PT Bank Tabungan Negara (Persero) Tbk BBTN.JK
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.047 T 3.66 % | 13.550 T -16.48 % | 16.223 T 8.68 % | 14.927 T 35.26 % | 11.036 T 1.49 % | 10.875 T -8.94 % | 11.942 T 11.38 % | 10.722 T 16.61 % | 9.194 T 20.39 % | 7.637 T 25.06 % | 6.107 T 1.37 % | 6.025 T 17.38 % | 5.133 T 17.84 % | 4.355 T 13.34 % | 3.843 T 50.36 % | 2.556 T 20.97 % | 2.113 T 11.17 % | 1.900 T 6.30 % | 1.788 T 21.74 % | 1.468 T |
| Net income | 3.007 T -14.10 % | 3.501 T 14.97 % | 3.045 T 28.15 % | 2.376 T 48.30 % | 1.602 T 665.71 % | 209.263 B -92.55 % | 2.808 T -7.25 % | 3.027 T 15.60 % | 2.619 T 41.49 % | 1.851 T 65.91 % | 1.116 T -28.59 % | 1.562 T 14.53 % | 1.364 T 21.93 % | 1.119 T 22.13 % | 915.938 B 86.75 % | 490.453 B 13.93 % | 430.474 B 7.08 % | 402.020 B 10.24 % | 364.674 B -16.49 % | 436.698 B |
| Income before tax | 3.773 T -13.87 % | 4.380 T 13.02 % | 3.876 T 29.48 % | 2.993 T 31.81 % | 2.271 T 452.44 % | 411.062 B -88.61 % | 3.610 T -6.51 % | 3.862 T 15.96 % | 3.330 T 31.01 % | 2.542 T 64.19 % | 1.548 T -27.68 % | 2.141 T 14.90 % | 1.863 T 22.40 % | 1.522 T 21.76 % | 1.250 T 67.63 % | 745.817 B 12.06 % | 665.533 B 10.62 % | 601.639 B 10.75 % | 543.219 B 20.10 % | 452.306 B |
| Income before tax ratio | 0.27 -16.91 % | 0.32 35.31 % | 0.24 19.14 % | 0.20 -2.55 % | 0.21 444.35 % | 0.04 -87.50 % | 0.30 -16.06 % | 0.36 -0.56 % | 0.36 8.82 % | 0.33 31.29 % | 0.25 -28.66 % | 0.36 -2.12 % | 0.36 3.87 % | 0.35 7.43 % | 0.33 11.49 % | 0.29 -7.37 % | 0.32 -0.49 % | 0.32 4.19 % | 0.30 -1.34 % | 0.31 |
| EBITDA | 0.000 | 0.000 | 0.000 -100.00 % | 3.549 T 26.78 % | 2.800 T 286.00 % | 725.294 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.665 T 15.41 % | 3.176 T 30.72 % | 2.429 T -44.71 % | 4.394 T 5.87 % | 4.150 T 27.09 % | 3.266 T 17.70 % | 2.775 T -9.88 % | 3.079 T 43.47 % | 2.146 T |
| Net income ratio | 0.21 -17.14 % | 0.26 37.65 % | 0.19 17.91 % | 0.16 9.64 % | 0.15 654.50 % | 0.02 -91.82 % | 0.24 -16.73 % | 0.28 -0.87 % | 0.28 17.53 % | 0.24 32.67 % | 0.18 -29.55 % | 0.26 -2.43 % | 0.27 3.47 % | 0.26 7.76 % | 0.24 24.21 % | 0.19 -5.82 % | 0.20 -3.68 % | 0.21 3.71 % | 0.20 -31.40 % | 0.30 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 -100.00 % | 0.24 -6.27 % | 0.25 280.35 % | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.61 -1.68 % | 0.62 10.93 % | 0.56 -51.22 % | 1.14 -29.59 % | 1.62 5.06 % | 1.55 5.87 % | 1.46 -15.23 % | 1.72 17.85 % | 1.46 |
| Gross profit ratio | 1.04 -13.25 % | 1.20 20.20 % | 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 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 | 14.034 B 0.00 % | 14.034 B 32.53 % | 10.590 B -3.58 % | 10.983 B 0.00 % | 10.983 B 0.00 % | 10.983 B -7.86 % | 11.920 B 0.00 % | 11.920 B 0.01 % | 11.919 B 0.15 % | 11.902 B 0.07 % | 11.894 B 0.29 % | 11.860 B 13.75 % | 10.426 B 1.71 % | 10.251 B -0.23 % | 10.274 B 36.15 % | 7.546 B 1.42 % | 7.440 B -27.08 % | 10.203 B 0.00 % | 10.203 B 0.00 % | 10.203 B |
| Weighted average shs out | 14.034 B 0.00 % | 14.034 B 32.53 % | 10.590 B -3.58 % | 10.983 B 0.00 % | 10.983 B 0.00 % | 10.983 B -7.86 % | 11.920 B 0.00 % | 11.920 B 0.01 % | 11.919 B 0.15 % | 11.901 B 0.07 % | 11.893 B 0.32 % | 11.855 B 14.04 % | 10.395 B 1.82 % | 10.210 B 0.06 % | 10.203 B 35.22 % | 7.546 B 1.42 % | 7.440 B 0.00 % | 7.440 B 0.00 % | 7.440 B 0.00 % | 7.440 B |
| EPS diluted | 214.29 -14.10 % | 249.46 -13.24 % | 287.54 32.91 % | 216.35 48.30 % | 145.89 665.83 % | 19.05 -91.91 % | 235.56 -7.29 % | 254.08 15.79 % | 219.44 41.15 % | 155.47 62.03 % | 95.95 -27.02 % | 131.48 0.67 % | 130.60 19.52 % | 109.27 23.02 % | 88.82 36.84 % | 64.91 11.78 % | 58.07 47.39 % | 39.40 10.24 % | 35.74 -16.50 % | 42.80 |
| Earnings per share | 214.29 -14.10 % | 249.46 -13.24 % | 287.54 32.91 % | 216.35 48.30 % | 145.89 665.83 % | 19.05 -91.91 % | 235.56 -7.29 % | 254.08 15.79 % | 219.44 41.15 % | 155.47 62.03 % | 95.95 -27.02 % | 131.48 0.00 % | 131.48 20.33 % | 109.27 21.86 % | 89.67 38.15 % | 64.91 11.78 % | 58.07 7.48 % | 54.03 10.22 % | 49.02 -16.49 % | 58.70 |
| Gross profit | 14.647 T -10.07 % | 16.288 T 0.40 % | 16.223 T 8.68 % | 14.927 T 35.26 % | 11.036 T 1.49 % | 10.875 T -8.94 % | 11.942 T 11.38 % | 10.722 T 16.61 % | 9.194 T 20.39 % | 7.637 T 25.06 % | 6.107 T 1.37 % | 6.025 T 17.38 % | 5.133 T 17.84 % | 4.355 T 13.34 % | 3.843 T 50.36 % | 2.556 T 20.97 % | 2.113 T 11.17 % | 1.900 T 6.30 % | 1.788 T 21.74 % | 1.468 T |
| Income tax expense | 765.513 B -12.93 % | 879.222 B 5.85 % | 830.617 B 34.60 % | 617.093 B -7.69 % | 668.499 B 231.27 % | 201.799 B -74.85 % | 802.352 B -3.80 % | 834.089 B 17.28 % | 711.179 B 2.92 % | 690.979 B 59.73 % | 432.580 B -25.24 % | 578.610 B 15.90 % | 499.240 B 23.70 % | 403.599 B 20.74 % | 334.284 B 39.53 % | 239.574 B 1.92 % | 235.059 B 17.75 % | 199.619 B 11.80 % | 178.545 B 1 043.93 % | 15.608 B |
| Cost of revenue | 16.114 T 688.62 % | -2.738 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 2.759 T 21.38 % | 2.273 T 0.28 % | 2.267 T 13.64 % | 1.995 T 7.86 % | 1.849 T -10.26 % | 2.061 T 12.30 % | 1.835 T 7.53 % | 1.707 T 20.06 % | 1.421 T 19.44 % | 1.190 T 13.25 % | 1.051 T 30.34 % | 806.242 B 17.74 % | 684.790 B -42.21 % | 1.185 T 33.70 % | 886.244 B 31.50 % | 673.954 B 21.36 % | 555.335 B 5.48 % | 526.501 B 8.68 % | 484.440 B 15.86 % | 418.137 B |
| Selling and marketing expenses | 551.571 B 2.67 % | 537.253 B 14.41 % | 469.580 B 37.99 % | 340.301 B 26.82 % | 268.326 B -41.07 % | 455.292 B -23.78 % | 597.337 B 14.12 % | 523.425 B 30.38 % | 401.474 B -3.65 % | 416.690 B -18.06 % | 508.539 B 23.83 % | 410.682 B 49.36 % | 274.966 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 7.563 T | 0.000 -100.00 % | 6.014 T 3.29 % | 5.823 T 26.52 % | 4.602 T 3.84 % | 4.432 T 27 063.10 % | 16.318 B 153.33 % | -30.601 B -37.14 % | -22.313 B -376.53 % | 8.069 B 382.88 % | 1.671 B -63.99 % | 4.640 B 157.89 % | -8.015 B -129.72 % | -3.489 B 74.15 % | -13.495 B -313.56 % | 6.319 B 159.21 % | -10.672 B -221.92 % | 8.753 B 473.97 % | 1.525 B 471.05 % | -411.000 M |
| Operating expenses | 10.874 T 106.61 % | 5.263 T -39.85 % | 8.751 T 7.26 % | 8.158 T 21.40 % | 6.720 T -3.29 % | 6.949 T 3.37 % | 6.722 T 11.21 % | 6.044 T 14.48 % | 5.280 T 20.20 % | 4.392 T 10.99 % | 3.957 T 9.87 % | 3.602 T 15.26 % | 3.125 T 14.89 % | 2.720 T 5.47 % | 2.579 T 47.20 % | 1.752 T 21.15 % | 1.446 T 10.40 % | 1.310 T 11.38 % | 1.176 T 15.94 % | 1.014 T |
| Cost and expenses | 6.239 T 18.53 % | 5.263 T -39.85 % | 8.751 T 7.26 % | 8.158 T 21.40 % | 6.720 T -3.29 % | 6.949 T 3.37 % | 6.722 T 11.21 % | 6.044 T 14.48 % | 5.280 T 20.20 % | 4.392 T 10.99 % | 3.957 T 9.87 % | 3.602 T 15.26 % | 3.125 T 14.89 % | 2.720 T 5.47 % | 2.579 T 47.20 % | 1.752 T 21.15 % | 1.446 T 10.40 % | 1.310 T 11.38 % | 1.176 T 15.94 % | 1.014 T |
| 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 |
| Selling general and administrative expenses | 3.311 T 17.81 % | 2.811 T 2.71 % | 2.736 T 17.19 % | 2.335 T 10.27 % | 2.118 T -15.83 % | 2.516 T 3.44 % | 2.432 T 9.07 % | 2.230 T 22.33 % | 1.823 T 13.45 % | 1.607 T 3.04 % | 1.559 T 28.14 % | 1.217 T 26.80 % | 959.756 B -19.00 % | 1.185 T 33.70 % | 886.244 B 31.50 % | 673.954 B 21.36 % | 555.335 B 5.48 % | 526.501 B 8.68 % | 484.440 B 15.86 % | 418.137 B |
| Interest income | 25.473 T 3.03 % | 24.723 T 6.41 % | 23.233 T -0.77 % | 23.414 T 2.03 % | 22.947 T -1.39 % | 23.271 T 11.98 % | 20.782 T 12.66 % | 18.447 T 11.79 % | 16.501 T 14.16 % | 14.455 T 16.62 % | 12.395 T 19.26 % | 10.393 T 22.54 % | 8.481 T 12.24 % | 7.556 T 16.83 % | 6.468 T 18.20 % | 5.472 T 25.15 % | 4.372 T 13.96 % | 3.837 T -6.03 % | 4.083 T 35.45 % | 3.014 T |
| Interest expense | 16.114 T 20.20 % | 13.406 T 33.57 % | 10.037 T -15.29 % | 11.848 T -20.22 % | 14.851 T -3.09 % | 15.325 T 30.35 % | 11.756 T 18.53 % | 9.919 T 10.68 % | 8.962 T 10.04 % | 8.144 T 11.07 % | 7.332 T 43.19 % | 5.121 T 25.33 % | 4.086 T 8.37 % | 3.770 T 19.92 % | 3.144 T -8.08 % | 3.420 T 31.55 % | 2.600 T 19.66 % | 2.173 T -14.31 % | 2.536 T 49.71 % | 1.694 T |
| Depreciation and amortization | 731.480 B 2.06 % | 716.725 B 13.94 % | 629.060 B 13.13 % | 556.034 B 5.16 % | 528.767 B 68.27 % | 314.232 B 19.08 % | 263.884 B 22.29 % | 215.788 B -1.65 % | 219.402 B 11.74 % | 196.358 B -13.02 % | 225.741 B -19.22 % | 279.446 B 4.81 % | 266.621 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating income | 3.805 T -54.08 % | 8.287 T -40.43 % | 13.912 T 364.78 % | 2.993 T 31.81 % | 2.271 T 452.44 % | 411.062 B -97.32 % | 15.367 T 11.51 % | 13.780 T 12.11 % | 12.292 T 15.03 % | 10.686 T 20.33 % | 8.881 T 22.29 % | 7.262 T 22.07 % | 5.949 T 12.40 % | 5.292 T 20.44 % | 4.394 T 5.87 % | 4.150 T 27.09 % | 3.266 T 17.70 % | 2.775 T -9.88 % | 3.079 T 43.47 % | 2.146 T |
| Operating income ratio | 0.27 -55.70 % | 0.61 -28.69 % | 0.86 327.66 % | 0.20 -2.55 % | 0.21 444.35 % | 0.04 -97.06 % | 1.29 0.11 % | 1.29 -3.86 % | 1.34 -4.45 % | 1.40 -3.78 % | 1.45 20.64 % | 1.21 3.99 % | 1.16 -4.61 % | 1.22 6.27 % | 1.14 -29.59 % | 1.62 5.06 % | 1.55 5.87 % | 1.46 -15.23 % | 1.72 17.85 % | 1.46 |
| Total other income expenses net | -32.601 B 99.17 % | -3.907 T 1.36 % | -3.960 T -612.27 % | -556.034 B 69.71 % | -1.836 T -484.25 % | -314.232 B 81.05 % | -1.658 T 29.67 % | -2.358 T -4.70 % | -2.252 T -133.98 % | -962.470 B -20.09 % | -801.476 B -9.89 % | -729.352 B -550.02 % | -112.204 B 97.02 % | -3.770 T -109 055.50 % | -3.454 B -102.69 % | 128.231 B 3 087.67 % | -4.292 B -139.71 % | 10.808 B 155.21 % | 4.235 B 28.65 % | 3.292 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 14.698 T 963.48 % | -1.702 T -233.60 % | 1.274 T -39.09 % | 2.092 T -85.52 % | 14.443 T -26.02 % | 19.522 T 450.52 % | -5.570 T 24.38 % | -7.365 T -10.12 % | -6.688 T -63 662.74 % | 10.522 B -99.60 % | 2.636 T 2 434.03 % | -112.949 B 98.03 % | -5.747 T -24.23 % | -4.626 T -201.80 % | 4.544 T 56.11 % | 2.911 T -24.37 % | 3.849 T -19.71 % | 4.794 T 4.18 % | 4.601 T 7.86 % | 4.266 T |
| Total investments | 60.838 T 47.75 % | 41.177 T -23.30 % | 53.686 T 11.12 % | 48.311 T -18.79 % | 59.492 T 210.85 % | 19.138 T 25.57 % | 15.242 T -4.08 % | 15.890 T 18.45 % | 13.415 T 33.64 % | 10.038 T -26.59 % | 13.675 T 8.65 % | 12.587 T 48.38 % | 8.483 T 8.19 % | 7.841 T -3.49 % | 8.124 T -55.82 % | 18.389 T 96.74 % | 9.347 T -11.20 % | 10.526 T -8.37 % | 11.488 T 0.26 % | 11.459 T |
| Total debt | 48.903 T -4.74 % | 51.334 T 19.94 % | 42.799 T -1.20 % | 43.320 T -13.40 % | 50.025 T 3.68 % | 48.249 T 23.26 % | 39.144 T 24.38 % | 31.471 T 37.32 % | 22.919 T 13.35 % | 20.219 T 30.29 % | 15.518 T -2.46 % | 15.910 T 14.67 % | 13.874 T 24.61 % | 11.134 T -3.70 % | 11.562 T 86.30 % | 6.206 T 2.96 % | 6.027 T -15.24 % | 7.111 T 0.22 % | 7.095 T 13.08 % | 6.275 T |
| Accumulated other comprehensive income loss | 17.972 T 16.81 % | 15.385 T 0.18 % | 15.358 T 33.27 % | 11.524 T 5.93 % | 10.879 T -32.51 % | 16.121 T 19.18 % | 13.526 T 21.53 % | 11.130 T 23.59 % | 9.005 T 22.73 % | 7.338 T 3 946.17 % | -190.781 B -140.14 % | -79.446 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 3.164 T -13.50 % | 3.658 T 14.24 % | 3.202 T 26.41 % | 2.533 T 43.99 % | 1.759 T 380.62 % | 366.002 B -87.65 % | 2.965 T -6.89 % | 3.184 T 14.72 % | 2.776 T 38.25 % | 2.008 T 79.96 % | 1.116 T -28.59 % | 1.562 T 14.53 % | 1.364 T -34.23 % | 2.074 T 49.23 % | 1.390 T 208.35 % | 450.709 B -28.84 % | 633.413 B 104.88 % | -12.969 T 2.63 % | -13.320 T 1.49 % | -13.521 T |
| Common stock | 7.017 T 0.00 % | 7.017 T 32.53 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.07 % | 5.291 T 0.14 % | 5.284 T 0.03 % | 5.282 T 2.01 % | 5.178 T 17.21 % | 4.418 T 1.40 % | 4.357 T 0.00 % | 4.357 T 70.21 % | 2.560 T 104.78 % | 1.250 T 0.00 % | 1.250 T 0.00 % | 1.250 T |
| Total equity | 32.572 T 6.87 % | 30.479 T 17.64 % | 25.909 T 21.03 % | 21.407 T 7.10 % | 19.988 T -16.14 % | 23.836 T -0.02 % | 23.840 T 10.05 % | 21.663 T 13.24 % | 19.131 T 38.03 % | 13.860 T 13.55 % | 12.206 T 5.62 % | 11.557 T 12.43 % | 10.279 T 40.39 % | 7.322 T 13.56 % | 6.447 T 19.55 % | 5.393 T 75.19 % | 3.078 T 10.44 % | 2.787 T 58.35 % | 1.760 T 18.87 % | 1.481 T |
| Other non current liabilities | 409.628 T 136.96 % | 172.865 T | 0.000 100.00 % | -43.446 T 13.52 % | -50.239 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -11.803 T 3.72 % | -12.260 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 27.414 T -21.77 % | 35.043 T | 0.000 -100.00 % | 43.446 T -13.52 % | 50.239 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.834 T -6.30 % | 11.562 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 437.043 T 110.21 % | 207.907 T 32 796.74 % | 632.000 B -98.54 % | 43.320 T -13.40 % | 50.025 T 3.68 % | 48.249 T 23.26 % | 39.144 T 24.38 % | 31.471 T 37.32 % | 22.919 T 13.35 % | 20.219 T 30.29 % | 15.518 T -2.46 % | 15.910 T 14.67 % | 13.874 T -83.04 % | 81.800 T 32.07 % | 61.938 T 898.06 % | 6.206 T 2.96 % | 6.027 T -15.24 % | 7.111 T 0.22 % | 7.095 T 13.08 % | 6.275 T |
| Other current liabilities | 360.381 T 93.27 % | 186.467 T 15 344.27 % | -1.223 T -29.64 % | -943.515 B 22.90 % | -1.224 T -47.91 % | -827.369 B -0.12 % | -826.405 B -12.48 % | -734.745 B -13.43 % | -647.773 B 10.03 % | -719.955 B -43.45 % | -501.877 B -42.68 % | -351.744 B -17.76 % | -298.691 B -71.28 % | -174.389 B | 0.000 100.00 % | -161.604 B 17.86 % | -196.752 B -56.89 % | -125.406 B 16.58 % | -150.322 B 4.94 % | -158.132 B |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 37.548 B 58.93 % | 23.626 B -46.64 % | 44.275 B 100.21 % | -21.306 T 0.26 % | -21.361 T -27.83 % | -16.711 T -43.65 % | -11.633 T -2 175.22 % | 560.584 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 21.323 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 382.440 T 103.63 % | 187.812 T 29 617.07 % | 632.000 B 25.64 % | 503.036 B -31.88 % | 738.409 B 15.78 % | 637.765 B 0.94 % | 631.811 B 26.14 % | 500.864 B 28.92 % | 388.511 B 7.39 % | 361.779 B 15.89 % | 312.168 B 28.72 % | 242.524 B 23.96 % | 195.654 B | 0.000 | 0.000 -100.00 % | 161.604 B -17.86 % | 196.752 B 56.89 % | 125.406 B -16.58 % | 150.322 B -4.94 % | 158.132 B |
| Total liabilities | 437.043 T 7.05 % | 408.271 T 8.51 % | 376.239 T 7.36 % | 350.462 T 2.71 % | 341.221 T 18.50 % | 287.941 T 1.89 % | 282.596 T 17.89 % | 239.702 T 22.90 % | 195.038 T 23.48 % | 157.947 T 19.32 % | 132.370 T 10.66 % | 119.613 T 17.88 % | 101.470 T 24.05 % | 81.800 T 32.07 % | 61.938 T 16.74 % | 53.055 T 26.58 % | 41.914 T 23.62 % | 33.906 T 10.03 % | 30.816 T 11.64 % | 27.602 T |
| Other non current assets | 349.001 T 8.48 % | 321.722 T 635.85 % | -60.040 T -11.09 % | -54.048 T 17.24 % | -65.310 T -166.15 % | -24.539 T -21.12 % | -20.259 T 2.26 % | -20.727 T -14.68 % | -18.075 T -55.93 % | -11.592 T 23.55 % | -15.163 T -7.47 % | -14.109 T -40.17 % | -10.066 T -7.79 % | -9.338 T 2.48 % | -9.575 T 51.21 % | -19.626 T -88.35 % | -10.420 T 9.58 % | -11.524 T 2.30 % | -11.796 T 0.09 % | -11.806 T |
| Long term investments | 60.838 T 47.75 % | 41.177 T -23.30 % | 53.686 T 11.12 % | 48.311 T -18.79 % | 59.492 T 210.85 % | 19.138 T 25.57 % | 15.242 T -4.08 % | 15.890 T 18.45 % | 13.415 T 33.64 % | 10.038 T -26.59 % | 13.675 T 8.65 % | 12.587 T 48.38 % | 8.483 T 8.19 % | 7.841 T -3.49 % | 8.124 T -55.82 % | 18.389 T 96.74 % | 9.347 T -11.20 % | 10.526 T -8.37 % | 11.488 T 0.26 % | 11.459 T |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.192 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 -100.00 % | 57.124 T 10.67 % | 51.617 T -18.50 % | 63.338 T 164.90 % | 23.910 T 19.55 % | 19.999 T -2.69 % | 20.553 T 14.36 % | 17.972 T 56.63 % | 11.474 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 9.176 T 13.04 % | 8.118 T 27.76 % | 6.354 T 10.76 % | 5.737 T -1.40 % | 5.818 T 7.74 % | 5.401 T 7.63 % | 5.018 T 3.73 % | 4.837 T 3.82 % | 4.659 T 199.95 % | 1.553 T 4.37 % | 1.488 T -2.26 % | 1.523 T -3.80 % | 1.583 T 5.70 % | 1.497 T 3.21 % | 1.451 T 17.32 % | 1.237 T 15.29 % | 1.073 T 7.52 % | 997.662 B 224.66 % | 307.296 B -11.45 % | 347.016 B |
| Total non current assets | 419.015 T 12.94 % | 371.017 T 517.95 % | 60.040 T 11.09 % | 54.048 T -17.24 % | 65.310 T 166.15 % | 24.539 T 21.12 % | 20.259 T -2.26 % | 20.727 T 14.68 % | 18.075 T 55.93 % | 11.592 T -23.55 % | 15.163 T 7.47 % | 14.109 T 40.17 % | 10.066 T 7.79 % | 9.338 T -2.48 % | 9.575 T -51.21 % | 19.626 T 88.35 % | 10.420 T -9.58 % | 11.524 T -2.30 % | 11.796 T -0.09 % | 11.806 T |
| Other current assets | 1.740 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 339.256 B -98.07 % | 17.549 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 35.456 T -33.15 % | 53.036 T 27.72 % | 41.525 T 0.72 % | 41.228 T 15.87 % | 35.583 T 23.87 % | 28.727 T -35.75 % | 44.713 T 15.13 % | 38.836 T 31.17 % | 29.607 T 46.51 % | 20.208 T 56.88 % | 12.882 T -19.60 % | 16.023 T -18.34 % | 19.621 T 24.50 % | 15.760 T 124.57 % | 7.018 T 112.97 % | 3.295 T 51.26 % | 2.178 T -5.98 % | 2.317 T -7.09 % | 2.494 T 24.16 % | 2.009 T |
| Cash and short term investments | 35.456 T -33.15 % | 53.036 T 27.72 % | 41.525 T 0.72 % | 41.228 T 15.87 % | 35.583 T 23.87 % | 28.727 T -35.75 % | 44.713 T 15.13 % | 38.836 T 31.17 % | 29.607 T 46.51 % | 20.208 T 56.88 % | 12.882 T -19.60 % | 16.023 T -18.34 % | 19.621 T 24.50 % | 15.760 T 124.57 % | 7.018 T 112.97 % | 3.295 T 51.26 % | 2.178 T -5.98 % | 2.317 T -7.09 % | 2.494 T 24.16 % | 2.009 T |
| Total current assets | 50.599 T -4.59 % | 53.036 T -0.72 % | 53.419 T 4.08 % | 51.323 T 19.51 % | 42.945 T 30.70 % | 32.858 T -32.63 % | 48.774 T 15.10 % | 42.374 T 29.55 % | 32.709 T 46.02 % | 22.401 T 53.10 % | 14.631 T -15.44 % | 17.302 T -17.07 % | 20.864 T -1.14 % | 21.103 T -62.52 % | 56.302 T 1 381.93 % | 3.799 T 43.84 % | 2.641 T -7.05 % | 2.842 T -13.83 % | 3.298 T 36.50 % | 2.416 T |
| Inventory | 0.000 | 0.000 100.00 % | -55.753 T -2.88 % | -54.192 T -20.72 % | -44.891 T -22.98 % | -36.504 T 28.51 % | -51.060 T -4.44 % | -48.888 T -39.59 % | -35.022 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 13.403 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.192 T 25.32 % | 1.749 T 36.70 % | 1.280 T 2.99 % | 1.242 T 18.47 % | 1.049 T -70.43 % | 3.546 T 603.42 % | 504.131 B 8.93 % | 462.822 B -11.77 % | 524.545 B -34.74 % | 803.759 B 97.35 % | 407.275 B |
| Tax assets | 0.000 | 0.000 -100.00 % | 2.915 T 19.94 % | 2.431 T 23.23 % | 1.972 T 213.52 % | 629.105 B 141.73 % | 260.251 B 49.09 % | 174.555 B 69.82 % | 102.791 B -12.83 % | 117.922 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 417.925 T 2 743.67 % | 14.697 T -94.91 % | 288.690 T 8.33 % | 266.497 T 5.35 % | 252.953 T -0.56 % | 254.380 T 7.15 % | 237.403 T 19.74 % | 198.264 T 21.35 % | 163.385 T 18.55 % | 137.815 T 20.07 % | 114.782 T 15.06 % | 99.758 T 23.43 % | 80.820 T 37.73 % | 58.680 T 2 239.26 % | 2.508 T -92.84 % | 35.023 T 9.68 % | 31.931 T 43.01 % | 22.328 T 27.71 % | 17.483 T 17.64 % | 14.862 T |
| Account payables | 367.868 B -43.82 % | 654.751 B 3.60 % | 632.000 B 25.64 % | 503.036 B -31.88 % | 738.409 B 15.78 % | 637.765 B 0.94 % | 631.811 B 26.14 % | 500.864 B 28.92 % | 388.511 B 7.39 % | 361.779 B 15.89 % | 312.168 B 29.33 % | 241.370 B 23.37 % | 195.654 B 12.19 % | 174.389 B | 0.000 -100.00 % | 161.604 B -17.86 % | 196.752 B 56.89 % | 125.406 B -16.58 % | 150.322 B -4.94 % | 158.132 B |
| Tax payables | 368.473 B -46.58 % | 689.787 B 16.68 % | 591.196 B 34.22 % | 440.479 B -9.25 % | 485.357 B 155.98 % | 189.604 B -2.56 % | 194.594 B -16.80 % | 233.881 B -9.79 % | 259.262 B -27.62 % | 358.176 B 88.80 % | 189.709 B 71.88 % | 110.374 B 7.12 % | 103.037 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 -100.00 % | 37.548 B 58.93 % | 23.626 B -46.64 % | 44.275 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 560.584 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 -100.00 % | 126.348 B -40.81 % | 213.451 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 190.781 B 140.14 % | 79.446 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 4.419 T 0.00 % | 4.419 T 115.09 % | 2.054 T 0.00 % | 2.054 T 0.00 % | 2.054 T 0.00 % | 2.054 T 0.00 % | 2.054 T 0.00 % | 2.054 T 0.00 % | 2.054 T 0.38 % | 2.047 T 201.22 % | -2.022 T -142.20 % | 4.792 T 28.23 % | 3.737 T 408.84 % | 734.359 B 14.81 % | 639.626 B 0.00 % | 639.626 B 657.42 % | -114.747 B -100.87 % | 13.197 T -4.58 % | 13.830 T 0.57 % | 13.752 T |
| Deferred tax liabilities non current | 0.000 | 0.000 100.00 % | -37.548 B -100.09 % | 43.296 T -13.37 % | 49.981 T | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 127.488 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 -100.00 % | 12.551 T -96.65 % | 374.975 T 22.29 % | 306.639 T 5.57 % | 290.457 T 21.50 % | 239.054 T -1.55 % | 242.820 T 16.89 % | 207.730 T 20.96 % | 171.731 T 25.02 % | 137.367 T 17.87 % | 116.539 T 12.64 % | 103.461 T 18.38 % | 87.400 T | 0.000 | 0.000 -100.00 % | 46.687 T 30.81 % | 35.690 T 33.82 % | 26.670 T 13.15 % | 23.570 T 11.34 % | 21.170 T |
| Total assets | 469.615 T 7.03 % | 438.750 T 9.10 % | 402.148 T 8.14 % | 371.868 T 2.95 % | 361.208 T 15.85 % | 311.777 T 1.74 % | 306.436 T 17.24 % | 261.365 T 22.04 % | 214.168 T 24.66 % | 171.808 T 18.84 % | 144.576 T 10.22 % | 131.170 T 17.38 % | 111.749 T 25.39 % | 89.121 T 30.32 % | 68.386 T 17.00 % | 58.448 T 29.91 % | 44.992 T 22.62 % | 36.693 T 12.64 % | 32.576 T 12.01 % | 29.083 T |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.845 B -90.91 % | 42.301 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 1.147 T 143.26 % | -2.651 T -227.15 % | 2.085 T -26.56 % | 2.839 T 0.67 % | 2.820 T 483.84 % | -734.719 B -397.40 % | 247.047 B -85.25 % | 1.675 T 431.70 % | 315.013 B 52.52 % | 206.540 B 101.36 % | -15.228 T 18.18 % | -18.612 T | 0.000 -100.00 % | 3.600 T 195.16 % | -3.783 T -679.57 % | 652.639 B 189.72 % | -727.406 B -192.92 % | -248.327 B 75.43 % | -1.011 T -134.30 % | -431.342 B |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Other working capital | 1.147 T 143.26 % | -2.651 T -227.15 % | 2.085 T -26.56 % | 2.839 T 0.67 % | 2.820 T 483.84 % | -734.719 B 97.97 % | -36.260 T -21.08 % | -29.948 T -32.88 % | -22.537 T 3.14 % | -23.268 T -52.80 % | -15.228 T 18.18 % | -18.612 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -9.903 T 51.19 % | -20.288 T -351.44 % | -4.494 T -218.87 % | 3.781 T -82.48 % | 21.582 T 247.65 % | -14.617 T -180.11 % | -5.218 T -92.81 % | -2.706 T -137.77 % | 7.165 T 5 099.04 % | -143.328 B 95.47 % | -3.165 T 34.86 % | -4.858 T -1 138.95 % | 467.570 B 477.27 % | 80.997 B 140.85 % | 33.630 B -89.18 % | 310.841 B 140.60 % | 129.196 B 36.42 % | 94.702 B -10.31 % | 105.584 B 11.13 % | 95.010 B |
| Net cash provided by operating activities | -8.756 T 53.23 % | -18.722 T -1 579.91 % | 1.265 T -86.76 % | 9.552 T -64.00 % | 26.533 T 278.93 % | -14.828 T -515.17 % | -2.410 T -850.81 % | 321.044 B -96.72 % | 9.784 T 472.97 % | 1.708 T 183.34 % | -2.049 T 37.83 % | -3.296 T -279.94 % | 1.832 T -61.84 % | 4.799 T 269.41 % | -2.833 T -294.85 % | 1.454 T 966.80 % | -167.736 B -167.53 % | 248.395 B 145.97 % | -540.365 B -638.39 % | 100.366 B |
| Investments in property plant and equipment | -1.635 T 29.35 % | -2.313 T -121.93 % | -1.042 T -150.91 % | -415.473 B 47.94 % | -798.086 B -117.72 % | -366.561 B 30.41 % | -526.743 B -32.78 % | -396.710 B -38.90 % | -285.604 B -8.79 % | -262.524 B -37.16 % | -191.400 B 12.75 % | -219.359 B 37.73 % | -352.262 B -17.93 % | -298.710 B 10.98 % | -335.552 B 3.48 % | -347.641 B -158.46 % | -134.503 B -146.01 % | -54.673 B 18.30 % | -66.921 B -4.54 % | -64.017 B |
| Acquisitions net | 0.000 | 0.000 | 0.000 -100.00 % | 61.298 B -25.89 % | 82.712 B 102.07 % | -4.000 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -5.771 T 26.17 % | -7.816 T -26.91 % | -6.159 T 75.30 % | -24.931 T -415.61 % | -4.835 T -1 411.43 % | -319.917 B -6.91 % | -299.246 B 84.78 % | -1.966 T -34.87 % | -1.458 T 54.63 % | -3.213 T -760.36 % | -373.480 B 69.41 % | -1.221 T | 0.000 | 0.000 100.00 % | -3.729 T -7 333.42 % | -50.172 B 47.77 % | -96.067 B | 0.000 100.00 % | -655.115 B |
| Sales maturities of investments | 0.000 -100.00 % | 2.211 T -64.88 % | 6.296 T -43.04 % | 11.052 T 921.29 % | 1.082 T -72.94 % | 4.000 T 57.71 % | 2.536 T 65.92 % | 1.529 T 450.43 % | 277.706 B -93.64 % | 4.364 T 5 944.02 % | 72.206 B -78.37 % | 333.803 B -71.94 % | 1.190 T | 0.000 | 0.000 | 0.000 -100.00 % | 141.946 B | 0.000 -100.00 % | 246.067 B | 0.000 |
| Other investing activites | -3.672 T -356.02 % | 1.434 T 777.66 % | 163.410 B 123.19 % | -704.668 B -184.13 % | 837.555 B 144.66 % | -1.875 T -184.61 % | 2.216 T 80.28 % | 1.229 T 172.80 % | -1.689 T -158.10 % | 2.906 T 192.52 % | -3.141 T -56.43 % | -2.008 T -6 293.46 % | -31.406 B 26.75 % | -42.874 B -101.29 % | 3.318 T | 0.000 -100.00 % | 4.947 B | 0.000 | 0.000 -100.00 % | 693.000 M |
| Net cash used for investing activites | -5.306 T -19.53 % | -4.439 T -85.00 % | -2.400 T -162.58 % | 3.834 T 116.16 % | -23.727 T -235.26 % | -7.077 T -518.89 % | 1.689 T 102.92 % | 832.608 B 142.18 % | -1.974 T -174.67 % | 2.644 T 179.33 % | -3.332 T -1 186.49 % | -259.036 B 32.48 % | -383.668 B -12.32 % | -341.584 B -111.45 % | 2.982 T 173.15 % | -4.077 T -10 691.22 % | -37.782 B 74.94 % | -150.740 B -184.14 % | 179.146 B 124.94 % | -718.439 B |
| Debt repayment | -6.133 T -170.68 % | 8.677 T 965.32 % | -1.003 T 85.02 % | -6.694 T -535.35 % | 1.538 T -82.92 % | 9.002 T 17.61 % | 7.654 T -11.22 % | 8.621 T 342.18 % | 1.950 T -58.68 % | 4.719 T 514.84 % | 767.435 B -62.26 % | 2.033 T -25.84 % | 2.742 T -23.74 % | 3.596 T 973.61 % | 334.899 B -88.81 % | 2.992 T 373.41 % | -1.094 T -8 560.58 % | 12.936 B -98.42 % | 820.580 B 104.99 % | 400.301 B |
| Common stock issued | 0.000 -100.00 % | 1.330 T -51.75 % | 2.757 T | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.608 T 62 261.10 % | 8.993 B -52.65 % | 18.994 B 609.79 % | 2.676 B -98.90 % | 244.014 B -86.99 % | 1.875 T 1 699.09 % | 104.235 B -88.42 % | 900.000 B -52.33 % | 1.888 T | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -700.198 B -14.97 % | -609.015 B -156.29 % | -237.624 B | 0.000 100.00 % | -20.927 B 96.27 % | -561.585 B 7.25 % | -605.493 B -15.60 % | -523.781 B -41.49 % | -370.181 B -65.91 % | -223.119 B 52.39 % | -468.648 B -14.53 % | -409.189 B -55.65 % | -262.885 B | 0.000 | 0.000 100.00 % | -55.961 B -69.39 % | -33.037 B 35.29 % | -51.054 B 68.73 % | -163.281 B -60.58 % | -101.684 B |
| Other financing activites | 3.315 T 4 144.54 % | -81.973 B 3.54 % | -84.983 B 14.98 % | -99.959 B 90.58 % | -1.061 T | 0.000 100.00 % | -450.000 B 91.98 % | -5.608 T -118.14 % | 30.922 T 53.75 % | 20.111 T 80.05 % | 11.170 T -28.72 % | 15.670 T 819.27 % | -2.179 T -309.86 % | 1.038 T 824.84 % | -143.221 B 86.92 % | -1.095 T -196.61 % | 1.133 T 7 867.18 % | -14.587 B | 0.000 -100.00 % | 650.000 B |
| Net cash used provided by financing activities | -3.517 T -137.76 % | 9.316 T 550.90 % | 1.431 T 121.07 % | -6.794 T -1 267.95 % | 581.708 B -93.11 % | 8.440 T 27.92 % | 6.598 T -18.30 % | 8.076 T -75.15 % | 32.501 T 32.08 % | 24.607 T 114.56 % | 11.469 T -33.69 % | 17.294 T 689.99 % | 2.189 T -50.60 % | 4.431 T 305.89 % | 1.092 T -70.73 % | 3.730 T 67 691.28 % | 5.502 B 114.43 % | -38.118 B -105.80 % | 657.299 B -30.71 % | 948.617 B |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -17.579 T -252.72 % | 11.511 T 3 778.67 % | 296.779 B -95.50 % | 6.592 T 94.60 % | 3.388 T 125.16 % | -13.465 T -329.10 % | 5.877 T -36.32 % | 9.229 T -1.80 % | 9.398 T 30.93 % | 7.178 T 241.30 % | -5.080 T -271.13 % | -1.369 T -137.64 % | 3.637 T -59.08 % | 8.889 T 616.21 % | 1.241 T 12.15 % | 1.107 T 653.29 % | -200.016 B -435.95 % | 59.537 B -79.89 % | 296.080 B -10.43 % | 330.544 B |
| Cash at beginning of period | 53.038 T 27.72 % | 41.527 T 0.72 % | 41.230 T 19.03 % | 34.638 T 10.84 % | 31.250 T -30.11 % | 44.715 T 15.13 % | 38.838 T 31.17 % | 29.608 T 46.50 % | 20.210 T 55.08 % | 13.032 T -28.05 % | 18.112 T -7.03 % | 19.481 T 22.96 % | 15.844 T 127.80 % | 6.955 T 21.72 % | 5.714 T 176.95 % | 2.063 T -8.84 % | 2.263 T 2.70 % | 2.204 T 15.52 % | 1.908 T 20.96 % | 1.577 T |
| Cash at end of period | 35.458 T -33.15 % | 53.038 T 27.72 % | 41.527 T 0.72 % | 41.230 T 19.03 % | 34.638 T 10.84 % | 31.250 T -30.11 % | 44.715 T 15.13 % | 38.838 T 31.17 % | 29.608 T 46.50 % | 20.210 T 55.08 % | 13.032 T -28.05 % | 18.112 T -7.03 % | 19.481 T 22.96 % | 15.844 T 127.80 % | 6.955 T 119.41 % | 3.170 T 53.64 % | 2.063 T -8.84 % | 2.263 T 2.70 % | 2.204 T 15.52 % | 1.908 T |
| Operating cash flow | -8.756 T -307.49 % | 4.220 T 233.56 % | 1.265 T -86.76 % | 9.552 T -64.00 % | 26.533 T 278.93 % | -14.828 T -515.17 % | -2.410 T -850.81 % | 321.044 B -96.72 % | 9.784 T 472.97 % | 1.708 T 183.34 % | -2.049 T 37.83 % | -3.296 T -279.94 % | 1.832 T -61.84 % | 4.799 T 269.41 % | -2.833 T -294.85 % | 1.454 T 966.80 % | -167.736 B -167.53 % | 248.395 B 145.97 % | -540.365 B -638.39 % | 100.366 B |
| Capital expenditure | -1.635 T 29.35 % | -2.313 T -121.93 % | -1.042 T -150.91 % | -415.473 B 47.94 % | -798.086 B -117.72 % | -366.561 B 30.41 % | -526.743 B -32.78 % | -396.710 B -38.90 % | -285.604 B -8.79 % | -262.524 B -37.16 % | -191.400 B 12.75 % | -219.359 B 37.73 % | -352.262 B -17.93 % | -298.710 B 10.98 % | -335.552 B 3.48 % | -347.641 B -158.46 % | -134.503 B -146.01 % | -54.673 B 18.30 % | -66.921 B -4.54 % | -64.017 B |
| Free CashFlow | -10.390 T -340.46 % | 4.321 T 1 841.01 % | 222.609 B -97.56 % | 9.136 T -64.50 % | 25.735 T 269.36 % | -15.195 T -417.33 % | -2.937 T -3 781.76 % | -75.666 B -100.80 % | 9.498 T 557.30 % | 1.445 T 164.50 % | -2.240 T 36.26 % | -3.515 T -337.62 % | 1.479 T -67.13 % | 4.501 T 242.04 % | -3.169 T -386.41 % | 1.106 T 466.03 % | -302.239 B -256.02 % | 193.722 B 131.90 % | -607.286 B -1 770.71 % | 36.349 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.419 T 131.65 % | 4.498 T 20.86 % | 3.721 T 6.98 % | 3.479 T 2.48 % | 3.395 T -59.67 % | 8.417 T 91.66 % | 4.392 T 8.89 % | 4.033 T 0.06 % | 4.031 T 5.20 % | 3.832 T -5.12 % | 4.039 T 3.71 % | 3.894 T -13.08 % | 4.480 T 17.59 % | 3.810 T -23.66 % | 4.991 T 43.10 % | 3.488 T 3.74 % | 3.362 T 8.96 % | 3.086 T 3.33 % | 2.986 T 8.09 % | 2.763 T 0.72 % | 2.743 T 7.83 % | 2.544 T -1.02 % | 2.570 T -3.46 % | 2.662 T -2.24 % | 2.723 T -6.72 % | 2.919 T -9.16 % | 3.214 T 1.85 % | 3.155 T 9.18 % | 2.890 T 7.69 % | 2.683 T -16.45 % | 3.212 T 20.66 % | 2.662 T 5.54 % | 2.522 T 8.39 % | 2.327 T -18.06 % | 2.839 T 26.99 % | 2.236 T 4.61 % | 2.137 T 7.83 % | 1.982 T -6.09 % | 2.111 T 7.86 % | 1.957 T 6.53 % | 1.837 T 5.98 % | 1.733 T 0.12 % | 1.731 T 20.87 % | 1.432 T 5.44 % | 1.358 T -14.34 % | 1.586 T -7.84 % | 1.721 T 9.44 % | 1.572 T 14.25 % | 1.376 T 1.47 % | 1.356 T 3.57 % | 1.309 T 0.08 % | 1.308 T -0.45 % | 1.314 T 9.46 % | 1.201 T -13.50 % | 1.388 T 33.45 % | 1.040 T 8.75 % | 956.408 B -1.49 % | 970.853 B -16.69 % | 1.165 T 34.82 % | 864.394 B -5.95 % | 919.064 B 2.81 % | 893.908 B 11.48 % | 801.855 B 58.82 % | 504.883 B |
| Net income | 802.679 B -11.18 % | 903.710 B -2.29 % | 924.935 B 59.33 % | 580.531 B -9.53 % | 641.668 B -25.40 % | 860.194 B -27.61 % | 1.188 T 41.74 % | 838.343 B 24.48 % | 673.490 B -15.91 % | 800.888 B 3.97 % | 770.274 B -4.18 % | 803.873 B 15.42 % | 696.502 B -10.06 % | 774.424 B -10.04 % | 860.831 B 44.60 % | 595.329 B 101.82 % | 294.978 B -52.81 % | 625.089 B 29.54 % | 482.536 B 36.99 % | 352.243 B 13.45 % | 310.482 B -32.08 % | 457.097 B 177.19 % | -592.200 B -17.30 % | -504.871 B -186.57 % | 583.188 B -19.35 % | 723.146 B 26.48 % | 571.751 B -29.63 % | 812.459 B 9.89 % | 739.371 B 8.04 % | 684.342 B -33.05 % | 1.022 T 39.23 % | 734.192 B 8.50 % | 676.696 B 13.85 % | 594.384 B -40.42 % | 997.543 B 72.26 % | 579.087 B 5.06 % | 551.180 B 12.23 % | 491.095 B -21.87 % | 628.537 B 60.66 % | 391.213 B -8.79 % | 428.896 B 6.62 % | 402.261 B 11.71 % | 360.110 B 66.23 % | 216.637 B 9.60 % | 197.666 B -42.06 % | 341.179 B -32.46 % | 505.134 B 31.66 % | 383.676 B 12.97 % | 339.639 B 1.78 % | 333.712 B -2.68 % | 342.896 B -14.32 % | 400.204 B 29.91 % | 308.058 B -1.52 % | 312.804 B -23.94 % | 411.272 B 81.26 % | 226.897 B -3.64 % | 235.456 B -3.91 % | 245.036 B -23.11 % | 318.700 B 82.27 % | 174.851 B -25.45 % | 234.542 B 24.86 % | 187.845 B 12.99 % | 166.251 B 51.96 % | 109.408 B |
| Income before tax | 998.194 B -11.83 % | 1.132 T -2.10 % | 1.156 T 56.43 % | 739.265 B -0.91 % | 746.042 B -34.04 % | 1.131 T -22.75 % | 1.464 T 39.49 % | 1.050 T 23.21 % | 851.963 B -16.01 % | 1.014 T 3.83 % | 976.964 B -0.44 % | 981.251 B 4.86 % | 935.791 B -4.67 % | 981.684 B 3.97 % | 944.190 B 17.59 % | 802.926 B 109.35 % | 383.529 B -55.54 % | 862.675 B -0.03 % | 862.955 B 93.75 % | 445.387 B 18.30 % | 376.494 B -35.75 % | 586.021 B 198.51 % | -594.892 B 13.66 % | -689.042 B -189.04 % | 773.882 B -15.98 % | 921.114 B 20.65 % | 763.434 B -26.11 % | 1.033 T 9.95 % | 939.655 B 7.51 % | 874.000 B -31.85 % | 1.282 T 36.11 % | 942.202 B 10.52 % | 852.519 B 8.68 % | 784.406 B -31.22 % | 1.141 T 41.29 % | 807.223 B 16.07 % | 695.486 B 1.26 % | 686.841 B -14.89 % | 807.002 B 41.12 % | 571.857 B -4.76 % | 600.424 B 6.72 % | 562.603 B 12.71 % | 499.179 B 62.12 % | 307.906 B 8.75 % | 283.129 B -38.18 % | 457.958 B -35.00 % | 704.576 B 35.50 % | 519.968 B 12.80 % | 460.959 B 1.25 % | 455.268 B -3.78 % | 473.162 B -3.78 % | 491.760 B 6.08 % | 463.554 B 6.63 % | 434.726 B -22.07 % | 557.845 B 79.76 % | 310.333 B -2.84 % | 319.413 B -4.56 % | 334.669 B -15.99 % | 398.368 B 46.15 % | 272.581 B -11.93 % | 309.509 B 14.73 % | 269.764 B 8.85 % | 247.826 B 58.86 % | 156.004 B |
| Income before tax ratio | 0.10 -61.94 % | 0.25 -19.00 % | 0.31 46.23 % | 0.21 -3.30 % | 0.22 63.55 % | 0.13 -59.70 % | 0.33 28.11 % | 0.26 23.14 % | 0.21 -20.16 % | 0.26 9.43 % | 0.24 -4.00 % | 0.25 20.64 % | 0.21 -18.93 % | 0.26 36.20 % | 0.19 -17.82 % | 0.23 101.80 % | 0.11 -59.20 % | 0.28 -3.25 % | 0.29 79.25 % | 0.16 17.45 % | 0.14 -40.42 % | 0.23 199.52 % | -0.23 10.57 % | -0.26 -191.08 % | 0.28 -9.94 % | 0.32 32.83 % | 0.24 -27.45 % | 0.33 0.70 % | 0.33 -0.17 % | 0.33 -18.43 % | 0.40 12.80 % | 0.35 4.71 % | 0.34 0.27 % | 0.34 -16.07 % | 0.40 11.26 % | 0.36 10.95 % | 0.33 -6.10 % | 0.35 -9.37 % | 0.38 30.84 % | 0.29 -10.60 % | 0.33 0.70 % | 0.32 12.57 % | 0.29 34.13 % | 0.21 3.14 % | 0.21 -27.82 % | 0.29 -29.47 % | 0.41 23.81 % | 0.33 -1.27 % | 0.34 -0.22 % | 0.34 -7.10 % | 0.36 -3.86 % | 0.38 6.57 % | 0.35 -2.58 % | 0.36 -9.91 % | 0.40 34.70 % | 0.30 -10.66 % | 0.33 -3.12 % | 0.34 0.84 % | 0.34 8.40 % | 0.32 -6.36 % | 0.34 11.59 % | 0.30 -2.36 % | 0.31 0.02 % | 0.31 |
| EBITDA | 1.201 T -9.42 % | 1.326 T | 0.000 | 0.000 -100.00 % | 930.184 B -28.44 % | 1.300 T -21.67 % | 1.660 T 34.08 % | 1.238 T 20.91 % | 1.024 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.975 T 19.21 % | 1.657 T | 0.000 | 0.000 -100.00 % | 1.672 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.256 T 29.60 % | 969.294 B -37.42 % | 1.549 T | 0.000 -100.00 % | 1.519 T 16.52 % | 1.304 T 3.11 % | 1.264 T 4.88 % | 1.206 T -2.93 % | 1.242 T 14.06 % | 1.089 T 2.72 % | 1.060 T 5.63 % | 1.003 T -2.25 % | 1.027 T -3.01 % | 1.058 T |
| Net income ratio | 0.08 -61.66 % | 0.20 -19.16 % | 0.25 48.94 % | 0.17 -11.71 % | 0.19 84.96 % | 0.10 -62.23 % | 0.27 30.17 % | 0.21 24.41 % | 0.17 -20.07 % | 0.21 9.59 % | 0.19 -7.60 % | 0.21 32.78 % | 0.16 -23.51 % | 0.20 17.85 % | 0.17 1.05 % | 0.17 94.54 % | 0.09 -56.69 % | 0.20 25.37 % | 0.16 26.73 % | 0.13 12.64 % | 0.11 -37.01 % | 0.18 177.98 % | -0.23 -21.50 % | -0.19 -188.55 % | 0.21 -13.55 % | 0.25 39.24 % | 0.18 -30.91 % | 0.26 0.64 % | 0.26 0.32 % | 0.26 -19.87 % | 0.32 15.38 % | 0.28 2.80 % | 0.27 5.03 % | 0.26 -27.28 % | 0.35 35.65 % | 0.26 0.43 % | 0.26 4.08 % | 0.25 -16.80 % | 0.30 48.96 % | 0.20 -14.38 % | 0.23 0.60 % | 0.23 11.57 % | 0.21 37.53 % | 0.15 3.94 % | 0.15 -32.36 % | 0.22 -26.71 % | 0.29 20.30 % | 0.24 -1.13 % | 0.25 0.30 % | 0.25 -6.03 % | 0.26 -14.39 % | 0.31 30.50 % | 0.23 -10.03 % | 0.26 -12.07 % | 0.30 35.82 % | 0.22 -11.39 % | 0.25 -2.46 % | 0.25 -7.71 % | 0.27 35.20 % | 0.20 -20.73 % | 0.26 21.44 % | 0.21 1.35 % | 0.21 -4.32 % | 0.22 |
| Ratio EBITDA | 0.12 -60.90 % | 0.29 | 0.00 | 0.00 -100.00 % | 0.27 77.43 % | 0.15 -59.13 % | 0.38 23.14 % | 0.31 20.84 % | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.61 -1.21 % | 0.62 | 0.00 | 0.00 -100.00 % | 0.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.96 29.50 % | 0.74 -37.13 % | 1.18 | 0.00 -100.00 % | 1.09 -12.69 % | 1.25 -5.18 % | 1.32 6.46 % | 1.24 16.52 % | 1.07 -15.40 % | 1.26 9.21 % | 1.15 2.74 % | 1.12 -12.32 % | 1.28 -38.93 % | 2.10 |
| Gross profit ratio | 0.59 -40.71 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 -57.67 % | 2.36 136.25 % | 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 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 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 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 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 | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 32.53 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.05 % | 10.585 B -11.17 % | 11.916 B 12.58 % | 10.585 B 0.00 % | 10.585 B 0.16 % | 10.568 B -11.16 % | 11.895 B 12.56 % | 10.568 B 0.00 % | 10.568 B 0.03 % | 10.565 B -11.17 % | 11.894 B 12.58 % | 10.565 B 0.00 % | 10.565 B 1.25 % | 10.435 B -11.51 % | 11.791 B 13.00 % | 10.435 B 0.00 % | 10.435 B 13.50 % | 9.193 B -11.16 % | 10.348 B 12.56 % | 9.193 B 0.00 % | 9.193 B 0.49 % | 9.148 B -11.16 % | 10.297 B 12.56 % | 9.148 B 0.00 % | 9.148 B 3.00 % | 8.882 B -13.17 % | 10.230 B 15.17 % | 8.882 B 17.87 % | 7.536 B |
| Weighted average shs out | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 0.00 % | 14.034 B 32.53 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 13.20 % | 10.530 B -0.57 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.00 % | 10.590 B -11.16 % | 11.920 B 12.56 % | 10.590 B 0.00 % | 10.590 B 0.05 % | 10.585 B -11.16 % | 11.914 B 12.56 % | 10.585 B 0.09 % | 10.575 B 0.07 % | 10.568 B -11.16 % | 11.895 B 12.56 % | 10.568 B 0.02 % | 10.566 B 0.92 % | 10.469 B -11.97 % | 11.893 B 12.57 % | 10.565 B 0.00 % | 10.565 B 1.25 % | 10.435 B -11.16 % | 11.746 B 12.56 % | 10.435 B 4.82 % | 9.955 B 8.28 % | 9.193 B -11.16 % | 10.348 B 12.56 % | 9.193 B 0.00 % | 9.193 B 0.49 % | 9.148 B -10.69 % | 10.243 B 11.97 % | 9.148 B 0.00 % | 9.148 B 3.00 % | 8.882 B -12.95 % | 10.203 B 14.88 % | 8.882 B 17.87 % | 7.536 B |
| EPS diluted | 57.19 -10.64 % | 64.00 -2.90 % | 65.91 59.36 % | 41.36 -9.54 % | 45.72 -25.40 % | 61.29 -27.61 % | 84.67 41.75 % | 59.73 24.46 % | 47.99 -15.91 % | 57.07 -21.54 % | 72.74 -4.18 % | 75.91 15.42 % | 65.77 -10.06 % | 73.13 -10.04 % | 81.29 44.59 % | 56.22 101.87 % | 27.85 -46.87 % | 52.42 15.03 % | 45.57 37.01 % | 33.26 13.44 % | 29.32 -23.25 % | 38.20 168.31 % | -55.92 -17.31 % | -47.67 -186.56 % | 55.07 -8.84 % | 60.41 11.89 % | 53.99 -29.63 % | 76.72 9.88 % | 69.82 20.90 % | 57.75 -40.17 % | 96.52 39.22 % | 69.33 8.50 % | 63.90 28.44 % | 49.75 -47.19 % | 94.20 72.28 % | 54.68 5.01 % | 52.07 27.40 % | 40.87 -31.17 % | 59.38 60.66 % | 36.96 -8.94 % | 40.59 20.23 % | 33.76 -0.94 % | 34.08 66.24 % | 20.50 9.57 % | 18.71 -34.19 % | 28.43 -40.54 % | 47.81 31.64 % | 36.32 11.58 % | 32.55 14.49 % | 28.43 -13.48 % | 32.86 -14.32 % | 38.35 14.44 % | 33.51 12.11 % | 29.89 -33.19 % | 44.74 81.28 % | 24.68 -4.12 % | 25.74 7.65 % | 23.91 -31.37 % | 34.84 82.31 % | 19.11 -27.64 % | 26.41 10.46 % | 23.91 27.72 % | 18.72 28.93 % | 14.52 |
| Earnings per share | 57.19 -11.18 % | 64.39 -2.31 % | 65.91 59.36 % | 41.36 -9.54 % | 45.72 -25.40 % | 61.29 -27.61 % | 84.67 41.75 % | 59.73 24.46 % | 47.99 -15.91 % | 57.07 -21.54 % | 72.74 -4.18 % | 75.91 15.42 % | 65.77 -10.06 % | 73.13 -10.04 % | 81.29 44.59 % | 56.22 101.87 % | 27.85 -46.87 % | 52.42 15.03 % | 45.57 37.01 % | 33.26 13.44 % | 29.32 -23.25 % | 38.20 167.92 % | -56.24 -17.98 % | -47.67 -186.56 % | 55.07 -8.84 % | 60.41 11.89 % | 53.99 -29.63 % | 76.72 9.88 % | 69.82 20.90 % | 57.75 -40.17 % | 96.52 39.22 % | 69.33 8.50 % | 63.90 28.44 % | 49.75 -47.19 % | 94.20 72.28 % | 54.68 5.01 % | 52.07 27.40 % | 40.87 -31.17 % | 59.38 60.66 % | 36.96 -8.94 % | 40.59 20.23 % | 33.76 -0.94 % | 34.08 66.24 % | 20.50 9.57 % | 18.71 -34.19 % | 28.43 -40.54 % | 47.81 31.64 % | 36.32 11.58 % | 32.55 14.49 % | 28.43 -13.48 % | 32.86 -14.32 % | 38.35 14.44 % | 33.51 12.11 % | 29.89 -33.19 % | 44.74 81.28 % | 24.68 -4.12 % | 25.74 7.65 % | 23.91 -31.37 % | 34.84 82.31 % | 19.11 -27.64 % | 26.41 10.46 % | 23.91 27.72 % | 18.72 28.93 % | 14.52 |
| Gross profit | 6.178 T 37.36 % | 4.498 T 20.86 % | 3.721 T 6.98 % | 3.479 T -56.62 % | 8.020 T -4.72 % | 8.417 T 91.66 % | 4.392 T 8.89 % | 4.033 T 0.06 % | 4.031 T 5.20 % | 3.832 T -5.12 % | 4.039 T 3.71 % | 3.894 T -13.08 % | 4.480 T 17.59 % | 3.810 T -23.66 % | 4.991 T 43.10 % | 3.488 T 3.74 % | 3.362 T 8.96 % | 3.086 T 3.33 % | 2.986 T 8.09 % | 2.763 T 0.72 % | 2.743 T 7.83 % | 2.544 T -1.02 % | 2.570 T -3.46 % | 2.662 T -2.24 % | 2.723 T -6.72 % | 2.919 T -9.16 % | 3.214 T 1.85 % | 3.155 T 9.18 % | 2.890 T 7.69 % | 2.683 T -16.45 % | 3.212 T 20.66 % | 2.662 T 5.54 % | 2.522 T 8.39 % | 2.327 T -18.06 % | 2.839 T 26.99 % | 2.236 T 4.61 % | 2.137 T 7.83 % | 1.982 T -6.09 % | 2.111 T 7.86 % | 1.957 T 6.53 % | 1.837 T 5.98 % | 1.733 T 0.12 % | 1.731 T 20.87 % | 1.432 T 5.44 % | 1.358 T -14.34 % | 1.586 T -7.84 % | 1.721 T 9.44 % | 1.572 T 14.25 % | 1.376 T 1.47 % | 1.356 T 3.57 % | 1.309 T 0.08 % | 1.308 T -0.45 % | 1.314 T 9.46 % | 1.201 T -13.50 % | 1.388 T 33.45 % | 1.040 T 8.75 % | 956.408 B -1.49 % | 970.853 B -16.69 % | 1.165 T 34.82 % | 864.394 B -5.95 % | 919.064 B 2.81 % | 893.908 B 11.48 % | 801.855 B 58.82 % | 504.883 B |
| Income tax expense | 195.515 B -14.43 % | 228.475 B -1.31 % | 231.509 B 45.85 % | 158.734 B 52.08 % | 104.374 B -61.47 % | 270.896 B -1.84 % | 275.964 B 30.58 % | 211.335 B 18.41 % | 178.473 B -16.39 % | 213.450 B 3.27 % | 206.690 B 16.53 % | 177.378 B -25.87 % | 239.289 B 15.45 % | 207.260 B 148.64 % | 83.359 B -59.85 % | 207.597 B 134.44 % | 88.551 B -62.73 % | 237.586 B -37.55 % | 380.419 B 308.42 % | 93.144 B 41.10 % | 66.012 B -48.80 % | 128.924 B 4 889.15 % | -2.692 B 98.54 % | -184.171 B -196.58 % | 190.694 B -3.67 % | 197.968 B 3.28 % | 191.683 B -13.16 % | 220.727 B 10.21 % | 200.284 B 5.60 % | 189.658 B -27.12 % | 260.234 B 25.11 % | 208.010 B 18.31 % | 175.823 B -7.47 % | 190.022 B 32.89 % | 142.991 B -37.32 % | 228.136 B 58.09 % | 144.306 B -26.28 % | 195.746 B 9.68 % | 178.465 B -1.21 % | 180.644 B 5.31 % | 171.528 B 6.98 % | 160.342 B 15.30 % | 139.069 B 52.37 % | 91.269 B 6.79 % | 85.463 B -26.82 % | 116.779 B -41.45 % | 199.442 B 46.33 % | 136.292 B 12.34 % | 121.320 B -0.19 % | 121.556 B -6.69 % | 130.266 B 0.55 % | 129.550 B 10.25 % | 117.502 B -3.63 % | 121.922 B -16.82 % | 146.573 B 75.67 % | 83.436 B -0.62 % | 83.957 B -6.33 % | 89.633 B 12.51 % | 79.668 B -18.48 % | 97.730 B 30.36 % | 74.967 B -8.49 % | 81.919 B 0.42 % | 81.575 B 75.07 % | 46.596 B |
| Cost of revenue | 4.241 T 8.10 % | 3.923 T | 0.000 | 0.000 100.00 % | -4.625 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 640.745 B -26.37 % | 870.220 B 8.76 % | 800.142 B 16.68 % | 685.764 B 3.41 % | 663.122 B 8.64 % | 610.372 B -6.03 % | 649.524 B 4.59 % | 620.999 B 14.97 % | 540.157 B 16.77 % | 462.598 B -17.44 % | 560.339 B -6.80 % | 601.251 B -0.68 % | 605.351 B 21.08 % | 499.967 B 31.91 % | 379.015 B -40.27 % | 634.507 B 22.27 % | 518.957 B 12.24 % | 462.376 B 15.01 % | 402.036 B -21.07 % | 509.364 B 17.21 % | 434.569 B -13.68 % | 503.432 B -21.52 % | 641.504 B 35.91 % | 472.003 B -5.40 % | 498.971 B 11.31 % | 448.259 B -7.28 % | 483.448 B 5.63 % | 457.669 B -3.65 % | 474.985 B 13.37 % | 418.971 B -16.61 % | 502.445 B 16.84 % | 430.022 B 9.31 % | 393.397 B 3.32 % | 380.751 B 2.09 % | 372.962 B 17.16 % | 318.347 B -19.13 % | 393.659 B 17.00 % | 336.459 B 3.18 % | 326.101 B 7.93 % | 302.145 B 1.41 % | 297.948 B 12.92 % | 263.858 B -15.28 % | 311.447 B 13.68 % | 273.960 B 15.10 % | 238.027 B 4.66 % | 227.429 B -4.25 % | 237.528 B 5.27 % | 225.627 B 26.46 % | 178.412 B 8.34 % | 164.675 B -75.95 % | 684.790 B | 0.000 | 0.000 -100.00 % | 348.800 B -4.39 % | 364.818 B 32.25 % | 275.860 B -1.29 % | 279.459 B 5.54 % | 264.790 B -1.88 % | 269.867 B 48.77 % | 181.400 B -19.48 % | 225.287 B 7.44 % | 209.690 B 6.12 % | 197.594 B 37.79 % | 143.405 B |
| Selling and marketing expenses | 152.528 B -0.04 % | 152.589 B 5.69 % | 144.370 B 21.48 % | 118.842 B -18.18 % | 145.255 B 1.50 % | 143.104 B -20.21 % | 179.352 B 40.76 % | 127.421 B 1.13 % | 125.993 B 20.58 % | 104.487 B -46.18 % | 194.159 B 98.95 % | 97.591 B 0.47 % | 97.132 B 20.36 % | 80.698 B -35.03 % | 124.212 B 45.91 % | 85.127 B 12.54 % | 75.640 B 36.73 % | 55.322 B -51.11 % | 113.163 B 130.72 % | 49.048 B 14.64 % | 42.785 B -32.44 % | 63.330 B -54.27 % | 138.488 B 67.24 % | 82.809 B -17.79 % | 100.727 B -24.42 % | 133.268 B -23.34 % | 173.839 B 44.09 % | 120.643 B -7.82 % | 130.881 B -23.89 % | 171.974 B -11.85 % | 195.101 B 62.18 % | 120.300 B 14.79 % | 104.796 B 1.52 % | 103.228 B -33.88 % | 156.115 B 125.86 % | 69.121 B -20.60 % | 87.052 B -2.39 % | 89.186 B -17.86 % | 108.574 B 70.32 % | 63.746 B -54.18 % | 139.125 B 32.19 % | 105.245 B -0.80 % | 106.090 B -28.08 % | 147.513 B 9.12 % | 135.180 B 12.88 % | 119.756 B -3.80 % | 124.484 B 42.04 % | 87.641 B 6.34 % | 82.419 B -29.03 % | 116.138 B 45.58 % | 79.775 B 29.00 % | 61.843 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 |
| Other expenses | 4.387 T 169.53 % | 1.628 T -7.28 % | 1.755 T -34.36 % | 2.674 T 3.07 % | 2.595 T 451.41 % | -738.337 B -2 176.92 % | -32.427 B -573.11 % | 6.854 B -99.50 % | 1.373 T -5.40 % | 1.451 T 8.87 % | 1.333 T -23.02 % | 1.731 T 27.16 % | 1.361 T -14.33 % | 1.589 T 3 686.92 % | 41.963 B 226.54 % | -33.162 B 54.65 % | -73.130 B -455.59 % | 20.566 B 147.48 % | -43.315 B -87.11 % | -23.149 B 84.36 % | -147.983 B -195.53 % | 154.914 B 276.54 % | -87.750 B -2 030.37 % | -4.119 B 69.85 % | -13.663 B -157.50 % | -5.306 B 78.98 % | -25.248 B -178.30 % | 32.245 B 1 070.42 % | 2.755 B -58.04 % | 6.566 B 129.69 % | -22.112 B -415.31 % | -4.291 B -0.49 % | -4.270 B -6 030.56 % | 72.000 M 100.48 % | -15.009 B -236.15 % | -4.465 B -1 547.60 % | -271.000 M 89.45 % | -2.568 B 62.58 % | -6.863 B -356.94 % | 2.671 B -63.99 % | 7.418 B 53.17 % | 4.843 B 65.06 % | 2.934 B 553.45 % | 449.000 M -92.50 % | 5.988 B 177.77 % | -7.700 B -61.29 % | -4.774 B -143.98 % | 10.855 B 750.78 % | -1.668 B -834.80 % | 227.000 M -97.81 % | 10.364 B 221.44 % | -8.534 B 26.41 % | -11.596 B -762.25 % | 1.751 B 118.13 % | -9.658 B 9.45 % | -10.666 B -168.34 % | 15.608 B 1 172.05 % | 1.227 B 106.75 % | -18.191 B -892.98 % | 2.294 B 120.15 % | 1.042 B -23.38 % | 1.360 B -74.36 % | 5.305 B 3 239.05 % | -169.000 M |
| Operating expenses | 5.180 T 95.44 % | 2.650 T -1.83 % | 2.700 T -22.39 % | 3.479 T 2.23 % | 3.403 T 360.89 % | 738.337 B -71.88 % | 2.625 T 17.97 % | 2.225 T 9.16 % | 2.039 T 1.03 % | 2.018 T -3.32 % | 2.087 T -14.11 % | 2.430 T 17.74 % | 2.064 T -4.88 % | 2.170 T 2.87 % | 2.109 T 4.57 % | 2.017 T -1.95 % | 2.057 T 4.16 % | 1.975 T 24.18 % | 1.590 T -9.98 % | 1.767 T 6.57 % | 1.658 T -2.79 % | 1.705 T -4.93 % | 1.794 T 6.42 % | 1.686 T -1.92 % | 1.719 T -1.81 % | 1.750 T 8.43 % | 1.614 T -7.00 % | 1.736 T -0.32 % | 1.741 T 6.77 % | 1.631 T -0.98 % | 1.647 T 8.62 % | 1.516 T 3.94 % | 1.459 T 2.57 % | 1.422 T -11.69 % | 1.611 T 36.33 % | 1.181 T -9.07 % | 1.299 T 9.36 % | 1.188 T 2.36 % | 1.161 T 12.59 % | 1.031 T -13.27 % | 1.189 T 17.44 % | 1.012 T -1.18 % | 1.024 T 2.87 % | 995.660 B -2.14 % | 1.017 T 10.59 % | 919.986 B -4.92 % | 967.609 B 5.80 % | 914.589 B 8.49 % | 842.984 B -3.85 % | 876.745 B 19.68 % | 732.600 B -6.61 % | 784.467 B -1.67 % | 797.789 B -1.53 % | 810.198 B -1.34 % | 821.202 B 22.36 % | 671.146 B 13.68 % | 590.358 B -7.38 % | 637.411 B -14.87 % | 748.783 B -2.93 % | 771.380 B 78.01 % | 433.324 B -30.72 % | 625.504 B 26.34 % | 495.115 B 41.98 % | 348.710 B |
| Cost and expenses | 9.421 T 255.47 % | 2.650 T -1.83 % | 2.700 T -22.39 % | 3.479 T 2.23 % | 3.403 T -53.24 % | 7.277 T 177.18 % | 2.625 T 17.97 % | 2.225 T 9.16 % | 2.039 T 1.03 % | 2.018 T -3.32 % | 2.087 T -14.11 % | 2.430 T 17.74 % | 2.064 T -4.88 % | 2.170 T 2.87 % | 2.109 T 4.57 % | 2.017 T -1.95 % | 2.057 T 4.16 % | 1.975 T 24.18 % | 1.590 T -9.98 % | 1.767 T 6.57 % | 1.658 T -2.79 % | 1.705 T -4.93 % | 1.794 T 6.42 % | 1.686 T -1.92 % | 1.719 T -1.81 % | 1.750 T 8.43 % | 1.614 T -7.00 % | 1.736 T -0.32 % | 1.741 T 6.77 % | 1.631 T -0.98 % | 1.647 T 8.62 % | 1.516 T 3.94 % | 1.459 T 2.57 % | 1.422 T -11.69 % | 1.611 T 36.33 % | 1.181 T -9.07 % | 1.299 T 9.36 % | 1.188 T 2.36 % | 1.161 T 12.59 % | 1.031 T -13.27 % | 1.189 T 17.44 % | 1.012 T -1.18 % | 1.024 T 2.87 % | 995.660 B -2.14 % | 1.017 T 10.59 % | 919.986 B -4.92 % | 967.609 B 5.80 % | 914.589 B 8.49 % | 842.984 B -3.85 % | 876.745 B 19.68 % | 732.600 B -6.61 % | 784.467 B -1.67 % | 797.789 B -1.53 % | 810.198 B -1.34 % | 821.202 B 22.36 % | 671.146 B 13.68 % | 590.358 B -7.38 % | 637.411 B -14.87 % | 748.783 B -2.93 % | 771.380 B 78.01 % | 433.324 B -30.72 % | 625.504 B 26.34 % | 495.115 B 41.98 % | 348.710 B |
| 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 | 0.000 | 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 | 793.273 B -22.44 % | 1.023 T 8.29 % | 944.512 B 17.39 % | 804.606 B -0.47 % | 808.377 B 7.29 % | 753.476 B -9.10 % | 828.876 B 10.75 % | 748.420 B 12.35 % | 666.150 B 17.47 % | 567.085 B -24.84 % | 754.498 B 7.96 % | 698.842 B -0.52 % | 702.483 B 20.98 % | 580.665 B 15.39 % | 503.227 B -30.07 % | 719.634 B 21.03 % | 594.597 B 14.85 % | 517.698 B 0.49 % | 515.199 B -7.74 % | 558.412 B 16.98 % | 477.354 B -15.78 % | 566.762 B -27.34 % | 779.992 B 40.59 % | 554.812 B -7.48 % | 599.698 B 3.12 % | 581.527 B -11.53 % | 657.287 B 13.66 % | 578.312 B -4.55 % | 605.866 B 2.52 % | 590.945 B -15.28 % | 697.546 B 26.75 % | 550.322 B 10.46 % | 498.193 B 2.94 % | 483.979 B -8.52 % | 529.077 B 36.55 % | 387.468 B -19.40 % | 480.711 B 12.94 % | 425.645 B -2.08 % | 434.675 B 18.80 % | 365.891 B -16.29 % | 437.073 B 18.41 % | 369.103 B -11.60 % | 417.537 B -0.93 % | 421.473 B 12.93 % | 373.207 B 7.50 % | 347.185 B -4.10 % | 362.012 B 15.56 % | 313.268 B 20.10 % | 260.831 B -7.12 % | 280.813 B -63.27 % | 764.565 B 1 136.30 % | 61.843 B 128.70 % | -215.452 B -161.77 % | 348.800 B -4.39 % | 364.818 B 32.25 % | 275.860 B -1.29 % | 279.459 B 5.54 % | 264.790 B -1.88 % | 269.867 B 48.77 % | 181.400 B -19.48 % | 225.287 B 7.44 % | 209.690 B 6.12 % | 197.594 B 37.79 % | 143.405 B |
| Interest income | 9.194 T 28.62 % | 7.148 T 16.34 % | 6.144 T -3.41 % | 6.361 T 1.48 % | 6.268 T -6.45 % | 6.700 T 3.37 % | 6.482 T 0.54 % | 6.447 T 7.94 % | 5.973 T 2.61 % | 5.821 T -5.07 % | 6.132 T 8.86 % | 5.633 T -6.82 % | 6.045 T 11.43 % | 5.424 T -18.06 % | 6.620 T 22.28 % | 5.414 T -3.17 % | 5.591 T -3.44 % | 5.790 T -2.27 % | 5.924 T 2.12 % | 5.801 T 2.98 % | 5.633 T 0.78 % | 5.589 T -2.03 % | 5.705 T -4.52 % | 5.975 T 3.61 % | 5.767 T -0.98 % | 5.824 T 2.95 % | 5.657 T 5.21 % | 5.377 T 9.53 % | 4.909 T 1.46 % | 4.838 T -6.12 % | 5.154 T 10.56 % | 4.662 T 5.45 % | 4.421 T 5.01 % | 4.210 T -8.96 % | 4.625 T 14.93 % | 4.024 T 1.26 % | 3.974 T 2.44 % | 3.879 T -0.69 % | 3.906 T 5.04 % | 3.719 T 6.89 % | 3.479 T 3.81 % | 3.351 T 2.41 % | 3.272 T 4.72 % | 3.125 T 4.61 % | 2.987 T -0.77 % | 3.010 T 3.63 % | 2.905 T 8.50 % | 2.677 T 8.34 % | 2.471 T 5.65 % | 2.339 T 33.67 % | 1.750 T -26.23 % | 2.372 T 2.32 % | 2.318 T 13.56 % | 2.041 T -2.61 % | 2.096 T 9.14 % | 1.920 T 7.58 % | 1.785 T 1.74 % | 1.755 T -3.48 % | 1.818 T 15.14 % | 1.579 T 1.04 % | 1.563 T 3.58 % | 1.509 T 11.76 % | 1.350 T -0.33 % | 1.354 T |
| Interest expense | 4.241 T 8.10 % | 3.923 T -0.26 % | 3.934 T -3.41 % | 4.073 T -0.14 % | 4.079 T 1.24 % | 4.029 T 10.89 % | 3.633 T 8.69 % | 3.343 T 4.72 % | 3.192 T -1.44 % | 3.239 T 5.99 % | 3.055 T 30.61 % | 2.339 T 1.91 % | 2.295 T -2.18 % | 2.347 T -10.30 % | 2.616 T -6.74 % | 2.805 T -8.50 % | 3.066 T -8.79 % | 3.361 T -10.38 % | 3.751 T 0.22 % | 3.743 T 2.90 % | 3.637 T -2.26 % | 3.721 T -4.06 % | 3.878 T -2.60 % | 3.982 T 6.10 % | 3.753 T 1.11 % | 3.712 T 11.78 % | 3.321 T 14.89 % | 2.890 T 2.68 % | 2.815 T 3.08 % | 2.731 T 7.27 % | 2.546 T -0.50 % | 2.558 T 5.45 % | 2.426 T 1.59 % | 2.388 T 7.79 % | 2.216 T -2.67 % | 2.277 T 2.65 % | 2.218 T -1.51 % | 2.252 T 5.06 % | 2.143 T 1.99 % | 2.101 T 6.14 % | 1.980 T 3.15 % | 1.919 T 0.50 % | 1.910 T 0.21 % | 1.906 T 3.64 % | 1.839 T 9.62 % | 1.678 T 12.72 % | 1.488 T 18.08 % | 1.260 T 4.10 % | 1.211 T 4.25 % | 1.161 T 30.70 % | 888.584 B -20.19 % | 1.113 T -0.89 % | 1.123 T 16.95 % | 960.538 B -0.06 % | 961.158 B -3.24 % | 993.333 B 5.13 % | 944.887 B 8.50 % | 870.853 B 3.24 % | 843.512 B 3.34 % | 816.223 B 8.76 % | 750.489 B 2.29 % | 733.710 B -5.78 % | 778.747 B -13.71 % | 902.453 B |
| Depreciation and amortization | 202.508 B 4.73 % | 193.370 B 7.42 % | 180.013 B -9.32 % | 198.524 B 7.81 % | 184.142 B 9.09 % | 168.801 B -13.57 % | 195.301 B 3.88 % | 188.015 B 9.52 % | 171.669 B 6.14 % | 161.740 B -21.14 % | 205.108 B 30.39 % | 157.298 B 14.57 % | 137.295 B 6.13 % | 129.359 B -15.29 % | 152.717 B 10.49 % | 138.213 B 3.65 % | 133.343 B 1.20 % | 131.761 B -7.95 % | 143.142 B 9.66 % | 130.537 B -20.00 % | 163.179 B 77.54 % | 91.909 B 9.11 % | 84.234 B 2.66 % | 82.049 B 0.81 % | 81.386 B 22.27 % | 66.563 B -13.36 % | 76.826 B 10.83 % | 69.316 B 13.65 % | 60.990 B 7.47 % | 56.752 B 0.86 % | 56.269 B -5.43 % | 59.498 B 10.38 % | 53.904 B 16.89 % | 46.117 B -20.22 % | 57.802 B -12.28 % | 65.897 B 31.27 % | 50.198 B 10.31 % | 45.505 B -19.08 % | 56.235 B 30.00 % | 43.259 B -21.16 % | 54.871 B 30.67 % | 41.993 B -24.44 % | 55.574 B -10.07 % | 61.794 B 7.84 % | 57.299 B 12.19 % | 51.074 B -25.42 % | 68.479 B -7.80 % | 74.273 B 2.88 % | 72.196 B 11.94 % | 64.498 B 161.11 % | -105.539 B 83.40 % | -635.804 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 |
| Operating income | 998.194 B -45.97 % | 1.847 T 80.83 % | 1.022 T | 0.000 -100.00 % | 933.904 B -19.11 % | 1.155 T -21.15 % | 1.464 T 39.49 % | 1.050 T 23.21 % | 851.963 B -79.97 % | 4.253 T 5.47 % | 4.032 T 21.44 % | 3.321 T 2.77 % | 3.231 T -2.92 % | 3.328 T -6.51 % | 3.560 T -1.33 % | 3.608 T 4.60 % | 3.449 T -18.34 % | 4.224 T -8.44 % | 4.614 T 10.16 % | 4.188 T 4.35 % | 4.013 T -6.82 % | 4.307 T 31.17 % | 3.284 T -0.28 % | 3.293 T -27.26 % | 4.527 T -2.29 % | 4.633 T 13.44 % | 4.084 T 4.09 % | 3.923 T 4.50 % | 3.754 T 4.16 % | 3.605 T -5.84 % | 3.828 T 9.35 % | 3.501 T 6.77 % | 3.279 T 3.34 % | 3.173 T -5.47 % | 3.356 T 8.84 % | 3.084 T 5.86 % | 2.913 T -0.86 % | 2.938 T -0.40 % | 2.950 T 10.36 % | 2.673 T 3.60 % | 2.580 T 3.96 % | 2.482 T 3.03 % | 2.409 T 8.82 % | 2.214 T 4.32 % | 2.122 T -0.63 % | 2.136 T -2.61 % | 2.193 T 23.17 % | 1.780 T 6.50 % | 1.672 T 3.41 % | 1.617 T 18.72 % | 1.362 T -17.12 % | 1.643 T 6.08 % | 1.549 T 11.01 % | 1.395 T -8.15 % | 1.519 T 16.52 % | 1.304 T 3.11 % | 1.264 T 4.88 % | 1.206 T -2.93 % | 1.242 T 14.06 % | 1.089 T 2.72 % | 1.060 T 5.63 % | 1.003 T -2.25 % | 1.027 T -3.01 % | 1.058 T |
| Operating income ratio | 0.10 -76.68 % | 0.41 49.62 % | 0.27 | 0.00 -100.00 % | 0.28 100.56 % | 0.14 -58.86 % | 0.33 28.11 % | 0.26 23.14 % | 0.21 -80.96 % | 1.11 11.16 % | 1.00 17.10 % | 0.85 18.23 % | 0.72 -17.44 % | 0.87 22.47 % | 0.71 -31.05 % | 1.03 0.83 % | 1.03 -25.05 % | 1.37 -11.39 % | 1.54 1.91 % | 1.52 3.60 % | 1.46 -13.58 % | 1.69 32.52 % | 1.28 3.29 % | 1.24 -25.59 % | 1.66 4.74 % | 1.59 24.89 % | 1.27 2.20 % | 1.24 -4.29 % | 1.30 -3.29 % | 1.34 12.70 % | 1.19 -9.37 % | 1.32 1.16 % | 1.30 -4.66 % | 1.36 15.37 % | 1.18 -14.30 % | 1.38 1.19 % | 1.36 -8.06 % | 1.48 6.06 % | 1.40 2.32 % | 1.37 -2.75 % | 1.40 -1.91 % | 1.43 2.90 % | 1.39 -9.97 % | 1.55 -1.06 % | 1.56 16.01 % | 1.35 5.67 % | 1.27 12.54 % | 1.13 -6.79 % | 1.21 1.91 % | 1.19 14.63 % | 1.04 -17.19 % | 1.26 6.57 % | 1.18 1.42 % | 1.16 6.19 % | 1.09 -12.69 % | 1.25 -5.18 % | 1.32 6.46 % | 1.24 16.52 % | 1.07 -15.40 % | 1.26 9.21 % | 1.15 2.74 % | 1.12 -12.32 % | 1.28 -38.93 % | 2.10 |
| Total other income expenses net | 0.000 100.00 % | -715.300 B -630.64 % | 134.800 B -81.77 % | 739.265 B 493.51 % | -187.862 B 80.79 % | -977.973 B 14.58 % | -1.145 T 26.18 % | -1.551 T -631.19 % | -212.112 B 78.76 % | -998.810 B -22.90 % | -812.682 B 56.08 % | -1.850 T -975.27 % | -172.084 B 84.71 % | -1.125 T 27.73 % | -1.557 T 8.20 % | -1.696 T -1 087.70 % | -142.828 B 84.12 % | -899.447 B -118.80 % | -411.086 B 18.99 % | -507.440 B 19.65 % | -631.546 B -120.95 % | -285.826 B 51.95 % | -594.892 B 13.66 % | -689.042 B -50.56 % | -457.665 B -2.43 % | -446.823 B -1 496.99 % | -27.979 B -201.11 % | 27.672 B 103.99 % | -693.737 B -0.41 % | -690.938 B 47.02 % | -1.304 T -82.55 % | -714.387 B -20.72 % | -591.762 B 6.65 % | -633.939 B 6.10 % | -675.154 B 28.55 % | -944.911 B -192.06 % | -323.534 B -4.92 % | -308.352 B -13.80 % | -270.968 B 0.20 % | -271.507 B -26.71 % | -214.268 B -4.15 % | -205.727 B 89.23 % | -1.910 T -821.55 % | -207.250 B -25.40 % | -165.269 B 19.19 % | -204.506 B -186.99 % | 235.079 B 136.24 % | -648.697 B -488.48 % | 166.983 B 199.23 % | -168.285 B -145.78 % | 367.623 B 355.22 % | -144.044 B -172.27 % | -52.905 B 94.49 % | -960.538 B -10 563.17 % | -9.008 B 84.64 % | -58.633 B -25.72 % | -46.637 B -3 900.90 % | 1.227 B 106.75 % | -18.191 B -110.13 % | 179.567 B 201.89 % | -176.231 B -13 058.16 % | 1.360 B 102.31 % | -58.914 B -34 760.36 % | -169.000 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-03-31 | 2009-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 7.990 T -5.75 % | 8.478 T 123.91 % | -35.456 T -27.01 % | -27.916 T 22.77 % | -36.145 T -321.16 % | 16.343 T 1 060.08 % | -1.702 T -129.77 % | 5.718 T -30.84 % | 8.267 T 88.01 % | 4.397 T 245.11 % | 1.274 T -84.28 % | 8.106 T -32.93 % | 12.087 T -17.87 % | 14.716 T 603.49 % | 2.092 T -70.60 % | 7.115 T 401.16 % | -2.363 T -115.40 % | 15.338 T 6.20 % | 14.443 T 596.42 % | 2.074 T -92.68 % | 28.330 T 27.28 % | 22.258 T 14.01 % | 19.522 T -8.03 % | 21.226 T 78.71 % | 11.878 T -20.04 % | 14.855 T 366.73 % | -5.570 T -136.41 % | 15.295 T 66.37 % | 9.193 T -25.10 % | 12.274 T 266.65 % | -7.365 T -197.66 % | 7.541 T 72.23 % | 4.379 T -47.70 % | 8.371 T 225.17 % | -6.688 T -248.86 % | 4.493 T 695.77 % | 564.604 B -86.80 % | 4.276 T 40 536.55 % | 10.522 B -99.55 % | 2.335 T -31.56 % | 3.412 T 15.69 % | 2.949 T 11.87 % | 2.636 T 501.89 % | 437.994 B -82.25 % | 2.467 T 428.41 % | -751.259 B -565.13 % | -112.949 B -105.30 % | 2.133 T 15.61 % | 1.845 T 131.40 % | -5.875 T -2.23 % | -5.747 T -1 005.00 % | 635.031 B -41.98 % | 1.094 T 294.86 % | 277.187 B 105.99 % | -4.626 T -44.74 % | -3.196 T 10.98 % | -3.590 T -176.58 % | 4.688 T 3.17 % | 4.544 T 482.91 % | -1.187 T -356.47 % | 462.722 B -84.10 % | 2.911 T |
| Total investments | 361.754 T 3.17 % | 350.623 T 476.32 % | 60.838 T 9.67 % | 55.476 T 57 660.63 % | 96.045 B 37.00 % | 70.105 B -99.83 % | 41.177 T -10.63 % | 46.074 T -6.48 % | 49.269 T -11.63 % | 55.754 T 3.85 % | 53.686 T -9.57 % | 59.370 T 1.10 % | 58.725 T 6.24 % | 55.275 T 14.41 % | 48.311 T -0.21 % | 48.411 T -12.10 % | 55.075 T -7.71 % | 59.674 T 0.31 % | 59.492 T 40.49 % | 42.347 T 38.81 % | 30.506 T 44.21 % | 21.154 T 10.53 % | 19.138 T -18.62 % | 23.518 T 39.65 % | 16.841 T -18.09 % | 20.560 T 34.89 % | 15.242 T -22.77 % | 19.735 T 8.37 % | 18.211 T -34.93 % | 27.988 T 76.14 % | 15.890 T -5.34 % | 16.786 T -6.74 % | 17.999 T -10.71 % | 20.157 T 50.25 % | 13.415 T -30.25 % | 19.233 T 39.65 % | 13.772 T -13.36 % | 15.895 T 58.34 % | 10.038 T -25.97 % | 13.559 T -4.20 % | 14.153 T 2.21 % | 13.848 T 1.26 % | 13.675 T -7.04 % | 14.711 T 6.86 % | 13.766 T -9.94 % | 15.285 T 21.44 % | 12.587 T 17.49 % | 10.713 T -4.36 % | 11.201 T 5.89 % | 10.578 T 24.70 % | 8.483 T 83.61 % | 4.620 T 15.02 % | 4.017 T -47.48 % | 7.649 T -2.45 % | 7.841 T -1.26 % | 7.941 T -2.65 % | 8.156 T -0.77 % | 8.220 T 1.18 % | 8.124 T 94.32 % | 4.181 T -53.70 % | 9.030 T -50.89 % | 18.389 T |
| Total debt | 38.603 T -11.05 % | 43.397 T | 0.000 | 0.000 -100.00 % | 52.515 T -8.18 % | 57.194 T 11.42 % | 51.334 T 21.50 % | 42.251 T 1.10 % | 41.792 T 1.89 % | 41.017 T -4.16 % | 42.799 T 6.46 % | 40.203 T -3.63 % | 41.718 T -0.16 % | 41.786 T -3.54 % | 43.320 T 3.80 % | 41.736 T -12.35 % | 47.614 T -2.06 % | 48.613 T -2.82 % | 50.025 T -8.69 % | 54.789 T -1.21 % | 55.462 T 3.14 % | 53.775 T 11.45 % | 48.249 T 6.53 % | 45.291 T 4.05 % | 43.530 T 8.79 % | 40.014 T 2.22 % | 39.144 T 9.69 % | 35.686 T 3.66 % | 34.427 T 9.38 % | 31.475 T 0.01 % | 31.471 T 10.02 % | 28.604 T 11.39 % | 25.680 T 1.46 % | 25.310 T 10.43 % | 22.919 T 1.30 % | 22.625 T 7.86 % | 20.977 T 0.62 % | 20.847 T 3.11 % | 20.219 T 5.61 % | 19.145 T 13.61 % | 16.851 T 5.78 % | 15.931 T 2.66 % | 15.518 T 0.77 % | 15.399 T -0.36 % | 15.455 T -2.65 % | 15.875 T -0.22 % | 15.910 T -0.14 % | 15.931 T 2.79 % | 15.498 T -2.04 % | 15.821 T 14.04 % | 13.874 T 12.19 % | 12.366 T -13.49 % | 14.294 T 132.49 % | 6.148 T -44.78 % | 11.134 T 189.06 % | 3.852 T -1.28 % | 3.902 T -66.44 % | 11.627 T 0.56 % | 11.562 T 255.01 % | 3.257 T 11.76 % | 2.914 T -53.04 % | 6.206 T |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 17.475 T | 0.000 | 0.000 -100.00 % | 1.956 T 236.50 % | -1.433 T -112.12 % | 11.820 T 2.05 % | 11.583 T -2.00 % | 11.819 T 884.92 % | -1.506 T -112.71 % | 11.850 T 39.28 % | 8.508 T -2.21 % | 8.700 T -12.07 % | 9.895 T 20.43 % | 8.216 T -0.36 % | 8.246 T 0.85 % | 8.176 T 11.24 % | 7.349 T 89.66 % | 3.875 T 10.12 % | 3.519 T 4.38 % | 3.372 T 10.35 % | 3.055 T -2.23 % | 3.125 T 10.94 % | 2.817 T -1.25 % | 2.852 T 3.84 % | 2.747 T -1.07 % | 2.777 T 0.69 % | 2.758 T 2.16 % | 2.699 T -2.80 % | 2.777 T -0.89 % | 2.802 T 1.86 % | 2.751 T 0.16 % | 2.747 T -0.78 % | 2.768 T -0.17 % | 2.773 T -0.63 % | 2.791 T 0.90 % | 2.766 T 1 439.71 % | -206.434 B 12.95 % | -237.144 B 10.42 % | -264.733 B -3.51 % | -255.747 B -71.91 % | -148.769 B 22.02 % | -190.781 B -76.75 % | -107.939 B -22.03 % | -88.450 B -16.33 % | -76.035 B 4.29 % | -79.446 B -1.80 % | -78.044 B -22.72 % | -63.597 B -317.78 % | 29.203 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 |
| Retained earnings | 1.863 T 75.69 % | 1.060 T -66.48 % | 3.164 T 41.31 % | 2.239 T -87.31 % | 17.641 T 3.77 % | 16.999 T 364.74 % | 3.658 T 48.12 % | 2.469 T 51.40 % | 1.631 T 70.33 % | 957.628 B -70.09 % | 3.202 T 31.68 % | 2.432 T 49.39 % | 1.628 T 74.80 % | 931.163 B -63.24 % | 2.533 T 51.48 % | 1.672 T 55.29 % | 1.077 T 37.73 % | 781.829 B -55.56 % | 1.759 T 37.80 % | 1.277 T 38.11 % | 924.318 B 50.58 % | 613.836 B 67.71 % | 366.002 B -61.80 % | 958.202 B -34.51 % | 1.463 T -60.33 % | 3.688 T 24.39 % | 2.965 T 23.89 % | 2.393 T 51.41 % | 1.580 T 87.91 % | 841.081 B -73.59 % | 3.184 T 47.28 % | 2.162 T 51.42 % | 1.428 T 90.09 % | 751.124 B -72.94 % | 2.776 T 56.10 % | 1.778 T 48.30 % | 1.199 T -52.02 % | 2.499 T 24.46 % | 2.008 T -10.12 % | 2.234 T 21.23 % | 1.843 T 358.04 % | 402.261 B -63.94 % | 1.116 T 47.67 % | 755.482 B 40.20 % | 538.845 B 57.94 % | 341.179 B -78.16 % | 1.562 T 47.79 % | 1.057 T 56.98 % | 673.351 B 101.78 % | 333.712 B -75.53 % | 1.364 T 33.58 % | 1.021 T 54.98 % | 658.856 B -72.40 % | 2.387 T 15.08 % | 2.074 T 21.89 % | 1.701 T 15.40 % | 1.474 T -2.18 % | 1.507 T 8.45 % | 1.390 T 85.88 % | 747.667 B 17.08 % | 638.582 B 41.68 % | 450.709 B |
| Common stock | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 0.00 % | 7.017 T 32.53 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.00 % | 5.295 T 0.07 % | 5.291 T 0.00 % | 5.291 T 0.14 % | 5.284 T 0.00 % | 5.284 T 0.00 % | 5.284 T 0.00 % | 5.284 T 0.02 % | 5.283 T 0.00 % | 5.283 T 0.00 % | 5.282 T 0.00 % | 5.282 T 0.02 % | 5.281 T 0.00 % | 5.281 T 1.99 % | 5.178 T -49.43 % | 10.239 T 0.00 % | 10.239 T 131.70 % | 4.419 T 0.03 % | 4.418 T 0.31 % | 4.405 T 0.00 % | 4.405 T 0.00 % | 4.405 T 1.09 % | 4.357 T -1.38 % | 4.418 T 1.40 % | 4.357 T 0.00 % | 4.357 T |
| Total equity | 33.926 T 1.16 % | 33.537 T 2.96 % | 32.572 T 1.76 % | 32.008 T 3.14 % | 31.033 T 1.52 % | 30.568 T 0.29 % | 30.479 T 4.91 % | 29.054 T 2.32 % | 28.395 T 2.79 % | 27.624 T 6.62 % | 25.909 T 19.97 % | 21.597 T 2.91 % | 20.985 T -2.32 % | 21.483 T 0.36 % | 21.407 T 4.04 % | 20.575 T 3.34 % | 19.910 T 4.15 % | 19.117 T -4.36 % | 19.988 T 13.46 % | 17.616 T 2.92 % | 17.116 T 3.80 % | 16.489 T -30.82 % | 23.836 T -1.18 % | 24.120 T -2.19 % | 24.661 T 0.52 % | 24.534 T 2.91 % | 23.840 T 2.54 % | 23.250 T 3.89 % | 22.379 T 3.05 % | 21.717 T 0.25 % | 21.663 T 5.21 % | 20.590 T 3.72 % | 19.851 T 3.41 % | 19.196 T 0.34 % | 19.131 T 5.40 % | 18.151 T 3.44 % | 17.547 T 21.91 % | 14.394 T 3.85 % | 13.860 T 5.27 % | 13.166 T 3.20 % | 12.758 T 3.02 % | 12.384 T 1.45 % | 12.206 T 3.28 % | 11.819 T 1.72 % | 11.619 T 1.62 % | 11.433 T -1.07 % | 11.557 T 4.56 % | 11.053 T 3.49 % | 10.681 T 2.37 % | 10.434 T 1.51 % | 10.279 T 26.59 % | 8.120 T 5.01 % | 7.733 T 0.99 % | 7.657 T 4.58 % | 7.322 T 6.39 % | 6.882 T 3.41 % | 6.655 T -1.47 % | 6.754 T 4.76 % | 6.447 T 11.06 % | 5.805 T 5.73 % | 5.491 T 1.81 % | 5.393 T |
| Other non current liabilities | 5.247 T -98.71 % | 407.850 T | 0.000 | 0.000 -100.00 % | 217.001 T -44.60 % | 391.731 T | 0.000 100.00 % | -42.439 T -1.16 % | -41.951 T | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -41.887 T 3.59 % | -43.446 T -3.73 % | -41.886 T | 0.000 100.00 % | -191.603 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -21.095 T | 0.000 | 0.000 | 0.000 100.00 % | -21.089 T | 0.000 | 0.000 | 0.000 100.00 % | -15.935 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -5.438 T -41.19 % | -3.852 T 1.28 % | -3.902 T | 0.000 | 0.000 100.00 % | -3.257 T | 0.000 | 0.000 |
| Long term debt | 38.603 T 41.07 % | 27.366 T | 0.000 | 0.000 | 0.000 -100.00 % | 31.628 T | 0.000 -100.00 % | 42.439 T 1.16 % | 41.951 T | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 41.887 T -3.59 % | 43.446 T 3.73 % | 41.886 T | 0.000 -100.00 % | 191.603 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.095 T | 0.000 | 0.000 | 0.000 -100.00 % | 21.089 T | 0.000 | 0.000 | 0.000 -100.00 % | 15.935 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 5.438 T 41.19 % | 3.852 T -1.28 % | 3.902 T | 0.000 | 0.000 -100.00 % | 3.257 T | 0.000 | 0.000 |
| Total non current liabilities | 43.851 T -89.92 % | 434.993 T | 0.000 | 0.000 -100.00 % | 217.001 T -2.73 % | 223.097 T 334.60 % | 51.334 T 21.50 % | 42.251 T 1.10 % | 41.792 T 8 057.50 % | 512.311 B -18.94 % | 632.000 B 64.94 % | 383.172 B -17.15 % | 462.461 B -98.89 % | 41.786 T -3.54 % | 43.320 T 3.80 % | 41.736 T -12.35 % | 47.614 T -2.06 % | 48.613 T -2.82 % | 50.025 T -8.69 % | 54.789 T -1.21 % | 55.462 T 3.14 % | 53.775 T 11.45 % | 48.249 T 6.53 % | 45.291 T 4.05 % | 43.530 T 8.79 % | 40.014 T 2.22 % | 39.144 T 9.69 % | 35.686 T 3.66 % | 34.427 T 9.38 % | 31.475 T 0.01 % | 31.471 T 10.02 % | 28.604 T 11.39 % | 25.680 T 1.46 % | 25.310 T 10.43 % | 22.919 T 1.30 % | 22.625 T 7.86 % | 20.977 T 0.62 % | 20.847 T 3.11 % | 20.219 T 5.61 % | 19.145 T 13.61 % | 16.851 T 5.78 % | 15.931 T 2.66 % | 15.518 T 0.77 % | 15.399 T -0.36 % | 15.455 T -2.65 % | 15.875 T -0.22 % | 15.910 T -0.14 % | 15.931 T 2.79 % | 15.498 T -2.04 % | 15.821 T 14.04 % | 13.874 T 12.19 % | 12.366 T -13.49 % | 14.294 T 132.49 % | 6.148 T 13.05 % | 5.438 T 41.19 % | 3.852 T -1.28 % | 3.902 T -66.44 % | 11.627 T 0.56 % | 11.562 T 255.01 % | 3.257 T 11.76 % | 2.914 T -53.04 % | 6.206 T |
| Other current liabilities | 406.350 T 2 572.27 % | -16.436 T -2 132.16 % | -736.341 B -10.37 % | -667.141 B -100.36 % | 187.733 T -5.64 % | 198.956 T 14 897.37 % | -1.345 T -63.67 % | -821.518 B 9.16 % | -904.366 B 10.94 % | -1.015 T 16.99 % | -1.223 T -32.05 % | -926.320 B -19.76 % | -773.480 B 21.95 % | -990.973 B -5.03 % | -943.515 B -4.60 % | -902.020 B 8.32 % | -983.930 B 29.54 % | -1.396 T -14.11 % | -1.224 T -16.09 % | -1.054 T 3.40 % | -1.091 T -12.45 % | -970.444 B -17.29 % | -827.369 B 5.67 % | -877.095 B 5.56 % | -928.762 B -2.64 % | -904.871 B -9.49 % | -826.405 B 6.49 % | -883.788 B -12.76 % | -783.789 B 9.79 % | -868.822 B -18.25 % | -734.745 B 3.67 % | -762.773 B -17.43 % | -649.551 B -6.63 % | -609.146 B 5.96 % | -647.773 B -11.72 % | -579.811 B -375.47 % | -121.944 B 66.20 % | -360.817 B -0.74 % | -358.176 B -81.84 % | -196.973 B 0.65 % | -198.253 B 19.52 % | -246.345 B -29.85 % | -189.709 B -104.62 % | -92.715 B -0.14 % | -92.585 B 44.56 % | -166.993 B -52.90 % | -109.220 B 13.74 % | -126.616 B 58.71 % | -306.650 B -48.14 % | -206.995 B 30.70 % | -298.691 B | 0.000 | 0.000 100.00 % | -175.538 B -0.66 % | -174.389 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 86.701 B -6.05 % | 92.287 B 8.64 % | 84.951 B 9.01 % | 77.928 B 37.57 % | 56.647 B 6.93 % | 52.978 B 41.09 % | 37.548 B -35.63 % | 58.334 B 124.66 % | 25.966 B -42.61 % | 45.247 B 91.51 % | 23.626 B -33.23 % | 35.384 B 100.20 % | -17.401 T 18.42 % | -21.329 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 16.032 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 407.185 T | 0.000 | 0.000 | 0.000 -100.00 % | 188.599 T -5.87 % | 200.354 T 60 361.82 % | 331.373 B -32.55 % | 491.313 B -10.69 % | 550.093 B 7.37 % | 512.311 B -18.94 % | 632.000 B 64.94 % | 383.172 B -17.15 % | 462.461 B 7.21 % | 431.380 B -14.24 % | 503.036 B -5.41 % | 531.816 B -22.79 % | 688.808 B -4.01 % | 717.593 B -2.82 % | 738.409 B 2.46 % | 720.663 B -10.70 % | 806.991 B 11.67 % | 722.633 B 13.31 % | 637.765 B 2.67 % | 621.203 B 3.85 % | 598.154 B -2.40 % | 612.834 B -3.00 % | 631.811 B 16.30 % | 543.247 B 9.23 % | 497.320 B -1.93 % | 507.087 B 1.24 % | 500.864 B -0.44 % | 503.100 B 15.85 % | 434.274 B 2.96 % | 421.777 B 8.56 % | 388.511 B -3.32 % | 401.872 B 8.55 % | 370.228 B -5.76 % | 392.852 B 8.59 % | 361.779 B -41.51 % | 618.554 B 22.07 % | 506.707 B 1.81 % | 497.682 B 59.43 % | 312.168 B 8.51 % | 287.685 B 6.29 % | 270.667 B -12.03 % | 307.684 B 26.87 % | 242.524 B 26.24 % | 192.121 B 8.88 % | 176.451 B -14.76 % | 206.995 B 5.80 % | 195.654 B -69.07 % | 632.617 B | 0.000 -100.00 % | 175.538 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 161.604 B |
| Total liabilities | 451.036 T 3.69 % | 434.993 T -0.47 % | 437.043 T 3.30 % | 423.099 T -0.35 % | 424.568 T 0.26 % | 423.451 T 3.72 % | 408.271 T 7.26 % | 380.621 T 2.28 % | 372.150 T -0.46 % | 373.883 T -0.63 % | 376.239 T 2.32 % | 367.695 T 1.92 % | 360.756 T 4.25 % | 346.032 T -1.26 % | 350.462 T 0.86 % | 347.480 T -3.64 % | 360.603 T 1.12 % | 356.613 T 4.51 % | 341.221 T 0.55 % | 339.358 T 14.08 % | 297.487 T 1.98 % | 291.697 T 1.30 % | 287.941 T -1.42 % | 292.091 T 1.49 % | 287.814 T 3.97 % | 276.813 T -2.05 % | 282.596 T 13.47 % | 249.055 T 1.38 % | 245.665 T 3.65 % | 237.021 T -1.12 % | 239.702 T 13.42 % | 211.345 T 3.49 % | 204.215 T 4.66 % | 195.115 T 0.04 % | 195.038 T 8.87 % | 179.144 T 4.17 % | 171.967 T 4.84 % | 164.026 T 3.85 % | 157.947 T 3.32 % | 152.872 T 6.76 % | 143.194 T 4.59 % | 136.905 T 3.43 % | 132.370 T 1.35 % | 130.609 T 5.33 % | 124.005 T -1.22 % | 125.531 T 4.95 % | 119.613 T 6.54 % | 112.266 T 4.03 % | 107.914 T -1.67 % | 109.744 T 8.15 % | 101.470 T 720.55 % | 12.366 T -13.49 % | 14.294 T -82.91 % | 83.660 T 1 438.33 % | 5.438 T 41.19 % | 3.852 T -1.28 % | 3.902 T -66.44 % | 11.627 T 0.56 % | 11.562 T 255.01 % | 3.257 T 11.76 % | 2.914 T -94.51 % | 53.055 T |
| Other non current assets | 63.156 T 2.57 % | 61.574 T 187.95 % | -70.014 T -9.17 % | -64.136 T -115.02 % | 427.041 T 7 354.10 % | 5.729 T 111.62 % | -49.295 T 6.17 % | -52.538 T 5.56 % | -55.634 T 10.44 % | -62.119 T -3.46 % | -60.040 T 7.84 % | -65.145 T -1.06 % | -64.461 T -5.68 % | -60.999 T -12.86 % | -54.048 T 0.05 % | -54.076 T 11.06 % | -60.800 T 7.07 % | -65.426 T -0.18 % | -65.310 T -36.03 % | -48.012 T -32.51 % | -36.232 T -34.57 % | -26.924 T -9.72 % | -24.539 T 14.01 % | -28.538 T -30.64 % | -21.845 T 14.51 % | -25.554 T -26.13 % | -20.259 T 17.81 % | -24.649 T -6.86 % | -23.067 T 29.75 % | -32.837 T -58.42 % | -20.727 T 3.54 % | -21.488 T 5.36 % | -22.706 T 8.50 % | -24.816 T -37.30 % | -18.075 T 24.27 % | -23.867 T -29.58 % | -18.418 T -5.50 % | -17.459 T -50.61 % | -11.592 T 23.10 % | -15.073 T 3.56 % | -15.629 T -2.02 % | -15.319 T -1.03 % | -15.163 T 6.33 % | -16.189 T -6.07 % | -15.263 T 9.07 % | -16.785 T -18.96 % | -14.109 T -15.19 % | -12.249 T 4.01 % | -12.761 T -5.06 % | -12.145 T -20.66 % | -10.066 T -64.41 % | -6.122 T -10.95 % | -5.518 T 39.70 % | -9.151 T 2.00 % | -9.338 T 0.63 % | -9.397 T 2.08 % | -9.596 T 0.51 % | -9.646 T -0.74 % | -9.575 T -74.00 % | -5.503 T 46.42 % | -10.271 T 47.67 % | -19.626 T |
| Long term investments | 361.754 T 3.17 % | 350.623 T 476.32 % | 60.838 T 9.67 % | 55.476 T 57 660.63 % | 96.045 B 37.00 % | 70.105 B -99.83 % | 41.177 T -10.63 % | 46.074 T -6.48 % | 49.269 T -11.63 % | 55.754 T 3.85 % | 53.686 T -9.57 % | 59.370 T 1.10 % | 58.725 T 6.24 % | 55.275 T 14.41 % | 48.311 T -0.21 % | 48.411 T -12.10 % | 55.075 T -7.71 % | 59.674 T 0.31 % | 59.492 T 40.49 % | 42.347 T 38.81 % | 30.506 T 44.21 % | 21.154 T 10.53 % | 19.138 T -18.62 % | 23.518 T 39.65 % | 16.841 T -18.09 % | 20.560 T 34.89 % | 15.242 T -22.77 % | 19.735 T 8.37 % | 18.211 T -34.93 % | 27.988 T 76.14 % | 15.890 T -5.34 % | 16.786 T -6.74 % | 17.999 T -10.71 % | 20.157 T 50.25 % | 13.415 T -30.25 % | 19.233 T 39.65 % | 13.772 T -13.36 % | 15.895 T 58.34 % | 10.038 T -25.97 % | 13.559 T -4.20 % | 14.153 T 2.21 % | 13.848 T 1.26 % | 13.675 T -7.04 % | 14.711 T 6.86 % | 13.766 T -9.94 % | 15.285 T 21.44 % | 12.587 T 17.49 % | 10.713 T -4.36 % | 11.201 T 5.89 % | 10.578 T 24.70 % | 8.483 T 83.61 % | 4.620 T 15.02 % | 4.017 T -47.48 % | 7.649 T -2.45 % | 7.841 T -1.26 % | 7.941 T -2.65 % | 8.156 T -0.77 % | 8.220 T 1.18 % | 8.124 T 94.32 % | 4.181 T -53.70 % | 9.030 T -50.89 % | 18.389 T |
| Intangible assets | 307.195 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.306 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 527.705 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 834.900 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 377.449 T 715.29 % | 46.296 T -6.66 % | 49.600 T -5.95 % | 52.738 T -11.02 % | 59.270 T 3.76 % | 57.124 T -8.22 % | 62.238 T 1.00 % | 61.620 T 5.67 % | 58.313 T 12.97 % | 51.617 T -0.62 % | 51.940 T -11.40 % | 58.623 T -6.92 % | 62.984 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 9.417 T 1.48 % | 9.280 T 1.13 % | 9.176 T 5.96 % | 8.660 T 3.49 % | 8.368 T 1.44 % | 8.249 T 1.61 % | 8.118 T 25.59 % | 6.464 T 1.55 % | 6.365 T 0.01 % | 6.365 T 0.17 % | 6.354 T 10.02 % | 5.775 T 0.68 % | 5.736 T 0.22 % | 5.724 T -0.22 % | 5.737 T 1.27 % | 5.665 T -1.04 % | 5.724 T -0.48 % | 5.752 T -1.14 % | 5.818 T 2.70 % | 5.665 T -1.05 % | 5.725 T -0.76 % | 5.770 T 6.83 % | 5.401 T 7.58 % | 5.020 T 0.32 % | 5.004 T 0.21 % | 4.994 T -0.48 % | 5.018 T 2.11 % | 4.914 T 1.19 % | 4.856 T 0.16 % | 4.848 T 0.23 % | 4.837 T 2.87 % | 4.702 T -0.12 % | 4.708 T 1.04 % | 4.659 T -0.01 % | 4.659 T 0.55 % | 4.634 T -0.28 % | 4.647 T 197.07 % | 1.564 T 0.69 % | 1.553 T 2.60 % | 1.514 T 2.59 % | 1.476 T 0.31 % | 1.471 T -1.15 % | 1.488 T 0.71 % | 1.478 T -1.24 % | 1.496 T -0.23 % | 1.500 T -1.49 % | 1.523 T -0.85 % | 1.536 T -1.49 % | 1.559 T -0.53 % | 1.567 T -0.97 % | 1.583 T 5.36 % | 1.502 T 0.06 % | 1.501 T -0.07 % | 1.502 T 0.33 % | 1.497 T 2.80 % | 1.457 T 1.16 % | 1.440 T 0.99 % | 1.426 T -1.72 % | 1.451 T 9.74 % | 1.322 T 6.57 % | 1.241 T 0.32 % | 1.237 T |
| Total non current assets | 436.948 T 3.15 % | 423.599 T 1.09 % | 419.015 T -1.91 % | 427.191 T -1.91 % | 435.505 T 10.34 % | 394.701 T 700.70 % | 49.295 T -6.17 % | 52.538 T -5.56 % | 55.634 T -10.44 % | 62.119 T 3.46 % | 60.040 T -7.84 % | 65.145 T 1.06 % | 64.461 T 5.68 % | 60.999 T 12.86 % | 54.048 T -0.05 % | 54.076 T -11.06 % | 60.800 T -7.07 % | 65.426 T 0.18 % | 65.310 T 36.03 % | 48.012 T 32.51 % | 36.232 T 34.57 % | 26.924 T 9.72 % | 24.539 T -14.01 % | 28.538 T 30.64 % | 21.845 T -14.51 % | 25.554 T 26.13 % | 20.259 T -17.81 % | 24.649 T 6.86 % | 23.067 T -29.75 % | 32.837 T 58.42 % | 20.727 T -3.54 % | 21.488 T -5.36 % | 22.706 T -8.50 % | 24.816 T 37.30 % | 18.075 T -24.27 % | 23.867 T 29.58 % | 18.418 T 5.50 % | 17.459 T 50.61 % | 11.592 T -23.10 % | 15.073 T -3.56 % | 15.629 T 2.02 % | 15.319 T 1.03 % | 15.163 T -6.33 % | 16.189 T 6.07 % | 15.263 T -9.07 % | 16.785 T 18.96 % | 14.109 T 15.19 % | 12.249 T -4.01 % | 12.761 T 5.06 % | 12.145 T 20.66 % | 10.066 T 64.41 % | 6.122 T 10.95 % | 5.518 T -39.70 % | 9.151 T -2.00 % | 9.338 T -0.63 % | 9.397 T -2.08 % | 9.596 T -0.51 % | 9.646 T 0.74 % | 9.575 T 74.00 % | 5.503 T -46.42 % | 10.271 T -47.67 % | 19.626 T |
| Other current assets | 2.481 T -4.43 % | 2.596 T 49.23 % | 1.740 T 111.12 % | -15.650 T | 0.000 -100.00 % | 59.317 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 340.808 B | 0.000 -100.00 % | 339.256 B | 0.000 | 0.000 | 0.000 -100.00 % | 266.054 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -15.952 T 83.73 % | -98.045 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 30.613 T 8.50 % | 28.215 T -20.42 % | 35.456 T 27.01 % | 27.916 T -22.77 % | 36.145 T -11.52 % | 40.851 T -22.98 % | 53.036 T 45.17 % | 36.533 T 8.98 % | 33.524 T -8.45 % | 36.620 T -11.81 % | 41.525 T 29.37 % | 32.097 T 8.32 % | 29.631 T 9.46 % | 27.070 T -34.34 % | 41.228 T 19.09 % | 34.621 T -30.73 % | 49.976 T 50.19 % | 33.275 T -6.49 % | 35.583 T -32.50 % | 52.715 T 94.29 % | 27.132 T -13.91 % | 31.518 T 9.72 % | 28.727 T 19.37 % | 24.065 T -23.97 % | 31.652 T 25.81 % | 25.158 T -43.73 % | 44.713 T 119.28 % | 20.391 T -19.19 % | 25.234 T 31.42 % | 19.202 T -50.56 % | 38.836 T 84.38 % | 21.063 T -1.12 % | 21.301 T 25.75 % | 16.939 T -42.79 % | 29.607 T 63.28 % | 18.132 T -11.17 % | 20.412 T 23.18 % | 16.572 T -18.00 % | 20.208 T 20.22 % | 16.810 T 25.08 % | 13.439 T 3.52 % | 12.982 T 0.77 % | 12.882 T -13.90 % | 14.961 T 15.20 % | 12.987 T -21.89 % | 16.626 T 3.77 % | 16.023 T 16.12 % | 13.799 T 1.06 % | 13.654 T -37.07 % | 21.697 T 10.58 % | 19.621 T 67.26 % | 11.731 T -11.12 % | 13.199 T 124.83 % | 5.871 T -62.75 % | 15.760 T 123.61 % | 7.048 T -5.93 % | 7.492 T 7.98 % | 6.938 T -1.13 % | 7.018 T 57.93 % | 4.444 T 81.27 % | 2.451 T -25.61 % | 3.295 T |
| Cash and short term investments | 30.613 T 8.50 % | 28.215 T -20.42 % | 35.456 T 27.01 % | 27.916 T 38.25 % | 20.192 T 135.30 % | -57.194 T -207.84 % | 53.036 T 45.17 % | 36.533 T 8.98 % | 33.524 T -8.45 % | 36.620 T -11.81 % | 41.525 T 29.37 % | 32.097 T 8.32 % | 29.631 T 9.46 % | 27.070 T -34.34 % | 41.228 T 19.09 % | 34.621 T -30.73 % | 49.976 T 50.19 % | 33.275 T -6.49 % | 35.583 T -32.50 % | 52.715 T 94.29 % | 27.132 T -13.91 % | 31.518 T 9.72 % | 28.727 T 19.37 % | 24.065 T -23.97 % | 31.652 T 25.81 % | 25.158 T -43.73 % | 44.713 T 119.28 % | 20.391 T -19.19 % | 25.234 T 31.42 % | 19.202 T -50.56 % | 38.836 T 84.38 % | 21.063 T -1.12 % | 21.301 T 25.75 % | 16.939 T -42.79 % | 29.607 T 63.28 % | 18.132 T -11.17 % | 20.412 T 23.18 % | 16.572 T -18.00 % | 20.208 T 20.22 % | 16.810 T 25.08 % | 13.439 T 3.52 % | 12.982 T 0.77 % | 12.882 T -13.90 % | 14.961 T 15.20 % | 12.987 T -21.89 % | 16.626 T 3.77 % | 16.023 T 16.12 % | 13.799 T 1.06 % | 13.654 T -37.07 % | 21.697 T 10.58 % | 19.621 T 67.26 % | 11.731 T -11.12 % | 13.199 T 124.83 % | 5.871 T -62.75 % | 15.760 T 123.61 % | 7.048 T -5.93 % | 7.492 T 7.98 % | 6.938 T -1.13 % | 7.018 T 57.93 % | 4.444 T 81.27 % | 2.451 T -25.61 % | 3.295 T |
| Total current assets | 48.014 T 6.86 % | 44.932 T -11.20 % | 50.599 T 81.25 % | 27.916 T 38.25 % | 20.192 T -65.96 % | 59.317 T -10.76 % | 66.468 T 34.26 % | 49.508 T 4.24 % | 47.496 T -4.54 % | 49.753 T -6.86 % | 53.419 T 20.34 % | 44.389 T 6.30 % | 41.758 T 7.62 % | 38.802 T -24.40 % | 51.323 T 10.22 % | 46.562 T -23.07 % | 60.524 T 42.14 % | 42.580 T -0.85 % | 42.945 T -29.52 % | 60.935 T 73.35 % | 35.152 T -7.89 % | 38.163 T 16.15 % | 32.858 T 6.14 % | 30.958 T -21.23 % | 39.304 T 23.60 % | 31.799 T -34.80 % | 48.774 T 85.35 % | 26.315 T -13.42 % | 30.393 T 26.66 % | 23.995 T -43.37 % | 42.374 T 70.76 % | 24.816 T -0.68 % | 24.986 T 23.82 % | 20.179 T -38.31 % | 32.709 T 57.37 % | 20.785 T -9.44 % | 22.951 T 20.89 % | 18.984 T -15.25 % | 22.401 T 18.59 % | 18.889 T 22.44 % | 15.428 T 3.84 % | 14.857 T 1.54 % | 14.631 T -11.83 % | 16.594 T 14.31 % | 14.517 T -20.01 % | 18.149 T 4.90 % | 17.302 T 12.93 % | 15.321 T 1.73 % | 15.061 T -33.41 % | 22.616 T 8.40 % | 20.864 T 77.85 % | 11.731 T -11.12 % | 13.199 T 98.75 % | 6.641 T -68.53 % | 21.103 T 82.98 % | 11.533 T -0.25 % | 11.563 T 8.94 % | 10.614 T -81.15 % | 56.302 T 636.46 % | 7.645 T 48.57 % | 5.146 T 35.44 % | 3.799 T |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 41.373 T 161.08 % | -67.733 T -32.52 % | -51.111 T -3.87 % | -49.209 T 4.40 % | -51.475 T 7.67 % | -55.753 T -22.41 % | -45.544 T -6.62 % | -42.716 T -5.36 % | -40.544 T 25.18 % | -54.192 T -0.37 % | -53.991 T 15.00 % | -63.519 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 14.919 T 5.65 % | 14.121 T 5.35 % | 13.403 T -14.36 % | 15.650 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.306 T 26.40 % | 7.362 T -10.44 % | 8.220 T 2.50 % | 8.020 T 20.68 % | 6.645 T 60.86 % | 4.131 T -40.07 % | 6.893 T -9.92 % | 7.652 T 15.24 % | 6.640 T 63.53 % | 4.061 T -31.45 % | 5.924 T 14.82 % | 5.159 T 7.62 % | 4.794 T 35.49 % | 3.538 T -5.72 % | 3.752 T 1.82 % | 3.686 T 13.75 % | 3.240 T 4.44 % | 3.102 T 16.96 % | 2.652 T 4.49 % | 2.539 T 5.22 % | 2.413 T 10.06 % | 2.192 T 5.40 % | 2.080 T 4.58 % | 1.989 T 6.05 % | 1.875 T 7.21 % | 1.749 T 7.15 % | 1.632 T 6.73 % | 1.530 T 0.41 % | 1.523 T 64.91 % | 923.688 B -39.33 % | 1.523 T 8.22 % | 1.407 T 53.08 % | 919.077 B -26.03 % | 1.242 T | 0.000 | 0.000 -100.00 % | 770.462 B -26.53 % | 1.049 T -76.62 % | 4.486 T 10.20 % | 4.071 T 10.73 % | 3.676 T 3.66 % | 3.546 T 10.77 % | 3.201 T 18.82 % | 2.694 T 434.45 % | 504.131 B |
| Tax assets | 1.786 T -15.80 % | 2.122 T | 0.000 | 0.000 | 0.000 -100.00 % | 3.204 T 6.87 % | 2.998 T 2.06 % | 2.938 T 1.43 % | 2.896 T 1.65 % | 2.849 T -2.27 % | 2.915 T 0.29 % | 2.907 T 2.33 % | 2.841 T 5.76 % | 2.686 T 10.51 % | 2.431 T 13.76 % | 2.137 T -1.84 % | 2.177 T -10.90 % | 2.443 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -96.045 B | 0.000 -100.00 % | 322.987 T 4.99 % | 307.629 T 3.43 % | 297.415 T 2.69 % | 289.635 T 0.33 % | 288.690 T 3.19 % | 279.757 T 1.54 % | 275.523 T 2.92 % | 267.715 T 0.46 % | 266.497 T -0.34 % | 267.417 T 3.17 % | 259.190 T -3.19 % | 267.723 T 5.84 % | 252.953 T 1.99 % | 248.027 T 1.98 % | 243.219 T 0.05 % | 243.100 T -4.43 % | 254.380 T -0.91 % | 256.715 T 2.14 % | 251.326 T 3.00 % | 243.994 T 2.78 % | 237.403 T 7.26 % | 221.341 T 3.15 % | 214.584 T 6.28 % | 201.907 T 1.84 % | 198.264 T 6.81 % | 185.631 T 5.25 % | 176.374 T 4.17 % | 169.317 T 3.63 % | 163.385 T 7.04 % | 152.643 T 3.04 % | 148.144 T 4.34 % | 141.976 T 3.02 % | 137.815 T 4.35 % | 132.075 T 5.75 % | 124.895 T 4.85 % | 119.113 T 3.77 % | 114.782 T 4.68 % | 109.645 T 3.59 % | 105.843 T 3.74 % | 102.030 T 2.28 % | 99.758 T 4.19 % | 95.749 T 5.48 % | 90.774 T 6.27 % | 85.416 T 5.69 % | 80.820 T -0.10 % | 80.903 T 5.35 % | 76.795 T 1.68 % | 75.525 T 28.71 % | 58.680 T 6.46 % | 55.118 T 4.63 % | 52.677 T 5.38 % | 49.985 T 1 892.64 % | 2.508 T -95.02 % | 50.350 T 23.57 % | 40.745 T 16.34 % | 35.023 T |
| Account payables | 440.879 B 8.96 % | 404.612 B 9.99 % | 367.868 B 5.90 % | 347.385 B 7.41 % | 323.432 B -10.14 % | 359.910 B -45.03 % | 654.751 B 33.27 % | 491.313 B -10.69 % | 550.093 B 7.37 % | 512.311 B -18.94 % | 632.000 B 64.94 % | 383.172 B -17.15 % | 462.461 B 7.21 % | 431.380 B -14.24 % | 503.036 B -5.41 % | 531.816 B -22.79 % | 688.808 B -4.01 % | 717.593 B -2.82 % | 738.409 B 2.46 % | 720.663 B -10.70 % | 806.991 B 11.67 % | 722.633 B 13.31 % | 637.765 B 2.67 % | 621.203 B 3.85 % | 598.154 B -2.40 % | 612.834 B -3.00 % | 631.811 B 16.30 % | 543.247 B 9.23 % | 497.320 B -1.93 % | 507.087 B 1.24 % | 500.864 B -0.44 % | 503.100 B 15.85 % | 434.274 B 2.96 % | 421.777 B 8.56 % | 388.511 B -3.32 % | 401.872 B 8.55 % | 370.228 B -5.76 % | 392.852 B 8.59 % | 361.779 B -41.51 % | 618.554 B 22.07 % | 506.707 B 1.81 % | 497.682 B 59.43 % | 312.168 B 8.51 % | 287.685 B 6.29 % | 270.667 B -12.03 % | 307.684 B 27.47 % | 241.370 B 25.63 % | 192.121 B 8.88 % | 176.451 B -14.76 % | 206.995 B 5.80 % | 195.654 B | 0.000 | 0.000 -100.00 % | 175.538 B 0.66 % | 174.389 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 161.604 B |
| Tax payables | 394.068 B | 0.000 -100.00 % | 368.473 B 15.24 % | 319.756 B -29.87 % | 455.955 B -51.78 % | 945.664 B 37.10 % | 689.787 B 108.90 % | 330.205 B -6.79 % | 354.273 B -29.58 % | 503.100 B -14.90 % | 591.196 B 8.85 % | 543.148 B 74.63 % | 311.019 B -44.42 % | 559.593 B 27.04 % | 440.479 B 18.98 % | 370.204 B 25.44 % | 295.122 B -56.53 % | 678.887 B 39.87 % | 485.357 B 45.53 % | 333.503 B 17.34 % | 284.231 B 14.70 % | 247.811 B 30.70 % | 189.604 B -25.90 % | 255.892 B -22.60 % | 330.608 B 13.21 % | 292.037 B 50.08 % | 194.594 B -42.86 % | 340.541 B 18.88 % | 286.469 B -20.81 % | 361.735 B 54.67 % | 233.881 B -9.93 % | 259.673 B 20.62 % | 215.277 B 14.89 % | 187.369 B -27.73 % | 259.262 B 45.70 % | 177.939 B 45.92 % | 121.944 B -66.20 % | 360.817 B 0.74 % | 358.176 B 81.84 % | 196.973 B -0.65 % | 198.253 B -19.52 % | 246.345 B 29.85 % | 189.709 B 104.62 % | 92.715 B 0.14 % | 92.585 B -44.56 % | 166.993 B 51.30 % | 110.374 B -12.83 % | 126.616 B -2.75 % | 130.199 B | 0.000 -100.00 % | 103.037 B | 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 -100.00 % | 89.323 B | 0.000 | 0.000 | 0.000 -100.00 % | 92.287 B 8.64 % | 84.951 B 9.01 % | 77.928 B 37.57 % | 56.647 B 6.93 % | 52.978 B 41.09 % | 37.548 B -35.63 % | 58.334 B 124.66 % | 25.966 B -42.61 % | 45.247 B 91.51 % | 23.626 B -33.23 % | 35.384 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 18.000 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 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 222.079 B | 0.000 | 0.000 | 0.000 -100.00 % | 172.754 B | 0.000 -100.00 % | 188.147 B 17.89 % | 159.594 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 101.151 B -19.94 % | 126.348 B -15.78 % | 150.018 B | 0.000 -100.00 % | 191.603 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.506 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 206.434 B -12.95 % | 237.144 B -10.42 % | 264.733 B 3.51 % | 255.747 B 71.91 % | 148.769 B -22.02 % | 190.781 B 76.75 % | 107.939 B 22.03 % | 88.450 B 16.33 % | 76.035 B -4.29 % | 79.446 B 1.80 % | 78.044 B 22.72 % | 63.597 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 |
| Other total stockholders equity | 25.046 T 213.67 % | 7.985 T -64.34 % | 22.391 T -1.58 % | 22.751 T 414.86 % | 4.419 T -44.66 % | 7.985 T 0.00 % | 7.985 T 0.00 % | 7.985 T 0.72 % | 7.927 T 167.84 % | 2.960 T -46.79 % | 5.563 T 3.74 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 0.00 % | 5.362 T 161.02 % | 2.054 T -59.09 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 0.00 % | 5.021 T 144.42 % | 2.054 T 11.17 % | 1.848 T 2.13 % | 1.809 T 1.55 % | 1.782 T 0.53 % | 1.772 T -5.69 % | 1.879 T 4.94 % | 1.791 T -6.74 % | 1.920 T -0.91 % | 1.938 T -0.64 % | 1.950 T 0.20 % | 1.946 T -0.07 % | 1.948 T -58.79 % | 4.726 T -1.93 % | 4.819 T 28.95 % | 3.737 T 218.99 % | -3.140 T 0.80 % | -3.165 T -471.90 % | 851.138 B -51.26 % | 1.746 T 124.99 % | 776.159 B 0.00 % | 776.159 B -7.89 % | 842.655 B 1.76 % | 828.112 B 29.47 % | 639.626 B 29.17 % | 495.193 B -22.58 % | 639.626 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 154.630 T 201.72 % | 51.249 T 21.52 % | 42.173 T 1.05 % | 41.735 T 78 878.18 % | -52.978 B -41.09 % | -37.548 B 35.63 % | -58.334 B -124.66 % | -25.966 B -100.06 % | 41.741 T -3.59 % | 43.296 T 3.83 % | 41.700 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 437.043 T 3.30 % | 423.099 T 2 130.68 % | 18.967 T | 0.000 -100.00 % | 356.605 T 5.54 % | 337.879 T 2.45 % | 329.808 T -11.55 % | 372.858 T -0.56 % | 374.975 T 2.19 % | 366.929 T 1.97 % | 359.831 T 18.44 % | 303.815 T -0.92 % | 306.639 T 0.47 % | 305.213 T -2.27 % | 312.301 T 1.63 % | 307.282 T 5.79 % | 290.457 T 2.33 % | 283.848 T 17.67 % | 241.218 T 1.69 % | 237.200 T -0.78 % | 239.054 T -2.89 % | 246.178 T 1.02 % | 243.686 T 3.18 % | 236.186 T -2.73 % | 242.820 T 14.09 % | 212.826 T 0.99 % | 210.741 T 2.78 % | 205.039 T -1.30 % | 207.730 T 13.99 % | 182.237 T 2.32 % | 178.102 T 5.15 % | 169.383 T -1.37 % | 171.731 T 10.00 % | 156.117 T 3.65 % | 150.620 T 5.49 % | 142.785 T 3.94 % | 137.367 T 3.20 % | 133.109 T 5.78 % | 125.836 T 4.45 % | 120.477 T 3.38 % | 116.539 T 1.41 % | 114.922 T 6.13 % | 108.279 T -0.98 % | 109.348 T 5.69 % | 103.461 T 7.61 % | 96.142 T 4.23 % | 92.240 T -1.57 % | 93.716 T 7.23 % | 87.400 T 13 915.63 % | -632.617 B | 0.000 -100.00 % | 77.337 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 46.687 T |
| Total assets | 484.962 T 3.51 % | 468.531 T -0.23 % | 469.615 T 3.19 % | 455.107 T -0.11 % | 455.601 T 0.35 % | 454.019 T 3.48 % | 438.750 T 7.10 % | 409.675 T 2.28 % | 400.545 T -0.24 % | 401.508 T -0.16 % | 402.148 T 3.30 % | 389.292 T 1.98 % | 381.741 T 3.87 % | 367.516 T -1.17 % | 371.868 T 1.04 % | 368.056 T -3.27 % | 380.514 T 1.27 % | 375.730 T 4.02 % | 361.208 T 1.19 % | 356.974 T 13.47 % | 314.603 T 2.08 % | 308.187 T -1.15 % | 311.777 T -1.40 % | 316.211 T 1.20 % | 312.475 T 3.69 % | 301.346 T -1.66 % | 306.436 T 12.53 % | 272.305 T 1.59 % | 268.044 T 3.60 % | 258.739 T -1.00 % | 261.365 T 12.69 % | 231.935 T 3.51 % | 224.067 T 4.55 % | 214.312 T 0.07 % | 214.168 T 8.55 % | 197.294 T 4.11 % | 189.513 T 6.22 % | 178.419 T 3.85 % | 171.808 T 3.47 % | 166.038 T 6.47 % | 155.952 T 4.46 % | 149.289 T 3.26 % | 144.576 T 1.51 % | 142.428 T 5.02 % | 135.623 T -0.98 % | 136.964 T 4.42 % | 131.170 T 6.37 % | 123.319 T 3.98 % | 118.595 T -1.32 % | 120.178 T 7.54 % | 111.749 T 13.16 % | 98.756 T 3.40 % | 95.512 T 4.59 % | 91.317 T 2.46 % | 89.121 T 17.19 % | 76.049 T 3.00 % | 73.836 T 5.11 % | 70.245 T 2.72 % | 68.386 T 7.70 % | 63.498 T 13.06 % | 56.162 T -3.91 % | 58.448 T |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-03-31 | 2009-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 961.000 M 200.00 % | -961.000 M | 0.000 -100.00 % | 3.845 B -65.71 % | 11.214 B -63.88 % | 31.048 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 |
| Change in working capital | 0.000 100.00 % | -1.406 T | 0.000 | 0.000 100.00 % | -961.324 B -248.75 % | -275.650 B 48.01 % | -530.230 B -102.25 % | 23.580 T 197.81 % | -24.108 T -1 413.41 % | -1.593 T -144.61 % | 3.571 T 666.02 % | 466.119 B -31.43 % | 679.725 B 125.83 % | -2.631 T -434.71 % | 786.151 B -54.39 % | 1.724 T 453.65 % | -487.407 B -159.68 % | 816.675 B 126.20 % | -3.117 T -260.75 % | -864.101 B 22.85 % | -1.120 T -1 689.69 % | 70.459 B 107.59 % | -928.449 B 86.54 % | -6.896 T -9.44 % | -6.301 T -14.29 % | -5.514 T 62.14 % | -14.563 T -38.11 % | -10.544 T -59.55 % | -6.609 T -45.45 % | -4.544 T 62.39 % | -12.081 T -74.50 % | -6.923 T -35.78 % | -5.099 T 12.76 % | -5.845 T 25.95 % | -7.893 T -75.37 % | -4.500 T 26.03 % | -6.084 T -49.84 % | -4.060 T 45.94 % | -7.511 T -32.16 % | -5.683 T 2.06 % | -5.803 T -35.83 % | -4.272 T 17.03 % | -5.149 T -31.79 % | -3.907 T 12.19 % | -4.449 T -158.30 % | -1.723 T 55.93 % | -3.909 T 20.66 % | -4.926 T 21.59 % | -6.283 T -79.84 % | -3.494 T | 0.000 100.00 % | -2.402 T 20.77 % | -3.032 T -224.58 % | -934.123 B -114.77 % | 6.323 T 1 333.89 % | -512.460 B 46.64 % | -960.457 B 23.20 % | -1.251 T -240.54 % | 889.920 B -38.67 % | 1.451 T 193.03 % | -1.560 T 65.82 % | -4.564 T -225.02 % | 3.650 T 606.17 % | -721.181 B |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 100.00 % | -1.406 T | 0.000 | 0.000 100.00 % | -961.324 B 91.47 % | -11.267 T -2 024.90 % | -530.230 B -102.25 % | 23.580 T 197.81 % | -24.108 T -1 413.41 % | -1.593 T -144.61 % | 3.571 T 666.02 % | 466.119 B -31.43 % | 679.725 B 112.50 % | -5.439 T -24.69 % | -4.362 T -23.62 % | -3.529 T 34.20 % | -5.363 T -10 535.25 % | 51.392 B 101.65 % | -3.117 T -260.75 % | -864.101 B 22.85 % | -1.120 T -1 689.69 % | 70.459 B 107.59 % | -928.449 B 86.54 % | -6.896 T -9.44 % | -6.301 T -14.29 % | -5.514 T 62.14 % | -14.563 T -38.11 % | -10.544 T -59.55 % | -6.609 T -45.45 % | -4.544 T 62.39 % | -12.081 T -74.50 % | -6.923 T -35.78 % | -5.099 T 12.76 % | -5.845 T 25.95 % | -7.893 T -75.37 % | -4.500 T 26.03 % | -6.084 T -49.84 % | -4.060 T 45.94 % | -7.511 T -32.16 % | -5.683 T 2.06 % | -5.803 T -35.83 % | -4.272 T 17.03 % | -5.149 T -31.79 % | -3.907 T 12.19 % | -4.449 T -158.30 % | -1.723 T 55.93 % | -3.909 T 20.66 % | -4.926 T 21.59 % | -6.283 T -79.84 % | -3.494 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 10.118 T 1 247.75 % | 750.725 B -92.60 % | 10.141 T 1 880.64 % | -569.500 B 94.34 % | -10.060 T -45 449.04 % | 22.184 B -99.86 % | 16.223 T 180.50 % | -20.153 T -240.02 % | 14.393 T 366.78 % | -5.395 T -219.52 % | 4.514 T 1 172.86 % | -420.726 B -122.58 % | 1.863 T 114.24 % | -13.082 T -485.07 % | 3.397 T 128.76 % | -11.812 T -954.32 % | 1.383 T -90.27 % | 14.208 T 298.61 % | -7.154 T -119.75 % | 36.229 T 925.31 % | 3.533 T 146.02 % | -7.678 T -265.33 % | 4.644 T 237.86 % | -3.369 T -262.71 % | 2.070 T 111.26 % | -18.383 T -204.72 % | 17.555 T 415.50 % | -5.564 T -1 029.99 % | 598.301 B 103.36 % | -17.808 T -257.36 % | 11.317 T 575.50 % | -2.380 T -231.14 % | 1.815 T 113.49 % | -13.458 T -232.06 % | 10.191 T 516.24 % | -2.448 T -185.70 % | 2.857 T 183.18 % | -3.435 T -158.47 % | -1.329 T -139.79 % | 3.339 T 399.09 % | 669.056 B 123.70 % | -2.823 T -970.43 % | 324.291 B -64.77 % | 920.416 B 121.04 % | -4.374 T -12 248.29 % | -35.421 B -100.86 % | 4.128 T 1 802.72 % | -242.442 B 97.40 % | -9.334 T -1 680.59 % | 590.540 B -91.15 % | 6.676 T 2 984.70 % | 216.433 B 2 913.74 % | -7.692 B 84.36 % | -49.166 B 57.20 % | -114.875 B 10.15 % | -127.849 B -166.50 % | 192.260 B 46.25 % | 131.461 B -57.42 % | 308.714 B 173.58 % | -419.588 B -345.86 % | 170.662 B 752.43 % | -26.158 B -151.65 % | 50.644 B 219.78 % | -42.280 B |
| Net cash provided by operating activities | 10.118 T 3 975.34 % | 248.271 B -97.55 % | 10.141 T 1 880.64 % | -569.500 B 94.41 % | -10.196 T -2 428.18 % | 437.927 B -97.44 % | 17.076 T 283.40 % | 4.454 T 150.21 % | -8.870 T -47.21 % | -6.025 T -166.51 % | 9.060 T 800.07 % | 1.007 T -70.19 % | 3.377 T 127.73 % | -12.178 T -386.00 % | 4.258 T 137.96 % | -11.217 T -768.61 % | 1.678 T -88.69 % | 14.833 T 322.35 % | -6.671 T -118.24 % | 36.581 T 851.66 % | 3.844 T 153.23 % | -7.221 T -278.21 % | 4.052 T 204.60 % | -3.874 T -245.97 % | 2.654 T 115.03 % | -17.660 T -197.43 % | 18.127 T 481.48 % | -4.752 T -455.22 % | 1.338 T 107.81 % | -17.123 T -238.77 % | 12.339 T 849.73 % | -1.646 T -166.05 % | 2.492 T 119.37 % | -12.864 T -214.97 % | 11.189 T 698.55 % | -1.869 T -154.85 % | 3.408 T 215.78 % | -2.944 T -320.34 % | -700.268 B -118.77 % | 3.730 T 239.76 % | 1.098 T 145.36 % | -2.420 T -453.66 % | 684.401 B -39.81 % | 1.137 T 127.23 % | -4.176 T -1 465.86 % | 305.758 B -93.40 % | 4.633 T 3 180.54 % | 141.234 B 101.57 % | -8.994 T -1 073.16 % | 924.252 B -86.83 % | 7.019 T 493.10 % | -1.786 T 34.63 % | -2.732 T -307.40 % | -670.485 B -110.13 % | 6.620 T 1 701.21 % | -413.412 B 22.40 % | -532.741 B 39.06 % | -874.176 B -157.61 % | 1.517 T 25.79 % | 1.206 T 204.48 % | -1.155 T 73.77 % | -4.402 T -213.83 % | 3.867 T 691.28 % | -654.053 B |
| Investments in property plant and equipment | -285.546 B -47.59 % | -193.474 B 82.26 % | -1.091 T -2 818.01 % | 40.128 B 114.10 % | -284.624 B 4.92 % | -299.343 B 83.54 % | -1.819 T -570.58 % | -271.243 B -677.87 % | -34.870 B 81.50 % | -188.467 B 72.88 % | -695.062 B -756.85 % | -81.118 B 53.78 % | -175.511 B -93.35 % | -90.773 B 60.66 % | -230.750 B -354.05 % | -50.820 B 46.15 % | -94.371 B -138.72 % | -39.532 B 94.06 % | -666.004 B -1 478.06 % | -42.204 B 18.12 % | -51.544 B -34.46 % | -38.334 B 70.12 % | -128.292 B -29.91 % | -98.752 B -7.47 % | -91.889 B -92.93 % | -47.628 B 79.86 % | -236.458 B -381.33 % | -49.126 B 26.20 % | -66.565 B 61.87 % | -174.594 B 9.19 % | -192.265 B -271.28 % | -51.784 B 48.27 % | -100.109 B -90.50 % | -52.552 B -323.20 % | 23.545 B 114.43 % | -163.182 B -81.64 % | -89.836 B -60.05 % | -56.131 B 51.71 % | -116.235 B -43.00 % | -81.285 B -92.91 % | -42.137 B -84.27 % | -22.867 B 71.06 % | -79.028 B -121.40 % | -35.694 B 33.60 % | -53.757 B -134.53 % | -22.921 B 63.14 % | -62.181 B -30.90 % | -47.504 B 25.55 % | -63.808 B -39.12 % | -45.866 B 71.86 % | -162.975 B -204.67 % | -53.492 B 24.60 % | -70.944 B -9.40 % | -64.851 B 62.66 % | -173.694 B -303.82 % | -43.013 B 38.35 % | -69.770 B -470.34 % | -12.233 B | 0.000 | 0.000 100.00 % | -43.571 B -28.39 % | -33.937 B | 0.000 100.00 % | -20.022 B |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.580 T | 0.000 | 0.000 | 0.000 100.00 % | -88.627 B -200.00 % | 88.627 B 319.83 % | 21.110 B -47.47 % | 40.188 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -1.389 T -4.25 % | -1.332 T | 0.000 100.00 % | -826.511 B 62.60 % | -2.210 T 83.31 % | -13.244 T -239.26 % | -3.904 T -407.22 % | 1.271 T 153.50 % | -2.375 T -211.39 % | -762.820 B 79.91 % | -3.796 T -138.01 % | -1.595 T -938.31 % | 190.264 B 107.27 % | -2.615 T -49.64 % | -1.748 T 33.41 % | -2.625 T -114.31 % | 18.339 T 191.12 % | -20.126 T -132.78 % | -8.646 T 3.16 % | -8.927 T -21.33 % | -7.358 T | 0.000 -100.00 % | 1.525 T 127.94 % | -5.459 T -1 980.23 % | -262.409 B 58.96 % | -639.345 B -99.85 % | -319.917 B -209.16 % | 293.074 B 251.94 % | -192.887 B -92.53 % | -100.187 B -35.80 % | -73.776 B -119.14 % | 385.491 B 284.46 % | -208.986 B 48.01 % | -401.975 B -378.80 % | -83.954 B -198.44 % | 85.286 B 105.47 % | -1.559 T -281.93 % | -408.272 B 21.95 % | -523.099 B 30.70 % | -754.784 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -70.216 B 93.08 % | -1.015 T -1 922.59 % | -50.171 B 66.77 % | -151.000 B -2 867.77 % | -5.088 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 40.790 B -98.82 % | 3.461 T | 0.000 100.00 % | -1.931 T -144.38 % | 4.351 T 1 518.81 % | 268.750 B 117.06 % | -1.575 T 2.66 % | -1.618 T -140.91 % | 3.955 T 172.86 % | 1.450 T -43.31 % | 2.557 T -23.62 % | 3.348 T 7 464.27 % | 44.259 B -87.23 % | 346.679 B 119.75 % | -1.755 T -119.86 % | 8.837 T 139.85 % | 3.684 T 1 185.00 % | 286.709 B 410.29 % | -92.399 B -110.74 % | 860.579 B 132.12 % | -2.679 T -189.51 % | 2.993 T 505.41 % | -738.281 B -701.83 % | 122.673 B 112.45 % | -985.289 B -161.55 % | 1.601 T 219.34 % | 501.317 B -38.80 % | 819.159 B -4.22 % | 855.218 B 137.26 % | 360.459 B -57.35 % | 845.157 B 100.35 % | 421.850 B 1 027.29 % | -45.493 B -114.82 % | 307.050 B 462.24 % | 54.612 B -66.12 % | 161.177 B 108.26 % | -1.951 T -196.92 % | 2.013 T -3.87 % | 2.094 T 233.01 % | -1.574 T -226.42 % | 1.245 T -52.08 % | 2.599 T 61 693.53 % | 4.206 B 594.06 % | 606.000 M -96.22 % | 16.027 B -68.80 % | 51.367 B -69.70 % | 169.504 B 56.08 % | 108.599 B 150.19 % | 43.406 B 253.07 % | 12.294 B -98.70 % | 945.527 B | 0.000 | 0.000 -100.00 % | 249.348 B | 0.000 -100.00 % | 13.960 B | 0.000 | 0.000 | 0.000 -100.00 % | 3.577 T 203.14 % | -3.468 T -193.73 % | 3.700 T | 0.000 -100.00 % | 673.270 B |
| Other investing activites | -579.469 B 91.32 % | -6.676 T -38.73 % | -4.812 T -1 844.60 % | -247.478 B -114.05 % | 1.762 T 624.42 % | 243.162 B 1 215 710.00 % | 20.000 M 200.00 % | -20.000 M -100.00 % | 1.580 T 10.17 % | 1.434 T 199.95 % | -1.435 T -143 491 700.00 % | 1.000 M -100.00 % | 88.627 B -94.46 % | 1.598 T -65.85 % | 4.680 T 206.21 % | -4.407 T -380.55 % | -917.015 B 95.28 % | -19.440 T -954.87 % | 2.274 T 314.78 % | -1.059 T -258.92 % | -294.983 B -109.86 % | 2.993 T 296.44 % | -1.524 T -312.22 % | 717.942 B -75.48 % | 2.928 T 173.25 % | -3.997 T -334.04 % | 1.708 T -19.02 % | 2.109 T 155.25 % | -3.817 T -1 566.61 % | 260.272 B -86.59 % | 1.941 T 200.00 % | -1.941 T -429.99 % | 588.171 B 200.00 % | -588.171 B -2 455.15 % | -23.019 B -109.27 % | 248.324 B -89.86 % | 2.448 T 200.00 % | -2.448 T -234.79 % | 1.816 T 200.00 % | -1.816 T -909.16 % | -180.000 B -106.37 % | 2.825 T 187.91 % | -3.213 T -291.27 % | 1.680 T 407.25 % | 331.189 B 108.19 % | -4.042 T -982.18 % | -373.480 B -444.08 % | 108.543 B 54.58 % | 70.216 B 221.23 % | -57.922 B 16.33 % | -69.229 B -128.36 % | 244.082 B 197.89 % | -249.348 B | 0.000 100.00 % | -140.732 B -537.43 % | -22.078 B -114.15 % | 156.024 B 411.75 % | -50.048 B 94.60 % | -926.034 B -296.42 % | -233.601 B -156.88 % | 410.699 B 41 069 800.00 % | 1.000 M 100.00 % | -4.252 T | 0.000 |
| Net cash used for investing activites | -2.213 T 53.32 % | -4.741 T 19.68 % | -5.903 T -99.13 % | -2.965 T -181.95 % | 3.618 T 114.88 % | -24.304 T -233.02 % | -7.298 T -1 079.19 % | -618.896 B -140.05 % | 1.545 T -20.04 % | 1.932 T 157.36 % | -3.369 T -301.54 % | 1.672 T 2 732.90 % | 59.012 B 107.75 % | -761.116 B -180.39 % | 946.763 B -46.04 % | 1.754 T -91.65 % | 21.012 T 205.70 % | -19.879 T -178.80 % | -7.130 T 22.23 % | -9.168 T 11.71 % | -10.384 T -451.43 % | 2.955 T 441.56 % | -865.074 B 81.66 % | -4.717 T -396.96 % | 1.588 T 151.51 % | -3.084 T -286.54 % | 1.653 T -47.89 % | 3.172 T 198.47 % | -3.221 T -3 859.91 % | 85.678 B -96.60 % | 2.520 T 312.60 % | -1.185 T -607.45 % | 233.583 B 131.75 % | -735.648 B -12 590.15 % | -5.797 B -106.96 % | 83.281 B 107.23 % | -1.152 T -28.05 % | -899.649 B -127.50 % | 3.271 T 177.39 % | -4.227 T -513.09 % | 1.023 T -60.28 % | 2.576 T 178.35 % | -3.288 T -9 271.03 % | -35.088 B 7.00 % | -37.730 B -232.64 % | 28.446 B 110.69 % | -266.157 B -535.64 % | 61.095 B 22.65 % | 49.814 B 148.00 % | -103.788 B 55.30 % | -232.204 B -265.37 % | 140.419 B 129.79 % | -471.292 B -362.69 % | 179.409 B 157.06 % | -314.426 B -514.94 % | -51.131 B -159.28 % | 86.254 B 238.49 % | -62.281 B 93.27 % | -926.034 B -127.70 % | 3.343 T 207.81 % | -3.101 T -184.59 % | 3.666 T 186.21 % | -4.252 T -750.96 % | 653.248 B |
| Debt repayment | -33.608 T -498.55 % | -5.615 T -760.42 % | 850.202 B 180.15 % | -1.061 T 86.77 % | -8.016 T -241.52 % | 5.664 T -37.94 % | 9.127 T 3 013.56 % | 293.123 B 152.57 % | -557.556 B 64.72 % | -1.580 T -165.32 % | 2.419 T 250.24 % | -1.610 T -509.06 % | -264.365 B 82.91 % | -1.547 T -202.96 % | 1.503 T 125.50 % | -5.894 T -633.97 % | -802.996 B 47.41 % | -1.527 T 65.00 % | -4.363 T -403.50 % | -866.467 B -140.67 % | 2.130 T -48.69 % | 4.152 T 39.81 % | 2.970 T 71.61 % | 1.730 T -26.77 % | 2.363 T 196.57 % | 796.767 B -76.85 % | 3.442 T 173.76 % | 1.257 T -57.39 % | 2.951 T 4 315.34 % | -70.000 B 78.60 % | -327.080 B -105.30 % | 6.167 T 1 576.89 % | 367.788 B -84.62 % | 2.391 T 719.99 % | 291.644 B -82.33 % | 1.650 T 8.33 % | 1.524 T 142.43 % | 628.470 B -19.83 % | 783.902 B -61.73 % | 2.049 T 810.09 % | 225.097 B 940.26 % | -26.789 B 96.69 % | -810.451 B -134.46 % | 2.352 T 658.78 % | -420.901 B -19.20 % | -353.112 B -117.51 % | -162.341 B -217.77 % | 137.848 B 142.76 % | -322.357 B -116.55 % | 1.948 T -0.28 % | 1.953 T 3 964.54 % | -50.547 B -113.08 % | 386.456 B -14.62 % | 452.635 B -84.01 % | 2.830 T 5 745.94 % | -50.129 B -109.07 % | 552.703 B 1 185.14 % | -50.934 B -104.49 % | 1.135 T 132.08 % | 488.901 B 18.39 % | 412.945 B 694.67 % | -69.441 B -108.72 % | 796.417 B 628.55 % | -150.681 B |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.330 T | 0.000 100.00 % | -46.666 B -103.39 % | 1.377 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 8.993 B 899 200.00 % | 1.000 M -99.99 % | 18.962 B | 0.000 -100.00 % | 31.000 M -66.30 % | 92.000 M -95.28 % | 1.949 B | 0.000 -100.00 % | 456.000 M 45 500.00 % | 1.000 M -99.96 % | 2.292 B | 0.000 -100.00 % | 241.721 B -87.13 % | 1.879 T | 0.000 -100.00 % | 6.839 B 106.24 % | 3.316 B 104.49 % | -73.831 B -546.46 % | 16.537 B -98.77 % | 1.344 T 10 251.98 % | 12.986 B | 0.000 | 0.000 -100.00 % | 1.644 T 1 996.19 % | 78.415 B | 0.000 -100.00 % | 173.430 B |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -46.666 B 96.61 % | -1.377 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -68.392 B | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -700.198 B | 0.000 | 0.000 | 0.000 100.00 % | -609.015 B -60 901 400.00 % | -1.000 M 0.00 % | -1.000 M 0.00 % | -1.000 M 100.00 % | -237.623 B | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 M 95.83 % | -24.000 M -4.35 % | -23.000 M 99.89 % | -20.926 B 96.27 % | -561.585 B -56 158 400.00 % | -1.000 M 100.00 % | -561.584 B | 0.000 | 0.000 | 0.000 100.00 % | -605.493 B | 0.000 | 0.000 | 0.000 100.00 % | -523.781 B | 0.000 | 0.000 | 0.000 100.00 % | -370.181 B | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 100.00 % | -223.119 B | 0.000 | 0.000 | 0.000 100.00 % | -468.648 B | 0.000 | 0.000 | 0.000 100.00 % | -409.189 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 28.102 T 880.52 % | 2.866 T 16.86 % | 2.453 T 167.49 % | -3.634 T -136.75 % | 9.889 T 47.23 % | 6.716 T 379.66 % | -2.402 T -114.57 % | -1.119 T -123.38 % | 4.787 T 444.67 % | 878.900 B -86.57 % | 6.542 T -11.70 % | 7.409 T 1 314.73 % | -609.943 B 79.17 % | -2.929 T -2 830.00 % | -99.959 B | 0.000 100.00 % | -1.716 T -200.00 % | 1.716 T -48.10 % | 3.307 T 443.02 % | -963.979 B -123.08 % | 4.176 T | 0.000 -100.00 % | 561.585 B -82.21 % | 3.156 T -50.43 % | 6.367 T 457.45 % | 1.142 T | 0.000 100.00 % | -3.421 T -194.65 % | 3.615 T | 0.000 -100.00 % | 27.016 T 660.04 % | -4.824 T -177.36 % | 6.236 T | 0.000 -100.00 % | 11.928 T 131.71 % | 5.148 T -21.11 % | 6.525 T 72 458.43 % | 8.993 B -99.79 % | 4.192 T -44.29 % | 7.524 T 24.98 % | 6.021 T 19 421 516.13 % | 31.000 M -66.67 % | 93.000 M -100.00 % | 4.167 T | 0.000 -100.00 % | 1.047 B -99.99 % | 7.358 T 84.44 % | 3.990 T 431.95 % | 750.000 B -86.85 % | 5.705 T 306.76 % | -2.759 T -1 001.52 % | -250.487 B -114.90 % | 1.682 T 251.03 % | -1.113 T -319.39 % | -265.492 B -163.04 % | 421.181 B 142.95 % | -980.571 B -245.48 % | 674.033 B 192.33 % | -729.999 B -1 785.77 % | -38.711 B 62.97 % | -104.539 B -189.58 % | 116.696 B 1 564.00 % | 7.013 B 14 821.28 % | 47.000 M |
| Net cash used provided by financing activities | -5.506 T -100.30 % | -2.749 T -183.23 % | 3.303 T 170.35 % | -4.694 T -350.76 % | 1.872 T -83.97 % | 11.681 T 73.69 % | 6.725 T 914.03 % | -826.132 B -119.53 % | 4.230 T 620.60 % | -812.449 B -121.74 % | 3.738 T 1 857.63 % | -212.653 B 75.68 % | -874.309 B 28.30 % | -1.219 T -186.93 % | 1.403 T 123.80 % | -5.894 T -133.96 % | -2.519 T -1 265.26 % | 216.191 B 105.05 % | -4.279 T -133.75 % | -1.830 T -187.06 % | 2.103 T -54.18 % | 4.588 T 54.50 % | 2.970 T 71.61 % | 1.730 T -3.94 % | 1.801 T -7.09 % | 1.939 T -43.68 % | 3.442 T 259.10 % | -2.164 T -140.70 % | 5.316 T 166 818.34 % | 3.185 B -99.89 % | 2.914 T 116.90 % | 1.343 T -5.85 % | 1.427 T -40.33 % | 2.391 T -80.43 % | 12.219 T 79.74 % | 6.798 T -11.46 % | 7.679 T 32.27 % | 5.805 T 16.67 % | 4.976 T -48.02 % | 9.573 T 53.27 % | 6.246 T 63.84 % | 3.812 T 198.11 % | 1.279 T -80.38 % | 6.519 T 717.27 % | -1.056 T -122.34 % | 4.727 T -34.31 % | 7.196 T 74.35 % | 4.127 T 372.48 % | -1.515 T -120.24 % | 7.485 T 597.75 % | 1.073 T 456.37 % | -301.034 B -114.51 % | 2.075 T 415.57 % | -657.508 B -126.40 % | 2.491 T 542.67 % | 387.589 B -57.71 % | 916.440 B 44.08 % | 636.085 B 54.32 % | 412.197 B 132.22 % | -1.280 T -163.33 % | 2.021 T 3 382.95 % | -61.546 B -107.66 % | 803.430 B 3 424.43 % | 22.796 B |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.469 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 2.544 T 200.00 % | -2.544 T -200.00 % | 2.544 T 127 208 600.00 % | -2.000 M | 0.000 | 0.000 |
| Net change in cash | 2.399 T 133.12 % | -7.242 T -196.04 % | 7.540 T 191.64 % | -8.228 T -74.85 % | -4.706 T 61.38 % | -12.185 T -173.84 % | 16.503 T 448.48 % | 3.009 T 197.21 % | -3.095 T 36.90 % | -4.905 T -152.03 % | 9.428 T 282.38 % | 2.466 T -3.74 % | 2.561 T 118.09 % | -14.159 T -314.28 % | 6.608 T 143.03 % | -15.356 T -191.94 % | 16.702 T 445.81 % | -4.830 T 73.29 % | -18.080 T -170.67 % | 25.583 T 676.55 % | -4.437 T -1 477.80 % | 322.050 B -94.77 % | 6.156 T 189.75 % | -6.860 T -213.51 % | 6.043 T 132.14 % | -18.805 T -180.98 % | 23.222 T 720.40 % | -3.743 T -209.05 % | 3.433 T 120.15 % | -17.034 T -195.84 % | 17.773 T 1 294.67 % | -1.488 T -135.83 % | 4.152 T 137.05 % | -11.208 T -197.68 % | 11.475 T 603.25 % | -2.280 T -166.27 % | 3.441 T 206.29 % | -3.237 T -195.24 % | 3.399 T 116.35 % | 1.571 T -30.41 % | 2.257 T 4 704.50 % | -49.027 B 98.56 % | -3.414 T -198.79 % | 3.456 T 174.56 % | -4.635 T -851.87 % | -486.920 B -111.58 % | 4.205 T 1 127.77 % | 342.469 B 104.02 % | -8.517 T -427.46 % | 2.601 T -66.91 % | 7.860 T 503.85 % | -1.946 T -72.54 % | -1.128 T 1.80 % | -1.149 T -113.06 % | 8.796 T 11 530.31 % | -76.954 B -116.37 % | 469.953 B 256.46 % | -300.372 B -108.47 % | 3.548 T 388.73 % | 725.890 B 134.79 % | 309.160 B 138.77 % | -797.466 B -290.63 % | 418.324 B 1 802.25 % | 21.991 B |
| Cash at beginning of period | 28.216 T -20.42 % | 35.458 T 27.01 % | 27.918 T -22.76 % | 36.146 T -11.52 % | 40.853 T -22.97 % | 53.038 T 45.17 % | 36.535 T 8.97 % | 33.526 T -8.45 % | 36.621 T -11.81 % | 41.527 T 29.37 % | 32.098 T 8.32 % | 29.633 T 9.46 % | 27.071 T -34.34 % | 41.230 T 19.08 % | 34.622 T -30.73 % | 49.978 T 50.19 % | 33.277 T -12.67 % | 38.106 T -27.72 % | 52.717 T 94.28 % | 27.135 T -14.05 % | 31.572 T 1.03 % | 31.250 T 24.53 % | 25.093 T -21.47 % | 31.953 T 23.32 % | 25.910 T -42.06 % | 44.715 T 108.05 % | 21.493 T -14.83 % | 25.236 T 15.74 % | 21.803 T -43.86 % | 38.838 T 84.37 % | 21.065 T -6.60 % | 22.552 T 22.57 % | 18.400 T -37.85 % | 29.608 T 63.28 % | 18.134 T -11.17 % | 20.414 T 20.27 % | 16.973 T -16.02 % | 20.210 T 20.22 % | 16.811 T 10.31 % | 15.240 T 17.39 % | 12.983 T -0.38 % | 13.032 T -20.76 % | 16.446 T 26.60 % | 12.990 T -26.30 % | 17.625 T -2.69 % | 18.112 T 30.23 % | 13.907 T 2.52 % | 13.565 T -38.57 % | 22.082 T 13.35 % | 19.481 T 67.63 % | 11.621 T -14.35 % | 13.567 T -7.68 % | 14.695 T -7.25 % | 15.844 T 124.81 % | 7.048 T -1.08 % | 7.125 T 7.06 % | 6.655 T -4.32 % | 6.955 T 104.12 % | 3.407 T 27.07 % | 2.682 T 13.03 % | 2.372 T -25.16 % | 3.170 T 15.20 % | 2.752 T 33.36 % | 2.063 T |
| Cash at end of period | 30.615 T 8.50 % | 28.216 T -20.42 % | 35.458 T 27.01 % | 27.918 T -22.76 % | 36.146 T -11.52 % | 40.853 T -22.97 % | 53.038 T 45.17 % | 36.535 T 8.97 % | 33.526 T -8.45 % | 36.621 T -11.81 % | 41.527 T 29.37 % | 32.098 T 8.32 % | 29.633 T 9.46 % | 27.071 T -34.34 % | 41.230 T 19.08 % | 34.622 T -30.73 % | 49.978 T 50.19 % | 33.277 T -3.93 % | 34.638 T -34.30 % | 52.717 T 94.28 % | 27.135 T -14.05 % | 31.572 T 1.03 % | 31.250 T 24.53 % | 25.093 T -21.47 % | 31.953 T 23.32 % | 25.910 T -42.06 % | 44.715 T 108.05 % | 21.493 T -14.83 % | 25.236 T 15.74 % | 21.803 T -43.86 % | 38.838 T 84.37 % | 21.065 T -6.60 % | 22.552 T 22.57 % | 18.400 T -37.85 % | 29.608 T 63.28 % | 18.134 T -11.17 % | 20.414 T 20.27 % | 16.973 T -16.02 % | 20.210 T 20.22 % | 16.811 T 10.31 % | 15.240 T 17.39 % | 12.983 T -0.38 % | 13.032 T -20.76 % | 16.446 T 26.60 % | 12.990 T -26.30 % | 17.625 T -2.69 % | 18.112 T 30.23 % | 13.907 T 2.52 % | 13.565 T -38.57 % | 22.082 T 13.35 % | 19.481 T 67.63 % | 11.621 T -14.35 % | 13.567 T -7.68 % | 14.695 T -7.25 % | 15.844 T 124.81 % | 7.048 T -1.08 % | 7.125 T 7.06 % | 6.655 T -4.32 % | 6.955 T 104.12 % | 3.407 T 27.07 % | 2.682 T 13.03 % | 2.372 T -25.16 % | 3.170 T 52.02 % | 2.085 T |
| Operating cash flow | 10.118 T 3 975.34 % | 248.271 B -97.55 % | 10.141 T 1 880.64 % | -569.500 B 89.27 % | -5.305 T -1 311.44 % | 437.927 B -97.44 % | 17.076 T 283.40 % | 4.454 T 150.21 % | -8.870 T -47.21 % | -6.025 T -166.51 % | 9.060 T 800.07 % | 1.007 T -70.19 % | 3.377 T 127.73 % | -12.178 T -386.00 % | 4.258 T 137.96 % | -11.217 T -768.61 % | 1.678 T -88.69 % | 14.833 T 322.35 % | -6.671 T -118.24 % | 36.581 T 851.66 % | 3.844 T 153.23 % | -7.221 T -278.21 % | 4.052 T 204.60 % | -3.874 T -245.97 % | 2.654 T 115.03 % | -17.660 T -197.43 % | 18.127 T 481.48 % | -4.752 T -455.22 % | 1.338 T 107.81 % | -17.123 T -238.77 % | 12.339 T 849.73 % | -1.646 T -166.05 % | 2.492 T 119.37 % | -12.864 T -214.97 % | 11.189 T 698.55 % | -1.869 T -154.85 % | 3.408 T 215.78 % | -2.944 T -320.34 % | -700.268 B -118.77 % | 3.730 T 239.76 % | 1.098 T 145.36 % | -2.420 T -453.66 % | 684.401 B -39.81 % | 1.137 T 127.23 % | -4.176 T -1 465.86 % | 305.758 B -93.40 % | 4.633 T 3 180.54 % | 141.234 B 101.57 % | -8.994 T -1 073.16 % | 924.252 B -86.83 % | 7.019 T 493.10 % | -1.786 T 34.63 % | -2.732 T -307.40 % | -670.485 B -110.13 % | 6.620 T 1 701.21 % | -413.412 B 22.40 % | -532.741 B 39.06 % | -874.176 B -157.61 % | 1.517 T 25.79 % | 1.206 T 204.48 % | -1.155 T 73.77 % | -4.402 T -213.83 % | 3.867 T 691.28 % | -654.053 B |
| Capital expenditure | -285.546 B -47.59 % | -193.474 B 82.26 % | -1.091 T -2 818.01 % | 40.128 B 114.10 % | -284.624 B 4.92 % | -299.343 B 83.54 % | -1.819 T -570.58 % | -271.243 B -677.87 % | -34.870 B 81.50 % | -188.467 B 72.88 % | -695.062 B -756.85 % | -81.118 B 53.78 % | -175.511 B -93.35 % | -90.773 B 60.66 % | -230.750 B -354.05 % | -50.820 B 46.15 % | -94.371 B -138.72 % | -39.532 B 94.06 % | -666.004 B -1 478.06 % | -42.204 B 18.12 % | -51.544 B -34.46 % | -38.334 B 70.12 % | -128.292 B -29.91 % | -98.752 B -7.47 % | -91.889 B -92.93 % | -47.628 B 79.86 % | -236.458 B -381.33 % | -49.126 B 26.20 % | -66.565 B 61.87 % | -174.594 B 9.19 % | -192.265 B -271.28 % | -51.784 B 48.27 % | -100.109 B -90.50 % | -52.552 B -323.20 % | 23.545 B 114.43 % | -163.182 B -81.64 % | -89.836 B -60.05 % | -56.131 B 51.71 % | -116.235 B -43.00 % | -81.285 B -92.91 % | -42.137 B -84.27 % | -22.867 B 71.06 % | -79.028 B -121.40 % | -35.694 B 33.60 % | -53.757 B -134.53 % | -22.921 B 63.14 % | -62.181 B -30.90 % | -47.504 B 25.55 % | -63.808 B -39.12 % | -45.866 B 71.86 % | -162.975 B -204.67 % | -53.492 B 24.60 % | -70.944 B -9.40 % | -64.851 B 62.66 % | -173.694 B -303.82 % | -43.013 B 38.35 % | -69.770 B -470.34 % | -12.233 B | 0.000 | 0.000 100.00 % | -43.571 B -28.39 % | -33.937 B | 0.000 100.00 % | -20.022 B |
| Free CashFlow | 9.832 T 17 843.21 % | 54.797 B -99.39 % | 9.050 T 1 809.59 % | -529.372 B 90.53 % | -5.590 T -4 133.55 % | 138.584 B -99.09 % | 15.257 T 264.77 % | 4.183 T 146.97 % | -8.905 T -43.31 % | -6.214 T -174.29 % | 8.365 T 803.85 % | 925.446 B -71.09 % | 3.201 T 126.09 % | -12.269 T -404.64 % | 4.027 T 135.74 % | -11.267 T -811.68 % | 1.583 T -89.30 % | 14.793 T 301.63 % | -7.337 T -120.08 % | 36.539 T 863.48 % | 3.792 T 152.24 % | -7.259 T -285.02 % | 3.924 T 198.77 % | -3.972 T -255.06 % | 2.562 T 114.47 % | -17.708 T -198.98 % | 17.890 T 472.65 % | -4.801 T -477.69 % | 1.271 T 107.35 % | -17.298 T -242.41 % | 12.147 T 815.53 % | -1.698 T -170.98 % | 2.391 T 118.52 % | -12.916 T -215.20 % | 11.212 T 651.65 % | -2.032 T -161.25 % | 3.318 T 210.62 % | -3.000 T -267.38 % | -816.503 B -122.38 % | 3.649 T 245.62 % | 1.056 T 143.21 % | -2.443 T -503.61 % | 605.373 B -45.03 % | 1.101 T 126.04 % | -4.230 T -1 595.55 % | 282.837 B -93.81 % | 4.571 T 4 776.84 % | 93.730 B 101.03 % | -9.058 T -1 131.23 % | 878.386 B -87.19 % | 6.856 T 472.80 % | -1.839 T 34.38 % | -2.803 T -281.12 % | -735.336 B -111.41 % | 6.446 T 1 512.25 % | -456.425 B 24.25 % | -602.511 B 32.03 % | -886.409 B -158.42 % | 1.517 T 25.79 % | 1.206 T 200.68 % | -1.198 T 72.99 % | -4.436 T -214.71 % | 3.867 T 673.71 % | -674.075 B |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 |