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 | 2003-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,130 | 1,569 | 2,162 | 2,233 | 2,324 | 1,756 | 1,369 | 1,203 | 998 | 859 | 1,000 | 716 | 1,148 | 1,130 | 908 | 1,756 | 672 | 773 | 456 | 511 | 289 | 256 | 534 | 623 | 1,491 | 618 | 624 | 628 | 1,055 | 683 | 585 | 487 | 895 | 283 | 367 | 223 | 228 | 210 | 198 | 155 | 128 | 129 | 195 | 196 | 141 | 28 | 23 | 21 | 8 | 9 | 7 | 6 | 4 | 5 | 4 | 6 | 4 | 3 | 4 | 3 | 5 | 5 | 4 | 6 | 7 | 8 | 14 | 13 | 16 | 15 | 17 | 18 | 17 | 16 | 17 | 15 | 11 | 10 | - | 2 | 3 |
Short-Term Investments |
Loading...
|
M | 208 | 240 | 237 | 232 | 280 | 248 | 258 | 263 | 230 | 140 | 136 | 187 | 219 | 210 | 204 | 188 | 191 | 208 | 188 | 228 | 219 | 217 | 203 | 180 | 173 | 192 | 220 | 264 | 368 | 380 | 444 | 265 | 279 | 228 | 165 | 163 | 167 | 177 | 206 | 215 | 206 | 211 | 220 | 186 | 159 | 167 | 0 | 15 | 0 | 0 | 156 | 3 | - | - | - | 12 | - | - | - | 5 | - | - | - | 14 | 293 | 384 | 378 | 51 | 252 | 199 | 162 | 40 | 8 | 8 | 8 | 33 | 77 | - | - | 33 | 16 |
Cash and Short-Term Investments |
Loading...
|
M | 2,337 | 1,809 | 2,162 | 2,465 | 2,324 | 2,004 | 1,627 | 1,465 | 1,228 | 998 | 1,136 | 903 | 1,367 | 1,340 | 1,112 | 1,944 | 863 | 981 | 644 | 739 | 508 | 473 | 737 | 803 | 1,664 | 810 | 844 | 893 | 1,423 | 1,063 | 1,029 | 752 | 1,174 | 512 | 531 | 386 | 396 | 387 | 404 | 370 | 335 | 340 | 415 | 382 | 300 | 196 | 23 | 21 | 8 | 9 | 7 | 6 | 4 | 5 | 4 | 6 | 4 | 3 | 4 | 3 | 5 | 5 | 4 | 6 | 7 | 8 | 14 | 13 | 16 | 15 | 17 | 18 | 17 | 16 | 17 | 15 | 11 | 10 | - | - | - |
Receivables |
Loading...
|
M | 293 | 266 | 285 | 374 | 323 | 273 | 411 | 472 | 511 | 430 | 427 | 370 | 351 | 265 | 283 | 220 | 187 | 244 | 295 | 203 | 253 | 31 | 36 | 27 | 27 | 26 | 25 | 21 | 21 | 22 | 20 | 26 | 24 | 19 | 22 | 20 | 18 | 14 | 15 | 14 | 12 | 9 | 9 | 10 | 9 | 8 | 8 | 8 | 8 | 7 | 6 | 7 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 6 | - | - | 6 | 6 | 6 | 6 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | - | - | - |
Inventory |
Loading...
|
M | -2,630 | -2,448 | -3,082 | -2,899 | -3,239 | 6 | 5 | 1 | 1 | 0 | 6 | 7 | 7 | 6 | 6 | 6 | 7 | 8 | 7 | 7 | 8 | 9 | 9 | 10 | 8 | 40 | 30 | 27 | 23 | 51 | 53 | 55 | 103 | 91 | 107 | 105 | 111 | 132 | 91 | 135 | 65 | 89 | 73 | 79 | 99 | 99 | 122 | 80 | 91 | 105 | 53 | 28 | 11 | 20 | 20 | 8 | 8 | 14 | 8 | 9 | 7 | 6 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | 1 | 0 | - | 1 | 0 | 0 | 4 |
Other Current Assets |
Loading...
|
M | 399 | 2,182 | 2,796 | 2,899 | 2,915 | 59 | 20 | 388 | 275 | 14,527 | 315 | -578 | -570 | 318 | 263 | 293 | 54 | 168 | 289 | 145 | 127 | 8,970 | 8,716 | 8,429 | 8,089 | 7,861 | 7,467 | 7,292 | 6,857 | 6,674 | 6,334 | 6,333 | 5,994 | 5,665 | 5,301 | 5,010 | 4,697 | 4,362 | 3,940 | 3,541 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 399 | 1,809 | 2,162 | 2,839 | 2,324 | 2,276 | 2,038 | 1,883 | 1,738 | 1,428 | 1,000 | 1,273 | 1,148 | 1,130 | 908 | 2,164 | 672 | 773 | 644 | 942 | 289 | 9,474 | 9,488 | 9,259 | 9,780 | 8,696 | 8,336 | 8,205 | 8,301 | 7,759 | 7,383 | 7,111 | 7,192 | 6,196 | 5,855 | 5,416 | 5,110 | 4,763 | 4,359 | 3,925 | 140 | 138 | 204 | 392 | 150 | 36 | 31 | 29 | 16 | 16 | 13 | 12 | 10 | 11 | 10 | 11 | 10 | 9 | 10 | 9 | 4 | 5 | 4 | 12 | 302 | 390 | 387 | 19 | 260 | 204 | 168 | 21 | 12 | 12 | 13 | 18 | 81 | 12 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | - | - | - | 117 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | 22 | 21 | 19 | 19 | 18 | 17 | 16 | 15 | 15 | 14 | 13 | 10 | 8 | 9 | 8 | 7 | 7 | 7 | 7 | 6 | 7 | 6 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Goodwill |
Loading...
|
M | 144 | 147 | 150 | 152 | 155 | 158 | 160 | 156 | 159 | 162 | 165 | 116 | 118 | 121 | 123 | 125 | 128 | 131 | 133 | 135 | 71 | 36 | 36 | 68 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 28 | 28 | 29 | 25 | 25 | 26 | 26 | 25 | 24 | 20 | 18 | 18 | 17 | 14 | 12 | 11 | 10 | 11 | 11 | 10 | 76 | 55 | 43 | 11 | 10 | 9 | 8 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 172 | 175 | 179 | 178 | 180 | 183 | 187 | 182 | 183 | 182 | 183 | 134 | 135 | 135 | 135 | 136 | 138 | 142 | 144 | 145 | 146 | 91 | 78 | 79 | - | 9 | 8 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 1,827 | 1,765 | 1,689 | 1,630 | 1,701 | 1,487 | 1,426 | 1,361 | 1,294 | 1,285 | 1,228 | 1,167 | 1,109 | 1,100 | 1,051 | 1,025 | 978 | 933 | 898 | 910 | 928 | 888 | 917 | 869 | 862 | 829 | 795 | 749 | 717 | 679 | 648 | 608 | 573 | 528 | 491 | 445 | 407 | 366 | 334 | 307 | 278 | 263 | 237 | 219 | - | - | - | - | 150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 208 | 240 | 237 | 233 | 8 | 5 | 10 | 264 | 20 | 29 | 138 | 189 | 219 | 274 | 294 | 188 | 10,605 | 10,387 | 10,013 | 9,643 | 9,333 | 9,250 | 8,888 | 8,432 | 8,093 | 7,899 | 7,535 | 7,383 | 7,044 | 6,854 | 6,578 | 6,561 | 6,296 | 5,894 | 5,490 | 5,162 | 4,906 | 4,573 | 4,229 | 3,789 | 3,374 | 3,068 | 2,728 | 2,540 | 2,516 | 2,508 | - | - | - | - | 1,799 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 416 | 480 | 474 | 465 | 288 | 253 | 267 | 527 | 249 | 168 | 274 | 377 | 438 | 484 | 498 | 375 | 10,797 | 10,595 | 10,200 | 9,870 | 9,552 | 9,467 | 9,091 | 8,613 | 8,266 | 8,091 | 7,754 | 7,647 | 7,412 | 7,233 | 7,023 | 6,827 | 6,575 | 6,122 | 5,655 | 5,325 | 5,073 | 4,750 | 4,435 | 4,003 | 3,580 | 3,280 | 2,948 | 2,725 | 2,675 | 2,675 | - | - | - | - | 1,955 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 22,054 | -268 | -267 | -234 | -305 | -432 | -445 | -446 | -413 | -323 | -156 | -323 | -236 | -225 | -216 | -324 | -202 | -221 | -198 | -372 | -230 | -18 | -18 | 8,429 | -27 | -20 | -34 | 7,276 | -37 | -32 | -27 | 6,333 | -37 | -36 | -31 | 5,010 | -31 | -28 | -24 | 3,541 | -474 | -484 | -502 | -475 | -454 | -468 | -472 | -487 | -509 | -514 | -515 | -525 | -548 | -573 | -551 | -568 | -586 | -614 | -664 | -623 | -562 | -512 | -502 | -510 | -462 | -441 | -451 | -358 | -302 | -239 | -180 | -140 | -81 | -87 | -94 | -71 | -85 | -54 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 22,243 | 147 | 150 | 411 | 155 | 432 | 445 | 446 | 413 | 323 | 165 | 323 | 118 | 121 | 123 | 324 | 128 | 131 | 133 | 372 | 136 | 336 | 303 | 280 | 203 | 219 | 246 | 297 | 399 | 409 | 472 | 490 | 514 | 466 | 405 | 407 | 418 | 432 | 465 | 478 | 26 | 24 | 22 | 475 | 19 | 17 | 15 | 487 | 9 | 11 | 10 | 525 | 11 | 10 | 9 | 568 | 6 | 4 | 4 | 623 | 562 | 512 | 502 | 510 | 0 | 1 | 1 | 358 | 0 | 0 | 0 | 140 | 1 | 1 | 0 | 71 | 0 | 54 | - | - | - |
Total Assets |
Loading...
|
M | 22,642 | 21,624 | 20,825 | 20,348 | 19,782 | 18,741 | 18,407 | 17,456 | 16,081 | 15,548 | 14,907 | 14,266 | 14,828 | 14,393 | 13,382 | 13,852 | 12,160 | 12,269 | 11,771 | 11,220 | 10,876 | 9,810 | 9,792 | 9,540 | 9,982 | 8,916 | 8,582 | 8,502 | 8,700 | 8,168 | 7,855 | 7,601 | 7,706 | 6,662 | 6,260 | 5,824 | 5,529 | 5,195 | 4,825 | 4,403 | 3,851 | 3,568 | 3,284 | 3,091 | 2,962 | 2,874 | 2,617 | 2,387 | 2,278 | 2,224 | 2,097 | 1,940 | 1,736 | 1,661 | 1,518 | 1,421 | 1,401 | 1,345 | 1,324 | 1,302 | 1,249 | 1,220 | 1,171 | 1,194 | 1,110 | 1,040 | 1,025 | 947 | 847 | 803 | 766 | 738 | 705 | 681 | 654 | 610 | 533 | 513 | 454 | 405 | 273 |
Accounts Payable |
Loading...
|
M | 387 | 755 | 629 | 697 | 661 | 673 | 784 | 829 | 780 | 759 | 748 | 745 | 682 | 679 | 577 | 550 | 485 | 468 | 476 | 338 | 321 | 78 | 79 | 82 | 74 | 52 | 72 | 53 | 50 | 47 | 63 | 54 | 55 | 51 | 65 | 45 | 41 | 29 | 36 | 31 | 22 | 24 | 37 | 25 | 23 | 16 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 694 | 632 | 557 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 296 | 270 | 194 |
Short-Term Debt |
Loading...
|
M | 132 | 168 | 128 | 206 | 117 | 156 | 207 | 474 | 448 | 579 | 540 | 729 | 650 | 362 | 316 | 152 | 77 | 206 | 338 | 198 | 202 | - | - | 230 | 1,023 | 598 | 465 | 265 | - | - | - | 322 | - | - | - | 323 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42 | 60 | 47 | - | 21 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | 587 | 501 | 491 | 543 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | -13 | -755 | -629 | -697 | -661 | -673 | -784 | -54 | -780 | -759 | -748 | -745 | -682 | -679 | -577 | 11,337 | -485 | -468 | -476 | -338 | -321 | -78 | -79 | -82 | -74 | -52 | -72 | -53 | -50 | -47 | -63 | -54 | -55 | -51 | -65 | -45 | -41 | -29 | -36 | -31 | -22 | -24 | -37 | -25 | -23 | -16 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | -2 | - | - | - | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | -1 | - | - | - | -1 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 507 | 755 | 629 | 697 | 661 | 673 | 784 | 775 | 780 | 759 | 748 | 745 | 682 | 679 | 577 | 702 | 485 | 468 | 476 | 338 | 321 | 78 | 79 | 82 | 74 | 52 | 72 | 53 | 50 | 47 | 63 | 54 | 55 | 51 | 65 | 45 | 41 | 29 | 36 | 31 | 22 | 24 | 37 | 25 | 23 | 16 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1,139 | 1,089 | 1,087 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 0 | 1 | 1 | 43 | 61 | 47 | 1 | 22 | - | - | - |
Long-Term Debt |
Loading...
|
M | 420 | 431 | 448 | 452 | 334 | 334 | 426 | 563 | 382 | 260 | 413 | 575 | 538 | 418 | 454 | 236 | 847 | 320 | 626 | 169 | 658 | 397 | 2,635 | 55 | 1,023 | 55 | 54 | 54 | 54 | 56 | 57 | 58 | 56 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 525 | 627 | 529 | 5 | 5 | 465 | 5 | 8 | 311 | 399 | 385 | 318 | 317 | 359 | 461 | 558 | 466 | 502 | 398 | 404 | 308 | 233 | 233 | 232 | 248 | 247 | 248 | 241 | 227 | 211 | 183 | 178 | 140 | 159 | 125 | 103 | 56 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 535 | 496 | 521 | 613 | 629 | 696 | 686 | 668 | 889 | 656 | 658 | 612 | 590 | 1,165 | 625 | 925 | 697 | 903 | 397 | 2,635 | 457 | 1,023 | 598 | 464 | 660 | 1,050 | 756 | 747 | 762 | 949 | 798 | 861 | 788 | 623 | 710 | 1,115 | 955 | 657 | 829 | 771 | 700 | 575 | 647 | - | - | - | - | 417 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 19,939 | 431 | 538 | 452 | 661 | 673 | 784 | 563 | 534 | 418 | 413 | 575 | 538 | 601 | 696 | 326 | 847 | 320 | 626 | 627 | 658 | 397 | 2,635 | 512 | 1,023 | 598 | 454 | 694 | 1,015 | 721 | 712 | 785 | 914 | 763 | 826 | 758 | 588 | 675 | 1,080 | 915 | 597 | 734 | 661 | 596 | 465 | 532 | 409 | 427 | 364 | 335 | 292 | 313 | 191 | 269 | 255 | 188 | 187 | 229 | 331 | 428 | 336 | 372 | 398 | 404 | 308 | 233 | 233 | 232 | 248 | 247 | 248 | 241 | 227 | 169 | 123 | 131 | 140 | 138 | - | - | - |
Total Liabilities |
Loading...
|
M | 20,446 | 19,546 | 18,849 | 18,431 | 17,938 | 16,953 | 16,706 | 15,813 | 14,495 | 14,025 | 13,448 | 12,865 | 13,482 | 13,106 | 12,145 | 12,621 | 10,975 | 11,109 | 10,655 | 10,147 | 9,836 | 8,816 | 8,791 | 8,579 | 9,061 | 8,042 | 7,715 | 7,667 | 7,900 | 7,414 | 7,133 | 6,918 | 7,052 | 6,049 | 5,681 | 5,290 | 5,032 | 4,744 | 4,413 | 4,032 | 3,512 | 3,257 | 3,002 | 2,823 | 2,701 | 2,632 | 2,403 | 2,180 | 2,075 | 2,030 | 1,931 | 1,792 | 1,594 | 1,523 | 1,385 | 1,291 | 1,293 | 1,243 | 1,231 | 1,213 | 1,164 | 1,139 | 1,092 | 1,111 | 1,033 | 963 | 949 | 874 | 774 | 732 | 695 | 668 | 635 | 613 | 585 | 541 | 465 | 480 | 422 | 373 | 251 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 487 | 480 | 473 | 465 | 459 | 454 | 448 | 441 | 437 | 433 | 428 | 421 | 416 | 412 | 407 | 400 | 395 | 390 | 384 | 378 | 373 | 367 | 359 | 354 | 350 | 346 | 342 | 338 | 334 | 331 | 328 | 325 | 317 | 297 | 274 | 250 | 230 | 208 | 190 | 178 | 159 | 156 | 135 | 127 | - | - | - | - | 89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | 1,736 | 1,648 | 1,568 | 1,487 | 1,428 | 1,371 | 1,309 | 1,248 | 1,188 | 1,133 | 1,080 | 1,025 | 1,009 | 964 | 908 | 867 | 826 | 786 | 747 | 708 | 671 | 634 | 583 | 552 | 519 | 487 | 446 | 414 | 385 | 355 | 319 | 291 | 266 | 242 | 221 | 201 | 183 | 168 | 153 | 140 | 128 | 117 | 107 | 0 | 0 | 0 | 0 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -3 | -4 | -6 | -7 | -6 | -7 | -6 | -3 | -2 | 1 | 2 | 3 | 2 | 1 | 0 | -1 | -3 | 0 | 1 | 0 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | -3 | 1 | -7 | -8 | -9 | -9 | -9 | -8 | -9 | -8 | -10 | -11 | -12 | -10 | -11 | -8 | -8 | -7 | -5 | -1 | -2 | -1 | -1 | -1 | 1 | 2 | 4 | 4 | 6 | 2 | 2 | 2 | 0 | 0 | 1 | 0 | 2 | 1 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,196 | 2,078 | 1,976 | 1,917 | 1,844 | 1,788 | 1,701 | 1,643 | 1,586 | 1,523 | 1,459 | 1,401 | 1,346 | 1,287 | 1,237 | 1,231 | 1,184 | 1,161 | 1,116 | 1,073 | 1,039 | 994 | 1,000 | 961 | 922 | 874 | 867 | 834 | 800 | 754 | 722 | 684 | 653 | 613 | 578 | 534 | 496 | 450 | 412 | 371 | 339 | 312 | 283 | 268 | 261 | 243 | 215 | 207 | 203 | 194 | 166 | 148 | 142 | 138 | 133 | 130 | 108 | 103 | 93 | 89 | 85 | 81 | 79 | 83 | 77 | 77 | 75 | 73 | 73 | 71 | 71 | 70 | 70 | 69 | 69 | 69 | 68 | 33 | 32 | 32 | 23 |
Shareholders' Equity and Liabilities |
|
M | 22,642 | 21,624 | 20,825 | 20,348 | 19,782 | 18,741 | 18,407 | 17,456 | 16,081 | 15,548 | 14,907 | 14,266 | 14,828 | 14,393 | 13,382 | 13,852 | 12,160 | 12,269 | 11,771 | 11,220 | 10,876 | 9,810 | 9,792 | 9,540 | 9,982 | 8,916 | 8,582 | 8,502 | 8,700 | 8,168 | 7,855 | 7,601 | 7,706 | 6,662 | 6,260 | 5,824 | 5,529 | 5,195 | 4,825 | 4,403 | 3,851 | 3,568 | 3,284 | 3,091 | 2,962 | 2,874 | 2,617 | 2,387 | 2,278 | 2,224 | 2,097 | 1,940 | 1,736 | 1,661 | 1,518 | 1,421 | 1,401 | 1,345 | 1,324 | 1,302 | 1,249 | 1,220 | 1,171 | 1,194 | 1,110 | 1,040 | 1,025 | 947 | 847 | 803 | 766 | 738 | 705 | 681 | 654 | 610 | 533 | 513 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | -232 | -229 | -229 | -223 | -218 | -215 | -211 | -195 | -189 | -153 | -152 | -149 | -136 | -136 | -87 | -82 | -77 | -69 | -40 | -37 | -33 | -33 | -32 | -31 | -28 | -28 | -27 | -25 | -17 | -17 | -16 | -15 | -12 | -12 | -12 | -10 | -7 | 7 | -7 | -7 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 58 | 58 | 60 | 60 | 61 | 61 | 60 | 60 | 61 | 61 | 61 | 61 | 60 | 60 | 60 | 60 | 62 | 62 | 62 | 61 | 62 | 63 | 63 | 64 | 64 | 64 | 64 | 65 | 65 | 65 | 65 | 64 | 64 | 64 | 64 | 63 | 62 | 61 | 59 | 58 | 58 | 57 | 57 | 57 | 56 | 55 | 53 | 53 | 51 | 49 | 45 | 45 | 44 | 43 | 43 | 43 | 37 | 36 | 35 | 35 | 35 | 36 | 34 | 30 | 34 | 37 | 37 | 37 | 35 | 32 | 37 | 37 | 33 | 32 | 29 | 29 | 23 | 29 | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 1,827 | 1,766 | 1,690 | 1,631 | 1,702 | 1,487 | 1,427 | 1,362 | 1,294 | 1,286 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 2,738 | 3,033 | 2,776 | 2,494 | 2,260 | 2,385 | 2,057 | 1,838 | 1,931 | 1,853 | 2,383 | 2,120 | 1,881 | 2,332 | 1,016 | 1,250 | 1,116 | 1,106 | 924 | - | - | 1,087 | - | - | - | 1,212 | - | - | - | 1,132 | - | - | - | 714 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 553 | 599 | 576 | 658 | 452 | 490 | 633 | 1,037 | 829 | 839 | 953 | 1,304 | 1,188 | 781 | 770 | 388 | 923 | 526 | 964 | 367 | 860 | - | - | 284 | 2,045 | 652 | 519 | 319 | - | - | - | 380 | - | - | - | 328 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 252 | 242 | 224 | - | 180 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | 0 | - | - | - | - | - | - | - | 0 | - | - | - | 152 | - | - | - | 286 | - | - | - | 230 | 1,023 | 598 | 465 | 265 | - | - | - | 322 | - | - | - | 323 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email