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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 3,329 | 440 | 466 | 1,982 | 1,871 | 2,188 | 1,932 | 1,688 | 1,547 | 2,010 | 1,390 | 1,301 | 1,039 | 1,959 | 1,826 | 1,183 | 1,373 | 1,152 | 1,305 | 9,756 | 576 | 703 | 632 | 683 | 725 | 665 | 720 | 786 | 705 | 683 | 701 | 765 | 702 | 688 | 442 | 446 | 489 | 493 | 612 | 794 | 738 | 548 | 812 | 653 | 591 | 518 | 577 | 534 | 482 | 416 | 387 | 427 | 384 | 338 | 389 | 502 | 464 | 431 | 206 | 228 | 272 | 221 | 238 | 207 | 328 | 355 | 279 | 221 | 222 | 212 | 175 | 144 | 211 | 138 | 105 | 102 | 51 | 42 | 43 | 57 | 47 | 22 | 45 | 40 | 35 | 14 | 18 | 21 | 24 | 28 | 43 | 47 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 3,572 | 3,005 | 2,919 | 3,252 | 2,840 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 20 | 32 | 44 | 42 | 44 | 33 | 36 | 49 | 44 | 44 | 51 | 45 | 38 | 39 | - | - | - | - | - | - | - | - | - | - | - | 49 | 31 | 38 | 41 | 43 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 3,329 | 440 | 466 | 1,982 | 1,871 | 2,188 | 1,932 | 1,688 | 1,547 | 2,010 | 1,390 | 1,301 | 1,039 | 1,959 | 1,826 | 1,183 | 1,373 | 1,152 | 1,305 | 9,756 | 576 | 703 | 632 | 683 | 725 | 665 | 720 | 786 | 705 | 683 | 701 | 765 | 702 | 688 | 442 | 446 | 489 | 493 | 612 | 794 | 738 | 548 | 812 | 653 | 591 | 518 | 605 | 553 | 513 | 459 | 429 | 471 | 417 | 374 | 438 | 546 | 508 | 482 | 250 | 266 | 311 | 221 | 238 | 207 | 328 | 355 | 279 | 221 | 222 | 212 | 175 | 144 | 260 | 169 | 143 | 142 | 94 | 87 | 43 | 57 | 47 | 22 | 45 | 40 | 35 | 14 | 18 | 21 | 24 | 28 | 43 | 47 |
Receivables |
Loading...
|
M | 2,159 | 2,017 | 2,034 | 3,895 | 3,962 | 4,192 | 3,666 | 3,771 | 3,915 | 4,127 | 4,560 | 4,575 | 4,681 | 4,433 | 4,445 | 4,387 | 4,302 | 4,350 | 4,242 | 1,914 | 2,070 | 2,042 | 2,097 | 1,995 | 2,111 | 2,093 | 1,869 | 1,819 | 1,921 | 1,879 | 1,983 | 2,026 | 2,196 | 2,090 | 1,419 | 1,523 | 1,543 | 1,350 | 1,418 | 1,360 | 1,299 | 1,264 | 1,258 | 1,130 | 1,104 | 1,126 | 1,090 | 1,100 | 1,072 | 1,034 | 965 | 1,006 | 1,014 | 1,086 | 832 | 856 | 878 | 891 | 639 | 650 | 663 | 721 | 734 | 1,221 | 1,174 | 1,165 | 1,025 | 948 | 898 | 806 | 733 | 737 | 699 | 258 | 195 | 230 | 199 | 219 | 184 | 194 | 195 | 200 | 188 | 211 | 203 | 183 | 207 | 163 | 165 | 213 | 152 | 172 |
Inventory |
Loading...
|
M | - | - | 8,502 | - | - | - | 636 | 913 | 621 | - | - | - | - | 3,252 | - | - | - | 2,882 | - | - | 666 | 700 | 0 | 0 | 590 | 677 | 479 | 1,186 | 507 | 1,484 | 549 | 589 | 441 | 471 | 389 | 309 | 369 | 468 | 374 | 514 | 498 | 386 | 620 | 87 | 88 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196 | 199 | 0 | 0 | 222 | 0 | 0 | - | 206 | 203 | 276 | 295 | 289 | 240 | 256 | 224 | 257 | 216 | 212 | - | - | - | 2 | - | - | - | - | 2 | 2 | - | - | - | - | 1 | 2 | 2 | 3 | 5 | 5 |
Other Current Assets |
Loading...
|
M | 2,150 | 11,331 | 1,151 | 4,773 | 5,133 | 6,438 | 4,359 | 4,334 | 4,062 | 4,571 | 4,061 | 3,562 | 3,385 | 254 | 3,663 | 3,030 | 2,671 | 308 | 3,778 | 835 | 299 | 288 | 868 | 816 | 309 | 253 | 256 | 271 | 276 | 236 | 290 | 298 | 290 | 263 | 187 | 204 | 196 | 167 | 159 | 168 | 154 | 154 | 145 | 181 | 141 | 112 | 180 | 505 | 183 | 190 | 211 | 229 | 214 | 17 | 15 | 217 | 207 | 72 | 168 | 179 | 161 | 31 | 30 | 34 | 43 | 21 | 35 | 34 | 29 | 25 | 43 | 48 | 210 | 18 | 50 | 6 | 91 | 103 | 131 | 94 | 77 | 84 | 96 | 97 | 89 | 115 | 81 | 76 | 39 | 39 | 34 | 10 |
Current Assets |
Loading...
|
M | 7,638 | 13,788 | 12,153 | 10,650 | 10,966 | 12,818 | 10,593 | 10,706 | 10,145 | 10,708 | 10,011 | 9,438 | 9,105 | 9,898 | 9,934 | 8,600 | 8,346 | 8,692 | 9,325 | 12,505 | 3,611 | 3,733 | 3,597 | 3,494 | 3,735 | 3,688 | 3,324 | 4,062 | 3,409 | 4,282 | 3,523 | 3,678 | 3,629 | 3,511 | 2,436 | 2,483 | 2,597 | 2,478 | 2,563 | 2,835 | 2,688 | 2,352 | 2,834 | 2,051 | 1,923 | 1,844 | 1,875 | 2,158 | 1,768 | 1,683 | 1,604 | 1,706 | 1,645 | 1,673 | 1,484 | 1,618 | 1,593 | 1,666 | 1,057 | 1,095 | 1,136 | 1,180 | 1,205 | 1,738 | 1,840 | 1,829 | 1,580 | 1,459 | 1,373 | 1,301 | 1,167 | 1,140 | 1,169 | 445 | 388 | 397 | 384 | 409 | 359 | 345 | 337 | 322 | 329 | 348 | 326 | 312 | 307 | 263 | 231 | 283 | 235 | 234 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 668 | 909 | 682 | 829 | 838 | 862 | 839 | 881 | 901 | 949 | 846 | 864 | 863 | 887 | 914 | 887 | 870 | 900 | 811 | 541 | 556 | 587 | 546 | 557 | 581 | 610 | 576 | 584 | 610 | 626 | 604 | 595 | 611 | 611 | 481 | 495 | 490 | 483 | 456 | 459 | 449 | 439 | 428 | 416 | 422 | 420 | 424 | 422 | 414 | 415 | 411 | 409 | 384 | 390 | 372 | 368 | 369 | 376 | 263 | 271 | 270 | 273 | 281 | 394 | 403 | 393 | 400 | 353 | 348 | 346 | 299 | 300 | 299 | 70 | 66 | 66 | 64 | 61 | 61 | 61 | 62 | 59 | 39 | 38 | 37 | 39 | 36 | 38 | 36 | 34 | 33 | 32 |
Goodwill |
Loading...
|
M | 16,974 | 16,971 | 16,811 | 27,681 | 34,424 | 34,276 | 51,014 | 52,004 | 52,988 | 53,330 | 52,796 | 53,191 | 53,069 | 53,268 | 52,567 | 51,940 | 51,823 | 52,242 | 51,890 | 13,542 | 13,544 | 13,545 | 13,585 | 13,666 | 13,747 | 13,730 | 13,699 | 13,645 | 14,184 | 14,178 | 14,569 | 14,565 | 14,576 | 14,745 | 8,762 | 8,752 | 8,835 | 8,878 | 8,565 | 8,518 | 8,500 | 8,500 | 8,491 | 8,487 | 8,487 | 8,382 | 8,377 | 8,369 | 8,546 | 8,543 | 8,562 | 8,571 | 8,568 | 8,550 | 8,223 | 8,207 | 8,221 | 8,233 | 4,206 | 4,200 | 4,190 | 4,194 | 4,231 | 5,338 | 5,339 | 5,327 | 5,112 | 3,781 | 3,746 | 3,738 | 3,782 | 3,698 | 3,711 | 245 | 250 | 243 | 231 | 233 | 225 | 219 | 225 | 188 | 184 | 186 | 173 | - | 165 | 186 | 206 | - | - | - |
Intangible Assets |
Loading...
|
M | 3,815 | 3,938 | 4,029 | 11,352 | 11,753 | 12,194 | 12,331 | 13,194 | 14,089 | 14,838 | 15,181 | 16,156 | 16,697 | 17,298 | 17,525 | 17,881 | 18,387 | 19,002 | 19,108 | 4,661 | 4,796 | 4,927 | 5,014 | 5,247 | 5,446 | 5,613 | 5,795 | 5,956 | 6,180 | 6,272 | 6,785 | 6,898 | 6,995 | 6,743 | 1,956 | 2,029 | 2,052 | 2,161 | 2,078 | 2,116 | 2,149 | 2,196 | 2,259 | 2,315 | 2,397 | 2,423 | 2,494 | 2,554 | 2,721 | 2,785 | 2,872 | 3,020 | 3,068 | 3,112 | 3,017 | 3,201 | 3,284 | 3,330 | 1,567 | 1,546 | 1,506 | 1,541 | 1,493 | 1,834 | 1,796 | 1,806 | 2,093 | 1,618 | 1,632 | 1,651 | 1,681 | 1,727 | 1,749 | 260 | 272 | 266 | 255 | 258 | 251 | 264 | 272 | 224 | 217 | 215 | 203 | 200 | 189 | 216 | 239 | 241 | 223 | 218 |
Goodwill and Intangible Assets |
Loading...
|
M | 20,789 | 20,909 | 20,840 | 39,033 | 46,177 | 46,470 | 63,345 | 65,198 | 67,077 | 68,168 | 67,977 | 69,347 | 69,766 | 70,566 | 70,092 | 69,821 | 70,210 | 71,244 | 70,998 | 18,203 | 18,340 | 18,472 | 18,599 | 18,913 | 19,193 | 19,343 | 19,494 | 19,601 | 20,364 | 20,450 | 21,354 | 21,463 | 21,571 | 21,488 | 10,718 | 10,781 | 10,887 | 11,039 | 10,643 | 10,634 | 10,649 | 10,696 | 10,750 | 10,802 | 10,884 | 10,805 | 10,871 | 10,923 | 11,266 | 11,328 | 11,434 | 11,592 | 11,636 | 11,662 | 11,239 | 11,408 | 11,505 | 11,562 | 5,773 | 5,746 | 5,696 | 5,735 | 5,725 | 7,171 | 7,134 | 7,133 | 7,205 | 5,400 | 5,379 | 5,388 | 5,463 | 5,424 | 5,459 | 505 | 522 | 509 | 486 | 491 | 476 | 483 | 496 | 411 | 401 | 401 | 375 | - | 355 | 402 | 445 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -1,363 | -18,767 | -19,080 | -19,252 | -18,017 | -18,517 | -19,877 | -20,821 | -20,696 | -20,955 | -21,131 | -21,092 | -21,061 | -20,602 | -20,868 | -21,804 | -21,803 | -8,218 | -8,444 | -8,257 | -8,518 | -8,474 | -8,698 | -8,573 | -9,509 | -9,710 | -10,486 | -10,709 | -11,693 | -11,966 | -12,178 | -12,167 | -4,189 | -4,340 | -4,525 | -4,482 | -4,189 | -4,112 | -4,115 | -4,115 | -4,103 | -4,203 | -4,244 | -4,164 | -4,240 | -4,261 | -4,651 | -4,825 | -4,835 | -4,865 | -4,146 | -4,350 | -4,067 | -2,027 | -2,238 | -2,321 | -1,254 | 3,717 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 4,131 | 195 | - | - | - | 393 | - | - | - | 358 | - | - | - | - | - | - | - | 142 | 130 | 137 | 141 | 151 | 156 | 172 | 172 | 171 | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 156 | 172 | 172 | 171 | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,569 | 19,102 | 18,491 | 1,938 | -792 | -815 | -151 | -951 | 3,075 | 2,137 | 1,921 | 1,655 | 1,624 | 1,574 | 1,404 | 2,535 | 2,299 | 2,303 | 1,996 | 1,049 | 1,028 | 503 | 510 | 492 | 504 | 885 | 550 | 394 | 378 | 673 | 653 | 363 | 355 | 659 | 315 | 313 | 304 | 525 | 296 | 301 | 277 | 267 | 260 | 268 | 257 | 270 | 230 | 214 | 207 | 177 | 181 | 194 | 190 | 183 | 209 | 132 | 118 | 132 | 337 | 73 | 72 | 326 | 339 | 327 | 306 | 440 | 409 | 584 | 309 | 596 | 264 | 251 | 224 | 197 | 208 | 197 | 194 | 194 | 192 | 189 | 183 | 174 | 171 | 168 | 152 | 151 | 142 | 138 | 138 | 136 | 128 | 103 |
Total Long-Term Assets |
Loading...
|
M | 28,233 | 41,317 | 41,021 | 42,924 | 50,112 | 50,460 | 67,724 | 68,914 | 71,053 | 72,223 | 71,679 | 72,850 | 73,212 | 73,944 | 73,261 | 74,042 | 74,128 | 75,114 | 74,393 | 20,354 | 20,462 | 20,037 | 20,097 | 20,374 | 20,670 | 20,838 | 20,970 | 20,908 | 21,677 | 21,749 | 22,611 | 22,706 | 22,801 | 22,757 | 11,752 | 11,821 | 11,903 | 12,047 | 11,609 | 11,606 | 11,583 | 11,608 | 11,657 | 11,699 | 11,776 | 11,706 | 11,751 | 11,785 | 12,137 | 12,166 | 12,281 | 12,456 | 12,470 | 12,489 | 12,072 | 12,148 | 12,241 | 12,332 | 6,373 | 6,345 | 6,280 | 6,334 | 6,344 | 8,041 | 7,992 | 7,965 | 8,014 | 6,336 | 6,315 | 6,330 | 6,265 | 6,203 | 6,238 | 528 | 546 | 533 | 513 | 513 | 505 | 514 | 523 | 463 | 427 | 421 | 392 | 390 | 371 | 395 | 417 | 415 | 384 | 353 |
Total Assets |
Loading...
|
M | 35,871 | 55,105 | 53,174 | 53,574 | 61,078 | 63,278 | 78,317 | 79,620 | 81,198 | 82,931 | 81,690 | 82,288 | 82,317 | 83,842 | 83,195 | 82,642 | 82,474 | 83,806 | 83,718 | 32,859 | 24,073 | 23,770 | 23,694 | 23,868 | 24,405 | 24,526 | 24,294 | 24,970 | 25,086 | 26,031 | 26,134 | 26,384 | 26,430 | 26,269 | 14,188 | 14,304 | 14,500 | 14,525 | 14,172 | 14,441 | 14,271 | 13,960 | 14,491 | 13,750 | 13,699 | 13,550 | 13,626 | 13,943 | 13,904 | 13,848 | 13,886 | 14,162 | 14,114 | 14,162 | 13,556 | 13,766 | 13,834 | 13,998 | 7,431 | 7,440 | 7,416 | 7,514 | 7,550 | 9,778 | 9,832 | 9,795 | 9,594 | 7,795 | 7,688 | 7,631 | 7,432 | 7,343 | 7,407 | 972 | 934 | 930 | 897 | 922 | 864 | 860 | 859 | 785 | 756 | 769 | 718 | 702 | 678 | 658 | 647 | 698 | 619 | 587 |
Accounts Payable |
Loading...
|
M | 130 | 1,859 | 1,473 | 2,646 | 2,465 | 2,754 | 2,476 | 2,856 | 2,690 | 2,864 | 2,470 | 2,376 | 2,370 | 2,482 | 2,586 | 2,063 | 2,199 | 2,374 | 2,143 | 1,030 | 1,068 | 1,099 | 1,007 | 934 | 1,018 | 776 | 1,064 | 969 | 1,269 | 1,146 | 1,169 | 1,157 | 1,194 | 1,186 | 722 | 795 | 798 | 736 | 657 | 649 | 653 | 768 | 672 | 657 | 686 | 625 | 811 | 694 | 664 | 783 | 687 | 735 | 1,526 | 718 | 642 | 1,411 | 1,490 | 1,512 | 787 | 905 | 395 | 62 | 74 | 541 | 606 | 120 | 556 | 549 | 465 | 25 | 89 | 78 | 75 | 63 | 65 | 65 | 59 | 57 | 56 | 59 | 49 | 22 | 21 | 24 | 21 | 23 | 21 | 24 | 20 | 22 | 16 | 13 |
Short-Term Debt |
Loading...
|
M | 671 | 6,193 | 5,915 | 5,929 | 6,107 | 5,930 | 5,407 | 6,790 | 5,012 | 5,528 | 3,947 | 3,355 | 3,139 | 4,064 | 4,976 | 4,994 | 1,395 | 2,963 | 3,248 | 1,560 | 653 | 315 | 40 | 38 | 1,036 | 1,045 | 296 | 297 | 351 | 332 | 317 | 913 | 764 | 15 | 13 | 14 | 14 | 13 | 6 | 23 | 50 | 129 | 117 | 84 | 167 | 154 | 140 | 128 | 116 | 259 | 538 | 564 | 577 | 257 | 268 | 264 | 237 | 237 | 196 | 158 | 133 | 106 | 94 | 297 | 271 | 272 | 273 | 114 | 98 | 62 | 24 | 16 | 34 | -11 | - | 3 | - | -40 | - | - | 1 | 43 | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 906 | 832 | 739 | 818 | 825 | 788 | 712 | 728 | 847 | 779 | 868 | 923 | 964 | 881 | 775 | 846 | 898 | 817 | 719 | 788 | 854 | 739 | 692 | 766 | 842 | 776 | 627 | 707 | 760 | 680 | 752 | 757 | 790 | 615 | 274 | 319 | 334 | 284 | 260 | 276 | 270 | 244 | 234 | 267 | 281 | 287 | 241 | 272 | 287 | 277 | 257 | 277 | 283 | 269 | 248 | 279 | 299 | 280 | 168 | 184 | 193 | 183 | 160 | 244 | 241 | 246 | 246 | 262 | 257 | 255 | 263 | 273 | 277 | 29 | - | 9 | - | 40 | - | - | 8 | 9 | - | - | - | - | - | - | 8 | 13 | 11 | 11 |
Other Current Liabilities |
Loading...
|
M | 3,323 | 9,434 | 7,954 | 5,050 | 5,331 | 6,752 | 5,076 | 5,154 | 5,228 | 5,295 | 5,342 | 4,840 | 4,735 | 4,934 | 4,438 | 4,214 | 3,434 | 4,228 | 4,791 | 792 | 946 | 972 | 953 | 796 | 920 | 1,414 | 671 | 756 | 758 | 993 | 699 | 669 | 574 | 547 | 565 | 550 | 615 | 571 | 547 | 754 | 731 | 532 | 775 | 135 | 144 | 191 | 19 | 28 | 38 | 37 | 34 | 40 | 711 | 43 | 29 | 669 | 722 | 719 | 522 | 540 | 478 | 502 | 393 | 140 | 162 | 616 | 81 | 55 | 51 | 539 | 471 | 410 | 462 | 152 | 167 | 189 | 213 | 234 | 210 | 212 | 200 | 170 | 256 | 266 | 245 | 228 | 244 | 193 | 145 | 186 | 149 | 135 |
Current Liabilities |
Loading...
|
M | 5,030 | 18,318 | 16,081 | 14,443 | 14,728 | 16,224 | 13,671 | 15,528 | 13,777 | 14,466 | 12,627 | 11,494 | 11,208 | 12,361 | 12,775 | 12,117 | 7,926 | 10,382 | 10,901 | 4,170 | 3,521 | 3,125 | 2,692 | 2,534 | 3,816 | 4,011 | 2,658 | 2,729 | 3,138 | 3,151 | 2,937 | 3,496 | 3,322 | 2,364 | 1,574 | 1,677 | 1,761 | 1,603 | 1,470 | 1,701 | 1,704 | 1,673 | 1,798 | 1,143 | 1,278 | 1,257 | 1,211 | 1,121 | 1,105 | 1,355 | 1,516 | 1,616 | 1,570 | 1,286 | 1,187 | 1,212 | 1,259 | 1,235 | 886 | 882 | 803 | 852 | 721 | 1,222 | 1,280 | 1,254 | 1,156 | 980 | 871 | 881 | 847 | 777 | 847 | 234 | 232 | 265 | 272 | 290 | 266 | 271 | 258 | 244 | 278 | 290 | 267 | 251 | 265 | 218 | 173 | 222 | 177 | 160 |
Long-Term Debt |
Loading...
|
M | 10,607 | 12,970 | 12,741 | 13,589 | 13,905 | 14,207 | 13,509 | 11,755 | 14,208 | 14,825 | 15,833 | 16,062 | 16,300 | 15,951 | 15,213 | 14,874 | 18,982 | 17,229 | 16,945 | 16,682 | 8,562 | 8,670 | 8,998 | 8,854 | 8,040 | 7,718 | 8,813 | 9,415 | 9,154 | 10,146 | 10,470 | 10,208 | 10,533 | 11,498 | 4,957 | 5,030 | 5,183 | 5,055 | 4,967 | 4,901 | 4,729 | 4,340 | 4,704 | 4,673 | 4,436 | 4,232 | 4,392 | 4,736 | 4,728 | 4,551 | 4,328 | 4,320 | 4,435 | 4,935 | 4,829 | 2,697 | 2,816 | 3,017 | 1,948 | 2,134 | 2,328 | 2,409 | 2,555 | 3,975 | 3,909 | 4,003 | 4,048 | 2,739 | 2,932 | 2,948 | 2,845 | 2,864 | 2,895 | 2,530 | 2,561 | - | - | 417 | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,332 | 330 | 1,478 | 1,893 | 1,847 | 1,891 | 1,931 | 1,861 | 1,948 | 1,915 | 1,767 | 1,865 | 1,986 | 2,026 | 1,768 | 2,287 | 2,031 | 2,458 | 2,411 | 664 | 681 | 393 | 375 | 378 | 390 | 403 | 407 | 427 | 394 | 386 | 325 | 323 | 324 | 312 | 166 | 173 | 173 | 275 | 247 | 262 | 262 | 360 | 317 | 313 | 296 | 363 | 343 | 332 | 325 | 313 | 335 | 332 | 362 | 386 | 226 | 233 | 235 | 207 | 119 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 12,816 | 17,688 | 17,609 | 18,858 | 19,246 | 19,648 | 19,131 | 17,402 | 20,211 | 20,933 | 21,770 | 22,215 | 22,460 | 21,994 | 21,199 | 21,292 | 25,191 | 23,968 | 23,605 | 18,697 | 10,649 | 10,423 | 10,836 | 10,790 | 9,978 | 9,695 | 11,547 | 12,236 | 11,958 | 13,035 | 13,441 | 13,281 | 13,619 | 14,498 | 6,017 | 6,095 | 6,257 | 6,230 | 6,111 | 6,039 | 5,864 | 5,550 | 5,890 | 5,857 | 5,622 | 5,499 | 5,639 | 6,017 | 6,033 | 5,842 | 5,619 | 5,652 | 5,814 | 6,314 | 5,948 | 3,876 | 4,018 | 4,244 | 2,513 | 2,670 | 2,890 | 2,965 | 3,161 | 4,726 | 4,701 | 4,745 | 4,754 | 3,363 | 3,558 | 3,594 | 3,526 | 3,552 | 3,577 | 280 | 280 | 277 | 298 | 332 | 348 | 328 | 341 | 280 | 240 | 226 | 246 | 253 | 203 | 217 | 238 | 264 | 283 | 15 |
Total Liabilities |
Loading...
|
M | 17,846 | 36,006 | 33,690 | 33,301 | 33,974 | 35,872 | 32,802 | 32,930 | 33,988 | 35,399 | 34,397 | 33,709 | 33,668 | 34,355 | 33,974 | 33,409 | 33,117 | 34,350 | 34,506 | 22,867 | 14,170 | 13,548 | 13,528 | 13,324 | 13,794 | 13,706 | 14,205 | 14,965 | 15,096 | 16,186 | 16,378 | 16,777 | 16,941 | 16,862 | 7,592 | 7,772 | 8,018 | 7,834 | 7,581 | 7,741 | 7,569 | 7,223 | 7,687 | 7,000 | 6,901 | 6,756 | 6,849 | 7,138 | 7,137 | 7,197 | 7,135 | 7,267 | 7,384 | 7,600 | 7,135 | 5,088 | 5,277 | 5,479 | 3,399 | 3,552 | 3,693 | 3,817 | 3,881 | 5,948 | 5,981 | 5,999 | 5,910 | 4,343 | 4,429 | 4,475 | 4,373 | 4,329 | 4,424 | 513 | 512 | 542 | 570 | 622 | 614 | 599 | 599 | 524 | 517 | 515 | 513 | 504 | 467 | 434 | 412 | 486 | 459 | 175 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 46,895 | 46,846 | 46,802 | 46,735 | 46,726 | 46,634 | 46,536 | 46,466 | 46,366 | 46,274 | 46,152 | 45,947 | 45,821 | 45,736 | 45,548 | 45,358 | 45,063 | 10,887 | 10,844 | 10,800 | 10,715 | 10,659 | 10,585 | 10,534 | 10,495 | 10,447 | 10,419 | 10,380 | 10,334 | 10,291 | 10,239 | 10,210 | 7,416 | 7,386 | 7,363 | 7,337 | 7,305 | 7,287 | 7,272 | 7,248 | 7,220 | 7,207 | 7,200 | 7,197 | 7,219 | 7,206 | 7,203 | 7,225 | 7,210 | 7,197 | 7,191 | 7,200 | 7,194 | 7,242 | 7,324 | 7,345 | 2,909 | 2,965 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 6 | 6 | - | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | - |
Retained Earnings |
Loading...
|
M | - | - | - | -22,048 | -15,141 | - | 2,673 | 2,709 | 2,721 | 2,889 | 2,840 | 2,921 | 2,823 | 3,440 | 3,556 | 3,753 | 3,952 | 4,161 | 4,538 | 4,599 | 4,558 | 4,528 | 4,339 | 4,291 | 4,186 | 4,233 | 3,341 | 3,377 | 3,341 | 3,299 | 3,177 | 3,078 | 3,043 | 3,073 | 3,053 | 2,951 | 2,784 | 2,747 | 2,620 | 2,538 | 2,428 | 2,342 | 2,334 | 2,226 | 2,186 | 2,106 | 2,029 | 2,000 | 1,909 | 1,880 | 1,778 | 1,657 | 1,549 | 1,471 | 1,376 | 1,280 | 1,210 | 1,135 | 1,207 | 1,149 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -432 | -537 | -408 | -331 | -364 | -360 | -392 | -200 | 106 | 252 | 156 | 249 | 124 | 57 | -212 | -358 | -248 | -33 | -391 | -438 | -427 | -430 | -433 | -403 | -318 | -332 | -340 | -385 | -298 | -331 | -240 | -246 | -232 | -279 | -261 | -198 | -228 | -107 | -41 | 13 | 3 | -10 | -1 | -10 | 21 | 30 | 35 | 20 | 63 | 36 | 40 | 121 | 105 | 88 | 70 | 16 | 54 | 82 | 45 | -16 | -112 | -102 | -12 | 86 | 28 | 53 | 73 | 76 | 48 | 45 | 13 | 9 | 3 | -64 | -45 | -52 | -63 | -69 | -88 | -97 | -88 | -86 | -98 | -99 | -118 | -124 | -132 | -104 | -81 | -71 | -96 | 412 |
Capital Lease Obligations |
Loading...
|
M | 84 | 263 | - | - | - | 414 | - | - | - | 524 | - | - | - | 605 | - | - | - | 595 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 18,021 | 19,093 | 19,477 | 20,266 | 27,097 | 27,218 | 45,328 | 46,506 | 47,026 | 47,347 | 47,105 | 48,392 | 48,460 | 49,300 | 49,031 | 49,043 | 49,167 | 49,440 | 49,195 | 9,985 | 9,896 | 10,215 | 10,081 | 10,439 | 10,495 | 10,711 | 9,985 | 9,891 | 9,878 | 9,741 | 9,661 | 9,497 | 9,393 | 9,321 | 6,521 | 6,441 | 6,362 | 6,557 | 6,455 | 6,522 | 6,534 | 6,581 | 6,648 | 6,599 | 6,640 | 6,641 | 6,632 | 6,662 | 6,615 | 6,503 | 6,599 | 6,726 | 6,570 | 6,403 | 6,261 | 8,476 | 8,353 | 8,309 | 3,854 | 3,717 | 3,560 | 3,533 | 3,602 | 3,756 | 3,840 | 3,781 | 3,670 | 3,440 | 3,248 | 3,143 | 3,046 | 2,996 | 2,968 | 459 | 422 | 388 | 327 | 300 | 250 | 261 | 260 | 261 | 239 | 254 | 205 | 198 | 211 | 224 | 236 | 212 | 160 | 412 |
Shareholders' Equity and Liabilities |
|
M | 35,871 | 55,105 | 53,174 | 53,574 | 61,078 | 63,278 | 78,317 | 79,620 | 81,198 | 82,931 | 81,690 | 82,288 | 82,317 | 83,842 | 83,195 | 82,642 | 82,474 | 83,806 | 83,718 | 32,859 | 24,073 | 23,770 | 23,694 | 23,868 | 24,405 | 24,526 | 24,294 | 24,970 | 25,086 | 26,031 | 26,134 | 26,384 | 26,430 | 26,269 | 14,188 | 14,304 | 14,500 | 14,525 | 14,172 | 14,441 | 14,271 | 13,960 | 14,491 | 13,750 | 13,699 | 13,550 | 13,626 | 13,943 | 13,904 | 13,848 | 13,886 | 14,162 | 14,114 | 14,162 | 13,556 | 13,766 | 13,834 | 13,998 | 7,431 | 7,440 | 7,416 | 7,514 | 7,550 | 9,778 | 9,832 | 9,795 | 9,594 | 7,795 | 7,688 | 7,631 | 7,432 | 7,343 | 7,407 | 972 | 934 | 930 | 897 | 922 | 864 | 860 | 859 | 785 | 756 | 769 | 718 | 702 | 678 | 658 | 647 | 698 | 619 | 587 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | -2,343 | -2,266 | -2,263 | -1,058 | -645 | -150 | -140 | -94 | -91 | -52 | -21 | -5,067 | -5,083 | -4,687 | -4,544 | -4,112 | -3,962 | -3,604 | -3,515 | -3,552 | -3,588 | -3,611 | -3,614 | -3,630 | -3,661 | -3,687 | -3,683 | -3,702 | -3,562 | -3,424 | -3,434 | -3,319 | -3,172 | -3,003 | -2,909 | -2,828 | -2,771 | -2,696 | -2,655 | -2,568 | -2,563 | -2,642 | -2,433 | -2,253 | -2,279 | -2,359 | -2,383 | -66 | -239 | -257 | -309 | -383 | -391 | -403 | -403 | -424 | -210 | -212 | -236 | -160 | -160 | -160 | -104 | -65 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 578 | 591 | 592 | 592 | 593 | 593 | 607 | 611 | 614 | 614 | 619 | 624 | 621 | 628 | 627 | 625 | 625 | 614 | 524 | 327 | 326 | 329 | 331 | 333 | 334 | 337 | 336 | 334 | 333 | 331 | 330 | 329 | 327 | 299 | 284 | 284 | 287 | 287 | 287 | 289 | 292 | 293 | 293 | 294 | 296 | 298 | 298 | 298 | 295 | 290 | 307 | 311 | 309 | 302 | 339 | 385 | 380 | 373 | 195 | 193 | 192 | 190 | 192 | 194 | 197 | 195 | 197 | 197 | 196 | 192 | 194 | 195 | 173 | 170 | 128 | 128 | 128 | 62 | 64 | 64 | 65 | 64 | 66 | 66 | 66 | 66 | 69 | 70 | 70 | 69 | 69 | 68 |
Shareholders' Equity (Tangible) |
|
M | - | - | -1,357 | -18,761 | -19,074 | -19,246 | -18,011 | -18,511 | -19,871 | -20,815 | -20,690 | -20,949 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 19,122 | 21,500 | 21,883 | 22,325 | 20,848 | 20,233 | 20,767 | 22,363 | 21,170 | 20,718 | 20,478 | 21,974 | 22,015 | 21,051 | 21,750 | 21,344 | 21,498 | 27,998 | 9,791 | 9,688 | 9,670 | 9,575 | 9,801 | 9,428 | 9,829 | 10,498 | 10,210 | 11,161 | - | - | - | 12,201 | - | - | - | 5,561 | - | - | - | 5,016 | - | - | - | 4,903 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 11,278 | 19,163 | 18,656 | 19,518 | 20,012 | 20,137 | 18,916 | 18,545 | 19,220 | 20,353 | 19,780 | 19,417 | 19,439 | 20,015 | 20,189 | 19,868 | 20,377 | 20,192 | 20,193 | 18,242 | 9,215 | 8,985 | 9,038 | 8,892 | 9,076 | 8,763 | 9,109 | 9,712 | 9,505 | 10,478 | 10,787 | 11,121 | 11,297 | 11,513 | 4,970 | 5,043 | 5,196 | 5,068 | 4,973 | 4,924 | 4,779 | 4,469 | 4,821 | 4,756 | 4,603 | 4,386 | 4,532 | 4,864 | 4,844 | 4,810 | 4,866 | 4,884 | 5,012 | 5,192 | 5,096 | 2,961 | 3,053 | 3,253 | 2,144 | 2,292 | 2,461 | 2,515 | 2,649 | 4,272 | 4,179 | 4,275 | 4,321 | 2,852 | 3,029 | 3,010 | 2,869 | 2,879 | 2,928 | 2,519 | - | - | - | 377 | - | - | - | 46 | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 587 | 6,108 | 5,915 | 5,929 | 6,107 | 5,930 | 5,407 | 6,790 | 5,012 | 5,528 | 3,947 | 3,355 | 3,139 | 4,064 | 4,976 | 4,994 | 1,395 | 2,963 | 3,248 | 1,560 | 653 | 48 | 40 | 38 | 1,036 | 1,045 | 296 | 9,712 | 1,109 | 332 | 1,016 | 1,582 | 1,338 | 15 | - | - | - | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email