Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 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 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 710 | 900 | 1,204 | 994 | 847 | 1,162 | 1,827 | - | - | 847 | 2,105 | 847 | 1,400 | 587 | 313 | 127 | 94 | 16 | 17 | 16 | 34 | 160 | 282 | 302 | 125 | 258 | 132 | 231 | 86 | 50 | 52 | 27 | 19 | 13 | 21 | 30 | 12 | 21 | 18 | 26 | 49 | 162 | 252 | 220 | 61 | 102 | 167 | 78 | - | - | - | 139 | 84 | - | - | -34 | -36 | -40 | -41 | -38 | - | - | 31 | 25 | 20 | 17 | 39 | 49 | 37 | 520 | 41 | 37 | 51 | 54 | 22 | 36 | 44 | 291 | 353 | 235 | 169 | 205 | 171 | 91 | 81 | 123 | 115 | 177 | 136 | 170 | 156 | - | - | - | - | - | - | 67 | - | - | - | - | - | - | - | 18 | - | - | - | 7 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | -504 | - | - | 721 | - | 721 | - | - | - | - | - | -4 | -4 | -4 | -9 | -43 | -64 | -72 | -28 | -53 | -26 | -53 | -22 | -13 | -12 | -6 | -4 | -4 | -5 | -6 | -3 | -3 | -2 | -2 | -5 | -10 | -8 | -11 | -1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 710 | 900 | 1,204 | 994 | 847 | 1,162 | 1,323 | 1,281 | 1,816 | 1,568 | 2,105 | 2,231 | 1,400 | 460 | 234 | 93 | 66 | 12 | 13 | 12 | 25 | 117 | 218 | 230 | 97 | 205 | 106 | 178 | 64 | 37 | 40 | 21 | 15 | 9 | 16 | 24 | 9 | 18 | 16 | 24 | 44 | 152 | 244 | 209 | 60 | 103 | 167 | 78 | 12 | 8 | 13 | 139 | 84 | 18 | 29 | -34 | -36 | -40 | -41 | -38 | 20 | 24 | 31 | 25 | 20 | 17 | 39 | 49 | 37 | 520 | 41 | 37 | 51 | 54 | 22 | 36 | 44 | 291 | 353 | 235 | 169 | 205 | 171 | 91 | 81 | 123 | 115 | 177 | 136 | 170 | 156 | - | 0 | 0 | 0 | 0 | - | 67 | - | - | - | 0 | - | - | - | 18 | - | - | - | 7 | - | - | - |
Receivables |
Loading...
|
M | 458 | 404 | 499 | 569 | 617 | 495 | 552 | 579 | 809 | 550 | 556 | 799 | 679 | 285 | 312 | 289 | 317 | 301 | 330 | 364 | 348 | 279 | 301 | 366 | 323 | 280 | 299 | 292 | 295 | 221 | 253 | 267 | 268 | 223 | 238 | 259 | 275 | 248 | 278 | 304 | 265 | 262 | 290 | 277 | 323 | 252 | 259 | 267 | 309 | 266 | 272 | 285 | 286 | 246 | 195 | 218 | 235 | 256 | 239 | 221 | 189 | 230 | 261 | 273 | 297 | 332 | 344 | 323 | 288 | 258 | 241 | 292 | 265 | 266 | 274 | 270 | 270 | 246 | 153 | 134 | 138 | 122 | 125 | 148 | 116 | 111 | 103 | 107 | 102 | 107 | 110 | 144 | 145 | 150 | 148 | 152 | 149 | 129 | - | - | - | 115 | - | - | - | 111 | - | - | - | 113 | - | - | - |
Inventory |
Loading...
|
M | 1,013 | 851 | 818 | 902 | 1,142 | 1,032 | 1,031 | 1,088 | 1,360 | 1,061 | 938 | 966 | 1,137 | 576 | 507 | 480 | 665 | 558 | 497 | 550 | 725 | 581 | 545 | 550 | 698 | 533 | 472 | 447 | 558 | 432 | 408 | 418 | 555 | 455 | 409 | 429 | 517 | 505 | 468 | 487 | 631 | 487 | 454 | 430 | 562 | 461 | 424 | 388 | 477 | 390 | 347 | 364 | 491 | 372 | 334 | 317 | 436 | 389 | 341 | 358 | 453 | 420 | 476 | 483 | 581 | 522 | 496 | 464 | 593 | 456 | 418 | 447 | 593 | 493 | 463 | 432 | 555 | 450 | 268 | 264 | 304 | 250 | 192 | 216 | 287 | 203 | 185 | 223 | 253 | 192 | 214 | 230 | 394 | 349 | 322 | 344 | 425 | 345 | - | - | - | 291 | - | - | - | 293 | - | - | - | 274 | - | - | - |
Other Current Assets |
Loading...
|
M | 180 | 222 | 233 | 112 | -1 | 60 | 100 | 76 | 35 | 38 | 53 | 62 | 29 | 13 | 13 | 15 | 10 | 3 | 9 | 19 | 5 | -32 | -48 | -49 | -10 | -44 | -10 | -32 | -9 | -5 | 0 | 17 | 13 | 9 | 8 | 17 | 8 | 7 | 14 | 24 | 8 | 0 | 9 | 13 | 15 | 12 | 13 | 21 | 30 | 66 | 202 | 20 | 13 | 163 | 215 | 92 | 13 | 11 | 66 | 16 | 17 | 17 | 41 | 46 | 26 | 13 | 29 | 42 | 14 | 11 | 23 | 27 | 41 | 26 | 24 | 37 | 10 | 19 | 231 | 19 | 10 | 7 | 13 | 20 | 12 | 4 | 11 | 1 | 1 | 4 | 9 | 178 | 8 | 6 | 11 | 13 | - | 7 | - | - | - | 6 | - | - | - | 6 | - | - | - | 7 | - | - | - |
Current Assets |
Loading...
|
M | 2,361 | 2,377 | 2,754 | 2,577 | 2,661 | 2,749 | 3,006 | 3,024 | 4,020 | 3,217 | 3,652 | 4,058 | 3,245 | 1,334 | 1,065 | 877 | 1,058 | 878 | 854 | 949 | 1,112 | 987 | 1,080 | 1,169 | 1,137 | 1,027 | 893 | 939 | 930 | 698 | 713 | 730 | 855 | 700 | 676 | 736 | 812 | 781 | 778 | 841 | 953 | 912 | 1,004 | 939 | 961 | 827 | 863 | 755 | 829 | 730 | 835 | 809 | 875 | 800 | 772 | 665 | 700 | 672 | 668 | 633 | 679 | 691 | 809 | 826 | 925 | 885 | 908 | 878 | 933 | 1,245 | 747 | 843 | 969 | 850 | 783 | 776 | 879 | 1,006 | 1,005 | 653 | 621 | 584 | 500 | 475 | 495 | 440 | 415 | 519 | 500 | 477 | 495 | 552 | 547 | 505 | 481 | 509 | 575 | 548 | 506 | 433 | 463 | 412 | 424 | 445 | 487 | 428 | 432 | 407 | 480 | 401 | 406 | 407 | 456 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 3,825 | 3,835 | 3,821 | 3,895 | 3,964 | 3,982 | 3,934 | 3,965 | 4,011 | 4,100 | 3,599 | 3,625 | 3,688 | 1,655 | 1,610 | 1,595 | 1,575 | 1,638 | 1,649 | 1,597 | 1,575 | 1,510 | 1,555 | 1,511 | 1,499 | 1,505 | 1,507 | 1,310 | 1,269 | 1,254 | 1,241 | 1,236 | 1,218 | 1,159 | 1,165 | 1,229 | 1,205 | 1,265 | 1,276 | 1,255 | 1,108 | 1,074 | 1,039 | 969 | 957 | 964 | 950 | 926 | 945 | 916 | 880 | 929 | 921 | 1,502 | 1,484 | 1,491 | 1,569 | 1,551 | 1,570 | 1,641 | 1,575 | 1,677 | 1,951 | 2,079 | 2,107 | 2,237 | 2,294 | 2,200 | 2,076 | 1,831 | 1,933 | 1,949 | 1,875 | 1,920 | 1,979 | 1,899 | 1,918 | 1,944 | 981 | 926 | 942 | 960 | 933 | 950 | 880 | 836 | 801 | 839 | 801 | 811 | 810 | 837 | 971 | 1,042 | 997 | 1,026 | 1,044 | 977 | 915 | 915 | 902 | 891 | 903 | 963 | 990 | 989 | 1,021 | 1,020 | 1,025 | 1,033 | 1,034 | 1,012 | 989 |
Goodwill |
Loading...
|
M | 2,290 | 1,949 | 2,317 | 2,336 | 2,346 | 1,944 | 2,364 | 2,392 | 2,419 | 1,975 | 2,366 | 2,426 | 2,445 | 558 | 580 | 578 | 572 | 551 | 559 | 564 | 567 | 546 | 578 | 573 | 576 | 561 | 570 | 288 | 280 | 265 | 278 | 281 | 280 | 259 | 270 | 288 | 281 | 296 | 353 | 367 | 319 | 248 | 313 | 309 | 321 | 265 | - | - | - | 258 | 254 | 272 | 271 | 264 | 256 | 250 | 259 | 252 | 247 | 227 | 209 | 217 | 249 | 259 | 256 | 266 | 266 | 248 | 229 | 226 | 236 | 237 | 226 | 227 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 3,604 | 735 | 337 | 343 | 347 | 765 | 356 | 360 | 364 | 833 | 372 | 375 | 378 | 404 | 357 | 354 | 344 | 417 | 376 | 383 | 380 | 394 | 401 | 398 | 409 | 445 | 434 | 418 | 409 | 421 | 422 | 433 | 435 | 418 | 384 | 419 | 414 | 462 | 468 | 491 | 439 | 513 | 468 | 464 | 484 | 565 | 821 | 801 | - | 580 | 579 | 597 | 601 | - | - | - | - | - | - | - | - | - | - | - | - | - | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 5,894 | 2,684 | 2,654 | 2,679 | 2,693 | 2,709 | 2,720 | 2,752 | 2,783 | 2,808 | 2,738 | 2,801 | 2,823 | 961 | 937 | 931 | 916 | 968 | 935 | 948 | 947 | 940 | 979 | 971 | 985 | 1,005 | 1,004 | 705 | 689 | 686 | 700 | 713 | 715 | 677 | 655 | 707 | 695 | 758 | 821 | 859 | 758 | 761 | 781 | 773 | 805 | 830 | - | - | - | 839 | 833 | 869 | 873 | - | - | - | - | - | - | - | - | - | - | - | - | - | 363 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 4,881 | - | - | 4,910 | 5,069 | 5,104 | 5,778 | 4,848 | 4,692 | 5,038 | 3,791 | 1,929 | 1,562 | 1,198 | 1,330 | 1,209 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -424 | 36 | 182 | 192 | 554 | 529 | 441 | 400 | 312 | 300 | 40 | 42 | 43 | 30 | 19 | 18 | 18 | 15 | 28 | 24 | 25 | 15 | 26 | 24 | 23 | 10 | 20 | 14 | 15 | 7 | 14 | 10 | 14 | 9 | 33 | 47 | 39 | 18 | 47 | 50 | 63 | 7 | 10 | 10 | 9 | 10 | 22 | 26 | - | - | 0 | 32 | 59 | 250 | 201 | 202 | 213 | 212 | 180 | 83 | 78 | 136 | 161 | 171 | 162 | 172 | 60 | 152 | 142 | 145 | 209 | 207 | 133 | 108 | 85 | 83 | 84 | 86 | 76 | 73 | 72 | 66 | 84 | 84 | 74 | 67 | 116 | 146 | 158 | 190 | 208 | 260 | 100 | 78 | 89 | 45 | 46 | 27 | 46 | 46 | 59 | 56 | 70 | 62 | 36 | 43 | 32 | 35 | 32 | 26 | 23 | 26 | 26 |
Total Long-Term Assets |
Loading...
|
M | 7,011 | 7,039 | 7,032 | 7,139 | 7,215 | 7,224 | 7,115 | 7,121 | 7,110 | 7,216 | 6,568 | 6,653 | 6,728 | 2,838 | 2,650 | 2,620 | 2,584 | 2,695 | 2,673 | 2,630 | 2,609 | 2,530 | 2,635 | 2,549 | 2,541 | 2,565 | 2,539 | 2,030 | 1,986 | 1,981 | 1,992 | 2,004 | 2,001 | 1,920 | 1,906 | 2,031 | 1,988 | 2,145 | 2,205 | 2,235 | 2,012 | 2,003 | 1,830 | 1,752 | 1,771 | 1,804 | 1,793 | 1,752 | 1,789 | 1,755 | 1,713 | 1,829 | 1,853 | 2,015 | 1,940 | 1,943 | 2,041 | 2,015 | 1,997 | 2,092 | 1,995 | 2,113 | 2,419 | 2,563 | 2,574 | 2,715 | 2,742 | 2,600 | 2,447 | 2,202 | 2,378 | 2,393 | 2,234 | 2,278 | 2,302 | 2,208 | 2,231 | 2,261 | 1,057 | 999 | 1,014 | 1,026 | 1,018 | 1,035 | 954 | 903 | 917 | 985 | 959 | 1,001 | 1,018 | 1,097 | 1,071 | 1,131 | 1,086 | 1,071 | 1,090 | 1,016 | 961 | 961 | 961 | 958 | 972 | 1,025 | 1,025 | 1,032 | 1,052 | 1,055 | 1,056 | 1,060 | 1,056 | 1,039 | 1,015 |
Total Assets |
Loading...
|
M | 9,371 | 9,415 | 9,784 | 9,716 | 9,877 | 9,973 | 10,121 | 10,145 | 11,130 | 10,433 | 10,220 | 10,711 | 9,973 | 4,172 | 3,715 | 3,498 | 3,642 | 3,574 | 3,526 | 3,579 | 3,721 | 3,518 | 3,715 | 3,718 | 3,678 | 3,592 | 3,432 | 2,969 | 2,915 | 2,678 | 2,705 | 2,734 | 2,856 | 2,619 | 2,582 | 2,766 | 2,800 | 2,926 | 2,982 | 3,076 | 2,965 | 2,915 | 2,834 | 2,691 | 2,732 | 2,632 | 2,656 | 2,507 | 2,618 | 2,485 | 2,548 | 2,638 | 2,727 | 2,815 | 2,712 | 2,609 | 2,741 | 2,687 | 2,665 | 2,725 | 2,674 | 2,803 | 3,228 | 3,390 | 3,499 | 3,601 | 3,650 | 3,478 | 3,379 | 3,448 | 3,125 | 3,236 | 3,203 | 3,129 | 3,086 | 2,983 | 3,109 | 3,267 | 2,063 | 1,652 | 1,634 | 1,610 | 1,518 | 1,510 | 1,449 | 1,344 | 1,331 | 1,504 | 1,459 | 1,478 | 1,514 | 1,649 | 1,618 | 1,636 | 1,567 | 1,580 | 1,664 | 1,564 | 1,467 | 1,394 | 1,424 | 1,371 | 1,396 | 1,470 | 1,513 | 1,461 | 1,484 | 1,462 | 1,537 | 1,461 | 1,462 | 1,446 | 1,471 |
Accounts Payable |
Loading...
|
M | 621 | 417 | 677 | 621 | 658 | 359 | 824 | 759 | 890 | 411 | 864 | 745 | 802 | 216 | 407 | 284 | 307 | 183 | 297 | 313 | 335 | 191 | 385 | 383 | 368 | 194 | 367 | 292 | 298 | 157 | 270 | 244 | 273 | 136 | 286 | 343 | 328 | 174 | 405 | 349 | 359 | 177 | 378 | 305 | 365 | 164 | 313 | 272 | 305 | 268 | 283 | 279 | 340 | 258 | 247 | 231 | 248 | - | - | - | - | - | 279 | 259 | 289 | 285 | 312 | 287 | 317 | 402 | 265 | 251 | 312 | 287 | 321 | 290 | 313 | 326 | 183 | 173 | 162 | 144 | 123 | 98 | 120 | 104 | 108 | 98 | 102 | 119 | 162 | 170 | 191 | 207 | 198 | 189 | 216 | 257 | - | - | - | 160 | - | - | - | 172 | - | - | - | 148 | - | - | - |
Short-Term Debt |
Loading...
|
M | 300 | 313 | - | - | - | 11 | - | - | - | 11 | - | 11 | 376 | 8 | 7 | 269 | 488 | 296 | 236 | 187 | 245 | 45 | - | - | 63 | - | - | - | 81 | - | 35 | 111 | 228 | 128 | 31 | 26 | 123 | 89 | 338 | 418 | 352 | 300 | - | - | - | - | - | 0 | 52 | 0 | 0 | 0 | 55 | 9 | 16 | 46 | 192 | 211 | 259 | 260 | 275 | 148 | 12 | 126 | 203 | 149 | 144 | 141 | 151 | 110 | 109 | 200 | 48 | 146 | 87 | 126 | 126 | 180 | 125 | - | 10 | 10 | 10 | 34 | 34 | 13 | 13 | 156 | 167 | 168 | 150 | 26 | 25 | 89 | 36 | 48 | 85 | 54 | - | - | - | 41 | - | - | - | 9 | - | - | - | 19 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 11 | 257 | - | - | - | - | - | - | - | 51 | - | 51 | 236 | 111 | 51 | - | - | 149 | 31 | 30 | 30 | 192 | - | - | 23 | - | - | - | 52 | - | 43 | 36 | 37 | 151 | 31 | 34 | 39 | 237 | 59 | 54 | 52 | 28 | - | - | - | - | - | 5 | 2 | 0 | 12 | 15 | 18 | 58 | 53 | - | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | - | - | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | 0 | - | 0 | - | 0 | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | 0 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 91 | 63 | 107 | 104 | 69 | 422 | 70 | 84 | 242 | 733 | 415 | 530 | 36 | 194 | 33 | 32 | 31 | 12 | 3 | 27 | 22 | 10 | 71 | 76 | 29 | 270 | 86 | 64 | 27 | 185 | 27 | 28 | 31 | 21 | 13 | 6 | 3 | 31 | 10 | 14 | 14 | 222 | 73 | 68 | 83 | 223 | 57 | 40 | 55 | 40 | 44 | 50 | 1 | 50 | 47 | 39 | 18 | 262 | 209 | 176 | 212 | 248 | 71 | 38 | 76 | 72 | 70 | 82 | 83 | 200 | 47 | 45 | 251 | 99 | 44 | 41 | 51 | 164 | 90 | 23 | 24 | 24 | 24 | - | - | 19 | 23 | 2 | 9 | 10 | 21 | 118 | 76 | - | 0 | - | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | 0 | - | - | - |
Current Liabilities |
Loading...
|
M | 1,012 | 1,050 | 784 | 725 | 727 | 792 | 894 | 843 | 1,132 | 1,206 | 1,279 | 1,275 | 1,450 | 528 | 498 | 586 | 826 | 641 | 567 | 558 | 632 | 437 | 456 | 459 | 483 | 464 | 453 | 356 | 459 | 341 | 376 | 420 | 569 | 437 | 361 | 409 | 494 | 531 | 812 | 835 | 776 | 726 | 451 | 374 | 447 | 387 | 370 | 317 | 413 | 309 | 339 | 344 | 415 | 375 | 362 | 316 | 459 | 473 | 469 | 436 | 488 | 396 | 363 | 423 | 568 | 506 | 526 | 510 | 551 | 712 | 420 | 495 | 612 | 531 | 452 | 458 | 490 | 670 | 397 | 196 | 196 | 177 | 157 | 132 | 154 | 135 | 143 | 256 | 279 | 296 | 334 | 314 | 291 | 296 | 233 | 237 | 301 | 311 | 260 | 224 | 236 | 202 | 210 | 257 | 244 | 182 | 203 | 178 | 264 | 167 | 188 | 190 | 295 |
Long-Term Debt |
Loading...
|
M | 199 | 199 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 499 | 839 | 637 | 667 | 682 | 710 | 650 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 24 | 23 | 47 | 110 | 96 | 18 | 41 | 41 | 34 | 38 | 43 | 43 | 43 | 30 | 38 | 40 | 39 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,133 | 1,142 | 1,466 | 1,575 | 1,577 | 1,562 | 1,438 | 1,446 | 1,437 | 1,571 | 1,511 | 1,597 | 1,909 | 1,170 | 1,113 | 1,103 | 962 | 1,039 | 1,010 | 1,025 | 1,010 | 954 | 948 | 952 | 964 | 961 | 921 | 733 | 683 | 670 | 731 | 752 | 715 | 636 | 639 | 640 | 667 | 648 | 353 | 376 | 356 | 361 | 670 | 722 | 805 | 745 | 837 | 771 | 760 | 724 | 759 | 707 | 694 | 674 | 667 | 677 | 686 | 669 | 651 | 665 | 636 | 739 | 936 | 969 | 950 | 985 | 1,008 | 949 | 913 | 815 | 958 | 978 | 991 | 991 | 1,025 | 1,009 | 1,111 | 1,110 | 281 | 402 | 414 | 419 | 410 | 422 | 411 | 389 | 394 | 417 | 432 | 426 | 420 | 570 | 604 | 589 | 595 | 608 | 640 | 545 | 533 | 533 | 587 | 586 | 599 | 620 | 642 | 655 | 635 | 652 | 656 | 681 | 669 | 684 | 639 |
Total Liabilities |
Loading...
|
M | 2,145 | 2,192 | 2,250 | 2,300 | 2,304 | 2,354 | 2,332 | 2,289 | 2,569 | 2,777 | 2,790 | 2,872 | 3,359 | 1,698 | 1,611 | 1,689 | 1,788 | 1,680 | 1,577 | 1,583 | 1,642 | 1,391 | 1,404 | 1,411 | 1,447 | 1,424 | 1,374 | 1,089 | 1,142 | 1,011 | 1,107 | 1,172 | 1,283 | 1,072 | 1,000 | 1,049 | 1,161 | 1,178 | 1,165 | 1,211 | 1,132 | 1,087 | 1,121 | 1,096 | 1,252 | 1,132 | 1,207 | 1,088 | 1,172 | 1,033 | 1,098 | 1,051 | 1,109 | 1,050 | 1,028 | 993 | 1,145 | 1,141 | 1,120 | 1,101 | 1,124 | 1,135 | 1,298 | 1,392 | 1,518 | 1,491 | 1,534 | 1,458 | 1,464 | 1,527 | 1,378 | 1,474 | 1,602 | 1,522 | 1,477 | 1,467 | 1,601 | 1,780 | 679 | 598 | 610 | 597 | 567 | 554 | 565 | 523 | 537 | 673 | 711 | 722 | 753 | 884 | 895 | 884 | 828 | 844 | 941 | 855 | 793 | 758 | 822 | 787 | 809 | 877 | 886 | 836 | 838 | 830 | 920 | 848 | 857 | 873 | 935 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 3,820 | 3,917 | 380 | 362 | 354 | 341 | 370 | 365 | 368 | 365 | 360 | 389 | 401 | 422 | 437 | 441 | 422 | 412 | 408 | 419 | 433 | 440 | 417 | 431 | 473 | 463 | 506 | 528 | 559 | 545 | 565 | 584 | 572 | 592 | 605 | - | - | - | - | - | 620 | 618 | - | - | - | 588 | 573 | 561 | - | 475 | 493 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -306 | -297 | -325 | -304 | -318 | -332 | -382 | -320 | -269 | -249 | -252 | -239 | -239 | 82 | 113 | 122 | 140 | 101 | 110 | 104 | 115 | 125 | 100 | 110 | 98 | 86 | 85 | 99 | 109 | 112 | 104 | 100 | 102 | 118 | 104 | 79 | 84 | 47 | 32 | 10 | 24 | 9 | - | 7 | -4 | -9 | -12 | -4 | -10 | -5 | 1 | -16 | -15 | -72 | -62 | -52 | -68 | -57 | -44 | -12 | 14 | 1 | -60 | -80 | -76 | -94 | -91 | -55 | -16 | 0 | 1,747 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 211 | -1 | -1 | -1 | - | - | - | -934 | - | - | - | - | - | - | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 11 | 10 | 10 | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 24 | 39 | 31 | 34 | 25 | 37 | - | - | - | 11 | - | - | - | - | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 7,227 | 7,223 | 7,534 | 7,416 | 7,573 | 7,619 | 7,789 | 7,856 | 8,561 | 7,656 | 7,430 | 7,839 | 6,614 | 2,474 | 2,104 | 1,808 | 1,854 | 1,894 | 1,950 | 1,996 | 2,078 | 2,126 | 2,311 | 2,307 | 2,231 | 2,168 | 2,059 | 1,880 | 1,773 | 1,667 | 1,598 | 1,562 | 1,572 | 1,547 | 1,582 | 1,718 | 1,639 | 1,748 | 1,818 | 1,865 | 1,833 | 1,829 | 1,714 | 1,595 | 1,480 | 1,500 | 1,449 | 1,419 | 1,445 | 1,452 | 1,449 | 1,587 | 1,618 | 1,765 | 1,683 | 1,616 | 1,596 | 1,545 | 1,545 | 1,624 | 1,550 | 1,668 | 1,930 | 1,998 | 1,981 | 2,110 | 2,116 | 2,020 | 1,916 | 1,921 | 1,747 | 1,763 | 1,601 | 1,607 | 1,602 | 1,511 | 1,503 | 1,482 | 1,384 | 1,054 | 1,024 | 1,013 | 951 | 956 | 884 | 821 | 795 | 832 | 748 | 756 | 760 | 765 | 723 | 752 | 738 | 736 | 724 | 709 | 675 | 636 | 601 | 583 | 587 | 593 | 627 | 624 | 646 | 633 | 617 | 613 | 605 | 573 | 536 |
Shareholders' Equity and Liabilities |
|
M | 9,371 | 9,415 | 9,784 | 9,716 | 9,877 | 9,973 | 10,121 | 10,145 | 11,130 | 10,433 | 10,220 | 10,711 | 9,973 | 4,172 | 3,715 | 3,498 | 3,642 | 3,574 | 3,526 | 3,579 | 3,721 | 3,518 | 3,715 | 3,718 | 3,678 | 3,592 | 3,432 | 2,969 | 2,915 | 2,678 | 2,705 | 2,734 | 2,856 | 2,619 | 2,582 | 2,766 | 2,800 | 2,926 | 2,982 | 3,076 | 2,965 | 2,915 | 2,834 | 2,691 | 2,732 | 2,632 | 2,656 | 2,507 | 2,618 | 2,485 | 2,548 | 2,638 | 2,727 | 2,815 | 2,712 | 2,609 | 2,741 | 2,687 | 2,665 | 2,725 | 2,674 | 2,803 | 3,228 | 3,390 | 3,499 | 3,601 | 3,650 | 3,478 | 3,379 | 3,448 | 3,125 | 3,236 | 3,203 | 3,129 | 3,086 | 2,983 | 3,109 | 3,267 | 2,063 | 1,652 | 1,634 | 1,610 | 1,518 | 1,510 | 1,449 | 1,344 | 1,331 | 1,504 | 1,459 | 1,478 | 1,514 | 1,649 | 1,618 | 1,636 | 1,567 | 1,580 | 1,664 | 1,564 | 1,467 | 1,394 | 1,424 | 1,371 | 1,396 | 1,470 | 1,513 | 1,461 | 1,484 | 1,462 | 1,537 | 1,461 | 1,462 | 1,446 | 1,471 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 82 | 82 | 84 | 84 | 84 | 86 | 86 | 100 | 106 | 106 | 110 | 121 | 96 | 96 | 69 | 69 | 69 | 69 | 69 | 69 | 70 | 70 | 74 | 77 | 79 | 79 | 79 | 79 | 79 | 79 | 80 | 82 | 83 | 83 | 84 | 85 | 85 | 85 | 86 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 86 | 87 | 87 | 86 | 87 | 87 | 87 | 86 | 87 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 87 | 87 | 87 | 87 | 80 | 75 | 75 | 75 | 74 | 74 | 75 | 75 | 68 | 68 | 74 | 61 | 61 | 61 | 61 | 61 | 61 | 63 | 63 | 63 | 61 | 61 | 63 | 63 | 66 | 55 | 58 | 58 | 60 | 61 | 60 | 60 | 60 | 58 | 59 |
Shareholders' Equity (Tangible) |
|
M | - | - | 7,537 | - | - | 7,577 | 7,787 | 7,895 | 9,095 | 8,250 | 8,134 | 8,858 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 2,078 | - | 2,741 | 2,615 | 1,105 | 908 | 1,044 | 1,264 | 967 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 499 | 512 | - | - | - | 510 | - | - | - | 510 | - | 510 | 1,215 | 645 | 674 | 951 | 1,198 | 946 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 300 | 300 | - | - | - | - | - | - | - | - | - | - | 376 | 10 | 10 | 368 | 692 | 384 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email