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 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-03-31 | 1987-03-31 | 1986-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 12,405 | 10,323 | 11,693 | 11,289 | 10,572 | 6,918 | 260 | 161 | 4,622 | 5,914 | 10,188 | 13,926 | 8,641 | 6,712 | 6,384 | 6,375 | 1,904 | 1,272 | 1,758 | 1,747 | 1,483 | 2,725 | 1,342 | 1,423 | 1,115 | 1,567 | 1,244 | 1,593 | 1,372 | 1,443 | 1,713 | 912 | 883 | 899 | 1,090 | 1,451 | 974 | 1,285 | 953 | 1,288 | 1,044 | 1,058 | 1,171 | 1,071 | 900 | 1,334 | 863 | 1,307 | 1,263 | 1,207 | 2,296 | 1,101 | 1,339 | 983 | 1,413 | 1,415 | 1,675 | 1,841 | 2,280 | 2,476 | 2,656 | 1,099 | 1,200 | 1,474 | 1,496 | 1,757 | 1,491 | 1,090 | 968 | 1,154 | 907 | 914 | 820 | 989 | 826 | 999 | 944 | 900 | 1,090 | 1,187 | 820 | 933 | 813 | 1,198 | 902 | 1,007 | 1,048 | 887 | 684 | 1,160 | 1,115 | 914 | 1,012 | 1,328 | 1,112 | 1,144 | 1,043 | 1,215 | 990 | 1,014 | 991 | 1,454 | 1,161 | 2,138 | 1,034 | 1,691 | 1,350 | 972 | 846 | 926 | 883 | 1,308 | 797 | 1,343 | 1,130 | 870 | 875 | 894 | 1,115 | 815 | 754 | 758 | 749 | 715 | 665 | 864 | 669 | 777 | 766 | 715 | 1,132 | 947 | 580 | 775 | 774 | 782 | 831 | 986 | 646 | 1,042 | 1,119 | - | - | - |
Short-Term Investments |
Loading...
|
M | 5,084 | 3,373 | 21,863 | 23,233 | 24,086 | 23,423 | 24,594 | 24,531 | 25,152 | 28,460 | 351 | 384 | 19,375 | 16,485 | 14,807 | 13,297 | 14,622 | 14,149 | 14,286 | 13,695 | 13,982 | 13,780 | 13,727 | 14,070 | 14,607 | 15,469 | 15,453 | 15,388 | 16,174 | 15,563 | 16,470 | 9,653 | 9,319 | 8,775 | 11,095 | 10,255 | 9,922 | 9,385 | 8,722 | 8,491 | 7,755 | 7,309 | 6,447 | 6,816 | 7,505 | 7,566 | 7,779 | 8,667 | 8,910 | 8,078 | 8,714 | 8,100 | 9,322 | 700 | 9,724 | 8,804 | 8,946 | 8,588 | 8,503 | 5,935 | 4,908 | 447 | 4,565 | 4,788 | 4,313 | 527 | 4,289 | 3,863 | 3,725 | 165 | 4,644 | 5,125 | 5,034 | 97 | 4,305 | 3,850 | 4,053 | 650 | 4,150 | 4,988 | 5,455,138 | 130 | - | - | - | 87 | - | - | - | 104 | - | - | - | 138 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,189 | 26,863 | 33,556 | 34,522 | 34,658 | 0 | 24,854 | 24,692 | 29,774 | 6,290 | 10,539 | 14,310 | 8,998 | 7,016 | 6,729 | 6,712 | 2,159 | 1,501 | 2,049 | 2,058 | 1,737 | 2,910 | 15,069 | 15,493 | 1,277 | 2,278 | 2,020 | 2,333 | 2,190 | 2,229 | 2,646 | 1,930 | 1,804 | 1,576 | 2,027 | 2,244 | 1,921 | 1,990 | 9,675 | 9,779 | 8,799 | 1,659 | 7,617 | 7,886 | 8,405 | 1,720 | 863 | 1,307 | 1,263 | 1,651 | 2,296 | 1,101 | 1,339 | 1,683 | 1,413 | 1,415 | 1,675 | 2,436 | 2,280 | 2,476 | 2,656 | 1,546 | 1,200 | 1,474 | 1,496 | 2,284 | 1,491 | 1,090 | 968 | 1,320 | 907 | 914 | 820 | 989 | 826 | 999 | 944 | 900 | 1,090 | 1,187 | 820 | 933 | 813 | 1,198 | 902 | 1,007 | 1,048 | 887 | 684 | 1,160 | 1,115 | 914 | 1,012 | 1,328 | 1,112 | 1,144 | 1,043 | 1,215 | 990 | 1,014 | 991 | 1,454 | 1,161 | 2,138 | 1,034 | 1,691 | 1,350 | 972 | 846 | 926 | 883 | 1,308 | 797 | 1,343 | 1,130 | 870 | 875 | 894 | 1,115 | 815 | 754 | 758 | 749 | 715 | 665 | 864 | 669 | 777 | 766 | 715 | 1,132 | 947 | 580 | 775 | 774 | 782 | 831 | 986 | 646 | 1,042 | 1,119 | - | - | - |
Receivables |
Loading...
|
M | 7,248 | 6,826 | 6,609 | 6,567 | 6,715 | 6,773 | 1,352 | 2,169 | 7,121 | 4,956 | 4,921 | 4,938 | - | - | - | 78,437 | 76,531 | - | 74,109 | 74,259 | - | - | 2,198 | 2,239 | 2,201 | 2,151 | 2,055 | 2,016 | 2,018 | 2,078 | 2,277 | 1,729 | 1,682 | 1,846 | 1,985 | 1,983 | 1,927 | 1,807 | 1,665 | 1,680 | 1,647 | 1,619 | 1,664 | 1,704 | 1,805 | 1,905 | - | 2,013 | 2,191 | 2,168 | 2,228 | 2,145 | - | 2,483 | - | - | - | 2,877 | - | - | - | 3,387 | - | - | - | 2,666 | - | - | - | 2,832 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 393 | 412 | 347 | 365 | 358 | 332 | 292 | 289 | 103 | 99 | 94 | - | - | - |
Inventory |
Loading...
|
M | -8,437 | -17,181 | -12,173 | -11,918 | -11,102 | 25 | 11 | 11 | 26 | 44 | 32 | 37 | 2 | 4 | 5 | 7 | 10 | 11 | 12 | 14 | 18 | 23 | 27 | 28 | 536 | 521 | 694 | 792 | 568 | -15 | 3,486 | 816 | 594 | 502 | 701 | 577 | 1,655 | 451 | 447 | 353 | 331 | 354 | 375 | 479 | 755 | 792 | 1,907 | 2,162 | 359 | 1,657 | 373 | 264 | 219 | 860 | 868 | 917 | 480 | 0 | 673 | 732 | 692 | 41 | 360 | 437 | 706 | 570 | 549 | 398 | 327 | 320 | 318 | 335 | 331 | 310 | 461 | 409 | 266 | 268 | 219 | 327 | 245 | 239 | 427 | 727 | 528 | 537 | 380 | 202 | 190 | 636 | 302 | 387 | 403 | 167 | 128 | 117 | 113 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 12,922 | 10,355 | 12,173 | 11,918 | 11,102 | 2,102 | 2,245 | 3,138 | -35,182 | 114,614 | 113,090 | 114,372 | 86,253 | 87,380 | 86,750 | 85,747 | 83,687 | 80,901 | 80,578 | 80,355 | 80,261 | 80,085 | 62,168 | 60,792 | 73,266 | 71,669 | 70,247 | 69,848 | 68,571 | 68,483 | 70,591 | 53,467 | 52,339 | 51,298 | 50,551 | 49,644 | 49,489 | 48,481 | 39,485 | 38,965 | 37,944 | 43,845 | 37,422 | 36,270 | 35,371 | 41,934 | 44,948 | 42,797 | 41,638 | 40,683 | 39,821 | 39,760 | 40,963 | 38,409 | 40,794 | 40,249 | 39,885 | 36,341 | 40,366 | 41,617 | 42,746 | 40,974 | 43,938 | 43,990 | 44,995 | 40,169 | 44,503 | 29,825 | 29,206 | 25,747 | 28,988 | 29,112 | 28,684 | 26,663 | 26,590 | 26,883 | 26,513 | 25,959 | 25,875 | 24,651 | 24,176 | 24,047 | 24,442 | 22,814 | 22,735 | 22,601 | 25,132 | 23,930 | 23,490 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 12,922 | 26,863 | 40,165 | 41,089 | 41,373 | 0 | 24,854 | 24,692 | 1,713 | 125,904 | 128,550 | 133,620 | 95,251 | 94,396 | 93,479 | 92,459 | 85,846 | 82,402 | 82,627 | 82,413 | 81,998 | 82,995 | 79,435 | 78,524 | 76,744 | 76,098 | 74,322 | 74,197 | 72,779 | 72,775 | 75,515 | 57,126 | 55,825 | 54,720 | 54,563 | 53,871 | 53,338 | 52,278 | 50,825 | 50,424 | 48,391 | 47,123 | 46,704 | 45,860 | 45,581 | 45,558 | 45,811 | 46,117 | 45,093 | 44,502 | 44,345 | 43,006 | 42,301 | 42,575 | 42,207 | 41,664 | 41,560 | 41,654 | 42,646 | 44,092 | 45,401 | 45,949 | 45,137 | 45,464 | 46,491 | 45,120 | 45,994 | 30,915 | 30,173 | 29,899 | 29,895 | 30,026 | 29,505 | 27,652 | 27,416 | 27,882 | 27,457 | 26,859 | 26,965 | 25,838 | 24,996 | 24,980 | 25,255 | 24,012 | 23,637 | 23,608 | 26,181 | 24,817 | 24,174 | 1,160 | 1,115 | 914 | 1,012 | 1,328 | 1,112 | 1,144 | 1,043 | 1,215 | 990 | 1,014 | 991 | 1,454 | 1,161 | 2,138 | 1,034 | 1,691 | 1,350 | 972 | 846 | 926 | 883 | 1,308 | 797 | 1,343 | 1,130 | 870 | 875 | 894 | 1,115 | 815 | 754 | 758 | 749 | 715 | 665 | 864 | 669 | 777 | 766 | 715 | 1,524 | 1,359 | 927 | 1,140 | 1,132 | 1,114 | 1,123 | 1,275 | 748 | 1,140 | 1,212 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1,095 | 1,109 | 1,096 | 1,128 | 1,136 | 1,156 | 1,171 | 1,175 | 1,173 | 1,164 | 1,126 | 1,128 | 747 | 757 | 752 | 751 | 743 | 763 | 775 | 774 | 784 | 790 | 827 | 840 | 847 | 864 | 853 | 855 | 853 | 816 | 828 | 597 | 612 | 621 | 621 | 615 | 607 | 616 | 613 | 622 | 629 | 635 | 640 | 627 | 621 | 617 | 591 | 583 | 578 | 564 | 543 | 529 | 501 | 492 | 489 | 493 | 492 | 496 | 496 | 504 | 517 | 520 | 528 | 534 | 545 | 558 | 547 | 398 | 378 | 401 | 368 | 366 | 376 | 361 | 633 | 710 | 355 | 942 | 356 | 355 | 351 | 350 | 339 | 333 | 333 | 341 | 340 | 354 | 362 | 452 | 448 | 458 | 458 | 455 | 443 | 439 | 430 | 439 | 435 | 444 | 441 | 447 | 527 | 497 | 400 | 390 | 393 | 324 | 321 | 312 | 313 | 313 | 311 | 297 | 297 | 293 | 286 | 289 | 288 | 289 | 289 | 290 | 280 | 263 | 232 | 221 | 220 | 221 | 221 | 216 | 216 | 216 | 214 | 210 | 205 | 193 | 187 | 180 | 159 | 159 | 156 | - | - | - |
Goodwill |
Loading...
|
M | 5,561 | 5,561 | 5,561 | 5,561 | 5,561 | 5,571 | 5,571 | 5,571 | 5,349 | 5,349 | 5,316 | 5,316 | 1,990 | 1,990 | 1,990 | 1,990 | 1,990 | 1,990 | 1,990 | 1,990 | 1,990 | 1,989 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 2,004 | 677 | 677 | 677 | 677 | 678 | 678 | 523 | 523 | 505 | 505 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 444 | 448 | 452 | 3,055 | 3,056 | 3,057 | 3,047 | 3,059 | 2,996 | 570 | 570 | 571 | 572 | 572 | 579 | 213 | - | - | - | 210 | - | - | - | 211 | - | - | - | 211 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 677 | 672 | 718 | 690 | 685 | 712 | 13 | 13 | 665 | 611 | 614 | 619 | 480 | 428 | 419 | 411 | 417 | 475 | 455 | 481 | 513 | 535 | 557 | 567 | 579 | 584 | 590 | 599 | 616 | 628 | 610 | 207 | 220 | 55 | 59 | 63 | 73 | 75 | 85 | 81 | 91 | 93 | 104 | 114 | 124 | 132 | 144 | 159 | 171 | 175 | 188 | 202 | 215 | 229 | 244 | 259 | 274 | 289 | 303 | 322 | 340 | 357 | 376 | 395 | 409 | 428 | 443 | 55 | 57 | 59 | 61 | 64 | 61 | 309 | 304 | 289 | 299 | 293 | 293 | 295 | 277 | 288 | - | - | - | 248 | - | - | - | 751 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 6,238 | 6,233 | 6,279 | 6,251 | 6,246 | 6,283 | 5,584 | 5,584 | 6,014 | 5,960 | 5,930 | 5,935 | 2,470 | 2,418 | 2,409 | 2,401 | 2,407 | 2,465 | 2,445 | 2,471 | 2,503 | 2,524 | 2,550 | 2,560 | 2,572 | 2,577 | 2,582 | 2,591 | 2,609 | 2,621 | 2,614 | 884 | 897 | 732 | 736 | 741 | 751 | 597 | 608 | 587 | 596 | 537 | 548 | 558 | 569 | 576 | 588 | 603 | 615 | 620 | 633 | 646 | 660 | 673 | 688 | 703 | 718 | 733 | 746 | 770 | 792 | 3,412 | 3,432 | 3,452 | 3,456 | 3,487 | 3,439 | 624 | 627 | 630 | 633 | 636 | 640 | 521 | - | - | - | 503 | - | - | - | 499 | - | - | - | 459 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 10,438 | 10,053 | 10,028 | 9,281 | 9,194 | 9,995 | 10,271 | 11,539 | 11,896 | 12,075 | 8,454 | 8,384 | 8,317 | 8,216 | 8,159 | 8,127 | 8,261 | 7,994 | 7,726 | 7,375 | 7,432 | 7,957 | 7,779 | 7,404 | 8,346 | 8,287 | 8,056 | 6,455 | 7,954 | 6,783 | 5,657 | 5,476 | 5,461 | 5,369 | 5,325 | 5,345 | 5,290 | 5,268 | 5,194 | 5,176 | 5,028 | 4,839 | 4,912 | 4,827 | - | - | - | - | 4,405 | 4,244 | 4,017 | 3,945 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 42,434 | 41,229 | 38,850 | 40,914 | 42,380 | 41,348 | 41,329 | 42,529 | 43,472 | 41,601 | 38,835 | 35,115 | 107,305 | 106,477 | 104,081 | 102,360 | 102,379 | 98,816 | 98,007 | 97,612 | 97,903 | 97,382 | 81,949 | 81,141 | 79,822 | 79,091 | 77,340 | 76,514 | 74,575 | 74,777 | 74,440 | 58,401 | 57,485 | 56,414 | 52,936 | 52,064 | 52,095 | 50,889 | 50,066 | 49,435 | 47,792 | 46,671 | 44,546 | 43,718 | 43,046 | 42,559 | - | - | - | - | 39,071 | 39,049 | 37,441 | 37,836 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 47,518 | 44,602 | 60,713 | 64,147 | 66,466 | 64,771 | 65,923 | 67,060 | 68,624 | 70,061 | 39,186 | 35,499 | 126,680 | 122,962 | 118,888 | 115,657 | 117,001 | 112,965 | 112,293 | 111,307 | 111,885 | 111,162 | 95,676 | 95,211 | 94,429 | 94,560 | 92,793 | 91,902 | 90,749 | 90,340 | 90,910 | 68,054 | 66,805 | 65,190 | 64,031 | 62,319 | 62,018 | 60,274 | 58,788 | 57,926 | 55,547 | 53,980 | 50,992 | 50,534 | 50,551 | 50,125 | - | - | - | - | 47,784 | 47,149 | 46,764 | 38,536 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 6,194 | -41,229 | -46,225 | -48,293 | -49,762 | -48,787 | 167,767 | 5,600 | 147,330 | -565 | 16,787 | -39,123 | -352 | -359 | -363 | -382 | -438 | -387 | -401 | -426 | -463 | -543 | 64,409 | 63,072 | 61,068 | 59,109 | 57,676 | 57,294 | 55,297 | 55,827 | 57,383 | 46,606 | 45,690 | 45,098 | 42,444 | 42,236 | 42,515 | 41,672 | 41,223 | 40,715 | 39,663 | 38,813 | 39,150 | 38,050 | 37,248 | 37,071 | 37,235 | 36,232 | 35,072 | 35,506 | 34,934 | 33,923 | 31,770 | 31,831 | 31,344 | -10,106 | -10,306 | -9,900 | -9,866 | -7,304 | -6,297 | -4,993 | 3,432 | 3,452 | 3,456 | -6,090 | 3,439 | 624 | -396 | -4,800 | -615 | -616 | -686 | 217 | -768 | -785 | -781 | 216 | 216 | 216 | 217 | 217 | 217 | 218 | 218 | 219 | 218 | 211 | 210 | -3,327 | -3,456 | -3,668 | -4,175 | -4,566 | -5,174 | -4,839 | -4,962 | -5,336 | -5,545 | -5,050 | -5,860 | -5,257 | -5,403 | -5,025 | -7,111 | -6,332 | -6,063 | -4,808 | -5,281 | -5,118 | -5,173 | -4,759 | -5,353 | -5,098 | -5,023 | -4,842 | -4,209 | -4,078 | -3,532 | -3,440 | -4,294 | -4,512 | -4,757 | -4,408 | -4,717 | -3,786 | -4,452 | -3,166 | -3,920 | -3,587 | -2,353 | -2,674 | -2,863 | -2,832 | -2,905 | -2,954 | -3,083 | -3,098 | -2,604 | -2,518 | -2,237 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 180,597 | 7,342 | 46,225 | 48,293 | 49,762 | 0 | 5,781 | 5,613 | 50,659 | 48,160 | 45,328 | 41,552 | 30,517 | 28,642 | 26,637 | 25,966 | 28,051 | 26,600 | 26,108 | 25,834 | 26,205 | 25,786 | 26,217 | 26,834 | 27,502 | 28,087 | 27,666 | 27,209 | 27,266 | 26,939 | 25,250 | 16,828 | 16,820 | 16,324 | 15,647 | 14,975 | 14,665 | 14,020 | 13,506 | 13,373 | 12,755 | 12,353 | 9,944 | 10,254 | 10,474 | 10,595 | 10,632 | 10,506 | 10,784 | 9,948 | 10,634 | 10,044 | 10,647 | 11,245 | 11,040 | 10,107 | 10,307 | 9,901 | 9,867 | 7,305 | 6,301 | 8,404 | 9,523 | 9,870 | 9,561 | 9,578 | 9,310 | 5,506 | 4,806 | 5,430 | 5,767 | 6,240 | 6,161 | 5,113 | 5,347 | 5,107 | 4,726 | 5,707 | 4,843 | 5,583 | 6,043 | 5,503 | 4,840 | 4,280 | 4,261 | 3,971 | 558 | 565 | 572 | 3,327 | 3,456 | 3,668 | 4,175 | 4,566 | 5,174 | 4,839 | 4,962 | 5,336 | 5,545 | 5,050 | 5,860 | 5,257 | 5,403 | 5,025 | 7,111 | 6,332 | 6,063 | 4,808 | 5,281 | 5,118 | 5,173 | 4,759 | 5,353 | 5,098 | 5,023 | 4,842 | 4,209 | 4,078 | 3,532 | 3,440 | 4,294 | 4,512 | 4,757 | 4,408 | 4,717 | 3,786 | 4,452 | 3,166 | 3,920 | 3,587 | 2,353 | 2,674 | 2,863 | 2,832 | 2,905 | 2,954 | 3,083 | 3,098 | 2,604 | 2,518 | 2,237 | - | - | - |
Total Assets |
Loading...
|
M | 193,519 | 189,368 | 186,650 | 188,505 | 189,070 | 182,906 | 179,557 | 176,561 | 176,856 | 174,064 | 173,833 | 137,830 | 125,768 | 123,038 | 120,116 | 118,425 | 113,897 | 109,002 | 108,735 | 108,247 | 108,203 | 108,781 | 105,652 | 105,358 | 104,246 | 104,185 | 101,988 | 101,407 | 100,046 | 99,729 | 100,765 | 73,954 | 72,645 | 71,045 | 70,210 | 68,846 | 68,003 | 66,298 | 64,331 | 63,797 | 61,146 | 59,476 | 56,648 | 56,114 | 56,055 | 56,153 | 56,443 | 56,623 | 55,877 | 54,451 | 54,979 | 53,050 | 52,949 | 53,820 | 53,247 | 51,771 | 51,867 | 51,555 | 52,513 | 51,397 | 51,702 | 54,312 | 54,661 | 55,334 | 56,052 | 54,697 | 55,304 | 36,421 | 34,979 | 35,329 | 35,662 | 36,266 | 35,666 | 32,765 | 32,763 | 32,989 | 32,183 | 32,565 | 31,807 | 31,421 | 31,039 | 30,484 | 30,095 | 28,292 | 27,899 | 27,579 | 26,739 | 25,381 | 24,746 | 28,500 | 28,316 | 27,948 | 28,441 | 28,599 | 28,577 | 28,584 | 28,408 | 29,037 | 28,975 | 28,161 | 28,578 | 28,296 | 27,355 | 28,187 | 26,809 | 26,731 | 25,576 | 21,584 | 21,604 | 20,852 | 20,566 | 20,321 | 20,138 | 20,255 | 20,173 | 19,371 | 18,145 | 17,771 | 16,990 | 16,445 | 16,488 | 17,619 | 16,819 | 15,655 | 14,032 | 13,895 | 13,523 | 12,682 | 12,786 | 12,333 | 12,226 | 12,279 | 11,656 | 11,809 | 11,889 | 11,684 | 11,592 | 11,680 | 10,180 | 10,351 | 9,758 | - | - | - |
Accounts Payable |
Loading...
|
M | - | - | 148,867 | - | 145,278 | 147,914 | 146,313 | 145,435 | 146,965 | 143,263 | 141,898 | 142,805 | 102,184 | 98,948 | 95,154 | 93,691 | 86,830 | 82,347 | 82,395 | 80,882 | 82,155 | 84,774 | 81,689 | 79,587 | 79,471 | 77,041 | 78,445 | 75,933 | 77,423 | 75,608 | 77,405 | 55,043 | 55,629 | 55,295 | 54,245 | 53,473 | 52,833 | 51,732 | 50,130 | 48,749 | 49,349 | 47,507 | 46,564 | 46,331 | 46,867 | 46,253 | 46,741 | 46,076 | 45,009 | 43,280 | 43,220 | 41,402 | 41,366 | 41,854 | 41,072 | 39,849 | 40,303 | 40,494 | 39,829 | 39,165 | 39,070 | 37,943 | 37,569 | 38,124 | 38,116 | 37,743 | 38,404 | 24,600 | 24,586 | 25,048 | 24,738 | 24,593 | 24,555 | 22,410 | 22,349 | 22,331 | 21,771 | 20,768 | 20,109 | 19,465 | 18,989 | 18,487 | 18,834 | 18,371 | 17,689 | 17,499 | 17,118 | 16,861 | 16,267 | 20,187 | 20,071 | 18,997 | 19,130 | 19,777 | 19,533 | 19,759 | 19,779 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133 | 121 | 112 | - | - | - |
Short-Term Debt |
Loading...
|
M | 182 | 2 | 681 | 1,680 | 6,898 | 2,027 | 2,609 | 2,103 | 652 | 334 | 34 | 136 | 219 | 183 | 222 | 146 | 2,826 | 2,606 | 2,173 | 4,161 | 2,862 | 2,017 | 1,348 | 2,442 | 2,854 | 5,056 | 1,830 | 4,553 | 1,263 | 3,693 | 2,148 | 1,957 | 471 | 615 | 1,454 | 1,511 | 2,007 | 2,397 | 1,531 | 1,252 | 1,398 | 552 | 661 | 630 | 733 | 590 | 1,260 | 1,206 | 1,504 | 1,441 | 2,225 | 2,023 | 2,051 | 2,041 | 1,859 | 1,093 | 981 | 876 | 852 | 862 | 1,055 | 1,309 | 1,974 | 2,313 | 3,337 | 137 | 2,227 | 2,861 | 1,578 | 84 | 1,533 | 2,126 | 1,688 | 1,889 | 1,503 | 1,267 | 1,033 | 1,207 | 1,216 | 1,131 | 1,076 | 1,452 | 2,673 | 2,192 | 2,149 | 2,541 | 3,233 | 2,064 | 1,803 | 1,956 | 1,789 | 2,586 | 2,700 | 1,988 | 2,133 | 1,721 | 1,577 | 2,122 | 2,502 | 2,276 | 2,885 | 2,217 | 1,782 | 1,655 | 3,241 | 3,287 | 2,905 | 2,959 | 3,709 | 3,945 | 3,798 | 3,440 | 3,151 | 3,515 | 4,047 | 3,681 | 3,085 | 2,898 | 2,662 | 2,394 | 2,293 | 3,196 | 3,415 | 2,786 | 2,505 | 2,520 | 2,593 | 1,648 | 1,760 | 1,593 | 1,740 | 1,711 | 1,366 | 1,519 | 1,734 | 1,698 | 1,807 | 1,950 | 1,777 | 1,769 | 1,294 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 116,536 | 618 | -681 | -1,680 | -6,898 | -2,027 | 146,313 | -661 | -567 | -320 | -118 | -150 | -11 | -71 | 95,154 | 93,691 | 86,830 | -1,041 | 82,395 | 80,882 | 82,155 | -2,004 | 81,689 | 79,587 | 79,471 | -1,318 | 78,445 | 75,933 | 77,423 | -1,248 | 77,405 | 55,043 | 55,629 | -601 | 54,245 | 53,473 | 52,833 | -1,058 | 50,130 | 48,749 | 49,349 | -549 | 46,564 | 46,331 | 46,867 | -576 | - | - | - | -1,434 | 43,220 | 41,402 | 41,366 | -1,966 | - | - | - | -851 | - | - | - | -1,289 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17,857 | 17,697 | 17,309 | 21,106 | 20,945 | 19,835 | 20,056 | 20,607 | 20,288 | 20,487 | 20,447 | 20,481 | 19,888 | 19,539 | 19,683 | 20,384 | 19,798 | 20,201 | 17,662 | 18,387 | 18,359 | 17,684 | 17,257 | 16,975 | 16,713 | 13,509 | 13,498 | 13,118 | 13,021 | 12,947 | 12,573 | -2,898 | -2,662 | -2,394 | -2,293 | -3,196 | -3,415 | -2,786 | -2,505 | -2,520 | -2,593 | -1,648 | -1,760 | -1,593 | -1,740 | -1,711 | -1,366 | -1,519 | -1,734 | -1,698 | -1,807 | -1,950 | -1,909 | -1,890 | -1,405 | - | - | - |
Current Liabilities |
Loading...
|
M | 116,718 | 620 | 681 | 1,680 | 6,898 | 0 | 3,352 | 2,103 | 652 | 14 | 34 | 136 | 219 | 112 | 222 | 146 | 2,826 | 1,565 | 2,173 | 4,161 | 2,862 | 13 | 1,348 | 2,442 | 2,854 | 3,738 | 1,830 | 4,553 | 1,263 | 2,445 | 2,148 | 1,957 | 471 | 14 | 1,454 | 1,511 | 2,007 | 1,339 | 1,531 | 1,252 | 1,398 | 4 | 661 | 630 | 733 | 14 | 1,260 | 1,206 | 1,504 | 7 | 2,225 | 2,023 | 2,051 | 75 | 1,859 | 1,093 | 981 | 25 | 852 | 862 | 1,055 | 20 | 1,974 | 2,313 | 3,337 | 137 | 2,227 | 2,861 | 1,578 | 84 | 1,533 | 2,126 | 1,688 | 1,889 | 1,503 | 1,267 | 1,033 | 1,207 | 1,216 | 1,131 | 1,076 | 1,452 | 2,673 | 2,192 | 2,149 | 2,541 | 21,090 | 19,761 | 19,112 | 23,062 | 22,734 | 22,421 | 22,756 | 22,595 | 22,421 | 22,208 | 22,024 | 22,603 | 22,390 | 21,815 | 22,568 | 22,601 | 21,580 | 21,856 | 20,903 | 21,674 | 21,264 | 20,643 | 20,966 | 20,920 | 20,511 | 16,949 | 16,649 | 16,633 | 17,068 | 16,628 | 15,658 | 2,898 | 2,662 | 2,394 | 2,293 | 3,196 | 3,415 | 2,786 | 2,505 | 2,520 | 2,593 | 1,648 | 1,760 | 1,593 | 1,740 | 1,711 | 1,366 | 1,519 | 1,734 | 1,698 | 1,807 | 1,950 | 1,909 | 1,890 | 1,405 | - | - | - |
Long-Term Debt |
Loading...
|
M | 14,894 | 12,394 | 12,822 | 14,711 | 13,072 | 9,686 | 10,168 | 7,866 | 6,508 | 7,108 | 7,779 | 7,342 | 7,210 | 8,352 | 9,174 | 9,753 | 9,796 | 9,849 | 9,874 | 8,973 | 9,400 | 8,625 | 9,385 | 9,726 | 8,618 | 9,206 | 9,201 | 8,536 | 9,279 | 8,309 | 8,999 | 7,930 | 7,935 | 7,068 | 6,359 | 5,855 | 5,159 | 4,336 | 3,566 | 3,586 | 2,823 | 2,450 | 2,016 | 1,269 | 1,345 | 1,356 | 1,501 | 2,564 | 2,609 | 3,098 | 2,959 | 3,132 | 3,388 | 3,641 | 3,619 | 4,365 | 4,153 | 3,803 | 5,029 | 5,108 | 5,598 | 6,871 | 7,845 | 7,546 | 7,522 | 6,955 | 6,610 | 4,908 | 4,652 | 4,513 | 5,090 | 5,244 | 4,977 | 4,597 | 4,985 | 4,984 | 5,068 | 6,327 | 6,406 | 6,839 | 6,818 | 6,808 | 6,333 | 5,578 | 4,660 | 4,147 | 3,594 | 3,026 | 3,208 | 3,039 | 3,195 | 3,174 | 3,280 | 3,638 | 3,873 | 4,110 | 4,285 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 5,248 | 5,011 | 5,510 | 5,324 | 4,454 | 4,250 | 4,041 | 4,267 | 4,103 | 2,555 | 2,562 | 2,649 | 2,521 | 2,676 | 2,405 | 2,384 | 2,563 | 2,354 | 2,263 | 2,296 | 2,131 | 1,995 | 2,068 | 1,814 | 1,730 | 1,643 | 1,796 | 1,827 | 1,517 | 1,452 | 1,472 | 1,570 | 1,510 | 1,542 | 1,505 | 1,161 | 1,086 | 1,066 | 1,060 | 1,112 | 1,115 | 1,060 | 1,156 | - | - | - | - | 1,161 | 1,020 | 1,083 | 1,131 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 57,428 | 169,350 | 12,822 | 14,711 | 6,898 | 0 | 111,400 | 109,644 | 6,508 | 7,108 | 7,779 | 7,342 | 7,210 | 8,352 | 9,174 | 9,753 | 9,796 | 9,849 | 9,874 | 8,973 | 9,400 | 8,625 | 9,385 | 9,726 | 8,618 | 9,206 | 9,201 | 8,536 | 9,279 | 8,309 | 8,999 | 7,930 | 7,935 | 7,068 | 6,359 | 5,855 | 5,159 | 4,336 | 5,225 | 6,469 | 3,157 | 4,258 | 2,350 | 2,253 | 1,528 | 2,365 | 1,501 | 2,564 | 2,609 | 3,098 | 2,973 | 3,352 | 3,410 | 3,814 | 3,619 | 4,365 | 4,153 | 3,803 | 5,029 | 5,108 | 5,598 | 6,871 | 7,845 | 7,546 | 7,522 | 6,955 | 6,610 | 4,908 | 4,652 | 4,957 | 5,090 | 5,244 | 4,977 | 4,597 | 4,985 | 4,984 | 5,068 | 6,327 | 6,406 | 6,839 | 6,818 | 6,808 | 5,060 | 4,305 | 4,660 | 3,847 | 3,381 | 3,263 | 3,208 | 3,022 | 3,178 | 3,174 | 3,280 | 3,638 | 3,873 | 4,110 | 4,285 | 4,252 | 4,425 | 4,200 | 3,872 | 3,547 | 3,557 | 4,197 | 3,831 | 3,031 | 2,366 | 2,684 | 2,354 | 1,666 | 1,721 | 1,897 | 1,986 | 2,103 | 1,622 | 1,171 | 1,253 | 1,214 | 1,088 | 848 | 805 | 762 | 433 | 529 | 418 | 270 | 126 | 135 | 135 | 137 | 138 | 139 | 141 | 141 | 146 | 148 | 150 | 153 | 144 | 146 | 152 | - | - | - |
Total Liabilities |
Loading...
|
M | 174,146 | 169,970 | 168,120 | 169,667 | 170,259 | 165,137 | 114,752 | 111,747 | 158,375 | 154,746 | 154,379 | 154,641 | 112,168 | 110,045 | 107,199 | 106,111 | 102,128 | 97,207 | 96,826 | 96,579 | 96,771 | 97,679 | 94,718 | 93,886 | 92,938 | 93,371 | 91,289 | 90,753 | 89,608 | 89,448 | 90,379 | 66,447 | 65,487 | 64,450 | 63,628 | 62,349 | 61,541 | 59,970 | 58,046 | 57,556 | 54,970 | 53,377 | 50,687 | 50,330 | 50,188 | 50,363 | 50,635 | 50,974 | 50,327 | 49,033 | 49,578 | 47,797 | 47,910 | 48,839 | 47,679 | 46,332 | 46,497 | 46,219 | 46,838 | 46,177 | 46,887 | 47,115 | 48,287 | 48,953 | 50,145 | 48,748 | 49,054 | 33,357 | 31,928 | 32,315 | 32,532 | 33,327 | 32,586 | 30,207 | 30,140 | 30,358 | 29,593 | 30,028 | 29,347 | 29,035 | 28,675 | 28,209 | 27,854 | 26,021 | 25,643 | 24,975 | 24,399 | 22,730 | 22,012 | 25,784 | 25,612 | 25,295 | 25,736 | 25,933 | 26,294 | 26,318 | 26,009 | 26,855 | 26,815 | 25,715 | 26,140 | 26,148 | 24,837 | 26,053 | 24,734 | 24,705 | 23,630 | 19,944 | 20,034 | 19,340 | 19,065 | 18,846 | 18,636 | 18,736 | 18,690 | 17,799 | 16,665 | 16,359 | 15,588 | 15,056 | 15,105 | 16,294 | 15,606 | 14,559 | 13,055 | 12,954 | 12,608 | 11,786 | 11,913 | 11,480 | 11,393 | 11,462 | 10,858 | 11,023 | 11,119 | 10,927 | 10,855 | 10,959 | 9,553 | 9,739 | 9,169 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 15,335 | 15,332 | 15,309 | 15,282 | 15,261 | 15,255 | 15,222 | 15,350 | 15,830 | 8,806 | 8,781 | 8,766 | 8,743 | 8,728 | 8,806 | 8,980 | 9,030 | 9,167 | 9,181 | 9,358 | 10,038 | 10,025 | 9,707 | 9,821 | 9,920 | 9,899 | 9,881 | 9,863 | 7,074 | 7,050 | 7,039 | 7,054 | 7,109 | 7,186 | 7,222 | 7,244 | 7,279 | 7,372 | 7,399 | 7,387 | 7,390 | 7,451 | 7,475 | - | - | - | - | 7,594 | 7,588 | 7,584 | 7,630 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 7 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | - | - | - | - | 2,548 | 2,491 | 2,491 | 2,488 | 2,485 | 2,484 | 2,483 | 2,482 | 2,482 | 2,484 | 2,484 | 2,483 | 2,483 | 2,484 | 2,486 | 2,488 | 2,487 | 2,491 | 2,490 | 2,491 | 2,492 | 2,494 | 2,494 | 2,253 | 2,285 | 2,285 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 4,052 | 3,764 | 3,419 | 3,029 | 2,691 | 2,408 | 2,202 | 2,051 | 1,939 | 2,223 | 1,878 | 1,752 | 1,633 | 1,657 | 2,088 | 1,946 | 1,750 | 1,551 | 1,361 | 1,196 | 990 | 780 | 588 | 201 | 34 | -126 | -227 | -359 | -391 | -488 | -594 | -708 | -805 | -944 | -1,052 | -1,159 | -1,264 | -1,380 | -1,470 | -1,578 | -1,707 | -1,808 | -1,918 | 0 | 0 | 0 | 0 | -2,474 | -2,575 | -2,704 | -2,814 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -2,879 | -2,676 | -3,622 | -3,006 | -2,755 | -3,098 | -3,276 | -2,098 | -1,314 | -229 | -125 | -19 | -56 | 192 | 257 | 290 | 227 | -256 | -175 | -273 | -455 | -609 | -790 | -730 | -677 | -435 | -370 | -350 | -391 | -401 | -172 | -134 | -167 | -226 | -140 | -186 | -161 | -222 | -182 | -160 | -202 | -214 | -231 | -284 | -160 | -151 | -85 | -136 | -158 | -174 | -80 | -123 | -204 | -197 | -28 | -84 | -133 | -157 | -212 | -113 | -280 | -357 | -267 | -243 | -122 | -50 | -74 | -81 | -60 | -55 | 32 | -44 | -31 | -22 | -22 | -1 | -19 | -11 | -14 | -27 | 21 | 3 | 26 | 41 | 55 | 62 | 61 | 29 | 9 | 25 | 39 | -8 | -4 | -25 | -82 | -106 | -91 | -94 | -74 | -56 | -18 | 25 | 61 | 15 | 10 | 15 | 3 | -26 | -61 | -15 | -33 | -62 | -4 | 41 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 19,322 | 19,353 | 18,483 | 18,788 | 18,758 | 17,731 | 18,317 | 18,228 | 18,452 | 19,297 | 19,479 | 20,511 | 13,600 | 12,993 | 12,917 | 12,314 | 11,769 | 11,795 | 11,909 | 11,668 | 11,432 | 11,102 | 10,934 | 11,472 | 11,308 | 10,814 | 10,699 | 10,654 | 10,437 | 10,281 | 10,387 | 7,507 | 7,158 | 6,595 | 6,583 | 6,496 | 6,462 | 6,328 | 6,284 | 6,241 | 6,176 | 6,099 | 5,962 | 5,784 | 5,867 | 5,790 | 5,808 | 5,649 | 5,550 | 5,418 | 5,400 | 5,253 | 5,039 | 4,981 | 5,567 | 5,438 | 5,370 | 5,336 | 5,675 | 5,221 | 4,815 | 7,197 | 6,374 | 6,381 | 5,907 | 5,949 | 6,250 | 3,064 | 3,051 | 3,014 | 3,130 | 2,939 | 3,080 | 2,558 | 2,623 | 2,631 | 2,590 | 2,538 | 2,461 | 2,386 | 2,364 | 2,275 | 2,241 | 2,271 | 2,256 | 2,304 | 2,340 | 2,352 | 2,434 | 2,416 | 2,404 | 2,354 | 2,405 | 2,366 | 2,284 | 2,267 | 2,099 | 2,182 | 2,159 | 2,146 | 2,138 | 2,149 | 2,218 | 2,134 | 2,074 | 2,025 | 1,946 | 1,640 | 1,569 | 1,512 | 1,501 | 1,475 | 1,503 | 1,519 | 1,483 | 1,572 | 1,480 | 1,412 | 1,402 | 1,390 | 1,382 | 1,325 | 1,212 | 1,096 | 977 | 941 | 915 | 896 | 872 | 853 | 833 | 817 | 798 | 786 | 771 | 757 | 738 | 721 | 627 | 612 | 589 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 193,519 | 189,368 | 186,650 | 188,505 | 189,070 | 182,906 | 133,069 | 129,975 | 176,856 | 174,064 | 173,858 | 175,152 | 125,768 | 123,038 | 120,116 | 118,425 | 113,897 | 109,002 | 108,735 | 108,247 | 108,203 | 108,781 | 105,652 | 105,358 | 104,246 | 104,185 | 101,988 | 101,407 | 100,046 | 99,729 | 100,765 | 73,954 | 72,645 | 71,045 | 70,210 | 68,846 | 68,003 | 66,298 | 64,331 | 63,797 | 61,146 | 59,476 | 56,648 | 56,114 | 56,055 | 56,153 | 56,443 | 56,623 | 55,877 | 54,451 | 54,979 | 53,050 | 52,949 | 53,820 | 53,247 | 51,771 | 51,867 | 51,555 | 52,513 | 51,397 | 51,702 | 54,312 | 54,661 | 55,334 | 56,052 | 54,697 | 55,304 | 36,421 | 34,979 | 35,329 | 35,662 | 36,266 | 35,666 | 32,765 | 32,763 | 32,989 | 32,183 | 32,565 | 31,807 | 31,421 | 31,039 | 30,484 | 30,095 | 28,292 | 27,899 | 27,579 | 26,739 | 25,381 | 24,746 | 28,500 | 28,316 | 27,948 | 28,441 | 28,599 | 28,577 | 28,584 | 28,408 | 29,037 | 28,975 | 28,161 | 28,578 | 28,296 | 27,355 | 28,187 | 26,809 | 26,731 | 25,576 | 21,584 | 21,604 | 20,852 | 20,566 | 20,321 | 20,138 | 20,255 | 20,173 | 19,371 | 18,145 | 17,771 | 16,990 | 16,445 | 16,488 | 17,619 | 16,819 | 15,655 | 14,032 | 13,895 | 13,523 | 12,682 | 12,786 | 12,333 | 12,226 | 12,279 | 11,656 | 11,809 | 11,889 | 11,684 | 11,592 | 11,680 | 10,180 | 10,351 | 9,758 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | -85 | -78 | -79 | -79 | -105 | -59 | -59 | -59 | -59 | -56 | -56 | -55 | -52 | -45 | -45 | -44 | -40 | -34 | -35 | -35 | -31 | -27 | -27 | -27 | -21 | -18 | -18 | -17 | -17 | -14 | -13 | -13 | -9 | -9 | -10 | -11 | -11 | -11 | -11 | -11 | -10 | -10 | -10 | -10 | -9 | -9 | -9 | -9 | -9 | -9 | -11 | -12 | -12 | -14 | -16 | -16 | -15 | -15 | -480 | -489 | -490 | -502 | -507 | -445 | -458 | -273 | -694 | -576 | -527 | -490 | -499 | -527 | -540 | -541 | -549 | -551 | -555 | -555 | -475 | -392 | -290 | -144 | -124 | -122 | -125 | -127 | -129 | -129 | -122 | -284 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 1,473 | 1,469 | 1,468 | 1,466 | 1,469 | 1,468 | 1,464 | 1,464 | 1,464 | 1,471 | 1,487 | 1,477 | 1,041 | 1,036 | 1,031 | 1,029 | 1,035 | 1,047 | 1,051 | 1,060 | 1,066 | 1,073 | 1,104 | 1,123 | 1,125 | 1,130 | 1,106 | 1,109 | 1,109 | 1,104 | 952 | 810 | 808 | 810 | 814 | 820 | 824 | 825 | 830 | 835 | 843 | 842 | 841 | 844 | 849 | 853 | 864 | 868 | 869 | 868 | 868 | 867 | 867 | 761 | 720 | 719 | 719 | 715 | 590 | 459 | 367 | 366 | 367 | 367 | 367 | 366 | 368 | 239 | 239 | 236 | 241 | 245 | 234 | 231 | 233 | 236 | 235 | 232 | 234 | 233 | 233 | 229 | 231 | 231 | 233 | 231 | 241 | 248 | 252 | 251 | 252 | 251 | 252 | 251 | 252 | 246 | 226 | 248 | 230 | 254 | 230 | 253 | 257 | 237 | 236 | 259 | 252 | 228 | 234 | 215 | 222 | 224 | 223 | 223 | 220 | 221 | 228 | 220 | 220 | 218 | 216 | 225 | 225 | 195 | 179 | 183 | 183 | 176 | 175 | 144 | 144 | 142 | 134 | 116 | 116 | 132 | 121 | 106 | 106 | 102 | 88 | 145 | 132 | 110 |
Shareholders' Equity (Tangible) |
|
M | - | - | 12,937 | 12,552 | 12,527 | 11,462 | 11,375 | 12,176 | 12,452 | 13,720 | 14,178 | 14,941 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 50,913 | 54,628 | 11,713 | 37,631 | 34,661 | 36,934 | 13,732 | 18,352 | 21,788 | 16,427 | 15,551 | 16,125 | 16,611 | 14,781 | 13,956 | 14,096 | 15,192 | 13,999 | 13,552 | 25,802 | 27,661 | 12,749 | 16,540 | 13,051 | 15,422 | 12,733 | 14,231 | 13,793 | 11,817 | 10,210 | 9,259 | 9,841 | 9,610 | 9,087 | 8,723 | 14,772 | 14,618 | 13,021 | 4,661 | 10,295 | 9,786 | 10,482 | 3,665 | - | - | - | - | 7,480 | 6,255 | 6,778 | 7,365 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 15,076 | 12,396 | 13,503 | 16,391 | 19,970 | 11,713 | 12,777 | 9,969 | 7,160 | 7,442 | 7,813 | 7,478 | 7,429 | 8,535 | 9,396 | 9,899 | 12,622 | 12,455 | 12,047 | 13,134 | 12,262 | 10,642 | 10,733 | 12,168 | 11,472 | 14,262 | 11,030 | 13,089 | 10,543 | 12,002 | 11,147 | 9,887 | 8,407 | 7,683 | 7,813 | 7,366 | 7,166 | 6,733 | 5,097 | 4,839 | 4,222 | 3,002 | 2,677 | 1,900 | 2,078 | 1,946 | 2,761 | 3,770 | 4,113 | 4,539 | 5,184 | 5,155 | 5,439 | 5,682 | 5,478 | 5,458 | 5,133 | 4,679 | 5,881 | 5,970 | 6,653 | 8,180 | 9,819 | 9,859 | 10,859 | 7,092 | 8,837 | 7,769 | 6,230 | 4,597 | 6,622 | 7,370 | 6,665 | 6,487 | 6,488 | 6,251 | 6,102 | 7,534 | 7,621 | 7,970 | 7,895 | 8,260 | 9,006 | 7,770 | 6,809 | 6,688 | 6,827 | 5,090 | 5,011 | 4,995 | 4,984 | 5,760 | 5,980 | 5,626 | 6,006 | 5,831 | 5,862 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 48 | 2 | 681 | 1,680 | 6,898 | 2,027 | 426 | 3,048 | 652 | 334 | 435 | 391 | 219 | 183 | 222 | 146 | 2,826 | 1,565 | 2,173 | 4,161 | 2,862 | 575 | - | 12,370 | 11,562 | 2,651 | 11,089 | 13,168 | 1,263 | 749 | 2,148 | 1,957 | - | 951 | - | - | - | 1,325 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email