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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 210 | 160 | 0 | 152 | 318 | 230 | 241 | 396 | 403 | 366 | 194 | 418 | 302 | 153 | 268 | 272 | 138 | 122 | 88 | 454 | 243 | 82 | 141 | 29 | 51 | 59 | 74 | 20 | 65 | 65 | 49 | 106 | 102 | 87 | 79 | 93 | 107 | 90 | 86 | 335 | 90 | 98 | 33 | 86 | 117 | 90 | 157 | 171 | 140 | 151 | 87 | 172 | 116 | 113 | 106 | 154 | 134 | 90 | 67 | 89 | 117 | 97 | 134 | 149 | 181 | 144 | 166 | 186 | 130 | 130 | 12 | - | - | 21 | - | - | - |
Short-Term Investments |
Loading...
|
M | 616 | 671 | 1 | 825 | 691 | 725 | 761 | 813 | 809 | 817 | 877 | 767 | 426 | 533 | 442 | 391 | 315 | 336 | 315 | 217 | 287 | 315 | 285 | 343 | 341 | 353 | 352 | 323 | 289 | 269 | 269 | 255 | 241 | 246 | 247 | 287 | 295 | 270 | 273 | 213 | 255 | 253 | 250 | 272 | 285 | 239 | 200 | 201 | 211 | 155 | 195 | 145 | 190 | 37 | 19 | 31 | 115 | 141 | 155 | 139 | 119 | 78 | 5 | 5 | 7 | 27 | 7 | 11 | 6 | 6 | 33 | - | - | 32 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 827 | 831 | 1 | 977 | 1,008 | 955 | 1,002 | 1,209 | 1,212 | 1,183 | 1,071 | 1,186 | 728 | 685 | 710 | 663 | 453 | 458 | 403 | 671 | 530 | 396 | 425 | 372 | 392 | 412 | 426 | 343 | 353 | 334 | 318 | 361 | 343 | 333 | 326 | 380 | 403 | 359 | 359 | 548 | 345 | 351 | 283 | 358 | 401 | 329 | 357 | 372 | 350 | 306 | 282 | 317 | 306 | 150 | 126 | 185 | 249 | 231 | 222 | 228 | 236 | 175 | 139 | 154 | 188 | 171 | 173 | 186 | 136 | 136 | 45 | - | - | 53 | - | - | - |
Receivables |
Loading...
|
M | 72 | 71 | 44 | 47 | 58 | 107 | 79 | 85 | 91 | 63 | 147 | 175 | 188 | 192 | 167 | 209 | 190 | 26 | 31 | 36 | 34 | 36 | 34 | 24 | 64 | 71 | 23 | 24 | 17 | 41 | 28 | 20 | 14 | 15 | 16 | 14 | 13 | 14 | 17 | 20 | 19 | 17 | 17 | 17 | 15 | 19 | 17 | 14 | 14 | 13 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 6 | 7 | 7 | 6 | 9 | 14 | 15 | 15 | 10 | 9 | 7 | 7 | 6 | - | - | 7 | - | - | - |
Inventory |
Loading...
|
M | 36 | 36 | -208 | -231 | 35 | 36 | 39 | 36 | 36 | 28 | 28 | 30 | 26 | 24 | 26 | 26 | 29 | 28 | 27 | 25 | 20 | 20 | 24 | 20 | 18 | 18 | 20 | 18 | 16 | 17 | 17 | 17 | 16 | 16 | 17 | 15 | 16 | 17 | 16 | 19 | 18 | 19 | 21 | 18 | 16 | 18 | 19 | 14 | 15 | 15 | 14 | 17 | 16 | 13 | 14 | 14 | 12 | 11 | 10 | 11 | 9 | 7 | 11 | 15 | 9 | 7 | 10 | 6 | 4 | 4 | 3 | - | - | 1 | - | - | - |
Other Current Assets |
Loading...
|
M | 72 | 63 | 164 | 184 | 234 | 162 | 77 | 72 | 71 | 65 | 32 | 33 | 32 | 42 | 31 | 25 | 43 | 1 | 43 | 34 | 35 | 0 | 0 | 1 | 2 | 5 | 7 | 5 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 1 | 0 | 4 | 4 | 1 | 1 | 1 | 4 | 4 | 14 | 4 | 5 | 4 | 5 | 4 | 2 | 2 | 3 | 3 | 2 | 1 | 3 | 2 | 4 | 1 | 2 | 2 | 2 | 15 | 17 | 15 | 17 | 13 | 22 | 22 | - | - | 6 | - | - | - |
Current Assets |
Loading...
|
M | 1,007 | 1,001 | 1 | 1,208 | 1,300 | 1,274 | 1,198 | 1,402 | 1,410 | 1,338 | 1,321 | 1,457 | 1,000 | 944 | 951 | 937 | 731 | 562 | 525 | 780 | 634 | 495 | 534 | 465 | 517 | 541 | 518 | 427 | 426 | 422 | 393 | 428 | 401 | 395 | 403 | 453 | 477 | 434 | 440 | 634 | 427 | 430 | 359 | 431 | 475 | 415 | 436 | 447 | 431 | 376 | 353 | 392 | 384 | 219 | 208 | 259 | 307 | 290 | 270 | 276 | 276 | 214 | 190 | 210 | 238 | 225 | 219 | 228 | 169 | 169 | 75 | - | - | 77 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 3,620 | 3,548 | 3,434 | 3,287 | 3,054 | 2,922 | 2,855 | 2,676 | 2,553 | 2,390 | 2,272 | 2,245 | 2,189 | 2,166 | 2,119 | 2,176 | 2,281 | 2,259 | 2,125 | 2,042 | 1,963 | 1,847 | 1,817 | 1,747 | 1,636 | 1,512 | 1,332 | 1,213 | 1,121 | 1,095 | 1,066 | 937 | 931 | 886 | 833 | 819 | 775 | 739 | 717 | 667 | 443 | 452 | 456 | 390 | 346 | 351 | 354 | 342 | 328 | 308 | 302 | 294 | 298 | 267 | 259 | 249 | 239 | 205 | 209 | 212 | 211 | 206 | 210 | 207 | 177 | 171 | 159 | 137 | 131 | 131 | 110 | - | - | 87 | - | - | - |
Goodwill |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 1,374 | 1,271 | 1,221 | 1,189 | 1,222 | 1,222 | 1,191 | 1,147 | 1,147 | 710 | 699 | 712 | 737 | 810 | 884 | 827 | 805 | 738 | 690 | 653 | 645 | 600 | 548 | 474 | 459 | 503 | 474 | 442 | 407 | 362 | 350 | 334 | 326 | 302 | 293 | 340 | 377 | 341 | 376 | 402 | 430 | 411 | 400 | 423 | 403 | 375 | 352 | 339 | 328 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 44 | 56 | 0 | 69 | 69 | 63 | 0 | 0 | 0 | 2 | - | - | - | 0 | 0 | 0 | 11 | 16 | 39 | 25 | 25 | 52 | 53 | 56 | 86 | 79 | 77 | 160 | 173 | 125 | 65 | 73 | 68 | 65 | 63 | 37 | 37 | 59 | 101 | 4 | 23 | 38 | 25 | 36 | 33 | 26 | 20 | 20 | 22 | 16 | 26 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 660 | 727 | 1 | 895 | 759 | 788 | 761 | 813 | 809 | 819 | - | - | - | 533 | 442 | 391 | 326 | 351 | 354 | 241 | 312 | 366 | 338 | 400 | 427 | 431 | 428 | 483 | 462 | 394 | 335 | 328 | 309 | 310 | 310 | 324 | 333 | 329 | 373 | 217 | 278 | 291 | 275 | 308 | 318 | 265 | 220 | 221 | 233 | 171 | 220 | 150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 264 | 247 | 0 | 97 | 95 | 251 | 358 | 359 | 122 | 114 | 27 | 27 | 24 | 22 | 25 | 28 | 36 | 44 | 45 | 45 | 45 | 37 | 32 | 20 | 17 | 17 | 12 | 12 | 12 | 12 | 10 | 9 | 5 | 6 | 5 | 8 | 9 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 11 | 13 | 7 | 2 | 11 | 13 | 13 | 16 | 19 | 4 | 4 | 4 | 4 | 0 | 3 | 2 | 2 | 8 | 7 | 8 | 6 | 3 | 3 | 4 | - | - | 1 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,928 | 3,932 | 0 | 3,621 | 3,380 | 3,237 | 3,213 | 3,035 | 2,821 | 2,653 | 2,446 | 2,418 | 2,346 | 2,315 | 2,272 | 2,335 | 2,461 | 2,449 | 2,309 | 2,202 | 2,117 | 2,003 | 1,947 | 1,860 | 1,772 | 1,639 | 1,448 | 1,413 | 1,324 | 1,250 | 1,141 | 1,019 | 1,004 | 956 | 900 | 865 | 822 | 806 | 830 | 683 | 477 | 500 | 485 | 431 | 385 | 383 | 385 | 374 | 362 | 330 | 337 | 310 | 313 | 282 | 278 | 270 | 244 | 210 | 217 | 218 | 219 | 210 | 213 | 212 | 186 | 181 | 170 | 146 | 137 | 137 | 114 | - | - | 93 | - | - | - |
Total Assets |
Loading...
|
M | 4,935 | 4,934 | 4,912 | 4,830 | 4,680 | 4,511 | 4,411 | 1,209 | 4,231 | 3,991 | 3,767 | 3,875 | 3,345 | 685 | 3,223 | 663 | 3,192 | 3,011 | 2,834 | 2,982 | 2,750 | 2,499 | 2,480 | 2,326 | 2,289 | 2,180 | 1,966 | 1,840 | 1,750 | 1,672 | 1,535 | 1,447 | 1,405 | 1,352 | 1,304 | 1,317 | 1,299 | 1,239 | 1,270 | 1,317 | 904 | 930 | 844 | 863 | 859 | 798 | 821 | 821 | 793 | 707 | 690 | 702 | 697 | 501 | 486 | 529 | 551 | 500 | 487 | 494 | 494 | 424 | 403 | 422 | 424 | 405 | 390 | 373 | 306 | 306 | 190 | - | - | 170 | - | - | - |
Accounts Payable |
Loading...
|
M | 69 | 54 | 55 | 64 | 66 | 58 | 51 | 64 | 59 | 44 | 35 | 57 | 38 | 34 | 65 | 51 | 62 | 28 | 21 | 32 | 29 | 27 | 17 | 27 | 30 | 20 | 19 | 18 | 25 | 16 | 11 | 10 | 11 | 7 | 7 | 12 | 16 | 13 | 19 | 18 | 22 | 16 | 12 | 17 | 19 | 15 | 23 | 23 | 24 | 17 | 38 | 39 | 35 | 25 | 24 | 26 | 28 | 21 | 19 | 22 | 22 | 17 | 15 | 25 | 23 | 21 | 19 | 19 | 17 | 17 | 15 | - | - | 14 | - | - | - |
Short-Term Debt |
Loading...
|
M | 481 | 461 | 287 | 291 | 310 | 173 | 172 | 178 | 160 | 149 | 157 | 161 | 172 | 232 | 247 | 228 | 224 | 173 | 139 | 161 | 154 | 152 | 655 | 144 | 155 | 215 | 166 | 116 | 88 | 86 | 137 | 80 | 80 | 74 | 70 | 65 | 61 | 54 | 52 | 52 | 20 | 20 | 14 | 12 | 12 | 12 | 12 | 11 | 8 | 8 | 8 | 6 | 6 | 17 | 16 | 20 | 21 | 23 | 26 | 26 | 26 | 25 | 22 | 22 | 19 | 18 | 16 | 15 | 15 | 15 | 14 | - | - | 9 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 473 | 392 | 435 | 449 | 516 | 379 | 430 | 451 | 453 | 307 | 352 | 437 | 403 | 308 | 334 | 355 | 304 | 250 | 268 | 267 | 276 | 212 | 232 | 237 | 257 | 210 | 225 | 238 | 245 | 194 | 221 | 241 | 241 | 198 | 210 | 223 | 234 | 185 | 195 | 193 | 209 | 167 | 160 | 173 | 186 | 148 | 36 | 158 | 165 | 119 | 117 | 142 | 18 | 0 | 12 | 15 | 18 | 24 | 18 | 23 | 21 | 19 | 13 | 13 | 15 | 14 | 8 | 10 | 0 | - | - | - | - | 5 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 297 | 305 | 273 | 263 | 226 | 259 | 256 | 226 | 217 | 163 | 149 | 183 | 130 | 116 | 131 | 225 | 154 | 162 | 121 | 147 | 136 | 122 | 111 | 124 | 119 | 105 | 84 | 111 | 86 | 97 | 107 | 110 | 91 | 109 | 71 | 84 | 83 | 111 | 60 | 53 | 51 | 87 | 42 | 45 | 43 | 36 | 139 | 42 | 47 | 34 | 18 | 19 | 153 | 125 | 102 | 119 | 122 | 91 | 84 | 90 | 104 | 69 | 80 | 84 | 96 | 75 | 77 | 72 | 55 | 56 | 52 | - | - | 38 | - | - | - |
Current Liabilities |
Loading...
|
M | 1,321 | 1,212 | 1,050 | 1,068 | 1,117 | 870 | 910 | 918 | 888 | 663 | 693 | 838 | 742 | 689 | 777 | 859 | 744 | 613 | 549 | 607 | 595 | 514 | 1,014 | 533 | 561 | 550 | 494 | 483 | 444 | 393 | 476 | 441 | 423 | 388 | 358 | 384 | 394 | 363 | 326 | 315 | 303 | 291 | 228 | 248 | 260 | 211 | 210 | 234 | 244 | 178 | 181 | 206 | 212 | 167 | 154 | 181 | 189 | 159 | 148 | 161 | 172 | 131 | 130 | 144 | 153 | 128 | 120 | 116 | 88 | 88 | 81 | - | - | 67 | - | - | - |
Long-Term Debt |
Loading...
|
M | 1,790 | 1,820 | 2,020 | 1,888 | 1,816 | 1,944 | 1,840 | 1,804 | 1,635 | 1,612 | 1,435 | 1,441 | 1,460 | 1,442 | 1,316 | 1,273 | 1,264 | 1,249 | 1,213 | 1,339 | 1,204 | 1,119 | 658 | 992 | 985 | 950 | 846 | 761 | 715 | 722 | 561 | 551 | 571 | 568 | 566 | 562 | 557 | 539 | 554 | 568 | 209 | 214 | 166 | 133 | 136 | 139 | 142 | 145 | 136 | 138 | 140 | 136 | 138 | 12 | 18 | 14 | 18 | 22 | 29 | 34 | 33 | 39 | 48 | 53 | 52 | 54 | 53 | 50 | 54 | 58 | 48 | - | - | 49 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 10 | 9 | 12 | 10 | 14 | 35 | 39 | 33 | 110 | 146 | 27 | 23 | 130 | 127 | 126 | 111 | 82 | 34 | 34 | 32 | 33 | 11 | 14 | 11 | 12 | 13 | 13 | 9 | 9 | 8 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,292 | 2,393 | 2,519 | 2,388 | 2,292 | 2,421 | 2,312 | 2,287 | 2,121 | 2,104 | 1,883 | 1,889 | 1,893 | 1,870 | 1,735 | 1,677 | 1,638 | 1,515 | 1,459 | 1,571 | 1,417 | 1,294 | 813 | 1,148 | 1,128 | 1,082 | 998 | 897 | 802 | 805 | 617 | 599 | 619 | 613 | 612 | 607 | 601 | 582 | 603 | 624 | 258 | 262 | 212 | 183 | 187 | 186 | 186 | 184 | 175 | 178 | 170 | 167 | 169 | 37 | 47 | 38 | 47 | 49 | 58 | 60 | 65 | 59 | 59 | 69 | 66 | 67 | 64 | 60 | 64 | 64 | 48 | - | - | 89 | - | - | - |
Total Liabilities |
Loading...
|
M | 3,613 | 3,605 | 2 | 2,158 | 2,106 | 2,097 | 1,993 | -23 | 3,009 | 2,768 | 2,576 | 2,728 | 2,636 | -14 | 2,511 | -74 | 2,382 | 2,127 | 2,008 | 2,178 | 2,012 | 1,808 | 1,827 | 1,681 | 1,689 | 1,632 | 1,492 | 1,381 | 1,247 | 1,198 | 1,093 | 1,040 | 1,042 | 1,002 | 970 | 991 | 995 | 945 | 929 | 939 | 561 | 553 | 440 | 430 | 447 | 396 | 397 | 418 | 419 | 355 | 351 | 374 | 382 | 204 | 202 | 219 | 236 | 208 | 206 | 221 | 237 | 190 | 189 | 214 | 219 | 195 | 184 | 176 | 152 | 152 | 129 | - | - | 155 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 728 | 715 | - | 704 | 699 | 695 | 692 | 676 | 672 | 333 | 330 | 315 | 311 | 295 | 290 | 285 | 281 | 276 | 271 | 267 | 263 | 259 | 254 | 251 | 247 | 243 | 238 | 234 | 232 | 231 | 229 | 229 | 222 | 224 | 221 | 220 | 216 | 214 | 209 | 208 | 205 | 203 | 201 | 196 | 192 | 189 | 187 | 185 | 184 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 1,315 | 1,226 | - | 1,117 | 1,164 | 1,160 | 1,167 | 1,157 | 1,118 | 1,022 | 1,016 | 1,044 | 1,074 | 1,167 | 1,211 | 1,162 | 1,129 | 1,070 | 1,025 | 995 | 991 | 952 | 903 | 831 | 820 | 783 | 753 | 724 | 690 | 641 | 574 | 550 | 510 | 456 | 396 | 435 | 421 | 387 | 353 | 377 | 360 | 334 | 302 | 326 | 309 | 284 | 262 | 252 | 242 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 3 | 4 | 3 | 3 | 3 | 1 | 1 | 3 | 5 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -4 | -3 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | - | - | 0 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 99 | 103 | 108 | 113 | 110 | 115 | 120 | 125 | 130 | 134 | 128 | 132 | 118 | 117 | 116 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,322 | 1,329 | 1 | 1,374 | 1,271 | 1,221 | 1,189 | 1,232 | 1,222 | 1,224 | 1,435 | 1,147 | 710 | 699 | 712 | 737 | 810 | 884 | 827 | 805 | 739 | 690 | 653 | 645 | 600 | 548 | 474 | 459 | 503 | 474 | 442 | 407 | 362 | 350 | 334 | 326 | 302 | 293 | 340 | 377 | 341 | 376 | 402 | 430 | 411 | 400 | 423 | 403 | 375 | 352 | 339 | 328 | 316 | 298 | 284 | 310 | 315 | 292 | 281 | 273 | 257 | 234 | 214 | 209 | 205 | 210 | 206 | 197 | 153 | 153 | 60 | - | - | 15 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 4,935 | 4,934 | 4,912 | 4,830 | 4,680 | 4,511 | 4,411 | 1,209 | 4,231 | 3,991 | 3,767 | 3,875 | 3,345 | 685 | 3,223 | 663 | 3,192 | 3,011 | 2,834 | 2,982 | 2,750 | 2,499 | 2,480 | 2,326 | 2,289 | 2,180 | 1,966 | 1,840 | 1,750 | 1,672 | 1,535 | 1,447 | 1,405 | 1,352 | 1,304 | 1,317 | 1,299 | 1,239 | 1,270 | 1,317 | 904 | 930 | 844 | 863 | 859 | 798 | 821 | 821 | 793 | 707 | 690 | 702 | 697 | 501 | 486 | 529 | 551 | 500 | 487 | 494 | 494 | 424 | 403 | 422 | 424 | 405 | 390 | 373 | 306 | 306 | 190 | - | - | 170 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -671 | -672 | - | -633 | -633 | -638 | -638 | -642 | -642 | -646 | -646 | -648 | -648 | -651 | -618 | -621 | -605 | -607 | -605 | -608 | -607 | -608 | -606 | -607 | -606 | -523 | -518 | -516 | -516 | -509 | -453 | -447 | -408 | -380 | -325 | -316 | -260 | -260 | -186 | -183 | -136 | -126 | -103 | -99 | -98 | -98 | -98 | -98 | -98 | -96 | -96 | -96 | -55 | -45 | -42 | -41 | -34 | -24 | -17 | -16 | -16 | -16 | - | - | - | - | - | -1 | - | - | -1 | - | - | - |
Shares (Common, Diluted) |
|
M | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 21 | 21 | 20 | 20 | 21 | 21 | 21 | 20 | 20 | 20 | 6 | 17 | 17 | 17 | 13 | 13 | 13 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 1,374 | 1,271 | 1,221 | 1,189 | 1,222 | 1,222 | 1,191 | 1,147 | 1,147 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 3,156 | 3,134 | - | 3,014 | 3,190 | 3,006 | 2,944 | 2,663 | 2,788 | 2,359 | 2,359 | 2,273 | 2,164 | 1,941 | 1,880 | 1,755 | 2,170 | 1,888 | 1,668 | 1,738 | 1,509 | 1,532 | 1,577 | 1,437 | 1,221 | 1,157 | 1,142 | 1,017 | 992 | 994 | 974 | 961 | 1,008 | 1,020 | 953 | 965 | 1,168 | 574 | 585 | 463 | 504 | 549 | 480 | 511 | 528 | 494 | 452 | 430 | 460 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,271 | 2,281 | 2,307 | 2,179 | 2,126 | 2,117 | 2,012 | 1,981 | 1,794 | 1,762 | 1,592 | 1,602 | 1,631 | 1,673 | 1,564 | 1,501 | 1,488 | 1,422 | 1,352 | 1,499 | 1,358 | 1,272 | 1,313 | 1,137 | 1,140 | 1,165 | 1,012 | 877 | 804 | 808 | 699 | 631 | 651 | 642 | 636 | 628 | 617 | 593 | 606 | 619 | 229 | 234 | 180 | 145 | 148 | 151 | 154 | 156 | 144 | 146 | 148 | 142 | 144 | 28 | 34 | 34 | 39 | 46 | 55 | 61 | 59 | 65 | 70 | 75 | 71 | 72 | 69 | 65 | 69 | 73 | 62 | - | - | 58 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 459 | 440 | 266 | 270 | 290 | 153 | 153 | 158 | 140 | 130 | 140 | 144 | 156 | 217 | 234 | 228 | 224 | 173 | 139 | 161 | 154 | 152 | 655 | 144 | 155 | 215 | 166 | 877 | 88 | 86 | 137 | 80 | 80 | 74 | - | - | - | 53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email