Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 71 | 6 | 75 | 6 | 106 | 143 | 146 | 152 | 111 | 130 | 57 | 74 | 102 | 70 | 34 | 33 | 31 | 15 | 6 | 16 | 45 | 36 | 43 | 38 | 52 | 65 | 40 | 47 | 72 | 54 | 73 | 67 | 59 | 60 | 61 | 68 | 55 | 60 | 46 | 57 | 48 | 40 | 46 | 57 | 49 | 43 | 44 | 36 | 33 | 30 | 34 | 9 | 22 | 21 | 20 | 20 | 15 | 22 | 20 | 22 | 30 | 11 | 8 | 24 | 22 | 26 | 32 | 32 | 17 | 19 | 24 | 19 | 25 | 16 | 12 | 10 | 13 | 15 | 15 | 38 | 64 | 85 | 83 | 86 | 66 | 51 | 26 | 32 | 19 | 10 | 21 | 21 | 35 | 148 | 126 | 6 | 4 | 5 | 6 | 5 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 0 | 2 | 3 | 3 | 3 | 2 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 10 | 25 | 32 | 35 | 41 | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 205 | 274 | 256 | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 71 | 6 | 75 | 6 | 106 | 143 | 146 | 152 | 111 | 130 | 57 | 74 | 102 | 70 | 34 | 33 | 31 | 15 | 6 | 16 | 45 | 36 | 43 | 38 | 52 | 65 | 40 | 47 | 72 | 54 | 73 | 67 | 59 | 60 | 61 | 68 | 57 | 63 | 46 | 57 | 48 | 40 | 50 | 57 | 49 | 43 | 44 | 37 | 34 | 30 | 34 | 9 | 22 | 21 | 20 | - | 15 | 22 | 20 | 22 | 30 | 11 | 8 | 24 | 22 | 26 | 32 | - | 17 | 19 | 24 | 19 | 25 | 19 | 15 | 20 | 38 | 47 | 50 | 79 | 64 | 85 | 83 | 86 | 66 | 51 | 26 | 32 | 19 | 10 | 21 | - | 46 | 353 | 400 | 263 | 4 | 5 | 6 | 5 | - | - | - |
Receivables |
Loading...
|
M | 123 | 12 | 143 | 12 | 127 | 124 | 114 | 127 | 114 | 104 | 95 | 106 | 92 | 87 | 106 | 106 | 103 | 106 | 101 | 110 | 105 | 101 | 98 | 112 | 110 | 107 | 104 | 104 | 101 | 107 | 101 | 105 | 100 | 100 | 95 | 96 | 94 | 94 | 96 | 98 | 98 | 95 | 84 | 82 | 89 | 88 | 80 | 84 | 86 | 83 | 47 | 59 | 61 | 60 | 47 | 47 | 51 | 49 | 41 | 50 | 57 | 59 | 47 | 52 | 61 | 60 | 62 | 58 | 70 | 72 | 59 | 67 | 73 | 76 | 59 | 65 | 66 | 69 | 53 | 66 | 68 | 68 | 56 | 68 | 67 | 65 | 51 | 60 | 61 | 50 | 49 | 49 | 35 | 27 | 16 | 20 | 20 | 17 | 12 | 12 | - | - | - |
Inventory |
Loading...
|
M | 21 | - | 29 | - | 5 | 4 | 23 | 3 | 9 | 11 | 10 | 10 | 4 | 12 | 11 | - | 10 | 9 | 14 | 10 | 9 | 8 | 12 | 9 | 9 | 7 | 13 | 8 | 7 | 7 | 10 | 8 | 7 | 6 | 12 | 9 | 5 | 4 | 4 | 8 | 8 | 6 | 8 | 7 | 5 | 4 | 6 | 7 | 6 | 4 | 5 | 7 | 5 | 7 | 5 | - | 4 | 5 | 5 | 6 | 20 | 20 | 20 | 22 | 9 | 10 | 9 | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | 6 | 0 | 0 | 0 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 43 | 1 | 42 | 1 | 49 | 40 | 43 | 31 | 37 | 35 | 43 | 33 | 35 | 36 | 35 | 36 | 37 | 39 | 43 | 37 | 39 | 37 | 38 | 41 | 46 | 46 | 44 | 41 | 37 | 35 | 31 | 33 | 35 | 32 | 33 | 29 | 32 | 32 | 35 | 30 | 31 | 31 | 32 | 30 | 32 | 29 | 29 | 29 | 32 | 19 | 1 | 2 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 4 | 5 | 0 | 9 | 0 | 7 | 8 | 7 | 10 | 9 | 9 | 7 | 9 | 9 | 8 | 7 | 5 | 5 | 5 | 5 | 9 | 3 | 6 | 6 | 8 | 7 | 9 | 9 | 10 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | - | - | - |
Current Assets |
Loading...
|
M | 259 | 20 | 290 | 20 | 287 | 311 | 326 | 313 | 272 | 280 | 204 | 223 | 234 | 204 | 186 | 186 | 182 | 169 | 163 | 173 | 198 | 182 | 191 | 200 | 218 | 225 | 201 | 200 | 218 | 203 | 214 | 214 | 201 | 198 | 202 | 202 | 188 | 193 | 181 | 193 | 184 | 173 | 173 | 176 | 175 | 164 | 159 | 156 | 159 | 137 | 87 | 76 | 87 | 88 | 72 | 72 | 70 | 76 | 66 | 78 | 108 | 91 | 77 | 99 | 96 | 101 | 104 | 104 | 95 | 98 | 91 | 94 | 108 | 104 | 83 | 93 | 112 | 125 | 112 | 152 | 137 | 158 | 144 | 159 | 139 | 125 | 83 | 98 | 87 | 69 | 79 | 79 | 90 | 382 | 417 | 285 | 26 | 24 | 20 | 18 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 56 | 10 | 60 | 10 | 62 | 61 | 63 | 64 | 65 | 67 | 59 | 60 | 67 | 67 | 69 | - | 73 | 73 | 73 | 26 | 26 | 24 | 24 | 25 | 24 | 25 | 24 | 25 | 26 | 28 | 29 | 29 | 30 | 31 | 31 | 31 | 32 | 33 | 33 | 34 | 35 | 36 | 35 | 35 | 35 | 35 | 34 | 34 | 33 | 34 | 32 | 33 | 35 | 37 | 41 | - | 43 | 45 | 46 | 49 | 50 | 51 | 46 | 46 | 44 | 48 | 54 | - | 52 | 51 | 49 | 50 | 50 | 48 | 45 | 45 | 41 | 41 | 42 | 43 | 42 | 43 | 42 | 42 | 41 | 41 | 39 | 39 | 37 | 28 | 33 | - | 117 | 18 | 17 | 16 | 16 | 15 | 10 | 7 | - | - | - |
Goodwill |
Loading...
|
M | 217 | 217 | 217 | 217 | 220 | 219 | 223 | 223 | 223 | 223 | 223 | 223 | 224 | 234 | 240 | 240 | 246 | 246 | 246 | 246 | 260 | 260 | 260 | 263 | 263 | 263 | 258 | 258 | 258 | 258 | 258 | 258 | 261 | 276 | 276 | 275 | 275 | 275 | 275 | 272 | 272 | 272 | 272 | 272 | 272 | 272 | 272 | 272 | 286 | 286 | 121 | 121 | 137 | 137 | 138 | 138 | 138 | 138 | 137 | 137 | 165 | 165 | 146 | 146 | 146 | 147 | 158 | 148 | 165 | 165 | 165 | 163 | 134 | 132 | 117 | 117 | 115 | 115 | 115 | 114,516 | 112 | 112 | 112 | 97,992 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 597 | 175 | 630 | 175 | 638 | 616 | 629 | 615 | 615 | 622 | 596 | 603 | 638 | 659 | 711 | 711 | 718 | 722 | 743 | 747 | 756 | 764 | 784 | 783 | 775 | 802 | 818 | 827 | 843 | 848 | 829 | 833 | 857 | 865 | 873 | 887 | 893 | 902 | 911 | 911 | 925 | 944 | 958 | 970 | 941 | 952 | 962 | 973 | 992 | 967 | 714 | 719 | 735 | 733 | 734 | 734 | 751 | 754 | 756 | 808 | 867 | 1,208 | 1,163 | 1,304 | 1,709 | 1,716 | 1,820 | 1,713 | 1,877 | 1,869 | 1,846 | 2,013 | 2,006 | 2,005 | 1,991 | 1,931 | 1,884 | 1,814 | 1,815 | 1,782 | 1,782 | 1,775 | 1,776 | 1,777 | 1,786 | 1,789 | 1,736 | 1,776 | 1,774 | 1,595 | 1,637 | 1,637 | 1,572 | 363 | 293 | 219 | 212 | 200 | 175 | 128 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 814 | 392 | 847 | 392 | 858 | 835 | 852 | 839 | 838 | 845 | 820 | 827 | 862 | 893 | 951 | 951 | 963 | 968 | 989 | 993 | 1,016 | 1,024 | 1,044 | 1,046 | 1,038 | 1,065 | 1,077 | 1,085 | 1,101 | 1,107 | 1,087 | 1,091 | 1,118 | 1,141 | 1,149 | 1,162 | 1,168 | 1,177 | 1,185 | 1,183 | 1,197 | 1,216 | 1,230 | 1,242 | 1,213 | 1,224 | 1,234 | 1,245 | 1,278 | 1,253 | 835 | 840 | 873 | 871 | 871 | 871 | 889 | 892 | 893 | 945 | 1,032 | 1,373 | 1,309 | 1,450 | 1,856 | 1,863 | 1,978 | 1,861 | 2,042 | 2,034 | 2,012 | 2,176 | 2,140 | 2,137 | 2,108 | 2,048 | 1,999 | 1,928 | 1,930 | 116,298 | 1,894 | 1,887 | 1,888 | 99,769 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | - | -491 | -581 | -504 | -590 | -515 | -621 | -550 | -699 | -621 | -733 | -737 | -768 | -773 | -787 | -811 | -727 | -861 | -888 | 29 | 53 | -70 | -63 | -62 | -59 | - | -1,085 | - | -1,103 | - | - | - | -1,087 | -1,081 | -1,075 | -1,072 | 90 | - | - | - | - | - | - | - | - | -1,066 | -1,081 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 14 | 13 | 150 | 137 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 6 | -9 | -119 | -9 | 119 | 108 | 44 | 103 | 63 | 43 | 76 | 76 | 49 | 45 | 44 | 44 | 44 | 59 | 46 | 45 | 47 | 60 | 46 | 46 | 45 | 47 | 51 | 49 | 15 | 13 | 12 | 12 | 14 | 14 | 3 | 4 | 4 | 4 | 7 | 4 | 4 | 4 | 4 | 8 | 53 | 49 | 44 | 41 | 38 | 89 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 54 | -6 | -7 | 141 | 72 | 22 | 109 | 59 | 132 | 16 | 8 | 7 | 44 | 3 | 0 | 0 | 43 | 5 | 7 | 0 | 41 | 3 | 8 | 7 | 7 | 8 | 9 | 12 | 10 | 12 | 17 | 16 | 16 | 12 | 139 | 141 | 9 | 4 | 5 | 6 | -13 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,026 | 191 | 1,049 | 191 | 964 | 944 | 958 | 948 | 966 | 960 | 965 | 973 | 977 | 1,005 | 1,064 | 1,064 | 1,080 | 1,100 | 1,108 | 1,064 | 1,090 | 1,108 | 1,115 | 1,117 | 1,107 | 1,137 | 1,152 | 1,159 | 1,141 | 1,147 | 1,129 | 1,133 | 1,162 | 1,186 | 1,184 | 1,197 | 1,203 | 1,213 | 1,226 | 1,222 | 1,236 | 1,256 | 1,269 | 1,284 | 1,304 | 1,311 | 1,322 | 1,330 | 1,362 | 1,387 | 920 | 923 | 957 | 959 | 963 | - | 987 | 990 | 994 | 1,047 | 1,138 | 1,480 | 1,562 | 1,569 | 1,980 | 2,080 | 2,091 | - | 2,159 | 2,141 | 2,107 | 2,108 | 2,100 | 2,095 | 2,078 | 2,018 | 1,965 | 1,898 | 1,894 | 1,866 | 1,865 | 1,826 | 1,825 | 1,825 | 1,836 | 1,839 | 1,787 | 1,826 | 1,823 | 1,640 | 1,686 | - | 1,701 | 520 | 451 | 243 | 232 | 220 | 191 | 136 | - | - | - |
Total Assets |
Loading...
|
M | 1,284 | 211 | 1,338 | 211 | 1,251 | 1,255 | 1,285 | 1,261 | 1,238 | 1,240 | 1,169 | 1,195 | 1,211 | 1,209 | 1,445 | 1,250 | 1,262 | 1,269 | 1,272 | 1,237 | 1,288 | 1,290 | 1,306 | 1,317 | 1,326 | 1,362 | 1,353 | 1,359 | 1,360 | 1,351 | 1,343 | 1,347 | 1,363 | 1,384 | 1,385 | 1,399 | 1,392 | 1,406 | 1,406 | 1,414 | 1,420 | 1,429 | 1,442 | 2,039 | 1,479 | 1,474 | 1,481 | 1,486 | 1,521 | 1,524 | 1,007 | 999 | 1,044 | 1,046 | 1,036 | 1,036 | 1,057 | 1,067 | 1,060 | 1,125 | 1,246 | 1,570 | 1,639 | 1,668 | 2,077 | 2,181 | 2,195 | 2,195 | 2,254 | 2,239 | 2,198 | 2,201 | 2,207 | 2,199 | 2,160 | 2,111 | 2,077 | 2,023 | 2,006 | 2,018 | 2,002 | 1,983 | 1,970 | 1,984 | 1,975 | 1,964 | 1,870 | 1,924 | 1,911 | 1,709 | 1,765 | 1,765 | 1,791 | 902 | 868 | 528 | 258 | 244 | 211 | 154 | - | - | - |
Accounts Payable |
Loading...
|
M | 14 | 1 | 18 | 1 | 14 | 15 | 12 | 15 | 15 | 13 | 9 | 11 | 6 | 5 | 6 | 6 | 5 | 7 | 8 | 7 | 6 | 8 | 8 | 8 | 7 | 6 | 7 | 8 | 5 | 6 | 9 | 8 | 4 | 6 | 8 | 7 | 8 | 7 | 7 | 7 | 8 | 8 | 7 | 5 | 10 | 6 | 8 | 6 | 7 | 5 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 6 | 4 | 3 | 6 | 4 | 4 | 10 | 10 | 5 | 3 | 4 | 3 | 5 | 6 | 6 | 9 | 8 | 6 | 7 | 7 | 7 | 8 | 8 | 7 | 8 | 7 | 6 | 8 | 8 | 8 | 18 | 18 | 9 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | - | - | - |
Short-Term Debt |
Loading...
|
M | 8 | - | 9 | - | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 32 | 59 | 59 | 35 | 26 | 32 | 29 | 28 | 39 | 15 | 15 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 485 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 18 | 652 | 656 | 18 | 18 | 18 | 18 | 27 | 44 | 42 | 39 | 33 | 26 | 19 | 15 | 8 | 8 | 4 | - | 0 | 0 | 0 | 0 | 74 | 70 | 66 | 61 | 57 | 53 | 53 | 53 | 53 | 53 | 39 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 44 | - | 13 | - | - | - | - | 9 | 34 | 53 | 35 | 12 | 37 | 30 | 12 | - | 39 | 36 | 42 | 10 | 44 | 48 | 50 | 12 | 43 | 44 | 47 | 10 | 52 | 52 | 38 | 9 | 42 | 48 | 27 | 7 | 31 | 35 | 28 | 6 | 32 | 30 | 31 | 5 | 40 | 36 | 42 | 40 | 43 | 42 | 17 | 17 | 25 | 26 | 21 | - | 13 | 19 | 16 | 21 | 26 | 39 | 24 | 7 | 26 | 38 | 6 | - | 29 | 2 | 27 | 2 | 0 | 0 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 33 | 27 | 36 | 3,465 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 45 | 7 | 90 | 7 | 89 | 85 | 78 | 73 | 29 | 24 | 25 | 52 | 20 | 26 | 48 | 39 | 25 | 27 | 32 | 55 | 28 | 25 | 30 | 58 | 29 | 29 | 30 | 71 | 28 | 25 | 30 | 63 | 19 | 14 | 20 | 45 | 14 | 14 | 14 | 45 | 14 | 15 | 17 | 46 | 13 | 12 | 10 | 12 | 11 | 10 | 8 | 12 | 10 | 12 | 10 | 30 | 10 | 12 | 10 | 13 | 11 | 14 | 19 | 46 | 17 | 21 | 49 | 52 | 17 | 57 | 16 | 50 | 44 | 51 | 33 | 35 | 33 | 41 | 36 | 43 | 35 | 9 | 7 | 5 | -3,428 | 10 | 39 | 54 | 31 | 20 | 19 | 19 | 22 | 13 | 11 | 8 | 8 | 6 | 7 | 4 | - | - | - |
Current Liabilities |
Loading...
|
M | 113 | 8 | 130 | 8 | 113 | 110 | 100 | 106 | 88 | 99 | 78 | 107 | 123 | 121 | 101 | 101 | 101 | 98 | 110 | 111 | 92 | 96 | 91 | 81 | 83 | 83 | 88 | 92 | 89 | 87 | 80 | 83 | 67 | 71 | 539 | 63 | 57 | 60 | 53 | 63 | 59 | 57 | 59 | 61 | 68 | 59 | 65 | 62 | 65 | 62 | 32 | 50 | 689 | 697 | 54 | 688 | 44 | 52 | 56 | 81 | 85 | 97 | 80 | 86 | 66 | 77 | 72 | 72 | 55 | 60 | 47 | 56 | 49 | 57 | 117 | 118 | 110 | 111 | 104 | 106 | 98 | 103 | 94 | 101 | 84 | 78 | 46 | 62 | 39 | 28 | 37 | 37 | 31 | 16 | 12 | 10 | 10 | 9 | 8 | 5 | - | - | - |
Long-Term Debt |
Loading...
|
M | 716 | 715 | 715 | 739 | 763 | 787 | 819 | 819 | 818 | 818 | 810 | 819 | 827 | 838 | 870 | 850 | 856 | 874 | 871 | 892 | 946 | 953 | 979 | 989 | 1,004 | 1,026 | 1,021 | 1,019 | 1,002 | 1,017 | 1,021 | 1,028 | 1,021 | 1,021 | 335 | 831 | 828 | 831 | 835 | 820 | 812 | 813 | 814 | 814 | 815 | 815 | 811 | 805 | 815 | 811 | 668 | 624 | 1 | 1 | 1 | 1 | 641 | 656 | 651 | 632 | 724 | 705 | 781 | 790 | 818 | 923 | 926 | 930 | 970 | 965 | 953 | 953 | 953 | 938 | 863 | 550 | 543 | 510 | 528 | 545 | 558 | 571 | 584 | 598 | 611 | 624 | 780 | 780 | 780 | 650 | 635 | 647 | 654 | 84 | 84 | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 27 | 28 | 31 | 35 | 35 | 38 | 36 | 28 | 26 | 28 | 25 | 24 | 34 | 27 | 25 | 25 | 25 | 27 | 27 | 36 | 38 | 45 | 45 | 45 | 42 | 43 | 34 | 33 | - | 33 | - | 29 | - | - | - | 21 | 19 | 20 | 20 | 20 | - | - | - | - | - | - | - | - | 20 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 815 | 170 | 849 | 170 | 852 | 867 | 897 | 884 | 884 | 889 | 879 | 889 | 914 | 918 | 955 | 966 | 961 | 978 | 974 | 937 | 1,121 | 1,143 | 1,186 | 1,182 | 1,313 | 1,342 | 1,327 | 1,325 | 1,325 | 1,317 | 1,327 | 1,324 | 1,333 | 1,333 | 630 | 1,105 | 1,090 | 1,085 | 1,080 | 1,055 | 1,047 | 1,042 | 1,038 | 1,032 | 1,026 | 1,019 | 1,064 | 993 | 1,004 | 1,000 | 812 | 755 | 146 | 142 | 734 | - | 740 | 758 | 753 | 729 | 836 | 877 | 946 | 945 | 989 | 1,088 | 1,105 | - | 1,153 | 1,143 | 1,121 | 1,122 | 1,107 | 1,078 | 985 | 664 | 658 | 614 | 620 | 634 | 637 | 626 | 630 | 640 | 645 | 649 | 797 | 809 | 797 | 670 | 672 | - | 686 | 109 | 98 | 97 | 123 | 112 | 170 | 147 | - | - | - |
Total Liabilities |
Loading...
|
M | 928 | 178 | 979 | 178 | 1,251 | 1,255 | 996 | 1,261 | 972 | 1,003 | 957 | 1,195 | 1,037 | 1,039 | 1,251 | 1,067 | 1,063 | 1,269 | 1,084 | 1,237 | 1,214 | 1,239 | 1,277 | 1,317 | 1,396 | 1,362 | 1,415 | 1,359 | 1,414 | 1,404 | 1,407 | 1,347 | 1,400 | 1,403 | 1,169 | 1,399 | 1,147 | 1,144 | 1,133 | 1,414 | 1,420 | 1,429 | 1,096 | 1,461 | 1,094 | 1,078 | 1,129 | 1,056 | 1,070 | 1,062 | 844 | 805 | 835 | 840 | 787 | 840 | 785 | 810 | 809 | 810 | 921 | 973 | 1,026 | 1,031 | 1,055 | 1,165 | 1,177 | 1,177 | 1,207 | 1,202 | 1,169 | 1,178 | 1,156 | 1,135 | 1,102 | 783 | 768 | 725 | 723 | 739 | 735 | 729 | 725 | 740 | 729 | 727 | 842 | 871 | 836 | 697 | 708 | 708 | 717 | 125 | 110 | 107 | 133 | 121 | 178 | 152 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 997 | 995 | 1,021 | 1,021 | 1,021 | 1,023 | 1,004 | 992 | 994 | 978 | 979 | 980 | 979 | 975 | 978 | 979 | 980 | 980 | 981 | 984 | 982 | 981 | 982 | 982 | - | 983 | - | 984 | - | - | - | 1,007 | 1,007 | 1,004 | 1,004 | 1,003 | - | - | - | - | - | - | - | - | 991 | 992 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | -731 | -735 | -750 | -767 | -773 | -787 | -805 | -805 | -831 | -819 | -820 | -797 | -789 | - | -801 | -800 | -917 | -940 | -964 | -941 | -1,062 | -1,054 | -1,055 | -1,053 | -1,049 | -1,049 | 0 | -1,056 | 0 | 0 | 0 | -988 | -974 | -961 | -950 | -925 | 0 | 0 | 0 | 0 | 0 | - | 328 | 411 | -775 | -765 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 73 | - | 73 | - | - | - | - | - | - | - | - | -148 | - | - | - | - | - | - | - | - | 0 | 0 | -140 | -140 | 0 | 0 | 0 | 0 | 0 | 0 | -129 | -129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -1 | -3 | -4 | -1 | -1 | -1 | -1 | 1 | -1 | 0 | 0 | -1 | -1 | -12 | -11 | -35 | -37 | -37 | -39 | -38 | -38 | -39 | -37 | -36 | -36 | -38 | -39 | -41 | -40 | -37 | -9 | - | - | 0 | 0 | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 31 | 29 | 30 | 34 | 37 | 37 | 39 | 41 | 43 | 46 | 45 | 46 | 48 | 48 | 49 | 49 | 52 | 54 | 53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 332 | 32 | 334 | 32 | 266 | 260 | 271 | 254 | 248 | 221 | 199 | 187 | 162 | 159 | 183 | 183 | 190 | 181 | 177 | 179 | 63 | 40 | 17 | 43 | -80 | -73 | -73 | -71 | -66 | -65 | -76 | -72 | -48 | -31 | 2 | 221 | 33 | 43 | 53 | 285 | 302 | 318 | 124 | 354 | 155 | 171 | 123 | 206 | 216 | 227 | 132 | 194 | 209 | 207 | 242 | 196 | 267 | 253 | 248 | 313 | 324 | 595 | 612 | 633 | 1,019 | 1,014 | 1,018 | 1,018 | 1,045 | 1,036 | 1,026 | 1,021 | 1,049 | 1,062 | 1,058 | 1,328 | 1,309 | 1,298 | 1,283 | 1,278 | 1,267 | 1,255 | 1,245 | 1,244 | 1,245 | 1,236 | 1,028 | 1,053 | 1,074 | 1,011 | 1,057 | 1,057 | 1,074 | 778 | 758 | 420 | 125 | 123 | 32 | 2 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,284 | 211 | 1,338 | 211 | 1,251 | 1,255 | 1,285 | 1,261 | 1,238 | 1,240 | 1,169 | 1,195 | 1,211 | 1,209 | 1,445 | 1,250 | 1,262 | 1,269 | 1,272 | 1,237 | 1,288 | 1,290 | 1,306 | 1,317 | 1,326 | 1,362 | 1,353 | 1,359 | 1,360 | 1,351 | 1,343 | 1,347 | 1,363 | 1,384 | 1,385 | 1,399 | 1,392 | 1,406 | 1,406 | 1,414 | 1,420 | 1,429 | 1,442 | 2,039 | 1,479 | 1,474 | 1,481 | 1,486 | 1,521 | 1,524 | 1,007 | 999 | 1,044 | 1,046 | 1,036 | 1,036 | 1,057 | 1,067 | 1,060 | 1,125 | 1,246 | 1,570 | 1,639 | 1,668 | 2,077 | 2,181 | 2,195 | 2,195 | 2,254 | 2,239 | 2,198 | 2,201 | 2,207 | 2,199 | 2,160 | 2,111 | 2,077 | 2,023 | 2,006 | 2,018 | 2,002 | 1,983 | 1,970 | 1,984 | 1,975 | 1,964 | 1,870 | 1,924 | 1,911 | 1,709 | 1,765 | 1,765 | 1,791 | 902 | 868 | 528 | 258 | 244 | 211 | 154 | - | - | - |
Treasury Stock |
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 | - | -328 | -411 | -422 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -41 | -15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 47 | 28 | 50 | 28 | 50 | 55 | 55 | 55 | 55 | 54 | 49 | 48 | 44 | 48 | 44 | 44 | 46 | 46 | 45 | 47 | 47 | 48 | 47 | 49 | 47 | 48 | 48 | 47 | 47 | 49 | 49 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 47 | 47 | 47 | 49 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 53 | 52 | 52 | 54 | 54 | 51 | 53 | 57 | 60 | 71 | 71 | 95 | 98 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 104 | 106 | 106 | 106 | 105 | 106 | 106 | 106 | 105 | 105 | 105 | 105 | 105 | 104 | 94 | 94 | 92 | 88 | 87 | 87 | 85 | 85 | 74 | 74 | 48 | 28 | 24 | 28 | 28 | 28 | 28 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | - | -491 | -581 | -504 | -590 | -515 | -621 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 938 | 909 | 919 | 918 | 905 | 947 | 1,007 | 1,004 | 1,026 | 1,030 | 1,059 | 1,095 | 1,064 | 1,069 | - | 1,075 | - | 1,099 | - | - | - | 903 | 889 | 898 | 885 | 881 | - | - | - | - | - | - | - | - | 854 | 846 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 724 | - | 723 | - | 773 | 797 | 829 | 829 | 828 | 828 | 819 | 851 | 886 | 897 | 905 | 876 | 888 | 903 | 899 | 931 | 961 | 968 | 983 | 993 | 1,007 | 1,030 | 1,024 | 1,022 | 1,006 | 1,021 | 1,025 | 1,031 | 1,024 | 1,024 | 820 | 835 | 832 | 835 | 839 | 824 | 816 | 817 | 817 | 819 | 819 | 820 | 815 | 809 | 820 | 816 | 673 | 642 | 653 | 657 | 19 | 19 | 659 | 674 | 677 | 675 | 765 | 744 | 814 | 816 | 836 | 938 | 934 | 938 | 974 | - | 953 | 953 | 953 | 938 | 938 | 620 | 608 | 571 | 584 | 598 | 611 | 624 | 637 | 650 | 650 | 650 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 23 | 50 | 50 | 22 | 26 | 23 | 20 | 21 | 39 | 15 | 15 | 4 | 4 | 4 | 1,011 | 26 | 4 | - | - | - | 4 | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email