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 | 2020-03-31 | 2020-02-29 | 2019-12-31 | 2019-11-30 | 2019-09-30 | 2019-08-31 | 2019-06-30 | 2019-05-31 | 2019-02-28 | 2019-01-31 | 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 | 2015-01-31 | 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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 124 | 383 | 421 | 421 | 1,512 | 2,154 | 2,085 | 2,243 | 2,178 | 2,199 | 291 | 230 | 100 | 90 | 17 | 17 | 17 | 48 | 48 | 38 | 38 | 12 | 12 | 103 | 6 | 6 | 8 | 22 | 21 | 18 | 22 | 22 | 80 | 87 | 55 | 38 | 237 | 350 | 227 | 305 | 104 | 149 | 149 | 157 | 181 | 11 | 13 | 8 | 15 | 10 | 8 | 16 | 16 | 10 | 10 | 9 | - | 9 | - | 13 | 2 | 1 | 2 | 3 | 1 | 1 | 2 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 97 | 99 | 101 | 101 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | 143 | 170 | 171 | 100 | 131 | 161 | 150 | 76 | 62 | 62 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 124 | 383 | 421 | 417 | 1,512 | 2,154 | 2,085 | 2,243 | 2,178 | 2,199 | 291 | 230 | 100 | 90 | 17 | 17 | - | 48 | - | 38 | - | 12 | - | 103 | 6 | 6 | 8 | 22 | 21 | 18 | 22 | 22 | 80 | 230 | 226 | 209 | 337 | 481 | 388 | 455 | 179 | 211 | 211 | 157 | 181 | 11 | 13 | 8 | 15 | 10 | 8 | 16 | 16 | 10 | 10 | 9 | - | 9 | - | 13 | 2 | 1 | 2 | 3 | 1 | 1 | 2 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | - |
Receivables |
Loading...
|
M | 94 | 103 | 91 | 91 | 96 | 193 | 220 | 232 | 82 | 93 | 90 | 74 | 73 | 82 | 56 | 49 | 49 | 49 | 49 | 52 | 45 | 95 | 44 | 109 | 95 | 40 | 62 | 50 | 39 | 31 | 40 | 46 | 49 | 47 | 40 | 41 | 43 | 29 | 32 | 23 | 26 | 26 | 54 | 28 | 24 | 19 | 22 | 22 | 23 | 18 | 17 | 19 | 19 | 17 | 18 | 12 | - | 12 | - | 4 | 12 | 8 | 9 | 9 | 9 | 7 | 12 | 9 | 9 | 6 | 9 | 7 | 7 | 7 | 6 | 5 | 6 | 6 | 6 | 4 | 4 | 3 | 5 | 3 | 5 | 3 | 5 | 4 | 5 | 8 | 8 | 5 | 5 | - |
Inventory |
Loading...
|
M | 781 | 719 | 738 | 738 | 802 | 819 | 859 | 817 | 734 | 634 | 646 | 594 | 544 | 497 | 488 | 494 | 494 | 439 | 439 | 429 | 429 | 481 | 481 | 530 | 532 | 532 | 566 | 551 | 531 | 527 | 557 | 608 | 684 | 752 | 777 | 807 | 763 | 725 | 761 | 708 | 602 | 559 | 559 | 610 | 547 | 484 | 454 | 448 | 407 | 366 | 353 | 334 | 334 | 275 | 270 | 246 | - | 243 | - | 206 | 231 | 200 | 231 | 210 | 215 | 193 | 218 | 181 | 195 | 159 | 164 | 137 | 144 | 144 | 157 | 120 | 118 | 103 | 122 | 92 | 100 | 95 | 128 | 90 | 78 | 62 | 104 | 81 | 89 | 81 | 100 | 88 | 91 | 86 |
Other Current Assets |
Loading...
|
M | 76 | 185 | 198 | 85 | 199 | 293 | 307 | 338 | 179 | 181 | 200 | 166 | 157 | 148 | 116 | 20 | 20 | 111 | 19 | 92 | 12 | 165 | 19 | 189 | 145 | 105 | 120 | 119 | 99 | 100 | 109 | 112 | 102 | 151 | 110 | 93 | 144 | 108 | 117 | 110 | 128 | 142 | 88 | 151 | 173 | 167 | 147 | 147 | 156 | 176 | 131 | 111 | 92 | 7 | 70 | 6 | - | 40 | - | 20 | 18 | 19 | 20 | 22 | 24 | 19 | 20 | 17 | 18 | 10 | 21 | 22 | 20 | 7 | 21 | 19 | 16 | 17 | 12 | 11 | 11 | 12 | 16 | 12 | 17 | 14 | 14 | 9 | 14 | 8 | 10 | 14 | 12 | 8 |
Current Assets |
Loading...
|
M | 1,074 | 1,287 | 1,357 | 1,357 | 2,513 | 3,266 | 3,251 | 3,399 | 3,091 | 3,014 | 1,138 | 989 | 801 | 735 | 621 | 626 | 626 | 597 | 597 | 559 | 559 | 658 | 658 | 822 | 683 | 704 | 694 | 693 | 650 | 645 | 689 | 742 | 915 | 1,138 | 1,152 | 1,149 | 1,244 | 1,314 | 1,298 | 1,295 | 934 | 912 | 912 | 918 | 902 | 662 | 614 | 604 | 577 | 551 | 493 | 460 | 460 | 384 | 368 | 323 | - | 304 | - | 245 | 263 | 229 | 261 | 244 | 250 | 220 | 252 | 209 | 224 | 176 | 199 | 167 | 173 | 173 | 186 | 147 | 142 | 128 | 143 | 109 | 117 | 112 | 151 | 108 | 102 | 101 | 136 | 105 | 111 | 100 | 128 | 110 | 110 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,431 | 2,282 | 2,187 | 2,187 | 2,163 | 2,114 | 2,095 | 1,902 | 1,779 | 1,748 | 1,685 | 1,646 | 1,533 | 1,458 | 1,458 | 1,555 | - | 1,379 | - | 1,385 | - | 1,372 | - | 1,386 | 864 | - | 856 | 833 | 811 | 801 | 778 | 744 | 703 | 682 | 657 | 601 | 558 | 516 | 557 | 503 | 458 | 391 | - | 332 | 262 | 241 | 215 | 190 | 154 | 123 | 111 | 94 | 94 | 88 | 86 | 84 | - | 82 | - | 76 | 124 | 110 | 89 | 88 | 90 | 88 | 89 | 90 | 91 | 92 | 90 | 84 | 80 | 82 | 83 | 81 | 81 | 84 | 84 | 84 | 86 | 90 | 93 | 96 | 97 | 88 | 102 | 105 | 111 | 117 | 118 | 114 | 110 | - |
Goodwill |
Loading...
|
M | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 135 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 142 | 142 | 142 | 142 | 176 | 176 | 174 | 174 | 176 | 176 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 125 | 125 | 125 | 122 | 123 | 123 | 123 | 123 | 123 | 123 | 123 | 123 | 123 | - | 123 | - | 123 | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - |
Intangible Assets |
Loading...
|
M | 76 | 76 | 75 | 75 | 75 | 74 | 74 | 73 | 73 | 73 | 73 | 72 | 72 | 72 | 67 | 66 | 66 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 49 | 49 | 48 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 50 | 50 | 51 | 51 | 52 | 52 | 53 | - | 54 | - | 56 | - | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 217 | 217 | 217 | 217 | 216 | 215 | 215 | 215 | 214 | 214 | 214 | 213 | 213 | 207 | 191 | 190 | 190 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 242 | 242 | 243 | 243 | 276 | 276 | 275 | 274 | 277 | 277 | 173 | 173 | 173 | 173 | 173 | 173 | 173 | 173 | 173 | 173 | 171 | 171 | 172 | 172 | 173 | 174 | 174 | 174 | 175 | 175 | - | 177 | - | 178 | - | - | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -550 | -501 | - | - | 1,079 | 1,005 | 1,127 | 956 | 794 | 381 | - | 234 | 90 | -171 | -171 | -106 | -192 | -274 | -274 | -388 | -388 | -458 | -233 | -233 | -210 | -96 | -234 | -250 | - | -302 | -323 | 348 | 646 | 626 | 616 | 707 | 713 | 666 | 545 | - | 530 | 465 | 441 | 369 | 374 | 337 | 328 | 330 | - | 279 | 141 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | 129 | 128 | 130 | 133 | 101 | 97 | 98 | 101 | 101 | 98 | 97 | 99 | 101 | 8 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33 | 21 | 9 | 11 | 22 | 2 | 9 | - | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 195 | 197 | 200 | 201 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 203 | 192 | 109 | 142 | 183 | 152 | 85 | - | 81 | 81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 150 | 201 | 199 | 322 | 149 | 90 | 79 | 93 | 94 | 87 | 81 | 71 | 65 | -8 | -3 | 7 | 156 | 260 | 142 | 207 | 120 | 148 | 98 | 127 | 49 | 19 | 51 | 46 | 45 | 45 | 58 | 56 | 2 | 36 | 25 | 28 | 27 | 28 | 26 | 3 | 19 | 23 | 4 | 29 | 30 | 24 | 25 | 27 | 26 | 13 | 13 | 15 | 15 | 5 | 5 | 5 | - | 3 | - | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 7 | 4 | 3 | 1 | 8 | 6 | 4 | 1 | 6 | 5 | 23 | 20 | 1 | 21 | 19 | 13 | 7 | 7 | 1 | 7 | 4 | 4 | 4 | - |
Total Long-Term Assets |
Loading...
|
M | 3,070 | 2,954 | 2,856 | 2,856 | 2,797 | 2,617 | 2,580 | 2,489 | 2,449 | 2,406 | 2,329 | 2,248 | 2,097 | 1,944 | 1,885 | 1,804 | 1,804 | 1,849 | 1,849 | 1,803 | 1,803 | 1,730 | 1,730 | 1,724 | 1,123 | 1,123 | 1,149 | 1,122 | 1,099 | 1,088 | 1,113 | 1,077 | 1,034 | 1,054 | 1,004 | 939 | 807 | 775 | 761 | 702 | 668 | 614 | 614 | 534 | 465 | 438 | 411 | 389 | 352 | 308 | 297 | 282 | 282 | 267 | 265 | 264 | - | 261 | - | 257 | 128 | 114 | 97 | 97 | 98 | 96 | 96 | 96 | 97 | 98 | 121 | 112 | 106 | 107 | 110 | 107 | 105 | 105 | 118 | 115 | 114 | 114 | 119 | 122 | 120 | 105 | 114 | 117 | 122 | 129 | 126 | 123 | 119 | - |
Total Assets |
Loading...
|
M | 4,144 | 4,241 | 4,213 | 4,213 | 5,309 | 5,884 | 5,831 | 5,888 | 5,540 | 5,420 | 3,467 | 3,237 | 2,898 | 2,679 | 2,506 | 2,430 | 2,430 | 2,446 | 2,446 | 2,362 | 2,362 | 2,388 | 2,388 | 2,546 | 1,806 | 1,806 | 1,843 | 1,814 | 1,749 | 1,733 | 1,802 | 1,819 | 1,948 | 2,193 | 2,156 | 2,089 | 2,051 | 2,088 | 2,059 | 1,997 | 1,602 | 1,526 | 1,526 | 1,452 | 1,367 | 1,100 | 1,025 | 992 | 929 | 860 | 790 | 742 | 742 | 651 | 633 | 587 | - | 566 | - | 502 | 391 | 343 | 358 | 341 | 347 | 316 | 347 | 305 | 321 | 274 | 319 | 279 | 279 | 279 | 297 | 254 | 247 | 232 | 261 | 225 | 230 | 226 | 270 | 230 | 223 | 207 | 249 | 222 | 234 | 229 | 254 | 233 | 230 | 222 |
Accounts Payable |
Loading...
|
M | 192 | 180 | 150 | 150 | 166 | 180 | 186 | 255 | 242 | 206 | 239 | 389 | 225 | 187 | 183 | 152 | 152 | 330 | 181 | 289 | 138 | 290 | 146 | 289 | 320 | 320 | 307 | 285 | 264 | 319 | 253 | 272 | 125 | 227 | 122 | 131 | 249 | 281 | 188 | 190 | 146 | 235 | 235 | 262 | 248 | 215 | 207 | 209 | 206 | 179 | 145 | 156 | 80 | 63 | 68 | 47 | - | - | - | 51 | 90 | 88 | 83 | 77 | 63 | 79 | 82 | 70 | 78 | 63 | 66 | 59 | 51 | 64 | 66 | 48 | 42 | 45 | 47 | 32 | 33 | 36 | 56 | 42 | 47 | 34 | 55 | 37 | 45 | 43 | 58 | 51 | 45 | 45 |
Short-Term Debt |
Loading...
|
M | 167 | 42 | 126 | 0 | 2 | 2 | 2 | 314 | 87 | 184 | 313 | 72 | 72 | 65 | 64 | 442 | - | 349 | - | 341 | - | 338 | - | 405 | 344 | 344 | 340 | 336 | 6 | 6 | 6 | -5 | 122 | -170 | 0 | 0 | 0 | 0 | 127 | 128 | 0 | 0 | 436 | 0 | 0 | 1 | 2 | -51 | -53 | -43 | 3 | -42 | - | 55 | 61 | 58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 52 | 34 | 64 | 38 | 34 | 10 | - | - | - | - | 5 | 28 | 13 | 5 | 5 | 5 | 8 | 10 | 5 | 4 | 4 | - |
Current Revenue (Deferred) |
Loading...
|
M | 283 | 303 | 331 | - | 326 | 361 | 391 | 437 | 535 | 517 | 489 | 465 | 426 | 449 | 381 | 211 | - | 303 | - | 273 | - | 297 | - | 318 | 254 | - | 219 | 216 | 232 | 201 | 217 | 224 | 193 | 170 | 172 | 166 | 148 | 131 | 114 | 109 | 99 | 97 | - | 92 | 91 | 73 | 68 | 51 | 53 | 43 | 60 | 42 | 42 | 39 | 33 | 25 | - | 23 | - | 14 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 231 | 411 | 265 | 405 | 392 | 392 | 380 | 357 | 200 | 190 | 188 | 89 | 200 | 181 | 157 | 164 | 23 | 156 | 24 | 158 | 25 | 208 | 28 | 184 | 202 | 254 | 148 | 134 | -6 | -6 | -6 | 5 | 4 | 189 | 125 | 108 | 9 | 41 | 0 | 0 | 107 | 12 | 109 | 23 | 23 | 13 | 41 | 102 | 91 | 76 | 11 | 73 | 97 | 30 | 29 | 31 | - | 139 | - | 116 | 116 | 126 | 119 | 115 | 99 | 111 | 113 | 100 | 109 | 89 | 91 | 79 | 72 | 87 | 86 | 66 | 60 | 64 | 65 | 46 | 47 | 51 | 70 | 55 | 60 | 47 | 62 | 45 | 53 | 52 | 63 | 56 | 50 | 10 |
Current Liabilities |
Loading...
|
M | 873 | 935 | 873 | 873 | 886 | 935 | 959 | 1,362 | 1,064 | 1,096 | 1,229 | 1,016 | 922 | 883 | 785 | 969 | 969 | 983 | 983 | 904 | 904 | 925 | 925 | 1,012 | 918 | 993 | 865 | 837 | 496 | 519 | 470 | 496 | 444 | 416 | 419 | 405 | 407 | 453 | 429 | 427 | 353 | 344 | 344 | 377 | 363 | 303 | 317 | 311 | 297 | 255 | 219 | 230 | 230 | 185 | 190 | 162 | - | 162 | - | 130 | 129 | 126 | 119 | 115 | 99 | 111 | 113 | 100 | 109 | 89 | 91 | 79 | 124 | 121 | 150 | 104 | 95 | 74 | 65 | 46 | 47 | 51 | 74 | 83 | 73 | 51 | 67 | 49 | 62 | 62 | 68 | 60 | 54 | 56 |
Long-Term Debt |
Loading...
|
M | - | 2,406 | 2,411 | 2,457 | 2,461 | 2,465 | 2,470 | 2,456 | 2,049 | 2,197 | 2,203 | 578 | 578 | 579 | 621 | 627 | 598 | 616 | 581 | 668 | 668 | 780 | 780 | 1,261 | 578 | 597 | 619 | 503 | 967 | 940 | - | 1,072 | 1,200 | 556 | 548 | 541 | 533 | 525 | 520 | 513 | 288 | - | 284 | 281 | 278 | 149 | 85 | 108 | 88 | 114 | - | 84 | 188 | 144 | - | 127 | - | - | - | 112 | 153 | 108 | 131 | 106 | 122 | 70 | 111 | 79 | 88 | 58 | 80 | 49 | - | 0 | - | - | - | 0 | 46 | 26 | 27 | 14 | - | - | - | 0 | 34 | 16 | 32 | 34 | 63 | 49 | 50 | 38 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 11 | 15 | 15 | 15 | 8 | 7 | 8 | 8 | 9 | 11 | 15 | 8 | 17 | 897 | 863 | 9 | 881 | 9 | 9 | 9 | 9 | 10 | 896 | 333 | 333 | 327 | 328 | 356 | 361 | - | 364 | 347 | 325 | 308 | 294 | 258 | 239 | 230 | 278 | 243 | - | 194 | 156 | 112 | 106 | 77 | 64 | 45 | 35 | - | 36 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,568 | 3,639 | 3,625 | 3,625 | 3,639 | 3,655 | 3,652 | 3,185 | 3,306 | 3,316 | 1,432 | 1,627 | 1,530 | 1,500 | 1,593 | 1,442 | 1,442 | 1,444 | 1,444 | 1,522 | 1,522 | 1,641 | 1,641 | 1,782 | 911 | 911 | 946 | 831 | 1,244 | 1,221 | 1,357 | 1,370 | 882 | 856 | 835 | 790 | 765 | 750 | 791 | 768 | 531 | 479 | 479 | 437 | 390 | 255 | 162 | 172 | 133 | 149 | 119 | 245 | 245 | 200 | 196 | 174 | - | 185 | - | 156 | 237 | 173 | 181 | 154 | 169 | 114 | 156 | 126 | 136 | 106 | 128 | 97 | 58 | 59 | 54 | 55 | 56 | 57 | 105 | 90 | 92 | 81 | 112 | 63 | 64 | 67 | 99 | 82 | 91 | 86 | 116 | 97 | 97 | - |
Total Liabilities |
Loading...
|
M | 4,441 | 4,574 | 4,497 | 4,497 | 4,525 | 4,590 | 4,611 | 4,546 | 4,370 | 4,412 | 2,661 | 2,643 | 2,451 | 2,382 | 2,378 | 2,411 | 2,411 | 2,427 | 2,427 | 2,425 | 2,425 | 2,566 | 2,566 | 2,793 | 1,829 | 1,829 | 1,811 | 1,668 | 1,740 | 1,740 | 1,827 | 1,866 | 1,326 | 1,273 | 1,254 | 1,196 | 1,171 | 1,202 | 1,220 | 1,195 | 884 | 823 | 823 | 814 | 752 | 558 | 480 | 483 | 430 | 405 | 338 | 475 | 475 | 386 | 386 | 336 | - | 347 | - | 286 | 366 | 299 | 300 | 268 | 268 | 224 | 270 | 226 | 245 | 194 | 219 | 176 | 183 | 180 | 204 | 158 | 150 | 132 | 169 | 136 | 139 | 131 | 186 | 147 | 137 | 119 | 166 | 131 | 153 | 149 | 184 | 158 | 151 | 139 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 262 | 258 | 247 | 314 | 334 | 576 | 621 | 603 | 597 | - | 582 | 566 | 437 | - | 431 | - | 417 | - | 355 | - | 363 | 356 | 356 | 934 | 945 | 871 | 860 | - | 844 | 835 | 798 | 791 | 783 | 775 | 768 | 764 | 749 | 677 | - | 669 | 646 | 641 | 595 | 585 | 574 | 572 | 510 | - | 506 | 293 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | 0 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158 | 152 | 152 | 151 | 150 | 149 | 148 | 143 | 125 | 124 | 100 | 95 | 95 | 95 | 95 | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -268 | -412 | - | -409 | - | - | - | - | - | -357 | -377 | -377 | 246 | 223 | 159 | 152 | - | 152 | 139 | 147 | 150 | 141 | 138 | 131 | 145 | 112 | 61 | - | 54 | 11 | -8 | -35 | -37 | -64 | -73 | -56 | - | 0 | -27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -2 | -9 | 3 | - | -2 | -13 | -8 | -6 | -1 | 1 | 3 | 4 | 3 | -2 | -2 | -5 | - | -3 | - | -2 | - | -3 | - | -3 | -2 | - | -2 | -2 | -1 | 0 | -2 | -1 | -3 | -2 | -2 | -1 | 0 | -3 | -1 | -1 | 0 | -1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | - | 1 | 2 | 2 | 2 | 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 | - |
Capital Lease Obligations |
Loading...
|
M | - | 1,243 | 1,213 | 1,153 | 1,153 | 1,256 | 1,272 | 1,280 | 1,218 | 1,175 | 1,163 | 1,140 | 1,121 | 1,005 | 959 | 909 | 909 | 909 | 921 | 921 | 908 | 908 | 915 | 915 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | -297 | -333 | -285 | -285 | 785 | 1,294 | 1,220 | 1,342 | 1,170 | 1,008 | 806 | 594 | 447 | 297 | 128 | 19 | 19 | 19 | 19 | -63 | -63 | -178 | -178 | -247 | -23 | -23 | 32 | 146 | 9 | -7 | -25 | -47 | 623 | 920 | 902 | 893 | 880 | 886 | 839 | 802 | 719 | 703 | 703 | 638 | 614 | 542 | 545 | 509 | 499 | 455 | 452 | 267 | 267 | 265 | 247 | 250 | - | 218 | - | 216 | 25 | 44 | 58 | 72 | 79 | 92 | 78 | 79 | 76 | 80 | 100 | 103 | 96 | 99 | 93 | 96 | 97 | 101 | 92 | 89 | 91 | 95 | 84 | 83 | 86 | 88 | 83 | 92 | 81 | 80 | 71 | 76 | 79 | 83 |
Shareholders' Equity and Liabilities |
|
M | 4,144 | 4,241 | 4,213 | 4,213 | 5,309 | 5,884 | 5,831 | 5,888 | 5,540 | 5,420 | 3,467 | 3,237 | 2,898 | 2,679 | 2,506 | 2,430 | - | 2,446 | - | 2,362 | - | 2,388 | - | 2,546 | 1,806 | 1,806 | 1,843 | 1,814 | 1,749 | 1,733 | 1,802 | 1,819 | 1,948 | 2,193 | 2,156 | 2,089 | 2,051 | 2,088 | 2,059 | 1,997 | 1,602 | 1,526 | 1,526 | 1,452 | 1,367 | 1,100 | 1,025 | 992 | 929 | 860 | 790 | 742 | 742 | 651 | 633 | 587 | - | 566 | - | 502 | 391 | 343 | 358 | 341 | 347 | 316 | 347 | 305 | 321 | 274 | 319 | 279 | 279 | 279 | 297 | 254 | 247 | 232 | 261 | 225 | 230 | 226 | 270 | 230 | 223 | 207 | 249 | 222 | 234 | 229 | 254 | 233 | 230 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | -250 | 0 | 0 | -1,146 | -1,020 | -1,020 | -1,020 | - | -1,020 | -1,020 | -320 | -20 | -20 | -20 | -20 | -20 | -20 | -19 | - | -19 | -19 | -19 | -18 | -3 | -3 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 20 | 18 | 23 | 18 | 25 | 26 | 27 | 28 | 30 | 31 | 32 | 31 | 30 | 28 | 27 | 19 | - | 26 | - | 24 | - | 22 | - | 25 | 26 | 27 | 28 | 27 | 25 | 26 | 24 | 28 | 38 | 41 | 41 | 41 | 41 | 42 | 42 | 42 | 42 | 42 | 41 | 41 | 41 | 41 | 41 | 41 | 39 | 38 | 36 | 32 | 32 | 37 | 32 | 32 | 32 | 32 | 32 | - | 39 | 39 | 39 | 39 | 39 | 38 | 38 | 39 | 38 | 38 | 38 | 33 | 33 | 33 | 33 | 33 | 33 | 31 | 31 | 30 | 30 | 30 | 30 | 30 | 29 | 24 | 24 | 24 | 18 | 17 | 17 | 17 | 17 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -550 | -501 | - | - | 1,079 | 1,005 | 1,127 | 956 | 794 | 381 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 3,521 | 4,623 | 5,275 | 5,213 | 5,674 | 4,909 | 5,142 | 3,356 | 1,145 | - | 1,220 | 702 | 1,086 | - | 1,013 | - | 1,479 | - | 1,563 | - | 1,768 | 927 | 927 | 966 | 861 | 994 | 964 | - | 1,089 | 1,402 | 616 | 774 | 749 | 870 | 1,006 | 1,034 | 1,095 | 467 | - | 932 | 438 | 460 | 161 | 101 | 65 | 50 | 81 | - | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 2,448 | 2,537 | 2,457 | 2,463 | 2,467 | 2,471 | 2,770 | 2,136 | 2,381 | 2,516 | 650 | 649 | 644 | 685 | 1,069 | - | 965 | - | 1,009 | - | 1,118 | - | 1,665 | 922 | 940 | 959 | 838 | 973 | 946 | - | 1,067 | 1,322 | 386 | 549 | 541 | 533 | 525 | 647 | 640 | 288 | - | 721 | 281 | 278 | 150 | 87 | 57 | 35 | 71 | - | 42 | - | 199 | - | 185 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34 | - | - | - | 11 | - | - | - | - | - | - | - | 5 | 39 | 21 | 40 | 44 | 68 | 53 | 53 | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 67 | 42 | 25 | 2 | 28 | 28 | 28 | 338 | 13 | 110 | 239 | 28 | 23 | 75 | 368 | 368 | 368 | 366 | 366 | 337 | 337 | 302 | 302 | - | 345 | 341 | 337 | 6 | 6 | - | 6 | 1,289 | - | 778 | - | - | - | 691 | - | - | - | 436 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email