Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,506 | 1,145 | 981 | 1,140 | 1,119 | 646 | 684 | 607 | 1,948 | 1,881 | 2,091 | 2,252 | 2,318 | 1,831 | 1,703 | 1,218 | 1,496 | 484 | 419 | 290 | 280 | 283 | 269 | 346 | 257 | 310 | 313 | 359 | 266 | 399 | 450 | 530 | 276 | 306 | 284 | 350 | 675 | 543 | 782 | 861 | 608 | 967 | 204 | 647 | 782 | 637 | 751 | 964 | 890 | 910 | 816 | 658 | 912 | 843 | 889 | 1,129 | 920 | 937 | 498 | 166 | 87 | 153 | 83 | 70 | 65 | 57 | 61 | 70 | 210 | 58 | 46 | 66 | 383 | 429 | 638 | 500 | 527 | 521 | 508 | 721 | 1,183 | 1,457 | 1,437 | 1,388 | 1,315 | 1,324 | 975 | 587 | 552 | 203 | 30 | 75 | 36 | 35 | 28 | 27 | 31 | 42 | 25 | 27 | 23 | 53 | 22 | 28 | 26 | 33 | 23 | 33 | 22 | 34 | 20 | 22 | 21 | 22 | 23 | 20 | 22 | 23 | 31 | 20 | 16 | 20 | 17 | 13 | 17 | 20 | 15 | 76 | 34 | 184 | 36 | 12 | 12 | 13 | 14 | 12 | 15 | 20 | 16 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 2,438 | 2,018 | 1,995 | 2,036 | 2,006 | 2,060 | 2,051 | 2,151 | 1,910 | 1,946 | 2,138 | 2,293 | 2,439 | 2,483 | 2,249 | 2,064 | 1,693 | 1,496 | 1,486 | 1,508 | 1,546 | 1,451 | 1,315 | 1,255 | 1,269 | 1,246 | 1,266 | 1,270 | 1,389 | 1,442 | 1,923 | 1,970 | 2,097 | 2,305 | 2,381 | 2,624 | 2,757 | 2,895 | 3,049 | 3,103 | 3,111 | 2,839 | 2,361 | 2,058 | 2,023 | 2,004 | 1,157 | 0 | 3,688 | 3,548 | 1,085 | 3,126 | 2,905 | 2,812 | 0 | 0 | 2,277 | 1,920 | - | - | 1,964 | 1,981 | - | - | 1,638 | 1,646 | - | - | 1,366 | 1,386 | - | - | 1,160 | 1,107 | 71 | - | 1,153 | - | 311 | - | - | - | 211 | - | - | - | 756 | - | - | - | 1,180 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,506 | 3,163 | 2,976 | 3,176 | 3,125 | 2,706 | 0 | 2,758 | 3,857 | 3,827 | 4,229 | 4,545 | 4,757 | 4,314 | 3,952 | 3,282 | 3,189 | 1,979 | 1,905 | 1,798 | 1,825 | 1,735 | 1,584 | 1,601 | 1,526 | 1,556 | 1,579 | 1,630 | 1,655 | 1,841 | 2,373 | 2,500 | 2,373 | 2,611 | 2,665 | 2,974 | 3,432 | 3,438 | 3,831 | 3,964 | 3,719 | 3,806 | 2,565 | 2,705 | 2,805 | 2,641 | 751 | 964 | 890 | 910 | 816 | 658 | 912 | 843 | 889 | 1,129 | 920 | 937 | 498 | 166 | 87 | 153 | 83 | 70 | 65 | 57 | 61 | 70 | 210 | 58 | 46 | 66 | 383 | 429 | 638 | 500 | 527 | 521 | 508 | 721 | 1,183 | 1,457 | 1,437 | 1,388 | 1,315 | 1,324 | 975 | 587 | 552 | 203 | 30 | 75 | 36 | 35 | 28 | 27 | 31 | 42 | 25 | 27 | 23 | 53 | 22 | 28 | 26 | 33 | 23 | 33 | 22 | 34 | 20 | 22 | 21 | 22 | 23 | 20 | 22 | 23 | 31 | 20 | 16 | 20 | 17 | 13 | 17 | 20 | 15 | 76 | 34 | 184 | 36 | 12 | 12 | 13 | 14 | 12 | 15 | 20 | 16 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 262 | 87 | 95 | 82 | 79 | 75 | 64 | 56 | 55 | 52 | 55 | 52 | 54 | 53 | 60 | 50 | 46 | 47 | 49 | 48 | 51 | 48 | 49 | 48 | 45 | 42 | 42 | 39 | 41 | 38 | 54 | 53 | 49 | 39 | 55 | 51 | 48 | 41 | 69 | 77 | 88 | 75 | 93 | 85 | 83 | 74 | 69 | 53 | 54 | 54 | 52 | 61 | 61 | 52 | 49 | 50 | 281 | 49 | 53 | 52 | 55 | 57 | 54 | 54 | 54 | 49 | 50 | 46 | 44 | 42 | 42 | 39 | 37 | 36 | 34 | 33 | 32 | 34 | 30 | 31 | 30 | 29 | 29 | 29 | 33 | 35 | 40 | 41 | 43 | 44 | 48 | 47 | 49 | 40 | 41 | 38 | 38 | 36 | 37 | 33 | 35 | 34 | 35 | 35 | 37 | 37 | 36 | 37 | 39 | 39 | 35 | 34 | 33 | 34 | 31 | 32 | 30 | 28 | 27 | 25 | 23 | 23 | 23 | 23 | 2,109 | 23 | 24 | 25 | 25 | 26 | 26 | 27 | 26 | 28 | 27 | 27 | 24 | 24 | 23 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | -22,417 | 16,346 | -1,085 | -1,230 | -1,206 | 9 | 7 | 10 | 10 | 10 | 8 | 12 | 9 | 8 | 9 | 10 | 9 | 10 | 10 | 10 | 11 | 11 | 14 | 11 | 16 | 18 | 21 | 19 | 23 | 23 | 29 | 32 | 39 | 42 | 58 | 60 | 76 | 81 | 79 | 84 | 84 | 96 | 113 | 112 | 129 | 137 | 129 | 141 | 156 | 206 | 216 | 230 | 244 | 244 | 233 | 226 | 237 | 184 | 177 | 87 | 85 | 62 | 37 | 21 | 12 | 3 | 5 | 3 | 5 | 4 | 4 | 5 | 4 | 5 | 6 | 6 | 6 | 7 | 9 | 9 | 13 | 14 | 16 | 15 | 16 | 16 | 18 | 17 | 20 | 17 | 17 | 14 | 15 | 16 | 17 | 17 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 1,772 | 1,239 | 1,085 | 1,230 | 1,206 | 75 | 64 | 56 | 51 | 14,592 | 12,298 | 11,780 | 11,221 | 11,062 | 11,264 | 11,390 | 10,971 | 10,984 | 11,009 | 11,021 | 10,873 | 10,780 | 10,713 | 10,610 | 10,498 | 10,399 | 10,157 | 9,928 | 9,611 | 9,229 | 8,542 | 8,213 | 7,996 | 7,545 | 7,249 | 6,567 | 6,329 | 6,049 | 5,698 | 5,511 | 5,307 | 5,531 | 5,939 | 6,104 | 6,265 | 6,506 | 8,244 | 8,356 | 8,461 | 8,665 | 8,847 | 9,006 | 9,037 | 9,229 | 9,567 | 9,772 | 10,046 | 9,268 | 9,336 | 9,396 | 9,685 | 9,854 | 9,704 | 9,621 | 9,511 | 8,508 | 8,338 | 8,122 | 7,926 | 7,395 | 7,227 | 6,964 | 6,690 | 6,411 | 6,152 | 5,950 | 5,612 | 5,645 | 5,453 | 5,322 | 5,092 | 4,838 | 4,779 | 4,792 | 4,420 | - | - | 6,382 | 6,340 | 6,638 | 6,841 | 6,854 | 6,816 | 6,711 | 6,559 | 6,406 | 6,184 | 6,058 | 6,004 | 5,561 | 5,614 | 5,535 | 5,477 | 5,393 | 5,467 | 5,538 | 5,553 | 5,549 | 5,583 | 5,649 | 4,958 | 4,881 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 1,772 | 20,835 | 3,071 | 3,258 | 3,204 | 19,775 | 16,114 | 2,814 | 3,912 | 3,879 | 29 | 18,064 | 4,811 | 17,247 | 1,588 | 16,066 | 3,235 | 13,931 | 699 | 13,820 | 1,876 | 13,483 | 584 | 12,971 | 1,571 | 12,705 | 719 | 12,323 | 1,696 | 12,015 | 1,168 | 12,165 | 2,422 | 12,052 | 1,634 | 3,025 | 11,893 | 11,732 | 1,867 | 4,041 | 11,507 | 11,507 | 1,446 | 2,790 | 10,294 | 10,304 | 1,157 | 1,017 | 12,308 | 12,322 | 1,085 | 719 | 11,878 | 11,850 | 938 | 1,179 | 11,937 | 11,762 | 552 | 218 | 11,538 | 11,827 | 137 | 124 | 11,082 | 10,108 | 111 | 116 | 9,394 | 8,732 | 88 | 105 | 8,123 | 7,836 | 672 | 533 | 7,142 | 555 | 538 | 752 | 1,213 | 1,486 | 1,467 | 1,417 | 1,348 | 1,359 | 1,015 | 7,010 | 6,935 | 6,884 | 6,920 | 6,976 | 6,901 | 6,786 | 6,628 | 6,472 | 6,252 | 6,137 | 6,066 | 5,621 | 5,672 | 5,622 | 5,535 | 5,456 | 5,529 | 5,608 | 5,613 | 5,620 | 5,644 | 5,721 | 5,012 | 4,938 | 54 | 56 | 55 | 52 | 52 | 52 | 57 | 45 | 39 | 43 | 40 | 36 | 2,127 | 43 | 39 | 100 | 59 | 210 | 62 | 39 | 38 | 40 | 41 | 39 | 40 | 44 | 39 | 40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 243 | 237 | 237 | 237 | 236 | 240 | 243 | 244 | 247 | 253 | 255 | 256 | 260 | 256 | 253 | 251 | 246 | 246 | 274 | 276 | 277 | 277 | 268 | 270 | 265 | 265 | 264 | 270 | 272 | 276 | 282 | 295 | 299 | 289 | 276 | 268 | 264 | 254 | 258 | 247 | 229 | 225 | 206 | 206 | 207 | 207 | 179 | 175 | 175 | 174 | 167 | 165 | 165 | 165 | 163 | 160 | 158 | 134 | 133 | 134 | 134 | 135 | 133 | 118 | 116 | 75 | 75 | 74 | 75 | 61 | 62 | 64 | 63 | 63 | 63 | 62 | 62 | 63 | 63 | 62 | 61 | 61 | 61 | 59 | 59 | 57 | 55 | 72 | 76 | 72 | 71 | 53 | 52 | 52 | 50 | 51 | 50 | 50 | 50 | 69 | 51 | 49 | 49 | 48 | 48 | 48 | 48 | 81 | 79 | 79 | 75 | 75 | 73 | 73 | 72 | 65 | 64 | 64 | 63 | 38 | 64 | 64 | 64 | 63 | 59 | 51 | 50 | 51 | 55 | 56 | 56 | 54 | 56 | 57 | 57 | 51 | 57 | 61 | 64 | 66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 411 | 305 | 305 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 303 | 302 | 301 | 301 | 301 | 301 | 301 | 301 | 301 | 300 | 293 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 0 | 0 | 0 | 292 | 0 | 0 | 0 | 260 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 252 | 0 | - | - | 252 | - | - | - | 213 | 213 | 213 | 102 | 102 | 102 | - | - | 54 | - | - | - | 54 | - | - | - | 55 | - | - | - | 55 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 37 | 39 | 40 | 42 | 43 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 42 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 10 | 6 | 4 | 5 | 5 | 5 | 6 | 7 | 7 | 8 | 300 | 301 | 302 | 11 | 304 | 300 | 299 | 4 | 265 | 264 | 267 | 4 | 256 | 257 | 257 | 5 | 257 | 257 | 257 | 258 | 258 | 259 | 256 | 5 | 258 | 220 | 220 | 221 | 222 | 223 | 107 | 107 | 5 | 108 | 56 | 56 | 56 | 57 | 57 | 57 | 58 | 58 | 59 | 59 | 59 | 60 | 60 | 60 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 37 | 39 | 40 | 42 | 43 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 454 | 311 | 311 | 309 | 309 | 309 | 309 | 309 | 310 | 310 | 310 | 309 | 309 | 309 | 310 | 310 | 311 | 310 | 309 | 310 | 310 | 311 | 311 | 312 | 312 | 311 | 299 | 296 | 296 | 296 | 297 | 298 | 298 | 299 | 299 | 300 | 301 | 302 | 303 | 304 | 300 | 299 | 264 | 265 | 264 | 267 | 256 | 256 | 257 | 257 | 256 | 257 | 257 | 257 | 509 | 258 | - | - | 257 | - | - | - | 434 | 435 | 436 | 209 | 210 | 108 | - | - | 111 | - | - | - | 112 | - | - | - | 114 | - | - | - | 115 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 75 | 77 | 80 | 83 | 86 | 89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 1,816 | 1,785 | 1,767 | 1,716 | 1,665 | 1,611 | 1,582 | 1,539 | 1,516 | 1,618 | 1,724 | 1,752 | 1,704 | 1,680 | 1,675 | 1,740 | 1,724 | 1,703 | 1,694 | 1,672 | 1,686 | 1,674 | 1,676 | 1,699 | 1,707 | 1,725 | 1,719 | 1,703 | 1,679 | 1,665 | 1,664 | 1,672 | 1,656 | 1,659 | 1,667 | 1,679 | 1,670 | 1,687 | 1,680 | 1,654 | 1,673 | 1,658 | 1,671 | 1,647 | - | - | - | - | 1,650 | 1,604 | 1,581 | 1,581 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 2,896 | 2,434 | 2,419 | 2,470 | 2,452 | 2,513 | 2,514 | 2,629 | 2,211 | 2,273 | 2,504 | 2,708 | 2,933 | 3,127 | 3,014 | 2,947 | 14,639 | 14,814 | 2,929 | 15,046 | 15,052 | 14,795 | 13,161 | 13,051 | 13,000 | 12,933 | 12,592 | 12,364 | 12,224 | 11,949 | 11,395 | 11,190 | 11,180 | 11,081 | 10,915 | 10,327 | 10,002 | 9,873 | 9,804 | 9,659 | 9,461 | 9,404 | 9,305 | 9,113 | 9,057 | 9,171 | - | - | - | - | 8,195 | 8,287 | 8,291 | 8,450 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 5,334 | 4,452 | 4,414 | 4,507 | 4,458 | 4,573 | 4,565 | 4,779 | 4,120 | 4,219 | 4,643 | 5,001 | 5,372 | 5,610 | 5,264 | 5,011 | 16,332 | 16,310 | 4,415 | 16,554 | 16,598 | 16,246 | 14,476 | 14,307 | 14,270 | 14,179 | 13,858 | 13,634 | 13,613 | 13,391 | 13,318 | 13,159 | 13,277 | 13,386 | 13,296 | 12,952 | 12,759 | 12,768 | 12,853 | 12,762 | 12,571 | 12,242 | 11,666 | 11,171 | 11,079 | 11,175 | - | - | - | - | 9,280 | 11,413 | 11,196 | 11,262 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 419 | -2,434 | -62 | -3,017 | -2,996 | -2,513 | -1,911 | -3,182 | -2,767 | -2,836 | 2,101 | -2,708 | -3,502 | -3,070 | 14,463 | -2,891 | -3,170 | -2,856 | 14,504 | -3,016 | -3,687 | -3,038 | 13,875 | -2,926 | -3,564 | -3,012 | 13,084 | -2,922 | -3,654 | -3,194 | 12,363 | -3,462 | -4,252 | -3,903 | 11,810 | -4,779 | -4,237 | -4,411 | 11,441 | -5,238 | -4,722 | -4,469 | 10,557 | -4,119 | -3,493 | -3,411 | 11,341 | -4,093 | -3,726 | -3,590 | 11,362 | -3,598 | -2,958 | -2,881 | -2,982 | -2,759 | -2,369 | -2,018 | -2,694 | -2,429 | -2,082 | -2,102 | -1,955 | -2,050 | -1,770 | -1,781 | -1,836 | -1,748 | -1,514 | -1,538 | -1,754 | -1,734 | -1,357 | -1,309 | -1,411 | -1,447 | -1,297 | -1,343 | -1,178 | -1,210 | -1,238 | -1,221 | -1,290 | -1,034 | -1,543 | -981 | -1,143 | 36 | 36 | 36 | 36 | 37 | 39 | 40 | 42 | 43 | 45 | 46 | 48 | 49 | 51 | 52 | 54 | 55 | 57 | 57 | 59 | 60 | 66 | 69 | 28 | 28 | -1,353 | -1,440 | -1,441 | -1,511 | -1,487 | -1,440 | -1,273 | -1,074 | -915 | -878 | -871 | -906 | -981 | -909 | -842 | -826 | -807 | -835 | -852 | -898 | -906 | -899 | -921 | -939 | -902 | -899 | -888 | -2,236 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 28,368 | 548 | 2,966 | 3,017 | 2,996 | 549 | 1,155 | 3,182 | 2,767 | 2,836 | 2,101 | 565 | 3,502 | 566 | 14,463 | 561 | 3,170 | 556 | 14,504 | 585 | 3,687 | 587 | 13,875 | 581 | 3,564 | 575 | 13,084 | 565 | 3,654 | 572 | 12,363 | 593 | 4,252 | 588 | 11,810 | 4,779 | 565 | 556 | 11,441 | 5,238 | 529 | 524 | 10,557 | 4,119 | 471 | 475 | 11,341 | 4,093 | 432 | 431 | 11,362 | 3,598 | 422 | 423 | 2,982 | 2,759 | 416 | 390 | 2,694 | 2,429 | 354 | 355 | 1,955 | 2,050 | 340 | 182 | 1,836 | 1,748 | 184 | 117 | 1,754 | 1,734 | 120 | 120 | 1,411 | 1,447 | 120 | 1,343 | 1,178 | 1,210 | 1,238 | 1,221 | 1,290 | 1,034 | 1,543 | 981 | 1,143 | 108 | 112 | 108 | 107 | 90 | 90 | 92 | 92 | 94 | 95 | 97 | 98 | 118 | 101 | 102 | 103 | 104 | 105 | 106 | 106 | 141 | 146 | 148 | 103 | 103 | 1,353 | 1,440 | 1,441 | 1,511 | 1,487 | 1,440 | 1,273 | 1,074 | 915 | 878 | 871 | 906 | 981 | 909 | 842 | 826 | 807 | 835 | 852 | 898 | 906 | 899 | 921 | 939 | 902 | 899 | 888 | 2,236 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 30,140 | 22,640 | 22,475 | 22,553 | 22,325 | 21,654 | 20,772 | 20,159 | 20,560 | 19,973 | 19,651 | 19,650 | 19,534 | 19,064 | 18,794 | 18,175 | 17,376 | 16,423 | 16,475 | 16,469 | 16,435 | 16,188 | 15,866 | 15,766 | 15,633 | 15,584 | 15,254 | 15,084 | 14,961 | 14,874 | 14,888 | 14,822 | 14,671 | 14,685 | 14,568 | 14,370 | 14,611 | 14,495 | 14,756 | 14,790 | 14,365 | 14,404 | 13,083 | 13,012 | 13,116 | 13,107 | 12,473 | 13,465 | 13,564 | 13,650 | 13,441 | 13,323 | 13,389 | 13,427 | 13,486 | 13,710 | 13,803 | 12,662 | 12,582 | 12,043 | 12,262 | 12,522 | 11,796 | 11,795 | 11,739 | 10,577 | 10,285 | 9,986 | 9,878 | 9,151 | 9,069 | 8,803 | 8,588 | 8,305 | 8,234 | 7,930 | 7,588 | 7,543 | 7,169 | 7,284 | 7,543 | 7,545 | 7,536 | 7,243 | 7,312 | 7,360 | 7,392 | 7,118 | 7,047 | 6,992 | 7,027 | 7,066 | 6,991 | 6,877 | 6,720 | 6,565 | 6,347 | 6,233 | 6,164 | 5,739 | 5,774 | 5,723 | 5,637 | 5,559 | 5,634 | 5,713 | 5,720 | 5,760 | 5,789 | 5,869 | 5,115 | 5,041 | 4,929 | 4,843 | 4,577 | 4,379 | 4,163 | 4,053 | 3,830 | 3,583 | 3,329 | 3,234 | 3,159 | 3,136 | 3,199 | 2,866 | 2,792 | 2,775 | 2,730 | 2,935 | 2,785 | 2,703 | 2,650 | 2,653 | 2,651 | 2,617 | 2,564 | 2,510 | 2,438 | 2,307 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accounts Payable |
Loading...
|
M | - | - | 16,070 | 255 | 245 | 277 | 16,030 | 15,966 | 219 | 15,902 | 15,542 | 15,238 | 14,819 | 220 | 251 | 245 | 210 | 169 | 11,991 | 117 | 73 | 82 | 94 | 90 | 139 | 134 | 131 | 120 | 123 | 123 | 189 | 167 | 161 | 114 | 101 | 72 | 102 | 85 | 107 | 75 | 92 | 101 | 83 | 70 | 83 | 62 | 8,577 | 8,683 | 8,798 | 8,876 | 67 | 62 | 67 | 64 | 8,826 | 8,832 | 8,915 | 7,921 | 7,842 | 7,622 | 7,521 | 7,251 | 7,146 | 7,160 | 7,072 | 6,049 | 5,979 | 5,937 | 5,956 | 5,358 | 5,286 | 5,256 | 5,130 | 5,057 | 5,002 | 4,777 | 4,687 | 4,627 | 4,569 | 4,531 | 4,509 | 4,525 | 4,520 | 4,285 | 4,355 | 4,399 | 4,452 | 4,489 | 4,457 | 4,317 | 4,251 | 3,923 | 3,609 | 3,482 | 3,375 | 3,312 | 3,327 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 94 | - | 3,652 | - | - | 3,075 | 2,125 | 1,700 | 1,720 | - | 1,720 | 1,950 | 2,150 | 2,600 | 2,700 | 2,800 | 3,050 | 2,250 | 950 | 2,505 | 2,610 | 2,540 | 2,330 | 2,370 | 2,325 | 2,415 | 2,225 | 2,275 | 2,150 | 2,080 | 2,080 | 2,080 | 1,980 | 1,928 | 1,830 | 1,730 | 1,830 | 1,830 | 1,930 | 1,930 | 1,930 | 1,930 | 1,930 | 1,930 | 1,930 | 1,880 | - | 800 | 800 | 800 | 800 | 800 | 800 | 1,864 | - | - | - | - | - | - | - | - | - | 1,116 | - | - | 200 | 800 | - | - | - | - | - | - | - | - | - | - | - | 100 | 100 | 100 | 250 | 1,650 | 1,650 | 1,650 | - | 1,550 | 1,550 | 1,550 | 1,638 | 774 | 912 | 354 | 1,155 | 1,415 | 1,492 | 950 | 1,108 | - | - | 778 | 778 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 277 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 6,894 | 1 | 15,399 | 1 | 3 | 17 | 3 | 4 | - | 3 | 15,542 | 1 | 13 | 8 | 13,780 | 1 | 2 | 19 | 5 | 2 | 4 | 7 | 11,387 | - | 11,139 | 11,002 | 10,835 | 10,634 | 10,631 | 10,648 | 10,601 | 10,579 | - | - | 10,632 | - | - | - | 10,717 | - | - | - | - | - | - | - | - | -800 | -796 | -781 | -800 | -800 | -791 | 8,806 | - | - | - | - | - | - | - | - | - | -1,116 | - | - | -200 | -800 | - | - | - | - | - | - | - | - | - | - | - | -100 | -100 | -100 | -250 | -1,650 | -1,650 | -1,650 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,786 | 4,878 | 4,977 | 5,002 | 5,064 | 5,120 | 5,205 | 4,537 | 4,443 | - | - | - | - | - | - | - | -277 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 6,988 | 1 | 19,050 | 1 | 3 | 17 | 300 | 4 | 1,939 | 3 | 16,077 | 1 | 15,444 | 8 | 16,730 | 1 | 3,260 | 19 | 13,084 | 2 | 2,683 | 7 | 13,811 | 4 | 2,464 | 2,549 | 2,356 | 2,395 | 2,273 | 2,203 | 2,269 | 16 | 2,141 | 1 | 1,931 | 1,802 | 8 | 4 | 2,037 | 2,005 | 37 | 25 | 2,013 | 2,000 | 37 | 27 | 0 | 800 | 4 | 19 | 800 | 800 | 9 | 4 | 0 | 0 | 23 | 13 | - | - | 2 | 26 | - | 1,116 | 47 | 61 | 200 | 800 | 46 | 58 | - | - | 37 | 59 | - | - | 46 | - | - | 100 | 100 | 100 | 250 | 1,650 | 1,650 | 1,650 | - | 1,550 | 1,550 | 1,550 | 1,638 | 774 | 912 | 354 | 1,155 | 1,415 | 1,492 | 950 | 1,108 | - | - | - | 778 | 4,786 | 4,878 | 4,977 | 5,002 | 5,064 | 5,120 | 5,205 | 4,537 | 4,443 | - | - | - | - | - | - | - | 277 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 5,490 | 3,875 | 3,650 | 3,750 | 3,800 | 3,075 | 2,125 | 1,700 | 1,720 | 1,720 | 1,720 | 1,950 | 2,150 | 2,600 | 2,700 | 2,800 | 3,050 | 2,250 | 2,250 | 2,505 | 2,610 | 2,540 | 650 | 2,370 | 2,325 | 2,415 | 2,225 | 2,275 | 2,150 | 2,080 | 2,080 | 2,080 | 1,980 | 1,928 | 1,830 | 1,730 | 1,830 | 1,830 | 1,930 | 1,930 | 1,930 | 1,930 | 1,930 | 1,930 | 1,930 | 1,880 | 1,880 | 0 | 0 | 0 | 800 | 800 | 800 | 800 | 2,666 | 2,867 | 2,873 | 2,875 | 2,880 | 2,888 | 3,015 | 3,544 | 3,176 | 3,117 | 3,124 | 3,029 | 2,836 | 2,618 | 2,470 | - | 2,370 | 2,200 | 2,100 | 1,900 | 1,885 | 1,800 | 1,600 | 1,600 | 1,300 | 1,500 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,650 | 1,550 | 1,550 | 1,550 | 1,638 | - | - | - | 1,209 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 16,154 | 15,905 | 15,978 | 50 | 15,996 | 16,430 | - | 47 | 15,266 | 14,856 | 14,182 | 49 | 13,140 | 12,130 | 11,953 | - | 11,834 | 11,748 | 11,583 | 57 | 11,320 | 11,180 | 11,026 | 10,892 | 10,668 | 10,673 | 10,671 | 10,644 | 10,612 | 10,567 | 10,673 | 10,682 | 10,609 | 10,711 | 10,598 | 10,746 | 10,794 | 10,362 | 10,421 | 9,133 | 9,089 | 9,168 | 9,251 | - | - | - | - | 8,705 | 53 | 67 | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 20,230 | 3,875 | 3,650 | 3,750 | 3,800 | 3,075 | 2,125 | 1,700 | 18,369 | 17,824 | 17,525 | 1,950 | 17,201 | 2,600 | 16,780 | 2,800 | 15,390 | 2,250 | 14,442 | 2,505 | 14,431 | 2,540 | 13,869 | 2,370 | 13,644 | 13,574 | 13,248 | 13,063 | 12,946 | 12,874 | 12,912 | 2,080 | 12,708 | 1,928 | 12,613 | 12,411 | 1,830 | 1,830 | 12,779 | 12,799 | 1,930 | 1,930 | 11,145 | 11,090 | 1,930 | 1,880 | 10,573 | 1,957 | 1,960 | 1,961 | 1,962 | 1,863 | 1,864 | 2,664 | 11,645 | 11,874 | 2,873 | 2,875 | 10,837 | 10,649 | 3,015 | 3,544 | 10,464 | 2,001 | 3,124 | 3,029 | 1,561 | 1,818 | 2,470 | 2,390 | 7,806 | 7,584 | 2,100 | 1,900 | 7,047 | 6,756 | 1,600 | 6,407 | 6,049 | 1,400 | 1,650 | 1,650 | 1,400 | 100 | 100 | - | 1,650 | - | - | - | - | 1,407 | 1,506 | - | - | - | - | - | 346 | 955 | 956 | 1,422 | 578 | 1,063 | 1,034 | 1,524 | 1,601 | 2,035 | 1,166 | 1,703 | 1,960 | 1,064 | 892 | 710 | 1,424 | 387 | 261 | 397 | 957 | - | 405 | 389 | 427 | 355 | 419 | 395 | 412 | 429 | 393 | 543 | 255 | 174 | 155 | 180 | 197 | 195 | 278 | 266 | 521 | 219 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 27,218 | 20,188 | 3,650 | 3,750 | 3 | 17 | 300 | 17,939 | 18,369 | 17,824 | 17,525 | 17,422 | 17,201 | 17,002 | 16,780 | 16,185 | 15,390 | 14,372 | 14,442 | 14,456 | 14,431 | 14,205 | 13,869 | 13,780 | 13,644 | 13,574 | 13,248 | 13,063 | 12,946 | 12,874 | 12,912 | 12,859 | 12,708 | 12,715 | 12,613 | 12,411 | 12,643 | 12,513 | 12,779 | 12,799 | 12,384 | 12,451 | 11,145 | 11,090 | 11,181 | 11,192 | 10,573 | 11,532 | 11,656 | 11,739 | 11,534 | 11,463 | 11,551 | 11,589 | 11,645 | 11,874 | 11,986 | 10,929 | 10,837 | 10,649 | 10,660 | 10,940 | 10,464 | 10,427 | 10,363 | 9,235 | 8,967 | 8,691 | 8,583 | 7,871 | 7,806 | 7,584 | 7,372 | 7,107 | 7,047 | 6,756 | 6,439 | 6,407 | 6,049 | 6,188 | 6,451 | 6,475 | 6,480 | 6,239 | 6,324 | 6,388 | 6,432 | 6,184 | 6,148 | 6,112 | 6,153 | 6,235 | 6,170 | 6,083 | 5,961 | 5,833 | 5,623 | 5,518 | 5,414 | 4,991 | 4,999 | 4,959 | 4,870 | 4,786 | 4,878 | 4,977 | 5,002 | 5,064 | 5,120 | 5,205 | 4,537 | 4,443 | 4,331 | 4,243 | 4,002 | 3,799 | 3,594 | 3,498 | 3,283 | 3,050 | 2,811 | 2,731 | 2,673 | 2,666 | 2,745 | 2,427 | 2,368 | 2,365 | 2,334 | 2,553 | 2,417 | 2,349 | 2,308 | 2,322 | 2,330 | 2,308 | 2,266 | 2,222 | 2,160 | 2,042 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,686 | 1,684 | 1,689 | 1,687 | 1,685 | 1,684 | - | 1,679 | 1,677 | 1,676 | 1,680 | 1,679 | 1,677 | 1,676 | 1,674 | 1,672 | 1,671 | 1,670 | 1,669 | 1,667 | 1,665 | 1,664 | 1,662 | 1,661 | 1,660 | 1,659 | 1,655 | 1,648 | 1,653 | 1,651 | 1,650 | 1,644 | 1,643 | 1,641 | 1,639 | 1,638 | 1,638 | 1,637 | 1,635 | 1,625 | 1,621 | 1,620 | 1,619 | - | - | - | - | 1,583 | 1,582 | 1,581 | 1,579 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 136 | 136 | 136 | 136 | 136 | 136 | - | 136 | 136 | 136 | 136 | 136 | 136 | 136 | 136 | 136 | 136 | 136 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 134 | 134 | 134 | 134 | 134 | 134 | 134 | 134 | 133 | 133 | 133 | 133 | 133 | 132 | 132 | 132 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 129 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 104 | 104 | 104 | 104 | 104 | 104 | 104 | 104 | 94 | 94 | 94 | 86 | 86 | 84 | 84 | 76 | 76 | 76 | 76 | 69 | 69 | 69 | 69 | 62 | 62 | 62 | 62 | 62 | 62 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 1,837 | 1,795 | 1,749 | 1,689 | 1,635 | 1,590 | - | 1,529 | 1,495 | 1,468 | 1,443 | 1,421 | 1,403 | 1,406 | 1,385 | - | 1,300 | 1,262 | 1,227 | 1,189 | 1,152 | 1,115 | 1,082 | 1,043 | 1,010 | 979 | 973 | 944 | 912 | 882 | 853 | 830 | 799 | 773 | 734 | 706 | 680 | 653 | 625 | 594 | 562 | 534 | 507 | 0 | 0 | 0 | 0 | 377 | 353 | 329 | 310 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 52 | 47 | 47 | 47 | 44 | 42 | 52 | 54 | 71 | 62 | 70 | 65 | 81 | 41 | 17 | 13 | 6 | 16 | 15 | 12 | 9 | 3 | 8 | 8 | 9 | 8 | 5 | 2 | 2 | -3 | -11 | -16 | -9 | -4 | 0 | 11 | 23 | 23 | 21 | 24 | 10 | 0 | 6 | 5 | 12 | 12 | 13 | 63 | 65 | 84 | 86 | 42 | 18 | 33 | 50 | 55 | 44 | 38 | 54 | 42 | 48 | 35 | 2 | -17 | 6 | -5 | -13 | -18 | -2 | -6 | -6 | -30 | -15 | -10 | -1 | 7 | 0 | 12 | 17 | 22 | 35 | 31 | 35 | 39 | 45 | 52 | 56 | 50 | 37 | 41 | 51 | 27 | 35 | 25 | 3 | -11 | -14 | -8 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,922 | 2,452 | 2,426 | 2,394 | 2,375 | 2,324 | 2,274 | 2,220 | 2,192 | 2,149 | 2,126 | 2,227 | 2,333 | 2,062 | 2,014 | 1,991 | 1,986 | 2,051 | 2,033 | 2,013 | 2,004 | 1,983 | 1,997 | 1,986 | 1,989 | 2,010 | 2,006 | 2,021 | 2,015 | 2,000 | 1,976 | 1,962 | 1,962 | 1,970 | 1,956 | 1,959 | 1,968 | 1,981 | 1,977 | 1,991 | 1,981 | 1,953 | 1,938 | 1,923 | 1,934 | 1,915 | 1,900 | 1,933 | 1,908 | 1,910 | 1,907 | 1,860 | 1,838 | 1,839 | 1,841 | 1,836 | 1,817 | 1,734 | 1,745 | 1,394 | 1,602 | 1,582 | 1,333 | 1,368 | 1,376 | 1,342 | 1,318 | 1,295 | 1,295 | 1,280 | 1,263 | 1,219 | 1,215 | 1,199 | 1,187 | 1,174 | 1,150 | 1,136 | 1,120 | 1,097 | 1,092 | 1,070 | 1,056 | 1,004 | 988 | 971 | 961 | 934 | 899 | 880 | 874 | 831 | 821 | 795 | 759 | 732 | 724 | 716 | 750 | 749 | 774 | 764 | 767 | 773 | 756 | 737 | 718 | 696 | 669 | 664 | 578 | 598 | 598 | 600 | 576 | 580 | 568 | 555 | 547 | 533 | 518 | 503 | 486 | 470 | 454 | 439 | 424 | 410 | 396 | 382 | 368 | 354 | 342 | 331 | 320 | 309 | 298 | 288 | 277 | 265 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 30,140 | 22,640 | 22,475 | 22,553 | 22,325 | 21,654 | 20,772 | 20,159 | 20,560 | 19,973 | 19,651 | 19,650 | 19,534 | 19,064 | 18,794 | 18,175 | 17,376 | 16,423 | 16,475 | 16,469 | 16,435 | 16,188 | 15,866 | 15,766 | 15,633 | 15,584 | 15,254 | 15,084 | 14,961 | 14,874 | 14,888 | 14,822 | 14,671 | 14,685 | 14,568 | 14,370 | 14,611 | 14,495 | 14,756 | 14,790 | 14,365 | 14,404 | 13,083 | 13,012 | 13,116 | 13,107 | 12,473 | 13,465 | 13,564 | 13,650 | 13,441 | 13,323 | 13,389 | 13,427 | 13,486 | 13,710 | 13,803 | 12,662 | 12,582 | 12,043 | 12,262 | 12,522 | 11,796 | 11,795 | 11,739 | 10,577 | 10,285 | 9,986 | 9,878 | 9,151 | 9,069 | 8,803 | 8,588 | 8,305 | 8,234 | 7,930 | 7,588 | 7,543 | 7,169 | 7,284 | 7,543 | 7,545 | 7,536 | 7,243 | 7,312 | 7,360 | 7,392 | 7,118 | 7,047 | 6,992 | 7,027 | 7,066 | 6,991 | 6,877 | 6,720 | 6,565 | 6,347 | 6,233 | 6,164 | 5,739 | 5,774 | 5,723 | 5,637 | 5,559 | 5,634 | 5,713 | 5,720 | 5,760 | 5,789 | 5,869 | 5,115 | 5,041 | 4,929 | 4,843 | 4,577 | 4,379 | 4,163 | 4,053 | 3,830 | 3,583 | 3,329 | 3,234 | 3,159 | 3,136 | 3,199 | 2,866 | 2,792 | 2,775 | 2,730 | 2,935 | 2,785 | 2,703 | 2,650 | 2,653 | 2,651 | 2,617 | 2,564 | 2,510 | 2,438 | 2,307 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | -1,592 | -1,590 | -1,590 | -1,590 | - | -1,587 | -1,446 | -1,328 | -1,239 | -1,238 | -1,238 | -1,238 | -1,160 | -1,126 | -1,106 | -1,072 | -1,051 | -1,002 | -975 | -935 | -877 | -838 | -786 | -760 | -760 | -740 | -722 | -696 | -662 | -652 | -628 | -602 | -549 | -525 | -485 | -453 | -440 | -421 | -398 | -364 | -355 | -311 | -299 | -299 | -289 | -269 | -246 | -220 | -214 | -209 | -209 | -209 | -209 | -209 | -209 | -209 | -210 | -210 | -211 | -211 | -214 | -214 | -212 | -210 | -205 | -205 | -205 | -205 | -206 | -206 | -206 | -206 | -207 | -207 | -209 | -207 | -207 | -207 | -208 | -208 | -207 | -198 | -195 | -195 | -196 | -189 | -190 | -190 | -190 | -190 | -191 | -182 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 70 | 64 | 65 | 65 | 66 | 65 | 65 | 65 | 65 | 65 | 67 | 72 | 75 | 76 | 76 | 76 | 77 | 79 | 79 | 80 | 81 | 82 | 83 | 84 | 86 | 87 | 88 | 89 | 90 | 90 | 90 | 91 | 92 | 94 | 94 | 95 | 97 | 99 | 100 | 101 | 102 | 103 | 104 | 104 | 105 | 106 | 107 | 107 | 107 | 108 | 108 | 111 | 112 | 113 | 113 | 113 | 113 | 112 | 112 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 87 | 88 | 88 | 88 | 87 | 88 | 88 | 87 | 87 | 79 | 79 | 85 | 85 | 77 | 77 | 86 | 85 | 85 | 85 | 85 | 85 | 77 | 77 | 85 | 85 | 87 | 87 | 89 | 91 | 83 | 83 | 94 | 94 | 95 | 95 | 95 | 95 | 88 | 88 | 92 | 90 | 93 | 93 | 94 | 93 | 95 | 95 | 94 | 92 | 95 | 95 | 97 | 96 | 97 | 97 | 93 | 86 | 629 | 629 | 63 | 63 | 61 | 61 | 63 | 60 | 41 | 41 | 40 | 92 | 92 | 92 | 92 | 92 | 92 | 92 | 92 | 91 | 88 | 88 | 92 | 91 | 87 | 86 |
Shareholders' Equity (Tangible) |
|
M | - | - | 2,252 | 2,221 | 2,203 | 2,152 | 2,102 | 2,047 | 2,018 | 1,976 | 1,952 | 2,054 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,416 | 2,258 | 2,512 | 3,507 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 5,583 | - | 7,302 | - | - | 6,150 | 4,250 | 3,400 | 3,440 | - | 3,440 | 3,900 | 4,300 | 5,200 | 5,400 | 5,600 | 6,100 | 4,500 | 3,200 | 5,010 | 5,220 | 5,080 | 2,980 | 4,740 | 4,650 | 4,830 | 4,450 | 4,550 | 4,300 | 4,160 | 4,160 | 4,160 | 3,960 | 3,856 | 3,660 | 3,460 | 3,660 | 3,660 | 3,860 | 3,860 | 3,860 | 3,860 | 3,860 | 3,860 | 3,860 | 3,760 | - | 800 | 800 | 800 | 1,600 | 1,600 | 1,600 | 2,664 | - | - | - | - | - | - | - | - | - | 4,232 | - | - | 3,036 | 3,418 | - | - | - | - | - | - | - | - | - | - | - | 1,600 | 1,850 | 1,850 | 2,000 | 3,400 | 3,400 | 3,400 | - | 3,100 | 3,100 | 3,100 | 3,275 | - | - | - | 2,364 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 950 | - | - | - | 1,680 | 2,380 | 2,334 | 2,423 | 1,395 | 2,279 | 2,150 | 2,080 | 200 | 2,080 | - | - | 250 | - | - | - | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email