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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 27 | 36 | 41 | 40 | 29 | 51 | 33 | 38 | 32 | 24 | 30 | 31 | 27 | 31 | 28 | 33 | 26 | 32 | 51 | 31 | 28 | 41 | 31 | 37 | 27 | 35 | 28 | 31 | 31 | 28 | 32 | 30 | 22 | 49 | 43 | 49 | 47 | 52 | 45 | 70 | 67 | 64 | 61 | 53 | 47 | 34 | 22 | 26 | 207 | 31 | 23 | 22 | 24 | 21 | 37 | 26 | 23 | 25 | 22 | 23 | 22 | 29 | 39 | 41 | 42 | 50 | 33 | 33 | 32 | 40 | 37 | 43 | 31 | 49 | 37 | 38 | 34 | 32 | 38 | 35 | 31 | 42 | 33 | 40 | 36 | 48 | 35 | 37 | 25 | 30 | 31 | 25 | 24 | 26 | 21 | 22 | 23 | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 491 | 447 | 503 | 513 | 526 | 499 | 454 | 436 | 346 | 416 | 241 | 240 | 234 | 237 | 230 | 229 | 243 | 225 | 210 | 223 | 225 | 227 | 219 | 219 | 214 | 221 | 214 | 185 | 185 | 184 | 184 | 174 | 168 | 167 | 162 | 159 | 156 | 162 | 162 | 152 | 153 | 140 | 135 | 130 | 127 | 123 | 212 | 219 | 184 | 55 | 231 | 245 | 238 | 215 | 162 | 119 | 27 | 76 | 148 | 96 | 73 | 20 | 88 | 169 | 197 | - | 200 | 194 | 196 | - | 193 | 166 | 165 | - | 159 | 161 | 154 | - | 133 | 126 | 121 | 107 | 99 | - | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 358 | 483 | 510 | 384 | 421 | 755 | 487 | 474 | 378 | 440 | 272 | 271 | 261 | 268 | 258 | 263 | 269 | 257 | 261 | 254 | 253 | 268 | 249 | 256 | 241 | 256 | 243 | 216 | 215 | 212 | 216 | 204 | 191 | 216 | 205 | 208 | 203 | 213 | 207 | 222 | 220 | 203 | 196 | 182 | 173 | 157 | 22 | 26 | 207 | 31 | 23 | 22 | 24 | 21 | 37 | 26 | 23 | 25 | 22 | 23 | 22 | 29 | 39 | 41 | 42 | 50 | 33 | 33 | 32 | 40 | 37 | 43 | 31 | 49 | 37 | 38 | 34 | 32 | 38 | 35 | 31 | 42 | 33 | 40 | 36 | 48 | 35 | 37 | 25 | 30 | 31 | 25 | 24 | 26 | 21 | 22 | 23 | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 10 | 9 | 10 | 7 | 9 | 8 | 7 | 5 | 5 | 4 | 4 | 5 | 6 | 6 | 7 | 6 | 5 | 5 | 5 | 5 | 6 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 8 | 9 | 10 | 11 | 11 | 11 | 11 | 11 | 9 | 9 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | -369 | -492 | -520 | -391 | -430 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 7 | 7 | 9 | 10 | 15 | 14 | 15 | 15 | 18 | 20 | 29 | 31 | 29 | 31 | 30 | 33 | 34 | 39 | 46 | 50 | 56 | 60 | 69 | 69 | 75 | 85 | 72 | 66 | 66 | 61 | 62 | 50 | 47 | 38 | 36 | 24 | 21 | 23 | 10 | 8 | 11 | 9 | 7 | 7 | 7 | 5 | 5 | 4 | 2 | 3 | 6 | 5 | 6 | 5 | 2 | 2 | 5 | 5 | 8 | 20 | 12 | 19 | 14 | 4 | 1 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 369 | 459 | 520 | 391 | 430 | 8 | 7 | 286 | 6 | 712 | 3 | -244 | -240 | -242 | 505 | 8 | 7 | 16 | 7 | 7 | 7 | 13 | 6 | 5 | 5 | 12 | 7 | 7 | - | 12 | - | - | - | 12 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,414 | - | - | - | - | - | 1,608 | - | - | - | 1,862 | 1,890 | 1,805 | 1,797 | 1,773 | 1,763 | 1,783 | 1,786 | 1,736 | 1,714 | 1,678 | 1,615 | 1,720 | 1,540 | 1,498 | 1,451 | 1,423 | 1,366 | 1,289 | 1,230 | 1,179 | 1,096 | 1,057 | 1,024 | 981 | 1,027 | 1,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 81 |
Current Assets |
Loading...
|
M | 369 | 483 | 520 | 391 | 430 | 763 | 494 | 765 | 383 | 444 | 1,274 | 1,225 | 918 | 7 | 540 | 466 | 213 | 7 | 376 | 236 | 150 | 6 | 189 | 150 | 136 | 113 | 164 | 149 | 118 | 117 | 62 | 129 | 99 | 185 | 128 | 145 | 138 | 133 | 103 | 121 | 131 | 192 | 217 | 161 | 153 | 10 | 238 | 248 | 210 | 11 | 257 | 1,440 | 266 | 1 | 203 | 149 | 56 | 1,639 | 177 | 126 | 103 | 1,899 | 1,937 | 1,855 | 1,848 | 1,833 | 1,808 | 1,827 | 1,829 | 1,787 | 1,762 | 1,730 | 1,655 | 1,777 | 1,584 | 1,543 | 1,493 | 1,461 | 1,411 | 1,330 | 1,267 | 1,226 | 1,134 | 1,102 | 1,065 | 1,033 | 1,067 | 1,042 | 29 | 33 | 35 | 28 | 27 | 30 | 24 | 25 | 25 | - | - | - | - | - | - | 81 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 39 | 39 | 39 | 40 | 40 | 40 | 41 | 41 | 41 | 42 | 42 | 43 | 43 | 43 | 44 | 43 | 43 | 43 | 44 | 44 | 45 | 45 | 46 | 46 | 46 | 47 | 47 | 49 | 50 | 50 | 50 | 51 | 51 | 51 | 52 | 52 | 53 | 53 | 53 | 53 | 54 | 54 | 53 | 53 | 53 | 54 | 54 | 55 | 55 | 55 | 56 | 56 | 56 | 57 | 58 | 60 | 60 | 61 | 62 | 62 | 63 | 63 | 64 | 64 | 64 | 65 | 64 | 64 | 63 | 61 | 58 | 57 | 54 | 53 | 51 | 48 | 46 | 46 | 45 | 42 | 40 | 39 | 37 | 34 | 31 | 26 | 21 | 19 | 16 | 15 | 14 | 14 | 12 | 12 | 12 | 12 | 12 | 10 | 9 | 9 | 8 | 7 | 5 | 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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | - | - | 1 | 1 | - | - | - | 1 | 3 | 3 | 3 | 29 | 3 | 3 | 3 | 25 | 2 | 2 | 2 | 26 | 2 | 2 | 2 | 26 | 2 | 3 | 3 | 3 | 3 | 27 | 27 | 27 | 27 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 |
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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 29 | 29 | 29 | 55 | 29 | 29 | 29 | 49 | 26 | 26 | 26 | 50 | 26 | 26 | 26 | 50 | 26 | 26 | 27 | 27 | 27 | 51 | 51 | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 264 | 261 | 247 | 237 | 243 | 246 | 254 | 252 | 248 | 242 | 240 | 234 | 229 | 224 | 217 | 212 | 206 | 198 | 191 | 184 | 180 | 175 | 173 | 173 | 170 | 166 | 162 | 162 | 158 | 155 | 152 | 150 | 147 | 146 | 143 | 140 | 138 | 135 | 133 | 103 | 100 | 100 | 97 | 76 | 69 | 66 | 61 | 60 | 59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 792 | 840 | 833 | 513 | 526 | 848 | 454 | 437 | 347 | 553 | 379 | 362 | 1,698 | 1,497 | 1,851 | 1,867 | 1,704 | 1,454 | 1,653 | 1,630 | 1,663 | 1,460 | 1,618 | 1,609 | 1,399 | 1,391 | 1,308 | 1,307 | 1,321 | 1,335 | 1,280 | 1,245 | 1,253 | 1,235 | 1,218 | 1,160 | 1,162 | 1,133 | 1,068 | 1,044 | 1,029 | 1,043 | 1,029 | 1,001 | 1,037 | 1,041 | 1,008 | 1,017 | 1,039 | 1,041 | 1,053 | 1,062 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1,283 | 1,288 | 1,337 | 1,026 | 1,052 | 1,347 | 908 | 872 | 693 | 969 | 621 | 602 | 1,931 | 1,734 | 2,081 | 2,097 | 1,948 | 1,680 | 1,863 | 1,852 | 1,888 | 1,687 | 1,837 | 1,828 | 1,614 | 1,611 | 1,522 | 1,492 | 1,505 | 1,520 | 1,465 | 1,419 | 1,421 | 1,402 | 1,380 | 1,319 | 1,318 | 1,295 | 1,230 | 1,196 | 1,182 | 1,182 | 1,165 | 1,130 | 1,164 | 1,165 | 1,220 | 1,235 | 1,224 | 1,095 | 1,284 | 1,307 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 67 | 2,113 | -833 | -853 | -874 | -848 | -10 | -788 | -642 | -595 | -379 | -362 | -323 | -106 | -321 | -319 | -326 | -120 | -292 | -302 | -295 | -116 | -290 | -298 | -305 | 1,161 | -276 | -254 | -253 | 1,128 | -243 | -223 | -219 | -219 | -202 | -202 | -199 | -193 | -194 | -171 | -173 | 951 | -154 | -135 | -132 | -13 | -120 | -97 | -89 | 20 | -42 | 1,147 | -13 | 46 | -20 | -20 | -115 | 1,785 | -142 | -160 | -176 | 1 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 25 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | -86 | -80 | -87 | -76 | -64 | -61 | -56 | -48 | -41 | -10 | -9 | -9 | -8 | -7 | -5 | - |
Total Long-Term Assets |
Loading...
|
M | 2,249 | 2,113 | 50 | 49 | 49 | 50 | 844 | 48 | 642 | 595 | 44 | 46 | 46 | 254 | 46 | 46 | 45 | 231 | 46 | 47 | 47 | 226 | 50 | 50 | 50 | 1,514 | 53 | 54 | 58 | 1,431 | 59 | 59 | 59 | 60 | 62 | 63 | 64 | 65 | 66 | 66 | 68 | 1,164 | 70 | 71 | 71 | 168 | 54 | 55 | 55 | 130 | 56 | 79 | 56 | 112 | 58 | 60 | 60 | 191 | 62 | 62 | 63 | 251 | 258 | 264 | 292 | 297 | 295 | 289 | 291 | 287 | 279 | 251 | 249 | 93 | 240 | 237 | 229 | 212 | 206 | 196 | 190 | 175 | 165 | 156 | 144 | 143 | 48 | 46 | 86 | 80 | 87 | 76 | 64 | 61 | 56 | 48 | 41 | - | 0 | 0 | 0 | - | - | 3 |
Total Assets |
Loading...
|
M | 2,618 | 2,597 | 2,760 | 2,630 | 2,637 | 2,907 | 2,835 | 2,781 | 2,930 | 2,929 | 2,902 | 2,941 | 2,734 | 2,642 | 2,509 | 2,451 | 2,031 | 2,070 | 2,144 | 1,978 | 1,926 | 1,975 | 1,919 | 1,873 | 1,864 | 1,890 | 1,803 | 1,759 | 1,749 | 1,741 | 1,654 | 1,667 | 1,640 | 1,730 | 1,659 | 1,618 | 1,610 | 1,584 | 1,490 | 1,491 | 1,491 | 1,517 | 1,563 | 1,477 | 1,507 | 1,561 | 1,517 | 1,520 | 1,503 | 1,508 | 1,516 | 1,519 | 1,557 | 1,578 | 1,611 | 1,650 | 1,718 | 1,830 | 1,982 | 2,012 | 2,093 | 2,149 | 2,196 | 2,119 | 2,139 | 2,130 | 2,103 | 2,116 | 2,120 | 2,075 | 2,041 | 1,981 | 1,904 | 1,870 | 1,824 | 1,781 | 1,721 | 1,673 | 1,617 | 1,526 | 1,456 | 1,401 | 1,299 | 1,258 | 1,210 | 1,177 | 1,115 | 1,088 | 709 | 670 | 634 | 586 | 528 | 500 | 451 | 418 | 393 | 345 | 302 | 268 | 221 | 189 | 142 | 84 |
Accounts Payable |
Loading...
|
M | - | - | - | 15 | 16 | 15 | 12 | 2,495 | 17 | 2,578 | 2,553 | 2,600 | 13 | 13 | 14 | 13 | 12 | 17 | 11 | 11 | 9 | 6 | 6 | 5 | 6 | 5 | 10 | 5 | 6 | 5 | 7 | 7 | 8 | 5 | 5 | 5 | 6 | 6 | 4 | 7 | 9 | 4 | 8 | 10 | 10 | 9 | 28 | 12 | 9 | 6 | 6 | 7 | 1,265 | 1,277 | 1,280 | 1,313 | 1,371 | 1,416 | 1,546 | 1,576 | 1,625 | 1,666 | 1,694 | 1,604 | 1,570 | 1,524 | 1,522 | 1,662 | 1,639 | 1,668 | 1,633 | 1,573 | 1,543 | 1,508 | 1,457 | 1,338 | 1,362 | 1,352 | 1,323 | 1,151 | 1,109 | 1,109 | 1,000 | 973 | 966 | 921 | 878 | 862 | 562 | 526 | 502 | 459 | 419 | 399 | 367 | 335 | 322 | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 20 | 30 | 30 | 30 | - | - | - | - | - | - | 138 | 101 | - | 67 | - | - | - | - | - | - | - | 10 | 10 | 21 | 41 | 52 | 2 | 124 | 103 | 126 | 84 | 105 | - | 138 | - | - | - | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 67 | - | - | 50 | - | - | - | - | - | - | 97 | 102 | 75 | 76 | 63 | 63 | 67 | 55 | - | - | - | - | 4 | - | - | 2 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 614 | 1,283 | 653 | 1,277 | 1,300 | 2,615 | 2,556 | 2,495 | 2,582 | 2,578 | 2,553 | 261 | 323 | 2,299 | 321 | 2,118 | 1,705 | 1,753 | 1,820 | 1,661 | 1,618 | 1,677 | 1,618 | 1,580 | 1,561 | 1,579 | 1,506 | 1,460 | 1,433 | 1,449 | 1,359 | 1,355 | 1,341 | 1,436 | 1,367 | 1,328 | 1,321 | 1,306 | 1,216 | 1,216 | 1,217 | 1,250 | 1,288 | 1,200 | 1,231 | 1,286 | 1,245 | 1,236 | 1,214 | 1,215 | 1,201 | 1,203 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 901 | 870 | - | 528 | 505 | 463 | 418 | 403 | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 634 | 1,313 | 683 | 1,307 | 1,300 | 2,630 | 2,568 | 2,508 | 2,599 | 2,578 | 138 | 362 | 323 | 2,312 | 321 | 2,201 | 1,787 | 1,831 | 1,891 | 1,732 | 1,687 | 1,743 | 1,694 | 1,652 | 1,647 | 1,676 | 1,588 | 1,548 | 1,542 | 1,538 | 1,450 | 1,467 | 1,444 | 1,537 | 1,468 | 1,430 | 1,423 | 1,400 | 1,308 | 1,312 | 1,315 | 1,344 | 1,386 | 1,301 | 1,332 | 1,387 | 1,365 | 1,375 | 1,361 | 1,370 | 1,380 | 1,384 | 1,445 | 1,468 | 1,502 | 1,541 | 1,609 | 1,699 | 1,841 | 1,853 | 1,907 | 1,959 | 2,003 | 1,918 | 1,935 | 1,931 | 1,898 | 1,912 | 1,915 | 1,877 | 1,845 | 1,792 | 1,718 | 1,687 | 1,644 | 1,603 | 67 | 1,502 | 1,449 | 50 | 1,290 | 1,260 | 1,159 | - | 1,063 | 1,063 | 998 | 972 | 75 | 604 | 568 | 525 | 485 | 458 | - | - | - | - | 4 | - | - | 2 | - | - |
Long-Term Debt |
Loading...
|
M | - | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 85 | 85 | 85 | 81 | 21 | 21 | 21 | 21 | 21 | 21 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 129 | 130 | 130 | 131 | 131 | 134 | 134 | 135 | 135 | 170 | 180 | 191 | 216 | 217 | 217 | 228 | 43 | 43 | 43 | 281 | 43 | 42 | 41 | 276 | 286 | 287 | 375 | 395 | 340 | 286 | 309 | 233 | 223 | 229 | 181 | 186 | 188 | 192 | 149 | 165 | 163 | 219 | 187 | 165 | 158 | 137 | 109 | 112 | 102 | 107 | 75 | 76 | 63 | 63 | 67 | 55 | 41 | 40 | 35 | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 30 | 30 | 30 | 30 | 30 | 85 | 85 | 85 | 60 | 70 | 70 | 70 | 70 | 70 | 60 | 60 | 60 | 60 | 60 | 70 | 66 | 81 | 92 | 72 | 83 | 103 | 84 | 84 | 105 | 95 | 96 | 96 | 97 | 97 | 88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,691 | 1,151 | 30 | 30 | 30 | 2,660 | 2,598 | 30 | 85 | 85 | 85 | 81 | 91 | 91 | 91 | 91 | 91 | 1,853 | 101 | 101 | 101 | 101 | 111 | 107 | 122 | 133 | 113 | 124 | 144 | 125 | 125 | 146 | 136 | 137 | 137 | 138 | 138 | 129 | 129 | 130 | 130 | 131 | 131 | 134 | 134 | 135 | 135 | 170 | 180 | 191 | 216 | 217 | 217 | 228 | 259 | 265 | 275 | 321 | 331 | 311 | 310 | 326 | 336 | 337 | 375 | 395 | 340 | 286 | 213 | 233 | 243 | 229 | 181 | 186 | 188 | 257 | 142 | 165 | 163 | 169 | 187 | 165 | 158 | 137 | 109 | 112 | 5 | 5 | - | - | - | - | 4 | 4 | 1 | 40 | 35 | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 2,325 | 2,462 | 30 | 30 | 30 | 2,660 | 2,598 | 2,538 | 2,684 | 2,675 | 2,649 | 2,693 | 2,492 | 2,402 | 2,275 | 2,222 | 1,808 | 1,853 | 1,933 | 1,773 | 1,728 | 1,784 | 1,735 | 1,693 | 1,688 | 1,717 | 1,630 | 1,589 | 1,583 | 1,579 | 1,491 | 1,508 | 1,485 | 1,578 | 1,510 | 1,471 | 1,465 | 1,441 | 1,349 | 1,353 | 1,356 | 1,385 | 1,427 | 1,344 | 1,375 | 1,430 | 1,408 | 1,418 | 1,404 | 1,413 | 1,423 | 1,426 | 1,488 | 1,510 | 1,544 | 1,584 | 1,652 | 1,742 | 1,884 | 1,895 | 1,948 | 2,000 | 2,044 | 1,958 | 1,976 | 1,969 | 1,939 | 1,953 | 1,957 | 1,918 | 1,886 | 1,833 | 1,759 | 1,728 | 1,685 | 1,645 | 1,591 | 1,544 | 1,490 | 1,403 | 1,332 | 1,279 | 1,179 | 1,139 | 1,093 | 1,063 | 1,003 | 977 | 641 | 604 | 568 | 525 | 489 | 462 | 414 | 382 | 358 | 310 | 268 | 234 | 201 | 170 | 122 | 63 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 220 | 220 | 220 | 220 | 219 | 219 | 219 | 219 | 219 | 219 | 219 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 217 | 217 | 217 | 217 | 217 | 217 | 217 | 217 | 217 | 217 | 216 | 217 | 216 | 216 | 216 | 216 | 216 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | 188 | - | - | - | - | - | - | - | 167 | 164 | - | - | - | - | - | - | - | - | - | - | - | 137 | 137 | 136 | 136 | 125 | 124 | 124 | 124 | 115 | 115 | 115 | 114 | 106 | 105 | 105 | 107 | 67 | 62 | 62 | 59 | 39 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 22 | 22 | 22 | 22 |
Retained Earnings |
Loading...
|
M | - | - | - | 75 | 67 | 59 | 50 | 42 | 38 | 35 | 32 | 27 | 22 | 17 | 11 | 6 | 2 | -2 | -8 | -14 | -19 | -25 | -29 | -34 | -39 | -43 | -43 | -46 | -50 | -53 | -56 | -60 | -62 | -65 | -67 | -70 | -72 | -74 | -76 | -78 | -80 | -82 | -84 | -86 | -89 | -91 | -113 | -119 | -122 | -127 | -128 | -129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -24 | -23 | -34 | -31 | -26 | -32 | -33 | -19 | -12 | 0 | 1 | 2 | 2 | 4 | 5 | 5 | 4 | 2 | 2 | 1 | 0 | -2 | -4 | -4 | -3 | -1 | 0 | 0 | -1 | -1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 1 | 3 | 3 | 0 | 1 | 3 | 1 | 0 | -3 | -1 | -2 | -2 | -5 | -4 | -3 | -1 | 0 | -2 | 0 | 2 | -2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 293 | 2,704 | 270 | 264 | 261 | 247 | 237 | 243 | 246 | 254 | 252 | 248 | 242 | 240 | 234 | 229 | 224 | 217 | 212 | 206 | 198 | 191 | 184 | 180 | 175 | 173 | 173 | 170 | 166 | 162 | 162 | 158 | 155 | 152 | 150 | 147 | 146 | 143 | 140 | 138 | 135 | 133 | 136 | 133 | 133 | 131 | 109 | 102 | 99 | 94 | 93 | 92 | 69 | 68 | 67 | 66 | 67 | 88 | 98 | 117 | 145 | 149 | 152 | 161 | 163 | 161 | 164 | 164 | 163 | 157 | 155 | 148 | 145 | 142 | 139 | 136 | 130 | 129 | 127 | 123 | 125 | 122 | 120 | 119 | 116 | 114 | 112 | 111 | 67 | 67 | 66 | 61 | 39 | 38 | 37 | 36 | 35 | 35 | 34 | 34 | 20 | 20 | 20 | 21 |
Shareholders' Equity and Liabilities |
|
M | 2,618 | 4,442 | 2,760 | 2,630 | 2,637 | 2,907 | 2,835 | 2,781 | 2,930 | 2,929 | 2,902 | 2,941 | 2,734 | 2,642 | 2,509 | 2,451 | 2,031 | 2,070 | 2,144 | 1,978 | 1,926 | 1,975 | 1,919 | 1,873 | 1,864 | 1,890 | 1,803 | 1,759 | 1,749 | 1,741 | 1,654 | 1,667 | 1,640 | 1,730 | 1,659 | 1,618 | 1,610 | 1,584 | 1,490 | 1,491 | 1,491 | 1,517 | 1,563 | 1,477 | 1,507 | 1,561 | 1,517 | 1,520 | 1,503 | 1,508 | 1,516 | 1,519 | 1,557 | 1,578 | 1,611 | 1,650 | 1,718 | 1,830 | 1,982 | 2,012 | 2,093 | 2,149 | 2,196 | 2,119 | 2,139 | 2,130 | 2,103 | 2,116 | 2,120 | 2,075 | 2,041 | 1,981 | 1,904 | 1,870 | 1,824 | 1,781 | 1,721 | 1,673 | 1,617 | 1,526 | 1,456 | 1,401 | 1,299 | 1,258 | 1,210 | 1,177 | 1,115 | 1,088 | 709 | 670 | 634 | 586 | 528 | 500 | 451 | 418 | 393 | 345 | 302 | 268 | 221 | 189 | 142 | 84 |
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 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 20 | 17 | 19 | 19 | 17 | 18 | 17 | 17 | 17 | 18 | 17 | 36 | 17 | 12 | 12 | 12 | 19 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 6 | 5 | 6 | 5 | 5 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 484 | 480 | 467 | 456 | 463 | 465 | 473 | 471 | 467 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 393 | - | 356 | - | - | - | - | - | - | - | 319 | 301 | 318 | 323 | 349 | 286 | 382 | 359 | 379 | 342 | 350 | - | 395 | - | - | - | 384 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 60 | 60 | 60 | - | - | - | - | - | - | 223 | 182 | - | 87 | - | - | - | - | - | - | - | 51 | 51 | 62 | 82 | 93 | 43 | 166 | 144 | 167 | 125 | 146 | - | 179 | - | - | - | 171 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 216 | - | - | 269 | - | - | - | - | - | - | 200 | 210 | 151 | 151 | 125 | 125 | 133 | 110 | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 10 | 21 | 41 | 52 | 2 | 124 | 103 | 126 | 84 | 105 | - | 138 | - | - | - | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email