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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 192 | 320 | 20 | 17 | 15 | 43 | 75 | 199 | 193 | 309 | 67 | 17 | 49 | 365 | 365 | 294 | 330 | 202 | 45 | 64 | 79 | 164 | 53 | 99 | 129 | 133 | 132 | 174 | 67 | 62 | 47 | 52 | 61 | 35 | 23 | 45 | 55 | 52 | 22 | 17 | 16 | 46 | 108 | 28 | 92 | 94 | 84 | 74 | 67 | 3 | 3 | 2 | 2 | 6 | 3 | 3 | 4 | 4 | 4 | 2 | 2 | 3 | 2 | 4 | 3 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 8 | 3 | 2 | 0 | 0 | - | - |
Short-Term Investments |
Loading...
|
M | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | 14 | 14 | 14 | 13 | 12 | 11 | 10 | 10 | 10 | 9 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 192 | 320 | 20 | 17 | 15 | 43 | 75 | 199 | 193 | 309 | 67 | 17 | 49 | 365 | 365 | 294 | 330 | 202 | 45 | 64 | 79 | 164 | 68 | 113 | 142 | 147 | 145 | 186 | 79 | 73 | 57 | 61 | 70 | 43 | 31 | 54 | 63 | 61 | 31 | 26 | 24 | 55 | 116 | 36 | 99 | 94 | 84 | 74 | 67 | 3 | 3 | 2 | 2 | 6 | 3 | 3 | 4 | 4 | 4 | 2 | 2 | 3 | 2 | 4 | 3 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 8 | 3 | 2 | 0 | 0 | - | - |
Receivables |
Loading...
|
M | 173 | 176 | 166 | 164 | 158 | 159 | 155 | 218 | 264 | 209 | 256 | 260 | 241 | 309 | 268 | 265 | 293 | 271 | 305 | 301 | 367 | 351 | 286 | 258 | 345 | 330 | 432 | 353 | 384 | 429 | 385 | 362 | 360 | 203 | 214 | 173 | 218 | 234 | 225 | 155 | 151 | 153 | 134 | 116 | 128 | 125 | 128 | 119 | 120 | 115 | 148 | 117 | 129 | 127 | 125 | 107 | 102 | 87 | 106 | 84 | 82 | 87 | 93 | 87 | 81 | 77 | 65 | 57 | 52 | 56 | 55 | 56 | 36 | 35 | 33 | 34 | 30 | 30 | - | - |
Inventory |
Loading...
|
M | 542 | 534 | 619 | 673 | 628 | 590 | 649 | 854 | 742 | 678 | 722 | 714 | 653 | 599 | 664 | 629 | 538 | 544 | 703 | 842 | 854 | 840 | 999 | 944 | 941 | 918 | 1,138 | 993 | 990 | 978 | 1,041 | 989 | 979 | 584 | 647 | 613 | 559 | 594 | 677 | 499 | 413 | 406 | 423 | 389 | 365 | 347 | 391 | 350 | 339 | 329 | 367 | 321 | 299 | 287 | 313 | 296 | 299 | 265 | 304 | 276 | 255 | 246 | 288 | 276 | 286 | 298 | 272 | 220 | 199 | 216 | 239 | 195 | 115 | 115 | 138 | 103 | 105 | 115 | - | - |
Other Current Assets |
Loading...
|
M | 48 | 25 | 32 | 21 | 31 | 23 | 1,316 | 81 | 79 | 60 | 82 | 93 | 176 | 158 | 254 | 217 | 252 | 203 | 216 | 226 | 79 | 62 | 93 | 119 | 105 | 90 | 110 | 96 | 72 | 81 | 79 | 89 | 53 | 17 | 65 | 60 | 59 | 61 | 40 | 39 | 39 | 36 | 26 | 28 | 23 | 22 | 22 | 19 | 22 | 21 | 20 | 18 | 20 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 11 | 6 | - | - |
Current Assets |
Loading...
|
M | 955 | 1,055 | 836 | 875 | 832 | 815 | 2,195 | 1,352 | 1,278 | 1,256 | 1,127 | 1,084 | 1,119 | 1,429 | 1,552 | 1,405 | 1,413 | 1,220 | 1,269 | 1,433 | 1,379 | 1,417 | 1,446 | 1,434 | 1,533 | 1,485 | 1,825 | 1,628 | 1,524 | 1,561 | 1,562 | 1,502 | 1,462 | 847 | 957 | 900 | 899 | 949 | 974 | 719 | 627 | 650 | 699 | 569 | 615 | 588 | 626 | 562 | 548 | 468 | 538 | 458 | 451 | 441 | 466 | 438 | 426 | 371 | 434 | 380 | 358 | 356 | 405 | 386 | 383 | 394 | 345 | 283 | 260 | 285 | 307 | 262 | 183 | 167 | 180 | 146 | 146 | 160 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 912 | 931 | 917 | 926 | 850 | 851 | 839 | 1,180 | 1,195 | 1,185 | 1,175 | 1,193 | 1,208 | 1,231 | 1,176 | 1,176 | 1,188 | 1,221 | 1,264 | 1,368 | 1,489 | 1,274 | 1,272 | 1,270 | 1,279 | 1,294 | 1,290 | 1,296 | 1,338 | 1,359 | 1,365 | 1,361 | 1,346 | 542 | 544 | 549 | 543 | 544 | 540 | 497 | 456 | 462 | 425 | 420 | 419 | 425 | 424 | 424 | 408 | 407 | 400 | 392 | 381 | 386 | 358 | 357 | 361 | 276 | 279 | 278 | 275 | 271 | 266 | 266 | 256 | 265 | 215 | 213 | 203 | 207 | 211 | 215 | 115 | 117 | 129 | 130 | 125 | 125 | - | - |
Goodwill |
Loading...
|
M | 1,823 | 1,825 | 1,823 | 1,825 | 1,818 | 1,818 | 1,817 | 2,180 | 2,184 | 2,181 | 2,181 | 2,185 | 2,180 | 2,179 | 2,115 | 2,102 | 2,098 | 2,107 | 2,111 | 2,113 | 2,164 | 2,161 | 2,168 | 2,177 | 2,179 | 2,182 | 2,459 | 2,454 | 2,451 | 2,447 | 2,775 | 2,788 | 2,782 | 1,650 | 1,654 | 1,661 | 1,657 | 1,668 | 1,674 | 1,164 | 1,113 | 1,119 | 1,071 | 1,067 | 1,071 | 1,073 | 1,073 | 1,068 | 1,071 | 1,068 | 1,070 | 1,079 | 1,080 | 1,076 | 954 | 953 | 961 | 575 | 576 | 568 | 558 | 561 | 583 | 586 | 585 | 591 | 433 | 432 | 383 | 383 | 394 | 402 | 293 | 293 | 308 | 308 | 309 | 309 | - | - |
Intangible Assets |
Loading...
|
M | 246 | 257 | 268 | 280 | 285 | 296 | 305 | 523 | 540 | 555 | 570 | 586 | 600 | 615 | 513 | 525 | 537 | 555 | 577 | 636 | 691 | 700 | 722 | 737 | 753 | 773 | 1,068 | 1,089 | 1,119 | 1,138 | 1,172 | 1,195 | 1,219 | 647 | 662 | 683 | 693 | 716 | 738 | 512 | 464 | 476 | 412 | 401 | 409 | 418 | 424 | 427 | 433 | 438 | 444 | 455 | 462 | 464 | 404 | 400 | 407 | 163 | 167 | 165 | 163 | 168 | 185 | 192 | 194 | 202 | 89 | 87 | 60 | 61 | 72 | 74 | 38 | 326 | 345 | 346 | 39 | 39 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,070 | 2,082 | 2,092 | 2,104 | 2,103 | 2,114 | 2,122 | 2,703 | 2,724 | 2,736 | 2,752 | 2,771 | 2,780 | 2,794 | 2,628 | 2,627 | 2,635 | 2,662 | 2,688 | 2,748 | 2,854 | 2,862 | 2,890 | 2,914 | 2,932 | 2,955 | 3,528 | 3,544 | 3,570 | 3,585 | 3,946 | 3,984 | 4,001 | 2,296 | 2,316 | 2,344 | 2,350 | 2,384 | 2,412 | 1,676 | 1,577 | 1,595 | 1,484 | 1,468 | 1,480 | 1,491 | 1,497 | 1,495 | 1,504 | 1,506 | 1,513 | 1,534 | 1,541 | 1,540 | 1,358 | 1,354 | 1,367 | 738 | 743 | 733 | 721 | 729 | 769 | 778 | 779 | 793 | 522 | 519 | 442 | 444 | 466 | 476 | 331 | 619 | 653 | 654 | 347 | 348 | - | - |
Tangible Assets |
Loading...
|
M | - | - | -396 | -369 | -398 | 1,687 | -102 | -889 | -336 | -891 | -894 | -913 | -315 | 1,250 | -801 | -823 | -847 | -831 | -882 | -765 | -731 | -720 | -701 | -728 | -712 | -692 | -930 | -1,001 | -1,021 | -1,081 | -1,159 | -1,235 | -1,282 | -442 | -497 | -539 | -584 | -625 | -693 | -340 | -285 | -322 | -238 | -260 | -281 | -311 | -339 | -376 | -398 | -433 | -473 | -511 | -68 | -562 | -17 | -451 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | 424 | 428 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 3 | 5 | 7 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -107 | -90 | 49 | 51 | -89 | 475 | -75 | -124 | 32 | 30 | 29 | 34 | 35 | 33 | 30 | 34 | 35 | 37 | 41 | 44 | 43 | 46 | 36 | 43 | 42 | 45 | 43 | 42 | 43 | 41 | 50 | 52 | 56 | 18 | 27 | 24 | 24 | 26 | 21 | 20 | 16 | 14 | 19 | 20 | 21 | 21 | 22 | 22 | 23 | 23 | 24 | 23 | 24 | 24 | 19 | 19 | 19 | - | -7 | -7 | -7 | - | -3 | -3 | - | 4 | -1 | 0 | -1 | - | -3 | -2 | -2 | - | -1 | -3 | -35 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,006 | 3,052 | 3,483 | 3,505 | 3,422 | 3,439 | 2,993 | 3,915 | 3,951 | 3,951 | 3,955 | 3,998 | 4,024 | 4,057 | 3,834 | 3,837 | 3,858 | 3,920 | 3,992 | 4,160 | 4,386 | 4,182 | 4,199 | 4,227 | 4,253 | 4,295 | 4,861 | 4,882 | 4,951 | 4,985 | 5,361 | 5,397 | 5,403 | 2,856 | 2,887 | 2,918 | 2,916 | 2,954 | 2,972 | 2,193 | 2,049 | 2,071 | 1,927 | 1,907 | 1,920 | 1,937 | 1,943 | 1,941 | 1,935 | 1,936 | 1,938 | 1,950 | 1,946 | 1,950 | 1,736 | 1,731 | 1,747 | 1,014 | 1,022 | 1,011 | 996 | 999 | 1,035 | 1,044 | 1,038 | 1,062 | 736 | 733 | 645 | 651 | 677 | 690 | 447 | 443 | 475 | 476 | 473 | 473 | - | - |
Total Assets |
Loading...
|
M | 3,962 | 4,107 | 4,319 | 4,380 | 4,254 | 4,254 | 5,188 | 5,267 | 5,228 | 5,207 | 5,082 | 5,081 | 5,143 | 5,486 | 5,386 | 5,242 | 5,271 | 5,139 | 5,261 | 5,593 | 5,765 | 5,599 | 5,644 | 5,661 | 5,786 | 5,779 | 6,686 | 6,510 | 6,475 | 6,546 | 6,923 | 6,899 | 6,864 | 3,703 | 3,844 | 3,817 | 3,815 | 3,903 | 3,947 | 2,912 | 2,676 | 2,721 | 2,626 | 2,476 | 2,534 | 2,526 | 2,569 | 2,503 | 2,483 | 2,405 | 2,476 | 2,408 | 2,397 | 2,391 | 2,202 | 2,168 | 2,173 | 1,384 | 1,456 | 1,391 | 1,354 | 1,356 | 1,440 | 1,430 | 1,421 | 1,456 | 1,082 | 1,016 | 906 | 936 | 983 | 952 | 630 | 610 | 655 | 622 | 619 | 633 | - | - |
Accounts Payable |
Loading...
|
M | 482 | 535 | 543 | 527 | 595 | 619 | 722 | 915 | 841 | 786 | 635 | 592 | 610 | 628 | 555 | 558 | 539 | 508 | 530 | 526 | 591 | 578 | 563 | 504 | 468 | 451 | 653 | 577 | 417 | 458 | 473 | 440 | 393 | 202 | 244 | 206 | 189 | 217 | 244 | 219 | 163 | 154 | 155 | 128 | 149 | 121 | 148 | 124 | 122 | 109 | 141 | 136 | 196 | -3 | 206 | 182 | 105 | -3 | 176 | 164 | 173 | -7 | 176 | 141 | 150 | 103 | 114 | 96 | 92 | 51 | 100 | 95 | 72 | 61 | 73 | 67 | 57 | 36 | - | - |
Short-Term Debt |
Loading...
|
M | 0 | 41 | 1 | 1 | 1 | 1 | 11 | 8 | 5 | 16 | 16 | 16 | 16 | 50 | 16 | 15 | 15 | 15 | 12 | 8 | 5 | 1 | 10 | 10 | 10 | 10 | 72 | 71 | 80 | 66 | 58 | 50 | 42 | 15 | 17 | 17 | 16 | 14 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 249 | 0 | 0 | 15 | 2 | - | 0 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | 10 | - | - | - | 109 | 105 | 156 | - | 157 | - | - | 296 | 158 | 343 | 371 | 331 | 102 | 295 | - | - | 154 | - | 10 | 5 | 178 | 11 | 10 | 16 | 422 | 23 | 21 | 9 | 279 | 15 | 8 | 6 | 36 | - | - | - | 22 | - | - | - | 8 | - | - | - | 4 | - | - | - | 3 | - | - | - | 3 | - | - | - | 7 | -176 | -141 | -150 | 3 | - | - | - | 1 | -100 | - | - | 3 | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 147 | 119 | 179 | 165 | 181 | 100 | 421 | 95 | 240 | 118 | 283 | 292 | 6 | 156 | 8 | 7 | 8 | 188 | 15 | 303 | 246 | 102 | 188 | 185 | 176 | -40 | 111 | 125 | 116 | -254 | 111 | 145 | 119 | -221 | 55 | 65 | 68 | 44 | 78 | 70 | 54 | 63 | 60 | 68 | 60 | 56 | 53 | 67 | 64 | 56 | 61 | 70 | 196 | 202 | 206 | 182 | 171 | 149 | 176 | 164 | 173 | 188 | 176 | 141 | 150 | 39 | 1 | 0 | 1 | 37 | 100 | 0 | 0 | -2 | 0 | 0 | 58 | 57 | - | - |
Current Liabilities |
Loading...
|
M | 629 | 704 | 722 | 692 | 777 | 828 | 1,259 | 1,174 | 1,086 | 1,076 | 934 | 900 | 927 | 991 | 921 | 952 | 894 | 813 | 851 | 837 | 841 | 835 | 761 | 709 | 659 | 600 | 846 | 783 | 629 | 693 | 665 | 656 | 563 | 275 | 330 | 296 | 279 | 311 | 327 | 293 | 219 | 240 | 216 | 197 | 211 | 187 | 203 | 193 | 188 | 171 | 204 | 207 | 197 | 203 | 207 | 183 | 172 | 150 | 177 | 164 | 173 | 188 | 176 | 142 | 151 | 145 | 116 | 97 | 94 | 89 | 101 | 344 | 72 | 62 | 88 | 68 | 58 | 57 | - | - |
Long-Term Debt |
Loading...
|
M | 1,397 | 1,396 | 1,551 | 1,595 | 1,433 | 1,394 | 1,879 | 1,884 | 1,887 | 1,891 | 1,894 | 1,917 | 1,930 | 2,199 | 2,202 | 2,087 | 2,190 | 2,092 | 2,158 | 2,258 | 2,284 | 2,297 | 2,333 | 2,391 | 2,533 | 2,536 | 2,620 | 2,568 | 2,677 | 2,725 | 2,850 | 2,860 | 2,942 | 1,222 | 1,307 | 1,329 | 1,383 | 1,445 | 1,559 | 1,017 | 900 | 939 | 909 | 813 | 862 | 898 | 953 | 940 | 931 | 903 | 990 | 940 | 952 | 976 | 876 | 886 | 921 | 402 | 475 | 483 | 480 | 475 | 551 | 588 | 584 | 620 | 316 | 284 | 191 | 239 | 270 | 257 | 6 | 6 | 6 | 6 | 29 | 28 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 63 | 65 | 70 | 76 | 231 | 77 | 228 | 74 | 251 | 238 | 247 | 121 | 262 | 273 | 286 | 277 | 285 | 302 | 316 | 354 | 360 | 171 | 187 | 202 | 198 | 202 | 201 | 206 | 218 | 202 | 205 | 221 | 229 | 72 | 67 | 69 | 69 | 68 | 36 | 26 | 38 | 40 | 40 | 44 | 49 | 49 | 44 | 46 | 54 | 54 | 43 | 42 | 41 | 39 | 36 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,724 | 1,738 | 1,900 | 1,954 | 1,773 | 1,739 | 2,214 | 2,280 | 2,295 | 2,285 | 2,291 | 2,323 | 2,351 | 2,630 | 2,638 | 2,487 | 2,589 | 2,495 | 2,604 | 2,773 | 2,801 | 2,622 | 2,693 | 2,766 | 2,907 | 2,916 | 3,242 | 3,184 | 3,298 | 3,349 | 3,471 | 3,493 | 3,582 | 1,572 | 1,694 | 1,716 | 1,771 | 1,833 | 1,901 | 1,283 | 1,166 | 1,208 | 1,165 | 1,072 | 1,124 | 1,160 | 1,208 | 1,191 | 1,189 | 1,160 | 1,231 | 1,177 | 1,188 | 1,210 | 1,059 | 1,083 | 1,103 | 478 | 558 | 557 | 549 | 547 | 612 | 650 | 646 | 682 | 351 | 319 | 224 | 270 | 332 | 70 | 32 | 34 | 54 | 56 | 85 | 81 | - | - |
Total Liabilities |
Loading...
|
M | 2,354 | 2,442 | 2,623 | 2,646 | 2,550 | 2,567 | 3,473 | 3,454 | 3,380 | 3,362 | 3,225 | 3,223 | 3,278 | 3,621 | 3,559 | 3,438 | 3,483 | 3,309 | 3,455 | 3,610 | 3,642 | 3,457 | 3,455 | 3,475 | 3,566 | 3,516 | 4,088 | 3,967 | 3,926 | 4,042 | 4,136 | 4,150 | 4,145 | 1,848 | 2,025 | 2,012 | 2,050 | 2,144 | 2,228 | 1,576 | 1,384 | 1,448 | 1,381 | 1,269 | 1,335 | 1,347 | 1,411 | 1,384 | 1,377 | 1,331 | 1,435 | 1,384 | 1,385 | 1,413 | 1,265 | 1,266 | 1,275 | 628 | 735 | 721 | 722 | 736 | 788 | 792 | 797 | 827 | 467 | 416 | 318 | 359 | 433 | 414 | 104 | 96 | 141 | 124 | 143 | 138 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | 2,218 | 2,213 | 2,207 | 2,205 | 2,201 | 2,194 | 2,188 | 2,187 | 2,183 | 2,182 | 2,177 | 2,180 | 2,174 | 2,168 | 2,159 | 2,155 | 2,149 | 2,144 | 2,138 | 2,136 | 2,137 | 2,132 | 2,124 | 2,107 | 2,101 | 2,094 | 2,085 | 2,072 | 2,068 | 2,059 | 2,050 | 1,207 | 1,199 | 1,193 | 1,192 | 1,177 | 1,153 | 777 | 765 | 749 | 740 | 732 | 731 | 727 | 723 | 719 | 717 | 715 | 711 | 707 | 709 | 703 | 698 | 694 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | -264 | -287 | -302 | -279 | -188 | -159 | -156 | -127 | -133 | -142 | -143 | -178 | -190 | -188 | -157 | -173 | 5 | 159 | 186 | 199 | 193 | 213 | 246 | 555 | 526 | 560 | 532 | 810 | 773 | 757 | 761 | 723 | 695 | 664 | 646 | 612 | 592 | 570 | 556 | 533 | 510 | 492 | 469 | 444 | 422 | 403 | 381 | 351 | 320 | 306 | 286 | 258 | 233 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -79 | -76 | -83 | -81 | -83 | -84 | -74 | -60 | -49 | -54 | -66 | -57 | -63 | -64 | -86 | -92 | -100 | -84 | -88 | -83 | -90 | -97 | -75 | -82 | -73 | -62 | -60 | -78 | -97 | -101 | -91 | -84 | -89 | -113 | -104 | -84 | -91 | -64 | -47 | -33 | -44 | -32 | -28 | -35 | -24 | -17 | -9 | -24 | -15 | -22 | -22 | -4 | -3 | -12 | -20 | -25 | -17 | -27 | -35 | -51 | -68 | -63 | -20 | -13 | -17 | -7 | -5 | -5 | -5 | -5 | -3 | -2 | -2 | -2 | -2 | -2 | 952 | -2 | - | - |
Capital Lease Obligations |
Loading...
|
M | 153 | 205 | 170 | 172 | 158 | 198 | 197 | 167 | 170 | 144 | 133 | 131 | 137 | 178 | 145 | 145 | 151 | 191 | 166 | 194 | 205 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,608 | 1,665 | 1,696 | 1,735 | 1,704 | 1,687 | 1,715 | 1,814 | 1,848 | 1,845 | 1,858 | 1,859 | 1,865 | 1,865 | 1,827 | 1,804 | 1,788 | 1,831 | 1,806 | 1,983 | 2,123 | 2,142 | 2,190 | 2,186 | 2,220 | 2,263 | 2,597 | 2,543 | 2,549 | 2,503 | 2,787 | 2,749 | 2,719 | 1,855 | 1,819 | 1,805 | 1,765 | 1,759 | 1,719 | 1,336 | 1,292 | 1,273 | 1,246 | 1,208 | 1,199 | 1,179 | 1,158 | 1,118 | 1,106 | 1,074 | 1,041 | 1,024 | 1,012 | 978 | 937 | 902 | 898 | 756 | 721 | 670 | 632 | 620 | 652 | 639 | 624 | 629 | 614 | 600 | 587 | 576 | 551 | 538 | 526 | 513 | 514 | 498 | 476 | -497 | - | - |
Shareholders' Equity and Liabilities |
|
M | 3,962 | 4,107 | 4,319 | 4,380 | 4,254 | 4,254 | 5,188 | 5,267 | 5,228 | 5,207 | 5,082 | 5,081 | 5,143 | 5,486 | 5,386 | 5,242 | 5,271 | 5,139 | 5,261 | 5,593 | 5,765 | 5,599 | 5,644 | 5,661 | 5,786 | 5,779 | 6,686 | 6,510 | 6,475 | 6,546 | 6,923 | 6,899 | 6,864 | 3,703 | 3,844 | 3,817 | 3,815 | 3,903 | 3,947 | 2,912 | 2,676 | 2,721 | 2,626 | 2,476 | 2,534 | 2,526 | 2,569 | 2,503 | 2,483 | 2,405 | 2,476 | 2,408 | 2,397 | 2,391 | 2,202 | 2,168 | 2,173 | 1,384 | 1,456 | 1,391 | 1,354 | 1,356 | 1,440 | 1,430 | 1,421 | 1,456 | 1,082 | 1,016 | 906 | 936 | 983 | 952 | 630 | 610 | 655 | 622 | 619 | -359 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | -133 | -133 | -133 | -133 | -108 | -108 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -71 | -58 | -46 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 54 | 55 | 56 | 57 | 57 | 57 | 56 | 56 | 56 | 56 | 56 | 56 | 57 | 57 | 57 | 57 | 56 | 57 | 56 | 56 | 56 | 56 | 57 | 56 | 57 | 57 | 58 | 57 | 58 | 57 | 58 | 57 | 53 | 44 | 44 | 44 | 44 | 43 | 42 | 38 | 38 | 38 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 36 | 36 | 35 | 35 | 33 | 32 | 32 | 32 | 32 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Shareholders' Equity (Tangible) |
|
M | - | - | -395 | -369 | -398 | 1,688 | -101 | -889 | -336 | -890 | -893 | -912 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 1,571 | 1,612 | 1,448 | 1,438 | 1,965 | 2,091 | 2,084 | 2,215 | 1,977 | 1,950 | 1,995 | 2,613 | 2,582 | 2,396 | 2,535 | 2,309 | 2,215 | 2,329 | 2,369 | 2,463 | 2,412 | 2,514 | 2,686 | 2,693 | 2,838 | 2,826 | 2,835 | 2,864 | 2,965 | 2,971 | 3,054 | 1,280 | 1,355 | 1,399 | 1,462 | 1,521 | 1,594 | 1,047 | 926 | 996 | 1,026 | 851 | 964 | 994 | 1,039 | 1,016 | 1,001 | 908 | 996 | 944 | 955 | 984 | 880 | 891 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,397 | 1,437 | 1,551 | 1,595 | 1,433 | 1,395 | 1,891 | 1,892 | 1,891 | 1,906 | 1,910 | 1,933 | 1,946 | 2,249 | 2,217 | 2,102 | 2,205 | 2,107 | 2,170 | 2,266 | 2,289 | 2,299 | 2,344 | 2,401 | 2,543 | 2,546 | 2,693 | 2,639 | 2,757 | 2,791 | 2,908 | 2,909 | 2,984 | 1,237 | 1,324 | 1,346 | 1,399 | 1,460 | 1,563 | 1,021 | 902 | 940 | 910 | 815 | 864 | 900 | 955 | 942 | 933 | 905 | 993 | 942 | 953 | 977 | 877 | 887 | 922 | 403 | 476 | 483 | 481 | 476 | 552 | 588 | 584 | 621 | 317 | 285 | 191 | 240 | 271 | 506 | 6 | 6 | 21 | 8 | - | 29 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 0 | 0 | 1 | 1 | 1 | 1 | 11 | 8 | 5 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 12 | 8 | 5 | 1 | 10 | 10 | 10 | 10 | 72 | 2,639 | 80 | 66 | 58 | 50 | - | 15 | - | - | - | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email