{"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":"XYZ","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":{"2016-12-31":-31.652802,"2017-12-31":-9.220352,"2018-12-31":-4.033178,"2019-12-31":26.481343,"2020-12-31":9.69404,"2021-12-31":5.585225,"2022-12-31":-5.276679,"2023-12-31":0.054413,"2024-12-31":14.498578,"2025-12-31":6.006762},"roa":{"2016-12-31":-16.29431,"2017-12-31":-3.69637,"2018-12-31":-1.406399,"2019-12-31":9.587143,"2020-12-31":2.955521,"2021-12-31":1.335834,"2022-12-31":-2.331273,"2023-12-31":0.03035,"2024-12-31":8.299936,"2025-12-31":3.421143},"roc":{"2016-12-31":-24.84002,"2017-12-31":-4.976327,"2018-12-31":-1.82775,"2019-12-31":1.128039,"2020-12-31":-0.442753,"2021-12-31":1.810165,"2022-12-31":-3.883679,"2023-12-31":-0.850027,"2024-12-31":2.646249,"2025-12-31":4.416053},"roic":{"2016-12-31":-242.755825,"2017-12-31":-24.963924,"2018-12-31":-4.923888,"2019-12-31":2.622712,"2020-12-31":-1.240305,"2021-12-31":5.198736,"2022-12-31":-5.953786,"2023-12-31":-1.094514,"2024-12-31":3.50658,"2025-12-31":5.850322},"gross_margin":{"2014-12-31":26.590935,"2015-12-31":29.202489,"2016-12-31":33.711647,"2017-12-31":37.904702,"2018-12-31":39.527897,"2019-12-31":40.090909,"2020-12-31":28.780064,"2021-12-31":25.025606,"2022-12-31":34.177693,"2023-12-31":34.244457,"2024-12-31":36.851774,"2025-12-31":42.820802},"ebitda_margin":{"2014-12-31":-15.514731,"2015-12-31":-11.587871,"2016-12-31":-7.766511,"2017-12-31":-0.764456,"2018-12-31":0.738196,"2019-12-31":2.167285,"2020-12-31":0.688565,"2021-12-31":1.675248,"2022-12-31":-1.619985,"2023-12-31":0.591911,"2024-12-31":5.258701,"2025-12-31":8.58875},"op_margin":{"2014-12-31":-17.700825,"2015-12-31":-13.768094,"2016-12-31":-9.975473,"2017-12-31":-2.448049,"2018-12-31":-1.110128,"2019-12-31":0.563424,"2020-12-31":-0.198103,"2021-12-31":0.912237,"2022-12-31":-3.562324,"2023-12-31":-1.27233,"2024-12-31":3.69937,"2025-12-31":7.061372},"incr_op_margin":{"2015-12-31":-5.748502,"2016-12-31":0.906923,"2017-12-31":22.994984,"2018-12-31":1.622992,"2019-12-31":4.463363,"2020-12-31":-0.948396,"2021-12-31":2.204009,"2022-12-31":606.131959,"2023-12-31":7.885268,"2024-12-31":53.103748,"2025-12-31":1123.611455},"pretax_margin":{"2014-12-31":-17.955121,"2015-12-31":-13.895391,"2016-12-31":-9.929825,"2017-12-31":-2.830029,"2018-12-31":-1.095363,"2019-12-31":8.024037,"2020-12-31":2.273917,"2021-12-31":0.89157,"2022-12-31":-3.224563,"2023-12-31":-0.132978,"2024-12-31":5.626429,"2025-12-31":6.984927},"net_margin":{"2014-12-31":-18.124494,"2015-12-31":-14.191022,"2016-12-31":-10.042014,"2017-12-31":-2.836758,"2018-12-31":-1.165886,"2019-12-31":7.965334,"2020-12-31":2.243783,"2021-12-31":0.941521,"2022-12-31":-3.084416,"2023-12-31":0.044589,"2024-12-31":12.01045,"2025-12-31":5.396599},"common_margin":{"2014-12-31":-18.124494,"2015-12-31":-16.732222,"2016-12-31":-10.042014,"2017-12-31":-2.836758,"2018-12-31":-1.165886,"2019-12-31":7.965334,"2020-12-31":2.243783,"2021-12-31":0.941521,"2022-12-31":-3.084416,"2023-12-31":0.044589,"2024-12-31":12.01045,"2025-12-31":5.396599},"tax_rate_pct":{"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":0.731598,"2020-12-31":1.325202,"2021-12-31":-0.866241,"2022-12-31":null,"2023-12-31":27.516042,"2024-12-31":-111.213834,"2025-12-31":22.823746},"total_debt":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":358572000,"2018-12-31":899695000,"2019-12-31":938832000,"2020-12-31":3051018000,"2021-12-31":5057196000,"2022-12-31":5908491000,"2023-12-31":5728008000,"2024-12-31":7587116000,"2025-12-31":8653901000},"st_debt":{"2019-12-31":0,"2020-12-31":464094000,"2021-12-31":497533000,"2022-12-31":16840000},"lt_debt":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":358572000,"2018-12-31":899695000,"2019-12-31":938832000,"2020-12-31":2586924000,"2021-12-31":4559208000,"2022-12-31":4109829000},"debt_ebitda":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":36.953013,"2019-12-31":9.19027,"2020-12-31":46.653791,"2021-12-31":17.092686,"2022-12-31":null,"2023-12-31":44.156366,"2024-12-31":5.981388,"2025-12-31":4.164664},"net_debt_ebitda":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":-9.219575,"2019-12-31":-5.880691,"2020-12-31":-12.265884,"2021-12-31":-0.864423,"2022-12-31":null,"2023-12-31":5.639357,"2024-12-31":-0.384824,"2025-12-31":1.005714},"debt_ebit":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":35.351583,"2020-12-31":null,"2021-12-31":31.389319,"2022-12-31":null,"2023-12-31":null,"2024-12-31":8.502618,"2025-12-31":5.065483},"net_debt_ebit":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":-22.620853,"2020-12-31":null,"2021-12-31":-1.587442,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-0.547032,"2025-12-31":1.223251},"equity_assets":{"2015-12-31":56.779604,"2016-12-31":47.562413,"2017-12-31":35.950431,"2018-12-31":34.150965,"2019-12-31":37.682988,"2020-12-31":27.170124,"2021-12-31":21.780757,"2022-12-31":54.912295,"2023-12-31":56.598594,"2024-12-31":57.828501,"2025-12-31":56.142456},"ltd_equity":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":45.600528,"2018-12-31":80.293993,"2019-12-31":54.740795,"2020-12-31":96.470536,"2021-12-31":139.303697,"2022-12-31":23.862613},"ltd_capital":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":31.31893,"2018-12-31":44.535035,"2019-12-31":35.3758,"2020-12-31":45.126642,"2021-12-31":54.732054,"2022-12-31":17.767339},"ltd_assets":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":16.393587,"2018-12-31":27.421173,"2019-12-31":20.627967,"2020-12-31":26.211165,"2021-12-31":30.3414,"2022-12-31":13.103509},"debt_equity":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":45.600528,"2018-12-31":80.293993,"2019-12-31":54.740795,"2020-12-31":113.777345,"2021-12-31":154.519403,"2022-12-31":34.306059,"2023-12-31":30.638832,"2024-12-31":35.673971,"2025-12-31":38.974026},"debt_capital":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":31.31893,"2018-12-31":44.535035,"2019-12-31":35.3758,"2020-12-31":53.222358,"2021-12-31":60.710265,"2022-12-31":25.543195,"2023-12-31":23.453081,"2024-12-31":26.293895,"2025-12-31":28.044108},"debt_assets":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":16.393587,"2018-12-31":27.421173,"2019-12-31":20.627967,"2020-12-31":30.913446,"2021-12-31":33.655496,"2022-12-31":18.838244,"2023-12-31":17.341148,"2024-12-31":20.629723,"2025-12-31":21.880975},"net_debt_equity":{"2015-12-31":-0.908042,"2016-12-31":-0.888533,"2017-12-31":-0.645373,"2018-12-31":-0.200329,"2019-12-31":-0.350277,"2020-12-31":-0.299135,"2021-12-31":-0.078145,"2022-12-31":0.016399,"2023-12-31":0.03913,"2024-12-31":-0.022952,"2025-12-31":0.094117},"net_debt_capital":{"2015-12-31":-90.804215,"2016-12-31":-88.853308,"2017-12-31":-44.3249,"2018-12-31":-11.111249,"2019-12-31":-22.636349,"2020-12-31":-13.992845,"2021-12-31":-3.070281,"2022-12-31":1.221017,"2023-12-31":2.995271,"2024-12-31":-1.691666,"2025-12-31":6.772302},"ebitda":{"2014-12-31":-131905000,"2015-12-31":-146832000,"2016-12-31":-132708000,"2017-12-31":-16927000,"2018-12-31":24347000,"2019-12-31":102155000,"2020-12-31":65397000,"2021-12-31":295869000,"2022-12-31":-284009000,"2023-12-31":129721000,"2024-12-31":1268454000,"2025-12-31":2077935000},"ebitda_capex":{"2014-12-31":-160699000,"2015-12-31":-184264000,"2016-12-31":-158141000,"2017-12-31":-43024000,"2018-12-31":-36856000,"2019-12-31":39657000,"2020-12-31":-73005000,"2021-12-31":161549000,"2022-12-31":-454824000,"2023-12-31":-21430000,"2024-12-31":1114507000,"2025-12-31":1922897000},"ebit":{"2014-12-31":-150491000,"2015-12-31":-174458000,"2016-12-31":-170453000,"2017-12-31":-54206000,"2018-12-31":-36614000,"2019-12-31":26557000,"2020-12-31":-18815000,"2021-12-31":161112000,"2022-12-31":-624532000,"2023-12-31":-278839000,"2024-12-31":892327000,"2025-12-31":1708406000},"cash_ratio":{"2015-12-31":1.38039,"2016-12-31":0.886516,"2017-12-31":0.890241,"2018-12-31":1.1037,"2019-12-31":0.908794,"2020-12-31":0.933852,"2021-12-31":0.812912,"2022-12-31":0.667027,"2023-12-31":0.562472,"2024-12-31":0.944827,"2025-12-31":0.632107},"current_ratio":{"2015-12-31":2.111187,"2016-12-31":1.734177,"2017-12-31":1.827965,"2018-12-31":2.073461,"2019-12-31":1.900614,"2020-12-31":1.881104,"2021-12-31":1.778161,"2022-12-31":1.852318,"2023-12-31":2.005922,"2024-12-31":2.326041,"2025-12-31":2.201066},"quick_ratio":{"2015-12-31":1.394776,"2016-12-31":0.897237,"2017-12-31":0.899087,"2018-12-31":1.125686,"2019-12-31":0.928783,"2020-12-31":0.944021,"2021-12-31":0.826637,"2022-12-31":0.683686,"2023-12-31":0.57765,"2024-12-31":1.255327,"2025-12-31":0.912192},"cfo_avg_cl":{"2016-12-31":0.050744,"2017-12-31":0.164757,"2018-12-31":0.296359,"2019-12-31":0.241559,"2020-12-31":0.059486,"2021-12-31":0.159041,"2022-12-31":0.0235,"2023-12-31":0.01166,"2024-12-31":0.195911,"2025-12-31":0.272535},"cfo_liab":{"2015-12-31":0.05462,"2016-12-31":0.036415,"2017-12-31":0.091161,"2018-12-31":0.136578,"2019-12-31":0.115517,"2020-12-31":0.024083,"2021-12-31":0.072385,"2022-12-31":0.012464,"2023-12-31":0.007041,"2024-12-31":0.109849,"2025-12-31":0.14843},"cfo_capex":{"2014-12-31":-3.902862,"2015-12-31":0.564303,"2016-12-31":0.909488,"2017-12-31":4.893704,"2018-12-31":4.821332,"2019-12-31":5.242248,"2020-12-31":1.250777,"2021-12-31":6.312016,"2022-12-31":1.029787,"2023-12-31":0.667948,"2024-12-31":11.090505,"2025-12-31":16.639237},"wc":{"2015-12-31":371361000,"2016-12-31":423961000,"2017-12-31":805467000,"2018-12-31":1093364000,"2019-12-31":1525716000,"2020-12-31":3635525000,"2021-12-31":5085824000,"2022-12-31":7188889000,"2023-12-31":8935653000,"2024-12-31":11333403000,"2025-12-31":12472420000},"wc_assets":{"2015-12-31":41.503422,"2016-12-31":34.998704,"2017-12-31":36.82522,"2018-12-31":33.323875,"2019-12-31":33.522951,"2020-12-31":36.835773,"2021-12-31":33.846015,"2022-12-31":22.920581,"2023-12-31":27.052071,"2024-12-31":30.816053,"2025-12-31":31.535918},"cash_assets":{"2015-12-31":51.558274,"2016-12-31":42.260778,"2017-12-31":39.59502,"2018-12-31":34.262607,"2019-12-31":33.827438,"2020-12-31":39.04099,"2021-12-31":35.357545,"2022-12-31":17.937738,"2023-12-31":15.126452,"2024-12-31":21.956974,"2025-12-31":16.596993},"cash_debt":{"2017-12-31":2.415275,"2018-12-31":1.249495,"2019-12-31":1.639882,"2020-12-31":1.262913,"2021-12-31":1.050573,"2022-12-31":0.952198,"2023-12-31":0.872287,"2024-12-31":1.064337,"2025-12-31":0.758512},"fcf_debt":{"2017-12-31":0.283385,"2018-12-31":0.259951,"2019-12-31":0.282406,"2020-12-31":0.011376,"2021-12-31":0.141088,"2022-12-31":0.000861,"2023-12-31":-0.008762,"2024-12-31":0.204742,"2025-12-31":0.280183},"liab_equity":{"2015-12-31":0.761196,"2016-12-31":1.102501,"2017-12-31":1.781608,"2018-12-31":1.928175,"2019-12-31":1.653717,"2020-12-31":2.680513,"2021-12-31":3.578763,"2022-12-31":0.819432,"2023-12-31":0.766958,"2024-12-31":0.730801,"2025-12-31":0.782732},"altman_z":{"2015-12-31":3.782658,"2016-12-31":4.862979,"2017-12-31":6.46579,"2018-12-31":7.285531,"2019-12-31":7.590777,"2020-12-31":10.115413,"2021-12-31":5.765762,"2022-12-31":2.289627,"2023-12-31":2.925291,"2024-12-31":3.283827,"2025-12-31":2.662324},"ar_turnover":{"2016-12-31":310.704791,"2017-12-31":299.284044,"2018-12-31":212.792477,"2019-12-31":167.573237,"2020-12-31":250.51971,"2021-12-31":268.280947,"2022-12-31":152.309517,"2023-12-31":159.194158,"2024-12-31":17.299752,"2025-12-31":8.699156},"dso":{"2016-12-31":1.174749,"2017-12-31":1.219577,"2018-12-31":1.715286,"2019-12-31":2.178152,"2020-12-31":1.456971,"2021-12-31":1.360514,"2022-12-31":2.396436,"2023-12-31":2.292798,"2024-12-31":21.098568,"2025-12-31":41.958095},"inv_turnover":{"2016-12-31":88.532359,"2017-12-31":90.157503,"2018-12-31":87.854682,"2019-12-31":74.009042,"2020-12-31":124.327629,"2021-12-31":191.644366,"2022-12-31":132.062588,"2023-12-31":138.698142,"2024-12-31":141.635868,"2025-12-31":105.076196},"dio":{"2016-12-31":4.122786,"2017-12-31":4.048471,"2018-12-31":4.154588,"2019-12-31":4.93183,"2020-12-31":2.935792,"2021-12-31":1.904569,"2022-12-31":2.763841,"2023-12-31":2.631614,"2024-12-31":2.577031,"2025-12-31":3.47367},"ap_turnover":{"2016-12-31":71.982651,"2017-12-31":93.645292},"dpo":{"2016-12-31":5.070666,"2017-12-31":3.897687},"ccc":{"2016-12-31":0.226869,"2017-12-31":1.370361},"inv_to_cash":{"2016-12-31":5.297535,"2017-12-31":5.268048,"2018-12-31":5.869874,"2019-12-31":7.109982,"2020-12-31":4.392763,"2021-12-31":3.265083,"2022-12-31":5.160277,"2023-12-31":4.924412,"2024-12-31":23.675599,"2025-12-31":45.431765},"inventories":{"2015-12-31":11864000,"2016-12-31":13724000,"2017-12-31":16777000,"2018-12-31":28627000,"2019-12-31":47683000,"2020-12-31":61129000,"2021-12-31":77058000,"2022-12-31":97703000,"2023-12-31":110097000,"2024-12-31":104990000,"2025-12-31":158319000},"asset_turnover":{"2016-12-31":1.622614,"2017-12-31":1.303026,"2018-12-31":1.206291,"2019-12-31":1.203609,"2020-12-31":1.317205,"2021-12-31":1.418804,"2022-12-31":0.755823,"2023-12-31":0.680655,"2024-12-31":0.69106,"2025-12-31":0.633944},"mcap":{"2015-12-31":2231818820,"2016-12-31":4655394650,"2017-12-31":13151856480,"2018-12-31":22668190970,"2019-12-31":29735648800,"2020-12-31":104938825880,"2021-12-31":81042326290,"2022-12-31":36381155160,"2023-12-31":47494756400,"2024-12-31":54086786100,"2025-12-31":40540525420},"ev_cash":{"2015-12-31":461329000,"2016-12-31":511931000,"2017-12-31":866050000,"2018-12-31":1124164000,"2019-12-31":1539574000,"2020-12-31":3853170000,"2021-12-31":5312952000,"2022-12-31":5626053000,"2023-12-31":4996465000,"2024-12-31":8075247000,"2025-12-31":6564092000},"ev_pref":{"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":{"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":40734000,"2022-12-31":28476000,"2023-12-31":-2420000,"2024-12-31":-32970000,"2025-12-31":-34396000},"ev_debt":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":358572000,"2018-12-31":899695000,"2019-12-31":938832000,"2020-12-31":3051018000,"2021-12-31":5057196000,"2022-12-31":5908491000,"2023-12-31":5728008000,"2024-12-31":7587116000,"2025-12-31":8653901000},"ev":{"2015-12-31":1770489820,"2016-12-31":4143463650,"2017-12-31":12644378480,"2018-12-31":22443721970,"2019-12-31":29134906800,"2020-12-31":104136673880,"2021-12-31":80827304290,"2022-12-31":36692069160,"2023-12-31":48223879400,"2024-12-31":53565685100,"2025-12-31":42595938420},"capital":{"2015-12-31":508048000,"2016-12-31":576153000,"2017-12-31":1144905000,"2018-12-31":2020196000,"2019-12-31":2653882000,"2020-12-31":5732587000,"2021-12-31":8330051000,"2022-12-31":23131370000,"2023-12-31":24423264000,"2024-12-31":28855048000,"2025-12-31":30858179000},"debt_capital_ev":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":31.31893,"2018-12-31":44.535035,"2019-12-31":35.3758,"2020-12-31":53.222358,"2021-12-31":60.710265,"2022-12-31":25.543195,"2023-12-31":23.453081,"2024-12-31":26.293895,"2025-12-31":28.044108},"debt_ev":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0.028358,"2018-12-31":0.040087,"2019-12-31":0.032224,"2020-12-31":0.029298,"2021-12-31":0.062568,"2022-12-31":0.161029,"2023-12-31":0.118779,"2024-12-31":0.141641,"2025-12-31":0.203163},"ev_sales":{"2015-12-31":1.397257,"2016-12-31":2.424892,"2017-12-31":5.710449,"2018-12-31":6.804887,"2019-12-31":6.181162,"2020-12-31":10.964551,"2021-12-31":4.576546,"2022-12-31":2.092912,"2023-12-31":2.200434,"2024-12-31":2.220703,"2025-12-31":1.760622},"ev_ebitda":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":921.827,"2019-12-31":285.202945,"2020-12-31":1592.376927,"2021-12-31":273.186121,"2022-12-31":null,"2023-12-31":371.750753,"2024-12-31":42.229111,"2025-12-31":20.499168},"ev_ebit":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":1097.070708,"2020-12-31":null,"2021-12-31":501.683948,"2022-12-31":null,"2023-12-31":null,"2024-12-31":60.02921,"2025-12-31":24.933147},"ev_cfo":{"2015-12-31":83.818104,"2016-12-31":179.130329,"2017-12-31":99.007748,"2018-12-31":76.059787,"2019-12-31":88.926249,"2020-12-31":601.563595,"2021-12-31":95.334329,"2022-12-31":208.592629,"2023-12-31":477.648591,"2024-12-31":31.373582,"2025-12-31":16.511884},"ev_fcf":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":124.435397,"2018-12-31":95.963784,"2019-12-31":109.888308,"2020-12-31":3000.365157,"2021-12-31":113.281249,"2022-12-31":7211.49158,"2023-12-31":null,"2024-12-31":34.4828,"2025-12-31":17.567683},"mcap_dil":{"2015-12-31":2231818820,"2016-12-31":4655394650,"2017-12-31":13151856480,"2018-12-31":22668190970,"2019-12-31":29735648800,"2020-12-31":104938825880,"2021-12-31":81042326290,"2022-12-31":36381155160,"2023-12-31":47494756400,"2024-12-31":54086786100,"2025-12-31":40540525420},"ev_dil":{"2015-12-31":1770489820,"2016-12-31":4143463650,"2017-12-31":12644378480,"2018-12-31":22443721970,"2019-12-31":29134906800,"2020-12-31":104136673880,"2021-12-31":80827304290,"2022-12-31":36692069160,"2023-12-31":48223879400,"2024-12-31":53565685100,"2025-12-31":42595938420},"ev_per_share":{"2015-12-31":10.384226,"2016-12-31":12.131176,"2017-12-31":33.332222,"2018-12-31":55.316754,"2019-12-31":62.511064,"2020-12-31":215.976361,"2021-12-31":161.081481,"2022-12-31":63.377032,"2023-12-31":78.53745,"2024-12-31":84.171161,"2025-12-31":68.390076},"sales_base":{"2014-12-31":850192000,"2015-12-31":1267118000,"2016-12-31":1708721000,"2017-12-31":2214253000,"2018-12-31":3298177000,"2019-12-31":4713500000,"2020-12-31":9497578000,"2021-12-31":17661203000,"2022-12-31":17531587000,"2023-12-31":21915623000,"2024-12-31":24121053000,"2025-12-31":24193683000},"ebitda_base":{"2014-12-31":-131905000,"2015-12-31":-146832000,"2016-12-31":-132708000,"2017-12-31":-16927000,"2018-12-31":24347000,"2019-12-31":102155000,"2020-12-31":65397000,"2021-12-31":295869000,"2022-12-31":-284009000,"2023-12-31":129721000,"2024-12-31":1268454000,"2025-12-31":2077935000},"ebit_base":{"2014-12-31":-150491000,"2015-12-31":-174458000,"2016-12-31":-170453000,"2017-12-31":-54206000,"2018-12-31":-36614000,"2019-12-31":26557000,"2020-12-31":-18815000,"2021-12-31":161112000,"2022-12-31":-624532000,"2023-12-31":-278839000,"2024-12-31":892327000,"2025-12-31":1708406000},"cfo_base":{"2014-12-31":-112379000,"2015-12-31":21123000,"2016-12-31":23131000,"2017-12-31":127711000,"2018-12-31":295080000,"2019-12-31":327630000,"2020-12-31":173110000,"2021-12-31":847830000,"2022-12-31":175903000,"2023-12-31":100961000,"2024-12-31":1707350000,"2025-12-31":2579714000},"fcf_base":{"2014-12-31":-141173000,"2015-12-31":-16309000,"2016-12-31":-2302000,"2017-12-31":101614000,"2018-12-31":233877000,"2019-12-31":265132000,"2020-12-31":34708000,"2021-12-31":713510000,"2022-12-31":5088000,"2023-12-31":-50190000,"2024-12-31":1553403000,"2025-12-31":2424676000},"pe":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":78.765432,"2020-12-31":494.636364,"2021-12-31":489.424242,"2022-12-31":null,"2023-12-31":3867.5,"2024-12-31":18.638158,"2025-12-31":30.995238},"pe_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":84.636515,"2020-12-31":276.493997,"2021-12-31":709.434149,"2022-12-31":null,"2023-12-31":3110.888889,"2024-12-31":15.841618,"2025-12-31":32.935086},"pe_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":101.580247,"2020-12-31":535.113636,"2021-12-31":838.090909,"2022-12-31":null,"2023-12-31":4235.5,"2024-12-31":21.692982,"2025-12-31":44.261905},"pe_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":71.419753,"2020-12-31":86.568182,"2021-12-31":489.424242,"2022-12-31":null,"2023-12-31":1961,"2024-12-31":12.546053,"2025-12-31":22.157143},"pb":{"2015-12-31":4.392929,"2016-12-31":8.080136,"2017-12-31":16.725556,"2018-12-31":20.230407,"2019-12-31":17.338065,"2020-12-31":39.133368,"2021-12-31":24.761967,"2022-12-31":2.112374,"2023-12-31":2.540471,"2024-12-31":2.543114,"2025-12-31":1.825798},"pb_avg":{"2015-12-31":4.167122,"2016-12-31":6.712546,"2017-12-31":12.0482,"2018-12-31":22.522416,"2019-12-31":18.630424,"2020-12-31":21.874941,"2021-12-31":35.893164,"2022-12-31":2.859088,"2023-12-31":2.043471,"2024-12-31":2.161536,"2025-12-31":1.940066},"pb_high":{"2015-12-31":4.392929,"2016-12-31":8.969366,"2017-12-31":23.571118,"2018-12-31":35.851308,"2019-12-31":22.360126,"2020-12-31":42.335745,"2021-12-31":42.402434,"2022-12-31":4.757883,"2023-12-31":2.782202,"2024-12-31":2.959935,"2025-12-31":2.607281},"pb_low":{"2015-12-31":4.010352,"2016-12-31":5.116036,"2017-12-31":6.88898,"2018-12-31":14.328212,"2019-12-31":15.721114,"2020-12-31":6.848879,"2021-12-31":24.761967,"2022-12-31":1.731514,"2023-12-31":1.288135,"2024-12-31":1.711867,"2025-12-31":1.305183},"ptb":{"2015-12-31":5.25662,"2016-12-31":9.316603,"2017-12-31":18.428433,"2018-12-31":28.998804,"2019-12-31":21.553413,"2020-12-31":47.115745,"2021-12-31":32.461988,"2022-12-31":11.221534,"2023-12-31":9.4724,"2024-12-31":6.42556,"2025-12-31":4.46797},"ptb_avg":{"2015-12-31":4.986417,"2016-12-31":7.739737,"2017-12-31":13.274862,"2018-12-31":32.284232,"2019-12-31":23.159979,"2020-12-31":26.336965,"2021-12-31":47.054561,"2022-12-31":15.188295,"2023-12-31":7.619285,"2024-12-31":5.461445,"2025-12-31":4.747599},"ptb_high":{"2015-12-31":5.25662,"2016-12-31":10.341908,"2017-12-31":25.970961,"2018-12-31":51.39022,"2019-12-31":27.79647,"2020-12-31":50.971339,"2021-12-31":55.587963,"2022-12-31":25.275237,"2023-12-31":10.373717,"2024-12-31":7.47872,"2025-12-31":6.380362},"ptb_low":{"2015-12-31":4.798824,"2016-12-31":5.89892,"2017-12-31":7.590367,"2018-12-31":20.53844,"2019-12-31":19.543338,"2020-12-31":8.245905,"2021-12-31":32.461988,"2022-12-31":9.198301,"2023-12-31":4.802942,"2024-12-31":4.325289,"2025-12-31":3.193957},"ps":{"2015-12-31":1.761335,"2016-12-31":2.724491,"2017-12-31":5.939636,"2018-12-31":6.872946,"2019-12-31":6.308613,"2020-12-31":11.049009,"2021-12-31":4.588721,"2022-12-31":2.075178,"2023-12-31":2.167164,"2024-12-31":2.242306,"2025-12-31":1.675666},"ps_avg":{"2015-12-31":1.670798,"2016-12-31":2.263362,"2017-12-31":4.278598,"2018-12-31":7.651618,"2019-12-31":6.77885,"2020-12-31":6.176223,"2021-12-31":6.651479,"2022-12-31":2.808743,"2023-12-31":1.743195,"2024-12-31":1.905862,"2025-12-31":1.780538},"ps_high":{"2015-12-31":1.761335,"2016-12-31":3.024325,"2017-12-31":8.370655,"2018-12-31":12.179888,"2019-12-31":8.135936,"2020-12-31":11.953176,"2021-12-31":7.857733,"2022-12-31":4.674103,"2023-12-31":2.373374,"2024-12-31":2.609824,"2025-12-31":2.392889},"ps_low":{"2015-12-31":1.607941,"2016-12-31":1.725044,"2017-12-31":2.446438,"2018-12-31":4.867773,"2019-12-31":5.720271,"2020-12-31":1.933729,"2021-12-31":4.588721,"2022-12-31":1.701025,"2023-12-31":1.098852,"2024-12-31":1.509382,"2025-12-31":1.19786},"pcf":{"2015-12-31":105.658231,"2016-12-31":201.262144,"2017-12-31":102.981391,"2018-12-31":76.820493,"2019-12-31":90.759847,"2020-12-31":606.197365,"2021-12-31":95.587944,"2022-12-31":206.825098,"2023-12-31":470.426763,"2024-12-31":31.678792,"2025-12-31":15.715124},"pcf_avg":{"2015-12-31":100.227147,"2016-12-31":167.197853,"2017-12-31":74.182314,"2018-12-31":85.523892,"2019-12-31":97.52498,"2020-12-31":338.854853,"2021-12-31":138.557402,"2022-12-31":279.936828,"2023-12-31":378.395705,"2024-12-31":26.925586,"2025-12-31":16.69866},"pcf_high":{"2015-12-31":105.658231,"2016-12-31":223.411316,"2017-12-31":145.130395,"2018-12-31":136.137408,"2019-12-31":117.048907,"2020-12-31":655.803941,"2021-12-31":163.684958,"2022-12-31":465.850164,"2023-12-31":515.188766,"2024-12-31":36.870998,"2025-12-31":22.441554},"pcf_low":{"2015-12-31":96.456521,"2016-12-31":127.43157,"2017-12-31":42.416333,"2018-12-31":54.408214,"2019-12-31":82.295567,"2020-12-31":106.092895,"2021-12-31":95.587944,"2022-12-31":169.534704,"2023-12-31":238.527959,"2024-12-31":21.324199,"2025-12-31":11.234056},"pfcf":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":129.429572,"2018-12-31":96.923558,"2019-12-31":112.15413,"2020-12-31":3023.476601,"2021-12-31":113.582608,"2022-12-31":7150.384269,"2023-12-31":null,"2024-12-31":34.818258,"2025-12-31":16.719976},"pfcf_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":93.234176,"2018-12-31":107.90454,"2019-12-31":120.513967,"2020-12-31":1690.076166,"2021-12-31":164.641171,"2022-12-31":9678.012547,"2023-12-31":null,"2024-12-31":29.593994,"2025-12-31":17.766402},"pfcf_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":182.403486,"2018-12-31":171.763048,"2019-12-31":144.640154,"2020-12-31":3270.894899,"2021-12-31":194.499051,"2022-12-31":16105.432677,"2023-12-31":null,"2024-12-31":40.525027,"2025-12-31":23.876506},"pfcf_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":53.309901,"2018-12-31":68.646236,"2019-12-31":101.694615,"2020-12-31":529.150082,"2021-12-31":113.582608,"2022-12-31":5861.175902,"2023-12-31":null,"2024-12-31":23.437493,"2025-12-31":11.952381},"evs_avg":{"2015-12-31":1.30672,"2016-12-31":1.963763,"2017-12-31":4.049411,"2018-12-31":7.583559,"2019-12-31":6.651399,"2020-12-31":6.091765,"2021-12-31":6.639304,"2022-12-31":2.826478,"2023-12-31":1.776465,"2024-12-31":1.884258,"2025-12-31":1.865494},"evs_high":{"2015-12-31":1.397257,"2016-12-31":2.724726,"2017-12-31":8.141468,"2018-12-31":12.111829,"2019-12-31":8.008484,"2020-12-31":11.868717,"2021-12-31":7.845558,"2022-12-31":4.691837,"2023-12-31":2.406644,"2024-12-31":2.58822,"2025-12-31":2.477845},"evs_low":{"2015-12-31":1.243864,"2016-12-31":1.425445,"2017-12-31":2.217251,"2018-12-31":4.799714,"2019-12-31":5.592819,"2020-12-31":1.84927,"2021-12-31":4.576546,"2022-12-31":1.718759,"2023-12-31":1.132121,"2024-12-31":1.487778,"2025-12-31":1.282817},"eve_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":1027.310189,"2019-12-31":306.899976,"2020-12-31":884.704368,"2021-12-31":396.317627,"2022-12-31":null,"2023-12-31":300.123587,"2024-12-31":35.831255,"2025-12-31":21.720208},"eve_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":1640.734272,"2019-12-31":369.516825,"2020-12-31":1723.688673,"2021-12-31":468.322116,"2022-12-31":null,"2023-12-31":406.588725,"2024-12-31":49.217865,"2025-12-31":28.849894},"eve_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":650.19537,"2019-12-31":258.05643,"2020-12-31":268.568727,"2021-12-31":273.186121,"2022-12-31":null,"2023-12-31":191.265441,"2024-12-31":28.29174,"2025-12-31":14.936013},"evb_avg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":1180.5312,"2020-12-31":null,"2021-12-31":727.804882,"2022-12-31":null,"2023-12-31":null,"2024-12-31":50.934577,"2025-12-31":26.418299},"evb_high":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":1421.395161,"2020-12-31":null,"2021-12-31":860.03523,"2022-12-31":null,"2023-12-31":null,"2024-12-31":69.963811,"2025-12-31":35.09014},"evb_low":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":992.648063,"2020-12-31":null,"2021-12-31":501.683948,"2022-12-31":null,"2023-12-31":null,"2024-12-31":40.217063,"2025-12-31":18.16668},"earnings_yield":{"2015-12-31":-9.47288,"2016-12-31":-3.668379,"2017-12-31":-0.490337,"2018-12-31":-0.161088,"2019-12-31":1.269592,"2020-12-31":0.202169,"2021-12-31":0.204322,"2022-12-31":-1.479949,"2023-12-31":0.025856,"2024-12-31":5.365337,"2025-12-31":3.226302},"fcf_yield":{"2015-12-31":-0.730749,"2016-12-31":-0.049448,"2017-12-31":0.772621,"2018-12-31":1.031741,"2019-12-31":0.89163,"2020-12-31":0.033075,"2021-12-31":0.880416,"2022-12-31":0.013985,"2023-12-31":-0.105675,"2024-12-31":2.872056,"2025-12-31":5.98087},"peg":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":-0.078765,"2020-12-31":-10.828526,"2021-12-31":-19.57697,"2022-12-31":null,"2023-12-31":-37.860789,"2024-12-31":0.000821,"2025-12-31":-0.574546},"price":{"2015-12-31":13.09,"2016-12-31":13.63,"2017-12-31":34.67,"2018-12-31":55.87,"2019-12-31":63.8,"2020-12-31":217.64,"2021-12-31":161.51,"2022-12-31":62.84,"2023-12-31":77.35,"2024-12-31":84.99,"2025-12-31":65.09},"price_avg":{"2015-12-31":12.417143,"2016-12-31":11.323077,"2017-12-31":24.974423,"2018-12-31":62.199808,"2019-12-31":68.555577,"2020-12-31":121.657358,"2021-12-31":234.113269,"2022-12-31":85.053654,"2023-12-31":62.217778,"2024-12-31":72.237778,"2025-12-31":69.16368},"price_high":{"2015-12-31":13.09,"2016-12-31":15.13,"2017-12-31":48.86,"2018-12-31":99.01,"2019-12-31":82.28,"2020-12-31":235.45,"2021-12-31":276.57,"2022-12-31":141.54,"2023-12-31":84.71,"2024-12-31":98.92,"2025-12-31":92.95},"price_low":{"2015-12-31":11.95,"2016-12-31":8.63,"2017-12-31":14.28,"2018-12-31":39.57,"2019-12-31":57.85,"2020-12-31":38.09,"2021-12-31":161.51,"2022-12-31":51.51,"2023-12-31":39.22,"2024-12-31":57.21,"2025-12-31":46.53},"ev_avg":{"2015-12-31":1655769022.857143,"2016-12-31":3355522538.461538,"2017-12-31":8966419547.692308,"2018-12-31":25011921174.80769,"2019-12-31":31351367070.000004,"2020-12-31":57857011571.320755,"2021-12-31":117258100121.34615,"2022-12-31":49552641840.57693,"2023-12-31":38932331782.22223,"2024-12-31":45450298399.99999,"2025-12-31":45133181123.84001},"shares_out":{"2014-12-31":142042000,"2015-12-31":170498000,"2016-12-31":341555000,"2017-12-31":379344000,"2018-12-31":405731000,"2019-12-31":466076000,"2020-12-31":482167000,"2021-12-31":501779000,"2022-12-31":578949000,"2023-12-31":614024000,"2024-12-31":636390000,"2025-12-31":622838000},"shares_dil":{"2014-12-31":142042000,"2015-12-31":170498000,"2016-12-31":341555000,"2017-12-31":379344000,"2018-12-31":405731000,"2019-12-31":466076000,"2020-12-31":482167000,"2021-12-31":501779000,"2022-12-31":578949000,"2023-12-31":614024000,"2024-12-31":636390000,"2025-12-31":622838000},"shares_basic":{"2014-12-31":142042000,"2015-12-31":170498000,"2016-12-31":341555000,"2017-12-31":379344000,"2018-12-31":405731000,"2019-12-31":424999000,"2020-12-31":443126000,"2021-12-31":458432000,"2022-12-31":578949000,"2023-12-31":608856000,"2024-12-31":616993000,"2025-12-31":612243000},"rev_ps":{"2014-12-31":5.985497,"2015-12-31":7.431864,"2016-12-31":5.00277,"2017-12-31":5.837058,"2018-12-31":8.128975,"2019-12-31":10.113158,"2020-12-31":19.697694,"2021-12-31":35.197174,"2022-12-31":30.281747,"2023-12-31":35.691802,"2024-12-31":37.902942,"2025-12-31":38.844263},"ebitda_ps":{"2014-12-31":-0.928634,"2015-12-31":-0.861195,"2016-12-31":-0.388541,"2017-12-31":-0.044622,"2018-12-31":0.060008,"2019-12-31":0.219181,"2020-12-31":0.135631,"2021-12-31":0.58964,"2022-12-31":-0.49056,"2023-12-31":0.211264,"2024-12-31":1.993202,"2025-12-31":3.336237},"ebit_ps":{"2014-12-31":-1.059482,"2015-12-31":-1.023226,"2016-12-31":-0.49905,"2017-12-31":-0.142894,"2018-12-31":-0.090242,"2019-12-31":0.05698,"2020-12-31":-0.039022,"2021-12-31":0.321082,"2022-12-31":-1.078734,"2023-12-31":-0.454117,"2024-12-31":1.40217,"2025-12-31":2.742938},"eps_basic":{"2014-12-31":-1.08,"2015-12-31":-1.24,"2016-12-31":-0.5,"2017-12-31":-0.17,"2018-12-31":-0.09,"2019-12-31":0.88,"2020-12-31":0.48,"2021-12-31":0.36,"2022-12-31":-0.93,"2023-12-31":0.02,"2024-12-31":4.7,"2025-12-31":2.13},"eps":{"2014-12-31":-1.08,"2015-12-31":-1.24,"2016-12-31":-0.5,"2017-12-31":-0.17,"2018-12-31":-0.09,"2019-12-31":0.81,"2020-12-31":0.44,"2021-12-31":0.33,"2022-12-31":-0.93,"2023-12-31":0.02,"2024-12-31":4.56,"2025-12-31":2.1},"cfo_ps":{"2014-12-31":-0.791167,"2015-12-31":0.12389,"2016-12-31":0.067723,"2017-12-31":0.336663,"2018-12-31":0.72728,"2019-12-31":0.702954,"2020-12-31":0.359025,"2021-12-31":1.689648,"2022-12-31":0.303832,"2023-12-31":0.164425,"2024-12-31":2.682867,"2025-12-31":4.14187},"fcf_ps":{"2014-12-31":-0.993882,"2015-12-31":-0.095655,"2016-12-31":-0.00674,"2017-12-31":0.267868,"2018-12-31":0.576434,"2019-12-31":0.56886,"2020-12-31":0.071983,"2021-12-31":1.421961,"2022-12-31":0.008788,"2023-12-31":-0.081739,"2024-12-31":2.440961,"2025-12-31":3.892948},"cash_ps":{"2015-12-31":2.705774,"2016-12-31":1.498824,"2017-12-31":2.28302,"2018-12-31":2.770713,"2019-12-31":3.303268,"2020-12-31":7.99136,"2021-12-31":10.588231,"2022-12-31":9.717701,"2023-12-31":8.137247,"2024-12-31":12.689148,"2025-12-31":10.539004},"bvps":{"2015-12-31":2.979789,"2016-12-31":1.686853,"2017-12-31":2.072876,"2018-12-31":2.761684,"2019-12-31":3.679765,"2020-12-31":5.561494,"2021-12-31":6.522503,"2022-12-31":29.748525,"2023-12-31":30.44711,"2024-12-31":33.419651,"2025-12-31":35.650166},"tbvps":{"2015-12-31":2.490193,"2016-12-31":1.46298,"2017-12-31":1.881332,"2018-12-31":1.926631,"2019-12-31":2.960088,"2020-12-31":4.619263,"2021-12-31":4.975358,"2022-12-31":5.599947,"2023-12-31":8.165829,"2024-12-31":13.226862,"2025-12-31":14.568138},"buyback_ps":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0.255384,"2024-12-31":1.839028,"2025-12-31":3.742002},"fcf_margin":{"2014-12-31":-16.604837,"2015-12-31":-1.287094,"2016-12-31":-0.134721,"2017-12-31":4.589087,"2018-12-31":7.091099,"2019-12-31":5.62495,"2020-12-31":0.365441,"2021-12-31":4.039985,"2022-12-31":0.029022,"2023-12-31":-0.229015,"2024-12-31":6.44003,"2025-12-31":10.021938}},"ttm":{"roe":{"2017-03-31":-16.764276,"2017-06-30":-13.366542,"2017-09-30":-10.024467,"2017-12-31":-9.220352,"2018-03-31":-9.974039,"2018-06-30":-6.906456,"2018-09-30":-2.793667,"2018-12-31":-4.033178,"2019-03-31":-5.448213,"2019-06-30":-4.71753,"2019-09-30":-3.684582,"2019-12-31":26.481343,"2020-03-31":21.007164,"2020-06-30":19.478594,"2020-09-30":18.721445,"2020-12-31":9.69404,"2021-03-31":17.369063,"2021-06-30":24.853012,"2021-09-30":21.385959,"2021-12-31":5.585225,"2022-03-31":-0.779868,"2022-06-30":-5.003675,"2022-09-30":-5.177986,"2022-12-31":-5.276679,"2023-03-31":-2.027358,"2023-06-30":-1.548327,"2023-09-30":-1.644525,"2023-12-31":0.054413,"2024-03-31":2.738161,"2024-06-30":4.407059,"2024-09-30":5.984575,"2024-12-31":14.498578,"2025-03-31":12.932316,"2025-06-30":14.269976,"2025-09-30":14.782082,"2025-12-31":6.006762,"2026-03-31":3.737834,"2026-06-30":1.615873},"roa":{"2017-03-31":-7.091368,"2017-06-30":-5.872286,"2017-09-30":-3.974222,"2017-12-31":-3.69637,"2018-03-31":-3.611884,"2018-06-30":-2.328048,"2018-09-30":-0.855574,"2018-12-31":-1.406399,"2019-03-31":-1.551649,"2019-06-30":-1.302304,"2019-09-30":-1.09603,"2019-12-31":9.587143,"2020-03-31":5.913747,"2020-06-30":4.860601,"2020-09-30":5.119135,"2020-12-31":2.955521,"2021-03-31":4.126231,"2021-06-30":5.303348,"2021-09-30":4.877218,"2021-12-31":1.39762,"2022-03-31":-0.38009,"2022-06-30":-2.290156,"2022-09-30":-2.341384,"2022-12-31":-2.387926,"2023-03-31":-1.168898,"2023-06-30":-0.893506,"2023-09-30":-0.914851,"2023-12-31":0.029868,"2024-03-31":1.489511,"2024-06-30":2.379362,"2024-09-30":3.277003,"2024-12-31":8.178263,"2025-03-31":7.262803,"2025-06-30":7.951359,"2025-09-30":8.302797,"2025-12-31":3.421143,"2026-03-31":2.11329,"2026-06-30":0.939661},"roc":{"2017-03-31":-9.734911,"2017-06-30":-7.486431,"2017-09-30":-5.456938,"2017-12-31":-4.976327,"2018-03-31":-5.679517,"2018-06-30":-3.211626,"2018-09-30":-2.273069,"2018-12-31":-1.82775,"2019-03-31":-1.857433,"2019-06-30":-1.331092,"2019-09-30":0.222893,"2019-12-31":1.128039,"2020-03-31":-1.47378,"2020-06-30":-2.179416,"2020-09-30":-1.228428,"2020-12-31":-0.442753,"2021-03-31":3.11111,"2021-06-30":3.763827,"2021-09-30":3.366634,"2021-12-31":1.810165,"2022-03-31":-0.924161,"2022-06-30":-2.48395,"2022-09-30":-3.550313,"2022-12-31":-3.883679,"2023-03-31":-1.734215,"2023-06-30":-1.366985,"2023-09-30":-1.008016,"2023-12-31":-0.850027,"2024-03-31":-0.092243,"2024-06-30":1.517508,"2024-09-30":2.787553,"2024-12-31":2.646249,"2025-03-31":2.996592,"2025-06-30":3.343959,"2025-09-30":3.409325,"2025-12-31":4.416053,"2026-03-31":3.207397,"2026-06-30":2.052404},"roic":{"2017-03-31":-121.978183,"2017-06-30":-56.676402,"2017-09-30":-40.577973,"2017-12-31":-24.963924,"2018-03-31":-38.49219,"2018-06-30":-15.489048,"2018-09-30":-6.154519,"2018-12-31":-4.923888,"2019-03-31":-5.056056,"2019-06-30":-3.919668,"2019-09-30":0.485786,"2019-12-31":2.622712,"2020-03-31":-4.07076,"2020-06-30":-6.553287,"2020-09-30":-3.781469,"2020-12-31":-1.240305,"2021-03-31":10.154548,"2021-06-30":12.021903,"2021-09-30":10.357439,"2021-12-31":5.198736,"2022-03-31":-1.33231,"2022-06-30":-3.829994,"2022-09-30":-5.538296,"2022-12-31":-5.953786,"2023-03-31":-2.286596,"2023-06-30":-1.808321,"2023-09-30":-1.31997,"2023-12-31":-1.094514,"2024-03-31":-0.123514,"2024-06-30":2.103995,"2024-09-30":3.814179,"2024-12-31":3.50658,"2025-03-31":3.998704,"2025-06-30":4.525671,"2025-09-30":4.804671,"2025-12-31":5.850322,"2026-03-31":4.252595,"2026-06-30":2.648786},"gross_margin":{"2016-12-31":33.711647,"2017-03-31":35.691059,"2017-06-30":36.644278,"2017-09-30":37.363442,"2017-12-31":37.904702,"2018-03-31":38.039245,"2018-06-30":38.343896,"2018-09-30":39.020768,"2018-12-31":39.527897,"2019-03-31":40.270576,"2019-06-30":40.405746,"2019-09-30":40.222739,"2019-12-31":40.090909,"2020-03-31":39.55858,"2020-06-30":36.745682,"2020-09-30":32.106065,"2020-12-31":28.780064,"2021-03-31":23.975039,"2021-06-30":23.242482,"2021-09-30":24.140229,"2021-12-31":25.025606,"2022-03-31":28.683387,"2022-06-30":31.187007,"2022-09-30":32.511757,"2022-12-31":34.177693,"2023-03-31":34.542809,"2023-06-30":34.573081,"2023-09-30":34.334455,"2023-12-31":34.244457,"2024-03-31":34.457483,"2024-06-30":35.110729,"2024-09-30":36.055477,"2024-12-31":36.851774,"2025-03-31":37.952339,"2025-06-30":39.384802,"2025-09-30":40.874266,"2025-12-31":42.820802,"2026-03-31":44.853484,"2026-06-30":46.358648},"ebitda_margin":{"2016-12-31":-7.98966,"2017-03-31":-2.967662,"2017-06-30":-1.890463,"2017-09-30":-0.856675,"2017-12-31":-0.762785,"2018-03-31":-0.953082,"2018-06-30":-0.392106,"2018-09-30":0.049536,"2018-12-31":0.739318,"2019-03-31":0.89567,"2019-06-30":1.02808,"2019-09-30":1.975927,"2019-12-31":2.167095,"2020-03-31":0.681369,"2020-06-30":0.25587,"2020-09-30":0.441712,"2020-12-31":0.68846,"2021-03-31":1.765262,"2021-06-30":2.435517,"2021-09-30":2.264742,"2021-12-31":1.675633,"2022-03-31":0.255165,"2022-06-30":-1.547389,"2022-09-30":-1.720062,"2022-12-31":-1.827667,"2023-03-31":-0.41315,"2023-06-30":0.135271,"2023-09-30":0.532739,"2023-12-31":0.591911,"2024-03-31":1.7048,"2024-06-30":3.536238,"2024-09-30":4.782739,"2024-12-31":5.258701,"2025-03-31":5.595491,"2025-06-30":6.346006,"2025-09-30":6.667246,"2025-12-31":8.58875,"2026-03-31":6.469583,"2026-06-30":6.18523},"op_margin":{"2016-12-31":-9.975473,"2017-03-31":-4.880051,"2017-06-30":-3.795527,"2017-09-30":-2.691286,"2017-12-31":-2.448049,"2018-03-31":-2.524097,"2018-06-30":-1.919705,"2018-09-30":-1.560024,"2018-12-31":-1.110128,"2019-03-31":-1.049448,"2019-06-30":-0.908254,"2019-09-30":0.140816,"2019-12-31":0.563424,"2020-03-31":-0.81182,"2020-06-30":-1.085844,"2020-09-30":-0.609642,"2020-12-31":-0.198103,"2021-03-31":1.056716,"2021-06-30":1.803144,"2021-09-30":1.558444,"2021-12-31":0.912237,"2022-03-31":-0.805411,"2022-06-30":-2.898872,"2022-09-30":-3.207489,"2022-12-31":-3.562324,"2023-03-31":-2.17614,"2023-06-30":-1.636485,"2023-09-30":-1.362773,"2023-12-31":-1.27233,"2024-03-31":-0.100181,"2024-06-30":1.768885,"2024-09-30":3.137527,"2024-12-31":3.69937,"2025-03-31":4.0604,"2025-06-30":4.823308,"2025-09-30":5.155836,"2025-12-31":7.061372,"2026-03-31":4.931276,"2026-06-30":4.670924},"incr_op_margin":{"2017-12-31":22.994984,"2018-03-31":4.170422,"2018-06-30":2.654731,"2018-09-30":0.929634,"2018-12-31":1.622992,"2019-03-31":2.008511,"2019-06-30":1.24092,"2019-09-30":3.894842,"2019-12-31":4.463363,"2020-03-31":-0.260296,"2020-06-30":-1.447942,"2020-09-30":-1.589155,"2020-12-31":-0.948396,"2021-03-31":2.250398,"2021-06-30":3.495399,"2021-09-30":3.383635,"2021-12-31":2.204009,"2022-03-31":-8.039957,"2022-06-30":-212.358683,"2022-09-30":-369.920949,"2022-12-31":606.131959,"2023-03-31":-13.548844,"2023-06-30":4.405685,"2023-09-30":6.796533,"2023-12-31":7.885268,"2024-03-31":8.816079,"2024-06-30":19.361308,"2024-09-30":33.637968,"2024-12-31":53.103748,"2025-03-31":94.464823,"2025-06-30":221.453337,"2025-09-30":434.266519,"2025-12-31":1123.611455,"2026-03-31":43.319037,"2026-06-30":1.662651},"pretax_margin":{"2016-12-31":-9.929825,"2017-03-31":-4.904395,"2017-06-30":-4.007137,"2017-09-30":-2.972829,"2017-12-31":-2.830029,"2018-03-31":-2.969229,"2018-06-30":-2.298402,"2018-09-30":-0.813366,"2018-12-31":-1.095363,"2019-03-31":-1.40259,"2019-06-30":-1.323427,"2019-09-30":-0.945345,"2019-12-31":8.024037,"2020-03-31":6.053824,"2020-06-30":5.197687,"2020-09-30":4.038245,"2020-12-31":2.273917,"2021-03-31":2.74241,"2021-06-30":3.564331,"2021-09-30":3.167288,"2021-12-31":0.89157,"2022-03-31":-0.552734,"2022-06-30":-3.031905,"2022-09-30":-3.110155,"2022-12-31":-3.224563,"2023-03-31":-2.034548,"2023-06-30":-1.51945,"2023-09-30":-1.189801,"2023-12-31":-0.132978,"2024-03-31":2.178732,"2024-06-30":3.731377,"2024-09-30":4.967711,"2024-12-31":5.626429,"2025-03-31":4.503278,"2025-06-30":6.244586,"2025-09-30":7.365351,"2025-12-31":6.984927,"2026-03-31":4.372301,"2026-06-30":2.844737},"net_margin":{"2016-12-31":-10.042014,"2017-03-31":-5.020921,"2017-06-30":-4.125153,"2017-09-30":-3.039653,"2017-12-31":-2.836758,"2018-03-31":-2.961588,"2018-06-30":-2.296428,"2018-09-30":-0.869039,"2018-12-31":-1.165886,"2019-03-31":-1.466118,"2019-06-30":-1.353821,"2019-09-30":-1.008586,"2019-12-31":7.965334,"2020-03-31":5.992035,"2020-06-30":5.148457,"2020-09-30":4.052333,"2020-12-31":2.243783,"2021-03-31":2.717558,"2021-06-30":3.599967,"2021-09-30":3.208001,"2021-12-31":0.941521,"2022-03-31":-0.464382,"2022-06-30":-3.001878,"2022-09-30":-2.970379,"2022-12-31":-3.084416,"2023-03-31":-1.903909,"2023-06-30":-1.360372,"2023-09-30":-1.356776,"2023-12-31":0.044589,"2024-03-31":2.179012,"2024-06-30":3.473519,"2024-09-30":4.731871,"2024-12-31":12.01045,"2025-03-31":10.924735,"2025-06-30":12.410958,"2025-09-30":13.080523,"2025-12-31":5.396599,"2026-03-31":3.297078,"2026-06-30":1.426174},"common_margin":{"2016-12-31":-10.042014,"2017-03-31":-5.020921,"2017-06-30":-4.125153,"2017-09-30":-3.039653,"2017-12-31":-2.836758,"2018-03-31":-2.961588,"2018-06-30":-2.296428,"2018-09-30":-0.869039,"2018-12-31":-1.165886,"2019-03-31":-1.466118,"2019-06-30":-1.353821,"2019-09-30":-1.008586,"2019-12-31":7.965334,"2020-03-31":5.992035,"2020-06-30":5.148457,"2020-09-30":4.052333,"2020-12-31":2.243783,"2021-03-31":2.717558,"2021-06-30":3.599967,"2021-09-30":3.208001,"2021-12-31":0.941521,"2022-03-31":-0.464382,"2022-06-30":-3.001878,"2022-09-30":-2.970379,"2022-12-31":-3.084416,"2023-03-31":-1.903909,"2023-06-30":-1.360372,"2023-09-30":-1.356776,"2023-12-31":0.044589,"2024-03-31":2.179012,"2024-06-30":3.473519,"2024-09-30":4.731871,"2024-12-31":12.01045,"2025-03-31":10.924735,"2025-06-30":12.410958,"2025-09-30":13.080523,"2025-12-31":5.396599,"2026-03-31":3.297078,"2026-06-30":1.426174},"tax_rate_pct":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":0.731598,"2020-03-31":1.020654,"2020-06-30":0.94715,"2020-09-30":-0.348858,"2020-12-31":1.325202,"2021-03-31":0.906227,"2021-06-30":-0.939372,"2021-09-30":-0.66251,"2021-12-31":-0.866241,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":27.516042,"2024-03-31":5.922965,"2024-06-30":10.519798,"2024-09-30":7.233172,"2024-12-31":-85.654834,"2025-03-31":-107.58332,"2025-06-30":-73.745828,"2025-09-30":-56.672511,"2025-12-31":22.823746,"2026-03-31":24.609449,"2026-06-30":50.07875},"total_debt":{"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":345739000,"2017-06-30":349960000,"2017-09-30":354237000,"2017-12-31":358572000,"2018-03-31":362965000,"2018-06-30":1071437000,"2018-09-30":1023947000,"2018-12-31":899695000,"2019-03-31":909302000,"2019-06-30":919026000,"2019-09-30":928869000,"2019-12-31":938832000,"2020-03-31":1760847000,"2020-06-30":1778428000,"2020-09-30":1758611000,"2020-12-31":3051018000,"2021-03-31":2984889000,"2021-06-30":5664960000,"2021-09-30":5463487000,"2021-12-31":5057196000,"2022-03-31":4894688000,"2022-06-30":4825682000,"2022-09-30":5077953000,"2022-12-31":5908491000,"2023-03-31":5263088000,"2023-06-30":4935086000,"2023-09-30":5027845000,"2023-12-31":5728008000,"2024-03-31":5076830000,"2024-06-30":7044770000,"2024-09-30":7067954000,"2024-12-31":7587116000,"2025-03-31":5727384000,"2025-06-30":5814790000,"2025-09-30":7786499000,"2025-12-31":8653901000,"2026-03-31":7835020000,"2026-06-30":6882513000},"st_debt":{"2017-12-31":0,"2018-09-30":125971000,"2019-12-31":0,"2020-06-30":447764000,"2020-09-30":473496000,"2020-12-31":464094000,"2021-03-31":764208000,"2021-06-30":823683000,"2021-09-30":725658000,"2021-12-31":497988000,"2022-03-31":124636000,"2022-06-30":528400000,"2022-09-30":491286000,"2022-12-31":16840000},"lt_debt":{"2016-12-31":0,"2017-03-31":345739000,"2017-06-30":349960000,"2017-09-30":354237000,"2017-12-31":358572000,"2018-03-31":362965000,"2018-06-30":1071437000,"2018-09-30":897976000,"2018-12-31":899695000,"2019-03-31":909302000,"2019-06-30":919026000,"2019-09-30":928869000,"2019-12-31":938832000,"2020-03-31":1760847000,"2020-06-30":1778428000,"2020-09-30":1758611000,"2020-12-31":2586924000,"2021-03-31":2980202000,"2021-06-30":4841277000,"2021-09-30":4737829000,"2021-12-31":4559208000,"2022-12-31":4109829000},"debt_ebitda":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":693.261341,"2018-12-31":36.896941,"2019-03-31":28.28751,"2019-06-30":22.641127,"2019-09-30":10.850133,"2019-12-31":9.191079,"2020-03-31":50.324293,"2020-06-30":118.113037,"2020-09-30":52.029911,"2020-12-31":46.660926,"2021-03-31":12.835417,"2021-06-30":14.600525,"2021-09-30":14.40964,"2021-12-31":17.088759,"2022-03-31":115.804008,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":185.27184,"2023-09-30":45.387903,"2023-12-31":44.156366,"2024-03-31":13.014076,"2024-06-30":8.476135,"2024-09-30":6.19325,"2024-12-31":5.981388,"2025-03-31":4.276334,"2025-06-30":3.844372,"2025-09-30":4.871464,"2025-12-31":4.164664,"2026-03-31":4.947375,"2026-06-30":4.443476},"net_debt_ebitda":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":-99.375085,"2018-12-31":-9.205586,"2019-03-31":-5.565811,"2019-06-30":-6.663103,"2019-09-30":-2.813197,"2019-12-31":-5.881209,"2020-03-31":-20.671878,"2020-06-30":-60.349472,"2020-09-30":-33.213935,"2020-12-31":-12.26776,"2021-03-31":-2.932905,"2021-06-30":0.17738,"2021-09-30":0.211177,"2021-12-31":-0.864224,"2022-03-31":2.469397,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":-35.012501,"2023-09-30":-0.762338,"2023-12-31":5.639357,"2024-03-31":-1.734429,"2024-06-30":-0.907587,"2024-09-30":-1.079401,"2024-12-31":-0.384824,"2025-03-31":-1.01652,"2025-06-30":-0.376474,"2025-09-30":-0.343743,"2025-12-31":1.005714,"2026-03-31":0.616708,"2026-06-30":0.293874},"debt_ebit":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":152.248648,"2019-12-31":35.351583,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":21.441782,"2021-06-30":19.721014,"2021-09-30":20.940201,"2021-12-31":31.389319,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":16.94493,"2024-09-30":9.440781,"2024-12-31":8.502618,"2025-03-31":5.893062,"2025-06-30":5.058024,"2025-09-30":6.299512,"2025-12-31":5.065483,"2026-03-31":6.490704,"2026-06-30":5.884044},"net_debt_ebit":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":-39.474676,"2019-12-31":-22.620853,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":-4.899468,"2021-06-30":0.239589,"2021-09-30":0.306885,"2021-12-31":-1.587442,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":-1.814389,"2024-09-30":-1.645402,"2024-12-31":-0.547032,"2025-03-31":-1.40083,"2025-06-30":-0.495325,"2025-09-30":-0.444509,"2025-12-31":1.223251,"2026-03-31":0.809089,"2026-06-30":0.389147},"equity_assets":{"2016-03-31":47.074235,"2016-06-30":50.515701,"2016-09-30":48.506474,"2016-12-31":47.562413,"2017-03-31":39.465016,"2017-06-30":40.405256,"2017-09-30":35.170876,"2017-12-31":35.950431,"2018-03-31":34.038322,"2018-06-30":30.42705,"2018-09-30":28.241633,"2018-12-31":34.150965,"2019-03-31":25.475657,"2019-06-30":25.45059,"2019-09-30":31.240914,"2019-12-31":37.682988,"2020-03-31":30.112979,"2020-06-30":24.657449,"2020-09-30":25.422293,"2020-12-31":27.170124,"2021-03-31":20.393251,"2021-06-30":19.46231,"2021-09-30":21.279275,"2021-12-31":23.502158,"2022-03-31":59.78145,"2022-06-30":58.352123,"2022-09-30":56.652253,"2022-12-31":54.912295,"2023-03-31":55.680872,"2023-06-30":57.109021,"2023-09-30":54.71576,"2023-12-31":54.873245,"2024-03-31":53.269569,"2024-06-30":51.408106,"2024-09-30":54.794872,"2024-12-31":57.828501,"2025-03-31":58.988486,"2025-06-30":60.114225,"2025-09-30":57.442002,"2025-12-31":56.142456,"2026-03-31":54.307243,"2026-06-30":56.304779},"ltd_equity":{"2016-12-31":0,"2017-03-31":55.059855,"2017-06-30":49.72831,"2017-09-30":48.333013,"2017-12-31":45.600528,"2018-03-31":44.8116,"2018-06-30":99.057718,"2018-09-30":80.023241,"2018-12-31":80.293993,"2019-03-31":81.072657,"2019-06-30":77.589508,"2019-09-30":74.321768,"2019-12-31":54.740795,"2020-03-31":97.394943,"2020-06-30":92.323186,"2020-09-30":85.252141,"2020-12-31":96.470536,"2021-03-31":128.769304,"2021-06-30":180.049962,"2021-09-30":160.071254,"2021-12-31":139.303697,"2022-12-31":23.862613},"ltd_capital":{"2016-12-31":0,"2017-03-31":35.508775,"2017-06-30":33.212363,"2017-09-30":32.584124,"2017-12-31":31.31893,"2018-03-31":30.944759,"2018-06-30":49.763314,"2018-09-30":41.842401,"2018-12-31":44.535035,"2019-03-31":44.77355,"2019-06-30":43.690367,"2019-09-30":42.634818,"2019-12-31":35.3758,"2020-03-31":49.340141,"2020-06-30":48.004189,"2020-09-30":46.019517,"2020-12-31":45.126642,"2021-03-31":56.238057,"2021-06-30":57.952908,"2021-09-30":56.246628,"2021-12-31":54.732054,"2022-12-31":17.767339},"ltd_assets":{"2016-12-31":0,"2017-03-31":21.729381,"2017-06-30":20.092851,"2017-09-30":16.999144,"2017-12-31":16.393587,"2018-03-31":15.253117,"2018-06-30":30.140342,"2018-09-30":22.59987,"2018-12-31":27.421173,"2019-03-31":20.653792,"2019-06-30":19.746988,"2019-09-30":23.218799,"2019-12-31":20.627967,"2020-03-31":29.328518,"2020-06-30":22.764543,"2020-09-30":21.673049,"2020-12-31":26.211165,"2021-03-31":26.260248,"2021-06-30":35.041881,"2021-09-30":34.062002,"2021-12-31":32.739374,"2022-12-31":13.103509},"debt_equity":{"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":55.059855,"2017-06-30":49.72831,"2017-09-30":48.333013,"2017-12-31":45.600528,"2018-03-31":44.8116,"2018-06-30":99.057718,"2018-09-30":91.249162,"2018-12-31":80.293993,"2019-03-31":81.072657,"2019-06-30":77.589508,"2019-09-30":74.321768,"2019-12-31":54.740795,"2020-03-31":97.394943,"2020-06-30":92.323186,"2020-09-30":85.252141,"2020-12-31":113.777345,"2021-03-31":128.971821,"2021-06-30":210.683221,"2021-09-30":184.588177,"2021-12-31":154.519403,"2022-03-31":28.109677,"2022-06-30":28.63039,"2022-09-30":30.77983,"2022-12-31":34.306059,"2023-03-31":30.162869,"2023-06-30":27.807757,"2023-09-30":28.226245,"2023-12-31":30.638832,"2024-03-31":26.761284,"2024-06-30":36.497624,"2024-09-30":35.480069,"2024-12-31":35.673971,"2025-03-31":26.677219,"2025-06-30":26.243419,"2025-09-30":34.595287,"2025-12-31":38.974026,"2026-03-31":36.08058,"2026-06-30":31.217352},"debt_capital":{"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":35.508775,"2017-06-30":33.212363,"2017-09-30":32.584124,"2017-12-31":31.31893,"2018-03-31":30.944759,"2018-06-30":49.763314,"2018-09-30":47.712189,"2018-12-31":44.535035,"2019-03-31":44.77355,"2019-06-30":43.690367,"2019-09-30":42.634818,"2019-12-31":35.3758,"2020-03-31":49.340141,"2020-06-30":48.004189,"2020-09-30":46.019517,"2020-12-31":53.222358,"2021-03-31":56.326504,"2021-06-30":67.812874,"2021-09-30":64.861506,"2021-12-31":60.710265,"2022-03-31":21.941884,"2022-06-30":22.257874,"2022-09-30":23.53561,"2022-12-31":25.543195,"2023-03-31":23.173175,"2023-06-30":21.757488,"2023-09-30":22.012845,"2023-12-31":23.453081,"2024-03-31":21.11156,"2024-06-30":26.738652,"2024-09-30":26.188405,"2024-12-31":26.293895,"2025-03-31":21.059208,"2025-06-30":20.78795,"2025-09-30":25.703194,"2025-12-31":28.044108,"2026-03-31":26.514129,"2026-06-30":23.790567},"debt_assets":{"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":21.729381,"2017-06-30":20.092851,"2017-09-30":16.999144,"2017-12-31":16.393587,"2018-03-31":15.253117,"2018-06-30":30.140342,"2018-09-30":25.770253,"2018-12-31":27.421173,"2019-03-31":20.653792,"2019-06-30":19.746988,"2019-09-30":23.218799,"2019-12-31":20.627967,"2020-03-31":29.328518,"2020-06-30":22.764543,"2020-09-30":21.673049,"2020-12-31":30.913446,"2021-03-31":26.301548,"2021-06-30":41.003821,"2021-09-30":39.279026,"2021-12-31":36.315394,"2022-03-31":16.804372,"2022-06-30":16.70644,"2022-09-30":17.437467,"2022-12-31":18.838244,"2023-03-31":16.794949,"2023-06-30":15.880738,"2023-09-30":15.444204,"2023-12-31":16.812521,"2024-03-31":14.255621,"2024-06-30":18.762738,"2024-09-30":19.441258,"2024-12-31":20.629723,"2025-03-31":15.736488,"2025-06-30":15.776028,"2025-09-30":19.872226,"2025-12-31":21.880975,"2026-03-31":19.594368,"2026-06-30":17.576861},"net_debt_equity":{"2016-03-31":-0.930789,"2016-06-30":-0.855699,"2016-09-30":-1.007716,"2016-12-31":-0.888533,"2017-03-31":-0.868741,"2017-06-30":-0.810403,"2017-09-30":-0.701498,"2017-12-31":-0.645373,"2018-03-31":-0.71072,"2018-06-30":-0.508621,"2018-09-30":-0.130801,"2018-12-31":-0.200329,"2019-03-31":-0.159517,"2019-06-30":-0.22834,"2019-09-30":-0.1927,"2019-12-31":-0.350277,"2020-03-31":-0.400072,"2020-06-30":-0.471722,"2020-09-30":-0.544218,"2020-12-31":-0.299135,"2021-03-31":-0.294702,"2021-06-30":0.025596,"2021-09-30":0.027052,"2021-12-31":-0.078145,"2022-03-31":0.005994,"2022-06-30":-0.007937,"2022-09-30":-0.018597,"2022-12-31":0.016399,"2023-03-31":-0.047115,"2023-06-30":-0.052551,"2023-09-30":-0.004741,"2023-12-31":0.03913,"2024-03-31":-0.035666,"2024-06-30":-0.03908,"2024-09-30":-0.061837,"2024-12-31":-0.022952,"2025-03-31":-0.063414,"2025-06-30":-0.0257,"2025-09-30":-0.024411,"2025-12-31":0.094117,"2026-03-31":0.044976,"2026-06-30":0.020646},"net_debt_capital":{"2016-03-31":-93.07887,"2016-06-30":-85.569901,"2016-09-30":-100.771568,"2016-12-31":-88.853308,"2017-03-31":-56.026157,"2017-06-30":-54.124878,"2017-09-30":-47.292084,"2017-12-31":-44.3249,"2018-03-31":-49.078942,"2018-06-30":-25.551423,"2018-09-30":-6.839272,"2018-12-31":-11.111249,"2019-03-31":-8.809582,"2019-06-30":-12.857726,"2019-09-30":-11.054257,"2019-12-31":-22.636349,"2020-03-31":-20.267614,"2020-06-30":-24.527584,"2020-09-30":-29.377126,"2020-12-31":-13.992845,"2021-03-31":-12.87066,"2021-06-30":0.823851,"2021-09-30":0.950564,"2021-12-31":-3.070281,"2022-03-31":0.467887,"2022-06-30":-0.617053,"2022-09-30":-1.422008,"2022-12-31":1.221017,"2023-03-31":-3.619732,"2023-06-30":-4.11171,"2023-09-30":-0.369729,"2023-12-31":2.995271,"2024-03-31":-2.813608,"2024-06-30":-2.863057,"2024-09-30":-4.564289,"2024-12-31":-1.691666,"2025-03-31":-5.00595,"2025-06-30":-2.035734,"2025-09-30":-1.813682,"2025-12-31":6.772302,"2026-03-31":3.30508,"2026-06-30":1.573413},"ebitda":{"2016-12-31":-136521000,"2017-03-31":-53151000,"2017-06-30":-35994000,"2017-09-30":-17563000,"2017-12-31":-16890000,"2018-03-31":-23077000,"2018-06-30":-10527000,"2018-09-30":1477000,"2018-12-31":24384000,"2019-03-31":32145000,"2019-06-30":40591000,"2019-09-30":85609000,"2019-12-31":102146000,"2020-03-31":34990000,"2020-06-30":15057000,"2020-09-30":33800000,"2020-12-31":65387000,"2021-03-31":232551000,"2021-06-30":387997000,"2021-09-30":379155000,"2021-12-31":295937000,"2022-03-31":42267000,"2022-06-30":-252045000,"2022-09-30":-291709000,"2022-12-31":-320419000,"2023-03-31":-76685000,"2023-06-30":26637000,"2023-09-30":110775000,"2023-12-31":129721000,"2024-03-31":390103000,"2024-06-30":831130000,"2024-09-30":1141235000,"2024-12-31":1268454000,"2025-03-31":1339321000,"2025-06-30":1512546000,"2025-09-30":1598390000,"2025-12-31":2077935000,"2026-03-31":1583672000,"2026-06-30":1548903000},"ebitda_capex":{"2016-12-31":-161954000,"2017-03-31":-77565000,"2017-06-30":-59470000,"2017-09-30":-42947000,"2017-12-31":-42987000,"2018-03-31":-50749000,"2018-06-30":-45884000,"2018-09-30":-42168000,"2018-12-31":-36819000,"2019-03-31":-39143000,"2019-06-30":-27631000,"2019-09-30":15753000,"2019-12-31":39648000,"2020-03-31":-35477000,"2020-06-30":-73840000,"2020-09-30":-69225000,"2020-12-31":-73015000,"2021-03-31":86137000,"2021-06-30":239528000,"2021-09-30":229078000,"2021-12-31":161617000,"2022-03-31":-99091000,"2022-06-30":-405157000,"2022-09-30":-449710000,"2022-12-31":-491234000,"2023-03-31":-238566000,"2023-06-30":-120533000,"2023-09-30":-37788000,"2023-12-31":-21430000,"2024-03-31":239207000,"2024-06-30":671399000,"2024-09-30":962587000,"2024-12-31":1114507000,"2025-03-31":1185490000,"2025-06-30":1365762000,"2025-09-30":1457559000,"2025-12-31":1922897000,"2026-03-31":1429942000,"2026-06-30":1373271000},"ebit":{"2016-12-31":-170453000,"2017-03-31":-87402000,"2017-06-30":-72266000,"2017-09-30":-55175000,"2017-12-31":-54206000,"2018-03-31":-61116000,"2018-06-30":-51539000,"2018-09-30":-46515000,"2018-12-31":-36614000,"2019-03-31":-37664000,"2019-06-30":-35860000,"2019-09-30":6101000,"2019-12-31":26557000,"2020-03-31":-41689000,"2020-06-30":-63898000,"2020-09-30":-46650000,"2020-12-31":-18815000,"2021-03-31":139209000,"2021-06-30":287255000,"2021-09-30":260909000,"2021-12-31":161112000,"2022-03-31":-133413000,"2022-06-30":-472180000,"2022-09-30":-543965000,"2022-12-31":-624532000,"2023-03-31":-403915000,"2023-06-30":-322249000,"2023-09-30":-283368000,"2023-12-31":-278839000,"2024-03-31":-22924000,"2024-06-30":415745000,"2024-09-30":748662000,"2024-12-31":892327000,"2025-03-31":971886000,"2025-06-30":1149617000,"2025-09-30":1236048000,"2025-12-31":1708406000,"2026-03-31":1207114000,"2026-06-30":1169691000},"cash_ratio":{"2016-03-31":0.920346,"2016-06-30":0.980455,"2016-09-30":1.058234,"2016-12-31":0.886516,"2017-03-31":1.606157,"2017-06-30":1.472611,"2017-09-30":0.933051,"2017-12-31":0.890241,"2018-03-31":0.829378,"2018-06-30":1.232285,"2018-09-30":0.628227,"2018-12-31":1.1037,"2019-03-31":0.498368,"2019-06-30":0.500712,"2019-09-30":0.711109,"2019-12-31":0.908794,"2020-03-31":1.239192,"2020-06-30":0.739738,"2020-09-30":0.753126,"2020-12-31":0.933852,"2021-03-31":0.659391,"2021-06-30":0.991033,"2021-09-30":0.970135,"2021-12-31":0.977525,"2022-03-31":0.794411,"2022-06-30":0.712466,"2022-09-30":0.739811,"2022-12-31":0.667027,"2023-03-31":0.698945,"2023-06-30":0.712185,"2023-09-30":0.556161,"2023-12-31":0.503593,"2024-03-31":0.460231,"2024-06-30":0.637666,"2024-09-30":0.826677,"2024-12-31":0.944827,"2025-03-31":0.816055,"2025-06-30":0.633902,"2025-09-30":0.824688,"2025-12-31":0.632107,"2026-03-31":0.573101,"2026-06-30":0.613383},"current_ratio":{"2016-03-31":1.600357,"2016-06-30":1.752326,"2016-09-30":1.734538,"2016-12-31":1.734177,"2017-03-31":2.420913,"2017-06-30":2.300932,"2017-09-30":1.812523,"2017-12-31":1.827965,"2018-03-31":1.758705,"2018-06-30":2.180921,"2018-09-30":1.544036,"2018-12-31":2.073461,"2019-03-31":1.495962,"2019-06-30":1.485374,"2019-09-30":1.677162,"2019-12-31":1.900614,"2020-03-31":2.189887,"2020-06-30":1.703246,"2020-09-30":1.696749,"2020-12-31":1.881104,"2021-03-31":1.675721,"2021-06-30":1.948058,"2021-09-30":1.903363,"2021-12-31":1.935736,"2022-03-31":1.966939,"2022-06-30":1.799506,"2022-09-30":1.86146,"2022-12-31":1.852318,"2023-03-31":1.826326,"2023-06-30":1.922688,"2023-09-30":1.908222,"2023-12-31":1.900624,"2024-03-31":1.642906,"2024-06-30":1.822569,"2024-09-30":2.069222,"2024-12-31":2.326041,"2025-03-31":2.269257,"2025-06-30":1.956811,"2025-09-30":2.183196,"2025-12-31":2.201066,"2026-03-31":1.985979,"2026-06-30":2.208796},"quick_ratio":{"2021-09-30":0.984263,"2021-12-31":0.99403,"2022-03-31":0.812189,"2022-06-30":0.728967,"2022-09-30":0.75745,"2022-12-31":0.683686,"2023-03-31":0.714279,"2023-06-30":0.727418,"2023-09-30":0.570017,"2023-12-31":0.517182,"2024-03-31":0.472077,"2024-06-30":0.649978,"2024-09-30":0.841506,"2024-12-31":1.255327,"2025-03-31":0.835267,"2025-06-30":0.649687,"2025-09-30":0.842145,"2025-12-31":0.912192,"2026-03-31":0.784472,"2026-06-30":0.868394},"cfo_avg_cl":{"2017-03-31":0.160979,"2017-06-30":0.282245,"2017-09-30":0.183825,"2017-12-31":0.164757,"2018-03-31":0.160991,"2018-06-30":0.11145,"2018-09-30":0.083067,"2018-12-31":0.296359,"2019-03-31":0.166182,"2019-06-30":0.211233,"2019-09-30":0.331203,"2019-12-31":0.241559,"2020-03-31":0.198883,"2020-06-30":0.003316,"2020-09-30":0.067241,"2020-12-31":0.059486,"2021-03-31":0.00598,"2021-06-30":0.123091,"2021-09-30":0.113783,"2021-12-31":0.166542,"2022-03-31":0.181999,"2022-06-30":0.105461,"2022-09-30":0.047645,"2022-12-31":0.025365,"2023-03-31":0.032692,"2023-06-30":0.061687,"2023-09-30":0.114659,"2023-12-31":0.011,"2024-03-31":0.02791,"2024-06-30":0.068592,"2024-09-30":0.093139,"2024-12-31":0.184894,"2025-03-31":0.127553,"2025-06-30":0.108172,"2025-09-30":0.195803,"2025-12-31":0.272535,"2026-03-31":0.330396,"2026-06-30":0.394891},"cfo_liab":{"2016-12-31":0.036415,"2017-03-31":0.08397,"2017-06-30":0.140909,"2017-09-30":0.096387,"2017-12-31":0.091161,"2018-03-31":0.086495,"2018-06-30":0.04373,"2018-09-30":0.040703,"2018-12-31":0.136578,"2019-03-31":0.083959,"2019-06-30":0.112374,"2019-09-30":0.211219,"2019-12-31":0.115517,"2020-03-31":0.099259,"2020-06-30":0.001692,"2020-09-30":0.030393,"2020-12-31":0.024083,"2021-03-31":0.002504,"2021-06-30":0.051548,"2021-09-30":0.04891,"2021-12-31":0.075024,"2022-03-31":0.09033,"2022-06-30":0.05543,"2022-09-30":0.02427,"2022-12-31":0.012464,"2023-03-31":0.017377,"2023-06-30":0.035234,"2023-09-30":0.064128,"2023-12-31":0.006566,"2024-03-31":0.01778,"2024-06-30":0.03846,"2024-09-30":0.054458,"2024-12-31":0.109849,"2025-03-31":0.090324,"2025-06-30":0.081858,"2025-09-30":0.118047,"2025-12-31":0.14843,"2026-03-31":0.186395,"2026-06-30":0.236651},"cfo_capex":{"2016-12-31":0.909488,"2017-03-31":3.312771,"2017-06-30":6.23015,"2017-09-30":5.129727,"2017-12-31":4.893704,"2018-03-31":4.906259,"2018-06-30":3.058885,"2018-09-30":2.659045,"2018-12-31":4.821332,"2019-03-31":3.864199,"2019-06-30":5.714931,"2019-09-30":8.317152,"2019-12-31":5.242248,"2020-03-31":5.910313,"2020-06-30":0.112051,"2020-09-30":1.785237,"2020-12-31":1.250777,"2021-03-31":0.1545,"2021-06-30":3.846574,"2021-09-30":3.553849,"2021-12-31":5.927427,"2022-03-31":7.46182,"2022-06-30":4.342018,"2022-09-30":1.934089,"2022-12-31":1.029787,"2023-03-31":1.488013,"2023-06-30":3.185602,"2023-09-30":6.35591,"2023-12-31":0.667948,"2024-03-31":1.961318,"2024-06-30":4.39507,"2024-09-30":5.013361,"2024-12-31":11.090505,"2025-03-31":8.784257,"2025-06-30":8.21766,"2025-09-30":14.006249,"2025-12-31":16.639237,"2026-03-31":22.194581,"2026-06-30":23.102123},"wc":{"2016-03-31":270120000,"2016-06-30":309559000,"2016-09-30":357003000,"2016-12-31":423961000,"2017-03-31":788459000,"2017-06-30":812989000,"2017-09-30":756198000,"2017-12-31":805467000,"2018-03-31":858651000,"2018-06-30":1553986000,"2018-09-30":1013831000,"2018-12-31":1093364000,"2019-03-31":1082963000,"2019-06-30":1153052000,"2019-09-30":1113865000,"2019-12-31":1525716000,"2020-03-31":2385317000,"2020-06-30":2554554000,"2020-09-30":2665559000,"2020-12-31":3635525000,"2021-03-31":3757754000,"2021-06-30":5353465000,"2021-09-30":5012892000,"2021-12-31":5085824000,"2022-03-31":5830663000,"2022-06-30":5565349000,"2022-09-30":6270196000,"2022-12-31":7188889000,"2023-03-31":7194213000,"2023-06-30":7602060000,"2023-09-30":8348485000,"2023-12-31":8935653000,"2024-03-31":8037102000,"2024-06-30":10060585000,"2024-09-30":10734950000,"2024-12-31":11333403000,"2025-03-31":11025668000,"2025-06-30":9636348000,"2025-09-30":11959735000,"2025-12-31":12472420000,"2026-03-31":11799315000,"2026-06-30":12666374000},"wc_assets":{"2016-03-31":28.58204,"2016-06-30":33.168505,"2016-09-30":33.928938,"2016-12-31":34.998704,"2017-03-31":49.553929,"2017-06-30":46.677526,"2017-09-30":36.28847,"2017-12-31":36.82522,"2018-03-31":36.083656,"2018-06-30":43.714814,"2018-09-30":25.515658,"2018-12-31":33.323875,"2019-03-31":24.59831,"2019-06-30":24.775473,"2019-09-30":27.843117,"2019-12-31":33.522951,"2020-03-31":39.729638,"2020-06-30":32.699245,"2020-09-30":32.850238,"2020-12-31":36.835773,"2021-03-31":33.111699,"2021-06-30":38.749174,"2021-09-30":36.039532,"2021-12-31":36.520969,"2022-03-31":20.017748,"2022-06-30":19.267157,"2022-09-30":21.531577,"2022-12-31":22.920581,"2023-03-31":22.957328,"2023-06-30":24.462861,"2023-09-30":25.644329,"2023-12-31":26.227417,"2024-03-31":22.567996,"2024-06-30":26.79493,"2024-09-30":29.527772,"2024-12-31":30.816053,"2025-03-31":30.293986,"2025-06-30":26.144245,"2025-09-30":30.522903,"2025-12-31":31.535918,"2026-03-31":29.508556,"2026-06-30":32.347937},"cash_assets":{"2016-03-31":43.816166,"2016-06-30":43.226236,"2016-09-30":48.880735,"2016-12-31":42.260778,"2017-03-31":56.014249,"2017-06-30":52.837377,"2017-09-30":41.671433,"2017-12-31":39.59502,"2018-03-31":39.444834,"2018-06-30":45.616172,"2018-09-30":29.464273,"2018-12-31":34.262607,"2019-03-31":24.717604,"2019-06-30":25.558368,"2019-09-30":29.238916,"2019-12-31":33.827438,"2020-03-31":41.375892,"2020-06-30":34.396012,"2020-09-30":35.508307,"2020-12-31":39.04099,"2021-03-31":32.311477,"2021-06-30":40.50567,"2021-09-30":38.70338,"2021-12-31":38.151961,"2022-03-31":16.446037,"2022-06-30":17.169592,"2022-09-30":18.491029,"2022-12-31":17.937738,"2023-03-31":19.418379,"2023-06-30":18.881865,"2023-09-30":15.703606,"2023-12-31":14.665338,"2024-03-31":16.155515,"2024-06-30":20.771769,"2024-09-30":22.82961,"2024-12-31":21.956974,"2025-03-31":19.477182,"2025-06-30":17.320951,"2025-09-30":21.27446,"2025-12-31":16.596993,"2026-03-31":17.151861,"2026-06-30":16.414398},"cash_debt":{"2017-03-31":2.577812,"2017-06-30":2.629661,"2017-09-30":2.451384,"2017-12-31":2.415275,"2018-03-31":2.586018,"2018-06-30":1.513459,"2018-09-30":1.143344,"2018-12-31":1.249495,"2019-03-31":1.196759,"2019-06-30":1.294292,"2019-09-30":1.259278,"2019-12-31":1.639882,"2020-03-31":1.410773,"2020-06-30":1.510947,"2020-09-30":1.638362,"2020-12-31":1.262913,"2021-03-31":1.228501,"2021-06-30":0.987851,"2021-09-30":0.985345,"2021-12-31":1.050573,"2022-03-31":0.978676,"2022-06-30":1.027723,"2022-09-30":1.060419,"2022-12-31":0.952198,"2023-03-31":1.156204,"2023-06-30":1.188979,"2023-09-30":1.016796,"2023-12-31":0.872287,"2024-03-31":1.133273,"2024-06-30":1.107076,"2024-09-30":1.174287,"2024-12-31":1.064337,"2025-03-31":1.237708,"2025-06-30":1.097929,"2025-09-30":1.070563,"2025-12-31":0.758512,"2026-03-31":0.875346,"2026-06-30":0.933864},"fcf_debt":{"2017-03-31":0.163314,"2017-06-30":0.350849,"2017-09-30":0.295929,"2017-12-31":0.283385,"2018-03-31":0.297808,"2018-06-30":0.067942,"2018-09-30":0.070716,"2018-12-31":0.259951,"2019-03-31":0.224549,"2019-06-30":0.350003,"2019-09-30":0.55029,"2019-12-31":0.282406,"2020-03-31":0.196505,"2020-06-30":-0.044385,"2020-09-30":0.046002,"2020-12-31":0.011376,"2021-03-31":-0.041473,"2021-06-30":0.074604,"2021-09-30":0.070152,"2021-12-31":0.130873,"2022-03-31":0.186617,"2022-06-30":0.106037,"2022-09-30":0.029064,"2022-12-31":0.000861,"2023-03-31":0.01501,"2023-06-30":0.065177,"2023-09-30":0.158257,"2023-12-31":-0.008762,"2024-03-31":0.028573,"2024-06-30":0.076979,"2024-09-30":0.101441,"2024-12-31":0.204742,"2025-03-31":0.209076,"2025-06-30":0.182197,"2025-09-30":0.235238,"2025-12-31":0.280183,"2026-03-31":0.415856,"2026-06-30":0.564015},"liab_equity":{"2016-03-31":1.124304,"2016-06-30":0.979583,"2016-09-30":1.06158,"2016-12-31":1.102501,"2017-03-31":1.53389,"2017-06-30":1.474926,"2017-09-30":1.843262,"2017-12-31":1.781608,"2018-03-31":1.937865,"2018-06-30":2.286549,"2018-09-30":2.540872,"2018-12-31":1.928175,"2019-03-31":2.925316,"2019-06-30":2.929182,"2019-09-30":2.200931,"2019-12-31":1.653717,"2020-03-31":2.320827,"2020-06-30":3.05557,"2020-09-30":2.933556,"2020-12-31":2.680513,"2021-03-31":3.903583,"2021-06-30":4.120341,"2021-09-30":3.684242,"2021-12-31":3.242482,"2022-03-31":0.670602,"2022-06-30":0.71158,"2022-09-30":0.763199,"2022-12-31":0.819432,"2023-03-31":0.79446,"2023-06-30":0.74976,"2023-09-30":0.826625,"2023-12-31":0.822511,"2024-03-31":0.877434,"2024-06-30":0.945685,"2024-09-30":0.825572,"2024-12-31":0.730801,"2025-03-31":0.696835,"2025-06-30":0.665045,"2025-09-30":0.742405,"2025-12-31":0.782732,"2026-03-31":0.842955,"2026-06-30":0.77767},"altman_z":{"2016-12-31":4.814829,"2017-03-31":4.57114,"2017-06-30":5.707652,"2017-09-30":5.474122,"2017-12-31":6.425004,"2018-03-31":8.073142,"2018-06-30":6.728035,"2018-09-30":9.32863,"2018-12-31":7.506517,"2019-03-31":6.62221,"2019-06-30":6.243876,"2019-09-30":6.786271,"2019-12-31":7.288666,"2020-03-31":4.579533,"2020-06-30":5.809823,"2020-09-30":8.367497,"2020-12-31":9.736744,"2021-03-31":8.359281,"2021-06-30":8.169856,"2021-09-30":8.961455,"2021-12-31":6.375751,"2022-03-31":4.248033,"2022-06-30":2.610021,"2022-09-30":2.209776,"2022-12-31":2.275341,"2023-03-31":2.548621,"2023-06-30":2.647562,"2023-09-30":1.967774,"2023-12-31":2.757361,"2024-03-31":2.802618,"2024-06-30":2.320457,"2024-09-30":2.646073,"2024-12-31":3.282007,"2025-03-31":2.592066,"2025-06-30":2.927677,"2025-09-30":2.840944,"2025-12-31":2.661524,"2026-03-31":2.393012,"2026-06-30":2.873537},"ar_turnover":{"2022-09-30":164.025969,"2022-12-31":152.309517,"2023-03-31":154.224502,"2023-06-30":163.83941,"2023-09-30":162.605975,"2023-12-31":159.194158,"2024-03-31":162.523225,"2024-06-30":170.255863,"2024-09-30":172.755063,"2024-12-31":17.299752,"2025-03-31":151.981999,"2025-06-30":153.990277,"2025-09-30":147.378954,"2025-12-31":8.699156,"2026-03-31":18.156604,"2026-06-30":17.690537},"dso":{"2022-09-30":2.225257,"2022-12-31":2.396436,"2023-03-31":2.36668,"2023-06-30":2.227791,"2023-09-30":2.24469,"2023-12-31":2.292798,"2024-03-31":2.245833,"2024-06-30":2.143832,"2024-09-30":2.112818,"2024-12-31":21.098568,"2025-03-31":2.4016,"2025-06-30":2.37028,"2025-09-30":2.476609,"2025-12-31":41.958095,"2026-03-31":20.102878,"2026-06-30":20.632499},"inv_turnover":{"2022-09-30":129.785729,"2022-12-31":132.062588,"2023-03-31":139.654094,"2023-06-30":145.835686,"2023-09-30":136.979876,"2023-12-31":138.698142,"2024-03-31":135.685355,"2024-06-30":150.496327,"2024-09-30":142.236574,"2024-12-31":141.635868,"2025-03-31":130.132397,"2025-06-30":118.972771,"2025-09-30":99.548527,"2025-12-31":105.076196,"2026-03-31":95.347255,"2026-06-30":79.719693},"dio":{"2022-09-30":2.812328,"2022-12-31":2.763841,"2023-03-31":2.6136,"2023-06-30":2.502817,"2023-09-30":2.664625,"2023-12-31":2.631614,"2024-03-31":2.690047,"2024-06-30":2.425308,"2024-09-30":2.566147,"2024-12-31":2.577031,"2025-03-31":2.804836,"2025-06-30":3.067929,"2025-09-30":3.666553,"2025-12-31":3.47367,"2026-03-31":3.828112,"2026-06-30":4.578542},"ap_turnover":{"2017-03-31":78.33619,"2017-06-30":87.455883,"2017-09-30":94.255285,"2017-12-31":93.645292,"2018-03-31":102.120822,"2018-06-30":160.79489,"2018-09-30":139.985988},"dpo":{"2017-03-31":4.659405,"2017-06-30":4.173533,"2017-09-30":3.872462,"2017-12-31":3.897687,"2018-03-31":3.574198,"2018-06-30":2.269973,"2018-09-30":2.607404},"inv_to_cash":{"2022-09-30":5.037585,"2022-12-31":5.160277,"2023-03-31":4.98028,"2023-06-30":4.730608,"2023-09-30":4.909315,"2023-12-31":4.924412,"2024-03-31":4.93588,"2024-06-30":4.569141,"2024-09-30":4.678965,"2024-12-31":23.675599,"2025-03-31":5.206436,"2025-06-30":5.438208,"2025-09-30":6.143162,"2025-12-31":45.431765,"2026-03-31":23.93099,"2026-06-30":25.211042},"inventories":{"2021-09-30":73413000,"2021-12-31":77058000,"2022-03-31":72340000,"2022-06-30":78737000,"2022-09-30":102962000,"2022-12-31":97703000,"2023-03-31":101655000,"2023-06-30":97949000,"2023-09-30":96398000,"2023-12-31":110097000,"2024-03-31":119413000,"2024-06-30":104728000,"2024-09-30":118148000,"2024-12-31":104990000,"2025-03-31":108840000,"2025-06-30":138141000,"2025-09-30":166631000,"2025-12-31":158319000,"2026-03-31":174318000,"2026-06-30":198861000},"asset_turnover":{"2017-03-31":1.412364,"2017-06-30":1.423532,"2017-09-30":1.307459,"2017-12-31":1.303026,"2018-03-31":1.219577,"2018-06-30":1.013769,"2018-09-30":0.984506,"2018-12-31":1.206291,"2019-03-31":1.058338,"2019-06-30":0.961947,"2019-09-30":1.086699,"2019-12-31":1.203609,"2020-03-31":0.986935,"2020-06-30":0.944089,"2020-09-30":1.263256,"2020-12-31":1.317205,"2021-03-31":1.51836,"2021-06-30":1.473166,"2021-09-30":1.520329,"2021-12-31":1.484427,"2022-03-31":0.818485,"2022-06-30":0.762908,"2022-09-30":0.788244,"2022-12-31":0.774191,"2023-03-31":0.613946,"2023-06-30":0.65681,"2023-09-30":0.674283,"2023-12-31":0.669852,"2024-03-31":0.683572,"2024-06-30":0.685,"2024-09-30":0.692539,"2024-12-31":0.680929,"2025-03-31":0.664804,"2025-06-30":0.640672,"2025-09-30":0.634745,"2025-12-31":0.633944,"2026-03-31":0.640959,"2026-06-30":0.658869},"mcap":{"2016-12-31":4604418450,"2017-03-31":5990427360,"2017-06-30":8378398830,"2017-09-30":10577591500,"2017-12-31":13056626657.5,"2018-03-31":18887880000,"2018-06-30":24078803040,"2018-09-30":40928456770,"2018-12-31":23463933412.5,"2019-03-31":31901610280,"2019-06-30":31246649300,"2019-09-30":26037814500,"2019-12-31":28307565550,"2020-03-31":23875250700,"2020-06-30":47123574400,"2020-09-30":72125434860,"2020-12-31":100402392130,"2021-03-31":102085100400,"2021-06-30":119620107495,"2021-09-30":131920556250,"2021-12-31":81959460825,"2022-03-31":67442907740.00001,"2022-06-30":37784141000,"2022-09-30":30481451910,"2022-12-31":36045118260,"2023-03-31":40421205812.5,"2023-06-30":39618253447.49999,"2023-09-30":26546605815,"2023-12-31":47363880200,"2024-03-31":52533779830,"2024-06-30":40499445917.5,"2024-09-30":42517909927.5,"2024-12-31":54039637897.5,"2025-03-31":34517519647.5,"2025-06-30":42898304475.00001,"2025-09-30":45438461640,"2025-12-31":40517353380,"2026-03-31":36892927740,"2026-06-30":46399729000},"ev_cash":{"2016-03-31":414093000,"2016-06-30":403427000,"2016-09-30":514327000,"2016-12-31":511931000,"2017-03-31":891250000,"2017-06-30":920276000,"2017-09-30":868371000,"2017-12-31":866050000,"2018-03-31":938634000,"2018-06-30":1621576000,"2018-09-30":1170724000,"2018-12-31":1124164000,"2019-03-31":1088215000,"2019-06-30":1189488000,"2019-09-30":1169704000,"2019-12-31":1539574000,"2020-03-31":2484156000,"2020-06-30":2687110000,"2020-09-30":2881242000,"2020-12-31":3853170000,"2021-03-31":3666939000,"2021-06-30":5596137000,"2021-09-30":5383418000,"2021-12-31":5312952000,"2022-03-31":4790314000,"2022-06-30":4959464000,"2022-09-30":5384760000,"2022-12-31":5626053000,"2023-03-31":6085201000,"2023-06-30":5867714000,"2023-09-30":5112293000,"2023-12-31":4996465000,"2024-03-31":5753436000,"2024-06-30":7799093000,"2024-09-30":8299804000,"2024-12-31":8075247000,"2025-03-31":7088831000,"2025-06-30":6384224000,"2025-09-30":8335934000,"2025-12-31":6564092000,"2026-03-31":6858357000,"2026-06-30":6427331000},"ev_pref":{"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":{"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":47849000,"2021-09-30":44889000,"2021-12-31":40734000,"2022-03-31":37570000,"2022-06-30":36307000,"2022-09-30":32274000,"2022-12-31":28476000,"2023-03-31":25988000,"2023-06-30":22652000,"2023-09-30":17846000,"2023-12-31":-2420000,"2024-03-31":-3605000,"2024-06-30":-9001000,"2024-09-30":-11619000,"2024-12-31":-32970000,"2025-03-31":-34120000,"2025-06-30":-34244000,"2025-09-30":-34190000,"2025-12-31":-34396000,"2026-03-31":-34310000,"2026-06-30":-35758000},"ev_debt":{"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":345739000,"2017-06-30":349960000,"2017-09-30":354237000,"2017-12-31":358572000,"2018-03-31":362965000,"2018-06-30":1071437000,"2018-09-30":1023947000,"2018-12-31":899695000,"2019-03-31":909302000,"2019-06-30":919026000,"2019-09-30":928869000,"2019-12-31":938832000,"2020-03-31":1760847000,"2020-06-30":1778428000,"2020-09-30":1758611000,"2020-12-31":3051018000,"2021-03-31":2984889000,"2021-06-30":5664960000,"2021-09-30":5463487000,"2021-12-31":5057196000,"2022-03-31":4894688000,"2022-06-30":4825682000,"2022-09-30":5077953000,"2022-12-31":5908491000,"2023-03-31":5263088000,"2023-06-30":4935086000,"2023-09-30":5027845000,"2023-12-31":5728008000,"2024-03-31":5076830000,"2024-06-30":7044770000,"2024-09-30":7067954000,"2024-12-31":7587116000,"2025-03-31":5727384000,"2025-06-30":5814790000,"2025-09-30":7786499000,"2025-12-31":8653901000,"2026-03-31":7835020000,"2026-06-30":6882513000},"ev":{"2016-12-31":4092487450,"2017-03-31":5444916360,"2017-06-30":7808082830,"2017-09-30":10063457500,"2017-12-31":12549148657.5,"2018-03-31":18312211000,"2018-06-30":23528664040,"2018-09-30":40781679770,"2018-12-31":23239464412.5,"2019-03-31":31722697280,"2019-06-30":30976187300,"2019-09-30":25796979500,"2019-12-31":27706823550,"2020-03-31":23151941700,"2020-06-30":46214892400,"2020-09-30":71002803860,"2020-12-31":99600240130,"2021-03-31":101403050400,"2021-06-30":119736779495,"2021-09-30":132045514250,"2021-12-31":81744438825,"2022-03-31":67584851740,"2022-06-30":37686666000,"2022-09-30":30206918910,"2022-12-31":36356032260,"2023-03-31":39625080812.5,"2023-06-30":38708277447.49999,"2023-09-30":26480003815,"2023-12-31":48093003200,"2024-03-31":51853568830,"2024-06-30":39736121917.5,"2024-09-30":41274440927.5,"2024-12-31":53518536897.5,"2025-03-31":33121952647.5,"2025-06-30":42294626475.00001,"2025-09-30":44854836640,"2025-12-31":42572766380,"2026-03-31":37835280740,"2026-06-30":46819153000},"capital":{"2016-03-31":444884000,"2016-06-30":471459000,"2016-09-30":510389000,"2016-12-31":576153000,"2017-03-31":973672000,"2017-06-30":1053704000,"2017-09-30":1087146000,"2017-12-31":1144905000,"2018-03-31":1172945000,"2018-06-30":2153066000,"2018-09-30":2146091000,"2018-12-31":2020196000,"2019-03-31":2030891000,"2019-06-30":2103498000,"2019-09-30":2178663000,"2019-12-31":2653882000,"2020-03-31":3568792000,"2020-06-30":3704735000,"2020-09-30":3821446000,"2020-12-31":5732587000,"2021-03-31":5299262000,"2021-06-30":8353812000,"2021-09-30":8423312000,"2021-12-31":8330051000,"2022-03-31":22307510000,"2022-06-30":21680786000,"2022-09-30":21575617000,"2022-12-31":23131370000,"2023-03-31":22711985000,"2023-06-30":22682242000,"2023-09-30":22840505000,"2023-12-31":24423264000,"2024-03-31":24047631000,"2024-06-30":26346766000,"2024-09-30":26988868000,"2024-12-31":28855048000,"2025-03-31":27196578000,"2025-06-30":27971926000,"2025-09-30":30293897000,"2025-12-31":30858179000,"2026-03-31":29550358000,"2026-06-30":28929588000},"debt_capital_ev":{"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":35.508775,"2017-06-30":33.212363,"2017-09-30":32.584124,"2017-12-31":31.31893,"2018-03-31":30.944759,"2018-06-30":49.763314,"2018-09-30":47.712189,"2018-12-31":44.535035,"2019-03-31":44.77355,"2019-06-30":43.690367,"2019-09-30":42.634818,"2019-12-31":35.3758,"2020-03-31":49.340141,"2020-06-30":48.004189,"2020-09-30":46.019517,"2020-12-31":53.222358,"2021-03-31":56.326504,"2021-06-30":67.812874,"2021-09-30":64.861506,"2021-12-31":60.710265,"2022-03-31":21.941884,"2022-06-30":22.257874,"2022-09-30":23.53561,"2022-12-31":25.543195,"2023-03-31":23.173175,"2023-06-30":21.757488,"2023-09-30":22.012845,"2023-12-31":23.453081,"2024-03-31":21.11156,"2024-06-30":26.738652,"2024-09-30":26.188405,"2024-12-31":26.293895,"2025-03-31":21.059208,"2025-06-30":20.78795,"2025-09-30":25.703194,"2025-12-31":28.044108,"2026-03-31":26.514129,"2026-06-30":23.790567},"debt_ev":{"2016-12-31":0,"2017-03-31":0.063498,"2017-06-30":0.04482,"2017-09-30":0.0352,"2017-12-31":0.028573,"2018-03-31":0.019821,"2018-06-30":0.045538,"2018-09-30":0.025108,"2018-12-31":0.038714,"2019-03-31":0.028664,"2019-06-30":0.029669,"2019-09-30":0.036007,"2019-12-31":0.033885,"2020-03-31":0.076056,"2020-06-30":0.038482,"2020-09-30":0.024768,"2020-12-31":0.030633,"2021-03-31":0.029436,"2021-06-30":0.047312,"2021-09-30":0.041376,"2021-12-31":0.061866,"2022-03-31":0.072423,"2022-06-30":0.128047,"2022-09-30":0.168106,"2022-12-31":0.162517,"2023-03-31":0.132822,"2023-06-30":0.127494,"2023-09-30":0.189873,"2023-12-31":0.119103,"2024-03-31":0.097907,"2024-06-30":0.177289,"2024-09-30":0.171243,"2024-12-31":0.141766,"2025-03-31":0.172918,"2025-06-30":0.137483,"2025-09-30":0.173593,"2025-12-31":0.203273,"2026-03-31":0.207082,"2026-06-30":0.147002},"ev_sales":{"2016-12-31":2.395059,"2017-03-31":3.040144,"2017-06-30":4.100931,"2017-09-30":4.90868,"2017-12-31":5.667441,"2018-03-31":7.56296,"2018-06-30":8.763868,"2018-09-30":13.677398,"2018-12-31":7.046154,"2019-03-31":8.839033,"2019-06-30":7.845582,"2019-09-30":5.954158,"2019-12-31":5.878185,"2020-03-31":4.508435,"2020-06-30":7.853482,"2020-09-30":9.278942,"2020-12-31":10.486909,"2021-03-31":7.697363,"2021-06-30":7.516062,"2021-09-30":7.887251,"2021-12-31":4.628475,"2022-03-31":4.080083,"2022-06-30":2.313711,"2022-09-30":1.78115,"2022-12-31":2.073745,"2023-03-31":2.134849,"2023-06-30":1.965732,"2023-09-30":1.273476,"2023-12-31":2.194462,"2024-03-31":2.266068,"2024-06-30":1.690667,"2024-09-30":1.729748,"2024-12-31":2.218748,"2025-03-31":1.383788,"2025-06-30":1.774504,"2025-09-30":1.870997,"2025-12-31":1.759665,"2026-03-31":1.545639,"2026-06-30":1.869628},"ev_ebitda":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":27611.157596,"2018-12-31":953.062025,"2019-03-31":986.862569,"2019-06-30":763.129445,"2019-09-30":301.334901,"2019-12-31":271.247269,"2020-03-31":661.673098,"2020-06-30":3069.329375,"2020-09-30":2100.67467,"2020-12-31":1523.242237,"2021-03-31":436.046503,"2021-06-30":308.602333,"2021-09-30":348.262621,"2021-12-31":276.222435,"2022-03-31":1598.998077,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":1453.177064,"2023-09-30":239.04314,"2023-12-31":370.741848,"2024-03-31":132.922764,"2024-06-30":47.809755,"2024-09-30":36.16647,"2024-12-31":42.191941,"2025-03-31":24.730406,"2025-06-30":27.962539,"2025-09-30":28.062511,"2025-12-31":20.488016,"2026-03-31":23.890857,"2026-06-30":30.227298},"ev_ebit":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":4228.319866,"2019-12-31":1043.29644,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":728.423093,"2021-06-30":416.830967,"2021-09-30":506.097966,"2021-12-31":507.376476,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":95.578111,"2024-09-30":55.130942,"2024-12-31":59.976373,"2025-03-31":34.08008,"2025-06-30":36.790189,"2025-09-30":36.288912,"2025-12-31":24.919584,"2026-03-31":31.343585,"2026-06-30":40.026941},"ev_cfo":{"2016-12-31":176.926525,"2017-03-31":67.322589,"2017-06-30":53.385315,"2017-09-30":77.284584,"2017-12-31":98.262081,"2018-03-31":134.880684,"2018-06-30":217.549805,"2018-09-30":351.402621,"2018-12-31":78.756488,"2019-03-31":115.158029,"2019-06-30":79.449752,"2019-09-30":44.400768,"2019-12-31":84.567419,"2020-03-31":55.589297,"2020-06-30":4639.583616,"2020-09-30":386.044257,"2020-12-31":575.358097,"2021-03-31":4482.695301,"2021-06-30":209.66102,"2021-09-30":247.577138,"2021-12-31":102.671833,"2022-03-31":64.074346,"2022-06-30":56.687448,"2022-09-30":98.848511,"2022-12-31":206.682275,"2023-03-31":164.500649,"2023-06-30":82.564448,"2023-09-30":28.043336,"2023-12-31":476.352287,"2024-03-31":175.207612,"2024-06-30":56.601824,"2024-09-30":46.084409,"2024-12-31":31.345967,"2025-03-31":24.51134,"2025-06-30":35.063746,"2025-09-30":22.739933,"2025-12-31":16.502902,"2026-03-31":11.088974,"2026-06-30":11.538996},"ev_fcf":{"2016-12-31":null,"2017-03-31":96.431644,"2017-06-30":63.59254,"2017-09-30":95.998793,"2017-12-31":123.498225,"2018-03-31":169.41006,"2018-06-30":323.213694,"2018-09-30":563.212857,"2018-12-31":99.366181,"2019-03-31":155.364047,"2019-06-30":96.300425,"2019-09-30":50.468807,"2019-12-31":104.501997,"2020-03-31":66.910226,"2020-06-30":null,"2020-09-30":877.672207,"2020-12-31":2869.662329,"2021-03-31":null,"2021-06-30":283.314829,"2021-09-30":344.519885,"2021-12-31":123.508638,"2022-03-31":73.990182,"2022-06-30":73.649492,"2022-09-30":204.671949,"2022-12-31":7145.446592,"2023-03-31":501.583301,"2023-06-30":120.340979,"2023-09-30":33.279297,"2023-12-31":null,"2024-03-31":357.465368,"2024-06-30":73.273591,"2024-09-30":57.567155,"2024-12-31":34.452449,"2025-03-31":27.660175,"2025-06-30":39.921795,"2025-09-30":24.488318,"2025-12-31":17.558126,"2026-03-31":11.612173,"2026-06-30":12.061072},"mcap_dil":{"2016-12-31":4604418450,"2017-03-31":5990427360,"2017-06-30":8378398830,"2017-09-30":10577591500,"2017-12-31":13056626657.5,"2018-03-31":18887880000,"2018-06-30":24078803040,"2018-09-30":40928456770,"2018-12-31":23463933412.5,"2019-03-31":31901610280,"2019-06-30":31246649300,"2019-09-30":26037814500,"2019-12-31":28307565550,"2020-03-31":23875250700,"2020-06-30":47123574400,"2020-09-30":72125434860,"2020-12-31":100402392130,"2021-03-31":102085100400,"2021-06-30":119620107495,"2021-09-30":131920556250,"2021-12-31":81959460825,"2022-03-31":67442907740.00001,"2022-06-30":37784141000,"2022-09-30":30481451910,"2022-12-31":36045118260,"2023-03-31":40421205812.5,"2023-06-30":39618253447.49999,"2023-09-30":26546605815,"2023-12-31":47363880200,"2024-03-31":52533779830,"2024-06-30":40499445917.5,"2024-09-30":42517909927.5,"2024-12-31":54039637897.5,"2025-03-31":34517519647.5,"2025-06-30":42898304475.00001,"2025-09-30":45438461640,"2025-12-31":40517353380,"2026-03-31":36892927740,"2026-06-30":46399729000},"ev_dil":{"2016-12-31":4092487450,"2017-03-31":5444916360,"2017-06-30":7808082830,"2017-09-30":10063457500,"2017-12-31":12549148657.5,"2018-03-31":18312211000,"2018-06-30":23528664040,"2018-09-30":40781679770,"2018-12-31":23239464412.5,"2019-03-31":31722697280,"2019-06-30":30976187300,"2019-09-30":25796979500,"2019-12-31":27706823550,"2020-03-31":23151941700,"2020-06-30":46214892400,"2020-09-30":71002803860,"2020-12-31":99600240130,"2021-03-31":101403050400,"2021-06-30":119736779495,"2021-09-30":132045514250,"2021-12-31":81744438825,"2022-03-31":67584851740,"2022-06-30":37686666000,"2022-09-30":30206918910,"2022-12-31":36356032260,"2023-03-31":39625080812.5,"2023-06-30":38708277447.49999,"2023-09-30":26480003815,"2023-12-31":48093003200,"2024-03-31":51853568830,"2024-06-30":39736121917.5,"2024-09-30":41274440927.5,"2024-12-31":53518536897.5,"2025-03-31":33121952647.5,"2025-06-30":42294626475.00001,"2025-09-30":44854836640,"2025-12-31":42572766380,"2026-03-31":37835280740,"2026-06-30":46819153000},"ev_per_share":{"2016-12-31":12.114582,"2017-03-31":15.706418,"2017-06-30":21.863082,"2017-09-30":27.409662,"2017-12-31":33.322465,"2018-03-31":47.700471,"2018-06-30":60.231684,"2018-09-30":98.654932,"2018-12-31":55.335517,"2019-03-31":74.499828,"2019-06-30":71.902201,"2019-09-30":60.188097,"2019-12-31":62.446039,"2020-03-31":51.724046,"2020-06-30":102.288787,"2020-09-30":155.265091,"2020-12-31":215.901193,"2021-03-31":212.172898,"2021-06-30":240.174027,"2021-09-30":262.748646,"2021-12-31":161.086276,"2022-03-31":130.6043,"2022-06-30":70.816835,"2022-09-30":54.494729,"2022-12-31":63.382038,"2023-03-31":67.297888,"2023-06-30":65.04098,"2023-09-30":44.148957,"2023-12-31":78.540731,"2024-03-31":83.484852,"2024-06-30":63.274508,"2024-09-30":65.166731,"2024-12-31":84.170447,"2025-03-31":52.133401,"2025-06-30":66.974068,"2025-09-30":71.341743,"2025-12-31":68.391964,"2026-03-31":61.717173,"2026-06-30":76.686992},"sales_base":{"2016-12-31":1708721000,"2017-03-31":1791006000,"2017-06-30":1903978000,"2017-09-30":2050135000,"2017-12-31":2214253000,"2018-03-31":2421302000,"2018-06-30":2684735000,"2018-09-30":2981684000,"2018-12-31":3298177000,"2019-03-31":3588933000,"2019-06-30":3948233000,"2019-09-30":4332599000,"2019-12-31":4713500000,"2020-03-31":5135250000,"2020-06-30":5884637000,"2020-09-30":7652037000,"2020-12-31":9497578000,"2021-03-31":13173739000,"2021-06-30":15930786000,"2021-09-30":16741639000,"2021-12-31":17661203000,"2022-03-31":16564578000,"2022-06-30":16288405000,"2022-09-30":16959219000,"2022-12-31":17531587000,"2023-03-31":18561073000,"2023-06-30":19691531000,"2023-09-30":20793483000,"2023-12-31":21915623000,"2024-03-31":22882620000,"2024-06-30":23503226000,"2024-09-30":23861534000,"2024-12-31":24121053000,"2025-03-31":23935721000,"2025-06-30":23834615000,"2025-09-30":23973766000,"2025-12-31":24193683000,"2026-03-31":24478734000,"2026-06-30":25041964000},"ebitda_base":{"2016-12-31":-136521000,"2017-03-31":-53151000,"2017-06-30":-35994000,"2017-09-30":-17563000,"2017-12-31":-16890000,"2018-03-31":-23077000,"2018-06-30":-10527000,"2018-09-30":1477000,"2018-12-31":24384000,"2019-03-31":32145000,"2019-06-30":40591000,"2019-09-30":85609000,"2019-12-31":102146000,"2020-03-31":34990000,"2020-06-30":15057000,"2020-09-30":33800000,"2020-12-31":65387000,"2021-03-31":232551000,"2021-06-30":387997000,"2021-09-30":379155000,"2021-12-31":295937000,"2022-03-31":42267000,"2022-06-30":-252045000,"2022-09-30":-291709000,"2022-12-31":-320419000,"2023-03-31":-76685000,"2023-06-30":26637000,"2023-09-30":110775000,"2023-12-31":129721000,"2024-03-31":390103000,"2024-06-30":831130000,"2024-09-30":1141235000,"2024-12-31":1268454000,"2025-03-31":1339321000,"2025-06-30":1512546000,"2025-09-30":1598390000,"2025-12-31":2077935000,"2026-03-31":1583672000,"2026-06-30":1548903000},"ebit_base":{"2016-12-31":-170453000,"2017-03-31":-87402000,"2017-06-30":-72266000,"2017-09-30":-55175000,"2017-12-31":-54206000,"2018-03-31":-61116000,"2018-06-30":-51539000,"2018-09-30":-46515000,"2018-12-31":-36614000,"2019-03-31":-37664000,"2019-06-30":-35860000,"2019-09-30":6101000,"2019-12-31":26557000,"2020-03-31":-41689000,"2020-06-30":-63898000,"2020-09-30":-46650000,"2020-12-31":-18815000,"2021-03-31":139209000,"2021-06-30":287255000,"2021-09-30":260909000,"2021-12-31":161112000,"2022-03-31":-133413000,"2022-06-30":-472180000,"2022-09-30":-543965000,"2022-12-31":-624532000,"2023-03-31":-403915000,"2023-06-30":-322249000,"2023-09-30":-283368000,"2023-12-31":-278839000,"2024-03-31":-22924000,"2024-06-30":415745000,"2024-09-30":748662000,"2024-12-31":892327000,"2025-03-31":971886000,"2025-06-30":1149617000,"2025-09-30":1236048000,"2025-12-31":1708406000,"2026-03-31":1207114000,"2026-06-30":1169691000},"cfo_base":{"2016-12-31":23131000,"2017-03-31":80878000,"2017-06-30":146259000,"2017-09-30":130213000,"2017-12-31":127711000,"2018-03-31":135766000,"2018-06-30":108153000,"2018-09-30":116054000,"2018-12-31":295080000,"2019-03-31":275471000,"2019-06-30":389884000,"2019-09-30":581003000,"2019-12-31":327630000,"2020-03-31":416482000,"2020-06-30":9961000,"2020-09-30":183924000,"2020-12-31":173110000,"2021-03-31":22621000,"2021-06-30":571097000,"2021-09-30":533351000,"2021-12-31":796172000,"2022-03-31":1054788000,"2022-06-30":664815000,"2022-09-30":305588000,"2022-12-31":175903000,"2023-03-31":240881000,"2023-06-30":468825000,"2023-09-30":944253000,"2023-12-31":100961000,"2024-03-31":295955000,"2024-06-30":702029000,"2024-09-30":895627000,"2024-12-31":1707350000,"2025-03-31":1351291000,"2025-06-30":1206221000,"2025-09-30":1972514000,"2025-12-31":2579714000,"2026-03-31":3411973000,"2026-06-30":4057472000},"fcf_base":{"2016-12-31":-2302000,"2017-03-31":56464000,"2017-06-30":122783000,"2017-09-30":104829000,"2017-12-31":101614000,"2018-03-31":108094000,"2018-06-30":72796000,"2018-09-30":72409000,"2018-12-31":233877000,"2019-03-31":204183000,"2019-06-30":321662000,"2019-09-30":511147000,"2019-12-31":265132000,"2020-03-31":346015000,"2020-06-30":-78936000,"2020-09-30":80899000,"2020-12-31":34708000,"2021-03-31":-123793000,"2021-06-30":422628000,"2021-09-30":383274000,"2021-12-31":661852000,"2022-03-31":913430000,"2022-06-30":511703000,"2022-09-30":147587000,"2022-12-31":5088000,"2023-03-31":79000000,"2023-06-30":321655000,"2023-09-30":795690000,"2023-12-31":-50190000,"2024-03-31":145059000,"2024-06-30":542298000,"2024-09-30":716979000,"2024-12-31":1553403000,"2025-03-31":1197460000,"2025-06-30":1059437000,"2025-09-30":1831683000,"2025-12-31":2424676000,"2026-03-31":3258243000,"2026-06-30":3881840000},"pe":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":78.765432,"2020-03-31":80.818182,"2020-06-30":160.461538,"2020-09-30":238.969697,"2020-12-31":494.636364,"2021-03-31":281.052632,"2021-06-30":201.630252,"2021-09-30":234.375,"2021-12-31":489.424242,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":109.844156,"2024-06-30":50.382812,"2024-09-30":37.713483,"2024-12-31":18.679121,"2025-03-31":13.218978,"2025-06-30":14.546039,"2025-09-30":14.570565,"2025-12-31":30.995238,"2026-03-31":47.015625,"2026-06-30":135.714286},"pe_avg":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":84.636515,"2020-03-31":102.324301,"2020-06-30":106.335207,"2020-09-30":131.62704,"2020-12-31":276.493997,"2021-03-31":211.957743,"2021-06-30":168.099386,"2021-09-30":205.073832,"2021-12-31":709.434149,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":85.107472,"2024-06-30":52.516664,"2024-09-30":37.574044,"2024-12-31":15.876435,"2025-03-31":17.710598,"2025-06-30":14.963854,"2025-09-30":14.618145,"2025-12-31":32.935086,"2026-03-31":51.42368,"2026-06-30":122.885102},"pe_high":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":101.580247,"2020-03-31":126.5,"2020-06-30":160.461538,"2020-09-30":238.969697,"2020-12-31":535.113636,"2021-03-31":363.907895,"2021-06-30":232.411765,"2021-09-30":246.9375,"2021-12-31":838.090909,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":111.324675,"2024-06-30":66.96875,"2024-09-30":48.157303,"2024-12-31":21.740659,"2025-03-31":24.068127,"2025-06-30":21.182013,"2025-09-30":19.943548,"2025-12-31":44.261905,"2026-03-31":63.367188,"2026-06-30":144.839286},"pe_low":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":71.419753,"2020-03-31":57.712121,"2020-06-30":58.6,"2020-09-30":57.712121,"2020-12-31":86.568182,"2021-03-31":57.526316,"2021-06-30":95.285714,"2021-09-30":138.285714,"2021-12-31":489.424242,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":50.935065,"2024-06-30":30.640625,"2024-09-30":22.033708,"2024-12-31":12.573626,"2025-03-31":13.148418,"2025-06-30":9.963597,"2025-09-30":9.381048,"2025-12-31":22.157143,"2026-03-31":36.351562,"2026-06-30":87.660714},"pb":{"2016-12-31":7.991659,"2017-03-31":9.539915,"2017-06-30":11.905464,"2017-09-30":14.432339,"2017-12-31":16.60445,"2018-03-31":23.318946,"2018-06-30":22.26161,"2018-09-30":36.473444,"2018-12-31":20.940573,"2019-03-31":28.443227,"2019-06-30":26.380235,"2019-09-30":20.833685,"2019-12-31":16.505388,"2020-03-31":13.205739,"2020-06-30":24.463169,"2020-09-30":34.964229,"2020-12-31":37.441659,"2021-03-31":44.109182,"2021-06-30":44.487427,"2021-09-30":44.570391,"2021-12-31":25.042191,"2022-03-31":3.873175,"2022-06-30":2.241703,"2022-09-30":1.847622,"2022-12-31":2.092863,"2023-03-31":2.316548,"2023-06-30":2.232372,"2023-09-30":1.490322,"2023-12-31":2.533471,"2024-03-31":2.769191,"2024-06-30":2.0982,"2024-09-30":2.134335,"2024-12-31":2.540898,"2025-03-31":1.60777,"2025-06-30":1.936094,"2025-09-30":2.018823,"2025-12-31":1.824754,"2026-03-31":1.698934,"2026-06-30":2.104575},"pb_avg":{"2016-12-31":6.639044,"2017-03-31":6.950563,"2017-06-30":7.556654,"2017-09-30":9.423332,"2017-12-31":11.960962,"2018-03-31":15.413802,"2018-06-30":14.87918,"2018-09-30":19.966627,"2018-12-31":23.313042,"2019-03-31":26.182569,"2019-06-30":26.37338,"2019-09-30":23.94014,"2019-12-31":17.73568,"2020-03-31":16.719852,"2020-06-30":16.211338,"2020-09-30":19.258667,"2020-12-31":20.929302,"2021-03-31":33.265238,"2021-06-30":37.089222,"2021-09-30":38.998275,"2021-12-31":36.299358,"2022-03-31":6.152899,"2022-06-30":5.448231,"2022-09-30":4.191505,"2022-12-31":2.83268,"2023-03-31":2.530137,"2023-06-30":2.257542,"2023-09-30":2.185209,"2023-12-31":2.03784,"2024-03-31":2.145575,"2024-06-30":2.187064,"2024-09-30":2.126444,"2024-12-31":2.159652,"2025-03-31":2.154067,"2025-06-30":1.991706,"2025-09-30":2.025416,"2025-12-31":1.938957,"2026-03-31":1.858221,"2026-06-30":1.905628},"pb_high":{"2016-12-31":8.871152,"2017-03-31":9.622727,"2017-06-30":12.265774,"2017-09-30":14.432339,"2017-12-31":23.400444,"2018-03-31":26.015792,"2018-06-30":23.745958,"2018-09-30":36.473444,"2018-12-31":37.109829,"2019-03-31":37.588947,"2019-06-30":36.011403,"2019-09-30":32.274207,"2019-12-31":21.286259,"2020-03-31":20.670176,"2020-06-30":24.463169,"2020-09-30":34.964229,"2020-12-31":40.505599,"2021-03-31":57.112718,"2021-06-30":51.279019,"2021-09-30":46.959363,"2021-12-31":42.882291,"2022-03-31":8.175481,"2022-06-30":8.685811,"2022-09-30":8.551007,"2022-12-31":4.713936,"2023-03-31":4.508917,"2023-06-30":2.949333,"2023-09-30":2.852354,"2023-12-31":2.774535,"2024-03-31":2.806516,"2024-06-30":2.788924,"2024-09-30":2.725387,"2024-12-31":2.957355,"2025-03-31":2.927307,"2025-06-30":2.81935,"2025-09-30":2.763277,"2025-12-31":2.605791,"2026-03-31":2.289806,"2026-06-30":2.24608},"pb_low":{"2016-12-31":5.060016,"2017-03-31":4.841728,"2017-06-30":4.653585,"2017-09-30":5.570552,"2017-12-31":6.839098,"2018-03-31":7.910431,"2018-06-30":8.519653,"2018-09-30":11.331412,"2018-12-31":14.831188,"2019-03-31":17.414453,"2019-06-30":19.098664,"2019-09-30":18.007849,"2019-12-31":14.966092,"2020-03-31":9.430195,"2020-06-30":8.933865,"2020-09-30":8.443999,"2020-12-31":6.552806,"2021-03-31":9.02834,"2021-06-30":21.023712,"2021-09-30":26.297379,"2021-12-31":25.042191,"2022-03-31":2.904064,"2022-06-30":1.847353,"2022-09-30":1.847622,"2022-12-31":1.715521,"2023-03-31":1.73817,"2023-06-30":1.727347,"2023-09-30":1.490322,"2023-12-31":1.284586,"2024-03-31":1.284082,"2024-06-30":1.276033,"2024-09-30":1.246963,"2024-12-31":1.710375,"2025-03-31":1.599188,"2025-06-30":1.326166,"2025-09-30":1.29979,"2025-12-31":1.304437,"2026-03-31":1.313583,"2026-06-30":1.359389},"ptb":{"2016-12-31":9.214587,"2017-03-31":10.863343,"2017-06-30":13.313183,"2017-09-30":16.019372,"2017-12-31":18.294996,"2018-03-31":25.610164,"2018-06-30":32.518753,"2018-09-30":52.40184,"2018-12-31":30.016776,"2019-03-31":41.169743,"2019-06-30":37.642257,"2019-09-30":28.580728,"2019-12-31":20.518289,"2020-03-31":16.609147,"2020-06-30":30.784712,"2020-09-30":43.589462,"2020-12-31":45.078964,"2021-03-31":54.645316,"2021-06-30":62.132053,"2021-09-30":60.748511,"2021-12-31":32.829351,"2022-03-31":24.89869,"2022-06-30":13.866294,"2022-09-30":10.479033,"2022-12-31":11.117885,"2023-03-31":11.289146,"2023-06-30":10.094252,"2023-09-30":6.195948,"2023-12-31":9.446298,"2024-03-31":9.421656,"2024-06-30":6.922328,"2024-09-30":6.786719,"2024-12-31":6.419959,"2025-03-31":4.025737,"2025-06-30":4.781563,"2025-09-30":4.847571,"2025-12-31":4.465416,"2026-03-31":4.333569,"2026-06-30":5.225302},"ptb_avg":{"2016-12-31":7.654987,"2017-03-31":7.914782,"2017-06-30":8.450163,"2017-09-30":10.459556,"2017-12-31":13.178742,"2018-03-31":16.928294,"2018-06-30":21.734833,"2018-09-30":28.686295,"2018-12-31":33.417535,"2019-03-31":37.897586,"2019-06-30":37.632476,"2019-09-30":32.842323,"2019-12-31":22.047699,"2020-03-31":21.028924,"2020-06-30":20.400519,"2020-09-30":24.009538,"2020-12-31":25.198436,"2021-03-31":41.211135,"2021-06-30":51.799568,"2021-09-30":53.153835,"2021-12-31":47.587065,"2022-03-31":39.553889,"2022-06-30":33.700617,"2022-09-30":23.772673,"2022-12-31":15.048007,"2023-03-31":12.330021,"2023-06-30":10.208063,"2023-09-30":9.084906,"2023-12-31":7.598289,"2024-03-31":7.299918,"2024-06-30":7.215508,"2024-09-30":6.761626,"2024-12-31":5.456684,"2025-03-31":5.393625,"2025-06-30":4.918907,"2025-09-30":4.863401,"2025-12-31":4.744886,"2026-03-31":4.739872,"2026-06-30":4.73135},"ptb_high":{"2016-12-31":10.228665,"2017-03-31":10.957643,"2017-06-30":13.716097,"2017-09-30":16.019372,"2017-12-31":25.782911,"2018-03-31":28.57199,"2018-06-30":34.687021,"2018-09-30":52.40184,"2018-12-31":53.194218,"2019-03-31":54.407585,"2019-06-30":51.38508,"2019-09-30":44.275428,"2019-12-31":26.461518,"2020-03-31":25.997332,"2020-06-30":30.784712,"2020-09-30":43.589462,"2020-12-31":48.767883,"2021-03-31":70.754939,"2021-06-30":71.617329,"2021-09-30":64.004632,"2021-12-31":56.217038,"2022-03-31":52.556047,"2022-06-30":53.727009,"2022-09-30":48.49816,"2022-12-31":25.041781,"2023-03-31":21.973135,"2023-06-30":13.336179,"2023-09-30":11.858534,"2023-12-31":10.345131,"2024-03-31":9.548645,"2024-06-30":9.201147,"2024-09-30":8.666133,"2024-12-31":7.472201,"2025-03-31":7.329761,"2025-06-30":6.962936,"2025-09-30":6.635142,"2025-12-31":6.376715,"2026-03-31":5.840741,"2026-06-30":5.576635},"ptb_low":{"2016-12-31":5.834328,"2017-03-31":5.513398,"2017-06-30":5.203832,"2017-09-30":6.183111,"2017-12-31":7.535407,"2018-03-31":8.687676,"2018-06-30":12.445123,"2018-09-30":16.279978,"2018-12-31":21.25942,"2019-03-31":25.206301,"2019-06-30":27.252101,"2019-09-30":24.704099,"2019-12-31":18.60475,"2020-03-31":11.860563,"2020-06-30":11.24247,"2020-09-30":10.527027,"2020-12-31":7.88944,"2021-03-31":11.184893,"2021-06-30":29.362147,"2021-09-30":35.842779,"2021-12-31":32.829351,"2022-03-31":18.668764,"2022-06-30":11.426998,"2022-09-30":10.479033,"2022-12-31":9.11334,"2023-03-31":8.47056,"2023-06-30":7.810649,"2023-09-30":6.195948,"2023-12-31":4.789707,"2024-03-31":4.36885,"2024-06-30":4.209857,"2024-09-30":3.965069,"2024-12-31":4.321518,"2025-03-31":4.004249,"2025-06-30":3.275226,"2025-09-30":3.121039,"2025-12-31":3.192131,"2026-03-31":3.350631,"2026-06-30":3.375133},"ps":{"2016-12-31":2.694658,"2017-03-31":3.344728,"2017-06-30":4.40047,"2017-09-30":5.159461,"2017-12-31":5.896628,"2018-03-31":7.800712,"2018-06-30":8.968782,"2018-09-30":13.726625,"2018-12-31":7.114213,"2019-03-31":8.888884,"2019-06-30":7.914084,"2019-09-30":6.009745,"2019-12-31":6.005636,"2020-03-31":4.649287,"2020-06-30":8.007898,"2020-09-30":9.425652,"2020-12-31":10.571368,"2021-03-31":7.749136,"2021-06-30":7.508739,"2021-09-30":7.879787,"2021-12-31":4.64065,"2022-03-31":4.071514,"2022-06-30":2.319696,"2022-09-30":1.797338,"2022-12-31":2.05601,"2023-03-31":2.177741,"2023-06-30":2.011944,"2023-09-30":1.276679,"2023-12-31":2.161193,"2024-03-31":2.295794,"2024-06-30":1.723144,"2024-09-30":1.78186,"2024-12-31":2.240352,"2025-03-31":1.442092,"2025-06-30":1.799832,"2025-09-30":1.895341,"2025-12-31":1.674708,"2026-03-31":1.507142,"2026-06-30":1.852879},"ps_avg":{"2016-12-31":2.238578,"2017-03-31":2.436892,"2017-06-30":2.793073,"2017-09-30":3.368775,"2017-12-31":4.247617,"2018-03-31":5.156263,"2018-06-30":5.99454,"2018-09-30":7.514355,"2018-12-31":7.92022,"2019-03-31":8.182399,"2019-06-30":7.912028,"2019-09-30":6.905842,"2019-12-31":6.453289,"2020-03-31":5.886485,"2020-06-30":5.306702,"2020-09-30":5.191749,"2020-12-31":5.909229,"2021-03-31":5.844064,"2021-06-30":6.260044,"2021-09-30":6.89467,"2021-12-31":6.726752,"2022-03-31":6.467979,"2022-06-30":5.637784,"2022-09-30":4.077431,"2022-12-31":2.7828,"2023-03-31":2.378531,"2023-06-30":2.034628,"2023-09-30":1.871951,"2023-12-31":1.738392,"2024-03-31":1.778786,"2024-06-30":1.796124,"2024-09-30":1.775272,"2024-12-31":1.904201,"2025-03-31":1.932095,"2025-06-30":1.85153,"2025-09-30":1.90153,"2025-12-31":1.77952,"2026-03-31":1.648447,"2026-06-30":1.677725},"ps_high":{"2016-12-31":2.991209,"2017-03-31":3.373762,"2017-06-30":4.533647,"2017-09-30":5.159461,"2017-12-31":8.310045,"2018-03-31":8.702868,"2018-06-30":9.566798,"2018-09-30":13.726625,"2018-12-31":12.60745,"2019-03-31":11.747043,"2019-06-30":10.80344,"2019-09-30":9.309911,"2019-12-31":7.7452,"2020-03-31":7.277258,"2020-06-30":8.007898,"2020-09-30":9.425652,"2020-12-31":11.436448,"2021-03-31":10.033608,"2021-06-30":8.655046,"2021-09-30":8.302144,"2021-12-31":7.946657,"2022-03-31":8.594134,"2022-06-30":8.988004,"2022-09-30":8.318286,"2022-12-31":4.63093,"2023-03-31":4.238743,"2023-06-30":2.658111,"2023-09-30":2.443459,"2023-12-31":2.366834,"2024-03-31":2.326737,"2024-06-30":2.2904,"2024-09-30":2.275302,"2024-12-31":2.607549,"2025-03-31":2.625654,"2025-06-30":2.620924,"2025-09-30":2.594259,"2025-12-31":2.391521,"2026-03-31":2.031311,"2026-06-30":1.977461},"ps_low":{"2016-12-31":1.706155,"2017-03-31":1.697527,"2017-06-30":1.720047,"2017-09-30":1.991434,"2017-12-31":2.428724,"2018-03-31":2.646217,"2018-06-30":3.432407,"2018-09-30":4.264529,"2018-12-31":5.038651,"2019-03-31":5.442247,"2019-06-30":5.729609,"2019-09-30":5.194596,"2019-12-31":5.445549,"2020-03-31":3.320048,"2020-06-30":2.924457,"2020-09-30":2.276332,"2020-12-31":1.850135,"2021-03-31":1.586106,"2021-06-30":3.548453,"2021-09-30":4.649225,"2021-12-31":4.64065,"2022-03-31":3.052776,"2022-06-30":1.911625,"2022-09-30":1.797338,"2022-12-31":1.685313,"2023-03-31":1.634019,"2023-06-30":1.556786,"2023-09-30":1.276679,"2023-12-31":1.095824,"2024-03-31":1.064567,"2024-06-30":1.047941,"2024-09-30":1.041033,"2024-12-31":1.508066,"2025-03-31":1.434395,"2025-06-30":1.232831,"2025-09-30":1.220288,"2025-12-31":1.197176,"2026-03-31":1.165293,"2026-06-30":1.196814},"pcf":{"2016-12-31":199.058339,"2017-03-31":74.067452,"2017-06-30":57.284672,"2017-09-30":81.232991,"2017-12-31":102.235725,"2018-03-31":139.12084,"2018-06-30":222.636478,"2018-09-30":352.667351,"2018-12-31":79.517193,"2019-03-31":115.807509,"2019-06-30":80.143451,"2019-09-30":44.815284,"2019-12-31":86.401018,"2020-03-31":57.326009,"2020-06-30":4730.80759,"2020-09-30":392.148033,"2020-12-31":579.991867,"2021-03-31":4512.846488,"2021-06-30":209.456725,"2021-09-30":247.34285,"2021-12-31":102.941903,"2022-03-31":63.939775,"2022-06-30":56.834068,"2022-09-30":99.746888,"2022-12-31":204.914744,"2023-03-31":167.805704,"2023-06-30":84.50542,"2023-09-30":28.11387,"2023-12-31":469.130458,"2024-03-31":177.505972,"2024-06-30":57.689135,"2024-09-30":47.472787,"2024-12-31":31.651177,"2025-03-31":25.544105,"2025-06-30":35.564216,"2025-09-30":23.035812,"2025-12-31":15.706142,"2026-03-31":10.812784,"2026-06-30":11.435625},"pcf_avg":{"2016-12-31":165.36705,"2017-03-31":53.963845,"2017-06-30":36.359812,"2017-09-30":53.039593,"2017-12-31":73.645176,"2018-03-31":91.958745,"2018-06-30":148.805419,"2018-09-30":193.060393,"2018-12-31":88.526117,"2019-03-31":106.603169,"2019-06-30":80.122627,"2019-09-30":51.497571,"2019-12-31":92.841248,"2020-03-31":72.580744,"2020-06-30":3135.02793,"2020-09-30":215.999289,"2020-12-31":324.206389,"2021-03-31":3403.3937,"2021-06-30":174.624326,"2021-09-30":216.420463,"2021-12-31":149.217172,"2022-03-31":101.57429,"2022-06-30":138.129414,"2022-09-30":226.28522,"2022-12-31":277.351173,"2023-03-31":183.277616,"2023-06-30":85.458205,"2023-09-30":41.222405,"2023-12-31":377.353001,"2024-03-31":137.531983,"2024-06-30":60.13243,"2024-09-30":47.297265,"2024-12-31":26.902115,"2025-03-31":34.223627,"2025-06-30":36.585752,"2025-09-30":23.111036,"2025-12-31":16.689116,"2026-03-31":11.826561,"2026-06-30":10.354606},"pcf_high":{"2016-12-31":220.96498,"2017-03-31":74.710398,"2017-06-30":59.018351,"2017-09-30":81.232991,"2017-12-31":144.079536,"2018-03-31":155.210222,"2018-06-30":237.481318,"2018-09-30":352.667351,"2018-12-31":140.916365,"2019-03-31":153.0446,"2019-06-30":109.403048,"2019-09-30":69.424961,"2019-12-31":111.42752,"2020-03-31":89.729067,"2020-06-30":4730.80759,"2020-09-30":392.148033,"2020-12-31":627.453984,"2021-03-31":5843.248844,"2021-06-30":241.433052,"2021-09-30":260.600426,"2021-12-31":176.277891,"2022-03-31":134.963801,"2022-06-30":220.212002,"2022-09-30":461.639987,"2022-12-31":461.547309,"2023-03-31":326.616143,"2023-06-30":111.645661,"2023-09-30":53.807635,"2023-12-31":513.769116,"2024-03-31":179.898462,"2024-06-30":76.680302,"2024-09-30":60.619206,"2024-12-31":36.838857,"2025-03-31":46.508796,"2025-06-30":51.788787,"2025-09-30":31.530407,"2025-12-31":22.428727,"2026-03-31":14.573362,"2026-06-30":12.204521},"pcf_low":{"2016-12-31":126.036205,"2017-03-31":37.590946,"2017-06-30":22.391323,"2017-09-30":31.354074,"2017-12-31":42.109205,"2018-03-31":47.193635,"2018-06-30":85.204324,"2018-09-30":109.565172,"2018-12-31":56.318155,"2019-03-31":70.903503,"2019-06-30":58.021958,"2019-09-30":38.736635,"2019-12-31":78.343243,"2020-03-31":40.936402,"2020-06-30":1727.674603,"2020-09-30":94.705292,"2020-12-31":101.506572,"2021-03-31":923.696856,"2021-06-30":98.984321,"2021-09-30":145.936993,"2021-12-31":102.941903,"2022-03-31":47.94134,"2022-06-30":46.836075,"2022-09-30":99.746888,"2022-12-31":167.968785,"2023-03-31":125.909276,"2023-06-30":65.387925,"2023-09-30":28.11387,"2023-12-31":237.870673,"2024-03-31":82.310052,"2024-06-30":35.084011,"2024-09-30":27.735479,"2024-12-31":21.305611,"2025-03-31":25.407757,"2025-06-30":24.360415,"2025-09-30":14.831276,"2025-12-31":11.227635,"2026-03-31":8.360233,"2026-06-30":7.386511},"pfcf":{"2016-12-31":null,"2017-03-31":106.092862,"2017-06-30":68.23745,"2017-09-30":100.903295,"2017-12-31":128.492399,"2018-03-31":174.735693,"2018-06-30":330.770963,"2018-09-30":565.239912,"2018-12-31":100.325955,"2019-03-31":156.240286,"2019-06-30":97.141252,"2019-09-30":50.939973,"2019-12-31":106.76782,"2020-03-31":69.000623,"2020-06-30":null,"2020-09-30":891.549152,"2020-12-31":2892.773773,"2021-03-31":null,"2021-06-30":283.038766,"2021-09-30":344.193857,"2021-12-31":123.833517,"2022-03-31":73.834785,"2022-06-30":73.839983,"2022-09-30":206.532092,"2022-12-31":7084.339281,"2023-03-31":511.660833,"2023-06-30":123.170022,"2023-09-30":33.363,"2023-12-31":null,"2024-03-31":362.15457,"2024-06-30":74.681164,"2024-09-30":59.301472,"2024-12-31":34.787906,"2025-03-31":28.825614,"2025-06-30":40.491605,"2025-09-30":24.806946,"2025-12-31":16.71042,"2026-03-31":11.322952,"2026-06-30":11.953025},"pfcf_avg":{"2016-12-31":null,"2017-03-31":77.296824,"2017-06-30":43.311776,"2017-09-30":65.882957,"2017-12-31":92.559087,"2018-03-31":115.500129,"2018-06-30":221.080176,"2018-09-30":309.428812,"2018-12-31":111.692413,"2019-03-31":143.822363,"2019-06-30":97.116011,"2019-09-30":58.535496,"2019-12-31":114.726167,"2020-03-31":87.362031,"2020-06-30":null,"2020-09-30":491.074714,"2020-12-31":1617.015328,"2021-03-31":null,"2021-06-30":235.969763,"2021-09-30":301.163321,"2021-12-31":179.500152,"2022-03-31":117.293434,"2022-06-30":179.46056,"2022-09-30":468.537525,"2022-12-31":9588.620956,"2023-03-31":558.836652,"2023-06-30":124.558744,"2023-09-30":48.919026,"2023-12-31":null,"2024-03-31":280.598087,"2024-06-30":77.844118,"2024-09-30":59.082215,"2024-12-31":29.568197,"2025-03-31":38.620146,"2025-06-30":41.654673,"2025-09-30":24.887954,"2025-12-31":17.756247,"2026-03-31":12.38456,"2026-06-30":10.823095},"pfcf_high":{"2016-12-31":null,"2017-03-31":107.013807,"2017-06-30":70.302607,"2017-09-30":100.903295,"2017-12-31":181.082741,"2018-03-31":194.943947,"2018-06-30":352.825938,"2018-09-30":565.239912,"2018-12-31":177.792605,"2019-03-31":206.478253,"2019-06-30":132.606581,"2019-09-30":78.912936,"2019-12-31":137.693671,"2020-03-31":108.002663,"2020-06-30":null,"2020-09-30":891.549152,"2020-12-31":3129.496347,"2021-03-31":null,"2021-06-30":326.24836,"2021-09-30":362.642647,"2021-12-31":212.052726,"2022-03-31":155.850145,"2022-06-30":286.103935,"2022-09-30":955.85411,"2022-12-31":15956.673803,"2023-03-31":995.893962,"2023-06-30":162.728007,"2023-09-30":63.854039,"2023-12-31":null,"2024-03-31":367.035821,"2024-06-30":99.266078,"2024-09-30":75.723554,"2024-12-31":40.489701,"2025-03-31":52.483522,"2025-06-30":58.964074,"2025-09-30":33.954658,"2025-12-31":23.862859,"2026-03-31":15.260961,"2026-06-30":12.756708},"pfcf_low":{"2016-12-31":null,"2017-03-31":53.844583,"2017-06-30":26.672524,"2017-09-30":38.94636,"2017-12-31":52.923896,"2018-03-31":59.275177,"2018-06-30":126.588044,"2018-09-30":175.606299,"2018-12-31":71.055988,"2019-03-31":95.658595,"2019-06-30":70.327963,"2019-09-30":44.030584,"2019-12-31":96.810633,"2020-03-31":49.273224,"2020-06-30":null,"2020-09-30":215.312625,"2020-12-31":506.275285,"2021-03-31":null,"2021-06-30":133.757463,"2021-09-30":203.080932,"2021-12-31":123.833517,"2022-03-31":55.360509,"2022-06-30":60.850386,"2022-09-30":206.532092,"2022-12-31":5807.038771,"2023-03-31":383.913321,"2023-06-30":95.305511,"2023-09-30":33.363,"2023-12-31":null,"2024-03-31":167.932162,"2024-06-30":45.417821,"2024-09-30":34.646264,"2024-12-31":23.417062,"2025-03-31":28.67175,"2025-06-30":27.735527,"2025-09-30":15.971595,"2025-12-31":11.94555,"2026-03-31":8.754685,"2026-06-30":7.72071},"evs_avg":{"2016-12-31":1.938979,"2017-03-31":2.132308,"2017-06-30":2.493534,"2017-09-30":3.117995,"2017-12-31":4.01843,"2018-03-31":4.918512,"2018-06-30":5.789627,"2018-09-30":7.465128,"2018-12-31":7.852161,"2019-03-31":8.132548,"2019-06-30":7.843526,"2019-09-30":6.850255,"2019-12-31":6.325838,"2020-03-31":5.745633,"2020-06-30":5.152286,"2020-09-30":5.045039,"2020-12-31":5.824771,"2021-03-31":5.79229,"2021-06-30":6.267368,"2021-09-30":6.902134,"2021-12-31":6.714577,"2022-03-31":6.476548,"2022-06-30":5.6318,"2022-09-30":4.061243,"2022-12-31":2.800535,"2023-03-31":2.335639,"2023-06-30":1.988417,"2023-09-30":1.868748,"2023-12-31":1.771661,"2024-03-31":1.74906,"2024-06-30":1.763647,"2024-09-30":1.72316,"2024-12-31":1.882597,"2025-03-31":1.87379,"2025-06-30":1.826202,"2025-09-30":1.877186,"2025-12-31":1.864477,"2026-03-31":1.686944,"2026-06-30":1.694474},"evs_high":{"2016-12-31":2.69161,"2017-03-31":3.069178,"2017-06-30":4.234108,"2017-09-30":4.90868,"2017-12-31":8.080858,"2018-03-31":8.465116,"2018-06-30":9.361884,"2018-09-30":13.677398,"2018-12-31":12.539391,"2019-03-31":11.697191,"2019-06-30":10.734938,"2019-09-30":9.254324,"2019-12-31":7.617748,"2020-03-31":7.136407,"2020-06-30":7.853482,"2020-09-30":9.278942,"2020-12-31":11.35199,"2021-03-31":9.981834,"2021-06-30":8.66237,"2021-09-30":8.309608,"2021-12-31":7.934482,"2022-03-31":8.602703,"2022-06-30":8.982019,"2022-09-30":8.302099,"2022-12-31":4.648665,"2023-03-31":4.195851,"2023-06-30":2.6119,"2023-09-30":2.440256,"2023-12-31":2.400104,"2024-03-31":2.297011,"2024-06-30":2.257923,"2024-09-30":2.22319,"2024-12-31":2.585945,"2025-03-31":2.567349,"2025-06-30":2.595597,"2025-09-30":2.569915,"2025-12-31":2.476478,"2026-03-31":2.069808,"2026-06-30":1.99421},"evs_low":{"2016-12-31":1.406556,"2017-03-31":1.392943,"2017-06-30":1.420508,"2017-09-30":1.740653,"2017-12-31":2.199537,"2018-03-31":2.408465,"2018-06-30":3.227493,"2018-09-30":4.215302,"2018-12-31":4.970592,"2019-03-31":5.392395,"2019-06-30":5.661107,"2019-09-30":5.139009,"2019-12-31":5.318098,"2020-03-31":3.179196,"2020-06-30":2.770041,"2020-09-30":2.129622,"2020-12-31":1.765677,"2021-03-31":1.534333,"2021-06-30":3.555777,"2021-09-30":4.656689,"2021-12-31":4.628475,"2022-03-31":3.061345,"2022-06-30":1.905641,"2022-09-30":1.78115,"2022-12-31":1.703048,"2023-03-31":1.591127,"2023-06-30":1.510574,"2023-09-30":1.273476,"2023-12-31":1.129093,"2024-03-31":1.03484,"2024-06-30":1.015464,"2024-09-30":0.988921,"2024-12-31":1.486462,"2025-03-31":1.37609,"2025-06-30":1.207503,"2025-09-30":1.195944,"2025-12-31":1.282132,"2026-03-31":1.20379,"2026-06-30":1.213562},"eve_avg":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":15070.178658,"2018-12-31":1062.08241,"2019-03-31":907.984709,"2019-06-30":762.929422,"2019-09-30":346.685606,"2019-12-31":291.9041,"2020-03-31":843.248479,"2020-06-30":2013.636927,"2020-09-30":1142.154505,"2020-12-31":846.05833,"2021-03-31":328.126385,"2021-06-30":257.332146,"2021-09-30":304.764618,"2021-12-31":400.718776,"2022-03-31":2538.180749,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":1469.946574,"2023-09-30":350.78111,"2023-12-31":299.312057,"2024-03-31":102.596153,"2024-06-30":49.873528,"2024-09-30":36.028722,"2024-12-31":35.799662,"2025-03-31":33.487501,"2025-06-30":28.77719,"2025-09-30":28.155342,"2025-12-31":21.708359,"2026-03-31":26.075008,"2026-06-30":27.395485},"eve_high":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":27611.157596,"2018-12-31":1696.076607,"2019-03-31":1305.970947,"2019-06-30":1044.173243,"2019-09-30":468.35351,"2019-12-31":351.518966,"2020-03-31":1047.363031,"2020-06-30":3069.329375,"2020-09-30":2100.67467,"2020-12-31":1648.89668,"2021-03-31":565.459113,"2021-06-30":355.668636,"2021-09-30":366.911833,"2021-12-31":473.521387,"2022-03-31":3371.42787,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":1930.859375,"2023-09-30":458.058391,"2023-12-31":405.483821,"2024-03-31":134.737847,"2024-06-30":63.850988,"2024-09-30":46.483615,"2024-12-31":49.174603,"2025-03-31":45.882466,"2025-06-30":40.901264,"2025-09-30":38.545377,"2025-12-31":28.83397,"2026-03-31":31.992907,"2026-06-30":32.241479},"eve_low":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":8509.613758,"2018-12-31":672.321698,"2019-03-31":602.051511,"2019-06-30":550.648447,"2019-09-30":260.080903,"2019-12-31":245.402215,"2020-03-31":466.589467,"2020-06-30":1082.598441,"2020-09-30":482.128552,"2020-12-31":256.467656,"2021-03-31":86.918124,"2021-06-30":145.996802,"2021-09-30":205.616698,"2021-12-31":276.222435,"2022-03-31":1199.751441,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":1116.699253,"2023-09-30":239.04314,"2023-12-31":190.75388,"2024-03-31":60.70156,"2024-06-30":28.715928,"2024-09-30":20.676876,"2024-12-31":28.26672,"2025-03-31":24.59284,"2025-06-30":19.027762,"2025-09-30":17.937597,"2025-12-31":14.928042,"2026-03-31":18.606911,"2026-06-30":19.620329},"evb_avg":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":4864.67924,"2019-12-31":1122.74866,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":548.140701,"2021-06-30":347.580028,"2021-09-30":442.886327,"2021-12-31":736.05636,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":99.70387,"2024-09-30":54.920964,"2024-12-31":50.889668,"2025-03-31":46.147915,"2025-06-30":37.862022,"2025-09-30":36.408956,"2025-12-31":26.403887,"2026-03-31":34.20908,"2026-06-30":36.277058},"evb_high":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":6571.918646,"2019-12-31":1352.044897,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":944.609056,"2021-06-30":480.403696,"2021-09-30":533.199146,"2021-12-31":869.783125,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":127.646687,"2024-09-30":70.858049,"2024-12-31":69.902314,"2025-03-31":63.22897,"2025-06-30":53.813613,"2025-09-30":49.844783,"2025-12-31":35.070771,"2026-03-31":41.973062,"2026-06-30":42.694117},"evb_low":{"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":3649.445347,"2019-12-31":943.888793,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":145.198203,"2021-06-30":197.198729,"2021-09-30":298.803794,"2021-12-31":507.376476,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":57.406991,"2024-09-30":31.51913,"2024-12-31":40.181496,"2025-03-31":33.890504,"2025-06-30":25.034743,"2025-09-30":23.195924,"2025-12-31":18.156984,"2026-03-31":24.411318,"2026-06-30":25.981209},"earnings_yield":{"2016-12-31":-3.668379,"2017-03-31":-1.446759,"2017-06-30":-0.895141,"2017-09-30":-0.555363,"2017-12-31":-0.490337,"2018-03-31":-0.386179,"2018-06-30":-0.259572,"2018-09-30":-0.0808,"2018-12-31":-0.161088,"2019-03-31":-0.160171,"2019-06-30":-0.179236,"2019-09-30":-0.18107,"2019-12-31":1.269592,"2020-03-31":1.237345,"2020-06-30":0.623202,"2020-09-30":0.418463,"2020-12-31":0.202169,"2021-03-31":0.355805,"2021-06-30":0.495957,"2021-09-30":0.426667,"2021-12-31":0.204322,"2022-03-31":-0.099747,"2022-06-30":-1.253521,"2022-09-30":-1.654846,"2022-12-31":-1.479949,"2023-03-31":-0.844865,"2023-06-30":-0.630915,"2023-09-30":-1.016719,"2023-12-31":0,"2024-03-31":0.910381,"2024-06-30":1.984804,"2024-09-30":2.651572,"2024-12-31":5.353571,"2025-03-31":7.564881,"2025-06-30":6.874724,"2025-09-30":6.863152,"2025-12-31":3.226302,"2026-03-31":2.126952,"2026-06-30":0.736842},"fcf_yield":{"2016-12-31":-0.049995,"2017-03-31":0.94257,"2017-06-30":1.465471,"2017-09-30":0.991048,"2017-12-31":0.778256,"2018-03-31":0.572293,"2018-06-30":0.302324,"2018-09-30":0.176916,"2018-12-31":0.996751,"2019-03-31":0.64004,"2019-06-30":1.029429,"2019-09-30":1.963095,"2019-12-31":0.936612,"2020-03-31":1.449262,"2020-06-30":-0.167509,"2020-09-30":0.112164,"2020-12-31":0.034569,"2021-03-31":-0.121265,"2021-06-30":0.353308,"2021-09-30":0.290534,"2021-12-31":0.807536,"2022-03-31":1.354375,"2022-06-30":1.35428,"2022-09-30":0.484186,"2022-12-31":0.014116,"2023-03-31":0.195442,"2023-06-30":0.811886,"2023-09-30":2.997332,"2023-12-31":-0.105967,"2024-03-31":0.276125,"2024-06-30":1.339026,"2024-09-30":1.686299,"2024-12-31":2.874562,"2025-03-31":3.469137,"2025-06-30":2.469648,"2025-09-30":4.031129,"2025-12-31":5.98429,"2026-03-31":8.831619,"2026-06-30":8.366083},"peg":{"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":-0.078765,"2020-03-31":-0.124336,"2020-06-30":-0.267436,"2020-09-30":-0.341385,"2020-12-31":-10.828526,"2021-03-31":18.549474,"2021-06-30":2.427031,"2021-09-30":3.362772,"2021-12-31":-19.57697,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-0.471923,"2024-06-30":-0.124475,"2024-09-30":-0.076103,"2024-12-31":0,"2025-03-31":0.030475,"2025-06-30":0.054923,"2025-09-30":0.081559,"2025-12-31":-0.575626,"2026-03-31":-0.682806,"2026-06-30":-1.542058},"price":{"2016-03-31":12.88,"2016-06-30":8.77,"2016-09-30":11.66,"2016-12-31":13.63,"2017-03-31":17.28,"2017-06-30":23.46,"2017-09-30":28.81,"2017-12-31":34.67,"2018-03-31":49.2,"2018-06-30":61.64,"2018-09-30":99.01,"2018-12-31":55.87,"2019-03-31":74.92,"2019-06-30":72.53,"2019-09-30":60.75,"2019-12-31":63.8,"2020-03-31":53.34,"2020-06-30":104.3,"2020-09-30":157.72,"2020-12-31":217.64,"2021-03-31":213.6,"2021-06-30":239.94,"2021-09-30":262.5,"2021-12-31":161.51,"2022-03-31":130.33,"2022-06-30":71,"2022-09-30":54.99,"2022-12-31":62.84,"2023-03-31":68.65,"2023-06-30":66.57,"2023-09-30":44.26,"2023-12-31":77.35,"2024-03-31":84.58,"2024-06-30":64.49,"2024-09-30":67.13,"2024-12-31":84.99,"2025-03-31":54.33,"2025-06-30":67.93,"2025-09-30":72.27,"2025-12-31":65.09,"2026-03-31":60.18,"2026-06-30":76},"price_avg":{"2016-03-31":11.23,"2016-06-30":11.259063,"2016-09-30":11.144783,"2016-12-31":11.323077,"2017-03-31":12.589811,"2017-06-30":14.890566,"2017-09-30":18.810962,"2017-12-31":24.974423,"2018-03-31":32.521154,"2018-06-30":41.198846,"2018-09-30":54.200962,"2018-12-31":62.199808,"2019-03-31":68.965385,"2019-06-30":72.511154,"2019-09-30":69.808269,"2019-12-31":68.555577,"2020-03-31":67.534038,"2020-06-30":69.117885,"2020-09-30":86.873846,"2020-12-31":121.657358,"2021-03-31":161.087885,"2021-06-30":200.038269,"2021-09-30":229.682692,"2021-12-31":234.113269,"2022-03-31":207.041346,"2022-06-30":172.558269,"2022-09-30":124.75,"2022-12-31":85.053654,"2023-03-31":74.979623,"2023-06-30":67.320566,"2023-09-30":64.896923,"2023-12-31":62.217778,"2024-03-31":65.532754,"2024-06-30":67.22133,"2024-09-30":66.881799,"2024-12-31":72.237778,"2025-03-31":72.790558,"2025-06-30":69.8812,"2025-09-30":72.506,"2025-12-31":69.16368,"2026-03-31":65.822311,"2026-06-30":68.815657},"price_high":{"2016-03-31":13.09,"2016-06-30":15.13,"2016-09-30":15.13,"2016-12-31":15.13,"2017-03-31":17.43,"2017-06-30":24.17,"2017-09-30":28.81,"2017-12-31":48.86,"2018-03-31":54.89,"2018-06-30":65.75,"2018-09-30":99.01,"2018-12-31":99.01,"2019-03-31":99.01,"2019-06-30":99.01,"2019-09-30":94.11,"2019-12-31":82.28,"2020-03-31":83.49,"2020-06-30":104.3,"2020-09-30":157.72,"2020-12-31":235.45,"2021-03-31":276.57,"2021-06-30":276.57,"2021-09-30":276.57,"2021-12-31":276.57,"2022-03-31":275.1,"2022-06-30":275.1,"2022-09-30":254.5,"2022-12-31":141.54,"2023-03-31":133.62,"2023-06-30":87.95,"2023-09-30":84.71,"2023-12-31":84.71,"2024-03-31":85.72,"2024-06-30":85.72,"2024-09-30":85.72,"2024-12-31":98.92,"2025-03-31":98.92,"2025-06-30":98.92,"2025-09-30":98.92,"2025-12-31":92.95,"2026-03-31":81.11,"2026-06-30":81.11},"price_low":{"2016-03-31":8.63,"2016-06-30":8.63,"2016-09-30":8.63,"2016-12-31":8.63,"2017-03-31":8.77,"2017-06-30":9.17,"2017-09-30":11.12,"2017-12-31":14.28,"2018-03-31":16.69,"2018-06-30":23.59,"2018-09-30":30.76,"2018-12-31":39.57,"2019-03-31":45.87,"2019-06-30":52.51,"2019-09-30":52.51,"2019-12-31":57.85,"2020-03-31":38.09,"2020-06-30":38.09,"2020-09-30":38.09,"2020-12-31":38.09,"2021-03-31":43.72,"2021-06-30":113.39,"2021-09-30":154.88,"2021-12-31":161.51,"2022-03-31":97.72,"2022-06-30":58.51,"2022-09-30":54.99,"2022-12-31":51.51,"2023-03-31":51.51,"2023-06-30":51.51,"2023-09-30":44.26,"2023-12-31":39.22,"2024-03-31":39.22,"2024-06-30":39.22,"2024-09-30":39.22,"2024-12-31":57.21,"2025-03-31":54.04,"2025-06-30":46.53,"2025-09-30":46.53,"2025-12-31":46.53,"2026-03-31":46.53,"2026-06-30":49.09},"ev_avg":{"2016-12-31":3313174230.76923,"2017-03-31":3818976858.396226,"2017-06-30":4747633747.169811,"2017-09-30":6392310528.846153,"2017-12-31":8897821051.10577,"2018-03-31":11909201961.53846,"2018-06-30":15543613466.153847,"2018-09-30":22258653877.884613,"2018-12-31":25897817485.817307,"2019-03-31":29187168457.692303,"2019-06-30":30968068188.46154,"2019-09-30":29679408041.92308,"2019-12-31":29816836175.04808,"2020-03-31":29505264285.57692,"2020-06-30":30319331212.30769,"2020-09-30":38604822283.07692,"2020-12-31":55321216005.28302,"2021-03-31":76306118886.63461,"2021-06-30":99844100809.27884,"2021-09-30":115553028591.34616,"2021-12-31":118587512320.67307,"2022-03-31":107281285725,"2022-06-30":91733031694.8077,"2022-09-30":68875514750,"2022-12-31":49097817426.63462,"2023-03-31":43351970535.84906,"2023-06-30":39154966879.85849,"2023-09-30":38857777474.23077,"2023-12-31":38827059302.22223,"2024-03-31":40023066967.53624,"2024-06-30":41451385415.731384,"2024-09-30":41117238770.13599,"2024-12-31":45410224492.77777,"2025-03-31":44850512660.249,"2025-06-30":43526823908.99999,"2025-09-30":45003217392,"2025-12-31":45108558853.76001,"2026-03-31":41294259853.38646,"2026-06-30":42432948380.90637},"shares_out":{"2016-12-31":337815000,"2017-03-31":346668250,"2017-06-30":357135500,"2017-09-30":367150000,"2017-12-31":376597250,"2018-03-31":383900000,"2018-06-30":390636000,"2018-09-30":413377000,"2018-12-31":419973750,"2019-03-31":425809000,"2019-06-30":430810000,"2019-09-30":428606000,"2019-12-31":443692250,"2020-03-31":447605000,"2020-06-30":451808000,"2020-09-30":457300500,"2020-12-31":461323250,"2021-03-31":477926500,"2021-06-30":498541750,"2021-09-30":502554500,"2021-12-31":507457500,"2022-03-31":517478000,"2022-06-30":532171000,"2022-09-30":554309000,"2022-12-31":573601500,"2023-03-31":588801250,"2023-06-30":595136750,"2023-09-30":599787750,"2023-12-31":612332000,"2024-03-31":621113500,"2024-06-30":627995750,"2024-09-30":633366750,"2024-12-31":635835250,"2025-03-31":635330750,"2025-06-30":631507500,"2025-09-30":628732000,"2025-12-31":622482000,"2026-03-31":613043000,"2026-06-30":610522750},"shares_dil":{"2016-12-31":337815000,"2017-03-31":346668250,"2017-06-30":357135500,"2017-09-30":367150000,"2017-12-31":376597250,"2018-03-31":383900000,"2018-06-30":390636000,"2018-09-30":413377000,"2018-12-31":419973750,"2019-03-31":425809000,"2019-06-30":430810000,"2019-09-30":428606000,"2019-12-31":443692250,"2020-03-31":447605000,"2020-06-30":451808000,"2020-09-30":457300500,"2020-12-31":461323250,"2021-03-31":477926500,"2021-06-30":498541750,"2021-09-30":502554500,"2021-12-31":507457500,"2022-03-31":517478000,"2022-06-30":532171000,"2022-09-30":554309000,"2022-12-31":573601500,"2023-03-31":588801250,"2023-06-30":595136750,"2023-09-30":599787750,"2023-12-31":612332000,"2024-03-31":621113500,"2024-06-30":627995750,"2024-09-30":633366750,"2024-12-31":635835250,"2025-03-31":635330750,"2025-06-30":631507500,"2025-09-30":628732000,"2025-12-31":622482000,"2026-03-31":613043000,"2026-06-30":610522750},"rev_ps":{"2016-12-31":5.058156,"2017-03-31":5.16634,"2017-06-30":5.331248,"2017-09-30":5.583917,"2017-12-31":5.879631,"2018-03-31":6.307116,"2018-06-30":6.872728,"2018-09-30":7.21299,"2018-12-31":7.853293,"2019-03-31":8.428504,"2019-06-30":9.164674,"2019-09-30":10.108582,"2019-12-31":10.623354,"2020-03-31":11.472727,"2020-06-30":13.024641,"2020-09-30":16.733061,"2020-12-31":20.587686,"2021-03-31":27.564362,"2021-06-30":31.954768,"2021-09-30":33.313081,"2021-12-31":34.803315,"2022-03-31":32.010207,"2022-06-30":30.607465,"2022-09-30":30.595244,"2022-12-31":30.564054,"2023-03-31":31.523495,"2023-06-30":33.087406,"2023-09-30":34.668069,"2023-12-31":35.790426,"2024-03-31":36.841286,"2024-06-30":37.425772,"2024-09-30":37.674119,"2024-12-31":37.936011,"2025-03-31":37.674425,"2025-06-30":37.74241,"2025-09-30":38.130342,"2025-12-31":38.866478,"2026-03-31":39.929881,"2026-06-30":41.01725},"ebitda_ps":{"2016-12-31":-0.404129,"2017-03-31":-0.153319,"2017-06-30":-0.100785,"2017-09-30":-0.047836,"2017-12-31":-0.044849,"2018-03-31":-0.060112,"2018-06-30":-0.026948,"2018-09-30":0.003573,"2018-12-31":0.058061,"2019-03-31":0.075492,"2019-06-30":0.09422,"2019-09-30":0.199738,"2019-12-31":0.230218,"2020-03-31":0.078172,"2020-06-30":0.033326,"2020-09-30":0.073912,"2020-12-31":0.141738,"2021-03-31":0.486583,"2021-06-30":0.778264,"2021-09-30":0.754455,"2021-12-31":0.583176,"2022-03-31":0.081679,"2022-06-30":-0.473617,"2022-09-30":-0.526257,"2022-12-31":-0.558609,"2023-03-31":-0.130239,"2023-06-30":0.044758,"2023-09-30":0.18469,"2023-12-31":0.211847,"2024-03-31":0.62807,"2024-06-30":1.323464,"2024-09-30":1.801855,"2024-12-31":1.994941,"2025-03-31":2.108069,"2025-06-30":2.395135,"2025-09-30":2.542244,"2025-12-31":3.338145,"2026-03-31":2.583297,"2026-06-30":2.537011},"ebit_ps":{"2016-12-31":-0.504575,"2017-03-31":-0.25212,"2017-06-30":-0.202349,"2017-09-30":-0.150279,"2017-12-31":-0.143936,"2018-03-31":-0.159198,"2018-06-30":-0.131936,"2018-09-30":-0.112524,"2018-12-31":-0.087182,"2019-03-31":-0.088453,"2019-06-30":-0.083239,"2019-09-30":0.014235,"2019-12-31":0.059855,"2020-03-31":-0.093138,"2020-06-30":-0.141427,"2020-09-30":-0.102012,"2020-12-31":-0.040785,"2021-03-31":0.291277,"2021-06-30":0.57619,"2021-09-30":0.519166,"2021-12-31":0.317489,"2022-03-31":-0.257814,"2022-06-30":-0.887271,"2022-09-30":-0.981339,"2022-12-31":-1.088791,"2023-03-31":-0.685995,"2023-06-30":-0.541471,"2023-09-30":-0.472447,"2023-12-31":-0.455372,"2024-03-31":-0.036908,"2024-06-30":0.662019,"2024-09-30":1.182036,"2024-12-31":1.403393,"2025-03-31":1.529732,"2025-06-30":1.820433,"2025-09-30":1.965938,"2025-12-31":2.744507,"2026-03-31":1.969053,"2026-06-30":1.915884},"eps":{"2016-12-31":-0.5,"2017-03-31":-0.25,"2017-06-30":-0.21,"2017-09-30":-0.16,"2017-12-31":-0.17,"2018-03-31":-0.19,"2018-06-30":-0.16,"2018-09-30":-0.08,"2018-12-31":-0.09,"2019-03-31":-0.12,"2019-06-30":-0.13,"2019-09-30":-0.11,"2019-12-31":0.81,"2020-03-31":0.66,"2020-06-30":0.65,"2020-09-30":0.66,"2020-12-31":0.44,"2021-03-31":0.76,"2021-06-30":1.19,"2021-09-30":1.12,"2021-12-31":0.33,"2022-03-31":-0.13,"2022-06-30":-0.89,"2022-09-30":-0.91,"2022-12-31":-0.93,"2023-03-31":-0.58,"2023-06-30":-0.42,"2023-09-30":-0.45,"2023-12-31":0,"2024-03-31":0.77,"2024-06-30":1.28,"2024-09-30":1.78,"2024-12-31":4.55,"2025-03-31":4.11,"2025-06-30":4.67,"2025-09-30":4.96,"2025-12-31":2.1,"2026-03-31":1.28,"2026-06-30":0.56},"cfo_ps":{"2016-12-31":0.068472,"2017-03-31":0.233301,"2017-06-30":0.409534,"2017-09-30":0.354659,"2017-12-31":0.339118,"2018-03-31":0.353649,"2018-06-30":0.276864,"2018-09-30":0.280746,"2018-12-31":0.702615,"2019-03-31":0.646936,"2019-06-30":0.905002,"2019-09-30":1.355564,"2019-12-31":0.738417,"2020-03-31":0.930468,"2020-06-30":0.022047,"2020-09-30":0.402195,"2020-12-31":0.375247,"2021-03-31":0.047332,"2021-06-30":1.145535,"2021-09-30":1.06128,"2021-12-31":1.568943,"2022-03-31":2.038324,"2022-06-30":1.249251,"2022-09-30":0.551295,"2022-12-31":0.306664,"2023-03-31":0.409104,"2023-06-30":0.78776,"2023-09-30":1.574312,"2023-12-31":0.16488,"2024-03-31":0.476491,"2024-06-30":1.117888,"2024-09-30":1.414073,"2024-12-31":2.685208,"2025-03-31":2.126909,"2025-06-30":1.910066,"2025-09-30":3.137289,"2025-12-31":4.144239,"2026-03-31":5.565634,"2026-06-30":6.645898},"fcf_ps":{"2016-12-31":-0.006814,"2017-03-31":0.162876,"2017-06-30":0.343799,"2017-09-30":0.285521,"2017-12-31":0.269821,"2018-03-31":0.281568,"2018-06-30":0.186353,"2018-09-30":0.175165,"2018-12-31":0.556885,"2019-03-31":0.479518,"2019-06-30":0.746645,"2019-09-30":1.19258,"2019-12-31":0.597558,"2020-03-31":0.773036,"2020-06-30":-0.174711,"2020-09-30":0.176906,"2020-12-31":0.075236,"2021-03-31":-0.259021,"2021-06-30":0.847728,"2021-09-30":0.762652,"2021-12-31":1.304251,"2022-03-31":1.765157,"2022-06-30":0.961539,"2022-09-30":0.266254,"2022-12-31":0.00887,"2023-03-31":0.134171,"2023-06-30":0.540472,"2023-09-30":1.326619,"2023-12-31":-0.081965,"2024-03-31":0.233547,"2024-06-30":0.863538,"2024-09-30":1.132012,"2024-12-31":2.44309,"2025-03-31":1.884782,"2025-06-30":1.677632,"2025-09-30":2.913297,"2025-12-31":3.895174,"2026-03-31":5.314869,"2026-06-30":6.358223},"cash_ps":{"2016-12-31":1.515418,"2017-03-31":2.570902,"2017-06-30":2.576826,"2017-09-30":2.365167,"2017-12-31":2.299672,"2018-03-31":2.444996,"2018-06-30":4.151118,"2018-09-30":2.832098,"2018-12-31":2.676748,"2019-03-31":2.555641,"2019-06-30":2.76105,"2019-09-30":2.729089,"2019-12-31":3.469914,"2020-03-31":5.549884,"2020-06-30":5.94746,"2020-09-30":6.300544,"2020-12-31":8.35243,"2021-03-31":7.6726,"2021-06-30":11.225012,"2021-09-30":10.712108,"2021-12-31":10.469748,"2022-03-31":9.257039,"2022-06-30":9.319305,"2022-09-30":9.714365,"2022-12-31":9.808295,"2023-03-31":10.334898,"2023-06-30":9.859438,"2023-09-30":8.523504,"2023-12-31":8.159732,"2024-03-31":9.263099,"2024-06-30":12.419022,"2024-09-30":13.104262,"2024-12-31":12.700219,"2025-03-31":11.157702,"2025-06-30":10.109498,"2025-09-30":13.258326,"2025-12-31":10.545031,"2026-03-31":11.1874,"2026-06-30":10.527586},"bvps":{"2016-12-31":1.705528,"2017-03-31":1.811337,"2017-06-30":1.970524,"2017-09-30":1.996211,"2017-12-31":2.087995,"2018-03-31":2.109872,"2018-06-30":2.768892,"2018-09-30":2.714578,"2018-12-31":2.668026,"2019-03-31":2.634019,"2019-06-30":2.749407,"2019-09-30":2.915951,"2019-12-31":3.865404,"2020-03-31":4.039153,"2020-06-30":4.263552,"2020-09-30":4.510896,"2020-12-31":5.812777,"2021-03-31":4.842529,"2021-06-30":5.393434,"2021-09-30":5.88956,"2021-12-31":6.449515,"2022-03-31":33.649396,"2022-06-30":31.672346,"2022-09-30":29.762576,"2022-12-31":30.025861,"2023-03-31":29.634613,"2023-06-30":29.820299,"2023-09-30":29.698272,"2023-12-31":30.531241,"2024-03-31":30.543212,"2024-06-30":30.73587,"2024-09-30":31.452415,"2024-12-31":33.448809,"2025-03-31":33.792153,"2025-06-30":35.086101,"2025-09-30":35.798079,"2025-12-31":35.670554,"2026-03-31":35.42221,"2026-06-30":36.111799},"tbvps":{"2016-12-31":1.479176,"2017-03-31":1.590671,"2017-06-30":1.762163,"2017-09-30":1.798448,"2017-12-31":1.895054,"2018-03-31":1.921112,"2018-06-30":1.895522,"2018-09-30":1.889437,"2018-12-31":1.861293,"2019-03-31":1.819783,"2019-06-30":1.926824,"2019-09-30":2.125558,"2019-12-31":3.109421,"2020-03-31":3.211483,"2020-06-30":3.388045,"2020-09-30":3.618306,"2020-12-31":4.827973,"2021-03-31":3.908844,"2021-06-30":3.861775,"2021-09-30":4.321094,"2021-12-31":4.919683,"2022-03-31":5.234412,"2022-06-30":5.12033,"2022-09-30":5.247622,"2022-12-31":5.652154,"2023-03-31":6.081062,"2023-06-30":6.594842,"2023-09-30":7.143379,"2023-12-31":8.188393,"2024-03-31":8.97719,"2024-06-30":9.31623,"2024-09-30":9.891378,"2024-12-31":13.238403,"2025-03-31":13.495665,"2025-06-30":14.206652,"2025-09-30":14.908497,"2025-12-31":14.57647,"2026-03-31":13.886938,"2026-06-30":14.544613},"buyback_ps":{"2023-12-31":0.25609,"2024-03-31":0.658345,"2024-06-30":1.27137,"2024-09-30":1.806206,"2024-12-31":1.840632,"2025-03-31":2.146192,"2025-06-30":2.638509,"2025-09-30":2.741532,"2025-12-31":3.744142,"2026-03-31":4.112845,"2026-06-30":3.102413},"fcf_margin":{"2016-12-31":-0.134721,"2017-03-31":3.152642,"2017-06-30":6.448761,"2017-09-30":5.113273,"2017-12-31":4.589087,"2018-03-31":4.464292,"2018-06-30":2.711478,"2018-09-30":2.42846,"2018-12-31":7.091099,"2019-03-31":5.68924,"2019-06-30":8.146986,"2019-09-30":11.797699,"2019-12-31":5.62495,"2020-03-31":6.738036,"2020-06-30":-1.341391,"2020-09-30":1.057222,"2020-12-31":0.365441,"2021-03-31":-0.939695,"2021-06-30":2.652901,"2021-09-30":2.289346,"2021-12-31":3.747491,"2022-03-31":5.514357,"2022-06-30":3.141517,"2022-09-30":0.870246,"2022-12-31":0.029022,"2023-03-31":0.425622,"2023-06-30":1.633469,"2023-09-30":3.826632,"2023-12-31":-0.229015,"2024-03-31":0.633927,"2024-06-30":2.307334,"2024-09-30":3.004748,"2024-12-31":6.44003,"2025-03-31":5.002816,"2025-06-30":4.444951,"2025-09-30":7.640364,"2025-12-31":10.021938,"2026-03-31":13.310505,"2026-06-30":15.50134}},"masked":{"tax_rate_pct":{"annual":{"2014-12-31":"a loss","2015-12-31":"a loss","2016-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss","2022-12-31":"a loss"},"ttm":{"2016-12-31":"a loss","2017-03-31":"a loss","2017-06-30":"a loss","2017-09-30":"a loss","2017-12-31":"a loss","2018-03-31":"a loss","2018-06-30":"a loss","2018-09-30":"a loss","2018-12-31":"a loss","2019-03-31":"a loss","2019-06-30":"a loss","2019-09-30":"a loss","2022-03-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss"}},"pe":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_avg":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_high":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_low":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share","2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"peg":{"annual":{"2015-12-31":"a loss per share","2016-12-31":"a loss per share","2017-12-31":"a loss per share","2018-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"ev_ebit":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss"}},"debt_ebit":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss"}},"evb_avg":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss"}},"evb_high":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss"}},"evb_low":{"annual":{"2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss"}},"ev_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"eve_avg":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"eve_high":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"eve_low":{"annual":{"2015-12-31":"negative EBITDA","2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2016-12-31":"negative EBITDA","2017-03-31":"negative EBITDA","2017-06-30":"negative EBITDA","2017-09-30":"negative EBITDA","2017-12-31":"negative EBITDA","2018-03-31":"negative EBITDA","2018-06-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2023-12-31":"negative free cash flow"},"ttm":{"2016-12-31":"negative free cash flow","2020-06-30":"negative free cash flow","2021-03-31":"negative free cash flow","2023-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2023-12-31":"negative free cash flow"},"ttm":{"2016-12-31":"negative free cash flow","2020-06-30":"negative free cash flow","2021-03-31":"negative free cash flow","2023-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2023-12-31":"negative free cash flow"},"ttm":{"2016-12-31":"negative free cash flow","2020-06-30":"negative free cash flow","2021-03-31":"negative free cash flow","2023-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2023-12-31":"negative free cash flow"},"ttm":{"2016-12-31":"negative free cash flow","2020-06-30":"negative free cash flow","2021-03-31":"negative free cash flow","2023-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2015-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2023-12-31":"negative free cash flow"},"ttm":{"2016-12-31":"negative free cash flow","2020-06-30":"negative free cash flow","2021-03-31":"negative free cash flow","2023-12-31":"negative free cash flow"}}}}