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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,128 | 1,003 | 920 | 1,232 | 1,397 | 2,821 | 1,704 | 1,694 | 1,634 | 1,512 | 1,735 | 1,607 | 1,476 | 1,501 | 1,846 | 1,693 | 1,453 | 675 | 999 | 941 | 765 | 595 | 788 | 683 | 605 | 476 | 376 | 443 | 449 | 1,722 | 835 | 1,284 | 877 | 726 | 691 | 700 | 613 | 543 | 492 | 428 | 336 | 515 | 491 | 470 | 447 | 367 | 302 | 560 | 509 | 414 | 119 | 284 | 238 | 341 | 385 | 326 | 321 | 248 | 212 | 276 | 237 | 173 | 250 | 255 | 216 | 160 | 150 | 150 | 160 | 124 | 111 | 107 | 113 | 87 | 67 | 80 | 99 | 102 | 111 | 157 | 153 | 65 | 109 | 117 | 108 | 102 | 103 | 110 | 104 | 91 | 84 | 88 | 86 | 82 | 109 | 114 | 109 | 167 | 130 | 140 | 38 | 33 | 36 | 40 | 54 | 21 | 30 | 32 | 37 | 5 | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 4 | 4 | 4 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 12 | 13 | 16 | 18 | 11 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 20 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 2 | - | - | - | - | - | - | 0 | 1 | 16 | 50 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,128 | 1,003 | 920 | 1,232 | 1,397 | 2,821 | 1,704 | 1,694 | 1,634 | 1,512 | 1,735 | 1,607 | 1,476 | 1,501 | 1,846 | 1,693 | 1,453 | 675 | 999 | 941 | 765 | 595 | 788 | 683 | 605 | 476 | 376 | 443 | 452 | 1,726 | 838 | 1,296 | 890 | 742 | 709 | 711 | 632 | 543 | 492 | 428 | 336 | 515 | 491 | 470 | 447 | 367 | 302 | 560 | 509 | 414 | 119 | 284 | 238 | 341 | 385 | 326 | 321 | 256 | 232 | 276 | 237 | 173 | 250 | 255 | 216 | 160 | 150 | 150 | 160 | 124 | 111 | 107 | 113 | 87 | 67 | 80 | 99 | 102 | 111 | 157 | 153 | 65 | 109 | 117 | 108 | 102 | 103 | 110 | 106 | 91 | 84 | 88 | 86 | 82 | 109 | 114 | 110 | 183 | 180 | 186 | 38 | 33 | 36 | 40 | 54 | 21 | 30 | 32 | 37 | 5 | - | - | - | - |
Receivables |
Loading...
|
M | 738 | 814 | 825 | 822 | 785 | 507 | 415 | 471 | 476 | 469 | 408 | 496 | 446 | 498 | 450 | 557 | 546 | 573 | 452 | 523 | 537 | 535 | 457 | 544 | 558 | 536 | 484 | 478 | 380 | 335 | 317 | 318 | 282 | 294 | 254 | 305 | 272 | 275 | 252 | 318 | 281 | 187 | 176 | 192 | 199 | 188 | 185 | 182 | 193 | 180 | 161 | 173 | 177 | 159 | 128 | 177 | 148 | 151 | 142 | 120 | 119 | 133 | 119 | 151 | 151 | 140 | 144 | 160 | 114 | 114 | 89 | 87 | 86 | 78 | 85 | 93 | 99 | 95 | 79 | 90 | 96 | 40 | 34 | 36 | 31 | 30 | 30 | 34 | 30 | 30 | 28 | 34 | 34 | 34 | 23 | 27 | 28 | 30 | 36 | 32 | 28 | 29 | 24 | 23 | 12 | 11 | 10 | 9 | 7 | 7 | - | - | - | - |
Inventory |
Loading...
|
M | - | 2,097 | 41 | 46 | - | - | - | - | 31 | 29 | 29 | 26 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | 37 | - | 27 | - | - | - | - | - | - | - | 10 | - | - | - | - | 3 | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 2,280 | 170 | 159 | 176 | 251 | 131 | 125 | 121 | 91 | 89 | 79 | 73 | 141 | 130 | 140 | 136 | 112 | 105 | 92 | 97 | 96 | 82 | 81 | 101 | 106 | 101 | 99 | 82 | 79 | 58 | 71 | 59 | 84 | 86 | 78 | 84 | 89 | 84 | 78 | 70 | 82 | 59 | 58 | 55 | 64 | 59 | 58 | 48 | 66 | 64 | 64 | 58 | 53 | 45 | 45 | 37 | 38 | 45 | 50 | 37 | 31 | 29 | 27 | 24 | 43 | 43 | 40 | 41 | 37 | 38 | 23 | 0 | 30 | 11 | 27 | 19 | 22 | 20 | 28 | 25 | 20 | 5 | 15 | 11 | 5 | 4 | 1 | 3 | 1 | 0 | 3 | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 12 | 12 | 85 | 3 | 3 | 3 | 2 | 2 | 0 | 2 | 2 | 32 | - | - | - | - |
Current Assets |
Loading...
|
M | 4,146 | 4,084 | 1,945 | 2,275 | 2,433 | 3,459 | 2,244 | 2,285 | 2,232 | 2,099 | 2,251 | 2,202 | 2,062 | 2,129 | 2,436 | 2,386 | 2,111 | 1,354 | 1,543 | 1,561 | 1,398 | 1,213 | 1,325 | 1,328 | 1,269 | 1,113 | 959 | 1,003 | 911 | 2,119 | 1,226 | 1,672 | 1,256 | 1,123 | 1,041 | 1,100 | 994 | 901 | 822 | 816 | 699 | 762 | 726 | 717 | 709 | 614 | 545 | 789 | 768 | 658 | 345 | 515 | 467 | 545 | 558 | 540 | 507 | 452 | 424 | 435 | 389 | 337 | 395 | 430 | 410 | 343 | 334 | 350 | 311 | 276 | 224 | 232 | 229 | 203 | 179 | 192 | 220 | 217 | 218 | 272 | 269 | 121 | 157 | 164 | 144 | 136 | 137 | 147 | 138 | 124 | 115 | 124 | 124 | 118 | 135 | 143 | 141 | 217 | 227 | 230 | 150 | 65 | 63 | 66 | 68 | 34 | 41 | 43 | 47 | 44 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 575 | 598 | 628 | 643 | 638 | 445 | 453 | 443 | 446 | 475 | 447 | 468 | 457 | 463 | 432 | 452 | 503 | 527 | 452 | 249 | 242 | 247 | 247 | 264 | 265 | 261 | 245 | 227 | 195 | 179 | 182 | 184 | 172 | 162 | 163 | 160 | 155 | 154 | 152 | 142 | 130 | 97 | 91 | 88 | 84 | 83 | 85 | 81 | 81 | 84 | 85 | 78 | 74 | 66 | 57 | 54 | 55 | 56 | 57 | 45 | 39 | 40 | 43 | 44 | 42 | 43 | 44 | 44 | 45 | 48 | 40 | 41 | 39 | 39 | 39 | 36 | 33 | 30 | 27 | 25 | 24 | 12 | 10 | 10 | 9 | 8 | 7 | 8 | 10 | 11 | 11 | 12 | 12 | 11 | 9 | 9 | 10 | 9 | 10 | 10 | 10 | 9 | 9 | 9 | 7 | 5 | 5 | 5 | 5 | 4 | - | - | - | - |
Goodwill |
Loading...
|
M | 7,520 | 7,604 | 8,619 | 8,663 | 8,749 | 5,250 | 5,227 | 5,245 | 5,265 | 5,195 | 4,687 | 4,692 | 4,688 | 4,696 | 4,683 | 4,672 | 4,679 | 4,656 | 3,766 | 3,770 | 3,772 | 3,733 | 3,579 | 3,580 | 3,593 | 3,579 | 3,576 | 3,417 | 3,408 | 2,598 | 2,596 | 2,326 | 2,170 | 2,170 | 2,162 | 2,162 | 2,155 | 1,940 | 1,940 | 1,964 | 2,106 | 1,267 | 1,267 | 1,247 | 1,242 | 1,213 | 1,211 | 1,040 | 1,040 | 1,040 | 1,039 | 832 | 833 | 705 | 666 | 672 | 700 | 713 | 719 | 576 | 564 | 577 | 545 | 565 | 567 | 552 | 544 | 528 | 527 | 525 | 234 | 236 | 238 | 239 | 244 | 371 | 244 | 247 | 239 | 340 | 211 | 50 | 31 | 33 | 43 | 30 | 25 | 25 | 35 | - | - | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 2,624 | 2,773 | 3,888 | 4,081 | 4,222 | 884 | 975 | 1,075 | 1,181 | 1,355 | 1,081 | 1,187 | 1,292 | 1,403 | 1,506 | 1,613 | 1,732 | 1,808 | 1,057 | 1,147 | 1,233 | 1,284 | 1,203 | 1,297 | 1,391 | 1,468 | 1,560 | 1,473 | 1,558 | 773 | 831 | 646 | 559 | 604 | 632 | 679 | 731 | 638 | 681 | 725 | 770 | 324 | 350 | 364 | 397 | 428 | 469 | 313 | 347 | 382 | 414 | 345 | 374 | 321 | 304 | 328 | 335 | 360 | 384 | 315 | 355 | 383 | 268 | 282 | 300 | 313 | 329 | 343 | 362 | 379 | 95 | 102 | 107 | 351 | 365 | 371 | 379 | 390 | 373 | 340 | 332 | 50 | 31 | 33 | 43 | 30 | 25 | 27 | 35 | 36 | 37 | 29 | 30 | 38 | 31 | 22 | 23 | 23 | 24 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 10,145 | 10,378 | 12,507 | 12,743 | 12,970 | 6,134 | 6,201 | 6,320 | 6,446 | 6,550 | 5,768 | 5,879 | 5,980 | 6,099 | 6,189 | 6,285 | 6,410 | 6,465 | 4,823 | 4,916 | 5,005 | 5,017 | 4,782 | 4,877 | 4,984 | 5,047 | 5,137 | 4,889 | 4,966 | 3,370 | 3,427 | 2,972 | 2,728 | 2,774 | 2,793 | 2,841 | 2,886 | 2,578 | 2,621 | 2,689 | 2,876 | 1,592 | 1,617 | 1,610 | 1,639 | 1,641 | 1,680 | 1,353 | 1,388 | 1,422 | 1,453 | 1,177 | 1,207 | 1,027 | 970 | 1,000 | 1,035 | 1,073 | 1,103 | 891 | 919 | 961 | 813 | 846 | 868 | 865 | 872 | 872 | 889 | 904 | 329 | 338 | 345 | 590 | 609 | 742 | 623 | 637 | 611 | 681 | 543 | 101 | 63 | 67 | 86 | 59 | 49 | 51 | 70 | - | - | 58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -8,634 | -8,723 | -8,849 | -2,014 | -2,352 | -2,289 | -2,392 | -2,421 | -1,560 | -1,847 | -1,950 | -2,097 | -2,123 | -2,280 | -2,414 | -2,467 | -916 | -1,033 | -1,168 | -1,232 | -1,056 | -1,161 | -1,288 | -1,419 | -1,573 | -1,357 | -1,463 | 119 | -548 | -993 | -818 | -921 | -984 | -1,012 | -1,107 | -819 | -927 | -1,047 | -1,310 | -185 | -257 | -273 | -342 | -371 | -472 | -173 | -211 | -295 | -382 | -138 | -202 | -72 | -46 | -114 | -172 | -215 | 82 | - | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 165 | 168 | 176 | 94 | 90 | 47 | 46 | 44 | 44 | 41 | 36 | 122 | 31 | 29 | 31 | 30 | 31 | 46 | 41 | 38 | 33 | 32 | 31 | 24 | 22 | 23 | 6 | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 9 | 9 | 11 | 11 | 11 | 11 | 10 | 10 | 12 | 12 | 13 | 48 | 54 | 52 | 41 | 45 | 53 | 43 | 50 | 48 | 46 | 44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 169 | 172 | 181 | 97 | 93 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24 | 22 | 23 | 6 | 9 | 12 | 12 | 12 | 21 | 22 | 25 | 26 | 20 | 28 | 9 | 11 | 11 | 11 | 11 | 10 | 10 | 12 | 12 | 13 | 48 | 54 | 52 | 41 | 45 | 53 | 43 | 50 | 48 | 46 | 52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 255 | 290 | 301 | 313 | 298 | 205 | 198 | 148 | 144 | 144 | 135 | 142 | 131 | 129 | 129 | 124 | 143 | 152 | 138 | 135 | 128 | 117 | 112 | 124 | 124 | 125 | 110 | 114 | 113 | 112 | 114 | 67 | 96 | 100 | 105 | 111 | 113 | 102 | 106 | 108 | 117 | 97 | 102 | 103 | 92 | 97 | 103 | 141 | 81 | 80 | 61 | 64 | 129 | 78 | 19 | 44 | 18 | 18 | 19 | 13 | 11 | 53 | 55 | 55 | 49 | 48 | 46 | 19 | 9 | 10 | 26 | 23 | 3 | 3 | 4 | 5 | 3 | 4 | 7 | 6 | 8 | 82 | 36 | 22 | 13 | 14 | 8 | 7 | 8 | 10 | 10 | 10 | 9 | 14 | 8 | 9 | 10 | 13 | 10 | 11 | 11 | 12 | 8 | 9 | 8 | 15 | 4 | 7 | 2 | 9 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 12,230 | 12,359 | 14,609 | 14,814 | 14,995 | 7,759 | 7,833 | 7,894 | 7,930 | 8,065 | 7,269 | 7,407 | 7,494 | 7,641 | 7,726 | 7,848 | 8,051 | 8,144 | 6,476 | 6,373 | 6,466 | 6,517 | 6,294 | 6,437 | 6,552 | 6,626 | 6,738 | 6,477 | 6,522 | 4,764 | 4,847 | 3,482 | 3,167 | 3,198 | 3,224 | 3,288 | 3,324 | 2,995 | 3,046 | 3,103 | 3,256 | 1,919 | 1,945 | 1,938 | 1,956 | 1,963 | 2,011 | 1,655 | 1,702 | 1,724 | 1,688 | 1,417 | 1,455 | 1,241 | 1,182 | 1,174 | 1,218 | 1,259 | 1,297 | 1,072 | 1,078 | 1,116 | 962 | 1,005 | 984 | 985 | 1,002 | 976 | 997 | 1,008 | 442 | 440 | 415 | 426 | 443 | 449 | 446 | 463 | 429 | 398 | 377 | 158 | 85 | 75 | 78 | 64 | 40 | 40 | 52 | 57 | 58 | 51 | 51 | 63 | 49 | 40 | 42 | 45 | 44 | 35 | 20 | 21 | 17 | 17 | 14 | 20 | 9 | 12 | 7 | 14 | - | - | - | - |
Total Assets |
Loading...
|
M | 16,376 | 16,443 | 16,554 | 17,089 | 17,428 | 11,218 | 10,077 | 10,179 | 10,163 | 10,165 | 9,519 | 9,609 | 9,557 | 9,769 | 10,162 | 10,235 | 10,162 | 9,498 | 8,020 | 7,934 | 7,865 | 7,729 | 7,619 | 7,765 | 7,821 | 7,739 | 7,696 | 7,481 | 7,433 | 6,882 | 6,072 | 5,154 | 4,423 | 4,321 | 4,265 | 4,388 | 4,319 | 3,896 | 3,869 | 3,919 | 3,955 | 2,681 | 2,671 | 2,655 | 2,665 | 2,577 | 2,556 | 2,444 | 2,470 | 2,382 | 2,033 | 1,932 | 1,922 | 1,786 | 1,740 | 1,714 | 1,724 | 1,712 | 1,721 | 1,507 | 1,467 | 1,453 | 1,357 | 1,435 | 1,394 | 1,328 | 1,336 | 1,327 | 1,308 | 1,284 | 665 | 671 | 644 | 628 | 622 | 641 | 665 | 680 | 648 | 671 | 647 | 278 | 242 | 239 | 222 | 200 | 176 | 187 | 191 | 181 | 173 | 175 | 175 | 182 | 183 | 183 | 183 | 262 | 271 | 265 | 171 | 86 | 79 | 83 | 82 | 54 | 50 | 55 | 54 | 57 | - | - | - | - |
Accounts Payable |
Loading...
|
M | 169 | 144 | 138 | 163 | 911 | 459 | 601 | 449 | 87 | 63 | 50 | 424 | 65 | 42 | 31 | 41 | 50 | 45 | 36 | 330 | 34 | 26 | 21 | 302 | 39 | 318 | 21 | 342 | 47 | 246 | 35 | 36 | 44 | 33 | 12 | 16 | 212 | 14 | 194 | 232 | 16 | 11 | 178 | 9 | 200 | 178 | 11 | 132 | 7 | 8 | 12 | 11 | 127 | 114 | 9 | 12 | 114 | 12 | 20 | 28 | 29 | 33 | 78 | 99 | 94 | 6 | 6 | 100 | 9 | 8 | 4 | 6 | 5 | 79 | 76 | 80 | 75 | 77 | 24 | 18 | 95 | 42 | 26 | 32 | 4 | 26 | 18 | 2 | 17 | 19 | 15 | 19 | 20 | 25 | 16 | 18 | 16 | 19 | 16 | 14 | 13 | 16 | 11 | 17 | 6 | 8 | 9 | 7 | 6 | 7 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 130 | 133 | 236 | 412 | 590 | 68 | 69 | 66 | 69 | 73 | 68 | 68 | 66 | 70 | 670 | 674 | 679 | 980 | 71 | 10 | 10 | 10 | 10 | 10 | 283 | 383 | 383 | 183 | 233 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 16 | 65 | 62 | 63 | 62 | 55 | 55 | 52 | 48 | 45 | 42 | 41 | 42 | 42 | 63 | 16 | 16 | 15 | 15 | 15 | 16 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | - | - | - | - | 64 | 2 | - | -37 | - | - | - | - | - | 17 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 1 | 0 | 0 | 0 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 1,582 | 1,535 | 1,596 | 1,722 | 1,785 | 879 | 849 | 902 | 937 | 849 | 815 | 853 | 874 | 798 | 771 | 812 | 819 | 719 | 584 | 642 | 664 | 573 | 582 | 644 | 689 | 558 | 567 | 570 | 573 | 365 | 390 | 374 | 368 | 306 | 323 | 358 | 365 | 292 | 301 | 333 | 335 | 247 | 268 | 282 | 297 | 240 | 259 | 274 | 291 | 226 | 249 | 255 | 256 | 203 | 211 | 220 | 213 | 192 | 206 | 189 | 194 | 170 | 159 | 177 | 179 | 134 | 141 | 143 | 143 | 113 | 71 | 75 | 79 | 64 | 68 | 75 | 80 | 63 | 64 | 63 | 67 | 39 | 34 | 38 | 34 | 27 | 25 | 24 | 23 | 18 | 18 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,103 | 1,147 | 851 | 923 | 198 | 88 | 59 | 51 | 650 | 635 | 530 | 35 | 668 | 1,252 | 624 | 753 | 613 | 847 | 522 | 66 | 614 | 605 | 524 | 76 | 579 | 60 | 666 | 64 | 555 | 50 | 475 | 507 | 382 | 425 | 388 | 488 | 13 | 384 | 33 | 65 | 450 | 370 | 37 | 370 | 15 | 28 | 372 | 59 | 144 | 304 | 294 | 269 | 73 | 94 | 327 | 351 | 15 | 240 | 237 | 195 | 184 | 94 | 9 | 18 | 5 | 109 | 101 | 35 | 118 | 114 | 129 | 137 | 70 | 20 | 10 | 10 | 10 | 12 | 72 | 85 | 9 | 37 | 34 | 66 | 28 | 48 | 40 | 17 | 23 | 18 | 2 | 2 | 25 | 21 | 18 | 27 | 28 | 23 | 21 | 18 | 35 | 8 | 9 | 10 | 5 | 5 | 0 | 2 | 2 | 1 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 2,985 | 2,959 | 2,822 | 3,220 | 3,484 | 1,494 | 1,578 | 1,468 | 1,418 | 1,303 | 1,198 | 1,362 | 1,339 | 1,536 | 1,785 | 1,904 | 1,855 | 2,168 | 952 | 1,015 | 1,015 | 911 | 875 | 995 | 1,301 | 1,289 | 1,304 | 1,127 | 1,131 | 643 | 671 | 671 | 611 | 560 | 537 | 625 | 600 | 564 | 573 | 660 | 638 | 498 | 521 | 528 | 553 | 478 | 498 | 477 | 484 | 428 | 472 | 415 | 436 | 380 | 398 | 423 | 358 | 327 | 348 | 319 | 318 | 300 | 249 | 298 | 282 | 252 | 252 | 283 | 274 | 239 | 141 | 150 | 154 | 154 | 154 | 166 | 164 | 152 | 159 | 168 | 171 | 81 | 60 | 70 | 66 | 53 | 42 | 43 | 39 | 38 | 36 | 42 | 45 | 46 | 35 | 45 | 45 | 42 | 37 | 32 | 47 | 24 | 20 | 28 | 11 | 13 | 9 | 9 | 9 | 9 | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 8,306 | 8,475 | 8,555 | 8,562 | 8,565 | 5,193 | 4,209 | 4,210 | 4,211 | 4,211 | 3,578 | 3,579 | 3,580 | 3,582 | 3,583 | 3,584 | 3,586 | 2,600 | 2,604 | 2,605 | 2,606 | 2,608 | 2,609 | 2,611 | 2,385 | 2,386 | 2,386 | 2,387 | 2,389 | 2,390 | 2,137 | 2,138 | 1,574 | 1,576 | 1,578 | 1,580 | 1,582 | 1,227 | 1,244 | 1,257 | 1,270 | 491 | 503 | 514 | 525 | 536 | 548 | 555 | 563 | 570 | 281 | 282 | 283 | 284 | 284 | 285 | 286 | 299 | 299 | 299 | 299 | 300 | 303 | 304 | 305 | 306 | 337 | 367 | 396 | 397 | 13 | 13 | 12 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 861 | 892 | 390 | 398 | 403 | 422 | 431 | 443 | 461 | 458 | 469 | 601 | 591 | 565 | 565 | 503 | 374 | 352 | 336 | 333 | 360 | 287 | 286 | 275 | 271 | 248 | 233 | 241 | 241 | 232 | 228 | 237 | 243 | 258 | 259 | 265 | 264 | 256 | 191 | 190 | 183 | 195 | 196 | 204 | 184 | 193 | 184 | 135 | 134 | 139 | 124 | 113 | 96 | 88 | 89 | 91 | - | 87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 9,264 | 9,454 | 9,718 | 9,847 | 9,820 | 5,602 | 4,649 | 4,678 | 4,689 | 4,732 | 4,113 | 4,148 | 4,186 | 4,229 | 4,310 | 4,324 | 4,309 | 3,331 | 3,160 | 3,035 | 3,011 | 3,032 | 3,017 | 3,053 | 2,823 | 2,822 | 2,827 | 2,820 | 2,799 | 2,749 | 2,522 | 2,504 | 1,902 | 1,907 | 1,918 | 1,933 | 1,940 | 1,573 | 1,600 | 1,617 | 1,751 | 776 | 791 | 790 | 815 | 829 | 850 | 788 | 810 | 826 | 490 | 478 | 482 | 451 | 418 | 405 | 504 | 527 | 536 | 502 | 531 | 541 | 477 | 492 | 470 | 476 | 516 | 513 | 527 | 555 | 53 | 57 | 57 | 61 | 54 | 55 | 63 | 66 | 53 | 60 | 50 | 9 | 9 | 7 | 8 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 12,249 | 12,413 | 12,540 | 13,067 | 13,304 | 7,097 | 6,227 | 6,147 | 6,107 | 6,035 | 5,311 | 5,510 | 5,525 | 5,766 | 6,094 | 6,228 | 6,164 | 5,499 | 4,111 | 4,049 | 4,026 | 3,943 | 3,892 | 4,048 | 4,124 | 4,110 | 4,131 | 3,947 | 3,930 | 3,392 | 3,193 | 3,175 | 2,513 | 2,467 | 2,455 | 2,559 | 2,540 | 2,137 | 2,174 | 2,276 | 2,388 | 1,274 | 1,311 | 1,318 | 1,368 | 1,307 | 1,348 | 1,265 | 1,294 | 1,254 | 962 | 893 | 917 | 831 | 816 | 828 | 862 | 854 | 884 | 821 | 849 | 842 | 726 | 790 | 751 | 728 | 769 | 796 | 801 | 794 | 193 | 207 | 211 | 215 | 208 | 221 | 227 | 217 | 212 | 228 | 221 | 89 | 69 | 76 | 74 | 60 | 42 | 43 | 39 | 38 | 36 | 42 | 45 | 46 | 35 | 45 | 45 | 42 | 37 | 32 | 48 | 24 | 20 | 28 | 11 | 13 | 10 | 10 | 9 | 9 | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 174 | 166 | 159 | 155 | 147 | 140 | 134 | 133 | 126 | 120 | 115 | 117 | 112 | 110 | 105 | 107 | 102 | 96 | 92 | 98 | 95 | 90 | 83 | 79 | 74 | 71 | 67 | 64 | 61 | 59 | 57 | 55 | - | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 2,177 | 2,130 | 2,092 | 2,068 | 2,039 | 2,010 | 1,991 | 1,992 | 1,948 | 1,916 | 1,890 | 1,872 | 1,852 | 1,839 | 1,804 | 1,792 | 1,774 | 1,752 | 1,731 | 1,731 | 1,707 | 1,690 | 1,650 | 1,643 | 1,440 | 1,432 | 1,417 | 822 | 818 | 810 | 806 | 806 | 808 | 807 | 802 | 800 | 793 | 788 | 657 | 654 | 652 | 643 | 642 | 640 | 635 | 633 | 625 | 622 | 614 | 612 | 607 | 606 | 603 | 593 | 590 | 589 | 0 | 456 | 445 | 444 | - | 438 | 435 | 432 | - | - | - | - | - | - | 412 | 411 | - | 414 | - | - | - | - | - | 211 | - | - | - | 199 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 2,049 | 2,163 | 2,171 | 1,978 | 2,160 | 2,151 | 2,174 | 2,225 | 2,153 | 2,130 | 2,093 | 2,213 | 2,159 | 2,180 | 2,202 | 2,141 | 2,114 | 2,089 | 2,057 | 1,993 | 1,994 | 1,973 | 1,950 | 1,899 | 1,898 | 1,886 | 1,895 | 1,878 | 993 | 934 | 889 | 838 | 863 | 819 | 813 | 760 | 716 | 649 | 622 | 586 | 573 | 548 | 523 | 461 | 442 | 434 | 399 | 352 | 317 | 288 | 252 | 215 | 192 | 141 | 127 | 106 | 0 | 85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -73 | -83 | -70 | -54 | -33 | -1 | -43 | -8 | 17 | 31 | 54 | 66 | 54 | 66 | 40 | 18 | 9 | 25 | 15 | 24 | 25 | 26 | 32 | 34 | 52 | 48 | 50 | 49 | 43 | 40 | 49 | 46 | 51 | 49 | 52 | 52 | 44 | 40 | 36 | 39 | 39 | 43 | 42 | 40 | 39 | 43 | 46 | 44 | 45 | 46 | 44 | 60 | 59 | 54 | 52 | 44 | 70 | 83 | 86 | 72 | 26 | 56 | 69 | 111 | 138 | 106 | 89 | 68 | 57 | 52 | 41 | 43 | 21 | 13 | 20 | 19 | 24 | 58 | 25 | 25 | 26 | 2 | 0 | 0 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | 0 | -1 | -1 | 0 | 10 | 34 | 31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 306 | 323 | 343 | 363 | 380 | 247 | 256 | 255 | 262 | 278 | 269 | 283 | 274 | 287 | 268 | 281 | 275 | 285 | 238 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 4,125 | 4,029 | 4,013 | 4,021 | 4,122 | 4,120 | 3,849 | 4,031 | 4,055 | 4,129 | 4,207 | 4,098 | 4,030 | 4,002 | 4,066 | 4,005 | 3,997 | 3,998 | 3,907 | 3,883 | 3,837 | 3,785 | 3,726 | 3,716 | 3,696 | 3,628 | 3,564 | 3,532 | 3,503 | 3,490 | 2,879 | 1,979 | 1,910 | 1,853 | 1,810 | 1,829 | 1,778 | 1,759 | 1,695 | 1,642 | 1,566 | 1,406 | 1,360 | 1,337 | 1,297 | 1,270 | 1,208 | 1,179 | 1,176 | 1,127 | 1,071 | 1,039 | 1,005 | 955 | 924 | 886 | 863 | 858 | 836 | 686 | 618 | 612 | 623 | 636 | 635 | 592 | 560 | 524 | 500 | 484 | 466 | 458 | 427 | 409 | 410 | 416 | 431 | 455 | 425 | 433 | 415 | 189 | 173 | 162 | 148 | 140 | 134 | 144 | 151 | 144 | 137 | 133 | 130 | 136 | 149 | 138 | 138 | 220 | 234 | 233 | 123 | 62 | 60 | 56 | 71 | 41 | 41 | 45 | 45 | 48 | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 16,376 | 16,443 | 16,554 | 17,089 | 17,428 | 11,218 | 10,077 | 10,179 | 10,163 | 10,165 | 9,519 | 9,609 | 9,557 | 9,769 | 10,162 | 10,235 | 10,162 | 9,498 | 8,020 | 7,934 | 7,865 | 7,729 | 7,619 | 7,765 | 7,821 | 7,739 | 7,696 | 7,481 | 7,433 | 6,882 | 6,072 | 5,154 | 4,423 | 4,321 | 4,265 | 4,388 | 4,319 | 3,896 | 3,869 | 3,919 | 3,955 | 2,681 | 2,671 | 2,655 | 2,665 | 2,577 | 2,556 | 2,444 | 2,470 | 2,382 | 2,033 | 1,932 | 1,922 | 1,786 | 1,740 | 1,714 | 1,724 | 1,712 | 1,721 | 1,507 | 1,467 | 1,453 | 1,357 | 1,435 | 1,394 | 1,328 | 1,336 | 1,327 | 1,308 | 1,284 | 665 | 671 | 644 | 628 | 622 | 641 | 665 | 680 | 648 | 671 | 647 | 278 | 242 | 239 | 222 | 200 | 176 | 187 | 191 | 181 | 173 | 175 | 175 | 182 | 183 | 183 | 183 | 262 | 271 | 265 | 171 | 86 | 79 | 83 | 82 | 54 | 50 | 55 | 54 | 57 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | -124 | -68 | -63 | -69 | -69 | -48 | -59 | -24 | -32 | -32 | -41 | -29 | -29 | -29 | -30 | -19 | -19 | -19 | -27 | -28 | -24 | -21 | -25 | -25 | -25 | -26 | -20 | -20 | -11 | -11 | -19 | -19 | -21 | -20 | -29 | -29 | -29 | -29 | -37 | -37 | -26 | -26 | -26 | -26 | -26 | -26 | -14 | -14 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 273 | 272 | 272 | 271 | 271 | 270 | 270 | 270 | 271 | 273 | 273 | 274 | 274 | 272 | 273 | 272 | 272 | 272 | 271 | 271 | 270 | 269 | 269 | 269 | 268 | 267 | 266 | 266 | 265 | 248 | 245 | 243 | 243 | 244 | 245 | 244 | 246 | 246 | 246 | 245 | 244 | 238 | 238 | 236 | 236 | 236 | 236 | 235 | 235 | 235 | 234 | 230 | 233 | 232 | 232 | 228 | 231 | 230 | 226 | 222 | 214 | 213 | 212 | 205 | 211 | 211 | 206 | 201 | 205 | 203 | 201 | 196 | 201 | 199 | 194 | 198 | 207 | 209 | 204 | 204 | 191 | 173 | 338 | 316 | 165 | 163 | 164 | 157 | 171 | 170 | 170 | 158 | 171 | 182 | 178 | 166 | 185 | 205 | 204 | 163 | 188 | 167 | 167 | 133 | 160 | 140 | 150 | 140 | 140 | 132 | 131 | 60 | 60 | 81 |
Shareholders' Equity (Tangible) |
|
M | - | - | -6,417 | -6,546 | -6,718 | 78 | -285 | -250 | -382 | -430 | 432 | 101 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 10,206 | 10,552 | 8,082 | 5,982 | 5,970 | 5,913 | 5,796 | 5,381 | 5,254 | 5,122 | 5,152 | 6,099 | 5,951 | 5,717 | 4,256 | 3,673 | 3,556 | 3,382 | 3,213 | 3,407 | 3,303 | 3,274 | 3,244 | 3,146 | 3,013 | 3,073 | 4,124 | 2,983 | 3,442 | 2,472 | 2,326 | 2,295 | 2,299 | 2,230 | 1,835 | 1,798 | 1,747 | 1,668 | 1,062 | 1,049 | 1,036 | 1,020 | 949 | 891 | 1,156 | 1,113 | 1,026 | 464 | 582 | 536 | 640 | 684 | 627 | 623 | 558 | 535 | - | 540 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 8,436 | 8,607 | 8,791 | 8,974 | 9,155 | 5,261 | 4,278 | 4,276 | 4,280 | 4,284 | 3,646 | 3,647 | 3,646 | 3,651 | 4,253 | 4,258 | 4,265 | 3,581 | 2,674 | 2,615 | 2,616 | 2,618 | 2,619 | 2,621 | 2,668 | 2,768 | 2,769 | 2,570 | 2,622 | 2,398 | 2,145 | 2,146 | 1,582 | 1,584 | 1,586 | 1,588 | 1,598 | 1,292 | 1,306 | 1,319 | 1,332 | 546 | 558 | 565 | 573 | 581 | 589 | 596 | 604 | 612 | 345 | 298 | 299 | 299 | 300 | 301 | 302 | 302 | 303 | 303 | 303 | 304 | 306 | 308 | 308 | 310 | 341 | 371 | 401 | 402 | 13 | 13 | 13 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 46 | 46 | 146 | 321 | 496 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 610 | 610 | 610 | 914 | 10 | 10 | 10 | 10 | 10 | 10 | 283 | 383 | 383 | 183 | 233 | 8 | 8 | 8 | 8 | - | - | 8 | - | - | - | 1,319 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email