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 | 569 | 625 | 765 | 690 | 576 | 209 | 395 | 338 | 365 | 131 | 225 | 599 | 317 | 249 | 494 | 380 | 272 | 370 | 228 | 191 | 233 | 332 | 195 | 197 | 333 | 327 | 252 | 231 | 298 | 269 | 301 | 296 | 232 | 242 | 347 | 797 | 299 | 230 | 458 | 612 | 528 | 72 | 155 | 267 | 168 | 154 | 147 | 231 | 110 | 89 | 108 | 298 | 86 | 109 | 64 | 71 | 92 | 85 | 106 | 137 | 94 | 66 | 68 | 59 | 67 | 58 | 51 | 64 | 43 | 41 | 61 | 27 | 22 | 33 | 19 | 27 | 64 | 37 | 40 | 51 | 45 | 65 | 79 | 34 | 28 | 26 | 38 | 64 | 16 | 14 | 12 | 18 | 13 | 18 | 11 | 7 | 11 | 11 | 9 | 4 | 4 | 7 | 9 | 8 | 15 | 12 | 10 | 9 | 11 |
Short-Term Investments |
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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | - | 625 | 765 | 690 | 576 | 209 | 395 | 338 | 365 | 131 | 225 | 599 | 317 | 249 | 494 | 380 | 272 | 370 | 228 | 191 | 233 | 332 | 195 | 197 | 333 | 327 | 252 | 231 | 298 | 269 | 301 | 296 | 232 | 242 | 347 | 797 | 299 | 230 | 458 | 612 | 528 | 72 | 155 | 267 | 168 | 154 | 147 | 231 | 110 | 89 | 108 | 298 | 86 | 109 | 64 | 71 | 92 | 85 | 106 | 137 | 94 | 66 | 68 | 59 | 67 | 58 | 51 | 64 | 43 | 41 | 61 | 27 | 22 | 33 | 19 | 27 | 64 | 37 | 40 | 51 | 45 | 65 | 79 | 34 | 28 | 26 | 38 | 64 | 16 | 14 | 12 | 18 | 13 | 18 | 11 | 7 | 11 | 11 | 9 | 4 | 4 | 7 | 9 | 8 | 15 | 12 | 10 | 9 | 11 |
Receivables |
Loading...
|
M | 1,909 | 1,627 | 1,648 | 1,580 | 1,876 | 1,759 | 1,808 | 1,657 | 1,693 | 1,269 | 1,436 | 1,370 | 1,408 | 1,174 | 1,232 | 1,229 | 1,308 | 1,105 | 1,118 | 1,170 | 1,452 | 1,171 | 991 | 979 | 1,026 | 1,044 | 1,047 | 1,106 | 1,133 | 1,051 | 837 | 834 | 877 | 855 | 796 | 814 | 945 | 838 | 1,983 | 628 | 865 | 682 | 523 | 591 | 675 | 536 | 410 | 509 | 696 | 644 | 469 | 589 | 700 | 655 | 443 | 517 | 604 | 595 | 357 | 449 | 735 | 681 | 458 | 736 | 792 | 635 | 423 | 471 | 269 | 286 | 207 | 194 | 214 | 204 | 184 | 183 | 190 | 170 | 148 | 158 | 141 | 130 | 131 | 142 | 164 | 136 | 122 | 106 | 114 | 102 | 67 | 81 | 87 | 77 | 57 | 61 | 69 | 64 | - | - | - | 70 | - | - | - | 58 | - | - | - |
Inventory |
Loading...
|
M | 547 | 566 | 588 | 534 | 569 | 661 | 690 | 533 | 408 | 478 | 530 | 415 | 394 | 422 | 458 | 409 | 376 | 394 | 389 | 369 | 368 | 398 | 368 | 346 | 322 | 367 | 382 | 355 | 320 | 372 | 337 | 292 | 271 | 337 | 349 | 287 | 272 | 321 | 347 | 127 | 75 | 143 | 172 | 138 | 78 | 133 | 157 | 107 | 76 | 134 | 194 | 108 | 88 | 168 | 202 | 144 | 138 | 178 | 211 | 134 | 91 | 229 | 308 | 192 | 172 | 233 | 278 | 178 | 32 | 33 | 26 | 22 | 36 | 32 | 29 | 30 | 30 | 30 | 28 | 29 | 17 | 16 | 17 | 17 | 18 | 18 | 16 | 16 | 17 | 18 | 17 | 15 | 19 | 17 | 17 | 18 | 17 | 17 | - | - | - | 7 | - | - | - | 6 | - | - | - |
Other Current Assets |
Loading...
|
M | 811 | 1,057 | 745 | 730 | 995 | 1,494 | 739 | 559 | 500 | 734 | 568 | 570 | 547 | 665 | 436 | 395 | 417 | 617 | 348 | 333 | 330 | 510 | 469 | 485 | 478 | 390 | 270 | 306 | 325 | 389 | 209 | 201 | 247 | 317 | 235 | 253 | 279 | 357 | 225 | 147 | 179 | 200 | 146 | 178 | 129 | 236 | 98 | 122 | 168 | 210 | 241 | 196 | 201 | 241 | 299 | 256 | 304 | 223 | 196 | 217 | 232 | 174 | 159 | 100 | 20 | 138 | 208 | 182 | 69 | 50 | 51 | 45 | 44 | 43 | 17 | 22 | 20 | 19 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | - | 53 | 61 | 66 | - | 49 | 57 | 75 | 2 | 51 | 63 | 71 |
Current Assets |
Loading...
|
M | 3,990 | 4,025 | 4,522 | 4,257 | 4,161 | 4,269 | 3,827 | 3,183 | 3,076 | 2,728 | 2,918 | 3,031 | 2,770 | 2,612 | 2,750 | 2,481 | 2,472 | 2,574 | 2,202 | 2,125 | 3,225 | 3,261 | 2,133 | 2,069 | 2,238 | 2,207 | 2,075 | 2,063 | 2,152 | 2,166 | 1,785 | 1,694 | 1,707 | 1,857 | 2,337 | 2,760 | 2,068 | 1,963 | 3,243 | 1,576 | 1,714 | 1,296 | 1,083 | 1,237 | 1,087 | 1,093 | 869 | 1,027 | 1,100 | 1,120 | 1,063 | 1,235 | 1,109 | 1,204 | 1,053 | 1,020 | 1,170 | 1,126 | 918 | 986 | 1,201 | 1,150 | 993 | 1,087 | 1,051 | 1,064 | 961 | 895 | 413 | 409 | 345 | 289 | 316 | 313 | 248 | 262 | 303 | 257 | 216 | 277 | 203 | 212 | 227 | 194 | 210 | 180 | 176 | 187 | 147 | 135 | 97 | 121 | 118 | 112 | 85 | 86 | 97 | 93 | 62 | 65 | 70 | 85 | 59 | 65 | 90 | 79 | 61 | 71 | 82 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 44,623 | 43,436 | 43,220 | 41,777 | 42,194 | 41,706 | 41,549 | 39,113 | 37,989 | 37,856 | 37,240 | 36,230 | 36,069 | 36,038 | 36,250 | 36,105 | 36,507 | 34,034 | 33,598 | 32,752 | 32,593 | 32,654 | 31,727 | 31,559 | 30,506 | 29,668 | 29,067 | 29,419 | 29,598 | 29,337 | 20,205 | 19,772 | 19,181 | 19,595 | 18,933 | 18,122 | 18,675 | 17,816 | 16,929 | 12,508 | 12,424 | 12,267 | 12,005 | 11,923 | 10,414 | 10,249 | 9,978 | 9,834 | 9,064 | 8,687 | 9,053 | 8,843 | 8,907 | 8,762 | 8,607 | 8,499 | 8,304 | 8,246 | 8,053 | 7,977 | 7,845 | 7,908 | 7,124 | 7,481 | 7,351 | 7,241 | 7,075 | 6,940 | 468 | 469 | 3,250 | 3,138 | 3,072 | 3,021 | 2,907 | 2,863 | 2,795 | 2,688 | 2,625 | 2,720 | 1,620 | 1,609 | 1,539 | 1,501 | 1,500 | 1,506 | 1,411 | 1,346 | 1,314 | 1,285 | 1,260 | 1,193 | 1,223 | 1,114 | 1,012 | 1,001 | 990 | 990 | 825 | 798 | 794 | 790 | 786 | 780 | 778 | 778 | 775 | 772 | 771 |
Goodwill |
Loading...
|
M | 12,425 | 12,184 | 12,455 | 12,183 | 12,433 | 12,464 | 12,687 | 11,911 | 11,613 | 11,720 | 11,755 | 11,526 | 11,659 | 11,792 | 12,273 | 12,482 | 12,876 | 12,004 | 12,210 | 12,092 | 12,298 | 12,530 | 11,939 | 12,150 | 11,927 | 11,644 | 11,588 | 11,991 | 12,261 | 12,364 | 4,058 | 4,018 | 4,005 | 4,173 | 4,075 | 3,908 | 3,942 | 3,732 | 3,652 | 2,074 | 2,097 | 2,075 | 2,064 | 2,077 | 1,585 | 1,568 | 1,566 | 1,570 | 1,563 | 1,557 | 1,560 | 1,548 | 1,549 | 1,553 | 1,557 | 1,562 | 1,555 | 1,560 | 1,563 | 1,573 | 1,587 | 1,294 | 1,465 | 1,518 | 1,510 | 1,549 | 1,558 | 1,471 | 569 | 567 | 494 | 458 | 438 | 439 | 441 | 420 | 425 | 427 | 407 | 387 | 50 | 50 | 48 | 49 | 41 | 38 | 35 | 22 | 21 | 21 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,537 | 1,510 | 1,515 | 1,492 | 1,511 | 1,548 | 1,477 | 1,394 | 1,345 | 1,343 | 1,303 | 1,274 | 1,281 | 1,291 | 1,332 | 1,341 | 1,356 | 1,260 | 1,222 | 1,156 | 1,178 | 1,200 | 1,165 | 1,165 | 1,105 | 1,081 | 1,051 | 1,040 | 1,015 | 1,011 | 549 | 539 | 528 | 541 | 546 | 523 | 508 | 488 | 458 | 340 | 340 | 345 | 356 | 361 | 319 | 325 | 322 | 324 | 324 | 341 | 332 | 327 | 325 | 324 | 270 | 272 | 276 | 279 | 264 | 260 | 262 | 1,302 | 1,474 | 1,530 | 1,522 | 1,564 | 1,565 | 1,478 | 577 | 576 | 503 | 469 | 449 | 451 | 454 | 434 | 440 | 443 | 423 | 402 | 66 | 68 | 66 | 66 | 58 | 54 | 35 | 22 | 21 | 21 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 13,962 | 13,694 | 13,970 | 13,675 | 13,944 | 14,012 | 14,164 | 13,305 | 12,958 | 13,063 | 13,058 | 12,800 | 12,940 | 13,083 | 13,605 | 13,823 | 14,232 | 13,264 | 13,432 | 13,248 | 13,476 | 13,730 | 13,104 | 13,315 | 13,032 | 12,725 | 12,639 | 13,031 | 13,276 | 13,375 | 4,607 | 4,557 | 4,533 | 4,714 | 4,621 | 4,431 | 4,450 | 4,220 | 4,110 | 2,414 | 2,437 | 2,420 | 2,420 | 2,438 | 1,904 | 1,893 | 1,888 | 1,894 | 1,887 | 1,898 | 1,892 | 1,875 | 1,874 | 1,877 | 1,827 | 1,834 | 1,831 | 1,839 | 1,827 | 1,833 | 1,849 | 2,596 | 2,938 | 3,048 | 3,032 | 3,113 | 3,122 | 2,949 | 1,146 | 1,143 | 997 | 927 | 888 | 890 | 895 | 854 | 865 | 870 | 830 | 789 | 116 | 118 | 114 | 115 | 98 | 92 | 70 | 43 | 41 | 41 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 6,099 | 6,081 | 5,700 | 5,395 | 5,337 | 5,240 | 4,789 | 4,602 | 4,469 | 4,530 | 4,209 | 3,991 | 3,894 | 4,079 | 3,863 | 3,644 | 2,326 | 2,388 | 1,428 | 183 | 981 | 816 | 646 | 522 | 689 | 509 | 234 | -298 | 0 | 0 | 0 | 2,417 | 0 | 0 | 0 | 2,304 | 0 | 0 | 0 | 2,214 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | 370 | - | - | - | 316 | - | - | - | 178 | - | - | - | 158 | - | - | - | 126 | 4 | 5 | 4 | 24 | 66 | 65 | 64 | 99 | 64 | 66 | 53 | 76 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 111 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 126 | 4 | 5 | 4 | 24 | 66 | 65 | 64 | 99 | 64 | 66 | 53 | 76 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 111 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,336 | 340 | 4,573 | 4,372 | 4,331 | 3,949 | 4,544 | 4,353 | 4,179 | 231 | 3,921 | 3,834 | 3,835 | 215 | 3,805 | 3,796 | 3,808 | 210 | 3,568 | 3,574 | 3,511 | 204 | 3,280 | 3,306 | 3,307 | 171 | 3,064 | 3,068 | 3,023 | 136 | 2,594 | 2,600 | 2,595 | 93 | 354 | 391 | 361 | 2,555 | 411 | 290 | 287 | 1,908 | 233 | 238 | 1,750 | 120 | 1,702 | 1,670 | 2,243 | 1,849 | 1,229 | 1,211 | 1,077 | 1,044 | 999 | 953 | 934 | 780 | 900 | 902 | 902 | 2,120 | 951 | 399 | 412 | 409 | 419 | 435 | 3,951 | 3,898 | 450 | 430 | 463 | 457 | 427 | 433 | 369 | 361 | 352 | 347 | 304 | 302 | 298 | 283 | 286 | 215 | 219 | 195 | 189 | 172 | 172 | 169 | 225 | 216 | 202 | 198 | 204 | 122 | 123 | 122 | 124 | 121 | 118 | 119 | 118 | 116 | 113 | 111 | 110 |
Total Long-Term Assets |
Loading...
|
M | 63,594 | 61,895 | 61,763 | 59,824 | 60,469 | 59,983 | 60,257 | 56,771 | 55,126 | 54,931 | 54,219 | 52,864 | 52,844 | 52,869 | 53,660 | 53,724 | 54,547 | 50,830 | 50,598 | 49,574 | 49,580 | 49,790 | 48,111 | 48,180 | 46,845 | 45,615 | 44,770 | 45,518 | 45,897 | 45,738 | 27,406 | 26,929 | 26,309 | 26,947 | 26,300 | 25,309 | 25,918 | 24,665 | 23,497 | 17,010 | 16,876 | 16,612 | 16,487 | 16,396 | 14,068 | 13,857 | 13,569 | 13,404 | 13,194 | 12,442 | 12,192 | 11,942 | 11,868 | 11,699 | 11,455 | 11,309 | 11,090 | 11,034 | 10,809 | 10,751 | 10,647 | 10,028 | 9,644 | 9,442 | 9,325 | 9,209 | 9,045 | 8,936 | 5,087 | 5,038 | 4,262 | 4,092 | 4,060 | 4,003 | 3,862 | 3,827 | 3,696 | 3,581 | 3,510 | 3,603 | 2,011 | 1,999 | 1,926 | 1,874 | 1,870 | 1,807 | 1,686 | 1,573 | 1,536 | 1,490 | 1,466 | 1,397 | 1,483 | 1,367 | 1,251 | 1,236 | 1,232 | 1,151 | 987 | 960 | 959 | 952 | 947 | 942 | 940 | 939 | 934 | 930 | 928 |
Total Assets |
Loading...
|
M | 67,584 | 65,920 | 66,285 | 64,081 | 64,630 | 64,252 | 64,084 | 59,954 | 58,202 | 57,659 | 57,137 | 55,895 | 55,614 | 55,481 | 56,410 | 56,205 | 57,019 | 53,404 | 52,800 | 51,699 | 52,805 | 53,051 | 50,244 | 50,249 | 49,083 | 47,822 | 46,845 | 47,581 | 48,049 | 47,904 | 29,191 | 28,623 | 28,016 | 28,804 | 28,637 | 28,069 | 27,986 | 26,628 | 26,740 | 18,586 | 18,590 | 17,908 | 17,570 | 17,633 | 15,155 | 14,950 | 14,438 | 14,431 | 14,294 | 13,562 | 13,255 | 13,177 | 12,977 | 12,903 | 12,508 | 12,329 | 12,260 | 12,160 | 11,727 | 11,737 | 11,848 | 11,178 | 10,637 | 10,529 | 10,376 | 10,273 | 10,006 | 9,831 | 5,499 | 5,447 | 4,607 | 4,381 | 4,376 | 4,316 | 4,110 | 4,089 | 4,000 | 3,838 | 3,726 | 3,880 | 2,214 | 2,211 | 2,153 | 2,067 | 2,080 | 1,987 | 1,861 | 1,760 | 1,683 | 1,625 | 1,563 | 1,518 | 1,601 | 1,479 | 1,336 | 1,322 | 1,329 | 1,244 | 1,049 | 1,026 | 1,029 | 1,037 | 1,005 | 1,008 | 1,030 | 1,017 | 995 | 1,001 | 1,009 |
Accounts Payable |
Loading...
|
M | 2,786 | 990 | 2,875 | 2,432 | 2,958 | 886 | 2,832 | 2,347 | 2,549 | 774 | 2,463 | 2,058 | 2,314 | 707 | 2,248 | 1,956 | 2,224 | 754 | 2,204 | 1,862 | 2,220 | 679 | 1,906 | 1,769 | 1,980 | 696 | 1,769 | 1,803 | 1,966 | 554 | 1,438 | 1,167 | 1,306 | 574 | 1,386 | 1,401 | 1,437 | 612 | 1,284 | 901 | 978 | 463 | 847 | 962 | 886 | 498 | 870 | 863 | 1,009 | 914 | 853 | 847 | 942 | 953 | 826 | 805 | 889 | 852 | 712 | 804 | 870 | 874 | 705 | 685 | 697 | 793 | 719 | 686 | 336 | 334 | 264 | 240 | 268 | 265 | 278 | 252 | 283 | 270 | 226 | 214 | 142 | 154 | 143 | 131 | 156 | 145 | 132 | 116 | 123 | 123 | 98 | 89 | 115 | 131 | 100 | 90 | 104 | 94 | - | - | - | 81 | - | - | - | 81 | - | - | - |
Short-Term Debt |
Loading...
|
M | - | 2,415 | 2,852 | 2,364 | 2,723 | 2,734 | 2,802 | 2,156 | 1,855 | 1,875 | 874 | 992 | 1,511 | 1,386 | 1,089 | 1,115 | 1,701 | 1,226 | 1,036 | 916 | 1,642 | 1,238 | 1,015 | 1,152 | 1,041 | 961 | 1,730 | 1,822 | 1,711 | 1,482 | 568 | 676 | 900 | 921 | 965 | 1,055 | 1,048 | 1,043 | 2,673 | 1,420 | 1,407 | 947 | 487 | 307 | 177 | 260 | 194 | 178 | 197 | 159 | 242 | 157 | 259 | 358 | 341 | 219 | 233 | 415 | 336 | 170 | 261 | 650 | 817 | 617 | 936 | 911 | 665 | 820 | 130 | 182 | 104 | 108 | 100 | 91 | 86 | 170 | 193 | 229 | 888 | 1,095 | 88 | 143 | 118 | 146 | 272 | 182 | 129 | 134 | 177 | 151 | 197 | 162 | 167 | 46 | 165 | 164 | 173 | 103 | - | - | - | 28 | - | - | - | 61 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | 263 | - | - | - | 401 | - | - | - | 222 | - | - | - | 214 | - | - | - | 226 | - | - | - | 267 | - | - | - | 204 | - | - | - | 287 | - | - | - | 683 | 11 | 31 | 15 | 687 | 9 | 8 | 8 | 427 | 9 | 10 | 8 | 380 | - | 2 | 3 | 98 | 93 | 99 | 100 | 90 | 73 | 80 | 78 | 50 | 74 | 80 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 577 | 2,296 | 641 | 618 | 469 | 2,596 | 509 | 484 | 449 | 1,931 | 471 | 430 | 430 | 1,841 | 438 | 428 | 555 | 1,970 | 682 | 640 | 726 | 2,068 | 680 | 587 | 505 | 1,643 | 463 | 455 | 479 | 1,621 | 312 | 304 | 285 | 460 | 238 | 223 | 210 | 342 | 209 | 155 | 149 | 247 | 108 | 114 | 110 | 170 | 932 | 82 | 79 | 149 | 141 | 392 | 144 | 116 | 203 | 204 | 381 | 277 | 166 | 245 | 337 | 173 | 123 | 357 | 194 | 100 | 83 | 116 | 47 | 49 | 53 | 38 | 42 | 67 | 22 | 29 | 41 | 39 | 44 | 56 | 11 | 1 | 6 | 9 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 1 | 31 | 31 | 32 | 31 | 34 | 32 | 128 | 118 | 122 | 31 | 153 | 155 | 175 | 30 | 185 | 143 | 158 |
Current Liabilities |
Loading...
|
M | 6,605 | 5,964 | 6,368 | 5,414 | 6,150 | 6,617 | 6,143 | 4,987 | 4,853 | 4,802 | 3,808 | 3,480 | 4,255 | 4,148 | 3,775 | 3,499 | 4,480 | 4,176 | 3,922 | 3,418 | 4,588 | 4,252 | 3,601 | 3,508 | 3,526 | 3,504 | 3,962 | 4,080 | 4,156 | 3,944 | 2,318 | 2,147 | 2,491 | 2,638 | 2,600 | 2,710 | 2,710 | 2,684 | 4,175 | 2,484 | 2,542 | 2,084 | 1,451 | 1,393 | 1,181 | 1,308 | 1,126 | 1,125 | 1,288 | 1,320 | 1,329 | 1,495 | 1,445 | 1,517 | 1,443 | 1,308 | 1,581 | 1,594 | 1,288 | 1,299 | 1,568 | 1,697 | 1,645 | 1,659 | 1,827 | 1,804 | 1,467 | 1,621 | 514 | 565 | 420 | 387 | 409 | 423 | 386 | 451 | 516 | 538 | 1,158 | 1,365 | 241 | 297 | 266 | 286 | 436 | 334 | 260 | 250 | 300 | 273 | 295 | 252 | 313 | 208 | 297 | 286 | 311 | 230 | 128 | 118 | 122 | 141 | 153 | 155 | 175 | 172 | 185 | 143 | 158 |
Long-Term Debt |
Loading...
|
M | 27,363 | 27,235 | 27,170 | 26,808 | 26,466 | 25,931 | 25,929 | 24,557 | 24,053 | 23,707 | 24,382 | 23,942 | 23,089 | 23,113 | 23,813 | 23,561 | 23,111 | 21,501 | 22,598 | 22,230 | 22,611 | 3,599 | 16,807 | 16,360 | 16,469 | 16,823 | 15,942 | 15,710 | 15,570 | 15,833 | 9,208 | 8,977 | 8,421 | 8,143 | 8,479 | 8,908 | 8,774 | 9,028 | 10,165 | 6,427 | 6,195 | 6,440 | 6,955 | 7,061 | 6,262 | 6,260 | 6,394 | 6,201 | 6,153 | 5,883 | 5,546 | 5,916 | 6,103 | 5,947 | 5,535 | 5,340 | 5,334 | 5,319 | 5,204 | 4,754 | 4,259 | 4,277 | 4,791 | 4,920 | 4,806 | 4,959 | 5,109 | 4,496 | 2,452 | 2,468 | 2,307 | 2,267 | 2,132 | 1,822 | 1,742 | 1,596 | 1,572 | 1,562 | 932 | 884 | 787 | 795 | 756 | 694 | 632 | 599 | 571 | 555 | 510 | 500 | 461 | 485 | 462 | 488 | 366 | 373 | 373 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,279 | 65 | 1,163 | 1,101 | 1,128 | 75 | 1,430 | 1,364 | 1,349 | 157 | 1,519 | 1,542 | 1,562 | 173 | 1,550 | 1,524 | 1,544 | 93 | 1,263 | 1,249 | 1,220 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 36,964 | 36,624 | 36,371 | 35,490 | 35,397 | 34,793 | 34,990 | 33,107 | 32,355 | 31,941 | 32,563 | 31,893 | 31,013 | 31,049 | 31,883 | 31,523 | 31,120 | 29,115 | 29,912 | 29,467 | 29,797 | 30,343 | 28,836 | 28,877 | 28,281 | 27,569 | 25,992 | 26,357 | 26,831 | 27,510 | 16,737 | 16,150 | 15,342 | 15,813 | 15,929 | 15,612 | 15,699 | 14,832 | 15,374 | 9,584 | 9,516 | 9,448 | 9,847 | 10,077 | 8,419 | 8,232 | 8,179 | 8,190 | 7,947 | 7,565 | 7,320 | 7,174 | 7,368 | 7,327 | 7,096 | 7,056 | 6,757 | 6,903 | 6,868 | 6,834 | 6,817 | 4,945 | 4,840 | 4,766 | 4,667 | 4,678 | 4,803 | 4,484 | 2,567 | 2,616 | 2,301 | 2,258 | 2,217 | 2,169 | 2,072 | 2,005 | 1,933 | 1,913 | 1,200 | 1,198 | 1,068 | 1,073 | 1,054 | 960 | 952 | 967 | 856 | 792 | 766 | 796 | 674 | 685 | 680 | 728 | 502 | 502 | 490 | 538 | 442 | 434 | 435 | 479 | 389 | 389 | 390 | 436 | 355 | 356 | 356 |
Total Liabilities |
Loading...
|
M | 43,569 | 42,588 | 42,739 | 40,904 | 41,547 | 41,410 | 41,133 | 38,094 | 37,208 | 36,743 | 36,371 | 35,373 | 35,268 | 35,197 | 35,658 | 35,022 | 35,600 | 33,291 | 33,834 | 32,885 | 34,385 | 34,595 | 32,437 | 32,385 | 31,807 | 31,073 | 29,954 | 30,437 | 30,987 | 31,454 | 19,055 | 18,297 | 17,833 | 18,451 | 18,529 | 18,322 | 18,409 | 17,516 | 19,549 | 12,068 | 12,058 | 11,532 | 11,298 | 11,470 | 9,600 | 9,540 | 9,305 | 9,315 | 9,235 | 8,885 | 8,649 | 8,669 | 8,813 | 8,844 | 8,539 | 8,364 | 8,338 | 8,497 | 8,156 | 8,133 | 8,385 | 7,640 | 7,469 | 7,398 | 7,462 | 7,435 | 7,219 | 7,042 | 3,497 | 3,599 | 2,832 | 2,753 | 2,779 | 2,744 | 2,548 | 2,549 | 2,487 | 2,481 | 2,383 | 2,692 | 1,376 | 1,436 | 1,382 | 1,308 | 1,449 | 1,363 | 1,243 | 1,162 | 1,185 | 1,140 | 1,084 | 1,054 | 1,144 | 1,035 | 947 | 935 | 948 | 869 | 692 | 669 | 676 | 690 | 660 | 662 | 687 | 682 | 659 | 668 | 683 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 10 | 9 | 8 | 10 | 11 | 11 | 10 | 10 | 11 | 11 | 11 | 12 | 2 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 14,040 | 13,944 | 13,819 | 13,725 | 13,708 | 13,688 | 13,645 | 12,363 | 12,238 | 11,997 | 11,889 | 11,808 | 11,731 | 11,659 | 11,582 | 11,505 | 11,435 | 11,340 | 10,762 | 6,012 | 5,962 | 5,917 | 5,867 | 5,807 | 5,762 | 5,719 | 5,667 | 3,873 | 3,849 | 3,816 | 3,783 | 3,760 | 3,739 | 3,149 | 3,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,482 | 2,474 | 0 | 3,046 | 2,691 | 2,668 | 2,672 | 2,601 | 2,551 | 2,548 | 1,433 | 1,276 | 1,283 | 1,260 | 1,238 | 1,213 | 1,205 | 1,183 | 1,155 | 1,000 | 993 | 981 | 631 | 615 | 611 | 600 | 592 | 584 | 578 | 562 | 462 | 449 | 443 | 430 | 423 | 412 | 358 | 357 | 351 | 345 | 348 | 348 | 345 | 339 | 336 | 337 | 334 | 327 | 327 | 324 | 318 |
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 | 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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | 653 | 1,046 | 669 | 967 | 1,008 | 1,300 | 235 | -168 | -40 | -2 | -299 | -133 | 34 | 649 | 905 | 1,392 | 336 | 593 | 468 | 695 | 928 | 337 | 540 | 328 | 61 | 35 | 407 | 653 | 745 | 565 | 506 | 525 | 791 | 633 | 378 | 426 | 129 | 34 | -69 | -41 | -72 | -101 | -88 | -93 | -96 | -97 | -94 | -96 | -74 | -60 | -69 | -97 | -94 | -88 | -79 | -91 | -83 | -79 | -60 | -43 | -47 | -72 | -79 | -79 | -82 | -83 | -74 | -56 | -44 | -16 | -16 | -15 | -15 | -15 | -13 | -14 | -14 | -11 | -9 | -10 | -11 | -7 | -7 | -1 | 6 | 6 | 1 | 5 | 5 | 5 | 2 | 4 | 1 | 1 | 0 | -1 | -1 | -468 | -468 | -468 | -468 | -452 | -452 | -452 | -452 | -424 | -424 | -424 |
Capital Lease Obligations |
Loading...
|
M | 347 | 378 | 342 | 335 | 344 | 370 | 341 | 333 | 340 | 365 | 338 | 330 | 338 | 364 | 425 | 426 | 438 | 513 | 572 | 562 | 575 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 22,140 | 21,505 | 21,692 | 21,379 | 21,267 | 21,030 | 21,124 | 20,168 | 19,370 | 19,288 | 19,150 | 18,953 | 18,772 | 18,697 | 19,122 | 19,525 | 19,718 | 18,531 | 17,381 | 17,259 | 16,527 | 16,533 | 15,984 | 16,014 | 15,489 | 15,003 | 15,124 | 15,314 | 15,211 | 14,597 | 9,668 | 9,851 | 9,719 | 9,880 | 9,634 | 9,287 | 9,143 | 8,691 | 6,786 | 6,123 | 6,139 | 6,001 | 5,917 | 5,807 | 5,222 | 5,100 | 4,845 | 4,841 | 4,813 | 4,469 | 4,401 | 4,330 | 3,989 | 3,897 | 3,847 | 3,840 | 3,804 | 3,540 | 3,447 | 3,467 | 3,463 | 3,393 | 3,038 | 3,015 | 2,794 | 2,723 | 2,674 | 2,670 | 1,875 | 1,718 | 1,725 | 1,580 | 1,557 | 1,533 | 1,524 | 1,502 | 1,475 | 1,320 | 1,307 | 1,151 | 801 | 738 | 734 | 723 | 592 | 584 | 578 | 562 | 462 | 449 | 443 | 430 | 423 | 412 | 358 | 357 | 351 | 345 | 348 | 348 | 345 | 339 | 336 | 337 | 334 | 327 | 327 | 324 | 318 |
Shareholders' Equity and Liabilities |
|
M | - | 65,920 | 66,285 | 64,081 | 64,630 | 64,252 | 64,084 | 59,954 | 58,202 | 57,659 | 57,137 | 55,895 | 55,614 | 55,481 | 56,410 | 56,205 | 57,019 | 53,404 | 52,800 | 51,699 | 52,805 | 53,051 | 50,244 | 50,249 | 49,083 | 47,822 | 46,845 | 47,581 | 48,049 | 47,904 | 29,191 | 28,623 | 28,016 | 28,804 | 28,637 | 28,069 | 27,986 | 26,628 | 26,740 | 18,586 | 18,590 | 17,908 | 17,570 | 17,633 | 15,155 | 14,950 | 14,438 | 14,431 | 14,294 | 13,562 | 13,255 | 13,177 | 12,977 | 12,903 | 12,508 | 12,329 | 12,260 | 12,160 | 11,727 | 11,737 | 11,848 | 11,178 | 10,637 | 10,529 | 10,376 | 10,273 | 10,006 | 9,831 | 5,499 | 5,447 | 4,607 | 4,381 | 4,376 | 4,316 | 4,110 | 4,089 | 4,000 | 3,838 | 3,726 | 3,880 | 2,214 | 2,211 | 2,153 | 2,067 | 2,080 | 1,987 | 1,861 | 1,760 | 1,683 | 1,625 | 1,563 | 1,518 | 1,601 | 1,479 | 1,336 | 1,322 | 1,329 | 1,244 | 1,049 | 1,026 | 1,029 | 1,037 | 1,005 | 1,008 | 1,030 | 1,017 | 995 | 1,001 | 1,009 |
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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 493 | 489 | 488 | 486 | 483 | 480 | 480 | 478 | 476 | 472 | 473 | 471 | 468 | 463 | 466 | 465 | 465 | 437 | 441 | 434 | 430 | 426 | 426 | 424 | 423 | 419 | 419 | 417 | 407 | 285 | 290 | 284 | 289 | 279 | 285 | 284 | 283 | 216 | 216 | 215 | 221 | 212 | 213 | 194 | 203 | 190 | 191 | 191 | 200 | 187 | 188 | 178 | 188 | 173 | 174 | 173 | 186 | 170 | 171 | 179 | 185 | 157 | 157 | 161 | 169 | 155 | 157 | 131 | 117 | 104 | 108 | 103 | 103 | 103 | 103 | 112 | 98 | 95 | 95 | 78 | 70 | 69 | 69 | 69 | 69 | 69 | 69 | 63 | 60 | 59 | 59 | 59 | 59 | 53 | 53 | 53 | 53 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 51 | 50 | 50 | 50 | 50 |
Shareholders' Equity (Tangible) |
|
M | - | - | 22,716 | 22,593 | 22,096 | 21,674 | 21,518 | 21,328 | 20,766 | 20,462 | 20,227 | 20,193 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 26,046 | 25,819 | 25,863 | 25,255 | 25,079 | 25,730 | 25,382 | 25,418 | 23,510 | 24,192 | 23,668 | 24,825 | 6,561 | 1,210 | 1,349 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 29,650 | 30,022 | 29,172 | 29,189 | 28,665 | 28,731 | 26,713 | 25,908 | 25,582 | 25,256 | 24,934 | 24,600 | 24,499 | 24,902 | 24,676 | 24,812 | 22,727 | 23,634 | 23,146 | 24,253 | 4,837 | 17,822 | 17,512 | 17,510 | 17,784 | 17,672 | 17,532 | 17,281 | 17,315 | 9,776 | 9,653 | 9,321 | 9,064 | 9,444 | 9,963 | 9,822 | 10,071 | 12,838 | 7,847 | 7,602 | 7,387 | 7,442 | 7,368 | 6,439 | 6,520 | 6,588 | 6,379 | 6,350 | 6,042 | 5,788 | 6,073 | 6,362 | 6,305 | 5,876 | 5,559 | 5,567 | 5,734 | 5,540 | 4,924 | 4,520 | 4,927 | 5,608 | 5,537 | 5,742 | 5,870 | 5,774 | 5,315 | 2,582 | 2,651 | 2,410 | 2,376 | 2,233 | 1,913 | 1,828 | 1,766 | 1,765 | 1,791 | 1,820 | 1,978 | 875 | 938 | 874 | 840 | 904 | 781 | 699 | 689 | 688 | 651 | 658 | 647 | 629 | 535 | 531 | 538 | 546 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 3,242 | 2,415 | 2,852 | 2,364 | 2,723 | 2,734 | 2,802 | 2,156 | 1,855 | 1,875 | 874 | 992 | 1,511 | 1,386 | 998 | 1,015 | 1,597 | 1,202 | 794 | 685 | 1,406 | 144 | 726 | 786 | 740 | 562 | 797 | 17,162 | 16,900 | 187 | 0 | 0 | 0 | 277 | 0 | 0 | 0 | 452 | 0 | 0 | 0 | 7,378 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email