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 | 732 | 618 | 532 | 924 | 1,263 | 825 | 534 | 420 | 775 | 361 | 326 | 324 | 492 | 569 | 446 | 207 | 445 | 190 | 411 | 199 | 261 | 234 | 204 | 287 | 222 | 254 | 119 | 125 | 151 | 125 | 158 | 256 | 146 | 125 | 76 | 69 | 91 | 86 | 67 | 62 | 75 | 58 | 54 | 302 | 87 | 141 | 95 | 81 | 77 | 79 | 73 | 61 | 78 | 91 | 111 | 73 | 71 | 71 | 68 | 70 | 125 | 71 | 15 | 7 | 8 | 8 | 34 | 7 | 9 | 3 | 8 | 4 | 3 | 4 | 5 | 2 | 4 | 3 | 5 | 3 | 4 | 5 | 3 | 4 | 4 | 4 | 4 | 3 | 5 | 2 | 3 | 4 | 6 | 3 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 7 | 22 | 3 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | 1,573 | 1,615 | 1,625 | 1,657 | 1,661 | 24,981 | - | - | - | - | - | - | - | - | - | - | - | - | 30 | 35 | 724 | 523 | 485 | 425 | 394 | 342 | 321 | 360 | 316 | 353 | 331 | 361 | 283 | 236 | 178 | 175 | 30 | 28 | 31 | 31 | 30 | 40 | 45 | 42 | 40 | 23 | 28 | 23 | 31 | 28 | 35 | 38 | 36 | 47 | 60 | 52 | 55 | 68 | 68 | 72 | 66 | 52 | 56 | 48 | 47 | 34 | - | - | - | 21 | - | - | - | 18 | - | - | - | 11 | - | - | - | 8 | - | - | - | 12 | - | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 732 | 618 | 532 | 924 | 1,263 | 825 | 534 | 420 | 775 | 361 | 326 | 324 | 492 | 569 | 446 | 207 | 445 | 190 | 411 | 199 | 261 | 234 | 204 | 287 | 222 | 254 | 119 | 125 | 151 | 125 | 158 | 256 | 146 | 125 | 76 | 69 | 91 | 86 | 67 | 62 | 75 | 58 | 54 | 302 | 87 | 141 | 95 | 81 | 77 | 79 | 73 | 61 | 78 | 91 | 111 | 73 | 71 | 71 | 68 | 70 | 125 | 71 | 15 | 7 | 8 | 8 | 34 | 7 | 9 | 3 | 8 | 4 | 3 | 4 | 5 | 2 | 4 | 3 | 5 | 3 | 4 | 5 | 3 | 4 | 4 | 4 | 4 | 3 | 5 | 2 | 3 | 4 | 6 | 3 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 7 | 22 | 3 |
Receivables |
Loading...
|
M | 24 | 64 | 62 | 62 | 8 | 8 | 65 | 7 | 93 | 7 | 90 | 7 | 50 | 7 | 48 | 7 | 54 | 11 | 11 | 9 | 10 | 10 | 11 | 9 | 11 | 49 | 49 | 47 | 48 | 48 | 17 | 9 | 27 | 27 | 10 | 9 | 11 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 9 | 8 | 10 | 6 | 9 | 7 | 7 | 4 | 7 | 5 | 5 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 7 | 6 | 9 | 7 | 7 | 6 | 7 | 6 | 5 | 4 | 6 | 5 | 3 | 2 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 9 | 9 | 9 | 15 | 9 | 15 | 13 | 12 | 4 | 4 | 1 | - | 2 |
Inventory |
Loading...
|
M | - | 784 | 696 | 1,046 | 1,364 | -49 | - | -56 | - | -201 | - | -171 | - | -82 | - | -27 | - | -42 | -27 | -37 | -36 | -27 | -25 | -18 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 6 | 9 | 165 | 7 | 4 | 7 | 5 | 5 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 7 | 6 | 9 | 7 | 30 | 6 | 7 | 398 | - | - | - | 329 | - | - | - | 252 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | -756 | -685 | -590 | -983 | -1,329 | 82 | 392 | 153 | 213 | 255 | 235 | 204 | 221 | 111 | 148 | 62 | 99 | 95 | 69 | 76 | 90 | 65 | 55 | 53 | 76 | 44 | 43 | 35 | 38 | 29 | 106 | -9 | 34 | 50 | 37 | 44 | 57 | 27 | 24 | 25 | 30 | 28 | 31 | 31 | 30 | 40 | -10 | -6 | -9 | -165 | -7 | -4 | -7 | -5 | -5 | -3 | -3 | -4 | -4 | -5 | -6 | -6 | -7 | -6 | -9 | -7 | -30 | -6 | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 877 | 782 | 701 | 1,050 | 1,307 | 866 | 991 | 525 | 1,081 | 423 | 651 | 364 | 763 | 605 | 642 | 249 | 598 | 253 | 464 | 247 | 325 | 282 | 245 | 331 | 270 | 348 | 210 | 207 | 238 | 202 | 280 | 256 | 207 | 202 | 124 | 122 | 158 | 123 | 102 | 97 | 116 | 95 | 93 | 341 | 126 | 189 | 105 | 87 | 86 | 86 | 80 | 65 | 85 | 97 | 116 | 76 | 74 | 75 | 72 | 75 | 131 | 78 | 22 | 14 | 17 | 15 | 41 | 13 | 16 | 9 | 13 | 7 | 9 | 9 | 8 | 5 | 7 | 6 | 8 | 5 | 7 | 7 | 5 | 6 | 7 | 6 | 5 | 4 | 8 | 11 | 12 | 13 | 15 | 12 | 11 | 9 | 11 | 13 | 12 | 18 | 10 | 16 | 14 | 14 | 6 | 6 | 8 | 22 | 4 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 686 | 1,149 | 1,195 | 1,230 | 1,315 | 1,346 | 1,373 | 1,426 | 1,469 | 1,262 | 1,208 | 1,175 | 1,106 | 983 | 954 | 782 | 823 | 744 | 660 | 567 | 524 | 229 | 224 | 203 | 149 | 108 | 105 | 96 | 90 | 96 | 57 | 7,775 | 41 | 42 | - | - | - | - | - | - | - | - | - | - | - | - | 6,300 | 6,208 | 6,113 | 6,008 | 5,925 | 5,855 | 5,498 | 5,445 | 5,238 | 5,156 | 5,055 | 5,039 | 4,971 | 4,890 | 4,792 | 4,722 | 4,564 | 4,436 | 4,326 | 4,290 | 3,952 | 3,508 | 3,395 | 3,323 | 3,010 | 2,310 | 2,256 | 2,118 | 1,975 | 1,882 | 1,804 | 1,680 | 1,349 | 1,230 | 1,148 | 1,136 | 1,086 | 1,108 | 1,093 | 1,045 | 967 | 938 | 876 | 862 | 830 | 776 | 733 | 706 | 694 | 643 | 610 | 599 | 579 | 526 | 515 | 494 | 442 | 391 | 349 | 230 | 215 | 199 | 147 |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 427 | 462 | 493 | 524 | 590 | 616 | 638 | 683 | 730 | 610 | 632 | 595 | 550 | 462 | 451 | 313 | 338 | 282 | 187 | 159 | 157 | 150 | 158 | 152 | 108 | 78 | 79 | 75 | 70 | 76 | 38 | 39 | 40 | 41 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 158 | 152 | 108 | 78 | 79 | 75 | 70 | 76 | 38 | 39 | 40 | 41 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 18,135 | 18,850 | 18,929 | 18,982 | 17,626 | 17,149 | 16,940 | 16,190 | 14,723 | 13,596 | 12,440 | 11,737 | 10,713 | 9,444 | 9,335 | 8,878 | 7,745 | 7,583 | 7,520 | 7,288 | 6,809 | 6,397 | 6,130 | 5,887 | 5,344 | 5,094 | 4,889 | 4,690 | 3,627 | 3,712 | 3,536 | 3,622 | 3,406 | 3,470 | 3,428 | 3,476 | 3,640 | 3,541 | 3,557 | 3,551 | 3,554 | 3,572 | 3,068 | 3,076 | - | - | - | - | 3,010 | 3,035 | 2,829 | 2,815 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,552 | 1,487 | 1,469 | 38 | 1,611 | 38 | 38 | 38 | 38 | 1,915 | 2,439 | 2,393 | 2,006 | 332 | 331 | 327 | 326 | 347 | 340 | 334 | 290 | 238 | 198 | 193 | 170 | 111 | 34 | 58 | 50 | 50 | 134 | 132 | 127 | 127 | - | - | - | 354 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | 3,184 | 1,654 | 1,663 | 1,695 | 1,700 | 26,896 | - | - | - | - | - | - | - | - | - | - | - | - | 228 | 228 | 894 | 634 | 519 | 483 | 445 | 393 | 455 | 492 | 443 | 481 | - | - | - | 590 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 34,584 | 33,353 | 33,418 | 32,845 | 32,679 | 31,659 | 30,342 | 29,598 | 28,595 | 26,620 | 24,332 | 23,157 | 21,398 | 19,296 | 18,652 | 17,393 | 16,832 | 15,906 | 14,603 | 13,833 | 13,340 | 12,825 | 12,481 | 12,045 | 11,508 | 11,014 | 10,712 | 10,460 | 10,095 | 9,664 | 8,502 | 253 | 8,281 | 8,186 | 8,283 | 8,042 | 7,964 | 7,776 | 7,741 | 7,544 | 7,471 | 7,294 | 7,136 | 6,916 | 6,841 | 6,846 | 665 | 633 | 605 | 566 | 530 | 488 | 485 | 461 | 511 | 409 | 413 | 418 | 422 | 397 | 444 | 409 | 369 | 368 | 359 | 352 | 355 | 339 | 327 | 295 | 296 | 267 | 255 | 244 | 221 | 210 | 201 | 192 | 175 | 149 | 146 | 137 | 125 | 124 | 119 | 114 | 113 | 104 | 102 | 100 | 99 | 103 | 88 | 75 | 72 | 57 | 51 | 44 | 41 | 36 | 35 | 37 | 35 | 30 | 23 | 19 | 17 | 31 | 14 |
Total Long-Term Assets |
Loading...
|
M | 36,822 | 35,990 | 36,082 | 35,609 | 35,606 | 34,658 | 33,377 | 32,719 | 31,763 | 29,797 | 27,908 | 26,655 | 24,471 | 22,223 | 21,268 | 19,820 | 19,104 | 18,137 | 16,595 | 15,792 | 15,155 | 14,183 | 13,861 | 13,232 | 12,551 | 11,756 | 11,336 | 11,039 | 10,631 | 10,153 | 9,014 | 8,520 | 8,765 | 8,709 | 8,614 | 8,403 | 8,247 | 8,013 | 7,918 | 7,719 | 7,640 | 7,434 | 7,265 | 7,039 | 6,965 | 6,961 | 6,965 | 6,842 | 6,718 | 6,574 | 6,456 | 6,343 | 5,983 | 5,906 | 5,749 | 5,565 | 5,469 | 5,457 | 5,393 | 5,287 | 5,235 | 5,131 | 4,933 | 4,804 | 4,685 | 4,642 | 4,307 | 3,847 | 3,722 | 3,617 | 3,306 | 2,577 | 2,511 | 2,362 | 2,197 | 2,092 | 2,004 | 1,872 | 1,524 | 1,380 | 1,295 | 1,273 | 1,211 | 1,232 | 1,211 | 1,159 | 1,079 | 1,042 | 978 | 962 | 929 | 880 | 820 | 781 | 766 | 700 | 661 | 643 | 620 | 562 | 550 | 530 | 476 | 421 | 372 | 249 | 232 | 230 | 162 |
Total Assets |
Loading...
|
M | 37,699 | 36,771 | 36,783 | 36,659 | 36,912 | 35,523 | 34,369 | 33,244 | 32,844 | 30,219 | 28,559 | 27,019 | 25,234 | 22,828 | 21,911 | 20,069 | 19,702 | 18,391 | 17,058 | 16,039 | 15,480 | 14,465 | 14,106 | 13,562 | 12,821 | 12,104 | 11,545 | 11,246 | 10,869 | 10,355 | 9,294 | 8,776 | 8,972 | 8,911 | 8,737 | 8,525 | 8,405 | 8,136 | 8,020 | 7,816 | 7,756 | 7,530 | 7,358 | 7,379 | 7,091 | 7,150 | 6,965 | 6,842 | 6,718 | 6,574 | 6,456 | 6,343 | 5,983 | 5,906 | 5,749 | 5,565 | 5,469 | 5,457 | 5,393 | 5,287 | 5,235 | 5,131 | 4,933 | 4,804 | 4,685 | 4,642 | 4,307 | 3,847 | 3,722 | 3,617 | 3,306 | 2,577 | 2,511 | 2,362 | 2,197 | 2,092 | 2,004 | 1,872 | 1,524 | 1,380 | 1,295 | 1,273 | 1,211 | 1,232 | 1,211 | 1,159 | 1,079 | 1,042 | 978 | 962 | 929 | 880 | 820 | 781 | 766 | 700 | 661 | 643 | 620 | 562 | 550 | 530 | 476 | 421 | 372 | 249 | 232 | 230 | 162 |
Accounts Payable |
Loading...
|
M | 432 | 524 | 516 | 366 | 2,479 | 2,471 | 459 | 2,318 | 389 | 2,210 | 558 | 1,825 | 320 | 1,670 | 318 | 1,343 | 243 | 1,320 | 1,241 | 1,157 | 1,171 | 982 | 907 | 849 | 784 | 350 | 338 | 327 | 391 | 366 | 270 | 594 | 266 | 240 | 144 | 127 | 156 | 489 | 505 | 435 | 444 | 435 | 452 | 368 | 367 | 424 | 377 | 348 | 323 | 86 | 35 | 34 | 31 | 31 | 295 | 300 | 285 | 283 | 326 | 312 | 332 | 387 | 281 | 252 | 265 | 247 | 227 | 177 | 171 | 158 | 149 | 92 | 94 | 86 | 65 | 56 | 57 | 49 | 46 | 38 | 51 | 43 | 42 | 48 | 45 | 47 | 39 | 40 | 42 | 48 | 39 | 34 | 38 | 23 | 23 | 21 | 22 | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 0 | 100 | 0 | 0 | 375 | 0 | 387 | 150 | 0 | 270 | 750 | 300 | 229 | 100 | 250 | 440 | 221 | 384 | 343 | 514 | -137 | 208 | 413 | -249 | 490 | 50 | 314 | 300 | 77 | 28 | 416 | 723 | 299 | 151 | 843 | 624 | 421 | 304 | 142 | 571 | 506 | 204 | 14 | - | 554 | 566 | 963 | 929 | 717 | - | 814 | - | - | 1,498 | - | 1,446 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 273 | - | - | - | 3 | 4 | - | - | - | - | - | 148 | 172 | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 562 | 549 | 503 | 501 | 462 | 450 | 374 | 344 | 345 | 327 | 299 | 291 | 298 | 277 | 278 | 283 | 288 | 276 | 250 | 239 | 246 | 251 | 238 | 249 | 252 | 249 | 241 | 242 | 239 | 231 | 218 | - | 213 | 212 | 210 | 202 | 205 | 194 | - | - | - | 188 | - | - | - | 144 | - | - | - | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 866 | 828 | 921 | 881 | -252 | -240 | 800 | -152 | 654 | -143 | 586 | -120 | 484 | -126 | 417 | -150 | 377 | -150 | -134 | -124 | 1 | -141 | -137 | 99 | -159 | 92 | 83 | 82 | 2 | 77 | 67 | -310 | 64 | 62 | 145 | 121 | 145 | -135 | 58 | 57 | 56 | -134 | 54 | 52 | 44 | -102 | -550 | -550 | -550 | 391 | 423 | 392 | 372 | 393 | 378 | -1,063 | 365 | 387 | 430 | 414 | 443 | 494 | 387 | 360 | 367 | 350 | 313 | 261 | 253 | 241 | 232 | 134 | 134 | 126 | 104 | 73 | 74 | 65 | 63 | 91 | 64 | 56 | 55 | 60 | 58 | 58 | 51 | 51 | -221 | 57 | 47 | 43 | 43 | 27 | 30 | 28 | 28 | 30 | 24 | -125 | -147 | 21 | 17 | 14 | 12 | 11 | 9 | - | - |
Current Liabilities |
Loading...
|
M | 1,860 | 2,001 | 1,941 | 1,749 | 3,063 | 2,680 | 2,019 | 2,660 | 1,388 | 2,664 | 2,193 | 2,296 | 1,103 | 1,921 | 1,263 | 1,917 | 1,129 | 1,831 | 1,700 | 1,786 | 1,282 | 1,300 | 1,421 | 948 | 1,367 | 741 | 976 | 951 | 709 | 703 | 971 | 1,006 | 843 | 664 | 1,341 | 1,074 | 927 | 852 | 704 | 1,063 | 1,006 | 694 | 521 | 420 | 965 | 1,031 | 413 | 379 | 167 | 30 | 423 | 392 | 372 | 393 | 378 | 1,446 | 365 | 387 | 430 | 414 | 443 | 494 | 387 | 360 | 367 | 350 | 313 | 261 | 253 | 241 | 232 | 134 | 134 | 126 | 104 | 73 | 74 | 65 | 63 | 91 | 64 | 56 | 55 | 60 | 58 | 58 | 51 | 51 | 273 | 57 | 47 | 43 | 3 | 4 | 30 | 28 | 28 | 30 | 24 | 148 | 172 | 21 | 17 | 14 | 12 | 11 | 9 | - | - |
Long-Term Debt |
Loading...
|
M | 12,217 | 11,216 | 11,203 | 11,183 | 11,163 | 10,160 | 10,139 | 10,121 | 10,303 | 8,522 | 8,514 | 8,541 | 8,541 | 7,463 | 7,573 | 7,083 | 7,084 | 6,393 | 6,395 | 5,842 | 5,844 | 5,270 | 5,271 | 5,614 | 4,721 | 4,715 | 4,503 | 4,475 | 4,431 | 4,136 | 3,913 | 4,045 | 3,792 | 3,815 | 3,471 | 3,469 | 3,483 | 652 | 637 | 616 | 598 | 709 | 709 | 711 | 731 | 716 | 3,032 | 2,999 | 2,789 | 2,434 | 1,845 | 978 | 990 | 1,086 | 2,519 | 2,684 | 2,763 | 2,711 | 2,666 | 2,827 | 2,829 | 2,872 | 2,805 | 2,693 | 2,626 | 2,628 | 2,503 | 2,274 | 2,177 | 1,952 | 1,721 | 1,305 | 1,544 | 1,407 | 1,272 | 1,302 | 1,218 | 1,187 | 847 | 684 | 719 | 709 | 655 | 682 | 666 | 615 | 542 | 584 | 519 | 573 | 553 | 501 | 460 | 431 | 412 | 392 | 370 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 415 | 480 | 472 | 502 | 501 | 530 | 473 | 491 | 483 | 424 | 438 | 428 | 401 | 89 | 69 | 83 | 65 | 86 | 63 | 72 | 52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,324 | - | - | - | - | 330 | 1,875 | 1,962 | 304 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 13,083 | 12,147 | 12,130 | 12,143 | 11,163 | 10,160 | 11,094 | 10,121 | 11,276 | 8,522 | 9,394 | 8,541 | 9,350 | 7,463 | 8,312 | 7,083 | 7,659 | 6,393 | 6,395 | 5,842 | 5,844 | 5,270 | 5,271 | 5,614 | 4,721 | 4,880 | 4,664 | 4,641 | 4,713 | 4,270 | 4,030 | 4,117 | 3,942 | 3,953 | 3,621 | 3,612 | 3,682 | 3,375 | 3,359 | 2,764 | 2,746 | 2,857 | 2,857 | 2,959 | 2,631 | 2,616 | 3,448 | 3,385 | 3,279 | 3,141 | 3,025 | 2,887 | 2,984 | 2,920 | 2,856 | 3,008 | 2,763 | 3,093 | 2,666 | 2,827 | 3,231 | 3,461 | 3,117 | 2,978 | 2,918 | 3,063 | 2,757 | 2,476 | 2,372 | 2,208 | 1,895 | 1,419 | 1,658 | 1,513 | 1,356 | 1,375 | 1,292 | 1,252 | 910 | 775 | 783 | 765 | 710 | 742 | 724 | 673 | 593 | 635 | 571 | 630 | 600 | 544 | 506 | 462 | 442 | 420 | 398 | 381 | 357 | 299 | 324 | 331 | 276 | 221 | 205 | 82 | 64 | 62 | 123 |
Total Liabilities |
Loading...
|
M | 14,943 | 14,148 | 14,070 | 13,892 | 14,226 | 12,840 | 13,113 | 12,782 | 12,664 | 11,186 | 11,587 | 10,837 | 10,452 | 9,384 | 9,576 | 9,000 | 8,788 | 8,224 | 8,095 | 7,628 | 7,125 | 6,570 | 6,692 | 6,562 | 6,088 | 5,621 | 5,641 | 5,591 | 5,422 | 4,973 | 5,001 | 5,123 | 4,784 | 4,617 | 4,962 | 4,686 | 4,608 | 4,226 | 4,063 | 3,827 | 3,752 | 3,551 | 3,377 | 3,380 | 3,596 | 3,647 | 3,448 | 3,385 | 3,279 | 3,141 | 3,025 | 2,887 | 2,984 | 2,920 | 2,856 | 3,025 | -5,427 | 3,093 | -5,352 | -5,246 | 3,231 | 3,461 | 3,117 | 2,978 | 2,918 | 3,063 | 2,757 | 2,476 | 2,372 | 2,208 | 1,895 | 1,419 | 1,658 | 1,513 | 1,356 | 1,375 | 1,292 | 1,252 | 910 | 775 | 783 | 765 | 710 | 742 | 724 | 673 | 593 | 635 | 571 | 630 | 600 | 544 | 506 | 462 | 442 | 420 | 398 | 381 | 357 | 299 | 324 | 331 | 276 | 221 | 205 | 82 | 64 | 62 | 123 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 18,651 | 18,812 | 18,903 | 18,991 | 17,639 | 17,150 | 16,934 | 16,195 | 14,728 | 14,194 | 12,995 | 11,731 | 10,711 | 9,443 | 9,337 | 8,874 | 7,743 | 7,582 | 7,519 | 7,287 | 6,801 | 6,388 | 6,118 | 5,824 | 5,288 | 5,059 | 4,856 | 4,673 | 3,649 | 3,694 | 3,530 | 3,558 | 3,356 | 3,371 | 3,383 | 3,461 | 3,523 | 3,542 | 3,560 | 3,572 | 3,578 | 3,596 | 3,076 | 3,086 | - | - | - | - | 3,025 | 3,025 | 2,569 | 2,566 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | - | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -24 | -16 | -25 | -17 | -21 | -21 | -25 | -12 | -6 | -7 | -6 | -5 | -6 | -7 | -11 | -13 | -16 | -10 | -12 | -11 | -11 | -10 | -4 | -2 | 1 | 50 | 44 | 23 | 21 | 5 | -32 | 8 | -9 | 49 | 35 | 84 | 29 | -1 | -29 | -16 | -18 | -36 | -40 | -40 | -23 | -25 | -20 | -37 | -23 | -35 | -32 | -6 | -7 | -18 | -33 | -40 | -27 | -34 | -44 | -53 | -80 | -87 | -17 | -5 | -33 | 8 | 26 | 36 | 19 | 25 | 26 | 40 | 37 | 35 | 29 | 9 | 9 | 6 | 6 | -1 | -9 | -8 | -10 | -9 | -9 | -10 | -12 | -7 | -7 | -8 | -9 | -3 | -6 | 2 | 7 | - | - | -1 | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 382 | 383 | 385 | 387 | 405 | 407 | 409 | 413 | 406 | 435 | 372 | 372 | 345 | 634 | 618 | 478 | 491 | 467 | 420 | 398 | 407 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 18,413 | 18,471 | 18,628 | 18,797 | 18,884 | 18,972 | 17,616 | 17,139 | 16,930 | 16,190 | 14,723 | 14,191 | 12,990 | 11,726 | 10,702 | 9,431 | 9,323 | 8,866 | 7,790 | 7,629 | 7,567 | 7,342 | 6,873 | 6,460 | 6,195 | 5,950 | 5,407 | 5,157 | 4,952 | 4,896 | 3,910 | 4,022 | 3,866 | 3,975 | 3,759 | 3,823 | 3,781 | 3,828 | 3,875 | 3,907 | 3,923 | 3,917 | 3,919 | 3,938 | 3,434 | 3,442 | 3,456 | 3,397 | 3,380 | 3,374 | 3,373 | 3,399 | 2,942 | 2,929 | 5,707 | 2,498 | 5,427 | 2,323 | 5,352 | 5,246 | 1,963 | 1,670 | 1,741 | 1,751 | 1,692 | 1,504 | 1,491 | 1,312 | 1,292 | 1,352 | 1,353 | 1,137 | 833 | 830 | 821 | 716 | 712 | 620 | 614 | 605 | 512 | 507 | 501 | 489 | 488 | 486 | 487 | 407 | 407 | 333 | 329 | 336 | 314 | 319 | 324 | 280 | 263 | 263 | 264 | 263 | 226 | 200 | 200 | 200 | 167 | 167 | 167 | 168 | 38 |
Shareholders' Equity and Liabilities |
|
M | 37,699 | 36,771 | 36,783 | 36,659 | 36,912 | 35,523 | 34,369 | 33,244 | 32,844 | 30,219 | 28,559 | 27,019 | 25,234 | 22,828 | 21,911 | 20,069 | 19,702 | 18,391 | 17,058 | 16,039 | 15,480 | 14,465 | 14,106 | 13,562 | 12,821 | 12,104 | 11,545 | 11,246 | 10,869 | 10,355 | 9,294 | 9,145 | 8,972 | 8,911 | 8,737 | 8,525 | 8,405 | 8,136 | 8,020 | 7,816 | 7,756 | 7,530 | 7,358 | 7,379 | 7,091 | 7,150 | 6,965 | 6,842 | 6,718 | 6,574 | 6,456 | 6,343 | 5,983 | 5,906 | 5,749 | 5,565 | 5,469 | 5,457 | 5,393 | 5,287 | 5,235 | 5,131 | 4,933 | 4,804 | 4,685 | 4,642 | 4,307 | 3,847 | 3,722 | 3,617 | 3,306 | 2,577 | 2,511 | 2,362 | 2,197 | 2,092 | 2,004 | 1,872 | 1,524 | 1,380 | 1,295 | 1,273 | 1,211 | 1,232 | 1,211 | 1,159 | 1,079 | 1,042 | 978 | 962 | 929 | 880 | 820 | 781 | 766 | 700 | 661 | 643 | 620 | 562 | 550 | 530 | 476 | 421 | 372 | 249 | 232 | 230 | 162 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 172 | 171 | 171 | 171 | 171 | 165 | 162 | 161 | 158 | 154 | 152 | 146 | 138 | 134 | 126 | 124 | 122 | 115 | 112 | 112 | 111 | 106 | 105 | 102 | 100 | 100 | 93 | 91 | 88 | 88 | 77 | 74 | 73 | 73 | 72 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 67 | 63 | 63 | 62 | 62 | 62 | 62 | 61 | 59 | 55 | 55 | 50 | 45 | 44 | 44 | 39 | 43 | 32 | 32 | 32 | 32 | 32 | 32 | 30 | 29 | 29 | 29 | 27 | 23 | 23 | 23 | 21 | 21 | 20 | 20 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 12 | 12 | 11 | 6 | 4 |
Shareholders' Equity (Tangible) |
|
M | - | - | 18,137 | 18,852 | 18,931 | 18,984 | 17,628 | 17,151 | 16,941 | 16,191 | 14,725 | 13,597 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 11,735 | 12,108 | 12,801 | 10,985 | 11,060 | 10,692 | 11,078 | 9,423 | 9,589 | 9,165 | 9,263 | 8,132 | 8,269 | 7,730 | 7,750 | 6,967 | 7,148 | 6,555 | 5,968 | 5,712 | 5,888 | 5,653 | 5,432 | 5,019 | 4,936 | 4,900 | 4,659 | 4,289 | 4,487 | 5,023 | 4,238 | 4,091 | 4,391 | 4,162 | 3,995 | 1,042 | 846 | 1,248 | 1,178 | 971 | 776 | - | 1,372 | 1,423 | - | - | - | - | 2,732 | - | - | 2,675 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 12,217 | 11,316 | 11,203 | 11,183 | 11,537 | 10,160 | 10,526 | 10,271 | 10,303 | 8,792 | 9,264 | 8,841 | 8,770 | 7,563 | 7,823 | 7,523 | 7,305 | 6,777 | 6,738 | 6,356 | 5,706 | 5,478 | 5,684 | 5,366 | 5,211 | 4,765 | 4,817 | 4,775 | 4,508 | 4,164 | 4,329 | 4,767 | 4,091 | 3,966 | 4,314 | 4,093 | 3,904 | 956 | 779 | 1,187 | 1,104 | 913 | 723 | - | 1,285 | 1,282 | 3,995 | 3,928 | 3,506 | - | 2,659 | - | - | 2,584 | - | 4,130 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 792 | - | - | - | 463 | 435 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 100 | - | - | 375 | - | 387 | 150 | - | 270 | 750 | 300 | - | 100 | 250 | 440 | 221 | 5 | 1 | 4 | 5 | 5 | 193 | 533 | 330 | 4,765 | 211 | 4,776 | 3,883 | 4,168 | 3,583 | 3,172 | 3,147 | 3,940 | - | - | - | 3,679 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email