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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 3,882 | 2,519 | 3,261 | 3,599 | 3,599 | 2,280 | 1,724 | 2,669 | 2,280 | 2,958 | 3,552 | 2,651 | 2,958 | 2,408 | 2,807 | 2,566 | 2,408 | 2,157 | 2,024 | 1,676 | 2,157 | 837 | 1,354 | 1,515 | 837 | 1,626 | 1,034 | 1,224 | 1,626 | 613 | 1,033 | 1,259 | 613 | 756 | 1,185 | 1,185 | 756 | 955 | 2,573 | 1,730 | 955 | 884 | 1,241 | 1,241 | 884 | 847 | 2,009 | 2,708 | 847 | 2,028 | 1,125 | 2,028 | 2,028 | 1,213 | 1,403 | 1,478 | 1,213 | 1,008 | 1,790 | 1,583 | 1,008 | 1,414 | 1,946 | 1,877 | 1,414 | 1,629 | 1,348 | 1,348 | 1,346 | 1,493 | 2,184 | 2,184 | 1,439 | 1,781 | 1,783 | 1,783 | 1,614 | 1,443 | 1,329 | 1,329 | 1,257 | 1,121 | 1,078 | 1,078 | 1,060 | 1,042 | 991 | - | 899 | 727 | 671 | - | 627 | 434 | 418 | - | 355 | 212 | 190 | - | 159 | - | - | - | 64 | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 238 | 380 | 365 | 1,056 | 1,056 | 1,769 | 2,845 | 934 | 1,769 | 2 | 470 | 466 | 470 | 1,048 | 1,095 | 1,207 | 1,048 | 1,421 | 2,058 | 1,484 | 1,421 | 1,360 | 2,246 | 2,131 | 1,360 | 1,575 | 3,141 | 2,905 | 1,575 | 2,539 | 3,058 | 3,062 | 2,539 | 3,726 | 3,686 | 3,605 | 3,726 | 3,159 | 1,891 | 1,498 | 3,159 | 1,925 | 2,330 | 2,293 | 1,925 | 2,277 | 1,766 | 772 | 2,277 | 869 | 2,055 | 869 | 869 | 1,248 | 1,834 | 1,390 | 1,248 | 1,360 | 341 | 533 | 1,360 | 85 | 85 | 10 | 85 | 864 | 1,044 | 1,277 | 646 | 528 | 528 | - | 528 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 4,120 | 2,898 | 3,625 | 4,656 | 4,656 | 4,049 | 4,569 | 3,603 | 4,049 | 2,958 | 4,022 | 3,116 | 2,958 | 3,456 | 3,902 | 3,774 | 3,456 | 3,578 | 4,081 | 3,160 | 3,578 | 2,196 | 3,601 | 3,646 | 2,196 | 3,201 | 4,175 | 4,129 | 3,201 | 3,153 | 4,091 | 4,322 | 3,153 | 4,482 | 4,871 | 4,789 | 4,482 | 4,114 | 4,463 | 3,228 | 4,114 | 2,809 | 3,571 | 3,534 | 2,809 | 3,123 | 3,775 | 3,481 | 3,123 | 2,898 | 3,180 | 2,898 | 2,898 | 2,461 | 3,238 | 2,868 | 2,461 | 2,368 | 2,131 | 2,117 | 2,368 | 1,499 | 1,946 | 1,887 | 1,499 | 1,629 | 1,348 | 1,348 | 1,992 | 2,021 | 2,184 | 2,184 | 1,439 | 1,781 | 1,783 | 1,783 | 1,614 | 1,443 | 1,329 | 1,329 | 1,257 | 1,121 | 1,078 | 1,078 | 1,060 | 1,042 | 991 | - | 899 | 727 | 671 | - | 627 | 434 | 418 | - | 355 | 212 | 190 | - | 159 | - | - | - | 65 | - | - | - | - |
Receivables |
Loading...
|
M | 76 | 77 | 68 | 60 | 60 | 39 | 78 | 44 | 39 | 21 | 22 | 19 | 21 | 35 | 75 | 114 | 35 | 75 | 67 | 60 | 75 | 74 | 37 | 58 | 74 | 71 | 61 | 55 | 71 | 51 | 50 | 70 | 51 | 70 | 60 | 66 | 70 | 55 | 56 | 62 | 55 | 54 | 67 | 59 | 54 | 59 | 73 | 66 | 59 | 478 | 298 | 478 | 478 | 102 | 114 | 112 | 102 | 137 | 436 | 333 | 137 | 192 | 351 | 328 | 192 | 24 | 25 | - | 23 | 21 | 31 | - | 30 | 30 | 19 | - | 21 | 14 | 14 | - | 15 | 11 | 10 | - | 15 | 14 | 15 | - | 14 | 14 | 10 | - | 20 | 15 | 20 | - | 22 | 16 | 21 | - | 18 | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 5 | 4 | 3 | 5 | 6 | 4 | 4 | 6 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 4 | 4 | 3 | 34 | 30 | 30 | 28 | 27 | 27 | 27 | 26 | 24 | 24 | 24 | 23 | 19 | 18 | 17 | 17 | 16 | 16 | 14 | 16 | 15 | 14 | - | 14 | 12 | 14 | - | 13 | - | - | - | 7 | - | - | - | - |
Other Current Assets |
Loading...
|
M | 1,625 | 1,153 | 1,074 | 879 | 879 | 806 | 664 | 401 | 806 | 328 | 257 | 180 | 328 | 127 | 86 | 223 | 127 | 296 | 309 | 581 | 296 | 236 | 214 | 482 | 236 | 242 | 197 | 519 | 242 | 140 | 133 | 427 | 140 | 156 | 160 | 885 | 156 | 120 | 137 | 152 | 120 | 83 | 66 | 168 | 83 | 70 | 57 | 327 | 70 | 99 | 143 | 99 | 99 | 144 | 79 | 81 | 144 | 126 | 117 | 91 | 126 | 343 | 130 | 170 | 343 | 591 | 1,079 | 1,105 | 337 | 54 | 71 | 102 | 581 | 81 | 92 | 112 | 25 | 19 | 19 | 33 | 19 | 23 | 20 | 30 | 16 | 17 | 11 | 11 | 8 | 9 | 14 | 12 | 1 | 15 | 7 | - | 6 | 7 | 5 | - | 6 | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 5,827 | 4,304 | 5,399 | 5,911 | 5,911 | 5,479 | 6,495 | 5,475 | 5,479 | 3,824 | 4,503 | 3,458 | 3,824 | 3,699 | 4,412 | 4,494 | 3,699 | 4,368 | 4,889 | 3,804 | 4,368 | 2,748 | 4,228 | 4,189 | 2,748 | 3,753 | 4,490 | 4,706 | 3,753 | 3,935 | 4,582 | 4,822 | 3,935 | 5,191 | 5,639 | 5,742 | 5,191 | 4,610 | 4,719 | 3,444 | 4,610 | 3,036 | 3,744 | 3,764 | 3,036 | 3,321 | 4,087 | 3,876 | 3,321 | 3,478 | 3,624 | 3,478 | 3,478 | 2,710 | 3,433 | 3,063 | 2,710 | 2,633 | 2,687 | 2,543 | 2,633 | 2,036 | 2,430 | 2,387 | 2,036 | 2,247 | 2,455 | 2,455 | 2,354 | 2,098 | 2,290 | 2,290 | 2,054 | 1,926 | 1,924 | 1,924 | 1,687 | 1,503 | 1,390 | 1,390 | 1,318 | 1,179 | 1,131 | 1,131 | 1,114 | 1,091 | 1,034 | - | 938 | 766 | 711 | - | 664 | 479 | 459 | - | 398 | 248 | 229 | - | 196 | - | - | - | 88 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 11,014 | 10,797 | 10,507 | 10,118 | 10,118 | 9,870 | 9,499 | 9,229 | 9,870 | 8,897 | 8,572 | 8,549 | 8,897 | 8,759 | 9,678 | 9,675 | 8,759 | 10,002 | 9,316 | 9,030 | 10,002 | 8,828 | 8,428 | 8,123 | 8,828 | 7,820 | 7,468 | 7,214 | 7,820 | 6,871 | 6,517 | 6,262 | 6,871 | 5,877 | 5,689 | 5,471 | 5,877 | 5,280 | 5,097 | 5,060 | 5,280 | 5,005 | 5,053 | 4,906 | 5,005 | 4,934 | 4,942 | 4,925 | 4,934 | 4,934 | 4,859 | 4,934 | 4,934 | 4,676 | 4,585 | 4,314 | 4,676 | 3,973 | 3,860 | 3,645 | 3,973 | 3,574 | 3,551 | 3,582 | 3,574 | 3,248 | 2,952 | 2,952 | 2,884 | 2,622 | 2,485 | 2,485 | 2,533 | 2,322 | 2,075 | 2,075 | 2,123 | 1,839 | 1,615 | 1,615 | 1,621 | 1,606 | 1,456 | 1,456 | 1,352 | 1,167 | 1,012 | - | 952 | 736 | 632 | - | 614 | 526 | 439 | - | 315 | 307 | 246 | - | 203 | - | - | - | 131 | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62 | 59 | 60 | 57 | - | - | - | 39 | 42 | 54 | 53 | 55 | 57 | 53 | 53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 146 | 146 | 146 | 146 | 146 | - | - | 146 | 146 | 146 | - | 146 | 146 | 146 | - | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 169 | 47 | 47 | 47 | 55 | 47 | 47 | 47 | 53 | 47 | 47 | 47 | 52 | 47 | 47 | 47 | 59 | 47 | 47 | 47 | 63 | 47 | 47 | 47 | 47 | 47 | 47 | 61 | 63 | 47 | 47 | 62 | 64 | 47 | 47 | 67 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 30 | 31 | 44 | 44 | 45 | 45 | 46 | 46 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 146 | 146 | 146 | 146 | 146 | 169 | 47 | 47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 109 | 106 | 107 | 104 | - | - | - | 70 | 73 | 98 | 97 | 99 | 102 | 99 | 99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 8,282 | - | - | 6,146 | 6,520 | 6,063 | 5,399 | 4,782 | 4,787 | 4,323 | 4,500 | 4,525 | 4,832 | 4,520 | 4,768 | 6,111 | 6,211 | 5,134 | 5,069 | 7,138 | 6,148 | 5,564 | 5,440 | 4,753 | 4,687 | 4,221 | 4,376 | - | - | - | 3,550 | - | - | - | 3,988 | - | - | - | 3,239 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 0 | 5 | 6 | 0 | 0 | 7 | 0 | - | - | 3 | 25 | 9 | 4 | 26 | 101 | - | - | - | 371 | - | - | - | 260 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,429 | 2,058 | 1,490 | 1,427 | 1,360 | 2,246 | 2,137 | 1,360 | - | - | 2,907 | 1,600 | 2,548 | 3,062 | 3,088 | 2,640 | - | - | - | 4,097 | - | - | - | 3,419 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 183 | 199 | 200 | 169 | 224 | -1,036 | 453 | 257 | -1,036 | 256 | 49 | 49 | 259 | 67 | 317 | 379 | 21 | 253 | 827 | 228 | -381 | -8,975 | 130 | 3 | 86 | -7,867 | 11 | 23 | 12 | -6,927 | 54 | 89 | 89 | -5,932 | -172 | 555 | 297 | -5,678 | 218 | 0 | 12 | -5,256 | 1 | 5 | 8 | -5,156 | 3 | 3 | 9 | 893 | 893 | 893 | 2,055 | 1,254 | 1,254 | 18 | 1,867 | 1,379 | 1,379 | 593 | 362 | 152 | 152 | 10 | 64 | 325 | 356 | 356 | 646 | 365 | 10 | 10 | 1 | 18 | 23 | 23 | -30 | - | - | - | -45 | - | 0 | - | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | - | - | - | -64 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 11,348 | 11,152 | 10,970 | 10,495 | 10,495 | 10,282 | 10,102 | 9,675 | 10,282 | 9,314 | 8,893 | 8,870 | 9,314 | 8,983 | 10,182 | 10,253 | 8,983 | 10,493 | 9,708 | 9,447 | 10,493 | 9,110 | 8,566 | 8,173 | 9,110 | 7,878 | 7,526 | 7,284 | 7,878 | 6,972 | 6,653 | 6,397 | 6,972 | 6,136 | 6,416 | 6,443 | 6,136 | 5,896 | 5,386 | 5,368 | 5,896 | 5,257 | 5,349 | 5,179 | 5,257 | 5,159 | 5,158 | 5,125 | 5,159 | 5,118 | 5,024 | 5,118 | 5,118 | 4,901 | 4,793 | 4,500 | 4,901 | 4,141 | 4,008 | 3,845 | 4,141 | 3,927 | 3,816 | 3,940 | 3,927 | 3,620 | 3,355 | 3,355 | 3,337 | 3,034 | 2,542 | 2,542 | 2,581 | 2,387 | 2,145 | 2,145 | 2,123 | 1,870 | 1,659 | 1,659 | 1,621 | 1,651 | 1,502 | 1,502 | 1,352 | 1,167 | 1,012 | - | 952 | 736 | 633 | - | 614 | 526 | 439 | - | 315 | 307 | 246 | - | 204 | - | - | - | 131 | - | - | - | - |
Total Assets |
Loading...
|
M | 17,176 | 15,456 | 16,368 | 16,406 | 16,406 | 15,761 | 16,597 | 15,150 | 15,761 | 13,138 | 13,396 | 12,328 | 13,138 | 12,682 | 14,594 | 14,747 | 12,682 | 14,861 | 14,597 | 13,251 | 14,861 | 11,858 | 12,794 | 12,362 | 11,858 | 11,630 | 12,017 | 11,990 | 11,630 | 10,907 | 11,236 | 11,218 | 10,907 | 11,327 | 12,055 | 12,185 | 11,327 | 10,506 | 10,105 | 8,812 | 10,506 | 8,293 | 9,094 | 8,943 | 8,293 | 8,481 | 9,245 | 9,001 | 8,481 | 8,596 | 8,648 | 8,596 | 8,596 | 7,611 | 8,226 | 7,563 | 7,611 | 6,774 | 6,695 | 6,388 | 6,774 | 5,963 | 6,246 | 6,328 | 5,963 | 5,867 | 5,810 | 5,810 | 5,691 | 5,132 | 4,832 | 4,832 | 4,634 | 4,313 | 4,069 | 4,069 | 3,810 | 3,373 | 3,049 | 3,049 | 2,939 | 2,830 | 2,633 | 2,633 | 2,467 | 2,258 | 2,046 | 2,008 | 1,890 | 1,502 | 1,344 | 1,135 | 1,277 | 1,004 | 898 | - | 713 | 555 | 475 | - | 400 | - | - | - | 219 | - | - | - | - |
Accounts Payable |
Loading...
|
M | 792 | 808 | 982 | 1,066 | 1,066 | 1,174 | 1,225 | 1,029 | 1,174 | 663 | 566 | 336 | 663 | 305 | 1,331 | 1,368 | 305 | 1,602 | 829 | 574 | 1,602 | 319 | 344 | 250 | 319 | 277 | 324 | 294 | 277 | 197 | 280 | 231 | 197 | 221 | 266 | 197 | 221 | 137 | 184 | 150 | 137 | 127 | 194 | 138 | 127 | 163 | 239 | 181 | 163 | 151 | 226 | 151 | 151 | 172 | 180 | 154 | 172 | 133 | 140 | 133 | 133 | 124 | 162 | 129 | 124 | 56 | 49 | 49 | 55 | 64 | 52 | 52 | 79 | 59 | 67 | 67 | 92 | 89 | 79 | 79 | 68 | 82 | 49 | 49 | 62 | 75 | 47 | 46 | 47 | 42 | 34 | 28 | 30 | 39 | 25 | - | 23 | 20 | 33 | - | 31 | - | - | - | 15 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 89 | 110 | 77 | 1,100 | 1,100 | 1,974 | 1,877 | 1,281 | 1,974 | 434 | 915 | 1,778 | 434 | 1,911 | 1,986 | 457 | 1,911 | 327 | 359 | 309 | 327 | 399 | 432 | 435 | 399 | 383 | 450 | 456 | 383 | 394 | 387 | 450 | 394 | 465 | 396 | 400 | 465 | 456 | 466 | 468 | 456 | 407 | 402 | 400 | 407 | 395 | 378 | 368 | 395 | 337 | 339 | 337 | 337 | 309 | 293 | 266 | 309 | 318 | 222 | 203 | 318 | 351 | 329 | 367 | 351 | 195 | 222 | 222 | 235 | 166 | 155 | 155 | 153 | 140 | 118 | 118 | 129 | 109 | 83 | 83 | 81 | 84 | 71 | 71 | 65 | 55 | 50 | - | 44 | 35 | 37 | - | 33 | 20 | 22 | - | 13 | 10 | 10 | - | 6 | - | - | - | 6 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 67 | 3,200 | 3,415 | 2,787 | 2,787 | - | - | 1,554 | 1,554 | 1,842 | 2,114 | 291 | 291 | 1,344 | 2,583 | 547 | 1,344 | 2,119 | 3,155 | 1,962 | 2,119 | 1,850 | 2,969 | 1,408 | 1,850 | 1,513 | 2,399 | 1,333 | 1,513 | 1,421 | 2,383 | 1,174 | 1,421 | 1,450 | 2,226 | 1,088 | 1,450 | 1,233 | 1,853 | 855 | 1,233 | 863 | 1,657 | 658 | 863 | 803 | 1,457 | 681 | 803 | - | 1,338 | 1,224 | -107 | 687 | 1,146 | 1,089 | 687 | 696 | 984 | 906 | 696 | 622 | 969 | 148 | 622 | 42 | 34 | - | 21 | 44 | 22 | - | 571 | - | - | - | - | - | - | - | - | - | - | - | - | - | 280 | - | -74 | 148 | 176 | - | 218 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 5,452 | 168 | 65 | 2,470 | 2,470 | 2,782 | 2,915 | 1,534 | 2,782 | 1,884 | 43 | 1,122 | 1,884 | 1,663 | 684 | 3,136 | 319 | 2,136 | 188 | 1,251 | 16 | 2,310 | 25 | 1,320 | 460 | 1,664 | 84 | 929 | 152 | 1,447 | 274 | 1,515 | 26 | 2,199 | 524 | 1,662 | 749 | 1,896 | 57 | 801 | 663 | 973 | 78 | 715 | 109 | 839 | 127 | 584 | 36 | 1,350 | 119 | 125 | 1,456 | 715 | 84 | 41 | 28 | 750 | 22 | 137 | 54 | 696 | 123 | 913 | 74 | 813 | 890 | 890 | 807 | 663 | 706 | 706 | 43 | 431 | 548 | 548 | 436 | 316 | 393 | 393 | 338 | 223 | 316 | 316 | 251 | 206 | 0 | 275 | 217 | 148 | 0 | 149 | -78 | 100 | 136 | - | 107 | 85 | 78 | - | 78 | - | - | - | 51 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 6,401 | 4,286 | 4,538 | 7,422 | 7,422 | 5,930 | 6,017 | 5,399 | 5,930 | 2,981 | 3,638 | 3,527 | 2,981 | 3,878 | 6,585 | 5,508 | 3,878 | 4,064 | 4,531 | 4,097 | 4,064 | 3,028 | 3,770 | 3,413 | 3,028 | 2,325 | 3,257 | 3,012 | 2,325 | 2,039 | 3,324 | 3,370 | 2,039 | 2,885 | 3,413 | 3,346 | 2,885 | 2,490 | 2,560 | 2,275 | 2,490 | 1,507 | 2,331 | 1,912 | 1,507 | 1,396 | 2,202 | 1,815 | 1,396 | 1,837 | 2,021 | 1,837 | 1,837 | 1,197 | 1,704 | 1,550 | 1,197 | 1,200 | 1,368 | 1,379 | 1,200 | 1,171 | 1,583 | 1,557 | 1,171 | 1,063 | 1,195 | 1,195 | 1,118 | 893 | 934 | 934 | 846 | 630 | 733 | 733 | 657 | 514 | 555 | 555 | 487 | 389 | 436 | 436 | 378 | 336 | 377 | 370 | 308 | 225 | 247 | 209 | 202 | 159 | 183 | - | 144 | 115 | 121 | - | 114 | - | - | - | 71 | - | - | - | - |
Long-Term Debt |
Loading...
|
M | - | 2,532 | 2,577 | - | 2,853 | 2,879 | 3,067 | 3,694 | 3,715 | 4,596 | 4,727 | 4,687 | 3,518 | 3,460 | 3,502 | 2,667 | 3,583 | 3,837 | 3,903 | 4,013 | 3,335 | 5,026 | 3,938 | 4,032 | 4,098 | 4,432 | 4,423 | 4,371 | 4,203 | 3,531 | 3,867 | 3,921 | 4,070 | 3,993 | 4,268 | 4,385 | 4,331 | 3,894 | 4,161 | 4,620 | 3,604 | 3,835 | 3,901 | 3,903 | 3,971 | 4,214 | 4,287 | 4,128 | 4,343 | 4,079 | 4,242 | 4,695 | 4,698 | 3,925 | 4,022 | 3,646 | 3,639 | 3,329 | 3,451 | 3,341 | 2,911 | 2,499 | 2,650 | 2,973 | 3,002 | 2,737 | 2,402 | 2,187 | 2,251 | 2,022 | 1,874 | 1,900 | 1,850 | 1,652 | 1,503 | 1,533 | 1,678 | 1,417 | 1,182 | 1,038 | 1,073 | 1,125 | 1,064 | 945 | 844 | 691 | 561 | 546 | 446 | 395 | 328 | 311 | 330 | 275 | 216 | - | 108 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | 1 | - | - | - | - | - | - | - | 1 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,161 | 3,299 | 3,401 | 3,341 | 3,341 | 3,539 | 3,914 | 4,206 | 3,539 | 5,229 | 5,289 | 4,155 | 5,229 | 4,133 | 3,343 | 4,271 | 4,133 | 4,539 | 4,787 | 3,939 | 4,539 | 3,953 | 4,196 | 4,480 | 3,953 | 4,506 | 4,492 | 4,555 | 4,506 | 4,007 | 4,177 | 4,252 | 4,007 | 4,397 | 4,647 | 4,804 | 4,397 | 3,968 | 4,022 | 3,252 | 3,968 | 3,423 | 3,644 | 3,759 | 3,423 | 3,856 | 3,862 | 3,879 | 3,856 | 3,805 | 3,726 | 3,805 | 3,805 | 3,468 | 3,492 | 3,165 | 3,468 | 2,778 | 2,789 | 2,584 | 2,778 | 2,185 | 2,248 | 2,268 | 2,185 | 2,227 | 1,975 | 1,975 | 2,034 | 1,858 | 1,788 | 1,788 | 1,796 | 1,726 | 1,640 | 1,640 | 1,425 | 1,173 | 983 | 983 | 997 | 988 | 912 | 912 | 847 | 725 | 624 | - | 579 | 489 | 402 | - | 405 | 316 | 258 | - | 128 | 129 | 89 | - | 34 | - | - | - | 15 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 9,561 | 7,584 | 7,940 | 10,763 | 10,763 | 9,469 | 9,931 | 9,605 | 9,469 | 8,210 | 8,927 | 7,681 | 8,210 | 8,011 | 9,928 | 9,779 | 8,011 | 8,603 | 9,318 | 8,036 | 8,603 | 6,982 | 7,966 | 7,893 | 6,982 | 6,830 | 7,749 | 7,567 | 6,830 | 6,046 | 7,501 | 7,622 | 6,046 | 7,282 | 8,060 | 8,150 | 7,282 | 6,457 | 6,582 | 5,526 | 6,457 | 4,929 | 5,975 | 5,670 | 4,929 | 5,252 | 6,064 | 5,694 | 5,252 | 5,642 | 5,747 | 5,642 | 5,642 | 4,665 | 5,195 | 4,715 | 4,665 | 3,979 | 4,156 | 3,963 | 3,979 | 3,356 | 3,832 | 3,825 | 3,356 | 3,290 | 3,170 | 3,170 | 3,151 | 2,751 | 2,722 | 2,722 | 2,642 | 2,356 | 2,373 | 2,373 | 2,082 | 1,687 | 1,538 | 1,538 | 1,484 | 1,377 | 1,348 | 1,348 | 1,225 | 1,061 | 1,001 | 982 | 887 | 714 | 649 | 548 | 607 | 476 | 440 | - | 271 | 244 | 210 | - | 149 | - | - | - | 86 | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 744 | 739 | 731 | 723 | 722 | 1,604 | 947 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 269 | 92 | 677 | 73 | 73 | 570 | 1,161 | 1,326 | 570 | 623 | 335 | 211 | 623 | -12 | -149 | -79 | -12 | 472 | 229 | 304 | 472 | -197 | 251 | -338 | -197 | -145 | -111 | 237 | -145 | 490 | 56 | -291 | 490 | -209 | 512 | 604 | -209 | 8 | 141 | 107 | 8 | 85 | 98 | 156 | 85 | 69 | 73 | 230 | 69 | - | - | -1,115 | -1,115 | - | - | -837 | -837 | - | - | -652 | -652 | - | - | -624 | -624 | -508 | -508 | -458 | -510 | -370 | -370 | -350 | -370 | -489 | -489 | -476 | -444 | -369 | -369 | -412 | -408 | - | - | - | - | -191 | -191 | - | -191 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | 171 | 189 | - | 206 | 221 | 241 | 131 | 138 | 146 | 159 | 168 | 183 | 191 | 214 | 222 | 246 | 231 | 227 | 223 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 7,614 | 7,872 | 8,429 | 5,643 | 5,643 | 6,292 | 6,666 | 5,545 | 6,292 | 4,929 | 4,469 | 4,647 | 4,929 | 4,671 | 4,666 | 4,968 | 4,671 | 6,258 | 5,280 | 5,215 | 6,258 | 4,876 | 4,828 | 4,469 | 4,876 | 4,800 | 4,268 | 4,423 | 4,800 | 4,861 | 3,735 | 3,597 | 4,861 | 4,045 | 3,995 | 4,035 | 4,045 | 4,049 | 3,523 | 3,286 | 4,049 | 3,364 | 3,119 | 3,273 | 3,364 | 3,228 | 3,181 | 3,307 | 3,228 | 2,954 | 2,901 | 2,954 | 2,954 | 2,946 | 3,030 | 2,849 | 2,946 | 2,796 | 2,539 | 2,425 | 2,796 | 2,607 | 2,415 | 2,502 | 2,607 | 2,578 | 2,640 | 2,640 | 2,540 | 2,382 | 2,110 | 2,110 | 1,992 | 1,957 | 1,696 | 1,696 | 1,727 | 1,686 | 1,510 | 1,510 | 1,455 | 1,453 | 1,285 | 1,285 | 1,242 | 1,197 | 1,046 | 1,026 | 1,002 | 788 | 695 | 587 | 670 | 529 | 458 | - | 441 | 311 | 265 | - | 251 | - | - | - | 133 | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 17,176 | 15,456 | 16,368 | 16,406 | 16,406 | 15,761 | 16,597 | 15,150 | 15,761 | 13,138 | 13,396 | 12,328 | 13,138 | 12,682 | 14,594 | 14,747 | 12,682 | 14,861 | 14,597 | 13,251 | 14,861 | 11,858 | 12,794 | 12,362 | 11,858 | 11,630 | 12,017 | 11,990 | 11,630 | 10,907 | 11,236 | 11,218 | 10,907 | 11,327 | 12,055 | 12,185 | 11,327 | 10,506 | 10,105 | 8,812 | 10,506 | 8,293 | 9,094 | 8,943 | 8,293 | 8,481 | 9,245 | 9,001 | 8,481 | 8,596 | 8,648 | 8,596 | 8,596 | 7,611 | 8,226 | 7,563 | 7,611 | 6,774 | 6,695 | 6,388 | 6,774 | 5,963 | 6,246 | 6,328 | 5,963 | 5,867 | 5,810 | 5,810 | 5,691 | 5,132 | 4,832 | 4,832 | 4,634 | 4,313 | 4,069 | 4,069 | 3,810 | 3,373 | 3,049 | 3,049 | 2,939 | 2,830 | 2,633 | 2,633 | 2,467 | 2,258 | 2,046 | - | 1,890 | 1,502 | 1,344 | - | 1,277 | 1,004 | 898 | - | 713 | 555 | 475 | - | 400 | - | - | - | 219 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -1,917,964,078 | 0 | 0 | - | - | - | - | - | - | -3 | -8 | - | - | - | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -34 | -54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 1,140 | 1,145 | 1,145 | 1,139 | 228 | 228 | 228 | 226 | 228 | 226 | 226 | 225 | 226 | 225 | 218 | 224 | 225 | 224 | 227 | 227 | 224 | 231 | 235 | 237 | 228 | 239 | 245 | 249 | 239 | 251 | 257 | 266 | 251 | 267 | 275 | 270 | 267 | 278 | 271 | 274 | 278 | 274 | 282 | 282 | 274 | 282 | 282 | 286 | 282 | 286 | 291 | 290 | 286 | 290 | 290 | 288 | 290 | 288 | 289 | 287 | 288 | 287 | 289 | 291 | 287 | 294 | 305 | 305 | 301 | 304 | 303 | 303 | 300 | 302 | 298 | 298 | 296 | 298 | 290 | 290 | 296 | 299 | 298 | 298 | 294 | 299 | 299 | 299 | 283 | 287 | 287 | 287 | 274 | 277 | 276 | 276 | 261 | 261 | 261 | 261 | 234 | 234 | 243 | 243 | 60 | 60 | 60 | 60 | 60 |
Shareholders' Equity (Tangible) |
|
M | - | - | 8,289 | - | - | 6,153 | 6,527 | 6,070 | 5,406 | 4,789 | 4,793 | 4,330 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,053 | 9,120 | 7,901 | 8,506 | 7,646 | 11,339 | 6,977 | 4,033 | 4,080 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 2,642 | 2,654 | - | 3,953 | 4,853 | 4,944 | 4,975 | 5,688 | 5,030 | 5,642 | 6,465 | 3,952 | 5,371 | 5,488 | 3,125 | 5,494 | 4,164 | 4,262 | 4,322 | 3,662 | 5,425 | 4,370 | 4,467 | 4,498 | 4,815 | 4,873 | 4,827 | 4,586 | 3,926 | 4,254 | 4,371 | 4,464 | 4,457 | 4,664 | 4,784 | 4,795 | 4,350 | 4,627 | 5,088 | 4,060 | 4,241 | 4,302 | 4,303 | 4,378 | 4,609 | 4,665 | 4,496 | 4,738 | 4,416 | 4,581 | 5,031 | 5,035 | 4,234 | 4,315 | 3,912 | 3,949 | 3,647 | 3,673 | 3,544 | 3,229 | 2,851 | 2,979 | 3,340 | 3,354 | 2,931 | 2,624 | 2,409 | 2,486 | 2,188 | 2,028 | 2,055 | 2,004 | 1,792 | 1,622 | 1,652 | 1,807 | 1,526 | 1,265 | 1,121 | 1,153 | 1,209 | 1,134 | 1,016 | 908 | 746 | 611 | - | 490 | 431 | 365 | - | 363 | 295 | 238 | - | 121 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 70 | 35 | - | 1,057 | 1,929 | 1,829 | 1,222 | 1,225 | 380 | 859 | 863 | 1,726 | 1,856 | 1,870 | 1,919 | 382 | 255 | 262 | 300 | 309 | 602 | 491 | 503 | 377 | 385 | 435 | 4,284 | 326 | 3,747 | 3,837 | 3,954 | 341 | - | - | - | 350 | - | - | - | 3,156 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email