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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 19 | 5 | 13 | 19 | 26 | 10 | 7 | 13 | 19 | 11 | 19 | 11 | 19 | 7 | 8 | 6 | 11 | 16 | 15 | 19 | 16 | 13 | 18 | 20 | 9 | 13 | 16 | 19 | 9 | 12 | 4 | 6 | 2 | 3 | 6 | 11 | 14 | 16 | 3 | 5 | 7 | 12 | 5 | 7 | 11 | 2 | 1 | 4 | 7 | 11 | 3 | 3 | 3 | 6 | 3 | 5 | 6 | 9 | 1 | 1 | 1 | 2 | 3 | 4 | 7 | 9 | 2 | 4 | 6 | 10 | 12 | 12 | 4 | 5 | 6 | 7 | 8 | 9 | 3 | 2 | 3 | 3 | 0 | 0 | 0 | 3 | 3 | 1 | 0 | 1 | 0 | 1 | 0 | 5 | 1 | 1 | 1 | 5 | 8 | 3 | 5 | 14 | 1 | 1 | 3 | 5 | 5 | 3 | 19 | 33 | 40 | 5 | 5 | 3 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 3 | 0 | 1 | 0 | - | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 1 | - | 1 | 2 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 2 | 3 | 5 | - | - | - | - | 9 | 9 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 19 | 5 | 13 | 19 | 26 | 10 | 7 | 13 | 19 | 11 | 19 | 11 | 19 | 7 | 8 | 6 | 11 | 16 | 15 | 19 | 16 | 13 | 18 | 20 | 9 | 13 | 16 | 19 | 9 | 12 | 4 | 6 | 2 | 3 | 6 | 11 | 14 | 16 | 3 | 5 | 7 | 12 | 5 | 7 | 11 | 2 | 1 | 4 | 7 | 11 | 3 | 3 | 3 | 6 | 3 | 5 | 6 | 9 | 1 | 3 | 4 | 7 | 3 | 4 | 7 | 9 | 11 | 13 | 14 | 10 | 12 | 12 | 4 | 5 | 6 | 7 | 8 | 9 | 3 | 2 | 3 | 3 | 0 | 0 | - | 3 | 3 | 1 | 0 | 1 | 0 | 1 | 0 | 5 | 1 | 1 | 1 | 5 | 8 | 3 | 5 | 14 | 1 | 1 | 3 | 5 | 5 | 3 | 19 | - | 40 | 5 | - | 3 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 3 | 0 | 1 | 0 | - | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 2 | 1 | 0 | 1 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 8 | - | - | - | - | 1 | 1 | 8 | 14 | 25 | 4 | 6 | 14 | 22 | 6 | 8 | 15 | 25 | 7 | 8 | 14 | 25 | 6 | 6 | 11 | 21 | 3 | 6 | 12 | 20 | 4 | 8 | 17 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 3 | 2 | 2 | 1 | 1 | 1 | 0 | - | - | 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 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14 | - | - | - | - | - | - | 14 | 16 | 32 | 21 | 13 | 16 | 33 | 22 | 15 | 15 | 33 | 29 | 18 | 18 | 34 | 27 | 15 | 18 | 31 | 23 | 14 | 14 | 27 | 21 | 14 | 11 | 0 | 0 | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 3 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | - | 20 | - | - | - | - | 0 | 0 | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 25 | 8 | 17 | 23 | 29 | 12 | 10 | 16 | 21 | 13 | 21 | 12 | 20 | 8 | 8 | 6 | 11 | 16 | 16 | 20 | 17 | 13 | 18 | 21 | 9 | 13 | 17 | 20 | 10 | 16 | 7 | 6 | 3 | 3 | 7 | 11 | 14 | 17 | 4 | 6 | 8 | 13 | 6 | 8 | 12 | 2 | 3 | 6 | 9 | 12 | 4 | 4 | 4 | 6 | 4 | 5 | 7 | 9 | 2 | 3 | 5 | 7 | 4 | 5 | 7 | 9 | 11 | 13 | 15 | 11 | 13 | 13 | 5 | 6 | 8 | 8 | 10 | 10 | 26 | 2 | 3 | 4 | 1 | 2 | 1 | 26 | 34 | 59 | 26 | 22 | 31 | 57 | 29 | 28 | 30 | 60 | 37 | 32 | 41 | 63 | 39 | 36 | 30 | 54 | 30 | 26 | 33 | 52 | 50 | 63 | 88 | 6 | 6 | 3 | 2 | 1 | 3 | 2 | 3 | 4 | 5 | 4 | 0 | 1 | 0 | - | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 89 | 88 | 86 | 86 | 86 | 85 | 81 | 84 | 83 | 82 | 81 | 79 | 57 | 53 | 53 | 52 | 52 | 50 | 48 | 47 | 47 | 47 | 46 | 46 | 46 | 45 | 45 | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 42 | 42 | 41 | 40 | 39 | 38 | 37 | 37 | 37 | 37 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 36 | 155 | 39 | 39 | 40 | 40 | 40 | - | 155 | 159 | 164 | 165 | 165 | 166 | 167 | 167 | 165 | 169 | 170 | 170 | 169 | 169 | 170 | 167 | 166 | 165 | 164 | 164 | 160 | 138 | 140 | 138 | - | 137 | 2 | - | 24 | 24 | 24 | 2 | 23 | 1 | 23 | 1 | 22 | 1 | 21 | 1 | - | 20 | 19 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | 4 | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | - | 5 | 5 | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | - | - | - | 6 | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | 5 | - | 20 | 5 | - | 5 | 5 | 5 | - | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | 6 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | - | - | - | 10 | - | - | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | - | - | 10 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 42 | 53 | 55 | 29 | 28 | 35 | 42 | 37 | 43 | -9 | -17 | -29 | -23 | -24 | -24 | -86 | -90 | -84 | -85 | -90 | -84 | -74 | -87 | -83 | -80 | -74 | -61 | -58 | -70 | -71 | -65 | -56 | -55 | -50 | -44 | -44 | -54 | -49 | -45 | -40 | -37 | -32 | -28 | -21 | -15 | -11 | -6 | -2 | -9 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 2 | - | 3 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 6 | 6 | 6 | 6 | 7 | 8 | 9 | 10 | 11 | 8 | 13 | 4 | 5 | 8 | 4 | 4 | 4 | 6 | 4 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 7 | 2 | 2 | 3 | - | - | - | 7 | 12 | 12 | 12 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 11 | 11 | 13 | 12 | 13 | 11 | 17 | 17 | 17 | 10 | 32 | 29 | 25 | 6 | 11 | -7 | 25 | 3 | 3 | 3 | 24 | 2 | 23 | 1 | 23 | 0 | 21 | 0 | 21 | - | 1 | 4 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 101 | 99 | 98 | 98 | 98 | 98 | 94 | 99 | 99 | 99 | 99 | 89 | 70 | 66 | 65 | 65 | 63 | 61 | 58 | 57 | 57 | 56 | 54 | 54 | 54 | 53 | 52 | 52 | 52 | 51 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 51 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 48 | 48 | 48 | 47 | 46 | 45 | 44 | 43 | 42 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 39 | 39 | 39 | 39 | 40 | 40 | 40 | 40 | 40 | 41 | 166 | 45 | 45 | 46 | 43 | 44 | - | 166 | 171 | 176 | 177 | 177 | 177 | 178 | 179 | 177 | 182 | 183 | 183 | 182 | 182 | 182 | 179 | 178 | 182 | 181 | 181 | 177 | 175 | 174 | 168 | - | 167 | 7 | 33 | 32 | 32 | 33 | 32 | 31 | 30 | 30 | 30 | 28 | 28 | 27 | 27 | - | 27 | 29 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 126 | 107 | 114 | 121 | 128 | 111 | 104 | 114 | 120 | 112 | 120 | 102 | 90 | 74 | 73 | 71 | 74 | 77 | 74 | 78 | 74 | 69 | 72 | 75 | 63 | 67 | 69 | 72 | 62 | 67 | 59 | 58 | 55 | 55 | 60 | 63 | 66 | 68 | 56 | 58 | 60 | 64 | 58 | 60 | 64 | 51 | 51 | 54 | 55 | 58 | 49 | 48 | 47 | 49 | 45 | 46 | 48 | 50 | 42 | 44 | 45 | 47 | 44 | 45 | 48 | 50 | 52 | 53 | 54 | 50 | 52 | 52 | 45 | 46 | 47 | 49 | 50 | 51 | 192 | 47 | 48 | 50 | 44 | 46 | 45 | 192 | 205 | 235 | 203 | 198 | 209 | 234 | 208 | 205 | 212 | 243 | 220 | 214 | 222 | 245 | 218 | 214 | 212 | 235 | 211 | 203 | 208 | 227 | 217 | 231 | 255 | 39 | 39 | 36 | 34 | 34 | 35 | 32 | 33 | 34 | 34 | 32 | 28 | 28 | 28 | - | 27 | 30 | 29 | - | - | - | 35 | - | - | - | 55 | - | - | - | 48 | - | - | - |
Accounts Payable |
Loading...
|
M | 3 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | 7 | 13 | 24 | 7 | 12 | 14 | 22 | 8 | 9 | 12 | 23 | 10 | 8 | 12 | 21 | 8 | 9 | 10 | 16 | 7 | 9 | 9 | 20 | 6 | - | 12 | 2 | - | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
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 | 1 | 1 | 1 | 2 | 0 | 43 | 0 | 0 | 0 | 37 | 36 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -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 | - | - | - | - | 45 | 34 | 33 | - | 35 | 35 | 35 | 45 | 39 | 61 | 42 | 5 | 30 | 48 | 29 | 1 | 30 | 54 | 35 | 1 | 11 | 32 | 1 | 1 | 3 | 20 | 10 | 1 | 1 | 18 | 5 | - | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 14,412 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 5 | 4 | 4 | 4 | 3 | 4 | 1 | 2 | 2 | 1 | 3 | 1 | 1 | 2 | 2 | 2 | 3 | 4 | 1 | 2 | 1 | -14,408 | 1 | 2 | 2 | 2 | 6 | 5 | 0 | 4 | 3 | 0 | 2 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 7 | 1 | 0 | 2 | 4 | 3 | 2 | 7 | 10 | 7 | 9 | 6 | 9 | 5 | 8 | 6 | 10 | 6 | 10 | 8 | 10 | 6 | 14 | 7 | 11 | 7 | 10 | 6 | 10 | 6 | 4 | - | 18 | -2 | - | 1 | 1 | 0 | 0 | - | 1 | - | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 9 | 6 | 6 | 6 | 5 | 6 | 3 | 4 | 4 | 3 | 5 | 2 | 2 | 3 | 3 | 4 | 5 | 5 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 6 | 9 | 8 | 3 | 5 | 47 | 2 | 3 | 2 | 39 | 39 | 37 | 2 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 2 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 60 | 35 | 33 | 2 | 40 | 39 | 38 | 60 | 63 | 92 | 57 | 23 | 53 | 75 | 44 | 16 | 52 | 83 | 54 | 17 | 33 | 60 | 23 | 16 | 24 | 43 | 27 | 15 | 20 | 44 | 15 | 18 | 48 | 2 | 20 | 1 | 2 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 54 | 38 | 37 | 39 | 39 | 49 | 48 | 48 | 47 | 46 | 46 | 82 | 79 | 79 | 75 | 74 | 72 | 138 | 141 | 138 | 137 | 136 | 133 | 130 | 127 | 137 | 134 | 4 | 102 | 104 | 80 | 111 | 3 | 108 | 73 | 73 | 1 | 105 | 103 | 101 | 99 | 97 | 88 | 86 | 85 | 63 | 57 | 55 | 54 | 53 | 52 | 51 | 46 | 44 | 40 | 39 | 38 | 37 | 36 | 35 | 35 | 34 | 33 | 32 | 31 | 30 | 29 | 28 | 27 | 26 | 25 | 36 | 26 | 26 | 26 | 25 | 25 | 25 | - | - | - | 30 | - | - | - | 115 | 116 | 116 | 117 | 141 | 121 | 121 | 122 | 146 | 118 | 118 | 118 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 0 | 0 | 0 | 22 | 22 | 0 | 20 | 0 | 0 | 0 | 22 | 0 | - | 17 | 17 | 0 | 16 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 80 | 62 | 61 | 62 | 61 | 71 | 69 | 71 | 70 | 69 | 68 | 104 | 100 | 97 | 93 | 91 | 89 | 154 | 158 | 154 | 152 | 151 | 149 | 145 | 142 | 139 | 136 | 135 | 117 | 117 | 82 | 123 | 117 | 110 | 75 | 74 | 73 | 106 | 104 | 102 | 100 | 98 | 89 | 87 | 86 | 65 | 58 | 56 | 55 | 54 | 52 | 51 | 47 | 46 | 41 | 40 | 39 | 38 | 36 | 35 | 35 | 34 | 33 | 32 | 31 | 30 | 29 | 28 | 27 | 26 | 25 | 36 | 26 | 26 | 26 | 25 | 25 | 25 | 133 | - | - | 31 | 12 | 12 | - | 133 | 134 | 134 | 133 | 158 | 132 | 131 | 131 | 155 | 124 | 124 | 124 | 148 | 139 | 138 | 148 | 148 | 147 | 146 | 138 | 138 | 137 | 136 | 155 | - | 30 | 2 | - | 1 | 1 | 1 | 16 | 14 | 14 | 14 | 14 | 17 | 16 | 16 | 18 | - | 17 | 19 | 19 | - | - | - | 20 | - | - | - | 17 | - | - | - | 14 | - | - | - |
Total Liabilities |
Loading...
|
M | 89 | 67 | 67 | 68 | 67 | 77 | 72 | 75 | 74 | 72 | 73 | 107 | 103 | 100 | 96 | 95 | 94 | 159 | 160 | 157 | 155 | 156 | 152 | 149 | 146 | 145 | 145 | 143 | 120 | 121 | 129 | 125 | 119 | 112 | 114 | 113 | 110 | 108 | 106 | 104 | 101 | 101 | 91 | 88 | 88 | 67 | 63 | 61 | 58 | 56 | 54 | 53 | 49 | 48 | 42 | 41 | 40 | 39 | 37 | 36 | 36 | 35 | 34 | 33 | 32 | 31 | 30 | 29 | 28 | 27 | 26 | 38 | 28 | 27 | 27 | 26 | 26 | 26 | 193 | 35 | 33 | 33 | 52 | 51 | 51 | 193 | 197 | 226 | 190 | 181 | 184 | 207 | 175 | 171 | 176 | 207 | 178 | 164 | 172 | 198 | 172 | 165 | 170 | 189 | 165 | 153 | 157 | 180 | 169 | 176 | 201 | 20 | 20 | 19 | 19 | 18 | 18 | 15 | 15 | 15 | 15 | 18 | 18 | 18 | 20 | - | 19 | 23 | 22 | - | - | - | 24 | - | - | - | 27 | - | - | - | 24 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 676 | 675 | - | 627 | 626 | 626 | - | 613 | 551 | 532 | 514 | 509 | 502 | 502 | 419 | 407 | 407 | 398 | 384 | 382 | 382 | 367 | 365 | 360 | 360 | 359 | 355 | 333 | 331 | 327 | 327 | 322 | 320 | 320 | 320 | 305 | 304 | 304 | 304 | 302 | 301 | 301 | 301 | 300 | 300 | 300 | 300 | 289 | 284 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | -624 | -615 | - | -595 | -587 | -581 | - | -566 | -557 | -545 | -539 | -531 | -527 | -522 | -502 | -494 | -487 | -479 | -470 | -462 | -456 | -450 | -444 | -437 | -431 | -417 | -410 | -403 | -398 | -392 | -384 | -376 | -370 | -364 | -360 | -354 | -350 | -345 | -341 | -335 | -330 | -325 | -318 | -312 | -307 | -303 | -298 | -294 | -290 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | -1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | -7 | -7 | - | - | -6 | -6 | 0 | 0 | -6 | -6 | 0 | 0 | -6 | -6 | 0 | 0 | -6 | -6 | 0 | 0 | -5 | -5 | 0 | 0 | -5 | -5 | 0 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -6 | -6 | -6 | -6 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -27 | -25 | -23 | - | -19 | -17 | -14 | - | -5 | -5 | -5 | - | -1 | -1 | - | -1 | -1 | -1 | - | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | -4 | -4 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 26 | 23 | 23 | 22 | 22 | 21 | 20 | 23 | 22 | 22 | 22 | 21 | 21 | 17 | 17 | 16 | 16 | 16 | 15 | 15 | 15 | - | 14 | - | - | 13 | 13 | 13 | 13 | 12 | - | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 37 | 40 | 48 | 53 | 61 | 34 | 32 | 39 | 46 | 41 | 47 | -5 | -13 | -25 | -23 | -24 | -20 | -82 | -87 | -80 | -81 | -86 | -80 | -74 | -83 | -79 | -76 | -71 | -58 | -54 | -70 | -67 | -65 | -56 | -55 | -50 | -44 | -40 | -50 | -46 | -41 | -36 | -33 | -28 | -24 | -17 | -12 | -7 | -2 | 2 | -5 | -5 | -2 | 1 | 3 | 6 | 8 | 11 | 5 | 8 | 9 | 12 | 10 | 13 | 15 | 19 | 21 | 24 | 26 | 24 | 26 | 15 | 17 | 19 | 21 | 22 | 24 | 25 | -1 | 12 | 14 | 16 | -8 | -5 | 5 | -1 | 8 | 9 | 13 | 18 | 24 | 28 | 32 | 34 | 36 | 36 | 42 | 50 | 51 | 47 | 46 | 50 | 41 | 45 | 46 | 50 | 51 | 46 | 48 | - | 54 | 19 | - | 17 | 15 | 15 | 17 | 18 | 18 | 19 | 19 | 14 | 10 | 10 | 8 | - | 8 | 7 | 7 | - | - | - | 10 | - | - | - | 28 | - | - | - | 25 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 126 | 107 | 114 | 121 | 128 | 111 | 104 | 114 | 120 | 112 | 120 | 102 | 90 | 74 | 73 | 71 | 74 | 77 | 74 | 78 | 74 | 69 | 72 | 75 | 63 | 67 | 69 | 72 | 62 | 67 | 59 | 58 | 55 | 55 | 60 | 63 | 66 | 68 | 56 | 58 | 60 | 64 | 58 | 60 | 64 | 51 | 51 | 54 | 55 | 58 | 49 | 48 | 47 | 49 | 45 | 46 | 48 | 50 | 42 | 44 | 45 | 47 | 44 | 45 | 48 | 50 | 52 | 53 | 54 | 50 | 52 | 52 | 45 | 46 | 47 | 49 | 50 | 51 | 192 | 47 | 48 | 50 | 44 | 46 | 45 | 192 | 205 | 235 | 203 | 198 | 209 | 234 | 208 | 205 | 212 | 243 | 220 | 214 | 222 | 245 | 218 | 214 | 212 | 235 | 211 | 203 | 208 | 227 | 217 | 231 | 255 | 39 | 39 | 36 | 34 | 34 | 35 | 32 | 33 | 34 | 34 | 32 | 28 | 28 | 28 | - | 27 | 30 | 29 | - | - | - | 35 | - | - | - | 55 | - | - | - | 48 | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 67 | 67 | 67 | 67 | 63 | 50 | 51 | 51 | 44 | 43 | 42 | 39 | 38 | 35 | 35 | 35 | 31 | 31 | 26 | 26 | 25 | 25 | 24 | 24 | 23 | 23 | 23 | 22 | 22 | 22 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 1 | 7 | 7 | 7 | 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 | 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 | 1 | 1 | 1 | 1 |
Shareholders' Equity (Tangible) |
|
M | - | - | 43 | 53 | 56 | 29 | 29 | 36 | 42 | 37 | 44 | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 59 | 65 | - | 55 | 61 | - | - | - | - | 98 | 86 | 83 | - | 99 | 169 | 172 | 173 | 168 | 149 | 165 | - | 135 | 28 | 30 | 37 | 125 | 128 | - | 129 | 5 | 111 | - | - | 50 | 122 | 107 | 107 | 107 | 109 | 93 | 94 | 96 | 66 | 58 | 61 | 61 | 64 | 55 | 54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 55 | 38 | 38 | 40 | 39 | 49 | 49 | 48 | 47 | 47 | 46 | 83 | 79 | 79 | 75 | 74 | 72 | 138 | 141 | 138 | 137 | 136 | 133 | 130 | 127 | 138 | 135 | 5 | 103 | 104 | 122 | 111 | 3 | 108 | 110 | 109 | 36 | 105 | 103 | 101 | 99 | 97 | 88 | 86 | 85 | 63 | 57 | 57 | 54 | 53 | 52 | 51 | 46 | 44 | 40 | 39 | 38 | 37 | 36 | 35 | 35 | 34 | 33 | 32 | 31 | 30 | 29 | 28 | 27 | 26 | 25 | 36 | 26 | 26 | - | - | - | - | - | - | - | - | - | - | - | 161 | 155 | 178 | 158 | 147 | 151 | 169 | 150 | 146 | 148 | 172 | 153 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 132 | 2 | 0 | 43 | 0 | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email