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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 562 | 597 | 581 | 790 | 664 | 790 | 906 | 626 | 493 | 740 | 674 | 699 | 625 | 443 | 63 | 63 | 94 | 81 | 142 | 50 | 41 | 40 | 45 | 65 | 35 | 38 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 11 | 37 | 1 | 3 | 6 | 52 | 0 | 0 | 6 | 7 | 10 | 6 | 7 | 6 | 6 | 7 | 7 | 12 | 23 | 17 | 32 | 48 | 7 | 12 | 21 | 34 | 14 | 18 | 54 | 2 | 10 | 10 | 1 | 3 | 0 | 2 | 7 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 2 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Short-Term Investments |
Loading...
|
M | 3,883 | 3,591 | 2,652 | 2,652 | 2,104 | 1,528 | 1,640 | 1,203 | 1,349 | 974 | 825 | 736 | 345 | 312 | 163 | 163 | 172 | 172 | 161 | 168 | 155 | 148 | 184 | 212 | 199 | 179 | 91 | 9 | 9 | 9 | 9 | 9 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33 | 33 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 20 | 20 | 0 | 0 | 0 |
Cash and Short-Term Investments |
Loading...
|
M | 4,445 | 4,188 | 3,233 | 790 | 2,768 | 2,318 | 2,546 | 1,829 | 1,842 | 1,715 | 1,499 | 1,435 | 970 | 755 | 226 | 63 | 265 | 253 | 303 | 218 | 196 | 188 | 229 | 277 | 234 | 217 | 125 | 0 | 0 | 0 | 0 | 9 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 11 | 37 | 1 | 3 | 6 | 52 | 0 | 0 | 6 | 7 | 10 | 6 | 7 | 6 | 6 | 7 | 7 | 12 | 23 | 17 | 32 | 48 | 7 | 12 | 21 | 34 | 47 | 51 | 55 | 2 | 11 | - | 2 | 4 | 1 | 2 | 7 | 0 | 0 | 0 | 0 | 0 | 3 | - | 2 | - | - | - | - | - | 0 | - | 0 | 0 | 20 | - | 1 | 1 | 1 |
Receivables |
Loading...
|
M | 2,320 | 1,591 | 1,224 | 408 | 1,054 | 778 | 742 | 459 | 347 | 350 | 135 | 78 | 71 | 167 | 125 | 125 | 168 | 84 | 46 | 77 | 55 | 83 | 59 | 30 | 3 | 8 | 20 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 6 | 5 | 6 | 6 | 7 | 6 | 3 | 1 | 1 | 4 | 6 | 6 | 5 | 4 | 4 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 5 | 2 | 2 | 2 | 2 | 3 |
Inventory |
Loading...
|
M | 2,198 | 2,037 | 1,889 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 148 | 184 | 212 | 199 | 179 | 91 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | 13,897 | 13,738 | 13,846 | - | 13,848 | 14,037 | 13,762 | - | 14,167 | 15,707 | 17,493 | 3 | 10 | 8 | 10 | 10 | 9 | 7 | 5 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | -1,813 | -1,535 | -1,387 | 62 | 48 | 1,556 | 375 | 566 | 405 | 360 | 419 | 447 | 368 | 112 | 74 | 79 | 50 | 51 | 42 | 41 | 27 | 30 | 25 | 16 | 14 | 15 | 15 | 9 | 9 | 9 | 9 | 0 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 37 | 38 | 36 | 36 | 17 | 18 | 3 | 5 | 4 | 4 | 3 | 3 | 1 | 3 | 1 | 1 | 1 | 1 | 15 | 12 | 4 | 3 | 4 | 11 | 7 | 3 | 4 | 4 | 4 | - | 5 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | 0 | - | 0 | 0 | 0 |
Current Assets |
Loading...
|
M | 7,150 | 6,281 | 4,959 | 1,261 | 5,234 | 4,652 | 3,662 | 2,855 | 2,594 | 2,425 | 2,053 | 1,960 | 1,409 | 1,035 | 425 | 425 | 483 | 388 | 391 | 336 | 278 | 301 | 313 | 324 | 251 | 240 | 160 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 11 | 38 | 39 | 41 | 42 | 88 | 18 | 19 | 18 | 17 | 19 | 17 | 16 | 16 | 13 | 13 | 11 | 19 | 34 | 27 | 63 | 73 | 25 | 30 | 36 | 53 | 60 | 59 | 63 | 11 | 18 | 18 | 10 | 17 | 5 | 2 | 7 | 0 | 0 | 0 | 0 | 0 | 3 | - | 2 | - | - | - | - | - | 0 | - | 3 | 5 | 22 | 22 | 2 | 2 | 4 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 112 | 98 | 84 | 84 | 68 | 50 | 54 | 37 | 39 | 37 | 38 | 32 | 32 | 21 | 21 | - | 22 | 20 | 20 | 6 | 5 | 4 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272 | 266 | 259 | 270 | 255 | 258 | 259 | 256 | 272 | 245 | 223 | 193 | 168 | 140 | 123 | 110 | 97 | 82 | 74 | 68 | 56 | 53 | 44 | - | 44 | 38 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | - | 1 | 1 | 1 |
Goodwill |
Loading...
|
M | 52 | 51 | 14 | 10 | 9 | 10 | 6 | 5 | 8 | 8 | 8 | 8 | 6 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 |
Intangible Assets |
Loading...
|
M | 47 | 42 | 18 | 8 | 9 | 8 | 9 | 6 | 9 | 9 | 9 | 10 | 10 | 7 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 1 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 99 | 93 | 32 | 17 | 18 | 17 | 15 | 11 | 17 | 17 | 17 | 18 | 17 | 10 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 2 | 4 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 745 | 612 | 672 | 612 | 601 | 503 | 576 | 526 | 258 | 260 | 209 | 168 | 158 | 125 | 135 | 127 | 119 | 110 | 104 | 103 | 104 | 113 | 84 | 82 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | - | - | - | - | 80 | 223 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | 2,413 | 1,360 | 1,930 | 1,360 | 1,420 | - | 1,349 | 974 | 736 | 736 | 345 | 313 | 179 | - | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | 5,064 | 4,011 | 4,034 | 2,887 | 3,060 | - | 2,697 | 1,949 | 1,562 | 1,472 | 691 | 625 | 342 | - | 173 | 174 | 161 | 168 | 155 | 148 | 184 | 212 | 199 | 179 | 91 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 88 | 68 | 3 | 2,107 | 48 | 62 | 64 | 6 | 30 | 22 | 19 | 9 | 16 | 11 | 1 | 1 | 10 | 10 | 10 | 1 | 4 | 4 | 5 | 0 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 309 | 301 | 16 | 16 | 16 | 5 | 19 | 20 | 20 | 20 | 12 | 29 | 31 | 35 | 11 | 10 | 6 | 5 | 7 | 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 3 | 3 | 3 | 5 | 5 | 10 | 10 | 3 | 1 | 1 | 6 | 1 | 1 | 1 |
Total Long-Term Assets |
Loading...
|
M | 300 | 259 | 126 | 3 | 134 | 132 | 135 | 66 | 86 | 76 | 74 | 58 | 65 | 41 | 28 | 28 | 40 | 38 | 38 | 15 | 17 | 16 | 16 | 7 | 7 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309 | 302 | 292 | 286 | 278 | 275 | 275 | 278 | 280 | 275 | 284 | 275 | 255 | 228 | 179 | 150 | 129 | 115 | 104 | 85 | 74 | 68 | 57 | 53 | 44 | 44 | 44 | 38 | 14 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 3 | 3 | 3 | 5 | 5 | 10 | 10 | 9 | 8 | 7 | 7 | 8 | 8 | 8 |
Total Assets |
Loading...
|
M | 7,449 | 6,540 | 5,085 | 4,784 | 5,368 | 4,784 | 3,797 | 2,921 | 2,680 | 2,500 | 2,127 | 2,019 | 1,474 | 1,077 | 454 | 454 | 523 | 426 | 429 | 351 | 295 | 317 | 329 | 330 | 259 | 245 | 165 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 11 | 11 | 11 | 38 | 39 | 41 | 42 | 88 | 327 | 321 | 311 | 303 | 297 | 292 | 291 | 294 | 293 | 288 | 295 | 293 | 289 | 255 | 242 | 223 | 154 | 145 | 139 | 138 | 134 | 127 | 120 | 64 | 62 | 62 | 54 | 55 | 18 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 3 | 3 | 3 | 5 | 5 | 10 | 10 | 12 | 13 | 29 | 29 | 11 | 11 | 12 |
Accounts Payable |
Loading...
|
M | 146 | 183 | 127 | 258 | 149 | 69 | 82 | 49 | 51 | 51 | 151 | 24 | 19 | 93 | 9 | 177 | 56 | 9 | 13 | 33 | 16 | 21 | 16 | 9 | 2 | 0 | 7 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 14 | 11 | 7 | 4 | 6 | 12 | 16 | 22 | 32 | 26 | 29 | 21 | 18 | 11 | 12 | 9 | 7 | 7 | 5 | 4 | 3 | 3 | 6 | - | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 2,889 | 2,572 | 1,517 | - | 1,234 | 981 | 1,030 | 775 | 710 | 537 | 442 | 427 | 144 | 183 | 48 | 48 | 58 | 71 | 57 | 74 | 68 | 78 | 115 | 162 | 137 | 130 | 71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 2,248 | 2,122 | 1,925 | - | 1,818 | 1,567 | 1,788 | 1,418 | 1,145 | 1,219 | 1,068 | 1,164 | 967 | 526 | 168 | - | 193 | 151 | 174 | 82 | 59 | 70 | 40 | 22 | 14 | 14 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 28 | 39 | 19 | 1,567 | 948 | 1,139 | 49 | 19 | 21 | 34 | 21 | 17 | 4 | 5 | 2 | 10 | 0 | 3 | 2 | 2 | 0 | 1 | 34 | 0 | 11 | 8 | 4 | 0 | 0 | 0 | 0 | 9 | 0 | - | - | 0 | - | - | - | - | - | 0 | 0 | - | 0 | 18 | 18 | 20 | 20 | 8 | 31 | 29 | 9 | 8 | 6 | 5 | 6 | 5 | 4 | 2 | 2 | 2 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | - | 0 | 0 | 0 | - | - | 0 | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | 2 | 3 | 21 | - | 2 | 2 | 4 |
Current Liabilities |
Loading...
|
M | 5,311 | 4,916 | 3,589 | 1,826 | 4,148 | 3,756 | 2,949 | 2,261 | 1,927 | 1,842 | 1,682 | 1,631 | 1,135 | 807 | 228 | 300 | 307 | 233 | 245 | 191 | 143 | 169 | 171 | 193 | 154 | 145 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 18 | 20 | 21 | 8 | 32 | 30 | 22 | 19 | 13 | 9 | 12 | 16 | 20 | 24 | 34 | 27 | 32 | 23 | 21 | 13 | 12 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 7 | 7 | 2 | 2 | 1 | - | - | 0 | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | 2 | 4 | 21 | 21 | 2 | 2 | 4 |
Long-Term Debt |
Loading...
|
M | 266 | 66 | 60 | 52 | 37 | 52 | 116 | 103 | 105 | 58 | 68 | 72 | 68 | 66 | 68 | 72 | 39 | 27 | 30 | 29 | 27 | 24 | 20 | 11 | 11 | 8 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 556 | 505 | 2,324 | 2,286 | 2,682 | 2,286 | 1,236 | 24 | 755 | 580 | 460 | 12 | 180 | 205 | 4 | 1 | 9 | 7 | 4 | 1 | 125 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,099 | 798 | 725 | 2,337 | 538 | 407 | 241 | 153 | 161 | 115 | 112 | 112 | 113 | 94 | 97 | 193 | 74 | 59 | 58 | 43 | 41 | 38 | 46 | 22 | 20 | 17 | 13 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | - | - | - | - | - | 72 | 72 | 73 | 73 | 73 | 72 | 73 | 73 | 72 | 72 | 74 | 73 | 72 | 72 | 79 | 75 | 12 | 10 | 9 | 8 | 7 | 7 | 1 | 0 | 0 | 0 | 6 | 6 | 6 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities |
Loading...
|
M | 6,410 | 5,714 | 4,314 | 4,163 | 4,686 | 4,163 | 3,190 | 2,413 | 2,088 | 1,957 | 1,795 | 1,743 | 1,248 | 901 | 324 | 324 | 381 | 292 | 303 | 233 | 184 | 207 | 217 | 215 | 173 | 162 | 107 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 18 | 18 | 20 | 21 | 8 | 104 | 102 | 95 | 91 | 85 | 82 | 85 | 89 | 93 | 96 | 108 | 100 | 104 | 95 | 99 | 87 | 24 | 19 | 17 | 15 | 13 | 12 | 5 | 4 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 4 | 4 | 3 | 5 | 22 | 22 | 4 | 4 | 6 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 164 | 156 | 160 | 156 | 153 | - | 115 | 111 | 105 | 105 | 105 | 104 | 103 | 103 | 102 | 101 | 100 | 99 | 98 | - | - | - | - | - | - | - | - | 1 | 1 | 0 | 0 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | - | - | - | - | 164 | 164 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 11 | - | 0 | 0 | 11 | 11 | - | 0 | - | - | 0 | 0 | 11 | 10 | 10 | 0 | 9 | 9 | 8 |
Retained Earnings |
Loading...
|
M | - | - | 647 | 529 | 592 | 529 | 503 | - | 516 | 465 | 209 | 209 | 156 | 114 | 90 | 66 | 62 | 57 | 48 | 41 | 39 | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | -90 | -89 | -89 | -89 | -89 | -89 | -89 | -89 | -89 | -88 | -88 | -87 | - | - | - | - | -84 | 59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -35 | -34 | -34 | - | -61 | -56 | -40 | -53 | -39 | -32 | -33 | -36 | -33 | -40 | -38 | -38 | -22 | -24 | -22 | -23 | -25 | -20 | -14 | -7 | -10 | -11 | -9 | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -41 | -39 | -37 | -2 | -31 | -28 | -25 | -25 | -22 | -16 | -16 | -14 | -1 | -6 | -5 | -4 | 0 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | -4 | 0 | - | -5 | -5 | -4 |
Capital Lease Obligations |
Loading...
|
M | 35 | 34 | 35 | 30 | 24 | 13 | 24 | 15 | 18 | 16 | 17 | 13 | 14 | 14 | 15 | 14 | 17 | 16 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,036 | 822 | 777 | 629 | 691 | 629 | 616 | 515 | 592 | 544 | 335 | 277 | 228 | 178 | 131 | 131 | 143 | 134 | 126 | 118 | 111 | 110 | 112 | 115 | 86 | 83 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 20 | 21 | 21 | 22 | 80 | 223 | 219 | 215 | 211 | 212 | 210 | 206 | 205 | 201 | 192 | 187 | 193 | 184 | 160 | 143 | 136 | 130 | 126 | 122 | 122 | 121 | 115 | 115 | 61 | 55 | - | 46 | 47 | 11 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 3 | - | 3 | 3 | 3 | - | 4 | 4 | 5 | - | 9 | 8 | 8 | - | 7 | 7 | 7 |
Shareholders' Equity and Liabilities |
|
M | 7,449 | 6,540 | 5,085 | 4,784 | 5,368 | 4,784 | 3,797 | 2,921 | 2,680 | 2,500 | 2,127 | 2,019 | 1,474 | 1,077 | 454 | 456 | 523 | 426 | 429 | 351 | 295 | 317 | 329 | 330 | 259 | 245 | 165 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 11 | 11 | 11 | 38 | 39 | 41 | 42 | 88 | 327 | 321 | 311 | 303 | 297 | 292 | 291 | 294 | 293 | 288 | 295 | 293 | 289 | 255 | 242 | 223 | 154 | 145 | 139 | 138 | 134 | 127 | 120 | 64 | 62 | 62 | 54 | 55 | 18 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 3 | 3 | 3 | 5 | 5 | 10 | 10 | 12 | 13 | 29 | 29 | 11 | 11 | 12 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 59 | 59 | 60 | 60 | 60 | 60 | 60 | 59 | 60 | 60 | 60 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 54 | 53 | 32 | 490 | 11 | 280 | 280 | 11 | 11 | 280 | 58 | 58 | 2 | 58 | 58 | 58 | 2 | 56 | 56 | 2 | 2 | 56 | 56 | 56 | 2 | 58 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 |
Shareholders' Equity (Tangible) |
|
M | - | - | 746 | 612 | 672 | 612 | 601 | 504 | 576 | 527 | 258 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 4,810 | - | 4,039 | 3,351 | 3,691 | - | 2,658 | 2,310 | 2,010 | 1,930 | 1,183 | 1,005 | - | 184 | 362 | 351 | 389 | 320 | 291 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,155 | 2,638 | 1,577 | - | 1,271 | 1,033 | 1,146 | 878 | 816 | 596 | 511 | 499 | 213 | 249 | 116 | 121 | 97 | 97 | 86 | 102 | 95 | 101 | 135 | 173 | 148 | 138 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 2,889 | 2,754 | 2,572 | 1,517 | 1,234 | 981 | 1,030 | 775 | 710 | 537 | 442 | 427 | 144 | 249 | 126 | 72 | 39 | 27 | 30 | 33 | - | - | 150 | 174 | 148 | 138 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email