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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 169 | 217 | 89 | 55 | 116 | 55 | 50 | 92 | 253 | 185 | 112 | 125 | 238 | 150 | 43 | 55 | 57 | 42 | 32 | 36 | 32 | 40 | 24 | 28 | 33 | 36 | 26 | 32 | 22 | 31 | 22 | 23 | 19 | 26 | 20 | 19 | 23 | 40 | 28 | 17 | 20 | 21 | 11 | 14 | 42 | 18 | 11 | 35 | 88 | 119 | 56 | 35 | 54 | 30 | 33 | 34 | 41 | 33 | 15 | 8 | 9 | 13 | 8 | 8 | 5 | 9 | 5 | 7 | 5 | 9 | 4 | 6 | 17 | 11 | 6 | 4 | 5 | 8 | 5 | 5 | 4 | 7 | 7 | 8 | 5 | 6 | 6 | 9 | 10 | 10 | 8 | 11 | 13 | 6 | 6 | 4 | 4 | 6 | 4 | 4 | 7 | 7 | 8 | 4 | 7 | 6 | 8 | 4 | 11 | 6 | 4 | 5 | 8 | 8 | 5 | 3 | 6 | 4 |
Short-Term Investments |
Loading...
|
M | 434 | 417 | 405 | 418 | 430 | 231 | 235 | 235 | 226 | 207 | 209 | 207 | 190 | 181 | 176 | 177 | 181 | 176 | 171 | 166 | 162 | 198 | 145 | 146 | 146 | 148 | 148 | 144 | 134 | 132 | 124 | 129 | 129 | 129 | 127 | 130 | 134 | 146 | 157 | 130 | 134 | 113 | 84 | 80 | 80 | 78 | 71,974 | 0 | 73,593 | 74,549 | 64,684 | 1 | 63,424 | 69,196 | 64,950 | 1 | 67,367 | 63,449 | 61,155 | - | 58,542 | 58,326 | 39,855 | 2 | 43,548 | 38,144 | 34,795 | - | 36,381 | 37,196 | 38,403 | - | - | 36,552 | 34,939 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 168 | 634 | 494 | 473 | 546 | 287 | 285 | 327 | 480 | 392 | 322 | 332 | 428 | 332 | 218 | 232 | 238 | 218 | 203 | 202 | 194 | 238 | 169 | 175 | 179 | 184 | 174 | 176 | 156 | 163 | 146 | 153 | 147 | 155 | 148 | 148 | 157 | 186 | 185 | 147 | 154 | 134 | 95 | 94 | 122 | 96 | 11 | 35 | 88 | 119 | 56 | 35 | 54 | 30 | 33 | 34 | 41 | 33 | 15 | 8 | 9 | 13 | 8 | 8 | 5 | 9 | 5 | 7 | 5 | 9 | 4 | 6 | 17 | 11 | 6 | 4 | 5 | 8 | 5 | 5 | 4 | 7 | 7 | 8 | 5 | 6 | 6 | 9 | 10 | 10 | 8 | 11 | 13 | 6 | 6 | 4 | 4 | 6 | 4 | 4 | 7 | 7 | 8 | 4 | 7 | 6 | 8 | 4 | 11 | 6 | 4 | 5 | 8 | 8 | 5 | 3 | 6 | 4 |
Receivables |
Loading...
|
M | 22 | 24 | 3,674 | 19 | 3,451 | 14 | 14 | 11 | 10 | 11 | 11 | 10 | 10 | 12 | 14 | 12 | 10 | 11 | 12 | 10 | 9 | 11 | 10 | 8 | 7 | 9 | 8 | 7 | 5 | 7 | 7 | 6 | 5 | 6 | 6 | 5 | 5 | 6 | 6 | 4 | 4 | 5 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 259 | 258 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Inventory |
Loading...
|
M | -3,910 | 3,436 | -3,792 | -97 | -3,588 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -259 | -258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 191 | 245 | 118 | 78 | 137 | 14 | 14 | -5 | 10 | 2,223 | 2,110 | 2,067 | 2,018 | 2,012 | 2,047 | 2,035 | 1,860 | 1,819 | 1,777 | 1,751 | 1,725 | 1,673 | 1,546 | 1,482 | 1,442 | 1,367 | 1,365 | 1,311 | 1,147 | 1,137 | 1,138 | 1,062 | 1,009 | 994 | 988 | 969 | 961 | 913 | 909 | 714 | 675 | 674 | 629 | 600 | 570 | 576 | 641 | 612 | 572 | 561 | 583 | 576 | 571 | 574 | 454 | 438 | 417 | 422 | 424 | 385 | 375 | 368 | 367 | 357 | 344 | 332 | 332 | 325 | 314 | 306 | 304 | 293 | 289 | 288 | 289 | 280 | 273 | 271 | 268 | 257 | 249 | 247 | 242 | 230 | 231 | 226 | -3,046 | -3,113 | -3,182 | -3,254 | -3,324 | 219 | -3,474 | -3,541 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 191 | 4,340 | 494 | 473 | 546 | 301 | 299 | 338 | 490 | 2,626 | 2,443 | 2,408 | 2,457 | 2,356 | 2,279 | 2,279 | 2,108 | 2,049 | 1,992 | 1,963 | 1,928 | 1,922 | 1,725 | 1,665 | 1,628 | 1,560 | 1,547 | 1,494 | 1,308 | 1,306 | 1,291 | 1,220 | 1,161 | 1,155 | 1,141 | 1,122 | 1,123 | 1,105 | 1,099 | 865 | 833 | 813 | 728 | 698 | 696 | 676 | 656 | 650 | 664 | 685 | 643 | 614 | 628 | 608 | 491 | 475 | 460 | 458 | 442 | 396 | 387 | 385 | 379 | 368 | 351 | 344 | 341 | 334 | 321 | 317 | 310 | 301 | 308 | 300 | 296 | 285 | 280 | 279 | 273 | 263 | 254 | 255 | 250 | 239 | 237 | 233 | -3,038 | -3,103 | -3,170 | -3,242 | -3,315 | 232 | -3,460 | -3,533 | 171 | 6 | 5 | 7 | 5 | 5 | 8 | 8 | 8 | 5 | 8 | 7 | 9 | 5 | 11 | 7 | 5 | 6 | 9 | 9 | 6 | 5 | 7 | 5 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 96 | 95 | 95 | 92 | 92 | 67 | 71 | 71 | 72 | 65 | 65 | 64 | 64 | 64 | 64 | 65 | 65 | 65 | 63 | 63 | 63 | 62 | 55 | 55 | 55 | 53 | 54 | 54 | 47 | 46 | 47 | 47 | 47 | 46 | 43 | 40 | 37 | 36 | 34 | 22 | 24 | 20 | 19 | 18 | 16 | 15 | 13 | 11 | 11 | 10 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 11 | 11 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Goodwill |
Loading...
|
M | 51 | 51 | 51 | 51 | 51 | 27 | 27 | 27 | 28 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 9 | 9 | 9 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 2 | 0 | 2 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | -1,709 | -1,772 | - | -1,900 | -1,964 | -2,027 | - | -2,155 | -2,219 | -2,282 | - | -2,410 | -2,474 | -2,537 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 27 | 28 | 29 | 30 | 31 | 7 | 35 | 35 | 36 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 22 | 23 | 23 | 24 | 25 | 20 | 20 | 20 | 15 | 15 | 15 | 7 | 7 | 8 | 8 | 3 | 8 | 8 | 9 | 9 | 9 | 10 | 4 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1,710 | 1,774 | 2 | 1,902 | 1,966 | 2,029 | 2 | 2,157 | 2,221 | 2,285 | 2 | 2,412 | 2,476 | 2,540 | 3 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 78 | 79 | 80 | 81 | 82 | 35 | 62 | 63 | 63 | 36 | 35 | 35 | 35 | 36 | 36 | 36 | 36 | 37 | 37 | 37 | 38 | 39 | 33 | 33 | 33 | 23 | 24 | 24 | 12 | 12 | 12 | 12 | 8 | 13 | 13 | 13 | 14 | 14 | 14 | 6 | 4 | 6 | 1 | 1 | 1 | 1 | - | 1 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | 2 | 2 | - | 2 | 2 | 2 | - | 2 | 2 | 2 | - | 2 | 2 | 3 | 5 | 3 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 368 | 355 | 302 | 291 | 285 | 290 | 280 | 272 | 262 | 252 | 246 | 138 | 238 | 0 | 109 | 221 | 208 | 0 | 200 | 188 | 182 | 176 | 166 | 162 | 158 | 127 | 123 | 121 | 118 | 114 | 111 | 107 | 104 | 104 | 101 | 97 | 87 | 83 | 81 | 82 | 81 | 80 | 78 | 76 | 73 | 71 | 70 | 47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 434 | 417 | 405 | 418 | 430 | 231 | 235 | 235 | 226 | 207 | 209 | 207 | 2,325 | 2,121 | 2,150 | 177 | 2 | 1,923 | 171 | 1,846 | 2 | 207 | 152 | 152 | 151 | 153 | - | 148 | - | - | - | 135 | - | - | - | 134 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 867 | 835 | 810 | 835 | 860 | 463 | 470 | 471 | 453 | 413 | 419 | 414 | 2,516 | 2,303 | 2,326 | 353 | 183 | 2,099 | 342 | 2,012 | 163 | 405 | 297 | 298 | 297 | 301 | - | 292 | - | - | - | 264 | - | - | - | 263 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 4,252 | -438 | -22 | -22 | -20 | -333 | -341 | 0 | 86 | -272 | 66 | 0 | -275 | -245 | -240 | 2,036 | -245 | 1,820 | 2 | 1,752 | -246 | -1 | 1,548 | 1,484 | 1,444 | 1,367 | 1,366 | 1,312 | 1,148 | 1,137 | 1,139 | 1,063 | 1,010 | 996 | 0 | -169 | 964 | 920 | 916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 500 | 488 | 519 | 1,801 | 1,905 | 2,004 | 1,457 | 1,528 | 0 | 1,675 | 1,795 | 1,513 | 1,578 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3,300 | 3,364 | 3,428 | 3,491 | 3,555 | 4 | 3,686 | 3,750 | -35 | -37 | -37 | -38 | -40 | -40 | -40 | -33 | -30 | -30 | -30 | -34 | -41 | -46 | -47 | -49 | -53 | -56 | -59 | -60 | -56 | -58 | -58 | -58 |
Total Long-Term Assets |
Loading...
|
M | 4,465 | 174 | 580 | 591 | 604 | 333 | 341 | 342 | 334 | 293 | 296 | 292 | 275 | 267 | 262 | 263 | 267 | 263 | 259 | 252 | 248 | 285 | 219 | 221 | 222 | 217 | 217 | 214 | 188 | 186 | 179 | 184 | 183 | 183 | 179 | 178 | 180 | 191 | 201 | 157 | 162 | 137 | 103 | 99 | 98 | 94 | 87 | 89 | 87 | 88 | 76 | 74 | 74 | 80 | 75 | 77 | 79 | 75 | 72 | 70 | 68 | 68 | 50 | 50 | 54 | 49 | 45 | 46 | 47 | 48 | 49 | 50 | 50 | 48 | 45 | 45 | 50 | 48 | 48 | 49 | 47 | 42 | 40 | 40 | 44 | 40 | 3,306 | 3,369 | 3,433 | 3,497 | 3,561 | 9 | 3,690 | 3,754 | 4 | 37 | 37 | 38 | 40 | 40 | 40 | 33 | 30 | 30 | 30 | 34 | 41 | 46 | 47 | 49 | 53 | 56 | 59 | 60 | 56 | 58 | 58 | 58 |
Total Assets |
Loading...
|
M | 4,655 | 4,644 | 4,470 | 4,360 | 4,293 | 3,451 | 3,445 | 3,215 | 3,264 | 2,919 | 2,739 | 2,701 | 2,732 | 2,623 | 2,541 | 2,542 | 2,374 | 2,312 | 2,249 | 2,214 | 2,176 | 2,206 | 1,944 | 1,886 | 1,850 | 1,777 | 1,763 | 1,708 | 1,496 | 1,492 | 1,470 | 1,404 | 1,344 | 1,338 | 1,320 | 1,300 | 1,303 | 1,296 | 1,296 | 1,021 | 994 | 950 | 832 | 796 | 793 | 770 | 744 | 739 | 751 | 773 | 718 | 688 | 702 | 688 | 565 | 552 | 539 | 533 | 515 | 466 | 456 | 453 | 429 | 418 | 405 | 393 | 386 | 380 | 369 | 365 | 360 | 351 | 358 | 348 | 341 | 330 | 331 | 327 | 321 | 312 | 301 | 297 | 290 | 279 | 281 | 273 | 268 | 266 | 263 | 255 | 246 | 240 | 231 | 221 | 218 | 184 | 178 | 170 | 167 | 165 | 166 | 158 | 156 | 156 | 157 | 160 | 163 | 160 | 166 | 160 | 160 | 160 | 162 | 160 | 151 | 148 | 147 | 144 |
Accounts Payable |
Loading...
|
M | 12 | 11 | 7 | 32 | 33 | 23 | 19 | 18 | 18 | 13 | 12 | 14 | 12 | 12 | 12 | 14 | 11 | 16 | 15 | 15 | 10 | 8 | 7 | 8 | 6 | 6 | 6 | 7 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 0 | 1 | 4 | 6 | 6 | 4 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Short-Term Debt |
Loading...
|
M | 0 | 0 | 1 | 47 | 0 | - | - | - | - | 15 | 15 | - | 78 | 78 | - | 85 | - | - | - | 1 | 0 | 178 | - | 8 | 73 | 82 | 109 | 18 | 70 | 130 | 155 | 10 | 80 | - | - | 1 | - | - | - | 121 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | 11 | - | - | 8 | 8 | - | - | - | - | - | - | 48 | - | - | 44 | 42 | - | - | - | - | - | - | 14 | - | 1 | 20 | 20 | 20 | 1 | 22 | 21 | 18 | 14 | 14 | 14 | 13 | 12 | 12 | 12 | 1 | 1 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | -12 | 10 | 6 | -15 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2,208 | -11 | -7 | -32 | -33 | -23 | -19 | -18 | -18 | -13 | -12 | -14 | -12 | -12 | -12 | -14 | -11 | -16 | -15 | -15 | -10 | -8 | -7 | -8 | -6 | -6 | -6 | -7 | -5 | -5 | -4 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | 0 | -1 | -4 | -6 | -6 | -4 | -3 | -2 | -3 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | -1 | -1 | - | - | -1 | -1 | -2 | -2 | -1 | -1 | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | -13 | -13 | -2 | -2 | -1 | -1 |
Current Liabilities |
Loading...
|
M | 2,208 | 11 | 7 | 32 | 33 | 23 | 19 | 18 | 18 | 13 | 12 | 14 | 12 | 12 | 12 | 14 | 11 | 16 | 15 | 15 | 10 | 8 | 7 | 8 | 6 | 6 | 6 | 7 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 0 | 1 | 4 | 6 | 6 | 4 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 11 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 1 | 1 | 45 | 43 | 1 | 0 | 0 | 2 | 1 | 1 | 14 | 1 | 2 | 21 | 21 | 21 | 2 | 22 | 22 | 19 | 14 | 15 | 14 | 14 | 13 | 13 | 13 | 2 | 2 | 1 | 1 |
Long-Term Debt |
Loading...
|
M | 125 | 136 | 137 | 157 | 68 | 85 | 248 | 61 | 66 | 52 | 62 | 73 | 78 | 78 | 15 | 85 | 0 | 3 | 121 | 3 | 15 | 174 | 136 | 20 | 69 | 78 | 103 | 18 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 10 | 10 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 41 | 41 | 41 | 51 | 51 | 51 | 60 | 75 | 86 | 80 | 100 | 97 | 71 | 67 | 64 | 73 | 61 | 74 | 73 | 73 | 53 | 7 | 7 | 7 | 59 | 7 | 7 | 7 | 59 | 7 | - | - | 54 | 48 | 48 | 48 | 47 | 44 | 44 | 42 | 37 | 37 | 40 | 33 | 37 | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | 45 | 61 | 225 | 38 | 43 | 37 | 47 | 58 | - | - | 86 | - | 0 | 115 | 103 | 4 | - | - | - | - | - | - | - | 54 | 70 | 130 | 155 | 27 | 32 | 23 | 24 | 92 | 28 | 21 | 24 | 26 | 79 | 22 | 21 | 52 | 27 | 31 | 23 | 26 | 27 | 30 | 25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,968 | 136 | 137 | 157 | 33 | 23 | 19 | 61 | 66 | 52 | 62 | 73 | 78 | 78 | 101 | 85 | 141 | 133 | 121 | 63 | 56 | 174 | 136 | 95 | 69 | 78 | 103 | 61 | 66 | 122 | 144 | 125 | 63 | 74 | 97 | 79 | 80 | 78 | 123 | 95 | 61 | 91 | 69 | 32 | 32 | 32 | 50 | 32 | 32 | 41 | 41 | 41 | 41 | 41 | 51 | 51 | 51 | 60 | 75 | 86 | 80 | 100 | 97 | 71 | 67 | 64 | 7 | 61 | 74 | 73 | 73 | 53 | 59 | 59 | 75 | 58 | 60 | 73 | 75 | 58 | 60 | 63 | 59 | 54 | 48 | 48 | - | 47 | 44 | - | - | 37 | 37 | 40 | 33 | 37 | 30 | 14 | 24 | 20 | - | - | - | 20 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 1 |
Total Liabilities |
Loading...
|
M | 4,176 | 4,173 | 137 | 157 | 3,856 | 3,114 | 3,118 | 2,894 | 2,939 | 2,617 | 2,445 | 2,417 | 2,459 | 2,355 | 2,281 | 2,284 | 2,125 | 2,063 | 2,007 | 1,976 | 1,945 | 1,982 | 1,738 | 1,685 | 1,653 | 1,596 | 1,586 | 1,535 | 1,362 | 1,362 | 1,341 | 1,278 | 1,222 | 1,218 | 1,184 | 1,167 | 1,170 | 1,166 | 1,170 | 910 | 887 | 845 | 728 | 695 | 693 | 671 | 647 | 644 | 659 | 681 | 650 | 632 | 650 | 637 | 518 | 506 | 494 | 489 | 471 | 424 | 414 | 413 | 398 | 387 | 374 | 363 | 357 | 351 | 340 | 337 | 332 | 324 | 332 | 322 | 316 | 305 | 305 | 300 | 294 | 286 | 275 | 271 | 264 | 254 | 256 | 248 | 243 | 242 | 239 | 231 | 223 | 217 | 208 | 198 | 196 | 163 | 157 | 148 | 144 | 142 | 144 | 137 | 133 | 132 | 131 | 133 | 137 | 134 | 140 | 134 | 135 | 134 | 135 | 133 | 124 | 121 | 121 | 117 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 218 | 119 | 119 | 119 | 119 | 96 | 96 | 96 | 96 | 95 | 95 | 95 | 0 | 95 | 95 | 95 | 0 | 94 | - | - | 83 | 70 | 70 | 70 | 35 | 35 | 34 | 34 | 34 | 34 | 34 | 34 | 36 | 36 | 36 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | 258 | 258 | 248 | 240 | 229 | 221 | 211 | 200 | 188 | 178 | 167 | 166 | 0 | 156 | 150 | 144 | 0 | 131 | 0 | 0 | 115 | 111 | 106 | 102 | 99 | 96 | 93 | 90 | 87 | 84 | 81 | 78 | 75 | 72 | 69 | 67 | 65 | 63 | 61 | 59 | 57 | 55 | 53 | 51 | 49 | 48 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -19 | -19 | -25 | -22 | -18 | -19 | -20 | -17 | -6 | 1 | 3 | 3 | 2 | 4 | 5 | 4 | 2 | 2 | 1 | 1 | -1 | -2 | -3 | -2 | -2 | 0 | 1 | 1 | 0 | -1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 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 | 0 | - | - | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 480 | 470 | 454 | 446 | 437 | 337 | 326 | 321 | 325 | 302 | 293 | 283 | 273 | 268 | 260 | 258 | 250 | 249 | 242 | 238 | 231 | 224 | 206 | 201 | 196 | 181 | 177 | 173 | 134 | 130 | 129 | 126 | 122 | 119 | 136 | 133 | 133 | 130 | 126 | 111 | 107 | 105 | 103 | 102 | 101 | 99 | 97 | 95 | 93 | 91 | 69 | 56 | 53 | 51 | 47 | 46 | 45 | 44 | 44 | 42 | 41 | 40 | 31 | 30 | 31 | 30 | 29 | 29 | 29 | 28 | 27 | 27 | 26 | 26 | 25 | 25 | 26 | 27 | 27 | 26 | 27 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 24 | 23 | 23 | 24 | 23 | 23 | 22 | 21 | 21 | 22 | 23 | 23 | 22 | 22 | 23 | 24 | 26 | 27 | 26 | 26 | 26 | 26 | 25 | 26 | 27 | 27 | 27 | 27 | 27 | 27 |
Shareholders' Equity and Liabilities |
|
M | 4,655 | 4,644 | 4,470 | 4,360 | 4,293 | 3,451 | 3,445 | 3,215 | 3,264 | 2,919 | 2,739 | 2,701 | 2,732 | 2,623 | 2,541 | 2,542 | 2,374 | 2,312 | 2,249 | 2,214 | 2,176 | 2,206 | 1,944 | 1,886 | 1,850 | 1,777 | 1,763 | 1,708 | 1,496 | 1,492 | 1,470 | 1,404 | 1,344 | 1,338 | 1,320 | 1,300 | 1,303 | 1,296 | 1,296 | 1,021 | 994 | 950 | 832 | 796 | 793 | 770 | 744 | 739 | 751 | 773 | 718 | 688 | 702 | 688 | 565 | 552 | 539 | 533 | 515 | 466 | 456 | 453 | 429 | 418 | 405 | 393 | 386 | 380 | 369 | 365 | 360 | 351 | 358 | 348 | 341 | 330 | 331 | 327 | 321 | 312 | 301 | 297 | 290 | 279 | 281 | 273 | 268 | 266 | 263 | 255 | 246 | 240 | 231 | 221 | 218 | 184 | 178 | 170 | 167 | 165 | 166 | 158 | 156 | 156 | 157 | 160 | 163 | 160 | 166 | 160 | 160 | 160 | 162 | 160 | 151 | 148 | 147 | 144 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | -21 | -21 | -21 | -16 | -16 | -16 | -15 | -13 | -10 | -7 | -7 | -7 | 4 | -4 | -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 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -13 | -13 | -12 | -14 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -12 | -12 | -12 | -12 | -12 | -11 | -11 | -10 | -10 | -10 | -10 | -10 | -9 | -9 | -9 | -9 | -9 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 11 | 11 | 11 | 11 | 11 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 8 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 368 | 355 | 302 | 291 | 285 | 290 | 281 | 272 | 262 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 569 | - | - | - | - | 423 | 352 | - | - | - | - | - | - | - | - | 206 | 209 | 431 | - | - | - | - | - | 212 | 240 | 308 | 316 | 177 | 242 | - | - | 163 | - | - | - | 277 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 125 | 137 | 138 | 204 | 68 | - | - | - | - | 67 | 77 | - | 156 | 157 | - | 170 | - | - | - | 4 | 15 | 352 | - | 28 | 141 | 159 | 212 | 36 | 84 | 145 | 169 | 25 | 95 | - | - | 15 | - | - | - | 130 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 | 70 | - | - | 15 | 67 | - | - | - | - | - | - | 97 | - | - | 88 | 84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 8 | 73 | 82 | 109 | 18 | 70 | 130 | 155 | 10 | 80 | - | - | 1 | - | - | - | 121 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email