Yantai Zhenghai Magnetic Material Co., Ltd. 300224.SZ
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.539 B -5.70 % | 5.874 B -7.05 % | 6.319 B 87.52 % | 3.370 B 72.46 % | 1.954 B 8.64 % | 1.799 B 7.06 % | 1.680 B 40.89 % | 1.192 B -24.89 % | 1.588 B 16.24 % | 1.366 B 77.60 % | 769.044 M 40.44 % | 547.583 M -32.60 % | 812.429 M -30.72 % | 1.173 B 74.74 % | 671.082 M 71.65 % | 390.958 M 80.71 % | 216.343 M |
| Net income | 92.340 M -79.37 % | 447.505 M 10.74 % | 404.105 M 52.47 % | 265.041 M 99.22 % | 133.040 M 42.86 % | 93.124 M 214.18 % | -81.561 M -180.28 % | 101.597 M -46.78 % | 190.894 M 21.06 % | 157.680 M 39.45 % | 113.072 M 45.84 % | 77.529 M -47.76 % | 148.423 M -29.35 % | 210.081 M 99.42 % | 105.345 M 65.54 % | 63.636 M 305.95 % | 15.676 M |
| Income before tax | 179.183 M -67.80 % | 556.385 M 29.03 % | 431.207 M 53.84 % | 280.302 M 106.02 % | 136.054 M 60.98 % | 84.513 M 173.28 % | -115.327 M -261.01 % | 71.625 M -65.71 % | 208.904 M 14.18 % | 182.963 M 39.76 % | 130.911 M 45.54 % | 89.949 M -47.95 % | 172.819 M -29.26 % | 244.293 M 99.50 % | 122.451 M 66.40 % | 73.588 M 363.18 % | 15.887 M |
| Income before tax ratio | 0.03 -65.85 % | 0.09 38.81 % | 0.07 -17.96 % | 0.08 19.46 % | 0.07 48.18 % | 0.05 168.45 % | -0.07 -214.28 % | 0.06 -54.35 % | 0.13 -1.77 % | 0.13 -21.31 % | 0.17 3.63 % | 0.16 -22.78 % | 0.21 2.11 % | 0.21 14.17 % | 0.18 -3.06 % | 0.19 156.31 % | 0.07 |
| EBITDA | 325.256 M -49.72 % | 646.831 M 27.22 % | 508.426 M 36.68 % | 371.994 M 110.04 % | 177.108 M 69.14 % | 104.713 M 20.51 % | 86.893 M 53.73 % | 56.525 M -72.97 % | 209.143 M 14.43 % | 182.774 M 33.11 % | 137.315 M 49.32 % | 91.961 M -48.13 % | 177.276 M -35.01 % | 272.767 M 77.23 % | 153.908 M 52.27 % | 101.078 M 135.13 % | 42.989 M |
| Net income ratio | 0.02 -78.12 % | 0.08 19.13 % | 0.06 -18.69 % | 0.08 15.52 % | 0.07 31.50 % | 0.05 206.65 % | -0.05 -156.98 % | 0.09 -29.14 % | 0.12 4.15 % | 0.12 -21.48 % | 0.15 3.85 % | 0.14 -22.50 % | 0.18 1.98 % | 0.18 14.12 % | 0.16 -3.56 % | 0.16 124.64 % | 0.07 |
| Ratio EBITDA | 0.06 -46.68 % | 0.11 36.87 % | 0.08 -27.12 % | 0.11 21.79 % | 0.09 55.69 % | 0.06 12.56 % | 0.05 9.11 % | 0.05 -64.01 % | 0.13 -1.56 % | 0.13 -25.05 % | 0.18 6.32 % | 0.17 -23.04 % | 0.22 -6.19 % | 0.23 1.42 % | 0.23 -11.29 % | 0.26 30.11 % | 0.20 |
| Gross profit ratio | 0.12 -32.03 % | 0.17 22.27 % | 0.14 -27.06 % | 0.19 -4.54 % | 0.20 19.14 % | 0.17 6.09 % | 0.16 -15.87 % | 0.19 -26.15 % | 0.26 -1.00 % | 0.26 12.19 % | 0.23 -2.10 % | 0.24 -10.97 % | 0.26 -3.80 % | 0.27 -1.35 % | 0.28 -19.10 % | 0.34 20.28 % | 0.29 |
| Weighted average shs out dil | 839.457 M 3.17 % | 813.646 M -0.80 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 2.50 % | 800.216 M -1.89 % | 815.607 M -3.67 % | 846.638 M 10.88 % | 763.576 M 3.31 % | 739.123 M 8.95 % | 678.431 M -2.03 % | 692.456 M 1.21 % | 684.208 M 11.67 % | 612.688 M 19.38 % | 513.219 M -0.30 % | 514.754 M -0.43 % | 516.959 M |
| Weighted average shs out | 839.457 M 3.17 % | 813.646 M -0.80 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 2.50 % | 800.216 M -1.89 % | 815.607 M -2.34 % | 835.116 M 9.98 % | 759.326 M 2.73 % | 739.123 M 8.97 % | 678.295 M -2.04 % | 692.456 M 1.21 % | 684.208 M 11.67 % | 612.688 M 19.38 % | 513.219 M -0.30 % | 514.754 M -0.43 % | 516.959 M |
| EPS diluted | 0.11 -80.00 % | 0.55 11.63 % | 0.49 52.49 % | 0.32 99.20 % | 0.16 39.35 % | 0.12 216.40 % | -0.10 -183.33 % | 0.12 -52.00 % | 0.25 17.21 % | 0.21 29.74 % | 0.16 46.79 % | 0.11 -48.36 % | 0.22 -36.75 % | 0.34 63.29 % | 0.21 75.00 % | 0.12 296.04 % | 0.03 |
| Earnings per share | 0.11 -80.00 % | 0.55 11.63 % | 0.49 52.49 % | 0.32 99.20 % | 0.16 39.35 % | 0.12 216.40 % | -0.10 -183.33 % | 0.12 -52.27 % | 0.25 17.86 % | 0.21 29.74 % | 0.16 46.79 % | 0.11 -48.36 % | 0.22 -36.75 % | 0.34 63.29 % | 0.21 75.00 % | 0.12 296.04 % | 0.03 |
| Gross profit | 643.409 M -35.90 % | 1.004 B 13.66 % | 883.166 M 36.78 % | 645.703 M 64.63 % | 392.219 M 29.43 % | 303.026 M 13.58 % | 266.800 M 18.53 % | 225.086 M -44.53 % | 405.809 M 15.07 % | 352.659 M 99.25 % | 176.992 M 37.50 % | 128.726 M -40.00 % | 214.527 M -33.35 % | 321.869 M 72.38 % | 186.716 M 38.86 % | 134.463 M 117.36 % | 61.863 M |
| Income tax expense | 89.327 M -17.44 % | 108.202 M 344.08 % | 24.365 M 76.71 % | 13.789 M 373.22 % | 2.914 M 191.56 % | -3.182 M 88.36 % | -27.344 M -16.37 % | -23.498 M -266.87 % | 14.082 M -38.25 % | 22.804 M 27.30 % | 17.914 M 44.31 % | 12.413 M -49.25 % | 24.458 M -28.51 % | 34.212 M 100.01 % | 17.105 M 71.76 % | 9.959 M 2 648.65 % | -390.747 K |
| Cost of revenue | 4.896 B 0.53 % | 4.870 B -10.41 % | 5.436 B 99.55 % | 2.724 B 74.42 % | 1.562 B 4.43 % | 1.496 B 5.83 % | 1.413 B 46.09 % | 967.302 M -18.15 % | 1.182 B 16.64 % | 1.013 B 71.13 % | 592.052 M 41.35 % | 418.857 M -29.95 % | 597.902 M -29.72 % | 850.798 M 75.65 % | 484.366 M 88.84 % | 256.494 M 66.04 % | 154.479 M |
| General and administrative expenses | 109.728 M -1.32 % | 111.194 M 23.75 % | 89.852 M -23.27 % | 117.099 M 22.81 % | 95.349 M 48.21 % | 64.332 M -5.90 % | 68.366 M 45.00 % | 47.150 M -71.14 % | 163.358 M 21.92 % | 133.991 M 183.54 % | 47.257 M 11.01 % | 42.568 M -9.68 % | 47.129 M 244.03 % | 13.699 M -70.75 % | 46.836 M 38.74 % | 33.759 M 11.54 % | 30.266 M |
| Selling and marketing expenses | 46.619 M -3.87 % | 48.497 M -2.39 % | 49.685 M 19.52 % | 41.571 M 16.46 % | 35.695 M -39.86 % | 59.350 M 6.04 % | 55.971 M 0.30 % | 55.805 M -18.48 % | 68.452 M 22.63 % | 55.819 M 290.02 % | 14.312 M -0.01 % | 14.313 M 18.05 % | 12.125 M -4.49 % | 12.695 M 42.80 % | 8.890 M 50.27 % | 5.916 M 23.95 % | 4.773 M |
| Other expenses | 8.676 M 168.53 % | -12.660 M -1 384.30 % | -852.930 K -106.15 % | 13.873 M 176.57 % | -18.117 M 43.79 % | -32.233 M -120.60 % | 156.479 M 45.30 % | 107.693 M 202.10 % | -105.476 M -18.30 % | -89.161 M -98.39 % | -44.942 M -19.28 % | -37.677 M -53.14 % | -24.603 M -210.27 % | 22.312 M 197.33 % | -22.923 M -44.17 % | -15.900 M -245.42 % | 10.934 M |
| Operating expenses | 479.128 M 7.30 % | 446.512 M -0.78 % | 450.024 M 28.08 % | 351.352 M 37.98 % | 254.636 M 16.88 % | 217.869 M -42.86 % | 381.318 M 29.09 % | 295.387 M 33.65 % | 221.010 M 20.55 % | 183.339 M 275.27 % | 48.856 M 18.36 % | 41.277 M -36.91 % | 65.426 M -32.37 % | 96.743 M 68.06 % | 57.565 M 43.32 % | 40.165 M -12.63 % | 45.972 M |
| Cost and expenses | 5.375 B 1.10 % | 5.316 B -9.67 % | 5.886 B 91.39 % | 3.075 B 69.32 % | 1.816 B 6.01 % | 1.713 B -4.52 % | 1.794 B 42.12 % | 1.263 B -9.99 % | 1.403 B 17.24 % | 1.197 B 86.69 % | 640.908 M 39.29 % | 460.135 M -30.63 % | 663.328 M -29.99 % | 947.540 M 74.85 % | 541.931 M 82.68 % | 296.660 M 48.00 % | 200.451 M |
| Research and development expenses | 314.105 M 4.88 % | 299.481 M -3.81 % | 311.340 M 74.12 % | 178.809 M 26.18 % | 141.709 M 12.09 % | 126.419 M 25.79 % | 100.502 M 18.60 % | 84.739 M -10.50 % | 94.677 M 14.50 % | 82.690 M 156.57 % | 32.229 M 46.01 % | 22.073 M -28.27 % | 30.774 M -35.94 % | 48.037 M 93.99 % | 24.762 M 51.08 % | 16.390 M | 0.000 |
| Selling general and administrative expenses | 156.347 M -2.09 % | 159.691 M 14.44 % | 139.537 M -12.06 % | 158.670 M 21.08 % | 131.045 M 5.95 % | 123.683 M -0.53 % | 124.337 M 20.77 % | 102.954 M -55.59 % | 231.810 M 22.13 % | 189.810 M 208.29 % | 61.569 M 8.24 % | 56.881 M -4.01 % | 59.254 M 124.50 % | 26.394 M -52.64 % | 55.726 M 40.46 % | 39.675 M 13.23 % | 35.039 M |
| Interest income | 8.848 M -5.53 % | 9.366 M 27.33 % | 7.356 M -62.94 % | 19.847 M -31.34 % | 28.905 M -43.66 % | 51.308 M 385.65 % | 10.565 M -74.05 % | 40.706 M 236.97 % | 12.080 M -55.80 % | 27.332 M 26.39 % | 21.625 M -17.86 % | 26.326 M -3.68 % | 27.331 M 91.85 % | 14.246 M 1 142.16 % | 1.147 M -11.08 % | 1.290 M 908.50 % | 127.888 K |
| Interest expense | 72.957 M 21.57 % | 60.014 M 337.43 % | 13.720 M 37.88 % | 9.950 M 83.50 % | 5.422 M 11.53 % | 4.862 M 20.13 % | 4.047 M 19.32 % | 3.392 M 184.52 % | 1.192 M -32.06 % | 1.755 M 265.80 % | 479.641 K 46.96 % | 326.371 K -90.97 % | 3.614 M 27.55 % | 2.833 M -66.94 % | 8.570 M 9.96 % | 7.794 M -5.70 % | 8.265 M |
| Depreciation and amortization | 152.878 M 19.83 % | 127.584 M 23.50 % | 103.306 M 34.61 % | 76.746 M -1.94 % | 78.262 M 4.11 % | 75.170 M 10.80 % | 67.844 M 8.84 % | 62.335 M 9.72 % | 56.811 M 21.68 % | 46.688 M 68.04 % | 27.783 M 0.34 % | 27.688 M -8.79 % | 30.355 M 18.39 % | 25.640 M 12.03 % | 22.888 M 11.93 % | 20.448 M 5.32 % | 19.415 M |
| Operating income | 164.280 M -70.52 % | 557.264 M 28.66 % | 433.142 M 47.15 % | 294.351 M 113.94 % | 137.583 M 61.56 % | 85.157 M 174.36 % | -114.518 M -62.90 % | -70.300 M -138.04 % | 184.799 M 9.14 % | 169.320 M 32.14 % | 128.136 M 46.53 % | 87.448 M -40.48 % | 146.921 M -36.64 % | 231.865 M 92.94 % | 120.174 M 27.67 % | 94.131 M 289.68 % | 24.156 M |
| Operating income ratio | 0.03 -68.74 % | 0.09 38.41 % | 0.07 -21.53 % | 0.09 24.06 % | 0.07 48.72 % | 0.05 169.46 % | -0.07 -15.62 % | -0.06 -150.65 % | 0.12 -6.10 % | 0.12 -25.60 % | 0.17 4.33 % | 0.16 -11.69 % | 0.18 -8.54 % | 0.20 10.41 % | 0.18 -25.62 % | 0.24 115.63 % | 0.11 |
| Total other income expenses net | 14.903 M 1 795.93 % | -878.764 K 54.59 % | -1.935 M 86.23 % | -14.049 M -818.80 % | -1.529 M -137.40 % | -644.092 K 20.31 % | -808.245 K -100.57 % | 141.925 M 488.77 % | 24.105 M 76.70 % | 13.642 M 391.71 % | 2.774 M 10.96 % | 2.500 M -90.35 % | 25.898 M 108.38 % | 12.428 M 445.77 % | 2.277 M 111.08 % | -20.543 M -148.45 % | -8.269 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 22.212 M -81.85 % | 122.351 M 227.93 % | -95.641 M 83.17 % | -568.383 M -247.90 % | 384.290 M 183.49 % | -460.281 M -415.42 % | 145.926 M 153.38 % | -273.393 M 45.83 % | -504.708 M -68.49 % | -299.541 M 61.04 % | -768.764 M 28.10 % | -1.069 B -0.40 % | -1.065 B -18.35 % | -899.893 M -922.64 % | -87.997 M -2 106.69 % | 4.385 M -95.49 % | 97.277 M |
| Total investments | 1.276 B -11.37 % | 1.439 B 39.05 % | 1.035 B 348.76 % | 230.637 M -59.69 % | 572.172 M 79.24 % | 319.224 M 6 284.49 % | 5.000 M -53.06 % | 10.652 M -27.98 % | 14.791 M 31.61 % | 11.238 M -62.54 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 997.980 M -11.35 % | 1.126 B -11.85 % | 1.277 B 2 518.78 % | 48.763 M -94.59 % | 901.485 M 4 523.00 % | 19.500 M -96.72 % | 593.923 M 612.31 % | 83.380 M 111.09 % | 39.500 M -88.55 % | 344.950 M | 0.000 | 0.000 | 0.000 -100.00 % | 75.000 M -6.25 % | 80.000 M -42.86 % | 140.000 M 16.67 % | 120.000 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 609.110 M 269.34 % | 164.917 M 38.34 % | 119.209 M -15.75 % | 141.491 M 17.00 % | 120.936 M 4.10 % | 116.176 M 27.23 % | 91.312 M 199.20 % | 30.519 M 999.87 % | 2.775 M 52.40 % | 1.821 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 1.113 B -6.60 % | 1.192 B 29.20 % | 922.217 M 63.08 % | 565.509 M 14.23 % | 495.048 M -9.15 % | 544.892 M 15.74 % | 470.798 M -27.86 % | 652.573 M -11.09 % | 733.993 M 24.61 % | 589.023 M 22.56 % | 480.591 M 22.98 % | 390.780 M 9.49 % | 356.914 M 17.59 % | 303.534 M 165.25 % | 114.434 M 485.13 % | 19.557 M 558.90 % | 2.968 M |
| Common stock | 837.712 M 2.13 % | 820.245 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M -1.78 % | 835.116 M 64.97 % | 506.217 M 0.23 % | 505.074 M 110.45 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 50.00 % | 160.000 M 33.33 % | 120.000 M 0.00 % | 120.000 M 9.09 % | 110.000 M |
| Total equity | 3.990 B 1.80 % | 3.920 B 6.76 % | 3.672 B 29.68 % | 2.831 B 6.77 % | 2.652 B -0.08 % | 2.654 B -1.80 % | 2.702 B -10.18 % | 3.009 B 29.00 % | 2.332 B 11.19 % | 2.098 B 36.68 % | 1.535 B 7.12 % | 1.433 B 4.71 % | 1.368 B 7.00 % | 1.279 B 352.66 % | 282.496 M 59.47 % | 177.150 M 53.55 % | 115.371 M |
| Other non current liabilities | 11.115 M -91.06 % | 124.348 M 937.20 % | 11.989 M 7.85 % | 11.116 M -90.26 % | 114.176 M 591.59 % | 16.509 M 3.81 % | 15.903 M -14.88 % | 18.683 M -68.71 % | 59.716 M 381.95 % | 12.390 M | 0.000 -100.00 % | 6.991 M -4.22 % | 7.299 M -2.68 % | 7.500 M | 0.000 | 0.000 | 0.000 |
| Long term debt | 997.980 M -11.08 % | 1.122 B 6.93 % | 1.050 B 10 123.24 % | 10.266 M -20.68 % | 12.943 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 39.559 M | 0.000 | 0.000 | 0.000 -100.00 % | 75.000 M 150.00 % | 30.000 M -50.00 % | 60.000 M | 0.000 |
| Total non current liabilities | 1.260 B -3.55 % | 1.307 B 8.38 % | 1.206 B 854.31 % | 126.341 M -3.83 % | 131.372 M 80.21 % | 72.898 M 13.12 % | 64.445 M -23.43 % | 84.163 M -14.33 % | 98.241 M 6.44 % | 92.294 M 394.36 % | 18.669 M 123.26 % | 8.362 M -1.49 % | 8.489 M -89.84 % | 83.524 M 178.41 % | 30.000 M -50.00 % | 60.000 M | 0.000 |
| Other current liabilities | 2.717 B 1 091.21 % | 228.056 M 14.15 % | 199.790 M -36.29 % | 313.613 M 135.54 % | 133.146 M 143.35 % | 54.714 M 110.23 % | -535.081 M -33 841.85 % | -1.576 M -101.16 % | 136.145 M 11.80 % | 121.776 M -12.72 % | 139.529 M -25.72 % | 187.851 M -0.97 % | 189.700 M 31.40 % | 144.371 M -67.87 % | 449.272 M 177.30 % | 162.014 M 117.51 % | 74.485 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 74.593 M -70.62 % | 253.901 M 1 308.23 % | 18.030 M -59.88 % | 44.934 M 868.67 % | 4.639 M -92.39 % | 60.946 M -53.80 % | 131.928 M 143.20 % | -305.391 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.870 M 173.59 % | 2.511 M -94.24 % | 43.619 M |
| Short term debt | 0.000 -100.00 % | 3.457 M -98.46 % | 224.010 M 481.89 % | 38.497 M | 0.000 -100.00 % | 19.500 M -96.72 % | 593.923 M 612.31 % | 83.380 M 111.09 % | 39.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 M -37.50 % | 80.000 M -33.33 % | 120.000 M |
| Total current liabilities | 3.525 B 11.86 % | 3.151 B -21.27 % | 4.002 B 86.42 % | 2.147 B 79.72 % | 1.195 B 34.93 % | 885.353 M -9.91 % | 982.790 M 30.42 % | 753.582 M -2.91 % | 776.148 M 3.71 % | 748.355 M 54.96 % | 482.947 M 8.08 % | 446.846 M -3.88 % | 464.878 M -5.29 % | 490.868 M -18.78 % | 604.366 M 115.82 % | 280.027 M 20.51 % | 232.365 M |
| Total liabilities | 4.785 B 7.34 % | 4.458 B -14.40 % | 5.208 B 129.10 % | 2.273 B 71.44 % | 1.326 B 38.37 % | 958.252 M -8.50 % | 1.047 B 25.01 % | 837.745 M -4.19 % | 874.389 M 4.01 % | 840.649 M 67.59 % | 501.617 M 10.20 % | 455.208 M -3.84 % | 473.367 M -17.59 % | 574.392 M -9.45 % | 634.366 M 86.56 % | 340.027 M 46.33 % | 232.365 M |
| Other non current assets | 73.208 M 13.50 % | 64.502 M -58.05 % | 153.755 M 88.87 % | 81.409 M 104.74 % | 39.763 M -45.18 % | 72.534 M 443.63 % | 13.342 M -94.53 % | 243.920 M 2 318.69 % | 10.085 M -29.92 % | 14.390 M -28.05 % | 20.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 -100.00 % | 4.633 M -57.29 % | 10.849 M -5.47 % | 11.477 M -40.88 % | 19.411 M 114.73 % | -131.790 M -641.68 % | 24.330 M 34.77 % | 18.053 M -39.82 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 295.443 M 3.07 % | 286.643 M 28.97 % | 222.250 M 5.46 % | 210.735 M 39.87 % | 150.661 M -6.70 % | 161.476 M 0.03 % | 161.429 M 56.12 % | 103.403 M 5.66 % | 97.864 M 7.79 % | 90.787 M 184.32 % | 31.932 M 23.76 % | 25.802 M -1.73 % | 26.255 M -5.62 % | 27.818 M -5.02 % | 29.286 M 177.19 % | 10.565 M -8.95 % | 11.605 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M -89.08 % | 166.898 M -37.92 % | 268.843 M 0.00 % | 268.843 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 295.443 M 3.07 % | 286.643 M 28.97 % | 222.250 M 5.46 % | 210.735 M 24.78 % | 168.891 M -6.02 % | 179.706 M 0.03 % | 179.659 M -33.53 % | 270.301 M -26.29 % | 366.707 M 1.97 % | 359.630 M 1 026.25 % | 31.932 M 23.76 % | 25.802 M -1.73 % | 26.255 M -5.62 % | 27.818 M -5.02 % | 29.286 M 177.19 % | 10.565 M -8.95 % | 11.605 M |
| Property plant equipment net | 2.048 B 8.03 % | 1.896 B 18.97 % | 1.594 B 54.83 % | 1.029 B 24.44 % | 827.139 M 24.83 % | 662.635 M 13.76 % | 582.502 M 2.08 % | 570.631 M 4.85 % | 544.215 M 2.86 % | 529.084 M 5.68 % | 500.664 M 64.90 % | 303.616 M 4.65 % | 290.115 M 1.57 % | 285.629 M 14.96 % | 248.455 M 10.36 % | 225.141 M -4.76 % | 236.401 M |
| Total non current assets | 2.477 B 3.49 % | 2.393 B 10.55 % | 2.165 B 43.74 % | 1.506 B 24.87 % | 1.206 B 14.07 % | 1.057 B 17.54 % | 899.715 M -11.49 % | 1.017 B 5.01 % | 968.097 M 3.05 % | 939.443 M 60.09 % | 586.824 M 62.21 % | 361.768 M 3.98 % | 347.907 M 10.55 % | 314.703 M 13.26 % | 277.868 M 17.85 % | 235.772 M -5.11 % | 248.468 M |
| Other current assets | 124.405 M 402.32 % | 24.766 M -71.73 % | 87.597 M -57.31 % | 205.199 M 361.80 % | 44.435 M -82.19 % | 249.500 M -68.47 % | 791.360 M -20.67 % | 997.495 M 171.58 % | 367.297 M 43.57 % | 255.834 M 915.41 % | 25.195 M -44.28 % | 45.220 M 157.97 % | 17.529 M 31.30 % | 13.350 M -25.65 % | 17.956 M 111.46 % | 8.491 M 75.90 % | 4.827 M |
| Short term investments | 1.276 B -11.37 % | 1.439 B 39.05 % | 1.035 B 348.76 % | 230.637 M -59.69 % | 572.172 M 79.24 % | 319.224 M 2 315.14 % | -14.411 M -110.12 % | 142.442 M 1 593.22 % | -9.539 M -39.97 % | -6.815 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 975.768 M -2.75 % | 1.003 B -26.90 % | 1.373 B 122.42 % | 617.146 M 19.33 % | 517.194 M 7.80 % | 479.781 M 7.09 % | 447.997 M 25.57 % | 356.773 M -34.44 % | 544.208 M -15.56 % | 644.491 M -16.17 % | 768.764 M -28.10 % | 1.069 B 0.40 % | 1.065 B 9.24 % | 974.893 M 480.30 % | 167.997 M 23.88 % | 135.615 M 496.82 % | 22.723 M |
| Cash and short term investments | 2.251 B -7.83 % | 2.443 B 1.45 % | 2.408 B 184.00 % | 847.783 M -22.18 % | 1.089 B 36.34 % | 799.006 M 78.35 % | 447.997 M -10.26 % | 499.215 M -8.27 % | 544.208 M -15.56 % | 644.491 M -16.17 % | 768.764 M -28.10 % | 1.069 B 0.40 % | 1.065 B 9.24 % | 974.893 M 480.30 % | 167.997 M 23.88 % | 135.615 M 496.82 % | 22.723 M |
| Total current assets | 6.298 B 5.25 % | 5.984 B -10.88 % | 6.715 B 86.60 % | 3.598 B 29.83 % | 2.771 B 8.49 % | 2.555 B -10.36 % | 2.850 B 0.70 % | 2.830 B 26.42 % | 2.239 B 12.00 % | 1.999 B 37.90 % | 1.449 B -5.03 % | 1.526 B 2.17 % | 1.494 B -2.91 % | 1.538 B 140.76 % | 638.994 M 127.07 % | 281.406 M 183.48 % | 99.268 M |
| Inventory | 1.736 B 13.43 % | 1.531 B -7.05 % | 1.647 B 36.72 % | 1.204 B 67.43 % | 719.324 M 30.84 % | 549.780 M -7.19 % | 592.400 M 33.22 % | 444.675 M 30.03 % | 341.978 M -12.73 % | 391.880 M 69.75 % | 230.859 M 29.39 % | 178.418 M 1.54 % | 175.711 M -42.13 % | 303.610 M 54.37 % | 196.680 M 218.23 % | 61.805 M 45.60 % | 42.448 M |
| Net receivables | 2.187 B 11.64 % | 1.959 B -23.87 % | 2.573 B 91.85 % | 1.341 B 46.02 % | 918.328 M -3.97 % | 956.244 M -6.08 % | 1.018 B 14.58 % | 888.583 M -9.80 % | 985.114 M 39.43 % | 706.524 M | 0.000 | 0.000 -100.00 % | 235.447 M | 0.000 -100.00 % | 256.361 M | 0.000 | 0.000 |
| Tax assets | 60.108 M -58.92 % | 146.327 M -25.11 % | 195.401 M 8.47 % | 180.151 M 12.88 % | 159.593 M 21.69 % | 131.145 M 25.14 % | 104.801 M 65.04 % | 63.501 M 179.00 % | 22.760 M 24.47 % | 18.286 M 332.40 % | 4.229 M 79.93 % | 2.350 M 52.93 % | 1.537 M 22.31 % | 1.256 M 898.14 % | 125.884 K 94.04 % | 64.876 K -85.98 % | 462.646 K |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 769.322 M -73.40 % | 2.892 B -17.18 % | 3.492 B 94.19 % | 1.798 B 70.84 % | 1.053 B 31.28 % | 801.818 M -11.32 % | 904.162 M 49.68 % | 604.077 M 2.14 % | 591.444 M -3.90 % | 615.458 M 74.89 % | 351.914 M 35.71 % | 259.313 M -5.62 % | 274.761 M -19.54 % | 341.492 M 233.98 % | 102.248 M 167.38 % | 38.242 M 6.02 % | 36.070 M |
| Tax payables | 38.914 M 42.27 % | 27.352 M 131.99 % | 11.790 M -27.84 % | 16.339 M 86.13 % | 8.778 M -5.83 % | 9.321 M -52.89 % | 19.785 M 192.87 % | 6.755 M -25.44 % | 9.060 M -18.53 % | 11.121 M 230.90 % | -8.496 M -2 562.13 % | -319.135 K -176.48 % | 417.286 K -91.66 % | 5.005 M 75.91 % | 2.845 M 1 345.89 % | -228.346 K -112.62 % | 1.810 M |
| Deferred revenue non current | 209.088 M 87.35 % | 111.601 M -15.52 % | 132.100 M 29.94 % | 101.666 M -9.97 % | 112.926 M 122.21 % | 50.820 M 21.83 % | 41.712 M 13.39 % | 36.785 M 22.02 % | 30.148 M -1.63 % | 30.646 M 74.44 % | 17.568 M 151.30 % | 6.991 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 38.971 M -7.46 % | 42.115 M -1.50 % | 42.757 M 3.43 % | 41.341 M 3.69 % | 39.869 M 0.25 % | 39.769 M -22.95 % | 51.615 M -9.63 % | 57.118 M -16.90 % | 68.734 M 6.06 % | 64.806 M 53.90 % | 42.109 M -0.18 % | 42.184 M 100.33 % | 21.058 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.681 M |
| Capital lease obligations | 16.499 M -16.86 % | 19.846 M 82.97 % | 10.847 M -36.66 % | 17.126 M 32.32 % | 12.943 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 2.001 B 7.22 % | 1.866 B -1.09 % | 1.886 B 34.34 % | 1.404 B 8.30 % | 1.297 B 17.09 % | 1.107 B -10.61 % | 1.239 B -15.38 % | 1.464 B 43.06 % | 1.023 B 9.03 % | 938.621 M 33.77 % | 701.693 M 0.00 % | 701.693 M -6.47 % | 750.251 M -7.97 % | 815.208 M 1 596.17 % | 48.062 M 35.28 % | 35.527 M 4 820.69 % | 721.990 K |
| Deferred tax liabilities non current | 42.068 M -29.93 % | 60.041 M 398.03 % | 12.056 M 266.11 % | 3.293 M -22.58 % | 4.253 M -23.63 % | 5.569 M -18.45 % | 6.829 M -76.20 % | 28.695 M 242.53 % | 8.377 M -13.61 % | 9.697 M 780.63 % | 1.101 M -19.69 % | 1.371 M 15.27 % | 1.190 M 16.19 % | 1.024 M | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 8.775 B 4.75 % | 8.378 B -5.65 % | 8.880 B 73.95 % | 5.105 B 28.33 % | 3.978 B 10.12 % | 3.612 B -3.67 % | 3.750 B -2.52 % | 3.847 B 19.95 % | 3.207 B 9.14 % | 2.938 B 44.29 % | 2.036 B 7.86 % | 1.888 B 2.52 % | 1.842 B -0.62 % | 1.853 B 102.12 % | 916.861 M 77.28 % | 517.178 M 48.73 % | 347.736 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 100.00 % | -34.942 M -62.38 % | -21.518 M 27.70 % | -29.764 M -7.82 % | -27.604 M 56.30 % | -63.166 M -209.28 % | -20.424 M -252.49 % | -5.794 M -42.96 % | -4.053 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -153.728 M -498.54 % | 38.573 M 110.73 % | -359.532 M -282.15 % | -94.082 M -248.93 % | 63.172 M 166.47 % | -95.031 M -1 375.24 % | -6.442 M 92.34 % | -84.108 M 72.64 % | -307.446 M -177.98 % | -110.601 M 46.10 % | -205.194 M -731.70 % | -24.672 M -127.13 % | 90.943 M 162.45 % | -145.621 M -513.34 % | 35.230 M -44.99 % | 64.038 M 16.18 % | 55.120 M |
| Accounts receivables | -295.699 M -149.47 % | 597.738 M 140.37 % | -1.481 B -236.78 % | -439.619 M -2 223.66 % | -18.919 M -135.34 % | 53.531 M 141.33 % | -129.536 M -287.77 % | 68.985 M 123.57 % | -292.678 M -60.59 % | -182.251 M 11.34 % | -205.573 M -61 885.08 % | 332.722 K 106.15 % | -5.412 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | -256.007 M -495.05 % | 64.803 M 114.28 % | -453.731 M 6.59 % | -485.762 M -198.23 % | -162.884 M -617.66 % | 31.466 M 123.20 % | -135.639 M -14.90 % | -118.054 M -324.44 % | 52.599 M 170.34 % | -74.776 M -39.31 % | -53.676 M -594.78 % | -7.726 M -106.13 % | 126.009 M 217.84 % | -106.930 M 20.72 % | -134.875 M -712.62 % | -16.597 M -210.08 % | 15.077 M |
| Accounts payables | 397.979 M 159.71 % | -666.542 M -142.15 % | 1.581 B 85.41 % | 852.817 M 210.41 % | 274.739 M 280.25 % | -152.424 M -147.35 % | 321.900 M 2 302.42 % | -14.616 M 76.26 % | -61.573 M -140.92 % | 150.478 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 471.116 M 1 006.58 % | 42.574 M 756.22 % | -6.488 M 69.85 % | -21.518 M 27.70 % | -29.764 M -7.82 % | -27.604 M -121.37 % | 129.198 M 280.60 % | 33.946 M 109.43 % | -360.045 M -905.00 % | -35.825 M 76.36 % | -151.518 M -794.12 % | -16.946 M 51.67 % | -35.066 M 9.37 % | -38.691 M -122.75 % | 170.105 M 110.95 % | 80.636 M 101.37 % | 40.043 M |
| Other non cash items | 226.064 M 144.16 % | 92.588 M 14.46 % | 80.894 M -24.56 % | 107.233 M 809.63 % | 11.789 M 533.09 % | -2.722 M -101.67 % | 162.889 M 1 001.84 % | -18.062 M -572.97 % | 3.819 M -79.81 % | 18.912 M 375.09 % | -6.875 M 43.54 % | -12.177 M 18.98 % | -15.030 M -714.40 % | 2.446 M -74.81 % | 9.711 M -55.74 % | 21.942 M 109.70 % | 10.463 M |
| Net cash provided by operating activities | 327.980 M -54.14 % | 715.187 M 208.92 % | 231.515 M -35.04 % | 356.410 M 24.46 % | 286.363 M 339.79 % | 65.113 M -52.23 % | 136.308 M 146.54 % | 55.288 M 206.33 % | -51.995 M -145.15 % | 115.157 M 261.53 % | -71.289 M -204.26 % | 68.375 M -73.15 % | 254.629 M 175.14 % | 92.546 M -46.56 % | 173.174 M 1.83 % | 170.057 M 67.91 % | 101.277 M |
| Investments in property plant and equipment | -210.011 M 46.95 % | -395.848 M 18.02 % | -482.848 M -40.74 % | -343.074 M -134.06 % | -146.573 M 19.03 % | -181.012 M -63.11 % | -110.978 M 31.68 % | -162.440 M -162.35 % | -61.916 M 39.92 % | -103.060 M 52.08 % | -215.050 M -289.27 % | -55.245 M -91.11 % | -28.907 M 59.08 % | -70.638 M -1.24 % | -69.773 M -165.12 % | -26.318 M -26.82 % | -20.752 M |
| Acquisitions net | 0.000 | 0.000 -100.00 % | 2.986 M -20.83 % | 3.772 M 321.88 % | 894.000 K 1 737.12 % | 48.663 K 136.21 % | 20.602 K 100.11 % | -19.549 M -1 532.38 % | 1.365 M 101.45 % | -94.031 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 100.00 % | -635.000 M -16 736.26 % | -3.772 M -1 169.21 % | 352.748 K 824.88 % | -48.663 K | 0.000 100.00 % | -682.500 M -918.66 % | -67.000 M -1 016.67 % | -6.000 M | 0.000 | 0.000 100.00 % | -30.000 M | 0.000 | 0.000 100.00 % | -3.850 M | 0.000 |
| Sales maturities of investments | 35.827 M 42.13 % | 25.207 M 182.57 % | 8.921 M -62.81 % | 23.989 M 23.41 % | 19.439 M -58.18 % | 46.478 M 7.42 % | 43.266 M 22.71 % | 35.260 M 202.46 % | 11.658 M 48.53 % | 7.849 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 171.912 M 143.70 % | -393.420 M -2 821.60 % | -13.466 M -103.61 % | 372.725 M 276.27 % | -211.453 M -195.81 % | 220.710 M 4.29 % | 211.625 M 131.32 % | -675.747 M -1 184.37 % | -52.613 M 74.25 % | -204.292 M -105 878.89 % | 193.131 K -99.17 % | 23.249 M 32.90 % | 17.493 M 209.33 % | 5.655 M 64 828.40 % | 8.710 K -99.56 % | 1.962 M 142 109.42 % | 1.380 K |
| Net cash used for investing activites | -2.272 M 99.70 % | -764.060 M 31.74 % | -1.119 B -2 186.89 % | 53.640 M 115.90 % | -337.341 M -491.46 % | 86.176 M -40.13 % | 143.934 M 117.93 % | -802.926 M -680.51 % | -102.872 M 74.25 % | -399.534 M -85.95 % | -214.857 M -571.51 % | -31.996 M 22.74 % | -41.414 M 36.27 % | -64.983 M 6.85 % | -69.764 M -147.35 % | -28.205 M -35.92 % | -20.751 M |
| Debt repayment | -80.000 M 39.93 % | -133.180 M -108.26 % | 1.613 B 24 997.53 % | -6.478 M 66.78 % | -19.500 M -200.00 % | 19.500 M 123.41 % | -83.295 M -289.82 % | 43.880 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -75.000 M -1 400.00 % | -5.000 M 91.67 % | -60.000 M -400.00 % | 20.000 M -41.18 % | 34.000 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 118.341 M | 0.000 100.00 % | -100.000 K -100.31 % | 32.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -137.841 M | 0.000 100.00 % | -32.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -170.307 M -0.50 % | -169.453 M -11 304.74 % | -1.486 M 99.09 % | -164.043 M -2.50 % | -160.043 M -10 265.44 % | -1.544 M 98.48 % | -101.914 M 39.61 % | -168.773 M -442.98 % | -31.082 M 16.21 % | -37.094 M -209.12 % | -12.000 M 66.67 % | -36.000 M 56.49 % | -82.748 M -1 633.49 % | -4.774 M 39.44 % | -7.883 M -1.14 % | -7.794 M -1.41 % | -7.686 M |
| Other financing activites | -96.159 M -383.19 % | -19.901 M 89.08 % | -182.234 M -623.81 % | -25.177 M -142.18 % | 59.697 M 132.41 % | -184.180 M -684.85 % | 31.492 M -94.82 % | 608.179 M 612.63 % | 85.343 M -51.26 % | 175.111 M 10 711.80 % | -1.650 M 78.31 % | -7.608 M -116.37 % | 46.477 M -93.98 % | 772.651 M 41 640.36 % | -1.860 M 95.48 % | -41.184 M 65.97 % | -121.012 M |
| Net cash used provided by financing activities | -346.466 M -7.42 % | -322.534 M -122.59 % | 1.428 B 829.64 % | -195.699 M -63.29 % | -119.847 M 27.90 % | -166.224 M -8.14 % | -153.717 M -131.81 % | 483.286 M 790.68 % | 54.260 M -60.69 % | 138.017 M 1 111.10 % | -13.650 M 68.70 % | -43.608 M 60.81 % | -111.271 M -114.59 % | 762.877 M 1 193.84 % | -69.743 M -140.67 % | -28.979 M 69.40 % | -94.698 M |
| Effect of forex changes on cash | 7.265 M 307.94 % | -3.494 M -100.26 % | -1.745 M 80.93 % | -9.149 M -90.71 % | -4.798 M -268.28 % | -1.303 M 65.41 % | -3.766 M 29.81 % | -5.366 M -237.32 % | 3.908 M 97.94 % | 1.974 M 184.25 % | -2.343 M -166.43 % | -879.462 K 67.05 % | -2.669 M 41.47 % | -4.560 M -254.93 % | -1.285 M -6 956.82 % | 18.737 K 289.46 % | -9.890 K |
| Net change in cash | -13.494 M 96.40 % | -374.901 M -169.65 % | 538.264 M 162.31 % | 205.202 M 216.84 % | -175.623 M -981.58 % | -16.238 M -113.23 % | 122.758 M 145.51 % | -269.719 M -178.93 % | -96.699 M 33.03 % | -144.387 M 52.21 % | -302.140 M -3 626.36 % | -8.108 M -108.17 % | 99.275 M -87.37 % | 785.880 M 2 326.87 % | 32.383 M -71.32 % | 112.892 M 896.04 % | -14.182 M |
| Cash at beginning of period | 531.563 M -41.36 % | 906.464 M 146.19 % | 368.200 M 125.89 % | 162.999 M -51.86 % | 338.621 M -4.58 % | 354.859 M 52.89 % | 232.101 M -53.75 % | 501.819 M -16.16 % | 598.518 M -19.44 % | 742.905 M -28.91 % | 1.045 B -0.77 % | 1.053 B 10.41 % | 953.878 M 467.79 % | 167.997 M 23.88 % | 135.615 M 496.82 % | 22.723 M -38.43 % | 36.904 M |
| Cash at end of period | 518.069 M -2.54 % | 531.563 M -41.36 % | 906.464 M 146.19 % | 368.200 M 125.89 % | 162.999 M -51.86 % | 338.621 M -4.58 % | 354.859 M 52.89 % | 232.101 M -53.75 % | 501.819 M -16.16 % | 598.518 M -19.44 % | 742.905 M -28.91 % | 1.045 B -0.77 % | 1.053 B 10.41 % | 953.878 M 467.79 % | 167.997 M 23.88 % | 135.615 M 496.82 % | 22.723 M |
| Operating cash flow | 327.980 M -54.14 % | 715.187 M 208.92 % | 231.515 M -35.04 % | 356.410 M 24.46 % | 286.363 M 339.79 % | 65.113 M -52.23 % | 136.308 M 146.54 % | 55.288 M 206.33 % | -51.995 M -145.15 % | 115.157 M 261.53 % | -71.289 M -204.26 % | 68.375 M -73.15 % | 254.629 M 175.14 % | 92.546 M -46.56 % | 173.174 M 1.83 % | 170.057 M 67.91 % | 101.277 M |
| Capital expenditure | -210.011 M 46.95 % | -395.848 M 18.02 % | -482.848 M -40.74 % | -343.074 M -134.06 % | -146.573 M 19.03 % | -181.012 M -63.11 % | -110.978 M 31.68 % | -162.440 M -162.35 % | -61.916 M 39.92 % | -103.060 M 52.08 % | -215.050 M -289.27 % | -55.245 M -91.11 % | -28.907 M 59.08 % | -70.638 M -1.24 % | -69.773 M -165.12 % | -26.318 M -26.82 % | -20.752 M |
| Free CashFlow | 117.969 M -63.06 % | 319.340 M 227.06 % | -251.333 M -1 984.62 % | 13.336 M -90.46 % | 139.789 M 220.61 % | -115.899 M -557.56 % | 25.330 M 123.64 % | -107.152 M 5.93 % | -113.911 M -1 041.70 % | 12.096 M 104.22 % | -286.339 M -2 280.75 % | 13.130 M -94.18 % | 225.722 M 930.32 % | 21.908 M -78.81 % | 103.401 M -28.06 % | 143.739 M 78.50 % | 80.525 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.599 B 9.58 % | 1.459 B -15.65 % | 1.729 B 36.10 % | 1.271 B -6.98 % | 1.366 B 16.47 % | 1.173 B -5.91 % | 1.247 B -15.16 % | 1.469 B -17.54 % | 1.782 B 29.49 % | 1.376 B -21.90 % | 1.762 B -2.25 % | 1.802 B 6.66 % | 1.690 B 58.70 % | 1.065 B 9.88 % | 969.119 M 3.33 % | 937.889 M 11.47 % | 841.399 M 35.42 % | 621.311 M 1.84 % | 610.068 M 17.54 % | 519.018 M 8.95 % | 476.376 M 36.70 % | 348.478 M -35.42 % | 539.600 M 20.70 % | 447.050 M -0.85 % | 450.864 M 24.88 % | 361.045 M -29.80 % | 514.301 M 37.10 % | 375.127 M -22.40 % | 483.390 M 57.39 % | 307.138 M -31.13 % | 445.952 M 29.97 % | 343.123 M 36.05 % | 252.206 M 66.91 % | 151.107 M -67.93 % | 471.228 M 20.11 % | 392.346 M 1.18 % | 387.781 M 15.32 % | 336.257 M -11.04 % | 377.981 M 2.86 % | 367.461 M -11.40 % | 414.734 M 101.66 % | 205.660 M 23.36 % | 166.709 M -32.68 % | 247.621 M 13.97 % | 217.277 M 58.09 % | 137.437 M 19.57 % | 114.941 M -23.42 % | 150.090 M -12.69 % | 171.914 M 55.39 % | 110.637 M 1.57 % | 108.926 M -34.48 % | 166.259 M -37.50 % | 266.033 M -1.91 % | 271.211 M 4.64 % | 259.178 M -39.31 % | 427.075 M 50.68 % | 283.424 M 39.63 % | 202.989 M 30.68 % | 155.328 M -26.47 % | 211.235 M 17.76 % | 179.379 M 43.34 % | 125.140 M |
| Net income | 43.616 M -37.23 % | 69.487 M 171.72 % | -96.891 M -344.41 % | 39.642 M -44.61 % | 71.568 M -8.27 % | 78.021 M -2.32 % | 79.872 M -36.90 % | 126.578 M 2.53 % | 123.450 M 4.97 % | 117.606 M 18.78 % | 99.009 M 0.39 % | 98.625 M -19.65 % | 122.747 M 46.61 % | 83.724 M 2.76 % | 81.479 M 17.44 % | 69.381 M -18.48 % | 85.108 M 192.73 % | 29.074 M -18.77 % | 35.793 M -24.07 % | 47.141 M 28.96 % | 36.556 M 169.79 % | 13.550 M 48.51 % | 9.124 M -74.30 % | 35.497 M -14.66 % | 41.593 M 501.93 % | 6.910 M 104.97 % | -139.108 M -715.52 % | 22.600 M 128.84 % | 9.876 M -60.61 % | 25.071 M -74.44 % | 98.096 M 431.10 % | 18.470 M 191.58 % | -20.168 M -487.93 % | 5.199 M -93.39 % | 78.602 M 99.51 % | 39.398 M -4.16 % | 41.107 M 29.32 % | 31.786 M 97.93 % | 16.059 M -65.04 % | 45.931 M -33.36 % | 68.920 M 157.46 % | 26.769 M 7.32 % | 24.943 M -39.03 % | 40.908 M 12.75 % | 36.283 M 231.75 % | 10.937 M -21.51 % | 13.933 M -59.01 % | 33.988 M 56.29 % | 21.746 M 176.64 % | 7.861 M -45.05 % | 14.306 M -64.14 % | 39.892 M -21.75 % | 50.982 M 17.90 % | 43.242 M 43.95 % | 30.040 M -67.35 % | 91.996 M 76.76 % | 52.045 M 44.57 % | 36.000 M 82.50 % | 19.726 M -36.85 % | 31.235 M 6.01 % | 29.464 M 18.23 % | 24.920 M |
| Income before tax | 32.598 M -54.17 % | 71.130 M 343.37 % | -29.227 M -155.02 % | 53.119 M -18.99 % | 65.572 M -26.91 % | 89.719 M -42.07 % | 154.868 M 11.72 % | 138.624 M 2.96 % | 134.642 M 4.98 % | 128.251 M 23.48 % | 103.865 M 5.44 % | 98.508 M -28.56 % | 137.886 M 51.61 % | 90.948 M 10.28 % | 82.470 M 11.24 % | 74.139 M -23.60 % | 97.040 M 264.09 % | 26.653 M -27.13 % | 36.578 M -27.36 % | 50.353 M 37.86 % | 36.526 M 189.95 % | 12.597 M 131.68 % | 5.437 M -85.10 % | 36.505 M -8.60 % | 39.940 M 1 417.66 % | 2.632 M 101.55 % | -169.951 M -884.70 % | 21.658 M 158.72 % | 8.371 M -65.96 % | 24.595 M -72.77 % | 90.325 M 388.81 % | 18.479 M 147.09 % | -39.242 M -2 002.39 % | 2.063 M -97.57 % | 84.797 M 83.77 % | 46.142 M 11.91 % | 41.231 M 12.24 % | 36.734 M 111.61 % | 17.359 M -68.01 % | 54.265 M -32.67 % | 80.592 M 162.11 % | 30.747 M 6.90 % | 28.763 M -39.44 % | 47.498 M 13.05 % | 42.013 M 232.47 % | 12.637 M -24.04 % | 16.636 M -57.79 % | 39.414 M 58.11 % | 24.928 M 177.88 % | 8.971 M -46.43 % | 16.746 M -64.72 % | 47.461 M -18.56 % | 58.279 M 15.79 % | 50.333 M 45.08 % | 34.694 M -67.79 % | 107.696 M 80.86 % | 59.548 M 40.60 % | 42.354 M 88.43 % | 22.478 M -38.38 % | 36.481 M 6.87 % | 34.135 M 16.28 % | 29.357 M |
| Income before tax ratio | 0.02 -58.18 % | 0.05 388.52 % | -0.02 -140.43 % | 0.04 -12.91 % | 0.05 -37.25 % | 0.08 -38.43 % | 0.12 31.68 % | 0.09 24.85 % | 0.08 -18.93 % | 0.09 58.10 % | 0.06 7.87 % | 0.05 -33.02 % | 0.08 -4.47 % | 0.09 0.36 % | 0.09 7.65 % | 0.08 -31.46 % | 0.12 168.85 % | 0.04 -28.45 % | 0.06 -38.20 % | 0.10 26.53 % | 0.08 112.10 % | 0.04 258.74 % | 0.01 -87.66 % | 0.08 -7.82 % | 0.09 1 115.32 % | 0.01 102.21 % | -0.33 -672.36 % | 0.06 233.39 % | 0.02 -78.37 % | 0.08 -60.46 % | 0.20 276.10 % | 0.05 134.61 % | -0.16 -1 239.80 % | 0.01 -92.41 % | 0.18 53.01 % | 0.12 10.61 % | 0.11 -2.67 % | 0.11 137.87 % | 0.05 -68.90 % | 0.15 -24.01 % | 0.19 29.98 % | 0.15 -13.35 % | 0.17 -10.05 % | 0.19 -0.80 % | 0.19 110.30 % | 0.09 -36.47 % | 0.14 -44.88 % | 0.26 81.10 % | 0.15 78.83 % | 0.08 -47.26 % | 0.15 -46.15 % | 0.29 30.31 % | 0.22 18.04 % | 0.19 38.64 % | 0.13 -46.92 % | 0.25 20.02 % | 0.21 0.69 % | 0.21 44.18 % | 0.14 -16.21 % | 0.17 -9.25 % | 0.19 -18.88 % | 0.23 |
| EBITDA | 58.814 M -45.67 % | 108.247 M 279.46 % | -60.317 M -138.80 % | 155.447 M 43.01 % | 108.694 M -12.65 % | 124.437 M 29.18 % | 96.329 M -54.51 % | 211.763 M 34.80 % | 157.098 M -6.38 % | 167.812 M 52.97 % | 109.703 M -10.14 % | 122.081 M -19.76 % | 152.142 M 40.07 % | 108.621 M -0.11 % | 108.737 M 2.60 % | 105.982 M -5.76 % | 112.463 M 162.96 % | 42.768 M 26.94 % | 33.691 M -53.57 % | 72.564 M 50.83 % | 48.111 M 124.78 % | 21.404 M 1 666.90 % | -1.366 M -103.34 % | 40.934 M 20.13 % | 34.074 M 104.59 % | 16.655 M 228.65 % | -12.946 M -146.59 % | 27.785 M 41.62 % | 19.620 M -53.01 % | 41.749 M 438.11 % | 7.758 M -74.36 % | 30.256 M 184.93 % | -35.623 M -465.40 % | 9.749 M -85.95 % | 69.400 M 28.71 % | 53.919 M 55.36 % | 34.706 M -19.72 % | 43.233 M 637.21 % | -8.048 M -115.70 % | 51.275 M -28.19 % | 71.401 M 66.23 % | 42.952 M 83.60 % | 23.394 M -54.31 % | 51.201 M 24.34 % | 41.178 M 170.77 % | 15.208 M 26.73 % | 12.001 M -69.57 % | 39.432 M 54.59 % | 25.507 M 148.74 % | 10.254 M -30.38 % | 14.730 M -67.12 % | 44.803 M -22.57 % | 57.863 M 32.95 % | 43.523 M -32.71 % | 64.680 M -37.71 % | 103.845 M 55.31 % | 66.865 M 78.90 % | 37.376 M 58.06 % | 23.646 M -37.47 % | 37.817 M -0.61 % | 38.050 M 23.46 % | 30.821 M |
| Net income ratio | 0.03 -42.72 % | 0.05 185.02 % | -0.06 -279.58 % | 0.03 -40.45 % | 0.05 -21.24 % | 0.07 3.82 % | 0.06 -25.63 % | 0.09 24.34 % | 0.07 -18.94 % | 0.09 52.09 % | 0.06 2.70 % | 0.05 -24.67 % | 0.07 -7.62 % | 0.08 -6.48 % | 0.08 13.65 % | 0.07 -26.87 % | 0.10 116.16 % | 0.05 -20.24 % | 0.06 -35.40 % | 0.09 18.36 % | 0.08 97.35 % | 0.04 129.96 % | 0.02 -78.71 % | 0.08 -13.93 % | 0.09 382.02 % | 0.02 107.08 % | -0.27 -548.96 % | 0.06 194.89 % | 0.02 -74.97 % | 0.08 -62.89 % | 0.22 308.64 % | 0.05 167.31 % | -0.08 -332.43 % | 0.03 -79.37 % | 0.17 66.11 % | 0.10 -5.27 % | 0.11 12.14 % | 0.09 122.49 % | 0.04 -66.01 % | 0.12 -24.78 % | 0.17 27.67 % | 0.13 -13.01 % | 0.15 -9.43 % | 0.17 -1.07 % | 0.17 109.84 % | 0.08 -34.35 % | 0.12 -46.47 % | 0.23 79.02 % | 0.13 78.03 % | 0.07 -45.90 % | 0.13 -45.26 % | 0.24 25.20 % | 0.19 20.19 % | 0.16 37.56 % | 0.12 -46.19 % | 0.22 17.31 % | 0.18 3.54 % | 0.18 39.65 % | 0.13 -14.11 % | 0.15 -9.98 % | 0.16 -17.52 % | 0.20 |
| Ratio EBITDA | 0.04 -50.42 % | 0.07 312.75 % | -0.03 -128.51 % | 0.12 53.75 % | 0.08 -25.00 % | 0.11 37.30 % | 0.08 -46.38 % | 0.14 63.46 % | 0.09 -27.71 % | 0.12 95.87 % | 0.06 -8.07 % | 0.07 -24.77 % | 0.09 -11.74 % | 0.10 -9.09 % | 0.11 -0.71 % | 0.11 -15.46 % | 0.13 94.18 % | 0.07 24.64 % | 0.06 -60.50 % | 0.14 38.44 % | 0.10 64.43 % | 0.06 2 526.26 % | 0.00 -102.76 % | 0.09 21.16 % | 0.08 63.83 % | 0.05 283.26 % | -0.03 -133.98 % | 0.07 82.49 % | 0.04 -70.14 % | 0.14 681.31 % | 0.02 -80.27 % | 0.09 162.43 % | -0.14 -318.93 % | 0.06 -56.19 % | 0.15 7.17 % | 0.14 53.55 % | 0.09 -30.39 % | 0.13 703.87 % | -0.02 -115.26 % | 0.14 -18.95 % | 0.17 -17.57 % | 0.21 48.83 % | 0.14 -32.13 % | 0.21 9.10 % | 0.19 71.27 % | 0.11 5.98 % | 0.10 -60.26 % | 0.26 77.07 % | 0.15 60.08 % | 0.09 -31.46 % | 0.14 -49.82 % | 0.27 23.90 % | 0.22 35.54 % | 0.16 -35.70 % | 0.25 2.63 % | 0.24 3.07 % | 0.24 28.13 % | 0.18 20.95 % | 0.15 -14.97 % | 0.18 -15.60 % | 0.21 -13.87 % | 0.25 |
| Gross profit ratio | 0.09 -33.95 % | 0.13 722.18 % | 0.02 -91.60 % | 0.19 40.46 % | 0.14 -10.25 % | 0.15 12.98 % | 0.14 -36.81 % | 0.22 43.47 % | 0.15 -17.40 % | 0.18 25.34 % | 0.15 10.31 % | 0.13 3.38 % | 0.13 -22.98 % | 0.17 -5.18 % | 0.17 -10.25 % | 0.19 -9.39 % | 0.21 15.81 % | 0.18 21.75 % | 0.15 -44.65 % | 0.27 51.37 % | 0.18 -10.86 % | 0.20 97.97 % | 0.10 -52.43 % | 0.22 33.94 % | 0.16 -0.87 % | 0.16 108.87 % | 0.08 -58.46 % | 0.19 47.51 % | 0.13 -50.77 % | 0.26 59.96 % | 0.16 -16.53 % | 0.19 53.17 % | 0.13 -56.09 % | 0.29 -4.41 % | 0.30 14.69 % | 0.26 34.15 % | 0.20 -17.22 % | 0.24 23.01 % | 0.19 -25.38 % | 0.26 -10.59 % | 0.29 7.35 % | 0.27 40.36 % | 0.19 -25.82 % | 0.26 10.73 % | 0.23 47.16 % | 0.16 24.28 % | 0.13 -61.35 % | 0.33 46.61 % | 0.22 39.71 % | 0.16 -8.07 % | 0.17 -46.41 % | 0.33 10.29 % | 0.30 27.67 % | 0.23 28.92 % | 0.18 -41.11 % | 0.30 -5.76 % | 0.32 22.63 % | 0.26 9.69 % | 0.24 -5.65 % | 0.25 -13.24 % | 0.29 -14.22 % | 0.34 |
| Weighted average shs out dil | 832.323 M -4.17 % | 868.585 M 1.71 % | 854.021 M 4.81 % | 814.854 M -0.18 % | 816.331 M -0.48 % | 820.245 M 0.00 % | 820.245 M 0.00 % | 820.244 M 0.00 % | 820.220 M 0.00 % | 820.217 M 0.00 % | 820.217 M -2.03 % | 837.239 M 0.00 % | 837.239 M 0.00 % | 837.239 M 0.00 % | 837.239 M 15.19 % | 726.843 M 0.00 % | 726.843 M 0.00 % | 726.843 M 0.00 % | 726.843 M -7.49 % | 785.678 M 0.00 % | 785.678 M 15.97 % | 677.496 M 0.00 % | 677.496 M -23.66 % | 887.423 M 0.00 % | 887.423 M 28.43 % | 690.994 M 0.00 % | 690.994 M -8.28 % | 753.336 M 0.00 % | 753.336 M -9.86 % | 835.716 M 0.00 % | 835.716 M -9.51 % | 923.512 M 0.00 % | 923.512 M 77.64 % | 519.889 M -32.98 % | 775.770 M -1.55 % | 787.965 M 6.67 % | 738.717 M -7.04 % | 794.661 M 0.00 % | 794.661 M 3.81 % | 765.516 M 0.00 % | 765.516 M 14.39 % | 669.224 M -3.78 % | 695.533 M -9.32 % | 767.029 M 11.52 % | 687.766 M 10.01 % | 625.179 M 0.00 % | 625.179 M -9.90 % | 693.872 M 0.00 % | 693.872 M -7.35 % | 748.908 M 0.00 % | 748.908 M 11.66 % | 670.680 M 0.00 % | 670.680 M -2.32 % | 686.620 M 0.00 % | 686.620 M 59.29 % | 431.039 M -33.33 % | 646.558 M 25.68 % | 514.459 M 0.00 % | 514.459 M -0.11 % | 515.033 M 0.00 % | 515.033 M 1.24 % | 508.746 M |
| Weighted average shs out | 832.323 M -4.17 % | 868.585 M 1.71 % | 854.021 M 4.81 % | 814.854 M -0.18 % | 816.331 M -0.48 % | 820.245 M 0.00 % | 820.245 M 0.00 % | 820.244 M 0.00 % | 820.220 M 0.00 % | 820.217 M 0.00 % | 820.217 M -0.22 % | 821.986 M 0.92 % | 814.524 M -2.71 % | 837.239 M 3.38 % | 809.889 M 11.43 % | 726.843 M 0.00 % | 726.843 M 0.00 % | 726.843 M 3.96 % | 699.189 M -8.12 % | 760.971 M -3.14 % | 785.678 M 15.97 % | 677.496 M 0.00 % | 677.496 M -23.66 % | 887.423 M 0.00 % | 887.423 M 28.43 % | 690.994 M 0.00 % | 690.994 M -8.28 % | 753.336 M 0.00 % | 753.336 M -9.86 % | 835.716 M 0.00 % | 835.716 M -9.51 % | 923.512 M 0.00 % | 923.512 M 77.64 % | 519.889 M -32.80 % | 773.645 M -1.82 % | 787.965 M 6.67 % | 738.717 M -7.04 % | 794.661 M 4.71 % | 758.934 M -0.86 % | 765.516 M 0.00 % | 765.516 M 14.39 % | 669.224 M -3.78 % | 695.533 M -9.32 % | 767.029 M 11.52 % | 687.766 M 10.01 % | 625.179 M 0.00 % | 625.179 M -9.90 % | 693.872 M 4.90 % | 661.439 M -11.68 % | 748.908 M 3.30 % | 724.958 M 8.09 % | 670.680 M 0.00 % | 670.680 M -2.32 % | 686.620 M 0.51 % | 683.126 M 58.48 % | 431.039 M -33.33 % | 646.558 M 25.68 % | 514.459 M 2.50 % | 501.906 M -2.55 % | 515.033 M 0.00 % | 515.033 M 1.24 % | 508.746 M |
| EPS diluted | 0.05 -34.50 % | 0.08 170.80 % | -0.11 -332.51 % | 0.05 -44.58 % | 0.09 -7.78 % | 0.10 -2.36 % | 0.10 -36.88 % | 0.15 2.87 % | 0.15 4.60 % | 0.14 18.81 % | 0.12 0.58 % | 0.12 -20.00 % | 0.15 50.00 % | 0.10 3.52 % | 0.10 1.68 % | 0.10 -20.83 % | 0.12 200.00 % | 0.04 -18.37 % | 0.05 -18.33 % | 0.06 27.66 % | 0.05 135.00 % | 0.02 53.85 % | 0.01 -67.50 % | 0.04 -14.89 % | 0.05 370.00 % | 0.01 105.00 % | -0.20 -766.67 % | 0.03 130.77 % | 0.01 -56.67 % | 0.03 -75.00 % | 0.12 500.00 % | 0.02 191.74 % | -0.02 -318.00 % | 0.01 -90.38 % | 0.10 108.00 % | 0.05 -10.71 % | 0.06 40.00 % | 0.04 100.00 % | 0.02 -66.67 % | 0.06 -33.33 % | 0.09 125.00 % | 0.04 11.11 % | 0.04 -32.46 % | 0.05 0.57 % | 0.05 202.86 % | 0.02 -20.45 % | 0.02 -55.10 % | 0.05 56.55 % | 0.03 198.10 % | 0.01 -44.74 % | 0.02 -68.07 % | 0.06 -21.71 % | 0.08 20.63 % | 0.06 43.18 % | 0.04 -79.05 % | 0.21 162.50 % | 0.08 14.29 % | 0.07 84.21 % | 0.04 -37.29 % | 0.06 6.32 % | 0.06 16.33 % | 0.05 |
| Earnings per share | 0.05 -34.50 % | 0.08 170.80 % | -0.11 -332.51 % | 0.05 -44.58 % | 0.09 -7.78 % | 0.10 -2.36 % | 0.10 -36.88 % | 0.15 2.87 % | 0.15 4.60 % | 0.14 18.81 % | 0.12 0.58 % | 0.12 -20.00 % | 0.15 50.00 % | 0.10 0.00 % | 0.10 5.26 % | 0.10 -20.83 % | 0.12 200.00 % | 0.04 -21.88 % | 0.05 -17.29 % | 0.06 31.70 % | 0.05 135.00 % | 0.02 53.85 % | 0.01 -67.50 % | 0.04 -14.89 % | 0.05 370.00 % | 0.01 105.00 % | -0.20 -766.67 % | 0.03 130.77 % | 0.01 -56.67 % | 0.03 -75.00 % | 0.12 500.00 % | 0.02 191.74 % | -0.02 -318.00 % | 0.01 -90.00 % | 0.10 100.00 % | 0.05 -10.71 % | 0.06 40.00 % | 0.04 88.68 % | 0.02 -64.67 % | 0.06 -33.33 % | 0.09 125.00 % | 0.04 11.11 % | 0.04 -32.46 % | 0.05 0.57 % | 0.05 202.86 % | 0.02 -20.45 % | 0.02 -55.10 % | 0.05 56.55 % | 0.03 198.10 % | 0.01 -46.70 % | 0.02 -66.89 % | 0.06 -21.71 % | 0.08 20.63 % | 0.06 43.18 % | 0.04 -79.05 % | 0.21 162.50 % | 0.08 14.29 % | 0.07 84.21 % | 0.04 -37.29 % | 0.06 6.32 % | 0.06 16.33 % | 0.05 |
| Gross profit | 141.350 M -27.62 % | 195.282 M 593.53 % | 28.158 M -88.57 % | 246.337 M 30.65 % | 188.548 M 4.54 % | 180.366 M 6.30 % | 169.674 M -46.39 % | 316.487 M 18.31 % | 267.509 M 6.96 % | 250.106 M -2.11 % | 255.504 M 7.83 % | 236.952 M 10.26 % | 214.903 M 22.24 % | 175.807 M 4.19 % | 168.741 M -7.26 % | 181.948 M 1.00 % | 180.147 M 56.83 % | 114.866 M 23.99 % | 92.641 M -34.94 % | 142.391 M 64.92 % | 86.337 M 21.86 % | 70.850 M 27.85 % | 55.417 M -42.58 % | 96.509 M 32.81 % | 72.667 M 23.80 % | 58.699 M 46.63 % | 40.032 M -43.05 % | 70.296 M 14.47 % | 61.410 M -22.52 % | 79.256 M 10.17 % | 71.942 M 8.48 % | 66.315 M 108.39 % | 31.822 M -26.71 % | 43.421 M -69.35 % | 141.648 M 37.75 % | 102.833 M 35.73 % | 75.762 M -4.54 % | 79.365 M 9.43 % | 72.524 M -23.25 % | 94.491 M -20.78 % | 119.274 M 116.49 % | 55.095 M 73.15 % | 31.819 M -50.06 % | 63.716 M 26.20 % | 50.489 M 132.65 % | 21.701 M 48.60 % | 14.604 M -70.40 % | 49.342 M 28.00 % | 38.548 M 117.08 % | 17.757 M -6.63 % | 19.018 M -64.89 % | 54.168 M -31.07 % | 78.588 M 25.24 % | 62.753 M 34.91 % | 46.515 M -64.26 % | 130.162 M 42.01 % | 91.659 M 71.22 % | 53.534 M 43.35 % | 37.346 M -30.62 % | 53.829 M 2.16 % | 52.690 M 22.96 % | 42.851 M |
| Income tax expense | -13.495 M -1 030.24 % | 1.451 M -97.92 % | 69.736 M 383.94 % | 14.410 M 399.79 % | -4.807 M -148.13 % | 9.987 M -86.90 % | 76.255 M 566.21 % | 11.446 M 6.79 % | 10.718 M 9.55 % | 9.783 M 109.84 % | 4.662 M 1 421.32 % | 306.465 K -97.71 % | 13.378 M 122.30 % | 6.018 M 278.53 % | 1.590 M -62.97 % | 4.293 M -57.63 % | 10.132 M 555.16 % | -2.226 M -2 898.25 % | 79.548 K -97.85 % | 3.699 M 3 605.18 % | 99.839 K 110.35 % | -964.803 K 49.26 % | -1.901 M -512.26 % | -310.566 K -117.87 % | 1.738 M 164.18 % | -2.709 M 90.81 % | -29.460 M -20 806.42 % | 142.274 K -85.23 % | 963.208 K -4.70 % | 1.011 M 113.82 % | -7.313 M -665.27 % | 1.294 M 107.97 % | -16.238 M -1 208.77 % | -1.241 M -129.17 % | 4.253 M -30.79 % | 6.145 M 1 798.54 % | -361.769 K -108.94 % | 4.046 M 108.95 % | 1.936 M -72.36 % | 7.005 M -27.91 % | 9.716 M 134.30 % | 4.147 M 3.72 % | 3.998 M -39.55 % | 6.613 M 16.22 % | 5.690 M 252.93 % | 1.612 M -42.22 % | 2.790 M -47.77 % | 5.342 M 71.23 % | 3.120 M 168.81 % | 1.161 M -53.60 % | 2.501 M -66.95 % | 7.569 M 3.74 % | 7.296 M 2.90 % | 7.091 M 52.37 % | 4.654 M -70.36 % | 15.701 M 109.25 % | 7.503 M 18.08 % | 6.355 M 130.94 % | 2.752 M -47.55 % | 5.246 M 12.31 % | 4.671 M 5.29 % | 4.437 M |
| Cost of revenue | 1.457 B 15.33 % | 1.264 B -25.73 % | 1.701 B 66.08 % | 1.024 B -13.01 % | 1.178 B 18.64 % | 992.553 M -7.84 % | 1.077 B -6.58 % | 1.153 B -23.87 % | 1.514 B 34.50 % | 1.126 B -25.26 % | 1.506 B -3.78 % | 1.565 B 6.13 % | 1.475 B 65.91 % | 889.048 M 11.08 % | 800.377 M 5.88 % | 755.941 M 14.32 % | 661.252 M 30.57 % | 506.445 M -2.12 % | 517.427 M 37.38 % | 376.627 M -3.44 % | 390.039 M 40.49 % | 277.628 M -42.66 % | 484.183 M 38.12 % | 350.540 M -7.31 % | 378.197 M 25.09 % | 302.347 M -36.25 % | 474.269 M 55.58 % | 304.831 M -27.76 % | 421.980 M 85.17 % | 227.882 M -39.07 % | 374.010 M 35.12 % | 276.808 M 25.60 % | 220.383 M 104.65 % | 107.686 M -67.33 % | 329.580 M 13.84 % | 289.513 M -7.21 % | 312.019 M 21.46 % | 256.892 M -15.90 % | 305.457 M 11.90 % | 272.970 M -7.61 % | 295.461 M 96.23 % | 150.565 M 11.62 % | 134.890 M -26.65 % | 183.905 M 10.26 % | 166.789 M 44.11 % | 115.735 M 15.35 % | 100.338 M -0.41 % | 100.749 M -24.46 % | 133.366 M 43.59 % | 92.880 M 3.30 % | 89.908 M -19.79 % | 112.091 M -40.20 % | 187.444 M -10.08 % | 208.458 M -1.98 % | 212.663 M -28.38 % | 296.913 M 54.83 % | 191.766 M 28.31 % | 149.456 M 26.68 % | 117.982 M -25.05 % | 157.406 M 24.25 % | 126.689 M 53.96 % | 82.290 M |
| General and administrative expenses | 22.124 M -9.89 % | 24.551 M -8.30 % | 26.775 M -30.78 % | 38.684 M 89.75 % | 20.387 M -14.64 % | 23.883 M -18.82 % | 29.421 M -10.83 % | 32.994 M 23.38 % | 26.743 M 21.36 % | 22.036 M -28.76 % | 30.931 M 30.60 % | 23.684 M 77.84 % | 13.317 M -39.24 % | 21.920 M 14.12 % | 19.208 M -46.55 % | 35.935 M 36.11 % | 26.402 M -25.74 % | 35.555 M 171.79 % | 13.082 M -67.90 % | 40.751 M 180.14 % | 14.547 M -46.07 % | 26.971 M 213.38 % | 8.606 M -55.28 % | 19.245 M 175.54 % | 6.985 M -62.17 % | 18.463 M 174.30 % | 6.731 M -69.50 % | 22.070 M 115.34 % | 10.249 M -51.08 % | 20.949 M 86.95 % | 11.206 M -33.93 % | 16.961 M -48.42 % | 32.880 M -19.48 % | 40.834 M -10.83 % | 45.792 M 11.56 % | 41.047 M 22.58 % | 33.486 M -5.96 % | 35.608 M -5.29 % | 37.598 M 6.43 % | 35.327 M -10.30 % | 39.385 M 161.28 % | 15.074 M 104.83 % | 7.359 M -47.84 % | 14.109 M 44.83 % | 9.742 M -8.71 % | 10.671 M 4 180.67 % | 249.288 K -98.15 % | 13.457 M -1.63 % | 13.681 M 13.52 % | 12.051 M 112.05 % | 5.683 M -55.27 % | 12.706 M -14.10 % | 14.791 M 6.03 % | 13.950 M 127.22 % | -51.239 M -328.48 % | 22.426 M -25.67 % | 30.171 M 144.47 % | 12.341 M 3.35 % | 11.941 M -6.27 % | 12.740 M 6.33 % | 11.982 M 17.78 % | 10.173 M |
| Selling and marketing expenses | 8.554 M -24.28 % | 11.298 M 125.99 % | 4.999 M -68.15 % | 15.694 M 15.92 % | 13.538 M 9.29 % | 12.388 M 111.22 % | 5.865 M -59.87 % | 14.615 M -9.38 % | 16.127 M 35.62 % | 11.891 M -30.25 % | 17.048 M 31.62 % | 12.952 M 43.47 % | 9.028 M -15.29 % | 10.657 M -10.77 % | 11.943 M 7.40 % | 11.120 M 11.71 % | 9.954 M 16.37 % | 8.554 M 542.34 % | 1.332 M -89.79 % | 13.037 M 7.11 % | 12.172 M 2.99 % | 11.818 M -49.91 % | 23.592 M 83.66 % | 12.846 M 7.91 % | 11.904 M 8.13 % | 11.008 M -38.90 % | 18.018 M 36.01 % | 13.248 M -7.53 % | 14.326 M 38.03 % | 10.379 M -45.21 % | 18.944 M 48.64 % | 12.745 M -2.48 % | 13.069 M 18.31 % | 11.046 M -55.42 % | 24.776 M 45.70 % | 17.005 M 15.86 % | 14.678 M 22.38 % | 11.993 M -64.32 % | 33.609 M 196.34 % | 11.341 M 63.38 % | 6.942 M 76.77 % | 3.927 M -7.17 % | 4.230 M 14.46 % | 3.696 M -2.19 % | 3.779 M 44.94 % | 2.607 M -56.37 % | 5.976 M 97.04 % | 3.033 M -11.19 % | 3.415 M 80.77 % | 1.889 M -25.48 % | 2.535 M -2.84 % | 2.609 M -30.11 % | 3.733 M 14.93 % | 3.248 M 22.58 % | 2.650 M -26.42 % | 3.601 M 10.27 % | 3.266 M 2.73 % | 3.179 M 14.31 % | 2.781 M 10.84 % | 2.509 M 13.24 % | 2.216 M 60.03 % | 1.384 M |
| Other expenses | -12.670 M -692.91 % | -1.598 M 95.73 % | -37.451 M -171.56 % | 52.332 M 1 167.03 % | 4.130 M 139.96 % | -10.335 M 86.09 % | -74.283 M -261.25 % | 46.066 M 1 885.30 % | 2.320 M -82.47 % | 13.237 M 710.92 % | -2.167 M -123.01 % | 9.415 M 249.20 % | -6.310 M -252.32 % | -1.791 M -116.59 % | 10.799 M 89.00 % | 5.714 M 3 291.60 % | 168.474 K 106.00 % | -2.809 M -144.86 % | -1.147 M -659.88 % | 204.880 K 102.37 % | -8.650 M 22.68 % | -11.188 M 48.57 % | -21.755 M -279.24 % | -5.736 M 62.63 % | -15.350 M -905.17 % | 1.906 M -98.77 % | 155.565 M 1 819.46 % | -9.047 M -53.05 % | -5.911 M -444.61 % | 1.715 M -97.45 % | 67.175 M 10 513.35 % | -645.088 K 95.67 % | -14.899 M -38.91 % | -10.725 M 88.82 % | -95.941 M -20 828.70 % | 462.841 K 100.95 % | -48.920 M -996.09 % | -4.463 M 94.89 % | -87.269 M -1 982.37 % | -4.191 M 89.48 % | -39.828 M -865.36 % | 5.204 M 113.56 % | -38.374 M -2 520.06 % | -1.465 M 92.10 % | -18.534 M -345.46 % | -4.161 M 85.82 % | -29.348 M -349.72 % | -6.526 M -1.94 % | -6.401 M -8 611.09 % | 75.213 K 100.27 % | -28.124 M -6 216.15 % | 459.837 K -79.11 % | 2.201 M 147.06 % | -4.678 M -107.39 % | 63.291 M 21 736.47 % | 289.843 K -74.21 % | 1.124 M 76.44 % | 637.048 K -67.74 % | 1.975 M -5.34 % | 2.086 M -52.75 % | 4.416 M 88.79 % | 2.339 M |
| Operating expenses | 109.663 M -11.91 % | 124.496 M 68.45 % | 73.907 M -61.53 % | 192.127 M 56.53 % | 122.741 M 35.84 % | 90.354 M 591.03 % | 13.075 M -92.64 % | 177.607 M 32.47 % | 134.071 M 10.11 % | 121.759 M -19.03 % | 150.382 M 9.06 % | 137.893 M 79.09 % | 76.999 M -9.15 % | 84.750 M 7.82 % | 78.606 M -24.30 % | 103.842 M 25.09 % | 83.013 M -3.35 % | 85.890 M 56.08 % | 55.029 M -40.01 % | 91.735 M 84.96 % | 49.597 M -14.89 % | 58.276 M 17.51 % | 49.591 M -17.27 % | 59.946 M 83.58 % | 32.654 M -41.63 % | 55.944 M -73.33 % | 209.793 M 335.61 % | 48.161 M -8.90 % | 52.868 M -3.33 % | 54.690 M -55.91 % | 124.040 M 160.15 % | 47.680 M -37.20 % | 75.926 M 84.49 % | 41.155 M -40.62 % | 69.304 M 18.44 % | 58.515 M 33.44 % | 43.852 M 1.65 % | 43.138 M -35.25 % | 66.627 M 56.85 % | 42.477 M 9.61 % | 38.754 M 60.11 % | 24.205 M 344.59 % | 5.444 M -66.68 % | 16.341 M 88.13 % | 8.686 M -4.74 % | 9.118 M 968.39 % | -1.050 M -110.54 % | 9.964 M -53.71 % | 21.526 M 53.59 % | 14.015 M 28.96 % | 10.868 M -31.10 % | 15.775 M -23.89 % | 20.725 M 65.54 % | 12.520 M -14.84 % | 14.702 M -44.13 % | 26.317 M -23.85 % | 34.560 M 113.90 % | 16.157 M -3.23 % | 16.697 M -3.68 % | 17.336 M -6.86 % | 18.613 M 33.94 % | 13.896 M |
| Cost and expenses | 1.567 B 12.89 % | 1.388 B -21.81 % | 1.775 B 45.93 % | 1.216 B -6.44 % | 1.300 B 20.07 % | 1.083 B -0.65 % | 1.090 B -18.07 % | 1.330 B -19.29 % | 1.648 B 32.12 % | 1.248 B -24.69 % | 1.657 B -2.74 % | 1.703 B 9.75 % | 1.552 B 59.38 % | 973.797 M 10.79 % | 878.984 M 2.23 % | 859.783 M 15.52 % | 744.265 M 25.65 % | 592.335 M 3.47 % | 572.456 M 22.23 % | 468.362 M 6.53 % | 439.636 M 30.88 % | 335.904 M -37.07 % | 533.774 M 30.03 % | 410.486 M -0.09 % | 410.851 M 14.67 % | 358.291 M -47.62 % | 684.062 M 93.79 % | 352.992 M -25.66 % | 474.848 M 68.04 % | 282.572 M -43.26 % | 498.051 M 53.49 % | 324.488 M 9.51 % | 296.309 M 99.08 % | 148.841 M -62.69 % | 398.883 M 14.61 % | 348.028 M -2.20 % | 355.871 M 18.61 % | 300.030 M -19.37 % | 372.085 M 17.95 % | 315.447 M -5.62 % | 334.214 M 91.23 % | 174.770 M 24.54 % | 140.335 M -29.92 % | 200.246 M 14.12 % | 175.474 M 40.54 % | 124.853 M 25.75 % | 99.288 M -10.32 % | 110.713 M -28.52 % | 154.893 M 44.90 % | 106.895 M 6.07 % | 100.776 M -21.19 % | 127.866 M -38.58 % | 208.169 M -5.80 % | 220.978 M -2.81 % | 227.365 M -28.92 % | 319.852 M 40.39 % | 227.839 M 37.57 % | 165.613 M 22.97 % | 134.679 M -22.93 % | 174.741 M 20.26 % | 145.302 M 51.06 % | 96.186 M |
| Research and development expenses | 91.656 M 1.56 % | 90.245 M 13.40 % | 79.584 M -6.83 % | 85.417 M 0.86 % | 84.685 M 31.46 % | 64.419 M 23.71 % | 52.072 M -37.96 % | 83.932 M -5.57 % | 88.881 M 19.15 % | 74.595 M -28.67 % | 104.570 M 13.86 % | 91.842 M 50.65 % | 60.964 M 12.97 % | 53.964 M 47.22 % | 36.656 M -28.23 % | 51.074 M 9.86 % | 46.489 M 4.26 % | 44.590 M 6.77 % | 41.763 M 10.65 % | 37.742 M 19.71 % | 31.529 M 2.79 % | 30.675 M -21.64 % | 39.147 M 16.54 % | 33.591 M 15.37 % | 29.116 M 18.52 % | 24.566 M -16.67 % | 29.479 M 34.66 % | 21.891 M -36.00 % | 34.204 M 58.02 % | 21.646 M -18.97 % | 26.715 M 43.48 % | 18.619 M -58.51 % | 44.876 M | 0.000 -100.00 % | 94.677 M | 0.000 -100.00 % | 44.608 M | 0.000 -100.00 % | 82.690 M | 0.000 -100.00 % | 32.255 M | 0.000 -100.00 % | 32.229 M | 0.000 -100.00 % | 13.699 M | 0.000 -100.00 % | 22.073 M | 0.000 -100.00 % | 10.832 M | 0.000 -100.00 % | 30.774 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 30.678 M -14.42 % | 35.849 M 12.82 % | 31.774 M -41.57 % | 54.378 M 60.29 % | 33.925 M -6.47 % | 36.270 M 2.79 % | 35.286 M -25.88 % | 47.609 M 11.05 % | 42.869 M 26.36 % | 33.927 M -29.29 % | 47.978 M 30.96 % | 36.636 M 63.95 % | 22.345 M -31.41 % | 32.577 M 4.58 % | 31.151 M -33.80 % | 47.055 M 29.43 % | 36.356 M -17.58 % | 44.109 M 206.02 % | 14.414 M -73.20 % | 53.788 M 101.32 % | 26.718 M -31.12 % | 38.789 M 20.47 % | 32.199 M 0.34 % | 32.091 M 69.90 % | 18.888 M -35.91 % | 29.472 M 19.08 % | 24.749 M -29.92 % | 35.318 M 43.71 % | 24.575 M -21.56 % | 31.329 M 3.91 % | 30.150 M 1.50 % | 29.706 M -35.35 % | 45.949 M -11.43 % | 51.880 M -26.48 % | 70.568 M 21.56 % | 58.052 M 20.53 % | 48.164 M 1.18 % | 47.601 M -33.15 % | 71.207 M 52.58 % | 46.668 M 0.74 % | 46.327 M 143.81 % | 19.001 M 63.95 % | 11.590 M -34.91 % | 17.805 M 31.69 % | 13.520 M 1.82 % | 13.278 M 113.30 % | 6.225 M -62.25 % | 16.490 M -3.54 % | 17.096 M 22.64 % | 13.940 M 69.63 % | 8.218 M -46.34 % | 15.315 M -17.32 % | 18.524 M 7.71 % | 17.198 M 135.39 % | -48.589 M -286.69 % | 26.027 M -22.16 % | 33.436 M 115.44 % | 15.520 M 5.42 % | 14.722 M -3.46 % | 15.249 M 7.41 % | 14.197 M 22.84 % | 11.557 M |
| Interest income | 9.825 M 50.08 % | 6.546 M -36.60 % | 10.326 M 3.65 % | 9.962 M 5.12 % | 9.477 M 535.08 % | 1.492 M 554.68 % | 227.936 K -94.30 % | 4.001 M -34.07 % | 6.069 M | 0.000 -100.00 % | 6.014 M 81.50 % | 3.313 M 16.17 % | 2.852 M 25.25 % | 2.277 M -45.42 % | 4.172 M 68.27 % | 2.480 M -65.22 % | 7.130 M 50.24 % | 4.746 M 2.59 % | 4.626 M -14.36 % | 5.402 M -49.43 % | 10.683 M 45.38 % | 7.348 M -38.65 % | 11.977 M 9.62 % | 10.926 M -48.31 % | 21.137 M 205.21 % | 6.925 M -63.34 % | 18.893 M 69.76 % | 11.129 M -54.50 % | 24.462 M 460.72 % | 4.363 M -64.93 % | 12.441 M 116.77 % | 5.739 M -13.91 % | 6.667 M -3.71 % | 6.924 M 43.01 % | 4.842 M 83.05 % | 2.645 M -46.83 % | 4.974 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 275.667 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.906 M 51.20 % | 5.229 M -39.17 % | 8.596 M 11.56 % | 7.705 M 3.90 % | 7.416 M 105.21 % | 3.614 M -73.68 % | 13.729 M | 0.000 -100.00 % | 1.505 M | 0.000 -100.00 % | 706.122 K | 0.000 | 0.000 | 0.000 |
| Interest expense | 21.166 M 35.51 % | 15.620 M 2.03 % | 15.309 M -16.81 % | 18.403 M 7.79 % | 17.073 M -5.82 % | 18.128 M 127.83 % | 7.957 M -55.00 % | 17.680 M 2.91 % | 17.180 M 194.77 % | 5.828 M -5.46 % | 6.165 M 372.36 % | 1.305 M 47.82 % | 882.943 K -25.37 % | 1.183 M -68.86 % | 3.799 M 184.22 % | 1.337 M -37.10 % | 2.125 M 170.12 % | 786.666 K | 0.000 -100.00 % | 844.580 K -70.59 % | 2.871 M 218.09 % | 902.732 K -4.04 % | 940.705 K 19.77 % | 785.440 K -19.91 % | 980.651 K 186.12 % | 342.747 K -96.98 % | 11.360 M 1 106.20 % | 941.840 K | 0.000 | 0.000 -100.00 % | 4.312 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.359 M | 0.000 -100.00 % | 7.359 M | 0.000 -100.00 % | 3.223 M | 0.000 -100.00 % | 6.661 M | 0.000 -100.00 % | 17.868 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.108 M | 0.000 -100.00 % | 5.474 M 209.94 % | -4.980 M -325.82 % | 2.205 M 1 552.56 % | 133.434 K -92.13 % | 1.695 M 35.77 % | 1.249 M -59.36 % | 3.072 M 64.64 % | 1.866 M |
| Depreciation and amortization | 42.399 M 10.94 % | 38.220 M 0.00 % | 38.220 M 14.60 % | 33.351 M -13.79 % | 38.684 M 21.28 % | 31.896 M 0.00 % | 31.896 M 23.50 % | 25.826 M -16.65 % | 30.987 M 23.72 % | 25.046 M -3.02 % | 25.826 M 34.61 % | 19.186 M -17.40 % | 23.227 M 21.06 % | 19.186 M 0.00 % | 19.186 M -1.94 % | 19.566 M 19.42 % | 16.384 M -16.26 % | 19.566 M 0.00 % | 19.566 M 4.11 % | 18.793 M -4.96 % | 19.773 M 5.22 % | 18.793 M 0.00 % | 18.793 M 10.80 % | 16.961 M -0.33 % | 17.017 M 0.33 % | 16.961 M 0.00 % | 16.961 M 8.84 % | 15.584 M -9.37 % | 17.194 M 10.33 % | 15.584 M 0.00 % | 15.584 M 9.72 % | 14.203 M -7.48 % | 15.352 M 8.09 % | 14.203 M 0.00 % | 14.203 M 21.68 % | 11.672 M -17.08 % | 14.076 M 20.60 % | 11.672 M 0.00 % | 11.672 M 68.04 % | 6.946 M -29.11 % | 9.799 M 41.07 % | 6.946 M 0.00 % | 6.946 M 0.34 % | 6.922 M 1.75 % | 6.803 M -1.72 % | 6.922 M 0.00 % | 6.922 M -8.79 % | 7.589 M 8.66 % | 6.984 M -7.97 % | 7.589 M 0.00 % | 7.589 M 18.39 % | 6.410 M 1 963.36 % | -344.000 K 94.55 % | -6.311 M -137.62 % | 16.778 M 757.88 % | -2.550 M -122.61 % | 11.279 M 8 352.98 % | 133.434 K -94.78 % | 2.557 M 82.98 % | 1.397 M | 0.000 | 0.000 |
| Operating income | 31.687 M -55.24 % | 70.786 M 254.72 % | -45.750 M -184.39 % | 54.210 M -17.62 % | 65.807 M -26.89 % | 90.013 M -42.52 % | 156.598 M 12.76 % | 138.880 M 4.08 % | 133.438 M 3.97 % | 128.347 M 22.09 % | 105.122 M 6.12 % | 99.059 M -28.17 % | 137.904 M 51.45 % | 91.057 M 1.02 % | 90.135 M 15.40 % | 78.106 M -19.59 % | 97.134 M 235.22 % | 28.976 M -22.96 % | 37.612 M -25.75 % | 50.656 M 37.87 % | 36.741 M 192.18 % | 12.574 M 115.83 % | 5.826 M -84.07 % | 36.564 M -8.62 % | 40.013 M 1 352.55 % | 2.755 M 101.62 % | -169.762 M -866.93 % | 22.135 M 159.14 % | 8.542 M -65.23 % | 24.566 M 147.15 % | -52.098 M -379.56 % | 18.636 M 142.25 % | -44.104 M -2 046.28 % | 2.266 M -96.87 % | 72.344 M 63.24 % | 44.318 M 38.88 % | 31.910 M -11.91 % | 36.226 M 514.38 % | 5.896 M -88.66 % | 52.014 M -35.40 % | 80.520 M 160.67 % | 30.890 M 17.12 % | 26.374 M -44.33 % | 47.375 M 13.33 % | 41.803 M 232.20 % | 12.584 M -19.61 % | 15.653 M -60.25 % | 39.378 M 112.59 % | 18.523 M 594.92 % | 2.665 M -62.67 % | 7.141 M -81.40 % | 38.393 M -34.02 % | 58.191 M 15.84 % | 50.233 M 57.90 % | 31.813 M -70.33 % | 107.224 M 92.90 % | 55.586 M 49.25 % | 37.243 M 80.36 % | 20.649 M -43.42 % | 36.494 M 7.09 % | 34.077 M 17.69 % | 28.954 M |
| Operating income ratio | 0.02 -59.15 % | 0.05 283.43 % | -0.03 -162.01 % | 0.04 -11.44 % | 0.05 -37.23 % | 0.08 -38.91 % | 0.13 32.90 % | 0.09 26.21 % | 0.07 -19.71 % | 0.09 56.33 % | 0.06 8.56 % | 0.05 -32.65 % | 0.08 -4.57 % | 0.09 -8.06 % | 0.09 11.68 % | 0.08 -27.86 % | 0.12 147.54 % | 0.05 -24.35 % | 0.06 -36.83 % | 0.10 26.55 % | 0.08 113.74 % | 0.04 234.20 % | 0.01 -86.80 % | 0.08 -7.84 % | 0.09 1 063.18 % | 0.01 102.31 % | -0.33 -659.39 % | 0.06 233.93 % | 0.02 -77.91 % | 0.08 168.46 % | -0.12 -315.10 % | 0.05 131.06 % | -0.17 -1 266.10 % | 0.01 -90.23 % | 0.15 35.91 % | 0.11 37.27 % | 0.08 -23.62 % | 0.11 590.61 % | 0.02 -88.98 % | 0.14 -27.09 % | 0.19 29.26 % | 0.15 -5.06 % | 0.16 -17.31 % | 0.19 -0.56 % | 0.19 110.13 % | 0.09 -32.77 % | 0.14 -48.09 % | 0.26 143.50 % | 0.11 347.22 % | 0.02 -63.25 % | 0.07 -71.61 % | 0.23 5.57 % | 0.22 18.10 % | 0.19 50.90 % | 0.12 -51.11 % | 0.25 28.01 % | 0.20 6.90 % | 0.18 38.01 % | 0.13 -23.05 % | 0.17 -9.06 % | 0.19 -17.90 % | 0.23 |
| Total other income expenses net | 911.422 K 164.91 % | 344.051 K -97.92 % | 16.523 M 1 614.53 % | -1.091 M -363.41 % | -235.422 K 19.74 % | -293.333 K 83.05 % | -1.730 M -574.08 % | -256.712 K -121.32 % | 1.204 M 1 355.54 % | -95.920 K 92.37 % | -1.257 M -127.95 % | -551.314 K -3 034.60 % | -17.588 K 83.92 % | -109.411 K 98.57 % | -7.664 M -93.21 % | -3.967 M -4 088.98 % | -94.697 K 95.92 % | -2.323 M -124.78 % | -1.034 M -240.84 % | -303.232 K -41.01 % | -215.040 K -1 045.44 % | 22.745 K 105.85 % | -388.703 K -558.90 % | -58.993 K 19.60 % | -73.374 K 40.36 % | -123.019 K 35.00 % | -189.266 K 60.35 % | -477.303 K -179.73 % | -170.631 K -689.26 % | 28.957 K -99.98 % | 142.424 M 90 815.74 % | -157.000 K -103.23 % | 4.862 M 2 491.67 % | -203.281 K -101.63 % | 12.453 M 582.56 % | 1.824 M -80.43 % | 9.321 M 1 737.72 % | 507.193 K -95.58 % | 11.462 M 409.26 % | 2.251 M 3 018.49 % | 72.176 K 150.44 % | -143.101 K -105.99 % | 2.388 M 1 841.33 % | 123.024 K -41.46 % | 210.164 K 296.57 % | 52.995 K -94.61 % | 982.684 K 2 595.68 % | 36.454 K -99.43 % | 6.405 M 1.58 % | 6.305 M -34.35 % | 9.605 M 5.92 % | 9.068 M 10 210.24 % | 87.950 K -12.14 % | 100.100 K -96.53 % | 2.881 M 509.38 % | 472.806 K -88.07 % | 3.962 M -22.48 % | 5.112 M 179.48 % | 1.829 M 14 482.02 % | -12.717 K -121.69 % | 58.620 K -85.43 % | 402.284 K |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 170.520 M 516.48 % | 27.660 M 24.53 % | 22.212 M -95.68 % | 514.174 M -25.26 % | 687.976 M -73.94 % | 2.640 B 7.30 % | 2.460 B 685.20 % | 313.339 M 22.80 % | 255.171 M 182.32 % | -309.957 M -224.08 % | -95.641 M 83.66 % | -585.347 M 16.98 % | -705.109 M -6.80 % | -660.194 M -16.15 % | -568.383 M 17.47 % | -688.682 M 0.14 % | -689.616 M 11.61 % | -780.230 M -54.73 % | -504.252 M 11.84 % | -571.979 M -3.40 % | -553.161 M 8.36 % | -603.601 M -31.14 % | -460.281 M 11.40 % | -519.506 M -14.53 % | -453.586 M -32.55 % | -342.197 M 23.62 % | -447.997 M -3.25 % | -433.875 M 24.80 % | -576.949 M -17.63 % | -490.464 M -79.40 % | -273.393 M 19.62 % | -340.105 M -22.84 % | -276.868 M 71.99 % | -988.463 M -95.85 % | -504.708 M 27.91 % | -700.138 M -37.96 % | -507.480 M 1.16 % | -513.435 M 20.33 % | -644.491 M 12.53 % | -736.792 M -15.94 % | -635.479 M 6.09 % | -676.723 M 11.97 % | -768.764 M 11.47 % | -868.321 M 9.11 % | -955.317 M 6.34 % | -1.020 B 4.61 % | -1.069 B -1.49 % | -1.054 B -0.78 % | -1.045 B 0.22 % | -1.048 B 1.61 % | -1.065 B -8.00 % | -986.144 M 0.66 % | -992.721 M 2.57 % | -1.019 B -13.23 % | -899.893 M 0.59 % | -905.253 M -8.77 % | -832.238 M -363.16 % | -179.686 M -104.20 % | -87.997 M |
| Total investments | 927.933 M -15.82 % | 1.102 B -13.58 % | 1.276 B -0.42 % | 1.281 B -2.60 % | 1.315 B -4.44 % | 1.376 B -4.37 % | 1.439 B 59.04 % | 904.937 M 11.25 % | 813.413 M 170.27 % | 300.962 M -70.92 % | 1.035 B 302.52 % | 257.132 M 21.23 % | 212.111 M 76.11 % | 120.443 M -47.78 % | 230.637 M -8.49 % | 252.030 M -20.04 % | 315.183 M 13.80 % | 276.958 M -51.60 % | 572.172 M 53.54 % | 372.659 M 237.12 % | 110.541 M -27.13 % | 151.686 M -52.48 % | 319.224 M 6 284.49 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M -19.24 % | 6.191 M 0.00 % | 6.191 M -41.88 % | 10.652 M 0.00 % | 10.652 M -23.07 % | 13.847 M 0.00 % | 13.847 M -6.38 % | 14.791 M 0.00 % | 14.791 M 28.92 % | 11.473 M 0.00 % | 11.473 M 2.09 % | 11.238 M 0.00 % | 11.238 M 124.76 % | 5.000 M 0.00 % | 5.000 M -83.33 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 36 769.53 % | 81.368 K | 0.000 -100.00 % | 328.174 K 34 812.13 % | 940.000 -98.37 % | 57.800 K | 0.000 |
| Total debt | 1.025 B 1.34 % | 1.011 B 1.34 % | 997.980 M -14.82 % | 1.172 B -5.29 % | 1.237 B -64.23 % | 3.459 B -0.14 % | 3.464 B 189.34 % | 1.197 B 1.15 % | 1.183 B -9.38 % | 1.306 B 2.27 % | 1.277 B 416.31 % | 247.335 M -4.10 % | 257.897 M 436.05 % | 48.111 M -1.34 % | 48.763 M 253.43 % | 13.797 M -9.48 % | 15.242 M -6.08 % | 16.229 M 25.39 % | 12.943 M | 0.000 | 0.000 -100.00 % | 5.500 M -71.79 % | 19.500 M 0.00 % | 19.500 M 0.00 % | 19.500 M 39.29 % | 14.000 M | 0.000 -100.00 % | 55.395 M -37.20 % | 88.210 M 74.84 % | 50.451 M -39.49 % | 83.380 M 25.83 % | 66.263 M 239.81 % | 19.500 M -50.63 % | 39.500 M 0.00 % | 39.500 M 0.00 % | 39.500 M 53.01 % | 25.815 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 58.125 M -8.82 % | 63.750 M -8.11 % | 69.375 M -7.50 % | 75.000 M 0.00 % | 75.000 M -21.05 % | 95.000 M 0.00 % | 95.000 M 18.75 % | 80.000 M |
| Accumulated other comprehensive income loss | 536.393 M -73.86 % | 2.052 B | 0.000 | 0.000 -100.00 % | 573.360 M -69.28 % | 1.866 B 226.46 % | 571.675 M -69.96 % | 1.903 B 207.01 % | 619.913 M -67.23 % | 1.892 B 210.58 % | 609.110 M -58.51 % | 1.468 B 570.00 % | 219.094 M -84.88 % | 1.449 B 624.69 % | 199.917 M -85.70 % | 1.398 B 579.05 % | 205.846 M -84.95 % | 1.368 B 12 708.56 % | 10.680 M -3.80 % | 11.102 M 2.33 % | 10.849 M 3.47 % | 10.486 M 3.63 % | 10.118 M 3.68 % | 9.759 M 4.48 % | 9.341 M 4.46 % | 8.942 M 4.07 % | 8.592 M 2.32 % | 8.397 M 4.67 % | 8.022 M 3.79 % | 7.729 M 4.95 % | 7.364 M 5.65 % | 6.970 M 5.94 % | 6.580 M 6.89 % | 6.156 M 8.33 % | 5.683 M 7.71 % | 5.276 M 2.62 % | 5.141 M 10.14 % | 4.668 M 13.32 % | 4.119 M 7.96 % | 3.816 M 14.17 % | 3.342 M 8.92 % | 3.068 M 10.58 % | 2.775 M 4.49 % | 2.656 M 13.23 % | 2.345 M 8.21 % | 2.167 M 19.03 % | 1.821 M 22.44 % | 1.487 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 1.060 B -10.39 % | 1.182 B 6.24 % | 1.113 B -8.55 % | 1.217 B 3.37 % | 1.177 B -7.27 % | 1.270 B 6.55 % | 1.192 B 5.84 % | 1.126 B 12.67 % | 999.230 M -3.90 % | 1.040 B 12.75 % | 922.217 M 5.93 % | 870.604 M 12.78 % | 771.979 M 18.91 % | 649.233 M 14.81 % | 565.509 M 9.90 % | 514.568 M 15.58 % | 445.186 M -15.06 % | 524.122 M 5.87 % | 495.048 M 2.69 % | 482.095 M 10.84 % | 434.955 M -22.11 % | 558.442 M 2.49 % | 544.892 M -1.79 % | 554.798 M 6.84 % | 519.301 M 8.71 % | 477.708 M 1.47 % | 470.798 M -22.81 % | 609.906 M 3.85 % | 587.306 M -13.33 % | 677.644 M 3.84 % | 652.573 M 14.39 % | 570.471 M 3.35 % | 552.001 M -25.03 % | 736.281 M 0.31 % | 733.993 M 9.39 % | 671.010 M 6.24 % | 631.612 M 1.74 % | 620.809 M 5.40 % | 589.023 M 0.48 % | 586.211 M 8.50 % | 540.280 M 6.49 % | 507.360 M 5.57 % | 480.591 M 2.93 % | 466.908 M 9.60 % | 426.000 M 6.04 % | 401.716 M 2.80 % | 390.780 M 1.63 % | 384.510 M 9.70 % | 350.522 M -3.91 % | 364.775 M 2.20 % | 356.914 M -0.21 % | 357.651 M 12.55 % | 317.759 M -8.37 % | 346.777 M 14.25 % | 303.534 M 3.08 % | 294.474 M 45.43 % | 202.479 M 34.60 % | 150.434 M 31.46 % | 114.434 M |
| Common stock | 837.714 M 0.00 % | 837.714 M 0.00 % | 837.712 M 2.13 % | 820.246 M 0.00 % | 820.246 M 0.00 % | 820.245 M 0.00 % | 820.245 M 0.00 % | 820.244 M 0.00 % | 820.220 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M 0.00 % | 820.217 M -1.78 % | 835.116 M 0.00 % | 835.116 M 0.00 % | 835.116 M 0.00 % | 835.129 M 50.00 % | 556.753 M 9.98 % | 506.217 M 0.00 % | 506.217 M 0.00 % | 506.217 M 0.23 % | 505.074 M 0.00 % | 505.074 M 0.00 % | 505.074 M 0.00 % | 505.074 M 110.45 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 50.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 33.33 % | 120.000 M 0.00 % | 120.000 M |
| Total equity | 3.942 B -2.93 % | 4.061 B 1.78 % | 3.990 B 2.38 % | 3.898 B 0.69 % | 3.871 B -2.95 % | 3.989 B 1.76 % | 3.920 B 0.70 % | 3.893 B 3.51 % | 3.761 B -0.91 % | 3.795 B 3.37 % | 3.672 B 15.96 % | 3.166 B 3.52 % | 3.059 B 4.54 % | 2.926 B 3.34 % | 2.831 B 4.15 % | 2.719 B 3.20 % | 2.634 B -2.29 % | 2.696 B 1.67 % | 2.652 B 2.33 % | 2.591 B 1.84 % | 2.544 B -4.62 % | 2.668 B 0.52 % | 2.654 B -1.75 % | 2.701 B 0.88 % | 2.677 B -0.25 % | 2.684 B -0.67 % | 2.702 B -4.94 % | 2.843 B 0.78 % | 2.821 B -6.99 % | 3.033 B 0.80 % | 3.009 B 2.67 % | 2.931 B 0.61 % | 2.913 B -5.48 % | 3.082 B 32.12 % | 2.332 B 4.17 % | 2.239 B 1.94 % | 2.196 B 2.81 % | 2.136 B 1.85 % | 2.098 B -2.32 % | 2.147 B 2.45 % | 2.096 B 34.22 % | 1.562 B 1.75 % | 1.535 B 1.65 % | 1.510 B 2.81 % | 1.469 B 1.70 % | 1.444 B 0.79 % | 1.433 B 1.00 % | 1.419 B 2.57 % | 1.383 B -1.02 % | 1.397 B 2.11 % | 1.368 B 2.65 % | 1.333 B 3.09 % | 1.293 B -2.20 % | 1.322 B 3.38 % | 1.279 B 2.41 % | 1.249 B 7.95 % | 1.157 B 263.18 % | 318.496 M 12.74 % | 282.496 M |
| Other non current liabilities | 7.902 M -24.95 % | 10.529 M -5.28 % | 11.115 M -7.45 % | 12.011 M 3.40 % | 11.616 M 0.73 % | 11.531 M -9.54 % | 12.747 M 5.06 % | 12.133 M 110.05 % | -120.773 M -1 056.05 % | 12.633 M 5.37 % | 11.989 M 19.93 % | 9.996 M -6.68 % | 10.712 M -0.72 % | 10.789 M -2.95 % | 11.116 M -1.79 % | 11.319 M 2.74 % | 11.017 M -20.10 % | 13.790 M 1 002.94 % | 1.250 M -89.96 % | 12.453 M -17.63 % | 15.118 M -9.54 % | 16.712 M 1.23 % | 16.509 M 50.01 % | 11.006 M -4.53 % | 11.528 M -24.64 % | 15.298 M -3.80 % | 15.903 M -18.44 % | 19.500 M -5.30 % | 20.592 M 8.78 % | 18.930 M 1.32 % | 18.683 M -68.63 % | 59.564 M -0.53 % | 59.882 M 0.39 % | 59.646 M -0.12 % | 59.716 M 0.65 % | 59.332 M 309.04 % | 14.505 M -84.77 % | 95.221 M 3.17 % | 92.294 M 88.42 % | 48.982 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.459 M -4.57 % | 7.816 M 13.11 % | 6.910 M -1.15 % | 6.991 M -15.85 % | 8.308 M 16.16 % | 7.152 M -1.12 % | 7.233 M -0.91 % | 7.299 M -2.68 % | 7.500 M 0.00 % | 7.500 M 0.00 % | 7.500 M 0.00 % | 7.500 M 0.00 % | 7.500 M | 0.000 | 0.000 | 0.000 |
| Long term debt | 1.025 B 1.34 % | 1.011 B 1.34 % | 997.980 M -14.82 % | 1.172 B 1.59 % | 1.153 B 1.43 % | 1.137 B 1.32 % | 1.122 B -5.67 % | 1.190 B 1.22 % | 1.175 B 9.59 % | 1.073 B 2.19 % | 1.050 B 4 238.38 % | 24.192 M 169.92 % | 8.963 M 0.00 % | 8.963 M -12.70 % | 10.266 M 17.07 % | 8.769 M -14.73 % | 10.284 M -16.59 % | 12.329 M -4.74 % | 12.943 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.625 M -13.64 % | 41.250 M -40.54 % | 69.375 M -7.50 % | 75.000 M 0.00 % | 75.000 M 0.00 % | 75.000 M 0.00 % | 75.000 M 150.00 % | 30.000 M |
| Total non current liabilities | 1.269 B 0.04 % | 1.268 B 0.62 % | 1.260 B -5.57 % | 1.335 B 0.97 % | 1.322 B 0.30 % | 1.318 B 10.27 % | 1.195 B -10.90 % | 1.341 B 0.63 % | 1.333 B 8.33 % | 1.230 B 2.04 % | 1.206 B 601.82 % | 171.794 M 34.17 % | 128.046 M 3.51 % | 123.707 M -2.09 % | 126.341 M -2.33 % | 129.362 M -2.23 % | 132.313 M -8.96 % | 145.327 M 10.62 % | 131.372 M 2.94 % | 127.617 M 61.00 % | 79.264 M 12.29 % | 70.589 M -3.17 % | 72.898 M 15.69 % | 63.012 M -0.75 % | 63.487 M -1.73 % | 64.605 M 0.25 % | 64.445 M -1.91 % | 65.703 M -3.75 % | 68.260 M -18.66 % | 83.922 M -0.29 % | 84.163 M -19.08 % | 104.004 M -0.66 % | 104.693 M 2.90 % | 101.738 M 3.56 % | 98.241 M 44.45 % | 68.010 M 27.54 % | 53.323 M -44.00 % | 95.221 M 3.17 % | 92.294 M 88.42 % | 48.982 M 2.13 % | 47.961 M 168.75 % | 17.846 M -4.41 % | 18.669 M 150.30 % | 7.459 M -4.57 % | 7.816 M -8.20 % | 8.514 M 1.82 % | 8.362 M 0.65 % | 8.308 M 1.97 % | 8.147 M -10.60 % | 9.114 M 7.36 % | 8.489 M -80.92 % | 44.485 M -10.79 % | 49.868 M -36.60 % | 78.653 M -5.83 % | 83.524 M 1.24 % | 82.500 M 10.00 % | 75.000 M 0.00 % | 75.000 M 150.00 % | 30.000 M |
| Other current liabilities | 254.347 M -91.63 % | 3.040 B 1 366.53 % | 207.322 M -33.46 % | 311.556 M 337.05 % | 71.286 M -82.59 % | 409.367 M -84.25 % | 2.600 B 758.05 % | 303.006 M 135.97 % | 128.407 M -28.78 % | 180.306 M -9.75 % | 199.790 M -42.32 % | 346.367 M -1.44 % | 351.416 M 12.03 % | 313.684 M 70.87 % | 183.586 M 29.79 % | 141.446 M 36.73 % | 103.450 M -5.76 % | 109.768 M -17.56 % | 133.146 M 275.25 % | 35.482 M 44.75 % | 24.513 M -33.99 % | 37.134 M -32.13 % | 54.714 M 19.32 % | 45.856 M 976.69 % | -5.231 M -112.92 % | 40.493 M -31.18 % | 58.842 M 115.55 % | 27.298 M 13 616.13 % | -201.966 K -111.69 % | 1.727 M 209.58 % | -1.576 M -103.52 % | 44.748 M -21.63 % | 57.100 M -40.42 % | 95.831 M -29.61 % | 136.145 M 997.58 % | 12.404 M -89.13 % | 114.144 M 10.58 % | 103.220 M -15.24 % | 121.776 M -2.63 % | 125.069 M -15.20 % | 147.490 M 20.84 % | 122.053 M -20.42 % | 153.373 M -4.13 % | 159.975 M -3.33 % | 165.481 M 1.15 % | 163.600 M -12.91 % | 187.851 M 13.68 % | 165.252 M 2.29 % | 161.547 M 0.37 % | 160.947 M -15.16 % | 189.700 M 4.27 % | 181.924 M -2.70 % | 186.965 M 38.09 % | 135.392 M -6.22 % | 144.371 M -47.05 % | 272.655 M 1.56 % | 268.475 M 12.47 % | 238.710 M 86.40 % | 128.063 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 160.634 M 1 298.62 % | 11.485 M -16.39 % | 13.737 M -93.16 % | 200.892 M 17.31 % | 171.243 M 164.33 % | 64.784 M -13.15 % | 74.593 M -16.93 % | 89.793 M | 0.000 | 0.000 -100.00 % | 253.901 M 38.14 % | 183.806 M 30.33 % | 141.032 M -2.58 % | 144.772 M | 0.000 | 0.000 | 0.000 -100.00 % | 34.302 M -23.66 % | 44.934 M -5.92 % | 47.761 M -1.87 % | 48.672 M -19.86 % | 60.730 M | 0.000 -100.00 % | 47.431 M 111.57 % | 22.418 M -45.06 % | 40.805 M -33.05 % | 60.946 M 26.94 % | 48.011 M -11.46 % | 54.224 M -37.78 % | 87.151 M -33.94 % | 131.928 M 17.24 % | 112.530 M -2.08 % | 114.923 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.408 M 145.55 % | 5.053 M | 0.000 | 0.000 | 0.000 -100.00 % | 14.399 M -6.73 % | 15.439 M 124.73 % | 6.870 M |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.457 M -76.53 % | 14.729 M | 0.000 -100.00 % | 225.438 M 0.64 % | 224.010 M 67.99 % | 133.350 M -18.53 % | 163.677 M 391.81 % | 33.280 M 5.19 % | 31.638 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.500 M -71.79 % | 19.500 M 0.00 % | 19.500 M 166.85 % | -29.172 M -308.37 % | 14.000 M | 0.000 -100.00 % | 55.395 M -37.20 % | 88.210 M 74.84 % | 50.451 M -39.49 % | 83.380 M 25.83 % | 66.263 M 239.81 % | 19.500 M -50.63 % | 39.500 M 0.00 % | 39.500 M 0.00 % | 39.500 M 53.01 % | 25.815 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.000 M 0.00 % | 20.000 M -60.00 % | 50.000 M |
| Total current liabilities | 3.453 B -10.95 % | 3.878 B 10.01 % | 3.525 B 27.93 % | 2.755 B 0.56 % | 2.740 B -13.46 % | 3.166 B 0.47 % | 3.151 B 5.82 % | 2.978 B -6.39 % | 3.181 B -14.34 % | 3.714 B -7.21 % | 4.002 B 5.03 % | 3.811 B 5.04 % | 3.628 B 26.02 % | 2.879 B 34.08 % | 2.147 B 4.28 % | 2.059 B 16.41 % | 1.769 B 2.98 % | 1.717 B 43.77 % | 1.195 B 24.16 % | 962.093 M 8.37 % | 887.756 M -6.34 % | 947.882 M 7.06 % | 885.353 M -9.35 % | 976.693 M 3.13 % | 947.076 M 0.48 % | 942.594 M -4.09 % | 982.790 M 3.22 % | 952.098 M -3.81 % | 989.846 M 25.12 % | 791.146 M 4.98 % | 753.582 M 9.25 % | 689.785 M 12.54 % | 612.926 M -18.19 % | 749.170 M -3.48 % | 776.148 M 18.45 % | 655.257 M -10.34 % | 730.847 M -3.78 % | 759.591 M 1.50 % | 748.355 M 14.99 % | 650.812 M -9.60 % | 719.888 M 38.76 % | 518.789 M 7.42 % | 482.947 M -8.34 % | 526.912 M -6.51 % | 563.601 M 20.00 % | 469.666 M 5.11 % | 446.846 M 11.34 % | 401.342 M 13.92 % | 352.298 M 13.85 % | 309.431 M -33.44 % | 464.878 M -14.87 % | 546.064 M -0.94 % | 551.239 M 1.92 % | 540.877 M 10.19 % | 490.868 M -27.16 % | 673.861 M -1.77 % | 685.989 M -0.36 % | 688.481 M 13.92 % | 604.366 M |
| Total liabilities | 4.722 B -8.24 % | 5.146 B 7.54 % | 4.785 B 17.00 % | 4.090 B 0.69 % | 4.062 B -9.41 % | 4.484 B 3.17 % | 4.346 B 0.63 % | 4.319 B -4.31 % | 4.514 B -8.70 % | 4.944 B -5.07 % | 5.208 B 30.77 % | 3.982 B 6.04 % | 3.756 B 25.09 % | 3.002 B 32.07 % | 2.273 B 3.89 % | 2.188 B 15.11 % | 1.901 B 2.05 % | 1.863 B 40.48 % | 1.326 B 21.68 % | 1.090 B 12.69 % | 967.020 M -5.05 % | 1.018 B 6.28 % | 958.252 M -7.83 % | 1.040 B 2.88 % | 1.011 B 0.33 % | 1.007 B -3.82 % | 1.047 B 2.89 % | 1.018 B -3.81 % | 1.058 B 20.92 % | 875.068 M 4.46 % | 837.745 M 5.54 % | 793.789 M 10.61 % | 717.619 M -15.66 % | 850.908 M -2.69 % | 874.389 M 20.89 % | 723.266 M -7.77 % | 784.170 M -8.26 % | 854.811 M 1.68 % | 840.649 M 20.13 % | 699.793 M -8.86 % | 767.849 M 43.09 % | 536.635 M 6.98 % | 501.617 M -6.13 % | 534.371 M -6.48 % | 571.417 M 19.50 % | 478.180 M 5.05 % | 455.208 M 11.12 % | 409.649 M 13.65 % | 360.445 M 13.15 % | 318.545 M -32.71 % | 473.367 M -19.84 % | 590.549 M -1.76 % | 601.107 M -2.97 % | 619.531 M 7.86 % | 574.392 M -24.06 % | 756.361 M -0.61 % | 760.989 M -0.33 % | 763.481 M 20.35 % | 634.366 M |
| Other non current assets | 114.088 M -24.92 % | 151.961 M 107.57 % | 73.208 M -36.82 % | 115.877 M 19.97 % | 96.585 M -10.30 % | 107.681 M 66.94 % | 64.502 M -57.67 % | 152.393 M -1.26 % | 154.336 M -15.78 % | 183.246 M 19.18 % | 153.755 M -15.83 % | 182.667 M 22.28 % | 149.378 M 47.00 % | 101.621 M 24.83 % | 81.409 M -8.27 % | 88.749 M 4.97 % | 84.547 M 12.33 % | 75.265 M 89.28 % | 39.763 M -15.03 % | 46.798 M 19.37 % | 39.203 M -58.43 % | 94.314 M 30.03 % | 72.534 M -65.09 % | 207.773 M 679.93 % | 26.640 M 3.33 % | 25.781 M 93.23 % | 13.342 M -25.20 % | 17.837 M 1.27 % | 17.612 M -90.64 % | 188.141 M -22.87 % | 243.920 M 429.84 % | 46.036 M 60.03 % | 28.767 M -2.25 % | 29.429 M 191.81 % | 10.085 M -41.33 % | 17.189 M 35.46 % | 12.690 M 3.23 % | 12.292 M -14.58 % | 14.390 M 249.18 % | 4.121 M 209.93 % | 1.330 M -0.04 % | 1.330 M -93.35 % | 20.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.077 K | 0.000 | 0.000 100.00 % | -87.036 K -6.97 % | -81.367 K | 0.000 100.00 % | -244.610 K -25 922.34 % | -940.000 98.37 % | -57.798 K | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.614 M | 0.000 | 0.000 -100.00 % | 2.693 M -42.58 % | 4.690 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.633 M -47.30 % | 8.791 M -8.85 % | 9.645 M -8.54 % | 10.545 M -2.80 % | 10.849 M 2.54 % | 10.580 M -6.45 % | 11.310 M 5.71 % | 10.699 M -6.78 % | 11.477 M 107.31 % | -157.000 M -970.66 % | 18.032 M -3.03 % | 18.596 M -4.20 % | 19.411 M -12.38 % | 22.153 M -8.72 % | 24.269 M 118.41 % | -131.790 M 0.00 % | -131.790 M -625.00 % | 25.103 M 9.59 % | 22.906 M -4.65 % | 24.024 M -1.26 % | 24.330 M 16.90 % | 20.812 M 3.53 % | 20.103 M -1.02 % | 20.310 M 12.50 % | 18.053 M 261.07 % | 5.000 M 0.00 % | 5.000 M -83.33 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M -0.01 % | 30.002 M 0.01 % | 30.000 M 0.00 % | 30.000 M -0.29 % | 30.087 M 36 876.50 % | 81.368 K | 0.000 -100.00 % | 328.174 K 34 812.13 % | 940.000 -98.37 % | 57.800 K | 0.000 |
| Intangible assets | 294.080 M -0.35 % | 295.112 M -0.11 % | 295.443 M -1.49 % | 299.902 M 3.53 % | 289.671 M 1.59 % | 285.147 M -0.52 % | 286.643 M 0.16 % | 286.190 M -0.24 % | 286.867 M 0.50 % | 285.451 M 28.44 % | 222.250 M 6.99 % | 207.727 M -0.91 % | 209.628 M -0.89 % | 211.507 M 0.37 % | 210.735 M -0.77 % | 212.379 M 35.55 % | 156.677 M 0.03 % | 156.632 M 3.96 % | 150.661 M -2.18 % | 154.022 M -1.44 % | 156.273 M -1.76 % | 159.070 M -1.49 % | 161.476 M -2.95 % | 166.381 M 0.93 % | 164.843 M 1.92 % | 161.741 M 0.19 % | 161.429 M -9.21 % | 177.807 M 0.84 % | 176.333 M 0.89 % | 174.783 M 69.03 % | 103.403 M 1.58 % | 101.792 M 1.66 % | 100.128 M 1.72 % | 98.433 M 0.58 % | 97.864 M 2.70 % | 95.289 M 6.81 % | 89.211 M -0.43 % | 89.600 M -1.31 % | 90.787 M -1.95 % | 92.596 M -2.09 % | 94.570 M 198.15 % | 31.719 M -0.67 % | 31.932 M -0.34 % | 32.040 M -0.65 % | 32.249 M -0.35 % | 32.363 M 25.43 % | 25.802 M -0.79 % | 26.007 M -0.66 % | 26.180 M -0.48 % | 26.305 M 0.19 % | 26.255 M -1.47 % | 26.646 M -1.44 % | 27.036 M -1.42 % | 27.427 M -1.40 % | 27.818 M -1.62 % | 28.274 M -0.82 % | 28.509 M -1.35 % | 28.898 M -1.33 % | 29.286 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M 0.00 % | 18.230 M -89.08 % | 166.898 M 0.00 % | 166.898 M 0.00 % | 166.898 M 0.00 % | 166.898 M -37.92 % | 268.843 M 0.00 % | 268.843 M 0.00 % | 268.843 M 0.00 % | 268.843 M 0.00 % | 268.843 M 0.00 % | 268.843 M 0.00 % | 268.843 M 0.00 % | 268.843 M 0.05 % | 268.708 M 0.00 % | 268.708 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 294.080 M -0.35 % | 295.112 M -0.11 % | 295.443 M -1.49 % | 299.902 M 3.53 % | 289.671 M 1.59 % | 285.147 M -0.52 % | 286.643 M 0.16 % | 286.190 M -0.24 % | 286.867 M 0.50 % | 285.451 M 28.44 % | 222.250 M 6.99 % | 207.727 M -0.91 % | 209.628 M -0.89 % | 211.507 M 0.37 % | 210.735 M -8.62 % | 230.608 M 31.85 % | 174.907 M 0.03 % | 174.862 M 3.54 % | 168.891 M -1.95 % | 172.252 M -1.29 % | 174.502 M -1.58 % | 177.300 M -1.34 % | 179.706 M -2.66 % | 184.611 M 0.84 % | 183.072 M 1.72 % | 179.970 M 0.17 % | 179.659 M -47.88 % | 344.705 M 0.43 % | 343.230 M 0.45 % | 341.680 M 26.41 % | 270.301 M -27.07 % | 370.635 M 0.45 % | 368.971 M 0.46 % | 367.276 M 0.16 % | 366.707 M 0.71 % | 364.131 M 1.70 % | 358.054 M -0.11 % | 358.443 M -0.33 % | 359.630 M -0.46 % | 361.305 M -0.54 % | 363.278 M 1 045.30 % | 31.719 M -0.67 % | 31.932 M -0.34 % | 32.040 M -0.65 % | 32.249 M -0.35 % | 32.363 M 25.43 % | 25.802 M -0.79 % | 26.007 M -0.66 % | 26.180 M -0.48 % | 26.305 M 0.19 % | 26.255 M -1.47 % | 26.646 M -1.44 % | 27.036 M -1.42 % | 27.427 M -1.40 % | 27.818 M -1.62 % | 28.274 M -0.82 % | 28.509 M -1.35 % | 28.898 M -1.33 % | 29.286 M |
| Property plant equipment net | 2.155 B 3.82 % | 2.075 B 1.33 % | 2.048 B 7.05 % | 1.913 B -1.28 % | 1.938 B 1.17 % | 1.916 B 1.04 % | 1.896 B 10.59 % | 1.714 B 1.04 % | 1.697 B 3.36 % | 1.642 B 3.01 % | 1.594 B 19.67 % | 1.332 B 7.51 % | 1.239 B 6.32 % | 1.165 B 13.19 % | 1.029 B 9.06 % | 943.802 M 5.96 % | 890.718 M 2.16 % | 871.850 M 5.41 % | 827.139 M 4.73 % | 789.778 M 3.59 % | 762.444 M 11.92 % | 681.240 M 2.81 % | 662.635 M 3.38 % | 641.000 M 0.87 % | 635.474 M 4.67 % | 607.107 M 4.22 % | 582.502 M 2.47 % | 568.481 M 0.06 % | 568.159 M 0.48 % | 565.457 M -0.91 % | 570.631 M 4.60 % | 545.542 M 2.71 % | 531.128 M -1.62 % | 539.869 M -0.80 % | 544.215 M 2.62 % | 530.318 M 1.44 % | 522.776 M -1.36 % | 529.991 M 0.17 % | 529.084 M 0.60 % | 525.906 M -0.22 % | 527.047 M 1.52 % | 519.168 M 3.70 % | 500.664 M 17.33 % | 426.729 M 18.75 % | 359.361 M 12.20 % | 320.298 M 5.49 % | 303.616 M 1.75 % | 298.396 M 1.44 % | 294.172 M 1.46 % | 289.929 M -0.06 % | 290.115 M -1.74 % | 295.254 M -0.82 % | 297.704 M 1.02 % | 294.684 M 3.17 % | 285.629 M 7.43 % | 265.866 M 3.95 % | 255.771 M 2.07 % | 250.580 M 0.86 % | 248.455 M |
| Total non current assets | 2.619 B 1.68 % | 2.576 B 4.01 % | 2.477 B 0.85 % | 2.456 B -0.71 % | 2.474 B 0.89 % | 2.452 B 2.44 % | 2.393 B 1.08 % | 2.368 B 0.65 % | 2.353 B 1.92 % | 2.308 B 6.62 % | 2.165 B 12.21 % | 1.929 B 7.67 % | 1.792 B 7.66 % | 1.665 B 10.52 % | 1.506 B 3.78 % | 1.451 B 8.80 % | 1.334 B 2.36 % | 1.303 B 8.04 % | 1.206 B 2.71 % | 1.174 B 4.07 % | 1.128 B 2.73 % | 1.098 B 3.87 % | 1.057 B 5.91 % | 998.519 M 1.98 % | 979.160 M 4.01 % | 941.369 M 4.63 % | 899.715 M -12.39 % | 1.027 B 0.37 % | 1.023 B -0.86 % | 1.032 B 1.52 % | 1.017 B -0.98 % | 1.027 B 3.91 % | 988.011 M 0.03 % | 987.689 M 2.02 % | 968.097 M 1.62 % | 952.665 M 2.35 % | 930.827 M -0.93 % | 939.539 M 0.01 % | 939.443 M 3.36 % | 908.900 M -0.03 % | 909.186 M 55.27 % | 585.549 M -0.22 % | 586.824 M 19.44 % | 491.327 M 15.84 % | 424.158 M 10.14 % | 385.115 M 6.45 % | 361.768 M 1.46 % | 356.556 M 1.10 % | 352.680 M 1.39 % | 347.833 M -0.02 % | 347.907 M -1.50 % | 353.205 M -0.80 % | 356.054 M 10.09 % | 323.427 M 2.77 % | 314.703 M 6.87 % | 294.486 M 3.50 % | 284.521 M 1.76 % | 279.604 M 0.62 % | 277.868 M |
| Other current assets | 112.501 M -16.55 % | 134.810 M 8.36 % | 124.405 M 72.06 % | 72.305 M 54.60 % | 46.770 M -97.91 % | 2.233 B 3 709.96 % | 58.613 M -29.43 % | 83.054 M 26.75 % | 65.525 M -10.88 % | 73.526 M -16.06 % | 87.597 M -36.61 % | 138.182 M 49.37 % | 92.512 M -43.92 % | 164.963 M -19.61 % | 205.199 M 284.98 % | 53.302 M -20.35 % | 66.922 M -21.55 % | 85.308 M 91.99 % | 44.435 M -44.45 % | 79.983 M -77.78 % | 359.897 M -9.41 % | 397.285 M 59.23 % | 249.500 M -47.54 % | 475.580 M -24.86 % | 632.960 M -16.08 % | 754.240 M -4.69 % | 791.360 M -1.17 % | 800.710 M 19.97 % | 667.412 M -14.84 % | 783.723 M -21.43 % | 997.495 M -11.48 % | 1.127 B -10.70 % | 1.262 B 79.86 % | 701.600 M 91.02 % | 367.297 M 273.44 % | 98.356 M -75.90 % | 408.104 M 6.46 % | 383.353 M 49.84 % | 255.834 M 29.45 % | 197.630 M 455.49 % | 35.578 M -81.59 % | 193.275 M 626.03 % | 26.621 M -58.86 % | 64.713 M -33.34 % | 97.073 M 45.94 % | 66.515 M 47.09 % | 45.220 M 108.76 % | 21.661 M 23.83 % | 17.492 M -24.41 % | 23.140 M 32.01 % | 17.529 M 501.85 % | 2.913 M -99.06 % | 311.046 M 11.59 % | 278.751 M 1 987.96 % | 13.350 M -96.18 % | 349.670 M 10.89 % | 315.344 M 1 001.23 % | 28.636 M 59.48 % | 17.956 M |
| Short term investments | 927.933 M -15.82 % | 1.102 B -13.58 % | 1.276 B -0.42 % | 1.281 B -2.60 % | 1.315 B -4.44 % | 1.376 B -4.37 % | 1.439 B 59.04 % | 904.937 M 11.25 % | 813.413 M 170.27 % | 300.962 M -70.92 % | 1.035 B 302.52 % | 257.132 M 21.23 % | 212.111 M 76.11 % | 120.443 M -47.78 % | 230.637 M -8.49 % | 252.030 M -20.04 % | 315.183 M 13.80 % | 276.958 M -51.60 % | 572.172 M 53.54 % | 372.659 M 237.12 % | 110.541 M -27.13 % | 151.686 M -52.48 % | 319.224 M 97.05 % | 162.000 M 1 343.07 % | -13.032 M 4.14 % | -13.596 M 5.66 % | -14.411 M 9.72 % | -15.962 M 11.71 % | -18.078 M -112.69 % | 142.442 M 0.00 % | 142.442 M 1 365.44 % | -11.256 M -24.25 % | -9.059 M 1.88 % | -9.233 M 3.21 % | -9.539 M -2.14 % | -9.339 M -8.21 % | -8.630 M 4.87 % | -9.072 M -33.11 % | -6.815 M | 0.000 -100.00 % | 357.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.077 K | 0.000 | 0.000 100.00 % | -87.038 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 854.427 M -13.14 % | 983.692 M 0.81 % | 975.768 M 48.42 % | 657.445 M 19.73 % | 549.097 M -32.95 % | 818.908 M -18.39 % | 1.003 B 13.54 % | 883.766 M -4.80 % | 928.329 M -42.55 % | 1.616 B 17.73 % | 1.373 B 64.85 % | 832.682 M -13.53 % | 963.006 M 35.96 % | 708.305 M 14.77 % | 617.146 M -12.15 % | 702.479 M -0.34 % | 704.858 M -11.50 % | 796.458 M 54.00 % | 517.194 M -9.58 % | 571.979 M 3.40 % | 553.161 M -9.18 % | 609.101 M 26.95 % | 479.781 M -10.99 % | 539.006 M 13.93 % | 473.086 M 32.82 % | 356.197 M -20.49 % | 447.997 M -8.44 % | 489.270 M -26.44 % | 665.159 M 22.97 % | 540.915 M 51.61 % | 356.773 M -12.20 % | 406.368 M 37.12 % | 296.368 M -71.17 % | 1.028 B 88.89 % | 544.208 M -26.42 % | 739.638 M 38.69 % | 533.295 M 3.87 % | 513.435 M -20.33 % | 644.491 M -12.53 % | 736.792 M 15.94 % | 635.479 M -6.09 % | 676.723 M -11.97 % | 768.764 M -11.47 % | 868.321 M -9.11 % | 955.317 M -6.34 % | 1.020 B -4.61 % | 1.069 B 1.49 % | 1.054 B 0.78 % | 1.045 B -0.22 % | 1.048 B -1.61 % | 1.065 B 1.98 % | 1.044 B -1.15 % | 1.056 B -2.92 % | 1.088 B 11.63 % | 974.893 M -0.55 % | 980.253 M 5.72 % | 927.238 M 237.56 % | 274.686 M 63.51 % | 167.997 M |
| Cash and short term investments | 1.782 B -14.56 % | 2.086 B -7.34 % | 2.251 B 16.15 % | 1.938 B 3.98 % | 1.864 B -15.08 % | 2.195 B -10.13 % | 2.443 B 36.56 % | 1.789 B 2.70 % | 1.742 B -9.14 % | 1.917 B -20.38 % | 2.408 B 120.92 % | 1.090 B -7.26 % | 1.175 B 41.79 % | 828.748 M -2.25 % | 847.783 M -11.18 % | 954.509 M -6.42 % | 1.020 B -4.97 % | 1.073 B -1.46 % | 1.089 B 15.32 % | 944.638 M 42.33 % | 663.702 M -12.76 % | 760.788 M -4.78 % | 799.006 M 13.98 % | 701.006 M 48.18 % | 473.086 M 32.82 % | 356.197 M -20.49 % | 447.997 M -8.44 % | 489.270 M -26.44 % | 665.159 M -2.66 % | 683.358 M 36.89 % | 499.215 M 22.85 % | 406.368 M 37.12 % | 296.368 M -71.17 % | 1.028 B 88.89 % | 544.208 M -26.42 % | 739.638 M 38.69 % | 533.295 M 3.87 % | 513.435 M -20.33 % | 644.491 M -12.53 % | 736.792 M 15.94 % | 635.479 M -6.09 % | 676.723 M -11.97 % | 768.764 M -11.47 % | 868.321 M -9.11 % | 955.317 M -6.34 % | 1.020 B -4.61 % | 1.069 B 1.49 % | 1.054 B 0.78 % | 1.045 B -0.22 % | 1.048 B -1.61 % | 1.065 B 1.98 % | 1.044 B -1.15 % | 1.056 B -2.92 % | 1.088 B 11.63 % | 974.893 M -0.55 % | 980.253 M 5.72 % | 927.238 M 237.56 % | 274.686 M 63.51 % | 167.997 M |
| Total current assets | 6.045 B -8.84 % | 6.631 B 5.28 % | 6.298 B 13.87 % | 5.531 B 1.32 % | 5.459 B -9.33 % | 6.021 B 0.61 % | 5.984 B 2.40 % | 5.844 B -1.32 % | 5.922 B -7.92 % | 6.431 B -4.22 % | 6.715 B 28.65 % | 5.219 B 3.92 % | 5.022 B 17.80 % | 4.264 B 18.49 % | 3.598 B 4.14 % | 3.455 B 7.95 % | 3.201 B -1.67 % | 3.255 B 17.47 % | 2.771 B 10.56 % | 2.507 B 5.19 % | 2.383 B -7.91 % | 2.588 B 1.30 % | 2.555 B -6.84 % | 2.742 B 1.23 % | 2.709 B -1.50 % | 2.750 B -3.50 % | 2.850 B 0.58 % | 2.834 B -0.78 % | 2.856 B -0.70 % | 2.876 B 1.63 % | 2.830 B 4.90 % | 2.698 B 2.09 % | 2.642 B -10.27 % | 2.945 B 31.54 % | 2.239 B 11.40 % | 2.009 B -1.96 % | 2.050 B -0.09 % | 2.052 B 2.64 % | 1.999 B 3.12 % | 1.938 B -0.84 % | 1.955 B 29.21 % | 1.513 B 4.36 % | 1.449 B -6.66 % | 1.553 B -3.90 % | 1.616 B 5.12 % | 1.537 B 0.72 % | 1.526 B 3.71 % | 1.472 B 5.82 % | 1.391 B 1.67 % | 1.368 B -8.42 % | 1.494 B -4.87 % | 1.570 B 2.09 % | 1.538 B -4.95 % | 1.618 B 5.18 % | 1.538 B -10.06 % | 1.711 B 4.74 % | 1.633 B 103.54 % | 802.373 M 25.57 % | 638.994 M |
| Inventory | 1.823 B -4.04 % | 1.900 B 9.43 % | 1.736 B 8.83 % | 1.595 B 16.01 % | 1.375 B -13.65 % | 1.593 B 4.04 % | 1.531 B 9.03 % | 1.404 B 0.75 % | 1.393 B -24.44 % | 1.844 B 11.98 % | 1.647 B -3.86 % | 1.713 B -9.36 % | 1.890 B 3.23 % | 1.831 B 52.00 % | 1.204 B 3.42 % | 1.165 B 9.63 % | 1.062 B -4.41 % | 1.111 B 54.49 % | 719.324 M 7.16 % | 671.280 M 5.50 % | 636.292 M -5.44 % | 672.911 M 22.40 % | 549.780 M -15.49 % | 650.515 M 4.42 % | 622.991 M -0.43 % | 625.690 M 5.62 % | 592.400 M -2.79 % | 609.404 M 3.00 % | 591.644 M -0.58 % | 595.126 M 33.83 % | 444.675 M -4.75 % | 466.828 M 5.10 % | 444.194 M 8.71 % | 408.601 M 19.48 % | 341.978 M 3.55 % | 330.255 M -3.97 % | 343.911 M -14.58 % | 402.589 M 2.73 % | 391.880 M 41.04 % | 277.841 M -15.37 % | 328.293 M 23.41 % | 266.028 M 15.23 % | 230.859 M 33.40 % | 173.056 M -30.63 % | 249.485 M 23.48 % | 202.042 M 13.24 % | 178.418 M 27.67 % | 139.745 M 8.72 % | 128.535 M -10.90 % | 144.252 M -17.90 % | 175.711 M -4.43 % | 183.850 M 7.83 % | 170.503 M -32.09 % | 251.054 M -17.31 % | 303.610 M -20.24 % | 380.655 M -2.54 % | 390.593 M 54.05 % | 253.547 M 28.91 % | 196.680 M |
| Net receivables | 2.327 B -7.31 % | 2.510 B 14.81 % | 2.187 B 13.56 % | 1.925 B -11.39 % | 2.173 B 0.27 % | 2.167 B 9.29 % | 1.983 B -22.79 % | 2.568 B -5.62 % | 2.721 B 4.80 % | 2.597 B 0.94 % | 2.573 B 12.91 % | 2.278 B 22.18 % | 1.865 B 29.58 % | 1.439 B 7.32 % | 1.341 B 4.52 % | 1.283 B 21.99 % | 1.052 B 6.72 % | 985.504 M 7.31 % | 918.328 M 13.27 % | 810.755 M 12.12 % | 723.101 M -4.44 % | 756.727 M -20.86 % | 956.244 M 4.49 % | 915.118 M -6.60 % | 979.811 M -3.37 % | 1.014 B -0.41 % | 1.018 B 8.99 % | 934.182 M 0.29 % | 931.506 M 14.47 % | 813.783 M -8.42 % | 888.583 M 26.70 % | 701.345 M 9.60 % | 639.910 M -20.66 % | 806.566 M -18.12 % | 985.114 M | 0.000 -100.00 % | 764.336 M 1.61 % | 752.202 M 6.47 % | 706.524 M -2.67 % | 725.938 M 20.20 % | 603.942 M 60.37 % | 376.603 M -10.37 % | 420.187 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 259.730 M 30.39 % | 199.199 M 30.50 % | 152.646 M -35.65 % | 237.205 M -30.06 % | 339.172 M | 0.000 | 0.000 -100.00 % | 246.578 M | 0.000 | 0.000 -100.00 % | 245.504 M -4.23 % | 256.361 M |
| Tax assets | 56.646 M 5.29 % | 53.799 M -10.50 % | 60.108 M -52.68 % | 127.033 M -13.42 % | 146.719 M 2.26 % | 143.483 M -1.94 % | 146.327 M -31.00 % | 212.069 M 0.99 % | 209.992 M 6.02 % | 198.069 M 1.37 % | 195.401 M -5.80 % | 207.427 M 6.69 % | 194.417 M 4.28 % | 186.436 M 3.49 % | 180.151 M 0.44 % | 179.370 M 2.99 % | 174.163 M 2.04 % | 170.689 M 6.95 % | 159.593 M 2.96 % | 155.002 M 9.92 % | 141.019 M 4.53 % | 134.911 M 2.87 % | 131.145 M 7.38 % | 122.134 M 5.34 % | 115.941 M 5.48 % | 109.915 M 4.88 % | 104.801 M 42.10 % | 73.749 M 5.49 % | 69.912 M 2.02 % | 68.525 M 7.91 % | 63.501 M 61.45 % | 39.332 M 8.53 % | 36.240 M 33.77 % | 27.091 M 19.03 % | 22.760 M 12.60 % | 20.214 M 17.50 % | 17.203 M -7.02 % | 18.502 M 1.18 % | 18.286 M 45.49 % | 12.568 M 0.30 % | 12.531 M 276.09 % | 3.332 M -21.21 % | 4.229 M 65.31 % | 2.558 M 0.39 % | 2.548 M 3.87 % | 2.453 M 4.38 % | 2.350 M 9.15 % | 2.153 M -7.56 % | 2.329 M 45.73 % | 1.598 M 4.00 % | 1.537 M 17.81 % | 1.305 M -0.68 % | 1.313 M -0.21 % | 1.316 M 4.75 % | 1.256 M 379.37 % | 262.113 K 9.00 % | 240.478 K 91.03 % | 125.884 K 0.00 % | 125.884 K |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 3.192 B 286.89 % | 825.140 M -74.83 % | 3.279 B 34.54 % | 2.437 B -2.31 % | 2.495 B -7.84 % | 2.707 B 420.11 % | 520.429 M -81.14 % | 2.759 B -7.70 % | 2.990 B -7.68 % | 3.238 B -7.27 % | 3.492 B 11.40 % | 3.135 B 8.53 % | 2.888 B 14.56 % | 2.521 B 40.19 % | 1.798 B -3.58 % | 1.865 B 15.21 % | 1.619 B 3.50 % | 1.564 B 48.60 % | 1.053 B 14.77 % | 917.153 M 6.45 % | 861.556 M -4.65 % | 903.551 M 12.69 % | 801.818 M -11.60 % | 907.043 M 3.67 % | 874.905 M 1.19 % | 864.644 M -4.37 % | 904.162 M 7.12 % | 844.077 M -3.71 % | 876.569 M 25.99 % | 695.743 M 15.17 % | 604.077 M 5.99 % | 569.929 M 6.82 % | 533.555 M -12.88 % | 612.453 M 3.55 % | 591.444 M 22.29 % | 483.638 M -16.64 % | 580.200 M -10.57 % | 648.780 M 5.41 % | 615.458 M 19.94 % | 513.147 M -8.32 % | 559.725 M 38.44 % | 404.305 M 14.89 % | 351.914 M -2.43 % | 360.672 M -9.76 % | 399.677 M 29.61 % | 308.380 M 18.92 % | 259.313 M 12.30 % | 230.916 M 23.49 % | 186.990 M 27.94 % | 146.152 M -46.81 % | 274.761 M -23.40 % | 358.707 M -1.91 % | 365.685 M -8.69 % | 400.494 M 17.28 % | 341.492 M -11.88 % | 387.529 M -1.52 % | 393.525 M -7.03 % | 423.263 M -0.05 % | 423.457 M |
| Tax payables | 6.309 M -47.74 % | 12.072 M -68.98 % | 38.914 M 460.12 % | 6.947 M -48.88 % | 13.589 M -64.66 % | 38.454 M 40.59 % | 27.352 M -12.70 % | 31.332 M 8.16 % | 28.968 M 488.21 % | 4.925 M -58.23 % | 11.790 M -29.18 % | 16.649 M -22.88 % | 21.589 M 104.52 % | 10.556 M -35.39 % | 16.339 M 38.68 % | 11.781 M -26.99 % | 16.135 M 130.71 % | 6.994 M -20.32 % | 8.778 M -7.19 % | 9.458 M 460.88 % | 1.686 M -0.63 % | 1.697 M -81.79 % | 9.321 M 117.03 % | 4.295 M -53.47 % | 9.230 M -60.65 % | 23.457 M 18.56 % | 19.785 M -21.88 % | 25.328 M 788.61 % | 2.850 M 17.80 % | 2.420 M -64.18 % | 6.755 M -23.62 % | 8.845 M 219.28 % | 2.770 M 100.03 % | 1.385 M -84.71 % | 9.060 M 26.10 % | 7.185 M -32.78 % | 10.688 M 40.82 % | 7.590 M -31.75 % | 11.121 M -11.71 % | 12.596 M -0.60 % | 12.672 M 267.42 % | -7.569 M 10.91 % | -8.496 M -235.63 % | 6.264 M 502.25 % | -1.557 M 32.69 % | -2.314 M -624.96 % | -319.135 K -106.17 % | 5.174 M 37.56 % | 3.761 M 61.22 % | 2.333 M 459.02 % | 417.286 K -92.32 % | 5.432 M 485.00 % | -1.411 M -128.27 % | 4.991 M -0.27 % | 5.005 M -63.41 % | 13.677 M 242.80 % | 3.990 M -38.70 % | 6.508 M 128.77 % | 2.845 M |
| Deferred revenue non current | 199.690 M -2.52 % | 204.858 M -2.02 % | 209.088 M 110.76 % | 99.206 M -3.93 % | 103.268 M -5.36 % | 109.116 M -2.23 % | 111.601 M -12.13 % | 127.009 M -4.41 % | 132.867 M -0.66 % | 133.744 M 1.24 % | 132.100 M -1.46 % | 134.063 M 27.49 % | 105.158 M 4.44 % | 100.692 M -0.96 % | 101.666 M -3.88 % | 105.772 M -1.74 % | 107.642 M -6.04 % | 114.565 M 1.45 % | 112.926 M 1.99 % | 110.726 M 85.41 % | 59.719 M 23.42 % | 48.387 M -4.79 % | 50.820 M 10.75 % | 45.888 M 0.11 % | 45.836 M 6.86 % | 42.894 M 2.83 % | 41.712 M 6.57 % | 39.141 M -3.64 % | 40.619 M 11.14 % | 36.547 M -0.65 % | 36.785 M -0.07 % | 36.809 M -0.35 % | 36.939 M 9.23 % | 33.818 M 12.18 % | 30.148 M -32.03 % | 44.356 M 48.17 % | 29.936 M -12.26 % | 34.117 M 11.32 % | 30.646 M -22.90 % | 39.749 M 4.03 % | 38.208 M 118.49 % | 17.488 M -0.46 % | 17.568 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.991 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 41.641 M 6.32 % | 39.164 M 0.49 % | 38.971 M -5.05 % | 41.043 M -3.74 % | 42.637 M -2.71 % | 43.826 M 4.06 % | 42.115 M -2.90 % | 43.373 M -1.63 % | 44.093 M 1.09 % | 43.619 M 2.02 % | 42.757 M 0.46 % | 42.564 M -0.99 % | 42.988 M 1.04 % | 42.547 M 2.92 % | 41.341 M -1.43 % | 41.939 M 1.12 % | 41.474 M 4.54 % | 39.674 M -0.49 % | 39.869 M 1.80 % | 39.164 M -1.23 % | 39.651 M -0.33 % | 39.781 M 0.03 % | 39.769 M -10.34 % | 44.357 M -4.92 % | 46.654 M -6.78 % | 50.046 M -3.04 % | 51.615 M -2.61 % | 52.998 M -0.31 % | 53.163 M -4.44 % | 55.631 M -2.60 % | 57.118 M -0.79 % | 57.575 M -2.18 % | 58.861 M -11.94 % | 66.839 M -2.76 % | 68.734 M 2.91 % | 66.792 M 0.91 % | 66.193 M 0.74 % | 65.707 M 1.39 % | 64.806 M -1.85 % | 66.027 M 2.05 % | 64.698 M 54.26 % | 41.940 M -0.40 % | 42.109 M -0.42 % | 42.288 M -0.06 % | 42.312 M 0.09 % | 42.272 M 0.21 % | 42.184 M -0.21 % | 42.272 M 0.20 % | 42.189 M 0.15 % | 42.127 M 100.05 % | 21.058 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 12.069 M -17.31 % | 14.596 M -11.53 % | 16.499 M 0.11 % | 16.480 M 3.31 % | 15.952 M -7.57 % | 17.259 M -13.04 % | 19.846 M -31.65 % | 29.037 M 22.06 % | 23.790 M 36.33 % | 17.450 M 60.88 % | 10.847 M 113.74 % | -78.955 M -3.49 % | -76.295 M -951.26 % | 8.963 M -12.70 % | 10.266 M 17.07 % | 8.769 M -14.73 % | 10.284 M -16.59 % | 12.329 M -4.74 % | 12.943 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -48.672 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.467 B 3 032.07 % | -50.037 M -102.50 % | 2.001 B 9.97 % | 1.819 B 44.68 % | 1.257 B -17.96 % | 1.533 B -17.85 % | 1.866 B | 0.000 -100.00 % | 1.897 B | 0.000 -100.00 % | 1.886 B 32.48 % | 1.424 B 18.23 % | 1.204 B 3 540.85 % | -35.000 M -102.49 % | 1.404 B 2 607.52 % | -56.000 M -104.99 % | 1.121 B -14.52 % | 1.312 B 16.99 % | 1.121 B -10.28 % | 1.250 B 12.87 % | 1.107 B 903.39 % | -137.841 M -112.45 % | 1.107 B -13.60 % | 1.282 B 9.58 % | 1.170 B -12.47 % | 1.336 B 7.86 % | 1.239 B -8.88 % | 1.360 B 9.66 % | 1.240 B -15.35 % | 1.465 B 9.06 % | 1.343 B -8.48 % | 1.467 B 0.04 % | 1.467 B -14.80 % | 1.722 B 68.23 % | 1.023 B 2.86 % | 994.873 M 0.26 % | 992.278 M 5.03 % | 944.716 M 10.67 % | 853.613 M -13.78 % | 989.996 M 0.42 % | 985.825 M 27.66 % | 772.243 M 0.04 % | 771.950 M 1.50 % | 760.570 M 0.04 % | 760.260 M 0.02 % | 760.082 M 0.05 % | 759.735 M 1.06 % | 751.738 M 0.20 % | 750.251 M 0.00 % | 750.251 M 0.00 % | 750.251 M 2.05 % | 735.208 M 0.00 % | 735.208 M -9.81 % | 815.208 M 0.00 % | 815.208 M 2.64 % | 794.228 M 0.00 % | 794.228 M 1 552.51 % | 48.062 M 0.00 % | 48.062 M |
| Deferred tax liabilities non current | 36.124 M -12.70 % | 41.378 M -1.64 % | 42.068 M -18.66 % | 51.721 M -3.30 % | 53.489 M -10.99 % | 60.095 M 0.09 % | 60.041 M 387.59 % | 12.314 M -1.11 % | 12.452 M 9.08 % | 11.415 M -5.32 % | 12.056 M 240.30 % | 3.543 M 10.23 % | 3.214 M -1.53 % | 3.264 M -0.88 % | 3.293 M -5.97 % | 3.502 M 3.92 % | 3.370 M -27.42 % | 4.643 M 9.16 % | 4.253 M -4.17 % | 4.438 M 0.26 % | 4.427 M -19.37 % | 5.490 M -1.42 % | 5.569 M -8.97 % | 6.118 M -0.08 % | 6.123 M -4.53 % | 6.413 M -6.09 % | 6.829 M -3.30 % | 7.063 M 0.18 % | 7.050 M -75.22 % | 28.445 M -0.87 % | 28.695 M 276.06 % | 7.630 M -3.08 % | 7.873 M -4.85 % | 8.274 M -1.24 % | 8.377 M -3.46 % | 8.677 M -2.31 % | 8.882 M -5.31 % | 9.380 M -3.27 % | 9.697 M 5.03 % | 9.233 M -5.33 % | 9.753 M 2 619.88 % | 358.581 K -67.44 % | 1.101 M 55.10 % | 709.996 K -28.05 % | 986.831 K -38.48 % | 1.604 M 17.00 % | 1.371 M 10.91 % | 1.236 M 24.24 % | 995.069 K -47.09 % | 1.881 M 58.10 % | 1.190 M -12.56 % | 1.360 M 21.69 % | 1.118 M -37.14 % | 1.778 M 73.72 % | 1.024 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 8.664 B -5.90 % | 9.207 B 4.92 % | 8.775 B 9.86 % | 7.987 B 0.69 % | 7.933 B -6.37 % | 8.473 B 1.14 % | 8.378 B 2.02 % | 8.212 B -0.76 % | 8.275 B -5.32 % | 8.740 B -1.58 % | 8.880 B 24.21 % | 7.149 B 4.91 % | 6.814 B 14.95 % | 5.928 B 16.13 % | 5.105 B 4.03 % | 4.907 B 8.20 % | 4.535 B -0.52 % | 4.559 B 14.61 % | 3.978 B 8.06 % | 3.681 B 4.83 % | 3.511 B -4.74 % | 3.686 B 2.05 % | 3.612 B -3.44 % | 3.741 B 1.43 % | 3.688 B -0.09 % | 3.691 B -1.55 % | 3.750 B -2.87 % | 3.860 B -0.47 % | 3.879 B -0.74 % | 3.908 B 1.60 % | 3.847 B 3.28 % | 3.724 B 2.59 % | 3.630 B -7.68 % | 3.932 B 22.63 % | 3.207 B 8.26 % | 2.962 B -0.61 % | 2.980 B -0.36 % | 2.991 B 1.80 % | 2.938 B 3.20 % | 2.847 B -0.58 % | 2.864 B 36.49 % | 2.098 B 3.04 % | 2.036 B -0.39 % | 2.044 B 0.20 % | 2.040 B 6.13 % | 1.922 B 1.82 % | 1.888 B 3.27 % | 1.828 B 4.86 % | 1.743 B 1.61 % | 1.716 B -6.84 % | 1.842 B -4.25 % | 1.923 B 1.55 % | 1.894 B -2.44 % | 1.942 B 4.77 % | 1.853 B -7.58 % | 2.005 B 4.56 % | 1.918 B 77.24 % | 1.082 B 18.01 % | 916.861 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -695.819 M -203.97 % | 669.273 M 196.39 % | -694.344 M | 0.000 -100.00 % | 1.971 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.639 M 266.67 % | -9.983 M -200.00 % | 9.983 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 67.728 M | 0.000 -100.00 % | 679.180 M 211.06 % | -611.546 M -200.00 % | 611.546 M | 0.000 100.00 % | -1.934 B -247.90 % | 1.308 B 200.00 % | -1.308 B | 0.000 100.00 % | -867.477 M -295.19 % | 444.432 M 200.00 % | -444.432 M | 0.000 100.00 % | -171.487 M -62.18 % | -105.741 M -200.00 % | 105.741 M | 0.000 -100.00 % | 84.997 M 1 458.97 % | 5.452 M 200.00 % | -5.452 M | 0.000 100.00 % | -277.785 M -239.29 % | 199.434 M 200.00 % | -199.434 M | 0.000 100.00 % | -202.191 M 15.91 % | -240.438 M -200.00 % | 240.438 M | 0.000 100.00 % | -218.703 M -657.61 % | -28.867 M -200.00 % | 28.867 M | 0.000 100.00 % | -235.310 M -832.44 % | 32.127 M 200.00 % | -32.127 M | 0.000 100.00 % | -257.173 M -266.63 % | 154.333 M 200.00 % | -154.333 M | 0.000 100.00 % | -5.111 M 93.23 % | -75.533 M -200.00 % | 75.533 M | 0.000 -100.00 % | 120.598 M 232.66 % | -90.905 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -56.731 M | 0.000 -100.00 % | 597.738 M 262.33 % | -368.225 M -200.00 % | 368.225 M | 0.000 100.00 % | -1.481 B -341.27 % | 613.651 M 200.00 % | -613.651 M | 0.000 100.00 % | -439.619 M -454.58 % | 123.981 M 200.00 % | -123.981 M | 0.000 100.00 % | -18.919 M 90.16 % | -192.229 M -200.00 % | 192.229 M | 0.000 -100.00 % | 53.531 M 274.80 % | -30.624 M -200.00 % | 30.624 M | 0.000 100.00 % | -129.536 M -363.67 % | 49.127 M 200.00 % | -49.127 M | 0.000 -100.00 % | 68.985 M 120.07 % | -343.731 M -200.00 % | 343.731 M | 0.000 100.00 % | -292.678 M -951.38 % | 34.377 M 200.00 % | -34.377 M | 0.000 100.00 % | -182.251 M -616.86 % | 35.261 M 200.00 % | -35.261 M | 0.000 100.00 % | -205.573 M -346.90 % | 83.263 M 200.00 % | -83.263 M | 0.000 -100.00 % | 332.722 K 101.04 % | -31.930 M -200.00 % | 31.930 M | 0.000 100.00 % | -5.412 M -112.82 % | 42.202 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 124.459 M | 0.000 -100.00 % | 64.803 M 126.63 % | -243.320 M -200.00 % | 243.320 M | 0.000 100.00 % | -453.731 M -165.36 % | 694.164 M 200.00 % | -694.164 M | 0.000 100.00 % | -485.762 M -238.61 % | 350.443 M 200.00 % | -350.443 M | 0.000 100.00 % | -162.884 M -288.33 % | 86.487 M 200.00 % | -86.487 M | 0.000 -100.00 % | 31.466 M -10.28 % | 35.071 M 200.00 % | -35.071 M | 0.000 100.00 % | -135.639 M -198.43 % | 137.801 M 200.00 % | -137.801 M | 0.000 100.00 % | -118.054 M -210.01 % | 107.311 M 200.00 % | -107.311 M | 0.000 -100.00 % | 52.599 M 198.40 % | -53.456 M -200.00 % | 53.456 M | 0.000 100.00 % | -74.776 M -2 194.73 % | 3.570 M 200.00 % | -3.570 M | 0.000 100.00 % | -53.676 M -175.17 % | 71.410 M 200.00 % | -71.410 M | 0.000 100.00 % | -7.726 M 82.28 % | -43.603 M -200.00 % | 43.603 M | 0.000 -100.00 % | 126.009 M 194.67 % | -133.107 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.216 M 200.00 % | -9.216 M | 0.000 100.00 % | -34.942 M -299.27 % | 17.535 M 200.00 % | -17.535 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.639 M 280.54 % | -9.216 M -200.00 % | 9.216 M | 0.000 -100.00 % | 34.942 M 299.27 % | -17.535 M -200.00 % | 17.535 M | 0.000 -100.00 % | 57.904 M 293.06 % | -29.992 M -200.00 % | 29.992 M | 0.000 -100.00 % | 10.316 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.005 M 200.00 % | -1.005 M | 0.000 100.00 % | -12.610 M -200.83 % | 12.506 M 200.00 % | -12.506 M | 0.000 100.00 % | -153.122 M -3 711.39 % | -4.017 M -200.00 % | 4.017 M | 0.000 -100.00 % | 21.376 M 318.39 % | -9.788 M -200.00 % | 9.788 M | 0.000 -100.00 % | 21.717 M 423.92 % | -6.704 M -200.00 % | 6.704 M | 0.000 -100.00 % | 2.075 M 712.30 % | -338.928 K -200.00 % | 338.928 K | 0.000 -100.00 % | 2.282 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -146.193 M 50.81 % | -297.227 M | 0.000 -100.00 % | 170.172 M 383.73 % | -59.976 M 70.57 % | -203.792 M -130.73 % | 663.110 M 657.77 % | -118.885 M -173.37 % | 162.033 M 566.12 % | -34.762 M 64.89 % | -99.015 M 92.58 % | -1.335 B -201.86 % | 1.311 B 878.53 % | -168.364 M -106.64 % | -81.479 M -17.44 % | -69.381 M 18.48 % | -85.108 M -192.73 % | -29.074 M 18.77 % | -35.793 M 24.07 % | -47.141 M -28.96 % | -36.556 M -169.79 % | -13.550 M -48.51 % | -9.124 M 74.30 % | -35.497 M 14.66 % | -41.593 M -501.93 % | -6.910 M -104.97 % | 139.108 M 715.52 % | -22.600 M -128.84 % | -9.876 M 60.61 % | -25.071 M 74.44 % | -98.096 M -431.10 % | -18.470 M -191.58 % | 20.168 M 487.93 % | -5.199 M 93.39 % | -78.602 M -99.51 % | -39.398 M 4.16 % | -41.107 M -29.32 % | -31.786 M -97.93 % | -16.059 M 65.04 % | -45.931 M 33.36 % | -68.920 M -157.46 % | -26.769 M -7.32 % | -24.943 M 39.03 % | -40.908 M -12.75 % | -36.283 M -231.75 % | -10.937 M 21.51 % | -13.933 M 59.01 % | -33.988 M -56.29 % | -21.746 M -176.64 % | -7.861 M 45.05 % | -14.306 M 64.14 % | -39.892 M 21.75 % | -50.982 M -17.90 % | -43.242 M -43.95 % | -30.040 M 67.35 % | -91.996 M -76.76 % | -52.045 M -44.57 % | -36.000 M -82.50 % | -19.726 M 36.85 % | -31.235 M -6.01 % | -29.464 M -18.23 % | -24.920 M |
| Net cash provided by operating activities | -58.188 M 74.45 % | -227.740 M | 0.000 -100.00 % | 209.815 M 810.67 % | -29.523 M 76.53 % | -125.771 M -116.19 % | 776.695 M 8 259.56 % | -9.519 M -103.85 % | 247.430 M 110.39 % | 117.606 M 18.78 % | 99.015 M 0.40 % | 98.625 M -34.80 % | 151.268 M 278.72 % | -84.640 M -221.67 % | 69.566 M 6.57 % | 65.276 M -61.07 % | 167.674 M 211.12 % | 53.893 M -17.12 % | 65.027 M 201.78 % | 21.548 M -71.06 % | 74.460 M -40.59 % | 125.328 M 2 016.61 % | 5.921 M -94.15 % | 101.286 M 171.56 % | 37.298 M 146.98 % | -79.390 M -295.70 % | 40.566 M 757.73 % | -6.168 M -106.51 % | 94.724 M 1 360.97 % | -7.512 M 92.51 % | -100.299 M -704.79 % | -12.463 M -131.92 % | 39.049 M -69.73 % | 129.001 M 423.05 % | 24.663 M 125.23 % | -97.740 M -1 734.79 % | 5.979 M -60.41 % | 15.104 M 278.49 % | -8.462 M 89.88 % | -83.632 M -179.64 % | 105.006 M 2.70 % | 102.245 M 385.19 % | -35.851 M -49.55 % | -23.973 M -135.84 % | -10.165 M -681.46 % | -1.301 M -104.26 % | 30.510 M 63.92 % | 18.613 M -45.10 % | 33.902 M 331.42 % | -14.650 M -141.97 % | 34.903 M 393.82 % | -11.879 M -114.26 % | 83.299 M -34.56 % | 127.291 M 755.32 % | 14.882 M -82.37 % | 84.426 M 177.29 % | -109.231 M -206.60 % | 102.469 M 0.54 % | 101.923 M 68.17 % | 60.608 M 64.29 % | 36.891 M 240.55 % | -26.248 M |
| Investments in property plant and equipment | -16.303 M 19.90 % | -20.353 M 41.24 % | -34.638 M 48.33 % | -67.037 M 2.07 % | -68.451 M -71.62 % | -39.885 M 72.13 % | -143.136 M -357.45 % | 55.598 M 146.86 % | -118.653 M 37.44 % | -189.657 M 13.63 % | -219.576 M -97.67 % | -111.083 M -67.51 % | -66.316 M 22.77 % | -85.873 M 5.63 % | -90.995 M 28.98 % | -128.116 M -154.40 % | -50.361 M 31.58 % | -73.602 M -64.35 % | -44.783 M -147.80 % | -18.072 M 49.21 % | -35.582 M 26.08 % | -48.137 M 17.69 % | -58.481 M -46.75 % | -39.851 M -40.01 % | -28.463 M 47.50 % | -54.218 M -67.74 % | -32.322 M -26.22 % | -25.608 M -24.93 % | -20.498 M 37.03 % | -32.550 M 41.37 % | -55.515 M -6.65 % | -52.056 M -114.35 % | -24.286 M 20.59 % | -30.583 M -84.86 % | -16.544 M -0.36 % | -16.485 M -71.57 % | -9.608 M 50.17 % | -19.280 M -43.04 % | -13.478 M 15.37 % | -15.927 M 41.06 % | -27.021 M 42.06 % | -46.634 M -8.69 % | -42.905 M 36.99 % | -68.095 M -35.57 % | -50.227 M 6.68 % | -53.823 M -168.29 % | -20.061 M -30.71 % | -15.348 M -25.26 % | -12.254 M -61.62 % | -7.582 M 52.57 % | -15.985 M -1 927.50 % | -788.400 K 72.82 % | -2.901 M 68.58 % | -9.233 M 69.54 % | -30.309 M -325.48 % | -7.124 M 68.35 % | -22.504 M -110.28 % | -10.702 M -30.54 % | -8.198 M -39.16 % | -5.891 M 88.42 % | -50.875 M -957.83 % | -4.809 M |
| Acquisitions net | 456.000 | 0.000 | 0.000 -100.00 % | 3.018 M 123.19 % | 1.352 M 1 565.73 % | 81.186 K 14.64 % | 70.817 K -9.84 % | 78.544 K -81.05 % | 414.517 K 2 081.67 % | 19.000 K -96.68 % | 571.731 K -70.10 % | 1.912 M 4 331.22 % | 43.155 K -90.59 % | 458.629 K -82.55 % | 2.628 M 156.78 % | 1.024 M 822.97 % | 110.904 K 1 173.73 % | 8.707 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.054 K | 0.000 -100.00 % | 35.069 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -94.031 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -398.000 M -506 627.12 % | -78.543 K 81.05 % | -414.517 K -2 081.64 % | -19.000 K 100.00 % | -635.000 M -33 106.18 % | -1.912 M -4 331.22 % | -43.155 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.900 M | 0.000 100.00 % | -9.900 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -126.613 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 345.000 M 3 982.84 % | 8.450 M 83.93 % | 4.594 M -45.62 % | 8.449 M -24.95 % | 11.258 M -2.33 % | 11.527 M 501.26 % | -2.873 M -116.69 % | 17.212 M 423.06 % | 3.291 M -56.58 % | 7.578 M 220.15 % | 2.367 M -67.59 % | 7.302 M 299.24 % | -3.665 M -225.67 % | 2.917 M -77.34 % | 12.874 M 317.61 % | 3.083 M -44.86 % | 5.591 M 128.98 % | 2.442 M 52.31 % | 1.603 M -63.63 % | 4.408 M -48.25 % | 8.518 M 73.47 % | 4.910 M -64.95 % | 14.007 M 78.77 % | 7.835 M -57.73 % | 18.536 M 203.84 % | 6.100 M -43.72 % | 10.840 M 58.26 % | 6.849 M -68.37 % | 21.652 M 451.69 % | 3.925 M -80.98 % | 20.636 M 285.11 % | 5.358 M -26.42 % | 7.283 M 267.18 % | 1.983 M 93.96 % | 1.023 M -72.62 % | 3.735 M -31.81 % | 5.477 M 284.61 % | 1.424 M -40.61 % | 2.398 M -36.01 % | 3.747 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -170.000 M -205.23 % | 161.550 M 1 607.75 % | 9.460 M -64.37 % | 26.551 M -53.42 % | 57.000 M -13.64 % | 66.000 M 156.35 % | -117.130 M -16.06 % | -100.921 M 80.20 % | -509.585 M -169.33 % | 735.019 M 563.34 % | -158.636 M -287.69 % | -40.918 M 43.14 % | -71.957 M -127.63 % | 260.459 M 274.34 % | -149.398 M -329.76 % | 65.024 M -59.13 % | 159.111 M -46.60 % | 297.988 M 186.15 % | -345.913 M -2 726.62 % | 13.170 M -79.75 % | 65.033 M 13.09 % | 57.504 M 85.63 % | 30.978 M 217.87 % | 9.745 M -92.63 % | 132.181 M 176.50 % | 47.806 M 1 269.43 % | -4.088 M 96.44 % | -114.779 M -258.10 % | 72.597 M -71.85 % | 257.915 M 177.10 % | 93.075 M -29.64 % | 132.279 M 123.43 % | -564.508 M -78.17 % | -316.828 M -53.11 % | -206.933 M -168.13 % | 303.736 M 1 542.21 % | -21.061 M 83.59 % | -128.356 M -76.74 % | -72.624 M -136.95 % | 196.561 M 218.69 % | -165.613 M -23.29 % | -134.330 M -590.76 % | -19.447 M -370.91 % | 7.178 M -31.76 % | 10.520 M 441.87 % | 1.941 M -58.68 % | 4.699 M -1.73 % | 4.781 M -61.89 % | 12.547 M 926.79 % | 1.222 M -53.54 % | 2.630 M -37.81 % | 4.229 M 121.84 % | -19.365 M -109.74 % | -9.233 M -263.34 % | 5.653 M 179.35 % | -7.124 M -285 040.58 % | 2.500 K 100.02 % | -10.702 M -1 597 395.25 % | 670.000 100.01 % | -5.891 M -73 372.31 % | 8.040 K 100.17 % | -4.809 M |
| Net cash used for investing activites | 158.698 M 6.05 % | 149.647 M 826.99 % | -20.584 M 29.07 % | -29.019 M -2 603.27 % | 1.159 M -95.57 % | 26.196 M 103.96 % | -661.068 M -2 251.55 % | -28.112 M 95.50 % | -624.948 M -213.02 % | 552.940 M 154.73 % | -1.010 B -598.19 % | -144.698 M -1.94 % | -141.938 M -179.96 % | 177.502 M 178.02 % | -227.518 M -279.13 % | -60.010 M -152.48 % | 114.341 M -49.59 % | 226.827 M 158.30 % | -389.093 M -78 561.45 % | -494.642 K -101.30 % | 37.969 M 165.93 % | 14.278 M 205.79 % | -13.496 M 39.40 % | -22.271 M -118.22 % | 122.254 M 39 344.23 % | -311.522 K 98.78 % | -25.570 M 80.85 % | -133.538 M -281.06 % | 73.752 M -67.83 % | 229.289 M 294.00 % | 58.196 M -23.11 % | 75.682 M 113.01 % | -581.511 M -63.67 % | -355.292 M -59.71 % | -222.454 M -176.45 % | 290.986 M 1 255.08 % | -25.192 M 82.77 % | -146.212 M -74.68 % | -83.704 M -145.40 % | 184.381 M 195.72 % | -192.635 M 37.37 % | -307.576 M -393.29 % | -62.352 M -2.36 % | -60.916 M -53.41 % | -39.707 M 23.47 % | -51.882 M -237.72 % | -15.363 M -45.38 % | -10.567 M -3 703.55 % | 293.239 K 104.61 % | -6.360 M 52.38 % | -13.355 M -488.18 % | 3.440 M 115.45 % | -22.266 M -141.15 % | -9.233 M 62.55 % | -24.656 M -246.13 % | -7.124 M 68.34 % | -22.501 M -110.26 % | -10.702 M -30.55 % | -8.197 M -39.15 % | -5.891 M 88.42 % | -50.867 M -957.66 % | -4.809 M |
| Debt repayment | 0.000 | 0.000 100.00 % | -75.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.383 B 11 976.49 % | -11.646 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.500 M 60.71 % | -14.000 M -566.67 % | 3.000 M | 0.000 -100.00 % | 2.500 M -82.14 % | 14.000 M 125.57 % | -54.755 M -53.36 % | -35.703 M -192.29 % | 38.686 M 222.72 % | -31.523 M -284.16 % | 17.117 M -14.42 % | 20.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.685 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -58.125 M -933.33 % | -5.625 M 0.00 % | -5.625 M 0.00 % | -5.625 M | 0.000 100.00 % | -20.000 M | 0.000 -100.00 % | 15.000 M 130.00 % | -50.000 M | 0.000 | 0.000 100.00 % | -10.000 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 -100.00 % | 36.762 M 200.00 % | -36.762 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -59.632 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 100.00 % | -5.718 M -3 239.09 % | -171.250 K 99.90 % | -163.803 M -29 355.07 % | -556.111 K 85.57 % | -3.854 M -585.45 % | -562.222 K 99.66 % | -164.547 M -33 453.38 % | -490.403 K 66.99 % | -1.486 M -12.56 % | -1.320 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -164.043 M | 0.000 | 0.000 | 0.000 100.00 % | -160.072 M -107 563.88 % | -148.678 K 97.16 % | -5.238 M -10.06 % | -4.759 M -385.28 % | -980.751 K -1 058.83 % | -84.633 K 66.93 % | -255.888 K 53.64 % | -551.929 K 99.45 % | -100.590 M -19 378.83 % | -516.405 K 30.72 % | -745.412 K -550.04 % | -114.671 K 99.93 % | -167.484 M -38 889.35 % | -429.563 K 1.10 % | -434.335 K -26.35 % | -343.765 K 98.87 % | -30.304 M | 0.000 100.00 % | -616.156 K 43.88 % | -1.098 M 96.90 % | -35.380 M | 0.000 | 0.000 | 0.000 100.00 % | -12.000 M | 0.000 100.00 % | -15.928 K 0.57 % | -16.019 K 99.96 % | -36.032 M | 0.000 100.00 % | -176.807 K 66.11 % | -521.774 K 99.36 % | -81.715 M -11 766.06 % | -688.641 K 58.45 % | -1.657 M -106.57 % | -802.231 K 56.51 % | -1.844 M -292.80 % | -469.573 K 80.09 % | -2.359 M -24.05 % | -1.902 M 12.55 % | -2.174 M -50.17 % | -1.448 M |
| Other financing activites | -132.824 M -621.80 % | 25.455 M 164.32 % | -39.576 M -12.55 % | -35.163 M -8 306.14 % | 428.494 K 101.59 % | -26.907 M -121.13 % | 127.349 M 176.88 % | -165.643 M -81.37 % | -91.330 M -312.57 % | -22.137 M -164.93 % | 34.094 M 149.74 % | -68.550 M -140.88 % | 167.690 M 322.07 % | -75.513 M -193.11 % | 81.098 M 435.76 % | -24.154 M 87.54 % | -193.864 M -229.82 % | -58.779 M -259.97 % | 36.743 M 2 786.33 % | 1.273 M -97.05 % | 43.172 M 302.56 % | -21.314 M 72.06 % | -76.282 M -1 609.68 % | -4.462 M 92.94 % | -63.162 M -67.70 % | -37.665 M -243.71 % | 26.208 M -52.68 % | 55.389 M 177.23 % | -71.722 M -431.79 % | 21.617 M 193.20 % | -23.195 M 51.70 % | -48.025 M -417.20 % | -9.285 M -101.34 % | 695.447 M 5 180.92 % | -13.687 M -138.94 % | 35.148 M -18.03 % | 42.878 M 286.54 % | -22.986 M 19.51 % | -28.557 M -296.62 % | 14.524 M -75.04 % | 58.186 M -39.12 % | 95.578 M 2 203.02 % | 4.150 M -15.41 % | 4.906 M 120.40 % | -24.054 M -1 885.39 % | 1.347 M 115.88 % | -8.482 M -554.35 % | -1.296 M 96.85 % | -41.127 M -666.00 % | 7.266 M -90.97 % | 80.502 M 5 036.27 % | 1.567 M 104.42 % | -35.438 M -22 968.91 % | -153.619 K 98.80 % | -12.756 M -1 112.52 % | -1.052 M -100.13 % | 786.459 M | 0.000 | 0.000 | 0.000 100.00 % | -360.000 K 76.00 % | -1.500 M |
| Net cash used provided by financing activities | -132.824 M -621.80 % | 25.455 M 121.16 % | -120.294 M -240.45 % | -35.334 M 78.37 % | -163.374 M -494.88 % | -27.463 M -122.24 % | 123.495 M 173.72 % | -167.525 M 34.53 % | -255.877 M -1 030.82 % | -22.627 M -101.60 % | 1.417 B 1 838.60 % | -81.516 M -148.61 % | 167.690 M 322.07 % | -75.513 M -193.11 % | 81.098 M 435.76 % | -24.154 M 87.54 % | -193.864 M -229.82 % | -58.779 M -259.97 % | 36.743 M 2 786.33 % | 1.273 M 101.04 % | -122.400 M -245.16 % | -35.462 M 53.56 % | -76.370 M -1 611.65 % | -4.462 M 92.76 % | -61.643 M -159.55 % | -23.749 M 17.54 % | -28.803 M -250.53 % | 19.134 M 114.32 % | -133.626 M -1 182.12 % | -10.422 M -52.75 % | -6.823 M 75.75 % | -28.139 M 84.08 % | -176.769 M -125.43 % | 695.017 M 5 021.61 % | -14.122 M -129.12 % | 48.489 M 13.09 % | 42.878 M 286.54 % | -22.986 M 21.21 % | -29.174 M -317.29 % | 13.426 M -76.93 % | 58.186 M -39.12 % | 95.578 M 2 203.02 % | 4.150 M -15.41 % | 4.906 M 120.40 % | -24.054 M -1 885.39 % | 1.347 M 115.91 % | -8.466 M -561.30 % | -1.280 M 96.89 % | -41.127 M -666.00 % | 7.266 M -67.78 % | 22.553 M 592.49 % | -4.579 M 96.27 % | -122.778 M -1 798.45 % | -6.467 M 55.13 % | -14.414 M 34.05 % | -21.854 M -102.79 % | 784.614 M 5 299.80 % | 14.530 M 127.75 % | -52.359 M -2 653.52 % | -1.902 M 24.97 % | -2.534 M 80.43 % | -12.948 M |
| Effect of forex changes on cash | -96.951 M -260.09 % | 60.562 M 5 679.07 % | -1.086 M -86.47 % | -582.148 K -110.33 % | 5.637 M 71.06 % | 3.295 M -52.04 % | 6.871 M 766.92 % | -1.030 M 83.29 % | -6.168 M -94.73 % | -3.167 M -300.05 % | 1.583 M 118.03 % | -8.780 M -265.81 % | 5.295 M 3 277.54 % | 156.771 K 102.12 % | -7.406 M -635.47 % | -1.007 M 48.01 % | -1.937 M -261.25 % | 1.201 M 125.93 % | -4.633 M -70.98 % | -2.710 M -504.39 % | 670.015 K -64.26 % | 1.875 M 264.58 % | -1.139 M -243.39 % | 794.340 K -32.78 % | 1.182 M 155.22 % | -2.140 M -61.62 % | -1.324 M -1 069.71 % | 136.523 K -95.47 % | 3.017 M 153.91 % | -5.596 M -43.02 % | -3.913 M -3 056.89 % | 132.327 K 112.47 % | -1.061 M -102.41 % | -524.256 K -118.75 % | 2.796 M 1 245.53 % | -244.063 K -118.71 % | 1.304 M 2 433.56 % | 51.481 K -96.39 % | 1.426 M 20.44 % | 1.184 M -33.24 % | 1.774 M 173.61 % | -2.410 M -77.98 % | -1.354 M 35.75 % | -2.107 M -1 044.70 % | 223.064 K -75.07 % | 894.934 K 93.77 % | 461.864 K 436.66 % | 86.062 K 117.50 % | -491.690 K 47.45 % | -935.699 K 34.51 % | -1.429 M -159.49 % | 2.402 M 144.13 % | -5.442 M -402.28 % | 1.800 M 182.29 % | -2.188 M 10.09 % | -2.433 M -637.44 % | -329.993 K -184.33 % | 391.293 K 143.45 % | -900.554 K -316.56 % | 415.842 K 182.84 % | -501.987 K -68.42 % | -298.065 K |
| Net change in cash | -129.265 M -1 731.28 % | 7.924 M -95.13 % | 162.729 M 12.32 % | 144.880 M 173.41 % | -197.359 M -6.98 % | -184.478 M -254.22 % | 119.620 M 158.02 % | -206.186 M 67.76 % | -639.562 M -384.43 % | 224.854 M -58.15 % | 537.227 M 370.26 % | -198.783 M -209.03 % | 182.315 M 941.47 % | 17.506 M 120.78 % | -84.261 M -323.55 % | -19.894 M -123.08 % | 86.214 M -61.36 % | 223.143 M 176.43 % | -291.956 M -1 588.30 % | 19.617 M 310.90 % | -9.302 M -108.77 % | 106.018 M 224.60 % | -85.083 M -212.92 % | 75.347 M -23.96 % | 99.091 M 193.84 % | -105.591 M -597.88 % | -15.130 M 87.44 % | -120.435 M -418.05 % | 37.866 M -81.60 % | 205.759 M 489.40 % | -52.840 M -250.06 % | 35.212 M 104.89 % | -720.292 M -253.84 % | 468.201 M 323.89 % | -209.117 M -186.59 % | 241.491 M 867.16 % | 24.969 M 116.21 % | -154.042 M -28.46 % | -119.914 M -203.95 % | 115.360 M 516.93 % | -27.669 M 75.33 % | -112.163 M -17.56 % | -95.407 M -16.22 % | -82.090 M -11.38 % | -73.703 M -44.68 % | -50.940 M -813.18 % | 7.143 M 4.24 % | 6.852 M 192.30 % | -7.424 M 49.43 % | -14.679 M -134.40 % | 42.673 M 501.94 % | -10.617 M 84.20 % | -67.188 M -159.25 % | 113.391 M 529.91 % | -26.376 M -149.75 % | 53.015 M -91.88 % | 652.552 M 511.64 % | 106.689 M 163.65 % | 40.467 M -23.98 % | 53.231 M 412.90 % | -17.012 M 61.60 % | -44.303 M |
| Cash at beginning of period | 983.692 M 89.88 % | 518.069 M 45.80 % | 355.340 M 68.84 % | 210.461 M -48.39 % | 407.820 M -59.36 % | 1.003 B 13.54 % | 883.766 M 79.72 % | 491.756 M -56.53 % | 1.131 B 24.81 % | 906.464 M 145.50 % | 369.237 M -35.00 % | 568.021 M 47.27 % | 385.706 M 4.75 % | 368.200 M -18.62 % | 452.462 M -4.21 % | 472.356 M 22.33 % | 386.142 M 136.90 % | 162.999 M -64.17 % | 454.954 M 4.51 % | 435.338 M -2.09 % | 444.639 M 31.31 % | 338.621 M -20.08 % | 423.705 M 21.63 % | 348.358 M 39.75 % | 249.267 M -29.76 % | 354.858 M -4.09 % | 369.989 M -24.56 % | 490.424 M 8.37 % | 452.558 M 83.37 % | 246.799 M -13.39 % | 284.940 M 14.10 % | 249.728 M -74.26 % | 970.021 M 93.30 % | 501.819 M -29.41 % | 710.936 M 51.44 % | 469.445 M 5.62 % | 444.476 M -25.74 % | 598.518 M -16.69 % | 718.432 M 19.13 % | 603.072 M -4.39 % | 630.741 M -15.10 % | 742.905 M -11.38 % | 838.311 M -8.92 % | 920.401 M -7.41 % | 994.104 M -4.87 % | 1.045 B 0.69 % | 1.038 B 0.66 % | 1.031 B -0.71 % | 1.038 B -1.39 % | 1.053 B 4.22 % | 1.010 B -1.04 % | 1.021 B -6.17 % | 1.088 B 11.63 % | 974.893 M -0.55 % | 980.253 M 5.72 % | 927.238 M 237.56 % | 274.686 M 63.51 % | 167.997 M 31.73 % | 127.531 M 71.64 % | 74.299 M -18.63 % | 91.312 M -32.67 % | 135.615 M |
| Cash at end of period | 854.427 M 80.90 % | 472.332 M -8.83 % | 518.069 M 45.80 % | 355.340 M 68.84 % | 210.461 M -74.30 % | 818.908 M -18.39 % | 1.003 B 251.36 % | 285.570 M -41.93 % | 491.756 M -56.53 % | 1.131 B 24.81 % | 906.464 M 145.50 % | 369.237 M -35.00 % | 568.021 M 47.27 % | 385.706 M 4.75 % | 368.200 M -18.62 % | 452.462 M -4.21 % | 472.356 M 22.33 % | 386.142 M 136.90 % | 162.999 M -64.17 % | 454.954 M 4.51 % | 435.338 M -2.09 % | 444.639 M 31.31 % | 338.621 M -20.08 % | 423.705 M 21.63 % | 348.358 M 39.75 % | 249.267 M -29.76 % | 354.859 M -4.09 % | 369.989 M -24.56 % | 490.424 M 8.37 % | 452.558 M 94.98 % | 232.101 M -18.54 % | 284.940 M 14.10 % | 249.728 M -74.26 % | 970.021 M 93.30 % | 501.819 M -29.41 % | 710.936 M 51.44 % | 469.445 M 5.62 % | 444.476 M -25.74 % | 598.518 M -16.69 % | 718.432 M 19.13 % | 603.072 M -4.39 % | 630.741 M -15.10 % | 742.905 M -11.38 % | 838.311 M -8.92 % | 920.401 M -7.41 % | 994.104 M -4.87 % | 1.045 B 0.69 % | 1.038 B 0.66 % | 1.031 B -0.71 % | 1.038 B -1.39 % | 1.053 B 4.22 % | 1.010 B -1.04 % | 1.021 B -6.17 % | 1.088 B 14.09 % | 953.878 M -2.69 % | 980.253 M 5.72 % | 927.238 M 237.56 % | 274.686 M 63.51 % | 167.997 M 31.73 % | 127.531 M 71.64 % | 74.299 M -18.63 % | 91.312 M |
| Operating cash flow | -58.188 M 74.45 % | -227.740 M | 0.000 -100.00 % | 209.815 M 810.67 % | -29.523 M 76.53 % | -125.771 M -116.19 % | 776.695 M 8 259.56 % | -9.519 M -103.85 % | 247.430 M 110.39 % | 117.606 M 18.78 % | 99.015 M 0.40 % | 98.625 M -34.80 % | 151.268 M 278.72 % | -84.640 M -221.67 % | 69.566 M 6.57 % | 65.276 M -61.07 % | 167.674 M 211.12 % | 53.893 M -17.12 % | 65.027 M 201.78 % | 21.548 M -71.06 % | 74.460 M -40.59 % | 125.328 M 2 016.61 % | 5.921 M -94.15 % | 101.286 M 171.56 % | 37.298 M 146.98 % | -79.390 M -295.70 % | 40.566 M 757.73 % | -6.168 M -106.51 % | 94.724 M 1 360.97 % | -7.512 M 92.51 % | -100.299 M -704.79 % | -12.463 M -131.92 % | 39.049 M -69.73 % | 129.001 M 423.05 % | 24.663 M 125.23 % | -97.740 M -1 734.79 % | 5.979 M -60.41 % | 15.104 M 278.49 % | -8.462 M 89.88 % | -83.632 M -179.64 % | 105.006 M 2.70 % | 102.245 M 385.19 % | -35.851 M -49.55 % | -23.973 M -135.84 % | -10.165 M -681.46 % | -1.301 M -104.26 % | 30.510 M 63.92 % | 18.613 M -45.10 % | 33.902 M 331.42 % | -14.650 M -141.97 % | 34.903 M 393.82 % | -11.879 M -114.26 % | 83.299 M -34.56 % | 127.291 M 755.32 % | 14.882 M -82.37 % | 84.426 M 177.29 % | -109.231 M -206.60 % | 102.469 M 0.54 % | 101.923 M 68.17 % | 60.608 M 64.29 % | 36.891 M 240.55 % | -26.248 M |
| Capital expenditure | -16.303 M 19.90 % | -20.353 M 41.24 % | -34.638 M 48.33 % | -67.037 M 2.07 % | -68.451 M -71.62 % | -39.885 M 72.13 % | -143.136 M -357.45 % | 55.598 M 146.86 % | -118.653 M 37.44 % | -189.657 M 13.63 % | -219.576 M -97.67 % | -111.083 M -67.51 % | -66.316 M 22.77 % | -85.873 M 5.63 % | -90.995 M 28.98 % | -128.116 M -154.40 % | -50.361 M 31.58 % | -73.602 M -64.35 % | -44.783 M -147.80 % | -18.072 M 49.21 % | -35.582 M 26.08 % | -48.137 M 17.69 % | -58.481 M -46.75 % | -39.851 M -40.01 % | -28.463 M 47.50 % | -54.218 M -67.74 % | -32.322 M -26.22 % | -25.608 M -24.93 % | -20.498 M 37.03 % | -32.550 M 41.37 % | -55.515 M -6.65 % | -52.056 M -114.35 % | -24.286 M 20.59 % | -30.583 M -84.86 % | -16.544 M -0.36 % | -16.485 M -71.57 % | -9.608 M 50.17 % | -19.280 M -43.04 % | -13.478 M 15.37 % | -15.927 M 41.06 % | -27.021 M 42.06 % | -46.634 M -8.69 % | -42.905 M 36.99 % | -68.095 M -35.57 % | -50.227 M 6.68 % | -53.823 M -168.29 % | -20.061 M -30.71 % | -15.348 M -25.26 % | -12.254 M -61.62 % | -7.582 M 52.57 % | -15.985 M -1 927.50 % | -788.400 K 72.82 % | -2.901 M 68.58 % | -9.233 M 69.54 % | -30.309 M -325.48 % | -7.124 M 68.35 % | -22.504 M -110.28 % | -10.702 M -30.54 % | -8.198 M -39.16 % | -5.891 M 88.42 % | -50.875 M -957.83 % | -4.809 M |
| Free CashFlow | -74.490 M 70.96 % | -256.543 M -195.00 % | 270.055 M 101.04 % | 134.329 M 237.11 % | -97.974 M 40.86 % | -165.656 M -126.15 % | 633.559 M 1 274.94 % | 46.079 M -64.22 % | 128.777 M 278.73 % | -72.051 M 40.24 % | -120.561 M -867.77 % | -12.458 M -114.66 % | 84.952 M 149.82 % | -170.513 M -695.73 % | -21.428 M 65.90 % | -62.840 M -153.57 % | 117.313 M 695.23 % | -19.709 M -197.36 % | 20.244 M 482.45 % | 3.476 M -91.06 % | 38.878 M -49.63 % | 77.191 M 246.86 % | -52.560 M -185.55 % | 61.434 M 595.34 % | 8.835 M 106.61 % | -133.608 M -1 720.56 % | 8.245 M 125.95 % | -31.776 M -142.81 % | 74.226 M 285.28 % | -40.062 M 74.29 % | -155.815 M -141.50 % | -64.519 M -537.02 % | 14.763 M -85.00 % | 98.418 M 1 112.21 % | 8.119 M 107.11 % | -114.225 M -3 047.40 % | -3.629 M 13.09 % | -4.176 M 80.97 % | -21.940 M 77.96 % | -99.558 M -227.66 % | 77.984 M 40.23 % | 55.611 M 170.61 % | -78.756 M 14.46 % | -92.067 M -52.45 % | -60.392 M -9.56 % | -55.124 M -627.58 % | 10.448 M 220.03 % | 3.265 M -84.92 % | 21.649 M 197.38 % | -22.231 M -217.51 % | 18.918 M 249.34 % | -12.668 M -115.76 % | 80.398 M -31.90 % | 118.058 M 865.26 % | -15.427 M -119.96 % | 77.303 M 158.68 % | -131.735 M -243.55 % | 91.767 M -2.09 % | 93.725 M 71.29 % | 54.717 M 491.29 % | -13.984 M 54.97 % | -31.057 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 |