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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 53 | 53 | 79 | 71 | 60 | 38 | 31 | 38 | 44 | 47 | 46 | 116 | 84 | 35 | 50 | 66 | 39 | 39 | 50 | 51 | 67 | 66 | 49 | 86 | 62 | 49 | 28 | 11 | 60 | 92 | 46 | 46 | 67 | 85 | 59 | 53 | 73 | 73 | 58 | 60 | 60 | 35 | 23 | 24 | 61 | 70 | 45 | 63 | 104 | 55 | 43 | 60 | 147 | 137 | 101 | 91 | 54 | 98 | 151 | 145 | 67 | 4 | 7 | 2 | 11 | 3 | 7 | 12 | 11 | 4 | 6 | 9 | 6 | 7 | 10 | 4 | 6 | 7 | 7 | 5 | 2 | 4 | 5 | 6 | 3 | 5 | 6 | 11 | 35 | 8 | 16 | 5 | 7 | 4 | 26 | 23 | 23 | 33 | 4 | 6 | 14 | 29 | 19 | 13 | 26 | 19 | 19 | 11 | 13 | 13 | 12 | 9 | 13 | 12 | 12 | 15 | 12 | 13 | - | - | - |
Short-Term Investments |
Loading...
|
M | 89 | 89 | 86 | 91 | 92 | 85 | 86 | 77 | 83 | 94 | 124 | 109 | 58 | 49 | 48 | 47 | 48 | 48 | 50 | 44 | 39 | 39 | 40 | 24 | 25 | 26 | 30 | 25 | 21 | 24 | 23 | 23 | 29 | 29 | 31 | 32 | 34 | 34 | 35 | 36 | 37 | 38 | 38 | 40 | 42 | 42 | 710 | 710 | 710 | 710 | 3,206 | 547 | 501 | 453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,406 | 1,308 | 5,456 | 252 | 585 | 34,955 | 34,391 | 24,606 | 30,250 | 169 | 106 | 2,247 | 1,084 | 266 | 67 | 11,460 | 5,272 | 4,215 | 12,519 | 25 | - | - | - | 6 | - | - | - | 13 | - | - | - | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 53 | - | 88 | 161 | 28 | 90 | 117 | 114 | 128 | 141 | 170 | 225 | 142 | 84 | 97 | 113 | 88 | 44 | 100 | 95 | 106 | 116 | 89 | 110 | 87 | 75 | 58 | 36 | 81 | 117 | 69 | 70 | 96 | 115 | 90 | 85 | 107 | 120 | 92 | 96 | 97 | 73 | 62 | 65 | 103 | 113 | 45 | 63 | 104 | 55 | 43 | 60 | 147 | 137 | 101 | 91 | 54 | 98 | 151 | 145 | 67 | 5 | 7 | 2 | 11 | 3 | 7 | 12 | 11 | 4 | 6 | 9 | 6 | 7 | 10 | 4 | 6 | 7 | 7 | 5 | 2 | 4 | 5 | 6 | 3 | 5 | 6 | 11 | 35 | 8 | 16 | 5 | 7 | 4 | 26 | 23 | 23 | 33 | 4 | 6 | 14 | 29 | 19 | 13 | 26 | 19 | 19 | 11 | 13 | 13 | 12 | 9 | 13 | 12 | 12 | 15 | 12 | 13 | - | - | - |
Receivables |
Loading...
|
M | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 3 | 8 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 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 | - | - | - | - |
Inventory |
Loading...
|
M | -60 | - | 778 | -78 | -75 | 792 | - | - | - | - | - | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 15 | 10 | 6 | 3 | 2 | 1 | 3 | 5 | 4 | 1 | 16 | 7 | 7 | 18 | 19 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 77 | - | 86 | 78 | 68 | 46 | 16 | 816 | 11 | 670 | 613 | 585 | 641 | 702 | 731 | 775 | 799 | 19 | 777 | 793 | 760 | 4 | 739 | 751 | 4 | 3 | 4 | 3 | 3 | 3 | - | - | - | 2 | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | 534 | - | - | - | 596 | - | - | - | 710 | 744 | 791 | 866 | 844 | 826 | 835 | 794 | 723 | 688 | 634 | 601 | 542 | 502 | 472 | 420 | 377 | 354 | 323 | 311 | 306 | 270 | 249 | 240 | 234 | 216 | 208 | 192 | 176 | 228 | 208 | 165 | 192 | 179 | 176 | 179 | 191 | 164 | 157 | 145 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 77 | - | 959 | 169 | 28 | 935 | 857 | 936 | 133 | 147 | 790 | 816 | 789 | 792 | 835 | 893 | 891 | 3 | 880 | 892 | 869 | 7 | 832 | 863 | 750 | 717 | 740 | 705 | 654 | 580 | 581 | 549 | 514 | 513 | 526 | 525 | 474 | 2 | 497 | 442 | 455 | 419,719 | 471,256 | 454,101 | 461,877 | 115 | 499,119 | 490,579 | 473,270 | 592 | 468,157 | 461,100 | 475,599 | 735 | 582,356 | 12,685 | 13,668 | 811 | 898 | 940 | 937 | 853 | 838 | 843 | 810 | 731 | 700 | 649 | 616 | 549 | 511 | 483 | 429 | 386 | 366 | 328 | 320 | 314 | 278 | 256 | 244 | 239 | 223 | 215 | 196 | 183 | 236 | 220 | 201 | 201 | 196 | 182 | 187 | 196 | 192 | 182 | 169 | 34 | 4 | 6 | 14 | 29 | 19 | 13 | 27 | 19 | 20 | 11 | 13 | 14 | 12 | 10 | 13 | 13 | 12 | 15 | 12 | 13 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 32 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 32 | 33 | 33 | 33 | 33 | 34 | 34 | 35 | - | 35 | 35 | 35 | - | 35 | 36 | 36 | 35 | 35 | 34 | 33 | 33 | 31 | 30 | 30 | 29 | 29 | 25 | 22 | - | 19 | 18 | 15 | 15 | 6 | 6 | 4 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 4 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - |
Goodwill |
Loading...
|
M | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 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 | 930 | 930 | 930 | 930 | 930 | 930 | 930 | 930 | 930 | 930 | 930 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -929 | 1 | 1 | 1 | -929 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 931 | 931 | 931 | 931 | 1 | 931 | 931 | 931 | 1 | 931 | 931 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 51 | - | 58 | 57 | 58 | 61 | 66 | 65 | 64 | 62 | 62 | 63 | 62 | 63 | 65 | 66 | 67 | 68 | 67 | 66 | 66 | 68 | 67 | 66 | 65 | 64 | 63 | 63 | 652 | 62 | 61 | 61 | 60 | 59 | 59 | 61 | 43 | 43 | 42 | 41 | 43 | 48 | 50 | 51 | 52 | 51 | 51 | 51 | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 92 | 94 | 90 | 101 | 96 | 89 | 90 | 81 | 88 | 99 | 129 | 113 | 66 | 54 | 61 | 51 | 70 | 70 | 62 | 4 | 45 | 44 | 45 | 30 | 31 | 31 | - | - | - | 30 | - | - | - | 36 | - | - | - | 40 | - | - | - | - | 0 | 12 | 7 | 2 | 2 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 181 | 183 | 176 | 191 | 188 | 173 | 176 | 158 | 171 | 193 | 253 | 222 | 124 | 103 | 109 | 98 | 118 | 119 | 112 | 48 | 85 | 84 | 85 | 54 | 55 | 57 | - | - | - | 54 | - | - | - | 65 | - | - | - | 74 | - | - | - | - | 39 | 52 | 48 | 44 | 712 | - | - | 710 | 3,206 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 879 | - | -90 | -18 | -20 | -89 | -106 | -15 | -14 | -12 | -10 | -11 | -11 | -54 | -12 | -12 | -12 | 12 | -11 | -11 | 1 | 8 | -11 | -11 | -29 | -30 | -34 | -29 | -26 | -29 | -28 | -27 | -33 | -34 | -35 | -36 | -38 | 1 | -39 | -40 | -41 | 15,004 | 6,038 | 6,370 | 4,197 | -50 | 4,629 | 4,648 | 4,816 | -70 | 4,085 | 4,138 | 4,869 | -44 | 5,567 | 5,856 | 6,161 | 13 | 34 | -12,114 | -9,543 | -8,680 | -4,169 | -2,737 | -2,627 | -2,788 | -2,633 | -2,815 | -2,778 | 545 | -2,523 | -2,842 | -2,739 | -2,676 | -1,960 | -1,785 | -2,006 | -1,677 | -1,562 | -1,861 | -1,317 | -101 | -93 | 1 | 1 | -64 | -72 | -60 | -32 | -42 | -38 | -34 | -37 | -33 | -33 | 1 | -32 | -34 | -27 | -28 | -24 | -15 | -15 | -11 | -11 | -11 | -11 | -11 | -7 | -8 | -8 | -8 | -8 | -7 | -8 | -5 | -5 | -4 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,018 | - | 58 | 127 | 128 | 48 | 32 | 114 | 120 | 132 | 163 | 147 | 97 | 89 | 88 | 87 | 89 | 11 | 92 | 86 | 82 | 11 | 83 | 67 | 47 | 35 | 45 | 46 | 45 | 33 | 44 | 44 | 43 | 43 | 43 | 39 | 22 | 15 | 35 | 18 | 15 | 15,061 | 6,086 | 6,420 | 4,246 | 50 | 4,656 | 4,713 | 4,882 | 74 | 4,181 | 4,234 | 4,916 | 49 | 5,622 | 5,924 | 6,231 | 56 | 39 | 41 | 33 | 60 | 67 | 62 | 76 | 77 | 70 | 107 | 109 | 97 | 103 | 76 | 79 | 84 | 90 | 88 | 94 | 91 | 91 | 97 | 103 | 103 | 96 | 87 | 61 | 66 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 34 | 27 | 28 | 24 | 15 | 15 | 11 | 11 | 11 | 11 | 11 | 7 | 8 | 8 | 8 | 8 | 7 | 8 | 5 | 5 | 4 | - | - | - |
Total Assets |
Loading...
|
M | 1,095 | 1,093 | 1,137 | 1,163 | 1,100 | 1,043 | 1,059 | 1,049 | 976 | 948 | 952 | 963 | 886 | 881 | 923 | 980 | 980 | 980 | 972 | 978 | 952 | 952 | 915 | 930 | 870 | 852 | 827 | 773 | 775 | 757 | 683 | 653 | 636 | 654 | 641 | 629 | 633 | 633 | 624 | 552 | 562 | 541 | 536 | 569 | 609 | 618 | 615 | 644 | 671 | 666 | 628 | 648 | 710 | 784 | 788 | 816 | 815 | 866 | 937 | 981 | 970 | 913 | 905 | 904 | 886 | 808 | 769 | 756 | 724 | 646 | 614 | 559 | 508 | 471 | 456 | 416 | 414 | 405 | 369 | 354 | 347 | 342 | 318 | 302 | 258 | 248 | 237 | 222 | 203 | 203 | 198 | 184 | 189 | 198 | 194 | 184 | 171 | 177 | 151 | 122 | 104 | 102 | 90 | 77 | 86 | 75 | 69 | 59 | 55 | 54 | 50 | 46 | 48 | 43 | 39 | 35 | 28 | 23 | - | - | - |
Accounts Payable |
Loading...
|
M | - | - | - | 7 | - | 860 | 834 | 847 | 780 | 749 | 735 | 761 | 6 | 686 | 8 | 783 | 8 | 9 | 9 | 8 | 8 | 5 | 4 | 6 | 4 | 4 | 2 | 2 | 2 | 3 | 3 | 446 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 4 | 4 | 4 | 5 | 4 | 6 | 5 | 5 | 5 | 5 | 5 | 7 | 581 | 647 | 691 | 715 | 712 | 761 | 829 | 859 | 844 | 785 | 732 | 727 | 766 | 672 | 657 | 679 | 640 | 561 | 505 | 473 | 444 | 419 | 410 | 367 | 366 | 367 | 331 | 305 | 294 | 290 | 266 | 248 | 219 | 218 | 207 | 192 | 182 | 183 | 179 | 165 | 170 | 180 | 176 | 167 | 157 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 172 | - | - | 207 | - | 56 | - | - | - | 8 | 8 | 90 | 18 | 18 | 18 | 90 | 90 | 100 | 100 | 100 | 90 | 100 | 90 | 110 | 120 | 120 | 130 | 120 | 124 | 138 | 135 | - | 135 | 132 | 120 | 100 | 120 | 120 | 132 | 72 | 80 | 57 | 42 | 35 | - | - | - | - | - | - | - | - | - | - | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | - | - | - | - | - | - | 6 | 6 | - | - | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 111 | - | 138 | 129 | 737 | 270 | - | - | - | - | - | 8 | 18 | 686 | 18 | 783 | 803 | 770 | 762 | 768 | 753 | 743 | 720 | 712 | 655 | 637 | 605 | 562 | 561 | 529 | 471 | - | 426 | 447 | 446 | 457 | 457 | 443 | 421 | 426 | 428 | 430 | 441 | 478 | 471 | 473 | 484 | 522 | 540 | 545 | 508 | 525 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 283 | - | 138 | 129 | 737 | 326 | 855 | 868 | 802 | 8 | 8 | 8 | 18 | 18 | 18 | 885 | 882 | 882 | 873 | 879 | 851 | 851 | 815 | 831 | 782 | 764 | 739 | 687 | 689 | 674 | 612 | 582 | 565 | 584 | 572 | 561 | 566 | 566 | 555 | 501 | 512 | 491 | 487 | 518 | 553 | 560 | 556 | 584 | 612 | 607 | 570 | 589 | 643 | 709 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 695 | 683 | 651 | 574 | 542 | 519 | 468 | 6 | 416 | 388 | 386 | 4 | 341 | 327 | 320 | 316 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 161 | 201 | 245 | 30 | 180 | 115 | 156 | 131 | 121 | 121 | 141 | 121 | 31 | 121 | 31 | 121 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 21 | 21 | 21 | 21 | 21 | 21 | 10 | 138 | 10 | 10 | 10 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 65 | 65 | 75 | 65 | 75 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 58 | 58 | 58 | 58 | 97 | 97 | 43 | 56 | 43 | 8 | 16 | 16 | 42 | 51 | 30 | 17 | 12 | 26 | 26 | 16 | 16 | 27 | 26 | 26 | 25 | 22 | 13 | 5 | 5 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 3 | - | - | - | - | - | - | - | 4 | 2 | 4 | 2 | 4 | 3 | 4 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | 21 | 25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 767 | - | 245 | 237 | 180 | 984 | 1,001 | 131 | 121 | 121 | 141 | 121 | 121 | 121 | 121 | 121 | 131 | 35 | 131 | 131 | 131 | 34 | 121 | 141 | 141 | 141 | 151 | 141 | 145 | 159 | 145 | 138 | 145 | 142 | 130 | 108 | 128 | 8 | 140 | 80 | 88 | 499 | 50 | 43 | 58 | 58 | 68 | 58 | 68 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 97 | 97 | 43 | 56 | 43 | 8 | 16 | 16 | 42 | 51 | 30 | 11 | 12 | 26 | 26 | 12 | 16 | 27 | 26 | 26 | 8 | 8 | 9 | 1 | 4 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - |
Total Liabilities |
Loading...
|
M | 1,051 | 1,049 | 245 | 237 | 180 | 984 | 1,001 | 989 | 913 | 881 | 886 | 897 | 822 | 818 | 858 | 915 | 913 | 913 | 904 | 909 | 882 | 882 | 846 | 862 | 803 | 785 | 760 | 708 | 710 | 694 | 621 | 590 | 573 | 592 | 580 | 569 | 574 | 574 | 564 | 509 | 520 | 499 | 495 | 526 | 561 | 568 | 564 | 593 | 620 | 615 | 578 | 597 | 652 | 717 | 763 | 785 | 782 | 831 | 898 | 927 | 913 | 855 | 840 | 837 | 819 | 741 | 703 | 691 | 659 | 582 | 550 | 527 | 476 | 439 | 424 | 396 | 394 | 385 | 349 | 335 | 328 | 324 | 299 | 283 | 239 | 230 | 219 | 204 | 186 | 185 | 181 | 167 | 172 | 181 | 178 | 168 | 158 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | - | 107 | 107 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 107 | - | - | - | - | - | - | - | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -38 | - | - | - | - | - | - | - | -41 | -42 | -43 | -41 | -41 | -40 | -39 | -37 | -37 | -36 | -36 | -36 | -37 | -38 | -39 | -39 | -40 | -41 | -43 | -44 | -45 | -44 | -45 | -45 | -46 | -47 | -47 | -45 | -62 | -62 | -63 | -64 | -61 | -57 | -55 | -54 | -54 | -54 | -55 | -55 | -56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -15 | - | -19 | -16 | -14 | -16 | -15 | -11 | -7 | -2 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -14 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 44 | 44 | 40 | 52 | 55 | 60 | 58 | 60 | 63 | 67 | 67 | 66 | 64 | 63 | 65 | 64 | 67 | 67 | 68 | 68 | 69 | 69 | 69 | 68 | 68 | 67 | 66 | 65 | 64 | 63 | 63 | 63 | 62 | 61 | 61 | 60 | 59 | 59 | 61 | 43 | 43 | 42 | 41 | 43 | 48 | 50 | 51 | 52 | 51 | 51 | 51 | 51 | 58 | 67 | 25 | 32 | 33 | 36 | 40 | 53 | 58 | 59 | 65 | 67 | 67 | 67 | 66 | 65 | 65 | 64 | 63 | 32 | 32 | 31 | 31 | 20 | 19 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 15 | 13 | 13 | 14 | 14 | 12 | 12 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,095 | - | 1,137 | 1,163 | 1,100 | 1,043 | 1,059 | 1,049 | 976 | 948 | 952 | 963 | 886 | 881 | 923 | 980 | 980 | 980 | 972 | 978 | 952 | 952 | 915 | 930 | 870 | 852 | 827 | 773 | 775 | 757 | 683 | 653 | 636 | 654 | 641 | 629 | 633 | 633 | 624 | 552 | 562 | 541 | 536 | 569 | 609 | 618 | 615 | 644 | 671 | 666 | 628 | 648 | 710 | 784 | 788 | 816 | 815 | 866 | 937 | 981 | 970 | 913 | 905 | 904 | 886 | 808 | 769 | 756 | 724 | 646 | 614 | 559 | 508 | 471 | 456 | 416 | 414 | 405 | 369 | 354 | 347 | 342 | 318 | 302 | 258 | 248 | 237 | 222 | 203 | 203 | 198 | 184 | 189 | 198 | 194 | 184 | 171 | 177 | 151 | 122 | 104 | 102 | 90 | 77 | 86 | 75 | 69 | 59 | 55 | 54 | 50 | 46 | 48 | 43 | 39 | 35 | 28 | 23 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 158 | - | 165 | 163 | 165 | 168 | 172 | 172 | 171 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 398 | - | - | - | - | - | - | - | 346 | 191 | 133 | 146 | 233 | 209 | 175 | 231 | 226 | 227 | 247 | 211 | 251 | 228 | 216 | 209 | 177 | 227 | 276 | 214 | - | 241 | 257 | 220 | 193 | 235 | 248 | 232 | 176 | 185 | 138 | 112 | 108 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 333 | - | - | 237 | - | 171 | - | - | - | 129 | 149 | 211 | 49 | 139 | 49 | 211 | 121 | 131 | 131 | 131 | 121 | 131 | 121 | 141 | 141 | 141 | 151 | 141 | 145 | 159 | 145 | - | 145 | 142 | 130 | 108 | 128 | 128 | 140 | 80 | 88 | 65 | 50 | 43 | - | - | - | - | - | - | - | - | - | - | 72 | 72 | 72 | 72 | 65 | 65 | 65 | 65 | 104 | 104 | 50 | 63 | - | - | - | - | - | - | 36 | 23 | - | - | 30 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | - | 141 | 141 | 30 | 151 | 141 | 124 | 159 | - | - | - | 142 | - | - | - | 120 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email