PT Sarana Menara Nusantara Tbk. SMNUF
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.736 T 8.48 % | 11.740 T 6.39 % | 11.036 T 27.80 % | 8.635 T 15.98 % | 7.445 T 15.36 % | 6.454 T 9.99 % | 5.868 T 9.93 % | 5.338 T 5.64 % | 5.053 T 13.05 % | 4.470 T 8.86 % | 4.106 T 28.43 % | 3.197 T 41.14 % | 2.265 T 37.21 % | 1.651 T 21.76 % | 1.356 T 25.25 % | 1.082 T |
| Net income | 3.335 T 2.53 % | 3.253 T -5.49 % | 3.442 T 0.43 % | 3.427 T 20.85 % | 2.836 T 21.10 % | 2.342 T 6.45 % | 2.200 T 4.76 % | 2.100 T -30.91 % | 3.040 T 2.75 % | 2.958 T 251.92 % | 840.662 B 398.87 % | 168.512 B -51.41 % | 346.836 B 22.18 % | 283.884 B 183.84 % | 100.014 B -83.03 % | 589.493 B |
| Income before tax | 3.537 T -0.26 % | 3.546 T -10.19 % | 3.948 T 6.24 % | 3.716 T 16.36 % | 3.194 T 9.96 % | 2.904 T -0.81 % | 2.928 T 4.47 % | 2.803 T -24.43 % | 3.709 T -6.28 % | 3.958 T 226.94 % | 1.211 T 430.97 % | 227.989 B -50.43 % | 459.976 B 20.92 % | 380.400 B 187.18 % | 132.460 B -80.39 % | 675.608 B |
| Income before tax ratio | 0.28 -8.06 % | 0.30 -15.58 % | 0.36 -16.87 % | 0.43 0.33 % | 0.43 -4.68 % | 0.45 -9.82 % | 0.50 -4.97 % | 0.53 -28.47 % | 0.73 -17.10 % | 0.89 200.35 % | 0.29 313.42 % | 0.07 -64.88 % | 0.20 -11.88 % | 0.23 135.85 % | 0.10 -84.35 % | 0.62 |
| EBITDA | 6.588 T 4.74 % | 6.290 T -23.76 % | 8.249 T 31.08 % | 6.293 T 14.16 % | 5.513 T 20.63 % | 4.570 T 0.49 % | 4.548 T 15.33 % | 3.943 T -8.29 % | 4.300 T -3.62 % | 4.461 T 54.26 % | 2.892 T 20.87 % | 2.393 T 168.67 % | 890.586 B -35.81 % | 1.387 T 23.05 % | 1.128 T 20.86 % | 932.929 B |
| Net income ratio | 0.26 -5.48 % | 0.28 -11.16 % | 0.31 -21.42 % | 0.40 4.20 % | 0.38 4.98 % | 0.36 -3.22 % | 0.37 -4.70 % | 0.39 -34.60 % | 0.60 -9.11 % | 0.66 223.29 % | 0.20 288.43 % | 0.05 -65.58 % | 0.15 -10.96 % | 0.17 133.11 % | 0.07 -86.45 % | 0.54 |
| Ratio EBITDA | 0.52 -3.45 % | 0.54 -28.33 % | 0.75 2.57 % | 0.73 -1.57 % | 0.74 4.57 % | 0.71 -8.64 % | 0.78 4.91 % | 0.74 -13.19 % | 0.85 -14.74 % | 1.00 41.71 % | 0.70 -5.89 % | 0.75 90.36 % | 0.39 -53.22 % | 0.84 1.05 % | 0.83 -3.51 % | 0.86 |
| Gross profit ratio | 0.69 -27.13 % | 0.94 27.96 % | 0.74 0.95 % | 0.73 0.77 % | 0.72 0.49 % | 0.72 -2.35 % | 0.74 -5.53 % | 0.78 -10.06 % | 0.87 -0.51 % | 0.87 28.63 % | 0.68 5.12 % | 0.65 -5.47 % | 0.68 -27.83 % | 0.95 -0.54 % | 0.95 -0.26 % | 0.95 |
| Weighted average shs out dil | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B -0.12 % | 49.859 B -0.58 % | 50.148 B -0.48 % | 50.391 B -1.14 % | 50.971 B -0.09 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 4.11 % | 49.003 B |
| Weighted average shs out | 49.799 B -0.50 % | 50.048 B 0.50 % | 49.799 B -0.05 % | 49.824 B -0.65 % | 50.148 B -0.48 % | 50.391 B -1.14 % | 50.971 B -0.09 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 4.11 % | 49.003 B |
| EPS diluted | 67.00 2.57 % | 65.32 -5.50 % | 69.12 0.55 % | 68.74 21.56 % | 56.55 21.67 % | 46.48 7.69 % | 43.16 5.27 % | 41.00 -31.18 % | 59.58 2.72 % | 58.00 251.94 % | 16.48 384.71 % | 3.40 -50.00 % | 6.80 22.30 % | 5.56 180.81 % | 1.98 -83.53 % | 12.02 |
| Earnings per share | 66.98 3.05 % | 65.00 -5.96 % | 69.12 0.48 % | 68.79 21.64 % | 56.55 21.67 % | 46.48 7.69 % | 43.16 5.27 % | 41.00 -31.18 % | 59.58 2.72 % | 58.00 251.94 % | 16.48 384.71 % | 3.40 -50.00 % | 6.80 22.30 % | 5.56 180.81 % | 1.98 -83.53 % | 12.02 |
| Gross profit | 8.739 T -20.95 % | 11.056 T 36.14 % | 8.121 T 29.01 % | 6.295 T 16.88 % | 5.386 T 15.92 % | 4.646 T 7.41 % | 4.326 T 3.85 % | 4.166 T -4.99 % | 4.384 T 12.47 % | 3.898 T 40.02 % | 2.784 T 35.01 % | 2.062 T 33.42 % | 1.546 T -0.97 % | 1.561 T 21.11 % | 1.289 T 24.93 % | 1.032 T |
| Income tax expense | 172.077 B -28.96 % | 242.234 B -46.35 % | 451.496 B 68.34 % | 268.207 B -21.12 % | 340.003 B -38.33 % | 551.341 B -24.27 % | 728.070 B 3.59 % | 702.822 B -32.37 % | 1.039 T 4.63 % | 993.129 B 167.59 % | 371.138 B 486.03 % | 63.331 B -44.29 % | 113.677 B 17.78 % | 96.516 B 197.47 % | 32.446 B -62.32 % | 86.115 B |
| Cost of revenue | 3.996 T 483.84 % | 684.486 B -76.51 % | 2.914 T 24.54 % | 2.340 T 13.64 % | 2.059 T 13.90 % | 1.808 T 17.26 % | 1.542 T 31.53 % | 1.172 T 75.29 % | 668.773 B 17.02 % | 571.501 B -56.77 % | 1.322 T 16.49 % | 1.135 T 57.73 % | 719.568 B 699.37 % | 90.017 B 34.36 % | 66.999 B 31.85 % | 50.813 B |
| General and administrative expenses | 139.932 B -83.31 % | 838.176 B 554.56 % | 128.052 B -37.53 % | 204.970 B 38.41 % | 148.093 B -3.63 % | 153.664 B 72.59 % | 89.036 B -23.62 % | 116.566 B -26.00 % | 157.532 B -39.58 % | 260.743 B 14.32 % | 228.080 B 34.23 % | 169.914 B 35.16 % | 125.715 B 30.22 % | 96.540 B | 0.000 | 0.000 |
| Selling and marketing expenses | 178.802 B -24.91 % | 238.120 B 170.22 % | 88.122 B 69.35 % | 52.034 B -9.95 % | 57.785 B -12.94 % | 66.374 B 10.83 % | 59.888 B 52.78 % | 39.198 B 146.93 % | 15.874 B -53.89 % | 34.423 B 3.43 % | 33.283 B 43.52 % | 23.190 B 44.38 % | 16.062 B 24.13 % | 12.940 B | 0.000 | 0.000 |
| Other expenses | 1.155 T -61.99 % | 3.038 T 687.59 % | -517.073 B -51.61 % | -341.059 B -59.60 % | -213.698 B -87.14 % | -114.192 B -384.34 % | -23.577 B -306.82 % | 11.400 B 128.87 % | -39.492 B 12.46 % | -45.115 B -0.76 % | -44.774 B -87.08 % | -23.933 B 42.40 % | -41.551 B -27.85 % | -32.501 B -574.47 % | 6.850 B -78.24 % | 31.474 B |
| Operating expenses | 1.474 T -64.19 % | 4.115 T 309.37 % | 1.005 T 14.93 % | 874.549 B 42.09 % | 615.472 B -7.39 % | 664.556 B 0.01 % | 664.473 B -5.04 % | 699.736 B 1.54 % | 689.125 B 23.55 % | 557.753 B 24.40 % | 448.350 B 32.42 % | 338.591 B 41.58 % | 239.144 B -63.54 % | 655.825 B 15.29 % | 568.827 B 22.56 % | 464.104 B |
| Cost and expenses | 5.470 T 13.98 % | 4.799 T 22.44 % | 3.920 T 21.92 % | 3.215 T 20.19 % | 2.675 T 8.18 % | 2.472 T 12.06 % | 2.206 T 17.86 % | 1.872 T 37.86 % | 1.358 T 20.25 % | 1.129 T -36.22 % | 1.770 T 20.15 % | 1.474 T 53.70 % | 958.712 B 28.54 % | 745.842 B 17.30 % | 635.826 B 23.48 % | 514.917 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 318.734 B -70.39 % | 1.076 T 397.88 % | 216.174 B -15.89 % | 257.004 B 24.83 % | 205.878 B -6.44 % | 220.038 B 47.75 % | 148.924 B -4.39 % | 155.764 B -10.17 % | 173.406 B -41.25 % | 295.166 B 12.93 % | 261.363 B 35.35 % | 193.104 B 36.20 % | 141.777 B 29.50 % | 109.480 B | 0.000 | 0.000 |
| Interest income | 84.309 B 60 120.71 % | 140.000 M -99.52 % | 29.265 B -5.19 % | 30.866 B -26.48 % | 41.984 B -13.99 % | 48.813 B 43.96 % | 33.908 B -50.22 % | 68.121 B 21.49 % | 56.073 B 353.74 % | 12.358 B 78.27 % | 6.932 B 72.78 % | 4.012 B -66.24 % | 11.884 B 1 011.69 % | 1.069 B -84.70 % | 6.988 B -15.83 % | 8.302 B |
| Interest expense | 3.051 T 10.02 % | 2.773 T 18.58 % | 2.339 T 78.22 % | 1.312 T 18.18 % | 1.110 T 26.22 % | 879.749 B 15.06 % | 764.586 B 25.86 % | 607.473 B 2.85 % | 590.620 B 17.30 % | 503.499 B -6.52 % | 538.606 B 20.37 % | 447.474 B 3.92 % | 430.610 B 14.95 % | 374.614 B -52.46 % | 787.938 B 52.46 % | 516.815 B |
| Depreciation and amortization | 1.723 T 364.39 % | -651.773 B -129.67 % | 2.197 T 18.80 % | 1.849 T 15.95 % | 1.595 T 123.60 % | 713.297 B 0.94 % | 706.643 B 26.18 % | 560.011 B -35.83 % | 872.677 B 123.87 % | 389.819 B -64.03 % | 1.084 T 16.82 % | 927.790 B 59.38 % | 582.114 B 21.05 % | 480.906 B 18.02 % | 407.489 B 11.53 % | 365.351 B |
| Operating income | 7.266 T 4.68 % | 6.941 T 1.66 % | 6.828 T 26.52 % | 5.397 T 18.17 % | 4.567 T 16.27 % | 3.928 T 3.63 % | 3.790 T 10.75 % | 3.422 T -20.82 % | 4.322 T -4.12 % | 4.508 T 118.92 % | 2.059 T 165.59 % | 775.322 B 68.56 % | 459.976 B -49.26 % | 906.450 B 25.89 % | 720.020 B 26.86 % | 567.578 B |
| Operating income ratio | 0.57 -3.51 % | 0.59 -4.44 % | 0.62 -1.00 % | 0.62 1.89 % | 0.61 0.79 % | 0.61 -5.79 % | 0.65 0.75 % | 0.64 -25.05 % | 0.86 -15.19 % | 1.01 101.11 % | 0.50 106.80 % | 0.24 19.43 % | 0.20 -63.02 % | 0.55 3.39 % | 0.53 1.28 % | 0.52 |
| Total other income expenses net | -3.729 T -9.83 % | -3.395 T -17.91 % | -2.880 T -71.36 % | -1.680 T -22.39 % | -1.373 T -34.18 % | -1.023 T -18.72 % | -861.947 B -39.21 % | -619.188 B -1.04 % | -612.795 B -11.39 % | -550.154 B -9.58 % | -502.076 B 8.27 % | -547.333 B -4.79 % | -522.331 B 0.44 % | -524.664 B 10.70 % | -587.560 B -643.89 % | 108.030 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 51.396 T 15.40 % | 44.539 T -0.28 % | 44.664 T 5.75 % | 42.236 T 125.21 % | 18.754 T 28.68 % | 14.574 T 38.52 % | 10.522 T 58.21 % | 6.650 T -5.18 % | 7.014 T 1.42 % | 6.916 T -5.84 % | 7.344 T -5.86 % | 7.802 T 12.78 % | 6.918 T 40.14 % | 4.936 T 14.53 % | 4.310 T -1.92 % | 4.394 T 38.33 % | 3.177 T |
| Total investments | 571.632 B 15.69 % | 494.088 B 113.02 % | 231.946 B -56.34 % | 531.308 B 11.57 % | 476.210 B 112.19 % | 224.422 B 3.32 % | 217.215 B 27.27 % | 170.669 B -0.83 % | 172.099 B -98.84 % | 14.845 T 1 318.88 % | -1.218 T -20.45 % | -1.011 T -22.37 % | -826.357 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 52.336 T 16.39 % | 44.968 T -0.01 % | 44.972 T -4.28 % | 46.985 T 132.63 % | 20.197 T 33.15 % | 15.168 T 32.07 % | 11.485 T 27.63 % | 8.999 T -9.28 % | 9.919 T 0.16 % | 9.903 T 5.86 % | 9.354 T 0.50 % | 9.308 T 15.66 % | 8.047 T 44.07 % | 5.586 T 19.75 % | 4.665 T -4.18 % | 4.868 T 18.67 % | 4.102 T |
| Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 166.490 B 330.32 % | 38.690 B -14.94 % | 45.485 B 1 172.31 % | 3.575 B -95.64 % | 82.056 B 225.36 % | 25.220 B 211.22 % | -22.675 B -101.81 % | -11.236 B -16.52 % | -9.643 B -100.46 % | 2.100 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 19.122 T 14.59 % | 16.688 T 14.03 % | 14.635 T 18.09 % | 12.393 T 19.57 % | 10.365 T 19.08 % | 8.704 T 15.33 % | 7.547 T 15.30 % | 6.546 T -35.83 % | 10.200 T 42.45 % | 7.161 T 285.40 % | 1.858 T 82.62 % | 1.017 T 19.84 % | 849.004 B 69.03 % | 502.268 B 129.99 % | 218.384 B 84.49 % | 118.370 B 125.13 % | -471.123 B |
| Common stock | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 4.11 % | 490.030 B 0.00 % | 490.030 B |
| Total equity | 19.169 T 16.09 % | 16.512 T 14.41 % | 14.432 T 19.65 % | 12.062 T 18.44 % | 10.184 T 16.25 % | 8.761 T 9.05 % | 8.033 T 13.12 % | 7.102 T -33.68 % | 10.708 T 39.46 % | 7.679 T 64.45 % | 4.669 T 28.16 % | 3.643 T 6.58 % | 3.419 T 125.10 % | 1.519 T 23.96 % | 1.225 T 9.83 % | 1.115 T 116.87 % | 514.337 B |
| Other non current liabilities | 641.120 B -50.10 % | 1.285 T -1.06 % | 1.299 T -16.61 % | 1.557 T 63.78 % | 950.892 B -8.80 % | 1.043 T -0.59 % | 1.049 T -0.18 % | 1.051 T -55.98 % | 2.387 T 14.96 % | 2.076 T 61.21 % | 1.288 T 3.07 % | 1.250 T 719.66 % | 152.446 B -66.19 % | 450.873 B 11.18 % | 405.545 B 45.22 % | 279.253 B -29.25 % | 394.723 B |
| Long term debt | 37.136 T 41.08 % | 26.323 T -25.74 % | 35.448 T 16.88 % | 30.329 T 90.88 % | 15.889 T 19.49 % | 13.297 T 45.71 % | 9.126 T 8.89 % | 8.380 T -2.86 % | 8.627 T -10.92 % | 9.684 T 4.82 % | 9.239 T 12.38 % | 8.221 T 3.46 % | 7.947 T 56.10 % | 5.091 T 17.39 % | 4.336 T -0.28 % | 4.348 T 5.99 % | 4.102 T |
| Total non current liabilities | 38.535 T 39.58 % | 27.608 T -24.87 % | 36.747 T 15.24 % | 31.886 T 89.35 % | 16.840 T 17.44 % | 14.340 T 40.94 % | 10.175 T 7.88 % | 9.431 T -14.37 % | 11.014 T -6.35 % | 11.761 T 11.72 % | 10.527 T 11.15 % | 9.471 T 5.59 % | 8.969 T 46.08 % | 6.140 T 15.42 % | 5.320 T 8.05 % | 4.923 T -3.29 % | 5.090 T |
| Other current liabilities | 3.796 T -10.79 % | 4.255 T 146.46 % | 1.726 T -24.12 % | 2.275 T 261.70 % | 628.984 B 55.93 % | 403.381 B -74.95 % | 1.610 T 28.66 % | 1.251 T -0.88 % | 1.263 T 7.22 % | 1.178 T 23.17 % | 956.046 B 28.05 % | 746.611 B 19.17 % | 626.510 B 169.70 % | 232.300 B -18.95 % | 286.604 B 41.27 % | 202.871 B 241.57 % | 59.393 B |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 2.149 T 0.07 % | 2.147 T 40.12 % | 1.533 T 0.92 % | 1.519 T -0.21 % | 1.522 T 20.07 % | 1.267 T -18.37 % | 1.553 T 23.34 % | 1.259 T -3.92 % | 1.310 T 63.26 % | 802.607 B 19.46 % | 671.879 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 15.200 T -18.47 % | 18.644 T 94.95 % | 9.564 T -43.05 % | 16.794 T 282.45 % | 4.391 T 930.47 % | 426.127 B -82.18 % | 2.391 T 277.27 % | 633.821 B -58.18 % | 1.515 T 239.68 % | 446.139 B 119.77 % | 203.002 B -81.31 % | 1.086 T 980.64 % | 100.529 B -79.69 % | 494.901 B 50.84 % | 328.096 B -36.89 % | 519.856 B | 0.000 |
| Total current liabilities | 20.124 T -17.18 % | 24.299 T 68.20 % | 14.446 T -33.98 % | 21.880 T 202.83 % | 7.225 T 58.27 % | 4.565 T -3.93 % | 4.752 T 113.04 % | 2.230 T -32.47 % | 3.303 T 67.02 % | 1.978 T -3.03 % | 2.039 T -15.73 % | 2.420 T 104.05 % | 1.186 T 30.34 % | 909.855 B 4.97 % | 866.805 B 3.39 % | 838.360 B 218.96 % | 262.840 B |
| Total liabilities | 58.659 T 13.01 % | 51.907 T 1.40 % | 51.193 T -4.79 % | 53.767 T 123.42 % | 24.066 T 27.30 % | 18.905 T 26.66 % | 14.926 T 27.99 % | 11.662 T -18.55 % | 14.317 T 4.21 % | 13.738 T 9.33 % | 12.566 T 5.68 % | 11.891 T 17.09 % | 10.155 T 44.05 % | 7.050 T 13.96 % | 6.186 T 7.38 % | 5.761 T 7.62 % | 5.353 T |
| Other non current assets | 2.545 T 70.51 % | 1.492 T -24.78 % | 1.984 T 30 222.02 % | 6.543 B 45.56 % | 4.495 B -37.65 % | 7.209 B 28.34 % | 5.617 B -35.82 % | 8.752 B 60.41 % | 5.456 B 233.29 % | 1.637 B -99.87 % | 1.307 T 13.04 % | 1.156 T 15.12 % | 1.004 T 41.80 % | 708.011 B 17.57 % | 602.205 B 26.77 % | 475.032 B 47.78 % | 321.441 B |
| Long term investments | 535.033 B 8.29 % | 494.088 B 149.69 % | 197.879 B -89.85 % | 1.950 T 15.44 % | 1.689 T 50.50 % | 1.122 T 32.88 % | 844.445 B 325.24 % | 198.580 B -98.93 % | 18.479 T 24.48 % | 14.845 T 1 318.88 % | -1.218 T -20.45 % | -1.011 T -22.37 % | -826.357 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 906.561 B -8.50 % | 990.800 B -9.98 % | 1.101 T -7.08 % | 1.184 T 20.38 % | 983.947 B -10.36 % | 1.098 T 31.88 % | 832.382 B 41.17 % | 589.631 B -11.49 % | 666.157 B -43.87 % | 1.187 T 96.92 % | 602.680 B -16.48 % | 721.585 B 22.25 % | 590.253 B | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 15.834 T 2.10 % | 15.509 T 0.56 % | 15.422 T -0.35 % | 15.475 T 4 195.29 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 135.77 % | 152.812 B 0.00 % | 152.812 B -57.92 % | 363.150 B 94.32 % | 186.883 B -10.04 % | 207.730 B 48.08 % | 140.286 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 16.741 T 1.46 % | 16.499 T -0.14 % | 16.522 T -0.82 % | 16.660 T 1 139.34 % | 1.344 T -7.80 % | 1.458 T 22.25 % | 1.193 T 60.64 % | 742.443 B -9.34 % | 818.969 B -47.16 % | 1.550 T 96.30 % | 789.563 B -15.04 % | 929.315 B 27.21 % | 730.539 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 53.045 T 16.57 % | 45.506 T 5.18 % | 43.265 T 8.70 % | 39.802 T 41.10 % | 28.208 T 24.81 % | 22.601 T 21.27 % | 18.638 T 26.24 % | 14.764 T 594.71 % | 2.125 T 45.04 % | 1.465 T -89.30 % | 13.690 T 11.81 % | 12.244 T 9.27 % | 11.205 T 61.08 % | 6.956 T 14.51 % | 6.075 T 12.46 % | 5.402 T 27.70 % | 4.230 T |
| Total non current assets | 72.873 T 13.88 % | 63.992 T 3.26 % | 61.974 T 6.06 % | 58.431 T 86.99 % | 31.247 T 24.04 % | 25.191 T 21.79 % | 20.684 T 31.63 % | 15.714 T -26.68 % | 21.431 T 19.84 % | 17.883 T 22.58 % | 14.589 T 9.53 % | 13.320 T 9.85 % | 12.125 T 58.16 % | 7.666 T 14.79 % | 6.678 T 13.64 % | 5.877 T 29.12 % | 4.551 T |
| Other current assets | 564.611 B -34.48 % | 861.732 B 14.80 % | 750.627 B 56.88 % | 478.478 B 49.69 % | 319.636 B -40.04 % | 533.072 B 8.58 % | 490.970 B 534.46 % | 77.384 B -77.07 % | 337.544 B 419.64 % | 64.957 B 6.78 % | 60.833 B 76.03 % | 34.559 B -89.16 % | 318.858 B 26.59 % | 251.880 B -5.17 % | 265.623 B -43.79 % | 472.513 B 61.59 % | 292.421 B |
| Short term investments | 36.599 B 2.90 % | 35.568 B 4.41 % | 34.067 B 102.40 % | -1.418 T -16.96 % | -1.213 T -35.07 % | -897.657 B -43.11 % | -627.230 B -2 147.25 % | -27.911 B 99.85 % | -18.307 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 940.183 B 119.32 % | 428.677 B 38.89 % | 308.636 B -93.50 % | 4.748 T 229.15 % | 1.443 T 142.96 % | 593.765 B -38.37 % | 963.383 B -58.98 % | 2.348 T -19.17 % | 2.905 T -2.73 % | 2.987 T 48.63 % | 2.010 T 33.46 % | 1.506 T 33.31 % | 1.130 T 73.92 % | 649.452 B 83.16 % | 354.575 B -25.17 % | 473.838 B -48.82 % | 925.794 B |
| Cash and short term investments | 976.782 B 110.40 % | 464.245 B 35.47 % | 342.703 B -92.78 % | 4.748 T 229.15 % | 1.443 T 142.96 % | 593.765 B -38.37 % | 963.383 B -58.98 % | 2.348 T -19.17 % | 2.905 T -2.73 % | 2.987 T 48.63 % | 2.010 T 33.46 % | 1.506 T 33.31 % | 1.130 T 73.92 % | 649.452 B 83.16 % | 354.575 B -25.17 % | 473.838 B -48.82 % | 925.794 B |
| Total current assets | 4.956 T 11.95 % | 4.427 T 21.25 % | 3.651 T -50.65 % | 7.398 T 146.41 % | 3.002 T 21.34 % | 2.474 T 8.75 % | 2.275 T -25.39 % | 3.050 T -15.16 % | 3.595 T 1.73 % | 3.533 T 33.50 % | 2.647 T 19.51 % | 2.215 T 52.84 % | 1.449 T 60.59 % | 902.269 B 23.08 % | 733.053 B -26.70 % | 1.000 T -24.01 % | 1.316 T |
| Inventory | 15.943 B 9.41 % | 14.572 B 90 975.00 % | 16.000 M -99.19 % | 1.981 B -59.97 % | 4.949 B -24.65 % | 6.568 B | 0.000 -100.00 % | 50.447 B | 0.000 -100.00 % | 11.076 B 160.18 % | 4.257 B 737.99 % | 508.000 M 0.00 % | 508.000 M -45.78 % | 937.000 M -0.11 % | 938.000 M 0.00 % | 938.000 M -10.24 % | 1.045 B |
| Net receivables | 3.399 T 10.11 % | 3.086 T 20.66 % | 2.558 T 17.80 % | 2.171 T 75.09 % | 1.240 T -7.98 % | 1.348 T 64.13 % | 821.037 B 31.58 % | 623.995 B 77.42 % | 351.699 B -25.25 % | 470.519 B -17.73 % | 571.914 B -15.12 % | 673.753 B | 0.000 | 0.000 -100.00 % | 111.917 B 112.11 % | 52.764 B -45.52 % | 96.844 B |
| Tax assets | 7.216 B | 0.000 -100.00 % | 4.527 B -64.40 % | 12.715 B 647.50 % | 1.701 B -34.78 % | 2.608 B -31.24 % | 3.793 B 1 022.19 % | 338.000 M -84.56 % | 2.189 B -89.71 % | 21.281 B 2.51 % | 20.759 B 1 271.14 % | 1.514 B -86.41 % | 11.141 B 518.94 % | 1.800 B 21.62 % | 1.480 B 73 900.00 % | 2.000 M -94.44 % | 36.000 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 1.008 T -16.47 % | 1.207 T 43.80 % | 839.297 B 60.88 % | 521.678 B -2.47 % | 534.866 B -15.61 % | 633.818 B -9.08 % | 697.115 B 156.61 % | 271.663 B 43.49 % | 189.327 B -12.59 % | 216.607 B -54.08 % | 471.736 B -2.70 % | 484.822 B 25.39 % | 386.636 B 134.16 % | 165.117 B -33.07 % | 246.701 B 125.50 % | 109.404 B -42.04 % | 188.742 B |
| Tax payables | 120.460 B -37.63 % | 193.123 B 15.02 % | 167.911 B 17.88 % | 142.437 B 3.47 % | 137.658 B 113.41 % | 64.504 B 20.99 % | 53.314 B -27.51 % | 73.542 B -78.08 % | 335.568 B 144.56 % | 137.214 B -66.42 % | 408.579 B 300.13 % | 102.112 B 41.30 % | 72.265 B 312.07 % | 17.537 B 224.52 % | 5.404 B -13.24 % | 6.229 B -57.64 % | 14.705 B |
| Deferred revenue non current | 33.240 B | 0.000 -100.00 % | 35.301 B -4.97 % | 37.147 B -11.52 % | 41.982 B -9.59 % | 46.437 B -1.02 % | 46.916 B -41.79 % | 80.598 B 32.67 % | 60.752 B -46.24 % | 113.000 B -25.01 % | 150.687 B -15.07 % | 177.428 B 598.92 % | 25.386 B -91.27 % | 290.662 B -0.04 % | 290.787 B 31.53 % | 221.078 B -62.73 % | 593.100 B |
| Minority interest | 70.587 B 27.71 % | 55.272 B 74.00 % | 31.766 B 2.41 % | 31.019 B 3.37 % | 30.008 B -16.85 % | 36.091 B 902 175.00 % | 4.000 M -92.31 % | 52.000 M -16.13 % | 62.000 M 103.93 % | -1.579 B 80.09 % | -7.932 B -59.98 % | -4.958 B -397.78 % | 1.665 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 918.773 B 106.27 % | 445.418 B -77.48 % | 1.978 T -22.31 % | 2.546 T 26.52 % | 2.012 T 232.49 % | -1.519 T -118 098.21 % | 1.287 B | 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 -100.00 % | 22.675 B 101.81 % | 11.236 B 16.52 % | 9.643 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | -533.118 B 28.09 % | -741.374 B 18.61 % | -910.846 B 0.00 % | -910.846 B -18.86 % | -766.325 B -55.29 % | -493.487 B -365.28 % | -106.062 B -615.46 % | 20.576 B 0.00 % | 20.576 B 0.00 % | 20.576 B 157.96 % | -35.500 B -272.53 % | 20.576 B -99.00 % | 2.058 T 306.46 % | 506.252 B 1.95 % | 496.551 B -2.06 % | 507.017 B 2.34 % | 495.430 B |
| Deferred tax liabilities non current | 724.311 B | 0.000 -100.00 % | 944.030 B -3.43 % | 977.527 B 111.83 % | 461.458 B -23.06 % | 599.736 B -10.21 % | 667.949 B 8.84 % | 613.722 B -68.97 % | 1.978 T 17.05 % | 1.690 T 85.54 % | 910.852 B 3.45 % | 880.515 B 4.24 % | 844.682 B 174.65 % | 307.552 B 7.26 % | 286.737 B 286.24 % | 74.238 B 274 855.56 % | 27.000 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 77.828 T 13.75 % | 68.419 T 4.26 % | 65.625 T -0.31 % | 65.829 T 92.20 % | 34.250 T 23.80 % | 27.666 T 20.50 % | 22.960 T 22.36 % | 18.763 T -25.02 % | 25.025 T 16.85 % | 21.417 T 24.26 % | 17.235 T 10.95 % | 15.534 T 14.44 % | 13.574 T 58.42 % | 8.568 T 15.61 % | 7.411 T 7.77 % | 6.877 T 17.20 % | 5.868 T |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 102.254 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 54.206 B -5.64 % | 57.446 B 91.49 % | 30.000 B | 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other non cash items | 2.805 T -4.92 % | 2.950 T 24.52 % | 2.369 T 1 478.92 % | -171.802 B -131.17 % | 551.197 B 2 419.76 % | 21.875 B -98.46 % | 1.422 T 6.58 % | 1.334 T -43.74 % | 2.371 T 4 024.28 % | 57.498 B -97.34 % | 2.164 T 41.19 % | 1.532 T | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash provided by operating activities | 9.340 T 4.76 % | 8.915 T 10.43 % | 8.073 T 58.14 % | 5.105 T 2.46 % | 4.982 T 61.91 % | 3.077 T -15.02 % | 3.621 T 25.98 % | 2.874 T -11.84 % | 3.260 T 11.99 % | 2.911 T -12.75 % | 3.337 T 37.28 % | 2.430 T | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | -4.519 T 0.98 % | -4.564 T 2.51 % | -4.681 T -113.50 % | -2.193 T 44.33 % | -3.939 T 18.27 % | -4.819 T -134.27 % | -2.057 T -177.69 % | -740.751 B -645.50 % | -99.363 B -232.53 % | -29.881 B 98.17 % | -1.629 T -13.59 % | -1.434 T -6.40 % | -1.348 T 7.37 % | -1.455 T -167.20 % | -544.468 B 60.76 % | -1.388 T |
| Acquisitions net | -3.511 T -622.56 % | -485.857 B 57.35 % | -1.139 T 93.07 % | -16.431 T | 0.000 100.00 % | -44.984 B 96.71 % | -1.366 T | 0.000 -100.00 % | 1.106 T 230.29 % | -848.716 B | 0.000 | 0.000 100.00 % | -991.703 B | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 100.00 % | -31.887 B | 0.000 100.00 % | -218.271 B | 0.000 100.00 % | -221.910 B | 0.000 100.00 % | -3.767 T -470.67 % | -660.137 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 -100.00 % | 493.632 B 11 363.82 % | 4.306 B | 0.000 | 0.000 | 0.000 -100.00 % | 700.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 125.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 24.131 B 165.41 % | 9.092 B 122.73 % | -40.000 B -682.33 % | 6.869 B 103.02 % | -227.730 B 65.78 % | -665.584 B -2.75 % | -647.741 B -14.90 % | -563.755 B 41.54 % | -964.360 B -128.40 % | -422.231 B 18.65 % | -519.020 B -51.45 % | -342.693 B 12.01 % | -389.454 B -54.67 % | -251.793 B -93.24 % | -130.300 B -15.13 % | -113.179 B |
| Net cash used for investing activites | -8.006 T -76.07 % | -4.547 T 22.78 % | -5.888 T 68.37 % | -18.617 T -347.86 % | -4.157 T 24.82 % | -5.529 T -28.83 % | -4.292 T -229.01 % | -1.305 T 64.98 % | -3.725 T -89.97 % | -1.961 T 8.69 % | -2.147 T -20.89 % | -1.776 T 34.90 % | -2.729 T -59.89 % | -1.707 T -152.92 % | -674.768 B 55.04 % | -1.501 T |
| Debt repayment | 4.721 T 1 676.98 % | -299.400 B 90.62 % | -3.193 T -117.28 % | 18.475 T 1 041.83 % | 1.618 T -56.83 % | 3.748 T 205.36 % | 1.227 T 207.46 % | -1.142 T -320.27 % | 518.526 B 361.54 % | -198.261 B -42.82 % | -138.818 B 2.89 % | -142.950 B -108.51 % | 1.680 T 69.93 % | 988.532 B 323.72 % | -441.860 B -141.35 % | 1.069 T |
| Common stock issued | 107.202 B 105 000.00 % | 102.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.692 B | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 100.00 % | -144.521 B 47.03 % | -272.838 B 29.58 % | -387.425 B -205.93 % | -126.638 B | 0.000 | 0.000 | 0.000 100.00 % | -2.764 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -901.363 B 24.97 % | -1.201 T 0.07 % | -1.202 T 14.41 % | -1.405 T -19.64 % | -1.174 T 1.10 % | -1.187 T 1.55 % | -1.206 T -20.89 % | -997.442 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -4.710 T -71.52 % | -2.746 T -18.66 % | -2.314 T -93.32 % | -1.197 T -16.11 % | -1.031 T -9.95 % | -937.818 B -27.74 % | -734.140 B -21.45 % | -604.476 B 6.17 % | -644.250 B -26.69 % | -508.517 B 21.84 % | -650.599 B -30.81 % | -497.370 B -0.42 % | -495.283 B 11.53 % | -559.837 B -95.03 % | -287.053 B -21.91 % | -235.466 B |
| Net cash used provided by financing activities | -783.037 B 81.56 % | -4.247 T 36.71 % | -6.710 T -142.66 % | 15.728 T 1 928.79 % | -860.035 B -169.59 % | 1.236 T 247.27 % | -839.148 B 69.42 % | -2.744 T -2 082.63 % | -125.724 B 82.21 % | -706.778 B 10.78 % | -792.181 B -24.24 % | -637.604 B -153.83 % | 1.185 T 176.32 % | 428.695 B 162.29 % | -688.221 B -182.61 % | 833.091 B |
| Effect of forex changes on cash | -40.000 B -2 689.40 % | -1.434 B -101.69 % | 84.870 B 5 209.57 % | -1.661 B 98.06 % | -85.435 B -171.46 % | -31.472 B -125.14 % | 125.206 B 235.39 % | 37.332 B 158.77 % | -63.518 B -127.89 % | 227.770 B 113.08 % | 106.894 B -70.28 % | 359.729 B 996.47 % | 32.808 B 2 593.60 % | 1.218 B | 0.000 | 0.000 |
| Net change in cash | 511.506 B 326.11 % | 120.041 B 102.70 % | -4.440 T -234.30 % | 3.306 T 289.43 % | 848.862 B 329.66 % | -369.618 B 73.31 % | -1.385 T -148.66 % | -556.969 B -583.17 % | -81.527 B -108.34 % | 977.201 B 93.93 % | 503.886 B 33.94 % | 376.197 B -21.64 % | 480.098 B 62.81 % | 294.877 B 347.25 % | -119.263 B 73.61 % | -451.956 B |
| Cash at beginning of period | 428.677 B 38.89 % | 308.636 B -93.50 % | 4.748 T 229.15 % | 1.443 T 142.96 % | 593.765 B -38.37 % | 963.383 B -58.98 % | 2.348 T -19.17 % | 2.905 T -2.73 % | 2.987 T 48.63 % | 2.010 T 33.46 % | 1.506 T 33.31 % | 1.130 T 73.92 % | 649.452 B 83.16 % | 354.575 B -25.17 % | 473.838 B -48.82 % | 925.794 B |
| Cash at end of period | 940.183 B 119.32 % | 428.677 B 38.89 % | 308.636 B -93.50 % | 4.748 T 229.15 % | 1.443 T 142.96 % | 593.765 B -38.37 % | 963.383 B -58.98 % | 2.348 T -19.17 % | 2.905 T -2.73 % | 2.987 T 48.63 % | 2.010 T 33.46 % | 1.506 T 33.31 % | 1.130 T 73.92 % | 649.452 B 83.16 % | 354.575 B -25.17 % | 473.838 B |
| Operating cash flow | 9.340 T 4.76 % | 8.915 T 10.43 % | 8.073 T 58.14 % | 5.105 T 2.46 % | 4.982 T 61.91 % | 3.077 T -15.02 % | 3.621 T 25.98 % | 2.874 T -11.84 % | 3.260 T 11.99 % | 2.911 T -12.75 % | 3.337 T 37.28 % | 2.430 T | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | -4.519 T 0.98 % | -4.564 T 2.51 % | -4.681 T -113.50 % | -2.193 T 44.33 % | -3.939 T 18.27 % | -4.819 T -134.27 % | -2.057 T -177.69 % | -740.751 B -645.50 % | -99.363 B -232.53 % | -29.881 B 98.17 % | -1.629 T -13.59 % | -1.434 T -6.40 % | -1.348 T 7.37 % | -1.455 T -167.20 % | -544.468 B 60.76 % | -1.388 T |
| Free CashFlow | 4.821 T 11.03 % | 4.342 T 28.01 % | 3.392 T 16.47 % | 2.912 T 179.08 % | 1.044 T 159.92 % | -1.742 T -211.37 % | 1.564 T -26.69 % | 2.133 T -32.50 % | 3.161 T 9.70 % | 2.881 T 68.69 % | 1.708 T 71.36 % | 996.765 B 173.97 % | -1.348 T 7.37 % | -1.455 T -167.20 % | -544.468 B 60.76 % | -1.388 T |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.186 T -0.71 % | 3.208 T -2.38 % | 3.287 T -0.25 % | 3.295 T 6.05 % | 3.107 T 1.99 % | 3.047 T 0.85 % | 3.021 T 2.65 % | 2.943 T 1.08 % | 2.912 T 1.64 % | 2.865 T -2.18 % | 2.929 T 4.94 % | 2.791 T 3.48 % | 2.697 T 2.96 % | 2.619 T 1.99 % | 2.568 T 22.58 % | 2.095 T 3.96 % | 2.015 T 3.01 % | 1.956 T 3.50 % | 1.890 T 1.09 % | 1.870 T 0.25 % | 1.865 T 2.49 % | 1.820 T 1.13 % | 1.800 T 10.64 % | 1.626 T 5.18 % | 1.546 T 4.35 % | 1.482 T -2.68 % | 1.523 T -1.15 % | 1.540 T 6.77 % | 1.443 T 5.94 % | 1.362 T 0.14 % | 1.360 T 1.90 % | 1.335 T 0.36 % | 1.330 T 1.26 % | 1.313 T -0.60 % | 1.321 T 0.96 % | 1.309 T 4.46 % | 1.253 T 7.05 % | 1.170 T -2.15 % | 1.196 T 5.59 % | 1.133 T 5.61 % | 1.073 T 0.37 % | 1.069 T 3.62 % | 1.031 T -11.48 % | 1.165 T 16.89 % | 996.703 B 9.15 % | 913.188 B 1.26 % | 901.860 B 10.85 % | 813.570 B 6.84 % | 761.496 B 5.73 % | 720.213 B 11.47 % | 646.118 B 8.47 % | 595.662 B 9.91 % | 541.976 B 12.56 % | 481.504 B |
| Net income | 849.186 B 5.77 % | 802.870 B -9.61 % | 888.200 B 5.47 % | 842.171 B 4.27 % | 807.677 B 1.29 % | 797.389 B -3.64 % | 827.523 B -4.49 % | 866.452 B 7.41 % | 806.692 B 7.21 % | 752.430 B -14.82 % | 883.313 B 1.82 % | 867.562 B 3.57 % | 837.619 B -1.86 % | 853.531 B 0.69 % | 847.711 B -4.74 % | 889.897 B -1.18 % | 900.533 B 14.10 % | 789.234 B -14.93 % | 927.723 B 52.83 % | 607.046 B -22.40 % | 782.275 B 50.74 % | 518.956 B -30.34 % | 744.937 B 23.44 % | 603.500 B 15.82 % | 521.055 B 10.28 % | 472.463 B -4.37 % | 494.066 B -21.12 % | 626.346 B 11.66 % | 560.938 B 8.14 % | 518.705 B 172.67 % | 190.232 B -69.99 % | 633.901 B 1.16 % | 626.608 B 11.46 % | 562.185 B -23.14 % | 731.428 B -25.64 % | 983.572 B 21.93 % | 806.667 B 55.72 % | 518.038 B -79.05 % | 2.473 T 20 747.08 % | 11.864 B -96.10 % | 304.426 B 80.32 % | 168.829 B 432.39 % | -50.792 B -116.45 % | 308.755 B 132.61 % | 132.736 B -70.50 % | 449.963 B 692.44 % | 56.782 B 124.78 % | -229.162 B -236.95 % | 167.329 B -3.59 % | 173.563 B 79.96 % | 96.443 B -20.65 % | 121.544 B 126.50 % | 53.662 B -28.63 % | 75.187 B |
| Income before tax | 1.213 T 55.50 % | 780.299 B -13.96 % | 906.864 B 6.72 % | 849.726 B -7.94 % | 923.063 B 7.70 % | 857.030 B -0.25 % | 859.174 B -10.91 % | 964.420 B 13.32 % | 851.023 B -2.32 % | 871.259 B -24.54 % | 1.155 T 15.65 % | 998.305 B 9.86 % | 908.705 B 2.51 % | 886.434 B 8.24 % | 818.946 B -19.80 % | 1.021 T 4.24 % | 979.552 B 9.27 % | 896.488 B -11.78 % | 1.016 T 41.81 % | 716.573 B -25.39 % | 960.361 B 91.87 % | 500.530 B -45.25 % | 914.147 B 22.09 % | 748.727 B 21.57 % | 615.895 B -1.56 % | 625.661 B -2.63 % | 642.562 B -23.55 % | 840.469 B 12.85 % | 744.743 B 6.34 % | 700.356 B 167.45 % | 261.862 B -69.05 % | 846.151 B 2.02 % | 829.387 B -4.18 % | 865.560 B -11.88 % | 982.255 B 4.38 % | 941.008 B -13.59 % | 1.089 T 56.24 % | 697.026 B -78.83 % | 3.293 T 13 645.64 % | 23.955 B -94.11 % | 406.695 B 73.51 % | 234.396 B 959.27 % | 22.128 B -94.56 % | 406.865 B 125.40 % | 180.505 B -69.97 % | 601.057 B 598.63 % | 86.034 B 128.04 % | -306.843 B -240.29 % | 218.725 B -4.93 % | 230.073 B 79.04 % | 128.504 B -20.04 % | 160.718 B 127.27 % | 70.717 B -29.31 % | 100.037 B |
| Income before tax ratio | 0.38 56.61 % | 0.24 -11.86 % | 0.28 7.00 % | 0.26 -13.19 % | 0.30 5.60 % | 0.28 -1.09 % | 0.28 -13.21 % | 0.33 12.11 % | 0.29 -3.90 % | 0.30 -22.86 % | 0.39 10.21 % | 0.36 6.17 % | 0.34 -0.44 % | 0.34 6.13 % | 0.32 -34.57 % | 0.49 0.27 % | 0.49 6.07 % | 0.46 -14.76 % | 0.54 40.28 % | 0.38 -25.57 % | 0.51 87.20 % | 0.28 -45.86 % | 0.51 10.35 % | 0.46 15.58 % | 0.40 -5.66 % | 0.42 0.05 % | 0.42 -22.66 % | 0.55 5.70 % | 0.52 0.38 % | 0.51 167.08 % | 0.19 -69.63 % | 0.63 1.66 % | 0.62 -5.38 % | 0.66 -11.35 % | 0.74 3.39 % | 0.72 -17.28 % | 0.87 45.94 % | 0.60 -78.37 % | 2.75 12 917.78 % | 0.02 -94.42 % | 0.38 72.87 % | 0.22 922.27 % | 0.02 -93.86 % | 0.35 92.84 % | 0.18 -72.49 % | 0.66 589.96 % | 0.10 125.29 % | -0.38 -231.31 % | 0.29 -10.09 % | 0.32 60.62 % | 0.20 -26.29 % | 0.27 106.79 % | 0.13 -37.20 % | 0.21 |
| EBITDA | 1.989 T 26.54 % | 1.572 T -10.59 % | 1.758 T -25.89 % | 2.372 T 46.07 % | 1.624 T -24.31 % | 2.145 T 2.13 % | 2.100 T -8.53 % | 2.296 T 5.12 % | 2.184 T 3.16 % | 2.117 T -5.13 % | 2.232 T 7.71 % | 2.072 T 2.99 % | 2.012 T 4.06 % | 1.933 T 7.24 % | 1.803 T 15.39 % | 1.562 T 4.59 % | 1.494 T 4.15 % | 1.434 T -0.22 % | 1.437 T 6.07 % | 1.355 T 8.61 % | 1.248 T 65.53 % | 753.783 B -38.27 % | 1.221 T 1.25 % | 1.206 T 9.08 % | 1.106 T 4.32 % | 1.060 T 17.29 % | 903.729 B -31.40 % | 1.317 T 45.17 % | 907.505 B 5.77 % | 857.975 B 92.75 % | 445.130 B -55.34 % | 996.698 B 1.90 % | 978.132 B 6.85 % | 915.426 B -20.43 % | 1.150 T 3.26 % | 1.114 T -7.93 % | 1.210 T 33.86 % | 903.964 B -73.66 % | 3.432 T 2 092.66 % | 156.519 B -71.56 % | 550.444 B -45.87 % | 1.017 T 328.45 % | 237.360 B -59.72 % | 589.290 B 60.16 % | 367.949 B -52.84 % | 780.252 B 246.98 % | 224.872 B 230.73 % | -172.016 B -129.25 % | 588.123 B 9.12 % | 538.958 B 97.25 % | 273.233 B 0.63 % | 271.510 B 71.36 % | 158.446 B -15.45 % | 187.397 B |
| Net income ratio | 0.27 6.52 % | 0.25 -7.40 % | 0.27 5.73 % | 0.26 -1.67 % | 0.26 -0.69 % | 0.26 -4.45 % | 0.27 -6.95 % | 0.29 6.26 % | 0.28 5.48 % | 0.26 -12.92 % | 0.30 -2.97 % | 0.31 0.09 % | 0.31 -4.69 % | 0.33 -1.28 % | 0.33 -22.29 % | 0.42 -4.94 % | 0.45 10.76 % | 0.40 -17.81 % | 0.49 51.18 % | 0.32 -22.59 % | 0.42 47.07 % | 0.29 -31.11 % | 0.41 11.56 % | 0.37 10.12 % | 0.34 5.69 % | 0.32 -1.74 % | 0.32 -20.20 % | 0.41 4.58 % | 0.39 2.08 % | 0.38 172.29 % | 0.14 -70.55 % | 0.47 0.81 % | 0.47 10.07 % | 0.43 -22.67 % | 0.55 -26.34 % | 0.75 16.73 % | 0.64 45.46 % | 0.44 -78.59 % | 2.07 19 643.17 % | 0.01 -96.31 % | 0.28 79.65 % | 0.16 420.78 % | -0.05 -118.58 % | 0.27 99.00 % | 0.13 -72.97 % | 0.49 682.61 % | 0.06 122.35 % | -0.28 -228.19 % | 0.22 -8.82 % | 0.24 61.45 % | 0.15 -26.85 % | 0.20 106.09 % | 0.10 -36.59 % | 0.16 |
| Ratio EBITDA | 0.62 27.44 % | 0.49 -8.41 % | 0.53 -25.70 % | 0.72 37.75 % | 0.52 -25.79 % | 0.70 1.28 % | 0.70 -10.89 % | 0.78 3.99 % | 0.75 1.49 % | 0.74 -3.01 % | 0.76 2.64 % | 0.74 -0.47 % | 0.75 1.07 % | 0.74 5.15 % | 0.70 -5.87 % | 0.75 0.61 % | 0.74 1.10 % | 0.73 -3.59 % | 0.76 4.93 % | 0.72 8.34 % | 0.67 61.50 % | 0.41 -38.96 % | 0.68 -8.49 % | 0.74 3.71 % | 0.72 -0.03 % | 0.72 20.52 % | 0.59 -30.60 % | 0.86 35.97 % | 0.63 -0.15 % | 0.63 92.48 % | 0.33 -56.17 % | 0.75 1.54 % | 0.74 5.52 % | 0.70 -19.94 % | 0.87 2.28 % | 0.85 -11.86 % | 0.97 25.04 % | 0.77 -73.08 % | 2.87 1 976.55 % | 0.14 -73.07 % | 0.51 -46.07 % | 0.95 313.49 % | 0.23 -54.50 % | 0.51 37.02 % | 0.37 -56.79 % | 0.85 242.67 % | 0.25 217.93 % | -0.21 -127.38 % | 0.77 3.21 % | 0.75 76.96 % | 0.42 -7.22 % | 0.46 55.91 % | 0.29 -24.88 % | 0.39 |
| Gross profit ratio | 0.68 -0.87 % | 0.69 3.34 % | 0.66 -3.25 % | 0.69 -1.90 % | 0.70 0.45 % | 0.70 7.40 % | 0.65 -9.36 % | 0.72 -0.28 % | 0.72 -0.22 % | 0.72 -4.20 % | 0.75 2.26 % | 0.73 0.67 % | 0.73 0.02 % | 0.73 0.69 % | 0.72 -1.91 % | 0.74 1.22 % | 0.73 0.43 % | 0.73 -8.32 % | 0.79 14.87 % | 0.69 -1.14 % | 0.70 -2.35 % | 0.71 -6.20 % | 0.76 8.26 % | 0.70 -0.43 % | 0.71 0.60 % | 0.70 -0.53 % | 0.71 -2.51 % | 0.72 -3.66 % | 0.75 -2.69 % | 0.77 38.69 % | 0.56 -35.07 % | 0.86 0.20 % | 0.86 -0.13 % | 0.86 -0.92 % | 0.86 -0.31 % | 0.87 -0.39 % | 0.87 0.43 % | 0.87 -37.72 % | 1.39 104.79 % | 0.68 -0.79 % | 0.69 0.64 % | 0.68 -1.18 % | 0.69 -1.70 % | 0.70 5.39 % | 0.67 2.36 % | 0.65 -1.14 % | 0.66 1.57 % | 0.65 1.80 % | 0.64 -0.11 % | 0.64 -8.44 % | 0.70 0.82 % | 0.69 2.13 % | 0.68 1.66 % | 0.66 |
| Weighted average shs out dil | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B -0.04 % | 49.817 B -0.13 % | 49.883 B -0.29 % | 50.028 B -0.25 % | 50.155 B -0.10 % | 50.205 B 0.00 % | 50.205 B 0.00 % | 50.205 B -1.71 % | 51.079 B 0.60 % | 50.772 B -0.36 % | 50.954 B 0.19 % | 50.857 B -0.27 % | 50.997 B -0.03 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B |
| Weighted average shs out | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B -1.35 % | 50.480 B 1.37 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.799 B 0.00 % | 49.798 B -0.04 % | 49.817 B -0.13 % | 49.883 B -0.29 % | 50.028 B -0.25 % | 50.155 B -0.10 % | 50.205 B 0.00 % | 50.205 B 2.69 % | 48.890 B -4.29 % | 51.079 B 0.87 % | 50.640 B -0.62 % | 50.954 B 0.19 % | 50.857 B -0.27 % | 50.997 B -0.03 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B 0.00 % | 51.015 B |
| EPS diluted | 17.05 5.77 % | 16.12 -9.64 % | 17.84 5.50 % | 16.91 4.25 % | 16.22 1.31 % | 16.01 -3.67 % | 16.62 -4.48 % | 17.40 7.41 % | 16.20 7.21 % | 15.11 -14.83 % | 17.74 1.84 % | 17.42 3.57 % | 16.82 -1.87 % | 17.14 0.82 % | 17.00 -4.87 % | 17.87 -0.17 % | 17.90 11.88 % | 16.00 -13.89 % | 18.58 53.81 % | 12.08 -22.46 % | 15.58 55.80 % | 10.00 -32.61 % | 14.84 34.91 % | 11.00 7.21 % | 10.26 14.00 % | 9.00 -7.50 % | 9.73 -18.92 % | 12.00 9.09 % | 11.00 10.00 % | 10.00 11.11 % | 9.00 -13.63 % | 10.42 4.20 % | 10.00 -9.09 % | 11.00 422.58 % | -3.41 -117.76 % | 19.20 21.52 % | 15.80 54.90 % | 10.20 -61.02 % | 26.17 198.74 % | 8.76 -12.31 % | 9.99 201.81 % | 3.31 431.00 % | -1.00 -116.67 % | 6.00 130.77 % | 2.60 -70.45 % | 8.80 692.79 % | 1.11 124.72 % | -4.49 -1 460.61 % | 0.33 -90.29 % | 3.40 88.89 % | 1.80 -24.37 % | 2.38 126.67 % | 1.05 -29.05 % | 1.48 |
| Earnings per share | 17.05 5.77 % | 16.12 -9.64 % | 17.84 5.50 % | 16.91 5.69 % | 16.00 -0.06 % | 16.01 -3.67 % | 16.62 -4.48 % | 17.40 7.41 % | 16.20 7.21 % | 15.11 -14.83 % | 17.74 1.84 % | 17.42 3.57 % | 16.82 -1.87 % | 17.14 0.82 % | 17.00 -6.08 % | 18.10 1.12 % | 17.90 11.88 % | 16.00 -15.79 % | 19.00 57.28 % | 12.08 -24.12 % | 15.92 59.20 % | 10.00 -33.33 % | 15.00 36.36 % | 11.00 0.00 % | 11.00 22.22 % | 9.00 -10.00 % | 10.00 -16.67 % | 12.00 9.09 % | 11.00 10.00 % | 10.00 11.11 % | 9.00 -18.18 % | 11.00 10.00 % | 10.00 -9.09 % | 11.00 423.53 % | -3.40 -117.71 % | 19.20 21.52 % | 15.80 54.90 % | 10.20 -61.07 % | 26.20 197.73 % | 8.80 -12.00 % | 10.00 202.11 % | 3.31 431.00 % | -1.00 -116.67 % | 6.00 130.77 % | 2.60 -70.45 % | 8.80 633.33 % | 1.20 126.73 % | -4.49 -240.31 % | 3.20 -5.88 % | 3.40 88.89 % | 1.80 -24.37 % | 2.38 126.67 % | 1.05 -29.05 % | 1.48 |
| Gross profit | 2.167 T -1.57 % | 2.202 T 0.88 % | 2.183 T -3.49 % | 2.261 T 4.03 % | 2.174 T 2.45 % | 2.122 T 8.31 % | 1.959 T -6.96 % | 2.105 T 0.80 % | 2.089 T 1.42 % | 2.060 T -6.29 % | 2.198 T 7.31 % | 2.048 T 4.17 % | 1.966 T 2.98 % | 1.909 T 2.69 % | 1.859 T 20.24 % | 1.546 T 5.22 % | 1.469 T 3.46 % | 1.420 T -5.11 % | 1.497 T 16.12 % | 1.289 T -0.89 % | 1.301 T 0.09 % | 1.300 T -5.14 % | 1.370 T 19.78 % | 1.144 T 4.72 % | 1.092 T 4.98 % | 1.040 T -3.20 % | 1.075 T -3.63 % | 1.115 T 2.86 % | 1.084 T 3.08 % | 1.052 T 38.88 % | 757.296 B -33.84 % | 1.145 T 0.56 % | 1.138 T 1.13 % | 1.126 T -1.51 % | 1.143 T 0.65 % | 1.135 T 4.06 % | 1.091 T 7.51 % | 1.015 T -39.06 % | 1.665 T 116.24 % | 770.149 B 4.77 % | 735.059 B 1.01 % | 727.734 B 2.39 % | 710.727 B -12.99 % | 816.818 B 23.19 % | 663.050 B 11.72 % | 593.503 B 0.10 % | 592.929 B 12.59 % | 526.619 B 8.76 % | 484.184 B 5.61 % | 458.461 B 2.06 % | 449.207 B 9.36 % | 410.753 B 12.25 % | 365.928 B 14.42 % | 319.804 B |
| Income tax expense | 370.060 B 1 595.19 % | -24.750 B -224.43 % | 19.890 B 427.25 % | -6.078 B -102.35 % | 258.198 B 373.15 % | 54.570 B 84.37 % | 29.598 B -66.86 % | 89.323 B 150.09 % | 35.716 B -59.23 % | 87.597 B -64.02 % | 243.447 B 105.34 % | 118.557 B 77.82 % | 66.671 B 192.15 % | 22.821 B 211.44 % | -20.478 B -118.07 % | 113.348 B 54.62 % | 73.308 B -28.15 % | 102.029 B 13.25 % | 90.095 B -14.61 % | 105.513 B -37.85 % | 169.758 B 769.31 % | -25.363 B -116.04 % | 158.076 B 8.85 % | 145.227 B 53.13 % | 94.840 B -38.09 % | 153.198 B 3.16 % | 148.506 B -30.64 % | 214.119 B 16.49 % | 183.802 B 1.19 % | 181.643 B 153.59 % | 71.628 B -66.25 % | 212.247 B 4.67 % | 202.775 B -6.20 % | 216.172 B -9.29 % | 238.298 B -30.48 % | 342.791 B 22.18 % | 280.559 B 58.06 % | 177.503 B -78.24 % | 815.779 B 7 309.44 % | 11.010 B -89.24 % | 102.285 B 59.68 % | 64.055 B -11.54 % | 72.413 B -26.78 % | 98.893 B 106.92 % | 47.794 B -68.56 % | 152.038 B 448.77 % | 27.705 B 136.91 % | -75.069 B -242.98 % | 52.502 B -9.78 % | 58.193 B 78.52 % | 32.598 B -16.79 % | 39.174 B 129.69 % | 17.055 B -31.37 % | 24.850 B |
| Cost of revenue | 1.019 T 1.19 % | 1.007 T -8.83 % | 1.104 T 6.83 % | 1.034 T 10.73 % | 933.538 B 0.94 % | 924.851 B -12.92 % | 1.062 T 26.78 % | 837.700 B 1.80 % | 822.894 B 2.21 % | 805.107 B 10.18 % | 730.748 B -1.61 % | 742.706 B 1.62 % | 730.870 B 2.92 % | 710.126 B 0.15 % | 709.097 B 29.16 % | 548.988 B 0.56 % | 545.956 B 1.83 % | 536.132 B 36.28 % | 393.394 B -32.28 % | 580.903 B 2.89 % | 564.609 B 8.51 % | 520.348 B 21.13 % | 429.565 B -11.00 % | 482.683 B 6.28 % | 454.183 B 2.87 % | 441.509 B -1.44 % | 447.964 B 5.35 % | 425.196 B 18.59 % | 358.556 B 15.60 % | 310.169 B -48.54 % | 602.766 B 217.15 % | 190.059 B -0.84 % | 191.668 B 2.06 % | 187.805 B 5.23 % | 178.474 B 3.01 % | 173.261 B 7.17 % | 161.663 B 4.05 % | 155.375 B 133.10 % | -469.349 B -229.47 % | 362.512 B 7.42 % | 337.477 B -0.99 % | 340.861 B 6.34 % | 320.540 B -7.94 % | 348.199 B 4.36 % | 333.653 B 4.37 % | 319.685 B 3.48 % | 308.931 B 7.66 % | 286.951 B 3.48 % | 277.312 B 5.94 % | 261.752 B 32.93 % | 196.911 B 6.49 % | 184.909 B 5.03 % | 176.048 B 8.87 % | 161.700 B |
| General and administrative expenses | 37.727 B -3.56 % | 39.121 B 298.22 % | 9.824 B -78.99 % | 46.760 B -80.15 % | 235.609 B 465.12 % | 41.692 B 23.75 % | 33.691 B -10.62 % | 37.694 B -14.14 % | 43.901 B 3.52 % | 42.408 B 47.39 % | 28.772 B 3.96 % | 27.675 B -12.05 % | 31.467 B -21.60 % | 40.138 B -55.34 % | 89.878 B 133.91 % | 38.424 B -1.29 % | 38.925 B 3.13 % | 37.743 B -13.02 % | 43.394 B 13.78 % | 38.140 B 10.65 % | 34.470 B 7.42 % | 32.089 B -55.23 % | 71.671 B 111.99 % | 33.809 B 156.28 % | -60.069 B -155.49 % | 108.253 B 312.46 % | 26.246 B -23.15 % | 34.153 B 156.86 % | -60.063 B -167.71 % | 88.700 B 142.16 % | 36.629 B 59.80 % | 22.922 B -12.93 % | 26.326 B -14.22 % | 30.689 B -15.13 % | 36.158 B -11.64 % | 40.922 B 63.33 % | 25.055 B -54.77 % | 55.397 B -11.51 % | 62.601 B -7.79 % | 67.892 B 3.74 % | 65.446 B 0.99 % | 64.804 B 6.18 % | 61.031 B -1.89 % | 62.204 B 5.65 % | 58.878 B 28.09 % | 45.967 B -6.17 % | 48.989 B 2.91 % | 47.605 B 38.92 % | 34.267 B -12.26 % | 39.053 B 6.11 % | 36.803 B 10.19 % | 33.401 B 16.78 % | 28.601 B 6.28 % | 26.910 B |
| Selling and marketing expenses | 35.997 B -3.12 % | 37.155 B -12.54 % | 42.480 B -5.93 % | 45.157 B -42.15 % | 78.055 B 62.13 % | 48.142 B -1.16 % | 48.707 B 82.95 % | 26.623 B 8.91 % | 24.444 B -19.40 % | 30.327 B -1.50 % | 30.789 B 39.63 % | 22.050 B 15.85 % | 19.033 B 17.13 % | 16.250 B 2 691.71 % | -627.000 M -103.66 % | 17.136 B -0.82 % | 17.278 B -5.31 % | 18.247 B 291.15 % | 4.665 B -70.69 % | 15.918 B -12.83 % | 18.260 B -3.60 % | 18.942 B 1.12 % | 18.732 B 128.52 % | 8.197 B 643.16 % | 1.103 B -97.12 % | 38.342 B 137.66 % | 16.133 B -5.06 % | 16.992 B 2 453.46 % | -722.000 M -102.63 % | 27.485 B 220.15 % | 8.585 B -21.56 % | 10.945 B 1.53 % | 10.780 B 21.29 % | 8.888 B 274.23 % | 2.375 B -41.65 % | 4.070 B 1.09 % | 4.026 B -25.49 % | 5.403 B -38.97 % | 8.853 B 1.14 % | 8.753 B 4.09 % | 8.409 B 0.01 % | 8.408 B 3.34 % | 8.136 B -4.07 % | 8.481 B -3.93 % | 8.828 B 12.63 % | 7.838 B -2.97 % | 8.078 B 20.51 % | 6.703 B 61.48 % | 4.151 B -2.51 % | 4.258 B 0.59 % | 4.233 B 1.93 % | 4.153 B -2.24 % | 4.248 B 23.92 % | 3.428 B |
| Other expenses | 261.726 B -23.49 % | 342.077 B 116.77 % | 157.804 B -58.41 % | 379.408 B -52.25 % | 794.604 B 500.62 % | -198.344 B -32.39 % | -149.823 B -10.87 % | -135.135 B 5.14 % | -142.463 B -5.04 % | -135.627 B 6.14 % | -144.506 B -10.82 % | -130.400 B -8.24 % | -120.477 B 1.00 % | -121.690 B -18.42 % | -102.765 B -23.00 % | -83.547 B -2.31 % | -81.659 B -11.73 % | -73.088 B -11.17 % | -65.746 B -7.65 % | -61.073 B -35.61 % | -45.037 B -7.64 % | -41.842 B 24.96 % | -55.758 B -91.85 % | -29.064 B -0.76 % | -28.845 B -5 394.29 % | -525.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.909 B | 0.000 | 0.000 | 0.000 100.00 % | -25.303 B -27.67 % | -19.819 B -676.91 % | -2.551 B -278.64 % | 1.428 B 1 198.46 % | -130.000 M -100.86 % | 15.143 B 195.84 % | -15.800 B 60.41 % | -39.914 B -355.90 % | -8.755 B -362.99 % | 3.329 B 488.16 % | 566.000 M 103.97 % | -14.274 B -4 417.09 % | -316.000 M -104.35 % | 7.263 B 143.74 % | -16.606 B 23.28 % | -21.646 B -204.92 % | -7.099 B -20.40 % | -5.896 B 14.67 % | -6.910 B |
| Operating expenses | 335.450 B -19.82 % | 418.353 B 99.11 % | 210.108 B -55.42 % | 471.325 B -57.47 % | 1.108 T 120.87 % | 501.783 B 67.70 % | 299.214 B 78.39 % | 167.733 B -32.79 % | 249.575 B -7.65 % | 270.250 B 13.72 % | 237.645 B -9.65 % | 263.034 B 5.02 % | 250.457 B -1.38 % | 253.950 B -22.47 % | 327.534 B 74.29 % | 187.922 B 6.58 % | 176.318 B -3.53 % | 182.775 B 26.07 % | 144.982 B -13.93 % | 168.445 B -3.33 % | 174.254 B 36.36 % | 127.791 B -22.60 % | 165.103 B 7.45 % | 153.652 B -16.33 % | 183.635 B 13.24 % | 162.166 B -5.67 % | 171.919 B -23.72 % | 225.377 B 87.69 % | 120.078 B -18.37 % | 147.099 B -46.29 % | 273.862 B 135.14 % | 116.466 B -30.08 % | 166.560 B 16.60 % | 142.848 B -9.50 % | 157.839 B -16.63 % | 189.328 B -5.29 % | 199.894 B 40.71 % | 142.064 B 12.09 % | 126.744 B -24.27 % | 167.361 B 21.83 % | 137.375 B 8.79 % | 126.273 B 7.10 % | 117.900 B -2.60 % | 121.053 B 6.37 % | 113.800 B 19.04 % | 95.597 B -0.27 % | 95.859 B 5.04 % | 91.256 B 16.47 % | 78.353 B 7.15 % | 73.123 B 6.55 % | 68.626 B 9.62 % | 62.605 B 8.19 % | 57.864 B 15.61 % | 50.049 B |
| Cost and expenses | 1.354 T -4.98 % | 1.425 T 8.43 % | 1.314 T -12.67 % | 1.505 T 14.56 % | 1.314 T -7.92 % | 1.427 T 4.80 % | 1.361 T 35.39 % | 1.005 T -6.25 % | 1.072 T -0.27 % | 1.075 T 11.05 % | 968.393 B -3.71 % | 1.006 T 2.49 % | 981.327 B 1.79 % | 964.076 B -7.00 % | 1.037 T 40.67 % | 736.910 B 2.03 % | 722.274 B 0.47 % | 718.907 B 33.53 % | 538.376 B -28.15 % | 749.348 B 1.42 % | 738.863 B 14.00 % | 648.139 B 8.99 % | 594.668 B -6.55 % | 636.335 B -0.23 % | 637.818 B 5.66 % | 603.675 B -2.61 % | 619.883 B -4.72 % | 650.573 B 35.92 % | 478.634 B 4.67 % | 457.268 B -47.84 % | 876.628 B 185.99 % | 306.525 B -14.43 % | 358.228 B 8.34 % | 330.653 B -1.68 % | 336.313 B -7.25 % | 362.589 B 0.29 % | 361.557 B 21.56 % | 297.439 B 186.82 % | -342.605 B -164.66 % | 529.873 B 11.59 % | 474.852 B 1.65 % | 467.134 B 6.54 % | 438.440 B -6.57 % | 469.252 B 4.87 % | 447.453 B 7.75 % | 415.282 B 2.59 % | 404.790 B 7.03 % | 378.207 B 6.34 % | 355.665 B 6.21 % | 334.875 B 26.11 % | 265.537 B 7.28 % | 247.514 B 5.82 % | 233.912 B 10.47 % | 211.749 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 73.724 B -3.35 % | 76.276 B 45.83 % | 52.304 B -43.10 % | 91.917 B -70.70 % | 313.664 B 249.16 % | 89.834 B 9.02 % | 82.398 B 28.11 % | 64.317 B -5.89 % | 68.345 B -6.04 % | 72.735 B 22.12 % | 59.561 B 19.78 % | 49.725 B -1.53 % | 50.500 B -10.44 % | 56.388 B -36.82 % | 89.251 B 60.64 % | 55.560 B -1.14 % | 56.203 B 0.38 % | 55.990 B 16.50 % | 48.059 B -11.10 % | 54.058 B 2.52 % | 52.730 B 3.33 % | 51.031 B -43.55 % | 90.403 B 115.21 % | 42.006 B 171.24 % | -58.966 B -140.22 % | 146.595 B 245.91 % | 42.379 B -17.14 % | 51.145 B 184.14 % | -60.785 B -152.32 % | 116.185 B 156.97 % | 45.214 B 33.50 % | 33.867 B -8.73 % | 37.106 B -6.24 % | 39.577 B 2.71 % | 38.533 B -14.36 % | 44.992 B 54.71 % | 29.081 B -52.17 % | 60.800 B -14.91 % | 71.454 B -6.77 % | 76.645 B 3.78 % | 73.855 B 0.88 % | 73.212 B 5.85 % | 69.167 B -2.15 % | 70.685 B 4.40 % | 67.706 B 25.84 % | 53.805 B -5.72 % | 57.067 B 5.08 % | 54.308 B 41.36 % | 38.418 B -11.30 % | 43.311 B 5.54 % | 41.036 B 9.27 % | 37.554 B 14.32 % | 32.849 B 8.28 % | 30.338 B |
| Interest income | 11.716 B -8.50 % | 12.805 B | 0.000 -100.00 % | 18.537 B | 0.000 -100.00 % | 8.190 B -9.83 % | 9.083 B 1 341.75 % | 630.000 M -93.05 % | 9.071 B 32.13 % | 6.865 B -30.11 % | 9.823 B 301.10 % | 2.449 B -65.60 % | 7.119 B -27.90 % | 9.874 B -10.64 % | 11.050 B 42.73 % | 7.742 B 16.05 % | 6.671 B 23.47 % | 5.403 B -30.15 % | 7.735 B -59.85 % | 19.264 B 104.74 % | 9.409 B 68.74 % | 5.576 B -73.93 % | 21.392 B 50.48 % | 14.216 B 102.59 % | 7.017 B 13.40 % | 6.188 B -44.67 % | 11.183 B 42.37 % | 7.855 B 1.46 % | 7.742 B 8.61 % | 7.128 B -57.78 % | 16.883 B 8.39 % | 15.576 B -15.84 % | 18.507 B 7.88 % | 17.155 B 4.34 % | 16.441 B 94.52 % | 8.452 B -44.64 % | 15.268 B -4.05 % | 15.912 B 533.19 % | 2.513 B -4.85 % | 2.641 B -49.94 % | 5.276 B 173.65 % | 1.928 B 35.11 % | 1.427 B 2.07 % | 1.398 B -52.96 % | 2.972 B 161.85 % | 1.135 B 112.95 % | 533.000 M -32.87 % | 794.000 M -53.65 % | 1.713 B 76.23 % | 972.000 M -63.61 % | 2.671 B -24.12 % | 3.520 B 7.32 % | 3.280 B 35.93 % | 2.413 B |
| Interest expense | 775.233 B -2.02 % | 791.233 B -7.00 % | 850.777 B 4.01 % | 818.009 B 16.93 % | 699.555 B 2.62 % | 681.683 B 11.22 % | 612.922 B -12.79 % | 702.837 B -2.01 % | 717.241 B 0.93 % | 710.653 B 13.92 % | 623.830 B 7.40 % | 580.826 B 4.88 % | 553.777 B -4.55 % | 580.166 B 4.88 % | 553.164 B 113.11 % | 259.569 B 7.85 % | 240.669 B -7.02 % | 258.826 B -11.44 % | 292.251 B 5.31 % | 277.513 B -3.43 % | 287.377 B 13.47 % | 253.253 B 19.91 % | 211.197 B 2.76 % | 205.524 B -8.51 % | 224.634 B -5.77 % | 238.394 B 3.01 % | 231.429 B -2.08 % | 236.355 B 45.22 % | 162.762 B 21.43 % | 134.040 B -4.96 % | 141.035 B -6.32 % | 150.547 B 1.21 % | 148.745 B -11.01 % | 167.146 B -0.61 % | 168.172 B -2.84 % | 173.088 B 43.05 % | 120.997 B -5.74 % | 128.363 B -7.75 % | 139.153 B 9.55 % | 127.021 B 6.39 % | 119.388 B 1.23 % | 117.937 B -9.02 % | 129.632 B -3.70 % | 134.614 B -2.24 % | 137.703 B 0.77 % | 136.657 B -1.57 % | 138.838 B 13.70 % | 122.109 B 30.50 % | 93.570 B 0.66 % | 92.957 B -35.77 % | 144.729 B 30.63 % | 110.792 B 26.29 % | 87.729 B 0.42 % | 87.360 B |
| Depreciation and amortization | 0.000 | 0.000 -100.00 % | 485.341 B 7.30 % | 452.318 B 365.88 % | -170.121 B -124.47 % | 695.132 B -19.12 % | 859.442 B 36.60 % | 629.157 B 1.76 % | 618.302 B 2.13 % | 605.393 B 10.96 % | 545.583 B -2.70 % | 560.716 B -2.56 % | 575.474 B 2.41 % | 561.913 B -2.96 % | 579.054 B 35.55 % | 427.191 B -0.28 % | 428.410 B 3.31 % | 414.665 B 384.84 % | 85.526 B -63.54 % | 234.599 B 6.35 % | 220.590 B 9.55 % | 201.360 B 112.45 % | 94.781 B -54.48 % | 208.200 B 2.96 % | 202.208 B 8.70 % | 186.023 B 1 710.45 % | -11.551 B -103.69 % | 313.438 B 3 901.55 % | -8.245 B -2 685.47 % | -296.000 M -100.69 % | 43.113 B 133.47 % | 18.466 B 216.40 % | -15.864 B 1.15 % | -16.049 B -133.27 % | -6.880 B 58.84 % | -16.717 B -2 114.10 % | 830.000 M -99.24 % | 108.742 B 121.45 % | -507.045 B -259.29 % | 318.319 B 9.64 % | 290.321 B 0.73 % | 288.224 B 286.53 % | -154.519 B -747.88 % | 23.850 B -12.52 % | 27.264 B -89.37 % | 256.440 B 1 532.87 % | -17.897 B -88.93 % | -9.473 B -104.13 % | 229.210 B 6.44 % | 215.334 B | 0.000 100.00 % | -23.400 B -116.54 % | 141.451 B 5.33 % | 134.294 B |
| Operating income | 1.832 T 2.71 % | 1.783 T -9.59 % | 1.972 T 10.18 % | 1.790 T -0.19 % | 1.794 T 10.72 % | 1.620 T -3.94 % | 1.686 T -5.52 % | 1.785 T 3.10 % | 1.731 T -0.45 % | 1.739 T -9.74 % | 1.927 T 15.17 % | 1.673 T 3.18 % | 1.621 T 0.92 % | 1.607 T 8.06 % | 1.487 T 8.60 % | 1.369 T 4.92 % | 1.305 T 5.58 % | 1.236 T -11.14 % | 1.391 T 30.96 % | 1.062 T -18.70 % | 1.306 T 61.83 % | 807.238 B -31.58 % | 1.180 T 19.06 % | 991.001 B 12.54 % | 880.552 B 0.49 % | 876.300 B -4.26 % | 915.280 B -15.84 % | 1.088 T 17.06 % | 929.002 B 8.24 % | 858.271 B 113.49 % | 402.017 B -59.77 % | 999.185 B 1.64 % | 983.081 B -5.28 % | 1.038 T -10.32 % | 1.157 T 2.85 % | 1.125 T -7.32 % | 1.214 T 47.11 % | 825.342 B -76.04 % | 3.445 T 2 016.71 % | 162.732 B -69.60 % | 535.360 B 46.55 % | 365.311 B -6.78 % | 391.879 B -30.69 % | 565.440 B 65.97 % | 340.685 B -55.24 % | 761.205 B 191.85 % | 260.821 B 260.46 % | -162.543 B -148.76 % | 333.320 B -3.03 % | 343.724 B 25.80 % | 273.233 B -7.35 % | 294.910 B 69.43 % | 174.056 B -16.13 % | 207.538 B |
| Operating income ratio | 0.57 3.44 % | 0.56 -7.38 % | 0.60 10.46 % | 0.54 -5.88 % | 0.58 8.56 % | 0.53 -4.74 % | 0.56 -7.96 % | 0.61 2.00 % | 0.59 -2.06 % | 0.61 -7.73 % | 0.66 9.75 % | 0.60 -0.29 % | 0.60 -1.98 % | 0.61 5.95 % | 0.58 -11.40 % | 0.65 0.92 % | 0.65 2.49 % | 0.63 -14.15 % | 0.74 29.55 % | 0.57 -18.90 % | 0.70 57.89 % | 0.44 -32.35 % | 0.66 7.60 % | 0.61 7.00 % | 0.57 -3.70 % | 0.59 -1.62 % | 0.60 -14.86 % | 0.71 9.64 % | 0.64 2.18 % | 0.63 113.20 % | 0.30 -60.52 % | 0.75 1.28 % | 0.74 -6.46 % | 0.79 -9.78 % | 0.88 1.86 % | 0.86 -11.27 % | 0.97 37.42 % | 0.71 -75.51 % | 2.88 1 904.63 % | 0.14 -71.22 % | 0.50 46.01 % | 0.34 -10.04 % | 0.38 -21.71 % | 0.49 41.99 % | 0.34 -58.99 % | 0.83 188.23 % | 0.29 244.75 % | -0.20 -145.64 % | 0.44 -8.28 % | 0.48 12.86 % | 0.42 -14.59 % | 0.50 54.16 % | 0.32 -25.49 % | 0.43 |
| Total other income expenses net | -618.167 B 38.37 % | -1.003 T 5.87 % | -1.066 T -13.30 % | -940.446 B -8.03 % | -870.564 B -2.10 % | -852.690 B -3.09 % | -827.117 B -0.81 % | -820.447 B 6.78 % | -880.097 B -1.42 % | -867.765 B -12.38 % | -772.198 B -14.46 % | -674.654 B 5.33 % | -712.662 B 1.03 % | -720.095 B -7.83 % | -667.820 B -91.95 % | -347.917 B -6.96 % | -325.287 B 4.17 % | -339.443 B 9.43 % | -374.779 B -8.46 % | -345.542 B 0.13 % | -345.978 B -12.80 % | -306.708 B -15.44 % | -265.693 B -9.67 % | -242.274 B 8.46 % | -264.657 B -5.59 % | -250.639 B 8.10 % | -272.718 B -10.39 % | -247.055 B -34.08 % | -184.259 B -16.68 % | -157.915 B -12.67 % | -140.155 B 8.42 % | -153.034 B 0.43 % | -153.694 B 10.80 % | -172.305 B 1.57 % | -175.052 B 5.01 % | -184.281 B -47.25 % | -125.146 B 2.47 % | -128.316 B -109.41 % | 1.364 T 1 082.87 % | -138.777 B -7.86 % | -128.665 B 1.36 % | -130.433 B 64.72 % | -369.751 B -133.17 % | -158.575 B 1.00 % | -160.180 B -0.02 % | -160.148 B 8.38 % | -174.787 B -21.13 % | -144.300 B -25.92 % | -114.595 B -0.83 % | -113.651 B 54.91 % | -252.077 B -87.85 % | -134.192 B -29.86 % | -103.339 B 3.87 % | -107.501 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 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 49.999 T -0.84 % | 50.424 T -1.89 % | 51.396 T 3.45 % | 49.680 T 12.34 % | 44.225 T 0.74 % | 43.900 T -1.44 % | 44.539 T -0.66 % | 44.834 T 1.69 % | 44.090 T -0.69 % | 44.396 T -0.60 % | 44.664 T 3.57 % | 43.126 T 1.86 % | 42.340 T -0.77 % | 42.669 T 1.02 % | 42.236 T 144.29 % | 17.290 T -1.79 % | 17.606 T -3.74 % | 18.290 T -2.47 % | 18.754 T 7.89 % | 17.382 T -2.86 % | 17.894 T 0.94 % | 17.727 T 21.63 % | 14.574 T 34.92 % | 10.802 T -1.17 % | 10.930 T -3.44 % | 11.320 T 7.59 % | 10.522 T 13.80 % | 9.246 T 1.85 % | 9.078 T 29.70 % | 6.999 T 5.24 % | 6.650 T 4.17 % | 6.384 T 21.76 % | 5.244 T -19.74 % | 6.533 T -6.85 % | 7.014 T -7.39 % | 7.573 T -15.36 % | 8.948 T 33.08 % | 6.724 T -2.78 % | 6.916 T -11.39 % | 7.805 T 20.95 % | 6.453 T -13.27 % | 7.440 T 1.30 % | 7.344 T 8.20 % | 6.788 T -1.08 % | 6.862 T -8.25 % | 7.479 T -4.14 % | 7.802 T 5.79 % | 7.375 T 10.67 % | 6.664 T -5.41 % | 7.045 T 1.85 % | 6.918 T |
| Total investments | 1.124 T 93.11 % | 581.865 B 1.79 % | 571.632 B 1.65 % | 562.365 B 1.58 % | 553.597 B -30.66 % | 798.422 B 61.60 % | 494.088 B 5.00 % | 470.561 B 58.16 % | 297.531 B 17.91 % | 252.347 B 8.80 % | 231.946 B 3.89 % | 223.270 B 2.09 % | 218.705 B -56.53 % | 503.125 B -5.30 % | 531.308 B 4.66 % | 507.668 B -2.25 % | 519.371 B 4.62 % | 496.456 B 4.25 % | 476.210 B 0.51 % | 473.791 B 15.27 % | 411.024 B 62.95 % | 252.238 B 12.39 % | 224.422 B 5.56 % | 212.610 B 0.23 % | 212.115 B -0.72 % | 213.660 B -1.64 % | 217.215 B -13.92 % | 252.355 B -7.16 % | 271.809 B 34.82 % | 201.613 B 1.53 % | 198.580 B -98.95 % | 18.924 T 1.25 % | 18.690 T 0.74 % | 18.552 T 0.40 % | 18.479 T 2.55 % | 18.019 T -0.46 % | 18.103 T 23.49 % | 14.660 T -1.25 % | 14.845 T 3 991.09 % | 362.868 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 121.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 50.781 T -3.14 % | 52.425 T 0.17 % | 52.336 T 0.26 % | 52.198 T 11.96 % | 46.623 T 3.53 % | 45.032 T 0.14 % | 44.968 T -0.58 % | 45.230 T 1.47 % | 44.576 T -1.42 % | 45.218 T 0.55 % | 44.972 T 3.61 % | 43.406 T 0.69 % | 43.110 T -3.00 % | 44.443 T -5.41 % | 46.985 T 30.28 % | 36.064 T 87.30 % | 19.255 T -1.59 % | 19.566 T -3.12 % | 20.197 T 6.58 % | 18.950 T -1.61 % | 19.260 T 3.43 % | 18.621 T 22.76 % | 15.168 T 16.29 % | 13.043 T 1.90 % | 12.800 T 8.74 % | 11.771 T 2.49 % | 11.485 T 8.93 % | 10.543 T -4.35 % | 11.023 T 33.12 % | 8.280 T -7.99 % | 8.999 T -6.94 % | 9.669 T -3.18 % | 9.987 T 11.52 % | 8.955 T -9.72 % | 9.919 T 8.71 % | 9.124 T -27.29 % | 12.549 T 29.64 % | 9.680 T -2.25 % | 9.903 T -4.72 % | 10.393 T 7.61 % | 9.658 T 1.51 % | 9.514 T 1.71 % | 9.354 T 1.67 % | 9.200 T 0.60 % | 9.145 T 3.31 % | 8.853 T -4.89 % | 9.308 T 3.59 % | 8.985 T 11.03 % | 8.093 T 1.25 % | 7.993 T -0.67 % | 8.047 T |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 -100.00 % | 164.903 B 10.66 % | 149.020 B -13.91 % | 173.101 B 0.44 % | 172.342 B -15.44 % | 203.801 B 7.21 % | 190.096 B -5.92 % | 202.054 B 21.36 % | 166.490 B -32.09 % | 245.171 B 109.70 % | 116.913 B 171.22 % | 43.106 B 11.41 % | 38.690 B 1 234.94 % | -3.409 B -113.33 % | 25.569 B -23.88 % | 33.590 B -24.66 % | 44.585 B -26.47 % | 60.632 B -35.78 % | 94.407 B 37.76 % | 68.528 B 2 369.48 % | 2.775 B 120.23 % | -13.715 B -153.23 % | -5.416 B -119.26 % | 28.122 B -65.43 % | 81.356 B 56.88 % | 51.859 B 16.30 % | 44.590 B 1 115.95 % | -4.389 B -117.83 % | 24.620 B 1 703.91 % | -1.535 B -107.10 % | 21.631 B 188.03 % | 7.510 B 132.41 % | -23.175 B 61.05 % | -59.505 B -316.82 % | -14.276 B -263.34 % | 8.740 B 175.11 % | -11.636 B -100.51 % | 2.274 T -1.06 % | 2.299 T 2.33 % | 2.247 T 23 397.19 % | -9.643 B -100.46 % | 2.078 T -0.65 % | 2.092 T 0.48 % | 2.082 T -0.87 % | 2.100 T 0.89 % | 2.081 T 2.06 % | 2.039 T 0.44 % | 2.030 T | 0.000 |
| Retained earnings | 19.984 T 1.83 % | 19.624 T 2.63 % | 19.122 T 4.87 % | 18.233 T 4.83 % | 17.393 T -0.53 % | 17.485 T 4.78 % | 16.688 T 3.27 % | 16.159 T 5.67 % | 15.292 T -0.62 % | 15.387 T 5.14 % | 14.635 T 4.16 % | 14.050 T 6.58 % | 13.183 T -0.48 % | 13.247 T 6.89 % | 12.393 T 4.63 % | 11.844 T 8.12 % | 10.954 T -1.79 % | 11.154 T 7.61 % | 10.365 T 6.68 % | 9.716 T 6.66 % | 9.109 T -1.24 % | 9.223 T 5.96 % | 8.704 T 5.37 % | 8.261 T 7.88 % | 7.657 T -4.52 % | 8.020 T 6.26 % | 7.547 T 2.57 % | 7.358 T 9.30 % | 6.731 T -4.71 % | 7.065 T 7.92 % | 6.546 T -42.63 % | 11.410 T 5.88 % | 10.776 T -0.68 % | 10.850 T 6.37 % | 10.200 T 7.72 % | 9.469 T 11.59 % | 8.485 T 10.50 % | 7.679 T 7.23 % | 7.161 T 205.62 % | 2.343 T 0.51 % | 2.331 T 15.02 % | 2.027 T 9.09 % | 1.858 T -2.66 % | 1.909 T 19.30 % | 1.600 T 9.04 % | 1.467 T 44.23 % | 1.017 T 5.91 % | 960.634 B -19.26 % | 1.190 T 16.35 % | 1.023 T 20.44 % | 849.004 B |
| Common stock | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B 0.00 % | 510.146 B |
| Total equity | 19.904 T 1.49 % | 19.611 T 2.31 % | 19.169 T 4.94 % | 18.267 T 6.12 % | 17.214 T -0.64 % | 17.325 T 4.93 % | 16.512 T 2.59 % | 16.096 T 6.26 % | 15.147 T -0.69 % | 15.252 T 5.68 % | 14.432 T 3.73 % | 13.913 T 7.68 % | 12.921 T 0.07 % | 12.912 T 7.05 % | 12.062 T 5.12 % | 11.474 T 8.22 % | 10.603 T -2.73 % | 10.901 T 7.04 % | 10.184 T 4.75 % | 9.722 T 4.97 % | 9.262 T -0.95 % | 9.350 T 6.73 % | 8.761 T 5.47 % | 8.306 T 6.47 % | 7.802 T -7.57 % | 8.440 T 5.07 % | 8.033 T 1.54 % | 7.912 T 8.27 % | 7.308 T -3.74 % | 7.592 T 6.90 % | 7.102 T -40.52 % | 11.940 T 5.39 % | 11.329 T -0.52 % | 11.388 T 6.35 % | 10.708 T 7.72 % | 9.941 T 10.40 % | 9.004 T 9.56 % | 8.218 T 7.03 % | 7.679 T 49.30 % | 5.143 T -0.23 % | 5.155 T 7.43 % | 4.798 T 2.76 % | 4.669 T 3.50 % | 4.511 T 6.98 % | 4.217 T 3.50 % | 4.074 T 11.82 % | 3.643 T 2.15 % | 3.567 T -5.12 % | 3.759 T 4.89 % | 3.584 T 4.83 % | 3.419 T |
| Other non current liabilities | 775.391 B 17.66 % | 658.999 B 2.79 % | 641.120 B -50.40 % | 1.293 T -20.33 % | 1.622 T 19.42 % | 1.359 T 7.58 % | 1.263 T -2.75 % | 1.299 T -0.47 % | 1.305 T 0.37 % | 1.300 T 0.09 % | 1.299 T -14.52 % | 1.519 T 3.00 % | 1.475 T -0.51 % | 1.483 T -4.80 % | 1.557 T 74.58 % | 892.080 B 0.54 % | 887.323 B -3.85 % | 922.891 B -2.94 % | 950.892 B -4.33 % | 993.959 B -0.33 % | 997.252 B 1.45 % | 982.978 B -5.73 % | 1.043 T -0.72 % | 1.050 T -0.55 % | 1.056 T -0.34 % | 1.060 T 1.04 % | 1.049 T -25.32 % | 1.404 T -1.31 % | 1.423 T 28.98 % | 1.103 T 5.01 % | 1.051 T -60.85 % | 2.684 T 2.95 % | 2.607 T 5.20 % | 2.478 T 3.82 % | 2.387 T 6.59 % | 2.239 T 1.55 % | 2.205 T 6.97 % | 2.061 T -0.72 % | 2.076 T 42.44 % | 1.458 T 16.19 % | 1.255 T -1.04 % | 1.268 T -1.57 % | 1.288 T 7.50 % | 1.198 T -2.61 % | 1.230 T 0.04 % | 1.230 T -1.58 % | 1.250 T 4.58 % | 1.195 T 0.86 % | 1.185 T 9.36 % | 1.083 T 610.59 % | 152.446 B |
| Long term debt | 36.248 T 0.29 % | 36.144 T -2.67 % | 37.136 T 9.73 % | 33.842 T 1.24 % | 33.426 T 16.32 % | 28.737 T 9.08 % | 26.345 T -20.09 % | 32.968 T 0.43 % | 32.828 T -2.14 % | 33.546 T -5.37 % | 35.448 T 0.73 % | 35.190 T 2.08 % | 34.473 T 13.21 % | 30.450 T 0.40 % | 30.329 T 76.35 % | 17.198 T 6.37 % | 16.169 T 2.87 % | 15.718 T -1.08 % | 15.889 T 8.54 % | 14.640 T -2.18 % | 14.966 T -2.77 % | 15.392 T 15.75 % | 13.297 T 43.58 % | 9.261 T -5.24 % | 9.773 T -0.17 % | 9.790 T 7.28 % | 9.126 T -4.93 % | 9.599 T 0.15 % | 9.584 T 29.99 % | 7.373 T -12.02 % | 8.380 T -8.96 % | 9.206 T -2.09 % | 9.402 T 10.74 % | 8.490 T -1.59 % | 8.627 T 12.22 % | 7.688 T -29.69 % | 10.935 T 17.27 % | 9.325 T -3.71 % | 9.684 T -5.69 % | 10.269 T 7.65 % | 9.539 T 0.57 % | 9.485 T 2.67 % | 9.239 T 13.24 % | 8.158 T 0.22 % | 8.141 T 2.93 % | 7.909 T -3.80 % | 8.221 T 11.22 % | 7.392 T 10.55 % | 6.687 T -14.92 % | 7.859 T -1.10 % | 7.947 T |
| Total non current liabilities | 37.617 T 0.42 % | 37.460 T -2.79 % | 38.535 T 7.20 % | 35.947 T 2.56 % | 35.049 T 16.46 % | 30.096 T 9.01 % | 27.608 T -19.43 % | 34.266 T 0.39 % | 34.132 T -2.05 % | 34.846 T -5.17 % | 36.747 T 0.10 % | 36.710 T 2.12 % | 35.948 T 12.58 % | 31.932 T 0.14 % | 31.886 T 76.26 % | 18.090 T 6.06 % | 17.056 T 2.49 % | 16.641 T -1.18 % | 16.840 T 7.72 % | 15.633 T -2.07 % | 15.963 T -2.51 % | 16.375 T 14.19 % | 14.340 T 39.07 % | 10.311 T -4.78 % | 10.829 T -0.19 % | 10.850 T 6.64 % | 10.175 T -7.53 % | 11.003 T -0.03 % | 11.007 T 29.86 % | 8.476 T -10.12 % | 9.431 T -20.68 % | 11.890 T -1.00 % | 12.009 T 9.49 % | 10.968 T -0.41 % | 11.014 T 10.95 % | 9.927 T -24.45 % | 13.140 T 15.40 % | 11.386 T -3.18 % | 11.761 T 0.29 % | 11.727 T 8.64 % | 10.794 T 0.38 % | 10.753 T 2.15 % | 10.527 T 12.51 % | 9.357 T -0.15 % | 9.371 T 2.54 % | 9.139 T -3.51 % | 9.471 T 10.29 % | 8.587 T 9.09 % | 7.871 T -11.98 % | 8.942 T -0.30 % | 8.969 T |
| Other current liabilities | 4.318 T -7.81 % | 4.684 T 23.42 % | 3.796 T -23.75 % | 4.978 T -15.40 % | 5.884 T 209.64 % | 1.900 T 5.71 % | 1.798 T 11.41 % | 1.614 T -63.70 % | 4.445 T 172.81 % | 1.630 T -5.61 % | 1.726 T 4.73 % | 1.648 T 17.73 % | 1.400 T 2.03 % | 1.372 T -39.68 % | 2.275 T 163.84 % | 862.288 B 10.53 % | 780.158 B 6.91 % | 729.725 B -66.24 % | 2.162 T -22.28 % | 2.781 T -26.44 % | 3.781 T 42.18 % | 2.659 T 38.36 % | 1.922 T -27.49 % | 2.651 T -26.99 % | 3.630 T 48.38 % | 2.447 T 51.94 % | 1.610 T -40.16 % | 2.691 T -21.84 % | 3.443 T 91.36 % | 1.799 T 43.76 % | 1.251 T -39.25 % | 2.060 T -26.24 % | 2.793 T 84.61 % | 1.513 T 19.82 % | 1.263 T -43.96 % | 2.253 T 7.55 % | 2.095 T 50.16 % | 1.395 T 18.46 % | 1.178 T -25.33 % | 1.577 T -22.80 % | 2.043 T 55.30 % | 1.316 T 37.60 % | 956.046 B -37.39 % | 1.527 T -23.54 % | 1.997 T 85.63 % | 1.076 T 44.10 % | 746.611 B -37.11 % | 1.187 T -12.92 % | 1.363 T 50.01 % | 908.821 B 45.06 % | 626.510 B |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.771 T 12.77 % | 2.457 T -8.68 % | 2.691 T -40.24 % | 4.502 T 72.14 % | 2.615 T 21.70 % | 2.149 T -13.30 % | 2.479 T -29.56 % | 3.519 T 45.36 % | 2.421 T 12.72 % | 2.147 T -2.66 % | 2.206 T -8.62 % | 2.414 T -30.28 % | 3.463 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.522 T | 0.000 | 0.000 | 0.000 -100.00 % | 1.267 T -40.49 % | 2.130 T -26.64 % | 2.903 T 57.11 % | 1.848 T 19.02 % | 1.553 T -38.58 % | 2.528 T 14.46 % | 2.209 T 35.73 % | 1.627 T 29.26 % | 1.259 T -22.48 % | 1.624 T -22.87 % | 2.106 T 20.67 % | 1.745 T 33.17 % | 1.310 T | 0.000 -100.00 % | 2.224 T 72.26 % | 1.291 T 60.87 % | 802.607 B -36.29 % | 1.260 T -11.92 % | 1.430 T 43.88 % | 993.978 B 47.94 % | 671.879 B |
| Short term debt | 14.533 T -10.73 % | 16.281 T 7.11 % | 15.200 T -17.19 % | 18.356 T 39.00 % | 13.205 T -18.99 % | 16.301 T -12.57 % | 18.644 T 50.64 % | 12.377 T 4.19 % | 11.879 T 1.30 % | 11.726 T 22.61 % | 9.564 T 14.01 % | 8.389 T -4.29 % | 8.764 T -37.92 % | 14.117 T -15.94 % | 16.794 T -11.73 % | 19.026 T 494.95 % | 3.198 T -19.46 % | 3.971 T -9.57 % | 4.391 T -1.77 % | 4.470 T -0.24 % | 4.481 T 27.66 % | 3.510 T 80.48 % | 1.945 T -50.45 % | 3.925 T 25.94 % | 3.117 T 63.29 % | 1.909 T -20.18 % | 2.391 T 182.71 % | 845.800 B -43.23 % | 1.490 T 60.79 % | 926.583 B 46.19 % | 633.821 B 15.39 % | 549.281 B -18.71 % | 675.679 B 14.58 % | 589.694 B -61.09 % | 1.515 T -4.67 % | 1.590 T -8.93 % | 1.746 T 268.62 % | 473.551 B 6.14 % | 446.139 B 11.40 % | 400.480 B 71.03 % | 234.162 B 7.14 % | 218.566 B 7.67 % | 203.002 B -80.51 % | 1.042 T 3.68 % | 1.005 T 6.44 % | 943.836 B -13.12 % | 1.086 T -31.80 % | 1.593 T 13.30 % | 1.406 T 948.67 % | 134.070 B 33.36 % | 100.529 B |
| Total current liabilities | 20.109 T -9.18 % | 22.140 T 10.02 % | 20.124 T -18.29 % | 24.628 T 21.10 % | 20.337 T -7.62 % | 22.015 T -9.40 % | 24.299 T 36.03 % | 17.863 T 4.42 % | 17.107 T 1.74 % | 16.814 T 16.39 % | 14.446 T 5.99 % | 13.630 T -6.02 % | 14.504 T -22.22 % | 18.647 T -14.78 % | 21.880 T -3.41 % | 22.652 T 223.97 % | 6.992 T -23.77 % | 9.172 T 26.95 % | 7.225 T -8.35 % | 7.884 T -11.05 % | 8.863 T 30.44 % | 6.794 T 48.83 % | 4.565 T -37.69 % | 7.327 T -1.25 % | 7.420 T 50.91 % | 4.917 T 3.47 % | 4.752 T 16.60 % | 4.075 T -26.08 % | 5.513 T 75.67 % | 3.138 T 40.70 % | 2.230 T -25.13 % | 2.979 T -22.34 % | 3.836 T 43.25 % | 2.678 T -18.92 % | 3.303 T -24.23 % | 4.359 T 5.59 % | 4.128 T 77.79 % | 2.322 T 17.42 % | 1.978 T -15.70 % | 2.346 T -12.53 % | 2.682 T 11.49 % | 2.406 T 17.96 % | 2.039 T -40.07 % | 3.403 T -10.67 % | 3.810 T 40.52 % | 2.711 T 12.03 % | 2.420 T -23.85 % | 3.178 T 2.03 % | 3.115 T 122.70 % | 1.399 T 17.93 % | 1.186 T |
| Total liabilities | 57.726 T -3.15 % | 59.601 T 1.61 % | 58.659 T -3.16 % | 60.575 T 9.37 % | 55.385 T 6.28 % | 52.110 T 0.39 % | 51.907 T -0.43 % | 52.129 T 1.74 % | 51.239 T -0.82 % | 51.660 T 0.91 % | 51.193 T 1.69 % | 50.340 T -0.22 % | 50.452 T -0.25 % | 50.579 T -5.93 % | 53.767 T 31.97 % | 40.743 T 69.42 % | 24.048 T -6.84 % | 25.813 T 7.26 % | 24.066 T 2.33 % | 23.517 T -5.27 % | 24.826 T 7.15 % | 23.169 T 22.56 % | 18.905 T 7.18 % | 17.638 T -3.35 % | 18.249 T 15.74 % | 15.767 T 5.63 % | 14.926 T -1.01 % | 15.079 T -8.73 % | 16.520 T 42.24 % | 11.615 T -0.40 % | 11.662 T -21.57 % | 14.869 T -6.16 % | 15.845 T 16.11 % | 13.646 T -4.68 % | 14.317 T 0.21 % | 14.286 T -17.27 % | 17.268 T 25.97 % | 13.708 T -0.22 % | 13.738 T -2.38 % | 14.072 T 4.43 % | 13.476 T 2.41 % | 13.158 T 4.71 % | 12.566 T -1.52 % | 12.759 T -3.19 % | 13.180 T 11.23 % | 11.850 T -0.35 % | 11.891 T 1.07 % | 11.765 T 7.09 % | 10.986 T 6.24 % | 10.341 T 1.83 % | 10.155 T |
| Other non current assets | 3.649 T 15.79 % | 3.151 T 23.85 % | 2.545 T -22.38 % | 3.278 T 30.82 % | 2.506 T 94.22 % | 1.290 T -15.19 % | 1.521 T -5.20 % | 1.605 T 15.12 % | 1.394 T -13.55 % | 1.612 T -18.73 % | 1.984 T 32 949.64 % | 6.003 B -48.77 % | 11.717 B 32.25 % | 8.860 B 35.41 % | 6.543 B 25.15 % | 5.228 B 12.16 % | 4.661 B 5.29 % | 4.427 B -1.51 % | 4.495 B -52.04 % | 9.373 B 37.47 % | 6.818 B -1.76 % | 6.940 B -3.73 % | 7.209 B -99.27 % | 983.981 B 11.52 % | 882.328 B 17 200.55 % | 5.100 B -9.20 % | 5.617 B -42.89 % | 9.835 B -10.51 % | 10.990 B 44.85 % | 7.587 B -13.31 % | 8.752 B 41.44 % | 6.188 B -7.00 % | 6.654 B 2.42 % | 6.497 B 19.08 % | 5.456 B 31.85 % | 4.138 B 2.17 % | 4.050 B -29.20 % | 5.720 B 249.42 % | 1.637 B -70.10 % | 5.475 B -99.02 % | 558.829 B 528.82 % | 88.870 B 0.35 % | 88.561 B -7.95 % | 96.211 B -0.13 % | 96.338 B 4.13 % | 92.520 B -35.99 % | 144.551 B 139.36 % | 60.391 B -62.01 % | 158.951 B 1.29 % | 156.933 B -11.65 % | 177.620 B |
| Long term investments | 0.000 | 0.000 -100.00 % | 535.033 B 1.73 % | 525.938 B -5.00 % | 553.597 B -27.39 % | 762.383 B 66.27 % | 458.520 B 5.02 % | 436.611 B 65.96 % | 263.076 B 20.20 % | 218.861 B 10.60 % | 197.879 B -90.60 % | 2.105 T 3.98 % | 2.025 T 4.83 % | 1.931 T -0.92 % | 1.950 T 11.00 % | 1.756 T -0.11 % | 1.758 T -0.96 % | 1.775 T 5.13 % | 1.689 T 13.89 % | 1.483 T 7.62 % | 1.378 T -8.23 % | 1.501 T 33.81 % | 1.122 T 412.92 % | 218.763 B 3.13 % | 212.115 B -74.54 % | 833.127 B -1.34 % | 844.445 B 234.63 % | 252.355 B -7.16 % | 271.809 B 34.82 % | 201.613 B 1.53 % | 198.580 B -98.95 % | 18.924 T 1.25 % | 18.690 T 0.74 % | 18.552 T 0.40 % | 18.479 T 2.55 % | 18.019 T -0.46 % | 18.103 T 23.49 % | 14.660 T -1.25 % | 14.845 T 3 991.09 % | 362.868 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 835.501 B -4.08 % | 871.031 B -3.92 % | 906.561 B -2.32 % | 928.075 B 0.82 % | 920.485 B -3.68 % | 955.642 B -3.55 % | 990.800 B -0.70 % | 997.800 B -3.32 % | 1.032 T -3.21 % | 1.066 T -3.12 % | 1.101 T 0.72 % | 1.093 T -3.02 % | 1.127 T -2.07 % | 1.151 T -2.85 % | 1.184 T 33.35 % | 888.236 B -3.35 % | 919.035 B -3.24 % | 949.834 B -3.47 % | 983.947 B -14.72 % | 1.154 T -12.05 % | 1.312 T -2.05 % | 1.339 T 22.02 % | 1.098 T 46.45 % | 749.557 B -3.55 % | 777.165 B -3.43 % | 804.774 B -3.32 % | 832.382 B -14.78 % | 976.783 B 17.62 % | 830.467 B 45.57 % | 570.500 B -3.24 % | 589.631 B -3.14 % | 608.762 B -3.05 % | 627.894 B -2.96 % | 647.026 B -2.87 % | 666.157 B -2.79 % | 685.289 B -43.85 % | 1.220 T 5.47 % | 1.157 T -2.50 % | 1.187 T -6.43 % | 1.268 T 122.03 % | 571.265 B 3.26 % | 553.231 B -8.20 % | 602.680 B -4.18 % | 628.969 B -6.89 % | 675.542 B 2.30 % | 660.336 B -8.49 % | 721.585 B 5.45 % | 684.277 B 18.38 % | 578.032 B 2.69 % | 562.901 B -4.63 % | 590.253 B |
| GoodWill | 15.746 T -0.56 % | 15.834 T 0.00 % | 15.834 T -9.62 % | 17.519 T 12.68 % | 15.548 T -0.01 % | 15.549 T 0.26 % | 15.509 T -0.86 % | 15.644 T 1.03 % | 15.484 T 0.41 % | 15.422 T 0.00 % | 15.422 T -0.35 % | 15.476 T 0.00 % | 15.476 T -0.17 % | 15.503 T 0.18 % | 15.475 T 4 195.29 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 0.00 % | 360.279 B 1.65 % | 354.428 B -5.31 % | 374.288 B 144.93 % | 152.812 B 0.00 % | 152.812 B 0.00 % | 152.812 B 0.00 % | 152.812 B 0.00 % | 152.812 B 0.00 % | 152.812 B 0.00 % | 152.812 B -54.21 % | 333.737 B -7.97 % | 362.657 B -0.14 % | 363.150 B -5.75 % | 385.310 B 109.13 % | 184.247 B 5.33 % | 174.922 B -6.40 % | 186.883 B -2.33 % | 191.345 B -5.13 % | 201.697 B 4.20 % | 193.563 B -6.82 % | 207.730 B 7.34 % | 193.525 B 36.17 % | 142.119 B 4.46 % | 136.053 B -3.02 % | 140.286 B |
| Goodwill and intangible assets | 16.581 T -0.74 % | 16.705 T -0.21 % | 16.741 T -9.25 % | 18.447 T 12.02 % | 16.468 T -0.22 % | 16.504 T 0.03 % | 16.499 T -0.85 % | 16.642 T 0.76 % | 16.516 T 0.17 % | 16.488 T -0.21 % | 16.522 T -0.28 % | 16.569 T -0.21 % | 16.603 T -0.31 % | 16.654 T -0.04 % | 16.660 T 1 234.35 % | 1.249 T -2.41 % | 1.279 T -2.35 % | 1.310 T -2.54 % | 1.344 T -11.22 % | 1.514 T -9.45 % | 1.672 T -1.62 % | 1.700 T 16.58 % | 1.458 T 31.37 % | 1.110 T -2.43 % | 1.137 T -2.37 % | 1.165 T -2.31 % | 1.193 T -10.41 % | 1.331 T 10.50 % | 1.205 T 66.56 % | 723.312 B -2.58 % | 742.443 B -2.51 % | 761.574 B -2.45 % | 780.706 B -2.39 % | 799.838 B -2.34 % | 818.969 B -2.28 % | 838.101 B -46.07 % | 1.554 T 2.26 % | 1.520 T -1.95 % | 1.550 T -6.27 % | 1.654 T 118.88 % | 755.512 B 3.76 % | 728.153 B -7.78 % | 789.563 B -3.75 % | 820.314 B -6.49 % | 877.239 B 2.73 % | 853.899 B -8.12 % | 929.315 B 5.87 % | 877.802 B 21.89 % | 720.151 B 3.03 % | 698.954 B -4.32 % | 730.539 B |
| Property plant equipment net | 53.637 T 0.46 % | 53.393 T 0.66 % | 53.045 T 4.39 % | 50.812 T 8.32 % | 46.908 T 1.52 % | 46.205 T 1.53 % | 45.506 T 0.69 % | 45.196 T 1.71 % | 44.437 T 1.35 % | 43.845 T 1.34 % | 43.265 T 0.97 % | 42.850 T 3.95 % | 41.223 T 1.83 % | 40.483 T 1.71 % | 39.802 T 37.53 % | 28.941 T 1.50 % | 28.513 T 0.76 % | 28.298 T 0.32 % | 28.208 T 3.81 % | 27.172 T 0.63 % | 27.002 T 2.26 % | 26.405 T 16.83 % | 22.601 T 12.14 % | 20.156 T 1.53 % | 19.853 T 2.89 % | 19.295 T 3.53 % | 18.638 T 0.98 % | 18.456 T 2.33 % | 18.035 T 18.48 % | 15.221 T 3.10 % | 14.764 T 510.65 % | 2.418 T 7.16 % | 2.256 T 3.31 % | 2.184 T 2.76 % | 2.125 T 3.19 % | 2.060 T 1.31 % | 2.033 T 33.49 % | 1.523 T 3.93 % | 1.465 T -89.38 % | 13.797 T 2.18 % | 13.502 T -0.70 % | 13.598 T -0.67 % | 13.690 T 3.73 % | 13.198 T 1.27 % | 13.032 T 3.49 % | 12.593 T 2.85 % | 12.244 T 2.96 % | 11.892 T 1.33 % | 11.737 T 0.70 % | 11.655 T 4.01 % | 11.205 T |
| Total non current assets | 73.875 T 0.84 % | 73.256 T 0.53 % | 72.873 T -0.27 % | 73.071 T 9.99 % | 66.435 T 2.39 % | 64.884 T 1.39 % | 63.992 T 0.17 % | 63.885 T 2.03 % | 62.615 T 0.72 % | 62.168 T 0.31 % | 61.974 T 0.72 % | 61.533 T 2.75 % | 59.889 T 1.34 % | 59.097 T 1.14 % | 58.431 T 82.84 % | 31.958 T 1.26 % | 31.559 T 0.53 % | 31.392 T 0.46 % | 31.247 T 3.54 % | 30.179 T 0.40 % | 30.060 T 1.50 % | 29.616 T 17.56 % | 25.191 T 13.22 % | 22.249 T 1.72 % | 21.872 T 2.69 % | 21.298 T 2.97 % | 20.684 T 3.15 % | 20.053 T 2.50 % | 19.564 T 21.10 % | 16.155 T 2.81 % | 15.714 T -28.94 % | 22.112 T 1.73 % | 21.736 T 0.89 % | 21.544 T 0.53 % | 21.431 T 2.40 % | 20.928 T -3.60 % | 21.711 T 22.51 % | 17.721 T -0.91 % | 17.883 T 12.86 % | 15.846 T 6.82 % | 14.834 T 2.67 % | 14.448 T -0.96 % | 14.589 T 3.34 % | 14.117 T 0.79 % | 14.007 T 3.45 % | 13.541 T 1.66 % | 13.320 T 3.80 % | 12.832 T 1.59 % | 12.631 T 0.84 % | 12.526 T 3.31 % | 12.125 T |
| Other current assets | 643.394 B 8.63 % | 592.305 B 4.90 % | 564.611 B -8.71 % | 618.491 B -22.24 % | 795.386 B -15.98 % | 946.673 B 9.86 % | 861.732 B 6.23 % | 811.187 B 2.65 % | 790.248 B -0.55 % | 794.656 B 5.87 % | 750.627 B 9.81 % | 683.561 B 35.51 % | 504.439 B 3.04 % | 489.555 B 2.32 % | 478.478 B 67.11 % | 286.321 B 6.59 % | 268.624 B -6.11 % | 286.097 B -10.49 % | 319.636 B 3.06 % | 310.143 B -6.60 % | 332.045 B -34.63 % | 507.916 B -4.72 % | 533.072 B 60.99 % | 331.126 B 3.37 % | 320.330 B -31.34 % | 466.536 B -4.98 % | 490.970 B -8.16 % | 534.582 B 273.99 % | 142.941 B 95.64 % | 73.062 B -5.59 % | 77.384 B -21.82 % | 98.986 B -1.94 % | 100.940 B -53.79 % | 218.453 B -35.28 % | 337.544 B 58.42 % | 213.063 B -45.47 % | 390.730 B 902.62 % | 38.971 B -40.00 % | 64.957 B -18.84 % | 80.035 B 22.30 % | 65.442 B 24.49 % | 52.567 B -13.59 % | 60.833 B -8.62 % | 66.568 B 75.59 % | 37.910 B -23.80 % | 49.749 B 43.95 % | 34.559 B -70.42 % | 116.836 B 345.09 % | 26.250 B -94.18 % | 450.757 B 41.37 % | 318.858 B |
| Short term investments | 41.854 B 4.12 % | 40.199 B 9.84 % | 36.599 B 0.47 % | 36.427 B -2.45 % | 37.342 B 3.62 % | 36.039 B 1.32 % | 35.568 B 4.77 % | 33.950 B -1.47 % | 34.455 B 2.89 % | 33.486 B -1.71 % | 34.067 B 101.81 % | -1.882 T -4.21 % | -1.806 T -26.44 % | -1.428 T -0.72 % | -1.418 T -13.58 % | -1.249 T -0.79 % | -1.239 T 3.13 % | -1.279 T -5.47 % | -1.213 T -20.17 % | -1.009 T -4.36 % | -966.851 B 22.61 % | -1.249 T -39.17 % | -897.657 B -14 488.93 % | -6.153 B | 0.000 100.00 % | -619.467 B 1.24 % | -627.230 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 782.296 B -60.90 % | 2.001 T 112.83 % | 940.183 B -62.67 % | 2.518 T 4.98 % | 2.399 T 111.86 % | 1.132 T 164.13 % | 428.677 B 8.46 % | 395.225 B -18.65 % | 485.822 B -40.87 % | 821.628 B 166.21 % | 308.636 B 10.29 % | 279.840 B -63.62 % | 769.241 B -56.66 % | 1.775 T -62.63 % | 4.748 T -74.71 % | 18.774 T 1 038.28 % | 1.649 T 29.31 % | 1.275 T -11.59 % | 1.443 T -7.98 % | 1.568 T 14.76 % | 1.366 T 52.75 % | 894.313 B 50.62 % | 593.765 B -73.51 % | 2.241 T 19.88 % | 1.869 T 314.31 % | 451.231 B -53.16 % | 963.383 B -25.76 % | 1.298 T -33.29 % | 1.945 T 51.81 % | 1.281 T -45.44 % | 2.348 T -28.51 % | 3.285 T -30.74 % | 4.743 T 95.85 % | 2.422 T -16.64 % | 2.905 T 87.33 % | 1.551 T -56.93 % | 3.601 T 21.82 % | 2.956 T -1.02 % | 2.987 T 15.41 % | 2.588 T -19.25 % | 3.205 T 54.51 % | 2.074 T 3.21 % | 2.010 T -16.69 % | 2.412 T 5.65 % | 2.283 T 66.24 % | 1.373 T -8.79 % | 1.506 T -6.47 % | 1.610 T 12.68 % | 1.429 T 50.78 % | 947.640 B -16.10 % | 1.130 T |
| Cash and short term investments | 824.150 B -59.62 % | 2.041 T 108.97 % | 976.782 B -61.77 % | 2.555 T 4.87 % | 2.436 T 108.52 % | 1.168 T 151.66 % | 464.245 B 8.17 % | 429.175 B -17.51 % | 520.277 B -39.16 % | 855.114 B 149.52 % | 342.703 B 22.46 % | 279.840 B -63.62 % | 769.241 B -56.66 % | 1.775 T -62.63 % | 4.748 T -74.71 % | 18.774 T 1 038.28 % | 1.649 T 29.31 % | 1.275 T -11.59 % | 1.443 T -7.98 % | 1.568 T 14.76 % | 1.366 T 52.75 % | 894.313 B 50.62 % | 593.765 B -73.51 % | 2.241 T 19.88 % | 1.869 T 314.31 % | 451.231 B -53.16 % | 963.383 B -25.76 % | 1.298 T -33.29 % | 1.945 T 51.81 % | 1.281 T -45.44 % | 2.348 T -28.51 % | 3.285 T -30.74 % | 4.743 T 95.85 % | 2.422 T -16.64 % | 2.905 T 87.33 % | 1.551 T -56.93 % | 3.601 T 21.82 % | 2.956 T -1.02 % | 2.987 T 15.41 % | 2.588 T -19.25 % | 3.205 T 54.51 % | 2.074 T 3.21 % | 2.010 T -16.69 % | 2.412 T 5.65 % | 2.283 T 66.24 % | 1.373 T -8.79 % | 1.506 T -6.47 % | 1.610 T 12.68 % | 1.429 T 50.78 % | 947.640 B -16.10 % | 1.130 T |
| Total current assets | 3.755 T -36.95 % | 5.956 T 20.18 % | 4.956 T -14.13 % | 5.772 T -6.38 % | 6.165 T 35.45 % | 4.551 T 2.81 % | 4.427 T 2.02 % | 4.339 T 15.08 % | 3.771 T -20.51 % | 4.744 T 29.92 % | 3.651 T 34.26 % | 2.719 T -21.94 % | 3.484 T -20.73 % | 4.395 T -40.59 % | 7.398 T -63.48 % | 20.259 T 555.11 % | 3.093 T -41.89 % | 5.322 T 77.26 % | 3.002 T -1.89 % | 3.060 T -24.04 % | 4.028 T 38.70 % | 2.904 T 17.37 % | 2.474 T -33.04 % | 3.695 T -11.56 % | 4.178 T 43.65 % | 2.909 T 27.83 % | 2.275 T -22.54 % | 2.938 T -31.10 % | 4.264 T 39.76 % | 3.051 T 0.03 % | 3.050 T -35.07 % | 4.697 T -13.65 % | 5.439 T 55.83 % | 3.490 T -2.90 % | 3.595 T 8.97 % | 3.299 T -27.69 % | 4.561 T 8.46 % | 4.206 T 19.03 % | 3.533 T 4.86 % | 3.370 T -11.23 % | 3.796 T 8.20 % | 3.508 T 32.56 % | 2.647 T -16.08 % | 3.154 T -6.98 % | 3.390 T 42.25 % | 2.383 T 7.62 % | 2.215 T -11.40 % | 2.500 T 18.26 % | 2.114 T 51.09 % | 1.399 T -3.45 % | 1.449 T |
| Inventory | 11.019 B -24.83 % | 14.659 B -8.05 % | 15.943 B 19.85 % | 13.303 B -25.54 % | 17.867 B 19.14 % | 14.997 B 2.92 % | 14.572 B 2.74 % | 14.184 B 1 677.44 % | 798.000 M 61.87 % | 493.000 M 2 981.25 % | 16.000 M 0.00 % | 16.000 M -99.19 % | 1.981 B 0.00 % | 1.981 B 0.00 % | 1.981 B -11.25 % | 2.232 B -22.04 % | 2.863 B 0.03 % | 2.862 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 142.941 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.076 B 27.30 % | 8.701 B | 0.000 | 0.000 -100.00 % | 4.257 B 737.99 % | 508.000 M 0.00 % | 508.000 M 0.00 % | 508.000 M 0.00 % | 508.000 M 0.00 % | 508.000 M 0.00 % | 508.000 M 0.00 % | 508.000 M 0.00 % | 508.000 M |
| Net receivables | 2.277 T -31.17 % | 3.308 T -2.67 % | 3.399 T 31.47 % | 2.585 T -11.33 % | 2.915 T 20.40 % | 2.421 T -21.55 % | 3.086 T 0.06 % | 3.085 T 25.43 % | 2.459 T -20.50 % | 3.093 T 20.94 % | 2.558 T 45.65 % | 1.756 T -20.55 % | 2.210 T 3.73 % | 2.131 T -1.86 % | 2.171 T 81.10 % | 1.199 T 2.08 % | 1.175 T -68.76 % | 3.760 T 203.23 % | 1.240 T 4.90 % | 1.182 T -49.27 % | 2.330 T 55.14 % | 1.502 T 11.46 % | 1.348 T 20.01 % | 1.123 T -43.53 % | 1.988 T -0.13 % | 1.991 T 142.49 % | 821.037 B -25.72 % | 1.105 T -49.19 % | 2.175 T 28.24 % | 1.696 T 171.85 % | 623.995 B -52.46 % | 1.313 T 120.79 % | 594.478 B -30.05 % | 849.900 B 141.66 % | 351.699 B -77.08 % | 1.535 T 169.57 % | 569.259 B -52.97 % | 1.210 T 157.24 % | 470.519 B -32.09 % | 692.872 B 31.82 % | 525.610 B -61.96 % | 1.382 T 141.59 % | 571.914 B -15.18 % | 674.242 B -36.89 % | 1.068 T 11.35 % | 959.492 B 42.41 % | 673.753 B -12.76 % | 772.294 B 17.36 % | 658.075 B 59.68 % | 412.114 B | 0.000 |
| Tax assets | 6.770 B -2.70 % | 6.958 B -3.58 % | 7.216 B 1.01 % | 7.144 B | 0.000 -100.00 % | 122.650 B 1 745.75 % | 6.645 B 9.36 % | 6.076 B 37.16 % | 4.430 B 4.04 % | 4.258 B -5.94 % | 4.527 B 17.31 % | 3.859 B -85.90 % | 27.370 B 43.24 % | 19.108 B 50.28 % | 12.715 B 88.73 % | 6.737 B 65.69 % | 4.066 B -6.66 % | 4.356 B 156.08 % | 1.701 B 24.43 % | 1.367 B 32.85 % | 1.029 B -63.26 % | 2.801 B 7.40 % | 2.608 B 101.19 % | -218.763 B -3.13 % | -212.115 B -156 066.91 % | 136.000 M -96.41 % | 3.793 B 12.52 % | 3.371 B -91.94 % | 41.838 B 2 438.71 % | 1.648 B 387.57 % | 338.000 M -88.57 % | 2.957 B 11.33 % | 2.656 B 21.78 % | 2.181 B -0.37 % | 2.189 B -71.25 % | 7.615 B -54.75 % | 16.827 B 29.29 % | 13.015 B -38.84 % | 21.281 B -21.64 % | 27.158 B 55.31 % | 17.486 B -47.75 % | 33.468 B 61.22 % | 20.759 B 596.61 % | 2.980 B 86.02 % | 1.602 B 11.17 % | 1.441 B -4.82 % | 1.514 B 16.46 % | 1.300 B -91.67 % | 15.614 B 5.23 % | 14.838 B 33.18 % | 11.141 B |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.187 T 18.32 % | 1.003 T -0.53 % | 1.008 T -14.58 % | 1.180 T 8.10 % | 1.092 T 11.06 % | 983.160 B -18.54 % | 1.207 T 13.57 % | 1.063 T 46.37 % | 726.083 B 13.49 % | 639.770 B -23.77 % | 839.297 B -19.66 % | 1.045 T 64.51 % | 635.033 B 2.55 % | 619.269 B 18.71 % | 521.678 B 8.56 % | 480.525 B 8.01 % | 444.895 B -16.03 % | 529.827 B -0.94 % | 534.866 B -7.81 % | 580.148 B 4.20 % | 556.738 B -2.84 % | 573.027 B -9.59 % | 633.818 B -14.10 % | 737.890 B 24.72 % | 591.629 B 10.52 % | 535.322 B -23.21 % | 697.115 B 33.57 % | 521.892 B 9.07 % | 478.507 B 37.38 % | 348.320 B 28.22 % | 271.663 B 3.82 % | 261.671 B 11.13 % | 235.454 B 26.50 % | 186.130 B -1.69 % | 189.327 B -6.62 % | 202.746 B 38.98 % | 145.884 B -11.23 % | 164.334 B -24.13 % | 216.607 B -21.78 % | 276.932 B -7.04 % | 297.892 B -24.34 % | 393.713 B -16.54 % | 471.736 B 0.52 % | 469.319 B -13.46 % | 542.335 B 24.57 % | 435.351 B -10.20 % | 484.822 B 66.32 % | 291.505 B 17.14 % | 248.858 B 1.56 % | 245.041 B -36.62 % | 386.636 B |
| Tax payables | 70.581 B -59.01 % | 172.179 B 42.93 % | 120.460 B 5.63 % | 114.038 B -26.66 % | 155.499 B 160.11 % | 59.782 B -69.04 % | 193.123 B 62.00 % | 119.210 B 110.07 % | 56.747 B -72.13 % | 203.598 B 21.25 % | 167.911 B 140.11 % | 69.931 B -62.29 % | 185.459 B 58.05 % | 117.344 B -17.62 % | 142.437 B 84.60 % | 77.160 B -50.14 % | 154.741 B -67.67 % | 478.670 B 247.72 % | 137.658 B 165.80 % | 51.791 B 17.95 % | 43.911 B -15.57 % | 52.011 B -19.37 % | 64.504 B 385.21 % | 13.294 B -83.60 % | 81.052 B 210.52 % | 26.102 B -51.04 % | 53.314 B 217.12 % | 16.812 B -83.52 % | 102.044 B 58.65 % | 64.319 B -12.54 % | 73.542 B -32.01 % | 108.161 B -18.09 % | 132.045 B -66.08 % | 389.238 B 15.99 % | 335.568 B 6.94 % | 313.787 B 120.99 % | 141.993 B -50.88 % | 289.070 B 110.67 % | 137.214 B 50.30 % | 91.293 B -14.49 % | 106.757 B -77.66 % | 477.773 B 16.94 % | 408.579 B 11.92 % | 365.060 B 37.53 % | 265.431 B 3.73 % | 255.877 B 150.58 % | 102.112 B -3.77 % | 106.110 B 9.85 % | 96.593 B -12.74 % | 110.692 B 53.18 % | 72.265 B |
| Deferred revenue non current | 34.196 B -8.07 % | 37.198 B 11.91 % | 33.240 B -12.22 % | 37.866 B | 0.000 -100.00 % | 30.310 B -0.20 % | 30.372 B -4.16 % | 31.691 B -4.00 % | 33.011 B -3.88 % | 34.342 B -2.72 % | 35.301 B -2.06 % | 36.043 B 6.67 % | 33.789 B -4.22 % | 35.277 B -5.03 % | 37.147 B -4.47 % | 38.886 B -3.64 % | 40.353 B -2.56 % | 41.415 B -1.35 % | 41.982 B -2.59 % | 43.098 B -2.69 % | 44.288 B -5.24 % | 46.737 B 0.65 % | 46.437 B 6.26 % | 43.701 B -2.28 % | 44.720 B -2.38 % | 45.809 B -2.36 % | 46.916 B -38.59 % | 76.400 B -1.99 % | 77.948 B -1.39 % | 79.050 B -1.92 % | 80.598 B 15.34 % | 69.881 B 20.85 % | 57.826 B 11.74 % | 51.750 B -14.82 % | 60.752 B -15.43 % | 71.835 B -15.51 % | 85.024 B -16.12 % | 101.358 B -10.30 % | 113.000 B -10.98 % | 126.940 B 0.81 % | 125.925 B -8.97 % | 138.336 B -8.20 % | 150.687 B -7.63 % | 163.132 B -7.07 % | 175.549 B 2.31 % | 171.582 B -3.29 % | 177.428 B 31.80 % | 134.618 B -4.36 % | 140.751 B 107.09 % | 67.966 B 167.73 % | 25.386 B |
| Minority interest | 80.253 B 20.10 % | 66.823 B -5.33 % | 70.587 B -20.53 % | 88.820 B 16.35 % | 76.339 B 7.90 % | 70.751 B 28.01 % | 55.272 B -58.56 % | 133.392 B 105.95 % | 64.769 B 2.72 % | 63.053 B 98.49 % | 31.766 B 73.65 % | 18.293 B -17.57 % | 22.192 B -5.60 % | 23.509 B -24.21 % | 31.019 B -10.08 % | 34.495 B 42.87 % | 24.144 B -13.87 % | 28.033 B -6.58 % | 30.008 B -22.80 % | 38.870 B -5.55 % | 41.156 B -0.17 % | 41.228 B 14.23 % | 36.091 B 902 175.00 % | 4.000 M 0.00 % | 4.000 M 0.00 % | 4.000 M 0.00 % | 4.000 M -93.44 % | 61.000 M 7.02 % | 57.000 M -5.00 % | 60.000 M 15.38 % | 52.000 M -24.64 % | 69.000 M 4.55 % | 66.000 M 0.00 % | 66.000 M 6.45 % | 62.000 M 6.90 % | 58.000 M -96.45 % | 1.633 B 1 998.84 % | -86.000 M 94.55 % | -1.579 B 71.50 % | -5.541 B 12.56 % | -6.337 B -3.04 % | -6.150 B 22.47 % | -7.932 B -21.53 % | -6.527 B -10.97 % | -5.882 B -2.30 % | -5.750 B -15.97 % | -4.958 B 22.68 % | -6.412 B -463.44 % | -1.138 B -6 594.12 % | -17.000 M -101.02 % | 1.665 B |
| Capital lease obligations | 804.905 B -8.65 % | 881.098 B -4.10 % | 918.773 B 5.16 % | 873.698 B 215.46 % | 276.964 B -23.88 % | 363.874 B -18.31 % | 445.418 B -71.36 % | 1.555 T -8.79 % | 1.705 T -5.07 % | 1.797 T -9.15 % | 1.978 T -8.07 % | 2.151 T -6.50 % | 2.301 T -5.96 % | 2.447 T -3.89 % | 2.546 T 38.99 % | 1.831 T -0.69 % | 1.844 T -5.83 % | 1.958 T -2.67 % | 2.012 T 25.76 % | 1.600 T -8.34 % | 1.745 T -4.14 % | 1.821 T | 0.000 | 0.000 | 0.000 -100.00 % | 1.170 B -9.09 % | 1.287 B | 0.000 -100.00 % | 1.158 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 -100.00 % | 3.409 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.715 B 153.23 % | 5.416 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.389 B | 0.000 -100.00 % | 1.535 B | 0.000 | 0.000 -100.00 % | 23.175 B -61.05 % | 59.505 B 316.82 % | 14.276 B | 0.000 -100.00 % | 11.636 B | 0.000 | 0.000 | 0.000 -100.00 % | 9.643 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | -670.447 B -13.64 % | -589.949 B -10.66 % | -533.118 B 27.09 % | -731.221 B 19.97 % | -913.716 B 0.00 % | -913.716 B 0.00 % | -913.716 B -0.33 % | -910.709 B 0.02 % | -910.846 B 0.00 % | -910.846 B 0.00 % | -910.846 B 0.00 % | -910.846 B 0.00 % | -910.846 B 0.00 % | -910.846 B 0.00 % | -910.846 B 0.96 % | -919.664 B -0.97 % | -910.846 B -10.45 % | -824.641 B -7.61 % | -766.325 B -26.85 % | -604.116 B -22.42 % | -493.487 B 0.00 % | -493.487 B 0.00 % | -493.487 B -2.97 % | -479.272 B -28.87 % | -371.893 B -214.97 % | -118.072 B -11.32 % | -106.062 B -1 098.44 % | -8.850 B -143.01 % | 20.576 B 27.11 % | 16.187 B -21.33 % | 20.576 B 8.06 % | 19.041 B -7.46 % | 20.576 B 0.00 % | 20.576 B 0.00 % | 20.576 B 120.90 % | -98.434 B -1 662.44 % | 6.300 B -69.38 % | 20.576 B 130.16 % | 8.940 B -56.55 % | 20.576 B 0.00 % | 20.576 B 0.00 % | 20.576 B 157.96 % | -35.500 B -272.53 % | 20.576 B 0.00 % | 20.576 B 0.00 % | 20.576 B 0.00 % | 20.576 B 0.00 % | 20.576 B -99.00 % | 2.060 T 0.44 % | 2.051 T -0.33 % | 2.058 T |
| Deferred tax liabilities non current | 559.553 B -9.72 % | 619.793 B -14.43 % | 724.311 B -6.42 % | 773.984 B | 0.000 -100.00 % | 920.631 B 9.34 % | 841.962 B -4.28 % | 879.644 B -2.66 % | 903.642 B -3.29 % | 934.341 B -1.03 % | 944.030 B 5.27 % | 896.791 B 3.00 % | 870.634 B -1.74 % | 886.047 B -9.36 % | 977.527 B 168.70 % | 363.801 B -1.78 % | 370.409 B -12.04 % | 421.097 B -8.75 % | 461.458 B -7.33 % | 497.932 B -2.56 % | 511.009 B 1.39 % | 504.001 B -15.96 % | 599.736 B -5.00 % | 631.327 B -2.28 % | 646.048 B -2.96 % | 665.769 B -0.33 % | 667.949 B -33.09 % | 998.342 B 11.80 % | 892.951 B 41.18 % | 632.496 B 3.06 % | 613.722 B -71.73 % | 2.171 T 2.44 % | 2.120 T 3.52 % | 2.047 T 3.50 % | 1.978 T 6.66 % | 1.855 T 4.02 % | 1.783 T 6.11 % | 1.680 T -0.58 % | 1.690 T 55.55 % | 1.086 T 20.43 % | 902.141 B -0.23 % | 904.257 B -0.72 % | 910.852 B 11.78 % | 814.837 B -3.18 % | 841.558 B -1.94 % | 858.166 B -2.54 % | 880.515 B 0.43 % | 876.740 B 0.36 % | 873.572 B 2.48 % | 852.401 B 0.91 % | 844.682 B |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 77.630 T -2.00 % | 79.212 T 1.78 % | 77.828 T -1.29 % | 78.842 T 8.60 % | 72.600 T 4.56 % | 69.436 T 1.49 % | 68.419 T 0.28 % | 68.225 T 2.77 % | 66.386 T -0.79 % | 66.912 T 1.96 % | 65.625 T 2.14 % | 64.253 T 1.39 % | 63.373 T -0.19 % | 63.492 T -3.55 % | 65.829 T 26.07 % | 52.217 T 50.69 % | 34.651 T -5.62 % | 36.714 T 7.20 % | 34.250 T 3.04 % | 33.239 T -2.49 % | 34.088 T 4.82 % | 32.520 T 17.55 % | 27.666 T 6.63 % | 25.944 T -0.41 % | 26.051 T 7.62 % | 24.207 T 5.43 % | 22.960 T -0.13 % | 22.990 T -3.52 % | 23.828 T 24.06 % | 19.206 T 2.36 % | 18.763 T -30.01 % | 26.809 T -1.35 % | 27.174 T 8.55 % | 25.035 T 0.04 % | 25.025 T 3.30 % | 24.227 T -7.79 % | 26.272 T 19.82 % | 21.927 T 2.38 % | 21.417 T 11.46 % | 19.215 T 3.14 % | 18.630 T 3.75 % | 17.957 T 4.18 % | 17.235 T -0.20 % | 17.271 T -0.73 % | 17.397 T 9.25 % | 15.924 T 2.51 % | 15.534 T 1.32 % | 15.331 T 3.98 % | 14.745 T 5.89 % | 13.925 T 2.59 % | 13.574 T |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.387 B | 0.000 100.00 % | -24.731 B 56.37 % | -56.684 B -169.62 % | 81.415 B | 0.000 | 0.000 100.00 % | -16.511 B -200.00 % | 16.511 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 54.206 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 37.446 B 87.23 % | 20.000 B -33.33 % | 30.000 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other non cash items | 3.026 T -13.59 % | 3.501 T 494.75 % | 588.715 B -68.25 % | 1.854 T 330.01 % | 431.181 B -81.94 % | 2.388 T 344.85 % | 536.726 B 197.02 % | 180.705 B -87.47 % | 1.442 T 82.44 % | 790.421 B 458.32 % | -220.589 B -376.88 % | 79.669 B -94.97 % | 1.582 T 4.22 % | 1.518 T 462.73 % | 269.816 B -59.06 % | 659.090 B -66.36 % | 1.959 T 206.62 % | 638.911 B 188.03 % | -725.778 B -253.92 % | 471.540 B -38.92 % | 771.977 B -25.69 % | 1.039 T 230.28 % | -797.372 B -1 043.12 % | 84.546 B -94.97 % | 1.682 T 3 682.58 % | -46.952 B 88.84 % | -420.551 B -551.98 % | 93.047 B -93.14 % | 1.355 T 517.51 % | -324.632 B -715.31 % | 52.759 B 110.04 % | -525.673 B -150.49 % | 1.041 T 396.42 % | 209.723 B -49.72 % | 417.137 B 157.84 % | -721.223 B -157.39 % | 1.257 T 1 021.02 % | -136.455 B 77.31 % | -601.373 B -117.04 % | -277.074 B -117.72 % | 1.563 T 571.41 % | -331.647 B -141.41 % | 800.857 B 296.80 % | 201.827 B -81.98 % | 1.120 T 2 620.13 % | 41.168 B -83.10 % | 243.621 B -28.55 % | 340.966 B -31.18 % | 495.454 B 9.52 % | 452.387 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash provided by operating activities | 3.026 T -13.59 % | 3.501 T 137.07 % | 1.477 T -45.22 % | 2.696 T 36.29 % | 1.978 T -20.55 % | 2.490 T 13.23 % | 2.199 T 35.77 % | 1.620 T -45.07 % | 2.948 T 37.25 % | 2.148 T 72.90 % | 1.242 T -16.69 % | 1.491 T -50.48 % | 3.012 T 29.43 % | 2.327 T 332.18 % | 538.473 B -52.00 % | 1.122 T -53.86 % | 2.431 T 139.88 % | 1.013 T 119.08 % | 462.603 B -69.89 % | 1.537 T -22.99 % | 1.995 T 1.99 % | 1.957 T 4 520.42 % | 42.346 B -95.28 % | 896.246 B -62.74 % | 2.405 T 293.33 % | 611.534 B 136.11 % | 258.999 B -73.26 % | 968.695 B -53.10 % | 2.065 T 529.93 % | 327.872 B -50.28 % | 659.399 B 387.07 % | 135.381 B -92.21 % | 1.739 T 88.79 % | 920.910 B -10.31 % | 1.027 T 254.39 % | 289.725 B -86.20 % | 2.099 T 403.14 % | 417.216 B -45.78 % | 769.485 B 274.25 % | 205.606 B -89.84 % | 2.024 T 384.38 % | 417.894 B 42.43 % | 293.395 B -62.58 % | 784.098 B -48.22 % | 1.514 T 103.30 % | 744.867 B 109.14 % | 356.160 B -18.06 % | 434.634 B -48.47 % | 843.512 B 5.95 % | 796.176 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | -808.463 B -1.90 % | -793.404 B 25.86 % | -1.070 T 12.29 % | -1.220 T -19.91 % | -1.018 T 15.97 % | -1.211 T 16.80 % | -1.456 T -42.45 % | -1.022 T -7.41 % | -951.278 B 16.19 % | -1.135 T 11.10 % | -1.277 T 19.25 % | -1.581 T -59.41 % | -991.973 B -19.38 % | -830.944 B -4.65 % | -794.058 B -40.55 % | -564.962 B -11.15 % | -508.296 B -56.29 % | -325.224 B 40.45 % | -546.174 B -33.85 % | -408.063 B 48.30 % | -789.227 B 64.05 % | -2.195 T 25.81 % | -2.959 T -643.70 % | -397.825 B 34.01 % | -602.869 B 29.86 % | -859.544 B -30.58 % | -658.249 B -10.47 % | -595.883 B -29.10 % | -461.557 B -35.25 % | -341.274 B 43.77 % | -606.943 B -973.36 % | -56.546 B -57.40 % | -35.924 B 13.10 % | -41.338 B 20.18 % | -51.786 B -123.18 % | -23.204 B -75.97 % | -13.186 B -17.87 % | -11.187 B -101.81 % | 617.168 B 647.09 % | -112.809 B 62.62 % | -301.823 B -29.86 % | -232.417 B 29.03 % | -327.481 B 15.86 % | -389.203 B -5.81 % | -367.835 B 32.39 % | -544.078 B -102.89 % | -268.164 B -27.65 % | -210.077 B 1.83 % | -214.002 B 71.14 % | -741.474 B -79.65 % | -412.742 B -50.30 % | -274.619 B 2.74 % | -282.362 B 25.26 % | -377.796 B |
| Acquisitions net | -527.200 B | 0.000 100.00 % | -542.699 B 81.06 % | -2.865 T -52 923.40 % | 5.424 B 108.40 % | -64.557 B -6 455 800.00 % | 1.000 M 100.00 % | -167.821 B -143.20 % | -69.006 B 72.29 % | -249.031 B -21 476.05 % | 1.165 B -44.79 % | 2.110 B 221.65 % | 656.000 M 100.06 % | -1.140 T 93.06 % | -16.431 T -438 836.66 % | 3.745 B 56.17 % | 2.398 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -44.984 B | 0.000 | 0.000 | 0.000 100.00 % | -171.000 M | 0.000 100.00 % | -1.366 T | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.106 T | 0.000 | 0.000 -100.00 % | 229.743 B 133.76 % | -680.545 B -71.03 % | -397.914 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -1.647 B | 0.000 -100.00 % | 169.820 B 199.69 % | -170.348 B -286.14 % | -44.116 B 91.06 % | -493.632 B -220.35 % | -154.090 B -284.89 % | -40.035 B 83.92 % | -249.031 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -39.426 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -177.950 B -94.64 % | -91.423 B -10.40 % | -82.812 B 19.23 % | -102.524 B -57.83 % | -64.958 B 98.16 % | -3.532 T -5 140.96 % | -67.399 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 493.632 B 104 241.77 % | -474.000 M -100.17 % | 271.176 B 21.64 % | 222.930 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 203.567 B 494.89 % | -51.550 B -979.09 % | 5.864 B -14.63 % | 6.869 B -44.58 % | 12.394 B 128.09 % | -44.116 B -3 041.07 % | 1.500 B -99.04 % | 156.090 B 254.98 % | 43.972 B -82.46 % | 250.686 B 452.28 % | -71.162 B -3 472.61 % | 2.110 B 221.65 % | 656.000 M -19.51 % | 815.000 M 100.00 % | -16.431 T -438 836.66 % | 3.745 B 56.17 % | 2.398 B | 0.000 -100.00 % | 980.363 B 577.59 % | -205.271 B 50.94 % | -418.421 B 23.22 % | -544.975 B -17.40 % | -464.198 B -297.96 % | -116.643 B 63.13 % | -316.328 B -117.81 % | -145.230 B 62.05 % | -382.727 B -107.01 % | -184.887 B 87.92 % | -1.531 T -1 020.60 % | -136.587 B -174.53 % | 183.275 B 212.95 % | -162.265 B -20.36 % | -134.821 B -37.91 % | -97.759 B 19.57 % | -121.540 B -117.73 % | -55.822 B 91.76 % | -677.703 B -520.07 % | -109.295 B 87.58 % | -880.260 B -1 185.97 % | -68.451 B 85.58 % | -474.565 B -732.48 % | -57.006 B 49.48 % | -112.837 B 19.96 % | -140.968 B 6.13 % | -150.180 B -30.69 % | -114.910 B -43.59 % | -80.028 B 23.77 % | -104.989 B -54.92 % | -67.769 B 24.62 % | -89.907 B 92.07 % | -1.134 T -999.89 % | -103.084 B -48.10 % | -69.605 B 6.76 % | -74.654 B |
| Net cash used for investing activites | -1.132 T -33.72 % | -846.601 B 47.32 % | -1.607 T 58.89 % | -3.909 T -234.04 % | -1.170 T 11.33 % | -1.320 T 9.24 % | -1.454 T -22.38 % | -1.188 T -59.44 % | -745.171 B 35.74 % | -1.160 T 13.91 % | -1.347 T 14.71 % | -1.579 T -59.30 % | -991.317 B 49.69 % | -1.971 T 88.56 % | -17.225 T -2 969.18 % | -561.217 B -10.93 % | -505.898 B -55.55 % | -325.224 B -173.31 % | 443.648 B 167.96 % | -652.760 B 45.95 % | -1.208 T 55.93 % | -2.740 T 11.35 % | -3.091 T -500.81 % | -514.468 B 44.03 % | -919.197 B 8.52 % | -1.005 T 3.49 % | -1.041 T -33.35 % | -780.770 B 60.81 % | -1.992 T -316.89 % | -477.861 B -12.79 % | -423.668 B -6.78 % | -396.761 B -51.34 % | -262.168 B -18.14 % | -221.909 B 19.55 % | -275.850 B -128.68 % | 961.823 B 122.77 % | -4.223 T -2 147.83 % | -187.881 B -463.38 % | -33.349 B 96.13 % | -861.805 B -11.00 % | -776.388 B -168.25 % | -289.423 B 34.27 % | -440.318 B 16.95 % | -530.171 B -2.35 % | -518.015 B 21.39 % | -658.988 B -89.26 % | -348.192 B -10.51 % | -315.066 B -11.82 % | -281.771 B 66.11 % | -831.381 B 46.24 % | -1.547 T -309.46 % | -377.703 B -7.31 % | -351.967 B 22.21 % | -452.450 B |
| Debt repayment | -1.495 T -806.91 % | -164.871 B -101.23 % | -81.930 B -102.47 % | 3.311 T 202.23 % | 1.095 T 4 792.94 % | 22.387 B | 0.000 -100.00 % | 596.854 B 167.12 % | -889.254 B -249.91 % | 593.209 B -59.11 % | 1.451 T 233.67 % | 434.830 B 127.46 % | -1.584 T 43.15 % | -2.786 T -182.73 % | 3.367 T -80.08 % | 16.901 T 4 214.93 % | -410.723 B 47.93 % | -788.722 B -209.79 % | 718.393 B 225.49 % | -572.449 B -176.90 % | 744.396 B -43.96 % | 1.328 T -39.36 % | 2.190 T 704.31 % | 272.331 B -76.11 % | 1.140 T 684.44 % | 145.334 B -87.11 % | 1.127 T 263.32 % | -690.161 B -142.89 % | 1.609 T 296.36 % | -819.556 B -12.55 % | -728.168 B -76.42 % | -412.750 B -140.68 % | 1.015 T 199.88 % | -1.016 T -232.68 % | 765.653 B 124.48 % | -3.128 T -206.11 % | 2.948 T 4 493.08 % | -67.110 B -166.47 % | -25.185 B 88.56 % | -220.064 B -327.26 % | -51.506 B 0.00 % | -51.506 B -11.91 % | -46.024 B -31.47 % | -35.006 B 0.00 % | -35.005 B -53.65 % | -22.783 B 65.71 % | -66.450 B -160.59 % | -25.500 B 0.00 % | -25.500 B 0.00 % | -25.500 B -102.04 % | 1.252 T 1 057.51 % | -130.731 B -119.46 % | 671.677 B 695.18 % | -112.853 B |
| Common stock issued | 0.000 -100.00 % | 1.250 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 % | -86.205 B -47.82 % | -58.316 B 64.05 % | -162.209 B -46.62 % | -110.629 B | 0.000 | 0.000 100.00 % | -227.738 B -150.87 % | -90.780 B -59.55 % | -56.897 B -373.75 % | -12.010 B 87.65 % | -97.209 B -230.32 % | -29.429 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.764 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -495.307 B -64.98 % | -300.218 B -2 291.21 % | 13.701 B 101.52 % | -900.364 B -6 024.93 % | -14.700 B | 0.000 100.00 % | -285.093 B | 0.000 100.00 % | -901.361 B -5 970.18 % | -14.849 B 94.77 % | -283.944 B -431.77 % | -53.396 B 93.70 % | -847.965 B -4 926.77 % | -16.869 B 94.02 % | -281.925 B -302.08 % | -70.117 B 93.19 % | -1.030 T -4 491.86 % | -22.433 B 91.91 % | -277.375 B -27 737 400.00 % | -1.000 M 100.00 % | -896.667 B | 0.000 100.00 % | -301.479 B | 0.000 100.00 % | -884.186 B -62 876.21 % | -1.404 B 99.54 % | -303.355 B | 0.000 100.00 % | -893.878 B -10 336.40 % | -8.565 B 97.12 % | -297.521 B 57.49 % | -699.921 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -1.122 T 0.40 % | -1.126 T 14.52 % | -1.317 T -31.18 % | -1.004 T -39.62 % | -719.206 B 39.43 % | -1.187 T -176.66 % | -429.186 B 61.30 % | -1.109 T -47.14 % | -753.808 B 28.50 % | -1.054 T -0.49 % | -1.049 T -26.13 % | -831.776 B -37.95 % | -602.946 B -11.67 % | -539.952 B 36.39 % | -848.836 B -84.10 % | -461.083 B -77.02 % | -260.469 B -17.79 % | -221.121 B 17.25 % | -267.230 B -8.55 % | -246.189 B -55 347.97 % | -444.000 M 99.95 % | -817.232 B -232.42 % | -245.841 B -26.29 % | -194.660 B 26.14 % | -263.551 B -12.74 % | -233.766 B 7.80 % | -253.541 B -47.13 % | -172.323 B 11.07 % | -193.782 B -70.27 % | -113.811 B 28.40 % | -158.943 B 80.64 % | -820.912 B -380.39 % | -170.886 B -11.21 % | -153.656 B 28.47 % | -214.802 B -44.87 % | -148.271 B 11.26 % | -167.091 B -46.46 % | -114.086 B 30.68 % | -164.588 B -499.14 % | 41.236 B 129.97 % | -137.583 B -40.99 % | -97.582 B 61.73 % | -254.953 B -103.25 % | -125.441 B 12.95 % | -144.095 B -14.26 % | -126.110 B 16.45 % | -150.935 B -8.19 % | -139.515 B -69.24 % | -82.435 B 32.30 % | -121.769 B 42.05 % | -210.119 B -88.41 % | -111.520 B -33.95 % | -83.252 B 7.90 % | -90.392 B |
| Net cash used provided by financing activities | -3.112 T -95.75 % | -1.590 T -14.75 % | -1.385 T -198.54 % | 1.406 T 288.96 % | 361.477 B 177.50 % | -466.421 B 34.70 % | -714.279 B -39.43 % | -512.272 B 79.87 % | -2.544 T -434.60 % | -475.947 B -503.92 % | 117.833 B 126.17 % | -450.342 B 85.16 % | -3.035 T 9.22 % | -3.343 T -249.46 % | 2.237 T -86.34 % | 16.370 T 1 015.80 % | -1.787 T -63.90 % | -1.091 T 4.05 % | -1.137 T -66.55 % | -682.470 B -346.89 % | -152.715 B -113.74 % | 1.112 T -21.44 % | 1.415 T 10 896.60 % | -13.109 B 79.70 % | -64.569 B 36.60 % | -101.846 B -121.53 % | 473.096 B 153.04 % | -891.913 B -271.00 % | 521.601 B 155.38 % | -941.932 B 20.49 % | -1.185 T 3.97 % | -1.234 T -246.21 % | 843.739 B 172.14 % | -1.170 T -312.31 % | 550.851 B 116.81 % | -3.276 T -217.81 % | 2.781 T 1 634.86 % | -181.196 B 4.52 % | -189.773 B -6.12 % | -178.828 B 5.43 % | -189.089 B -26.83 % | -149.088 B 50.92 % | -303.741 B -89.31 % | -160.447 B 10.41 % | -179.100 B -20.29 % | -148.893 B 31.51 % | -217.385 B -31.74 % | -165.015 B -52.88 % | -107.935 B 26.71 % | -147.269 B -114.14 % | 1.042 T 529.98 % | -242.251 B -141.17 % | 588.425 B 389.52 % | -203.245 B |
| Effect of forex changes on cash | -130.000 M 96.89 % | -4.181 B 93.32 % | -62.546 B 15.55 % | -74.061 B -176.50 % | 96.815 B 46 645.67 % | -208.000 M -107.42 % | 2.802 B 128.45 % | -9.848 B -283.53 % | 5.366 B 2 081.30 % | 246.000 M -98.40 % | 15.341 B -68.49 % | 48.690 B 473.23 % | 8.494 B -31.19 % | 12.345 B 163.64 % | -19.398 B -897.84 % | -1.944 B 55.86 % | -4.404 B -118.29 % | 24.085 B 145.35 % | -53.105 B -226.98 % | 41.823 B 140.94 % | -102.158 B -464.78 % | 28.005 B 299.75 % | -14.020 B -573.33 % | 2.962 B 188.47 % | -3.348 B 80.38 % | -17.066 B 32.20 % | -25.170 B -144.62 % | 56.416 B -18.34 % | 69.083 B 177.70 % | 24.877 B 104.38 % | 12.172 B -66.92 % | 36.800 B 2 911.46 % | 1.222 B 109.50 % | -12.862 B -124.44 % | 52.626 B 306.68 % | -25.462 B -111.90 % | -12.016 B 84.73 % | -78.666 B 46.67 % | -147.513 B -167.65 % | 218.039 B 202.66 % | 72.042 B -15.45 % | 85.202 B 77.47 % | 48.009 B 35.28 % | 35.489 B -61.70 % | 92.662 B 233.78 % | -69.266 B -165.85 % | 105.185 B -53.58 % | 226.617 B 728.19 % | 27.363 B 4 751.60 % | 564.000 M -81.19 % | 2.998 B -56.83 % | 6.945 B -65.83 % | 20.322 B 699.13 % | 2.543 B |
| Net change in cash | -1.219 T -214.88 % | 1.061 T 167.22 % | -1.578 T -1 420.02 % | 119.555 B -90.56 % | 1.267 T 75.09 % | 723.371 B 2 062.41 % | 33.452 B 136.92 % | -90.597 B 73.02 % | -335.806 B -165.46 % | 512.992 B 1 681.47 % | 28.796 B 105.88 % | -489.401 B 51.33 % | -1.005 T 66.19 % | -2.974 T 78.80 % | -14.026 T -181.90 % | 17.125 T 4 480.48 % | 373.863 B 323.67 % | -167.147 B -33.61 % | -125.097 B -162.03 % | 201.686 B -57.25 % | 471.725 B 56.95 % | 300.548 B 118.24 % | -1.647 T -543.27 % | 371.631 B -73.80 % | 1.418 T 376.92 % | -512.152 B -53.24 % | -334.222 B 48.39 % | -647.572 B -197.54 % | 663.883 B 162.22 % | -1.067 T -13.91 % | -936.729 B 35.76 % | -1.458 T -162.82 % | 2.321 T 580.23 % | -483.392 B -135.69 % | 1.354 T 166.05 % | -2.050 T -417.88 % | 645.025 B 2 212.97 % | -30.527 B -107.65 % | 398.850 B 164.64 % | -616.988 B -154.56 % | 1.131 T 1 650.80 % | 64.585 B 116.04 % | -402.655 B -412.21 % | 128.969 B -85.83 % | 909.852 B 787.82 % | -132.280 B -26.91 % | -104.232 B -157.53 % | 181.170 B -62.35 % | 481.169 B 364.51 % | -181.910 B -47.26 % | -123.531 B 66.48 % | -368.521 B -132.81 % | 1.123 T 844.20 % | -150.908 B |
| Cash at beginning of period | 2.001 T 112.83 % | 940.183 B -62.67 % | 2.518 T 4.98 % | 2.399 T 111.86 % | 1.132 T 176.91 % | 408.899 B 3.46 % | 395.225 B -18.65 % | 485.822 B -40.87 % | 821.628 B 166.21 % | 308.636 B 10.29 % | 279.840 B -63.62 % | 769.241 B -56.66 % | 1.775 T -62.63 % | 4.748 T -74.71 % | 18.774 T 1 038.28 % | 1.649 T 29.31 % | 1.275 T -11.59 % | 1.443 T -7.98 % | 1.568 T 14.76 % | 1.366 T 52.75 % | 894.313 B 50.62 % | 593.765 B -73.51 % | 2.241 T 19.88 % | 1.869 T 314.31 % | 451.231 B -53.16 % | 963.383 B -25.76 % | 1.298 T -33.29 % | 1.945 T 51.81 % | 1.281 T -45.44 % | 2.348 T -28.51 % | 3.285 T -30.74 % | 4.743 T 95.85 % | 2.422 T -16.64 % | 2.905 T 87.33 % | 1.551 T -56.93 % | 3.601 T 21.82 % | 2.956 T -1.02 % | 2.987 T 15.41 % | 2.588 T -19.25 % | 3.205 T 54.51 % | 2.074 T 3.21 % | 2.010 T -16.69 % | 2.412 T 5.65 % | 2.283 T 66.24 % | 1.373 T -8.79 % | 1.506 T -6.47 % | 1.610 T 12.68 % | 1.429 T 50.78 % | 947.640 B -16.10 % | 1.130 T -9.86 % | 1.253 T -22.73 % | 1.622 T 225.27 % | 498.544 B -23.24 % | 649.452 B |
| Cash at end of period | 782.296 B -60.90 % | 2.001 T 112.83 % | 940.183 B -62.67 % | 2.518 T 4.98 % | 2.399 T 111.86 % | 1.132 T 164.13 % | 428.677 B 8.46 % | 395.225 B -18.65 % | 485.822 B -40.87 % | 821.628 B 166.21 % | 308.636 B 10.29 % | 279.840 B -63.62 % | 769.241 B -56.66 % | 1.775 T -62.63 % | 4.748 T -74.71 % | 18.774 T 1 038.28 % | 1.649 T 29.31 % | 1.275 T -11.59 % | 1.443 T -7.98 % | 1.568 T 14.76 % | 1.366 T 52.75 % | 894.313 B 50.62 % | 593.765 B -73.51 % | 2.241 T 19.88 % | 1.869 T 314.31 % | 451.231 B -53.16 % | 963.383 B -25.76 % | 1.298 T -33.29 % | 1.945 T 51.81 % | 1.281 T -45.44 % | 2.348 T -28.51 % | 3.285 T -30.74 % | 4.743 T 95.85 % | 2.422 T -16.64 % | 2.905 T 87.33 % | 1.551 T -56.93 % | 3.601 T 21.82 % | 2.956 T -1.02 % | 2.987 T 15.41 % | 2.588 T -19.25 % | 3.205 T 54.51 % | 2.074 T 3.21 % | 2.010 T -16.69 % | 2.412 T 5.65 % | 2.283 T 66.24 % | 1.373 T -8.79 % | 1.506 T -6.47 % | 1.610 T 12.68 % | 1.429 T 50.78 % | 947.640 B -16.10 % | 1.130 T -9.86 % | 1.253 T -22.73 % | 1.622 T 225.27 % | 498.544 B |
| Operating cash flow | 3.026 T -13.59 % | 3.501 T 137.07 % | 1.477 T -45.22 % | 2.696 T 36.29 % | 1.978 T -20.55 % | 2.490 T 13.23 % | 2.199 T 35.77 % | 1.620 T -45.07 % | 2.948 T 37.25 % | 2.148 T 72.90 % | 1.242 T -16.69 % | 1.491 T -50.48 % | 3.012 T 29.43 % | 2.327 T 332.18 % | 538.473 B -52.00 % | 1.122 T -53.86 % | 2.431 T 139.88 % | 1.013 T 119.08 % | 462.603 B -69.89 % | 1.537 T -22.99 % | 1.995 T 1.99 % | 1.957 T 4 520.42 % | 42.346 B -95.28 % | 896.246 B -62.74 % | 2.405 T 293.33 % | 611.534 B 136.11 % | 258.999 B -73.26 % | 968.695 B -53.10 % | 2.065 T 529.93 % | 327.872 B -50.28 % | 659.399 B 387.07 % | 135.381 B -92.21 % | 1.739 T 88.79 % | 920.910 B -10.31 % | 1.027 T 254.39 % | 289.725 B -86.20 % | 2.099 T 403.14 % | 417.216 B -45.78 % | 769.485 B 274.25 % | 205.606 B -89.84 % | 2.024 T 384.38 % | 417.894 B 42.43 % | 293.395 B -62.58 % | 784.098 B -48.22 % | 1.514 T 103.30 % | 744.867 B 109.14 % | 356.160 B -18.06 % | 434.634 B -48.47 % | 843.512 B 5.95 % | 796.176 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | -808.463 B -1.90 % | -793.404 B 25.86 % | -1.070 T 12.29 % | -1.220 T -19.91 % | -1.018 T 15.97 % | -1.211 T 16.80 % | -1.456 T -42.45 % | -1.022 T -7.41 % | -951.278 B 16.19 % | -1.135 T 11.10 % | -1.277 T 19.25 % | -1.581 T -59.41 % | -991.973 B -19.38 % | -830.944 B -4.65 % | -794.058 B -40.55 % | -564.962 B -11.15 % | -508.296 B -56.29 % | -325.224 B 40.45 % | -546.174 B -33.85 % | -408.063 B 48.30 % | -789.227 B 64.05 % | -2.195 T 25.81 % | -2.959 T -643.70 % | -397.825 B 34.01 % | -602.869 B 29.86 % | -859.544 B -30.58 % | -658.249 B -10.47 % | -595.883 B -29.10 % | -461.557 B -35.25 % | -341.274 B 43.77 % | -606.943 B -973.36 % | -56.546 B -57.40 % | -35.924 B 13.10 % | -41.338 B 20.18 % | -51.786 B -123.18 % | -23.204 B -75.97 % | -13.186 B -17.87 % | -11.187 B -101.81 % | 617.168 B 647.09 % | -112.809 B 62.62 % | -301.823 B -29.86 % | -232.417 B 29.03 % | -327.481 B 15.86 % | -389.203 B -5.81 % | -367.835 B 32.39 % | -544.078 B -102.89 % | -268.164 B -27.65 % | -210.077 B 1.83 % | -214.002 B 71.14 % | -741.474 B -79.65 % | -412.742 B -50.30 % | -274.619 B 2.74 % | -282.362 B 25.26 % | -377.796 B |
| Free CashFlow | 2.217 T -18.13 % | 2.708 T 565.81 % | 406.720 B -72.45 % | 1.476 T 53.64 % | 960.753 B -24.88 % | 1.279 T 72.03 % | 743.428 B 24.36 % | 597.818 B -70.07 % | 1.997 T 97.12 % | 1.013 T 3 046.80 % | -34.381 B 61.74 % | -89.859 B -104.45 % | 2.020 T 35.01 % | 1.496 T 685.41 % | -255.585 B -145.90 % | 556.834 B -71.04 % | 1.923 T 179.38 % | 688.256 B 923.56 % | -83.571 B -107.41 % | 1.129 T -6.44 % | 1.206 T 605.59 % | -238.571 B 91.82 % | -2.916 T -685.10 % | 498.421 B -72.35 % | 1.802 T 826.78 % | -248.010 B 37.88 % | -399.250 B -207.09 % | 372.812 B -76.75 % | 1.604 T 12 066.86 % | -13.402 B -125.55 % | 52.456 B -33.46 % | 78.835 B -95.37 % | 1.703 T 93.58 % | 879.572 B -9.78 % | 974.963 B 265.81 % | 266.521 B -87.22 % | 2.086 T 413.75 % | 406.029 B -70.72 % | 1.387 T 1 394.29 % | 92.797 B -94.61 % | 1.722 T 828.61 % | 185.477 B 644.14 % | -34.086 B -108.63 % | 394.895 B -65.56 % | 1.146 T 470.98 % | 200.789 B 128.18 % | 87.996 B -60.81 % | 224.557 B -64.33 % | 629.510 B 1 050.80 % | 54.702 B 113.25 % | -412.742 B -50.30 % | -274.619 B 2.74 % | -282.362 B 25.26 % | -377.796 B |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 |