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 | 2001-03-31 | 2000-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 29 | 46 | 42 | 78 | 297 | 235 | 141 | 100 | 284 | 189 | 331 | 102 | 28 | 1 | 4 | 613 | 389 | 4 | 2 | 10 | 11 | 8 | 7 | 3 | 5 | 5 | 3 | 3 | 3 | 3 | 4 | 2 | 4 | 3 | 4 | 2 | 1 | 3 | 11 | 7 | 6 | 5 | 1 | 67 | 0 | 6 | 6 | 9 | 4 | 11 | 8 | 23 | 8 | 21 | 9 | 27 | 29 | 85 | 34 | 42 | 36 | 92 | 21 | 35 | 26 | 53 | 41 | 49 | 94 | 129 | 133 | 89 | 60 | 57 | 26 | 11 | 39 | 28 | 18 | 15 | 46 | 107 | 49 | 25 | 38 | 23 | 52 | 67 | 78 | 61 | - | 47 |
Short-Term Investments |
Loading...
|
M | 7 | 6 | 7 | 10 | 6 | 5 | 8 | 11 | 13 | 11 | - | - | - | - | - | - | - | 11 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 8 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | - | 1 |
Cash and Short-Term Investments |
Loading...
|
M | 36 | 46 | 42 | 88 | 302 | 241 | 149 | 111 | 284 | 189 | 331 | 102 | 28 | 1 | 4 | 613 | 389 | 4 | 2 | 10 | 11 | 8 | 7 | 3 | 5 | 5 | 3 | 3 | 3 | 3 | 4 | 2 | 4 | 3 | 4 | 2 | 1 | 3 | 11 | 7 | 6 | 5 | 1 | 67 | 0 | 6 | 6 | 9 | 4 | 11 | 8 | 23 | 8 | 21 | 9 | 27 | 29 | 85 | 34 | 42 | 36 | 92 | 21 | 35 | 26 | 53 | 41 | 49 | 94 | 129 | 133 | 89 | 60 | 58 | 27 | 13 | 41 | 30 | 20 | 17 | 48 | 108 | 50 | 26 | 40 | 24 | 53 | 69 | 80 | - | - | - |
Receivables |
Loading...
|
M | 451 | 565 | -42 | 343 | 323 | 446 | 338 | 389 | 392 | 470 | 207 | 259 | 307 | 337 | 246 | 203 | 154 | 348 | 261 | 271 | 274 | 343 | 252 | 257 | 262 | 322 | 241 | 237 | 254 | 321 | 241 | 244 | 227 | 295 | 236 | 246 | 250 | 263 | 200 | 227 | 220 | 237 | 177 | 201 | 194 | 224 | 77 | 78 | 78 | 79 | 75 | 68 | 85 | 103 | 85 | 82 | 90 | 79 | 82 | 86 | 76 | 146 | 163 | 200 | 222 | 254 | 241 | 263 | 257 | 300 | 247 | 265 | 251 | 289 | 225 | 263 | 253 | 254 | 224 | 236 | 215 | 208 | 198 | 216 | 182 | 187 | 175 | 175 | 171 | - | - | - |
Inventory |
Loading...
|
M | 1,863 | 1,843 | 1,242 | 1,199 | 1,081 | 959 | 822 | 783 | 701 | 718 | 414 | 560 | 770 | 875 | 829 | 636 | 1,060 | 985 | 1,030 | 1,101 | 1,168 | 1,068 | 963 | 967 | 913 | 826 | 844 | 930 | 969 | 895 | 892 | 990 | 998 | 917 | 888 | 929 | 871 | 886 | 785 | 793 | 772 | 768 | 735 | 713 | 704 | 649 | 588 | 595 | 584 | 520 | 457 | 483 | 567 | 543 | 526 | 517 | 498 | 500 | 426 | 529 | 557 | 667 | 697 | 757 | 803 | 770 | 745 | 808 | 780 | 775 | 715 | 780 | 777 | 710 | 623 | 722 | 800 | 762 | 692 | 746 | 708 | 650 | 560 | 642 | 622 | 605 | 498 | 526 | 511 | 492 | - | 554 |
Other Current Assets |
Loading...
|
M | 572 | 1,168 | 813 | 347 | 299 | 182 | 299 | 258 | 1,113 | 158 | 183 | 180 | 182 | 142 | 170 | 111 | 122 | 90 | 129 | 128 | 121 | 93 | 126 | 131 | 119 | 95 | 118 | 129 | 104 | 89 | 94 | 97 | 95 | 84 | 96 | 100 | 95 | 85 | 80 | 323 | 317 | 66 | 75 | 292 | 66 | 332 | 271 | 160 | 168 | 170 | 116 | 124 | 149 | 203 | 138 | 136 | 153 | 144 | 150 | 250 | 172 | 105 | 84 | 92 | 96 | 94 | 20 | 19 | 22 | 70 | 12 | 20 | 49 | 51 | 61 | 45 | 16 | 34 | 47 | 132 | 44 | 45 | 47 | 45 | 29 | 34 | 38 | 35 | 39 | 25 | - | 20 |
Current Assets |
Loading...
|
M | 2,922 | 3,057 | 2,055 | 2,004 | 2,050 | 1,910 | 1,813 | 1,602 | 1,814 | 2,052 | 1,151 | 1,133 | 1,318 | 1,406 | 1,298 | 1,592 | 1,753 | 1,603 | 1,448 | 1,530 | 1,629 | 1,552 | 1,376 | 1,386 | 1,327 | 1,302 | 1,221 | 1,318 | 1,349 | 1,332 | 1,337 | 1,380 | 1,369 | 1,343 | 1,282 | 1,345 | 1,284 | 1,277 | 1,091 | 1,124 | 1,096 | 1,109 | 1,011 | 1,072 | 984 | 986 | 865 | 855 | 852 | 793 | 670 | 710 | 819 | 877 | 763 | 769 | 778 | 816 | 701 | 821 | 851 | 1,020 | 979 | 1,096 | 1,160 | 1,192 | 1,138 | 1,224 | 1,238 | 1,293 | 1,188 | 1,231 | 1,218 | 1,185 | 1,010 | 1,116 | 1,174 | 1,144 | 1,039 | 1,187 | 1,069 | 1,012 | 856 | 930 | 874 | 850 | 765 | 805 | 800 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,639 | 2,557 | 2,191 | 2,174 | 2,170 | 2,177 | 2,153 | 2,220 | 2,241 | 2,251 | 1,413 | 1,391 | 1,261 | 1,274 | 1,232 | 1,013 | 987 | 975 | 1,021 | 998 | 989 | 886 | 878 | 872 | 855 | 834 | 823 | 822 | 824 | 815 | 800 | 804 | 777 | 773 | 762 | 765 | 726 | 742 | 700 | 678 | 656 | 652 | 634 | 579 | 566 | 566 | 520 | 528 | 519 | 511 | 510 | 493 | 481 | 458 | 445 | 442 | 441 | 449 | 438 | 469 | 468 | 477 | 480 | 461 | 251 | 239 | 211 | 209 | 205 | 203 | 201 | 199 | 195 | 193 | 207 | 206 | 201 | 196 | 191 | 183 | 270 | 267 | 260 | 259 | 278 | 287 | 273 | 263 | 258 | - | - | - |
Goodwill |
Loading...
|
M | 2,015 | 2,009 | 1,783 | 1,783 | 1,783 | 1,783 | 2,208 | 2,231 | 2,235 | 2,272 | 570 | 563 | 563 | 562 | 889 | 207 | 207 | 202 | 272 | 213 | 213 | 181 | 181 | 181 | 176 | 161 | 161 | 161 | 161 | 128 | 128 | 130 | 130 | 130 | 130 | 131 | 103 | 104 | 62 | 62 | 58 | 55 | 53 | 28 | 28 | 28 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | - | - | - | - | - | - | - | - | 500 | 500 | 500 | 483 | 468 | 456 | 447 | 448 | 450 | 450 | 456 | 457 | 467 | 465 | 461 | 462 | 455 | 457 | 431 | 404 | 465 | 435 | 401 | 402 | 399 | 396 | 392 | 393 | - | 364 |
Intangible Assets |
Loading...
|
M | 2,094 | 2,096 | 1,800 | 1,800 | 1,800 | 1,800 | 1,327 | 1,327 | 1,336 | 1,336 | 425 | 425 | 425 | 425 | 102 | 113 | 113 | 122 | 66 | 66 | 66 | 66 | 70 | 70 | 60 | 50 | 55 | 55 | 55 | 49 | 49 | 49 | 49 | 49 | 130 | 131 | 103 | 153 | 62 | 62 | 58 | 93 | 53 | 28 | 28 | 63 | 19 | 19 | 19 | 52 | 19 | 19 | 19 | 55 | - | - | - | 19 | - | - | - | 16 | 561 | 560 | 561 | 536 | 517 | 502 | 40 | 40 | 450 | 450 | 43 | 43 | 467 | 465 | 461 | 506 | 455 | 457 | 431 | 407 | 476 | 446 | 402 | 402 | 399 | 409 | 392 | 393 | - | 364 |
Goodwill and Intangible Assets |
Loading...
|
M | 4,109 | 4,105 | 3,584 | 3,584 | 3,584 | 3,584 | 3,536 | 3,558 | 3,570 | 3,607 | 995 | 988 | 988 | 987 | 991 | 320 | 320 | 323 | 338 | 279 | 279 | 247 | 251 | 251 | 237 | 210 | 216 | 216 | 216 | 177 | 177 | 179 | 179 | 179 | 260 | 262 | 206 | 257 | 124 | 124 | 116 | 148 | 106 | 57 | 57 | 92 | 37 | 37 | 37 | 71 | 38 | 38 | 38 | 74 | - | - | - | - | - | - | - | - | 1,060 | 1,060 | 1,061 | 1,020 | 985 | 958 | 487 | 488 | 900 | 901 | 499 | 500 | 934 | 930 | 922 | 967 | 910 | 914 | 861 | 811 | 941 | 881 | 803 | 804 | 798 | 805 | 785 | 786 | - | 728 |
Tangible Assets |
Loading...
|
M | - | - | -335 | 1,994 | 1,982 | 3,617 | -1,148 | -444 | -1,492 | 307 | 307 | 160 | 300 | 215 | 85 | 471 | 390 | 376 | 322 | 340 | 285 | 226 | 230 | 200 | 188 | 184 | 132 | 103 | 83 | 103 | 79 | 41 | 63 | 136 | 184 | 237 | 276 | 341 | 462 | 467 | 454 | 436 | 418 | 425 | 401 | 374 | 367 | 345 | 329 | 308 | 295 | 292 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 335 | 327 | 292 | 287 | 281 | 235 | 174 | 105 | 115 | 124 | - | - | - | - | - | - | - | - | - | - | - | 0 | 3 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 342 | 333 | 299 | 298 | 286 | 240 | 181 | 116 | 128 | 135 | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -101 | -18 | 30 | 16 | -1 | 117 | 93 | 99 | 60 | 22 | 14 | 13 | 15 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 9 | 9 | 13 | 12 | 12 | 10 | 11 | 11 | 12 | 12 | 13 | 10 | 11 | 11 | 70 | 71 | 64 | 70 | 61 | 61 | 60 | 46 | 60 | 54 | 53 | 53 | 54 | 55 | 55 | 56 | 61 | 64 | 66 | 70 | 50 | 50 | 50 | 52 | 45 | 51 | 53 | 55 | 105 | 107 | 109 | 102 | 99 | 98 | 89 | 48 | 92 | 94 | 95 | 52 | 99 | 101 | 103 | 97 | 108 | 110 | 111 | 131 | 95 | 68 | 67 | 67 | 67 | 68 | 54 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 7,209 | 7,102 | 6,200 | 6,162 | 6,133 | 6,112 | 6,004 | 6,037 | 6,046 | 6,073 | 2,421 | 2,392 | 2,265 | 2,271 | 2,233 | 1,343 | 1,316 | 1,309 | 1,369 | 1,285 | 1,276 | 1,142 | 1,141 | 1,135 | 1,103 | 1,055 | 1,049 | 1,049 | 1,051 | 1,004 | 989 | 993 | 966 | 963 | 961 | 967 | 893 | 915 | 834 | 812 | 778 | 780 | 765 | 684 | 673 | 675 | 625 | 635 | 631 | 627 | 639 | 628 | 623 | 609 | 563 | 570 | 568 | 585 | 571 | 605 | 621 | 635 | 1,085 | 1,068 | 860 | 824 | 777 | 764 | 741 | 738 | 743 | 743 | 746 | 746 | 773 | 772 | 765 | 754 | 755 | 750 | 812 | 802 | 820 | 761 | 746 | 756 | 739 | 727 | 705 | - | - | - |
Total Assets |
Loading...
|
M | 10,132 | 10,159 | 8,255 | 8,166 | 8,183 | 8,021 | 7,816 | 7,639 | 7,860 | 8,003 | 3,571 | 3,525 | 3,582 | 3,676 | 3,531 | 2,934 | 3,069 | 2,911 | 2,817 | 2,814 | 2,905 | 2,695 | 2,516 | 2,521 | 2,429 | 2,357 | 2,270 | 2,367 | 2,400 | 2,336 | 2,327 | 2,372 | 2,336 | 2,306 | 2,243 | 2,312 | 2,178 | 2,192 | 1,926 | 1,936 | 1,874 | 1,889 | 1,776 | 1,755 | 1,658 | 1,661 | 1,490 | 1,490 | 1,483 | 1,419 | 1,309 | 1,338 | 1,442 | 1,486 | 1,327 | 1,339 | 1,347 | 1,401 | 1,272 | 1,426 | 1,472 | 1,654 | 2,065 | 2,163 | 2,020 | 2,016 | 1,915 | 1,988 | 1,978 | 2,031 | 1,931 | 1,974 | 1,964 | 1,931 | 1,782 | 1,888 | 1,939 | 1,898 | 1,794 | 1,938 | 1,881 | 1,814 | 1,676 | 1,691 | 1,619 | 1,606 | 1,504 | 1,533 | 1,504 | 1,461 | - | 1,404 |
Accounts Payable |
Loading...
|
M | 724 | 156 | 602 | 688 | 672 | 147 | 772 | 813 | 880 | 164 | 460 | 452 | 455 | 98 | 418 | 299 | 269 | 82 | 315 | 295 | 307 | 82 | 291 | 283 | 293 | 92 | 278 | 268 | 328 | 82 | 271 | 271 | 281 | 86 | 265 | 269 | 273 | 61 | 217 | 226 | 225 | 62 | 195 | 200 | 209 | 65 | 181 | 184 | 195 | 46 | 178 | 184 | 184 | 163 | 152 | 153 | 139 | 43 | 132 | 144 | 135 | 46 | 155 | 184 | 173 | 72 | 49 | 63 | 67 | 64 | 65 | 66 | 71 | 72 | 54 | 67 | 77 | 53 | 49 | 50 | 43 | 43 | 41 | 45 | 41 | 40 | 40 | 40 | 38 | 485 | - | 536 |
Short-Term Debt |
Loading...
|
M | 1,801 | 1,786 | 166 | 130 | 151 | 254 | 116 | 138 | 487 | 799 | 200 | 302 | 588 | 896 | 772 | 594 | 913 | 921 | 920 | 978 | 1,092 | 1,092 | 844 | 886 | 808 | 832 | 703 | 835 | 826 | 877 | 783 | 898 | 828 | 803 | 852 | 858 | 789 | 873 | 571 | 611 | 574 | 673 | 579 | 498 | 529 | 557 | 464 | 527 | 504 | 493 | 321 | 288 | 378 | 428 | 365 | 373 | 394 | 444 | 319 | 456 | 500 | 672 | 612 | 679 | 692 | 676 | 643 | 695 | 696 | 724 | 640 | 684 | 671 | 639 | 523 | 646 | 719 | 685 | 591 | 703 | 660 | 635 | 520 | 616 | 590 | 575 | 480 | 509 | 508 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 231 | 273 | 227 | 224 | 222 | 256 | 206 | 201 | 196 | 218 | -460 | - | - | 9 | - | -299 | -265 | 26 | -315 | -295 | - | 22 | -291 | -283 | -293 | 13 | -278 | -268 | -328 | 9 | - | - | - | 12 | - | - | - | 10 | -217 | -226 | -225 | 9 | -195 | -200 | -209 | 11 | - | - | - | 8 | - | - | - | 8 | - | - | - | 9 | - | - | - | 105 | - | - | - | 12 | 83 | - | - | 14 | - | 86 | 85 | 20 | 104 | 89 | 89 | 16 | 94 | 90 | 95 | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2 | 662 | 0 | 9 | 23 | 376 | 65 | 5 | 21 | 417 | 460 | 5 | 6 | 221 | 23 | 299 | 269 | 218 | 315 | 295 | 18 | 81 | 291 | 283 | 293 | 122 | 278 | 268 | 328 | 137 | 45 | 5 | 5 | 108 | 30 | 30 | 27 | 97 | 217 | 238 | 236 | 89 | 195 | 205 | 209 | 147 | 192 | 184 | 199 | 90 | 180 | 184 | 189 | 38 | 152 | 153 | 141 | 104 | 160 | 170 | 176 | 32 | 8 | 13 | 2 | 112 | 1 | 91 | 86 | 79 | 94 | 6 | 24 | 107 | 33 | 28 | 5 | 94 | 31 | 90 | 38 | 79 | 87 | 82 | 77 | 77 | 88 | 73 | 86 | 79 | - | 57 |
Current Liabilities |
Loading...
|
M | 2,757 | 2,876 | 995 | 1,050 | 1,068 | 1,033 | 1,159 | 1,157 | 1,585 | 1,598 | 659 | 759 | 1,049 | 1,223 | 1,213 | 893 | 1,186 | 1,247 | 1,235 | 1,273 | 1,417 | 1,277 | 1,136 | 1,169 | 1,101 | 1,058 | 980 | 1,103 | 1,153 | 1,105 | 1,100 | 1,174 | 1,114 | 1,008 | 1,147 | 1,157 | 1,089 | 1,041 | 787 | 848 | 810 | 834 | 773 | 702 | 738 | 780 | 655 | 710 | 703 | 636 | 500 | 472 | 567 | 636 | 517 | 527 | 535 | 599 | 478 | 627 | 676 | 855 | 775 | 876 | 867 | 872 | 776 | 848 | 850 | 881 | 798 | 841 | 851 | 838 | 714 | 829 | 890 | 848 | 765 | 933 | 837 | 757 | 648 | 743 | 709 | 693 | 609 | 622 | 631 | 610 | - | 629 |
Long-Term Debt |
Loading...
|
M | 3,108 | 3,121 | 3,137 | 3,181 | 3,195 | 3,217 | 3,262 | 3,316 | 3,341 | 3,512 | 1,328 | 1,335 | 1,158 | 1,165 | 1,174 | 1,182 | 1,118 | 907 | 868 | 871 | 875 | 867 | 852 | 856 | 859 | 863 | 901 | 905 | 909 | 913 | 916 | 928 | 932 | 940 | 748 | 758 | 680 | 679 | 592 | 538 | 540 | 543 | 511 | 581 | 472 | 461 | 432 | 399 | 415 | 439 | 469 | 527 | 537 | 535 | 501 | 513 | 527 | 529 | 521 | 539 | 541 | 548 | 609 | 609 | 473 | 474 | 466 | 466 | 478 | 454 | 456 | 471 | 471 | 472 | 474 | 476 | 476 | 493 | 497 | 502 | 557 | 559 | 504 | 469 | 436 | 440 | 414 | 445 | 430 | 493 | - | 436 |
Non-Current Liabilities (Other) |
Loading...
|
M | 54 | 6 | 56 | 56 | 55 | 54 | 52 | 52 | 52 | 61 | 46 | 48 | 51 | 51 | 44 | 44 | 35 | 32 | 33 | 31 | 28 | 31 | 30 | 29 | 29 | 29 | 32 | 32 | 30 | 30 | 36 | 37 | 35 | 30 | 30 | 25 | 25 | 23 | 22 | 21 | 21 | 21 | 20 | 19 | 18 | 17 | 18 | 18 | 17 | 17 | 26 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4,027 | 3,206 | 4,012 | 4,048 | 4,065 | 4,085 | 4,015 | 4,072 | 4,093 | 4,289 | 1,611 | 1,617 | 1,536 | 1,547 | 1,506 | 1,328 | 1,226 | 1,018 | 981 | 985 | 984 | 919 | 900 | 901 | 904 | 904 | 942 | 946 | 948 | 952 | 971 | 979 | 979 | 984 | 782 | 788 | 710 | 706 | 614 | 559 | 552 | 564 | 531 | 599 | 490 | 479 | 449 | 417 | 432 | 457 | 495 | 555 | 566 | 563 | 531 | 546 | 560 | 559 | 553 | 567 | 570 | 577 | 698 | 695 | 566 | 560 | 552 | 551 | 559 | 538 | 530 | 546 | 547 | 545 | 542 | 555 | 556 | 570 | 561 | 549 | 602 | 624 | 573 | 511 | 478 | 486 | 464 | 494 | 467 | - | - | - |
Total Liabilities |
Loading...
|
M | 6,785 | 6,082 | 995 | 5,097 | 5,134 | 5,118 | 5,174 | 5,228 | 5,678 | 5,887 | 2,270 | 2,377 | 2,584 | 2,771 | 2,719 | 2,221 | 2,408 | 2,265 | 2,217 | 2,258 | 2,400 | 2,222 | 2,035 | 2,070 | 2,005 | 1,963 | 1,923 | 2,049 | 2,102 | 2,056 | 2,071 | 2,153 | 2,094 | 1,991 | 1,929 | 1,944 | 1,799 | 1,747 | 1,402 | 1,407 | 1,362 | 1,398 | 1,305 | 1,302 | 1,229 | 1,259 | 1,105 | 1,127 | 1,135 | 1,093 | 996 | 1,027 | 1,134 | 1,199 | 1,048 | 1,073 | 1,094 | 1,157 | 1,031 | 1,193 | 1,246 | 1,432 | 1,474 | 1,571 | 1,433 | 1,432 | 1,328 | 1,400 | 1,409 | 1,419 | 1,328 | 1,387 | 1,397 | 1,383 | 1,257 | 1,384 | 1,445 | 1,418 | 1,326 | 1,482 | 1,438 | 1,381 | 1,222 | 1,253 | 1,187 | 1,179 | 1,073 | 1,116 | 1,099 | 1,117 | - | 1,082 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 1,287 | 1,282 | 1,288 | 1,281 | 1,283 | 1,279 | 1,274 | 1,279 | 608 | 604 | 600 | 596 | 592 | 590 | 586 | 583 | 581 | 578 | 576 | 573 | 572 | 569 | 567 | 564 | 560 | 556 | 553 | 549 | 547 | 544 | 541 | 537 | 535 | 532 | 529 | 523 | 521 | 518 | 515 | 511 | 509 | 506 | 504 | 499 | 498 | 490 | 488 | 483 | 475 | 470 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 2,781 | 2,763 | 2,610 | 2,338 | 2,133 | 1,932 | 1,881 | 1,741 | 1,594 | 1,442 | 1,349 | 1,260 | 1,164 | 1,114 | 1,095 | 1,051 | 1,009 | 958 | 923 | 887 | 843 | 800 | 750 | 708 | 677 | 645 | 612 | 544 | 512 | 475 | 444 | 403 | 352 | 311 | 275 | 263 | 231 | 195 | 164 | 137 | 114 | 87 | 54 | 32 | 11 | -10 | -28 | -49 | -62 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 66 | 61 | 77 | 71 | 62 | 74 | 74 | 51 | 29 | -1 | -4 | -6 | -1 | -6 | -7 | -7 | -6 | -3 | -4 | -3 | -1 | 1 | 3 | 2 | 1 | -1 | -2 | -2 | -2 | -2 | -6 | -7 | -6 | -4 | -5 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -3 | -4 | -5 | -5 | -5 | -5 | -6 | -7 | -7 | -6 | -6 | -6 | -5 | -7 | -6 | -2 | -2 | -4 | -3 | -2 | -1 | -2 | -2 | -2 | -2 | -2 | -4 | -5 | -8 | -3 | -6 | -5 | -5 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 2 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 237 | 248 | 237 | 240 | 247 | 242 | 247 | 252 | 260 | 268 | 221 | 217 | 316 | 329 | 291 | 94 | 66 | 70 | 81 | 83 | 78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,347 | 3,244 | 3,249 | 3,069 | 3,049 | 2,903 | 2,643 | 2,410 | 2,183 | 2,116 | 1,301 | 1,148 | 998 | 906 | 812 | 713 | 661 | 646 | 600 | 556 | 505 | 473 | 481 | 451 | 424 | 394 | 347 | 318 | 298 | 280 | 256 | 220 | 242 | 315 | 315 | 368 | 379 | 445 | 524 | 529 | 512 | 491 | 471 | 454 | 429 | 403 | 385 | 363 | 348 | 327 | 313 | 311 | 308 | 287 | 279 | 266 | 253 | 244 | 241 | 233 | 227 | 223 | 591 | 592 | 587 | 584 | 587 | 588 | 569 | 612 | 602 | 588 | 566 | 548 | 526 | 504 | 494 | 480 | 468 | 456 | 443 | 434 | 455 | 438 | 432 | 427 | 431 | 416 | 406 | 344 | - | 322 |
Shareholders' Equity and Liabilities |
|
M | 10,132 | 10,159 | 8,255 | 8,166 | 8,183 | 8,021 | 7,816 | 7,639 | 7,860 | 8,003 | 3,571 | 3,525 | 3,582 | 3,676 | 3,531 | 2,934 | 3,069 | 2,911 | 2,817 | 2,814 | 2,905 | 2,695 | 2,516 | 2,521 | 2,429 | 2,357 | 2,270 | 2,367 | 2,400 | 2,336 | 2,327 | 2,372 | 2,336 | 2,306 | 2,243 | 2,312 | 2,178 | 2,192 | 1,926 | 1,936 | 1,874 | 1,889 | 1,776 | 1,755 | 1,658 | 1,661 | 1,490 | 1,490 | 1,483 | 1,419 | 1,309 | 1,338 | 1,442 | 1,486 | 1,327 | 1,339 | 1,347 | 1,401 | 1,272 | 1,426 | 1,472 | 1,654 | 2,065 | 2,163 | 2,020 | 2,016 | 1,915 | 1,988 | 1,978 | 2,031 | 1,931 | 1,974 | 1,964 | 1,931 | 1,782 | 1,888 | 1,939 | 1,898 | 1,794 | 1,938 | 1,881 | 1,814 | 1,676 | 1,691 | 1,619 | 1,606 | 1,504 | 1,533 | 1,504 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -1,066 | -1,064 | -1,063 | -1,053 | -1,053 | -1,053 | -1,044 | -1,044 | -1,044 | -1,043 | -1,034 | -1,034 | -1,034 | -1,034 | -1,029 | -1,029 | -1,028 | -1,028 | -1,023 | -981 | -964 | -944 | -919 | -919 | -914 | -899 | -880 | -829 | -829 | -769 | -664 | -619 | -515 | -460 | -352 | -260 | -220 | -199 | -184 | -174 | -166 | -161 | -149 | -142 | -135 | -127 | -124 | -108 | -93 | -79 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -74 | -73 | -66 | -52 | -51 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -9 | -7 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 20 | 21 | 21 | 21 | 22 | 22 | 22 | 22 | 23 | 22 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 32 | 32 | 32 | 32 | 33 | 33 | 34 | 34 | 33 | 33 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 32 | 32 | 33 | 33 | 34 | 34 | 34 | 34 | 34 | 34 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 34 | 34 | 30 | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -335 | 1,995 | 1,982 | 3,617 | -1,147 | -443 | -1,492 | 307 | 307 | 160 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 3,344 | 3,399 | 3,648 | 3,711 | 3,527 | 3,565 | 4,112 | 4,509 | 1,858 | 1,740 | 1,774 | 2,063 | 1,950 | 2,389 | 2,419 | 1,832 | 1,790 | 1,858 | 1,978 | 1,967 | 1,703 | 1,744 | 1,672 | 1,699 | 1,607 | 1,743 | 1,738 | 1,793 | 1,703 | 1,828 | 1,764 | 1,746 | 1,604 | 1,618 | 1,469 | 1,555 | 1,174 | 1,155 | 1,121 | 1,222 | 1,091 | 1,145 | 1,001 | 1,024 | 901 | 935 | 923 | 944 | 798 | 838 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 4,909 | 4,907 | 3,303 | 3,311 | 3,346 | 3,470 | 3,378 | 3,454 | 3,828 | 4,311 | 1,527 | 1,637 | 1,746 | 2,062 | 1,946 | 1,776 | 2,031 | 1,828 | 1,788 | 1,849 | 1,967 | 1,959 | 1,696 | 1,741 | 1,667 | 1,694 | 1,604 | 1,740 | 1,735 | 1,789 | 1,700 | 1,826 | 1,760 | 1,743 | 1,600 | 1,616 | 1,468 | 1,552 | 1,163 | 1,148 | 1,115 | 1,217 | 1,090 | 1,078 | 1,001 | 1,018 | 895 | 926 | 919 | 932 | 790 | 815 | 915 | 963 | 865 | 887 | 921 | 973 | 839 | 995 | 1,040 | 1,220 | 1,221 | 1,288 | 1,165 | 1,150 | 1,109 | 1,160 | 1,174 | 1,178 | 1,096 | 1,154 | 1,143 | 1,111 | 997 | 1,122 | 1,195 | 1,177 | 1,088 | 1,205 | 1,217 | 1,195 | 1,024 | 1,085 | 1,027 | 1,016 | 894 | 954 | 937 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 1,775 | 2,110 | 145 | 109 | 129 | 230 | 92 | 114 | 461 | 773 | 159 | 271 | 515 | 674 | 685 | 520 | 778 | 690 | 777 | 833 | 942 | 39 | 13 | 13 | 14 | 13 | 16 | 1,831 | 826 | 14 | 783 | 898 | - | 14 | - | - | - | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email