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 | 2002-06-30 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 398 | 575 | 496 | 527 | 454 | 508 | 533 | 581 | 570 | 602 | 678 | 838 | 612 | 1,045 | 1,035 | 1,740 | 944 | 839 | 715 | 1,255 | 1,209 | 1,199 | 1,111 | 839 | 1,330 | 1,279 | 1,636 | 1,624 | 1,783 | 844 | 788 | 937 | 774 | 890 | 813 | 750 | 716 | 645 | 678 | 774 | 1,262 | 973 | 893 | 850 | 722 | 334 | 322 | 286 | 306 | 259 | 262 | 254 | 261 | 191 | 193 | 170 | 165 | 151 | 215 | 181 | 195 | 151 | 149 | 162 | 191 | 187 | 161 | 147 | 162 | 154 | 123 | 169 | 109 | 88 | 105 | 101 | 104 | 202 | 165 | 157,132,000 | - | 151 | - | - | - | 64 | - | - | 179 | - | - | - | 110 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | -39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | - | - | - | 12 | - | - | 22 | - | - | - | 30 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 398 | 575 | 496 | 527 | 454 | 508 | 533 | 581 | 570 | 602 | 678 | 838 | 612 | 1,045 | 1,035 | 1,740 | 944 | 839 | 715 | 1,255 | 1,209 | 1,199 | 1,111 | 839 | 1,330 | 1,279 | 1,636 | 1,624 | 1,783 | 844 | 788 | 937 | 774 | 890 | 813 | 750 | 716 | 645 | 678 | 774 | 1,262 | 973 | 893 | 850 | 722 | 334 | 322 | 286 | 306 | 259 | 262 | 254 | 261 | 191 | 193 | 170 | 165 | 151 | 215 | 181 | 195 | 151 | 149 | 162 | 191 | 187 | 161 | 147 | 162 | 154 | 123 | 169 | 109 | 88 | 105 | 101 | 104 | 202 | 165 | 157,132,000 | - | 151 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 88 | 81 | 80 | 86 | 85 | 71 | 85 | 83 | 84 | 67 | 86 | 107 | 101 | 83 | 109 | 106 | 79 | 80 | 100 | 98 | 93 | 71 | 99 | 100 | 103 | 93 | 95 | 90 | 100 | 70 | 88 | 94 | 90 | 70 | 90 | 97 | 87 | 84 | 101 | 104 | 119 | 100 | 110 | 111 | 112 | 116 | 114 | 109 | 107 | 90 | 112 | 117 | 108 | 86 | 91 | 85 | 87 | 77 | 85 | 79 | 72 | 70 | 73 | 74 | 74 | 59 | 57 | 50 | 49 | 52 | 48 | 48 | 46 | 37 | 41 | 41 | 40 | 30 | 33 | 33,155,000 | - | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 502 | 505 | 497 | 525 | 545 | 581 | 537 | 554 | 570 | 576 | 560 | 538 | 509 | 501 | 434 | 422 | 401 | 436 | 420 | 427 | 408 | 382 | 348 | 315 | 333 | 341 | 354 | 379 | 375 | 371 | 372 | 323 | 337 | 332 | 316 | 322 | 335 | 378 | 368 | 343 | 325 | 351 | 348 | 332 | 334 | 339 | 314 | 262 | 251 | 248 | 223 | 219 | 184 | 182 | 183 | 152 | 146 | 146 | 133 | 126 | 116 | 134 | 137 | 133 | 127 | 129 | 127 | 125 | 130 | 146 | 124 | 110 | 106 | 110 | 86 | 78 | 69 | 71 | 78 | 70,503,000 | - | 59 | - | - | - | 57 | 59 | 63 | 72 | 79 | 83 | 86 | 99 | 110 | 116 | 120 |
Other Current Assets |
Loading...
|
M | 238 | 238 | 274 | 233 | 238 | 197 | 229 | 211 | 215 | 188 | 203 | 169 | 165 | 146 | 154 | 140 | 148 | 133 | 154 | 141 | 126 | 154 | 199 | 182 | 185 | 147 | 188 | 177 | 151 | 177 | 198 | 193 | 158 | 161 | 180 | 193 | 192 | 186 | 209 | 207 | 163 | 149 | 175 | 160 | 126 | 125 | 176 | 189 | 182 | 173 | 137 | 149 | 153 | 137 | 154 | 168 | 161 | 140 | 141 | 132 | 125 | 129 | 150 | 144 | 131 | 112 | 131 | 130 | 105 | 2 | 80 | 65 | 74 | 64 | 48 | 55 | 70 | 68 | 33 | 34,484,000 | - | 36 | - | - | - | 43 | 43 | 40 | 42 | 42 | 45 | 44 | 37 | 38 | 31 | 34 |
Current Assets |
Loading...
|
M | 1,226 | 1,399 | 1,346 | 1,371 | 1,322 | 1,356 | 1,384 | 1,430 | 1,439 | 1,432 | 1,527 | 1,652 | 1,387 | 1,776 | 1,732 | 2,408 | 1,572 | 1,488 | 1,389 | 1,920 | 1,835 | 1,805 | 1,757 | 1,436 | 1,951 | 1,860 | 2,274 | 2,269 | 2,410 | 1,463 | 1,559 | 1,661 | 1,474 | 1,566 | 1,492 | 1,461 | 1,428 | 1,393 | 1,437 | 1,495 | 1,936 | 1,643 | 1,579 | 1,504 | 1,346 | 964 | 925 | 846 | 845 | 769 | 734 | 739 | 706 | 596 | 622 | 575 | 560 | 514 | 575 | 518 | 508 | 485 | 509 | 513 | 523 | 487 | 475 | 452 | 447 | 456 | 376 | 393 | 335 | 300 | 281 | 274 | 283 | 370 | 309 | 295,274,000 | - | 278 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 690 | 692 | 683 | 686 | 682 | 693 | 669 | 678 | 669 | 662 | 630 | 628 | 615 | 613 | 555 | 549 | 546 | 561 | 543 | 539 | 532 | 360 | 352 | 356 | 369 | 378 | 375 | 374 | 373 | 378 | 376 | 372 | 339 | 339 | 336 | 347 | 357 | 367 | 359 | 363 | 346 | 319 | 268 | 255 | 247 | 243 | 199 | 197 | 201 | 194 | 183 | 186 | 188 | 177 | 169 | 167 | 173 | 178 | 177 | 173 | 174 | 175 | 168 | 149 | 136 | 121 | 114 | 113 | 106 | 105 | 95 | 78 | 71 | 65 | 62 | 58 | 55 | 55 | 50 | 46,524,000 | - | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 94 | 95 | 93 | 94 | 94 | 93 | 88 | 92 | 96 | 95 | 96 | 99 | 97 | 101 | 89 | 87 | 86 | 92 | 89 | 92 | 92 | 93 | 94 | 94 | 99 | 97 | 96 | 95 | 94 | 90 | 95 | 93 | 94 | 92 | 92 | 97 | 97 | 102 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 103 | 103 | 103 | 103 | 103 | 103 | 115 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 113 | 113 | 125 | 127 | 129 | 134,206 | 145 | 160,550,000 | 167,517,000 | 168 | 167,517,000 | 167,517,000 | - | 168 | - | - | - | 211 | 3 | 3 | - | - | - | - | 3 | - | - | - |
Intangible Assets |
Loading...
|
M | 314 | 314 | 314 | 315 | 315 | 316 | 316 | 317 | 317 | 317 | 318 | 313 | 313 | 313 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 312 | 312 | 312 | 312 | 311 | 311 | 311 | 311 | 311 | 312 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 311 | 312 | 313 | 313 | 314 | 449 | 150 | 169 | 181 | 497 | 486 | 9,935,000 | - | 491 | - | - | - | 527 | 3 | 3 | 4 | - | - | - | 3 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 408 | 409 | 407 | 409 | 409 | 409 | 404 | 408 | 413 | 413 | 414 | 412 | 410 | 414 | 399 | 397 | 396 | 402 | 399 | 402 | 402 | 403 | 404 | 404 | 409 | 407 | 406 | 405 | 404 | 400 | 405 | 404 | 404 | 402 | 402 | 407 | 407 | 413 | 416 | 416 | 416 | 416 | 416 | 416 | 417 | 417 | 417 | 417 | 417 | 417 | 417 | 417 | 414 | 414 | 414 | 414 | 414 | 414 | 425 | 421 | 421 | 421 | 421 | 421 | 422 | 422 | 421 | 421 | 424 | 425 | 438 | 441 | 444 | 134,655 | 295 | 160,550,169 | 167,517,181 | 664 | 167,517,486 | 177,452,000 | - | 658 | - | - | - | 738 | 6 | 7 | - | - | - | - | 6 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -1,511 | - | -1,632 | -1,675 | -1,766 | -1,824 | -1,866 | -1,804 | -1,748 | -1,703 | -1,773 | -1,270 | -1,312 | -662 | -784 | -792 | -867 | -937 | -1,020 | -1,126 | -1,165 | -1,183 | -628 | -742 | -187 | -205 | -136 | -204 | -281 | -368 | -339 | -456 | -533 | -604 | -708 | -747 | -837 | -820 | -374 | 135 | 39 | 17 | -99 | -21 | -45 | -146 | 188 | 143 | 99 | 179 | 167 | 73 | 47 | -20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 124 | 85 | 123 | 152 | 142 | 274 | 269 | 286 | 304 | 313 | 282 | 275 | 255 | 274 | 235 | 213 | 202 | 228 | 214 | 217 | 214 | 222 | 222 | 226 | 240 | 250 | 367 | 362 | 374 | 294 | 162 | 148 | 140 | 141 | 143 | 147 | 148 | 153 | 102 | 108 | 104 | 64 | 49 | 47 | 48 | 49 | 45 | 44 | 41 | 66 | 30 | 32 | 27 | 26 | 24 | 23 | 22 | 21 | 23 | 23 | 21 | 23 | 46 | 48 | 38 | 38 | 34 | 32 | 31 | 31 | 30 | 30 | 29 | 24 | 334 | 336 | 337 | 27 | 71 | - | - | 90 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,421 | 1,410 | 1,379 | 1,399 | 1,365 | 1,376 | 1,341 | 1,373 | 1,386 | 1,388 | 1,326 | 1,315 | 1,280 | 1,300 | 1,189 | 1,160 | 1,144 | 1,190 | 1,156 | 1,159 | 1,148 | 985 | 978 | 985 | 1,018 | 1,035 | 1,148 | 1,141 | 1,151 | 1,103 | 973 | 953 | 912 | 912 | 929 | 954 | 961 | 982 | 928 | 941 | 920 | 831 | 765 | 750 | 743 | 740 | 693 | 685 | 687 | 677 | 654 | 661 | 652 | 637 | 626 | 622 | 627 | 633 | 644 | 635 | 633 | 637 | 635 | 619 | 595 | 580 | 570 | 566 | 561 | 561 | 562 | 548 | 544 | 538 | 547 | 563 | 573 | 579 | 607 | 232,939,000 | - | 626 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 2,647 | 2,809 | 2,725 | 2,771 | 2,688 | 2,732 | 2,725 | 2,803 | 2,825 | 2,820 | 2,853 | 2,967 | 2,667 | 3,076 | 2,921 | 3,567 | 2,715 | 2,679 | 2,546 | 3,079 | 2,983 | 2,790 | 2,735 | 2,422 | 2,969 | 2,895 | 3,423 | 3,410 | 3,560 | 2,565 | 2,533 | 2,614 | 2,386 | 2,478 | 2,422 | 2,415 | 2,389 | 2,375 | 2,364 | 2,436 | 2,857 | 2,474 | 2,343 | 2,254 | 2,089 | 1,704 | 1,618 | 1,531 | 1,532 | 1,446 | 1,388 | 1,400 | 1,358 | 1,232 | 1,248 | 1,197 | 1,187 | 1,146 | 1,218 | 1,153 | 1,141 | 1,121 | 1,144 | 1,132 | 1,118 | 1,067 | 1,045 | 1,018 | 1,008 | 1,017 | 938 | 941 | 878 | 838 | 827 | 837 | 856 | 949 | 916 | 528,213,000 | - | 904 | - | - | - | 856 | 514 | 483 | 470 | 465 | 443 | 395 | 417 | 414 | 416 | 396 |
Accounts Payable |
Loading...
|
M | 90 | 84 | 78 | 89 | 68 | 90 | 85 | 101 | 90 | 92 | 99 | 105 | 111 | 89 | 103 | 87 | 83 | 82 | 76 | 80 | 83 | 81 | 84 | 84 | 80 | 68 | 61 | 90 | 81 | 66 | 86 | 85 | 72 | 71 | 81 | 84 | 65 | 72 | 94 | 97 | 87 | 83 | 83 | 78 | 79 | 75 | 80 | 79 | 70 | 57 | 62 | 65 | 54 | 44 | 50 | 48 | 56 | 37 | 41 | 43 | 30 | 41 | 43 | 43 | 33 | 35 | 32 | 35 | 27 | 40 | 42 | 37 | 33 | 39 | 28 | 34 | 29 | 24 | 21 | 23,639,000 | - | 23 | - | - | - | 22 | 22 | 20 | 20 | 22 | 19 | 16 | 19 | 19 | 18 | 14 |
Short-Term Debt |
Loading...
|
M | 39 | 349 | 271 | 333 | 294 | 30 | 65 | 69 | 72 | 29 | 70 | 65 | 62 | 23 | 59 | 57 | 23 | 24 | 25 | 727 | 722 | 679 | 672 | 744 | 102 | 102 | 104 | 100 | 104 | 10 | 425 | 423 | 410 | 230 | 255 | 294 | 419 | 100 | 100 | 94 | 88 | 81 | 75 | 69 | 63 | 56 | 50 | 1 | 4 | 2 | 2 | 2 | 175 | 3 | 3 | 3 | 3 | 157 | 12 | 13 | 6 | 145 | 12 | 14 | 4 | 5 | 4 | 65 | 4 | 6 | 7 | 7 | 9 | 10 | 7 | 9 | 11 | 120 | 22 | 22,213,000 | - | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 60 | 64 | 63 | 73 | 73 | 54 | 79 | 81 | 82 | 63 | 90 | 101 | 97 | 69 | 103 | 107 | 80 | 64 | 85 | 60 | 65 | 66 | 79 | 91 | 76 | 65 | 68 | 77 | 113 | 50 | 85 | 101 | 89 | 64 | 86 | 99 | 83 | 70 | 89 | 88 | 84 | 68 | 74 | 52 | 45 | 49 | 39 | 36 | 42 | 32 | 60 | 63 | 57 | 35 | 206 | 198 | 200 | 40 | 208 | 178 | 202 | 37 | 180 | 172 | 184 | 168 | 166 | 156 | 134 | 150 | 144 | 132 | 131 | 126 | 123 | 107 | 106 | 114 | 108 | 43,062,000 | - | 79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 756 | 781 | 754 | 746 | 793 | 803 | 758 | 803 | 856 | 896 | 780 | 817 | 797 | 947 | 828 | 852 | 798 | 794 | 735 | 660 | 662 | 763 | 712 | 651 | 653 | 671 | 626 | 596 | 643 | 666 | 667 | 848 | 637 | 660 | 608 | 622 | 602 | 632 | 645 | 663 | 644 | 690 | 636 | 594 | 510 | 536 | 495 | 450 | 451 | 458 | 427 | 413 | 209 | 389 | 204 | 193 | 185 | 195 | 179 | 159 | 155 | 178 | 173 | 167 | 175 | 167 | 154 | 140 | 131 | 128 | 138 | 132 | 120 | 110 | 113 | 115 | 120 | 112 | 121 | 190,216,000 | - | 103 | - | - | - | 145 | 133 | 118 | 128 | 128 | 122 | 103 | 125 | 129 | 138 | 129 |
Current Liabilities |
Loading...
|
M | 945 | 1,278 | 1,165 | 1,241 | 1,227 | 977 | 986 | 1,054 | 1,100 | 1,080 | 1,039 | 1,088 | 1,067 | 1,127 | 1,093 | 1,103 | 984 | 964 | 921 | 1,527 | 1,531 | 1,589 | 1,546 | 1,570 | 911 | 907 | 859 | 863 | 941 | 792 | 1,263 | 1,458 | 1,208 | 1,024 | 1,031 | 1,098 | 1,169 | 875 | 928 | 942 | 902 | 922 | 868 | 792 | 697 | 717 | 664 | 566 | 566 | 549 | 551 | 543 | 495 | 471 | 464 | 442 | 445 | 430 | 441 | 394 | 393 | 402 | 408 | 396 | 396 | 376 | 356 | 397 | 297 | 323 | 331 | 308 | 291 | 285 | 271 | 265 | 267 | 371 | 273 | 279,130,000 | - | 276 | - | - | - | 198 | 175 | 160 | 165 | 168 | 157 | 129 | 156 | 155 | 160 | 148 |
Long-Term Debt |
Loading...
|
M | 2,405 | 2,253 | 2,319 | 2,327 | 2,335 | 2,662 | 2,725 | 2,781 | 2,787 | 2,733 | 2,733 | 2,753 | 2,556 | 2,406 | 2,404 | 2,404 | 1,811 | 1,779 | 1,779 | 1,776 | 1,776 | 1,775 | 1,774 | 1,456 | 2,109 | 2,166 | 2,177 | 2,188 | 2,199 | 1,438 | 1,018 | 1,003 | 993 | 1,393 | 1,399 | 1,390 | 1,393 | 1,712 | 1,728 | 1,744 | 1,761 | 850 | 875 | 894 | 913 | 431 | 450 | 555 | 228 | 202 | 220 | 159 | 181 | 175 | 206 | 240 | 244 | 238 | 297 | 301 | 339 | 337 | 314 | 357 | 330 | 360 | 230 | 151 | 150 | 180 | 181 | 241 | 243 | 253 | 281 | 327 | 365 | 366 | 479 | - | - | 253 | - | - | - | 322 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 1 | 2 |
Non-Current Liabilities (Other) |
Loading...
|
M | 170 | 172 | 86 | 82 | 348 | 166 | 189 | 383 | 392 | 398 | 415 | 207 | 406 | 399 | 338 | 325 | 309 | 325 | 313 | 310 | 294 | 150 | 176 | 174 | 168 | 157 | 168 | 159 | 153 | 74 | 77 | 70 | 74 | 71 | 73 | 68 | 67 | 65 | 62 | 51 | 48 | 47 | 45 | 41 | 45 | 43 | 41 | 39 | 38 | 39 | 23 | 23 | 23 | 23 | 23 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,739 | 2,592 | 2,663 | 2,680 | 2,683 | 3,021 | 3,102 | 3,164 | 3,178 | 3,131 | 3,148 | 3,170 | 2,962 | 2,805 | 2,741 | 2,729 | 2,119 | 2,104 | 2,093 | 2,086 | 2,070 | 1,924 | 1,950 | 1,631 | 2,277 | 2,323 | 2,345 | 2,347 | 2,352 | 1,578 | 1,146 | 1,121 | 1,114 | 1,507 | 1,522 | 1,514 | 1,521 | 1,835 | 1,857 | 1,897 | 1,913 | 1,000 | 1,020 | 1,028 | 1,049 | 566 | 583 | 694 | 362 | 337 | 321 | 261 | 283 | 274 | 324 | 361 | 364 | 357 | 440 | 443 | 481 | 478 | 461 | 506 | 479 | 509 | 394 | 315 | 311 | 340 | 307 | 365 | 374 | 383 | 425 | 470 | 509 | 513 | 601 | 600,630,000 | - | 390 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 3,684 | 3,870 | 3,828 | 3,921 | 3,910 | 3,998 | 4,087 | 4,218 | 4,278 | 4,211 | 4,186 | 4,258 | 4,029 | 3,932 | 3,834 | 3,832 | 3,104 | 3,069 | 3,013 | 3,613 | 3,601 | 3,513 | 3,496 | 3,201 | 3,188 | 3,230 | 3,204 | 3,210 | 3,293 | 2,369 | 2,409 | 2,578 | 2,321 | 2,531 | 2,552 | 2,612 | 2,690 | 2,709 | 2,785 | 2,840 | 2,814 | 1,922 | 1,888 | 1,820 | 1,746 | 1,283 | 1,247 | 1,260 | 928 | 886 | 872 | 804 | 778 | 745 | 788 | 803 | 809 | 787 | 881 | 837 | 874 | 880 | 869 | 902 | 875 | 885 | 750 | 712 | 608 | 663 | 638 | 673 | 666 | 669 | 697 | 735 | 776 | 884 | 875 | 879,760,000 | - | 666 | - | - | - | 664 | 212 | 200 | 208 | 210 | 198 | 167 | 192 | 189 | 198 | 185 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 222 | 203 | 191 | 189 | 181 | 186 | 173 | 318 | 312 | 306 | 299 | 342 | 336 | 381 | 373 | 367 | 364 | 355 | 334 | 342 | 347 | 389 | 425 | 407 | 452 | 443 | 469 | 468 | 463 | 457 | 447 | 438 | 436 | 426 | 414 | 409 | 407 | 398 | 424 | 324 | 305 | 306 | 299 | 304 | 298 | 288 | 302 | 292 | 281 | 272 | 263 | 257 | 247 | 233 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | -1,175 | -1,205 | - | -1,029 | -1,088 | -1,169 | -1,112 | -1,076 | -1,127 | -687 | -690 | -71 | -170 | -215 | -272 | -354 | -430 | -526 | -575 | -646 | -168 | -248 | 241 | 186 | 48 | -66 | -166 | -253 | -231 | -326 | -411 | -504 | -587 | -665 | -769 | -780 | -359 | 247 | 178 | 172 | 60 | 123 | 110 | 25 | 331 | 306 | 272 | 331 | 330 | 257 | 238 | 200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -483 | -232 | -253 | -238 | -239 | -250 | -284 | -243 | -210 | -212 | -205 | -192 | -205 | -182 | -230 | -246 | -263 | -213 | -230 | -206 | -204 | -210 | -204 | -194 | -147 | -165 | -175 | -188 | -190 | -205 | -173 | -169 | -151 | -166 | -156 | -118 | -128 | -78 | -59 | -23 | -22 | -20 | -27 | -44 | -42 | -32 | -37 | -43 | -28 | -38 | -36 | -7 | -12 | -27 | -25 | -39 | -27 | -23 | -27 | -28 | -37 | -29 | -11 | -4 | -4 | -4 | 0 | 0 | -1 | -1 | -2 | -1 | 1 | 1 | 3 | 3 | 5 | 4 | 3 | 2,718,000 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 200 | 207 | 213 | 221 | 187 | 231 | 223 | 236 | 238 | 245 | 241 | 248 | 245 | 242 | 205 | 202 | 200 | 207 | 200 | 194 | 187 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | -1,037 | -1,060 | -1,104 | -1,150 | -1,223 | -1,266 | -1,362 | -1,415 | -1,453 | -1,392 | -1,333 | -1,291 | -1,362 | -856 | -913 | -265 | -389 | -390 | -468 | -534 | -618 | -723 | -761 | -779 | -219 | -335 | 219 | 200 | 267 | 196 | 124 | 36 | 65 | -54 | -131 | -196 | -301 | -334 | -421 | -404 | 42 | 551 | 456 | 434 | 343 | 421 | 371 | 271 | 605 | 560 | 516 | 596 | 580 | 487 | 461 | 394 | 378 | 359 | 337 | 316 | 267 | 242 | 275 | 230 | 243 | 182 | 295 | 306 | 400 | 354 | 299 | 268 | 212 | 169 | 131 | 102 | 80 | 64 | 41 | 28,108,000 | - | 238 | - | - | - | 191 | 302 | 282 | 261 | 253 | 243 | 226 | 222 | 223 | 214 | 207 |
Shareholders' Equity and Liabilities |
|
M | 2,647 | 2,809 | 2,725 | 2,771 | 2,688 | 2,732 | 2,725 | 2,803 | 2,825 | 2,820 | 2,853 | 2,967 | 2,667 | 3,076 | 2,921 | 3,567 | 2,715 | 2,679 | 2,546 | 3,079 | 2,983 | 2,790 | 2,735 | 2,422 | 2,969 | 2,895 | 3,423 | 3,410 | 3,560 | 2,565 | 2,533 | 2,614 | 2,386 | 2,478 | 2,422 | 2,415 | 2,389 | 2,375 | 2,364 | 2,436 | 2,857 | 2,474 | 2,343 | 2,254 | 2,089 | 1,704 | 1,618 | 1,531 | 1,532 | 1,446 | 1,388 | 1,400 | 1,358 | 1,232 | 1,248 | 1,197 | 1,187 | 1,146 | 1,218 | 1,153 | 1,141 | 1,121 | 1,144 | 1,132 | 1,118 | 1,067 | 1,045 | 1,018 | 1,008 | 1,017 | 938 | 941 | 878 | 838 | 827 | 837 | 856 | 949 | 916 | 907,868,000 | - | 904 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -329 | -299 | -241 | -61 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 101 | 101 | 100 | 100 | 100 | 99 | 99 | 99 | 102 | 104 | 108 | 110 | 111 | 124 | 133 | 140 | 140 | 141 | 140 | 142 | 146 | 145 | 146 | 152 | 153 | 146 | 166 | 171 | 173 | 172 | 173 | 166 | 171 | 172 | 171 | 170 | 169 | 171 | 172 | 182 | 202 | 191 | 216 | 214 | 216 | 208 | 227 | 243 | 245 | 232 | 249 | 253 | 251 | 236 | 251 | 251 | 251 | 241 | 254 | 252 | 246 | 246 | 262 | 264 | 269 | 258 | 287 | 296 | 300 | 287 | 297 | 297 | 294 | 280 | 294 | 287 | 287 | 275 | 445 | 220 | 220 | 218 | 218 | 213 | 208 | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -1,511 | - | -1,632 | -1,675 | -1,766 | -1,824 | -1,866 | -1,804 | -1,748 | -1,703 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 3,086 | 3,186 | 3,083 | 3,200 | 3,323 | 3,431 | 3,428 | 3,364 | 3,481 | 3,655 | 3,230 | 3,474 | 3,497 | 4,201 | 2,778 | 2,642 | 2,519 | 3,758 | 3,706 | 3,653 | 3,557 | 3,040 | 3,542 | 3,547 | 3,917 | 3,913 | 4,086 | 2,292 | 2,231 | 2,363 | 2,177 | 2,512 | 2,467 | 2,433 | 2,528 | 2,457 | 2,506 | 2,612 | 3,110 | 1,904 | 1,843 | 1,812 | 1,698 | 821 | 822 | 842 | 538 | 462 | 484 | 415 | 617 | 369 | 403 | 414 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,444 | 2,602 | 2,590 | 2,660 | 2,629 | 2,691 | 2,790 | 2,850 | 2,858 | 2,763 | 2,803 | 2,818 | 2,618 | 2,428 | 2,463 | 2,461 | 1,834 | 1,803 | 1,804 | 2,503 | 2,497 | 2,454 | 2,447 | 2,201 | 2,211 | 2,268 | 2,281 | 2,288 | 2,303 | 1,448 | 1,443 | 1,427 | 1,403 | 1,622 | 1,653 | 1,683 | 1,813 | 1,812 | 1,828 | 1,838 | 1,848 | 931 | 950 | 963 | 975 | 488 | 500 | 556 | 232 | 204 | 222 | 161 | 356 | 178 | 209 | 243 | 247 | 395 | 310 | 314 | 345 | 482 | 326 | 371 | 334 | 365 | 233 | 216 | 154 | 185 | 188 | 248 | 251 | 263 | 288 | 336 | 376 | 486 | 502 | - | - | 325 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 3 | 310 | 233 | 296 | 294 | 29 | 30 | 29 | 29 | 29 | 30 | 26 | 25 | 23 | 25 | 23 | 23 | 24 | 24 | 694 | 686 | 679 | 672 | 744 | 102 | 102 | 104 | 2,288 | 104 | 10 | 1,443 | 1,427 | 410 | 230 | - | - | - | 100 | - | - | - | 931 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email