Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 493 | 500 | 83 | 188 | 214 | 229 | 513 | 531 | 219 | 199 | 204 | 130 | 129 | 139 | 137 | 174 | 112 | 136 | 135 | 156 | 104 | 83 | 104 | 97 | 77 | 91 | 100 | 117 | 91 | 77 | 89 | 53 | 37 | 39 | 42 | 63 | 61 | 72 | 92 | 104 | 94 | 120 | 176 | 158 | 85 | 116 | 145 | 129 | 120 | 143 | 116 | 89 | 85 | 71 | 70 | 69 | 71 | 51 | 44 | 44 | 32 | 40 | 44 | 42 | 36 | 33 | 35 | 61 | 38 | 37 | 25 | 17 | 47 | 18 | 12 | 13 | 10 | 18 | 18 | 17 | 18 | 21 | 22 | 34 | 41 | 46 | 77 | 77 | 78 | 83 | 110 | 41 | 27 | 5 | 8 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 5 | 9 | 7 | 5 | 6 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | - | 0 | 0 | 0 | - | 5 | 6 | 5 | 12 | 10 | 6 | 28 | 27 | 21 | 15 | 11 | 14 | 14 | 54 | 57 | 45 | 34 | 23 | 15 | 5 | 4 | 3 | 6 | 8 | 7 | 19 | 12 | 17 | 17 | 6 | 6 | 6 | 21 | 21 | 23 | 31 | 32 | 15 | 36 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 493 | 500 | 83 | 188 | 214 | 229 | 513 | 531 | 219 | 199 | 204 | 130 | 129 | 139 | 137 | 174 | 112 | 136 | 135 | 156 | 104 | 83 | 104 | 97 | 77 | 91 | 100 | 117 | 91 | 77 | 89 | 53 | 37 | 39 | 42 | 63 | 61 | 72 | 92 | 104 | 94 | 120 | 176 | 158 | 85 | 116 | 145 | - | 120 | 143 | 116 | 89 | 85 | 71 | 75 | 74 | 77 | 63 | 54 | 50 | 60 | 67 | 65 | 57 | 47 | 47 | 49 | 115 | 95 | 82 | 59 | 40 | 63 | 24 | 16 | 17 | 16 | 26 | 25 | 36 | 31 | 39 | 39 | 40 | 47 | 52 | 97 | - | 101 | 114 | 142 | 56 | 63 | 5 | 8 |
Receivables |
Loading...
|
M | 235 | 216 | 226 | 452 | 464 | 459 | 491 | 479 | 483 | 516 | 569 | 556 | 492 | 504 | 553 | 532 | 592 | 587 | 541 | 568 | 443 | 420 | 415 | 405 | 400 | 396 | 340 | 328 | 325 | 324 | 325 | 332 | 341 | 337 | 342 | 314 | 322 | 346 | 352 | 337 | 371 | 363 | 370 | 363 | 371 | 357 | 320 | 317 | 308 | 182 | 179 | 155 | 150 | 155 | 168 | 148 | 96 | 84 | 81 | 81 | 81 | 70 | 57 | 56 | 58 | 45 | 44 | 30 | 27 | 24 | 24 | 22 | 21 | 19 | 17 | 18 | 16 | 15 | 17 | 19 | 19 | 19 | 18 | 15 | 17 | 20 | 15 | 15 | 14 | 11 | 12 | 6 | 5 | 4 | 9 |
Inventory |
Loading...
|
M | 0 | 0 | 0 | 119 | - | - | - | 139 | 0 | - | 0 | 154 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 2 | 1 | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 2 | 3 | 6 | 6 | 5 | 5 | 6 | 4 | 4 | 4 | 4 | 3 | 4 | 5 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 2 |
Other Current Assets |
Loading...
|
M | 84 | 113 | 1,232 | 2 | 127 | 153 | 131 | 3 | 247 | 155 | 134 | 2 | 152 | 162 | 144 | 153 | 140 | 133 | 235 | 122 | 121 | 120 | 108 | 103 | 112 | 108 | 99 | 94 | 134 | 140 | 144 | 138 | 171 | 166 | 159 | 163 | 173 | 176 | 175 | 167 | 165 | 171 | 170 | 158 | 135 | 133 | 130 | 123 | 117 | 80 | 49 | 43 | 38 | 32 | 36 | 39 | 23 | 11 | 37 | 34 | 41 | 42 | 43 | 38 | 13 | 12 | 14 | 6 | 5 | 4 | 4 | 4 | 3 | 2 | 3 | 4 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 2 | - | 3 | 2 | 1 | 1 | 1 | 0 | 0 |
Current Assets |
Loading...
|
M | 811 | 829 | 1,541 | 761 | 805 | 841 | 1,135 | 1,153 | 949 | 870 | 907 | 841 | 774 | 804 | 834 | 859 | 844 | 856 | 911 | 846 | 668 | 623 | 627 | 604 | 590 | 594 | 539 | 538 | 550 | 540 | 557 | 523 | 549 | 543 | 542 | 540 | 556 | 594 | 619 | 628 | 632 | 655 | 718 | 681 | 593 | 609 | 599 | 576 | 550 | 408 | 348 | 291 | 275 | 261 | 285 | 267 | 201 | 176 | 178 | 169 | 187 | 183 | 169 | 154 | 121 | 109 | 111 | 153 | 129 | 111 | 89 | 68 | 89 | 48 | 39 | 42 | 40 | 48 | 49 | 63 | 57 | 65 | 65 | 65 | 73 | 80 | 119 | 119 | 123 | 131 | 159 | 65 | 72 | 12 | 20 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 26 | 31 | 26 | 117 | 124 | 134 | 158 | 169 | 172 | 183 | 192 | 186 | 200 | 202 | 213 | 122 | 160 | 161 | 165 | 166 | 165 | 160 | 153 | 149 | 145 | 144 | 118 | 126 | 128 | 136 | 140 | 146 | 152 | 163 | 168 | 174 | 167 | 171 | 162 | 156 | 144 | 139 | 134 | 123 | 103 | 99 | 118 | - | 102 | 25 | 20 | 18 | 18 | 17 | 19 | 19 | 20 | 21 | 21 | 18 | 17 | 17 | 15 | 14 | 14 | 13 | 12 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 7 | 7 | 9 | 10 | 12 | 12 | - | 11 | 9 | 6 | 5 | 3 | 2 | 2 |
Goodwill |
Loading...
|
M | 524 | 524 | 520 | 975 | 974 | 975 | 975 | 975 | 1,287 | 1,361 | 1,361 | 1,362 | 1,387 | 1,382 | 1,374 | 1,374 | 2,208 | 2,108 | 2,051 | 2,005 | 1,972 | 1,929 | 1,928 | 1,924 | 1,882 | 1,847 | 1,222 | 1,223 | 1,223 | 1,219 | 1,200 | 1,201 | 1,201 | 1,191 | 1,191 | 1,190 | 1,190 | 1,190 | 1,190 | 1,039 | 1,039 | 1,039 | 1,039 | 1,039 | 1,039 | 1,039 | 1,037 | 1,037 | 1,051 | 413 | 413 | 413 | 418 | 418 | 412 | 432 | 248 | 250 | 241 | 240 | 181 | 184 | 184 | 188 | 183 | 183 | 181 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 1 | 1 | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 223 | 232 | 237 | 408 | 425 | 444 | 463 | 480 | 571 | 597 | 609 | 618 | 635 | 628 | 634 | 641 | 1,113 | 1,064 | 1,063 | 1,049 | 924 | 892 | 896 | 905 | 871 | 813 | 422 | 433 | 443 | 462 | 471 | 490 | 507 | 508 | 527 | 544 | 561 | 579 | 597 | 523 | 548 | 567 | 578 | 588 | 597 | 604 | 612 | 616 | 604 | 237 | 236 | 237 | 239 | 228 | 246 | 247 | 120 | 126 | 130 | 132 | 94 | 91 | 91 | 90 | 91 | 92 | 94 | 23 | 23 | 24 | 24 | 25 | 25 | 25 | 26 | 26 | 27 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 381 | 150 | 150 | 159 | 168 | 3 | 4 | 4 | 3 | 1 |
Goodwill and Intangible Assets |
Loading...
|
M | 747 | 756 | 757 | 1,383 | 1,400 | 1,419 | 1,437 | 1,455 | 1,858 | 1,958 | 1,970 | 1,980 | 2,022 | 2,011 | 2,008 | 2,015 | 3,321 | 3,172 | 3,114 | 3,054 | 2,896 | 2,821 | 2,824 | 2,829 | 2,753 | 2,660 | 1,644 | 1,656 | 1,666 | 1,681 | 1,671 | 1,690 | 1,708 | 1,698 | 1,718 | 1,734 | 1,751 | 1,768 | 1,787 | 1,562 | 1,587 | 1,606 | 1,617 | 1,628 | 1,637 | 1,643 | 1,649 | 1,653 | 1,655 | 650 | 649 | 651 | 657 | 646 | 659 | 679 | 367 | 376 | 370 | 372 | 276 | 276 | 275 | 279 | 273 | 275 | 275 | 37 | 37 | 38 | 38 | 38 | 39 | 39 | 40 | 41 | 41 | 5 | 5 | - | 6 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | 430 | 441 | 596 | 26 | 19 | -25 | 241 | 212 | -649 | -716 | -728 | -695 | -741 | -694 | -552 | -463 | -1,766 | -1,604 | -1,599 | -1,502 | -1,370 | -1,287 | -1,278 | -1,209 | -1,046 | -953 | -266 | -248 | -282 | -298 | -393 | -406 | -425 | -399 | -410 | -416 | -420 | -401 | -453 | -278 | -288 | -325 | -127 | -151 | -198 | -236 | -221 | - | -286 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | 62 | - | - | - | 36 | - | - | - | 44 | 45 | 39 | 38 | 37 | 22 | 23 | 29 | 30 | 0 | 63 | 74 | 149 | 197 | 188 | - | 223 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30 | 27 | 38 | 37 | 5 | 70 | 74 | 179 | 197 | 188 | - | 223 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 17 | 19 | 21 | 96 | 99 | 91 | 89 | 100 | 119 | 124 | 124 | 149 | 127 | 115 | 110 | 144 | 135 | 115 | 135 | 108 | 150 | 113 | 117 | 98 | 122 | 122 | 321 | 136 | 329 | 347 | 136 | 147 | 153 | 180 | 198 | 163 | 157 | 134 | 45 | 30 | 38 | 74 | 75 | 80 | 86 | 88 | 73 | -14 | 69 | -39 | 12 | 12 | 13 | 12 | 15 | 14 | 7 | 7 | 12 | 19 | 19 | 24 | 30 | 31 | 5 | 5 | 6 | 42 | 53 | 65 | 82 | 100 | 73 | 37 | 43 | 39 | 40 | 45 | 45 | 32 | 38 | 31 | 33 | 39 | 38 | 42 | 25 | 25 | 28 | 26 | 15 | 0 | - | 0 | - |
Total Long-Term Assets |
Loading...
|
M | 880 | 885 | 890 | 1,664 | 1,679 | 1,699 | 1,736 | 1,764 | 2,198 | 2,319 | 2,346 | 2,364 | 2,456 | 2,431 | 2,408 | 2,323 | 3,674 | 3,498 | 3,459 | 3,384 | 3,215 | 3,161 | 3,172 | 3,228 | 3,220 | 3,116 | 2,085 | 2,144 | 2,123 | 2,164 | 1,947 | 1,985 | 2,022 | 2,050 | 2,092 | 2,080 | 2,083 | 2,082 | 2,004 | 1,757 | 1,776 | 1,826 | 1,833 | 1,837 | 1,833 | 1,837 | 1,847 | 1,843 | 1,827 | 687 | 682 | 683 | 689 | 692 | 695 | 714 | 395 | 404 | 403 | 409 | 312 | 317 | 321 | 324 | 345 | 340 | 339 | 68 | 79 | 91 | 109 | 126 | 100 | 65 | 71 | 68 | 69 | 52 | 53 | 41 | 48 | 42 | 45 | 53 | 53 | 436 | 186 | 186 | 198 | 203 | 24 | 9 | 7 | 6 | 3 |
Total Assets |
Loading...
|
M | 1,691 | 1,714 | 2,430 | 2,425 | 2,484 | 2,540 | 2,871 | 2,918 | 3,146 | 3,189 | 3,253 | 3,206 | 3,230 | 3,236 | 3,242 | 3,182 | 4,518 | 4,354 | 4,370 | 4,230 | 3,883 | 3,784 | 3,799 | 3,832 | 3,810 | 3,710 | 2,624 | 2,682 | 2,673 | 2,704 | 2,505 | 2,508 | 2,571 | 2,593 | 2,634 | 2,620 | 2,638 | 2,676 | 2,623 | 2,385 | 2,408 | 2,481 | 2,552 | 2,517 | 2,427 | 2,446 | 2,446 | 2,419 | 2,378 | 1,095 | 1,030 | 974 | 964 | 953 | 980 | 981 | 595 | 581 | 582 | 578 | 499 | 499 | 490 | 478 | 466 | 449 | 449 | 221 | 208 | 202 | 198 | 194 | 189 | 113 | 110 | 110 | 109 | 100 | 102 | 104 | 105 | 107 | 111 | 117 | 127 | 516 | 305 | 305 | 321 | 334 | 183 | 74 | 79 | 17 | 23 |
Accounts Payable |
Loading...
|
M | 13 | 18 | 16 | 17 | 22 | 27 | 27 | 36 | 54 | 76 | 79 | 104 | 102 | 91 | 81 | 73 | 127 | 122 | 102 | 98 | 114 | 115 | 131 | 126 | 93 | 85 | 72 | 60 | 67 | 72 | 83 | 71 | 86 | 77 | 69 | 73 | 51 | 64 | 73 | 46 | 52 | 59 | 60 | 41 | 38 | 45 | 45 | 47 | 43 | 32 | 22 | 20 | 19 | 19 | 22 | 23 | 13 | 9 | 14 | 16 | 15 | 12 | 8 | 9 | 14 | 10 | 12 | 9 | 5 | 5 | 5 | 6 | 7 | 6 | 6 | 6 | 7 | 6 | 6 | 4 | 6 | 5 | 5 | 6 | 6 | 6 | 7 | - | 8 | 6 | 4 | 4 | 5 | 6 | 9 |
Short-Term Debt |
Loading...
|
M | 6 | 6 | 6 | 20 | 19 | 20 | 23 | 22 | 71 | 397 | 393 | 388 | 383 | 47 | 45 | 21 | 33 | 32 | 32 | 38 | 36 | 32 | 30 | 27 | 23 | 31 | 12 | 13 | 13 | 34 | 30 | 28 | 25 | 22 | 19 | 16 | 14 | 11 | 86 | 79 | 73 | 68 | 48 | 45 | 41 | 39 | 36 | - | 117 | 1 | 64 | 58 | 52 | 58 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | 3 | - | - | - | - | 3 | 3 | 3 | 3 | - | - | - | - | - | - | 5 | 5 |
Current Revenue (Deferred) |
Loading...
|
M | 99 | 85 | 107 | 326 | 338 | 364 | 380 | 335 | 339 | 366 | 402 | 380 | 373 | 432 | 504 | 467 | 507 | 531 | 540 | 547 | 393 | 389 | 413 | 364 | 371 | 374 | 365 | 316 | 291 | 304 | 322 | 293 | 277 | 282 | 306 | 251 | 304 | 327 | 328 | 291 | 301 | 309 | 318 | 289 | 265 | 277 | 249 | - | 200 | 104 | 104 | 79 | 87 | 86 | 91 | 66 | 54 | 51 | 56 | 46 | 41 | 39 | 44 | 36 | 34 | 33 | 37 | 17 | 15 | 14 | 17 | 15 | 14 | 12 | 10 | 11 | 9 | 7 | 7 | 7 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 135 | 147 | 519 | 185 | 188 | 186 | 451 | 542 | 281 | 273 | 285 | 339 | 319 | 310 | 170 | 237 | 228 | 222 | 215 | 186 | 142 | 137 | 125 | 150 | 138 | 118 | 94 | 124 | 118 | 111 | 103 | 130 | 135 | 137 | 135 | 177 | 152 | 137 | 141 | 137 | 115 | 127 | 129 | 135 | 119 | 127 | 122 | 354 | 25 | 75 | 1 | 1 | 1 | 1 | 58 | 68 | 29 | 29 | 24 | 32 | 20 | 22 | 24 | 27 | 26 | 23 | 22 | 14 | 11 | 13 | 10 | 12 | 10 | 9 | 9 | 8 | 7 | 5 | 2 | 7 | 7 | 7 | 7 | 6 | 7 | 1 | 3 | - | 7 | 7 | 3 | 2 | 2 | 2 | 1 |
Current Liabilities |
Loading...
|
M | 253 | 256 | 647 | 547 | 567 | 596 | 880 | 935 | 745 | 1,111 | 1,158 | 1,211 | 1,177 | 880 | 800 | 798 | 894 | 907 | 889 | 868 | 684 | 672 | 698 | 667 | 626 | 607 | 543 | 513 | 490 | 521 | 538 | 521 | 524 | 518 | 529 | 517 | 520 | 539 | 627 | 553 | 540 | 563 | 555 | 511 | 463 | 488 | 452 | 431 | 385 | 212 | 191 | 158 | 158 | 164 | 171 | 158 | 97 | 88 | 94 | 94 | 76 | 73 | 75 | 72 | 74 | 66 | 72 | 40 | 31 | 32 | 32 | 33 | 31 | 27 | 25 | 25 | 24 | 18 | 18 | 18 | 17 | 16 | 16 | 18 | 19 | 12 | 14 | 14 | 15 | 13 | 7 | 7 | 7 | 12 | 15 |
Long-Term Debt |
Loading...
|
M | 200 | 200 | 377 | 350 | 373 | 421 | 169 | 168 | 1,026 | 662 | 680 | 551 | 555 | 823 | 766 | 648 | 1,002 | 983 | 1,064 | 907 | 747 | 730 | 713 | 718 | 663 | 633 | 587 | 613 | 642 | 629 | 542 | 549 | 563 | 537 | 530 | 545 | 531 | 533 | 459 | 363 | 387 | 421 | 295 | 323 | 338 | 384 | 414 | 461 | 507 | - | 1 | 14 | 24 | 40 | 64 | 67 | 78 | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 52 | 35 | 34 | 103 | 109 | 37 | 126 | 131 | 143 | 149 | 154 | 138 | 161 | 160 | 162 | 97 | 908 | 709 | 712 | 739 | 712 | 643 | 634 | 617 | 587 | 577 | 61 | 95 | 63 | 84 | 67 | 75 | 89 | 122 | 156 | 131 | 136 | 114 | 66 | 39 | 38 | 68 | 69 | 69 | 61 | 58 | 50 | - | 48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 261 | 262 | 430 | 470 | 499 | 551 | 312 | 317 | 1,193 | 835 | 853 | 710 | 772 | 1,040 | 987 | 803 | 2,507 | 2,305 | 2,371 | 2,202 | 2,053 | 1,946 | 1,912 | 1,892 | 1,814 | 1,752 | 692 | 750 | 788 | 791 | 689 | 703 | 764 | 776 | 798 | 785 | 787 | 770 | 661 | 547 | 568 | 637 | 507 | 530 | 524 | 550 | 566 | 604 | 624 | 76 | 51 | 50 | 68 | 88 | 89 | 118 | 145 | 145 | 146 | 143 | 91 | 91 | 91 | 90 | 86 | 86 | 86 | 83 | 83 | 83 | 83 | 83 | 83 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 45 | 0 | 0 | 8 | 6 | 4 | 0 | 0 | 0 | 0 |
Total Liabilities |
Loading...
|
M | 514 | 518 | 1,077 | 1,017 | 1,066 | 1,147 | 1,193 | 1,251 | 1,938 | 1,946 | 2,011 | 1,921 | 1,949 | 1,919 | 1,786 | 1,601 | 3,401 | 3,212 | 3,260 | 3,070 | 2,737 | 2,619 | 2,610 | 2,559 | 2,440 | 2,359 | 1,235 | 1,263 | 1,278 | 1,312 | 1,227 | 1,224 | 1,288 | 1,293 | 1,327 | 1,302 | 1,307 | 1,308 | 1,289 | 1,100 | 1,109 | 1,200 | 1,062 | 1,041 | 988 | 1,038 | 1,018 | 1,035 | 1,009 | 288 | 243 | 208 | 227 | 252 | 261 | 276 | 242 | 233 | 239 | 238 | 167 | 163 | 166 | 161 | 160 | 152 | 158 | 123 | 114 | 115 | 115 | 115 | 113 | 27 | 26 | 27 | 26 | 18 | 18 | 19 | 17 | 17 | 16 | 19 | 19 | 57 | 14 | 14 | 15 | 13 | 7 | 7 | 7 | 12 | 15 |
Additional Paid-in Capital |
Loading...
|
M | 1,924 | 1,924 | 1,922 | 1,962 | 1,952 | 1,904 | 1,907 | 1,903 | 1,929 | 1,921 | 1,915 | 1,907 | 1,876 | 1,868 | 1,858 | 1,881 | 1,765 | 1,767 | 1,771 | 1,781 | 1,782 | 1,784 | 1,785 | 1,790 | 1,790 | 1,792 | 1,794 | 1,789 | 1,782 | 1,773 | 1,755 | 1,750 | 1,745 | 1,735 | 1,727 | 1,717 | 1,708 | 1,697 | 1,639 | 1,577 | 1,568 | 1,560 | 1,550 | 1,543 | 1,529 | 1,515 | 1,500 | - | 1,450 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 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 | 9 | - |
Retained Earnings |
Loading...
|
M | 753 | 739 | 803 | 768 | 680 | 664 | 642 | 633 | -95 | -95 | -88 | -49 | -30 | -25 | 125 | 133 | -251 | -228 | -319 | -338 | -355 | -337 | -195 | -187 | -190 | -190 | -188 | -190 | -207 | -201 | -198 | -188 | -186 | -160 | -142 | -122 | -101 | -52 | -29 | -18 | 7 | -3 | -11 | -16 | -41 | -61 | -77 | - | -84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -4 | -4 | -3 | -3 | -3 | -2 | -2 | -2 | -4 | -6 | -7 | -4 | -6 | -5 | -5 | -5 | -5 | -4 | -2 | -2 | -2 | -2 | -134 | -62 | -12 | -22 | -3 | -4 | -4 | -2 | -3 | -2 | -1 | -1 | -2 | -2 | -1 | -2 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | 2 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -9 | -1 | -1 | -1 | -2 | -2 | -2 | - |
Capital Lease Obligations |
Loading...
|
M | 18 | 20 | 21 | 84 | 86 | 91 | 110 | 116 | 121 | 127 | 130 | 118 | 125 | 118 | 119 | 1 | 5 | 7 | 8 | 7 | 8 | 8 | 9 | 10 | 13 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,177 | 1,196 | 1,353 | 1,408 | 1,419 | 1,393 | 1,679 | 1,666 | 1,208 | 1,243 | 1,242 | 1,285 | 1,281 | 1,316 | 1,456 | 1,551 | 1,088 | 1,112 | 1,072 | 1,121 | 1,105 | 1,125 | 1,148 | 1,233 | 1,330 | 1,340 | 1,378 | 1,408 | 1,385 | 1,383 | 1,278 | 1,284 | 1,283 | 1,299 | 1,308 | 1,318 | 1,331 | 1,368 | 1,334 | 1,284 | 1,299 | 1,281 | 1,490 | 1,477 | 1,439 | 1,408 | 1,428 | 1,384 | 1,369 | 807 | 787 | 766 | 738 | 700 | 719 | 705 | 353 | 347 | 342 | 341 | 332 | 336 | 324 | 316 | 306 | 297 | 292 | 98 | 94 | 88 | 83 | 79 | 76 | 86 | 85 | 83 | 83 | 82 | 84 | 86 | 88 | 91 | 95 | 99 | 107 | 459 | 291 | - | 306 | 321 | 177 | 67 | 72 | 5 | 7 |
Shareholders' Equity and Liabilities |
|
M | 1,691 | 1,714 | 2,430 | 2,425 | 2,484 | 2,540 | 2,871 | 2,918 | 3,146 | 3,189 | 3,253 | 3,206 | 3,230 | 3,236 | 3,242 | 3,182 | 4,518 | 4,354 | 4,370 | 4,230 | 3,883 | 3,784 | 3,799 | 3,832 | 3,810 | 3,710 | 2,624 | 2,682 | 2,673 | 2,704 | 2,505 | 2,508 | 2,571 | 2,593 | 2,634 | 2,620 | 2,638 | 2,676 | 2,623 | 2,385 | 2,408 | 2,481 | 2,552 | 2,517 | 2,427 | 2,446 | 2,446 | 2,419 | 2,378 | 1,095 | 1,030 | 974 | 964 | 953 | 980 | 981 | 595 | 581 | 582 | 578 | 499 | 499 | 490 | 478 | 466 | 449 | 449 | 221 | 208 | 202 | 198 | 194 | 189 | 113 | 110 | 110 | 109 | 100 | 102 | 104 | 105 | 107 | 111 | 117 | 127 | 516 | 305 | 305 | 321 | 334 | 183 | 74 | 79 | 17 | 23 |
Treasury Stock |
Loading...
|
M | -1,499 | -1,465 | -1,371 | -1,322 | -1,213 | -1,174 | -871 | -871 | -625 | -580 | -581 | -571 | -562 | -525 | -526 | -461 | -424 | -425 | -380 | -323 | -323 | -323 | -311 | -311 | -261 | -242 | -227 | -190 | -190 | -190 | -278 | -278 | -278 | -278 | -278 | -278 | -278 | -278 | -278 | -278 | -278 | -278 | -53 | -52 | -51 | -51 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 129 | 119 | 139 | 128 | 131 | 145 | 140 | 161 | 163 | 163 | 163 | 162 | 166 | 167 | 170 | 175 | 175 | 179 | 180 | 181 | 181 | 181 | 181 | 183 | 186 | 187 | 191 | 192 | 189 | 182 | 181 | 180 | 180 | 180 | 179 | 179 | 178 | 178 | 174 | 171 | 173 | 185 | 193 | 191 | 192 | 193 | 193 | 193 | 160 | 154 | 154 | 151 | 148 | 146 | 151 | 119 | 58 | 58 | 58 | 57 | 65 | 65 | 64 | 55 | 56 | 55 | 48 | 45 | 44 | 43 | 42 | 39 | 41 | 42 | 42 | 39 | 39 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 29 | 29 | 29 | 28 | 25 | 20 | 17 | 9 | 17 |
Shareholders' Equity (Tangible) |
|
M | 432 | 443 | 599 | 28 | 22 | -23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | 699 | 706 | 466 | 558 | 607 | 670 | 705 | 721 | 1,315 | 1,257 | 1,277 | 1,068 | 1,067 | 1,008 | 948 | 844 | 1,151 | 1,158 | 1,240 | 1,108 | 895 | 853 | 856 | 851 | 777 | 765 | 700 | 742 | 746 | 739 | 661 | 629 | 625 | 598 | 590 | 625 | 605 | 616 | 637 | 546 | 553 | 609 | 519 | 526 | 463 | 539 | 595 | - | 744 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 207 | 206 | 383 | 370 | 392 | 441 | 192 | 190 | 1,097 | 1,058 | 1,073 | 939 | 938 | 869 | 811 | 669 | 1,035 | 1,015 | 1,096 | 945 | 783 | 762 | 743 | 745 | 686 | 664 | 600 | 626 | 655 | 663 | 573 | 576 | 587 | 559 | 549 | 562 | 544 | 544 | 544 | 442 | 460 | 489 | 344 | 368 | 378 | 424 | 449 | - | 624 | - | 65 | 72 | 76 | 98 | 65 | 68 | 78 | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | 48 | 375 | 371 | 364 | 359 | 22 | 21 | 20 | 24 | 22 | 22 | 30 | 27 | 1,347 | 30 | 18 | 23 | 31 | - | 12 | - | - | - | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email