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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,168 | 2,089 | 1,942 | 1,920 | 2,002 | 1,998 | 1,994 | 1,933 | 2,045 | 1,979 | 2,348 | 1,800 | 2,082 | 1,946 | 2,221 | 1,826 | 1,800 | 1,678 | 2,128 | 1,048 | 1,278 | 1,211 | 991 | 1,100 | 1,006 | 1,336 | 1,186 | 1,081 | 1,262 | 996 | 978 | 1,045 | 826 | 988 | 803 | 651 | 610 | 644 | 596 | 582 | 1,014 | 1,097 | 726 | 680 | 683 | 998 | 841 | 781 | 736 | 771 | 724 | 1,354 | 1,329 | 664 | 578 | 770 | 590 | 1,091 | 1,072 | 427 | 388 | 356 | 288 | 456 | 388 | 363 | 271 | 309 | 292 | 249 | 169 | 218 | 213 | 132 | 35 | 49 | 58 | 31 | 23 | 34 | 86 | 80 | 96 | 38 | 29 | 35 | 17 | 19 | 17 | 27 | 1 | 6 | 1 | 5 | 5 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 2,168 | 2,089 | 1,942 | 1,920 | 2,002 | 1,998 | 1,994 | 1,933 | 2,045 | 1,979 | 2,348 | 1,800 | 2,082 | 1,946 | 2,221 | 1,826 | 1,800 | 1,678 | 2,128 | 1,048 | 1,278 | 1,211 | 991 | 1,100 | 1,006 | 1,336 | 1,186 | 1,081 | 1,262 | 996 | 978 | 1,045 | 826 | 988 | 803 | 651 | 610 | 644 | 596 | 582 | 1,014 | 1,097 | 726 | 680 | 683 | 998 | 841 | 781 | 736 | 771 | 724 | 1,354 | 1,329 | 664 | 578 | 770 | 590 | 1,091 | 1,072 | 427 | 388 | 356 | 288 | 456 | 388 | 363 | 271 | 309 | 292 | 249 | 169 | 218 | 213 | 132 | 35 | 49 | 58 | - | 23 | 34 | 86 | 80 | 96 | 38 | 29 | 35 | 17 | 19 | 17 | 27 | 1 | 6 | 1 | 5 | - |
Receivables |
Loading...
|
M | 6,672 | 1,120 | 1,078 | 1,159 | 1,067 | 998 | 998 | 989 | 973 | 946 | 904 | 878 | 825 | 794 | 822 | 789 | 800 | 895 | 868 | 395 | 382 | 348 | 322 | 317 | 288 | 302 | 296 | 288 | 272 | 275 | 295 | 288 | 180 | 211 | 215 | 203 | 171 | 198 | 207 | 215 | 176 | 196 | 190 | 191 | 167 | 184 | 181 | 184 | 157 | 164 | 178 | 167 | 203 | 150 | 152 | 132 | 123 | 133 | 127 | 123 | 106 | 111 | 141 | 102 | 86 | 88 | 92 | 80 | 72 | 75 | 78 | 68 | 65 | 63 | 68 | 56 | 84 | 158 | 160 | 143 | 128 | 46 | 46 | 80 | 59 | 42 | 49 | 48 | 50 | 82 | 133 | 116 | 58 | 64 | 64 |
Inventory |
Loading...
|
M | - | 6 | 7 | 7 | 163 | 139 | 720 | 750 | 684 | - | 628 | - | 575 | - | 540 | 422 | 424 | - | 441 | 261 | 235 | - | 207 | 208 | 214 | 0 | 221 | 147 | 114 | 186 | 207 | 0 | 0 | 53 | 70 | 5 | 6 | 8 | 6 | 7 | 7 | 9 | 7 | 11 | 11 | 14 | 13 | 10 | 12 | 12 | 10 | 8 | 10 | 8 | 7 | 10 | 12 | 13 | 13 | 6 | 6 | 5 | 7 | 4 | 5 | 6 | 4 | 3 | 5 | 5 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Other Current Assets |
Loading...
|
M | 831 | 4,858 | 3,754 | 2,433 | 2,363 | 3,179 | 1,741 | 1,544 | 1,450 | 1,785 | 1,912 | 2,222 | 1,397 | 1,852 | 1,385 | 1,315 | 1,046 | 1,793 | 1,556 | 2,844 | 2,775 | 1,817 | 2,894 | 2,034 | 2,650 | 2,666 | 1,847 | 1,000 | 752 | 1,118 | 1,105 | 1,518 | 1,059 | 1,404 | 1,658 | 2,432 | 794 | 1,122 | 1,142 | 827 | 283 | 688 | 661 | 326 | 208 | 238 | 236 | 218 | 180 | 207 | 289 | 280 | 28 | 81 | 43 | 14 | 153 | 132 | 12 | 7 | 3 | 5 | 20 | 24 | 16 | 19 | 27 | 33 | 24 | 29 | 38 | 40 | 22 | 12 | 49 | 63 | 21 | 21 | 23 | 22 | 16 | 16 | 10 | 9 | 10 | 11 | 11 | 10 | 10 | 8 | 8 | 11 | 5 | 0 | 8 |
Current Assets |
Loading...
|
M | 9,670 | 8,074 | 6,780 | 5,519 | 5,595 | 6,314 | 5,453 | 5,217 | 5,152 | 4,711 | 5,792 | 4,900 | 4,879 | 4,592 | 4,969 | 4,351 | 4,070 | 4,366 | 4,993 | 4,548 | 4,670 | 3,376 | 4,414 | 3,659 | 4,158 | 4,304 | 3,550 | 2,516 | 2,399 | 2,575 | 2,585 | 2,851 | 2,065 | 2,656 | 2,747 | 3,302 | 1,593 | 2,025 | 2,007 | 1,643 | 1,533 | 2,058 | 1,590 | 1,214 | 1,147 | 1,490 | 1,337 | 1,249 | 1,126 | 1,190 | 1,238 | 1,848 | 1,570 | 929 | 805 | 968 | 901 | 1,391 | 1,253 | 595 | 530 | 507 | 485 | 617 | 529 | 510 | 424 | 444 | 415 | 377 | 313 | 348 | 318 | 227 | 171 | 190 | 166 | 217 | 209 | 203 | 234 | 144 | 152 | 128 | 100 | 91 | 80 | 79 | 80 | 120 | 145 | 136 | 66 | 81 | 81 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,200 | 2,190 | 2,118 | 2,084 | 2,023 | 1,839 | 1,759 | 1,689 | 1,716 | 1,688 | 1,667 | 1,642 | 1,581 | 1,579 | 1,526 | 1,478 | 1,442 | 1,383 | 1,423 | 712 | 674 | 654 | 641 | 616 | 600 | 588 | 577 | 538 | 552 | 521 | 512 | 494 | 366 | 368 | 369 | 374 | 356 | 363 | 363 | 370 | 365 | 358 | 355 | 348 | 342 | 338 | 324 | 306 | 288 | 258 | 256 | 256 | 244 | 220 | 203 | 184 | 179 | 175 | 182 | 176 | 141 | 146 | 154 | 141 | 135 | 134 | 123 | 118 | 113 | 113 | 109 | 108 | 103 | 103 | 109 | 104 | 108 | - | 100 | 97 | 92 | 63 | 50 | 52 | 50 | 53 | 54 | 54 | 53 | 49 | 45 | 44 | 24 | 24 | - |
Goodwill |
Loading...
|
M | 26,728 | 26,744 | 26,518 | 26,491 | 26,851 | 23,321 | 23,421 | 23,496 | 24,794 | 24,813 | 24,344 | 24,422 | 23,854 | 23,871 | 23,745 | 23,680 | 23,662 | 23,760 | 23,754 | 6,346 | 6,346 | 6,341 | 6,131 | 5,672 | 5,715 | 5,704 | 5,616 | 4,890 | 4,859 | 4,824 | 4,849 | 4,829 | 1,557 | 1,577 | 1,604 | 1,492 | 1,423 | 1,484 | 1,324 | 1,337 | 1,065 | 1,063 | 1,048 | 1,044 | 1,052 | 1,060 | 741 | 725 | 761 | 741 | 776 | 780 | 766 | 591 | 582 | 569 | 577 | 600 | 626 | 625 | 536 | 696 | 762 | 497 | 473 | 472 | 454 | 451 | 442 | 444 | 434 | 387 | 382 | 379 | 378 | 378 | 372 | 372 | 347 | 347 | 327 | 327 | 161 | 161 | 153 | 153 | 152 | 152 | 157 | 157 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 9,797 | 10,168 | 10,259 | 10,742 | 10,588 | 9,658 | 9,908 | 10,273 | 11,292 | 11,634 | 11,530 | 11,815 | 11,699 | 12,016 | 12,252 | 12,539 | 12,815 | 13,155 | 13,184 | 2,308 | 2,405 | 2,489 | 2,279 | 1,997 | 2,096 | 2,182 | 2,329 | 1,927 | 1,997 | 2,116 | 2,212 | 2,265 | 646 | 666 | 687 | 560 | 516 | 543 | 511 | 535 | 365 | 379 | 387 | 401 | 413 | 416 | 285 | 290 | 319 | 300 | 327 | 327 | 348 | 199 | 203 | 205 | 210 | 225 | 251 | 258 | 225 | 252 | 286 | 176 | 177 | 176 | 173 | 176 | 175 | 179 | 182 | 167 | 551 | 550 | 551 | 548 | 552 | 544 | 528 | 525 | 515 | 492 | 296 | 299 | 286 | 288 | 290 | 293 | 321 | 324 | 274 | 277 | 166 | 166 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 36,525 | 36,912 | 36,777 | 37,233 | 37,439 | 32,979 | 33,329 | 33,769 | 36,086 | 36,447 | 35,874 | 36,237 | 35,553 | 35,887 | 35,997 | 36,219 | 36,477 | 36,914 | 36,939 | 8,654 | 8,751 | 8,830 | 8,410 | 7,669 | 7,811 | 7,886 | 7,945 | 6,817 | 6,857 | 6,940 | 7,061 | 7,094 | 2,202 | 2,243 | 2,290 | 2,052 | 1,939 | 2,027 | 1,836 | 1,872 | 1,429 | 1,443 | 1,435 | 1,445 | 1,465 | 1,476 | 1,026 | 1,015 | 1,080 | 1,041 | 1,102 | 1,107 | 1,114 | 790 | 785 | 774 | 788 | 825 | 877 | 883 | 761 | 948 | 1,048 | 673 | 649 | 648 | 628 | 627 | 617 | 623 | 616 | 554 | 933 | 929 | 928 | 925 | 924 | 916 | 875 | 871 | 843 | 820 | 457 | 460 | 438 | 441 | 442 | 445 | 478 | 481 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -14,335 | -14,562 | -14,799 | -10,676 | -10,668 | -10,014 | -10,926 | -10,819 | -9,727 | -9,543 | -8,861 | -8,555 | -8,251 | -8,793 | -9,156 | -9,059 | -9,164 | -4,663 | -4,801 | -4,839 | -4,436 | -3,839 | -3,860 | -4,091 | -4,414 | -3,966 | -4,126 | -4,262 | -4,284 | -4,314 | -4,348 | -1,362 | -1,438 | -1,504 | -1,294 | -1,114 | -1,132 | -893 | -875 | -299 | -356 | -368 | -299 | -318 | -242 | 123 | 302 | 292 | 246 | 194 | 197 | 109 | 314 | 242 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | 725 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 5 | 8 | 17 | 16 | 14 | 9 | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17 | 16 | 14 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,568 | 2,570 | 2,481 | 2,478 | 3,523 | 3,639 | 3,372 | 3,470 | 2,458 | 2,422 | 2,412 | 2,362 | 2,237 | 2,136 | 2,051 | 1,948 | 1,854 | 1,810 | 1,845 | 663 | 647 | 363 | 365 | 346 | 323 | 207 | 192 | 149 | 136 | 57 | 59 | 48 | 41 | 35 | 36 | 35 | 37 | 32 | 33 | 31 | 25 | 22 | 23 | 22 | 30 | 27 | 23 | 21 | 24 | 29 | 20 | 362 | 22 | 22 | 22 | 22 | 22 | 23 | 25 | 22 | 12 | 13 | 13 | 14 | 13 | 11 | 11 | 11 | 13 | 8 | 12 | 8 | 11 | 11 | 11 | 12 | 6 | 6 | 7 | 8 | 11 | 13 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 5 | 1 | 1 |
Total Long-Term Assets |
Loading...
|
M | 42,105 | 42,496 | 42,144 | 42,632 | 43,044 | 38,495 | 38,485 | 38,959 | 40,283 | 40,569 | 39,962 | 40,250 | 39,379 | 39,609 | 39,581 | 39,650 | 39,780 | 40,114 | 40,219 | 10,036 | 10,080 | 9,855 | 9,425 | 8,641 | 8,745 | 8,694 | 8,731 | 7,521 | 7,561 | 7,538 | 7,653 | 7,659 | 2,634 | 2,672 | 2,726 | 2,491 | 2,425 | 2,516 | 2,333 | 2,375 | 1,922 | 1,923 | 1,909 | 1,911 | 1,929 | 1,939 | 1,469 | 1,439 | 1,490 | 1,424 | 1,478 | 1,503 | 1,482 | 1,128 | 1,103 | 1,071 | 1,078 | 1,119 | 1,178 | 1,082 | 914 | 1,106 | 1,215 | 828 | 797 | 793 | 761 | 756 | 744 | 744 | 738 | 670 | 664 | 663 | 670 | 664 | 666 | 649 | 634 | 630 | 618 | 568 | 352 | 356 | 341 | 347 | 349 | 352 | 379 | 373 | 320 | 322 | 196 | 199 | - |
Total Assets |
Loading...
|
M | 51,775 | 50,570 | 48,925 | 48,151 | 48,639 | 44,809 | 43,939 | 44,176 | 45,435 | 45,280 | 45,754 | 45,150 | 44,258 | 44,202 | 44,550 | 44,001 | 43,850 | 44,480 | 45,212 | 14,584 | 14,750 | 13,231 | 13,839 | 12,300 | 12,903 | 12,998 | 12,282 | 10,037 | 9,960 | 10,113 | 10,238 | 10,510 | 4,699 | 5,328 | 5,473 | 5,794 | 4,018 | 4,542 | 4,339 | 4,019 | 3,456 | 3,982 | 3,499 | 3,125 | 3,076 | 3,429 | 2,805 | 2,688 | 2,617 | 2,614 | 2,715 | 3,351 | 3,052 | 2,057 | 1,909 | 2,039 | 1,980 | 2,510 | 2,431 | 1,677 | 1,445 | 1,613 | 1,700 | 1,446 | 1,326 | 1,303 | 1,185 | 1,201 | 1,159 | 1,121 | 1,051 | 1,019 | 982 | 890 | 842 | 854 | 831 | 866 | 844 | 833 | 852 | 711 | 504 | 484 | 441 | 438 | 429 | 431 | 459 | 493 | 464 | 459 | 262 | 280 | 280 |
Accounts Payable |
Loading...
|
M | 2,631 | 290 | 2,338 | 2,481 | 2,291 | 229 | 2,208 | 2,339 | 2,550 | 2,542 | 2,388 | 2,184 | 2,097 | 2,061 | 1,696 | 1,606 | 1,637 | 1,822 | 1,849 | 1,118 | 1,161 | 1,177 | 1,065 | 1,028 | 1,039 | 1,040 | 992 | 823 | 824 | 681 | 702 | 696 | 286 | 309 | 303 | 313 | 284 | 303 | 249 | 290 | 243 | 235 | 224 | 263 | 227 | 244 | 300 | 316 | 214 | 206 | 218 | 20 | 765 | 178 | 180 | 174 | 176 | 169 | 174 | 180 | 152 | 138 | 142 | 138 | 117 | 117 | 116 | 22 | 107 | 116 | 95 | 26 | 85 | 80 | 76 | 88 | 80 | 80 | 76 | 80 | 72 | 72 | 58 | 59 | 56 | 71 | 60 | 63 | 52 | 52 | 65 | 48 | 32 | 32 | 25 |
Short-Term Debt |
Loading...
|
M | 2,675 | 1,684 | 790 | 605 | 1,668 | 1,997 | 1,599 | 1,749 | 618 | 563 | 627 | 540 | 524 | 1,186 | 1,271 | 1,273 | 446 | 498 | 581 | 887 | 775 | 816 | 779 | 622 | 555 | 735 | 581 | 405 | 455 | 645 | 514 | 514 | 276 | 685 | 357 | 655 | 509 | 578 | 683 | 458 | 264 | 519 | 401 | 260 | 239 | 315 | 257 | 292 | 298 | 314 | 405 | 357 | 189 | 324 | 222 | 227 | 150 | 119 | 108 | 40 | 29 | 32 | 36 | 2 | 1 | 1 | 0 | 0 | - | 0 | 0 | 1 | 1 | 2 | 3 | 67 | 99 | 162 | 188 | 206 | 245 | 115 | 1 | 1 | 2 | 2 | 11 | 25 | 51 | 91 | 66 | 76 | 62 | 3 | - |
Current Revenue (Deferred) |
Loading...
|
M | 211 | 1,047 | 232 | 229 | 224 | 994 | 26 | 31 | - | 1,004 | - | - | - | 864 | - | - | - | 586 | - | - | - | 553 | - | - | - | 498 | - | - | - | - | - | 267 | 25 | 17 | 31 | 14 | 23 | 14 | 13 | 12 | 9 | 20 | 19 | 19 | 6 | 7 | 18 | 12 | 19 | 17 | 17 | 229 | 4 | 9 | 0 | 6 | 12 | 8 | 24 | 10 | 14 | - | - | - | - | - | - | - | - | - | - | 73 | - | - | - | - | -92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 4,999 | 5,105 | 2,862 | 1,803 | 1,901 | 3,678 | 4,052 | 1,863 | 4,250 | 354 | 4,407 | 1,655 | 1,496 | 438 | 1,448 | 2,957 | 954 | 673 | 1,853 | 2,478 | 2,580 | 723 | 2,423 | 1,714 | 2,314 | 1,542 | 1,551 | 870 | 813 | 883 | 1,016 | 953 | 1,161 | 1,256 | 1,699 | 2,034 | 426 | 781 | 634 | 451 | 172 | 799 | 401 | 163 | 201 | 471 | 471 | 217 | 221 | 270 | 162 | 839 | 280 | 95 | 106 | 265 | 203 | 755 | 724 | 107 | 70 | 103 | 93 | 78 | 51 | 71 | 26 | 121 | 58 | 44 | 36 | 50 | 80 | 49 | 48 | 28 | 92 | - | 12 | - | 7 | 39 | 9 | 3 | 10 | 4 | 10 | 9 | 7 | 13 | 8 | 9 | 5 | 100 | 15 |
Current Liabilities |
Loading...
|
M | 10,516 | 8,126 | 6,223 | 5,118 | 6,083 | 6,899 | 5,677 | 5,982 | 4,867 | 4,463 | 5,034 | 4,380 | 4,116 | 4,549 | 4,415 | 4,229 | 3,036 | 3,579 | 4,283 | 4,484 | 4,516 | 3,269 | 4,267 | 3,364 | 3,909 | 3,816 | 3,124 | 2,098 | 2,093 | 2,210 | 2,232 | 2,431 | 1,748 | 2,268 | 2,390 | 3,016 | 1,243 | 1,676 | 1,579 | 1,212 | 688 | 1,573 | 1,045 | 704 | 674 | 1,037 | 1,046 | 837 | 752 | 807 | 802 | 1,444 | 1,238 | 606 | 508 | 672 | 543 | 1,052 | 1,030 | 336 | 265 | 273 | 270 | 218 | 169 | 189 | 142 | 143 | 165 | 160 | 132 | 150 | 166 | 131 | 127 | 183 | 179 | 249 | 275 | 286 | 324 | 226 | 68 | 63 | 67 | 77 | 81 | 97 | 110 | 157 | 139 | 132 | 99 | 102 | 102 |
Long-Term Debt |
Loading...
|
M | 15,566 | 15,692 | 16,571 | 16,975 | 16,534 | 12,289 | 12,290 | 10,884 | 11,724 | 11,415 | 10,710 | 10,217 | 9,627 | 8,466 | 8,437 | 8,440 | 9,636 | 9,090 | 8,988 | 5,001 | 5,170 | 5,015 | 4,708 | 4,255 | 4,177 | 4,559 | 4,678 | 4,175 | 4,221 | 4,261 | 4,316 | 4,290 | 4,380 | 1,788 | 1,916 | 1,932 | 1,680 | 1,546 | 1,554 | 1,389 | 1,376 | 1,252 | 923 | 1,000 | 891 | 883 | 778 | 285 | 237 | 178 | 203 | 286 | 268 | 301 | 203 | 238 | 273 | 307 | 342 | 374 | 168 | 165 | 170 | 175 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | 1 | 1 | 4 | 13 | 14 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 2 | 1 | 2 | 2 | 3 |
Non-Current Liabilities (Other) |
Loading...
|
M | 644 | 723 | 673 | 694 | 699 | 648 | 655 | 703 | 724 | 739 | 825 | 829 | 777 | 751 | 768 | 727 | 632 | 610 | 633 | 369 | 351 | 176 | 173 | 220 | 225 | 221 | 152 | 141 | 132 | - | 90 | 87 | 77 | 15 | 16 | 17 | 19 | 86 | 88 | 91 | 89 | 86 | 81 | 76 | 72 | 71 | 71 | 67 | 62 | 57 | 55 | 53 | 50 | 46 | 39 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 18,273 | 18,657 | 19,544 | 20,117 | 19,672 | 15,370 | 15,389 | 14,217 | 15,173 | 14,947 | 14,366 | 13,920 | 13,299 | 12,165 | 12,171 | 12,139 | 13,293 | 12,846 | 12,973 | 5,925 | 6,091 | 5,776 | 5,397 | 4,920 | 4,855 | 5,217 | 5,463 | 4,934 | 4,991 | 5,101 | 5,100 | 5,202 | 1,998 | 2,134 | 2,166 | 1,914 | 1,834 | 1,843 | 1,689 | 1,674 | 1,504 | 1,177 | 1,250 | 1,134 | 1,117 | 1,016 | 477 | 406 | 355 | 373 | 461 | 434 | 718 | 452 | 469 | 495 | 492 | 526 | 570 | 294 | 265 | 239 | 261 | 87 | 82 | 94 | 85 | 85 | 75 | 79 | 82 | 86 | 86 | 80 | 80 | 76 | 80 | 73 | 66 | 74 | 67 | 53 | 31 | 32 | 12 | 12 | 12 | 13 | 19 | 16 | 16 | 16 | 14 | 14 | - |
Total Liabilities |
Loading...
|
M | 28,789 | 26,783 | 25,767 | 25,235 | 25,756 | 22,269 | 21,066 | 20,199 | 20,040 | 19,410 | 19,400 | 18,300 | 17,416 | 16,715 | 16,586 | 16,368 | 16,329 | 16,425 | 17,256 | 10,409 | 10,607 | 9,044 | 9,664 | 8,284 | 8,764 | 9,033 | 8,587 | 7,032 | 7,083 | 7,311 | 7,333 | 7,633 | 3,746 | 4,402 | 4,556 | 4,930 | 3,077 | 3,519 | 3,269 | 2,886 | 2,192 | 2,750 | 2,295 | 1,838 | 1,791 | 2,054 | 1,522 | 1,243 | 1,108 | 1,181 | 1,263 | 1,879 | 1,956 | 1,058 | 977 | 1,168 | 1,034 | 1,578 | 1,600 | 630 | 530 | 512 | 531 | 304 | 251 | 283 | 227 | 228 | 240 | 239 | 215 | 235 | 252 | 211 | 207 | 259 | 259 | 323 | 342 | 360 | 392 | 279 | 100 | 95 | 80 | 89 | 94 | 110 | 130 | 173 | 154 | 149 | 112 | 117 | 117 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 19,752 | 19,686 | 19,840 | 19,978 | 20,717 | 21,801 | 22,338 | 22,880 | 23,545 | 24,202 | 24,403 | 24,964 | 25,621 | 25,571 | 25,525 | 25,833 | 25,905 | 2,126 | 2,152 | 2,235 | 2,251 | 2,255 | 2,390 | 2,380 | 2,376 | 1,839 | 1,826 | - | 1,818 | 1,913 | 1,977 | 136 | 132 | 138 | 149 | 147 | 144 | 139 | 183 | 195 | 188 | 167 | 202 | 208 | 258 | 258 | 359 | 354 | 343 | 350 | 503 | 485 | 469 | 463 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
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 | 932 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 134 | 134 | - |
Retained Earnings |
Loading...
|
M | - | - | - | 2,864 | 2,655 | 2,731 | - | 2,326 | 3,069 | 2,982 | 2,845 | 2,665 | 2,501 | 2,571 | 2,477 | 2,314 | 2,335 | 2,333 | 2,298 | 2,204 | 2,112 | 2,066 | 1,994 | 1,819 | 1,739 | 1,598 | 1,358 | 1,256 | 1,193 | - | 1,147 | 1,099 | 1,016 | 981 | 918 | 861 | 795 | 862 | 853 | 822 | 816 | 941 | 897 | 918 | 959 | 946 | 958 | 889 | 843 | 842 | 791 | 737 | 715 | 675 | 637 | 592 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 22,546 | -259 | -471 | -378 | -411 | -406 | -605 | -371 | -247 | -234 | -243 | -173 | -212 | -202 | -352 | -459 | -540 | -311 | -428 | -340 | -313 | -310 | -271 | -244 | -177 | -183 | -203 | -243 | -288 | -310 | -266 | -246 | -277 | -245 | -213 | -186 | -184 | -103 | -19 | -2 | -6 | 2 | -17 | -15 | -7 | 18 | 1 | -30 | 33 | 13 | 70 | 79 | 49 | -4 | -20 | -44 | -20 | 19 | 0 | -11 | -104 | -55 | 61 | 124 | 101 | 91 | 67 | 61 | 46 | 51 | 52 | 51 | 37 | 33 | 30 | 20 | 25 | -89 | 18 | 11 | 14 | 13 | 11 | 12 | -2 | -4 | -4 | -4 | -5 | -5 | -4 | -3 | -4 | -1 | - |
Capital Lease Obligations |
Loading...
|
M | - | 82 | - | - | - | 80 | - | - | - | 104 | - | - | - | 104 | - | - | - | 89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 22,216 | 22,999 | 22,442 | 22,171 | 22,083 | 22,304 | 22,661 | 23,756 | 25,160 | 25,628 | 26,147 | 26,694 | 26,692 | 27,332 | 27,746 | 27,426 | 27,321 | 27,856 | 27,775 | 3,991 | 3,951 | 3,991 | 3,974 | 3,830 | 3,952 | 3,795 | 3,531 | 2,851 | 2,731 | 2,656 | 2,747 | 2,746 | 840 | 805 | 787 | 758 | 825 | 895 | 942 | 997 | 1,130 | 1,087 | 1,067 | 1,146 | 1,147 | 1,234 | 1,149 | 1,172 | 1,230 | 1,146 | 1,158 | 1,185 | 1,096 | 989 | 922 | 861 | 935 | 921 | 820 | 1,047 | 915 | 1,067 | 1,127 | 1,127 | 1,058 | 1,004 | 944 | 958 | 903 | 866 | 821 | 770 | 717 | 665 | 619 | 578 | 555 | 555 | 485 | 449 | 428 | 410 | 381 | 366 | 338 | 324 | 311 | 296 | 304 | 294 | 284 | 271 | 131 | 144 | 144 |
Shareholders' Equity and Liabilities |
|
M | 51,775 | 50,570 | 48,925 | 48,151 | 48,639 | 44,809 | 43,939 | 44,176 | 45,435 | 45,280 | 45,754 | 45,150 | 44,258 | 44,202 | 44,550 | 44,001 | 43,850 | 44,480 | 45,212 | 14,584 | 14,750 | 13,231 | 13,839 | 12,300 | 12,903 | 12,998 | 12,282 | 10,037 | 9,960 | 10,113 | 10,238 | 10,510 | 4,699 | 5,328 | 5,473 | 5,794 | 4,018 | 4,542 | 4,339 | 4,019 | 3,456 | 3,982 | 3,499 | 3,125 | 3,076 | 3,429 | 2,805 | 2,688 | 2,617 | 2,614 | 2,715 | 3,351 | 3,052 | 2,057 | 1,909 | 2,039 | 1,980 | 2,510 | 2,431 | 1,677 | 1,445 | 1,613 | 1,700 | 1,446 | 1,326 | 1,303 | 1,185 | 1,201 | 1,159 | 1,121 | 1,051 | 1,019 | 982 | 890 | 842 | 854 | 831 | 866 | 844 | 833 | 852 | 711 | 504 | 484 | 441 | 438 | 429 | 431 | 459 | 493 | 464 | 459 | 262 | 280 | 261 |
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 | -113 | -113 | -113 | -113 | -100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 258 | 261 | 261 | 261 | 263 | 266 | 275 | 278 | 283 | 288 | 293 | 296 | 298 | 300 | 300 | 300 | 301 | 302 | 178 | 157 | 158 | 159 | 159 | 160 | 160 | 160 | 155 | 154 | 153 | 154 | 155 | 141 | 130 | 130 | 131 | 132 | 135 | 135 | 137 | 143 | 146 | 145 | 149 | 153 | 157 | 158 | 158 | 158 | 158 | 158 | 162 | 160 | 161 | 161 | 161 | 159 | 165 | 164 | 163 | 161 | 162 | 162 | 163 | 159 | 161 | 161 | 164 | 161 | 163 | 162 | 163 | 160 | 167 | 165 | 157 | 156 | 158 | 160 | 156 | 154 | 157 | 157 | 154 | 147 | 151 | 301 | 150 | 146 | 152 | 150 | 151 | 147 | 106 | 105 | 105 |
Shareholders' Equity (Tangible) |
|
M | - | - | -14,335 | -14,562 | -14,799 | -10,676 | -10,668 | -10,014 | -10,926 | -10,819 | -9,727 | -9,543 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 19,303 | 19,500 | 20,203 | 16,283 | 15,882 | 14,566 | 14,387 | 13,957 | 13,685 | 12,557 | 12,233 | 11,598 | 11,929 | 11,539 | 11,882 | 11,267 | 11,696 | 6,936 | 7,223 | 7,042 | 6,477 | 5,977 | 5,738 | 6,631 | 6,445 | 5,661 | 5,939 | - | 5,808 | 5,848 | 5,482 | 3,461 | 3,076 | 3,238 | 2,799 | 2,768 | 2,833 | 2,428 | 2,654 | 2,868 | 2,049 | 1,941 | 1,814 | 2,197 | 1,876 | 1,359 | 1,271 | 1,262 | 1,332 | 1,997 | 1,786 | 1,289 | 1,003 | 1,236 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 18,241 | 17,376 | 17,361 | 17,580 | 18,202 | 14,286 | 13,889 | 12,633 | 12,341 | 11,978 | 11,337 | 10,757 | 10,151 | 9,652 | 9,708 | 9,713 | 10,082 | 9,589 | 9,569 | 5,888 | 5,945 | 5,831 | 5,486 | 4,877 | 4,732 | 5,295 | 5,259 | 4,580 | 4,677 | 4,906 | 4,830 | 4,804 | 4,656 | 2,473 | 2,272 | 2,587 | 2,189 | 2,124 | 2,238 | 1,847 | 1,640 | 1,771 | 1,323 | 1,260 | 1,131 | 1,198 | 1,035 | 577 | 535 | 491 | 608 | 642 | 457 | 625 | 425 | 466 | 423 | 426 | 450 | 414 | 197 | 197 | 206 | 177 | - | - | - | - | - | - | - | - | - | - | 3 | 68 | 100 | 163 | 189 | 210 | 258 | 130 | 4 | 4 | 5 | 6 | 15 | 29 | 55 | 97 | 68 | 77 | 64 | 5 | - |
Current Part of Long-Term Debt |
Loading...
|
M | 2,675 | 1,602 | 790 | 605 | 1,668 | 1,916 | 1,599 | 1,749 | 618 | 563 | 627 | 540 | 524 | 1,186 | 1,271 | 1,273 | 446 | 498 | 581 | 887 | 775 | 115 | 93 | 75 | 107 | 100 | 95 | 4,583 | 455 | 178 | 645 | 514 | 135 | 276 | - | - | 62 | - | - | - | 458 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email