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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,485 | 1,825 | 2,415 | 1,154 | 1,089 | 1,597 | 1,099 | 1,229 | 1,186 | 1,729 | 1,311 | 1,403 | 1,448 | 1,249 | 3,244 | 2,383 | 4,694 | 1,121 | 1,037 | 783 | 2,348 | 1,204 | 1,176 | 1,599 | 2,152 | 1,660 | 1,454 | 1,601 | 1,936 | 2,035 | 2,228 | 2,585 | 2,929 | 2,403 | 1,301 | 1,568 | 1,594 | 1,490 | 1,744 | 1,731 | 320 | 296 | 318 | 157 | 375 | 520 | 310 | 474 | 425 | 411 | 274 | 344 | 322 | 404 | 286 | 260 | 226 | 183 | 203 | 218 | 194 | 194 | 176 | 176 | 197 | 242 | 272 | 250 | 140 | 131 | 215 | - | - | 184 | - | - | - |
Short-Term Investments |
Loading...
|
M | 153 | 131 | 244 | 221 | 176 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 233 | 260 | 300 | 364 | 332 | 309 | 359 | 329 | 425 | 423 | 398 | 419 | 385 | 380 | 334 | 717 | 673 | 799 | 267 | 273 | 275 | 247 | 288 | 280 | 310 | 291 | 304 | 237 | 211 | 191 | 210 | 222 | 234 | 246 | 214 | 141 | 121 | 128 | 145 | 113 | 168 | 184 | 127 | 95 | 61 | 178 | 99 | 112 | - | - | - | 158 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,485 | 1,825 | 2,415 | 1,154 | 1,089 | 1,597 | 1,099 | 1,229 | 1,186 | 1,729 | 1,311 | 1,403 | 1,448 | 1,249 | 3,244 | 2,383 | 4,694 | 1,121 | 1,037 | 783 | 2,348 | 1,204 | 1,176 | 1,599 | 2,152 | 1,660 | 1,454 | 1,601 | 1,936 | 2,035 | 2,228 | 2,585 | 2,929 | 2,403 | 1,301 | 1,568 | 1,594 | 1,490 | 1,744 | 1,731 | 320 | 296 | 318 | 157 | 375 | 520 | 310 | 474 | 425 | 411 | 274 | 344 | 322 | 404 | 286 | 260 | 226 | 183 | 203 | 218 | 194 | 194 | 176 | 176 | 197 | 242 | 272 | 250 | 140 | 131 | 215 | - | - | 184 | - | - | - |
Receivables |
Loading...
|
M | 1,351 | 1,885 | 3,674 | 3,651 | 3,446 | 3,503 | 3,928 | 4,050 | 4,190 | 4,038 | 1,660 | 2,109 | 918 | 1,876 | 1,956 | 1,917 | 1,535 | 1,601 | 1,536 | 482 | 1,374 | 1,403 | 1,484 | 1,433 | 1,455 | 1,551 | 1,399 | 1,227 | 1,122 | 1,144 | 1,209 | 1,081 | 1,057 | 952 | 951 | 852 | 821 | 508 | 678 | 733 | 116 | 113 | 133 | 137 | 121 | 106 | 13 | 11 | 10 | 71 | 13 | 61 | 59 | 95 | 60 | 48 | 52 | 221 | 49 | 39 | 208 | 208 | 218 | 240 | 264 | 276 | 208 | 203 | 199 | 210 | 186 | - | - | 203 | - | - | - |
Inventory |
Loading...
|
M | 73 | 86 | 77 | 73 | 59 | 56 | 43 | 53 | 52 | 49 | - | - | - | - | - | - | 3 | 3 | 6 | 57 | 20 | 31 | 55 | 37 | 37 | 39 | 42 | 47 | 59 | 53 | 61 | 147 | 200 | 260 | 304 | 292 | 311 | 316 | 274 | 271 | - | -11 | - | 7 | 9 | -5 | 7 | 7 | 9 | 14 | 16 | 133 | 125 | 121 | 119 | 125 | 98 | 103 | 108 | 131 | 103 | 103 | 90 | 89 | 83 | 91 | 76 | 83 | 72 | 83 | 85 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 653 | 2,437 | 612 | 972 | 782 | 452 | 168 | 238 | 326 | 490 | 416 | 242 | 271 | 247 | 285 | 406 | 520 | 516 | 961 | 695 | 860 | 395 | 683 | 306 | 929 | 995 | 532 | 961 | 521 | 437 | 768 | 1,270 | 419 | 491 | 395 | 399 | 415 | 731 | 705 | 841 | 267 | 279 | 281 | 255 | 296 | 285 | 310 | 291 | 304 | 242 | 211 | 191 | 210 | 55 | 234 | 246 | 214 | 148 | 121 | 128 | 121 | 121 | 553 | 512 | 412 | 237 | 286 | 364 | 250 | 118 | 255 | - | - | 273 | - | - | - |
Current Assets |
Loading...
|
M | 2,909 | 3,796 | 6,778 | 5,849 | 5,376 | 5,608 | 5,238 | 5,570 | 5,753 | 6,306 | 3,387 | 3,753 | 2,637 | 3,372 | 5,486 | 4,706 | 6,749 | 3,241 | 3,540 | 2,017 | 4,602 | 3,033 | 3,397 | 3,577 | 4,573 | 4,245 | 3,428 | 3,836 | 3,637 | 3,669 | 4,267 | 5,082 | 4,606 | 4,106 | 2,952 | 3,112 | 3,141 | 2,729 | 3,401 | 3,577 | 704 | 676 | 732 | 549 | 792 | 906 | 639 | 784 | 748 | 738 | 515 | 729 | 717 | 843 | 699 | 680 | 590 | 647 | 482 | 386 | 618 | 618 | 1,037 | 1,017 | 956 | 846 | 842 | 900 | 661 | 542 | 742 | - | - | 660 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 60,838 | 60,724 | 60,181 | 59,373 | 59,509 | 59,109 | 59,467 | 59,063 | 59,226 | 62,533 | 36,338 | 36,669 | - | 37,331 | 37,510 | 38,792 | 38,847 | 38,895 | 38,235 | 38,291 | 38,144 | 38,106 | 36,532 | 36,140 | 35,554 | 35,358 | 34,942 | 34,400 | 34,811 | 34,804 | 34,194 | 34,256 | 35,314 | 35,541 | 35,702 | 36,184 | 36,012 | 35,478 | 35,288 | 35,059 | 8,330 | 8,310 | 8,202 | 8,061 | 7,521 | 7,315 | 8,046 | 8,027 | 7,975 | 7,995 | 7,936 | 8,185 | 8,367 | 8,261 | 7,974 | 7,635 | 7,198 | 5,758 | 5,394 | 4,494 | 4,439 | 4,439 | 3,837 | 3,814 | 3,331 | 3,311 | 2,927 | 3,188 | 3,077 | 3,146 | 2,542 | - | - | 2,189 | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 875 | 913 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 4,263 | 4,719 | 8 | 9 | 12 | 13 | 15 | 18 | 21 | 24 | 27 | - | 0 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 37 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 2,754 | 2,893 | 3,021 | 3,152 | 3,335 | 3,550 | 3,801 | 3,974 | 4,118 | 4,653 | 802 | 828 | 850 | 875 | 913 | 973 | 1,018 | 1,059 | 1,172 | 1,218 | 1,323 | 1,384 | 1,470 | 1,559 | 1,677 | 1,799 | 1,979 | 2,148 | 2,358 | 2,507 | 2,775 | 3,013 | 3,246 | 3,542 | 3,848 | 4,061 | 4,261 | 4,428 | 4,676 | 4,719 | 8 | 9 | 12 | 13 | 15 | 18 | 21 | 24 | 27 | 30 | 34 | 49 | 53 | 59 | 65 | 70 | 80 | 31 | 35 | 38 | 47 | 47 | 51 | 55 | 45 | 42 | 43 | 46 | 49 | 34 | 30 | - | - | 39 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,749 | 1,826 | 1,032 | 1,076 | 1,117 | 1,230 | 1,276 | 1,381 | 1,442 | 1,529 | 1,617 | 1,735 | 1,857 | 2,037 | 2,206 | 2,416 | 2,565 | 2,833 | 3,071 | 3,304 | 3,600 | 3,906 | 4,119 | 4,319 | 4,486 | 8,939 | 9,438 | 16 | 18 | 24 | 26 | 30 | 36 | 42 | 48 | 54 | - | 34 | 56 | 60 | 65 | 71 | 77 | 87 | 38 | 41 | 45 | 54 | 54 | 58 | 62 | 52 | 49 | 50 | 53 | 56 | 41 | 68 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 13,117 | 16,138 | 12,551 | 12,404 | 11,614 | 10,914 | 10,395 | 11,759 | 8,893 | 8,392 | 8,116 | 7,813 | 7,703 | 8,393 | 8,090 | 7,958 | 7,710 | 7,502 | 7,285 | 7,134 | 7,087 | 6,800 | 6,640 | 6,509 | 6,315 | 6,136 | 5,935 | 5,782 | - | - | - | 4,587 | - | - | - | 3,318 | - | - | - | 2,416 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,107 | 1,059 | 1,011 | 968 | 914 | 874 | 820 | 757 | 754 | 750 | 167 | 130 | 128 | 138 | 194 | 327 | 1,103 | 1,135 | 1,162 | 1,138 | 1,128 | 132 | 131 | 128 | 127 | 123 | 122 | 121 | 122 | 119 | 115 | 117 | - | 115 | - | - | - | 116 | - | - | - | 112 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,261 | 1,189 | 1,256 | 1,189 | 1,090 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 363 | 388 | 427 | 487 | 454 | 430 | 481 | 448 | 540 | 540 | - | 534 | - | - | - | 833 | - | - | - | 385 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,764 | 1,141 | 400 | 380 | 335 | 376 | 386 | 273 | 243 | 205 | 683 | 318 | 1,449 | 201 | 213 | 230 | 242 | 278 | 268 | 1,196 | 313 | 358 | 416 | 410 | 357 | 306 | 263 | 241 | 241 | 248 | 227 | 235 | 219 | 392 | 380 | 372 | 344 | 721 | 216 | 207 | 216 | 217 | 163 | 168 | 143 | 168 | 231 | 280 | 335 | 170 | 885 | 438 | 478 | 264 | 433 | 537 | 668 | 225 | 365 | 1,070 | 199 | 199 | 261 | 247 | 173 | 91 | 342 | 178 | 147 | 74 | 101 | - | - | 74 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 68,196 | 67,478 | 64,815 | 64,079 | 64,308 | 64,119 | 64,574 | 64,177 | 64,455 | 68,264 | 38,112 | 38,071 | 39,428 | 38,676 | 38,936 | 40,488 | 40,396 | 40,508 | 40,009 | 41,051 | 40,115 | 40,176 | 38,752 | 38,443 | 37,921 | 37,796 | 37,579 | 37,184 | 37,806 | 37,952 | 37,531 | 37,841 | 39,112 | 39,808 | 40,251 | 40,945 | 40,943 | 41,162 | 40,464 | 40,362 | 8,796 | 8,770 | 8,555 | 8,423 | 7,857 | 7,675 | 8,495 | 8,505 | 8,508 | 8,370 | 9,039 | 8,842 | 9,073 | 8,758 | 8,640 | 8,419 | 8,119 | 6,123 | 5,936 | 5,745 | 4,793 | 4,793 | 4,232 | 4,201 | 3,638 | 3,548 | 3,411 | 3,511 | 3,369 | 3,381 | 2,810 | - | - | 2,401 | - | - | - |
Total Assets |
Loading...
|
M | 71,105 | 71,275 | 71,594 | 69,928 | 69,684 | 69,727 | 69,811 | 69,748 | 70,208 | 74,570 | 41,499 | 41,824 | 42,065 | 42,048 | 44,421 | 45,194 | 47,145 | 43,749 | 43,549 | 43,068 | 44,717 | 43,209 | 42,150 | 42,019 | 42,494 | 42,040 | 41,007 | 41,019 | 41,443 | 41,620 | 41,798 | 42,923 | 43,718 | 43,914 | 43,202 | 44,056 | 44,084 | 43,891 | 43,865 | 43,938 | 9,499 | 9,446 | 9,287 | 8,973 | 8,649 | 8,581 | 9,134 | 9,289 | 9,256 | 9,108 | 9,553 | 9,571 | 9,789 | 9,601 | 9,339 | 9,098 | 8,710 | 6,770 | 6,418 | 6,131 | 5,411 | 5,411 | 5,270 | 5,218 | 4,595 | 4,394 | 4,253 | 4,411 | 4,030 | 3,923 | 3,551 | - | - | 3,061 | - | - | - |
Accounts Payable |
Loading...
|
M | 429 | 444 | 806 | 789 | 930 | 812 | 1,066 | 1,085 | 1,114 | 1,203 | 460 | 571 | 244 | 493 | 449 | 466 | 504 | 494 | 475 | 501 | 586 | 557 | 566 | 554 | 602 | 562 | 581 | 543 | 599 | 618 | 572 | 589 | 642 | 729 | 614 | 631 | 641 | 1,203 | 302 | 361 | 5 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 4 | 6 | 21 | 19 | 16 | 18 | 26 | 20 | 12 | 16 | 28 | 8 | 8 | 0 | 7 | 9 | 16 | 7 | 9 | 7 | 7 | 4 | - | - | 3 | - | - | - |
Short-Term Debt |
Loading...
|
M | 809 | 828 | 3,097 | 2,881 | 15 | 0 | 0 | 0 | 0 | 174 | 40 | 0 | - | - | - | - | - | 1,000 | 116 | 5 | 55 | 4,138 | 1,466 | 1,458 | 29,943 | 1,632 | 2,563 | 2,669 | 2,668 | 2,699 | 2,870 | 2,900 | 2,978 | 3,138 | 3,235 | 3,095 | 3,079 | -527 | -24,340 | 3,615 | 6,204 | 93 | 93 | 6,225 | 6 | 86 | 86 | 6 | 104 | 410 | 6,394 | 7 | 121 | -397 | 4,337 | 4,847 | 4 | -23 | 3,580 | 3,790 | -170 | -170 | 335 | 336 | - | 348 | - | - | 3 | - | 269 | - | - | 227 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 809 | 828 | 720 | 583 | 594 | 548 | 520 | 539 | 471 | 511 | 277 | 306 | - | 400 | 463 | 520 | 362 | 390 | 403 | 402 | 406 | 422 | 408 | 398 | 444 | 453 | 447 | 479 | 491 | 463 | 469 | 469 | 453 | 463 | 447 | 419 | 427 | 392 | 345 | 293 | 48 | 48 | 46 | 43 | 41 | 40 | - | - | 541 | 48 | - | - | - | 60 | - | - | - | 33 | - | - | 35 | 35 | 39 | 40 | 36 | 34 | 30 | 31 | 29 | 28 | 27 | - | - | 22 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3,396 | 4,231 | 3,097 | 2,881 | 2,473 | 2,503 | 2,406 | 2,315 | 2,241 | 2,727 | 1,596 | 1,648 | - | 1,750 | 1,828 | 1,931 | 2,150 | 1,190 | 2,281 | 2,243 | 2,261 | 2,237 | 804 | 795 | 2,368 | 830 | 5 | 24 | 58 | 52 | 53 | 53 | 49 | 47 | 80 | 103 | 134 | 136 | 3,637 | 6 | 594 | 11 | 528 | 515 | 508 | 6 | 618 | 580 | 17 | 103 | 501 | 521 | 529 | 532 | 499 | 466 | 452 | 126 | 294 | 283 | 308 | 308 | 36 | 57 | 383 | 18 | 408 | 422 | 332 | 454 | 112 | - | - | 153 | - | - | - |
Current Liabilities |
Loading...
|
M | 3,826 | 4,675 | 1,526 | 1,372 | 4,012 | 3,863 | 3,993 | 3,939 | 3,826 | 4,614 | 2,373 | 2,525 | 2,535 | 2,643 | 2,740 | 2,918 | 3,016 | 3,075 | 3,160 | 3,150 | 3,253 | 3,216 | 3,244 | 3,205 | 3,414 | 3,477 | 3,596 | 3,715 | 3,817 | 3,831 | 3,964 | 4,011 | 4,123 | 4,378 | 4,376 | 4,249 | 4,281 | 1,203 | 4,285 | 4,275 | 647 | 152 | 574 | 559 | 549 | 132 | 618 | 581 | 663 | 565 | 507 | 541 | 668 | 210 | 516 | 492 | 472 | 148 | 310 | 312 | 180 | 180 | 411 | 440 | 428 | 416 | 445 | 463 | 369 | 490 | 411 | - | - | 404 | - | - | - |
Long-Term Debt |
Loading...
|
M | 45,724 | 46,484 | 47,493 | 46,256 | 46,296 | 46,396 | 47,350 | 47,928 | 48,913 | 50,205 | 27,540 | 28,099 | 28,553 | 28,631 | 31,087 | 30,684 | 32,761 | 29,350 | 29,155 | 28,891 | 30,630 | 25,399 | 28,387 | 28,546 | 28,890 | 25,243 | 27,288 | 27,181 | 27,521 | 23,962 | 27,998 | 29,139 | 29,813 | 25,830 | 29,321 | 30,682 | 30,257 | 26,807 | 30,828 | 31,341 | 6,204 | 5,450 | 6,232 | 6,024 | 5,794 | 5,082 | 6,131 | 6,225 | 6,177 | 5,310 | 6,201 | 6,519 | 6,731 | 5,831 | 6,562 | 6,394 | 6,083 | 3,833 | 4,593 | 4,337 | 4,134 | 3,238 | 3,603 | 3,580 | 3,044 | 2,475 | 2,782 | 2,978 | 2,666 | 2,164 | 2,459 | - | - | 1,990 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,063 | 1,019 | 946 | 877 | 845 | 807 | 774 | 743 | 742 | 774 | 497 | 587 | 630 | 600 | 595 | 650 | 724 | 748 | 762 | 774 | 782 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 50,324 | 50,010 | 53,695 | 52,166 | 49,549 | 49,669 | 50,174 | 50,698 | 51,653 | 53,308 | 29,196 | 29,847 | 30,323 | 30,473 | 32,802 | 32,573 | 34,677 | 31,292 | 31,149 | 30,840 | 32,495 | 31,112 | 29,982 | 30,091 | 30,431 | 29,924 | 28,808 | 28,727 | 29,049 | 29,207 | 29,407 | 30,497 | 31,136 | 31,111 | 30,690 | 31,985 | 31,534 | 34,746 | 31,936 | 32,390 | 6,366 | 6,865 | 6,350 | 6,139 | 5,906 | 6,326 | 6,297 | 6,393 | 6,244 | 6,259 | 6,802 | 6,713 | 6,828 | 7,173 | 6,842 | 6,685 | 6,377 | 5,209 | 4,773 | 4,524 | 4,104 | 4,104 | 3,701 | 3,672 | 3,134 | 2,997 | 2,868 | 3,059 | 2,816 | 2,672 | 2,568 | - | - | 2,237 | - | - | - |
Total Liabilities |
Loading...
|
M | 54,149 | 54,686 | 55,222 | 53,538 | 53,561 | 53,532 | 54,167 | 54,636 | 55,478 | 57,922 | 31,569 | 32,373 | 32,858 | 33,116 | 35,542 | 35,491 | 37,693 | 34,367 | 34,309 | 33,990 | 35,747 | 34,328 | 33,226 | 33,296 | 33,845 | 33,401 | 32,404 | 32,442 | 32,866 | 33,038 | 33,371 | 34,508 | 35,258 | 35,489 | 35,066 | 36,234 | 35,815 | 35,949 | 36,221 | 36,665 | 7,013 | 7,017 | 6,925 | 6,698 | 6,455 | 6,459 | 6,916 | 6,974 | 6,907 | 6,824 | 7,308 | 7,255 | 7,496 | 7,383 | 7,358 | 7,177 | 6,850 | 5,356 | 5,083 | 4,836 | 4,285 | 4,285 | 4,112 | 4,112 | 3,561 | 3,413 | 3,313 | 3,522 | 3,185 | 3,161 | 2,980 | - | - | 2,642 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | 7,787 | 8,604 | 8,591 | 8,586 | 8,566 | 8,546 | 8,541 | 8,523 | 1,947 | 1,925 | 2,089 | 2,078 | 2,090 | 2,076 | 2,068 | 2,209 | 2,448 | 2,444 | 2,728 | 2,712 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 1,054 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | - | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 385 | - | - | 370 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 76 | 8 | 160 | 133 | 78 | 108 | 75 | 3 | -26 | -79 | -102 | -118 | -134 | -155 | -169 | -180 | -175 | -94 | -108 | -96 | -37 | -2 | 52 | 43 | 36 | 14 | 0 | -3 | 0 | -2 | -9 | -11 | -8 | -6 | -7 | -7 | -7 | -7 | -6 | -5 | -9 | -10 | -10 | -10 | -13 | -14 | -11 | -10 | -9 | -9 | -8 | -1 | 6 | 5 | 0 | -672 | -622 | 2,516 | -502 | -454 | - | -327 | -327 | -292 | - | - | - | - | - | - | 381 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 109 | 92 | 92 | 132 | 133 | 135 | 124 | 165 | 167 | 174 | 40 | 42 | 43 | 49 | 49 | 49 | 49 | 51 | 51 | 54 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 16,956 | 16,589 | 16,294 | 16,312 | 16,045 | 16,118 | 15,568 | 15,034 | 14,653 | 16,571 | 9,855 | 9,384 | 9,139 | 8,864 | 8,811 | 9,634 | 9,383 | 9,315 | 9,175 | 9,013 | 8,906 | 8,828 | 8,870 | 8,669 | 8,593 | 8,580 | 8,546 | 8,521 | 8,520 | 8,524 | 8,370 | 8,352 | 8,393 | 8,349 | 8,060 | 7,746 | 8,192 | 7,864 | 7,564 | 7,195 | 2,483 | 2,425 | 2,358 | 2,272 | 2,193 | 2,122 | 2,215 | 2,311 | 2,343 | 2,277 | 2,239 | 2,310 | 2,286 | 2,211 | 1,769 | 1,717 | 1,666 | 1,258 | 1,214 | 1,178 | 1,109 | 1,109 | 1,127 | 1,073 | 1,003 | 950 | 908 | 856 | 814 | 730 | 540 | - | - | 420 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 71,105 | 71,275 | 71,594 | 69,928 | 69,684 | 69,727 | 69,811 | 69,748 | 70,208 | 74,570 | 41,499 | 41,824 | 41,997 | 42,048 | 44,421 | 45,194 | 47,145 | 43,749 | 43,549 | 43,068 | 44,717 | 43,209 | 42,150 | 42,019 | 42,494 | 42,040 | 41,007 | 41,019 | 41,443 | 41,620 | 41,798 | 42,923 | 43,718 | 43,914 | 43,202 | 44,056 | 44,084 | 43,891 | 43,865 | 43,938 | 9,499 | 9,446 | 9,287 | 8,973 | 8,649 | 8,581 | 9,134 | 9,289 | 9,256 | 9,108 | 9,553 | 9,571 | 9,789 | 9,601 | 9,339 | 9,098 | 8,710 | 6,770 | 6,418 | 6,131 | 5,411 | 5,411 | 5,270 | 5,218 | 4,595 | 4,394 | 4,253 | 4,411 | 4,030 | 3,923 | 3,551 | - | - | 3,061 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -286 | -314 | -314 | -443 | -460 | -169 | -496 | -498 | -537 | -591 | -495 | -612 | -476 | -518 | -434 | -491 | -731 | -695 | -654 | -580 | -490 | -258 | -353 | -156 | -146 | -755 | -761 | - | - | - | - | - | - | - | 0 | - | - | -1 | -163 | -100 | -100 | -61 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 200 | 206 | 227 | 233 | 242 | 242 | 242 | 242 | 240 | 129 | 129 | 130 | 129 | 129 | 128 | 128 | 129 | 129 | 134 | 137 | 140 | 140 | 147 | 149 | 154 | 154 | 164 | 169 | 176 | 176 | 185 | 191 | 198 | 198 | 199 | 211 | 215 | 215 | 214 | 167 | 116 | 115 | 115 | 115 | 115 | 119 | 129 | 139 | 140 | 140 | 147 | 149 | 149 | 136 | 119 | 119 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 78 | 78 | 78 | 78 | 1 | 1 | 1 |
Shareholders' Equity (Tangible) |
|
M | - | - | 13,120 | 16,141 | 12,554 | 12,407 | 11,617 | 10,917 | 10,398 | 11,762 | 8,895 | 8,394 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 53,005 | 50,291 | 47,400 | 48,130 | 48,449 | 49,157 | 50,099 | 52,107 | 28,891 | 29,502 | - | - | - | - | - | 31,596 | 30,433 | 29,802 | 33,153 | 34,850 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 46,533 | 47,311 | 50,589 | 49,137 | 46,311 | 46,396 | 47,350 | 47,928 | 48,913 | 50,378 | 27,580 | 28,099 | - | - | - | - | - | 30,350 | 29,272 | 28,896 | 30,685 | 29,537 | 29,853 | 30,004 | 58,833 | 26,875 | 29,851 | 29,850 | 30,189 | 26,661 | 30,868 | 32,039 | 32,791 | 28,969 | 32,556 | 33,778 | 33,336 | 26,280 | 6,488 | 34,956 | 12,409 | 5,543 | 6,324 | 12,249 | 5,799 | 5,169 | 6,217 | 6,231 | 6,281 | 5,720 | 12,595 | 6,526 | 6,852 | 5,434 | 10,899 | 11,241 | 6,086 | 3,809 | 8,173 | 8,127 | 3,964 | 3,069 | 3,938 | 3,916 | - | 2,824 | - | - | 2,669 | - | 2,728 | - | - | 2,217 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97 | 116 | 104 | 55 | 4,138 | - | 1 | 0 | 3,177 | 1 | 27,184 | 27,521 | 27,717 | 28,001 | 29,144 | - | 0 | - | - | - | 2 | - | - | - | 6,244 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email