Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 75 | 52 | 42 | 43 | 44 | 96 | 61 | 61 | 66 | 79 | 79 | 76 | 80 | 71 | 48 | 48 | 38 | 38 | 33 | 31 | 40 | 61 | 92 | 135 | 77 | 59 | 45 | 59 | 61 | 74 | 64 | 64 | 46 | 58 | 46 | 51 | 65 | 102 | 123 | 123 | 118 | 106 | 108 | 105 | 122 | 82 | 104 | 90 | 105 | 69 | 33 | 37 | 46 | 36 | 38 | 38 | 19 | 14 | 13 | 13 | 22 | 14 | 17 | 17 | 16 | 21 | 17 | 16 | 21 | 21 | 15 | 14 | 17 | 11 | 12 | 14 | 14 | 12 | 11 | 15 | 15 | 12 | 14 | 18 | 24 | 17 | 14 | 14 | 16 | 11 | 10 | 8 | 10 | 45 | 22 | 22 | 20 | 8 | 21 | 21 | 30 | 23 | 15 | 15 | 5 | 6 | 7 | 4 | 20 | 10 | 7 | 10 | 23 | 19 | 14 | 12 | - | - | - |
Short-Term Investments |
Loading...
|
M | 49 | 48 | 52 | 54 | 53 | 55 | 68 | 68 | 75 | 80 | 86 | 87 | 100 | 103 | 66 | 66 | 70 | 75 | 78 | 80 | 102 | 92 | 66 | 61 | 55 | 59 | 58 | 59 | 60 | 54 | 56 | 56 | 68 | 76 | 87 | 101 | 100 | 95 | 89 | 89 | 85 | 87 | 116 | 116 | 110 | 125 | 101 | 96 | 67 | 69 | 71 | 7 | - | - | - | 1 | - | - | - | 5 | - | - | - | 11 | - | - | - | 3 | - | - | - | 9 | - | - | - | 7 | - | - | - | 11 | - | - | - | 6 | - | - | - | 21 | - | - | - | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 126 | 102 | 96 | 96 | 44 | 151 | 129 | - | 141 | 159 | 165 | 162 | 180 | 174 | 113 | 48 | 108 | 113 | 111 | 111 | 142 | 153 | 158 | 195 | 132 | 118 | 119 | 134 | 121 | 128 | 120 | 138 | 114 | 133 | 133 | 152 | 165 | 197 | 212 | 230 | 203 | 193 | 224 | 221 | 232 | 82 | 104 | 90 | 105 | 69 | 33 | 37 | 46 | 36 | 38 | - | 19 | 14 | 13 | - | 22 | 14 | 17 | - | 16 | 21 | 17 | 16 | 21 | 21 | 15 | 14 | 17 | 11 | 12 | 14 | 14 | 12 | 11 | 15 | 15 | 12 | 14 | 18 | 24 | 17 | 14 | - | 16 | 11 | 10 | 8 | 10 | 45 | 22 | 22 | 20 | 8 | 21 | 21 | 30 | 23 | 15 | 15 | 5 | 6 | 7 | 4 | 20 | 10 | 7 | 10 | 23 | 19 | 14 | 12 | - | - | - |
Receivables |
Loading...
|
M | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - |
Inventory |
Loading...
|
M | -128 | 551 | 541 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 17 | 17 | 7 | 4 | 3 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 9 | 9 | 11 | 15 | 22 | 29 | 32 | 32 | 25 | 40 | 18 | 9 | 2 | 1 | 0 | 0 | 0 | 20 | 21 | 22 | 22 | 23 | 23 | 25 | 25 | 26 | 25 | 23 | 17 | 30 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 78 | 54 | 44 | 45 | 3 | 2 | 2 | 2 | 469 | 3 | 394 | 389 | -103 | -106 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | - | - | - | 5 | - | - | - | 12 | - | - | - | 14 | - | - | - | - | - | - | - | - | - | - | - | 587 | 613 | 627 | 696 | - | 718 | 712 | 684 | - | 703 | 704 | 715 | - | 707 | 659 | 658 | 631 | 645 | 645 | - | - | - | - | - | - | - | - | - | - | 351 | 342 | 327 | 313 | 296 | 438 | 423 | - | 419 | 416 | 406 | 403 | 398 | 363 | 383 | 383 | 378 | 390 | 387 | 379 | 375 | 392 | 407 | 407 | 395 | 394 | 391 | 404 | 337 | 340 | 341 | 343 | 328 | 331 | 342 | 347 | - | - | - |
Current Assets |
Loading...
|
M | 78 | 709 | 683 | 98 | 628 | 152 | 131 | 63 | 613 | 682 | 656 | 165 | 655 | 645 | 115 | 48 | 538 | 554 | 541 | 113 | 578 | 602 | 628 | 197 | 637 | 119 | 117 | 133 | 667 | 670 | 123 | 139 | 730 | 710 | 638 | 155 | 601 | 605 | 215 | 221 | 497 | 488 | 450 | 223 | 467 | 448 | 478 | 92 | 545 | 539 | 556 | 627 | 662 | 666 | 738 | 805 | 739 | 729 | 701 | 791 | 728 | 721 | 736 | 774 | 727 | 684 | 680 | 652 | 671 | 670 | 513 | 17 | 20 | 14 | 430 | 16 | 16 | 14 | 13 | 17 | 368 | 357 | 344 | 334 | 323 | 458 | 439 | 439 | 439 | 431 | 419 | 413 | 410 | 411 | 408 | 408 | 400 | 401 | 410 | 404 | 407 | 417 | 425 | 425 | 403 | 403 | 401 | 411 | 360 | 353 | 350 | 356 | 353 | 353 | 358 | 362 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 13 | 14 | 15 | 15 | 16 | 17 | 17 | - | 18 | 19 | 20 | 20 | 21 | 21 | 23 | - | 24 | 24 | 25 | 5 | 5 | 5 | 4 | 3 | 6 | 5 | - | - | 5 | 6 | 6 | - | 6 | 7 | 7 | 7 | 7 | 8 | 8 | - | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 12 | 12 | - | 12 | 14 | 15 | - | 16 | 16 | 16 | - | 15 | 15 | 15 | 15 | 14 | 14 | 13 | 13 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | - | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 9 | 7 | 6 | 4 | - | - | - |
Goodwill |
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 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - |
Intangible Assets |
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 | 7 | 1 | 1 | 1 | 6 | 6 | 1 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
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 | 1 | 1 | 1 | 1 | 1 | 7 | 7 | 14 | 7 | 7 | 6 | 13 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 19 | - | 20 | 21 | 25 | 29 | 31 | 28 | 27 | 27 | 28 | 28 | 3 | 4 | 5 | 6 | 7 | 2 | 3 | 3 | 5 | 7 | 0 | 2 | 2 | 2 | 6 | 9 | 10 | 9 | 10 | 10 | 9 | 10 | 10 | 9 | 8 | 6 | 6 | 7 | 8 | 11 | 10 | 9 | 9 | 9 | 16 | -10 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 51 | 50 | 54 | 56 | 56 | 58 | 66 | 73 | 81 | 85 | 573 | 94 | 573 | 572 | 73 | 500 | 499 | 514 | 507 | 424 | 537 | 540 | 534 | 473 | 492 | 513 | 530 | 541 | 545 | 540 | 562 | 586 | 599 | 561 | 490 | 481 | 432 | 406 | 386 | 388 | 392 | 397 | 355 | 372 | 369 | 390 | 401 | 423 | 460 | 507 | 538 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 100 | 97 | 107 | 110 | 109 | 113 | 133 | 140 | 156 | 165 | 659 | 181 | 673 | 675 | 139 | 566 | 569 | 590 | 585 | 504 | 639 | 632 | 600 | 533 | 547 | 572 | 588 | 600 | 605 | 594 | 619 | 642 | 667 | 637 | 577 | 582 | 533 | 501 | 476 | 477 | 477 | 485 | 471 | 488 | 479 | 515 | 503 | 519 | 527 | 576 | 609 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 675 | -50 | -54 | -72 | -56 | -75 | -90 | - | -99 | -85 | -92 | -114 | -109 | -113 | -99 | 23 | -81 | -86 | -89 | -96 | -114 | -113 | -87 | -76 | -67 | -78 | 5 | 6 | -74 | -68 | -77 | 8 | -84 | -92 | -104 | -120 | -113 | -103 | -106 | 11 | -97 | -100 | -130 | -134 | -120 | -125 | -101 | -106 | -67 | -69 | -71 | -71 | -82 | -89 | -17 | - | -72 | -79 | -90 | - | -61 | 7 | 7 | - | 7 | 7 | 6 | 6 | 6 | 6 | -96 | -121 | -133 | -150 | -145 | -163 | -165 | -170 | -145 | -152 | 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 698 | 14 | 15 | 72 | 16 | 75 | 90 | - | 99 | 19 | 20 | 114 | 21 | 21 | 99 | 529 | 24 | 24 | 25 | 96 | 5 | 5 | 4 | 76 | 6 | 78 | 541 | 553 | 5 | 6 | 77 | 600 | 6 | 7 | 7 | 120 | 7 | 8 | 106 | 407 | 8 | 8 | 8 | 134 | 9 | 9 | 9 | 106 | 10 | 10 | 11 | 82 | 82 | 89 | 68 | - | 72 | 80 | 90 | - | 62 | 69 | 61 | - | 76 | 81 | 84 | 88 | 94 | 109 | 13 | 121 | 133 | 150 | 14 | 163 | 165 | 170 | 145 | 152 | 161 | 165 | 171 | 176 | 161 | 11 | 11 | - | 11 | 11 | 10 | 11 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 10 | 8 | 7 | 6 | - | - | - |
Total Assets |
Loading...
|
M | 775 | 743 | 712 | 723 | 712 | 756 | 735 | 735 | 723 | 707 | 683 | 677 | 686 | 673 | 579 | 579 | 569 | 587 | 572 | 564 | 590 | 615 | 638 | 694 | 656 | 688 | 661 | 688 | 699 | 702 | 742 | 742 | 754 | 737 | 671 | 676 | 644 | 644 | 640 | 640 | 639 | 635 | 634 | 638 | 641 | 638 | 645 | 641 | 671 | 678 | 678 | 709 | 744 | 755 | 805 | 805 | 812 | 809 | 791 | 791 | 790 | 791 | 796 | 796 | 803 | 765 | 764 | 740 | 765 | 780 | 655 | 661 | 646 | 648 | 619 | 626 | 616 | 580 | 553 | 539 | 530 | 522 | 515 | 510 | 484 | 469 | 450 | 450 | 449 | 441 | 429 | 425 | 421 | 422 | 420 | 420 | 413 | 413 | 423 | 417 | 421 | 430 | 438 | 438 | 416 | 416 | 414 | 424 | 372 | 365 | 362 | 368 | 363 | 361 | 366 | 368 | - | - | - |
Accounts Payable |
Loading...
|
M | - | - | 593 | 1 | 609 | 626 | 0 | 628 | 622 | 603 | 568 | 557 | 570 | 541 | 540 | 489 | 464 | 473 | 474 | 480 | 513 | 536 | 557 | 587 | 561 | 569 | 559 | 579 | 578 | 10 | 580 | 607 | 598 | 586 | 547 | 528 | 521 | 520 | 519 | 509 | 484 | 479 | 485 | 496 | 502 | 506 | 514 | 533 | 485 | 500 | 492 | 561 | 589 | 599 | 615 | 603 | 585 | 605 | 605 | 603 | 622 | 600 | 633 | 655 | 642 | 621 | 631 | 615 | 629 | 624 | 508 | 505 | 484 | 466 | 455 | 453 | 436 | 427 | 397 | 374 | 368 | 361 | 363 | 347 | 335 | 330 | 330 | 325 | 326 | 321 | 272 | 279 | 274 | 267 | 283 | 282 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 12 | 13 | 3 | 14 | 14 | 0 | - | 15 | 16 | 16 | 37 | 17 | 17 | 18 | 14 | 19 | 19 | 20 | 21 | 13 | 13 | 13 | 38 | 38 | 39 | 44 | 49 | 58 | 43 | 49 | 68 | 88 | 83 | 58 | 83 | 59 | 62 | 62 | 70 | 95 | 95 | 87 | 76 | 73 | 65 | 66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98 | 98 | 102 | 18 | - | - | - | - | 78 | 76 | 100 | 100 | 102 | 93 | 67 | 67 | 66 | 97 | 1 | 45 | 66 | 52 | 37 | 37 | 35 | 35 | 24 | 45 | 25 | 25 | 25 | 11 | 39 | 49 | 54 | 62 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | -263 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 320 | - | - | 260 | - | - | - | - | - | - | 557 | 8 | 570 | 541 | 540 | 489 | 464 | 473 | 474 | 480 | 513 | 536 | 557 | 587 | 561 | 569 | 559 | 579 | 578 | -10 | 580 | 607 | 598 | 586 | 547 | 528 | 521 | 520 | 519 | 509 | 484 | 479 | 485 | 496 | 502 | 506 | 514 | 533 | 485 | 500 | 492 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 320 | 12 | 13 | 1 | 14 | 14 | 0 | 631 | 15 | 16 | 16 | 8 | 17 | 17 | 18 | 1 | 19 | 19 | 20 | 502 | 526 | 550 | 570 | 625 | 599 | 609 | 603 | 629 | 637 | 10 | 629 | 675 | 686 | 670 | 605 | 611 | 580 | 583 | 581 | 580 | 579 | 575 | 573 | 572 | 575 | 572 | 580 | 533 | 485 | 500 | 492 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98 | 98 | 102 | 18 | - | - | - | - | 78 | 76 | 100 | 100 | 102 | 93 | 67 | 67 | 66 | 97 | 1 | 45 | 66 | 52 | 37 | 37 | 35 | 35 | 24 | 45 | 25 | 25 | 25 | 11 | 39 | 49 | 54 | 62 | - | - | - |
Long-Term Debt |
Loading...
|
M | 47 | 47 | 51 | 51 | 31 | 56 | 26 | 16 | 16 | 22 | 34 | 37 | 42 | 42 | 42 | 14 | 26 | 34 | 15 | 21 | 13 | 13 | 13 | 13 | 38 | 39 | 44 | 48 | 58 | 43 | 49 | 68 | 88 | 83 | 58 | 83 | 59 | 62 | 62 | 70 | 95 | 95 | 87 | 76 | 73 | 65 | 66 | 43 | 113 | 103 | 102 | 98 | 113 | 113 | 121 | 102 | 154 | 130 | 131 | 85 | 92 | 109 | 73 | 29 | 72 | 82 | 71 | 61 | 69 | 93 | 87 | 94 | 109 | 125 | 107 | 115 | 125 | 101 | 102 | 104 | 110 | 110 | 102 | 109 | 100 | 89 | 61 | 76 | 79 | 76 | 100 | 101 | 103 | 94 | 67 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 31 | 31 | 28 | 44 | 42 | 27 | 29 | 29 | 30 | 15 | 16 | 17 | 17 | 17 | 11 | 11 | 11 | 12 | 11 | 10 | 13 | 12 | 13 | 12 | 12 | 10 | 10 | 8 | 10 | 9 | 9 | 8 | 9 | 9 | 10 | 11 | 9 | 52 | 123 | 114 | 113 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 412 | 691 | 657 | 64 | 653 | 695 | 30 | - | 31 | 37 | 50 | 53 | 58 | 59 | 32 | 27 | 44 | 53 | 35 | 21 | 13 | 13 | 13 | 38 | 38 | 49 | 11 | 12 | 58 | 43 | 68 | 12 | 88 | 83 | 58 | 83 | 59 | 62 | 588 | 9 | 95 | 95 | 87 | 76 | 73 | 65 | 66 | 43 | 113 | 103 | 102 | 113 | 113 | 113 | 132 | - | 154 | 130 | 115 | - | 92 | 109 | 59 | - | 72 | 82 | 71 | 61 | 69 | 93 | 87 | 94 | 109 | 125 | 107 | 115 | 125 | 101 | 102 | 104 | 13 | 13 | - | 91 | 100 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 66 | 22 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 16 | 2 | 2 | 2 | 2 | - | - | - |
Total Liabilities |
Loading...
|
M | 733 | 703 | 669 | 64 | 667 | 709 | 680 | 680 | 665 | 651 | 631 | 624 | 640 | 626 | 530 | 530 | 519 | 536 | 520 | 517 | 543 | 567 | 587 | 642 | 611 | 640 | 614 | 640 | 647 | 647 | 688 | 688 | 699 | 682 | 616 | 621 | 590 | 591 | 588 | 589 | 588 | 583 | 581 | 582 | 585 | 583 | 590 | 585 | 608 | 614 | 605 | 681 | 711 | 720 | 744 | 744 | 747 | 743 | 727 | 727 | 723 | 717 | 723 | 723 | 730 | 712 | 712 | 688 | 715 | 731 | 605 | 612 | 598 | 600 | 572 | 581 | 571 | 535 | 508 | 494 | 474 | 467 | 474 | 469 | 445 | 430 | 413 | 413 | 414 | 406 | 395 | 392 | 389 | 389 | 387 | 387 | 379 | 381 | 391 | 385 | 390 | 394 | 402 | 402 | 381 | 381 | 379 | 390 | 337 | 331 | 328 | 333 | 328 | 326 | 331 | 333 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 75 | 75 | 73 | 72 | 56 | 55 | 56 | 56 | 56 | 56 | 56 | 56 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 55 | 55 | 54 | 54 | 28 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | -43 | -43 | -42 | -40 | -53 | -52 | -50 | -49 | -48 | -52 | -51 | -49 | -47 | -46 | -53 | -52 | -52 | -51 | -47 | -46 | -45 | -46 | -44 | -44 | -44 | -44 | -44 | -44 | -44 | -45 | -44 | -44 | -44 | -44 | -45 | -46 | -45 | -45 | -38 | -37 | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -12 | -15 | -13 | -12 | -14 | -14 | -7 | - | -2 | -2 | -1 | -3 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | -2 | -3 | -2 | -3 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | -23 | -1 | -1 | -2 | -1 | -2 | -3 | -5 | -5 | -6 | -5 | -4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -15 | 0 | 0 | 0 | -15 | 1 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | - | 0 | 1 | 0 | 0 | -1 | -1 | -1 | - | -1 | -1 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 11 | 12 | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 16 | 16 | 16 | 17 | 17 | 18 | 18 | 19 | 19 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 43 | 40 | 43 | 45 | 45 | 46 | 55 | 55 | 58 | 56 | 52 | 52 | 46 | 46 | 49 | 49 | 50 | 51 | 52 | 47 | 48 | 48 | 51 | 52 | 45 | 47 | 47 | 47 | 51 | 54 | 54 | 54 | 55 | 55 | 54 | 55 | 55 | 54 | 52 | 52 | 51 | 52 | 53 | 57 | 56 | 54 | 54 | 54 | 61 | 61 | 70 | 24 | 28 | 35 | 62 | 62 | 65 | 65 | 64 | 64 | 48 | 55 | 54 | 54 | 54 | 53 | 52 | 52 | 50 | 49 | 49 | 49 | 48 | 47 | 47 | 46 | 46 | 46 | 44 | 45 | 43 | 42 | 42 | 41 | 40 | 39 | 37 | 37 | 35 | 35 | 34 | 32 | 32 | 33 | 33 | 33 | 33 | 33 | 32 | 31 | 31 | 36 | 36 | 36 | 35 | 35 | 35 | 34 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 775 | 743 | 712 | 723 | 712 | 756 | 735 | - | 723 | 707 | 683 | 677 | 686 | 673 | 579 | 579 | 569 | 587 | 572 | 564 | 590 | 615 | 638 | 694 | 656 | 688 | 661 | 688 | 699 | 702 | 742 | 742 | 754 | 737 | 671 | 676 | 644 | 644 | 640 | 640 | 639 | 635 | 634 | 638 | 641 | 638 | 645 | 641 | 671 | 678 | 678 | 709 | 744 | 755 | 805 | 805 | 812 | 809 | 791 | 791 | 790 | 791 | 796 | 777 | 803 | 765 | 764 | 740 | 765 | 780 | 655 | 661 | 646 | 648 | 619 | 626 | 616 | 580 | 553 | 539 | 530 | 522 | 515 | 510 | 484 | 469 | 450 | 450 | 449 | 441 | 429 | 425 | 421 | 422 | 420 | 420 | 413 | 413 | 423 | 417 | 421 | 430 | 438 | 438 | 416 | 416 | 414 | 424 | 372 | 365 | 362 | 368 | 363 | 361 | 366 | 368 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | -3 | -3 | -3 | -3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 5 | 6 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 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 |
Shareholders' Equity (Tangible) |
|
M | - | - | 43 | - | 45 | 46 | 51 | 55 | 58 | 56 | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 47 | 58 | 64 | 54 | 45 | 70 | 26 | - | 31 | 37 | 50 | 74 | 58 | 59 | 60 | 27 | 44 | 53 | 35 | 43 | 27 | 27 | 27 | 52 | 77 | 79 | 89 | 98 | 117 | 87 | 99 | 137 | 177 | 167 | 117 | 167 | 119 | 125 | 125 | 141 | 191 | 191 | 175 | 153 | 147 | 131 | 133 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 208 | 208 | 204 | 127 | - | - | - | - | 157 | 152 | 201 | 201 | 205 | 187 | 133 | 134 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | 20 | 2 | 8 | - | - | 13 | 25 | 38 | 39 | 44 | 5 | 58 | - | - | 25 | - | - | - | 83 | - | - | - | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email