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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 104 | 115 | 116 | 108 | 93 | 79 | 96 | 96 | 99 | 97 | 94 | 94 | 96 | 90 | 100 | 100 | 105 | 160 | 180 | 179 | 208 | 216 | 237 | 209 | 193 | 176 | 173 | 164 | 141 | 146 | 148 | 134 | 121 | 118 | 111 | 147 | 132 | 129 | 119 | 108 | 97 | 86 | 78 | 65 | 59 | 72 | 82 | 79 | 86 | 60 | 88 | 68 | 73 | 55 | 56 | 46 | 19 | 38 | 30 | 31 | 23 | 6 | 11 | 11 | 11 | 7 | 3 | 6 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Short-Term Investments |
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 | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 2 | - | - | - | 2 | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 104 | 115 | 116 | 108 | 93 | 79 | 96 | - | 99 | 97 | 94 | 94 | 96 | 90 | 100 | 100 | 105 | 160 | 180 | 179 | 208 | 216 | 237 | 209 | 193 | 176 | 173 | 164 | 141 | 146 | 148 | 134 | 121 | 118 | 111 | 147 | 132 | 129 | 119 | 108 | 97 | 86 | 78 | 65 | 59 | 72 | 82 | 79 | 86 | 60 | 88 | 68 | 73 | 55 | 56 | 46 | 19 | 38 | 30 | 31 | 23 | 6 | 11 | 11 | 11 | 7 | 3 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Receivables |
Loading...
|
M | 2 | 2 | 5 | 5 | 10 | 9 | 15 | 15 | 13 | 5 | 7 | 7 | 7 | 3 | 5 | 5 | 10 | 7 | 0 | 0 | 0 | 5 | 10 | 30 | 72 | 87 | 61 | 52 | 71 | 71 | 52 | 50 | 74 | 75 | 60 | 42 | 48 | 45 | 41 | 45 | 44 | 39 | 31 | 36 | 42 | 41 | 27 | 22 | 25 | 36 | 28 | 22 | 14 | 25 | 14 | 17 | 15 | 12 | 13 | 12 | 9 | 13 | 7 | 4 | 4 | 2 | 3 | 4 | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
Inventory |
Loading...
|
M | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | - | 0 | 0 | 0 | 1 | 2 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 5 | 6 | 6 | 5 | 6 | 5 | 5 | 6 | 5 | 4 | 5 | 4 | 3 | 3 | 2 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Current Assets |
Loading...
|
M | 8 | 4 | 4 | 4 | 4 | 7 | 4 | 4 | 5 | 2 | 6 | 6 | 1 | 3 | 1 | 1 | 2 | 2 | 2 | 8 | 3 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 3 | 0 | 1 | 1 | 2 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Current Assets |
Loading...
|
M | 115 | 122 | 126 | 119 | 107 | 96 | 115 | 115 | 118 | 105 | 107 | 107 | 105 | 96 | 107 | 107 | 117 | 169 | 181 | 187 | 212 | 223 | 249 | 242 | 269 | 269 | 239 | 222 | 219 | 225 | 207 | 191 | 203 | 201 | 179 | 194 | 186 | 180 | 167 | 158 | 148 | 131 | 115 | 107 | 106 | 118 | 115 | 106 | 115 | 100 | 118 | 94 | 89 | 82 | 71 | 64 | 36 | 51 | 43 | 43 | 34 | 26 | 22 | 16 | 17 | 11 | 9 | 10 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 1 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 149 | 142 | 154 | 158 | 167 | 183 | 171 | - | 159 | 162 | 158 | - | 145 | 141 | 147 | - | 149 | 131 | 100 | 83 | 67 | 95 | 95 | 96 | 98 | 101 | 105 | 109 | 123 | 113 | 123 | 129 | 126 | 129 | 136 | 126 | 132 | 133 | 140 | 148 | 151 | 157 | 162 | 168 | 158 | 145 | 142 | 150 | 141 | 143 | 117 | 112 | 105 | 99 | 84 | 82 | 81 | 62 | 55 | 45 | 47 | 47 | 40 | 30 | 16 | 16 | 4 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 29 | 31 | 29 | 29 | 28 | 28 | 28 | 29 | 29 | 30 | 30 | 30 | 31 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 9 | 9 | 10 | 10 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 14 | 14 | 15 | 14 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 1 | 1 | 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 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41 | 43 | 45 | 44 | 34 | 33 | 32 | 32 | 34 | 34 | 35 | 35 | 35 | 37 | 37 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | 261 | - | 275 | - | 269 | 276 | 288 | 287 | 282 | 278 | 272 | 277 | 264 | 253 | 255 | 263 | 266 | 288 | 295 | 294 | 331 | 366 | 391 | 382 | 393 | 381 | 360 | 349 | 358 | 350 | 346 | 338 | 338 | 342 | 330 | 312 | 307 | 302 | 296 | 295 | 287 | 277 | 267 | 264 | 255 | 251 | 247 | 243 | 239 | 225 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 9 | 9 | 10 | 15 | 9 | 10 | 23 | - | 19 | 19 | 29 | 38 | 37 | 18 | 25 | 17 | 14 | 21 | 21 | 29 | 58 | 24 | 23 | 21 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 5 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -7 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
Total Long-Term Assets |
Loading...
|
M | 164 | 156 | 170 | 173 | 183 | 203 | 194 | 194 | 187 | 191 | 187 | 187 | 173 | 168 | 172 | 172 | 171 | 160 | 130 | 111 | 125 | 148 | 148 | 146 | 134 | 136 | 139 | 144 | 159 | 150 | 160 | 166 | 164 | 168 | 175 | 129 | 135 | 136 | 143 | 151 | 154 | 160 | 165 | 171 | 163 | 148 | 147 | 153 | 144 | 146 | 118 | 113 | 105 | 100 | 85 | 83 | 82 | 63 | 55 | 46 | 47 | 48 | 41 | 31 | 17 | 17 | 5 | 5 | - | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | - | - | - | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 |
Total Assets |
Loading...
|
M | 279 | 278 | 296 | 292 | 291 | 299 | 310 | 310 | 304 | 296 | 294 | 294 | 278 | 265 | 279 | 279 | 288 | 330 | 311 | 299 | 337 | 371 | 397 | 387 | 403 | 405 | 378 | 366 | 378 | 375 | 367 | 357 | 367 | 369 | 354 | 323 | 321 | 316 | 310 | 309 | 302 | 291 | 280 | 278 | 269 | 266 | 262 | 258 | 259 | 245 | 235 | 207 | 194 | 182 | 155 | 146 | 117 | 114 | 98 | 89 | 82 | 74 | 63 | 46 | 33 | 27 | 14 | 15 | - | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | - | - | - | 4 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 6 |
Accounts Payable |
Loading...
|
M | 0 | 6 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 6 | 1 | 0 | 4 | 2 | 4 | 2 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 13 | 9 | 8 | 10 | 14 | 12 | 10 | 12 | 16 | 15 | 4 | 4 | 5 | 5 | 4 | 5 | 6 | 5 | 5 | 4 | 4 | 5 | 4 | 8 | 6 | 9 | 6 | 7 | 11 | 6 | 6 | 1 | 5 | 1 | 1 | 6 | 5 | 5 | 3 | 3 | 2 | 1 | 6 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | 10 | 1 | 1 | 1 | 4 | 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 | - | - | - | - | - | - | 4 | 6 | 9 | 9 | 3 | 10 | 10 | 6 | - | - | - | - | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | 10 | 9 | 10 | 10 | - | 2 | 2 | 1 | - | 2 | 1 | 1 | - | 4 | 28 | 4 | 1 | 2 | 2 | 2 | 1 | 3 | 8 | 6 | 4 | 6 | 7 | 5 | 5 | 6 | 7 | 5 | 4 | 4 | 5 | 4 | 6 | 6 | 5 | 4 | 3 | 3 | 4 | 4 | 4 | 5 | 8 | 10 | - | - | - | - | - | - | 5 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 9 | 3 | 10 | 2 | 3 | 3 | 13 | 11 | 10 | 7 | 5 | 1 | 2 | 1 | 1 | 1 | 4 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 3 | 4 | 4 | 3 | 4 | 3 | 3 | 0 | 8 | 8 | 10 | 6 | 6 | 13 | 9 | 7 | 5 | 3 | 6 | 3 | 2 | 1 | 7 | 1 | 0 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 10 | 10 | 11 | 12 | 13 | 14 | 14 | 14 | 13 | 9 | 7 | 7 | 5 | 3 | 6 | 6 | 12 | 32 | 5 | 3 | 3 | 4 | 4 | 4 | 7 | 22 | 16 | 14 | 18 | 22 | 18 | 16 | 26 | 24 | 22 | 8 | 11 | 11 | 10 | 11 | 12 | 12 | 10 | 11 | 11 | 12 | 12 | 12 | 17 | 18 | 19 | 14 | 15 | 21 | 12 | 12 | 13 | 23 | 17 | 19 | 18 | 14 | 8 | 14 | 10 | 9 | 2 | 7 | - | 3 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | - | - | - | - | - | - | - | - | 18 | 18 | 18 | 21 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 9 | 8 | 10 | 8 | 7 | 8 | 10 | 8 | 8 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 2 | 2 | 7 | 7 | 7 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | - | - | - | - | - | - | - | 18 | 18 | 18 | 18 | 21 | 5 | 9 | 8 | - | - | - | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Total Liabilities |
Loading...
|
M | 18 | 18 | 21 | 21 | 22 | 23 | 23 | 23 | 22 | 18 | 17 | 17 | 14 | 12 | 16 | 16 | 22 | 42 | 16 | 5 | 5 | 11 | 12 | 11 | 10 | 25 | 19 | 16 | 20 | 25 | 21 | 19 | 29 | 27 | 25 | 11 | 14 | 14 | 13 | 14 | 15 | 14 | 13 | 14 | 14 | 15 | 15 | 15 | 20 | 21 | 23 | 14 | 15 | 21 | 12 | 12 | 13 | 23 | 17 | 37 | 36 | 32 | 29 | 20 | 10 | 9 | 2 | 7 | - | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 101 | 97 | 97 | 97 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 79 | 79 | 75 | 74 | 74 | 74 | 74 | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 146 | 149 | 151 | 151 | 154 | 156 | 160 | 167 | 180 | 181 | 186 | 224 | 244 | 249 | 256 | 271 | 268 | 256 | 249 | 243 | 233 | 221 | 215 | 209 | 199 | 189 | 183 | 181 | 176 | 171 | 166 | 161 | 154 | 149 | 147 | 145 | 141 | 136 | 133 | 136 | 131 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -21 | 4 | -9 | -13 | -19 | -3 | 12 | - | 6 | 8 | 4 | 4 | -9 | -20 | -15 | -15 | -20 | -11 | -4 | -10 | -11 | 4 | 24 | 8 | 2 | -7 | -14 | -16 | -2 | 1 | 11 | 9 | 16 | 31 | 30 | 31 | 29 | 29 | 29 | 32 | 29 | 28 | 23 | 22 | 20 | 21 | 22 | 22 | 18 | 14 | 11 | 9 | 8 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 1 | 1 | 0 | 2 | - | - | - | - | - | -7 | - | - | -7 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations |
Loading...
|
M | 9 | 9 | 10 | 10 | 9 | 10 | 11 | 10 | 10 | 10 | 2 | 11 | 2 | 10 | 2 | 10 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 261 | 260 | 275 | 272 | 269 | 276 | 287 | 287 | 282 | 278 | 277 | 277 | 264 | 253 | 263 | 263 | 266 | 288 | 295 | 294 | 331 | 360 | 386 | 377 | 393 | 381 | 360 | 349 | 358 | 350 | 346 | 338 | 338 | 342 | 330 | 312 | 307 | 302 | 296 | 295 | 287 | 277 | 267 | 264 | 255 | 251 | 247 | 243 | 239 | 225 | 212 | 193 | 179 | 161 | 144 | 134 | 104 | 90 | 81 | 52 | 46 | 42 | 34 | 26 | 23 | 19 | 12 | 4 | 1 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | - | - | - | 1 | 2 | 2 | 3 | 4 | 3 | 2 | 2 | 4 | 4 |
Shareholders' Equity and Liabilities |
|
M | 279 | 278 | 296 | 292 | 291 | 299 | 310 | - | 304 | 296 | 294 | 294 | 278 | 265 | 279 | 279 | 288 | 330 | 311 | 299 | 337 | 371 | 397 | 387 | 403 | 405 | 378 | 366 | 378 | 375 | 367 | 357 | 367 | 369 | 354 | 323 | 321 | 316 | 310 | 309 | 302 | 291 | 280 | 278 | 269 | 266 | 262 | 258 | 259 | 245 | 235 | 207 | 194 | 182 | 155 | 146 | 117 | 114 | 98 | 89 | 82 | 74 | 63 | 46 | 33 | 27 | 14 | 15 | - | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | - | - | - | 4 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 6 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 46 | 47 | 47 | 9 | 47 | 47 | 43 | 8 | 39 | 39 | 39 | 8 | 39 | 39 | 39 | 7 | 35 | 35 | 35 | 7 | 35 | 35 | 36 | 7 | 35 | 35 | 35 | 6 | 31 | 31 | 29 | 5 | 25 | 25 | 25 | 5 | 5 | 10 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Shareholders' Equity (Tangible) |
|
M | 261 | - | 275 | - | 269 | 276 | 288 | 287 | 282 | 278 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 97 | - | 98 | 92 | 103 | 106 | 108 | 163 | 182 | 181 | 210 | 218 | 239 | 211 | 196 | 179 | 175 | 166 | 144 | 149 | 151 | 136 | 124 | 121 | 114 | 150 | 135 | 132 | 122 | 111 | 100 | 89 | 82 | 68 | 62 | 75 | 85 | 82 | 89 | 63 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 6 | 2 | 3 | 3 | - | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | - | - | - | - | - | - | - | - | 27 | 27 | 21 | 31 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 2 | 3 | 3 | 2 | 2 | 0 | 2 | - | - | - | 3 | - | - | - | 3 | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email