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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 4,168 | 4,708 | 4,564 | 4,074 | 4,641 | 4,848 | 4,240 | 3,173 | 2,741 | 2,332 | 3,145 | 2,417 | 2,004 | 2,850 | 3,557 | 3,150 | 3,483 | 2,516 | 3,198 | 3,316 | 2,260 | 2,978 | 2,927 | 2,342 | 2,336 | 2,471 | 2,795 | 2,006 | 1,535 | 2,720 | 2,218 | 2,255 | 2,143 | 2,565 | 2,514 | 2,264 | 1,452 | 1,864 | 1,271 | 1,742 | 1,393 | 2,372 | 1,707 | 1,111 | 1,661 | 4,177 | 2,279 | 1,647 | 1,652 | 2,834 | 1,434 | 2,170 | 1,984 | 1,877 | 2,269 | 1,827 | 1,630 | 2,240 | 3,241 | 4,329 | 2,700 | 2,608 | 2,269 | 1,525 | 1,121 | 1,344 | 2,559 | 1,858 | 1,477 | 1,591 | 1,397 | 1,217 | 1,608 | 1,641 | 1,117 | 1,172 | 549 | 453 | 1,903 | 1,476 | 1,609 | 1,693 | 1,008 | 1,525 | 967 | 1,039 | 632 | 1,261 | 558 | 624 | 231 | 372 | 526 | 927 |
Short-Term Investments |
Loading...
|
M | 1,280 | 22,487 | 1,266 | 64,242 | 65,397 | 62,890 | 62,409 | 67,206 | 71,414 | 78,155 | 76,557 | 76,450 | 75,741 | 78,710 | 76,494 | 74,269 | 68,708 | 70,106 | 68,071 | 65,268 | 63,123 | 60,109 | 60,447 | 59,312 | 60,610 | 59,484 | 59,256 | 57,904 | 57,103 | 54,945 | 56,265 | 55,387 | 53,149 | 50,071 | 50,246 | 49,126 | 49,901 | 49,794 | 49,752 | 50,391 | 50,184 | 48,868 | 49,029 | 49,327 | 51,231 | 51,076 | 144 | 139 | 138 | 77 | 121 | 156 | 176 | 170 | 174 | 171 | 182 | 214 | 218 | 213 | 193 | 1,815 | 246 | 262 | 2,590 | 2,119 | 1,880 | 1,777 | 1,505 | 1,411 | 1,262 | 1,369 | 1,200 | 1,114 | 1,136 | 1,207 | 1,432 | 1,586 | 1,224 | 1,283 | 1,332 | 1,463 | 1,219 | 1,278 | 1,084 | 1,200 | 1,111 | 862 | 692 | 830 | 971 | - | - | 1,113 |
Cash and Short-Term Investments |
Loading...
|
M | 27,525 | 27,195 | 4,564 | 4,074 | 70,038 | 67,738 | 66,649 | 70,379 | 74,155 | 80,487 | 79,703 | 78,868 | 77,744 | 81,560 | 80,051 | 77,420 | 72,191 | 72,622 | 71,269 | 68,584 | 65,383 | 63,086 | 63,374 | 61,654 | 62,946 | 61,955 | 62,051 | 59,910 | 58,638 | 57,665 | 58,483 | 57,642 | 55,292 | 52,636 | 52,760 | 51,390 | 51,353 | 51,658 | 51,023 | 52,133 | 51,577 | 51,239 | 50,736 | 50,437 | 52,892 | 55,253 | 2,279 | 1,647 | 1,652 | 2,834 | 1,434 | 2,170 | 1,984 | 1,877 | 2,269 | 1,827 | 1,630 | 2,240 | 3,241 | 4,329 | 2,700 | 4,423 | 2,269 | 1,525 | 3,711 | 3,463 | 4,438 | 3,635 | 2,981 | 3,002 | 2,658 | 2,586 | 2,808 | 2,755 | 2,253 | 2,379 | 1,980 | 2,038 | 3,126 | 2,759 | 2,940 | 3,156 | 2,227 | 2,803 | 2,051 | 2,239 | 1,743 | 2,123 | 1,250 | 1,454 | 1,202 | 372 | 526 | 927 |
Receivables |
Loading...
|
M | 24,018 | 24,611 | 24,116 | 24,155 | 24,719 | 26,313 | 27,230 | 28,285 | 2,374 | 1,842 | 1,713 | 1,676 | 1,708 | 1,724 | 1,530 | 1,760 | 1,691 | 1,740 | 1,636 | 1,549 | 1,641 | 1,413 | 1,514 | 1,456 | 1,638 | 1,470 | 1,517 | 1,381 | 1,447 | 1,362 | 1,383 | 1,505 | 1,310 | 1,429 | 1,402 | 1,283 | 1,230 | 1,213 | 1,189 | 1,232 | 1,199 | 1,241 | 1,161 | 1,219 | 1,175 | 1,084 | 1,192 | 1,097 | 1,119 | 1,245 | 1,237 | 1,362 | 1,310 | 1,063 | 1,295 | 1,233 | 1,191 | 1,065 | 1,136 | 1,047 | 1,183 | 988 | 1,598 | 892 | 940 | 951 | 905 | 936 | 844 | 1,252 | 683 | 627 | 674 | 593 | 1,110 | 720 | 574 | 629 | 875 | 594 | 544 | 720 | 792 | 439 | 544 | 460 | 787 | 1,092 | 495 | 531 | 554 | - | - | - |
Inventory |
Loading...
|
M | -51,543 | -57,703 | -34,662 | -34,279 | -100,986 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 10,207 | 10,606 | 10,546 | 10,124 | 10,870 | 22,998 | -84,029 | 24,460 | 871 | -80,474 | 133,751 | 137,812 | 132,979 | 127,635 | 113,629 | 111,165 | 25,098 | 25,192 | 25,397 | 25,042 | 24,459 | 23,881 | 22,706 | 22,265 | 20,340 | 21,759 | 21,065 | 20,371 | 19,887 | 20,109 | 20,724 | 20,359 | 19,929 | 18,866 | 18,485 | 18,267 | 18,263 | 17,933 | -50,134 | -50,818 | -50,659 | -49,392 | -49,523 | -49,909 | -51,674 | -51,907 | -955 | -873 | 66,796 | 65,524 | 66,215 | 65,217 | 64,722 | 65,581 | 66,710 | 65,333 | 65,058 | 132,728 | 131,261 | 123,564 | 117,576 | 120,954 | 137,674 | 147,240 | 145,490 | 148,257 | 148,442 | 144,432 | 141,044 | 137,640 | 131,880 | 127,301 | 127,565 | 122,785 | 116,838 | 113,189 | 110,057 | 110,274 | 104,953 | 107,195 | 106,479 | 103,125 | 100,023 | 94,645 | 88,543 | 86,485 | 85,075 | 85,568 | 85,647 | 84,619 | 80,490 | 82,858 | 80,221 | 81,887 |
Current Assets |
Loading...
|
M | 10,207 | 4,708 | 4,564 | 4,074 | 4,641 | 10,924 | 9,849 | 98,664 | 76,529 | 82,329 | 3,145 | 2,417 | 2,004 | 83,284 | 3,557 | 3,150 | 3,483 | 74,362 | 3,198 | 3,316 | 2,260 | 2,978 | 2,927 | 2,342 | 2,336 | 2,567 | 2,913 | 2,110 | 1,649 | 2,819 | 2,321 | 2,361 | 2,247 | 2,669 | 2,980 | 2,441 | 1,597 | 1,987 | 1,396 | 1,860 | 1,529 | 2,482 | 1,821 | 1,246 | 1,808 | 4,314 | 2,423 | 1,786 | 1,790 | 2,911 | 1,555 | 2,326 | 2,160 | 2,047 | 2,443 | 1,999 | 1,812 | 2,454 | 3,460 | 4,541 | 2,892 | 2,851 | 2,515 | 1,786 | 1,389 | 1,661 | 2,939 | 2,222 | 1,873 | 2,257 | 2,068 | 1,894 | 2,331 | 2,366 | 1,909 | 1,939 | 1,310 | 1,215 | 4,001 | 3,353 | 3,484 | 3,876 | 3,019 | 3,242 | 2,594 | 2,698 | 87,605 | 88,783 | 87,391 | 86,604 | 82,246 | 83,230 | 80,747 | 82,814 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 914 | 938 | 958 | 958 | 986 | 996 | 1,006 | 993 | 1,020 | 1,038 | 1,065 | 1,031 | 1,044 | 1,019 | 999 | 993 | 974 | 968 | 962 | 960 | 933 | 767 | 771 | 763 | 775 | 760 | 755 | 750 | 719 | 699 | 675 | 668 | 657 | 634 | 612 | 602 | 607 | 590 | 590 | 574 | 546 | 501 | 479 | 476 | 473 | 464 | 468 | 470 | 477 | 457 | 448 | 449 | 449 | 459 | 461 | 472 | 481 | 489 | 497 | 506 | 517 | 518 | 511 | 491 | 482 | 469 | 451 | 443 | 423 | 423 | 419 | 420 | 421 | 420 | 417 | 419 | 437 | 429 | 432 | 436 | 443 | 448 | 450 | 459 | 471 | 483 | 484 | 515 | 516 | 518 | 508 | 513 | 501 | 507 |
Goodwill |
Loading...
|
M | 1,569 | 1,609 | 1,594 | 1,638 | 1,636 | 1,598 | 1,548 | 1,589 | 1,661 | 1,628 | 1,648 | 1,700 | 1,701 | 1,711 | 1,653 | 1,631 | 1,616 | 1,694 | 1,691 | 1,112 | 1,111 | 1,100 | 1,129 | 1,103 | 1,097 | 1,069 | 1,055 | 1,033 | 1,033 | 1,021 | 1,035 | 1,037 | 1,038 | 1,009 | 1,005 | 971 | 981 | 1,007 | 1,034 | 1,085 | 1,075 | 1,100 | 1,128 | 1,139 | 1,197 | 543 | 549 | 542 | 491 | 482 | 414 | 346 | 345 | 345 | 344 | 382 | 384 | 386 | 383 | 384 | 380 | 376 | 382 | 385 | 381 | 375 | 371 | 360 | 362 | 362 | 298 | 298 | 299 | 282 | 281 | 276 | 274 | 233 | 235 | 232 | 250 | 184 | 154 | 158 | 122 | 107 | 126 | 171 | 152 | 1,228 | - | - | - | 1,376 |
Intangible Assets |
Loading...
|
M | 1,436 | 1,470 | 1,480 | 1,518 | 1,536 | 1,533 | 1,525 | 1,546 | 1,601 | 1,601 | 1,629 | 1,677 | 1,698 | 1,723 | 1,706 | 1,709 | 1,717 | 1,787 | 1,802 | 1,301 | 1,310 | 1,315 | 1,354 | 1,355 | 1,392 | 1,315 | 1,315 | 1,311 | 1,323 | 1,325 | 1,346 | 1,359 | 1,371 | 1,359 | 1,399 | 1,269 | 1,291 | 1,324 | 1,361 | 1,419 | 1,422 | 1,459 | 1,497 | 1,517 | 1,590 | 927 | 927 | 935 | 894 | 891 | 873 | 827 | 829 | 835 | 842 | 843 | 852 | 852 | 865 | 878 | 880 | 925 | 976 | 996 | 998 | 1,007 | 1,013 | 954 | 965 | 981 | 228 | 199 | 209 | 203 | 208 | 212 | 210 | 197 | 156 | 157 | 156 | 121 | 123 | 119 | 111 | 89 | 56 | 725 | 701 | 1,228 | 1,201 | 1,487 | 1,164 | 1,084 |
Goodwill and Intangible Assets |
Loading...
|
M | 3,005 | 3,078 | 3,074 | 3,157 | 3,172 | 3,132 | 3,073 | 3,135 | 3,262 | 3,228 | 3,278 | 3,377 | 3,399 | 3,434 | 3,359 | 3,340 | 3,333 | 3,481 | 3,492 | 2,412 | 2,421 | 2,415 | 2,483 | 2,459 | 2,489 | 2,384 | 2,370 | 2,345 | 2,356 | 2,346 | 2,381 | 2,396 | 2,409 | 2,368 | 2,404 | 2,240 | 2,272 | 2,331 | 2,396 | 2,504 | 2,497 | 2,559 | 2,625 | 2,656 | 2,788 | 1,471 | 1,476 | 1,477 | 1,385 | 1,373 | 1,287 | 1,173 | 1,174 | 1,180 | 1,186 | 1,225 | 1,236 | 1,238 | 1,248 | 1,263 | 1,260 | 1,301 | 1,358 | 1,381 | 1,380 | 1,382 | 1,384 | 1,314 | 1,327 | 1,343 | 526 | 497 | 509 | 485 | 490 | 487 | 484 | 429 | 391 | 389 | 407 | 306 | 278 | 276 | 233 | 195 | 182 | 895 | 852 | 2,457 | - | - | - | 2,460 |
Tangible Assets |
Loading...
|
M | - | - | - | 7,455 | 7,319 | 7,132 | 6,628 | 8,171 | 8,942 | 13,174 | 12,793 | 12,856 | 12,270 | 13,381 | 12,571 | 12,176 | 9,814 | 11,402 | 11,312 | 11,623 | 10,811 | 9,366 | 9,367 | 9,320 | 9,826 | 10,567 | 9,756 | 8,919 | 8,356 | 7,979 | 8,603 | 8,441 | 7,894 | 7,029 | 7,294 | 7,526 | 8,215 | 7,911 | 7,977 | 8,180 | 7,771 | 7,372 | 6,888 | 6,701 | 6,995 | 8,343 | - | - | - | - | 8,694 | 9,229 | 9,014 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 68,058 | 67,987 | 64,064 | 97,570 | 98,829 | 95,831 | 94,605 | 98,554 | 103,921 | 109,602 | 107,622 | 79,402 | 105,499 | 107,018 | 103,762 | 101,261 | 95,497 | 97,038 | 70,652 | 67,850 | 89,224 | 85,403 | 84,668 | 83,033 | 82,589 | 82,713 | 81,838 | 79,656 | 78,437 | 76,416 | 78,372 | 77,250 | 74,388 | 70,366 | 70,132 | 68,675 | 69,394 | 68,940 | 68,640 | 69,112 | 68,648 | 67,289 | 67,840 | 68,347 | 70,010 | 69,396 | - | - | - | - | 63,237 | 62,809 | 62,346 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 69,338 | 90,474 | 65,330 | 161,812 | 164,226 | 158,721 | 157,015 | 165,760 | 175,335 | 187,756 | 184,179 | 155,853 | 181,240 | 185,728 | 180,257 | 175,530 | 164,205 | 167,144 | 138,723 | 133,118 | 152,347 | 145,511 | 145,115 | 142,344 | 143,199 | 142,198 | 141,094 | 137,559 | 135,540 | 131,361 | 134,637 | 132,637 | 127,537 | 120,437 | 120,378 | 117,801 | 119,294 | 118,734 | 118,392 | 119,503 | 118,832 | 116,157 | 116,868 | 117,674 | 121,241 | 120,472 | - | - | - | - | 63,357 | 62,965 | 62,522 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 204,471 | -7,967 | -4,798 | -66,779 | -67,918 | -65,359 | -65,807 | -1,422 | -1,374 | -85,190 | -79,399 | -79,402 | -78,760 | -85,709 | -78,917 | -76,632 | -70,968 | -77,110 | -70,652 | -67,850 | -65,656 | -62,588 | -62,975 | -61,869 | -61,268 | -61,821 | -61,160 | -59,731 | -58,887 | -56,757 | -58,256 | -57,375 | -55,099 | -51,961 | -51,825 | -50,578 | -51,350 | -51,239 | -51,169 | -51,845 | -51,484 | -50,148 | -50,268 | -50,553 | -52,592 | -51,955 | -52,723 | -50,933 | -51,045 | -50,460 | -50,829 | -50,487 | -49,877 | -50,243 | -51,200 | -49,869 | -49,542 | -47,689 | -47,111 | -43,551 | -41,138 | -41,361 | -46,055 | -48,295 | -50,274 | -49,973 | -48,858 | -47,217 | -47,562 | -46,985 | -46,512 | -44,740 | -44,700 | -44,159 | -43,498 | -44,181 | -42,885 | -43,358 | -42,626 | -40,347 | -41,676 | -40,482 | -39,347 | -39,928 | -37,967 | -36,544 | -34,641 | -33,320 | -32,465 | -31,694 | -32,137 | -43,905 | -43,404 | -41,177 |
Total Long-Term Assets |
Loading...
|
M | 278,176 | 7,967 | 5,514 | 5,520 | 5,575 | 4,128 | 4,079 | 73,425 | 78,371 | 85,190 | 6,689 | 6,732 | 6,509 | 85,709 | 6,465 | 6,395 | 5,757 | 77,110 | 6,382 | 5,059 | 4,673 | 4,141 | 4,165 | 4,109 | 4,173 | 4,236 | 4,640 | 4,377 | 4,122 | 4,018 | 4,286 | 4,298 | 4,110 | 3,699 | 3,895 | 3,661 | 3,848 | 3,956 | 4,137 | 4,158 | 3,933 | 3,884 | 3,739 | 3,711 | 4,052 | 2,561 | 2,896 | 2,515 | 2,354 | 2,364 | 2,443 | 2,401 | 2,165 | 2,049 | 2,206 | 1,894 | 1,843 | 1,848 | 1,860 | 1,885 | 1,885 | 1,922 | 2,018 | 2,037 | 2,063 | 2,427 | 2,523 | 2,512 | 2,615 | 2,683 | 1,839 | 1,528 | 1,641 | 1,880 | 1,933 | 2,104 | 1,912 | 1,991 | 42,626 | 40,347 | 41,676 | 40,482 | 39,347 | 39,928 | 37,967 | 36,544 | 666 | 1,410 | 1,368 | 1,747 | 1,709 | 2,000 | 1,665 | 1,591 |
Total Assets |
Loading...
|
M | 288,383 | 305,000 | 287,900 | 10,644 | 10,517 | 303,005 | 292,343 | 304,547 | 12,189 | 321,215 | 315,431 | 318,822 | 311,326 | 313,473 | 294,500 | 286,884 | 247,205 | 276,020 | 270,170 | 267,851 | 259,352 | 243,036 | 258,758 | 252,104 | 253,637 | 253,941 | 247,934 | 240,154 | 235,496 | 228,014 | 230,368 | 223,074 | 217,570 | 218,686 | 215,365 | 222,271 | 222,495 | 219,087 | 216,423 | 218,322 | 211,194 | 208,191 | 201,687 | 196,513 | 200,763 | 161,927 | 159,193 | 152,051 | 153,738 | 148,298 | 143,302 | 149,278 | 147,550 | 145,631 | 143,457 | 136,597 | 140,837 | 137,759 | 137,380 | 130,707 | 123,235 | 128,182 | 143,410 | 151,527 | 152,001 | 154,520 | 155,618 | 150,758 | 146,617 | 143,658 | 136,166 | 131,429 | 131,975 | 127,035 | 121,106 | 117,193 | 113,529 | 113,798 | 109,776 | 111,373 | 110,813 | 107,754 | 103,770 | 98,622 | 91,841 | 89,861 | 88,271 | 90,193 | 88,759 | 88,351 | 83,955 | 85,230 | 82,412 | 84,405 |
Accounts Payable |
Loading...
|
M | 19,060 | 19,630 | 18,558 | 19,922 | 20,524 | 20,436 | 20,670 | 22,531 | 35 | 16 | 2,627 | 2,591 | 26 | 22 | 16 | 16 | 15 | 16 | 2,342 | 2,309 | 22 | 25 | 29 | 20 | 18 | 17 | 54 | 17 | 15 | 13 | 12 | 10 | 16 | 18 | 17 | 16 | 12 | 12 | 18 | 9 | 6 | 5 | 8 | 7 | 10 | 15 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 51 | 61 | 24 | 26 | 24 | 81 | 67 | 67 | 279 | 80 | 74 | 83 | 84 | 85 | 77 | 76 | 106 | 93 | 96 | 77 | 44 | 43 | 36 | 65 | 78 | 40 | 59 | 42 | 60 | 51 | 40 | 26 | 123 | 181 | 222 | 27 | 27 | 28 | 126 | 149 | 149 | 151 | 176 | 175 | 47 | 41 | 29 | 263 | 101 | 105 | 74 | 108 | 107 | 108 | 132 | 127 | 132 | 102 | 107 | 160 | 531 | 501 | 350 | 215 | 175 | 291 | 57 | 58 | 59 | 84 | 115 | 424 | 396 | 476 | 379 | 456 | 762 | 282 | 145 | 626 | 986 | 1,618 | 2,811 | 665 | 759 | 565 | 474 | 400 | 693 | 512 | 714 | 676 | 550 | 460 |
Current Revenue (Deferred) |
Loading...
|
M | -19,053 | -19,568 | - | - | - | - | 1,079 | 1,422 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 21,906 | -61 | 10 | 8 | 25 | 19 | -1,061 | -23,953 | -279 | -80 | 8 | 7 | 26 | -85 | 16 | 16 | 15 | -93 | 22 | 20 | 22 | 25 | 29 | 20 | 18 | 17 | 54 | 17 | 15 | 13 | 12 | 10 | 16 | 18 | 17 | 16 | 12 | 12 | 18 | 9 | 6 | 5 | 8 | 7 | 10 | 15 | 7 | 2 | 3 | 3 | 3 | 3 | 4 | 6 | 4 | 3 | 2 | 3 | 2 | 3 | 1 | 2 | 44 | 53 | 46 | 42 | 2 | 1 | 2 | 4 | 1 | 1 | 1 | 117,853 | 112,119 | 108,045 | 104,576 | 278 | -145 | -626 | -986 | -1,618 | -2,811 | -665 | -759 | -565 | 79,859 | 81,781 | 80,124 | 79,640 | 75,038 | 76,634 | 74,128 | 76,355 |
Current Liabilities |
Loading...
|
M | 21,965 | 61 | 18,592 | 19,956 | 20,573 | 20,536 | 20,755 | 67 | 279 | 80 | 83 | 90 | 110 | 85 | 92 | 93 | 120 | 93 | 118 | 97 | 66 | 68 | 65 | 84 | 96 | 56 | 113 | 59 | 75 | 64 | 52 | 36 | 139 | 200 | 238 | 43 | 39 | 40 | 144 | 158 | 155 | 156 | 183 | 183 | 56 | 56 | 35 | 265 | 104 | 108 | 77 | 110 | 110 | 114 | 136 | 129 | 134 | 104 | 109 | 162 | 532 | 503 | 394 | 268 | 221 | 332 | 59 | 60 | 60 | 88 | 115 | 425 | 397 | 476 | 379 | 456 | 762 | 560 | 145 | 626 | 986 | 1,618 | 2,811 | 665 | 759 | 565 | 80,333 | 82,181 | 80,817 | 80,152 | 75,752 | 77,310 | 74,678 | 76,815 |
Long-Term Debt |
Loading...
|
M | 3,932 | 3,931 | 3,930 | 23,915 | 25,213 | 24,433 | 24,651 | 26,812 | 4,280 | 4,280 | 4,280 | 4,280 | 4,279 | 4,279 | 4,279 | 4,163 | 3,670 | 3,734 | 3,764 | 3,762 | 3,266 | 3,260 | 3,246 | 3,220 | 3,197 | 3,178 | 3,175 | 3,127 | 3,126 | 3,126 | 3,278 | 3,270 | 3,269 | 3,291 | 3,286 | 3,316 | 2,515 | 2,531 | 2,529 | 2,529 | 2,516 | 2,601 | 2,593 | 2,579 | 2,791 | 2,671 | 2,180 | 1,577 | 1,571 | 1,569 | 1,570 | 1,582 | 1,580 | 1,580 | 1,582 | 1,572 | 1,578 | 1,577 | 1,586 | 2,033 | 1,293 | 829 | 1,379 | 1,384 | 1,407 | 1,321 | 1,523 | 1,536 | 1,547 | 1,410 | 874 | 894 | 894 | 857 | 807 | 840 | 848 | 797 | 847 | 1,070 | 2,555 | 1,988 | 2,746 | 1,360 | 1,336 | 1,216 | 1,304 | 1,342 | 1,344 | 1,213 | 1,384 | 1,391 | - | 1,218 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 263,176 | 262,196 | 256,195 | 247,022 | 253,551 | 273,311 | 281,503 | 275,728 | 278,850 | 273,453 | 273,038 | 256,007 | 249,408 | 228,451 | 255,497 | - | - | 241,469 | 226,903 | 242,619 | 236,067 | 237,052 | 236,591 | 230,934 | 224,354 | 220,467 | 213,461 | 214,754 | 207,628 | 202,747 | 205,035 | 201,198 | 208,258 | 208,416 | 205,191 | 202,174 | 203,813 | 197,295 | 194,586 | 188,668 | 183,710 | 187,239 | 148,739 | - | - | - | - | 130,658 | 136,139 | 134,944 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 254,818 | 3,931 | 258,374 | 268,575 | 268,302 | 261,399 | 252,083 | 67 | 279 | 80 | 282,353 | 285,454 | 279,799 | 6,610 | 262,393 | 255,633 | 233,571 | 5,531 | 254,879 | 253,415 | 246,054 | 231,121 | 246,776 | 240,174 | 241,157 | 240,862 | 235,625 | 228,762 | 224,642 | 217,559 | 219,262 | 212,133 | 207,061 | 209,023 | 205,363 | 212,394 | 211,899 | 208,758 | 205,853 | 207,423 | 200,701 | 198,011 | 191,896 | 186,868 | 190,821 | 152,037 | 149,251 | 142,290 | 143,882 | 138,177 | 132,936 | 138,500 | 137,067 | 135,632 | 133,287 | 127,396 | 132,015 | 129,639 | 129,664 | 124,768 | 119,994 | 125,207 | 137,403 | 144,639 | 144,939 | 146,766 | 147,691 | 142,712 | 138,450 | 135,709 | 128,362 | 124,160 | 123,979 | 118,752 | 112,926 | 108,884 | 105,424 | 105,694 | 1,967 | 2,020 | 4,405 | 4,411 | 4,457 | 3,004 | 2,726 | 2,510 | 1,304 | 1,342 | 1,344 | 1,378 | 1,384 | 1,391 | 1,294 | 1,337 |
Total Liabilities |
Loading...
|
M | 276,782 | 293,836 | 277,228 | 299 | 299,400 | 292,700 | 282,600 | 293,200 | 291,500 | 288,531 | 282,779 | 285,874 | 280,172 | 280,010 | 262,764 | 255,998 | 233,931 | 261,402 | 255,366 | 253,816 | 246,658 | 231,189 | 246,841 | 240,259 | 241,253 | 240,918 | 235,737 | 228,821 | 224,716 | 217,623 | 219,314 | 212,169 | 207,200 | 209,223 | 205,602 | 212,437 | 211,938 | 208,797 | 205,998 | 207,581 | 200,856 | 198,167 | 192,080 | 187,050 | 190,877 | 152,093 | 149,286 | 142,555 | 143,986 | 138,285 | 133,013 | 138,611 | 137,177 | 135,746 | 133,422 | 127,525 | 132,149 | 129,743 | 129,773 | 124,930 | 120,526 | 125,710 | 137,797 | 144,907 | 145,159 | 147,099 | 147,750 | 142,772 | 138,510 | 135,797 | 128,478 | 124,585 | 124,376 | 119,228 | 113,305 | 109,341 | 106,186 | 106,254 | 102,082 | 104,234 | 102,826 | 100,355 | 96,301 | 91,083 | 85,004 | 83,204 | 81,637 | 83,523 | 82,161 | 81,530 | 77,136 | 78,701 | 75,972 | 78,152 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 10,832 | 10,791 | 10,740 | 10,638 | 10,554 | 10,402 | 10,495 | 10,437 | 10,400 | 10,352 | 10,322 | 10,291 | 10,260 | 10,217 | 10,183 | 10,163 | 10,131 | 10,091 | 10,061 | 10,026 | 9,994 | 9,982 | 9,925 | 9,887 | 9,845 | 9,781 | 9,686 | 9,647 | 9,616 | 9,598 | 9,545 | 9,524 | 9,474 | 9,976 | 9,946 | 9,917 | 9,839 | 9,813 | 9,799 | 9,749 | 9,820 | 9,772 | 9,731 | - | - | - | - | 9,618 | 9,594 | 9,580 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 16,630 | 16,399 | 17,042 | 17,211 | 15,986 | 13,091 | 12,885 | 12,584 | 12,395 | 12,199 | 11,838 | 11,521 | 11,441 | 11,199 | 11,074 | - | - | 10,572 | 10,290 | 10,208 | 9,904 | 9,598 | 9,483 | 8,785 | 8,112 | 7,937 | 7,720 | 7,528 | 7,340 | 7,132 | 6,876 | 6,735 | 6,548 | 6,420 | 6,114 | 5,945 | 5,816 | 5,605 | 5,405 | 5,250 | 5,125 | 4,972 | 4,940 | 0 | 0 | 0 | 0 | 5,130 | 5,067 | 4,809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -5,256 | 14,555 | -6,841 | 52 | -6,201 | -7,199 | -8,071 | -5,630 | -1,921 | 1,611 | 1,619 | 1,804 | 954 | 2,383 | 1,747 | 1,451 | -599 | 1,038 | 1,307 | 648 | -419 | -1,565 | -1,348 | -1,138 | -469 | 166 | 47 | -116 | -455 | -675 | 92 | -19 | -356 | -883 | -524 | -327 | 28 | 50 | 380 | 599 | 362 | 183 | -18 | -1 | 621 | 632 | 881 | 551 | 488 | 202 | 409 | 699 | 526 | 272 | 477 | -351 | -578 | -1,042 | -1,434 | -3,042 | -4,841 | -4,912 | -1,887 | -774 | -359 | 420 | 388 | 554 | 898 | 847 | 778 | 219 | 639 | 995 | 1,165 | 1,454 | 1,046 | 1,313 | 1,282 | 761 | 1,540 | 1,171 | 1,202 | 1,421 | 842 | 636 | 508 | 163 | -28 | 148 | 166 | -8 | 23 | -60 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 11,186 | 10,916 | 10,723 | 10,390 | 10,261 | 10,002 | 9,446 | 11,037 | 11,898 | 16,126 | 16,129 | 16,233 | 15,406 | 16,559 | 15,651 | 15,243 | 12,973 | 14,618 | 14,804 | 14,035 | 12,694 | 11,390 | 11,701 | 11,639 | 12,187 | 12,849 | 11,996 | 11,168 | 10,616 | 10,227 | 10,795 | 10,500 | 10,042 | 9,312 | 9,620 | 9,693 | 10,423 | 10,184 | 10,316 | 10,402 | 9,988 | 9,684 | 9,278 | 9,303 | 9,724 | 9,753 | 9,828 | 9,423 | 9,365 | 9,637 | 9,980 | 10,402 | 10,188 | 9,728 | 9,896 | 8,930 | 8,556 | 7,894 | 7,509 | 5,695 | 2,629 | 2,473 | 5,613 | 6,620 | 6,842 | 7,422 | 7,868 | 7,987 | 8,107 | 7,861 | 7,688 | 6,845 | 7,599 | 7,807 | 7,800 | 7,852 | 7,343 | 7,544 | 7,694 | 7,139 | 7,987 | 7,400 | 7,468 | 7,539 | 6,837 | 6,657 | 6,634 | 6,670 | 6,598 | 6,820 | 6,819 | 6,528 | 6,441 | 6,253 |
Shareholders' Equity and Liabilities |
|
M | 288,383 | 305,047 | 287,900 | 10,644 | 10,517 | 303,005 | 292,343 | 304,547 | 12,189 | 321,215 | 315,431 | 318,822 | 311,326 | 313,473 | 294,500 | 286,884 | 247,205 | 276,020 | 270,170 | 267,851 | 259,352 | 243,036 | 258,758 | 252,104 | 253,637 | 253,941 | 247,934 | 240,154 | 235,496 | 228,014 | 230,368 | 223,074 | 217,570 | 218,686 | 215,365 | 222,271 | 222,495 | 219,087 | 216,423 | 218,322 | 211,194 | 208,191 | 201,687 | 196,513 | 200,763 | 161,927 | 159,193 | 152,051 | 153,738 | 148,298 | 143,302 | 149,278 | 147,550 | 145,631 | 143,457 | 136,597 | 140,837 | 137,759 | 137,380 | 130,707 | 123,235 | 128,182 | 143,410 | 151,527 | 152,001 | 154,520 | 155,618 | 150,758 | 146,617 | 143,658 | 136,166 | 131,429 | 131,975 | 127,035 | 121,106 | 117,193 | 113,529 | 113,798 | 109,776 | 111,373 | 110,813 | 107,754 | 103,770 | 98,622 | 91,841 | 89,861 | 88,271 | 90,193 | 88,759 | 88,351 | 83,955 | 85,229 | 82,413 | 84,405 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | -9,877 | -9,680 | -8,926 | -8,574 | -8,370 | -8,104 | -7,989 | -7,914 | -7,913 | -7,913 | -7,682 | -7,598 | -7,554 | -7,554 | -7,401 | -7,191 | -7,126 | -6,929 | -6,729 | -6,727 | -6,678 | -6,651 | -6,509 | -6,477 | -6,441 | -6,337 | -6,231 | -6,119 | -6,006 | -6,006 | -5,931 | -5,931 | -5,858 | -5,797 | -5,708 | -5,708 | -5,646 | -5,645 | -5,554 | -5,554 | -5,485 | -5,346 | -5,282 | -5,182 | -4,962 | -4,731 | -4,725 | -4,725 | -4,725 | -4,724 | -4,723 | -4,723 | -4,722 | -4,722 | -4,719 | -4,719 | -4,718 | -4,718 | -4,712 | -4,392 | -4,180 | -4,062 | -3,956 | -3,956 | -3,951 | -3,364 | -3,200 | -3,200 | -3,200 | -2,496 | -2,332 | -2,065 | -1,781 | -1,560 | -1,559 | -1,484 | -1,406 | -1,302 | -1,118 | -875 | -642 | -398 | -374 | - | - | - | - |
Shares (Common, Diluted) |
|
M | 239 | 236 | 244 | 246 | 243 | 249 | 252 | 256 | 264 | 268 | 272 | 275 | 276 | 277 | 277 | 276 | 277 | 280 | 281 | 281 | 281 | 285 | 288 | 289 | 293 | 294 | 293 | 293 | 292 | 292 | 291 | 293 | 294 | 296 | 299 | 298 | 299 | 298 | 298 | 298 | 300 | 299 | 299 | 297 | 297 | 297 | 298 | 302 | 305 | 301 | 315 | 323 | 325 | 321 | 323 | 323 | 322 | 320 | 322 | 291 | 261 | 260 | 261 | 261 | 261 | 260 | 267 | 270 | 271 | 268 | 273 | 277 | 283 | 280 | 284 | 291 | 302 | 298 | 315 | 324 | 323 | 323 | 324 | 326 | 331 | 331 | 352 | 361 | 361 | 349 | 361 | 361 | 361 | 361 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 7,459 | 7,324 | 7,137 | 6,633 | 8,176 | 8,947 | 13,179 | 12,798 | 12,861 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 28,015 | 95,275 | 92,252 | 91,366 | 97,257 | 78,715 | 84,847 | 84,057 | 83,230 | 82,108 | 85,924 | 84,406 | 81,659 | 75,966 | 76,450 | 75,163 | 72,456 | 68,693 | 66,389 | 66,656 | 64,938 | 66,221 | 65,173 | 65,285 | 63,079 | 61,824 | 60,842 | 61,801 | 60,938 | 58,684 | 56,108 | 56,268 | 54,733 | 53,894 | 54,217 | 53,679 | 54,811 | 54,242 | 53,991 | 53,505 | 53,191 | 55,729 | 57,965 | - | - | - | - | 3,078 | 3,860 | 3,671 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,982 | 3,992 | 3,954 | 23,941 | 25,237 | 24,514 | 24,717 | 26,878 | 4,560 | 4,360 | 4,354 | 4,362 | 4,363 | 4,364 | 4,356 | 4,240 | 3,776 | 3,828 | 3,860 | 3,839 | 3,310 | 3,303 | 3,282 | 3,284 | 3,275 | 3,218 | 3,234 | 3,169 | 3,186 | 3,177 | 3,318 | 3,296 | 3,392 | 3,472 | 3,508 | 3,343 | 2,542 | 2,559 | 2,656 | 2,678 | 2,665 | 2,752 | 2,769 | 2,754 | 2,837 | 2,712 | 2,209 | 1,840 | 1,672 | 1,674 | 1,644 | 1,690 | 1,687 | 1,688 | 1,714 | 1,699 | 1,710 | 1,678 | 1,693 | 2,193 | 1,824 | 1,330 | 1,729 | 1,599 | 1,582 | 1,611 | 1,580 | 1,595 | 1,606 | 1,494 | 988 | 1,319 | 1,290 | 1,334 | 1,186 | 1,296 | 1,610 | 1,079 | 993 | 1,696 | 3,541 | 3,606 | 5,557 | 2,026 | 2,094 | 1,780 | 1,778 | 1,742 | 2,037 | 1,725 | 2,097 | 2,067 | - | 1,678 |
Current Part of Long-Term Debt |
Loading...
|
M | 51 | 61 | 24 | 26 | 24 | 81 | 67 | 67 | 279 | 80 | 74 | 83 | 84 | 85 | 77 | 76 | 106 | 93 | 96 | 77 | 44 | 65 | 54 | 49 | 50 | 57 | 70 | 3,245 | 60 | 272 | 40 | 26 | 123 | 388 | - | - | - | 515 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email