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 | 1999-06-30 | 1999-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 119 | 79 | 89 | 103 | 84 | 77 | 87 | 162 | 254 | 258 | 422 | 374 | 346 | 71 | 89 | 157 | 107 | 80 | 81 | 68 | 68 | 74 | 65 | 85 | 64 | 70 | 55 | 77 | 93 | 120 | 65 | 53 | 44 | 49 | 49 | 47 | 48 | 50 | 40 | 49 | 72 | 78 | 61 | 67 | 48 | 62 | 45 | 49 | 72 | 63 | 58 | 68 | 58 | 42 | 42 | 48 | 42 | 66 | 34 | 37 | 29 | 46 | 38 | 53 | 43 | 44 | 38 | 44 | 41 | 53 | 42 | 49 | 42 | 50 | 44 | 37 | 35 | 37 | 33 | 47 | 41 | 53 | 45 | 43 | 43 | 56 | 52 | 38 | 40 | 40 | 34 | 37 | 38 | 45 | 44 | 43 | 26 | 24 | 19 |
Short-Term Investments |
Loading...
|
M | 742 | 1,019 | 1,010 | 1,028 | 1,041 | 935 | 1,069 | 864 | 1,025 | 973 | 732 | 607 | 553 | 544 | 577 | 599 | 620 | 601 | 600 | 577 | 564 | 560 | 549 | 560 | 564 | 558 | 583 | 580 | 551 | 530 | 536 | 529 | 523 | 508 | 510 | 507 | 514 | 512 | 468 | 460 | 445 | 425 | 406 | 394 | 399 | 380 | 415 | 422 | 417 | 14 | 430 | 403 | 375 | 332 | 318 | 307 | 295 | 278 | 266 | 236 | 240 | 243 | 241 | 241 | 236 | 185 | 2 | 3 | 1 | 190 | 190 | 192 | 197 | 194 | 202 | 207 | 199 | 198 | 198 | 196 | 93 | 85 | 79 | 83 | 85 | 84 | 83 | 89 | - | 0 | - | - | - | 1 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 119 | -79 | 1,099 | 1,131 | 1,124 | 1,012 | 1,156 | 1,026 | 1,279 | 258 | 1,155 | 981 | 899 | 615 | 666 | 756 | 727 | 681 | 681 | 645 | 632 | 635 | 614 | 645 | 627 | 628 | 638 | 657 | 644 | 651 | 601 | 582 | 567 | 556 | 559 | 554 | 562 | 562 | 507 | 509 | 517 | 503 | 467 | 461 | 447 | 442 | 45 | 49 | 72 | 63 | 58 | 68 | 58 | 42 | 42 | 48 | 42 | 66 | 34 | 37 | 29 | 46 | 38 | 53 | 43 | 44 | 38 | 44 | 41 | 53 | 42 | 49 | 42 | 50 | 44 | 37 | 35 | 37 | 33 | 47 | 41 | 53 | 45 | 43 | 43 | 56 | 52 | 38 | 40 | - | 34 | 37 | 38 | 45 | 44 | 43 | 26 | 24 | 19 |
Receivables |
Loading...
|
M | - | 20 | - | - | - | 18 | - | - | - | 11 | - | - | 16 | 16 | - | - | 8 | 8 | 8 | - | 9 | 9 | - | - | 8 | 8 | - | - | 6 | 6 | - | - | 6 | 6 | - | - | 6 | 6 | - | - | 5 | 5 | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 7 | - | - | 7 | 7 | 7 | 6 | 6 | - | 5 | 5 | 4 | - | 4 | 4 | 4 | - | 3 | 3 | 4 | - | 4 | 3 | 4 | - | 4 | 4 | 4 | 5 | 5 | 4 | 4 | - | 2 |
Inventory |
Loading...
|
M | - | 58 | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | 5 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 4 | 7 | 8 | 9 | 11 | 17 | 20 | 20 | 15 | 16 | 17 | 18 | 18 | 19 | 22 | 26 | 26 | 26 | 26 | 23 | 11 | 7 | 7 | 4 | 2 | - | 1 | - | - | - | - | - | - | - | 1 | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | - | - |
Other Current Assets |
Loading...
|
M | 119 | 99 | 94 | 109 | 89 | -598 | 14 | -703 | 18 | -194 | 1,500 | 1,626 | 1,816 | 1,981 | 1,897 | 1,695 | 1,262 | 1,237 | 1,294 | 1,293 | 1,281 | 1,247 | 1,236 | 1,156 | 1,120 | 1,071 | 818 | 802 | 764 | 798 | 797 | 703 | 645 | 691 | 619 | 643 | 627 | 521 | 487 | 503 | 470 | 442 | 484 | 498 | 514 | 573 | 936 | 901 | 833 | 840 | 838 | 849 | - | 887 | - | - | - | 966 | - | - | - | 1,012 | - | - | - | 959 | - | - | - | 929 | - | - | - | 785 | - | - | - | 737 | - | - | - | 640 | - | - | - | 538 | - | - | 591 | - | - | - | - | 537 | - | - | - | 380 | - |
Current Assets |
Loading...
|
M | 119 | 99 | 1,099 | 1,131 | 1,124 | 1,030 | 1,156 | 323 | 1,279 | 269 | 2,655 | 2,607 | 2,715 | 2,612 | 2,563 | 2,451 | 1,989 | 1,926 | 1,975 | 1,938 | 1,913 | 1,890 | 1,850 | 1,801 | 1,748 | 1,707 | 1,456 | 1,459 | 1,408 | 1,455 | 1,398 | 1,284 | 1,212 | 1,253 | 1,177 | 1,197 | 1,189 | 1,088 | 995 | 1,012 | 987 | 950 | 951 | 958 | 961 | 1,020 | 981 | 950 | 905 | 903 | 896 | 918 | 421 | 929 | 359 | 354 | 337 | 1,032 | 299 | 268 | 264 | 1,058 | 274 | 294 | 279 | 1,010 | 38 | 44 | 41 | 989 | 238 | 247 | 245 | 835 | 251 | 249 | 238 | 774 | 235 | 247 | 138 | 693 | 128 | 130 | 132 | 594 | 138 | 131 | 631 | 631 | 38 | 41 | 42 | 587 | 49 | 47 | 29 | 404 | 21 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 16 | 43 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 24 | 24 | 26 | 27 | 28 | 27 | 28 | 28 | 27 | 28 | 28 | 29 | 30 | 30 | 30 | 29 | 29 | 28 | 28 | 29 | 29 | 29 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 20 | 20 | 21 | 21 | 22 | 22 | 22 | 21 | 21 | 19 | 20 | 21 | 20 | 20 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 19 | 19 | 18 | 18 | 21 | 18 | 18 | 18 | 17 | 17 | 17 | 20 | 18 | 19 | 19 | 18 | 18 | 17 | 17 | 18 | 17 | 15 | 14 | - | 14 | 14 | 15 | 14 | 16 | 16 | 12 | 11 | 13 |
Goodwill |
Loading...
|
M | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - | 6 | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | - | - | - |
Intangible Assets |
Loading...
|
M | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | 6 | - | 6 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 32 | 32 | 32 | 32 | 33 | 33 | 33 | 34 | 34 | 34 | 34 | 33 | 34 | 11 | 11 | 11 | 11 | 11 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 280 | 278 | 161 | 295 | 269 | 295 | 332 | 334 | 358 | 317 | 312 | 304 | 295 | 317 | 277 | 270 | 264 | 251 | 239 | 229 | 226 | 222 | 222 | 208 | 205 | 199 | 195 | 198 | 190 | 187 | 183 | 179 | 178 | 181 | 179 | 181 | 181 | 179 | 176 | 173 | 170 | 170 | 168 | 169 | 167 | 165 | 163 | 163 | 160 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,058 | 1,358 | 1,334 | 1,356 | 1,374 | 1,272 | 1,226 | 1,026 | 1,025 | 973 | 732 | 607 | 2,819 | 2,986 | 2,939 | 2,795 | 2,409 | 2,356 | 600 | 577 | 2,308 | 2,285 | 2,236 | 2,178 | 1,586 | 1,552 | 1,306 | 1,293 | 1,229 | 1,256 | 1,249 | 1,148 | 1,086 | 1,125 | 1,046 | 1,065 | 1,057 | 961 | 874 | 883 | 828 | 793 | 800 | 800 | 816 | 867 | 836 | 805 | 736 | 742 | 739 | 752 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,800 | 2,377 | 2,344 | 2,384 | 2,415 | 2,207 | 2,295 | 1,890 | 2,050 | 1,947 | 1,465 | 1,215 | 3,372 | 3,530 | 3,516 | 3,395 | 3,030 | 2,957 | 1,200 | 1,155 | 2,872 | 2,846 | 2,785 | 2,738 | 2,150 | 2,110 | 1,889 | 1,872 | 1,780 | 1,786 | 1,785 | 1,676 | 1,609 | 1,632 | 1,555 | 1,572 | 1,571 | 1,473 | 1,342 | 1,343 | 1,272 | 1,218 | 1,206 | 1,193 | 1,215 | 1,247 | 1,251 | 1,227 | 1,152 | 756 | 1,168 | 1,155 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 226 | 3,467 | -1,356 | -1,378 | -29 | 14 | -1,278 | 5,204 | 127 | -997 | 111 | -602 | -580 | 5 | -604 | 1,695 | 1,262 | 7 | 1,294 | 1,293 | 1,281 | 9 | 1,236 | 1,156 | 1,120 | 12 | 818 | 802 | 764 | 8 | 797 | 703 | 645 | 691 | -532 | -529 | -536 | -547 | -489 | -481 | 470 | 442 | 484 | 498 | 514 | 0 | 521 | 479 | 416 | 433 | 408 | 446 | -375 | -352 | -318 | -307 | -295 | -298 | -266 | -236 | -240 | 6 | -241 | -241 | -236 | 6 | -203 | -205 | -209 | 6 | -193 | -192 | -197 | 6 | -208 | -207 | -205 | 6 | -204 | -202 | -95 | 6 | -79 | -83 | -85 | 6 | -85 | -89 | 6 | - | -115 | -125 | -120 | 6 | -132 | -130 | -113 | 0 | -100 |
Total Long-Term Assets |
Loading...
|
M | 3,434 | 3,644 | 1,356 | 1,378 | 1,396 | 1,338 | 1,278 | 1,079 | 1,079 | 997 | 788 | 665 | 611 | 608 | 636 | 659 | 681 | 668 | 661 | 639 | 626 | 633 | 613 | 624 | 626 | 633 | 622 | 619 | 591 | 578 | 575 | 559 | 553 | 544 | 540 | 537 | 544 | 549 | 494 | 486 | 471 | 460 | 432 | 420 | 426 | 418 | 442 | 450 | 443 | 433 | 455 | 428 | 21 | 357 | 20 | 20 | 20 | 304 | 20 | 19 | 19 | 268 | 19 | 19 | 18 | 223 | 203 | 205 | 209 | 227 | 18 | 18 | 18 | 217 | 17 | 17 | 17 | 223 | 18 | 19 | 19 | 109 | 18 | 17 | 17 | 107 | 17 | 15 | 20 | - | 115 | 125 | 120 | 20 | 132 | 130 | 113 | 11 | 100 |
Total Assets |
Loading...
|
M | 3,553 | 3,743 | 3,739 | 3,762 | 3,694 | 3,609 | 3,532 | 3,397 | 3,419 | 3,371 | 3,443 | 3,272 | 3,326 | 3,221 | 3,200 | 3,110 | 2,670 | 2,594 | 2,636 | 2,577 | 2,539 | 2,523 | 2,463 | 2,425 | 2,374 | 2,340 | 2,078 | 2,078 | 2,000 | 2,033 | 1,973 | 1,843 | 1,764 | 1,797 | 1,717 | 1,734 | 1,733 | 1,637 | 1,489 | 1,498 | 1,458 | 1,410 | 1,383 | 1,378 | 1,386 | 1,438 | 1,423 | 1,400 | 1,348 | 1,335 | 1,351 | 1,346 | 1,313 | 1,287 | 1,300 | 1,328 | 1,315 | 1,336 | 1,307 | 1,296 | 1,308 | 1,326 | 1,317 | 1,308 | 1,282 | 1,234 | 1,208 | 1,216 | 1,216 | 1,215 | 1,173 | 1,149 | 1,102 | 1,053 | 1,037 | 1,011 | 1,003 | 997 | 948 | 933 | 823 | 802 | 762 | 735 | 691 | 701 | 682 | 678 | 650 | 650 | 592 | 589 | 599 | 607 | 607 | 607 | 481 | 416 | 399 |
Accounts Payable |
Loading...
|
M | - | - | - | - | 2,949 | 2,846 | 2,885 | 2,851 | 2,865 | 2,782 | 2,821 | 2,776 | 2,854 | 2,625 | 2,592 | 2,507 | 2,179 | 2,168 | 2,196 | 2,179 | 2,161 | 2,116 | 2,106 | 2,088 | 2,037 | 1,988 | 1,780 | 1,792 | 1,720 | 1,695 | 1,634 | 1,486 | 1,488 | 1,465 | 1,429 | 1,472 | 1,391 | 1,367 | 1,223 | 1,246 | 1,220 | 1,174 | 1,151 | 1,155 | 1,156 | 1,174 | 1,146 | 1,150 | 1,123 | 1,086 | 1,094 | 1,116 | 1,092 | 1,052 | 1,090 | 1,092 | 1,108 | 1,125 | 1,063 | 1,077 | 1,095 | 1,061 | 961 | 963 | 924 | 850 | 887 | 924 | 902 | 868 | 3 | 2 | 2 | 816 | 2 | 1 | 2 | 743 | 2 | 1 | 1 | 684 | 1 | 0 | 600 | 606 | 1 | 1 | 0 | 521 | 521 | 1 | 1 | 528 | 1 | 1 | 1 | - | 1 |
Short-Term Debt |
Loading...
|
M | 122 | 471 | 332 | 245 | 217 | 219 | 103 | 118 | 108 | 107 | 93 | 71 | 5 | 143 | 158 | 163 | 74 | 20 | 42 | 9 | 56 | 56 | 16 | 17 | 6 | 22 | 11 | 46 | 65 | 65 | 72 | 94 | 23 | 75 | 42 | 12 | 99 | 18 | 22 | 8 | - | 3 | - | - | 7 | 37 | 48 | 25 | 17 | 17 | 25 | - | 15 | 15 | 12 | 37 | 11 | 10 | 49 | 19 | 15 | 84 | 129 | 118 | 137 | 193 | 146 | 72 | 79 | 182 | 117 | 103 | 97 | 68 | 34 | 17 | 15 | 68 | 15 | 35 | 33 | 33 | 20 | 48 | 15 | 19 | - | - | 61 | 61 | 5 | - | - | 21 | - | - | 10 | - | 3 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,514 | 1,700 | 1,752 | -245 | -217 | -219 | -103 | 2,851 | 2,865 | 2,782 | 2,821 | 2,776 | 2,854 | 2,625 | 2,592 | 2,507 | 2,179 | 2,168 | 2,196 | 2,179 | 2,161 | 2,116 | 2,106 | 2,088 | 2,037 | 1,988 | 1,781 | 1,792 | 1,720 | 1,695 | 1,634 | 1,486 | 1,488 | 1,465 | 1,429 | 1,472 | 1,391 | 1,367 | 1,223 | 1,246 | 1,220 | 1,174 | 1,151 | 1,155 | 1,156 | 1,174 | 1,146 | 1,150 | 1,123 | 1,086 | 1,094 | 1,116 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - | - | - | 614 | 612 | 529 | - | - | -1 | -1 | - | -1 | -1 | - | - | - |
Current Liabilities |
Loading...
|
M | 1,636 | 2,172 | 2,084 | 245 | 217 | 219 | 103 | 2,969 | 2,973 | 2,889 | 2,913 | 2,846 | 5 | 143 | 158 | 163 | 74 | 20 | 42 | 9 | 2,220 | 56 | 16 | 2,131 | 6 | 22 | 11 | 1,827 | 1,755 | 65 | 72 | 94 | 23 | 75 | 42 | 12 | 99 | 18 | 22 | 8 | 1,243 | 3 | 1,174 | 1,172 | 7 | 37 | 48 | 25 | 1,142 | 17 | 25 | 1,135 | 1,106 | 15 | 12 | 37 | 11 | 10 | 49 | 19 | 15 | 84 | 129 | 118 | 137 | 193 | 146 | 72 | 79 | 182 | 119 | 105 | 99 | 68 | 36 | 18 | 17 | 68 | 17 | 36 | 1 | 33 | 20 | 49 | 15 | 19 | 615 | 613 | 589 | 589 | 5 | 1 | 1 | 21 | 1 | 1 | 10 | - | 4 |
Long-Term Debt |
Loading...
|
M | 165 | 85 | 85 | 86 | 126 | 86 | 86 | 85 | 86 | 84 | 84 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 34 | 34 | 34 | 34 | 31 | 31 | 33 | 33 | 33 | 33 | 37 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 36 | 36 | 36 | 36 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 51 | 51 | 51 | 51 | 61 | 61 | 61 | 66 | 36 | 36 | 36 | 58 | 58 | 73 | 73 | 77 | 77 | 77 | 96 | 106 | 106 | 106 | 106 | 31 | 15 | 20 | 49 | 15 | 15 | 22 | 15 | 15 | 15 | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 376 | 259 | 265 | 155 | 44 | 36 | 36 | 81 | 33 | 32 | 35 | 42 | 36 | 33 | 36 | 34 | 34 | 40 | 26 | 26 | 25 | 28 | 31 | 24 | 36 | 34 | 32 | 25 | 34 | 28 | 33 | 27 | 32 | 22 | 28 | 26 | 26 | 23 | 23 | 23 | 17 | 17 | 17 | 19 | 17 | 19 | 18 | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 165 | 1,233 | 85 | 86 | 49 | 219 | 103 | 85 | 86 | 84 | 84 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 34 | 34 | 34 | 34 | 31 | 31 | 33 | 33 | 33 | 33 | 37 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 36 | 36 | 36 | 36 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 51 | 51 | 51 | 51 | 61 | 61 | 61 | 66 | 36 | 36 | 36 | 58 | 58 | 73 | 73 | 77 | 77 | 77 | 96 | 106 | 106 | 106 | 106 | 31 | 15 | 35 | 15 | 15 | 629 | 15 | 15 | 15 | - | - | - | - | - | 28 | - | - | 17 | - |
Total Liabilities |
Loading...
|
M | 3,208 | 3,405 | 85 | 86 | 49 | 3,305 | 3,237 | 3,098 | 3,093 | 3,009 | 3,078 | 2,914 | 2,978 | 2,877 | 2,863 | 2,783 | 2,351 | 2,285 | 2,333 | 2,280 | 2,255 | 2,249 | 2,200 | 2,165 | 2,118 | 2,084 | 1,859 | 1,862 | 1,789 | 1,827 | 1,765 | 1,645 | 1,570 | 1,606 | 1,530 | 1,548 | 1,545 | 1,450 | 1,303 | 1,311 | 1,274 | 1,229 | 1,205 | 1,203 | 1,211 | 1,264 | 1,249 | 1,227 | 1,178 | 1,167 | 1,183 | 1,180 | 1,151 | 1,127 | 1,162 | 1,189 | 1,178 | 1,201 | 1,175 | 1,185 | 1,199 | 1,219 | 1,208 | 1,206 | 1,180 | 1,134 | 1,109 | 1,123 | 1,123 | 1,125 | 1,084 | 1,065 | 1,020 | 974 | 959 | 934 | 929 | 926 | 879 | 870 | 760 | 742 | 703 | 678 | 636 | 648 | 630 | 628 | 604 | 604 | 547 | 546 | 557 | 566 | 568 | 569 | 443 | 381 | 364 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 9 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 110 | 112 | - | 112 | 112 | 112 | 113 | 114 | 113 | 113 | 117 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 112 | 112 | 112 | 111 | 74 | 74 | 74 | 73 | 72 | 63 | 63 | 62 | 62 | 63 | 64 | 64 | 65 | 65 | 66 | 66 | 66 | 65 | 65 | 64 | 64 | 64 | 64 | 64 | 57 | 64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 16 | - | 14 | 13 | 12 | 12 | 11 | 10 | 9 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 251 | 247 | 243 | 239 | 233 | 227 | 234 | 232 | 225 | 216 | 208 | 202 | 195 | 190 | 187 | 181 | 176 | 170 | 164 | 159 | 154 | 148 | 144 | 142 | 138 | 135 | 132 | 129 | 128 | 125 | 123 | 119 | 118 | 118 | 116 | 116 | 116 | 114 | 113 | 110 | 108 | 105 | 103 | 102 | 101 | 99 | 98 | 97 | 96 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -32 | -36 | -62 | -57 | -56 | -57 | -61 | -50 | -18 | 11 | 15 | 15 | 14 | 18 | 17 | 16 | 14 | 6 | 6 | 4 | -2 | -7 | -11 | -9 | -8 | -2 | 1 | 2 | -1 | -2 | 5 | 5 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 1 | 0 | 0 | 0 | 4 | 4 | 6 | 5 | 4 | 4 | 5 | 4 | 2 | 1 | 3 | 4 | 3 | 3 | 3 | 1 | 2 | 1 | 0 | -2 | 1 | 0 | -1 | -3 | -1 | -2 | -2 | -4 | -2 | -2 | -1 | -1 | -1 | 0 | 1 | -1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | - | 2 | 1 | 2 | 1 | 0 | 0 | 0 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 345 | 338 | 309 | 310 | 307 | 304 | 295 | 299 | 326 | 362 | 365 | 358 | 348 | 344 | 336 | 327 | 319 | 309 | 303 | 297 | 284 | 273 | 263 | 260 | 255 | 256 | 219 | 216 | 210 | 206 | 209 | 198 | 194 | 190 | 187 | 186 | 188 | 187 | 186 | 187 | 184 | 182 | 178 | 175 | 176 | 174 | 174 | 173 | 170 | 169 | 168 | 165 | 162 | 160 | 138 | 140 | 137 | 134 | 132 | 110 | 109 | 107 | 109 | 102 | 101 | 99 | 99 | 93 | 93 | 90 | 89 | 83 | 82 | 79 | 77 | 77 | 73 | 71 | 69 | 63 | 63 | 60 | 59 | 57 | 55 | 53 | 52 | 50 | 46 | 46 | 45 | 43 | 42 | 41 | 39 | 38 | 37 | 35 | 35 |
Shareholders' Equity and Liabilities |
|
M | 3,553 | 3,743 | 3,739 | 3,762 | 3,694 | 3,609 | 3,532 | 3,397 | 3,419 | 3,371 | 3,443 | 3,272 | 3,326 | 3,221 | 3,200 | 3,110 | 2,670 | 2,594 | 2,636 | 2,577 | 2,539 | 2,523 | 2,463 | 2,425 | 2,374 | 2,340 | 2,078 | 2,078 | 2,000 | 2,033 | 1,973 | 1,843 | 1,764 | 1,797 | 1,717 | 1,734 | 1,733 | 1,637 | 1,489 | 1,498 | 1,458 | 1,410 | 1,383 | 1,378 | 1,386 | 1,438 | 1,423 | 1,400 | 1,348 | 1,335 | 1,351 | 1,346 | 1,313 | 1,287 | 1,300 | 1,328 | 1,315 | 1,336 | 1,307 | 1,296 | 1,308 | 1,326 | 1,317 | 1,308 | 1,282 | 1,234 | 1,208 | 1,216 | 1,216 | 1,215 | 1,173 | 1,149 | 1,102 | 1,053 | 1,037 | 1,011 | 1,003 | 997 | 948 | 933 | 823 | 802 | 762 | 735 | 691 | 701 | 682 | 678 | 650 | 650 | 592 | 589 | 599 | 607 | 607 | 607 | 481 | 416 | 399 |
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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 9 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 390 | 389 | 274 | 407 | 381 | 407 | 449 | 448 | 471 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 1,461 | 1,426 | 1,316 | 1,344 | 1,229 | 1,471 | 449 | 1,332 | 1,087 | 939 | 793 | 859 | 954 | 836 | 736 | 758 | 688 | 723 | 725 | 665 | 697 | 668 | 685 | 683 | 737 | 743 | 750 | 707 | 706 | 620 | 664 | 633 | 598 | 694 | 617 | 561 | 547 | - | 537 | - | - | 484 | 515 | 129 | 109 | 125 | 126 | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 287 | 556 | 417 | 331 | 342 | 305 | 189 | 203 | 193 | 191 | 177 | 106 | 40 | 178 | 193 | 198 | 109 | 55 | 77 | 43 | 91 | 91 | 51 | 52 | 40 | 56 | 45 | 80 | 99 | 99 | 106 | 125 | 54 | 108 | 74 | 45 | 132 | 55 | 53 | 39 | - | 34 | - | - | 38 | 73 | 84 | 61 | 53 | 63 | 71 | - | 61 | 61 | 58 | 83 | 57 | 61 | 100 | 70 | 66 | 145 | 190 | 179 | 203 | 229 | 182 | 108 | 137 | 240 | 190 | 176 | 174 | 145 | 111 | 113 | 121 | 174 | 121 | 141 | 64 | 49 | 40 | 98 | 30 | 34 | - | - | 76 | 76 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 0 | 361 | 237 | 245 | 217 | 219 | 103 | - | - | 0 | 0 | 0 | 5 | 143 | 158 | 163 | 74 | 20 | 42 | 9 | 0 | - | - | 52 | 53 | 65 | 55 | 46 | 9 | 108 | 81 | 104 | 31 | 2 | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 21, 2024
Any question? Send us an email