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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,115 | 726 | 543 | 440 | 363 | 305 | 238 | 267 | 247 | 247 | 270 | 232 | 178 | 316 | 300 | 211 | 301 | 309 | 106 | 248 | 113 | 110 | 106 | 115 | - | - | - | 111 | 108 | 129 | 147 | 181 | 176 | 170 | 111 | 95 | 109 | 83 | 118 | 97 | 102 | 90 | 111 | 93 | 94 | 88 | 58 | 81 | 89 | 102 | 92 | 70 | 68 | 87 | 84 | 73 | 67 | 82 | 74 | 70 | 63 | 60 | 65 | 51 | 41 | 45 | 50 | 51 | 21 | 22 | 17 | 17 | - | - | - | 11 | - | - | - |
Short-Term Investments |
Loading...
|
M | 0 | 0 | 127 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | 2 | - | - | 8 | - | - | - | - | - | - | - | 8 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 19 | 15 | - | 0 | 0 | 0 | - | - | - | 2 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 2,115 | 726 | 543 | 440 | 363 | 305 | 238 | 267 | 247 | 247 | 270 | 232 | 178 | 316 | 300 | 211 | 301 | 309 | 106 | 248 | 113 | 110 | 106 | 115 | - | - | - | 111 | 108 | 129 | 147 | 181 | 176 | 170 | 111 | 95 | 109 | 83 | 118 | 97 | 102 | 90 | 111 | 93 | 94 | 88 | 58 | 81 | 89 | 102 | 92 | 70 | 68 | 87 | 84 | 73 | 67 | 83 | 74 | 71 | 63 | 60 | 65 | 52 | 42 | 65 | 69 | 66 | 21 | 22 | 17 | 17 | - | - | - | 13 | - | - | - |
Receivables |
Loading...
|
M | 1,680 | 1,503 | 846 | 1,148 | 672 | 768 | 736 | 835 | 680 | 497 | 458 | 464 | 407 | 323 | 323 | 404 | 333 | 360 | 544 | 477 | 483 | 516 | 544 | 544 | - | - | - | 403 | 391 | 367 | 328 | 289 | 286 | 314 | 297 | 323 | 222 | 259 | 194 | 213 | 182 | 161 | 134 | 149 | 122 | 119 | 113 | 102 | 101 | 80 | 88 | 85 | 80 | 78 | 72 | 73 | 64 | 55 | 50 | 46 | 43 | 40 | 46 | 50 | 42 | 46 | 41 | 33 | 33 | 31 | 27 | 22 | - | - | - | 14 | - | - | - |
Inventory |
Loading...
|
M | 4,125 | 2,467 | 2,053 | 1,446 | 1,540 | 1,422 | 1,736 | 1,546 | 1,589 | 1,394 | 1,185 | 1,041 | 904 | 807 | 774 | 851 | 866 | 704 | 821 | 670 | 636 | 829 | 821 | 853 | - | - | - | 737 | 642 | 599 | 500 | 449 | 479 | 487 | 461 | 463 | 430 | 409 | 342 | 316 | 295 | 291 | 254 | 254 | 257 | 244 | 263 | 277 | 229 | 193 | 189 | 193 | 206 | 188 | 152 | 136 | 144 | 134 | 100 | 90 | 83 | 89 | 101 | 86 | 93 | 93 | 73 | 67 | 73 | 75 | 78 | 58 | - | - | - | 41 | - | - | - |
Other Current Assets |
Loading...
|
M | 143 | 147 | 129 | 145 | 140 | 155 | 6 | 7 | 10 | 155 | 124 | 130 | 150 | 98 | 83 | 127 | 148 | 147 | 7 | 110 | 14 | 122 | 118 | 6 | - | - | - | 90 | 13 | 14 | 13 | 13 | 9 | 9 | 8 | 8 | 5 | 5 | 5 | 6 | 5 | 6 | 5 | 7 | 7 | 6 | 24 | 22 | 21 | 19 | 20 | 22 | 18 | 16 | 17 | 15 | 15 | 2 | 13 | 14 | 16 | 19 | 11 | 13 | 10 | 9 | 8 | 7 | 9 | 10 | 8 | 5 | - | - | - | 3 | - | - | - |
Current Assets |
Loading...
|
M | 8,064 | 4,842 | 3,571 | 3,179 | 2,715 | 2,650 | 2,880 | 2,806 | 2,679 | 2,293 | 2,037 | 1,867 | 1,640 | 1,544 | 1,480 | 1,593 | 1,648 | 1,521 | 1,496 | 1,422 | 1,247 | 1,491 | 1,496 | 1,531 | - | - | - | 1,261 | 1,157 | 1,114 | 989 | 938 | 984 | 1,000 | 898 | 914 | 795 | 782 | 685 | 654 | 611 | 568 | 524 | 523 | 500 | 475 | 458 | 482 | 440 | 395 | 389 | 370 | 372 | 369 | 324 | 297 | 290 | 285 | 237 | 220 | 204 | 208 | 223 | 200 | 187 | 212 | 192 | 174 | 135 | 137 | 129 | 101 | - | - | - | 70 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 386 | 297 | 292 | 290 | 290 | 289 | 291 | 286 | 282 | 280 | 284 | 275 | 266 | 255 | 242 | 234 | 230 | 221 | 198 | - | 196 | - | - | 197 | - | - | - | - | 196 | 194 | 191 | 188 | 180 | 173 | 169 | 163 | 153 | 143 | 133 | 131 | 129 | 128 | 97 | 96 | 95 | 97 | 97 | 97 | 96 | 96 | 81 | 74 | 70 | 69 | 69 | 63 | 44 | 45 | 45 | 45 | 45 | 46 | 46 | 46 | 46 | 44 | 33 | 31 | 31 | 31 | 31 | 30 | - | - | - | 19 | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 1,972 | 1,768 | 1,819 | 1,625 | 1,426 | 1,274 | 1,187 | 1,133 | 1,096 | 1,054 | 1,064 | 1,073 | 1,066 | 1,038 | 1,001 | 972 | 941 | 913 | 898 | 875 | - | - | - | - | 774 | 754 | 730 | 700 | 721 | 709 | 678 | 638 | 619 | 586 | 545 | 498 | 469 | 442 | 406 | 386 | 374 | 362 | 351 | 342 | 338 | 329 | 311 | 299 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | 4 | 3 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 5 | 4 | 2 | 1 | 2 | 2 | 1 | 2 | 4 | - | - | - | - | 9 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | 4 | 5 | 6 | 7 | 6 | 6 | 7 | 6 | 5 | 6 | 7 | 6 | - | 3 | - | - | 9 | - | - | - | - | - | - | - | 11 | 4 | 4 | 4 | 4 | 4 | 4 | - | 4 | 4 | 3 | 3 | 3 | 3 | 3 | - | 3 | 3 | 3 | 3 | 3 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 83 | 47 | 48 | 42 | 35 | 37 | 37 | 38 | 39 | 37 | 37 | 32 | 32 | 35 | 35 | 34 | 36 | 23 | 2 | 2 | 14 | 2 | 2 | 2 | - | - | - | 2 | 14 | 7 | 8 | 9 | 8 | 9 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 5 | 3 | 12 | 13 | 12 | 3 | 3 | 0 | 0 | 0 | 2 | 2 | 2 | 16 | 17 | 18 | 19 | 0 | 1 | 0 | -3 | 0 | 0 | 0 | - | - | - | 0 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 799 | 563 | 525 | 495 | 477 | 425 | 421 | 399 | 392 | 383 | 390 | 375 | 359 | 350 | 337 | 326 | 312 | 286 | 243 | 41 | 242 | 32 | 28 | 239 | - | - | - | 39 | 248 | 236 | 231 | 228 | 198 | 193 | 184 | 175 | 166 | 153 | 143 | 142 | 140 | 141 | 112 | 109 | 108 | 108 | 108 | 107 | 108 | 105 | 99 | 95 | 90 | 80 | 80 | 74 | 54 | 53 | 59 | 63 | 63 | 64 | 64 | 65 | 66 | 46 | 34 | 32 | 31 | 31 | 31 | 30 | - | - | - | 19 | - | - | - |
Total Assets |
Loading...
|
M | 8,863 | 5,405 | 4,096 | 3,675 | 3,193 | 3,075 | 3,301 | 3,205 | 3,071 | 2,677 | 2,427 | 2,242 | 1,999 | 1,894 | 1,817 | 1,919 | 1,960 | 1,807 | 1,739 | 1,683 | 1,489 | 1,736 | 1,739 | 1,770 | - | - | - | 1,515 | 1,404 | 1,350 | 1,221 | 1,166 | 1,181 | 1,193 | 1,082 | 1,090 | 961 | 935 | 828 | 796 | 751 | 709 | 636 | 632 | 608 | 584 | 567 | 589 | 548 | 500 | 488 | 465 | 462 | 449 | 404 | 371 | 344 | 338 | 296 | 283 | 268 | 272 | 287 | 264 | 254 | 258 | 226 | 206 | 167 | 169 | 160 | 131 | - | - | - | 90 | - | - | - |
Accounts Payable |
Loading...
|
M | 1,092 | 1,262 | 1,084 | 777 | 642 | 560 | 785 | 655 | 780 | 695 | 565 | 612 | 465 | 396 | 333 | 418 | 463 | 393 | 466 | 488 | 383 | 581 | 590 | 527 | - | - | - | 511 | 349 | 342 | 288 | 249 | 277 | 321 | 263 | 300 | 262 | 284 | 223 | 219 | 205 | 206 | 166 | 173 | 164 | 149 | 140 | 174 | 142 | 116 | 124 | 113 | 129 | 144 | 113 | 95 | 103 | 113 | 86 | 74 | 61 | 66 | 87 | 81 | 80 | 95 | 70 | 61 | 66 | 76 | 69 | 52 | - | - | - | 38 | - | - | - |
Short-Term Debt |
Loading...
|
M | 90 | 285 | 41 | 170 | 54 | 28 | 101 | 449 | 403 | 177 | 234 | 63 | 58 | 25 | 24 | 24 | 33 | 23 | 79 | 24 | 69 | 48 | 79 | 116 | - | - | - | 161 | 113 | 92 | 61 | 54 | 94 | 94 | 95 | 93 | 45 | 33 | 34 | 43 | 42 | 37 | 29 | 29 | 29 | 29 | 29 | 13 | 13 | 13 | 1 | 1 | 1 | 1 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | 1 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 233 | 254 | 166 | 135 | 149 | 121 | 185 | 111 | 115 | 142 | 114 | 101 | 96 | 100 | 104 | 106 | 110 | 115 | 113 | - | 48 | - | - | 102 | - | - | - | - | 33 | 29 | 24 | 20 | 17 | 16 | 12 | 10 | 7 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | - | - | -48 | - | - | - | -27 | 1 | 1 | 1 | 1 | 23 | 2 | 1 | 1 | 1 | 1 | 17 | 20 | 15 | 14 | 13 | 15 | 14 | 14 | 11 | 13 | 9 | - | - | - | 7 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 302 | 191 | 314 | 293 | 248 | 209 | 282 | 254 | 199 | 185 | 189 | 192 | 163 | 152 | 128 | 160 | 179 | 141 | 80 | 94 | 34 | 79 | 70 | 66 | - | - | - | 77 | 40 | 47 | 43 | 41 | 46 | 48 | 49 | 50 | 46 | 50 | 52 | 45 | 41 | 39 | 35 | 36 | 37 | 35 | 83 | 33 | 30 | 28 | 53 | 26 | 25 | 27 | 28 | 1 | 18 | 19 | 16 | 14 | 16 | 2 | 2 | 1 | 1 | 2 | 4 | 2 | 3 | 3 | 5 | 2 | - | - | - | 3 | - | - | - |
Current Liabilities |
Loading...
|
M | 1,718 | 1,992 | 1,605 | 1,375 | 1,092 | 917 | 1,353 | 1,470 | 1,496 | 1,200 | 1,101 | 969 | 782 | 673 | 590 | 708 | 785 | 672 | 739 | 606 | 533 | 708 | 739 | 812 | - | - | - | 673 | 535 | 510 | 415 | 364 | 434 | 480 | 420 | 454 | 359 | 373 | 314 | 311 | 293 | 287 | 234 | 242 | 229 | 213 | 204 | 221 | 185 | 157 | 150 | 141 | 155 | 173 | 161 | 138 | 124 | 133 | 104 | 89 | 78 | 85 | 108 | 97 | 96 | 110 | 89 | 78 | 84 | 91 | 88 | 64 | - | - | - | 48 | - | - | - |
Long-Term Debt |
Loading...
|
M | 1,782 | 99 | 105 | 120 | 133 | 142 | 149 | 148 | 144 | 139 | 45 | 35 | 28 | 21 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | - | 93 | 32 | 35 | 37 | 40 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 4 | 4 | 5 | 21 | 7 | 7 | 8 | 9 | 19 | 23 | 22 | 30 | 28 | 28 | 18 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 18 | 18 | - | 19 | - | - | - | 13 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 66 | 46 | 46 | 38 | 37 | 37 | 40 | 39 | 42 | 41 | 46 | 41 | 135 | 136 | 142 | 6 | 137 | 134 | 141 | 135 | 130 | 130 | 125 | - | - | - | - | 69 | 67 | 57 | 48 | 41 | 38 | 34 | 25 | 16 | 14 | 14 | 13 | 12 | 11 | 11 | 11 | 10 | 10 | 11 | 11 | 11 | 11 | 10 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,051 | 336 | 326 | 328 | 332 | 339 | 323 | 309 | 301 | 290 | 192 | 177 | 163 | 157 | 154 | 145 | 137 | 134 | 125 | 135 | 155 | 130 | 125 | 114 | - | - | - | 69 | 93 | 88 | 82 | 81 | 38 | 34 | 17 | 17 | 16 | 17 | 16 | 16 | 15 | 16 | 16 | 17 | 17 | 19 | 20 | 30 | 34 | 32 | 39 | 37 | 37 | 28 | 8 | 8 | 8 | 7 | 6 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 15 | 11 | 18 | 19 | 19 | 19 | - | - | - | 13 | - | - | - |
Total Liabilities |
Loading...
|
M | 3,769 | 2,328 | 1,930 | 1,703 | 1,424 | 1,256 | 1,676 | 1,779 | 1,797 | 1,490 | 1,294 | 1,146 | 945 | 830 | 744 | 853 | 922 | 805 | 864 | 741 | 688 | 838 | 864 | 926 | - | - | - | 741 | 627 | 597 | 497 | 444 | 472 | 514 | 437 | 471 | 375 | 390 | 330 | 327 | 308 | 303 | 250 | 259 | 246 | 232 | 224 | 251 | 219 | 189 | 190 | 177 | 192 | 200 | 169 | 146 | 131 | 140 | 110 | 105 | 93 | 100 | 123 | 113 | 110 | 124 | 104 | 90 | 102 | 110 | 107 | 83 | - | - | - | 61 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 538 | 528 | 515 | 497 | 482 | 471 | 461 | 449 | 438 | 425 | 411 | 400 | 390 | 381 | 360 | 336 | 350 | 308 | 341 | 336 | 332 | - | - | - | 308 | 299 | 291 | 284 | 277 | 272 | 258 | 252 | 247 | 240 | 223 | 207 | 199 | 189 | 169 | 162 | 158 | 155 | 151 | 147 | 144 | 140 | 130 | 125 | 123 | 116 | 106 | 103 | 100 | 96 | 90 | 85 | 82 | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 1,433 | 1,239 | 1,304 | 1,127 | 943 | 802 | 725 | 683 | 658 | 628 | 653 | 723 | - | 678 | 662 | 638 | 612 | 588 | 578 | 559 | - | - | - | - | 486 | 473 | 457 | 434 | 446 | 439 | 422 | 388 | 374 | 347 | 324 | 293 | 272 | 256 | 239 | 226 | 218 | 210 | 202 | 198 | 197 | 191 | 184 | 175 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109 | 0 | -100 | -95 | 0 | - | - | - | -74 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2 | -2 | -2 | -2 | -3 | - | - | - | -1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 8 | 9 | 8 | - | 20 | 21 | 22 | 24 | 26 | 24 | 25 | 21 | 22 | 24 | 25 | 24 | 26 | 13 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 5,094 | 3,077 | 2,165 | 1,972 | 1,768 | 1,819 | 1,625 | 1,426 | 1,274 | 1,187 | 1,133 | 1,096 | 1,054 | 1,064 | 1,073 | 1,066 | 1,038 | 1,001 | 875 | 941 | 800 | 898 | 875 | 843 | - | - | - | 774 | 777 | 752 | 723 | 721 | 709 | 678 | 645 | 619 | 586 | 545 | 498 | 469 | 442 | 406 | 386 | 374 | 362 | 351 | 342 | 338 | 329 | 311 | 299 | 287 | 270 | 249 | 235 | 225 | 212 | 198 | 186 | 179 | 175 | 172 | 163 | 152 | 143 | 134 | 122 | 116 | 65 | 59 | 53 | 48 | - | - | - | 29 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 8,863 | 5,405 | 4,096 | 3,675 | 3,193 | 3,075 | 3,301 | 3,205 | 3,071 | 2,677 | 2,427 | 2,242 | 1,999 | 1,894 | 1,817 | 1,919 | 1,960 | 1,807 | 1,739 | 1,682 | 1,489 | 1,736 | 1,739 | 1,770 | - | - | - | 1,515 | 1,404 | 1,350 | 1,221 | 1,166 | 1,181 | 1,193 | 1,082 | 1,090 | 961 | 935 | 828 | 796 | 751 | 709 | 636 | 632 | 608 | 584 | 567 | 589 | 548 | 500 | 488 | 465 | 462 | 449 | 404 | 371 | 344 | 338 | 296 | 283 | 268 | 272 | 287 | 264 | 254 | 258 | 226 | 206 | 167 | 169 | 160 | 131 | - | - | - | 90 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -50 | - | -20 | -20 | -20 | -20 | -20 | -20 | -20 | - | - | - | - | -20 | -20 | -20 | -20 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 61 | 58 | 57 | 57 | 56 | 56 | 55 | 54 | 54 | 54 | 53 | 53 | 53 | 54 | 54 | 54 | 54 | 52 | 52 | 50 | 52 | 51 | 52 | 50 | 52 | 49 | 52 | 52 | 52 | 52 | 51 | 52 | 52 | 51 | 51 | 52 | 52 | 51 | 50 | 48 | 47 | 45 | 45 | 44 | 44 | 43 | 44 | 45 | 45 | 44 | 43 | 40 | 43 | 42 | 41 | 37 | 42 | 40 | 40 | 35 | 38 | 39 | 39 | 33 | 39 | 39 | 39 | 30 | 32 | 32 | 32 | 22 | 32 | 30 | 30 | 22 | 29 | 29 | 29 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 2,510 | 2,297 | 2,333 | 2,122 | 1,907 | 1,745 | 1,648 | 1,582 | 1,534 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 731 | 550 | 475 | 488 | 864 | 795 | 563 | 549 | 330 | 263 | 361 | 336 | - | - | - | - | - | - | - | - | - | - | - | - | - | 253 | 256 | 245 | 275 | - | - | 206 | 190 | 156 | 119 | 155 | 143 | 148 | 132 | 161 | 128 | 130 | 126 | 96 | 114 | 125 | 137 | 123 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,872 | 385 | 146 | 290 | 187 | 170 | 250 | 597 | 547 | 316 | 279 | 98 | 85 | 45 | 36 | 29 | - | - | - | - | - | - | - | - | - | - | - | 254 | 146 | 127 | 98 | 94 | 94 | 94 | 95 | 94 | 46 | 36 | 37 | 46 | 47 | 42 | 50 | 35 | 36 | 37 | 38 | 33 | 36 | 35 | 31 | 28 | 28 | 19 | 19 | 19 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 12 | 12 | 19 | 19 | - | 19 | - | - | - | 13 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 82 | 276 | 41 | 170 | 54 | 28 | 101 | 449 | 403 | 177 | 234 | 63 | 58 | 25 | 24 | 24 | 33 | 23 | 23 | 24 | 23 | - | - | - | - | - | - | 161 | 93 | 72 | 42 | 54 | 94 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email