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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,081 | 605 | 521 | 264 | 315 | 689 | 57 | 95 | 103 | 63 | 58 | 378 | 132 | 237 | 712 | 658 | 58 | 57 | 41 | 42 | 47 | 35 | 37 | 76 | 45 | 26 | 26 | 60 | 38 | 24 | 316 | 53 | 37 | 33 | 100 | 352 | 28 | 190 | 355 | 532 | 628 | 665 | 750 | 725 | 449 | 445 | 459 | 456 | 443 | 383 | 182 | 156 | 41 | 74 | 55 | 14 | 18 | 15 | 122 | 134 | 141 | 138 | 11 | 12 | 13 | 8 | 8 | 22 | 19 | 12 | 24 | 26 | 22 | 35 | 54 | 34 | 29 | 26 | 57 | 62 | 62 | 55 | 45 | 32 | 35 | 32 | 75 | 61 | 3 | 10 | 25 | 11 | 9 | 8 | 7 | 11 | 10 | 7 | 36 | 14 | 18 | 6 | 19 | 16 | 26 | 11 | 130 | 211 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 427 | 448 | 431 | 399 | 389 | 404 | 386 | 380 | 357 | 381 | 364 | 344 | 316 | 335 | 328 | 294 | 276 | 297 | 291 | 259 | 247 | 251 | 241 | 224 | 204 | 205 | 182 | 204 | 174 | 155 | 170 | 161 | 166 | 167 | 147 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,081 | 605 | 521 | 264 | 315 | 689 | 57 | 95 | 103 | 63 | 58 | 378 | 132 | 237 | 712 | 658 | 58 | 57 | 41 | 42 | 47 | 35 | 37 | 76 | 45 | 26 | 26 | 60 | 38 | 24 | 316 | 53 | 37 | 33 | 100 | 352 | 28 | 190 | 355 | 532 | 628 | 665 | 750 | 725 | 449 | 445 | 459 | 456 | 443 | 383 | 182 | 156 | 41 | 74 | 55 | 14 | 18 | 15 | 122 | 134 | 141 | 138 | 11 | 12 | 13 | 8 | 8 | 22 | 19 | 12 | 24 | 26 | 22 | 35 | 54 | 34 | 29 | 26 | 57 | 62 | 62 | 55 | 45 | 32 | 35 | 32 | 75 | 61 | 3 | 10 | 25 | 11 | 9 | 8 | 7 | 11 | 10 | 7 | 36 | 14 | 18 | 6 | 19 | 16 | 26 | 11 | 130 | 211 |
Receivables |
Loading...
|
M | 221 | 212 | 272 | 322 | 299 | 247 | 402 | 611 | 561 | 563 | 517 | 413 | 239 | 169 | 203 | 145 | 191 | 143 | 141 | 134 | 140 | 111 | 105 | 101 | 133 | 96 | 100 | 105 | 152 | 92 | 95 | 103 | 132 | 89 | 101 | 104 | 138 | 88 | 109 | 98 | 80 | 68 | 86 | 70 | 92 | 63 | 70 | 66 | 86 | 55 | 65 | 85 | 120 | 66 | 66 | 85 | 682 | 608 | 591 | 531 | 434 | 382 | 401 | 354 | 349 | 291 | 285 | 292 | 280 | 259 | 261 | 250 | 239 | 216 | 222 | 260 | 246 | 199 | 212 | 244 | 237 | 215 | 239 | 239 | 195 | 216 | 212 | 183 | 173 | 168 | 161 | 165 | 135 | 108 | 111 | 142 | 129 | 128 | 144 | 128 | 97 | 99 | 89 | 71 | 61 | 189 | 144 | 95 |
Inventory |
Loading...
|
M | 3,678 | 3,639 | 3,839 | 4,081 | 3,726 | 3,415 | 4,672 | 4,691 | 5,125 | 4,659 | 4,105 | 3,249 | 3,157 | 2,780 | 2,825 | 1,899 | 2,846 | 2,683 | 2,605 | 2,551 | 2,519 | 2,425 | 2,357 | 2,260 | 2,391 | 2,441 | 2,232 | 2,148 | 2,261 | 2,170 | 1,919 | 1,865 | 1,932 | 2,153 | 1,912 | 1,844 | 2,087 | 1,965 | 1,709 | 1,682 | 1,641 | 1,556 | 1,364 | 1,398 | 1,518 | 1,339 | 1,198 | 1,210 | 1,093 | 1,013 | 1,061 | 1,116 | 1,049 | 1,003 | 929 | 895 | 843 | 751 | 790 | 781 | 703 | 602 | 736 | 934 | 976 | 892 | 820 | 864 | 836 | 761 | 734 | 739 | 670 | 606 | 585 | 583 | 577 | 504 | 492 | 524 | 466 | 450 | 409 | 430 | 466 | 402 | 361 | 417 | 399 | 351 | 387 | 403 | 347 | 322 | 288 | 313 | 284 | 280 | 286 | 262 | 226 | 174 | 181 | 196 | 144 | 127 | 129 | 78 |
Other Current Assets |
Loading...
|
M | 247 | 170 | 219 | 190 | 231 | 167 | 208 | 190 | 213 | 117 | 120 | 101 | 92 | 59 | 67 | 101 | 87 | 110 | 115 | 77 | 67 | 60 | 75 | 88 | 93 | 53 | 42 | 36 | 42 | 41 | 45 | 32 | 26 | 33 | 45 | 29 | 45 | 48 | 39 | 26 | 27 | 20 | 26 | 15 | 22 | 25 | 22 | 10 | 18 | 10 | 22 | 9 | 34 | 20 | 9 | 162 | 13 | 17 | 18 | 8 | 10 | 9 | 15 | 23 | 19 | 20 | 20 | 11 | 15 | 14 | 12 | 12 | 11 | 11 | 8 | 5 | 13 | 9 | 5 | 7 | 9 | 10 | 11 | 8 | 13 | 6 | 4 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 3 | 4 | 5 | 1 | 8 | 8 | 5 |
Current Assets |
Loading...
|
M | 5,227 | 5,110 | 5,386 | 5,364 | 5,041 | 4,984 | 5,872 | 6,118 | 6,549 | 5,955 | 5,371 | 4,691 | 4,117 | 3,737 | 4,328 | 3,284 | 3,664 | 3,450 | 3,385 | 3,284 | 3,214 | 3,057 | 3,022 | 2,957 | 3,061 | 3,005 | 2,803 | 2,735 | 2,874 | 2,684 | 2,755 | 2,417 | 2,472 | 2,635 | 2,504 | 2,666 | 2,599 | 2,573 | 2,516 | 2,637 | 2,643 | 2,559 | 2,481 | 2,455 | 2,310 | 2,085 | 1,962 | 1,931 | 1,853 | 1,648 | 1,496 | 1,541 | 1,410 | 1,338 | 1,235 | 1,156 | 1,556 | 1,392 | 1,522 | 1,454 | 1,288 | 1,130 | 1,163 | 1,323 | 1,357 | 1,212 | 1,133 | 1,188 | 1,151 | 1,046 | 1,031 | 1,027 | 942 | 869 | 870 | 882 | 865 | 738 | 767 | 836 | 773 | 730 | 705 | 710 | 709 | 655 | 651 | 663 | 578 | 531 | 574 | 579 | 493 | 440 | 408 | 470 | 426 | 418 | 466 | 405 | 341 | 282 | 293 | 287 | 233 | 336 | 410 | 388 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 4,186 | 4,157 | 4,079 | 4,041 | 3,977 | 3,905 | 3,843 | 3,792 | 3,746 | 3,719 | 3,683 | 3,530 | 3,487 | 3,482 | 3,489 | 3,508 | 3,518 | 3,491 | 3,438 | 3,393 | 2,828 | 2,800 | 2,767 | 2,714 | 2,667 | 2,634 | 2,602 | 2,558 | 2,518 | 2,449 | 2,326 | 2,234 | 2,162 | 2,106 | 2,017 | 1,896 | 1,863 | 1,834 | 1,754 | 1,697 | 1,653 | 1,589 | 1,535 | 1,444 | 1,429 | 1,412 | 1,347 | 1,305 | 1,279 | 988 | 977 | 950 | 920 | 893 | 880 | 887 | 893 | 906 | 916 | 923 | 938 | 948 | 961 | 926 | 862 | 805 | 755 | 702 | 652 | 585 | 533 | 516 | 499 | 466 | 435 | 439 | 406 | 368 | 310 | 268 | 244 | 240 | 237 | 218 | 187 | 143 | 153 | 146 | 121 | 108 | 97 | 192 | 192 | 193 | 199 | 212 | 212 | 227 | 226 | 215 | 204 | 254 | 240 | 203 | 214 | 213 | 163 | 122 |
Goodwill |
Loading...
|
M | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 150 | - | - | - | - | - | - | - | - | - | - | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | - | 10 | - | - | - | 10 | - | - | - | 10 | - | - | - | 10 | - | - | - | 15 | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 5,903 | 5,864 | 5,823 | 5,472 | 5,488 | 5,273 | 5,401 | 5,094 | 4,969 | 4,765 | 4,703 | 4,365 | 4,128 | 3,983 | 3,578 | 3,769 | 3,698 | 3,612 | 3,453 | 3,357 | 3,435 | 3,482 | 3,384 | 3,317 | 3,301 | 3,201 | 3,152 | 3,109 | 3,015 | 3,062 | 2,972 | 2,905 | 2,912 | 3,211 | 3,275 | 3,157 | 3,182 | 3,358 | 3,329 | 3,317 | 3,288 | 3,185 | 3,075 | 3,019 | 3,024 | 2,950 | 2,820 | 2,673 | 2,637 | 2,552 | 2,430 | 2,292 | 2,183 | 2,069 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | 16,342 | - | - | - | 15,290 | - | - | 14,159 | 13,490 | 13,267 | 13,013 | 12,795 | 13,552 | 13,277 | 13,066 | 12,777 | 12,429 | 12,299 | 12,140 | 11,843 | 11,536 | 11,377 | 11,172 | 10,893 | 10,596 | 10,333 | 10,131 | 9,853 | 9,537 | 9,318 | 9,117 | 8,813 | 8,436 | 8,138 | 7,844 | 7,548 | 7,148 | 6,892 | 6,666 | 6,310 | 5,896 | 5,552 | 5,315 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12,726 | 12,588 | 12,274 | 11,935 | 11,766 | 11,577 | 11,278 | 10,976 | 10,690 | 10,512 | 10,218 | 9,881 | 9,634 | 9,452 | 9,141 | 8,730 | 8,414 | 8,141 | 7,838 | 7,407 | 7,139 | 6,917 | 6,551 | 6,120 | 5,756 | 5,520 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 277 | 562 | 581 | 572 | 354 | 16,822 | 16,521 | 16,196 | 15,780 | 458 | 476 | 14,474 | 13,773 | 13,554 | 13,296 | 13,061 | 13,810 | 13,478 | 13,252 | 12,981 | 12,614 | 12,481 | 12,331 | 12,029 | 11,695 | 11,531 | 11,319 | 11,038 | 10,736 | 10,470 | 10,270 | 9,987 | 9,686 | 9,466 | 9,266 | 8,952 | 8,569 | 8,270 | 7,972 | 7,664 | 7,259 | 7,005 | 6,771 | 6,413 | 6,004 | 5,653 | 5,419 | 5,231 | 5,066 | 4,909 | 4,798 | 4,583 | 4,417 | 4,369 | 4,362 | 4,234 | 49 | 49 | 49 | 49 | 50 | 51 | 51 | 47 | 47 | 47 | 47 | 43 | 43 | 48 | 44 | 44 | 44 | 26 | 27 | 22 | 22 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 22 | 24 | 22 | 21 | 22 | 23 | 24 | 25 | 26 | 36 | 37 | 37 | 38 | 39 | 41 | 40 | 26 | 15 | 3 | 2 | 2 | 2 | 3 | 1 |
Total Long-Term Assets |
Loading...
|
M | 22,298 | 22,063 | 21,914 | 21,599 | 21,141 | 20,955 | 20,598 | 20,221 | 19,789 | 19,620 | 19,082 | 18,142 | 17,425 | 17,196 | 16,918 | 16,689 | 17,418 | 17,037 | 16,755 | 16,431 | 15,504 | 15,339 | 15,154 | 14,799 | 14,425 | 14,298 | 14,072 | 13,741 | 13,406 | 13,076 | 12,749 | 12,373 | 12,010 | 11,746 | 11,449 | 11,005 | 10,599 | 10,270 | 9,883 | 9,512 | 9,064 | 8,745 | 8,452 | 7,996 | 7,578 | 7,212 | 6,910 | 6,667 | 6,478 | 5,985 | 5,863 | 5,619 | 5,430 | 5,358 | 5,343 | 5,216 | 1,000 | 1,018 | 1,066 | 1,097 | 1,091 | 1,088 | 1,101 | 1,053 | 976 | 897 | 845 | 789 | 735 | 659 | 606 | 589 | 548 | 498 | 462 | 461 | 428 | 388 | 331 | 287 | 264 | 263 | 260 | 241 | 209 | 166 | 175 | 167 | 143 | 131 | 120 | 217 | 218 | 229 | 236 | 249 | 250 | 266 | 266 | 254 | 230 | 268 | 243 | 205 | 216 | 215 | 166 | 123 |
Total Assets |
Loading...
|
M | 27,525 | 27,173 | 27,300 | 26,962 | 26,183 | 25,939 | 26,471 | 26,339 | 26,338 | 25,575 | 24,453 | 22,833 | 21,542 | 20,933 | 21,246 | 19,973 | 21,082 | 20,487 | 20,140 | 19,714 | 18,718 | 18,397 | 18,177 | 17,756 | 17,486 | 17,303 | 16,876 | 16,476 | 16,279 | 15,760 | 15,504 | 14,790 | 14,482 | 14,381 | 13,953 | 13,671 | 13,198 | 12,843 | 12,400 | 12,149 | 11,707 | 11,304 | 10,934 | 10,450 | 9,889 | 9,298 | 8,871 | 8,598 | 8,332 | 7,633 | 7,359 | 7,160 | 6,840 | 6,695 | 6,577 | 6,372 | 2,556 | 2,410 | 2,587 | 2,551 | 2,379 | 2,218 | 2,264 | 2,376 | 2,333 | 2,109 | 1,978 | 1,977 | 1,886 | 1,705 | 1,637 | 1,616 | 1,489 | 1,367 | 1,331 | 1,342 | 1,293 | 1,125 | 1,098 | 1,123 | 1,037 | 993 | 966 | 952 | 918 | 821 | 826 | 830 | 720 | 662 | 694 | 795 | 711 | 669 | 644 | 719 | 675 | 684 | 732 | 659 | 571 | 551 | 537 | 492 | 448 | 551 | 576 | 511 |
Accounts Payable |
Loading...
|
M | 934 | 763 | 932 | 967 | 827 | 803 | 929 | 1,067 | 938 | 937 | 904 | 1,058 | 799 | 570 | 684 | 390 | 737 | 641 | 629 | 657 | 593 | 558 | 606 | 586 | 530 | 520 | 568 | 511 | 495 | 477 | 487 | 455 | 442 | 421 | 454 | 446 | 455 | 460 | 418 | 433 | 427 | 367 | 346 | 317 | 337 | 273 | 221 | 294 | 325 | 246 | 243 | 288 | 270 | 218 | 237 | 251 | 253 | 191 | 225 | 253 | 237 | 177 | 229 | 275 | 306 | 266 | 249 | 249 | 255 | 222 | 190 | 224 | 189 | 173 | 148 | 178 | 171 | 133 | 131 | 156 | 146 | 128 | 115 | 140 | 118 | 108 | 97 | 91 | 87 | 93 | 99 | 108 | 82 | 80 | 77 | 93 | 76 | 62 | 100 | 76 | 60 | 52 | 53 | 66 | 51 | 36 | 54 | 39 |
Short-Term Debt |
Loading...
|
M | 875 | 816 | 875 | 569 | 633 | 638 | 721 | 677 | 576 | 589 | 567 | 538 | 484 | 477 | 500 | 471 | 464 | 438 | 465 | 462 | 398 | 385 | 412 | 393 | 366 | 358 | 367 | 349 | 343 | 324 | 351 | 333 | 316 | 291 | 321 | 310 | 291 | 265 | 283 | 275 | 243 | 234 | 237 | 225 | 199 | 186 | 188 | 168 | 189 | 149 | 132 | 143 | 134 | 140 | 141 | 178 | 123 | 119 | 202 | 240 | 159 | 99 | 61 | 88 | 101 | 159 | 89 | 135 | 152 | 87 | 105 | 32 | 60 | 45 | 106 | 142 | 66 | 6 | 5 | 28 | 4 | 6 | 3 | 15 | 56 | 5 | 6 | 65 | 88 | 44 | 89 | 124 | 109 | 114 | 82 | 3 | 93 | 158 | 109 | 90 | 6 | 67 | 6 | 1 | 0 | 124 | 124 | 73 |
Current Revenue (Deferred) |
Loading...
|
M | - | 11 | 0 | - | 81 | 87 | 93 | 91 | 121 | - | 0 | 97 | 164 | 18 | 71 | - | 90 | 6 | 1 | 78 | 61 | 2 | - | 56 | 63 | - | 15 | 104 | 151 | 2 | 0 | 90 | 162 | 0 | 1 | 59 | 8 | 0 | 0 | 95 | 8 | 9 | 2 | 59 | 5 | 0 | 1 | 48 | 10 | 13 | 7 | 24 | 5 | 1 | 15 | 118 | 57 | 109 | 110 | - | 103 | 98 | 134 | 134 | 67 | 118 | 116 | 112 | 40 | 35 | - | 33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 503 | 494 | 513 | 578 | 398 | 409 | 389 | 417 | 412 | 531 | 488 | 401 | 251 | 372 | 344 | 290 | 243 | 336 | 302 | 288 | 259 | 280 | 266 | 253 | 216 | 233 | 252 | 203 | 117 | 225 | 246 | 205 | 86 | 212 | 226 | 184 | 244 | 203 | 205 | 159 | 197 | 139 | 145 | 110 | 143 | 117 | 116 | 109 | 122 | 123 | 108 | 108 | 99 | 110 | 92 | 21 | 44 | 8 | 19 | 93 | -9 | 5 | -31 | -19 | 16 | -32 | -30 | 6 | 65 | 92 | 141 | 106 | 114 | 116 | 120 | 115 | 93 | 89 | 96 | 104 | 92 | 88 | 97 | 93 | 74 | 54 | 56 | 45 | 48 | 44 | 46 | 39 | 34 | 33 | 31 | 25 | 27 | 25 | 23 | 26 | 16 | 13 | 7 | 8 | 4 | 8 | 7 | 6 |
Current Liabilities |
Loading...
|
M | 2,312 | 2,083 | 2,320 | 2,114 | 1,938 | 1,937 | 2,132 | 2,252 | 2,047 | 2,057 | 1,959 | 2,093 | 1,699 | 1,438 | 1,599 | 1,151 | 1,535 | 1,421 | 1,397 | 1,485 | 1,312 | 1,225 | 1,283 | 1,288 | 1,174 | 1,112 | 1,202 | 1,167 | 1,106 | 1,028 | 1,084 | 1,083 | 1,005 | 924 | 1,002 | 1,000 | 997 | 928 | 907 | 962 | 875 | 749 | 730 | 710 | 684 | 576 | 526 | 619 | 646 | 531 | 490 | 563 | 508 | 469 | 486 | 568 | 477 | 428 | 556 | 640 | 491 | 379 | 392 | 478 | 490 | 510 | 424 | 503 | 512 | 437 | 437 | 395 | 363 | 334 | 374 | 435 | 329 | 228 | 232 | 289 | 242 | 222 | 216 | 248 | 248 | 167 | 160 | 201 | 223 | 182 | 234 | 271 | 226 | 228 | 190 | 121 | 196 | 245 | 232 | 193 | 82 | 132 | 66 | 75 | 56 | 168 | 184 | 118 |
Long-Term Debt |
Loading...
|
M | 17,960 | 18,164 | 18,084 | 18,159 | 17,775 | 17,641 | 18,046 | 17,788 | 18,175 | 17,459 | 16,630 | 15,161 | 14,620 | 14,481 | 14,798 | 14,416 | 14,944 | 14,604 | 14,384 | 14,028 | 13,806 | 13,494 | 13,177 | 12,861 | 12,753 | 12,651 | 12,234 | 11,926 | 11,826 | 11,485 | 11,131 | 10,511 | 10,342 | 10,316 | 9,514 | 9,176 | 8,819 | 8,250 | 7,959 | 7,689 | 7,340 | 7,076 | 6,838 | 6,493 | 6,010 | 5,552 | 5,255 | 350 | 354 | 28 | 28 | 28 | 28 | 29 | 29 | 3,727 | 27 | 28 | 178 | 178 | 178 | 177 | 177 | 227 | 227 | 27 | 27 | 33 | 34 | 34 | 34 | 135 | 135 | 85 | 35 | 28 | 128 | 112 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | - | 1 | 1 | 93 | 83 | 43 | 64 | 225 | 121 | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 355 | 373 | 373 | 347 | 332 | 365 | 365 | 898 | 357 | 950 | 949 | 875 | 858 | 886 | 867 | 827 | 835 | 764 | 299 | 290 | 243 | 243 | 234 | 223 | 243 | 240 | 239 | 231 | 239 | 232 | 227 | 223 | 229 | 230 | 226 | 220 | 225 | 183 | 176 | 169 | 174 | 191 | 181 | 172 | 176 | 146 | 141 | 4,810 | 4,659 | 4,438 | 4,289 | 4,125 | 4,012 | 4,014 | 3,994 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 19,139 | 19,046 | 18,974 | 19,025 | 18,631 | 18,514 | 18,924 | 18,686 | 19,055 | 18,409 | 17,579 | 16,036 | 15,478 | 15,367 | 15,665 | 15,243 | 15,779 | 15,368 | 15,132 | 14,776 | 14,049 | 13,737 | 13,411 | 13,084 | 12,995 | 12,891 | 12,473 | 12,157 | 12,065 | 11,717 | 11,358 | 10,734 | 10,572 | 10,546 | 9,740 | 9,396 | 9,044 | 8,733 | 8,135 | 7,857 | 7,515 | 7,267 | 7,019 | 6,665 | 6,185 | 5,698 | 5,396 | 5,159 | 5,012 | 4,465 | 4,316 | 4,167 | 4,040 | 4,043 | 4,022 | 3,845 | 145 | 137 | 287 | 284 | 295 | 275 | 311 | 361 | 354 | 145 | 143 | 146 | 126 | 69 | 69 | 167 | 166 | 114 | 68 | 63 | 163 | 128 | 115 | 115 | 114 | 113 | 113 | 112 | 115 | 114 | 112 | 112 | 11 | 12 | 11 | 103 | 94 | 57 | 77 | 238 | 134 | 93 | 151 | 122 | 149 | 69 | 115 | 59 | 33 | 3 | 3 | 3 |
Total Liabilities |
Loading...
|
M | 21,451 | 21,129 | 21,295 | 21,139 | 20,570 | 20,451 | 21,056 | 20,938 | 21,103 | 20,465 | 19,538 | 18,129 | 17,177 | 16,804 | 17,264 | 16,394 | 17,313 | 16,789 | 16,529 | 16,262 | 15,361 | 14,962 | 14,694 | 14,372 | 14,169 | 14,003 | 13,675 | 13,324 | 13,171 | 12,745 | 12,442 | 11,818 | 11,577 | 11,469 | 10,742 | 10,396 | 10,041 | 9,661 | 9,042 | 8,820 | 8,390 | 8,016 | 7,749 | 7,375 | 6,869 | 6,274 | 5,922 | 5,778 | 5,658 | 4,997 | 4,807 | 4,730 | 4,548 | 4,512 | 4,508 | 4,414 | 623 | 564 | 843 | 924 | 786 | 654 | 703 | 839 | 844 | 655 | 567 | 649 | 638 | 506 | 505 | 563 | 530 | 449 | 442 | 498 | 492 | 356 | 347 | 404 | 356 | 336 | 329 | 360 | 363 | 281 | 272 | 313 | 235 | 194 | 245 | 374 | 319 | 285 | 267 | 359 | 331 | 338 | 383 | 315 | 231 | 202 | 181 | 134 | 88 | 171 | 187 | 121 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,731 | 1,713 | 1,697 | 1,684 | 1,678 | 1,677 | 1,673 | 1,653 | 1,528 | 1,514 | 1,462 | 1,460 | 1,358 | 1,349 | 1,322 | 1,313 | 1,262 | 1,237 | 1,256 | 1,266 | 1,235 | 1,234 | 1,233 | 1,194 | 1,185 | 1,189 | 1,160 | 1,175 | 1,136 | 1,131 | 1,137 | 1,162 | 1,170 | 1,124 | 1,080 | 1,089 | 1,036 | 1,038 | 1,014 | 1,000 | 991 | 972 | 942 | 912 | 902 | 877 | 859 | 851 | 836 | 821 | 806 | 771 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 79 | 79 | 79 | - | 80 | 81 | 81 | 81 | 81 | 82 | 82 | 82 | 81 | 82 | 82 | 82 | 83 | 84 | 86 | 88 | 88 | 90 | 91 | 91 | 92 | 93 | 94 | 96 | 96 | 97 | 99 | 102 | 104 | 104 | 105 | 108 | 109 | 111 | 112 | 112 | 112 | 113 | 114 | 114 | 114 | 114 | 113 | 113 | 113 | 113 | 113 | 112 | 112 | 112 | 111 | 110 | 110 | 110 | 110 | 110 | 110 | 109 | 109 | 109 | 109 | 108 | 54 | 53 | 53 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 3,951 | 3,723 | 3,654 | - | 3,637 | 3,524 | 3,456 | 3,293 | 3,210 | 2,888 | 2,738 | 2,601 | 2,304 | 2,488 | 2,377 | 2,307 | 2,190 | 2,104 | 2,147 | 2,183 | 2,116 | 2,047 | 2,028 | 1,976 | 1,934 | 1,883 | 1,821 | 1,858 | 1,806 | 1,747 | 1,743 | 2,013 | 2,067 | 1,994 | 2,042 | 2,205 | 2,230 | 2,214 | 2,220 | 2,127 | 2,030 | 1,994 | 2,019 | 1,977 | 1,865 | 1,745 | 1,704 | 1,621 | 1,509 | 1,383 | 1,294 | 1,211 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 59 | 61 | 79 | 61 | 98 | 57 | 32 | 6 | -46 | -100 | -112 | -116 | -119 | -153 | -160 | -165 | -150 | -82 | -92 | -81 | -68 | -54 | -54 | -55 | -54 | -51 | -60 | -58 | -57 | -60 | -67 | -67 | -70 | -67 | -66 | -66 | -65 | -46 | -44 | -46 | -46 | -57 | -54 | -58 | -60 | -52 | -53 | -61 | -62 | -39 | -33 | -28 | -25 | -29 | -26 | -20 | -20 | -17 | -17 | -17 | -17 | 0 | -16 | -17 | -17 | -19 | -19 | -20 | -20 | -104 | -104 | -104 | -104 | -88 | -88 | -88 | -88 | -69 | -69 | -69 | -69 | -61 | -61 | -61 | -61 | -50 | 554 | 517 | 485 | 468 | 449 | 421 | 392 | 384 | 376 | 360 | 345 | 347 | 349 | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 553 | 566 | 572 | 574 | 577 | 560 | 561 | 564 | 567 | 573 | 582 | 477 | 455 | 462 | 467 | 466 | 472 | 561 | 479 | 489 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 6,074 | 6,044 | 6,006 | 5,823 | 5,613 | 5,488 | 5,414 | 5,401 | 5,235 | 5,110 | 4,915 | 4,703 | 4,365 | 4,128 | 3,983 | 3,578 | 3,769 | 3,698 | 3,612 | 3,453 | 3,357 | 3,435 | 3,482 | 3,384 | 3,317 | 3,301 | 3,201 | 3,152 | 3,109 | 3,015 | 3,062 | 2,972 | 2,905 | 2,912 | 3,211 | 3,275 | 3,157 | 3,182 | 3,358 | 3,329 | 3,317 | 3,288 | 3,185 | 3,075 | 3,019 | 3,024 | 2,950 | 2,820 | 2,673 | 2,637 | 2,552 | 2,430 | 2,292 | 2,183 | 2,069 | 1,958 | 1,934 | 1,846 | 1,744 | 1,626 | 1,593 | 1,564 | 1,561 | 1,537 | 1,489 | 1,454 | 1,411 | 1,328 | 1,247 | 1,199 | 1,132 | 1,054 | 960 | 918 | 889 | 845 | 801 | 769 | 750 | 720 | 681 | 658 | 637 | 592 | 555 | 540 | 554 | 517 | 485 | 468 | 449 | 421 | 392 | 384 | 376 | 360 | 345 | 347 | 349 | 344 | 340 | 349 | 355 | 358 | 360 | 380 | 389 | 391 |
Shareholders' Equity and Liabilities |
|
M | 27,525 | 27,173 | 27,300 | 26,962 | 26,183 | 25,939 | 26,471 | 26,339 | 26,338 | 25,575 | 24,453 | 22,833 | 21,542 | 20,933 | 21,246 | 19,973 | 21,082 | 20,487 | 20,140 | 19,714 | 18,718 | 18,397 | 18,177 | 17,756 | 17,486 | 17,303 | 16,876 | 16,476 | 16,279 | 15,760 | 15,504 | 14,790 | 14,482 | 14,381 | 13,953 | 13,671 | 13,198 | 12,843 | 12,400 | 12,149 | 11,707 | 11,304 | 10,934 | 10,450 | 9,889 | 9,298 | 8,871 | 8,598 | 8,332 | 7,633 | 7,359 | 7,160 | 6,840 | 6,695 | 6,577 | 6,372 | 2,556 | 2,410 | 2,587 | 2,551 | 2,379 | 2,218 | 2,264 | 2,376 | 2,333 | 2,109 | 1,978 | 1,977 | 1,886 | 1,705 | 1,637 | 1,616 | 1,489 | 1,367 | 1,331 | 1,342 | 1,293 | 1,125 | 1,098 | 1,123 | 1,037 | 993 | 966 | 952 | 918 | 821 | 826 | 830 | 720 | 662 | 694 | 795 | 711 | 669 | 644 | 719 | 675 | 684 | 732 | 659 | 571 | 551 | 537 | 492 | 448 | 551 | 576 | 511 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 158 | 159 | 159 | 159 | 158 | 159 | 160 | 162 | 164 | 165 | 166 | 166 | 166 | 166 | 166 | 164 | 166 | 167 | 167 | 168 | 170 | 175 | 178 | 179 | 182 | 184 | 185 | 187 | 189 | 191 | 194 | 195 | 197 | 203 | 210 | 212 | 213 | 217 | 221 | 224 | 227 | 227 | 228 | 229 | 231 | 233 | 232 | 232 | 228 | 231 | 231 | 230 | 224 | 228 | 226 | 226 | 222 | 224 | 221 | 219 | 218 | 218 | 220 | 220 | 217 | 221 | 221 | 220 | 213 | 218 | 215 | 214 | 211 | 213 | 213 | 212 | 209 | 211 | 211 | 212 | 208 | 212 | 212 | 210 | 206 | 209 | 209 | 210 | 73 | 208 | 55 | 53 | 51 | 54 | 54 | 54 | 48 | 48 | 48 | 47 | 46 | 46 | 46 | 45 | 44 | 44 | 44 | 44 |
Shareholders' Equity (Tangible) |
|
M | - | 5,982 | 5,944 | 5,902 | 5,551 | 5,567 | 5,352 | 5,480 | 5,175 | 5,049 | 4,846 | 4,785 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 18,992 | 18,723 | 18,967 | 18,824 | 18,560 | 18,854 | 18,111 | 17,255 | 16,077 | 15,236 | 15,195 | 16,010 | 15,545 | 15,467 | 15,098 | 14,890 | 14,532 | 14,252 | 13,914 | 13,626 | 13,331 | 13,163 | 13,036 | 12,626 | 12,335 | 12,208 | 11,833 | 11,798 | 10,897 | 10,695 | 10,640 | 9,935 | 9,838 | 9,137 | 8,706 | 8,597 | 8,496 | 8,211 | 7,975 | 7,825 | 7,443 | 6,658 | 6,184 | 5,902 | 974 | 986 | 560 | 342 | 327 | 204 | 243 | 225 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 18,835 | 18,979 | 18,960 | 18,728 | 18,408 | 18,279 | 18,767 | 18,465 | 18,751 | 18,048 | 17,197 | 15,699 | 15,103 | 14,958 | 15,298 | 14,887 | 15,408 | 15,042 | 14,849 | 14,490 | 14,205 | 13,879 | 13,589 | 13,254 | 13,118 | 13,010 | 12,601 | 12,275 | 12,170 | 11,809 | 11,482 | 10,845 | 10,658 | 10,606 | 9,835 | 9,486 | 9,109 | 8,516 | 8,242 | 7,964 | 7,583 | 7,310 | 7,075 | 6,718 | 6,209 | 5,738 | 5,443 | 517 | 543 | 176 | 160 | 171 | 163 | 169 | 170 | 3,905 | 151 | 147 | 380 | 418 | 337 | 276 | 238 | 315 | 328 | 186 | 116 | 168 | 185 | 121 | 140 | 166 | 195 | 130 | 141 | 170 | 194 | 118 | 105 | 128 | 104 | 106 | 103 | 115 | 156 | 105 | 106 | 165 | - | 45 | 90 | 217 | 192 | 157 | 146 | 228 | 214 | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 797 | 759 | 820 | 514 | 579 | 587 | 672 | 632 | 532 | 546 | 523 | 507 | 453 | 446 | 469 | 440 | 433 | 407 | 435 | 432 | 386 | 373 | 398 | 382 | 355 | 348 | 12,601 | 349 | 334 | 324 | 351 | 333 | 301 | - | - | - | 268 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email