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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 144 | 150 | 71 | 76 | 116 | 99 | 110 | 115 | 153 | 103 | 93 | 98 | 107 | 118 | 79 | 53 | 77 | 65 | 78 | 100 | 102 | 101 | 104 | 11 | 14 | 20 | 26 | 31 | 30 | 29 | 20 | 78 | 104 | 113 | 129 | 116 | 96 | 100 | 105 | 99 | 107 | 91 | 105 | 33 | 25 | 32 | 23 | 35 | 43 | 49 | 12 | 5 | 4 | 6 | 6 | 7 | 9 | 14 | 1 | 2 | 2 | 2 | 3 | 5 | 5 | 7 | 8 | 9 | 10 | 11 | 3 | 3 | 2 | 2 | 0 | 1 | 1 | 2 | 3 | 5 | 7 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 10 | 11 | 10 | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 15 | 15 | 14 | 9 | 9 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 144 | 150 | 71 | 76 | 116 | 99 | 110 | 115 | 153 | 103 | 93 | 98 | 107 | 118 | 79 | 53 | 77 | 65 | 78 | 100 | 102 | 101 | 104 | 11 | 14 | 20 | 26 | 31 | 30 | 29 | 20 | 78 | 104 | 113 | 129 | 116 | 96 | 100 | 105 | 99 | 107 | 91 | 105 | 33 | 25 | 32 | 23 | 35 | 43 | 49 | 12 | 15 | 19 | 21 | 19 | 15 | 17 | 19 | 1 | 2 | 2 | 2 | 3 | 5 | 5 | 7 | 8 | 9 | 10 | 11 | 3 | 3 | 2 | 2 | 0 | 1 | 1 | 2 | 3 | 5 | 7 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | - | 2 | 1 | 2 | - | 3 | 4 | 5 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 10 | 11 | 10 | - | - |
Receivables |
Loading...
|
M | 18 | 21 | 8 | 6 | 12 | 45 | 55 | 20 | 5 | 84 | 4 | 7 | 4 | 3 | 40 | 37 | 2 | 4 | 3 | 4 | 4 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 5 | 3 | 39 | 34 | 1 | 4 | 1 | 1 | 14 | 0 | 1 | 1 | 1 | 1 | 1 | 58 | 31 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 1 | 3 | 1 | 3 | 3 | 2 | 3 | 3 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 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 | - | - | - |
Inventory |
Loading...
|
M | 64 | 64 | 65 | 50 | 43 | 39 | 31 | 16 | 16 | 20 | 30 | 20 | 20 | 20 | 11 | 14 | 16 | 10 | 4 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 15 | 19 | 26 | 18 | 29 | 23 | 12 | 1 | 9 | 15 | 19 | 18 | 17 | 17 | 21 | 17 | 18 | 13 | 18 | 17 | 9 | 1 | 0 | 0 | 0 | - | - | - | - | 1 | - | - | - | - | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 3 | 5 | 2 | 4 | 4 | 4 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 10 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 2 | 1 | 2 | 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 | - | - |
Current Assets |
Loading...
|
M | 228 | 239 | 146 | 134 | 173 | 186 | 197 | 154 | 177 | 209 | 129 | 127 | 133 | 144 | 131 | 105 | 98 | 180 | 99 | 122 | 124 | 121 | 114 | 122 | 31 | 37 | 41 | 59 | 65 | 69 | 87 | 144 | 128 | 129 | 140 | 133 | 131 | 130 | 128 | 130 | 133 | 124 | 144 | 146 | 104 | 85 | 43 | 47 | 47 | 53 | 15 | 17 | 20 | 25 | 21 | 19 | 21 | 23 | 6 | 6 | 5 | 6 | 7 | 7 | 6 | 8 | 9 | 10 | 11 | 11 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 10 | 11 | 10 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | - | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | - | - | - | - |
Goodwill |
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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
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 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 3 | 5 | 3 | 4 | 4 | 4 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 4 | 6 | 4 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 123 | 161 | 170 | 173 | 140 | 168 | 173 | 106 | 116 | 123 | 129 | 113 | 93 | 87 | 97 | 102 | 103 | 105 | 102 | 52 | -342 | -336 | -324 | -314 | -304 | -297 | -288 | -314 | -305 | -296 | -285 | -266 | -260 | -254 | -247 | -229 | 11 | 13 | - | 18 | 23 | 25 | - | - | - | - | - | 45 | 42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 88 | 65 | 68 | 69 | 1 | 2 | 4 | 7 | 10 | 13 | 15 | 18 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Total Long-Term Assets |
Loading...
|
M | 15 | 16 | 12 | 12 | 11 | 9 | 7 | 6 | 7 | 6 | 7 | 7 | 6 | 6 | 10 | 15 | 21 | 19 | 104 | 82 | 83 | 82 | 30 | 6 | 102 | 107 | 108 | 97 | 96 | 92 | 76 | 58 | 56 | 56 | 58 | 49 | 42 | 37 | 37 | 80 | 81 | 70 | 58 | 31 | 25 | 21 | 50 | 46 | 42 | 37 | 36 | 35 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | - | - |
Total Assets |
Loading...
|
M | 243 | 255 | 158 | 147 | 184 | 195 | 204 | 160 | 185 | 215 | 136 | 134 | 139 | 150 | 141 | 120 | 119 | 199 | 203 | 203 | 206 | 203 | 144 | 128 | 133 | 145 | 149 | 156 | 161 | 161 | 163 | 202 | 185 | 186 | 197 | 182 | 173 | 166 | 165 | 209 | 215 | 194 | 202 | 177 | 129 | 106 | 92 | 93 | 89 | 90 | 51 | 52 | 23 | 27 | 24 | 22 | 24 | 26 | 8 | 8 | 7 | 9 | 10 | 10 | 8 | 11 | 12 | 12 | 14 | 14 | 6 | 7 | 6 | 6 | 4 | 5 | 5 | 6 | 9 | 9 | 11 | 6 | 6 | 7 | 3 | 3 | 2 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 6 | 7 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 10 | - | - |
Accounts Payable |
Loading...
|
M | 3 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 2 | 10 | 1 | 0 | 1 | 1 | 1 | 5 | 3 | 2 | 1 | 2 | 2 | 1 | 1 | 0 | 1 | 1 | 3 | 2 | 3 | 3 | 10 | 8 | 4 | 3 | 5 | 4 | 3 | 1 | 2 | 4 | 5 | 7 | 16 | 9 | 10 | 11 | 10 | 4 | 2 | 2 | 1 | 2 | 3 | 1 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 3 | 5 | 2 | 3 | 1 | 3 | -375 | -374 | -375 | -367,481 | -363 | -286 | -251 | -255,257 | -253 | -232 | -12 | 2 | 2 | 2 | 2 | 2 | 2 | 9 | 1 | 1 | -44 | -43 | -43 | -41,001 | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | 0 | 0 | 0 | 3 | 3 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 21 | 21 | 22 | 11 | 11 | 11 | 10 | 7 | 1 | 4 | 4 | 4 | 4 | 3 | 7 | 11 | 14 | 2 | 4 | 5 | 5 | 4 | 1 | 377 | 1 | 1 | 377 | 376 | 376 | 367,484 | 367 | 288 | 255 | 255,258 | 255 | 234 | 14 | 82 | 1 | 188 | 188 | 162,222 | 162 | 119 | 84 | 57,052 | 44 | 43 | 43 | 41,001 | - | - | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | 1 | - | 0 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 51 | 31 | 8 | 6 | 6 | 7 | 14 | 8 | 4 | 24 | 5 | 3 | 3 | 5 | 8 | 4 | 3 | 6 | 5 | 4 | 1 | 1 | 2 | 1 | 1 | 1 | 9 | 8 | 9 | 8 | 102 | 205 | 1 | 2 | 1 | 2 | 2 | -80 | 1 | -183 | -183 | -162,217 | -154 | -113 | -78 | -57,047 | 5 | 4 | 3 | 5 | 1 | 2 | 1 | 1 | 1 | 4 | 4 | 3 | 5 | 6 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Current Liabilities |
Loading...
|
M | 75 | 54 | 31 | 19 | 18 | 22 | 27 | 17 | 7 | 30 | 19 | 8 | 8 | 10 | 16 | 16 | 21 | 92 | 12 | 11 | 12 | 11 | 5 | 381 | 4 | 7 | 13 | 14 | 13 | 14 | 108 | 217 | 14 | 7 | 6 | 8 | 7 | 7 | 5 | 8 | 11 | 12 | 17 | 31 | 15 | 16 | 16 | 15 | 7 | 7 | 4 | 3 | 3 | 4 | 3 | 10 | 9 | 9 | 10 | 11 | 8 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 6 | 4 | 2 | 2 | 3 | 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 | 0 | 1 | 0 | - | - |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79 | 78 | 77 | 76 | 74 | 73 | 72 | 71 | 70 | 69 | 68 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 6 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 1 | 12 | 15 | 16 | 12 | 1 | 0 | 0 | 0 | 0 | 0 | 210 | 207 | 193 | 193 | 399 | - | 387 | 0 | 0 | - | 0 | 1 | 1 | - | - | - | - | - | 1 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 10 | 10 | 10 | 9 | 9 | 10 | 12 | 11 | 9 | 9 | 88 | 89 | 88 | 89 | 86 | 88 | 464 | 461 | 449 | 446 | 444 | 435 | 368 | 289 | 466 | 463 | 456 | 434 | 419 | 405 | 388 | 190 | 190 | 165 | 165 | 123 | 88 | 61 | 45 | 44 | 44 | 42 | 1 | 6 | 8 | 11 | 13 | 8 | 7 | 6 | 10 | 11 | 6 | 3 | 4 | 3 | 2 | 3 | 5 | 4 | 6 | 5 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 0 | - | - |
Total Liabilities |
Loading...
|
M | 78 | 58 | 34 | 22 | 22 | 25 | 31 | 20 | 17 | 40 | 29 | 17 | 16 | 20 | 28 | 26 | 30 | 101 | 100 | 100 | 100 | 101 | 91 | 470 | 468 | 468 | 462 | 459 | 457 | 448 | 476 | 506 | 479 | 470 | 462 | 442 | 426 | 413 | 393 | 198 | 201 | 177 | 182 | 154 | 103 | 77 | 60 | 58 | 51 | 49 | 5 | 9 | 11 | 15 | 16 | 18 | 16 | 15 | 20 | 21 | 14 | 7 | 8 | 5 | 4 | 5 | 6 | 5 | 8 | 7 | 6 | 7 | 6 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 0 | 1 | 0 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 235 | 234 | 234 | 233 | 233 | 226 | 226 | 226 | 226 | 225 | 225 | 222 | 221 | 221 | 221 | 221 | 221 | 220 | 219 | 221 | 215 | 215 | 214 | 214 | 214 | 214 | 214 | 178 | 177 | 177 | 177 | 177 | 176 | 176 | - | 175 | 174 | 174 | - | 172 | 171 | 170 | - | - | - | - | - | 149 | 146 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -111 | -72 | -64 | -60 | -93 | -59 | -52 | -119 | -109 | -103 | -95 | -109 | -127 | -133 | -123 | -119 | -117 | -114 | -116 | -168 | -556 | -549 | -537 | -527 | -517 | -510 | -501 | -491 | -481 | -472 | -461 | -441 | -436 | -429 | 0 | -403 | -163 | -160 | 0 | -152 | -147 | -144 | 0 | 0 | 0 | 0 | 0 | -103 | -103 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | 0 | 0 | 0 | -2 | -2 | - | -2 | - | - | - | - | -4 | - | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -168 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -3 | -3 | -3 | -3 | -5 | -5 | -5 | -5 | -5 | 0 | 0 | -6 | -6 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | -4 | - | - | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | 0 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 165 | 197 | 124 | 124 | 162 | 170 | 173 | 140 | 168 | 174 | 107 | 117 | 123 | 130 | 113 | 94 | 88 | 98 | 103 | 103 | 106 | 103 | 52 | -341 | -335 | -323 | -313 | -303 | -296 | -287 | -313 | -304 | -295 | -284 | -265 | -259 | -253 | -247 | -228 | 12 | 14 | 17 | 19 | 23 | 25 | 29 | 32 | 34 | 38 | 42 | 46 | 43 | 11 | 12 | 8 | 4 | 7 | 10 | -11 | -13 | -6 | 2 | 2 | 5 | 5 | 5 | 5 | 7 | 5 | 7 | 0 | -1 | 1 | 3 | 3 | 2 | 3 | 5 | 8 | 8 | 10 | 6 | 5 | 6 | 2 | 2 | 1 | 2 | 4 | 4 | 2 | 2 | 1 | 1 | 2 | 4 | 5 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 10 | 11 | 10 | - | - |
Shareholders' Equity and Liabilities |
|
M | 243 | 255 | 158 | 147 | 184 | 195 | 204 | 160 | 185 | 215 | 136 | 134 | 139 | 150 | 141 | 120 | 119 | 199 | 203 | 203 | 206 | 203 | 144 | 128 | 133 | 145 | 149 | 156 | 161 | 161 | 163 | 202 | 185 | 186 | 197 | 182 | 173 | 166 | 165 | 209 | 215 | 194 | 202 | 177 | 129 | 106 | 92 | 93 | 89 | 90 | 51 | 52 | 23 | 27 | 24 | 22 | 24 | 26 | 8 | 8 | 7 | 9 | 10 | 10 | 8 | 11 | 12 | 12 | 14 | 14 | 6 | 7 | 6 | 6 | 4 | 5 | 5 | 6 | 9 | 9 | 11 | 6 | 6 | 7 | 3 | 3 | 2 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 6 | 7 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 10 | - | - |
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 | 72 | 71 | 71 | 71 | 72 | 74 | 73 | 73 | 74 | 75 | 75 | 77 | 78 | 78 | 78 | 81 | 81 | 81 | 82 | 82 | 82 | 81 | 83 | 81 | 79 | 79 | 79 | 79 | 79 | 79 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 53 | 53 | 53 | 53 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 55 | 50 | 50 | 46 | 44 | 43 | 43 | 38 | 37 | 36 | 36 | 35 | 35 | 34 | 34 | 34 | 41 | 33 | 33 | 28 | 27 | 27 | 27 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 17 | 14 | 13 | 13 | 10 | 10 | 10 | 10 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 4 | 4 | 4 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 123 | 161 | 170 | 173 | 140 | 168 | 173 | 106 | 116 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 157 | 178 | 182 | 181 | 180 | 86 | 87 | 94 | -279 | -275 | -277 | -367,386 | - | - | - | - | - | - | - | - | 107 | 102 | 111 | - | 110 | 45 | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79 | 78 | 80 | 80 | 76 | 76 | 73 | 74 | -305 | -306 | -307 | -367,414 | -363 | -286 | -251 | -255,257 | -253 | -232 | -12 | 2 | 2 | 3 | 3 | 4 | 4 | 12 | 5 | 5 | -44 | -43 | -43 | -41,001 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 3 | 3 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 80 | - | - | 0 | - | - | 73 | 72 | 71 | 70 | 69 | - | 67 | - | - | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email