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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 33 | 57 | 48 | 50 | 32 | 32 | 29 | 29 | 125 | 184 | 113 | 120 | 164 | 82 | 89 | 53 | 36 | 33 | 34 | 32 | 33 | 32 | 31 | 29 | 23 | 29 | 24 | 28 | 22 | 25 | 23 | 34 | 45 | 32 | 17 | 17 | 25 | 17 | 17 | 18 | 14 | 13 | 16 | 12 | 37 | 26 | 11 | 18 | 18 | 12 | 30 | 35 | 44 | 45 | 44 | 29 | 40 | 25 | 20 | 42 | 22 | 20 | 26 | 13 | 12 | 10 | 10 | 11 | 7 | 10 | 10 | 11 | 10 | 9 | 8 | 9 | 8 | 9 | 8 | 12 | 12 | 10 | 11 | 23 | 12 | 12 | 16 | 16 | 10 | 11 | 18 | 28 | 24 | 28 | 7 | 7 | 7 | 6,666 |
Short-Term Investments |
Loading...
|
M | 405 | 418 | 418 | 434 | 443 | 440 | 445 | 463 | 461 | 412 | 397 | 369 | 322 | 295 | 288 | 272 | 258 | 241 | 247 | 237 | 244 | 241 | 240 | 250 | 251 | 255 | 264 | 275 | 282 | 314 | 349 | 361 | 372 | 360 | 301 | 305 | 292 | 306 | 308 | 312 | 311 | 317 | 318 | 308 | 300 | 310 | 310 | - | - | - | 303 | 289 | - | - | - | - | - | 217 | - | 182 | 174 | - | 128 | 125 | 126 | - | 118 | 119 | 109 | - | 103 | - | - | - | 91 | 92 | 95 | - | 101 | 99 | 110 | - | 92 | 96 | 108 | - | 106 | 106 | 105 | - | 121 | 106 | 101 | - | 98 | 88 | - | 88,117 |
Cash and Short-Term Investments |
Loading...
|
M | 30 | -38 | 466 | 484 | 476 | 472 | 474 | 492 | 586 | 596 | 510 | 489 | 486 | 378 | 377 | 326 | 294 | 273 | 281 | 269 | 278 | 273 | 272 | 279 | 274 | 284 | 287 | 303 | 303 | 339 | 372 | 395 | 417 | 392 | 317 | 322 | 317 | 324 | 325 | 331 | 325 | 330 | 335 | 320 | 337 | 25 | 11 | 18 | 18 | 12 | 30 | 35 | 44 | 45 | 44 | 29 | 40 | 25 | 20 | 42 | 22 | 20 | 26 | 13 | 12 | 10 | 10 | 11 | 7 | 10 | 10 | 11 | 10 | 9 | 8 | 9 | 8 | 9 | 8 | 12 | 12 | 10 | 11 | 23 | 12 | 12 | 16 | 16 | 10 | 11 | 18 | 28 | 24 | 28 | 7 | 7 | 7 | 94,784 |
Receivables |
Loading...
|
M | 11 | 11 | 10 | 9 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2,043 |
Inventory |
Loading...
|
M | -40 | 27 | -59 | -59 | -40 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 1 | 1 | 0 | 1 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | - | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -14 | -14 | -8 | -399 | -16 | -26 | -22 | -390 | -342 | - | - | - |
Other Current Assets |
Loading...
|
M | 44 | 68 | 59 | 59 | 40 | 8 | 8 | 7 | 6 | 10 | 8 | 11 | 16 | 21 | 25 | 23 | 7 | 8 | 6 | 5 | 5 | 8 | 15 | 14 | 11 | 10 | 10 | 9 | 7 | 7 | 7 | 7 | 8 | 8 | 6 | 6 | 6 | 6 | 6 | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 697 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | -2 | -2 | 387 | -2 | -2 | -2 | 363 | 334 | - | - | - |
Current Assets |
Loading...
|
M | 44 | 68 | 476 | 493 | 483 | 479 | 7 | 6 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 12 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 25 | 11 | 18 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 96,827 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 21 | 33 | 21 | 21 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 13 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 12 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 13 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 7 | 6 | 6 | 5,948 |
Goodwill |
Loading...
|
M | 86 | 86 | 85 | 85 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 7 | 7 | - | - | - | 7 | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 3 | 4 | 4 | 4 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 9 | 9 | 9 | 1 | 1 | 1 | 10 | 1 | 2 | 1 | 8 | 1 | 1 | 1 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 10 | - | 1 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 89 | 89 | 89 | 89 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 17 | 18 | 18 | 18 | 9 | 10 | 10 | 18 | 10 | 10 | 8 | 15 | 8 | 8 | 8 | 15 | - | - | - | 16 | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 174 | 181 | 167 | 159 | 162 | 170 | 179 | 176 | 171 | 166 | 161 | 156 | 151 | 136 | 131 | 128 | 124 | 119 | 115 | 109 | 107 | 105 | 104 | 107 | 105 | 102 | 100 | 102 | 101 | 99 | 96 | 94 | 93 | 92 | 90 | 89 | - | 85 | 82 | - | - | - | - | - | - | - | - | 69 | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 407 | 420 | 420 | 436 | 445 | 442 | 447 | 465 | 1,923 | 1,841 | 1,826 | 1,772 | 1,720 | 1,699 | 1,658 | 273 | 258 | 241 | 248 | 237 | 245 | 247 | 1,289 | 1,280 | 1,272 | 991 | 898 | 878 | 837 | 793 | 744 | 703 | 694 | 689 | 577 | 566 | 559 | 548 | 538 | - | 526 | 534 | - | - | - | - | - | - | - | - | 472 | 471 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 811 | 837 | 837 | 870 | 889 | 881 | 893 | 928 | 2,385 | 2,254 | 2,223 | 2,141 | 2,042 | 1,994 | 1,946 | 545 | 516 | 482 | 495 | 474 | 489 | 488 | 1,530 | 1,530 | 1,523 | 1,246 | 1,162 | 1,154 | 1,119 | 1,107 | 1,093 | 1,064 | 1,066 | 1,048 | 878 | 871 | 851 | 854 | 846 | - | 837 | 851 | - | - | - | - | - | - | - | - | 776 | 759 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,722 | 2,725 | -21 | -20 | -11 | -13 | 1,852 | 1,697 | 1,664 | 1,679 | 1,598 | 1,582 | 1,621 | 1,545 | 1,518 | 1,476 | 1,165 | 1,184 | 1,187 | 1,169 | 1,162 | 1,148 | 1,126 | 1,106 | 1,089 | 1,065 | 967 | 950 | 903 | 869 | 808 | 778 | 780 | 762 | 631 | 615 | 615 | 596 | 583 | 580 | 570 | 576 | 559 | 549 | 561 | -310 | -322 | -335 | 536 | 525 | 538 | 534 | 542 | 533 | 538 | 536 | 533 | 510 | 488 | 503 | 479 | 471 | 472 | 456 | 453 | 449 | 445 | 441 | 436 | 441 | 436 | 428 | 414 | 405 | 397 | 393 | 390 | 382 | 375 | 376 | 341 | 339 | 335 | 331 | 320 | 312 | 311 | 305 | 294 | 287 | 287 | 297 | 288 | 293 | 246 | 248 | 244 | - |
Total Long-Term Assets |
Loading...
|
M | 2,877 | 2,916 | 530 | 546 | 495 | 492 | 2,350 | 2,213 | 2,178 | 2,144 | 2,047 | 2,003 | 1,996 | 1,892 | 1,858 | 1,800 | 1,465 | 1,466 | 1,475 | 1,447 | 1,448 | 1,431 | 1,408 | 1,398 | 1,382 | 1,362 | 1,270 | 1,265 | 1,225 | 1,223 | 1,198 | 1,180 | 1,193 | 1,163 | 954 | 942 | 930 | 925 | 913 | 914 | 903 | 915 | 899 | 879 | 883 | 22 | 22 | 10 | 881 | 909 | 879 | 859 | 853 | 840 | 813 | 789 | 774 | 750 | 707 | 707 | 675 | 669 | 621 | 602 | 600 | 591 | 584 | 581 | 566 | 572 | 561 | 551 | 540 | 529 | 510 | 507 | 506 | 499 | 497 | 495 | 469 | 464 | 446 | 446 | 447 | 433 | 438 | 431 | 419 | 421 | 429 | 424 | 409 | 413 | 352 | 343 | 340 | 5,948 |
Total Assets |
Loading...
|
M | 2,921 | 2,985 | 2,959 | 2,892 | 2,335 | 2,333 | 2,350 | 2,213 | 2,178 | 2,144 | 2,047 | 2,003 | 1,996 | 1,892 | 1,858 | 1,800 | 1,465 | 1,466 | 1,475 | 1,447 | 1,448 | 1,431 | 1,408 | 1,398 | 1,382 | 1,362 | 1,270 | 1,265 | 1,225 | 1,223 | 1,198 | 1,180 | 1,193 | 1,163 | 954 | 942 | 930 | 925 | 913 | 914 | 903 | 915 | 899 | 879 | 883 | 882 | 876 | 881 | 881 | 909 | 879 | 859 | 853 | 840 | 813 | 789 | 774 | 750 | 707 | 707 | 675 | 669 | 621 | 602 | 600 | 591 | 584 | 581 | 566 | 572 | 561 | 551 | 540 | 529 | 510 | 507 | 506 | 499 | 497 | 495 | 469 | 464 | 446 | 446 | 447 | 433 | 438 | 431 | 419 | 421 | 429 | 424 | 409 | 413 | 352 | 343 | 340 | 318,568 |
Accounts Payable |
Loading...
|
M | 4 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | - |
Short-Term Debt |
Loading...
|
M | - | 214 | - | 318 | 288 | 257 | 259 | 111 | 68 | 74 | 78 | 98 | 86 | 89 | 100 | 85 | 84 | 39 | 110 | 101 | - | 26 | 86 | 134 | 124 | 115 | 74 | 70 | 47 | 80 | 52 | 39 | 40 | 42 | 45 | 39 | 29 | 42 | 38 | - | 46 | 67 | - | - | - | - | - | - | - | - | 53 | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30 | - | - | - | 18 | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | 20 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,549 | 1,862 | -3 | -2 | -2 | -1 | 1,869 | 1,879 | 1,879 | 1,836 | 1,741 | 1,682 | 1,687 | 1,589 | 1,553 | 1,513 | 1,205 | 1,211 | 1,199 | 1,184 | - | - | 1,175 | 1,119 | 1,115 | 1,105 | 1,052 | 1,051 | 1,038 | 1,006 | 1,009 | 1,003 | 1,018 | 988 | 798 | 792 | 789 | 774 | 768 | - | 754 | 748 | - | - | - | -1 | -1 | -1 | - | - | 720 | 713 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 1,553 | 2,076 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 31 | 2 | 2 | 2 | 20 | 2 | 2 | 2 | 17 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 22 | 2 | - |
Long-Term Debt |
Loading...
|
M | 284 | 322 | 316 | 318 | 288 | 257 | 259 | 111 | 68 | 74 | 78 | 98 | 86 | 89 | 100 | 85 | 84 | 85 | 110 | 101 | 108 | 13 | 86 | 134 | 109 | 101 | 57 | 52 | 31 | 65 | 37 | 24 | 24 | 26 | 45 | 39 | 29 | 36 | 38 | 43 | 46 | 61 | 43 | 34 | 46 | 39 | 48 | 47 | 73 | 44 | 53 | 55 | 57 | 48 | 56 | 53 | 53 | 54 | 58 | 59 | 57 | 61 | 53 | 60 | 8 | 80 | 8 | 8 | 8 | 76 | 8 | 8 | 8 | 53 | 8 | 8 | 8 | 25 | 8 | 8 | 8 | 35 | 17 | 12 | 23 | 17 | 16 | 14 | 17 | 13 | 11 | 11 | 12 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 33 | 24 | 21 | 30 | 28 | 27 | 21 | 18 | 18 | 22 | 19 | 16 | 18 | 15 | 14 | 13 | 13 | - | - | 12 | 12 | 12 | 12 | 13 | 15 | 15 | 14 | 11 | 12 | 12 | 13 | 7 | 7 | 9 | 8 | 7 | - | 7 | 7 | - | - | - | - | - | - | - | - | 6 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,085 | 629 | 316 | 318 | 2 | 1 | 2,158 | 2,018 | 1,975 | 1,931 | 1,838 | 1,799 | 1,797 | 1,697 | 1,669 | 1,617 | 1,305 | 1,312 | 1,323 | 1,299 | 1,305 | 1,291 | 1,273 | 1,265 | 1,253 | 1,233 | 1,140 | 1,137 | 1,100 | 1,100 | 1,072 | 1,055 | 1,071 | 1,043 | 850 | 839 | 828 | 825 | 814 | 816 | 807 | 823 | 809 | 790 | 792 | 25 | 17 | 47 | 795 | 826 | 797 | 780 | 778 | 769 | 744 | 720 | 707 | 686 | 646 | 650 | 620 | 616 | 573 | 551 | 550 | 543 | 538 | 537 | 522 | 529 | 517 | 509 | 499 | 488 | 468 | 466 | 466 | 459 | 457 | 456 | 429 | 425 | 408 | 407 | 408 | 394 | 400 | 395 | 385 | 388 | 395 | 392 | 377 | 383 | 323 | 315 | 313 | - |
Total Liabilities |
Loading...
|
M | 2,638 | 2,705 | 2,697 | 2,629 | 2,122 | 2,133 | 2,158 | 2,018 | 1,975 | 1,931 | 1,838 | 1,799 | 1,797 | 1,697 | 1,669 | 1,617 | 1,305 | 1,312 | 1,323 | 1,299 | 1,305 | 1,291 | 1,273 | 1,265 | 1,253 | 1,233 | 1,140 | 1,137 | 1,100 | 1,100 | 1,072 | 1,055 | 1,071 | 1,043 | 850 | 839 | 828 | 825 | 814 | 816 | 807 | 823 | 809 | 790 | 792 | 793 | 786 | 795 | 795 | 826 | 797 | 780 | 778 | 769 | 744 | 720 | 707 | 686 | 646 | 650 | 620 | 616 | 573 | 551 | 550 | 543 | 538 | 537 | 522 | 529 | 517 | 509 | 499 | 488 | 468 | 466 | 466 | 459 | 457 | 456 | 429 | 425 | 408 | 407 | 408 | 394 | 400 | 395 | 385 | 388 | 395 | 392 | 377 | 383 | 323 | 315 | 313 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 143 | 81 | 81 | 81 | 81 | 78 | 78 | 78 | 78 | 76 | 76 | 76 | 76 | 55 | 55 | 55 | 55 | - | - | 53 | 53 | 51 | 51 | 51 | 51 | 42 | 42 | 42 | 42 | 41 | 41 | 25 | 25 | 25 | 25 | 25 | - | 24 | 24 | - | - | - | - | - | - | - | - | 15 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | - | 3 | 3 | - | - | - | - | - | - | - | - | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 162 | 172 | 165 | 159 | 153 | 151 | 146 | 141 | 136 | 133 | 127 | 121 | 115 | 113 | 111 | 107 | 104 | - | - | 97 | 94 | 93 | 90 | 88 | 86 | 93 | 91 | 90 | 88 | 88 | 86 | 85 | 83 | 81 | 80 | 77 | - | 76 | 74 | - | - | - | - | - | - | - | - | 61 | 59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -27 | -25 | -37 | -31 | -27 | -33 | -36 | -27 | -15 | 0 | 1 | 2 | 1 | 3 | 3 | 3 | 3 | -1 | 0 | 0 | -3 | -4 | -6 | -5 | -5 | -3 | -1 | -1 | -1 | -1 | 1 | 2 | 1 | 0 | 1 | 0 | 2 | 1 | 2 | 1 | 0 | -1 | -1 | -1 | 4 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 3 | 2 | 1 | 4 | 3 | 2 | 3 | 1 | 0 | 0 | -3 | -1 | 0 | 0 | -1 | -3 | -2 | -2 | -1 | -2 | -2 | -2 | -1 | 0 | -1 | 0 | 0 | -1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 0 | -1 | -2 | -2 | -861 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 283 | 280 | 263 | 263 | 213 | 200 | 191 | 195 | 203 | 212 | 209 | 204 | 199 | 194 | 189 | 183 | 160 | 155 | 152 | 148 | 143 | 139 | 134 | 132 | 130 | 129 | 130 | 128 | 125 | 123 | 126 | 124 | 122 | 120 | 104 | 103 | 102 | 101 | 99 | 98 | 96 | 92 | 90 | 89 | 91 | 89 | 90 | 87 | 87 | 84 | 81 | 79 | 75 | 71 | 69 | 70 | 67 | 64 | 61 | 57 | 54 | 53 | 47 | 51 | 51 | 49 | 46 | 44 | 44 | 44 | 44 | 42 | 41 | 42 | 41 | 41 | 40 | 41 | 40 | 39 | 40 | 39 | 38 | 39 | 39 | 38 | 38 | 36 | 34 | 33 | 34 | 32 | 32 | 31 | 29 | 28 | 27 | 27,838 |
Shareholders' Equity and Liabilities |
|
M | 2,921 | 2,985 | 2,959 | 2,892 | 2,335 | 2,333 | 2,350 | 2,213 | 2,178 | 2,144 | 2,047 | 2,003 | 1,996 | 1,892 | 1,858 | 1,800 | 1,465 | 1,466 | 1,475 | 1,447 | 1,448 | 1,431 | 1,408 | 1,398 | 1,382 | 1,362 | 1,270 | 1,265 | 1,225 | 1,223 | 1,198 | 1,180 | 1,193 | 1,163 | 954 | 942 | 930 | 925 | 913 | 914 | 903 | 915 | 899 | 879 | 883 | 882 | 876 | 881 | 881 | 909 | 879 | 859 | 853 | 840 | 813 | 789 | 774 | 750 | 707 | 707 | 675 | 669 | 621 | 602 | 600 | 591 | 584 | 581 | 566 | 572 | 561 | 551 | 540 | 529 | 510 | 507 | 506 | 499 | 497 | 495 | 469 | 464 | 446 | 446 | 447 | 433 | 438 | 431 | 419 | 421 | 429 | 424 | 409 | 413 | 352 | 343 | 340 | 318,568 |
Treasury Stock |
Loading...
|
M | - | - | - | -17 | -17 | -17 | -17 | -17 | -16 | -16 | -16 | -16 | -16 | -15 | -15 | -15 | -15 | -14 | -14 | -14 | - | - | -13 | -13 | -13 | -13 | -12 | -12 | -13 | -13 | -11 | -11 | -11 | -10 | -10 | -9 | -9 | -8 | -8 | -8 | -8 | -8 | -8 | -7 | -7 | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 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 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 180 | 185 | 172 | 163 | 167 | 174 | 184 | 180 | 176 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 811 | 772 | 739 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 536 | - | 636 | 576 | 515 | 518 | 221 | 136 | 148 | 156 | 196 | 172 | 178 | 199 | 170 | 167 | 124 | 220 | 202 | - | 39 | 172 | 267 | 234 | 215 | 131 | 122 | 78 | 145 | 89 | 63 | 64 | 67 | 89 | 78 | 59 | 78 | 75 | - | 91 | 128 | - | - | - | - | - | - | - | - | 106 | 111 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 82 | - | - | - | 43 | - | - | - | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39 | - | - | - | 26 | - | 134 | 124 | 22 | 8 | 70 | 47 | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email