-03-31":77.918952,"2022-06-30":77.903054,"2022-09-30":78.908953,"2022-12-31":79.35644,"2023-03-31":80.731169,"2023-06-30":80.987233,"2023-09-30":81.32724,"2023-12-31":83.504953,"2024-03-31":82.185306,"2024-06-30":84.73941,"2024-09-30":85.649507,"2024-12-31":87.50679,"2025-03-31":87.904028,"2025-06-30":90.713202,"2025-09-30":89.649168,"2025-12-31":90.053299,"2026-03-31":87.889845,"2026-06-30":88.645587},"ltd_equity":{"2010-12-31":7.798404,"2011-03-31":7.458162,"2011-06-30":6.876788,"2011-09-30":6.353085,"2011-12-31":7.533253,"2012-03-31":6.971265,"2012-06-30":7.073601,"2012-09-30":6.730573,"2012-12-31":6.48932,"2013-03-31":6.111042,"2013-06-30":6.033861,"2013-09-30":5.578321,"2013-12-31":0.295726,"2014-03-31":0.281252},"ltd_capital":{"2010-12-31":7.234248,"2011-03-31":6.940526,"2011-06-30":6.434314,"2011-09-30":5.973578,"2011-12-31":7.00551,"2012-03-31":6.516951,"2012-06-30":6.606297,"2012-09-30":6.306134,"2012-12-31":6.09387,"2013-03-31":5.759101,"2013-06-30":5.690504,"2013-09-30":5.283586,"2013-12-31":0.294854,"2014-03-31":0.280463},"ltd_assets":{"2010-12-31":4.814705,"2011-03-31":4.640421,"2011-06-30":4.366077,"2011-09-30":4.134782,"2011-12-31":4.706738,"2012-03-31":4.574702,"2012-06-30":4.58847,"2012-09-30":4.33386,"2012-12-31":4.324555,"2013-03-31":4.142916,"2013-06-30":3.955733,"2013-09-30":3.646811,"2013-12-31":0.178389,"2014-03-31":0.174946},"debt_equity":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":7.798404,"2011-03-31":7.458162,"2011-06-30":6.876788,"2011-09-30":6.353085,"2011-12-31":7.533253,"2012-03-31":6.971265,"2012-06-30":7.073601,"2012-09-30":6.730573,"2012-12-31":6.48932,"2013-03-31":6.111042,"2013-06-30":6.033861,"2013-09-30":5.578321,"2013-12-31":0.295726,"2014-03-31":0.281252,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":14.075784,"2017-09-30":12.077878,"2017-12-31":11.894567,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":8.965072,"2019-03-31":0,"2019-06-30":9.771732,"2019-09-30":9.205391,"2019-12-31":8.991512,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":23.562677,"2021-03-31":0,"2021-06-30":21.981041,"2021-09-30":20.889365,"2021-12-31":20.207633,"2022-03-31":19.155712,"2022-06-30":18.52538,"2022-09-30":17.5354,"2022-12-31":16.678133,"2023-03-31":0,"2023-06-30":14.784698,"2023-09-30":14.005357,"2023-12-31":11.696297,"2024-03-31":11.239954,"2024-06-30":8.776241,"2024-09-30":6.55641,"2024-12-31":4.655493,"2025-03-31":2.938066,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":7.234248,"2011-03-31":6.940526,"2011-06-30":6.434314,"2011-09-30":5.973578,"2011-12-31":7.00551,"2012-03-31":6.516951,"2012-06-30":6.606297,"2012-09-30":6.306134,"2012-12-31":6.09387,"2013-03-31":5.759101,"2013-06-30":5.690504,"2013-09-30":5.283586,"2013-12-31":0.294854,"2014-03-31":0.280463,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":12.338976,"2017-09-30":10.776327,"2017-12-31":10.630156,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":8.227473,"2019-03-31":0,"2019-06-30":8.901866,"2019-09-30":8.429429,"2019-12-31":8.249736,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":19.069413,"2021-03-31":0,"2021-06-30":18.020047,"2021-09-30":17.279737,"2021-12-31":16.810607,"2022-03-31":16.076201,"2022-06-30":15.629884,"2022-09-30":14.91925,"2022-12-31":14.294138,"2023-03-31":0,"2023-06-30":12.880374,"2023-09-30":12.284824,"2023-12-31":10.471517,"2024-03-31":10.104242,"2024-06-30":8.06816,"2024-09-30":6.152994,"2024-12-31":4.448399,"2025-03-31":2.854207,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":4.814705,"2011-03-31":4.640421,"2011-06-30":4.366077,"2011-09-30":4.134782,"2011-12-31":4.706738,"2012-03-31":4.574702,"2012-06-30":4.58847,"2012-09-30":4.33386,"2012-12-31":4.324555,"2013-03-31":4.142916,"2013-06-30":3.955733,"2013-09-30":3.646811,"2013-12-31":0.178389,"2014-03-31":0.174946,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":9.288501,"2017-09-30":8.514986,"2017-12-31":8.682364,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":7.350779,"2019-03-31":0,"2019-06-30":6.412065,"2019-09-30":6.250625,"2019-12-31":6.388307,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":17.334778,"2021-03-31":0,"2021-06-30":16.512209,"2021-09-30":15.845036,"2021-12-31":15.476582,"2022-03-31":14.92593,"2022-06-30":14.431837,"2022-09-30":13.837,"2022-12-31":13.235172,"2023-03-31":0,"2023-06-30":11.973718,"2023-09-30":11.39017,"2023-12-31":9.766988,"2024-03-31":9.237591,"2024-06-30":7.436935,"2024-09-30":5.615533,"2024-12-31":4.073873,"2025-03-31":2.582678,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2010-06-30":-0.364833,"2010-09-30":-0.250004,"2010-12-31":-0.207304,"2011-03-31":-0.238078,"2011-06-30":-0.251602,"2011-09-30":-0.253514,"2011-12-31":-0.096178,"2012-03-31":-0.083185,"2012-06-30":-0.084784,"2012-09-30":-0.181014,"2012-12-31":-0.077203,"2013-03-31":-0.166686,"2013-06-30":-0.234447,"2013-09-30":-0.199914,"2013-12-31":-0.218511,"2014-03-31":-0.311729,"2014-06-30":-0.22067,"2014-09-30":-0.421298,"2014-12-31":-0.320115,"2015-03-31":-0.390711,"2015-06-30":-0.244465,"2015-09-30":-0.521658,"2015-12-31":-0.52362,"2016-03-31":-0.494684,"2016-06-30":-0.463681,"2016-09-30":-0.518301,"2016-12-31":-0.567601,"2017-03-31":-0.55987,"2017-06-30":-0.487135,"2017-09-30":-0.464129,"2017-12-31":-0.322295,"2018-03-31":-0.53043,"2018-06-30":-0.472794,"2018-09-30":-0.459596,"2018-12-31":-0.418095,"2019-03-31":-0.692152,"2019-06-30":-0.600453,"2019-09-30":-0.486045,"2019-12-31":-0.444504,"2020-03-31":-0.523826,"2020-06-30":-0.504477,"2020-09-30":-0.481405,"2020-12-31":-0.304842,"2021-03-31":-0.502496,"2021-06-30":-0.320786,"2021-09-30":-0.313445,"2021-12-31":-0.28561,"2022-03-31":-0.351435,"2022-06-30":-0.336977,"2022-09-30":-0.397966,"2022-12-31":-0.425021,"2023-03-31":-0.558908,"2023-06-30":-0.347256,"2023-09-30":-0.363351,"2023-12-31":-0.383321,"2024-03-31":-0.39486,"2024-06-30":-0.43381,"2024-09-30":-0.479683,"2024-12-31":-0.460428,"2025-03-31":-0.458529,"2025-06-30":-0.424989,"2025-09-30":-0.419957,"2025-12-31":-0.41153,"2026-03-31":-0.364966,"2026-06-30":-0.415965},"net_debt_capital":{"2010-06-30":-36.483272,"2010-09-30":-25.000387,"2010-12-31":-19.230701,"2011-03-31":-22.155431,"2011-06-30":-23.54136,"2011-09-30":-23.837029,"2011-12-31":-8.944056,"2012-03-31":-7.776348,"2012-06-30":-7.918306,"2012-09-30":-16.959878,"2012-12-31":-7.249871,"2013-03-31":-15.708618,"2013-06-30":-22.110584,"2013-09-30":-18.935166,"2013-12-31":-21.786654,"2014-03-31":-31.08546,"2014-06-30":-22.067033,"2014-09-30":-42.129774,"2014-12-31":-32.011517,"2015-03-31":-39.07109,"2015-06-30":-24.446478,"2015-09-30":-52.165836,"2015-12-31":-52.362025,"2016-03-31":-49.468396,"2016-06-30":-46.368066,"2016-09-30":-51.830097,"2016-12-31":-56.760115,"2017-03-31":-55.987024,"2017-06-30":-42.702729,"2017-09-30":-41.411268,"2017-12-31":-28.80347,"2018-03-31":-53.042964,"2018-06-30":-47.279389,"2018-09-30":-45.959596,"2018-12-31":-38.369644,"2019-03-31":-69.215179,"2019-06-30":-54.700185,"2019-09-30":-44.507384,"2019-12-31":-40.783395,"2020-03-31":-52.382567,"2020-06-30":-50.447684,"2020-09-30":-48.140477,"2020-12-31":-24.671053,"2021-03-31":-50.249608,"2021-06-30":-26.298007,"2021-09-30":-25.928246,"2021-12-31":-23.759692,"2022-03-31":-29.493801,"2022-06-30":-28.43076,"2022-09-30":-33.859237,"2022-12-31":-36.426823,"2023-03-31":-55.890849,"2023-06-30":-30.252777,"2023-09-30":-31.871439,"2023-12-31":-34.318155,"2024-03-31":-35.496202,"2024-06-30":-39.880914,"2024-09-30":-45.016844,"2024-12-31":-43.994662,"2025-03-31":-44.544183,"2025-06-30":-42.498885,"2025-09-30":-41.995691,"2025-12-31":-41.153011,"2026-03-31":-36.496585,"2026-06-30":-41.596488},"ebitda":{"2011-03-31":188722000,"2011-06-30":242250000,"2011-09-30":282700000,"2011-12-31":338237000,"2012-03-31":409010000,"2012-06-30":401559000,"2012-09-30":381225000,"2012-12-31":448791000,"2013-03-31":437608000,"2013-06-30":455713000,"2013-09-30":480389000,"2013-12-31":323758000,"2014-03-31":445261000,"2014-06-30":499238000,"2014-09-30":362799000,"2014-12-31":571045000,"2015-03-31":340814000,"2015-06-30":336940000,"2015-09-30":756396000,"2015-12-31":731906000,"2016-03-31":1109832000,"2016-06-30":1222845000,"2016-09-30":1074318000,"2016-12-31":1093300000,"2017-03-31":993400000,"2017-06-30":796500000,"2017-09-30":881200000,"2017-12-31":845900000,"2018-03-31":889200000,"2018-06-30":1018500000,"2018-09-30":846000000,"2018-12-31":841300000,"2019-03-31":-119100000,"2019-06-30":-112800000,"2019-09-30":-75700000,"2019-12-31":-141700000,"2020-03-31":683000000,"2020-06-30":604300000,"2020-09-30":641100000,"2020-12-31":643500000,"2021-03-31":412100000,"2021-06-30":493600000,"2021-09-30":501800000,"2021-12-31":605800000,"2022-03-31":958600000,"2022-06-30":938500000,"2022-09-30":1024600000,"2022-12-31":1031000000,"2023-03-31":1028200000,"2023-06-30":1140000000,"2023-09-30":1153100000,"2023-12-31":1238100000,"2024-03-31":1311700000,"2024-06-30":1324000000,"2024-09-30":1345900000,"2024-12-31":1449500000,"2025-03-31":1480800000,"2025-06-30":1527800000,"2025-09-30":1576000000,"2025-12-31":1578100000,"2026-03-31":1523900000,"2026-06-30":1493300000},"ebitda_capex":{"2011-06-30":213844000,"2011-09-30":240534000,"2011-12-31":302259000,"2012-03-31":339086000,"2012-06-30":300544000,"2012-09-30":291322000,"2012-12-31":336886000,"2013-03-31":361742000,"2013-06-30":418648000,"2013-09-30":440637000,"2013-12-31":291848000,"2014-03-31":398918000,"2014-06-30":444896000,"2014-09-30":304229000,"2014-12-31":523645000,"2015-03-31":308090000,"2015-06-30":313252000,"2015-09-30":735853000,"2015-12-31":682106000,"2016-03-31":1060232000,"2016-06-30":1166645000,"2016-09-30":1019518000,"2016-12-31":1055300000,"2017-03-31":943600000,"2017-06-30":736200000,"2017-09-30":808000000,"2017-12-31":759600000,"2018-03-31":780900000,"2018-06-30":877600000,"2018-09-30":685600000,"2018-12-31":656900000,"2019-03-31":-291000000,"2019-06-30":-251500000,"2019-09-30":-186500000,"2019-12-31":-225400000,"2020-03-31":611400000,"2020-06-30":534800000,"2020-09-30":569400000,"2020-12-31":584200000,"2021-03-31":355200000,"2021-06-30":438600000,"2021-09-30":439300000,"2021-12-31":485000000,"2022-03-31":834900000,"2022-06-30":814100000,"2022-09-30":854700000,"2022-12-31":892200000,"2023-03-31":861600000,"2023-06-30":945700000,"2023-09-30":961900000,"2023-12-31":1007700000,"2024-03-31":1084400000,"2024-06-30":1096300000,"2024-09-30":1107400000,"2024-12-31":1203000000,"2025-03-31":1197600000,"2025-06-30":1227500000,"2025-09-30":1141700000,"2025-12-31":1057600000,"2026-03-31":977500000,"2026-06-30":901100000},"ebit":{"2011-03-31":169563000,"2011-06-30":222837000,"2011-09-30":263324000,"2011-12-31":317702000,"2012-03-31":387636000,"2012-06-30":378730000,"2012-09-30":356472000,"2012-12-31":421646000,"2013-03-31":408946000,"2013-06-30":425663000,"2013-09-30":449593000,"2013-12-31":292499000,"2014-03-31":414602000,"2014-06-30":468618000,"2014-09-30":331733000,"2014-12-31":538800000,"2015-03-31":307834000,"2015-06-30":303219000,"2015-09-30":722534000,"2015-12-31":699015000,"2016-03-31":1077541000,"2016-06-30":1191036000,"2016-09-30":1042557000,"2016-12-31":1061700000,"2017-03-31":961600000,"2017-06-30":764900000,"2017-09-30":850100000,"2017-12-31":814900000,"2018-03-31":858200000,"2018-06-30":987100000,"2018-09-30":812900000,"2018-12-31":805400000,"2019-03-31":-157400000,"2019-06-30":-153400000,"2019-09-30":-119600000,"2019-12-31":-187600000,"2020-03-31":635000000,"2020-06-30":554100000,"2020-09-30":591800000,"2020-12-31":593600000,"2021-03-31":362100000,"2021-06-30":443800000,"2021-09-30":451400000,"2021-12-31":555900000,"2022-03-31":908700000,"2022-06-30":888300000,"2022-09-30":973900000,"2022-12-31":979700000,"2023-03-31":976100000,"2023-06-30":1087700000,"2023-09-30":1100400000,"2023-12-31":1184900000,"2024-03-31":1256800000,"2024-06-30":1263300000,"2024-09-30":1279400000,"2024-12-31":1377000000,"2025-03-31":1403500000,"2025-06-30":1448100000,"2025-09-30":1493500000,"2025-12-31":1492500000,"2026-03-31":1435500000,"2026-06-30":1401800000},"cash_ratio":{"2010-06-30":0.780395,"2010-09-30":0.528816,"2010-12-31":0.588221,"2011-03-31":0.65383,"2011-06-30":0.708031,"2011-09-30":0.809467,"2011-12-31":0.765257,"2012-03-31":0.89247,"2012-06-30":0.83668,"2012-09-30":1.157327,"2012-12-31":0.871432,"2013-03-31":1.484259,"2013-06-30":0.833404,"2013-09-30":0.687191,"2013-12-31":0.405554,"2014-03-31":0.628355,"2014-06-30":0.393046,"2014-09-30":0.653773,"2014-12-31":0.788596,"2015-03-31":0.659467,"2015-06-30":0.468939,"2015-09-30":1.372954,"2015-12-31":1.887447,"2016-03-31":2.371325,"2016-06-30":2.864227,"2016-09-30":3.029243,"2016-12-31":3.160301,"2017-03-31":2.703531,"2017-06-30":1.329518,"2017-09-30":1.533696,"2017-12-31":2.085451,"2018-03-31":3.947236,"2018-06-30":3.465714,"2018-09-30":3.323308,"2018-12-31":5.118944,"2019-03-31":5.944815,"2019-06-30":3.853722,"2019-09-30":3.341136,"2019-12-31":3.209287,"2020-03-31":7.450555,"2020-06-30":6.120392,"2020-09-30":6.104674,"2020-12-31":5.675843,"2021-03-31":5.725198,"2021-06-30":6.31824,"2021-09-30":6.25125,"2021-12-31":6.321873,"2022-03-31":7.750171,"2022-06-30":6.803017,"2022-09-30":8.279835,"2022-12-31":8.27127,"2023-03-31":8.821319,"2023-06-30":7.234675,"2023-09-30":3.8644,"2023-12-31":3.722153,"2024-03-31":3.146409,"2024-06-30":3.570227,"2024-09-30":3.808679,"2024-12-31":4.42623,"2025-03-31":4.603326,"2025-06-30":5.783912,"2025-09-30":5.066081,"2025-12-31":5.20924,"2026-03-31":3.594892,"2026-06-30":4.380224},"current_ratio":{"2010-06-30":1.411698,"2010-09-30":1.505753,"2010-12-31":1.783326,"2011-03-31":1.83468,"2011-06-30":1.934795,"2011-09-30":1.991131,"2011-12-31":2.645888,"2012-03-31":3.269411,"2012-06-30":3.04061,"2012-09-30":3.155262,"2012-12-31":3.781902,"2013-03-31":4.782264,"2013-06-30":2.191966,"2013-09-30":1.989175,"2013-12-31":1.329674,"2014-03-31":1.503744,"2014-06-30":1.337648,"2014-09-30":1.41785,"2014-12-31":1.89881,"2015-03-31":1.537061,"2015-06-30":1.528425,"2015-09-30":2.204253,"2015-12-31":2.893805,"2016-03-31":3.639317,"2016-06-30":4.498632,"2016-09-30":4.405594,"2016-12-31":4.285113,"2017-03-31":3.516717,"2017-06-30":1.864211,"2017-09-30":2.076514,"2017-12-31":3.255903,"2018-03-31":5.130653,"2018-06-30":4.640571,"2018-09-30":4.319817,"2018-12-31":6.391902,"2019-03-31":7.194444,"2019-06-30":4.616613,"2019-09-30":4.114492,"2019-12-31":4.026998,"2020-03-31":8.906416,"2020-06-30":7.42902,"2020-09-30":7.215913,"2020-12-31":6.703371,"2021-03-31":6.661045,"2021-06-30":7.443481,"2021-09-30":7.455938,"2021-12-31":7.608382,"2022-03-31":8.840055,"2022-06-30":8.097436,"2022-09-30":9.675214,"2022-12-31":9.849359,"2023-03-31":9.836722,"2023-06-30":8.677829,"2023-09-30":4.648434,"2023-12-31":4.41447,"2024-03-31":3.774924,"2024-06-30":4.348793,"2024-09-30":4.580261,"2024-12-31":5.248476,"2025-03-31":5.460568,"2025-06-30":7.260292,"2025-09-30":6.395753,"2025-12-31":6.604531,"2026-03-31":4.793857,"2026-06-30":5.731655},"quick_ratio":{"2010-06-30":1.008747,"2010-09-30":0.718944,"2010-12-31":0.760158,"2011-03-31":0.801844,"2011-06-30":0.889992,"2011-09-30":1.015115,"2011-12-31":1.182423,"2012-03-31":1.400326,"2012-06-30":1.362007,"2012-09-30":1.635982,"2012-12-31":1.531249,"2013-03-31":2.058124,"2013-06-30":1.152562,"2013-09-30":0.965799,"2013-12-31":0.589212,"2014-03-31":0.828453,"2014-06-30":0.716078,"2014-09-30":0.837699,"2014-12-31":1.110396,"2015-03-31":0.90091,"2015-06-30":0.780904,"2015-09-30":1.695273,"2015-12-31":2.324933,"2016-03-31":2.91683,"2016-06-30":3.678523,"2016-09-30":3.743166,"2016-12-31":3.805414,"2017-03-31":3.143091,"2017-06-30":1.656056,"2017-09-30":1.852673,"2017-12-31":2.753542,"2018-03-31":4.610239,"2018-06-30":4.183714,"2018-09-30":3.901182,"2018-12-31":5.754158,"2019-03-31":6.536667,"2019-06-30":4.244229,"2019-09-30":3.731858,"2019-12-31":3.536285,"2020-03-31":8.172214,"2020-06-30":6.794902,"2020-09-30":6.692932,"2020-12-31":6.162697,"2021-03-31":6.191799,"2021-06-30":6.87508,"2021-09-30":6.91625,"2021-12-31":6.972495,"2022-03-31":8.332878,"2022-06-30":7.326094,"2022-09-30":9.013295,"2022-12-31":8.913462,"2023-03-31":9.235675,"2023-06-30":7.971105,"2023-09-30":4.211934,"2023-12-31":4.068871,"2024-03-31":3.503486,"2024-06-30":3.9195,"2024-09-30":4.200023,"2024-12-31":4.804634,"2025-03-31":5.049619,"2025-06-30":6.50351,"2025-09-30":5.61102,"2025-12-31":5.833928,"2026-03-31":4.115674,"2026-06-30":4.890754},"cfo_avg_cl":{"2011-06-30":0.634637,"2011-09-30":0.57834,"2011-12-31":0.780319,"2012-03-31":0.759289,"2012-06-30":0.802485,"2012-09-30":0.82765,"2012-12-31":1.662478,"2013-03-31":2.179443,"2013-06-30":1.267582,"2013-09-30":1.223375,"2013-12-31":0.983926,"2014-03-31":1.049325,"2014-06-30":0.559766,"2014-09-30":0.600338,"2014-12-31":0.596149,"2015-03-31":0.542109,"2015-06-30":0.747878,"2015-09-30":0.679741,"2015-12-31":0.81015,"2016-03-31":0.795937,"2016-06-30":1.160019,"2016-09-30":1.15994,"2016-12-31":1.66477,"2017-03-31":1.907747,"2017-06-30":1.226308,"2017-09-30":1.310507,"2017-12-31":1.220278,"2018-03-31":1.391502,"2018-06-30":1.056864,"2018-09-30":1.045275,"2018-12-31":2.158325,"2019-03-31":-0.423861,"2019-06-30":-0.421881,"2019-09-30":-0.531165,"2019-12-31":-0.55868,"2020-03-31":2.662476,"2020-06-30":1.855254,"2020-09-30":2.008782,"2020-12-31":1.922167,"2021-03-31":2.475574,"2021-06-30":2.171963,"2021-09-30":1.899465,"2021-12-31":1.902974,"2022-03-31":2.679328,"2022-06-30":2.41375,"2022-09-30":2.669917,"2022-12-31":2.474561,"2023-03-31":2.879456,"2023-06-30":2.473354,"2023-09-30":1.80283,"2023-12-31":1.704427,"2024-03-31":1.653223,"2024-06-30":1.838683,"2024-09-30":1.405379,"2024-12-31":1.720713,"2025-03-31":1.784717,"2025-06-30":2.017508,"2025-09-30":2.192294,"2025-12-31":2.40425,"2026-03-31":2.36756,"2026-06-30":2.969777},"cfo_liab":{"2011-06-30":0.459701,"2011-09-30":0.416347,"2011-12-31":0.447809,"2012-03-31":0.445764,"2012-06-30":0.480068,"2012-09-30":0.469013,"2012-12-31":0.60863,"2013-03-31":0.716243,"2013-06-30":0.677079,"2013-09-30":0.687693,"2013-12-31":0.542948,"2014-03-31":0.578633,"2014-06-30":0.405298,"2014-09-30":0.431419,"2014-12-31":0.574142,"2015-03-31":0.45211,"2015-06-30":0.657553,"2015-09-30":0.658876,"2015-12-31":0.654695,"2016-03-31":0.851268,"2016-06-30":1.259625,"2016-09-30":1.205195,"2016-12-31":1.388865,"2017-03-31":1.543187,"2017-06-30":0.773934,"2017-09-30":0.854174,"2017-12-31":0.625264,"2018-03-31":0.821881,"2018-06-30":0.951674,"2018-09-30":0.867305,"2018-12-31":1.312205,"2019-03-31":-0.089809,"2019-06-30":-0.128819,"2019-09-30":-0.174248,"2019-12-31":-0.182348,"2020-03-31":0.589753,"2020-06-30":0.592076,"2020-09-30":0.648879,"2020-12-31":0.619528,"2021-03-31":0.527685,"2021-06-30":0.510287,"2021-09-30":0.450951,"2021-12-31":0.494298,"2022-03-31":0.673511,"2022-06-30":0.633439,"2022-09-30":0.696162,"2022-12-31":0.643132,"2023-03-31":0.726693,"2023-06-30":0.683224,"2023-09-30":0.728555,"2023-12-31":0.827271,"2024-03-31":0.846686,"2024-06-30":1.077583,"2024-09-30":1.111915,"2024-12-31":1.4425,"2025-03-31":1.507206,"2025-06-30":1.867239,"2025-09-30":2.04521,"2025-12-31":1.991835,"2026-03-31":1.922642,"2026-06-30":2.055623},"cfo_capex":{"2011-06-30":9.151869,"2011-09-30":5.640042,"2011-12-31":6.954111,"2012-03-31":3.352626,"2012-06-30":2.546929,"2012-09-30":3.003771,"2012-12-31":2.891989,"2013-03-31":5.058142,"2013-06-30":10.257736,"2013-09-30":10.717826,"2013-12-31":13.327076,"2014-03-31":9.454848,"2014-06-30":5.517611,"2014-09-30":6.301434,"2014-12-31":7.495781,"2015-03-31":10.811728,"2015-06-30":18.966692,"2015-09-30":21.805286,"2015-12-31":7.686747,"2016-03-31":8.054435,"2016-06-30":8.615658,"2016-09-30":9.228102,"2016-12-31":16.936842,"2017-03-31":15.032129,"2017-06-30":11.502488,"2017-09-30":9.882514,"2017-12-31":5.494786,"2018-03-31":4.793167,"2018-06-30":4.458481,"2018-09-30":3.785536,"2018-12-31":4.221258,"2019-03-31":-0.725422,"2019-06-30":-1.237203,"2019-09-30":-2.018953,"2019-12-31":-2.468339,"2020-03-31":8.874302,"2020-06-30":9.589928,"2020-09-30":10.209205,"2020-12-31":12.743676,"2021-03-31":11.087873,"2021-06-30":11.183636,"2021-09-30":8.7968,"2021-12-31":4.951987,"2022-03-31":6.443816,"2022-06-30":6.237138,"2022-09-30":4.996469,"2022-12-31":5.7817,"2023-03-31":5.333733,"2023-06-30":4.466804,"2023-09-30":4.997385,"2023-12-31":4.244792,"2024-03-31":4.310163,"2024-06-30":4.855512,"2024-09-30":4.765618,"2024-12-31":5.383773,"2025-03-31":4.985169,"2025-06-30":4.566434,"2025-09-30":3.583237,"2025-12-31":2.999424,"2026-03-31":2.861091,"2026-06-30":2.84566},"wc":{"2010-06-30":150568000,"2010-09-30":201019000,"2010-12-31":335801000,"2011-03-31":368890000,"2011-06-30":423968000,"2011-09-30":421182000,"2011-12-31":349878000,"2012-03-31":398377000,"2012-06-30":382945000,"2012-09-30":490570000,"2012-12-31":491715000,"2013-03-31":667963000,"2013-06-30":491358000,"2013-09-30":463833000,"2013-12-31":226708000,"2014-03-31":331733000,"2014-06-30":222535000,"2014-09-30":317837000,"2014-12-31":453279000,"2015-03-31":347343000,"2015-06-30":286625000,"2015-09-30":671181000,"2015-12-31":834600000,"2016-03-31":942500000,"2016-06-30":1023000000,"2016-09-30":1071400000,"2016-12-31":1092300000,"2017-03-31":1076400000,"2017-06-30":724900000,"2017-09-30":849800000,"2017-12-31":1003200000,"2018-03-31":1315200000,"2018-06-30":1274200000,"2018-09-30":1236300000,"2018-12-31":1491400000,"2019-03-31":1672500000,"2019-06-30":1676300000,"2019-09-30":1463500000,"2019-12-31":1401500000,"2020-03-31":1639000000,"2020-06-30":1639400000,"2020-09-30":1609300000,"2020-12-31":1843900000,"2021-03-31":1711900000,"2021-06-30":2006500000,"2021-09-30":2065900000,"2021-12-31":2018200000,"2022-03-31":2294000000,"2022-06-30":2352800000,"2022-09-30":2740500000,"2022-12-31":3037100000,"2023-03-31":2868400000,"2023-06-30":2843100000,"2023-09-30":2714800000,"2023-12-31":2746600000,"2024-03-31":2388100000,"2024-06-30":2787200000,"2024-09-30":3127000000,"2024-12-31":3135800000,"2025-03-31":3218300000,"2025-06-30":3299800000,"2025-09-30":2947700000,"2025-12-31":3141900000,"2026-03-31":2272900000,"2026-06-30":2875900000},"wc_assets":{"2010-06-30":12.677542,"2010-09-30":15.670526,"2010-12-31":23.455769,"2011-03-31":24.834321,"2011-06-30":26.854834,"2011-09-30":25.265064,"2011-12-31":23.047417,"2012-03-31":25.513518,"2012-06-30":24.60452,"2012-09-30":29.776776,"2012-12-31":30.229713,"2013-03-31":39.35317,"2013-06-30":27.640517,"2013-09-30":24.062009,"2013-12-31":10.859915,"2014-03-31":15.685265,"2014-06-30":11.395268,"2014-09-30":15.339253,"2014-12-31":24.05416,"2015-03-31":18.33318,"2015-06-30":16.502843,"2015-09-30":31.084232,"2015-12-31":38.207288,"2016-03-31":42.995301,"2016-06-30":46.468317,"2016-09-30":47.214877,"2016-12-31":46.968524,"2017-03-31":42.025534,"2017-06-30":26.932937,"2017-09-30":28.944142,"2017-12-31":34.840592,"2018-03-31":43.546785,"2018-06-30":39.267774,"2018-09-30":36.232818,"2018-12-31":43.851808,"2019-03-31":44.878847,"2019-06-30":42.994178,"2019-09-30":36.591159,"2019-12-31":35.812848,"2020-03-31":40.711394,"2020-06-30":38.853865,"2020-09-30":36.482136,"2020-12-31":39.954496,"2021-03-31":36.886447,"2021-06-30":41.414683,"2021-09-30":40.917824,"2021-12-31":39.043547,"2022-03-31":42.800104,"2022-06-30":42.444032,"2022-09-30":47.400374,"2022-12-31":50.245678,"2023-03-31":45.200126,"2023-06-30":42.553096,"2023-09-30":38.652543,"2023-12-31":38.322869,"2024-03-31":36.767151,"2024-06-30":41.456449,"2024-09-30":43.899426,"2024-12-31":42.582835,"2025-03-31":41.559163,"2025-06-30":41.727365,"2025-09-30":40.098761,"2025-12-31":39.871827,"2026-03-31":33.852134,"2026-06-30":39.831858},"cash_assets":{"2010-06-30":24.030901,"2010-09-30":16.385144,"2010-12-31":17.613568,"2011-03-31":19.453495,"2011-06-30":20.340335,"2011-09-30":20.634257,"2011-12-31":10.715911,"2012-03-31":10.033463,"2012-06-30":10.08821,"2012-09-30":15.989455,"2012-12-31":9.469475,"2013-03-31":15.443204,"2013-06-30":19.325827,"2013-09-30":16.716148,"2013-12-31":13.359523,"2014-03-31":19.565339,"2014-06-30":13.264873,"2014-09-30":23.999952,"2014-12-31":21.10459,"2015-03-31":22.511657,"2015-06-30":14.645082,"2015-09-30":35.438741,"2015-12-31":38.079015,"2016-03-31":38.629625,"2016-06-30":38.042244,"2016-09-30":41.99718,"2016-12-31":45.184039,"2017-03-31":45.145044,"2017-06-30":41.434145,"2017-09-30":41.236376,"2017-12-31":32.208099,"2018-03-31":41.613138,"2018-06-30":37.381737,"2018-09-30":36.270918,"2018-12-31":41.631873,"2019-03-31":43.070277,"2019-06-30":45.812922,"2019-09-30":39.253925,"2019-12-31":37.969541,"2020-03-31":38.364093,"2020-06-30":36.988671,"2020-09-30":35.829253,"2020-12-31":39.761647,"2021-03-31":37.30446,"2021-06-30":40.609713,"2021-09-30":39.620511,"2021-12-31":37.350796,"2022-03-31":42.309415,"2022-06-30":40.683347,"2022-09-30":45.240072,"2022-12-31":46.963355,"2023-03-31":45.121336,"2023-06-30":40.096987,"2023-09-30":40.940543,"2023-12-31":41.776196,"2024-03-31":41.689247,"2024-06-30":44.197703,"2024-09-30":46.700173,"2024-12-31":44.364476,"2025-03-31":42.889242,"2025-06-30":38.552099,"2025-09-30":37.648787,"2025-12-31":37.059645,"2026-03-31":32.076792,"2026-06-30":36.873451},"cash_debt":{"2010-12-31":3.658286,"2011-03-31":4.192183,"2011-06-30":4.658721,"2011-09-30":4.99041,"2011-12-31":2.276717,"2012-03-31":2.193249,"2012-06-30":2.1986,"2012-09-30":3.689426,"2012-12-31":2.189699,"2013-03-31":3.727617,"2013-06-30":4.885523,"2013-09-30":4.583772,"2013-12-31":74.889635,"2014-03-31":111.836216,"2017-06-30":4.4608,"2017-09-30":4.8428,"2017-12-31":3.7096,"2018-12-31":5.6636,"2019-06-30":7.1448,"2019-09-30":6.28,"2019-12-31":5.9436,"2020-12-31":2.29375,"2021-06-30":2.459375,"2021-09-30":2.5005,"2021-12-31":2.413375,"2022-03-31":2.834625,"2022-06-30":2.819,"2022-09-30":3.2695,"2022-12-31":3.548375,"2023-06-30":3.34875,"2023-09-30":3.594375,"2023-12-31":4.277286,"2024-03-31":4.513,"2024-06-30":5.943,"2024-09-30":8.31625,"2024-12-31":10.89,"2025-03-31":16.6065},"fcf_debt":{"2011-06-30":3.359428,"2011-09-30":2.838457,"2011-12-31":2.998055,"2012-03-31":2.302992,"2012-06-30":2.188098,"2012-09-30":2.523039,"2012-12-31":3.009866,"2013-03-31":4.3782,"2013-06-30":4.879664,"2013-09-30":5.49522,"2013-12-31":105.627551,"2014-03-31":105.898108,"2017-06-30":2.5332,"2017-09-30":2.6008,"2017-12-31":1.5516,"2018-12-31":2.376,"2019-06-30":-1.2412,"2019-09-30":-1.338,"2019-12-31":-1.1612,"2020-12-31":0.8705,"2021-06-30":0.700125,"2021-09-30":0.609125,"2021-12-31":0.59675,"2022-03-31":0.84175,"2022-06-30":0.814375,"2022-09-30":0.84875,"2022-12-31":0.829625,"2023-06-30":0.842,"2023-09-30":0.955375,"2023-12-31":1.068,"2024-03-31":1.254,"2024-06-30":1.7558,"2024-09-30":2.24525,"2024-12-31":3.602,"2025-03-31":5.643},"liab_equity":{"2010-06-30":0.504271,"2010-09-30":0.512853,"2010-12-31":0.607394,"2011-03-31":0.595442,"2011-06-30":0.564193,"2011-09-30":0.526468,"2011-12-31":0.589052,"2012-03-31":0.513253,"2012-06-30":0.530825,"2012-09-30":0.542762,"2012-12-31":0.490536,"2013-03-31":0.465601,"2013-06-30":0.481828,"2013-09-30":0.491622,"2013-12-31":0.62199,"2014-03-31":0.575612,"2014-06-30":0.630202,"2014-09-30":0.72476,"2014-12-31":0.498115,"2015-03-31":0.716878,"2015-06-30":0.656687,"2015-09-30":0.463479,"2015-12-31":0.368071,"2016-03-31":0.274156,"2016-06-30":0.212823,"2016-09-30":0.228205,"2016-12-31":0.250311,"2017-03-31":0.234881,"2017-06-30":0.504589,"2017-09-30":0.40915,"2017-12-31":0.360834,"2018-03-31":0.266565,"2018-06-30":0.257289,"2018-09-30":0.25999,"2018-12-31":0.212723,"2019-03-31":0.598749,"2019-06-30":0.520677,"2019-09-30":0.472715,"2019-12-31":0.407495,"2020-03-31":0.365406,"2020-06-30":0.363869,"2020-09-30":0.343608,"2020-12-31":0.359272,"2021-03-31":0.347013,"2021-06-30":0.331199,"2021-09-30":0.318354,"2021-12-31":0.305691,"2022-03-31":0.283385,"2022-06-30":0.283647,"2022-09-30":0.267283,"2022-12-31":0.260137,"2023-03-31":0.238679,"2023-06-30":0.234763,"2023-09-30":0.2296,"2023-12-31":0.197534,"2024-03-31":0.216763,"2024-06-30":0.180088,"2024-09-30":0.167549,"2024-12-31":0.142768,"2025-03-31":0.137604,"2025-06-30":0.102375,"2025-09-30":0.115459,"2025-12-31":0.110453,"2026-03-31":0.137788,"2026-06-30":0.128088},"altman_z":{"2011-03-31":5.304263,"2011-06-30":4.670249,"2011-09-30":3.72145,"2011-12-31":4.406671,"2012-03-31":4.801337,"2012-06-30":4.8406,"2012-09-30":4.976694,"2012-12-31":5.209217,"2013-03-31":5.764145,"2013-06-30":5.744281,"2013-09-30":5.990558,"2013-12-31":5.9997,"2014-03-31":5.524754,"2014-06-30":5.672,"2014-09-30":6.465905,"2014-12-31":8.736188,"2015-03-31":8.382531,"2015-06-30":9.51867,"2015-09-30":8.703185,"2015-12-31":10.641882,"2016-03-31":10.321897,"2016-06-30":11.401964,"2016-09-30":11.422123,"2016-12-31":12.201784,"2017-03-31":11.336506,"2017-06-30":6.966614,"2017-09-30":6.806565,"2017-12-31":8.395932,"2018-03-31":8.106396,"2018-06-30":7.900614,"2018-09-30":7.881833,"2018-12-31":7.831248,"2019-03-31":4.153186,"2019-06-30":3.447849,"2019-09-30":3.52363,"2019-12-31":3.895743,"2020-03-31":4.809045,"2020-06-30":5.254395,"2020-09-30":4.761395,"2020-12-31":5.713012,"2021-03-31":6.039537,"2021-06-30":6.317067,"2021-09-30":6.601957,"2021-12-31":7.150534,"2022-03-31":6.606985,"2022-06-30":7.864923,"2022-09-30":7.329499,"2022-12-31":8.781373,"2023-03-31":7.659531,"2023-06-30":7.416657,"2023-09-30":7.307522,"2023-12-31":7.757283,"2024-03-31":8.095148,"2024-06-30":11.158716,"2024-09-30":12.25119,"2024-12-31":13.208112,"2025-03-31":11.747852,"2025-06-30":13.499516,"2025-09-30":17.319585,"2025-12-31":19.30614,"2026-03-31":21.871709,"2026-06-30":20.256501},"interest_cover_cfo":{"2011-06-30":80.916385,"2011-09-30":61.07022,"2011-12-31":61.978552,"2012-03-31":46.317804,"2012-06-30":56.917844,"2012-09-30":46.770847,"2012-12-31":62.038853,"2013-03-31":70.392586,"2013-06-30":69.889835,"2013-09-30":78.169897,"2013-12-31":78.069047,"2014-03-31":81.27959,"2014-06-30":55.814991,"2014-09-30":68.361745,"2014-12-31":65.6,"2015-03-31":84.661149,"2015-06-30":130.364526,"2015-09-30":255.949345,"2015-12-31":383.8,"2016-03-31":999.75,"2016-06-30":1211.5,"2016-09-30":5058,"2016-12-31":430.066667,"2017-03-31":312.916667,"2017-06-30":232.2,"2017-09-30":140.115385,"2017-12-31":64.226667,"2018-03-31":59.988636,"2018-06-30":61.403846,"2018-09-30":58.283019,"2018-12-31":83.808511,"2019-03-31":-6.650307,"2019-06-30":-5.729412,"2019-09-30":-5.540936,"2019-12-31":-4.039024,"2020-03-31":17.167939,"2020-06-30":21.320122,"2020-09-30":29.262548,"2020-12-31":37.507246,"2021-03-31":37.680233,"2021-06-30":38.506098,"2021-09-30":34.938272,"2021-12-31":37.925926,"2022-03-31":49.90184,"2022-06-30":45.337143,"2022-09-30":39.762557,"2022-12-31":28.57732,"2023-03-31":24.322835,"2023-06-30":19.50533,"2023-09-30":18.99435,"2023-12-31":18.464286,"2024-03-31":18.652252,"2024-06-30":22.180077,"2024-09-30":25.080508,"2024-12-31":34.012438,"2025-03-31":43.781818,"2025-06-30":52.943182,"2025-09-30":84.219251,"2025-12-31":116.644444,"2026-03-31":157.33,"2026-06-30":219.857143},"ar_turnover":{"2011-06-30":8.173005,"2011-09-30":8.734639,"2011-12-31":9.153233,"2012-03-31":10.156051,"2012-06-30":9.12933,"2012-09-30":8.836115,"2012-12-31":8.924006,"2013-03-31":10.047381,"2013-06-30":8.794537,"2013-09-30":8.94678,"2013-12-31":9.196198,"2014-03-31":9.962774,"2014-06-30":6.987299,"2014-09-30":9.101421,"2014-12-31":8.929934,"2015-03-31":9.215064,"2015-06-30":7.071036,"2015-09-30":8.80783,"2015-12-31":8.255785,"2016-03-31":8.589509,"2016-06-30":7.722278,"2016-09-30":7.889705,"2016-12-31":7.850724,"2017-03-31":8.361024,"2017-06-30":6.376172,"2017-09-30":7.009236,"2017-12-31":6.744722,"2018-03-31":8.739664,"2018-06-30":6.640899,"2018-09-30":7.328051,"2018-12-31":6.885787,"2019-03-31":8.634133,"2019-06-30":7.079806,"2019-09-30":7.618355,"2019-12-31":8.858453,"2020-03-31":9.324499,"2020-06-30":8.107082,"2020-09-30":8.392379,"2020-12-31":9.606865,"2021-03-31":10.361885,"2021-06-30":9.210191,"2021-09-30":9.067105,"2021-12-31":9.466442,"2022-03-31":11.349807,"2022-06-30":10.315456,"2022-09-30":8.368954,"2022-12-31":9.240277,"2023-03-31":12.992131,"2023-06-30":9.463797,"2023-09-30":8.991638,"2023-12-31":9.323052,"2024-03-31":11.309642,"2024-06-30":9.28896,"2024-09-30":9.181213,"2024-12-31":10.309566,"2025-03-31":9.515652,"2025-06-30":9.187463,"2025-09-30":9.783894,"2025-12-31":10.111835,"2026-03-31":9.999369,"2026-06-30":9.148782},"dso":{"2011-06-30":44.659214,"2011-09-30":41.787647,"2011-12-31":39.876622,"2012-03-31":35.939166,"2012-06-30":39.98103,"2012-09-30":41.307746,"2012-12-31":40.900913,"2013-03-31":36.327874,"2013-06-30":41.503035,"2013-09-30":40.7968,"2013-12-31":39.690316,"2014-03-31":36.636382,"2014-06-30":52.237637,"2014-09-30":40.103627,"2014-12-31":40.873764,"2015-03-31":39.609059,"2015-06-30":51.619027,"2015-09-30":41.440401,"2015-12-31":44.211422,"2016-03-31":42.493697,"2016-06-30":47.265845,"2016-09-30":46.262822,"2016-12-31":46.492526,"2017-03-31":43.65494,"2017-06-30":57.244379,"2017-09-30":52.074149,"2017-12-31":54.116386,"2018-03-31":41.763618,"2018-06-30":54.962441,"2018-09-30":49.808603,"2018-12-31":53.007741,"2019-03-31":42.274076,"2019-06-30":51.555087,"2019-09-30":47.910605,"2019-12-31":41.203582,"2020-03-31":39.144194,"2020-06-30":45.022364,"2020-09-30":43.491841,"2020-12-31":37.993663,"2021-03-31":35.225251,"2021-06-30":39.630014,"2021-09-30":40.255407,"2021-12-31":38.557253,"2022-03-31":32.159136,"2022-06-30":35.383798,"2022-09-30":43.613575,"2022-12-31":39.500981,"2023-03-31":28.093928,"2023-06-30":38.568028,"2023-09-30":40.593272,"2023-12-31":39.150269,"2024-03-31":32.273346,"2024-06-30":39.293958,"2024-09-30":39.755098,"2024-12-31":35.404011,"2025-03-31":38.357854,"2025-06-30":39.728053,"2025-09-30":37.306211,"2025-12-31":36.096318,"2026-03-31":36.502303,"2026-06-30":39.896022},"inv_turnover":{"2011-06-30":2.226228,"2011-09-30":2.073038,"2011-12-31":2.181666,"2012-03-31":2.223293,"2012-06-30":2.313479,"2012-09-30":2.309008,"2012-12-31":2.86651,"2013-03-31":2.914026,"2013-06-30":2.786521,"2013-09-30":2.695568,"2013-12-31":3.084906,"2014-03-31":2.895561,"2014-06-30":2.701867,"2014-09-30":2.628568,"2014-12-31":2.195562,"2015-03-31":1.86982,"2015-06-30":1.380671,"2015-09-30":0.823275,"2015-12-31":0.931004,"2016-03-31":0.611002,"2016-06-30":0.636012,"2016-09-30":0.803491,"2016-12-31":0.801986,"2017-03-31":0.887404,"2017-06-30":0.838583,"2017-09-30":0.784333,"2017-12-31":1.016835,"2018-03-31":1.387716,"2018-06-30":1.728782,"2018-09-30":2.040854,"2018-12-31":1.902346,"2019-03-31":1.766313,"2019-06-30":1.398798,"2019-09-30":1.237314,"2019-12-31":1.209877,"2020-03-31":1.18916,"2020-06-30":1.190782,"2020-09-30":1.121978,"2020-12-31":1.201779,"2021-03-31":1.169381,"2021-06-30":1.325167,"2021-09-30":1.329361,"2021-12-31":1.358846,"2022-03-31":1.390244,"2022-06-30":1.311457,"2022-09-30":1.357485,"2022-12-31":1.548519,"2023-03-31":1.866807,"2023-06-30":2.198758,"2023-09-30":2.512033,"2023-12-31":2.408793,"2024-03-31":2.49753,"2024-06-30":2.433695,"2024-09-30":2.428685,"2024-12-31":2.296626,"2025-03-31":2.306022,"2025-06-30":2.218515,"2025-09-30":2.20854,"2025-12-31":2.254545,"2026-03-31":2.474833,"2026-06-30":2.408815},"dio":{"2011-06-30":163.954436,"2011-09-30":176.070093,"2011-12-31":167.303299,"2012-03-31":164.170887,"2012-06-30":157.771032,"2012-09-30":158.076576,"2012-12-31":127.332519,"2013-03-31":125.256243,"2013-06-30":130.987695,"2013-09-30":135.407437,"2013-12-31":118.318043,"2014-03-31":126.055024,"2014-06-30":135.091785,"2014-09-30":138.858856,"2014-12-31":166.24447,"2015-03-31":195.205945,"2015-06-30":264.364118,"2015-09-30":443.351026,"2015-12-31":392.049674,"2016-03-31":597.379601,"2016-06-30":573.888327,"2016-09-30":454.267672,"2016-12-31":455.120358,"2017-03-31":411.312283,"2017-06-30":435.258216,"2017-09-30":465.363748,"2017-12-31":358.956954,"2018-03-31":263.02213,"2018-06-30":211.13127,"2018-09-30":178.846679,"2018-12-31":191.868395,"2019-03-31":206.645189,"2019-06-30":260.938395,"2019-09-30":294.993786,"2019-12-31":301.683673,"2020-03-31":306.939231,"2020-06-30":306.521152,"2020-09-30":325.318315,"2020-12-31":303.716466,"2021-03-31":312.130919,"2021-06-30":275.436975,"2021-09-30":274.568052,"2021-12-31":268.610204,"2022-03-31":262.54386,"2022-06-30":278.31637,"2022-09-30":268.879513,"2022-12-31":235.709103,"2023-03-31":195.521067,"2023-06-30":166.002825,"2023-09-30":145.300652,"2023-12-31":151.528155,"2024-03-31":146.144373,"2024-06-30":149.977724,"2024-09-30":150.287073,"2024-12-31":158.928802,"2025-03-31":158.281203,"2025-06-30":164.524477,"2025-09-30":165.267582,"2025-12-31":161.895161,"2026-03-31":147.484717,"2026-06-30":151.526761},"ap_turnover":{"2011-06-30":6.022549,"2011-09-30":5.75417,"2011-12-31":2.80441,"2012-03-31":10.144887,"2012-06-30":7.888195,"2012-09-30":7.814642,"2012-12-31":4.152349,"2013-03-31":13.446921,"2013-06-30":14.084329},"dpo":{"2011-06-30":60.605565,"2011-09-30":63.432263,"2011-12-31":130.152159,"2012-03-31":35.978717,"2012-06-30":46.271676,"2012-09-30":46.707196,"2012-12-31":87.902043,"2013-03-31":27.14376,"2013-06-30":25.915327},"ccc":{"2011-06-30":148.008085,"2011-09-30":154.425477,"2011-12-31":77.027762,"2012-03-31":164.131337,"2012-06-30":151.480386,"2012-09-30":152.677126,"2012-12-31":80.331389,"2013-03-31":134.440357,"2013-06-30":146.575404},"inv_to_cash":{"2011-06-30":208.61365,"2011-09-30":217.85774,"2011-12-31":207.179921,"2012-03-31":200.110053,"2012-06-30":197.752062,"2012-09-30":199.384322,"2012-12-31":168.233432,"2013-03-31":161.584117,"2013-06-30":172.490731,"2013-09-30":176.204237,"2013-12-31":158.008358,"2014-03-31":162.691406,"2014-06-30":187.329422,"2014-09-30":178.962482,"2014-12-31":207.118233,"2015-03-31":234.815004,"2015-06-30":315.983145,"2015-09-30":484.791427,"2015-12-31":436.261095,"2016-03-31":639.873298,"2016-06-30":621.154172,"2016-09-30":500.530494,"2016-12-31":501.612883,"2017-03-31":454.967222,"2017-06-30":492.502595,"2017-09-30":517.437898,"2017-12-31":413.073339,"2018-03-31":304.785748,"2018-06-30":266.093711,"2018-09-30":228.655281,"2018-12-31":244.876135,"2019-03-31":248.919265,"2019-06-30":312.493483,"2019-09-30":342.904391,"2019-12-31":342.887256,"2020-03-31":346.083426,"2020-06-30":351.543516,"2020-09-30":368.810156,"2020-12-31":341.710129,"2021-03-31":347.35617,"2021-06-30":315.066989,"2021-09-30":314.823459,"2021-12-31":307.167457,"2022-03-31":294.702996,"2022-06-30":313.700168,"2022-09-30":312.493089,"2022-12-31":275.210084,"2023-03-31":223.614996,"2023-06-30":204.570853,"2023-09-30":185.893925,"2023-12-31":190.678424,"2024-03-31":178.417718,"2024-06-30":189.271683,"2024-09-30":190.042171,"2024-12-31":194.332813,"2025-03-31":196.639056,"2025-06-30":204.252529,"2025-09-30":202.573793,"2025-12-31":197.991479,"2026-03-31":183.98702,"2026-06-30":191.422783},"inventories":{"2010-06-30":30243000,"2010-09-30":33422000,"2010-12-31":35520000,"2011-03-31":38076000,"2011-06-30":41260000,"2011-09-30":45797000,"2011-12-31":45981000,"2012-03-31":45760000,"2012-06-30":46631000,"2012-09-30":46848000,"2012-12-31":37254000,"2013-03-31":39743000,"2013-06-30":44713000,"2013-09-30":49617000,"2013-12-31":47758000,"2014-03-31":51717000,"2014-06-30":58033000,"2014-09-30":63669000,"2014-12-31":66927000,"2015-03-31":72465000,"2015-06-30":77249000,"2015-09-30":80844000,"2015-12-31":81300000,"2016-03-31":87600000,"2016-06-30":89100000,"2016-09-30":92400000,"2016-12-31":100000000,"2017-03-31":106900000,"2017-06-30":114100000,"2017-09-30":114400000,"2017-12-31":107900000,"2018-03-31":101500000,"2018-06-30":102700000,"2018-09-30":101000000,"2018-12-31":101000000,"2019-03-31":96200000,"2019-06-30":96900000,"2019-09-30":94100000,"2019-12-31":93400000,"2020-03-31":92000000,"2020-06-30":89700000,"2020-09-30":87900000,"2020-12-31":86500000,"2021-03-31":92200000,"2021-06-30":89900000,"2021-09-30":96700000,"2021-12-31":93800000,"2022-03-31":88200000,"2022-06-30":89900000,"2022-09-30":91000000,"2022-12-31":102000000,"2023-03-31":102500000,"2023-06-30":103300000,"2023-09-30":104300000,"2023-12-31":111800000,"2024-03-31":120200000,"2024-06-30":136500000,"2024-09-30":146700000,"2024-12-31":157900000,"2025-03-31":165400000,"2025-06-30":169200000,"2025-09-30":176500000,"2025-12-31":183100000,"2026-03-31":178300000,"2026-06-30":193800000},"asset_turnover":{"2011-06-30":0.490546,"2011-09-30":0.482531,"2011-12-31":0.503902,"2012-03-31":0.515213,"2012-06-30":0.527384,"2012-09-30":0.523412,"2012-12-31":0.582621,"2013-03-31":0.587333,"2013-06-30":0.607081,"2013-09-30":0.599574,"2013-12-31":0.601473,"2014-03-31":0.609215,"2014-06-30":0.645186,"2014-09-30":0.615631,"2014-12-31":0.648804,"2015-03-31":0.66173,"2015-06-30":0.732298,"2015-09-30":0.665164,"2015-12-31":0.720486,"2016-03-31":0.737638,"2016-06-30":0.798663,"2016-09-30":0.720198,"2016-12-31":0.709002,"2017-03-31":0.673329,"2017-06-30":0.667198,"2017-09-30":0.641512,"2017-12-31":0.662939,"2018-03-31":0.624922,"2018-06-30":0.587528,"2018-09-30":0.53909,"2018-12-31":0.518375,"2019-03-31":0.474648,"2019-06-30":0.428427,"2019-09-30":0.409919,"2019-12-31":0.39615,"2020-03-31":0.372133,"2020-06-30":0.352512,"2020-09-30":0.335164,"2020-12-31":0.34785,"2021-03-31":0.347552,"2021-06-30":0.350959,"2021-09-30":0.349933,"2021-12-31":0.344539,"2022-03-31":0.353632,"2022-06-30":0.344371,"2022-09-30":0.343474,"2022-12-31":0.345349,"2023-03-31":0.338516,"2023-06-30":0.345353,"2023-09-30":0.344282,"2023-12-31":0.352345,"2024-03-31":0.389107,"2024-06-30":0.390421,"2024-09-30":0.38966,"2024-12-31":0.396036,"2025-03-31":0.420546,"2025-06-30":0.420717,"2025-09-30":0.432273,"2025-12-31":0.417568,"2026-03-31":0.438481,"2026-06-30":0.417038},"mcap":{"2010-06-30":2948830494.75,"2010-09-30":3150615548.22,"2010-12-31":3638683555.46,"2011-03-31":3816359345.89,"2011-06-30":3152472463.56,"2011-09-30":2186958942.89,"2011-12-31":2533055726.25,"2012-03-31":2530059052.8,"2012-06-30":2553171518.46,"2012-09-30":2858970558.4,"2012-12-31":2615652789.42,"2013-03-31":3058430924.04,"2013-06-30":3280519942.14,"2013-09-30":3949963983.36,"2013-12-31":5722581059.799999,"2014-03-31":4502540456.49,"2014-06-30":4224770729.6,"2014-09-30":6438964676.1,"2014-12-31":6215862202.549999,"2015-03-31":8020165231.68,"2015-06-30":8015992284.85,"2015-09-30":6262650705.629999,"2015-12-31":7166605935.450001,"2016-03-31":4886559075.63,"2016-06-30":4465532212.15,"2016-09-30":5037532620.48,"2016-12-31":6162592726.08,"2017-03-31":6099218145.02,"2017-06-30":5634962139.48,"2017-09-30":5063393173,"2017-12-31":6397302370.799999,"2018-03-31":4880459297.04,"2018-06-30":4929079110.45,"2018-09-30":5573782027.92,"2018-12-31":4578521859.6,"2019-03-31":5141477473.77,"2019-06-30":3422811412.08,"2019-09-30":3547307946.52,"2019-12-31":3898265375.97,"2020-03-31":4018268849.76,"2020-06-30":5312176116.48,"2020-09-30":4463991470.75,"2020-12-31":6755732405.42,"2021-03-31":7668259287.780001,"2021-06-30":8080317360,"2021-09-30":8783694064.699999,"2021-12-31":9746894504.4,"2022-03-31":7918060905.12,"2022-06-30":10869825703.05,"2022-09-30":9540000831.1,"2022-12-31":12801056677.759998,"2023-03-31":10458604570.48,"2023-06-30":10356102145,"2023-09-30":10611646128.57,"2023-12-31":10343745440.05,"2024-03-31":10154661645.24,"2024-06-30":14150516607.5,"2024-09-30":15988021044.300001,"2024-12-31":15818278009.039999,"2025-03-31":13895131836.769999,"2025-06-30":12992605535.7,"2025-09-30":17985290333.78,"2025-12-31":21265132146.25,"2026-03-31":24997797114.54,"2026-06-30":23123589508.050003},"ev_cash":{"2010-06-30":285409000,"2010-09-30":210186000,"2010-12-31":252162000,"2011-03-31":288963000,"2011-06-30":321121000,"2011-09-30":343984000,"2011-12-31":162676000,"2012-03-31":156666000,"2012-06-30":157013000,"2012-09-30":263425000,"2012-12-31":154030000,"2013-03-31":262126000,"2013-06-30":343550000,"2013-09-30":322230000,"2013-12-31":278889000,"2014-03-31":413794000,"2014-06-30":259046000,"2014-09-30":497291000,"2014-12-31":397697000,"2015-03-31":426509000,"2015-06-30":254359000,"2015-09-30":765205000,"2015-12-31":831798000,"2016-03-31":846800000,"2016-06-30":837500000,"2016-09-30":953000000,"2016-12-31":1050800000,"2017-03-31":1156300000,"2017-06-30":1115200000,"2017-09-30":1210700000,"2017-12-31":927400000,"2018-03-31":1256800000,"2018-06-30":1213000000,"2018-09-30":1237600000,"2018-12-31":1415900000,"2019-03-31":1605100000,"2019-06-30":1786200000,"2019-09-30":1570000000,"2019-12-31":1485900000,"2020-03-31":1544500000,"2020-06-30":1560700000,"2020-09-30":1580500000,"2020-12-31":1835000000,"2021-03-31":1731300000,"2021-06-30":1967500000,"2021-09-30":2000400000,"2021-12-31":1930700000,"2022-03-31":2267700000,"2022-06-30":2255200000,"2022-09-30":2615600000,"2022-12-31":2838700000,"2023-03-31":2863400000,"2023-06-30":2679000000,"2023-09-30":2875500000,"2023-12-31":2994100000,"2024-03-31":2707800000,"2024-06-30":2971500000,"2024-09-30":3326500000,"2024-12-31":3267000000,"2025-03-31":3321300000,"2025-06-30":3048700000,"2025-09-30":2767600000,"2025-12-31":2920300000,"2026-03-31":2153700000,"2026-06-30":2662300000},"ev_pref":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0,"2011-03-31":0,"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":68929000,"2011-03-31":68929000,"2011-06-30":68929000,"2011-09-30":68929000,"2011-12-31":71452000,"2012-03-31":71431000,"2012-06-30":71415000,"2012-09-30":71400000,"2012-12-31":70343000,"2013-03-31":70320000,"2013-06-30":70320000,"2013-09-30":70298000,"2013-12-31":3724000,"2014-03-31":3700000,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":250000000,"2017-09-30":250000000,"2017-12-31":250000000,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":250000000,"2019-03-31":0,"2019-06-30":250000000,"2019-09-30":250000000,"2019-12-31":250000000,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":800000000,"2021-03-31":0,"2021-06-30":800000000,"2021-09-30":800000000,"2021-12-31":800000000,"2022-03-31":800000000,"2022-06-30":800000000,"2022-09-30":800000000,"2022-12-31":800000000,"2023-03-31":0,"2023-06-30":800000000,"2023-09-30":800000000,"2023-12-31":700000000,"2024-03-31":600000000,"2024-06-30":500000000,"2024-09-30":400000000,"2024-12-31":300000000,"2025-03-31":200000000,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev":{"2010-06-30":2663421494.75,"2010-09-30":2940429548.22,"2010-12-31":3455450555.46,"2011-03-31":3596325345.89,"2011-06-30":2900280463.56,"2011-09-30":1911903942.89,"2011-12-31":2441831726.25,"2012-03-31":2444824052.8,"2012-06-30":2467573518.46,"2012-09-30":2666945558.4,"2012-12-31":2531965789.42,"2013-03-31":2866624924.04,"2013-06-30":3007289942.14,"2013-09-30":3698031983.36,"2013-12-31":5447416059.799999,"2014-03-31":4092446456.49,"2014-06-30":3965724729.6,"2014-09-30":5941673676.1,"2014-12-31":5818165202.549999,"2015-03-31":7593656231.68,"2015-06-30":7761633284.85,"2015-09-30":5497445705.629999,"2015-12-31":6334807935.450001,"2016-03-31":4039759075.63,"2016-06-30":3628032212.15,"2016-09-30":4084532620.48,"2016-12-31":5111792726.08,"2017-03-31":4942918145.02,"2017-06-30":4769762139.48,"2017-09-30":4102693173,"2017-12-31":5719902370.799999,"2018-03-31":3623659297.04,"2018-06-30":3716079110.45,"2018-09-30":4336182027.92,"2018-12-31":3412621859.6,"2019-03-31":3536377473.77,"2019-06-30":1886611412.08,"2019-09-30":2227307946.52,"2019-12-31":2662365375.97,"2020-03-31":2473768849.76,"2020-06-30":3751476116.48,"2020-09-30":2883491470.75,"2020-12-31":5720732405.42,"2021-03-31":5936959287.780001,"2021-06-30":6912817360,"2021-09-30":7583294064.699999,"2021-12-31":8616194504.4,"2022-03-31":6450360905.119999,"2022-06-30":9414625703.05,"2022-09-30":7724400831.1,"2022-12-31":10762356677.759998,"2023-03-31":7595204570.48,"2023-06-30":8477102145,"2023-09-30":8536146128.57,"2023-12-31":8049645440.049999,"2024-03-31":8046861645.24,"2024-06-30":11679016607.5,"2024-09-30":13061521044.300001,"2024-12-31":12851278009.039999,"2025-03-31":10773831836.769999,"2025-06-30":9943905535.7,"2025-09-30":15217690333.779999,"2025-12-31":18344832146.25,"2026-03-31":22844097114.54,"2026-06-30":20461289508.050003},"capital":{"2010-06-30":782301000,"2010-09-30":840731000,"2010-12-31":952815000,"2011-03-31":993138000,"2011-06-30":1071272000,"2011-09-30":1153898000,"2011-12-31":1019940000,"2012-03-31":1096080000,"2012-06-30":1081014000,"2012-09-30":1132231000,"2012-12-31":1154324000,"2013-03-31":1221024000,"2013-06-30":1235743000,"2013-09-30":1330498000,"2013-12-31":1262998000,"2014-03-31":1319247000,"2014-06-30":1173905000,"2014-09-30":1180379000,"2014-12-31":1242356000,"2015-03-31":1091623000,"2015-06-30":1040473000,"2015-09-30":1466870000,"2015-12-31":1588552000,"2016-03-31":1711800000,"2016-06-30":1806200000,"2016-09-30":1838700000,"2016-12-31":1851300000,"2017-03-31":2065300000,"2017-06-30":2026100000,"2017-09-30":2319900000,"2017-12-31":2351800000,"2018-03-31":2369400000,"2018-06-30":2565600000,"2018-09-30":2692800000,"2018-12-31":3038600000,"2019-03-31":2319000000,"2019-06-30":2808400000,"2019-09-30":2965800000,"2019-12-31":3030400000,"2020-03-31":2948500000,"2020-06-30":3093700000,"2020-09-30":3283100000,"2020-12-31":4195200000,"2021-03-31":3445400000,"2021-06-30":4439500000,"2021-09-30":4629700000,"2021-12-31":4758900000,"2022-03-31":4976300000,"2022-06-30":5118400000,"2022-09-30":5362200000,"2022-12-31":5596700000,"2023-03-31":5123200000,"2023-06-30":6211000000,"2023-09-30":6512100000,"2023-12-31":6684800000,"2024-03-31":5938100000,"2024-06-30":6197200000,"2024-09-30":6500900000,"2024-12-31":6744000000,"2025-03-31":7007200000,"2025-06-30":7173600000,"2025-09-30":6590200000,"2025-12-31":7096200000,"2026-03-31":5901100000,"2026-06-30":6400300000},"debt_capital_ev":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":7.234248,"2011-03-31":6.940526,"2011-06-30":6.434314,"2011-09-30":5.973578,"2011-12-31":7.00551,"2012-03-31":6.516951,"2012-06-30":6.606297,"2012-09-30":6.306134,"2012-12-31":6.09387,"2013-03-31":5.759101,"2013-06-30":5.690504,"2013-09-30":5.283586,"2013-12-31":0.294854,"2014-03-31":0.280463,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":12.338976,"2017-09-30":10.776327,"2017-12-31":10.630156,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":8.227473,"2019-03-31":0,"2019-06-30":8.901866,"2019-09-30":8.429429,"2019-12-31":8.249736,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":19.069413,"2021-03-31":0,"2021-06-30":18.020047,"2021-09-30":17.279737,"2021-12-31":16.810607,"2022-03-31":16.076201,"2022-06-30":15.629884,"2022-09-30":14.91925,"2022-12-31":14.294138,"2023-03-31":0,"2023-06-30":12.880374,"2023-09-30":12.284824,"2023-12-31":10.471517,"2024-03-31":10.104242,"2024-06-30":8.06816,"2024-09-30":6.152994,"2024-12-31":4.448399,"2025-03-31":2.854207,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2010-06-30":0,"2010-09-30":0,"2010-12-31":0.019948,"2011-03-31":0.019167,"2011-06-30":0.023766,"2011-09-30":0.036053,"2011-12-31":0.029262,"2012-03-31":0.029217,"2012-06-30":0.028941,"2012-09-30":0.026772,"2012-12-31":0.027782,"2013-03-31":0.024531,"2013-06-30":0.023383,"2013-09-30":0.01901,"2013-12-31":0.000684,"2014-03-31":0.000904,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0.052414,"2017-09-30":0.060936,"2017-12-31":0.043707,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0.073257,"2019-03-31":0,"2019-06-30":0.132513,"2019-09-30":0.112243,"2019-12-31":0.093901,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0.139842,"2021-03-31":0,"2021-06-30":0.115727,"2021-09-30":0.105495,"2021-12-31":0.092848,"2022-03-31":0.124024,"2022-06-30":0.084974,"2022-09-30":0.103568,"2022-12-31":0.074333,"2023-03-31":0,"2023-06-30":0.094372,"2023-09-30":0.093719,"2023-12-31":0.08696,"2024-03-31":0.074563,"2024-06-30":0.042812,"2024-09-30":0.030624,"2024-12-31":0.023344,"2025-03-31":0.018563,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2011-03-31":5.713014,"2011-06-30":4.274377,"2011-09-30":2.686413,"2011-12-31":3.28564,"2012-03-31":3.114882,"2012-06-30":2.984808,"2012-09-30":3.074512,"2012-12-31":2.763925,"2013-03-31":2.995435,"2013-06-30":2.971551,"2013-09-30":3.450352,"2013-12-31":4.876897,"2014-03-31":3.52417,"2014-06-30":3.295305,"2014-09-30":4.826031,"2014-12-31":4.515393,"2015-03-31":5.724067,"2015-06-30":5.745196,"2015-09-30":3.90652,"2015-12-31":4.321856,"2016-03-31":2.680206,"2016-06-30":2.306887,"2016-09-30":2.561357,"2016-12-31":3.197268,"2017-03-31":3.088745,"2017-06-30":2.922111,"2017-09-30":2.457291,"2017-12-31":3.315309,"2018-03-31":2.077786,"2018-06-30":2.130901,"2018-09-30":2.534149,"2018-12-31":2.096463,"2019-03-31":2.208579,"2019-06-30":1.232838,"2019-09-30":1.466202,"2019-12-31":1.837635,"2020-03-31":1.714918,"2020-06-30":2.62176,"2020-09-30":2.045755,"2020-12-31":3.85676,"2021-03-31":3.941942,"2021-06-30":4.346044,"2021-09-30":4.581497,"2021-12-31":5.111952,"2022-03-31":3.647775,"2022-06-30":5.26339,"2022-09-30":4.152904,"2022-12-31":5.558207,"2023-03-31":3.833445,"2023-06-30":4.015871,"2023-09-30":3.872497,"2023-12-31":3.458494,"2024-03-31":3.220935,"2024-06-30":4.463262,"2024-09-30":4.73896,"2024-12-31":4.466281,"2025-03-31":3.598354,"2025-06-30":3.230849,"2025-09-30":4.864368,"2025-12-31":5.763921,"2026-03-31":7.206794,"2026-06-30":6.486381},"ev_ebitda":{"2011-03-31":19.056206,"2011-06-30":11.972262,"2011-09-30":6.763014,"2011-12-31":7.219292,"2012-03-31":5.977419,"2012-06-30":6.144984,"2012-09-30":6.995726,"2012-12-31":5.641748,"2013-03-31":6.550668,"2013-06-30":6.599087,"2013-09-30":7.697995,"2013-12-31":16.82558,"2014-03-31":9.191118,"2014-06-30":7.943555,"2014-09-30":16.377315,"2014-12-31":10.188628,"2015-03-31":22.28094,"2015-06-30":23.035654,"2015-09-30":7.267947,"2015-12-31":8.655221,"2016-03-31":3.639974,"2016-06-30":2.966878,"2016-09-30":3.801977,"2016-12-31":4.675563,"2017-03-31":4.975758,"2017-06-30":5.988402,"2017-09-30":4.655803,"2017-12-31":6.761913,"2018-03-31":4.07519,"2018-06-30":3.64858,"2018-09-30":5.125511,"2018-12-31":4.056367,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":3.621916,"2020-06-30":6.20797,"2020-09-30":4.497725,"2020-12-31":8.890027,"2021-03-31":14.406599,"2021-06-30":14.004897,"2021-09-30":15.112184,"2021-12-31":14.222837,"2022-03-31":6.728939,"2022-06-30":10.031567,"2022-09-30":7.538943,"2022-12-31":10.438755,"2023-03-31":7.386894,"2023-06-30":7.436055,"2023-09-30":7.40278,"2023-12-31":6.501612,"2024-03-31":6.134681,"2024-06-30":8.82101,"2024-09-30":9.704674,"2024-12-31":8.866008,"2025-03-31":7.275683,"2025-06-30":6.508643,"2025-09-30":9.655895,"2025-12-31":11.624632,"2026-03-31":14.990549,"2026-06-30":13.702062},"ev_ebit":{"2011-03-31":21.209376,"2011-06-30":13.015255,"2011-09-30":7.260652,"2011-12-31":7.685919,"2012-03-31":6.30701,"2012-06-30":6.51539,"2012-09-30":7.481501,"2012-12-31":6.004956,"2013-03-31":7.009788,"2013-06-30":7.064955,"2013-09-30":8.225288,"2013-12-31":18.623708,"2014-03-31":9.870783,"2014-06-30":8.462596,"2014-09-30":17.911012,"2014-12-31":10.798376,"2015-03-31":24.668023,"2015-06-30":25.59745,"2015-09-30":7.608563,"2015-12-31":9.062478,"2016-03-31":3.749054,"2016-06-30":3.046115,"2016-09-30":3.917803,"2016-12-31":4.814724,"2017-03-31":5.140306,"2017-06-30":6.235798,"2017-09-30":4.82613,"2017-12-31":7.019146,"2018-03-31":4.222395,"2018-06-30":3.764643,"2018-09-30":5.334213,"2018-12-31":4.237176,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":3.895699,"2020-06-30":6.770395,"2020-09-30":4.872409,"2020-12-31":9.637352,"2021-03-31":16.395911,"2021-06-30":15.576425,"2021-09-30":16.799499,"2021-12-31":15.49954,"2022-03-31":7.098449,"2022-06-30":10.598475,"2022-09-30":7.931411,"2022-12-31":10.985359,"2023-03-31":7.781175,"2023-06-30":7.793603,"2023-09-30":7.757312,"2023-12-31":6.793523,"2024-03-31":6.402659,"2024-06-30":9.244848,"2024-09-30":10.209099,"2024-12-31":9.332809,"2025-03-31":7.676403,"2025-06-30":6.866864,"2025-09-30":10.18928,"2025-12-31":12.291345,"2026-03-31":15.913687,"2026-06-30":14.59644},"ev_cfo":{"2011-06-30":11.156298,"2011-09-30":8.039358,"2011-12-31":9.759714,"2012-03-31":10.428846,"2012-06-30":9.591079,"2012-09-30":9.87582,"2012-12-31":7.823692,"2013-03-31":7.470208,"2013-06-30":7.909695,"2013-09-30":8.679706,"2013-12-31":12.809402,"2014-03-31":9.339945,"2014-06-30":13.226225,"2014-09-30":16.098825,"2014-12-31":16.375359,"2015-03-31":21.46295,"2015-06-30":17.2756,"2015-09-30":12.272563,"2015-12-31":16.54861,"2016-03-31":10.112038,"2016-06-30":7.492838,"2016-09-30":8.076988,"2016-12-31":7.9425,"2017-03-31":6.602883,"2017-06-30":6.87682,"2017-09-30":5.671403,"2017-12-31":12.062215,"2018-03-31":6.980657,"2018-06-30":5.91544,"2018-09-30":7.141275,"2018-12-31":4.384149,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":3.893247,"2020-06-30":5.628621,"2020-09-30":3.939196,"2020-12-31":7.57011,"2021-03-31":9.410302,"2021-06-30":11.238526,"2021-09-30":13.792823,"2021-12-31":14.403535,"2022-03-31":8.092286,"2022-06-30":12.133813,"2022-09-30":9.099306,"2022-12-31":13.411036,"2023-03-31":8.547383,"2023-06-30":9.767372,"2023-09-30":8.933696,"2023-12-31":8.230721,"2024-03-31":8.213598,"2024-06-30":10.56351,"2024-09-30":11.491748,"2024-12-31":9.68373,"2025-03-31":7.631273,"2025-06-30":7.251444,"2025-09-30":9.77875,"2025-12-31":11.750469,"2026-03-31":14.61274,"2026-06-30":12.141757},"ev_fcf":{"2011-06-30":12.524855,"2011-09-30":9.771962,"2011-12-31":11.39887,"2012-03-31":14.861701,"2012-06-30":15.791157,"2012-09-30":14.804438,"2012-12-31":11.95886,"2013-03-31":9.311003,"2013-06-30":8.764083,"2013-09-30":9.572879,"2013-12-31":13.84853,"2014-03-31":10.444631,"2014-06-30":16.153928,"2014-09-30":19.135517,"2014-12-31":18.896282,"2015-03-31":23.650429,"2015-06-30":18.237135,"2015-09-30":12.862441,"2015-12-31":19.023447,"2016-03-31":11.545467,"2016-06-30":8.476711,"2016-09-30":9.058622,"2016-12-31":8.440873,"2017-03-31":7.073438,"2017-06-30":7.5316,"2017-09-30":6.309894,"2017-12-31":14.745817,"2018-03-31":8.820982,"2018-06-30":7.625855,"2018-09-30":9.704973,"2018-12-31":5.745155,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":4.387671,"2020-06-30":6.28388,"2020-09-30":4.366941,"2020-12-31":8.214722,"2021-03-31":10.343135,"2021-06-30":12.342113,"2021-09-30":15.561859,"2021-12-31":18.048166,"2022-03-31":9.578796,"2022-06-30":14.450692,"2022-09-30":11.376143,"2022-12-31":16.215695,"2023-03-31":10.519674,"2023-06-30":12.584772,"2023-09-30":11.168581,"2023-12-31":10.767316,"2024-03-31":10.694925,"2024-06-30":13.303356,"2024-09-30":14.543504,"2024-12-31":11.892724,"2025-03-31":9.546192,"2025-06-30":9.284692,"2025-09-30":13.564213,"2025-12-31":17.627397,"2026-03-31":22.464448,"2026-06-30":18.720301},"mcap_dil":{"2020-12-31":6743270750,"2021-03-31":7704450000,"2021-06-30":8230500000,"2021-09-30":9067272500,"2021-12-31":10188172000,"2022-03-31":8300529000,"2022-06-30":11391941250,"2022-09-30":10039771000,"2022-12-31":13417842499.999998,"2023-03-31":10912451000,"2023-06-30":10833306250,"2023-09-30":11141037750,"2023-12-31":10917538500,"2024-03-31":11411341000,"2024-06-30":15664696250,"2024-09-30":17505397500,"2024-12-31":17139202999.999998,"2025-03-31":14889441000,"2025-06-30":13936475000.000002,"2025-09-30":20216402250,"2025-12-31":23327093750,"2026-03-31":28181374500,"2026-06-30":25411827000.000004},"ev_dil":{"2020-12-31":5708270750,"2021-03-31":5973150000,"2021-06-30":7063000000,"2021-09-30":7866872500,"2021-12-31":9057472000,"2022-03-31":6832829000,"2022-06-30":9936741250,"2022-09-30":8224171000,"2022-12-31":11379142499.999998,"2023-03-31":8049051000,"2023-06-30":8954306250,"2023-09-30":9065537750,"2023-12-31":8623438500,"2024-03-31":9303541000,"2024-06-30":13193196250,"2024-09-30":14578897500,"2024-12-31":14172203000,"2025-03-31":11768141000,"2025-06-30":10887775000.000002,"2025-09-30":17448802250,"2025-12-31":20406793750,"2026-03-31":26027674500,"2026-06-30":22749527000.000004},"ev_per_share":{"2010-06-30":47.228998,"2010-09-30":51.788114,"2010-12-31":60.036434,"2011-03-31":62.015693,"2011-06-30":49.735299,"2011-09-30":32.774863,"2011-12-31":45.548366,"2012-03-31":45.54224,"2012-06-30":47.724479,"2012-09-30":52.126776,"2012-12-31":50.471797,"2013-03-31":57.052608,"2013-06-30":60.337943,"2013-09-30":73.699173,"2013-12-31":108.109092,"2014-03-31":82.411724,"2014-06-30":83.965285,"2014-09-30":125.256594,"2014-12-31":123.507709,"2015-03-31":163.76206,"2015-06-30":169.863353,"2015-09-30":120.602937,"2015-12-31":138.432932,"2016-03-31":90.003736,"2016-06-30":82.959511,"2016-09-30":95.741635,"2016-12-31":118.973371,"2017-03-31":109.714433,"2017-06-30":109.811074,"2017-09-30":94.955023,"2017-12-31":132.283814,"2018-03-31":83.425418,"2018-06-30":85.304849,"2018-09-30":99.485584,"2018-12-31":78.292036,"2019-03-31":80.728667,"2019-06-30":43.025709,"2019-09-30":50.758371,"2019-12-31":60.667475,"2020-03-31":56.219377,"2020-06-30":84.574903,"2020-09-30":64.885142,"2020-12-31":128.535282,"2021-03-31":132.55509,"2021-06-30":153.992358,"2021-09-30":168.437182,"2021-12-31":191.013385,"2022-03-31":142.431476,"2022-06-30":206.960523,"2022-09-30":169.531961,"2022-12-31":233.801306,"2023-03-31":162.643305,"2023-06-30":180.697358,"2023-09-30":181.692765,"2023-12-31":171.121432,"2024-03-31":182.03709,"2024-06-30":262.912715,"2024-09-30":292.756436,"2024-12-31":286.658569,"2025-03-31":239.022499,"2025-06-30":219.923652,"2025-09-30":354.701417,"2025-12-31":420.336888,"2026-03-31":541.891457,"2026-06-30":479.447211},"sales_base":{"2011-03-31":629497000,"2011-06-30":678527000,"2011-09-30":711694000,"2011-12-31":743183000,"2012-03-31":784885000,"2012-06-30":826711000,"2012-09-30":867437000,"2012-12-31":916076000,"2013-03-31":956998000,"2013-06-30":1012027000,"2013-09-30":1071784000,"2013-12-31":1116984000,"2014-03-31":1161251000,"2014-06-30":1203447000,"2014-09-30":1231172000,"2014-12-31":1288518000,"2015-03-31":1326619000,"2015-06-30":1350978000,"2015-09-30":1407249000,"2015-12-31":1465761000,"2016-03-31":1507257000,"2016-06-30":1572696000,"2016-09-30":1594675000,"2016-12-31":1598800000,"2017-03-31":1600300000,"2017-06-30":1632300000,"2017-09-30":1669600000,"2017-12-31":1725300000,"2018-03-31":1744000000,"2018-06-30":1743900000,"2018-09-30":1711100000,"2018-12-31":1627800000,"2019-03-31":1601200000,"2019-06-30":1530300000,"2019-09-30":1519100000,"2019-12-31":1448800000,"2020-03-31":1442500000,"2020-06-30":1430900000,"2020-09-30":1409500000,"2020-12-31":1483300000,"2021-03-31":1506100000,"2021-06-30":1590600000,"2021-09-30":1655200000,"2021-12-31":1685500000,"2022-03-31":1768300000,"2022-06-30":1788700000,"2022-09-30":1860000000,"2022-12-31":1936300000,"2023-03-31":1981300000,"2023-06-30":2110900000,"2023-09-30":2204300000,"2023-12-31":2327500000,"2024-03-31":2498300000,"2024-06-30":2616700000,"2024-09-30":2756200000,"2024-12-31":2877400000,"2025-03-31":2994100000,"2025-06-30":3077800000,"2025-09-30":3128400000,"2025-12-31":3182700000,"2026-03-31":3169800000,"2026-06-30":3154500000},"ebitda_base":{"2011-03-31":188722000,"2011-06-30":242250000,"2011-09-30":282700000,"2011-12-31":338237000,"2012-03-31":409010000,"2012-06-30":401559000,"2012-09-30":381225000,"2012-12-31":448791000,"2013-03-31":437608000,"2013-06-30":455713000,"2013-09-30":480389000,"2013-12-31":323758000,"2014-03-31":445261000,"2014-06-30":499238000,"2014-09-30":362799000,"2014-12-31":571045000,"2015-03-31":340814000,"2015-06-30":336940000,"2015-09-30":756396000,"2015-12-31":731906000,"2016-03-31":1109832000,"2016-06-30":1222845000,"2016-09-30":1074318000,"2016-12-31":1093300000,"2017-03-31":993400000,"2017-06-30":796500000,"2017-09-30":881200000,"2017-12-31":845900000,"2018-03-31":889200000,"2018-06-30":1018500000,"2018-09-30":846000000,"2018-12-31":841300000,"2019-03-31":-119100000,"2019-06-30":-112800000,"2019-09-30":-75700000,"2019-12-31":-141700000,"2020-03-31":683000000,"2020-06-30":604300000,"2020-09-30":641100000,"2020-12-31":643500000,"2021-03-31":412100000,"2021-06-30":493600000,"2021-09-30":501800000,"2021-12-31":605800000,"2022-03-31":958600000,"2022-06-30":938500000,"2022-09-30":1024600000,"2022-12-31":1031000000,"2023-03-31":1028200000,"2023-06-30":1140000000,"2023-09-30":1153100000,"2023-12-31":1238100000,"2024-03-31":1311700000,"2024-06-30":1324000000,"2024-09-30":1345900000,"2024-12-31":1449500000,"2025-03-31":1480800000,"2025-06-30":1527800000,"2025-09-30":1576000000,"2025-12-31":1578100000,"2026-03-31":1523900000,"2026-06-30":1493300000},"ebit_base":{"2011-03-31":169563000,"2011-06-30":222837000,"2011-09-30":263324000,"2011-12-31":317702000,"2012-03-31":387636000,"2012-06-30":378730000,"2012-09-30":356472000,"2012-12-31":421646000,"2013-03-31":408946000,"2013-06-30":425663000,"2013-09-30":449593000,"2013-12-31":292499000,"2014-03-31":414602000,"2014-06-30":468618000,"2014-09-30":331733000,"2014-12-31":538800000,"2015-03-31":307834000,"2015-06-30":303219000,"2015-09-30":722534000,"2015-12-31":699015000,"2016-03-31":1077541000,"2016-06-30":1191036000,"2016-09-30":1042557000,"2016-12-31":1061700000,"2017-03-31":961600000,"2017-06-30":764900000,"2017-09-30":850100000,"2017-12-31":814900000,"2018-03-31":858200000,"2018-06-30":987100000,"2018-09-30":812900000,"2018-12-31":805400000,"2019-03-31":-157400000,"2019-06-30":-153400000,"2019-09-30":-119600000,"2019-12-31":-187600000,"2020-03-31":635000000,"2020-06-30":554100000,"2020-09-30":591800000,"2020-12-31":593600000,"2021-03-31":362100000,"2021-06-30":443800000,"2021-09-30":451400000,"2021-12-31":555900000,"2022-03-31":908700000,"2022-06-30":888300000,"2022-09-30":973900000,"2022-12-31":979700000,"2023-03-31":976100000,"2023-06-30":1087700000,"2023-09-30":1100400000,"2023-12-31":1184900000,"2024-03-31":1256800000,"2024-06-30":1263300000,"2024-09-30":1279400000,"2024-12-31":1377000000,"2025-03-31":1403500000,"2025-06-30":1448100000,"2025-09-30":1493500000,"2025-12-31":1492500000,"2026-03-31":1435500000,"2026-06-30":1401800000},"cfo_base":{"2011-06-30":259968000,"2011-09-30":237818000,"2011-12-31":250195000,"2012-03-31":234429000,"2012-06-30":257278000,"2012-09-30":270048000,"2012-12-31":323628000,"2013-03-31":383741000,"2013-06-30":380203000,"2013-09-30":426055000,"2013-12-31":425267000,"2014-03-31":438166000,"2014-06-30":299838000,"2014-09-30":369075000,"2014-12-31":355300000,"2015-03-31":353803000,"2015-06-30":449283000,"2015-09-30":447946000,"2015-12-31":382800000,"2016-03-31":399500000,"2016-06-30":484200000,"2016-09-30":505700000,"2016-12-31":643600000,"2017-03-31":748600000,"2017-06-30":693600000,"2017-09-30":723400000,"2017-12-31":474200000,"2018-03-31":519100000,"2018-06-30":628200000,"2018-09-30":607200000,"2018-12-31":778400000,"2019-03-31":-124700000,"2019-06-30":-171600000,"2019-09-30":-223700000,"2019-12-31":-206600000,"2020-03-31":635400000,"2020-06-30":666500000,"2020-09-30":732000000,"2020-12-31":755700000,"2021-03-31":630900000,"2021-06-30":615100000,"2021-09-30":549800000,"2021-12-31":598200000,"2022-03-31":797100000,"2022-06-30":775900000,"2022-09-30":848900000,"2022-12-31":802500000,"2023-03-31":888600000,"2023-06-30":867900000,"2023-09-30":955500000,"2023-12-31":978000000,"2024-03-31":979700000,"2024-06-30":1105600000,"2024-09-30":1136600000,"2024-12-31":1327100000,"2025-03-31":1411800000,"2025-06-30":1371300000,"2025-09-30":1556200000,"2025-12-31":1561200000,"2026-03-31":1563300000,"2026-06-30":1685200000},"fcf_base":{"2011-06-30":231562000,"2011-09-30":195652000,"2011-12-31":214217000,"2012-03-31":164505000,"2012-06-30":156263000,"2012-09-30":180145000,"2012-12-31":211723000,"2013-03-31":307875000,"2013-06-30":343138000,"2013-09-30":386303000,"2013-12-31":393357000,"2014-03-31":391823000,"2014-06-30":245496000,"2014-09-30":310505000,"2014-12-31":307900000,"2015-03-31":321079000,"2015-06-30":425595000,"2015-09-30":427403000,"2015-12-31":333000000,"2016-03-31":349900000,"2016-06-30":428000000,"2016-09-30":450900000,"2016-12-31":605600000,"2017-03-31":698800000,"2017-06-30":633300000,"2017-09-30":650200000,"2017-12-31":387900000,"2018-03-31":410800000,"2018-06-30":487300000,"2018-09-30":446800000,"2018-12-31":594000000,"2019-03-31":-296600000,"2019-06-30":-310300000,"2019-09-30":-334500000,"2019-12-31":-290300000,"2020-03-31":563800000,"2020-06-30":597000000,"2020-09-30":660300000,"2020-12-31":696400000,"2021-03-31":574000000,"2021-06-30":560100000,"2021-09-30":487300000,"2021-12-31":477400000,"2022-03-31":673400000,"2022-06-30":651500000,"2022-09-30":679000000,"2022-12-31":663700000,"2023-03-31":722000000,"2023-06-30":673600000,"2023-09-30":764300000,"2023-12-31":747600000,"2024-03-31":752400000,"2024-06-30":877900000,"2024-09-30":898100000,"2024-12-31":1080600000,"2025-03-31":1128600000,"2025-06-30":1071000000,"2025-09-30":1121900000,"2025-12-31":1040700000,"2026-03-31":1016900000,"2026-06-30":1093000000},"pe":{"2011-03-31":38.940828,"2011-06-30":24.026667,"2011-09-30":12.622896,"2011-12-31":13.16156,"2012-03-31":10.201299,"2012-06-30":10.330544,"2012-09-30":11.497942,"2012-12-31":9.163445,"2013-03-31":10.889088,"2013-06-30":11.407279,"2013-09-30":14.364964,"2013-12-31":34.625,"2014-03-31":20.059735,"2014-06-30":17.539216,"2014-09-30":39.923529,"2014-12-31":21.385737,"2015-03-31":51.171598,"2015-06-30":54.99373,"2015-09-30":10.60108,"2015-12-31":12.149728,"2016-03-31":6.018242,"2016-06-30":4.964025,"2016-09-30":7.962239,"2016-12-31":9.461082,"2017-03-31":9.527094,"2017-06-30":15.13769,"2017-09-30":10.334215,"2017-12-31":15.840471,"2018-03-31":10.196007,"2018-06-30":6.963077,"2018-09-30":10.312903,"2018-12-31":7.809665,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":7.616347,"2020-06-30":12.295688,"2020-09-30":9.503311,"2020-12-31":13.15338,"2021-03-31":18.960133,"2021-06-30":17.526777,"2021-09-30":19.807107,"2021-12-31":21.479125,"2022-03-31":12.074586,"2022-06-30":18.047583,"2022-09-30":14.214528,"2022-12-31":18.539333,"2023-03-31":15.101821,"2023-06-30":12.5,"2023-09-30":12.458356,"2023-12-31":11.083165,"2024-03-31":10.861466,"2024-06-30":14.639246,"2024-09-30":15.737813,"2024-12-31":14.343089,"2025-03-31":12.301277,"2025-06-30":11.215847,"2025-09-30":15.885184,"2025-12-31":17.464158,"2026-03-31":21.889258,"2026-06-30":19.385689},"pe_avg":{"2011-03-31":34.180587,"2011-06-30":26.768205,"2011-09-30":20.052538,"2011-12-31":15.327727,"2012-03-31":10.879412,"2012-06-30":9.541559,"2012-09-30":9.73532,"2012-12-31":8.733372,"2013-03-31":9.272774,"2013-06-30":9.866185,"2013-09-30":11.228804,"2013-12-31":21.702392,"2014-03-31":18.26153,"2014-06-30":17.693062,"2014-09-30":28.807466,"2014-12-31":17.448541,"2015-03-31":35.469447,"2015-06-30":44.291717,"2015-09-30":12.008918,"2015-12-31":12.384721,"2016-03-31":8.509185,"2016-06-30":6.638046,"2016-09-30":8.494256,"2016-12-31":7.985539,"2017-03-31":8.974745,"2017-06-30":15.271945,"2017-09-30":11.721917,"2017-12-31":14.237193,"2018-03-31":11.493089,"2018-06-30":7.560024,"2018-09-30":9.849736,"2018-12-31":8.838347,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":7.423718,"2020-06-30":9.634063,"2020-09-30":9.571483,"2020-12-31":9.750008,"2021-03-31":14.36613,"2021-06-30":14.567579,"2021-09-30":17.41966,"2021-12-31":18.783759,"2022-03-31":13.412744,"2022-06-30":14.872807,"2022-09-30":13.843433,"2022-12-31":14.587833,"2023-03-31":15.65483,"2023-06-30":13.42455,"2023-09-30":13.1726,"2023-12-31":11.687556,"2024-03-31":10.765519,"2024-06-30":11.050038,"2024-09-30":11.729294,"2024-12-31":12.192252,"2025-03-31":13.096718,"2025-06-30":13.151355,"2025-09-30":12.75319,"2025-12-31":12.963378,"2026-03-31":14.74157,"2026-06-30":16.624011},"pe_high":{"2011-03-31":41.147929,"2011-06-30":31.16,"2011-09-30":23.606061,"2011-12-31":19.529248,"2012-03-31":15.175325,"2012-06-30":12.004184,"2012-09-30":11.890947,"2012-12-31":10.156415,"2013-03-31":11.042934,"2013-06-30":11.987868,"2013-09-30":14.364964,"2013-12-31":34.625,"2014-03-31":25.126106,"2014-06-30":22.268627,"2014-09-30":39.923529,"2014-12-31":22,"2015-03-31":52.807692,"2015-06-30":58.981191,"2015-09-30":14.517747,"2015-12-31":14.596587,"2016-03-31":10.400774,"2016-06-30":8.709285,"2016-09-30":10.850303,"2016-12-31":9.534301,"2017-03-31":11.83392,"2017-06-30":19.621937,"2017-09-30":14.828924,"2017-12-31":18.004283,"2018-03-31":13.592559,"2018-06-30":9.217846,"2018-09-30":12.079839,"2018-12-31":11.136803,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":10.075897,"2020-06-30":12.694045,"2020-09-30":11.697256,"2020-12-31":13.15338,"2021-03-31":19.363234,"2021-06-30":20.204479,"2021-09-30":21.657868,"2021-12-31":21.479125,"2022-03-31":14.922652,"2022-06-30":18.047583,"2022-09-30":16.576375,"2022-12-31":18.695333,"2023-03-31":18.909643,"2023-06-30":15.879388,"2023-09-30":15.467733,"2023-12-31":13.919859,"2024-03-31":12.148463,"2024-06-30":14.661765,"2024-09-30":15.966184,"2024-12-31":16.666667,"2025-03-31":16.360734,"2025-06-30":16.003123,"2025-09-30":16.625616,"2025-12-31":18.535125,"2026-03-31":21.889258,"2026-06-30":21.350984},"pe_low":{"2011-03-31":28.08284,"2011-06-30":21.093333,"2011-09-30":12.622896,"2011-12-31":10.389972,"2012-03-31":8.073593,"2012-06-30":7.803347,"2012-09-30":7.674897,"2012-12-31":7.316344,"2013-03-31":7.447227,"2013-06-30":7.842288,"2013-09-30":8.257299,"2013-12-31":15.844512,"2014-03-31":13.276549,"2014-06-30":13.178431,"2014-09-30":24.055882,"2014-12-31":14.175041,"2015-03-31":25.87574,"2015-06-30":27.818182,"2015-09-30":9.584105,"2015-12-31":9.588053,"2016-03-31":6.018242,"2016-06-30":4.964025,"2016-09-30":6.885367,"2016-12-31":6.735488,"2017-03-31":7.185785,"2017-06-30":12.705951,"2017-09-30":9.848325,"2017-12-31":12.269807,"2018-03-31":9.745009,"2018-06-30":6.332308,"2018-09-30":8.298387,"2018-12-31":7.621561,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":6.281902,"2020-06-30":7.73306,"2020-09-30":7.491958,"2020-12-31":7.204506,"2021-03-31":10.27021,"2021-06-30":9.780915,"2021-09-30":10.342132,"2021-12-31":15.854871,"2022-03-31":11.60221,"2022-06-30":12.688822,"2022-09-30":11.405295,"2022-12-31":11.2,"2023-03-31":11.973028,"2023-06-30":11.708381,"2023-09-30":11.404854,"2023-12-31":10.449597,"2024-03-31":9.802364,"2024-06-30":9.685662,"2024-09-30":9.256039,"2024-12-31":8.56748,"2025-03-31":9.10854,"2025-06-30":10.791179,"2025-09-30":10.409246,"2025-12-31":9.845878,"2026-03-31":10.140273,"2026-06-30":9.828265},"pb":{"2010-06-30":3.769432,"2010-09-30":3.747472,"2010-12-31":4.116689,"2011-03-31":4.129325,"2011-06-30":3.145103,"2011-09-30":2.015688,"2011-12-31":2.670625,"2012-03-31":2.469196,"2012-06-30":2.528897,"2012-09-30":2.695029,"2012-12-31":2.413006,"2013-03-31":2.657878,"2013-06-30":2.814875,"2013-09-30":3.134395,"2013-12-31":4.544349,"2014-03-31":3.422561,"2014-06-30":3.598903,"2014-09-30":5.454998,"2014-12-31":5.003286,"2015-03-31":7.34701,"2015-06-30":7.704181,"2015-09-30":4.269397,"2015-12-31":4.511408,"2016-03-31":2.854632,"2016-06-30":2.472335,"2016-09-30":2.739725,"2016-12-31":3.328792,"2017-03-31":2.953188,"2017-06-30":3.17266,"2017-09-30":2.446202,"2017-12-31":3.043726,"2018-03-31":2.059787,"2018-06-30":1.921219,"2018-09-30":2.069883,"2018-12-31":1.641871,"2019-03-31":2.21711,"2019-06-30":1.337872,"2019-09-30":1.306174,"2019-12-31":1.402052,"2020-03-31":1.362818,"2020-06-30":1.717095,"2020-09-30":1.359688,"2020-12-31":1.989789,"2021-03-31":2.225651,"2021-06-30":2.220172,"2021-09-30":2.293572,"2021-12-31":2.462021,"2022-03-31":1.895951,"2022-06-30":2.517096,"2022-09-30":2.091097,"2022-12-31":2.668722,"2023-03-31":2.04142,"2023-06-30":1.913898,"2023-09-30":1.857749,"2023-12-31":1.728336,"2024-03-31":1.902299,"2024-06-30":2.483767,"2024-09-30":2.6206,"2024-12-31":2.45473,"2025-03-31":2.04124,"2025-06-30":1.81117,"2025-09-30":2.729096,"2025-12-31":2.996693,"2026-03-31":4.236125,"2026-06-30":3.612892},"pb_avg":{"2010-06-30":3.643224,"2010-09-30":3.492868,"2010-12-31":3.616241,"2011-03-31":3.624544,"2011-06-30":3.503972,"2011-09-30":3.202091,"2011-12-31":3.110164,"2012-03-31":2.633331,"2012-06-30":2.335755,"2012-09-30":2.281884,"2012-12-31":2.299755,"2013-03-31":2.263358,"2013-06-30":2.434592,"2013-09-30":2.450093,"2013-12-31":2.848325,"2014-03-31":3.115755,"2014-06-30":3.630471,"2014-09-30":3.936141,"2014-12-31":4.082162,"2015-03-31":5.092559,"2015-06-30":6.204915,"2015-09-30":4.836379,"2015-12-31":4.598665,"2016-03-31":4.036161,"2016-06-30":3.306083,"2016-09-30":2.922787,"2016-12-31":2.809636,"2017-03-31":2.781972,"2017-06-30":3.200798,"2017-09-30":2.774683,"2017-12-31":2.735658,"2018-03-31":2.321822,"2018-06-30":2.085926,"2018-09-30":1.976922,"2018-12-31":1.858137,"2019-03-31":2.201929,"2019-06-30":1.924122,"2019-09-30":1.638264,"2019-12-31":1.493208,"2020-03-31":1.32835,"2020-06-30":1.345398,"2020-09-30":1.369442,"2020-12-31":1.474941,"2021-03-31":1.68638,"2021-06-30":1.845321,"2021-09-30":2.017117,"2021-12-31":2.153068,"2022-03-31":2.106069,"2022-06-30":2.07431,"2022-09-30":2.036505,"2022-12-31":2.099906,"2023-03-31":2.116175,"2023-06-30":2.055458,"2023-09-30":1.964254,"2023-12-31":1.822586,"2024-03-31":1.885495,"2024-06-30":1.874804,"2024-09-30":1.953117,"2024-12-31":2.086627,"2025-03-31":2.173234,"2025-06-30":2.123721,"2025-09-30":2.191015,"2025-12-31":2.224399,"2026-03-31":2.852867,"2026-06-30":3.0982},"pb_high":{"2010-06-30":4.323061,"2010-09-30":4.050025,"2010-12-31":4.138177,"2011-03-31":4.363368,"2011-06-30":4.078861,"2011-09-30":3.769535,"2011-12-31":3.962699,"2012-03-31":3.673145,"2012-06-30":2.9386,"2012-09-30":2.787146,"2012-12-31":2.674485,"2013-03-31":2.69543,"2013-06-30":2.958142,"2013-09-30":3.134395,"2013-12-31":4.544349,"2014-03-31":4.286978,"2014-06-30":4.56934,"2014-09-30":5.454998,"2014-12-31":5.146995,"2015-03-31":7.581914,"2015-06-30":8.262792,"2015-09-30":5.846765,"2015-12-31":5.419969,"2016-03-31":4.933398,"2016-06-30":4.337664,"2016-09-30":3.733479,"2016-12-31":3.354553,"2017-03-31":3.668252,"2017-06-30":4.1125,"2017-09-30":3.51014,"2017-12-31":3.459499,"2018-03-31":2.745955,"2018-06-30":2.543344,"2018-09-30":2.424522,"2018-12-31":2.341355,"2019-03-31":2.415643,"2019-06-30":2.191738,"2019-09-30":2.04942,"2019-12-31":2.001984,"2020-03-31":1.802913,"2020-06-30":1.772725,"2020-09-30":1.673587,"2020-12-31":1.989789,"2021-03-31":2.27297,"2021-06-30":2.559365,"2021-09-30":2.507882,"2021-12-31":2.462021,"2022-03-31":2.343154,"2022-06-30":2.517096,"2022-09-30":2.438547,"2022-12-31":2.691178,"2023-03-31":2.556151,"2023-06-30":2.431322,"2023-09-30":2.306497,"2023-12-31":2.170697,"2024-03-31":2.127706,"2024-06-30":2.487587,"2024-09-30":2.658628,"2024-12-31":2.852395,"2025-03-31":2.714856,"2025-06-30":2.584233,"2025-09-30":2.856304,"2025-12-31":3.180461,"2026-03-31":4.236125,"2026-06-30":3.979162},"pb_low":{"2010-06-30":2.908713,"2010-09-30":2.818201,"2010-12-31":3.090447,"2011-03-31":2.977933,"2011-06-30":2.761129,"2011-09-30":2.015688,"2011-12-31":2.108239,"2012-03-31":1.954191,"2012-06-30":1.910244,"2012-09-30":1.798937,"2012-12-31":1.92661,"2013-03-31":1.817767,"2013-06-30":1.935173,"2013-09-30":1.801719,"2013-12-31":2.079509,"2014-03-31":2.265225,"2014-06-30":2.704106,"2014-09-30":3.286903,"2014-12-31":3.316312,"2015-03-31":3.715134,"2015-06-30":3.897104,"2015-09-30":3.859828,"2015-12-31":3.560213,"2016-03-31":2.854632,"2016-06-30":2.472335,"2016-09-30":2.369185,"2016-12-31":2.369818,"2017-03-31":2.227434,"2017-06-30":2.663,"2017-09-30":2.331187,"2017-12-31":2.357627,"2018-03-31":1.968677,"2018-06-30":1.74718,"2018-09-30":1.665554,"2018-12-31":1.602325,"2019-03-31":1.936406,"2019-06-30":1.328445,"2019-09-30":1.216985,"2019-12-31":1.188816,"2020-03-31":1.124041,"2020-06-30":1.079923,"2020-09-30":1.071913,"2020-12-31":1.089868,"2021-03-31":1.205577,"2021-06-30":1.23898,"2021-09-30":1.197572,"2021-12-31":1.817347,"2022-03-31":1.821779,"2022-06-30":1.769709,"2022-09-30":1.677831,"2022-12-31":1.612231,"2023-03-31":1.618479,"2023-06-30":1.792692,"2023-09-30":1.700654,"2023-12-31":1.629536,"2024-03-31":1.716806,"2024-06-30":1.643317,"2024-09-30":1.54128,"2024-12-31":1.46627,"2025-03-31":1.511446,"2025-06-30":1.742593,"2025-09-30":1.788323,"2025-12-31":1.689464,"2026-03-31":1.962399,"2026-06-30":1.831684},"ptb":{"2010-06-30":3.769432,"2010-09-30":3.747472,"2010-12-31":4.116689,"2011-03-31":4.129325,"2011-06-30":3.145103,"2011-09-30":2.015688,"2011-12-31":2.670625,"2012-03-31":2.469196,"2012-06-30":2.528897,"2012-09-30":2.695029,"2012-12-31":2.413006,"2013-03-31":2.657878,"2013-06-30":2.814875,"2013-09-30":3.134395,"2013-12-31":4.544349,"2014-03-31":3.422561,"2014-06-30":3.598903,"2014-09-30":5.454998,"2014-12-31":5.003286,"2015-03-31":7.34701,"2015-06-30":7.704181,"2015-09-30":4.269397,"2015-12-31":4.511408,"2016-03-31":2.854632,"2016-06-30":2.472335,"2016-09-30":2.739725,"2016-12-31":3.328792,"2017-03-31":2.953188,"2017-06-30":3.17266,"2017-09-30":2.446202,"2017-12-31":3.043726,"2018-03-31":2.059787,"2018-06-30":1.921219,"2018-09-30":2.069883,"2018-12-31":1.641871,"2019-03-31":2.21711,"2019-06-30":1.337872,"2019-09-30":1.306174,"2019-12-31":1.402052,"2020-03-31":1.362818,"2020-06-30":1.717095,"2020-09-30":1.359688,"2020-12-31":1.989789,"2021-03-31":2.225651,"2021-06-30":2.220172,"2021-09-30":2.293572,"2021-12-31":2.462021,"2022-03-31":1.895951,"2022-06-30":2.517096,"2022-09-30":2.091097,"2022-12-31":2.668722,"2023-03-31":2.04142,"2023-06-30":1.913898,"2023-09-30":1.857749,"2023-12-31":1.728336,"2024-03-31":1.902299,"2024-06-30":2.483767,"2024-09-30":2.6206,"2024-12-31":2.45473,"2025-03-31":2.04124,"2025-06-30":1.81117,"2025-09-30":2.729096,"2025-12-31":2.996693,"2026-03-31":4.236125,"2026-06-30":3.612892},"ptb_avg":{"2010-06-30":3.643224,"2010-09-30":3.492868,"2010-12-31":3.616241,"2011-03-31":3.624544,"2011-06-30":3.503972,"2011-09-30":3.202091,"2011-12-31":3.110164,"2012-03-31":2.633331,"2012-06-30":2.335755,"2012-09-30":2.281884,"2012-12-31":2.299755,"2013-03-31":2.263358,"2013-06-30":2.434592,"2013-09-30":2.450093,"2013-12-31":2.848325,"2014-03-31":3.115755,"2014-06-30":3.630471,"2014-09-30":3.936141,"2014-12-31":4.082162,"2015-03-31":5.092559,"2015-06-30":6.204915,"2015-09-30":4.836379,"2015-12-31":4.598665,"2016-03-31":4.036161,"2016-06-30":3.306083,"2016-09-30":2.922787,"2016-12-31":2.809636,"2017-03-31":2.781972,"2017-06-30":3.200798,"2017-09-30":2.774683,"2017-12-31":2.735658,"2018-03-31":2.321822,"2018-06-30":2.085926,"2018-09-30":1.976922,"2018-12-31":1.858137,"2019-03-31":2.201929,"2019-06-30":1.924122,"2019-09-30":1.638264,"2019-12-31":1.493208,"2020-03-31":1.32835,"2020-06-30":1.345398,"2020-09-30":1.369442,"2020-12-31":1.474941,"2021-03-31":1.68638,"2021-06-30":1.845321,"2021-09-30":2.017117,"2021-12-31":2.153068,"2022-03-31":2.106069,"2022-06-30":2.07431,"2022-09-30":2.036505,"2022-12-31":2.099906,"2023-03-31":2.116175,"2023-06-30":2.055458,"2023-09-30":1.964254,"2023-12-31":1.822586,"2024-03-31":1.885495,"2024-06-30":1.874804,"2024-09-30":1.953117,"2024-12-31":2.086627,"2025-03-31":2.173234,"2025-06-30":2.123721,"2025-09-30":2.191015,"2025-12-31":2.224399,"2026-03-31":2.852867,"2026-06-30":3.0982},"ptb_high":{"2010-06-30":4.323061,"2010-09-30":4.050025,"2010-12-31":4.138177,"2011-03-31":4.363368,"2011-06-30":4.078861,"2011-09-30":3.769535,"2011-12-31":3.962699,"2012-03-31":3.673145,"2012-06-30":2.9386,"2012-09-30":2.787146,"2012-12-31":2.674485,"2013-03-31":2.69543,"2013-06-30":2.958142,"2013-09-30":3.134395,"2013-12-31":4.544349,"2014-03-31":4.286978,"2014-06-30":4.56934,"2014-09-30":5.454998,"2014-12-31":5.146995,"2015-03-31":7.581914,"2015-06-30":8.262792,"2015-09-30":5.846765,"2015-12-31":5.419969,"2016-03-31":4.933398,"2016-06-30":4.337664,"2016-09-30":3.733479,"2016-12-31":3.354553,"2017-03-31":3.668252,"2017-06-30":4.1125,"2017-09-30":3.51014,"2017-12-31":3.459499,"2018-03-31":2.745955,"2018-06-30":2.543344,"2018-09-30":2.424522,"2018-12-31":2.341355,"2019-03-31":2.415643,"2019-06-30":2.191738,"2019-09-30":2.04942,"2019-12-31":2.001984,"2020-03-31":1.802913,"2020-06-30":1.772725,"2020-09-30":1.673587,"2020-12-31":1.989789,"2021-03-31":2.27297,"2021-06-30":2.559365,"2021-09-30":2.507882,"2021-12-31":2.462021,"2022-03-31":2.343154,"2022-06-30":2.517096,"2022-09-30":2.438547,"2022-12-31":2.691178,"2023-03-31":2.556151,"2023-06-30":2.431322,"2023-09-30":2.306497,"2023-12-31":2.170697,"2024-03-31":2.127706,"2024-06-30":2.487587,"2024-09-30":2.658628,"2024-12-31":2.852395,"2025-03-31":2.714856,"2025-06-30":2.584233,"2025-09-30":2.856304,"2025-12-31":3.180461,"2026-03-31":4.236125,"2026-06-30":3.979162},"ptb_low":{"2010-06-30":2.908713,"2010-09-30":2.818201,"2010-12-31":3.090447,"2011-03-31":2.977933,"2011-06-30":2.761129,"2011-09-30":2.015688,"2011-12-31":2.108239,"2012-03-31":1.954191,"2012-06-30":1.910244,"2012-09-30":1.798937,"2012-12-31":1.92661,"2013-03-31":1.817767,"2013-06-30":1.935173,"2013-09-30":1.801719,"2013-12-31":2.079509,"2014-03-31":2.265225,"2014-06-30":2.704106,"2014-09-30":3.286903,"2014-12-31":3.316312,"2015-03-31":3.715134,"2015-06-30":3.897104,"2015-09-30":3.859828,"2015-12-31":3.560213,"2016-03-31":2.854632,"2016-06-30":2.472335,"2016-09-30":2.369185,"2016-12-31":2.369818,"2017-03-31":2.227434,"2017-06-30":2.663,"2017-09-30":2.331187,"2017-12-31":2.357627,"2018-03-31":1.968677,"2018-06-30":1.74718,"2018-09-30":1.665554,"2018-12-31":1.602325,"2019-03-31":1.936406,"2019-06-30":1.328445,"2019-09-30":1.216985,"2019-12-31":1.188816,"2020-03-31":1.124041,"2020-06-30":1.079923,"2020-09-30":1.071913,"2020-12-31":1.089868,"2021-03-31":1.205577,"2021-06-30":1.23898,"2021-09-30":1.197572,"2021-12-31":1.817347,"2022-03-31":1.821779,"2022-06-30":1.769709,"2022-09-30":1.677831,"2022-12-31":1.612231,"2023-03-31":1.618479,"2023-06-30":1.792692,"2023-09-30":1.700654,"2023-12-31":1.629536,"2024-03-31":1.716806,"2024-06-30":1.643317,"2024-09-30":1.54128,"2024-12-31":1.46627,"2025-03-31":1.511446,"2025-06-30":1.742593,"2025-09-30":1.788323,"2025-12-31":1.689464,"2026-03-31":1.962399,"2026-06-30":1.831684},"ps":{"2011-03-31":6.062554,"2011-06-30":4.646053,"2011-09-30":3.072892,"2011-12-31":3.408388,"2012-03-31":3.223477,"2012-06-30":3.088348,"2012-09-30":3.295883,"2012-12-31":2.855279,"2013-03-31":3.195859,"2013-06-30":3.241534,"2013-09-30":3.68541,"2013-12-31":5.123244,"2014-03-31":3.877319,"2014-06-30":3.510558,"2014-09-30":5.229947,"2014-12-31":4.82404,"2015-03-31":6.045568,"2015-06-30":5.933474,"2015-09-30":4.450279,"2015-12-31":4.889341,"2016-03-31":3.242021,"2016-06-30":2.839412,"2016-09-30":3.158971,"2016-12-31":3.854511,"2017-03-31":3.811297,"2017-06-30":3.452161,"2017-09-30":3.032698,"2017-12-31":3.707936,"2018-03-31":2.798428,"2018-06-30":2.826469,"2018-09-30":3.257426,"2018-12-31":2.812705,"2019-03-31":3.211015,"2019-06-30":2.236693,"2019-09-30":2.335138,"2019-12-31":2.690686,"2020-03-31":2.785628,"2020-06-30":3.712472,"2020-09-30":3.167074,"2020-12-31":4.554529,"2021-03-31":5.091468,"2021-06-30":5.080044,"2021-09-30":5.306727,"2021-12-31":5.782791,"2022-03-31":4.477781,"2022-06-30":6.076942,"2022-09-30":5.129033,"2022-12-31":6.611092,"2023-03-31":5.278658,"2023-06-30":4.906013,"2023-09-30":4.814066,"2023-12-31":4.444144,"2024-03-31":4.064629,"2024-06-30":5.407772,"2024-09-30":5.800748,"2024-12-31":5.497421,"2025-03-31":4.640838,"2025-06-30":4.221394,"2025-09-30":5.749038,"2025-12-31":6.681476,"2026-03-31":7.886238,"2026-06-30":7.33035},"ps_avg":{"2011-03-31":5.321449,"2011-06-30":5.176186,"2011-09-30":4.881549,"2011-12-31":3.96935,"2012-03-31":3.437752,"2012-06-30":2.852479,"2012-09-30":2.790627,"2012-12-31":2.721271,"2013-03-31":2.721484,"2013-06-30":2.803611,"2013-09-30":2.880812,"2013-12-31":3.211167,"2014-03-31":3.529746,"2014-06-30":3.541351,"2014-09-30":3.773753,"2014-12-31":3.935916,"2015-03-31":4.190468,"2015-06-30":4.778794,"2015-09-30":5.041282,"2015-12-31":4.983908,"2016-03-31":4.58389,"2016-06-30":3.796949,"2016-09-30":3.370046,"2016-12-31":3.253365,"2017-03-31":3.590331,"2017-06-30":3.482778,"2017-09-30":3.439936,"2017-12-31":3.332641,"2018-03-31":3.15443,"2018-06-30":3.068783,"2018-09-30":3.111131,"2018-12-31":3.183192,"2019-03-31":3.189029,"2019-06-30":3.216803,"2019-09-30":2.928838,"2019-12-31":2.865624,"2020-03-31":2.715176,"2020-06-30":2.90884,"2020-09-30":3.189793,"2020-12-31":3.376067,"2021-03-31":3.857815,"2021-06-30":4.222336,"2021-09-30":4.667081,"2021-12-31":5.057122,"2022-03-31":4.974029,"2022-06-30":5.007938,"2022-09-30":4.99513,"2022-12-31":5.201994,"2023-03-31":5.471956,"2023-06-30":5.268881,"2023-09-30":5.090059,"2023-12-31":4.686494,"2024-03-31":4.028723,"2024-06-30":4.08191,"2024-09-30":4.323261,"2024-12-31":4.673048,"2025-03-31":4.940929,"2025-06-30":4.949876,"2025-09-30":4.615532,"2025-12-31":4.959557,"2026-03-31":5.311077,"2026-06-30":6.286071},"ps_high":{"2011-03-31":6.406169,"2011-06-30":6.025431,"2011-09-30":5.746612,"2011-12-31":5.057398,"2012-03-31":4.795205,"2012-06-30":3.588688,"2012-09-30":3.408537,"2012-12-31":3.164683,"2013-03-31":3.241012,"2013-06-30":3.406516,"2013-09-30":3.68541,"2013-12-31":5.123244,"2014-03-31":4.856591,"2014-06-30":4.457173,"2014-09-30":5.229947,"2014-12-31":4.962601,"2015-03-31":6.238861,"2015-06-30":6.363695,"2015-09-30":6.094476,"2015-12-31":5.874016,"2016-03-31":5.602887,"2016-06-30":4.981693,"2016-09-30":4.304794,"2016-12-31":3.884341,"2017-03-31":4.734138,"2017-06-30":4.474797,"2017-09-30":4.351724,"2017-12-31":4.214441,"2018-03-31":3.730657,"2018-06-30":3.74173,"2018-09-30":3.815529,"2018-12-31":4.010997,"2019-03-31":3.498548,"2019-06-30":3.664211,"2019-09-30":3.66389,"2019-12-31":3.842019,"2020-03-31":3.685192,"2020-06-30":3.832749,"2020-09-30":3.898229,"2020-12-31":4.554529,"2021-03-31":5.199714,"2021-06-30":5.856161,"2021-09-30":5.802583,"2021-12-31":5.782791,"2022-03-31":5.533968,"2022-06-30":6.076942,"2022-09-30":5.981259,"2022-12-31":6.666721,"2023-03-31":6.609636,"2023-06-30":6.232358,"2023-09-30":5.976927,"2023-12-31":5.581606,"2024-03-31":4.546255,"2024-06-30":5.41609,"2024-09-30":5.884922,"2024-12-31":6.388001,"2025-03-31":6.172328,"2025-06-30":6.023217,"2025-09-30":6.017009,"2025-12-31":7.091209,"2026-03-31":7.886238,"2026-06-30":8.073491},"ps_low":{"2011-03-31":4.372114,"2011-06-30":4.078832,"2011-09-30":3.072892,"2011-12-31":2.690642,"2012-03-31":2.55115,"2012-06-30":2.332835,"2012-09-30":2.200008,"2012-12-31":2.279733,"2013-03-31":2.185701,"2013-06-30":2.228493,"2013-09-30":2.118456,"2013-12-31":2.344413,"2014-03-31":2.566206,"2014-06-30":2.637726,"2014-09-30":3.151299,"2014-12-31":3.197503,"2015-03-31":3.057038,"2015-06-30":3.001405,"2015-09-30":4.023358,"2015-12-31":3.858462,"2016-03-31":3.242021,"2016-06-30":2.839412,"2016-09-30":2.731729,"2016-12-31":2.744085,"2017-03-31":2.87466,"2017-06-30":2.897601,"2017-09-30":2.890108,"2017-12-31":2.872116,"2018-03-31":2.674646,"2018-06-30":2.570426,"2018-09-30":2.621123,"2018-12-31":2.744958,"2019-03-31":2.804474,"2019-06-30":2.220934,"2019-09-30":2.175688,"2019-12-31":2.281464,"2020-03-31":2.297564,"2020-06-30":2.334865,"2020-09-30":2.496771,"2020-12-31":2.494654,"2021-03-31":2.757915,"2021-06-30":2.834947,"2021-09-30":2.770868,"2021-12-31":4.268582,"2022-03-31":4.302604,"2022-06-30":4.272552,"2022-09-30":4.115376,"2022-12-31":3.993899,"2023-03-31":4.185026,"2023-06-30":4.595317,"2023-09-30":4.40698,"2023-12-31":4.190095,"2024-03-31":3.668287,"2024-06-30":3.577906,"2024-09-30":3.411652,"2024-12-31":3.283744,"2025-03-31":3.43633,"2025-06-30":4.061558,"2025-09-30":3.767231,"2025-12-31":3.766858,"2026-03-31":3.653327,"2026-06-30":3.716382},"pcf":{"2011-06-30":12.126387,"2011-09-30":9.195935,"2011-12-31":10.124326,"2012-03-31":10.792432,"2012-06-30":9.923785,"2012-09-30":10.586898,"2012-12-31":8.082282,"2013-03-31":7.970039,"2013-06-30":8.628338,"2013-09-30":9.271019,"2013-12-31":13.456443,"2014-03-31":10.275878,"2014-06-30":14.090178,"2014-09-30":17.446223,"2014-12-31":17.494687,"2015-03-31":22.668449,"2015-06-30":17.841744,"2015-09-30":13.980816,"2015-12-31":18.721541,"2016-03-31":12.231687,"2016-06-30":9.222495,"2016-09-30":9.961504,"2016-12-31":9.575191,"2017-03-31":8.1475,"2017-06-30":8.124225,"2017-09-30":6.999438,"2017-12-31":13.490726,"2018-03-31":9.401771,"2018-06-30":7.846353,"2018-09-30":9.179483,"2018-12-31":5.881965,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":6.323999,"2020-06-30":7.970257,"2020-09-30":6.098349,"2020-12-31":8.939701,"2021-03-31":12.154477,"2021-06-30":13.136591,"2021-09-30":15.976162,"2021-12-31":16.293705,"2022-03-31":9.933585,"2022-06-30":14.009313,"2022-09-30":11.238074,"2022-12-31":15.951472,"2023-03-31":11.769755,"2023-06-30":11.932368,"2023-09-30":11.105857,"2023-12-31":10.576427,"2024-03-31":10.365073,"2024-06-30":12.798948,"2024-09-30":14.066533,"2024-12-31":11.919432,"2025-03-31":9.842139,"2025-06-30":9.474663,"2025-09-30":11.557184,"2025-12-31":13.621017,"2026-03-31":15.990403,"2026-06-30":13.72157},"pcf_avg":{"2011-06-30":13.510056,"2011-09-30":14.608521,"2011-12-31":11.790616,"2012-03-31":11.50984,"2012-06-30":9.165866,"2012-09-30":8.963937,"2012-12-31":7.702952,"2013-03-31":6.787013,"2013-06-30":7.462671,"2013-09-30":7.24697,"2013-12-31":8.434282,"2014-03-31":9.354723,"2014-06-30":14.213771,"2014-09-30":12.588603,"2014-12-31":14.273848,"2015-03-31":15.712571,"2015-06-30":14.369665,"2015-09-30":15.837487,"2015-12-31":19.083642,"2016-03-31":17.294367,"2016-06-30":12.332603,"2016-09-30":10.627107,"2016-12-31":8.081851,"2017-03-31":7.675135,"2017-06-30":8.196278,"2017-09-30":7.939338,"2017-12-31":12.125275,"2018-03-31":10.597815,"2018-06-30":8.519024,"2018-09-30":8.76722,"2018-12-31":6.656732,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":6.164056,"2020-06-30":6.24495,"2020-09-30":6.142095,"2020-12-31":6.626598,"2021-03-31":9.209471,"2021-06-30":10.918627,"2021-09-30":14.050478,"2021-12-31":14.249046,"2022-03-31":11.034469,"2022-06-30":11.544914,"2022-09-30":10.944684,"2022-12-31":12.551553,"2023-03-31":12.200749,"2023-06-30":12.814933,"2023-09-30":11.742561,"2023-12-31":11.153184,"2024-03-31":10.273511,"2024-06-30":9.660939,"2024-09-30":10.483699,"2024-12-31":10.132037,"2025-03-31":10.478564,"2025-06-30":11.109697,"2025-09-30":9.278518,"2025-12-31":10.110673,"2026-03-31":10.768919,"2026-06-30":11.766801},"pcf_high":{"2011-06-30":15.726618,"2011-09-30":17.197307,"2011-12-31":15.022571,"2012-03-31":16.054687,"2012-06-30":11.531526,"2012-09-30":10.948762,"2012-12-31":8.958095,"2013-03-31":8.082644,"2013-06-30":9.067489,"2013-09-30":9.271019,"2013-12-31":13.456443,"2014-03-31":12.871198,"2014-06-30":17.889564,"2014-09-30":17.446223,"2014-12-31":17.997187,"2015-03-31":23.393221,"2015-06-30":19.135405,"2015-09-30":19.146157,"2015-12-31":22.49191,"2016-03-31":21.138899,"2016-06-30":16.180688,"2016-09-30":13.574743,"2016-12-31":9.649293,"2017-03-31":10.12028,"2017-06-30":10.530869,"2017-09-30":10.043736,"2017-12-31":15.333562,"2018-03-31":12.533742,"2018-06-30":10.387143,"2018-09-30":10.752227,"2018-12-31":8.387848,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":8.36621,"2020-06-30":8.228478,"2020-09-30":7.506221,"2020-12-31":8.939701,"2021-03-31":12.412886,"2021-06-30":15.143571,"2021-09-30":17.468963,"2021-12-31":16.293705,"2022-03-31":12.276648,"2022-06-30":14.009313,"2022-09-30":13.105361,"2022-12-31":16.085697,"2023-03-31":14.73742,"2023-06-30":15.158296,"2023-09-30":13.788531,"2023-12-31":13.283423,"2024-03-31":11.593252,"2024-06-30":12.818635,"2024-09-30":14.270651,"2024-12-31":13.850377,"2025-03-31":13.090074,"2025-06-30":13.518747,"2025-09-30":12.095882,"2025-12-31":14.456309,"2026-03-31":15.990403,"2026-06-30":15.112644},"pcf_low":{"2011-06-30":10.645918,"2011-09-30":9.195935,"2011-12-31":7.992325,"2012-03-31":8.541433,"2012-06-30":7.496095,"2012-09-30":7.066773,"2012-12-31":6.453115,"2013-03-31":5.450842,"2013-06-30":5.931818,"2013-09-30":5.329187,"2013-12-31":6.157712,"2014-03-31":6.801097,"2014-06-30":10.58693,"2014-09-30":10.512204,"2014-12-31":11.595948,"2015-03-31":11.462665,"2015-06-30":9.025118,"2015-09-30":12.639618,"2015-12-31":14.77425,"2016-03-31":12.231687,"2016-06-30":9.222495,"2016-09-30":8.614238,"2016-12-31":6.816724,"2017-03-31":6.14523,"2017-06-30":6.819138,"2017-09-30":6.67034,"2017-12-31":10.449728,"2018-03-31":8.985904,"2018-06-30":7.13557,"2018-09-30":7.386368,"2018-12-31":5.740292,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":5.215983,"2020-06-30":5.01269,"2020-09-30":4.807648,"2020-12-31":4.896546,"2021-03-31":6.583764,"2021-06-30":7.330948,"2021-09-30":8.341833,"2021-12-31":12.02724,"2022-03-31":9.544969,"2022-06-30":9.849611,"2022-09-30":9.017081,"2022-12-31":9.636619,"2023-03-31":9.331299,"2023-06-30":11.176696,"2023-09-30":10.166724,"2023-12-31":9.971826,"2024-03-31":9.354374,"2024-06-30":8.468078,"2024-09-30":8.273092,"2024-12-31":7.119769,"2025-03-31":7.287659,"2025-06-30":9.115922,"2025-09-30":7.573194,"2025-12-31":7.679207,"2026-03-31":7.407609,"2026-06-30":6.956638},"pfcf":{"2011-06-30":13.613946,"2011-09-30":11.1778,"2011-12-31":11.824719,"2012-03-31":15.379831,"2012-06-30":16.338938,"2012-09-30":15.870385,"2012-12-31":12.354127,"2013-03-31":9.934002,"2013-06-30":9.560352,"2013-09-30":10.225041,"2013-12-31":14.54806,"2014-03-31":11.491261,"2014-06-30":17.209122,"2014-09-30":20.737072,"2014-12-31":20.187925,"2015-03-31":24.978791,"2015-06-30":18.83479,"2015-09-30":14.6528,"2015-12-31":21.521339,"2016-03-31":13.965588,"2016-06-30":10.433486,"2016-09-30":11.172173,"2016-12-31":10.176012,"2017-03-31":8.728131,"2017-06-30":8.897777,"2017-09-30":7.78744,"2017-12-31":16.492143,"2018-03-31":11.880378,"2018-06-30":10.115081,"2018-09-30":12.474893,"2018-12-31":7.707949,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":7.127118,"2020-06-30":8.898117,"2020-09-30":6.76055,"2020-12-31":9.700937,"2021-03-31":13.359337,"2021-06-30":14.426562,"2021-09-30":18.025229,"2021-12-31":20.41662,"2022-03-31":11.758332,"2022-06-30":16.684307,"2022-09-30":14.050075,"2022-12-31":19.287414,"2023-03-31":14.485602,"2023-06-30":15.374261,"2023-09-30":13.884137,"2023-12-31":13.835936,"2024-03-31":13.496361,"2024-06-30":16.118597,"2024-09-30":17.80205,"2024-12-31":14.638421,"2025-03-31":12.31183,"2025-06-30":12.131284,"2025-09-30":16.031099,"2025-12-31":20.433489,"2026-03-31":24.582355,"2026-06-30":21.156075},"pfcf_avg":{"2011-06-30":15.167351,"2011-09-30":17.756881,"2011-12-31":13.770864,"2012-03-31":16.402178,"2012-06-30":15.091069,"2012-09-30":13.437472,"2012-12-31":11.774304,"2013-03-31":8.459456,"2013-06-30":8.268772,"2013-09-30":7.99271,"2013-12-31":9.118489,"2014-03-31":10.461156,"2014-06-30":17.360073,"2014-09-30":14.963169,"2014-12-31":16.471251,"2015-03-31":17.313978,"2015-06-30":15.16946,"2015-09-30":16.598712,"2015-12-31":21.937592,"2016-03-31":19.745926,"2016-06-30":13.951977,"2016-09-30":11.918669,"2016-12-31":8.588969,"2017-03-31":8.222104,"2017-06-30":8.976691,"2017-09-30":8.833155,"2017-12-31":14.822907,"2018-03-31":13.391737,"2018-06-30":10.98225,"2018-09-30":11.914628,"2018-12-31":8.723233,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":6.946862,"2020-06-30":6.971958,"2020-09-30":6.809047,"2020-12-31":7.190868,"2021-03-31":10.122396,"2021-06-30":11.9908,"2021-09-30":15.852561,"2021-12-31":17.854585,"2022-03-31":13.061442,"2022-06-30":13.749346,"2022-09-30":13.683273,"2022-12-31":15.176467,"2023-03-31":15.016046,"2023-06-30":16.511402,"2023-09-30":14.680121,"2023-12-31":14.590441,"2024-03-31":13.377138,"2024-06-30":12.166686,"2024-09-30":13.267757,"2024-12-31":12.443297,"2025-03-31":13.107954,"2025-06-30":14.224769,"2025-09-30":12.870336,"2025-12-31":15.167467,"2026-03-31":16.555267,"2026-06-30":18.142189},"pfcf_high":{"2011-06-30":17.655822,"2011-09-30":20.903589,"2011-12-31":17.54563,"2012-03-31":22.878844,"2012-06-30":18.985992,"2012-09-30":16.412841,"2012-12-31":13.692846,"2013-03-31":10.074354,"2013-06-30":10.046939,"2013-09-30":10.225041,"2013-12-31":14.54806,"2014-03-31":14.393543,"2014-06-30":21.849525,"2014-09-30":20.737072,"2014-12-31":20.767783,"2015-03-31":25.777431,"2015-06-30":20.200454,"2015-09-30":20.066412,"2015-12-31":25.855565,"2016-03-31":24.135439,"2016-06-30":18.305348,"2016-09-30":15.224545,"2016-12-31":10.254764,"2017-03-31":10.841502,"2017-06-30":11.533571,"2017-09-30":11.174467,"2017-12-31":18.744973,"2018-03-31":15.838037,"2018-06-30":13.390526,"2018-09-30":14.612247,"2018-12-31":10.991753,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":9.42868,"2020-06-30":9.1864,"2020-09-30":8.321299,"2020-12-31":9.700937,"2021-03-31":13.643362,"2021-06-30":16.63062,"2021-09-30":19.709493,"2021-12-31":20.41662,"2022-03-31":14.531803,"2022-06-30":16.684307,"2022-09-30":16.384596,"2022-12-31":19.449709,"2023-03-31":18.138048,"2023-06-30":19.530709,"2023-09-30":17.237918,"2023-12-31":17.37719,"2024-03-31":15.095572,"2024-06-30":16.143391,"2024-09-30":18.060375,"2024-12-31":17.009842,"2025-03-31":16.37477,"2025-06-30":17.309297,"2025-09-30":16.778333,"2025-12-31":21.686547,"2026-03-31":24.582355,"2026-06-30":23.300849},"pfcf_low":{"2011-06-30":11.951866,"2011-09-30":11.1778,"2011-12-31":9.334646,"2012-03-31":12.172028,"2012-06-30":12.341887,"2012-09-30":10.593511,"2012-12-31":9.863872,"2013-03-31":6.794028,"2013-06-30":6.57256,"2013-09-30":5.87758,"2013-12-31":6.657239,"2014-03-31":7.605499,"2014-06-30":12.930409,"2014-09-30":12.495102,"2014-12-31":13.381099,"2015-03-31":12.630927,"2015-06-30":9.527442,"2015-09-30":13.247138,"2015-12-31":16.983732,"2016-03-31":13.965588,"2016-06-30":10.433486,"2016-09-30":9.661167,"2016-12-31":7.244458,"2017-03-31":6.583169,"2017-06-30":7.468426,"2017-09-30":7.421292,"2017-12-31":12.774583,"2018-03-31":11.354875,"2018-06-30":9.198779,"2018-09-30":10.038055,"2018-12-31":7.522295,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":5.878389,"2020-06-30":5.596244,"2020-09-30":5.329696,"2020-12-31":5.313498,"2021-03-31":7.236405,"2021-06-30":8.050823,"2021-09-30":9.411738,"2021-12-31":15.07058,"2022-03-31":11.298329,"2022-06-30":11.730335,"2022-09-30":11.273343,"2022-12-31":11.651931,"2023-03-31":11.484477,"2023-06-30":14.400616,"2023-09-30":12.710068,"2023-12-31":13.045005,"2024-03-31":12.18033,"2024-06-30":10.664434,"2024-09-30":10.470099,"2024-12-31":8.743889,"2025-03-31":9.116354,"2025-06-30":11.671955,"2025-09-30":10.504861,"2025-12-31":11.519917,"2026-03-31":11.38786,"2026-06-30":10.725825},"evs_avg":{"2011-03-31":4.97191,"2011-06-30":4.804511,"2011-09-30":4.49507,"2011-12-31":3.846602,"2012-03-31":3.329157,"2012-06-30":2.748939,"2012-09-30":2.569257,"2012-12-31":2.629917,"2013-03-31":2.52106,"2013-06-30":2.533628,"2013-09-30":2.645753,"2013-12-31":2.96482,"2014-03-31":3.176598,"2014-06-30":3.326098,"2014-09-30":3.369836,"2014-12-31":3.627269,"2015-03-31":3.868967,"2015-06-30":4.590517,"2015-09-30":4.497523,"2015-12-31":4.416423,"2016-03-31":4.022074,"2016-06-30":3.264424,"2016-09-30":2.772432,"2016-12-31":2.596122,"2017-03-31":2.867779,"2017-06-30":2.952728,"2017-09-30":2.864529,"2017-12-31":2.940014,"2018-03-31":2.433788,"2018-06-30":2.373216,"2018-09-30":2.387853,"2018-12-31":2.46695,"2019-03-31":2.186593,"2019-06-30":2.212947,"2019-09-30":2.059902,"2019-12-31":2.012573,"2020-03-31":1.644465,"2020-06-30":1.818128,"2020-09-30":2.068474,"2020-12-31":2.678299,"2021-03-31":2.70829,"2021-06-30":3.488336,"2021-09-30":3.941852,"2021-12-31":4.386282,"2022-03-31":4.144023,"2022-06-30":4.194386,"2022-09-30":4.019001,"2022-12-31":4.14911,"2023-03-31":4.026743,"2023-06-30":4.378739,"2023-09-30":4.14849,"2023-12-31":3.700844,"2024-03-31":3.185029,"2024-06-30":3.1374,"2024-09-30":3.261473,"2024-12-31":3.641908,"2025-03-31":3.898446,"2025-06-30":3.95933,"2025-09-30":3.730862,"2025-12-31":4.042003,"2026-03-31":4.631633,"2026-06-30":5.442102},"evs_high":{"2011-03-31":6.05663,"2011-06-30":5.653755,"2011-09-30":5.360132,"2011-12-31":4.93465,"2012-03-31":4.686609,"2012-06-30":3.485148,"2012-09-30":3.187167,"2012-12-31":3.07333,"2013-03-31":3.040587,"2013-06-30":3.136533,"2013-09-30":3.450352,"2013-12-31":4.876897,"2014-03-31":4.503443,"2014-06-30":4.241919,"2014-09-30":4.826031,"2014-12-31":4.653954,"2015-03-31":5.91736,"2015-06-30":6.175418,"2015-09-30":5.550716,"2015-12-31":5.30653,"2016-03-31":5.041071,"2016-06-30":4.449168,"2016-09-30":3.70718,"2016-12-31":3.227098,"2017-03-31":4.011586,"2017-06-30":3.944747,"2017-09-30":3.776317,"2017-12-31":3.821814,"2018-03-31":3.010015,"2018-06-30":3.046163,"2018-09-30":3.092252,"2018-12-31":3.294754,"2019-03-31":2.496113,"2019-06-30":2.660356,"2019-09-30":2.794955,"2019-12-31":2.988968,"2020-03-31":2.614482,"2020-06-30":2.742037,"2020-09-30":2.776909,"2020-12-31":3.85676,"2021-03-31":4.050189,"2021-06-30":5.122162,"2021-09-30":5.077354,"2021-12-31":5.111952,"2022-03-31":4.703962,"2022-06-30":5.26339,"2022-09-30":5.00513,"2022-12-31":5.613837,"2023-03-31":5.164423,"2023-06-30":5.342217,"2023-09-30":5.035359,"2023-12-31":4.595956,"2024-03-31":3.702561,"2024-06-30":4.47158,"2024-09-30":4.823134,"2024-12-31":5.356862,"2025-03-31":5.129844,"2025-06-30":5.032672,"2025-09-30":5.13234,"2025-12-31":6.173654,"2026-03-31":7.206794,"2026-06-30":7.229522},"evs_low":{"2011-03-31":4.022574,"2011-06-30":3.707157,"2011-09-30":2.686413,"2011-12-31":2.567895,"2012-03-31":2.442555,"2012-06-30":2.229295,"2012-09-30":1.978637,"2012-12-31":2.188379,"2013-03-31":1.985276,"2013-06-30":1.95851,"2013-09-30":1.883397,"2013-12-31":2.098066,"2014-03-31":2.213058,"2014-06-30":2.422473,"2014-09-30":2.747383,"2014-12-31":2.888856,"2015-03-31":2.735538,"2015-06-30":2.813127,"2015-09-30":3.479599,"2015-12-31":3.290976,"2016-03-31":2.680206,"2016-06-30":2.306887,"2016-09-30":2.134115,"2016-12-31":2.086842,"2017-03-31":2.152108,"2017-06-30":2.367552,"2017-09-30":2.314701,"2017-12-31":2.479488,"2018-03-31":1.954004,"2018-06-30":1.874858,"2018-09-30":1.897845,"2018-12-31":2.028716,"2019-03-31":1.802039,"2019-06-30":1.217078,"2019-09-30":1.306752,"2019-12-31":1.428413,"2020-03-31":1.226853,"2020-06-30":1.244152,"2020-09-30":1.375451,"2020-12-31":1.796885,"2021-03-31":1.60839,"2021-06-30":2.100947,"2021-09-30":2.045638,"2021-12-31":3.597742,"2022-03-31":3.472598,"2022-06-30":3.459,"2022-09-30":3.139247,"2022-12-31":2.941015,"2023-03-31":2.739813,"2023-06-30":3.705175,"2023-09-30":3.465411,"2023-12-31":3.204445,"2024-03-31":2.824593,"2024-06-30":2.633396,"2024-09-30":2.349864,"2024-12-31":2.252605,"2025-03-31":2.393847,"2025-06-30":3.071013,"2025-09-30":2.882561,"2025-12-31":2.849303,"2026-03-31":2.973883,"2026-06-30":2.872413},"eve_avg":{"2011-03-31":16.584195,"2011-06-30":13.457132,"2011-09-30":11.316287,"2011-12-31":8.451852,"2012-03-31":6.38861,"2012-06-30":5.659387,"2012-09-30":5.846071,"2012-12-31":5.368209,"2013-03-31":5.513265,"2013-06-30":5.626568,"2013-09-30":5.902874,"2013-12-31":10.228802,"2014-03-31":8.284641,"2014-06-30":8.017784,"2014-09-30":11.435665,"2014-12-31":8.184646,"2015-03-31":15.059961,"2015-06-30":18.405909,"2015-09-30":8.367488,"2015-12-31":8.844606,"2016-03-31":5.462358,"2016-06-30":4.198362,"2016-09-30":4.115288,"2016-12-31":3.796469,"2017-03-31":4.619797,"2017-06-30":6.051147,"2017-09-30":5.427391,"2017-12-31":5.99646,"2018-03-31":4.773421,"2018-06-30":4.063476,"2018-09-30":4.829617,"2018-12-31":4.773209,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":3.47312,"2020-06-30":4.305079,"2020-09-30":4.547674,"2020-12-31":6.173614,"2021-03-31":9.897974,"2021-06-30":11.240979,"2021-09-30":13.002298,"2021-12-31":12.203828,"2022-03-31":7.644351,"2022-06-30":7.994139,"2022-09-30":7.295864,"2022-12-31":7.792358,"2023-03-31":7.759371,"2023-06-30":8.107965,"2023-09-30":7.930376,"2023-12-31":6.957204,"2024-03-31":6.066295,"2024-06-30":6.20063,"2024-09-30":6.679005,"2024-12-31":7.229546,"2025-03-31":7.882453,"2025-06-30":7.976193,"2025-09-30":7.405857,"2025-12-31":8.151881,"2026-03-31":9.634064,"2026-06-30":11.496091},"eve_high":{"2011-03-31":20.202362,"2011-06-30":15.835812,"2011-09-30":13.494072,"2011-12-31":10.84254,"2012-03-31":8.993544,"2012-06-30":7.17506,"2012-09-30":7.252059,"2012-12-31":6.273306,"2013-03-31":6.649412,"2013-06-30":6.965473,"2013-09-30":7.697995,"2013-12-31":16.82558,"2014-03-31":11.745083,"2014-06-30":10.225434,"2014-09-30":16.377315,"2014-12-31":10.50128,"2015-03-31":23.033334,"2015-06-30":24.76065,"2015-09-30":10.326918,"2015-12-31":10.627191,"2016-03-31":6.846253,"2016-06-30":5.722057,"2016-09-30":5.502791,"2016-12-31":4.719185,"2017-03-31":6.462393,"2017-06-30":8.084131,"2017-09-30":7.154946,"2017-12-31":7.794982,"2018-03-31":5.903582,"2018-06-30":5.215713,"2018-09-30":6.254317,"2018-12-31":6.374897,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":5.521801,"2020-06-30":6.49277,"2020-09-30":6.105215,"2020-12-31":8.890027,"2021-03-31":14.802208,"2021-06-30":16.505896,"2021-09-30":16.74778,"2021-12-31":14.222837,"2022-03-31":8.677254,"2022-06-30":10.031567,"2022-09-30":9.086025,"2022-12-31":10.543232,"2023-03-31":9.951635,"2023-06-30":9.892005,"2023-09-30":9.62574,"2023-12-31":8.639922,"2024-03-31":7.052,"2024-06-30":8.83745,"2024-09-30":9.877051,"2024-12-31":10.633898,"2025-03-31":10.372276,"2025-06-30":10.138472,"2025-09-30":10.187824,"2025-12-31":12.450979,"2026-03-31":14.990549,"2026-06-30":15.2719},"eve_low":{"2011-03-31":13.417611,"2011-06-30":10.383513,"2011-09-30":6.763014,"2011-12-31":5.642244,"2012-03-31":4.687231,"2012-06-30":4.589568,"2012-09-30":4.502178,"2012-12-31":4.466938,"2013-03-31":4.341569,"2013-06-30":4.349372,"2013-09-30":4.202,"2013-12-31":7.238452,"2014-03-31":5.771706,"2014-06-30":5.839535,"2014-09-30":9.323346,"2014-12-31":6.518476,"2015-03-31":10.648085,"2015-06-30":11.279376,"2015-09-30":6.473675,"2015-12-31":6.590716,"2016-03-31":3.639974,"2016-06-30":2.966878,"2016-09-30":3.167796,"2016-12-31":3.051718,"2017-03-31":3.4669,"2017-06-30":4.85192,"2017-09-30":4.385638,"2017-12-31":5.057171,"2018-03-31":3.832414,"2018-06-30":3.210177,"2018-09-30":3.838538,"2018-12-31":3.925286,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":2.591121,"2020-06-30":2.945983,"2020-09-30":3.024019,"2020-12-31":4.141912,"2021-03-31":5.878176,"2021-06-30":6.77019,"2021-09-30":6.747588,"2021-12-31":10.009896,"2022-03-31":6.405795,"2022-06-30":6.592555,"2022-09-30":5.698809,"2022-12-31":5.52346,"2023-03-31":5.27951,"2023-06-30":6.86075,"2023-09-30":6.624582,"2023-12-31":6.024025,"2024-03-31":5.379798,"2024-06-30":5.204537,"2024-09-30":4.812167,"2024-12-31":4.471643,"2025-03-31":4.840233,"2025-06-30":6.18665,"2025-09-30":5.721957,"2025-12-31":5.746453,"2026-03-31":6.185848,"2026-06-30":6.067787},"evb_avg":{"2011-03-31":18.45805,"2011-06-30":14.629483,"2011-09-30":12.148966,"2011-12-31":8.998147,"2012-03-31":6.740874,"2012-06-30":6.000522,"2012-09-30":6.252015,"2012-12-31":5.713807,"2013-03-31":5.899676,"2013-06-30":6.023779,"2013-09-30":6.307206,"2013-12-31":11.321942,"2014-03-31":8.897274,"2014-06-30":8.541675,"2014-09-30":12.506587,"2014-12-31":8.674464,"2015-03-31":16.67342,"2015-06-30":20.452832,"2015-09-30":8.759635,"2015-12-31":9.260774,"2016-03-31":5.62605,"2016-06-30":4.310488,"2016-09-30":4.240658,"2016-12-31":3.909466,"2017-03-31":4.772573,"2017-06-30":6.301135,"2017-09-30":5.625946,"2017-12-31":6.224574,"2018-03-31":4.945847,"2018-06-30":4.192737,"2018-09-30":5.026271,"2018-12-31":4.98597,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":3.735655,"2020-06-30":4.695107,"2020-09-30":4.926519,"2020-12-31":6.692588,"2021-03-31":11.26472,"2021-06-30":12.50236,"2021-09-30":14.454038,"2021-12-31":13.299297,"2022-03-31":8.06413,"2022-06-30":8.445907,"2022-09-30":7.675678,"2022-12-31":8.200389,"2023-03-31":8.173533,"2023-06-30":8.497822,"2023-09-30":8.310175,"2023-12-31":7.26957,"2024-03-31":6.331285,"2024-06-30":6.498562,"2024-09-30":7.026163,"2024-12-31":7.610187,"2025-03-31":8.316592,"2025-06-30":8.415184,"2025-09-30":7.814951,"2025-12-31":8.619419,"2026-03-31":10.227343,"2026-06-30":12.246478},"evb_high":{"2011-03-31":22.485036,"2011-06-30":17.215388,"2011-09-30":14.486997,"2011-12-31":11.543359,"2012-03-31":9.489442,"2012-06-30":7.607557,"2012-09-30":7.755634,"2012-12-31":6.677173,"2013-03-31":7.115453,"2013-06-30":7.457206,"2013-09-30":8.225288,"2013-12-31":18.623708,"2014-03-31":12.613608,"2014-06-30":10.893574,"2014-09-30":17.911012,"2014-12-31":11.129739,"2015-03-31":25.501025,"2015-06-30":27.514283,"2015-09-30":10.810896,"2015-12-31":11.127236,"2016-03-31":7.051416,"2016-06-30":5.874876,"2016-09-30":5.670431,"2016-12-31":4.859645,"2017-03-31":6.676104,"2017-06-30":8.418108,"2017-09-30":7.416702,"2017-12-31":8.091515,"2018-03-31":6.116832,"2018-06-30":5.381626,"2018-09-30":6.508983,"2018-12-31":6.659053,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":5.939197,"2020-06-30":7.080997,"2020-09-30":6.613811,"2020-12-31":9.637352,"2021-03-31":16.846147,"2021-06-30":18.358067,"2021-09-30":18.617714,"2021-12-31":15.49954,"2022-03-31":9.153754,"2022-06-30":10.598475,"2022-09-30":9.559032,"2022-12-31":11.095306,"2023-03-31":10.48281,"2023-06-30":10.367643,"2023-09-30":10.086733,"2023-12-31":9.02784,"2024-03-31":7.360048,"2024-06-30":9.262078,"2024-09-30":10.390435,"2024-12-31":11.19378,"2025-03-31":10.943545,"2025-06-30":10.696469,"2025-09-30":10.750594,"2025-12-31":13.165085,"2026-03-31":15.913687,"2026-06-30":16.268746},"evb_low":{"2011-03-31":14.933673,"2011-06-30":11.288098,"2011-09-30":7.260652,"2011-12-31":6.006937,"2012-03-31":4.945682,"2012-06-30":4.866217,"2012-09-30":4.814804,"2012-12-31":4.754514,"2013-03-31":4.645859,"2013-06-30":4.656419,"2013-09-30":4.489827,"2013-12-31":8.012016,"2014-03-31":6.198512,"2014-06-30":6.221096,"2014-09-30":10.196455,"2014-12-31":6.908581,"2015-03-31":11.788874,"2015-06-30":12.533756,"2015-09-30":6.777067,"2015-12-31":6.900832,"2016-03-31":3.749054,"2016-06-30":3.046115,"2016-09-30":3.264301,"2016-12-31":3.142548,"2017-03-31":3.58155,"2017-06-30":5.052365,"2017-09-30":4.546082,"2017-12-31":5.249553,"2018-03-31":3.970849,"2018-06-30":3.312294,"2018-09-30":3.994837,"2018-12-31":4.100252,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":2.786985,"2020-06-30":3.212882,"2020-09-30":3.275935,"2020-12-31":4.490095,"2021-03-31":6.689855,"2021-06-30":7.529892,"2021-09-30":7.500975,"2021-12-31":10.908428,"2022-03-31":6.75756,"2022-06-30":6.965117,"2022-09-30":5.995482,"2022-12-31":5.812684,"2023-03-31":5.561308,"2023-06-30":7.190636,"2023-09-30":6.941844,"2023-12-31":6.294494,"2024-03-31":5.6148,"2024-06-30":5.454609,"2024-09-30":5.062292,"2024-12-31":4.707078,"2025-03-31":5.106817,"2025-06-30":6.527148,"2025-09-30":6.038034,"2025-12-31":6.076032,"2026-03-31":6.566781,"2026-06-30":6.463851},"earnings_yield":{"2011-03-31":2.567999,"2011-06-30":4.162042,"2011-09-30":7.922113,"2011-12-31":7.597884,"2012-03-31":9.802673,"2012-06-30":9.680032,"2012-09-30":8.697208,"2012-12-31":10.912927,"2013-03-31":9.183506,"2013-06-30":8.766332,"2013-09-30":6.961382,"2013-12-31":2.888087,"2014-03-31":4.985111,"2014-06-30":5.701509,"2014-09-30":2.504789,"2014-12-31":4.676014,"2015-03-31":1.954209,"2015-06-30":1.818389,"2015-09-30":9.433001,"2015-12-31":8.230637,"2016-03-31":16.616148,"2016-06-30":20.144942,"2016-09-30":12.559282,"2016-12-31":10.569616,"2017-03-31":10.496381,"2017-06-30":6.606028,"2017-09-30":9.676594,"2017-12-31":6.312944,"2018-03-31":9.807761,"2018-06-30":14.361467,"2018-09-30":9.696591,"2018-12-31":12.804646,"2019-03-31":-2.930902,"2019-06-30":-3.535742,"2019-09-30":-2.684315,"2019-12-31":-2.758077,"2020-03-31":13.129654,"2020-06-30":8.132933,"2020-09-30":10.522648,"2020-12-31":7.602609,"2021-03-31":5.274225,"2021-06-30":5.705556,"2021-09-30":5.048693,"2021-12-31":4.655683,"2022-03-31":8.281858,"2022-06-30":5.540908,"2022-09-30":7.035056,"2022-12-31":5.393937,"2023-03-31":6.621718,"2023-06-30":8,"2023-09-30":8.026741,"2023-12-31":9.022693,"2024-03-31":9.206861,"2024-06-30":6.830953,"2024-09-30":6.354123,"2024-12-31":6.971999,"2025-03-31":8.129237,"2025-06-30":8.915956,"2025-09-30":6.295174,"2025-12-31":5.726013,"2026-03-31":4.568451,"2026-06-30":5.158445},"fcf_yield":{"2011-06-30":7.345409,"2011-09-30":8.946304,"2011-12-31":8.456861,"2012-03-31":6.502022,"2012-06-30":6.120349,"2012-09-30":6.301044,"2012-12-31":8.094461,"2013-03-31":10.066436,"2013-06-30":10.459866,"2013-09-30":9.779912,"2013-12-31":6.873769,"2014-03-31":8.702265,"2014-06-30":5.810872,"2014-09-30":4.822281,"2014-12-31":4.953456,"2015-03-31":4.003396,"2015-06-30":5.309324,"2015-09-30":6.824634,"2015-12-31":4.646551,"2016-03-31":7.160458,"2016-06-30":9.584524,"2016-09-30":8.950811,"2016-12-31":9.827033,"2017-03-31":11.457206,"2017-06-30":11.238762,"2017-09-30":12.841191,"2017-12-31":6.063493,"2018-03-31":8.417241,"2018-06-30":9.886228,"2018-09-30":8.016101,"2018-12-31":12.973619,"2019-03-31":-5.76877,"2019-06-30":-9.065647,"2019-09-30":-9.429686,"2019-12-31":-7.446902,"2020-03-31":14.030918,"2020-06-30":11.238332,"2020-09-30":14.791695,"2020-12-31":10.308283,"2021-03-31":7.485402,"2021-06-30":6.931658,"2021-09-30":5.54778,"2021-12-31":4.89797,"2022-03-31":8.504607,"2022-06-30":5.993656,"2022-09-30":7.1174,"2022-12-31":5.184728,"2023-03-31":6.903407,"2023-06-30":6.504378,"2023-09-30":7.202464,"2023-12-31":7.227556,"2024-03-31":7.409405,"2024-06-30":6.204014,"2024-09-30":5.617331,"2024-12-31":6.831338,"2025-03-31":8.122269,"2025-06-30":8.24315,"2025-09-30":6.237875,"2025-12-31":4.893927,"2026-03-31":4.067958,"2026-06-30":4.726775},"peg":{"2012-03-31":0.05884,"2012-06-30":0.091872,"2012-09-30":0.180682,"2012-12-31":0.156651,"2013-03-31":0.518635,"2013-06-30":0.550776,"2013-09-30":1.126028,"2013-12-31":-0.817495,"2014-03-31":-1.047981,"2014-06-30":-1.510467,"2014-09-30":-1.051831,"2014-12-31":0.242717,"2015-03-31":-2.028909,"2015-06-30":-1.468419,"2015-09-30":0.037703,"2015-12-31":0.111553,"2016-03-31":0.013828,"2016-06-30":0.009111,"2016-09-30":0.551821,"2016-12-31":0.537239,"2017-03-31":-0.444188,"2017-06-30":-0.259485,"2017-09-30":-0.43913,"2017-12-31":-0.412614,"2018-03-31":-0.454186,"2018-06-30":0.0777,"2018-09-30":1.103286,"2018-12-31":0.177475,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":-0.01698,"2020-06-30":-0.027149,"2020-09-30":-0.016187,"2020-12-31":-0.023035,"2021-03-31":-0.768013,"2021-06-30":3.220959,"2021-09-30":-2.907793,"2021-12-31":-1.674791,"2022-03-31":0.200061,"2022-06-30":0.62407,"2022-09-30":0.286912,"2022-12-31":0.377542,"2023-03-31":6.247839,"2023-06-30":0.374434,"2023-09-30":0.53974,"2023-12-31":0.343487,"2024-03-31":0.254866,"2024-06-30":0.630559,"2024-09-30":0.614928,"2024-12-31":0.59783,"2025-03-31":0.665402,"2025-06-30":0.632272,"2025-09-30":0.999187,"2025-12-31":1.301874,"2026-03-31":2.702191,"2026-06-30":2.131594},"price":{"2010-06-30":52.29,"2010-09-30":55.49,"2010-12-31":63.22,"2011-03-31":65.81,"2011-06-30":54.06,"2011-09-30":37.49,"2011-12-31":47.25,"2012-03-31":47.13,"2012-06-30":49.38,"2012-09-30":55.88,"2012-12-31":52.14,"2013-03-31":60.87,"2013-06-30":65.82,"2013-09-30":78.72,"2013-12-31":113.57,"2014-03-31":90.67,"2014-06-30":89.45,"2014-09-30":135.74,"2014-12-31":131.95,"2015-03-31":172.96,"2015-06-30":175.43,"2015-09-30":137.39,"2015-12-31":156.61,"2016-03-31":108.87,"2016-06-30":102.11,"2016-09-30":118.08,"2016-12-31":143.43,"2017-03-31":135.38,"2017-06-30":129.73,"2017-09-30":117.19,"2017-12-31":147.95,"2018-03-31":112.36,"2018-06-30":113.15,"2018-09-30":127.88,"2018-12-31":105.04,"2019-03-31":117.37,"2019-06-30":78.06,"2019-09-30":80.84,"2019-12-31":88.83,"2020-03-31":91.32,"2020-06-30":119.76,"2020-09-30":100.45,"2020-12-31":151.79,"2021-03-31":171.21,"2021-06-30":180,"2021-09-30":195.1,"2021-12-31":216.08,"2022-03-31":174.84,"2022-06-30":238.95,"2022-09-30":209.38,"2022-12-31":278.09,"2023-03-31":223.96,"2023-06-30":220.75,"2023-09-30":225.87,"2023-12-31":219.89,"2024-03-31":229.72,"2024-06-30":318.55,"2024-09-30":358.35,"2024-12-31":352.84,"2025-03-31":308.27,"2025-06-30":287.35,"2025-09-30":419.21,"2025-12-31":487.25,"2026-03-31":592.98,"2026-06-30":541.83},"price_avg":{"2010-06-30":50.539231,"2010-09-30":51.72,"2010-12-31":55.534615,"2011-03-31":57.765192,"2011-06-30":60.228462,"2011-09-30":59.556038,"2011-12-31":55.026538,"2012-03-31":50.262885,"2012-06-30":45.608654,"2012-09-30":47.313654,"2012-12-31":49.692885,"2013-03-31":51.834808,"2013-06-30":56.927885,"2013-09-30":61.533846,"2013-12-31":71.183846,"2014-03-31":82.542115,"2014-06-30":90.234615,"2014-09-30":97.945385,"2014-12-31":107.6575,"2015-03-31":119.886731,"2015-06-30":141.290577,"2015-09-30":155.635577,"2015-12-31":159.639057,"2016-03-31":153.931154,"2016-06-30":136.544615,"2016-09-30":125.969811,"2016-12-31":121.060769,"2017-03-31":127.531132,"2017-06-30":130.880566,"2017-09-30":132.926538,"2017-12-31":132.975385,"2018-03-31":126.653846,"2018-06-30":122.850385,"2018-09-30":122.136731,"2018-12-31":118.875769,"2019-03-31":116.566346,"2019-06-30":112.265577,"2019-09-30":101.393269,"2019-12-31":94.605385,"2020-03-31":89.010385,"2020-06-30":93.835769,"2020-09-30":101.170577,"2020-12-31":112.515094,"2021-03-31":129.726154,"2021-06-30":149.609038,"2021-09-30":171.583654,"2021-12-31":188.964615,"2022-03-31":194.216538,"2022-06-30":196.915962,"2022-09-30":203.913774,"2022-12-31":218.8175,"2023-03-31":232.161132,"2023-06-30":237.077547,"2023-09-30":238.819231,"2023-12-31":231.881111,"2024-03-31":227.690725,"2024-06-30":240.44883,"2024-09-30":267.076025,"2024-12-31":299.929405,"2025-03-31":328.203745,"2025-06-30":336.93772,"2025-09-30":336.55668,"2025-12-31":361.67824,"2026-03-31":399.349124,"2026-06-30":464.641116},"price_high":{"2010-06-30":59.97,"2010-09-30":59.97,"2010-12-31":63.55,"2011-03-31":69.54,"2011-06-30":70.11,"2011-09-30":70.11,"2011-12-31":70.11,"2012-03-31":70.11,"2012-06-30":57.38,"2012-09-30":57.79,"2012-12-31":57.79,"2013-03-31":61.73,"2013-06-30":69.17,"2013-09-30":78.72,"2013-12-31":113.57,"2014-03-31":113.57,"2014-06-30":113.57,"2014-09-30":135.74,"2014-12-31":135.74,"2015-03-31":178.49,"2015-06-30":188.15,"2015-09-30":188.15,"2015-12-31":188.15,"2016-03-31":188.15,"2016-06-30":179.15,"2016-09-30":160.91,"2016-12-31":144.54,"2017-03-31":168.16,"2017-06-30":168.16,"2017-09-30":168.16,"2017-12-31":168.16,"2018-03-31":149.79,"2018-06-30":149.79,"2018-09-30":149.79,"2018-12-31":149.79,"2019-03-31":127.88,"2019-06-30":127.88,"2019-09-30":126.84,"2019-12-31":126.84,"2020-03-31":120.81,"2020-06-30":123.64,"2020-09-30":123.64,"2020-12-31":151.79,"2021-03-31":174.85,"2021-06-30":207.5,"2021-09-30":213.33,"2021-12-31":216.08,"2022-03-31":216.08,"2022-06-30":238.95,"2022-09-30":244.17,"2022-12-31":280.43,"2023-03-31":280.43,"2023-06-30":280.43,"2023-09-30":280.43,"2023-12-31":276.17,"2024-03-31":256.94,"2024-06-30":319.04,"2024-09-30":363.55,"2024-12-31":410,"2025-03-31":410,"2025-06-30":410,"2025-09-30":438.75,"2025-12-31":517.13,"2026-03-31":592.98,"2026-06-30":596.76},"price_low":{"2010-06-30":40.35,"2010-09-30":41.73,"2010-12-31":47.46,"2011-03-31":47.46,"2011-06-30":47.46,"2011-09-30":37.49,"2011-12-31":37.3,"2012-03-31":37.3,"2012-06-30":37.3,"2012-09-30":37.3,"2012-12-31":41.63,"2013-03-31":41.63,"2013-06-30":45.25,"2013-09-30":45.25,"2013-12-31":51.97,"2014-03-31":60.01,"2014-06-30":67.21,"2014-09-30":81.79,"2014-12-31":87.46,"2015-03-31":87.46,"2015-06-30":88.74,"2015-09-30":124.21,"2015-12-31":123.59,"2016-03-31":108.87,"2016-06-30":102.11,"2016-09-30":102.11,"2016-12-31":102.11,"2017-03-31":102.11,"2017-06-30":108.89,"2017-09-30":111.68,"2017-12-31":114.6,"2018-03-31":107.39,"2018-06-30":102.9,"2018-09-30":102.9,"2018-12-31":102.51,"2019-03-31":102.51,"2019-06-30":77.51,"2019-09-30":75.32,"2019-12-31":75.32,"2020-03-31":75.32,"2020-06-30":75.32,"2020-09-30":79.19,"2020-12-31":83.14,"2021-03-31":92.74,"2021-06-30":100.45,"2021-09-30":101.87,"2021-12-31":159.5,"2022-03-31":168,"2022-06-30":168,"2022-09-30":168,"2022-12-31":168,"2023-03-31":177.56,"2023-06-30":206.77,"2023-09-30":206.77,"2023-12-31":207.32,"2024-03-31":207.32,"2024-06-30":210.76,"2024-09-30":210.76,"2024-12-31":210.76,"2025-03-31":228.26,"2025-06-30":276.47,"2025-09-30":274.7,"2025-12-31":274.7,"2026-03-31":274.7,"2026-06-30":274.7},"ev_avg":{"2010-06-30":2564689008.673077,"2010-09-30":2726376194.16,"2010-12-31":3013111380.873077,"2011-03-31":3129802370.3175,"2011-06-30":3259990140.632308,"2011-09-30":3199114360.616415,"2011-12-31":2858729192.501923,"2012-03-31":2613005319.138462,"2012-06-30":2272577698.568269,"2012-09-30":2228668331.361538,"2012-12-31":2409203914.049808,"2013-03-31":2412649048.263846,"2013-06-30":2564100002.197115,"2013-09-30":2835675673.593846,"2013-12-31":3311656605.738461,"2014-03-31":3688827516.306345,"2014-06-30":4002782528.492308,"2014-09-30":4148847733.796154,"2014-12-31":4673801181.6675,"2015-03-31":5132645659.199615,"2015-06-30":6201687141.124038,"2015-09-30":6329134148.689424,"2015-12-31":6473420125.19151,"2016-03-31":6062299631.203462,"2016-06-30":5133946267.707692,"2016-09-30":4421127995.630189,"2016-12-31":4150679578.018461,"2017-03-31":4589306402.789622,"2017-06-30":4819738213.338114,"2017-09-30":4782617069.346153,"2017-12-31":5072405632.024616,"2018-03-31":4244525569.307693,"2018-06-30":4138650592.297308,"2018-09-30":4085855699.956538,"2018-12-31":4015700418.886539,"2019-03-31":3501172837.604808,"2019-06-30":3386473557.213078,"2019-09-30":3129197793.987499,"2019-12-31":2915815582.871538,"2020-03-31":2372140996.552308,"2020-06-30":2601558952.732308,"2020-09-30":2915513862.374039,"2020-12-31":3972720330.252831,"2021-03-31":4078955149.224616,"2021-06-30":5548547281.631538,"2021-09-30":6524552956.883654,"2021-12-31":7393079022.669231,"2022-03-31":7327875270.647694,"2022-06-30":7502499016.830191,"2022-09-30":7475342637.657547,"2022-12-31":8033921164.32,"2023-03-31":7978185448.349436,"2023-06-30":9243080610.539623,"2023-09-30":9144516671.626925,"2023-12-31":8613713841.872221,"2024-03-31":7957158507.988697,"2024-06-30":8209633759.718084,"2024-09-30":8989272596.066359,"2024-12-31":10479226923.27881,"2025-03-31":11672336443.291393,"2025-06-30":12186027287.482637,"2025-09-30":11671629988.72424,"2025-12-31":12864483105.2296,"2026-03-31":14681350705.372473,"2026-06-30":17167112222.0247},"shares_out":{"2010-06-30":56393775,"2010-09-30":56778078,"2010-12-31":57555893,"2011-03-31":57990569,"2011-06-30":58314326,"2011-09-30":58334461,"2011-12-31":53609645,"2012-03-31":53682560,"2012-06-30":51704567,"2012-09-30":51162680,"2012-12-31":50165953,"2013-03-31":50245292,"2013-06-30":49840777,"2013-09-30":50177388,"2013-12-31":50388140,"2014-03-31":49658547,"2014-06-30":47230528,"2014-09-30":47436015,"2014-12-31":47107709,"2015-03-31":46370058,"2015-06-30":45693395,"2015-09-30":45583017,"2015-12-31":45760845,"2016-03-31":44884349,"2016-06-30":43732565,"2016-09-30":42662031,"2016-12-31":42965856,"2017-03-31":45052579,"2017-06-30":43436076,"2017-09-30":43206700,"2017-12-31":43239624,"2018-03-31":43435914,"2018-06-30":43562343,"2018-09-30":43586034,"2018-12-31":43588365,"2019-03-31":43805721,"2019-06-30":43848468,"2019-09-30":43880603,"2019-12-31":43884559,"2020-03-31":44002068,"2020-06-30":44356848,"2020-09-30":44439935,"2020-12-31":44507098,"2021-03-31":44788618,"2021-06-30":44890652,"2021-09-30":45021497,"2021-12-31":45107805,"2022-03-31":45287468,"2022-06-30":45489959,"2022-09-30":45563095,"2022-12-31":46032064,"2023-03-31":46698538,"2023-06-30":46913260,"2023-09-30":46981211,"2023-12-31":47040545,"2024-03-31":44204517,"2024-06-30":44421650,"2024-09-30":44615658,"2024-12-31":44831306,"2025-03-31":45074551,"2025-06-30":45215262,"2025-09-30":42902818,"2025-12-31":43643165,"2026-03-31":42156223,"2026-06-30":42676835},"shares_dil":{"2020-12-31":44425000,"2021-03-31":45000000,"2021-06-30":45725000,"2021-09-30":46475000,"2021-12-31":47150000,"2022-03-31":47475000,"2022-06-30":47675000,"2022-09-30":47950000,"2022-12-31":48250000,"2023-03-31":48725000,"2023-06-30":49075000,"2023-09-30":49325000,"2023-12-31":49650000,"2024-03-31":49675000,"2024-06-30":49175000,"2024-09-30":48850000,"2024-12-31":48575000,"2025-03-31":48300000,"2025-06-30":48500000,"2025-09-30":48225000,"2025-12-31":47875000,"2026-03-31":47525000,"2026-06-30":46900000},"rev_ps":{"2020-12-31":33.388858,"2021-03-31":33.468889,"2021-06-30":34.786222,"2021-09-30":35.614847,"2021-12-31":35.747614,"2022-03-31":37.246972,"2022-06-30":37.518616,"2022-09-30":38.790407,"2022-12-31":40.13057,"2023-03-31":40.662904,"2023-06-30":43.013754,"2023-09-30":44.689306,"2023-12-31":46.878147,"2024-03-31":50.292904,"2024-06-30":53.211998,"2024-09-30":56.421699,"2024-12-31":59.236233,"2025-03-31":61.989648,"2025-06-30":63.459794,"2025-09-30":64.870918,"2025-12-31":66.479373,"2026-03-31":66.697528,"2026-06-30":67.260128},"ebitda_ps":{"2020-12-31":14.485087,"2021-03-31":9.157778,"2021-06-30":10.79497,"2021-09-30":10.797203,"2021-12-31":12.848356,"2022-03-31":20.19168,"2022-06-30":19.68537,"2022-09-30":21.368092,"2022-12-31":21.367876,"2023-03-31":21.102104,"2023-06-30":23.22975,"2023-09-30":23.377598,"2023-12-31":24.936556,"2024-03-31":26.405637,"2024-06-30":26.92425,"2024-09-30":27.551689,"2024-12-31":29.840453,"2025-03-31":30.658385,"2025-06-30":31.501031,"2025-09-30":32.680145,"2025-12-31":32.962924,"2026-03-31":32.065229,"2026-06-30":31.840085},"ebit_ps":{"2020-12-31":13.361846,"2021-03-31":8.046667,"2021-06-30":9.70585,"2021-09-30":9.712749,"2021-12-31":11.790032,"2022-03-31":19.1406,"2022-06-30":18.632407,"2022-09-30":20.31074,"2022-12-31":20.304663,"2023-03-31":20.032837,"2023-06-30":22.164035,"2023-09-30":22.309174,"2023-12-31":23.865055,"2024-03-31":25.300453,"2024-06-30":25.689883,"2024-09-30":26.190379,"2024-12-31":28.347916,"2025-03-31":29.057971,"2025-06-30":29.857732,"2025-09-30":30.969414,"2025-12-31":31.174935,"2026-03-31":30.205155,"2026-06-30":29.889126},"eps_basic":{"2011-03-31":1.82,"2011-06-30":2.42,"2011-09-30":3.17,"2011-12-31":3.79,"2012-03-31":4.83,"2012-06-30":4.93,"2012-09-30":5,"2012-12-31":5.86,"2013-03-31":5.78,"2013-06-30":6.01,"2013-09-30":5.74,"2013-12-31":3.49,"2014-03-31":4.98,"2014-06-30":5.73,"2014-09-30":3.95,"2014-12-31":6.99,"2015-03-31":3.9,"2015-06-30":3.7,"2015-09-30":14.43,"2015-12-31":14.28,"2016-03-31":19.83,"2016-06-30":22.33,"2016-09-30":15.88,"2016-12-31":16.2,"2017-03-31":15.02,"2017-06-30":9.12,"2017-09-30":11.74,"2017-12-31":9.57,"2018-03-31":11.21,"2018-06-30":16.47,"2018-09-30":12.54,"2018-12-31":13.6,"2019-03-31":-3.37,"2019-06-30":-2.7,"2019-09-30":-2.12,"2019-12-31":-2.42,"2020-03-31":12.04,"2020-06-30":9.79,"2020-09-30":10.63},"eps":{"2011-03-31":1.69,"2011-06-30":2.25,"2011-09-30":2.97,"2011-12-31":3.59,"2012-03-31":4.62,"2012-06-30":4.78,"2012-09-30":4.86,"2012-12-31":5.69,"2013-03-31":5.59,"2013-06-30":5.77,"2013-09-30":5.48,"2013-12-31":3.28,"2014-03-31":4.52,"2014-06-30":5.1,"2014-09-30":3.4,"2014-12-31":6.17,"2015-03-31":3.38,"2015-06-30":3.19,"2015-09-30":12.96,"2015-12-31":12.89,"2016-03-31":18.09,"2016-06-30":20.57,"2016-09-30":14.83,"2016-12-31":15.16,"2017-03-31":14.21,"2017-06-30":8.57,"2017-09-30":11.34,"2017-12-31":9.34,"2018-03-31":11.02,"2018-06-30":16.25,"2018-09-30":12.4,"2018-12-31":13.45,"2019-03-31":-3.44,"2019-06-30":-2.76,"2019-09-30":-2.17,"2019-12-31":-2.45,"2020-03-31":11.99,"2020-06-30":9.74,"2020-09-30":10.57,"2020-12-31":11.54,"2021-03-31":9.03,"2021-06-30":10.27,"2021-09-30":9.85,"2021-12-31":10.06,"2022-03-31":14.48,"2022-06-30":13.24,"2022-09-30":14.73,"2022-12-31":15,"2023-03-31":14.83,"2023-06-30":17.66,"2023-09-30":18.13,"2023-12-31":19.84,"2024-03-31":21.15,"2024-06-30":21.76,"2024-09-30":22.77,"2024-12-31":24.6,"2025-03-31":25.06,"2025-06-30":25.62,"2025-09-30":26.39,"2025-12-31":27.9,"2026-03-31":27.09,"2026-06-30":27.95},"cfo_ps":{"2020-12-31":17.010692,"2021-03-31":14.02,"2021-06-30":13.45216,"2021-09-30":11.830016,"2021-12-31":12.687169,"2022-03-31":16.789889,"2022-06-30":16.274777,"2022-09-30":17.703858,"2022-12-31":16.632124,"2023-03-31":18.237045,"2023-06-30":17.685176,"2023-09-30":19.371515,"2023-12-31":19.697885,"2024-03-31":19.722194,"2024-06-30":22.482969,"2024-09-30":23.267144,"2024-12-31":27.320638,"2025-03-31":29.229814,"2025-06-30":28.274227,"2025-09-30":32.26957,"2025-12-31":32.609922,"2026-03-31":32.894266,"2026-06-30":35.93177},"fcf_ps":{"2020-12-31":15.675858,"2021-03-31":12.755556,"2021-06-30":12.249317,"2021-09-30":10.485207,"2021-12-31":10.125133,"2022-03-31":14.184308,"2022-06-30":13.665443,"2022-09-30":14.160584,"2022-12-31":13.75544,"2023-03-31":14.817855,"2023-06-30":13.72593,"2023-09-30":15.495185,"2023-12-31":15.057402,"2024-03-31":15.146452,"2024-06-30":17.852567,"2024-09-30":18.384852,"2024-12-31":22.246011,"2025-03-31":23.36646,"2025-06-30":22.082474,"2025-09-30":23.263867,"2025-12-31":21.737859,"2026-03-31":21.397159,"2026-06-30":23.304904},"cash_ps":{"2010-06-30":5.061002,"2010-09-30":3.701886,"2010-12-31":4.381167,"2011-03-31":4.982931,"2011-06-30":5.506726,"2011-09-30":5.896755,"2011-12-31":3.034454,"2012-03-31":2.918378,"2012-06-30":3.036734,"2012-09-30":5.148773,"2012-12-31":3.070409,"2013-03-31":5.216927,"2013-06-30":6.89295,"2013-09-30":6.421817,"2013-12-31":5.534814,"2014-03-31":8.332785,"2014-06-30":5.484715,"2014-09-30":10.483406,"2014-12-31":8.442291,"2015-03-31":9.19794,"2015-06-30":5.566647,"2015-09-30":16.787063,"2015-12-31":18.177068,"2016-03-31":18.866264,"2016-06-30":19.150489,"2016-09-30":22.338365,"2016-12-31":24.456629,"2017-03-31":25.665567,"2017-06-30":25.674511,"2017-09-30":28.021117,"2017-12-31":21.44792,"2018-03-31":28.934582,"2018-06-30":27.845151,"2018-09-30":28.394416,"2018-12-31":32.483439,"2019-03-31":36.641333,"2019-06-30":40.735745,"2019-09-30":35.778907,"2019-12-31":33.85929,"2020-03-31":35.100623,"2020-06-30":35.185097,"2020-09-30":35.564858,"2020-12-31":41.229379,"2021-03-31":38.65491,"2021-06-30":43.828724,"2021-09-30":44.432108,"2021-12-31":42.801905,"2022-03-31":50.073455,"2022-06-30":49.575776,"2022-09-30":57.406109,"2022-12-31":61.667884,"2023-03-31":61.316695,"2023-06-30":57.10539,"2023-09-30":61.205319,"2023-12-31":63.649348,"2024-03-31":61.256183,"2024-06-30":66.893058,"2024-09-30":74.559026,"2024-12-31":72.873184,"2025-03-31":73.684594,"2025-06-30":67.426348,"2025-09-30":64.508583,"2025-12-31":66.913112,"2026-03-31":51.088543,"2026-06-30":62.382789},"bvps":{"2010-06-30":13.872116,"2010-09-30":14.807317,"2010-12-31":15.357003,"2011-03-31":15.937229,"2011-06-30":17.188624,"2011-09-30":18.599109,"2011-12-31":17.692488,"2012-03-31":19.087186,"2012-06-30":19.526302,"2012-09-30":20.734469,"2012-12-31":21.607902,"2013-03-31":22.901728,"2013-06-30":23.382922,"2013-09-30":25.114898,"2013-12-31":24.991476,"2014-03-31":26.491854,"2014-06-30":24.854793,"2014-09-30":24.883604,"2014-12-31":26.372669,"2015-03-31":23.541549,"2015-06-30":22.770753,"2015-09-30":32.180187,"2015-12-31":34.714219,"2016-03-31":38.138016,"2016-06-30":41.30103,"2016-09-30":43.099214,"2016-12-31":43.087702,"2017-03-31":45.841993,"2017-06-30":40.889974,"2017-09-30":47.906922,"2017-12-31":48.608193,"2018-03-31":54.54933,"2018-06-30":58.894904,"2018-09-30":61.781258,"2018-12-31":63.975788,"2019-03-31":52.938291,"2019-06-30":58.346394,"2019-09-30":61.890672,"2019-12-31":63.357137,"2020-03-31":67.008214,"2020-06-30":69.745713,"2020-09-30":73.877246,"2020-12-31":76.284461,"2021-03-31":76.925794,"2021-06-30":81.074786,"2021-09-30":85.063809,"2021-12-31":87.765299,"2022-03-31":92.217564,"2022-06-30":94.93084,"2022-09-30":100.129282,"2022-12-31":104.203453,"2023-03-31":109.707931,"2023-06-30":115.340524,"2023-09-30":121.582647,"2023-12-31":127.226417,"2024-03-31":120.759152,"2024-06-30":128.252778,"2024-09-30":136.743472,"2024-12-31":143.738842,"2025-03-31":151.020916,"2025-06-30":158.654394,"2025-09-30":153.607625,"2025-12-31":162.595907,"2026-03-31":139.981706,"2026-06-30":149.97129},"tbvps":{"2010-06-30":13.872116,"2010-09-30":14.807317,"2010-12-31":15.357003,"2011-03-31":15.937229,"2011-06-30":17.188624,"2011-09-30":18.599109,"2011-12-31":17.692488,"2012-03-31":19.087186,"2012-06-30":19.526302,"2012-09-30":20.734469,"2012-12-31":21.607902,"2013-03-31":22.901728,"2013-06-30":23.382922,"2013-09-30":25.114898,"2013-12-31":24.991476,"2014-03-31":26.491854,"2014-06-30":24.854793,"2014-09-30":24.883604,"2014-12-31":26.372669,"2015-03-31":23.541549,"2015-06-30":22.770753,"2015-09-30":32.180187,"2015-12-31":34.714219,"2016-03-31":38.138016,"2016-06-30":41.30103,"2016-09-30":43.099214,"2016-12-31":43.087702,"2017-03-31":45.841993,"2017-06-30":40.889974,"2017-09-30":47.906922,"2017-12-31":48.608193,"2018-03-31":54.54933,"2018-06-30":58.894904,"2018-09-30":61.781258,"2018-12-31":63.975788,"2019-03-31":52.938291,"2019-06-30":58.346394,"2019-09-30":61.890672,"2019-12-31":63.357137,"2020-03-31":67.008214,"2020-06-30":69.745713,"2020-09-30":73.877246,"2020-12-31":76.284461,"2021-03-31":76.925794,"2021-06-30":81.074786,"2021-09-30":85.063809,"2021-12-31":87.765299,"2022-03-31":92.217564,"2022-06-30":94.93084,"2022-09-30":100.129282,"2022-12-31":104.203453,"2023-03-31":109.707931,"2023-06-30":115.340524,"2023-09-30":121.582647,"2023-12-31":127.226417,"2024-03-31":120.759152,"2024-06-30":128.252778,"2024-09-30":136.743472,"2024-12-31":143.738842,"2025-03-31":151.020916,"2025-06-30":158.654394,"2025-09-30":153.607625,"2025-12-31":162.595907,"2026-03-31":139.981706,"2026-06-30":149.97129},"buyback_ps":{"2023-12-31":0,"2024-03-31":20.130851,"2024-06-30":20.335536,"2024-09-30":20.470829,"2024-12-31":20.586722,"2025-03-31":0,"2025-06-30":0,"2025-09-30":20.736133,"2025-12-31":20.887728,"2026-03-31":52.603893,"2026-06-30":53.304904},"fcf_margin":{"2011-06-30":34.127161,"2011-09-30":27.491028,"2011-12-31":28.82426,"2012-03-31":20.959121,"2012-06-30":18.901769,"2012-09-30":20.767502,"2012-12-31":23.111947,"2013-03-31":32.170914,"2013-06-30":33.906012,"2013-09-30":36.04299,"2013-12-31":35.215992,"2014-03-31":33.741456,"2014-06-30":20.399403,"2014-09-30":25.220278,"2014-12-31":23.895669,"2015-03-31":24.202804,"2015-06-30":31.502734,"2015-09-30":30.371526,"2015-12-31":22.718574,"2016-03-31":23.214356,"2016-06-30":27.214414,"2016-09-30":28.275354,"2016-12-31":37.878409,"2017-03-31":43.666812,"2017-06-30":38.798015,"2017-09-30":38.94346,"2017-12-31":22.483046,"2018-03-31":23.555046,"2018-06-30":27.943116,"2018-09-30":26.111858,"2018-12-31":36.490969,"2019-03-31":-18.523607,"2019-06-30":-20.27707,"2019-09-30":-22.019617,"2019-12-31":-20.037272,"2020-03-31":39.084922,"2020-06-30":41.721993,"2020-09-30":46.846399,"2020-12-31":46.94937,"2021-03-31":38.111679,"2021-06-30":35.213127,"2021-09-30":29.440551,"2021-12-31":28.323939,"2022-03-31":38.081773,"2022-06-30":36.423101,"2022-09-30":36.505376,"2022-12-31":34.276713,"2023-03-31":36.440721,"2023-06-30":31.910559,"2023-09-30":34.673139,"2023-12-31":32.120301,"2024-03-31":30.116479,"2024-06-30":33.549891,"2024-09-30":32.584718,"2024-12-31":37.554737,"2025-03-31":37.694132,"2025-06-30":34.797583,"2025-09-30":35.861782,"2025-12-31":32.698652,"2026-03-31":32.080888,"2026-06-30":34.648914}},"masked":{"pe":{"annual":{"2008-12-31":"a loss per share","2019-12-31":"a loss per share"},"ttm":{"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"}},"pe_avg":{"annual":{"2008-12-31":"a loss per share","2019-12-31":"a loss per share"},"ttm":{"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"}},"pe_high":{"annual":{"2008-12-31":"a loss per share","2019-12-31":"a loss per share"},"ttm":{"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"}},"pe_low":{"annual":{"2008-12-31":"a loss per share","2019-12-31":"a loss per share"},"ttm":{"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"}},"ebit_int":{"annual":{"2008-12-31":"an operating loss","2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"ebitda_int":{"annual":{"2008-12-31":"negative EBITDA","2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2008-12-31":"negative EBITDA","2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"pfcf":{"annual":{"2008-12-31":"negative free cash flow","2019-12-31":"negative free cash flow"},"ttm":{"2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2008-12-31":"negative free cash flow","2019-12-31":"negative free cash flow"},"ttm":{"2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2008-12-31":"negative free cash flow","2019-12-31":"negative free cash flow"},"ttm":{"2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2008-12-31":"negative free cash flow","2019-12-31":"negative free cash flow"},"ttm":{"2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow"}},"pcf":{"annual":{"2008-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow"},"ttm":{"2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2008-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow"},"ttm":{"2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2008-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow"},"ttm":{"2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2008-12-31":"negative operating cash flow","2019-12-31":"negative operating cash flow"},"ttm":{"2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow"}},"peg":{"annual":{"2019-12-31":"a loss per share"},"ttm":{"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"}},"tax_rate_pct":{"annual":{"2019-12-31":"a loss"},"ttm":{"2019-03-31":"a loss","2019-06-30":"a loss","2019-09-30":"a loss","2019-12-31":"a loss"}},"ev_ebit":{"annual":{"2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"debt_ebit":{"annual":{"2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"evb_avg":{"annual":{"2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"evb_high":{"annual":{"2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"evb_low":{"annual":{"2019-12-31":"an operating loss"},"ttm":{"2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2019-12-31":"negative EBITDA"},"ttm":{"2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow"},"ttm":{"2019-03-31":"negative free cash flow","2019-06-30":"negative free cash flow","2019-09-30":"negative free cash flow","2019-12-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2019-12-31":"negative operating cash flow"},"ttm":{"2019-03-31":"negative operating cash flow","2019-06-30":"negative operating cash flow","2019-09-30":"negative operating cash flow","2019-12-31":"negative operating cash flow"}}}}