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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 148 | 70 | 146 | 173 | 154 | 130 | 205 | 170 | 475 | 683 | 557 | 573 | 502 | 250 | 129 | 126 | 133 | 99 | 137 | 196 | 189 | 217 | 182 | 180 | 168 | 176 | 130 | 137 | 112 | 167 | 278 | 109 | 81 | 81 | 98 | 89 | 113 | 91 | 70 | 160 | 77 | 63 | 81 | 64 | 76 | 232 | 135 | 163 | 139 | 105 | 55 | 54 | 75 | 60 | 61 | 52 | 37 | 49 | 31 | 34 | 33 | 57 | 45 | 93 | 171 | 56 | 37 | 52 | 73 | 65 | 74 | 74 | 61 | 77 | 56 | 88 | 52 | 81 | 47 | 61 | 51 | 52 | 52 | 56 | 52 | 74 | 48 | 98 | 35 | 70 | 58 | 73 | 38 | 85 | 48 | 72 | 60 | 63 | 46 | 55 | 35 | 62 | 47 | 47 | 52 | 50 | 41 | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 1,014 | 3 | 976 | 1,062 | 1,108 | 1,186 | 1,192 | 1,301 | 1,523 | 1,399 | 1,240 | 1,124 | 840 | 735 | 644 | 633 | 624 | 608 | 613 | 610 | 596 | 586 | 571 | 563 | 561 | 538 | 537 | 530 | 528 | 504 | 502 | 500 | 485 | 478 | 478 | 470 | 477 | 476 | 473 | 476 | 471 | 469 | 463 | 473 | 483 | 467 | 47 | 32 | 29 | 467 | 46 | 6 | 122 | 18 | 66 | 5 | 60 | 7 | 8 | 7 | 60 | 7 | 18 | 7 | 8 | 11 | 6 | 6 | 3 | 54 | - | - | - | 5 | - | - | - | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 148 | 72 | 71 | 173 | 154 | 1,316 | 1,397 | 1,470 | 1,998 | 2,082 | 1,797 | 1,697 | 1,342 | 985 | 773 | 759 | 757 | 708 | 750 | 806 | 784 | 802 | 753 | 743 | 728 | 715 | 666 | 668 | 640 | 671 | 781 | 608 | 566 | 559 | 576 | 560 | 590 | 567 | 543 | 636 | 549 | 532 | 544 | 537 | 558 | 699 | 181 | 195 | 167 | 105 | 101 | 60 | 197 | 60 | 127 | 57 | 97 | 56 | 39 | 42 | 93 | 57 | 45 | 93 | 171 | 56 | 37 | 52 | 73 | 65 | 74 | 74 | 61 | 77 | 56 | 88 | 52 | 81 | 47 | 61 | 51 | 52 | 52 | 56 | 52 | 74 | 48 | 98 | 35 | 70 | 58 | 73 | 38 | 85 | 48 | 72 | 60 | 63 | 46 | 55 | 35 | 62 | 47 | 47 | 52 | 50 | 41 | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 31 | 30 | 29 | 27 | 27 | 28 | 23 | 21 | 19 | 18 | 18 | 17 | 19 | 19 | 18 | 16 | 15 | 15 | 16 | 17 | 17 | 16 | 16 | 15 | 15 | 14 | 13 | 12 | 12 | 12 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 9 | 8 | 10 | 9 | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | - | - | - | - | - | - |
Inventory |
Loading...
|
M | -178 | -102 | -205 | -201 | -181 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 5 | 4 | 4 | 6 | 6 | 4 | 2 | 4 | 3 | 4 | 3 | 2 | 2 | 2 | 3 | 2 | 1 | 6 | 7 | 10 | 7 | 7 | 7 | 5 | 8 | 6 | 4 | 9 | 8 | 2 | 2 | 2 | 3 | 6 | 5 | 1 | 3 | 3 | 3 | 3 | 6 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 3 | 4 | 3 | 3 | 3 | 6 | 4 | 4 | 11 | 13 | 7 | 10 | 1 | 3 | 4 | 10 | 3 | 1 | 2 | 0 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 179 | 182 | 176 | 201 | 181 | -1,186 | 24 | -1,301 | 22 | 2,995 | 3,104 | 3,330 | 3,750 | 4,028 | 4,050 | 3,968 | 3,567 | 3,550 | 3,505 | 3,478 | 3,431 | 3,409 | 3,356 | 3,377 | 3,363 | 3,354 | 3,177 | 3,122 | 3,081 | 3,046 | 2,847 | 2,765 | 2,694 | 2,668 | 2,554 | 2,484 | 2,354 | 2,345 | 2,285 | 2,253 | 2,160 | 2,122 | 1,982 | 1,916 | 1,838 | 1,850 | 2,193 | 2,219 | 2,233 | 2,268 | 2,170 | 2,177 | 2,017 | 2,135 | 2,031 | 2,096 | 1,995 | 2,055 | 1,971 | 1,921 | 1,853 | 1,882 | 1,764 | 1,719 | 1,644 | 1,551 | 1,480 | 1,428 | 1,404 | 1,381 | 1,357 | 1,304 | 1,251 | 1,223 | 1,169 | 1,119 | 1,046 | 1,026 | 974 | 956 | 906 | 895 | 875 | 867 | 849 | 851 | 1,088 | 1,056 | 1,038 | 1,032 | 1,030 | 1,047 | 1,021 | 1,021 | 989 | 969 | 948 | 933 | 920 | 896 | 881 | 874 | 825 | 804 | 752 | 709 | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 179 | 72 | 71 | 201 | 180 | 1,344 | 1,420 | 1,491 | 2,017 | 2,099 | 1,815 | 1,714 | 1,362 | 1,004 | 792 | 775 | 772 | 723 | 766 | 824 | 802 | 818 | 769 | 759 | 743 | 729 | 680 | 680 | 652 | 683 | 791 | 619 | 576 | 568 | 585 | 569 | 599 | 575 | 552 | 645 | 557 | 541 | 553 | 546 | 568 | 708 | 191 | 204 | 177 | 114 | 110 | 69 | 206 | 69 | 136 | 66 | 106 | 65 | 48 | 50 | 102 | 66 | 53 | 102 | 179 | 65 | 46 | 60 | 82 | 74 | 82 | 82 | 68 | 85 | 63 | 94 | 58 | 87 | 52 | 66 | 56 | 57 | 57 | 61 | 57 | 79 | 53 | 103 | 40 | 76 | 64 | 79 | 45 | 91 | 54 | 78 | 66 | 69 | 52 | 60 | 41 | 67 | 53 | 53 | 56 | 55 | 45 | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 62 | 58 | 59 | 59 | 59 | 58 | 58 | 59 | 59 | 59 | 60 | 60 | 60 | 59 | 60 | 60 | 61 | 60 | 60 | 59 | 59 | 58 | 58 | 57 | 56 | 56 | 56 | 56 | 53 | 52 | 52 | 49 | 49 | 47 | 44 | 43 | 42 | 42 | 41 | 40 | 40 | 39 | 39 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 32 | 31 | 31 | 30 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 27 | 27 | 27 | 28 | 27 | 26 | 25 | 25 | 25 | 24 | 24 | 25 | 25 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 24 | 24 | 24 | 24 | 25 | 27 | 27 | 27 | 27 | 27 | 27 | 28 | 27 | 27 | 27 | 26 | 26 | 25 | 25 | 23 | 18 | 18 | 17 | 16 | - | - | - |
Goodwill |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 13 | 13 | 13 | 10 | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - | - | - | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 | 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 | 9 | 9 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | - | - | - | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 11 | 6 | 6 | 6 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 12 | 12 | 12 | 13 | 18 | 19 | 19 | 20 | 20 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 587 | 597 | 564 | 514 | 557 | 604 | 700 | 678 | 672 | 647 | 652 | 632 | 616 | 602 | 593 | 579 | 560 | 538 | 517 | 493 | 481 | 468 | 464 | 457 | 445 | 432 | 422 | 422 | 414 | 402 | 388 | 382 | 371 | 366 | 356 | 347 | 339 | 327 | 317 | 309 | 303 | 302 | 293 | 290 | 283 | 276 | 268 | 264 | 254 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,145 | 1,182 | 1,105 | 1,191 | 1 | 129 | 1,320 | 1,428 | 1,523 | 1,399 | 1,240 | 1,124 | 5,262 | 5,334 | 5,183 | 5,081 | 4,664 | 4,628 | 4,593 | 4,564 | 3,892 | 3,869 | 3,798 | 3,817 | 3,802 | 3,775 | 3,594 | 3,537 | 3,492 | 3,433 | 3,243 | 3,159 | 3,072 | 3,041 | 2,931 | 2,852 | 2,729 | 2,718 | 2,657 | 2,629 | 2,530 | 2,488 | 2,352 | 2,299 | 2,228 | 2,224 | 2,168 | 2,177 | 2,187 | 2,193 | 2,143 | 2,109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 2,159 | 1,184 | 2,081 | 2,253 | 1,109 | 1,314 | 2,512 | 2,729 | 3,045 | 2,797 | 2,479 | 2,248 | 6,103 | 6,069 | 5,827 | 5,714 | 5,289 | 5,236 | 5,206 | 5,174 | 4,488 | 4,454 | 4,369 | 4,380 | 4,362 | 4,313 | 4,131 | 4,067 | 4,020 | 3,937 | 3,745 | 3,658 | 3,557 | 3,519 | 3,408 | 3,322 | 3,206 | 3,194 | 3,130 | 3,105 | 3,002 | 2,957 | 2,815 | 2,772 | 2,710 | 2,691 | 2,215 | 2,209 | 2,215 | 2,660 | 2,190 | 2,115 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 228 | 6,175 | -1,110 | -1,191 | -1,237 | -1,377 | -1,383 | -1,492 | -1,586 | -1,463 | -1,305 | -1,189 | -905 | -799 | -709 | -698 | -690 | -673 | -678 | -674 | -659 | -649 | -633 | -625 | -621 | -600 | -598 | -592 | -586 | -561 | -559 | -554 | -539 | -530 | -527 | -519 | -525 | -523 | -519 | -521 | -516 | -513 | -507 | -513 | -522 | -507 | -568 | -551 | -545 | -507 | -547 | -489 | -526 | -478 | -543 | -472 | -517 | -452 | -451 | -433 | -492 | -430 | -437 | -429 | -382 | -372 | -359 | -335 | -333 | -382 | -361 | -342 | -325 | -327 | -326 | -326 | -322 | -341 | -323 | -316 | -324 | -319 | -316 | -311 | -315 | -318 | -320 | -315 | -310 | -311 | -332 | -333 | -336 | -335 | -323 | -318 | -316 | -310 | -314 | -308 | -345 | -366 | -325 | -348 | -313 | -281 | -242 | -18 | -17 | -16 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 6,388 | 58 | 59 | 64 | 64 | 1,377 | 1,383 | 1,492 | 1,586 | 1,463 | 1,305 | 1,189 | 905 | 799 | 709 | 698 | 690 | 673 | 678 | 674 | 659 | 649 | 633 | 625 | 621 | 600 | 598 | 592 | 586 | 561 | 559 | 554 | 539 | 530 | 527 | 519 | 525 | 523 | 519 | 521 | 516 | 513 | 507 | 513 | 522 | 507 | 568 | 551 | 545 | 507 | 547 | 489 | 526 | 478 | 543 | 472 | 517 | 452 | 451 | 433 | 492 | 430 | 437 | 429 | 382 | 372 | 359 | 335 | 333 | 382 | 361 | 342 | 325 | 327 | 326 | 326 | 322 | 341 | 323 | 316 | 324 | 319 | 316 | 311 | 315 | 318 | 320 | 315 | 310 | 311 | 332 | 333 | 336 | 335 | 323 | 318 | 316 | 310 | 314 | 308 | 345 | 366 | 325 | 348 | 313 | 281 | 242 | - | - | 0 | - | - | - |
Total Assets |
Loading...
|
M | 6,567 | 6,146 | 6,427 | 6,510 | 6,412 | 6,432 | 6,288 | 6,265 | 6,572 | 6,557 | 6,223 | 6,233 | 6,017 | 5,830 | 5,551 | 5,441 | 5,030 | 4,947 | 4,948 | 4,976 | 4,892 | 4,875 | 4,758 | 4,761 | 4,727 | 4,683 | 4,454 | 4,393 | 4,319 | 4,290 | 4,197 | 3,937 | 3,809 | 3,766 | 3,666 | 3,572 | 3,478 | 3,443 | 3,356 | 3,419 | 3,234 | 3,176 | 3,041 | 2,975 | 2,928 | 3,064 | 2,952 | 2,974 | 2,955 | 2,890 | 2,827 | 2,735 | 2,749 | 2,682 | 2,710 | 2,634 | 2,619 | 2,572 | 2,470 | 2,404 | 2,447 | 2,377 | 2,254 | 2,249 | 2,205 | 1,989 | 1,885 | 1,823 | 1,818 | 1,837 | 1,800 | 1,728 | 1,644 | 1,635 | 1,558 | 1,539 | 1,426 | 1,453 | 1,350 | 1,338 | 1,286 | 1,271 | 1,248 | 1,240 | 1,222 | 1,248 | 1,172 | 1,190 | 1,108 | 1,138 | 1,125 | 1,162 | 1,102 | 1,149 | 1,080 | 1,083 | 1,052 | 1,040 | 1,010 | 995 | 960 | 979 | 917 | 894 | 846 | 797 | 714 | 688 | 668 | 657 | - | - | - |
Accounts Payable |
Loading...
|
M | 15 | 21 | 16 | 10 | 5 | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 6 | 6 | 8 | 10 | 12 | 12 | 12 | 12 | 10 | 9 | 7 | 7 | 6 | 5 | 5 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 13 | 12 | 18 | 15 | 15 | 15 | 17 | 2,413 | 13 | 13 | 13 | 11 | 13 | 14 | 16 | 14 | 17 | 19 | 18 | 1,885 | 1,708 | 1,605 | 1,577 | 1,479 | 1,463 | 1,409 | 1,498 | 1,476 | 1,534 | 1,408 | 1,320 | 1,266 | 1,251 | 1,126 | 1,133 | 1,115 | 1,044 | 1,022 | 1,007 | 926 | 1,002 | 966 | 961 | 913 | 878 | 843 | 12 | 6 | 10 | 7 | 10 | 7 | 803 | 6 | 7 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 201 | 13 | 228 | 400 | 201 | 22 | - | - | - | - | - | - | - | 100 | - | - | - | 170 | 31 | 100 | 153 | 170 | 208 | 312 | 80 | 80 | 64 | 215 | 85 | 180 | 60 | 56 | 35 | 70 | 80 | 75 | 61 | 105 | 69 | 110 | 25 | 146 | 75 | 140 | 114 | 137 | 134 | 114 | 140 | 157 | 3 | 2 | 145 | 30 | 2 | 2 | 211 | 217 | 178 | 366 | 63 | 46 | 82 | 107 | 165 | 91 | 91 | 91 | 187 | 187 | 2 | 156 | 75 | 77 | 71 | 92 | 36 | 78 | 63 | 72 | 12 | 58 | 13 | 12 | 11 | 30 | 39 | 44 | 31 | 34 | 30 | 30 | 20 | 50 | 40 | 50 | 45 | 55 | 45 | 20 | 24 | 24 | - | 4 | - | - | 83 | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | -15 | -34 | - | -391 | -195 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,269 | 4,389 | -16 | -10 | -5 | -3 | -2 | -2 | -2 | -3 | -3 | -4 | -4 | -6 | -6 | -8 | -10 | -12 | -12 | -112 | -12 | -180 | -9 | -7 | -7 | -86 | -5 | -220 | -91 | -186 | -5 | -4 | -39 | -74 | -4 | -79 | -4 | -108 | -3 | -113 | -28 | -149 | -75 | 2,483 | 2,451 | 2,582 | -15 | -15 | -17 | 2,413 | -15 | -15 | -157 | -41 | -15 | -16 | -227 | -231 | -194 | -385 | -80 | -46 | -82 | -107 | -165 | -91 | -91 | -91 | - | -187 | -2 | -156 | -75 | -77 | -71 | -92 | -36 | -78 | -63 | -72 | -12 | -58 | -13 | -12 | -11 | -30 | -39 | -44 | -43 | -40 | -40 | -37 | -30 | -57 | -40 | -56 | -52 | -60 | -45 | -20 | 886 | -24 | 845 | -4 | 777 | 729 | -83 | 642 | 625 | 615 | - | - | - |
Current Liabilities |
Loading...
|
M | 1,469 | 13 | 228 | 10 | 5 | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 6 | 6 | 8 | 10 | 12 | 12 | 112 | 12 | 180 | 9 | 7 | 7 | 86 | 5 | 220 | 91 | 186 | 5 | 4 | 39 | 74 | 4 | 79 | 4 | 108 | 3 | 113 | 28 | 149 | 75 | 2,637 | 2,590 | 2,736 | 15 | 15 | 17 | 2,586 | 15 | 15 | 157 | 41 | 15 | 16 | 227 | 231 | 194 | 385 | 80 | 46 | 82 | 107 | 165 | 91 | 91 | 91 | 1,652 | 187 | 2 | 156 | 75 | 77 | 71 | 92 | 36 | 78 | 63 | 72 | 12 | 58 | 13 | 12 | 11 | 30 | 39 | 44 | 43 | 40 | 40 | 37 | 30 | 57 | 40 | 56 | 52 | 60 | 45 | 20 | 886 | 24 | 845 | 4 | 777 | 729 | 83 | 642 | 625 | 615 | - | - | - |
Long-Term Debt |
Loading...
|
M | 200 | 50 | 90 | 400 | 200 | 572 | - | - | 75 | 75 | 75 | 75 | 75 | 86 | 86 | 111 | 86 | 170 | 31 | 31 | 31 | 31 | 111 | 206 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 46 | 46 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 121 | 121 | 121 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 41 | 41 | 41 | 41 | 41 | 41 | 61 | 61 | 49 | 49 | 51 | 51 | 51 | 51 | 31 | 35 | 34 | 31 | 32 | 34 | 35 | 33 | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 85 | 86 | 103 | 103 | 79 | 65 | 39 | 47 | 82 | 56 | 45 | 55 | 58 | 46 | 33 | 37 | 30 | 36 | 23 | 26 | 20 | 21 | 18 | 17 | 16 | 21 | 18 | 22 | 23 | 22 | 16 | 17 | 15 | 18 | 14 | 12 | 11 | 15 | 12 | 2 | 2 | 7 | 1 | 1 | 2 | 19 | 16 | 15 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4,451 | 4,428 | 4,155 | 400 | 5 | 3 | 2 | 2 | 75 | 75 | 75 | 75 | 75 | 86 | 86 | 86 | 86 | 170 | 31 | 131 | 31 | 201 | 111 | 206 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 48 | 71 | 71 | 71 | 71 | 71 | 71 | 71 | 121 | 121 | 121 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 41 | 41 | 41 | 41 | 41 | 41 | 61 | 61 | 49 | 49 | 51 | 51 | 51 | 31 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 16 | 16 | 36 | 36 | 22 | 21 | 45 | 45 | 25 | 25 | 45 | 1 | 1 | 1 | - | - | - |
Total Liabilities |
Loading...
|
M | 5,920 | 4,441 | 5,870 | 5,918 | 5,810 | 5,863 | 5,769 | 2 | 5,963 | 5,852 | 5,540 | 5,555 | 5,365 | 5,173 | 4,914 | 4,820 | 4,424 | 4,349 | 4,364 | 4,410 | 4,349 | 4,354 | 4,259 | 4,274 | 4,254 | 4,214 | 3,992 | 3,943 | 3,882 | 3,863 | 3,770 | 3,518 | 3,402 | 3,373 | 3,280 | 3,196 | 3,107 | 3,082 | 3,004 | 3,076 | 2,902 | 2,854 | 2,727 | 31 | 31 | 46 | 2,657 | 2,687 | 2,674 | 46 | 2,559 | 2,476 | 2,498 | 2,435 | 2,465 | 2,395 | 2,332 | 2,291 | 2,250 | 2,192 | 2,238 | 2,228 | 2,101 | 2,098 | 2,054 | 1,843 | 1,743 | 1,686 | 31 | 1,707 | 1,673 | 1,607 | 1,527 | 1,521 | 1,447 | 1,430 | 1,323 | 1,351 | 1,251 | 1,245 | 1,192 | 1,181 | 1,159 | 1,152 | 1,136 | 1,164 | 1,090 | 1,110 | 1,032 | 1,064 | 1,051 | 1,092 | 1,034 | 1,084 | 1,020 | 1,027 | 997 | 986 | 955 | 941 | 22 | 924 | 45 | 844 | 25 | 25 | 667 | 642 | 625 | 615 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 123 | 126 | 127 | 126 | 124 | 121 | 121 | 120 | 118 | 115 | 115 | 114 | 113 | 113 | 115 | 114 | 113 | 112 | 112 | 111 | 109 | 108 | 109 | 108 | 106 | 105 | 104 | 103 | 101 | 100 | 99 | 98 | 97 | 96 | 96 | 96 | 94 | 94 | 93 | 92 | 91 | 90 | 90 | 89 | 88 | 88 | 87 | 87 | 86 | - | - | - | - | - | - | - | - | - | - | - | 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 | 1 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 661 | 659 | 646 | 630 | 612 | 597 | 583 | 568 | 552 | 536 | 529 | 512 | 497 | 485 | 475 | 461 | 447 | 433 | 419 | 404 | 390 | 377 | 364 | 358 | 347 | 338 | 328 | 319 | 310 | 302 | 294 | 286 | 278 | 271 | 263 | 256 | 248 | 240 | 233 | 226 | 219 | 213 | 204 | 201 | 194 | 188 | 182 | 176 | 170 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -167 | -155 | -228 | -178 | -167 | -189 | -222 | -159 | -94 | 16 | 11 | 22 | 15 | 28 | 25 | 25 | 23 | 12 | 13 | 10 | 2 | -6 | -13 | -10 | -8 | -1 | 0 | 0 | -2 | -2 | 8 | 10 | 7 | 2 | 5 | 3 | 6 | 4 | 3 | 3 | 0 | -2 | -1 | -1 | 5 | 6 | 7 | 6 | 6 | 5 | 7 | 4 | 1 | 1 | 4 | 1 | -3 | -6 | -5 | -10 | -11 | -12 | -5 | -4 | 0 | -1 | -2 | -5 | -3 | -3 | -3 | -6 | -5 | -4 | -3 | -2 | -3 | -1 | -1 | -4 | 0 | -1 | 0 | 1 | 3 | 4 | 5 | 4 | 2 | 2 | 4 | 2 | 2 | 0 | -4 | -5 | -5 | -5 | -4 | -2 | 1 | 2 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 647 | 2,073 | 557 | 592 | 602 | 569 | 519 | 562 | 609 | 705 | 683 | 677 | 652 | 657 | 637 | 621 | 606 | 598 | 584 | 565 | 543 | 522 | 498 | 486 | 473 | 469 | 462 | 450 | 437 | 427 | 427 | 419 | 407 | 393 | 387 | 376 | 371 | 361 | 352 | 343 | 332 | 322 | 314 | 308 | 307 | 298 | 295 | 288 | 281 | 273 | 269 | 259 | 251 | 247 | 245 | 238 | 287 | 280 | 220 | 212 | 209 | 150 | 153 | 151 | 151 | 146 | 142 | 137 | 135 | 130 | 127 | 120 | 117 | 113 | 110 | 108 | 103 | 102 | 99 | 93 | 94 | 90 | 89 | 88 | 86 | 84 | 82 | 80 | 76 | 74 | 74 | 70 | 68 | 65 | 60 | 57 | 55 | 54 | 54 | 54 | 55 | 55 | 52 | 51 | 50 | 48 | 47 | 45 | 43 | 42 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 6,567 | 6,514 | 6,427 | 6,510 | 6,412 | 6,432 | 6,288 | 6,265 | 6,572 | 6,557 | 6,223 | 6,233 | 6,017 | 5,830 | 5,551 | 5,441 | 5,030 | 4,947 | 4,948 | 4,976 | 4,892 | 4,875 | 4,758 | 4,761 | 4,727 | 4,683 | 4,454 | 4,393 | 4,319 | 4,290 | 4,197 | 3,937 | 3,809 | 3,766 | 3,666 | 3,572 | 3,478 | 3,443 | 3,356 | 3,419 | 3,234 | 3,176 | 3,041 | 2,975 | 2,928 | 3,064 | 2,952 | 2,974 | 2,955 | 2,890 | 2,827 | 2,735 | 2,749 | 2,682 | 2,710 | 2,634 | 2,619 | 2,572 | 2,470 | 2,404 | 2,447 | 2,377 | 2,254 | 2,249 | 2,205 | 1,989 | 1,885 | 1,823 | 1,818 | 1,837 | 1,800 | 1,728 | 1,644 | 1,635 | 1,558 | 1,539 | 1,426 | 1,453 | 1,350 | 1,338 | 1,286 | 1,271 | 1,248 | 1,240 | 1,222 | 1,248 | 1,172 | 1,190 | 1,108 | 1,138 | 1,125 | 1,162 | 1,102 | 1,149 | 1,080 | 1,083 | 1,052 | 1,040 | 1,010 | 995 | 960 | 979 | 917 | 894 | 846 | 797 | 714 | 688 | 668 | 657 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -14 | -14 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 19 | 19 | 19 | 18 | 19 | 19 | 37 | 36 | 37 | 37 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 18 | 18 | 18 | 17 | 35 | 17 | 35 | 17 | 17 | 17 | 17 | 17 | 17 | 35 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 710 | 723 | 691 | 640 | 681 | 725 | 820 | 798 | 790 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 974 | 554 | 1,910 | - | - | - | - | - | - | - | 1,170 | - | - | - | - | 812 | 937 | 968 | 1,003 | - | - | - | - | 761 | 914 | 756 | 882 | 872 | 696 | 632 | 660 | 687 | 666 | 682 | 702 | 643 | 777 | 605 | 709 | 650 | 707 | 703 | 867 | 346 | 340 | 338 | 293 | 135 | 94 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 401 | 63 | 318 | 800 | 401 | 594 | - | - | - | - | - | - | - | 186 | - | - | - | 340 | 62 | 131 | 184 | 201 | 319 | 518 | 111 | 111 | 95 | 246 | 116 | 211 | 91 | 87 | 66 | 101 | 111 | 106 | 91 | 136 | 100 | 141 | 56 | 177 | 106 | 171 | 144 | 168 | 165 | 145 | 171 | 188 | 33 | 33 | 191 | 76 | 73 | 73 | 282 | 288 | 249 | 437 | 134 | 167 | 203 | 228 | 196 | 122 | 122 | 122 | 218 | 218 | 33 | 187 | 106 | 108 | 112 | 133 | 77 | 119 | 104 | 113 | 73 | 119 | 63 | 61 | 61 | 81 | 89 | 95 | 62 | 69 | 64 | 61 | 52 | 84 | 75 | 83 | 82 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | - | - | 312 | 126 | 182 | 95 | 306 | 145 | 261 | 60 | 56 | 95 | 171 | - | - | - | 191 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email