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 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 17 | 16 | 8 | 13 | 8 | 6 | 11 | 12 | 14 | 10 | 35 | 11 | 102 | 417 | 417 | 421 | 372 | 13 | 16 | 15 | 8 | 8 | 9 | 8 | 8 | 10 | 7 | 8 | 8 | 12 | 9 | 11 | 11 | 9 | 12 | 9 | 7 | - | - | 5 | 95 | 88 | 98 | 115 | 126 | 75 | 76 | 99 | 84 | 99 | 149 | 647 | 50 | 52 | 49 | 55 | 52 | 39 | 36 | 44 | 39 | 34 | 31 | 30 | 91 | 68 | 16 | 10 | 13 | 19 | 10 | 6 | 2 |
Short-Term Investments |
Loading...
|
M | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 17 | 16 | 8 | 13 | 8 | 6 | 11 | 12 | 14 | 10 | 35 | 11 | 102 | 417 | 417 | 421 | 372 | 13 | 16 | 15 | 8 | 8 | 9 | 8 | 8 | 10 | 7 | 8 | 8 | 12 | 9 | 11 | 11 | 9 | 12 | 9 | 7 | - | - | 5 | 95 | 88 | 98 | 115 | 126 | 75 | 76 | 99 | 84 | 99 | 149 | 647 | 50 | 52 | 49 | 55 | 52 | 39 | 36 | 44 | 39 | 34 | 31 | 30 | 91 | 68 | 16 | 10 | 13 | 19 | 10 | 6 | 2 |
Receivables |
Loading...
|
M | 2,439 | 2,361 | 2,401 | 2,441 | 2,346 | 2,242 | 2,308 | 2,341 | 2,243 | 2,105 | 2,238 | 1,630 | 1,433 | 1,237 | 1,448 | 1,415 | 1,304 | 1,230 | 1,227 | 1,227 | 1,129 | 1,093 | 1,069 | 1,066 | 1,070 | 1,035 | 1,059 | 1,029 | 1,038 | 990 | 1,006 | 968 | 979 | 964 | 943 | 965 | 954 | - | - | 835 | 253 | 256 | 225 | 212 | 216 | 226 | 197 | 187 | 202 | 197 | 198 | 180 | 197 | 248 | 264 | 250 | 248 | 252 | 223 | 237 | 228 | 221 | 204 | 173 | - | 153 | 102 | 161 | 159 | 167 | 151 | 134 | 128 |
Inventory |
Loading...
|
M | 3,107 | 3,342 | 3,520 | 3,390 | 3,247 | 3,344 | 3,335 | 3,429 | 3,085 | 3,191 | 2,864 | 1,839 | 1,542 | 1,478 | 1,524 | 1,549 | 1,803 | 1,349 | 1,411 | 1,357 | 1,128 | 1,141 | 1,116 | 1,052 | 1,054 | 1,043 | 1,034 | 1,013 | 1,000 | 985 | 953 | 920 | 899 | 912 | 916 | 883 | 881 | - | - | 849 | 349 | 330 | 343 | 314 | 318 | 309 | 310 | 284 | 296 | 303 | 291 | 281 | 287 | 315 | 304 | 286 | 281 | 257 | 247 | 238 | 242 | 240 | 215 | 196 | 181 | 176 | 160 | 144 | 126 | 124 | 121 | 124 | 121 |
Other Current Assets |
Loading...
|
M | 260 | 237 | 244 | 228 | 232 | 216 | 214 | 240 | 226 | 205 | 212 | 100 | 103 | 89 | 80 | 69 | 106 | 1,140 | 1,116 | 72 | 61 | 52 | 70 | 79 | 51 | 52 | 33 | 35 | 35 | 33 | 35 | 40 | 56 | 51 | 48 | 44 | 54 | - | - | 38 | 35 | 34 | 37 | 38 | 37 | 2 | 36 | 32 | 31 | 10 | 35 | 35 | 692 | 31 | 40 | 31 | 34 | 34 | 37 | 33 | 34 | 35 | 51 | 55 | 197 | 20 | 21 | 15 | 14 | 15 | 10 | 10 | 10 |
Current Assets |
Loading...
|
M | 5,823 | 5,956 | 6,172 | 6,072 | 5,833 | 5,808 | 5,868 | 6,022 | 5,568 | 5,511 | 5,349 | 3,580 | 3,179 | 3,221 | 3,469 | 3,454 | 3,586 | 3,733 | 3,770 | 2,671 | 2,325 | 2,294 | 2,263 | 2,204 | 2,184 | 2,140 | 2,133 | 2,085 | 2,081 | 2,020 | 2,002 | 1,939 | 1,945 | 1,936 | 1,918 | 1,900 | 1,896 | - | - | 1,727 | 732 | 707 | 702 | 680 | 696 | 645 | 619 | 601 | 614 | 632 | 673 | 1,143 | 1,226 | 646 | 657 | 622 | 613 | 582 | 542 | 552 | 544 | 529 | 501 | 454 | 470 | 418 | 299 | 330 | 312 | 324 | 291 | 274 | 260 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 3,432 | 3,307 | 3,134 | 2,968 | 2,857 | 2,824 | 2,741 | 2,758 | 2,748 | 2,746 | 2,629 | 2,028 | 2,005 | 1,976 | 1,958 | 1,920 | 1,922 | 1,375 | 1,376 | 951 | 896 | 856 | 809 | 796 | 744 | 735 | 738 | 741 | 722 | 700 | 644 | 637 | 604 | 598 | 593 | 595 | 577 | - | - | 570 | 318 | 318 | 309 | 285 | 277 | 292 | 280 | 269 | 262 | 256 | 241 | 228 | 214 | 395 | 384 | 381 | 372 | 363 | 332 | 326 | 304 | 294 | 292 | 263 | 250 | 247 | 150 | 147 | 145 | 143 | 126 | 124 | 122 |
Goodwill |
Loading...
|
M | 2,419 | 2,418 | 2,365 | 2,301 | 2,303 | 2,304 | 2,279 | 2,279 | 2,292 | 2,296 | 2,221 | 1,355 | 1,355 | 1,354 | 1,350 | 1,353 | 1,349 | 766 | 766 | 766 | 748 | 747 | 747 | 741 | 740 | 740 | 739 | 719 | 704 | 688 | 675 | 674 | 676 | 669 | 668 | 664 | 664 | - | - | 664 | 357 | 357 | 357 | 357 | 357 | 357 | 357 | 357 | 357 | 357 | 356 | 354 | 354 | 587 | 585 | 584 | 583 | 583 | 582 | 585 | 585 | 575 | 550 | 481 | - | 425 | - | - | 235 | 234 | - | - | - |
Intangible Assets |
Loading...
|
M | 1,023 | 1,073 | 1,089 | 1,028 | 1,074 | 1,120 | 1,151 | 1,196 | 1,244 | 1,289 | 1,280 | 796 | 834 | 864 | 888 | 919 | 948 | 170 | 180 | 194 | 200 | 211 | 198 | 194 | 203 | 207 | 216 | 201 | 184 | 168 | 148 | 149 | 167 | 164 | 180 | 187 | 200 | - | - | 241 | 43 | 44 | 45 | 46 | 47 | 48 | 48 | 49 | 50 | 51 | 51 | 52 | 53 | 185 | 191 | 192 | 194 | 197 | 199 | 201 | 203 | 205 | 200 | 183 | 609 | 179 | 368 | 303 | 3 | 5 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 3,441 | 3,491 | 3,454 | 3,329 | 3,376 | 3,424 | 3,431 | 3,475 | 3,535 | 3,585 | 3,501 | 2,151 | 2,188 | 2,219 | 2,237 | 2,272 | 2,297 | 936 | 945 | 960 | 947 | 958 | 944 | 934 | 943 | 947 | 954 | 920 | 889 | 856 | 823 | 823 | 844 | 832 | 848 | 851 | 864 | - | - | 905 | 399 | 401 | 402 | 402 | 403 | 404 | 405 | 406 | 407 | 408 | 407 | 406 | 407 | 771 | 776 | 776 | 777 | 780 | 782 | 786 | 789 | 781 | 750 | 664 | - | 604 | - | - | 238 | 239 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 374 | 416 | 205 | 72 | -30 | -175 | -331 | -424 | -377 | -45 | -130 | -172 | -216 | -244 | -474 | 442 | 388 | 348 | 287 | 247 | 221 | 201 | 119 | 69 | -5 | 6 | -8 | -2 | -2 | -21 | -74 | -76 | -343 | -330 | - | - | - | -434 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 8 | - | - | - | 5 | - | - | - | - | - | - | - | 0 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 170 | 159 | 143 | 131 | -315 | -294 | -283 | -301 | 128 | 114 | 103 | 86 | 78 | 78 | 76 | 74 | 66 | 68 | 72 | 72 | 55 | 59 | 70 | 68 | 62 | 61 | 59 | 59 | 56 | 58 | 59 | 56 | 47 | 47 | 45 | 45 | 41 | - | - | 37 | 26 | 26 | 20 | 20 | 19 | 18 | 18 | 17 | 17 | 16 | 16 | 15 | 14 | 16 | 16 | 14 | 12 | 12 | 10 | 9 | 10 | 14 | 8 | 8 | 9 | 8 | 8 | 2 | 2 | 3 | 1 | 1 | 2 |
Total Long-Term Assets |
Loading...
|
M | 7,242 | 6,956 | 6,731 | 6,428 | 6,357 | 6,382 | 6,301 | 6,356 | 6,411 | 6,445 | 6,233 | 4,265 | 4,271 | 4,273 | 4,271 | 4,266 | 4,285 | 2,379 | 2,393 | 1,983 | 1,898 | 1,873 | 1,824 | 1,797 | 1,749 | 1,743 | 1,751 | 1,719 | 1,666 | 1,613 | 1,526 | 1,517 | 1,495 | 1,477 | 1,486 | 1,491 | 1,481 | - | - | 1,512 | 743 | 745 | 730 | 707 | 699 | 714 | 702 | 692 | 686 | 680 | 664 | 649 | 636 | 1,182 | 1,176 | 1,171 | 1,161 | 1,155 | 1,123 | 1,121 | 1,102 | 1,089 | 1,050 | 935 | 868 | 860 | 526 | 452 | 385 | 385 | 239 | 228 | 228 |
Total Assets |
Loading...
|
M | 13,065 | 12,913 | 12,903 | 12,499 | 12,190 | 12,190 | 12,169 | 12,378 | 11,980 | 11,956 | 11,582 | 7,846 | 7,450 | 7,494 | 7,740 | 7,720 | 7,871 | 6,111 | 6,163 | 4,654 | 4,223 | 4,167 | 4,087 | 4,001 | 3,933 | 3,883 | 3,883 | 3,804 | 3,746 | 3,633 | 3,528 | 3,455 | 3,440 | 3,412 | 3,405 | 3,391 | 3,377 | - | - | 3,240 | 1,475 | 1,452 | 1,433 | 1,387 | 1,395 | 1,360 | 1,322 | 1,293 | 1,299 | 1,312 | 1,338 | 1,792 | 1,862 | 1,828 | 1,833 | 1,794 | 1,775 | 1,736 | 1,665 | 1,673 | 1,646 | 1,618 | 1,551 | 1,389 | 1,337 | 1,278 | 825 | 782 | 697 | 710 | 529 | 502 | 488 |
Accounts Payable |
Loading...
|
M | 2,508 | 2,424 | 2,520 | 2,454 | 2,477 | 2,418 | 2,629 | 2,560 | 2,556 | 2,446 | 2,374 | 1,777 | 1,513 | 1,025 | 1,563 | 1,718 | 1,373 | 1,042 | 1,189 | 1,338 | 1,045 | 941 | 1,042 | 1,234 | 1,023 | 887 | 909 | 1,125 | 921 | 1,040 | 923 | 1,078 | 931 | 976 | 856 | 896 | 879 | - | - | 827 | 296 | 276 | 292 | 275 | 291 | 270 | 261 | 256 | 270 | 259 | 247 | 288 | 288 | 268 | 259 | 276 | 282 | 235 | 259 | 262 | 265 | 236 | 231 | 206 | 199 | 183 | 155 | 152 | 152 | 135 | 131 | 144 | 136 |
Short-Term Debt |
Loading...
|
M | 237 | 227 | 215 | 208 | 199 | 192 | 191 | 191 | 189 | 187 | 177 | 126 | 123 | 230 | 228 | 222 | 111 | 103 | 102 | 18 | 17 | 14 | 10 | 8 | 8 | 7 | 12 | 12 | 12 | 11 | 2 | 2 | 12 | 12 | 12 | 13 | 10 | - | - | 11 | 99 | 97 | 96 | 84 | 90 | 89 | 91 | 94 | 98 | 101 | 83 | 55 | 55 | 129 | 122 | 104 | 105 | 83 | 71 | 64 | 59 | 77 | 56 | 53 | 51 | 53 | 48 | 32 | 21 | 35 | 28 | 17 | 22 |
Current Revenue (Deferred) |
Loading...
|
M | - | -2,424 | -2,520 | -2,454 | - | - | - | - | - | - | - | - | 566 | 478 | 391 | 116 | 100 | 413 | 344 | 108 | 261 | 223 | 238 | -33 | 224 | 205 | 249 | 246 | 228 | 198 | 215 | 231 | 217 | 218 | 207 | 234 | 195 | - | - | 209 | - | - | - | - | - | 141 | - | - | - | 123 | 16 | 163 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 795 | 3,261 | 3,265 | 3,345 | 781 | 787 | 754 | 883 | 759 | 761 | 710 | 625 | 110 | 306 | 106 | 562 | 561 | 265 | 188 | 235 | 276 | 282 | 184 | 261 | 193 | 181 | 205 | 0 | 215 | 2 | 113 | 5 | 110 | 8 | 148 | 134 | 152 | - | - | 124 | 139 | 147 | 139 | 141 | 148 | 5 | 131 | 132 | 137 | 7 | 132 | 143 | 331 | 164 | 170 | 165 | 154 | 150 | 143 | 149 | 147 | 134 | 125 | 125 | 120 | 112 | 68 | 62 | 56 | 58 | 44 | 38 | 44 |
Current Liabilities |
Loading...
|
M | 3,541 | 3,488 | 3,479 | 3,553 | 3,457 | 3,396 | 3,573 | 3,633 | 3,504 | 3,394 | 3,261 | 2,527 | 2,312 | 2,040 | 2,288 | 2,619 | 2,045 | 1,823 | 1,823 | 1,699 | 1,599 | 1,458 | 1,475 | 1,470 | 1,447 | 1,280 | 1,375 | 1,383 | 1,375 | 1,251 | 1,253 | 1,317 | 1,270 | 1,214 | 1,223 | 1,277 | 1,237 | - | - | 1,170 | 535 | 519 | 526 | 501 | 529 | 505 | 483 | 482 | 505 | 489 | 478 | 649 | 674 | 561 | 551 | 544 | 541 | 469 | 474 | 474 | 471 | 448 | 413 | 384 | 370 | 348 | 272 | 246 | 229 | 228 | 203 | 199 | 202 |
Long-Term Debt |
Loading...
|
M | 3,215 | 3,502 | 3,711 | 3,460 | 3,532 | 3,680 | 3,664 | 3,909 | 3,721 | 3,847 | 3,670 | 2,241 | 2,149 | 2,508 | 2,551 | 2,249 | 3,186 | 2,188 | 2,212 | 1,203 | 1,042 | 1,188 | 1,160 | 1,123 | 1,199 | 1,359 | 1,309 | 1,242 | 1,258 | 1,299 | 1,237 | 1,112 | 1,170 | 1,213 | 1,452 | 1,430 | - | - | - | 1,449 | 9 | 10 | 10 | 10 | 10 | 12 | 12 | 3 | 3 | 3 | 3 | 4 | 256 | 279 | 289 | 290 | 311 | 354 | 303 | 349 | 352 | 370 | 370 | 282 | 270 | 271 | 89 | 128 | 91 | 114 | 110 | 105 | 90 |
Non-Current Liabilities (Other) |
Loading...
|
M | 291 | 277 | 239 | 218 | 1,188 | 1,189 | 1,118 | 215 | 1,126 | 1,134 | 1,151 | 199 | 810 | 788 | 759 | 177 | 173 | 140 | 215 | 216 | 115 | 118 | 119 | 114 | 111 | 115 | 107 | 106 | 105 | 106 | 108 | 107 | 97 | 95 | 91 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 5,571 | 5,563 | 5,596 | 5,200 | 5,151 | 5,297 | 5,195 | 5,446 | 5,271 | 5,402 | 5,197 | 3,212 | 3,080 | 3,407 | 3,431 | 3,090 | 4,002 | 2,910 | 3,007 | 1,656 | 1,390 | 1,503 | 1,447 | 1,396 | 1,424 | 1,587 | 1,559 | 1,495 | 1,491 | 1,529 | 1,455 | 1,336 | 1,400 | 1,443 | 1,676 | 1,621 | 1,683 | - | - | 1,635 | 72 | 72 | 63 | 60 | 59 | 60 | 60 | 47 | 48 | 47 | 43 | 47 | 297 | 392 | 418 | 408 | 418 | 464 | 401 | 437 | 439 | 455 | 445 | 357 | 345 | 322 | 98 | 137 | 101 | 124 | 119 | 113 | 98 |
Total Liabilities |
Loading...
|
M | 9,111 | 9,051 | 9,075 | 8,754 | 8,608 | 8,693 | 8,768 | 9,079 | 8,775 | 8,796 | 8,458 | 5,740 | 5,392 | 5,447 | 5,719 | 5,709 | 6,048 | 4,733 | 4,830 | 3,355 | 2,989 | 2,961 | 2,922 | 2,866 | 2,871 | 2,867 | 2,934 | 2,879 | 2,866 | 2,779 | 2,708 | 2,653 | 2,670 | 2,656 | 2,899 | 2,898 | 2,920 | - | - | 2,806 | 607 | 591 | 589 | 561 | 588 | 565 | 542 | 530 | 552 | 536 | 521 | 695 | 971 | 953 | 969 | 953 | 959 | 933 | 874 | 911 | 911 | 903 | 857 | 741 | 715 | 670 | 370 | 383 | 330 | 352 | 322 | 312 | 300 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 2,851 | 2,843 | 2,818 | 2,817 | 2,797 | 2,789 | 2,765 | 1,753 | 1,737 | 1,721 | 1,713 | 1,703 | 1,362 | 871 | 867 | 867 | 862 | 863 | 863 | 861 | 853 | 843 | 857 | 856 | 851 | 846 | 841 | 837 | 831 | 827 | 595 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 2 | - | - | 2 | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | 717 | 637 | 566 | 470 | 394 | 370 | 362 | 357 | 326 | 334 | 316 | 317 | 468 | 508 | 467 | 431 | 368 | 335 | 292 | 265 | 201 | 167 | 89 | 67 | 26 | 5 | -18 | -29 | -58 | -68 | -85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 7 | 8 | 13 | 14 | 12 | 15 | 15 | 11 | 12 | 1 | -5 | -5 | -6 | -9 | -10 | -10 | -8 | -1 | -1 | 0 | 3 | 6 | 10 | 8 | 7 | 4 | 2 | 2 | 3 | 2 | -4 | -6 | -4 | -4 | -5 | -5 | -6 | - | - | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 1,628 | 1,536 | 1,399 | 1,284 | 1,177 | 1,158 | 1,088 | 1,088 | 1,098 | 1,110 | 1,093 | 759 | 756 | 722 | 690 | 663 | 654 | 582 | 580 | 147 | 143 | 96 | 64 | 53 | 47 | 47 | 43 | 44 | 45 | 42 | 28 | 32 | 32 | 33 | 33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,953 | 3,862 | 3,828 | 3,746 | 3,582 | 3,497 | 3,401 | 3,300 | 3,205 | 3,161 | 3,124 | 2,106 | 2,058 | 2,047 | 2,021 | 2,011 | 1,823 | 1,379 | 1,333 | 1,298 | 1,234 | 1,205 | 1,165 | 1,135 | 1,061 | 1,016 | 949 | 926 | 881 | 854 | 821 | 803 | 770 | 756 | 506 | 493 | 457 | - | - | 434 | 868 | 861 | 844 | 826 | 806 | 795 | 779 | 764 | 747 | 777 | 817 | 1,097 | 891 | 874 | 864 | 841 | 816 | 804 | 791 | 761 | 735 | 715 | 694 | 647 | 622 | 608 | 454 | 399 | 367 | 358 | 207 | 190 | 188 |
Shareholders' Equity and Liabilities |
|
M | 13,065 | 12,913 | 12,903 | 12,499 | 12,190 | 12,190 | 12,169 | 12,378 | 11,980 | 11,956 | 11,582 | 7,846 | 7,450 | 7,494 | 7,740 | 7,720 | 7,871 | 6,111 | 6,163 | 4,654 | 4,223 | 4,167 | 4,087 | 4,001 | 3,933 | 3,883 | 3,883 | 3,804 | 3,746 | 3,633 | 3,528 | 3,455 | 3,440 | 3,412 | 3,405 | 3,391 | 3,377 | - | - | 3,240 | 1,475 | 1,452 | 1,433 | 1,387 | 1,395 | 1,360 | 1,322 | 1,293 | 1,299 | 1,312 | 1,338 | 1,792 | 1,862 | 1,828 | 1,833 | 1,794 | 1,775 | 1,736 | 1,665 | 1,673 | 1,646 | 1,618 | 1,551 | 1,389 | 1,337 | 1,278 | 825 | 782 | 697 | 710 | 529 | 502 | 488 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 156 | 156 | 157 | 157 | 157 | 156 | 156 | 155 | 155 | 154 | 141 | 134 | 132 | 133 | 132 | 128 | 116 | 106 | 106 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 104 | 104 | 103 | 103 | 103 | 102 | 101 | 100 | 88 | 88 | 88 | 88 | 88 | 88 | 35 | 35 | 35 | 35 | 35 | 34 | 35 | 35 | 35 | 42 | 43 | 48 | 47 | 47 | 53 | 53 | 47 | 46 | 53 | 53 | 52 | 45 | 52 | 52 | 45 | 37 | 38 | 38 | 37 | 14 | 15 | 14 | 14 |
Shareholders' Equity (Tangible) |
|
M | - | - | 376 | 418 | 207 | 74 | -28 | -174 | -329 | -423 | -376 | -44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 3,740 | 3,878 | 3,866 | 4,111 | 3,924 | 4,043 | 3,882 | 2,377 | 2,374 | 3,154 | 3,197 | 2,892 | 3,852 | 2,469 | 2,478 | 1,365 | 1,193 | 1,306 | 1,242 | 1,192 | 1,261 | 1,423 | 1,371 | 1,306 | 1,322 | 1,365 | 1,276 | 1,156 | 1,225 | 1,266 | 1,509 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,453 | 3,729 | 3,925 | 3,668 | 3,731 | 3,871 | 3,855 | 4,100 | 3,910 | 4,033 | 3,847 | 2,366 | 2,272 | 2,738 | 2,779 | 2,472 | 3,298 | 2,291 | 2,314 | 1,221 | 1,059 | 1,202 | 1,169 | 1,131 | 1,207 | 1,366 | 1,321 | 1,254 | 1,270 | 1,310 | 1,239 | 1,114 | 1,182 | 1,225 | 1,464 | 1,443 | - | - | - | 1,460 | 108 | 106 | 106 | 94 | 100 | 100 | 103 | 97 | 101 | 104 | 86 | 59 | 311 | 408 | 412 | 394 | 415 | 437 | 375 | 413 | 411 | 447 | 426 | 335 | 321 | 323 | 137 | 160 | 112 | 150 | 138 | 122 | 112 |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 109 | 108 | 108 | - | - | - | - | - | - | - | 1,184 | 1,254 | 1,413 | 6 | 6 | 13 | 13 | 6 | 5 | 18 | - | - | 16 | - | - | - | 1,470 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email