Computer Engineering & Consulting, Ltd. 9692.T
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56.208 B 5.81 % | 53.124 B 10.20 % | 48.206 B 6.60 % | 45.221 B -5.80 % | 48.003 B -7.45 % | 51.869 B 3.73 % | 50.006 B 8.72 % | 45.995 B 4.59 % | 43.976 B 2.87 % | 42.751 B 2.18 % | 41.839 B 2.24 % | 40.923 B 3.20 % | 39.653 B -2.12 % | 40.514 B -0.91 % | 40.888 B -4.75 % | 42.926 B -20.95 % | 54.305 B |
| Net income | 4.040 B -11.05 % | 4.542 B -12.31 % | 5.179 B 70.42 % | 3.039 B -24.70 % | 4.036 B 10.92 % | 3.639 B 7.02 % | 3.400 B 30.52 % | 2.605 B -0.29 % | 2.612 B 102.60 % | 1.289 B -26.82 % | 1.762 B 57.28 % | 1.120 B -11.60 % | 1.267 B 197.49 % | -1.300 B -459.63 % | 361.510 M 125.95 % | -1.393 B -265.50 % | 841.837 M |
| Income before tax | 5.795 B -9.35 % | 6.393 B -4.23 % | 6.676 B 52.66 % | 4.373 B -22.32 % | 5.630 B 7.96 % | 5.215 B 3.44 % | 5.041 B 30.71 % | 3.857 B 14.30 % | 3.374 B 106.78 % | 1.632 B -44.79 % | 2.956 B 68.15 % | 1.758 B 21.19 % | 1.450 B 265.66 % | 396.643 M -67.25 % | 1.211 B 171.64 % | -1.691 B -191.23 % | 1.853 B |
| Income before tax ratio | 0.10 -14.33 % | 0.12 -13.10 % | 0.14 43.20 % | 0.10 -17.54 % | 0.12 16.66 % | 0.10 -0.28 % | 0.10 20.23 % | 0.08 9.28 % | 0.08 101.01 % | 0.04 -45.97 % | 0.07 64.47 % | 0.04 17.43 % | 0.04 273.60 % | 0.01 -66.95 % | 0.03 175.21 % | -0.04 -215.41 % | 0.03 |
| EBITDA | 6.620 B -6.35 % | 7.069 B -4.99 % | 7.440 B 47.05 % | 5.059 B -19.96 % | 6.321 B 5.77 % | 5.976 B 13.30 % | 5.274 B 13.11 % | 4.663 B 11.71 % | 4.174 B 67.86 % | 2.487 B -46.23 % | 4.625 B 34.85 % | 3.430 B 9.40 % | 3.135 B 41.37 % | 2.217 B -30.03 % | 3.169 B 286.25 % | 820.456 M -71.46 % | 2.875 B |
| Net income ratio | 0.07 -15.93 % | 0.09 -20.43 % | 0.11 59.86 % | 0.07 -20.07 % | 0.08 19.85 % | 0.07 3.18 % | 0.07 20.05 % | 0.06 -4.66 % | 0.06 96.95 % | 0.03 -28.39 % | 0.04 53.84 % | 0.03 -14.35 % | 0.03 199.60 % | -0.03 -462.95 % | 0.01 127.24 % | -0.03 -309.37 % | 0.02 |
| Ratio EBITDA | 0.12 -11.49 % | 0.13 -13.78 % | 0.15 37.94 % | 0.11 -15.03 % | 0.13 14.29 % | 0.12 9.23 % | 0.11 4.04 % | 0.10 6.81 % | 0.09 63.18 % | 0.06 -47.38 % | 0.11 31.90 % | 0.08 6.01 % | 0.08 44.44 % | 0.05 -29.38 % | 0.08 305.51 % | 0.02 -63.89 % | 0.05 |
| Gross profit ratio | 0.27 2.89 % | 0.27 13.09 % | 0.23 -2.16 % | 0.24 0.21 % | 0.24 -0.55 % | 0.24 6.05 % | 0.23 5.90 % | 0.21 0.11 % | 0.21 -1.75 % | 0.22 4.45 % | 0.21 6.58 % | 0.20 -0.54 % | 0.20 13.18 % | 0.17 -4.01 % | 0.18 13.08 % | 0.16 -17.95 % | 0.20 |
| Weighted average shs out dil | 33.044 M -1.77 % | 33.641 M -1.63 % | 34.199 M -3.01 % | 35.261 M 0.04 % | 35.246 M 0.09 % | 35.216 M 0.05 % | 35.199 M 0.07 % | 35.174 M 0.10 % | 35.140 M 0.14 % | 35.092 M 0.18 % | 35.029 M 0.24 % | 34.946 M 0.25 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M |
| Weighted average shs out | 33.012 M -1.76 % | 33.605 M -1.40 % | 34.081 M -2.61 % | 34.993 M 0.02 % | 34.986 M 0.18 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.02 % | 34.917 M 0.10 % | 34.882 M 0.07 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M |
| EPS diluted | 122.26 -9.44 % | 135.00 -10.86 % | 151.45 75.72 % | 86.19 -24.74 % | 114.52 10.83 % | 103.33 6.97 % | 96.60 30.43 % | 74.06 -0.39 % | 74.35 102.37 % | 36.74 -26.97 % | 50.31 56.92 % | 32.06 -11.83 % | 36.36 197.48 % | -37.30 -459.69 % | 10.37 125.94 % | -39.97 -265.51 % | 24.15 |
| Earnings per share | 122.39 -9.44 % | 135.15 -11.07 % | 151.97 74.98 % | 86.85 -24.72 % | 115.37 10.73 % | 104.19 7.02 % | 97.36 30.53 % | 74.59 -0.29 % | 74.81 102.57 % | 36.93 -26.90 % | 50.52 57.19 % | 32.14 -11.61 % | 36.36 197.48 % | -37.30 -459.69 % | 10.37 125.94 % | -39.97 -265.51 % | 24.15 |
| Gross profit | 15.345 B 8.86 % | 14.096 B 24.63 % | 11.311 B 4.29 % | 10.845 B -5.60 % | 11.488 B -7.96 % | 12.482 B 10.00 % | 11.347 B 15.13 % | 9.855 B 4.71 % | 9.412 B 1.06 % | 9.313 B 6.72 % | 8.726 B 8.96 % | 8.008 B 2.64 % | 7.802 B 10.78 % | 7.043 B -4.89 % | 7.405 B 7.71 % | 6.875 B -35.14 % | 10.600 B |
| Income tax expense | 1.755 B -5.23 % | 1.852 B 23.77 % | 1.496 B 12.18 % | 1.334 B -16.30 % | 1.593 B 1.13 % | 1.576 B -1.86 % | 1.605 B 38.51 % | 1.159 B 71.30 % | 676.647 M 168.39 % | 252.115 M -77.71 % | 1.131 B 89.10 % | 598.101 M 240.38 % | 175.717 M -89.41 % | 1.659 B 100.75 % | 826.308 M 393.71 % | -281.336 M -129.24 % | 962.040 M |
| Cost of revenue | 40.863 B 4.70 % | 39.028 B 5.78 % | 36.896 B 7.33 % | 34.376 B -5.86 % | 36.515 B -7.29 % | 39.387 B 1.88 % | 38.659 B 6.97 % | 36.140 B 4.56 % | 34.564 B 3.37 % | 33.438 B 0.98 % | 33.112 B 0.60 % | 32.915 B 3.34 % | 31.851 B -4.84 % | 33.471 B -0.04 % | 33.483 B -7.12 % | 36.051 B -17.51 % | 43.704 B |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.548 B 2.89 % | 6.364 B 4.22 % | 6.107 B 0.10 % | 6.101 B 0.71 % | 6.058 B 3.52 % | 5.852 B -3.30 % | 6.051 B -0.48 % | 6.080 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 expenses | -425.000 M -152 977.70 % | 278.000 K -91.21 % | 3.162 M 518.79 % | 511.000 K -1.92 % | 521.000 K 100.29 % | -179.000 M -854.57 % | 23.722 M 18.10 % | 20.087 M -55.29 % | 44.929 M 20.20 % | 37.377 M -13.27 % | 43.094 M | 0.000 | 0.000 -100.00 % | 177.988 M -21.37 % | 226.348 M 94.93 % | 116.119 M 19.58 % | 97.102 M |
| Operating expenses | 8.649 B 11.83 % | 7.734 B 11.50 % | 6.936 B 4.49 % | 6.638 B 3.08 % | 6.440 B -1.65 % | 6.548 B 2.89 % | 6.364 B 4.22 % | 6.107 B 0.10 % | 6.101 B 0.71 % | 6.058 B 3.52 % | 5.852 B -3.30 % | 6.051 B -0.48 % | 6.080 B -1.95 % | 6.201 B 0.10 % | 6.195 B -17.35 % | 7.495 B -3.98 % | 7.806 B |
| Cost and expenses | 49.512 B 5.88 % | 46.762 B 6.69 % | 43.832 B 6.87 % | 41.014 B -4.52 % | 42.955 B -6.49 % | 45.935 B 2.02 % | 45.023 B 6.57 % | 42.246 B 3.89 % | 40.665 B 2.96 % | 39.496 B 1.36 % | 38.964 B -0.01 % | 38.966 B 2.73 % | 37.931 B -4.39 % | 39.672 B -0.01 % | 39.678 B -8.88 % | 43.546 B -15.46 % | 51.510 B |
| Research and development expenses | 425.000 M 66.02 % | 256.000 M 43.82 % | 178.000 M 2.30 % | 174.000 M 16.78 % | 149.000 M -16.76 % | 179.000 M 33.58 % | 134.000 M 63.61 % | 81.900 M -69.92 % | 272.313 M 2.00 % | 266.981 M 270.81 % | 72.000 M 350.00 % | 16.000 M 77.78 % | 9.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 8.649 B 15.66 % | 7.478 B 10.70 % | 6.755 B 4.51 % | 6.464 B 2.76 % | 6.290 B -3.94 % | 6.548 B 2.89 % | 6.364 B 4.22 % | 6.107 B 0.10 % | 6.101 B 0.71 % | 6.058 B 3.52 % | 5.852 B -3.30 % | 6.051 B -0.48 % | 6.080 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest income | 4.000 M 310.26 % | 975.000 K -24.94 % | 1.299 M -60.62 % | 3.299 M 33.13 % | 2.478 M -19.96 % | 3.096 M 864.49 % | 321.000 K -79.95 % | 1.601 M -21.44 % | 2.038 M -34.11 % | 3.093 M 51.77 % | 2.038 M 141.18 % | 845.000 K 30.00 % | 650.000 K -93.00 % | 9.283 M -48.43 % | 18.001 M -22.70 % | 23.288 M -55.41 % | 52.222 M |
| Interest expense | 2.000 M -17.22 % | 2.416 M -13.34 % | 2.788 M -5.30 % | 2.944 M -8.80 % | 3.228 M -4.27 % | 3.372 M -6.70 % | 3.614 M -4.77 % | 3.795 M -7.28 % | 4.093 M -82.16 % | 22.940 M -88.44 % | 198.378 M -20.52 % | 249.597 M -10.05 % | 277.479 M -8.56 % | 303.463 M -6.87 % | 325.832 M -7.63 % | 352.748 M 1 386.26 % | 23.734 M |
| Depreciation and amortization | 818.000 M 21.55 % | 672.993 M -11.63 % | 761.536 M 11.41 % | 683.521 M -0.68 % | 688.178 M -9.24 % | 758.201 M -1.84 % | 772.403 M -3.78 % | 802.727 M 0.85 % | 795.968 M -4.33 % | 832.025 M -43.43 % | 1.471 B 3.41 % | 1.422 B 1.09 % | 1.407 B -7.27 % | 1.517 B -7.02 % | 1.632 B -24.39 % | 2.158 B 116.36 % | 997.613 M |
| Operating income | 6.696 B 5.25 % | 6.362 B 45.44 % | 4.374 B 3.98 % | 4.207 B -16.67 % | 5.049 B -14.92 % | 5.934 B 19.09 % | 4.983 B 32.91 % | 3.749 B 13.21 % | 3.311 B 1.72 % | 3.255 B 13.25 % | 2.874 B 46.88 % | 1.957 B 13.67 % | 1.722 B 104.56 % | 841.608 M -30.45 % | 1.210 B 295.06 % | -620.333 M -122.20 % | 2.794 B |
| Operating income ratio | 0.12 -0.52 % | 0.12 31.98 % | 0.09 -2.46 % | 0.09 -11.55 % | 0.11 -8.06 % | 0.11 14.81 % | 0.10 22.25 % | 0.08 8.24 % | 0.08 -1.11 % | 0.08 10.84 % | 0.07 43.67 % | 0.05 10.14 % | 0.04 109.00 % | 0.02 -29.81 % | 0.03 304.78 % | -0.01 -128.08 % | 0.05 |
| Total other income expenses net | -901.000 M -3 006.45 % | 31.000 M -98.65 % | 2.301 B 1 285.03 % | 166.168 M -71.40 % | 581.008 M 180.78 % | -719.241 M -66.07 % | -433.103 M -501.19 % | 107.955 M 71.67 % | 62.886 M 103.87 % | -1.623 B -2 094.07 % | 81.410 M 140.89 % | -199.116 M 26.58 % | -271.211 M 39.05 % | -444.965 M -35 414.68 % | 1.260 M 100.12 % | -1.070 B -13.76 % | -940.942 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -25.122 B 4.66 % | -26.351 B -14.95 % | -22.925 B -4.01 % | -22.040 B -6.91 % | -20.616 B -31.88 % | -15.632 B 32.74 % | -23.241 B -163.72 % | -8.813 B -3.67 % | -8.500 B 4.08 % | -8.862 B -187.14 % | -3.086 B -616.14 % | 597.935 M -58.02 % | 1.424 B -57.06 % | 3.317 B -27.50 % | 4.575 B -15.39 % | 5.407 B 26 344.98 % | 20.448 M |
| Total investments | 2.231 B 40.46 % | 1.588 B 19.54 % | 1.329 B -20.29 % | 1.667 B -30.78 % | 2.408 B 20.60 % | 1.997 B 21.54 % | 1.643 B 16.57 % | 1.409 B 14.15 % | 1.235 B 27.92 % | 965.137 M 2.25 % | 943.911 M -3.51 % | 978.210 M 36.54 % | 716.432 M -12.50 % | 818.761 M -16.78 % | 983.805 M -3.19 % | 1.016 B 14.00 % | 891.415 M |
| Total debt | 350.000 M -3.79 % | 363.800 M -3.60 % | 377.400 M -3.48 % | 391.000 M -3.36 % | 404.600 M -3.25 % | 418.200 M -3.15 % | 431.800 M -3.05 % | 445.400 M -2.96 % | 459.000 M -2.94 % | 472.894 M -88.52 % | 4.119 B -7.72 % | 4.464 B -33.22 % | 6.685 B -10.22 % | 7.446 B -9.67 % | 8.243 B -4.03 % | 8.589 B 62.28 % | 5.293 B |
| Accumulated other comprehensive income loss | 1.202 B 52.15 % | 790.000 M 71.96 % | 459.414 M -28.37 % | 641.377 M -30.52 % | 923.104 M 69.69 % | 543.979 M 150.29 % | 217.343 M -70.08 % | 726.494 M 218.46 % | 228.130 M 169.00 % | 84.806 M -84.38 % | 543.000 M 348.76 % | 121.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 30.539 B 1.34 % | 30.135 B 11.17 % | 27.106 B 15.64 % | 23.439 B 7.52 % | 21.800 B 13.74 % | 19.167 B 10.86 % | 17.289 B 17.12 % | 14.762 B 14.83 % | 12.856 B 19.40 % | 10.767 B 2.64 % | 10.490 B 15.43 % | 9.088 B 9.28 % | 8.316 B 12.42 % | 7.398 B -18.22 % | 9.046 B 1.12 % | 8.946 B -16.97 % | 10.775 B |
| Common stock | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B |
| Total equity | 40.399 B -0.95 % | 40.787 B 9.12 % | 37.380 B 4.60 % | 35.737 B 3.95 % | 34.379 B 9.76 % | 31.323 B 7.57 % | 29.119 B 5.49 % | 27.603 B 10.00 % | 25.093 B 10.16 % | 22.780 B -0.36 % | 22.863 B 9.10 % | 20.956 B 5.63 % | 19.839 B 5.03 % | 18.890 B -8.54 % | 20.654 B 0.52 % | 20.547 B -9.17 % | 22.621 B |
| Other non current liabilities | 1.848 B 19.65 % | 1.545 B 145.56 % | 628.993 M -41.36 % | 1.073 B -1.50 % | 1.089 B 18 149 116.67 % | 6.000 K -100.00 % | 1.699 B 84 970 600.00 % | 2.000 K -50.00 % | 4.000 K 33.33 % | 3.000 K -40.00 % | 5.000 K 0.00 % | 5.000 K 150.00 % | 2.000 K 100.00 % | 1.000 K | 0.000 -100.00 % | 2.000 K 100.00 % | 1.000 K |
| Long term debt | 0.000 | 0.000 -100.00 % | 13.800 M -49.64 % | 27.400 M -33.17 % | 41.000 M -24.91 % | 54.600 M -19.94 % | 68.200 M -16.63 % | 81.800 M -14.26 % | 95.400 M -12.48 % | 109.000 M -11.31 % | 122.894 M -96.74 % | 3.769 B -9.42 % | 4.161 B -33.97 % | 6.302 B -10.93 % | 7.076 B -3.50 % | 7.332 B 167.30 % | 2.743 B |
| Total non current liabilities | 1.848 B 15.68 % | 1.598 B 148.49 % | 642.916 M -41.56 % | 1.100 B -3.48 % | 1.140 B -19.97 % | 1.424 B -19.54 % | 1.770 B 15.67 % | 1.530 B -26.90 % | 2.093 B -1.13 % | 2.117 B 7.52 % | 1.969 B -71.95 % | 7.020 B -9.36 % | 7.745 B -23.09 % | 10.070 B 6.20 % | 9.482 B -2.45 % | 9.720 B 85.29 % | 5.246 B |
| Other current liabilities | 5.879 B 4.30 % | 5.636 B 109.59 % | 2.689 B 28.31 % | 2.096 B -26.44 % | 2.849 B 8.61 % | 2.623 B -47.55 % | 5.001 B 85.26 % | 2.700 B 12.49 % | 2.400 B -32.41 % | 3.551 B -14.16 % | 4.136 B 71.76 % | 2.408 B -2.02 % | 2.458 B -12.70 % | 2.815 B 0.00 % | 2.815 B -21.14 % | 3.570 B -17.42 % | 4.324 B |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 2.041 B -12.03 % | 2.320 B 92.13 % | 1.208 B -27.88 % | 1.675 B -2.97 % | 1.726 B 26.98 % | 1.359 B -14.82 % | 1.596 B 149.42 % | 639.725 M -69.41 % | 2.091 B 119.31 % | 953.631 M 42.30 % | 670.163 M -10.47 % | 748.570 M 54.51 % | 484.475 M -5.28 % | 511.476 M -48.78 % | 998.678 M |
| Short term debt | 350.000 M -3.58 % | 363.000 M -0.17 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M -0.08 % | 363.894 M -90.89 % | 3.996 B 475.38 % | 694.564 M -72.48 % | 2.523 B 120.66 % | 1.144 B -2.04 % | 1.167 B -7.15 % | 1.257 B -50.69 % | 2.550 B |
| Total current liabilities | 10.389 B 15.35 % | 9.006 B 8.36 % | 8.311 B 0.00 % | 8.311 B 0.48 % | 8.271 B -4.13 % | 8.627 B -2.52 % | 8.850 B 27.91 % | 6.919 B 17.36 % | 5.896 B 0.03 % | 5.894 B -44.24 % | 10.570 B 111.74 % | 4.992 B -21.93 % | 6.395 B 18.12 % | 5.414 B 1.62 % | 5.327 B -16.83 % | 6.405 B -33.33 % | 9.608 B |
| Total liabilities | 12.237 B 15.40 % | 10.604 B 18.43 % | 8.954 B -4.86 % | 9.411 B 0.00 % | 9.411 B -6.38 % | 10.052 B -5.36 % | 10.621 B 25.69 % | 8.450 B 5.76 % | 7.989 B -0.28 % | 8.011 B -36.11 % | 12.539 B 4.39 % | 12.012 B -15.05 % | 14.140 B -8.68 % | 15.484 B 4.55 % | 14.810 B -8.16 % | 16.126 B 8.56 % | 14.854 B |
| Other non current assets | 3.783 B 28.58 % | 2.942 B 38.56 % | 2.123 B 4.79 % | 2.026 B 22.85 % | 1.649 B -44.48 % | 2.971 B 543 033.82 % | 547.000 K -99.98 % | 2.822 B 17.54 % | 2.401 B 20.05 % | 2.000 B -17.03 % | 2.411 B 22.16 % | 1.973 B 15.65 % | 1.706 B -20.41 % | 2.144 B -12.85 % | 2.460 B 8.99 % | 2.257 B -1.70 % | 2.296 B |
| Long term investments | 2.228 B 40.27 % | 1.588 B 19.54 % | 1.329 B -20.29 % | 1.667 B -30.78 % | 2.408 B 384.86 % | 496.638 M -83.45 % | 3.001 B 3 409.07 % | -90.690 M -362.27 % | 34.579 M -46.91 % | 65.137 M 135.29 % | -184.559 M -162.95 % | 293.180 M -24.57 % | 388.682 M 93.84 % | 200.521 M -14.93 % | 235.705 M -37.48 % | 376.997 M -22.11 % | 484.015 M |
| Intangible assets | 395.000 M 65.06 % | 239.307 M -7.27 % | 258.067 M 5.65 % | 244.274 M -6.35 % | 260.851 M 8.43 % | 240.577 M -11.59 % | 272.129 M 2.61 % | 265.214 M 9.11 % | 243.061 M -5.81 % | 258.051 M -17.84 % | 314.073 M -25.85 % | 423.557 M -22.11 % | 543.802 M -9.42 % | 600.374 M -18.70 % | 738.439 M -27.60 % | 1.020 B -24.51 % | 1.351 B |
| GoodWill | 0.000 100.00 % | -307.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.632 M -63.83 % | 12.806 M -58.89 % | 31.154 M -42.25 % | 53.947 M -30.16 % | 77.240 M 37.45 % | 56.194 M -90.67 % | 602.548 M |
| Goodwill and intangible assets | 395.000 M 65.27 % | 239.000 M -7.39 % | 258.067 M 5.65 % | 244.274 M -6.35 % | 260.851 M 8.43 % | 240.577 M -11.59 % | 272.129 M 2.61 % | 265.214 M 9.11 % | 243.061 M -5.81 % | 258.051 M -19.03 % | 318.705 M -26.96 % | 436.363 M -24.10 % | 574.956 M -12.13 % | 654.321 M -19.78 % | 815.679 M -24.20 % | 1.076 B -44.92 % | 1.954 B |
| Property plant equipment net | 6.821 B -8.30 % | 7.438 B 12.44 % | 6.615 B 0.73 % | 6.567 B 6.84 % | 6.147 B -4.59 % | 6.443 B -4.05 % | 6.715 B -2.59 % | 6.893 B -4.19 % | 7.194 B -2.89 % | 7.408 B -48.24 % | 14.313 B -8.96 % | 15.722 B -2.07 % | 16.055 B -4.13 % | 16.747 B 1.61 % | 16.481 B -1.80 % | 16.783 B 43.12 % | 11.727 B |
| Total non current assets | 13.519 B 9.15 % | 12.386 B 11.33 % | 11.125 B 0.34 % | 11.087 B 3.59 % | 10.703 B -0.75 % | 10.784 B 2.81 % | 10.489 B 2.07 % | 10.276 B -2.55 % | 10.545 B 5.88 % | 9.959 B -41.84 % | 17.125 B -8.57 % | 18.730 B -1.80 % | 19.072 B -5.09 % | 20.096 B -4.97 % | 21.147 B -4.07 % | 22.045 B 20.00 % | 18.371 B |
| Other current assets | 1.294 B 16.99 % | 1.106 B 9.37 % | 1.011 B 13.91 % | 887.763 M -3.55 % | 920.448 M 2.55 % | 897.585 M 20.22 % | 746.632 M -49.87 % | 1.489 B 36.66 % | 1.090 B 11.19 % | 980.144 M -24.18 % | 1.293 B 28.41 % | 1.007 B -14.09 % | 1.172 B -4.87 % | 1.232 B -29.90 % | 1.757 B -8.83 % | 1.927 B 27.40 % | 1.513 B |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.500 B 351.73 % | 332.054 M -77.86 % | 1.500 B 25.00 % | 1.200 B 33.33 % | 900.000 M -20.25 % | 1.128 B 64.73 % | 685.030 M 109.01 % | 327.750 M -46.99 % | 618.240 M -17.36 % | 748.100 M 17.03 % | 639.250 M 56.91 % | 407.400 M |
| cash and cash equivalents | 25.472 B -4.65 % | 26.715 B 14.64 % | 23.302 B 3.88 % | 22.431 B 6.71 % | 21.021 B 30.97 % | 16.050 B -32.20 % | 23.673 B 155.70 % | 9.258 B 3.33 % | 8.959 B -4.02 % | 9.335 B 29.55 % | 7.205 B 86.38 % | 3.866 B -26.51 % | 5.260 B 27.41 % | 4.129 B 12.57 % | 3.668 B 15.27 % | 3.182 B -39.65 % | 5.272 B |
| Cash and short term investments | 25.472 B -4.65 % | 26.715 B 14.64 % | 23.302 B 3.88 % | 22.431 B 6.71 % | 21.021 B 19.77 % | 17.550 B -26.89 % | 24.005 B 123.13 % | 10.758 B 5.89 % | 10.159 B -0.74 % | 10.235 B 22.81 % | 8.334 B 83.13 % | 4.551 B -18.56 % | 5.588 B 17.72 % | 4.747 B 7.50 % | 4.416 B 15.57 % | 3.821 B -32.73 % | 5.680 B |
| Total current assets | 39.114 B 0.28 % | 39.006 B 10.78 % | 35.209 B 3.37 % | 34.060 B 2.94 % | 33.086 B 8.16 % | 30.590 B 4.58 % | 29.250 B 13.48 % | 25.776 B 14.37 % | 22.538 B 8.19 % | 20.832 B 13.98 % | 18.277 B 28.37 % | 14.238 B -4.48 % | 14.906 B 4.40 % | 14.278 B -0.27 % | 14.317 B -2.13 % | 14.628 B -23.43 % | 19.104 B |
| Inventory | 881.000 M 3.53 % | 850.967 M 12.04 % | 759.511 M 2.18 % | 743.311 M 5.71 % | 703.129 M -3.82 % | 731.026 M 5.19 % | 694.963 M -40.26 % | 1.163 B 234.92 % | 347.357 M -4.10 % | 362.220 M -39.65 % | 600.181 M 2.62 % | 584.852 M -5.29 % | 617.498 M 27.03 % | 486.111 M -7.18 % | 523.728 M -69.00 % | 1.690 B -25.62 % | 2.272 B |
| Net receivables | 11.467 B 10.96 % | 10.334 B 1.95 % | 10.136 B 1.38 % | 9.998 B -4.25 % | 10.442 B -8.50 % | 11.412 B | 0.000 -100.00 % | 12.366 B 13.02 % | 10.941 B | 0.000 -100.00 % | 8.050 B -0.56 % | 8.095 B 7.52 % | 7.529 B -3.63 % | 7.813 B 2.53 % | 7.620 B 5.98 % | 7.190 B -25.42 % | 9.640 B |
| Tax assets | 292.000 M 64.04 % | 178.000 M -77.74 % | 799.472 M 37.25 % | 582.487 M 144.64 % | 238.095 M -62.38 % | 632.915 M 26.49 % | 500.379 M 29.51 % | 386.365 M -42.50 % | 671.894 M 195.01 % | 227.751 M -14.68 % | 266.928 M -12.54 % | 305.209 M -12.18 % | 347.530 M -0.82 % | 350.391 M -69.64 % | 1.154 B -25.61 % | 1.551 B -18.83 % | 1.911 B |
| Other assets | 3.000 M 50.00 % | 2.000 M 99 900.00 % | 2.000 K 0.00 % | 2.000 K -50.00 % | 4.000 K 100.00 % | 2.000 K 0.00 % | 2.000 K -50.00 % | 4.000 K 33.33 % | 3.000 K 200.00 % | 1.000 K -66.67 % | 3.000 K 200.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 2.557 B 15.62 % | 2.212 B -1.78 % | 2.252 B -11.31 % | 2.539 B -19.43 % | 3.151 B 1.94 % | 3.091 B 31.50 % | 2.351 B -20.82 % | 2.969 B 49.20 % | 1.990 B 10.43 % | 1.802 B 17.66 % | 1.532 B 12.73 % | 1.359 B 10.90 % | 1.225 B -2.44 % | 1.256 B 2.24 % | 1.228 B -13.42 % | 1.419 B -38.86 % | 2.320 B |
| Tax payables | 1.603 B 101.54 % | 795.357 M -17.63 % | 965.599 M -2.69 % | 992.300 M 41.89 % | 699.348 M -20.05 % | 874.756 M -22.90 % | 1.135 B 27.89 % | 887.080 M -22.35 % | 1.142 B 542.82 % | 177.717 M -80.39 % | 906.031 M 70.73 % | 530.669 M 182.02 % | 188.166 M -5.44 % | 198.998 M 71.47 % | 116.055 M -27.12 % | 159.246 M -61.57 % | 414.336 M |
| Deferred revenue non current | 0.000 | 0.000 -100.00 % | 628.990 M -41.36 % | 1.073 B | 0.000 -100.00 % | 1.368 B 53 724.23 % | -2.551 M -100.18 % | 1.446 B -26.12 % | 1.957 B 3.57 % | 1.890 B 43.38 % | 1.318 B -55.66 % | 2.973 B -9.80 % | 3.296 B -3.60 % | 3.419 B 43.73 % | 2.379 B 0.81 % | 2.360 B -5.66 % | 2.501 B |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 820.351 M 14.66 % | 715.461 M 12.88 % | 633.829 M 13.69 % | 557.491 M 13.11 % | 492.872 M 18.07 % | 417.445 M 1.46 % | 411.425 M 8.18 % | 380.316 M 11.21 % | 341.988 M -51.81 % | 709.677 M |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 294.000 K -99.99 % | 3.633 B -8.26 % | 3.960 B -7.72 % | 4.291 B -7.25 % | 4.627 B -7.09 % | 4.980 B -5.62 % | 5.276 B | 0.000 |
| Preferred stock | 0.000 -100.00 % | 1.850 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 total stockholders equity | 2.073 B -36.69 % | 3.274 B 1.42 % | 3.228 B -36.33 % | 5.070 B 0.00 % | 5.070 B 0.88 % | 5.026 B 0.00 % | 5.026 B 6.77 % | 4.708 B -0.01 % | 4.708 B -1.77 % | 4.793 B -8.34 % | 5.229 B 9.19 % | 4.789 B 5.96 % | 4.519 B -3.15 % | 4.666 B 0.54 % | 4.641 B -0.54 % | 4.666 B 2.54 % | 4.551 B |
| Deferred tax liabilities non current | 0.000 -100.00 % | 53.000 M 42 989.43 % | 123.000 K -28.49 % | 172.000 K -98.27 % | 9.941 M 476.62 % | 1.724 M -32.42 % | 2.551 M 0.00 % | 2.551 M -93.74 % | 40.760 M -65.58 % | 118.417 M -77.58 % | 528.197 M 89.84 % | 278.232 M -3.55 % | 288.473 M -17.42 % | 349.339 M 1 148.04 % | 27.991 M -2.86 % | 28.815 M 1 396.11 % | 1.926 M |
| Other liabilities | 0.000 -100.00 % | 4.001 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 |
| Total assets | 52.636 B 2.42 % | 51.391 B 10.92 % | 46.334 B 2.63 % | 45.148 B 3.10 % | 43.790 B 5.84 % | 41.374 B 4.11 % | 39.739 B 10.23 % | 36.052 B 8.98 % | 33.083 B 7.44 % | 30.791 B -13.02 % | 35.402 B 7.38 % | 32.968 B -2.97 % | 33.979 B -1.15 % | 34.373 B -3.07 % | 35.463 B -3.30 % | 36.673 B -2.14 % | 37.476 B |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | -1.080 B -3 466.59 % | -30.281 M 97.40 % | -1.165 B -513.94 % | -189.695 M -139.25 % | 483.285 M -3.76 % | 502.161 M -45.95 % | 929.120 M 165.37 % | -1.421 B 49.95 % | -2.840 B -245.35 % | -822.317 M -192.13 % | 892.569 M 192.85 % | -961.299 M -114.56 % | -448.030 M -377.87 % | -93.756 M -278.17 % | 52.622 M -96.37 % | 1.450 B -34.59 % | 2.217 B |
| Accounts receivables | -1.092 B -361.25 % | -236.746 M -50.79 % | -157.000 M -130.66 % | 512.000 M -52.98 % | 1.089 B 197.76 % | -1.114 B -157.48 % | 1.938 B 239.79 % | -1.386 B 26.14 % | -1.877 B -85.80 % | -1.010 B -4 492.20 % | 23.000 M 104.28 % | -537.000 M -310.59 % | 255.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | -30.000 M 66.68 % | -90.038 M -404.36 % | -17.852 M 56.35 % | -40.899 M -250.71 % | 27.137 M 108.75 % | 13.000 M 171.16 % | -18.269 M 97.76 % | -814.988 M -5 368.86 % | 15.468 M -93.51 % | 238.477 M 1 803.29 % | -14.001 M -138.03 % | 36.813 M 127.36 % | -134.543 M -454.97 % | 37.903 M -96.75 % | 1.166 B 258.48 % | 325.317 M -52.66 % | 687.212 M |
| Accounts payables | 345.000 M 960.54 % | -40.091 M 86.06 % | -287.497 M 53.08 % | -612.778 M -1 124.13 % | 59.834 M -91.92 % | 740.490 M 219.86 % | -617.814 M -163.12 % | 978.738 M 420.16 % | 188.160 M -30.49 % | 270.681 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -303.000 M -190.02 % | 336.594 M 147.93 % | -702.255 M -1 362.48 % | -48.018 M 93.07 % | -692.686 M -180.30 % | 862.671 M 187.08 % | -990.611 M -63.39 % | -606.302 M 78.77 % | -2.855 B -169.17 % | -1.061 B -217.01 % | 906.570 M 190.83 % | -998.112 M -218.39 % | -313.487 M -138.11 % | -131.659 M 88.18 % | -1.114 B -199.01 % | 1.125 B -26.47 % | 1.530 B |
| Other non cash items | -264.000 M -153.05 % | 497.660 M 113.17 % | -3.778 B -120.27 % | -1.715 B -18.24 % | -1.451 B 12.69 % | -1.661 B -314.77 % | -400.551 M 70.93 % | -1.378 B -2 499.49 % | 57.418 M -90.46 % | 602.169 M 170.98 % | -848.313 M -487.47 % | -144.400 M -588.64 % | -20.969 M -106.66 % | 315.013 M 145.91 % | -686.080 M -1 515.83 % | -42.460 M 74.45 % | -166.199 M |
| Net cash provided by operating activities | 5.269 B -7.27 % | 5.682 B 127.76 % | 2.495 B -20.85 % | 3.152 B -41.10 % | 5.351 B 11.16 % | 4.814 B -24.10 % | 6.342 B 240.91 % | 1.860 B 34.06 % | 1.388 B -38.15 % | 2.244 B -49.81 % | 4.471 B 115.53 % | 2.074 B -13.15 % | 2.388 B 11.86 % | 2.135 B -3.37 % | 2.210 B 17.83 % | 1.875 B -61.74 % | 4.902 B |
| Investments in property plant and equipment | 0.000 100.00 % | -430.000 M 49.05 % | -844.000 M 25.57 % | -1.134 B -144.40 % | -464.000 M 21.49 % | -591.000 M -29.32 % | -457.000 M 27.47 % | -630.073 M 28.77 % | -884.594 M -70.18 % | -519.801 M 54.80 % | -1.150 B -57.10 % | -732.000 M 14.98 % | -861.000 M | 0.000 -100.00 % | 6.264 M -54.59 % | 13.794 M | 0.000 |
| Acquisitions net | -156.000 M -260 100.00 % | 60.000 K | 0.000 -100.00 % | 6.000 K -99.93 % | 8.889 M | 0.000 100.00 % | -522.675 M -475 259.09 % | 110.000 K -98.97 % | 10.720 M -89.49 % | 102.000 M 241.67 % | 29.853 M | 0.000 -100.00 % | 60.400 M 716.33 % | -9.800 M -142.33 % | 23.151 M 4 577.95 % | -517.000 K | 0.000 |
| Purchases of investments | -100.000 M 33.33 % | -150.000 M | 0.000 100.00 % | -6.000 K -100.00 % | 464.000 M | 0.000 100.00 % | -500.000 M -4 849.51 % | -10.102 M 95.72 % | -236.193 M 79.59 % | -1.157 B -2 403.58 % | -46.213 M -42.63 % | -32.400 M -84.30 % | -17.580 M -2 786.70 % | -609.000 K 96.12 % | -15.684 M 87.55 % | -125.999 M 80.07 % | -632.310 M |
| Sales maturities of investments | 0.000 | 0.000 -100.00 % | 2.795 B 247.23 % | 805.010 M 13 885.58 % | 5.756 M -61.67 % | 15.018 M 50.18 % | 10.000 M -94.48 % | 181.281 M -63.40 % | 495.242 M -43.27 % | 872.913 M 5.59 % | 826.700 M 403.19 % | 164.291 M -67.84 % | 510.867 M 190.19 % | 176.046 M 653.62 % | 23.360 M -93.39 % | 353.579 M 81.06 % | 195.282 M |
| Other investing activites | -1.411 B -740.04 % | -167.968 M -714.04 % | -20.634 M -75.70 % | -11.744 M 97.58 % | -485.247 M -1 800.62 % | -25.531 M 81.34 % | -136.802 M 78.25 % | -628.970 M 31.66 % | -920.420 M -363.53 % | 349.267 M 139.48 % | -884.731 M -23.73 % | -715.032 M -5.50 % | -677.784 M 1.66 % | -689.195 M 39.79 % | -1.145 B 13.90 % | -1.329 B 75.12 % | -5.343 B |
| Net cash used for investing activites | -1.667 B -122.89 % | -747.908 M -138.74 % | 1.931 B 666.59 % | -340.734 M 27.60 % | -470.602 M 21.76 % | -601.513 M 62.56 % | -1.606 B -250.92 % | -457.791 M 29.64 % | -650.651 M -489.15 % | 167.200 M 324.76 % | -74.391 M 87.24 % | -583.141 M -369.91 % | -124.097 M 76.30 % | -523.558 M 52.73 % | -1.107 B -1.75 % | -1.088 B 81.17 % | -5.780 B |
| Debt repayment | -13.000 M 0.00 % | -13.000 M 4.41 % | -13.600 M 0.00 % | -13.600 M 0.00 % | -13.600 M 0.00 % | -13.600 M 0.00 % | -13.600 M 0.00 % | -13.600 M 2.12 % | -13.894 M -6.88 % | -13.000 M 23.53 % | -17.000 M 99.08 % | -1.839 B -332.10 % | -425.600 M 4.27 % | -444.568 M -6.57 % | -417.173 M 82.17 % | -2.340 B -149.55 % | 4.722 B |
| Common stock issued | 0.000 -100.00 % | 49.000 K -77.52 % | 218.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.000 K 28.57 % | 14.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | -2.999 B | 0.000 100.00 % | -2.000 B -3 225 616.13 % | -62.000 K | 0.000 100.00 % | -107.000 K 41.53 % | -183.000 K 59.51 % | -452.000 K -220.57 % | -141.000 K -281.08 % | -37.000 K -12.12 % | -33.000 K | 0.000 | 0.000 | 0.000 100.00 % | -30.000 K 50.82 % | -61.000 K | 0.000 |
| Dividends paid | -1.836 B -21.37 % | -1.513 B 2.19 % | -1.547 B -10.62 % | -1.398 B -0.09 % | -1.397 B -14.34 % | -1.222 B -40.08 % | -872.149 M -24.85 % | -698.579 M -33.48 % | -523.370 M -19.86 % | -436.660 M -25.05 % | -349.189 M -0.15 % | -348.658 M 0.32 % | -349.784 M -0.28 % | -348.823 M -33.37 % | -261.553 M 39.89 % | -435.100 M 25.61 % | -584.916 M |
| Other financing activites | -2.000 M -233.33 % | -600.000 K | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -1.000 K 100.00 % | -533.950 M -21 038.16 % | -2.526 M 0.04 % | -2.527 M 93.89 % | -41.379 M 87.46 % | -330.090 M 1.23 % | -334.217 M 1.11 % | -337.955 M 4.91 % | -355.414 M -23 144.87 % | -1.529 M 88.89 % | -13.763 M 0.08 % | -13.774 M |
| Net cash used provided by financing activities | -4.850 B -217.76 % | -1.526 B 57.12 % | -3.560 B -152.16 % | -1.412 B -0.09 % | -1.410 B -14.17 % | -1.235 B -39.05 % | -888.457 M -24.23 % | -715.157 M -32.45 % | -539.932 M -9.95 % | -491.058 M 29.48 % | -696.298 M 72.39 % | -2.522 B -126.51 % | -1.113 B 3.09 % | -1.149 B -68.87 % | -680.285 M 75.61 % | -2.789 B -167.63 % | 4.123 B |
| Effect of forex changes on cash | 7.000 M 67.06 % | 4.190 M -26.71 % | 5.717 M -47.78 % | 10.947 M 1 106.95 % | 907.000 K 141.04 % | -2.210 M 48.53 % | -4.294 M -325.29 % | 1.906 M 121.69 % | -8.786 M -78.94 % | -4.910 M -187.79 % | 5.593 M -69.67 % | 18.438 M 119.21 % | 8.411 M 296.29 % | -4.285 M -643.92 % | -576.000 K -184.96 % | 678.000 K 113.94 % | -4.863 M |
| Net change in cash | -1.242 B -136.40 % | 3.412 B 291.73 % | 871.127 M -38.23 % | 1.410 B -59.36 % | 3.470 B 16.68 % | 2.974 B -22.60 % | 3.843 B 457.52 % | 689.290 M 265.99 % | 188.338 M -90.16 % | 1.915 B -48.32 % | 3.706 B 466.09 % | -1.012 B -187.31 % | 1.159 B 152.82 % | 458.571 M 8.82 % | 421.417 M 121.06 % | -2.001 B -161.77 % | 3.240 B |
| Cash at beginning of period | 26.714 B 14.64 % | 23.302 B 3.88 % | 22.431 B 6.71 % | 21.021 B 19.77 % | 17.550 B 20.41 % | 14.576 B 35.80 % | 10.733 B 6.86 % | 10.044 B 1.91 % | 9.855 B 24.12 % | 7.940 B 87.50 % | 4.235 B -19.29 % | 5.247 B 28.36 % | 4.088 B 12.64 % | 3.629 B 13.14 % | 3.208 B -38.42 % | 5.209 B 164.57 % | 1.969 B |
| Cash at end of period | 25.472 B -4.65 % | 26.714 B 14.64 % | 23.302 B 3.88 % | 22.431 B 6.71 % | 21.021 B 19.77 % | 17.550 B 20.41 % | 14.576 B 35.80 % | 10.733 B 6.86 % | 10.044 B 1.91 % | 9.855 B 24.12 % | 7.940 B 87.50 % | 4.235 B -19.29 % | 5.247 B 28.36 % | 4.088 B 12.64 % | 3.629 B 13.14 % | 3.208 B -38.42 % | 5.209 B |
| Operating cash flow | 5.269 B -7.28 % | 5.683 B 127.78 % | 2.495 B -20.85 % | 3.152 B -41.10 % | 5.351 B 11.16 % | 4.814 B -24.10 % | 6.342 B 240.91 % | 1.860 B 34.06 % | 1.388 B -38.15 % | 2.244 B -49.81 % | 4.471 B 115.53 % | 2.074 B -13.15 % | 2.388 B 11.86 % | 2.135 B -3.37 % | 2.210 B 17.83 % | 1.875 B -61.74 % | 4.902 B |
| Capital expenditure | -767.000 M -78.37 % | -430.000 M 49.05 % | -844.000 M 25.57 % | -1.134 B -144.40 % | -464.000 M 21.49 % | -591.000 M -29.32 % | -457.000 M 27.47 % | -630.073 M 28.77 % | -884.594 M -70.18 % | -519.801 M 54.80 % | -1.150 B -57.10 % | -732.000 M 14.98 % | -861.000 M | 0.000 -100.00 % | 6.264 M -54.59 % | 13.794 M | 0.000 |
| Free CashFlow | 4.502 B -14.28 % | 5.252 B 218.17 % | 1.651 B -18.19 % | 2.018 B -58.71 % | 4.887 B 15.73 % | 4.223 B -28.25 % | 5.885 B 378.36 % | 1.230 B 144.53 % | 503.113 M -70.81 % | 1.724 B -48.09 % | 3.321 B 147.38 % | 1.342 B -12.11 % | 1.527 B -28.47 % | 2.135 B -3.65 % | 2.216 B 17.31 % | 1.889 B -61.46 % | 4.902 B |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.508 B 15.16 % | 14.335 B -4.34 % | 14.985 B 9.76 % | 13.653 B 0.98 % | 13.521 B -3.76 % | 14.049 B 1.45 % | 13.848 B 7.94 % | 12.830 B -2.98 % | 13.223 B 0.01 % | 13.223 B 2.36 % | 12.918 B 9.39 % | 11.810 B 1.13 % | 11.677 B -1.05 % | 11.801 B 0.92 % | 11.693 B 5.49 % | 11.085 B 1.16 % | 10.958 B -4.58 % | 11.484 B -4.46 % | 12.020 B 5.22 % | 11.424 B -4.31 % | 11.938 B -5.42 % | 12.622 B -8.41 % | 13.781 B 7.28 % | 12.846 B 2.63 % | 12.516 B -1.64 % | 12.725 B -2.31 % | 13.026 B 11.61 % | 11.672 B -3.64 % | 12.112 B -8.21 % | 13.196 B 1.79 % | 12.964 B 24.21 % | 10.437 B -6.69 % | 11.185 B -1.96 % | 11.409 B 0.90 % | 11.307 B 4.93 % | 10.776 B -1.19 % | 10.906 B -0.74 % | 10.987 B 0.84 % | 10.896 B 7.64 % | 10.123 B -1.52 % | 10.279 B -10.25 % | 11.453 B 7.05 % | 10.698 B 2.93 % | 10.394 B 1.14 % | 10.277 B -1.83 % | 10.469 B 0.34 % | 10.434 B 5.63 % | 9.878 B -0.75 % | 9.953 B -6.62 % | 10.658 B 5.59 % | 10.094 B 0.44 % | 10.051 B 3.51 % | 9.710 B -0.90 % | 9.798 B -4.39 % | 10.248 B 6.54 % | 9.619 B -1.24 % | 9.740 B -10.69 % | 10.906 B 4.52 % | 10.434 B 4.42 % | 9.993 B 2.31 % | 9.767 B -8.67 % | 10.694 B 2.68 % | 10.415 B 4.10 % | 10.004 B -10.43 % | 11.169 B -1.48 % | 11.337 B |
| Net income | 1.124 B -10.79 % | 1.260 B 65.14 % | 763.000 M -28.23 % | 1.063 B 17.82 % | 902.245 M -31.22 % | 1.312 B 15.92 % | 1.132 B 18.15 % | 957.728 M -17.84 % | 1.166 B -9.39 % | 1.287 B 61.31 % | 797.585 M -9.98 % | 886.024 M -66.67 % | 2.658 B 217.43 % | 837.458 M -32.51 % | 1.241 B 374.74 % | 261.387 M -55.13 % | 582.541 M -38.96 % | 954.406 M -2.55 % | 979.389 M 41.29 % | 693.183 M -46.48 % | 1.295 B 21.21 % | 1.069 B 44.19 % | 741.088 M -16.87 % | 891.528 M 1.21 % | 880.879 M -21.73 % | 1.125 B 25.06 % | 899.851 M 16.16 % | 774.659 M -7.59 % | 838.303 M -5.52 % | 887.288 M 0.10 % | 886.388 M 51.87 % | 583.651 M -15.76 % | 692.841 M 56.72 % | 442.097 M -65.71 % | 1.289 B 423.84 % | 246.120 M -65.12 % | 705.634 M 89.97 % | 371.450 M -45.15 % | 677.251 M 13.83 % | 594.980 M -14.07 % | 692.438 M 202.55 % | -675.198 M -378.32 % | 242.594 M -64.74 % | 688.050 M 44.26 % | 476.963 M 34.53 % | 354.542 M -15.36 % | 418.871 M 73.51 % | 241.404 M 3.47 % | 233.300 M 2.87 % | 226.796 M -39.54 % | 375.088 M -1.44 % | 380.557 M 225.38 % | 116.956 M -70.38 % | 394.801 M 12.67 % | 350.412 M 125.86 % | -1.355 B -1 539.18 % | -82.657 M 61.18 % | -212.942 M -183.75 % | 254.269 M 1 308.56 % | -21.039 M -197.08 % | 21.671 M -79.67 % | 106.609 M 488.35 % | -27.452 M 68.47 % | -87.078 M 86.55 % | -647.572 M -2.61 % | -631.105 M |
| Income before tax | 1.689 B -7.50 % | 1.826 B 87.28 % | 975.000 M -37.18 % | 1.552 B 15.51 % | 1.344 B -30.19 % | 1.925 B 35.06 % | 1.425 B 0.39 % | 1.420 B -16.28 % | 1.696 B -8.49 % | 1.853 B 66.19 % | 1.115 B -14.77 % | 1.308 B -60.90 % | 3.346 B 268.95 % | 906.833 M -46.94 % | 1.709 B 310.78 % | 416.042 M -51.40 % | 855.972 M -38.51 % | 1.392 B 0.33 % | 1.387 B 35.36 % | 1.025 B -38.64 % | 1.671 B 8.01 % | 1.547 B 59.28 % | 971.076 M -26.13 % | 1.315 B 2.65 % | 1.281 B -22.31 % | 1.648 B 24.92 % | 1.320 B 13.30 % | 1.165 B -3.56 % | 1.208 B -10.49 % | 1.349 B 12.03 % | 1.204 B 30.66 % | 921.674 M -11.09 % | 1.037 B 49.35 % | 694.088 M -29.36 % | 982.551 M 45.69 % | 674.390 M -26.58 % | 918.529 M 15.01 % | 798.685 M -8.09 % | 868.967 M 23.73 % | 702.299 M -10.44 % | 784.164 M 208.36 % | -723.644 M -472.69 % | 194.166 M -86.41 % | 1.429 B 147.67 % | 576.966 M -23.64 % | 755.575 M 40.67 % | 537.137 M 14.10 % | 470.773 M 164.80 % | 177.787 M -68.92 % | 572.045 M 39.55 % | 409.918 M -6.12 % | 436.651 M 164.83 % | 164.877 M -62.44 % | 438.938 M 22.03 % | 359.683 M 297.30 % | -182.306 M 1.33 % | -184.754 M -145.73 % | 404.020 M -35.85 % | 629.820 M 653.96 % | -113.695 M -214.13 % | 99.616 M -83.27 % | 595.545 M 2 502.11 % | 22.887 M 109.38 % | -244.064 M 65.02 % | -697.674 M 9.62 % | -771.917 M |
| Income before tax ratio | 0.10 -19.68 % | 0.13 95.77 % | 0.07 -42.76 % | 0.11 14.39 % | 0.10 -27.47 % | 0.14 33.13 % | 0.10 -6.99 % | 0.11 -13.71 % | 0.13 -8.50 % | 0.14 62.37 % | 0.09 -22.08 % | 0.11 -61.34 % | 0.29 272.87 % | 0.08 -47.42 % | 0.15 289.40 % | 0.04 -51.95 % | 0.08 -35.55 % | 0.12 5.01 % | 0.12 28.65 % | 0.09 -35.88 % | 0.14 14.19 % | 0.12 73.91 % | 0.07 -31.14 % | 0.10 0.02 % | 0.10 -21.02 % | 0.13 27.87 % | 0.10 1.52 % | 0.10 0.08 % | 0.10 -2.48 % | 0.10 10.06 % | 0.09 5.20 % | 0.09 -4.71 % | 0.09 52.33 % | 0.06 -29.99 % | 0.09 38.85 % | 0.06 -25.69 % | 0.08 15.86 % | 0.07 -8.85 % | 0.08 14.95 % | 0.07 -9.05 % | 0.08 220.73 % | -0.06 -448.14 % | 0.02 -86.80 % | 0.14 144.88 % | 0.06 -22.21 % | 0.07 40.19 % | 0.05 8.02 % | 0.05 166.81 % | 0.02 -66.72 % | 0.05 32.17 % | 0.04 -6.53 % | 0.04 155.86 % | 0.02 -62.09 % | 0.04 27.64 % | 0.04 285.19 % | -0.02 0.08 % | -0.02 -151.20 % | 0.04 -38.63 % | 0.06 630.51 % | -0.01 -211.55 % | 0.01 -81.68 % | 0.06 2 434.16 % | 0.00 109.01 % | -0.02 60.95 % | -0.06 8.26 % | -0.07 |
| EBITDA | 1.866 B -7.72 % | 2.022 B 72.09 % | 1.175 B -31.41 % | 1.713 B 10.42 % | 1.551 B -27.74 % | 2.147 B 32.99 % | 1.614 B 2.18 % | 1.580 B -14.93 % | 1.857 B -7.96 % | 2.018 B 53.96 % | 1.311 B -12.62 % | 1.500 B -57.68 % | 3.544 B 226.39 % | 1.086 B -42.42 % | 1.886 B 222.14 % | 585.364 M -42.84 % | 1.024 B -34.55 % | 1.564 B 12.71 % | 1.388 B 16.27 % | 1.194 B -35.25 % | 1.844 B 6.72 % | 1.728 B 49.22 % | 1.158 B -23.41 % | 1.512 B 3.28 % | 1.464 B -11.27 % | 1.650 B 24.96 % | 1.320 B 13.30 % | 1.165 B -3.82 % | 1.211 B -10.24 % | 1.350 B 12.03 % | 1.205 B 24.76 % | 965.635 M -7.06 % | 1.039 B 49.59 % | 694.544 M -31.16 % | 1.009 B 48.50 % | 679.412 M -26.24 % | 921.156 M 12.03 % | 822.271 M -5.44 % | 869.533 M 23.69 % | 702.996 M -10.69 % | 787.144 M -21.80 % | 1.007 B 27.96 % | 786.599 M 7.14 % | 734.199 M 14.00 % | 644.049 M -20.17 % | 806.759 M 18.82 % | 678.948 M 27.49 % | 532.553 M 46.48 % | 363.559 M -59.98 % | 908.500 M 69.84 % | 534.907 M 6.03 % | 504.481 M 112.41 % | 237.501 M -45.72 % | 437.568 M -54.82 % | 968.515 M 163.56 % | 367.481 M 35.97 % | 270.260 M -73.19 % | 1.008 B -15.38 % | 1.191 B 245.05 % | 345.230 M -38.22 % | 558.795 M -47.96 % | 1.074 B 9.82 % | 977.790 M 373.39 % | 206.550 M -46.99 % | 389.607 M 53.12 % | 254.452 M |
| Net income ratio | 0.07 -22.54 % | 0.09 72.63 % | 0.05 -34.61 % | 0.08 16.68 % | 0.07 -28.53 % | 0.09 14.26 % | 0.08 9.46 % | 0.07 -15.32 % | 0.09 -9.40 % | 0.10 57.59 % | 0.06 -17.71 % | 0.08 -67.04 % | 0.23 220.80 % | 0.07 -33.13 % | 0.11 350.03 % | 0.02 -55.64 % | 0.05 -36.03 % | 0.08 1.99 % | 0.08 34.28 % | 0.06 -44.07 % | 0.11 28.15 % | 0.08 57.43 % | 0.05 -22.52 % | 0.07 -1.38 % | 0.07 -20.42 % | 0.09 28.02 % | 0.07 4.08 % | 0.07 -4.10 % | 0.07 2.93 % | 0.07 -1.66 % | 0.07 22.27 % | 0.06 -9.72 % | 0.06 59.85 % | 0.04 -66.02 % | 0.11 399.24 % | 0.02 -64.70 % | 0.06 91.38 % | 0.03 -45.61 % | 0.06 5.75 % | 0.06 -12.75 % | 0.07 214.26 % | -0.06 -359.99 % | 0.02 -65.74 % | 0.07 42.64 % | 0.05 37.04 % | 0.03 -15.64 % | 0.04 64.27 % | 0.02 4.26 % | 0.02 10.15 % | 0.02 -42.73 % | 0.04 -1.86 % | 0.04 214.35 % | 0.01 -70.11 % | 0.04 17.84 % | 0.03 124.28 % | -0.14 -1 559.78 % | -0.01 56.54 % | -0.02 -180.12 % | 0.02 1 257.42 % | 0.00 -194.89 % | 0.00 -77.74 % | 0.01 478.21 % | 0.00 69.72 % | -0.01 84.99 % | -0.06 -4.15 % | -0.06 |
| Ratio EBITDA | 0.11 -19.86 % | 0.14 79.89 % | 0.08 -37.50 % | 0.13 9.36 % | 0.11 -24.91 % | 0.15 31.09 % | 0.12 -5.34 % | 0.12 -12.32 % | 0.14 -7.97 % | 0.15 50.42 % | 0.10 -20.12 % | 0.13 -58.15 % | 0.30 229.85 % | 0.09 -42.95 % | 0.16 205.37 % | 0.05 -43.49 % | 0.09 -31.40 % | 0.14 17.97 % | 0.12 10.50 % | 0.10 -32.33 % | 0.15 12.83 % | 0.14 62.93 % | 0.08 -28.62 % | 0.12 0.63 % | 0.12 -9.79 % | 0.13 27.92 % | 0.10 1.51 % | 0.10 -0.18 % | 0.10 -2.22 % | 0.10 10.06 % | 0.09 0.45 % | 0.09 -0.40 % | 0.09 52.58 % | 0.06 -31.77 % | 0.09 41.53 % | 0.06 -25.35 % | 0.08 12.86 % | 0.07 -6.22 % | 0.08 14.91 % | 0.07 -9.31 % | 0.08 -12.87 % | 0.09 19.53 % | 0.07 4.09 % | 0.07 12.72 % | 0.06 -18.68 % | 0.08 18.42 % | 0.07 20.70 % | 0.05 47.59 % | 0.04 -57.15 % | 0.09 60.86 % | 0.05 5.57 % | 0.05 105.21 % | 0.02 -45.23 % | 0.04 -52.75 % | 0.09 147.38 % | 0.04 37.68 % | 0.03 -69.98 % | 0.09 -19.04 % | 0.11 230.45 % | 0.03 -39.62 % | 0.06 -43.02 % | 0.10 6.95 % | 0.09 354.73 % | 0.02 -40.81 % | 0.03 55.42 % | 0.02 |
| Gross profit ratio | 0.25 -9.59 % | 0.28 -2.12 % | 0.28 6.13 % | 0.27 -0.05 % | 0.27 -1.58 % | 0.27 2.11 % | 0.27 5.25 % | 0.25 -7.76 % | 0.27 2.63 % | 0.27 16.61 % | 0.23 -7.88 % | 0.25 3.71 % | 0.24 8.51 % | 0.22 -8.97 % | 0.24 10.55 % | 0.22 -5.04 % | 0.23 -12.44 % | 0.26 6.97 % | 0.25 7.93 % | 0.23 -1.90 % | 0.23 -5.62 % | 0.25 9.46 % | 0.23 -7.00 % | 0.24 -2.09 % | 0.25 0.33 % | 0.25 6.62 % | 0.23 1.22 % | 0.23 0.47 % | 0.23 4.04 % | 0.22 3.81 % | 0.21 -9.81 % | 0.23 6.20 % | 0.22 13.71 % | 0.19 -11.74 % | 0.22 6.10 % | 0.21 -5.18 % | 0.22 3.44 % | 0.21 -4.21 % | 0.22 4.48 % | 0.21 -5.97 % | 0.22 3.79 % | 0.22 2.51 % | 0.21 2.19 % | 0.21 1.65 % | 0.20 -5.35 % | 0.21 7.68 % | 0.20 -0.81 % | 0.20 4.79 % | 0.19 -0.14 % | 0.19 -4.72 % | 0.20 1.33 % | 0.20 2.16 % | 0.19 0.96 % | 0.19 -0.84 % | 0.19 16.90 % | 0.17 16.17 % | 0.14 -24.38 % | 0.19 -7.54 % | 0.20 46.35 % | 0.14 -25.69 % | 0.19 -1.32 % | 0.19 -6.45 % | 0.20 32.10 % | 0.15 0.38 % | 0.15 16.49 % | 0.13 |
| Weighted average shs out dil | 31.328 M -1.81 % | 31.907 M -0.53 % | 32.076 M -2.13 % | 32.774 M -2.13 % | 33.486 M -0.49 % | 33.650 M 0.03 % | 33.641 M 0.00 % | 33.641 M 0.00 % | 33.641 M 0.00 % | 33.642 M 0.22 % | 33.567 M -0.14 % | 33.612 M -2.17 % | 34.357 M -2.20 % | 35.128 M -0.33 % | 35.244 M -0.08 % | 35.271 M -0.06 % | 35.291 M 0.13 % | 35.244 M 0.00 % | 35.244 M 0.00 % | 35.244 M 0.00 % | 35.244 M 0.07 % | 35.219 M 0.00 % | 35.219 M 0.00 % | 35.219 M 0.00 % | 35.219 M 0.07 % | 35.196 M -0.01 % | 35.201 M 0.00 % | 35.201 M 0.00 % | 35.201 M 0.01 % | 35.196 M 0.02 % | 35.189 M 0.00 % | 35.189 M 0.00 % | 35.189 M 0.09 % | 35.157 M 0.00 % | 35.157 M 0.00 % | 35.157 M 0.00 % | 35.157 M 0.14 % | 35.109 M 0.00 % | 35.109 M 0.00 % | 35.109 M 0.00 % | 35.109 M 0.62 % | 34.893 M 0.00 % | 34.893 M 0.00 % | 34.893 M 0.00 % | 34.893 M -0.20 % | 34.965 M 0.00 % | 34.965 M 0.00 % | 34.965 M 0.00 % | 34.965 M 0.30 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M |
| Weighted average shs out | 31.303 M -1.84 % | 31.888 M -0.58 % | 32.076 M -2.23 % | 32.808 M -1.92 % | 33.451 M -0.49 % | 33.616 M 0.00 % | 33.616 M 0.00 % | 33.616 M 0.00 % | 33.616 M 0.14 % | 33.570 M 0.01 % | 33.567 M -0.14 % | 33.612 M -1.98 % | 34.290 M -1.67 % | 34.871 M -0.35 % | 34.993 M 0.00 % | 34.993 M 0.00 % | 34.993 M 0.00 % | 34.993 M 0.00 % | 34.993 M 0.00 % | 34.993 M 0.00 % | 34.993 M 0.08 % | 34.965 M 0.00 % | 34.965 M 0.00 % | 34.965 M 0.00 % | 34.965 M 0.12 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.00 % | 34.924 M 0.09 % | 34.893 M 0.01 % | 34.890 M 0.01 % | 34.886 M 0.01 % | 34.884 M 0.05 % | 34.866 M 0.00 % | 34.866 M 0.00 % | 34.866 M 0.00 % | 34.866 M 0.02 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M 0.00 % | 34.859 M |
| EPS diluted | 35.91 -9.07 % | 39.49 65.99 % | 23.79 -26.71 % | 32.46 20.49 % | 26.94 -30.89 % | 38.98 15.87 % | 33.64 18.16 % | 28.47 -17.84 % | 34.65 -9.39 % | 38.24 60.94 % | 23.76 -9.86 % | 26.36 -65.93 % | 77.37 224.54 % | 23.84 -32.27 % | 35.20 375.03 % | 7.41 -55.09 % | 16.50 -39.07 % | 27.08 -2.55 % | 27.79 41.28 % | 19.67 -46.48 % | 36.75 21.13 % | 30.34 44.20 % | 21.04 -16.87 % | 25.31 1.20 % | 25.01 -21.82 % | 31.99 25.16 % | 25.56 16.13 % | 22.01 -7.56 % | 23.81 -5.55 % | 25.21 0.08 % | 25.19 51.84 % | 16.59 -15.74 % | 19.69 56.52 % | 12.58 -65.69 % | 36.67 423.86 % | 7.00 -65.12 % | 20.07 89.70 % | 10.58 -45.15 % | 19.29 13.81 % | 16.95 -14.05 % | 19.72 201.91 % | -19.35 -378.42 % | 6.95 -64.76 % | 19.72 44.26 % | 13.67 34.81 % | 10.14 -15.36 % | 11.98 73.62 % | 6.90 3.45 % | 6.67 2.46 % | 6.51 -39.50 % | 10.76 -1.47 % | 10.92 225.00 % | 3.36 -70.34 % | 11.33 12.74 % | 10.05 125.86 % | -38.87 -1 540.08 % | -2.37 61.21 % | -6.11 -183.81 % | 7.29 1 315.00 % | -0.60 -196.77 % | 0.62 -79.74 % | 3.06 487.34 % | -0.79 68.40 % | -2.50 86.54 % | -18.58 -2.65 % | -18.10 |
| Earnings per share | 35.92 -9.09 % | 39.51 66.08 % | 23.79 -26.64 % | 32.43 20.24 % | 26.97 -30.88 % | 39.02 15.92 % | 33.66 18.15 % | 28.49 -17.85 % | 34.68 -9.52 % | 38.33 61.32 % | 23.76 -9.86 % | 26.36 -66.00 % | 77.53 222.77 % | 24.02 -32.26 % | 35.46 374.70 % | 7.47 -55.14 % | 16.65 -38.94 % | 27.27 -2.57 % | 27.99 41.29 % | 19.81 -46.47 % | 37.01 21.11 % | 30.56 44.15 % | 21.20 -16.86 % | 25.50 1.23 % | 25.19 -21.87 % | 32.24 25.11 % | 25.77 16.19 % | 22.18 -7.58 % | 24.00 -5.55 % | 25.41 0.12 % | 25.38 51.89 % | 16.71 -15.78 % | 19.84 56.71 % | 12.66 -65.71 % | 36.92 423.69 % | 7.05 -65.10 % | 20.20 89.85 % | 10.64 -45.13 % | 19.39 13.79 % | 17.04 -14.07 % | 19.83 202.48 % | -19.35 -378.42 % | 6.95 -64.76 % | 19.72 44.26 % | 13.67 34.41 % | 10.17 -15.32 % | 12.01 73.55 % | 6.92 3.44 % | 6.69 2.76 % | 6.51 -39.50 % | 10.76 -1.47 % | 10.92 225.00 % | 3.36 -70.34 % | 11.33 12.74 % | 10.05 125.86 % | -38.87 -1 540.08 % | -2.37 61.21 % | -6.11 -183.81 % | 7.29 1 315.00 % | -0.60 -196.77 % | 0.62 -79.74 % | 3.06 487.34 % | -0.79 68.40 % | -2.50 86.54 % | -18.58 -2.65 % | -18.10 |
| Gross profit | 4.147 B 4.12 % | 3.983 B -6.37 % | 4.254 B 16.48 % | 3.652 B 0.93 % | 3.619 B -5.29 % | 3.820 B 3.59 % | 3.688 B 13.61 % | 3.246 B -10.51 % | 3.627 B 2.63 % | 3.534 B 19.36 % | 2.961 B 0.77 % | 2.939 B 4.88 % | 2.802 B 7.37 % | 2.609 B -8.13 % | 2.840 B 16.62 % | 2.435 B -3.94 % | 2.535 B -16.45 % | 3.034 B 2.20 % | 2.969 B 13.57 % | 2.614 B -6.13 % | 2.785 B -10.73 % | 3.120 B 0.25 % | 3.112 B -0.22 % | 3.119 B 0.49 % | 3.104 B -1.32 % | 3.146 B 4.16 % | 3.020 B 12.97 % | 2.673 B -3.19 % | 2.761 B -4.50 % | 2.892 B 5.67 % | 2.737 B 12.03 % | 2.443 B -0.91 % | 2.465 B 11.48 % | 2.211 B -10.95 % | 2.483 B 11.33 % | 2.230 B -6.31 % | 2.381 B 2.68 % | 2.318 B -3.41 % | 2.400 B 12.46 % | 2.134 B -7.40 % | 2.305 B -6.84 % | 2.474 B 9.74 % | 2.254 B 5.18 % | 2.143 B 2.81 % | 2.085 B -7.09 % | 2.244 B 8.04 % | 2.077 B 4.77 % | 1.982 B 4.00 % | 1.906 B -6.74 % | 2.044 B 0.60 % | 2.031 B 1.77 % | 1.996 B 5.75 % | 1.888 B 0.05 % | 1.887 B -5.19 % | 1.990 B 24.54 % | 1.598 B 14.73 % | 1.393 B -32.46 % | 2.062 B -3.36 % | 2.134 B 52.82 % | 1.396 B -23.97 % | 1.837 B -9.88 % | 2.038 B -3.94 % | 2.122 B 37.52 % | 1.543 B -10.09 % | 1.716 B 14.77 % | 1.495 B |
| Income tax expense | 565.000 M 0.00 % | 565.000 M 165.26 % | 213.000 M -56.35 % | 488.000 M 10.55 % | 441.413 M -28.01 % | 613.145 M 108.82 % | 293.620 M -36.43 % | 461.914 M -12.84 % | 529.960 M -6.44 % | 566.444 M 78.47 % | 317.381 M -24.81 % | 422.124 M -38.59 % | 687.404 M 890.85 % | 69.375 M -85.18 % | 468.080 M 202.66 % | 154.655 M -43.44 % | 273.432 M -37.52 % | 437.602 M 7.24 % | 408.069 M 22.99 % | 331.793 M -11.62 % | 375.396 M -21.49 % | 478.171 M 107.91 % | 229.989 M -45.63 % | 422.989 M 5.84 % | 399.665 M -23.58 % | 522.995 M 24.60 % | 419.741 M 7.62 % | 390.006 M 7.15 % | 363.969 M -15.69 % | 431.707 M 45.76 % | 296.184 M -6.41 % | 316.485 M -1.39 % | 320.938 M 42.34 % | 225.480 M 169.49 % | -324.498 M -179.93 % | 405.999 M 109.79 % | 193.525 M -51.81 % | 401.621 M 126.98 % | 176.943 M 100.08 % | 88.435 M 19.50 % | 74.002 M 184.80 % | -87.265 M -49.92 % | -58.207 M -108.09 % | 719.822 M 710.67 % | 88.794 M -76.67 % | 380.581 M 229.41 % | 115.533 M -50.77 % | 234.660 M 443.85 % | -68.245 M -121.59 % | 316.153 M 761.71 % | 36.689 M -27.26 % | 50.440 M 28.15 % | 39.360 M -20.05 % | 49.228 M 871.60 % | -6.380 M -100.55 % | 1.162 B 1 208.29 % | -104.841 M -117.24 % | 608.084 M 66.08 % | 366.141 M 463.31 % | -100.780 M -235.36 % | 74.451 M -84.70 % | 486.496 M 1 244.88 % | 36.174 M 130.18 % | -119.852 M -134.37 % | -51.138 M 65.10 % | -146.519 M |
| Cost of revenue | 12.361 B 19.41 % | 10.352 B -3.53 % | 10.731 B 7.30 % | 10.001 B 0.99 % | 9.903 B -3.19 % | 10.229 B 0.67 % | 10.160 B 6.02 % | 9.583 B -0.13 % | 9.596 B -0.95 % | 9.688 B -2.70 % | 9.957 B 12.24 % | 8.871 B -0.05 % | 8.875 B -3.44 % | 9.192 B 3.82 % | 8.853 B 2.36 % | 8.649 B 2.69 % | 8.423 B -0.32 % | 8.450 B -6.64 % | 9.051 B 2.74 % | 8.809 B -3.75 % | 9.153 B -3.67 % | 9.502 B -10.94 % | 10.669 B 9.69 % | 9.726 B 3.34 % | 9.412 B -1.75 % | 9.580 B -4.26 % | 10.006 B 11.20 % | 8.998 B -3.77 % | 9.351 B -9.25 % | 10.304 B 0.75 % | 10.227 B 27.93 % | 7.994 B -8.33 % | 8.720 B -5.19 % | 9.198 B 4.23 % | 8.824 B 3.26 % | 8.546 B 0.24 % | 8.526 B -1.65 % | 8.669 B 2.03 % | 8.496 B 6.35 % | 7.989 B 0.17 % | 7.975 B -11.18 % | 8.979 B 6.34 % | 8.444 B 2.34 % | 8.251 B 0.71 % | 8.192 B -0.40 % | 8.225 B -1.58 % | 8.357 B 5.84 % | 7.896 B -1.88 % | 8.047 B -6.59 % | 8.615 B 6.84 % | 8.063 B 0.10 % | 8.054 B 2.97 % | 7.822 B -1.13 % | 7.912 B -4.20 % | 8.258 B 2.95 % | 8.021 B -3.91 % | 8.347 B -5.61 % | 8.844 B 6.55 % | 8.300 B -3.44 % | 8.596 B 8.40 % | 7.930 B -8.39 % | 8.656 B 4.37 % | 8.293 B -1.99 % | 8.462 B -10.49 % | 9.453 B -3.95 % | 9.842 B |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.617 B 4.21 % | 1.552 B -16.26 % | 1.853 B 21.42 % | 1.526 B -11.99 % | 1.734 B 14.50 % | 1.514 B -3.22 % | 1.565 B 0.90 % | 1.551 B -2.44 % | 1.590 B 7.17 % | 1.483 B -0.94 % | 1.497 B -2.55 % | 1.536 B 2.27 % | 1.502 B -3.50 % | 1.557 B 3.21 % | 1.508 B -1.61 % | 1.533 B -2.77 % | 1.577 B 8.86 % | 1.448 B -5.73 % | 1.537 B 2.70 % | 1.496 B -0.31 % | 1.501 B 6.54 % | 1.409 B -3.77 % | 1.464 B -1.00 % | 1.479 B 4.01 % | 1.422 B -9.80 % | 1.576 B 0.60 % | 1.567 B 5.35 % | 1.487 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 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 expenses | -55.000 M | 0.000 | 0.000 -100.00 % | 1.415 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.846 M 13.35 % | 3.393 M -27.55 % | 4.683 M -2.58 % | 4.807 M 36.68 % | 3.517 M | 0.000 -100.00 % | 4.992 M -8.17 % | 5.436 M -28.38 % | 7.590 M 5.34 % | 7.205 M -28.30 % | 10.049 M -5.47 % | 10.630 M 81.77 % | 5.848 M 28.90 % | 4.537 M -29.63 % | 6.447 M 32.16 % | 4.878 M -57.76 % | 11.548 M | 0.000 -100.00 % | 5.670 M -43.51 % | 10.038 M 211.26 % | 3.225 M -32.66 % | 4.789 M -13.74 % | 5.552 M 18.13 % | 4.700 M 148.41 % | 1.892 M -76.18 % | 7.943 M -51.29 % | 16.307 M 142.05 % | 6.737 M 22.67 % | 5.492 M | 0.000 100.00 % | -3.256 M | 0.000 100.00 % | -3.111 M | 0.000 -100.00 % | 1.761 M 214.95 % | -1.532 M -111.16 % | 13.723 M | 0.000 100.00 % | -3.076 M | 0.000 | 0.000 | 0.000 100.00 % | -2.347 M | 0.000 -100.00 % | 30.437 M -33.57 % | 45.816 M 49.22 % | 30.703 M 17.54 % | 26.122 M -33.26 % | 39.139 M -58.45 % | 94.204 M 447.47 % | 17.207 M -78.43 % | 79.776 M 35.41 % | 58.915 M -16.37 % | 70.450 M 23.52 % | 57.035 M 421.20 % | 10.943 M -26.57 % | 14.903 M -55.16 % | 33.236 M |
| Operating expenses | 2.481 B 12.93 % | 2.197 B -6.59 % | 2.352 B 11.57 % | 2.108 B -7.86 % | 2.288 B 20.38 % | 1.901 B -16.16 % | 2.267 B 23.77 % | 1.831 B -5.80 % | 1.944 B 14.91 % | 1.692 B -9.27 % | 1.865 B 14.38 % | 1.630 B -5.89 % | 1.732 B 1.37 % | 1.709 B 1.94 % | 1.676 B 3.97 % | 1.612 B -5.16 % | 1.700 B 3.11 % | 1.649 B -0.34 % | 1.655 B 6.68 % | 1.551 B -6.12 % | 1.652 B 4.44 % | 1.582 B -2.18 % | 1.617 B 4.21 % | 1.552 B -16.26 % | 1.853 B 21.42 % | 1.526 B -11.99 % | 1.734 B 14.50 % | 1.514 B -3.22 % | 1.565 B 0.90 % | 1.551 B -2.44 % | 1.590 B 7.17 % | 1.483 B -0.94 % | 1.497 B -2.55 % | 1.536 B 2.27 % | 1.502 B -3.50 % | 1.557 B 3.21 % | 1.508 B -1.61 % | 1.533 B -2.77 % | 1.577 B 8.86 % | 1.448 B -5.73 % | 1.537 B 2.70 % | 1.496 B -0.31 % | 1.501 B 6.54 % | 1.409 B -3.77 % | 1.464 B -1.00 % | 1.479 B 4.01 % | 1.422 B -9.80 % | 1.576 B 0.60 % | 1.567 B 5.35 % | 1.487 B 0.07 % | 1.486 B -2.70 % | 1.527 B -2.84 % | 1.572 B 5.13 % | 1.495 B 2.04 % | 1.465 B -10.38 % | 1.635 B 4.08 % | 1.571 B 2.68 % | 1.530 B 4.22 % | 1.468 B -3.93 % | 1.528 B -7.09 % | 1.645 B 5.84 % | 1.554 B -0.30 % | 1.559 B -16.71 % | 1.872 B -9.50 % | 2.068 B 3.57 % | 1.997 B |
| Cost and expenses | 14.842 B 18.27 % | 12.549 B -4.08 % | 13.083 B 8.04 % | 12.109 B -0.67 % | 12.190 B 0.50 % | 12.129 B -2.40 % | 12.427 B 8.87 % | 11.415 B -1.09 % | 11.540 B 1.41 % | 11.380 B -3.74 % | 11.822 B 12.57 % | 10.501 B -1.01 % | 10.608 B -2.69 % | 10.901 B 3.52 % | 10.530 B 2.61 % | 10.262 B 1.37 % | 10.123 B 0.24 % | 10.099 B -5.67 % | 10.706 B 3.33 % | 10.360 B -4.12 % | 10.805 B -2.51 % | 11.083 B -9.79 % | 12.286 B 8.94 % | 11.278 B 0.11 % | 11.265 B 1.44 % | 11.106 B -5.40 % | 11.740 B 11.68 % | 10.513 B -3.69 % | 10.916 B -7.92 % | 11.855 B 0.32 % | 11.817 B 24.68 % | 9.478 B -7.24 % | 10.218 B -4.82 % | 10.734 B 3.95 % | 10.327 B 2.22 % | 10.103 B 0.69 % | 10.034 B -1.65 % | 10.202 B 1.28 % | 10.073 B 6.74 % | 9.437 B -0.78 % | 9.511 B -9.20 % | 10.475 B 5.33 % | 9.945 B 2.95 % | 9.659 B 0.03 % | 9.656 B -0.49 % | 9.704 B -0.76 % | 9.779 B 3.24 % | 9.472 B -1.48 % | 9.614 B -4.83 % | 10.102 B 5.79 % | 9.549 B -0.34 % | 9.582 B 2.00 % | 9.394 B -0.14 % | 9.407 B -3.26 % | 9.724 B 0.69 % | 9.657 B -2.64 % | 9.918 B -4.39 % | 10.374 B 6.20 % | 9.768 B -3.52 % | 10.124 B 5.74 % | 9.575 B -6.22 % | 10.210 B 3.63 % | 9.852 B -4.66 % | 10.333 B -10.31 % | 11.521 B -2.68 % | 11.839 B |
| Research and development expenses | 55.000 M -15.38 % | 65.000 M -57.24 % | 152.000 M 40.35 % | 108.302 M 12.65 % | 96.144 M 40.25 % | 68.554 M -40.70 % | 115.601 M 77.18 % | 65.244 M 15.62 % | 56.429 M 196.93 % | 19.004 M -68.86 % | 61.020 M -35.15 % | 94.099 M 1 227.21 % | 7.090 M -55.90 % | 16.078 M -90.76 % | 174.000 M 252.45 % | 49.369 M 14.56 % | 43.095 M 10.51 % | 38.997 M -73.83 % | 149.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 179.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 134.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 81.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 272.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 266.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 72.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 16.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.000 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 |
| Selling general and administrative expenses | 2.481 B 16.37 % | 2.132 B -3.09 % | 2.200 B 10.09 % | 1.998 B -8.83 % | 2.192 B 19.64 % | 1.832 B -14.84 % | 2.151 B 21.80 % | 1.766 B -9.19 % | 1.945 B 16.26 % | 1.673 B -7.10 % | 1.801 B 17.23 % | 1.536 B -10.96 % | 1.725 B 1.02 % | 1.708 B 1.61 % | 1.681 B 4.41 % | 1.610 B -5.35 % | 1.701 B 5.80 % | 1.608 B -2.79 % | 1.654 B 6.57 % | 1.552 B -6.05 % | 1.652 B 4.49 % | 1.581 B -2.23 % | 1.617 B 4.21 % | 1.552 B -16.26 % | 1.853 B 21.42 % | 1.526 B -11.99 % | 1.734 B 14.50 % | 1.514 B -3.22 % | 1.565 B 0.90 % | 1.551 B -2.44 % | 1.590 B 7.17 % | 1.483 B -0.94 % | 1.497 B -2.55 % | 1.536 B 2.27 % | 1.502 B -3.50 % | 1.557 B 3.21 % | 1.508 B -1.61 % | 1.533 B -2.77 % | 1.577 B 8.86 % | 1.448 B -5.73 % | 1.537 B 2.70 % | 1.496 B -0.31 % | 1.501 B 6.54 % | 1.409 B -3.77 % | 1.464 B -1.00 % | 1.479 B 4.01 % | 1.422 B -9.80 % | 1.576 B 0.60 % | 1.567 B 5.35 % | 1.487 B 0.07 % | 1.486 B -2.69 % | 1.527 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 |
| Interest income | 4.000 M -33.33 % | 6.000 M 200.00 % | 2.000 M 85.70 % | 1.077 M 134.13 % | 460.000 K -0.65 % | 463.000 K 0.65 % | 460.000 K 67.27 % | 275.000 K 109.92 % | 131.000 K 20.18 % | 109.000 K 165.85 % | 41.000 K -42.25 % | 71.000 K 61.36 % | 44.000 K -96.15 % | 1.143 M 2 016.67 % | 54.000 K -97.42 % | 2.095 M 6 248.48 % | 33.000 K -97.05 % | 1.117 M 6 105.56 % | 18.000 K -98.40 % | 1.125 M 1 059.79 % | 97.000 K -92.16 % | 1.238 M 87.58 % | 660.000 K -44.16 % | 1.182 M 1 359.26 % | 81.000 K -93.09 % | 1.173 M 1 203.33 % | 90.000 K 23.29 % | 73.000 K -1.35 % | 74.000 K -11.90 % | 84.000 K -88.25 % | 715.000 K 476.61 % | 124.000 K -67.88 % | 386.000 K 2.66 % | 376.000 K -11.53 % | 425.000 K -46.34 % | 792.000 K 194.42 % | 269.000 K -51.27 % | 552.000 K 13.11 % | 488.000 K -67.77 % | 1.514 M 301.59 % | 377.000 K -47.20 % | 714.000 K 175.68 % | 259.000 K -75.68 % | 1.065 M 569.81 % | 159.000 K -71.35 % | 555.000 K 466.33 % | 98.000 K -71.01 % | 338.000 K 128.38 % | 148.000 K -43.30 % | 261.000 K 96.24 % | 133.000 K -26.11 % | 180.000 K 95.65 % | 92.000 K -62.45 % | 245.000 K 210.13 % | 79.000 K -66.53 % | 236.000 K -94.95 % | 4.675 M 8.92 % | 4.292 M 3.25 % | 4.157 M -6.48 % | 4.445 M 2.23 % | 4.348 M -13.90 % | 5.050 M 3.76 % | 4.867 M -18.39 % | 5.964 M -0.63 % | 6.002 M -7.02 % | 6.455 M |
| Interest expense | 1.000 M | 0.000 | 0.000 -100.00 % | 626.000 K -26.35 % | 850.000 K 62.21 % | 524.000 K 6.94 % | 490.000 K 0.41 % | 488.000 K -49.33 % | 963.000 K 102.74 % | 475.000 K -4.81 % | 499.000 K -1.38 % | 506.000 K -58.46 % | 1.218 M 115.58 % | 565.000 K 12.33 % | 503.000 K 1.00 % | 498.000 K -65.84 % | 1.458 M 200.62 % | 485.000 K -10.19 % | 540.000 K 9.98 % | 491.000 K -70.90 % | 1.687 M 230.78 % | 510.000 K 4.08 % | 490.000 K 0.41 % | 488.000 K -74.62 % | 1.923 M 308.28 % | 471.000 K -4.27 % | 492.000 K 0.00 % | 492.000 K -77.38 % | 2.175 M 378.02 % | 455.000 K -5.80 % | 483.000 K 1.90 % | 474.000 K -80.10 % | 2.382 M 422.37 % | 456.000 K -3.59 % | 473.000 K -0.63 % | 476.000 K -81.88 % | 2.627 M 408.12 % | 517.000 K -8.66 % | 566.000 K -2.25 % | 579.000 K -80.57 % | 2.980 M -84.16 % | 18.815 M -60.09 % | 47.147 M -2.15 % | 48.181 M -7.10 % | 51.866 M 1.33 % | 51.184 M -10.46 % | 57.165 M -7.47 % | 61.780 M -6.71 % | 66.225 M 2.79 % | 64.427 M -2.82 % | 66.298 M -2.26 % | 67.830 M -6.60 % | 72.624 M 2.68 % | 70.727 M -2.48 % | 72.527 M -2.05 % | 74.048 M -6.69 % | 79.361 M 2.37 % | 77.526 M -3.41 % | 80.265 M -0.88 % | 80.978 M -2.30 % | 82.885 M 1.45 % | 81.703 M -3.53 % | 84.690 M -3.57 % | 87.824 M -1.88 % | 89.504 M -1.35 % | 90.729 M |
| Depreciation and amortization | 200.000 M 2.56 % | 195.000 M -1.52 % | 198.000 M 17.86 % | 168.000 M -18.75 % | 206.777 M -6.58 % | 221.353 M 17.41 % | 188.537 M 18.04 % | 159.721 M -0.46 % | 160.463 M -2.32 % | 164.272 M -15.79 % | 195.085 M 2.03 % | 191.212 M -2.87 % | 196.860 M 10.36 % | 178.379 M 1.26 % | 176.154 M 4.34 % | 168.823 M 1.35 % | 166.577 M -3.13 % | 171.967 M -0.02 % | 172.000 M -9.23 % | 189.500 M 9.22 % | 173.500 M -8.44 % | 189.500 M 0.00 % | 189.500 M -1.81 % | 193.000 M 2.93 % | 187.500 M -2.85 % | 193.000 M 283.45 % | 50.333 M 841.68 % | 5.345 M -63.85 % | 14.786 M 63.16 % | 9.062 M -75.55 % | 37.056 M 495.28 % | 6.225 M -42.28 % | 10.784 M -45.88 % | 19.926 M -29.79 % | 28.379 M 369.15 % | 6.049 M -67.65 % | 18.701 M -49.48 % | 37.016 M 19.97 % | 30.854 M 78.68 % | 17.268 M 57.18 % | 10.986 M -61.73 % | 28.705 M -13.20 % | 33.069 M 7 181.16 % | -467.000 K -102.02 % | 23.163 M -22.00 % | 29.697 M 24.66 % | 23.823 M -79.31 % | 115.128 M 371.78 % | 24.403 M -30.90 % | 35.318 M 434.64 % | -10.554 M -151.69 % | 20.418 M -33.12 % | 30.530 M -33.72 % | 46.060 M -88.07 % | 386.099 M 2.06 % | 378.308 M 0.71 % | 375.653 M -0.43 % | 377.261 M -21.59 % | 481.131 M 27.30 % | 377.947 M 0.44 % | 376.294 M -5.11 % | 396.556 M 10.74 % | 358.082 M -1.30 % | 362.790 M -49.69 % | 721.045 M 0.63 % | 716.560 M |
| Operating income | 1.666 B -6.72 % | 1.786 B -6.10 % | 1.902 B 23.19 % | 1.544 B 16.04 % | 1.331 B -30.70 % | 1.920 B 35.07 % | 1.421 B 0.46 % | 1.415 B -15.94 % | 1.683 B -8.64 % | 1.842 B 68.04 % | 1.096 B -16.19 % | 1.308 B 22.34 % | 1.069 B 18.77 % | 900.339 M -22.63 % | 1.164 B 41.41 % | 822.851 M -1.45 % | 834.990 M -39.73 % | 1.385 B 5.41 % | 1.314 B 23.61 % | 1.063 B -6.15 % | 1.133 B -26.34 % | 1.538 B 2.87 % | 1.495 B -4.62 % | 1.568 B 25.29 % | 1.251 B -22.75 % | 1.620 B 25.94 % | 1.286 B 10.97 % | 1.159 B -3.14 % | 1.197 B -10.75 % | 1.341 B 16.90 % | 1.147 B 19.54 % | 959.410 M -0.86 % | 967.733 M 43.45 % | 674.630 M -31.20 % | 980.543 M 45.62 % | 673.363 M -22.79 % | 872.108 M 11.06 % | 785.255 M -4.63 % | 823.382 M 20.07 % | 685.728 M -10.74 % | 768.208 M -21.44 % | 977.843 M 29.77 % | 753.530 M 2.57 % | 734.666 M 18.33 % | 620.886 M -18.86 % | 765.160 M 16.80 % | 655.125 M 61.35 % | 406.019 M 19.71 % | 339.156 M -39.06 % | 556.558 M 2.03 % | 545.461 M 16.33 % | 468.910 M 48.52 % | 315.716 M -19.36 % | 391.508 M -25.38 % | 524.652 M 1 510.89 % | -37.186 M 79.13 % | -178.162 M -133.47 % | 532.306 M -20.07 % | 665.962 M 605.49 % | -131.745 M -168.66 % | 191.870 M -60.35 % | 483.938 M -14.00 % | 562.745 M 271.08 % | -328.935 M 6.64 % | -352.343 M 29.78 % | -501.798 M |
| Operating income ratio | 0.10 -19.00 % | 0.12 -1.84 % | 0.13 12.24 % | 0.11 14.92 % | 0.10 -27.99 % | 0.14 33.14 % | 0.10 -6.93 % | 0.11 -13.36 % | 0.13 -8.64 % | 0.14 64.17 % | 0.08 -23.38 % | 0.11 20.97 % | 0.09 20.03 % | 0.08 -23.33 % | 0.10 34.05 % | 0.07 -2.58 % | 0.08 -36.83 % | 0.12 10.33 % | 0.11 17.48 % | 0.09 -1.93 % | 0.09 -22.12 % | 0.12 12.32 % | 0.11 -11.09 % | 0.12 22.08 % | 0.10 -21.46 % | 0.13 28.91 % | 0.10 -0.57 % | 0.10 0.51 % | 0.10 -2.77 % | 0.10 14.85 % | 0.09 -3.76 % | 0.09 6.25 % | 0.09 46.32 % | 0.06 -31.81 % | 0.09 38.78 % | 0.06 -21.86 % | 0.08 11.89 % | 0.07 -5.42 % | 0.08 11.55 % | 0.07 -9.36 % | 0.07 -12.47 % | 0.09 21.22 % | 0.07 -0.35 % | 0.07 17.00 % | 0.06 -17.34 % | 0.07 16.40 % | 0.06 52.76 % | 0.04 20.62 % | 0.03 -34.75 % | 0.05 -3.36 % | 0.05 15.82 % | 0.05 43.49 % | 0.03 -18.62 % | 0.04 -21.95 % | 0.05 1 424.30 % | 0.00 78.87 % | -0.02 -137.48 % | 0.05 -23.53 % | 0.06 584.10 % | -0.01 -167.11 % | 0.02 -56.59 % | 0.05 -16.25 % | 0.05 264.34 % | -0.03 -4.22 % | -0.03 28.73 % | -0.04 |
| Total other income expenses net | 23.000 M -42.50 % | 40.000 M 104.31 % | -927.000 M -11 687.50 % | 8.000 M -38.77 % | 13.065 M 165.60 % | 4.919 M 28.43 % | 3.830 M -19.11 % | 4.735 M -62.14 % | 12.507 M 17.23 % | 10.669 M -42.58 % | 18.582 M 30 562.30 % | -61.000 K -100.00 % | 2.276 B 34 954.76 % | 6.494 M -98.81 % | 545.386 M 234.06 % | -406.809 M -2 038.85 % | 20.982 M 217.48 % | 6.609 M -91.02 % | 73.618 M 292.21 % | -38.301 M -107.13 % | 537.545 M 6 143.26 % | 8.610 M 101.64 % | -524.162 M -107.11 % | -253.079 M -985.51 % | 28.580 M -8.86 % | 31.357 M -6.21 % | 33.432 M 487.66 % | 5.689 M -48.70 % | 11.090 M 31.34 % | 8.444 M -85.28 % | 57.375 M 252.04 % | -37.736 M -154.80 % | 68.858 M 253.88 % | 19.458 M 869.02 % | 2.008 M 96.29 % | 1.023 M -97.80 % | 46.421 M 245.65 % | 13.430 M -70.54 % | 45.585 M 175.09 % | 16.571 M 3.85 % | 15.956 M 100.94 % | -1.702 B -204.25 % | -559.364 M -180.57 % | 694.279 M 1 680.78 % | -43.920 M -358.22 % | -9.585 M 91.88 % | -117.988 M -282.21 % | 64.754 M 140.13 % | -161.369 M -1 141.96 % | 15.487 M 111.43 % | -135.543 M -320.17 % | -32.259 M 78.61 % | -150.839 M -418.02 % | 47.430 M 128.75 % | -164.969 M -13.68 % | -145.120 M -2 101.46 % | -6.592 M 94.86 % | -128.286 M -254.95 % | -36.142 M -300.23 % | 18.050 M 119.57 % | -92.254 M -182.66 % | 111.607 M 120.67 % | -539.858 M -736.09 % | 84.871 M 124.58 % | -345.331 M -27.84 % | -270.119 M |
| 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 |
| 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-04-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -25.596 B -6.23 % | -24.095 B 4.09 % | -25.122 B 0.50 % | -25.249 B 2.57 % | -25.915 B 7.10 % | -27.897 B -5.87 % | -26.351 B -2.39 % | -25.736 B -2.83 % | -25.029 B 0.84 % | -25.240 B -10.10 % | -22.925 B 2.86 % | -23.601 B 0.16 % | -23.638 B -3.73 % | -22.787 B -3.39 % | -22.040 B -0.94 % | -21.834 B 0.10 % | -21.855 B 0.25 % | -21.909 B -6.27 % | -20.616 B -6.48 % | -19.361 B -5.33 % | -18.382 B -0.59 % | -18.274 B -16.90 % | -15.632 B -4.31 % | -14.986 B -6.01 % | -14.136 B -9.66 % | -12.891 B 44.53 % | -23.241 B -91.93 % | -12.109 B -6.67 % | -11.352 B -8.19 % | -10.493 B -19.07 % | -8.813 B 3.65 % | -9.146 B 4.17 % | -9.544 B -4.70 % | -9.116 B -7.24 % | -8.500 B 7.60 % | -9.199 B 2.84 % | -9.468 B -2.46 % | -9.241 B -4.28 % | -8.862 B -6.46 % | -8.324 B -14.00 % | -7.302 B -7.57 % | -6.788 B -119.96 % | -3.086 B -3.30 % | -2.988 B -104.83 % | -1.459 B -391.42 % | -296.827 M -149.64 % | 597.935 M 1 283.47 % | 43.220 M -92.19 % | 553.603 M 1 356.25 % | -44.068 M -103.09 % | 1.424 B 225.41 % | 437.721 M -61.37 % | 1.133 B 44.72 % | 782.991 M -76.39 % | 3.317 B 44.25 % | 2.299 B -17.63 % | 2.792 B -0.12 % | 2.795 B -38.91 % | 4.575 B 17.73 % | 3.886 B 3.32 % | 3.762 B 0.51 % | 3.742 B -30.79 % | 5.407 B -7.56 % | 5.850 B 32.25 % | 4.423 B |
| Total investments | 6.625 B | 0.000 -100.00 % | 2.231 B -62.72 % | 5.985 B 4.80 % | 5.711 B 9.55 % | 5.213 B 228.20 % | 1.588 B -64.17 % | 4.433 B 5.45 % | 4.204 B -5.70 % | 4.458 B 235.52 % | 1.329 B -67.54 % | 4.093 B 0.10 % | 4.089 B -1.75 % | 4.162 B 149.69 % | 1.667 B -68.44 % | 5.281 B 7.42 % | 4.916 B 4.53 % | 4.703 B 95.31 % | 2.408 B 2 307.99 % | 100.000 M -90.00 % | 1.000 B 0.00 % | 1.000 B -49.92 % | 1.997 B 33.11 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B -8.69 % | 1.643 B 9.52 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 6.44 % | 1.409 B -6.05 % | 1.500 B 0.00 % | 1.500 B 25.00 % | 1.200 B -2.80 % | 1.235 B -5.03 % | 1.300 B 85.71 % | 700.000 M 75.00 % | 400.000 M -58.56 % | 965.137 M -25.75 % | 1.300 B -13.32 % | 1.500 B 25.01 % | 1.200 B 27.09 % | 943.911 M 2.51 % | 920.790 M 30.53 % | 705.400 M 15.80 % | 609.180 M -37.73 % | 978.210 M -10.69 % | 1.095 B 61.37 % | 678.736 M 81.53 % | 373.900 M -47.81 % | 716.432 M 166.78 % | 268.550 M 2.36 % | 262.350 M -12.77 % | 300.750 M -63.27 % | 818.761 M 28.48 % | 637.280 M -9.89 % | 707.220 M 5.70 % | 669.100 M -31.99 % | 983.805 M 49.59 % | 657.650 M 3.19 % | 637.350 M -8.10 % | 693.500 M -31.76 % | 1.016 B 76.85 % | 574.650 M 10.15 % | 521.700 M |
| Total debt | 376.000 M -1.31 % | 381.000 M 8.86 % | 350.000 M 0.00 % | 350.000 M 0.00 % | 350.000 M -3.79 % | 363.800 M 0.00 % | 363.800 M 0.00 % | 363.800 M 0.00 % | 363.800 M -3.60 % | 377.400 M 0.00 % | 377.400 M 0.00 % | 377.400 M 0.00 % | 377.400 M -3.48 % | 391.000 M 0.00 % | 391.000 M 0.00 % | 391.000 M 0.00 % | 391.000 M -3.36 % | 404.600 M 0.00 % | 404.600 M 0.00 % | 404.600 M 0.00 % | 404.600 M -3.25 % | 418.200 M 0.00 % | 418.200 M 0.00 % | 418.200 M 0.00 % | 418.200 M -3.15 % | 431.800 M 0.00 % | 431.800 M 0.00 % | 431.800 M 0.00 % | 431.800 M -3.05 % | 445.400 M 0.00 % | 445.400 M 0.00 % | 445.400 M 0.00 % | 445.400 M -2.96 % | 459.000 M 0.00 % | 459.000 M 0.00 % | 459.000 M 0.00 % | 459.000 M -2.88 % | 472.600 M -0.06 % | 472.894 M 0.06 % | 472.600 M 0.00 % | 472.600 M -2.80 % | 486.200 M -88.20 % | 4.119 B 6.49 % | 3.868 B -2.14 % | 3.953 B -2.50 % | 4.054 B -9.18 % | 4.464 B -22.95 % | 5.794 B -3.44 % | 6.000 B -3.14 % | 6.195 B -7.33 % | 6.685 B 2.95 % | 6.493 B -2.87 % | 6.685 B -3.35 % | 6.916 B -7.11 % | 7.446 B 1.94 % | 7.304 B -3.50 % | 7.569 B -4.13 % | 7.895 B -4.23 % | 8.243 B 1.90 % | 8.090 B -4.08 % | 8.434 B -2.25 % | 8.628 B 0.45 % | 8.589 B -6.15 % | 9.152 B -10.21 % | 10.192 B |
| Accumulated other comprehensive income loss | 1.215 B 29.81 % | 936.000 M -22.06 % | 1.201 B 3.71 % | 1.158 B -3.34 % | 1.198 B 9.98 % | 1.089 B 37.87 % | 790.127 M 71.19 % | 461.560 M -28.88 % | 649.021 M 50.42 % | 431.466 M -6.08 % | 459.414 M 63.10 % | 281.672 M -41.87 % | 484.556 M 0.35 % | 482.888 M -24.71 % | 641.377 M -52.51 % | 1.351 B 6.21 % | 1.272 B 11.50 % | 1.140 B 23.69 % | 922.000 M 172.78 % | 338.000 M -24.04 % | 445.000 M 332.04 % | 103.000 M -81.03 % | 543.000 M 54.70 % | 351.000 M 20.62 % | 291.000 M -10.74 % | 326.000 M 50.23 % | 217.000 M -4.82 % | 228.000 M -49.78 % | 454.000 M 8.87 % | 417.000 M -42.48 % | 725.000 M 17.12 % | 619.000 M 79.42 % | 345.000 M 18.56 % | 291.000 M 28.19 % | 227.000 M 249.23 % | 65.000 M 189.04 % | -73.000 M 23.16 % | -95.000 M -214.46 % | 83.000 M -80.83 % | 433.000 M -30.61 % | 624.000 M -15.90 % | 742.000 M 36.65 % | 543.000 M 227.11 % | 166.000 M -49.70 % | 330.000 M 140.88 % | 137.000 M 13.22 % | 121.000 M 4 133.33 % | -3.000 M 96.15 % | -78.000 M -52.94 % | -51.000 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 |
| Retained earnings | 31.957 B 3.65 % | 30.833 B 0.96 % | 30.539 B -3.28 % | 31.574 B 0.74 % | 31.341 B 2.96 % | 30.439 B 1.01 % | 30.136 B 3.90 % | 29.004 B 0.41 % | 28.887 B 4.21 % | 27.721 B 2.27 % | 27.106 B 3.03 % | 26.308 B 0.15 % | 26.269 B 11.26 % | 23.611 B 0.73 % | 23.439 B 5.59 % | 22.198 B -1.94 % | 22.637 B 2.64 % | 22.054 B 1.17 % | 21.800 B 4.70 % | 20.820 B -0.03 % | 20.827 B 6.63 % | 19.532 B 1.90 % | 19.167 B 4.02 % | 18.426 B 1.06 % | 18.233 B 1.91 % | 17.891 B 3.48 % | 17.289 B 5.49 % | 16.389 B 1.55 % | 16.139 B 5.48 % | 15.300 B 3.64 % | 14.762 B 6.39 % | 13.876 B 1.72 % | 13.642 B 5.35 % | 12.949 B 0.72 % | 12.856 B 11.15 % | 11.567 B -0.14 % | 11.582 B 6.49 % | 10.877 B 1.02 % | 10.767 B 6.71 % | 10.090 B 4.35 % | 9.670 B 7.71 % | 8.977 B -14.42 % | 10.490 B 2.37 % | 10.248 B 5.28 % | 9.734 B 5.15 % | 9.257 B 1.86 % | 9.088 B 4.83 % | 8.669 B 0.78 % | 8.602 B 2.79 % | 8.369 B 0.63 % | 8.316 B 4.72 % | 7.941 B 2.67 % | 7.735 B 1.54 % | 7.618 B 2.98 % | 7.398 B 4.97 % | 7.047 B -17.83 % | 8.576 B -0.95 % | 8.659 B -4.28 % | 9.046 B 2.89 % | 8.792 B -1.22 % | 8.900 B 0.24 % | 8.878 B -0.76 % | 8.946 B -0.31 % | 8.974 B -9.20 % | 9.883 B |
| Common stock | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B 0.00 % | 6.586 B |
| Total equity | 39.864 B 1.35 % | 39.333 B -2.64 % | 40.401 B 0.03 % | 40.387 B -2.83 % | 41.562 B 0.42 % | 41.390 B 1.48 % | 40.787 B 3.71 % | 39.327 B -0.18 % | 39.397 B 3.64 % | 38.014 B 1.70 % | 37.380 B 2.68 % | 36.404 B -1.49 % | 36.956 B 4.45 % | 35.381 B -1.00 % | 35.737 B 1.51 % | 35.205 B -1.01 % | 35.564 B 2.05 % | 34.851 B 1.37 % | 34.379 B 4.76 % | 32.816 B -0.34 % | 32.928 B 5.23 % | 31.290 B -0.10 % | 31.323 B 3.07 % | 30.389 B 0.84 % | 30.136 B 1.03 % | 29.830 B 2.44 % | 29.119 B 3.14 % | 28.231 B -0.31 % | 28.319 B 1.66 % | 27.857 B 0.92 % | 27.603 B 3.82 % | 26.588 B 2.06 % | 26.050 B 3.06 % | 25.276 B 0.73 % | 25.093 B 6.24 % | 23.620 B 0.61 % | 23.477 B 3.28 % | 22.730 B -0.22 % | 22.780 B 1.50 % | 22.444 B 1.09 % | 22.201 B 2.71 % | 21.614 B -5.46 % | 22.863 B 2.85 % | 22.228 B 1.69 % | 21.859 B 3.21 % | 21.178 B 1.06 % | 20.956 B 2.68 % | 20.409 B 0.86 % | 20.235 B 1.10 % | 20.015 B 0.89 % | 19.839 B 2.52 % | 19.351 B 1.03 % | 19.154 B 0.19 % | 19.118 B 1.21 % | 18.890 B 1.63 % | 18.587 B -7.72 % | 20.142 B -0.49 % | 20.242 B -1.99 % | 20.654 B 1.24 % | 20.400 B -0.63 % | 20.530 B -0.23 % | 20.577 B 0.15 % | 20.547 B 0.17 % | 20.513 B -5.61 % | 21.731 B |
| Other non current liabilities | 1.976 B -8.60 % | 2.162 B 17.37 % | 1.842 B 31.29 % | 1.403 B -13.85 % | 1.628 B 3.37 % | 1.575 B 2.01 % | 1.544 B 142.20 % | 637.674 M -4.71 % | 669.210 M 6.94 % | 625.810 M 20 860 233.33 % | 3.000 K -100.00 % | 641.641 M 3.80 % | 618.130 M 1.42 % | 609.463 M 20 315 333.33 % | 3.000 K -100.00 % | 1.095 B -9.38 % | 1.209 B 10.75 % | 1.091 B 27 280 700.00 % | 4.000 K -100.00 % | 1.467 B 1.21 % | 1.449 B -11.85 % | 1.644 B 27 404 433.33 % | 6.000 K -100.00 % | 1.609 B -0.26 % | 1.614 B -2.31 % | 1.652 B -2.95 % | 1.702 B -2.14 % | 1.739 B 10.45 % | 1.575 B -1.58 % | 1.600 B 79 989 750.00 % | 2.000 K -66.67 % | 6.000 K 0.00 % | 6.000 K 20.00 % | 5.000 K 25.00 % | 4.000 K 300.00 % | 1.000 K -75.00 % | 4.000 K 33.33 % | 3.000 K 0.00 % | 3.000 K -25.00 % | 4.000 K 0.00 % | 4.000 K -33.33 % | 6.000 K 20.00 % | 5.000 K 25.00 % | 4.000 K -20.00 % | 5.000 K 66.67 % | 3.000 K -40.00 % | 5.000 K 66.67 % | 3.000 K 50.00 % | 2.000 K -50.00 % | 4.000 K 33.33 % | 3.000 K 0.00 % | 3.000 K 0.00 % | 3.000 K 50.00 % | 2.000 K 100.00 % | 1.000 K -75.00 % | 4.000 K 0.00 % | 4.000 K 33.33 % | 3.000 K 50.00 % | 2.000 K -33.33 % | 3.000 K 50.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K -33.33 % | 3.000 K 50.00 % | 2.000 K |
| Long term debt | 13.000 M 0.00 % | 13.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.800 M 0.00 % | 13.800 M 0.00 % | 13.800 M 0.00 % | 13.800 M -49.64 % | 27.400 M 0.00 % | 27.400 M 0.00 % | 27.400 M 0.00 % | 27.400 M -33.17 % | 41.000 M 0.00 % | 41.000 M 0.00 % | 41.000 M 0.00 % | 41.000 M -24.91 % | 54.600 M 0.00 % | 54.600 M 0.00 % | 54.600 M 0.00 % | 54.600 M -19.94 % | 68.200 M 0.00 % | 68.200 M 0.00 % | 68.200 M 0.00 % | 68.200 M -16.63 % | 81.800 M 0.00 % | 81.800 M 0.00 % | 81.800 M 0.00 % | 81.800 M -14.26 % | 95.400 M 0.00 % | 95.400 M 0.00 % | 95.400 M 0.00 % | 95.400 M -12.48 % | 109.000 M 0.00 % | 109.000 M 0.00 % | 109.000 M 0.00 % | 109.000 M -11.09 % | 122.600 M -0.24 % | 122.894 M -96.49 % | 3.505 B -2.35 % | 3.589 B -2.64 % | 3.686 B -2.20 % | 3.769 B -2.13 % | 3.851 B -3.03 % | 3.972 B -2.95 % | 4.092 B -1.66 % | 4.161 B -27.88 % | 5.770 B -2.64 % | 5.927 B -2.90 % | 6.103 B -3.15 % | 6.302 B -2.97 % | 6.495 B -2.89 % | 6.688 B -2.81 % | 6.882 B -2.74 % | 7.076 B -2.71 % | 7.273 B -1.92 % | 7.415 B -4.03 % | 7.727 B 5.38 % | 7.332 B -2.27 % | 7.502 B -4.55 % | 7.860 B |
| Total non current liabilities | 1.989 B -8.55 % | 2.175 B 18.08 % | 1.842 B 31.29 % | 1.403 B -13.85 % | 1.628 B 3.37 % | 1.575 B -1.39 % | 1.598 B 150.53 % | 637.674 M -4.71 % | 669.210 M 4.63 % | 639.610 M -0.51 % | 642.916 M -1.91 % | 655.441 M 3.72 % | 631.930 M -0.77 % | 636.863 M -42.11 % | 1.100 B -1.99 % | 1.123 B -9.18 % | 1.236 B 9.16 % | 1.132 B -0.67 % | 1.140 B -24.41 % | 1.508 B 1.18 % | 1.490 B -12.27 % | 1.699 B 19.28 % | 1.424 B -14.40 % | 1.664 B -0.26 % | 1.668 B -3.01 % | 1.720 B -2.84 % | 1.770 B -2.06 % | 1.807 B 10.02 % | 1.643 B -2.31 % | 1.682 B 9.89 % | 1.530 B -18.24 % | 1.872 B -7.11 % | 2.015 B -1.81 % | 2.052 B -1.97 % | 2.093 B -6.12 % | 2.230 B 2.08 % | 2.184 B -1.92 % | 2.227 B 5.19 % | 2.117 B -1.26 % | 2.144 B 1.60 % | 2.111 B -1.82 % | 2.150 B 9.17 % | 1.969 B -69.68 % | 6.495 B -3.79 % | 6.751 B -1.67 % | 6.866 B -2.20 % | 7.020 B -2.23 % | 7.180 B -2.15 % | 7.338 B -3.74 % | 7.623 B -1.58 % | 7.745 B -17.97 % | 9.442 B -2.08 % | 9.642 B -2.24 % | 9.863 B -2.06 % | 10.070 B -2.16 % | 10.292 B 0.94 % | 10.197 B -1.93 % | 10.397 B 9.65 % | 9.482 B -2.20 % | 9.695 B -1.55 % | 9.848 B -3.15 % | 10.168 B 4.60 % | 9.720 B -1.18 % | 9.837 B -5.84 % | 10.447 B |
| Other current liabilities | 5.803 B -18.96 % | 7.161 B 37.74 % | 5.199 B -36.57 % | 8.197 B 49.48 % | 5.484 B 3.16 % | 5.316 B 60.91 % | 3.303 B -13.95 % | 3.839 B -15.03 % | 4.518 B -19.65 % | 5.624 B 86.49 % | 3.015 B -42.86 % | 5.278 B 2.70 % | 5.139 B -16.27 % | 6.138 B 38.98 % | 4.416 B -11.80 % | 5.007 B 28.06 % | 3.910 B -6.16 % | 4.166 B 2.70 % | 4.057 B -8.72 % | 4.445 B 17.86 % | 3.771 B -21.73 % | 4.818 B 12.10 % | 4.298 B -16.93 % | 5.173 B 37.61 % | 3.760 B -17.70 % | 4.568 B -7.84 % | 4.956 B 45.30 % | 3.411 B 8.86 % | 3.134 B -17.82 % | 3.813 B 41.24 % | 2.700 B -23.34 % | 3.522 B 18.96 % | 2.960 B -12.06 % | 3.367 B 40.28 % | 2.400 B -27.19 % | 3.296 B 3.25 % | 3.192 B -5.01 % | 3.361 B -5.35 % | 3.551 B -5.16 % | 3.744 B 30.82 % | 2.862 B -14.51 % | 3.347 B -19.08 % | 4.136 B 9.88 % | 3.764 B 21.23 % | 3.105 B 4.35 % | 2.976 B 23.57 % | 2.408 B -23.14 % | 3.133 B 17.67 % | 2.663 B -16.31 % | 3.181 B 29.44 % | 2.458 B -30.24 % | 3.523 B 8.79 % | 3.239 B -18.10 % | 3.954 B 40.46 % | 2.815 B -29.97 % | 4.020 B -0.70 % | 4.049 B -0.73 % | 4.078 B 44.86 % | 2.815 B -32.75 % | 4.187 B 17.11 % | 3.575 B 2.49 % | 3.488 B -2.29 % | 3.570 B -9.30 % | 3.936 B -17.79 % | 4.788 B |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 2.283 B | 0.000 | 0.000 -100.00 % | 873.546 M -62.54 % | 2.332 B 11.06 % | 2.100 B 52.93 % | 1.373 B -28.75 % | 1.927 B -5.58 % | 2.041 B -8.01 % | 2.219 B 16.68 % | 1.902 B -21.67 % | 2.428 B 4.63 % | 2.320 B -4.41 % | 2.427 B 62.65 % | 1.492 B -5.00 % | 1.571 B 30.08 % | 1.208 B -19.96 % | 1.509 B -14.97 % | 1.775 B -5.90 % | 1.886 B 12.62 % | 1.675 B -15.31 % | 1.977 B 17.93 % | 1.677 B 0.57 % | 1.667 B -3.40 % | 1.726 B -10.13 % | 1.920 B 27.45 % | 1.507 B -6.67 % | 1.615 B 18.79 % | 1.359 B -15.16 % | 1.602 B 36.66 % | 1.172 B -6.62 % | 1.255 B -21.33 % | 1.596 B -18.78 % | 1.965 B 61.46 % | 1.217 B 8.41 % | 1.122 B 75.45 % | 639.725 M -46.71 % | 1.200 B 55.46 % | 772.164 M -26.81 % | 1.055 B -49.55 % | 2.091 B 4.74 % | 1.997 B 89.85 % | 1.052 B -16.68 % | 1.262 B 32.37 % | 953.631 M -31.06 % | 1.383 B 104.90 % | 675.109 M -42.31 % | 1.170 B 74.62 % | 670.163 M -31.70 % | 981.181 M 70.24 % | 576.359 M -39.13 % | 946.797 M 26.48 % | 748.570 M -43.13 % | 1.316 B 53.48 % | 857.622 M -3.44 % | 888.189 M 83.33 % | 484.475 M -52.69 % | 1.024 B 103.53 % | 503.164 M -40.64 % | 847.585 M 65.71 % | 511.476 M -39.40 % | 843.975 M -31.62 % | 1.234 B |
| Short term debt | 363.000 M -1.36 % | 368.000 M 5.14 % | 350.000 M 0.00 % | 350.000 M 0.00 % | 350.000 M -3.79 % | 363.800 M 0.00 % | 363.800 M 0.00 % | 363.800 M 0.00 % | 363.800 M 0.06 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M -0.08 % | 363.894 M 0.08 % | 363.600 M 0.00 % | 363.600 M 0.00 % | 363.600 M -90.90 % | 3.996 B 999.11 % | 363.600 M 0.00 % | 363.600 M -1.06 % | 367.500 M -47.09 % | 694.564 M -64.24 % | 1.943 B -4.24 % | 2.029 B -3.51 % | 2.102 B -16.69 % | 2.523 B 249.08 % | 722.900 M -4.66 % | 758.200 M -6.74 % | 813.000 M -28.91 % | 1.144 B 41.33 % | 809.200 M -8.11 % | 880.572 M -13.04 % | 1.013 B -13.27 % | 1.167 B 42.91 % | 816.919 M -19.82 % | 1.019 B 13.00 % | 901.584 M -28.29 % | 1.257 B -23.76 % | 1.649 B -29.28 % | 2.332 B |
| Total current liabilities | 11.493 B 14.86 % | 10.006 B -3.69 % | 10.389 B -2.97 % | 10.707 B 15.76 % | 9.249 B -4.09 % | 9.644 B 7.08 % | 9.006 B -4.49 % | 9.430 B 25.41 % | 7.519 B -17.61 % | 9.126 B 9.80 % | 8.311 B -3.72 % | 8.632 B 1.09 % | 8.539 B -12.86 % | 9.799 B 17.91 % | 8.311 B -3.58 % | 8.620 B 10.80 % | 7.779 B -6.98 % | 8.363 B 1.11 % | 8.271 B 3.17 % | 8.017 B 1.07 % | 7.932 B -10.47 % | 8.860 B 2.70 % | 8.627 B -0.17 % | 8.642 B 11.36 % | 7.760 B -5.19 % | 8.185 B -7.52 % | 8.850 B 12.05 % | 7.899 B 22.33 % | 6.457 B -17.81 % | 7.856 B 13.54 % | 6.919 B 4.43 % | 6.626 B 7.00 % | 6.192 B -4.95 % | 6.515 B 10.49 % | 5.896 B -7.98 % | 6.407 B 5.74 % | 6.059 B 3.36 % | 5.862 B -0.54 % | 5.894 B 1.46 % | 5.809 B 15.40 % | 5.034 B -14.19 % | 5.866 B -44.50 % | 10.570 B 59.36 % | 6.633 B 14.15 % | 5.811 B 6.06 % | 5.479 B 9.75 % | 4.992 B -28.63 % | 6.994 B 7.70 % | 6.494 B -9.65 % | 7.188 B 12.41 % | 6.395 B 12.74 % | 5.672 B 5.39 % | 5.382 B -12.93 % | 6.181 B 14.18 % | 5.414 B -15.19 % | 6.384 B 1.00 % | 6.321 B -1.99 % | 6.449 B 21.05 % | 5.327 B -15.51 % | 6.305 B 5.50 % | 5.976 B 2.43 % | 5.835 B -8.91 % | 6.405 B -7.48 % | 6.923 B -23.62 % | 9.064 B |
| Total liabilities | 13.482 B 10.68 % | 12.181 B -0.41 % | 12.231 B 1.00 % | 12.110 B 11.33 % | 10.878 B -3.04 % | 11.219 B 5.80 % | 10.604 B 5.33 % | 10.068 B 22.95 % | 8.188 B -16.15 % | 9.766 B 9.06 % | 8.954 B -3.59 % | 9.288 B 1.27 % | 9.171 B -12.12 % | 10.436 B 10.89 % | 9.411 B -3.40 % | 9.742 B 8.06 % | 9.015 B -5.05 % | 9.495 B 0.90 % | 9.411 B -1.20 % | 9.525 B 1.09 % | 9.423 B -10.76 % | 10.559 B 5.04 % | 10.052 B -2.47 % | 10.306 B 9.31 % | 9.428 B -4.81 % | 9.904 B -6.74 % | 10.621 B 9.42 % | 9.706 B 19.83 % | 8.100 B -15.08 % | 9.538 B 12.88 % | 8.450 B -0.57 % | 8.498 B 3.54 % | 8.208 B -4.19 % | 8.567 B 7.23 % | 7.989 B -7.50 % | 8.637 B 4.77 % | 8.244 B 1.91 % | 8.089 B 0.97 % | 8.011 B 0.73 % | 7.954 B 11.33 % | 7.144 B -10.87 % | 8.016 B -36.07 % | 12.539 B -4.48 % | 13.128 B 4.51 % | 12.561 B 1.76 % | 12.345 B 2.77 % | 12.012 B -15.25 % | 14.174 B 2.48 % | 13.832 B -6.61 % | 14.811 B 4.75 % | 14.140 B -6.44 % | 15.113 B 0.60 % | 15.024 B -6.36 % | 16.044 B 3.62 % | 15.484 B -7.15 % | 16.676 B 0.96 % | 16.518 B -1.95 % | 16.846 B 13.75 % | 14.810 B -7.44 % | 16.001 B 1.12 % | 15.824 B -1.11 % | 16.002 B -0.77 % | 16.126 B -3.78 % | 16.760 B -14.10 % | 19.511 B |
| Other non current assets | 1.000 M -99.98 % | 6.468 B 70.98 % | 3.783 B 126 000.00 % | 3.000 M 248.03 % | 862.000 K -99.98 % | 5.213 B 77.24 % | 2.941 B -33.65 % | 4.433 B 5.45 % | 4.204 B -5.70 % | 4.458 B 244.90 % | 1.293 B -68.42 % | 4.094 B 0.10 % | 4.090 B -1.75 % | 4.162 B 3 129 450.38 % | 133.000 K -100.00 % | 5.281 B 7.42 % | 4.916 B 4.52 % | 4.704 B 274.18 % | 1.257 B -69.69 % | 4.147 B -1.44 % | 4.207 B 1.24 % | 4.156 B 39.88 % | 2.971 B -30.54 % | 4.277 B 7.84 % | 3.966 B -1.29 % | 4.018 B 137.63 % | 1.691 B -52.41 % | 3.553 B 19.09 % | 2.983 B 0.72 % | 2.962 B 4.96 % | 2.822 B -14.49 % | 3.300 B 4.71 % | 3.152 B 1.24 % | 3.113 B 29.66 % | 2.401 B -4.15 % | 2.505 B 12.13 % | 2.234 B 1.97 % | 2.191 B 9.55 % | 2.000 B -21.09 % | 2.535 B -3.86 % | 2.636 B -3.84 % | 2.742 B 13.73 % | 2.411 B -3.99 % | 2.511 B -11.68 % | 2.843 B 8.96 % | 2.609 B 32.21 % | 1.973 B -19.21 % | 2.443 B 0.36 % | 2.434 B -1.81 % | 2.479 B 45.27 % | 1.706 B -26.31 % | 2.316 B -10.86 % | 2.598 B -4.05 % | 2.708 B 26.29 % | 2.144 B -21.95 % | 2.747 B -17.04 % | 3.311 B -3.98 % | 3.449 B 40.18 % | 2.460 B -41.95 % | 4.238 B 5.66 % | 4.011 B 1.67 % | 3.945 B 74.77 % | 2.257 B -45.90 % | 4.172 B -7.43 % | 4.507 B |
| Long term investments | 6.625 B | 0.000 -100.00 % | 2.231 B -62.72 % | 5.985 B 4.80 % | 5.711 B 9.55 % | 5.213 B 228.20 % | 1.588 B -64.17 % | 4.433 B 5.45 % | 4.204 B -5.70 % | 4.458 B 106.44 % | 2.159 B -47.24 % | 4.093 B 0.10 % | 4.089 B -1.75 % | 4.162 B 12.70 % | 3.693 B -30.07 % | 5.281 B 7.42 % | 4.916 B 4.53 % | 4.703 B 67.94 % | 2.800 B -32.46 % | 4.146 B -1.45 % | 4.207 B 1.25 % | 4.155 B 736.63 % | 496.638 M -88.39 % | 4.276 B 7.82 % | 3.966 B -1.37 % | 4.021 B 206.77 % | 1.311 B -63.10 % | 3.552 B 19.07 % | 2.983 B 0.71 % | 2.962 B 3 366.07 % | -90.690 M -102.75 % | 3.300 B 4.73 % | 3.151 B 1.22 % | 3.113 B 8 902.57 % | 34.579 M -98.62 % | 2.505 B 12.13 % | 2.234 B 1.96 % | 2.191 B 3 263.68 % | 65.137 M -97.43 % | 2.534 B -3.87 % | 2.636 B -3.83 % | 2.741 B 1 585.16 % | -184.559 M -107.35 % | 2.510 B -11.68 % | 2.842 B 8.93 % | 2.609 B 789.90 % | 293.180 M -87.99 % | 2.442 B 0.33 % | 2.434 B -1.78 % | 2.478 B 537.54 % | 388.682 M -83.21 % | 2.315 B | 0.000 | 0.000 -100.00 % | 200.521 M | 0.000 | 0.000 | 0.000 -100.00 % | 235.705 M | 0.000 | 0.000 | 0.000 -100.00 % | 376.997 M | 0.000 | 0.000 |
| Intangible assets | 222.000 M -6.33 % | 237.000 M -40.00 % | 395.000 M -1.00 % | 399.000 M -0.68 % | 401.723 M 6.67 % | 376.589 M 57.37 % | 239.307 M 5.57 % | 226.690 M -6.20 % | 241.669 M 0.44 % | 240.613 M -6.76 % | 258.067 M -5.36 % | 272.689 M 27.71 % | 213.515 M -4.91 % | 224.538 M -8.08 % | 244.274 M -2.19 % | 249.739 M -4.33 % | 261.047 M 3.37 % | 252.546 M -3.18 % | 260.851 M 8.10 % | 241.312 M -4.55 % | 252.813 M 4.00 % | 243.097 M 1.05 % | 240.577 M -3.73 % | 249.902 M -4.63 % | 262.029 M 1.93 % | 257.061 M -5.54 % | 272.129 M 1.90 % | 267.054 M -4.09 % | 278.436 M 3.61 % | 268.723 M 1.32 % | 265.214 M -0.24 % | 265.848 M -4.07 % | 277.141 M 13.00 % | 245.252 M 0.90 % | 243.061 M -3.08 % | 250.784 M -0.68 % | 252.494 M 4.06 % | 242.635 M -5.97 % | 258.051 M -7.24 % | 278.196 M -5.92 % | 295.709 M 3.15 % | 286.682 M -8.72 % | 314.073 M -13.32 % | 362.324 M 6.92 % | 338.887 M -11.08 % | 381.114 M -10.02 % | 423.557 M -8.62 % | 463.523 M 1.45 % | 456.906 M -8.28 % | 498.179 M -8.39 % | 543.802 M -10.75 % | 609.301 M -7.15 % | 656.229 M -4.01 % | 683.661 M 13.87 % | 600.374 M -5.05 % | 632.318 M -6.43 % | 675.744 M -3.24 % | 698.389 M -5.42 % | 738.439 M -10.39 % | 824.020 M -5.30 % | 870.178 M -7.26 % | 938.280 M -8.00 % | 1.020 B -0.33 % | 1.023 B -24.61 % | 1.357 B |
| GoodWill | 684.000 M -3.12 % | 706.000 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 -100.00 % | 1.286 M -51.42 % | 2.647 M -42.85 % | 4.632 M -30.00 % | 6.617 M -23.08 % | 8.602 M -18.76 % | 10.588 M -17.32 % | 12.806 M -15.43 % | 15.142 M -20.21 % | 18.977 M -21.94 % | 24.312 M -21.96 % | 31.154 M -15.17 % | 36.727 M -13.18 % | 42.301 M -12.10 % | 48.124 M -10.79 % | 53.947 M -9.74 % | 59.770 M -8.88 % | 65.593 M -8.15 % | 71.416 M -7.54 % | 77.240 M -7.01 % | 83.063 M 71.20 % | 48.518 M -7.33 % | 52.356 M -6.83 % | 56.194 M -6.39 % | 60.032 M -76.36 % | 253.988 M |
| Goodwill and intangible assets | 906.000 M -3.92 % | 943.000 M 138.73 % | 395.000 M -1.00 % | 399.000 M -0.68 % | 401.723 M 6.67 % | 376.589 M 57.37 % | 239.307 M 5.57 % | 226.690 M -6.20 % | 241.669 M 0.44 % | 240.613 M -6.76 % | 258.067 M -5.36 % | 272.689 M 27.71 % | 213.515 M -4.91 % | 224.538 M -8.08 % | 244.274 M -2.19 % | 249.739 M -4.33 % | 261.047 M 3.37 % | 252.546 M -3.18 % | 260.851 M 8.10 % | 241.312 M -4.55 % | 252.813 M 4.00 % | 243.097 M 1.05 % | 240.577 M -3.73 % | 249.902 M -4.63 % | 262.029 M 1.93 % | 257.061 M -5.54 % | 272.129 M 1.90 % | 267.054 M -4.09 % | 278.436 M 3.61 % | 268.723 M 1.32 % | 265.214 M -0.24 % | 265.848 M -4.07 % | 277.141 M 13.00 % | 245.252 M 0.90 % | 243.061 M -3.08 % | 250.784 M -0.68 % | 252.494 M 4.06 % | 242.635 M -5.97 % | 258.051 M -7.24 % | 278.196 M -6.33 % | 296.995 M 2.65 % | 289.329 M -9.22 % | 318.705 M -13.62 % | 368.941 M 6.17 % | 347.489 M -11.29 % | 391.702 M -10.23 % | 436.363 M -8.84 % | 478.665 M 0.58 % | 475.883 M -8.92 % | 522.491 M -9.13 % | 574.956 M -11.00 % | 646.028 M -7.52 % | 698.530 M -4.54 % | 731.785 M 11.84 % | 654.321 M -5.46 % | 692.088 M -6.64 % | 741.337 M -3.70 % | 769.805 M -5.62 % | 815.679 M -10.08 % | 907.083 M -1.26 % | 918.696 M -7.26 % | 990.636 M -7.94 % | 1.076 B -0.67 % | 1.083 B -32.76 % | 1.611 B |
| Property plant equipment net | 6.785 B -1.65 % | 6.899 B 1.14 % | 6.821 B -3.83 % | 7.093 B -1.33 % | 7.189 B -3.22 % | 7.428 B -0.15 % | 7.438 B 16.07 % | 6.408 B -1.06 % | 6.477 B -0.93 % | 6.538 B -1.17 % | 6.615 B 0.01 % | 6.615 B -1.76 % | 6.733 B -1.31 % | 6.823 B 3.88 % | 6.567 B 3.00 % | 6.376 B 0.86 % | 6.321 B -0.61 % | 6.361 B 3.47 % | 6.147 B -1.69 % | 6.253 B -1.28 % | 6.334 B -0.60 % | 6.372 B -1.10 % | 6.443 B -0.76 % | 6.492 B -1.33 % | 6.580 B -1.15 % | 6.656 B -0.87 % | 6.715 B -0.05 % | 6.718 B 0.42 % | 6.690 B -1.73 % | 6.808 B -1.24 % | 6.893 B -0.43 % | 6.923 B -2.16 % | 7.076 B -1.36 % | 7.173 B -0.29 % | 7.194 B -1.93 % | 7.336 B 0.46 % | 7.303 B -1.39 % | 7.406 B -0.04 % | 7.408 B 1.59 % | 7.292 B -1.39 % | 7.395 B -0.92 % | 7.464 B -47.86 % | 14.313 B -6.54 % | 15.315 B -0.56 % | 15.402 B -1.17 % | 15.583 B -0.88 % | 15.722 B 0.16 % | 15.697 B -0.27 % | 15.739 B -1.10 % | 15.914 B -0.88 % | 16.055 B -1.95 % | 16.374 B -0.20 % | 16.407 B -1.93 % | 16.730 B -0.10 % | 16.747 B -2.11 % | 17.108 B -0.08 % | 17.121 B -1.02 % | 17.297 B 4.95 % | 16.481 B -1.69 % | 16.764 B 1.19 % | 16.566 B -0.75 % | 16.691 B -0.55 % | 16.783 B -0.74 % | 16.908 B -2.31 % | 17.308 B |
| Total non current assets | 14.317 B 0.05 % | 14.310 B 5.83 % | 13.522 B 0.31 % | 13.480 B 1.34 % | 13.302 B 2.19 % | 13.017 B 5.10 % | 12.386 B 11.90 % | 11.068 B 1.33 % | 10.923 B -2.79 % | 11.237 B 1.00 % | 11.125 B 1.31 % | 10.981 B -0.50 % | 11.036 B -1.54 % | 11.209 B 1.10 % | 11.087 B -6.88 % | 11.907 B 3.55 % | 11.499 B 1.61 % | 11.317 B 5.73 % | 10.703 B 0.59 % | 10.641 B -1.42 % | 10.794 B 0.21 % | 10.771 B -0.12 % | 10.784 B -2.13 % | 11.019 B 1.95 % | 10.808 B -1.13 % | 10.931 B 4.22 % | 10.489 B -0.46 % | 10.538 B 5.89 % | 9.952 B -0.87 % | 10.039 B -2.31 % | 10.276 B -2.03 % | 10.489 B -0.15 % | 10.505 B -0.26 % | 10.532 B -0.12 % | 10.545 B 4.49 % | 10.092 B 3.09 % | 9.789 B -0.51 % | 9.839 B -1.20 % | 9.959 B -1.44 % | 10.105 B -2.17 % | 10.329 B -1.58 % | 10.495 B -38.72 % | 17.125 B -5.88 % | 18.195 B -2.14 % | 18.592 B 0.04 % | 18.584 B -0.78 % | 18.730 B 0.60 % | 18.618 B -0.17 % | 18.649 B -1.41 % | 18.915 B -0.83 % | 19.072 B -1.36 % | 19.336 B -1.86 % | 19.703 B -2.31 % | 20.169 B 0.36 % | 20.096 B -2.20 % | 20.547 B -2.96 % | 21.174 B -1.59 % | 21.516 B 1.74 % | 21.147 B -3.48 % | 21.909 B 1.92 % | 21.496 B -0.61 % | 21.627 B -1.90 % | 22.045 B -0.54 % | 22.164 B -5.39 % | 23.427 B |
| Other current assets | 1.316 B -43.69 % | 2.337 B 80.46 % | 1.295 B -43.40 % | 2.288 B -6.09 % | 2.436 B 101.21 % | 1.211 B 13.48 % | 1.067 B -10.09 % | 1.187 B 12.44 % | 1.055 B -6.28 % | 1.126 B 11.14 % | 1.013 B -10.69 % | 1.135 B -19.56 % | 1.410 B -9.00 % | 1.550 B 73.40 % | 893.788 M -13.42 % | 1.032 B 9.03 % | 946.872 M -6.37 % | 1.011 B 10.96 % | 911.440 M -8.53 % | 996.434 M 9.70 % | 908.306 M -5.80 % | 964.205 M 7.42 % | 897.585 M -7.96 % | 975.165 M 16.60 % | 836.314 M -42.81 % | 1.462 B 95.87 % | 746.632 M -73.49 % | 2.817 B 61.32 % | 1.746 B 24.75 % | 1.400 B -6.01 % | 1.489 B -31.43 % | 2.172 B 106.55 % | 1.052 B -10.13 % | 1.170 B 7.37 % | 1.090 B -6.63 % | 1.167 B -4.25 % | 1.219 B 2.59 % | 1.188 B 5.30 % | 1.128 B -23.98 % | 1.484 B 35.33 % | 1.097 B -5.49 % | 1.161 B -6.76 % | 1.245 B -9.65 % | 1.378 B 9.21 % | 1.261 B 2.54 % | 1.230 B 25.30 % | 981.823 M -21.30 % | 1.248 B 7.87 % | 1.156 B -9.29 % | 1.275 B 13.11 % | 1.127 B -86.06 % | 8.088 B 3.74 % | 7.797 B -0.08 % | 7.803 B 539.45 % | 1.220 B -85.35 % | 8.332 B -11.44 % | 9.408 B 2.74 % | 9.157 B -2.34 % | 9.377 B 5.90 % | 8.854 B 4.58 % | 8.467 B 5.61 % | 8.017 B -12.07 % | 9.117 B 1.39 % | 8.992 B -0.36 % | 9.025 B |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.820 M | 0.000 100.00 % | -830.806 M | 0.000 | 0.000 | 0.000 100.00 % | -2.026 B | 0.000 | 0.000 | 0.000 100.00 % | -392.353 M -492.35 % | 100.000 M -90.00 % | 1.000 B 0.00 % | 1.000 B -33.33 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 351.73 % | 332.054 M -77.86 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 0.00 % | 1.500 B 25.00 % | 1.200 B 0.00 % | 1.200 B -7.69 % | 1.300 B 85.71 % | 700.000 M 75.00 % | 400.000 M -55.56 % | 900.000 M -30.76 % | 1.300 B -13.32 % | 1.500 B 25.01 % | 1.200 B 6.30 % | 1.128 B 22.55 % | 920.790 M 30.53 % | 705.400 M 15.80 % | 609.180 M -11.07 % | 685.030 M -37.45 % | 1.095 B 61.37 % | 678.736 M 81.53 % | 373.900 M 14.08 % | 327.750 M 22.04 % | 268.550 M 2.36 % | 262.350 M -12.77 % | 300.750 M -51.35 % | 618.240 M -2.99 % | 637.280 M -9.89 % | 707.220 M 5.70 % | 669.100 M -10.56 % | 748.100 M 13.75 % | 657.650 M 3.19 % | 637.350 M -8.10 % | 693.500 M 8.49 % | 639.250 M 11.24 % | 574.650 M 10.15 % | 521.700 M |
| cash and cash equivalents | 25.972 B 6.11 % | 24.476 B -3.91 % | 25.472 B -0.50 % | 25.599 B -2.54 % | 26.265 B -7.06 % | 28.261 B 5.79 % | 26.715 B 2.35 % | 26.100 B 2.79 % | 25.392 B -0.88 % | 25.617 B 9.94 % | 23.302 B -2.82 % | 23.978 B -0.16 % | 24.015 B 3.61 % | 23.178 B 3.33 % | 22.431 B 0.93 % | 22.225 B -0.10 % | 22.246 B -0.30 % | 22.314 B 6.15 % | 21.021 B 6.35 % | 19.766 B 5.21 % | 18.787 B 0.51 % | 18.692 B 16.46 % | 16.050 B 4.20 % | 15.404 B 5.83 % | 14.555 B 9.24 % | 13.323 B -43.72 % | 23.673 B 88.76 % | 12.541 B 6.42 % | 11.784 B 7.73 % | 10.938 B 18.15 % | 9.258 B -3.48 % | 9.591 B -3.98 % | 9.990 B 4.33 % | 9.575 B 6.87 % | 8.959 B -7.24 % | 9.658 B -2.71 % | 9.927 B 2.20 % | 9.713 B 4.06 % | 9.335 B 6.11 % | 8.797 B 13.15 % | 7.775 B 6.87 % | 7.275 B 0.96 % | 7.205 B 5.10 % | 6.856 B 26.70 % | 5.411 B 24.38 % | 4.351 B 12.54 % | 3.866 B -32.77 % | 5.751 B 5.58 % | 5.447 B -12.70 % | 6.239 B 18.60 % | 5.260 B -13.13 % | 6.055 B 9.07 % | 5.552 B -9.48 % | 6.133 B 48.56 % | 4.129 B -17.50 % | 5.004 B 4.75 % | 4.777 B -6.32 % | 5.100 B 39.04 % | 3.668 B -12.75 % | 4.203 B -10.04 % | 4.673 B -4.37 % | 4.886 B 53.56 % | 3.182 B -3.64 % | 3.302 B -42.77 % | 5.769 B |
| Cash and short term investments | 25.972 B 6.11 % | 24.476 B -3.91 % | 25.472 B -0.50 % | 25.599 B -2.54 % | 26.265 B -7.06 % | 28.261 B 5.79 % | 26.715 B 2.35 % | 26.100 B 2.79 % | 25.392 B -0.88 % | 25.617 B 9.94 % | 23.302 B -2.82 % | 23.978 B -0.16 % | 24.015 B 3.61 % | 23.178 B 3.33 % | 22.431 B 0.93 % | 22.225 B -0.10 % | 22.246 B -0.30 % | 22.314 B 6.15 % | 21.021 B 5.81 % | 19.866 B 0.40 % | 19.787 B 0.48 % | 19.692 B 12.20 % | 17.550 B 3.82 % | 16.904 B 5.29 % | 16.055 B 8.31 % | 14.823 B -38.25 % | 24.005 B 70.96 % | 14.041 B 5.70 % | 13.284 B 6.80 % | 12.438 B 15.62 % | 10.758 B -3.01 % | 11.091 B -3.46 % | 11.490 B 6.63 % | 10.775 B 6.06 % | 10.159 B -7.29 % | 10.958 B 3.12 % | 10.627 B 5.08 % | 10.113 B -1.18 % | 10.235 B 1.37 % | 10.097 B 8.87 % | 9.274 B 9.44 % | 8.474 B 1.68 % | 8.334 B 7.16 % | 7.777 B 27.14 % | 6.117 B 23.32 % | 4.960 B 8.99 % | 4.551 B -33.52 % | 6.846 B 11.76 % | 6.125 B -7.37 % | 6.612 B 18.34 % | 5.588 B -11.64 % | 6.324 B 8.77 % | 5.814 B -9.64 % | 6.434 B 35.54 % | 4.747 B -15.86 % | 5.642 B 2.86 % | 5.485 B -4.92 % | 5.769 B 30.64 % | 4.416 B -9.16 % | 4.861 B -8.45 % | 5.310 B -4.83 % | 5.579 B 46.02 % | 3.821 B -1.43 % | 3.877 B -38.38 % | 6.291 B |
| Total current assets | 39.028 B 4.90 % | 37.206 B -4.88 % | 39.114 B 0.25 % | 39.017 B -0.31 % | 39.137 B -1.15 % | 39.591 B 1.50 % | 39.006 B 1.77 % | 38.326 B 4.54 % | 36.662 B 0.33 % | 36.543 B 3.79 % | 35.209 B 1.43 % | 34.711 B -1.08 % | 35.091 B 1.40 % | 34.607 B 1.61 % | 34.060 B 3.09 % | 33.040 B -0.12 % | 33.081 B 0.16 % | 33.029 B -0.17 % | 33.086 B 4.37 % | 31.700 B 0.45 % | 31.557 B 1.54 % | 31.078 B 1.59 % | 30.590 B 3.08 % | 29.676 B 3.20 % | 28.757 B -0.16 % | 28.803 B -1.53 % | 29.250 B 6.76 % | 27.400 B 3.53 % | 26.467 B -3.25 % | 27.356 B 6.13 % | 25.776 B 4.80 % | 24.596 B 3.55 % | 23.753 B 1.90 % | 23.311 B 3.43 % | 22.538 B 1.68 % | 22.165 B 1.07 % | 21.931 B 4.53 % | 20.980 B 0.71 % | 20.832 B 2.66 % | 20.292 B 6.71 % | 19.017 B -0.62 % | 19.136 B 4.70 % | 18.277 B 6.50 % | 17.161 B 8.42 % | 15.828 B 5.96 % | 14.938 B 4.92 % | 14.238 B -10.82 % | 15.965 B 3.55 % | 15.418 B -3.10 % | 15.911 B 6.74 % | 14.906 B -1.47 % | 15.129 B 4.52 % | 14.475 B -3.46 % | 14.993 B 5.01 % | 14.278 B -2.98 % | 14.716 B -4.97 % | 15.486 B -0.55 % | 15.572 B 8.77 % | 14.317 B -1.21 % | 14.492 B -2.47 % | 14.859 B -0.63 % | 14.953 B 2.22 % | 14.628 B -3.18 % | 15.109 B -15.20 % | 17.816 B |
| Inventory | 1.017 B 25.56 % | 810.000 M -8.06 % | 881.000 M -20.56 % | 1.109 B 52.38 % | 727.766 M 2.91 % | 707.155 M -16.90 % | 850.967 M -32.30 % | 1.257 B 66.17 % | 756.446 M -5.50 % | 800.499 M 5.40 % | 759.511 M -2.52 % | 779.131 M 11.18 % | 700.796 M -13.44 % | 809.623 M 8.92 % | 743.311 M -16.68 % | 892.076 M 2.55 % | 869.896 M -0.70 % | 876.013 M 24.59 % | 703.129 M -22.19 % | 903.679 M 20.55 % | 749.614 M -3.58 % | 777.425 M 6.35 % | 731.026 M -34.11 % | 1.110 B -9.53 % | 1.226 B 43.22 % | 856.326 M 23.22 % | 694.963 M -26.03 % | 939.541 M -36.86 % | 1.488 B -16.41 % | 1.780 B 53.01 % | 1.163 B 10.96 % | 1.048 B 46.52 % | 715.567 M 53.70 % | 465.551 M 34.03 % | 347.357 M -38.94 % | 568.882 M 38.03 % | 412.154 M -20.18 % | 516.375 M 42.56 % | 362.220 M -33.28 % | 542.936 M 16.05 % | 467.862 M -19.92 % | 584.238 M -2.66 % | 600.181 M -20.05 % | 750.735 M 23.94 % | 605.725 M -6.68 % | 649.089 M 10.98 % | 584.852 M -15.76 % | 694.307 M 0.39 % | 691.582 M 17.60 % | 588.103 M -4.76 % | 617.498 M -13.87 % | 716.924 M -17.03 % | 864.127 M 14.27 % | 756.220 M 55.57 % | 486.111 M -34.54 % | 742.642 M 25.11 % | 593.592 M -8.20 % | 646.603 M 23.46 % | 523.728 M -32.58 % | 776.793 M -28.19 % | 1.082 B -20.25 % | 1.356 B -19.72 % | 1.690 B -24.57 % | 2.240 B -10.43 % | 2.501 B |
| Net receivables | 10.723 B 11.90 % | 9.583 B -16.42 % | 11.466 B 14.42 % | 10.021 B 3.23 % | 9.708 B 3.14 % | 9.412 B -9.26 % | 10.373 B 6.03 % | 9.783 B | 0.000 | 0.000 | 0.000 -100.00 % | 8.819 B | 0.000 | 0.000 | 0.000 -100.00 % | 8.890 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.661 B -4.90 % | 12.262 B 27.70 % | 9.602 B -3.48 % | 9.948 B -15.25 % | 11.738 B -5.08 % | 12.366 B 20.24 % | 10.284 B -2.02 % | 10.496 B -3.71 % | 10.901 B -0.37 % | 10.941 B 15.52 % | 9.471 B -2.09 % | 9.673 B 5.58 % | 9.162 B 0.61 % | 9.107 B 11.49 % | 8.168 B -0.12 % | 8.178 B -8.28 % | 8.917 B 10.11 % | 8.098 B 11.60 % | 7.256 B -7.49 % | 7.844 B -3.15 % | 8.099 B -0.26 % | 8.120 B 13.13 % | 7.178 B -3.59 % | 7.445 B 0.12 % | 7.436 B -1.82 % | 7.574 B | 0.000 | 0.000 | 0.000 -100.00 % | 7.824 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 -100.00 % | 292.000 M | 0.000 | 0.000 100.00 % | -5.213 B -3 027.40 % | 178.076 M 104.02 % | -4.433 B -5.45 % | -4.204 B 5.70 % | -4.458 B -657.62 % | 799.472 M 119.53 % | -4.093 B -0.10 % | -4.089 B 1.75 % | -4.162 B -814.52 % | 582.487 M 111.03 % | -5.281 B -7.42 % | -4.916 B -4.53 % | -4.703 B -2 075.26 % | 238.095 M 105.74 % | -4.146 B 1.45 % | -4.207 B -1.25 % | -4.155 B -756.49 % | 632.915 M 114.80 % | -4.276 B -7.82 % | -3.966 B 1.37 % | -4.021 B -903.59 % | 500.379 M 114.09 % | -3.552 B -19.07 % | -2.983 B -0.71 % | -2.962 B -866.63 % | 386.365 M 111.71 % | -3.300 B -4.73 % | -3.151 B -1.22 % | -3.113 B -563.32 % | 671.894 M 126.82 % | -2.505 B -12.13 % | -2.234 B -1.96 % | -2.191 B -1 062.02 % | 227.751 M 108.99 % | -2.534 B 3.87 % | -2.636 B 3.83 % | -2.741 B -1 126.87 % | 266.928 M 110.63 % | -2.510 B 11.68 % | -2.842 B -8.93 % | -2.609 B -954.82 % | 305.209 M 112.50 % | -2.442 B -0.33 % | -2.434 B 1.78 % | -2.478 B -813.03 % | 347.530 M 115.01 % | -2.315 B | 0.000 | 0.000 -100.00 % | 350.391 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.154 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.551 B | 0.000 | 0.000 |
| Other assets | 1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K -50.00 % | 2.000 K 100.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 -100.00 % | 2.000 K 100.00 % | 1.000 K -75.00 % | 4.000 K 300.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -50.00 % | 2.000 K 100.00 % | 1.000 K | 0.000 -100.00 % | 2.000 K 0.00 % | 2.000 K 100.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -75.00 % | 4.000 K 300.00 % | 1.000 K -50.00 % | 2.000 K 100.00 % | 1.000 K -66.67 % | 3.000 K 200.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 -100.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 | 0.000 -100.00 % | 3.000 K 200.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -50.00 % | 2.000 K 100.00 % | 1.000 K -50.00 % | 2.000 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 |
| Account payables | 4.019 B 62.25 % | 2.477 B -3.13 % | 2.557 B 18.38 % | 2.160 B -1.20 % | 2.186 B -1.40 % | 2.217 B 0.26 % | 2.212 B -10.16 % | 2.462 B 22.88 % | 2.003 B -19.97 % | 2.503 B 11.18 % | 2.252 B -2.29 % | 2.304 B -5.92 % | 2.449 B -15.65 % | 2.904 B 14.38 % | 2.539 B -4.31 % | 2.653 B -1.82 % | 2.702 B -17.27 % | 3.266 B 3.65 % | 3.151 B 13.32 % | 2.781 B -3.47 % | 2.881 B -6.43 % | 3.079 B -0.41 % | 3.091 B 36.31 % | 2.268 B -10.75 % | 2.541 B -1.77 % | 2.587 B 10.03 % | 2.351 B -28.28 % | 3.278 B 62.56 % | 2.016 B -33.53 % | 3.034 B 2.18 % | 2.969 B 38.73 % | 2.140 B -3.12 % | 2.209 B -9.12 % | 2.431 B 22.14 % | 1.990 B 10.78 % | 1.796 B 0.41 % | 1.789 B -6.96 % | 1.923 B 6.71 % | 1.802 B 18.87 % | 1.516 B -2.32 % | 1.552 B -22.42 % | 2.000 B 30.61 % | 1.532 B 3.76 % | 1.476 B -17.54 % | 1.790 B 4.96 % | 1.706 B 25.53 % | 1.359 B -6.19 % | 1.448 B -7.86 % | 1.572 B 1.57 % | 1.548 B 26.32 % | 1.225 B -5.06 % | 1.290 B 4.55 % | 1.234 B -7.00 % | 1.327 B 5.69 % | 1.256 B -8.88 % | 1.378 B 10.53 % | 1.247 B 0.03 % | 1.247 B 1.48 % | 1.228 B 0.27 % | 1.225 B -4.05 % | 1.277 B -7.26 % | 1.377 B -2.96 % | 1.419 B 10.34 % | 1.286 B -30.35 % | 1.846 B |
| Tax payables | 1.308 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.229 B 40.71 % | 873.546 M 9.83 % | 795.357 M 19.50 % | 665.543 M 5.02 % | 633.727 M -0.30 % | 635.636 M -34.17 % | 965.599 M 40.63 % | 686.642 M 16.93 % | 587.248 M 48.92 % | 394.337 M -60.26 % | 992.300 M 66.46 % | 596.134 M -25.84 % | 803.856 M 41.80 % | 566.884 M -18.94 % | 699.348 M 63.28 % | 428.310 M -53.29 % | 916.990 M 52.89 % | 599.762 M -31.44 % | 874.756 M 4.50 % | 837.103 M -23.63 % | 1.096 B 64.48 % | 666.385 M -41.26 % | 1.135 B 34.09 % | 846.060 M -10.33 % | 943.489 M 46.11 % | 645.722 M -27.21 % | 887.080 M 47.72 % | 600.514 M -8.93 % | 659.399 M 86.37 % | 353.819 M -69.03 % | 1.142 B 20.11 % | 951.112 M 33.16 % | 714.257 M 232.25 % | 214.974 M 20.96 % | 177.717 M -4.44 % | 185.981 M -27.50 % | 256.521 M 65.45 % | 155.040 M -82.89 % | 906.031 M -11.95 % | 1.029 B 86.49 % | 551.812 M 28.33 % | 430.005 M -18.97 % | 530.669 M 12.88 % | 470.131 M 103.44 % | 231.086 M -35.22 % | 356.731 M 89.58 % | 188.166 M 39.25 % | 135.124 M -10.34 % | 150.710 M 73.76 % | 86.737 M -56.41 % | 198.998 M 13.16 % | 175.862 M 21.61 % | 144.616 M 29.87 % | 111.358 M -4.05 % | 116.055 M 51.13 % | 76.794 M -27.46 % | 105.864 M 55.40 % | 68.123 M -57.22 % | 159.246 M 207.23 % | 51.833 M -47.11 % | 98.008 M |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 628.990 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.073 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.089 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.368 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.446 B -11.75 % | 1.638 B -12.09 % | 1.864 B -1.68 % | 1.896 B -3.15 % | 1.957 B -2.09 % | 1.999 B 2.49 % | 1.950 B -1.24 % | 1.975 B 4.50 % | 1.890 B 8.80 % | 1.737 B 8.19 % | 1.606 B -0.64 % | 1.616 B 22.60 % | 1.318 B -51.23 % | 2.703 B -3.15 % | 2.791 B -3.22 % | 2.884 B -2.99 % | 2.973 B -2.39 % | 3.045 B -1.95 % | 3.106 B -4.19 % | 3.242 B -1.63 % | 3.296 B -1.48 % | 3.345 B -1.10 % | 3.382 B -0.94 % | 3.415 B -0.12 % | 3.419 B -1.36 % | 3.466 B -0.34 % | 3.478 B -0.18 % | 3.484 B 46.48 % | 2.379 B -0.66 % | 2.394 B -0.40 % | 2.404 B -0.35 % | 2.412 B 2.24 % | 2.360 B 2.36 % | 2.305 B -9.86 % | 2.558 B |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 177.167 M -79.02 % | 844.536 M 2.95 % | 820.351 M 2.82 % | 797.890 M 3.77 % | 768.931 M 3.61 % | 742.148 M 3.73 % | 715.461 M 2.97 % | 694.825 M 3.38 % | 672.092 M 2.83 % | 653.576 M 3.12 % | 633.829 M 1.32 % | 625.588 M 2.31 % | 611.451 M 2.06 % | 599.121 M 7.47 % | 557.491 M 2.59 % | 543.424 M 4.18 % | 521.620 M 2.21 % | 510.349 M 3.55 % | 492.872 M 0.68 % | 489.549 M 6.92 % | 457.857 M 2.91 % | 444.901 M 6.58 % | 417.445 M -0.22 % | 418.346 M 1.35 % | 412.768 M 2.05 % | 404.477 M -1.69 % | 411.425 M 4.87 % | 392.316 M 0.82 % | 389.129 M 0.68 % | 386.490 M 1.62 % | 380.316 M 2.55 % | 370.849 M 7.05 % | 346.410 M 0.97 % | 343.093 M 0.32 % | 341.988 M 4.27 % | 327.975 M -53.23 % | 701.191 M |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 294.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.633 B 7.42 % | 3.382 B -2.44 % | 3.467 B -2.36 % | 3.550 B -10.35 % | 3.960 B 6.60 % | 3.715 B -2.14 % | 3.796 B -2.11 % | 3.878 B -9.62 % | 4.291 B 6.18 % | 4.041 B -1.98 % | 4.123 B -2.00 % | 4.207 B -9.07 % | 4.627 B 5.75 % | 4.375 B -1.88 % | 4.459 B -1.85 % | 4.543 B -8.77 % | 4.980 B 5.63 % | 4.714 B -0.66 % | 4.745 B -1.60 % | 4.823 B -8.59 % | 5.276 B 5.38 % | 5.007 B -3.74 % | 5.202 B |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.850 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 -100.00 % | 73.000 M -23.16 % | 95.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 M -96.15 % | 78.000 M 52.94 % | 51.000 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 total stockholders equity | 107.000 M -89.06 % | 978.000 M -52.87 % | 2.075 B 94.11 % | 1.069 B -56.13 % | 2.437 B -25.61 % | 3.275 B 0.00 % | 3.275 B 0.00 % | 3.275 B 0.00 % | 3.275 B 0.00 % | 3.275 B 1.45 % | 3.228 B 0.00 % | 3.228 B -10.74 % | 3.617 B -23.07 % | 4.701 B -7.28 % | 5.070 B 0.00 % | 5.070 B 0.00 % | 5.070 B 0.00 % | 5.070 B 0.00 % | 5.070 B 0.00 % | 5.070 B 0.00 % | 5.070 B 0.00 % | 5.070 B 0.88 % | 5.026 B 0.00 % | 5.026 B 0.00 % | 5.026 B 0.00 % | 5.026 B 0.00 % | 5.026 B -4.37 % | 5.256 B 5.93 % | 4.961 B 5.39 % | 4.708 B 0.00 % | 4.708 B 0.00 % | 4.708 B -0.01 % | 4.708 B 0.00 % | 4.708 B 0.00 % | 4.708 B -1.36 % | 4.773 B 2.95 % | 4.636 B 0.48 % | 4.614 B -3.73 % | 4.793 B -6.79 % | 5.142 B -3.60 % | 5.334 B -2.16 % | 5.452 B 4.27 % | 5.229 B 7.78 % | 4.851 B -3.30 % | 5.017 B 3.99 % | 4.824 B 0.74 % | 4.789 B 2.74 % | 4.661 B 3.32 % | 4.511 B -1.17 % | 4.565 B 1.00 % | 4.519 B 2.57 % | 4.406 B -0.34 % | 4.421 B -1.97 % | 4.510 B 0.33 % | 4.495 B -1.48 % | 4.562 B -0.63 % | 4.591 B -0.43 % | 4.611 B -0.66 % | 4.641 B -0.23 % | 4.652 B -0.98 % | 4.697 B -1.52 % | 4.770 B 2.07 % | 4.673 B 1.03 % | 4.625 B 1.39 % | 4.562 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 53.118 M | 0.000 | 0.000 | 0.000 -100.00 % | 123.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 172.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 9.941 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.724 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.551 M -98.32 % | 151.534 M 117.87 % | 69.553 M 13.78 % | 61.127 M 49.97 % | 40.760 M -69.89 % | 135.368 M -2.34 % | 138.610 M -3.24 % | 143.249 M 20.97 % | 118.417 M -60.30 % | 298.306 M -24.67 % | 395.973 M -3.71 % | 411.226 M -22.15 % | 528.197 M 83.81 % | 287.368 M -22.53 % | 370.933 M 25.50 % | 295.554 M 6.23 % | 278.232 M -1.89 % | 283.584 M 9.06 % | 260.030 M -9.95 % | 288.773 M 0.10 % | 288.473 M -11.61 % | 326.349 M -1.94 % | 332.802 M -3.53 % | 344.977 M -1.25 % | 349.339 M 5.32 % | 331.693 M 975.46 % | 30.842 M -0.55 % | 31.013 M 10.80 % | 27.991 M -0.73 % | 28.197 M -0.73 % | 28.403 M -0.72 % | 28.609 M -0.71 % | 28.815 M -0.71 % | 29.021 M -1.40 % | 29.433 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 53.346 B 3.55 % | 51.516 B -2.13 % | 52.636 B 0.26 % | 52.497 B 0.11 % | 52.440 B -0.32 % | 52.609 B 2.37 % | 51.391 B 4.04 % | 49.395 B 3.80 % | 47.586 B -0.41 % | 47.779 B 3.12 % | 46.334 B 1.40 % | 45.692 B -0.94 % | 46.127 B 0.68 % | 45.817 B 1.48 % | 45.148 B 0.45 % | 44.947 B 0.82 % | 44.580 B 0.53 % | 44.346 B 1.27 % | 43.790 B 3.42 % | 42.341 B -0.02 % | 42.351 B 1.20 % | 41.849 B 1.15 % | 41.374 B 1.67 % | 40.695 B 2.86 % | 39.564 B -0.43 % | 39.735 B -0.01 % | 39.739 B 4.75 % | 37.937 B 4.17 % | 36.418 B -2.61 % | 37.395 B 3.72 % | 36.052 B 2.76 % | 35.085 B 2.42 % | 34.258 B 1.23 % | 33.843 B 2.30 % | 33.083 B 2.56 % | 32.258 B 1.69 % | 31.721 B 2.92 % | 30.820 B 0.09 % | 30.791 B 1.30 % | 30.397 B 3.58 % | 29.345 B -0.96 % | 29.630 B -16.30 % | 35.402 B 0.13 % | 35.356 B 2.72 % | 34.420 B 2.68 % | 33.522 B 1.68 % | 32.968 B -4.67 % | 34.583 B 1.52 % | 34.067 B -2.18 % | 34.826 B 2.49 % | 33.979 B -1.41 % | 34.465 B 0.84 % | 34.178 B -2.80 % | 35.162 B 2.30 % | 34.373 B -2.52 % | 35.263 B -3.81 % | 36.660 B -1.15 % | 37.088 B 4.58 % | 35.463 B -2.58 % | 36.401 B 0.13 % | 36.354 B -0.62 % | 36.580 B -0.25 % | 36.673 B -1.61 % | 37.272 B -9.63 % | 41.243 B |
| 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-04-30 |
| 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -842.325 M -323.33 % | 377.168 M 490.97 % | 63.822 M -79.25 % | 307.579 M 146.12 % | -666.976 M -632.67 % | 125.214 M 309.91 % | -59.651 M -109.12 % | 654.035 M 184.42 % | -774.770 M -318.82 % | 354.069 M 11 841.62 % | 2.965 M -99.84 % | 1.868 B |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 258.739 M 272.78 % | -149.750 M -388.95 % | 51.826 M 142.17 % | -122.912 M -148.57 % | 253.064 M -16.96 % | 304.742 M 12.04 % | 272.001 M -19.14 % | 336.377 M -39.27 % | 553.871 M 224.81 % | -443.772 M -199.76 % | 444.854 M 293.72 % | -229.636 M |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -1.101 B -308.96 % | 526.918 M 4 292.45 % | 11.996 M -97.21 % | 430.491 M 146.79 % | -920.040 M -412.48 % | -179.528 M 45.87 % | -331.652 M -204.41 % | 317.658 M 123.91 % | -1.329 B -266.53 % | 797.841 M 280.55 % | -441.889 M -121.07 % | 2.097 B |
| Other non cash items | -1.124 B 10.79 % | -1.260 B -65.14 % | -763.000 M 28.29 % | -1.064 B -17.96 % | -902.000 M 31.20 % | -1.311 B -15.92 % | -1.131 B -41.68 % | -798.279 M 31.54 % | -1.166 B 9.33 % | -1.286 B -61.15 % | -798.000 M 9.93 % | -886.000 M 66.67 % | -2.658 B -217.56 % | -837.000 M 32.55 % | -1.241 B -373.66 % | -262.000 M 54.98 % | -582.000 M 38.99 % | -954.000 M 2.65 % | -980.000 M -41.41 % | -693.000 M 46.49 % | -1.295 B -21.25 % | -1.068 B -44.13 % | -741.000 M 16.84 % | -891.000 M -1.14 % | -881.000 M 21.69 % | -1.125 B -211.63 % | -361.000 M 53.42 % | -775.000 M 7.52 % | -838.000 M 5.52 % | -887.000 M -0.11 % | -886.000 M -51.71 % | -584.000 M 15.61 % | -692.000 M -56.56 % | -442.000 M 65.71 % | -1.289 B -423.98 % | -246.000 M 65.16 % | -706.000 M -90.30 % | -371.000 M 45.20 % | -677.000 M -13.78 % | -595.000 M 14.02 % | -692.000 M -202.52 % | 675.000 M 377.78 % | -243.000 M 64.68 % | -688.000 M -44.23 % | -477.000 M -34.75 % | -354.000 M 15.51 % | -419.000 M -73.86 % | -241.000 M -2.99 % | -234.000 M -3.54 % | -226.000 M 39.73 % | -375.000 M 1.57 % | -381.000 M 26.95 % | -521.586 M -205.54 % | 494.220 M 402.88 % | -163.172 M -132.28 % | 505.551 M 177.87 % | -649.254 M -228.08 % | 506.912 M 271.89 % | -294.904 M -18.51 % | -248.834 M -323.96 % | 111.106 M -55.41 % | 249.172 M 146.83 % | -532.044 M -511.46 % | 129.306 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 319.442 M -0.46 % | 320.926 M -2.32 % | 328.544 M -15.79 % | 390.170 M 2.03 % | 382.424 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 | 0.000 100.00 % | -618.129 M -157.91 % | 1.067 B 1 065.92 % | 91.549 M -94.26 % | 1.594 B 876.70 % | -205.279 M -122.90 % | 896.378 M 638.64 % | 121.355 M -91.32 % | 1.397 B 594.28 % | -282.695 M -139.16 % | 721.967 M 242.76 % | -505.709 M -126.04 % | 1.942 B |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 53.151 M 277.17 % | -30.000 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -390.000 K -207.09 % | -127.000 K |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -150.000 K -0.67 % | -149.000 K 8.02 % | -162.000 K -9.46 % | -148.000 K 1.99 % | -151.000 K 98.77 % | -12.296 M -8 208.11 % | -148.000 K 95.21 % | -3.089 M -100.32 % | 961.370 M 198.88 % | -972.270 M -871.31 % | -100.099 M -567.33 % | -15.000 M |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 4.109 M 6 527.42 % | 62.000 K -99.87 % | 49.375 M -59.69 % | 122.500 M | 0.000 -100.00 % | 10.000 M | 0.000 -100.00 % | 13.360 M -94.62 % | 248.479 M 136.42 % | 105.100 M | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -67.551 M 83.10 % | -399.630 M -198.92 % | -133.691 M -36.25 % | -98.123 M 43.85 % | -174.738 M 79.47 % | -850.949 M -552.34 % | -130.445 M -831.69 % | 17.828 M 118.41 % | -96.855 M 51.17 % | -198.358 M 25.07 % | -264.734 M 64.96 % | -755.588 M |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -63.592 M 84.09 % | -399.717 M -373.16 % | -84.478 M -448.66 % | 24.229 M 119.90 % | -121.738 M 86.22 % | -883.245 M -576.33 % | -130.593 M -564.76 % | 28.099 M -97.48 % | 1.113 B 204.45 % | -1.066 B -191.75 % | -365.223 M 52.61 % | -770.715 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -109.800 M 39.39 % | -181.172 M 25.07 % | -241.798 M -374.14 % | 88.202 M 178.65 % | -112.151 M 64.15 % | -312.797 M -167.39 % | -116.983 M -123.75 % | 492.504 M 159.23 % | -831.556 M -10.95 % | -749.476 M -672.85 % | -96.976 M 67.89 % | -301.976 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 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -7.000 K | 0.000 | 0.000 100.00 % | -32.000 K | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -225.000 K 99.87 % | -174.745 M -35 202.02 % | -495.000 K 99.72 % | -174.798 M -129 380.00 % | -135.000 K 99.85 % | -87.565 M -16 359.59 % | -532.000 K 99.70 % | -174.655 M -14 878.99 % | -1.166 M 99.33 % | -174.776 M -17 974.04 % | -967.000 K 99.63 % | -262.457 M |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -83.845 M -0.01 % | -83.836 M 3.72 % | -87.078 M 12.23 % | -99.215 M -3.90 % | -95.491 M -1.99 % | -93.626 M -5.81 % | -88.482 M 2.08 % | -90.365 M -4.85 % | -86.189 M 3.77 % | -89.563 M 0.04 % | -89.602 M 13.88 % | -104.047 M |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -193.870 M 55.91 % | -439.753 M -33.51 % | -329.371 M -77.26 % | -185.811 M 10.57 % | -207.777 M 57.94 % | -493.995 M -139.81 % | -205.997 M -190.55 % | 227.484 M 124.75 % | -918.943 M 9.36 % | -1.014 B -440.59 % | -187.545 M 71.94 % | -668.480 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -806.000 K 45.98 % | -1.492 M -203.87 % | -491.000 K 67.18 % | -1.496 M 2.22 % | -1.530 M -288.89 % | 810.000 K 109.30 % | 387.000 K 259.26 % | -243.000 K -182.65 % | 294.000 K 138.63 % | -761.000 K -48.05 % | -514.000 K -130.98 % | 1.659 M |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 717.353 M 405.70 % | -234.661 M -110.14 % | 2.315 B 442.53 % | -675.930 M -1 702.96 % | -37.490 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 | 0.000 100.00 % | -876.399 M -487.05 % | 226.429 M 170.15 % | -322.791 M -122.55 % | 1.431 B 366.88 % | -536.326 M -11.72 % | -480.053 M -123.44 % | -214.846 M -113.00 % | 1.653 B 1 970.56 % | -88.350 M 93.49 % | -1.358 B -28.25 % | -1.059 B -310.03 % | 504.214 M |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.100 B 2.83 % | 25.383 B -0.92 % | 25.617 B 9.94 % | 23.302 B -2.82 % | 23.978 B -0.16 % | 24.015 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 -100.00 % | 4.964 B 4.78 % | 4.738 B -6.38 % | 5.060 B 39.44 % | 3.629 B -12.88 % | 4.165 B -10.33 % | 4.645 B -4.42 % | 4.860 B 51.52 % | 3.208 B -2.68 % | 3.296 B -29.18 % | 4.654 B -18.54 % | 5.713 B 9.68 % | 5.209 B |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.714 B 2.35 % | 26.100 B 2.83 % | 25.383 B -0.92 % | 25.617 B 9.94 % | 23.302 B -2.82 % | 23.978 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 -100.00 % | 4.088 B -17.65 % | 4.964 B 4.78 % | 4.738 B -6.38 % | 5.060 B 39.44 % | 3.629 B -12.88 % | 4.165 B -10.33 % | 4.645 B -4.42 % | 4.860 B 51.52 % | 3.208 B -2.68 % | 3.296 B -29.18 % | 4.654 B -18.54 % | 5.713 B |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 319.442 M -0.46 % | 320.926 M -2.32 % | 328.544 M -15.79 % | 390.170 M 2.03 % | 382.424 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 | 0.000 100.00 % | -618.129 M -157.91 % | 1.067 B 1 065.92 % | 91.549 M -94.26 % | 1.594 B 876.70 % | -205.279 M -122.90 % | 896.378 M 638.64 % | 121.355 M -91.32 % | 1.397 B 594.28 % | -282.695 M -139.16 % | 721.967 M 242.76 % | -505.709 M -126.04 % | 1.942 B |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 319.442 M -0.46 % | 320.926 M -2.32 % | 328.544 M -15.79 % | 390.170 M 2.03 % | 382.424 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 | 0.000 100.00 % | -618.129 M -157.91 % | 1.067 B 1 065.92 % | 91.549 M -94.26 % | 1.594 B 876.70 % | -205.279 M -122.88 % | 897.378 M 639.47 % | 121.355 M -91.32 % | 1.397 B 594.28 % | -282.695 M -139.16 % | 721.967 M 242.76 % | -505.709 M -126.04 % | 1.942 B |
| 2025 | 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 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 |