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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 11 | 11 | 11 | 14 | 12 | 21 | 14 | 10 | 8 | 11 | 10 | 9 | 14 | 13 | 18 | 21 | 19 | 18 | 9 | 15 | 14 | 18 | 33 | 35 | 38 | 35 | 35 | 30 | 29 | 26 | 25 | 25 | 28 | 23 | 24 | 20 | 18 | 25 | 26 | 13 | 12 | 9 | 9 | 10 | 9 | 9 | 9 | 8 | 6 | 7 | 5 | 8 | 5 | 7 | 7 | 7 | 5 | 6 | 4 | 5 | 4 | 5 | 8 | 11 | 10 | 12 | 16 | 14 | 14 | 16 | 16 | 16 | 14 | 14 | 14 | 13 | 10 | 10 | 12 | 12 | 47 | 3 | 8 | 8 | 8 | 7 | 8 | 7 | 9 | 11 | 13 | 16 | 6 | 5 | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 1 | 1 | 2 | 4 | 5 | 8 | 9 | 8 | 7 | 7 | 8 | 1 | 1 | - | - | - |
Short-Term Investments |
Loading...
|
M | 55 | 58 | 58 | 57 | 56 | 56 | 55 | 5 | 9 | 13 | 17 | 25 | 25 | 25 | 23 | 22 | 22 | 30 | 46 | 50 | 0 | 0 | 0 | 0 | 3 | 8 | 8 | 14 | 17 | 26 | 29 | 23 | 23 | 23 | 27 | 28 | 31 | 25 | 24 | 41 | 41 | 46 | 48 | 44 | 29 | 29 | 24 | 23 | 26 | 24 | 28 | 25 | 30 | 30 | 30 | 39 | 36 | 35 | 37 | 37 | 33 | 38 | 42 | 42 | 41 | 41 | 41 | 40 | 39 | 39 | 38 | 38 | 36 | 36 | 36 | 34 | 36 | 35 | 35 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 67 | 70 | 69 | 71 | 69 | 77 | 70 | 16 | 17 | 25 | 27 | 34 | 39 | 38 | 41 | 44 | 41 | 48 | 56 | 65 | 14 | 18 | 33 | 35 | 41 | 43 | 44 | 44 | 46 | 52 | 54 | 47 | 51 | 45 | 50 | 48 | 49 | 50 | 50 | 54 | 54 | 56 | 58 | 54 | 38 | 38 | 33 | 31 | 31 | 31 | 33 | 33 | 35 | 37 | 37 | 46 | 42 | 41 | 42 | 42 | 37 | 43 | 49 | 53 | 51 | 53 | 56 | 54 | 54 | 55 | 55 | 54 | 50 | 50 | 49 | 47 | 45 | 46 | 47 | 47 | 47 | 3 | 8 | 8 | 8 | 7 | 8 | 7 | 9 | 11 | 13 | 16 | 6 | 5 | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 1 | 1 | 2 | 4 | 5 | 8 | 9 | 8 | 7 | 7 | 8 | 1 | 1 | - | - | - |
Receivables |
Loading...
|
M | 26 | 26 | 29 | 28 | 26 | 27 | 29 | 35 | 36 | 34 | 33 | 34 | 31 | 34 | 33 | 30 | 30 | 33 | 30 | 33 | 33 | 30 | 32 | 33 | 32 | 28 | 29 | 27 | 27 | 31 | 32 | 33 | 32 | 44 | 38 | 38 | 34 | 40 | 33 | 31 | 28 | 28 | 26 | 27 | 28 | 28 | 29 | 22 | 18 | 26 | 19 | 20 | 18 | 19 | 17 | 18 | 18 | 16 | 12 | 13 | 12 | 14 | 9 | 12 | 15 | 13 | 10 | 14 | 13 | 11 | 11 | 12 | 12 | 13 | 10 | 11 | 12 | 10 | 8 | 10 | 15 | 12 | 10 | 11 | 10 | 10 | 9 | 8 | 7 | 7 | 6 | 5 | 5 | 7 | 6 | 5 | 4 | 4 | 4 | 5 | 6 | 5 | 5 | 5 | 3 | 5 | 4 | 2 | 6 | 6 | 6 | 4 | 3 | 4 | - | - | - |
Inventory |
Loading...
|
M | 19 | 19 | 26 | 24 | 24 | 23 | 24 | 31 | 26 | 25 | 25 | 22 | 23 | 25 | 25 | 24 | 26 | 23 | 25 | 24 | 26 | 23 | 25 | 23 | 23 | 23 | 22 | 23 | 22 | 21 | 21 | 22 | 23 | 22 | 21 | 20 | 19 | 17 | 21 | 20 | 19 | 18 | 18 | 17 | 16 | 16 | 18 | 17 | 18 | 19 | 20 | 17 | 17 | 15 | 15 | 14 | 15 | 13 | 15 | 14 | 14 | 15 | 15 | 12 | 10 | 9 | 10 | 9 | 9 | 9 | 8 | 7 | 8 | 7 | 8 | 8 | 8 | 7 | 8 | 11 | 8 | 6 | 6 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 6 | 6 | 5 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | - | - | - |
Other Current Assets |
Loading...
|
M | 4 | 4 | 5 | 2 | 4 | 4 | 3 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 3 | 3 | 3 | 5 | 5 | 3 | 4 | 7 | 4 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 7 | 6 | 6 | 4 | 5 | 5 | 4 | 3 | 5 | 4 | 5 | 4 | 4 | 5 | 3 | 3 | 36 | 34 | 34 | 4 | 36 | 35 | 38 | 4 | 40 | 47 | 44 | 0 | 43 | 44 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | - | - | - |
Current Assets |
Loading...
|
M | 116 | 119 | 130 | 126 | 123 | 131 | 126 | 85 | 82 | 88 | 90 | 95 | 98 | 101 | 102 | 101 | 100 | 109 | 115 | 126 | 77 | 78 | 94 | 94 | 101 | 98 | 99 | 100 | 100 | 109 | 114 | 107 | 112 | 115 | 118 | 113 | 109 | 113 | 112 | 112 | 108 | 107 | 106 | 104 | 87 | 87 | 83 | 74 | 71 | 79 | 75 | 74 | 75 | 75 | 74 | 81 | 78 | 72 | 70 | 70 | 65 | 73 | 75 | 77 | 77 | 76 | 77 | 78 | 76 | 75 | 75 | 74 | 70 | 70 | 69 | 68 | 67 | 64 | 65 | 69 | 71 | 23 | 25 | 24 | 23 | 22 | 22 | 21 | 23 | 23 | 25 | 27 | 16 | 17 | 11 | 11 | 10 | 10 | 12 | 13 | 13 | 10 | 13 | 14 | 14 | 15 | 16 | 16 | 18 | 18 | 18 | 16 | 7 | 7 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 48 | 49 | 51 | 52 | 54 | 55 | 54 | 63 | 63 | 63 | 64 | 64 | 62 | 63 | 60 | 59 | 60 | 60 | 60 | 61 | 63 | 53 | 52 | 50 | 48 | 44 | 43 | 42 | 37 | 37 | 38 | 38 | 39 | 40 | 41 | 42 | 41 | 42 | 42 | 37 | 37 | 37 | 37 | 36 | 37 | - | 36 | 37 | 35 | 34 | 29 | 25 | 23 | 23 | 23 | 18 | 17 | 16 | 16 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 1 | 0 | - | - | - |
Goodwill |
Loading...
|
M | - | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 7 | 7 | 7 | 7 | 15 | 15 | 15 | 15 | 15 | 15 | 33 | 32 | 33 | 33 | 35 | 34 | 34 | 33 | 32 | 31 | 33 | 34 | 36 | 37 | 38 | 39 | 37 | 40 | 41 | 19 | 18 | 18 | 18 | 17 | 5 | 5 | 5 | 4 | 5 | 4 | 5 | 5 | 5 | 5 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1 | 1 | - | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 4 | 4 | 5 | 5 | 5 | 10 | 11 | 12 | 13 | 15 | 15 | 16 | 17 | 17 | 18 | 20 | 22 | 25 | 27 | 29 | 31 | 31 | 34 | 37 | 15 | 15 | 15 | 15 | 15 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | 1 | - | 6 | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 9 | 9 | 19 | 19 | 19 | 20 | 20 | 20 | 43 | 43 | 44 | 46 | 50 | 49 | 50 | 49 | 49 | 49 | 53 | 56 | 60 | 64 | 66 | 70 | 68 | 74 | 77 | 33 | 33 | 33 | 33 | 32 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 7 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 155 | 152 | 157 | 149 | 118 | 117 | 121 | 124 | 118 | 122 | 123 | 121 | 120 | 127 | 130 | 132 | 134 | 53 | 57 | 57 | 56 | 57 | 57 | 56 | 56 | 55 | 57 | 59 | 55 | 54 | 55 | 47 | 46 | 44 | 42 | 38 | 85 | 83 | 83 | 82 | 79 | - | 99 | 95 | 92 | 90 | 90 | 89 | 90 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3 | 4 | 7 | 5 | 5 | 8 | 8 | 9 | 9 | 10 | 7 | 7 | 7 | 10 | 8 | 7 | 7 | 10 | 10 | 6 | 7 | 14 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 4 | 5 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 5 | 4 | 3 | 1 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 1 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 52 | 54 | 57 | 66 | 67 | 69 | 68 | 77 | 80 | 81 | 81 | 82 | 81 | 83 | 90 | 89 | 89 | 90 | 89 | 94 | 120 | 110 | 110 | 109 | 111 | 98 | 98 | 97 | 91 | 91 | 99 | 102 | 107 | 111 | 114 | 118 | 116 | 123 | 124 | 75 | 75 | 76 | 75 | 74 | 51 | 51 | 52 | 52 | 51 | 50 | 46 | 44 | 41 | 41 | 41 | 30 | 27 | 26 | 25 | 23 | 21 | 21 | 19 | 16 | 15 | 15 | 15 | 15 | 14 | 13 | 13 | 13 | 13 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 5 | 5 | 4 | 4 | 3 | 3 | 1 | 1 | - | - | - |
Total Assets |
Loading...
|
M | 168 | 173 | 187 | 191 | 191 | 201 | 194 | 162 | 162 | 169 | 170 | 177 | 178 | 184 | 191 | 190 | 189 | 199 | 204 | 221 | 198 | 188 | 204 | 204 | 211 | 196 | 198 | 197 | 191 | 200 | 214 | 209 | 218 | 226 | 231 | 231 | 225 | 236 | 236 | 187 | 183 | 183 | 181 | 178 | 138 | 138 | 134 | 127 | 122 | 129 | 121 | 118 | 116 | 115 | 115 | 111 | 104 | 98 | 95 | 93 | 86 | 94 | 94 | 94 | 93 | 92 | 92 | 92 | 90 | 88 | 88 | 87 | 83 | 82 | 80 | 79 | 78 | 76 | 76 | 80 | 83 | 34 | 36 | 35 | 33 | 33 | 32 | 31 | 33 | 33 | 35 | 36 | 26 | 26 | 21 | 21 | 20 | 20 | 21 | 22 | 22 | 19 | 21 | 22 | 20 | 22 | 21 | 20 | 22 | 22 | 22 | 19 | 8 | 8 | - | - | - |
Accounts Payable |
Loading...
|
M | 7 | 5 | 4 | 12 | 5 | 20 | 10 | 11 | 11 | 11 | 9 | 12 | 8 | 11 | 11 | 12 | 14 | 31 | 32 | 17 | 20 | 37 | 15 | 17 | 17 | 16 | 12 | 30 | 10 | 25 | 27 | 10 | 27 | 31 | 37 | 32 | 30 | 34 | 14 | 23 | 22 | 23 | 21 | 21 | 19 | 19 | 7 | 6 | 5 | 6 | 3 | 5 | 5 | 4 | 5 | 5 | 6 | 4 | 4 | 3 | 3 | 5 | 6 | 4 | 5 | 3 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 9 | 9 | 9 | 5 | 4 | 2 | 3 | 4 | 6 | 15 | 10 | 23 | 5 | 2 | 2 | 2 | 2 | 2 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 1 | - | 0 | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 2 | 2 | 3 | 3 | 4 | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | 4 | 6 | 8 | 12 | 9 | 11 | 11 | 12 | 7 | 9 | 10 | 7 | 7 | 9 | 6 | 7 | 6 | 8 | 9 | 8 | 8 | 8 | 7 | 6 | 5 | 5 | 7 | 2 | - | 2 | 3 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 32 | - | - | - | 17 | 0 | 0 | 0 | 165 | 0 | 0 | 0 | 205 | 0 | - | - | 646 | 27 | 27 | 27 | 650 | 31 | 2 | 2 | 92 | 2 | 1 | 1 | 1 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 13 | 18 | 18 | 9 | 17 | 14 | 20 | 17 | 14 | 17 | 17 | 17 | 18 | 16 | 18 | 17 | 16 | 16 | 18 | 19 | 18 | 18 | 21 | 17 | 18 | 18 | 20 | 17 | 18 | 15 | 19 | 16 | 18 | 21 | 23 | 20 | 15 | 18 | 19 | 16 | 14 | 14 | 13 | 14 | 12 | 2 | 14 | 9 | 8 | 10 | 10 | 9 | 9 | 9 | 10 | 8 | 8 | 7 | 8 | 8 | 7 | -25 | 7 | 6 | 6 | -12 | 5 | 6 | 5 | -159 | 6 | 5 | 4 | -200 | 5 | 5 | 4 | -642 | -23 | -22 | -25 | -648 | -29 | 0 | 0 | -90 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 3 | 3 | 3 | - | - | - |
Current Liabilities |
Loading...
|
M | 23 | 25 | 26 | 26 | 28 | 39 | 35 | 33 | 31 | 34 | 32 | 43 | 40 | 41 | 39 | 37 | 37 | 38 | 42 | 51 | 65 | 56 | 69 | 49 | 49 | 43 | 43 | 42 | 38 | 40 | 44 | 39 | 41 | 44 | 51 | 48 | 44 | 48 | 46 | 31 | 29 | 29 | 28 | 29 | 21 | 21 | 23 | 18 | 15 | 19 | 15 | 15 | 14 | 14 | 16 | 15 | 15 | 11 | 13 | 13 | 10 | 15 | 15 | 13 | 13 | 9 | 10 | 9 | 9 | 8 | 8 | 8 | 7 | 9 | 8 | 8 | 7 | 6 | 6 | 9 | 6 | 6 | 7 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 5 | 5 | 6 | 5 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 3 | 4 | 5 | 6 | 5 | 4 | 4 | - | - | - |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 3 | 4 | - | - | - | - | 19 | 19 | 20 | 39 | 42 | 45 | 45 | 46 | 46 | 50 | 52 | 54 | 56 | 58 | 60 | 62 | 63 | 65 | 66 | 36 | 37 | 37 | 36 | 37 | 14 | 10 | 10 | 10 | 11 | 13 | 10 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - | - | 2 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 5 | 5 | - | 5 | 5 | 5 | 0 | 6 | 0 | 7 | 1 | 8 | 9 | 10 | 10 | 10 | 15 | 16 | 9 | 11 | 11 | 11 | - | 0 | 0 | 0 | - | 1 | 1 | 1 | - | 1 | 1 | 1 | - | 5 | 0 | 0 | 0 | 1 | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 0 | 0 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 8 | 11 | 12 | 14 | 11 | 11 | 11 | 16 | 37 | 32 | 34 | 52 | 55 | 47 | 49 | 49 | 50 | 54 | 57 | 60 | 62 | 65 | 67 | 68 | 70 | 72 | 74 | 37 | 37 | 37 | 38 | 38 | 11 | 11 | 11 | 11 | 11 | 13 | 10 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | - | - | - | - | 2 | 2 | 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 | 0 | - | 0 | - | - | 0 | - | - | - | 0 | 0 | 0 | 0 | - | - | - |
Total Liabilities |
Loading...
|
M | 23 | 25 | 30 | 31 | 33 | 44 | 40 | 38 | 37 | 40 | 38 | 50 | 48 | 52 | 51 | 51 | 47 | 49 | 53 | 67 | 102 | 88 | 103 | 101 | 105 | 91 | 92 | 91 | 87 | 93 | 102 | 99 | 103 | 108 | 118 | 116 | 114 | 119 | 120 | 69 | 67 | 66 | 65 | 67 | 32 | 32 | 33 | 29 | 25 | 32 | 25 | 20 | 19 | 19 | 21 | 19 | 19 | 16 | 17 | 17 | 10 | 15 | 15 | 13 | 13 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 9 | 11 | 10 | 10 | 10 | 8 | 9 | 12 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 8 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 5 | 6 | 6 | 5 | 2 | 3 | 3 | 2 | 3 | 2 | 3 | 4 | 5 | 6 | 5 | 5 | 4 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 164 | 162 | 160 | 160 | 158 | 157 | 156 | 155 | 154 | 152 | 149 | 147 | 146 | 145 | 144 | 143 | 142 | 141 | 140 | 139 | 138 | 137 | 134 | 133 | 132 | 131 | 130 | 127 | 125 | 125 | 125 | 124 | 123 | 122 | 121 | 120 | 119 | 118 | 117 | 116 | 115 | - | 112 | 110 | 109 | 107 | 107 | 106 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 13 | 12 | 12 | 11 | -18 | -17 | -12 | -8 | -12 | -6 | -2 | 9 | 10 | 13 | 20 | 23 | 26 | -22 | -15 | -14 | -12 | -11 | -4 | -3 | 0 | 2 | 7 | 13 | 11 | 11 | 14 | 10 | 10 | 10 | 12 | 11 | 11 | 11 | 12 | 12 | 11 | 0 | 7 | 5 | 3 | 2 | 4 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -4 | -4 | -4 | -4 | -4 | -4 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -4 | -5 | -5 | -3 | -5 | -3 | -14 | -15 | -13 | -13 | -9 | -11 | -12 | -14 | -16 | -17 | -15 | -13 | -8 | -8 | -7 | -5 | -8 | -3 | -2 | 1 | 1 | 0 | 0 | -1 | 0 | -32 | 0 | -1 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | -9 | -8 | -8 | -8 | 0 | 0 | -6 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | - | -1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 4 | 5 | 5 | 7 | 4 | 4 | 5 | 6 | 7 | 8 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 145 | 147 | 157 | 161 | 158 | 157 | 155 | 124 | 125 | 129 | 132 | 127 | 131 | 132 | 140 | 139 | 142 | 150 | 152 | 154 | 96 | 100 | 102 | 102 | 107 | 106 | 106 | 105 | 104 | 107 | 112 | 110 | 115 | 118 | 113 | 116 | 111 | 117 | 116 | 118 | 116 | 116 | 116 | 111 | 106 | 106 | 101 | 98 | 97 | 97 | 96 | 98 | 96 | 96 | 94 | 92 | 85 | 82 | 78 | 77 | 76 | 79 | 79 | 81 | 80 | 81 | 81 | 81 | 79 | 78 | 77 | 76 | 74 | 71 | 70 | 69 | 68 | 68 | 67 | 69 | 74 | 25 | 27 | 27 | 26 | 25 | 25 | 25 | 25 | 26 | 27 | 29 | 18 | 19 | 14 | 14 | 14 | 15 | 16 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 19 | 18 | 17 | 17 | 15 | 14 | 4 | 4 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 168 | 173 | 187 | 191 | 191 | 201 | 194 | 162 | 162 | 169 | 170 | 177 | 178 | 184 | 191 | 190 | 189 | 199 | 204 | 221 | 198 | 188 | 204 | 204 | 211 | 196 | 198 | 197 | 191 | 200 | 214 | 209 | 218 | 226 | 231 | 231 | 225 | 236 | 236 | 187 | 183 | 183 | 181 | 178 | 138 | 138 | 134 | 127 | 122 | 129 | 121 | 118 | 116 | 115 | 115 | 111 | 104 | 98 | 95 | 93 | 86 | 94 | 94 | 94 | 93 | 92 | 92 | 92 | 90 | 88 | 88 | 87 | 83 | 82 | 80 | 79 | 78 | 76 | 76 | 80 | 83 | 34 | 36 | 35 | 33 | 33 | 32 | 31 | 33 | 33 | 35 | 36 | 26 | 26 | 21 | 21 | 20 | 20 | 21 | 22 | 22 | 19 | 21 | 22 | 20 | 22 | 21 | 20 | 22 | 22 | 22 | 19 | 8 | 8 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -11 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -12 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -8 | -6 | -5 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 13 | 13 | 11 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 8 | 8 | 7 | 7 | 7 | 5 | 7 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 155 | 152 | 157 | 149 | 118 | 118 | 121 | 124 | 119 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 49 | - | 49 | 52 | 44 | 52 | 61 | 73 | 48 | 47 | 76 | 78 | 85 | - | 91 | 92 | 95 | - | 114 | 109 | 114 | - | 116 | 116 | 119 | - | 122 | 92 | 92 | 94 | 95 | 92 | - | 49 | 44 | 42 | 42 | 43 | 43 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 11 | 8 | 8 | - | - | - | - | 34 | 29 | 43 | 44 | 44 | 47 | 48 | 48 | 49 | 58 | 60 | 62 | 63 | 65 | 66 | 68 | 69 | 71 | 71 | 38 | 38 | 38 | 37 | 38 | 14 | 11 | 11 | 11 | 11 | 13 | 10 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - | - | 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 | 4 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 7 | 6 | 5 | 4 | 3 | - | - | - | 2 | 11 | 10 | 23 | 5 | 3 | 2 | 3 | 48 | 49 | 8 | 8 | 7 | 7 | 7 | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email