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 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 323 | 321 | 246 | 183 | 152 | 100 | 102 | 76 | 86 | 78 | 114 | 109 | 134 | 150 | 179 | 163 | 121 | 121 | 125 | 72 | 72 | 62 | 50 | 55 | 48 | 73 | 95 | 32 | 93 | 95 | 98 | 89 | 57 | 59 | 44 | 63 | 56 | 56 | 103 | 88 | 101 | 104 | 108 | 125 | 114 | 97 | 90 | 107 | 128 | 104 | 123 | 137 | 122 | 121 | 115 | 117 | 114 | 83 | 97 | 89 | 60 | 25 | 10 | 7 | 8 | 7 | 5 | 4 | 11 | 5 | 28 | 28 | 17 | 25 | 13 | 13 | 1 | 59 | 51 | 51 | 46 | 37 | 37 | 38 | 30 | 14 | 14 | 14 | 14 | 7 | 7 | 0 | 1 | 2 | 6 | 6 | 5 | 11 | 11 | 5 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 6 | 12 | 9 | 7 | 7 | 3 | 3 | 3 | 4 | 1 | 3 | 8 | 6 | 5 | 7 | 13 | 11 | 12 | 6 | 6 | 7 | 10 | 13 | 12 | 1 | 11 | 18 | 13 | - | - | - | 3 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 |
Short-Term Investments |
Loading...
|
M | 42 | 34 | 33 | 26 | 11 | 11 | 15 | 23 | 27 | 24 | 20 | 20 | 20 | 16 | 19 | 7 | 0 | 6 | 6 | 6 | 6 | 7 | 13 | 15 | 21 | 23 | 27 | 55 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | - | - | - | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 8 | 12 | 12 | 40 | 4 | 5 | 5 | 6 | 6 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 365 | 355 | 279 | 210 | 163 | 111 | 117 | 99 | 114 | 102 | 134 | 129 | 154 | 150 | 179 | 163 | 121 | 121 | 125 | 78 | 72 | 62 | 50 | 55 | 69 | 73 | 95 | 88 | 108 | 95 | 98 | 89 | 57 | 59 | 44 | 63 | 56 | 56 | 103 | 88 | 101 | 104 | 108 | 125 | 114 | 97 | 90 | 107 | 128 | 104 | 123 | 137 | 122 | 121 | 115 | 117 | 114 | 83 | 97 | 89 | 60 | 25 | 10 | 7 | 8 | 7 | 5 | 4 | 11 | 5 | - | 28 | 17 | 33 | - | 25 | 41 | 63 | - | 56 | 52 | 42 | 42 | 44 | 30 | 14 | 14 | 14 | 14 | 7 | - | 0 | 1 | 2 | - | 6 | 5 | 11 | 11 | 5 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 6 | 12 | 9 | - | 7 | 3 | 3 | 3 | 4 | 1 | 3 | 8 | 6 | 5 | 7 | 13 | 11 | 12 | 6 | 6 | 7 | 10 | 13 | 12 | 1 | 11 | 18 | 13 | - | - | - | 3 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 | - | - | - | 1 |
Receivables |
Loading...
|
M | 259 | 237 | 267 | 205 | 170 | 215 | 195 | 172 | 149 | 148 | 133 | 123 | 115 | 125 | 121 | 149 | 152 | 161 | 168 | 166 | 152 | 159 | 182 | 151 | 120 | 126 | 114 | 131 | 128 | 152 | 169 | 171 | 196 | 184 | 208 | 210 | 222 | 220 | 206 | 203 | 197 | 181 | 209 | 189 | 186 | 189 | 126 | 107 | 98 | 133 | 113 | 112 | 107 | 101 | 98 | 108 | 143 | 156 | 115 | 172 | 181 | 215 | 215 | 134 | 200 | 187 | 178 | 188 | 108 | 165 | 124 | 124 | 127 | 101 | 98 | 98 | 79 | 64 | 62 | 62 | 68 | 78 | 78 | 74 | 85 | 102 | 102 | 99 | 90 | 114 | 114 | 88 | 86 | 78 | 62 | 62 | 65 | 59 | 59 | 63 | 76 | 69 | 69 | 65 | 57 | 71 | 71 | 54 | 55 | 51 | 39 | 39 | 50 | 32 | 32 | 35 | 37 | 37 | 34 | 37 | 40 | 38 | 34 | 38 | 37 | 41 | 40 | 23 | 24 | 29 | 44 | 41 | 37 | 31 | 31 | - | - | - | 27 | - | - | - | 20 | - | - | - | 13 | - | - | - | 18 | - | - | - | 14 |
Inventory |
Loading...
|
M | 82 | 70 | 64 | 66 | 59 | 55 | 50 | 49 | 44 | 36 | 30 | 28 | 30 | 29 | 29 | 32 | 31 | 32 | 29 | 29 | 25 | 25 | 21 | 23 | 22 | 19 | 18 | 19 | 20 | 24 | 27 | 28 | 30 | 34 | 33 | 36 | 36 | 37 | 33 | 29 | 29 | 29 | 29 | 31 | 32 | 31 | 33 | 41 | 43 | 38 | 37 | 41 | 39 | 37 | 38 | 39 | 39 | 43 | 46 | 55 | 59 | 64 | 73 | 72 | 63 | 59 | 48 | 41 | 71 | 37 | 30 | 30 | 26 | 22 | 22 | 22 | 20 | 15 | 15 | 15 | 15 | 18 | 18 | 17 | 19 | 20 | 20 | 24 | 25 | 21 | 21 | 24 | 22 | 18 | 20 | 20 | 16 | 15 | 15 | 16 | 17 | 16 | 16 | 18 | 23 | 14 | 14 | 19 | 13 | 14 | 16 | 16 | 20 | 20 | 20 | 20 | 19 | 18 | 15 | 17 | 17 | 16 | 14 | 12 | 13 | 14 | 14 | 14 | 16 | 16 | 14 | 15 | 12 | 11 | 11 | - | - | - | 22 | - | - | - | 12 | - | - | - | 12 | - | - | - | 14 | - | - | - | 18 |
Other Current Assets |
Loading...
|
M | 351 | 7 | 343 | 337 | 300 | 279 | 253 | 226 | 3 | 189 | 168 | 2 | 2 | 161 | 157 | 187 | 187 | 2 | 204 | 2 | 181 | 189 | 208 | 177 | 0 | 147 | 140 | 0 | 3 | 186 | 206 | 3 | 3 | 4 | 4 | 5 | 5 | 4 | 4 | 5 | 14 | 31 | 12 | 10 | 11 | 10 | 87 | 87 | 78 | 53 | 52 | 44 | 36 | 33 | 38 | 35 | 9 | 13 | 46 | 10 | 6 | 5 | 5 | 84 | 4 | 6 | 6 | 6 | 4 | 6 | 2 | 44 | 9 | 7 | 6 | 39 | 7 | 5 | 3 | 67 | 6 | 3 | 2 | 3 | 4 | 3 | 2 | 3 | 3 | 2 | 1 | 2 | 2 | 2 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 3 | 5 | 5 | - | 18 | 14 | 18 | 18 | 16 | 16 | 13 | 11 | 5 | 5 | 4 | 4 | 2 | 4 | 3 | 3 | 14 | 7 | 5 | 4 | 3 | 3 | 3 | 4 | - | - | - | 3 | - | - | - | 2 | - | - | - | 2 | - | - | - | 3 | - | - | - | 4 |
Current Assets |
Loading...
|
M | 717 | 675 | 622 | 547 | 463 | 389 | 370 | 325 | 312 | 290 | 302 | 286 | 303 | 310 | 336 | 350 | 308 | 321 | 329 | 287 | 264 | 261 | 277 | 252 | 236 | 239 | 250 | 260 | 266 | 282 | 304 | 299 | 293 | 291 | 297 | 324 | 326 | 327 | 357 | 334 | 342 | 345 | 357 | 354 | 344 | 328 | 346 | 350 | 355 | 337 | 337 | 347 | 317 | 302 | 302 | 308 | 305 | 295 | 315 | 326 | 307 | 309 | 303 | 298 | 275 | 259 | 237 | 238 | 194 | 213 | 186 | 186 | 177 | 162 | 154 | 154 | 146 | 146 | 138 | 138 | 141 | 141 | 141 | 138 | 137 | 138 | 138 | 139 | 130 | 143 | 143 | 113 | 111 | 100 | 91 | 91 | 89 | 88 | 88 | 88 | 96 | 89 | 89 | 88 | 84 | 90 | 90 | 82 | 85 | 79 | 80 | 80 | 87 | 74 | 74 | 74 | 73 | 70 | 67 | 65 | 67 | 65 | 64 | 63 | 65 | 64 | 63 | 58 | 57 | 63 | 74 | 61 | 63 | 64 | 58 | - | - | - | 55 | - | - | - | 35 | - | - | - | 29 | - | - | - | 36 | - | - | - | 36 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 97 | 100 | 98 | 97 | 98 | 99 | 99 | 102 | 109 | 108 | 109 | 116 | 118 | 115 | 114 | 115 | 115 | 127 | 121 | 122 | 123 | 124 | 129 | 131 | 135 | 137 | 139 | 139 | 139 | 141 | 145 | 148 | 151 | 150 | 155 | 162 | 162 | 165 | 157 | 148 | 145 | 146 | 145 | 123 | 106 | 89 | 79 | 77 | 74 | 67 | 60 | 60 | 61 | 62 | 64 | 65 | 66 | 68 | 61 | 62 | 59 | 60 | 62 | 63 | 65 | 66 | 67 | 66 | 60 | 65 | - | 57 | 56 | 56 | - | 54 | 45 | 45 | - | 45 | 45 | 44 | 44 | 45 | 45 | 45 | 45 | 44 | 44 | 37 | - | 34 | 32 | 31 | - | 32 | 33 | 33 | 33 | 34 | 34 | 32 | 32 | 30 | 30 | 26 | 26 | 24 | 19 | 15 | - | 14 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 16 | 17 | 17 | 17 | 15 | 15 | 14 | 14 | 14 | 13 | 13 | - | - | - | 13 | - | - | - | 12 | - | - | - | 14 | - | - | - | 15 | - | - | - | 15 |
Goodwill |
Loading...
|
M | 2 | 2 | 1 | 1 | 0 | - | 1 | - | - | - | 1 | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 13 | 8 | 8 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 12 | 12 | 12 | 13 | 13 | 14 | 14 | 15 | 16 | 24 | 26 | 27 | 26 | 25 | 26 | 26 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 32 | 31 | 5 | 5 | 3 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | 1 | 1 | - | - | - | 1 | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | 1 | - | 2 | - | - | - | 2 | - | - | 1 | 1 | 2 | 2 | 1 | 1 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 13 | 13 | 13 | 14 | 14 | 15 | 15 | 16 | 17 | 25 | 27 | 28 | 27 | 38 | 34 | 35 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 33 | 33 | 5 | 5 | 3 | 4 | 8 | 8 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 323 | 305 | 297 | 296 | 295 | 292 | 295 | 301 | 302 | 305 | 307 | 305 | 302 | 299 | 300 | 298 | 294 | 291 | 291 | 300 | 300 | 305 | 311 | 320 | 323 | 326 | 328 | 333 | 332 | - | - | 331 | - | - | - | 368 | 372 | 368 | 356 | 343 | 320 | 311 | 304 | 296 | 282 | 267 | 257 | 258 | 259 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 36 | 15 | 33 | 27 | 14 | 14 | 15 | 14 | 13 | 26 | 24 | 15 | 14 | 23 | 22 | 22 | 24 | 12 | 18 | 20 | 26 | 26 | 25 | 26 | 21 | 29 | 25 | 24 | 13 | 14 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 29 | 8 | 26 | 10 | 15 | 29 | 24 | 11 | 9 | 9 | 8 | 8 | 8 | 9 | 33 | 8 | 7 | 8 | 8 | 8 | 42 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 4 | 5 | 6 | 6 | 4 | 5 | 6 | 5 | 3 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 1 | 1 | 5 | 5 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 5 | 7 | 8 | 8 | 8 | 6 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | - | - | - | 2 | - | - | - | 2 | - | - | - | 2 | - | - | - | 3 | - | - | - | 2 |
Total Long-Term Assets |
Loading...
|
M | 133 | 133 | 130 | 124 | 124 | 124 | 123 | 127 | 128 | 133 | 134 | 136 | 138 | 138 | 137 | 137 | 139 | 145 | 139 | 150 | 149 | 149 | 153 | 156 | 164 | 166 | 165 | 164 | 154 | 155 | 158 | 161 | 168 | 167 | 172 | 180 | 180 | 194 | 184 | 174 | 173 | 175 | 174 | 147 | 130 | 112 | 102 | 100 | 97 | 90 | 85 | 93 | 96 | 97 | 99 | 111 | 108 | 109 | 90 | 91 | 89 | 91 | 94 | 97 | 98 | 102 | 104 | 103 | 99 | 103 | 68 | 68 | 63 | 64 | 64 | 64 | 51 | 50 | 51 | 51 | 50 | 49 | 49 | 50 | 51 | 51 | 51 | 51 | 51 | 44 | 44 | 41 | 38 | 38 | 39 | 39 | 39 | 40 | 40 | 40 | 40 | 38 | 38 | 36 | 36 | 33 | 33 | 30 | 25 | 20 | 20 | 20 | 23 | 23 | 23 | 22 | 23 | 23 | 23 | 24 | 22 | 22 | 21 | 21 | 19 | 19 | 19 | 20 | 17 | 17 | 16 | 16 | 16 | 14 | 14 | - | - | - | 15 | - | - | - | 14 | - | - | - | 16 | - | - | - | 18 | - | - | - | 18 |
Total Assets |
Loading...
|
M | 850 | 808 | 752 | 671 | 587 | 514 | 493 | 452 | 440 | 424 | 436 | 422 | 441 | 448 | 472 | 487 | 447 | 466 | 467 | 437 | 414 | 410 | 430 | 409 | 400 | 406 | 415 | 424 | 420 | 437 | 463 | 460 | 461 | 458 | 469 | 503 | 506 | 521 | 541 | 508 | 515 | 520 | 531 | 501 | 473 | 440 | 448 | 449 | 452 | 427 | 422 | 440 | 413 | 399 | 401 | 419 | 414 | 405 | 405 | 417 | 396 | 400 | 398 | 395 | 373 | 361 | 341 | 341 | 293 | 316 | 253 | 253 | 240 | 227 | 218 | 218 | 197 | 196 | 189 | 189 | 192 | 190 | 190 | 188 | 188 | 190 | 190 | 190 | 181 | 186 | 186 | 154 | 149 | 138 | 130 | 130 | 128 | 128 | 128 | 127 | 136 | 127 | 127 | 124 | 121 | 123 | 123 | 113 | 110 | 100 | 100 | 100 | 110 | 97 | 97 | 95 | 96 | 93 | 91 | 89 | 89 | 87 | 86 | 84 | 85 | 84 | 82 | 77 | 75 | 81 | 89 | 77 | 79 | 78 | 73 | - | - | - | 69 | - | - | - | 49 | - | - | - | 44 | - | - | - | 53 | - | - | - | 54 |
Accounts Payable |
Loading...
|
M | 80 | 50 | 57 | 63 | 51 | 39 | 63 | 46 | 49 | 42 | 45 | 33 | 40 | 28 | 35 | 39 | 44 | 45 | 51 | 38 | 34 | 32 | 41 | 34 | 35 | 29 | 33 | 25 | 28 | 33 | 35 | 36 | 43 | 46 | 48 | 54 | 53 | 60 | 70 | 47 | 50 | 51 | 59 | 54 | 51 | 40 | 48 | 55 | 60 | 52 | 57 | 47 | 43 | 36 | 42 | 39 | 77 | 83 | 48 | 109 | 114 | 123 | 94 | 64 | 99 | 93 | 91 | 83 | 47 | 77 | 44 | 47 | 41 | 22 | 22 | 20 | 18 | 14 | 14 | 13 | 12 | 14 | 14 | 13 | 15 | 15 | 15 | 15 | 17 | 19 | 19 | 14 | 16 | 16 | 16 | 11 | 11 | 10 | 10 | 11 | 12 | 12 | 12 | 11 | 13 | 12 | 12 | 13 | 15 | 9 | - | 11 | 15 | 11 | 11 | 12 | 12 | 11 | 9 | 8 | 7 | 8 | 8 | 5 | 6 | 8 | 8 | 6 | 7 | 10 | 13 | 9 | 12 | 14 | 8 | - | - | - | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 5 | 7 | 6 | 12 | 8 | 8 | 14 | 8 | 8 | 9 | 1 | 8 | 3 | 3 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 4 | 5 | 5 | 1 | 1 | 1 | 1 | 4 | 4 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - | - | 0 | 0 | 0 | - | - | - | 1 | - | - | - | 2 | - | - | - | 2 | - | - | - | 2 | - | - | - | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 316 | 329 | 280 | 2 | 178 | 134 | 80 | 67 | 57 | 49 | 42 | 43 | 54 | 71 | 79 | 98 | 58 | 78 | 71 | 61 | 51 | 51 | 43 | 39 | 29 | 37 | 27 | 43 | 34 | 42 | 46 | 45 | 42 | 45 | 44 | 59 | 66 | 61 | 51 | 36 | 44 | 36 | 60 | 67 | 58 | 45 | 5 | 36 | 32 | 28 | 4 | 31 | 27 | 31 | 3 | 42 | - | - | 3 | - | - | 39 | 44 | 44 | 35 | 30 | 34 | 31 | 1 | 23 | - | 23 | 20 | 18 | - | 16 | 12 | 15 | - | 13 | 13 | 14 | - | 13 | 16 | 19 | - | 22 | 18 | 18 | - | 16 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 46 | 48 | 58 | 270 | 39 | 30 | 41 | 31 | 26 | 20 | 32 | 27 | 25 | 25 | 36 | 31 | 29 | 24 | 35 | 30 | 25 | 23 | 34 | 26 | 21 | 19 | 25 | 23 | 22 | 23 | 37 | 35 | 33 | 31 | 32 | 32 | 29 | 23 | 37 | 37 | 36 | 59 | 49 | 39 | 32 | 30 | 77 | 53 | 69 | 65 | 76 | 65 | 47 | 40 | 68 | 35 | 42 | 38 | 93 | 52 | 45 | 4 | 7 | 46 | 1 | 3 | 2 | 1 | 51 | 2 | 43 | 4 | 3 | 17 | 33 | 19 | 18 | 17 | 30 | 12 | 18 | 15 | 30 | 14 | 12 | 13 | 32 | 16 | 13 | 15 | 33 | 9 | 17 | 19 | 19 | 17 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 26 | 17 | 26 | 26 | 24 | 19 | 20 | - | 21 | 22 | 18 | 18 | 15 | 16 | 16 | 16 | 17 | 16 | 14 | 14 | 14 | 13 | 14 | 14 | 13 | 12 | 17 | 21 | 15 | 13 | 13 | 15 | - | - | - | 12 | - | - | - | 16 | - | - | - | 11 | - | - | - | 12 | - | - | - | 13 |
Current Liabilities |
Loading...
|
M | 442 | 428 | 396 | 335 | 270 | 204 | 186 | 144 | 133 | 114 | 121 | 105 | 121 | 127 | 153 | 170 | 133 | 150 | 158 | 130 | 110 | 107 | 118 | 99 | 86 | 85 | 86 | 91 | 84 | 99 | 118 | 116 | 118 | 122 | 125 | 146 | 149 | 144 | 158 | 120 | 130 | 146 | 168 | 161 | 141 | 115 | 131 | 146 | 162 | 146 | 138 | 144 | 119 | 109 | 115 | 118 | 121 | 124 | 149 | 167 | 165 | 178 | 153 | 162 | 149 | 135 | 136 | 124 | 99 | 110 | 78 | 78 | 67 | 59 | 56 | 56 | 48 | 46 | 40 | 40 | 43 | 44 | 44 | 44 | 46 | 52 | 52 | 54 | 49 | 54 | 54 | 43 | 43 | 36 | 30 | 30 | 29 | 28 | 28 | 29 | 32 | 30 | 30 | 38 | 29 | 38 | 38 | 37 | 38 | 33 | 36 | 36 | 40 | 31 | 31 | 30 | 31 | 30 | 28 | 27 | 26 | 25 | 25 | 22 | 22 | 24 | 25 | 22 | 19 | 28 | 34 | 24 | 26 | 27 | 23 | - | - | - | 25 | - | - | - | 18 | - | - | - | 13 | - | - | - | 14 | - | - | - | 14 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 18 | 20 | 19 | 5 | 8 | 8 | 9 | 34 | 30 | 32 | 42 | 27 | 43 | 34 | 38 | 34 | 17 | 18 | 19 | 19 | 16 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 11 | 12 | 12 | 21 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 2 | 2 | 12 | 3 | 12 | 2 | 2 | 3 | 5 | 5 | 5 | 2 | 5 | 5 | 6 | 6 | 7 | 8 | 3 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 14 | 14 | 12 | 12 | 12 | 11 | 10 | 12 | 14 | 15 | 14 | 14 | 13 | 14 | 13 | 13 | 13 | 15 | 10 | 12 | 11 | 11 | 10 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 10 | 11 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 14 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 8 | 9 | 22 | 24 | 23 | 8 | 12 | 12 | 13 | 38 | 34 | 37 | 46 | 32 | 46 | 37 | 41 | 21 | 21 | 21 | 23 | 19 | 19 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 13 | 14 | 23 | 23 | 6 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 17 | 14 | 14 | 6 | 9 | 8 | 8 | 3 | 3 | 4 | 4 | 4 | 8 | 8 | 8 | 10 | 11 | 11 | 11 | 12 | 14 | 15 | 15 | 12 | 14 | 14 | 14 | 14 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | - | - | - | 20 | - | - | - | 10 | - | - | - | 13 | - | - | - | 20 | - | - | - | 20 |
Total Liabilities |
Loading...
|
M | 456 | 442 | 407 | 347 | 281 | 215 | 196 | 156 | 147 | 128 | 135 | 119 | 134 | 140 | 166 | 184 | 146 | 165 | 168 | 141 | 121 | 118 | 128 | 107 | 94 | 93 | 94 | 99 | 92 | 107 | 127 | 126 | 128 | 133 | 136 | 158 | 161 | 157 | 170 | 133 | 144 | 160 | 176 | 168 | 149 | 122 | 138 | 153 | 169 | 154 | 146 | 153 | 127 | 118 | 123 | 140 | 145 | 147 | 158 | 179 | 178 | 190 | 191 | 196 | 185 | 180 | 167 | 170 | 136 | 151 | 98 | 98 | 88 | 82 | 75 | 75 | 58 | 56 | 49 | 49 | 53 | 54 | 54 | 53 | 55 | 61 | 61 | 67 | 63 | 77 | 77 | 50 | 50 | 44 | 37 | 37 | 37 | 37 | 37 | 38 | 49 | 44 | 44 | 43 | 39 | 47 | 47 | 40 | 41 | 36 | 40 | 40 | 47 | 39 | 39 | 40 | 42 | 41 | 39 | 39 | 40 | 40 | 39 | 34 | 36 | 39 | 39 | 36 | 36 | 44 | 51 | 42 | 44 | 45 | 42 | - | - | - | 45 | - | - | - | 28 | - | - | - | 26 | - | - | - | 33 | - | - | - | 33 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 71 | 70 | 68 | 67 | 66 | 65 | 64 | 64 | 64 | 63 | 62 | 62 | 61 | 60 | 60 | 59 | 58 | 58 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46 | 45 | 44 | 43 | 42 | 41 | 39 | 38 | 38 | 35 | 34 | 34 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 302 | 287 | 281 | 284 | 278 | 272 | 276 | 283 | 282 | 287 | 291 | 294 | 294 | 294 | 289 | 289 | 286 | 284 | 286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 332 | 332 | 319 | 314 | 295 | 286 | 279 | 272 | 260 | 248 | 241 | 242 | 249 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -26 | -24 | -27 | -24 | -26 | -27 | -29 | -23 | -19 | -20 | -20 | -18 | -19 | -20 | -25 | -27 | -29 | -22 | -25 | -23 | -24 | -26 | -22 | -23 | -20 | -19 | -19 | -23 | -25 | -26 | -24 | -22 | -20 | -25 | -22 | -15 | -18 | -11 | -7 | -2 | -5 | -4 | -2 | -4 | -2 | -1 | 0 | -1 | -1 | -2 | -1 | 0 | 1 | -1 | -1 | -3 | -3 | -2 | -3 | -2 | -6 | -6 | 0 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | -35 | -1 | -1 | -1 | -35 | -1 | -1 | -2 | -41 | -2 | -2 | -2 | -41 | -2 | -2 | -2 | -43 | -2 | -2 | -3 | -39 | -3 | -3 | -3 | -37 | -3 | -3 | -3 | -37 | -3 | -32 | -32 | -33 | -32 | -31 | -29 | -30 | -29 | -28 | -28 | -28 | -28 | -31 | -27 | -29 | -27 | -27 | -26 | -26 | -26 | -26 | -26 | -24 | -21 | -21 | -21 | -21 | -21 | -20 | -19 | -19 | -18 | -18 | -17 | -17 | - | - | - | -11 | - | - | - | -12 | - | - | - | -11 | - | - | - | -1 | - | - | - | -7 |
Capital Lease Obligations |
Loading...
|
M | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 394 | 366 | 345 | 324 | 306 | 298 | 297 | 296 | 293 | 296 | 301 | 303 | 306 | 308 | 307 | 304 | 300 | 302 | 299 | 296 | 292 | 292 | 302 | 301 | 306 | 313 | 321 | 325 | 328 | 330 | 335 | 335 | 333 | 325 | 333 | 346 | 345 | 364 | 371 | 375 | 372 | 360 | 355 | 333 | 325 | 318 | 310 | 296 | 282 | 273 | 275 | 287 | 286 | 281 | 277 | 279 | 268 | 258 | 247 | 237 | 219 | 209 | 207 | 199 | 188 | 180 | 174 | 170 | 157 | 164 | 159 | 155 | 152 | 144 | 144 | 142 | 139 | 140 | 140 | 140 | 139 | 137 | 137 | 134 | 133 | 128 | 128 | 123 | 118 | 109 | 109 | 105 | 99 | 94 | 94 | 92 | 91 | 91 | 91 | 89 | 88 | 83 | 83 | 81 | 82 | 76 | 76 | 73 | 69 | 63 | - | 60 | 62 | 58 | 58 | 56 | 54 | 53 | 52 | 50 | 49 | 47 | 47 | 50 | 49 | 45 | 43 | 41 | 39 | 36 | 39 | 35 | 35 | 33 | 31 | - | - | - | 24 | - | - | - | 21 | - | - | - | 18 | - | - | - | 20 | - | - | - | 21 |
Shareholders' Equity and Liabilities |
|
M | 850 | 808 | 752 | 671 | 587 | 514 | 493 | 452 | 440 | 424 | 436 | 422 | 441 | 448 | 472 | 487 | 447 | 466 | 467 | 437 | 414 | 410 | 430 | 409 | 400 | 406 | 415 | 424 | 420 | 437 | 463 | 460 | 461 | 458 | 469 | 503 | 506 | 521 | 541 | 508 | 515 | 520 | 531 | 501 | 473 | 440 | 448 | 449 | 452 | 427 | 422 | 440 | 413 | 399 | 401 | 419 | 414 | 405 | 405 | 417 | 396 | 400 | 398 | 395 | 373 | 361 | 341 | 341 | 293 | 316 | 253 | 253 | 240 | 227 | 218 | 218 | 197 | 196 | 189 | 189 | 192 | 190 | 190 | 188 | 188 | 190 | 190 | 190 | 181 | 186 | 186 | 154 | 149 | 138 | 130 | 130 | 128 | 128 | 128 | 127 | 136 | 127 | 127 | 124 | 121 | 123 | 123 | 113 | 110 | 100 | 100 | 100 | 110 | 97 | 97 | 95 | 96 | 93 | 91 | 89 | 89 | 87 | 86 | 84 | 85 | 84 | 82 | 77 | 75 | 81 | 89 | 77 | 79 | 78 | 73 | - | - | - | 69 | - | - | - | 49 | - | - | - | 44 | - | - | - | 53 | - | - | - | 54 |
Treasury Stock |
Loading...
|
M | - | - | - | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -21 | -13 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -3 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 11 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 11 | 10 | 11 | 10 | 10 | 10 | 11 | 10 | 10 | 11 | 11 | 10 | 10 | 10 | 10 | 11 | 10 | 10 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 323 | 305 | 298 | 296 | 295 | 292 | 295 | 301 | 302 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 182 | 166 | 123 | 124 | 126 | 79 | 74 | 64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 91 | 105 | 107 | 111 | 129 | 118 | 101 | 94 | 111 | 133 | 109 | 129 | 143 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 20 | 22 | 22 | 9 | 15 | 15 | 20 | 42 | 38 | 46 | 50 | 36 | 52 | 35 | 47 | 37 | 21 | 21 | 21 | 21 | 18 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 11 | 11 | 12 | 12 | 13 | 13 | 13 | 23 | 9 | 9 | 7 | 7 | 8 | 8 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email