Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 24,493 | 24,048 | 30,702 | 25,929 | 25,924 | 21,879 | 21,984 | 17,936 | 20,886 | 20,945 | 23,719 | 23,630 | 26,622 | 26,465 | 20,129 | 17,742 | 19,644 | 18,498 | 16,032 | 16,587 | 19,148 | 16,701 | 13,443 | 14,148 | 12,658 | 10,715 | 10,581 | 15,711 | 18,132 | 12,918 | 9,406 | 13,627 | 15,111 | 16,549 | 18,068 | 18,453 | 16,976 | 18,347 | 15,605 | 19,620 | 16,639 | 18,898 | 15,242 | 16,164 | 15,375 | 14,778 | 16,260 | 15,437 | 23,108 | 9,983 | 10,630 | 10,320 | 12,415 | 13,630 | 11,257 | 10,713 | 9,192 | 10,198 | 12,087 | 11,911 | 10,426 | 8,657 | 8,370 | 7,364 | 6,520 | 6,082 | 5,106 | 4,494 | 4,081 | 3,545 | 3,038 | 4,016 | 2,935 | 3,877 | 5,519 | 753 | 483 | 427 | 344 | 255 | - | - |
Short-Term Investments |
Loading...
|
M | 83,597 | 86,868 | 89,233 | 92,403 | 89,178 | 91,883 | 94,275 | 107,061 | 113,084 | 118,704 | 118,284 | 112,233 | 108,482 | 110,229 | 112,467 | 103,338 | 97,585 | 101,177 | 105,145 | 104,469 | 94,340 | 92,439 | 92,973 | 88,106 | 90,227 | 91,156 | 89,562 | 79,002 | 74,307 | 73,415 | 73,650 | 64,833 | 60,153 | 56,517 | 54,699 | 51,327 | 48,460 | 46,048 | 46,552 | 41,584 | 42,740 | 39,819 | 41,281 | 38,268 | 34,723 | 33,310 | 29,464 | 27,685 | 26,208 | 34,643 | 31,930 | 28,798 | 24,260 | 21,345 | 22,123 | 19,346 | 17,322 | 14,287 | 9,907 | 7,433 | 7,359 | 7,189 | 6,042 | 5,370 | 5,615 | 8,137 | 7,981 | 8,010 | 7,855 | 7,699 | 7,390 | 5,806 | 5,494 | 4,157 | 2,112 | 2,194 | 2,025 | 1,705 | 1,514 | 294 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 108,090 | 110,916 | 119,935 | 118,332 | 115,102 | 113,762 | 116,259 | 124,997 | 133,970 | 139,649 | 142,003 | 135,863 | 135,104 | 136,694 | 132,596 | 121,080 | 117,229 | 119,675 | 121,177 | 121,056 | 113,488 | 109,140 | 106,416 | 102,254 | 102,885 | 101,871 | 100,143 | 94,713 | 92,439 | 86,333 | 83,056 | 78,460 | 75,264 | 73,066 | 72,767 | 69,780 | 65,436 | 64,395 | 62,157 | 61,204 | 59,379 | 58,717 | 56,523 | 54,432 | 50,098 | 48,088 | 45,724 | 43,122 | 49,316 | 44,626 | 42,560 | 39,118 | 36,675 | 34,975 | 33,380 | 30,059 | 26,514 | 24,485 | 21,994 | 19,344 | 17,785 | 15,846 | 14,413 | 12,734 | 12,135 | 14,219 | 13,087 | 12,504 | 11,936 | 11,244 | 10,429 | 9,822 | 8,429 | 8,034 | 7,630 | 2,948 | 2,507 | 2,132 | 1,858 | 549 | - | - |
Receivables |
Loading...
|
M | 44,552 | 47,964 | 41,020 | 38,804 | 36,036 | 40,258 | 36,176 | 37,073 | 35,622 | 40,270 | 34,800 | 32,851 | 28,499 | 31,384 | 25,513 | 21,595 | 23,735 | 27,492 | 21,081 | 21,317 | 19,260 | 21,193 | 18,067 | 17,244 | 16,814 | 18,705 | 15,577 | 14,877 | 12,969 | 14,232 | 12,395 | 12,762 | 12,972 | 13,909 | 10,436 | 10,019 | 10,310 | 11,556 | 10,019 | 9,539 | 8,421 | 9,390 | 8,592 | 8,163 | 8,670 | 8,585 | 7,809 | 7,341 | 5,713 | 6,172 | 5,861 | 5,843 | 4,818 | 5,002 | 4,719 | 3,617 | 3,084 | 3,202 | 2,880 | 2,848 | 2,543 | 2,642 | 2,541 | 2,642 | 2,561 | 2,308 | 1,888 | 1,649 | 1,477 | 1,322 | 1,031 | 885 | 844 | 688 | 542 | 492 | 442 | 382 | 348 | 236 | - | - |
Inventory |
Loading...
|
M | - | - | 2,957 | 2,231 | 2,315 | 2,670 | 3,156 | 1,980 | 1,369 | 1,170 | 1,278 | 907 | 888 | 728 | 835 | 815 | 889 | 999 | 1,401 | 964 | 1,053 | 1,107 | 1,212 | 698 | 636 | 749 | 765 | 398 | 280 | 268 | 559 | 0 | 0 | - | 2,212 | 1,316 | 847 | 1,322 | 279 | 293 | 337 | 426 | 235 | 342 | 648 | 505 | 618 | 634 | 51 | 215 | 215 | 153 | 320 | 259 | 138 | 66 | 399 | 644 | 663 | 576 | 435 | 286 | 111 | 94 | 72 | - | 88 | 78 | 51 | - | 52 | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 12,829 | 12,650 | 12,398 | 9,421 | 8,532 | 8,105 | 10,518 | 8,321 | 6,892 | 7,054 | 6,029 | 6,076 | 7,646 | 5,490 | 5,425 | 5,579 | 5,165 | 4,412 | 4,699 | 4,100 | 4,406 | 4,236 | 4,007 | 3,961 | 3,426 | 2,983 | 2,860 | 2,398 | 3,106 | 4,575 | 2,536 | 3,016 | 2,719 | 3,139 | 2,688 | 3,049 | 3,720 | 3,412 | 2,700 | 2,043 | 2,138 | 2,827 | 2,354 | 2,776 | 2,375 | 2,132 | 2,440 | 2,614 | 1,779 | 1,745 | 1,406 | 1,328 | 1,497 | 1,326 | 1,210 | 1,419 | 1,135 | 836 | 816 | 1,067 | 1,318 | 1,404 | 897 | 847 | 698 | 763 | 671 | 627 | 617 | 474 | 347 | 351 | 283 | 279 | 211 | 209 | 209 | 179 | 154 | 97 | - | - |
Current Assets |
Loading...
|
M | 165,471 | 171,530 | 176,310 | 168,788 | 161,985 | 164,795 | 166,109 | 172,371 | 177,853 | 188,143 | 184,110 | 175,697 | 172,137 | 174,296 | 164,369 | 149,069 | 147,018 | 152,578 | 148,358 | 147,437 | 138,207 | 135,676 | 129,702 | 124,157 | 123,761 | 124,308 | 119,345 | 112,386 | 108,794 | 105,408 | 98,546 | 94,238 | 90,955 | 90,114 | 88,103 | 84,164 | 80,313 | 80,685 | 80,115 | 77,905 | 75,314 | 72,886 | 68,858 | 66,861 | 62,808 | 60,454 | 56,821 | 53,857 | 56,859 | 52,758 | 50,042 | 46,442 | 43,310 | 41,562 | 39,447 | 35,161 | 31,132 | 29,167 | 26,354 | 23,835 | 22,081 | 20,178 | 17,963 | 16,317 | 15,465 | 17,289 | 15,734 | 14,858 | 14,081 | 13,040 | 11,858 | 11,058 | 9,556 | 9,001 | 8,383 | 3,649 | 3,158 | 2,693 | 2,360 | 882 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 156,950 | 148,436 | 139,904 | 135,677 | 132,007 | 127,049 | 122,040 | 119,621 | 117,210 | 97,599 | 107,549 | 104,675 | 100,204 | 84,749 | 93,582 | 90,315 | 87,966 | 84,587 | 69,252 | 64,891 | 60,528 | 59,719 | 55,300 | 51,672 | 48,845 | 42,383 | 40,120 | 37,676 | 35,936 | 34,234 | 32,753 | 31,413 | 30,162 | 29,016 | 28,338 | 27,008 | 25,448 | 23,883 | 20,981 | 19,486 | 17,877 | 16,524 | 14,867 | 12,912 | 12,300 | 11,854 | 11,401 | 10,909 | 9,875 | 9,603 | 9,204 | 9,003 | 8,249 | 7,759 | 5,506 | 4,920 | 4,773 | 4,845 | 4,917 | 5,006 | 5,122 | 5,234 | 5,213 | 5,138 | 4,742 | 4,039 | 3,589 | 3,219 | 2,827 | 2,395 | 2,174 | 1,800 | 1,210 | 962 | 803 | 577 | 475 | 379 | 363 | 321 | - | - |
Goodwill |
Loading...
|
M | 29,183 | 29,198 | 29,146 | 29,210 | 28,994 | 28,960 | 28,834 | 23,949 | 23,010 | 22,956 | 22,623 | 22,406 | 22,341 | 21,175 | 20,870 | 20,824 | 20,734 | 20,624 | 18,069 | 18,000 | 17,943 | 17,888 | 17,895 | 17,895 | 17,862 | 16,747 | 16,731 | 16,604 | 16,547 | 16,468 | 16,028 | 15,841 | 15,866 | 15,869 | 15,675 | 15,610 | 15,573 | 15,599 | 15,461 | 14,586 | 14,177 | 11,492 | 11,426 | 11,396 | 10,595 | 10,537 | 10,485 | 10,120 | 7,325 | 7,346 | 6,989 | 6,677 | 6,308 | 6,256 | 6,099 | 5,788 | 5,122 | 4,903 | 4,849 | 4,837 | 4,830 | 4,840 | 4,822 | 4,854 | 4,791 | 2,299 | 2,277 | 1,723 | 1,621 | 1,545 | 337 | 319 | 319 | - | - | - | - | 123 | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | 1,833 | 1,966 | 1,968 | 2,084 | 2,192 | 1,377 | 1,313 | 1,417 | 1,549 | 1,626 | 1,823 | 1,445 | 1,520 | 1,697 | 1,840 | 1,979 | 1,747 | 1,902 | 2,063 | 2,220 | 2,448 | 2,662 | 2,809 | 2,692 | 2,883 | 2,933 | 3,137 | 3,307 | 3,367 | 3,452 | 3,657 | 3,847 | 4,023 | 4,213 | 4,380 | 4,607 | 4,744 | 5,234 | 5,317 | 6,066 | 6,290 | 6,558 | 7,324 | 7,473 | 7,754 | 7,862 | 1,541 | 1,578 | 1,474 | 1,381 | 1,016 | 1,044 | 993 | 904 | 790 | 775 | 823 | 856 | 910 | 997 | 1,048 | 1,139 | 1,204 | 447 | 485 | 340 | 327 | 347 | 177 | 147 | 161 | 278 | 229 | 217 | 186 | 194 | 145 | 104 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | 30,979 | 31,176 | 30,962 | 31,044 | 31,026 | 25,326 | 24,323 | 24,373 | 24,172 | 24,032 | 24,164 | 22,620 | 22,390 | 22,521 | 22,574 | 22,603 | 19,816 | 19,902 | 20,006 | 20,108 | 20,343 | 20,557 | 20,671 | 19,439 | 19,614 | 19,537 | 19,684 | 19,775 | 19,395 | 19,293 | 19,523 | 19,716 | 19,698 | 19,823 | 19,953 | 20,206 | 20,205 | 19,820 | 19,494 | 17,558 | 17,716 | 17,954 | 17,919 | 18,010 | 18,239 | 17,982 | 8,866 | 8,924 | 8,463 | 8,058 | 7,324 | 7,300 | 7,092 | 6,692 | 5,912 | 5,678 | 5,672 | 5,693 | 5,741 | 5,837 | 5,869 | 5,993 | 5,995 | 2,746 | 2,763 | 2,063 | 1,947 | 1,892 | 515 | 465 | 479 | - | - | - | - | 317 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 242,223 | 235,965 | 229,932 | 225,100 | 222,600 | 230,093 | 229,681 | 227,262 | 220,395 | 213,533 | 205,849 | 199,924 | 190,530 | 184,801 | 181,085 | 178,839 | 175,153 | 172,290 | 163,466 | 157,520 | 149,497 | 141,443 | 140,154 | 133,063 | 137,486 | 128,749 | 125,265 | 119,261 | 114,708 | 108,586 | 104,046 | 100,615 | 96,543 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 33,994 | 31,008 | 30,907 | 31,224 | 31,213 | 30,492 | 30,419 | 30,665 | 30,544 | 29,549 | 26,101 | 25,532 | 25,294 | 20,703 | 14,656 | 12,961 | 12,367 | 13,078 | 12,488 | 12,112 | 14,474 | 13,859 | 12,673 | 11,487 | 10,976 | 7,813 | 7,269 | 6,642 | 6,131 | 5,878 | 5,705 | 5,820 | 5,577 | 5,183 | 4,813 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 117,591 | 117,876 | 120,140 | 123,627 | 120,391 | 122,375 | 124,694 | 137,726 | 143,628 | 148,253 | 144,385 | 137,765 | 133,776 | 130,932 | 127,123 | 116,299 | 109,952 | 114,255 | 117,633 | 116,581 | 108,814 | 106,298 | 105,646 | 99,593 | 101,203 | 98,969 | 96,831 | 85,644 | 80,438 | 79,293 | 79,355 | 70,653 | 65,730 | 61,700 | 59,512 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 10,065 | 10,051 | 7,628 | 6,822 | 6,439 | 6,623 | 5,670 | 5,712 | 5,778 | 5,361 | 4,276 | 4,298 | 4,167 | 3,953 | 3,274 | 2,731 | 2,748 | 2,342 | 2,225 | 2,461 | 2,547 | 2,693 | 2,838 | 3,052 | 2,004 | 2,672 | 2,683 | 2,004 | 1,846 | 1,819 | 3,276 | 3,275 | 3,297 | 3,181 | 1,117 | 3,403 | 3,596 | 3,280 | 2,010 | 1,982 | 1,718 | 1,976 | 1,784 | 1,891 | 2,195 | 2,011 | 2,206 | 2,263 | 664 | 499 | 488 | 465 | 390 | 442 | 406 | 452 | 454 | 416 | 415 | 406 | 416 | 519 | 456 | 445 | 190 | 169 | 170 | 147 | 130 | 1,146 | 68 | 1,038 | 50 | 31 | 37 | 55 | 45 | 35 | 20 | 22 | - | - |
Total Long-Term Assets |
Loading...
|
M | 241,879 | 230,862 | 220,401 | 214,256 | 207,506 | 200,469 | 192,146 | 182,814 | 179,243 | 171,125 | 163,293 | 159,690 | 154,958 | 145,320 | 134,874 | 129,423 | 126,385 | 123,331 | 114,686 | 109,664 | 107,142 | 97,116 | 91,836 | 87,453 | 83,174 | 72,987 | 70,191 | 66,235 | 63,962 | 62,089 | 61,402 | 60,054 | 58,792 | 57,347 | 56,178 | 54,643 | 53,087 | 50,448 | 45,666 | 43,703 | 41,212 | 38,034 | 36,210 | 34,321 | 33,884 | 33,344 | 32,909 | 32,194 | 20,285 | 19,816 | 19,046 | 18,419 | 16,650 | 16,289 | 13,895 | 12,884 | 11,739 | 11,330 | 11,349 | 11,324 | 11,432 | 11,589 | 12,844 | 12,863 | 12,140 | 8,047 | 7,607 | 6,566 | 5,935 | 5,434 | 3,835 | 3,338 | 1,739 | 1,271 | 1,068 | 849 | 707 | 620 | 528 | 446 | - | - |
Total Assets |
Loading...
|
M | 407,350 | 402,392 | 396,711 | 383,044 | 369,491 | 365,264 | 358,255 | 355,185 | 357,096 | 359,268 | 347,403 | 335,387 | 327,095 | 319,616 | 299,243 | 278,492 | 273,403 | 275,909 | 263,044 | 257,101 | 245,349 | 232,792 | 221,538 | 211,610 | 206,935 | 197,295 | 189,536 | 178,621 | 172,756 | 167,497 | 159,948 | 154,292 | 149,747 | 147,461 | 144,281 | 138,807 | 133,400 | 131,133 | 125,781 | 121,608 | 116,526 | 110,920 | 105,068 | 101,182 | 96,692 | 93,798 | 89,730 | 86,051 | 77,144 | 72,574 | 69,088 | 64,861 | 59,960 | 57,851 | 53,342 | 48,045 | 42,871 | 40,497 | 37,703 | 35,159 | 33,513 | 31,768 | 30,807 | 29,180 | 27,605 | 25,336 | 23,341 | 21,424 | 20,015 | 18,473 | 15,693 | 14,396 | 11,295 | 10,272 | 9,451 | 4,498 | 3,865 | 3,313 | 2,889 | 1,328 | - | - |
Accounts Payable |
Loading...
|
M | 6,198 | 7,493 | 5,803 | 5,313 | 4,184 | 5,128 | 6,303 | 4,409 | 3,436 | 6,037 | 4,616 | 4,708 | 4,801 | 5,589 | 4,391 | 4,064 | 4,099 | 5,561 | 4,142 | 3,925 | 3,710 | 4,378 | 3,789 | 3,369 | 3,526 | 3,137 | 2,674 | 2,488 | 2,306 | 2,041 | 2,175 | 1,716 | 1,667 | 1,931 | 1,549 | 1,315 | 1,688 | 1,715 | 1,368 | 1,345 | 1,623 | 2,453 | 2,124 | 1,758 | 2,094 | 2,012 | 2,233 | 2,419 | 760 | 588 | 563 | 567 | 516 | 483 | 528 | 397 | 329 | 216 | 193 | 222 | 196 | 178 | 241 | 439 | 358 | 282 | 232 | 136 | 182 | 211 | 207 | 179 | 146 | 116 | 87 | 106 | 75 | 33 | 50 | 62 | - | - |
Short-Term Debt |
Loading...
|
M | 3,191 | 2,791 | 8,038 | 2,663 | 2,625 | 2,477 | 2,285 | 2,297 | 2,267 | 2,189 | 2,101 | 2,037 | 1,888 | 1,694 | 1,535 | 1,416 | 1,312 | 1,199 | 24,212 | 21,837 | 20,145 | 20,704 | 17,767 | 16,906 | 1,329 | 16,740 | 13,906 | 12,216 | 803 | 554 | 171 | 2,219 | 3,221 | 3,225 | 3,237 | 3,008 | 2,009 | 2,009 | 2,009 | 2,009 | 3,009 | 3,009 | 3,009 | 3,000 | 2,150 | 2,549 | 3,218 | 3,218 | 2,468 | 1,218 | 1,218 | 1,217 | 3,216 | 3,465 | 2,122 | - | 450 | - | - | - | 318 | 1,824 | 100 | 143 | 177 | - | - | - | 38 | 988 | 189 | 606 | 542 | 529 | 0 | 0 | 1 | 2 | 3 | 4 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 3,973 | 4,137 | 4,303 | 3,846 | 3,715 | 3,908 | 3,585 | 3,272 | 3,198 | 3,288 | 2,968 | 2,715 | 2,690 | 2,543 | 2,302 | 2,061 | 1,938 | 1,908 | 1,679 | 1,717 | 1,667 | 1,784 | 1,752 | 1,714 | 1,596 | 1,432 | 1,269 | 1,226 | 1,148 | 1,099 | 923 | 900 | 933 | 788 | 705 | 712 | 699 | 752 | 820 | 882 | 947 | 1,062 | 907 | 799 | 882 | 895 | 905 | 767 | 594 | 547 | 489 | 489 | 440 | 394 | 322 | 302 | 293 | 285 | 252 | 228 | 217 | 218 | 200 | 197 | 194 | 178 | 146 | 123 | 106 | 105 | 88 | 83 | 80 | 73 | 56 | 48 | 41 | 37 | 22 | 18 | - | - |
Other Current Liabilities |
Loading...
|
M | 63,635 | 67,393 | 68,151 | 65,887 | 58,330 | 51,006 | 53,806 | 51,376 | 53,047 | 52,740 | 52,097 | 46,281 | 46,074 | 47,008 | 39,972 | 36,117 | 32,840 | 36,553 | 9,191 | 9,521 | 9,388 | 7,754 | 7,993 | 7,914 | 18,943 | 2,874 | 2,844 | 2,755 | 10,999 | 13,062 | 11,054 | 12,506 | 11,863 | 13,366 | 12,966 | 12,327 | 9,940 | 12,329 | 13,723 | 12,861 | 10,691 | 9,384 | 8,435 | 9,772 | 8,126 | 8,881 | 8,078 | 7,624 | 5,920 | 6,560 | 6,618 | 5,525 | 5,160 | 5,654 | 5,558 | 5,048 | 1,850 | 2,247 | 1,877 | 1,551 | 1,453 | 82 | 1,683 | 1,566 | 1,731 | 1,575 | 1,405 | 1,060 | 929 | 0 | 732 | 108 | 212 | 28 | 417 | 295 | 275 | 269 | 200 | 168 | - | - |
Current Liabilities |
Loading...
|
M | 76,997 | 81,814 | 86,295 | 77,709 | 68,854 | 69,300 | 65,979 | 61,354 | 61,948 | 64,254 | 61,782 | 55,741 | 55,453 | 56,834 | 48,200 | 43,658 | 40,189 | 45,221 | 39,224 | 37,000 | 34,910 | 34,620 | 31,301 | 29,903 | 25,394 | 24,183 | 20,693 | 18,685 | 15,256 | 16,756 | 14,323 | 17,341 | 17,684 | 19,310 | 18,457 | 17,362 | 14,336 | 16,805 | 17,920 | 17,097 | 16,270 | 15,908 | 14,475 | 15,329 | 13,252 | 14,337 | 14,434 | 14,028 | 9,742 | 8,913 | 8,888 | 7,798 | 9,332 | 9,996 | 8,530 | 5,747 | 2,922 | 2,747 | 2,322 | 2,001 | 2,184 | 2,302 | 2,224 | 2,346 | 2,460 | 2,036 | 1,783 | 1,319 | 1,254 | 1,305 | 1,216 | 977 | 980 | 745 | 560 | 448 | 393 | 340 | 274 | 252 | - | - |
Long-Term Debt |
Loading...
|
M | 11,873 | 11,870 | 13,781 | 13,705 | 13,697 | 12,857 | 14,653 | 12,850 | 14,791 | 14,817 | 14,288 | 14,328 | 13,887 | 13,932 | 13,902 | 2,963 | 3,960 | 3,958 | 3,956 | 3,954 | 3,952 | 3,950 | 3,948 | 3,947 | 3,944 | 3,943 | 3,941 | 3,939 | 3,937 | 3,935 | 3,938 | 1,984 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,683 | 1,616 | 1,433 | 23,931 | 25,504 | 24,605 | 23,521 | 22,754 | 23,510 | 23,305 | 2,250 | 2,270 | 23,336 | 22,745 | 2,194 | 21,697 | 22,460 | 22,991 | 23,022 | 21,943 | 21,619 | 15,268 | 15,093 | 15,247 | 16,034 | 15,871 | 7,282 | 6,981 | 7,687 | 7,342 | 7,022 | 6,286 | 5,777 | 5,485 | 5,480 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 37,509 | 37,199 | 37,214 | 38,194 | 39,743 | 39,820 | 38,650 | 38,412 | 41,144 | 43,379 | 41,054 | 42,081 | 41,629 | 40,238 | 38,123 | 27,512 | 29,555 | 29,246 | 28,851 | 27,909 | 26,967 | 20,544 | 20,397 | 19,707 | 20,716 | 20,610 | 11,743 | 11,650 | 12,551 | 11,705 | 11,522 | 9,072 | 8,494 | 7,820 | 9,583 | 9,662 | 10,616 | 9,828 | 9,046 | 8,762 | 8,545 | 7,703 | 7,604 | 7,001 | 7,967 | 7,746 | 7,268 | 7,302 | 5,690 | 5,516 | 5,370 | 5,072 | 1,777 | 1,614 | 1,522 | 1,685 | 1,666 | 1,745 | 1,659 | 1,563 | 1,481 | 1,227 | 1,108 | 921 | 807 | 611 | 521 | 445 | 384 | 129 | 80 | 62 | 72 | 107 | 98 | 95 | 45 | 44 | 25 | 59 | - | - |
Total Liabilities |
Loading...
|
M | 114,506 | 119,013 | 123,509 | 115,903 | 108,597 | 109,120 | 104,629 | 99,766 | 103,092 | 107,633 | 102,836 | 97,822 | 97,082 | 97,072 | 86,323 | 71,170 | 69,744 | 74,467 | 68,075 | 64,909 | 61,877 | 55,164 | 51,698 | 49,610 | 46,110 | 44,793 | 32,436 | 30,335 | 27,807 | 28,461 | 25,845 | 26,413 | 26,178 | 27,130 | 28,040 | 27,024 | 24,952 | 26,633 | 26,966 | 25,859 | 24,815 | 23,611 | 22,079 | 22,330 | 21,219 | 22,083 | 21,702 | 21,330 | 15,432 | 14,429 | 14,258 | 12,870 | 11,109 | 11,610 | 10,052 | 7,432 | 4,588 | 4,493 | 3,981 | 3,564 | 3,665 | 3,529 | 3,332 | 3,267 | 3,267 | 2,646 | 2,304 | 1,764 | 1,638 | 1,434 | 1,296 | 1,039 | 1,052 | 853 | 658 | 544 | 438 | 384 | 299 | 311 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 53,687 | 50,551 | 49,039 | 47,936 | 46,531 | 45,048 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 72,248 | 70,269 | 68,184 | 66,258 | 64,402 | 62,832 | 61,774 | 61,193 | 60,436 | 59,436 | 58,510 | 57,307 | 55,937 | 53,688 | 50,552 | 49,040 | 47,937 | 46,532 | 45,049 | 43,111 | 42,243 | 41,487 | 40,247 | 39,609 | 38,509 | 37,698 | 36,307 | 35,337 | 34,293 | 33,695 | 32,982 | 31,864 | 30,722 | 29,527 | 28,767 | 27,948 | 27,111 | 26,652 | 25,922 | 25,004 | 24,334 | 23,429 | 22,835 | 22,204 | 21,357 | 20,795 | 20,264 | 19,697 | 19,216 | 18,804 | 18,235 | 17,435 | 318 | 318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 200,884 | 196,625 | 195,563 | 196,220 | 196,845 | 195,221 | 191,484 | 183,782 | 176,939 | 170,580 | 163,401 | 155,567 | 151,681 | 151,068 | 152,122 | 147,125 | 145,346 | 138,720 | 134,885 | 128,405 | 121,282 | 120,008 | 113,247 | 118,237 | 111,505 | 109,420 | 105,131 | 99,798 | 94,737 | 91,168 | 89,223 | 85,969 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -4,839 | -4,402 | -7,036 | -5,991 | -6,000 | -7,603 | -8,852 | -5,828 | -4,049 | -1,623 | -408 | 190 | -3 | 633 | 46 | -296 | -1,097 | -1,232 | -1,196 | -1,091 | -1,780 | -2,306 | -1,676 | -1,525 | -670 | -992 | -746 | -1,728 | -2,169 | -2,402 | -1,032 | -1,151 | -1,294 | -1,874 | -1,592 | -929 | -371 | 27 | -82 | 502 | 345 | 125 | 99 | -398 | 356 | 538 | 368 | 84 | 422 | 276 | 232 | 603 | 381 | 138 | 531 | 346 | 163 | 105 | 233 | 81 | 169 | 227 | 101 | 119 | 133 | 113 | 82 | 29 | 37 | 23 | 4 | -27 | -10 | -115 | -125 | -186 | -206 | -244 | -295 | -354 | - | - |
Capital Lease Obligations |
Loading...
|
M | 16,186 | 16,634 | 12,550 | 12,746 | 12,799 | 16,822 | 11,984 | 15,878 | 11,363 | 11,389 | 11,471 | 11,619 | 13,270 | 11,146 | 12,519 | 13,180 | 12,844 | 12,009 | 9,792 | 9,208 | 8,320 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 292,844 | 283,379 | 273,202 | 267,141 | 260,894 | 256,144 | 253,626 | 255,419 | 254,004 | 251,635 | 244,567 | 237,565 | 230,013 | 222,544 | 212,920 | 207,322 | 203,659 | 201,442 | 194,969 | 192,192 | 183,472 | 177,628 | 169,840 | 162,000 | 160,825 | 152,502 | 157,100 | 148,286 | 144,949 | 139,036 | 134,103 | 127,879 | 123,569 | 120,331 | 116,241 | 111,783 | 108,448 | 104,500 | 98,815 | 95,749 | 91,711 | 87,309 | 82,989 | 78,852 | 75,473 | 71,715 | 68,028 | 64,721 | 61,712 | 58,145 | 54,830 | 51,991 | 48,851 | 46,241 | 43,290 | 40,613 | 38,283 | 36,004 | 33,722 | 31,595 | 29,848 | 28,239 | 27,475 | 25,913 | 24,338 | 22,690 | 21,037 | 19,660 | 18,377 | 17,040 | 14,397 | 13,357 | 10,243 | 9,419 | 8,793 | 3,954 | 3,427 | 2,929 | 2,589 | 1,017 | - | - |
Shareholders' Equity and Liabilities |
|
M | 407,350 | 402,392 | 396,711 | 383,044 | 369,491 | 365,264 | 358,255 | 355,185 | 357,096 | 359,268 | 347,403 | 335,387 | 327,095 | 319,616 | 299,243 | 278,492 | 273,403 | 275,909 | 263,044 | 257,101 | 245,349 | 232,792 | 221,538 | 211,610 | 206,935 | 197,295 | 189,536 | 178,621 | 172,756 | 167,497 | 159,948 | 154,292 | 149,747 | 147,461 | 144,281 | 138,807 | 133,400 | 131,133 | 125,781 | 121,608 | 116,526 | 110,920 | 105,068 | 101,182 | 96,692 | 93,798 | 89,730 | 86,051 | 77,144 | 72,574 | 69,088 | 64,861 | 59,960 | 57,851 | 53,342 | 48,045 | 42,871 | 40,497 | 37,703 | 35,159 | 33,513 | 31,768 | 30,807 | 29,180 | 27,605 | 25,336 | 23,341 | 21,424 | 20,015 | 18,473 | 15,693 | 14,396 | 11,295 | 10,272 | 9,451 | 4,498 | 3,865 | 3,313 | 2,889 | 1,328 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 12,527 | 12,602 | 12,696 | 12,764 | 12,823 | 13,242 | 13,097 | 13,239 | 13,351 | 13,450 | 13,530 | 13,592 | 13,641 | 13,659 | 13,717 | 13,740 | 13,845 | 13,904 | 13,964 | 13,999 | 14,018 | 14,018 | 14,077 | 14,065 | 14,103 | 13,892 | 14,074 | 14,070 | 14,041 | 14,004 | 13,969 | 13,937 | 13,986 | 13,940 | 13,886 | 13,830 | 13,790 | 13,770 | 13,764 | 13,727 | 13,704 | 13,552 | 13,569 | 13,533 | 13,467 | 13,399 | 13,333 | 13,232 | 13,205 | 13,089 | 13,098 | 13,041 | 13,055 | 12,930 | 12,895 | 12,899 | 12,904 | 12,701 | 12,790 | 12,741 | 12,689 | 12,701 | 12,711 | 12,721 | 12,696 | 12,382 | 12,663 | 12,619 | 12,595 | 12,382 | 12,423 | 12,379 | 12,150 | 11,675 | 11,587 | 11,490 | 11,464 | 10,926 | 10,926 | 10,926 | 10,926 | 13,986 |
Shareholders' Equity (Tangible) |
|
M | - | - | 316,814 | 308,213 | 300,201 | 293,284 | 288,858 | 294,495 | 292,513 | 289,036 | 281,588 | 273,969 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 134,700 | 131,424 | 130,940 | 133,197 | 142,028 | 151,028 | 156,655 | 158,392 | 152,228 | 150,879 | 152,320 | 148,033 | 126,514 | 123,557 | 125,428 | 149,471 | 146,967 | 137,699 | 133,856 | 128,169 | 123,141 | 108,187 | 122,580 | 118,013 | 110,884 | 97,179 | 90,822 | 87,165 | 82,663 | 80,472 | 78,286 | 77,998 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 15,064 | 14,661 | 21,819 | 16,368 | 16,322 | 15,334 | 16,938 | 15,147 | 17,058 | 17,006 | 16,389 | 16,365 | 15,775 | 15,626 | 15,437 | 4,379 | 5,272 | 5,157 | 28,168 | 25,791 | 24,097 | 24,654 | 21,715 | 20,853 | 5,273 | 20,683 | 17,847 | 16,155 | 4,740 | 4,489 | 4,109 | 4,203 | 3,221 | - | 3,237 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,064 | 1,142 | - | - | 3,981 | 5,302 | 3,969 | 3,964 | 3,955 | - | 3,935 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email