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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 52 | 47 | 58 | 66 | 61 | 25 | 39 | 23 | 60 | 86 | 88 | 70 | 72 | 74 | 66 | 116 | 84 | 48 | 55 | 71 | 61 | 67 | 79 | 43 | 51 | 47 | 49 | 73 | 125 | 83 | 39 | 51 | 111 | 111 | 156 | 81 | 31 | 32 | 85 | 119 | 193 | 182 | 157 | 194 | 220 | 100 | 98 | 145 | 187 | 134 | 80 | 143 | 175 | 154 | 67 | 96 | 86 | 72 | 98 | 57 | 12 | 18 | 12 | 15 | 13 | 13 | 10 | 13 | 12 | 18 | 15 | 16 | 22 | 44 | 22 | 26 | 26 | 17 | 35 | 38 | 32 | 24 | 26 | 49 | 32 | 34 | 33 | 28 | 113 | 97 | 72 | 27 | 22 | 22 | 18 | 19 | 14 | 28 | 15 | 20 | 22 | 20 | 21 | 23 | 24 | 13 | 11 | 20 | 25 | 14 | 14 |
Short-Term Investments |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 12 | 12 | 13 | 13 | 14 | 15 | 15 | 16 | 16 | 17 | 18 | 19 | 20 | 21 | 21 | 22 | 23 | 24 | 24 | 25 | - | 27 | 31 | 33 | - | 36 | 40 | 55 | - | 137 | 145 | 153 | 3 | 169 | 149 | 135 | 2 | 137 | 143 | 146 | 3 | 139 | 148 | 162 | - | 194 | 208 | 212 | - | 62 | 215 | 183 | - | 107 | 117 | 136 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 52 | 189 | 60 | 68 | 63 | 27 | 41 | 26 | 63 | 89 | 92 | 74 | 75 | 78 | 71 | 121 | 89 | 53 | 60 | 77 | 68 | 74 | 86 | 51 | 59 | 56 | 58 | 82 | 135 | 93 | 50 | 63 | 124 | 124 | 170 | 96 | 46 | 47 | 101 | 135 | 211 | 200 | 176 | 213 | 241 | 121 | 98 | 145 | 187 | 134 | 80 | 143 | 175 | 154 | 67 | 96 | 86 | 72 | 98 | 57 | 12 | 18 | 12 | 15 | 13 | 13 | 10 | 13 | 12 | 18 | 15 | 16 | 22 | 44 | 22 | 26 | 26 | 17 | 35 | 38 | 32 | 24 | 26 | 49 | 32 | 34 | 33 | 28 | 113 | 97 | 72 | 27 | 22 | 22 | 18 | 19 | 14 | 28 | 15 | 20 | 22 | 20 | 21 | 23 | 24 | 13 | 11 | 20 | 25 | 14 | 14 |
Receivables |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 27 | 25 | 68 | 102 | 109 | 114 | 107 | 83 | 107 | 130 | 174 | 180 | 128 | 116 | 91 | 123 | 57 | 60 | 120 | 89 | 110 | 85 | 73 | 74 | 99 | 78 | 144 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
Inventory |
Loading...
|
M | -56 | -51 | -62 | -70 | -64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | 1 | 1 | 97 | 127 | 119 | 108 | 160 | 268 | 192 | 187 | 181 | 167 | 227 | 310 | 232 | 183 | 161 | 107 | 134 | 187 | 190 | 172 | 297 | 313 | 237 | 189 | 235 | 286 | 201 | 157 | 166 | 246 | 185 | 173 | 150 | 143 | 163 | 130 | 58 | 48 | 38 | 27 | 7 | 10 | 5 | 36 | 9 | 9 | 5 | 4 | 8 | 14 | 6 | 7 | 10 | 12 | 20 | 7 | 5 | 6 | 5 | 7 | 4 | 11 | 2 | 3 | 4 | 3 | 2 | 121 | 53 | 50 | 53 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 56 | 51 | 62 | 70 | 64 | 3 | 3 | 1 | 3 | 3 | 3 | -9 | -7 | -7 | -8 | 3 | 3 | 3 | 3 | 3 | 34 | 61 | 82 | 100 | 93 | 100 | 130 | 119 | - | - | - | 192 | - | - | - | 228 | - | - | - | 161 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 56 | 193 | 64 | 72 | 67 | 31 | 44 | 29 | 66 | 92 | 297 | 77 | 314 | 280 | 264 | 124 | 157 | 129 | 143 | 80 | 167 | 156 | 162 | 54 | 149 | 138 | 117 | 85 | 169 | 119 | 79 | 66 | 135 | 125 | 160 | 98 | 34 | 35 | 89 | 138 | 213 | 202 | 178 | 216 | 244 | 124 | 124 | 148 | 214 | 161 | 84 | 146 | 206 | 189 | 105 | 101 | 127 | 117 | 158 | 63 | 156 | 169 | 172 | 22 | 189 | 169 | 152 | 81 | 157 | 169 | 168 | 123 | 161 | 199 | 190 | 200 | 225 | 231 | 253 | 130 | 100 | 244 | 213 | 169 | 145 | 156 | 175 | 101 | 187 | 196 | 150 | 171 | 29 | 29 | 26 | 26 | 22 | 35 | 22 | 26 | 28 | 25 | 26 | 28 | 29 | 17 | 15 | 24 | 28 | 17 | 17 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 19 | 23 | 20 | 7 | 7 | 7 | 7 | 7 | 13 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 20 | 9 | 19 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 130 | 129 | 129 | 129 | 129 | 128 | 128 | 128 | 127 | 126 | 125 | 125 | 124 | 123 | 124 | 122 | 121 | 121 | 123 | 122 | 120 | 121 | 121 | 125 | 128 | 132 | 133 | 133 | 133 | 136 | 138 | 139 | 141 | 142 | 144 | 145 | 146 | 150 | 152 | 157 | 160 | 157 | 156 | 151 | 145 | 143 | 143 | 144 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 138 | 144 | 150 | 156 | 164 | 171 | 996 | 188 | 199 | 208 | 862 | 227 | 1,084 | 1,062 | 1,083 | 123 | 989 | 1,024 | 1,015 | 880 | 1,017 | 1,018 | 1,036 | 999 | 186 | 184 | 192 | 1,021 | 147 | 190 | 301 | 1,029 | 205 | 1,001 | 970 | 1,039 | 1,127 | 1,027 | 970 | 931 | 874 | 888 | 933 | 936 | 924 | 772 | 777 | 797 | 825 | 845 | 860 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 140 | 146 | 152 | 159 | 166 | 173 | 999 | 191 | 201 | 211 | 866 | 230 | 1,087 | 1,067 | 1,088 | 128 | 993 | 1,029 | 1,020 | 886 | 1,023 | 1,025 | 1,043 | 1,006 | 194 | 193 | 201 | 1,031 | 156 | 200 | 311 | 1,041 | 217 | 1,014 | 984 | 1,053 | 1,142 | 1,043 | 986 | 947 | 891 | 905 | 951 | 956 | 945 | 793 | 799 | 820 | 849 | 870 | 885 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,215 | -144 | -159 | -166 | -173 | -180 | -187 | -197 | -207 | -217 | -209 | -236 | -243 | -207 | -198 | -134 | -74 | -82 | -91 | -108 | -109 | -92 | -87 | -104 | -104 | -96 | -74 | -76 | -51 | -44 | -47 | -58 | -33 | -24 | -14 | -20 | -16 | -16 | -17 | -24 | -17 | -18 | -19 | -26 | -21 | -21 | -22 | -29 | -24 | -24 | -30 | -31 | -27 | -31 | -33 | -41 | -36 | -40 | -67 | -148 | -151 | -145 | -153 | -160 | -169 | -154 | -150 | -158 | -165 | -182 | -194 | -184 | -190 | -200 | -214 | -240 | -249 | -263 | -269 | -260 | -277 | -291 | -236 | -305 | -309 | -307 | -304 | -280 | -230 | -243 | -263 | -224 | -202 | -212 | -209 | -207 | -208 | -211 | -213 | -196 | -149 | -98 | -87 | -83 | -72 | -68 | -42 | -41 | -58 | -64 | -71 |
Total Long-Term Assets |
Loading...
|
M | 1,234 | 10 | 159 | 166 | 173 | 180 | 187 | 197 | 207 | 217 | 9 | 236 | 10 | 10 | 10 | 134 | 11 | 11 | 11 | 108 | 8 | 9 | 9 | 104 | 9 | 8 | 7 | 76 | 6 | 6 | 6 | 58 | 5 | 5 | 5 | 20 | 6 | 6 | 6 | 24 | 6 | 7 | 7 | 26 | 7 | 7 | 7 | 29 | 6 | 6 | 30 | 31 | 5 | 6 | 6 | 41 | 6 | 6 | 6 | 148 | 6 | 7 | 7 | 160 | 7 | 7 | 7 | 158 | 7 | 7 | 7 | 184 | 7 | 7 | 7 | 240 | 8 | 8 | 8 | 260 | 8 | 8 | 8 | 305 | 8 | 8 | 8 | 280 | 230 | 243 | 263 | 224 | 202 | 212 | 209 | 207 | 208 | 211 | 213 | 196 | 149 | 98 | 87 | 83 | 72 | 68 | 42 | 41 | 58 | 64 | 71 |
Total Assets |
Loading...
|
M | 1,290 | 1,301 | 1,313 | 1,333 | 1,335 | 1,271 | 1,246 | 1,187 | 1,188 | 1,182 | 1,192 | 1,184 | 1,189 | 1,171 | 1,184 | 1,177 | 1,108 | 1,107 | 1,105 | 1,085 | 1,119 | 1,127 | 1,157 | 1,176 | 1,177 | 1,162 | 1,194 | 1,201 | 1,199 | 1,192 | 1,243 | 1,171 | 1,174 | 1,165 | 1,177 | 1,175 | 1,214 | 1,112 | 1,107 | 1,106 | 1,125 | 1,134 | 1,153 | 1,211 | 1,221 | 1,248 | 1,271 | 1,261 | 1,287 | 1,299 | 1,320 | 1,315 | 1,339 | 1,358 | 1,389 | 1,399 | 1,405 | 1,415 | 1,480 | 1,580 | 1,563 | 1,551 | 1,594 | 1,632 | 1,674 | 1,640 | 1,606 | 1,648 | 1,770 | 1,770 | 1,696 | 1,622 | 1,563 | 1,576 | 1,631 | 1,632 | 1,623 | 1,516 | 1,446 | 1,319 | 1,374 | 1,298 | 1,162 | 1,262 | 1,182 | 1,172 | 1,098 | 1,005 | 1,042 | 1,062 | 1,089 | 1,117 | 1,158 | 1,123 | 1,132 | 1,148 | 1,166 | 1,202 | 1,071 | 957 | 884 | 870 | 841 | 816 | 765 | 724 | 641 | 616 | 609 | 591 | 580 |
Accounts Payable |
Loading...
|
M | - | - | 18 | 18 | 18 | 16 | 16 | 18 | 17 | 18 | 17 | 17 | 19 | 20 | 19 | 19 | 18 | 19 | 20 | 22 | 20 | 20 | 23 | 21 | 22 | 22 | 21 | 20 | 18 | 20 | 20 | 20 | 20 | 18 | 22 | 18 | 23 | 21 | 18 | 20 | 16 | 16 | 20 | 22 | 22 | 31 | 957 | 961 | 975 | 954 | 962 | 946 | 947 | 927 | 932 | 933 | 948 | 937 | 932 | 989 | 948 | 935 | 956 | 1,012 | 1,032 | 1,006 | 1,012 | 999 | 983 | 927 | 915 | 918 | 932 | 945 | 963 | 919 | 943 | 911 | 875 | 851 | 845 | 810 | 791 | 754 | 743 | 711 | 708 | 677 | 695 | 698 | 707 | 730 | 723 | 706 | 21 | 696 | 708 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 163 | 140 | 130 | 150 | 150 | 140 | 115 | 85 | 80 | 80 | 90 | 101 | 111 | 116 | 46 | 141 | 131 | 131 | 131 | 101 | 101 | 111 | 111 | 126 | 111 | 111 | 121 | 126 | 111 | 111 | 146 | 91 | 91 | 91 | 91 | 91 | 131 | 41 | 41 | 41 | 51 | 51 | 56 | 106 | 107 | 127 | 127 | 127 | 147 | 177 | 187 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 177 | 177 | - | - | 138 | 69 | - | 131 | 33 | - | - | - | - | - | - | - | - | 61 | - | - | 159 | 225 | 203 | - | 218 | 161 | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 336 | 293 | -148 | -168 | -168 | -156 | -16 | -18 | -17 | -18 | -17 | -17 | -19 | -20 | -46 | -19 | -18 | -19 | -20 | -22 | -20 | -20 | -23 | -21 | -22 | -22 | -21 | -20 | -18 | -20 | -20 | -20 | -20 | -18 | -22 | -18 | -23 | -21 | -18 | -20 | -16 | -16 | -20 | -22 | -22 | -31 | 55 | 56 | 56 | 52 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 499 | 433 | 148 | 168 | 168 | 156 | 16 | 18 | 17 | 18 | 17 | 17 | 19 | 20 | 65 | 19 | 18 | 19 | 20 | 22 | 20 | 20 | 23 | 21 | 22 | 22 | 21 | 20 | 18 | 20 | 20 | 20 | 20 | 18 | 22 | 18 | 23 | 21 | 18 | 20 | 16 | 16 | 20 | 22 | 22 | 31 | 181 | 182 | 203 | 228 | 233 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 177 | - | - | 138 | 69 | - | 131 | 33 | - | - | - | - | - | - | - | - | 61 | - | - | 180 | 225 | 203 | - | 218 | 161 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 235 | 243 | 105 | 85 | 55 | 40 | 115 | 85 | 80 | 80 | 90 | 101 | 111 | 116 | 136 | 141 | 131 | 131 | 131 | 101 | 101 | 101 | 101 | 101 | 111 | 111 | 121 | 126 | 111 | 111 | 146 | 91 | 91 | 91 | 91 | 91 | 131 | 41 | 41 | 41 | 51 | 51 | 56 | 106 | 107 | 127 | 127 | 127 | 147 | 177 | 187 | 207 | 232 | 272 | 295 | 310 | 310 | 335 | 417 | 457 | 478 | 481 | 494 | 479 | 500 | 494 | 453 | 503 | 637 | 689 | 618 | 546 | 470 | 467 | 507 | 561 | 530 | 463 | 426 | 325 | 385 | 357 | 244 | 368 | 313 | 337 | 262 | 202 | 222 | 238 | 258 | 266 | 315 | 304 | 327 | 342 | 352 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 662 | 243 | 105 | 85 | 168 | 156 | 16 | 85 | 80 | 80 | 90 | 101 | 111 | 116 | 136 | 141 | 131 | 131 | 131 | 101 | 101 | 111 | 111 | 126 | 111 | 111 | 121 | 126 | 111 | 111 | 146 | 91 | 91 | 91 | 91 | 91 | 131 | 41 | 41 | 41 | 51 | 51 | 56 | 106 | 107 | 127 | 127 | 127 | 147 | 177 | 187 | 207 | 232 | 272 | 295 | 310 | 310 | 335 | 417 | 457 | 478 | 481 | 494 | 479 | 500 | 494 | 453 | 503 | 637 | 689 | 618 | 546 | 470 | 467 | 507 | 384 | 530 | 463 | 288 | 256 | 385 | 226 | 211 | 368 | 313 | 337 | 262 | 202 | 222 | 238 | 258 | 205 | 315 | 304 | 169 | 117 | 149 | 385 | 63 | 53 | 148 | 144 | 145 | 132 | 100 | 93 | 19 | 7 | 7 | 7 | 7 |
Total Liabilities |
Loading...
|
M | 1,161 | 243 | 1,184 | 1,203 | 1,206 | 1,142 | 1,117 | 1,058 | 1,060 | 1,054 | 1,064 | 1,056 | 1,064 | 1,046 | 1,059 | 1,053 | 984 | 984 | 983 | 964 | 998 | 1,004 | 1,036 | 1,055 | 1,056 | 1,041 | 1,069 | 1,072 | 1,068 | 1,060 | 1,109 | 1,038 | 1,038 | 1,027 | 1,038 | 1,033 | 1,072 | 968 | 962 | 960 | 975 | 982 | 996 | 1,051 | 1,064 | 1,092 | 1,121 | 1,116 | 1,144 | 1,156 | 1,176 | 1,173 | 1,199 | 1,221 | 1,257 | 1,272 | 1,281 | 1,291 | 1,371 | 1,465 | 1,447 | 1,433 | 1,469 | 1,508 | 1,547 | 1,514 | 1,480 | 1,519 | 1,638 | 1,636 | 1,557 | 1,486 | 1,426 | 1,445 | 1,505 | 1,509 | 1,503 | 1,400 | 1,334 | 1,209 | 1,264 | 1,192 | 1,060 | 1,155 | 1,081 | 1,072 | 997 | 902 | 940 | 961 | 990 | 1,020 | 1,063 | 1,031 | 1,041 | 1,059 | 1,079 | 1,116 | 984 | 868 | 800 | 785 | 757 | 730 | 680 | 640 | 555 | 530 | 522 | 505 | 495 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 100 | 99 | 99 | 99 | 99 | 99 | 98 | 98 | 98 | 97 | 96 | 96 | 96 | 95 | 95 | 95 | 94 | 96 | 96 | 96 | 95 | 95 | 94 | 94 | 93 | 93 | 92 | 92 | 91 | 91 | 90 | 89 | 89 | 88 | 87 | 87 | 88 | 88 | 88 | 88 | 88 | 88 | 87 | 87 | 87 | 87 | 86 | 86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 207 | 206 | 205 | 204 | 203 | 201 | 201 | 199 | 198 | 195 | 195 | 195 | 194 | 194 | 194 | 192 | 191 | 191 | 192 | 191 | 191 | 190 | 190 | 191 | 193 | 193 | 193 | 192 | 192 | 190 | 190 | 190 | 188 | 187 | 185 | 184 | 182 | 181 | 181 | 180 | 180 | 175 | 171 | 165 | 157 | 154 | 152 | 150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -1 | -2 | -2 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -2 | -3 | -3 | -3 | -4 | -4 | -5 | -5 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 130 | 130 | 129 | 130 | 129 | 129 | 129 | 129 | 128 | 128 | 128 | 127 | 126 | 125 | 125 | 124 | 123 | 124 | 122 | 121 | 121 | 123 | 122 | 120 | 121 | 121 | 125 | 128 | 132 | 133 | 133 | 134 | 136 | 138 | 139 | 141 | 142 | 144 | 145 | 146 | 150 | 152 | 157 | 160 | 157 | 156 | 151 | 145 | 143 | 143 | 144 | 142 | 140 | 137 | 132 | 128 | 124 | 124 | 109 | 115 | 116 | 118 | 125 | 124 | 127 | 126 | 126 | 129 | 132 | 134 | 138 | 136 | 137 | 131 | 126 | 123 | 120 | 116 | 112 | 110 | 110 | 105 | 102 | 107 | 101 | 100 | 101 | 103 | 102 | 100 | 99 | 97 | 95 | 93 | 91 | 89 | 87 | 86 | 87 | 90 | 84 | 86 | 84 | 87 | 85 | 84 | 85 | 85 | 87 | 86 | 85 |
Shareholders' Equity and Liabilities |
|
M | 1,290 | 1,301 | 1,313 | 1,333 | 1,335 | 1,271 | 1,246 | 1,187 | 1,188 | 1,182 | 1,192 | 1,184 | 1,189 | 1,171 | 1,184 | 1,177 | 1,108 | 1,107 | 1,105 | 1,085 | 1,119 | 1,127 | 1,157 | 1,176 | 1,177 | 1,162 | 1,194 | 1,201 | 1,199 | 1,192 | 1,243 | 1,171 | 1,174 | 1,165 | 1,177 | 1,175 | 1,214 | 1,112 | 1,107 | 1,106 | 1,125 | 1,134 | 1,153 | 1,211 | 1,221 | 1,248 | 1,271 | 1,261 | 1,287 | 1,299 | 1,320 | 1,315 | 1,339 | 1,358 | 1,389 | 1,399 | 1,405 | 1,415 | 1,480 | 1,580 | 1,563 | 1,551 | 1,594 | 1,632 | 1,674 | 1,640 | 1,606 | 1,648 | 1,770 | 1,770 | 1,696 | 1,622 | 1,563 | 1,576 | 1,631 | 1,632 | 1,623 | 1,516 | 1,446 | 1,319 | 1,374 | 1,298 | 1,162 | 1,262 | 1,182 | 1,172 | 1,098 | 1,005 | 1,042 | 1,062 | 1,089 | 1,117 | 1,158 | 1,123 | 1,132 | 1,148 | 1,166 | 1,202 | 1,071 | 957 | 884 | 870 | 841 | 816 | 765 | 724 | 641 | 616 | 609 | 591 | 580 |
Treasury Stock |
Loading...
|
M | - | - | - | -177 | -176 | -175 | -173 | -173 | -172 | -171 | -170 | -169 | -167 | -166 | -166 | -166 | -166 | -165 | -165 | -165 | -166 | -166 | -166 | -166 | -165 | -163 | -161 | -158 | -154 | -153 | -151 | -150 | -145 | -142 | -140 | -136 | -133 | -129 | -126 | -125 | -120 | -117 | -112 | -108 | -106 | -103 | -102 | -99 | -98 | -96 | -93 | -93 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -95 | -95 | -95 | -94 | -91 | -87 | -82 | -76 | -73 | -68 | -67 | -63 | -62 | -60 | -59 | -59 | -57 | -54 | -53 | -53 | -46 | -45 | -41 | -36 | -30 | -28 | -27 | -26 | -25 | -24 | -24 | -23 | -23 | -22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 12 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 10 | 9 | 10 | 10 | 11 | 11 | 10 | 11 | 10 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 130 | 130 | 129 | 129 | 129 | 128 | 128 | 128 | 127 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 398 | 383 | 235 | 235 | 205 | 180 | 230 | 170 | 160 | 160 | 180 | 202 | 222 | 232 | 182 | 282 | 262 | 262 | 262 | 202 | 202 | 212 | 212 | 227 | 222 | 222 | 242 | 252 | 222 | 223 | 293 | 183 | 183 | 183 | 183 | 183 | 263 | 83 | 83 | 83 | 103 | 103 | 113 | 213 | 213 | 253 | 253 | 253 | 293 | 353 | 373 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 684 | 738 | - | - | 565 | 394 | - | 488 | 277 | - | - | - | - | - | - | - | - | 327 | - | - | 486 | 567 | 555 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | 130 | 150 | 150 | 140 | - | - | - | - | - | - | - | - | 46 | - | - | 10 | - | - | 0 | 10 | 10 | 25 | 112 | 111 | 121 | 25 | 111 | 111 | 146 | 94 | 91 | - | - | 92 | - | - | - | 43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email