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 | 2009-03-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 37 | 37 | 25 | 3,067 | 3,555 | 2,549 | 2,296 | 1,199 | 5,229 | 5,229 | 4,068 | 3,749 | 2,575 | 2,575 | 2,125 | 3,074 | 1,591 | 2,285 | 876 | 667 | 915 | 1,076 | 653 | 1,151 | 1,959 | 2,961 | 3,318 | 3,423 | 4,056 | 5,128 | 3,734 | 3,318 | 3,838 | 6,100 | 4,408 | 4,842 | 3,550 | 5,233 | 5,428 | 5,325 | 3,619 | 5,288 | 3,335 | 2,537 | 2,773 | 4,430 | 1,945 | - | 1,774 | 3,263 | 2,130 | 1,297 | 1,580 | 2,376 | 1,354 | - | 1,505 | 2,413 | 944 | - | 1,532 | 1,352 | 853 | 608 | 1,117 | 277 | 441 | 344 | 440 | 1,102 | 1,097 | 904 | 30 | 884 | 733 | 689 | 90 | 15 | 5 | 5 | 21 | 9 | 3 | 4 | 11 | 10 | 6 | 2 | 140 | 117 | 70 | 110 | 97 | 18 | 14 | 2 | 2 | 1 | 26 | 89 |
Short-Term Investments |
Loading...
|
M | 4,999 | 4,999 | 4,421 | 272 | 326 | 2,191 | 1,407 | 1,088 | 4,568 | 4,568 | 3,305 | 3,376 | 2,070 | 2,070 | 1,513 | 255 | 39 | 654 | 782 | 494 | 753 | 785 | 596 | 1,013 | 895 | 766 | 416 | 5 | 5 | 480 | 493 | 491 | 546 | 599 | 421 | - | - | - | - | - | - | - | - | - | - | 1 | 2 | - | 0 | 2 | - | - | 7 | 18 | 15 | - | 16 | 146 | 15 | - | 23 | 29 | 50 | 50 | 55 | 116 | 191 | 165 | 751 | - | - | - | 1,252 | - | - | - | 766 | 643 | 379 | 413 | 396 | 574 | 525 | 488 | 422 | 342 | 261 | 225 | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 5,036 | 5,036 | 4,446 | 3,339 | - | 4,740 | 3,703 | 2,286 | 9,797 | 9,797 | 7,372 | 7,125 | 4,646 | 4,646 | 3,638 | 3,330 | 1,630 | 2,939 | 1,658 | 1,161 | 1,668 | 1,860 | 1,249 | 2,164 | 2,853 | 3,726 | 3,735 | 3,428 | 4,061 | 5,608 | 4,226 | 3,810 | 4,384 | 6,700 | 4,829 | 4,842 | 3,550 | 5,233 | 5,428 | 5,325 | 3,619 | 5,288 | 3,335 | 2,537 | 2,773 | 4,431 | 1,947 | - | 1,774 | 3,265 | 2,130 | 1,297 | 1,587 | 2,394 | 1,369 | - | 1,521 | 2,559 | 960 | - | 1,555 | 1,380 | 903 | 659 | 1,173 | 393 | 632 | 509 | 1,191 | 1,102 | 1,097 | 904 | 1,282 | 884 | 733 | 689 | 856 | 658 | 383 | 418 | 417 | 583 | 527 | 492 | 433 | 352 | 267 | 227 | 140 | 117 | 70 | 110 | 97 | 18 | 14 | 2 | 2 | 1 | 26 | 89 |
Receivables |
Loading...
|
M | 5,178 | 5,178 | 5,012 | 4,592 | 3,393 | 4,645 | 4,462 | 4,837 | 4,764 | 4,764 | 4,416 | 4,551 | 4,976 | 4,976 | 4,915 | 4,370 | 4,733 | 5,038 | 4,193 | 3,784 | 3,633 | 3,531 | 3,231 | 3,186 | 3,305 | 3,338 | 3,075 | 3,371 | 3,727 | 3,974 | 3,997 | 3,923 | 3,920 | 4,107 | 4,580 | 4,769 | 4,953 | 5,182 | 5,038 | 5,192 | 4,952 | 4,797 | 5,431 | 5,455 | 5,186 | 4,888 | 5,007 | - | 4,381 | 4,510 | 4,254 | 3,999 | 3,517 | 3,604 | 2,690 | - | 3,205 | 2,480 | 2,429 | - | 2,635 | 3,187 | 3,192 | 3,174 | 3,526 | 3,374 | 6,041 | 2,828 | 2,792 | 2,497 | 2,181 | 2,062 | 837 | 693 | 641 | 583 | 687 | 557 | 263 | 241 | 230 | 180 | 165 | 156 | 166 | 132 | 127 | 136 | 149 | 127 | 138 | 118 | 138 | 130 | 152 | 188 | 191 | 128 | 109 | 112 |
Inventory |
Loading...
|
M | 332 | 332 | 415 | 374 | 301 | 236 | 278 | 280 | 203 | 203 | 231 | 226 | 247 | 247 | 207 | 204 | 269 | 203 | 211 | 214 | 215 | 183 | 151 | 173 | 150 | 124 | 118 | 162 | 171 | 144 | 174 | 173 | 182 | 142 | 161 | 328 | 386 | 264 | 307 | 366 | 329 | 297 | 396 | 382 | 337 | 269 | 325 | - | 377 | 273 | 353 | 348 | 302 | 229 | 223 | - | 277 | 406 | 397 | - | 549 | 339 | 257 | 251 | 278 | 244 | 348 | 116 | 164 | 188 | 216 | 150 | 82 | 51 | 37 | 37 | 47 | 49 | 25 | 20 | 16 | 13 | 8 | 6 | 16 | 9 | 8 | 13 | 22 | 22 | 19 | 12 | 12 | 16 | 20 | 25 | 45 | 46 | 11 | 28 |
Other Current Assets |
Loading...
|
M | 858 | 858 | 963 | 229 | 228 | 226 | 898 | 252 | 226 | 226 | 259 | 267 | 153 | 153 | 182 | 167 | 94 | 81 | 186 | 103 | 110 | 101 | 179 | 337 | 343 | 197 | 337 | 273 | 304 | 169 | 365 | 358 | 286 | 265 | 2 | 175 | 195 | 182 | 235 | 172 | 177 | 141 | 169 | 124 | 113 | 95 | 109 | - | 86 | 69 | 90 | 96 | 98 | 99 | 1,000 | - | 127 | 144 | 900 | - | 288 | 26 | 38 | 30 | 24 | 23 | 51 | 21 | 16 | 19 | 209 | 280 | 112 | 124 | 143 | 100 | 126 | 130 | 35 | 40 | 34 | 32 | 60 | 64 | 47 | 22 | 14 | 62 | 12 | 73 | 81 | 80 | 17 | 56 | 52 | 52 | 54 | 31 | 38 | 58 |
Current Assets |
Loading...
|
M | 11,404 | 11,404 | 10,837 | 9,281 | 9,903 | 10,365 | 9,341 | 8,746 | 15,398 | 15,398 | 14,846 | 14,882 | 10,434 | 10,434 | 9,601 | 8,359 | 7,187 | 8,454 | 6,709 | 5,967 | 6,572 | 5,998 | 5,325 | 6,606 | 7,630 | 7,607 | 7,645 | 7,861 | 9,059 | 10,107 | 9,207 | 8,970 | 10,116 | 12,033 | 10,346 | 10,898 | 10,172 | 11,174 | 11,397 | 11,737 | 10,060 | 10,741 | 9,704 | 9,248 | 9,404 | 9,968 | 7,810 | - | 7,431 | 8,287 | 7,071 | 6,173 | 6,111 | 6,426 | 5,566 | - | 5,844 | 6,767 | 5,030 | - | 5,835 | 5,233 | 4,793 | 4,676 | 5,270 | 4,346 | 7,837 | 3,727 | 4,432 | 4,105 | 3,753 | 3,500 | 2,313 | 1,881 | 1,673 | 1,587 | 1,716 | 1,527 | 767 | 776 | 750 | 863 | 823 | 772 | 706 | 533 | 451 | 438 | 376 | 339 | 308 | 320 | 294 | 221 | 238 | 267 | 292 | 206 | 184 | 287 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 22,412 | 22,412 | 22,626 | 23,085 | 23,327 | 22,661 | 23,102 | 23,647 | 18,308 | 18,308 | 17,453 | 17,423 | 18,101 | 18,101 | 17,357 | 17,331 | 17,874 | 17,612 | 11,231 | 16,422 | 15,871 | 11,204 | 10,861 | 10,952 | 10,703 | 10,838 | 10,485 | 10,354 | 10,428 | 11,085 | 10,376 | 10,362 | 10,329 | 10,667 | 10,164 | 9,675 | 8,928 | 8,915 | 8,394 | 8,223 | 7,995 | 8,207 | 7,827 | 7,555 | 7,378 | 7,567 | 7,034 | - | 6,555 | 6,624 | 5,866 | 5,643 | 5,576 | 5,864 | 5,064 | - | 5,296 | 5,323 | 4,450 | - | 4,799 | 4,743 | 4,703 | 6,779 | 7,021 | 6,564 | 13,008 | 6,914 | 7,168 | 9,043 | 9,166 | 9,435 | 1,805 | 1,610 | 1,568 | 1,561 | 1,597 | 1,453 | 686 | 668 | 674 | 603 | 581 | 618 | 656 | 623 | 672 | 707 | 776 | 753 | 782 | 825 | 872 | 794 | 784 | 814 | 998 | 706 | 677 | 629 |
Goodwill |
Loading...
|
M | 3,112 | 3,112 | 3,112 | 3,112 | 3,112 | 3,112 | - | - | 476 | 476 | 480 | 451 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | - | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 155 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | 1,527 | - | - | - | 1,660 | 368 | 368 | - | 368 | 4 | - | 4 | 17 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 12,513 | 12,402 | 12,548 | 12,938 | 13,224 | 13,304 | - | - | 10,109 | 10,109 | 6,765 | 7,011 | 7,500 | 7,500 | 7,485 | 7,739 | 8,012 | 8,141 | - | 8,591 | 8,878 | 9,155 | 9,178 | 9,209 | 9,429 | 9,785 | 9,466 | 9,500 | 9,519 | 9,105 | 9,010 | 8,771 | 8,629 | 8,432 | 8,270 | 8,255 | 7,935 | 7,795 | 6,264 | 4,867 | 4,995 | 4,909 | 4,914 | 4,709 | 4,438 | 4,462 | - | - | - | 4,114 | 4,075 | 4,102 | 4,434 | 4,168 | 4,223 | - | 4,427 | 4,588 | 4,349 | - | - | 4,827 | 4,841 | 1,639 | 1,899 | 1,731 | 3,469 | 1,857 | 2,157 | - | 254 | - | 30 | - | - | - | 41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 15,625 | 15,515 | 15,660 | 16,050 | 16,336 | 16,417 | - | - | 10,585 | 10,585 | 7,245 | 7,462 | 9,027 | 9,027 | 9,012 | 9,266 | 9,539 | 9,668 | - | 10,118 | 10,405 | 10,682 | 10,705 | 10,737 | 10,957 | 11,313 | 10,994 | 11,027 | 11,046 | 10,633 | 10,537 | 10,299 | 10,156 | 9,959 | 9,797 | 9,782 | 9,462 | 9,323 | 6,419 | 6,394 | 6,522 | 6,436 | 6,441 | 6,236 | 5,965 | 5,989 | - | - | - | 5,774 | 4,443 | 4,470 | - | 4,536 | 4,227 | - | 4,430 | 4,605 | 4,366 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 9,914 | - | - | 9,096 | 9,464 | 9,707 | 14,845 | 14,632 | 17,397 | 16,427 | 14,643 | 14,156 | 14,237 | 13,687 | 13,062 | 12,758 | - | - | 9,066 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | 1,680 | - | 1,675 | 1,535 | 1,553 | 1,574 | 1,591 | 1,605 | 1,613 | 9 | 7 | 7 | 7 | 7 | 4 | 4 | 4 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | 6,680 | - | 1,946 | 1,860 | 3,744 | 2,982 | 2,678 | 6,173 | 6,181 | 3,314 | 3,383 | 2,077 | 2,077 | 1,520 | 259 | 43 | 658 | 785 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,278 | 13,791 | 1,407 | 4,328 | 1,489 | 4,045 | 3,631 | 3,613 | 3,378 | 3,378 | 3,551 | 3,187 | 3,535 | 3,535 | 3,331 | 952 | 1,031 | 1,065 | 1,222 | 1,308 | 3,165 | 3,267 | 2,913 | 1,384 | 1,387 | 1,402 | 2,849 | 1,351 | 1,347 | 1,307 | 1,256 | 1,226 | 1,166 | 1,118 | 1,119 | 2,475 | 2,474 | 2,353 | 2,127 | 1,882 | 1,648 | 1,661 | 1,248 | 1,568 | 1,416 | 1,312 | 1,545 | - | 1,390 | 622 | 583 | 911 | 1,022 | 2,136 | 810 | - | 731 | 541 | 542 | - | 519 | 566 | 540 | 546 | 355 | 559 | 1,101 | 594 | 379 | 792 | 510 | 682 | 31 | 173 | 120 | 106 | 32 | 79 | 74 | 64 | 67 | 75 | 81 | 89 | 101 | 101 | 320 | 100 | 109 | 338 | 309 | 315 | 222 | 709 | 693 | 74 | 50 | 45 | 25 | 1 |
Total Long-Term Assets |
Loading...
|
M | 43,856 | 43,856 | 45,136 | 46,426 | 46,690 | 46,044 | 45,347 | 45,561 | 34,421 | 34,421 | 29,133 | 28,976 | 31,221 | 31,221 | 30,189 | 31,472 | 32,313 | 31,895 | 26,750 | 32,430 | 30,250 | 25,960 | 25,454 | 24,614 | 24,546 | 24,993 | 24,327 | 24,228 | 24,311 | 24,548 | 23,631 | 23,440 | 23,290 | 23,370 | 23,558 | 22,698 | 21,775 | 21,521 | 17,930 | 17,506 | 17,226 | 17,397 | 16,629 | 16,532 | 16,018 | 16,068 | 15,707 | - | 15,148 | 15,151 | 13,026 | 12,788 | 12,742 | 12,945 | 10,275 | - | 10,670 | 10,683 | 9,481 | - | 10,405 | 10,136 | 10,083 | 8,964 | 9,275 | 8,854 | 17,597 | 9,382 | 9,734 | 9,878 | 9,992 | 10,226 | 2,072 | 1,845 | 1,813 | 1,811 | 1,880 | 1,709 | 877 | 858 | 881 | 826 | 818 | 873 | 942 | 930 | 998 | 1,031 | 1,126 | 1,091 | 1,091 | 1,139 | 1,167 | 1,502 | 1,477 | 888 | 1,049 | 752 | 702 | 630 |
Total Assets |
Loading...
|
M | 55,260 | 55,260 | 55,973 | 55,707 | 56,593 | 56,408 | 54,688 | 54,307 | 49,819 | 49,819 | 43,978 | 43,858 | 41,654 | 41,654 | 39,790 | 39,831 | 39,500 | 40,349 | 33,459 | 38,397 | 36,822 | 31,958 | 30,779 | 31,220 | 32,176 | 32,600 | 31,972 | 32,089 | 33,370 | 34,656 | 32,837 | 32,409 | 33,405 | 35,404 | 33,904 | 33,596 | 31,947 | 32,695 | 29,327 | 29,243 | 27,286 | 28,138 | 26,333 | 25,780 | 25,422 | 26,036 | 23,517 | - | 22,578 | 23,438 | 20,097 | 18,961 | 18,853 | 19,371 | 15,841 | - | 16,514 | 17,450 | 14,511 | - | 16,239 | 15,368 | 14,876 | 13,639 | 14,545 | 13,200 | 25,434 | 13,109 | 14,166 | 13,983 | 13,745 | 13,726 | 4,385 | 3,726 | 3,486 | 3,398 | 3,596 | 3,236 | 1,644 | 1,635 | 1,630 | 1,688 | 1,641 | 1,645 | 1,648 | 1,464 | 1,448 | 1,469 | 1,502 | 1,430 | 1,399 | 1,459 | 1,461 | 1,723 | 1,715 | 1,156 | 1,341 | 958 | 886 | 917 |
Accounts Payable |
Loading...
|
M | 4,612 | 4,612 | 3,854 | 3,651 | 3,863 | 4,237 | 4,147 | 4,083 | 3,267 | 3,267 | 2,653 | 2,590 | 3,129 | 3,129 | 2,176 | 2,069 | 2,635 | 3,923 | 2,923 | 2,891 | 3,782 | 4,323 | 3,163 | 3,388 | 4,219 | 3,987 | 2,492 | 2,653 | 3,172 | 3,461 | 2,848 | 2,499 | 2,514 | 3,785 | 3,302 | 3,976 | 4,020 | 5,402 | 4,263 | 4,211 | 3,846 | 5,255 | 4,180 | 3,442 | 2,917 | 4,293 | 28 | - | - | - | 59 | 2,558 | - | - | 2,108 | - | 2,273 | 3,325 | 1,995 | - | 3,522 | 2,137 | 1,921 | 1,877 | 3,143 | 2,053 | 3,616 | 1,640 | 2,636 | 1,813 | 1,748 | 1,902 | 1,068 | 572 | 455 | 421 | 702 | 433 | 218 | 179 | 196 | 108 | 113 | 81 | 124 | 62 | 55 | 70 | 63 | 56 | 60 | 86 | 103 | 50 | 26 | 58 | 168 | 74 | 47 | 35 |
Short-Term Debt |
Loading...
|
M | 3,076 | 3,076 | 4,190 | 4,277 | - | 3,522 | 2,001 | 1,946 | 1,808 | 1,808 | 1,783 | 2,632 | 2,744 | 2,744 | 2,788 | 2,608 | 2,035 | 2,257 | 1,513 | 1,316 | 1,335 | 904 | 1,052 | 1,378 | 1,368 | 1,529 | 1,686 | 1,681 | 1,496 | 1,242 | 1,049 | 968 | 1,726 | 2,365 | 1,899 | 1,273 | 1,257 | 1,285 | 1,254 | 1,141 | 1,115 | 976 | 700 | 979 | 906 | 951 | 1,244 | - | 1,073 | 1,090 | 872 | 804 | 996 | 958 | 926 | - | 1,487 | 1,347 | 1,435 | - | 1,431 | 1,262 | 1,262 | 1,421 | 775 | 778 | 1,042 | 273 | 293 | 920 | 900 | 787 | 24 | 24 | 44 | 43 | 62 | 62 | 32 | 32 | 43 | 264 | 249 | 263 | 248 | 236 | 36 | 41 | 31 | 37 | 28 | 29 | 39 | 240 | 252 | 241 | 215 | 124 | 73 | 78 |
Current Revenue (Deferred) |
Loading...
|
M | 279 | 279 | 264 | 1,017 | - | 1,013 | 296 | 310 | 197 | 197 | 198 | 197 | 266 | 266 | 218 | 229 | 220 | 282 | 291 | 320 | 352 | 407 | 403 | 431 | 465 | 480 | 513 | 561 | 586 | 812 | 789 | 855 | 1,057 | 484 | 21 | 441 | 1,775 | 1,931 | 1,072 | 1,505 | 1,469 | 1,340 | 1,009 | 1,358 | 1,879 | 1,716 | 1,002 | - | - | - | 3,146 | 895 | - | - | 819 | - | 937 | 901 | 683 | - | 760 | - | - | - | 29 | - | 1,280 | - | 47 | - | 526 | 108 | 369 | - | - | 0 | 301 | - | 7 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | 0 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 4,915 | 4,915 | 5,411 | 4,316 | 457 | 4,345 | 1,828 | 3,335 | 5,339 | 5,339 | 2,562 | 2,592 | 2,163 | 2,163 | 1,487 | 1,333 | 1,067 | 1,655 | 1,753 | 1,127 | 1,047 | 1,441 | 1,104 | 1,066 | 1,131 | 1,229 | 1,135 | 1,003 | 1,270 | 1,766 | 1,563 | 1,582 | 1,859 | 2,024 | 2,018 | 1,615 | 492 | 505 | 519 | 512 | 465 | 476 | 441 | 428 | 429 | 415 | 3,857 | - | 4,462 | 5,705 | 1,068 | 219 | 4,052 | 4,734 | 147 | - | 169 | 164 | 142 | - | 166 | 2,011 | 1,887 | 943 | 1,091 | 829 | 166 | 1,209 | 1,149 | 702 | 59 | 455 | 19 | 239 | 233 | 314 | 21 | 212 | 134 | 180 | 178 | 109 | 98 | 109 | 112 | 56 | 46 | 70 | 77 | 44 | 47 | 60 | 57 | 95 | 95 | 78 | 66 | 40 | 36 | 76 |
Current Liabilities |
Loading...
|
M | 12,883 | 12,883 | 13,719 | 13,261 | 13,369 | 13,117 | 10,326 | 9,674 | 10,611 | 10,611 | 7,196 | 8,011 | 8,302 | 8,302 | 6,669 | 6,239 | 5,957 | 8,117 | 6,480 | 5,654 | 6,516 | 7,075 | 5,723 | 6,263 | 7,183 | 7,224 | 5,826 | 5,898 | 6,524 | 7,282 | 6,249 | 5,904 | 7,157 | 8,658 | 7,239 | 7,305 | 7,544 | 9,123 | 7,108 | 7,369 | 6,895 | 8,048 | 6,330 | 6,207 | 6,130 | 7,375 | 6,131 | - | 5,535 | 6,796 | 5,144 | 4,476 | 5,048 | 5,691 | 4,000 | - | 4,865 | 5,737 | 4,254 | - | 5,880 | 5,409 | 5,070 | 4,241 | 5,038 | 3,661 | 6,104 | 3,123 | 4,125 | 3,435 | 3,234 | 3,252 | 1,480 | 836 | 732 | 778 | 1,087 | 707 | 390 | 391 | 417 | 481 | 459 | 453 | 484 | 353 | 137 | 180 | 171 | 137 | 135 | 175 | 199 | 385 | 373 | 378 | 449 | 237 | 156 | 189 |
Long-Term Debt |
Loading...
|
M | - | 2,504 | - | 2,619 | 3,135 | 3,705 | 4,622 | 4,595 | 3,233 | 3,307 | 2,881 | 2,780 | 284 | 656 | 759 | 1,348 | 1,312 | 645 | 769 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 245 | - | 470 | 531 | 598 | 623 | 638 | 59 | 62 | 64 | 67 | 69 | 63 | 62 | 62 | 60 | 69 | 74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 16,361 | 16,361 | 16,680 | 17,118 | 18,009 | 17,893 | 19,066 | 19,301 | 14,101 | 14,101 | 12,141 | 12,072 | 10,170 | 10,170 | 9,872 | 10,745 | 10,955 | 9,800 | 4,912 | 10,803 | 10,388 | 5,088 | 5,512 | 6,512 | 6,656 | 7,225 | 8,320 | 8,646 | 9,522 | 10,187 | 9,621 | 9,731 | 9,557 | 9,812 | 9,736 | 9,728 | 8,767 | 8,250 | 7,000 | 7,024 | 5,423 | 5,495 | 5,559 | 5,445 | 5,151 | 4,828 | 3,716 | - | 3,809 | 3,686 | 3,776 | 3,621 | 3,291 | 3,379 | 3,255 | - | 3,296 | 3,390 | 2,314 | - | 2,569 | 2,219 | 2,204 | 1,769 | 1,757 | 1,785 | 4,093 | 2,133 | 2,173 | 2,130 | 2,169 | 2,145 | 159 | 157 | 163 | 88 | 95 | 117 | 91 | 102 | 113 | 117 | 132 | 145 | 159 | 150 | 355 | 353 | 373 | 356 | 349 | 354 | 350 | 420 | 437 | 77 | 77 | 24 | 20 | 15 |
Total Liabilities |
Loading...
|
M | 29,244 | 29,244 | 30,399 | 30,380 | 31,377 | 31,010 | 29,392 | 28,975 | 24,712 | 24,712 | 19,337 | 20,083 | 18,472 | 18,472 | 16,541 | 16,983 | 16,912 | 17,917 | 11,392 | 16,457 | 16,903 | 12,163 | 11,234 | 12,775 | 13,838 | 14,449 | 14,146 | 14,544 | 16,046 | 17,468 | 15,870 | 15,635 | 16,715 | 18,471 | 16,976 | 17,033 | 16,311 | 17,373 | 14,108 | 14,393 | 12,318 | 13,544 | 11,889 | 11,652 | 11,281 | 12,203 | 9,847 | - | 9,344 | 10,481 | 8,920 | 8,097 | 8,339 | 9,070 | 7,254 | - | 8,161 | 9,127 | 6,568 | - | 8,449 | 7,629 | 7,274 | 6,010 | 6,795 | 5,446 | 10,197 | 5,255 | 6,298 | 5,564 | 5,403 | 5,397 | 1,639 | 994 | 895 | 867 | 1,182 | 823 | 481 | 493 | 530 | 599 | 592 | 598 | 643 | 503 | 492 | 533 | 544 | 493 | 484 | 528 | 549 | 804 | 809 | 454 | 526 | 261 | 176 | 204 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 13,478 | 13,478 | 13,478 | 13,478 | 11,510 | 13,476 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,866 | 9,859 | 9,840 | 9,840 | 9,840 | 9,840 | 9,840 | 9,840 | 9,840 | - | - | - | 9,840 | - | 8,165 | - | 8,149 | 8,149 | - | - | - | 7,632 | - | - | - | - | - | - | - | - | 7,500 | - | 7,563 | 7,456 | 7,518 | 1,472 | 1,476 | 1,461 | 1,001 | 885 | 886 | 121 | 368 | 368 | 366 | 363 | 342 | 325 | 308 | - | 235 | - | 238 | - | 176 | - | 176 | - | 176 | - | 176 | - | 181 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 1,761 | 1,761 | 11,289 | 11,334 | - | 11,924 | 11,636 | 11,668 | 11,638 | 11,638 | 9,720 | 9,718 | 424 | 424 | 8,941 | 10,925 | 12,569 | 12,539 | 9,945 | 9,939 | 9,940 | 9,937 | 8,242 | 8,237 | 8,238 | 8,301 | 7,330 | 7,326 | 7,323 | 7,325 | 6,718 | 6,710 | 6,711 | 7,070 | 5,456 | 5,456 | 5,455 | 5,457 | 4,273 | 4,272 | 4,754 | 4,756 | 3,598 | 3,597 | 3,995 | 3,996 | 2,892 | - | 3,122 | -11,455 | 1,752 | 1,756 | - | -10,300 | -10,820 | - | 174 | -9,736 | -8,603 | - | -7,624 | 104 | 137 | - | 103 | 233 | 721 | 99 | 238 | 99 | 1,274 | -334 | 1,274 | 974 | 958 | 1,021 | 1,136 | 713 | 348 | 556 | 556 | 472 | 469 | 509 | 521 | 454 | 463 | 536 | 563 | 299 | 296 | 318 | 317 | 349 | 350 | 143 | 175 | 158 | 157 | 162 |
Capital Lease Obligations |
Loading...
|
M | - | 12,257 | - | 13,102 | 13,197 | 12,832 | 12,634 | 12,773 | 9,833 | 9,064 | 8,512 | 8,424 | 8,397 | 8,379 | 7,869 | 7,832 | 8,169 | 7,781 | 1,585 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 26,016 | 26,016 | 25,574 | 25,327 | 25,216 | 25,398 | 25,296 | 25,331 | 25,107 | 25,107 | 24,642 | 23,774 | 23,183 | 23,183 | 23,249 | 22,848 | 22,587 | 22,432 | 22,067 | 21,940 | 19,919 | 19,795 | 19,545 | 18,446 | 18,338 | 18,151 | 17,826 | 17,545 | 17,324 | 17,188 | 16,968 | 16,774 | 16,691 | 16,933 | 16,928 | 16,563 | 15,636 | 15,322 | 15,220 | 14,850 | 14,968 | 14,595 | 14,444 | 14,128 | 14,141 | 13,833 | 13,670 | - | 13,235 | 12,957 | 11,178 | 10,864 | 10,514 | 10,301 | 8,587 | - | 8,353 | 8,323 | 7,943 | - | 7,790 | 7,740 | 7,603 | 7,629 | 7,750 | 7,754 | 15,238 | 7,854 | 7,867 | 8,419 | 8,342 | 8,328 | 2,746 | 2,733 | 2,591 | 2,116 | 2,021 | 2,013 | 973 | 957 | 923 | 915 | 882 | 880 | 845 | 808 | 805 | 788 | 808 | 791 | 772 | 786 | 770 | 774 | 779 | 573 | 653 | 565 | 572 | 573 |
Shareholders' Equity and Liabilities |
|
M | 55,260 | 55,260 | 55,973 | 55,707 | - | 56,408 | 54,688 | 54,307 | 49,819 | 49,819 | 43,978 | 43,858 | 41,654 | 41,654 | 39,790 | 39,831 | 39,500 | 40,349 | 33,459 | 38,397 | 36,822 | 31,958 | 30,779 | 31,220 | 32,176 | 32,600 | 31,972 | 32,089 | 33,370 | 34,656 | 32,837 | 32,409 | 33,405 | 35,404 | 33,904 | 33,596 | 31,947 | 32,695 | 29,327 | 29,243 | 27,286 | 28,138 | 26,333 | 25,780 | 25,422 | 26,036 | 23,517 | - | 22,578 | 23,438 | 20,097 | 18,961 | 18,853 | 19,371 | 15,841 | - | 16,514 | 17,450 | 14,511 | - | 16,239 | 15,368 | 14,876 | 13,639 | 14,545 | 13,200 | 25,434 | 13,109 | 14,166 | 13,983 | 13,745 | 13,726 | 4,385 | 3,726 | 3,486 | 3,398 | 3,596 | 3,236 | 1,644 | 1,635 | 1,630 | 1,688 | 1,641 | 1,645 | 1,648 | 1,464 | 1,448 | 1,469 | 1,502 | 1,430 | 1,399 | 1,459 | 1,461 | 1,723 | 1,715 | 1,156 | 1,341 | 958 | 886 | 917 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 2,421 | 480 | 2,421 | 2,421 | 2,421 | 484 | 560 | 466 | 484 | 484 | 484 | 480 | 484 | 484 | 484 | 484 | 484 | 484 | 484 | 481 | 484 | 484 | 484 | 478 | 484 | 484 | 465 | 487 | 484 | 484 | 484 | 483 | 484 | 484 | 484 | 484 | 484 | 484 | 484 | 484 | 484 | 484 | 483 | 483 | 483 | 484 | 483 | 484 | 483 | 484 | 443 | 496 | 169 | 169 | 169 | 495 | 169 | 495 | 470 | 469 | 469 | 469 | 469 | 467 | 467 | 466 | 466 | 466 | 466 | 466 | 465 | 466 | 465 | 176 | 141 | 374 | 141 | 141 | 73 | 71 | 71 | 71 | 71 | 69 | 69 | 69 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 72 | 61 | 64 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | - | - | 22,574 | 22,942 | 23,185 | 28,323 | 28,109 | 30,875 | 29,905 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 5,580 | - | 6,896 | - | 7,227 | 6,624 | 6,541 | 5,041 | 5,115 | 4,663 | 5,412 | 3,028 | 3,400 | 3,547 | 3,956 | 3,347 | 2,902 | 2,282 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 1,267 | - | 2,171 | 1,815 | 1,265 | 159 | 126 | 106 | 538 | 534 | 1,446 | 2,261 | 1,689 | 1,835 | 1,741 | 1,150 | 1,384 | 1,465 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email