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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 343 | 383 | 520 | 518 | 623 | 492 | 573 | 598 | 593 | 586 | 709 | 853 | 969 | 1,337 | 983 | 1,194 | 763 | 486 | 472 | 408 | 399 | 359 | 419 | 461 | 471 | 641 | 650 | 637 | 823 | 614 | 769 | 801 | 823 | 866 | 1,036 | 1,077 | 973 | 951 | 1,103 | 854 | 786 | 891 | 1,014 | 787 | 662 | 641 | 879 | 584 | 572 | 596 | 831 | 805 | 813 | 892 | 1,036 | 671 | 790 | 777 | 729 | 685 | 762 | 1,280 | 719 | 687 | 681 | 1,167 | 616 | 624 | 621 | 565 | 607 | 485 | 545 | 534 | 708 | 639 | 547 | 591 | 550 | 492 | 796 | 552 | 848 | 665 | 642 | 467 | 467 | 423 | 481 | 453 | 873 | 829 | 348 | 402 | 402 | 303 | 222 | 166 | 85 | 71 | 27 | 25 | 25 | 42 | - | - |
Short-Term Investments |
Loading...
|
M | 201 | 218 | 222 | 232 | 238 | 242 | 245 | 253 | 263 | 282 | 257 | 193 | 195 | 176 | 1 | - | - | - | 0 | 50 | 51 | 100 | 100 | 100 | 196 | 325 | 330 | 327 | 327 | 327 | 327 | 324 | 327 | 320 | 318 | 325 | 320 | 317 | 321 | 321 | 323 | 321 | 312 | 304 | 316 | 321 | 239 | 310 | 323 | 329 | 342 | 329 | 344 | 360 | 397 | 619 | 572 | 515 | 444 | 595 | 573 | 657 | 526 | 493 | 501 | - | 564 | 528 | 418 | 453 | 372 | 722 | 808 | 687 | 438 | 650 | 786 | 667 | 640 | 736 | 770 | 677 | 443 | 624 | 579 | 581 | 581 | 590 | 560 | 527 | 237 | 215 | 120 | 74 | - | 8 | 21 | 20 | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 544 | 601 | 743 | 750 | 862 | 735 | 818 | 850 | 856 | 869 | 966 | 1,047 | 1,164 | 1,513 | 984 | 1,194 | 763 | 486 | 472 | 458 | 450 | 459 | 519 | 561 | 667 | 966 | 980 | 963 | 1,149 | 940 | 1,096 | 1,125 | 1,150 | 1,186 | 1,354 | 1,402 | 1,292 | 1,269 | 1,424 | 1,175 | 1,109 | 1,212 | 1,326 | 1,091 | 978 | 961 | 1,118 | 894 | 896 | 925 | 1,173 | 1,134 | 1,157 | 1,252 | 1,433 | 1,290 | 790 | 1,292 | 1,173 | 685 | 1,335 | 1,280 | 1,244 | 1,180 | 1,182 | 1,167 | 1,179 | 1,152 | 1,039 | 1,019 | 979 | 1,208 | 1,353 | 1,221 | 1,146 | 1,290 | 1,332 | 1,257 | 1,191 | 1,228 | 1,567 | 1,229 | 1,291 | 1,289 | 1,221 | 1,048 | - | 1,013 | 1,041 | 979 | 1,110 | 1,044 | 468 | 402 | - | 311 | 243 | 186 | 85 | 71 | 27 | 25 | - | 42 | - | - |
Receivables |
Loading...
|
M | 1,039 | 1,029 | 944 | 1,076 | 991 | 1,136 | 947 | 1,040 | 1,023 | 954 | 867 | 925 | 907 | 929 | 861 | 953 | 946 | 1,002 | 988 | 953 | 959 | 1,009 | 972 | 982 | 972 | 920 | 865 | 893 | 845 | 862 | 819 | 738 | 755 | 728 | 715 | 740 | 733 | 684 | 716 | 756 | 747 | 681 | 678 | 668 | 670 | 682 | 687 | 677 | 612 | 591 | 566 | 589 | 569 | 548 | 580 | 507 | 485 | 487 | 455 | 508 | 507 | 540 | 574 | 589 | 569 | 531 | 493 | 480 | 476 | 419 | 426 | 414 | 350 | 343 | 304 | 293 | 260 | 282 | 255 | 271 | 248 | 210 | 198 | 280 | 239 | 313 | 313 | 358 | 407 | 423 | 385 | 329 | 313 | 263 | 263 | 282 | 227 | 196 | 159 | 154 | 131 | 90 | 90 | 84 | - | - |
Inventory |
Loading...
|
M | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 193 | 182 | 165 | 159 | 148 | 157 | 161 | 162 | 126 | 124 | 123 | 125 | 109 | - | - | - | - | - | - | - | - | - | -580 | - | - | -483 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 223 | 216 | 225 | 270 | 252 | 214 | 238 | 226 | 223 | 256 | 235 | 213 | 228 | 216 | 230 | 253 | 242 | 223 | 216 | 236 | 230 | 214 | 230 | 237 | 222 | 207 | 204 | 229 | 224 | 194 | 186 | 189 | 202 | 184 | 116 | 131 | 135 | 130 | 135 | 147 | 161 | 182 | 152 | 163 | 166 | 152 | 126 | 248 | 244 | 233 | 240 | 248 | 269 | 295 | 239 | 196 | 1,361 | 244 | 245 | 1,280 | 195 | 198 | 187 | 203 | 222 | 220 | 216 | 225 | 213 | 226 | 234 | 159 | 159 | 188 | 178 | 168 | 171 | 169 | 143 | 135 | 155 | 157 | 147 | 143 | 138 | 120 | 120 | 116 | 110 | 93 | 77 | 73 | 82 | 70 | 70 | 66 | 59 | 72 | 46 | 38 | 28 | 27 | - | - | - | - |
Current Assets |
Loading...
|
M | 1,807 | 1,846 | 1,912 | 2,096 | 2,105 | 2,084 | 2,003 | 2,116 | 2,102 | 2,079 | 2,067 | 2,185 | 2,298 | 2,658 | 2,075 | 2,399 | 1,951 | 1,712 | 1,676 | 1,646 | 1,639 | 1,681 | 1,721 | 1,780 | 1,861 | 2,093 | 2,048 | 2,085 | 2,218 | 1,996 | 2,100 | 2,052 | 2,108 | 2,098 | 2,378 | 2,455 | 2,325 | 2,241 | 2,424 | 2,234 | 2,177 | 2,237 | 2,282 | 2,046 | 1,937 | 1,920 | 2,041 | 1,819 | 1,752 | 1,749 | 1,979 | 1,971 | 1,995 | 2,094 | 2,252 | 1,993 | 2,055 | 2,023 | 1,873 | 1,990 | 2,037 | 2,018 | 2,006 | 1,972 | 1,973 | 1,918 | 1,889 | 1,857 | 1,729 | 1,664 | 1,639 | 1,781 | 1,862 | 1,752 | 1,628 | 1,751 | 1,763 | 1,709 | 1,588 | 1,634 | 1,970 | 1,595 | 1,636 | 1,712 | 1,598 | 1,481 | 1,481 | 1,487 | 1,557 | 1,496 | 1,572 | 1,447 | 862 | 735 | 735 | 659 | 528 | 454 | 291 | 263 | 187 | 142 | 142 | 145 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 929 | 940 | 952 | 933 | 955 | 958 | 971 | 956 | 960 | 938 | 932 | 907 | 907 | 893 | 903 | 878 | 843 | 819 | 525 | 493 | 487 | 487 | 497 | 476 | 472 | 365 | 356 | 337 | 332 | 325 | 332 | 309 | 312 | 305 | 309 | 286 | 285 | 284 | 289 | 276 | 277 | 266 | 276 | 262 | 269 | 273 | 278 | 262 | 247 | 248 | 258 | 244 | 246 | 251 | 258 | 247 | 254 | 266 | 280 | 279 | 292 | 303 | 317 | 304 | 296 | 283 | 284 | 258 | 243 | 228 | 220 | 185 | 160 | 168 | 182 | 173 | 174 | 175 | 181 | 175 | 183 | 189 | 203 | 149 | 144 | 161 | - | 171 | 171 | 174 | 174 | 167 | 153 | 128 | - | 106 | 99 | 94 | 84 | 71 | 64 | 46 | - | 39 | - | - |
Goodwill |
Loading...
|
M | 2,835 | 2,836 | 2,749 | 2,722 | 2,663 | 2,663 | 2,663 | 2,671 | 2,671 | 2,671 | 2,623 | 2,619 | 2,592 | 2,515 | 2,579 | 2,467 | 2,460 | 2,461 | 2,463 | 2,453 | 2,453 | 2,448 | 2,445 | 2,461 | 2,459 | 2,265 | 2,221 | 2,197 | 2,199 | 2,201 | 2,212 | 2,055 | 2,048 | 2,040 | 2,049 | 1,931 | 1,931 | 1,931 | 1,925 | 1,931 | 1,928 | 1,832 | 1,818 | 1,742 | 1,742 | 1,742 | 1,742 | 1,742 | 1,742 | 1,741 | 1,740 | 1,637 | 1,637 | 1,637 | 1,637 | 1,641 | 1,884 | 1,582 | 1,539 | 1,791 | 1,541 | 1,831 | 1,526 | 1,506 | 1,488 | 1,785 | 1,489 | 1,481 | 1,495 | 1,468 | 1,462 | 1,209 | 968 | 1,120 | 1,129 | 835 | 837 | 846 | 854 | 856 | 868 | 850 | 856 | 725 | 730 | 731 | 751 | 822 | 874 | 938 | 788 | 843 | 900 | 956 | 1,011 | 1,062 | 111 | 110 | - | 21 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 3,024 | 3,041 | 182 | 175 | 135 | 147 | 178 | 195 | 236 | 255 | 259 | 279 | 291 | 283 | 296 | 185 | 196 | 185 | 205 | 196 | 219 | 242 | 265 | 290 | 322 | 221 | 177 | 198 | 225 | 252 | 282 | 196 | 221 | 229 | 253 | 141 | 155 | 169 | 181 | 196 | 212 | 141 | 157 | 113 | 121 | 130 | 141 | 154 | 167 | 180 | 193 | 167 | 183 | 199 | 219 | 236 | 1,884 | 239 | 227 | 1,791 | 268 | 1,831 | 271 | 289 | 285 | 1,785 | 303 | 323 | 343 | 338 | 348 | 203 | 144 | 1,120 | 1,129 | 835 | 837 | 846 | 854 | 856 | 868 | 850 | 856 | 725 | 730 | 751 | 751 | 822 | 874 | 938 | 788 | 843 | 900 | 1,011 | 1,011 | 1,062 | 111 | 110 | - | 21 | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 5,858 | 5,877 | 2,931 | 2,897 | 2,798 | 2,810 | 2,841 | 2,867 | 2,907 | 2,926 | 2,882 | 2,898 | 2,884 | 2,798 | 2,875 | 2,652 | 2,656 | 2,645 | 2,668 | 2,648 | 2,672 | 2,690 | 2,710 | 2,751 | 2,781 | 2,487 | 2,399 | 2,395 | 2,424 | 2,453 | 2,493 | 2,251 | 2,269 | 2,269 | 2,302 | 2,072 | 2,086 | 2,100 | 2,106 | 2,127 | 2,140 | 1,973 | 1,975 | 1,854 | 1,863 | 1,872 | 1,883 | 1,896 | 1,909 | 1,921 | 1,933 | 1,804 | 1,820 | 1,837 | 1,856 | 1,877 | 3,768 | 1,821 | 1,767 | 3,581 | 1,809 | 3,663 | 1,797 | 1,795 | 1,772 | 3,569 | 1,793 | 1,804 | 1,838 | 1,806 | 1,809 | 1,412 | 1,112 | 2,240 | 2,259 | 1,669 | 1,675 | 1,692 | 1,709 | 1,713 | 1,736 | 1,701 | 1,712 | 1,449 | 1,461 | 1,482 | 1,501 | 1,645 | 1,748 | 1,877 | 1,576 | 1,685 | 1,800 | 1,967 | 2,022 | 2,125 | 222 | 220 | - | 43 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 711 | - | 737 | 677 | 664 | 655 | 608 | 711 | 733 | 721 | 1,028 | 568 | 952 | 880 | 894 | 661 | 837 | 779 | 762 | 586 | 768 | 782 | 1,103 | 1,176 | 1,186 | 1,129 | - | 960 | - | - | - | 1,105 | - | - | - | 1,289 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 645 | 645 | 632 | 613 | 606 | 607 | 575 | 563 | 590 | 613 | 631 | 577 | 513 | 517 | 489 | 454 | 455 | 456 | 424 | 447 | 436 | 438 | 420 | 436 | 465 | 457 | 477 | 477 | 443 | 415 | 406 | 264 | 279 | 250 | 336 | 268 | 250 | 255 | 366 | 295 | 291 | 286 | 393 | 287 | 308 | 320 | 443 | 316 | 340 | 348 | 343 | 372 | 364 | 355 | 322 | 314 | 434 | 285 | 272 | 439 | 254 | 442 | 272 | 292 | 262 | 390 | 186 | 175 | 173 | 166 | 161 | 156 | 146 | 145 | 143 | 139 | 138 | 132 | 127 | 125 | 107 | 87 | 76 | 126 | 115 | 110 | 110 | 114 | 97 | 112 | 71 | 63 | 53 | 6 | 6 | 50 | 45 | 29 | 55 | 32 | 52 | 52 | 52 | 54 | - | - |
Total Long-Term Assets |
Loading...
|
M | 4,598 | 4,626 | 4,514 | 4,444 | 4,359 | 4,374 | 4,387 | 4,386 | 4,457 | 4,477 | 4,444 | 4,382 | 4,304 | 4,209 | 4,267 | 3,985 | 3,954 | 3,921 | 3,617 | 3,588 | 3,595 | 3,615 | 3,627 | 3,663 | 3,718 | 3,309 | 3,231 | 3,209 | 3,198 | 3,193 | 3,231 | 2,946 | 2,984 | 2,956 | 2,946 | 2,713 | 2,719 | 2,733 | 2,761 | 2,797 | 2,802 | 2,621 | 2,644 | 2,515 | 2,556 | 2,578 | 2,604 | 2,621 | 2,649 | 2,658 | 2,657 | 2,534 | 2,547 | 2,553 | 2,569 | 2,578 | 2,572 | 2,503 | 2,456 | 2,509 | 2,528 | 2,576 | 2,573 | 2,592 | 2,533 | 2,457 | 2,456 | 2,427 | 2,433 | 2,346 | 2,324 | 1,915 | 1,560 | 1,551 | 1,575 | 1,262 | 1,272 | 1,273 | 1,276 | 1,264 | 1,270 | 1,231 | 1,242 | 1,035 | 1,029 | 1,059 | 1,059 | 1,132 | 1,169 | 1,224 | 1,053 | 1,096 | 1,125 | 1,200 | 1,200 | 1,218 | 255 | 247 | 139 | 124 | 115 | 98 | 98 | 93 | - | - |
Total Assets |
Loading...
|
M | 6,405 | 6,472 | 6,426 | 6,539 | 6,464 | 6,459 | 6,390 | 6,502 | 6,559 | 6,555 | 6,512 | 6,568 | 6,602 | 6,867 | 6,342 | 6,384 | 5,906 | 5,632 | 5,293 | 5,235 | 5,234 | 5,296 | 5,348 | 5,443 | 5,579 | 5,402 | 5,279 | 5,294 | 5,416 | 5,189 | 5,331 | 4,998 | 5,092 | 5,054 | 5,325 | 5,168 | 5,044 | 4,974 | 5,185 | 5,031 | 4,980 | 4,858 | 4,926 | 4,561 | 4,494 | 4,498 | 4,645 | 4,440 | 4,401 | 4,407 | 4,637 | 4,505 | 4,543 | 4,647 | 4,821 | 4,571 | 4,627 | 4,526 | 4,328 | 4,499 | 4,565 | 4,594 | 4,579 | 4,564 | 4,505 | 4,375 | 4,345 | 4,284 | 4,162 | 4,011 | 3,963 | 3,696 | 3,422 | 3,303 | 3,202 | 3,013 | 3,035 | 2,981 | 2,864 | 2,898 | 3,240 | 2,826 | 2,878 | 2,747 | 2,628 | 2,540 | 2,540 | 2,619 | 2,726 | 2,720 | 2,624 | 2,543 | 1,987 | 1,935 | 1,935 | 1,877 | 783 | 701 | 430 | 387 | 302 | 240 | 240 | 238 | - | - |
Accounts Payable |
Loading...
|
M | 1,203 | 1,245 | 293 | 293 | 212 | 229 | 134 | 191 | 180 | 109 | 121 | 155 | 152 | 129 | 930 | 182 | 177 | 194 | 177 | 172 | 190 | 168 | 1,163 | 253 | 219 | 144 | 1,060 | 176 | 175 | 144 | 993 | 140 | 158 | 115 | 872 | 141 | 130 | 98 | 786 | 120 | 178 | 130 | 684 | 115 | 122 | 152 | 691 | 163 | 151 | 137 | 127 | 162 | 148 | 115 | 168 | 139 | 463 | 99 | 86 | 430 | 184 | 609 | 157 | 182 | 186 | 590 | 192 | 153 | 178 | 126 | 148 | 117 | 85 | 102 | 114 | 92 | 92 | 91 | 104 | 94 | 81 | 77 | 101 | 186 | 146 | 192 | 192 | 240 | 255 | 227 | 167 | 140 | 141 | 128 | 128 | 121 | 88 | 83 | 65 | 64 | 47 | 48 | - | 44 | - | - |
Short-Term Debt |
Loading...
|
M | 40 | 41 | 40 | 40 | 38 | 40 | 43 | 49 | 57 | 59 | 59 | 58 | 159 | 162 | 159 | 163 | 410 | 58 | 733 | 723 | 686 | 769 | -232 | 746 | 120 | 568 | -375 | 535 | 200 | 557 | 200 | 514 | 479 | 535 | 220 | 479 | - | - | 210 | - | - | - | 200 | - | - | - | 200 | - | - | - | 250 | - | - | - | 200 | - | - | - | - | 1 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 8 | 7 | 15 | 17 | 21 | 22 | 421 | 424 | 430 | 453 | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 29 | 29 | 6 | 23 | 18 | 8 | 31 | 80 | 95 | 95 | 20 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 127 | 150 | 171 | 308 | 352 | 256 | 254 | 295 | 360 | 335 | 237 | 220 | 219 | 192 | 127 | 124 | 137 | 134 | 118 | 116 | 152 | 138 | 132 | 143 | 129 | 107 | 113 | 124 | 150 | 168 | 173 | 153 | 206 | 190 | 198 | 174 | 185 | 149 | 157 | 213 | 172 | 173 | 151 | 133 | 161 | 140 | 145 | 180 | 137 | 151 | 151 | 181 | 210 | 216 | 184 | 167 | 189 | 214 | 186 | 185 | 156 | 150 | 198 | 188 | 209 | 166 | 174 | 244 | 265 | 211 | 253 | 243 | 246 | 208 | 217 | 236 | 251 | 236 | 223 | 231 | 232 | 183 | 175 | 197 | 179 | 150 | - | 134 | 136 | 149 | 140 | 147 | 147 | 55 | - | 127 | 53 | 105 | 105 | 93 | 61 | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | - | 1,245 | 849 | 761 | 723 | 805 | 821 | 799 | 805 | 886 | 887 | 841 | 809 | 886 | 794 | 838 | 843 | 882 | 181 | 172 | 186 | 197 | 232 | 178 | 923 | 403 | 375 | 342 | 826 | 353 | 818 | 286 | 300 | 329 | 73 | 307 | 734 | 755 | 48 | 670 | 614 | 637 | 39 | 526 | 499 | 552 | 30 | 528 | 473 | 525 | 483 | 417 | 411 | 515 | 471 | 418 | 14 | 354 | 339 | 24 | 373 | 40 | 473 | 442 | 431 | 45 | 607 | 605 | 554 | 615 | 628 | 571 | 512 | 550 | 519 | 441 | 412 | 438 | 426 | 429 | 422 | 403 | 363 | 213 | 212 | 190 | 237 | 203 | 191 | 208 | 195 | 155 | 130 | 204 | 204 | 140 | 163 | 103 | 77 | 59 | 46 | 84 | - | 83 | - | - |
Current Liabilities |
Loading...
|
M | 1,369 | 1,436 | 1,353 | 1,401 | 1,325 | 1,329 | 1,253 | 1,334 | 1,403 | 1,389 | 1,304 | 1,275 | 1,340 | 1,368 | 1,216 | 1,307 | 1,567 | 1,268 | 1,208 | 1,183 | 1,214 | 1,274 | 1,295 | 1,319 | 1,390 | 1,222 | 1,173 | 1,177 | 1,351 | 1,221 | 1,366 | 1,092 | 1,142 | 1,169 | 1,364 | 1,101 | 1,050 | 1,001 | 1,201 | 1,003 | 965 | 941 | 1,074 | 774 | 781 | 844 | 1,066 | 872 | 762 | 814 | 1,011 | 761 | 769 | 847 | 1,024 | 725 | 666 | 667 | 611 | 640 | 716 | 803 | 830 | 814 | 829 | 803 | 975 | 1,004 | 999 | 954 | 1,032 | 933 | 845 | 865 | 859 | 777 | 769 | 782 | 774 | 776 | 1,156 | 1,088 | 1,069 | 1,050 | 545 | 542 | 542 | 587 | 592 | 594 | 512 | 452 | 426 | 416 | 416 | 394 | 327 | 309 | 255 | 247 | 235 | 226 | 226 | 147 | - | - |
Long-Term Debt |
Loading...
|
M | 646 | 646 | 646 | 646 | 645 | 645 | 645 | 645 | 645 | 645 | 645 | 644 | 644 | 644 | 644 | 644 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 1 | 1 | 1 | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | 1 | 2 | 301 | 451 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 454 | 450 | 450 | - | 24 | - | 445 | 445 | 460 | 519 | 521 | 523 | 525 | 523 | 24 | 26 | 23 | 15 | 15 | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 684 | 671 | 738 | 728 | 744 | 772 | 794 | 784 | 728 | 770 | 750 | 778 | 762 | 770 | 586 | 320 | 312 | 326 | 335 | 322 | 317 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,448 | 1,434 | 1,505 | 1,486 | 1,510 | 1,540 | 1,577 | 1,595 | 1,552 | 1,590 | 1,573 | 1,619 | 1,616 | 1,630 | 1,460 | 1,430 | 760 | 782 | 542 | 524 | 527 | 523 | 561 | 562 | 582 | 552 | 532 | 535 | 512 | 497 | 512 | 472 | 474 | 458 | 554 | 551 | 541 | 554 | 589 | 598 | 605 | 584 | 577 | 547 | 563 | 559 | 546 | 554 | 600 | 603 | 602 | 604 | 593 | 582 | 567 | 550 | 557 | 548 | 504 | 784 | 891 | 917 | 944 | 950 | 953 | 922 | 770 | 765 | 768 | 776 | 777 | 732 | 679 | 683 | 687 | 661 | 668 | 680 | 645 | 639 | 664 | 215 | 217 | 141 | 579 | 581 | 581 | 612 | 608 | 607 | 600 | 598 | 92 | 88 | 88 | 77 | 64 | 59 | 51 | 43 | 41 | 36 | 36 | 125 | - | - |
Total Liabilities |
Loading...
|
M | 2,817 | 2,869 | 2,859 | 2,887 | 2,835 | 2,869 | 2,830 | 2,929 | 2,955 | 2,979 | 2,877 | 2,894 | 2,955 | 2,998 | 2,676 | 2,737 | 2,327 | 2,050 | 1,750 | 1,707 | 1,741 | 1,797 | 1,856 | 1,881 | 1,973 | 1,774 | 1,705 | 1,712 | 1,863 | 1,719 | 1,878 | 1,564 | 1,617 | 1,627 | 1,918 | 1,652 | 1,591 | 1,555 | 1,789 | 1,601 | 1,570 | 1,525 | 1,651 | 1,321 | 1,344 | 1,403 | 1,612 | 1,426 | 1,361 | 1,417 | 1,613 | 1,365 | 1,362 | 1,428 | 1,591 | 1,275 | 1,224 | 1,216 | 1,115 | 1,424 | 1,607 | 1,721 | 1,774 | 1,765 | 1,782 | 1,726 | 1,744 | 1,769 | 1,766 | 1,730 | 1,809 | 1,665 | 1,524 | 1,548 | 1,546 | 1,437 | 1,438 | 1,462 | 1,420 | 1,415 | 1,820 | 1,303 | 1,286 | 1,190 | 1,124 | 1,124 | 1,124 | 1,199 | 1,200 | 1,200 | 1,112 | 1,050 | 518 | 504 | 504 | 471 | 391 | 367 | 306 | 291 | 276 | 262 | 262 | 271 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,760 | 3,720 | 3,668 | 3,644 | 3,621 | 3,608 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 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 | 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 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -7 | -6 | -53 | -46 | -54 | -59 | -72 | -57 | -5 | 10 | 9 | 5 | 9 | 23 | 12 | 6 | -9 | -3 | -3 | 0 | -8 | -28 | -33 | -24 | 6 | 24 | 19 | 35 | 28 | -7 | 6 | -5 | 9 | -13 | -17 | 3 | -23 | -25 | -10 | 13 | 13 | 10 | 1 | -4 | 7 | -6 | -26 | -40 | -17 | -40 | -20 | 9 | 7 | 4 | 2 | -4 | 3 | 1 | 8 | -8 | -28 | 2,874 | -15 | -3 | 7 | 2,650 | 1 | -8 | 5 | 4 | 3 | -4 | -7 | -8 | -12 | -8 | -5 | -2 | -2 | -1 | -2 | 0 | 4 | 13 | 8 | 0 | -197 | -5 | -14 | -5 | -7 | -3 | -6 | 0 | -82 | 1 | 3 | 2 | -5 | -3 | -6 | -10 | -31 | -10 | - | - |
Capital Lease Obligations |
Loading...
|
M | 157 | 159 | 162 | 151 | 158 | 162 | 182 | 215 | 236 | 234 | 237 | 254 | 268 | 278 | 289 | 296 | 278 | 281 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,544 | 3,560 | 3,524 | 3,608 | 3,586 | 3,547 | 3,518 | 3,531 | 3,562 | 3,534 | 3,593 | 3,631 | 3,604 | 3,826 | 3,623 | 3,605 | 3,536 | 3,539 | 3,500 | 3,485 | 3,450 | 3,452 | 3,449 | 3,520 | 3,563 | 3,590 | 3,574 | 3,582 | 3,553 | 3,470 | 3,454 | 3,434 | 3,475 | 3,427 | 3,407 | 3,516 | 3,453 | 3,419 | 3,396 | 3,429 | 3,410 | 3,333 | 3,275 | 3,240 | 3,150 | 3,094 | 3,033 | 3,014 | 3,039 | 2,990 | 3,023 | 3,140 | 3,181 | 3,219 | 3,229 | 3,296 | 3,403 | 3,311 | 3,213 | 3,075 | 2,958 | 2,874 | 2,805 | 2,799 | 2,724 | 2,650 | 2,600 | 2,515 | 2,396 | 2,281 | 2,154 | 2,031 | 1,898 | 1,755 | 1,656 | 1,576 | 1,597 | 1,520 | 1,444 | 1,483 | 1,420 | 1,524 | 1,592 | 1,557 | 1,503 | 1,416 | 1,416 | 1,420 | 1,526 | 1,520 | 1,512 | 1,493 | 1,469 | 1,431 | 1,431 | 1,406 | 392 | 334 | 124 | 96 | 26 | -22 | - | -33 | - | - |
Shareholders' Equity and Liabilities |
|
M | 6,405 | 6,472 | 6,426 | 6,539 | 6,464 | 6,459 | 6,390 | 6,502 | 6,559 | 6,555 | 6,512 | 6,568 | 6,602 | 6,867 | 6,342 | 6,384 | 5,906 | 5,632 | 5,293 | 5,235 | 5,234 | 5,296 | 5,348 | 5,443 | 5,579 | 5,402 | 5,279 | 5,294 | 5,416 | 5,189 | 5,331 | 4,998 | 5,092 | 5,054 | 5,325 | 5,168 | 5,044 | 4,974 | 5,185 | 5,031 | 4,980 | 4,858 | 4,926 | 4,561 | 4,494 | 4,498 | 4,645 | 4,440 | 4,401 | 4,407 | 4,637 | 4,505 | 4,543 | 4,647 | 4,821 | 4,571 | 4,627 | 4,526 | 4,328 | 4,499 | 4,565 | 4,594 | 4,579 | 4,564 | 4,505 | 4,375 | 4,345 | 4,284 | 4,162 | 4,011 | 3,963 | 3,696 | 3,422 | 3,303 | 3,202 | 3,013 | 3,035 | 2,981 | 2,864 | 2,898 | 3,240 | 2,826 | 2,878 | 2,747 | 2,628 | 2,540 | 2,540 | 2,619 | 2,726 | 2,720 | 2,624 | 2,543 | 1,987 | 1,935 | 1,935 | 1,877 | 783 | 701 | 430 | 387 | 302 | 240 | 240 | 238 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5,392 | -5,272 | -5,182 | -5,092 | -5,004 | -4,884 | -4,784 | -4,695 | -4,605 | -4,485 | -4,365 | -4,275 | -4,185 | -4,105 | -4,025 | -3,935 | -3,812 | -3,711 | -3,611 | -3,429 | -3,369 | -3,259 | -3,157 | -3,047 | -2,954 | -2,869 | -2,785 | -2,688 | -2,631 | -2,522 | -2,418 | -2,312 | -2,190 | -2,073 | -1,933 | -1,741 | -1,584 | -1,423 | -1,309 | -1,129 | -920 | -920 | -920 | -920 | -920 | -920 | -907 | -825 | -775 | -725 | -652 | -602 | -602 | -602 | -602 | -602 | -602 | -602 | -602 | -602 | -502 | -502 | -502 | -402 | -402 | -233 | -109 | -109 | -109 | -109 | -109 | -109 | -15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 117 | 115 | 119 | 120 | 121 | 120 | 122 | 123 | 122 | 124 | 127 | 128 | 129 | 130 | 133 | 133 | 134 | 135 | 136 | 136 | 138 | 141 | 142 | 142 | 143 | 144 | 146 | 146 | 147 | 147 | 149 | 149 | 151 | 152 | 155 | 155 | 156 | 156 | 160 | 162 | 162 | 162 | 163 | 163 | 163 | 164 | 165 | 168 | 171 | 174 | 173 | 185 | 189 | 193 | 192 | 205 | 208 | 207 | 205 | 204 | 211 | 213 | 202 | 219 | 220 | 222 | 208 | 224 | 222 | 223 | 206 | 220 | 218 | 215 | 201 | 217 | 219 | 217 | 202 | 222 | 216 | 221 | 215 | 221 | 219 | 216 | 216 | 220 | 225 | 225 | 223 | 227 | 227 | 221 | 221 | 220 | 211 | 205 | 201 | 200 | 200 | 197 | 197 | 111 | 200 | 197 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 716 | - | 742 | 681 | 668 | 659 | 613 | 716 | 737 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 686 | 687 | 686 | 685 | 684 | 685 | 688 | 694 | 702 | 704 | 703 | 702 | 803 | 806 | 803 | 806 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 221 | - | - | - | 211 | - | - | - | 201 | - | - | - | 201 | - | - | - | 251 | - | - | - | 201 | - | - | - | - | 302 | 455 | 454 | 452 | 452 | 452 | 452 | 452 | 452 | 452 | 452 | 452 | 452 | 452 | 455 | 459 | 457 | 465 | 467 | 476 | 472 | 871 | - | 454 | - | 453 | 455 | 471 | 529 | 532 | 533 | 535 | 533 | 34 | 55 | 52 | 21 | 38 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 100 | 100 | 100 | 350 | - | - | - | - | - | - | - | 120 | - | - | - | 200 | - | 200 | - | - | - | 220 | - | - | - | 211 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email