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 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 6,284 | 6,896 | 6,709 | 7,835 | 9,882 | 9,882 | 9,594 | 8,937 | 7,675 | 9,799 | 9,302 | 8,658 | 8,054 | 6,838 | 4,480 | 4,763 | 3,377 | 3,860 | 4,091 | 3,137 | 3,022 | 3,844 | 7,369 | 3,065 | 3,857 | 9,407 | 11,012 | 9,675 | 8,706 | 18,620 | 2,500 | 2,578 | 3,334 | 5,001 | 3,132 | 4,048 | 3,226 | 4,063 | 3,613 | 3,570 | 2,060 | 3,475 | 2,882 | 5,572 | 4,373 | 10,802 | 7,997 | 7,053 | 4,346 | 6,813 | 5,049 | 4,077 | 2,740 | 3,648 | 3,818 | 4,322 | 1,567 | 8,809 | 4,876 | 4,204 | 4,875 | 4,112 | 2,810 | 3,797 | 2,710 | 2,456 | 1,911 | 1,539 | 682 | 521 | 526 | 791 | 2,343 | 2,894 | 2,845 | 1,447 | 1,703 | 1,226 | 811 | 1,232 | 1,124 | 995 | 1,682 | 1,079 | 1,020 | 704 | 743 | 482 | 945 | 657 | 594 | 665 | 492 | 914 | 878 | 840 | 681 | 608 | 531 | 346 | 352 | 308 | 223 | 252 | 226 | 230 | 129 | 127 | 134 | 110 | 140 | 111 | 88 | 281 | 321 | 254 | 184 | 290 | 222 | 181 | 171 | 301 | 138 | 30 | 52 | 117 | 27 | 38 | 23 | 60 | 50 | 58 | 54 | 34 | 118 | 36 | 77 | 14 | - | - | - | 583 | - | - | - | 520 | - | - | - | 482 | - | - | - | 438 | - |
Short-Term Investments |
Loading...
|
M | 367 | 383 | 338 | 320 | 288 | 288 | 313 | 353 | 483 | 450 | 390 | 286 | 318 | 310 | 251 | 274 | 291 | 280 | 244 | 239 | 239 | 242 | 181 | 199 | 185 | 203 | 187 | 160 | 154 | 155 | 2,007 | 1,860 | 623 | 1,124 | 3,007 | 7,129 | 6,623 | 397 | 1,264 | 3,492 | 4,987 | 4,623 | 5,723 | 3,821 | 4,144 | 4,372 | 3,508 | 3,949 | 5,181 | 1,285 | 2,927 | 4,816 | 5,636 | 1,803 | 32 | 51 | 255 | 1,123 | 3,819 | 2,684 | 829 | 968 | 956 | 1,382 | 927 | 364 | 638 | 698 | 960 | 852 | 525 | 306 | 62 | 62 | 83 | 87 | 111 | 833 | 1,100 | 1,192 | 930 | 291 | 71 | 95 | 269 | 262 | 271 | 221 | 49 | 56 | 197 | 220 | 266 | 243 | 90 | 144 | 94 | 115 | 99 | 56 | 45 | 75 | 51 | 71 | 69 | 29 | 36 | 19 | 18 | 13 | 39 | 66 | 44 | 35 | 94 | 56 | 66 | 25 | 97 | 68 | 37 | 78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 6,651 | 7,279 | 7,047 | 8,155 | 10,170 | 10,170 | 9,907 | 9,290 | 8,158 | 10,249 | 9,692 | 8,944 | 8,372 | 7,148 | 4,731 | 5,037 | 3,668 | 4,140 | 4,335 | 3,376 | 3,261 | 4,086 | 7,550 | 3,264 | 4,042 | 9,610 | 11,199 | 9,835 | 8,860 | 18,775 | 4,507 | 4,438 | 3,957 | 6,125 | 6,139 | 11,177 | 9,849 | 4,460 | 4,877 | 7,062 | 7,047 | 8,098 | 8,605 | 9,394 | 8,517 | 15,174 | 11,505 | 11,002 | 9,527 | 8,097 | 7,977 | 8,893 | 8,376 | 5,451 | 3,850 | 4,373 | 1,822 | 9,932 | 8,695 | 6,888 | 5,704 | 5,080 | 3,766 | 5,178 | 3,637 | 2,821 | 2,549 | 2,237 | 1,642 | 1,373 | 1,051 | 1,097 | 2,405 | 2,956 | 2,928 | 1,535 | 1,815 | 2,059 | 1,911 | 2,423 | 2,054 | 1,286 | 1,753 | 1,174 | 1,289 | 966 | 1,014 | 703 | 994 | 714 | 791 | 885 | 758 | 1,157 | 968 | 984 | 775 | 723 | 630 | 402 | 397 | 383 | 274 | 323 | 295 | 259 | 166 | 145 | 152 | 123 | 179 | 178 | 132 | 316 | 415 | 311 | 250 | 315 | 319 | 249 | 208 | 379 | 138 | 30 | 52 | 117 | 27 | 38 | 23 | 60 | 50 | 58 | 54 | 34 | 118 | 36 | 77 | 14 | - | - | - | 583 | - | - | - | 520 | - | - | - | 482 | - | - | - | 438 | - |
Receivables |
Loading...
|
M | 6,605 | 6,565 | 8,967 | 8,479 | 8,172 | 8,881 | 6,408 | 7,199 | 7,179 | 6,487 | 8,539 | 8,244 | 8,058 | 6,414 | 7,507 | 6,982 | 7,262 | 5,425 | 7,392 | 7,467 | 7,063 | 5,182 | 6,853 | 7,127 | 7,076 | 5,249 | 6,695 | 6,545 | 6,474 | 3,248 | 5,306 | 5,671 | 5,587 | 3,418 | 6,983 | 7,126 | 7,340 | 3,586 | 7,791 | 8,121 | 7,860 | 3,986 | 7,800 | 7,179 | 7,332 | 7,613 | 6,949 | 6,768 | 7,660 | 7,684 | 7,044 | 7,038 | 7,160 | 7,184 | 6,249 | 6,338 | 6,520 | 6,542 | 5,475 | 5,453 | 5,227 | 5,466 | 4,994 | 5,189 | 4,998 | 4,947 | 4,211 | 3,395 | 3,278 | 4,231 | 3,578 | 3,673 | 3,343 | 3,577 | 3,203 | 3,345 | 3,538 | 3,696 | 2,946 | 2,861 | 3,201 | 3,313 | 2,882 | 2,834 | 2,763 | 2,927 | 2,866 | 2,827 | 2,644 | 2,813 | 2,689 | 2,491 | 2,554 | 2,179 | 2,030 | 2,041 | 1,941 | 2,056 | 1,883 | 1,909 | 1,983 | 1,950 | 1,733 | 1,759 | 1,701 | 1,782 | 1,700 | 1,729 | 1,731 | 1,709 | 1,550 | 1,644 | 1,562 | 1,563 | 1,471 | 1,519 | 1,549 | 1,469 | 1,472 | 1,434 | 1,350 | 1,336 | 1,320 | 1,332 | 1,345 | 1,244 | 1,301 | 1,176 | 1,167 | 1,151 | 1,042 | 1,051 | 1,131 | 1,070 | 1,027 | 986 | 919 | 893 | - | - | - | 782 | - | - | - | 728 | - | - | - | 625 | - | - | - | 563 | - |
Inventory |
Loading...
|
M | 6,827 | 6,570 | 6,650 | 6,871 | 6,173 | 6,173 | 5,734 | 5,899 | 5,691 | 5,157 | 5,261 | 5,439 | 5,387 | 5,012 | 5,152 | 5,202 | 4,568 | 4,316 | 4,392 | 4,352 | 4,085 | 3,796 | 3,781 | 3,714 | 3,826 | 3,601 | 3,483 | 3,603 | 3,995 | 2,434 | 2,613 | 2,813 | 2,786 | 2,599 | 2,633 | 2,735 | 2,623 | 2,643 | 2,696 | 2,823 | 2,775 | 2,693 | 2,804 | 2,725 | 2,710 | 3,792 | 3,814 | 3,518 | 3,549 | 3,284 | 3,269 | 3,475 | 3,401 | 3,189 | 3,309 | 3,169 | 3,411 | 3,265 | 3,422 | 3,521 | 3,159 | 2,776 | 3,100 | 3,161 | 3,076 | 2,951 | 2,925 | 2,146 | 2,174 | 2,806 | 2,736 | 2,632 | 2,419 | 2,542 | 2,686 | 2,539 | 2,671 | 2,620 | 2,370 | 2,317 | 2,863 | 2,738 | 2,662 | 2,725 | 2,654 | 2,441 | 2,446 | 2,392 | 2,334 | 2,212 | 2,261 | 2,192 | 2,240 | 1,741 | 1,732 | 1,684 | 1,622 | 1,495 | 1,417 | 1,423 | 1,376 | 1,411 | 1,394 | 1,429 | 1,344 | 1,280 | 1,252 | 1,264 | 1,200 | 1,238 | 1,225 | 1,195 | 1,157 | 1,111 | 1,051 | 1,050 | 1,005 | 1,018 | 1,057 | 1,052 | 983 | 941 | 932 | 932 | 888 | 864 | 929 | 893 | 872 | 815 | 802 | 817 | 812 | 778 | 799 | 768 | 754 | 696 | - | - | - | 611 | - | - | - | 612 | - | - | - | 524 | - | - | - | 464 | - |
Other Current Assets |
Loading...
|
M | 2,293 | 2,256 | 8,967 | 8,479 | 8,881 | 2,663 | 2,796 | 2,568 | 2,401 | 2,346 | 8,539 | 8,244 | 8,058 | 1,867 | 7,507 | 6,982 | 7,262 | 1,786 | 7,392 | 7,467 | 7,063 | 1,568 | 12 | 17 | 20 | 1,687 | 6,695 | 6,545 | 6,474 | 2,319 | 552 | 66 | 76 | 2,013 | 139 | 93 | 173 | 4,572 | 1,100 | 252 | 249 | 4,470 | 539 | 533 | 537 | 4,743 | 4,997 | 4,969 | 4,866 | 4,703 | 4,805 | 4,726 | 4,710 | 6,493 | 6,040 | 6,036 | 5,937 | 3,575 | 3,824 | 3,767 | 3,918 | 1,259 | 3,366 | 3,429 | 3,401 | 3,324 | 3,153 | 1,630 | 1,555 | 2,871 | 2,706 | 2,495 | 102 | 130 | 138 | 232 | 233 | 247 | 219 | 233 | 2,825 | 2,952 | 2,963 | 2,982 | 2,726 | 2,787 | 2,158 | 2,088 | 2,103 | 2,681 | 2,431 | 2,396 | 2,640 | 2,299 | 2,241 | 2,189 | 2,389 | 2,145 | 1,947 | 1,813 | 2,015 | 1,809 | 1,665 | 1,664 | 1,841 | 1,717 | 1,535 | 1,450 | 1,544 | 1,411 | 1,320 | 1,310 | 1,262 | 1,237 | 1,141 | 1,161 | 1,085 | 549 | 487 | 469 | 467 | 458 | 1,155 | 1,159 | 1,069 | 1,007 | 1,038 | 921 | 870 | 864 | 824 | 805 | 684 | 579 | 751 | 714 | 569 | 501 | - | - | - | 377 | - | - | - | 295 | - | - | - | 258 | - | - | - | 216 | - |
Current Assets |
Loading...
|
M | 22,376 | 22,670 | 22,664 | 23,505 | 25,224 | 25,224 | 24,845 | 24,956 | 23,429 | 24,239 | 23,492 | 22,627 | 21,817 | 20,441 | 17,390 | 17,221 | 15,498 | 15,667 | 16,119 | 15,195 | 14,409 | 14,632 | 18,196 | 14,122 | 14,964 | 20,147 | 21,377 | 19,983 | 19,329 | 26,776 | 12,978 | 12,988 | 12,406 | 14,155 | 15,894 | 21,131 | 19,985 | 15,261 | 16,464 | 18,258 | 17,931 | 19,247 | 19,749 | 19,831 | 19,097 | 31,323 | 27,264 | 26,257 | 25,602 | 23,769 | 23,094 | 24,132 | 23,647 | 22,318 | 19,447 | 19,915 | 17,691 | 23,314 | 21,416 | 19,628 | 18,008 | 17,043 | 15,227 | 16,957 | 15,112 | 14,043 | 12,838 | 12,339 | 11,504 | 11,282 | 10,071 | 9,898 | 10,609 | 11,386 | 10,989 | 9,663 | 10,351 | 10,734 | 10,216 | 10,503 | 10,943 | 10,290 | 10,261 | 9,715 | 9,431 | 9,122 | 8,484 | 8,010 | 8,076 | 8,419 | 8,171 | 7,964 | 8,191 | 7,376 | 6,971 | 6,898 | 6,728 | 6,420 | 5,878 | 5,547 | 5,771 | 5,553 | 5,066 | 5,175 | 5,182 | 5,038 | 4,653 | 4,588 | 4,627 | 4,481 | 4,274 | 4,326 | 4,113 | 4,227 | 4,077 | 4,040 | 3,890 | 3,876 | 3,860 | 3,722 | 3,520 | 3,586 | 3,545 | 3,452 | 3,354 | 3,232 | 3,295 | 3,029 | 2,931 | 2,891 | 2,717 | 2,731 | 2,682 | 2,461 | 2,694 | 2,504 | 2,319 | 2,103 | - | - | - | 2,353 | - | - | - | 2,156 | - | - | - | 1,889 | - | - | - | 1,680 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 10,107 | 11,276 | 9,552 | 9,449 | 9,162 | 9,162 | 8,689 | 8,818 | 8,908 | 8,959 | 8,831 | 8,816 | 8,832 | 9,029 | 8,620 | 8,343 | 7,907 | 8,038 | 7,825 | 7,825 | 7,626 | 7,563 | 7,448 | 7,432 | 7,659 | 7,607 | 7,219 | 7,286 | 7,265 | 5,705 | 5,734 | 5,826 | 5,836 | 5,730 | 5,797 | 5,738 | 5,699 | 5,935 | 5,872 | 5,935 | 5,948 | 5,905 | 5,842 | 5,769 | 5,791 | 8,063 | 7,961 | 7,831 | 7,955 | 7,874 | 7,977 | 8,128 | 8,078 | 7,971 | 7,940 | 7,876 | 8,060 | 7,619 | 7,522 | 7,448 | 7,310 | 7,219 | 7,641 | 7,792 | 7,621 | 7,518 | 7,232 | 5,825 | 5,696 | 6,946 | 6,866 | 6,798 | 6,053 | 6,003 | 5,985 | 6,018 | 6,080 | 6,008 | 5,698 | 5,614 | 6,459 | 6,282 | 6,100 | 6,125 | 5,926 | 5,828 | 5,714 | 5,612 | 5,470 | 5,552 | 5,539 | 5,311 | 5,417 | 4,817 | 4,741 | 4,771 | 4,781 | 4,770 | 4,717 | 4,700 | 4,684 | 4,739 | 4,646 | 4,667 | 4,586 | 4,570 | 4,502 | 4,502 | 4,424 | 4,462 | 4,402 | 4,335 | 4,274 | 4,250 | 4,183 | 4,153 | 4,053 | 3,921 | 3,823 | 3,685 | 3,584 | 3,511 | 3,391 | 3,302 | 3,163 | 3,099 | 2,974 | 2,819 | 2,753 | 2,662 | 2,520 | 2,442 | 2,424 | 2,376 | 2,290 | 2,216 | 2,162 | 2,090 | - | - | - | 1,953 | - | - | - | 1,742 | - | - | - | 1,543 | - | - | - | 1,369 | - |
Goodwill |
Loading...
|
M | 23,383 | 23,679 | 23,277 | 23,258 | 22,799 | 22,799 | 22,284 | 22,744 | 23,179 | 23,231 | 23,299 | 23,485 | 23,384 | 23,744 | 23,338 | 23,082 | 22,927 | 23,195 | 23,046 | 23,329 | 23,209 | 23,254 | 23,416 | 23,844 | 24,227 | 24,020 | 22,066 | 22,132 | 21,353 | 7,683 | 7,812 | 9,752 | 9,775 | 9,638 | 9,750 | 9,896 | 9,855 | 10,067 | 10,048 | 9,751 | 9,781 | 9,772 | 9,724 | 9,358 | 9,425 | 15,774 | 15,709 | 15,357 | 15,903 | 15,705 | 16,231 | 16,757 | 16,629 | 15,930 | 15,808 | 14,218 | 15,008 | 13,200 | 12,539 | 12,218 | 11,649 | 9,987 | 10,731 | 10,791 | 10,294 | 10,129 | 9,671 | 9,348 | 9,235 | 9,449 | 7,434 | 7,624 | 5,259 | 5,219 | 5,406 | 5,474 | 5,642 | 5,685 | 5,217 | 5,264 | 4,719 | 4,449 | 4,224 | 4,420 | 4,032 | 3,733 | 3,711,069 | 3,540 | 3,240,160 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 8,296 | 8,815 | 9,282 | 9,834 | 10,454 | 10,454 | 10,850 | 11,592 | 12,225 | 12,739 | 13,312 | 13,681 | 14,181 | 14,784 | 15,208 | 15,800 | 16,200 | 17,025 | 17,500 | 18,091 | 18,472 | 18,942 | 19,477 | 19,951 | 20,943 | 21,473 | 18,578 | 18,653 | 19,405 | 4,539 | 4,674 | 5,311 | 5,458 | 5,562 | 5,844 | 5,785 | 5,979 | 6,198 | 6,094 | 5,428 | 5,613 | 5,735 | 5,927 | 5,643 | 6,058 | 8,588 | 8,960 | 8,984 | 9,792 | 9,990 | 10,793 | 11,739 | 12,208 | 12,152 | 12,647 | 10,266 | 10,663 | 6,292 | 5,913 | 5,996 | 6,065 | 5,151 | 5,683 | 6,010 | 5,525 | 5,720 | 5,852 | 5,814 | 6,000 | 6,404 | 5,694 | 5,896 | 4,656 | 9,961 | 10,085 | 10,321 | 10,694 | 10,857 | 10,215 | 10,398 | 9,106 | 8,539 | 8,123 | 8,296 | 7,867 | 7,652 | 7,731 | 7,647 | 7,275 | 7,294 | 5,228 | 5,205 | 5,533 | 1,555 | 2,409 | - | - | 1,575 | - | - | 1,350 | 1,350 | - | - | 1,112 | 1,112 | - | - | 980 | 980 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 31,679 | 32,494 | 32,559 | 33,092 | 33,253 | 33,253 | 33,134 | 34,336 | 35,404 | 35,970 | 36,611 | 37,166 | 37,565 | 38,528 | 38,546 | 38,882 | 39,127 | 40,220 | 40,546 | 41,420 | 41,681 | 42,196 | 42,893 | 43,795 | 45,170 | 45,493 | 40,644 | 40,785 | 40,758 | 12,222 | 12,486 | 15,063 | 15,233 | 15,200 | 15,594 | 15,681 | 15,834 | 16,265 | 16,142 | 15,179 | 15,394 | 15,507 | 15,651 | 15,000 | 15,482 | 24,362 | 24,669 | 24,340 | 25,696 | 25,695 | 27,024 | 28,497 | 28,837 | 28,082 | 28,454 | 24,484 | 25,671 | 19,492 | 18,452 | 18,214 | 17,714 | 15,138 | 16,414 | 16,801 | 15,819 | 15,849 | 15,523 | 15,162 | 15,234 | 15,853 | 13,128 | 13,520 | 9,915 | 15,180 | 15,491 | 15,795 | 16,336 | 16,542 | 15,432 | 15,661 | 13,826 | 12,989 | 12,347 | 12,716 | 11,899 | 11,384 | 3,718,800 | 11,186 | 3,247,435 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 4,082 | 11,120 | 11,494 | 10,955 | 2,154 | -5 | 8,640 | -2,189 | -3,366 | -4,003 | 5,043 | 3,367 | 1,682 | 548 | -236 | -70 | -8,694 | -9,734 | -2,233 | -3,592 | -3,509 | -4,351 | -4,628 | -14,596 | 173 | -433 | -466 | 8,316 | 8,290 | 5,612 | 5,489 | 6,011 | 5,517 | 7,327 | 6,040 | 5,261 | 6,746 | 8,423 | 7,996 | 9,664 | 8,045 | 7,336 | 7,106 | 2,359 | 2,346 | 146 | -242 | -1,255 | -2,421 | -2,118 | -4,207 | -5,694 | -7,050 | -4,573 | -4,811 | 3,363 | 2,883 | 19,879 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 818 | 799 | 788 | 799 | 776 | 766 | 764 | 734 | 763 | 816 | 812 | 805 | 832 | 821 | 803 | 776 | 790 | 883 | 874 | 851 | 867 | 897 | 971 | 940 | 913 | 883 | 1,386 | 1,545 | 1,756 | 2,947 | 2,997 | 3,339 | 3,552 | 4,041 | 3,055 | 243 | 244 | 229 | 221 | 130 | 122 | 119 | 143 | 154 | 146 | 274 | 380 | 390 | 375 | 378 | 393 | 452 | 390 | 302 | 255 | 251 | 1,120 | 1,133 | 1,111 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,185 | 1,182 | 1,126 | 1,119 | 1,064 | 1,054 | 1,077 | 1,087 | 1,246 | 1,266 | 1,202 | 1,091 | 1,150 | 1,131 | 1,054 | 1,050 | 1,081 | 1,163 | 1,118 | 1,090 | 1,106 | 1,139 | 1,152 | 1,139 | 1,098 | 1,086 | 1,573 | 1,705 | 1,910 | 3,102 | 5,004 | 5,199 | 4,175 | 5,165 | 6,062 | 7,372 | 6,867 | 626 | 1,485 | 3,622 | 5,109 | 4,742 | 5,866 | 3,976 | 4,290 | 4,645 | 3,888 | 4,339 | 5,555 | 1,663 | 3,320 | 5,268 | 6,026 | 2,105 | 287 | 302 | 1,376 | 2,256 | 4,930 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -57,370 | 5,975 | 6,527 | 6,509 | 6,426 | 6,033 | - | - | - | - | - | - | - | - | - | -17 | 51,214 | 52,220 | -35 | 53,232 | 53,201 | 17 | 19 | 121 | 120 | 176 | 57 | - | - | 2,753 | 2,779 | 2 | 2 | 2 | 2 | 2 | 3 | 1,934 | 2,043 | 52 | 53 | 66 | 77 | 71 | 72 | 3,213 | 2,984 | 3,041 | 2,788 | 2,561 | 1,139 | 795 | 699 | 790 | 1,277 | 855 | 816 | 858 | 1,346 | - | - | - | 1,082 | 1,091 | 1,084 | 1,125 | 1,063 | 1,854 | 1,842 | 1,230 | -4,069,237 | -4,265,866 | -525 | 1,791 | -397 | -325 | -481 | 140 | 66 | 64 | 332 | 329 | 333 | 274 | 233 | -21 | -318,673 | 399 | -633,577 | 2,031 | 3,782 | 3,644 | 2,837 | 1,535 | 3,268 | 3,295 | 3,452 | 1,706 | 2,980 | 2,898 | 2,862 | 1,574 | 2,891 | 2,843 | 2,347 | 1,341 | 2,420 | 2,344 | 2,149 | 1,203 | 1,993 | 1,892 | 925 | 936 | 810 | 797 | 808 | 727 | 673 | 676 | 643 | 592 | 591 | 597 | 620 | 610 | 613 | 663 | 701 | 702 | 631 | 643 | 662 | 726 | 701 | 694 | 693 | 659 | - | - | - | 520 | - | - | - | 489 | - | - | - | 433 | - | - | - | 420 | - |
Total Long-Term Assets |
Loading...
|
M | 50,091 | 50,544 | 49,426 | 49,849 | 49,214 | 49,214 | 47,956 | 49,246 | 50,578 | 50,957 | 50,303 | 50,642 | 50,968 | 52,107 | 51,653 | 51,572 | 51,214 | 52,220 | 52,420 | 53,232 | 53,201 | 52,541 | 53,441 | 54,293 | 55,944 | 56,103 | 50,871 | 51,168 | 51,558 | 25,890 | 26,519 | 26,843 | 27,231 | 27,092 | 25,831 | 22,994 | 23,110 | 26,014 | 26,050 | 23,217 | 23,731 | 23,706 | 24,384 | 23,072 | 23,590 | 35,912 | 35,993 | 35,602 | 36,814 | 36,508 | 36,534 | 37,872 | 38,004 | 37,145 | 37,926 | 33,466 | 35,668 | 29,103 | 28,431 | 28,002 | 27,430 | 25,377 | 26,526 | 27,117 | 26,066 | 25,671 | 24,784 | 24,814 | 24,782 | 24,896 | 23,229 | 24,163 | 17,923 | 17,755 | 17,842 | 18,154 | 18,506 | 18,033 | 17,348 | 17,183 | 17,111 | 16,425 | 15,894 | 16,176 | 15,451 | 15,137 | 15,176 | 15,043 | 14,690 | 14,877 | 14,548 | 14,159 | 13,787 | 7,907 | 8,009 | 8,066 | 8,233 | 8,051 | 7,696 | 7,598 | 7,546 | 7,663 | 7,537 | 7,509 | 6,933 | 7,023 | 6,923 | 6,846 | 6,573 | 6,645 | 6,395 | 6,227 | 5,199 | 5,186 | 4,992 | 4,950 | 4,861 | 4,647 | 4,496 | 4,361 | 4,227 | 4,103 | 3,982 | 3,899 | 3,782 | 3,710 | 3,587 | 3,482 | 3,453 | 3,364 | 3,151 | 3,085 | 3,085 | 3,102 | 2,991 | 2,910 | 2,855 | 2,749 | - | - | - | 2,472 | - | - | - | 2,230 | - | - | - | 1,977 | - | - | - | 1,788 | - |
Total Assets |
Loading...
|
M | 72,467 | 73,214 | 72,090 | 73,354 | 73,794 | 74,438 | 72,801 | 74,202 | 74,007 | 75,196 | 73,795 | 73,269 | 72,785 | 72,548 | 69,043 | 68,793 | 66,712 | 67,887 | 68,539 | 68,427 | 67,610 | 67,173 | 71,637 | 68,415 | 70,908 | 76,250 | 72,248 | 71,151 | 70,887 | 52,666 | 39,497 | 39,831 | 39,637 | 41,247 | 41,725 | 44,125 | 43,095 | 41,275 | 42,514 | 41,475 | 41,662 | 42,953 | 44,132 | 42,903 | 42,687 | 67,235 | 63,258 | 61,860 | 62,416 | 60,277 | 59,628 | 62,004 | 61,651 | 59,462 | 57,374 | 53,381 | 53,359 | 52,417 | 49,847 | 47,630 | 45,438 | 42,419 | 41,753 | 44,074 | 41,178 | 39,714 | 37,622 | 37,153 | 36,286 | 36,178 | 33,300 | 34,061 | 28,532 | 29,141 | 28,831 | 27,817 | 28,857 | 28,767 | 27,564 | 27,686 | 28,053 | 26,715 | 26,155 | 25,891 | 24,883 | 24,259 | 23,660 | 23,053 | 22,766 | 23,296 | 22,719 | 22,123 | 21,979 | 15,283 | 14,980 | 14,964 | 14,961 | 14,471 | 13,574 | 13,145 | 13,317 | 13,216 | 12,603 | 12,685 | 12,115 | 12,061 | 11,576 | 11,434 | 11,200 | 11,126 | 10,669 | 10,554 | 9,312 | 9,413 | 9,070 | 8,990 | 8,751 | 8,524 | 8,356 | 8,083 | 7,747 | 7,689 | 7,526 | 7,351 | 7,136 | 6,941 | 6,881 | 6,510 | 6,384 | 6,255 | 5,868 | 5,816 | 5,767 | 5,563 | 5,685 | 5,413 | 5,174 | 4,852 | - | - | - | 4,825 | - | - | - | 4,386 | - | - | - | 3,866 | - | - | - | 3,468 | - |
Accounts Payable |
Loading...
|
M | 4,178 | 4,295 | 3,961 | 4,211 | 4,607 | 4,607 | 4,133 | 4,493 | 4,757 | 4,408 | 4,017 | 4,017 | 4,066 | 3,946 | 3,189 | 3,335 | 3,181 | 3,252 | 3,029 | 3,222 | 3,045 | 2,975 | 2,730 | 2,503 | 2,476 | 2,402 | 1,858 | 1,667 | 1,481 | 1,178 | 1,051 | 1,153 | 1,053 | 1,081 | 1,007 | 1,000 | 1,012 | 1,064 | 965 | 1,062 | 1,074 | 1,026 | 1,009 | 1,042 | 1,088 | 1,797 | 1,605 | 1,519 | 1,727 | 1,721 | 1,602 | 1,449 | 1,577 | 1,536 | 1,532 | 1,616 | 1,664 | 1,281 | 1,395 | 1,185 | 1,185 | 1,351 | 1,224 | 1,180 | 1,228 | 1,220 | 1,154 | 1,061 | 988 | 1,176 | 995 | 1,037 | 931 | 1,033 | 1,030 | 943 | 987 | 1,054 | 1,598 | 1,486 | 1,575 | 1,754 | 1,318 | 1,488 | 1,618 | 1,662 | 888 | 1,044 | 1,017 | 1,525 | 1,559 | 1,518 | 1,453 | 1,356 | 1,264 | 1,480 | 1,204 | 1,227 | 1,191 | 831 | 1,058 | 1,057 | 922 | 932 | 943 | 1,001 | 820 | 911 | 967 | 923 | 788 | 806 | 709 | 756 | 666 | 754 | 679 | 671 | 592 | 724 | 603 | 639 | 510 | 486 | 502 | 597 | 443 | 437 | 433 | 522 | 364 | 373 | 355 | 351 | 313 | 310 | 322 | 310 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 2,010 | 1,325 | 1,051 | 2,284 | 2,251 | 2,251 | 1,117 | 5 | 4 | 754 | 951 | 954 | 955 | 220 | 214 | 1,495 | 1,468 | 1,478 | 1,458 | 212 | 209 | 207 | 4,274 | 847 | 737 | 714 | 715 | 221 | 210 | 1,325 | 2,535 | 2,896 | 2,613 | 3,130 | 2,402 | 2,899 | 2,972 | 4,437 | 4,582 | 3,962 | 4,378 | 3,173 | 4,860 | 4,524 | 3,636 | 2,391 | 4,225 | 6,083 | 4,785 | 3,375 | 3,625 | 5,591 | 6,252 | 6,395 | 5,806 | 5,868 | 6,449 | 5,190 | 4,078 | 4,332 | 4,038 | 2,732 | 2,096 | 5,427 | 4,179 | 2,726 | 5,764 | 5,721 | 5,935 | 5,401 | 1,937 | 2,252 | 2,141 | 2,062 | 3,533 | 1,017 | 2,478 | 1,993 | 1,853 | 2,280 | 1,728 | 2,537 | 2,719 | 1,828 | 2,200 | 2,149 | 2,481 | 2,391 | 2,576 | 2,953 | 2,920 | 3,242 | 5,967 | 479 | 547 | 356 | 909 | 896 | 873 | 983 | 1,286 | 1,759 | 1,420 | 1,575 | 1,290 | 1,781 | 1,638 | 1,463 | 1,202 | 1,384 | 1,452 | 1,671 | 675 | 1,050 | 937 | 830 | 884 | 773 | 764 | 746 | 675 | 844 | 971 | 1,003 | 873 | 916 | 857 | 532 | 673 | 544 | 533 | 585 | 583 | 664 | 935 | 745 | 536 | 301 | - | - | - | 493 | - | - | - | 606 | - | - | - | 592 | - | - | - | 123 | - |
Current Revenue (Deferred) |
Loading...
|
M | 562 | 1,447 | 318 | 273 | - | - | - | - | - | - | 368 | 242 | 276 | 362 | 117 | 165 | 165 | 226 | 67 | 83 | 277 | 305 | 231 | 188 | 212 | 309 | 180 | 192 | 186 | 188 | 240 | 232 | 261 | 430 | 483 | 589 | 534 | 270 | 481 | 181 | 152 | 175 | 228 | 139 | 142 | 655 | 709 | 477 | 759 | 515 | 467 | 487 | 1,272 | 1,308 | 875 | 907 | 769 | 442 | 1,184 | 932 | 927 | 6,593 | 5,689 | - | 5,233 | 3,713 | 5,013 | 4,494 | 4,580 | 3,851 | 4,468 | 4,379 | 3,648 | 2,723 | - | - | - | 2,492 | - | - | - | 2,180 | - | - | - | 2,202 | - | - | - | 2,286 | - | - | - | 1,549 | - | - | - | 1,433 | - | - | - | 1,379 | - | - | - | 1,406 | - | - | - | 1,207 | - | - | - | 1,217 | - | - | - | 1,140 | - | - | - | 933 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 7,271 | 6,774 | 7,712 | 7,582 | 8,631 | 8,631 | 8,115 | 7,894 | 7,886 | 7,943 | 7,531 | 7,401 | 7,165 | 7,379 | 6,737 | 5,964 | 5,994 | 5,907 | 5,937 | 5,545 | 5,582 | 5,525 | 5,541 | 5,413 | 5,585 | 5,487 | 5,182 | 4,723 | 4,769 | 3,969 | 4,495 | 4,392 | 4,466 | 4,545 | 4,863 | 4,697 | 4,688 | 4,761 | 4,795 | 4,648 | 4,582 | 5,133 | 5,235 | 5,215 | 5,541 | 8,437 | 9,746 | 9,041 | 9,514 | 9,869 | 9,721 | 8,313 | 8,124 | 8,024 | 7,371 | 6,299 | 6,302 | 6,137 | 5,867 | 5,593 | 5,621 | 916 | 550 | 5,409 | 130 | 1,445 | 351 | 734 | 802 | 1,524 | 34 | 26 | 441 | 1,598 | 4,195 | 4,123 | 3,903 | 1,287 | 3,844 | 3,858 | 3,651 | 1,168 | 4,002 | 4,017 | 3,126 | 989 | 3,348 | 3,434 | 3,359 | 1,163 | 3,302 | 2,649 | 3,469 | 913 | 2,473 | 2,353 | 2,388 | 960 | 2,265 | 2,357 | 2,365 | 768 | 2,322 | 2,492 | 2,493 | 846 | 2,263 | 2,140 | 2,209 | 830 | 2,048 | 2,050 | 2,107 | 768 | 1,964 | 1,951 | 2,028 | 892 | 2,051 | 1,799 | 1,776 | 680 | 1,635 | 1,575 | 1,628 | 1,269 | 1,383 | 1,349 | 1,149 | 1,163 | 1,167 | 1,112 | 1,104 | 986 | 933 | 841 | 798 | 773 | - | - | - | 946 | - | - | - | 880 | - | - | - | 712 | - | - | - | 666 | - |
Current Liabilities |
Loading...
|
M | 14,021 | 13,841 | 13,042 | 14,350 | 15,489 | 15,489 | 13,365 | 12,392 | 12,647 | 13,105 | 12,867 | 12,614 | 12,462 | 11,907 | 10,257 | 10,959 | 10,808 | 10,863 | 10,491 | 9,062 | 9,113 | 9,012 | 12,776 | 8,951 | 9,010 | 8,912 | 7,935 | 6,803 | 6,646 | 6,660 | 8,321 | 8,673 | 8,393 | 9,186 | 8,755 | 9,185 | 9,206 | 10,532 | 10,823 | 9,853 | 10,186 | 9,507 | 11,332 | 10,920 | 10,406 | 13,280 | 16,286 | 17,120 | 16,786 | 15,480 | 15,414 | 15,840 | 17,225 | 17,262 | 15,584 | 14,689 | 15,183 | 13,049 | 12,525 | 12,042 | 11,770 | 11,592 | 9,559 | 12,017 | 10,770 | 9,103 | 12,283 | 12,010 | 12,305 | 11,951 | 7,434 | 7,694 | 7,161 | 7,416 | 8,759 | 6,083 | 7,368 | 6,826 | 7,295 | 7,624 | 6,954 | 7,640 | 8,039 | 7,333 | 6,944 | 7,002 | 6,717 | 6,868 | 6,952 | 7,927 | 7,782 | 7,408 | 10,889 | 4,298 | 4,284 | 4,188 | 4,501 | 4,517 | 4,329 | 4,170 | 4,709 | 4,962 | 4,665 | 5,000 | 4,727 | 5,034 | 4,721 | 4,514 | 4,378 | 4,344 | 4,288 | 4,527 | 3,491 | 3,790 | 3,567 | 3,535 | 3,591 | 3,476 | 3,408 | 3,269 | 3,054 | 3,095 | 3,116 | 3,064 | 3,002 | 2,783 | 2,684 | 2,318 | 2,254 | 2,229 | 2,063 | 2,070 | 2,042 | 2,001 | 2,182 | 1,897 | 1,656 | 1,384 | - | - | - | 1,440 | - | - | - | 1,487 | - | - | - | 1,304 | - | - | - | 789 | - |
Long-Term Debt |
Loading...
|
M | 12,576 | 13,599 | 14,477 | 14,562 | 14,615 | 14,522 | 15,297 | 16,755 | 17,086 | 17,296 | 17,446 | 17,547 | 17,489 | 18,527 | 18,349 | 18,184 | 16,804 | 16,661 | 17,639 | 18,982 | 18,845 | 19,359 | 19,284 | 19,823 | 21,154 | 27,210 | 23,310 | 23,810 | 23,764 | 20,681 | 5,975 | 6,016 | 5,977 | 5,871 | 5,798 | 5,862 | 5,931 | 3,408 | 3,719 | 3,403 | 3,387 | 3,388 | 3,403 | 3,411 | 3,467 | 18,085 | 12,055 | 12,004 | 11,862 | 12,040 | 13,097 | 12,628 | 12,530 | 12,524 | 12,911 | 12,613 | 10,879 | 11,266 | 11,577 | 11,372 | 11,676 | 8,713 | 9,265 | 9,575 | 9,043 | 9,488 | 6,478 | 6,606 | 6,541 | 7,010 | 7,508 | 8,175 | 4,152 | 4,572 | 3,049 | 4,720 | 4,698 | 4,788 | 4,728 | 4,687 | 4,957 | 3,452 | 3,908 | 4,316 | 4,270 | 4,274 | 4,456 | 4,401 | 4,324 | 4,335 | 4,334 | 4,311 | 1,076 | 1,076 | 1,076 | 1,326 | 1,327 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 6,827 | 3,466 | 6,877 | 7,038 | 7,417 | 3,804 | 8,255 | 8,339 | - | 3,685 | - | - | - | 3,684 | - | - | - | 3,944 | - | - | - | - | - | - | - | 9,030 | - | - | - | 4,608 | 4,305 | 4,347 | 4,425 | 4,864 | 5,798 | 5,952 | 5,970 | 5,696 | 4,979 | 4,515 | 4,600 | 4,791 | 5,610 | 6,145 | 6,130 | 9,056 | 7,813 | 8,163 | 8,225 | 8,231 | 6,428 | 7,067 | 7,176 | 7,200 | 7,396 | 6,085 | 6,284 | 5,202 | 4,371 | 4,296 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 19,403 | 20,546 | 21,354 | 21,600 | 22,044 | 22,044 | 23,552 | 25,094 | 25,731 | 26,067 | 26,290 | 26,626 | 26,535 | 27,638 | 27,191 | 27,019 | 25,542 | 25,723 | 26,029 | 27,471 | 27,368 | 27,439 | 27,963 | 28,690 | 30,297 | 36,240 | 32,095 | 32,560 | 32,694 | 25,289 | 10,280 | 10,363 | 10,402 | 10,735 | 11,751 | 11,814 | 11,901 | 9,104 | 8,698 | 7,918 | 7,987 | 8,179 | 9,013 | 9,556 | 9,597 | 27,142 | 19,867 | 20,167 | 20,086 | 20,271 | 19,525 | 19,695 | 19,706 | 19,723 | 20,307 | 18,698 | 17,163 | 16,468 | 15,948 | 15,668 | 15,684 | 13,348 | 12,848 | 13,098 | 12,428 | 12,832 | 9,731 | 9,809 | 9,662 | 10,173 | 10,232 | 11,182 | 6,929 | 7,310 | 5,809 | 7,352 | 7,312 | 7,616 | 7,313 | 7,236 | 7,587 | 6,004 | 6,251 | 6,665 | 6,567 | 6,592 | 6,396 | 6,296 | 6,368 | 6,310 | 6,267 | 6,156 | 2,990 | 2,415 | 2,382 | 2,591 | 2,587 | 2,527 | 2,576 | 2,535 | 2,546 | 2,540 | 2,565 | 2,374 | 2,247 | 2,028 | 2,013 | 1,983 | 1,967 | 1,962 | 1,667 | 1,387 | 1,255 | 1,225 | 1,227 | 1,212 | 1,031 | 998 | 990 | 958 | 942 | 919 | 822 | 747 | 694 | 811 | 854 | 841 | 853 | 823 | 794 | 792 | 794 | 729 | 801 | 776 | 771 | 742 | - | - | - | 921 | - | - | - | 805 | - | - | - | 783 | - | - | - | 809 | - |
Total Liabilities |
Loading...
|
M | 33,424 | 34,387 | 34,396 | 35,950 | 36,562 | 37,533 | 36,917 | 37,486 | 38,378 | 39,172 | 39,157 | 39,240 | 38,997 | 39,545 | 37,448 | 37,978 | 36,350 | 36,586 | 36,520 | 36,533 | 36,481 | 36,451 | 40,739 | 37,641 | 39,307 | 45,152 | 40,030 | 39,363 | 39,340 | 31,949 | 18,601 | 19,036 | 18,795 | 19,921 | 20,506 | 20,999 | 21,107 | 19,636 | 19,521 | 17,771 | 18,173 | 17,686 | 20,345 | 20,476 | 20,003 | 40,422 | 36,153 | 37,287 | 36,872 | 35,751 | 34,939 | 35,535 | 36,931 | 36,986 | 35,891 | 33,387 | 32,346 | 29,518 | 28,472 | 27,710 | 27,454 | 24,940 | 22,407 | 25,115 | 23,198 | 21,935 | 22,014 | 21,819 | 21,967 | 22,124 | 17,666 | 18,876 | 14,089 | 14,726 | 14,568 | 13,435 | 14,680 | 14,442 | 14,609 | 14,860 | 14,541 | 13,643 | 14,290 | 13,998 | 13,511 | 13,595 | 13,113 | 13,164 | 13,320 | 14,237 | 14,048 | 13,564 | 13,879 | 6,712 | 6,667 | 6,780 | 7,087 | 7,043 | 6,905 | 6,706 | 7,255 | 7,503 | 7,229 | 7,375 | 6,973 | 7,062 | 6,734 | 6,496 | 6,344 | 6,305 | 5,955 | 5,913 | 4,746 | 5,016 | 4,794 | 4,747 | 4,621 | 4,474 | 4,398 | 4,227 | 3,996 | 4,014 | 3,938 | 3,811 | 3,696 | 3,594 | 3,537 | 3,159 | 3,107 | 3,052 | 2,857 | 2,862 | 2,836 | 2,730 | 2,982 | 2,673 | 2,427 | 2,125 | - | - | - | 2,361 | - | - | - | 2,292 | - | - | - | 2,087 | - | - | - | 1,598 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 24,612 | 24,488 | 24,709 | 24,560 | 24,429 | 24,304 | 24,470 | 24,285 | 24,153 | 24,023 | 24,145 | 24,037 | 23,893 | 23,731 | 23,853 | 23,771 | 23,665 | 23,461 | 23,512 | 23,428 | 23,317 | 23,223 | 23,206 | 23,118 | 23,012 | 22,886 | 13,027 | 12,939 | 12,835 | 12,744 | 12,734 | 12,641 | 12,566 | 12,462 | 12,383 | 12,207 | 12,126 | 12,032 | 12,048 | 11,793 | 11,731 | 11,615 | 11,755 | 11,419 | 10,815 | 10,378 | 9,817 | 9,103 | 9,006 | 8,843 | 8,745 | 8,624 | 8,505 | 8,414 | 8,258 | 8,006 | 7,927 | - | - | - | - | - | - | - | - | - | - | - | 3,792 | 3,666 | 3,524 | 3,515 | 3,474 | 3,329 | 3,240 | 3,165 | 3,134 | 3,076 | 3,034 | 2,998 | 2,967 | 2,913 | 2,891 | 2,866 | 2,856 | 2,795 | 2,643 | 2,535 | 2,454 | 2,315 | 2,218 | 2,136 | 2,074 | 2,001 | 1,940 | 1,517 | 1,469 | 1,364 | 1,231 | 1,114 | 1,054 | 998 | 907 | 803 | 783 | 741 | 694 | 659 | 628 | 609 | 582 | 568 | 547 | 525 | 505 | 501 | 492 | 480 | 470 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 36,355 | 35,868 | 35,257 | 35,115 | 34,487 | 33,295 | 31,528 | 30,376 | 29,053 | 28,669 | 27,627 | 26,266 | 25,669 | 25,786 | 25,847 | 25,440 | - | 24,613 | 24,560 | 24,144 | 24,080 | 23,856 | 23,978 | 25,320 | 25,202 | 25,387 | 25,565 | 25,162 | 25,884 | 25,654 | 25,757 | 25,375 | 25,162 | 24,740 | 22,874 | 22,335 | 22,137 | 22,005 | 21,979 | 21,668 | 20,319 | 20,062 | 24,151 | 23,327 | 22,228 | 21,314 | 20,907 | 20,052 | 20,509 | 19,324 | 18,927 | 18,181 | 17,978 | 17,368 | 17,054 | 16,152 | 15,297 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -8,166 | -7,839 | -8,480 | -8,071 | -8,051 | -8,051 | -9,445 | -8,706 | -8,474 | -8,374 | -9,240 | -9,066 | -9,285 | -8,946 | -9,044 | -9,080 | -9,386 | -8,465 | -7,763 | -7,365 | -7,470 | -7,586 | -7,009 | -6,913 | -5,733 | -6,062 | -6,116 | -6,250 | -6,532 | -7,263 | -6,533 | -7,223 | -6,851 | -6,658 | -7,211 | -5,004 | -5,607 | -5,053 | -2,975 | -1,952 | -1,934 | -2,012 | -2,957 | -3,226 | -2,895 | -3,594 | -2,756 | -3,544 | -1,941 | -2,597 | -860 | 578 | 182 | -1,367 | -1,483 | -2,629 | -976 | 854 | 499 | -7 | -1,195 | -1,164 | 1,823 | 2,501 | 2,254 | 2,082 | 905 | 867 | 621 | 390 | 1,191 | 1,319 | 863 | 699 | 630 | 837 | 1,210 | 1,274 | 529 | 633 | 834 | 576 | -43 | 390 | -230 | -596 | -434 | -731 | -899 | -613 | -661 | -752 | -603 | -621 | -557 | -512 | -437 | -428 | -405 | -392 | -349 | -25 | -337 | -312 | -316 | -288 | -278 | -216 | -209 | -86 | -69 | -95 | -67 | -60 | -63 | -15 | -58 | -57 | -42 | -76 | -100 | -108 | -2,666 | -2,592 | -2,481 | -2,398 | -2,444 | -2,308 | -2,216 | -2,123 | -2,048 | -1,973 | -1,971 | -1,882 | -1,802 | -1,697 | -1,632 | -1,537 | - | - | - | -1,337 | - | - | - | -1,118 | - | - | - | -882 | - | - | - | -707 | - |
Capital Lease Obligations |
Loading...
|
M | - | 949 | - | - | - | 943 | - | - | - | 956 | - | - | - | 902 | - | - | - | 755 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 38,810 | 38,603 | 37,481 | 37,174 | 74,219 | 36,686 | 35,675 | 36,490 | 35,399 | 35,802 | 34,422 | 33,800 | 33,562 | 32,784 | 31,386 | 30,578 | 30,218 | 31,088 | 31,817 | 31,686 | 30,925 | 30,524 | 30,705 | 30,577 | 31,399 | 30,897 | 32,032 | 31,602 | 31,362 | 20,538 | 20,776 | 20,675 | 20,722 | 21,211 | 21,111 | 23,008 | 21,874 | 21,526 | 22,888 | 23,602 | 23,390 | 25,171 | 23,696 | 22,336 | 22,588 | 26,721 | 27,014 | 24,487 | 25,454 | 24,440 | 24,604 | 26,379 | 24,630 | 22,388 | 21,404 | 19,912 | 20,860 | 22,856 | 21,335 | 19,879 | 17,943 | 17,480 | 19,346 | 18,959 | 17,980 | 17,779 | 15,608 | 15,334 | 14,319 | 14,054 | 15,633 | 15,186 | 14,442 | 14,415 | 14,263 | 14,382 | 14,178 | 14,326 | 12,955 | 12,826 | 13,512 | 13,072 | 11,865 | 11,893 | 11,371 | 10,665 | 10,547 | 9,889 | 9,446 | 9,059 | 8,671 | 8,558 | 8,099 | 8,571 | 8,314 | 8,184 | 7,874 | 7,428 | 6,670 | 6,439 | 6,062 | 5,714 | 5,374 | 5,310 | 5,142 | 4,999 | 4,842 | 4,937 | 4,856 | 4,820 | 4,714 | 4,640 | 4,566 | 4,397 | 4,276 | 4,243 | 4,130 | 4,049 | 3,958 | 3,856 | 3,752 | 3,675 | 3,588 | 3,540 | 3,440 | 3,348 | 3,344 | 3,351 | 3,278 | 3,203 | 3,011 | 2,954 | 2,931 | 2,834 | 2,703 | 2,741 | 2,746 | 2,726 | - | - | - | 2,465 | - | - | - | 2,094 | - | - | - | 1,779 | - | - | - | 1,871 | - |
Shareholders' Equity and Liabilities |
|
M | 72,467 | 73,214 | 72,090 | 73,354 | 74,438 | 74,438 | 72,801 | 74,202 | 74,007 | 75,196 | 73,795 | 73,269 | 72,785 | 72,548 | 69,043 | 68,776 | 66,777 | 67,887 | 68,539 | 68,427 | 67,610 | 67,173 | 71,637 | 68,415 | 70,908 | 76,250 | 72,248 | 71,151 | 70,887 | 52,666 | 39,497 | 39,831 | 39,637 | 41,247 | 41,725 | 44,125 | 43,095 | 41,275 | 42,514 | 41,475 | 41,662 | 42,953 | 44,132 | 42,903 | 42,687 | 67,235 | 63,258 | 61,860 | 62,416 | 60,277 | 59,628 | 62,004 | 61,651 | 59,462 | 57,374 | 53,381 | 53,359 | 52,417 | 49,847 | 47,630 | 45,438 | 42,419 | 41,753 | 44,074 | 41,178 | 39,714 | 37,622 | 37,153 | 36,286 | 36,178 | 33,300 | 34,061 | 28,532 | 29,141 | 28,831 | 27,817 | 28,857 | 28,767 | 27,564 | 27,686 | 28,053 | 26,715 | 26,155 | 25,891 | 24,883 | 24,259 | 23,660 | 23,053 | 22,766 | 23,296 | 22,719 | 22,123 | 21,979 | 15,283 | 14,980 | 14,964 | 14,961 | 14,471 | 13,574 | 13,145 | 13,317 | 13,216 | 12,603 | 12,685 | 12,115 | 12,061 | 11,576 | 11,434 | 11,200 | 11,126 | 10,669 | 10,554 | 9,312 | 9,413 | 9,070 | 8,990 | 8,751 | 8,524 | 8,356 | 8,083 | 7,747 | 7,689 | 7,526 | 7,351 | 7,136 | 6,941 | 6,881 | 6,510 | 6,384 | 6,255 | 5,868 | 5,816 | 5,767 | 5,563 | 5,685 | 5,413 | 5,174 | 4,852 | - | - | - | 4,825 | - | - | - | 4,386 | - | - | - | 3,866 | - | - | - | 3,468 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -11,822 | -10,999 | -10,340 | -9,845 | -10,042 | -9,873 | -9,904 | -9,913 | -10,147 | -9,631 | -9,659 | -9,679 | - | -9,858 | -9,907 | -9,947 | -10,225 | -10,290 | -10,362 | -10,379 | -10,791 | -10,792 | -10,821 | -10,825 | -10,622 | -9,694 | -9,716 | -9,721 | -8,678 | -8,679 | -8,709 | -8,713 | -6,844 | -6,809 | -6,487 | -6,195 | -5,591 | -4,975 | -5,013 | -4,298 | -3,687 | -3,691 | -3,714 | -3,719 | -3,917 | -3,918 | -3,942 | -3,946 | -3,310 | -3,322 | -3,338 | -3,344 | -2,626 | -2,240 | -2,251 | -2,002 | -1,213 | -1,213 | -1,029 | -1,030 | -195 | -195 | -195 | -196 | -212 | -213 | -213 | -214 | -221 | -222 | -223 | -223 | -230 | -230 | -231 | -232 | -232 | -232 | -232 | -233 | -252 | -250 | -255 | -255 | -256 | -256 | -257 | -257 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 1,750 | 1,748 | 1,748 | 1,750 | 1,752 | 1,754 | 1,764 | 1,765 | 1,775 | 1,782 | 1,789 | 1,793 | 1,792 | 1,789 | 1,788 | 1,785 | 1,781 | 1,781 | 1,784 | 1,781 | 1,777 | 1,774 | 1,772 | 1,769 | 1,765 | 1,746 | 1,754 | 1,749 | 1,735 | 1,483 | 1,476 | 1,480 | 1,484 | 1,498 | 1,505 | 1,504 | 1,516 | 1,522 | 1,520 | 1,517 | 1,548 | 1,567 | 1,567 | 1,577 | 1,586 | 1,586 | 1,594 | 1,589 | 1,590 | 1,590 | 1,568 | 1,566 | 1,559 | 1,559 | 1,554 | 1,552 | 1,561 | 1,561 | 1,552 | 1,551 | 1,556 | 1,556 | 1,564 | 1,553 | 1,561 | 1,561 | 1,558 | 1,561 | 1,558 | 1,558 | 1,542 | 1,532 | 1,538 | 1,538 | 1,564 | 1,569 | 1,570 | 1,570 | 1,569 | 1,570 | 1,572 | 1,572 | 1,572 | 1,572 | 1,568 | 1,568 | 1,569 | 1,574 | 1,579 | 1,579 | 1,572 | 1,569 | 1,547 | 1,547 | 1,567 | 1,566 | 1,560 | 1,560 | 1,556 | 1,559 | 1,557 | 1,541 | 1,545 | 1,546 | 1,552 | 1,528 | 1,571 | 1,546 | 1,572 | 1,572 | 1,566 | 1,568 | 1,549 | 1,572 | 1,595 | 1,598 | 1,598 | 1,598 | 1,616 | 1,624 | 1,633 | 1,633 | 1,664 | 1,648 | 1,645 | 1,645 | 1,640 | 1,669 | 1,634 | 1,634 | 1,677 | 1,677 | 1,694 | 1,694 | 1,698 | 1,716 | 1,731 | 1,731 | 1,789 | 1,799 | 2,041 | 2,041 | 1,801 | 1,806 | 1,809 | 1,809 | 1,820 | 1,831 | 1,825 | 1,825 | 1,878 | 1,878 | 1,914 | 1,914 | 1,921 |
Shareholders' Equity (Tangible) |
|
M | - | - | 28,809 | 35,732 | 35,982 | 35,664 | 26,714 | 24,424 | 32,944 | 22,281 | 20,919 | 20,150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 22,575 | 25,001 | 27,036 | 26,943 | 26,321 | 26,050 | 25,248 | 28,299 | 28,089 | 27,445 | 26,816 | 25,895 | 23,294 | 24,716 | 21,940 | 22,279 | 23,432 | 22,570 | 22,315 | 23,652 | 31,108 | 23,934 | 25,933 | 37,534 | 35,224 | 33,866 | 32,834 | 40,781 | 13,017 | 13,350 | 12,547 | 15,126 | 14,494 | 19,938 | 18,752 | 12,305 | 13,178 | 14,427 | 14,812 | 14,659 | 16,868 | 17,328 | 15,620 | 35,650 | 27,784 | 29,089 | 26,174 | 23,512 | 24,698 | 27,113 | 27,158 | 24,370 | 22,567 | 22,854 | 19,149 | 26,388 | 24,349 | 22,591 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 14,586 | 14,924 | 15,528 | 16,846 | 16,866 | 16,773 | 16,414 | 16,760 | 17,090 | 18,050 | 18,397 | 18,501 | 18,444 | 18,747 | 18,563 | 19,679 | 18,272 | 18,139 | 19,097 | 19,194 | 19,054 | 19,566 | 23,558 | 20,670 | 21,891 | 27,924 | 24,025 | 24,031 | 23,974 | 22,006 | 8,510 | 8,912 | 8,590 | 9,001 | 8,200 | 8,761 | 8,903 | 7,845 | 8,301 | 7,365 | 7,765 | 6,561 | 8,263 | 7,935 | 7,102 | 20,476 | 16,280 | 18,087 | 16,647 | 15,415 | 16,721 | 18,219 | 18,782 | 18,918 | 18,717 | 18,481 | 17,327 | 16,456 | 15,654 | 15,703 | 15,714 | 11,445 | 11,362 | 15,002 | 13,222 | 12,214 | 12,242 | 12,327 | 12,477 | 12,411 | 9,445 | 10,426 | 6,293 | 6,634 | 6,582 | 5,737 | 7,176 | 6,781 | 6,582 | 6,967 | 6,685 | 5,990 | 6,627 | 6,145 | 6,470 | 6,423 | 6,937 | 6,792 | 6,900 | 7,289 | 7,254 | 7,553 | 7,043 | 1,556 | 1,623 | 1,682 | 2,236 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 2,010 | 1,080 | 1,051 | 2,284 | 2,285 | 2,251 | 1,117 | 5 | 4 | 754 | 951 | 954 | 955 | 220 | 214 | 1,495 | 1,468 | 1,478 | 1,458 | 212 | 209 | 7 | 4,063 | 506 | 507 | 508 | 24,078 | 24,090 | 210 | 457 | 2,535 | 2,896 | 2,613 | 442 | - | - | - | 500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email