Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-03-31 | 1987-03-31 | 1986-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 128,958 | 91,770 | 80,765 | 89,978 | 91,633 | 105,563 | 101,947 | 94,875 | 106,986 | 109,989 | 112,159 | 117,966 | 112,106 | 120,427 | 80,815 | 93,884 | 152,667 | 72,267 | 65,922 | 66,276 | 58,333 | 76,637 | 67,763 | 80,252 | 81,964 | 69,334 | 64,895 | 66,773 | 69,698 | 72,249 | 82,580 | 79,842 | 68,767 | 76,545 | 72,021 | 119,812 | 86,547 | 95,378 | 91,092 | 104,633 | 79,673 | 67,477 | 42,532 | 50,262 | 43,932 | 53,353 | 38,015 | 37,233 | 28,092 | 61,079 | 45,749 | 35,471 | 22,621 | 25,545 | 29,143 | 25,610 | 26,366 | 29,273 | 32,506 | 30,390 | 38,445 | 58,914 | 76,693 | 25,223 | 19,889 | 10,312 | 11,169 | 9,467 | 8,049 | 7,604 | 12,249 | 12,214 | 13,878 | 13,959 | 17,072 | 21,194 | 23,086 | 22,669 | 36,450 | 32,508 | 29,607 | 25,114 | 24,024 | 27,778 | 22,588 | 29,504 | 25,804 | 27,562 | 25,056 | 21,968 | 23,122 | 23,541 | 19,091 | 22,913 | 19,367 | 20,143 | 17,656 | 19,832 | 15,649 | 16,000 | 14,617 | 13,450 | 14,399 | 14,096 | 11,171 | 12,491 | 10,336 | 10,765 | 9,910 | 9,188 | 7,643 | 9,596 | 9,566 | 7,397 | 7,259 | 6,906 | 6,446 | 5,852 | 6,403 | 6,077 | 7,629 | 6,618 | 5,878 | 6,679 | 5,968 | 6,088 | 6,519 | 6,836 | 6,018 | 4,848 | 5,012 | 4,805 | 3,955 | 4,348 | 4,485 | 3,913 | 3,018 | 3,102 | 2,208 | 2,029 | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 10,493 | 12,744 | 41,546 | 43,046 | 42,841 | 40,579 | 40,986 | 45,454 | 74,348 | 73,399 | 70,279 | 67,497 | 60,512 | 59,048 | 61,780 | 56,231 | 55,843 | 53,815 | 54,757 | 53,242 | 49,002 | 45,148 | 46,102 | 47,348 | 44,304 | 57,121 | 56,238 | 59,025 | 58,810 | 61,998 | 71,520 | 72,735 | 71,086 | 70,070 | 80,097 | 85,308 | 96,612 | 94,913 | 96,552 | 98,546 | 99,162 | 99,174 | 99,982 | 100,180 | 103,836 | 109,682 | 0 | 0 | 0 | 99,832 | 222 | 96,706 | 92,944 | 81,881 | 0 | 0 | 0 | 72,699 | 0 | 300 | - | 54,163 | - | - | - | 70,326 | - | - | - | 60,445 | - | - | - | 19,954 | - | - | - | 38,962 | - | - | - | 31,289 | - | - | - | 45,358 | - | - | - | 36,997 | - | - | - | 43,079 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 3,413 | 104,514 | 122,311 | 133,024 | 134,474 | 101,595 | 231,101 | 232,935 | 181,334 | 122,387 | 125,922 | 131,274 | 172,676 | 136,031 | 142,713 | 151,952 | 211,297 | 127,014 | 121,444 | 120,807 | 108,296 | 123,197 | 115,259 | 129,994 | 127,326 | 127,048 | 122,160 | 126,641 | 129,202 | 136,615 | 178,696 | 173,687 | 163,051 | 168,207 | 175,294 | 228,733 | 205,434 | 208,622 | 205,415 | 219,905 | 192,536 | 180,534 | 154,799 | 162,860 | 157,984 | 170,792 | 38,015 | 37,233 | 28,092 | 61,079 | 45,971 | 35,471 | 22,621 | 25,545 | 29,143 | 25,610 | 26,366 | 29,273 | 32,506 | 30,690 | 38,445 | 58,914 | 76,693 | 25,223 | 19,889 | 10,312 | 11,169 | 9,467 | 8,049 | 7,604 | 12,249 | 12,214 | 13,878 | 13,959 | 17,072 | 21,194 | 23,086 | 22,669 | 36,450 | 32,508 | 29,607 | 25,114 | 24,024 | 27,778 | 22,588 | 29,504 | 25,804 | 27,562 | 25,056 | 21,968 | 23,122 | 23,541 | 19,091 | 22,913 | 19,367 | 20,143 | 17,656 | 19,832 | 15,649 | 16,000 | 14,617 | 13,450 | 14,399 | 14,096 | 11,171 | 12,491 | 10,336 | 10,765 | 9,910 | 9,188 | 7,643 | 9,596 | 9,566 | 7,397 | 7,259 | 6,906 | 6,446 | 5,852 | 6,403 | 6,077 | 7,629 | 6,618 | 5,878 | 6,679 | 5,968 | 6,088 | 6,519 | 6,836 | 6,018 | 4,848 | 5,012 | 4,805 | 3,955 | 4,348 | 4,485 | 3,913 | 3,018 | 3,102 | 2,208 | 2,029 | - | - | - | - |
Receivables |
Loading...
|
M | 5,301 | 5,745 | 3,874 | 3,732 | 3,570 | 3,434 | 3,526 | 3,403 | 3,446 | 3,278 | 3,407 | 3,358 | 3,302 | 3,105 | 3,291 | 3,235 | 3,274 | 3,231 | 3,258 | 3,202 | 3,277 | 3,203 | 3,196 | 3,086 | 3,183 | 3,099 | 3,043 | 2,805 | 2,690 | 2,644 | 2,594 | 2,399 | 2,371 | 2,346 | 2,271 | 2,385 | 2,281 | 2,242 | 2,318 | 2,221 | 2,197 | 2,123 | 2,094 | 2,055 | 2,103 | 1,970 | 2,191 | 1,914 | 1,966 | 4,496 | 1,932 | 1,871 | 1,850 | 4,136 | 1,767 | 1,727 | 1,563 | 3,213 | 1,618 | 1,549 | 1,498 | 3,582 | 1,915 | 2,076 | 2,090 | 4,076 | 1,883 | 1,671 | 1,627 | 3,946 | 1,544 | 1,468 | 1,323 | 1,364 | 1,215 | 1,249 | 1,174 | 1,204 | 1,085 | 1,140 | 1,014 | 1,015 | 1,010 | 942 | 829 | 823 | 792 | 853 | 924 | 880 | 831 | 924 | 798 | 845 | 754 | 696 | 721 | 717 | 686 | 651 | 621 | 610 | 597 | 579 | 636 | 566 | 550 | 490 | 477 | 442 | 449 | 464 | 410 | 392 | 377 | 366 | 347 | 349 | 322 | 338 | 307 | 281 | 255 | 236 | 207 | 216 | 183 | 207 | - | 206 | 191 | 187 | 202 | 204 | 198 | 192 | 202 | 201 | 190 | 173 | - | - | - | - |
Inventory |
Loading...
|
M | -7,427 | -128,651 | -113,235 | -123,391 | -120,593 | - | - | - | - | - | 1,375 | 1,678 | 1,878 | 863 | 917 | 2,376 | 2,793 | 1,077 | 1,437 | 1,998 | 1,829 | 1,003 | 1,171 | 1,196 | 1,017 | 20,037 | 24,830 | 23,891 | 24,535 | 22,236 | 1,271 | 1,724 | 1,746 | 1,483 | 1,838 | 1,912 | 1,846 | 1,127 | 2,414 | 1,683 | 1,551 | 1,482 | 1,820 | 3,420 | 1,937 | 763 | -258 | 76 | 840 | -2,674 | 22 | 22 | 0 | -2,403 | 0 | 0 | 0 | -1,716 | 0 | 0 | - | -1,844 | - | - | - | -1,980 | - | - | - | -2,329 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27 | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 141,162 | 128,651 | 113,235 | 123,391 | 120,593 | 4,283 | 3,526 | 3,403 | -102,090 | 56,204 | 62,608 | 61,251 | -173,327 | 47,137 | -3,329 | 110,213 | -213,508 | -47,970 | -64,526 | -65,821 | -56,654 | -75,455 | -66,183 | -79,956 | -81,493 | -87,857 | -86,813 | -88,351 | -92,018 | -95,539 | -104,957 | -98,003 | -89,976 | -98,413 | -93,375 | -142,253 | -107,519 | -112,981 | -109,449 | -119,016 | -93,245 | -81,745 | -54,835 | -62,676 | -53,480 | -61,253 | 73,613 | 73,319 | 75,189 | 40,946 | 60,111 | 63,884 | 70,707 | 59,647 | 56,159 | 59,638 | 48,687 | 120,816 | 122,754 | 114,845 | 95,899 | 106,601 | 200,550 | 112,432 | 125,884 | 123,578 | 120,241 | 98,684 | 97,916 | 96,314 | 96,689 | 87,032 | 87,168 | 80,849 | 83,919 | 79,847 | 73,877 | 68,176 | 61,064 | 58,554 | 60,404 | 59,554 | 54,933 | 52,674 | 54,015 | 54,878 | 50,286 | 51,297 | 46,706 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 141,162 | 110,259 | 126,185 | 136,756 | 138,044 | 105,029 | 234,627 | 236,338 | 82,690 | 126,431 | 193,312 | 197,561 | 4,529 | 187,136 | 143,592 | 267,776 | 3,856 | 83,352 | 61,613 | 60,186 | 56,748 | 51,948 | 53,443 | 54,320 | 50,033 | 62,327 | 63,220 | 64,986 | 64,409 | 65,956 | 77,604 | 79,807 | 77,192 | 73,623 | 86,028 | 90,777 | 102,042 | 99,010 | 100,698 | 104,793 | 103,039 | 102,394 | 103,878 | 105,659 | 108,544 | 112,272 | 113,561 | 112,466 | 106,087 | 103,847 | 108,014 | 101,226 | 95,178 | 86,925 | 87,069 | 86,975 | 76,616 | 151,586 | 156,878 | 147,084 | 135,842 | 167,253 | 279,158 | 139,731 | 147,863 | 135,986 | 133,293 | 109,822 | 107,592 | 105,535 | 110,482 | 100,714 | 102,369 | 96,172 | 102,206 | 102,290 | 98,137 | 92,049 | 98,599 | 92,202 | 91,025 | 85,683 | 79,967 | 81,394 | 77,432 | 85,205 | 76,882 | 79,712 | 72,686 | 22,848 | 23,953 | 24,465 | 19,889 | 23,758 | 20,121 | 20,839 | 18,377 | 20,549 | 16,335 | 16,651 | 15,238 | 14,060 | 14,996 | 14,675 | 11,807 | 13,057 | 10,886 | 11,255 | 10,387 | 9,630 | 8,093 | 10,059 | 9,975 | 7,789 | 7,636 | 7,273 | 6,793 | 6,201 | 6,725 | 6,415 | 7,936 | 6,899 | 6,134 | 6,915 | 6,176 | 6,304 | 6,702 | 7,043 | 6,018 | 5,054 | 5,203 | 4,992 | 4,157 | 4,552 | 4,683 | 4,105 | 3,220 | 3,303 | 2,398 | 2,201 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,479 | 3,204 | 2,334 | 2,349 | 2,337 | 2,315 | 2,283 | 2,240 | 2,229 | 2,261 | 2,191 | 2,169 | 2,143 | 2,155 | 2,193 | 2,212 | 2,225 | 2,282 | 2,306 | 2,244 | 2,230 | 2,214 | 2,193 | 2,189 | 2,194 | 2,186 | 2,167 | 2,137 | 2,101 | 2,062 | 2,042 | 1,994 | 1,949 | 1,894 | 1,984 | 2,035 | 1,933 | 1,937 | 1,911 | 1,920 | 1,896 | 1,860 | 1,816 | 1,772 | 1,756 | 1,728 | 1,720 | 1,702 | 1,736 | 1,747 | 1,818 | 1,853 | 1,845 | 1,843 | 1,835 | 1,839 | 1,880 | 1,953 | 1,947 | 2,114 | 2,029 | 2,011 | 1,987 | 1,992 | 1,965 | 1,894 | 1,824 | 1,725 | 1,680 | 1,560 | 1,551 | 1,541 | 1,553 | 1,453 | 1,455 | 1,449 | 1,450 | 1,444 | 1,431 | 1,370 | 1,238 | 1,212 | 1,154 | 1,015 | 948 | 887 | 890 | 863 | 846 | 829 | 817 | 823 | 773 | 726 | 675 | 655 | 722 | 732 | 726 | 710 | 716 | 700 | 684 | 669 | 546 | 500 | 478 | 465 | 466 | 468 | 455 | 459 | 458 | 468 | 479 | 488 | 486 | 475 | 473 | 463 | 448 | 445 | 442 | 439 | 420 | 413 | 383 | 352 | 333 | 320 | 288 | 264 | 259 | 213 | 210 | 203 | 191 | 176 | 177 | 174 | - | - | - | - |
Goodwill |
Loading...
|
M | 7,582 | 7,611 | 7,487 | 7,544 | 7,530 | 7,495 | 7,351 | 7,465 | 7,582 | 7,621 | 7,650 | 7,629 | 7,629 | 7,683 | 7,607 | 7,538 | 7,506 | 7,556 | 7,500 | 7,565 | 7,549 | 7,446 | 6,016 | 5,973 | 6,068 | 6,022 | 5,997 | 5,945 | 5,855 | 5,814 | 5,911 | 5,671 | 5,733 | 5,671 | 5,716 | 5,729 | 5,663 | 5,826 | 5,899 | 6,037 | 6,038 | 6,036 | 6,006 | 5,924 | 5,912 | 5,977 | 5,650 | 5,611 | 5,700 | 5,645 | 5,639 | 5,748 | 5,720 | 5,597 | 5,521 | 5,380 | 4,515 | 4,550 | 4,554 | 4,547 | 4,493 | 4,527 | 4,516 | 4,549 | 4,533 | 4,567 | 4,601 | 1,853 | 1,815 | 1,384 | 1,370 | 1,359 | 1,340 | 1,337 | 1,346 | 1,498 | 1,472 | 1,497 | 1,462 | 1,396 | 1,329 | 1,326 | 1,301 | 1,213 | 1,191 | 462 | 523 | 477 | 474 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,258 | 1,320 | 1,363 | 1,435 | 1,493 | 1,544 | 1,568 | 1,654 | 1,744 | 1,816 | 1,887 | 1,933 | 2,007 | 1,827 | 1,870 | 1,914 | 1,963 | 2,030 | 2,077 | 2,155 | 2,208 | 2,369 | 1,461 | 1,500 | 1,578 | 1,613 | 1,658 | 1,693 | 1,710 | 1,750 | 1,849 | 1,682 | 1,749 | 1,768 | 1,820 | 1,871 | 1,892 | 2,025 | 2,121 | 2,247 | 2,306 | 2,360 | 2,396 | 2,406 | 2,452 | 2,539 | 2,311 | 2,334 | 2,443 | 2,459 | 2,486 | 2,616 | 2,644 | 2,593 | 2,812 | 2,731 | 1,768 | 1,810 | 1,845 | 1,790 | 1,809 | 1,851 | 6,406 | 6,490 | 6,486 | 1,990 | 6,595 | 593 | 2,411 | 434 | 1,828 | 1,822 | 1,787 | 1,796 | 1,797 | 1,964 | 1,957 | 1,991 | 1,928 | 1,938 | 1,871 | 1,851 | 1,809 | 1,708 | 1,677 | 589 | 674 | 616 | 612 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 8,840 | 8,931 | 8,850 | 8,979 | 9,023 | 9,039 | 8,919 | 9,119 | 9,326 | 9,437 | 9,537 | 9,562 | 9,636 | 9,510 | 9,477 | 9,452 | 9,469 | 9,586 | 9,577 | 9,720 | 9,757 | 9,815 | 7,477 | 7,473 | 7,646 | 7,635 | 7,655 | 7,638 | 7,565 | 7,564 | 7,760 | 7,353 | 7,482 | 7,439 | 7,536 | 7,600 | 7,555 | 7,851 | 8,020 | 8,284 | 8,344 | 8,396 | 8,402 | 8,330 | 8,364 | 8,516 | 7,961 | 7,945 | 8,143 | 8,104 | 8,125 | 8,364 | 8,364 | 8,190 | 8,333 | 8,111 | 6,283 | 6,360 | 6,399 | 6,337 | 6,302 | 6,378 | 10,922 | 11,039 | 11,019 | 6,557 | 11,196 | 2,446 | 4,226 | 1,818 | 3,198 | 3,181 | 3,127 | 3,133 | 3,143 | 3,462 | 3,429 | 3,488 | 3,390 | 3,334 | 3,200 | 3,177 | 3,110 | 2,921 | 2,868 | 1,051 | 1,197 | 1,093 | 1,086 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 12,795 | 13,249 | 13,751 | 14,176 | 14,753 | 14,672 | 14,922 | 15,950 | 15,801 | 13,629 | 13,393 | 14,219 | 13,610 | 12,950 | 11,921 | 11,883 | 11,942 | 12,044 | 11,591 | 11,285 | 13,386 | 11,902 | 11,557 | 11,486 | 11,646 | 11,234 | 10,533 | 10,459 | 11,194 | 11,524 | 11,311 | 10,961 | 11,261 | 11,197 | 11,303 | 11,661 | 11,903 | 12,183 | 11,696 | 11,491 | 11,538 | 11,261 | 12,016 | 11,864 | - | - | - | - | 11,026 | 10,970 | 10,316 | 9,597 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 105,303 | 105,397 | 104,227 | 107,271 | 108,563 | 105,929 | 106,903 | 110,443 | 120,305 | 116,587 | 114,345 | 113,400 | 110,861 | 111,897 | 111,305 | 102,197 | 101,139 | 99,742 | 124,911 | 121,923 | 117,591 | 116,847 | 68,076 | 67,909 | 75,047 | 67,890 | 64,609 | 64,238 | 61,950 | 58,541 | 53,476 | 53,463 | 53,596 | 51,900 | 39,976 | 38,460 | 37,949 | 39,050 | 40,482 | 38,686 | 37,512 | 34,164 | 34,348 | 33,932 | 29,659 | 25,634 | - | - | - | - | 23,668 | 25,880 | 26,749 | 25,839 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 115,796 | 118,141 | 145,773 | 150,317 | 151,404 | 146,508 | 147,889 | 155,897 | 194,653 | 189,986 | 184,624 | 180,897 | 171,373 | 170,945 | 173,085 | 158,428 | 156,982 | 153,557 | 179,668 | 175,165 | 166,593 | 161,995 | 114,178 | 115,257 | 119,351 | 125,011 | 120,847 | 123,263 | 120,760 | 120,539 | 124,996 | 126,198 | 124,682 | 121,970 | 120,073 | 123,768 | 134,561 | 133,963 | 137,034 | 137,232 | 136,674 | 133,338 | 134,330 | 134,112 | 133,495 | 135,316 | - | - | - | - | 23,890 | 122,586 | 119,693 | 107,720 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 44,210 | -1,034 | -1,020 | -1,139 | -989 | -65,350 | -65,917 | -64,989 | 198,806 | 3,704 | 3,754 | 3,836 | -115,569 | 3,814 | 3,975 | -112,915 | 129,451 | 50,122 | 72,497 | 72,545 | 65,027 | 89,815 | 80,427 | 93,433 | 101,055 | 65,346 | 66,622 | 65,247 | 65,055 | 66,562 | 65,548 | 59,959 | 51,700 | 59,331 | 50,896 | 89,301 | 52,069 | 49,963 | 46,083 | 47,314 | 23,279 | 11,240 | -15,978 | -6,153 | -19,999 | -23,037 | -34,820 | -36,127 | -43,279 | -7,791 | -17,631 | -29,329 | -38,367 | -31,989 | -24,054 | -33,155 | -23,742 | -96,169 | -95,039 | -82,942 | -77,375 | -79,255 | -157,805 | -74,013 | -75,313 | -77,440 | -80,212 | -69,630 | -70,609 | -67,673 | -68,421 | -62,138 | -62,643 | -62,087 | -59,188 | -56,108 | -50,184 | -39,760 | -38,922 | -37,829 | -36,190 | -39,832 | -34,577 | -31,163 | -30,864 | -29,942 | -216 | -247 | -234 | -22,604 | -19,920 | -19,606 | -18,851 | -15,470 | -16,489 | -17,486 | -17,915 | -16,221 | -15,590 | -14,497 | -12,245 | -10,772 | -10,651 | -10,254 | -10,738 | -11,080 | -11,046 | -11,185 | -10,846 | -10,110 | -9,349 | -11,912 | -7,867 | -7,331 | -7,087 | -8,220 | -8,952 | -9,416 | -8,680 | -7,341 | -7,317 | -6,306 | -5,755 | -5,339 | -4,819 | -4,670 | -7,075 | -6,971 | -4,019 | -3,823 | -3,547 | -3,471 | -3,477 | -3,170 | -3,085 | -3,154 | -3,145 | -2,810 | -2,677 | -2,574 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 196,841 | 117,532 | 115,411 | 118,599 | 119,923 | 51,933 | 52,188 | 56,813 | 131,860 | 131,989 | 129,827 | 128,967 | 7,629 | 127,570 | 128,483 | 12,466 | 269,470 | 162,258 | 182,993 | 181,354 | 171,584 | 192,678 | 180,564 | 193,988 | 200,253 | 176,098 | 172,766 | 173,288 | 172,393 | 176,742 | 178,536 | 175,579 | 166,493 | 171,569 | 161,246 | 203,794 | 177,434 | 175,109 | 174,107 | 177,531 | 153,624 | 140,897 | 113,302 | 121,641 | 109,645 | 110,310 | 90,961 | 88,311 | 81,869 | 112,980 | 100,781 | 89,229 | 76,618 | 73,580 | 85,895 | 75,100 | 77,355 | 6,360 | 6,399 | 6,337 | 6,302 | 6,378 | 6,406 | 6,490 | 6,486 | 6,557 | 6,595 | 2,446 | 2,411 | 1,818 | 1,828 | 1,822 | 1,787 | 1,796 | 1,797 | 1,964 | 1,957 | 1,991 | 1,928 | 1,938 | 1,871 | 1,851 | 1,809 | 1,708 | 1,677 | 589 | 674 | 616 | 612 | 22,604 | 19,920 | 19,606 | 18,851 | 15,470 | 16,489 | 17,486 | 17,915 | 16,221 | 15,590 | 14,497 | 12,245 | 10,772 | 10,651 | 10,254 | 10,738 | 11,080 | 11,046 | 11,185 | 10,846 | 10,110 | 9,349 | 11,912 | 7,867 | 7,331 | 7,087 | 8,220 | 8,952 | 9,416 | 8,680 | 7,341 | 7,317 | 6,306 | 5,755 | 5,339 | 4,819 | 4,670 | 7,075 | 6,971 | 4,019 | 3,823 | 3,547 | 3,471 | 3,477 | 3,170 | 3,085 | 3,154 | 3,145 | 2,810 | 2,677 | 2,574 | - | - | - | - |
Total Assets |
Loading...
|
M | 338,003 | 297,258 | 284,415 | 294,561 | 290,816 | 301,450 | 303,568 | 300,223 | 322,350 | 314,624 | 323,139 | 326,528 | 316,885 | 314,706 | 272,075 | 280,242 | 362,527 | 245,610 | 244,606 | 241,540 | 228,332 | 244,626 | 234,007 | 248,308 | 250,286 | 238,425 | 235,986 | 238,274 | 236,802 | 242,698 | 256,140 | 255,386 | 243,685 | 245,192 | 247,274 | 294,571 | 279,476 | 274,119 | 274,976 | 282,324 | 256,663 | 243,291 | 217,180 | 227,300 | 218,189 | 222,582 | 204,522 | 200,777 | 187,956 | 216,827 | 208,242 | 190,455 | 171,796 | 160,505 | 172,964 | 162,075 | 153,971 | 157,946 | 163,277 | 153,421 | 142,144 | 173,631 | 285,564 | 146,221 | 154,349 | 142,543 | 139,888 | 112,268 | 110,003 | 107,353 | 112,310 | 102,536 | 104,156 | 97,968 | 104,003 | 104,254 | 100,094 | 94,040 | 100,527 | 94,140 | 92,896 | 87,534 | 81,776 | 83,102 | 79,109 | 85,794 | 77,556 | 80,328 | 73,298 | 69,896 | 73,176 | 70,318 | 67,605 | 69,298 | 64,979 | 64,630 | 60,530 | 60,896 | 54,972 | 53,330 | 49,750 | 47,082 | 50,607 | 46,711 | 39,010 | 37,975 | 35,404 | 36,686 | 33,631 | 31,524 | 28,445 | 28,944 | 27,229 | 25,785 | 25,526 | 25,570 | 23,542 | 21,730 | 22,358 | 21,778 | 22,370 | 18,720 | 19,300 | 18,170 | 17,678 | 16,490 | 16,663 | 17,011 | 15,451 | 15,046 | 13,326 | 11,730 | 10,944 | 11,651 | 11,592 | 10,306 | 10,376 | 9,983 | 8,160 | 8,187 | - | - | - | - |
Accounts Payable |
Loading...
|
M | - | - | 213,001 | 26,516 | 22,427 | 22,525 | 238,236 | 241,913 | 26,866 | 255,035 | 259,373 | 263,969 | 31,722 | 27,503 | 22,064 | 23,634 | 30,151 | 24,857 | 28,653 | 27,350 | 27,274 | 24,209 | 28,222 | 24,496 | 22,340 | 15,606 | 17,390 | 17,732 | 15,469 | 16,901 | 17,582 | 22,166 | 20,388 | 14,643 | 15,804 | 17,646 | 23,610 | 20,237 | 22,956 | 19,249 | 18,457 | 19,194 | 19,929 | 19,329 | 18,643 | 17,196 | 146,289 | 143,771 | 130,180 | 157,287 | 20,387 | 14,779 | 15,873 | 11,782 | 105,034 | 95,743 | 90,336 | 90,062 | 91,768 | 85,577 | 83,916 | 112,225 | 150,869 | 97,247 | 104,707 | 95,789 | 93,001 | 73,036 | 66,600 | 65,646 | 63,452 | 63,555 | 61,799 | 59,646 | 63,454 | 62,057 | 58,318 | 55,129 | 57,929 | 55,347 | 53,512 | 47,516 | 43,158 | 48,356 | 38,405 | 45,468 | 43,184 | 46,972 | 42,867 | 38,559 | 43,929 | 40,349 | 37,918 | 37,937 | 36,939 | 37,370 | 36,154 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 15,117 | 5,833 | 8 | 53 | 8 | 2,097 | 109 | 73 | 18 | 128 | 549 | 635 | 842 | 3,987 | 10,657 | 12,173 | 30,500 | 839 | 7,073 | 4,939 | 947 | 3,092 | 1,009 | 1,103 | 1,066 | 1,144 | 1,253 | 1,465 | 1,177 | 1,585 | 1,385 | 1,683 | 1,683 | 1,748 | 3,761 | 4,756 | 4,346 | 4,381 | 4,307 | 4,322 | 3,811 | 3,780 | 3,657 | 3,277 | 4,354 | 4,502 | 5,181 | 4,714 | 4,759 | 4,766 | 9,170 | 8,642 | 8,060 | 8,694 | 13,657 | 15,749 | 16,514 | 20,200 | 20,724 | 20,235 | 16,386 | 17,597 | 80,916 | 4,306 | 6,371 | 5,557 | 4,802 | 3,500 | 3,629 | 2,835 | 2,658 | 1,351 | 1,560 | 1,219 | 1,618 | 1,654 | 2,840 | 1,343 | 1,881 | 1,428 | 1,434 | 1,437 | 1,842 | 2,035 | 2,004 | 3,440 | 1,192 | 1,131 | 706 | 1,012 | 1,400 | 1,379 | 683 | 632 | 729 | 275 | 912 | 1,104 | 622 | 198 | 485 | 431 | 808 | 360 | 578 | 609 | 671 | 514 | 722 | 649 | 816 | 986 | 5,985 | 5,564 | 789 | 759 | 672 | 649 | 472 | 603 | 729 | 469 | 405 | 230 | 100 | 135 | 200 | 3,673 | 153 | 487 | 549 | 247 | 203 | 362 | 381 | 405 | 305 | 348 | 202 | 247 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 37,367 | -5,833 | -8 | -53 | -8 | 3,327 | 551 | 703 | 251,043 | 255,035 | 259,373 | 263,969 | 422 | 239,798 | 197,513 | 227,609 | 292,628 | 207,967 | 201,013 | 199,925 | 191,325 | 205,674 | 198,256 | 214,247 | 215,877 | 203,344 | 200,520 | 203,004 | 202,937 | 208,464 | 220,771 | 219,706 | 210,183 | 210,807 | 209,988 | 259,230 | 245,137 | 238,368 | 240,326 | 247,265 | 222,076 | 209,434 | 184,345 | 195,101 | 185,526 | 189,782 | 172,174 | 169,774 | 154,921 | 184,532 | 171,862 | 152,435 | 135,025 | 125,474 | 133,165 | 121,721 | 113,232 | 114,417 | 120,268 | 112,103 | 103,495 | 138,841 | 187,478 | 123,749 | 133,010 | 122,051 | 120,220 | 96,930 | 96,294 | 94,650 | 100,017 | 92,117 | 93,566 | 87,723 | 93,842 | 93,889 | 88,793 | 84,080 | 90,059 | 84,455 | 83,276 | 78,128 | 72,539 | 74,306 | 70,438 | 76,297 | 70,753 | 73,738 | 67,356 | 63,776 | 66,704 | 64,044 | 62,220 | 64,185 | 59,941 | 60,204 | 55,921 | 56,219 | 50,966 | 49,769 | 45,948 | 43,418 | 46,659 | 43,271 | 35,581 | 34,597 | 32,042 | 33,565 | 30,396 | 28,624 | 25,730 | 26,106 | 19,558 | 18,507 | 23,071 | 23,193 | 21,328 | 20,433 | 20,544 | 19,868 | 20,369 | -469 | -405 | -230 | -100 | -135 | -200 | -3,673 | -153 | -487 | -549 | -247 | -203 | -362 | -381 | -405 | -305 | -348 | -202 | -247 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 52,484 | 5,833 | 8 | 53 | 8 | 5,424 | 660 | 776 | 18 | 128 | 549 | 635 | 1,264 | 3,987 | 10,657 | 239,782 | 323,128 | 208,806 | 208,086 | 204,864 | 192,272 | 208,766 | 199,265 | 215,350 | 216,943 | 204,488 | 201,773 | 204,469 | 204,114 | 210,049 | 222,156 | 221,389 | 211,866 | 212,555 | 213,749 | 263,986 | 249,483 | 242,749 | 244,633 | 251,587 | 225,887 | 213,214 | 188,002 | 198,378 | 189,880 | 194,284 | 177,355 | 174,488 | 159,680 | 189,298 | 181,032 | 161,077 | 143,085 | 134,168 | 146,822 | 137,470 | 129,746 | 134,617 | 140,992 | 132,338 | 119,881 | 156,438 | 268,394 | 128,055 | 139,381 | 127,608 | 125,022 | 100,430 | 99,923 | 97,485 | 102,675 | 93,468 | 95,126 | 88,942 | 95,460 | 95,543 | 91,633 | 85,423 | 91,940 | 85,883 | 84,710 | 79,565 | 74,381 | 76,341 | 72,442 | 79,737 | 71,945 | 74,869 | 68,062 | 64,788 | 68,104 | 65,423 | 62,903 | 64,817 | 60,670 | 60,479 | 56,833 | 57,323 | 51,588 | 49,967 | 46,433 | 43,849 | 47,467 | 43,631 | 36,159 | 35,206 | 32,713 | 34,079 | 31,118 | 29,273 | 26,546 | 27,092 | 25,543 | 24,071 | 23,860 | 23,952 | 22,000 | 21,082 | 21,016 | 20,471 | 21,098 | 469 | 405 | 230 | 100 | 135 | 200 | 3,673 | 153 | 487 | 549 | 247 | 203 | 362 | 381 | 405 | 305 | 348 | 202 | 247 | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 19,746 | 15,480 | 18,564 | 17,178 | 16,305 | 14,996 | 13,999 | 13,530 | 13,922 | 13,475 | 12,978 | 13,032 | 13,836 | 13,805 | 13,853 | 15,587 | 15,538 | 12,373 | 11,455 | 11,374 | 11,182 | 10,903 | 10,335 | 10,387 | 10,944 | 11,620 | 11,716 | 11,737 | 11,394 | 11,430 | 11,834 | 11,924 | 10,323 | 11,534 | 12,025 | 9,085 | 9,174 | 10,042 | 9,016 | 9,037 | 9,503 | 9,699 | 8,748 | 8,841 | 7,440 | 7,429 | 6,418 | 6,392 | 8,117 | 8,131 | 8,112 | 9,544 | 9,531 | 8,550 | 8,573 | 8,546 | 8,815 | 8,838 | 8,845 | 8,980 | 8,405 | 4,419 | 4,106 | 4,127 | 4,162 | 3,636 | 3,616 | 4,090 | 2,613 | 2,616 | 2,620 | 2,599 | 2,617 | 2,659 | 2,439 | 2,463 | 2,436 | 2,458 | 2,436 | 2,347 | 2,244 | 2,222 | 2,151 | 1,676 | 1,616 | 1,270 | 1,262 | 1,272 | 1,242 | 1,217 | 1,217 | 1,218 | 1,218 | 1,219 | 1,220 | 1,220 | 920 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 21,472 | 20,000 | 16,173 | 18,249 | 14,481 | 18,199 | 15,050 | 13,615 | 13,690 | 14,623 | 20,520 | 21,102 | 30,361 | 46,576 | 13,611 | 12,785 | 13,203 | 12,602 | 12,175 | 12,025 | 13,475 | 12,964 | 14,462 | 15,583 | 15,593 | 15,397 | 15,830 | 4,364 | 4,350 | 4,224 | 4,499 | 7,760 | 10,978 | 10,158 | 8,925 | 9,385 | 9,168 | 8,953 | 7,953 | 10,123 | 9,154 | 11,538 | 8,006 | - | - | - | - | 9,521 | 9,171 | 7,133 | 7,599 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 261,086 | 15,667 | 18,564 | 17,178 | 8 | 270,835 | 196,019 | 200,530 | 13,922 | 13,475 | 12,978 | 13,032 | 13,819 | 13,805 | 13,853 | 15,587 | 15,538 | 12,373 | 11,311 | 11,222 | 11,022 | 11,093 | 10,335 | 10,387 | 10,944 | 11,620 | 11,716 | 11,737 | 11,394 | 11,430 | 11,834 | 11,924 | 10,323 | 11,497 | 12,025 | 9,085 | 9,174 | 10,042 | 9,016 | 9,037 | 9,503 | 9,699 | 8,748 | 8,841 | 7,440 | 7,429 | 6,418 | 6,392 | 8,117 | 8,131 | 8,112 | 9,544 | 9,531 | 8,550 | 8,573 | 8,546 | 8,815 | 8,838 | 8,845 | 8,980 | 8,405 | 4,419 | 4,106 | 4,127 | 4,162 | 3,636 | 3,616 | 4,090 | 2,613 | 2,616 | 2,620 | 2,599 | 2,617 | 2,659 | 2,439 | 2,463 | 2,436 | 2,458 | 2,436 | 2,347 | 2,244 | 2,222 | 2,151 | 1,676 | 1,616 | 1,270 | 1,262 | 1,272 | 1,242 | 1,217 | 1,217 | 1,218 | 1,218 | 1,219 | 1,220 | 1,220 | 920 | 921 | 922 | 922 | 922 | 922 | 922 | 922 | 774 | 774 | 775 | 775 | 775 | 476 | 276 | 276 | 126 | 127 | 127 | 127 | 127 | 128 | 128 | 128 | 129 | 279 | 749 | 542 | 693 | 482 | 146 | 146 | 510 | 147 | 149 | 350 | 351 | 112 | 114 | 114 | 115 | 115 | 315 | 316 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 313,570 | 273,459 | 260,794 | 270,357 | 266,066 | 276,259 | 277,920 | 274,456 | 296,126 | 287,261 | 295,825 | 301,361 | 291,880 | 288,506 | 246,517 | 255,369 | 338,666 | 221,039 | 219,397 | 216,086 | 203,294 | 219,836 | 209,454 | 225,737 | 227,887 | 216,108 | 213,489 | 216,206 | 215,508 | 221,479 | 233,959 | 233,282 | 222,157 | 224,057 | 225,742 | 273,071 | 258,657 | 252,595 | 253,820 | 260,624 | 235,390 | 222,913 | 196,750 | 207,219 | 197,320 | 201,713 | 183,773 | 180,880 | 167,797 | 197,429 | 188,591 | 170,621 | 152,616 | 142,718 | 155,395 | 146,016 | 138,561 | 143,455 | 149,648 | 141,318 | 128,286 | 160,857 | 272,500 | 132,182 | 143,543 | 131,244 | 128,638 | 104,520 | 102,536 | 100,101 | 105,295 | 96,067 | 97,743 | 91,601 | 97,899 | 98,006 | 94,069 | 87,881 | 94,376 | 88,230 | 86,954 | 81,787 | 76,532 | 78,017 | 74,058 | 81,007 | 73,207 | 76,141 | 69,304 | 66,051 | 69,368 | 66,641 | 64,121 | 66,036 | 61,890 | 61,699 | 57,753 | 58,244 | 52,510 | 50,889 | 47,355 | 44,771 | 48,389 | 44,553 | 36,933 | 35,980 | 33,488 | 34,854 | 31,893 | 29,749 | 26,823 | 27,368 | 25,669 | 24,198 | 23,987 | 24,079 | 22,128 | 20,498 | 21,144 | 20,599 | 21,227 | 17,615 | 18,236 | 17,143 | 16,685 | 15,537 | 15,743 | 16,130 | 14,604 | 14,230 | 12,534 | 10,960 | 10,196 | 10,956 | 10,924 | 9,663 | 9,756 | 9,386 | 7,586 | 7,635 | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | 10,735 | 10,729 | 10,724 | 10,730 | 10,760 | 10,757 | 10,762 | 10,787 | 10,763 | 10,246 | 10,227 | 10,205 | 10,192 | 10,179 | 10,155 | 10,132 | 10,117 | 10,109 | 10,082 | 10,061 | 10,418 | 9,820 | 9,796 | 9,799 | 9,803 | 9,803 | 9,796 | 9,782 | 9,778 | 9,767 | 9,739 | 9,746 | 9,742 | 9,744 | 9,744 | 9,791 | 9,780 | 9,765 | 9,737 | 9,776 | 9,753 | 9,713 | 9,669 | 9,667 | - | - | - | - | 9,528 | 9,474 | 9,416 | 9,356 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 504 | 502 | 502 | 502 | 502 | 495 | 495 | 494 | 435 | 432 | 432 | 432 | 398 | 398 | 398 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 337 | 330 | 330 | 330 | 330 | 330 | 330 | 330 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 27,808 | 27,342 | 27,028 | 26,552 | 26,115 | 25,612 | 25,238 | 24,785 | 24,300 | 23,751 | 23,442 | 23,128 | 22,794 | 22,315 | 21,918 | 21,612 | 21,274 | 20,911 | 20,606 | 20,387 | 19,856 | 19,311 | 18,856 | 18,675 | 18,202 | 17,762 | 17,459 | 17,047 | 16,686 | 16,233 | 16,049 | 15,795 | 15,390 | 15,135 | 14,882 | 14,531 | 14,114 | 13,639 | 13,395 | 12,963 | 12,545 | 12,090 | 11,751 | 0 | 0 | 0 | 0 | 9,889 | 9,430 | 9,013 | 8,634 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -2,369 | -2,354 | -3,045 | -3,258 | -3,272 | -3,711 | -4,268 | -3,687 | -2,698 | -1,133 | -682 | -422 | -418 | 187 | -111 | -430 | -920 | -876 | -985 | -874 | -1,180 | -1,356 | -1,711 | -1,488 | -1,074 | -1,009 | -984 | -1,270 | -1,805 | -2,040 | -993 | -997 | -964 | -1,442 | -1,101 | -1,011 | -1,006 | -507 | -107 | 489 | 188 | -95 | -114 | -523 | 251 | 360 | 186 | -537 | -299 | -659 | -315 | 160 | -238 | -689 | -782 | -1,707 | -1,885 | -2,238 | -2,776 | -3,828 | -4,987 | -5,650 | -3,146 | -1,716 | -1,658 | -575 | -369 | -276 | -147 | -224 | -113 | -377 | -350 | -231 | -144 | -6 | -95 | 92 | 86 | -5 | 207 | 192 | 126 | 146 | 94 | 106 | 125 | 117 | 13 | 70 | 85 | 13 | 29 | -1 | -51 | -75 | -83 | -57 | -40 | -38 | 6 | 22 | 23 | 8 | 13 | 17 | 18 | 10 | -15 | 12 | -8 | -16 | -4 | 13 | 5 | -56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | 187 | - | - | - | 176 | - | - | - | 164 | - | - | - | 103 | - | - | - | 136 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 24,433 | 23,799 | 23,621 | 24,204 | 24,750 | 25,191 | 25,648 | 25,767 | 26,224 | 27,363 | 27,314 | 25,167 | 25,005 | 26,200 | 25,558 | 24,873 | 23,861 | 24,571 | 25,209 | 25,454 | 25,038 | 24,790 | 24,553 | 22,571 | 22,399 | 22,317 | 22,497 | 22,068 | 21,294 | 21,219 | 22,150 | 22,073 | 21,496 | 21,103 | 21,500 | 21,500 | 20,819 | 21,524 | 21,156 | 21,700 | 21,273 | 20,378 | 20,430 | 20,081 | 20,869 | 20,869 | 20,749 | 19,897 | 20,159 | 19,398 | 19,651 | 19,834 | 19,180 | 17,787 | 17,569 | 16,059 | 15,410 | 14,491 | 13,629 | 12,103 | 13,858 | 12,774 | 13,064 | 14,039 | 10,806 | 11,299 | 11,250 | 7,748 | 7,467 | 7,252 | 7,015 | 6,469 | 6,413 | 6,367 | 6,104 | 6,248 | 6,025 | 6,159 | 6,151 | 5,910 | 5,942 | 5,747 | 5,244 | 5,085 | 5,051 | 4,787 | 4,349 | 4,187 | 3,994 | 3,845 | 3,808 | 3,677 | 3,484 | 3,262 | 3,089 | 2,931 | 2,777 | 2,652 | 2,462 | 2,441 | 2,395 | 2,311 | 2,218 | 2,158 | 2,077 | 1,995 | 1,916 | 1,832 | 1,738 | 1,775 | 1,622 | 1,576 | 1,560 | 1,588 | 1,539 | 1,492 | 1,415 | 1,231 | 1,214 | 1,179 | 1,143 | 1,105 | 1,064 | 1,027 | 993 | 953 | 920 | 881 | 847 | 817 | 792 | 770 | 748 | 695 | 668 | 643 | 620 | 597 | 574 | 552 | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 338,003 | 297,258 | 284,415 | 294,561 | 290,816 | 301,450 | 303,568 | 300,223 | 322,350 | 314,624 | 323,139 | 326,528 | 316,885 | 314,706 | 272,075 | 280,242 | 362,527 | 245,610 | 244,606 | 241,540 | 228,332 | 244,626 | 234,007 | 248,308 | 250,286 | 238,425 | 235,986 | 238,274 | 236,802 | 242,698 | 256,140 | 255,386 | 243,685 | 245,192 | 247,274 | 294,571 | 279,476 | 274,119 | 274,976 | 282,324 | 256,663 | 243,291 | 217,180 | 227,300 | 218,189 | 222,582 | 204,522 | 200,777 | 187,956 | 216,827 | 208,242 | 190,455 | 171,796 | 160,505 | 172,964 | 162,075 | 153,971 | 157,946 | 163,277 | 153,421 | 142,144 | 173,631 | 285,564 | 146,221 | 154,349 | 142,543 | 139,888 | 112,268 | 110,003 | 107,353 | 112,310 | 102,536 | 104,156 | 97,968 | 104,003 | 104,254 | 100,094 | 94,040 | 100,527 | 94,140 | 92,896 | 87,534 | 81,776 | 83,102 | 79,109 | 85,794 | 77,556 | 80,328 | 73,298 | 69,896 | 73,176 | 70,318 | 67,605 | 69,298 | 64,979 | 64,630 | 60,530 | 60,896 | 54,972 | 53,330 | 49,750 | 47,082 | 50,607 | 46,711 | 39,010 | 37,975 | 35,404 | 36,686 | 33,631 | 31,524 | 28,445 | 28,944 | 27,229 | 25,785 | 25,526 | 25,570 | 23,542 | 21,730 | 22,358 | 21,778 | 22,370 | 18,720 | 19,300 | 18,170 | 17,678 | 16,490 | 16,663 | 17,011 | 15,451 | 15,046 | 13,326 | 11,730 | 10,944 | 11,651 | 11,592 | 10,306 | 10,376 | 9,983 | 8,160 | 8,187 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -13,555 | -12,524 | -11,336 | -9,876 | -9,898 | -9,932 | -10,009 | -10,032 | -11,437 | -11,035 | -10,609 | -10,626 | -10,645 | -10,664 | -10,209 | -9,729 | -9,249 | -8,969 | -8,715 | -8,735 | -9,317 | -9,334 | -9,029 | -8,697 | -8,367 | -8,159 | -7,682 | -7,382 | -7,083 | -6,719 | -6,457 | -6,143 | -5,830 | -5,519 | -5,158 | -4,785 | -4,405 | -4,028 | -3,693 | -3,166 | -2,648 | -2,134 | -1,902 | -1,455 | -1,039 | -570 | -680 | -455 | -234 | -15 | -16 | -17 | -17 | -17 | -17 | -17 | -20 | -18 | -18 | -17 | -18 | -574 | -899 | -1,005 | -17 | -80 | -290 | -368 | -378 | -230 | -194 | -420 | -290 | -258 | -149 | -22 | -66 | -74 | -118 | -165 | -189 | -210 | -225 | -250 | -256 | -206 | -277 | -191 | -115 | -220 | -251 | -260 | -265 | -281 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 306 | 310 | 317 | 334 | 345 | 364 | 372 | 372 | 372 | 372 | 353 | 352 | 356 | 358 | 357 | 356 | 358 | 366 | 371 | 378 | 382 | 384 | 379 | 370 | 373 | 375 | 379 | 381 | 386 | 389 | 393 | 399 | 404 | 407 | 412 | 417 | 419 | 424 | 430 | 435 | 439 | 445 | 452 | 461 | 463 | 467 | 480 | 489 | 490 | 485 | 495 | 501 | 501 | 497 | 498 | 499 | 498 | 495 | 498 | 466 | 435 | 432 | 435 | 407 | 394 | 388 | 392 | 341 | 339 | 334 | 336 | 336 | 337 | 333 | 334 | 334 | 335 | 332 | 339 | 341 | 342 | 335 | 337 | 334 | 332 | 330 | 328 | 328 | 329 | 324 | 332 | 331 | 330 | 325 | 329 | 328 | 325 | 320 | 327 | 328 | 328 | 322 | 328 | 329 | 328 | 322 | 328 | 327 | 328 | 323 | 329 | 327 | 332 | 325 | 331 | 330 | 329 | 329 | 305 | 309 | 311 | 299 | 309 | 309 | 305 | 299 | 310 | 310 | 302 | 287 | 303 | 292 | 303 | 285 | 299 | 300 | 291 | 284 | 300 | 293 | 279 | 292 | 277 | 275 |
Shareholders' Equity (Tangible) |
|
M | - | - | 15,275 | 15,729 | 16,231 | 16,656 | 17,233 | 17,152 | 17,402 | 18,430 | 18,281 | 16,109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 140,883 | 150,255 | 150,787 | 118,688 | 245,209 | 246,538 | 195,274 | 135,990 | 139,449 | 144,941 | 187,354 | 153,823 | 167,223 | 179,712 | 257,335 | 140,321 | 139,962 | 137,099 | 120,394 | 137,382 | - | - | - | - | - | - | - | - | 191,915 | 187,294 | 175,057 | 181,489 | 191,080 | 242,574 | 218,954 | 223,045 | 218,738 | 233,264 | 205,850 | 194,013 | 167,204 | 174,978 | 169,778 | 182,723 | - | - | - | - | 63,253 | 53,657 | 40,212 | 42,789 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 34,863 | 21,313 | 18,572 | 17,231 | 16,313 | 17,093 | 14,108 | 13,603 | 13,940 | 13,603 | 13,527 | 13,667 | 14,678 | 17,792 | 24,510 | 27,760 | 46,038 | 13,212 | 18,528 | 16,313 | 12,129 | 13,995 | 11,344 | 11,490 | 12,010 | 12,764 | 12,969 | 13,202 | 12,571 | 13,015 | 13,219 | 13,607 | 12,006 | 13,282 | 15,786 | 13,841 | 13,520 | 14,423 | 13,323 | 13,359 | 13,314 | 13,479 | 12,405 | 12,118 | 11,794 | 11,931 | 11,599 | 11,106 | 12,876 | 12,897 | 17,282 | 18,186 | 17,591 | 17,244 | 22,230 | 24,295 | 25,329 | 29,038 | 29,569 | 29,215 | 24,791 | 22,016 | 85,022 | 8,433 | 10,533 | 9,193 | 8,418 | 7,590 | 6,242 | 5,451 | 5,278 | 3,950 | 4,177 | 3,878 | 4,057 | 4,117 | 5,276 | 3,801 | 4,317 | 3,775 | 3,678 | 3,659 | 3,993 | 3,711 | 3,620 | 4,710 | 2,454 | 2,403 | 1,948 | 2,229 | 2,617 | 2,597 | 1,901 | 1,851 | 1,949 | 1,495 | 1,832 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 11,541 | 5,833 | 8 | 53 | 8 | 2,097 | 109 | 73 | 18 | 128 | 549 | 635 | 842 | 3,987 | 10,657 | 12,173 | 30,500 | 839 | 7,073 | 4,939 | 947 | - | - | 30,795 | 29,510 | 1,408 | 26,648 | 27,826 | 5,180 | 450 | 5,777 | 6,062 | 5,930 | 1,401 | - | - | - | 200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email