Balance Sheet | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-09-30 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-12-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1995-04-30 | 1995-01-31 | 1994-10-31 | 1994-07-31 | 1994-04-30 | 1994-01-31 | 1993-10-31 | 1993-07-31 | 1993-04-30 | 1993-01-31 | 1992-10-31 | 1992-07-31 | 1992-04-30 | 1992-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 83 | 106 | 79 | 70 | 86 | 80 | 73 | 77 | 89 | 94 | 84 | 74 | 67 | 67 | 56 | 61 | 62 | 68 | 50 | 58 | 57 | 46 | 58 | 61 | 74 | 77 | 91 | 88 | 73 | 74 | 65 | 63 | 55 | 106 | 67 | 57 | 49 | 43 | 46 | 42 | 38 | 57 | 50 | 73 | 64 | 58 | 55 | 53 | 42 | 43 | 47 | 47 | 47 | 44 | 55 | 62 | 49 | 47 | 44 | 46 | 34 | 27 | 47 | 40 | 60 | 54 | 59 | 62 | 40 | 40 | 41 | 40 | 39 | 43 | 41 | 41 | 43 | 46 | 80 | 82 | 77 | 82 | 81 | 74 | 66 | 52 | 45 | 44 | 102 | 99 | 134 | 103 | 147 | 146 | 146 | 62 | 126 | 46 | 38 | 39 | 41 | 41 | 129 | 116 | 108 | 121 | 121 | 112 | 96 | 109 | 110 | 102 | 52 | 54 | 54 | 57 | 52 | 49 | 43 | 37 | 29 | 31 | 30 | 28 | 24 | 21 | 44 | 44 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | 213 | 213 | - | 0 | - | - | - | - | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 220 | 2 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 19 | 19 | 17 | 17 | 17 | 17 | 86 | 57 | 31 | 36 | 46 | 46 | 46 | 40 | 48 | 43 | 36 | 30 | 36 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 83 | 106 | 79 | 70 | 86 | 80 | 73 | 77 | 89 | 94 | 84 | 74 | 67 | 67 | 56 | 61 | 62 | 68 | 50 | 58 | 57 | 46 | 58 | 61 | 74 | 77 | 91 | 88 | 73 | 74 | 65 | 65 | 55 | 106 | 67 | 57 | 49 | 43 | 46 | 42 | 38 | 57 | 50 | 73 | 64 | 58 | 55 | 53 | 42 | 43 | 47 | 48 | 47 | 44 | 55 | 62 | 49 | 47 | 44 | 46 | 34 | 27 | 47 | 40 | 60 | 54 | 59 | 62 | 40 | 40 | 41 | 40 | 39 | 43 | 41 | 41 | 43 | 46 | 80 | 82 | 77 | 82 | 81 | 74 | 66 | 52 | 45 | 44 | 121 | 119 | 153 | 119 | 164 | 163 | - | 149 | 183 | 46 | 38 | 39 | 41 | 41 | 129 | 116 | 108 | 121 | 121 | 112 | 96 | 109 | 110 | 102 | 52 | 54 | 54 | 57 | 52 | 49 | 43 | 37 | 29 | 31 | 30 | 28 | 24 | 21 | 44 | 44 | - | - | - |
Receivables |
Loading...
|
M | 160 | 142 | 152 | 148 | 144 | 145 | 144 | 137 | 135 | 126 | 128 | 113 | 111 | 99 | 103 | 100 | 103 | 109 | 116 | 120 | 121 | 108 | 105 | 90 | 94 | 92 | 101 | 75 | 76 | 69 | 71 | 85 | 72 | 64 | 71 | 65 | 62 | 64 | 64 | 73 | 71 | 71 | 74 | 65 | 64 | 61 | 62 | 61 | 57 | 60 | 63 | 72 | 56 | 54 | 52 | 51 | 44 | 39 | 45 | 40 | 38 | 36 | 36 | 64 | 76 | 83 | 79 | 86 | 95 | 82 | 70 | 74 | 79 | 77 | 57 | 53 | 56 | 60 | 42 | 40 | 45 | 44 | 42 | 43 | 35 | 51 | 44 | 37 | 44 | 37 | 42 | 49 | 39 | 44 | 44 | 44 | 39 | 42 | 48 | 49 | 43 | 43 | 52 | 50 | 51 | 51 | 51 | 58 | 61 | 31 | 39 | 37 | 36 | 38 | 38 | 45 | 42 | 35 | 33 | 37 | 34 | 31 | 28 | 31 | 30 | 25 | 25 | 29 | - | - | - |
Inventory |
Loading...
|
M | 172 | 153 | 164 | 176 | 179 | 164 | 157 | 156 | 144 | 134 | 135 | 114 | 113 | 107 | 109 | 110 | 103 | 103 | 108 | 110 | 103 | 86 | 92 | 96 | 96 | 85 | 90 | 63 | 60 | 55 | 59 | 64 | 63 | 59 | 57 | 68 | 64 | 61 | 55 | 58 | 60 | 62 | 63 | 51 | 54 | 42 | 42 | 44 | 49 | 52 | 51 | 51 | 59 | 61 | 52 | 42 | 43 | 41 | 40 | 37 | 39 | 42 | 46 | 56 | 57 | 58 | 54 | 47 | 47 | 46 | 43 | 42 | 41 | 40 | 36 | 35 | 37 | 38 | 29 | 27 | 30 | 32 | 32 | 33 | 31 | 32 | 32 | 29 | 29 | 31 | 36 | 34 | 37 | 36 | 36 | 33 | 30 | 29 | 31 | 29 | 29 | 28 | 30 | 31 | 32 | 34 | 35 | 32 | 34 | 24 | 25 | 26 | 26 | 27 | 27 | 27 | 28 | 29 | 25 | 23 | 22 | 21 | 21 | 21 | 30 | 24 | 19 | 20 | - | - | - |
Other Current Assets |
Loading...
|
M | 40 | 39 | 41 | 57 | 58 | 27 | 25 | 23 | 25 | 30 | 28 | 20 | 20 | 17 | 15 | 17 | 20 | 18 | 17 | 17 | 13 | 12 | 13 | 15 | 14 | 12 | 21 | 14 | 13 | 10 | 11 | 226 | 11 | 16 | 11 | 21 | 23 | 20 | 19 | 19 | 20 | 19 | 19 | 21 | 20 | 20 | 16 | 23 | 23 | 22 | 12 | 119 | 10 | 11 | 13 | 9 | 12 | 12 | 9 | 8 | 15 | 20 | 25 | 17 | 13 | 14 | 14 | 12 | 12 | 12 | 13 | 13 | 22 | 23 | 26 | 26 | 22 | 23 | 24 | 22 | 4 | 3 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 25 | 3 | 15 | 18 | 18 | 26 | 26 | 155 | 151 | 156 | 147 | 143 | 49 | 60 | 52 | 44 | 38 | 46 | 18 | 16 | 9 | 10 | 10 | 13 | 13 | 13 | 10 | 11 | 15 | 12 | 12 | 11 | 9 | 8 | 5 | 13 | 8 | 8 | - | - | - |
Current Assets |
Loading...
|
M | 455 | 440 | 396 | 394 | 408 | 389 | 401 | 394 | 367 | 354 | 348 | 386 | 290 | 273 | 268 | 270 | 268 | 280 | 274 | 288 | 281 | 241 | 254 | 248 | 263 | 266 | 304 | 241 | 222 | 207 | 206 | 206 | 201 | 245 | 205 | 210 | 198 | 188 | 184 | 191 | 188 | 209 | 206 | 210 | 202 | 182 | 176 | 181 | 172 | 177 | 174 | 174 | 175 | 176 | 175 | 164 | 148 | 139 | 138 | 131 | 127 | 125 | 153 | 177 | 206 | 208 | 205 | 207 | 195 | 180 | 167 | 168 | 182 | 184 | 159 | 155 | 168 | 176 | 183 | 179 | 164 | 169 | 166 | 162 | 141 | 146 | 130 | 120 | 206 | 199 | 257 | 212 | 265 | 261 | 261 | 252 | 279 | 271 | 268 | 273 | 260 | 254 | 259 | 256 | 243 | 250 | 244 | 248 | 210 | 180 | 182 | 175 | 125 | 132 | 132 | 142 | 131 | 124 | 115 | 109 | 97 | 94 | 89 | 87 | 88 | 82 | 95 | 101 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 171 | 166 | 129 | 126 | 120 | 119 | 105 | 106 | 106 | 108 | 110 | 82 | 82 | 85 | 82 | 82 | 84 | 86 | 84 | 87 | 88 | 80 | 79 | 80 | 81 | 80 | 70 | 50 | 49 | 48 | 49 | - | 49 | 42 | 42 | 43 | 44 | 43 | 45 | 43 | 44 | 44 | 45 | 42 | 41 | 38 | 39 | 38 | 38 | 39 | 40 | - | 39 | 39 | 37 | 37 | 37 | 36 | 37 | 38 | 41 | 41 | 41 | 42 | 42 | 44 | 43 | 42 | 41 | 40 | 41 | 41 | 41 | 35 | 31 | 33 | 33 | 34 | 16 | 17 | 23 | 24 | 24 | 26 | 25 | 25 | 25 | 25 | 25 | 26 | 29 | 28 | 29 | 29 | - | 30 | 29 | 31 | 32 | 31 | 29 | 30 | 30 | 32 | 32 | 31 | 28 | 28 | 29 | 26 | 27 | 27 | 20 | 21 | 21 | 21 | 20 | 21 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 24 | 13 | 14 | - | - | - |
Goodwill |
Loading...
|
M | 460 | 392 | 384 | 389 | 388 | 385 | 373 | 384 | 394 | 397 | 399 | 350 | 349 | 352 | 343 | 338 | 331 | 336 | 334 | 340 | 344 | 258 | 262 | 261 | 270 | 268 | 265 | 159 | 154 | 151 | 158 | 158 | 157 | 122 | 119 | 121 | 123 | 121 | 128 | 130 | 134 | 135 | 132 | 110 | 108 | 106 | 108 | 107 | 105 | 108 | 106 | 106 | 108 | 110 | 101 | 98 | 99 | 93 | 95 | 98 | 98 | 97 | 94 | 95 | 140 | 144 | 144 | 141 | 141 | 139 | 138 | 137 | 136 | 129 | 126 | 124 | 124 | 122 | 74 | 74 | 74 | 74 | 74 | 74 | 73 | 73 | 73 | 72 | 118 | 117 | 117 | 116 | 117 | 117 | - | 119 | 119 | 121 | 123 | 122 | 123 | 124 | 125 | 127 | 128 | 127 | 128 | 129 | 129 | 39 | 40 | 39 | 34 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 274 | 159 | 161 | 167 | 171 | 176 | 174 | 183 | 192 | 199 | 205 | 152 | 156 | 161 | 164 | 167 | 167 | 174 | 180 | 186 | 185 | 113 | 119 | 122 | 130 | 133 | 135 | 52 | 52 | 53 | 57 | 214 | 59 | 38 | 38 | 40 | 42 | 43 | 47 | 44 | 46 | 46 | 48 | 25 | 26 | 25 | 26 | 27 | 27 | 29 | 29 | 29 | 30 | 32 | 27 | 27 | 27 | 26 | 27 | 28 | 126 | 127 | 29 | 30 | 125 | 140 | 144 | 33 | 33 | 141 | 34 | 35 | 35 | 35 | 36 | 161 | 161 | 159 | 74 | 74 | 74 | 74 | 74 | 78 | 73 | 73 | 72 | 72 | 118 | 118 | 118 | 116 | 117 | 117 | 117 | 119 | 120 | 121 | 123 | 122 | 123 | 124 | 125 | 127 | 128 | 127 | 128 | 129 | 129 | 39 | 40 | 39 | 34 | 34 | 34 | 35 | 37 | 37 | 37 | 31 | 32 | 31 | 31 | 31 | 30 | 30 | 16 | 16 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 734 | 551 | 545 | 556 | 559 | 561 | 547 | 567 | 587 | 596 | 604 | 502 | 504 | 513 | 507 | 505 | 498 | 510 | 514 | 527 | 528 | 372 | 381 | 384 | 399 | 401 | 400 | 210 | 206 | 204 | 214 | 372 | 216 | 160 | 157 | 161 | 165 | 165 | 175 | 174 | 180 | 181 | 180 | 135 | 134 | 131 | 134 | 134 | 132 | 136 | 135 | 135 | 138 | 142 | 127 | 125 | 126 | 119 | 123 | 126 | 224 | 223 | 123 | 125 | 266 | 284 | 287 | 174 | 173 | 280 | 172 | 172 | 170 | 164 | 161 | 285 | 285 | 281 | 148 | 149 | 147 | 148 | 148 | 152 | 145 | 145 | 145 | 144 | 235 | 235 | 235 | 233 | 234 | 234 | - | 238 | 239 | 242 | 246 | 244 | 246 | 247 | 250 | 254 | 255 | 253 | 256 | 257 | 257 | 78 | 79 | 78 | 68 | 68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 155 | 125 | - | 63 | 39 | 11 | -31 | -61 | 29 | -1 | -17 | - | 461 | 439 | 423 | 252 | 405 | 399 | 380 | 260 | 357 | 340 | 344 | 198 | 330 | 293 | 293 | 288 | 288 | 280 | 276 | 254 | 262 | 299 | 292 | 253 | - | 299 | 270 | 304 | 256 | 293 | 282 | 277 | 250 | 241 | 228 | 260 | 221 | 247 | 257 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 2 | 2 | - | - | - | 2 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 50 | 18 | 84 | 85 | 42 | 81 | 19 | 20 | 84 | 74 | 71 | 60 | 60 | 58 | 56 | 57 | 59 | 64 | 63 | 65 | 61 | 33 | 27 | 30 | 29 | 14 | 14 | 13 | 12 | 11 | 15 | - | 14 | 11 | 11 | 9 | 10 | 11 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 10 | 11 | 10 | 11 | 11 | 12 | 12 | 12 | 43 | 43 | 43 | 13 | 46 | 48 | 48 | 14 | 46 | 47 | 12 | 12 | 9 | 7 | 7 | 7 | 19 | 19 | 15 | 15 | 11 | 10 | 10 | 6 | 14 | 14 | 14 | 13 | -2 | -2 | 12 | 1 | 2 | 12 | 12 | 6 | 14 | 14 | 17 | 17 | 14 | 16 | 12 | 12 | 15 | 15 | 14 | 14 | 16 | 9 | 9 | 8 | 7 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 955 | 735 | 759 | 767 | 761 | 761 | 706 | 730 | 777 | 778 | 786 | 644 | 646 | 655 | 646 | 645 | 641 | 659 | 662 | 678 | 677 | 485 | 487 | 493 | 509 | 495 | 484 | 274 | 267 | 263 | 278 | 49 | 279 | 213 | 210 | 213 | 218 | 219 | 230 | 227 | 235 | 235 | 236 | 188 | 186 | 179 | 183 | 181 | 179 | 185 | 184 | 69 | 187 | 192 | 175 | 173 | 174 | 167 | 172 | 176 | 182 | 182 | 177 | 180 | 229 | 235 | 235 | 230 | 228 | 226 | 225 | 225 | 220 | 206 | 200 | 200 | 214 | 213 | 106 | 107 | 107 | 108 | 108 | 110 | 111 | 112 | 112 | 111 | 152 | 152 | 160 | 155 | 157 | 158 | - | 162 | 163 | 166 | 171 | 169 | 166 | 170 | 167 | 171 | 174 | 173 | 171 | 171 | 173 | 73 | 75 | 73 | 62 | 56 | 56 | 57 | 59 | 60 | 59 | 53 | 55 | 55 | 55 | 55 | 54 | 56 | 30 | 31 | - | - | - |
Total Assets |
Loading...
|
M | 1,409 | 1,176 | 1,154 | 1,161 | 1,169 | 1,150 | 1,107 | 1,124 | 1,144 | 1,132 | 1,133 | 1,029 | 936 | 928 | 914 | 915 | 909 | 939 | 936 | 966 | 958 | 726 | 742 | 741 | 772 | 761 | 788 | 515 | 489 | 471 | 484 | 484 | 481 | 458 | 415 | 423 | 416 | 407 | 414 | 418 | 424 | 445 | 442 | 399 | 389 | 361 | 359 | 362 | 351 | 362 | 358 | 358 | 362 | 369 | 350 | 337 | 322 | 306 | 310 | 308 | 308 | 307 | 331 | 357 | 434 | 444 | 440 | 437 | 422 | 406 | 392 | 393 | 402 | 390 | 359 | 356 | 381 | 389 | 288 | 285 | 271 | 277 | 274 | 272 | 252 | 257 | 242 | 232 | 358 | 351 | 417 | 368 | 423 | 419 | 419 | 414 | 442 | 437 | 439 | 443 | 426 | 424 | 426 | 427 | 418 | 423 | 415 | 419 | 383 | 253 | 257 | 248 | 186 | 188 | 188 | 200 | 190 | 184 | 174 | 162 | 152 | 149 | 143 | 143 | 142 | 138 | 125 | 132 | - | - | - |
Accounts Payable |
Loading...
|
M | 56 | 42 | 44 | 49 | 58 | 58 | 53 | 56 | 68 | 59 | 53 | 44 | 39 | 32 | 33 | 40 | 41 | 46 | 40 | 42 | 44 | 36 | 35 | 35 | 37 | 35 | 35 | 29 | 25 | 24 | 25 | 48 | 31 | 24 | 24 | 27 | 28 | 26 | 27 | 28 | 29 | 26 | 28 | 26 | 26 | 23 | 23 | 23 | 26 | 29 | 29 | 46 | 24 | 27 | 26 | 24 | 21 | 22 | 22 | 18 | 16 | 15 | 17 | 24 | 33 | 41 | 39 | 37 | 35 | 36 | 37 | 33 | 41 | 42 | 33 | 20 | 23 | 25 | 24 | 21 | 24 | 25 | 23 | 24 | 19 | 24 | 22 | 18 | 21 | 17 | 25 | 19 | 24 | 24 | 24 | 22 | 22 | 20 | 23 | 22 | 17 | 17 | 23 | 22 | 20 | 21 | 23 | 26 | 25 | 17 | 17 | 17 | 18 | 18 | 18 | 21 | 22 | 20 | 17 | 16 | 15 | 14 | 12 | 14 | 13 | 13 | 11 | 13 | - | - | - |
Short-Term Debt |
Loading...
|
M | 3 | 9 | 3 | 3 | 3 | 4 | 2 | 5 | 5 | 5 | 6 | 1 | 1 | 1 | 2 | 20 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -43 | 1 | 3 | 5 | 5 | 5 | 6 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 12 | 12 | 12 | 1 | 1 | 17 | 1 | 1 | 6 | 1 | 23 | 23 | 1 | 1 | 4 | 2 | 3 | 3 | 1 | 1 | 10 | 11 | 11 | 10 | 9 | 9 | 10 | 9 | 9 | 9 | 9 | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 16 | 16 | 15 | 0 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 11 | 12 | 78 | 71 | 80 | 72 | 77 | 78 | 72 | 71 | 65 | 50 | 47 | 38 | 30 | 29 | 34 | 35 | 38 | 40 | 37 | 33 | 48 | 53 | 46 | 37 | 39 | 29 | 25 | 21 | 22 | - | 24 | 19 | 20 | 31 | 22 | 20 | 18 | 23 | 21 | 26 | 33 | 26 | 27 | 23 | 19 | 14 | 21 | 20 | 18 | - | 25 | 28 | 27 | 16 | 16 | 14 | 15 | 12 | 10 | 7 | 7 | 12 | 15 | 13 | 14 | 18 | 16 | 13 | 8 | 17 | 8 | 15 | 14 | 22 | 30 | 32 | - | 4 | - | - | 15 | 2 | 18 | 14 | 12 | 23 | 25 | 24 | 4 | 31 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 153 | 152 | -81 | -74 | -84 | -76 | 81 | 75 | -77 | -77 | -71 | -51 | -49 | -39 | -32 | -49 | -37 | -38 | -41 | -42 | -39 | -34 | -49 | -54 | -46 | -38 | -39 | -30 | -26 | -22 | 21 | 43 | -27 | -24 | -25 | -37 | -28 | -21 | -19 | -24 | -22 | -27 | -33 | -27 | -30 | -23 | 33 | -14 | -21 | 67 | 49 | 49 | -25 | -29 | -28 | 40 | 34 | 54 | 56 | 35 | 37 | 35 | 37 | 40 | 35 | 34 | 34 | 35 | 39 | 33 | 34 | 29 | 42 | 28 | 25 | 29 | 26 | 24 | 42 | 44 | 31 | 30 | 12 | 28 | 12 | 17 | 14 | 4 | 3 | 3 | 50 | 3 | 52 | 53 | 48 | 56 | 86 | 85 | 84 | 92 | 87 | 38 | 36 | 41 | 39 | 43 | 40 | 45 | 56 | 46 | 50 | 49 | 32 | 37 | 37 | 51 | 48 | 48 | 48 | 38 | 32 | 35 | 35 | 35 | 38 | 33 | 25 | 31 | - | - | - |
Current Liabilities |
Loading...
|
M | 222 | 214 | 44 | 49 | 58 | 58 | 213 | 213 | 68 | 59 | 53 | 44 | 39 | 32 | 33 | 40 | 41 | 46 | 40 | 42 | 44 | 36 | 35 | 35 | 37 | 35 | 35 | 29 | 25 | 24 | 25 | 91 | 31 | 24 | 24 | 27 | 28 | 26 | 27 | 28 | 29 | 26 | 28 | 26 | 26 | 23 | 75 | 35 | 38 | 128 | 96 | 96 | 41 | 27 | 26 | 85 | 71 | 112 | 116 | 64 | 63 | 61 | 63 | 79 | 86 | 89 | 87 | 100 | 101 | 93 | 90 | 88 | 99 | 95 | 81 | 80 | 87 | 89 | 66 | 65 | 55 | 55 | 50 | 55 | 51 | 55 | 49 | 46 | 49 | 44 | 79 | 53 | 77 | 80 | 80 | 79 | 109 | 106 | 108 | 115 | 105 | 56 | 59 | 63 | 59 | 64 | 63 | 71 | 81 | 63 | 67 | 66 | 50 | 55 | 55 | 71 | 70 | 69 | 65 | 54 | 47 | 49 | 48 | 50 | 66 | 61 | 51 | 44 | - | - | - |
Long-Term Debt |
Loading...
|
M | - | 307 | 108 | 155 | 179 | 182 | 208 | 222 | 228 | 265 | 309 | 272 | 217 | 228 | 232 | 259 | 283 | 293 | 298 | 314 | 344 | 358 | 171 | 192 | 203 | 236 | 241 | 278 | 65 | 70 | 64 | 64 | 61 | 67 | 26 | 24 | 23 | 30 | 25 | - | 22 | 28 | 42 | 38 | 14 | 14 | 6 | 6 | 11 | 7 | 7 | 12 | 17 | 17 | - | 17 | 17 | 22 | 23 | 23 | 23 | 23 | 25 | 52 | 52 | 58 | 42 | 42 | 30 | 36 | 39 | 42 | 45 | 47 | 49 | 44 | 47 | 49 | 52 | - | - | - | - | - | - | - | - | 0 | 1 | 87 | 89 | 116 | 119 | 154 | 154 | 154 | 155 | 155 | 155 | 155 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 45 | 41 | 247 | 243 | 245 | 235 | 234 | 234 | 229 | 238 | 222 | 181 | 170 | 42 | 65 | 64 | 62 | 48 | 47 | 49 | 49 | 25 | 24 | 26 | 26 | 26 | 19 | 18 | 18 | 22 | 22 | 22 | 17 | 16 | 34 | 35 | 35 | 17 | - | 32 | 34 | 33 | 16 | 30 | 29 | 28 | 19 | 28 | 27 | 28 | 17 | 27 | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 393 | 185 | 376 | 399 | 427 | 436 | 284 | 305 | 477 | 507 | 536 | 454 | 392 | 398 | 419 | 435 | 444 | 466 | 488 | 523 | 533 | 315 | 349 | 364 | 390 | 393 | 422 | 175 | 168 | 162 | 170 | 103 | 169 | 156 | 123 | 133 | 122 | 122 | 121 | 122 | 123 | 147 | 143 | 108 | 108 | 88 | 34 | 85 | 85 | 34 | 39 | 12 | 99 | 113 | 104 | 45 | 47 | 47 | 45 | 49 | 50 | 53 | 83 | 84 | 85 | 70 | 71 | 57 | 56 | 59 | 63 | 66 | 68 | 68 | 65 | 67 | 81 | 85 | 8 | 8 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 98 | 100 | 163 | 131 | 163 | 162 | - | 163 | 161 | 161 | 161 | 161 | 161 | 211 | 210 | 213 | 211 | 211 | 210 | 210 | 170 | 59 | 59 | 3 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 3 | 3 | 3 | 18 | - | - | - |
Total Liabilities |
Loading...
|
M | 615 | 399 | 420 | 448 | 485 | 494 | 497 | 518 | 545 | 567 | 590 | 498 | 431 | 431 | 452 | 475 | 485 | 512 | 529 | 565 | 576 | 351 | 383 | 400 | 427 | 429 | 457 | 203 | 194 | 186 | 195 | 195 | 200 | 180 | 148 | 160 | 150 | 149 | 148 | 150 | 152 | 173 | 172 | 134 | 135 | 111 | 109 | 120 | 122 | 128 | 135 | 135 | 140 | 140 | 130 | 129 | 119 | 112 | 116 | 114 | 113 | 114 | 146 | 163 | 171 | 159 | 157 | 157 | 157 | 152 | 152 | 154 | 168 | 164 | 146 | 147 | 169 | 174 | 73 | 73 | 59 | 59 | 55 | 60 | 55 | 59 | 53 | 50 | 147 | 144 | 242 | 184 | 241 | 243 | 243 | 241 | 269 | 267 | 269 | 275 | 266 | 267 | 269 | 276 | 269 | 275 | 273 | 281 | 250 | 122 | 126 | 69 | 68 | 74 | 74 | 90 | 87 | 86 | 83 | 72 | 64 | 67 | 65 | 67 | 69 | 64 | 54 | 62 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 120 | 118 | - | 117 | 115 | 113 | 116 | 113 | 111 | 108 | 111 | - | 108 | 107 | 105 | 107 | 105 | 104 | 103 | 105 | 103 | 102 | 100 | 103 | 102 | 99 | 99 | 100 | 100 | 99 | 98 | 101 | 99 | 98 | 97 | 99 | - | 97 | 96 | 95 | 97 | 95 | 94 | 93 | 95 | 94 | 93 | 92 | 94 | 93 | 92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 466 | 454 | 445 | 435 | 429 | 416 | 402 | 394 | 378 | 361 | 351 | 343 | 344 | 328 | 328 | 315 | 315 | 308 | 302 | 297 | 289 | 282 | 275 | 270 | - | 263 | 258 | 252 | 248 | 244 | 239 | 234 | 230 | 221 | 212 | 206 | 199 | 187 | 178 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -53 | -43 | -59 | -50 | -49 | -55 | -74 | -51 | -32 | -30 | -27 | -20 | -24 | -19 | -37 | -46 | -51 | -38 | -47 | -38 | -40 | -39 | -38 | -37 | -21 | -27 | -28 | -36 | -45 | -50 | -37 | -37 | -37 | -32 | -37 | -33 | -27 | -29 | -17 | -7 | 1 | 0 | 1 | -1 | -6 | -6 | -3 | -5 | -9 | -4 | -8 | -8 | -3 | 4 | 2 | -4 | -2 | -10 | -8 | 0 | 0 | -2 | -10 | -6 | 15 | 24 | 24 | 16 | 14 | 10 | 7 | 6 | 3 | 2 | -1 | -2 | -1 | -1 | 2 | 3 | -2 | -2 | -1 | -3 | -8 | -5 | -9 | -13 | -14 | -16 | -19 | -20 | -18 | -20 | -41 | -19 | -18 | -16 | -12 | -11 | -10 | -23 | -19 | -15 | -16 | -16 | -16 | -15 | -12 | -12 | -3 | -5 | -8 | -29 | -29 | -29 | -28 | -27 | -26 | -24 | -24 | -22 | -21 | -20 | -21 | -21 | -20 | -20 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 783 | 774 | 734 | 713 | 684 | 656 | 608 | 604 | 600 | 566 | 543 | 531 | 504 | 497 | 462 | 440 | 424 | 427 | 407 | 401 | 382 | 375 | 358 | 342 | 345 | 333 | 331 | 311 | 295 | 284 | 289 | 288 | 281 | 278 | 268 | 263 | 266 | 258 | 265 | 268 | 271 | 272 | 270 | 265 | 254 | 250 | 249 | 242 | 229 | 234 | 222 | 222 | 222 | 228 | 219 | 206 | 203 | 194 | 194 | 193 | 194 | 191 | 183 | 193 | 261 | 283 | 281 | 279 | 264 | 253 | 239 | 238 | 233 | 225 | 212 | 208 | 212 | 214 | 215 | 212 | 212 | 217 | 219 | 212 | 197 | 198 | 188 | 181 | 211 | 206 | 175 | 184 | 182 | 176 | 176 | 171 | 170 | 167 | 167 | 164 | 160 | 157 | 157 | 151 | 148 | 147 | 142 | 138 | 132 | 130 | 131 | 175 | 118 | 114 | 114 | 110 | 102 | 98 | 91 | 85 | 81 | 77 | 73 | 71 | 69 | 70 | 67 | 67 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,409 | 1,176 | 1,154 | 1,161 | 1,169 | 1,150 | 1,107 | 1,124 | 1,144 | 1,132 | 1,133 | 1,029 | 936 | 928 | 914 | 915 | 909 | 939 | 936 | 966 | 958 | 726 | 742 | 741 | 772 | 761 | 788 | 515 | 489 | 471 | 484 | 484 | 481 | 458 | 415 | 423 | 416 | 407 | 414 | 418 | 424 | 445 | 442 | 399 | 389 | 361 | 359 | 362 | 351 | 362 | 358 | 358 | 362 | 369 | 350 | 337 | 322 | 306 | 310 | 308 | 308 | 307 | 331 | 357 | 434 | 444 | 440 | 437 | 422 | 406 | 392 | 393 | 402 | 390 | 359 | 356 | 381 | 389 | 288 | 285 | 271 | 277 | 274 | 272 | 252 | 257 | 242 | 232 | 358 | 351 | 417 | 368 | 423 | 419 | 418 | 414 | 442 | 437 | 439 | 443 | 426 | 424 | 426 | 427 | 418 | 423 | 415 | 419 | 383 | 253 | 257 | 248 | 186 | 188 | 188 | 200 | 190 | 184 | 174 | 162 | 152 | 149 | 143 | 143 | 142 | 138 | 125 | 132 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -74 | -74 | -75 | -75 | -76 | - | -76 | -77 | -77 | -79 | -82 | -83 | -85 | -86 | -86 | -86 | -87 | -89 | -89 | -89 | -89 | -91 | -91 | -91 | -92 | -94 | -94 | -89 | -85 | -88 | - | -86 | -85 | -76 | -76 | -75 | -74 | -73 | -74 | -69 | -69 | -61 | -62 | -56 | -47 | - | -48 | -49 | -50 | -46 | -46 | -47 | -49 | -49 | -49 | -47 | -41 | -22 | -16 | -4 | -10 | -10 | -18 | -14 | -14 | -16 | -23 | -24 | -21 | -18 | -18 | -18 | -19 | -15 | -8 | -9 | -17 | -18 | -20 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 12 | 12 | 12 | 12 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 12 | 15 | 12 | 12 | 13 | 12 | 13 | 13 | 14 | 13 | 12 | 12 | 13 | 13 | 12 | 13 | 13 | 12 | 12 | 12 | 12 | 14 | 12 | 12 | 11 | 11 | 10 | 10 | 10 | 10 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 155 | 125 | - | 63 | 39 | 11 | -30 | -61 | 29 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 229 | 267 | - | 282 | 305 | 337 | 364 | 398 | 348 | 289 | 296 | - | 340 | 328 | 364 | 351 | 375 | 404 | 406 | 234 | 254 | 281 | 318 | 333 | 367 | 144 | 144 | 86 | 130 | 119 | 178 | 138 | 86 | - | - | - | - | - | - | - | - | - | - | - | - | 65 | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 315 | 111 | 159 | 182 | 186 | 209 | 227 | 233 | 270 | 315 | 274 | 219 | 229 | 234 | 279 | 286 | 296 | 301 | 317 | 347 | 360 | 173 | 193 | 203 | 237 | 242 | 279 | 66 | 71 | 20 | 64 | 64 | 72 | 31 | 29 | 29 | 31 | 26 | - | 23 | 28 | 43 | 39 | 16 | 15 | 7 | 18 | 23 | 19 | 7 | 12 | 34 | 18 | - | 23 | 18 | 45 | 46 | 23 | 23 | 27 | 28 | 55 | 55 | 59 | 43 | 53 | 42 | 47 | 50 | 51 | 53 | 57 | 58 | 53 | 56 | 58 | - | - | - | - | - | - | - | - | - | 1 | 1 | 87 | 89 | 117 | 120 | 155 | 155 | 155 | 155 | 155 | 155 | 155 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 3 | 3 | 3 | 3 | 3 | 4 | 2 | 5 | 5 | 5 | 6 | 1 | 1 | 1 | 2 | 20 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | 0 | 0 | 1 | 0 | 66 | 1 | 0 | 1 | 3 | 5 | 5 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email