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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 237 | 131 | 266 | 208 | 58 | 97 | 284 | 479 | 770 | 975 | 825 | 760 | 652 | 626 | 555 | 471 | 237 | 234 | 229 | 150 | 215 | 75 | 80 | 126 | 211 | 200 | 177 | 102 | 53 | 184 | 142 | 107 | 101 | 89 | 94 | 129 | 138 | 162 | 122 | 107 | 32 | 24 | 40 | 23 | 25 | 31 | 26 | 29 | 24 | 22 | 29 | 23 | 11 | 7 | 16 | 80 | 13 | 19 | 14 | 16 | 17 | 17 | 26 | 38 | 32 | 29 | 29 | 48 | 52 | 51 | 39 | 47 | 38 | 36 | 39 | 35 | 39 | 21 | 35 | 35 | 30 | 16 | 33 | 34 | 28 | 23 | 29 | 16 | 15 | 14 | 18 | 15 | 13 | 12 | 17 | 9 | 9 | 14 | 10 | 7 | 7 | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 609 | 617 | 592 | 609 | 620 | 603 | 583 | 604 | 606 | 593 | 560 | 506 | 434 | 387 | 312 | 308 | 312 | 335 | 346 | 348 | 338 | 337 | 327 | 331 | 337 | 336 | 330 | 322 | 332 | 328 | 325 | 323 | 344 | 347 | 367 | 373 | 414 | 433 | 454 | 475 | 141 | 131 | 124 | 130 | 140 | 138 | 135,660 | 127,591 | 149,981 | 173 | 173,134 | 199,785 | 10 | 10 | 9 | 9 | 9 | 1 | 2 | 2,560 | 30,032 | 0 | 87 | 137 | 537 | 1 | 534 | 251 | 268 | 0 | - | - | - | 1 | - | - | - | 0 | - | - | - | 0 | - | - | - | 5 | - | - | - | 5 | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 237 | 687,500 | 657 | 678,105 | 667 | 700 | 867 | 1,083 | 1,376 | 1,568 | 1,385 | 1,266 | 1,087 | 1,013 | 867 | 779 | 549 | 568 | 574 | 498 | 553 | 413 | 407 | 457 | 548 | 536 | 507 | 424 | 385 | 512 | 467 | 430 | 445 | 436 | 461 | 502 | 552 | 594 | 576 | 582 | 173 | 155 | 163 | 153 | 165 | 169 | 26 | 29 | 24 | 22 | 29 | 23 | 21 | 16 | 25 | 26 | 22 | 20 | 16 | 16 | 17 | 17 | 26 | 38 | 32 | 29 | 29 | 48 | 52 | 51 | 39 | 47 | 38 | 36 | 39 | 35 | 39 | 21 | 35 | 35 | 30 | 16 | 33 | 34 | 28 | 23 | 29 | 16 | 15 | 14 | 18 | 15 | 13 | 12 | 17 | 9 | 9 | 14 | 10 | 7 | 7 | - | - | - | - |
Receivables |
Loading...
|
M | - | - | - | 4,007 | 3,923 | 3,874 | 3,842 | 3,688 | 3,521 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38 | 8 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 9 | 9 | 8 | 9 | 10 | 11 | 10 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | 4 | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - | - |
Inventory |
Loading...
|
M | - | - | 0 | 1 | 1 | - | - | - | - | - | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 4 | 2 | 2 | 1 | 3 | 3 | 1 | 1 | 4 | 2 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 259 | 150 | 286 | 225 | 76 | 19 | 14 | -390 | 15 | 2,989 | 2,911 | 2,876 | 3,083 | 2,926 | 3,128 | 3,116 | 2,684 | 2,619 | 2,682 | 2,624 | 2,556 | 2,510 | 2,463 | 2,397 | 2,306 | 2,312 | 2,314 | 2,293 | 2,196 | 2,138 | 2,166 | 2,140 | 2,030 | 2,011 | 1,943 | 1,889 | 1,799 | 1,752 | 1,679 | 1,697 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 214 | 177 | 138 | 92 |
Current Assets |
Loading...
|
M | 259 | 150 | 657 | 678,105 | 667 | 700 | 867 | 693 | 1,376 | 1,568 | 643,368 | 4,142 | 4,169 | 3,939 | 3,996 | 3,895 | 3,233 | 3,188 | 3,257 | 3,122 | 3,109 | 2,923 | 2,870 | 2,854 | 2,854 | 2,848 | 2,821 | 2,717 | 2,582 | 2,650 | 2,633 | 2,570 | 2,475 | 2,448 | 2,404 | 2,391 | 2,351 | 2,347 | 2,293 | 2,287 | 170,781 | 17 | 160,777 | 150,583 | 158,294 | 162,490 | 154,910 | 149,891 | 168,050 | 15 | 196,911 | 218,783 | 26,705 | 22,216 | 31,471 | 32,269 | 29,138 | 23 | 24,318 | 25,894 | 55,784 | 21 | 34,825 | 46,086 | 41,572 | 34 | 40,441 | 58,412 | 63,363 | 38 | 50 | 56 | 48 | 44 | 47 | 42 | 46 | 26 | 41 | 39 | 35 | 20 | 37 | 38 | 32 | 27 | 33 | 19 | 18 | 17 | 21 | 17 | 16 | 14 | 19 | 11 | 11 | 16 | 12 | 9 | 9 | 214 | 177 | 138 | 92 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 51 | 51 | 52 | 52 | 52 | 51 | 52 | 51 | 56 | 57 | 57 | 58 | 55 | 59 | 60 | 59 | 59 | 57 | 55 | 52 | 50 | 48 | 48 | 47 | 46 | 46 | 46 | 46 | 46 | 45 | 45 | 46 | 46 | 47 | 48 | 48 | 48 | 49 | 49 | 49 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 28 | 28 | 28 | 29 | 29 | 30 | 30 | 31 | 32 | 32 | 33 | 34 | 34 | 34 | 34 | 35 | 34 | 34 | 32 | 31 | 30 | 30 | 31 | 29 | 27 | 25 | 21 | 18 | 17 | 15 | 15 | 14 | 12 | 12 | 11 | 11 | 10 | 10 | 8 | 6 | 5 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 2 | 2 | 1 | 1 | 1 |
Goodwill |
Loading...
|
M | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 51 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | 49,424 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 11 | 11 | 12 | 13 | 13 | 14 | 15 | 16 | 16 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | - | 49,473 | 50 | 50 | 50 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 52 | 52 | 52 | 53 | 53 | 53 | 54 | 54 | 55 | 55 | 56 | 56 | 57 | 57 | 58 | 58 | 59 | 59 | 60 | 61 | 61 | 62 | 63 | 64 | 64 | 65 | 67 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 434 | 429 | 417 | 391 | 366 | 379 | 386 | 406 | 401 | 401 | 390 | 390 | 380 | 373 | 365 | 363 | 353 | 346 | 329 | 320 | 324 | 319 | 312 | 309 | 305 | 299 | 289 | 281 | 289 | 284 | 277 | 272 | 266 | 265 | 268 | 263 | 254 | 248 | 158 | 153 | 150 | 151 | 150 | 147 | 145 | 150 | 147 | 145 | 116 | 111 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 609 | 617 | 592 | 609 | 620 | 603 | 583 | 604 | 606 | 593 | 560 | 506 | 3,760 | 3,566 | 3,627 | 3,608 | 3,189 | 3,167 | 3,254 | 3,205 | 3,114 | 3,068 | 3,002 | 2,947 | 2,868 | 2,539 | 2,535 | 2,509 | 2,423 | 2,361 | 2,389 | 2,363 | 2,279 | 2,262 | 2,201 | 2,155 | 2,100 | 2,069 | 2,048 | 2,053 | 1,046 | 1,030 | 1,050 | 1,034 | 997 | 1,013 | 1,008 | 1,031 | 1,021 | 1,036 | 1,055 | 1,084 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,218 | 1,234 | 1,185 | 1,218 | 1,240 | 1,206 | 1,166 | 1,207 | 1,211 | 1,185 | 1,119 | 1,012 | 4,194 | 3,953 | 3,940 | 3,916 | 3,501 | 3,502 | 3,600 | 3,553 | 3,452 | 3,405 | 3,329 | 3,278 | 3,205 | 2,875 | 2,865 | 2,831 | 2,755 | 2,689 | 2,714 | 2,686 | 2,623 | 2,609 | 2,568 | 2,529 | 2,513 | 2,502 | 2,502 | 2,528 | 1,187 | 1,162 | 1,174 | 1,164 | 1,137 | 1,151 | 136,668 | 128,622 | 151,002 | 1,209 | 174,189 | 200,869 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 161 | 4,982 | -592 | 101,344 | -620 | -704 | -685 | 168 | 155 | -650 | 177 | -564 | -490 | 3,313 | -55,287 | -80,621 | 2,684 | 2,847 | 2,682 | 2,624 | 2,556 | 2,576 | 2,463 | 2,397 | 2,306 | 2,717 | 2,314 | 2,293 | 2,196 | 2,317 | 2,166 | 2,140 | 2,111 | 2,088 | 2,015 | 1,995 | 1,915 | 1,904 | 1,817 | -9,238 | 24,701 | 1,112 | 25,010 | 25,226 | 25,499 | 25,755 | 25,938 | 26,010 | 26,291 | 1,229 | 26,665 | 26,917 | 27,274 | 27,615 | 27,999 | 28,390 | 28,889 | 1,707 | 29,992 | 30,602 | 31,438 | 1,778 | 32,717 | 33,331 | 33,944 | 1,709 | 34,257 | 34,565 | 34,062 | 1,594 | -220 | -212 | -211 | -204 | -201 | -196 | -187 | -171 | -160 | -138 | -129 | -132 | -119 | -116 | -113 | -108 | -99 | -95 | -86 | -89 | -79 | -73 | -67 | -64 | -57 | -53 | -50 | -45 | -39 | -33 | -30 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 5,207 | 5,210 | 102 | 102,055 | 101 | 704 | 685 | 705 | 712 | 701 | 668 | 616 | 541 | 498 | 425 | 419 | 424 | 445 | 454 | 454 | 443 | 441 | 430 | 434 | 440 | 439 | 433 | 426 | 437 | 433 | 431 | 430 | 451 | 456 | 478 | 485 | 526 | 547 | 570 | 592 | 40,635 | 1,268 | 44,930 | 45,093 | 46,147 | 47,934 | 48,901 | 51,449 | 51,572 | 1,428 | 26,865 | 27,144 | 27,518 | 27,873 | 28,251 | 28,636 | 29,141 | 1,980 | 30,247 | 30,854 | 31,697 | 2,038 | 32,958 | 33,557 | 34,178 | 1,946 | 34,492 | 34,797 | 34,294 | 1,822 | 220 | 212 | 211 | 204 | 201 | 196 | 187 | 171 | 160 | 138 | 129 | 132 | 119 | 116 | 113 | 108 | 99 | 95 | 86 | 89 | 79 | 73 | 67 | 64 | 57 | 53 | 50 | 45 | 39 | 33 | 30 | 2 | 2 | 2 | 1 |
Total Assets |
Loading...
|
M | 5,466 | 5,360 | 5,251 | 5,138 | 4,896 | 4,873 | 5,017 | 5,059 | 5,176 | 5,258 | 4,964 | 4,757 | 4,710 | 4,437 | 4,421 | 4,314 | 3,657 | 3,633 | 3,710 | 3,576 | 3,552 | 3,364 | 3,300 | 3,289 | 3,294 | 3,287 | 3,255 | 3,143 | 3,019 | 3,083 | 3,064 | 3,000 | 2,926 | 2,904 | 2,881 | 2,876 | 2,877 | 2,893 | 2,863 | 2,879 | 1,414 | 1,427 | 1,422 | 1,344 | 1,385 | 1,423 | 1,388 | 1,385 | 1,402 | 1,433 | 1,478 | 1,538 | 1,577 | 1,632 | 1,813 | 1,804 | 1,903 | 1,906 | 2,017 | 2,071 | 2,240 | 2,208 | 2,207 | 2,163 | 2,116 | 2,121 | 2,106 | 2,104 | 2,090 | 2,067 | 2,027 | 1,969 | 1,897 | 1,838 | 1,797 | 1,709 | 1,665 | 1,536 | 1,475 | 1,379 | 1,294 | 1,203 | 1,154 | 1,035 | 968 | 922 | 870 | 782 | 728 | 699 | 647 | 618 | 560 | 513 | 476 | 440 | 410 | 368 | 331 | 292 | 262 | 216 | 179 | 140 | 93 |
Accounts Payable |
Loading...
|
M | - | - | 107 | 77 | 70 | 78 | 80 | 53 | 40 | 25 | 25 | 23 | 24 | 24 | 18 | 18 | 19 | 22 | 21 | 17 | 15 | 25 | 13 | 13 | 15 | 14 | 15 | 14 | 16 | 15 | 16 | 16 | 18 | 16 | 17 | 13 | 14 | 12 | 16 | 10 | 6 | 7 | 7 | 6 | 5 | 7 | 7 | 8 | 4 | 4 | 7 | 8 | 1,254 | 1,274 | 1,352 | 1,340 | 1,420 | 1,402 | 1,451 | 1,479 | 1,651 | 1,600 | 1,576 | 20 | 21 | 24 | 1,641 | 1,639 | 1,686 | 1,647 | 1,615 | 1,548 | 1,482 | 1,419 | 1,397 | 1,322 | 1,290 | 1,159 | 1,145 | 1,046 | 995 | 903 | 890 | 844 | 801 | 754 | 722 | 645 | 596 | 569 | 519 | 520 | 467 | 426 | 390 | 362 | 334 | - | - | - | - | 1 | 1 | 0 | 0 |
Short-Term Debt |
Loading...
|
M | 310 | 322 | 255 | 311 | 336 | 308 | 338 | 362 | 382 | 374 | 394 | 394 | 130 | 130 | 394 | 394 | 394 | 354 | 364 | 374 | 384 | 350 | 240 | 230 | 220 | 220 | 107 | 245 | 205 | 175 | 178 | 178 | 98 | 68 | 68 | 48 | 48 | 54 | 57 | 57 | 45 | 66 | 45 | 35 | 35 | 35 | 35 | 35 | 45 | 80 | 45 | 45 | - | - | - | - | - | 99 | - | - | - | 97 | - | - | - | 93 | - | - | - | 76 | - | 130 | 130 | 130 | 135 | 135 | 120 | 120 | - | 120 | 100 | 45 | 70 | 45 | 1 | 15 | 1 | 1 | - | - | - | - | - | - | - | 29 | 27 | - | - | 18 | 17 | - | 15 | 11 | 5 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | -149 | -234 | -266 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3,881 | 1,624 | -107 | -77 | -70 | -78 | -80 | -53 | -40 | -25 | -25 | -23 | -24 | -24 | -18 | -18 | -19 | -22 | -21 | -17 | -15 | -25 | -13 | -13 | -15 | -14 | -15 | -14 | -16 | -15 | -16 | -16 | -18 | -16 | -17 | -13 | -14 | -12 | -16 | -10 | -6 | -7 | -7 | -6 | -5 | -7 | 1,108 | 1,106 | 1,093 | 1,112 | 1,185 | 1,248 | - | - | - | - | - | - | - | - | - | - | - | -20 | -21 | -24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 776 | 689 | 639 | 611 | 563 | 561 | 505 | 465 | 430 | 366 | 338 | 324 | 287 | 247 | - | 189 | - | - | - |
Current Liabilities |
Loading...
|
M | 4,192 | 1,945 | 107 | 77 | 70 | 78 | 80 | 53 | 40 | 25 | 25 | 23 | 24 | 24 | 18 | 18 | 19 | 22 | 21 | 17 | 15 | 25 | 13 | 13 | 15 | 14 | 107 | 14 | 16 | 15 | 16 | 16 | 18 | 16 | 17 | 13 | 14 | 12 | 16 | 10 | 6 | 66 | 7 | 6 | 5 | 7 | 1,209 | 1,201 | 1,200 | 80 | 1,307 | 1,372 | 1,405 | 1,462 | 1,634 | 1,615 | 1,715 | 99 | 1,790 | 1,840 | 2,021 | 97 | 1,984 | 20 | 21 | 93 | 1,892 | 1,892 | 1,878 | 76 | 1,823 | 130 | 130 | 130 | 135 | 135 | 1,486 | 120 | 1,319 | 120 | 100 | 45 | 70 | 45 | 1 | 15 | 776 | 691 | 639 | 611 | 563 | 561 | 505 | 465 | 430 | 395 | 365 | 324 | 287 | 265 | 17 | 190 | 16 | 11 | 5 |
Long-Term Debt |
Loading...
|
M | 586 | 607 | 596 | 606 | 516 | 446 | 137 | 499 | 519 | 496 | 442 | 442 | 48 | 48 | 47 | 47 | 47 | 47 | 47 | 47 | 46 | 46 | 46 | 46 | 46 | 46 | 45 | 45 | 45 | 45 | 45 | 44 | 44 | 55 | 55 | 55 | 55 | 54 | 54 | 68 | 33 | 33 | 33 | 33 | 33 | 34 | 34 | 34 | 34 | 34 | 35 | 35 | 110 | 110 | 205 | 210 | 240 | 255 | 275 | 285 | 310 | 323 | 337 | 332 | 267 | 217 | 172 | 172 | 126 | 131 | 151 | 166 | 166 | 165 | 170 | 170 | 160 | 155 | 138 | 138 | 118 | 107 | 87 | 62 | 32 | 32 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 219 | 227 | 194 | 199 | 203 | 204 | 197 | 176 | 170 | 159 | 118 | 157 | 168 | 133 | 103 | 104 | 120 | 111 | 104 | 112 | 95 | 105 | 119 | 122 | 111 | 127 | 132 | 147 | 137 | 162 | 155 | 158 | 152 | 148 | 168 | 143 | 124 | 63 | 69 | 66 | 57 | 69 | 65 | 60 | 53 | 57 | 73 | 69 | 71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 738 | 2,892 | 596 | 606 | 70 | 78 | 80 | 499 | 519 | 496 | 442 | 442 | 442 | 442 | 441 | 441 | 441 | 401 | 411 | 421 | 430 | 396 | 286 | 276 | 266 | 266 | 265 | 290 | 250 | 220 | 223 | 222 | 142 | 123 | 123 | 103 | 103 | 108 | 111 | 126 | 78 | 78 | 78 | 68 | 68 | 69 | 69 | 69 | 79 | 79 | 80 | 80 | 110 | 110 | 205 | 210 | 240 | 255 | 275 | 285 | 310 | 323 | 337 | 47 | 37 | 37 | 172 | 172 | 126 | 131 | 151 | 36 | 36 | 35 | 35 | 35 | 160 | 35 | 138 | 18 | 18 | 62 | 1 | 1 | 31 | 1 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 4,929 | 4,838 | 4,768 | 4,659 | 4,429 | 4,431 | 4,601 | 4,630 | 4,739 | 4,801 | 4,512 | 4,306 | 4,269 | 3,996 | 3,989 | 3,889 | 3,239 | 3,216 | 3,303 | 3,176 | 3,168 | 2,989 | 2,921 | 2,914 | 2,926 | 2,921 | 2,892 | 2,786 | 2,671 | 2,742 | 2,714 | 2,655 | 2,588 | 2,570 | 2,553 | 2,547 | 2,544 | 2,565 | 2,542 | 2,563 | 1,256 | 1,274 | 1,272 | 1,193 | 1,236 | 1,276 | 1,244 | 1,236 | 1,235 | 1,268 | 1,341 | 1,407 | 1,450 | 1,506 | 1,679 | 1,665 | 1,765 | 1,766 | 1,840 | 1,890 | 2,070 | 2,034 | 2,036 | 1,996 | 1,942 | 1,943 | 1,929 | 1,929 | 1,914 | 1,895 | 1,859 | 1,808 | 1,738 | 1,683 | 1,644 | 1,560 | 1,520 | 1,395 | 1,337 | 1,244 | 1,161 | 1,073 | 1,032 | 951 | 886 | 842 | 793 | 707 | 655 | 627 | 579 | 577 | 521 | 481 | 446 | 395 | 365 | 340 | 304 | 265 | 235 | 190 | 152 | 128 | 81 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 293 | 292 | 290 | 289 | 288 | 287 | 286 | 285 | 293 | 299 | 302 | 302 | 301 | 300 | 305 | 304 | 307 | 305 | 308 | 313 | 312 | 311 | 310 | 309 | 308 | 307 | 305 | 304 | 303 | 302 | 305 | 304 | 310 | 317 | 318 | 317 | 318 | 162 | 163 | 164 | 165 | 165 | 166 | 167 | 173 | 173 | 173 | 173 | 173 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 161 | 149 | 148 | 148 | 131 | 131 | 131 | 131 | 131 | 119 | 113 | 76 | 76 | 76 | 69 | 69 | 69 | 69 | 62 | 37 | 37 | 30 | 28 | 28 | 28 | 28 | 28 | - | - | 28 | 28 | 14 | 14 |
Retained Earnings |
Loading...
|
M | - | - | - | 247 | 232 | 216 | 200 | 188 | 182 | 175 | 168 | 157 | 144 | 134 | 124 | 118 | 114 | 108 | 99 | 91 | 83 | 75 | 80 | 74 | 68 | 61 | 55 | 50 | 46 | 41 | 44 | 39 | 34 | 28 | 24 | 19 | 14 | 10 | 6 | 1 | -1 | -4 | -9 | -13 | -17 | -21 | -24 | -27 | -30 | -33 | -63 | -65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -53 | -50 | -74 | -62 | -56 | -65 | -72 | -48 | -32 | -4 | 0 | 2 | -2 | 5 | 6 | 6 | 5 | 4 | 4 | 3 | -5 | -8 | -13 | -11 | -11 | -4 | -2 | -1 | -5 | -6 | 2 | 3 | 2 | 1 | 1 | 0 | 2 | 0 | -2 | -3 | -4 | -6 | -5 | -1 | 1 | 2 | 2 | 2 | 3 | 3 | 5 | 2 | 0 | 1 | 4 | 3 | 2 | 1 | 2 | 1 | 3 | 3 | 0 | -2 | 1 | 0 | -1 | -3 | -1 | -1 | -2 | -3 | -2 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | -1 | -1 | -1 | -1 | - | 0 | 0 | 0 | 0 | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 537 | 522 | 483 | 479 | 467 | 441 | 416 | 429 | 436 | 457 | 452 | 452 | 441 | 442 | 432 | 425 | 418 | 417 | 407 | 400 | 384 | 375 | 379 | 375 | 368 | 366 | 363 | 357 | 348 | 341 | 349 | 345 | 339 | 334 | 329 | 329 | 333 | 328 | 321 | 316 | 158 | 153 | 150 | 151 | 150 | 147 | 145 | 150 | 167 | 165 | 137 | 131 | 127 | 126 | 135 | 139 | 138 | 140 | 177 | 182 | 169 | 174 | 171 | 168 | 174 | 178 | 178 | 175 | 175 | 172 | 168 | 162 | 159 | 155 | 152 | 149 | 145 | 142 | 138 | 134 | 133 | 130 | 122 | 83 | 82 | 80 | 78 | 75 | 73 | 71 | 67 | 40 | 40 | 32 | 30 | 29 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 12 | 12 |
Shareholders' Equity and Liabilities |
|
M | 5,466 | 5,360 | 5,251 | 5,138 | 4,896 | 4,873 | 5,017 | 5,059 | 5,176 | 5,258 | 4,964 | 4,757 | 4,710 | 4,437 | 4,421 | 4,314 | 3,657 | 3,633 | 3,710 | 3,576 | 3,552 | 3,364 | 3,300 | 3,289 | 3,294 | 3,287 | 3,255 | 3,143 | 3,019 | 3,083 | 3,064 | 3,000 | 2,926 | 2,904 | 2,881 | 2,876 | 2,877 | 2,893 | 2,863 | 2,879 | 1,414 | 1,427 | 1,422 | 1,344 | 1,385 | 1,423 | 1,388 | 1,385 | 1,402 | 1,433 | 1,478 | 1,538 | 1,577 | 1,632 | 1,813 | 1,804 | 1,903 | 1,906 | 2,017 | 2,071 | 2,240 | 2,208 | 2,207 | 2,163 | 2,116 | 2,121 | 2,106 | 2,104 | 2,090 | 2,067 | 2,027 | 1,969 | 1,897 | 1,838 | 1,797 | 1,709 | 1,665 | 1,536 | 1,475 | 1,379 | 1,294 | 1,203 | 1,154 | 1,035 | 968 | 922 | 870 | 782 | 728 | 699 | 647 | 618 | 560 | 513 | 476 | 440 | 410 | 368 | 331 | 292 | 262 | 216 | 179 | 140 | 93 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 11 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 8 | 9 | 9 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 6 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 2 |
Shareholders' Equity (Tangible) |
|
M | - | - | 727 | 722 | 709 | 682 | 655 | 667 | 673 | 691 | 686 | 694 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 678,554 | 1,141 | 1,146 | 1,343 | 1,582 | 1,895 | 2,064 | 1,827 | 1,708 | 1,264 | 1,191 | 1,308 | 1,220 | 990 | 969 | 985 | 919 | 983 | 809 | 693 | 733 | 814 | 801 | 660 | 714 | 635 | 731 | 690 | 653 | 587 | 559 | 584 | 605 | 655 | 703 | 687 | 708 | 251 | 254 | 241 | 221 | 233 | 239 | 95 | 98 | 103 | 137 | 108 | 103 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 896 | 928 | 852 | 917 | 852 | 754 | 476 | 862 | 901 | 870 | 836 | 836 | 178 | 178 | 441 | 441 | 441 | 401 | 411 | 421 | 430 | 396 | 286 | 276 | 266 | 266 | 153 | 290 | 250 | 220 | 223 | 222 | 142 | 123 | 123 | 103 | 103 | 108 | 111 | 126 | 78 | 99 | 78 | 68 | 68 | 69 | 69 | 69 | 79 | 115 | 80 | 80 | - | - | - | - | - | 353 | - | - | - | 420 | - | - | - | 310 | - | - | - | 207 | - | 296 | 296 | 295 | 305 | 305 | 280 | 275 | - | 258 | 218 | 152 | 157 | 107 | 33 | 47 | 17 | 18 | - | - | - | - | - | - | - | 45 | 43 | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40 | 40 | 40 | 30 | 40 | 30 | 20 | 30 | 20 | 388 | 401 | 332 | 352 | 325 | 315 | - | 278 | - | - | - | 276 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email