KEI Industries Limited KEI.NS
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 97.359 B 20.14 % | 81.041 B 17.31 % | 69.082 B 20.62 % | 57.270 B 36.96 % | 41.815 B -14.45 % | 48.878 B 15.52 % | 42.310 B 22.09 % | 34.655 B 31.85 % | 26.285 B 11.80 % | 23.510 B 15.64 % | 20.330 B 25.58 % | 16.189 B -2.20 % | 16.553 B -2.84 % | 17.037 B 47.59 % | 11.543 B 28.71 % | 8.968 B -7.73 % | 9.719 B 11.22 % | 8.739 B 44.80 % | 6.035 B 101.06 % | 3.002 B 47.54 % | 2.035 B |
| Net income | 6.964 B 19.92 % | 5.807 B 21.66 % | 4.773 B 26.95 % | 3.760 B 39.50 % | 2.695 B 5.17 % | 2.563 B 41.71 % | 1.809 B 24.94 % | 1.448 B 54.58 % | 936.450 M 49.71 % | 625.500 M 82.63 % | 342.500 M 195.23 % | 116.010 M -55.95 % | 263.370 M 8.25 % | 243.288 M 130.43 % | 105.582 M -25.82 % | 142.325 M 1 041.48 % | 12.468 M -97.13 % | 435.174 M 8.40 % | 401.447 M 54.36 % | 260.066 M 210.00 % | 83.892 M |
| Income before tax | 9.370 B 19.96 % | 7.811 B 21.66 % | 6.420 B 26.50 % | 5.075 B 40.78 % | 3.605 B 9.96 % | 3.279 B 17.85 % | 2.782 B 36.05 % | 2.045 B 62.20 % | 1.261 B 31.53 % | 958.490 M 81.26 % | 528.800 M 142.38 % | 218.170 M -49.35 % | 430.761 M 19.67 % | 359.972 M 101.25 % | 178.868 M 3.81 % | 172.301 M 364.15 % | -65.228 M -110.11 % | 645.129 M 11.67 % | 577.735 M 72.71 % | 334.508 M 169.93 % | 123.925 M |
| Income before tax ratio | 0.10 -0.15 % | 0.10 3.71 % | 0.09 4.87 % | 0.09 2.79 % | 0.09 28.53 % | 0.07 2.02 % | 0.07 11.43 % | 0.06 23.02 % | 0.05 17.65 % | 0.04 56.74 % | 0.03 93.01 % | 0.01 -48.21 % | 0.03 23.16 % | 0.02 36.36 % | 0.02 -19.35 % | 0.02 386.28 % | -0.01 -109.09 % | 0.07 -22.88 % | 0.10 -14.10 % | 0.11 82.96 % | 0.06 |
| EBITDA | 9.910 B 13.47 % | 8.733 B 25.41 % | 6.964 B 19.52 % | 5.826 B 29.65 % | 4.494 B -11.16 % | 5.058 B 7.73 % | 4.695 B 38.55 % | 3.389 B 26.15 % | 2.686 B 9.52 % | 2.453 B 24.75 % | 1.966 B 23.09 % | 1.597 B -7.49 % | 1.727 B 14.12 % | 1.513 B 86.89 % | 809.609 M 15.41 % | 701.485 M 31.10 % | 535.079 M -51.40 % | 1.101 B 31.57 % | 836.806 M 89.67 % | 441.185 M 119.10 % | 201.362 M |
| Net income ratio | 0.07 -0.18 % | 0.07 3.71 % | 0.07 5.24 % | 0.07 1.86 % | 0.06 22.93 % | 0.05 22.67 % | 0.04 2.33 % | 0.04 17.24 % | 0.04 33.91 % | 0.03 57.93 % | 0.02 135.10 % | 0.01 -54.96 % | 0.02 11.42 % | 0.01 56.12 % | 0.01 -42.37 % | 0.02 1 137.11 % | 0.00 -97.42 % | 0.05 -25.14 % | 0.07 -23.23 % | 0.09 110.12 % | 0.04 |
| Ratio EBITDA | 0.10 -5.55 % | 0.11 6.91 % | 0.10 -0.91 % | 0.10 -5.33 % | 0.11 3.85 % | 0.10 -6.74 % | 0.11 13.48 % | 0.10 -4.32 % | 0.10 -2.04 % | 0.10 7.88 % | 0.10 -1.98 % | 0.10 -5.42 % | 0.10 17.45 % | 0.09 26.63 % | 0.07 -10.33 % | 0.08 42.08 % | 0.06 -56.31 % | 0.13 -9.13 % | 0.14 -5.66 % | 0.15 48.51 % | 0.10 |
| Gross profit ratio | 0.23 62.66 % | 0.14 -37.85 % | 0.23 -3.55 % | 0.24 -9.52 % | 0.26 -2.59 % | 0.27 -1.89 % | 0.28 2.89 % | 0.27 -2.96 % | 0.28 0.63 % | 0.27 10.69 % | 0.25 36.88 % | 0.18 30.25 % | 0.14 29.22 % | 0.11 5.66 % | 0.10 5.13 % | 0.10 -14.79 % | 0.11 -43.53 % | 0.20 -7.84 % | 0.22 47.75 % | 0.15 53.32 % | 0.10 |
| Weighted average shs out dil | 92.179 M 1.98 % | 90.392 M 0.11 % | 90.295 M -0.98 % | 91.188 M 0.67 % | 90.577 M 10.24 % | 82.163 M 3.35 % | 79.497 M 0.01 % | 79.489 M 0.00 % | 79.489 M 1.37 % | 78.413 M 1.52 % | 77.237 M 2.57 % | 75.300 M 9.65 % | 68.673 M 2.59 % | 66.937 M -17.35 % | 80.993 M 4.09 % | 77.813 M 4.06 % | 74.774 M -4.19 % | 78.041 M 9.84 % | 71.047 M 31.65 % | 53.967 M 36.28 % | 39.600 M |
| Weighted average shs out | 92.179 M 2.17 % | 90.217 M -0.09 % | 90.295 M -0.49 % | 90.736 M 1.13 % | 89.726 M 10.81 % | 80.970 M 2.95 % | 78.652 M 0.72 % | 78.088 M 0.72 % | 77.527 M 0.38 % | 77.237 M 0.55 % | 76.816 M 5.56 % | 72.769 M 5.96 % | 68.673 M 2.59 % | 66.937 M 4.22 % | 64.225 M 5.37 % | 60.954 M 0.13 % | 60.876 M 2.50 % | 59.393 M 13.44 % | 52.356 M 15.15 % | 45.467 M 14.81 % | 39.600 M |
| EPS diluted | 75.55 17.57 % | 64.26 21.54 % | 52.87 28.20 % | 41.24 38.58 % | 29.76 -4.58 % | 31.19 37.10 % | 22.75 24.93 % | 18.21 54.58 % | 11.78 47.62 % | 7.98 80.14 % | 4.43 187.66 % | 1.54 -59.90 % | 3.84 5.79 % | 3.63 179.23 % | 1.30 -28.96 % | 1.83 976.47 % | 0.17 -96.95 % | 5.58 -1.24 % | 5.65 17.22 % | 4.82 127.36 % | 2.12 |
| Earnings per share | 75.65 17.51 % | 64.38 21.79 % | 52.86 27.56 % | 41.44 37.95 % | 30.04 -5.09 % | 31.65 37.67 % | 22.99 24.00 % | 18.54 53.48 % | 12.08 49.14 % | 8.10 81.61 % | 4.46 180.50 % | 1.59 -58.59 % | 3.84 5.79 % | 3.63 121.34 % | 1.64 -29.61 % | 2.33 1 065.00 % | 0.20 -97.27 % | 7.33 -4.43 % | 7.67 34.09 % | 5.72 169.81 % | 2.12 |
| Gross profit | 22.593 B 95.41 % | 11.561 B -27.09 % | 15.857 B 16.35 % | 13.629 B 23.92 % | 10.999 B -16.67 % | 13.199 B 13.34 % | 11.645 B 25.62 % | 9.270 B 27.94 % | 7.245 B 12.51 % | 6.440 B 28.00 % | 5.031 B 71.90 % | 2.927 B 27.39 % | 2.298 B 25.55 % | 1.830 B 55.95 % | 1.173 B 35.31 % | 867.234 M -21.38 % | 1.103 B -37.19 % | 1.756 B 33.44 % | 1.316 B 197.07 % | 443.045 M 126.20 % | 195.866 M |
| Income tax expense | 2.406 B 20.14 % | 2.002 B 21.60 % | 1.647 B 25.21 % | 1.315 B 44.75 % | 908.570 M 26.96 % | 715.640 M -26.56 % | 974.400 M 63.23 % | 596.960 M 84.12 % | 324.230 M -2.63 % | 332.990 M 78.74 % | 186.300 M 82.36 % | 102.160 M -38.97 % | 167.391 M 43.46 % | 116.684 M 59.22 % | 73.286 M 144.48 % | 29.976 M 138.58 % | -77.696 M -137.01 % | 209.955 M 19.10 % | 176.288 M 136.81 % | 74.441 M 85.95 % | 40.033 M |
| Cost of revenue | 74.766 B 7.61 % | 69.479 B 30.54 % | 53.224 B 21.96 % | 43.641 B 41.61 % | 30.817 B -13.63 % | 35.679 B 16.35 % | 30.665 B 20.80 % | 25.385 B 33.33 % | 19.039 B 11.53 % | 17.070 B 11.58 % | 15.299 B 15.36 % | 13.262 B -6.97 % | 14.255 B -6.26 % | 15.207 B 46.65 % | 10.370 B 28.01 % | 8.101 B -5.98 % | 8.616 B 23.40 % | 6.983 B 47.97 % | 4.719 B 84.44 % | 2.559 B 39.16 % | 1.839 B |
| General and administrative expenses | 3.183 B 712.36 % | 391.860 M -83.98 % | 2.446 B 15.19 % | 2.123 B 8.96 % | 1.949 B -18.40 % | 2.388 B 25.90 % | 1.897 B 13.46 % | 1.672 B 36.70 % | 1.223 B 30.72 % | 935.630 M 30.73 % | 715.710 M 1 078.32 % | 60.740 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 478.250 M -78.62 % | 2.237 B 939.38 % | 215.190 M -22.26 % | 276.810 M 113.31 % | 129.770 M -50.04 % | 259.750 M 33.59 % | 194.440 M 30.93 % | 148.510 M 97.30 % | 75.270 M 6.90 % | 70.410 M 472.90 % | 12.290 M -96.76 % | 378.910 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | -618.720 M -157.95 % | 1.068 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 109.077 M 493.62 % | 18.375 M -32.63 % | 27.275 M 63.90 % | 16.641 M 104.85 % | -343.397 M -702.49 % | 56.996 M 39.63 % | 40.820 M 221.72 % | -33.537 M -274.64 % | 19.204 M |
| Operating expenses | 3.043 B -17.67 % | 3.696 B 38.89 % | 2.661 B 10.87 % | 2.400 B 15.47 % | 2.079 B -21.50 % | 2.648 B 26.62 % | 2.091 B 14.88 % | 1.820 B 40.21 % | 1.298 B 29.05 % | 1.006 B 38.19 % | 728.000 M -32.51 % | 1.079 B 31.63 % | 819.516 M 60.48 % | 510.663 M 8.34 % | 471.371 M 19.21 % | 395.426 M -30.40 % | 568.168 M -24.82 % | 755.744 M 48.41 % | 509.225 M 1 418.38 % | 33.537 M 74.64 % | 19.204 M |
| Cost and expenses | 77.809 B 6.34 % | 73.168 B 30.92 % | 55.885 B 21.38 % | 46.041 B 39.96 % | 32.895 B -14.17 % | 38.328 B 17.01 % | 32.756 B 20.40 % | 27.206 B 33.77 % | 20.337 B 12.51 % | 18.076 B 12.79 % | 16.027 B 11.76 % | 14.341 B -4.87 % | 15.075 B 195.91 % | -15.717 B -44.98 % | -10.841 B -227.60 % | 8.496 B -7.49 % | 9.185 B 18.69 % | 7.738 B 48.01 % | 5.228 B 301.70 % | -2.592 B -39.52 % | -1.858 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 |
| Selling general and administrative expenses | 3.662 B 39.30 % | 2.629 B -1.23 % | 2.661 B 10.87 % | 2.400 B 15.47 % | 2.079 B -21.50 % | 2.648 B 26.62 % | 2.091 B 14.88 % | 1.820 B 40.21 % | 1.298 B 29.05 % | 1.006 B 38.19 % | 728.000 M -32.51 % | 1.079 B 51.84 % | 710.439 M 44.31 % | 492.288 M 10.85 % | 444.096 M 17.24 % | 378.784 M -58.45 % | 911.565 M 30.46 % | 698.747 M 49.18 % | 468.405 M 598.33 % | 67.075 M | 0.000 |
| Interest income | 519.070 M 144.13 % | 212.620 M 27.59 % | 166.640 M 722.91 % | 20.250 M -91.64 % | 242.340 M -47.27 % | 459.630 M 3.20 % | 445.360 M 83.80 % | 242.310 M -19.46 % | 300.860 M 19.74 % | 251.260 M 15.86 % | 216.860 M 24.41 % | 174.310 M 3 558.90 % | 4.764 M -33.98 % | 7.216 M -25.06 % | 9.629 M 12.37 % | 8.569 M -68.18 % | 26.934 M -45.52 % | 49.439 M 598.05 % | 7.082 M -0.86 % | 7.144 M 108.09 % | 3.433 M |
| Interest expense | 556.480 M 80.21 % | 308.800 M 28.42 % | 240.470 M 5.63 % | 227.660 M -59.26 % | 558.860 M -56.73 % | 1.292 B -4.76 % | 1.356 B 21.22 % | 1.119 B -10.09 % | 1.244 B -1.83 % | 1.267 B 5.48 % | 1.202 B 7.88 % | 1.114 B 2.05 % | 1.091 B 13.97 % | 957.655 M 106.11 % | 464.641 M 21.50 % | 382.421 M -20.84 % | 483.088 M 36.39 % | 354.197 M 74.89 % | 202.529 M 153.88 % | 79.774 M 45.50 % | 54.826 M |
| Depreciation and amortization | 701.400 M 14.32 % | 613.550 M 24.32 % | 493.520 M 0.21 % | 492.490 M -4.50 % | 515.710 M 1.99 % | 505.640 M 53.94 % | 328.460 M 4.94 % | 313.010 M 12.54 % | 278.130 M 11.54 % | 249.360 M 2.87 % | 242.400 M 16.97 % | 207.240 M 1.37 % | 204.448 M 4.60 % | 195.449 M 17.67 % | 166.100 M 13.18 % | 146.764 M 25.20 % | 117.220 M 15.26 % | 101.700 M 79.87 % | 56.542 M 110.16 % | 26.904 M 18.98 % | 22.611 M |
| Operating income | 19.550 B 148.31 % | 7.873 B -40.34 % | 13.196 B 17.52 % | 11.229 B 25.89 % | 8.920 B -15.45 % | 10.550 B 10.43 % | 9.554 B 28.25 % | 7.449 B 25.26 % | 5.947 B 9.44 % | 5.434 B 26.28 % | 4.303 B 132.84 % | 1.848 B 25.04 % | 1.478 B 12.03 % | 1.319 B 87.92 % | 702.098 M 48.81 % | 471.808 M -11.80 % | 534.922 M -46.54 % | 1.001 B 24.00 % | 806.932 M 97.05 % | 409.508 M 131.80 % | 176.662 M |
| Operating income ratio | 0.20 106.69 % | 0.10 -49.14 % | 0.19 -2.58 % | 0.20 -8.08 % | 0.21 -1.18 % | 0.22 -4.41 % | 0.23 5.04 % | 0.21 -4.99 % | 0.23 -2.11 % | 0.23 9.20 % | 0.21 85.41 % | 0.11 27.85 % | 0.09 15.30 % | 0.08 27.32 % | 0.06 15.61 % | 0.05 -4.41 % | 0.06 -51.93 % | 0.11 -14.37 % | 0.13 -2.00 % | 0.14 57.12 % | 0.09 |
| Total other income expenses net | -10.180 B -16 216.72 % | -62.390 M 99.08 % | -6.776 B -10.11 % | -6.154 B -15.79 % | -5.315 B 26.91 % | -7.272 B -7.39 % | -6.772 B -25.30 % | -5.405 B -15.32 % | -4.686 B -4.71 % | -4.476 B -18.58 % | -3.774 B -131.57 % | -1.630 B -55.64 % | -1.047 B -9.16 % | -959.380 M -83.36 % | -523.230 M -74.70 % | -299.507 M 50.09 % | -600.150 M -68.85 % | -355.428 M -55.07 % | -229.198 M -205.60 % | -75.000 M -42.22 % | -52.736 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -16.981 B -240.42 % | -4.988 B -56.83 % | -3.181 B -8 638.16 % | -36.400 M -103.24 % | 1.124 B -57.45 % | 2.642 B -54.24 % | 5.774 B -26.15 % | 7.818 B 0.14 % | 7.807 B 58.57 % | 4.923 B 9.95 % | 4.478 B -11.52 % | 5.061 B 7.99 % | 4.687 B -3.36 % | 4.850 B 34.63 % | 3.602 B 7.54 % | 3.350 B -8.70 % | 3.669 B 7.90 % | 3.400 B 12.22 % | 3.030 B 299.65 % | 758.159 M 71.01 % | 443.352 M |
| Total investments | 8.665 B 54 496.79 % | 15.870 M 24.96 % | 12.700 M -37.00 % | 20.160 M 57.01 % | 12.840 M 57.74 % | 8.140 M -53.08 % | 17.350 M -84.23 % | 109.990 M 277.58 % | 29.130 M -6.39 % | 31.120 M -0.77 % | 31.360 M 1.42 % | 30.920 M -77.96 % | 140.306 M 138.08 % | 58.933 M -59.55 % | 145.702 M 269.58 % | 39.424 M -82.33 % | 223.104 M -27.94 % | 309.608 M -76.42 % | 1.313 B 880.18 % | 133.943 M 199.29 % | 44.753 M |
| Total debt | 2.172 B 30.67 % | 1.662 B 2.72 % | 1.618 B -54.46 % | 3.554 B 6.85 % | 3.326 B -13.32 % | 3.837 B -35.99 % | 5.994 B -28.82 % | 8.421 B 3.60 % | 8.128 B 63.16 % | 4.982 B 10.09 % | 4.525 B -11.39 % | 5.106 B 7.82 % | 4.736 B -2.87 % | 4.876 B 35.04 % | 3.611 B 7.40 % | 3.362 B -8.60 % | 3.678 B 7.63 % | 3.417 B 10.40 % | 3.096 B 303.43 % | 767.306 M 71.00 % | 448.721 M |
| Accumulated other comprehensive income loss | 131.970 M 7.18 % | 123.130 M 61.50 % | 76.240 M -4.68 % | 79.980 M -33.02 % | 119.400 M 16.32 % | 102.650 M 402.20 % | 20.440 M -66.43 % | 60.880 M -19.86 % | 75.970 M 25.55 % | 60.510 M 628.16 % | 8.310 M -76.04 % | 34.680 M -27.54 % | 47.862 M -31.00 % | 69.368 M 0.00 % | 69.368 M -41.12 % | 117.822 M -89.04 % | 1.075 B -9.65 % | 1.189 B 54.60 % | 769.304 M 949.51 % | 73.302 M 729.06 % | 8.842 M |
| Retained earnings | 31.503 B 26.12 % | 24.978 B 28.04 % | 19.508 B 29.99 % | 15.008 B 30.88 % | 11.467 B 27.75 % | 8.976 B 33.96 % | 6.700 B 34.38 % | 4.986 B 38.71 % | 3.595 B 31.74 % | 2.729 B 26.94 % | 2.150 B 15.29 % | 1.865 B 8.07 % | 1.725 B 16.70 % | 1.478 B 18.21 % | 1.251 B 7.76 % | 1.161 B | 0.000 | 0.000 | 0.000 -100.00 % | 368.511 M 135.52 % | 156.464 M |
| Common stock | 191.110 M 5.89 % | 180.480 M 0.06 % | 180.380 M 0.09 % | 180.210 M 0.28 % | 179.710 M 0.39 % | 179.010 M 13.41 % | 157.850 M 0.72 % | 156.720 M 0.73 % | 155.590 M 0.73 % | 154.470 M 0.00 % | 154.470 M 4.75 % | 147.470 M 4.98 % | 140.475 M 4.93 % | 133.875 M 0.00 % | 133.875 M 4.69 % | 127.875 M 4.92 % | 121.875 M 0.21 % | 121.617 M 3.12 % | 117.939 M 16.84 % | 100.939 M 27.45 % | 79.200 M |
| Total equity | 57.858 B 83.78 % | 31.483 B 21.59 % | 25.892 B 21.24 % | 21.355 B 20.38 % | 17.740 B 17.71 % | 15.071 B 93.73 % | 7.779 B 28.65 % | 6.047 B 31.15 % | 4.611 B 25.64 % | 3.670 B 20.77 % | 3.039 B 11.27 % | 2.731 B 6.85 % | 2.556 B 12.54 % | 2.271 B -4.55 % | 2.379 B 5.57 % | 2.254 B 14.64 % | 1.966 B -5.07 % | 2.071 B 36.36 % | 1.519 B 53.10 % | 991.919 M 252.84 % | 281.127 M |
| Other non current liabilities | 204.010 M 18.11 % | 172.730 M 16.09 % | 148.790 M -61.06 % | 382.140 M 2.74 % | 371.960 M -11.23 % | 419.030 M -20.46 % | 526.810 M 13.44 % | 464.410 M 15.01 % | 403.810 M 0.34 % | 402.460 M 50.55 % | 267.330 M 45.44 % | 183.812 M 759.26 % | 21.392 M 33.13 % | 16.069 M | 0.000 | 0.000 -100.00 % | 13.324 M -5.87 % | 14.154 M | 0.000 | 0.000 | 0.000 |
| Long term debt | 308.270 M 19.29 % | 258.410 M 17.91 % | 219.150 M 6.01 % | 206.720 M -62.53 % | 551.730 M -18.05 % | 673.220 M -43.59 % | 1.193 B -18.07 % | 1.457 B 90.78 % | 763.510 M -59.42 % | 1.881 B 55.63 % | 1.209 B 3.72 % | 1.166 B 12.68 % | 1.034 B -19.54 % | 1.286 B -64.38 % | 3.609 B 157.64 % | 1.401 B -8.45 % | 1.530 B 0.46 % | 1.523 B 418.20 % | 293.933 M 32.65 % | 221.593 M 141.30 % | 91.832 M |
| Total non current liabilities | 1.008 B 31.21 % | 768.510 M 21.15 % | 634.360 M 7.73 % | 588.860 M -36.25 % | 923.690 M -15.43 % | 1.092 B -36.50 % | 1.720 B -10.46 % | 1.921 B 64.57 % | 1.167 B -48.89 % | 2.284 B 54.71 % | 1.476 B 9.41 % | 1.349 B -4.60 % | 1.414 B -12.99 % | 1.626 B -58.20 % | 3.889 B 137.41 % | 1.638 B -5.48 % | 1.733 B 3.81 % | 1.670 B 328.72 % | 389.436 M 37.14 % | 283.976 M 115.85 % | 131.563 M |
| Other current liabilities | 3.825 B 35.33 % | 2.826 B 23.16 % | 2.295 B -2.48 % | 2.353 B 90.93 % | 1.233 B -26.28 % | 1.672 B -46.69 % | 3.136 B 219.45 % | 981.790 M -2.75 % | 1.010 B -19.19 % | 1.249 B 55.02 % | 805.840 M 48.77 % | 541.660 M 43.07 % | 378.597 M 19.36 % | 317.183 M 9.64 % | 289.304 M 66.52 % | 173.736 M 38.63 % | 125.325 M -61.53 % | 325.745 M 68.97 % | 192.783 M 55.29 % | 124.147 M 90.91 % | 65.030 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.623 M -95.66 % | 336.644 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 1.864 B 32.76 % | 1.404 B 0.34 % | 1.399 B -58.20 % | 3.347 B 20.65 % | 2.774 B -12.31 % | 3.164 B -34.10 % | 4.801 B -31.06 % | 6.965 B -5.44 % | 7.365 B 137.56 % | 3.100 B -6.51 % | 3.316 B -15.86 % | 3.941 B 6.46 % | 3.702 B 3.11 % | 3.590 B 239 244.73 % | 1.500 M -99.92 % | 1.961 B -8.70 % | 2.148 B 13.39 % | 1.894 B -32.39 % | 2.802 B 413.39 % | 545.714 M 52.91 % | 356.888 M |
| Total current liabilities | 13.480 B -5.82 % | 14.313 B 28.08 % | 11.176 B -16.14 % | 13.327 B 16.68 % | 11.422 B -30.88 % | 16.525 B -8.92 % | 18.144 B 27.49 % | 14.231 B 7.98 % | 13.180 B 51.74 % | 8.686 B -2.75 % | 8.932 B 6.90 % | 8.355 B 2.78 % | 8.129 B -3.68 % | 8.440 B 158.72 % | 3.262 B -24.77 % | 4.336 B 6.13 % | 4.086 B -7.01 % | 4.393 B -8.39 % | 4.796 B 211.52 % | 1.540 B 56.02 % | 986.777 M |
| Total liabilities | 14.489 B -3.93 % | 15.082 B 27.71 % | 11.810 B -15.13 % | 13.915 B 12.72 % | 12.345 B -29.93 % | 17.618 B -11.31 % | 19.864 B 22.98 % | 16.152 B 12.58 % | 14.347 B 30.79 % | 10.970 B 5.40 % | 10.408 B 7.25 % | 9.704 B 1.68 % | 9.544 B -5.18 % | 10.065 B 40.75 % | 7.151 B 19.70 % | 5.974 B 2.67 % | 5.819 B -4.03 % | 6.063 B 16.93 % | 5.185 B 184.36 % | 1.824 B 63.06 % | 1.118 B |
| Other non current assets | 2.183 B 229.81 % | 661.850 M 157.84 % | 256.690 M 54.98 % | 165.630 M -27.54 % | 228.580 M 30.65 % | 174.950 M 4.77 % | 166.990 M 3.04 % | 162.060 M 93.60 % | 83.710 M -62.33 % | 222.210 M 357.32 % | 48.590 M 42.95 % | 33.990 M -32.32 % | 50.225 M 39.48 % | 36.008 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term investments | 31.690 M 99.68 % | 15.870 M 24.96 % | 12.700 M -37.00 % | 20.160 M 57.01 % | 12.840 M 70.29 % | 7.540 M -56.54 % | 17.350 M -42.15 % | 29.990 M 2.95 % | 29.130 M -6.39 % | 31.120 M -0.77 % | 31.360 M 1.42 % | 30.920 M -8.12 % | 33.654 M -18.66 % | 41.374 M 34.26 % | 30.817 M 2 865.38 % | 1.039 M -53.78 % | 2.249 M -29.08 % | 3.170 M -13.10 % | 3.648 M 56.69 % | 2.328 M 585.90 % | 339.465 K |
| Intangible assets | 10.550 M -31.36 % | 15.370 M -8.89 % | 16.870 M -18.62 % | 20.730 M 16.00 % | 17.870 M -38.82 % | 29.210 M -1.91 % | 29.780 M -1.75 % | 30.310 M 11.19 % | 27.260 M 58.77 % | 17.170 M 78.11 % | 9.640 M 24.23 % | 7.760 M 26.71 % | 6.124 M -16.48 % | 7.332 M -21.88 % | 9.385 M 39.30 % | 6.737 M -99.75 % | 2.721 B -4.76 % | 2.856 B | 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 | 0.000 |
| Goodwill and intangible assets | 10.550 M -31.36 % | 15.370 M -8.89 % | 16.870 M -18.62 % | 20.730 M 16.00 % | 17.870 M -38.82 % | 29.210 M -1.91 % | 29.780 M -1.75 % | 30.310 M 11.19 % | 27.260 M 58.77 % | 17.170 M 78.11 % | 9.640 M 24.23 % | 7.760 M 26.71 % | 6.124 M -16.48 % | 7.332 M -21.88 % | 9.385 M 39.30 % | 6.737 M -11.61 % | 7.622 M 58.71 % | 4.802 M | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 13.775 B 54.83 % | 8.897 B 53.34 % | 5.802 B 6.39 % | 5.453 B 0.53 % | 5.425 B -3.46 % | 5.619 B 8.63 % | 5.173 B 21.16 % | 4.269 B 5.25 % | 4.056 B 14.00 % | 3.558 B 18.01 % | 3.015 B -3.84 % | 3.135 B 0.86 % | 3.109 B -2.12 % | 3.176 B 2.10 % | 3.111 B 12.22 % | 2.772 B -0.52 % | 2.786 B 20.67 % | 2.309 B 63.81 % | 1.410 B 75.19 % | 804.658 M 178.61 % | 288.814 M |
| Total non current assets | 16.000 B 66.84 % | 9.590 B 57.52 % | 6.088 B 7.57 % | 5.660 B -0.42 % | 5.684 B -2.52 % | 5.831 B 8.24 % | 5.387 B 19.93 % | 4.492 B 7.04 % | 4.196 B 9.61 % | 3.829 B 23.32 % | 3.105 B -3.22 % | 3.208 B -7.05 % | 3.452 B -3.07 % | 3.561 B 4.92 % | 3.394 B 12.50 % | 3.017 B 1.04 % | 2.986 B 27.84 % | 2.336 B 62.87 % | 1.434 B 77.17 % | 809.476 M 178.31 % | 290.859 M |
| Other current assets | 1.917 B 50.86 % | 1.271 B -28.83 % | 1.786 B 68.93 % | 1.057 B 22.64 % | 862.010 M -65.28 % | 2.482 B -21.29 % | 3.154 B 338.51 % | 719.200 M -21.39 % | 914.920 M 60.85 % | 568.820 M -15.12 % | 670.140 M 9.48 % | 612.110 M 118.21 % | 280.511 M -49.51 % | 555.560 M 195.06 % | 188.288 M 3.44 % | 182.032 M -28.13 % | 253.278 M 25.18 % | 202.336 M 56.44 % | 129.341 M 54.03 % | 83.969 M 160.63 % | 32.218 M |
| Short term investments | 8.628 B 2 775.90 % | 300.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 600.000 K | 0.000 -100.00 % | 80.000 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 106.652 M 507.39 % | 17.559 M -84.72 % | 114.885 M 199.30 % | 38.385 M -82.62 % | 220.856 M -27.93 % | 306.437 M -76.59 % | 1.309 B 894.74 % | 131.615 M 196.34 % | 44.413 M |
| cash and cash equivalents | 10.517 B 58.15 % | 6.650 B 38.58 % | 4.799 B 33.67 % | 3.590 B 63.07 % | 2.202 B 84.29 % | 1.195 B 441.22 % | 220.730 M -63.38 % | 602.830 M 87.61 % | 321.320 M 450.30 % | 58.390 M 23.66 % | 47.220 M 3.62 % | 45.570 M -8.07 % | 49.569 M 89.71 % | 26.129 M 209.59 % | 8.440 M -31.85 % | 12.385 M 32.39 % | 9.355 M -45.63 % | 17.206 M -73.76 % | 65.579 M 616.94 % | 9.147 M 70.36 % | 5.369 M |
| Cash and short term investments | 19.153 B 175.56 % | 6.950 B 44.83 % | 4.799 B 33.67 % | 3.590 B 63.07 % | 2.202 B 84.20 % | 1.195 B 441.49 % | 220.730 M -67.67 % | 682.830 M 112.51 % | 321.320 M 450.30 % | 58.390 M 23.66 % | 47.220 M 3.62 % | 45.570 M -70.83 % | 156.221 M 257.58 % | 43.688 M -64.57 % | 123.325 M 142.91 % | 50.770 M -77.95 % | 230.211 M -28.87 % | 323.644 M -76.46 % | 1.375 B 876.69 % | 140.762 M 182.75 % | 49.783 M |
| Total current assets | 56.346 B 52.39 % | 36.974 B 16.96 % | 31.613 B 6.76 % | 29.611 B 21.35 % | 24.401 B -9.15 % | 26.858 B 20.68 % | 22.256 B 25.69 % | 17.707 B 19.96 % | 14.762 B 36.54 % | 10.811 B 4.54 % | 10.342 B 12.08 % | 9.227 B 6.70 % | 8.648 B -1.45 % | 8.775 B 43.00 % | 6.136 B 17.76 % | 5.211 B 8.59 % | 4.799 B -17.24 % | 5.798 B 10.02 % | 5.270 B 162.71 % | 2.006 B 80.95 % | 1.109 B |
| Inventory | 17.303 B 28.86 % | 13.427 B 21.81 % | 11.023 B 2.12 % | 10.794 B 41.51 % | 7.628 B -11.70 % | 8.638 B 24.61 % | 6.932 B 24.77 % | 5.556 B 11.36 % | 4.989 B 18.08 % | 4.225 B -9.12 % | 4.649 B 14.71 % | 4.053 B 9.12 % | 3.715 B 19.49 % | 3.109 B 10.13 % | 2.823 B 39.26 % | 2.027 B 27.11 % | 1.595 B -33.99 % | 2.416 B 37.20 % | 1.761 B 78.87 % | 984.344 M 95.48 % | 503.554 M |
| Net receivables | 17.972 B 17.27 % | 15.326 B 9.43 % | 14.006 B -1.15 % | 14.169 B 3.35 % | 13.710 B -5.72 % | 14.542 B 21.70 % | 11.950 B 11.17 % | 10.749 B 25.93 % | 8.536 B 43.26 % | 5.958 B 19.76 % | 4.975 B 10.17 % | 4.516 B 0.44 % | 4.496 B -11.26 % | 5.067 B 68.79 % | 3.002 B 1.72 % | 2.951 B 8.49 % | 2.721 B -4.76 % | 2.856 B 42.46 % | 2.005 B 151.61 % | 796.898 M 52.36 % | 523.053 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 252.991 M -15.82 % | 300.536 M 23.51 % | 243.330 M 2.53 % | 237.329 M 25.13 % | 189.668 M 915.48 % | 18.678 M -10.30 % | 20.823 M 736.36 % | 2.490 M 46.00 % | 1.705 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 7.792 B -22.70 % | 10.079 B 34.72 % | 7.482 B -1.90 % | 7.626 B 2.85 % | 7.415 B -36.57 % | 11.690 B 14.53 % | 10.206 B 62.40 % | 6.285 B 30.78 % | 4.805 B 10.81 % | 4.337 B -9.84 % | 4.810 B 24.21 % | 3.872 B -1.91 % | 3.948 B -3.54 % | 4.093 B 37.84 % | 2.969 B 35.00 % | 2.199 B 21.34 % | 1.812 B -15.47 % | 2.144 B 19.44 % | 1.795 B 106.41 % | 869.694 M 56.07 % | 557.263 M |
| Tax payables | 0.000 -100.00 % | 3.780 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 86.517 M -15.97 % | 102.954 M 4 640.06 % | 2.172 M 2.27 % | 2.124 M | 0.000 -100.00 % | 29.318 M 359.08 % | 6.386 M | 0.000 -100.00 % | 7.596 M |
| Deferred revenue non current | 192.230 M 199.52 % | 64.180 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 |
| Minority interest | 0.000 | 0.000 100.00 % | -180.000 K -28.57 % | -140.000 K -75.00 % | -80.000 K 92.38 % | -1.050 M 5.41 % | -1.110 M -11 200.00 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 388.830 M 21.51 % | 319.990 M 20.42 % | 265.720 M 10.65 % | 240.140 M -14.57 % | 281.100 M 44.18 % | 194.960 M 415.77 % | 37.800 M 25.37 % | 30.150 M -19.79 % | 37.590 M 18.47 % | 31.730 M 74.82 % | 18.150 M 110.07 % | 8.640 M 855.75 % | 904.000 K -80.36 % | 4.603 M -48.62 % | 8.958 M 35.41 % | 6.615 M -22.97 % | 8.589 M -20.14 % | 10.755 M 12.15 % | 9.590 M 5.32 % | 9.105 M 66.75 % | 5.460 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 26.032 B 319.80 % | 6.201 B 1.21 % | 6.127 B 0.65 % | 6.087 B 1.90 % | 5.974 B 2.73 % | 5.815 B 544.79 % | 901.810 M 6.96 % | 843.090 M 7.49 % | 784.370 M 8.03 % | 726.060 M 0.00 % | 726.060 M 6.14 % | 684.060 M 6.54 % | 642.061 M 8.96 % | 589.261 M -36.32 % | 925.311 M 9.21 % | 847.311 M 10.14 % | 769.311 M 1.25 % | 759.790 M 20.34 % | 631.383 M 40.57 % | 449.167 M 1 126.52 % | 36.621 M |
| Deferred tax liabilities non current | 303.880 M 11.23 % | 273.190 M 2.54 % | 266.420 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 358.629 M 10.73 % | 323.888 M 15.67 % | 280.012 M 17.98 % | 237.329 M 25.13 % | 189.668 M 43.37 % | 132.292 M 38.52 % | 95.503 M 53.09 % | 62.383 M 57.02 % | 39.731 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 72.346 B 55.37 % | 46.565 B 23.51 % | 37.702 B 6.89 % | 35.271 B 17.24 % | 30.085 B -7.97 % | 32.689 B 18.25 % | 27.643 B 24.52 % | 22.199 B 17.10 % | 18.958 B 29.50 % | 14.640 B 8.87 % | 13.447 B 8.13 % | 12.435 B 2.77 % | 12.099 B -1.92 % | 12.336 B 29.44 % | 9.530 B 15.83 % | 8.228 B 5.70 % | 7.785 B -4.29 % | 8.134 B 21.33 % | 6.704 B 138.12 % | 2.815 B 101.18 % | 1.399 B |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 2025 | 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 | 0.000 |
| Stock based compensation | 48.360 M -53.04 % | 102.990 M 602.52 % | 14.660 M -11.63 % | 16.590 M -75.34 % | 67.270 M -50.58 % | 136.120 M 628.69 % | 18.680 M -43.46 % | 33.040 M -47.19 % | 62.560 M 61.28 % | 38.790 M | 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 | -6.936 B -80.86 % | -3.835 B -2 312.72 % | -158.940 M 95.74 % | -3.735 B -255.55 % | 2.401 B 153.21 % | -4.513 B -32.97 % | -3.394 B -34.68 % | -2.520 B 20.13 % | -3.155 B -587.90 % | -458.680 M 58.72 % | -1.111 B -43.93 % | -771.940 M -327.67 % | -180.500 M 84.72 % | -1.181 B -7 057.05 % | -16.501 M 90.41 % | -172.108 M -136.25 % | 474.716 M 141.90 % | -1.133 B -7.81 % | -1.051 B -135.16 % | -446.933 M -101.58 % | -221.714 M |
| Accounts receivables | -2.777 B -107.80 % | -1.336 B -1 380.01 % | 104.390 M 123.29 % | -448.150 M -516.34 % | 107.640 M 103.81 % | -2.824 B -314.74 % | -680.910 M 65.14 % | -1.953 B 18.29 % | -2.391 B -275.68 % | -636.370 M 13.92 % | -739.290 M -129.53 % | -322.090 M -136.22 % | 889.290 M 134.69 % | -2.564 B -2 550.08 % | -96.748 M 29.37 % | -136.985 M -223.18 % | 111.208 M 111.97 % | -928.721 M 26.06 % | -1.256 B -288.63 % | -323.181 M -8.57 % | -297.662 M |
| Inventory | -3.876 B -61.19 % | -2.405 B -950.80 % | -228.830 M 92.77 % | -3.167 B -414.81 % | 1.006 B 158.97 % | -1.706 B -23.95 % | -1.376 B -142.87 % | -566.640 M 25.89 % | -764.570 M -530.28 % | 177.690 M 147.80 % | -371.770 M 17.36 % | -449.850 M 31.75 % | -659.118 M -560.54 % | -99.785 M 87.46 % | -795.824 M -76.01 % | -452.136 M -154.05 % | 836.561 M 228.58 % | -650.596 M 16.19 % | -776.309 M -61.47 % | -480.790 M -152.98 % | -190.049 M |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -410.672 M -127.70 % | 1.483 B 69.24 % | 876.071 M 110.08 % | 417.013 M 188.15 % | -473.053 M -206.00 % | 446.256 M -54.52 % | 981.311 M 174.85 % | 357.038 M 34.23 % | 265.997 M |
| Other working capital | -283.080 M -201.08 % | -94.020 M -172.52 % | -34.500 M 71.36 % | -120.480 M -109.36 % | 1.288 B 7 556.24 % | 16.820 M 101.26 % | -1.337 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 non cash items | -1.100 B -132.23 % | 3.415 B 5 707.01 % | -60.900 M -103.60 % | 1.689 B 140.19 % | -4.203 B -476.38 % | 1.117 B -85.02 % | 7.453 B 184.00 % | 2.624 B 65.68 % | 1.584 B 13.32 % | 1.398 B -44.31 % | 2.510 B 95.96 % | 1.281 B 1 043.14 % | 112.056 M 8.48 % | 103.299 M 72.75 % | 59.798 M 144.30 % | -134.998 M 63.57 % | -370.529 M -2 886.99 % | -12.405 M -127.58 % | 44.985 M 197.70 % | 15.111 M 4.63 % | 14.442 M |
| Net cash provided by operating activities | -322.130 M -105.28 % | 6.105 B 18.80 % | 5.139 B 124.85 % | 2.286 B 48.49 % | 1.539 B 1 281.21 % | -130.300 M -102.09 % | 6.226 B 226.43 % | 1.907 B 761.77 % | -288.210 M -115.52 % | 1.857 B -6.57 % | 1.987 B 138.09 % | 834.750 M 109.01 % | 399.374 M 162.50 % | -638.949 M -302.85 % | 314.979 M 1 848.15 % | -18.018 M -107.70 % | 233.876 M 138.43 % | -608.592 M -11.05 % | -548.013 M -278.33 % | -144.852 M -43.75 % | -100.769 M |
| Investments in property plant and equipment | -6.976 B -74.44 % | -3.999 B -308.31 % | -979.380 M -67.54 % | -584.580 M -143.54 % | -240.030 M 70.19 % | -805.300 M 34.16 % | -1.223 B -86.50 % | -655.820 M -4.92 % | -625.060 M 36.19 % | -979.620 M -483.21 % | -167.970 M 23.70 % | -220.140 M -45.36 % | -151.446 M -3.44 % | -146.410 M 72.06 % | -524.024 M -103.31 % | -257.741 M 53.86 % | -558.557 M 43.50 % | -988.645 M -48.47 % | -665.901 M -22.30 % | -544.492 M -790.03 % | -61.177 M |
| Acquisitions net | 34.130 M | 0.000 | 0.000 -100.00 % | 1.000 M -89.02 % | 9.110 M | 0.000 -100.00 % | 2.870 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 803.000 K -41.56 % | 1.374 M -41.43 % | 2.346 M -9.57 % | 2.594 M -98.87 % | 230.530 M 7 984.75 % | 2.851 M 16.62 % | 2.445 M 150.64 % | 975.500 K -94.86 % | 18.990 M |
| Purchases of investments | -8.329 B | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -29.778 M | 0.000 | 0.000 | 0.000 100.00 % | -1.320 M 33.63 % | -1.989 M -2 738.69 % | -70.065 K |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 943.010 M | 0.000 | 0.000 -100.00 % | 250.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.359 M 119.07 % | 620.512 K 887.51 % | 62.836 K -27.21 % | 86.325 K | 0.000 |
| Other investing activites | 263.490 M -44.28 % | 472.890 M 220.65 % | -391.940 M -1 959 800.00 % | 20.000 K -99.95 % | 41.660 M -95.45 % | 916.430 M 159.89 % | -1.530 B -1 319.30 % | -107.820 M -4 547.41 % | -2.320 M -240.61 % | 1.650 M -4.62 % | 1.730 M 27.21 % | 1.360 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -15.007 B -325.61 % | -3.526 B -157.13 % | -1.371 B -134.99 % | -583.560 M -177.42 % | 753.750 M 584.42 % | 110.130 M 104.00 % | -2.751 B -260.30 % | -763.390 M -21.68 % | -627.380 M 35.85 % | -977.970 M -488.29 % | -166.240 M 24.01 % | -218.780 M -45.23 % | -150.643 M -3.87 % | -145.036 M 73.70 % | -551.456 M -116.13 % | -255.146 M 21.89 % | -326.668 M 66.84 % | -985.173 M -48.21 % | -664.713 M -21.87 % | -545.419 M -1 190.73 % | -42.257 M |
| Debt repayment | 440.950 M 4 972.38 % | -9.050 M 95.52 % | -201.890 M -129.86 % | 676.040 M 241.01 % | -479.440 M 54.70 % | -1.058 B -335.31 % | -243.130 M -166.73 % | 364.350 M 248.37 % | -245.570 M -148.83 % | 502.930 M 344.72 % | 113.090 M 218.69 % | -95.280 M 48.21 % | -183.959 M -125.59 % | 718.853 M 175.48 % | 260.943 M 95.85 % | 133.234 M -67.73 % | 412.860 M -28.47 % | 577.172 M -75.21 % | 2.328 B 631.08 % | 318.470 M 120.19 % | 144.635 M |
| Common stock issued | 19.719 B 178 671.80 % | 11.030 M -43.67 % | 19.580 M -65.19 % | 56.250 M -28.78 % | 78.980 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 59.400 M | 0.000 -100.00 % | 63.000 M -52.63 % | 133.000 M | 0.000 -100.00 % | 132.084 M -6.68 % | 141.535 M -67.26 % | 432.351 M | 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 | 0.000 100.00 % | -540.688 M -309.35 % | -132.084 M | 0.000 | 0.000 | 0.000 |
| Dividends paid | -417.640 M -48.88 % | -280.520 M -3.64 % | -270.660 M -20.65 % | -224.340 M -24.83 % | -179.710 M 21.51 % | -228.970 M -192.20 % | -78.360 M -67.87 % | -46.680 M -20.87 % | -38.620 M -25.02 % | -30.890 M -99.94 % | -15.450 M -9.96 % | -14.050 M -4.95 % | -13.387 M 0.00 % | -13.387 M -4.69 % | -12.787 M -4.92 % | -12.187 M 59.92 % | -30.404 M -2.89 % | -29.550 M -46.37 % | -20.188 M -154.90 % | -7.920 M | 0.000 |
| Other financing activites | -556.480 M -26.73 % | -439.100 M 79.15 % | -2.106 B -156.40 % | -821.490 M -16.40 % | -705.720 M -130.93 % | 2.281 B 164.16 % | -3.556 B -253.02 % | -1.007 B -139.18 % | 2.571 B 291.89 % | -1.340 B 30.29 % | -1.922 B -211.35 % | -617.300 M -35 414.65 % | 1.748 M 180.48 % | -2.172 M -2.26 % | -2.124 M 98.68 % | -160.323 M -201.73 % | 157.591 M 3 237.58 % | -5.023 M -77.40 % | -2.831 M -107.38 % | 38.349 M | 0.000 |
| Net cash used provided by financing activities | 19.185 B 2 773.40 % | -717.640 M 71.96 % | -2.559 B -716.26 % | -313.540 M 75.62 % | -1.286 B -229.35 % | 994.080 M 125.77 % | -3.858 B -459.40 % | -689.590 M -130.16 % | 2.287 B 363.53 % | -867.660 M 52.31 % | -1.820 B -150.41 % | -726.630 M -433.51 % | -136.198 M -119.37 % | 703.294 M 127.58 % | 309.032 M 229.73 % | 93.723 M 14 720.14 % | -641.055 K -100.12 % | 542.599 M -77.82 % | 2.447 B 213.19 % | 781.250 M 440.15 % | 144.635 M |
| Effect of forex changes on cash | 580.000 K 26.09 % | 460.000 K 70.37 % | 270.000 K 22.73 % | 220.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 3.857 B 107.14 % | 1.862 B 54.03 % | 1.209 B -12.96 % | 1.389 B 37.90 % | 1.007 B 3.40 % | 973.910 M 2 707.47 % | 34.690 M -92.36 % | 454.320 M 239.08 % | -326.670 M -3 024.53 % | 11.170 M 576.97 % | 1.650 M -96.38 % | 45.570 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 6.661 B 38.80 % | 4.799 B 33.67 % | 3.590 B 63.07 % | 2.202 B 84.29 % | 1.195 B 441.22 % | 220.730 M 18.65 % | 186.040 M 169.35 % | -268.280 M -559.46 % | 58.390 M 23.66 % | 47.220 M 3.62 % | 45.570 M | 0.000 -100.00 % | 26.129 M 209.59 % | 8.440 M -31.85 % | 12.385 M 32.39 % | 9.355 M -45.63 % | 17.206 M -73.76 % | 65.579 M 616.94 % | 9.147 M 70.36 % | 5.369 M | 0.000 |
| Cash at end of period | 10.517 B 57.90 % | 6.661 B 38.80 % | 4.799 B 33.67 % | 3.590 B 63.07 % | 2.202 B 84.29 % | 1.195 B 441.22 % | 220.730 M 18.65 % | 186.040 M 169.35 % | -268.280 M -559.46 % | 58.390 M 23.66 % | 47.220 M 3.62 % | 45.570 M -8.07 % | 49.569 M 89.71 % | 26.129 M 209.59 % | 8.440 M -31.85 % | 12.385 M 32.39 % | 9.355 M -45.63 % | 17.206 M -73.76 % | 65.579 M 616.94 % | 9.147 M 70.36 % | 5.369 M |
| Operating cash flow | -322.130 M -105.28 % | 6.105 B 18.80 % | 5.139 B 124.85 % | 2.286 B 48.49 % | 1.539 B 1 281.21 % | -130.300 M -102.09 % | 6.226 B 226.43 % | 1.907 B 761.77 % | -288.210 M -115.52 % | 1.857 B -6.57 % | 1.987 B 138.09 % | 834.750 M 109.01 % | 399.374 M 162.50 % | -638.949 M -302.85 % | 314.979 M 1 848.15 % | -18.018 M -107.70 % | 233.876 M 138.43 % | -608.592 M -11.05 % | -548.013 M -278.33 % | -144.852 M -43.75 % | -100.769 M |
| Capital expenditure | -6.976 B -74.44 % | -3.999 B -310.22 % | -974.820 M -66.76 % | -584.580 M -143.54 % | -240.030 M 70.19 % | -805.300 M 34.16 % | -1.223 B -86.50 % | -655.820 M -4.92 % | -625.060 M 36.19 % | -979.620 M -502.32 % | -162.640 M 24.71 % | -216.019 M -42.64 % | -151.446 M -3.44 % | -146.410 M 72.06 % | -524.024 M -103.31 % | -257.741 M 53.86 % | -558.557 M 43.50 % | -988.645 M -48.47 % | -665.901 M -22.30 % | -544.492 M -790.03 % | -61.177 M |
| Free CashFlow | -7.298 B -446.52 % | 2.106 B -49.42 % | 4.164 B 144.82 % | 1.701 B 30.93 % | 1.299 B 238.85 % | -935.600 M -118.70 % | 5.003 B 299.76 % | 1.251 B 237.03 % | -913.270 M -204.11 % | 877.180 M -51.79 % | 1.819 B 196.04 % | 614.610 M 147.90 % | 247.928 M 131.57 % | -785.359 M -275.69 % | -209.045 M 24.19 % | -275.758 M 15.07 % | -324.681 M 79.67 % | -1.597 B -31.58 % | -1.214 B -76.10 % | -689.344 M -325.66 % | -161.945 M |
| 2025 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.903 B -11.13 % | 29.148 B 18.14 % | 24.673 B 8.23 % | 22.796 B 10.64 % | 20.605 B -11.16 % | 23.193 B 12.49 % | 20.617 B 5.92 % | 19.466 B 9.20 % | 17.826 B -8.60 % | 19.504 B 9.31 % | 17.843 B 10.96 % | 16.081 B 2.73 % | 15.654 B -12.65 % | 17.922 B 14.60 % | 15.638 B 15.55 % | 13.534 B 33.01 % | 10.176 B -18.35 % | 12.463 B 8.10 % | 11.529 B 11.19 % | 10.369 B 39.12 % | 7.454 B -40.78 % | 12.585 B -4.24 % | 13.142 B 6.53 % | 12.337 B 14.09 % | 10.814 B -14.06 % | 12.583 B 15.64 % | 10.882 B 9.00 % | 9.983 B 12.66 % | 8.862 B 31.71 % | 6.728 B 21.08 % | 5.557 B -8.60 % | 6.080 B 18.16 % | 5.145 B -20.04 % | 6.435 B 29.57 % | 4.966 B -1.13 % | 5.023 B 28.63 % | 3.905 B -18.84 % | 4.812 B 18.54 % | 4.060 B 8.69 % | 3.735 B |
| Net income | 1.957 B -13.60 % | 2.265 B 37.46 % | 1.648 B 6.45 % | 1.548 B 3.04 % | 1.502 B -10.82 % | 1.685 B 11.82 % | 1.507 B 7.47 % | 1.402 B 15.51 % | 1.214 B -12.11 % | 1.381 B 7.38 % | 1.286 B 20.32 % | 1.069 B 3.01 % | 1.038 B -10.54 % | 1.160 B 14.58 % | 1.012 B 10.38 % | 917.080 M 36.67 % | 671.030 M -21.59 % | 855.820 M 7.42 % | 796.670 M 17.03 % | 680.720 M 87.91 % | 362.260 M -41.60 % | 620.310 M -14.46 % | 725.180 M -4.61 % | 760.200 M 66.25 % | 457.270 M -22.46 % | 589.710 M 22.29 % | 482.230 M 16.35 % | 414.470 M 28.65 % | 322.170 M 56.16 % | 206.310 M 38.85 % | 148.580 M -3.25 % | 153.570 M 31.21 % | 117.040 M -6.60 % | 125.310 M 40.60 % | 89.124 M -3.76 % | 92.607 M 161.16 % | 35.460 M -17.02 % | 42.733 M -12.02 % | 48.573 M 229.98 % | 14.720 M |
| Income before tax | 2.632 B -13.74 % | 3.052 B 37.96 % | 2.212 B 6.41 % | 2.079 B 2.53 % | 2.027 B -10.78 % | 2.272 B 12.26 % | 2.024 B 7.43 % | 1.884 B 15.60 % | 1.630 B -11.64 % | 1.845 B 6.16 % | 1.737 B 20.87 % | 1.438 B 2.65 % | 1.400 B -10.17 % | 1.559 B 14.80 % | 1.358 B 8.97 % | 1.246 B 36.61 % | 912.180 M -18.65 % | 1.121 B 5.71 % | 1.061 B 14.32 % | 927.900 M 87.44 % | 495.040 M -40.20 % | 827.760 M -14.70 % | 970.400 M 25.83 % | 771.220 M 8.75 % | 709.170 M -20.55 % | 892.550 M 18.38 % | 753.950 M 19.26 % | 632.170 M 25.63 % | 503.190 M 52.41 % | 330.160 M 41.47 % | 233.380 M 2.94 % | 226.720 M 34.77 % | 168.230 M -14.38 % | 196.495 M 41.68 % | 138.688 M 1.90 % | 136.102 M 136.64 % | 57.515 M -27.43 % | 79.251 M -1.38 % | 80.362 M 141.70 % | 33.249 M |
| Income before tax ratio | 0.10 -2.94 % | 0.10 16.78 % | 0.09 -1.68 % | 0.09 -7.33 % | 0.10 0.43 % | 0.10 -0.21 % | 0.10 1.43 % | 0.10 5.86 % | 0.09 -3.32 % | 0.09 -2.87 % | 0.10 8.93 % | 0.09 -0.07 % | 0.09 2.84 % | 0.09 0.18 % | 0.09 -5.69 % | 0.09 2.71 % | 0.09 -0.37 % | 0.09 -2.21 % | 0.09 2.82 % | 0.09 34.73 % | 0.07 0.98 % | 0.07 -10.92 % | 0.07 18.12 % | 0.06 -4.68 % | 0.07 -7.54 % | 0.07 2.38 % | 0.07 9.41 % | 0.06 11.52 % | 0.06 15.72 % | 0.05 16.84 % | 0.04 12.62 % | 0.04 14.06 % | 0.03 7.07 % | 0.03 9.35 % | 0.03 3.07 % | 0.03 83.97 % | 0.01 -10.58 % | 0.02 -16.80 % | 0.02 122.37 % | 0.01 |
| EBITDA | 2.976 B -12.04 % | 3.384 B 32.98 % | 2.544 B 7.12 % | 2.375 B 10.79 % | 2.144 B -12.19 % | 2.442 B 14.16 % | 2.139 B 5.15 % | 2.034 B 14.35 % | 1.779 B -10.94 % | 1.997 B 10.92 % | 1.801 B 12.35 % | 1.603 B 0.42 % | 1.596 B -6.39 % | 1.705 B 9.32 % | 1.560 B 6.70 % | 1.462 B 27.87 % | 1.143 B -15.38 % | 1.351 B 6.85 % | 1.264 B 6.68 % | 1.185 B 64.93 % | 718.563 M -47.00 % | 1.356 B 1.68 % | 1.333 B 8.52 % | 1.229 B 7.94 % | 1.138 B -31.17 % | 1.654 B 41.59 % | 1.168 B 16.38 % | 1.004 B 17.03 % | 857.573 M 21.78 % | 704.200 M 16.29 % | 605.580 M 2.59 % | 590.270 M 7.87 % | 547.220 M -7.29 % | 590.247 M 16.15 % | 508.170 M 7.44 % | 472.982 M 24.61 % | 379.555 M -25.40 % | 508.758 M 24.40 % | 408.965 M 19.55 % | 342.073 M |
| Net income ratio | 0.08 -2.77 % | 0.08 16.36 % | 0.07 -1.64 % | 0.07 -6.87 % | 0.07 0.38 % | 0.07 -0.60 % | 0.07 1.46 % | 0.07 5.78 % | 0.07 -3.83 % | 0.07 -1.76 % | 0.07 8.43 % | 0.07 0.28 % | 0.07 2.42 % | 0.06 -0.02 % | 0.06 -4.47 % | 0.07 2.75 % | 0.07 -3.97 % | 0.07 -0.62 % | 0.07 5.26 % | 0.07 35.07 % | 0.05 -1.39 % | 0.05 -10.68 % | 0.06 -10.45 % | 0.06 45.72 % | 0.04 -9.77 % | 0.05 5.75 % | 0.04 6.74 % | 0.04 14.20 % | 0.04 18.56 % | 0.03 14.68 % | 0.03 5.85 % | 0.03 11.05 % | 0.02 16.81 % | 0.02 8.51 % | 0.02 -2.66 % | 0.02 103.04 % | 0.01 2.25 % | 0.01 -25.78 % | 0.01 203.59 % | 0.00 |
| Ratio EBITDA | 0.11 -1.02 % | 0.12 12.57 % | 0.10 -1.02 % | 0.10 0.14 % | 0.10 -1.16 % | 0.11 1.48 % | 0.10 -0.73 % | 0.10 4.72 % | 0.10 -2.56 % | 0.10 1.48 % | 0.10 1.26 % | 0.10 -2.25 % | 0.10 7.17 % | 0.10 -4.60 % | 0.10 -7.65 % | 0.11 -3.86 % | 0.11 3.64 % | 0.11 -1.15 % | 0.11 -4.06 % | 0.11 18.55 % | 0.10 -10.51 % | 0.11 6.18 % | 0.10 1.87 % | 0.10 -5.39 % | 0.11 -19.90 % | 0.13 22.45 % | 0.11 6.77 % | 0.10 3.89 % | 0.10 -7.54 % | 0.10 -3.96 % | 0.11 12.24 % | 0.10 -8.71 % | 0.11 15.95 % | 0.09 -10.36 % | 0.10 8.67 % | 0.09 -3.12 % | 0.10 -8.07 % | 0.11 4.95 % | 0.10 9.99 % | 0.09 |
| Gross profit ratio | 0.23 1.44 % | 0.23 0.66 % | 0.23 0.11 % | 0.23 -7.01 % | 0.24 4.14 % | 0.23 -1.66 % | 0.24 -1.30 % | 0.24 1.89 % | 0.24 6.58 % | 0.22 -4.20 % | 0.23 0.74 % | 0.23 -2.15 % | 0.24 12.02 % | 0.21 -9.50 % | 0.23 -8.25 % | 0.25 -8.47 % | 0.28 14.05 % | 0.24 -7.07 % | 0.26 -8.66 % | 0.29 5.75 % | 0.27 6.18 % | 0.25 -7.06 % | 0.27 -1.68 % | 0.28 1.26 % | 0.27 8.12 % | 0.25 -10.44 % | 0.28 1.61 % | 0.28 -3.74 % | 0.29 2.13 % | 0.28 -2.57 % | 0.29 10.75 % | 0.26 -15.71 % | 0.31 67.64 % | 0.19 -33.42 % | 0.28 6.75 % | 0.26 -8.99 % | 0.29 1 769.18 % | 0.02 -93.61 % | 0.24 13.18 % | 0.21 |
| Weighted average shs out dil | 95.626 M 0.00 % | 95.630 M 3.58 % | 92.328 M 2.16 % | 90.375 M -0.03 % | 90.403 M 0.02 % | 90.389 M 0.00 % | 90.386 M -0.01 % | 90.397 M 0.02 % | 90.380 M 0.00 % | 90.378 M 0.00 % | 90.375 M 0.20 % | 90.198 M -0.29 % | 90.462 M -0.01 % | 90.470 M 0.01 % | 90.463 M 0.02 % | 90.442 M -0.13 % | 90.557 M -0.06 % | 90.611 M -0.37 % | 90.944 M 0.20 % | 90.763 M -0.03 % | 90.792 M 3.19 % | 87.987 M 8.83 % | 80.845 M 0.60 % | 80.359 M 1.75 % | 78.976 M -0.61 % | 79.460 M -0.15 % | 79.576 M 0.22 % | 79.400 M -0.19 % | 79.548 M 0.10 % | 79.466 M 0.01 % | 79.455 M 2.44 % | 77.561 M 0.73 % | 77.000 M 1.39 % | 75.945 M -2.00 % | 77.499 M 0.42 % | 77.173 M 0.11 % | 77.087 M -0.78 % | 77.693 M 0.77 % | 77.100 M 4.56 % | 73.737 M |
| Weighted average shs out | 95.533 M -0.10 % | 95.630 M 3.69 % | 92.224 M 2.23 % | 90.217 M -0.03 % | 90.241 M 0.00 % | 90.241 M 0.00 % | 90.241 M 0.02 % | 90.222 M 0.04 % | 90.190 M 0.00 % | 90.192 M 0.00 % | 90.190 M 0.08 % | 90.122 M 0.02 % | 90.105 M -0.01 % | 90.118 M 0.01 % | 90.105 M 0.12 % | 89.998 M 0.16 % | 89.855 M 0.00 % | 89.855 M 0.00 % | 89.855 M 0.32 % | 89.568 M 0.07 % | 89.505 M 3.46 % | 86.515 M 8.82 % | 79.505 M 0.71 % | 78.941 M 0.02 % | 78.925 M 0.00 % | 78.925 M 0.00 % | 78.925 M 0.00 % | 78.925 M 0.72 % | 78.360 M -1.28 % | 79.377 M -0.10 % | 79.455 M 2.44 % | 77.561 M 0.73 % | 77.000 M 1.39 % | 75.945 M -2.00 % | 77.499 M 0.42 % | 77.173 M 2.29 % | 75.447 M 2.32 % | 73.737 M 0.00 % | 73.737 M 0.00 % | 73.737 M |
| EPS diluted | 20.47 -13.59 % | 23.69 32.72 % | 17.85 4.20 % | 17.13 3.07 % | 16.62 -10.88 % | 18.65 11.88 % | 16.67 7.48 % | 15.51 15.49 % | 13.43 -12.11 % | 15.28 7.38 % | 14.23 20.08 % | 11.85 3.31 % | 11.47 -10.53 % | 12.82 14.57 % | 11.19 10.36 % | 10.14 36.84 % | 7.41 -21.59 % | 9.45 7.88 % | 8.76 16.80 % | 7.50 87.97 % | 3.99 -43.40 % | 7.05 -21.40 % | 8.97 -5.18 % | 9.46 63.39 % | 5.79 -21.97 % | 7.42 22.44 % | 6.06 16.09 % | 5.22 28.89 % | 4.05 55.77 % | 2.60 39.04 % | 1.87 -5.56 % | 1.98 30.26 % | 1.52 -7.88 % | 1.65 43.48 % | 1.15 -4.17 % | 1.20 160.87 % | 0.46 -16.36 % | 0.55 -12.70 % | 0.63 215.00 % | 0.20 |
| Earnings per share | 20.49 -13.58 % | 23.71 32.68 % | 17.87 4.14 % | 17.16 3.06 % | 16.65 -10.87 % | 18.68 11.86 % | 16.70 7.46 % | 15.54 15.45 % | 13.46 -12.08 % | 15.31 7.36 % | 14.26 20.24 % | 11.86 2.95 % | 11.52 -10.49 % | 12.87 14.60 % | 11.23 10.21 % | 10.19 36.41 % | 7.47 -21.53 % | 9.52 7.33 % | 8.87 16.71 % | 7.60 87.65 % | 4.05 -43.51 % | 7.17 -21.38 % | 9.12 -5.30 % | 9.63 66.32 % | 5.79 -22.49 % | 7.47 22.26 % | 6.11 16.38 % | 5.25 27.74 % | 4.11 58.08 % | 2.60 39.04 % | 1.87 -5.56 % | 1.98 30.26 % | 1.52 -7.88 % | 1.65 43.48 % | 1.15 -4.17 % | 1.20 155.32 % | 0.47 -18.97 % | 0.58 -12.12 % | 0.66 230.00 % | 0.20 |
| Gross profit | 6.005 B -9.85 % | 6.660 B 18.92 % | 5.601 B 8.34 % | 5.170 B 2.88 % | 5.025 B -7.48 % | 5.431 B 10.63 % | 4.910 B 4.54 % | 4.697 B 11.26 % | 4.221 B -2.59 % | 4.334 B 4.71 % | 4.138 B 11.78 % | 3.702 B 0.52 % | 3.683 B -2.15 % | 3.764 B 3.71 % | 3.630 B 6.02 % | 3.423 B 21.74 % | 2.812 B -6.88 % | 3.020 B 0.45 % | 3.006 B 1.56 % | 2.960 B 47.12 % | 2.012 B -37.12 % | 3.200 B -11.00 % | 3.595 B 4.74 % | 3.433 B 15.52 % | 2.971 B -7.09 % | 3.198 B 3.56 % | 3.088 B 10.76 % | 2.788 B 8.44 % | 2.571 B 34.51 % | 1.911 B 17.96 % | 1.620 B 1.23 % | 1.601 B -0.41 % | 1.607 B 34.05 % | 1.199 B -13.74 % | 1.390 B 5.54 % | 1.317 B 17.06 % | 1.125 B 1 416.96 % | 74.168 M -92.42 % | 979.054 M 23.02 % | 795.866 M |
| Income tax expense | 674.810 M -14.16 % | 786.120 M 39.41 % | 563.900 M 6.28 % | 530.580 M 1.07 % | 524.960 M -10.49 % | 586.500 M 13.33 % | 517.500 M 7.33 % | 482.180 M 15.86 % | 416.170 M -10.23 % | 463.620 M 2.69 % | 451.470 M 22.45 % | 368.700 M 1.61 % | 362.860 M -9.10 % | 399.170 M 15.47 % | 345.700 M 5.04 % | 329.100 M 36.47 % | 241.160 M -9.21 % | 265.610 M 0.60 % | 264.030 M 7.26 % | 246.150 M 85.38 % | 132.780 M -36.01 % | 207.490 M -15.33 % | 245.050 M 2 107.66 % | 11.100 M -95.60 % | 252.000 M -17.08 % | 303.900 M 11.77 % | 271.900 M 24.94 % | 217.620 M 20.25 % | 180.980 M 46.13 % | 123.850 M 46.05 % | 84.800 M 15.93 % | 73.150 M 42.90 % | 51.190 M -28.09 % | 71.185 M 43.62 % | 49.564 M 13.95 % | 43.495 M 97.21 % | 22.055 M -39.61 % | 36.518 M 14.88 % | 31.789 M 71.56 % | 18.529 M |
| Cost of revenue | 19.899 B -11.51 % | 22.487 B 17.91 % | 19.072 B 8.20 % | 17.627 B 13.14 % | 15.580 B -12.28 % | 17.761 B 13.07 % | 15.708 B 6.35 % | 14.769 B 8.56 % | 13.605 B -10.32 % | 15.170 B 10.69 % | 13.705 B 10.71 % | 12.378 B 3.40 % | 11.971 B -15.44 % | 14.157 B 17.89 % | 12.009 B 18.77 % | 10.111 B 37.31 % | 7.363 B -22.02 % | 9.443 B 10.79 % | 8.523 B 15.03 % | 7.409 B 36.16 % | 5.442 B -42.02 % | 9.386 B -1.69 % | 9.547 B 7.22 % | 8.904 B 13.54 % | 7.842 B -16.44 % | 9.385 B 20.42 % | 7.794 B 8.32 % | 7.195 B 14.38 % | 6.290 B 30.60 % | 4.817 B 22.36 % | 3.937 B -12.11 % | 4.479 B 26.59 % | 3.538 B -32.43 % | 5.236 B 46.40 % | 3.576 B -3.50 % | 3.706 B 33.31 % | 2.780 B -41.32 % | 4.738 B 53.80 % | 3.081 B 4.81 % | 2.939 B |
| General and administrative expenses | 0.000 -100.00 % | 954.220 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 782.860 M | 0.000 | 0.000 | 0.000 -100.00 % | 616.250 M | 0.000 | 0.000 | 0.000 -100.00 % | 536.650 M | 0.000 | 0.000 | 0.000 -100.00 % | 714.140 M | 0.000 | 0.000 | 0.000 -100.00 % | 636.240 M | 0.000 | 0.000 | 0.000 -100.00 % | 335.130 M | 0.000 | 0.000 | 0.000 -100.00 % | 273.119 M | 0.000 | 0.000 | 0.000 -100.00 % | 60.740 M | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 215.190 M | 0.000 | 0.000 | 0.000 -100.00 % | 276.810 M | 0.000 | 0.000 | 0.000 -100.00 % | 129.770 M | 0.000 | 0.000 | 0.000 -100.00 % | 259.750 M | 0.000 | 0.000 | 0.000 -100.00 % | 194.440 M | 0.000 | 0.000 | 0.000 -100.00 % | 70.410 M | 0.000 | 0.000 | 0.000 -100.00 % | 12.290 M | 0.000 | 0.000 | 0.000 -100.00 % | 378.910 M | 0.000 | 0.000 |
| Other expenses | 3.623 B 237.50 % | -2.635 B -177.91 % | 3.382 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 -100.00 % | 3.063 B 259.14 % | 852.740 M -2.69 % | 876.300 M -6.51 % | 937.340 M -55.53 % | 2.108 B 170.23 % | 779.970 M 4.24 % | 748.269 M 12.14 % | 667.235 M 114.38 % | 311.246 M -36.65 % | 491.293 M | 0.000 |
| Operating expenses | 3.623 B 299.73 % | -1.814 B -153.64 % | 3.382 B 354.97 % | 743.380 M 1.64 % | 731.390 M 5.20 % | 695.210 M 4.63 % | 664.450 M 0.37 % | 662.020 M 1.89 % | 649.770 M -34.90 % | 998.050 M 67.76 % | 594.920 M 17.16 % | 507.790 M -9.39 % | 560.420 M -37.25 % | 893.060 M 74.87 % | 510.710 M 3.96 % | 491.240 M -2.78 % | 505.280 M -24.18 % | 666.420 M 41.88 % | 469.710 M -5.26 % | 495.780 M 10.97 % | 446.750 M -54.13 % | 973.890 M 64.47 % | 592.140 M 4.50 % | 566.620 M 9.93 % | 515.430 M -37.95 % | 830.680 M 92.06 % | 432.520 M 2.29 % | 422.820 M 4.31 % | 405.360 M -88.33 % | 3.473 B 222.95 % | 1.075 B 0.40 % | 1.071 B -4.41 % | 1.120 B -53.18 % | 2.393 B 156.32 % | 933.616 M 4.21 % | 895.882 M 10.80 % | 808.567 M -19.73 % | 1.007 B 62.33 % | 620.487 M 11.14 % | 558.297 M |
| Cost and expenses | 23.522 B 13.78 % | 20.673 B -7.93 % | 22.454 B 8.19 % | 20.754 B 27.23 % | 16.311 B -11.62 % | 18.457 B -0.78 % | 18.602 B 20.55 % | 15.431 B 8.26 % | 14.254 B -11.84 % | 16.168 B 13.07 % | 14.300 B 10.97 % | 12.886 B 2.83 % | 12.531 B -16.74 % | 15.050 B 20.21 % | 12.520 B 18.09 % | 10.602 B 34.74 % | 7.869 B -22.17 % | 10.109 B 12.42 % | 8.993 B 13.76 % | 7.905 B 34.25 % | 5.888 B -43.16 % | 10.360 B 2.17 % | 10.139 B 7.05 % | 9.471 B 13.32 % | 8.358 B -18.19 % | 10.216 B 24.19 % | 8.226 B 7.99 % | 7.618 B 13.77 % | 6.696 B -19.23 % | 8.290 B 65.40 % | 5.012 B -9.69 % | 5.550 B 19.13 % | 4.659 B -38.94 % | 7.629 B 69.16 % | 4.510 B -2.00 % | 4.602 B 28.24 % | 3.589 B -37.53 % | 5.745 B 55.23 % | 3.701 B 5.82 % | 3.497 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 -100.00 % | 4.850 M | 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 | 0.000 -100.00 % | 821.050 M | 0.000 -100.00 % | 743.380 M 1.64 % | 731.390 M 5.20 % | 695.210 M 4.63 % | 664.450 M 0.37 % | 662.020 M 1.89 % | 649.770 M -34.90 % | 998.050 M 67.76 % | 594.920 M 17.16 % | 507.790 M -9.39 % | 560.420 M -37.25 % | 893.060 M 74.87 % | 510.710 M 3.96 % | 491.240 M -2.78 % | 505.280 M -24.18 % | 666.420 M 41.88 % | 469.710 M -5.26 % | 495.780 M 10.97 % | 446.750 M -54.13 % | 973.890 M 64.47 % | 592.140 M 4.50 % | 566.620 M 9.93 % | 515.430 M -37.95 % | 830.680 M 92.06 % | 432.520 M 2.29 % | 422.820 M 4.31 % | 405.360 M -0.04 % | 405.540 M 82.15 % | 222.640 M 14.32 % | 194.760 M 6.37 % | 183.100 M -35.85 % | 285.409 M 85.76 % | 153.646 M 4.09 % | 147.613 M 4.44 % | 141.332 M -79.69 % | 696.004 M 438.73 % | 129.194 M -76.86 % | 558.297 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 145.040 M 4.46 % | 138.850 M -2.75 % | 142.770 M 7.13 % | 133.270 M -5.88 % | 141.590 M -14.27 % | 165.150 M 51.24 % | 109.200 M 45.02 % | 75.300 M -15.82 % | 89.450 M | 0.000 -100.00 % | 77.740 M 2.05 % | 76.180 M -17.44 % | 92.270 M | 0.000 -100.00 % | 89.870 M -9.60 % | 99.410 M -12.92 % | 114.160 M | 0.000 -100.00 % | 130.460 M -12.74 % | 149.510 M -10.93 % | 167.850 M | 0.000 -100.00 % | 329.730 M -7.28 % | 355.600 M 7.90 % | 329.550 M | 0.000 -100.00 % | 348.830 M 14.77 % | 303.930 M 5.71 % | 287.510 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 319.052 M 8.87 % | 293.062 M 10.36 % | 265.561 M | 0.000 -100.00 % | 279.511 M 8.70 % | 257.129 M |
| Depreciation and amortization | 198.940 M 2.92 % | 193.300 M 1.87 % | 189.760 M 16.20 % | 163.300 M 6.46 % | 153.390 M 0.00 % | 153.390 M 24.32 % | 123.380 M -18.34 % | 151.085 M 5.88 % | 142.698 M 15.66 % | 123.380 M 0.21 % | 123.123 M -13.12 % | 141.715 M 2.22 % | 138.635 M 12.60 % | 123.123 M -4.50 % | 128.928 M -7.41 % | 139.250 M -3.66 % | 144.535 M 12.11 % | 128.928 M 1.99 % | 126.410 M -12.13 % | 143.865 M 1.51 % | 141.723 M 12.11 % | 126.410 M 53.94 % | 82.115 M -43.06 % | 144.215 M -4.89 % | 151.630 M 75.58 % | 86.360 M 10.36 % | 78.253 M 0.00 % | 78.253 M 0.00 % | 78.253 M 25.53 % | 62.340 M 2.87 % | 60.600 M 0.00 % | 60.600 M 0.35 % | 60.390 M -0.35 % | 60.600 M 16.96 % | 51.812 M 0.00 % | 51.812 M -17.79 % | 63.020 M 21.64 % | 51.810 M 2.80 % | 50.398 M -2.51 % | 51.695 M |
| Operating income | 2.381 B -72.35 % | 8.611 B 288.12 % | 2.219 B 8.62 % | 2.043 B -52.42 % | 4.294 B -9.35 % | 4.736 B 137.78 % | 1.992 B -50.63 % | 4.035 B 12.97 % | 3.571 B 7.07 % | 3.336 B -5.87 % | 3.544 B 10.93 % | 3.194 B 2.30 % | 3.123 B 8.76 % | 2.871 B -7.94 % | 3.119 B 6.36 % | 2.932 B 27.11 % | 2.307 B -1.98 % | 2.354 B -7.22 % | 2.537 B 2.93 % | 2.464 B 57.44 % | 1.565 B -29.67 % | 2.226 B -25.88 % | 3.003 B 4.78 % | 2.866 B 16.70 % | 2.456 B 3.74 % | 2.367 B -10.85 % | 2.655 B 12.27 % | 2.365 B 9.21 % | 2.166 B 238.69 % | -1.561 B -386.52 % | 544.980 M 2.89 % | 529.670 M 8.80 % | 486.830 M 140.77 % | -1.194 B -361.65 % | 456.358 M 8.35 % | 421.170 M 33.06 % | 316.535 M 133.92 % | -933.082 M -360.23 % | 358.567 M 50.93 % | 237.569 M |
| Operating income ratio | 0.09 -68.88 % | 0.30 228.53 % | 0.09 0.36 % | 0.09 -57.00 % | 0.21 2.04 % | 0.20 111.38 % | 0.10 -53.39 % | 0.21 3.45 % | 0.20 17.15 % | 0.17 -13.88 % | 0.20 -0.03 % | 0.20 -0.41 % | 0.20 24.51 % | 0.16 -19.67 % | 0.20 -7.95 % | 0.22 -4.44 % | 0.23 20.05 % | 0.19 -14.17 % | 0.22 -7.42 % | 0.24 13.17 % | 0.21 18.75 % | 0.18 -22.60 % | 0.23 -1.64 % | 0.23 2.29 % | 0.23 20.72 % | 0.19 -22.91 % | 0.24 3.00 % | 0.24 -3.06 % | 0.24 205.30 % | -0.23 -336.65 % | 0.10 12.57 % | 0.09 -7.92 % | 0.09 150.99 % | -0.19 -301.94 % | 0.09 9.60 % | 0.08 3.44 % | 0.08 141.80 % | -0.19 -319.53 % | 0.09 38.86 % | 0.06 |
| Total other income expenses net | 251.080 M | 0.000 100.00 % | -6.760 M -118.79 % | 35.980 M 101.59 % | -2.266 B 8.02 % | -2.464 B -7 706.79 % | 32.390 M 101.51 % | -2.150 B -10.76 % | -1.941 B -30.22 % | -1.491 B 17.45 % | -1.806 B -2.80 % | -1.757 B -2.02 % | -1.722 B -31.25 % | -1.312 B 25.48 % | -1.761 B -4.44 % | -1.686 B -20.89 % | -1.395 B -13.19 % | -1.232 B 16.51 % | -1.476 B 3.94 % | -1.536 B -43.57 % | -1.070 B 23.44 % | -1.398 B 31.22 % | -2.033 B 2.97 % | -2.095 B -19.93 % | -1.747 B -18.44 % | -1.475 B 22.44 % | -1.902 B -9.72 % | -1.733 B -4.24 % | -1.663 B -187.89 % | 1.892 B 707.07 % | -311.600 M -2.86 % | -302.950 M 4.91 % | -318.600 M -122.91 % | 1.391 B 537.74 % | -317.670 M -11.44 % | -285.068 M -10.06 % | -259.020 M -125.59 % | 1.012 B 463.88 % | -278.205 M -36.16 % | -204.320 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 | 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 |
| 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 100.00 % | -16.981 B | 0.000 -100.00 % | 1.068 B | 0.000 100.00 % | -4.998 B | 0.000 100.00 % | -2.569 B | 0.000 100.00 % | -3.181 B | 0.000 100.00 % | -2.308 B | 0.000 100.00 % | -36.400 M | 0.000 -100.00 % | 2.743 B | 0.000 -100.00 % | 1.124 B | 0.000 -100.00 % | 1.471 B | 0.000 -100.00 % | 2.642 B | 0.000 -100.00 % | 4.609 B | 0.000 -100.00 % | 5.774 B 17.30 % | 4.922 B | 0.000 -100.00 % | 4.340 B | 0.000 -100.00 % | 4.478 B | 0.000 -100.00 % | 4.329 B | 0.000 -100.00 % | 5.061 B | 0.000 -100.00 % | 4.346 B |
| Total investments | 0.000 -100.00 % | 8.665 B | 0.000 -100.00 % | 137.610 M | 0.000 -100.00 % | 15.870 M | 0.000 -100.00 % | 12.470 M | 0.000 -100.00 % | 12.700 M | 0.000 -100.00 % | 19.470 M | 0.000 -100.00 % | 20.160 M | 0.000 -100.00 % | 79.540 M | 0.000 -100.00 % | 12.840 M | 0.000 -100.00 % | 12.320 M | 0.000 -100.00 % | 8.140 M | 0.000 -100.00 % | 16.380 M | 0.000 -100.00 % | 17.350 M -44.25 % | 31.120 M | 0.000 -100.00 % | 31.120 M | 0.000 -100.00 % | 31.360 M | 0.000 -100.00 % | 31.177 M | 0.000 -100.00 % | 30.920 M | 0.000 -100.00 % | 30.817 M |
| Total debt | 0.000 -100.00 % | 2.172 B | 0.000 -100.00 % | 3.513 B | 0.000 -100.00 % | 1.662 B | 0.000 -100.00 % | 1.930 B | 0.000 -100.00 % | 1.618 B | 0.000 -100.00 % | 1.857 B | 0.000 -100.00 % | 3.554 B | 0.000 -100.00 % | 3.384 B | 0.000 -100.00 % | 3.326 B | 0.000 -100.00 % | 2.848 B | 0.000 -100.00 % | 3.837 B | 0.000 -100.00 % | 6.651 B | 0.000 -100.00 % | 5.994 B 20.33 % | 4.982 B | 0.000 -100.00 % | 4.413 B | 0.000 -100.00 % | 4.525 B | 0.000 -100.00 % | 4.372 B | 0.000 -100.00 % | 5.106 B | 0.000 -100.00 % | 4.346 B |
| Accumulated other comprehensive income loss | 57.858 B 43 741.40 % | 131.970 M -99.62 % | 34.578 B 0.52 % | 34.397 B 9.26 % | 31.483 B 25 468.62 % | 123.130 M -99.57 % | 28.583 B 0.64 % | 28.403 B 9.70 % | 25.892 B 33 860.97 % | 76.240 M -99.67 % | 23.439 B 0.78 % | 23.259 B 8.91 % | 21.355 B 26 600.84 % | 79.980 M -99.59 % | 19.389 B 0.94 % | 19.209 B 8.03 % | 17.781 B 14 791.58 % | 119.400 M -99.27 % | 16.278 B 1.12 % | 16.098 B 6.81 % | 15.072 B 14 583.02 % | 102.650 M -98.85 % | 8.913 B 1.82 % | 8.754 B 12.52 % | 7.780 B 37 964.92 % | 20.440 M -66.22 % | 60.510 M -98.17 % | 3.314 B 4.89 % | 3.159 B 3.97 % | 3.039 B 36 464.38 % | 8.310 M -99.71 % | 2.849 B 5.73 % | 2.695 B -1.33 % | 2.731 B 7 774.37 % | 34.680 M -98.67 % | 2.611 B | 0.000 |
| Retained earnings | 0.000 -100.00 % | 31.503 B | 0.000 | 0.000 | 0.000 -100.00 % | 24.978 B | 0.000 | 0.000 | 0.000 -100.00 % | 19.508 B | 0.000 | 0.000 | 0.000 -100.00 % | 15.008 B | 0.000 | 0.000 | 0.000 -100.00 % | 11.467 B | 0.000 | 0.000 | 0.000 -100.00 % | 8.976 B | 0.000 | 0.000 | 0.000 -100.00 % | 6.700 B 145.55 % | 2.729 B | 0.000 | 0.000 | 0.000 -100.00 % | 2.150 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.865 B | 0.000 | 0.000 |
| Common stock | 0.000 -100.00 % | 191.110 M | 0.000 -100.00 % | 180.580 M | 0.000 -100.00 % | 180.480 M | 0.000 -100.00 % | 180.480 M | 0.000 -100.00 % | 180.380 M | 0.000 -100.00 % | 180.380 M | 0.000 -100.00 % | 180.210 M | 0.000 -100.00 % | 180.210 M | 0.000 -100.00 % | 179.710 M | 0.000 -100.00 % | 179.710 M | 0.000 -100.00 % | 179.010 M | 0.000 -100.00 % | 159.010 M | 0.000 -100.00 % | 157.850 M 2.19 % | 154.470 M | 0.000 -100.00 % | 154.470 M | 0.000 -100.00 % | 154.470 M | 0.000 -100.00 % | 154.475 M | 0.000 -100.00 % | 147.470 M | 0.000 -100.00 % | 147.475 M |
| Total equity | 57.858 B 0.00 % | 57.858 B 67.33 % | 34.578 B 0.00 % | 34.578 B 9.83 % | 31.483 B 0.00 % | 31.483 B 10.14 % | 28.583 B 0.00 % | 28.583 B 10.40 % | 25.892 B 0.00 % | 25.892 B 10.47 % | 23.439 B 0.00 % | 23.439 B 9.76 % | 21.355 B 0.00 % | 21.355 B 10.14 % | 19.389 B 0.00 % | 19.389 B 9.05 % | 17.780 B 0.23 % | 17.740 B 8.98 % | 16.278 B 0.00 % | 16.278 B 8.01 % | 15.071 B 0.00 % | 15.071 B 69.10 % | 8.912 B 0.00 % | 8.912 B 14.56 % | 7.779 B 0.00 % | 7.779 B 111.99 % | 3.670 B 10.75 % | 3.314 B 0.00 % | 3.314 B 9.05 % | 3.039 B 0.00 % | 3.039 B 6.65 % | 2.849 B 0.00 % | 2.849 B 4.33 % | 2.731 B 0.00 % | 2.731 B 4.60 % | 2.611 B 0.00 % | 2.611 B |
| Other non current liabilities | -57.858 B -28 460.13 % | 204.010 M 100.59 % | -34.578 B -10 615.98 % | 328.810 M 101.04 % | -31.483 B -18 326.50 % | 172.730 M 100.60 % | -28.583 B -17 893.31 % | 160.640 M 100.62 % | -25.892 B -6 335.80 % | 415.210 M 101.77 % | -23.439 B -6 152.93 % | 387.230 M 101.81 % | -21.355 B -5 688.32 % | 382.140 M 101.97 % | -19.389 B -5 168.95 % | 382.500 M 102.15 % | -17.780 B -4 880.21 % | 371.960 M 102.29 % | -16.278 B -3 983.62 % | 419.140 M 102.78 % | -15.071 B -3 696.66 % | 419.030 M 104.70 % | -8.912 B -2 286.53 % | 407.600 M 105.24 % | -7.779 B -1 576.69 % | 526.810 M 30.90 % | 402.460 M 112.15 % | -3.314 B -1 151.24 % | 315.200 M 110.37 % | -3.039 B -1 236.61 % | 267.330 M 109.38 % | -2.849 B -1 422.04 % | 215.501 M 107.89 % | -2.731 B -1 585.67 % | 183.812 M 107.04 % | -2.611 B -9 043.10 % | 29.193 M |
| Long term debt | 0.000 -100.00 % | 308.270 M | 0.000 -100.00 % | 1.292 B | 0.000 -100.00 % | 258.410 M | 0.000 -100.00 % | 280.480 M | 0.000 -100.00 % | 219.150 M | 0.000 -100.00 % | 222.110 M | 0.000 -100.00 % | 206.720 M | 0.000 -100.00 % | 398.480 M | 0.000 -100.00 % | 551.730 M | 0.000 -100.00 % | 495.330 M | 0.000 -100.00 % | 673.220 M | 0.000 -100.00 % | 1.435 B | 0.000 -100.00 % | 1.193 B -36.57 % | 1.881 B | 0.000 -100.00 % | 1.390 B | 0.000 -100.00 % | 1.209 B | 0.000 -100.00 % | 837.917 M | 0.000 -100.00 % | 1.166 B | 0.000 -100.00 % | 1.559 B |
| Total non current liabilities | -57.858 B -5 837.61 % | 1.008 B 102.92 % | -34.578 B -1 899.76 % | 1.921 B 106.10 % | -31.483 B -4 196.58 % | 768.510 M 102.69 % | -28.583 B -4 094.24 % | 715.610 M 102.76 % | -25.892 B -4 181.54 % | 634.360 M 102.71 % | -23.439 B -3 946.58 % | 609.340 M 102.85 % | -21.355 B -3 726.53 % | 588.860 M 103.04 % | -19.389 B -2 582.61 % | 780.980 M 104.39 % | -17.780 B -2 024.94 % | 923.690 M 105.67 % | -16.278 B -1 880.02 % | 914.470 M 106.07 % | -15.071 B -1 479.82 % | 1.092 B 112.26 % | -8.912 B -583.74 % | 1.842 B 123.68 % | -7.779 B -552.24 % | 1.720 B -24.68 % | 2.284 B 168.93 % | -3.314 B -294.32 % | 1.705 B 156.12 % | -3.039 B -305.82 % | 1.476 B 151.82 % | -2.849 B -370.45 % | 1.053 B 138.57 % | -2.731 B -302.38 % | 1.349 B 151.68 % | -2.611 B -252.37 % | 1.713 B |
| Other current liabilities | 0.000 -100.00 % | 3.825 B | 0.000 -100.00 % | 2.318 B | 0.000 -100.00 % | 2.830 B | 0.000 -100.00 % | 2.435 B | 0.000 -100.00 % | 2.295 B | 0.000 -100.00 % | 2.003 B | 0.000 -100.00 % | 2.353 B | 0.000 -100.00 % | 2.585 B | 0.000 -100.00 % | 1.233 B | 0.000 -100.00 % | 1.483 B | 0.000 -100.00 % | 1.672 B | 0.000 -100.00 % | 4.048 B | 0.000 -100.00 % | 3.136 B 110.65 % | 1.489 B | 0.000 -100.00 % | 1.554 B | 0.000 -100.00 % | 805.840 M | 0.000 -100.00 % | 1.124 B | 0.000 -100.00 % | 541.660 M | 0.000 -100.00 % | 1.228 B |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -94.100 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 1.864 B | 0.000 -100.00 % | 2.221 B | 0.000 -100.00 % | 1.404 B | 0.000 -100.00 % | 1.650 B | 0.000 -100.00 % | 1.399 B | 0.000 -100.00 % | 1.635 B | 0.000 -100.00 % | 3.347 B | 0.000 -100.00 % | 2.986 B | 0.000 -100.00 % | 2.774 B | 0.000 -100.00 % | 2.352 B | 0.000 -100.00 % | 3.164 B | 0.000 -100.00 % | 5.216 B | 0.000 -100.00 % | 4.801 B 54.86 % | 3.100 B | 0.000 -100.00 % | 3.023 B | 0.000 -100.00 % | 3.316 B | 0.000 -100.00 % | 3.534 B | 0.000 -100.00 % | 3.941 B | 0.000 -100.00 % | 2.788 B |
| Total current liabilities | 0.000 -100.00 % | 13.480 B | 0.000 -100.00 % | 12.928 B | 0.000 -100.00 % | 14.313 B | 0.000 -100.00 % | 11.679 B | 0.000 -100.00 % | 11.176 B | 0.000 -100.00 % | 8.794 B | 0.000 -100.00 % | 13.327 B | 0.000 -100.00 % | 10.449 B | 0.000 -100.00 % | 11.422 B | 0.000 -100.00 % | 11.252 B | 0.000 -100.00 % | 16.525 B | 0.000 -100.00 % | 20.034 B | 0.000 -100.00 % | 18.144 B 103.25 % | 8.927 B | 0.000 -100.00 % | 9.429 B | 0.000 -100.00 % | 8.932 B | 0.000 -100.00 % | 8.966 B | 0.000 -100.00 % | 8.355 B | 0.000 -100.00 % | 8.034 B |
| Total liabilities | -57.858 B -499.33 % | 14.489 B 141.90 % | -34.578 B -332.85 % | 14.850 B 147.17 % | -31.483 B -308.75 % | 15.082 B 152.76 % | -28.583 B -330.61 % | 12.394 B 147.87 % | -25.892 B -319.24 % | 11.810 B 150.39 % | -23.439 B -349.27 % | 9.403 B 144.03 % | -21.355 B -253.46 % | 13.915 B 171.77 % | -19.389 B -272.64 % | 11.230 B 163.16 % | -17.780 B -244.02 % | 12.345 B 175.84 % | -16.278 B -233.80 % | 12.166 B 180.72 % | -15.071 B -185.55 % | 17.618 B 297.68 % | -8.912 B -140.74 % | 21.876 B 381.21 % | -7.779 B -139.16 % | 19.864 B 77.19 % | 11.211 B 438.34 % | -3.314 B -129.76 % | 11.134 B 466.43 % | -3.039 B -129.19 % | 10.408 B 465.32 % | -2.849 B -128.43 % | 10.020 B 466.91 % | -2.731 B -128.14 % | 9.704 B 471.71 % | -2.611 B -126.78 % | 9.747 B |
| Other non current assets | 0.000 -100.00 % | 2.183 B | 0.000 -100.00 % | 1.479 B 121.12 % | -7.004 B -1 158.20 % | 661.850 M 114.71 % | -4.500 B -1 208.28 % | 405.990 M 107.56 % | -5.372 B -2 192.68 % | 256.690 M 106.16 % | -4.166 B -2 721.30 % | 158.910 M 104.41 % | -3.600 B -2 273.74 % | 165.630 M 125.84 % | -641.010 M -364.45 % | 242.390 M 110.96 % | -2.212 B -1 067.88 % | 228.580 M 116.60 % | -1.377 B -1 052.38 % | 144.600 M 106.75 % | -2.144 B -1 325.22 % | 174.950 M 108.57 % | -2.042 B -1 295.91 % | 170.740 M 108.74 % | -1.953 B -1 269.77 % | 166.990 M -24.85 % | 222.210 M 402.78 % | -73.390 M -164.33 % | 114.080 M 343.40 % | -46.870 M -196.46 % | 48.590 M 214.35 % | -42.492 M -222.60 % | 34.660 M 176.06 % | -45.569 M -234.07 % | 33.990 M 186.83 % | -39.146 M -175.63 % | 51.761 M |
| Long term investments | 0.000 -100.00 % | 31.690 M | 0.000 -100.00 % | 137.610 M | 0.000 -100.00 % | 15.870 M | 0.000 -100.00 % | 12.470 M | 0.000 -100.00 % | 12.700 M | 0.000 -100.00 % | 19.470 M | 0.000 -100.00 % | 20.160 M | 0.000 -100.00 % | 79.540 M | 0.000 -100.00 % | 12.840 M | 0.000 -100.00 % | 12.320 M | 0.000 -100.00 % | 7.540 M | 0.000 -100.00 % | 16.380 M | 0.000 -100.00 % | 17.350 M -44.25 % | 31.120 M | 0.000 -100.00 % | 31.120 M | 0.000 -100.00 % | 31.360 M | 0.000 -100.00 % | 31.177 M | 0.000 -100.00 % | 30.920 M | 0.000 -100.00 % | 30.817 M |
| Intangible assets | 0.000 -100.00 % | 10.550 M | 0.000 -100.00 % | 12.290 M | 0.000 -100.00 % | 15.370 M | 0.000 -100.00 % | 18.040 M | 0.000 -100.00 % | 16.870 M | 0.000 -100.00 % | 22.240 M | 0.000 -100.00 % | 20.730 M | 0.000 -100.00 % | 13.110 M | 0.000 -100.00 % | 17.870 M | 0.000 -100.00 % | 23.130 M | 0.000 -100.00 % | 29.210 M | 0.000 -100.00 % | 30.180 M | 0.000 -100.00 % | 29.780 M 73.44 % | 17.170 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.640 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.760 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 10.550 M | 0.000 -100.00 % | 12.290 M | 0.000 -100.00 % | 15.370 M | 0.000 -100.00 % | 18.040 M | 0.000 -100.00 % | 16.870 M | 0.000 -100.00 % | 22.240 M | 0.000 -100.00 % | 20.730 M | 0.000 -100.00 % | 13.110 M | 0.000 -100.00 % | 17.870 M | 0.000 -100.00 % | 23.130 M | 0.000 -100.00 % | 29.210 M | 0.000 -100.00 % | 30.180 M | 0.000 -100.00 % | 29.780 M 73.44 % | 17.170 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.640 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.760 M | 0.000 | 0.000 |
| Property plant equipment net | 0.000 -100.00 % | 13.775 B | 0.000 -100.00 % | 10.824 B | 0.000 -100.00 % | 8.897 B | 0.000 -100.00 % | 7.644 B | 0.000 -100.00 % | 5.802 B | 0.000 -100.00 % | 5.437 B | 0.000 -100.00 % | 5.453 B | 0.000 -100.00 % | 5.348 B | 0.000 -100.00 % | 5.425 B | 0.000 -100.00 % | 5.462 B | 0.000 -100.00 % | 5.619 B | 0.000 -100.00 % | 5.579 B | 0.000 -100.00 % | 5.173 B 45.38 % | 3.558 B | 0.000 -100.00 % | 3.052 B | 0.000 -100.00 % | 3.015 B | 0.000 -100.00 % | 3.053 B | 0.000 -100.00 % | 3.135 B | 0.000 -100.00 % | 3.188 B |
| Total non current assets | 0.000 -100.00 % | 16.000 B | 0.000 -100.00 % | 12.454 B 277.82 % | -7.004 B -173.03 % | 9.590 B 313.13 % | -4.500 B -155.68 % | 8.080 B 250.42 % | -5.372 B -188.23 % | 6.088 B 246.16 % | -4.166 B -173.89 % | 5.638 B 256.58 % | -3.600 B -163.61 % | 5.660 B 982.98 % | -641.010 M -111.28 % | 5.683 B 356.86 % | -2.212 B -138.92 % | 5.684 B 512.73 % | -1.377 B -124.41 % | 5.642 B 363.22 % | -2.144 B -136.76 % | 5.831 B 385.56 % | -2.042 B -135.22 % | 5.797 B 396.75 % | -1.953 B -136.26 % | 5.387 B 40.70 % | 3.829 B 5 316.75 % | -73.390 M -102.30 % | 3.197 B 6 921.02 % | -46.870 M -101.51 % | 3.105 B 7 406.48 % | -42.492 M -101.36 % | 3.119 B 6 944.47 % | -45.569 M -101.42 % | 3.208 B 8 295.14 % | -39.146 M -101.20 % | 3.270 B |
| Other current assets | -10.517 B -648.56 % | 1.917 B 178.41 % | -2.445 B -225.65 % | 1.946 B | 0.000 -100.00 % | 1.561 B | 0.000 -100.00 % | 2.100 B | 0.000 -100.00 % | 1.786 B | 0.000 -100.00 % | 1.490 B | 0.000 -100.00 % | 1.057 B | 0.000 -100.00 % | 1.071 B | 0.000 -100.00 % | 862.010 M | 0.000 -100.00 % | 800.430 M | 0.000 -100.00 % | 2.482 B | 0.000 -100.00 % | 1.070 B | 0.000 -100.00 % | 3.154 B 454.44 % | 568.820 M | 0.000 -100.00 % | 1.027 B | 0.000 -100.00 % | 670.140 M | 0.000 -100.00 % | 977.569 M | 0.000 -100.00 % | 612.110 M | 0.000 | 0.000 |
| Short term investments | 0.000 -100.00 % | 8.628 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 -100.00 % | 600.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 10.517 B | 0.000 -100.00 % | 2.445 B | 0.000 -100.00 % | 6.661 B | 0.000 -100.00 % | 4.500 B | 0.000 -100.00 % | 4.799 B | 0.000 -100.00 % | 4.166 B | 0.000 -100.00 % | 3.590 B | 0.000 -100.00 % | 641.010 M | 0.000 -100.00 % | 2.202 B | 0.000 -100.00 % | 1.377 B | 0.000 -100.00 % | 1.195 B | 0.000 -100.00 % | 2.042 B | 0.000 -100.00 % | 220.730 M 270.79 % | 59.530 M | 0.000 -100.00 % | 73.390 M | 0.000 -100.00 % | 47.220 M | 0.000 -100.00 % | 42.492 M | 0.000 -100.00 % | 45.570 M | 0.000 | 0.000 |
| Cash and short term investments | 10.517 B -45.09 % | 19.153 B 683.28 % | 2.445 B 0.00 % | 2.445 B -65.09 % | 7.004 B 5.15 % | 6.661 B 48.03 % | 4.500 B 0.00 % | 4.500 B -16.24 % | 5.372 B 11.93 % | 4.799 B 15.21 % | 4.166 B 0.00 % | 4.166 B 15.70 % | 3.600 B 0.28 % | 3.590 B 460.09 % | 641.010 M 0.00 % | 641.010 M -71.03 % | 2.212 B 0.49 % | 2.202 B 59.87 % | 1.377 B 0.00 % | 1.377 B -35.75 % | 2.144 B 79.34 % | 1.195 B -41.46 % | 2.042 B 0.00 % | 2.042 B 4.53 % | 1.953 B 784.97 % | 220.730 M 270.79 % | 59.530 M -18.89 % | 73.390 M 0.00 % | 73.390 M 56.58 % | 46.870 M -0.74 % | 47.220 M 11.13 % | 42.492 M 0.00 % | 42.492 M -6.75 % | 45.569 M 0.00 % | 45.570 M 16.41 % | 39.146 M 0.00 % | 39.146 M |
| Total current assets | 0.000 -100.00 % | 56.346 B | 0.000 -100.00 % | 36.974 B 427.91 % | 7.004 B -81.06 % | 36.974 B 721.74 % | 4.500 B -86.32 % | 32.897 B 512.42 % | 5.372 B -83.01 % | 31.613 B 658.93 % | 4.166 B -84.69 % | 27.204 B 655.60 % | 3.600 B -87.84 % | 29.611 B 4 519.37 % | 641.010 M -97.43 % | 24.937 B 1 027.14 % | 2.212 B -90.93 % | 24.401 B 1 671.87 % | 1.377 B -93.96 % | 22.802 B 963.75 % | 2.144 B -92.02 % | 26.858 B 1 215.34 % | 2.042 B -91.83 % | 24.991 B 1 179.38 % | 1.953 B -91.22 % | 22.256 B 101.38 % | 11.052 B 14 959.23 % | 73.390 M -99.35 % | 11.250 B 23 903.29 % | 46.870 M -99.55 % | 10.342 B 24 238.56 % | 42.492 M -99.56 % | 9.750 B 21 295.42 % | 45.569 M -99.51 % | 9.227 B 23 470.97 % | 39.146 M -99.57 % | 9.088 B |
| Inventory | 0.000 -100.00 % | 17.303 B | 0.000 -100.00 % | 17.632 B | 0.000 -100.00 % | 13.427 B | 0.000 -100.00 % | 13.457 B | 0.000 -100.00 % | 11.023 B | 0.000 -100.00 % | 10.707 B | 0.000 -100.00 % | 10.794 B | 0.000 -100.00 % | 9.164 B | 0.000 -100.00 % | 7.628 B | 0.000 -100.00 % | 6.998 B | 0.000 -100.00 % | 8.638 B | 0.000 -100.00 % | 9.689 B | 0.000 -100.00 % | 6.932 B 53.74 % | 4.509 B | 0.000 -100.00 % | 4.544 B | 0.000 -100.00 % | 4.649 B | 0.000 -100.00 % | 4.626 B | 0.000 -100.00 % | 4.053 B | 0.000 -100.00 % | 4.396 B |
| Net receivables | 0.000 -100.00 % | 17.972 B | 0.000 -100.00 % | 14.951 B | 0.000 -100.00 % | 15.326 B | 0.000 -100.00 % | 12.841 B | 0.000 -100.00 % | 14.006 B | 0.000 -100.00 % | 10.842 B | 0.000 -100.00 % | 14.169 B | 0.000 -100.00 % | 14.060 B | 0.000 -100.00 % | 13.710 B | 0.000 -100.00 % | 13.626 B | 0.000 -100.00 % | 14.542 B | 0.000 -100.00 % | 12.191 B | 0.000 -100.00 % | 11.950 B 102.03 % | 5.915 B | 0.000 -100.00 % | 5.606 B | 0.000 -100.00 % | 4.975 B | 0.000 -100.00 % | 4.104 B | 0.000 -100.00 % | 4.516 B | 0.000 -100.00 % | 4.653 B |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 7.792 B | 0.000 -100.00 % | 8.389 B | 0.000 -100.00 % | 10.079 B | 0.000 -100.00 % | 7.669 B | 0.000 -100.00 % | 7.482 B | 0.000 -100.00 % | 5.156 B | 0.000 -100.00 % | 7.626 B | 0.000 -100.00 % | 4.879 B | 0.000 -100.00 % | 7.415 B | 0.000 -100.00 % | 7.416 B | 0.000 -100.00 % | 11.690 B | 0.000 -100.00 % | 10.769 B | 0.000 -100.00 % | 10.206 B 135.30 % | 4.338 B | 0.000 -100.00 % | 4.851 B | 0.000 -100.00 % | 4.810 B | 0.000 -100.00 % | 4.308 B | 0.000 -100.00 % | 3.872 B | 0.000 -100.00 % | 4.018 B |
| Tax 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 |
| Deferred revenue non current | 0.000 -100.00 % | 192.230 M | 0.000 | 0.000 | 0.000 -100.00 % | 64.180 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 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -180.000 K | 0.000 100.00 % | -180.000 K | 0.000 100.00 % | -150.000 K | 0.000 100.00 % | -140.000 K | 0.000 100.00 % | -90.000 K | 0.000 100.00 % | -80.000 K | 0.000 -100.00 % | 20.000 K | 0.000 100.00 % | -1.050 M | 0.000 100.00 % | -1.020 M | 0.000 100.00 % | -1.110 M | 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 % | 388.830 M | 0.000 -100.00 % | 373.100 M | 0.000 -100.00 % | 319.990 M | 0.000 -100.00 % | 336.330 M | 0.000 -100.00 % | 265.720 M | 0.000 -100.00 % | 264.450 M | 0.000 -100.00 % | 240.140 M | 0.000 -100.00 % | 257.950 M | 0.000 -100.00 % | 281.100 M | 0.000 -100.00 % | 134.360 M | 0.000 -100.00 % | 194.960 M | 0.000 | 0.000 | 0.000 -100.00 % | 37.800 M 19.13 % | 31.730 M | 0.000 | 0.000 | 0.000 -100.00 % | 18.150 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.640 M | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 -100.00 % | 26.032 B | 0.000 -100.00 % | 34.397 B | 0.000 -100.00 % | 6.201 B 3 445 105.56 % | -180.000 K -100.00 % | 28.403 B 15 779 477.78 % | -180.000 K -100.00 % | 6.127 B 4 084 693.33 % | -150.000 K | 0.000 100.00 % | -140.000 K -100.00 % | 6.087 B 6 763 944.44 % | -90.000 K | 0.000 100.00 % | -80.000 K -100.00 % | 5.974 B 29 868 950.00 % | 20.000 K | 0.000 100.00 % | -1.050 M -100.02 % | 5.815 B 570 179.41 % | -1.020 M | 0.000 100.00 % | -1.110 M -100.12 % | 901.810 M 24.21 % | 726.060 M | 0.000 | 0.000 | 0.000 -100.00 % | 726.060 M | 0.000 | 0.000 | 0.000 -100.00 % | 684.060 M | 0.000 -100.00 % | 2.463 B |
| Deferred tax liabilities non current | 0.000 -100.00 % | 303.880 M | 0.000 -100.00 % | 300.500 M | 0.000 -100.00 % | 273.190 M | 0.000 -100.00 % | 274.800 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 -100.00 % | 125.637 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 -100.00 % | 72.346 B | 0.000 -100.00 % | 49.427 B | 0.000 -100.00 % | 46.565 B | 0.000 -100.00 % | 40.978 B | 0.000 -100.00 % | 37.702 B | 0.000 -100.00 % | 32.842 B | 0.000 -100.00 % | 35.271 B | 0.000 -100.00 % | 30.619 B | 0.000 -100.00 % | 30.085 B | 0.000 -100.00 % | 28.444 B | 0.000 -100.00 % | 32.689 B | 0.000 -100.00 % | 30.788 B | 0.000 -100.00 % | 27.643 B 85.77 % | 14.881 B | 0.000 -100.00 % | 14.447 B | 0.000 -100.00 % | 13.447 B | 0.000 -100.00 % | 12.869 B | 0.000 -100.00 % | 12.435 B | 0.000 -100.00 % | 12.358 B |
| 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 | 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 |
| 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.660 M | 0.000 | 0.000 | 0.000 -100.00 % | 16.590 M | 0.000 | 0.000 | 0.000 -100.00 % | 67.270 M | 0.000 | 0.000 | 0.000 -100.00 % | 136.120 M | 0.000 | 0.000 | 0.000 -100.00 % | 18.680 M | 0.000 | 0.000 | 0.000 -100.00 % | 38.790 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -1.957 B 13.60 % | -2.265 B -37.46 % | -1.648 B -6.45 % | -1.548 B -3.04 % | -1.502 B 10.82 % | -1.685 B -11.82 % | -1.507 B -7.47 % | -1.402 B -15.51 % | -1.214 B 13.03 % | -1.396 B -8.52 % | -1.286 B -20.32 % | -1.069 B -3.01 % | -1.038 B 11.80 % | -1.176 B -16.21 % | -1.012 B -10.38 % | -917.080 M -36.67 % | -671.030 M 27.31 % | -923.090 M -15.87 % | -796.670 M -17.03 % | -680.720 M -87.91 % | -362.260 M 52.11 % | -756.430 M -4.31 % | -725.180 M 4.61 % | -760.200 M -66.25 % | -457.270 M 24.84 % | -608.390 M -26.16 % | -482.230 M -16.35 % | -414.470 M -28.65 % | -322.170 M -31.44 % | -245.100 M -64.96 % | -148.580 M 3.25 % | -153.570 M -31.21 % | -117.040 M 6.60 % | -125.310 M -40.60 % | -89.124 M 3.76 % | -92.607 M -161.16 % | -35.460 M 17.02 % | -42.733 M 12.02 % | -48.573 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 |