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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,211 | 1,167 | 241 | 285 | 266 | 285 | 269 | 346 | 257 | 265 | 239 | 260 | 224 | 2,098 | 257 | 293 | 256 | 246 | 194 | 152 | 152 | 183 | 170 | 163 | 124 | 139 | 131 | 140 | 127 | 127 | 123 | 116 | 147 | 119 | 114 | 115 | 80 | 78 | 69 | 81 | 71 | 63 | 54 | 50 | 50 | 80 | 57 | 60 | 65 | 295 | 56 | 69 | 88 | 307 | 44 | 54 | 69 | 276 | 44 | 47 | 193 | 166 | 119 | 48 | 48 | 63 | 72 | 50 | 50 | 193 | 54 | 64 | 68 | 145 | 48 | 58 | 94 | 98 | 69 | 46 | 76 | 80 | 53 | 75 | 100 | 123 | 124 | 65 | 103 | 157 | 81 | 51 | 41 | 43 | 29 | 31 | 39 | 80 | 46 | 41 | 40 | 57 | 50 | 44 | 39 | 36 | 30 | 27 | 31 | 41 | 27 | 20 | 17 | 24 | 19 | 20 | 17 | 20 | - | 16 | - |
Short-Term Investments |
Loading...
|
M | 1,414 | 1,403 | 1,424 | 1,460 | 1,497 | 1,500 | 1,255 | 1,052 | 579 | 593 | 685 | 778 | 860 | 983 | 1,117 | 1,239 | 1,353 | 1,403 | 1,491 | 1,273 | 1,234 | 1,192 | 1,163 | 1,154 | 849 | 811 | 820 | 819 | 831 | 823 | 838 | 844 | 837 | 783 | 811 | 862 | 610 | 542 | 530 | 536 | 457 | 486 | 312 | 316 | 324 | 347 | 7 | 8 | 11 | 10 | 11 | 10 | 12 | 12 | 7 | 8 | 7 | 7 | 4 | 6 | 6 | 144 | 288 | - | 294 | 298 | - | 301 | 300 | 267 | 267 | 257 | 273 | 100 | 208 | 218 | 211 | 70 | 187 | 193 | 195 | 36 | 180 | 184 | 191 | 78 | 138 | - | - | 106 | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,211 | -230 | 1,665 | 1,745 | 1,763 | 1,785 | 1,524 | 1,398 | 837 | 857 | 924 | 1,038 | 1,084 | 3,080 | 1,375 | 1,532 | 1,609 | 2,001 | 1,686 | 1,425 | 1,387 | 1,848 | 1,333 | 1,317 | 973 | 1,142 | 951 | 958 | 958 | 1,021 | 961 | 960 | 984 | 1,168 | 926 | 978 | 690 | 707 | 599 | 617 | 528 | 739 | 366 | 367 | 375 | 621 | 64 | 68 | 270 | 304 | 67 | 297 | 101 | 319 | 358 | 302 | 277 | 283 | 163 | 215 | 198 | 166 | 119 | 48 | 48 | 63 | 72 | 50 | 50 | 193 | 54 | 64 | 68 | 145 | 48 | 58 | 94 | 98 | 69 | 46 | 76 | 80 | 53 | 75 | 100 | 123 | 124 | 65 | 103 | 157 | 81 | 51 | 41 | 43 | 29 | 31 | 39 | 80 | 46 | 41 | 40 | 57 | 50 | 44 | 39 | 36 | 30 | 27 | 31 | 41 | 27 | 20 | 17 | 24 | 19 | 20 | 17 | 20 | - | 16 | - |
Receivables |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 14,421 | 14,282 | 14,712 | 14,294 | 12,945 | - | 12,791 | 9,018 | 8,454 | 8,483 | 8,501 | 8,459 | 6,164 | 6,021 | 5,931 | 5,646 | 5,296 | 4,614 | 4,135 | 3,870 | 1 | 6 | 5 | 15 | 23 | 31 | 38 | 49 | 53 | 65 | 82 | 106 | 161 | 160 | 198 | 204 | 220 | 242 | 240 | 161 | 167 | 177 | - | - | 46 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | - | - | - | - | 2 | 1 | 1 | 1 | 2 | 4 | 5 | 6 | 10 | 12 | 18 | 25 | 22 | 20 | 21 | 15 | 17 | 17 | 17 | 15 | 127 | 215 | 157 | 170 | 128 | 129 | 152 | 133 | 131 | 147 | 156 | 157 | 136 | 163 | 188 | 172 | 132 | 151 | 160 | 165 | 161 | 177 | 155 | 143 | 141 | 140 | 145 | 125 | 122 | 113 | 79 | 67 | 35 | 23 | 22 | 19 | 14 | 5 | 4 | 3 | 6 | 7 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | - | 3 | - | - | 1 | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 1,291 | 1,174 | 1,623 | 1,395 | 2,090 | 469 | 298 | 1,961 | 3,541 | 20,917 | 19,618 | 18,792 | 18,228 | -2,877 | 16,099 | 15,787 | 13,932 | 13,515 | 13,272 | 8,463 | 8,322 | 7,681 | 8,192 | 7,973 | 5,832 | 5,605 | 5,572 | 5,316 | 5,007 | 4,755 | 4,406 | 4,133 | 3,995 | 3,393 | 3,235 | 3,110 | 2,651 | 2,578 | 2,653 | 2,593 | 2,313 | 2,216 | 1,982 | 1,939 | 1,921 | 1,805 | 2,239 | 2,194 | 2,092 | 2,020 | 2,276 | 1,984 | 2,261 | 2,069 | 1,764 | 1,804 | 1,704 | 1,771 | 1,664 | 1,683 | 1,675 | 1,740 | 1,716 | 1,720 | 1,720 | 1,631 | 1,623 | 1,586 | 1,579 | 1,458 | 1,534 | 1,373 | 1,309 | 1,227 | 1,059 | 972 | 899 | 901 | 881 | 870 | 849 | 849 | 857 | 848 | 834 | 842 | -124 | 1,010 | 983 | 967 | - | - | - | 756 | - | - | - | 682 | - | - | - | 641 | - | - | - | 627 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 1,291 | 1,174 | 1,665 | 1,745 | 1,763 | 1,785 | 1,524 | 3,359 | 837 | 857 | 20,542 | 19,830 | 19,312 | 203 | 17,474 | 17,319 | 15,541 | 15,516 | 14,958 | 9,889 | 9,708 | 9,529 | 9,524 | 9,289 | 6,805 | 6,746 | 6,523 | 6,275 | 5,965 | 5,776 | 5,368 | 5,093 | 4,980 | 4,568 | 4,165 | 4,103 | 3,365 | 3,316 | 3,290 | 3,258 | 2,894 | 3,020 | 2,430 | 2,411 | 2,456 | 2,585 | 2,501 | 2,466 | 2,583 | 2,567 | 2,582 | 2,442 | 2,529 | 2,565 | 2,122 | 2,106 | 2,026 | 2,100 | 1,826 | 1,898 | 1,873 | 1,906 | 1,835 | 1,767 | 1,767 | 1,694 | 1,695 | 1,636 | 1,629 | 1,650 | 1,589 | 1,437 | 1,376 | 1,373 | 1,106 | 1,030 | 993 | 998 | 950 | 916 | 925 | 929 | 910 | 923 | 934 | 965 | 0 | 1,076 | 1,086 | 1,125 | 81 | 51 | 41 | 800 | 29 | 31 | 39 | 762 | 46 | 41 | 40 | 697 | 50 | 44 | 39 | 664 | 30 | 27 | 31 | 41 | 27 | 20 | 17 | 24 | 19 | 20 | 17 | 20 | - | 16 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 215 | 266 | 218 | 219 | 219 | 220 | 223 | 224 | 224 | 225 | 226 | 230 | 232 | 223 | 231 | 230 | 231 | 233 | 239 | 141 | 167 | 145 | 146 | 144 | 116 | 118 | 119 | 121 | 122 | 121 | 122 | 124 | 125 | 122 | 125 | 125 | 98 | 97 | 99 | 99 | 87 | 103 | 66 | 70 | 72 | 76 | 76 | 75 | 73 | 73 | 72 | 66 | 66 | 67 | 66 | 67 | 67 | 68 | 68 | 67 | 65 | 66 | 66 | 63 | 63 | 60 | 59 | 52 | 47 | 47 | 42 | 41 | 40 | 40 | 28 | 28 | 28 | 28 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 25 | 27 | 27 | 27 | 27 | 24 | 20 | 19 | 20 | 20 | 20 | 20 | 20 | 19 | 20 | 19 | 19 | 20 | 19 | 19 | 19 | 19 | 17 | 17 | 16 | 13 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | - | 7 | - |
Goodwill |
Loading...
|
M | 1,016 | 1,016 | 1,016 | 1,016 | 1,016 | 1,016 | 1,023 | 1,023 | 1,022 | 1,013 | 928 | 928 | 928 | 928 | 928 | 928 | 932 | 932 | 911 | 501 | 501 | 503 | 506 | 505 | 209 | 126 | 126 | 126 | 126 | 126 | 123 | 121 | 122 | 90 | 88 | 87 | 64 | 64 | 59 | 59 | 35 | 35 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 54 | 54 | 43 | 43 | 43 | 18 | 25 | 25 | 24 | 5 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 84 | 88 | 92 | 97 | 101 | 106 | 111 | 116 | 121 | 126 | 60 | 64 | 68 | 72 | 76 | 80 | 86 | 92 | 97 | 52 | 56 | 59 | 55 | 54 | 13 | 13 | 14 | 15 | 16 | 17 | 18 | 21 | 22 | 17 | 18 | 19 | 8 | 8 | 9 | 10 | 5 | 6 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 58 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 60 | 6 | 6 | 6 | 4 | 3 | 3 | 3 | 1 | 3 | 3 | 3 | 23 | 4 | 4 | 4 | 24 | 5 | 24 | 25 | 25 | 21 | 10 | 7 | 7 | 7 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 1,099 | 1,104 | 1,108 | 1,112 | 1,117 | 1,122 | 1,134 | 1,139 | 1,143 | 1,139 | 988 | 992 | 996 | 1,000 | 1,004 | 1,008 | 1,018 | 1,023 | 1,009 | 554 | 557 | 562 | 560 | 558 | 221 | 139 | 140 | 141 | 143 | 143 | 141 | 142 | 143 | 107 | 106 | 107 | 71 | 72 | 68 | 69 | 41 | 41 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | - | - | - | - | 58 | 58 | 58 | 113 | 59 | 59 | 59 | 59 | 60 | 60 | 60 | 115 | 49 | 49 | 50 | 22 | 28 | 28 | 28 | 6 | 22 | 22 | 22 | 42 | 23 | 23 | 23 | 43 | 24 | 44 | 44 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 2,172 | 2,136 | 2,076 | 1,985 | 1,935 | 1,864 | 1,828 | 1,912 | 1,845 | 1,762 | 1,647 | 1,561 | 1,452 | 1,419 | 1,446 | 1,412 | 984 | 939 | 894 | 845 | 814 | 648 | 665 | 662 | 642 | 616 | 503 | 502 | 484 | 457 | 408 | 396 | 380 | 419 | 294 | 286 | 275 | 260 | 248 | 259 | 257 | 252 | 247 | 244 | 245 | 242 | 239 | 239 | 222 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,639 | 1,616 | 1,671 | 1,713 | 1,778 | 1,746 | 359 | 1,213 | 720 | 720 | 777 | 835 | 2,397 | 2,179 | 2,580 | 3,052 | 2,833 | 1,470 | 2,761 | 1,576 | 1,373 | 1,325 | 1,336 | 1,343 | 150 | 248 | 195 | 201 | 153 | 135 | 151 | 122 | 110 | 121 | 121 | 141 | 82 | 2,919 | 2,937 | 2,874 | 2,544 | 2,519 | 2,060 | 2,045 | 1,978 | 1,990 | 1,996 | 1,969 | 1,974 | 1,890 | 1,949 | 1,822 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 3,053 | 3,019 | 3,095 | 3,173 | 3,275 | 3,246 | 1,614 | 2,266 | 1,299 | 1,313 | 1,461 | 1,613 | 3,256 | 3,162 | 3,697 | 4,291 | 4,186 | 2,874 | 4,253 | 2,850 | 2,607 | 2,518 | 2,499 | 2,497 | 999 | 1,059 | 1,015 | 1,019 | 984 | 958 | 989 | 966 | 947 | 904 | 933 | 1,003 | 693 | 3,461 | 3,466 | 3,409 | 3,000 | 3,005 | 2,373 | 2,362 | 2,302 | 2,337 | 2,003 | 1,976 | 1,985 | 1,900 | 1,960 | 1,833 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -304 | 21,317 | -2,996 | -3,044 | -3,114 | -3,088 | -2,803 | 18,359 | 16,862 | 16,168 | -4 | -9 | -22 | -1,234 | -53 | -56 | -24 | 11,334 | -22 | -31 | -59 | 7,573 | -38 | -40 | -29 | 5,758 | -39 | -41 | -42 | 4,755 | 4,251 | 3,959 | 3,782 | 3,590 | 3,033 | 2,897 | 2,674 | 2,795 | 2,653 | 2,642 | 2,366 | 2,406 | 1,982 | 1,939 | 1,921 | 1,998 | 1,885 | 1,835 | 1,926 | 2,163 | 1,946 | 1,878 | -384 | -402 | 0 | -312 | -322 | -320 | -323 | -2 | -350 | 58 | 59 | 59 | 59 | 59 | 60 | 60 | 60 | 60 | 49 | 49 | 50 | 50 | 28 | 28 | 28 | 28 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 24 | -3 | 24 | 25 | 25 | -194 | -176 | -169 | 7 | -181 | -182 | -169 | 8 | -168 | -159 | -169 | 8 | -138 | -135 | -150 | 9 | -148 | -130 | -136 | -134 | -112 | -88 | -64 | -57 | -54 | -55 | -53 | -54 | - | -52 | - |
Total Long-Term Assets |
Loading...
|
M | 24,365 | 24,139 | 2,996 | 3,044 | 3,114 | 3,088 | 2,803 | 2,576 | 2,087 | 2,084 | 1,991 | 2,057 | 2,115 | 1,000 | 2,400 | 2,554 | 2,684 | 2,727 | 2,806 | 2,001 | 1,948 | 1,914 | 1,905 | 1,901 | 1,218 | 1,110 | 1,127 | 1,123 | 1,130 | 1,116 | 1,126 | 1,129 | 1,118 | 1,021 | 1,051 | 1,103 | 788 | 721 | 709 | 715 | 594 | 647 | 389 | 397 | 406 | 434 | 448 | 455 | 461 | 427 | 428 | 415 | 389 | 407 | 312 | 316 | 325 | 324 | 381 | 388 | 473 | 501 | 422 | 426 | 426 | 424 | 417 | 413 | 408 | 397 | 357 | 347 | 363 | 324 | 264 | 275 | 267 | 270 | 235 | 241 | 243 | 239 | 228 | 232 | 240 | 227 | 24 | 52 | 52 | 52 | 194 | 176 | 169 | 27 | 181 | 182 | 169 | 27 | 168 | 159 | 169 | 28 | 138 | 135 | 150 | 28 | 148 | 130 | 136 | 134 | 112 | 88 | 64 | 57 | 54 | 55 | 53 | 54 | - | 52 | - |
Total Assets |
Loading...
|
M | 25,655 | 25,313 | 25,698 | 25,801 | 26,088 | 25,053 | 23,814 | 23,687 | 23,560 | 23,858 | 22,533 | 21,887 | 21,427 | 20,439 | 19,874 | 19,873 | 18,225 | 18,243 | 17,764 | 11,889 | 11,656 | 11,444 | 11,429 | 11,191 | 8,023 | 7,856 | 7,650 | 7,398 | 7,095 | 6,892 | 6,493 | 6,221 | 6,098 | 5,589 | 5,216 | 5,206 | 4,153 | 4,038 | 3,999 | 3,973 | 3,488 | 3,668 | 2,819 | 2,809 | 2,862 | 3,019 | 2,949 | 2,920 | 3,043 | 2,994 | 3,010 | 2,857 | 2,918 | 2,972 | 2,435 | 2,422 | 2,352 | 2,424 | 2,207 | 2,285 | 2,346 | 2,407 | 2,258 | 2,193 | 2,193 | 2,118 | 2,112 | 2,049 | 2,036 | 2,048 | 1,946 | 1,783 | 1,739 | 1,697 | 1,370 | 1,305 | 1,260 | 1,268 | 1,185 | 1,157 | 1,168 | 1,168 | 1,138 | 1,155 | 1,174 | 1,192 | 1,164 | 1,127 | 1,138 | 1,177 | 1,091 | 903 | 829 | 826 | 813 | 803 | 772 | 790 | 751 | 721 | 706 | 725 | 700 | 700 | 707 | 692 | 685 | 643 | 632 | 635 | 577 | 452 | 336 | 342 | 314 | 300 | 294 | 293 | - | 272 | - |
Accounts Payable |
Loading...
|
M | - | - | - | 5 | 5 | 5 | 19,467 | 5 | 19,588 | 19,666 | 18,833 | 18,258 | 17,876 | 16,958 | 16,064 | 15,590 | 13,845 | 14,027 | 13,660 | 9,582 | 9,801 | 9,649 | 9,181 | 8,762 | 6,446 | 6,626 | 5,896 | 5,793 | 5,642 | 5,575 | 5,306 | 5,180 | 5,231 | 4,879 | 4,531 | 4,512 | 3,480 | 3,431 | 3,373 | 3,389 | 3,011 | 2,999 | 2,443 | 2,443 | 2,490 | 2,625 | 2,580 | 2,545 | 2,665 | 2,592 | 2,629 | 2,511 | 2,573 | 2,535 | 2,099 | 2,080 | 2,088 | 2,123 | 1,888 | 1,976 | 2,029 | 2,014 | 1,806 | 1,771 | 1,784 | 1,757 | 1,708 | 1,695 | 1,713 | 1,710 | 1,641 | 1,446 | 1,421 | 1,375 | 1,073 | 1,036 | 992 | 986 | 890 | 879 | 891 | 907 | 866 | 897 | 912 | 916 | 892 | 882 | 894 | 931 | 872 | 744 | 688 | 680 | 651 | 657 | 653 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 5 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 290 | 11 | 850 | 1,175 | 2,050 | - | - | - | - | 80 | 64 | 807 | - | 1,225 | - | - | 1,225 | 1,125 | 70 | 70 | 6 | 70 | 760 | 717 | 480 | 367 | 733 | 604 | 450 | 39 | 37 | 37 | 37 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | - | - | - | 5 | - | - | - | - | - | - | - | 29 | 41 | 43 | - | 42 | 50 | 31 | 14 | 3 | - | - | 21 | - | 21 | - | - | 5 | 36 | - | 2 | 2 | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 6,538 | 9,825 | 6,590 | 6,707 | 7,298 | 258 | 19,467 | 258 | 19,588 | 19,666 | 18,833 | 807 | 22 | 16,958 | 16,064 | 15,590 | 13,845 | - | 13,660 | 9,582 | 9,801 | 9,649 | 9,181 | 8,762 | 6,446 | 6,626 | 5,896 | 5,793 | 5,642 | 5,575 | 5,306 | 5,180 | 5,231 | 4,879 | 4,531 | 4,512 | 3,480 | 3,431 | 3,373 | 3,389 | 3,011 | 2,999 | 2,443 | 2,443 | 2,490 | 2,625 | 2,580 | 2,545 | 2,665 | 2,592 | 2,629 | 2,511 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,022 | 986 | 1,001 | 1,038 | - | - | - | - | - | - | - | - | - | - | - | 651 | 631 | 631 | 619 | 624 | 598 | 582 | 573 | 605 | 485 | 411 | 301 | 442 | 281 | 259 | 258 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 6,828 | 9,836 | 7,440 | 7,882 | 9,348 | 263 | 19,467 | 263 | 19,591 | 80 | 64 | 807 | 22 | 33 | 53 | 17,020 | 1,225 | 15,376 | 70 | 70 | 6 | 70 | 9,860 | 717 | 480 | 6,891 | 733 | 604 | 450 | 39 | 37 | 37 | 37 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 10 | 10 | 2,481 | 2,479 | 2,536 | 2,698 | 2,608 | 2,577 | 2,704 | 2,659 | 2,674 | 2,538 | 2,603 | 2,657 | 2,119 | 2,105 | 2,116 | 2,187 | 1,932 | 2,010 | 2,066 | 2,126 | 2,022 | 1,958 | 1,880 | 1,879 | 1,873 | 1,823 | 1,812 | 1,827 | 1,743 | 1,589 | 1,546 | 1,508 | 1,208 | 1,144 | 1,102 | 1,111 | 1,030 | 1,006 | 1,017 | 7 | 991 | 1,010 | 1,031 | 5 | 1,022 | 986 | 1,001 | 1,038 | - | - | - | 29 | 41 | 43 | - | 42 | 50 | 31 | 14 | 653 | 631 | 631 | 640 | 624 | 619 | 582 | 573 | 610 | 520 | 411 | 301 | 444 | 281 | 268 | 263 | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 762 | 640 | 1,339 | 1,666 | 2,530 | 2,004 | 853 | 553 | 552 | 866 | 551 | 551 | 550 | 550 | 999 | 1,542 | 1,666 | 1,526 | 1,478 | 655 | 241 | 241 | 746 | 951 | 641 | 336 | 894 | 764 | 610 | 577 | 457 | 344 | 194 | 109 | 109 | 108 | 109 | 144 | 212 | 165 | 115 | 250 | 47 | 42 | 42 | 42 | 42 | 46 | 46 | 62 | 63 | 42 | 42 | 86 | 42 | 42 | 44 | 44 | 49 | 49 | 49 | 114 | 181 | 175 | 117 | 133 | 159 | 148 | 118 | 118 | 119 | 165 | 141 | 147 | 157 | 131 | 131 | 146 | 166 | 152 | 148 | 132 | 148 | 133 | 138 | 152 | 35 | 35 | 35 | 130 | 101 | 58 | 45 | 55 | 66 | 60 | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 407 | 408 | - | 374 | 376 | 412 | 360 | 248 | 241 | 244 | 284 | 246 | 281 | 277 | - | 206 | 115 | 119 | 97 | 97 | 106 | 66 | 90 | 59 | 57 | 84 | 94 | 87 | 72 | 72 | 86 | 75 | 99 | 73 | 96 | 60 | 76 | 62 | 102 | 37 | 36 | 46 | 73 | 28 | 29 | 34 | 47 | 24 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 15,342 | 12,050 | 1,339 | 1,666 | 2,530 | 21,856 | 20,695 | 553 | 552 | 866 | 551 | 551 | 550 | 834 | 999 | 1,542 | 1,666 | 1,526 | 1,408 | 585 | 241 | 171 | 746 | 951 | 641 | 336 | 894 | 764 | 610 | 538 | 420 | 307 | 157 | 85 | 85 | 84 | 85 | 120 | 190 | 143 | 105 | 240 | 47 | 42 | 42 | 42 | 42 | 46 | 46 | 62 | 63 | 42 | 42 | 86 | 2,161 | 42 | 44 | 44 | 49 | 49 | 49 | 114 | 181 | 175 | 175 | 117 | 133 | 148 | 118 | 118 | 119 | 165 | 141 | 147 | 157 | 131 | 131 | 146 | 166 | 152 | 148 | 132 | 148 | 99 | 138 | 117 | 35 | 35 | 35 | 35 | 101 | 58 | 45 | 26 | 25 | 16 | 37 | 24 | - | - | - | 9 | 14 | 16 | - | 15 | - | 31 | 25 | 19 | 4 | - | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 22,171 | 21,886 | 1,339 | 1,666 | 2,530 | 21,856 | 20,695 | 20,614 | 20,553 | 20,892 | 19,632 | 19,050 | 18,670 | 17,792 | 17,309 | 17,412 | 15,787 | 15,773 | 15,344 | 10,352 | 10,161 | 9,987 | 10,024 | 9,819 | 7,154 | 7,052 | 6,848 | 6,615 | 6,337 | 6,246 | 5,851 | 5,595 | 5,497 | 5,074 | 4,714 | 4,719 | 3,663 | 3,671 | 3,646 | 3,630 | 3,188 | 3,351 | 2,528 | 2,521 | 2,578 | 2,740 | 2,650 | 2,619 | 2,746 | 2,701 | 2,716 | 2,580 | 2,645 | 2,699 | 2,161 | 2,147 | 2,158 | 2,229 | 1,974 | 2,052 | 2,108 | 2,168 | 2,064 | 2,000 | 2,000 | 1,922 | 1,921 | 1,865 | 1,854 | 1,869 | 1,785 | 1,630 | 1,587 | 1,549 | 1,244 | 1,180 | 1,138 | 1,147 | 1,066 | 1,042 | 1,053 | 1,054 | 1,026 | 1,010 | 1,066 | 1,050 | 1,057 | 987 | 1,001 | 1,038 | 986 | 814 | 745 | 746 | 735 | 727 | 697 | 714 | 677 | 648 | 633 | 653 | 631 | 631 | 640 | 624 | 619 | 582 | 573 | 577 | 524 | 411 | 301 | 444 | 281 | 268 | 263 | 262 | - | 243 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,940 | 1,938 | - | 1,933 | 1,931 | 1,929 | 1,925 | 1,923 | 1,921 | 1,918 | 1,913 | 1,911 | 1,910 | 1,909 | 1,907 | 1,905 | 1,054 | 1,053 | 1,052 | 1,051 | 1,049 | 559 | 508 | 507 | 506 | 504 | 410 | 410 | 409 | 408 | 337 | 337 | 336 | 336 | 225 | 224 | 224 | 191 | 190 | 166 | 165 | 165 | 165 | 164 | 167 | 167 | 167 | 166 | 166 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 73 | 72 | - | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 71 | 49 | 49 | 49 | 49 | 49 | 40 | 39 | 39 | 39 | 39 | 36 | 36 | 36 | 36 | 34 | 34 | 34 | 34 | 28 | 28 | 28 | 27 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 1,415 | 1,363 | - | 1,239 | 1,157 | 1,078 | 1,006 | 935 | 864 | 786 | 672 | 588 | 482 | 460 | - | 457 | 446 | 412 | 377 | 338 | 302 | 296 | 273 | 268 | 251 | 232 | 214 | 200 | 182 | 163 | 153 | 140 | 126 | 127 | 118 | 109 | 99 | 92 | 84 | 83 | 77 | 71 | 66 | 62 | 61 | 59 | 55 | 55 | 39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -40 | -36 | -61 | -51 | -36 | -47 | -51 | -13 | -2 | 16 | 22 | 25 | 26 | 34 | 37 | 40 | 40 | 18 | 15 | 16 | -1 | -5 | -17 | -13 | -11 | -1 | 3 | 1 | -1 | -1 | 10 | 13 | 6 | 3 | 4 | 3 | 6 | 6 | 4 | 4 | 2 | 0 | -1 | 4 | 6 | 7 | 7 | 8 | 7 | 7 | 9 | 7 | 6 | 6 | 8 | 8 | 8 | 7 | 7 | 6 | 7 | 7 | 1 | 0 | 0 | 5 | 1 | -4 | -2 | -3 | -4 | -7 | -4 | -3 | -2 | -1 | -3 | -1 | 0 | -2 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 3 | 1 | 1 | 0 | -1 | -3 | -3 | -2 | -2 | -1 | 0 | 0 | - | 0 | - | 0 | 0 | - | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,485 | 3,427 | 3,347 | 3,285 | 3,253 | 3,197 | 3,119 | 3,073 | 3,007 | 2,966 | 2,901 | 2,837 | 2,758 | 2,647 | 2,565 | 2,460 | 2,437 | 2,470 | 2,421 | 1,537 | 1,496 | 1,456 | 1,405 | 1,372 | 869 | 804 | 802 | 783 | 758 | 646 | 643 | 626 | 601 | 515 | 502 | 487 | 490 | 366 | 354 | 343 | 300 | 317 | 290 | 288 | 284 | 279 | 299 | 301 | 298 | 294 | 294 | 277 | 274 | 273 | 274 | 275 | 193 | 195 | 233 | 233 | 238 | 239 | 193 | 193 | 193 | 196 | 191 | 184 | 183 | 179 | 160 | 153 | 151 | 149 | 127 | 125 | 122 | 121 | 119 | 115 | 116 | 114 | 111 | 111 | 109 | 142 | 107 | 140 | 137 | 139 | 105 | 89 | 83 | 81 | 77 | 75 | 76 | 76 | 75 | 74 | 73 | 72 | 69 | 69 | 68 | 68 | 67 | 60 | 58 | 58 | 53 | 41 | 35 | 34 | 33 | 32 | 31 | 31 | - | 29 | - |
Shareholders' Equity and Liabilities |
|
M | 25,655 | 25,313 | 25,698 | 25,801 | 26,088 | 25,053 | 23,814 | 23,687 | 23,560 | 23,858 | 22,533 | 21,887 | 21,427 | 20,439 | 19,874 | 19,873 | 18,225 | 18,243 | 17,764 | 11,889 | 11,656 | 11,444 | 11,429 | 11,191 | 8,023 | 7,856 | 7,650 | 7,398 | 7,095 | 6,892 | 6,493 | 6,221 | 6,098 | 5,589 | 5,216 | 5,206 | 4,153 | 4,038 | 3,999 | 3,973 | 3,488 | 3,668 | 2,819 | 2,809 | 2,862 | 3,019 | 2,949 | 2,920 | 3,043 | 2,994 | 3,010 | 2,857 | 2,918 | 2,972 | 2,435 | 2,422 | 2,352 | 2,424 | 2,207 | 2,285 | 2,346 | 2,407 | 2,258 | 2,193 | 2,193 | 2,118 | 2,112 | 2,049 | 2,036 | 2,048 | 1,946 | 1,783 | 1,739 | 1,697 | 1,370 | 1,305 | 1,260 | 1,268 | 1,185 | 1,157 | 1,168 | 1,168 | 1,138 | 1,155 | 1,174 | 1,192 | 1,164 | 1,127 | 1,138 | 1,177 | 1,091 | 903 | 829 | 826 | 813 | 803 | 772 | 790 | 751 | 721 | 706 | 725 | 700 | 700 | 707 | 692 | 685 | 643 | 632 | 635 | 577 | 452 | 336 | 342 | 314 | 300 | 294 | 293 | - | 272 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | -75 | -75 | -70 | -52 | -51 | -44 | -44 | -43 | -43 | -43 | -43 | -35 | -28 | -28 | -18 | -17 | -17 | -15 | -15 | -14 | -14 | -14 | -15 | -14 | -14 | -14 | -13 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -9 | -8 | -8 | -6 | -6 | -6 | -6 | -6 | -6 | -5 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 69 | 70 | 70 | 70 | 70 | 70 | 69 | 69 | 69 | 70 | 70 | 70 | 47 | 47 | 48 | 48 | 40 | 38 | 38 | 38 | 37 | 36 | 35 | 35 | 35 | 33 | 33 | 33 | 33 | 31 | 27 | 27 | 26 | 26 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 23 | 24 | 21 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 11 | 11 | 10 | 10 | 9 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 2,245 | 2,209 | 2,148 | 2,057 | 2,007 | 1,936 | 1,900 | 1,984 | 1,917 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 4,586 | 6,343 | - | - | - | - | 1,803 | 1,539 | 2,396 | - | 4,855 | - | - | 4,500 | 3,523 | 3,234 | 2,150 | 1,634 | 2,159 | 2,838 | 2,984 | 2,094 | 1,844 | 2,577 | 2,327 | 2,018 | 1,637 | 1,456 | 1,341 | 1,215 | 1,301 | 1,058 | 1,110 | 824 | 875 | 834 | 804 | 653 | 999 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,052 | 651 | 2,189 | 2,841 | 4,580 | - | - | - | - | 946 | 616 | 1,358 | - | 1,775 | - | - | 2,891 | 2,651 | 1,548 | 725 | 247 | 311 | 1,506 | 1,667 | 1,121 | 703 | 1,627 | 1,368 | 1,060 | 615 | 494 | 381 | 231 | 133 | 133 | 132 | 133 | 168 | 235 | 188 | 125 | 260 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 139 | - | - | - | 157 | - | - | - | - | - | - | - | 85 | 108 | 103 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,225 | 0 | 70 | 70 | 6 | 0 | 760 | 962 | 665 | 367 | 908 | 783 | 566 | 630 | 416 | 297 | - | 15 | - | - | - | 218 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email