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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 36 | 30 | 123 | 40 | 38 | 45 | 186 | 116 | 171 | 348 | 585 | 258 | 143 | 200 | 214 | 398 | 156 | 183 | 182 | 59 | 52 | 34 | 143 | 84 | 159 | 204 | 149 | 138 | 73 | 49 | 97 | 55 | 40 | 26 | 35 | 118 | 103 | 41 | 46 | 81 | 92 | 104 | 99 | 32 | 31 | 28 | 141 | 98 | 140 | 130 | 131 | 88 | 110 | 85 | 74 | 69 | 36 | 24 | 64 | 46 | 20 | 25 | 20 | 30 | 28 | 29 | 26 | 29 | 31 | 37 | 32 | 34 | 34 | 21 | 32 | 33 | 35 | 29 | 32 | 33 | 36 | 36 | 37 | 34 | 28 | 29 | 33 | 34 | 27 | 24 | 23 | - | - | 22 | - | - | - |
Short-Term Investments |
Loading...
|
M | 19 | 552 | 659 | 771 | 798 | 802 | 812 | 893 | 955 | 1,168 | 963 | 518 | 519 | 392 | 413 | 430 | 449 | 432 | 359 | 378 | 443 | 462 | 406 | 388 | 424 | 332 | 258 | 239 | 242 | 373 | 379 | 323 | 336 | 418 | 334 | 254 | 205 | 201 | 212 | 216 | 230 | 244 | 119 | 130 | 143 | 154 | 241 | 245 | 2 | 20 | 2 | 22 | 19 | 20 | 24 | 19 | 50 | 15 | 112 | 107 | 103 | 104 | 94 | 92 | 94 | 48 | 15 | 102 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | 17 | - | - | - | 30 | - | - | - | 17 | - | - | - | 2 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 36 | 1,477 | 1,717 | 1,757 | 1,794 | 848 | 998 | 1,009 | 1,126 | 1,515 | 1,548 | 776 | 662 | 593 | 627 | 829 | 606 | 617 | 547 | 443 | 501 | 503 | 548 | 472 | 583 | 536 | 407 | 377 | 315 | 421 | 476 | 379 | 376 | 444 | 369 | 372 | 308 | 242 | 283 | 297 | 322 | 348 | 219 | 162 | 174 | 182 | 141 | 98 | 142 | 130 | 133 | 110 | 129 | 85 | 74 | 69 | 36 | 39 | 64 | 46 | 20 | 25 | 20 | 30 | 28 | 29 | 26 | 29 | 31 | 37 | 32 | 34 | 34 | 21 | 32 | 33 | 35 | 29 | 32 | 33 | 36 | 36 | 37 | 34 | 28 | 29 | 33 | 34 | 27 | 24 | 23 | - | - | - | - | - | - |
Receivables |
Loading...
|
M | - | 135 | 81 | 79 | 76 | 80 | 83 | 76 | 62 | 51 | 48 | 83 | 80 | 80 | 79 | 76 | 74 | 76 | 73 | 75 | 75 | 76 | 77 | 76 | 77 | 73 | 67 | 67 | 67 | 69 | 63 | 62 | 59 | 62 | 59 | 60 | 60 | 60 | 60 | 60 | 65 | 71 | 47 | 49 | 46 | 43 | 43 | 43 | 43 | 43 | 42 | 42 | 44 | 39 | 39 | 39 | 38 | 40 | 34 | 33 | 33 | 32 | 32 | 29 | 28 | 32 | 4 | 4 | 29 | 28 | 28 | 27 | 25 | 25 | 23 | 22 | 22 | 21 | 20 | 20 | 17 | 17 | 16 | 6 | 6 | 7 | 7 | 6 | 7 | 6 | 7 | - | - | - | - | - | - |
Inventory |
Loading...
|
M | - | -1,612 | -216 | -132 | -50 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 48 | 43 | 135 | 53 | 50 | 13 | -812 | 931 | 790 | -1,168 | 1,393 | 1,465 | 1,583 | 1,673 | 1,672 | 1,658 | 1,375 | 1,393 | 1,418 | 1,365 | 1,307 | 1,279 | 1,307 | 1,314 | 1,232 | 1,331 | 1,251 | 1,237 | 1,221 | 1,099 | 1,073 | 1,110 | 1,091 | 1,018 | 1,015 | 1,071 | 1,127 | 1,147 | 1,109 | 1,108 | 1,033 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 48 | 43 | 1,717 | 1,757 | 1,870 | 928 | 268 | 2,016 | 1,189 | 399 | 1,745 | 2,325 | 2,325 | 2,346 | 2,379 | 2,563 | 2,055 | 2,086 | 2,038 | 1,882 | 1,883 | 1,858 | 1,932 | 1,862 | 1,892 | 1,939 | 1,726 | 1,682 | 1,603 | 1,589 | 1,612 | 1,551 | 1,526 | 1,525 | 1,443 | 1,503 | 1,494 | 1,450 | 1,453 | 1,465 | 1,416 | 104 | 349 | 294 | 313 | 28 | 383 | 343 | 142 | 85 | 133 | 110 | 129 | 85 | 98 | 69 | 85 | 39 | 176 | 153 | 123 | 128 | 114 | 123 | 123 | 61 | 40 | 131 | 60 | 66 | 60 | 61 | 59 | 46 | 55 | 56 | 57 | 50 | 52 | 52 | 54 | 53 | 53 | 41 | 35 | 36 | 40 | 40 | 33 | 30 | 30 | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 29 | 28 | 30 | 31 | 32 | 33 | 32 | 29 | 31 | 31 | 33 | 29 | 29 | 31 | 31 | 28 | 28 | 17 | 18 | 19 | 20 | 7 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 9 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 3 | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 76 | 77 | 77 | 77 | 78 | 78 | 78 | 79 | 79 | 79 | 80 | 34 | 34 | 34 | 34 | 34 | 35 | 35 | 35 | 35 | 35 | 36 | 36 | 36 | 36 | 37 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 347 | 353 | 334 | 318 | 331 | 341 | 371 | 379 | 315 | 317 | 324 | 323 | 318 | 311 | 302 | 298 | 292 | 285 | 281 | 273 | 268 | 262 | 260 | 236 | 232 | 226 | 222 | 223 | 217 | 212 | 205 | 202 | 197 | 194 | 190 | 185 | 180 | 175 | 181 | - | - | 157 | 152 | - | - | - | - | 133 | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,451 | 1,477 | 1,594 | 1,718 | 1,756 | 1,774 | 1,772 | 1,825 | 1,746 | 1,510 | 1,160 | 687 | 671 | 501 | 2,617 | 556 | 580 | 570 | 501 | 527 | 2,352 | 1,748 | 2,283 | 2,261 | 1,656 | 1,663 | 1,509 | 1,476 | 1,462 | 1,471 | 1,452 | 1,433 | 1,427 | 1,436 | 1,349 | 1,325 | 1,331 | 1,348 | 1,346 | 1,324 | 1,264 | 1,255 | - | - | 1,058 | 1,060 | - | - | - | - | 979 | 973 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,471 | 2,029 | 2,253 | 2,489 | 2,554 | 2,576 | 2,585 | 2,718 | 2,701 | 2,677 | 2,123 | 1,205 | 1,189 | 894 | 3,030 | 985 | 1,029 | 1,002 | 860 | 905 | 2,795 | 2,211 | 2,688 | 2,649 | 2,080 | 1,996 | 1,767 | 1,715 | 1,704 | 1,844 | 1,831 | 1,757 | 1,763 | 1,854 | 1,683 | 1,579 | 1,536 | 1,549 | 1,558 | 1,539 | 1,494 | 1,499 | - | - | 1,201 | 1,214 | - | - | - | - | 982 | 995 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 114 | 3,602 | -1,594 | -1,718 | -1,756 | -1,885 | 363 | 283 | 326 | 2,725 | 727 | -749 | -700 | -532 | -562 | 1,610 | -608 | 1,504 | 1,352 | 1,294 | 1,234 | 1,217 | 1,218 | 1,217 | 1,158 | 1,451 | 1,161 | 1,140 | 1,112 | 1,165 | 1,086 | 1,111 | 1,084 | 1,030 | 984 | 1,032 | 1,074 | 1,129 | 1,076 | 1,045 | 4 | -366 | -249 | -261 | -282 | -293 | -241 | -245 | -210 | -196 | -201 | -225 | -163 | -147 | -148 | -142 | -128 | -143 | -112 | -107 | -103 | -104 | -94 | -92 | -94 | -108 | -114 | -102 | -92 | -98 | -106 | -110 | -112 | -114 | -112 | -105 | -115 | -116 | -118 | -123 | -139 | -127 | -107 | -71 | -64 | -69 | -86 | -79 | -82 | -87 | -71 | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,719 | 3,770 | 107 | 109 | 109 | 1,885 | 1,883 | 1,933 | 1,855 | 1,620 | 1,272 | 749 | 733 | 566 | 596 | 618 | 643 | 622 | 554 | 582 | 651 | 663 | 613 | 603 | 618 | 529 | 430 | 419 | 431 | 435 | 443 | 400 | 418 | 506 | 440 | 368 | 332 | 337 | 350 | 359 | 382 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 10 | 9 | 9 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 8 | 108 | 8 | 8 | 92 | 98 | 106 | 110 | 112 | 114 | 112 | 105 | 115 | 116 | 118 | 123 | 139 | 127 | 107 | 71 | 64 | 69 | 86 | 79 | 82 | 87 | 71 | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 3,767 | 3,813 | 4,036 | 4,092 | 4,135 | 4,147 | 4,349 | 4,327 | 4,330 | 4,314 | 4,261 | 3,074 | 3,058 | 2,912 | 2,975 | 3,182 | 2,698 | 2,707 | 2,592 | 2,464 | 2,534 | 2,521 | 2,546 | 2,465 | 2,510 | 2,468 | 2,156 | 2,101 | 2,034 | 2,023 | 2,055 | 1,950 | 1,944 | 2,031 | 1,883 | 1,871 | 1,826 | 1,787 | 1,803 | 1,824 | 1,798 | 1,805 | 1,484 | 1,429 | 1,427 | 1,435 | 1,435 | 1,407 | 1,421 | 1,393 | 1,363 | 1,337 | 1,291 | 1,208 | 1,219 | 1,186 | 1,169 | 1,122 | 1,127 | 1,094 | 1,075 | 1,050 | 985 | 953 | 920 | 934 | 924 | 891 | 882 | 877 | 873 | 868 | 843 | 840 | 850 | 814 | 761 | 737 | 723 | 691 | 656 | 643 | 616 | 574 | 547 | 539 | 529 | 482 | 464 | 455 | 430 | 406 | 397 | 379 | 384 | 372 | 351 |
Accounts Payable |
Loading...
|
M | - | - | 29 | 25 | 23 | 23 | 22 | 62 | 23 | 29 | 48 | 16 | 26 | 20 | 18 | 22 | 18 | 18 | 18 | 17 | 17 | 20 | 18 | 17 | 19 | 17 | 14 | 14 | 14 | 15 | 16 | 13 | 16 | 16 | 15 | 13 | 16 | 15 | 15 | 14 | 15 | 17 | 14 | 14 | 15 | 15 | 14 | 12 | 16 | 15 | 13 | 9 | 17 | 10 | 17 | 10 | 9 | 9 | 10 | 8 | 11 | 10 | 7 | 7 | 9 | 6 | 1 | 776 | 6 | 6 | 6 | 5 | 6 | 5 | 3 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 6 | 3 | 3 | 3 | 3 | 3 | 366 | 357 | 342 | 349 | 339 | 319 |
Short-Term Debt |
Loading...
|
M | 4 | 31 | 120 | 293 | 406 | 27 | 27 | 24 | 25 | 25 | 27 | 25 | 26 | 27 | 28 | 25 | 24 | 13 | 14 | 14 | 14 | - | - | 6 | 6 | 6 | 7 | 6 | 6 | 7 | - | - | - | 74 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55 | 55 | 99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2,584 | 2,583 | -5 | 0 | 2 | -27 | -22 | -62 | -23 | -29 | -48 | -16 | -26 | -20 | -18 | -22 | -18 | -18 | -18 | -17 | -17 | -20 | -18 | -17 | -19 | -17 | -14 | -14 | -14 | -15 | -16 | -13 | -16 | -16 | -15 | -13 | -16 | -15 | -15 | -14 | -15 | -17 | -14 | -14 | -15 | -15 | -14 | -12 | -16 | -15 | -13 | -9 | -17 | -10 | -17 | -10 | -9 | -9 | - | - | - | -10 | -7 | -7 | -9 | -6 | -1 | - | -6 | -6 | -6 | -5 | -6 | -5 | -3 | -4 | -4 | -4 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -6 | -3 | -3 | -3 | -3 | -3 | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 2,588 | 2,614 | 144 | 318 | 431 | 23 | 27 | 24 | 23 | 25 | 27 | 25 | 26 | 27 | 28 | 25 | 24 | 13 | 14 | 14 | 14 | 20 | 18 | 17 | 19 | 17 | 14 | 14 | 14 | 15 | 16 | 13 | 16 | 16 | 15 | 13 | 16 | 15 | 15 | 14 | 15 | 17 | 14 | 14 | 15 | 15 | 14 | 12 | 16 | 15 | 13 | 9 | 17 | 10 | 17 | 10 | 9 | 9 | 65 | 63 | 110 | 10 | 7 | 7 | 9 | 6 | 1 | - | 6 | 6 | 6 | 5 | 6 | 5 | 3 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 6 | 3 | 3 | 3 | 3 | 3 | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | - | 26 | - | - | 405 | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 15 | 15 | 15 | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 40 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 15 | 5 | 5 | 5 | 15 | 15 | 5 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 50 | 49 | 50 | 49 | 87 | 49 | 55 | 75 | 42 | 52 | - | 46 | 47 | 42 | 31 | 32 | 32 | 32 | 27 | 18 | 17 | 19 | 17 | 14 | 14 | 14 | 15 | 16 | 13 | 35 | 83 | 30 | 28 | 31 | 30 | 30 | 29 | 30 | 32 | - | - | 39 | 30 | - | - | - | - | 48 | 64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 743 | 760 | 3,473 | 3,350 | 3,274 | 23 | 3,925 | 24 | 26 | 26 | 27 | 25 | 26 | 30 | 30 | 27 | 27 | 16 | 17 | 17 | 17 | 10 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 25 | 72 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 15 | 32 | 23 | 15 | 15 | 20 | 20 | 40 | 40 | 60 | 60 | 60 | 60 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 20 | 15 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 3,330 | 3,374 | 3,617 | 3,668 | 3,705 | 3,735 | 3,952 | 3,917 | 3,910 | 3,864 | 3,803 | 2,725 | 2,708 | 2,554 | 2,618 | 2,829 | 2,352 | 2,370 | 2,259 | 2,136 | 2,213 | 2,204 | 2,237 | 2,161 | 2,212 | 2,171 | 1,911 | 1,860 | 1,799 | 1,793 | 1,823 | 1,724 | 1,722 | 1,817 | 1,671 | 1,664 | 1,622 | 1,587 | 1,607 | 1,633 | 1,612 | 1,624 | 1,322 | 1,270 | 1,270 | 1,283 | 1,288 | 1,263 | 1,281 | 1,258 | 1,230 | 1,208 | 1,165 | 1,086 | 1,101 | 1,070 | 1,056 | 1,013 | 1,019 | 991 | 975 | 924 | 890 | 860 | 829 | 846 | 839 | 806 | 800 | 787 | 783 | 783 | 761 | 762 | 775 | 742 | 693 | 671 | 661 | 632 | 597 | 587 | 562 | 523 | 498 | 492 | 483 | 439 | 422 | 415 | 391 | 369 | 360 | 345 | 352 | 341 | 321 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 217 | 216 | 215 | 215 | 214 | 213 | 213 | 218 | 108 | 118 | 126 | 129 | 129 | 128 | 129 | 130 | 132 | 137 | 141 | 145 | 146 | 145 | 144 | 90 | 89 | 88 | 87 | 87 | 87 | 86 | 85 | 84 | 84 | 83 | 82 | 82 | 81 | 81 | 80 | 61 | 60 | 60 | 59 | 0 | 0 | 0 | 0 | 57 | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51 | 51 | 50 | 41 | 40 | 40 | 39 | 38 | 37 | 37 | 37 | 32 | 32 | 32 | 32 | 28 | 28 | 28 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 277 | 276 | 271 | 262 | 254 | 247 | 240 | 234 | 232 | 226 | - | 216 | 212 | 207 | 203 | 197 | 190 | 185 | 180 | 173 | 166 | 161 | 156 | 156 | 153 | 149 | 146 | 142 | 137 | 134 | 130 | 126 | 123 | 120 | 117 | 113 | 109 | 105 | 101 | 0 | 0 | 95 | 91 | 0 | 0 | 0 | 0 | 75 | 71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -55 | -53 | -77 | -69 | -62 | -74 | -80 | -58 | -39 | -2 | 7 | 8 | 6 | 13 | 12 | 12 | 11 | 5 | 6 | 5 | -1 | -4 | -10 | -8 | -7 | -2 | -1 | -1 | -2 | -3 | 2 | 3 | 2 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 0 | -1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 24 | 23 | 24 | 25 | 25 | 27 | 27 | 24 | 25 | 25 | 27 | 25 | 26 | 27 | 28 | 25 | 24 | 13 | 14 | 14 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 437 | 439 | 419 | 424 | 430 | 412 | 397 | 410 | 420 | 450 | 459 | 349 | 350 | 358 | 358 | 352 | 346 | 337 | 333 | 328 | 321 | 316 | 309 | 304 | 298 | 297 | 245 | 241 | 235 | 231 | 232 | 226 | 222 | 214 | 212 | 207 | 205 | 200 | 196 | 191 | 186 | 181 | 162 | 158 | 157 | 152 | 147 | 144 | 140 | 136 | 133 | 129 | 125 | 122 | 119 | 116 | 113 | 109 | 107 | 104 | 100 | 126 | 95 | 93 | 91 | 88 | 85 | 84 | 82 | 90 | 90 | 85 | 82 | 78 | 75 | 72 | 69 | 66 | 62 | 59 | 59 | 56 | 53 | 51 | 49 | 47 | 45 | 44 | 42 | 41 | 39 | 37 | 36 | 34 | 33 | 31 | 30 |
Shareholders' Equity and Liabilities |
|
M | 3,767 | 3,813 | 4,036 | 4,092 | 4,135 | 4,147 | 4,349 | 4,327 | 4,330 | 4,314 | 4,261 | 3,074 | 3,058 | 2,912 | 2,975 | 3,182 | 2,698 | 2,707 | 2,592 | 2,464 | 2,534 | 2,521 | 2,546 | 2,465 | 2,510 | 2,468 | 2,156 | 2,101 | 2,034 | 2,023 | 2,055 | 1,950 | 1,944 | 2,031 | 1,883 | 1,871 | 1,826 | 1,787 | 1,803 | 1,824 | 1,798 | 1,805 | 1,484 | 1,429 | 1,427 | 1,435 | 1,435 | 1,407 | 1,421 | 1,393 | 1,363 | 1,337 | 1,291 | 1,208 | 1,219 | 1,186 | 1,169 | 1,122 | 1,127 | 1,094 | 1,075 | 1,050 | 985 | 953 | 920 | 934 | 924 | 891 | 882 | 877 | 873 | 868 | 843 | 840 | 850 | 814 | 761 | 737 | 723 | 691 | 656 | 643 | 616 | 574 | 547 | 539 | 529 | 482 | 464 | 455 | 430 | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 11 | 11 | 18 | 10 | 10 | 10 | 17 | 9 | 10 | - | - | 9 | 9 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 563 | 569 | 549 | 533 | 545 | 555 | 584 | 596 | 424 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 658 | 856 | 633 | 633 | 563 | 460 | 518 | - | - | 484 | 595 | 548 | 420 | 388 | 326 | 433 | - | - | - | 524 | - | - | - | 270 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 57 | - | - | 811 | 139 | 27 | 24 | 26 | 26 | 27 | 25 | 26 | 30 | 30 | 27 | 27 | 16 | 17 | 17 | 17 | - | - | 12 | 12 | 12 | 12 | 11 | 11 | 12 | - | - | - | 79 | - | - | - | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 60 | 60 | 104 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 0 | 26 | 120 | 293 | 406 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 6 | 6 | 7 | 6 | 6 | 7 | - | - | - | 74 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email