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 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 50 | 54 | 38 | 53 | 44 | 43 | 52 | 66 | 58 | 77 | 29 | 76 | 53 | 47 | 28 | 38 | 42 | 37 | 21 | 40 | 28 | 38 | 56 | 107 | 117 | 139 | 127 | 147 | 128 | 157 | 113 | 128 | 125 | 177 | 148 | 167 | 100 | 135 | 93 | 124 | 101 | 68 | 65 | 41 | 27 | 43 | 36 | 30 | 41 | 24 | 29 | 28 | 26 | 26 | 21 | 17 | 41 | 27 | 17 | 41 | 28 | 50 | 44 | 59 | 87 | 61 | 51 | 61 | 55 | 83 | 78 | 49 | 33 | 17 | 20 | 24 | 17 | 12 | 10 | 27 | 21 | 24 | 13 | 11 | 12 | 13 | 4 | 8 | 4 | 7 | 14 | 27 | 59 | 47 | 49 | 38 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | 1 | - | 0 | 0 |
Short-Term Investments |
Loading...
|
M | 7 | 6 | 9 | 9 | 6 | - | - | - | - | - | - | 17 | 17 | - | 18 | - | - | - | - | - | - | - | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 50 | 54 | 38 | 53 | 44 | 43 | 52 | 66 | 58 | 77 | 29 | 76 | 53 | 47 | 28 | 38 | 42 | 37 | 21 | 40 | 28 | 38 | 56 | 107 | 117 | 139 | 127 | 147 | 128 | 157 | 113 | 128 | 125 | 177 | 148 | 167 | 100 | 135 | 93 | 124 | 101 | 68 | 65 | 41 | 27 | 43 | 36 | 30 | 41 | 24 | 29 | 28 | 26 | 26 | 21 | 17 | 41 | 27 | 17 | 41 | 28 | 50 | 44 | 59 | 87 | 61 | - | - | 55 | 83 | 78 | 49 | 33 | 17 | 20 | 24 | 17 | 12 | 10 | 27 | 21 | 24 | 13 | 11 | 12 | 13 | 4 | 8 | 4 | 7 | 14 | 27 | 59 | 47 | 49 | 38 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | 1 | - | 0 | 0 |
Receivables |
Loading...
|
M | 191 | 193 | 158 | 161 | 179 | 177 | 173 | 171 | 159 | 164 | 181 | 174 | 191 | 186 | 166 | 171 | 238 | 207 | 206 | 237 | 257 | 241 | 247 | 253 | 262 | 275 | 272 | 248 | 279 | 251 | 256 | 279 | 361 | 350 | 330 | 320 | 338 | 322 | 319 | 288 | 302 | 252 | 234 | 234 | 232 | 217 | 182 | 167 | 193 | 201 | 150 | 143 | 142 | 131 | 131 | 114 | 117 | 125 | 132 | 115 | 129 | 114 | 127 | 119 | 132 | 99 | 111 | 99 | 115 | 104 | 95 | 81 | 90 | 86 | 73 | 67 | 73 | 76 | 71 | 69 | 71 | 75 | 75 | 61 | 64 | 63 | 55 | 44 | 56 | 56 | 54 | 46 | 51 | 52 | 46 | 36 | 29 | 24 | 26 | 24 | 22 | 19 | 18 | 14 | 13 | 12 | 9 | 9 | 7 | 9 | 8 | 9 | 9 | - | 7 | 7 | 7 | - | - | 5 | - | 1 | 0 |
Inventory |
Loading...
|
M | 281 | 295 | 313 | 310 | 316 | 325 | 316 | 308 | 294 | 289 | 280 | 285 | 314 | 312 | 293 | 248 | 238 | 283 | 301 | 365 | 395 | 403 | 414 | 392 | 399 | 502 | 485 | 427 | 409 | 431 | 442 | 409 | 395 | 403 | 427 | 382 | 370 | 372 | 386 | 320 | 299 | 263 | 267 | 250 | 240 | 234 | 200 | 186 | 180 | 190 | 182 | 171 | 167 | 170 | 170 | 157 | 154 | 165 | 165 | 159 | 205 | 213 | 216 | 176 | 159 | 129 | 142 | 129 | 124 | 116 | 111 | 106 | 103 | 105 | 84 | 76 | 84 | 88 | 93 | 87 | 77 | 74 | 69 | 66 | 60 | 58 | 52 | 54 | 57 | 62 | 53 | 50 | 46 | 48 | 50 | 48 | 35 | 36 | 29 | 29 | 18 | 19 | 19 | 13 | 12 | 15 | 7 | 7 | 7 | 7 | 9 | 7 | 8 | - | 7 | 6 | 7 | - | - | 6 | - | 1 | 0 |
Other Current Assets |
Loading...
|
M | 50 | 58 | 56 | 65 | 59 | 59 | 55 | 56 | 49 | 46 | 38 | 40 | 39 | 39 | 55 | 104 | 87 | 50 | 37 | 60 | 55 | 56 | 58 | 60 | 63 | 63 | 61 | 52 | 85 | 64 | 84 | 85 | 43 | 50 | 39 | 43 | 47 | 51 | 46 | 48 | 45 | 37 | 39 | 32 | 35 | 26 | 18 | 20 | 20 | 20 | 13 | 15 | 27 | 16 | 17 | 25 | 18 | 30 | 17 | 35 | 26 | 22 | 24 | 27 | 22 | 27 | 30 | 27 | 19 | 18 | 17 | 22 | 21 | 21 | 21 | 21 | 19 | 17 | 14 | 11 | 11 | 10 | 8 | 8 | 7 | 7 | 7 | 13 | 12 | 9 | 14 | 12 | 4 | 13 | 16 | 20 | 3 | 3 | 2 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | - | 0 | 0 | 0 | - | - | 0 | - | 0 | 0 |
Current Assets |
Loading...
|
M | 572 | 599 | 566 | 591 | 599 | 605 | 596 | 600 | 560 | 579 | 532 | 577 | 596 | 636 | 613 | 561 | 604 | 577 | 565 | 702 | 905 | 951 | 1,015 | 1,052 | 1,156 | 979 | 945 | 875 | 900 | 902 | 896 | 900 | 946 | 1,001 | 965 | 933 | 881 | 905 | 869 | 804 | 765 | 637 | 622 | 575 | 554 | 538 | 456 | 449 | 478 | 449 | 388 | 371 | 362 | 353 | 350 | 314 | 343 | 347 | 344 | 349 | 401 | 411 | 423 | 393 | 407 | 316 | 335 | 316 | 318 | 325 | 306 | 260 | 252 | 235 | 204 | 194 | 196 | 196 | 191 | 198 | 183 | 186 | 168 | 150 | 150 | 148 | 125 | 125 | 132 | 137 | 138 | 139 | 169 | 161 | 162 | 143 | 68 | 64 | 57 | 59 | 45 | 41 | 39 | 29 | 27 | 28 | 17 | 17 | 16 | 17 | 18 | 17 | 20 | - | 14 | 14 | 15 | - | - | 11 | - | 2 | 0 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 352 | 365 | 389 | 392 | 395 | 396 | 397 | 412 | 401 | 412 | 401 | 405 | 401 | 386 | 365 | 377 | 370 | 382 | 370 | 328 | 331 | 320 | 316 | 310 | 314 | 386 | 380 | 371 | 390 | - | - | - | 393 | 383 | 362 | 344 | 326 | 334 | 340 | 311 | 299 | 255 | 251 | 236 | 220 | 218 | 154 | 148 | 147 | 172 | 107 | 110 | 110 | 105 | 107 | 107 | 100 | 102 | 103 | 102 | 142 | 143 | 156 | 159 | 152 | 115 | - | - | 117 | 118 | 114 | 120 | 100 | 98 | 93 | 88 | 87 | 89 | 88 | 87 | 74 | 69 | 67 | 69 | 66 | 67 | 65 | 70 | 72 | 70 | 61 | 56 | 48 | 43 | 39 | 39 | 18 | 17 | 18 | 18 | 8 | 8 | 6 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | - | - | 0 | - | 0 | 0 |
Goodwill |
Loading...
|
M | 936 | 940 | 928 | 939 | 932 | 927 | 912 | 934 | 951 | 956 | 863 | 871 | 878 | 877 | 860 | 862 | 861 | 880 | 867 | 1,009 | 1,017 | 1,009 | 1,020 | 1,024 | 1,057 | 1,084 | 1,074 | 1,060 | 1,060 | 1,028 | 1,048 | 1,060 | 1,195 | 1,220 | 1,142 | 1,136 | 1,107 | 1,094 | 1,117 | 1,134 | 1,097 | 920 | 917 | 896 | 883 | 894 | 709 | 705 | 682 | 683 | 563 | 568 | 569 | 552 | 551 | 516 | 463 | 461 | 460 | 456 | 454 | 529 | 539 | 550 | 530 | 509 | 521 | 509 | 520 | 400 | 417 | 421 | 418 | 394 | 358 | 351 | 345 | 345 | 339 | 333 | 309 | 305 | 299 | 297 | 289 | 286 | 238 | 240 | 237 | - | - | 220 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 250 | 295 | 291 | 298 | 315 | 471 | 463 | 478 | 493 | 500 | 309 | 315 | 325 | 326 | 320 | 346 | 356 | 379 | 370 | 465 | 476 | 474 | 502 | 510 | 540 | 584 | 578 | 573 | 605 | 568 | 589 | 605 | 644 | 659 | 647 | 648 | 632 | 622 | 644 | 651 | 609 | 490 | 488 | 498 | 408 | 424 | 312 | 310 | 319 | 288 | 217 | 220 | 221 | 208 | 208 | 198 | 146 | 148 | 148 | 149 | 154 | 142 | 141 | 137 | 126 | 96 | 98 | 96 | 80 | 80 | 62 | 62 | 61 | 455 | 419 | 412 | 401 | 401 | 394 | 389 | 365 | 360 | 355 | 352 | 328 | 38 | 38 | 278 | 237 | 276 | 258 | 258 | 230 | 224 | 226 | 228 | 213 | 214 | 215 | 193 | 129 | 130 | 129 | 54 | 53 | 52 | 29 | 29 | 27 | 27 | 27 | 27 | 26 | - | 18 | 18 | 17 | - | - | 17 | - | 3 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 1,186 | 1,235 | 1,219 | 1,237 | 1,246 | 1,398 | 1,375 | 1,411 | 1,444 | 1,456 | 1,172 | 1,186 | 1,203 | 1,203 | 1,180 | 1,208 | 1,217 | 1,259 | 1,237 | 1,474 | 1,492 | 1,482 | 1,522 | 1,535 | 1,597 | 1,668 | 1,652 | 1,633 | 1,665 | 1,596 | 1,637 | 1,665 | 1,839 | 1,879 | 1,790 | 1,784 | 1,739 | 1,716 | 1,761 | 1,786 | 1,706 | 1,410 | 1,404 | 1,395 | 1,292 | 1,318 | 1,021 | 1,015 | 1,001 | 971 | 781 | 789 | 790 | 759 | 759 | 715 | 609 | 609 | 608 | 606 | 609 | 671 | 680 | 687 | 656 | 606 | 620 | 606 | 600 | 480 | 479 | 483 | 479 | 849 | 777 | 763 | 746 | 746 | 733 | 722 | 674 | 665 | 654 | 649 | 618 | 325 | 276 | 517 | 475 | - | - | 478 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -238 | -219 | -240 | -289 | -334 | -328 | -300 | -193 | 177 | 337 | 299 | 251 | 256 | 235 | 222 | 263 | 233 | 45 | 57 | 109 | 163 | 203 | 279 | 155 | 115 | 80 | 66 | 22 | 6 | -1 | 0 | -65 | -8 | -12 | -111 | -95 | -154 | -166 | -157 | -59 | -124 | -173 | -176 | -213 | -12 | -48 | -58 | -76 | 94 | 78 | 49 | 48 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 10 | 11 | 12 | 13 | 13 | 13 | 14 | 14 | 16 | 16 | 17 | 17 | 17 | 17 | 18 | 17 | 18 | 19 | 18 | 19 | 19 | 19 | 21 | 21 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 2 | 2 | 3 | 7 | 6 | 37 | 39 | 41 | 41 | 47 | 48 | 50 | 46 | 45 | 43 | 42 | 49 | 51 | 45 | 45 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 18 | 18 | 21 | 21 | 19 | - | - | - | - | - | - | 34 | 35 | - | 36 | - | - | - | - | - | - | - | 21 | 21 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 2 | 2 | 3 | 7 | 6 | 37 | 39 | 41 | 41 | 47 | 48 | 50 | 46 | 45 | 43 | 42 | 49 | 51 | 45 | 45 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -29 | -30 | -30 | -46 | -31 | -70 | -63 | -75 | -66 | -60 | -20 | -21 | -14 | -9 | -7 | 24 | -13 | 13 | 12 | 59 | -33 | -35 | -44 | 30 | -50 | -63 | -89 | 34 | 33 | 32 | 32 | 33 | 12 | 12 | 13 | 34 | 5 | 4 | 3 | 29 | 11 | 11 | 8 | 26 | 6 | 8 | 5 | 18 | 0 | 0 | -2 | 13 | 8 | 8 | 8 | 17 | 2 | 3 | 4 | 18 | 19 | 20 | 19 | 20 | 19 | 22 | 19 | 22 | 16 | 16 | 16 | 15 | 12 | 12 | 13 | 13 | 12 | 11 | 12 | 10 | 9 | 9 | 10 | 11 | 12 | 12 | 11 | 7 | 48 | 10 | 11 | 9 | 8 | 7 | 6 | 5 | 10 | 9 | 9 | 11 | 7 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | - | 3 | 3 | 2 | - | - | 3 | - | 0 | 1 |
Total Long-Term Assets |
Loading...
|
M | 1,577 | 1,634 | 1,651 | 1,668 | 1,674 | 1,833 | 1,821 | 1,858 | 1,882 | 1,906 | 1,610 | 1,629 | 1,644 | 1,629 | 1,587 | 1,628 | 1,632 | 1,708 | 1,672 | 1,881 | 1,873 | 1,852 | 1,888 | 1,895 | 1,965 | 2,108 | 2,087 | 2,056 | 2,108 | 2,019 | 2,071 | 2,108 | 2,285 | 2,315 | 2,187 | 2,164 | 2,100 | 2,086 | 2,135 | 2,162 | 2,073 | 1,735 | 1,723 | 1,704 | 1,584 | 1,611 | 1,244 | 1,227 | 1,205 | 1,200 | 949 | 962 | 964 | 929 | 931 | 884 | 771 | 774 | 775 | 774 | 770 | 835 | 855 | 866 | 828 | 742 | - | - | 733 | 613 | 609 | 617 | 591 | 565 | 525 | 513 | 500 | 501 | 494 | 486 | 448 | 438 | 433 | 432 | 406 | 403 | 352 | 354 | 357 | 356 | 330 | 323 | 285 | 275 | 272 | 273 | 240 | 240 | 242 | 223 | 144 | 143 | 139 | 59 | 57 | 57 | 32 | 32 | 30 | 30 | 30 | 30 | 30 | - | 21 | 21 | 20 | - | - | 20 | - | 3 | 1 |
Total Assets |
Loading...
|
M | 2,149 | 2,234 | 2,217 | 2,259 | 2,273 | 2,438 | 2,417 | 2,458 | 2,441 | 2,485 | 2,142 | 2,206 | 2,240 | 2,266 | 2,200 | 2,188 | 2,236 | 2,285 | 2,236 | 2,583 | 2,778 | 2,803 | 2,903 | 2,947 | 3,121 | 3,087 | 3,032 | 2,931 | 3,008 | 2,921 | 2,966 | 3,008 | 3,231 | 3,317 | 3,152 | 3,097 | 2,981 | 2,992 | 3,005 | 2,965 | 2,838 | 2,372 | 2,345 | 2,279 | 2,138 | 2,149 | 1,699 | 1,676 | 1,683 | 1,648 | 1,338 | 1,334 | 1,326 | 1,282 | 1,281 | 1,198 | 1,114 | 1,121 | 1,119 | 1,123 | 1,170 | 1,245 | 1,278 | 1,259 | 1,235 | 1,058 | 1,105 | 1,058 | 1,051 | 938 | 915 | 878 | 843 | 800 | 729 | 707 | 697 | 698 | 685 | 684 | 631 | 624 | 600 | 582 | 556 | 551 | 477 | 479 | 490 | 493 | 467 | 462 | 454 | 435 | 433 | 416 | 308 | 304 | 299 | 282 | 189 | 184 | 178 | 88 | 85 | 85 | 49 | 49 | 46 | 47 | 48 | 47 | 50 | - | 35 | 35 | 35 | - | - | 32 | - | 5 | 1 |
Accounts Payable |
Loading...
|
M | 179 | 169 | 142 | 135 | 146 | 154 | 158 | 175 | 177 | 180 | 173 | 172 | 210 | 217 | 185 | 171 | 182 | 187 | 189 | 238 | 205 | 210 | 226 | 230 | 215 | 263 | 247 | 222 | 252 | 359 | 328 | 331 | 234 | 280 | 236 | 252 | 226 | 258 | 259 | 239 | 218 | 198 | 275 | 257 | 234 | 243 | 205 | 184 | 201 | 210 | 166 | 167 | 89 | 172 | 162 | 91 | 110 | 119 | 128 | 96 | 140 | 134 | 148 | 95 | 137 | 71 | 123 | 71 | 113 | 99 | 100 | 82 | 80 | 79 | 63 | 66 | 61 | 55 | 53 | 59 | 54 | 60 | 54 | 55 | 48 | 49 | 38 | 46 | 45 | 50 | 47 | 42 | 39 | 37 | 47 | 43 | 23 | 29 | 26 | 30 | 18 | 16 | 16 | 10 | 9 | 13 | 6 | 8 | 4 | 4 | 6 | 6 | 7 | - | 4 | 3 | 3 | - | - | 4 | - | 1 | 0 |
Short-Term Debt |
Loading...
|
M | 18 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 0 | 1 | 1 | 1 | 0 | 2 | 2 | 1 | 2 | 26 | 23 | 36 | 28 | 27 | 26 | 25 | 18 | 10 | 27 | 12 | 24 | 27 | 38 | 42 | 45 | 31 | 34 | 89 | 100 | 100 | 82 | 0 | 11 | 12 | 14 | 5 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 4 | 4 | 3 | 3 | 4 | 5 | 7 | 9 | 7 | 19 | 9 | 3 | 3 | 4 | 1 | 3 | 8 | 3 | 3 | 1 | 1 | 1 | 1 | 14 | 12 | 12 | 10 | 7 | 9 | 5 | 5 | 5 | 3 | 5 | 4 | 5 | 6 | 5 | 5 | 3 | - | 0 | 0 | 0 | - | - | 2 | - | 0 | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | 95 | 98 | - | - | - | - | 11 | - | 119 | 31 | - | - | - | - | - | 176 | 160 | 137 | 116 | 111 | - | - | - | 75 | - | - | - | - | - | - | - | - | - | - | 79 | - | - | -85 | -6 | -72 | -67 | -68 | 5 | 5 | -78 | -67 | -74 | - | -83 | - | - | - | - | - | - | - | - | - | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 5 | 6 | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 76 | 91 | 97 | 89 | 96 | -10 | -6 | 87 | 98 | 110 | 123 | 107 | 120 | 29 | 113 | 128 | 118 | 123 | 128 | 119 | 15 | 34 | 46 | 50 | 62 | 113 | 112 | 109 | 4 | 98 | 96 | 79 | 93 | 90 | 95 | 79 | 82 | 82 | 98 | 6 | 90 | 67 | 93 | 10 | 80 | 77 | 73 | 13 | 10 | 80 | 76 | 77 | 101 | 93 | 8 | 47 | 15 | 9 | 6 | 40 | 5 | 1 | 2 | 29 | 6 | 46 | - | 42 | 13 | 11 | 8 | 3 | 11 | 9 | 6 | 1 | 3 | 6 | 5 | 2 | 12 | 10 | 4 | 2 | 10 | 7 | 5 | 6 | 9 | 6 | - | 1 | 8 | 7 | 8 | 9 | 7 | 3 | 1 | - | 3 | 1 | 1 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 1 | 1 | - | - | 1 | - | 0 | 1 |
Current Liabilities |
Loading...
|
M | 272 | 267 | 247 | 231 | 250 | 246 | 257 | 269 | 283 | 298 | 296 | 290 | 331 | 366 | 329 | 300 | 302 | 312 | 320 | 383 | 419 | 439 | 438 | 422 | 414 | 401 | 377 | 340 | 357 | 371 | 351 | 357 | 364 | 412 | 376 | 362 | 343 | 429 | 456 | 424 | 390 | 265 | 295 | 274 | 257 | 258 | 211 | 203 | 216 | 213 | 175 | 171 | 191 | 182 | 170 | 139 | 125 | 127 | 133 | 137 | 145 | 135 | 150 | 146 | 144 | 117 | 127 | 117 | 127 | 110 | 109 | 86 | 93 | 92 | 73 | 70 | 68 | 65 | 63 | 68 | 75 | 76 | 77 | 66 | 65 | 65 | 52 | 54 | 57 | 64 | 50 | 46 | 49 | 45 | 56 | 53 | 45 | 44 | 40 | 40 | 28 | 26 | 22 | 15 | 15 | 17 | 12 | 12 | 10 | 10 | 11 | 11 | 10 | - | 5 | 5 | 5 | - | - | 7 | - | 2 | 1 |
Long-Term Debt |
Loading...
|
M | 770 | 802 | 807 | 821 | 849 | 871 | 891 | 881 | 828 | 732 | 345 | 230 | 256 | 293 | 289 | 281 | 364 | 325 | 323 | 614 | 729 | 692 | 693 | 688 | 723 | 742 | 746 | 740 | 781 | 791 | 828 | 836 | 880 | 940 | 843 | 813 | 845 | 786 | 788 | 768 | 750 | 628 | 641 | 653 | 620 | 635 | 360 | 390 | 430 | 450 | 231 | 230 | 237 | 240 | 258 | 225 | 225 | 235 | 242 | 258 | 291 | 320 | 321 | 308 | 299 | 214 | 215 | 215 | 224 | 151 | 151 | 151 | 133 | 108 | 91 | 92 | 86 | 94 | 100 | 104 | 57 | 59 | 59 | 59 | 50 | 56 | 10 | 10 | 10 | 11 | 10 | 11 | 10 | 5 | 5 | 6 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 28 | 30 | 24 | 117 | 116 | 117 | 129 | 130 | 101 | 110 | 111 | 34 | 115 | 120 | 114 | 29 | 91 | 92 | 88 | 15 | 17 | 16 | 13 | 13 | 24 | 23 | 16 | 16 | 17 | 17 | 18 | 19 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 13 | 13 | 15 | 15 | 15 | 15 | 9 | 8 | 12 | 16 | 5 | 14 | 16 | 12 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 932 | 970 | 989 | 1,010 | 1,017 | 1,083 | 1,118 | 1,106 | 1,015 | 924 | 497 | 393 | 407 | 445 | 434 | 445 | 495 | 452 | 446 | 680 | 809 | 773 | 779 | 787 | 831 | 864 | 887 | 878 | 987 | 932 | 972 | 987 | 1,028 | 1,091 | 994 | 963 | 1,011 | 942 | 942 | 921 | 898 | 757 | 770 | 803 | 765 | 785 | 480 | 508 | 524 | 540 | 287 | 296 | 295 | 293 | 324 | 294 | 254 | 262 | 269 | 286 | 340 | 347 | 349 | 340 | 321 | 238 | - | - | 245 | 170 | 170 | 170 | 150 | 125 | 108 | 109 | 99 | 109 | 115 | 119 | 72 | 74 | 74 | 74 | 61 | 67 | 21 | 21 | 18 | 19 | 18 | 19 | 15 | 11 | 11 | 11 | 34 | 38 | 43 | 131 | 58 | 60 | 61 | 20 | 18 | 19 | 11 | 12 | 11 | 12 | 12 | 13 | 16 | - | 8 | 8 | 9 | - | - | 13 | - | 1 | 0 |
Total Liabilities |
Loading...
|
M | 1,205 | 1,238 | 1,236 | 1,241 | 1,266 | 1,330 | 1,376 | 1,375 | 1,297 | 1,222 | 794 | 683 | 738 | 811 | 763 | 745 | 797 | 764 | 765 | 1,063 | 1,228 | 1,213 | 1,218 | 1,210 | 1,245 | 1,265 | 1,264 | 1,218 | 1,344 | 1,304 | 1,324 | 1,344 | 1,392 | 1,503 | 1,371 | 1,326 | 1,353 | 1,371 | 1,398 | 1,345 | 1,289 | 1,021 | 1,065 | 1,077 | 1,022 | 1,044 | 690 | 711 | 741 | 753 | 463 | 467 | 486 | 475 | 494 | 432 | 380 | 389 | 403 | 422 | 485 | 482 | 499 | 486 | 465 | 356 | 370 | 356 | 371 | 281 | 280 | 256 | 243 | 217 | 180 | 179 | 167 | 174 | 178 | 187 | 146 | 150 | 151 | 141 | 126 | 132 | 73 | 75 | 75 | 83 | 68 | 65 | 64 | 56 | 67 | 64 | 78 | 82 | 83 | 172 | 87 | 86 | 83 | 35 | 33 | 35 | 23 | 24 | 21 | 22 | 23 | 23 | 26 | - | 13 | 13 | 13 | - | - | 20 | - | 2 | 1 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,218 | 1,214 | 1,211 | 1,207 | 1,203 | 1,200 | 1,196 | 1,192 | 1,188 | 1,184 | 1,180 | 1,176 | 1,172 | 1,168 | 1,165 | 1,162 | 1,158 | 1,154 | 1,150 | 1,148 | 1,148 | 1,148 | 1,145 | 1,141 | 1,138 | 1,136 | 1,133 | 1,126 | 1,123 | 1,121 | 1,103 | 1,094 | 1,074 | 1,064 | 1,028 | 1,003 | 970 | 957 | 801 | 781 | 769 | 707 | 700 | 634 | 616 | 608 | 597 | 590 | 583 | 571 | 560 | 556 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 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 | 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 | - | - | - | 653 | 671 | 787 | 776 | 769 | 766 | 742 | 711 | 691 | 651 | 616 | 614 | 614 | 611 | 587 | 588 | 695 | 709 | 774 | 841 | 879 | 948 | 936 | 889 | 869 | 869 | 837 | 810 | 801 | 935 | 886 | 829 | 798 | 726 | 693 | 648 | 630 | 594 | 559 | 517 | 490 | 464 | 423 | 391 | 375 | 352 | 328 | 308 | 296 | 283 | 266 | 250 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -136 | -130 | -156 | -126 | -153 | -163 | -217 | -164 | -110 | -94 | -94 | -73 | -78 | -97 | -140 | -171 | -172 | -120 | -169 | -225 | -204 | -225 | -197 | -184 | -116 | -153 | -162 | -195 | -172 | -256 | -204 | -172 | -129 | -108 | -82 | -42 | -106 | -49 | 1 | 60 | 38 | 31 | 16 | -27 | -25 | 12 | 7 | -5 | 4 | -8 | -3 | 7 | 3 | -2 | -2 | -7 | 6 | 9 | 7 | 2 | -11 | -5 | 21 | 32 | 35 | 26 | -67 | -63 | 18 | 16 | 18 | 17 | 13 | 12 | 13 | 8 | 11 | 13 | 9 | 5 | 6 | 11 | 6 | 5 | 3 | -1 | -1 | 1 | -3 | -2 | -2 | -1 | -24 | -22 | -21 | -19 | -4 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 82 | 86 | 97 | 90 | 92 | 93 | 110 | 121 | 81 | 84 | 82 | 97 | 84 | 83 | 83 | 83 | 75 | 77 | 74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 944 | 996 | 981 | 1,018 | 1,006 | 1,109 | 1,041 | 1,083 | 1,144 | 1,264 | 1,349 | 1,523 | 1,502 | 1,455 | 1,437 | 1,444 | 1,439 | 1,521 | 1,471 | 1,519 | 1,550 | 1,591 | 1,685 | 1,737 | 1,876 | 1,823 | 1,768 | 1,713 | 1,665 | 1,617 | 1,642 | 1,665 | 1,839 | 1,814 | 1,782 | 1,772 | 1,628 | 1,621 | 1,607 | 1,620 | 1,549 | 1,351 | 1,280 | 1,202 | 1,116 | 1,105 | 1,009 | 965 | 943 | 896 | 875 | 867 | 839 | 807 | 786 | 766 | 734 | 732 | 716 | 701 | 686 | 729 | 745 | 743 | 740 | 697 | 717 | 697 | 674 | 652 | 630 | 616 | 595 | 578 | 544 | 528 | 530 | 524 | 508 | 497 | 485 | 474 | 449 | 441 | 430 | 420 | 404 | 404 | 415 | 410 | 400 | 397 | 390 | 379 | 367 | 352 | 229 | 222 | 216 | 110 | 102 | 98 | 95 | 53 | 52 | 50 | 27 | 25 | 24 | 24 | 25 | 24 | 24 | - | 23 | 22 | 22 | - | - | 12 | - | 3 | 0 |
Shareholders' Equity and Liabilities |
|
M | 2,149 | 2,234 | 2,217 | 2,259 | 2,273 | 2,438 | 2,417 | 2,458 | 2,441 | 2,485 | 2,142 | 2,206 | 2,240 | 2,266 | 2,200 | 2,188 | 2,236 | 2,285 | 2,236 | 2,583 | 2,778 | 2,803 | 2,903 | 2,947 | 3,121 | 3,087 | 3,032 | 2,931 | 3,008 | 2,921 | 2,966 | 3,008 | 3,231 | 3,317 | 3,152 | 3,097 | 2,981 | 2,992 | 3,005 | 2,965 | 2,838 | 2,372 | 2,345 | 2,279 | 2,138 | 2,149 | 1,699 | 1,676 | 1,683 | 1,648 | 1,338 | 1,334 | 1,326 | 1,282 | 1,281 | 1,198 | 1,114 | 1,121 | 1,119 | 1,123 | 1,170 | 1,245 | 1,278 | 1,259 | 1,235 | 1,058 | 1,087 | 1,053 | 1,051 | 938 | 915 | 878 | 843 | 800 | 729 | 707 | 697 | 698 | 685 | 684 | 631 | 624 | 600 | 582 | 556 | 551 | 477 | 479 | 490 | 493 | 467 | 462 | 454 | 435 | 433 | 416 | 308 | 304 | 299 | 282 | 189 | 184 | 178 | 88 | 85 | 85 | 49 | 49 | 46 | 47 | 48 | 47 | 50 | - | 35 | 35 | 35 | - | - | 32 | - | 5 | 1 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | -726 | -713 | -581 | -461 | -284 | -256 | -246 | -215 | -172 | -169 | -111 | -110 | -110 | -110 | -109 | -107 | -107 | -106 | -106 | -101 | -99 | -99 | -99 | -91 | -89 | -89 | -69 | -61 | -58 | -58 | -52 | -46 | -40 | -40 | -40 | -34 | -30 | -30 | -30 | -25 | -22 | -22 | -21 | -21 | -20 | -18 | -18 | -18 | -18 | -17 | -16 | -16 | -16 | -16 | -16 | -15 | -15 | -15 | -15 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -11 | -9 | -9 | -9 | -8 | -8 | -8 | -8 | -8 | -6 | -6 | -4 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 90 | 90 | 90 | 89 | 89 | 90 | 89 | 90 | 91 | 95 | 97 | 101 | 102 | 101 | 102 | 102 | 104 | 105 | 104 | 104 | 104 | 104 | 104 | 104 | 105 | 104 | 104 | 104 | 103 | 104 | 104 | 103 | 104 | 104 | 104 | 104 | 104 | 103 | 103 | 102 | 102 | 98 | 98 | 97 | 96 | 95 | 93 | 93 | 92 | 91 | 91 | 90 | 89 | 89 | 88 | 86 | 83 | 83 | 82 | 81 | 81 | 82 | 83 | 80 | 83 | 80 | 84 | 80 | 83 | 82 | 80 | 77 | 79 | 77 | 75 | 73 | 75 | 74 | 74 | 73 | 74 | 72 | 71 | 68 | 70 | 69 | 69 | 67 | 70 | 70 | 69 | 67 | 70 | 69 | 68 | 64 | 62 | 61 | 50 | 28 | 30 | 31 | 30 | 23 | 25 | 22 | 20 | 18 | 18 | 16 | 15 | 17 | 17 | 18 | 16 | 17 | 17 | 11 | 11 | 2 | 2 | 4 | 2 |
Shareholders' Equity (Tangible) |
|
M | - | - | -237 | -218 | -239 | -288 | -333 | -327 | -299 | -191 | 178 | 338 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 882 | 900 | 922 | 951 | 954 | 893 | 817 | 375 | 307 | 309 | 341 | 317 | 321 | 407 | 363 | 346 | 679 | 779 | 766 | 778 | 821 | 866 | 906 | 891 | 897 | 935 | 960 | 965 | 991 | 1,043 | 1,159 | 1,036 | 1,011 | 979 | 1,010 | 980 | 992 | 934 | 695 | 718 | 707 | 662 | 683 | 397 | 420 | 472 | 475 | 260 | 258 | 263 | 266 | 279 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 788 | 809 | 815 | 829 | 857 | 878 | 899 | 889 | 836 | 739 | 346 | 231 | 256 | 294 | 289 | 283 | 366 | 326 | 326 | 639 | 752 | 728 | 722 | 714 | 749 | 767 | 765 | 750 | 807 | 803 | 851 | 863 | 917 | 982 | 889 | 844 | 879 | 875 | 887 | 868 | 833 | 628 | 653 | 666 | 635 | 641 | 360 | 391 | 431 | 451 | 231 | 230 | 237 | 240 | 258 | 225 | 225 | 235 | 242 | 258 | 291 | 320 | 321 | 308 | 299 | 215 | 216 | 216 | 224 | 152 | 152 | 152 | 135 | 112 | 95 | 95 | 89 | 98 | 105 | 111 | 66 | 66 | 78 | 68 | 53 | 59 | 14 | 12 | 13 | 19 | 13 | 14 | 11 | 6 | 6 | 6 | 48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 0 | 1 | 1 | 1 | 0 | 2 | 2 | 1 | 2 | 26 | 23 | 17 | 17 | 17 | 16 | 6 | 2 | 2 | 8 | 12 | 24 | 7 | 38 | 42 | 45 | 2 | - | - | - | 868 | - | - | - | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email