Yamana Gold Inc. AUY
Trading inactive
Finances
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.807 B -0.46 % | 1.815 B 16.30 % | 1.561 B -3.18 % | 1.612 B -10.36 % | 1.799 B -0.29 % | 1.804 B 0.90 % | 1.788 B -2.04 % | 1.825 B -0.56 % | 1.835 B -0.41 % | 1.843 B -21.14 % | 2.337 B 7.52 % | 2.173 B 28.84 % | 1.687 B 42.55 % | 1.183 B 12.20 % | 1.055 B 41.16 % | 747.091 M 341.53 % | 169.205 M 267.53 % | 46.039 M 132.38 % | 19.811 M | 0.000 -100.00 % | 5.840 M | 0.000 -100.00 % | 68.970 K 4.15 % | 66.221 K -5.97 % | 70.423 K -3.68 % | 73.115 K |
| Net income | -1.395 B -1 671.40 % | 88.800 M -56.39 % | 203.600 M -9.75 % | 225.600 M 175.78 % | -297.700 M -53.14 % | -194.400 M 36.86 % | -307.900 M 85.44 % | -2.115 B -52.91 % | -1.383 B -209.93 % | -446.247 M -200.95 % | 442.064 M -19.37 % | 548.294 M 21.45 % | 451.444 M 134.36 % | 192.631 M -55.69 % | 434.772 M 176.50 % | 157.243 M 324.11 % | -70.162 M -1 607.20 % | -4.110 M -507.86 % | 1.008 M 129.71 % | -3.392 M 69.25 % | -11.029 M -361.16 % | -2.392 M -1.99 % | -2.345 M 90.24 % | -24.038 M -321.41 % | -5.704 M -212.07 % | -1.828 M |
| Income before tax | -1.794 B -566.68 % | 384.500 M -21.55 % | 490.100 M 57.94 % | 310.300 M 275.61 % | -176.700 M 44.43 % | -318.000 M 48.35 % | -615.700 M 77.59 % | -2.748 B -228.61 % | -836.086 M -111.54 % | -395.241 M -148.49 % | 815.128 M -0.37 % | 818.184 M 48.35 % | 551.541 M 73.85 % | 317.257 M -25.99 % | 428.692 M 92.12 % | 223.134 M 334.38 % | -95.202 M -1 028.71 % | -8.435 M -556.91 % | 1.846 M 177.75 % | -2.374 M 78.75 % | -11.173 M -189.93 % | -3.854 M -36.27 % | -2.828 M 88.20 % | -23.972 M -325.50 % | -5.634 M -250.24 % | -1.609 M |
| Income before tax ratio | -0.99 -568.83 % | 0.21 -32.54 % | 0.31 63.12 % | 0.19 295.90 % | -0.10 44.27 % | -0.18 48.81 % | -0.34 77.12 % | -1.51 -230.46 % | -0.46 -112.41 % | -0.21 -161.49 % | 0.35 -7.34 % | 0.38 15.14 % | 0.33 21.96 % | 0.27 -34.04 % | 0.41 36.10 % | 0.30 153.08 % | -0.56 -207.11 % | -0.18 -296.62 % | 0.09 | 0.00 100.00 % | -1.91 | 0.00 100.00 % | -41.00 88.67 % | -362.00 -352.50 % | -80.00 -263.63 % | -22.00 |
| EBITDA | 787.100 M -17.06 % | 949.000 M 19.70 % | 792.800 M 16.09 % | 682.900 M 5.70 % | 646.100 M 266.69 % | 176.200 M -70.76 % | 602.500 M 15.64 % | 521.000 M 18.89 % | 438.220 M -37.05 % | 696.092 M -47.42 % | 1.324 B 0.60 % | 1.316 B 49.92 % | 877.729 M 47.72 % | 594.179 M 28.89 % | 461.010 M 19.61 % | 385.442 M 11 042.09 % | 3.459 M 4.08 % | 3.324 M -41.09 % | 5.642 M 1 177.98 % | -523.351 K 0.00 % | -523.351 K -168.33 % | 765.966 K 185.43 % | -896.615 K 0.00 % | -896.615 K 44.64 % | -1.620 M 0.00 % | -1.620 M |
| Net income ratio | -0.77 -1 678.61 % | 0.05 -62.50 % | 0.13 -6.79 % | 0.14 184.54 % | -0.17 -53.59 % | -0.11 37.43 % | -0.17 85.14 % | -1.16 -53.76 % | -0.75 -211.21 % | -0.24 -228.01 % | 0.19 -25.01 % | 0.25 -5.73 % | 0.27 64.40 % | 0.16 -60.51 % | 0.41 95.87 % | 0.21 150.76 % | -0.41 -364.51 % | -0.09 -275.51 % | 0.05 | 0.00 100.00 % | -1.89 | 0.00 100.00 % | -34.00 90.63 % | -363.00 -348.15 % | -81.00 -224.00 % | -25.00 |
| Ratio EBITDA | 0.44 -16.68 % | 0.52 2.93 % | 0.51 19.90 % | 0.42 17.91 % | 0.36 267.77 % | 0.10 -71.02 % | 0.34 18.05 % | 0.29 19.56 % | 0.24 -36.79 % | 0.38 -33.32 % | 0.57 -6.43 % | 0.61 16.36 % | 0.52 3.63 % | 0.50 14.87 % | 0.44 -15.27 % | 0.52 2 423.52 % | 0.02 -71.68 % | 0.07 -74.65 % | 0.28 | 0.00 100.00 % | -0.09 | 0.00 100.00 % | -13.00 3.99 % | -13.54 41.13 % | -23.00 -3.82 % | -22.15 |
| Gross profit ratio | 0.31 -16.02 % | 0.37 4.78 % | 0.35 59.35 % | 0.22 13.94 % | 0.19 4.97 % | 0.19 11.88 % | 0.17 55.16 % | 0.11 -31.38 % | 0.16 -46.94 % | 0.29 -38.84 % | 0.48 -5.18 % | 0.51 20.46 % | 0.42 6.34 % | 0.40 -25.31 % | 0.53 -13.99 % | 0.61 50.37 % | 0.41 20.17 % | 0.34 -24.20 % | 0.45 | 0.00 -100.00 % | 0.33 | 0.00 -100.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 960.700 M -0.44 % | 964.932 M 1.16 % | 953.846 M 0.20 % | 951.924 M 0.30 % | 949.030 M 2.52 % | 925.714 M -2.29 % | 947.443 M 1.16 % | 936.606 M 13.87 % | 822.505 M 9.27 % | 752.697 M 0.41 % | 749.591 M 0.57 % | 745.356 M 0.60 % | 740.878 M 0.90 % | 734.235 M 4.64 % | 701.685 M 62.46 % | 431.917 M 56.14 % | 276.617 M 90.92 % | 144.888 M 231.75 % | 43.674 M -33.19 % | 65.374 M 3 368.10 % | 1.885 M 14.33 % | 1.649 M 21.59 % | 1.356 M 32.17 % | 1.026 M 5.86 % | 969.131 K 18.80 % | 815.766 K |
| Weighted average shs out | 960.700 M -0.28 % | 963.393 M 1.22 % | 951.818 M 0.16 % | 950.266 M 0.13 % | 949.030 M 2.52 % | 925.714 M -2.29 % | 947.443 M 1.16 % | 936.606 M 14.11 % | 820.782 M 9.05 % | 752.697 M 0.62 % | 748.095 M 0.47 % | 744.600 M 0.63 % | 739.938 M 0.93 % | 733.093 M 6.01 % | 691.536 M 66.54 % | 415.232 M 50.11 % | 276.617 M 90.92 % | 144.888 M 231.75 % | 43.674 M -33.19 % | 65.374 M 3 368.10 % | 1.885 M 14.33 % | 1.649 M 21.59 % | 1.356 M 32.17 % | 1.026 M 5.86 % | 969.131 K 18.80 % | 815.766 K |
| EPS diluted | -1.45 -1 676.09 % | 0.09 -56.19 % | 0.21 -12.50 % | 0.24 177.42 % | -0.31 -47.62 % | -0.21 34.38 % | -0.32 85.84 % | -2.26 -34.52 % | -1.68 -184.75 % | -0.59 -200.00 % | 0.59 -20.27 % | 0.74 21.31 % | 0.61 134.62 % | 0.26 -58.06 % | 0.62 72.22 % | 0.36 244.00 % | -0.25 -780.28 % | -0.03 -242.00 % | 0.02 138.54 % | -0.05 99.11 % | -5.85 -303.45 % | -1.45 16.18 % | -1.73 92.62 % | -23.43 -297.79 % | -5.89 -162.95 % | -2.24 |
| Earnings per share | -1.45 -1 676.09 % | 0.09 -56.19 % | 0.21 -12.50 % | 0.24 177.42 % | -0.31 -47.62 % | -0.21 34.38 % | -0.32 85.84 % | -2.26 -33.73 % | -1.69 -186.44 % | -0.59 -200.00 % | 0.59 -20.27 % | 0.74 21.31 % | 0.61 134.62 % | 0.26 -58.73 % | 0.63 65.79 % | 0.38 252.00 % | -0.25 -780.28 % | -0.03 -242.00 % | 0.02 138.54 % | -0.05 99.11 % | -5.85 -303.45 % | -1.45 16.18 % | -1.73 92.62 % | -23.43 -297.79 % | -5.89 -162.95 % | -2.24 |
| Gross profit | 562.200 M -16.40 % | 672.500 M 21.85 % | 551.900 M 54.29 % | 357.700 M 2.14 % | 350.200 M 4.66 % | 334.600 M 12.89 % | 296.400 M 52.00 % | 195.000 M -31.76 % | 285.776 M -47.15 % | 540.778 M -51.77 % | 1.121 B 1.95 % | 1.100 B 55.20 % | 708.690 M 51.59 % | 467.498 M -16.20 % | 557.841 M 21.41 % | 459.452 M 563.94 % | 69.200 M 341.65 % | 15.668 M 76.16 % | 8.895 M 88 113.54 % | -10.106 K -100.52 % | 1.955 M 4 651.42 % | 41.136 K -40.36 % | 68.970 K 4.15 % | 66.221 K -5.97 % | 70.423 K -3.68 % | 73.115 K |
| Income tax expense | -399.000 M -234.93 % | 295.700 M 3.21 % | 286.500 M 238.25 % | 84.700 M -30.00 % | 121.000 M 206.23 % | -113.900 M 64.94 % | -324.900 M 49.85 % | -647.900 M -280.58 % | 358.781 M 353.52 % | 79.110 M -78.79 % | 373.064 M 38.23 % | 269.890 M 67.96 % | 160.690 M 17.67 % | 136.559 M 593.79 % | 19.683 M -69.18 % | 63.873 M 355.08 % | -25.040 M -478.98 % | -4.325 M -615.86 % | 838.381 K -17.60 % | 1.017 M 808.31 % | -143.650 K -109.02 % | 1.593 M 109.92 % | 758.672 K 1 045.67 % | 66.221 K -5.97 % | 70.423 K -67.89 % | 219.346 K |
| Cost of revenue | 1.245 B 8.92 % | 1.143 B 13.26 % | 1.009 B -19.56 % | 1.255 B -13.38 % | 1.448 B -1.42 % | 1.469 B -1.48 % | 1.491 B -8.50 % | 1.630 B 5.20 % | 1.549 B 19.01 % | 1.302 B 7.11 % | 1.215 B 13.23 % | 1.073 B 9.75 % | 978.121 M 36.64 % | 715.816 M 44.10 % | 496.766 M 72.70 % | 287.639 M 187.63 % | 100.005 M 229.29 % | 30.370 M 178.20 % | 10.917 M 107 922.25 % | 10.106 K -99.74 % | 3.886 M 9 545.83 % | -41.136 K | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 121.000 M 61.76 % | 74.800 M -12.92 % | 85.900 M 8.19 % | 79.400 M -13.51 % | 91.800 M -19.19 % | 113.600 M 13.37 % | 100.200 M -15.08 % | 118.000 M -3.56 % | 122.351 M -9.58 % | 135.320 M -7.22 % | 145.856 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 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 |
| Other expenses | 110.600 M 63.61 % | 67.600 M 179.34 % | 24.200 M 41.52 % | 17.100 M -33.98 % | 25.900 M 209.75 % | -23.600 M -43.90 % | -16.400 M -783.33 % | 2.400 M 101.27 % | -189.222 M -142.37 % | -78.073 M -146.63 % | -31.656 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 |
| Operating expenses | 231.600 M 62.64 % | 142.400 M 29.34 % | 110.100 M 14.09 % | 96.500 M -18.01 % | 117.700 M -12.69 % | 134.800 M 6.90 % | 126.100 M -30.10 % | 180.400 M 26.72 % | 142.362 M -13.97 % | 165.471 M -18.85 % | 203.905 M 31.63 % | 154.912 M 12.59 % | 137.586 M 9.49 % | 125.665 M -56.32 % | 287.724 M 192.16 % | 98.482 M 1.46 % | 97.066 M 408.60 % | 19.085 M 194.55 % | 6.479 M 357.14 % | 1.417 M -57.05 % | 3.300 M 313.07 % | 798.945 K -51.73 % | 1.655 M -21.89 % | 2.119 M -42.13 % | 3.662 M 39.12 % | 2.632 M |
| Cost and expenses | 1.477 B 14.88 % | 1.285 B 14.84 % | 1.119 B -17.16 % | 1.351 B -13.73 % | 1.566 B -2.37 % | 1.604 B -0.83 % | 1.617 B -10.66 % | 1.810 B 7.01 % | 1.692 B 15.29 % | 1.467 B 3.38 % | 1.419 B 15.55 % | 1.228 B 10.10 % | 1.116 B 32.59 % | 841.481 M 7.26 % | 784.490 M 103.17 % | 386.121 M 95.93 % | 197.070 M 298.48 % | 49.455 M 184.29 % | 17.396 M 1 118.64 % | 1.428 M -80.13 % | 7.186 M 799.42 % | 798.945 K -51.73 % | 1.655 M -21.89 % | 2.119 M -42.13 % | 3.662 M 39.12 % | 2.632 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.398 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 |
| Selling general and administrative expenses | 121.000 M 61.76 % | 74.800 M -12.92 % | 85.900 M 8.19 % | 79.400 M -13.51 % | 91.800 M -19.19 % | 113.600 M 13.37 % | 100.200 M -15.08 % | 118.000 M -3.56 % | 122.351 M -9.58 % | 135.320 M -7.22 % | 145.856 M 20.16 % | 121.381 M 11.25 % | 109.103 M 7.64 % | 101.357 M 43.48 % | 70.643 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.044 M 197.60 % | 1.359 M 20.85 % | 1.124 M 56.11 % | 720.190 K -54.60 % | 1.586 M -22.73 % | 2.053 M -42.84 % | 3.592 M 44.48 % | 2.486 M |
| Interest income | 5.300 M 89.29 % | 2.800 M 154.55 % | 1.100 M -50.00 % | 2.200 M -15.38 % | 2.600 M -23.53 % | 3.400 M 126.67 % | 1.500 M -34.78 % | 2.300 M 20.04 % | 1.916 M 16.26 % | 1.648 M -55.56 % | 3.708 M -73.79 % | 14.148 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 |
| Interest expense | 49.300 M -20.99 % | 62.400 M -3.11 % | 64.400 M -26.23 % | 87.300 M -5.42 % | 92.300 M -32.97 % | 137.700 M 45.10 % | 94.900 M -9.36 % | 104.700 M 72.65 % | 60.643 M 305.10 % | 14.970 M -9.40 % | 16.523 M -65.81 % | 48.326 M -10.61 % | 54.064 M 56.47 % | 34.553 M -22.65 % | 44.671 M 296.96 % | 11.253 M -60.99 % | 28.847 M 30 388.25 % | 94.616 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 466.800 M 2.19 % | 456.800 M 15.65 % | 395.000 M -16.26 % | 471.700 M 7.62 % | 438.300 M 2.69 % | 426.800 M -7.68 % | 462.300 M -14.69 % | 541.900 M 7.62 % | 503.519 M 25.53 % | 401.115 M 4.53 % | 383.738 M 7.56 % | 356.759 M 18.64 % | 300.711 M 28.68 % | 233.687 M 22.42 % | 190.893 M 165.81 % | 71.815 M 114.31 % | 33.510 M 397.17 % | 6.740 M 177.38 % | 2.430 M 24 548.97 % | 9.858 K -99.55 % | 2.173 M 5 675.37 % | 37.619 K -45.46 % | 68.970 K 4.15 % | 66.221 K -5.97 % | 70.423 K 107.41 % | -950.501 K |
| Operating income | 320.300 M -34.92 % | 492.200 M 23.73 % | 397.800 M 88.35 % | 211.200 M 1.64 % | 207.800 M 215.25 % | -180.300 M 61.92 % | -473.500 M 82.00 % | -2.630 B -226.41 % | -805.834 M -107.19 % | -388.944 M -141.54 % | 936.351 M -0.91 % | 944.962 M 65.46 % | 571.104 M 67.07 % | 341.833 M 65.18 % | 206.949 M -34.59 % | 316.379 M 1 038.10 % | -33.726 M -793.55 % | -3.774 M -261.33 % | 2.339 M 200.76 % | -2.322 M 75.68 % | -9.545 M -310.33 % | -2.326 M -5.40 % | -2.207 M 90.82 % | -24.038 M -292.35 % | -6.127 M -139.42 % | -2.559 M |
| Operating income ratio | 0.18 -34.63 % | 0.27 6.39 % | 0.25 94.53 % | 0.13 13.38 % | 0.12 215.59 % | -0.10 62.26 % | -0.26 81.62 % | -1.44 -228.24 % | -0.44 -108.04 % | -0.21 -152.68 % | 0.40 -7.84 % | 0.43 28.42 % | 0.34 17.20 % | 0.29 47.21 % | 0.20 -53.66 % | 0.42 312.47 % | -0.20 -143.12 % | -0.08 -169.43 % | 0.12 | 0.00 100.00 % | -1.63 | 0.00 100.00 % | -32.00 91.18 % | -363.00 -317.24 % | -87.00 -148.57 % | -35.00 |
| Total other income expenses net | -2.115 B -1 863.51 % | -107.700 M -216.68 % | 92.300 M -6.86 % | 99.100 M 125.77 % | -384.500 M -179.23 % | -137.700 M 3.16 % | -142.200 M -21.33 % | -117.200 M -287.41 % | -30.252 M -380.42 % | -6.297 M 94.81 % | -121.223 M 4.38 % | -126.778 M -548.05 % | -19.563 M 20.40 % | -24.576 M -111.08 % | 221.743 M 337.81 % | -93.246 M -51.68 % | -61.477 M -1 219.16 % | -4.660 M -844.49 % | -493.417 K -837.32 % | -52.641 K 99.41 % | -8.851 M -0.05 % | -8.846 M -1 325.16 % | -620.732 K 97.15 % | -21.765 M -21.97 % | -17.845 M -480.38 % | -3.075 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 407.800 M 64.57 % | 247.800 M -27.67 % | 342.600 M -58.87 % | 832.900 M -49.77 % | 1.658 B 3.72 % | 1.599 B 8.29 % | 1.476 B -5.16 % | 1.557 B -15.13 % | 1.834 B 89.16 % | 969.744 M 132.93 % | 416.318 M 450.82 % | -118.669 M -176.04 % | 156.052 M -56.58 % | 359.380 M -6.85 % | 385.827 M 19.34 % | 323.296 M 563.98 % | -69.679 M -55.59 % | -44.785 M 48.56 % | -87.054 M -12 607.95 % | -685.036 K -122.24 % | 3.080 M 86.18 % | 1.654 M 366.47 % | -620.732 K 79.17 % | -2.980 M 29.47 % | -4.225 M 77.60 % | -18.864 M |
| Total investments | 74.400 M -31.11 % | 108.000 M -21.34 % | 137.300 M -4.65 % | 144.000 M -16.42 % | 172.300 M 338.42 % | 39.300 M -64.91 % | 112.000 M -13.58 % | 129.600 M -41.52 % | 221.628 M 22.58 % | 180.804 M -30.31 % | 259.431 M 3.58 % | 250.455 M 105.96 % | 121.601 M 115.73 % | 56.366 M 350.32 % | 12.517 M -96.02 % | 314.482 M 1 022.81 % | 28.008 M 1 140.00 % | 2.259 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 774.300 M 0.19 % | 772.800 M -22.24 % | 993.800 M 0.21 % | 991.700 M -43.55 % | 1.757 B 0.52 % | 1.748 B 11.05 % | 1.574 B -6.14 % | 1.677 B -17.22 % | 2.025 B 70.23 % | 1.190 B 55.34 % | 765.912 M 77.39 % | 431.769 M -11.26 % | 486.550 M -8.10 % | 529.450 M -4.77 % | 555.964 M -10.68 % | 622.425 M | 0.000 -100.00 % | 106.848 M | 0.000 -100.00 % | 37.308 K -98.87 % | 3.293 M 26.50 % | 2.603 M 277.46 % | 689.703 K | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | -48.000 M -114.29 % | -22.400 M -244.62 % | -6.500 M 70.32 % | -21.900 M -29.59 % | -16.900 M -171.01 % | 23.800 M 98.33 % | 12.000 M -35.48 % | 18.600 M 734.81 % | -2.930 M 92.89 % | -41.236 M -667.91 % | 7.261 M 237.52 % | -5.280 M -110.62 % | 49.727 M 86.58 % | 26.652 M 165.56 % | -40.651 M -155.28 % | 73.536 M 19.42 % | 61.579 M 1 548.04 % | 3.736 M -70.44 % | 12.639 M 413.96 % | 2.459 M 10.90 % | 2.217 M 65.80 % | 1.337 M -25.42 % | 1.793 M -26.81 % | 2.450 M | 0.000 | 0.000 |
| Retained earnings | -4.394 B -33.29 % | -3.297 B 0.67 % | -3.319 B 3.91 % | -3.454 B 5.39 % | -3.651 B -9.17 % | -3.344 B -6.83 % | -3.130 B -11.69 % | -2.803 B -344.70 % | -630.252 M -173.24 % | 860.507 M -42.75 % | 1.503 B 21.13 % | 1.241 B 27.11 % | 976.218 M 66.12 % | 587.643 M 38.54 % | 424.182 M 607.44 % | 59.960 M 174.64 % | -80.334 M -1 987.52 % | -3.848 M -1 563.24 % | 263.000 K 107.53 % | -3.491 M 93.37 % | -52.645 M -94.84 % | -27.020 M 28.38 % | -37.727 M -7.09 % | -35.229 M -252.29 % | -10.000 M -131.81 % | -4.314 M |
| Common stock | 7.695 B 0.07 % | 7.690 B 0.54 % | 7.649 B 0.12 % | 7.640 B 0.05 % | 7.636 B 0.04 % | 7.634 B 0.04 % | 7.631 B 0.07 % | 7.625 B 3.78 % | 7.347 B 16.25 % | 6.320 B 0.24 % | 6.305 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.503 B 231.01 % | 1.662 B 435.53 % | 310.409 M | 0.000 | 0.000 | 0.000 -100.00 % | 34.832 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total equity | 3.693 B -29.02 % | 5.203 B 0.60 % | 5.172 B 22.57 % | 4.220 B 4.87 % | 4.024 B -9.52 % | 4.447 B -2.90 % | 4.580 B -5.85 % | 4.865 B -27.75 % | 6.733 B -5.94 % | 7.158 B -8.95 % | 7.862 B 4.94 % | 7.492 B 2.75 % | 7.291 B 7.29 % | 6.796 B 3.64 % | 6.557 B 10.13 % | 5.954 B 246.83 % | 1.717 B 445.00 % | 314.973 M 96.48 % | 160.309 M 4 152.21 % | 3.770 M -12.00 % | 4.284 M -53.17 % | 9.150 M -47.77 % | 17.518 M -2.38 % | 17.946 M -49.14 % | 35.282 M -11.94 % | 40.067 M |
| Other non current liabilities | 630.400 M 417.15 % | 121.900 M 11.12 % | 109.700 M 11.94 % | 98.000 M 28.95 % | 76.000 M -88.13 % | 640.500 M -3.16 % | 661.400 M 10.81 % | 596.900 M 50.53 % | 396.541 M -1.10 % | 400.939 M -6.89 % | 430.613 M 22.62 % | 351.169 M 112.97 % | -2.708 B -1 030.07 % | 291.111 M 24.79 % | 233.278 M | 0.000 -100.00 % | 59.029 M 520.60 % | 9.512 M 91.30 % | 4.972 M | 0.000 -100.00 % | 86.929 K 131.73 % | -274.004 K 43.02 % | -480.839 K -34.09 % | -358.599 K | 0.000 | 0.000 |
| Long term debt | 774.300 M 0.19 % | 772.800 M -22.24 % | 993.800 M 0.21 % | 991.700 M -43.55 % | 1.757 B 47.27 % | 1.193 B 20.58 % | 989.300 M -13.25 % | 1.140 B -32.26 % | 1.684 B 90.73 % | 882.662 M 98.60 % | 444.432 M 2.93 % | 431.769 M -81.29 % | 2.308 B 335.88 % | 529.450 M 12.12 % | 472.215 M -12.42 % | 539.180 M | 0.000 -100.00 % | 106.848 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 689.703 K 0.00 % | 689.703 K | 0.000 | 0.000 |
| Total non current liabilities | 2.273 B -16.87 % | 2.734 B -2.67 % | 2.809 B 12.85 % | 2.489 B -28.74 % | 3.493 B -1.21 % | 3.535 B -5.64 % | 3.747 B -8.87 % | 4.111 B -19.03 % | 5.078 B 40.46 % | 3.615 B 10.58 % | 3.269 B 17.44 % | 2.784 B 798.04 % | -398.800 M -115.40 % | 2.589 B 7.02 % | 2.420 B -30.26 % | 3.470 B 795.63 % | 387.400 M 217.46 % | 122.031 M 1 174.88 % | 9.572 M 537.98 % | 1.500 M -5.48 % | 1.587 M 659.96 % | 208.864 K -62.15 % | 551.762 K 66.64 % | 331.104 K | 0.000 100.00 % | -73.115 K |
| Other current liabilities | 263.000 M 11.77 % | 235.300 M -3.01 % | 242.600 M 2.71 % | 236.200 M -2.64 % | 242.600 M -43.91 % | 432.500 M 79.01 % | 241.600 M -22.54 % | 311.900 M -24.62 % | 413.745 M 51.53 % | 273.038 M 4.91 % | 260.258 M 52.37 % | 170.803 M 29.53 % | 131.864 M 4.72 % | 125.916 M 135.07 % | 53.565 M 138.62 % | -138.688 M -510.17 % | 33.812 M 218.04 % | 10.631 M | 0.000 -100.00 % | 603.311 K -81.47 % | 3.256 M 719.69 % | -525.403 K | 0.000 | 0.000 100.00 % | -302.699 K | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 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 % | 72.928 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 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 % | 83.749 M 0.61 % | 83.245 M | 0.000 | 0.000 | 0.000 -100.00 % | 37.308 K 0.00 % | 37.308 K -98.87 % | 3.293 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 485.500 M 8.91 % | 445.800 M 0.91 % | 441.800 M 8.18 % | 408.400 M -17.73 % | 496.400 M -36.42 % | 780.700 M 64.32 % | 475.100 M -12.36 % | 542.100 M -25.55 % | 728.108 M 14.24 % | 637.370 M -4.73 % | 669.019 M 35.26 % | 494.631 M 24.03 % | 398.800 M 23.74 % | 322.282 M -10.67 % | 360.795 M -23.66 % | 472.635 M 512.21 % | 77.201 M 145.55 % | 31.440 M 335.16 % | 7.225 M 435.01 % | 1.350 M -68.38 % | 4.271 M 15.66 % | 3.692 M 311.82 % | 896.614 K 170.80 % | 331.104 K -47.76 % | 633.803 K -42.21 % | 1.097 M |
| Total liabilities | 2.758 B -13.25 % | 3.180 B -2.18 % | 3.251 B 12.19 % | 2.897 B -27.37 % | 3.989 B -7.58 % | 4.316 B 2.23 % | 4.222 B -9.28 % | 4.654 B -19.85 % | 5.806 B 36.53 % | 4.253 B 7.98 % | 3.938 B 20.13 % | 3.278 B 8.97 % | 3.008 B 3.32 % | 2.912 B 4.72 % | 2.780 B -29.47 % | 3.942 B 748.53 % | 464.601 M 202.73 % | 153.471 M 813.68 % | 16.797 M 489.20 % | 2.851 M -51.34 % | 5.858 M 50.16 % | 3.901 M 169.36 % | 1.448 M 118.72 % | 662.208 K 4.48 % | 633.803 K -38.08 % | 1.024 M |
| Other non current assets | 189.700 M -6.55 % | 203.000 M 0.20 % | 202.600 M 31.39 % | 154.200 M -34.10 % | 234.000 M 157.71 % | 90.800 M 86.07 % | 48.800 M -11.27 % | 55.000 M -13.94 % | 63.909 M -40.82 % | 107.995 M -11.24 % | 121.667 M -16.25 % | 145.272 M 66.98 % | 87.002 M -71.14 % | 301.460 M 236.35 % | 89.628 M 12.69 % | 79.533 M 214.14 % | -69.679 M 54.05 % | -151.632 M -2 715.70 % | 5.797 M | 0.000 -100.00 % | 784.848 K -21.19 % | 995.875 K -27.80 % | 1.379 M 9.63 % | 1.258 M -56.42 % | 2.887 M 19.67 % | 2.413 M |
| Long term investments | 57.800 M -28.64 % | 81.000 M -34.15 % | 123.000 M -9.23 % | 135.500 M -17.83 % | 164.900 M 531.80 % | 26.100 M -28.49 % | 36.500 M 33.70 % | 27.300 M -75.15 % | 109.849 M -19.41 % | 136.311 M -46.53 % | 254.915 M 1.78 % | 250.455 M 105.96 % | 121.601 M 115.73 % | 56.366 M 350.32 % | 12.517 M -95.38 % | 270.736 M 866.62 % | 28.008 M 1 140.00 % | 2.259 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 28.400 M -14.20 % | 33.100 M -12.20 % | 37.700 M 12.54 % | 33.500 M -18.49 % | 41.100 M -10.26 % | 45.800 M 25.14 % | 36.600 M -20.26 % | 45.900 M -10.02 % | 51.014 M -36.31 % | 80.101 M | 0.000 -100.00 % | 15.682 M -5.38 % | 16.574 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 |
| GoodWill | 358.700 M 0.00 % | 358.700 M 0.00 % | 358.700 M 0.00 % | 358.700 M 0.00 % | 358.700 M -11.15 % | 403.700 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 175.297 M 218.72 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M -55.58 % | 123.815 M 1 394.78 % | 8.283 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 387.100 M -1.20 % | 391.800 M -1.16 % | 396.400 M 1.07 % | 392.200 M -1.90 % | 399.800 M -11.06 % | 449.500 M -6.55 % | 481.000 M -1.74 % | 489.500 M 50.42 % | 325.425 M 396.47 % | 65.548 M -33.46 % | 98.514 M 39.38 % | 70.682 M -1.25 % | 71.574 M 30.13 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.001 M 0.00 % | 55.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 4.996 B -26.26 % | 6.775 B 1.36 % | 6.685 B 12.29 % | 5.953 B -11.10 % | 6.697 B -7.76 % | 7.260 B -4.05 % | 7.566 B -7.83 % | 8.209 B -26.33 % | 11.143 B 8.60 % | 10.261 B -0.15 % | 10.276 B 13.62 % | 9.044 B 2.43 % | 8.829 B 2.95 % | 8.576 B 0.50 % | 8.534 B -1.98 % | 8.707 B 347.71 % | 1.945 B 560.38 % | 294.484 M 299.62 % | 73.692 M 1 206.09 % | 5.642 M -34.29 % | 8.587 M -18.54 % | 10.541 M -34.41 % | 16.070 M 14.47 % | 14.039 M -50.41 % | 28.310 M 60.00 % | 17.694 M |
| Total non current assets | 5.755 B -23.75 % | 7.547 B 0.57 % | 7.505 B 11.75 % | 6.716 B -11.45 % | 7.584 B -4.29 % | 7.924 B -3.94 % | 8.249 B -6.99 % | 8.869 B -24.55 % | 11.755 B 9.94 % | 10.692 B -1.69 % | 10.876 B 12.50 % | 9.667 B 3.16 % | 9.371 B 2.70 % | 9.125 B 3.51 % | 8.815 B -4.65 % | 9.245 B 355.95 % | 2.028 B 583.33 % | 296.743 M 266.60 % | 80.945 M 1 334.64 % | 5.642 M -39.79 % | 9.372 M -18.77 % | 11.537 M -33.88 % | 17.449 M 14.07 % | 15.297 M -50.97 % | 31.197 M 55.16 % | 20.107 M |
| Other current assets | 100.900 M -10.94 % | 113.300 M 17.90 % | 96.100 M -1.44 % | 97.500 M -17.37 % | 118.000 M -75.17 % | 475.200 M 435.14 % | 88.800 M -19.93 % | 110.900 M -9.96 % | 123.168 M -14.84 % | 144.626 M -12.10 % | 164.530 M -9.94 % | 182.692 M -14.03 % | 212.495 M 1.87 % | 208.603 M 3.79 % | 200.986 M | 0.000 | 0.000 -100.00 % | 5.667 M 174.02 % | 2.068 M 5 077.77 % | 39.940 K -75.63 % | 163.910 K -17.46 % | 198.590 K -4.02 % | 206.911 K -37.51 % | 331.104 K -32.83 % | 492.958 K 0.00 % | 492.958 K |
| Short term investments | 16.600 M -38.52 % | 27.000 M 88.81 % | 14.300 M 68.24 % | 8.500 M 14.86 % | 7.400 M -43.94 % | 13.200 M -82.52 % | 75.500 M -26.20 % | 102.300 M -8.48 % | 111.779 M 151.23 % | 44.493 M 885.23 % | 4.516 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.746 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 366.500 M -30.19 % | 525.000 M -19.38 % | 651.200 M 310.08 % | 158.800 M 61.22 % | 98.500 M -33.85 % | 148.900 M 52.87 % | 97.400 M -18.77 % | 119.900 M -37.23 % | 191.027 M -13.18 % | 220.018 M -37.06 % | 349.594 M -36.49 % | 550.438 M 66.55 % | 330.498 M 94.33 % | 170.070 M -0.04 % | 170.137 M -43.12 % | 299.129 M 329.29 % | 69.679 M -54.05 % | 151.632 M 74.18 % | 87.054 M 11 951.60 % | 722.344 K 238.21 % | 213.576 K -77.50 % | 949.246 K -27.56 % | 1.310 M -56.02 % | 2.980 M -29.47 % | 4.225 M -77.60 % | 18.864 M |
| Cash and short term investments | 383.100 M -30.60 % | 552.000 M -17.05 % | 665.500 M 297.79 % | 167.300 M 57.98 % | 105.900 M -34.67 % | 162.100 M -6.25 % | 172.900 M -22.19 % | 222.200 M -26.62 % | 302.806 M 14.48 % | 264.511 M -25.30 % | 354.110 M -35.67 % | 550.438 M 66.55 % | 330.498 M 94.33 % | 170.070 M -0.04 % | 170.137 M -50.38 % | 342.875 M 392.07 % | 69.679 M -54.05 % | 151.632 M 74.18 % | 87.054 M 11 951.60 % | 722.344 K 238.21 % | 213.576 K -77.50 % | 949.246 K -27.56 % | 1.310 M -56.02 % | 2.980 M -29.47 % | 4.225 M -77.60 % | 18.864 M |
| Total current assets | 697.000 M -16.58 % | 835.500 M -8.98 % | 917.900 M 128.56 % | 401.600 M -6.43 % | 429.200 M -48.87 % | 839.400 M 51.96 % | 552.400 M -14.88 % | 649.000 M -17.22 % | 784.007 M 9.12 % | 718.463 M -22.26 % | 924.153 M -16.19 % | 1.103 B 18.80 % | 928.173 M 59.31 % | 582.619 M 11.59 % | 522.106 M -19.74 % | 650.503 M 323.89 % | 153.459 M -10.62 % | 171.701 M 78.56 % | 96.161 M 9 726.24 % | 978.614 K 26.96 % | 770.813 K -49.08 % | 1.514 M -0.23 % | 1.517 M -54.17 % | 3.311 M -29.83 % | 4.718 M -77.51 % | 20.984 M |
| Inventory | 209.200 M 25.12 % | 167.200 M 9.93 % | 152.100 M 14.02 % | 133.400 M -26.30 % | 181.000 M 10.70 % | 163.500 M -35.66 % | 254.100 M -5.89 % | 270.000 M -12.06 % | 307.019 M 33.94 % | 229.225 M -0.43 % | 230.216 M 40.87 % | 163.421 M 40.34 % | 116.443 M 14.36 % | 101.820 M -17.88 % | 123.988 M 27.00 % | 97.626 M 90.48 % | 51.252 M 634.17 % | 6.981 M 19.09 % | 5.862 M | 0.000 -100.00 % | 330.394 K -7.44 % | 356.944 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 3.800 M 26.67 % | 3.000 M -28.57 % | 4.200 M 23.53 % | 3.400 M -86.01 % | 24.300 M -37.05 % | 38.600 M 5.46 % | 36.600 M -20.26 % | 45.900 M -10.02 % | 51.014 M -36.31 % | 80.101 M -54.31 % | 175.297 M -14.95 % | 206.101 M -23.31 % | 268.737 M 163.14 % | 102.126 M 278.31 % | 26.995 M -78.20 % | 123.815 M 1 394.78 % | 8.283 M 11.61 % | 7.421 M 530.53 % | 1.177 M 444.08 % | 216.330 K 243.75 % | 62.933 K 590.28 % | 9.117 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 124.200 M 29.11 % | 96.200 M -1.94 % | 98.100 M 21.41 % | 80.800 M -8.70 % | 88.500 M -9.51 % | 97.800 M -16.20 % | 116.700 M 31.72 % | 88.600 M -21.49 % | 112.854 M -7.19 % | 121.599 M -2.60 % | 124.843 M -20.37 % | 156.785 M -40.09 % | 261.696 M 93.20 % | 135.454 M 9.22 % | 124.021 M -0.32 % | 124.421 M 78.56 % | 69.679 M -54.05 % | 151.632 M 10 314.31 % | 1.456 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | -200.000 K 0.00 % | -200.000 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 |
| Account payables | 209.100 M 20.80 % | 173.100 M 12.26 % | 154.200 M 0.19 % | 153.900 M -30.46 % | 221.300 M -13.69 % | 256.400 M 12.11 % | 228.700 M 12.60 % | 203.100 M -29.89 % | 289.708 M -6.81 % | 310.874 M 1.84 % | 305.271 M 57.11 % | 194.300 M 4.94 % | 185.151 M 20.60 % | 153.522 M 6.83 % | 143.705 M 5.39 % | 136.355 M 245.50 % | 39.466 M 91.53 % | 20.606 M 185.20 % | 7.225 M 917.87 % | 709.815 K 0.00 % | 709.815 K -27.39 % | 977.527 K 5.72 % | 924.616 K 3.12 % | 896.614 K 170.80 % | 331.104 K -47.76 % | 633.803 K |
| Tax payables | 13.400 M -64.17 % | 37.400 M -16.89 % | 45.000 M 145.90 % | 18.300 M -43.69 % | 32.500 M -64.60 % | 91.800 M 1 812.50 % | 4.800 M -82.29 % | 27.100 M 9.92 % | 24.655 M -53.88 % | 53.458 M -48.34 % | 103.490 M -20.10 % | 129.528 M 58.38 % | 81.785 M 90.89 % | 42.844 M 525.64 % | 6.848 M -87.83 % | 56.288 M 1 334.94 % | 3.923 M 1 832.40 % | 202.995 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 -100.00 % | 474.800 M -0.27 % | 476.100 M 33.06 % | 357.800 M -32.54 % | 530.400 M -4.40 % | 554.800 M -5.08 % | 584.500 M 8.99 % | 536.300 M 56.88 % | 341.857 M 11.32 % | 307.100 M -4.47 % | 321.480 M | 0.000 100.00 % | -1.821 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 |
| Minority interest | 413.900 M -48.73 % | 807.300 M -2.26 % | 826.000 M 2 280.40 % | 34.700 M 0.00 % | 34.700 M -74.09 % | 133.900 M 97.49 % | 67.800 M 190.99 % | 23.300 M 24.63 % | 18.696 M 0.00 % | 18.696 M -60.05 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M -0.02 % | 46.810 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -554.800 M 5.08 % | -584.500 M -8.99 % | -536.300 M -56.88 % | -341.857 M -11.32 % | -307.100 M 4.47 % | -321.480 M | 0.000 -100.00 % | 1.821 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 208.092 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 26.400 M 6.02 % | 24.900 M 9.69 % | 22.700 M 8.10 % | 21.000 M 2.94 % | 20.400 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.209 B -0.14 % | 6.218 B 1.36 % | 6.134 B 0.13 % | 6.127 B | 0.000 -100.00 % | 73.003 M 1 461.31 % | 4.676 M -96.83 % | 147.407 M 2 970.05 % | 4.801 M -91.19 % | 54.504 M | 0.000 -100.00 % | 53.452 M 5.38 % | 50.725 M 12.02 % | 45.282 M 2.03 % | 44.381 M |
| Deferred tax liabilities non current | 867.900 M -36.38 % | 1.364 B 10.99 % | 1.229 B 18.02 % | 1.041 B -7.78 % | 1.129 B -1.55 % | 1.147 B -24.10 % | 1.511 B -17.76 % | 1.838 B -30.80 % | 2.656 B 31.19 % | 2.025 B -2.33 % | 2.073 B 3.59 % | 2.001 B 9.80 % | 1.822 B 3.01 % | 1.769 B 3.19 % | 1.714 B -36.43 % | 2.696 B 721.14 % | 328.372 M 5 689.52 % | 5.672 M 23.30 % | 4.600 M 206.59 % | 1.500 M 210.72 % | 482.868 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.008 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 |
| Total assets | 6.452 B -23.04 % | 8.383 B -0.48 % | 8.423 B 18.34 % | 7.117 B -11.18 % | 8.013 B -8.56 % | 8.763 B -0.44 % | 8.802 B -7.53 % | 9.518 B -24.09 % | 12.539 B 9.89 % | 11.411 B -3.30 % | 11.800 B 9.57 % | 10.770 B 4.57 % | 10.299 B 6.10 % | 9.707 B 3.96 % | 9.337 B -5.64 % | 9.896 B 353.69 % | 2.181 B 365.62 % | 468.445 M 164.50 % | 177.106 M 2 574.99 % | 6.621 M -34.72 % | 10.142 M -22.29 % | 13.051 M -31.19 % | 18.967 M 1.93 % | 18.608 M -48.19 % | 35.915 M -12.59 % | 41.091 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | -466.800 M -13 629.41 % | -3.400 M 42.37 % | -5.900 M -136.00 % | -2.500 M -143.86 % | 5.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 22.654 M -58.38 % | 54.435 M 218.52 % | -45.928 M | 0.000 | 0.000 | 0.000 -100.00 % | 495.301 K -51.32 % | 1.017 M 808.31 % | -143.650 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 73.115 K |
| Stock based compensation | 28.000 M 775.00 % | 3.200 M -89.84 % | 31.500 M 110.00 % | 15.000 M 183.02 % | 5.300 M -57.94 % | 12.600 M -11.27 % | 14.200 M 26.79 % | 11.200 M 92.08 % | 5.831 M -24.10 % | 7.682 M -70.78 % | 26.293 M 28.70 % | 20.429 M 66.78 % | 12.249 M 16.99 % | 10.470 M 133.03 % | 4.493 M 518.20 % | 726.787 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -12.200 M 71.16 % | -42.300 M 40.34 % | -70.900 M -3.20 % | -68.700 M 57.62 % | -162.100 M -1 057.86 % | -14.000 M -155.34 % | 25.300 M 118.23 % | -138.800 M -71.21 % | -81.069 M -48.14 % | -54.726 M -148.38 % | 113.111 M 378.66 % | -40.591 M 69.63 % | -133.661 M -512.44 % | 32.407 M 133.45 % | -96.892 M -1 950.47 % | 5.236 M 113.19 % | -39.710 M | 0.000 -100.00 % | 538.209 K 120.97 % | 243.566 K -59.42 % | 600.221 K 813.96 % | -84.069 K -130.47 % | 275.881 K 308.30 % | -132.442 K -111.75 % | 1.127 M 210.08 % | -1.024 M |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -33.537 M 59.95 % | -83.747 M -105.25 % | -40.802 M -221.11 % | 33.689 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | -38.700 M -219.83 % | -12.100 M 43.98 % | -21.600 M -1 340.00 % | -1.500 M 97.76 % | -67.000 M -276.40 % | -17.800 M -261.82 % | 11.000 M 382.05 % | -3.900 M 87.98 % | -32.456 M 27.13 % | -44.539 M 42.42 % | -77.347 M -90.65 % | -40.571 M -123.14 % | -18.182 M 45.42 % | -33.313 M 2.41 % | -34.135 M -11.24 % | -30.686 M | 0.000 | 0.000 100.00 % | -1.611 M | 0.000 -100.00 % | 275.105 K 177.07 % | -356.944 K | 0.000 | 0.000 | 0.000 100.00 % | -219.346 K |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.092 M -74.78 % | 75.687 M -19.65 % | 94.202 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 |
| Other working capital | 26.500 M 187.75 % | -30.200 M 38.74 % | -49.300 M 26.64 % | -67.200 M 29.34 % | -95.100 M -2 602.63 % | 3.800 M -73.43 % | 14.300 M 110.60 % | -134.900 M -177.50 % | -48.613 M -377.21 % | -10.187 M -105.35 % | 190.458 M 1 220.33 % | 14.425 M 145.46 % | -31.732 M -357.56 % | 12.320 M 112.77 % | -96.446 M -368.49 % | 35.922 M 190.46 % | -39.710 M | 0.000 -100.00 % | 2.149 M 782.26 % | 243.566 K -25.08 % | 325.116 K 19.14 % | 272.875 K | 0.000 100.00 % | -132.442 K -111.75 % | 1.127 M 240.10 % | -804.270 K |
| Other non cash items | 2.307 B 2 163.69 % | 101.900 M 68.43 % | 60.500 M -32.02 % | 89.000 M -47.92 % | 170.900 M -78.73 % | 803.400 M -35.26 % | 1.241 B -63.57 % | 3.406 B 136.42 % | 1.441 B 31.53 % | 1.095 B 438.22 % | 203.525 M -52.42 % | 427.760 M 56.51 % | 273.315 M 12.70 % | 242.510 M 652.44 % | 32.230 M 182.87 % | -38.891 M -160.09 % | 64.716 M 520.06 % | 10.437 M 832.21 % | 1.120 M -15.10 % | 1.319 M -85.03 % | 8.812 M 462.62 % | 1.566 M 89.23 % | 827.643 K -96.25 % | 22.052 M 769.81 % | 2.535 M 3 567.38 % | -73.116 K |
| Net cash provided by operating activities | 528.100 M -28.86 % | 742.300 M 20.15 % | 617.800 M 18.40 % | 521.800 M 29.09 % | 404.200 M -16.49 % | 484.000 M -27.20 % | 664.800 M 25.15 % | 531.200 M 0.33 % | 529.471 M -18.93 % | 653.135 M -43.60 % | 1.158 B -5.53 % | 1.226 B 99.42 % | 614.672 M 11.44 % | 551.593 M 67.82 % | 328.675 M 15.95 % | 283.451 M 3 350.95 % | -8.719 M -230.86 % | 6.663 M 19.18 % | 5.591 M 796.81 % | -802.321 K -294.86 % | 411.733 K 147.23 % | -871.850 K 25.64 % | -1.172 M 42.88 % | -2.053 M -4.11 % | -1.972 M 30.85 % | -2.852 M |
| Investments in property plant and equipment | -504.800 M -31.25 % | -384.600 M -40.52 % | -273.700 M 17.49 % | -331.700 M 25.78 % | -446.900 M 30.58 % | -643.800 M -29.96 % | -495.400 M -30.78 % | -378.800 M 42.79 % | -662.111 M 36.79 % | -1.048 B 31.89 % | -1.538 B -87.05 % | -822.223 M -70.60 % | -481.972 M 3.37 % | -498.757 M 15.02 % | -586.920 M -103.27 % | -288.733 M -31.66 % | -219.301 M -21.85 % | -179.969 M -2 919.09 % | -5.961 M -8 164.77 % | -72.126 K 59.93 % | -179.986 K -79.46 % | -100.292 K 95.85 % | -2.414 M 60.38 % | -6.092 M 52.47 % | -12.817 M -56.51 % | -8.189 M |
| Acquisitions net | 0.000 100.00 % | -44.800 M -112.45 % | 359.700 M -56.40 % | 825.000 M 334.44 % | 189.900 M | 0.000 -100.00 % | 73.800 M 9 125.00 % | 800.000 K 100.17 % | -462.728 M | 0.000 | 0.000 -100.00 % | 36.434 M 174.19 % | -49.109 M | 0.000 | 0.000 100.00 % | -416.668 M -723.60 % | 66.817 M | 0.000 100.00 % | -22.098 M | 0.000 | 0.000 100.00 % | -103.237 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -11.100 M 55.60 % | -25.000 M | 0.000 | 0.000 100.00 % | -5.200 M | 0.000 100.00 % | -7.600 M 74.41 % | -29.700 M 64.49 % | -83.647 M -2 086.85 % | -3.825 M -36.80 % | -2.796 M 89.01 % | -25.443 M -136.42 % | 69.855 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -12.584 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 10.900 M -82.28 % | 61.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 17.500 M -47.92 % | 33.600 M 80.65 % | 18.600 M -72.06 % | 66.577 M | 0.000 | 0.000 -100.00 % | 1.626 M -86.68 % | 12.204 M -40.21 % | 20.411 M 148.25 % | 8.222 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -14.400 M -111.76 % | -6.800 M 80.35 % | -34.600 M 43.56 % | -61.300 M 9.05 % | -67.400 M -276.54 % | -17.900 M -213.29 % | 15.800 M 786.96 % | -2.300 M -105.11 % | 45.009 M 2 285.96 % | -2.059 M -104.82 % | 42.760 M 122 271.43 % | -35.000 K -100.05 % | 74.055 M 119.20 % | -385.792 M 13.44 % | -445.683 M -2 965.09 % | 15.556 M 158.60 % | -26.544 M | 0.000 | 0.000 100.00 % | -18.880 K 97.69 % | -816.505 K 43.46 % | -1.444 M -797.91 % | 206.911 K 412.46 % | -66.221 K 90.60 % | -704.226 K -106.10 % | 11.552 M |
| Net cash used for investing activites | -519.400 M -29.95 % | -399.700 M -877.63 % | 51.400 M -88.10 % | 432.000 M 231.07 % | -329.600 M 48.84 % | -644.200 M -69.62 % | -379.800 M 3.16 % | -392.200 M 64.24 % | -1.097 B -4.13 % | -1.053 B 29.68 % | -1.498 B -77.06 % | -846.075 M -90.21 % | -444.822 M 10.29 % | -495.856 M 11.41 % | -559.715 M 18.86 % | -689.846 M -285.33 % | -179.027 M 7.02 % | -192.553 M -586.25 % | -28.059 M -30 731.85 % | -91.006 K 90.87 % | -996.491 K 39.52 % | -1.648 M 25.35 % | -2.207 M 64.16 % | -6.159 M 54.45 % | -13.521 M -502.02 % | 3.363 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 |
| Common stock issued | 0.000 -100.00 % | 448.000 M 5 954.05 % | 7.400 M | 0.000 | 0.000 -100.00 % | 71.500 M | 0.000 -100.00 % | 228.200 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 75.485 M 5 479.08 % | 1.353 M -99.50 % | 272.323 M 618.31 % | 37.911 M -82.86 % | 221.209 M 42.62 % | 155.099 M 153.82 % | 61.106 M 4 258.16 % | 1.402 M 695.88 % | 176.169 K -69.61 % | 579.740 K -50.56 % | 1.172 M -79.41 % | 5.695 M 477.63 % | 985.915 K -96.31 % | 26.687 M |
| Common stock repurchased | 0.000 100.00 % | -28.300 M -119.50 % | 145.100 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 48.267 M -91.51 % | 568.632 M 1 795.44 % | 30.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.024 M |
| Dividends paid | -114.600 M -10.09 % | -104.100 M -96.42 % | -53.000 M -123.63 % | -23.700 M -24.74 % | -19.000 M -0.53 % | -18.900 M 32.50 % | -28.000 M 49.28 % | -55.200 M 61.36 % | -142.853 M 27.19 % | -196.199 M -16.62 % | -168.244 M -68.06 % | -100.108 M -107.40 % | -48.267 M -64.36 % | -29.366 M 58.01 % | -69.930 M -306.57 % | -17.200 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -47.900 M 86.82 % | -363.400 M -195.69 % | -122.900 M 85.85 % | -868.800 M -653.51 % | -115.300 M -148.69 % | 236.800 M 184.51 % | -280.200 M -87.55 % | -149.400 M -121.87 % | 682.996 M 42.28 % | 480.042 M 52.57 % | 314.643 M 839.12 % | -42.570 M -240.78 % | 30.238 M 184.96 % | -35.591 M -117.66 % | 201.509 M -68.46 % | 638.808 M 503.82 % | 105.794 M -57.76 % | 250.469 M 344.49 % | 56.349 M 3 918.93 % | 1.402 M 312.38 % | -660.189 K -125.05 % | 2.636 M 46.98 % | 1.793 M -74.21 % | 6.953 M 605.25 % | 985.915 K -91.01 % | 10.967 M |
| Net cash used provided by financing activities | -162.500 M 65.24 % | -467.500 M -165.78 % | -175.900 M 80.29 % | -892.500 M -564.56 % | -134.300 M -161.63 % | 217.900 M 170.70 % | -308.200 M -50.64 % | -204.600 M -137.88 % | 540.143 M 90.30 % | 283.843 M 93.88 % | 146.399 M 202.61 % | -142.678 M -691.38 % | -18.029 M 72.24 % | -64.957 M -149.37 % | 131.579 M -78.83 % | 621.608 M 487.56 % | 105.794 M -57.76 % | 250.469 M 344.49 % | 56.349 M 3 918.93 % | 1.402 M 312.38 % | -660.189 K -125.05 % | 2.636 M 46.98 % | 1.793 M -74.21 % | 6.953 M 605.25 % | 985.915 K -91.01 % | 10.967 M |
| Effect of forex changes on cash | -4.700 M -261.54 % | -1.300 M -44.44 % | -900.000 K 10.00 % | -1.000 M -133.33 % | 3.000 M 2 900.00 % | 100.000 K -87.50 % | 800.000 K 113.11 % | -6.100 M -470.63 % | -1.069 M 91.87 % | -13.144 M -80.80 % | -7.270 M 57.46 % | -17.089 M -298.55 % | 8.607 M -5.95 % | 9.152 M 159.83 % | -15.296 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -158.500 M -25.59 % | -126.200 M -125.63 % | 492.400 M 716.58 % | 60.300 M 219.64 % | -50.400 M -197.86 % | 51.500 M 329.91 % | -22.400 M 68.76 % | -71.700 M -152.87 % | -28.355 M 78.12 % | -129.576 M 35.48 % | -200.844 M -191.32 % | 219.940 M 37.10 % | 160.428 M 6 860.00 % | 2.305 M 102.01 % | -114.757 M -153.32 % | 215.213 M 362.61 % | -81.952 M -226.90 % | 64.578 M 90.60 % | 33.881 M 6 559.43 % | 508.769 K 140.87 % | -1.245 M -1 170.39 % | 116.308 K 107.03 % | -1.655 M -31.56 % | -1.258 M 91.37 % | -14.577 M -226.99 % | 11.479 M |
| Cash at beginning of period | 525.000 M -19.38 % | 651.200 M 310.08 % | 158.800 M 61.22 % | 98.500 M -33.85 % | 148.900 M 52.87 % | 97.400 M -18.77 % | 119.900 M -37.42 % | 191.600 M -13.75 % | 222.146 M -36.46 % | 349.594 M -36.49 % | 550.438 M 66.55 % | 330.498 M 94.33 % | 170.070 M 1.37 % | 167.765 M -41.11 % | 284.894 M 418.21 % | 54.977 M -63.74 % | 151.632 M 63.54 % | 92.721 M 12 736.09 % | 722.344 K 238.22 % | 213.575 K -85.36 % | 1.459 M 75.11 % | 832.938 K -71.91 % | 2.966 M -30.02 % | 4.238 M -77.46 % | 18.803 M 157.17 % | 7.312 M |
| Cash at end of period | 366.500 M -30.19 % | 525.000 M -19.38 % | 651.200 M 310.08 % | 158.800 M 61.22 % | 98.500 M -33.85 % | 148.900 M 52.72 % | 97.500 M -18.68 % | 119.900 M -38.13 % | 193.791 M -11.92 % | 220.018 M -37.06 % | 349.594 M -36.49 % | 550.438 M 66.55 % | 330.498 M 94.33 % | 170.070 M -0.04 % | 170.137 M -37.03 % | 270.190 M 287.76 % | 69.679 M -55.70 % | 157.299 M 354.58 % | 34.603 M 4 690.44 % | 722.344 K 238.21 % | 213.576 K -77.50 % | 949.246 K -27.56 % | 1.310 M -56.02 % | 2.980 M -29.47 % | 4.225 M -77.51 % | 18.791 M |
| Operating cash flow | 528.100 M -28.86 % | 742.300 M 20.15 % | 617.800 M 18.40 % | 521.800 M 29.09 % | 404.200 M -16.49 % | 484.000 M -27.20 % | 664.800 M 25.15 % | 531.200 M 0.33 % | 529.471 M -18.93 % | 653.135 M -43.60 % | 1.158 B -5.53 % | 1.226 B 99.42 % | 614.672 M 11.44 % | 551.593 M 67.82 % | 328.675 M 15.95 % | 283.451 M 3 350.95 % | -8.719 M -230.86 % | 6.663 M 19.18 % | 5.591 M 796.81 % | -802.321 K -294.86 % | 411.733 K 147.23 % | -871.850 K 25.64 % | -1.172 M 42.88 % | -2.053 M -4.11 % | -1.972 M 30.85 % | -2.852 M |
| Capital expenditure | -504.800 M -31.25 % | -384.600 M -40.52 % | -273.700 M 17.49 % | -331.700 M 25.78 % | -446.900 M 30.58 % | -643.800 M -29.96 % | -495.400 M -30.78 % | -378.800 M 42.79 % | -662.111 M 36.79 % | -1.048 B 31.89 % | -1.538 B -87.05 % | -822.223 M -70.60 % | -481.972 M 3.37 % | -498.757 M 15.02 % | -586.920 M -103.27 % | -288.733 M -31.66 % | -219.301 M -21.85 % | -179.969 M -2 919.09 % | -5.961 M -8 164.77 % | -72.126 K 59.93 % | -179.986 K -79.46 % | -100.292 K 95.85 % | -2.414 M 60.38 % | -6.092 M 52.47 % | -12.817 M -56.51 % | -8.189 M |
| Free CashFlow | 23.300 M -93.49 % | 357.700 M 3.95 % | 344.100 M 81.01 % | 190.100 M 545.20 % | -42.700 M 73.28 % | -159.800 M -194.33 % | 169.400 M 11.15 % | 152.400 M 214.90 % | -132.640 M 66.37 % | -394.391 M -3.80 % | -379.937 M -194.15 % | 403.559 M 204.11 % | 132.700 M 151.15 % | 52.836 M 120.46 % | -258.245 M -4 788.91 % | -5.282 M 97.68 % | -228.020 M -31.57 % | -173.306 M -46 689.89 % | -370.393 K 57.64 % | -874.447 K -477.33 % | 231.747 K 123.84 % | -972.142 K 72.89 % | -3.586 M 55.97 % | -8.145 M 44.92 % | -14.789 M -33.95 % | -11.040 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-09-30 | 2004-06-30 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457.300 M 8.26 % | 422.400 M -13.01 % | 485.600 M 9.89 % | 441.900 M -12.29 % | 503.800 M 11.41 % | 452.200 M 3.38 % | 437.400 M 3.65 % | 422.000 M -8.60 % | 461.700 M 5.08 % | 439.400 M 44.83 % | 303.400 M -14.89 % | 356.500 M -7.11 % | 383.800 M 7.27 % | 357.800 M -22.80 % | 463.500 M 13.85 % | 407.100 M -15.78 % | 483.400 M 15.98 % | 416.800 M -3.41 % | 431.500 M -4.05 % | 449.700 M -6.08 % | 478.800 M -2.96 % | 493.400 M 15.25 % | 428.100 M 6.10 % | 403.500 M -16.70 % | 484.400 M 4.33 % | 464.300 M -0.47 % | 466.500 M 8.41 % | 430.300 M -7.06 % | 463.000 M 3.14 % | 448.900 M -1.34 % | 455.000 M -0.68 % | 458.100 M -13.43 % | 529.171 M 5.58 % | 501.203 M 11.17 % | 450.832 M 27.38 % | 353.916 M -15.87 % | 420.663 M -7.89 % | 456.675 M 6.09 % | 430.471 M -19.52 % | 534.873 M -15.03 % | 629.505 M 2.89 % | 611.807 M 14.21 % | 535.705 M -4.29 % | 559.745 M -1.58 % | 568.754 M 2.44 % | 555.211 M -3.15 % | 573.283 M 20.42 % | 476.077 M -11.04 % | 535.130 M 17.88 % | 453.965 M 29.20 % | 351.374 M 1.45 % | 346.341 M -13.38 % | 399.825 M 20.00 % | 333.179 M 23.51 % | 269.756 M 10.42 % | 244.293 M 114.02 % | 114.144 M -53.87 % | 247.465 M -26.55 % | 336.938 M -5.37 % | 356.060 M 62.88 % | 218.598 M 9.47 % | 199.693 M 8.73 % | 183.667 M 26.55 % | 145.133 M 142.09 % | 59.949 M 19.19 % | 50.299 M 20.10 % | 41.882 M 145.30 % | 17.074 M 2.51 % | 16.656 M 54.95 % | 10.749 M -0.33 % | 10.785 M 37.39 % | 7.850 M -11.07 % | 8.827 M -33.62 % | 13.298 M 27.22 % | 10.453 M 11.69 % | 9.359 M | 0.000 -100.00 % | 1.638 K | 0.000 -100.00 % | 70.227 K | 0.000 | 0.000 -100.00 % | 156.149 K -90.90 % | 1.715 M -42.10 % | 2.962 M 186.92 % | 1.032 M | 0.000 | 0.000 | 0.000 -100.00 % | 66.827 K 5 953.17 % | 1.104 K -98.37 % | 67.866 K 1.29 % | 67.000 K -1.48 % | 68.009 K 6 660.34 % | 1.006 K -98.46 % | 65.215 K 2.39 % | 63.694 K -7.22 % | 68.648 K 41 758.54 % | 164.000 -99.77 % | 70.259 K -2.46 % | 72.031 K -0.81 % | 72.622 K |
| Net income | -1.540 B -7 879.29 % | 19.800 M -72.54 % | 72.100 M 24.74 % | 57.800 M -47.45 % | 110.000 M 307.41 % | 27.000 M 161.50 % | -43.900 M -180.26 % | 54.700 M -46.79 % | 102.800 M 84.89 % | 55.600 M | 0.000 -100.00 % | 45.000 M 210.34 % | 14.500 M -92.80 % | 201.300 M 1 327.66 % | 14.100 M 443.90 % | -4.100 M 93.32 % | -61.400 M 24.48 % | -81.300 M -551.67 % | 18.000 M 111.24 % | -160.100 M 16.18 % | -191.000 M -539.08 % | 43.500 M 225.36 % | -34.700 M -468.85 % | -6.100 M 98.34 % | -367.200 M -3 011.86 % | -11.800 M -133.91 % | 34.800 M -4.13 % | 36.300 M 101.97 % | -1.842 B -1 530.27 % | -113.000 M -1 348.72 % | -7.800 M 94.86 % | -151.800 M 54.73 % | -335.304 M 67.23 % | -1.023 B -20 144.39 % | 5.105 M 117.24 % | -29.608 M 94.93 % | -583.894 M -1 443.83 % | 43.450 M 650.14 % | -7.898 M -107.74 % | 102.096 M -39.65 % | 169.162 M 182.10 % | 59.965 M 39.74 % | 42.913 M -74.76 % | 170.025 M 89.76 % | 89.598 M -22.60 % | 115.767 M -40.54 % | 194.681 M 31.32 % | 148.248 M -7.60 % | 160.433 M 32.94 % | 120.685 M 32.93 % | 90.788 M 14.14 % | 79.539 M 119.87 % | 36.175 M -40.52 % | 60.823 M 531.01 % | 9.639 M -88.79 % | 85.993 M -52.06 % | 179.365 M 19.42 % | 150.199 M 256.86 % | 42.089 M -33.32 % | 63.119 M 33.99 % | 47.107 M 57.29 % | 29.950 M -43.23 % | 52.761 M 92.36 % | 27.428 M 346.67 % | 6.141 M 150.81 % | -12.085 M 78.16 % | -55.329 M -836.67 % | -5.907 M -8 127.40 % | -71.797 K -102.21 % | 3.246 M 142.85 % | -7.576 M -2 694.52 % | 292.000 K 4 766.67 % | 6.000 K -99.70 % | 1.973 M 208.80 % | 638.855 K -69.76 % | 2.113 M 256.59 % | -1.349 M -241.77 % | -394.786 K 81.15 % | -2.094 M -552.39 % | -321.002 K 25.81 % | -432.696 K 26.73 % | -590.535 K 93.78 % | -9.501 M -1 577.93 % | -566.236 K -519.21 % | -91.445 K 89.75 % | -892.394 K 44.54 % | -1.609 M -1 917.55 % | -79.755 K 79.72 % | -393.270 K -17.70 % | -334.135 K -38.56 % | -241.155 K 28.93 % | -339.328 K 63.83 % | -938.023 K -14.94 % | -816.104 K 96.10 % | -20.908 M -934.20 % | -2.022 M -429.00 % | -382.166 K 44.33 % | -686.483 K 77.38 % | -3.034 M -331.88 % | -702.593 K 30.33 % | -1.008 M 7.43 % | -1.089 M |
| Income before tax | -2.057 B -4 116.80 % | 51.200 M -62.33 % | 135.900 M 81.20 % | 75.000 M -49.73 % | 149.200 M 161.75 % | 57.000 M -34.71 % | 87.300 M -4.38 % | 91.300 M -68.78 % | 292.400 M 173.02 % | 107.100 M 1 004.12 % | 9.700 M -87.98 % | 80.700 M 93.06 % | 41.800 M -80.89 % | 218.700 M 374.40 % | 46.100 M 1 113.16 % | 3.800 M 144.19 % | -8.600 M 90.70 % | -92.500 M -246.59 % | 63.100 M 11.88 % | 56.400 M 116.68 % | -338.200 M -651.71 % | 61.300 M 480.75 % | -16.100 M 35.86 % | -25.100 M 95.98 % | -624.300 M -7 114.61 % | 8.900 M -67.04 % | 27.000 M 95.65 % | 13.800 M 100.51 % | -2.684 B -116 800.00 % | 2.300 M 107.17 % | -32.100 M 4.46 % | -33.600 M 72.39 % | -121.691 M 81.76 % | -667.340 M -2 099.97 % | -30.334 M -81.41 % | -16.721 M 97.50 % | -669.639 M -1 028.51 % | 72.120 M 53.48 % | 46.990 M -69.74 % | 155.289 M -40.82 % | 262.400 M 27.59 % | 205.663 M 67.38 % | 122.873 M -45.19 % | 224.193 M 46.38 % | 153.162 M -22.70 % | 198.151 M -23.90 % | 260.396 M 26.12 % | 206.475 M 0.91 % | 204.611 M 27.88 % | 160.002 M 53.20 % | 104.442 M 26.62 % | 82.485 M -1.41 % | 83.665 M -18.12 % | 102.184 M 545.71 % | 15.825 M -85.71 % | 110.732 M -38.00 % | 178.614 M 27.75 % | 139.816 M 95.15 % | 71.644 M 85.52 % | 38.618 M -39.46 % | 63.793 M 43.46 % | 44.466 M -33.30 % | 66.669 M 38.30 % | 48.207 M 467.00 % | -13.135 M -1.42 % | -12.952 M 79.40 % | -62.881 M -1 833.61 % | -3.252 M 60.66 % | -8.266 M -276.16 % | 4.692 M 199.96 % | -4.694 M -2 710.78 % | -167.000 K -113.34 % | 1.252 M -39.83 % | 2.081 M 184.33 % | 731.867 K -74.39 % | 2.858 M 359.47 % | -1.102 M -146.59 % | -446.728 K | 0.000 | 0.000 100.00 % | -373.767 K | 0.000 100.00 % | -15.931 M -2 684.62 % | -572.124 K -273.25 % | 330.232 K | 0.000 100.00 % | -3.006 M -3 804.22 % | -76.999 K 79.98 % | -384.622 K | 0.000 100.00 % | -113.156 K 58.32 % | -271.462 K 77.49 % | -1.206 M -18.22 % | -1.020 M 97.52 % | -41.129 M -1 112.84 % | -3.391 M -787.35 % | -382.166 K | 0.000 100.00 % | -3.034 M -379.84 % | -632.334 K 45.13 % | -1.152 M -13.36 % | -1.017 M |
| Income before tax ratio | -4.50 -3 810.24 % | 0.12 -56.69 % | 0.28 64.89 % | 0.17 -42.69 % | 0.30 134.95 % | 0.13 -36.84 % | 0.20 -7.75 % | 0.22 -65.84 % | 0.63 159.83 % | 0.24 662.38 % | 0.03 -85.88 % | 0.23 107.85 % | 0.11 -82.18 % | 0.61 514.55 % | 0.10 965.54 % | 0.01 152.47 % | -0.02 91.98 % | -0.22 -251.76 % | 0.15 16.60 % | 0.13 117.76 % | -0.71 -668.54 % | 0.12 430.35 % | -0.04 39.54 % | -0.06 95.17 % | -1.29 -6 823.54 % | 0.02 -66.88 % | 0.06 80.47 % | 0.03 100.55 % | -5.80 -113 246.07 % | 0.01 107.26 % | -0.07 3.81 % | -0.07 68.11 % | -0.23 82.73 % | -1.33 -1 878.88 % | -0.07 -42.41 % | -0.05 97.03 % | -1.59 -1 107.99 % | 0.16 44.67 % | 0.11 -62.40 % | 0.29 -30.35 % | 0.42 24.00 % | 0.34 46.56 % | 0.23 -42.73 % | 0.40 48.73 % | 0.27 -24.54 % | 0.36 -21.43 % | 0.45 4.73 % | 0.43 13.43 % | 0.38 8.48 % | 0.35 18.58 % | 0.30 24.81 % | 0.24 13.81 % | 0.21 -31.77 % | 0.31 422.80 % | 0.06 -87.06 % | 0.45 -71.03 % | 1.56 176.96 % | 0.56 165.71 % | 0.21 96.05 % | 0.11 -62.83 % | 0.29 31.06 % | 0.22 -38.66 % | 0.36 9.28 % | 0.33 251.59 % | -0.22 14.91 % | -0.26 82.85 % | -1.50 -688.27 % | -0.19 61.62 % | -0.50 -213.69 % | 0.44 200.29 % | -0.44 -1 945.86 % | -0.02 -115.00 % | 0.14 -9.36 % | 0.16 123.49 % | 0.07 -77.07 % | 0.31 | 0.00 100.00 % | -272.73 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -102.03 -30 486.15 % | -0.33 -399.22 % | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -102.50 -2 462.43 % | -4.00 77.78 % | -18.00 -20.00 % | -15.00 99.96 % | -40 884.03 -78 523.66 % | -52.00 -766.66 % | -6.00 | 0.00 100.00 % | -18 501.27 -205 468.74 % | -9.00 43.75 % | -16.00 -14.29 % | -14.00 |
| EBITDA | -648.500 M -486.93 % | 167.600 M -30.51 % | 241.200 M 11.67 % | 216.000 M -11.51 % | 244.100 M -3.86 % | 253.900 M 10.49 % | 229.800 M 7.99 % | 212.800 M -18.06 % | 259.700 M 8.71 % | 238.900 M 392.58 % | 48.500 M -70.41 % | 163.900 M -9.20 % | 180.500 M 23.97 % | 145.600 M -22.55 % | 188.000 M 11.37 % | 168.800 M -9.39 % | 186.300 M 20.74 % | 154.300 M -64.24 % | 431.500 M -4.05 % | 449.700 M 705.91 % | 55.800 M -72.31 % | 201.500 M 62.63 % | 123.900 M 3.34 % | 119.900 M -24.40 % | 158.600 M -6.38 % | 169.400 M 27.75 % | 132.600 M -21.26 % | 168.400 M 20.54 % | 139.700 M 6.97 % | 130.600 M -4.39 % | 136.600 M 21.31 % | 112.600 M -31.98 % | 165.549 M 23.66 % | 133.877 M 13.91 % | 117.532 M 19.97 % | 97.965 M -4.29 % | 102.352 M -46.11 % | 189.921 M 31.12 % | 144.840 M -44.07 % | 258.981 M -30.40 % | 372.083 M 20.17 % | 309.629 M 29.63 % | 238.853 M -24.87 % | 317.930 M 29.80 % | 244.943 M -17.93 % | 298.468 M -12.29 % | 340.271 M 15.87 % | 293.666 M -7.21 % | 316.483 M 33.48 % | 237.110 M 40.29 % | 169.009 M 2.37 % | 165.093 M -21.87 % | 211.306 M 29.88 % | 162.699 M 26.92 % | 128.195 M 17.09 % | 109.481 M 296.54 % | -55.703 M 42.38 % | -96.681 M -136.60 % | 264.181 M -23.18 % | 343.876 M 1 793.07 % | -20.311 M -110.76 % | 188.679 M 49.81 % | 125.947 M 46.26 % | 86.110 M 45.07 % | 59.356 M 101.58 % | 29.445 M 490.93 % | -7.532 M -157.30 % | 13.145 M 62.35 % | 8.097 M 3 190.31 % | -262.000 K 76.52 % | -1.116 M -187.94 % | 1.269 M 4 275.86 % | 29.000 K -99.10 % | 3.208 M 13.19 % | 2.834 M -0.04 % | 2.835 M 336.48 % | -1.199 M -320.19 % | -285.332 K 35.79 % | -444.386 K -67.72 % | -264.959 K 29.36 % | -375.110 K 10.23 % | -417.836 K -104.67 % | 8.947 M 2 823.20 % | -328.565 K -125.60 % | 1.284 M 31 300.02 % | 4.088 K -99.73 % | 1.489 M 1 299.46 % | -124.179 K 70.53 % | -421.335 K -110.16 % | -200.481 K 30.13 % | -286.929 K 15.44 % | -339.328 K | 0.000 100.00 % | -204.025 K -101.02 % | 20.060 M 1 950.65 % | 978.219 K 291.98 % | -509.554 K 32.52 % | -755.132 K -156.73 % | 1.331 M 272.22 % | -772.852 K -7.29 % | -720.306 K 50.41 % | -1.452 M |
| Net income ratio | -3.37 -7 285.60 % | 0.05 -68.43 % | 0.15 13.51 % | 0.13 -40.09 % | 0.22 265.68 % | 0.06 159.49 % | -0.10 -177.43 % | 0.13 -41.78 % | 0.22 75.96 % | 0.13 | 0.00 -100.00 % | 0.13 234.11 % | 0.04 -93.28 % | 0.56 1 749.41 % | 0.03 402.06 % | -0.01 92.07 % | -0.13 34.88 % | -0.20 -567.60 % | 0.04 111.72 % | -0.36 10.75 % | -0.40 -552.47 % | 0.09 208.77 % | -0.08 -436.16 % | -0.02 98.01 % | -0.76 -2 882.74 % | -0.03 -134.07 % | 0.07 -11.57 % | 0.08 102.12 % | -3.98 -1 480.62 % | -0.25 -1 368.40 % | -0.02 94.83 % | -0.33 47.70 % | -0.63 68.96 % | -2.04 -18 129.92 % | 0.01 113.54 % | -0.08 93.97 % | -1.39 -1 558.87 % | 0.10 618.57 % | -0.02 -109.61 % | 0.19 -28.97 % | 0.27 174.17 % | 0.10 22.35 % | 0.08 -73.63 % | 0.30 92.82 % | 0.16 -24.45 % | 0.21 -38.60 % | 0.34 9.05 % | 0.31 3.87 % | 0.30 12.77 % | 0.27 2.89 % | 0.26 12.51 % | 0.23 153.83 % | 0.09 -50.44 % | 0.18 410.89 % | 0.04 -89.85 % | 0.35 -77.60 % | 1.57 158.90 % | 0.61 385.89 % | 0.12 -29.53 % | 0.18 -17.74 % | 0.22 43.68 % | 0.15 -47.79 % | 0.29 52.00 % | 0.19 84.50 % | 0.10 142.63 % | -0.24 81.81 % | -1.32 -281.85 % | -0.35 -7 925.82 % | 0.00 -101.43 % | 0.30 142.99 % | -0.70 -1 988.45 % | 0.04 5 372.37 % | 0.00 -99.54 % | 0.15 142.72 % | 0.06 -72.93 % | 0.23 | 0.00 100.00 % | -241.02 | 0.00 100.00 % | -4.57 | 0.00 | 0.00 100.00 % | -60.85 -18 330.34 % | -0.33 -969.45 % | -0.03 96.43 % | -0.86 | 0.00 | 0.00 | 0.00 100.00 % | -5.00 97.71 % | -218.44 -4 268.78 % | -5.00 64.29 % | -14.00 -16.67 % | -12.00 99.94 % | -20 783.15 -66 942.87 % | -31.00 -416.66 % | -6.00 40.00 % | -10.00 99.95 % | -18 502.27 -184 921.95 % | -10.00 28.57 % | -14.00 6.67 % | -15.00 |
| Ratio EBITDA | -1.42 -457.40 % | 0.40 -20.12 % | 0.50 1.62 % | 0.49 0.88 % | 0.48 -13.71 % | 0.56 6.87 % | 0.53 4.19 % | 0.50 -10.35 % | 0.56 3.46 % | 0.54 240.12 % | 0.16 -65.23 % | 0.46 -2.24 % | 0.47 15.57 % | 0.41 0.33 % | 0.41 -2.18 % | 0.41 7.59 % | 0.39 4.10 % | 0.37 -62.98 % | 1.00 0.00 % | 1.00 758.06 % | 0.12 -71.46 % | 0.41 41.11 % | 0.29 -2.60 % | 0.30 -9.24 % | 0.33 -10.26 % | 0.36 28.36 % | 0.28 -27.37 % | 0.39 29.70 % | 0.30 3.71 % | 0.29 -3.09 % | 0.30 22.14 % | 0.25 -21.43 % | 0.31 17.12 % | 0.27 2.46 % | 0.26 -5.82 % | 0.28 13.77 % | 0.24 -41.49 % | 0.42 23.60 % | 0.34 -30.51 % | 0.48 -18.08 % | 0.59 16.79 % | 0.51 13.51 % | 0.45 -21.50 % | 0.57 31.89 % | 0.43 -19.89 % | 0.54 -9.43 % | 0.59 -3.78 % | 0.62 4.30 % | 0.59 13.23 % | 0.52 8.59 % | 0.48 0.91 % | 0.48 -9.80 % | 0.53 8.23 % | 0.49 2.76 % | 0.48 6.04 % | 0.45 191.83 % | -0.49 -24.91 % | -0.39 -149.83 % | 0.78 -18.82 % | 0.97 1 139.44 % | -0.09 -109.83 % | 0.94 37.79 % | 0.69 15.58 % | 0.59 -40.08 % | 0.99 69.13 % | 0.59 425.51 % | -0.18 -123.36 % | 0.77 58.37 % | 0.49 2 094.38 % | -0.02 76.44 % | -0.10 -164.01 % | 0.16 4 820.48 % | 0.00 -98.64 % | 0.24 -11.03 % | 0.27 -10.50 % | 0.30 | 0.00 100.00 % | -174.20 | 0.00 100.00 % | -3.77 | 0.00 | 0.00 -100.00 % | 57.30 30 011.52 % | -0.19 -144.21 % | 0.43 10 843.81 % | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -3.00 98.85 % | -259.90 -5 098.02 % | -5.00 | 0.00 100.00 % | -3.00 -100.02 % | 19 940.22 132 835.64 % | 15.00 287.50 % | -8.00 27.27 % | -11.00 -100.14 % | 8 115.90 73 880.64 % | -11.00 -10.00 % | -10.00 50.00 % | -20.00 |
| Gross profit ratio | 0.26 6.43 % | 0.25 -33.65 % | 0.38 7.61 % | 0.35 -45.78 % | 0.64 79.52 % | 0.36 1.03 % | 0.35 -5.17 % | 0.37 -41.49 % | 0.64 69.17 % | 0.38 13.64 % | 0.33 15.22 % | 0.29 -48.38 % | 0.56 144.35 % | 0.23 9.24 % | 0.21 1.91 % | 0.21 15.03 % | 0.18 0.69 % | 0.18 -26.08 % | 0.24 24.84 % | 0.19 -18.74 % | 0.24 9.64 % | 0.22 67.24 % | 0.13 -12.56 % | 0.15 -0.79 % | 0.15 -24.16 % | 0.20 43.53 % | 0.14 -34.71 % | 0.21 107.36 % | 0.10 -8.90 % | 0.11 -13.74 % | 0.13 46.26 % | 0.09 -53.68 % | 0.19 22.34 % | 0.15 -6.67 % | 0.17 77.41 % | 0.09 -43.89 % | 0.17 -47.15 % | 0.32 14.41 % | 0.28 -29.13 % | 0.39 535.23 % | 0.06 -90.15 % | 0.62 38.75 % | 0.45 -31.87 % | 0.66 1 012.21 % | 0.06 -91.03 % | 0.66 -1.00 % | 0.67 32.86 % | 0.50 15.48 % | 0.43 -2.14 % | 0.44 7.07 % | 0.41 10.36 % | 0.38 -18.64 % | 0.46 12.60 % | 0.41 16.42 % | 0.35 14.65 % | 0.31 1 272.24 % | -0.03 -107.38 % | 0.35 -47.39 % | 0.67 -2.52 % | 0.69 36.47 % | 0.51 -28.22 % | 0.71 7.20 % | 0.66 9.85 % | 0.60 51.21 % | 0.40 7.46 % | 0.37 -19.78 % | 0.46 2.66 % | 0.45 3.04 % | 0.43 41.71 % | 0.31 43.47 % | 0.21 -40.74 % | 0.36 -18.81 % | 0.44 -5.44 % | 0.47 19.26 % | 0.39 -22.84 % | 0.51 | 0.00 -100.00 % | 0.09 | 0.00 -100.00 % | 1.00 | 0.00 | 0.00 100.00 % | -4.55 -1 047.21 % | 0.48 -4.36 % | 0.50 44.25 % | 0.35 | 0.00 | 0.00 | 0.00 -100.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 960.700 M -0.19 % | 962.513 M 0.01 % | 962.403 M 0.13 % | 961.133 M -0.20 % | 963.033 M -0.30 % | 965.948 M 0.04 % | 965.595 M 0.27 % | 963.021 M 0.93 % | 954.186 M -0.04 % | 954.526 M 0.14 % | 953.196 M 0.12 % | 952.024 M -0.03 % | 952.315 M 0.04 % | 951.944 M 0.09 % | 951.060 M 0.12 % | 949.918 M 0.06 % | 949.337 M 0.02 % | 949.114 M 5.46 % | 900.000 M -4.43 % | 941.765 M -0.71 % | 948.525 M -0.03 % | 948.830 M 0.08 % | 948.116 M -0.03 % | 948.384 M 0.09 % | 947.517 M -0.01 % | 947.590 M -0.05 % | 948.096 M 0.04 % | 947.670 M 0.65 % | 941.585 M -0.53 % | 946.563 M 0.82 % | 938.900 M 2.76 % | 913.716 M 7.49 % | 850.028 M -3.14 % | 877.551 M 13.44 % | 773.602 M 2.69 % | 753.356 M 0.01 % | 753.257 M -0.07 % | 753.816 M 0.17 % | 752.533 M -0.14 % | 753.609 M 0.27 % | 751.600 M 0.41 % | 748.529 M 0.15 % | 747.438 M -0.02 % | 747.552 M 0.15 % | 746.454 M 0.04 % | 746.166 M 0.10 % | 745.437 M 0.31 % | 743.109 M 0.24 % | 741.337 M -0.06 % | 741.795 M 0.02 % | 741.643 M 0.56 % | 737.499 M 0.22 % | 735.867 M 0.26 % | 733.975 M 0.03 % | 733.775 M 0.07 % | 733.275 M 4.02 % | 704.964 M -0.46 % | 708.243 M 0.03 % | 707.999 M 0.05 % | 707.619 M 24.19 % | 569.768 M 55.88 % | 365.519 M -0.32 % | 366.690 M -0.17 % | 367.322 M 28.91 % | 284.945 M -2.84 % | 293.272 M 5.05 % | 279.171 M 44.29 % | 193.482 M 33.92 % | 144.479 M 0.28 % | 144.069 M 17.31 % | 122.807 M 0.37 % | 122.354 M 27.70 % | 95.817 M 0.80 % | 95.061 M | 0.000 -100.00 % | 67.574 M 174.69 % | 24.600 M 681.80 % | 3.147 M | 0.000 -100.00 % | 1.835 M 18.24 % | 1.552 M -26.73 % | 2.118 M 5.83 % | 2.002 M -1.71 % | 2.036 M 10.74 % | 1.839 M 12.03 % | 1.642 M -0.22 % | 1.645 M 1 023.09 % | 146.485 K -85.90 % | 1.039 M -42.13 % | 1.795 M | 0.000 -100.00 % | 897.337 K -28.57 % | 1.256 M -12.50 % | 1.436 M 40.93 % | 1.019 M 0.71 % | 1.012 M -6.06 % | 1.077 M 20.00 % | 897.340 K -3.85 % | 933.236 K 4.00 % | 897.343 K 0.00 % | 897.345 K 0.00 % | 897.347 K |
| Weighted average shs out | 960.700 M -0.04 % | 961.057 M 0.00 % | 961.060 M 0.08 % | 960.307 M -0.16 % | 961.850 M -0.30 % | 964.715 M -0.09 % | 965.595 M 0.37 % | 962.071 M 1.04 % | 952.149 M -0.03 % | 952.479 M 0.11 % | 951.457 M 0.04 % | 951.058 M 0.07 % | 950.433 M 0.00 % | 950.413 M 0.01 % | 950.292 M 0.04 % | 949.918 M 0.06 % | 949.337 M 0.02 % | 949.114 M 5.46 % | 900.000 M -4.43 % | 941.765 M -0.71 % | 948.525 M 0.03 % | 948.254 M 0.01 % | 948.116 M 0.02 % | 947.901 M 0.04 % | 947.517 M -0.01 % | 947.590 M 0.03 % | 947.346 M 0.02 % | 947.173 M 0.59 % | 941.585 M -0.53 % | 946.563 M 0.82 % | 938.900 M 2.76 % | 913.716 M 7.60 % | 849.167 M -3.23 % | 877.551 M 13.59 % | 772.565 M 2.55 % | 753.356 M 0.07 % | 752.808 M -0.01 % | 752.918 M 0.05 % | 752.533 M 0.03 % | 752.332 M 0.28 % | 750.214 M 0.23 % | 748.529 M 0.32 % | 746.136 M 0.03 % | 745.891 M 0.09 % | 745.246 M -0.05 % | 745.593 M 0.08 % | 745.016 M 0.40 % | 742.073 M 0.21 % | 740.483 M -0.07 % | 741.028 M 0.05 % | 740.692 M 0.53 % | 736.764 M 0.25 % | 734.929 M 0.23 % | 733.215 M 0.04 % | 732.955 M 0.01 % | 732.879 M 5.40 % | 695.325 M -0.54 % | 699.114 M 2.01 % | 685.341 M 1.47 % | 675.413 M 23.86 % | 545.323 M 53.45 % | 355.378 M 0.24 % | 354.535 M 0.53 % | 352.674 M 23.77 % | 284.945 M -2.84 % | 293.272 M 5.05 % | 279.171 M 44.29 % | 193.482 M 33.92 % | 144.479 M 0.28 % | 144.069 M 17.31 % | 122.807 M 0.37 % | 122.354 M 27.70 % | 95.817 M 0.80 % | 95.061 M | 0.000 -100.00 % | 67.574 M 174.69 % | 24.600 M 681.80 % | 3.147 M | 0.000 -100.00 % | 1.835 M 18.24 % | 1.552 M -26.73 % | 2.118 M 5.83 % | 2.002 M -1.71 % | 2.036 M 10.74 % | 1.839 M 12.03 % | 1.642 M -0.22 % | 1.645 M 1 023.09 % | 146.485 K -85.90 % | 1.039 M -42.13 % | 1.795 M | 0.000 -100.00 % | 897.337 K -28.57 % | 1.256 M -12.50 % | 1.436 M 40.93 % | 1.019 M 0.71 % | 1.012 M -6.06 % | 1.077 M 20.00 % | 897.340 K -3.85 % | 933.236 K 4.00 % | 897.343 K 0.00 % | 897.345 K 0.00 % | 897.347 K |
| EPS diluted | -1.60 -8 100.00 % | 0.02 -73.30 % | 0.07 24.63 % | 0.06 -47.38 % | 0.11 280.74 % | 0.03 165.93 % | -0.05 -175.83 % | 0.06 -44.31 % | 0.11 79.56 % | 0.06 | 0.00 -100.00 % | 0.05 150.00 % | 0.02 -90.48 % | 0.21 2 000.00 % | 0.01 332.56 % | 0.00 93.35 % | -0.06 24.50 % | -0.09 -528.50 % | 0.02 111.76 % | -0.17 15.00 % | -0.20 -600.00 % | 0.04 209.29 % | -0.04 -471.88 % | -0.01 98.35 % | -0.39 -3 000.32 % | -0.01 -131.25 % | 0.04 0.00 % | 0.04 102.04 % | -1.96 -1 530.41 % | -0.12 -1 345.78 % | -0.01 95.12 % | -0.17 56.41 % | -0.39 66.67 % | -1.17 -11 800.00 % | 0.01 125.45 % | -0.04 94.93 % | -0.78 -1 391.93 % | 0.06 671.43 % | -0.01 -107.50 % | 0.14 -37.80 % | 0.23 181.34 % | 0.08 33.33 % | 0.06 -73.91 % | 0.23 91.62 % | 0.12 -24.98 % | 0.16 -38.46 % | 0.26 30.00 % | 0.20 -7.58 % | 0.22 27.30 % | 0.17 41.67 % | 0.12 9.09 % | 0.11 123.76 % | 0.05 -38.55 % | 0.08 700.00 % | 0.01 -91.67 % | 0.12 -52.84 % | 0.25 21.16 % | 0.21 250.00 % | 0.06 -33.33 % | 0.09 8.83 % | 0.08 3.37 % | 0.08 -42.86 % | 0.14 100.00 % | 0.07 225.58 % | 0.02 152.18 % | -0.04 79.40 % | -0.20 -555.74 % | -0.03 -6 037.60 % | 0.00 -102.48 % | 0.02 132.41 % | -0.06 -3 185.00 % | 0.00 1 900.00 % | 0.00 -99.50 % | 0.02 | 0.00 -100.00 % | 0.03 154.74 % | -0.05 57.85 % | -0.13 | 0.00 100.00 % | -0.17 39.29 % | -0.28 0.00 % | -0.28 94.11 % | -4.75 -1 596.43 % | -0.28 -463.38 % | -0.05 90.80 % | -0.54 44.79 % | -0.98 -81.13 % | -0.54 -42.11 % | -0.38 -100.00 % | -0.19 | 0.00 100.00 % | -0.38 49.33 % | -0.75 -31.58 % | -0.57 97.22 % | -20.52 -926.16 % | -2.00 -471.43 % | -0.35 54.55 % | -0.77 76.31 % | -3.25 -316.67 % | -0.78 30.36 % | -1.12 7.44 % | -1.21 |
| Earnings per share | -1.60 -8 100.00 % | 0.02 -73.30 % | 0.07 24.63 % | 0.06 -47.45 % | 0.11 281.21 % | 0.03 165.93 % | -0.05 -175.83 % | 0.06 -44.43 % | 0.11 79.94 % | 0.06 | 0.00 -100.00 % | 0.05 150.00 % | 0.02 -90.48 % | 0.21 2 000.00 % | 0.01 332.56 % | 0.00 93.35 % | -0.06 24.50 % | -0.09 -528.50 % | 0.02 111.76 % | -0.17 15.00 % | -0.20 -600.00 % | 0.04 209.29 % | -0.04 -471.88 % | -0.01 98.35 % | -0.39 -3 000.32 % | -0.01 -131.25 % | 0.04 0.00 % | 0.04 102.04 % | -1.96 -1 530.41 % | -0.12 -1 345.78 % | -0.01 95.12 % | -0.17 56.41 % | -0.39 66.67 % | -1.17 -11 800.00 % | 0.01 125.45 % | -0.04 94.93 % | -0.78 -1 392.70 % | 0.06 671.43 % | -0.01 -107.50 % | 0.14 -37.91 % | 0.23 181.86 % | 0.08 33.33 % | 0.06 -73.91 % | 0.23 91.31 % | 0.12 -24.86 % | 0.16 -38.46 % | 0.26 30.00 % | 0.20 -7.69 % | 0.22 27.45 % | 0.17 41.67 % | 0.12 9.09 % | 0.11 123.48 % | 0.05 -38.47 % | 0.08 700.00 % | 0.01 -91.67 % | 0.12 -53.48 % | 0.26 22.84 % | 0.21 250.00 % | 0.06 -33.33 % | 0.09 4.17 % | 0.09 8.00 % | 0.08 -46.67 % | 0.15 87.50 % | 0.08 272.09 % | 0.02 152.18 % | -0.04 79.40 % | -0.20 -555.74 % | -0.03 -6 037.60 % | 0.00 -102.48 % | 0.02 132.41 % | -0.06 -3 185.00 % | 0.00 1 900.00 % | 0.00 -99.50 % | 0.02 | 0.00 -100.00 % | 0.03 154.74 % | -0.05 57.85 % | -0.13 | 0.00 100.00 % | -0.17 39.29 % | -0.28 0.00 % | -0.28 94.11 % | -4.75 -1 596.43 % | -0.28 -463.38 % | -0.05 90.80 % | -0.54 44.79 % | -0.98 -81.13 % | -0.54 -42.11 % | -0.38 -100.00 % | -0.19 | 0.00 100.00 % | -0.38 49.33 % | -0.75 -31.58 % | -0.57 97.22 % | -20.52 -926.16 % | -2.00 -471.43 % | -0.35 54.55 % | -0.77 76.31 % | -3.25 -316.67 % | -0.78 2.50 % | -0.80 33.88 % | -1.21 |
| Gross profit | 121.100 M 15.22 % | 105.100 M -42.28 % | 182.100 M 18.25 % | 154.000 M -52.44 % | 323.800 M 100.00 % | 161.900 M 4.45 % | 155.000 M -1.71 % | 157.700 M -46.52 % | 294.900 M 77.76 % | 165.900 M 64.58 % | 100.800 M -1.95 % | 102.800 M -52.05 % | 214.400 M 162.10 % | 81.800 M -15.67 % | 97.000 M 16.03 % | 83.600 M -3.13 % | 86.300 M 16.78 % | 73.900 M -28.60 % | 103.500 M 19.79 % | 86.400 M -23.67 % | 113.200 M 6.39 % | 106.400 M 92.75 % | 55.200 M -7.23 % | 59.500 M -17.36 % | 72.000 M -20.88 % | 91.000 M 42.86 % | 63.700 M -29.22 % | 90.000 M 92.72 % | 46.700 M -6.04 % | 49.700 M -14.90 % | 58.400 M 45.27 % | 40.200 M -59.90 % | 100.253 M 29.17 % | 77.615 M 3.75 % | 74.807 M 126.00 % | 33.101 M -52.79 % | 70.113 M -51.31 % | 144.010 M 21.38 % | 118.646 M -42.96 % | 208.009 M 439.74 % | 38.539 M -89.86 % | 380.147 M 58.46 % | 239.896 M -34.79 % | 367.903 M 994.59 % | 33.611 M -90.81 % | 365.782 M -4.12 % | 381.506 M 59.98 % | 238.464 M 2.74 % | 232.108 M 15.35 % | 201.215 M 38.34 % | 145.454 M 11.96 % | 129.911 M -29.53 % | 184.341 M 35.13 % | 136.419 M 43.79 % | 94.875 M 26.60 % | 74.939 M 2 608.84 % | -2.987 M -103.41 % | 87.716 M -61.36 % | 227.017 M -7.75 % | 246.095 M 122.28 % | 110.714 M -21.42 % | 140.893 M 16.55 % | 120.886 M 39.01 % | 86.959 M 266.06 % | 23.755 M 28.08 % | 18.547 M -3.66 % | 19.252 M 151.82 % | 7.645 M 5.63 % | 7.237 M 119.58 % | 3.296 M 42.99 % | 2.305 M -18.58 % | 2.831 M -27.80 % | 3.921 M -37.23 % | 6.247 M 51.73 % | 4.117 M -13.82 % | 4.778 M | 0.000 -100.00 % | 149.000 101.47 % | -10.106 K -114.39 % | 70.227 K 3 021.26 % | -2.404 K | 0.000 100.00 % | -710.631 K -186.24 % | 824.056 K -44.62 % | 1.488 M 313.89 % | 359.535 K 789.54 % | 40.418 K | 0.000 -100.00 % | 723.680 -98.92 % | 66.827 K 5 953.17 % | 1.104 K -98.37 % | 67.866 K 1.29 % | 67.000 K -1.48 % | 68.009 K 6 660.34 % | 1.006 K -98.46 % | 65.215 K 2.39 % | 63.694 K -7.22 % | 68.648 K 41 758.54 % | 164.000 -99.77 % | 70.259 K -2.46 % | 72.031 K -0.81 % | 72.622 K |
| Income tax expense | -516.300 M -1 765.48 % | 31.000 M -53.38 % | 66.500 M 237.56 % | 19.700 M -55.43 % | 44.200 M 42.12 % | 31.100 M -82.86 % | 181.400 M 365.13 % | 39.000 M -79.43 % | 189.600 M 268.16 % | 51.500 M 430.93 % | 9.700 M -72.83 % | 35.700 M 30.77 % | 27.300 M 56.90 % | 17.400 M -45.63 % | 32.000 M 305.06 % | 7.900 M -85.04 % | 52.800 M 571.43 % | -11.200 M -122.09 % | 50.700 M 76.66 % | 28.700 M 120.72 % | -138.500 M -702.17 % | 23.000 M 11.11 % | 20.700 M 207.81 % | -19.200 M 92.87 % | -269.200 M -2 547.27 % | 11.000 M 133.43 % | -32.900 M -33.74 % | -24.600 M 97.08 % | -841.700 M -817.56 % | 117.300 M 567.33 % | -25.100 M -124.70 % | 101.600 M 299.89 % | 25.407 M -92.86 % | 355.926 M 1 104.33 % | -35.439 M -375.00 % | 12.887 M 122.36 % | -57.641 M -301.05 % | 28.670 M -47.77 % | 54.888 M 3.19 % | 53.193 M -42.95 % | 93.238 M -36.01 % | 145.698 M 82.21 % | 79.960 M 47.61 % | 54.168 M -14.78 % | 63.564 M -22.84 % | 82.384 M 25.37 % | 65.715 M 12.86 % | 58.227 M -8.02 % | 63.302 M 33.24 % | 47.510 M 70.12 % | 27.927 M 27.23 % | 21.950 M -48.25 % | 42.415 M -23.99 % | 55.799 M 460.79 % | 9.950 M -68.69 % | 31.779 M 571.22 % | -6.744 M 26.26 % | -9.146 M -123.56 % | 38.828 M 1 292.87 % | -3.255 M -122.19 % | 14.668 M 1.05 % | 14.516 M 4.37 % | 13.908 M -33.07 % | 20.781 M 207.81 % | -19.276 M -2 123.29 % | -867.000 K 88.52 % | -7.552 M -384.44 % | 2.655 M 132.40 % | -8.194 M -666.66 % | 1.446 M -49.83 % | 2.882 M 727.89 % | -459.000 K -136.84 % | 1.246 M 1 052.47 % | 108.116 K 16.24 % | 93.012 K -87.52 % | 745.369 K 276.10 % | 198.182 K 255.53 % | 55.743 K -96.62 % | 1.648 M 2 939.87 % | 54.221 K -7.17 % | 58.407 K -65.39 % | 168.771 K -98.25 % | 9.621 M 27 636.03 % | -34.941 K -105.54 % | 630.377 K 19.31 % | 528.352 K -66.72 % | 1.588 M 57 503.27 % | 2.756 K -68.13 % | 8.648 K -97.41 % | 334.135 K 161.04 % | 128.000 K 88.61 % | 67.866 K 125.32 % | -268.007 K -31.36 % | -204.027 K 98.99 % | -20.221 M -1 376.55 % | -1.370 M | 0.000 100.00 % | -68.648 K -41 958.54 % | 164.000 -99.77 % | 70.259 K 148.77 % | -144.060 K -298.37 % | 72.622 K |
| Cost of revenue | 336.200 M 5.96 % | 317.300 M 4.55 % | 303.500 M 5.42 % | 287.900 M 59.94 % | 180.000 M -38.00 % | 290.300 M 2.80 % | 282.400 M 6.85 % | 264.300 M 58.45 % | 166.800 M -39.01 % | 273.500 M 35.00 % | 202.600 M -20.14 % | 253.700 M 49.76 % | 169.400 M -38.62 % | 276.000 M -24.69 % | 366.500 M 13.29 % | 323.500 M -18.53 % | 397.100 M 15.81 % | 342.900 M 4.54 % | 328.000 M -9.72 % | 363.300 M -0.63 % | 365.600 M -5.53 % | 387.000 M 3.78 % | 372.900 M 8.40 % | 344.000 M -16.59 % | 412.400 M 10.47 % | 373.300 M -7.32 % | 402.800 M 18.37 % | 340.300 M -18.26 % | 416.300 M 4.28 % | 399.200 M 0.66 % | 396.600 M -5.10 % | 417.900 M -2.57 % | 428.918 M 1.26 % | 423.588 M 12.65 % | 376.025 M 17.21 % | 320.815 M -8.48 % | 350.550 M 12.12 % | 312.665 M 0.27 % | 311.825 M -4.60 % | 326.864 M -44.69 % | 590.966 M 155.10 % | 231.660 M -21.69 % | 295.809 M 54.19 % | 191.842 M -64.15 % | 535.143 M 182.50 % | 189.429 M -1.22 % | 191.777 M -19.29 % | 237.613 M -21.59 % | 303.022 M 19.89 % | 252.750 M 22.74 % | 205.920 M -4.86 % | 216.430 M 0.44 % | 215.484 M 9.52 % | 196.760 M 12.51 % | 174.881 M 3.26 % | 169.354 M 44.59 % | 117.131 M -26.68 % | 159.749 M 45.33 % | 109.921 M -0.04 % | 109.965 M 1.93 % | 107.884 M 83.48 % | 58.800 M -6.34 % | 62.781 M 7.92 % | 58.174 M 60.73 % | 36.194 M 13.99 % | 31.752 M 40.31 % | 22.630 M 140.00 % | 9.429 M 0.11 % | 9.418 M 26.37 % | 7.453 M -12.11 % | 8.480 M 68.96 % | 5.019 M 2.30 % | 4.906 M -30.43 % | 7.051 M 11.30 % | 6.336 M 38.30 % | 4.581 M | 0.000 -100.00 % | 1.489 K -85.27 % | 10.106 K | 0.000 -100.00 % | 2.404 K | 0.000 -100.00 % | 866.780 K -2.73 % | 891.079 K -39.55 % | 1.474 M 119.08 % | 672.892 K 1 764.79 % | -40.419 K | 0.000 100.00 % | -723.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 52.200 M 133.04 % | 22.400 M -4.27 % | 23.400 M 1.30 % | 23.100 M 16.08 % | 19.900 M 2.05 % | 19.500 M 14.71 % | 17.000 M -7.10 % | 18.300 M -21.79 % | 23.400 M 9.35 % | 21.400 M -15.75 % | 25.400 M 60.76 % | 15.800 M -18.13 % | 19.300 M -11.47 % | 21.800 M 29.76 % | 16.800 M -21.86 % | 21.500 M 2.38 % | 21.000 M 1.45 % | 20.700 M -13.39 % | 23.900 M -8.78 % | 26.200 M -22.94 % | 34.000 M 19.30 % | 28.500 M 10.04 % | 25.900 M 2.37 % | 25.300 M -15.38 % | 29.900 M 20.56 % | 24.800 M 5.08 % | 23.600 M 8.26 % | 21.800 M -22.42 % | 28.100 M -1.40 % | 28.500 M -10.94 % | 32.000 M 8.84 % | 29.400 M 1.97 % | 28.832 M 14.20 % | 25.248 M -31.39 % | 36.797 M 16.93 % | 31.468 M 5.69 % | 29.775 M -0.70 % | 29.986 M -20.87 % | 37.895 M 3.22 % | 36.713 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 % | 2.243 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 |
| 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 | 0.000 | 0.000 | 0.000 -100.00 % | 304.000 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 |
| Other expenses | 52.100 M 126.52 % | 23.000 M 16.75 % | 19.700 M 1.03 % | 19.500 M -87.67 % | 158.100 M 1 600.00 % | 9.300 M 203.33 % | -9.000 M -190.32 % | -3.100 M -306.67 % | 1.500 M 124.59 % | -6.100 M 74.58 % | -24.000 M -169.66 % | -8.900 M -584.62 % | -1.300 M 59.38 % | -3.200 M 15.79 % | -3.800 M -46.15 % | -2.600 M 75.93 % | -10.800 M -414.29 % | -2.100 M -61.54 % | -1.300 M -105.14 % | 25.300 M 254.27 % | -16.400 M -164.52 % | -6.200 M 34.74 % | -9.500 M 26.36 % | -12.900 M -906.25 % | 1.600 M 300.00 % | 400.000 K 103.45 % | -11.600 M -222.22 % | -3.600 M -109.84 % | 36.600 M 594.59 % | -7.400 M -117.65 % | -3.400 M 85.47 % | -23.400 M -125.76 % | 90.834 M 331.00 % | -39.322 M 0.23 % | -39.413 M -214.55 % | -12.530 M 65.80 % | -36.639 M -90.19 % | -19.264 M 8.16 % | -20.976 M -878.36 % | -2.144 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 104.300 M 129.74 % | 45.400 M 5.34 % | 43.100 M 1.17 % | 42.600 M -76.07 % | 178.000 M 485.53 % | 30.400 M 22.58 % | 24.800 M -36.08 % | 38.800 M -73.37 % | 145.700 M 398.97 % | 29.200 M 3.18 % | 28.300 M 31.02 % | 21.600 M -85.01 % | 144.100 M 481.05 % | 24.800 M -1.98 % | 25.300 M 10.96 % | 22.800 M -7.32 % | 24.600 M 11.31 % | 22.100 M -37.75 % | 35.500 M 18.33 % | 30.000 M -26.83 % | 41.000 M 876.19 % | 4.200 M -86.14 % | 30.300 M -1.62 % | 30.800 M -25.06 % | 41.100 M 35.64 % | 30.300 M -13.18 % | 34.900 M 57.92 % | 22.100 M -70.30 % | 74.400 M 111.97 % | 35.100 M -2.50 % | 36.000 M 3.45 % | 34.800 M -77.45 % | 154.332 M 405.71 % | 30.518 M -25.73 % | 41.089 M 13.92 % | 36.068 M -4.90 % | 37.926 M 1.78 % | 37.264 M -18.45 % | 45.694 M 4.72 % | 43.636 M -91.04 % | 487.133 M 592.17 % | -98.976 M -201.01 % | 97.982 M -31.49 % | 143.009 M 156.50 % | -253.118 M -274.05 % | 145.431 M 1.40 % | 143.426 M 322.91 % | 33.914 M 335.02 % | -14.430 M -133.31 % | 43.324 M -3.59 % | 44.939 M 30.16 % | 34.525 M -25.18 % | 46.143 M 44.37 % | 31.961 M 33.91 % | 23.868 M 11.44 % | 21.417 M -67.52 % | 65.935 M -3.25 % | 68.151 M -13.08 % | 78.404 M 4.21 % | 75.234 M 6 387.37 % | 1.160 M -96.55 % | 33.654 M -3.10 % | 34.730 M 21.73 % | 28.531 M -63.32 % | 77.774 M 442.62 % | 14.333 M -68.53 % | 45.539 M 1 842.79 % | 2.344 M -60.26 % | 5.898 M 37.84 % | 4.279 M -29.04 % | 6.030 M 109.45 % | 2.879 M -26.65 % | 3.925 M -12.25 % | 4.473 M 38.56 % | 3.228 M 29.59 % | 2.491 M 116.42 % | 1.151 M 239.36 % | 339.192 K 3.43 % | 327.953 K -2.69 % | 337.008 K -9.38 % | 371.885 K -11.83 % | 421.764 K 150.76 % | -830.945 K -158.30 % | 1.425 M 48.74 % | 958.260 K 32.43 % | 723.577 K 3 257.51 % | 21.551 K -81.30 % | 115.235 K -72.49 % | 418.919 K 56.72 % | 267.308 K 16.17 % | 230.109 K -43.49 % | 407.194 K -13.18 % | 469.012 K -13.80 % | 544.069 K 85.65 % | 293.058 K -43.83 % | 521.716 K 2.39 % | 509.554 K -38.14 % | 823.780 K 5.43 % | 781.342 K 1.10 % | 772.852 K -10.59 % | 864.367 K -33.88 % | 1.307 M |
| Cost and expenses | 440.500 M 21.45 % | 362.700 M 4.65 % | 346.600 M 4.87 % | 330.500 M -7.68 % | 358.000 M 11.63 % | 320.700 M 4.39 % | 307.200 M 1.35 % | 303.100 M -3.01 % | 312.500 M 3.24 % | 302.700 M 31.10 % | 230.900 M -16.13 % | 275.300 M -12.19 % | 313.500 M 4.22 % | 300.800 M -23.23 % | 391.800 M 13.14 % | 346.300 M -17.88 % | 421.700 M 15.53 % | 365.000 M 0.41 % | 363.500 M -7.58 % | 393.300 M -3.27 % | 406.600 M 3.94 % | 391.200 M -2.98 % | 403.200 M 7.58 % | 374.800 M -17.35 % | 453.500 M 12.36 % | 403.600 M -7.79 % | 437.700 M 20.78 % | 362.400 M -26.15 % | 490.700 M 12.99 % | 434.300 M 0.39 % | 432.600 M -4.44 % | 452.700 M -22.38 % | 583.250 M 28.44 % | 454.106 M 8.87 % | 417.114 M 16.88 % | 356.883 M -8.13 % | 388.476 M 11.02 % | 349.929 M -2.12 % | 357.519 M -3.50 % | 370.500 M -65.63 % | 1.078 B 712.53 % | 132.684 M -66.31 % | 393.791 M 17.60 % | 334.851 M 18.73 % | 282.025 M -15.78 % | 334.860 M -0.10 % | 335.203 M 23.45 % | 271.527 M -5.91 % | 288.592 M -2.53 % | 296.074 M 18.02 % | 250.859 M -0.04 % | 250.955 M -4.08 % | 261.627 M 14.39 % | 228.721 M 15.08 % | 198.749 M 4.18 % | 190.771 M 4.21 % | 183.066 M -19.67 % | 227.900 M 21.01 % | 188.325 M 1.69 % | 185.199 M 69.84 % | 109.044 M 17.94 % | 92.454 M -5.19 % | 97.511 M 12.46 % | 86.705 M -23.92 % | 113.967 M 147.30 % | 46.085 M -32.40 % | 68.169 M 479.03 % | 11.773 M -23.13 % | 15.316 M 30.55 % | 11.732 M -19.15 % | 14.510 M 83.72 % | 7.898 M -10.57 % | 8.831 M -23.37 % | 11.525 M 20.50 % | 9.564 M 35.23 % | 7.072 M 514.41 % | 1.151 M 237.87 % | 340.681 K 0.78 % | 338.059 K 0.31 % | 337.008 K -9.96 % | 374.289 K -11.26 % | 421.764 K 1 076.96 % | 35.835 K -98.45 % | 2.316 M -4.77 % | 2.432 M 74.18 % | 1.396 M 6 379.83 % | 21.551 K -81.30 % | 115.235 K -72.49 % | 418.919 K 56.72 % | 267.308 K 16.17 % | 230.109 K -43.49 % | 407.194 K -13.18 % | 469.012 K -13.80 % | 544.069 K 85.65 % | 293.058 K -43.83 % | 521.716 K 2.39 % | 509.554 K -38.14 % | 823.780 K 5.43 % | 781.342 K 1.10 % | 772.852 K -10.59 % | 864.367 K -33.88 % | 1.307 M |
| Research and development 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 -100.00 % | 6.758 M | 0.000 -100.00 % | 6.961 M 230.06 % | 2.109 M -61.17 % | 5.432 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 52.200 M 133.04 % | 22.400 M -4.27 % | 23.400 M 1.30 % | 23.100 M 16.08 % | 19.900 M 2.05 % | 19.500 M 14.71 % | 17.000 M -7.10 % | 18.300 M -21.79 % | 23.400 M 9.35 % | 21.400 M -15.75 % | 25.400 M 60.76 % | 15.800 M -18.13 % | 19.300 M -11.47 % | 21.800 M 29.76 % | 16.800 M -21.86 % | 21.500 M 2.38 % | 21.000 M 1.45 % | 20.700 M -13.39 % | 23.900 M -8.78 % | 26.200 M -22.94 % | 34.000 M 19.30 % | 28.500 M 10.04 % | 25.900 M 2.37 % | 25.300 M -15.38 % | 29.900 M 20.56 % | 24.800 M 5.08 % | 23.600 M 8.26 % | 21.800 M -22.42 % | 28.100 M -1.40 % | 28.500 M -10.94 % | 32.000 M 8.84 % | 29.400 M 1.97 % | 28.832 M 14.20 % | 25.248 M -31.39 % | 36.797 M 16.93 % | 31.468 M 5.69 % | 29.775 M -0.70 % | 29.986 M -20.87 % | 37.895 M 3.22 % | 36.713 M -5.86 % | 38.997 M 4.72 % | 37.241 M 1.88 % | 36.555 M 10.56 % | 33.063 M 2.23 % | 32.343 M 17.74 % | 27.470 M -19.52 % | 34.132 M 24.41 % | 27.436 M -8.44 % | 29.966 M 19.34 % | 25.109 M -19.15 % | 31.057 M 29.18 % | 24.042 M -40.60 % | 40.472 M 76.10 % | 22.983 M -0.03 % | 22.991 M 44.04 % | 15.962 M 22.85 % | 12.993 M -27.90 % | 18.020 M -22.62 % | 23.287 M 42.49 % | 16.343 M | 0.000 -100.00 % | 12.061 M 11.80 % | 10.788 M 24.24 % | 8.683 M | 0.000 -100.00 % | 5.818 M -85.41 % | 39.869 M 1 083.06 % | 3.370 M | 0.000 -100.00 % | 2.547 M -41.98 % | 4.390 M 161.15 % | 1.681 M -36.13 % | 2.632 M -3.36 % | 2.724 M 41.66 % | 1.923 M 40.95 % | 1.364 M 18.54 % | 1.151 M 244.09 % | 334.426 K 12.11 % | 298.308 K -6.13 % | 317.778 K -13.29 % | 366.478 K -12.19 % | 417.369 K 124.67 % | -1.692 M -250.17 % | 1.127 M 270.33 % | 304.267 K -13.57 % | 352.034 K 1 528.54 % | -24.643 K -123.54 % | 104.673 K -73.57 % | 395.970 K 48.13 % | 267.308 K 65.89 % | 161.138 K -60.43 % | 407.194 K -13.18 % | 469.012 K -13.80 % | 544.070 K 139.85 % | 226.836 K -56.52 % | 521.716 K 2.39 % | 509.554 K -38.14 % | 823.780 K 15.88 % | 710.919 K -8.01 % | 772.852 K -10.59 % | 864.366 K -33.88 % | 1.307 M |
| Interest income | 2.200 M 29.41 % | 1.700 M 88.89 % | 900.000 K 80.00 % | 500.000 K | 0.000 | 0.000 | 0.000 100.00 % | -400.000 K -233.33 % | 300.000 K 50.00 % | 200.000 K | 0.000 -100.00 % | 200.000 K 0.00 % | 200.000 K -77.78 % | 900.000 K 28.57 % | 700.000 K 16.67 % | 600.000 K -14.29 % | 700.000 K 75.00 % | 400.000 K -33.33 % | 600.000 K -33.33 % | 900.000 K 12.50 % | 800.000 K 0.00 % | 800.000 K 33.33 % | 600.000 K -50.00 % | 1.200 M 50.00 % | 800.000 K 100.00 % | 400.000 K 300.00 % | 100.000 K -50.00 % | 200.000 K 120.00 % | -1.000 M -300.00 % | 500.000 K 0.00 % | 500.000 K -28.57 % | 700.000 K -3.71 % | 727.000 K 75.60 % | 414.000 K -2.59 % | 425.000 K 22.48 % | 347.000 K -5.96 % | 369.000 K 50.61 % | 245.000 K -54.46 % | 538.000 K 8.47 % | 496.000 K -64.16 % | 1.384 M 84.29 % | 751.000 K -39.73 % | 1.246 M 67.47 % | 744.000 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 |
| Interest expense | 12.400 M 1.64 % | 12.200 M -1.61 % | 12.400 M -0.80 % | 12.500 M 122.24 % | -56.200 M -174.04 % | 75.900 M 258.02 % | 21.200 M 58.21 % | 13.400 M -39.91 % | 22.300 M 67.67 % | 13.300 M -32.14 % | 19.600 M 36.11 % | 14.400 M 2.13 % | 14.100 M -24.19 % | 18.600 M -29.01 % | 26.200 M -0.76 % | 26.400 M -17.50 % | 32.000 M 34.45 % | 23.800 M 17.24 % | 20.300 M -13.62 % | 23.500 M -37.33 % | 37.500 M 51.82 % | 24.700 M 1.23 % | 24.400 M 7.96 % | 22.600 M -9.96 % | 25.100 M 6.36 % | 23.600 M 1.29 % | 23.300 M -0.85 % | 23.500 M 10.33 % | 21.300 M -20.82 % | 26.900 M -4.95 % | 28.300 M -0.70 % | 28.500 M 38.73 % | 20.544 M 8.29 % | 18.971 M 22.98 % | 15.426 M 169.40 % | 5.726 M 61.52 % | 3.545 M -0.25 % | 3.554 M -10.25 % | 3.960 M -20.08 % | 4.955 M -47.78 % | 9.489 M 218.74 % | 2.977 M -85.95 % | 21.195 M | 0.000 100.00 % | -1.830 M -127.32 % | 6.698 M 264.22 % | 1.839 M -61.07 % | 4.724 M 419.19 % | -1.480 M -110.77 % | 13.743 M 6.50 % | 12.904 M -17.02 % | 15.551 M -21.04 % | 19.694 M 230.27 % | 5.963 M 27.71 % | 4.669 M 10.33 % | 4.232 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 126.300 M 3.27 % | 122.300 M 10.58 % | 110.600 M -0.90 % | 111.600 M -11.22 % | 125.700 M 11.14 % | 113.100 M 4.14 % | 108.600 M 8.17 % | 100.400 M -10.68 % | 112.400 M 5.14 % | 106.900 M 762.10 % | 12.400 M -87.53 % | 99.400 M -16.47 % | 119.000 M 5.68 % | 112.600 M -8.01 % | 122.400 M 4.08 % | 117.600 M -10.16 % | 130.900 M 19.65 % | 109.400 M 16.51 % | 93.900 M -9.80 % | 104.100 M 3.17 % | 100.900 M -6.57 % | 108.000 M -3.49 % | 111.900 M 5.57 % | 106.000 M -17.38 % | 128.300 M 14.45 % | 112.100 M -6.04 % | 119.300 M 10.98 % | 107.500 M -26.62 % | 146.500 M 9.98 % | 133.200 M 7.16 % | 124.300 M -9.86 % | 137.900 M 7.70 % | 128.037 M -9.19 % | 140.990 M 15.05 % | 122.542 M 9.46 % | 111.950 M 0.38 % | 111.521 M 12.52 % | 99.112 M 5.04 % | 94.360 M -1.83 % | 96.123 M -4.06 % | 100.194 M -0.79 % | 100.989 M 6.55 % | 94.785 M 7.99 % | 87.769 M -6.24 % | 93.611 M -0.01 % | 93.619 M 5.17 % | 89.018 M 10.57 % | 80.511 M -3.34 % | 83.291 M 5.14 % | 79.219 M 15.66 % | 68.494 M -1.74 % | 69.707 M -4.65 % | 73.108 M 25.53 % | 58.241 M 9.13 % | 53.370 M 8.99 % | 48.968 M 1.62 % | 48.185 M 16.24 % | 41.452 M -19.71 % | 51.626 M 4.02 % | 49.630 M 53.77 % | 32.276 M 109.11 % | 15.435 M 11.44 % | 13.850 M 35.07 % | 10.254 M -25.59 % | 13.781 M 55.05 % | 8.888 M 8.96 % | 8.157 M 203.91 % | 2.684 M 23.68 % | 2.170 M 25.30 % | 1.732 M 5.61 % | 1.640 M 36.89 % | 1.198 M -7.35 % | 1.293 M -25.74 % | 1.741 M 33.64 % | 1.303 M 15.95 % | 1.124 M 69 093.35 % | 1.624 K -3.22 % | 1.678 K 8.33 % | 1.549 K -14.98 % | 1.822 K -28.80 % | 2.559 K -34.85 % | 3.928 K -99.54 % | 861.173 K 188.56 % | 298.441 K -53.72 % | 644.893 K 75.18 % | 368.130 K 6 274.55 % | 5.775 K -39.96 % | 9.618 K -56.73 % | 22.226 K | 0.000 100.00 % | -115.849 K | 0.000 -100.00 % | 268.007 K -50.74 % | 544.071 K -98.67 % | 40.837 M 1 291.55 % | 2.935 M 4 707.43 % | -63.694 K | 0.000 -100.00 % | 4.366 M 6 314.67 % | -70.259 K -119.51 % | 360.152 K 265.31 % | -217.865 K |
| Operating income | 36.100 M -20.31 % | 45.300 M -65.31 % | 130.600 M 25.10 % | 104.400 M -11.82 % | 118.400 M 4.78 % | 113.000 M -1.91 % | 115.200 M 1.41 % | 113.600 M -65.93 % | 333.400 M 159.25 % | 128.600 M 256.23 % | 36.100 M -58.84 % | 87.700 M 30.90 % | 67.000 M -76.35 % | 283.300 M 295.67 % | 71.600 M 36.90 % | 52.300 M 125.43 % | 23.200 M 144.02 % | -52.700 M -160.64 % | 86.900 M 194.15 % | -92.300 M 69.29 % | -300.600 M -400.90 % | 99.900 M 1 035.23 % | 8.800 M -24.14 % | 11.600 M 101.95 % | -594.800 M -1 323.87 % | 48.600 M 69.93 % | 28.600 M -53.42 % | 61.400 M 102.34 % | -2.621 B -291 344.44 % | 900.000 K -92.74 % | 12.400 M 155.36 % | -22.400 M 80.24 % | -113.364 M 83.15 % | -672.635 M -12 275.99 % | -5.435 M 62.08 % | -14.332 M 97.93 % | -691.811 M -863.89 % | 90.564 M 81.34 % | 49.942 M -69.24 % | 162.362 M -51.83 % | 337.083 M 52.80 % | 220.609 M 54.46 % | 142.822 M -39.44 % | 235.837 M -4.85 % | 247.846 M 7.86 % | 229.776 M -9.78 % | 254.672 M 19.75 % | 212.668 M -2.47 % | 218.055 M 38.10 % | 157.891 M 57.08 % | 100.515 M 5.38 % | 95.386 M -28.99 % | 134.328 M 28.60 % | 104.458 M 47.11 % | 71.007 M 32.67 % | 53.522 M 140.52 % | -132.090 M -775.13 % | 19.565 M -86.83 % | 148.613 M -13.02 % | 170.861 M 163.01 % | 64.963 M -39.42 % | 107.239 M 24.47 % | 86.156 M 47.46 % | 58.428 M 197.58 % | -59.879 M -1 520.94 % | 4.214 M 116.03 % | -26.287 M -595.89 % | 5.301 M 440.00 % | 981.661 K 199.86 % | -983.000 K 73.61 % | -3.725 M -7 660.42 % | -48.000 K -1 100.00 % | -4.000 K -100.23 % | 1.774 M 99.99 % | 886.961 K -61.21 % | 2.286 M 298.64 % | -1.151 M -191.63 % | -394.695 K 70.55 % | -1.340 M -402.37 % | -266.781 K 29.26 % | -377.147 K 10.58 % | -421.764 K 94.71 % | -7.965 M -1 232.13 % | -597.953 K -239.05 % | 430.041 K 218.13 % | -364.043 K 75.75 % | -1.501 M -1 075.77 % | -127.657 K 72.00 % | -455.912 K -127.41 % | -200.481 K -17.19 % | -171.080 K 49.58 % | -339.328 K 57.80 % | -804.020 K -7.48 % | -748.096 K 96.40 % | -20.777 M -962.00 % | -1.956 M -338.80 % | -445.860 K 40.96 % | -755.131 K 75.12 % | -3.035 M -332.02 % | -702.593 K 34.97 % | -1.080 M 12.48 % | -1.235 M |
| Operating income ratio | 0.08 -26.39 % | 0.11 -60.12 % | 0.27 13.84 % | 0.24 0.53 % | 0.24 -5.95 % | 0.25 -5.12 % | 0.26 -2.16 % | 0.27 -62.72 % | 0.72 146.73 % | 0.29 145.97 % | 0.12 -51.63 % | 0.25 40.92 % | 0.17 -77.95 % | 0.79 412.56 % | 0.15 20.24 % | 0.13 167.68 % | 0.05 137.96 % | -0.13 -162.78 % | 0.20 198.12 % | -0.21 67.31 % | -0.63 -410.08 % | 0.20 884.98 % | 0.02 -28.50 % | 0.03 102.34 % | -1.23 -1 273.08 % | 0.10 70.74 % | 0.06 -57.03 % | 0.14 102.52 % | -5.66 -282 475.01 % | 0.00 -92.64 % | 0.03 155.73 % | -0.05 77.18 % | -0.21 84.04 % | -1.34 -11 032.20 % | -0.01 70.23 % | -0.04 97.54 % | -1.64 -929.29 % | 0.20 70.93 % | 0.12 -61.78 % | 0.30 -43.31 % | 0.54 48.50 % | 0.36 35.25 % | 0.27 -36.72 % | 0.42 -3.31 % | 0.44 5.30 % | 0.41 -6.84 % | 0.44 -0.55 % | 0.45 9.63 % | 0.41 17.16 % | 0.35 21.58 % | 0.29 3.87 % | 0.28 -18.02 % | 0.34 7.16 % | 0.31 19.11 % | 0.26 20.15 % | 0.22 118.93 % | -1.16 -1 563.70 % | 0.08 -82.07 % | 0.44 -8.08 % | 0.48 61.47 % | 0.30 -44.66 % | 0.54 14.48 % | 0.47 16.52 % | 0.40 140.31 % | -1.00 -1 292.21 % | 0.08 113.35 % | -0.63 -302.16 % | 0.31 426.77 % | 0.06 164.45 % | -0.09 73.52 % | -0.35 -5 548.52 % | -0.01 -1 249.35 % | 0.00 -100.34 % | 0.13 57.19 % | 0.08 -65.27 % | 0.24 | 0.00 100.00 % | -240.96 | 0.00 100.00 % | -3.80 | 0.00 | 0.00 100.00 % | -51.01 -14 532.01 % | -0.35 -340.15 % | 0.15 141.17 % | -0.35 | 0.00 | 0.00 | 0.00 100.00 % | -3.00 98.06 % | -154.96 -2 999.29 % | -5.00 58.33 % | -12.00 -9.09 % | -11.00 99.95 % | -20 653.49 -68 745.44 % | -30.00 -328.57 % | -7.00 36.36 % | -11.00 99.94 % | -18 508.26 -184 981.77 % | -10.00 33.33 % | -15.00 11.76 % | -17.00 |
| Total other income expenses net | -1.776 B -30 206.78 % | 5.900 M 11.32 % | 5.300 M 118.03 % | -29.400 M -195.45 % | 30.800 M 155.00 % | -56.000 M -100.72 % | -27.900 M -25.11 % | -22.300 M 45.61 % | -41.000 M -90.70 % | -21.500 M 18.56 % | -26.400 M -277.14 % | -7.000 M 72.22 % | -25.200 M 60.99 % | -64.600 M -153.33 % | -25.500 M 47.42 % | -48.500 M -52.52 % | -31.800 M 20.10 % | -39.800 M -67.23 % | -23.800 M -116.01 % | 148.700 M 495.48 % | -37.600 M 2.59 % | -38.600 M -55.02 % | -24.900 M 32.15 % | -36.700 M -24.41 % | -29.500 M 25.69 % | -39.700 M -2 381.25 % | -1.600 M 96.64 % | -47.600 M 24.32 % | -62.900 M -4 592.86 % | 1.400 M 103.15 % | -44.500 M -297.32 % | -11.200 M -34.50 % | -8.327 M -257.26 % | 5.295 M 121.27 % | -24.899 M -942.24 % | -2.389 M -110.77 % | 22.172 M 220.21 % | -18.444 M -524.80 % | -2.952 M 58.26 % | -7.073 M 90.53 % | -74.683 M -399.69 % | -14.946 M 25.08 % | -19.949 M -71.32 % | -11.644 M 87.70 % | -94.684 M -199.40 % | -31.625 M -652.50 % | 5.724 M 192.43 % | -6.193 M 53.93 % | -13.444 M -736.85 % | 2.111 M -46.24 % | 3.927 M 130.44 % | -12.901 M 74.54 % | -50.663 M -2 127.92 % | -2.274 M 95.88 % | -55.182 M -196.46 % | 57.210 M -81.59 % | 310.704 M 158.38 % | 120.251 M 256.23 % | -76.969 M 41.80 % | -132.243 M -11 196.85 % | -1.171 M 98.14 % | -62.773 M -222.13 % | -19.487 M -90.66 % | -10.221 M 65.82 % | -29.907 M -74.22 % | -17.166 M 53.09 % | -36.594 M -327.85 % | -8.553 M 7.51 % | -9.247 M -387.00 % | 3.222 M 432.51 % | -969.000 K -714.29 % | -119.000 K -109.47 % | 1.256 M 308.98 % | 307.108 K 298.01 % | -155.094 K -127.13 % | 571.746 K 1 055.00 % | 49.502 K 195.14 % | -52.033 K | 0.000 | 0.000 -100.00 % | 3.380 K | 0.000 100.00 % | -7.966 M -30 941.27 % | 25.829 K 125.88 % | -99.809 K | 0.000 100.00 % | -1.505 M -3 071.41 % | 50.658 K -28.94 % | 71.290 K | 0.000 -100.00 % | 57.924 K -14.65 % | 67.866 K 116.88 % | -402.010 K -47.78 % | -272.035 K 98.66 % | -20.352 M -1 318.53 % | -1.435 M -2 352.52 % | 63.694 K | 0.000 -100.00 % | 1.145 K -98.37 % | 70.259 K 197.54 % | -72.030 K -133.06 % | 217.865 K |
| 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-09-30 | 2004-06-30 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 |
| 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-09-30 | 2004-06-30 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 407.800 M 73.75 % | 234.700 M 2.76 % | 228.400 M -11.06 % | 256.800 M 3.63 % | 247.800 M -20.73 % | 312.600 M 205.87 % | 102.200 M -18.63 % | 125.600 M -63.34 % | 342.600 M -34.00 % | 519.100 M 259.82 % | -324.800 M -148.54 % | 669.100 M -19.67 % | 832.900 M -6.55 % | 891.300 M -46.75 % | 1.674 B -0.55 % | 1.683 B 1.48 % | 1.658 B 0.16 % | 1.656 B 4.60 % | 1.583 B 4.89 % | 1.509 B -5.62 % | 1.599 B 5.39 % | 1.517 B 3.38 % | 1.468 B -1.45 % | 1.489 B 0.86 % | 1.476 B 4.89 % | 1.408 B -10.29 % | 1.569 B -2.43 % | 1.608 B 3.29 % | 1.557 B -9.69 % | 1.724 B 0.03 % | 1.723 B 1.62 % | 1.696 B -7.55 % | 1.834 B 0.57 % | 1.824 B 3.41 % | 1.764 B 56.23 % | 1.129 B 16.43 % | 969.744 M 13.79 % | 852.227 M 25.26 % | 680.369 M 31.37 % | 517.913 M 24.40 % | 416.318 M 10.24 % | 377.661 M 382.62 % | 78.252 M 177.03 % | -101.580 M 14.40 % | -118.669 M 14.98 % | -139.582 M -128.80 % | -61.007 M -343.56 % | 25.048 M -83.95 % | 156.052 M -30.91 % | 225.877 M -6.95 % | 242.749 M -14.18 % | 282.853 M -21.29 % | 359.380 M -16.00 % | 427.833 M -5.15 % | 451.082 M 2.93 % | 438.246 M 13.59 % | 385.827 M -15.09 % | 454.379 M 25.35 % | 362.490 M -10.90 % | 406.833 M 25.84 % | 323.296 M 783.76 % | -47.282 M 46.85 % | -88.956 M -29.94 % | -68.458 M 1.75 % | -69.679 M -6.54 % | -65.403 M 54.05 % | -142.347 M -1 045.26 % | 15.059 M 133.63 % | -44.785 M -1 120.62 % | -3.669 M -105.79 % | 63.316 M 195.62 % | -66.216 M -176.29 % | -23.966 M 13.35 % | -27.658 M 20.07 % | -34.603 M -113.37 % | -16.218 M -10.33 % | -14.700 M -6 494.50 % | -222.913 K 67.46 % | -685.036 K -1 508.18 % | -42.597 K 22.95 % | -55.288 K -101.80 % | 3.080 M -19.33 % | 3.817 M 3.27 % | 3.696 M -23.82 % | 4.852 M 193.32 % | 1.654 M -21.24 % | 2.100 M 149.74 % | 840.958 K 319.47 % | 200.482 K 132.30 % | -620.732 K -30.66 % | -475.059 K -1.29 % | -469.012 K 67.16 % | -1.428 M 52.07 % | -2.980 M 27.47 % | -4.109 M 9.15 % | -4.522 M -112.50 % | -2.128 M 49.64 % | -4.225 M 45.33 % | -7.729 M 36.51 % | -12.173 M 20.93 % | -15.396 M |
| Total investments | 74.400 M 10.22 % | 67.500 M -16.15 % | 80.500 M -35.86 % | 125.500 M 16.20 % | 108.000 M 18.68 % | 91.000 M -18.82 % | 112.100 M 14.74 % | 97.700 M -28.84 % | 137.300 M -11.87 % | 155.800 M | 0.000 -100.00 % | 140.700 M -2.29 % | 144.000 M -0.14 % | 144.200 M -12.98 % | 165.700 M -1.54 % | 168.300 M -2.32 % | 172.300 M 3.48 % | 166.500 M -3.70 % | 172.900 M 578.04 % | 25.500 M -35.11 % | 39.300 M -72.65 % | 143.700 M 17.59 % | 122.200 M -9.48 % | 135.000 M 20.54 % | 112.000 M -2.86 % | 115.300 M -29.87 % | 164.400 M -14.55 % | 192.400 M 48.46 % | 129.600 M -25.13 % | 173.100 M -18.27 % | 211.800 M -4.51 % | 221.800 M 0.08 % | 221.628 M 5.81 % | 209.467 M -14.57 % | 245.179 M 13.89 % | 215.280 M 19.07 % | 180.804 M -16.27 % | 215.941 M -1.13 % | 218.411 M -11.45 % | 246.663 M -4.92 % | 259.431 M -32.22 % | 382.780 M -4.61 % | 401.294 M -1.67 % | 408.120 M 62.95 % | 250.455 M -6.85 % | 268.872 M -11.82 % | 304.902 M -8.73 % | 334.078 M 224.48 % | 102.958 M 3.73 % | 99.257 M 5.31 % | 94.250 M 125.14 % | 41.862 M -25.73 % | 56.366 M 46.97 % | 38.352 M 1 479.57 % | 2.428 M -98.99 % | 240.875 M 1 824.38 % | 12.517 M | 0.000 | 0.000 -100.00 % | 4.996 M -98.41 % | 314.482 M | 0.000 | 0.000 | 0.000 -100.00 % | 28.008 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.259 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 |
| Total debt | 774.300 M 0.05 % | 773.900 M 0.05 % | 773.500 M 0.04 % | 773.200 M 0.05 % | 772.800 M 0.00 % | 772.800 M -3.90 % | 804.200 M 0.06 % | 803.700 M -19.13 % | 993.800 M 0.05 % | 993.300 M | 0.000 -100.00 % | 992.300 M 0.06 % | 991.700 M 0.05 % | 991.200 M -43.81 % | 1.764 B -1.64 % | 1.793 B 2.08 % | 1.757 B -1.10 % | 1.776 B 4.66 % | 1.697 B 3.60 % | 1.638 B -6.26 % | 1.748 B 6.40 % | 1.643 B 2.67 % | 1.600 B 0.30 % | 1.595 B 1.35 % | 1.574 B -4.69 % | 1.651 B -0.67 % | 1.662 B -4.05 % | 1.733 B 3.33 % | 1.677 B -9.93 % | 1.862 B 1.04 % | 1.842 B 1.40 % | 1.817 B -10.29 % | 2.025 B 1.62 % | 1.993 B 2.82 % | 1.938 B 44.79 % | 1.339 B 12.53 % | 1.190 B 9.72 % | 1.084 B 2.28 % | 1.060 B 23.20 % | 860.509 M 12.35 % | 765.912 M -1.56 % | 778.080 M 0.12 % | 777.136 M 1.45 % | 765.997 M 77.41 % | 431.769 M 0.20 % | 430.907 M -6.30 % | 459.856 M -5.28 % | 485.478 M -0.22 % | 486.550 M -3.76 % | 505.568 M 0.12 % | 504.972 M 0.03 % | 504.836 M -4.65 % | 529.450 M 0.78 % | 525.331 M -3.69 % | 545.457 M 2.01 % | 534.707 M -3.82 % | 555.964 M -4.15 % | 580.015 M -3.47 % | 600.867 M -3.20 % | 620.749 M -0.27 % | 622.425 M 3 065.62 % | 19.662 M | 0.000 -100.00 % | 1.350 M | 0.000 -100.00 % | 5.330 M | 0.000 -100.00 % | 111.453 M 4.31 % | 106.848 M 2.62 % | 104.121 M 2.60 % | 101.480 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 42.414 K 0.00 % | 42.414 K 3.40 % | 41.018 K 9.94 % | 37.308 K | 0.000 | 0.000 -100.00 % | 3.293 M -19.54 % | 4.093 M -18.33 % | 5.012 M -16.39 % | 5.994 M 130.24 % | 2.603 M -19.51 % | 3.234 M 38.80 % | 2.330 M 248.68 % | 668.271 K -3.11 % | 689.703 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | -48.000 M 45.89 % | -88.700 M -19.70 % | -74.100 M -1 412.24 % | -4.900 M 78.13 % | -22.400 M 20.85 % | -28.300 M -5 560.00 % | -500.000 K 97.09 % | -17.200 M -164.62 % | -6.500 M -124.14 % | -2.900 M | 0.000 100.00 % | -58.500 M -167.12 % | -21.900 M 14.79 % | -25.700 M -38.17 % | -18.600 M -5.08 % | -17.700 M -4.73 % | -16.900 M -344.74 % | -3.800 M 35.59 % | -5.900 M -149.17 % | 12.000 M -49.58 % | 23.800 M -26.77 % | 32.500 M 90.06 % | 17.100 M -50.58 % | 34.600 M 188.33 % | 12.000 M -55.06 % | 26.700 M 23.61 % | 21.600 M 4.35 % | 20.700 M 11.29 % | 18.600 M 322.73 % | 4.400 M -27.87 % | 6.100 M 1 120.00 % | 500.000 K 117.06 % | -2.930 M -312.17 % | 1.381 M -86.28 % | 10.062 M 174.17 % | -13.566 M 67.10 % | -41.236 M -27.56 % | -32.326 M 28.46 % | -45.189 M -1 752.85 % | 2.734 M -62.35 % | 7.261 M 106.69 % | 3.513 M 128.53 % | -12.314 M -437.65 % | 3.647 M 169.07 % | -5.280 M 94.10 % | -89.463 M -3 395.14 % | 2.715 M -92.08 % | 34.300 M -31.02 % | 49.727 M 21.64 % | 40.879 M 114.21 % | 19.084 M -8.93 % | 20.955 M -21.38 % | 26.652 M 3 390.37 % | -810.000 K 91.80 % | -9.874 M 69.39 % | -32.256 M 20.65 % | -40.651 M -142.45 % | 95.757 M -15.26 % | 112.996 M -56.42 % | 259.302 M 252.62 % | 73.536 M -5.62 % | 77.916 M -1.77 % | 79.316 M 7.52 % | 73.768 M 19.79 % | 61.579 M -15.69 % | 73.036 M -0.92 % | 73.713 M 1 516.16 % | 4.561 M 22.07 % | 3.736 M -55.60 % | 8.416 M -46.56 % | 15.748 M 25.69 % | 12.529 M 19.07 % | 10.522 M 2.89 % | 10.227 M 9.33 % | 9.354 M 2.01 % | 9.170 M -75.82 % | 37.923 M 1 426.81 % | 2.484 M 1.00 % | 2.459 M 2.87 % | 2.390 M -0.27 % | 2.397 M 8.10 % | 2.217 M -3.73 % | 2.303 M 0.87 % | 2.284 M -4.37 % | 2.388 M 78.55 % | 1.337 M -25.34 % | 1.791 M -2.28 % | 1.833 M 1.59 % | 1.804 M 0.62 % | 1.793 M 10.10 % | 1.629 M -18.97 % | 2.010 M -17.90 % | 2.448 M -0.08 % | 2.450 M -18.32 % | 3.000 M -36.35 % | 4.713 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -4.394 B -35.90 % | -3.233 B -0.28 % | -3.224 B 1.32 % | -3.268 B 0.88 % | -3.297 B 1.92 % | -3.361 B -0.06 % | -3.359 B -2.10 % | -3.290 B 0.87 % | -3.319 B 2.30 % | -3.397 B | 0.000 100.00 % | -3.421 B 0.96 % | -3.454 B 0.14 % | -3.459 B 5.25 % | -3.651 B 0.25 % | -3.660 B -0.25 % | -3.651 B -1.85 % | -3.584 B -2.44 % | -3.499 B 0.38 % | -3.512 B -5.02 % | -3.344 B -6.43 % | -3.142 B 1.22 % | -3.181 B -1.26 % | -3.141 B -0.35 % | -3.130 B -13.50 % | -2.758 B -0.61 % | -2.741 B 1.09 % | -2.771 B 1.12 % | -2.803 B -196.21 % | -946.200 M -15.62 % | -818.400 M -2.79 % | -796.200 M -26.33 % | -630.252 M -127.85 % | -276.614 M -135.72 % | 774.317 M -3.56 % | 802.906 M -6.69 % | 860.507 M -42.38 % | 1.493 B -0.42 % | 1.500 B -3.64 % | 1.556 B 3.54 % | 1.503 B 8.67 % | 1.383 B 0.87 % | 1.371 B 0.07 % | 1.370 B 10.43 % | 1.241 B 4.41 % | 1.188 B 7.42 % | 1.106 B 18.47 % | 933.849 M -4.34 % | 976.218 M 15.51 % | 845.127 M 14.29 % | 739.486 M 12.07 % | 659.838 M 12.29 % | 587.643 M 5.15 % | 558.856 M 10.60 % | 505.311 M 0.47 % | 502.963 M 18.57 % | 424.182 M 59.08 % | 266.652 M 93.94 % | 137.493 M 18.23 % | 116.297 M 93.96 % | 59.960 M 208.75 % | 19.420 M 368.86 % | -7.223 M 87.15 % | -56.192 M 30.05 % | -80.334 M -0.23 % | -80.151 M -23.15 % | -65.084 M -567.19 % | -9.755 M -153.49 % | -3.848 M -1.94 % | -3.775 M 46.23 % | -7.021 M -1 365.05 % | 555.000 K 202.59 % | -541.000 K 1.12 % | -547.127 K 78.29 % | -2.520 M 20.22 % | -3.159 M 40.08 % | -5.272 M -34.82 % | -3.910 M -12.02 % | -3.491 M -154.46 % | -1.372 M 97.42 % | -53.262 M -1.17 % | -52.645 M -22.09 % | -43.118 M -1.38 % | -42.530 M 2.20 % | -43.488 M -60.95 % | -27.020 M 29.45 % | -38.299 M 0.58 % | -38.522 M -1.13 % | -38.091 M -0.97 % | -37.727 M -0.53 % | -37.530 M -1.47 % | -36.985 M -2.42 % | -36.113 M -2.51 % | -35.229 M -147.80 % | -14.217 M -17.48 % | -12.102 M -13.01 % | -10.709 M -7.09 % | -10.000 M -40.92 % | -7.096 M -10.69 % | -6.411 M -19.29 % | -5.374 M |
| Common stock | 7.695 B 0.00 % | 7.695 B 0.00 % | 7.695 B 0.00 % | 7.694 B 0.06 % | 7.690 B -0.18 % | 7.704 B -0.18 % | 7.718 B 0.05 % | 7.714 B 0.86 % | 7.649 B 0.00 % | 7.649 B | 0.000 -100.00 % | 7.644 B 0.05 % | 7.640 B 0.00 % | 7.640 B 0.00 % | 7.640 B 0.00 % | 7.639 B 0.04 % | 7.636 B 0.00 % | 7.636 B 0.01 % | 7.635 B 0.01 % | 7.635 B 0.01 % | 7.634 B 0.00 % | 7.633 B 0.01 % | 7.633 B 0.01 % | 7.632 B 0.01 % | 7.631 B 0.02 % | 7.629 B 0.01 % | 7.629 B 0.04 % | 7.626 B 0.01 % | 7.625 B 0.05 % | 7.622 B 0.02 % | 7.620 B 0.38 % | 7.592 B 3.32 % | 7.347 B 0.09 % | 7.341 B 0.01 % | 7.340 B 16.11 % | 6.321 B 0.02 % | 6.320 B 0.10 % | 6.314 B 0.01 % | 6.313 B 0.10 % | 6.307 B 0.04 % | 6.305 B 0.16 % | 6.295 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.161 B | 0.000 | 0.000 -100.00 % | 6.061 B 0.06 % | 6.057 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.503 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.662 B | 0.000 | 0.000 | 0.000 -100.00 % | 310.409 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 -100.00 % | 34.832 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 |
| Total equity | 3.693 B -29.15 % | 5.213 B -0.33 % | 5.230 B -0.45 % | 5.254 B 0.97 % | 5.203 B 1.48 % | 5.127 B -0.69 % | 5.163 B -1.78 % | 5.256 B 1.63 % | 5.172 B 20.15 % | 4.305 B 1.31 % | 4.249 B 0.74 % | 4.218 B -0.05 % | 4.220 B 0.23 % | 4.210 B 4.61 % | 4.025 B 0.23 % | 4.015 B -0.21 % | 4.024 B -1.44 % | 4.083 B -1.98 % | 4.165 B 1.16 % | 4.118 B -7.42 % | 4.447 B -4.60 % | 4.662 B 1.12 % | 4.610 B 0.01 % | 4.610 B 0.64 % | 4.580 B -7.04 % | 4.927 B -0.19 % | 4.936 B 0.72 % | 4.901 B 0.74 % | 4.865 B -27.38 % | 6.698 B -1.88 % | 6.826 B 0.17 % | 6.815 B 1.21 % | 6.733 B -4.96 % | 7.084 B -13.00 % | 8.143 B 14.21 % | 7.129 B -0.40 % | 7.158 B -8.49 % | 7.822 B 0.09 % | 7.815 B -1.24 % | 7.913 B 0.65 % | 7.862 B 1.73 % | 7.728 B 1.39 % | 7.622 B -0.13 % | 7.632 B 1.88 % | 7.492 B 1.87 % | 7.354 B -0.12 % | 7.363 B 2.07 % | 7.214 B -1.05 % | 7.291 B 2.00 % | 7.148 B 1.86 % | 7.018 B 1.15 % | 6.938 B 2.10 % | 6.796 B 0.87 % | 6.737 B 0.97 % | 6.672 B 0.41 % | 6.645 B 1.34 % | 6.557 B 4.25 % | 6.290 B 1.87 % | 6.174 B 1.93 % | 6.057 B 1.74 % | 5.954 B 220.33 % | 1.859 B 1.55 % | 1.830 B 3.87 % | 1.762 B 2.65 % | 1.717 B 47.70 % | 1.162 B -0.81 % | 1.172 B 239.35 % | 345.265 M 9.62 % | 314.973 M 49.90 % | 210.124 M 32.98 % | 158.014 M -1.69 % | 160.725 M 88.13 % | 85.431 M 1.57 % | 84.109 M 3.51 % | 81.261 M 34.40 % | 60.460 M 4.36 % | 57.935 M 1 616.70 % | 3.375 M -10.48 % | 3.770 M -4.25 % | 3.937 M -5.72 % | 4.176 M -2.52 % | 4.284 M -68.78 % | 13.722 M -4.36 % | 14.347 M -1.15 % | 14.513 M 58.62 % | 9.150 M -44.85 % | 16.591 M -0.93 % | 16.747 M -2.49 % | 17.175 M -1.96 % | 17.518 M 7.56 % | 16.288 M -1.18 % | 16.482 M -4.96 % | 17.342 M -3.36 % | 17.946 M -53.75 % | 38.803 M 1.87 % | 38.089 M 9.87 % | 34.667 M -1.74 % | 35.282 M -7.69 % | 38.221 M -1.74 % | 38.896 M -2.62 % | 39.942 M |
| Other non current liabilities | 630.400 M 3.38 % | 609.800 M 0.71 % | 605.500 M -3.17 % | 625.300 M 412.96 % | 121.900 M -6.73 % | 130.700 M -4.88 % | 137.400 M 30.61 % | 105.200 M -4.10 % | 109.700 M 7.55 % | 102.000 M | 0.000 -100.00 % | 87.400 M -10.82 % | 98.000 M -8.75 % | 107.400 M -0.65 % | 108.100 M 0.19 % | 107.900 M 41.97 % | 76.000 M -0.26 % | 76.200 M -10.46 % | 85.100 M 1.79 % | 83.600 M -2.45 % | 85.700 M 3.13 % | 83.100 M 11.10 % | 74.800 M -1.06 % | 75.600 M -1.69 % | 76.900 M -3.88 % | 80.000 M 10.19 % | 72.600 M 13.97 % | 63.700 M 5.12 % | 60.600 M 2.19 % | 59.300 M -9.33 % | 65.400 M 2.83 % | 63.600 M 16.30 % | 54.684 M -18.38 % | 66.997 M -10.64 % | 74.978 M -9.03 % | 82.423 M -12.17 % | 93.839 M -8.74 % | 102.821 M -5.58 % | 108.899 M -3.20 % | 112.496 M 3.08 % | 109.133 M -60.72 % | 277.834 M 4.09 % | 266.915 M -18.47 % | 327.387 M 63.65 % | 200.050 M 4.55 % | 191.336 M -5.25 % | 201.933 M -29.38 % | 285.955 M 93.96 % | 147.432 M -49.07 % | 289.462 M 3.91 % | 278.566 M 78.47 % | 156.086 M 12.79 % | 138.389 M -42.55 % | 240.906 M 74.66 % | 137.927 M -8.06 % | 150.015 M -35.69 % | 233.278 M 2.43 % | 227.733 M -27.54 % | 314.306 M 3.35 % | 304.124 M | 0.000 -100.00 % | 86.255 M 109.84 % | 41.105 M 8.03 % | 38.049 M -35.54 % | 59.029 M 147.74 % | 23.827 M -1.51 % | 24.193 M 111.20 % | 11.455 M 20.43 % | 9.512 M 61.93 % | 5.874 M 5.34 % | 5.576 M 13.54 % | 4.911 M -2.07 % | 5.015 M 8.37 % | 4.628 M -6.38 % | 4.943 M -14.63 % | 5.790 M 0.00 % | 5.790 M | 0.000 | 0.000 -100.00 % | 1.370 M 10.41 % | 1.241 M 12.33 % | 1.104 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -137.941 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 774.300 M 0.05 % | 773.900 M 0.05 % | 773.500 M 0.04 % | 773.200 M 0.05 % | 772.800 M 0.00 % | 772.800 M -3.90 % | 804.200 M 0.06 % | 803.700 M -19.13 % | 993.800 M 0.05 % | 993.300 M | 0.000 -100.00 % | 992.300 M 0.06 % | 991.700 M 0.05 % | 991.200 M -43.81 % | 1.764 B -1.64 % | 1.793 B 2.08 % | 1.757 B -1.10 % | 1.776 B 4.66 % | 1.697 B 3.60 % | 1.638 B -6.26 % | 1.748 B 6.40 % | 1.643 B 2.67 % | 1.600 B 0.30 % | 1.595 B 1.35 % | 1.574 B -4.69 % | 1.651 B -0.67 % | 1.662 B -4.05 % | 1.733 B 3.33 % | 1.677 B -9.93 % | 1.862 B 1.04 % | 1.842 B 1.40 % | 1.817 B -10.29 % | 2.025 B 1.62 % | 1.993 B 2.82 % | 1.938 B 44.79 % | 1.339 B 12.53 % | 1.190 B 9.72 % | 1.084 B 2.28 % | 1.060 B 23.20 % | 860.509 M 12.35 % | 765.912 M 0.03 % | 765.683 M 0.03 % | 765.464 M -0.07 % | 765.997 M 77.41 % | 431.769 M 0.20 % | 430.907 M -6.30 % | 459.856 M -5.28 % | 485.478 M -0.22 % | 486.550 M -3.76 % | 505.568 M 0.12 % | 504.972 M 0.03 % | 504.836 M -4.65 % | 529.450 M 19.89 % | 441.609 M -4.35 % | 461.673 M 2.36 % | 451.012 M -4.49 % | 472.215 M -4.89 % | 496.472 M -4.04 % | 517.360 M -3.77 % | 537.625 M -0.29 % | 539.180 M 2 690.64 % | 19.321 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 111.453 M 4.31 % | 106.848 M 2.62 % | 104.121 M 2.60 % | 101.480 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 956.144 K 18.08 % | 809.731 K -41.30 % | 1.380 M | 0.000 -100.00 % | 3.234 M 38.80 % | 2.330 M 248.68 % | 668.271 K -3.11 % | 689.703 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 2.273 B -17.12 % | 2.742 B 0.45 % | 2.730 B -0.33 % | 2.739 B 0.18 % | 2.734 B -1.21 % | 2.767 B -1.61 % | 2.812 B 6.97 % | 2.629 B -6.39 % | 2.809 B 12.71 % | 2.492 B | 0.000 -100.00 % | 2.472 B -0.70 % | 2.489 B -0.20 % | 2.494 B -23.74 % | 3.270 B -7.80 % | 3.547 B 1.55 % | 3.493 B 0.55 % | 3.473 B 0.59 % | 3.453 B 0.69 % | 3.429 B -3.00 % | 3.535 B -3.91 % | 3.679 B -0.92 % | 3.714 B 0.15 % | 3.708 B -1.03 % | 3.747 B -9.15 % | 4.124 B 0.61 % | 4.099 B -1.91 % | 4.179 B 1.63 % | 4.111 B -16.60 % | 4.930 B 1.70 % | 4.847 B -1.59 % | 4.926 B -3.00 % | 5.078 B 0.40 % | 5.057 B 8.11 % | 4.678 B 25.85 % | 3.717 B 2.82 % | 3.615 B 0.71 % | 3.590 B -0.10 % | 3.593 B 7.54 % | 3.341 B 2.20 % | 3.269 B 0.65 % | 3.248 B 3.09 % | 3.151 B 1.07 % | 3.117 B 11.98 % | 2.784 B -0.40 % | 2.795 B -1.41 % | 2.835 B -0.68 % | 2.854 B 9.38 % | 2.610 B 0.31 % | 2.602 B 3.48 % | 2.514 B -1.43 % | 2.551 B -1.50 % | 2.589 B 5.88 % | 2.446 B 3.26 % | 2.368 B 0.89 % | 2.347 B -2.99 % | 2.420 B -7.54 % | 2.617 B -27.08 % | 3.589 B 2.56 % | 3.499 B 0.86 % | 3.470 B 608.69 % | 489.585 M 13.78 % | 430.303 M 11.93 % | 384.455 M -0.76 % | 387.400 M 113.40 % | 181.535 M -2.60 % | 186.389 M 38.66 % | 134.426 M 10.16 % | 122.031 M 2.93 % | 118.557 M 4.38 % | 113.586 M 1 172.81 % | 8.924 M 9.56 % | 8.145 M 12.51 % | 7.240 M -5.45 % | 7.657 M 5.03 % | 7.290 M -5.28 % | 7.697 M 413.01 % | 1.500 M 0.00 % | 1.500 M -19.01 % | 1.853 M 7.49 % | 1.723 M 8.58 % | 1.587 M 1.14 % | 1.569 M 10.29 % | 1.423 M 3.15 % | 1.380 M 560.50 % | 208.864 K -93.54 % | 3.234 M 38.80 % | 2.330 M 248.68 % | 668.271 K 21.12 % | 551.762 K | 0.000 -100.00 % | 134.003 K | 0.000 -100.00 % | 331.104 K 407.71 % | 65.215 K | 0.000 | 0.000 | 0.000 100.00 % | -140.519 K | 0.000 | 0.000 |
| Other current liabilities | 263.000 M 91.27 % | 137.500 M -1.86 % | 140.100 M 14.46 % | 122.400 M -47.98 % | 235.300 M 68.07 % | 140.000 M -58.78 % | 339.600 M -1.62 % | 345.200 M 42.29 % | 242.600 M 3.32 % | 234.800 M | 0.000 -100.00 % | 348.000 M 47.33 % | 236.200 M 35.13 % | 174.800 M -66.62 % | 523.600 M 110.70 % | 248.500 M 2.43 % | 242.600 M -7.48 % | 262.200 M -17.86 % | 319.200 M -37.30 % | 509.100 M 17.71 % | 432.500 M 71.56 % | 252.100 M 13.56 % | 222.000 M 5.87 % | 209.700 M -13.20 % | 241.600 M 22.76 % | 196.800 M 4.29 % | 188.700 M -6.72 % | 202.300 M -35.14 % | 311.900 M 93.97 % | 160.800 M -15.59 % | 190.500 M -36.01 % | 297.700 M -28.05 % | 413.745 M 132.03 % | 178.313 M -3.17 % | 184.154 M -3.92 % | 191.660 M -29.80 % | 273.038 M 223.57 % | 84.383 M 4.70 % | 80.595 M -11.86 % | 91.437 M -64.87 % | 260.258 M 1 337.57 % | 18.104 M 510.18 % | 2.967 M -44.89 % | 5.384 M -96.85 % | 170.803 M 1 911.34 % | 8.492 M -17.81 % | 10.332 M 2.16 % | 10.114 M -92.33 % | 131.864 M 7.28 % | 122.914 M 24.69 % | 98.578 M -18.80 % | 121.403 M -3.58 % | 125.916 M 470.12 % | 22.086 M 295.90 % | -11.274 M -121.30 % | 52.931 M -1.18 % | 53.565 M -31.04 % | 77.677 M -49.15 % | 152.766 M -8.32 % | 166.626 M 220.14 % | -138.688 M -252.69 % | 90.828 M -7.82 % | 98.535 M 53.53 % | 64.181 M 89.82 % | 33.812 M -28.07 % | 47.005 M 27.99 % | 36.725 M 48.25 % | 24.772 M 133.01 % | 10.631 M 880.00 % | -1.363 M | 0.000 | 0.000 -100.00 % | 1.177 M 138.36 % | 493.789 K | 0.000 | 0.000 | 0.000 -100.00 % | 688.523 K 14.12 % | 603.311 K 92.46 % | 313.475 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 164.478 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 203.597 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 108.555 M -15.04 % | 127.773 M 82.11 % | 70.164 M -3.79 % | 72.928 M 11.91 % | 65.167 M 5.34 % | 61.862 M 25.40 % | 49.331 M | 0.000 -100.00 % | 21.689 M | 0.000 -100.00 % | 11.313 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 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.397 M 6.21 % | 11.672 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 83.722 M -0.07 % | 83.784 M 0.11 % | 83.695 M -0.06 % | 83.749 M 0.25 % | 83.543 M 0.04 % | 83.507 M 0.46 % | 83.124 M -0.15 % | 83.245 M 24 312.10 % | 341.000 K | 0.000 -100.00 % | 1.350 M | 0.000 -100.00 % | 5.330 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 42.414 K 0.00 % | 42.414 K 3.40 % | 41.018 K 9.94 % | 37.308 K | 0.000 | 0.000 -100.00 % | 3.293 M 4.98 % | 3.137 M -25.35 % | 4.202 M -8.94 % | 4.614 M 77.25 % | 2.603 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 |
| Total current liabilities | 485.500 M 11.58 % | 435.100 M -1.72 % | 442.700 M 8.24 % | 409.000 M -8.25 % | 445.800 M 8.57 % | 410.600 M -29.60 % | 583.200 M -5.14 % | 614.800 M 39.16 % | 441.800 M -12.24 % | 503.400 M | 0.000 -100.00 % | 573.200 M 40.35 % | 408.400 M 5.42 % | 387.400 M -48.42 % | 751.000 M 50.41 % | 499.300 M 0.58 % | 496.400 M -13.47 % | 573.700 M -6.17 % | 611.400 M -23.14 % | 795.500 M 1.90 % | 780.700 M 19.68 % | 652.300 M 19.67 % | 545.100 M 2.29 % | 532.900 M 12.17 % | 475.100 M -7.53 % | 513.800 M 3.17 % | 498.000 M -1.33 % | 504.700 M -6.90 % | 542.100 M 1.48 % | 534.200 M -3.01 % | 550.800 M -17.21 % | 665.300 M -8.63 % | 728.108 M 13.23 % | 643.054 M -1.51 % | 652.931 M 23.48 % | 528.761 M -17.04 % | 637.370 M 3.67 % | 614.790 M 11.16 % | 553.058 M 0.03 % | 552.914 M -17.35 % | 669.019 M 28.81 % | 519.403 M 24.50 % | 417.191 M -14.60 % | 488.498 M -1.24 % | 494.631 M 22.68 % | 403.191 M 3.15 % | 390.871 M 11.17 % | 351.604 M -11.83 % | 398.800 M 33.93 % | 297.768 M 0.40 % | 296.592 M 8.59 % | 273.134 M -15.25 % | 322.282 M -12.43 % | 368.009 M -3.50 % | 381.375 M 15.08 % | 331.405 M -8.15 % | 360.795 M 14.18 % | 315.975 M -18.61 % | 388.242 M 4.21 % | 372.553 M -21.18 % | 472.635 M 179.98 % | 168.811 M 15.18 % | 146.569 M 21.65 % | 120.486 M 56.07 % | 77.201 M -14.39 % | 90.178 M 0.18 % | 90.018 M 79.09 % | 50.263 M 59.87 % | 31.440 M 90.26 % | 16.525 M -7.33 % | 17.833 M 116.08 % | 8.253 M 8.31 % | 7.620 M 51.97 % | 5.014 M -0.31 % | 5.030 M -0.57 % | 5.059 M 100.48 % | 2.523 M 104.70 % | 1.233 M -8.72 % | 1.350 M 54.34 % | 874.993 K -9.61 % | 968.036 K -77.33 % | 4.271 M -20.22 % | 5.353 M 10.31 % | 4.853 M -28.13 % | 6.753 M 82.88 % | 3.692 M 373.37 % | 780.020 K -2.62 % | 801.038 K 19.87 % | 668.271 K -25.47 % | 896.614 K 46.80 % | 610.791 K 127.90 % | 268.007 K -43.70 % | 476.061 K 43.78 % | 331.104 K -53.84 % | 717.360 K 40.78 % | 509.554 K -17.53 % | 617.835 K -2.52 % | 633.803 K -43.62 % | 1.124 M -13.30 % | 1.297 M -18.85 % | 1.598 M |
| Total liabilities | 2.758 B -13.19 % | 3.177 B 0.15 % | 3.172 B 0.78 % | 3.148 B -1.00 % | 3.180 B 0.06 % | 3.178 B -6.42 % | 3.396 B 4.68 % | 3.244 B -0.20 % | 3.251 B 8.52 % | 2.995 B | 0.000 -100.00 % | 3.045 B 5.09 % | 2.897 B 0.56 % | 2.881 B -28.35 % | 4.021 B -0.62 % | 4.046 B 1.43 % | 3.989 B -1.44 % | 4.047 B -0.43 % | 4.064 B -3.80 % | 4.225 B -2.11 % | 4.316 B -0.36 % | 4.332 B 1.71 % | 4.259 B 0.42 % | 4.241 B 0.45 % | 4.222 B -8.97 % | 4.638 B 0.89 % | 4.597 B -1.85 % | 4.683 B 0.64 % | 4.654 B -14.84 % | 5.464 B 1.22 % | 5.398 B -3.45 % | 5.591 B -3.70 % | 5.806 B 1.85 % | 5.701 B 6.93 % | 5.331 B 25.55 % | 4.246 B -0.16 % | 4.253 B 1.15 % | 4.204 B 1.40 % | 4.146 B 6.48 % | 3.894 B -1.13 % | 3.938 B 4.53 % | 3.767 B 5.59 % | 3.568 B -1.05 % | 3.606 B 9.99 % | 3.278 B 2.51 % | 3.198 B -0.86 % | 3.226 B 0.62 % | 3.206 B 6.57 % | 3.008 B 3.76 % | 2.899 B 3.15 % | 2.811 B -0.46 % | 2.824 B -3.02 % | 2.912 B 3.49 % | 2.814 B 2.33 % | 2.750 B 2.65 % | 2.679 B -3.66 % | 2.780 B -5.20 % | 2.933 B -26.26 % | 3.977 B 2.72 % | 3.872 B -1.78 % | 3.942 B 498.77 % | 658.396 M 14.13 % | 576.872 M 14.25 % | 504.941 M 8.68 % | 464.601 M 70.99 % | 271.713 M -1.70 % | 276.407 M 49.66 % | 184.689 M 20.34 % | 153.471 M 13.61 % | 135.082 M 2.79 % | 131.419 M 665.09 % | 17.177 M 8.96 % | 15.765 M 28.65 % | 12.254 M -3.41 % | 12.687 M 2.74 % | 12.349 M 20.83 % | 10.220 M 273.95 % | 2.733 M -4.13 % | 2.851 M 4.52 % | 2.728 M 1.34 % | 2.692 M -54.05 % | 5.858 M -15.38 % | 6.923 M 10.31 % | 6.276 M -22.83 % | 8.132 M 108.45 % | 3.901 M -2.82 % | 4.014 M 28.21 % | 3.131 M 134.27 % | 1.337 M -7.72 % | 1.448 M 137.13 % | 610.791 K 51.93 % | 402.010 K -15.55 % | 476.061 K -28.11 % | 662.208 K -15.38 % | 782.575 K 53.58 % | 509.554 K -17.53 % | 617.835 K -2.52 % | 633.803 K -35.56 % | 983.630 K -24.13 % | 1.297 M -18.85 % | 1.598 M |
| Other non current assets | 189.700 M 0.21 % | 189.300 M -5.68 % | 200.700 M -1.28 % | 203.300 M 0.15 % | 203.000 M -1.88 % | 206.900 M 1.97 % | 202.900 M 1.86 % | 199.200 M -1.68 % | 202.600 M 19.11 % | 170.100 M | 0.000 -100.00 % | 167.200 M 8.43 % | 154.200 M 8.13 % | 142.600 M -2.19 % | 145.800 M -43.36 % | 257.400 M 10.00 % | 234.000 M 8.33 % | 216.000 M 1.27 % | 213.300 M 166.96 % | 79.900 M -12.00 % | 90.800 M 63.90 % | 55.400 M -3.99 % | 57.700 M -9.98 % | 64.100 M 31.35 % | 48.800 M -22.66 % | 63.100 M 7.50 % | 58.700 M 2.26 % | 57.400 M 4.36 % | 55.000 M 29.72 % | 42.400 M -16.21 % | 50.600 M 1.40 % | 49.900 M -21.92 % | 63.909 M -11.58 % | 72.277 M -8.09 % | 78.638 M -7.79 % | 85.285 M -21.03 % | 107.995 M -19.71 % | 134.510 M 4.88 % | 128.255 M -14.36 % | 149.763 M 23.09 % | 121.667 M 868.07 % | 12.568 M -38.21 % | 20.341 M -4.76 % | 21.357 M -85.30 % | 145.272 M -7.23 % | 156.597 M -20.55 % | 197.095 M 2.07 % | 193.106 M -17.90 % | 235.196 M -4.48 % | 246.217 M 8.98 % | 225.931 M -23.50 % | 295.330 M -2.03 % | 301.460 M -12.31 % | 343.768 M 195.56 % | 116.309 M -52.22 % | 243.409 M 171.58 % | 89.628 M -19.93 % | 111.932 M -20.28 % | 140.406 M 9.75 % | 127.928 M 60.85 % | 79.533 M -4.50 % | 83.283 M 12.47 % | 74.047 M 17.98 % | 62.761 M 190.07 % | -69.679 M -226.79 % | 54.955 M 114.36 % | 25.637 M -50.62 % | 51.918 M 134.24 % | -151.632 M -458.65 % | 42.279 M -62.01 % | 111.297 M 1 640.65 % | 6.394 M 424.10 % | 1.220 M 62.90 % | 748.936 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 775.175 K 0.09 % | 774.454 K -1.32 % | 784.848 K -34.70 % | 1.202 M -24.92 % | 1.601 M -3.28 % | 1.655 M 66.20 % | 995.875 K -26.15 % | 1.348 M 1.13 % | 1.333 M -9.31 % | 1.470 M 6.58 % | 1.379 M 19.56 % | 1.154 M 1.29 % | 1.139 M 4.68 % | 1.088 M -13.52 % | 1.258 M -22.83 % | 1.630 M -45.54 % | 2.994 M 1.41 % | 2.952 M 2.24 % | 2.887 M 2.74 % | 2.810 M 0.04 % | 2.809 M 1.80 % | 2.760 M |
| Long term investments | 57.800 M 9.26 % | 52.900 M -18.11 % | 64.600 M -29.09 % | 91.100 M 12.47 % | 81.000 M 26.76 % | 63.900 M -18.60 % | 78.500 M 1.42 % | 77.400 M -37.07 % | 123.000 M -18.22 % | 150.400 M | 0.000 -100.00 % | 135.900 M 0.30 % | 135.500 M -0.29 % | 135.900 M -14.26 % | 158.500 M -3.18 % | 163.700 M -0.73 % | 164.900 M 1.41 % | 162.600 M -0.91 % | 164.100 M 832.39 % | 17.600 M -32.57 % | 26.100 M 25.48 % | 20.800 M -12.24 % | 23.700 M -5.58 % | 25.100 M -31.23 % | 36.500 M -12.26 % | 41.600 M -33.44 % | 62.500 M -29.30 % | 88.400 M 223.81 % | 27.300 M -55.75 % | 61.700 M -28.84 % | 86.700 M -14.58 % | 101.500 M -7.60 % | 109.849 M -3.71 % | 114.078 M -21.37 % | 145.073 M 7.68 % | 134.721 M -1.17 % | 136.311 M -36.87 % | 215.938 M -1.08 % | 218.302 M -9.71 % | 241.780 M -5.15 % | 254.915 M -21.62 % | 325.236 M -5.96 % | 345.850 M -12.95 % | 397.310 M 58.64 % | 250.455 M -6.85 % | 268.872 M -11.82 % | 304.902 M -8.73 % | 334.078 M 224.48 % | 102.958 M 3.73 % | 99.257 M 5.31 % | 94.250 M 125.14 % | 41.862 M -25.73 % | 56.366 M 46.97 % | 38.352 M 1 479.57 % | 2.428 M -98.99 % | 240.875 M 1 824.38 % | 12.517 M | 0.000 | 0.000 | 0.000 -100.00 % | 270.736 M | 0.000 | 0.000 | 0.000 -100.00 % | 28.008 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.259 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 |
| Intangible assets | 28.400 M 491.67 % | 4.800 M -4.00 % | 5.000 M 4.17 % | 4.800 M -85.50 % | 33.100 M 934.38 % | 3.200 M -30.43 % | 4.600 M 0.00 % | 4.600 M -87.80 % | 37.700 M 625.00 % | 5.200 M | 0.000 -100.00 % | 2.500 M -92.54 % | 33.500 M 216.04 % | 10.600 M -67.08 % | 32.200 M 6.27 % | 30.300 M -26.28 % | 41.100 M 78.70 % | 23.000 M -18.44 % | 28.200 M 43.88 % | 19.600 M -57.21 % | 45.800 M 28.65 % | 35.600 M 68.72 % | 21.100 M -31.49 % | 30.800 M -15.85 % | 36.600 M 121.82 % | 16.500 M -34.78 % | 25.300 M -8.99 % | 27.800 M -39.43 % | 45.900 M 39.09 % | 33.000 M 68.37 % | 19.600 M -60.88 % | 50.100 M -1.79 % | 51.014 M -34.91 % | 78.374 M -12.85 % | 89.934 M 33.51 % | 67.363 M -15.90 % | 80.101 M -27.09 % | 109.869 M 75.98 % | 62.431 M -36.26 % | 97.952 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.682 M | 0.000 | 0.000 | 0.000 -100.00 % | 16.574 M -2.94 % | 17.076 M -9.23 % | 18.813 M 0.92 % | 18.641 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 358.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 358.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 358.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 358.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 358.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 403.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 175.297 M -23.25 % | 228.399 M 10.99 % | 205.775 M 41.03 % | 145.912 M 165.29 % | 55.000 M -66.42 % | 163.796 M -19.24 % | 202.820 M -8.16 % | 220.837 M 301.52 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M -55.58 % | 123.815 M 125.12 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 564.00 % | 8.283 M -96.42 % | 231.603 M -0.26 % | 232.210 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 |
| Goodwill and intangible assets | 387.100 M -0.28 % | 388.200 M -0.31 % | 389.400 M -0.31 % | 390.600 M -0.31 % | 391.800 M -0.31 % | 393.000 M -0.28 % | 394.100 M -0.30 % | 395.300 M -0.28 % | 396.400 M -0.30 % | 397.600 M | 0.000 -100.00 % | 390.600 M -0.41 % | 392.200 M -0.46 % | 394.000 M -0.76 % | 397.000 M -0.40 % | 398.600 M -0.30 % | 399.800 M -10.36 % | 446.000 M -0.27 % | 447.200 M -0.25 % | 448.300 M -0.27 % | 449.500 M -5.86 % | 477.500 M -0.25 % | 478.700 M -0.23 % | 479.800 M -0.25 % | 481.000 M -0.95 % | 485.600 M -0.27 % | 486.900 M -0.29 % | 488.300 M -0.25 % | 489.500 M 19.80 % | 408.600 M -0.32 % | 409.900 M -3.64 % | 425.400 M 30.72 % | 325.425 M -13.70 % | 377.074 M -0.17 % | 377.731 M 460.74 % | 67.363 M 2.77 % | 65.548 M -43.88 % | 116.790 M 6.97 % | 109.176 M 10.45 % | 98.846 M 0.34 % | 98.514 M 41.05 % | 69.841 M -0.60 % | 70.262 M -0.50 % | 70.615 M -0.09 % | 70.682 M -0.63 % | 71.133 M -0.63 % | 71.584 M -0.64 % | 72.047 M 0.66 % | 71.574 M -0.70 % | 72.076 M -2.35 % | 73.813 M 0.23 % | 73.641 M 33.89 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.001 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M 0.00 % | 55.000 M -76.25 % | 231.603 M -0.26 % | 232.210 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 |
| Property plant equipment net | 4.996 B -26.56 % | 6.803 B 0.47 % | 6.771 B -0.01 % | 6.772 B -0.06 % | 6.775 B -0.03 % | 6.777 B -0.32 % | 6.799 B 0.40 % | 6.772 B 1.30 % | 6.685 B 15.98 % | 5.764 B | 0.000 -100.00 % | 5.845 B -1.81 % | 5.953 B -0.18 % | 5.964 B -0.73 % | 6.008 B -10.24 % | 6.693 B -0.05 % | 6.697 B 0.87 % | 6.639 B -0.57 % | 6.677 B -1.82 % | 6.801 B -6.32 % | 7.260 B -6.05 % | 7.727 B 1.25 % | 7.632 B 0.47 % | 7.596 B 0.39 % | 7.566 B -7.32 % | 8.164 B -1.40 % | 8.280 B 1.01 % | 8.198 B -0.13 % | 8.209 B -24.07 % | 10.811 B -0.51 % | 10.866 B -1.13 % | 10.990 B -1.37 % | 11.143 B -1.33 % | 11.293 B -5.54 % | 11.956 B 16.16 % | 10.293 B 0.31 % | 10.261 B -3.97 % | 10.686 B 1.01 % | 10.579 B 1.76 % | 10.395 B 1.16 % | 10.276 B 3.02 % | 9.975 B 6.19 % | 9.394 B 2.00 % | 9.210 B 1.83 % | 9.044 B 2.33 % | 8.838 B 1.12 % | 8.740 B 1.34 % | 8.625 B -2.32 % | 8.829 B 1.19 % | 8.725 B 1.02 % | 8.637 B 0.36 % | 8.606 B 0.34 % | 8.576 B 1.10 % | 8.483 B -1.99 % | 8.655 B 3.72 % | 8.344 B -2.23 % | 8.534 B 0.81 % | 8.465 B -7.16 % | 9.118 B 0.94 % | 9.033 B 3.75 % | 8.707 B 340.56 % | 1.976 B 2.54 % | 1.927 B 2.76 % | 1.876 B -3.55 % | 1.945 B 97.32 % | 985.549 M 1.59 % | 970.141 M 197.53 % | 326.068 M 10.73 % | 294.484 M 64.21 % | 179.336 M 42.02 % | 126.275 M 38.81 % | 90.969 M 39.36 % | 65.274 M 7.43 % | 60.759 M 14.39 % | 53.115 M 5.94 % | 50.137 M 0.01 % | 50.130 M 773.73 % | 5.737 M 1.69 % | 5.642 M -1.45 % | 5.725 M 0.41 % | 5.702 M -33.60 % | 8.587 M -48.61 % | 16.708 M -1.00 % | 16.876 M -3.72 % | 17.529 M 66.29 % | 10.541 M -40.36 % | 17.675 M 6.09 % | 16.660 M 1.75 % | 16.373 M 1.88 % | 16.070 M 6.66 % | 15.066 M -0.06 % | 15.075 M 0.30 % | 15.030 M 7.06 % | 14.039 M -56.77 % | 32.477 M 6.23 % | 30.573 M 2.85 % | 29.725 M 5.00 % | 28.310 M 0.73 % | 28.104 M 15.78 % | 24.274 M 15.66 % | 20.988 M |
| Total non current assets | 5.755 B -23.56 % | 7.529 B 0.12 % | 7.520 B -0.27 % | 7.540 B -0.10 % | 7.547 B -0.06 % | 7.552 B -0.13 % | 7.562 B 0.30 % | 7.540 B 0.46 % | 7.505 B 14.15 % | 6.575 B -0.70 % | 6.621 B -0.08 % | 6.627 B -1.32 % | 6.716 B -0.15 % | 6.726 B -1.08 % | 6.799 B -10.52 % | 7.599 B 0.20 % | 7.584 B 0.45 % | 7.550 B -0.55 % | 7.591 B 2.08 % | 7.436 B -6.16 % | 7.924 B -5.11 % | 8.351 B 1.09 % | 8.261 B 0.28 % | 8.237 B -0.15 % | 8.249 B -7.26 % | 8.895 B -0.75 % | 8.962 B 0.17 % | 8.947 B 0.88 % | 8.869 B -22.49 % | 11.442 B -0.56 % | 11.507 B -1.55 % | 11.687 B -0.57 % | 11.755 B -2.02 % | 11.997 B -5.50 % | 12.695 B 18.91 % | 10.676 B -0.16 % | 10.692 B -4.85 % | 11.238 B 1.03 % | 11.124 B 1.19 % | 10.993 B 1.07 % | 10.876 B 3.14 % | 10.545 B 5.62 % | 9.983 B 1.23 % | 9.862 B 2.02 % | 9.667 B 1.73 % | 9.503 B -0.13 % | 9.515 B 0.99 % | 9.422 B 0.54 % | 9.371 B 0.93 % | 9.285 B 1.23 % | 9.172 B 0.07 % | 9.165 B 0.45 % | 9.125 B 0.80 % | 9.052 B 1.10 % | 8.953 B 0.79 % | 8.883 B 0.77 % | 8.815 B 0.54 % | 8.768 B -7.66 % | 9.496 B 1.53 % | 9.353 B 1.16 % | 9.245 B 322.40 % | 2.189 B 2.28 % | 2.140 B 4.43 % | 2.049 B 1.06 % | 2.028 B 56.43 % | 1.296 B 3.50 % | 1.252 B 225.50 % | 384.776 M 29.67 % | 296.743 M 32.95 % | 223.193 M -6.65 % | 239.094 M 141.79 % | 98.885 M 48.71 % | 66.494 M 8.11 % | 61.508 M 15.80 % | 53.115 M 5.94 % | 50.137 M 0.01 % | 50.130 M 773.73 % | 5.737 M 1.69 % | 5.642 M -13.20 % | 6.501 M 0.38 % | 6.476 M -30.90 % | 9.372 M -47.67 % | 17.910 M -3.07 % | 18.477 M -3.68 % | 19.184 M 66.28 % | 11.537 M -39.35 % | 19.024 M 5.73 % | 17.993 M 0.84 % | 17.843 M 2.25 % | 17.449 M 7.58 % | 16.220 M 0.03 % | 16.214 M 0.60 % | 16.118 M 5.37 % | 15.297 M -55.15 % | 34.107 M 1.61 % | 33.567 M 2.72 % | 32.677 M 4.74 % | 31.197 M 0.92 % | 30.914 M 14.14 % | 27.083 M 14.05 % | 23.747 M |
| Other current assets | 100.900 M 0.20 % | 100.700 M -15.38 % | 119.000 M -1.16 % | 120.400 M 6.27 % | 113.300 M 9.26 % | 103.700 M -2.54 % | 106.400 M -6.34 % | 113.600 M 18.21 % | 96.100 M -4.85 % | 101.000 M | 0.000 -100.00 % | 171.900 M 76.31 % | 97.500 M -7.58 % | 105.500 M -89.12 % | 969.500 M 748.95 % | 114.200 M -3.22 % | 118.000 M -54.75 % | 260.800 M -22.24 % | 335.400 M -46.25 % | 624.000 M 31.31 % | 475.200 M 288.55 % | 122.300 M 38.82 % | 88.100 M -6.57 % | 94.300 M 6.19 % | 88.800 M 4.47 % | 85.000 M -13.18 % | 97.900 M -11.56 % | 110.700 M -0.18 % | 110.900 M -13.70 % | 128.500 M -15.07 % | 151.300 M 14.97 % | 131.600 M 6.85 % | 123.168 M 6.96 % | 115.157 M 1.59 % | 113.355 M 26.18 % | 89.838 M -37.88 % | 144.626 M -23.49 % | 189.025 M 7.32 % | 176.131 M 33.39 % | 132.038 M -19.75 % | 164.530 M 127.77 % | 72.235 M 21.56 % | 59.424 M -65.63 % | 172.899 M -5.36 % | 182.692 M 16.24 % | 157.163 M -20.17 % | 196.878 M 13.78 % | 173.034 M -18.57 % | 212.495 M 4.97 % | 202.428 M 21.18 % | 167.041 M -13.35 % | 192.781 M -7.58 % | 208.603 M 8.78 % | 191.760 M 32.09 % | 145.175 M -7.70 % | 157.285 M -21.74 % | 200.986 M 55.36 % | 129.366 M 24.48 % | 103.927 M -52.19 % | 217.382 M | 0.000 -100.00 % | 48.839 M 11.65 % | 43.743 M 26.73 % | 34.518 M 42.37 % | 24.245 M 1 792.65 % | 1.281 M -70.33 % | 4.318 M -21.45 % | 5.497 M -2.99 % | 5.667 M 1.61 % | 5.577 M 71.65 % | 3.249 M 52.46 % | 2.131 M -21.60 % | 2.718 M 53.53 % | 1.770 M 74.94 % | 1.012 M 185.79 % | 354.099 K 242.11 % | 103.505 K 341.10 % | 23.465 K -41.25 % | 39.940 K -57.27 % | 93.470 K -10.06 % | 103.929 K -36.59 % | 163.910 K -21.29 % | 208.253 K 23.30 % | 168.902 K -31.31 % | 245.891 K 23.82 % | 198.590 K -55.47 % | 445.947 K 15.04 % | 387.658 K 93.36 % | 200.482 K -3.11 % | 206.911 K 1.63 % | 203.597 K 1.29 % | 201.005 K -26.11 % | 272.035 K -17.84 % | 331.104 K 26.93 % | 260.859 K -48.81 % | 509.554 K 6.04 % | 480.538 K -2.52 % | 492.958 K -12.30 % | 562.074 K -13.30 % | 648.275 K 11.58 % | 580.973 K |
| Short term investments | 16.600 M 13.70 % | 14.600 M -8.18 % | 15.900 M -53.78 % | 34.400 M 27.41 % | 27.000 M -0.37 % | 27.100 M -19.35 % | 33.600 M 65.52 % | 20.300 M 41.96 % | 14.300 M 164.81 % | 5.400 M | 0.000 -100.00 % | 4.800 M -43.53 % | 8.500 M 2.41 % | 8.300 M 15.28 % | 7.200 M 56.52 % | 4.600 M -37.84 % | 7.400 M 89.74 % | 3.900 M -55.68 % | 8.800 M 11.39 % | 7.900 M -40.15 % | 13.200 M -89.26 % | 122.900 M 24.77 % | 98.500 M -10.37 % | 109.900 M 45.56 % | 75.500 M 2.44 % | 73.700 M -27.67 % | 101.900 M -2.02 % | 104.000 M 1.66 % | 102.300 M -8.17 % | 111.400 M -10.95 % | 125.100 M 3.99 % | 120.300 M 7.62 % | 111.779 M 17.18 % | 95.389 M -4.71 % | 100.106 M 24.26 % | 80.559 M 81.06 % | 44.493 M 1 483 000.00 % | 3.000 K -97.25 % | 109.000 K -97.77 % | 4.883 M 8.13 % | 4.516 M -92.15 % | 57.544 M 3.79 % | 55.444 M 412.90 % | 10.810 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 -100.00 % | 4.996 M -88.58 % | 43.746 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 |
| cash and cash equivalents | 366.500 M -32.03 % | 539.200 M -1.08 % | 545.100 M 5.56 % | 516.400 M -1.64 % | 525.000 M 14.08 % | 460.200 M -34.44 % | 702.000 M 3.52 % | 678.100 M 4.13 % | 651.200 M 37.33 % | 474.200 M 46.00 % | 324.800 M 0.50 % | 323.200 M 103.53 % | 158.800 M 58.96 % | 99.900 M 10.75 % | 90.200 M -18.30 % | 110.400 M 12.08 % | 98.500 M -18.39 % | 120.700 M 5.51 % | 114.400 M -11.52 % | 129.300 M -13.16 % | 148.900 M 18.74 % | 125.400 M -5.22 % | 132.300 M 24.93 % | 105.900 M 8.73 % | 97.400 M -60.02 % | 243.600 M 160.81 % | 93.400 M -25.04 % | 124.600 M 3.92 % | 119.900 M -12.99 % | 137.800 M 15.70 % | 119.100 M -1.65 % | 121.100 M -36.61 % | 191.027 M 12.92 % | 169.164 M -3.06 % | 174.498 M -16.81 % | 209.764 M -4.66 % | 220.018 M -5.22 % | 232.125 M -38.89 % | 379.817 M 10.86 % | 342.596 M -2.00 % | 349.594 M -12.69 % | 400.419 M -42.71 % | 698.884 M -19.44 % | 867.577 M 57.62 % | 550.438 M -3.51 % | 570.489 M 9.53 % | 520.863 M 13.13 % | 460.430 M 39.31 % | 330.498 M 18.17 % | 279.691 M 6.66 % | 262.223 M 18.13 % | 221.983 M 30.52 % | 170.070 M 74.43 % | 97.498 M 3.31 % | 94.375 M -2.16 % | 96.461 M -43.30 % | 170.137 M 35.42 % | 125.636 M -47.30 % | 238.377 M 11.43 % | 213.916 M -28.49 % | 299.129 M 346.84 % | 66.944 M -24.74 % | 88.956 M 27.43 % | 69.808 M 0.18 % | 69.679 M -1.49 % | 70.733 M -50.31 % | 142.347 M 47.67 % | 96.394 M -36.43 % | 151.632 M 40.67 % | 107.790 M 182.44 % | 38.164 M -42.36 % | 66.216 M 176.29 % | 23.966 M -13.35 % | 27.658 M -20.07 % | 34.603 M 112.81 % | 16.260 M 10.30 % | 14.742 M 5 485.71 % | 263.931 K -63.46 % | 722.344 K 1 595.76 % | 42.597 K -22.95 % | 55.288 K -74.11 % | 213.576 K -22.51 % | 275.602 K -79.04 % | 1.315 M 15.17 % | 1.142 M 20.31 % | 949.246 K -16.30 % | 1.134 M -23.84 % | 1.489 M 218.34 % | 467.789 K -64.30 % | 1.310 M 175.85 % | 475.059 K 1.29 % | 469.012 K -67.16 % | 1.428 M -52.07 % | 2.980 M -27.47 % | 4.109 M -9.15 % | 4.522 M 112.50 % | 2.128 M -49.64 % | 4.225 M -45.33 % | 7.729 M -36.51 % | 12.173 M -20.93 % | 15.396 M |
| Cash and short term investments | 383.100 M -30.82 % | 553.800 M -1.28 % | 561.000 M 1.85 % | 550.800 M -0.22 % | 552.000 M 13.28 % | 487.300 M -33.75 % | 735.600 M 5.33 % | 698.400 M 4.94 % | 665.500 M 38.76 % | 479.600 M 47.66 % | 324.800 M -0.98 % | 328.000 M 96.05 % | 167.300 M 54.62 % | 108.200 M 11.09 % | 97.400 M -15.30 % | 115.000 M 8.59 % | 105.900 M -15.01 % | 124.600 M 1.14 % | 123.200 M -10.20 % | 137.200 M -15.36 % | 162.100 M -34.72 % | 248.300 M 7.58 % | 230.800 M 6.95 % | 215.800 M 24.81 % | 172.900 M -45.51 % | 317.300 M 62.47 % | 195.300 M -14.57 % | 228.600 M 2.88 % | 222.200 M -10.83 % | 249.200 M 2.05 % | 244.200 M 1.16 % | 241.400 M -20.28 % | 302.806 M 14.46 % | 264.553 M -3.66 % | 274.604 M -5.41 % | 290.323 M 9.76 % | 264.511 M 13.95 % | 232.128 M -38.90 % | 379.926 M 9.34 % | 347.479 M -1.87 % | 354.110 M -22.68 % | 457.963 M -39.29 % | 754.328 M -14.12 % | 878.387 M 59.58 % | 550.438 M -3.51 % | 570.489 M 9.53 % | 520.863 M 13.13 % | 460.430 M 39.31 % | 330.498 M 18.17 % | 279.691 M 6.66 % | 262.223 M 18.13 % | 221.983 M 30.52 % | 170.070 M 74.43 % | 97.498 M 3.31 % | 94.375 M -2.16 % | 96.461 M -43.30 % | 170.137 M 35.42 % | 125.636 M -47.30 % | 238.377 M 8.89 % | 218.912 M -36.15 % | 342.875 M 412.18 % | 66.944 M -24.74 % | 88.956 M 27.43 % | 69.808 M 0.18 % | 69.679 M -1.49 % | 70.733 M -50.31 % | 142.347 M 47.67 % | 96.394 M -36.43 % | 151.632 M 40.67 % | 107.790 M 182.44 % | 38.164 M -42.36 % | 66.216 M 176.29 % | 23.966 M -13.35 % | 27.658 M -20.07 % | 34.603 M 112.81 % | 16.260 M 10.30 % | 14.742 M 5 485.71 % | 263.931 K -63.46 % | 722.344 K 1 595.76 % | 42.597 K -22.95 % | 55.288 K -74.11 % | 213.576 K -22.51 % | 275.602 K -79.04 % | 1.315 M 15.17 % | 1.142 M 20.31 % | 949.246 K -16.30 % | 1.134 M -23.84 % | 1.489 M 218.34 % | 467.789 K -64.30 % | 1.310 M 175.85 % | 475.059 K 1.29 % | 469.012 K -67.16 % | 1.428 M -52.07 % | 2.980 M -27.47 % | 4.109 M -9.15 % | 4.522 M 112.50 % | 2.128 M -49.64 % | 4.225 M -45.33 % | 7.729 M -36.51 % | 12.173 M -20.93 % | 15.396 M |
| Total current assets | 697.000 M -19.09 % | 861.400 M -2.47 % | 883.200 M 2.48 % | 861.800 M 3.15 % | 835.500 M 11.00 % | 752.700 M -24.46 % | 996.400 M 3.73 % | 960.600 M 4.65 % | 917.900 M 26.55 % | 725.300 M 25.55 % | 577.700 M -9.12 % | 635.700 M 58.29 % | 401.600 M 9.82 % | 365.700 M -70.66 % | 1.246 B 169.55 % | 462.400 M 7.74 % | 429.200 M -26.05 % | 580.400 M -9.13 % | 638.700 M -29.53 % | 906.400 M 7.98 % | 839.400 M 30.63 % | 642.600 M 5.66 % | 608.200 M -0.83 % | 613.300 M 11.02 % | 552.400 M -17.45 % | 669.200 M 17.30 % | 570.500 M -10.45 % | 637.100 M -1.83 % | 649.000 M -9.87 % | 720.100 M 0.32 % | 717.800 M -0.04 % | 718.100 M -8.41 % | 784.007 M -0.51 % | 788.022 M 1.14 % | 779.178 M 11.34 % | 699.817 M -2.60 % | 718.463 M -8.86 % | 788.333 M -5.83 % | 837.175 M 2.83 % | 814.160 M -11.90 % | 924.153 M -2.85 % | 951.259 M -21.19 % | 1.207 B -12.28 % | 1.376 B 24.80 % | 1.103 B 5.07 % | 1.049 B -2.30 % | 1.074 B 7.61 % | 998.204 M 7.55 % | 928.173 M 21.67 % | 762.840 M 16.17 % | 656.674 M 10.14 % | 596.196 M 2.33 % | 582.619 M 16.88 % | 498.486 M 6.47 % | 468.179 M 6.39 % | 440.074 M -15.71 % | 522.106 M 14.94 % | 454.234 M -30.70 % | 655.507 M 13.76 % | 576.211 M -11.42 % | 650.503 M 98.18 % | 328.235 M 22.87 % | 267.144 M 22.62 % | 217.859 M 41.97 % | 153.459 M 11.51 % | 137.615 M -29.66 % | 195.631 M 34.75 % | 145.178 M -15.45 % | 171.701 M 40.72 % | 122.013 M 142.38 % | 50.339 M -36.29 % | 79.017 M 127.70 % | 34.702 M -0.44 % | 34.855 M -14.64 % | 40.833 M 80.10 % | 22.673 M 25.78 % | 18.026 M 4 766.53 % | 370.401 K -62.15 % | 978.614 K 495.34 % | 164.380 K -58.02 % | 391.578 K -49.20 % | 770.813 K -71.82 % | 2.735 M 27.44 % | 2.146 M -38.01 % | 3.462 M 128.68 % | 1.514 M -4.25 % | 1.581 M -16.11 % | 1.885 M 182.04 % | 668.271 K -55.96 % | 1.517 M 123.58 % | 678.656 K 1.29 % | 670.017 K -60.59 % | 1.700 M -48.65 % | 3.311 M -39.56 % | 5.478 M 8.87 % | 5.032 M 92.89 % | 2.609 M -44.71 % | 4.718 M -43.09 % | 8.291 M -36.76 % | 13.110 M -26.32 % | 17.792 M |
| Inventory | 209.200 M 3.51 % | 202.100 M 1.97 % | 198.200 M 6.67 % | 185.800 M 11.12 % | 167.200 M 5.49 % | 158.500 M 5.81 % | 149.800 M 4.03 % | 144.000 M -5.33 % | 152.100 M 9.03 % | 139.500 M | 0.000 -100.00 % | 133.300 M -0.07 % | 133.400 M -5.66 % | 141.400 M -4.01 % | 147.300 M -27.40 % | 202.900 M 12.10 % | 181.000 M 5.23 % | 172.000 M 13.23 % | 151.900 M 20.94 % | 125.600 M -23.18 % | 163.500 M -30.84 % | 236.400 M -11.86 % | 268.200 M -1.54 % | 272.400 M 7.20 % | 254.100 M 1.48 % | 250.400 M -0.63 % | 252.000 M -6.67 % | 270.000 M 0.00 % | 270.000 M -12.73 % | 309.400 M 2.21 % | 302.700 M 2.61 % | 295.000 M -3.91 % | 307.019 M -6.95 % | 329.938 M 9.51 % | 301.285 M 23.00 % | 244.939 M 6.86 % | 229.225 M -10.92 % | 257.311 M 17.66 % | 218.687 M -7.61 % | 236.691 M 2.81 % | 230.216 M 19.49 % | 192.662 M 2.73 % | 187.544 M 4.85 % | 178.871 M 9.45 % | 163.421 M 3.46 % | 157.949 M 2.84 % | 153.584 M 6.73 % | 143.903 M 23.58 % | 116.443 M -10.42 % | 129.984 M 4.58 % | 124.290 M 19.81 % | 103.736 M 1.88 % | 101.820 M 0.28 % | 101.534 M -20.51 % | 127.734 M 5.32 % | 121.280 M -2.18 % | 123.988 M -6.92 % | 133.212 M -2.11 % | 136.090 M 15.63 % | 117.692 M 20.55 % | 97.626 M 42.19 % | 68.659 M 10.16 % | 62.325 M 2.11 % | 61.035 M 19.09 % | 51.252 M 47.25 % | 34.807 M 49.44 % | 23.291 M -30.09 % | 33.317 M 377.25 % | 6.981 M -17.73 % | 8.485 M 16.28 % | 7.297 M 7.26 % | 6.803 M 21.83 % | 5.584 M 43.54 % | 3.890 M 1.11 % | 3.848 M -20.42 % | 4.835 M 56.35 % | 3.092 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 330.394 K -45.68 % | 608.291 K -3.75 % | 632.019 K -64.03 % | 1.757 M 392.23 % | 356.944 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 |
| Net receivables | 3.800 M -20.83 % | 4.800 M -4.00 % | 5.000 M 4.17 % | 4.800 M 60.00 % | 3.000 M -6.25 % | 3.200 M -30.43 % | 4.600 M 0.00 % | 4.600 M 9.52 % | 4.200 M -19.23 % | 5.200 M | 0.000 -100.00 % | 2.500 M -26.47 % | 3.400 M -67.92 % | 10.600 M -67.08 % | 32.200 M 6.27 % | 30.300 M 24.69 % | 24.300 M 5.65 % | 23.000 M -18.44 % | 28.200 M 43.88 % | 19.600 M -49.22 % | 38.600 M 8.43 % | 35.600 M 68.72 % | 21.100 M -31.49 % | 30.800 M -15.85 % | 36.600 M 121.82 % | 16.500 M -34.78 % | 25.300 M -8.99 % | 27.800 M -39.43 % | 45.900 M 39.09 % | 33.000 M 68.37 % | 19.600 M -60.88 % | 50.100 M -1.79 % | 51.014 M -34.91 % | 78.374 M -12.85 % | 89.934 M 20.37 % | 74.717 M -6.72 % | 80.101 M -27.09 % | 109.869 M 75.98 % | 62.431 M -36.26 % | 97.952 M -44.12 % | 175.297 M -23.25 % | 228.399 M 10.99 % | 205.775 M 41.03 % | 145.912 M -29.20 % | 206.101 M 25.83 % | 163.796 M -19.24 % | 202.820 M -8.16 % | 220.837 M -17.82 % | 268.737 M 78.28 % | 150.737 M 46.18 % | 103.120 M 32.72 % | 77.696 M -23.92 % | 102.126 M -5.17 % | 107.694 M 6.74 % | 100.895 M 55.11 % | 65.048 M 140.96 % | 26.995 M -59.11 % | 66.020 M -62.72 % | 177.113 M 696.91 % | 22.225 M -82.05 % | 123.815 M -13.89 % | 143.793 M 99.38 % | 72.120 M 37.38 % | 52.498 M 533.79 % | 8.283 M -73.10 % | 30.794 M 19.94 % | 25.675 M 157.52 % | 9.970 M 34.34 % | 7.421 M 4 509.55 % | 161.000 K -90.12 % | 1.629 M -57.87 % | 3.867 M 58.87 % | 2.434 M 58.43 % | 1.536 M 12.13 % | 1.370 M 11.96 % | 1.224 M 1 297.48 % | 87.571 K 5.50 % | 83.005 K -61.63 % | 216.330 K 664.07 % | 28.313 K -87.82 % | 232.361 K 269.22 % | 62.933 K -96.17 % | 1.643 M 5 376.76 % | 29.997 K -90.54 % | 317.095 K 3 378.06 % | 9.117 K 692.09 % | 1.151 K -85.58 % | 7.983 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.109 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 288.122 K -84.13 % | 1.816 M |
| Tax assets | 124.200 M 29.92 % | 95.600 M 1.49 % | 94.200 M 13.09 % | 83.300 M -13.41 % | 96.200 M -13.57 % | 111.300 M 26.91 % | 87.700 M -8.84 % | 96.200 M -1.94 % | 98.100 M 5.94 % | 92.600 M | 0.000 -100.00 % | 87.900 M 8.79 % | 80.800 M -9.72 % | 89.500 M -1.00 % | 90.400 M 5.12 % | 86.000 M -2.82 % | 88.500 M 2.67 % | 86.200 M -3.58 % | 89.400 M -0.22 % | 89.600 M -8.38 % | 97.800 M 39.91 % | 69.900 M 1.60 % | 68.800 M -4.58 % | 72.100 M -38.22 % | 116.700 M -17.06 % | 140.700 M 90.39 % | 73.900 M -35.63 % | 114.800 M 29.57 % | 88.600 M -25.67 % | 119.200 M 27.76 % | 93.300 M -22.51 % | 120.400 M 6.69 % | 112.854 M -19.33 % | 139.888 M 1.74 % | 137.491 M 43.97 % | 95.500 M -21.46 % | 121.599 M 42.90 % | 85.095 M -4.57 % | 89.166 M -16.64 % | 106.967 M -14.32 % | 124.843 M -23.05 % | 162.229 M 5.95 % | 153.120 M -6.24 % | 163.318 M 4.17 % | 156.785 M -6.61 % | 167.890 M -16.42 % | 200.882 M 1.53 % | 197.850 M 49.72 % | 132.145 M -6.93 % | 141.984 M 0.85 % | 140.782 M -5.48 % | 148.937 M 9.95 % | 135.454 M 2.92 % | 131.607 M 5.51 % | 124.737 M | 0.000 -100.00 % | 124.021 M -8.80 % | 135.992 M -25.36 % | 182.190 M 33.20 % | 136.784 M 9.94 % | 124.421 M 67.73 % | 74.181 M -11.26 % | 83.597 M 49.83 % | 55.794 M -19.93 % | 69.679 M 188.31 % | 24.168 M -1.15 % | 24.450 M 260.09 % | 6.790 M -95.52 % | 151.632 M 9 509.15 % | 1.578 M 3.68 % | 1.522 M 0.00 % | 1.522 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 |
| Other assets | -200.000 K | 0.000 | 0.000 | 0.000 100.00 % | -200.000 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 209.100 M -23.43 % | 273.100 M 4.92 % | 260.300 M 5.04 % | 247.800 M 43.15 % | 173.100 M -27.88 % | 240.000 M 8.74 % | 220.700 M -4.58 % | 231.300 M 50.00 % | 154.200 M -30.45 % | 221.700 M | 0.000 -100.00 % | 201.400 M 30.86 % | 153.900 M -24.00 % | 202.500 M -6.73 % | 217.100 M -10.47 % | 242.500 M 9.58 % | 221.300 M -10.62 % | 247.600 M 0.86 % | 245.500 M -8.26 % | 267.600 M 4.37 % | 256.400 M -27.59 % | 354.100 M 13.93 % | 310.800 M -2.20 % | 317.800 M 38.96 % | 228.700 M -27.28 % | 314.500 M 3.97 % | 302.500 M 0.50 % | 301.000 M 48.20 % | 203.100 M -42.27 % | 351.800 M -1.29 % | 356.400 M 0.06 % | 356.200 M 22.95 % | 289.708 M -34.01 % | 438.986 M 1.60 % | 432.060 M 29.96 % | 332.446 M 6.94 % | 310.874 M -36.41 % | 488.877 M 4.86 % | 466.216 M 6.17 % | 439.104 M 43.84 % | 305.271 M -27.77 % | 422.650 M 20.30 % | 351.316 M -4.75 % | 368.831 M 89.83 % | 194.300 M -37.69 % | 311.831 M 8.53 % | 287.335 M -2.58 % | 294.936 M 59.29 % | 185.151 M 60.54 % | 115.327 M -18.99 % | 142.369 M 4.44 % | 136.321 M -11.20 % | 153.522 M 20.28 % | 127.638 M -16.78 % | 153.369 M 23.07 % | 124.615 M -13.28 % | 143.705 M 60.41 % | 89.588 M -0.58 % | 90.107 M 22.64 % | 73.472 M -46.12 % | 136.355 M 143.70 % | 55.953 M 16.49 % | 48.034 M 10.06 % | 43.642 M 10.58 % | 39.466 M 4.29 % | 37.843 M -28.99 % | 53.293 M 109.07 % | 25.491 M 23.71 % | 20.606 M 24.69 % | 16.525 M -7.33 % | 17.833 M 116.08 % | 8.253 M 28.09 % | 6.443 M 42.53 % | 4.520 M -10.13 % | 5.030 M 0.27 % | 5.016 M 102.20 % | 2.481 M 393.06 % | 503.160 K -29.11 % | 709.815 K 26.41 % | 561.518 K -41.99 % | 968.036 K -0.97 % | 977.527 K -55.90 % | 2.217 M 240.39 % | 651.207 K -69.55 % | 2.139 M 131.29 % | 924.616 K 18.54 % | 780.020 K -2.62 % | 801.038 K 19.87 % | 668.271 K -25.47 % | 896.614 K 120.19 % | 407.194 K 51.93 % | 268.007 K -43.70 % | 476.061 K 43.78 % | 331.104 K -53.84 % | 717.360 K 40.78 % | 509.554 K -17.53 % | 617.835 K -2.52 % | 633.803 K -43.62 % | 1.124 M -13.30 % | 1.297 M -18.85 % | 1.598 M |
| Tax payables | 13.400 M -45.31 % | 24.500 M -42.08 % | 42.300 M 9.02 % | 38.800 M 3.74 % | 37.400 M 22.22 % | 30.600 M 33.62 % | 22.900 M -40.21 % | 38.300 M -14.89 % | 45.000 M -4.05 % | 46.900 M | 0.000 -100.00 % | 23.800 M 30.05 % | 18.300 M 81.19 % | 10.100 M -1.94 % | 10.300 M 24.10 % | 8.300 M -74.46 % | 32.500 M -49.14 % | 63.900 M 36.83 % | 46.700 M 148.40 % | 18.800 M -79.52 % | 91.800 M 99.13 % | 46.100 M 274.80 % | 12.300 M 127.78 % | 5.400 M 12.50 % | 4.800 M 92.00 % | 2.500 M -63.24 % | 6.800 M 385.71 % | 1.400 M -94.83 % | 27.100 M 25.46 % | 21.600 M 453.85 % | 3.900 M -65.79 % | 11.400 M -53.76 % | 24.655 M -4.27 % | 25.755 M -29.86 % | 36.717 M 688.76 % | 4.655 M -91.29 % | 53.458 M 28.72 % | 41.530 M 564.80 % | 6.247 M -72.08 % | 22.373 M -78.38 % | 103.490 M 56.21 % | 66.252 M 29.31 % | 51.236 M -55.17 % | 114.283 M -11.77 % | 129.528 M 56.31 % | 82.868 M -11.09 % | 93.204 M 100.21 % | 46.554 M -43.08 % | 81.785 M 37.39 % | 59.527 M 6.98 % | 55.645 M 261.10 % | 15.410 M -64.03 % | 42.844 M 64.73 % | 26.008 M -6.19 % | 27.723 M | 0.000 -100.00 % | 6.848 M | 0.000 | 0.000 | 0.000 -100.00 % | 56.288 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.923 M | 0.000 | 0.000 | 0.000 -100.00 % | 202.995 K -85.11 % | 1.363 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 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 474.800 M 0.96 % | 470.300 M -3.27 % | 486.200 M 3.58 % | 469.400 M -1.41 % | 476.100 M 43.14 % | 332.600 M | 0.000 -100.00 % | 324.700 M -9.25 % | 357.800 M 5.95 % | 337.700 M -0.62 % | 339.800 M -35.86 % | 529.800 M -0.11 % | 530.400 M 5.51 % | 502.700 M -2.05 % | 513.200 M -8.24 % | 559.300 M 0.81 % | 554.800 M 3.78 % | 534.600 M -10.38 % | 596.500 M 0.91 % | 591.100 M 1.13 % | 584.500 M -1.98 % | 596.300 M -3.51 % | 618.000 M 13.85 % | 542.800 M 1.21 % | 536.300 M 52.14 % | 352.500 M -8.16 % | 383.800 M 20.05 % | 319.700 M -6.48 % | 341.857 M 0.03 % | 341.767 M 1.56 % | 336.529 M 9.26 % | 308.010 M 0.30 % | 307.100 M 0.85 % | 304.507 M -0.32 % | 305.479 M -1.49 % | 310.103 M -3.54 % | 321.480 M 211.70 % | 103.139 M 1.88 % | 101.236 M 488.99 % | 17.188 M -88.63 % | 151.119 M 22.33 % | 123.529 M -0.41 % | 124.035 M 382.08 % | 25.729 M -83.24 % | 153.486 M | 0.000 | 0.000 -100.00 % | 132.507 M -13.24 % | 152.722 M | 0.000 -100.00 % | 104.249 M 16.65 % | 89.367 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 413.900 M -49.23 % | 815.200 M 0.56 % | 810.700 M 0.10 % | 809.900 M 0.32 % | 807.300 M 2.71 % | 786.000 M 0.23 % | 784.200 M -5.48 % | 829.700 M 0.45 % | 826.000 M 2 280.40 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 0.00 % | 34.700 M 301.74 % | -17.200 M -112.85 % | 133.900 M -2.90 % | 137.900 M -2.34 % | 141.200 M 67.10 % | 84.500 M 24.63 % | 67.800 M 137.06 % | 28.600 M 6.72 % | 26.800 M 6.77 % | 25.100 M 7.73 % | 23.300 M 24.60 % | 18.700 M 0.00 % | 18.700 M 0.00 % | 18.700 M 0.02 % | 18.696 M 0.00 % | 18.696 M 0.00 % | 18.696 M 0.00 % | 18.696 M 0.00 % | 18.696 M -60.05 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M 0.00 % | 46.800 M -0.02 % | 46.810 M 0.00 % | 46.810 M 0.00 % | 46.810 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 208.092 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 |
| Other total stockholders equity | 26.400 M 6.02 % | 24.900 M 6.41 % | 23.400 M 6.36 % | 22.000 M -11.65 % | 24.900 M -6.39 % | 26.600 M 31.03 % | 20.300 M 4.64 % | 19.400 M -14.54 % | 22.700 M 7.08 % | 21.200 M | 0.000 -100.00 % | 18.400 M -12.38 % | 21.000 M 4.48 % | 20.100 M 4.15 % | 19.300 M 3.76 % | 18.600 M -8.82 % | 20.400 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 -100.00 % | 6.217 B 0.08 % | 6.212 B 0.04 % | 6.209 B 0.02 % | 6.208 B 0.02 % | 6.207 B 0.13 % | 6.199 B -0.31 % | 6.218 B 0.05 % | 6.215 B 0.05 % | 6.212 B 12 562.38 % | 49.061 M -99.20 % | 6.134 B 0.04 % | 6.132 B 8 842.79 % | 68.567 M -1.79 % | 69.814 M -98.86 % | 6.127 B 4.19 % | 5.880 B 0.06 % | 5.877 B 4.30 % | 5.635 B | 0.000 -100.00 % | 1.761 B 0.17 % | 1.758 B 0.78 % | 1.745 B 2 289.70 % | 73.003 M -93.76 % | 1.169 B 0.54 % | 1.163 B 231.86 % | 350.459 M 7 395.21 % | 4.676 M -97.72 % | 205.483 M 37.64 % | 149.287 M 1.11 % | 147.641 M 95.68 % | 75.450 M 1.37 % | 74.429 M 0.00 % | 74.427 M 36.69 % | 54.449 M 115.35 % | 25.284 M 426.63 % | 4.801 M -0.01 % | 4.801 M 64.51 % | 2.919 M -94.70 % | 55.041 M 0.99 % | 54.504 M -0.06 % | 54.536 M -0.10 % | 54.593 M -1.83 % | 55.613 M | 0.000 -100.00 % | 53.099 M -0.63 % | 53.436 M -0.05 % | 53.462 M 0.02 % | 53.452 M 2.42 % | 52.189 M 1.42 % | 51.457 M 0.88 % | 51.007 M 0.55 % | 50.725 M 1.41 % | 50.020 M 9.99 % | 45.478 M 0.22 % | 45.377 M 0.21 % | 45.282 M -0.08 % | 45.317 M 0.02 % | 45.307 M -0.02 % | 45.316 M |
| Deferred tax liabilities non current | 867.900 M -36.10 % | 1.358 B 0.56 % | 1.351 B 0.78 % | 1.340 B -1.76 % | 1.364 B -2.09 % | 1.393 B 0.63 % | 1.385 B 10.70 % | 1.251 B 1.77 % | 1.229 B 15.52 % | 1.064 B | 0.000 -100.00 % | 1.067 B 2.47 % | 1.041 B -1.53 % | 1.058 B -0.07 % | 1.058 B -5.14 % | 1.116 B -1.20 % | 1.129 B 1.00 % | 1.118 B -3.40 % | 1.158 B 0.81 % | 1.148 B 0.10 % | 1.147 B -19.17 % | 1.419 B -1.62 % | 1.442 B -0.27 % | 1.446 B -4.31 % | 1.511 B -15.87 % | 1.797 B 2.90 % | 1.746 B -5.09 % | 1.840 B 0.09 % | 1.838 B -30.82 % | 2.657 B 3.94 % | 2.556 B -6.22 % | 2.725 B 2.61 % | 2.656 B 0.02 % | 2.656 B 14.07 % | 2.328 B 17.11 % | 1.988 B -1.80 % | 2.025 B -3.50 % | 2.098 B -0.97 % | 2.118 B 2.94 % | 2.058 B -0.71 % | 2.073 B -1.37 % | 2.101 B 4.18 % | 2.017 B 0.51 % | 2.007 B 0.30 % | 2.001 B -2.36 % | 2.049 B 0.00 % | 2.049 B -0.39 % | 2.057 B 12.90 % | 1.822 B 0.86 % | 1.807 B 4.38 % | 1.731 B -1.51 % | 1.757 B -0.66 % | 1.769 B 0.33 % | 1.763 B 5.93 % | 1.664 B 0.45 % | 1.657 B -3.34 % | 1.714 B -9.44 % | 1.893 B -31.35 % | 2.757 B 3.75 % | 2.658 B -1.44 % | 2.696 B 602.17 % | 384.009 M -1.33 % | 389.198 M 12.35 % | 346.406 M 5.49 % | 328.372 M 108.22 % | 157.708 M -2.77 % | 162.196 M 1 308.20 % | 11.518 M 103.07 % | 5.672 M -33.76 % | 8.562 M 31.12 % | 6.530 M 62.72 % | 4.013 M 28.21 % | 3.130 M 19.83 % | 2.612 M -3.76 % | 2.714 M 80.89 % | 1.500 M -21.33 % | 1.907 M 27.11 % | 1.500 M 0.00 % | 1.500 M 210.72 % | 482.866 K 0.00 % | 482.882 K 0.00 % | 482.868 K -21.26 % | 613.241 K -0.01 % | 613.280 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 6.452 B -23.10 % | 8.390 B -0.15 % | 8.403 B 0.01 % | 8.402 B 0.23 % | 8.383 B 0.94 % | 8.305 B -2.96 % | 8.559 B 0.68 % | 8.500 B 0.92 % | 8.423 B 15.38 % | 7.300 B 1.40 % | 7.199 B -0.87 % | 7.262 B 2.04 % | 7.117 B 0.36 % | 7.092 B -11.86 % | 8.046 B -0.19 % | 8.061 B 0.61 % | 8.013 B -1.44 % | 8.130 B -1.21 % | 8.230 B -1.35 % | 8.342 B -4.80 % | 8.763 B -2.56 % | 8.993 B 1.40 % | 8.869 B 0.21 % | 8.850 B 0.55 % | 8.802 B -7.98 % | 9.565 B 0.33 % | 9.533 B -0.53 % | 9.584 B 0.69 % | 9.518 B -21.74 % | 12.163 B -0.51 % | 12.225 B -1.46 % | 12.405 B -1.06 % | 12.539 B -1.92 % | 12.785 B -5.11 % | 13.474 B 18.45 % | 11.375 B -0.31 % | 11.411 B -5.12 % | 12.026 B 0.55 % | 11.961 B 1.30 % | 11.807 B 0.06 % | 11.800 B 2.65 % | 11.496 B 2.73 % | 11.190 B -0.43 % | 11.238 B 4.35 % | 10.770 B 2.07 % | 10.552 B -0.35 % | 10.589 B 1.62 % | 10.420 B 1.17 % | 10.299 B 2.51 % | 10.047 B 2.23 % | 9.828 B 0.68 % | 9.762 B 0.56 % | 9.707 B 1.64 % | 9.550 B 1.37 % | 9.422 B 1.05 % | 9.324 B -0.15 % | 9.337 B 1.25 % | 9.223 B -9.15 % | 10.151 B 2.24 % | 9.929 B 0.34 % | 9.896 B 293.16 % | 2.517 B 4.56 % | 2.407 B 6.18 % | 2.267 B 3.94 % | 2.181 B 52.12 % | 1.434 B -0.98 % | 1.448 B 173.24 % | 529.954 M 13.13 % | 468.445 M 35.70 % | 345.206 M 19.27 % | 289.433 M 62.69 % | 177.902 M 75.80 % | 101.196 M 5.02 % | 96.363 M 2.57 % | 93.948 M 29.03 % | 72.809 M 6.83 % | 68.156 M 1 015.87 % | 6.108 M -7.75 % | 6.621 M -0.66 % | 6.665 M -2.95 % | 6.868 M -32.29 % | 10.142 M -50.87 % | 20.645 M 0.10 % | 20.623 M -8.93 % | 22.646 M 73.52 % | 13.051 M -36.66 % | 20.605 M 3.66 % | 19.878 M 7.38 % | 18.511 M -2.40 % | 18.967 M 12.24 % | 16.899 M 0.08 % | 16.884 M -5.24 % | 17.818 M -4.24 % | 18.608 M -52.99 % | 39.585 M 2.56 % | 38.599 M 9.39 % | 35.285 M -1.75 % | 35.915 M -8.39 % | 39.205 M -2.46 % | 40.193 M -3.24 % | 41.540 M |
| 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-09-30 | 2004-06-30 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 |
| 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-06-30 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | -126.300 M -25 160.00 % | -500.000 K 16.67 % | -600.000 K 99.45 % | -108.700 M -4 626.09 % | -2.300 M -64.29 % | -1.400 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.400 M 600.00 % | 200.000 K 102.63 % | -7.600 M -317.14 % | 3.500 M -51.39 % | 7.200 M 2 300.00 % | 300.000 K -72.73 % | 1.100 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 % | 15.229 M -41.34 % | 25.960 M 222.86 % | -21.130 M -914.26 % | 2.595 M -17.91 % | 3.161 M -91.92 % | 39.115 M 408.53 % | -12.678 M -151.04 % | 24.837 M 191.00 % | 8.535 M 2 233.75 % | -400.000 K 96.87 % | -12.784 M 69.03 % | -41.279 M | 0.000 -100.00 % | 2.261 M 203.43 % | -2.186 M -117.00 % | 12.862 M | 0.000 100.00 % | -1.313 M 85.03 % | -8.771 M -543.65 % | 1.977 M | 0.000 -100.00 % | 1.978 M -21.38 % | 2.516 M 485.30 % | -653.000 K -44.96 % | -450.466 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 |
| Stock based compensation | 12.200 M 139.22 % | 5.100 M 45.71 % | 3.500 M -52.70 % | 7.400 M 236.36 % | 2.200 M -29.03 % | 3.100 M 158.33 % | 1.200 M | 0.000 -100.00 % | 3.400 M -33.33 % | 5.100 M | 0.000 | 0.000 -100.00 % | 3.200 M -64.44 % | 9.000 M | 0.000 -100.00 % | 3.600 M | 0.000 -100.00 % | 1.200 M -67.57 % | 3.700 M 362.50 % | 800.000 K -77.78 % | 3.600 M 9.09 % | 3.300 M 32.00 % | 2.500 M -21.88 % | 3.200 M | 0.000 | 0.000 -100.00 % | 11.600 M 93.33 % | 6.000 M -21.05 % | 7.600 M | 0.000 | 0.000 -100.00 % | 5.100 M | 0.000 | 0.000 -100.00 % | 4.211 M -19.90 % | 5.257 M 51.37 % | 3.473 M -43.88 % | 6.189 M | 0.000 -100.00 % | 3.153 M -22.83 % | 4.086 M -58.64 % | 9.878 M 52.11 % | 6.494 M 11.31 % | 5.834 M -10.66 % | 6.530 M -1.48 % | 6.628 M 49.72 % | 4.427 M 55.66 % | 2.844 M -31.02 % | 4.123 M 37.89 % | 2.990 M | 0.000 | 0.000 -100.00 % | 2.575 M -5.09 % | 2.713 M -31.05 % | 3.935 M 215.56 % | 1.247 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 34.000 M 347.37 % | 7.600 M 193.83 % | -8.100 M 82.24 % | -45.600 M -662.96 % | 8.100 M 165.85 % | -12.300 M 13.99 % | -14.300 M 38.36 % | -23.200 M 10.42 % | -25.900 M -261.88 % | 16.000 M | 0.000 100.00 % | -35.200 M -239.13 % | 25.300 M 406.00 % | 5.000 M 159.52 % | -8.400 M 90.75 % | -90.800 M -8 154.55 % | -1.100 M 95.02 % | -22.100 M 59.89 % | -55.100 M 34.40 % | -84.000 M -332.69 % | 36.100 M 157.86 % | 14.000 M 677.78 % | 1.800 M 102.73 % | -65.900 M -525.16 % | 15.500 M 176.79 % | 5.600 M -59.12 % | 13.700 M 358.49 % | -5.300 M -117.04 % | 31.100 M 162.20 % | -50.000 M -93.05 % | -25.900 M 72.45 % | -94.000 M -1 953.30 % | -4.578 M 82.05 % | -25.511 M -796.07 % | 3.665 M 106.71 % | -54.645 M -379.80 % | 19.530 M 124.93 % | -78.338 M -276.04 % | 44.500 M 210.10 % | -40.418 M -157.89 % | 69.817 M -9.75 % | 77.363 M 176.18 % | -101.554 M -250.48 % | 67.485 M 266.45 % | 18.416 M 56.79 % | 11.746 M 167.72 % | -17.345 M 67.52 % | -53.408 M -86.57 % | -28.626 M 51.67 % | -59.235 M -76.08 % | -33.641 M -176.68 % | -12.159 M -121.72 % | 55.981 M 457.68 % | -15.651 M -520.05 % | 3.726 M 131.99 % | -11.649 M -120.27 % | 57.461 M 491.10 % | 9.721 M 135.85 % | -27.115 M 80.20 % | -136.959 M -212.28 % | 121.981 M 345.81 % | -49.624 M -311.68 % | -12.054 M 78.11 % | -55.067 M -1 218.95 % | 4.921 M 113.33 % | -36.921 M -14 300.38 % | 260.000 K 103.26 % | -7.970 M | 0.000 100.00 % | -3.024 M -198.79 % | 3.061 M 214.82 % | -2.666 M -201.56 % | -884.064 K -684.98 % | 151.127 K -44.69 % | 273.222 K 159.10 % | 105.449 K 1 153.70 % | 8.411 K -97.75 % | 374.221 K 3.96 % | 359.968 K 443.84 % | -104.691 K 72.87 % | -385.932 K -128.20 % | 1.369 M 2 920.04 % | -48.530 K 84.92 % | -321.861 K 19.12 % | -397.955 K -244.83 % | 274.770 K 510.44 % | -66.945 K 26.77 % | -91.413 K 54.40 % | -200.481 K -377.35 % | 72.284 K -47.08 % | 136.595 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 86.272 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -53.290 M -89.57 % | -28.111 M -3.03 % | -27.284 M -209.41 % | 24.938 M 400.76 % | 4.980 M 112.75 % | -39.047 M -387.54 % | -8.009 M -728.65 % | 1.274 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | -10.400 M -96.23 % | -5.300 M 11.67 % | -6.000 M 64.50 % | -16.900 M -231.37 % | -5.100 M 21.54 % | -6.500 M -62.50 % | -4.000 M -214.29 % | 3.500 M 131.53 % | -11.100 M -496.43 % | 2.800 M | 0.000 100.00 % | -3.800 M -151.35 % | 7.400 M 213.85 % | -6.500 M -164.36 % | 10.100 M 180.80 % | -12.500 M 48.77 % | -24.400 M -141.58 % | -10.100 M 60.70 % | -25.700 M -277.94 % | -6.800 M -15.25 % | -5.900 M -213.46 % | 5.200 M 185.25 % | -6.100 M 44.55 % | -11.000 M -173.83 % | 14.900 M 168.04 % | -21.900 M -211.73 % | 19.600 M 1 131.58 % | -1.900 M -121.84 % | 8.700 M 363.64 % | -3.300 M 83.42 % | -19.900 M -287.74 % | 10.600 M 0.89 % | 10.507 M 149.22 % | -21.347 M -324.22 % | -5.032 M 69.66 % | -16.583 M -653.50 % | 2.996 M 119.50 % | -15.365 M 27.52 % | -21.199 M -93.25 % | -10.970 M 71.96 % | -39.119 M -344.33 % | -8.804 M 6.76 % | -9.442 M 52.75 % | -19.983 M -205.13 % | -6.549 M -30.69 % | -5.011 M 39.80 % | -8.324 M 59.76 % | -20.687 M -139.01 % | 53.026 M 731.56 % | -8.396 M 86.68 % | -63.039 M -27 870.48 % | 227.000 K 101.02 % | -22.203 M -1 068.72 % | 2.292 M 129.14 % | -7.865 M -42.04 % | -5.537 M -147.50 % | 11.658 M 249.23 % | -7.812 M 70.19 % | -26.203 M -122.47 % | -11.778 M 38.51 % | -19.154 M | 0.000 | 0.000 100.00 % | -8.851 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.189 M -141.18 % | -493.000 K 47.61 % | -941.000 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 |
| 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 -100.00 % | 21.793 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -30.604 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 44.400 M 244.19 % | 12.900 M 714.29 % | -2.100 M 92.68 % | -28.700 M -317.42 % | 13.200 M 327.59 % | -5.800 M 43.69 % | -10.300 M 61.42 % | -26.700 M -80.41 % | -14.800 M -212.12 % | 13.200 M | 0.000 100.00 % | -31.400 M -275.42 % | 17.900 M 55.65 % | 11.500 M 162.16 % | -18.500 M 76.37 % | -78.300 M -436.05 % | 23.300 M 294.17 % | -12.000 M 59.18 % | -29.400 M 61.92 % | -77.200 M -283.81 % | 42.000 M 377.27 % | 8.800 M 11.39 % | 7.900 M 114.39 % | -54.900 M -9 250.00 % | 600.000 K -97.82 % | 27.500 M 240.31 % | -19.600 M -476.47 % | -3.400 M -115.18 % | 22.400 M 147.97 % | -46.700 M -678.33 % | -6.000 M 94.26 % | -104.600 M -593.40 % | -15.085 M -262.27 % | -4.164 M -147.88 % | 8.697 M 122.85 % | -38.062 M -330.20 % | 16.534 M 126.26 % | -62.973 M -195.85 % | 65.699 M 323.10 % | -29.448 M -127.03 % | 108.936 M 26.42 % | 86.167 M 193.55 % | -92.112 M -7 801.67 % | 1.196 M -95.21 % | 24.965 M 48.98 % | 16.757 M 285.76 % | -9.021 M 72.43 % | -32.721 M -15.37 % | -28.362 M -24.79 % | -22.728 M -140.10 % | 56.682 M 251.86 % | -37.324 M -150.99 % | 73.204 M 246.87 % | 21.104 M 7.67 % | 19.600 M 365.37 % | -7.386 M -116.13 % | 45.803 M 161.24 % | 17.533 M 2 022.48 % | -912.000 K 99.27 % | -125.181 M -188.70 % | 141.135 M 384.41 % | -49.624 M -311.68 % | -12.054 M 73.92 % | -46.216 M | 0.000 | 0.000 -100.00 % | 260.000 K 103.26 % | -7.970 M | 0.000 100.00 % | -1.835 M -151.63 % | 3.554 M 306.03 % | -1.725 M -95.12 % | -884.064 K | 0.000 -100.00 % | 273.222 K 159.10 % | 105.449 K 1 153.70 % | 8.411 K -97.75 % | 374.221 K 3.96 % | 359.968 K 443.84 % | -104.691 K 72.87 % | -385.932 K | 0.000 100.00 % | -48.530 K 84.92 % | -321.861 K 19.12 % | -397.955 K | 0.000 100.00 % | -66.945 K 26.77 % | -91.413 K 54.40 % | -200.481 K | 0.000 -100.00 % | 136.595 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 2.034 B 10 479.59 % | -19.600 M 63.50 % | -53.700 M -146.74 % | 114.900 M 2 511.36 % | 4.400 M -96.95 % | 144.200 M 81.84 % | 79.300 M -16.79 % | 95.300 M 207.56 % | -88.600 M -202.07 % | 86.800 M | 0.000 -100.00 % | 84.400 M -36.35 % | 132.600 M 275.63 % | -75.500 M -163.77 % | 118.400 M 28.28 % | 92.300 M -25.98 % | 124.700 M -29.79 % | 177.600 M 98.21 % | 89.600 M -73.45 % | 337.500 M -26.10 % | 456.700 M 541.43 % | 71.200 M -47.80 % | 136.400 M -1.94 % | 139.100 M -82.05 % | 775.000 M 375.46 % | 163.000 M -14.35 % | 190.300 M 75.55 % | 108.400 M -96.35 % | 2.974 B 2 241.57 % | 127.000 M -29.37 % | 179.800 M 43.15 % | 125.600 M -59.67 % | 311.402 M -63.51 % | 853.415 M 399.19 % | 170.961 M 62.69 % | 105.086 M -87.36 % | 831.478 M 738.97 % | 99.107 M -9.13 % | 109.062 M 95.53 % | 55.777 M 76.64 % | 31.577 M -54.99 % | 70.155 M -37.02 % | 111.400 M 1 259.21 % | -9.610 M -105.98 % | 160.742 M 27.83 % | 125.743 M 84.14 % | 68.288 M -6.44 % | 72.987 M -10.63 % | 81.666 M 34.43 % | 60.748 M -14.89 % | 71.373 M 10.38 % | 64.664 M -36.76 % | 102.255 M 78.60 % | 57.253 M -51.08 % | 117.040 M 443.85 % | -34.038 M 80.73 % | -176.668 M -59.67 % | -110.644 M -198.09 % | 112.797 M 64.60 % | 68.530 M 135.54 % | -192.845 M -436.33 % | 57.338 M 116.53 % | 26.481 M 44.03 % | 18.386 M 137.44 % | -49.103 M -322.23 % | 22.095 M -68.88 % | 70.994 M 679.47 % | 9.108 M 564.30 % | 1.371 M 380.95 % | -488.000 K -114.49 % | 3.367 M 731.36 % | 405.000 K -27.62 % | 559.532 K 75.86 % | 318.178 K -17.36 % | 385.000 K -54.45 % | 845.235 K 1 171.22 % | 66.490 K -96.00 % | 1.664 M 1 120.84 % | -163.029 K -132.87 % | 495.942 K 46.28 % | 339.028 K -95.57 % | 7.647 M 1 249.74 % | 566.543 K 114.76 % | 263.802 K 38.35 % | 190.680 K -87.65 % | 1.544 M 7 358.31 % | -21.274 K -1 546.59 % | -1.292 K -101.93 % | 66.827 K -69.34 % | 217.957 K 273.86 % | -125.364 K -131.74 % | 394.962 K -17.04 % | 476.060 K -97.65 % | 20.225 M 936.16 % | 1.952 M 851.50 % | -259.730 K -478.35 % | 68.648 K -96.53 % | 1.976 M 4 562.21 % | -44.281 K -102.93 % | 1.510 M 419.91 % | 290.487 K |
| Net cash provided by operating activities | 24.000 M -85.43 % | 164.700 M -12.30 % | 187.800 M 23.80 % | 151.700 M -36.31 % | 238.200 M 24.97 % | 190.600 M 24.17 % | 153.500 M -4.18 % | 160.200 M -11.64 % | 181.300 M -15.67 % | 215.000 M 133.19 % | 92.200 M -28.75 % | 129.400 M -36.66 % | 204.300 M 29.80 % | 157.400 M 6.64 % | 147.600 M 1 090.32 % | 12.400 M -89.19 % | 114.700 M 77.83 % | 64.500 M -37.01 % | 102.400 M -16.34 % | 122.400 M -22.68 % | 158.300 M 5.67 % | 149.800 M 20.22 % | 124.600 M 142.88 % | 51.300 M -68.68 % | 163.800 M -7.14 % | 176.400 M -12.63 % | 201.900 M 64.28 % | 122.900 M -62.58 % | 328.400 M 322.11 % | 77.800 M -36.12 % | 121.800 M 3 829.03 % | 3.100 M -98.31 % | 183.128 M 15.22 % | 158.932 M 7.02 % | 148.503 M 281.00 % | 38.977 M -78.91 % | 184.842 M 86.56 % | 99.078 M -49.30 % | 195.418 M 12.44 % | 173.801 M -52.76 % | 367.880 M 1.33 % | 363.059 M 160.79 % | 139.213 M -51.65 % | 287.902 M -15.04 % | 338.850 M -1.00 % | 342.268 M 8.39 % | 315.766 M 37.95 % | 228.898 M -1.69 % | 232.825 M 51.54 % | 153.643 M 52.25 % | 100.917 M -20.72 % | 127.287 M -41.46 % | 217.430 M 48.81 % | 146.111 M 20.10 % | 121.662 M 83.25 % | 66.390 M -3.35 % | 68.693 M -23.95 % | 90.328 M -45.79 % | 166.613 M 5 378.89 % | 3.041 M -97.75 % | 135.379 M 144.54 % | 55.360 M -29.79 % | 78.851 M 468.87 % | 13.861 M 964.14 % | -1.604 M 92.81 % | -22.318 M -245.76 % | 15.311 M 14 276.85 % | -108.000 K -106.61 % | 1.635 M -52.53 % | 3.444 M 14.49 % | 3.008 M 311.24 % | -1.424 M -148.45 % | 2.939 M 21.90 % | 2.411 M -38.09 % | 3.895 M 1 081.19 % | -396.942 K -24.74 % | -318.207 K -487.62 % | -54.152 K 28.57 % | -75.812 K -95.16 % | -38.846 K 93.87 % | -633.511 K -268.69 % | 375.544 K 50.05 % | 250.277 K -51.63 % | 517.451 K 170.73 % | -731.539 K -439.34 % | 215.579 K 268.38 % | -128.034 K 73.96 % | -491.606 K -5.09 % | -467.789 K -1 053.00 % | 49.086 K 114.00 % | -350.559 K 33.98 % | -530.978 K -56.15 % | -340.044 K 50.24 % | -683.338 K -614.63 % | -95.621 K 85.42 % | -656.050 K -6.19 % | -617.835 K 41.63 % | -1.058 M -51.80 % | -697.278 K -219.65 % | 582.746 K 172.95 % | -798.838 K |
| Investments in property plant and equipment | -155.000 M -15.84 % | -133.800 M -9.76 % | -121.900 M -29.41 % | -94.200 M 20.03 % | -117.800 M -26.39 % | -93.200 M 0.32 % | -93.500 M -16.58 % | -80.200 M 15.67 % | -95.100 M -53.63 % | -61.900 M | 0.000 100.00 % | -67.000 M 21.73 % | -85.600 M -3.51 % | -82.700 M 4.06 % | -86.200 M -23.14 % | -70.000 M 35.42 % | -108.400 M -5.65 % | -102.600 M 1.35 % | -104.000 M 30.57 % | -149.800 M 23.61 % | -196.100 M -9.31 % | -179.400 M -29.06 % | -139.000 M -7.42 % | -129.400 M 14.53 % | -151.400 M -5.29 % | -143.800 M -18.26 % | -121.600 M -39.93 % | -86.900 M 11.78 % | -98.500 M 4.18 % | -102.800 M -1.08 % | -101.700 M -34.35 % | -75.700 M 39.93 % | -126.023 M 35.93 % | -196.710 M -1.65 % | -193.514 M -30.87 % | -147.864 M 37.98 % | -238.407 M -9.32 % | -218.090 M 28.41 % | -304.627 M -6.36 % | -286.402 M 22.49 % | -369.506 M 43.07 % | -649.034 M -147.19 % | -262.568 M -2.21 % | -256.886 M 8.71 % | -281.391 M -21.68 % | -231.258 M -12.81 % | -204.999 M -96.03 % | -104.575 M 37.90 % | -168.393 M -32.86 % | -126.749 M -15.94 % | -109.323 M -41.05 % | -77.507 M 44.17 % | -138.816 M -8.64 % | -127.774 M -0.31 % | -127.373 M -21.55 % | -104.794 M 38.42 % | -170.181 M -20.44 % | -141.298 M 10.97 % | -158.708 M -35.96 % | -116.733 M 19.54 % | -145.089 M -110.80 % | -68.827 M -40.25 % | -49.074 M -90.63 % | -25.743 M 54.74 % | -56.880 M -37.17 % | -41.465 M 34.67 % | -63.469 M -10.41 % | -57.487 M 29.24 % | -81.247 M -59.32 % | -50.996 M -77.16 % | -28.786 M -51.99 % | -18.940 M -99.70 % | -9.484 M -186.15 % | -3.314 M -84.04 % | -1.801 M -125.85 % | -797.417 K -1 551.24 % | -48.292 K -10.33 % | -43.771 K | 0.000 | 0.000 | 0.000 -100.00 % | 112.322 K 214.32 % | -98.251 K 39.06 % | -161.224 K -391.04 % | -32.833 K -102.16 % | 1.519 M 235.48 % | -1.121 M -385.78 % | -230.840 K 13.64 % | -267.308 K 62.74 % | -717.319 K -3 221.08 % | -21.599 K 94.36 % | -382.877 K 70.37 % | -1.292 M 34.86 % | -1.984 M -5.56 % | -1.879 M -119.45 % | -856.333 K 37.63 % | -1.373 M 35.77 % | -2.137 M 45.31 % | -3.909 M -11.58 % | -3.503 M -7.19 % | -3.268 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -44.800 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 400.000 K -99.95 % | 823.400 M 137 133.33 % | 600.000 K | 0.000 -100.00 % | 195.300 M | 0.000 100.00 % | -5.400 M -103.32 % | 162.500 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.500 M -98.78 % | 122.500 M 4 475.00 % | -2.800 M 94.09 % | -47.400 M -6 025.00 % | 800.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -451.170 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 | 0.000 100.00 % | -171.000 K 99.65 % | -48.938 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.500 M 150.00 % | 5.000 M 101.20 % | -415.820 M | 0.000 100.00 % | -400.000 K 10.71 % | -448.000 K -100.83 % | 53.780 M 3 845.71 % | 1.363 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -932.791 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 -99.79 % | 937.000 102.47 % | -37.899 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 |
| Purchases of investments | -200.000 K | 0.000 100.00 % | -3.100 M 59.74 % | -7.700 M -22.22 % | -6.300 M | 0.000 100.00 % | -18.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -700.000 K | 0.000 | 0.000 100.00 % | -800.000 K 66.67 % | -2.400 M | 0.000 | 0.000 100.00 % | -1.200 M | 0.000 | 0.000 100.00 % | -4.400 M | 0.000 100.00 % | -9.400 M 68.35 % | -29.700 M | 0.000 | 0.000 | 0.000 100.00 % | -10.468 M -544.98 % | -1.623 M 97.78 % | -73.179 M | 0.000 | 0.000 100.00 % | -3.715 M -3 277.27 % | -110.000 K | 0.000 | 0.000 | 0.000 100.00 % | -792.000 K -9.24 % | -725.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -144.721 M -8 855.51 % | -1.616 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 200.000 K -33.33 % | 300.000 K -97.03 % | 10.100 M 3 266.67 % | 300.000 K -81.25 % | 1.600 M 128.57 % | 700.000 K -97.59 % | 29.100 M -3.00 % | 30.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.300 M 2 050.00 % | 200.000 K | 0.000 | 0.000 -100.00 % | 18.300 M | 0.000 -100.00 % | 33.600 M | 0.000 | 0.000 100.00 % | -8.300 M -135.32 % | 23.500 M | 0.000 -100.00 % | 3.600 M 12 757.14 % | 28.000 K | 0.000 -100.00 % | 70.171 M | 0.000 | 0.000 -100.00 % | 3.959 M 3.26 % | 3.834 M 121.88 % | 1.728 M | 0.000 -100.00 % | 9.272 M -39.52 % | 15.331 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 M 223.00 % | -4.065 M -140.42 % | 10.056 M 729.02 % | 1.213 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 700.000 K -88.14 % | 5.900 M 395.00 % | -2.000 M 89.47 % | -19.000 M -472.55 % | 5.100 M 210.87 % | -4.600 M -330.00 % | 2.000 M 121.51 % | -9.300 M -104.02 % | 231.400 M 1 529.58 % | 14.200 M | 0.000 100.00 % | -18.800 M -69.37 % | -11.100 M -26.14 % | -8.800 M 66.54 % | -26.300 M -23.47 % | -21.300 M 88.05 % | -178.300 M -1 080.79 % | -15.100 M 39.60 % | -25.000 M -115.38 % | 162.600 M 325.83 % | -72.000 M -17 900.00 % | -400.000 K -100.69 % | 57.800 M 2 093.10 % | -2.900 M -109.57 % | 30.300 M 897.37 % | -3.800 M -533.33 % | -600.000 K -700.00 % | 100.000 K 100.65 % | -15.400 M -213.24 % | 13.600 M 4 433.33 % | 300.000 K 125.00 % | -1.200 M 92.11 % | -15.201 M -5 252.88 % | 295.000 K 102.63 % | -11.217 M -3 233.24 % | 358.000 K 101.66 % | -21.585 M -8 910.20 % | 245.000 K -54.21 % | 535.000 K -94.20 % | 9.222 M 252.73 % | -6.038 M -129.27 % | 20.628 M 2 321.13 % | 852.000 K -40.75 % | 1.438 M 104.22 % | -34.114 M -291.13 % | 17.849 M 756.94 % | -2.717 M 44.21 % | -4.870 M -101.84 % | 264.608 M 351.73 % | -105.117 M -14.06 % | -92.161 M -1 470.42 % | 6.725 M 130.62 % | 2.916 M -74.91 % | 11.623 M 340.24 % | -4.838 M 28.85 % | -6.800 M 98.32 % | -405.240 M -13 052.87 % | -3.081 M 92.24 % | -39.709 M -472.92 % | -6.931 M -123.78 % | 29.152 M 1 245.45 % | -2.545 M 69.81 % | -8.429 M -221.47 % | -2.622 M 65.87 % | -7.683 M 27.26 % | -10.562 M -267.94 % | 6.289 M 315.82 % | -2.914 M -114.84 % | 19.630 M -71.94 % | 69.969 M 168.73 % | -101.809 M -27 121.66 % | -374.000 K 6.62 % | -400.503 K | 0.000 | 0.000 100.00 % | -21.109 M -37 657.51 % | -55.907 K -274.56 % | -14.926 K 54.09 % | -32.509 K | 0.000 -100.00 % | 200.000 100.03 % | -587.477 K -558.95 % | -89.154 K -128.95 % | -38.940 K 39.13 % | -63.974 K 95.72 % | -1.493 M -3 984.71 % | -36.553 K -107.10 % | -17.650 K | 0.000 -100.00 % | 3.314 K 27.85 % | 2.592 K -96.01 % | 64.988 K -52.22 % | 136.017 K 13 620.58 % | -1.006 K 33.82 % | -1.520 K -102.07 % | 73.602 K 153.61 % | -137.297 K 35.36 % | -212.411 K -1 813.13 % | 12.399 K 108.79 % | -141.106 K 61.14 % | -363.108 K |
| Net cash used for investing activites | -154.300 M -20.92 % | -127.600 M -9.15 % | -116.900 M 3.07 % | -120.600 M -2.73 % | -117.400 M -20.91 % | -97.100 M -19.73 % | -81.100 M 22.24 % | -104.300 M -176.52 % | 136.300 M 385.74 % | -47.700 M -198.35 % | 48.500 M 156.53 % | -85.800 M 10.90 % | -96.300 M -113.16 % | 731.900 M 754.07 % | -111.900 M -21.63 % | -92.000 M -0.66 % | -91.400 M 22.34 % | -117.700 M 12.94 % | -135.200 M -1 019.73 % | 14.700 M 105.49 % | -267.900 M -49.00 % | -179.800 M -118.20 % | -82.400 M 27.72 % | -114.000 M 4.68 % | -119.600 M -1 507.06 % | 8.500 M 106.80 % | -125.000 M 12.95 % | -143.600 M 5.46 % | -151.900 M -131.20 % | -65.700 M 35.21 % | -101.400 M -38.34 % | -73.300 M 51.67 % | -151.664 M 23.42 % | -198.038 M 69.94 % | -658.909 M -346.70 % | -147.506 M 43.27 % | -259.992 M -19.48 % | -217.601 M 27.56 % | -300.368 M -9.05 % | -275.452 M 26.65 % | -375.544 M 39.34 % | -619.134 M -150.48 % | -247.177 M 3.51 % | -256.173 M 18.81 % | -315.505 M -47.84 % | -213.409 M -2.74 % | -207.716 M -89.79 % | -109.445 M 23.03 % | -142.194 M -3.61 % | -137.243 M -192.77 % | -46.878 M 60.44 % | -118.507 M 12.80 % | -135.900 M -17.00 % | -116.151 M 12.15 % | -132.211 M -18.48 % | -111.594 M -0.76 % | -110.755 M 23.29 % | -144.379 M 22.34 % | -185.917 M -56.68 % | -118.664 M 77.68 % | -531.758 M -645.05 % | -71.372 M -23.26 % | -57.903 M -100.96 % | -28.813 M -167.22 % | -10.782 M 78.72 % | -50.664 M 11.40 % | -57.180 M 5.33 % | -60.401 M 1.97 % | -61.617 M -424.76 % | 18.973 M 114.53 % | -130.595 M -576.17 % | -19.314 M -95.40 % | -9.885 M -132.73 % | -4.247 M -135.83 % | -1.801 M 91.78 % | -21.907 M -20 923.72 % | -104.199 K -77.52 % | -58.697 K -80.56 % | -32.509 K | 0.000 -100.00 % | 200.000 100.04 % | -475.155 K -153.55 % | -187.403 K 5.93 % | -199.227 K -47.90 % | -134.706 K -615.19 % | 26.147 K 102.26 % | -1.158 M -365.99 % | -248.490 K 7.04 % | -267.308 K 62.56 % | -714.005 K -3 656.54 % | -19.007 K 94.02 % | -317.889 K 72.50 % | -1.156 M 41.75 % | -1.985 M -5.53 % | -1.881 M -140.28 % | -782.731 K 48.17 % | -1.510 M 35.73 % | -2.350 M 39.69 % | -3.896 M -6.92 % | -3.644 M -0.36 % | -3.631 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 issued | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.300 M -101.72 % | 483.200 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.400 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 -100.00 % | 228.100 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 | 0.000 100.00 % | -74.784 M -10 274.69 % | 735.000 K 1 570.45 % | 44.000 K -99.94 % | 74.005 M 8 848.61 % | 827.000 K 253.42 % | 234.000 K 57.05 % | 149.000 K 4.20 % | 143.000 K -99.90 % | 141.422 M 5 627.91 % | 2.469 M -96.78 % | 76.649 M 48.02 % | 51.783 M 319.49 % | 12.344 M 425.74 % | 2.348 M -22.43 % | 3.027 M -85.01 % | 20.192 M 173.83 % | 7.374 M 209.31 % | 2.384 M -98.84 % | 205.971 M 3 658.59 % | 5.480 M -94.78 % | 104.922 M 116.06 % | 48.561 M 3 154.76 % | 1.492 M 1 103.23 % | 124.000 K | 0.000 -100.00 % | 21.630 M 5 261.69 % | -419.046 K -101.05 % | 39.875 M 200 923.02 % | 19.836 K -97.50 % | 792.596 K 489.22 % | 134.516 K 420 462.50 % | -32.000 -100.01 % | 475.016 K 2 114.74 % | -23.577 K -620.79 % | -3.271 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.105 M 127 750.58 % | 864.000 | 0.000 | 0.000 -100.00 % | 3.673 M 100.67 % | 1.831 M 1 395.13 % | 122.435 K 78.35 % | 68.648 K -5.37 % | 72.545 K 48.04 % | 49.004 K 790.78 % | -7.094 K -100.81 % | 871.460 K |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.000 M 2.10 % | -14.300 M | 0.000 | 0.000 | 0.000 100.00 % | -5.600 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 -100.00 % | 50.600 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 -100.00 % | 75.485 M | 0.000 | 0.000 | 0.000 -100.00 % | 537.632 M | 0.000 -100.00 % | 31.000 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -28.600 M 0.00 % | -28.600 M 0.35 % | -28.700 M 0.00 % | -28.700 M 0.69 % | -28.900 M -14.68 % | -25.200 M 0.00 % | -25.200 M -1.61 % | -24.800 M -48.50 % | -16.700 M -12.08 % | -14.900 M | 0.000 100.00 % | -9.500 M 0.00 % | -9.500 M -102.13 % | -4.700 M 0.00 % | -4.700 M 2.08 % | -4.800 M 0.00 % | -4.800 M -2.13 % | -4.700 M 0.00 % | -4.700 M 2.08 % | -4.800 M -2.13 % | -4.700 M -2.17 % | -4.600 M 2.13 % | -4.700 M 2.08 % | -4.800 M 0.00 % | -4.800 M -2.13 % | -4.700 M 0.00 % | -4.700 M 66.19 % | -13.900 M 1.42 % | -14.100 M -1.44 % | -13.900 M 1.42 % | -14.100 M -7.63 % | -13.100 M 60.33 % | -33.024 M -0.34 % | -32.913 M -15.86 % | -28.408 M 41.81 % | -48.818 M 0.17 % | -48.902 M 1.75 % | -49.774 M -2.31 % | -48.649 M 0.46 % | -48.875 M 0.58 % | -49.158 M -20.10 % | -40.931 M 0.73 % | -41.233 M -11.68 % | -36.922 M -10.19 % | -33.508 M -49.59 % | -22.400 M -1.19 % | -22.136 M -0.33 % | -22.064 M 0.69 % | -22.218 M -193.62 % | -7.567 M 32.07 % | -11.139 M -51.70 % | -7.343 M -0.14 % | -7.333 M 0.81 % | -7.393 M -0.03 % | -7.391 M -1.96 % | -7.249 M 66.27 % | -21.492 M 38.62 % | -35.017 M -417.70 % | -6.764 M -1.61 % | -6.657 M 0.36 % | -6.681 M -102.39 % | -3.301 M 12.63 % | -3.778 M -9.83 % | -3.440 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 |
| Other financing activites | -12.900 M -3.20 % | -12.500 M -6.84 % | -11.700 M -7.34 % | -10.900 M 59.18 % | -26.700 M 91.36 % | -309.200 M -1 210.17 % | -23.600 M -505.13 % | -3.900 M 96.86 % | -124.200 M -4 182.76 % | -2.900 M 97.93 % | -140.400 M -205.72 % | 132.800 M 456.99 % | -37.200 M 95.77 % | -879.800 M -1 760.04 % | -47.300 M -149.32 % | 95.900 M 315.51 % | -44.500 M -167.94 % | 65.500 M 3 993.75 % | 1.600 M 101.16 % | -137.700 M -195.43 % | 144.300 M 498.76 % | 24.100 M 454.41 % | -6.800 M -109.04 % | 75.200 M 141.03 % | -183.300 M -540.91 % | -28.600 M 72.50 % | -104.000 M -389.69 % | 35.900 M 120.09 % | -178.700 M -880.35 % | 22.900 M 336.08 % | -9.700 M -160.63 % | 16.000 M -29.23 % | 22.609 M -66.26 % | 67.003 M -85.03 % | 447.684 M 206.61 % | 146.010 M 26.29 % | 115.613 M 414.61 % | 22.466 M -88.70 % | 198.738 M 38.76 % | 143.225 M 2 953.19 % | 4.691 M 368.52 % | -1.747 M 76.40 % | -7.403 M -102.32 % | 319.103 M 6 603.02 % | -4.907 M 86.16 % | -35.448 M -12.92 % | -31.392 M -207.59 % | 29.177 M 251.20 % | -19.297 M -2 729.02 % | 734.000 K 10 585.71 % | -7.000 K -100.01 % | 48.808 M 1 604.10 % | -3.245 M 84.41 % | -20.819 M -309.24 % | 9.950 M 146.33 % | -21.477 M -118.64 % | 115.246 M 710.41 % | -18.880 M -134.69 % | 54.426 M 7.31 % | 50.717 M -91.87 % | 624.018 M 29 137.60 % | -2.149 M -73.87 % | -1.236 M -106.80 % | 18.175 M 60.35 % | 11.334 M 728.54 % | 1.368 M -98.44 % | 87.822 M 1 566.45 % | 5.270 M -94.92 % | 103.825 M 119.93 % | 47.209 M -52.57 % | 99.535 M 99 635.00 % | -100.000 K | 0.000 -100.00 % | 20.179 M 3 603.62 % | -575.957 K -101.57 % | 36.782 M 102 252.16 % | -36.007 K -104.54 % | 792.596 K 673.13 % | 102.518 K 220.71 % | 31.966 K -93.27 % | 475.016 K 1 165.02 % | 37.550 K 103.41 % | -1.102 M -920.22 % | -108.053 K -121.08 % | 512.697 K 4 914.15 % | 10.225 K -98.91 % | 941.037 K -44.13 % | 1.684 M | 0.000 -100.00 % | 1.590 M 680.77 % | 203.597 K 199.37 % | 68.009 K 200.00 % | -68.009 K -105.06 % | 1.345 M -21.96 % | 1.723 M -54.85 % | 3.817 M 5 459.82 % | 68.648 K -5.37 % | 72.545 K 48.04 % | 49.004 K 790.78 % | -7.094 K -100.81 % | 871.460 K |
| Net cash used provided by financing activities | -41.500 M -0.97 % | -41.100 M -1.73 % | -40.400 M -2.02 % | -39.600 M 28.78 % | -55.600 M 83.37 % | -334.400 M -585.25 % | -48.800 M -70.03 % | -28.700 M 79.63 % | -140.900 M -691.57 % | -17.800 M 87.32 % | -140.400 M -213.87 % | 123.300 M 364.03 % | -46.700 M 94.72 % | -884.500 M -1 600.96 % | -52.000 M -157.08 % | 91.100 M 284.79 % | -49.300 M -181.09 % | 60.800 M 2 061.29 % | -3.100 M 97.82 % | -142.500 M -202.08 % | 139.600 M 615.90 % | 19.500 M 269.57 % | -11.500 M -116.34 % | 70.400 M 137.43 % | -188.100 M -464.86 % | -33.300 M 69.37 % | -108.700 M -594.09 % | 22.000 M 111.41 % | -192.800 M -2 242.22 % | 9.000 M 137.82 % | -23.800 M -920.69 % | 2.900 M 127.84 % | -10.415 M -130.55 % | 34.090 M -91.87 % | 419.276 M 331.39 % | 97.192 M 45.69 % | 66.711 M 344.29 % | -27.308 M -118.19 % | 150.089 M 59.08 % | 94.350 M 312.18 % | -44.467 M -4.19 % | -42.678 M 12.25 % | -48.636 M -117.24 % | 282.181 M 834.56 % | -38.415 M 33.59 % | -57.848 M -8.07 % | -53.528 M -852.54 % | 7.113 M 117.13 % | -41.515 M -507.57 % | -6.833 M 38.70 % | -11.146 M -126.88 % | 41.465 M 491.99 % | -10.578 M 62.51 % | -28.212 M -1 202.46 % | 2.559 M 108.91 % | -28.726 M -130.64 % | 93.754 M 273.95 % | -53.897 M -213.08 % | 47.662 M 8.18 % | 44.060 M -92.86 % | 617.337 M 11 427.28 % | -5.450 M -8.70 % | -5.014 M -134.03 % | 14.735 M 30.00 % | 11.334 M 728.54 % | 1.368 M -98.44 % | 87.822 M 1 566.45 % | 5.270 M -94.92 % | 103.825 M 119.93 % | 47.209 M -52.57 % | 99.535 M 99 635.00 % | -100.000 K | 0.000 -100.00 % | 20.179 M 3 603.62 % | -575.957 K -101.57 % | 36.782 M 102 252.16 % | -36.007 K -104.54 % | 792.596 K 673.13 % | 102.518 K 220.71 % | 31.966 K -93.27 % | 475.016 K 1 165.02 % | 37.550 K 103.41 % | -1.102 M -920.22 % | -108.053 K -121.08 % | 512.697 K 4 914.15 % | 10.225 K -98.91 % | 941.037 K -44.13 % | 1.684 M | 0.000 -100.00 % | 1.590 M 680.77 % | 203.597 K 199.37 % | 68.009 K 200.00 % | -68.009 K -105.06 % | 1.345 M -21.96 % | 1.723 M -54.85 % | 3.817 M 5 459.82 % | 68.648 K -5.37 % | 72.545 K 48.04 % | 49.004 K 790.78 % | -7.094 K -100.81 % | 871.460 K |
| Effect of forex changes on cash | -900.000 K 52.63 % | -1.900 M -5.56 % | -1.800 M -1 700.00 % | -100.000 K 75.00 % | -400.000 K 55.56 % | -900.000 K -400.00 % | 300.000 K 200.00 % | -300.000 K -200.00 % | 300.000 K 400.00 % | -100.000 K | 0.000 100.00 % | -2.500 M -4.17 % | -2.400 M -318.18 % | 1.100 M 1 200.00 % | -100.000 K -125.00 % | 400.000 K 33.33 % | 300.000 K -75.00 % | 1.200 M -7.69 % | 1.300 M 550.00 % | 200.000 K 200.00 % | -200.000 K -105.56 % | 3.600 M 183.72 % | -4.300 M -637.50 % | 800.000 K 134.78 % | -2.300 M -64.29 % | -1.400 M -380.00 % | 500.000 K -85.71 % | 3.500 M 275.00 % | -2.000 M 9.09 % | -2.200 M -1 000.00 % | -200.000 K 87.50 % | -1.600 M -210.34 % | 1.450 M 555.97 % | -318.000 K 90.51 % | -3.352 M -409.51 % | 1.083 M 129.53 % | -3.668 M -97.10 % | -1.861 M 76.50 % | -7.918 M -2 713.20 % | 303.000 K | 0.000 -100.00 % | 288.000 K 102.38 % | -12.093 M -474.51 % | 3.229 M 164.83 % | -4.981 M 76.71 % | -21.385 M -461.78 % | 5.911 M 75.61 % | 3.366 M 99.05 % | 1.691 M -78.60 % | 7.901 M 397.81 % | -2.653 M -259.05 % | 1.668 M 3.03 % | 1.619 M 17.75 % | 1.375 M -76.71 % | 5.904 M 2 224.41 % | 254.000 K 103.53 % | -7.191 M -50.00 % | -4.794 M -23.05 % | -3.896 M -765.98 % | 585.000 K | 0.000 100.00 % | -550.000 K -117.11 % | 3.214 M 831.59 % | 345.000 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 |
| Net change in cash | -172.700 M -2 827.12 % | -5.900 M -120.56 % | 28.700 M 433.72 % | -8.600 M -113.27 % | 64.800 M 126.80 % | -241.800 M -1 111.72 % | 23.900 M -11.15 % | 26.900 M -84.80 % | 177.000 M 18.47 % | 149.400 M 49 700.00 % | 300.000 K -99.82 % | 164.400 M 179.12 % | 58.900 M 507.22 % | 9.700 M 148.02 % | -20.200 M -269.75 % | 11.900 M 153.60 % | -22.200 M -452.38 % | 6.300 M 142.28 % | -14.900 M -1 454.55 % | 1.100 M -95.32 % | 23.500 M 440.58 % | -6.900 M -126.14 % | 26.400 M 210.59 % | 8.500 M 105.81 % | -146.200 M -197.34 % | 150.200 M 579.87 % | -31.300 M -752.08 % | 4.800 M 126.37 % | -18.200 M -196.30 % | 18.900 M 625.00 % | -3.600 M 94.78 % | -68.900 M -406.24 % | 22.499 M 521.80 % | -5.334 M 94.35 % | -94.482 M -821.42 % | -10.254 M 15.31 % | -12.107 M 91.80 % | -147.692 M -496.80 % | 37.221 M 631.88 % | -6.998 M 86.23 % | -50.825 M 82.97 % | -298.465 M -76.93 % | -168.693 M -153.19 % | 317.139 M 1 681.66 % | -20.051 M -140.40 % | 49.626 M -17.88 % | 60.433 M -53.49 % | 129.932 M 155.74 % | 50.807 M 190.86 % | 17.468 M -56.59 % | 40.240 M -22.49 % | 51.913 M -28.47 % | 72.572 M 2 223.79 % | 3.123 M 249.71 % | -2.086 M 97.17 % | -73.676 M -265.56 % | 44.501 M 139.47 % | -112.741 M -560.90 % | 24.461 M 134.46 % | -70.978 M -134.92 % | 203.246 M 1 023.34 % | -22.012 M -214.96 % | 19.148 M 14 859.38 % | 128.000 K 112.15 % | -1.054 M 98.53 % | -71.614 M -255.84 % | 45.953 M 183.19 % | -55.239 M -211.57 % | 49.509 M -28.89 % | 69.626 M 348.20 % | -28.052 M -34.62 % | -20.838 M -200.02 % | -6.946 M -137.86 % | 18.343 M 1 108.51 % | 1.518 M -89.52 % | 14.478 M 3 258.39 % | -458.413 K -167.44 % | 679.747 K 11 827.86 % | -5.796 K 15.94 % | -6.895 K 95.64 % | -158.294 K -155.21 % | -62.026 K 94.03 % | -1.040 M -700.24 % | 173.199 K 148.99 % | -353.548 K -91.28 % | -184.831 K 47.95 % | -355.076 K -134.76 % | 1.021 M 227.36 % | -801.925 K -196.00 % | 835.376 K 13 714.72 % | 6.047 K 100.63 % | -959.171 K 38.68 % | -1.564 M -38.60 % | -1.129 M -172.75 % | -413.776 K -117.28 % | 2.394 M 216.25 % | -2.059 M 41.21 % | -3.503 M 21.18 % | -4.445 M -37.92 % | -3.223 M 5.58 % | -3.413 M |
| Cash at beginning of period | 539.200 M -1.08 % | 545.100 M 5.56 % | 516.400 M -1.64 % | 525.000 M 14.08 % | 460.200 M -34.44 % | 702.000 M 3.52 % | 678.100 M 4.13 % | 651.200 M 37.33 % | 474.200 M 46.00 % | 324.800 M | 0.000 -100.00 % | 158.800 M 58.96 % | 99.900 M 10.75 % | 90.200 M -18.30 % | 110.400 M 12.08 % | 98.500 M -18.39 % | 120.700 M 5.51 % | 114.400 M -11.52 % | 129.300 M -13.16 % | 148.900 M 18.74 % | 125.400 M -5.22 % | 132.300 M 24.93 % | 105.900 M 8.73 % | 97.400 M -60.02 % | 243.600 M 160.81 % | 93.400 M -25.10 % | 124.700 M 4.00 % | 119.900 M -13.18 % | 138.100 M 15.86 % | 119.200 M -2.85 % | 122.700 M -35.96 % | 191.600 M 13.26 % | 169.164 M -3.06 % | 174.498 M -35.13 % | 268.980 M 22.25 % | 220.018 M -5.22 % | 232.125 M -38.89 % | 379.817 M 10.86 % | 342.596 M -2.00 % | 349.594 M -12.69 % | 400.419 M -42.71 % | 698.884 M -19.44 % | 867.577 M 57.62 % | 550.438 M -3.51 % | 570.489 M 9.53 % | 520.863 M 13.13 % | 460.430 M 39.31 % | 330.498 M 18.17 % | 279.691 M 6.66 % | 262.223 M 18.13 % | 221.983 M 30.52 % | 170.070 M 74.43 % | 97.498 M 3.31 % | 94.375 M -2.16 % | 96.461 M -43.30 % | 170.137 M 35.42 % | 125.636 M -47.30 % | 238.377 M 11.43 % | 213.916 M -24.91 % | 284.894 M 325.57 % | 66.944 M -24.74 % | 88.956 M 27.43 % | 69.808 M 0.18 % | 69.680 M -1.49 % | 70.733 M -50.31 % | 142.347 M 47.67 % | 96.394 M -36.43 % | 151.633 M 40.67 % | 107.790 M 182.44 % | 38.164 M -42.36 % | 66.216 M -23.94 % | 87.054 M 151.58 % | 34.603 M 112.81 % | 16.260 M 10.30 % | 14.742 M 5 485.71 % | 263.931 K -63.46 % | 722.344 K 1 595.76 % | 42.597 K -11.98 % | 48.393 K -12.47 % | 55.288 K -74.11 % | 213.582 K -22.50 % | 275.602 K -79.04 % | 1.315 M 15.17 % | 1.142 M -23.64 % | 1.496 M 31.87 % | 1.134 M -23.84 % | 1.489 M 218.34 % | 467.789 K -63.16 % | 1.270 M 167.28 % | 475.059 K 1.29 % | 469.012 K -67.16 % | 1.428 M -52.27 % | 2.992 M -27.17 % | 4.109 M -9.15 % | 4.522 M 112.50 % | 2.128 M -49.18 % | 4.188 M -45.82 % | 7.729 M -36.51 % | 12.173 M -20.93 % | 15.396 M -18.15 % | 18.809 M |
| Cash at end of period | 366.500 M -32.03 % | 539.200 M -1.08 % | 545.100 M 5.56 % | 516.400 M -1.64 % | 525.000 M 14.08 % | 460.200 M -34.44 % | 702.000 M 3.52 % | 678.100 M 4.13 % | 651.200 M 37.33 % | 474.200 M 157 966.67 % | 300.000 K -99.91 % | 323.200 M 103.53 % | 158.800 M 58.96 % | 99.900 M 10.75 % | 90.200 M -18.30 % | 110.400 M 12.08 % | 98.500 M -18.39 % | 120.700 M 5.51 % | 114.400 M -23.73 % | 150.000 M 0.74 % | 148.900 M 18.74 % | 125.400 M -5.22 % | 132.300 M 24.93 % | 105.900 M 8.73 % | 97.400 M -60.02 % | 243.600 M 160.81 % | 93.400 M -25.10 % | 124.700 M 4.00 % | 119.900 M -13.18 % | 138.100 M 15.95 % | 119.100 M -2.93 % | 122.700 M -35.98 % | 191.663 M 13.30 % | 169.164 M -3.06 % | 174.498 M -16.81 % | 209.764 M -4.66 % | 220.018 M -5.22 % | 232.125 M -38.89 % | 379.817 M 10.86 % | 342.596 M -2.00 % | 349.594 M -12.69 % | 400.419 M -42.71 % | 698.884 M -19.44 % | 867.577 M 57.62 % | 550.438 M -3.51 % | 570.489 M 9.53 % | 520.863 M 13.13 % | 460.430 M 39.31 % | 330.498 M 18.17 % | 279.691 M 6.66 % | 262.223 M 18.13 % | 221.983 M 30.52 % | 170.070 M 74.43 % | 97.498 M 3.31 % | 94.375 M -2.16 % | 96.461 M -43.30 % | 170.137 M 35.42 % | 125.636 M -47.30 % | 238.377 M 11.43 % | 213.916 M -20.83 % | 270.190 M 303.61 % | 66.944 M -24.74 % | 88.956 M 27.43 % | 69.808 M 0.18 % | 69.679 M -1.49 % | 70.733 M -50.31 % | 142.347 M 47.67 % | 96.394 M -38.72 % | 157.299 M 45.93 % | 107.790 M 182.44 % | 38.164 M -42.36 % | 66.216 M 139.41 % | 27.658 M -20.07 % | 34.603 M 112.81 % | 16.260 M 10.30 % | 14.742 M 5 485.71 % | 263.931 K -63.46 % | 722.344 K 1 595.76 % | 42.597 K -11.98 % | 48.393 K -12.47 % | 55.288 K -74.11 % | 213.576 K -22.51 % | 275.602 K -79.04 % | 1.315 M 15.17 % | 1.142 M 20.31 % | 949.246 K -16.30 % | 1.134 M -23.84 % | 1.489 M 218.34 % | 467.789 K -64.30 % | 1.310 M 175.85 % | 475.059 K 1.29 % | 469.012 K -67.16 % | 1.428 M -52.07 % | 2.980 M -27.47 % | 4.109 M -9.15 % | 4.522 M 112.50 % | 2.128 M -49.64 % | 4.225 M -45.33 % | 7.729 M -36.51 % | 12.173 M -20.93 % | 15.396 M |
| Operating cash flow | 24.000 M -85.43 % | 164.700 M -12.30 % | 187.800 M 23.80 % | 151.700 M -36.31 % | 238.200 M 24.97 % | 190.600 M 24.17 % | 153.500 M -4.18 % | 160.200 M -11.64 % | 181.300 M -15.67 % | 215.000 M 133.19 % | 92.200 M -28.75 % | 129.400 M -36.66 % | 204.300 M 29.80 % | 157.400 M 6.64 % | 147.600 M 1 090.32 % | 12.400 M -89.19 % | 114.700 M 77.83 % | 64.500 M -37.01 % | 102.400 M -16.34 % | 122.400 M -22.68 % | 158.300 M 5.67 % | 149.800 M 20.22 % | 124.600 M 142.88 % | 51.300 M -68.68 % | 163.800 M -7.14 % | 176.400 M -12.63 % | 201.900 M 64.28 % | 122.900 M -62.58 % | 328.400 M 322.11 % | 77.800 M -36.12 % | 121.800 M 3 829.03 % | 3.100 M -98.31 % | 183.128 M 15.22 % | 158.932 M 7.02 % | 148.503 M 281.00 % | 38.977 M -78.91 % | 184.842 M 86.56 % | 99.078 M -49.30 % | 195.418 M 12.44 % | 173.801 M -52.76 % | 367.880 M 1.33 % | 363.059 M 160.79 % | 139.213 M -51.65 % | 287.902 M -15.04 % | 338.850 M -1.00 % | 342.268 M 8.39 % | 315.766 M 37.95 % | 228.898 M -1.69 % | 232.825 M 51.54 % | 153.643 M 52.25 % | 100.917 M -20.72 % | 127.287 M -41.46 % | 217.430 M 48.81 % | 146.111 M 20.10 % | 121.662 M 83.25 % | 66.390 M -3.35 % | 68.693 M -23.95 % | 90.328 M -45.79 % | 166.613 M 5 378.89 % | 3.041 M -97.75 % | 135.379 M 144.54 % | 55.360 M -29.79 % | 78.851 M 468.87 % | 13.861 M 964.14 % | -1.604 M 92.81 % | -22.318 M -245.76 % | 15.311 M 14 276.85 % | -108.000 K -106.61 % | 1.635 M -52.53 % | 3.444 M 14.49 % | 3.008 M 311.24 % | -1.424 M -148.45 % | 2.939 M 21.90 % | 2.411 M -38.09 % | 3.895 M 1 081.19 % | -396.942 K -24.74 % | -318.207 K -487.62 % | -54.152 K 28.57 % | -75.812 K -95.16 % | -38.846 K 93.87 % | -633.511 K -268.69 % | 375.544 K 50.05 % | 250.277 K -51.63 % | 517.451 K 170.73 % | -731.539 K -439.34 % | 215.579 K 268.38 % | -128.034 K 73.96 % | -491.606 K -5.09 % | -467.789 K -1 053.00 % | 49.086 K 114.00 % | -350.559 K 33.98 % | -530.978 K -56.15 % | -340.044 K 50.24 % | -683.338 K -614.63 % | -95.621 K 85.42 % | -656.050 K -6.19 % | -617.835 K 41.63 % | -1.058 M -51.80 % | -697.278 K -219.65 % | 582.746 K 172.95 % | -798.838 K |
| Capital expenditure | -155.000 M -15.84 % | -133.800 M -9.76 % | -121.900 M -29.41 % | -94.200 M 20.03 % | -117.800 M -26.39 % | -93.200 M 0.32 % | -93.500 M -16.58 % | -80.200 M 15.67 % | -95.100 M -53.63 % | -61.900 M | 0.000 100.00 % | -67.000 M 21.73 % | -85.600 M -3.51 % | -82.700 M 4.06 % | -86.200 M -23.14 % | -70.000 M 35.42 % | -108.400 M -5.65 % | -102.600 M 1.35 % | -104.000 M 30.57 % | -149.800 M 23.61 % | -196.100 M -9.31 % | -179.400 M -29.06 % | -139.000 M -7.42 % | -129.400 M 14.53 % | -151.400 M -5.29 % | -143.800 M -18.26 % | -121.600 M -39.93 % | -86.900 M 11.78 % | -98.500 M 4.18 % | -102.800 M -1.08 % | -101.700 M -34.35 % | -75.700 M 39.93 % | -126.023 M 35.93 % | -196.710 M -1.65 % | -193.514 M -30.87 % | -147.864 M 37.98 % | -238.407 M -9.32 % | -218.090 M 28.41 % | -304.627 M -6.36 % | -286.402 M 22.49 % | -369.506 M 43.07 % | -649.034 M -147.19 % | -262.568 M -2.21 % | -256.886 M 8.71 % | -281.391 M -21.68 % | -231.258 M -12.81 % | -204.999 M -96.03 % | -104.575 M 37.90 % | -168.393 M -32.86 % | -126.749 M -15.94 % | -109.323 M -41.05 % | -77.507 M 44.17 % | -138.816 M -8.64 % | -127.774 M -0.31 % | -127.373 M -21.55 % | -104.794 M 38.42 % | -170.181 M -20.44 % | -141.298 M 10.97 % | -158.708 M -35.96 % | -116.733 M 19.54 % | -145.089 M -110.80 % | -68.827 M -40.25 % | -49.074 M -90.63 % | -25.743 M 54.74 % | -56.880 M -37.17 % | -41.465 M 34.67 % | -63.469 M -10.41 % | -57.487 M 29.24 % | -81.247 M -59.32 % | -50.996 M -77.16 % | -28.786 M -51.99 % | -18.940 M -99.70 % | -9.484 M -186.15 % | -3.314 M -84.04 % | -1.801 M -125.85 % | -797.417 K -1 551.24 % | -48.292 K -10.33 % | -43.771 K | 0.000 | 0.000 | 0.000 -100.00 % | 112.322 K 214.32 % | -98.251 K 39.06 % | -161.224 K -391.04 % | -32.833 K -102.16 % | 1.519 M 235.48 % | -1.121 M -385.78 % | -230.840 K 13.64 % | -267.308 K 62.74 % | -717.319 K -3 221.08 % | -21.599 K 94.36 % | -382.877 K 70.37 % | -1.292 M 34.86 % | -1.984 M -5.56 % | -1.879 M -119.45 % | -856.333 K 37.63 % | -1.373 M 35.77 % | -2.137 M 45.31 % | -3.909 M -11.58 % | -3.503 M -7.19 % | -3.268 M |
| Free CashFlow | -131.000 M -523.95 % | 30.900 M -53.11 % | 65.900 M 14.61 % | 57.500 M -52.24 % | 120.400 M 23.61 % | 97.400 M 62.33 % | 60.000 M -25.00 % | 80.000 M -7.19 % | 86.200 M -43.70 % | 153.100 M 66.05 % | 92.200 M 47.76 % | 62.400 M -47.43 % | 118.700 M 58.90 % | 74.700 M 21.66 % | 61.400 M 206.60 % | -57.600 M -1 014.29 % | 6.300 M 116.54 % | -38.100 M -2 281.25 % | -1.600 M 94.16 % | -27.400 M 27.51 % | -37.800 M -27.70 % | -29.600 M -105.56 % | -14.400 M 81.56 % | -78.100 M -729.84 % | 12.400 M -61.96 % | 32.600 M -59.40 % | 80.300 M 123.06 % | 36.000 M -84.34 % | 229.900 M 1 019.60 % | -25.000 M -224.38 % | 20.100 M 127.69 % | -72.600 M -227.13 % | 57.105 M 251.16 % | -37.778 M 16.07 % | -45.011 M 58.66 % | -108.887 M -103.28 % | -53.565 M 54.99 % | -119.012 M -8.98 % | -109.209 M 3.01 % | -112.601 M -6 825.03 % | -1.626 M 99.43 % | -285.975 M -131.83 % | -123.355 M -497.71 % | 31.016 M -46.02 % | 57.459 M -48.24 % | 111.010 M 0.22 % | 110.767 M -10.90 % | 124.323 M 92.95 % | 64.432 M 139.58 % | 26.894 M 419.94 % | -8.406 M -116.89 % | 49.780 M -36.68 % | 78.614 M 328.72 % | 18.337 M 421.08 % | -5.711 M 85.13 % | -38.404 M 62.16 % | -101.488 M -99.11 % | -50.970 M -744.78 % | 7.905 M 106.95 % | -113.692 M -1 070.84 % | -9.710 M 27.90 % | -13.467 M -145.23 % | 29.777 M 350.61 % | -11.882 M 79.68 % | -58.484 M 8.31 % | -63.783 M -32.45 % | -48.158 M 16.39 % | -57.595 M 27.66 % | -79.612 M -67.42 % | -47.552 M -84.47 % | -25.778 M -26.59 % | -20.364 M -211.14 % | -6.545 M -624.54 % | -903.332 K -143.14 % | 2.094 M 275.31 % | -1.194 M -225.88 % | -366.499 K -274.27 % | -97.923 K -29.17 % | -75.812 K -95.16 % | -38.846 K 93.87 % | -633.511 K -229.85 % | 487.866 K 220.91 % | 152.026 K -57.32 % | 356.227 K 146.60 % | -764.372 K -144.06 % | 1.735 M 238.85 % | -1.249 M -72.94 % | -722.446 K 1.72 % | -735.097 K -10.01 % | -668.233 K -79.56 % | -372.158 K 59.28 % | -913.855 K 44.01 % | -1.632 M 38.80 % | -2.667 M -35.06 % | -1.975 M -30.58 % | -1.512 M 24.03 % | -1.991 M 37.71 % | -3.196 M 30.61 % | -4.606 M -57.73 % | -2.920 M 28.20 % | -4.067 M |
| 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 | 2008 | 2008 | 2008 | 2008 | 2007 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | 2001 | 2001 | 2001 | 2001 | 2000 | 2000 | 2000 | 2000 | 1999 | 1999 | 1999 | 1999 | 1998 | 1998 | 1998 | 1998 | 1997 | 1997 | 1997 |