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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 259 | 180 | 134 | 201 | 183 | 65 | 71 | 73 | 155 | 68 | 118 | 154 | 150 | 61 | 80 | 45 | 82 | 38 | 114 | 32 | 91 | 34 | 38 | 29 | 77 | 30 | 49 | 18 | 38 | 18 | 22 | 18 | 41 | 23 | 13 | 17 | 26 | 15 | 20 | 14 | 56 | 12 | 15 | 6 | 38 | 10 | 23 | 8 | 31 | 20 | 24 | 10 | 25 | 23 | 38 | 10 | 21 | 10 | 11 | 10 | 12 | 11 | 10 | 7 | 9 | 8 | 10 | 11 | 12 | 12 | 10 | 12 | 10 | 14 | 8 | 11 | 14 | 12 | 13 | 13 | 13 | 11 | 8 | 17 | 9 | 8 | 7 | 7 | 6 | 6 | 4 | 5 | 15 | 12 | 2 | 6 | 4 | 6 | 2 | 3 | - | - | - |
Short-Term Investments |
Loading...
|
M | 346 | 308 | 309 | 281 | 317 | 335 | 334 | 408 | 411 | 402 | 412 | 391 | 404 | 332 | 270 | 227 | 209 | 193 | 159 | 123 | 104 | 107 | 120 | 121 | 118 | 103 | 101 | 91 | 77 | 86 | 91 | 100 | 103 | 94 | 96 | 86 | 72 | 69 | 65 | 56 | 51 | 52 | 66 | 70 | 77 | 78 | 82 | 88 | 74 | 77 | 81 | 1 | 95 | 98 | 88 | 0 | 83 | 90 | 93 | 1 | 102 | 108 | 138 | 1 | 90 | 79 | 83 | 3 | 79 | 79 | 85 | 4 | 86 | 86,676 | 91,566 | 9 | 105,683 | 102,387 | 103,657 | 8 | 99,054 | 105,438 | 97,729 | 7 | - | - | - | - | - | - | - | 13 | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 256 | 320 | 443 | 482 | 500 | 400 | 404 | 481 | 566 | 470 | 530 | 545 | 555 | 393 | 350 | 271 | 291 | 231 | 274 | 155 | 195 | 142 | 157 | 150 | 195 | 133 | 149 | 110 | 115 | 103 | 113 | 118 | 145 | 117 | 109 | 103 | 98 | 84 | 85 | 70 | 107 | 64 | 81 | 76 | 115 | 88 | 23 | 8 | 31 | 20 | 24 | 10 | 25 | 23 | 38 | 10 | 21 | 10 | 11 | 10 | 12 | 11 | 10 | 7 | 9 | 8 | 10 | 11 | 12 | 12 | 10 | 12 | 10 | 14 | 8 | 11 | 14 | 12 | 13 | 13 | 13 | 11 | 8 | 17 | 9 | 8 | 7 | 7 | 6 | 6 | 4 | 5 | 15 | 12 | 2 | 6 | 4 | 6 | 2 | 3 | - | - | - |
Receivables |
Loading...
|
M | 17 | 14 | 14 | 12 | 14 | 12 | 11 | 9 | 9 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 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 | 2 | 3 | 3 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - |
Inventory |
Loading...
|
M | -1,730 | 1,242 | -148 | -214 | -197 | - | - | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | 0 | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 276 | 195 | 148 | 214 | 197 | 4 | 11 | 9 | 1,129 | 1,110 | 558 | 683 | 651 | -345 | 4 | 8 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 276 | 1,771 | 457 | 494 | 514 | 412 | 415 | 490 | 576 | 478 | 1,631 | 553 | 1,628 | 1,429 | 1,383 | 279 | 1,178 | 1,085 | 1,082 | 161 | 962 | 895 | 885 | 155 | 876 | 799 | 790 | 114 | 723 | 696 | 664 | 539 | 639 | 597 | 572 | 459 | 536 | 510 | 495 | 3 | 502 | 454 | 458 | 2 | 468 | 438 | 443 | 10 | 420 | 411 | 415 | 13 | 419 | 420 | 427 | 13 | 394 | 385 | 382 | 12 | 380 | 383 | 403 | 9 | 330 | 311 | 313 | 13 | 298 | 295 | 293 | 14 | 280 | 277,712 | 269,950 | 12 | 278,285 | 270,652 | 271,583 | 14 | 257,174 | 258,816 | 240,938 | 18 | 10 | 10 | 9 | 9 | 7 | 7 | 5 | 7 | 16 | 13 | 3 | 7 | 6 | 7 | 3 | 4 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 18 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 12 | 11 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 183 | 179 | 168 | 160 | 158 | 157 | 160 | 155 | 150 | 139 | 139 | 133 | 129 | 124 | 121 | 117 | 112 | 108 | 104 | 100 | 96 | 93 | 90 | 87 | 84 | 81 | 78 | 76 | 74 | 73 | 71 | 69 | 67 | 66 | 64 | 63 | 61 | 60 | 58 | 57 | 56 | 56 | 55 | 54 | 53 | 52 | 51 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,046 | 1,009 | 1,021 | 1,008 | 1,054 | 1,078 | 1,087 | 1,170 | 1,141 | 1,068 | 989 | 888 | 1,917 | 1,772 | 1,689 | 611 | 1,475 | 1,376 | 1,269 | 1,213 | 1,159 | 1,135 | 1,125 | 979 | 956 | 903 | 864 | 848 | 821 | 802 | 756 | 728 | 685 | 656 | 635 | 612 | 613 | 604 | 591 | 581 | 570 | 566 | 548 | 536 | 512 | 515 | 475 | 473 | 452 | 441 | 429 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,392 | 1,317 | 1,329 | 1,289 | 1,371 | 1,413 | 1,420 | 1,578 | 1,553 | 1,470 | 1,401 | 1,279 | 2,321 | 2,104 | 1,958 | 837 | 1,685 | 1,569 | 1,429 | 1,335 | 1,263 | 1,242 | 1,245 | 1,100 | 1,074 | 1,006 | 965 | 940 | 898 | 888 | 848 | 828 | 788 | 749 | 731 | 699 | 685 | 673 | 656 | 637 | 621 | 618 | 614 | 606 | 589 | 593 | 557 | 561 | 526 | 518 | 510 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,572 | -1,009 | -1,036 | -1,023 | -1,069 | -1,092 | -1,101 | -1,185 | -1,156 | -1,082 | -989 | -902 | -849 | -741 | -660 | -624 | -592 | -525 | -464 | -440 | -396 | -384 | -401 | -409 | -395 | -342 | -327 | -329 | -291 | -297 | -299 | -305 | -295 | -271 | -270 | -255 | -250 | -250 | -250 | -194 | -228 | -231 | -240 | -206 | -239 | -245 | -221 | -249 | -214 | -206 | -203 | -230 | -213 | -182 | -168 | -182 | -144 | -155 | -159 | -177 | -151 | -147 | -154 | -128 | -107 | -95 | -83 | -101 | -79 | -79 | -85 | -98 | -86 | 8,697 | 8,077 | -107 | 7,116 | 5,876 | 5,497 | -110 | 5,199 | 4,917 | 4,494 | -105 | -90 | -82 | -78 | -71 | -66 | -58 | -54 | -54 | -53 | -55 | -58 | -50 | -49 | -51 | -54 | -53 | -3 | - | - |
Total Long-Term Assets |
Loading...
|
M | 2,596 | 15 | 1,036 | 1,023 | 1,069 | 1,092 | 1,101 | 1,185 | 1,156 | 1,082 | 14 | 902 | 14 | 14 | 14 | 624 | 13 | 13 | 13 | 440 | 13 | 13 | 13 | 409 | 13 | 13 | 14 | 329 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 14 | 14 | 14 | 58 | 14 | 14 | 14 | 54 | 15 | 15 | 15 | 249 | 15 | 15 | 15 | 230 | 16 | 15 | 15 | 182 | 15 | 15 | 15 | 177 | 16 | 16 | 15 | 128 | 15 | 14 | 14 | 101 | 14 | 13 | 12 | 98 | 9 | 8,793 | 8,177 | 107 | 7,229 | 5,984 | 5,606 | 110 | 5,303 | 5,027 | 4,596 | 105 | 90 | 82 | 78 | 71 | 66 | 58 | 54 | 54 | 53 | 55 | 58 | 50 | 49 | 51 | 54 | 53 | 0 | - | - |
Total Assets |
Loading...
|
M | 2,872 | 2,737 | 2,688 | 2,698 | 2,729 | 2,616 | 2,584 | 2,572 | 2,522 | 2,345 | 2,283 | 2,200 | 2,143 | 1,865 | 1,799 | 1,677 | 1,584 | 1,444 | 1,410 | 1,269 | 1,274 | 1,195 | 1,188 | 1,151 | 1,174 | 1,061 | 1,038 | 982 | 958 | 932 | 893 | 869 | 851 | 797 | 768 | 739 | 734 | 712 | 699 | 674 | 700 | 653 | 650 | 634 | 650 | 625 | 601 | 591 | 579 | 560 | 556 | 548 | 560 | 531 | 529 | 495 | 479 | 473 | 472 | 461 | 459 | 441 | 439 | 380 | 380 | 344 | 339 | 326 | 321 | 312 | 310 | 308 | 299 | 295 | 291 | 295 | 293 | 287 | 285 | 285 | 275 | 272 | 259 | 257 | 244 | 236 | 230 | 220 | 211 | 197 | 191 | 185 | 174 | 171 | 167 | 168 | 162 | 162 | 155 | 153 | 151 | - | - |
Accounts Payable |
Loading...
|
M | - | - | - | 2,437 | 29 | 26 | 2,327 | 2,213 | 2,292 | 2,073 | 2,056 | 2,005 | 22 | 21 | 21 | 1,501 | 18 | 17 | 16 | 15 | 13 | 12 | 10 | 12 | 11 | 10 | 12 | 10 | 9 | 10 | 10 | 9 | 8 | 9 | 8 | 7 | 645 | 583 | 611 | 590 | 621 | 549 | 580 | 558 | 587 | 546 | 536 | 512 | 515 | 494 | 492 | 470 | 499 | 466 | 463 | 422 | 416 | 399 | 409 | 399 | 398 | 381 | 374 | 321 | 322 | 297 | 297 | 284 | 280 | 271 | 269 | 268 | 260 | 256 | 250 | 253 | 253 | 247 | 245 | 244 | 231 | 228 | 221 | 218 | 206 | 198 | 192 | 184 | 176 | 166 | 160 | 154 | 141 | 136 | 133 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Short-Term Debt |
Loading...
|
M | 2 | 125 | 5 | 0 | 0 | 108 | 23 | 124 | - | 40 | 49 | 3 | 2 | 20 | 18 | 18 | 4 | 49 | 8 | 8 | 13 | 55 | 59 | 6 | 6 | 20 | 1 | 7 | 1 | 46 | 14 | 26 | 20 | 28 | 8 | 23 | 17 | 44 | 5 | 3 | 15 | 32 | 4 | 11 | 4 | 14 | 14 | 14 | 9 | 12 | 14 | 14 | - | - | 9 | 9 | - | 10 | - | - | - | - | 8 | 1 | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | - | 3 | 3 | 5 | - | 1 | 1 | 8 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 8 | 10 | 5 | 5 | 5 | 5 | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2,179 | - | 2,032 | 2,127 | 2,040 | -108 | -23 | -124 | 2,292 | -40 | 2,056 | 12 | 18 | 20 | 1,619 | -18 | 1,430 | 1,245 | 1,263 | -8 | -13 | 0 | 1,002 | 1,025 | 1,052 | 921 | 918 | -7 | 845 | 0 | 773 | 739 | 750 | 669 | 664 | 623 | 645 | 583 | 611 | -3 | 621 | 549 | 580 | -11 | 587 | 546 | 536 | -14 | 515 | 494 | 492 | -14 | - | - | - | -9 | - | - | - | - | - | - | - | -1 | - | - | - | - | - | - | - | - | - | - | -3 | -3 | -3 | - | - | -3 | 222 | - | - | -1 | -8 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - |
Current Liabilities |
Loading...
|
M | 2,181 | 125 | 2,037 | 2,127 | 2,040 | 108 | 23 | 124 | 2,315 | 40 | 49 | 15 | 2 | 20 | 20 | 18 | 4 | 49 | 1,293 | 8 | 13 | 55 | 59 | 1,037 | 1,063 | 20 | 1 | 7 | 1 | 46 | 14 | 26 | 778 | 28 | 8 | 23 | 662 | 44 | 5 | 3 | 636 | 32 | 4 | 11 | 591 | 14 | 543 | 14 | 524 | 506 | 504 | 14 | - | - | - | 9 | - | 10 | - | - | - | - | 8 | 1 | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 34 | 202 | 3 | 227 | 220 | 151 | 1 | 8 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 8 | 10 | 5 | 5 | 5 | 5 | 0 | 0 | - | - | - |
Long-Term Debt |
Loading...
|
M | 84 | 54 | 54 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 20 | 20 | 20 | 20 | 25 | 13 | 13 | 14 | 14 | 13 | 12 | 13 | 13 | 18 | 20 | 20 | 23 | 23 | 22 | 20 | 20 | 20 | 20 | 19 | 19 | 17 | 16 | 15 | 15 | 15 | 9 | 5 | 4 | 4 | 6 | 7 | 7 | 9 | 12 | 12 | 12 | 12 | 17 | 17 | 17 | 17 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 9 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 8 | 8 | 8 | 8 | 10 | 12 | 13 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 5 | 5 | 5 | 10 | 5 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 40 | - | - | - | - | - | - | - | 49 | - | 8 | 13 | 70 | 76 | 18 | 18 | 40 | 20 | 30 | 23 | 68 | 35 | 46 | - | - | - | - | 6 | 6 | 6 | 6 | 5 | 36 | 8 | 15 | 4 | 18 | 4 | 19 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 491 | 2,416 | 54 | 49 | 49 | 108 | 23 | 124 | 2,365 | 40 | 2,128 | 20 | 2,002 | 1,726 | 1,666 | 25 | 1,456 | 1,275 | 1,293 | 14 | 13 | 1,036 | 1,029 | 1,055 | 1,081 | 951 | 950 | 23 | 877 | 808 | 802 | 768 | 778 | 698 | 691 | 649 | 668 | 604 | 631 | 15 | 641 | 563 | 590 | 4 | 594 | 556 | 547 | 7 | 527 | 509 | 507 | 12 | 514 | 485 | 484 | 17 | 435 | 420 | 430 | 420 | 419 | 403 | 394 | 19 | 343 | 307 | 303 | 290 | 286 | 277 | 275 | 274 | 266 | 262 | 5 | 5 | 5 | 255,681 | 253,506 | 8 | 244,203 | 242,160 | 230,391 | 7 | - | - | - | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | 3 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 2,672 | 2,541 | 54 | 49 | 49 | 2,448 | 2,425 | 2,414 | 2,365 | 2,185 | 2,128 | 2,051 | 2,004 | 1,726 | 1,666 | 1,548 | 1,460 | 1,323 | 1,293 | 1,157 | 1,166 | 1,091 | 1,088 | 1,055 | 1,081 | 971 | 951 | 899 | 878 | 854 | 817 | 794 | 778 | 726 | 699 | 672 | 668 | 648 | 636 | 613 | 641 | 594 | 593 | 577 | 594 | 570 | 547 | 538 | 527 | 509 | 507 | 499 | 514 | 485 | 484 | 451 | 435 | 430 | 430 | 420 | 419 | 403 | 402 | 343 | 343 | 307 | 303 | 290 | 286 | 277 | 275 | 274 | 266 | 262 | 258 | 262 | 262 | 256 | 254 | 255 | 244 | 242 | 231 | 228 | 216 | 208 | 203 | 194 | 185 | 172 | 166 | 160 | 149 | 147 | 143 | 144 | 139 | 139 | 131 | 129 | 127 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | 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 | 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 | - | 0 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | 188 | 180 | 174 | 165 | 159 | 153 | 146 | 140 | 133 | 128 | 123 | 118 | 114 | 110 | 106 | 102 | 98 | 94 | 90 | 86 | 83 | 79 | 76 | 73 | 71 | 68 | 66 | 64 | 62 | 60 | 58 | 57 | 55 | 54 | 53 | 51 | 50 | 49 | 48 | 46 | 45 | 44 | 43 | 42 | 41 | 40 | 39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -20 | -19 | -25 | -21 | -20 | -23 | -25 | -18 | -13 | -4 | -3 | -1 | -5 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | - | 1 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 199 | 195 | 184 | 183 | 179 | 168 | 160 | 158 | 157 | 160 | 155 | 150 | 139 | 139 | 133 | 129 | 124 | 121 | 117 | 112 | 108 | 104 | 100 | 96 | 93 | 90 | 87 | 84 | 81 | 78 | 76 | 74 | 73 | 71 | 69 | 67 | 66 | 64 | 63 | 61 | 60 | 58 | 57 | 56 | 56 | 55 | 54 | 53 | 52 | 51 | 50 | 48 | 47 | 46 | 46 | 45 | 44 | 43 | 42 | 40 | 39 | 38 | 37 | 36 | 37 | 37 | 36 | 35 | 35 | 35 | 34 | 34 | 34 | 33 | 33 | 33 | 31 | 32 | 31 | 30 | 30 | 29 | 29 | 29 | 28 | 28 | 27 | 26 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 23 | 23 | 23 | 24 | 24 | - | - |
Shareholders' Equity and Liabilities |
|
M | 2,872 | 2,737 | 2,688 | 2,698 | 2,729 | 2,616 | 2,584 | 2,572 | 2,522 | 2,345 | 2,283 | 2,200 | 2,143 | 1,865 | 1,799 | 1,677 | 1,584 | 1,444 | 1,410 | 1,269 | 1,274 | 1,195 | 1,188 | 1,151 | 1,174 | 1,061 | 1,038 | 982 | 958 | 932 | 893 | 869 | 851 | 797 | 768 | 739 | 734 | 712 | 699 | 674 | 700 | 653 | 650 | 634 | 650 | 625 | 601 | 591 | 579 | 560 | 556 | 548 | 560 | 531 | 529 | 495 | 479 | 473 | 472 | 461 | 459 | 441 | 439 | 380 | 380 | 344 | 339 | 326 | 321 | 312 | 310 | 308 | 299 | 295 | 291 | 295 | 293 | 287 | 285 | 285 | 275 | 272 | 259 | 257 | 244 | 236 | 230 | 220 | 211 | 197 | 191 | 185 | 174 | 171 | 167 | 168 | 162 | 162 | 155 | 153 | 151 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 16 | 16 | 16 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 17 | 17 | 8 | 17 | 16 | 16 | 8 | 16 | 16 | 16 | 8 | 16 | 16 | 16 | 8 | 16 | 16 | 34 | 8 | 16 | 16 | 16 | 8 | 16 | 16 | 16 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 185 | 180 | 169 | 160 | 159 | 158 | 161 | 156 | 150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 550 | 557 | 477 | 654 | - | 559 | 628 | 568 | 576 | 432 | 387 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 86 | 179 | 59 | 50 | 50 | 157 | 73 | 173 | - | 89 | 98 | 23 | 22 | 39 | 38 | 43 | 17 | 62 | 22 | 22 | 25 | 67 | 71 | 18 | 24 | 40 | 21 | 30 | 23 | 68 | 35 | 46 | 41 | 48 | 27 | 42 | 35 | 59 | 19 | 18 | 29 | 40 | 9 | 15 | 8 | 20 | 21 | 21 | 18 | 24 | 26 | 26 | - | - | 26 | 26 | - | 29 | - | - | - | - | 27 | 20 | - | - | - | - | - | - | - | - | - | - | 10 | 10 | 10 | - | 10 | 13 | 17 | - | 9 | 9 | 16 | 18 | 18 | 18 | 18 | 10 | 10 | 10 | 13 | 15 | 10 | 15 | 10 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 2 | 125 | - | 0 | 0 | 108 | 23 | 124 | 0 | 40 | 0 | 3 | 2 | 0 | 0 | 18 | 4 | 49 | 0 | 8 | 13 | 4 | 5 | 6 | 6 | 5 | 3 | 30 | 23 | 68 | 35 | 46 | 20 | - | - | 42 | - | - | - | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email