Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-03-31 | 1987-03-31 | 1986-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 17 | 14 | 14 | 14 | 16 | 23 | 29 | 29 | 32 | 41 | 36 | 60 | 37 | 32 | 41 | 47 | 24 | 22 | 33 | 28 | 30 | 35 | 31 | 35 | 31 | 34 | 29 | 30 | 31 | 34 | 31 | 27 | 24 | 49 | 32 | 27 | 31 | 33 | 23 | 28 | 30 | 30 | 29 | 26 | 40 | 27 | 30 | 30 | 21 | 29 | 31 | 20 | 18 | 16 | 17 | 19 | 18 | 23 | 16 | 19 | 19 | 20 | 19 | 26 | 37 | 25 | 21 | 23 | 20 | 24 | 19 | 24 | 20 | 21 | 23 | 20 | 18 | 21 | 22 | 20 | 19 | 25 | 29 | 28 | 24 | 27 | 28 | 36 | 21 | 29 | 20 | 39 | 22 | 36 | 24 | 21 | 43 | 56 | 42 | 42 | 38 | 39 | 36 | 32 | 40 | 38 | 35 | 52 | 52 | 44 | 53 | 41 | 47 | 60 | 38 | 64 | 60 | 54 | 47 | 75 | 45 | 50 | 45 | 41 | 39 | 82 | 45 | 57 | 61 | 43 | 61 | 40 | 52 | 72 | 70 | 84 | 79 | 84 | 87 | 95 | 89 | - | - | - |
Short-Term Investments |
Loading...
|
M | 165 | 166 | 4 | 3 | 4 | 180 | 174 | 172 | 165 | 163 | 160 | 166 | 156 | 144 | 142 | 143 | 143 | 142 | 143 | 151 | 154 | 147 | 139 | 136 | 132 | 129 | 129 | 131 | 129 | 127 | 118 | 120 | 116 | 119 | 115 | 123 | 123 | 127 | 131 | 135 | 137 | 142 | 149 | 150 | 146 | 152 | 4 | 4 | 5 | 6 | 5 | 3 | 2 | 3 | 4 | 4 | 2 | 4 | 7 | 8 | 11 | 16 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 542 | - | - | - | 0 | - | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | -88 | -112 | 18 | 17 | 21 | 19 | 203 | 201 | 197 | 204 | 196 | 226 | 194 | 176 | 183 | 190 | 167 | 164 | 177 | 179 | 184 | 182 | 170 | 171 | 163 | 163 | 158 | 161 | 160 | 161 | 148 | 147 | 139 | 168 | 146 | 149 | 153 | 160 | 154 | 163 | 167 | 172 | 178 | 175 | 186 | 178 | 30 | 30 | 21 | 29 | 31 | 20 | 18 | 16 | 17 | 19 | 18 | 23 | 16 | 19 | 19 | 20 | 19 | 26 | 37 | 25 | 21 | 23 | 20 | 24 | 19 | 24 | 20 | 21 | 23 | 20 | 18 | 21 | 22 | 20 | 19 | 25 | 29 | 28 | 24 | 27 | 28 | 36 | 21 | 29 | 20 | 39 | 22 | 36 | 24 | 21 | 43 | 56 | 42 | 42 | 38 | 39 | 36 | 32 | 40 | 38 | 35 | 52 | 52 | 44 | 53 | 41 | 47 | 60 | 38 | 64 | 60 | 54 | 47 | 75 | 45 | 50 | 45 | 41 | 39 | 82 | 45 | 57 | 61 | 43 | 61 | 40 | 52 | 72 | 70 | 84 | 79 | 84 | 87 | 95 | 89 | - | - | - |
Receivables |
Loading...
|
M | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | - | - | - | - | 9 | 9 | 16 | 17 | 17 | 18 | 17 | 17 | 17 | 16 | 17 | 17 | 17 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 17 | 17 | 17 | 14 | 12 | 9 | 9 | 11 | 11 | 10 | 9 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 81 | 107 | -25 | -23 | -33 | 0 | 0 | -42 | -60 | 0 | -1,088 | -1,105 | -1,072 | -1,056 | -1,038 | -1,022 | -949 | -956 | -954 | -965 | -939 | -944 | -963 | -978 | -952 | -971 | -974 | -976 | -979 | -969 | -973 | -970 | -956 | -981 | -948 | -943 | -933 | -914 | -891 | -881 | -867 | -867 | -842 | -828 | -808 | -808 | -794 | -779 | -751 | -757 | -751 | -729 | -739 | -750 | -771 | -778 | -784 | -801 | -795 | -816 | -810 | -797 | -735 | -701 | -723 | -714 | -700 | -674 | -678 | -670 | -650 | -653 | -628 | -623 | -623 | -585 | -588 | -582 | -572 | -568 | -565 | -563 | -550 | -578 | -610 | -635 | -22 | -29 | -13 | -1,154 | 3 | 8 | 3 | 10 | -1,226 | -1,255 | -2,278 | -2,406 | -2,393 | -2,424 | -2,354 | -2,323 | -2,266 | -2,155 | -2,155 | -2,185 | -2,137 | -2,120 | -2,066 | -2,030 | -2,013 | -1,874 | -1,845 | -1,826 | -1,771 | -1,726 | -1,750 | -1,726 | -1,725 | -1,632 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 25 | 20 | 25 | 23 | 28 | 5 | 5 | -159 | -137 | 5 | 892 | 879 | 878 | 881 | 855 | 832 | 782 | 792 | 778 | 786 | 755 | 763 | 793 | 807 | 789 | 808 | 816 | 815 | 819 | 808 | 825 | 822 | 816 | 813 | 802 | 793 | 780 | 754 | 737 | 718 | 701 | 695 | 664 | 653 | 622 | 630 | 764 | 749 | 729 | 729 | 720 | 709 | 721 | 734 | 753 | 759 | 766 | 779 | 779 | 797 | 790 | 778 | 717 | 675 | 686 | 690 | 679 | 651 | 659 | 646 | 631 | 629 | 609 | 602 | 600 | 565 | 570 | 561 | 550 | 548 | 546 | 538 | 521 | 550 | 587 | 608 | -7 | -7 | -7 | 1,124 | 0 | -39 | -1 | 1,175 | 1,202 | 1,234 | 2,235 | 2,351 | 2,351 | 2,383 | 2,316 | 2,284 | 2,230 | 2,123 | 2,115 | 2,147 | 2,102 | 2,069 | 2,014 | 1,986 | 1,960 | 1,833 | 1,799 | 1,766 | 1,733 | 1,662 | 1,689 | 1,672 | 1,677 | 1,557 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 25 | 20 | 24 | 22 | 21 | 24 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 20 | 0 | 22 | 1,211 | 9 | 9 | 16 | 17 | 17 | 18 | 17 | 17 | 17 | 16 | 17 | 17 | 17 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 17 | 17 | 17 | 14 | 12 | 9 | 9 | 11 | 11 | 10 | 9 | 10 | 10 | 10 | 43 | 61 | 40 | 52 | 72 | 70 | 84 | 79 | 84 | 87 | 95 | 89 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 19 | 17 | 17 | 17 | 18 | 18 | 18 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 13 | 12 | 12 | 12 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 11 | 11 | 11 | 11 | 10 | 11 | 10 | 10 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 10 | 10 | 9 | 9 | 8 | 8 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 17 | 17 | 17 | 17 | 16 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | - | - | - |
Goodwill |
Loading...
|
M | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 11 | 2 | 2 | 2 | 12 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 16 | 5 | 5 | 6 | 23 | 7 | 8 | 25 | 25 | 26 | 28 | 28 | 30 | 32 | 34 | 38 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | - | - | - | - | - | - | - | - | - | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 26 | 26 | 27 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 21 | 12 | 12 | 12 | 22 | 12 | 13 | 13 | 14 | 13 | 14 | 14 | 26 | 15 | 15 | 15 | 33 | 16 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 88 | 90 | 92 | 93 | 88 | 100 | 100 | 103 | 100 | 97 | 93 | 92 | 91 | 91 | 89 | 87 | 91 | 90 | 87 | 86 | 85 | 85 | 84 | 83 | 85 | 84 | 84 | 83 | 88 | 87 | - | 86 | - | - | 83 | 81 | 83 | - | 81 | 80 | - | - | - | - | - | - | - | - | 81 | 78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 230 | 230 | 229 | 1 | 0 | 1,221 | 1,206 | 231 | 223 | 217 | 214 | 219 | 1,179 | 1,155 | 1,123 | 1,108 | 1,057 | 1,063 | 1,053 | 926 | 899 | 899 | 918 | 928 | 908 | 925 | 930 | 928 | 929 | 911 | 917 | 914 | - | 899 | - | - | 867 | 845 | 831 | - | 801 | 798 | - | - | - | - | - | - | - | - | 662 | 653 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 396 | 395 | 233 | 4 | 5 | 1,401 | 1,380 | 404 | 388 | 380 | 375 | 385 | 1,336 | 1,300 | 1,265 | 1,252 | 1,199 | 1,205 | 1,197 | 1,077 | 1,054 | 1,045 | 1,056 | 1,064 | 1,040 | 1,054 | 1,060 | 1,059 | 1,058 | 1,038 | 1,035 | 1,035 | - | 1,018 | - | - | 990 | 973 | 962 | - | 937 | 940 | - | - | - | - | - | - | - | - | 667 | 655 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,310 | 1,319 | -14 | -14 | -256 | -241 | 1,078 | 1,056 | 1,077 | 1,087 | 1,093 | 1,109 | 1,075 | 1,061 | 1,040 | 1,024 | 949 | 959 | 954 | 965 | 938 | 948 | 961 | 976 | 950 | 975 | 969 | 970 | 972 | 972 | 968 | 964 | 949 | 984 | 943 | 937 | 928 | 917 | 886 | 875 | 862 | 861 | 834 | 820 | 801 | 800 | 787 | 770 | 742 | 748 | 742 | 719 | 727 | 753 | 759 | 766 | 772 | 805 | 785 | 808 | 801 | 801 | 727 | 692 | 715 | 718 | 690 | 663 | 667 | 674 | 639 | 642 | 617 | 627 | 612 | 580 | 582 | 586 | 577 | 573 | 570 | 568 | 556 | 584 | 616 | 641 | 662 | 679 | 643 | 662 | 642 | 646 | 641 | 661 | 683 | 687 | 1,228 | 1,236 | 1,187 | 1,187 | 1,189 | 1,171 | 1,139 | 1,114 | 1,120 | 1,090 | 1,076 | 1,091 | 1,065 | 1,045 | 1,017 | 956 | 946 | 952 | 917 | 902 | 920 | 959 | 969 | 952 | 805 | 796 | 800 | 769 | 742 | 758 | 741 | 772 | 768 | 479 | 492 | 478 | 494 | 523 | 525 | 534 | 530 | 539 | 555 | 561 | 548 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,360 | 1,369 | 14 | 14 | 18 | 34 | 1,350 | 1,321 | 1,331 | 1,336 | 1,339 | 1,361 | 1,311 | 1,280 | 1,258 | 1,242 | 1,168 | 1,171 | 1,171 | 1,191 | 1,168 | 1,161 | 1,169 | 1,181 | 1,151 | 1,168 | 1,171 | 1,172 | 1,172 | 1,154 | 1,146 | 1,142 | 1,122 | 1,149 | 1,111 | 1,113 | 1,103 | 1,089 | 1,070 | 1,064 | 1,051 | 1,056 | 1,038 | 1,025 | 1,000 | 1,001 | 1,002 | 997 | 967 | 979 | 973 | 955 | 961 | 949 | 963 | 962 | 961 | 970 | 959 | 979 | 975 | 967 | 911 | 877 | 902 | 905 | 898 | 876 | 892 | 896 | 883 | 888 | 876 | 880 | 901 | 997 | 996 | 1,010 | 1,089 | 1,178 | 1,100 | 1,148 | 1,161 | 1,168 | 1,190 | 1,176 | 1,183 | 1,202 | 1,214 | 1,199 | 1,301 | 1,341 | 1,298 | 1,254 | 1,269 | 1,300 | 2,337 | 2,468 | 2,456 | 2,489 | 2,417 | 2,377 | 2,321 | 2,209 | 2,208 | 2,239 | 2,192 | 2,176 | 2,121 | 2,087 | 2,071 | 1,932 | 1,904 | 1,885 | 1,832 | 1,799 | 1,812 | 1,789 | 1,786 | 1,691 | 1,246 | 1,242 | 1,249 | 1,233 | 1,145 | 1,140 | 1,104 | 1,119 | 1,129 | 784 | 766 | 756 | 758 | 774 | 773 | 767 | 752 | 751 | 754 | 748 | 734 | - | - | - |
Total Assets |
Loading...
|
M | 1,385 | 1,390 | 1,362 | 1,346 | 1,346 | 1,362 | 1,350 | 1,321 | 1,331 | 1,336 | 1,339 | 1,361 | 1,311 | 1,280 | 1,258 | 1,242 | 1,168 | 1,171 | 1,171 | 1,191 | 1,168 | 1,161 | 1,169 | 1,181 | 1,151 | 1,168 | 1,171 | 1,172 | 1,172 | 1,154 | 1,146 | 1,142 | 1,122 | 1,149 | 1,111 | 1,113 | 1,103 | 1,089 | 1,070 | 1,064 | 1,051 | 1,056 | 1,038 | 1,025 | 1,000 | 1,006 | 1,002 | 997 | 967 | 979 | 973 | 955 | 961 | 949 | 963 | 962 | 961 | 970 | 959 | 979 | 975 | 967 | 911 | 877 | 902 | 905 | 898 | 876 | 892 | 896 | 883 | 888 | 876 | 880 | 901 | 997 | 996 | 1,010 | 1,089 | 1,178 | 1,100 | 1,148 | 1,161 | 1,168 | 1,190 | 1,176 | 1,183 | 1,202 | 1,214 | 1,199 | 1,301 | 1,341 | 1,298 | 1,254 | 1,269 | 1,300 | 2,337 | 2,468 | 2,456 | 2,489 | 2,417 | 2,377 | 2,321 | 2,209 | 2,208 | 2,239 | 2,192 | 2,176 | 2,121 | 2,087 | 2,071 | 1,932 | 1,904 | 1,885 | 1,832 | 1,799 | 1,812 | 1,789 | 1,786 | 1,691 | 1,246 | 1,242 | 1,249 | 1,233 | 1,145 | 1,140 | 1,104 | 1,119 | 1,129 | 784 | 766 | 756 | 758 | 774 | 773 | 767 | 752 | 751 | 754 | 748 | 734 | - | - | - |
Accounts Payable |
Loading...
|
M | - | - | 1,129 | 1,128 | 1,132 | 1,109 | 1,153 | 1,143 | 1,141 | 1,139 | 1,144 | 1,169 | 1,117 | 1,055 | 1,042 | 1,033 | 958 | 961 | 970 | 968 | 958 | 949 | 944 | 928 | 944 | 948 | 967 | 956 | 965 | 968 | 963 | 941 | 907 | 903 | 870 | 863 | 893 | 870 | 872 | 874 | 875 | 855 | 852 | 840 | 847 | 836 | 850 | 854 | 820 | 816 | 827 | 810 | 817 | 801 | 818 | 809 | 802 | 786 | 779 | 784 | 747 | 695 | 689 | 723 | 682 | 710 | 764 | 763 | 769 | 742 | 744 | 741 | 728 | 713 | 698 | 692 | 725 | 644 | 659 | 671 | 656 | 655 | 649 | 662 | 669 | 670 | 675 | 706 | 680 | 676 | 650 | 666 | 658 | 659 | 654 | 667 | 1,237 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 20 | 49 | 86 | 69 | 69 | 108 | 55 | 34 | 38 | 43 | 44 | 48 | 55 | 90 | 80 | 8 | 16 | 22 | 11 | 35 | 31 | 41 | 61 | 83 | 37 | 49 | 34 | 42 | 34 | 13 | 8 | 23 | 40 | 49 | 53 | 63 | 27 | 39 | 26 | 19 | 12 | 42 | 31 | 34 | 16 | 16 | - | - | 1 | 16 | 23 | 23 | 5 | 5 | 2 | - | 8 | 26 | 31 | 44 | 77 | 120 | 94 | 34 | 95 | 72 | 17 | 0 | 11 | 49 | 31 | 42 | 44 | 63 | 89 | 91 | 59 | 152 | 87 | 171 | 93 | 145 | 382 | 370 | 145 | 140 | 87 | 358 | 401 | 6 | 501 | 534 | 503 | 456 | 45 | 121 | 619 | 101 | 145 | 177 | 96 | 350 | 878 | 726 | 754 | 689 | 94 | 62 | 57 | 79 | 140 | 42 | 39 | 31 | 26 | 76 | 68 | 75 | 68 | 77 | 11 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 7 | 10 | 9 | 4 | 7 | 9 | 11 | 3 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 179 | 976 | -86 | -69 | -28 | -16 | -29 | -33 | -38 | - | -26 | -48 | -48 | -65 | 1,042 | 1,033 | 958 | 961 | 970 | 968 | 958 | 949 | 944 | 928 | 944 | 948 | 967 | 956 | 965 | 968 | 963 | 941 | - | 903 | - | - | 893 | 870 | 872 | - | 875 | 855 | - | - | - | - | - | - | - | - | 827 | 810 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 982 | 727 | 1,079 | - | 680 | 694 | 679 | 683 | 1,114 | 1,072 | 1,565 | 2,212 | 2,144 | 2,145 | 2,142 | 1,841 | 1,260 | 1,299 | 1,294 | 1,384 | 1,933 | 1,952 | 1,908 | 1,852 | 1,778 | 1,739 | 1,711 | 1,699 | 1,658 | 1,573 | 1,596 | 1,571 | 1,574 | 1,474 | 1,117 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 199 | 1,025 | 86 | 69 | 41 | 92 | 26 | 2 | 38 | 43 | 44 | 48 | 55 | 25 | 80 | 8 | 16 | 22 | 11 | 35 | 31 | 41 | 61 | 83 | 37 | 49 | 34 | 42 | 34 | 13 | 8 | 23 | 40 | 49 | 53 | 63 | 27 | 39 | 26 | 19 | 12 | 42 | 31 | 34 | 875 | 16 | 877 | 873 | 1 | 16 | 846 | 830 | 840 | 5 | 2 | 841 | 8 | 26 | 31 | 44 | 77 | 120 | 94 | 34 | 95 | 72 | 17 | 0 | 11 | 49 | 31 | 42 | 44 | 63 | 89 | 91 | 59 | 152 | 87 | 171 | 93 | 145 | 382 | 370 | 145 | 140 | 87 | 358 | 401 | 6 | 501 | 534 | 503 | 456 | 45 | 121 | 619 | 101 | 145 | 177 | 96 | 350 | 878 | 726 | 754 | 689 | 94 | 62 | 57 | 79 | 140 | 42 | 39 | 31 | 26 | 76 | 68 | 75 | 68 | 77 | 11 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 7 | 10 | 9 | 4 | 7 | 9 | 11 | 3 | - | - | - |
Long-Term Debt |
Loading...
|
M | 76 | 71 | 49 | 27 | 27 | 27 | 27 | 61 | 64 | 69 | 70 | 69 | 21 | 20 | 20 | 20 | 20 | 20 | 20 | 74 | 69 | 55 | 61 | 58 | 66 | 67 | 64 | 65 | 66 | 66 | 69 | 70 | 69 | 69 | 61 | 59 | 57 | 55 | 50 | 47 | 41 | 38 | 34 | 29 | 29 | 26 | 25 | 16 | 18 | 19 | 23 | 23 | 23 | 23 | 24 | 31 | 31 | 39 | 42 | 52 | 77 | 27 | 26 | 19 | 25 | 23 | 20 | 17 | 17 | 14 | 14 | 14 | 14 | 14 | 21 | 121 | 121 | 117 | 262 | 262 | 262 | 266 | 316 | 306 | 286 | 309 | 319 | 359 | 399 | 412 | 472 | 452 | 478 | 449 | 476 | 437 | 694 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 15 | 12 | 14 | 14 | - | - | - | - | 12 | 13 | 10 | 12 | 16 | 15 | 16 | 12 | 8 | 7 | 5 | 3 | 8 | 8 | 9 | 9 | 12 | 12 | 12 | 6 | 9 | - | 9 | - | - | 10 | 11 | 6 | - | 8 | 9 | - | - | - | - | - | - | - | - | 9 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,081 | 262 | 1,194 | 1,182 | 999 | 1,166 | 1,248 | 1,215 | 1,218 | 1,219 | 1,225 | 1,249 | 1,206 | 1,175 | 1,155 | 1,139 | 1,068 | 1,073 | 1,069 | 1,089 | 1,069 | 1,063 | 1,072 | 1,084 | 1,055 | 1,073 | 1,074 | 1,076 | 1,077 | 1,058 | 1,046 | 1,043 | 1,024 | 1,030 | 991 | 996 | 987 | 975 | 954 | 948 | 937 | 943 | 928 | 916 | 888 | 891 | 890 | 886 | 855 | 867 | 859 | 843 | 853 | 842 | 855 | 854 | 854 | 863 | 849 | 866 | 861 | 854 | 818 | 785 | 811 | 815 | 809 | 790 | 806 | 811 | 796 | 803 | 792 | 796 | 816 | 911 | 913 | 925 | 1,015 | 1,111 | 1,022 | 1,074 | 1,088 | 1,091 | 1,115 | 1,098 | 1,103 | 1,120 | 1,136 | 1,119 | 1,216 | 1,263 | 1,218 | 1,176 | 1,196 | 1,231 | 2,224 | 2,355 | 2,331 | 2,365 | 2,282 | 2,235 | 2,175 | 2,065 | 2,052 | 2,081 | 2,031 | 2,020 | 1,971 | 1,935 | 1,922 | 1,785 | 1,755 | 1,735 | 1,688 | 1,652 | 1,669 | 1,652 | 1,649 | 1,554 | 1,131 | 1,125 | 1,135 | 1,120 | 1,033 | 1,057 | 1,008 | 1,040 | 1,051 | 714 | 697 | 688 | 692 | 709 | 709 | 705 | 691 | 692 | 697 | 692 | 680 | - | - | - |
Total Liabilities |
Loading...
|
M | 1,281 | 1,287 | 86 | 69 | 1,240 | 1,258 | 1,248 | 1,215 | 1,218 | 1,219 | 1,225 | 1,249 | 1,206 | 1,175 | 1,155 | 1,139 | 1,068 | 1,073 | 1,069 | 1,089 | 1,069 | 1,063 | 1,072 | 1,084 | 1,055 | 1,073 | 1,074 | 1,076 | 1,077 | 1,058 | 1,046 | 1,043 | 1,024 | 1,030 | 991 | 996 | 987 | 975 | 954 | 948 | 937 | 943 | 928 | 916 | 888 | 895 | 890 | 886 | 855 | 867 | 859 | 843 | 853 | 842 | 855 | 854 | 854 | 863 | 849 | 866 | 861 | 854 | 818 | 785 | 811 | 815 | 809 | 790 | 806 | 811 | 796 | 803 | 792 | 796 | 816 | 911 | 913 | 925 | 1,015 | 1,111 | 1,022 | 1,074 | 1,088 | 1,091 | 1,115 | 1,098 | 1,103 | 1,120 | 1,136 | 1,119 | 1,216 | 1,263 | 1,218 | 1,176 | 1,196 | 1,231 | 2,224 | 2,355 | 2,331 | 2,365 | 2,282 | 2,235 | 2,175 | 2,065 | 2,052 | 2,081 | 2,031 | 2,020 | 1,971 | 1,935 | 1,922 | 1,785 | 1,755 | 1,735 | 1,688 | 1,652 | 1,669 | 1,652 | 1,649 | 1,554 | 1,131 | 1,125 | 1,135 | 1,120 | 1,033 | 1,057 | 1,008 | 1,040 | 1,051 | 714 | 697 | 688 | 692 | 709 | 709 | 705 | 691 | 692 | 697 | 692 | 680 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 146 | 146 | 146 | 146 | - | - | - | - | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | - | 145 | - | - | 145 | 145 | 145 | - | 145 | 145 | - | - | - | - | - | - | - | - | 145 | 145 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 65 | 60 | 60 | 60 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 65 | 65 | 65 | 65 | - | - | - | - | 58 | 56 | 55 | 54 | 54 | 53 | 52 | 51 | 50 | 48 | 47 | 45 | 43 | 42 | 40 | 39 | 38 | 37 | 36 | 35 | 34 | 0 | 35 | 0 | 0 | 31 | 30 | 29 | 0 | 28 | 28 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -20 | -20 | -27 | -24 | -23 | -23 | -27 | -20 | -11 | -7 | -8 | -9 | -14 | -13 | -14 | -14 | -15 | -16 | -12 | -13 | -14 | -14 | -14 | -14 | -13 | -13 | -11 | -11 | -11 | -12 | -6 | -6 | -7 | -8 | -6 | -6 | -6 | -7 | -5 | -5 | -5 | -6 | -7 | -7 | -5 | -5 | -3 | -4 | -4 | -4 | -2 | -3 | -5 | -5 | -3 | -3 | -4 | -4 | -3 | -4 | -4 | -4 | -3 | -4 | -3 | -4 | -5 | -6 | -6 | -6 | -4 | -6 | -5 | -4 | -3 | -3 | -6 | -3 | -3 | -9 | 2 | -1 | 0 | 4 | 4 | 6 | 5 | 2 | -3 | -1 | 4 | -3 | -2 | -4 | -12 | -17 | -35 | -35 | -20 | -18 | -3 | 3 | 6 | 2 | 3 | 2 | 2 | 0 | -4 | 0 | -2 | -4 | 0 | 3 | -1 | -2 | -4 | -7 | -6 | -6 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 104 | 102 | 101 | 106 | 106 | 104 | 102 | 106 | 114 | 117 | 114 | 111 | 105 | 104 | 103 | 103 | 101 | 99 | 102 | 101 | 99 | 98 | 97 | 97 | 96 | 95 | 97 | 96 | 96 | 95 | 100 | 99 | 98 | 119 | 119 | 117 | 116 | 114 | 116 | 116 | 115 | 113 | 110 | 109 | 111 | 110 | 112 | 111 | 112 | 112 | 114 | 111 | 108 | 107 | 108 | 108 | 106 | 107 | 111 | 113 | 114 | 113 | 94 | 92 | 92 | 90 | 89 | 86 | 86 | 85 | 87 | 84 | 84 | 84 | 85 | 86 | 84 | 85 | 73 | 67 | 78 | 74 | 73 | 76 | 75 | 78 | 80 | 82 | 78 | 79 | 85 | 78 | 80 | 78 | 73 | 69 | 113 | 113 | 125 | 124 | 136 | 142 | 146 | 144 | 156 | 158 | 161 | 156 | 151 | 152 | 149 | 146 | 149 | 151 | 143 | 147 | 143 | 137 | 137 | 137 | 115 | 117 | 115 | 113 | 112 | 83 | 95 | 80 | 78 | 70 | 69 | 67 | 66 | 65 | 64 | 62 | 61 | 59 | 57 | 56 | 55 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,385 | 1,390 | 1,362 | 1,346 | 1,346 | 1,362 | 1,350 | 1,321 | 1,331 | 1,336 | 1,339 | 1,361 | 1,311 | 1,280 | 1,258 | 1,242 | 1,168 | 1,171 | 1,171 | 1,191 | 1,168 | 1,161 | 1,169 | 1,181 | 1,151 | 1,168 | 1,171 | 1,172 | 1,172 | 1,154 | 1,146 | 1,142 | 1,122 | 1,149 | 1,111 | 1,113 | 1,103 | 1,089 | 1,070 | 1,064 | 1,051 | 1,056 | 1,038 | 1,025 | 1,000 | 1,006 | 1,002 | 997 | 967 | 979 | 973 | 955 | 961 | 949 | 963 | 962 | 961 | 970 | 959 | 979 | 975 | 967 | 911 | 877 | 902 | 905 | 898 | 876 | 892 | 896 | 883 | 888 | 876 | 880 | 901 | 997 | 996 | 1,010 | 1,089 | 1,178 | 1,100 | 1,148 | 1,161 | 1,168 | 1,190 | 1,176 | 1,183 | 1,202 | 1,214 | 1,199 | 1,301 | 1,341 | 1,298 | 1,254 | 1,269 | 1,300 | 2,337 | 2,468 | 2,456 | 2,489 | 2,417 | 2,377 | 2,321 | 2,209 | 2,208 | 2,239 | 2,192 | 2,176 | 2,121 | 2,087 | 2,071 | 1,932 | 1,904 | 1,885 | 1,832 | 1,799 | 1,812 | 1,789 | 1,786 | 1,691 | 1,246 | 1,242 | 1,249 | 1,233 | 1,145 | 1,140 | 1,104 | 1,119 | 1,129 | 784 | 766 | 756 | 758 | 774 | 773 | 767 | 752 | 751 | 754 | 748 | 734 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -82 | -81 | -81 | -80 | -79 | -79 | -78 | -78 | -77 | -76 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -74 | -74 | -73 | -73 | -70 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -67 | -67 | -67 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | -66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 20 | 20 | 20 | 20 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 |
Shareholders' Equity (Tangible) |
|
M | - | - | 88 | 90 | 92 | 93 | 88 | 100 | 100 | 103 | 100 | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 113 | 117 | 154 | 284 | - | - | - | - | 295 | 269 | 286 | 284 | 218 | 204 | 207 | 208 | 238 | 238 | 243 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 96 | 121 | 134 | 96 | 96 | 135 | 81 | 95 | 102 | 112 | 114 | 117 | 76 | 110 | 101 | 28 | 37 | 43 | 32 | 109 | 100 | 96 | 122 | 141 | 103 | 116 | 98 | 108 | 100 | 79 | 77 | 93 | 109 | 117 | 114 | 123 | 84 | 94 | 77 | 66 | 54 | 80 | 65 | 63 | 45 | 42 | - | - | 19 | 35 | 46 | 46 | 27 | 27 | 26 | - | 38 | 65 | 73 | 96 | 153 | 147 | 120 | 53 | 120 | 95 | 37 | 17 | 28 | 63 | 45 | 56 | 58 | 77 | 111 | 212 | 181 | 269 | 349 | 433 | 354 | 410 | 698 | 676 | 430 | 450 | 406 | 717 | 800 | 418 | 973 | 986 | 981 | 906 | 521 | 558 | 1,313 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 41 | 86 | 69 | 69 | 108 | 55 | 34 | 38 | 43 | 44 | 48 | 55 | 90 | 80 | 8 | 16 | 22 | 11 | 35 | 31 | 13 | 2 | 6 | 10 | 12 | 98 | 108 | 80 | 12 | - | - | - | 117 | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email