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 | 2000-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 893 | 893 | 1,593 | 1,327 | 836 | 836 | 1,789 | 644 | 718 | 718 | 2,402 | 250 | 396 | 396 | 114 | 3,366 | 2,253 | 2,253 | 2,633 | 2,664 | 3,029 | 3,029 | 3,619 | 2,833 | 2,283 | 2,283 | 2,101 | 1,368 | 1,886 | 1,886 | 1,415 | 1,374 | 1,639 | 1,639 | 890 | 803 | 1,723 | 1,723 | 1,860 | 1,824 | 1,782 | 1,782 | 1,829 | - | 1,921 | 1,921 | 1,778 | 1,752 | 2,150 | 2,150 | 2,266 | 2,175 | 1,989 | 1,989 | 1,367 | 771 | 626 | 771 | 386 | 1,352 | 802 | 626 | 475 | 73 | 380 | 73 | 447 | 328 | 451 | 328 | 403 | 336 | 280 | 280 | 229 | 883 | 106 | 106 | 299 | 103 | 281 | 281 | 456 | 1,063 | 462 | 462 | 538 | 763 | 334 | 198 | 119 |
Short-Term Investments |
Loading...
|
M | 2,427 | 2,427 | 1,382 | 929 | 1,649 | 1,649 | 1,632 | 1,968 | 2,433 | 2,433 | 1,746 | 2,699 | 3,411 | 3,411 | 1,818 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 5 | 9 | 7 | 7 | 6 | 8 | 7 | 7 | 91 | 87 | 7 | 7 | 8 | 9 | 43 | 4 | - | - | - | 32 | 35 | 45 | 47 | 54 | 53 | 72 | 180 | 182 | - | - | - | 386 | - | - | - | 235 | - | 392 | - | 392 | - | - | - | 116 | - | - | 156 | 156 | - | - | - | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 3,320 | 3,320 | 2,974 | 2,256 | 2,486 | 2,486 | 3,421 | 2,611 | 3,151 | 3,151 | 4,148 | 2,949 | 3,808 | 3,808 | 1,932 | 3,366 | 2,253 | 2,253 | 2,633 | 2,664 | 3,029 | 3,029 | 3,619 | 2,833 | 2,283 | 2,283 | 2,101 | 1,368 | 1,886 | 1,886 | 1,415 | 1,374 | 1,639 | 1,639 | 981 | 890 | 1,723 | 1,723 | 1,860 | 1,824 | 1,782 | 1,782 | 1,829 | - | 1,921 | 1,921 | 1,778 | 1,752 | 2,150 | 2,150 | 2,266 | 2,175 | 1,989 | 1,989 | 1,367 | 771 | 626 | 771 | 386 | 1,352 | 802 | 626 | 475 | 465 | 380 | 465 | 447 | 328 | 451 | 328 | 403 | 336 | 436 | 436 | 229 | 883 | 106 | 106 | 299 | 103 | 281 | 281 | 456 | 1,063 | 462 | 462 | 538 | 763 | 334 | - | - |
Receivables |
Loading...
|
M | 4,340 | 4,340 | 3,889 | 3,765 | 3,659 | 3,659 | 3,486 | 3,355 | 3,145 | 3,145 | 2,698 | 2,459 | 2,395 | 2,395 | 2,465 | 2,501 | 2,546 | 2,546 | 2,370 | 2,419 | 2,476 | 2,476 | 2,243 | 2,287 | 2,187 | 2,187 | 1,874 | 1,864 | 1,855 | 1,855 | 1,733 | 1,762 | 1,718 | 1,718 | 1,546 | 1,498 | 1,406 | 1,406 | 1,472 | 1,412 | 1,403 | 1,403 | 1,245 | - | 1,298 | 1,298 | 1,281 | 1,269 | 1,376 | 1,376 | 1,264 | 1,121 | 1,218 | 1,218 | 1,260 | 1,319 | 1,345 | 1,319 | 1,286 | 2,449 | 1,308 | 1,345 | 1,322 | 1,556 | 1,412 | 1,556 | 1,621 | 1,511 | 1,610 | 1,511 | 1,567 | 1,484 | 1,362 | 1,362 | 1,402 | 1,345 | 1,031 | 1,031 | 860 | 834 | 812 | 812 | 1,100 | 921 | 911 | 911 | 110 | 906 | 936 | 350 | 510 |
Inventory |
Loading...
|
M | 86 | 86 | 121 | 121 | 117 | 117 | 120 | 123 | 114 | 114 | 106 | 109 | 105 | 105 | 97 | 85 | 70 | 70 | 95 | 120 | 66 | 66 | 67 | 65 | 86 | 86 | 123 | 67 | 58 | 58 | 52 | 50 | 64 | 64 | 57 | 55 | 66 | 66 | 53 | 58 | 58 | 58 | 46 | - | 53 | 53 | 40 | 33 | 45 | 45 | 36 | 37 | 36 | 36 | 30 | 40 | 48 | 40 | 37 | 77 | 42 | 48 | 40 | 53 | 45 | 53 | 40 | 49 | 42 | 49 | 33 | 32 | 36 | 36 | 26 | 25 | 30 | 30 | 19 | 20 | 22 | 22 | 22 | 20 | 23 | 23 | 19 | 18 | 19 | 9 | 17 |
Other Current Assets |
Loading...
|
M | 37 | 37 | 82 | 82 | 93 | 93 | 74 | 89 | 65 | 65 | 83 | 117 | 98 | 98 | 31 | 29 | 26 | 26 | 22 | 25 | 32 | 32 | 25 | 14 | 19 | 19 | 15 | 31 | 24 | 24 | 18 | 27 | 29 | 29 | 29 | 20 | 20 | 20 | 21 | 20 | 10 | 10 | 10 | - | 65 | 65 | 71 | 91 | 55 | 55 | 97 | 113 | 45 | 45 | 489 | 29 | 49 | 29 | 117 | 6 | 0 | 49 | 23 | 42 | 97 | 42 | 23 | 24 | 34 | 24 | 19 | 22 | -132 | -132 | 26 | 31 | 33 | 33 | 29 | 0 | 13 | 13 | 227 | 188 | 138 | 138 | 952 | 155 | 39 | 33 | 134 |
Current Assets |
Loading...
|
M | 7,783 | 7,783 | 7,120 | 6,262 | 6,404 | 6,404 | 7,138 | 6,210 | 6,503 | 6,503 | 7,061 | 5,661 | 6,441 | 6,441 | 4,525 | 5,981 | 4,896 | 4,896 | 5,121 | 5,227 | 5,602 | 5,602 | 5,954 | 5,199 | 4,574 | 4,574 | 4,113 | 3,329 | 3,824 | 3,824 | 3,219 | 3,213 | 3,450 | 3,450 | 2,613 | 2,463 | 3,215 | 3,215 | 3,405 | 3,315 | 3,254 | 3,254 | 3,129 | - | 3,337 | 3,337 | 3,169 | 3,146 | 3,726 | 3,726 | 3,663 | 3,445 | 3,590 | 3,590 | 3,423 | 2,271 | 2,238 | 2,271 | 2,083 | 4,282 | 2,333 | 2,238 | 2,004 | 2,225 | 1,935 | 2,225 | 2,132 | 1,919 | 2,151 | 1,919 | 2,045 | 1,874 | 1,725 | 1,725 | 1,683 | 2,284 | 1,230 | 1,230 | 1,250 | 987 | 1,158 | 1,158 | 1,808 | 2,194 | 1,592 | 1,592 | 1,620 | 1,843 | 1,327 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 475 | 475 | 418 | 371 | 365 | 365 | 302 | 297 | 291 | 291 | 277 | 267 | 268 | 268 | 260 | 319 | 314 | 314 | 300 | 284 | 268 | 268 | 247 | 247 | 255 | 255 | 260 | 273 | 302 | 302 | 309 | 324 | 325 | 325 | 300 | 307 | 305 | 305 | 309 | 277 | 199 | 199 | 185 | - | 383 | 383 | 401 | 394 | 356 | 356 | 315 | 279 | 250 | 250 | 8,907 | 51 | 14,927 | 51 | 15,404 | 15,241 | 15,047 | 14,927 | 14,415 | 14,060 | 14,124 | 14,060 | 13,994 | 13,837 | 13,746 | 13,837 | 14,378 | 14,161 | 13,614 | 13,614 | 13,996 | 14,059 | 14,041 | 14,041 | 14,024 | 14,026 | 14,063 | 14,063 | 13,617 | 13,464 | 13,608 | 13,608 | 13,394 | 13,530 | 13,513 | - | - |
Goodwill |
Loading...
|
M | 227 | - | -11 | - | 58 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 43,895 | 43,895 | 41,836 | 40,399 | 39,686 | 39,321 | 38,081 | 37,067 | 36,504 | 36,504 | 35,589 | 35,589 | 34,406 | 34,406 | 33,539 | 33,342 | 32,325 | 32,325 | 31,517 | 30,145 | 29,012 | 29,012 | 34,733 | 34,256 | 33,466 | 33,466 | 32,684 | 32,181 | 31,247 | 31,247 | 9,362 | 9,218 | 28,514 | 28,514 | 28,021 | 27,043 | 25,980 | 25,980 | 25,302 | 24,631 | 23,846 | 23,846 | 23,276 | - | 21,992 | 21,992 | 21,386 | 20,885 | 20,142 | 20,142 | 19,613 | 19,129 | 18,547 | 18,547 | 9,074 | 17,057 | 815 | 17,057 | 1,094 | 1,652 | 838 | 815 | 614 | 508 | 562 | 508 | 492 | 495 | 488 | 495 | - | - | 503 | 503 | 228 | 216 | 193 | - | - | - | - | - | 93 | 96 | 82 | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 44,121 | - | 41,825 | - | 39,744 | - | - | - | - | - | - | - | - | - | - | - | - | 32,325 | 31,517 | 30,145 | 29,012 | 29,012 | 34,733 | 34,256 | 33,466 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -12,242 | -11,606 | - | - | -10,725 | -10,708 | -10,908 | -11,572 | -10,979 | -11,446 | -11,316 | -11,569 | -11,787 | -12,002 | -11,121 | -10,619 | -9,635 | -9,466 | -8,650 | -628 | -246 | -4,098 | -4,753 | -15,953 | -15,421 | -15,818 | -15,587 | -15,828 | - | - | - | -14,797 | - | - | - | -12,675 | - | - | - | -10,915 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 171 | 162 | 156 | 155 | 150 | 111 | 93 | 87 | 85 | 79 | 79 | 76 | 71 | 63 | 63 | 60 | 56 | 53 | 63 | 61 | 57 | 3 | 1 | 11 | 12 | 37 | 36 | 35 | 33 | 31 | 29 | 29 | - | 28 | - | - | - | 21 | - | - | - | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 2,597 | 2,589 | 1,538 | 1,084 | 1,799 | 1,760 | 1,725 | 2,055 | 2,518 | 2,513 | 1,825 | 2,774 | 3,483 | 3,475 | 1,881 | - | - | 53 | 63 | 61 | 57 | 3 | 1 | 11 | 13 | 43 | 41 | 44 | 40 | 38 | 35 | 37 | - | 35 | - | - | - | 29 | - | - | - | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 280 | 280 | 370 | 201 | 10,264 | 10,264 | 10,380 | 10,292 | 324 | 324 | 332 | 323 | 191 | 191 | 197 | 209 | 210 | 210 | 216 | 210 | 201 | 201 | 214 | 184 | 193 | 193 | 1,172 | 1,148 | 1,155 | 1,155 | 1,218 | 1,225 | 1,261 | 1,261 | 1,152 | 1,207 | 625 | 625 | 600 | 594 | 837 | 837 | 806 | - | 53 | 53 | 155 | 724 | 759 | 759 | 121 | 115 | 155 | 155 | 1,566 | 147 | 1,697 | 147 | 1,965 | 18,806 | 2,087 | 1,697 | 2,499 | 1,513 | 1,821 | 1,513 | 1,451 | 1,405 | 1,748 | 1,405 | 1,390 | 1,676 | 1,294 | 1,294 | 1,577 | 1,553 | 1,508 | 1,508 | 1,200 | 1,178 | 246 | 246 | 957 | 921 | 925 | 925 | 916 | 1,144 | 922 | - | - |
Total Long-Term Assets |
Loading...
|
M | 55,001 | 55,001 | 51,862 | 51,191 | 50,523 | 50,523 | 48,856 | 47,743 | 46,662 | 46,662 | 46,015 | 45,260 | 43,978 | 43,978 | 43,261 | 42,758 | 41,562 | 41,562 | 40,717 | 38,757 | 37,963 | 37,963 | 36,292 | 35,772 | 34,972 | 34,972 | 34,260 | 33,807 | 32,921 | 32,921 | 32,072 | 31,204 | 30,256 | 30,256 | 29,844 | 28,657 | 27,140 | 27,140 | 26,355 | 25,669 | 25,020 | 25,020 | 24,431 | - | 23,339 | 23,339 | 22,785 | 22,199 | 21,489 | 21,489 | 20,885 | 20,348 | 19,760 | 19,760 | 20,117 | 17,972 | 17,875 | 17,972 | 18,957 | 36,601 | 18,429 | 17,875 | 17,533 | 16,439 | 16,656 | 16,439 | 16,271 | 16,081 | 15,983 | 16,081 | 16,095 | 15,837 | 15,710 | 15,710 | 15,573 | 15,611 | 15,554 | 15,554 | 15,475 | 15,450 | 15,373 | 15,373 | 14,800 | 14,592 | 14,740 | 14,740 | 14,840 | 14,674 | 14,540 | - | - |
Total Assets |
Loading...
|
M | 62,785 | 62,785 | 58,982 | 57,454 | 56,927 | 56,927 | 55,994 | 53,953 | 53,165 | 53,165 | 53,076 | 50,921 | 50,419 | 50,419 | 47,786 | 48,739 | 46,458 | 46,458 | 45,838 | 43,985 | 43,565 | 43,565 | 42,246 | 40,971 | 39,546 | 39,546 | 38,373 | 37,136 | 36,745 | 36,745 | 35,291 | 34,417 | 33,707 | 33,707 | 32,457 | 31,120 | 30,355 | 30,355 | 29,760 | 28,984 | 28,274 | 28,274 | 27,561 | - | 26,676 | 26,676 | 25,954 | 25,345 | 25,215 | 25,215 | 24,548 | 23,793 | 23,351 | 23,351 | 23,540 | 20,243 | 20,114 | 20,243 | 21,040 | 40,883 | 20,762 | 20,114 | 19,538 | 18,663 | 18,590 | 18,663 | 18,403 | 18,000 | 18,134 | 18,000 | 18,140 | 17,710 | 17,435 | 17,435 | 17,256 | 17,895 | 16,784 | 16,784 | 16,724 | 16,437 | 16,531 | 16,531 | 16,609 | 16,786 | 16,332 | 16,332 | 16,460 | 16,517 | 15,867 | 6,860 | 7,769 |
Accounts Payable |
Loading...
|
M | 456 | 456 | 518 | 257 | 258 | 258 | 289 | 312 | 237 | 237 | 257 | 226 | 264 | 264 | 238 | 397 | 370 | 370 | 326 | 454 | 466 | 466 | 384 | 271 | 345 | 345 | 285 | 384 | 312 | 312 | 257 | 237 | 248 | 248 | 226 | 254 | 324 | 324 | 314 | 250 | 275 | 275 | 218 | - | 297 | 297 | 870 | 195 | 256 | 256 | 341 | 362 | 522 | 522 | 390 | 435 | 386 | 435 | 405 | 433 | 324 | 386 | 159 | 165 | 61 | 165 | 129 | 144 | 89 | 144 | 105 | 88 | 78 | 78 | 58 | 47 | 52 | 52 | 36 | 24 | 52 | 52 | 36 | 24 | 37 | 37 | 26 | 41 | 41 | 35 | 29 |
Short-Term Debt |
Loading...
|
M | 2,593 | 2,593 | 2,652 | 2,579 | 1,977 | 1,977 | 1,788 | 1,789 | 1,831 | 1,831 | 3,281 | 3,277 | 3,034 | 3,034 | 1,462 | 3,416 | 2,860 | 2,860 | 1,714 | 1,524 | 2,104 | 2,104 | 2,104 | 1,969 | 1,747 | 1,747 | 1,388 | 1,342 | 1,247 | 1,247 | 1,714 | 1,596 | 1,526 | 1,526 | 974 | 860 | 1,207 | 1,207 | 710 | 638 | 641 | 641 | 706 | - | 1,367 | 1,367 | 1,317 | 1,325 | 1,630 | 1,630 | 1,029 | 1,008 | 1,242 | 1,242 | 1,164 | 1,010 | 1,449 | 1,010 | 1,619 | 3,169 | 1,290 | 1,449 | 1,387 | 742 | 980 | 742 | 732 | 852 | 812 | 852 | 870 | 642 | 759 | 759 | 755 | 1,428 | 1,497 | 1,497 | 1,545 | 1,116 | 997 | 997 | 1,021 | 1,184 | 1,333 | 1,333 | 1,379 | 524 | 414 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 22 | 22 | 2,991 | 2,741 | 93 | - | - | - | 2,511 | 2,511 | 2,071 | 1,900 | 2,123 | 2,123 | 2,021 | 2,251 | 2,669 | 2,669 | 1,720 | 1,806 | 2,352 | 2,352 | 1,630 | 1,703 | 2,387 | 2,387 | 1,772 | 1,929 | 2,517 | 2,517 | 1,690 | 1,783 | 1,602 | 1,602 | 1,478 | 1,518 | 1,621 | 1,621 | 1,427 | 1,384 | 1,842 | 1,842 | 1,569 | - | 1,790 | 1,790 | 221 | 121 | 1,820 | 1,820 | 131 | 157 | 1,525 | 1,525 | 617 | 1,467 | 1,125 | 1,467 | 735 | 2,313 | 1,328 | 1,125 | 701 | 157 | - | 157 | 75 | 360 | - | 360 | 77 | - | 294 | 294 | - | - | 294 | 294 | 69 | 63 | 265 | 265 | 10 | 10 | 10 | 10 | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 5,337 | 5,337 | 898 | 873 | 3,836 | 3,929 | 2,760 | 2,675 | 515 | 515 | 529 | 530 | 479 | 479 | 497 | 617 | 555 | 555 | 595 | 667 | 477 | 477 | 366 | 312 | 293 | 293 | 280 | 159 | 227 | 227 | 226 | 230 | 364 | 364 | 314 | 260 | 329 | 329 | 179 | 181 | 215 | 215 | 224 | - | 343 | 343 | 1,219 | 1,750 | 263 | 263 | 1,456 | 1,396 | 216 | 216 | 969 | 169 | 57 | 169 | 780 | 612 | 95 | 57 | 580 | 1,390 | 1,290 | 1,390 | 1,292 | 746 | 1,138 | 746 | 907 | 932 | 561 | 561 | 786 | 673 | 258 | 258 | 423 | 418 | 414 | 414 | 655 | 647 | 642 | 642 | 757 | 968 | 939 | 383 | 180 |
Current Liabilities |
Loading...
|
M | 8,408 | 8,408 | 7,059 | 6,450 | 6,164 | 6,164 | 4,837 | 4,776 | 5,093 | 5,093 | 6,138 | 5,932 | 5,900 | 5,900 | 4,218 | 6,681 | 6,453 | 6,453 | 4,355 | 4,451 | 5,399 | 5,399 | 4,484 | 4,255 | 4,772 | 4,772 | 3,725 | 3,814 | 4,303 | 4,303 | 3,887 | 3,846 | 3,740 | 3,740 | 2,991 | 2,892 | 3,481 | 3,481 | 2,631 | 2,452 | 2,972 | 2,972 | 2,716 | - | 3,797 | 3,797 | 3,627 | 3,392 | 3,969 | 3,969 | 2,956 | 2,923 | 3,506 | 3,506 | 3,140 | 3,081 | 3,017 | 3,081 | 3,540 | 6,527 | 3,036 | 3,017 | 2,827 | 2,455 | 2,270 | 2,455 | 2,227 | 2,102 | 2,038 | 2,102 | 1,958 | 1,662 | 1,692 | 1,692 | 1,599 | 2,148 | 2,101 | 2,101 | 2,073 | 1,621 | 1,728 | 1,728 | 1,722 | 1,866 | 2,021 | 2,021 | 2,161 | 1,533 | 1,394 | 654 | 404 |
Long-Term Debt |
Loading...
|
M | 19,308 | 16,587 | 16,351 | 15,816 | 16,319 | 16,370 | 16,624 | 15,937 | 15,850 | 15,476 | 14,208 | 12,773 | 13,359 | 13,815 | 13,499 | 12,539 | 10,817 | 9,929 | 11,480 | 10,789 | 10,092 | 697 | 171 | 2,726 | 3,037 | 3,126 | 3,319 | 3,111 | 3,256 | 3,294 | 3,168 | 3,184 | 3,019 | 2,929 | 2,948 | 3,289 | 3,288 | 3,606 | 3,913 | 4,167 | 3,881 | 3,731 | - | - | - | 3,761 | 3,585 | 3,606 | 4,008 | 3,740 | 4,137 | 4,557 | 4,425 | 4,223 | 3,830 | 3,355 | 3,148 | 3,185 | 2,511 | 2,468 | 2,340 | 2,337 | 2,471 | 2,929 | 2,701 | 2,779 | 2,723 | 2,633 | 2,613 | 2,563 | 2,546 | 2,670 | 2,760 | 2,530 | 2,657 | 2,563 | 2,176 | 2,092 | 2,007 | 1,997 | 2,152 | 2,165 | 2,164 | 2,334 | 1,920 | 1,866 | 1,813 | - | - | 2,552 | 2,872 |
Non-Current Liabilities (Other) |
Loading...
|
M | 3,322 | 3,217 | 2,916 | 3,080 | 3,128 | 3,318 | 3,355 | 3,575 | 3,750 | 3,844 | 3,965 | 3,887 | 3,787 | 3,670 | 3,526 | -3,959 | 3,510 | 3,560 | 3,550 | 3,581 | 3,609 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 24,519 | 24,519 | 22,329 | 22,256 | 22,682 | 22,682 | 23,802 | 22,903 | 23,141 | 23,141 | 22,433 | 20,952 | 21,725 | 21,725 | 21,872 | 20,784 | 18,369 | 18,369 | 19,681 | 18,941 | 18,615 | 18,615 | 18,975 | 18,494 | 17,262 | 17,262 | 17,385 | 16,960 | 17,023 | 17,023 | 15,879 | 15,440 | 16,250 | 16,250 | 16,108 | 14,290 | 13,570 | 13,570 | 13,370 | 12,863 | 12,371 | 12,371 | 12,335 | - | 11,163 | 11,163 | 10,923 | 10,910 | 10,700 | 10,700 | 11,249 | 10,595 | 10,163 | 10,163 | 8,798 | 8,723 | 5,558 | 8,723 | 6,230 | 12,617 | 6,977 | 5,558 | 4,888 | 6,425 | 4,712 | 6,425 | 6,408 | 6,880 | 6,751 | 6,880 | 7,012 | 7,173 | 7,261 | 7,261 | 7,207 | 7,360 | 6,731 | 6,731 | 6,822 | 7,237 | 7,225 | 7,225 | 7,235 | 7,361 | 7,064 | 7,064 | 7,366 | 7,293 | 6,466 | - | - |
Total Liabilities |
Loading...
|
M | 32,927 | 32,927 | 29,388 | 28,706 | 28,846 | 28,846 | 28,639 | 27,679 | 28,234 | 28,234 | 28,571 | 26,884 | 27,625 | 27,625 | 26,090 | 27,464 | 24,822 | 24,822 | 24,036 | 23,392 | 24,013 | 24,013 | 23,459 | 22,749 | 22,033 | 22,033 | 21,110 | 20,774 | 21,326 | 21,326 | 19,766 | 19,286 | 19,990 | 19,990 | 19,099 | 17,182 | 17,051 | 17,051 | 16,001 | 15,316 | 15,343 | 15,343 | 15,051 | - | 14,960 | 14,960 | 14,550 | 14,302 | 14,669 | 14,669 | 14,205 | 13,518 | 13,669 | 13,669 | 11,938 | 11,805 | 10,566 | 11,805 | 9,770 | 19,144 | 10,013 | 10,566 | 9,059 | 8,879 | 8,502 | 8,879 | 8,636 | 8,981 | 8,789 | 8,981 | 8,970 | 8,835 | 8,953 | 8,953 | 8,806 | 9,508 | 8,832 | 8,832 | 8,895 | 8,858 | 8,954 | 8,954 | 8,957 | 9,227 | 9,085 | 9,085 | 9,527 | 8,826 | 7,860 | 3,414 | 3,541 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | - | 0 | 15,000 | 15,000 | 0 | 0 | 10,000 | 10,000 | 0 | - | 10,000 | 10,000 | - | - | 10,000 | 10,000 | - | - | 10,000 | 10,000 | - | - | 10,000 | 10,000 | - | - | 6,204 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,404 | 3,422 | - | - | 3,409 | 3,403 | - | - | 3,417 | 3,389 | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 14,857 | 14,857 | 12,257 | 12,257 | 12,334 | 12,334 | 9,830 | 9,876 | 9,932 | 9,932 | 8,168 | 8,168 | 7,794 | 7,794 | 6,555 | 6,555 | 6,636 | 6,636 | 5,040 | 5,040 | 4,552 | 4,552 | 7,998 | 7,998 | 7,513 | 7,513 | 6,182 | 6,182 | 5,419 | 5,419 | 3,524 | 3,705 | 3,717 | 3,717 | 3,672 | 3,282 | 3,304 | 3,304 | 2,888 | 2,888 | 6,727 | 6,727 | 4,973 | - | 5,512 | 5,512 | - | -171 | - | - | - | - | - | - | - | - | - | - | - | 2,332 | - | - | -7,172 | 6,256 | - | 6,256 | -6,675 | 2,427 | - | 2,427 | -5,264 | -2,424 | 2,530 | 2,530 | -4,339 | -4,612 | 2,619 | 2,619 | -4,564 | -4,944 | 2,724 | 2,724 | -3,389 | -3,322 | 2,858 | 2,858 | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | 452 | - | 406 | - | 233 | 485 | - | - | 523 | 529 | 535 | 524 | 475 | 496 | 514 | 536 | 534 | 650 | 660 | 663 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 29,857 | 29,857 | 29,594 | 28,748 | 28,081 | 28,081 | 27,355 | 26,274 | 24,932 | 24,932 | 24,506 | 24,037 | 22,794 | 22,794 | 21,697 | 21,275 | 21,636 | 21,636 | 21,802 | 20,593 | 19,552 | 19,552 | 18,787 | 18,222 | 17,513 | 17,513 | 17,263 | 16,363 | 15,419 | 15,419 | 15,524 | 15,131 | 13,717 | 13,717 | 13,358 | 13,938 | 13,304 | 13,304 | 13,759 | 13,668 | 12,931 | 12,931 | 12,509 | - | 11,716 | 11,716 | 11,404 | 11,042 | 10,546 | 10,546 | 10,343 | 10,275 | 9,682 | 9,682 | 11,602 | 8,439 | 9,548 | 8,439 | 11,270 | 21,739 | 10,749 | 9,548 | 10,479 | 9,784 | 10,088 | 9,784 | 9,767 | 9,018 | 9,345 | 9,018 | 9,170 | 8,875 | 8,483 | 8,483 | 8,450 | 8,387 | 7,952 | 7,952 | 7,829 | 7,579 | 7,577 | 7,577 | 7,652 | 7,559 | 7,246 | 7,246 | 6,933 | 7,691 | 8,008 | 3,446 | 4,229 |
Shareholders' Equity and Liabilities |
|
M | 62,785 | 62,785 | 58,982 | 57,454 | 56,927 | 56,927 | 55,994 | 53,953 | 53,165 | 53,165 | 53,076 | 50,921 | 50,419 | 50,419 | 47,786 | 48,739 | 46,458 | 46,458 | 45,838 | 43,985 | 43,565 | 43,565 | 42,246 | 40,971 | 39,546 | 39,546 | 38,373 | 37,136 | 36,745 | 36,745 | 35,291 | 34,417 | 33,707 | 33,707 | 32,457 | 31,120 | 30,355 | 30,355 | 29,760 | 28,984 | 28,274 | 28,274 | 27,561 | - | 26,676 | 26,676 | 25,954 | 25,345 | 25,215 | 25,215 | 24,548 | 23,793 | 23,351 | 23,351 | 23,540 | 20,243 | 20,114 | 20,243 | 21,040 | 40,883 | 20,762 | 20,114 | 19,538 | 18,663 | 18,590 | 18,663 | 18,403 | 18,000 | 18,134 | 18,000 | 18,140 | 17,710 | 17,435 | 17,435 | 17,256 | 17,895 | 16,784 | 16,784 | 16,724 | 16,437 | 16,531 | 16,531 | 16,609 | 16,786 | 16,332 | 16,332 | 16,460 | 16,517 | 15,867 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 681 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | 684 | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 2,758 | 3,394 | - | - | 4,275 | 4,292 | 4,092 | 3,428 | 4,021 | 3,554 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 21,977 | 20,962 | 20,782 | 21,175 | 22,199 | 20,338 | 20,832 | 20,875 | 22,065 | 19,437 | 20,636 | 21,066 | 17,312 | 19,754 | 16,379 | 15,498 | 16,300 | 15,570 | 15,825 | 5,133 | 6,444 | 4,802 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 21,901 | 19,180 | 19,003 | 18,395 | 18,296 | 18,347 | 18,411 | 17,727 | 17,681 | 17,307 | 17,489 | 16,050 | 16,393 | 16,849 | 14,961 | 15,955 | 13,677 | 12,789 | 13,195 | 12,312 | 12,196 | 2,801 | 2,275 | 4,695 | 4,784 | 4,873 | 4,707 | 4,453 | 4,502 | 4,541 | 4,882 | 4,780 | 4,546 | 4,455 | 3,922 | 4,149 | 4,495 | 4,813 | 4,624 | 4,805 | 4,522 | 4,372 | - | - | - | 5,129 | 4,902 | 4,931 | 5,638 | 5,370 | 5,166 | 5,565 | 5,667 | 5,465 | 4,994 | 4,365 | 4,597 | 4,195 | 4,130 | 5,637 | 3,630 | 3,785 | 3,857 | 3,671 | 3,682 | 3,521 | 3,455 | 3,485 | 3,424 | 3,416 | 3,416 | 3,312 | 3,519 | 3,289 | 3,412 | 3,991 | 3,673 | 3,589 | 3,552 | 3,114 | 3,149 | 3,162 | 3,185 | 3,518 | 3,252 | 3,198 | 3,192 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 2,716 | 2,498 | 2,652 | 2,579 | 1,977 | 2,246 | 1,788 | 1,789 | 1,778 | 1,831 | 3,181 | 3,181 | 3,136 | 2,969 | 1,385 | 2,818 | 3,198 | 2,860 | 1,537 | 1,457 | 1,425 | 138 | 32 | 499 | 561 | 1,729 | 1,369 | 11,625 | 11,741 | 1,232 | 11,989 | 11,787 | - | 1,514 | - | - | - | 1,198 | - | - | - | 9,450 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email