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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 25 | 22 | 19 | 13 | 13 | 7 | 13 | 17 | 23 | 36 | 10 | 10 | 8 | 8 | 8 | 8 | 7 | 9 | 12 | 18 | 18 | 19 | 19 | 10 | 9 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 4 | 5 | 5 | 5 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 7 | 8 | 11 | 11 | 2 | 3 | 4 | 6 | 8 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 8 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 10 | 9 | 7 | 5 | 11 | 26 | 26 | 31 | 39 | 58 | 15 | 22 | 22 | 53 | 2 | 4 | - | - |
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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 1 | 1 | 3 | 3 | 3 | 5 | 7 | 9 | 9 | 7 | 7 | 10 | 10 | 2 | 2 | 21 | 25 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 25 | 22 | 19 | 13 | 13 | 7 | 13 | 17 | 23 | 36 | 10 | 10 | 8 | 8 | 8 | 8 | 7 | 9 | 12 | 18 | 18 | 19 | 19 | 10 | 9 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 4 | 5 | 5 | 5 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 7 | 8 | 11 | 11 | 2 | 3 | 4 | 6 | 8 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 12 | 13 | 13 | 13 | 14 | 15 | 20 | 33 | 33 | 41 | 49 | 60 | 17 | 44 | 47 | 53 | 2 | 4 | - | - |
Receivables |
Loading...
|
M | 30 | 32 | 31 | 31 | 28 | 30 | 28 | 30 | 25 | 26 | 23 | 15 | 13 | 14 | 13 | 12 | 12 | 10 | 8 | 9 | 9 | 7 | 6 | 5 | 5 | 5 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 4 | 4 | 3 | 3 | 2 | 4 | 3 | 2 | 3 | 2 | 3 | 4 | 5 | 4 | 4 | 3 | 5 | 4 | 5 | 3 | 4 | 3 | 3 | 5 | 5 | 5 | 6 | 4 | 4 | 4 | 5 | 5 | 6 | 5 | 5 | 6 | 6 | 8 | 13 | 19 | 16 | 10 | 9 | 7 | 6 | 5 | - | - |
Inventory |
Loading...
|
M | 41 | 43 | 46 | 50 | 52 | 49 | 45 | 38 | 33 | 29 | 27 | 15 | 15 | 14 | 14 | 14 | 15 | 11 | 12 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 8 | 9 | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 8 | 6 | 7 | 8 | 9 | 9 | 9 | 10 | 8 | 7 | 6 | 7 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 10 | 10 | 11 | 10 | 9 | 9 | 8 | 7 | 7 | 6 | 7 | 6 | 6 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 8 | 11 | 11 | 14 | 16 | 10 | 11 | 7 | 9 | 7 | 5 | 4 | - | - |
Other Current Assets |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 4 | 6 | 5 | 4 | 3 | 4 | 3 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 14 | 14 | 15 | 16 | 14 | 2 | 1 | 1 | 1 | 1 | 1 | 9 | 10 | 10 | 12 | 10 | 10 | 11 | 11 | 13 | 8 | 7 | 5 | 5 | 4 | 4 | 4 | 2 | - | - |
Current Assets |
Loading...
|
M | 98 | 100 | 99 | 97 | 96 | 90 | 91 | 90 | 85 | 94 | 63 | 43 | 39 | 37 | 36 | 35 | 37 | 37 | 34 | 38 | 38 | 36 | 34 | 23 | 21 | 20 | 19 | 19 | 19 | 18 | 17 | 17 | 15 | 16 | 17 | 18 | 18 | 18 | 19 | 19 | 18 | 18 | 18 | 18 | 21 | 22 | 22 | 22 | 13 | 14 | 17 | 20 | 23 | 25 | 22 | 20 | 20 | 20 | 18 | 19 | 20 | 21 | 21 | 21 | 20 | 22 | 21 | 24 | 22 | 35 | 35 | 36 | 35 | 33 | 19 | 19 | 18 | 21 | 21 | 25 | 34 | 34 | 35 | 37 | 36 | 43 | 61 | 61 | 75 | 86 | 97 | 51 | 66 | 69 | 71 | 18 | 16 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 15 | 15 | 16 | 16 | 15 | 16 | 16 | 12 | 11 | 4 | 4 | 4 | 4 | 4 | 5 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 5 | 6 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | 1 | - | - |
Goodwill |
Loading...
|
M | 28 | 28 | 28 | 28 | 28 | 27 | 27 | 21 | 19 | 19 | 18 | 16 | 16 | 16 | 16 | 16 | 16 | 12 | 12 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 12 | 12 | 16 | 17 | 14 | 14 | 67 | 79 | 44 | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 7 | 8 | 9 | 11 | 12 | 14 | 16 | 15 | 16 | 18 | 19 | 9 | 10 | 11 | 12 | 12 | 13 | 2 | 2 | - | - | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 16 | 17 | 29 | 29 | 28 | 28 | 87 | 79 | 55 | 56 | 8 | 8 | 0 | 1 | 1 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 34 | 36 | 37 | 38 | 40 | 41 | 43 | 35 | 35 | 36 | 38 | 25 | 26 | 26 | 27 | 28 | 29 | 14 | 14 | - | - | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 19 | 19 | 20 | 20 | 20 | 21 | 21 | 22 | 22 | 28 | 29 | 45 | 46 | 42 | 42 | 154 | 158 | 99 | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 39 | 38 | 38 | 37 | 45 | 40 | 40 | 8 | 21 | 20 | 20 | 19 | 18 | 18 | 21 | 21 | 28 | 28 | 27 | 25 | 14 | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 11 | 11 | 10 | 10 | 10 | 11 | 12 | 12 | 12 | 3 | 3 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 6 | 6 | 8 | 8 | 9 | 9 | 14 | 12 | 8 | 7 | 5 | 4 | 1 | 1 | 0 | - | - |
Total Long-Term Assets |
Loading...
|
M | 50 | 52 | 53 | 55 | 56 | 58 | 60 | 47 | 46 | 40 | 42 | 29 | 30 | 31 | 32 | 33 | 34 | 18 | 17 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 11 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 10 | 11 | 11 | 11 | 12 | 12 | 13 | 18 | 20 | 24 | 25 | 39 | 41 | 43 | 43 | 108 | 98 | 70 | 68 | 17 | 15 | 3 | 3 | 2 | - | - |
Total Assets |
Loading...
|
M | 147 | 152 | 152 | 152 | 151 | 148 | 150 | 137 | 131 | 134 | 105 | 73 | 68 | 68 | 68 | 68 | 71 | 55 | 51 | 49 | 49 | 47 | 45 | 34 | 32 | 31 | 30 | 30 | 30 | 29 | 28 | 28 | 26 | 27 | 29 | 29 | 29 | 30 | 31 | 31 | 30 | 30 | 29 | 29 | 32 | 33 | 34 | 33 | 24 | 26 | 28 | 31 | 34 | 36 | 34 | 33 | 32 | 32 | 30 | 31 | 32 | 33 | 33 | 33 | 32 | 34 | 34 | 36 | 34 | 47 | 47 | 48 | 47 | 44 | 30 | 30 | 29 | 33 | 34 | 37 | 53 | 54 | 59 | 63 | 75 | 84 | 104 | 104 | 183 | 184 | 166 | 120 | 83 | 84 | 75 | 20 | 18 | - | - |
Accounts Payable |
Loading...
|
M | 14 | 10 | 9 | 12 | 15 | 17 | 15 | 21 | 16 | 13 | 16 | 9 | 7 | 7 | 7 | 5 | 6 | 5 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 3 | 3 | 4 | 5 | 5 | 4 | 4 | 5 | 7 | 8 | 8 | 10 | 7 | 7 | 7 | 8 | 6 | 6 | 6 | 6 | 6 | 8 | 7 | 9 | 9 | 11 | 10 | 9 | 10 | 8 | 8 | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 3 | 4 | 5 | 3 | 3 | 5 | 5 | 5 | 5 | 6 | 6 | 3 | 7 | 3 | 3 | 2 | - | - |
Short-Term Debt |
Loading...
|
M | 5 | 5 | 5 | 3 | 2 | 6 | 6 | 2 | 3 | 2 | 2 | 1 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | 0 | 0 | 1 | 1 | 1 | 1 | 1 | - | - | - | -2 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 3 | 23 | 24 | 2 | 15 | 6 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 3 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | 0 | - | - | - | - | 2 | 3 | 1 | 2 | - | 2 | 2 | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 22 | 11 | 11 | 29 | 13 | 11 | 13 | 11 | 13 | 13 | 12 | 10 | 7 | 6 | 6 | 8 | 9 | 7 | 7 | 6 | 5 | 6 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 6 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 8 | 6 | 7 | 8 | 7 | 6 | 21 | 20 | 22 | 23 | 23 | 7 | 7 | 5 | 5 | 5 | 5 | 7 | 8 | 7 | 11 | 9 | 10 | 7 | 11 | 6 | 5 | 5 | 5 | 6 | 3 | 3 | 3 | 3 | - | - |
Current Liabilities |
Loading...
|
M | 44 | 48 | 49 | 46 | 46 | 39 | 40 | 36 | 33 | 30 | 31 | 23 | 19 | 18 | 17 | 16 | 18 | 14 | 15 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 11 | 10 | 10 | 9 | 9 | 9 | 10 | 11 | 11 | 10 | 11 | 12 | 13 | 14 | 14 | 16 | 13 | 13 | 13 | 12 | 11 | 11 | 12 | 13 | 13 | 15 | 13 | 16 | 17 | 18 | 17 | 30 | 30 | 31 | 31 | 29 | 12 | 12 | 11 | 13 | 12 | 12 | 13 | 14 | 14 | 16 | 12 | 14 | 15 | 15 | 11 | 10 | 11 | 11 | 9 | 10 | 6 | 7 | 5 | - | - |
Long-Term Debt |
Loading...
|
M | 14 | 15 | 15 | 16 | 17 | 18 | 18 | 14 | 15 | 27 | 27 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 11 | 11 | 11 | 12 | 8 | 8 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 26 | 27 | 27 | 28 | 28 | 29 | 30 | 22 | 23 | 28 | 28 | 4 | 4 | 4 | 5 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 9 | 9 | 9 | 9 | 7 | 6 | 6 | 6 | 10 | 11 | 6 | 6 | 1 | 1 | 1 | 1 | 0 | - | - |
Total Liabilities |
Loading...
|
M | 69 | 75 | 75 | 74 | 73 | 68 | 70 | 57 | 56 | 58 | 60 | 26 | 22 | 22 | 22 | 21 | 24 | 20 | 15 | 12 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 9 | 10 | 11 | 10 | 10 | 11 | 11 | 10 | 10 | 10 | 9 | 11 | 12 | 12 | 11 | 12 | 14 | 15 | 16 | 16 | 18 | 16 | 14 | 14 | 14 | 12 | 12 | 14 | 15 | 15 | 16 | 14 | 17 | 18 | 19 | 17 | 30 | 30 | 31 | 32 | 29 | 13 | 12 | 11 | 13 | 12 | 12 | 21 | 22 | 22 | 25 | 19 | 20 | 22 | 22 | 20 | 21 | 17 | 17 | 10 | 11 | 7 | 8 | 5 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 295 | 293 | 291 | 289 | 287 | 285 | 252 | 250 | 249 | 248 | 247 | 246 | 245 | 228 | 227 | 226 | 225 | 224 | 223 | 213 | 212 | 211 | 211 | 211 | 210 | 210 | 210 | 209 | 207 | 207 | 207 | 206 | 206 | 206 | 205 | 205 | 205 | 204 | 204 | 204 | 204 | 203 | 203 | 203 | 193 | 193 | 193 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | -217 | -214 | -211 | -210 | -212 | -209 | -206 | -204 | -203 | -202 | -200 | -200 | -198 | -193 | -192 | -189 | -188 | -189 | -189 | -190 | -190 | -191 | -191 | -190 | -190 | -190 | -190 | -190 | -190 | -189 | -188 | -188 | -187 | -186 | -185 | -185 | -185 | -185 | -185 | -184 | -183 | -182 | -182 | -182 | -181 | -181 | -180 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
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 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -5 | -6 | -7 | -10 | -10 | -11 | -8 | -8 | -8 | -9 | -6 | - | - |
Capital Lease Obligations |
Loading...
|
M | 11 | 11 | 12 | 12 | 11 | 11 | 12 | 8 | 8 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 78 | 77 | 77 | 78 | 78 | 80 | 80 | 80 | 75 | 77 | 46 | 46 | 46 | 46 | 46 | 47 | 47 | 35 | 35 | 37 | 37 | 36 | 35 | 24 | 22 | 21 | 20 | 21 | 20 | 20 | 20 | 20 | 18 | 18 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21 | 22 | 22 | 22 | 12 | 12 | 13 | 15 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 18 | 17 | 16 | 17 | 17 | 17 | 17 | 17 | 15 | 14 | 18 | 18 | 19 | 20 | 21 | 25 | 31 | 32 | 37 | 38 | 57 | 65 | 82 | 82 | 163 | 163 | 150 | 103 | 74 | 73 | 67 | 13 | 12 | - | - |
Shareholders' Equity and Liabilities |
|
M | 147 | 152 | 152 | 152 | 151 | 148 | 150 | 137 | 131 | 134 | 105 | 73 | 68 | 68 | 68 | 68 | 71 | 55 | 51 | 49 | 49 | 47 | 45 | 34 | 32 | 31 | 30 | 30 | 30 | 29 | 28 | 28 | 26 | 27 | 29 | 29 | 29 | 30 | 31 | 31 | 30 | 30 | 29 | 29 | 32 | 33 | 34 | 33 | 24 | 26 | 28 | 31 | 34 | 36 | 34 | 33 | 32 | 32 | 30 | 31 | 32 | 33 | 33 | 33 | 32 | 34 | 34 | 36 | 34 | 47 | 47 | 48 | 47 | 44 | 30 | 30 | 29 | 33 | 34 | 37 | 53 | 54 | 59 | 63 | 75 | 84 | 104 | 104 | 183 | 184 | 166 | 120 | 83 | 84 | 75 | 20 | 18 | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 38 | 37 | 37 | 37 | 37 | 36 | 35 | 36 | 35 | 32 | 29 | 29 | 29 | 29 | 28 | 28 | 27 | 23 | 23 | 23 | 23 | 23 | 19 | 20 | 19 | 19 | 18 | 18 | 18 | 18 | 17 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 13 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 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 | 8 | 8 | 6 | 6 | 5 | 5 | 5 | 5 | 5 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 39 | 38 | 38 | 37 | 45 | 40 | 40 | 8 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 32 | 30 | 37 | 33 | 40 | 65 | 39 | 13 | 14 | 13 | 14 | 13 | 12 | 15 | - | - | - | - | - | 10 | 9 | 9 | 8 | 8 | 8 | 7 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | - | - | 6 | 6 | 6 | 6 | 6 | 8 | 9 | 11 | 12 | 3 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 19 | 20 | 20 | 19 | 19 | 24 | 24 | 16 | 17 | 29 | 29 | 4 | 5 | 6 | 6 | 5 | 6 | 6 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 3 | 3 | 3 | 3 | 2 | 4 | 4 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | - | - | 1 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email