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 | 2003-12-31 | 2002-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 5 | 9 | 5 | 7 | 10 | 8 | 12 | 17 | 16 | 21 | 17 | 17 | 16 | 17 | 23 | 26 | 22 | 23 | 20 | 18 | 21 | 22 | 20 | 21 | 3 | 5 | 3 | 3 | 3 | 5 | 6 | 10 | 4 | 9 | 4 | 6 | 6 | 4 | 5 | 3 | 1 | 6 | 3 | 3 | 2 | 2 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 5 | 7 | 0 | 0 | - | - | 0 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 7 | 3 | 2 | 5 | 6 | 8 | 0 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 5 | 9 | 5 | 7 | 10 | 8 | 12 | 17 | 16 | 21 | 17 | 17 | 16 | 17 | 23 | 26 | 22 | 23 | 20 | 25 | 24 | 24 | 26 | 27 | 3 | 5 | 3 | 3 | 3 | 5 | 6 | 10 | 4 | 9 | 4 | 6 | 6 | 4 | 5 | 3 | 1 | 6 | 3 | 3 | 2 | 2 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | - | 0 | 1 | 1 | 2 | 5 | 7 | 0 | 0 | - | - | - |
Receivables |
Loading...
|
M | 52 | 50 | 48 | 50 | 45 | 46 | 39 | 47 | 36 | 33 | 32 | 37 | 35 | 31 | 31 | 30 | 38 | 36 | 39 | 40 | 50 | 48 | 45 | 51 | 47 | 49 | 47 | 46 | 52 | 49 | 73 | 79 | 92 | 67 | 78 | 83 | 89 | 70 | 46 | 53 | 46 | 40 | 35 | 42 | 42 | 39 | 36 | 38 | 33 | 27 | 25 | 24 | 20 | 21 | 17 | 15 | 15 | 11 | 9 | 9 | 9 | 17 | 19 | 17 | 17 | 17 | 16 | 19 | 17 | 17 | 18 | 4 | 4 | 4 | 2 | 2 | 4 | 4 | 8 | - | - |
Inventory |
Loading...
|
M | 84 | 82 | 85 | 83 | 79 | 70 | 78 | 76 | 69 | 65 | 64 | 60 | 59 | 56 | 59 | 59 | 64 | 59 | 68 | 72 | 64 | 58 | 67 | 69 | 63 | 54 | 63 | 63 | 88 | 91 | 107 | 115 | 120 | 119 | 124 | 125 | 120 | 96 | 81 | 80 | 75 | 73 | 75 | 67 | 63 | 61 | 61 | 53 | 48 | 42 | 39 | 38 | 36 | 31 | 28 | 27 | 26 | 27 | 26 | 23 | 22 | 22 | 21 | 20 | 18 | 16 | 17 | 16 | 17 | 17 | 10 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
Other Current Assets |
Loading...
|
M | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 5 | 2 | 3 | 3 | 4 | 2 | 4 | 5 | 5 | 5 | 3 | 3 | 4 | 2 | 2 | 2 | 4 | 2 | 4 | 4 | 5 | 5 | 4 | 5 | 4 | 5 | 5 | 5 | 7 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Current Assets |
Loading...
|
M | 145 | 146 | 141 | 144 | 138 | 128 | 131 | 143 | 125 | 122 | 117 | 118 | 113 | 106 | 118 | 127 | 131 | 123 | 130 | 141 | 142 | 132 | 140 | 149 | 118 | 110 | 118 | 118 | 149 | 151 | 193 | 212 | 223 | 203 | 212 | 221 | 224 | 174 | 135 | 140 | 125 | 122 | 116 | 115 | 110 | 105 | 103 | 96 | 85 | 71 | 66 | 66 | 59 | 55 | 47 | 45 | 43 | 40 | 37 | 33 | 33 | 41 | 42 | 40 | 37 | 35 | 36 | 38 | 36 | 36 | 29 | 6 | 7 | 8 | 10 | 10 | 5 | 5 | 9 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 59 | 57 | 56 | 58 | 60 | 57 | 56 | 55 | 19 | 20 | 21 | 21 | 22 | 23 | 21 | 21 | 21 | 22 | 22 | 23 | 23 | 20 | 20 | 21 | 22 | - | - | 22 | 37 | 37 | 40 | 41 | 42 | 42 | 47 | 44 | 44 | 29 | 10 | 10 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 8 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | 8 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | - | - |
Goodwill |
Loading...
|
M | 37 | 37 | 37 | 37 | 37 | 37 | 36 | 37 | 25 | 25 | 26 | 27 | 27 | 27 | 27 | 26 | 26 | 33 | 32 | 36 | 36 | 36 | 43 | 43 | 43 | 44 | 43 | 42 | 71 | 70 | 77 | 80 | 82 | 80 | 82 | 82 | 77 | 51 | 22 | 22 | 23 | 22 | 20 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 25 | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 11 | 12 | 13 | 14 | 14 | 14 | 15 | 16 | 11 | 12 | 13 | 14 | 15 | 16 | 16 | 16 | 16 | 17 | 17 | 23 | 24 | 25 | 28 | 29 | 31 | 31 | 31 | 31 | 56 | 57 | 64 | 68 | 70 | 71 | 74 | 76 | 76 | 52 | 22 | 23 | 23 | 24 | 23 | 17 | 18 | 18 | 19 | 19 | 20 | 20 | 21 | 20 | 20 | 20 | 21 | 21 | 22 | 22 | 22 | 20 | 21 | 21 | 20 | 20 | 21 | 21 | 22 | 20 | 21 | 21 | 7 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | 48 | 50 | 49 | 51 | 51 | 51 | 51 | 52 | 36 | 37 | 40 | 41 | 41 | 43 | 42 | 42 | 42 | 50 | 49 | 59 | 60 | 61 | 71 | 72 | 74 | 75 | 74 | 73 | 126 | 127 | 141 | 148 | 152 | 151 | 156 | 158 | 153 | 103 | 44 | 45 | 46 | 46 | 43 | 33 | 33 | 34 | 34 | 34 | 35 | 35 | 36 | 34 | 34 | 35 | 35 | 36 | 36 | 37 | 36 | 35 | 35 | 36 | 34 | 35 | 35 | 35 | 36 | 33 | 35 | 35 | 32 | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 10 | 9 | 7 | 4 | 7 | 27 | 26 | 32 | 32 | 26 | 26 | 27 | 28 | 30 | 30 | 30 | 33 | 29 | 27 | 29 | 28 | -5 | -4 | -3 | -2 | 2 | 2 | -51 | -39 | -41 | -44 | -42 | -44 | -41 | 4 | 48 | 45 | 41 | 39 | 39 | 32 | 28 | 26 | 23 | 16 | 14 | 11 | 9 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | 15 | 15 | - | - | - | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | 15 | 15 | - | - | - | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3 | 4 | -106 | -109 | -111 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | -2 | -1 | 3 | 6 | 6 | 6 | 4 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | - | 4 | 4 | 4 | - | 3 | 3 | 3 | 3 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Total Long-Term Assets |
Loading...
|
M | 111 | 110 | 106 | 109 | 111 | 109 | 108 | 109 | 56 | 58 | 62 | 64 | 64 | 67 | 64 | 63 | 64 | 72 | 73 | 86 | 86 | 85 | 94 | 96 | 113 | 115 | 113 | 112 | 165 | 167 | 183 | 196 | 201 | 204 | 226 | 225 | 220 | 144 | 57 | 59 | 60 | 61 | 58 | 45 | 46 | 47 | 46 | 47 | 49 | 50 | 52 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 49 | 44 | 45 | 46 | 44 | 45 | 45 | 45 | 45 | 46 | 48 | - | 44 | 10 | 10 | 10 | 8 | 8 | 7 | 7 | 6 | - | - |
Total Assets |
Loading...
|
M | 256 | 256 | 247 | 253 | 249 | 237 | 240 | 252 | 181 | 180 | 179 | 182 | 178 | 174 | 181 | 190 | 195 | 195 | 203 | 227 | 228 | 217 | 234 | 245 | 232 | 225 | 232 | 230 | 314 | 318 | 375 | 408 | 424 | 407 | 438 | 445 | 444 | 317 | 192 | 199 | 184 | 183 | 174 | 160 | 156 | 152 | 149 | 143 | 134 | 122 | 118 | 115 | 109 | 106 | 100 | 98 | 96 | 95 | 86 | 77 | 78 | 86 | 86 | 85 | 82 | 80 | 82 | 84 | 84 | 84 | 74 | 16 | 17 | 17 | 19 | 18 | 12 | 12 | 15 | 11 | 5 |
Accounts Payable |
Loading...
|
M | 51 | 48 | 51 | 53 | 49 | 46 | 47 | 59 | 47 | 44 | 42 | 43 | 39 | 32 | 29 | 30 | 38 | 30 | 33 | 44 | 44 | 37 | 40 | 46 | 36 | 47 | 48 | 41 | 44 | 46 | 54 | 61 | 65 | 62 | 52 | 57 | 58 | 35 | 27 | 29 | 28 | 25 | 23 | 26 | 27 | 25 | 30 | 27 | 25 | 18 | 16 | 17 | 17 | 15 | 11 | 9 | 9 | 9 | 8 | 7 | 8 | 12 | 14 | 13 | 10 | 10 | 11 | 12 | 14 | 14 | 10 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 |
Short-Term Debt |
Loading...
|
M | 25 | 28 | 21 | 27 | 24 | 25 | 19 | 22 | 22 | 20 | 16 | 14 | 18 | 18 | 34 | 34 | 36 | 27 | 23 | 21 | 25 | 23 | 22 | 25 | 32 | 29 | 32 | 30 | 31 | 28 | 43 | 42 | 44 | 33 | 38 | 37 | 40 | 16 | 12 | 14 | 12 | 11 | 11 | 9 | 10 | 8 | 7 | 9 | 9 | 6 | 6 | 5 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 34 | - | - | - | 0 | - | 7 | - | 9 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 5 | 7 | 3 | 3 | 6 | 6 | 5 | 5 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 3 | 12 | - | - | 12 | 17 | 21 | 22 | 22 | 23 | 23 | 22 | 24 | 24 | 30 | 10 | 9 | 7 | 10 | 8 | 0 | 7 | 0 | 6 | 7 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | - | 0 | - | - | - | 0 | 1 | 0 | 0 | 0 | - | - |
Other Current Liabilities |
Loading...
|
M | 14 | 15 | 14 | 14 | 13 | 12 | 15 | 13 | 11 | 11 | 9 | 10 | 9 | 8 | 10 | 11 | 10 | 10 | 9 | 10 | 11 | 11 | 9 | 10 | 3 | 3 | 3 | 3 | 3 | 2 | 5 | 3 | 3 | 2 | 4 | 5 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 10 | 2 | 10 | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 |
Current Liabilities |
Loading...
|
M | 92 | 93 | 88 | 97 | 89 | 86 | 84 | 99 | 84 | 82 | 69 | 70 | 71 | 65 | 79 | 80 | 84 | 68 | 67 | 77 | 82 | 73 | 73 | 84 | 83 | 79 | 83 | 85 | 95 | 97 | 123 | 127 | 134 | 120 | 116 | 123 | 125 | 84 | 51 | 56 | 50 | 48 | 45 | 45 | 45 | 43 | 45 | 44 | 40 | 30 | 27 | 27 | 25 | 23 | 18 | 16 | 15 | 15 | 13 | 11 | 12 | 17 | 19 | 18 | 16 | 16 | 17 | 18 | 19 | 19 | 48 | 1 | 1 | 1 | 1 | 1 | 9 | 9 | 10 | 6 | 4 |
Long-Term Debt |
Loading...
|
M | 66 | 66 | 69 | 68 | 71 | 64 | 77 | 71 | 23 | 23 | 25 | 26 | 26 | 26 | 20 | 28 | 25 | 19 | 29 | 45 | 44 | 45 | 48 | 48 | 62 | 61 | 64 | 65 | 75 | 74 | 118 | 129 | 134 | 137 | 157 | 158 | 158 | 94 | 40 | 44 | 41 | 40 | 37 | 40 | 38 | 37 | 35 | 36 | 33 | 32 | 33 | 30 | 31 | 31 | 31 | 32 | 31 | 30 | 28 | 23 | 23 | 26 | 25 | 24 | 25 | 24 | 25 | 37 | 39 | 36 | 6 | - | - | - | - | - | - | 7 | 7 | 6 | 0 |
Non-Current Liabilities (Other) |
Loading...
|
M | 4 | 5 | 5 | 14 | 15 | 13 | 11 | 12 | 10 | 11 | 11 | 4 | 12 | 12 | 12 | 12 | 12 | 27 | 26 | 12 | 12 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 44 | 47 | 7 | 7 | 8 | 8 | 8 | 6 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 82 | 83 | 88 | 86 | 91 | 82 | 92 | 85 | 34 | 35 | 38 | 38 | 39 | 40 | 33 | 41 | 38 | 48 | 56 | 58 | 58 | 56 | 62 | 62 | 77 | 75 | 77 | 71 | 121 | 122 | 136 | 147 | 153 | 156 | 184 | 185 | 184 | 103 | 49 | 53 | 48 | 50 | 47 | 51 | 49 | 49 | 48 | 48 | 45 | 45 | 46 | 43 | 40 | 39 | 40 | 41 | 40 | 40 | 36 | 31 | 31 | 34 | 33 | 32 | 34 | 33 | 34 | 46 | 45 | - | 10 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | - | - |
Total Liabilities |
Loading...
|
M | 175 | 176 | 175 | 183 | 180 | 169 | 176 | 184 | 119 | 117 | 107 | 109 | 111 | 105 | 112 | 121 | 123 | 116 | 123 | 135 | 140 | 129 | 135 | 146 | 161 | 154 | 161 | 156 | 215 | 218 | 259 | 273 | 288 | 276 | 300 | 308 | 308 | 187 | 100 | 108 | 97 | 98 | 92 | 96 | 95 | 92 | 92 | 93 | 85 | 75 | 73 | 70 | 65 | 62 | 58 | 57 | 55 | 54 | 49 | 42 | 43 | 51 | 52 | 50 | 50 | 48 | 51 | 64 | 64 | 64 | 58 | 1 | 1 | 1 | 1 | 1 | 16 | 16 | 17 | 12 | 6 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 134 | 134 | 133 | 133 | 133 | 133 | 132 | 132 | 132 | 132 | 131 | 131 | 131 | 131 | 131 | 131 | 131 | 130 | 130 | 130 | 130 | 97 | 98 | 97 | 97 | 97 | 94 | 94 | 94 | 94 | 93 | 92 | 92 | 92 | 82 | 69 | 69 | 69 | 69 | 68 | 53 | 53 | 53 | 53 | 49 | 49 | 49 | 47 | 47 | - | - | - | - | - | - | 46 | 45 | 45 | - | - | - | - | - | - | - | - | - | - | - | 22 | 22 | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -73 | -73 | -73 | -74 | -70 | -68 | -68 | -60 | -59 | -65 | -64 | -62 | -60 | -58 | -50 | -49 | -38 | -41 | -42 | -31 | -31 | -30 | -29 | -28 | -26 | -24 | -21 | -4 | 16 | 18 | 17 | 22 | 22 | 22 | 22 | 21 | 20 | 17 | 15 | 12 | 9 | 7 | 5 | 3 | 0 | -2 | -3 | -4 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -5 | -4 | -6 | -5 | -5 | -6 | -9 | -7 | -5 | -4 | -3 | -3 | -3 | -2 | -3 | -4 | -4 | -4 | -5 | -4 | -4 | -3 | -3 | -2 | -1 | -1 | -1 | -2 | -4 | -4 | -3 | -4 | -3 | -5 | -4 | -4 | -5 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Capital Lease Obligations |
Loading...
|
M | 11 | 11 | 11 | 12 | 12 | 10 | 9 | 10 | 8 | 8 | 8 | 8 | 8 | 9 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 71 | 70 | 62 | 61 | 60 | 58 | 54 | 59 | 63 | 63 | 71 | 73 | 67 | 69 | 69 | 70 | 72 | 80 | 79 | 92 | 88 | 88 | 99 | 99 | 71 | 71 | 71 | 73 | 74 | 74 | 90 | 108 | 111 | 107 | 114 | 114 | 112 | 105 | 92 | 90 | 87 | 85 | 82 | 64 | 61 | 60 | 57 | 50 | 49 | 47 | 45 | 45 | 44 | 43 | 42 | 41 | 41 | 40 | 36 | 35 | 35 | 35 | 34 | 33 | 31 | 31 | 30 | 19 | 18 | 18 | 16 | 15 | 16 | 16 | 17 | 17 | -4 | -4 | -2 | - | - |
Shareholders' Equity and Liabilities |
|
M | 256 | 256 | 247 | 253 | 249 | 237 | 240 | 252 | 181 | 180 | 179 | 182 | 178 | 174 | 181 | 190 | 195 | 195 | 203 | 227 | 228 | 217 | 234 | 245 | 232 | 225 | 232 | 230 | 314 | 318 | 375 | 408 | 424 | 407 | 438 | 445 | 444 | 317 | 192 | 199 | 184 | 183 | 174 | 160 | 156 | 152 | 149 | 143 | 134 | 122 | 118 | 115 | 109 | 106 | 100 | 98 | 96 | 95 | 86 | 77 | 78 | 86 | 86 | 85 | 82 | 80 | 82 | 84 | 84 | 83 | 74 | 16 | 17 | 17 | 19 | 18 | 12 | 12 | 15 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -137 | -130 | -137 | -137 | -135 | -128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 14 | 14 | 14 | 14 | 14 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 1 | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 144 | 142 | 140 | 137 | 140 | 160 | 158 | 164 | 164 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 101 | 105 | 97 | 107 | 110 | 60 | 64 | 58 | 57 | 60 | 61 | 78 | 88 | 83 | 70 | 72 | 91 | 94 | 97 | 101 | 105 | 103 | 101 | 104 | 104 | 115 | 113 | 173 | 186 | 187 | 184 | 200 | 203 | 206 | 117 | 60 | 63 | 54 | 60 | 54 | 56 | 54 | 51 | 50 | 51 | 46 | 42 | 44 | 41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 91 | 94 | 90 | 94 | 95 | 89 | 96 | 93 | 45 | 43 | 41 | 40 | 44 | 44 | 55 | 62 | 61 | 46 | 52 | 66 | 70 | 68 | 70 | 73 | 94 | 90 | 95 | 95 | 107 | 101 | 161 | 170 | 177 | 170 | 196 | 195 | 198 | 110 | 52 | 57 | 53 | 51 | 48 | 49 | 48 | 45 | 42 | 45 | 41 | 38 | 39 | 35 | 35 | 34 | 34 | 35 | 35 | 34 | 30 | 25 | 25 | 28 | 26 | 25 | 26 | 25 | 26 | 38 | 40 | 37 | 40 | - | - | - | - | - | - | - | 16 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 23 | 26 | 19 | 24 | 21 | 23 | 16 | 20 | 20 | 18 | 14 | 13 | 17 | 17 | 33 | 33 | 34 | 26 | 22 | 20 | 24 | 2 | 5 | 6 | 7 | 5 | 7 | 103 | 30 | 26 | 43 | 42 | - | 26 | - | - | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email