Balance Sheet | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | 1997-02-28 | 1996-11-30 | 1996-08-31 | 1996-05-31 | 1996-02-29 | 1995-11-30 | 1995-08-31 | 1995-05-31 | 1995-02-28 | 1994-11-30 | 1994-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 244 | 196 | 192 | 368 | 275 | 241 | 378 | 421 | 555 | 746 | 948 | 1,215 | 994 | 777 | 655 | 763 | 322 | 157 | 351 | 457 | 303 | 140 | 152 | 147 | 147 | 115 | 147 | 233 | 391 | 117 | 115 | 275 | 216 | 858 | 690 | 536 | 436 | 158 | 414 | 98 | 127 | 85 | 109 | 88 | 104 | 61 | 52 | 71 | 89 | 50 | 74 | 71 | 90 | 53 | 78 | 249 | 260 | 57 | 79 | 63 | 107 | 51 | 46 | 43 | 47 | 29 | 47 | 30 | 54 | 38 | 46 | 42 | 53 | 73 | 245 | 43 | 88 | 60 | 39 | 37 | 44 | 28 | 97 | 49 | 125 | 21 | 137 | 153 | 37 | 20 | 36 | 62 | 29 | 8 | 32 | 26 | 20 | 20 | 30 | 41 | 40 | 13 | 28 | 34 | 36 | 22 | 30 | 26 | 29 | 32 | 32 | 30 | 31 | 17 | 40 | 20 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 6 | - | - | - | - | - | - | - | 10 | 100 | - | - | - | - | - | - | - | - | - | - | - | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 244 | 196 | 192 | 368 | 275 | 241 | 378 | 421 | 555 | 746 | 948 | 1,215 | 994 | 777 | 655 | 763 | 322 | 157 | 351 | 457 | 303 | 140 | 152 | 147 | 147 | 115 | 147 | 233 | 391 | 117 | 115 | 275 | 216 | 858 | 690 | 536 | 436 | 158 | 414 | 98 | 127 | 85 | 109 | 88 | 104 | 61 | 52 | 71 | 89 | 50 | 74 | 71 | 90 | 53 | 78 | 249 | 260 | 57 | 79 | 63 | 107 | 51 | 46 | 43 | 47 | 36 | 47 | 30 | 54 | 38 | 46 | 42 | 53 | 83 | 345 | 43 | 88 | 60 | 39 | 37 | 44 | 28 | 97 | 49 | 125 | 21 | 147 | 163 | 37 | 20 | 36 | 62 | 29 | 8 | 32 | 26 | 20 | 20 | 30 | 41 | 40 | 13 | 28 | 34 | 36 | 22 | 30 | 26 | 29 | 32 | 32 | 30 | 31 | 17 | 40 | 20 | - | - | - |
Receivables |
Loading...
|
M | 72 | 80 | 59 | 80 | 58 | 72 | 51 | 72 | 53 | 69 | 68 | 68 | 44 | 46 | 47 | 50 | 51 | 57 | 51 | 88 | 74 | 81 | 69 | 84 | 51 | 67 | 58 | 76 | 44 | 70 | 56 | 64 | 54 | 63 | 61 | 78 | 64 | 67 | 86 | 84 | 69 | 83 | 80 | 85 | 68 | 67 | 59 | 71 | 56 | 76 | 64 | 65 | 72 | 56 | 47 | 53 | 56 | 48 | 43 | 37 | 50 | 39 | 38 | 70 | 44 | 63 | 31 | 46 | 44 | 37 | 62 | 37 | 39 | 38 | 40 | 37 | 48 | 31 | 26 | 30 | 35 | 26 | 42 | 29 | 30 | 32 | 27 | 29 | 29 | 25 | 24 | 33 | 35 | 35 | 27 | 28 | 29 | 5 | 23 | 20 | 28 | 26 | 23 | 27 | 27 | 20 | 16 | 16 | 31 | 29 | 29 | 25 | 35 | 27 | 26 | 25 | - | - | - |
Inventory |
Loading...
|
M | 298 | 311 | 287 | 288 | 306 | 296 | 273 | 271 | 244 | 230 | 211 | 191 | 188 | 203 | 190 | 207 | 230 | 212 | 199 | 207 | 210 | 209 | 195 | 205 | 208 | 199 | 176 | 179 | 168 | 184 | 162 | 175 | 179 | 170 | 163 | 164 | 173 | 194 | 202 | 197 | 461 | 418 | 373 | 357 | 433 | 425 | 404 | 404 | 454 | 397 | 343 | 300 | 327 | 274 | 210 | 221 | 218 | 251 | 231 | 247 | 310 | 324 | 276 | 217 | 286 | 295 | 227 | 210 | 282 | 284 | 209 | 199 | 245 | 247 | 226 | 235 | 271 | 236 | 218 | 199 | 263 | 257 | 174 | 174 | 214 | 232 | 181 | 172 | 229 | 227 | 172 | 148 | 208 | 208 | 176 | 142 | 205 | 215 | 193 | 144 | 151 | 137 | 145 | 182 | 176 | 183 | 122 | 132 | 147 | 120 | 120 | 121 | 146 | 171 | 165 | 163 | - | - | - |
Other Current Assets |
Loading...
|
M | 262 | 142 | 199 | 155 | 166 | 168 | 171 | 141 | 130 | 131 | 129 | 60 | 59 | 61 | 63 | 63 | 64 | 66 | 68 | 98 | 96 | 100 | 100 | 90 | 90 | 90 | 88 | 81 | 78 | 82 | 82 | 76 | 73 | 77 | 74 | 69 | 74 | 75 | 75 | 72 | 75 | 81 | 88 | 83 | 83 | 84 | 78 | 75 | 69 | 275 | 250 | 228 | 210 | 180 | 169 | 156 | 164 | 170 | 184 | 208 | 142 | 150 | 139 | 139 | 30 | 103 | 141 | 144 | 108 | 107 | 110 | 99 | 97 | 95 | 101 | 93 | 1 | 1 | 85 | 81 | 1 | 79 | 84 | 74 | 10 | 10 | 11 | 10 | 11 | 10 | 13 | 10 | 77 | 81 | 81 | 94 | 96 | 111 | 113 | 122 | 123 | 127 | 144 | 154 | 148 | 158 | 152 | 163 | 118 | 113 | 113 | 112 | 118 | 126 | 104 | 99 | - | - | - |
Current Assets |
Loading...
|
M | 876 | 868 | 836 | 998 | 891 | 892 | 941 | 1,179 | 1,280 | 1,514 | 1,658 | 1,871 | 1,300 | 1,110 | 971 | 1,101 | 686 | 536 | 670 | 893 | 687 | 561 | 545 | 554 | 570 | 485 | 483 | 800 | 885 | 683 | 611 | 820 | 730 | 1,384 | 1,205 | 1,056 | 982 | 719 | 983 | 1,976 | 909 | 834 | 810 | 765 | 853 | 801 | 727 | 758 | 805 | 798 | 732 | 664 | 699 | 563 | 504 | 679 | 699 | 525 | 537 | 555 | 609 | 565 | 497 | 468 | 540 | 631 | 553 | 545 | 488 | 467 | 426 | 378 | 434 | 463 | 711 | 407 | 497 | 412 | 367 | 346 | 423 | 389 | 396 | 326 | 445 | 360 | 436 | 450 | 374 | 347 | 311 | 328 | 349 | 331 | 317 | 290 | 350 | 351 | 358 | 328 | 342 | 304 | 340 | 398 | 388 | 383 | 321 | 337 | 324 | 294 | 294 | 288 | 330 | 341 | 334 | 308 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 7,596 | 7,583 | 7,592 | 7,099 | 7,047 | 6,994 | 6,939 | 6,821 | 6,785 | 6,741 | 6,733 | 6,646 | 6,656 | 6,686 | 6,691 | 6,726 | 6,825 | 6,760 | 6,608 | 2,553 | 2,540 | 2,521 | 2,474 | 2,430 | 2,405 | 2,386 | 2,319 | 2,272 | 2,069 | 2,057 | 2,036 | 2,042 | 2,058 | 2,075 | 3,104 | 3,216 | 3,289 | 3,338 | 3,380 | 3,381 | 4,512 | 4,522 | 4,470 | 4,391 | 4,335 | 4,286 | 4,036 | 3,951 | 3,883 | 3,839 | 3,690 | 3,622 | 3,554 | 3,521 | 3,444 | 3,404 | 3,375 | 3,353 | 3,319 | 3,307 | 3,277 | 3,216 | 3,135 | 3,066 | 2,995 | 2,925 | 2,221 | 2,184 | 2,484 | 2,476 | 2,449 | 2,446 | 2,409 | 2,405 | 2,381 | 2,351 | 2,318 | 2,292 | 2,262 | 2,251 | 2,264 | 2,240 | 2,191 | 2,157 | 2,101 | 2,040 | 1,985 | 1,921 | 1,871 | 1,825 | 1,796 | 1,780 | 1,710 | 1,662 | 1,626 | 1,579 | 1,539 | 1,491 | 1,469 | 1,474 | 1,468 | 1,479 | 1,480 | 1,490 | 1,501 | 1,503 | 1,518 | 1,533 | 1,681 | 1,701 | 1,701 | 1,703 | 1,662 | 1,678 | 1,669 | 1,738 | - | - | - |
Goodwill |
Loading...
|
M | 1,398 | 1,393 | 1,377 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 | 1,206 | 1,199 | 1,200 | 1,184 | 1,184 | 1,184 | 1,184 | 1,184 | 1,182 | 1,173 | 1,172 | 1,202 | 872 | 872 | 872 | 872 | 872 | 872 | 872 | 872 | 872 | 873 | 873 | 873 | 908 | 908 | 908 | 908 | 905 | 905 | 539 | 539 | 539 | 534 | 517 | 517 | 517 | 517 | 517 | 517 | 518 | 519 | 519 | 519 | 520 | 520 | 520 | 520 | 520 | 520 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,148 | 1,148 | 1,148 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 806 | 951 | 951 | 951 | 951 | 951 | 951 | 951 | 951 | 950 | 950 | 950 | 950 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 575 | 574 | 574 | 574 | 465 | 465 | 465 | 471 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 455 | 455 | 455 | 455 | 455 | 455 | - | 54 | - | - | - | 56 | - | - | - | 25 | - | - | - | 22 | - | - | - | 21 | - | - | - | 19 | - | - | - | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,546 | 2,541 | 2,525 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,844 | 1,843 | 2,156 | 2,150 | 2,151 | 2,135 | 2,135 | 2,135 | 2,135 | 2,135 | 2,132 | 2,123 | 2,122 | 2,152 | 1,448 | 1,448 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447 | 1,482 | 1,482 | 1,482 | 1,482 | 1,479 | 1,479 | 1,004 | 1,004 | 1,004 | 1,005 | 971 | 971 | 971 | 971 | 971 | 971 | 972 | 973 | 973 | 973 | 974 | 974 | 974 | 975 | 975 | 975 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | -501 | -377 | 358 | 200 | 177 | 220 | 355 | 442 | 699 | 909 | 903 | 732 | 611 | 531 | 488 | 185 | 124 | 231 | 258 | 181 | 116 | 141 | 60 | -7 | -147 | -64 | -50 | 525 | 406 | 354 | 505 | 471 | 543 | 977 | 887 | 791 | 658 | 681 | 710 | 640 | 577 | - | 577 | - | 384 | - | - | - | - | 932 | 965 | 952 | 907 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -808 | 330 | 317 | 301 | 148 | 119 | 99 | 292 | 297 | 305 | 307 | 296 | 296 | 288 | 284 | 275 | 306 | 297 | 291 | 313 | 336 | 332 | 344 | 352 | 348 | 323 | 299 | 280 | 278 | 274 | 277 | 274 | 267 | 277 | 271 | 276 | 286 | 283 | 293 | 296 | 321 | 319 | 302 | 255 | 291 | 267 | 254 | 232 | 235 | 224 | 201 | 210 | 191 | 197 | 191 | 194 | 197 | 192 | 195 | 191 | 196 | 211 | 211 | 222 | 216 | 223 | 153 | 97 | 113 | 188 | 113 | 131 | 187 | 187 | 184 | 179 | 181 | 184 | 181 | 183 | 186 | 184 | 182 | 182 | 172 | 163 | 165 | 159 | 47 | 56 | 55 | 90 | 28 | 25 | 25 | 23 | 32 | 28 | 30 | 32 | 98 | 16 | 16 | 97 | 21 | 26 | 31 | 23 | -7 | -5 | -5 | 98 | 98 | 71 | 70 | 68 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 10,482 | 10,454 | 10,434 | 9,244 | 9,185 | 9,133 | 9,074 | 8,956 | 8,925 | 8,889 | 8,884 | 8,785 | 8,796 | 8,818 | 8,819 | 8,845 | 9,287 | 9,207 | 9,049 | 5,000 | 5,011 | 4,988 | 4,952 | 4,916 | 4,885 | 4,832 | 4,741 | 4,704 | 3,795 | 3,779 | 3,760 | 3,762 | 3,772 | 3,799 | 4,822 | 4,938 | 5,021 | 5,069 | 5,120 | 5,124 | 6,316 | 6,323 | 6,254 | 6,172 | 6,104 | 6,032 | 5,294 | 5,187 | 5,122 | 5,067 | 4,862 | 4,803 | 4,716 | 4,689 | 4,606 | 4,569 | 4,544 | 4,517 | 4,486 | 4,470 | 4,447 | 4,402 | 4,321 | 4,263 | 4,186 | 4,123 | 2,379 | 2,335 | 2,671 | 2,664 | 2,634 | 2,633 | 2,596 | 2,592 | 2,565 | 2,531 | 2,499 | 2,476 | 2,443 | 2,434 | 2,450 | 2,423 | 2,373 | 2,339 | 2,273 | 2,203 | 2,150 | 2,080 | 2,024 | 1,975 | 1,944 | 1,890 | 1,818 | 1,767 | 1,730 | 1,681 | 1,643 | 1,594 | 1,571 | 1,578 | 1,566 | 1,576 | 1,577 | 1,587 | 1,596 | 1,599 | 1,613 | 1,626 | 1,775 | 1,798 | 1,798 | 1,801 | 1,759 | 1,748 | 1,740 | 1,806 | - | - | - |
Total Assets |
Loading...
|
M | 11,358 | 11,322 | 11,269 | 10,242 | 10,075 | 10,025 | 10,015 | 10,136 | 10,205 | 10,403 | 10,542 | 10,656 | 10,096 | 9,928 | 9,790 | 9,946 | 9,973 | 9,743 | 9,720 | 5,893 | 5,698 | 5,549 | 5,497 | 5,470 | 5,455 | 5,318 | 5,224 | 5,504 | 4,680 | 4,462 | 4,370 | 4,583 | 4,502 | 5,182 | 6,027 | 5,995 | 6,003 | 5,788 | 6,103 | 7,101 | 7,225 | 7,157 | 7,064 | 6,937 | 6,958 | 6,833 | 6,020 | 5,944 | 5,927 | 5,865 | 5,594 | 5,467 | 5,415 | 5,252 | 5,110 | 5,247 | 5,242 | 5,043 | 5,023 | 5,025 | 5,056 | 4,966 | 4,818 | 4,731 | 4,726 | 4,754 | 2,932 | 2,881 | 3,159 | 3,130 | 3,060 | 3,010 | 3,030 | 3,056 | 3,276 | 2,938 | 2,996 | 2,888 | 2,809 | 2,780 | 2,872 | 2,813 | 2,769 | 2,665 | 2,718 | 2,562 | 2,586 | 2,530 | 2,398 | 2,322 | 2,255 | 2,218 | 2,167 | 2,098 | 2,046 | 1,971 | 1,993 | 1,945 | 1,929 | 1,906 | 1,908 | 1,879 | 1,916 | 1,985 | 1,983 | 1,982 | 1,933 | 1,964 | 2,099 | 2,091 | 2,091 | 2,089 | 2,089 | 2,090 | 2,073 | 2,113 | - | - | - |
Accounts Payable |
Loading...
|
M | 406 | 424 | 420 | 426 | 424 | 435 | 407 | 367 | 350 | 355 | 325 | 305 | 239 | 236 | 249 | 249 | 360 | 340 | 344 | 333 | 303 | 301 | 269 | 277 | 292 | 262 | 257 | 250 | 206 | 250 | 214 | 242 | 191 | 191 | 210 | 199 | 186 | 202 | 213 | 233 | 358 | 365 | 385 | 297 | 325 | 316 | 331 | 261 | 294 | 272 | 289 | 251 | 275 | 256 | 261 | 246 | 254 | 222 | 232 | 237 | 297 | 292 | 291 | 245 | 239 | 256 | 210 | 178 | 221 | 215 | 196 | 213 | 223 | 210 | 229 | 191 | 186 | 162 | 165 | 175 | 188 | 168 | 196 | 176 | 189 | 166 | 181 | 160 | 174 | 132 | 171 | 157 | 144 | 144 | 165 | 140 | 125 | 120 | 156 | 145 | 138 | 122 | 104 | 133 | 139 | 132 | 125 | 113 | 153 | 139 | 139 | 128 | 156 | 129 | 157 | 167 | - | - | - |
Short-Term Debt |
Loading...
|
M | 159 | 350 | 95 | 107 | 198 | 58 | 0 | 203 | 0 | 259 | 257 | 184 | 216 | 184 | 187 | 270 | 213 | 209 | 218 | 241 | 221 | 45 | 204 | 234 | 51 | 154 | 197 | 205 | 190 | 158 | 172 | 184 | 8 | 759 | 15 | 15 | 15 | 35 | 115 | 223 | 197 | 339 | 227 | 165 | 217 | 376 | 596 | 613 | 638 | 805 | 331 | 186 | 139 | 243 | 81 | 225 | 150 | 252 | 263 | 150 | 323 | 462 | 237 | 178 | 249 | 392 | 180 | 211 | 271 | 290 | 230 | 194 | 44 | 150 | 300 | 300 | 300 | 150 | 18 | 15 | 15 | 71 | 201 | 189 | - | - | - | - | 65 | 110 | 3 | 15 | 85 | 92 | 155 | 118 | 157 | 141 | 27 | 24 | 15 | 11 | 30 | 75 | 34 | 62 | - | 43 | 79 | 34 | 34 | 73 | 49 | 101 | 69 | 98 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 626 | 547 | 542 | 512 | 548 | 464 | 468 | 498 | 537 | 458 | 447 | 474 | 494 | 440 | 449 | 468 | 476 | 390 | 389 | 429 | 472 | 389 | 383 | 416 | 457 | 367 | 353 | 389 | 426 | 336 | 328 | 360 | 401 | 308 | 299 | 329 | 380 | 266 | 266 | 300 | 347 | 248 | 242 | 271 | 315 | 221 | 204 | 232 | 267 | 191 | 178 | 200 | 230 | 157 | 147 | 167 | 190 | 125 | 116 | 138 | 180 | 128 | 131 | 161 | 195 | 126 | 93 | 110 | 139 | 91 | 86 | 101 | 120 | 81 | 77 | 88 | 103 | 71 | 65 | 76 | 92 | 65 | 67 | 73 | - | - | - | - | - | 132 | 166 | 158 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,082 | 1,060 | 1,038 | 892 | 780 | 949 | 951 | 780 | 929 | 709 | 686 | 886 | 698 | 687 | 660 | 806 | 635 | 618 | 598 | 472 | 447 | 650 | 469 | 458 | 669 | 636 | 451 | 446 | 411 | 408 | 419 | 401 | 601 | 557 | 619 | 654 | 770 | 804 | 976 | 863 | 739 | 694 | 709 | 685 | 678 | 631 | 730 | 669 | 699 | 598 | 655 | 650 | 688 | 600 | 659 | 616 | 657 | 550 | 563 | 571 | 575 | 498 | 549 | 552 | 560 | 529 | 512 | 575 | 547 | 497 | 525 | 518 | 482 | 448 | 495 | 465 | 497 | 467 | 441 | 419 | 446 | 391 | 219 | 202 | 477 | 404 | 436 | 441 | 434 | 218 | 218 | 225 | 378 | 317 | 354 | 349 | 353 | 310 | 343 | 366 | 362 | 337 | 357 | 351 | 347 | 322 | 328 | 324 | 232 | 237 | 237 | 244 | 243 | 258 | 263 | 252 | - | - | - |
Current Liabilities |
Loading...
|
M | 2,272 | 2,382 | 2,094 | 1,937 | 1,950 | 1,906 | 1,825 | 1,848 | 1,816 | 1,781 | 1,715 | 1,848 | 1,647 | 1,546 | 1,544 | 1,793 | 1,683 | 1,558 | 1,549 | 1,474 | 1,443 | 1,385 | 1,324 | 1,385 | 1,468 | 1,418 | 1,258 | 1,289 | 1,232 | 1,151 | 1,132 | 1,187 | 1,201 | 1,815 | 1,143 | 1,197 | 1,351 | 1,306 | 1,570 | 1,619 | 1,642 | 1,647 | 1,563 | 1,416 | 1,535 | 1,544 | 1,861 | 1,774 | 1,898 | 1,865 | 1,452 | 1,287 | 1,331 | 1,255 | 1,148 | 1,255 | 1,250 | 1,149 | 1,174 | 1,096 | 1,375 | 1,380 | 1,207 | 1,136 | 1,243 | 1,303 | 995 | 1,074 | 1,178 | 1,094 | 1,037 | 1,026 | 869 | 889 | 1,100 | 1,045 | 1,087 | 850 | 689 | 683 | 741 | 695 | 682 | 640 | 666 | 570 | 617 | 601 | 673 | 592 | 558 | 554 | 606 | 553 | 673 | 607 | 635 | 572 | 526 | 534 | 515 | 469 | 490 | 559 | 520 | 517 | 453 | 481 | 463 | 410 | 410 | 445 | 448 | 487 | 490 | 517 | - | - | - |
Long-Term Debt |
Loading...
|
M | 1,373 | 1,368 | 1,477 | 885 | 881 | 886 | 895 | 901 | 916 | 929 | 937 | 930 | 930 | 929 | 929 | 929 | 929 | 928 | 928 | 928 | 927 | 927 | 927 | 927 | 926 | 936 | 937 | 937 | 441 | 441 | 440 | 440 | 440 | 440 | 1,438 | 1,452 | 1,462 | 1,468 | 1,469 | 2,481 | 2,481 | 2,480 | 2,530 | 2,496 | 2,555 | 2,504 | 1,508 | 1,508 | 1,508 | 1,509 | 1,406 | 1,407 | 1,408 | 1,409 | 1,467 | 1,466 | 1,543 | 1,544 | 1,543 | 1,691 | 1,692 | 1,693 | 1,693 | 1,694 | 1,695 | 1,686 | 491 | 492 | 492 | 493 | 494 | 495 | 645 | 646 | 647 | 350 | 351 | 503 | 653 | 653 | 654 | 655 | 657 | 658 | 659 | 660 | 661 | 663 | 513 | 514 | 516 | 518 | 446 | 448 | 301 | 304 | 309 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,517 | 1,475 | 1,441 | 1,408 | 1,316 | 1,304 | 1,292 | 1,232 | 1,123 | 4,921 | 940 | 755 | 4,904 | 4,952 | 4,898 | 4,837 | 4,832 | 4,801 | 4,696 | 942 | 535 | 522 | 523 | 532 | 519 | 543 | 526 | 536 | 496 | 490 | 482 | 499 | 479 | 475 | 460 | 445 | 361 | 359 | 377 | 300 | 331 | 326 | - | 325 | - | 309 | - | - | - | - | 234 | 249 | 189 | 198 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 6,905 | 6,901 | 7,027 | 6,103 | 6,081 | 6,098 | 6,125 | 6,090 | 6,104 | 6,080 | 6,074 | 5,995 | 5,874 | 5,926 | 5,871 | 5,822 | 5,949 | 5,912 | 5,790 | 2,026 | 1,939 | 1,914 | 1,897 | 1,890 | 1,862 | 1,924 | 1,907 | 2,113 | 1,475 | 1,457 | 1,437 | 1,444 | 1,383 | 1,377 | 2,460 | 2,465 | 2,414 | 2,376 | 2,392 | 3,325 | 3,462 | 3,452 | 3,429 | 3,461 | 3,472 | 3,426 | 2,300 | 2,328 | 2,253 | 2,286 | 2,239 | 2,244 | 2,160 | 2,118 | 2,091 | 2,099 | 2,148 | 2,178 | 2,172 | 2,323 | 2,203 | 2,200 | 2,197 | 2,185 | 2,170 | 2,150 | 747 | 712 | 748 | 758 | 759 | 754 | 912 | 912 | 914 | 620 | 621 | 771 | 848 | 851 | 846 | 837 | 833 | 829 | 814 | 804 | 802 | 800 | 640 | 628 | 628 | 629 | 547 | 548 | 401 | 404 | 403 | 407 | 407 | 408 | 409 | 410 | 411 | 406 | 404 | 400 | 395 | 402 | 434 | 439 | 439 | 421 | 425 | 425 | 420 | 422 | - | - | - |
Total Liabilities |
Loading...
|
M | 9,177 | 9,282 | 9,121 | 8,040 | 8,032 | 8,004 | 7,950 | 7,938 | 7,920 | 7,860 | 7,789 | 7,843 | 7,521 | 7,473 | 7,415 | 7,615 | 7,632 | 7,469 | 7,338 | 3,500 | 3,382 | 3,299 | 3,222 | 3,275 | 3,330 | 3,342 | 3,165 | 3,403 | 2,707 | 2,609 | 2,569 | 2,631 | 2,584 | 3,193 | 3,602 | 3,661 | 3,765 | 3,682 | 3,962 | 4,944 | 5,103 | 5,098 | 4,993 | 4,877 | 5,008 | 4,969 | 4,160 | 4,102 | 4,151 | 4,151 | 3,691 | 3,530 | 3,491 | 3,374 | 3,240 | 3,353 | 3,399 | 3,327 | 3,346 | 3,419 | 3,578 | 3,579 | 3,404 | 3,322 | 3,412 | 3,453 | 1,742 | 1,786 | 1,926 | 1,851 | 1,796 | 1,780 | 1,781 | 1,801 | 2,015 | 1,665 | 1,708 | 1,621 | 1,537 | 1,535 | 1,587 | 1,531 | 1,515 | 1,468 | 1,480 | 1,374 | 1,418 | 1,401 | 1,313 | 1,220 | 1,186 | 1,183 | 1,153 | 1,102 | 1,074 | 1,011 | 1,038 | 979 | 934 | 942 | 924 | 879 | 901 | 965 | 924 | 917 | 847 | 883 | 897 | 849 | 849 | 866 | 873 | 912 | 909 | 939 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 2,231 | 2,213 | 2,215 | 2,215 | 2,226 | 2,250 | 2,281 | 2,301 | 2,287 | 2,272 | 2,239 | 2,221 | 2,205 | 1,693 | 1,690 | 1,693 | 1,685 | 1,677 | 1,676 | 1,667 | 1,632 | 1,628 | 1,607 | 1,620 | 1,615 | 1,547 | 1,523 | 1,472 | 1,503 | 1,485 | 1,488 | 1,479 | 1,406 | 1,339 | 1,201 | 817 | 1,302 | 1,281 | 1,256 | 1,223 | 1,208 | 1,185 | 1,164 | 2,543 | 2,519 | 2,484 | 2,458 | 2,444 | 2,409 | 2,383 | 2,351 | 2,312 | 2,298 | 0 | 2,209 | 2,195 | - | 2,121 | 2,104 | 2,094 | 2,075 | 2,062 | 2,043 | 1,927 | 1,904 | 1,883 | 1,864 | 1,813 | 1,806 | 1,796 | 1,759 | 1,743 | 1,703 | 1,662 | 1,633 | 1,606 | 1,584 | 1,572 | 1,560 | 1,548 | 1,526 | 1,521 | 1,502 | 1,489 | 1,474 | 1,463 | 1,440 | 1,429 | 1,406 | 1,391 | 1,385 | 1,363 | 1,352 | 1,349 | 1,345 | 1,341 | 1,329 | - | 1,312 | 1,304 | - | 1,278 | 1,272 | 1,269 | 1,269 | 1,268 | 1,268 | 1,268 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -33 | -169 | -200 | -152 | -26 | 34 | 262 | 446 | 522 | 303 | 223 | 167 | 144 | 649 | 585 | 790 | 807 | 728 | 663 | 694 | 658 | 586 | 447 | 515 | 560 | 520 | 424 | 0 | 548 | 508 | 0 | 1,042 | 1,026 | 989 | 997 | 1,426 | 996 | 982 | 945 | 0 | 999 | 0 | 862 | 0 | 0 | 0 | 0 | 2,971 | 2,922 | 2,828 | 2,721 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 30 | 27 | 16 | 3 | 0 | 6 | 0 | -2 | 2 | 1 | 6 | 4 | 1 | -7 | -13 | -18 | 0 | -1 | -101 | -98 | -81 | -79 | -76 | -85 | -80 | -68 | -66 | -63 | -84 | -83 | -89 | -87 | -63 | -65 | -85 | -87 | -78 | -80 | -103 | -128 | -128 | -128 | -134 | -133 | -150 | -148 | -148 | -147 | -98 | -102 | -88 | -60 | -61 | -70 | -82 | -71 | -51 | -58 | -57 | -57 | -51 | -50 | -39 | -38 | -46 | -45 | -54 | -54 | -26 | -28 | -28 | -50 | -51 | -52 | -57 | -51 | -52 | -54 | -58 | -52 | -56 | -56 | -61 | -55 | -59 | -62 | -64 | -61 | -63 | -65 | -64 | -62 | -64 | -67 | -69 | -69 | -72 | -74 | -77 | -152 | -927 | -157 | -159 | -878 | -152 | -151 | -150 | -153 | -154 | -159 | -159 | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 3,774 | 3,815 | 3,878 | 3,668 | 3,739 | 3,731 | 3,746 | 3,756 | 3,832 | 3,904 | 3,982 | 4,089 | 4,156 | 4,223 | 4,264 | 4,443 | 4,317 | 4,306 | 4,266 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50 | 51 | 51 | 52 | 53 | 53 | - | 53 | - | 54 | - | - | - | - | 56 | 56 | 56 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,181 | 2,040 | 2,148 | 2,202 | 2,044 | 2,021 | 2,064 | 2,198 | 2,286 | 2,543 | 2,752 | 2,813 | 2,576 | 2,455 | 2,375 | 2,331 | 2,341 | 2,274 | 2,381 | 2,393 | 2,316 | 2,250 | 2,275 | 2,195 | 2,125 | 1,976 | 2,059 | 2,102 | 1,973 | 1,853 | 1,801 | 1,952 | 1,918 | 1,990 | 2,424 | 2,334 | 2,238 | 2,106 | 2,142 | 2,157 | 2,122 | 2,059 | 2,072 | 2,060 | 1,950 | 1,863 | 1,860 | 1,842 | 1,776 | 1,714 | 1,903 | 1,936 | 1,924 | 1,879 | 1,870 | 1,894 | 1,844 | 1,716 | 1,677 | 1,606 | 1,479 | 1,387 | 1,414 | 1,409 | 1,313 | 1,302 | 1,190 | 1,095 | 1,234 | 1,279 | 1,265 | 1,230 | 1,250 | 1,255 | 1,261 | 1,273 | 1,288 | 1,267 | 1,272 | 1,246 | 1,286 | 1,281 | 1,254 | 1,196 | 1,239 | 1,188 | 1,167 | 1,129 | 1,085 | 1,102 | 1,069 | 1,035 | 1,014 | 997 | 972 | 960 | 955 | 966 | 996 | 964 | 984 | 1,000 | 1,015 | 1,020 | 1,060 | 1,065 | 1,086 | 1,081 | 1,202 | 1,242 | 1,242 | 1,223 | 1,216 | 1,178 | 1,164 | 1,174 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 11,358 | 11,322 | 11,269 | 10,242 | 10,075 | 10,025 | 10,015 | 10,136 | 10,205 | 10,403 | 10,542 | 10,656 | 10,096 | 9,928 | 9,790 | 9,946 | 9,973 | 9,743 | 9,720 | 5,893 | 5,698 | 5,549 | 5,497 | 5,470 | 5,455 | 5,318 | 5,224 | 5,504 | 4,680 | 4,462 | 4,370 | 4,583 | 4,502 | 5,182 | 6,027 | 5,995 | 6,003 | 5,788 | 6,103 | 7,101 | 7,225 | 7,157 | 7,064 | 6,937 | 6,958 | 6,833 | 6,020 | 5,944 | 5,927 | 5,865 | 5,594 | 5,467 | 5,415 | 5,252 | 5,110 | 5,247 | 5,242 | 5,043 | 5,023 | 5,025 | 5,056 | 4,966 | 4,818 | 4,731 | 4,726 | 4,754 | 2,932 | 2,881 | 3,159 | 3,130 | 3,060 | 3,010 | 3,030 | 3,056 | 3,276 | 2,938 | 2,996 | 2,888 | 2,809 | 2,780 | 2,872 | 2,813 | 2,769 | 2,665 | 2,718 | 2,562 | 2,586 | 2,530 | 2,398 | 2,322 | 2,255 | 2,218 | 2,167 | 2,098 | 2,046 | 1,971 | 1,993 | 1,945 | 1,929 | 1,906 | 1,908 | 1,879 | 1,916 | 1,985 | 1,983 | 1,982 | 1,933 | 1,964 | 2,099 | 2,091 | 2,091 | 2,089 | 2,089 | 2,090 | 2,073 | 2,113 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -9 | -9 | -3,747 | -3,696 | -3,679 | -3,602 | -3,415 | -3,325 | -3,217 | -3,113 | -3,039 | -2,944 | -2,878 | -2,865 | -2,866 | -2,864 | -2,854 | -2,849 | -2,791 | -2,724 | -2,722 | -2,615 | -2,583 | -2,577 | -2,532 | -2,358 | -2,294 | -2,211 | -2,117 | -1,969 | -1,916 | -1,785 | -1,650 | -1,548 | -1,545 | -1,484 | -1,382 | -1,295 | -1,281 | -1,254 | -1,149 | -1,115 | -1,090 | -1,045 | -1,008 | -900 | -890 | -840 | -789 | -748 | -723 | -667 | -614 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 120 | 121 | 122 | 122 | 123 | 123 | 124 | 126 | 128 | 131 | 132 | 132 | 132 | 132 | 131 | 125 | 123 | 124 | 125 | 125 | 125 | 126 | 126 | 126 | 126 | 126 | 127 | 127 | 126 | 125 | 127 | 128 | 129 | 130 | 129 | 128 | 127 | 128 | 134 | 134 | 133 | 133 | 133 | 132 | 132 | 132 | 131 | 132 | 131 | 133 | 137 | 139 | 140 | 141 | 142 | 144 | 142 | 142 | 141 | 141 | 139 | 139 | 143 | 143 | 144 | 147 | 146 | 146 | 148 | 151 | 150 | 154 | 157 | 156 | 160 | 162 | 165 | 163 | 163 | 167 | 170 | 171 | 171 | 173 | 178 | 179 | 180 | 182 | 185 | 183 | 184 | 184 | 186 | 186 | 187 | 189 | 196 | 202 | 203 | 202 | 213 | 217 | 220 | 219 | 223 | 225 | 229 | 230 | 235 | 236 | 236 | 243 | 243 | 244 | 227 | 246 | 246 | 246 | 246 |
Shareholders' Equity (Tangible) |
|
M | - | 1,740 | 1,880 | 2,589 | 2,413 | 2,392 | 2,436 | 2,581 | 2,692 | 2,980 | 3,209 | 3,189 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 1,765 | 1,360 | 1,354 | 1,185 | 1,273 | 1,524 | 1,472 | 1,934 | 2,142 | 2,329 | 2,139 | 1,890 | 1,771 | 1,962 | 1,463 | 1,294 | 1,497 | 1,626 | 1,451 | 1,112 | 1,283 | 1,308 | 1,124 | 1,204 | 1,281 | 1,375 | 1,022 | 715 | 727 | 899 | 664 | 2,057 | 2,143 | 2,003 | 1,963 | 1,712 | 2,049 | 2,854 | 2,857 | 2,957 | - | 2,801 | - | 2,994 | - | - | - | - | 1,866 | 1,719 | 1,693 | 1,762 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,532 | 1,718 | 1,573 | 992 | 1,079 | 944 | 895 | 1,104 | 916 | 1,188 | 1,194 | 1,114 | 1,145 | 1,113 | 1,116 | 1,199 | 1,141 | 1,137 | 1,146 | 1,169 | 1,149 | 972 | 1,131 | 1,161 | 977 | 1,089 | 1,134 | 1,142 | 630 | 598 | 612 | 624 | 448 | 1,199 | 1,453 | 1,467 | 1,477 | 1,503 | 1,584 | 2,704 | 2,678 | 2,819 | 2,757 | 2,661 | 2,772 | 2,880 | 2,104 | 2,121 | 2,145 | 2,313 | 1,736 | 1,593 | 1,547 | 1,652 | 1,548 | 1,691 | 1,693 | 1,796 | 1,806 | 1,841 | 2,015 | 2,155 | 1,930 | 1,873 | 1,944 | 2,078 | 671 | 703 | 764 | 783 | 724 | 689 | 689 | 796 | 947 | 650 | 651 | 653 | 670 | 668 | 669 | 726 | 858 | 847 | - | - | - | - | 578 | 624 | 519 | 533 | 531 | 540 | 456 | 422 | 467 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 159 | 350 | 95 | - | - | 58 | - | - | - | - | - | - | - | - | - | 270 | - | - | - | - | - | - | 927 | 927 | 977 | 1,089 | 937 | 937 | - | - | - | 440 | - | - | - | 15 | - | - | - | 2,740 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email