PT Perusahaan Gas Negara Tbk PPAAF
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.789 B 3.90 % | 3.646 B 2.18 % | 3.569 B 17.46 % | 3.038 B 5.29 % | 2.886 B -26.40 % | 3.921 B 2.32 % | 3.832 B 8.80 % | 3.522 B 21.55 % | 2.897 B -2.86 % | 2.982 B -8.33 % | 3.253 B 8.39 % | 3.002 B 16.33 % | 2.580 B 15.68 % | 2.230 B 2.86 % | 2.168 B 13.38 % | 1.912 B 65.17 % | 1.158 B 23.55 % | 937.130 M 26.96 % | 738.142 M 33.18 % | 554.241 M 16.20 % | 476.992 M |
| Net income | 333.448 M 19.91 % | 278.091 M -14.76 % | 326.240 M 7.38 % | 303.824 M 210.87 % | -274.040 M -505.48 % | 67.584 M -77.84 % | 304.992 M 54.89 % | 196.905 M -35.30 % | 304.324 M -24.15 % | 401.200 M -43.59 % | 711.180 M -11.59 % | 804.451 M -9.70 % | 890.885 M 30.86 % | 680.805 M -3.98 % | 709.035 M 7.28 % | 660.902 M 1 052.11 % | 57.364 M -53.75 % | 124.037 M -42.24 % | 214.764 M 144.26 % | 87.925 M 73.24 % | 50.754 M |
| Income before tax | 568.102 M 8.44 % | 523.887 M -3.47 % | 542.704 M 15.90 % | 468.239 M 367.02 % | -175.356 M -161.50 % | 285.127 M -50.76 % | 579.079 M 40.48 % | 412.220 M 8.46 % | 380.067 M -11.75 % | 430.668 M -53.68 % | 929.856 M -12.75 % | 1.066 B -7.19 % | 1.148 B 31.69 % | 871.974 M -1.42 % | 884.530 M 1.09 % | 875.025 M 654.50 % | 115.975 M -41.80 % | 199.267 M -32.36 % | 294.618 M 111.74 % | 139.144 M 90.37 % | 73.092 M |
| Income before tax ratio | 0.15 4.37 % | 0.14 -5.52 % | 0.15 -1.33 % | 0.15 353.62 % | -0.06 -183.56 % | 0.07 -51.88 % | 0.15 29.11 % | 0.12 -10.77 % | 0.13 -9.15 % | 0.14 -49.48 % | 0.29 -19.50 % | 0.36 -20.22 % | 0.45 13.84 % | 0.39 -4.16 % | 0.41 -10.84 % | 0.46 356.81 % | 0.10 -52.89 % | 0.21 -46.73 % | 0.40 58.98 % | 0.25 63.84 % | 0.15 |
| EBITDA | 1.072 B -1.44 % | 1.087 B -6.02 % | 1.157 B 85.54 % | 623.496 M 56.41 % | 398.619 M -59.44 % | 982.825 M 0.38 % | 979.071 M -14.72 % | 1.148 B 79.33 % | 640.171 M -22.54 % | 826.497 M -26.75 % | 1.128 B -11.26 % | 1.272 B -6.54 % | 1.360 B 24.30 % | 1.095 B 18.29 % | 925.298 M -16.67 % | 1.110 B 570.95 % | 165.498 M -31.87 % | 242.926 M -36.33 % | 381.554 M 140.98 % | 158.333 M 48.30 % | 106.768 M |
| Net income ratio | 0.09 15.40 % | 0.08 -16.58 % | 0.09 -8.59 % | 0.10 205.30 % | -0.09 -650.92 % | 0.02 -78.34 % | 0.08 42.36 % | 0.06 -46.77 % | 0.11 -21.92 % | 0.13 -38.46 % | 0.22 -18.44 % | 0.27 -22.38 % | 0.35 13.12 % | 0.31 -6.65 % | 0.33 -5.38 % | 0.35 597.54 % | 0.05 -62.57 % | 0.13 -54.51 % | 0.29 83.40 % | 0.16 49.09 % | 0.11 |
| Ratio EBITDA | 0.28 -5.14 % | 0.30 -8.02 % | 0.32 57.95 % | 0.21 48.56 % | 0.14 -44.89 % | 0.25 -1.89 % | 0.26 -21.62 % | 0.33 47.53 % | 0.22 -20.27 % | 0.28 -20.10 % | 0.35 -18.13 % | 0.42 -19.66 % | 0.53 7.45 % | 0.49 15.00 % | 0.43 -26.51 % | 0.58 306.22 % | 0.14 -44.86 % | 0.26 -49.85 % | 0.52 80.94 % | 0.29 27.63 % | 0.22 |
| Gross profit ratio | 0.20 0.18 % | 0.20 -2.57 % | 0.20 7.30 % | 0.19 -21.16 % | 0.24 -8.80 % | 0.27 -3.61 % | 0.28 11.81 % | 0.25 -4.55 % | 0.26 -4.85 % | 0.27 -31.36 % | 0.40 -16.34 % | 0.47 -17.23 % | 0.57 -5.15 % | 0.60 -5.18 % | 0.63 5.86 % | 0.60 1.36 % | 0.59 4.03 % | 0.57 -1.35 % | 0.58 12.57 % | 0.51 9.77 % | 0.47 |
| Weighted average shs out dil | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.241 B 0.01 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 1.92 % | 23.782 B -1.84 % | 24.227 B 0.90 % | 24.010 B 5.99 % | 22.654 B 1.52 % | 22.314 B 3.21 % | 21.619 B |
| Weighted average shs out | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.241 B 0.01 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 1.92 % | 23.782 B 3.63 % | 22.948 B 1.10 % | 22.698 B 0.36 % | 22.616 B 1.36 % | 22.314 B 3.21 % | 21.619 B |
| EPS diluted | 0.01 20.00 % | 0.01 -14.81 % | 0.01 8.00 % | 0.01 214.68 % | -0.01 -489.29 % | 0.00 -77.78 % | 0.01 57.50 % | 0.01 -37.50 % | 0.01 -34.02 % | 0.02 -35.33 % | 0.03 0.00 % | 0.03 -25.00 % | 0.04 33.33 % | 0.03 6.38 % | 0.03 1.44 % | 0.03 1 058.33 % | 0.00 -53.85 % | 0.01 -44.09 % | 0.01 138.46 % | 0.00 62.50 % | 0.00 |
| Earnings per share | 0.01 20.00 % | 0.01 -14.81 % | 0.01 8.00 % | 0.01 214.68 % | -0.01 -489.29 % | 0.00 -77.78 % | 0.01 57.50 % | 0.01 -37.50 % | 0.01 -34.02 % | 0.02 -35.33 % | 0.03 0.00 % | 0.03 -25.00 % | 0.04 33.33 % | 0.03 6.38 % | 0.03 1.44 % | 0.03 1 012.00 % | 0.00 -53.70 % | 0.01 -41.94 % | 0.01 138.46 % | 0.00 62.50 % | 0.00 |
| Gross profit | 757.381 M 4.09 % | 727.614 M -0.45 % | 730.908 M 26.04 % | 579.911 M -16.99 % | 698.589 M -32.88 % | 1.041 B -1.38 % | 1.055 B 21.65 % | 867.478 M 16.03 % | 747.658 M -7.57 % | 808.900 M -37.07 % | 1.285 B -9.32 % | 1.418 B -3.72 % | 1.472 B 9.72 % | 1.342 B -2.47 % | 1.376 B 20.02 % | 1.146 B 67.41 % | 684.760 M 28.53 % | 532.756 M 25.25 % | 425.354 M 49.93 % | 283.705 M 27.54 % | 222.440 M |
| Income tax expense | 136.210 M -7.51 % | 147.271 M 4.18 % | 141.362 M 36.62 % | 103.471 M 156.04 % | 40.412 M -76.23 % | 170.037 M -22.03 % | 218.072 M 34.28 % | 162.398 M 115.31 % | 75.425 M 92.22 % | 39.239 M -82.07 % | 218.832 M -3.99 % | 227.938 M -2.19 % | 233.052 M 37.03 % | 170.073 M -3.09 % | 175.495 M 125.71 % | -682.527 M -836.60 % | -72.873 M 45.79 % | -134.424 M -268.34 % | 79.855 M 63.49 % | 48.842 M 126.22 % | 21.591 M |
| Cost of revenue | 3.031 B 3.86 % | 2.919 B 9.68 % | 2.661 B 8.26 % | 2.458 B 7.44 % | 2.288 B -20.55 % | 2.880 B 3.72 % | 2.776 B 4.60 % | 2.654 B 23.47 % | 2.150 B -1.10 % | 2.174 B 10.45 % | 1.968 B 24.25 % | 1.584 B 42.97 % | 1.108 B 24.69 % | 888.468 M 12.12 % | 792.426 M 3.44 % | 766.041 M 61.93 % | 473.084 M 16.99 % | 404.374 M 29.28 % | 312.789 M 15.62 % | 270.536 M 6.28 % | 254.552 M |
| General and administrative expenses | 50.549 M -71.88 % | 179.769 M 189.49 % | 62.099 M 29.78 % | 47.848 M -60.19 % | 120.181 M 30.31 % | 92.229 M -1.54 % | 93.672 M -10.59 % | 104.764 M 9.81 % | 95.404 M 31.77 % | 72.400 M -3.59 % | 75.094 M -8.21 % | 81.810 M 1.34 % | 80.725 M 27.47 % | 63.331 M -53.61 % | 136.517 M 26.50 % | 107.917 M 46.78 % | 73.526 M 16.28 % | 63.234 M -9.84 % | 70.134 M | 0.000 | 0.000 |
| Selling and marketing expenses | 11.277 M 1.00 % | 11.166 M -90.43 % | 116.697 M 1.86 % | 114.563 M 666.59 % | 14.944 M -75.84 % | 61.859 M -17.50 % | 74.985 M 27.98 % | 58.590 M 46.28 % | 40.054 M -24.31 % | 52.920 M -11.19 % | 59.590 M 14.41 % | 52.083 M 168.15 % | 19.423 M -5.09 % | 20.464 M -91.75 % | 248.138 M 10.78 % | 223.991 M 18.04 % | 189.753 M 34.18 % | 141.415 M 59.17 % | 88.843 M | 0.000 | 0.000 |
| Other expenses | 184.175 M 3 309.70 % | -5.738 M -203.37 % | 5.551 M | 0.000 -100.00 % | 226.768 M -36.85 % | 359.086 M 2 394.97 % | -15.647 M -283.49 % | -4.080 M -124.00 % | -1.821 M 73.68 % | -6.920 M 21.56 % | -8.822 M -309.06 % | -2.157 M -107.61 % | -1.039 M 83.16 % | -6.167 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -19.189 M 43.02 % | -33.676 M |
| Operating expenses | 234.724 M 26.74 % | 185.197 M 0.46 % | 184.347 M 13.51 % | 162.411 M -55.12 % | 361.894 M -29.48 % | 513.174 M 16.25 % | 441.458 M 13.25 % | 389.811 M 27.18 % | 306.505 M 19.22 % | 257.094 M -31.25 % | 373.981 M -21.93 % | 479.058 M 6.66 % | 449.124 M 3.54 % | 433.759 M 12.77 % | 384.654 M 15.89 % | 331.909 M 26.07 % | 263.278 M 28.65 % | 204.648 M 28.73 % | 158.977 M 26.80 % | 125.373 M 8.39 % | 115.672 M |
| Cost and expenses | 3.266 B 5.22 % | 3.104 B 4.28 % | 2.976 B 13.58 % | 2.621 B 1.50 % | 2.582 B -23.91 % | 3.393 B 5.44 % | 3.218 B 5.71 % | 3.044 B 23.94 % | 2.456 B 1.05 % | 2.431 B 3.79 % | 2.342 B 13.52 % | 2.063 B 32.50 % | 1.557 B 17.75 % | 1.322 B 12.33 % | 1.177 B 7.21 % | 1.098 B 49.10 % | 736.362 M 20.91 % | 609.022 M 29.09 % | 471.766 M 19.16 % | 395.909 M 6.94 % | 370.224 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 50.549 M -73.53 % | 190.935 M 6.79 % | 178.796 M 10.09 % | 162.411 M 20.19 % | 135.126 M -12.31 % | 154.088 M -8.64 % | 168.656 M 3.25 % | 163.354 M 20.59 % | 135.458 M 8.09 % | 125.320 M -6.95 % | 134.684 M 0.59 % | 133.893 M 33.69 % | 100.148 M 19.52 % | 83.795 M -78.22 % | 384.654 M 15.89 % | 331.909 M 26.07 % | 263.278 M 28.65 % | 204.648 M 28.73 % | 158.977 M | 0.000 | 0.000 |
| Interest income | 64.238 M 33.89 % | 47.980 M 81.73 % | 26.402 M 7.01 % | 24.672 M -23.52 % | 32.259 M 10.52 % | 29.190 M -14.70 % | 34.219 M 55.68 % | 21.980 M 24.81 % | 17.610 M 43.58 % | 12.265 M -43.32 % | 21.639 M -19.59 % | 26.910 M -3.28 % | 27.824 M -20.75 % | 35.107 M 28.67 % | 27.284 M 60.66 % | 16.983 M 217.83 % | 5.343 M 59.73 % | 3.345 M -62.51 % | 8.924 M | 0.000 | 0.000 |
| Interest expense | 74.001 M -17.67 % | 89.883 M -30.62 % | 129.560 M -14.12 % | 150.863 M -13.07 % | 173.545 M 2.47 % | 169.368 M 13.62 % | 149.069 M -9.23 % | 164.230 M 30.81 % | 125.547 M 18.23 % | 106.191 M 53.66 % | 69.108 M 268.43 % | 18.757 M -13.07 % | 21.577 M -22.13 % | 27.710 M -32.03 % | 40.768 M -31.17 % | 59.232 M 19.60 % | 49.523 M 13.43 % | 43.659 M 57.92 % | 27.647 M | 0.000 | 0.000 |
| Depreciation and amortization | 429.489 M -10.28 % | 478.689 M -7.55 % | 517.796 M 10 707.57 % | 4.791 M -98.82 % | 406.566 M -10.69 % | 455.235 M -13.66 % | 527.280 M -7.75 % | 571.569 M 84.30 % | 310.136 M 7.08 % | 289.638 M 131.13 % | 125.316 M -33.01 % | 187.056 M -1.86 % | 190.605 M -2.18 % | 194.851 M 395.58 % | -65.921 M -155.01 % | 119.830 M 146.81 % | -255.984 M -200.51 % | -85.182 M -252.41 % | 55.888 M | 0.000 | 0.000 |
| Operating income | 522.657 M -3.64 % | 542.418 M -8.40 % | 592.175 M 40.89 % | 420.316 M 38.39 % | 303.715 M -42.43 % | 527.590 M -14.05 % | 613.828 M 28.51 % | 477.667 M 8.28 % | 441.153 M -20.05 % | 551.806 M -35.76 % | 859.010 M -7.97 % | 933.352 M -8.36 % | 1.018 B 13.40 % | 898.157 M -9.39 % | 991.219 M 21.71 % | 814.426 M 93.23 % | 421.481 M 28.46 % | 328.108 M 23.17 % | 266.377 M 68.24 % | 158.333 M 48.30 % | 106.768 M |
| Operating income ratio | 0.14 -7.26 % | 0.15 -10.35 % | 0.17 19.94 % | 0.14 31.44 % | 0.11 -21.78 % | 0.13 -16.00 % | 0.16 18.11 % | 0.14 -10.92 % | 0.15 -17.70 % | 0.19 -29.93 % | 0.26 -15.09 % | 0.31 -21.22 % | 0.39 -1.98 % | 0.40 -11.91 % | 0.46 7.34 % | 0.43 16.99 % | 0.36 3.97 % | 0.35 -2.98 % | 0.36 26.32 % | 0.29 27.63 % | 0.22 |
| Total other income expenses net | 55.633 M 400.22 % | -18.531 M 62.54 % | -49.471 M -203.88 % | 47.623 M 109.94 % | -479.070 M -79.81 % | -266.431 M -207.56 % | -86.627 M 10.66 % | -96.959 M -63.62 % | -59.257 M 53.18 % | -126.574 M -278.66 % | 70.846 M -46.49 % | 132.388 M 1.97 % | 129.825 M 595.84 % | -26.183 M 72.81 % | -96.305 M -258.92 % | 60.599 M 119.84 % | -305.506 M -137.12 % | -128.841 M -556.21 % | 28.242 M 247.18 % | -19.189 M 43.02 % | -33.676 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -132.750 M -144.13 % | 300.822 M -56.97 % | 699.141 M -51.54 % | 1.443 B -24.51 % | 1.911 B 10.86 % | 1.724 B -28.97 % | 2.427 B 48.25 % | 1.637 B 2.42 % | 1.599 B 1.61 % | 1.573 B 117.88 % | 722.090 M 341.27 % | -299.285 M 52.41 % | -628.825 M -1 179.95 % | -49.129 M -125.64 % | 191.579 M -58.72 % | 464.046 M -16.47 % | 555.540 M 599.21 % | -111.283 M -177.93 % | -40.040 M | 0.000 | 0.000 |
| Total investments | 544.399 M 64.78 % | 330.383 M -34.57 % | 504.929 M -22.72 % | 653.387 M -1.34 % | 662.265 M -16.31 % | 791.307 M 0.46 % | 787.684 M -24.94 % | 1.049 B 10.83 % | 946.927 M -7.06 % | 1.019 B 152.50 % | 403.517 M 28.23 % | 314.683 M 377.14 % | 65.952 M 46.56 % | 45.000 M 109.39 % | 21.491 M 810 111.27 % | 2.652 K | 0.000 -100.00 % | 13.282 M -60.20 % | 33.375 M | 0.000 | 0.000 |
| Total debt | 1.269 B -17.91 % | 1.546 B -27.83 % | 2.142 B -27.24 % | 2.944 B -4.84 % | 3.093 B 11.17 % | 2.782 B -26.10 % | 3.765 B 34.11 % | 2.807 B -3.28 % | 2.903 B 7.16 % | 2.709 B 46.18 % | 1.853 B 98.33 % | 934.305 M -0.46 % | 938.634 M -14.06 % | 1.092 B -23.21 % | 1.422 B 22.24 % | 1.164 B 33.21 % | 873.522 M 2 605.11 % | 32.292 M -6.77 % | 34.636 M | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 2.605 B 2.29 % | 2.546 B 5.11 % | 2.423 B 3.54 % | 2.340 B 1 993.58 % | -123.556 M 75.87 % | -511.963 M -120.85 % | 2.455 B 2.46 % | 2.397 B -5.16 % | 2.527 B 302.31 % | 628.107 M 1 329.27 % | -51.096 M 2.18 % | -52.233 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 338.712 M 21.70 % | 278.315 M -14.37 % | 325.039 M 7.23 % | 303.117 M 214.48 % | -264.774 M -109.70 % | 2.729 B 1 024.78 % | 242.608 M -66.11 % | 715.909 M 5 925.56 % | -12.289 M -114.53 % | 84.586 M -79.17 % | 406.141 M -26.89 % | 555.494 M -14.45 % | 649.328 M 47.83 % | 439.247 M -9.32 % | 484.371 M -42.73 % | 845.771 M 234.13 % | 253.125 M -19.26 % | 313.513 M 2.27 % | 306.561 M | 0.000 | 0.000 |
| Common stock | 343.293 M -0.21 % | 344.019 M 0.37 % | 342.753 M -0.14 % | 343.219 M -0.23 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 33.75 % | 257.202 M 23.74 % | 207.853 M -14.00 % | 241.681 M -4.28 % | 252.482 M | 0.000 | 0.000 |
| Total equity | 3.664 B 3.40 % | 3.543 B 3.33 % | 3.429 B 4.63 % | 3.277 B 10.89 % | 2.955 B -8.62 % | 3.234 B 1.01 % | 3.202 B -25.72 % | 4.310 B 35.97 % | 3.170 B 4.88 % | 3.023 B 5.12 % | 2.875 B 10.24 % | 2.608 B 10.77 % | 2.355 B 25.30 % | 1.879 B 13.83 % | 1.651 B 22.27 % | 1.350 B 84.88 % | 730.342 M 3.48 % | 705.815 M 3.39 % | 682.676 M 36.80 % | 499.030 M 24.71 % | 400.160 M |
| Other non current liabilities | 330.505 M -19.13 % | 408.673 M -2.32 % | 418.386 M 68.31 % | 248.580 M 3.18 % | 240.916 M | 0.000 -100.00 % | 201.634 M 2.49 % | 196.741 M 51.92 % | 129.506 M 7.29 % | 120.709 M -37.93 % | 194.488 M 53.63 % | 126.592 M -46.50 % | 236.611 M -4.17 % | 246.901 M 4.45 % | 236.376 M 6.21 % | 222.558 M -48.96 % | 436.029 M -61.08 % | 1.120 B 32.42 % | 846.082 M 32.32 % | 639.430 M -0.77 % | 644.405 M |
| Long term debt | 1.055 B 15.23 % | 915.814 M -56.42 % | 2.101 B -27.41 % | 2.895 B -2.12 % | 2.958 B 15.56 % | 2.560 B -7.33 % | 2.762 B 2.01 % | 2.708 B 2.89 % | 2.632 B 1.72 % | 2.587 B 43.31 % | 1.805 B 215.08 % | 572.956 M -31.79 % | 840.007 M -15.49 % | 993.976 M -16.81 % | 1.195 B 12.93 % | 1.058 B 25.74 % | 841.448 M 20 131.96 % | 4.159 M 80.08 % | 2.309 M | 0.000 | 0.000 |
| Total non current liabilities | 1.607 B 0.63 % | 1.596 B -41.96 % | 2.750 B -18.20 % | 3.362 B -0.98 % | 3.395 B 12.58 % | 3.016 B -3.73 % | 3.133 B 3.37 % | 3.031 B 6.40 % | 2.849 B 1.56 % | 2.805 B 30.77 % | 2.145 B 195.41 % | 726.083 M -32.81 % | 1.081 B -13.34 % | 1.247 B -13.42 % | 1.440 B 11.61 % | 1.290 B 0.54 % | 1.284 B 13.14 % | 1.134 B 33.72 % | 848.392 M 32.68 % | 639.430 M -0.77 % | 644.405 M |
| Other current liabilities | 587.566 M 4.05 % | 564.671 M -11.51 % | 638.125 M 11.05 % | 574.616 M -23.72 % | 753.309 M 36.05 % | 553.701 M -6.43 % | 591.743 M 23.92 % | 477.529 M 38.65 % | 344.416 M -28.38 % | 480.920 M 6.56 % | 451.301 M 75.64 % | 256.949 M 146.21 % | 104.362 M -2.99 % | 107.575 M -14.44 % | 125.730 M -1.02 % | 127.031 M -33.07 % | 189.809 M 30.60 % | 145.334 M 139.29 % | 60.734 M -57.87 % | 144.166 M 5.47 % | 136.683 M |
| Deferred revenue | 54.806 M 1 211.43 % | 4.179 M -88.57 % | 36.577 M -26.36 % | 49.667 M -21.29 % | 63.103 M 13.62 % | 55.541 M 69.49 % | 32.770 M -13.26 % | 37.780 M 28.75 % | 29.343 M 63.83 % | 17.910 M -95.95 % | 442.478 M 76.98 % | 250.021 M 69.29 % | 147.688 M | 0.000 | 0.000 -100.00 % | 189.835 M 0.51 % | 188.867 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 254.718 M -59.55 % | 629.740 M 1 207.49 % | 48.164 M -13.15 % | 55.457 M -59.06 % | 135.452 M -39.19 % | 222.742 M -71.23 % | 774.314 M 2 106.80 % | 35.088 M -87.05 % | 270.988 M 122.81 % | 121.622 M 154.73 % | 47.745 M -86.79 % | 361.349 M 266.38 % | 98.627 M 0.38 % | 98.257 M -56.80 % | 227.471 M 115.43 % | 105.590 M 229.21 % | 32.074 M -0.67 % | 32.292 M -0.11 % | 32.327 M | 0.000 | 0.000 |
| Total current liabilities | 1.134 B -22.42 % | 1.462 B 47.88 % | 988.917 M 14.47 % | 863.911 M -26.98 % | 1.183 B 5.32 % | 1.123 B -29.99 % | 1.605 B 90.57 % | 841.946 M 3.26 % | 815.372 M 22.19 % | 667.320 M -0.27 % | 669.152 M -16.91 % | 805.312 M 70.35 % | 472.749 M 72.63 % | 273.846 M -38.99 % | 448.867 M 13.44 % | 395.676 M 32.57 % | 298.467 M -11.29 % | 336.445 M 122.65 % | 151.110 M 4.82 % | 144.166 M 5.47 % | 136.683 M |
| Total liabilities | 2.739 B -10.47 % | 3.059 B -18.20 % | 3.739 B -11.31 % | 4.216 B -7.91 % | 4.579 B 10.61 % | 4.139 B -12.62 % | 4.737 B 22.33 % | 3.873 B 5.70 % | 3.664 B 5.52 % | 3.472 B 23.39 % | 2.814 B 83.76 % | 1.531 B -1.41 % | 1.553 B 2.14 % | 1.521 B -19.50 % | 1.889 B 12.04 % | 1.686 B 6.58 % | 1.582 B 7.55 % | 1.471 B 47.17 % | 999.501 M 27.55 % | 783.595 M 0.32 % | 781.088 M |
| Other non current assets | 209.190 M -57.26 % | 489.453 M 58.13 % | 309.529 M 14.41 % | 270.538 M -10.51 % | 302.319 M 5.52 % | 286.499 M -9.36 % | 316.072 M -9.62 % | 349.714 M 64.64 % | 212.410 M 22.29 % | 173.701 M -45.31 % | 317.608 M -19.64 % | 395.233 M 70.53 % | 231.766 M 92.90 % | 120.145 M 4 836.77 % | 2.434 M -98.83 % | 208.622 M -13.04 % | 239.901 M 865.99 % | 24.835 M 667.84 % | 3.234 M | 0.000 | 0.000 |
| Long term investments | 543.781 M 77.01 % | 307.204 M -35.64 % | 477.311 M -17.79 % | 580.579 M -2.67 % | 596.489 M -1.40 % | 604.947 M -16.45 % | 724.051 M -26.03 % | 978.795 M 11.47 % | 878.094 M -7.98 % | 954.201 M 173.77 % | 348.539 M 265.61 % | 95.331 M 325.19 % | -42.334 M -338.84 % | 17.724 M -87.45 % | 141.227 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 2.220 M -10.77 % | 2.488 M 1.80 % | 2.444 M -3.65 % | 2.537 M -23.55 % | 3.318 M -13.28 % | 3.826 M 39.96 % | 2.734 M 103.26 % | -83.822 M -0.47 % | -83.431 M -2 266.46 % | 3.851 M 13.74 % | 3.386 M -7.96 % | 3.679 M 27.39 % | 2.888 M 134.82 % | 1.230 M 8.86 % | 1.130 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 55.375 K 0.00 % | 55.376 K 0.00 % | 55.376 K 0.00 % | 55.376 K 0.00 % | 55.376 K -99.88 % | 47.291 M 85 295.55 % | 55.379 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 2.220 M -10.77 % | 2.488 M 1.80 % | 2.444 M -3.65 % | 2.537 M -23.55 % | 3.318 M -14.51 % | 3.881 M 39.17 % | 2.789 M -34.16 % | 4.236 M -8.46 % | 4.627 M 18.45 % | 3.906 M -92.29 % | 50.677 M 1 257.14 % | 3.734 M 29.31 % | 2.888 M 134.82 % | 1.230 M 8.86 % | 1.130 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 3.569 B -8.67 % | 3.908 B -2.98 % | 4.028 B -7.02 % | 4.332 B -3.93 % | 4.509 B 8.82 % | 4.144 B -3.50 % | 4.294 B -4.41 % | 4.492 B 26.99 % | 3.537 B -0.78 % | 3.565 B 11.41 % | 3.200 B 66.69 % | 1.920 B 13.35 % | 1.694 B -2.29 % | 1.734 B -5.65 % | 1.837 B -0.07 % | 1.839 B 15.35 % | 1.594 B -8.97 % | 1.751 B 20.78 % | 1.450 B | 0.000 | 0.000 |
| Total non current assets | 4.420 B -6.10 % | 4.707 B -5.18 % | 4.964 B -6.47 % | 5.307 B -3.99 % | 5.528 B 7.03 % | 5.165 B -5.50 % | 5.466 B -8.10 % | 5.948 B 26.29 % | 4.709 B -1.32 % | 4.772 B 20.68 % | 3.955 B 61.81 % | 2.444 B 27.00 % | 1.924 B 1.63 % | 1.893 B -5.23 % | 1.998 B -2.98 % | 2.059 B 11.79 % | 1.842 B 3.24 % | 1.784 B 22.03 % | 1.462 B 91.04 % | 765.363 M 14.72 % | 667.151 M |
| Other current assets | 79.732 M 5.28 % | 75.731 M 25.63 % | 60.281 M 104.03 % | 29.545 M -86.35 % | 216.475 M 300.21 % | 54.091 M -88.62 % | 475.307 M 6.29 % | 447.195 M 22.40 % | 365.340 M 89.97 % | 192.312 M 24.61 % | 154.326 M 221.37 % | 48.021 M 658.67 % | 6.330 M -82.14 % | 35.445 M -88.53 % | 308.978 M 220.55 % | 96.391 M 2 295.24 % | 4.024 M -96.32 % | 109.457 M 514.06 % | 17.825 M -96.55 % | 517.263 M 0.62 % | 514.097 M |
| Short term investments | 617.621 K -97.34 % | 23.178 M -16.08 % | 27.618 M -62.07 % | 72.808 M 10.69 % | 65.776 M -64.70 % | 186.360 M 192.86 % | 63.634 M -9.95 % | 70.663 M 2.66 % | 68.833 M 6.44 % | 64.669 M -30.15 % | 92.588 M 8.44 % | 85.385 M -21.15 % | 108.286 M 297.00 % | 27.276 M 122.78 % | -119.736 M | 0.000 | 0.000 -100.00 % | 13.282 M -60.20 % | 33.375 M | 0.000 | 0.000 |
| cash and cash equivalents | 1.401 B 12.59 % | 1.245 B -13.71 % | 1.443 B -3.88 % | 1.501 B 26.97 % | 1.182 B 11.68 % | 1.058 B -20.89 % | 1.338 B 14.32 % | 1.170 B -10.27 % | 1.304 B 14.84 % | 1.136 B 0.40 % | 1.131 B -8.32 % | 1.234 B -21.30 % | 1.567 B 37.33 % | 1.141 B -7.26 % | 1.231 B 75.94 % | 699.542 M 119.99 % | 317.982 M 121.47 % | 143.575 M 92.26 % | 74.676 M | 0.000 | 0.000 |
| Cash and short term investments | 1.402 B 10.58 % | 1.268 B -13.76 % | 1.470 B -6.57 % | 1.574 B 26.11 % | 1.248 B 0.25 % | 1.245 B -11.18 % | 1.401 B 12.94 % | 1.241 B -9.62 % | 1.373 B 14.39 % | 1.200 B -1.91 % | 1.224 B -7.24 % | 1.319 B -21.29 % | 1.676 B 43.39 % | 1.169 B -5.05 % | 1.231 B 75.94 % | 699.542 M 119.99 % | 317.982 M 102.72 % | 156.856 M 45.17 % | 108.051 M | 0.000 | 0.000 |
| Total current assets | 1.983 B 4.77 % | 1.892 B -14.15 % | 2.204 B 0.83 % | 2.186 B 8.99 % | 2.006 B -9.18 % | 2.209 B -10.72 % | 2.474 B 10.65 % | 2.236 B 5.22 % | 2.125 B 23.35 % | 1.723 B -0.72 % | 1.735 B 2.31 % | 1.696 B -14.52 % | 1.984 B 31.66 % | 1.507 B -2.30 % | 1.542 B 57.82 % | 977.266 M 107.80 % | 470.298 M 19.82 % | 392.487 M 78.36 % | 220.050 M -57.46 % | 517.263 M 0.62 % | 514.097 M |
| Inventory | 81.787 M 14.83 % | 71.228 M 1.39 % | 70.250 M -2.82 % | 72.291 M 4.93 % | 68.894 M -7.50 % | 74.483 M -14.46 % | 87.079 M 17.38 % | 74.182 M -37.85 % | 119.360 M -1.93 % | 121.704 M 94.40 % | 62.605 M 329.07 % | 14.591 M 496.75 % | 2.445 M 23.84 % | 1.974 M -23.02 % | 2.565 M 71.19 % | 1.498 M 14.00 % | 1.314 M -40.77 % | 2.219 M -12.52 % | 2.536 M | 0.000 | 0.000 |
| Net receivables | 419.190 M -12.22 % | 477.556 M -20.87 % | 603.539 M 18.19 % | 510.640 M 8.05 % | 472.596 M -43.42 % | 835.242 M -8.66 % | 914.447 M 11.41 % | 820.809 M 19.25 % | 688.313 M 77.74 % | 387.254 M 2.49 % | 377.838 M 20.58 % | 313.338 M 18.97 % | 263.386 M 16.94 % | 225.231 M 4.29 % | 215.968 M 20.09 % | 179.834 M 22.36 % | 146.977 M 18.57 % | 123.955 M 36.05 % | 91.108 M | 0.000 | 0.000 |
| Tax assets | 95.646 M | 0.000 -100.00 % | 147.279 M 20.71 % | 122.010 M 4.35 % | 116.928 M -7.43 % | 126.316 M -0.77 % | 127.296 M 3.53 % | 122.953 M 59.57 % | 77.051 M 1.92 % | 75.598 M 100.77 % | 37.655 M 26.03 % | 29.878 M -21.92 % | 38.264 M 84.06 % | 20.789 M 32.54 % | 15.685 M 31.68 % | 11.911 M 46.89 % | 8.109 M -3.38 % | 8.393 M -8.30 % | 9.152 M | 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 |
| Account payables | 237.397 M -3.19 % | 245.210 M 3.81 % | 236.218 M 42.78 % | 165.447 M -23.07 % | 215.075 M -17.31 % | 260.092 M 21.66 % | 213.793 M 6.89 % | 200.015 M 17.22 % | 170.625 M 264.05 % | 46.868 M -65.95 % | 137.655 M -13.05 % | 158.320 M -16.29 % | 189.131 M 306.55 % | 46.521 M -5.12 % | 49.029 M -44.21 % | 87.884 M 38.93 % | 63.256 M -57.29 % | 148.106 M 500.49 % | 24.664 M | 0.000 | 0.000 |
| Tax payables | 0.000 -100.00 % | 18.617 M -37.59 % | 29.832 M 59.33 % | 18.724 M 15.47 % | 16.216 M -48.17 % | 31.286 M 26.79 % | 24.675 M -8.20 % | 26.878 M -8.40 % | 29.343 M 63.83 % | 17.910 M -44.81 % | 32.450 M 13.09 % | 28.694 M -64.41 % | 80.629 M 277.01 % | 21.386 M -54.14 % | 46.638 M -37.96 % | 75.171 M 464.04 % | 13.327 M -16.01 % | 15.868 M -52.47 % | 33.385 M | 0.000 | 0.000 |
| Deferred revenue non current | 97.894 M -37.06 % | 155.537 M 6.16 % | 146.515 M 674.19 % | 18.925 M 332.52 % | 4.376 M 71.09 % | 2.557 M -6.32 % | 2.730 M -5.49 % | 2.888 M 4.02 % | 2.777 M -3.81 % | 2.887 M -4.91 % | 3.036 M -4.94 % | 3.194 M -4.73 % | 3.352 M -4.51 % | 3.511 M -4.32 % | 3.669 M -7.55 % | 3.968 M 14.69 % | 3.460 M -16.81 % | 4.159 M | 0.000 | 0.000 | 0.000 |
| Minority interest | 843.697 M 0.17 % | 842.226 M 4.68 % | 804.601 M 6.17 % | 757.809 M 4.92 % | 722.302 M 7.26 % | 673.435 M 7.35 % | 627.353 M 10.16 % | 569.500 M 8 014.13 % | 7.019 M 186.72 % | 2.448 M 8 176.18 % | 29.578 K 64.15 % | 18.019 K -99.99 % | 157.448 M 6.87 % | 147.326 M 8.53 % | 135.747 M 22.35 % | 110.952 M 23.24 % | 90.032 M 22.14 % | 73.714 M 18.77 % | 62.063 M -12.34 % | 70.804 M 17.70 % | 60.156 M |
| Capital lease obligations | 394.488 M -8.40 % | 430.682 M -9.22 % | 474.440 M -6.99 % | 510.076 M -4.47 % | 533.929 M 1 572.53 % | 31.923 M -1.45 % | 32.392 M 150.10 % | -64.657 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.892 B 17.97 % | 1.604 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | -466.588 M 0.29 % | -467.951 M -0.45 % | -465.854 M 0.14 % | -466.488 M -120.48 % | 2.277 B 227 744 725 100.00 % | -1.000 -100.00 % | 2.516 B 17.60 % | 2.139 B -24.44 % | 2.831 B 896.68 % | 284.088 M 0.00 % | 284.088 M 80.94 % | 157.003 M -18.36 % | 192.305 M -79.73 % | 948.765 M 38.13 % | 686.878 M 371.16 % | 145.785 M -65.43 % | 421.715 M 262.27 % | 116.408 M 90.18 % | 61.210 M -85.71 % | 428.227 M 25.95 % | 340.004 M |
| Deferred tax liabilities non current | 122.805 M 5.51 % | 116.394 M 24.74 % | 93.309 M -53.15 % | 199.168 M 3.58 % | 192.275 M -14.83 % | 225.757 M 35.62 % | 166.465 M 34.76 % | 123.528 M 45.94 % | 84.646 M -10.07 % | 94.129 M -33.77 % | 142.128 M 508.91 % | 23.341 M 3 486.28 % | 650.855 K -74.83 % | 2.586 M -51.94 % | 5.380 M -9.60 % | 5.951 M 130.58 % | 2.581 M -55.62 % | 5.816 M | 0.000 | 0.000 | 0.000 |
| Other liabilities | -2.394 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 |
| Total assets | 6.402 B -2.98 % | 6.599 B -7.94 % | 7.168 B -4.34 % | 7.493 B -0.54 % | 7.534 B 2.17 % | 7.374 B -7.12 % | 7.939 B -2.98 % | 8.183 B 19.74 % | 6.834 B 5.22 % | 6.495 B 14.16 % | 5.690 B 37.44 % | 4.140 B 5.93 % | 3.908 B 14.94 % | 3.400 B -3.95 % | 3.540 B 16.59 % | 3.036 B 31.31 % | 2.312 B 6.23 % | 2.177 B 29.40 % | 1.682 B 31.15 % | 1.283 B 8.58 % | 1.181 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other non cash items | 22.278 M 167.32 % | -33.092 M -123.34 % | 141.799 M 368.19 % | -52.873 M -118.59 % | 284.349 M -26.30 % | 385.842 M -70.32 % | 1.300 B 9.50 % | 1.187 B 63.13 % | 727.900 M 285.93 % | 188.609 M 228.88 % | -146.350 M 48.58 % | -284.626 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash provided by operating activities | 785.215 M 8.50 % | 723.689 M -25.37 % | 969.700 M 43.50 % | 675.759 M 62.10 % | 416.875 M -54.19 % | 909.923 M -15.35 % | 1.075 B 32.69 % | 810.073 M 12.79 % | 718.201 M 24.14 % | 578.524 M -26.54 % | 787.497 M -4.99 % | 828.875 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | -136.432 M -12.70 % | -121.060 M 4.02 % | -126.137 M 43.19 % | -222.043 M 24.17 % | -292.814 M -19.50 % | -245.038 M 32.77 % | -364.486 M 8.55 % | -398.546 M 5.16 % | -420.247 M 58.84 % | -1.021 B -96.47 % | -519.654 M -63.75 % | -317.338 M -99.21 % | -159.296 M -103.73 % | -78.189 M 37.43 % | -124.970 M 34.55 % | -190.926 M -55.96 % | -122.423 M 54.20 % | -267.310 M 48.74 % | -521.434 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -693.967 M | 0.000 100.00 % | -77.520 M -402.52 % | 25.625 M 102.99 % | -858.135 M -136.27 % | -363.196 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -608.023 K | 0.000 | 0.000 100.00 % | -28.563 M | 0.000 100.00 % | -207.298 M | 0.000 100.00 % | -29.345 M 44.67 % | -53.038 M | 0.000 | 0.000 | 0.000 100.00 % | -86.055 M -184.99 % | -30.196 M -37.63 % | -21.940 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 23.178 M 543.84 % | 3.600 M -91.39 % | 41.824 M 113.36 % | 19.602 M -88.66 % | 172.884 M 330.75 % | 40.135 M 280.71 % | 10.542 M | 0.000 | 0.000 -100.00 % | 13.329 M | 0.000 -100.00 % | 4.182 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.226 M |
| Other investing activites | 65.324 M 9.25 % | 59.793 M -47.87 % | 114.695 M 471.50 % | 20.069 M -87.53 % | 160.972 M 125.58 % | -629.323 M -19.21 % | -527.933 M -2 495.10 % | 22.042 M 123.99 % | -91.877 M 47.02 % | -173.432 M -728.03 % | 27.615 M 277.51 % | 7.315 M 248.00 % | -4.943 M -69.39 % | -2.918 M 15.13 % | -3.438 M -30.33 % | -2.638 M -124.14 % | 10.930 M 793.90 % | -1.575 M 85.64 % | -10.966 M |
| Net cash used for investing activites | -48.538 M 15.83 % | -57.667 M -289.81 % | 30.382 M 114.40 % | -210.934 M -613.95 % | 41.042 M 103.94 % | -1.042 B -18.10 % | -881.877 M -117.29 % | -405.848 M 28.19 % | -565.162 M 51.09 % | -1.155 B 12.36 % | -1.318 B -97.80 % | -666.538 M -166.30 % | -250.294 M -124.88 % | -111.303 M 25.97 % | -150.348 M 22.33 % | -193.564 M -73.61 % | -111.493 M 58.54 % | -268.885 M 49.28 % | -530.164 M |
| Debt repayment | -208.647 M 61.56 % | -542.729 M 24.65 % | -720.275 M -838.26 % | -76.767 M 15.74 % | -91.111 M -53.63 % | -59.305 M -229.48 % | 45.804 M 108.71 % | -525.780 M -394.02 % | 178.822 M -79.44 % | 869.934 M -10.83 % | 975.557 M 427.50 % | 184.940 M 327.37 % | -81.339 M 80.46 % | -416.291 M -928.54 % | 50.244 M 1 012.15 % | -5.508 M 81.11 % | -29.153 M -125.71 % | 113.369 M 641.68 % | -20.929 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 251.054 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.244 K | 0.000 | 0.000 -100.00 % | 8.800 M |
| 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 % | -229.449 K | 0.000 | 0.000 |
| Dividends paid | -313.134 M -7.98 % | -289.989 M -30.90 % | -221.534 M -841.79 % | -23.523 M 66.37 % | -69.940 M 29.49 % | -99.190 M -82.13 % | -54.461 M 65.49 % | -157.828 M 4.07 % | -164.526 M 37.00 % | -261.165 M 41.18 % | -443.982 M 13.05 % | -510.621 M -55.81 % | -327.730 M 27.18 % | -450.058 M -9.62 % | -410.564 M -211.46 % | -131.818 M -85.25 % | -71.159 M 29.38 % | -100.757 M -90.94 % | -52.768 M |
| Other financing activites | -46.280 M -1.75 % | -45.487 M 15.66 % | -53.935 M -61.08 % | -33.484 M 77.89 % | -151.459 M -33 267.41 % | 456.650 K 135.20 % | -1.297 M 68.57 % | -4.128 M 39.10 % | -6.778 M -7.08 % | -6.330 M -602.69 % | 1.259 M 125.16 % | -5.005 M 90.22 % | -51.191 M -62.87 % | -31.431 M -77.91 % | -17.666 M -5 443.39 % | -318.688 K -100.59 % | 53.997 M 11 005.47 % | 486.224 K 133.79 % | -1.439 M |
| Net cash used provided by financing activities | -568.062 M 35.32 % | -878.205 M 11.80 % | -995.744 M -644.35 % | -133.773 M 57.19 % | -312.510 M -97.74 % | -158.039 M -1 404.80 % | -10.502 M 98.48 % | -689.925 M -13 067.22 % | 5.321 M -99.08 % | 578.147 M 8.50 % | 532.834 M 261.13 % | -330.686 M 28.15 % | -460.260 M 48.73 % | -897.780 M -137.52 % | -377.986 M -174.62 % | -137.641 M -189.66 % | -47.518 M -462.76 % | 13.099 M 119.75 % | -66.336 M |
| Effect of forex changes on cash | -30.164 M -425.57 % | 9.265 M 115.45 % | -59.981 M -810.18 % | -6.590 M 2.20 % | -6.738 M -171.12 % | 9.475 M 199.41 % | -9.532 M 48.54 % | -18.523 M -327.77 % | 8.132 M 147.00 % | 3.292 M 103.15 % | -104.559 M -30.79 % | -79.941 M -168.54 % | -29.768 M -7.98 % | -27.568 M 2.09 % | -28.155 M 64.04 % | -78.288 M -452.11 % | 22.234 M 462.21 % | 3.955 M 112.52 % | -31.599 M |
| Net change in cash | 138.451 M 168.23 % | -202.919 M -264.68 % | -55.643 M -117.16 % | 324.249 M 133.83 % | 138.668 M 150.45 % | -274.858 M -263.99 % | 167.607 M 225.21 % | -133.864 M -179.43 % | 168.541 M 3 602.30 % | 4.552 M 104.44 % | -102.639 M 58.66 % | -248.290 M -158.27 % | 426.096 M 576.73 % | -89.379 M -118.22 % | 490.618 M 49.48 % | 328.214 M 59.93 % | 205.218 M 243.42 % | 59.757 M 116.26 % | -367.445 M |
| Cash at beginning of period | 1.245 B -14.02 % | 1.448 B -3.54 % | 1.501 B 27.29 % | 1.179 B 13.33 % | 1.040 B -20.90 % | 1.315 B 12.40 % | 1.170 B -10.27 % | 1.304 B 14.84 % | 1.136 B 0.40 % | 1.131 B -8.32 % | 1.234 B -21.30 % | 1.567 B 37.33 % | 1.141 B -7.26 % | 1.231 B 70.16 % | 723.278 M 94.78 % | 371.329 M 232.99 % | 111.514 M 56.11 % | 71.435 M -83.84 % | 442.121 M |
| Cash at end of period | 1.383 B 11.12 % | 1.245 B -13.71 % | 1.443 B -4.04 % | 1.503 B 27.50 % | 1.179 B 13.33 % | 1.040 B -22.23 % | 1.338 B 14.32 % | 1.170 B -10.27 % | 1.304 B 14.84 % | 1.136 B 0.40 % | 1.131 B -14.27 % | 1.319 B -15.84 % | 1.567 B 37.33 % | 1.141 B -5.98 % | 1.214 B 73.53 % | 699.542 M 120.86 % | 316.732 M 141.42 % | 131.193 M 75.68 % | 74.676 M |
| Operating cash flow | 837.969 M 15.79 % | 723.689 M -29.97 % | 1.033 B 52.92 % | 675.759 M 32.30 % | 510.786 M -43.86 % | 909.923 M -15.35 % | 1.075 B 32.69 % | 810.073 M 12.79 % | 718.201 M 24.14 % | 578.524 M -26.54 % | 787.497 M -4.99 % | 828.875 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | -83.282 M 30.61 % | -120.016 M 4.85 % | -126.137 M 43.19 % | -222.043 M 24.17 % | -292.814 M -19.50 % | -245.038 M 32.77 % | -364.486 M 8.55 % | -398.546 M 5.16 % | -420.247 M 58.84 % | -1.021 B -96.47 % | -519.654 M -63.75 % | -317.338 M -99.21 % | -159.296 M -103.73 % | -78.189 M 37.43 % | -124.970 M 34.55 % | -190.926 M -55.96 % | -122.423 M 54.20 % | -267.310 M 48.74 % | -521.434 M |
| Free CashFlow | 754.687 M 25.49 % | 601.406 M -33.71 % | 907.221 M 99.95 % | 453.716 M 108.15 % | 217.971 M -67.22 % | 664.885 M -6.41 % | 710.396 M 72.62 % | 411.527 M 38.12 % | 297.954 M 167.34 % | -442.444 M -265.19 % | 267.843 M -47.64 % | 511.537 M 421.12 % | -159.296 M -103.73 % | -78.189 M 37.43 % | -124.970 M 34.55 % | -190.926 M -55.96 % | -122.423 M 54.20 % | -267.310 M 48.74 % | -521.434 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 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 | 2009-09-30 | 2009-06-30 | 2009-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 971.229 M 0.48 % | 966.563 M -0.57 % | 972.059 M -0.56 % | 977.562 M 11.60 % | 875.970 M -7.73 % | 949.334 M -0.66 % | 955.636 M 6.48 % | 897.473 M 6.06 % | 846.181 M -9.78 % | 937.905 M 1.55 % | 923.605 M 5.57 % | 874.878 M -0.72 % | 881.239 M 6.38 % | 828.415 M 6.18 % | 780.231 M -1.81 % | 794.633 M 9.50 % | 725.685 M 1.55 % | 714.642 M -2.70 % | 734.462 M 7.71 % | 681.906 M 14.54 % | 595.358 M -31.87 % | 873.810 M -15.73 % | 1.037 B 1.41 % | 1.022 B 10.08 % | 928.866 M 6.01 % | 876.243 M -38.53 % | 1.426 B 73.36 % | 822.321 M -0.28 % | 824.652 M -12.60 % | 943.551 M 17.20 % | 805.088 M 6.85 % | 753.476 M 13.31 % | 664.990 M -10.86 % | 746.037 M -4.26 % | 779.224 M 8.78 % | 716.336 M -0.35 % | 718.826 M -0.22 % | 720.392 M -22.58 % | 930.557 M 28.82 % | 722.354 M 0.40 % | 719.508 M 3.32 % | 696.372 M -22.20 % | 895.033 M 10.51 % | 809.905 M -6.05 % | 862.022 M 7.17 % | 804.366 M 0.48 % | 800.498 M 12.85 % | 709.318 M -6.75 % | 760.639 M 4.05 % | 731.062 M -2.35 % | 748.692 M 15.75 % | 646.811 M 8.01 % | 598.841 M 2.69 % | 583.160 M 1.13 % | 576.666 M 14.46 % | 503.812 M -7.58 % | 545.134 M 1.96 % | 534.630 M -0.20 % | 535.713 M -9.32 % | 590.766 M 7.46 % | 549.755 M 11.72 % | 492.065 M -3.76 % | 511.265 M -1.81 % | 520.669 M 5.74 % | 492.396 M 26.89 % | 388.046 M |
| Net income | 82.408 M 35.49 % | 60.823 M -18.33 % | 74.475 M -3.01 % | 76.785 M 17.29 % | 65.464 M -45.96 % | 121.138 M 52.19 % | 79.596 M 49.70 % | 53.172 M -10.31 % | 59.286 M -31.09 % | 86.038 M 447.43 % | 15.717 M -78.16 % | 71.963 M -40.04 % | 120.014 M 1.24 % | 118.546 M 573.10 % | 17.612 M -80.37 % | 89.704 M -33.52 % | 134.937 M 119.16 % | 61.570 M 119.36 % | -318.031 M -783.41 % | 46.536 M 213.36 % | -41.053 M -185.93 % | 47.775 M 177.65 % | -61.523 M -181.96 % | 75.064 M 778.98 % | -11.055 M -116.98 % | 65.099 M -25.04 % | 86.849 M 20.29 % | 72.199 M 10.08 % | 65.589 M -28.02 % | 91.120 M 101.45 % | 45.233 M -5.02 % | 47.625 M 202.32 % | -46.546 M -148.07 % | 96.834 M 55.37 % | 62.326 M -30.40 % | 89.545 M 72.85 % | 51.804 M -48.53 % | 100.649 M 6.08 % | 94.877 M 20.12 % | 78.987 M -33.02 % | 117.930 M 7.79 % | 109.406 M -16.46 % | 130.958 M -40.94 % | 221.745 M 14.67 % | 193.380 M 9.46 % | 176.671 M -19.30 % | 218.922 M 18.91 % | 184.101 M -4.21 % | 192.197 M -24.23 % | 253.643 M -5.92 % | 269.604 M 27.50 % | 211.462 M 57.94 % | 133.886 M -51.48 % | 275.934 M 80.87 % | 152.557 M 25.84 % | 121.231 M -12.77 % | 138.976 M -42.63 % | 242.246 M 31.86 % | 183.716 M 5.24 % | 174.566 M 11.56 % | 156.477 M -19.46 % | 194.276 M -5.03 % | 204.570 M 41.21 % | 144.868 M -29.60 % | 205.776 M 94.70 % | 105.688 M |
| Income before tax | 164.828 M 59.41 % | 103.397 M -8.99 % | 113.616 M -20.49 % | 142.900 M 6.10 % | 134.680 M -27.20 % | 184.988 M 18.34 % | 156.322 M 71.06 % | 91.386 M -27.67 % | 126.351 M -15.19 % | 148.977 M 202.01 % | 49.329 M -58.91 % | 120.047 M -38.91 % | 196.502 M 18.10 % | 166.388 M 105.70 % | 80.890 M -39.06 % | 132.736 M -11.21 % | 149.489 M 47.04 % | 101.669 M 130.86 % | -329.491 M -483.17 % | 85.992 M 458.68 % | -23.974 M -126.03 % | 92.119 M 705.39 % | 11.438 M -91.85 % | 140.276 M 1 251.90 % | 10.376 M -91.19 % | 117.812 M -53.06 % | 250.979 M 122.95 % | 112.571 M -2.95 % | 115.993 M -18.94 % | 143.091 M 66.27 % | 86.059 M 5.79 % | 81.351 M 549.05 % | -18.116 M -114.35 % | 126.257 M 41.61 % | 89.155 M -24.09 % | 117.453 M 160.00 % | 45.175 M -66.09 % | 133.202 M 126.23 % | 58.880 M -40.95 % | 99.719 M -26.28 % | 135.275 M -9.37 % | 149.259 M -20.64 % | 188.073 M -32.50 % | 278.616 M 1.29 % | 275.069 M 21.96 % | 225.542 M -20.74 % | 284.555 M 30.22 % | 218.524 M -16.92 % | 263.016 M -23.52 % | 343.917 M 0.92 % | 340.783 M 41.89 % | 240.166 M 24.80 % | 192.438 M -48.67 % | 374.921 M 89.57 % | 197.775 M 50.83 % | 131.125 M -28.66 % | 183.795 M -44.69 % | 332.328 M 113.31 % | 155.797 M -35.15 % | 240.241 M 9.67 % | 219.067 M -18.69 % | 269.426 M 17.03 % | 230.210 M 11.76 % | 205.988 M -25.37 % | 275.994 M 69.50 % | 162.833 M |
| Income before tax ratio | 0.17 58.65 % | 0.11 -8.48 % | 0.12 -20.04 % | 0.15 -4.92 % | 0.15 -21.10 % | 0.19 19.12 % | 0.16 60.65 % | 0.10 -31.81 % | 0.15 -5.99 % | 0.16 197.40 % | 0.05 -61.08 % | 0.14 -38.46 % | 0.22 11.02 % | 0.20 93.73 % | 0.10 -37.93 % | 0.17 -18.91 % | 0.21 44.80 % | 0.14 131.71 % | -0.45 -455.75 % | 0.13 413.16 % | -0.04 -138.20 % | 0.11 855.67 % | 0.01 -91.96 % | 0.14 1 128.15 % | 0.01 -91.69 % | 0.13 -23.63 % | 0.18 28.61 % | 0.14 -2.68 % | 0.14 -7.25 % | 0.15 41.87 % | 0.11 -0.99 % | 0.11 496.31 % | -0.03 -116.10 % | 0.17 47.91 % | 0.11 -30.22 % | 0.16 160.90 % | 0.06 -66.01 % | 0.18 192.22 % | 0.06 -54.16 % | 0.14 -26.57 % | 0.19 -12.28 % | 0.21 2.00 % | 0.21 -38.92 % | 0.34 7.81 % | 0.32 13.80 % | 0.28 -21.12 % | 0.36 15.38 % | 0.31 -10.90 % | 0.35 -26.50 % | 0.47 3.35 % | 0.46 22.59 % | 0.37 15.55 % | 0.32 -50.02 % | 0.64 87.46 % | 0.34 31.77 % | 0.26 -22.81 % | 0.34 -45.76 % | 0.62 113.74 % | 0.29 -28.49 % | 0.41 2.05 % | 0.40 -27.22 % | 0.55 21.60 % | 0.45 13.81 % | 0.40 -29.42 % | 0.56 33.58 % | 0.42 |
| EBITDA | 218.563 M 10.27 % | 198.203 M -10.70 % | 221.960 M 2.18 % | 217.219 M -17.17 % | 262.232 M -16.94 % | 315.728 M 28.55 % | 245.609 M 4.69 % | 234.609 M -15.04 % | 276.151 M -6.60 % | 295.679 M 7.45 % | 275.185 M 8.58 % | 253.441 M -27.86 % | 351.324 M 32.62 % | 264.916 M 128.45 % | 115.965 M -56.45 % | 266.252 M -10.32 % | 296.876 M 108.90 % | 142.113 M 161.94 % | -229.432 M -238.33 % | 165.859 M 125.25 % | 73.634 M -53.69 % | 158.995 M 39.20 % | 114.217 M -51.38 % | 234.923 M 31.79 % | 178.258 M -10.76 % | 199.760 M -54.87 % | 442.624 M 138.48 % | 185.600 M 2.34 % | 181.357 M -23.82 % | 238.070 M -19.62 % | 296.182 M 27.11 % | 233.016 M 214.82 % | 74.016 M -60.11 % | 185.542 M 13.53 % | 163.426 M -8.15 % | 177.922 M 62.84 % | 109.264 M -42.36 % | 189.558 M -11.57 % | 214.356 M 37.83 % | 155.526 M -20.06 % | 194.554 M -3.80 % | 202.236 M -24.88 % | 269.200 M -21.38 % | 342.418 M 2.34 % | 334.577 M 28.11 % | 261.154 M -23.45 % | 341.149 M 28.87 % | 264.725 M -14.71 % | 310.374 M -20.88 % | 392.264 M -2.20 % | 401.073 M 60.27 % | 250.249 M 7.90 % | 231.928 M -45.48 % | 425.409 M 186.36 % | 148.559 M -23.81 % | 194.977 M -15.89 % | 231.813 M 9.39 % | 211.912 M 27.50 % | 166.201 M -33.60 % | 250.310 M -9.75 % | 277.351 M 30.75 % | 212.116 M -13.22 % | 244.423 M 0.94 % | 242.142 M -23.16 % | 315.118 M 92.88 % | 163.376 M |
| Net income ratio | 0.08 34.84 % | 0.06 -17.87 % | 0.08 -2.46 % | 0.08 5.10 % | 0.07 -41.43 % | 0.13 53.20 % | 0.08 40.59 % | 0.06 -15.44 % | 0.07 -23.62 % | 0.09 439.08 % | 0.02 -79.31 % | 0.08 -39.60 % | 0.14 -4.83 % | 0.14 533.95 % | 0.02 -80.00 % | 0.11 -39.29 % | 0.19 115.83 % | 0.09 119.90 % | -0.43 -734.50 % | 0.07 198.97 % | -0.07 -226.12 % | 0.05 192.14 % | -0.06 -180.82 % | 0.07 716.83 % | -0.01 -116.02 % | 0.07 21.94 % | 0.06 -30.61 % | 0.09 10.39 % | 0.08 -17.64 % | 0.10 71.88 % | 0.06 -11.11 % | 0.06 190.30 % | -0.07 -153.93 % | 0.13 62.28 % | 0.08 -36.01 % | 0.13 73.45 % | 0.07 -48.42 % | 0.14 37.03 % | 0.10 -6.76 % | 0.11 -33.29 % | 0.16 4.32 % | 0.16 7.38 % | 0.15 -46.56 % | 0.27 22.05 % | 0.22 2.14 % | 0.22 -19.69 % | 0.27 5.37 % | 0.26 2.72 % | 0.25 -27.17 % | 0.35 -3.65 % | 0.36 10.15 % | 0.33 46.23 % | 0.22 -52.75 % | 0.47 78.86 % | 0.26 9.94 % | 0.24 -5.61 % | 0.25 -43.74 % | 0.45 32.13 % | 0.34 16.06 % | 0.30 3.82 % | 0.28 -27.91 % | 0.39 -1.33 % | 0.40 43.81 % | 0.28 -33.42 % | 0.42 53.44 % | 0.27 |
| Ratio EBITDA | 0.23 9.74 % | 0.21 -10.20 % | 0.23 2.76 % | 0.22 -25.77 % | 0.30 -9.99 % | 0.33 29.40 % | 0.26 -1.68 % | 0.26 -19.90 % | 0.33 3.52 % | 0.32 5.81 % | 0.30 2.85 % | 0.29 -27.34 % | 0.40 24.67 % | 0.32 115.16 % | 0.15 -55.64 % | 0.34 -18.10 % | 0.41 105.72 % | 0.20 163.66 % | -0.31 -228.43 % | 0.24 96.66 % | 0.12 -32.03 % | 0.18 65.18 % | 0.11 -52.06 % | 0.23 19.72 % | 0.19 -15.82 % | 0.23 -26.58 % | 0.31 37.57 % | 0.23 2.63 % | 0.22 -12.84 % | 0.25 -31.42 % | 0.37 18.96 % | 0.31 177.85 % | 0.11 -55.25 % | 0.25 18.58 % | 0.21 -15.56 % | 0.25 63.40 % | 0.15 -42.23 % | 0.26 14.23 % | 0.23 6.99 % | 0.22 -20.38 % | 0.27 -6.89 % | 0.29 -3.44 % | 0.30 -28.86 % | 0.42 8.93 % | 0.39 19.55 % | 0.32 -23.82 % | 0.43 14.19 % | 0.37 -8.54 % | 0.41 -23.95 % | 0.54 0.16 % | 0.54 38.46 % | 0.39 -0.10 % | 0.39 -46.91 % | 0.73 183.17 % | 0.26 -33.43 % | 0.39 -8.99 % | 0.43 7.28 % | 0.40 27.76 % | 0.31 -26.78 % | 0.42 -16.01 % | 0.50 17.03 % | 0.43 -9.83 % | 0.48 2.80 % | 0.47 -27.33 % | 0.64 52.00 % | 0.42 |
| Gross profit ratio | 0.18 25.09 % | 0.15 -16.88 % | 0.18 -4.96 % | 0.18 -15.25 % | 0.22 -2.59 % | 0.22 2.14 % | 0.22 31.62 % | 0.17 -24.43 % | 0.22 17.34 % | 0.19 0.45 % | 0.19 -8.18 % | 0.20 -20.21 % | 0.25 15.89 % | 0.22 237.44 % | -0.16 -156.36 % | 0.28 -1.26 % | 0.29 30.70 % | 0.22 -3.14 % | 0.23 -31.45 % | 0.33 12.15 % | 0.29 -10.27 % | 0.33 0.07 % | 0.33 9.37 % | 0.30 -5.46 % | 0.32 -2.45 % | 0.33 -25.77 % | 0.44 63.61 % | 0.27 -13.43 % | 0.31 -2.42 % | 0.32 7.54 % | 0.29 22.81 % | 0.24 1.39 % | 0.24 -20.11 % | 0.30 3.95 % | 0.29 -6.50 % | 0.31 -1.45 % | 0.31 -0.23 % | 0.31 10.97 % | 0.28 -9.85 % | 0.31 -12.61 % | 0.35 10.62 % | 0.32 -20.79 % | 0.41 -10.35 % | 0.45 -1.86 % | 0.46 24.70 % | 0.37 -21.01 % | 0.47 -2.17 % | 0.48 5.17 % | 0.45 -7.59 % | 0.49 -6.01 % | 0.52 -5.42 % | 0.55 -8.99 % | 0.61 -1.36 % | 0.62 12.48 % | 0.55 -11.51 % | 0.62 0.91 % | 0.61 -2.94 % | 0.63 -0.75 % | 0.64 0.79 % | 0.63 -4.25 % | 0.66 8.59 % | 0.61 -0.15 % | 0.61 1.19 % | 0.60 0.95 % | 0.60 0.96 % | 0.59 |
| Weighted average shs out dil | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 24.30 % | 19.502 B -32.71 % | 28.981 B 19.55 % | 24.242 B 0.00 % | 24.242 B 2.43 % | 23.667 B -4.63 % | 24.816 B 2.37 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B -6.44 % | 25.911 B 6.89 % | 24.242 B -0.51 % | 24.365 B 1.03 % | 24.117 B -0.51 % | 24.241 B 0.00 % | 24.242 B 0.01 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.95 % | 24.011 B 1.84 % | 23.578 B 0.87 % | 23.374 B 1.78 % | 22.965 B |
| Weighted average shs out | 24.245 B 0.01 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B 0.00 % | 24.242 B -0.03 % | 24.250 B 0.01 % | 24.249 B 0.03 % | 24.242 B 24.28 % | 19.506 B -32.70 % | 28.982 B 19.54 % | 24.244 B 0.01 % | 24.242 B 2.42 % | 23.668 B -4.63 % | 24.816 B 2.37 % | 24.243 B 0.00 % | 24.242 B -3.03 % | 24.998 B 3.09 % | 24.249 B -6.43 % | 25.916 B 6.91 % | 24.242 B -0.55 % | 24.375 B 1.04 % | 24.123 B -0.49 % | 24.242 B 0.00 % | 24.242 B 0.01 % | 24.240 B -0.02 % | 24.244 B 0.02 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B -0.01 % | 24.242 B 0.01 % | 24.240 B -0.01 % | 24.243 B 0.01 % | 24.240 B -0.01 % | 24.241 B 0.01 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.00 % | 24.240 B 0.95 % | 24.011 B 1.84 % | 23.578 B 0.87 % | 23.374 B 1.78 % | 22.965 B |
| EPS diluted | 0.00 36.00 % | 0.00 -19.35 % | 0.00 -3.13 % | 0.00 18.52 % | 0.00 -46.00 % | 0.01 51.52 % | 0.00 50.00 % | 0.00 -8.33 % | 0.00 -33.33 % | 0.00 500.00 % | 0.00 -80.00 % | 0.00 -37.50 % | 0.00 0.00 % | 0.00 585.71 % | 0.00 -81.08 % | 0.00 -32.73 % | 0.01 120.00 % | 0.00 119.08 % | -0.01 -789.47 % | 0.00 211.76 % | 0.00 -185.00 % | 0.00 162.50 % | 0.00 -223.08 % | 0.00 620.00 % | 0.00 -118.52 % | 0.00 3.85 % | 0.00 0.00 % | 0.00 -27.78 % | 0.00 -5.26 % | 0.00 -5.00 % | 0.00 100.00 % | 0.00 211.11 % | 0.00 -145.00 % | 0.00 53.85 % | 0.00 -29.73 % | 0.00 76.19 % | 0.00 -50.00 % | 0.00 7.69 % | 0.00 18.18 % | 0.00 -32.65 % | 0.00 8.89 % | 0.00 -8.16 % | 0.00 -46.15 % | 0.01 13.75 % | 0.01 9.59 % | 0.01 8.96 % | 0.01 -11.84 % | 0.01 -9.52 % | 0.01 -16.00 % | 0.01 -9.09 % | 0.01 22.22 % | 0.01 50.00 % | 0.01 -47.37 % | 0.01 90.00 % | 0.01 20.00 % | 0.01 -16.67 % | 0.01 -40.00 % | 0.01 25.00 % | 0.01 14.29 % | 0.01 16.67 % | 0.01 -25.00 % | 0.01 -11.11 % | 0.01 50.00 % | 0.01 -33.33 % | 0.01 95.65 % | 0.00 |
| Earnings per share | 0.00 36.00 % | 0.00 -19.35 % | 0.00 -3.13 % | 0.00 18.52 % | 0.00 -46.00 % | 0.01 51.52 % | 0.00 50.00 % | 0.00 -8.33 % | 0.00 -33.33 % | 0.00 500.00 % | 0.00 -80.00 % | 0.00 -37.50 % | 0.00 0.00 % | 0.00 585.71 % | 0.00 -81.08 % | 0.00 -32.73 % | 0.01 120.00 % | 0.00 119.08 % | -0.01 -789.47 % | 0.00 211.76 % | 0.00 -185.00 % | 0.00 162.50 % | 0.00 -223.08 % | 0.00 620.00 % | 0.00 -118.52 % | 0.00 3.85 % | 0.00 0.00 % | 0.00 -27.78 % | 0.00 -5.26 % | 0.00 -7.32 % | 0.00 105.00 % | 0.00 211.11 % | 0.00 -145.00 % | 0.00 53.85 % | 0.00 -29.73 % | 0.00 76.19 % | 0.00 -50.00 % | 0.00 7.69 % | 0.00 18.18 % | 0.00 -32.65 % | 0.00 8.89 % | 0.00 -8.16 % | 0.00 -46.15 % | 0.01 13.75 % | 0.01 9.59 % | 0.01 8.96 % | 0.01 -11.84 % | 0.01 -9.52 % | 0.01 -16.00 % | 0.01 -9.09 % | 0.01 22.22 % | 0.01 50.00 % | 0.01 -47.37 % | 0.01 90.00 % | 0.01 20.00 % | 0.01 -16.67 % | 0.01 -40.00 % | 0.01 25.00 % | 0.01 14.29 % | 0.01 16.67 % | 0.01 -25.00 % | 0.01 -11.11 % | 0.01 50.00 % | 0.01 -33.33 % | 0.01 95.65 % | 0.00 |
| Gross profit | 176.743 M 25.69 % | 140.614 M -17.35 % | 170.133 M -5.49 % | 180.018 M -5.42 % | 190.343 M -10.12 % | 211.776 M 1.46 % | 208.724 M 40.15 % | 148.929 M -19.85 % | 185.809 M 5.86 % | 175.520 M 2.01 % | 172.063 M -3.07 % | 177.508 M -20.78 % | 224.076 M 23.28 % | 181.756 M 245.93 % | -124.548 M -155.34 % | 225.073 M 8.12 % | 208.167 M 32.72 % | 156.851 M -5.76 % | 166.433 M -26.17 % | 225.432 M 28.46 % | 175.493 M -38.87 % | 287.059 M -15.67 % | 340.385 M 10.91 % | 306.890 M 4.06 % | 294.908 M 3.41 % | 285.187 M -54.37 % | 625.005 M 183.63 % | 220.356 M -13.68 % | 255.277 M -14.72 % | 299.325 M 26.04 % | 237.492 M 31.23 % | 180.977 M 14.88 % | 157.536 M -28.79 % | 221.226 M -0.48 % | 222.290 M 1.71 % | 218.555 M -1.79 % | 222.544 M -0.45 % | 223.551 M -14.09 % | 260.222 M 16.13 % | 224.072 M -12.26 % | 255.380 M 14.30 % | 223.436 M -38.37 % | 362.548 M -0.93 % | 365.951 M -7.79 % | 396.881 M 33.64 % | 296.971 M -20.63 % | 374.163 M 10.41 % | 338.896 M -1.92 % | 345.545 M -3.85 % | 359.390 M -8.22 % | 391.580 M 9.48 % | 357.688 M -1.70 % | 363.890 M 1.30 % | 359.234 M 13.75 % | 315.816 M 1.28 % | 311.818 M -6.74 % | 334.346 M -1.03 % | 337.831 M -0.95 % | 341.075 M -8.60 % | 373.176 M 2.90 % | 362.675 M 21.32 % | 298.947 M -3.90 % | 311.073 M -0.64 % | 313.069 M 6.75 % | 293.271 M 28.11 % | 228.921 M |
| Income tax expense | 41.177 M 175.62 % | 14.940 M -17.33 % | 18.071 M -44.14 % | 32.349 M -33.73 % | 48.811 M 23.35 % | 39.572 M -25.68 % | 53.249 M 199.02 % | 17.808 M -60.99 % | 45.647 M 50.53 % | 30.323 M 109.65 % | 14.463 M -58.23 % | 34.630 M -43.45 % | 61.238 M 117.86 % | 28.109 M -39.42 % | 46.397 M 98.80 % | 23.338 M 286.46 % | 6.039 M -77.58 % | 26.935 M 191.75 % | -29.357 M -199.36 % | 29.546 M 544.24 % | 4.586 M -87.13 % | 35.637 M -52.42 % | 74.905 M 60.89 % | 46.558 M 346.56 % | 10.426 M -70.24 % | 35.032 M -66.81 % | 105.565 M 166.10 % | 39.672 M -21.68 % | 50.653 M 44.20 % | 35.126 M -12.04 % | 39.936 M 22.34 % | 32.642 M 22.41 % | 26.666 M -6.51 % | 28.522 M 9.93 % | 25.944 M -3.60 % | 26.913 M 448.87 % | -7.714 M -124.68 % | 31.258 M 183.41 % | -37.474 M -282.95 % | 20.484 M 21.22 % | 16.898 M -58.24 % | 40.467 M -22.30 % | 52.081 M 3.11 % | 50.511 M -32.16 % | 74.457 M 52.36 % | 48.869 M -14.46 % | 57.132 M 189.06 % | 19.764 M -70.50 % | 67.005 M -20.13 % | 83.897 M 26.81 % | 66.158 M 190.08 % | 22.807 M -55.85 % | 51.653 M -44.12 % | 92.434 M 131.33 % | 39.958 M 616.88 % | 5.574 M -86.37 % | 40.908 M -50.79 % | 83.133 M 1 139.13 % | -8.000 M -113.71 % | 58.345 M 3.81 % | 56.202 M -18.49 % | 68.948 M 108.07 % | -854.447 M -1 617.94 % | 56.290 M -11.43 % | 63.553 M 22.03 % | 52.078 M |
| Cost of revenue | 794.486 M -3.81 % | 825.949 M 3.00 % | 801.926 M 0.55 % | 797.544 M 16.32 % | 685.627 M -7.04 % | 737.558 M -3.16 % | 761.628 M 1.75 % | 748.544 M 13.35 % | 660.372 M -13.38 % | 762.384 M 1.44 % | 751.542 M 7.77 % | 697.370 M 6.12 % | 657.163 M 1.62 % | 646.659 M -28.53 % | 904.779 M 58.86 % | 569.560 M 10.06 % | 517.518 M -7.22 % | 557.791 M -1.80 % | 568.029 M 24.44 % | 456.474 M 8.72 % | 419.865 M -28.44 % | 586.750 M -15.75 % | 696.474 M -2.67 % | 715.570 M 12.87 % | 633.959 M 7.26 % | 591.056 M -26.17 % | 800.535 M 32.99 % | 601.965 M 5.72 % | 569.376 M -11.62 % | 644.226 M 13.50 % | 567.597 M -0.86 % | 572.499 M 12.82 % | 507.454 M -3.31 % | 524.810 M -5.77 % | 556.934 M 11.88 % | 497.781 M 0.30 % | 496.283 M -0.11 % | 496.840 M -25.88 % | 670.334 M 34.53 % | 498.282 M 7.36 % | 464.128 M -1.86 % | 472.936 M -11.18 % | 532.485 M 19.94 % | 443.954 M -4.56 % | 465.141 M -8.33 % | 507.396 M 19.01 % | 426.335 M 15.09 % | 370.421 M -10.76 % | 415.094 M 11.68 % | 371.671 M 4.08 % | 357.113 M 23.52 % | 289.123 M 23.06 % | 234.951 M 4.92 % | 223.926 M -14.16 % | 260.850 M 35.86 % | 191.993 M -8.92 % | 210.788 M 7.11 % | 196.799 M 1.11 % | 194.638 M -10.55 % | 217.590 M 16.31 % | 187.080 M -3.13 % | 193.118 M -3.53 % | 200.191 M -3.57 % | 207.600 M 4.26 % | 199.125 M 25.14 % | 159.125 M |
| General and administrative expenses | 39.214 M 3.24 % | 37.985 M -12.99 % | 43.654 M 103.07 % | 21.497 M 65.47 % | 12.992 M 22.08 % | 10.642 M -50.87 % | 21.660 M 42.78 % | 15.170 M 5.89 % | 14.325 M 26.87 % | 11.291 M -52.75 % | 23.894 M 45.02 % | 16.476 M 47.19 % | 11.194 M 2.74 % | 10.895 M -5.42 % | 11.520 M -18.11 % | 14.067 M -8.42 % | 15.361 M 58.41 % | 9.697 M -19.55 % | 12.053 M 278.42 % | 3.185 M -78.41 % | 14.750 M -4.69 % | 15.477 M -62.61 % | 41.391 M 100.16 % | 20.679 M 4.94 % | 19.706 M 48.93 % | 13.232 M -70.13 % | 44.296 M 225.34 % | 13.615 M -40.66 % | 22.944 M 50.43 % | 15.252 M -54.41 % | 33.457 M 160.57 % | 12.840 M -55.15 % | 28.627 M 165.81 % | 10.770 M -75.23 % | 43.478 M 178.17 % | 15.630 M -34.77 % | 23.960 M 123.04 % | 10.742 M -61.93 % | 28.214 M 73.03 % | 16.305 M -7.18 % | 17.566 M 67.06 % | 10.514 M -67.42 % | 32.277 M 94.71 % | 16.577 M -4.55 % | 17.367 M 62.31 % | 10.700 M -74.30 % | 41.640 M 70.28 % | 24.454 M 24.19 % | 19.691 M 64.69 % | 11.956 M 125.69 % | -46.536 M -199.30 % | 46.862 M -11.04 % | 52.678 M 382.29 % | 10.922 M -79.75 % | 53.950 M 37.18 % | 39.329 M -22.80 % | 50.946 M 85.47 % | 27.469 M -42.38 % | 47.671 M 55.91 % | 30.576 M -22.13 % | 39.264 M 106.60 % | 19.005 M -57.50 % | 44.719 M 74.36 % | 25.647 M -3.45 % | 26.564 M 141.76 % | 10.988 M |
| Selling and marketing expenses | 1.292 M | 0.000 -100.00 % | 4.684 M 103.20 % | 2.305 M -96.07 % | 58.712 M | 0.000 -100.00 % | 35.268 M 10.21 % | 32.002 M -3.06 % | 33.013 M 26.81 % | 26.033 M -39.06 % | 42.717 M 60.43 % | 26.627 M -14.57 % | 31.169 M 30.12 % | 23.953 M | 0.000 -100.00 % | 24.946 M 191.16 % | 8.568 M 45.57 % | 5.886 M -74.07 % | 22.699 M 26.19 % | 17.988 M 612.76 % | 2.524 M -85.81 % | 17.785 M -44.28 % | 31.920 M 183.00 % | 11.279 M -44.36 % | 20.271 M 75.68 % | 11.538 M -78.10 % | 52.679 M 1 010.07 % | -5.788 M -123.29 % | 24.853 M 163.45 % | 9.434 M 107.65 % | -123.250 M -186.76 % | 142.057 M 2 323.52 % | 5.862 M 0.75 % | 5.818 M -67.69 % | 18.005 M 128.06 % | 7.895 M -6.62 % | 8.454 M 48.32 % | 5.700 M -67.81 % | 17.709 M 194.81 % | 6.007 M -69.50 % | 19.696 M 140.63 % | 8.185 M -50.97 % | 16.695 M -1.77 % | 16.995 M -4.36 % | 17.770 M 56.52 % | 11.353 M 22.90 % | 9.238 M -12.16 % | 10.516 M 27.46 % | 8.251 M 1.26 % | 8.148 M 104.93 % | -165.315 M -372.90 % | 60.578 M -12.38 % | 69.137 M 2 013.14 % | 3.272 M -96.19 % | 85.914 M -1.37 % | 87.103 M 77.87 % | 48.969 M -8.61 % | 53.581 M -36.82 % | 84.807 M 42.64 % | 59.456 M 7.38 % | 55.368 M 14.15 % | 48.506 M -24.94 % | 64.626 M 9.67 % | 58.929 M 6.02 % | 55.582 M 23.92 % | 44.855 M |
| Other expenses | 2.230 M 196.32 % | -2.316 M -139.44 % | 5.871 M -82.57 % | 33.688 M 2 911.74 % | -1.198 M -103.73 % | 32.162 M 2 889.12 % | 1.076 M 202.83 % | -1.046 M 78.34 % | -4.831 M -160.18 % | -1.857 M -7.84 % | -1.722 M 9.48 % | -1.902 M -212.48 % | -608.764 K 25.81 % | -820.509 K -215.15 % | 712.558 K 118.46 % | -3.860 M 32.09 % | -5.684 M | 0.000 -100.00 % | 22.660 M 194.17 % | -24.063 M -60.47 % | -14.996 M -19.53 % | -12.546 M -10.96 % | -11.306 M -75.31 % | -6.449 M -6.06 % | -6.080 M 41.32 % | -10.362 M 51.90 % | -21.541 M -122.19 % | -9.695 M -1 031.19 % | 1.041 M 116.07 % | -6.478 M 63.70 % | -17.846 M -643.49 % | -2.400 M -38.66 % | -1.731 M 30.36 % | -2.486 M 54.12 % | -5.419 M -827.31 % | -584.340 K 91.20 % | -6.643 M -1 061.45 % | -571.958 K 68.16 % | -1.796 M -514.56 % | 433.300 K 120.30 % | -2.134 M -25.75 % | -1.697 M 49.65 % | -3.371 M -286.96 % | -871.087 K -112.16 % | -410.580 K 85.78 % | -2.888 M -811.92 % | 405.653 K 133.82 % | -1.199 M -24.62 % | -962.436 K -140.40 % | -400.341 K 97.75 % | -17.831 M | 0.000 | 0.000 100.00 % | -414.367 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 |
| Operating expenses | 42.736 M 23.01 % | 34.742 M -35.91 % | 54.209 M -5.71 % | 57.490 M -18.46 % | 70.506 M 64.72 % | 42.804 M -26.21 % | 58.004 M 20.29 % | 48.218 M -7.57 % | 52.169 M 33.15 % | 39.181 M -42.66 % | 68.333 M 51.83 % | 45.006 M 4.74 % | 42.971 M 20.47 % | 35.669 M 114.95 % | -238.562 M -324.11 % | 106.451 M 16.89 % | 91.066 M 36.40 % | 66.766 M -85.21 % | 451.456 M 496.05 % | 75.741 M -44.90 % | 137.463 M 37.55 % | 99.940 M -66.54 % | 298.690 M 106.82 % | 144.422 M -14.08 % | 168.086 M 49.69 % | 112.287 M -64.83 % | 319.272 M 318.84 % | 76.228 M -42.12 % | 131.694 M 13.81 % | 115.710 M -12.84 % | 132.762 M 52.89 % | 86.835 M -26.26 % | 117.764 M 92.16 % | 61.285 M -57.53 % | 144.300 M 86.28 % | 77.462 M -14.00 % | 90.069 M 41.44 % | 63.679 M 90.87 % | 33.363 M -63.55 % | 91.533 M -5.78 % | 97.147 M 43.13 % | 67.872 M -53.20 % | 145.033 M 35.07 % | 107.380 M -3.03 % | 110.737 M 33.50 % | 82.946 M -40.33 % | 139.002 M 11.29 % | 124.897 M -2.54 % | 128.150 M 24.62 % | 102.829 M -25.01 % | 137.124 M 27.63 % | 107.440 M -18.58 % | 131.962 M 81.06 % | 72.883 M -51.23 % | 149.454 M 27.91 % | 116.841 M 13.95 % | 102.533 M 30.73 % | 78.432 M -40.80 % | 132.478 M 47.14 % | 90.032 M -4.86 % | 94.633 M 40.17 % | 67.511 M -38.26 % | 109.345 M 29.29 % | 84.576 M 2.96 % | 82.146 M 47.10 % | 55.842 M |
| Cost and expenses | 837.223 M -2.73 % | 860.692 M -0.51 % | 865.093 M 1.18 % | 855.034 M 13.08 % | 756.133 M -3.10 % | 780.362 M -2.83 % | 803.102 M 0.80 % | 796.762 M 11.82 % | 712.541 M -11.11 % | 801.566 M -2.23 % | 819.875 M 10.44 % | 742.376 M 6.03 % | 700.134 M 2.61 % | 682.327 M -24.59 % | 904.779 M 33.84 % | 676.011 M 11.08 % | 608.584 M -2.56 % | 624.557 M -38.74 % | 1.019 B 91.56 % | 532.215 M -4.51 % | 557.328 M -18.84 % | 686.690 M -31.00 % | 995.164 M 15.72 % | 859.992 M 7.22 % | 802.044 M 14.03 % | 703.344 M -37.19 % | 1.120 B 65.12 % | 678.193 M -3.26 % | 701.070 M -7.75 % | 759.936 M 8.51 % | 700.359 M 6.22 % | 659.334 M 5.46 % | 625.218 M 6.68 % | 586.096 M -16.42 % | 701.234 M 21.90 % | 575.243 M -1.89 % | 586.352 M 4.61 % | 560.520 M -20.35 % | 703.698 M 19.31 % | 589.815 M 5.08 % | 561.276 M 3.78 % | 540.808 M -20.18 % | 677.519 M 22.89 % | 551.334 M -4.26 % | 575.878 M -2.45 % | 590.342 M 4.42 % | 565.337 M 14.14 % | 495.318 M -8.82 % | 543.244 M 14.49 % | 474.500 M -3.99 % | 494.237 M 24.63 % | 396.563 M 8.08 % | 366.913 M 23.62 % | 296.809 M -27.66 % | 410.304 M 32.86 % | 308.835 M -1.43 % | 313.321 M 13.84 % | 275.231 M -15.86 % | 327.116 M 6.34 % | 307.622 M 9.20 % | 281.713 M 8.09 % | 260.629 M -15.80 % | 309.536 M 5.94 % | 292.176 M 3.88 % | 281.270 M 30.84 % | 214.967 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 40.506 M 9.30 % | 37.058 M -23.34 % | 48.338 M 103.08 % | 23.802 M -66.80 % | 71.704 M 573.77 % | 10.642 M -81.31 % | 56.928 M 20.68 % | 47.172 M -0.35 % | 47.338 M 26.83 % | 37.324 M -43.97 % | 66.611 M 54.54 % | 43.104 M 1.75 % | 42.362 M 21.56 % | 34.848 M 224.99 % | -27.880 M -171.46 % | 39.013 M 63.04 % | 23.929 M -64.16 % | 66.766 M 92.12 % | 34.752 M 64.14 % | 21.173 M 22.57 % | 17.274 M -48.07 % | 33.262 M -54.63 % | 73.311 M 129.40 % | 31.958 M -20.06 % | 39.977 M 61.39 % | 24.770 M -74.46 % | 96.975 M 1 139.01 % | 7.827 M -83.63 % | 47.797 M 93.62 % | 24.686 M 127.49 % | -89.793 M -157.97 % | 154.897 M 349.13 % | 34.488 M 107.92 % | 16.587 M -73.02 % | 61.483 M 161.36 % | 23.525 M -27.42 % | 32.414 M 97.14 % | 16.442 M -64.20 % | 45.923 M 105.82 % | 22.312 M -40.12 % | 37.262 M 99.26 % | 18.700 M -61.82 % | 48.972 M 45.87 % | 33.572 M -4.46 % | 35.137 M 59.33 % | 22.053 M -56.65 % | 50.877 M 45.49 % | 34.970 M 25.15 % | 27.942 M 38.99 % | 20.104 M 109.49 % | -211.852 M -297.18 % | 107.440 M -11.80 % | 121.815 M 758.20 % | 14.194 M -89.85 % | 139.864 M 10.62 % | 126.432 M 26.54 % | 99.915 M 23.28 % | 81.050 M -38.82 % | 132.478 M 47.14 % | 90.032 M -4.86 % | 94.633 M 40.17 % | 67.511 M -38.26 % | 109.345 M 29.29 % | 84.576 M 2.96 % | 82.146 M 47.10 % | 55.842 M |
| Interest income | 19.439 M 5.85 % | 18.365 M 15.41 % | 15.913 M 18.40 % | 13.440 M -33.16 % | 20.109 M 28.96 % | 15.593 M 20.85 % | 12.903 M 14.22 % | 11.296 M -17.27 % | 13.655 M 25.81 % | 10.854 M 7.50 % | 10.097 M 54.81 % | 6.522 M 54.85 % | 4.212 M -23.90 % | 5.534 M -4.27 % | 5.781 M -6.77 % | 6.201 M -20.08 % | 7.758 M 56.94 % | 4.943 M 6.30 % | 4.650 M -55.76 % | 10.511 M 24.54 % | 8.440 M 11.54 % | 7.567 M -40.41 % | 12.697 M 128.74 % | 5.551 M -20.65 % | 6.995 M 40.09 % | 4.993 M -70.76 % | 17.080 M 104.44 % | 8.355 M 25.43 % | 6.661 M 47.02 % | 4.531 M -21.54 % | 5.774 M 177.76 % | 2.079 M -65.76 % | 6.070 M 80.91 % | 3.355 M -45.02 % | 6.104 M 90.37 % | 3.206 M 5.22 % | 3.047 M -65.79 % | 8.906 M 59.54 % | 5.583 M 131.87 % | 2.408 M -44.35 % | 4.326 M -38.57 % | 7.042 M 19.83 % | 5.877 M 9.53 % | 5.366 M -32.01 % | 7.892 M 5.06 % | 7.512 M 25.45 % | 5.988 M 25.45 % | 4.773 M -36.54 % | 7.521 M -12.82 % | 8.628 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.051 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.303 M 2.20 % | 7.146 M | 0.000 | 0.000 -100.00 % | 3.482 M -33.91 % | 5.269 M | 0.000 | 0.000 |
| Interest expense | 12.899 M -30.01 % | 18.431 M 2.13 % | 18.047 M -26.77 % | 24.644 M 47.51 % | 16.707 M -16.27 % | 19.952 M 13.32 % | 17.607 M -31.17 % | 25.581 M -0.76 % | 25.778 M -6.34 % | 27.522 M -17.55 % | 33.378 M 5.18 % | 31.733 M 5.97 % | 29.944 M -12.78 % | 34.330 M -0.25 % | 34.417 M -7.63 % | 37.262 M -16.27 % | 44.499 M 24.21 % | 35.825 M -18.51 % | 43.962 M 10.98 % | 39.611 M -15.22 % | 46.723 M 24.20 % | 37.620 M -10.17 % | 41.878 M 11.00 % | 37.727 M -15.96 % | 44.893 M 0.20 % | 44.804 M -22.43 % | 57.756 M 96.75 % | 29.355 M -23.97 % | 38.610 M 17.40 % | 32.888 M -11.91 % | 37.333 M 29.73 % | 28.778 M -40.93 % | 48.717 M 71.37 % | 28.428 M -30.82 % | 41.092 M 58.70 % | 25.893 M -24.01 % | 34.074 M 28.29 % | 26.560 M -15.05 % | 31.265 M 22.21 % | 25.583 M -19.10 % | 31.624 M 46.28 % | 21.619 M -29.88 % | 30.831 M 51.53 % | 20.347 M 22.05 % | 16.671 M 150.36 % | 6.659 M -16.57 % | 7.981 M 67.27 % | 4.771 M 66.31 % | 2.869 M -54.04 % | 6.243 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.562 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.404 M 3.33 % | 10.069 M | 0.000 | 0.000 -100.00 % | 14.213 M -10.93 % | 15.957 M | 0.000 | 0.000 |
| Depreciation and amortization | 84.556 M -8.42 % | 92.331 M -0.33 % | 92.635 M -7.26 % | 99.890 M -7.02 % | 107.435 M -5.41 % | 113.577 M 22.03 % | 93.075 M -30.49 % | 133.898 M 9.20 % | 122.623 M 2.89 % | 119.180 M -30.49 % | 171.454 M 41.77 % | 120.939 M -3.15 % | 124.875 M 5.09 % | 118.828 M -9.12 % | 130.753 M 35.84 % | 96.254 M -7.41 % | 103.958 M 14.82 % | 90.539 M 61.40 % | 56.097 M 39.35 % | 40.256 M -20.89 % | 50.885 M 73.93 % | 29.256 M -51.10 % | 59.830 M 5.11 % | 56.919 M 17.84 % | 48.303 M 30.04 % | 37.144 M -72.26 % | 133.889 M 206.57 % | 43.674 M 63.24 % | 26.754 M -56.91 % | 62.091 M -63.95 % | 172.222 M 367.59 % | -64.361 M -248.24 % | 43.416 M 40.70 % | 30.857 M -5.86 % | 32.777 M -5.20 % | 34.576 M 15.19 % | 30.016 M 0.74 % | 29.796 M -22.29 % | 38.340 M 26.86 % | 30.224 M 9.29 % | 27.655 M -11.81 % | 31.359 M -37.65 % | 50.296 M 15.74 % | 43.455 M 1.44 % | 42.836 M 47.95 % | 28.954 M -40.44 % | 48.613 M -6.24 % | 51.849 M 16.54 % | 44.489 M 5.66 % | 42.105 M -65.22 % | 121.074 M 9 272.38 % | 1.292 M -94.27 % | 22.535 M -49.84 % | 44.927 M 352.36 % | -17.803 M -144.37 % | 40.127 M 58.01 % | 25.395 M 153.48 % | -47.487 M -12.01 % | -42.396 M -129.00 % | -18.513 M -151.55 % | 35.911 M 285.87 % | -19.320 M -145.25 % | 42.694 M 212.80 % | 13.649 M -86.87 % | 103.992 M 1 171.70 % | -9.704 M |
| Operating income | 134.007 M 26.57 % | 105.872 M -1.02 % | 106.965 M -12.70 % | 122.528 M 2.25 % | 119.837 M -29.08 % | 168.972 M 10.78 % | 152.534 M 51.46 % | 100.711 M -24.64 % | 133.640 M -1.98 % | 136.339 M 31.44 % | 103.731 M -21.71 % | 132.502 M -26.84 % | 181.105 M 23.97 % | 146.088 M 217.29 % | -124.548 M -205.00 % | 118.622 M 1.30 % | 117.101 M 29.99 % | 90.085 M 865.10 % | -11.774 M -109.62 % | 122.396 M 485.58 % | 20.902 M -87.86 % | 172.191 M 23.50 % | 139.428 M -9.97 % | 154.869 M 73.00 % | 89.522 M -44.91 % | 162.514 M -36.35 % | 255.335 M 93.25 % | 132.129 M 15.66 % | 114.244 M -35.86 % | 178.111 M 62.94 % | 109.312 M 20.33 % | 90.842 M 329.75 % | 21.138 M -86.43 % | 155.724 M 211.43 % | 50.002 M -62.17 % | 132.191 M 26.87 % | 104.194 M -33.99 % | 157.855 M 10.34 % | 143.065 M 7.94 % | 132.542 M -3.52 % | 137.375 M -10.01 % | 152.649 M -28.13 % | 212.383 M -15.59 % | 251.594 M -11.47 % | 284.198 M 34.35 % | 211.529 M -10.40 % | 236.087 M 12.08 % | 210.644 M -1.81 % | 214.530 M -16.40 % | 256.606 M 2.78 % | 249.672 M -0.23 % | 250.249 M 7.90 % | 231.928 M -19.09 % | 286.635 M 72.30 % | 166.362 M -14.68 % | 194.977 M -15.89 % | 231.813 M -10.63 % | 259.399 M 24.35 % | 208.597 M -26.33 % | 283.143 M 5.63 % | 268.042 M 15.82 % | 231.436 M 14.73 % | 201.728 M -11.71 % | 228.493 M 8.23 % | 211.126 M 21.98 % | 173.079 M |
| Operating income ratio | 0.14 25.97 % | 0.11 -0.46 % | 0.11 -12.21 % | 0.13 -8.38 % | 0.14 -23.14 % | 0.18 11.51 % | 0.16 42.24 % | 0.11 -28.95 % | 0.16 8.65 % | 0.15 29.43 % | 0.11 -25.84 % | 0.15 -26.30 % | 0.21 16.54 % | 0.18 210.47 % | -0.16 -206.93 % | 0.15 -7.49 % | 0.16 28.01 % | 0.13 886.32 % | -0.02 -108.93 % | 0.18 411.26 % | 0.04 -82.18 % | 0.20 46.54 % | 0.13 -11.22 % | 0.15 57.16 % | 0.10 -48.03 % | 0.19 3.55 % | 0.18 11.47 % | 0.16 15.98 % | 0.14 -26.61 % | 0.19 39.03 % | 0.14 12.62 % | 0.12 279.28 % | 0.03 -84.77 % | 0.21 225.29 % | 0.06 -65.23 % | 0.18 27.31 % | 0.14 -33.85 % | 0.22 42.53 % | 0.15 -16.21 % | 0.18 -3.90 % | 0.19 -12.90 % | 0.22 -7.62 % | 0.24 -23.61 % | 0.31 -5.78 % | 0.33 25.37 % | 0.26 -10.83 % | 0.29 -0.69 % | 0.30 5.29 % | 0.28 -19.65 % | 0.35 5.26 % | 0.33 -13.81 % | 0.39 -0.10 % | 0.39 -21.20 % | 0.49 70.38 % | 0.29 -25.46 % | 0.39 -8.99 % | 0.43 -12.36 % | 0.49 24.61 % | 0.39 -18.76 % | 0.48 -1.70 % | 0.49 3.66 % | 0.47 19.20 % | 0.39 -10.09 % | 0.44 2.35 % | 0.43 -3.87 % | 0.45 |
| Total other income expenses net | 30.821 M 1 345.27 % | -2.475 M -137.22 % | 6.650 M -67.36 % | 20.372 M 61.75 % | 12.595 M -21.36 % | 16.016 M 322.84 % | 3.788 M 127.14 % | -13.957 M 19.84 % | -17.412 M -279.30 % | 9.711 M 115.54 % | -62.494 M -206.74 % | -20.373 M -284.37 % | 11.051 M -49.79 % | 22.007 M 266.28 % | -13.236 M -179.90 % | 16.566 M -50.65 % | 33.566 M 299.65 % | 8.399 M 102.64 % | -317.717 M -772.74 % | -36.405 M 18.88 % | -44.876 M 43.96 % | -80.072 M 37.44 % | -127.990 M -777.07 % | -14.593 M 81.56 % | -79.146 M -77.05 % | -44.702 M -926.08 % | -4.357 M 77.73 % | -19.558 M -803.61 % | -2.164 M 93.82 % | -35.020 M -50.60 % | -23.253 M -144.99 % | -9.491 M 75.82 % | -39.255 M -33.21 % | -29.467 M -175.26 % | 39.153 M 365.66 % | -14.738 M 75.03 % | -59.019 M -139.40 % | -24.653 M 67.54 % | -75.937 M -131.35 % | -32.823 M -1 575.65 % | -1.959 M 42.23 % | -3.391 M 86.05 % | -24.310 M -258.06 % | 15.380 M 168.27 % | -22.529 M -260.77 % | 14.013 M 228.88 % | -10.873 M -237.98 % | 7.880 M -87.60 % | 63.555 M -27.21 % | 87.311 M -4.17 % | 91.111 M 1 003.68 % | -10.082 M 74.47 % | -39.490 M -144.73 % | 88.286 M 181.04 % | 31.414 M 149.20 % | -63.852 M -32.98 % | -48.018 M -165.84 % | 72.928 M 238.12 % | -52.800 M -23.07 % | -42.903 M 12.40 % | -48.976 M -228.92 % | 37.990 M 33.38 % | 28.482 M 226.56 % | -22.505 M -134.69 % | 64.868 M 733.09 % | -10.246 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 | 2009-09-30 | 2009-06-30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -284.695 M -12.45 % | -253.179 M -90.72 % | -132.750 M -323.77 % | 59.325 M -72.39 % | 214.857 M 74.90 % | 122.849 M -57.14 % | 286.652 M -46.44 % | 535.241 M -6.26 % | 570.957 M 25.32 % | 455.591 M -34.84 % | 699.141 M -24.99 % | 932.094 M -26.49 % | 1.268 B 0.56 % | 1.261 B -12.60 % | 1.443 B -4.24 % | 1.507 B -6.74 % | 1.616 B -11.86 % | 1.833 B -2.50 % | 1.880 B -0.59 % | 1.891 B -3.26 % | 1.955 B 2.25 % | 1.912 B 9.85 % | 1.741 B -2.40 % | 1.783 B -10.57 % | 1.994 B -1.54 % | 2.026 B -8.55 % | 2.215 B 170.41 % | 819.103 M -19.61 % | 1.019 B -15.59 % | 1.207 B -27.81 % | 1.672 B 15.73 % | 1.445 B -8.07 % | 1.572 B 11.12 % | 1.414 B -12.01 % | 1.607 B -4.97 % | 1.691 B -6.75 % | 1.814 B 13.61 % | 1.597 B 0.76 % | 1.585 B 4.45 % | 1.517 B 9.74 % | 1.382 B 37.50 % | 1.005 B 37.15 % | 733.095 M -0.41 % | 736.120 M 7.06 % | 687.572 M 181.88 % | 243.926 M 186.72 % | -281.284 M -198.11 % | -94.356 M -2 941.00 % | 3.321 M 100.44 % | -759.272 M |
| Total investments | 273.815 M -50.98 % | 558.578 M 2.60 % | 544.399 M 4.66 % | 520.160 M -3.16 % | 537.161 M 64.18 % | 327.176 M -37.37 % | 522.387 M -7.24 % | 563.136 M 13.62 % | 495.645 M -12.95 % | 569.373 M 12.76 % | 504.929 M -11.82 % | 572.611 M 1.71 % | 562.970 M -16.40 % | 673.379 M 3.06 % | 653.387 M 4.94 % | 622.612 M -0.24 % | 624.080 M -7.64 % | 675.740 M 66.08 % | 406.867 M 2.69 % | 396.220 M 3.03 % | 384.579 M -13.03 % | 442.189 M -19.93 % | 552.258 M -5.60 % | 585.044 M 20.04 % | 487.379 M -6.62 % | 521.912 M 17.27 % | 445.047 M 21.11 % | 367.469 M 3.59 % | 354.750 M -25.29 % | 474.816 M -12.83 % | 544.697 M 6.69 % | 510.529 M 2.62 % | 497.487 M -2.65 % | 511.004 M 2.97 % | 496.272 M 19.45 % | 415.470 M 2.12 % | 406.842 M -2.11 % | 415.622 M -8.17 % | 452.618 M 13.59 % | 398.459 M 3.68 % | 384.334 M -13.79 % | 445.824 M 1.06 % | 441.128 M 126.27 % | 194.953 M 3.68 % | 188.036 M -2.71 % | 193.269 M 6.95 % | 180.716 M 2.02 % | 177.131 M -1.04 % | 178.995 M 0.16 % | 178.716 M |
| Total debt | 1.227 B -5.02 % | 1.292 B 1.84 % | 1.269 B 1.90 % | 1.245 B 2.54 % | 1.214 B -19.65 % | 1.511 B -2.30 % | 1.547 B -2.22 % | 1.582 B -15.21 % | 1.866 B -9.68 % | 2.066 B -3.55 % | 2.142 B -16.39 % | 2.561 B -1.91 % | 2.611 B 0.04 % | 2.610 B -11.32 % | 2.944 B 0.03 % | 2.943 B -0.70 % | 2.964 B -1.64 % | 3.013 B -1.51 % | 3.059 B -0.87 % | 3.086 B -3.40 % | 3.194 B -1.95 % | 3.258 B 17.15 % | 2.781 B 1.24 % | 2.747 B -5.54 % | 2.908 B 0.42 % | 2.896 B -17.97 % | 3.530 B 42.91 % | 2.470 B 3.39 % | 2.389 B -0.63 % | 2.404 B -14.51 % | 2.812 B 17.13 % | 2.401 B -3.10 % | 2.478 B -13.21 % | 2.855 B -1.93 % | 2.911 B -0.41 % | 2.924 B 3.02 % | 2.838 B 3.85 % | 2.733 B 0.46 % | 2.720 B 10.60 % | 2.460 B 15.18 % | 2.135 B -0.93 % | 2.156 B 15.64 % | 1.864 B -4.76 % | 1.957 B -7.86 % | 2.124 B 50.20 % | 1.414 B 36.27 % | 1.038 B 28.21 % | 809.493 M -5.04 % | 852.424 M -6.07 % | 907.478 M |
| Accumulated other comprehensive income loss | -544.416 M -120.94 % | 2.600 B -0.20 % | 2.605 B 0.10 % | 2.602 B 0.70 % | 2.584 B 2.29 % | 2.526 B -0.80 % | 2.546 B -0.20 % | 2.551 B 0.06 % | 2.550 B 5.60 % | 2.415 B -0.32 % | 2.423 B 2 080.94 % | -122.294 M -105.01 % | 2.443 B 5.05 % | 2.325 B -0.61 % | 2.340 B -1.09 % | 2.365 B 0.48 % | 2.354 B 2 005.20 % | -123.556 M 75.65 % | -507.344 M 2.76 % | -521.735 M -3.48 % | -504.199 M 3.21 % | -520.904 M -1.75 % | -511.963 M 4.57 % | -536.471 M 0.72 % | -540.360 M -4.12 % | -518.958 M 1.73 % | -528.081 M -725.37 % | -63.981 M -5.99 % | -60.363 M -63.72 % | -36.869 M -106.81 % | 541.554 M 2 208.80 % | -25.681 M -2.28 % | -25.107 M 3.16 % | -25.925 M 12.88 % | -29.758 M -17.10 % | -25.413 M 10.39 % | -28.360 M -3.77 % | -27.331 M 24.30 % | -36.103 M 33.50 % | -54.291 M -19.78 % | -45.326 M 35.89 % | -70.704 M -38.38 % | -51.096 M 16.73 % | -61.363 M -21.18 % | -50.639 M 3.73 % | -52.601 M -0.70 % | -52.233 M 12.75 % | -59.867 M -29.67 % | -46.169 M 7.03 % | -49.658 M |
| Retained earnings | 2.860 B 617.05 % | 398.875 M 17.51 % | 339.428 M 28.97 % | 263.188 M 41.20 % | 186.393 M -53.31 % | 399.230 M 43.45 % | 278.315 M 39.57 % | 199.403 M 36.60 % | 145.977 M -64.22 % | 408.005 M 25.52 % | 325.039 M 5.75 % | 307.352 M 29.08 % | 238.115 M -43.11 % | 418.574 M 38.09 % | 303.117 M 5.71 % | 286.749 M 45.92 % | 196.507 M 196.70 % | -203.203 M -108.48 % | 2.396 B -11.72 % | 2.714 B 1.74 % | 2.668 B -3.91 % | 2.777 B 1.75 % | 2.729 B -2.20 % | 2.790 B 2.76 % | 2.715 B -3.84 % | 2.824 B 2.36 % | 2.759 B 0.89 % | 2.734 B 2.71 % | 2.662 B 0.40 % | 2.651 B 3.13 % | 2.571 B 1.79 % | 2.526 B 1.92 % | 2.478 B -6.89 % | 2.661 B 3.78 % | 2.565 B 2.49 % | 2.502 B 3.71 % | 2.413 B -4.60 % | 2.529 B 4.14 % | 2.428 B 4.07 % | 2.333 B 3.50 % | 2.254 B -7.10 % | 2.427 B 5.59 % | 2.298 B 5.62 % | 2.176 B 11.35 % | 1.954 B 6.95 % | 1.827 B -10.44 % | 2.041 B 8.67 % | 1.878 B 10.87 % | 1.694 B -15.64 % | 2.008 B |
| Common stock | 344.019 M 0.64 % | 341.817 M -0.64 % | 344.019 M 0.08 % | 343.757 M 0.04 % | 343.632 M -0.11 % | 344.019 M -0.08 % | 344.296 M -0.38 % | 345.593 M 0.01 % | 345.566 M 1.50 % | 340.454 M -0.67 % | 342.753 M 0.66 % | 340.506 M -0.84 % | 343.376 M 0.72 % | 340.927 M -0.67 % | 343.219 M -0.42 % | 344.664 M 0.19 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M 0.00 % | 344.019 M |
| Total equity | 3.465 B -8.03 % | 3.768 B 2.84 % | 3.664 B 2.70 % | 3.567 B 3.79 % | 3.437 B -6.35 % | 3.670 B 3.59 % | 3.543 B 2.75 % | 3.449 B 2.26 % | 3.372 B -4.51 % | 3.531 B 2.98 % | 3.429 B 1.37 % | 3.383 B 1.63 % | 3.328 B -1.97 % | 3.395 B 3.60 % | 3.277 B -0.58 % | 3.296 B 3.85 % | 3.174 B 5.02 % | 3.022 B 2.27 % | 2.955 B -8.82 % | 3.241 B 1.23 % | 3.202 B -2.43 % | 3.282 B 1.46 % | 3.234 B -1.32 % | 3.278 B 3.24 % | 3.175 B -3.64 % | 3.295 B 2.89 % | 3.202 B -3.43 % | 3.316 B 2.11 % | 3.247 B -0.46 % | 3.262 B -24.32 % | 4.310 B 37.00 % | 3.146 B 1.55 % | 3.098 B -5.51 % | 3.279 B 3.43 % | 3.170 B 1.88 % | 3.112 B 3.10 % | 3.018 B -3.65 % | 3.132 B 3.62 % | 3.023 B 3.94 % | 2.908 B 2.47 % | 2.838 B -4.90 % | 2.985 B 3.79 % | 2.875 B 2.44 % | 2.807 B 7.96 % | 2.600 B 5.53 % | 2.464 B -7.76 % | 2.671 B 6.77 % | 2.502 B 7.99 % | 2.317 B -11.67 % | 2.623 B |
| Other non current liabilities | 337.868 M 1.92 % | 331.504 M 0.30 % | 330.505 M -10.91 % | 370.960 M 5.50 % | 351.625 M -8.40 % | 383.858 M -6.07 % | 408.673 M -38.84 % | 668.201 M -1.20 % | 676.349 M 0.98 % | 669.764 M 1.62 % | 659.096 M 47.36 % | 447.281 M -7.73 % | 484.744 M 7.79 % | 449.705 M -3.73 % | 467.137 M 12.06 % | 416.855 M 92.84 % | 216.163 M -9.76 % | 239.554 M -45.25 % | 437.567 M -12.30 % | 498.922 M 3.34 % | 482.776 M 13.52 % | 425.275 M -6.83 % | 456.441 M 6.42 % | 428.894 M 4.75 % | 409.446 M -1.15 % | 414.203 M 11.70 % | 370.829 M 17.46 % | 315.719 M 6.31 % | 296.971 M 10.54 % | 268.644 M -15.54 % | 318.075 M 34.81 % | 235.950 M 0.13 % | 235.654 M 75.14 % | 134.550 M -35.34 % | 208.100 M 9.54 % | 189.968 M -1.78 % | 193.414 M -8.94 % | 212.400 M 2.91 % | 206.394 M -28.70 % | 289.455 M 0.39 % | 288.329 M -9.59 % | 318.925 M -2.96 % | 328.646 M 8.08 % | 304.070 M -0.98 % | 307.094 M -18.42 % | 376.430 M 175.10 % | 136.832 M 3.25 % | 132.528 M -13.24 % | 152.748 M 0.13 % | 152.546 M |
| Long term debt | 1.020 B -5.09 % | 1.075 B 1.86 % | 1.055 B -8.75 % | 1.157 B 2.58 % | 1.127 B 26.21 % | 893.345 M -2.45 % | 915.814 M -6.16 % | 975.902 M -0.06 % | 976.512 M -52.08 % | 2.038 B -3.03 % | 2.101 B -16.92 % | 2.530 B -0.72 % | 2.548 B -1.57 % | 2.588 B -10.59 % | 2.895 B 1.49 % | 2.853 B -0.59 % | 2.870 B -1.40 % | 2.910 B -1.61 % | 2.958 B -1.12 % | 2.991 B 0.54 % | 2.975 B 1.15 % | 2.941 B 14.91 % | 2.560 B 1.09 % | 2.532 B -6.23 % | 2.700 B -0.34 % | 2.709 B -1.90 % | 2.762 B 12.86 % | 2.447 B 3.44 % | 2.366 B -0.61 % | 2.381 B -12.25 % | 2.713 B 14.06 % | 2.378 B -0.72 % | 2.396 B -9.16 % | 2.637 B -0.12 % | 2.640 B -2.81 % | 2.717 B 1.32 % | 2.681 B 2.73 % | 2.610 B 0.45 % | 2.599 B 8.86 % | 2.387 B 15.69 % | 2.063 B -2.11 % | 2.108 B 16.06 % | 1.816 B -1.73 % | 1.848 B -3.33 % | 1.912 B 217.62 % | 601.980 M -3.51 % | 623.903 M -12.22 % | 710.753 M -5.70 % | 753.684 M -6.81 % | 808.741 M |
| Total non current liabilities | 1.567 B -3.43 % | 1.622 B 0.98 % | 1.607 B -10.25 % | 1.790 B 2.07 % | 1.754 B 13.32 % | 1.547 B -3.14 % | 1.598 B -3.26 % | 1.652 B -0.07 % | 1.653 B -38.31 % | 2.679 B -2.58 % | 2.750 B -7.61 % | 2.977 B -1.65 % | 3.027 B 0.53 % | 3.011 B -9.78 % | 3.337 B 1.89 % | 3.276 B 0.07 % | 3.273 B -2.21 % | 3.347 B -1.42 % | 3.395 B -2.71 % | 3.490 B 0.93 % | 3.458 B 2.71 % | 3.366 B 11.62 % | 3.016 B 1.86 % | 2.961 B -4.78 % | 3.110 B -0.45 % | 3.124 B -0.29 % | 3.133 B 13.38 % | 2.763 B 3.76 % | 2.663 B 0.52 % | 2.649 B -12.59 % | 3.031 B 15.93 % | 2.614 B -0.65 % | 2.631 B -7.99 % | 2.860 B 0.40 % | 2.849 B -2.00 % | 2.907 B 1.11 % | 2.875 B 1.86 % | 2.822 B 0.63 % | 2.805 B 4.80 % | 2.677 B 13.81 % | 2.352 B -3.10 % | 2.427 B 13.14 % | 2.145 B -0.34 % | 2.152 B -3.01 % | 2.219 B 126.81 % | 978.410 M 28.61 % | 760.735 M -9.79 % | 843.281 M -6.97 % | 906.432 M -5.71 % | 961.287 M |
| Other current liabilities | 927.634 M 41.99 % | 653.317 M 11.19 % | 587.566 M -1.77 % | 598.153 M -16.68 % | 717.860 M 36.00 % | 527.847 M -2.21 % | 539.787 M -23.92 % | 709.510 M -10.02 % | 788.542 M 11.05 % | 710.084 M 4.68 % | 678.355 M 7.37 % | 631.765 M 6.40 % | 593.754 M -10.66 % | 664.626 M 6.46 % | 624.283 M -9.53 % | 690.034 M -1.10 % | 697.676 M -6.54 % | 746.470 M -10.35 % | 832.628 M 91.69 % | 434.355 M -4.18 % | 453.285 M -32.95 % | 675.996 M 5.54 % | 640.528 M 7.72 % | 594.618 M 9.57 % | 542.679 M -19.99 % | 678.294 M 8.95 % | 622.599 M 54.59 % | 402.745 M -1.22 % | 407.735 M 7.56 % | 379.064 M -30.09 % | 542.186 M 10.97 % | 488.593 M 54.47 % | 316.306 M -45.90 % | 584.619 M 56.42 % | 373.759 M -12.58 % | 427.539 M -1.01 % | 431.891 M -12.68 % | 494.618 M -0.84 % | 498.830 M 12.61 % | 442.972 M -5.16 % | 467.050 M -31.07 % | 677.560 M 40.06 % | 483.751 M 135.41 % | 205.489 M -52.46 % | 432.210 M -54.62 % | 952.463 M 203.50 % | 313.831 M 48.43 % | 211.432 M -11.51 % | 238.944 M -18.69 % | 293.853 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 54.806 M | 0.000 -100.00 % | 20.532 M -25.60 % | 27.598 M -8.74 % | 30.241 M -46.98 % | 57.034 M 9.11 % | 52.271 M 18.41 % | 44.143 M 20.68 % | 36.577 M -15.33 % | 43.201 M -33.19 % | 64.661 M -25.62 % | 86.929 M 75.02 % | 49.667 M -36.24 % | 77.893 M 8.56 % | 71.752 M 44.15 % | 49.774 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 |
| Short term debt | 206.903 M -4.71 % | 217.120 M -14.76 % | 254.718 M 190.91 % | 87.560 M -0.62 % | 88.108 M -85.74 % | 617.874 M -1.88 % | 629.740 M 5.16 % | 598.827 M -32.02 % | 880.860 M 1 677.86 % | 49.546 M 2.87 % | 48.164 M -17.48 % | 58.368 M -14.53 % | 68.289 M 50.32 % | 45.428 M -18.08 % | 55.457 M -34.47 % | 84.630 M -9.87 % | 93.901 M -8.60 % | 102.741 M -24.15 % | 135.452 M 6.60 % | 127.061 M -49.53 % | 251.733 M -20.49 % | 316.621 M 42.15 % | 222.742 M 3.57 % | 215.065 M 3.37 % | 208.048 M 11.56 % | 186.491 M -75.72 % | 768.133 M 3 251.41 % | 22.920 M -1.32 % | 23.225 M -2.22 % | 23.752 M -76.19 % | 99.745 M 336.21 % | 22.866 M -72.24 % | 82.364 M -61.18 % | 212.142 M -21.72 % | 270.988 M 31.02 % | 206.830 M 32.17 % | 156.484 M 27.58 % | 122.658 M 0.85 % | 121.622 M 67.89 % | 72.441 M 0.49 % | 72.088 M 51.25 % | 47.661 M -0.18 % | 47.745 M -56.19 % | 108.978 M -48.68 % | 212.337 M -73.86 % | 812.345 M 96.23 % | 413.981 M 319.26 % | 98.740 M 0.00 % | 98.740 M 0.00 % | 98.737 M |
| Total current liabilities | 1.385 B 19.93 % | 1.155 B 1.79 % | 1.134 B 16.82 % | 971.140 M 2.40 % | 948.341 M -37.19 % | 1.510 B 3.16 % | 1.464 B -9.56 % | 1.618 B -16.62 % | 1.941 B 81.34 % | 1.070 B 8.23 % | 988.917 M 7.36 % | 921.116 M 6.23 % | 867.120 M -5.43 % | 916.870 M 4.32 % | 878.862 M -10.69 % | 984.095 M -9.20 % | 1.084 B -6.16 % | 1.155 B -2.39 % | 1.183 B 53.77 % | 769.433 M -14.15 % | 896.298 M -30.41 % | 1.288 B 14.66 % | 1.123 B 3.69 % | 1.083 B 12.96 % | 959.140 M -12.04 % | 1.090 B -32.04 % | 1.605 B 175.71 % | 581.953 M 4.46 % | 557.120 M 0.64 % | 553.560 M -34.25 % | 841.946 M 53.92 % | 547.012 M -4.98 % | 575.674 M -32.01 % | 846.705 M 3.84 % | 815.372 M 17.27 % | 695.314 M 7.91 % | 644.368 M -4.91 % | 677.650 M 1.55 % | 667.320 M 11.79 % | 596.925 M 3.37 % | 577.456 M -21.64 % | 736.924 M 10.13 % | 669.152 M 46.09 % | 458.038 M -41.48 % | 782.690 M -59.14 % | 1.916 B 116.17 % | 886.132 M 110.34 % | 421.287 M -6.71 % | 451.585 M -11.09 % | 507.896 M |
| Total liabilities | 2.952 B 6.28 % | 2.777 B 1.40 % | 2.739 B -0.81 % | 2.761 B 2.19 % | 2.702 B -11.62 % | 3.057 B -0.13 % | 3.061 B -6.38 % | 3.270 B -9.01 % | 3.594 B -4.16 % | 3.750 B 0.28 % | 3.739 B -4.07 % | 3.898 B 0.10 % | 3.894 B -0.86 % | 3.928 B -6.84 % | 4.216 B -1.02 % | 4.260 B -2.23 % | 4.357 B -3.22 % | 4.502 B -1.67 % | 4.579 B 7.49 % | 4.260 B -2.17 % | 4.354 B -6.46 % | 4.655 B 12.44 % | 4.139 B 2.35 % | 4.044 B -0.60 % | 4.069 B -3.45 % | 4.214 B -11.05 % | 4.737 B 41.63 % | 3.345 B 3.88 % | 3.220 B 0.54 % | 3.203 B -17.30 % | 3.873 B 22.50 % | 3.161 B -1.43 % | 3.207 B -13.48 % | 3.707 B 1.17 % | 3.664 B 1.72 % | 3.602 B 2.35 % | 3.519 B 0.55 % | 3.500 B 0.80 % | 3.472 B 6.07 % | 3.273 B 11.75 % | 2.929 B -7.42 % | 3.164 B 12.43 % | 2.814 B 7.80 % | 2.610 B -13.04 % | 3.002 B 3.73 % | 2.894 B 75.73 % | 1.647 B 30.23 % | 1.265 B -6.88 % | 1.358 B -7.57 % | 1.469 B |
| Other non current assets | 444.462 M 78.47 % | 249.042 M 19.05 % | 209.190 M 21.84 % | 171.696 M -4.21 % | 179.235 M -53.53 % | 385.663 M 103.23 % | 189.765 M -25.78 % | 255.664 M -16.52 % | 306.257 M 13.19 % | 270.559 M -12.59 % | 309.529 M 11.82 % | 276.806 M 1.77 % | 271.990 M 14.50 % | 237.540 M -12.20 % | 270.532 M -3.17 % | 279.377 M 1.03 % | 276.527 M -2.25 % | 282.895 M -50.33 % | 569.517 M 9.70 % | 519.163 M -9.41 % | 573.089 M 10.30 % | 519.554 M -5.76 % | 551.317 M -5.21 % | 581.601 M 0.82 % | 576.862 M -21.96 % | 739.164 M 4.16 % | 709.640 M 12.24 % | 632.230 M 0.39 % | 629.745 M -11.57 % | 712.114 M -20.93 % | 900.648 M 36.48 % | 659.910 M -0.89 % | 665.847 M -3.88 % | 692.706 M 0.75 % | 687.521 M -17.11 % | 829.465 M -2.57 % | 851.352 M -2.11 % | 869.675 M 5.66 % | 823.117 M 61.21 % | 510.590 M 9.73 % | 465.310 M 53.42 % | 303.290 M 1.00 % | 300.286 M 39.51 % | 215.239 M -17.37 % | 260.490 M -0.67 % | 262.236 M 36.79 % | 191.703 M 1.13 % | 189.569 M 13.29 % | 167.336 M 78.52 % | 93.738 M |
| Long term investments | 273.815 M -50.93 % | 557.978 M 2.61 % | 543.781 M 4.54 % | 520.160 M -3.16 % | 537.161 M 76.65 % | 304.075 M -39.09 % | 499.190 M -7.99 % | 542.547 M 14.45 % | 474.046 M -12.73 % | 543.221 M 13.81 % | 477.311 M -11.80 % | 541.190 M 1.92 % | 531.003 M -11.71 % | 601.458 M 3.60 % | 580.579 M 1.08 % | 574.369 M -0.19 % | 575.455 M -5.77 % | 610.713 M 79.05 % | 341.091 M 3.25 % | 330.361 M 3.63 % | 318.776 M -15.91 % | 379.090 M 3.61 % | 365.898 M 8.02 % | 338.732 M 2.56 % | 330.285 M -13.48 % | 381.752 M 0.09 % | 381.413 M 27.09 % | 300.111 M 4.37 % | 287.551 M -29.20 % | 406.149 M -14.32 % | 474.034 M 7.88 % | 439.412 M 3.04 % | 426.451 M -3.23 % | 440.685 M 3.10 % | 427.439 M 24.47 % | 343.417 M 2.07 % | 336.454 M -3.11 % | 347.265 M -10.49 % | 387.949 M 15.85 % | 334.865 M 5.59 % | 317.141 M -13.31 % | 365.832 M 4.96 % | 348.539 M 238.98 % | 102.821 M 6.92 % | 96.165 M -6.96 % | 103.358 M 8.42 % | 95.331 M 9.62 % | 86.964 M 5.37 % | 82.533 M 11.14 % | 74.263 M |
| Intangible assets | 1.943 M 0.02 % | 1.942 M -12.50 % | 2.220 M 24.74 % | 1.780 M -12.32 % | 2.030 M -9.20 % | 2.235 M -10.15 % | 2.488 M 35.00 % | 1.843 M -14.08 % | 2.145 M -7.65 % | 2.323 M -4.96 % | 2.444 M -5.51 % | 2.586 M -9.13 % | 2.846 M 27.37 % | 2.235 M -12.11 % | 2.542 M -4.82 % | 2.671 M -2.37 % | 2.736 M -4.17 % | 2.855 M -13.95 % | 3.318 M -61.87 % | 8.702 M 172.91 % | 3.189 M -6.72 % | 3.419 M -10.65 % | 3.826 M 2.80 % | 3.722 M -5.39 % | 3.934 M -7.82 % | 4.268 M -5.04 % | 4.495 M 21.31 % | 3.705 M -4.51 % | 3.880 M -12.71 % | 4.445 M 6.33 % | 4.181 M -7.70 % | 4.529 M 5.05 % | 4.312 M -9.36 % | 4.757 M 4.05 % | 4.572 M -3.27 % | 4.726 M -3.18 % | 4.882 M 10.35 % | 4.424 M 16.55 % | 3.796 M 15.09 % | 3.298 M 2.18 % | 3.228 M -3.23 % | 3.336 M -1.48 % | 3.386 M -5.65 % | 3.588 M -0.09 % | 3.592 M 1.24 % | 3.547 M -10.55 % | 3.966 M -5.47 % | 4.195 M 0.43 % | 4.178 M 26.35 % | 3.306 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 46.322 K | 0.000 -100.00 % | 45.247 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 55.376 K | 0.000 -100.00 % | 55.376 K 0.00 % | 55.376 K 0.00 % | 55.376 K 113.68 % | -404.852 K -831.10 % | 55.376 K 116.66 % | -332.473 K -700.39 % | 55.376 K 120.88 % | -265.197 K -578.90 % | 55.376 K -4.99 % | 58.287 K 1.09 % | 57.660 K 0.65 % | 57.289 K 3.45 % | 55.376 K -99.88 % | 47.282 M -0.02 % | 47.291 M 0.01 % | 47.288 M -0.01 % | 47.291 M -11.63 % | 53.518 M 0.00 % | 53.518 M 33.82 % | 39.991 M 72 115.22 % | 55.378 K -99.58 % | 13.110 M 0.27 % | 13.075 M | 0.000 |
| Goodwill and intangible assets | 1.943 M 0.02 % | 1.942 M -12.50 % | 2.220 M 24.74 % | 1.780 M -12.32 % | 2.030 M -9.20 % | 2.235 M -10.15 % | 2.488 M 35.00 % | 1.843 M -14.08 % | 2.145 M -7.65 % | 2.323 M -4.96 % | 2.444 M -5.51 % | 2.586 M -9.13 % | 2.846 M 27.37 % | 2.235 M -12.11 % | 2.542 M -4.82 % | 2.671 M -2.37 % | 2.736 M -5.70 % | 2.901 M -12.56 % | 3.318 M -62.07 % | 8.748 M 174.33 % | 3.189 M -6.72 % | 3.419 M -10.65 % | 3.826 M 2.80 % | 3.722 M -6.71 % | 3.990 M -6.52 % | 4.268 M -6.20 % | 4.550 M 21.00 % | 3.760 M -4.45 % | 3.936 M -2.59 % | 4.040 M -4.62 % | 4.236 M 0.93 % | 4.197 M -3.89 % | 4.367 M -2.78 % | 4.492 M -2.93 % | 4.627 M -3.29 % | 4.785 M -3.13 % | 4.939 M 10.23 % | 4.481 M 16.36 % | 3.851 M -92.39 % | 50.580 M 0.12 % | 50.519 M -0.21 % | 50.623 M -0.11 % | 50.677 M -11.26 % | 57.106 M -0.01 % | 57.109 M 31.17 % | 43.539 M 982.70 % | 4.021 M -76.76 % | 17.305 M 0.31 % | 17.252 M 421.80 % | 3.306 M |
| Property plant equipment net | 3.528 B 1.28 % | 3.483 B -2.39 % | 3.569 B -1.93 % | 3.639 B -0.61 % | 3.661 B -5.05 % | 3.856 B -1.32 % | 3.908 B 0.09 % | 3.904 B -1.19 % | 3.951 B 0.30 % | 3.939 B -2.19 % | 4.028 B -0.45 % | 4.046 B -2.68 % | 4.157 B -1.55 % | 4.223 B -2.52 % | 4.332 B -1.11 % | 4.381 B -0.42 % | 4.399 B -1.02 % | 4.444 B -3.69 % | 4.614 B 0.80 % | 4.578 B -0.31 % | 4.592 B -0.34 % | 4.608 B 8.47 % | 4.248 B -0.37 % | 4.264 B -0.59 % | 4.289 B -0.45 % | 4.308 B -1.41 % | 4.370 B 35.25 % | 3.231 B -1.50 % | 3.280 B -1.22 % | 3.321 B -27.32 % | 4.569 B 34.39 % | 3.400 B -2.38 % | 3.482 B -2.71 % | 3.579 B -0.30 % | 3.590 B -0.98 % | 3.625 B -0.25 % | 3.634 B 0.67 % | 3.610 B 1.48 % | 3.558 B -4.75 % | 3.735 B 3.39 % | 3.612 B 5.53 % | 3.423 B 5.17 % | 3.255 B 3.61 % | 3.142 B 0.80 % | 3.117 B -2.24 % | 3.188 B 41.92 % | 2.246 B 8.17 % | 2.077 B -0.38 % | 2.085 B 19.25 % | 1.748 B |
| Total non current assets | 4.248 B -3.03 % | 4.381 B -0.88 % | 4.420 B -0.34 % | 4.435 B -1.07 % | 4.483 B -3.74 % | 4.657 B -1.14 % | 4.711 B -2.66 % | 4.839 B -0.80 % | 4.879 B -0.48 % | 4.902 B -1.25 % | 4.964 B -0.47 % | 4.988 B -2.01 % | 5.090 B -1.80 % | 5.184 B -2.33 % | 5.307 B -0.87 % | 5.354 B -0.33 % | 5.372 B -1.57 % | 5.457 B -1.28 % | 5.528 B 1.70 % | 5.436 B -0.93 % | 5.487 B -0.41 % | 5.510 B 6.59 % | 5.169 B -0.36 % | 5.188 B -0.24 % | 5.200 B -4.30 % | 5.433 B -0.59 % | 5.466 B 31.16 % | 4.167 B -0.82 % | 4.201 B -5.44 % | 4.443 B -25.30 % | 5.948 B 32.08 % | 4.503 B -1.66 % | 4.579 B -2.93 % | 4.717 B 0.16 % | 4.709 B -1.95 % | 4.803 B -0.50 % | 4.827 B -0.09 % | 4.832 B 1.24 % | 4.772 B 3.06 % | 4.631 B 4.17 % | 4.445 B 7.30 % | 4.143 B 4.77 % | 3.955 B 12.45 % | 3.517 B -0.39 % | 3.531 B -1.86 % | 3.597 B 41.77 % | 2.537 B 7.04 % | 2.371 B 0.80 % | 2.352 B 22.52 % | 1.920 B |
| Other current assets | 142.336 M 63.75 % | 86.922 M 9.02 % | 79.732 M -25.42 % | 106.911 M 46.81 % | 72.821 M 5.00 % | 69.354 M 1.19 % | 68.539 M -38.19 % | 110.890 M 4.66 % | 105.950 M -17.69 % | 128.720 M 29.88 % | 99.105 M -6.89 % | 106.443 M -48.17 % | 205.369 M 19.47 % | 171.906 M 38.86 % | 123.795 M -27.72 % | 171.265 M -6.11 % | 182.412 M 527.82 % | 29.055 M -86.76 % | 219.475 M -23.48 % | 286.833 M 31.65 % | 217.868 M -33.97 % | 329.942 M -17.02 % | 397.597 M 49.01 % | 266.834 M -29.49 % | 378.441 M -6.88 % | 406.421 M -14.49 % | 475.307 M 30.53 % | 364.143 M -13.47 % | 420.840 M 48.03 % | 284.289 M -36.43 % | 447.195 M 7.53 % | 415.873 M -3.63 % | 431.521 M 10.23 % | 391.465 M 7.15 % | 365.340 M 45.25 % | 251.522 M -7.54 % | 272.045 M 2.92 % | 264.337 M 37.45 % | 192.312 M -15.34 % | 227.171 M 15.17 % | 197.255 M -58.52 % | 475.533 M 208.14 % | 154.326 M -32.97 % | 230.249 M 13.90 % | 202.143 M 51.15 % | 133.733 M 64.29 % | 81.403 M -19.87 % | 101.594 M -72.07 % | 363.725 M -8.80 % | 398.838 M |
| Short term investments | 0.000 -100.00 % | 603.646 K -2.26 % | 617.621 K | 0.000 | 0.000 -100.00 % | 23.101 M -0.41 % | 23.197 M 12.67 % | 20.588 M -4.68 % | 21.599 M -17.41 % | 26.152 M -5.31 % | 27.618 M -12.10 % | 31.421 M -1.71 % | 31.967 M -55.55 % | 71.921 M -1.22 % | 72.808 M 50.92 % | 48.244 M -0.78 % | 48.625 M -25.22 % | 65.027 M -1.14 % | 65.776 M -0.13 % | 65.858 M 0.08 % | 65.803 M 4.29 % | 63.099 M -66.14 % | 186.360 M -24.34 % | 246.312 M 56.79 % | 157.094 M 12.08 % | 140.160 M 120.26 % | 63.634 M -5.53 % | 67.358 M 0.24 % | 67.199 M -2.14 % | 68.667 M -2.82 % | 70.663 M -0.64 % | 71.117 M 0.11 % | 71.035 M 1.02 % | 70.320 M 2.16 % | 68.833 M -4.47 % | 72.054 M 2.37 % | 70.389 M 2.97 % | 68.357 M 5.70 % | 64.669 M 1.69 % | 63.593 M -5.36 % | 67.193 M -16.00 % | 79.992 M -13.60 % | 92.588 M 0.49 % | 92.132 M 0.28 % | 91.871 M 2.18 % | 89.912 M 5.30 % | 85.385 M -5.30 % | 90.166 M -6.53 % | 96.462 M -7.65 % | 104.453 M |
| cash and cash equivalents | 1.512 B -2.20 % | 1.546 B 10.31 % | 1.401 B 18.20 % | 1.186 B 18.64 % | 999.362 M -28.02 % | 1.388 B 10.18 % | 1.260 B 20.39 % | 1.047 B -19.16 % | 1.295 B -19.58 % | 1.610 B 11.62 % | 1.443 B -11.47 % | 1.629 B 21.30 % | 1.343 B -0.45 % | 1.349 B -10.09 % | 1.501 B 4.50 % | 1.436 B 6.54 % | 1.348 B 14.24 % | 1.180 B 0.08 % | 1.179 B -1.30 % | 1.195 B -3.61 % | 1.239 B -7.91 % | 1.346 B 29.36 % | 1.040 B 7.96 % | 963.660 M 5.44 % | 913.933 M 5.00 % | 870.417 M -33.82 % | 1.315 B -20.34 % | 1.651 B 20.50 % | 1.370 B 14.46 % | 1.197 B 4.97 % | 1.140 B 19.24 % | 956.397 M 5.50 % | 906.508 M -37.09 % | 1.441 B 10.50 % | 1.304 B 5.84 % | 1.232 B 20.33 % | 1.024 B -9.87 % | 1.136 B 0.05 % | 1.136 B 20.48 % | 942.474 M 25.16 % | 753.029 M -34.53 % | 1.150 B 1.70 % | 1.131 B -7.39 % | 1.221 B -15.01 % | 1.437 B 22.76 % | 1.170 B -11.28 % | 1.319 B 45.95 % | 903.849 M 6.45 % | 849.103 M -49.06 % | 1.667 B |
| Cash and short term investments | 1.512 B -2.24 % | 1.546 B 10.30 % | 1.402 B 18.25 % | 1.186 B 18.64 % | 999.362 M -29.20 % | 1.411 B 11.32 % | 1.268 B 18.80 % | 1.067 B -18.92 % | 1.316 B -19.55 % | 1.636 B 11.30 % | 1.470 B -11.48 % | 1.661 B 20.77 % | 1.375 B -3.24 % | 1.421 B -9.68 % | 1.574 B 6.01 % | 1.484 B 6.28 % | 1.397 B 12.18 % | 1.245 B 0.01 % | 1.245 B -1.24 % | 1.260 B -3.43 % | 1.305 B -7.36 % | 1.409 B 14.85 % | 1.227 B 1.39 % | 1.210 B 12.97 % | 1.071 B 5.98 % | 1.011 B -26.71 % | 1.379 B -19.76 % | 1.718 B 19.55 % | 1.437 B 13.56 % | 1.266 B 4.52 % | 1.211 B 17.87 % | 1.028 B 5.11 % | 977.543 M -35.32 % | 1.511 B 10.08 % | 1.373 B 5.27 % | 1.304 B 19.17 % | 1.094 B -9.14 % | 1.204 B 0.35 % | 1.200 B 19.29 % | 1.006 B 22.66 % | 820.222 M -33.32 % | 1.230 B 0.54 % | 1.224 B -6.83 % | 1.313 B -14.09 % | 1.529 B 21.29 % | 1.260 B -10.27 % | 1.405 B 41.30 % | 994.016 M 5.12 % | 945.565 M -46.61 % | 1.771 B |
| Total current assets | 2.169 B 2.19 % | 2.122 B 7.02 % | 1.983 B 4.44 % | 1.898 B 14.62 % | 1.656 B -20.00 % | 2.071 B 9.32 % | 1.894 B 0.79 % | 1.879 B -9.98 % | 2.087 B -12.26 % | 2.379 B 7.93 % | 2.204 B -3.87 % | 2.293 B 7.54 % | 2.132 B -0.34 % | 2.139 B -2.14 % | 2.186 B -0.73 % | 2.202 B 1.97 % | 2.160 B 4.46 % | 2.067 B 3.07 % | 2.006 B -2.86 % | 2.065 B -0.21 % | 2.069 B -14.72 % | 2.426 B 10.06 % | 2.205 B 3.31 % | 2.134 B 4.44 % | 2.043 B -1.53 % | 2.075 B -16.11 % | 2.474 B -0.80 % | 2.494 B 10.06 % | 2.266 B 12.06 % | 2.022 B -9.56 % | 2.236 B 23.89 % | 1.804 B 4.53 % | 1.726 B -23.91 % | 2.269 B 6.77 % | 2.125 B 11.20 % | 1.911 B 11.74 % | 1.710 B -5.05 % | 1.801 B 4.55 % | 1.723 B 11.07 % | 1.551 B 17.31 % | 1.322 B -34.08 % | 2.005 B 15.58 % | 1.735 B -8.71 % | 1.901 B -8.25 % | 2.071 B 17.65 % | 1.761 B -1.12 % | 1.781 B 27.58 % | 1.396 B 5.50 % | 1.323 B -39.11 % | 2.172 B |
| Inventory | 134.339 M 58.23 % | 84.903 M 3.81 % | 81.787 M -16.04 % | 97.417 M -17.50 % | 118.087 M 64.15 % | 71.939 M 1.00 % | 71.228 M 5.25 % | 67.674 M -5.85 % | 71.882 M 9.82 % | 65.455 M -6.83 % | 70.250 M 2.42 % | 68.592 M -3.29 % | 70.928 M -19.34 % | 87.934 M 21.64 % | 72.291 M -10.45 % | 80.727 M -12.50 % | 92.260 M -31.03 % | 133.776 M 94.18 % | 68.894 M -0.10 % | 68.965 M -11.13 % | 77.606 M 18.54 % | 65.466 M -7.53 % | 70.798 M 3.18 % | 68.613 M -7.26 % | 73.983 M -6.17 % | 78.852 M 0.44 % | 78.508 M 22.04 % | 64.329 M -14.12 % | 74.903 M 20.58 % | 62.121 M -16.26 % | 74.182 M 22.99 % | 60.316 M -0.71 % | 60.749 M 0.94 % | 60.181 M -7.83 % | 65.293 M 47.00 % | 44.417 M 8.17 % | 41.061 M -3.18 % | 42.409 M -2.40 % | 43.453 M -9.83 % | 48.189 M 10.79 % | 43.497 M -18.63 % | 53.458 M -14.61 % | 62.605 M 21.92 % | 51.350 M 64.84 % | 31.152 M 2.28 % | 30.457 M 108.39 % | 14.615 M 24.13 % | 11.774 M -12.93 % | 13.523 M 463.20 % | 2.401 M |
| Net receivables | 380.042 M -5.87 % | 403.741 M -3.69 % | 419.190 M -17.56 % | 508.468 M 9.10 % | 466.053 M -9.99 % | 517.768 M 6.48 % | 486.272 M -22.77 % | 629.637 M 7.68 % | 584.729 M -7.90 % | 634.858 M 5.19 % | 603.539 M 14.01 % | 529.357 M -19.48 % | 657.445 M 7.47 % | 611.741 M 48.03 % | 413.259 M -15.12 % | 486.846 M -25.29 % | 651.680 M -1.20 % | 659.607 M 39.57 % | 472.596 M 5.35 % | 448.605 M -4.24 % | 468.487 M -24.68 % | 622.027 M 22.08 % | 509.519 M -32.67 % | 756.761 M 45.54 % | 519.962 M -10.26 % | 579.377 M 7.11 % | 540.925 M -6.33 % | 577.486 M -7.13 % | 621.853 M 10.59 % | 562.304 M 11.78 % | 503.040 M -12.49 % | 574.849 M 6.60 % | 539.275 M 76.42 % | 305.671 M -4.82 % | 321.165 M -21.86 % | 411.021 M -0.41 % | 412.699 M 42.42 % | 289.782 M 1.11 % | 286.595 M 6.38 % | 269.409 M 3.22 % | 261.012 M 6.00 % | 246.229 M -16.40 % | 294.523 M -3.63 % | 305.620 M -1.22 % | 309.385 M -7.94 % | 336.065 M 20.04 % | 279.956 M -2.88 % | 288.245 M 7.09 % | 269.159 M -3.05 % | 277.641 M |
| Tax assets | 0.000 -100.00 % | 88.631 M -7.33 % | 95.646 M -6.55 % | 102.355 M -0.73 % | 103.109 M -5.39 % | 108.988 M -2.25 % | 111.491 M -17.56 % | 135.232 M -6.73 % | 144.992 M -1.31 % | 146.910 M -0.25 % | 147.279 M 21.21 % | 121.512 M -4.57 % | 127.332 M 6.42 % | 119.650 M -1.93 % | 122.010 M 4.25 % | 117.033 M -0.77 % | 117.945 M 1.18 % | 116.567 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 |
| Other assets | 0.000 -100.00 % | 41.887 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 |
| Account payables | 250.468 M -11.93 % | 284.408 M 19.80 % | 237.397 M -3.77 % | 246.709 M 181.55 % | 87.627 M -68.46 % | 277.821 M 13.30 % | 245.210 M -11.29 % | 276.403 M 23.52 % | 223.777 M -19.78 % | 278.961 M 18.09 % | 236.218 M 14.72 % | 205.907 M 17.19 % | 175.708 M -3.94 % | 182.923 M 10.56 % | 165.447 M -17.39 % | 200.269 M 1.68 % | 196.957 M -14.44 % | 230.196 M 7.03 % | 215.075 M 3.39 % | 208.017 M 8.75 % | 191.280 M -35.26 % | 295.440 M 13.59 % | 260.092 M -4.98 % | 273.719 M 31.33 % | 208.413 M -7.65 % | 225.687 M 5.56 % | 213.793 M 36.79 % | 156.288 M 23.88 % | 126.160 M -16.31 % | 150.743 M -24.63 % | 200.015 M 462.59 % | 35.553 M -79.91 % | 177.003 M 254.40 % | 49.945 M -70.73 % | 170.625 M 179.96 % | 60.945 M 8.84 % | 55.993 M -7.26 % | 60.374 M 28.82 % | 46.868 M -42.50 % | 81.512 M 112.73 % | 38.318 M 227.40 % | 11.704 M -91.50 % | 137.655 M -4.12 % | 143.571 M 3.93 % | 138.143 M -8.36 % | 150.742 M -4.79 % | 158.320 M 42.48 % | 111.115 M -2.45 % | 113.901 M -1.22 % | 115.306 M |
| Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 38.718 M 13.16 % | 34.214 M -41.70 % | 58.689 M 215.24 % | 18.617 M -28.96 % | 26.208 M -44.95 % | 47.611 M 10.99 % | 42.896 M 43.79 % | 29.832 M 18.97 % | 25.076 M -19.08 % | 30.991 M -3.78 % | 32.208 M 72.01 % | 18.724 M 155.78 % | 7.320 M -68.86 % | 23.505 M -8.69 % | 25.742 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 |
| Deferred revenue non current | 95.587 M -3.93 % | 99.493 M 1.63 % | 97.894 M -28.51 % | 136.939 M -9.30 % | 150.984 M -0.40 % | 151.584 M -2.62 % | 155.662 M 1.70 % | 153.055 M -0.02 % | 153.083 M 5.22 % | 145.493 M -0.70 % | 146.515 M 8 095.52 % | 1.788 M -2.83 % | 1.840 M -1.79 % | 1.873 M -2.54 % | 1.922 M -2.61 % | 1.974 M -1.79 % | 2.010 M -1.93 % | 2.049 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 |
| Minority interest | 805.603 M -7.79 % | 873.658 M 3.55 % | 843.697 M 2.18 % | 825.728 M 4.47 % | 790.406 M -8.71 % | 865.826 M 2.80 % | 842.226 M 2.48 % | 821.815 M 2.67 % | 800.439 M -3.67 % | 830.962 M 3.28 % | 804.601 M 3.12 % | 780.244 M 1.22 % | 770.810 M -0.37 % | 773.710 M 2.10 % | 757.809 M -1.34 % | 768.103 M 2.78 % | 747.313 M 1.34 % | 737.402 M 2.09 % | 722.302 M 2.52 % | 704.544 M 1.47 % | 694.309 M 1.81 % | 681.978 M 1.27 % | 673.435 M -0.91 % | 679.625 M 3.64 % | 655.756 M 1.54 % | 645.790 M 2.94 % | 627.353 M 3 554.41 % | 17.167 M 0.40 % | 17.098 M -11.39 % | 19.296 M -96.61 % | 569.500 M 3 083.80 % | 17.887 M 6.31 % | 16.826 M 10.70 % | 15.199 M 116.55 % | 7.019 M 10.24 % | 6.367 M 19.86 % | 5.312 M 127.74 % | 2.332 M -4.72 % | 2.448 M 154.98 % | 960.062 K 3.26 % | 929.714 K 145.71 % | 378.382 K 1 179.27 % | 29.578 K -99.98 % | 191.183 M -2.11 % | 195.296 M 3.84 % | 188.066 M 3.43 % | 181.822 M -0.57 % | 182.871 M 8.75 % | 168.155 M 2.65 % | 163.821 M |
| Capital lease obligations | 405.042 M -2.27 % | 414.438 M 5.06 % | 394.488 M -9.54 % | 436.092 M 4.42 % | 417.649 M -7.40 % | 451.001 M 4.72 % | 430.682 M -8.98 % | 473.173 M 3.71 % | 456.264 M -2.16 % | 466.327 M -1.71 % | 474.440 M -2.37 % | 485.952 M 24.19 % | 391.289 M -4.07 % | 407.899 M -20.03 % | 510.076 M -0.21 % | 511.130 M -1.68 % | 519.867 M -0.84 % | 524.270 M -1.81 % | 533.929 M -0.76 % | 538.039 M 3.58 % | 519.424 M 24.66 % | 416.682 M 1 205.26 % | 31.923 M | 0.000 | 0.000 | 0.000 -100.00 % | 26.211 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 100.00 % | -446.060 M 4.69 % | -468.030 M -0.17 % | -467.219 M -0.04 % | -467.049 M -0.50 % | -464.704 M 0.69 % | -467.951 M -4 604.52 % | 10.388 M 4.22 % | 9.968 M 140.33 % | -24.713 M -193.23 % | -8.428 M -100.41 % | 2.077 B 50 233.77 % | -4.143 M 79.97 % | -20.682 M -307.81 % | -5.072 M -224.10 % | 4.087 M 100.87 % | -467.575 M 0.00 % | -467.575 M | 0.000 | 0.000 | 0.000 100.00 % | -3.196 B | 0.000 100.00 % | -3.129 B 0.00 % | -3.129 B | 0.000 100.00 % | -467.575 M -264.44 % | 284.339 M 0.00 % | 284.339 M 0.00 % | 284.339 M 0.00 % | 284.339 M 0.00 % | 284.339 M 0.00 % | 284.339 M 0.00 % | 284.339 M -90.06 % | 2.861 B 906.26 % | 284.339 M 0.00 % | 284.339 M 0.00 % | 284.339 M 0.09 % | 284.088 M 0.00 % | 284.088 M 0.00 % | 284.088 M 0.00 % | 284.088 M 0.00 % | 284.088 M 80.94 % | 157.003 M 0.00 % | 157.003 M 0.00 % | 157.003 M 0.00 % | 157.003 M 0.00 % | 157.003 M -90.12 % | 1.588 B 32.34 % | 1.200 B |
| Deferred tax liabilities non current | 116.424 M 0.12 % | 116.286 M -5.31 % | 122.805 M -2.16 % | 125.520 M 0.25 % | 125.205 M 5.49 % | 118.692 M 1.89 % | 116.488 M 19.16 % | 97.758 M -4.11 % | 101.952 M 2.96 % | 99.024 M 6.12 % | 93.309 M -59.88 % | 232.574 M -2.77 % | 239.204 M 18.32 % | 202.173 M 1.51 % | 199.168 M 4.73 % | 190.180 M 2.58 % | 185.390 M -5.12 % | 195.394 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 |
| Other liabilities | 0.000 | 0.000 100.00 % | -2.394 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 |
| Total assets | 6.417 B -1.96 % | 6.545 B 2.22 % | 6.402 B 1.09 % | 6.333 B 3.16 % | 6.139 B -8.75 % | 6.728 B 1.86 % | 6.605 B -1.70 % | 6.718 B -3.55 % | 6.966 B -4.33 % | 7.281 B 1.57 % | 7.168 B -1.54 % | 7.281 B 0.81 % | 7.222 B -1.37 % | 7.323 B -2.28 % | 7.493 B -0.83 % | 7.556 B 0.33 % | 7.531 B 0.09 % | 7.525 B -0.12 % | 7.534 B 0.44 % | 7.501 B -0.73 % | 7.556 B -4.79 % | 7.936 B 7.63 % | 7.374 B 0.71 % | 7.322 B 1.08 % | 7.243 B -3.53 % | 7.509 B -5.42 % | 7.939 B 19.20 % | 6.661 B 2.99 % | 6.467 B 0.03 % | 6.465 B -21.00 % | 8.183 B 29.73 % | 6.308 B 0.04 % | 6.305 B -9.74 % | 6.986 B 2.22 % | 6.834 B 1.80 % | 6.714 B 2.70 % | 6.537 B -1.44 % | 6.633 B 2.12 % | 6.495 B 5.07 % | 6.182 B 7.18 % | 5.767 B -6.20 % | 6.148 B 8.06 % | 5.690 B 5.02 % | 5.417 B -3.29 % | 5.602 B 4.55 % | 5.358 B 24.08 % | 4.318 B 14.65 % | 3.766 B 2.49 % | 3.675 B -10.20 % | 4.092 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 | 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 |
| 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 | 2009-09-30 | 2009-06-30 | 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 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -88.192 M -136.08 % | 244.435 M 474.44 % | 42.552 M 225.11 % | -34.012 M -2 250.59 % | -1.447 M -143.08 % | 3.359 M -90.16 % | 34.149 M 199.53 % | -34.310 M -171.77 % | -12.625 M -135.19 % | 35.876 M -74.82 % | 142.501 M -2.65 % | 146.387 M 519.74 % | -34.876 M -118.45 % | 189.019 M -18.00 % | 230.509 M 5.21 % | 219.104 M 49.08 % | 146.966 M 893.65 % | 14.791 M -94.02 % | 247.428 M 100.70 % | 123.281 M 242.51 % | -86.506 M -278.20 % | 48.546 M 136.99 % | -131.243 M -143.02 % | 305.047 M 309.35 % | 74.519 M 28.68 % | 57.912 M 2 890.59 % | -2.075 M 24.18 % | -2.737 M -103.06 % | 89.377 M 10 251.72 % | 863.399 K 100.56 % | -154.467 M -452.35 % | 43.839 M 554.83 % | -9.638 M -112.67 % | 76.072 M 13.15 % | 67.232 M 840.35 % | -9.081 M 26.83 % | -12.410 M 40.61 % | -20.895 M -119.85 % | 105.286 M 146.66 % | 42.686 M 113.74 % | -310.645 M -4 996.95 % | -6.095 M -102.79 % | 218.224 M 269.49 % | -128.756 M -3.77 % | -124.077 M -11.04 % | -111.741 M -440.14 % | 32.852 M 121.08 % | -155.840 M -54.53 % | -100.846 M -65.89 % | -60.791 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 |
| Net cash provided by operating activities | 90.199 M -63.10 % | 244.435 M 16.59 % | 209.662 M 26.73 % | 165.443 M -2.93 % | 170.445 M -28.88 % | 239.665 M 8.19 % | 221.521 M 45.57 % | 152.180 M -9.98 % | 169.048 M -29.99 % | 241.477 M -26.74 % | 329.613 M -2.24 % | 337.173 M 62.82 % | 207.088 M 10.43 % | 187.534 M 59.83 % | 117.332 M -44.94 % | 213.114 M 20.48 % | 176.890 M 8.49 % | 163.040 M 302.51 % | 40.506 M -84.12 % | 255.030 M 1 352.47 % | -20.362 M -111.21 % | 181.680 M 467.59 % | -49.425 M -110.44 % | 473.539 M 177.95 % | 170.370 M -23.74 % | 223.407 M 16.53 % | 191.718 M -10.73 % | 214.772 M -25.82 % | 289.528 M 29.86 % | 222.953 M 22.37 % | 182.193 M -8.97 % | 200.153 M 166.25 % | 75.175 M -72.27 % | 271.096 M 24.18 % | 218.301 M 35.20 % | 161.466 M 30.69 % | 123.552 M -18.84 % | 152.228 M -50.98 % | 310.565 M 62.01 % | 191.701 M 235.89 % | -141.072 M -184.35 % | 167.247 M -58.00 % | 398.213 M 217.10 % | 125.580 M -5.47 % | 132.844 M 1.52 % | 130.860 M -63.50 % | 358.492 M 307.77 % | 87.916 M -40.40 % | 147.510 M -37.22 % | 234.956 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 |
| Investments in property plant and equipment | -20.302 M 57.05 % | -47.270 M -11.92 % | -42.235 M -13.70 % | -37.145 M -18.77 % | -31.275 M -10.31 % | -28.352 M -41.27 % | -20.069 M 43.46 % | -35.492 M 16.28 % | -42.393 M -71.31 % | -24.746 M 53.19 % | -52.869 M -240.08 % | -15.546 M 34.68 % | -23.801 M 35.97 % | -37.172 M -460.78 % | -6.629 M 94.86 % | -129.083 M -1 524.48 % | 9.062 M 109.73 % | -93.128 M 33.27 % | -139.564 M -168.40 % | -51.999 M 10.76 % | -58.269 M -76.14 % | -33.081 M -109.42 % | -15.797 M 87.41 % | -125.478 M -123.70 % | -56.092 M -29.90 % | -43.181 M 80.49 % | -221.281 M -535.73 % | -34.807 M 43.52 % | -61.629 M 35.16 % | -95.048 M -72.09 % | -55.232 M -48.70 % | -37.144 M 64.79 % | -105.503 M -65.91 % | -63.592 M 39.43 % | -104.982 M -26.13 % | -83.236 M 47.83 % | -159.559 M -104.81 % | -77.907 M 76.75 % | -335.098 M -44.12 % | -232.513 M 33.53 % | -349.817 M -107.12 % | -168.899 M -303.76 % | -41.832 M 82.88 % | -244.287 M -41.48 % | -172.666 M -252.93 % | -48.923 M 60.53 % | -123.960 M -139.03 % | -51.859 M -26.52 % | -40.989 M 59.23 % | -100.530 M -16.85 % | -86.030 M -233.16 % | -25.822 M 8.94 % | -28.357 M -48.56 % | -19.088 M 41.39 % | -32.569 M -118.28 % | -14.921 M -152.71 % | -5.904 M 73.59 % | -22.360 M 46.41 % | -41.721 M -61.47 % | -25.838 M 24.36 % | -34.160 M -46.93 % | -23.250 M 26.31 % | -31.552 M 37.88 % | -50.791 M 41.46 % | -86.759 M -297.52 % | -21.825 M |
| 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 -100.00 % | 713.242 M 200.00 % | -713.242 M -200.00 % | 713.242 M 200.00 % | -713.242 M -2.78 % | -693.967 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.430 M 66.20 % | -42.691 M -22.57 % | -34.830 M -251.68 % | 22.962 M 200.00 % | -22.962 M | 0.000 | 0.000 -100.00 % | 198.346 M 173.67 % | -269.236 M -19.02 % | -226.217 M -11 527.33 % | 1.980 M 1 092.54 % | 166.000 K 100.03 % | -634.063 M | 0.000 100.00 % | -10.650 K 100.00 % | -259.841 M | 0.000 | 0.000 | 0.000 100.00 % | -12.064 M -7 251.98 % | -164.096 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 |
| Purchases of investments | 0.000 | 0.000 100.00 % | -608.023 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -28.563 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 887.233 K 363.93 % | -336.159 K 39.00 % | -551.074 K 94.01 % | -9.199 M 10.20 % | -10.243 M | 0.000 100.00 % | -164.096 K | 0.000 -100.00 % | 245.451 K | 0.000 | 0.000 -100.00 % | 452.000 K 188.28 % | -512.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 -100.00 % | 24.775 K | 0.000 -100.00 % | 22.482 M | 0.000 -100.00 % | 18.909 K -24.81 % | 25.147 K -99.31 % | 3.628 M | 0.000 -100.00 % | 1.806 M 392.32 % | 366.842 K -99.05 % | 38.756 M 1 263.83 % | 2.842 M -85.50 % | 19.602 M 222.62 % | -15.986 M -201.50 % | 15.750 M | 0.000 | 0.000 | 0.000 -100.00 % | 46.438 M -61.49 % | 120.600 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.604 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.831 M 4 722.72 % | 535.606 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 60.878 M | 0.000 | 0.000 -100.00 % | 19.780 M -59.53 % | 48.875 M | 0.000 -100.00 % | 926.747 K | 0.000 -100.00 % | 64.002 M | 0.000 -100.00 % | 28.342 K 99.76 % | 14.188 K -98.28 % | 822.899 K -71.34 % | 2.871 M 106.55 % | -43.801 M -181.93 % | 53.460 M 421.26 % | 10.256 M | 0.000 -100.00 % | 35.683 M 269.56 % | -21.044 M -115.86 % | 132.709 M -0.79 % | 133.769 M 40.15 % | 95.450 M 112.56 % | -759.784 M -1 732.49 % | 46.541 M | 0.000 -100.00 % | 88.081 M 250.44 % | 25.134 M 11.27 % | 22.588 M -29.67 % | 32.119 M 8.26 % | 29.668 M | 0.000 100.00 % | -37.086 M -251 583.97 % | 14.747 K 101.18 % | -1.251 M -122.86 % | 5.472 M 120.15 % | -27.162 M 33.52 % | -40.857 M -99.44 % | -20.485 M 10.86 % | -22.981 M -117.59 % | 130.614 M 145.15 % | -289.287 M -81 489 458.31 % | 355.000 -99.82 % | 194.409 K -71.52 % | 682.618 K 3 892.11 % | -18.001 K 97.70 % | -781.494 K -404.67 % | 256.501 K 226.43 % | -202.885 K -102.52 % | 8.043 M 184.23 % | -9.549 M -281.63 % | 5.258 M 700.48 % | -875.576 K -193.02 % | 941.268 K 138.66 % | -2.435 M 9.43 % | -2.688 M -185.05 % | 3.161 M 1 390.77 % | -244.895 K 96.44 % | -6.870 M -2 801.10 % | 254.346 K -94.80 % | 4.887 M 385.90 % | -1.709 M -34.92 % | -1.267 M 27.79 % | -1.755 M -1 792.68 % | 103.658 K -62.98 % | 280.012 K |
| Net cash used for investing activites | 40.576 M 185.84 % | -47.270 M -10.40 % | -42.818 M -146.57 % | -17.365 M -143.32 % | 40.083 M 241.38 % | -28.352 M -48.26 % | -19.123 M 46.08 % | -35.467 M 8.51 % | -38.765 M -56.65 % | -24.746 M 51.51 % | -51.035 M -236.53 % | -15.165 M -196.11 % | 15.779 M 145.96 % | -34.330 M 43.15 % | -60.387 M 33.97 % | -91.453 M -360.79 % | 35.068 M 137.66 % | -93.128 M -45.04 % | -64.209 M 3.40 % | -66.471 M -193.58 % | 71.034 M -29.45 % | 100.687 M 265.38 % | -60.884 M 15.29 % | -71.871 M 90.59 % | -763.836 M -0.98 % | -756.424 M -0.85 % | -750.023 M -1 279.86 % | 63.569 M 430.15 % | -19.255 M 69.40 % | -62.929 M -247.96 % | 42.531 M 188.16 % | -48.242 M 55.02 % | -107.263 M -40.39 % | -76.403 M 32.20 % | -112.690 M -0.09 % | -112.594 M 15.67 % | -133.517 M 5.79 % | -141.726 M 60.14 % | -355.583 M -39.18 % | -255.493 M -41.88 % | -180.083 M 58.85 % | -437.600 M -63.25 % | -268.048 M -10.71 % | -242.113 M -55.52 % | -155.682 M 77.21 % | -683.004 M -466.53 % | -120.560 M -137.67 % | -50.726 M 87.39 % | -402.215 M -332.31 % | -93.038 M 11.20 % | -104.777 M -463.96 % | -18.579 M 82.78 % | -107.910 M -489.33 % | -18.311 M 76.90 % | -79.268 M -356.51 % | -17.364 M -98.74 % | -8.737 M 61.35 % | -22.605 M 53.04 % | -48.139 M -84.47 % | -26.096 M 48.98 % | -51.153 M -104.94 % | -24.959 M 23.95 % | -32.819 M 37.54 % | -52.545 M 39.36 % | -86.655 M -302.21 % | -21.545 M |
| Debt repayment | -76.733 M -858.90 % | -8.002 M -109.37 % | 85.419 M 941.51 % | -10.151 M 95.96 % | -250.951 M -550.74 % | -38.564 M -846.50 % | -4.074 M | 0.000 100.00 % | -261.140 M -346.17 % | -58.529 M 87.19 % | -456.899 M -5 641.04 % | -7.958 M 43.72 % | -14.141 M 95.03 % | -284.725 M -502.39 % | -47.266 M -97.01 % | -23.992 M 29.47 % | -34.016 M 34.68 % | -52.072 M -241.09 % | -15.266 M 71.92 % | -54.373 M -486.14 % | -9.276 M -110.42 % | 89.027 M -41.96 % | 153.387 M 145.95 % | -333.780 M -144.96 % | 742.425 M 853.31 % | 77.878 M 396.52 % | -26.264 M -130.92 % | 84.947 M 2 775.00 % | -3.176 M 61.44 % | -8.236 M -158.20 % | 14.152 M 114.48 % | -97.746 M 72.98 % | -361.720 M -455.65 % | -65.099 M -204.06 % | 62.556 M -46.51 % | 116.950 M 435.34 % | -34.875 M -115.80 % | -16.161 M -106.43 % | 251.194 M -22.99 % | 326.182 M 2 097.20 % | -16.332 M -105.29 % | 308.889 M 924.77 % | -37.452 M 68.39 % | -118.490 M -3 068.08 % | 3.992 M -98.95 % | 379.023 M 1 311.76 % | -31.279 M -27.20 % | -24.591 M -49.85 % | -16.410 M 52.47 % | -34.525 M -77.78 % | -19.420 M -58.95 % | -12.217 M 44.32 % | -21.943 M 20.95 % | -27.759 M 45.87 % | -51.277 M 2.87 % | -52.793 M -31.05 % | -40.285 M 84.46 % | -259.192 M -458.41 % | -46.416 M -131.75 % | 146.175 M 481.97 % | -38.269 M -223.49 % | -11.830 M 24.35 % | -15.638 M -389.81 % | -3.193 M -121.36 % | 14.950 M 868.10 % | -1.946 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -271.790 M 45.63 % | -499.851 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -228.415 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 |
| Dividends paid | -111.245 M | 0.000 100.00 % | -340.715 K 77.98 % | -1.547 M 99.50 % | -309.178 M | 0.000 100.00 % | -1.539 M 96.14 % | -39.907 M 84.42 % | -256.191 M | 0.000 100.00 % | -4.613 M -131.98 % | -1.989 M 99.12 % | -225.039 M | 0.000 100.00 % | -11.766 M -0.08 % | -11.756 M | 0.000 | 0.000 100.00 % | -17.957 M 0.00 % | -17.957 M 73.43 % | -67.575 M | 0.000 | 0.000 | 0.000 100.00 % | -97.373 M | 0.000 | 0.000 | 0.000 100.00 % | -55.009 M | 0.000 100.00 % | -23.298 M | 0.000 100.00 % | -136.720 M | 0.000 | 0.000 100.00 % | -8.572 K 99.99 % | -166.647 M | 0.000 | 0.000 | 0.000 100.00 % | -268.723 M | 0.000 | 0.000 100.00 % | -10.474 M 97.64 % | -443.982 M | 0.000 100.00 % | -9.594 M | 0.000 100.00 % | -501.027 M | 0.000 100.00 % | -1.680 M 86.99 % | -12.919 M | 0.000 | 0.000 100.00 % | -25.395 M | 0.000 | 0.000 | 0.000 100.00 % | -19.223 M | 0.000 | 0.000 | 0.000 100.00 % | -28.138 M | 0.000 | 0.000 | 0.000 |
| Other financing activites | 1.946 M 121.63 % | -8.998 M 31.08 % | -13.057 M -1 555.63 % | -788.647 K 71.21 % | -2.739 M 71.12 % | -9.486 M -758.15 % | 1.441 M 100.48 % | -301.321 M -46.93 % | -205.074 M -2 543.07 % | -7.759 M -150.37 % | 15.402 M 266.92 % | -9.228 M -148.28 % | 19.112 M 340.33 % | -7.952 M -111.58 % | 68.664 M 521.90 % | -16.275 M -76.79 % | -9.206 M -18.65 % | -7.759 M -4.70 % | -7.410 M 93.06 % | -106.764 M 47.62 % | -203.831 M | 0.000 -100.00 % | 35.095 M 268.03 % | -20.887 M 78.35 % | -96.476 M -21 421.15 % | -448.285 K 78.23 % | -2.059 M -559.48 % | 448.068 K 7 518.34 % | -6.040 K 99.52 % | -1.256 M 97.57 % | -51.641 M -2 238.55 % | 2.415 M 6 289.17 % | -39.016 K 98.74 % | -3.102 M 93.73 % | -49.468 M -1 229.06 % | -3.722 M -103.71 % | 100.251 M 2 976.17 % | -3.486 M -6 782.10 % | -50.647 K 98.47 % | -3.308 M -5 980.45 % | 56.256 K 101.86 % | -3.027 M -123.03 % | 13.143 M 40.79 % | 9.335 M -98.73 % | 736.934 M 91 462.39 % | 804.843 K -99.73 % | 300.000 M 17 742.86 % | -1.700 M 99.66 % | -501.027 M -15 061.11 % | -3.305 M 65.77 % | -9.654 M | 0.000 100.00 % | -354.672 M -7 522 296.37 % | 4.715 K 100.05 % | -8.680 M 97.96 % | -426.131 M -18 774.97 % | -2.258 M | 0.000 -100.00 % | 351.940 K 100.09 % | -408.775 M | 0.000 | 0.000 -100.00 % | 328.689 K 100.32 % | -104.004 M | 0.000 | 0.000 |
| Net cash used provided by financing activities | -186.032 M -994.26 % | -17.001 M -123.61 % | 72.021 M 676.78 % | -12.487 M 97.78 % | -562.869 M -1 071.42 % | -48.050 M -1 051.85 % | -4.172 M 98.77 % | -340.043 M 27.51 % | -469.090 M -604.51 % | -66.584 M 84.94 % | -442.171 M -2 028.98 % | -20.769 M 90.66 % | -222.365 M 24.02 % | -292.677 M -3 155.55 % | 9.579 M 123.72 % | -40.389 M 6.12 % | -43.021 M 26.23 % | -58.320 M -1 135.57 % | -4.720 M 97.43 % | -183.709 M 13.80 % | -213.108 M -339.38 % | 89.027 M -52.99 % | 189.387 M 153.40 % | -354.667 M -154.91 % | 645.949 M 734.23 % | 77.430 M 373.38 % | -28.323 M -133.17 % | 85.395 M 246.76 % | -58.188 M -513.04 % | -9.492 M -167.07 % | 14.152 M 114.84 % | -95.332 M 80.88 % | -498.479 M -630.90 % | -68.200 M -621.10 % | 13.088 M -88.44 % | 113.220 M 211.80 % | -101.271 M -415.46 % | -19.647 M -107.82 % | 251.143 M -22.22 % | 322.874 M 213.29 % | -284.999 M -193.18 % | 305.862 M 916.69 % | -37.452 M 70.86 % | -128.509 M -147.77 % | 269.019 M -29.17 % | 379.828 M 46.58 % | 259.127 M 1 085.60 % | -26.291 M 94.92 % | -517.437 M -1 267.81 % | -37.830 M -23.00 % | -30.755 M -22.35 % | -25.136 M 93.33 % | -376.615 M -1 256.98 % | -27.754 M 67.48 % | -85.351 M 82.18 % | -478.924 M -1 025.75 % | -42.543 M 83.59 % | -259.192 M -297.00 % | -65.287 M 75.14 % | -262.600 M -586.20 % | -38.269 M -223.49 % | -11.830 M 72.77 % | -43.448 M 59.47 % | -107.197 M -817.04 % | 14.950 M 868.10 % | -1.946 M |
| Effect of forex changes on cash | 21.237 M 221.58 % | -17.468 M 57.68 % | -41.275 M -178.21 % | 52.775 M 339.46 % | -22.039 M -12.30 % | -19.625 M -508.61 % | 4.803 M 122.33 % | -21.512 M -493.57 % | -3.624 M -112.24 % | 29.599 M 227.52 % | -23.211 M -31.99 % | -17.586 M -1.50 % | -17.325 M -831.81 % | -1.859 M -153.55 % | 3.472 M -21.36 % | 4.415 M 954.26 % | -516.842 K 96.30 % | -13.961 M -208.54 % | 12.862 M 305.36 % | -6.263 M -111.91 % | 52.588 M 179.77 % | -65.925 M -1 432.33 % | 4.948 M 549.80 % | -1.100 M 78.61 % | -5.142 M -147.75 % | 10.769 M -62.95 % | 29.070 M 241.07 % | -20.607 M -124.22 % | -9.190 M -1.36 % | -9.067 M 50.26 % | -18.231 M -172.48 % | -6.691 M -73.40 % | -3.859 M -137.11 % | 10.398 M 122.23 % | -46.765 M -201.49 % | 46.079 M 5 384.46 % | -871.964 K -109.00 % | 9.691 M 173.99 % | -13.097 M 81.19 % | -69.637 M -168.04 % | 102.348 M 727.08 % | -16.321 M 85.40 % | -111.805 M -1 517.80 % | 7.886 M 141.25 % | -19.119 M -496.77 % | 4.819 M 105.89 % | -81.741 M -286.42 % | 43.848 M 217.71 % | -37.250 M -676.48 % | -4.797 M 76.43 % | -20.355 M -179.00 % | 25.766 M 254.10 % | -16.720 M 9.42 % | -18.460 M -252.25 % | 12.125 M 140.56 % | -29.893 M -2 314.23 % | -1.238 M -107.38 % | 16.786 M 112.14 % | 7.913 M 158.13 % | -13.612 M -316.54 % | 6.286 M 121.87 % | -28.741 M -27.19 % | -22.596 M 15.03 % | -26.593 M 26.69 % | -36.273 M -605.55 % | 7.175 M |
| Net change in cash | -34.020 M -120.91 % | 162.696 M -17.62 % | 197.505 M 4.85 % | 188.365 M 148.17 % | -391.058 M -372.25 % | 143.638 M -29.25 % | 203.028 M 181.84 % | -248.075 M 21.33 % | -315.336 M -288.18 % | 167.568 M 189.68 % | -186.849 M -161.99 % | 301.422 M 5 097.82 % | -6.031 M 96.02 % | -151.503 M -334.31 % | 64.659 M -26.65 % | 88.155 M -48.45 % | 171.007 M 8 365.45 % | -2.069 M 86.70 % | -15.561 M 65.26 % | -44.797 M 57.91 % | -106.443 M -134.85 % | 305.469 M 298.18 % | 76.717 M 54.28 % | 49.727 M 14.27 % | 43.516 M 109.78 % | -444.817 M -32.42 % | -335.906 M -219.60 % | 280.852 M 62.20 % | 173.153 M 22.40 % | 141.465 M 102.29 % | 69.932 M 40.18 % | 49.889 M 109.34 % | -534.425 M -490.40 % | 136.890 M 90.30 % | 71.934 M -65.44 % | 208.170 M 285.69 % | -112.108 M -20 660.14 % | 545.269 K -99.72 % | 193.029 M 1.89 % | 189.444 M 147.71 % | -397.108 M -2 169.60 % | 19.188 M 474.21 % | -5.128 M 97.62 % | -215.620 M -180.95 % | 266.378 M 259.03 % | -167.498 M -140.33 % | 415.319 M 658.62 % | 54.747 M 106.70 % | -817.647 M -923.48 % | 99.291 M -63.86 % | 274.725 M 104.52 % | 134.328 M 161.97 % | -216.766 M -192.71 % | 233.810 M 198.36 % | 78.365 M 123.61 % | -331.949 M -319.28 % | 151.380 M 922.46 % | 14.805 M -90.30 % | 152.706 M 741.05 % | 18.157 M -87.72 % | 147.867 M -13.98 % | 171.888 M 93.36 % | 88.896 M 150.13 % | 35.540 M -66.64 % | 106.533 M -35.54 % | 165.281 M |
| Cash at beginning of period | 1.546 B 11.76 % | 1.383 B 16.66 % | 1.186 B 18.89 % | 997.312 M -28.09 % | 1.387 B 11.42 % | 1.245 B 18.92 % | 1.047 B -19.16 % | 1.295 B -19.58 % | 1.610 B 11.62 % | 1.443 B -11.47 % | 1.629 B 21.16 % | 1.345 B -0.33 % | 1.349 B -10.09 % | 1.501 B 4.50 % | 1.436 B 6.54 % | 1.348 B 14.53 % | 1.177 B -0.18 % | 1.179 B -1.30 % | 1.195 B -3.61 % | 1.239 B -7.91 % | 1.346 B 29.36 % | 1.040 B 7.96 % | 963.660 M 5.44 % | 913.933 M 5.00 % | 870.417 M -33.82 % | 1.315 B -20.34 % | 1.651 B 20.50 % | 1.370 B 14.46 % | 1.197 B 4.97 % | 1.140 B 19.24 % | 956.397 M 5.50 % | 906.508 M -37.09 % | 1.441 B 10.50 % | 1.304 B 5.84 % | 1.232 B 20.33 % | 1.024 B -9.87 % | 1.136 B 0.05 % | 1.136 B 20.48 % | 942.474 M 25.16 % | 753.029 M -34.53 % | 1.150 B 1.70 % | 1.131 B -7.39 % | 1.221 B -15.01 % | 1.437 B 22.76 % | 1.170 B -5.12 % | 1.234 B 36.48 % | 903.849 M 6.45 % | 849.103 M -49.06 % | 1.667 B 6.33 % | 1.567 B 21.25 % | 1.293 B 11.60 % | 1.158 B -15.76 % | 1.375 B 20.49 % | 1.141 B 7.17 % | 1.065 B -23.76 % | 1.397 B 12.15 % | 1.246 B 1.20 % | 1.231 B 15.98 % | 1.061 B 1.74 % | 1.043 B 16.52 % | 895.166 M 23.77 % | 723.278 M 18.44 % | 610.646 M 6.18 % | 575.106 M 22.74 % | 468.573 M 54.50 % | 303.293 M |
| Cash at end of period | 1.512 B -2.20 % | 1.546 B 11.76 % | 1.383 B 16.66 % | 1.186 B 18.64 % | 999.362 M -28.02 % | 1.388 B 10.18 % | 1.260 B 20.39 % | 1.047 B -19.16 % | 1.295 B -19.58 % | 1.610 B 11.62 % | 1.443 B -12.37 % | 1.646 B 22.55 % | 1.343 B -0.45 % | 1.349 B -10.09 % | 1.501 B 4.50 % | 1.436 B 6.54 % | 1.348 B 14.53 % | 1.177 B -0.18 % | 1.179 B -1.30 % | 1.195 B -3.61 % | 1.239 B -7.91 % | 1.346 B 29.36 % | 1.040 B 7.96 % | 963.660 M 5.44 % | 913.933 M 5.00 % | 870.417 M -33.82 % | 1.315 B -20.34 % | 1.651 B 20.50 % | 1.370 B 6.90 % | 1.282 B 24.90 % | 1.026 B 7.31 % | 956.397 M 5.50 % | 906.508 M -37.09 % | 1.441 B 10.50 % | 1.304 B 5.84 % | 1.232 B 20.33 % | 1.024 B -9.87 % | 1.136 B 0.05 % | 1.136 B 20.48 % | 942.474 M 25.16 % | 753.029 M -34.53 % | 1.150 B -5.42 % | 1.216 B -0.42 % | 1.221 B -15.01 % | 1.437 B 34.77 % | 1.066 B -19.18 % | 1.319 B 45.95 % | 903.849 M 6.45 % | 849.103 M -49.06 % | 1.667 B 6.33 % | 1.567 B 21.25 % | 1.293 B 11.60 % | 1.158 B -15.76 % | 1.375 B 20.28 % | 1.143 B 7.36 % | 1.065 B -23.76 % | 1.397 B 12.15 % | 1.246 B 2.61 % | 1.214 B 14.39 % | 1.061 B 1.74 % | 1.043 B 16.52 % | 895.166 M 27.96 % | 699.542 M 14.56 % | 610.646 M 6.18 % | 575.106 M 22.74 % | 468.573 M |
| Operating cash flow | 90.199 M -63.10 % | 244.435 M 17.94 % | 207.248 M 25.27 % | 165.443 M -23.47 % | 216.189 M -8.53 % | 236.354 M 6.06 % | 222.859 M 46.44 % | 152.180 M -9.98 % | 169.048 M -29.99 % | 241.477 M -26.74 % | 329.613 M -2.24 % | 337.173 M 62.82 % | 207.088 M 10.43 % | 187.534 M 59.83 % | 117.332 M -44.94 % | 213.114 M 20.48 % | 176.890 M 8.49 % | 163.040 M 302.51 % | 40.506 M -84.12 % | 255.030 M 1 352.47 % | -20.362 M -111.21 % | 181.680 M 467.59 % | -49.425 M -110.44 % | 473.539 M 177.95 % | 170.370 M -23.74 % | 223.407 M 16.53 % | 191.718 M -10.73 % | 214.772 M -25.82 % | 289.528 M 29.86 % | 222.953 M 22.37 % | 182.193 M -8.97 % | 200.153 M 166.25 % | 75.175 M -72.27 % | 271.096 M 24.18 % | 218.301 M 35.20 % | 161.466 M 30.69 % | 123.552 M -18.84 % | 152.228 M -50.98 % | 310.565 M 62.01 % | 191.701 M 235.89 % | -141.072 M -184.35 % | 167.247 M -58.00 % | 398.213 M 217.10 % | 125.580 M -5.47 % | 132.844 M 1.52 % | 130.860 M -63.50 % | 358.492 M 307.77 % | 87.916 M -40.40 % | 147.510 M -37.22 % | 234.956 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 |
| Capital expenditure | -20.302 M 57.05 % | -47.270 M -555.24 % | 10.384 M 128.97 % | -35.838 M -14.59 % | -31.275 M -10.31 % | -28.352 M -41.27 % | -20.069 M 43.46 % | -35.492 M 16.28 % | -42.393 M -71.31 % | -24.746 M 53.19 % | -52.869 M -240.08 % | -15.546 M 34.68 % | -23.801 M 35.97 % | -37.172 M -460.78 % | -6.629 M 94.86 % | -129.083 M -1 524.48 % | 9.062 M 109.73 % | -93.128 M 33.27 % | -139.564 M -168.40 % | -51.999 M 10.76 % | -58.269 M -76.14 % | -33.081 M -109.42 % | -15.797 M 87.41 % | -125.478 M -123.70 % | -56.092 M -29.90 % | -43.181 M 80.49 % | -221.281 M -535.73 % | -34.807 M 43.52 % | -61.629 M 35.16 % | -95.048 M -72.09 % | -55.232 M -48.70 % | -37.144 M 64.79 % | -105.503 M -65.91 % | -63.592 M 39.43 % | -104.982 M -26.13 % | -83.236 M 47.83 % | -159.559 M -104.81 % | -77.907 M 76.75 % | -335.098 M -44.12 % | -232.513 M 33.53 % | -349.817 M -107.12 % | -168.899 M -303.76 % | -41.832 M 82.88 % | -244.287 M -41.48 % | -172.666 M -252.93 % | -48.923 M 60.53 % | -123.960 M -139.03 % | -51.859 M -26.52 % | -40.989 M 59.23 % | -100.530 M -16.85 % | -86.030 M -233.16 % | -25.822 M 8.94 % | -28.357 M -48.56 % | -19.088 M 41.39 % | -32.569 M -118.28 % | -14.921 M -152.71 % | -5.904 M 73.59 % | -22.360 M 46.41 % | -41.721 M -61.47 % | -25.838 M 24.36 % | -34.160 M -46.93 % | -23.250 M 26.31 % | -31.552 M 37.88 % | -50.791 M 41.46 % | -86.759 M -297.52 % | -21.825 M |
| Free CashFlow | 69.897 M -64.55 % | 197.165 M -9.40 % | 217.631 M 67.92 % | 129.604 M -29.91 % | 184.914 M -11.10 % | 208.002 M 2.57 % | 202.790 M 73.79 % | 116.687 M -7.87 % | 126.655 M -41.56 % | 216.731 M -21.69 % | 276.744 M -13.95 % | 321.627 M 75.48 % | 183.287 M 21.90 % | 150.362 M 35.82 % | 110.703 M 31.74 % | 84.030 M -54.81 % | 185.951 M 165.98 % | 69.912 M 170.58 % | -99.058 M -148.79 % | 203.031 M 358.21 % | -78.631 M -152.92 % | 148.599 M 327.84 % | -65.222 M -118.74 % | 348.061 M 204.57 % | 114.278 M -36.59 % | 180.226 M 709.63 % | -29.563 M -116.43 % | 179.965 M -21.03 % | 227.899 M 78.18 % | 127.905 M 0.74 % | 126.961 M -22.11 % | 163.009 M 637.49 % | -30.328 M -114.62 % | 207.504 M 83.11 % | 113.319 M 44.85 % | 78.229 M 317.26 % | -36.008 M -148.45 % | 74.320 M 402.95 % | -24.532 M 39.89 % | -40.812 M 91.69 % | -490.889 M -29 603.62 % | -1.653 M -100.46 % | 356.381 M 400.22 % | -118.706 M -198.09 % | -39.823 M -148.60 % | 81.937 M -65.06 % | 234.532 M 550.45 % | 36.057 M -66.15 % | 106.521 M -20.76 % | 134.426 M 256.26 % | -86.030 M -233.16 % | -25.822 M 8.94 % | -28.357 M -48.56 % | -19.088 M 41.39 % | -32.569 M -118.28 % | -14.921 M -152.71 % | -5.904 M 73.59 % | -22.360 M 46.41 % | -41.721 M -61.47 % | -25.838 M 24.36 % | -34.160 M -46.93 % | -23.250 M 26.31 % | -31.552 M 37.88 % | -50.791 M 41.46 % | -86.759 M -297.52 % | -21.825 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 |