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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 33 | 23 | 41 | 45 | 19 | 26 | 19 | 20 | 25 | 27 | 31 | 62 | 48 | 36 | 31 | 36 | 15 | 9 | 30 | 29 | 22 | 14 | 23 | 27 | 28 | 22 | 17 | 11 | 11 | 18 | 25 | 35 | 39 | 43 | 56 | 54 | 30 | 27 | 44 | 40 | 8 | 11 | 15 | 18 | 21 | 21 | 16 | 66 | 74 | 63 | 23 | 18 | 15 | 14 | 11 | 9 | 11 | 11 | 12 | 6 | 6 | 12 | 15 | 14 | 27 | 15 | 14 | 4 | 6 | 0 | 4 | 2 | 2 | 2 | 4 | 5 | 1 | 2 | 3 | 12 | 6 | 8 | 4 | 5 | 5 | 10 | 9 | 6 | 4 | 2 | 9 | 5 | 4 | 1 | 2 | 1 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 17 | - |
Short-Term Investments |
Loading...
|
M | 8 | 12 | 4 | - | - | - | 0 | 2 | 2 | 6 | 8 | 6 | 18 | 18 | 30 | 24 | 33 | 39 | 25 | 16 | 24 | 31 | 41 | 35 | 38 | 25 | 32 | 32 | 35 | 27 | 22 | 10 | 1 | 1 | 0 | 0 | 19 | 4 | 3 | 1 | 25 | 12 | 10 | 11 | 15 | 9 | 14 | 14 | 13 | 14 | 15 | 16 | 11 | 24 | 9 | 13 | 8 | 8 | 9 | 16 | 8 | 10 | 9 | 11 | 11 | 11 | 12 | 42 | 32 | 50 | 55 | 49 | 39 | 32 | 21 | 11 | 8 | 11 | 17 | 4 | 3 | 2 | 3 | 2 | 3 | 3 | 4 | 2 | 3 | 4 | 6 | 9 | 15 | 17 | 16 | 13 | 10 | 4 | 4 | 2 | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 41 | 35 | 45 | 45 | 19 | 26 | 19 | 22 | 27 | 32 | 39 | 68 | 66 | 54 | 61 | 61 | 48 | 48 | 55 | 45 | 46 | 46 | 65 | 62 | 66 | 46 | 48 | 44 | 46 | 45 | 47 | 44 | 39 | 43 | 56 | 54 | 49 | 31 | 47 | 41 | 34 | 23 | 26 | 28 | 36 | 31 | 30 | 79 | 74 | 63 | 38 | 34 | 27 | 24 | 20 | 22 | 19 | 19 | 21 | 22 | 14 | 22 | 25 | 24 | 38 | 26 | 26 | 46 | 38 | 50 | 59 | 51 | 41 | 34 | 24 | 16 | 9 | 13 | 19 | 16 | 10 | 10 | 7 | 7 | 9 | 13 | 13 | 9 | 7 | 6 | 15 | 14 | 19 | 18 | 17 | 14 | 13 | 6 | 6 | 3 | 1 | 1 | 1 | 2 | 17 | - |
Receivables |
Loading...
|
M | 24 | 27 | 19 | 24 | 20 | 17 | 18 | 24 | 25 | 21 | 16 | 17 | 17 | 17 | 14 | 18 | 15 | 16 | 17 | 17 | 16 | 16 | 9 | 8 | 9 | 7 | 7 | 8 | 7 | 7 | 7 | 6 | 7 | 6 | 7 | 7 | 5 | 4 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 8 | 9 | 10 | 9 | 9 | 11 | 13 | 12 | 11 | 12 | 13 | 12 | 15 | 25 | 22 | 16 | 16 | 31 | 10 | 13 | 14 | 12 | 12 | 12 | 15 | 11 | 11 | 9 | 8 | 8 | 10 | 8 | 9 | 8 | 5 | 3 | 6 | 5 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - |
Inventory |
Loading...
|
M | 15 | 14 | 15 | 15 | 14 | 13 | 12 | 11 | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - |
Other Current Assets |
Loading...
|
M | 4 | 17 | 8 | 15 | 8 | 8 | 9 | 3 | 3 | 16 | 8 | 3 | 3 | 4 | 6 | 4 | 8 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 3 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 0 | 31 | 81 | 4 | 7 | 3 | 38 | 28 | 4 | 5 | 27 | 25 | 24 | 2 | 24 | 3 | 2 | 5 | 0 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 4 | 4 | 4 | 3 | 2 | - |
Current Assets |
Loading...
|
M | 84 | 80 | 87 | 86 | 61 | 64 | 58 | 60 | 65 | 65 | 70 | 94 | 93 | 81 | 87 | 88 | 77 | 73 | 81 | 70 | 72 | 71 | 82 | 79 | 81 | 60 | 61 | 58 | 58 | 57 | 59 | 54 | 52 | 53 | 68 | 65 | 60 | 39 | 55 | 51 | 45 | 32 | 36 | 38 | 46 | 40 | 41 | 91 | 87 | 81 | 54 | 51 | 42 | 41 | 37 | 41 | 41 | 39 | 37 | 39 | 32 | 39 | 47 | 55 | 65 | 48 | 48 | 81 | 51 | 66 | 76 | 66 | 56 | 48 | 42 | 29 | 23 | 25 | 30 | 26 | 22 | 20 | 18 | 17 | 16 | 18 | 21 | 16 | 12 | 10 | 20 | 19 | 24 | 22 | 21 | 17 | 16 | 8 | 8 | 5 | 7 | 7 | 7 | 6 | 20 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 29 | 29 | 26 | 30 | 28 | 28 | 27 | 32 | 33 | 32 | 30 | 32 | 32 | 33 | 30 | 32 | 30 | 31 | 30 | 30 | 30 | 30 | 30 | 28 | 26 | 24 | 23 | 22 | 21 | 20 | 20 | 17 | 14 | 14 | 13 | 12 | 12 | 13 | 13 | 13 | 13 | 12 | 13 | 13 | 13 | 14 | 14 | 13 | 14 | 14 | 48 | 64 | 65 | 65 | 65 | 67 | 64 | 68 | 67 | 62 | 54 | 46 | 42 | 34 | 21 | 20 | 20 | 11 | 11 | 11 | 12 | 12 | 18 | 17 | 15 | 16 | 15 | 15 | 16 | 16 | 33 | 34 | 34 | 29 | 24 | 21 | 19 | 16 | 16 | 15 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 2 | 1 | 1 | 1 | 1 | - |
Goodwill |
Loading...
|
M | 44 | 44 | 43 | 44 | 44 | 43 | 41 | 43 | 44 | 45 | 46 | 27 | 27 | 28 | 27 | 27 | 26 | 27 | 26 | 27 | 27 | 27 | 27 | 27 | 28 | 28 | 27 | 27 | 26 | 26 | 27 | 27 | 27 | 22 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 22 | 22 | 22 | 21 | 21 | 21 | 18 | 18 | 18 | 18 | 17 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 25 | 26 | 26 | 28 | 29 | 29 | 28 | 31 | 34 | 35 | 37 | 11 | 12 | 13 | 13 | 13 | 13 | 14 | 14 | 15 | 16 | 17 | 18 | 18 | 20 | 20 | 21 | 21 | 21 | 21 | 23 | 23 | 24 | 17 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 11 | 14 | 14 | 15 | 15 | 16 | 17 | 17 | 17 | 18 | 19 | 19 | 17 | 16 | 17 | 18 | 18 | 4 | 5 | - | - | - | 6 | - | - | - | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 68 | 70 | 69 | 72 | 73 | 73 | 69 | 73 | 78 | 80 | 83 | 39 | 39 | 41 | 40 | 39 | 39 | 40 | 40 | 42 | 43 | 44 | 45 | 46 | 48 | 48 | 48 | 48 | 47 | 47 | 49 | 49 | 51 | 38 | 11 | 10 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 19 | 22 | 22 | 23 | 23 | 38 | 38 | 39 | 39 | 39 | 40 | 37 | 35 | 34 | 35 | 35 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 41 | 30 | 35 | 40 | 52 | 56 | 57 | 57 | 102 | 103 | 93 | 91 | 91 | 86 | 83 | 82 | 76 | 73 | 70 | 64 | 63 | 66 | 63 | 64 | 61 | 62 | 60 | 58 | 53 | 48 | 57 | 81 | 79 | 75 | 71 | 88 | 84 | 79 | 77 | 82 | 86 | 90 | 86 | 81 | 137 | 133 | 130 | 123 | 136 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | - | 2 | 4 | 4 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | - | - | - | 0 | - | - | - | 0 | - | - | 17 | 17 | 16 | 17 | 30 | 32 | 32 | 28 | 33 | 28 | 29 | 29 | 32 | 30 | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | 2 | 2 | - | 10 | 10 | 22 | - | 30 | 24 | 33 | 40 | 25 | 17 | 25 | 32 | 42 | 35 | 42 | 25 | 32 | - | - | - | 22 | - | - | - | 0 | - | - | 21 | 20 | 17 | 43 | 43 | 43 | 42 | 43 | 43 | 43 | 42 | 42 | 45 | 45 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1 | 1 | 4 | 2 | 3 | 3 | 5 | 2 | 2 | 2 | 4 | 2 | 2 | 2 | 4 | 2 | 4 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 19 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 9 | 5 | 5 | 10 | 13 | 12 | 13 | 10 | 9 | 9 | 9 | 59 | 13 | 19 | 20 | 65 | 18 | 71 | 65 | 67 | 5 | 66 | 68 | 66 | 64 | 64 | 64 | 52 | 47 | 45 | 46 | 47 | 44 | 38 | 37 | 38 | 36 | 36 | 33 | 30 | 24 | 23 | 22 | 11 | 11 | 18 | 19 | 18 | 17 | 17 | 17 | 16 | 1 | - |
Total Long-Term Assets |
Loading...
|
M | 99 | 100 | 99 | 103 | 105 | 105 | 101 | 116 | 120 | 120 | 124 | 83 | 84 | 83 | 82 | 79 | 78 | 82 | 78 | 81 | 79 | 80 | 83 | 81 | 82 | 75 | 76 | 74 | 73 | 72 | 74 | 73 | 71 | 59 | 32 | 31 | 31 | 48 | 50 | 50 | 51 | 63 | 66 | 66 | 62 | 68 | 63 | 67 | 68 | 71 | 109 | 123 | 130 | 132 | 133 | 150 | 150 | 152 | 149 | 143 | 150 | 142 | 145 | 140 | 120 | 126 | 123 | 84 | 87 | 86 | 81 | 79 | 80 | 83 | 83 | 89 | 87 | 85 | 80 | 69 | 80 | 79 | 80 | 77 | 69 | 60 | 56 | 54 | 53 | 51 | 41 | 38 | 31 | 31 | 30 | 18 | 18 | 24 | 24 | 22 | 19 | 18 | 18 | 17 | 2 | - |
Total Assets |
Loading...
|
M | 183 | 180 | 186 | 189 | 166 | 170 | 158 | 176 | 184 | 185 | 195 | 177 | 177 | 164 | 169 | 166 | 156 | 155 | 160 | 150 | 151 | 151 | 164 | 160 | 163 | 135 | 137 | 132 | 131 | 129 | 133 | 127 | 122 | 112 | 100 | 96 | 91 | 87 | 105 | 101 | 96 | 95 | 102 | 104 | 108 | 108 | 104 | 158 | 154 | 152 | 163 | 173 | 172 | 172 | 170 | 191 | 191 | 191 | 186 | 182 | 182 | 180 | 191 | 195 | 185 | 174 | 171 | 165 | 138 | 152 | 157 | 144 | 136 | 131 | 124 | 118 | 109 | 111 | 110 | 95 | 102 | 99 | 98 | 95 | 85 | 79 | 77 | 70 | 65 | 62 | 61 | 57 | 55 | 52 | 51 | 35 | 33 | 32 | 32 | 28 | 26 | 25 | 24 | 23 | 23 | - |
Accounts Payable |
Loading...
|
M | 3 | 3 | 3 | 2 | 4 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 3 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 2 | 2 | 3 | 4 | 6 | 4 | 3 | 2 | 4 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 3 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Short-Term Debt |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 11 | 11 | 11 | 10 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -3 | -4 | -3 | -3 | -2 | 8 | - | 6 | 5 | 4 | 3 | 7 | 1 | 5 | 3 | -1 | - | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | - | -2 | -1 | 6 | - | 5 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 5 | 7 | 4 | 5 | 3 | 3 | 10 | 1 | 1 | 6 | 5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 5 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 6 | 7 | 10 | 10 | 12 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 6 | 4 | 5 | 6 | 4 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 10 | 9 | 16 | 24 | 11 | 10 | 15 | 13 | 11 | 9 | 13 | 10 | 8 | 7 | 12 | 9 | 7 | 6 | 15 | 12 | 14 | 13 | 25 | 21 | 12 | 17 | 2 | 1 | 1 | 1 | 1 | 6 | 1 | 2 | 5 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 6 | 4 | 3 | 7 | 7 | 5 | 6 | 6 | 3 | 6 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 4 | 5 | 0 | 0 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 3 | 4 | 4 | 4 | 6 | 11 | 3 | 3 | 6 | 8 | 7 | 5 | 4 | 4 | 1 | 2 | 1 | 2 | 3 | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - |
Current Liabilities |
Loading...
|
M | 19 | 16 | 24 | 32 | 19 | 17 | 32 | 29 | 28 | 26 | 30 | 18 | 16 | 12 | 19 | 16 | 13 | 14 | 20 | 17 | 20 | 20 | 35 | 32 | 34 | 20 | 10 | 8 | 7 | 6 | 10 | 8 | 8 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 6 | 4 | 3 | 7 | 7 | 5 | 6 | 6 | 11 | 8 | 10 | 9 | 8 | 8 | 7 | 7 | 8 | 8 | 15 | 18 | 13 | 13 | 16 | 13 | 20 | 7 | 6 | 10 | 9 | 6 | 6 | 4 | 5 | 5 | 5 | 7 | 12 | 5 | 5 | 7 | 10 | 11 | 7 | 5 | 5 | 2 | 3 | 2 | 3 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | - |
Long-Term Debt |
Loading...
|
M | 29 | 29 | 29 | 29 | 29 | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 0 | 0 | 10 | 10 | 10 | 10 | 13 | 12 | 12 | 11 | 14 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 6 | 9 | 7 | 3 | 4 | 15 | 15 | 15 | 15 | 16 | 16 | 15 | 11 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 40 | 42 | 42 | 44 | 44 | 45 | 18 | 21 | 23 | 23 | 25 | 19 | 19 | 18 | 19 | 20 | 17 | 18 | 17 | 14 | 15 | 17 | 20 | 20 | 16 | 4 | 15 | 15 | 15 | 16 | 16 | 16 | 15 | 11 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 6 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 5 | 6 | 5 | 5 | 37 | 37 | 26 | 23 | 21 | 20 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 12 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | - | - | 2 | 0 | 0 | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | - |
Total Liabilities |
Loading...
|
M | 59 | 58 | 66 | 76 | 64 | 62 | 50 | 51 | 51 | 48 | 55 | 36 | 35 | 30 | 38 | 36 | 31 | 32 | 37 | 32 | 36 | 37 | 56 | 51 | 50 | 24 | 25 | 23 | 22 | 21 | 26 | 24 | 24 | 17 | 7 | 6 | 6 | 5 | 6 | 6 | 5 | 6 | 8 | 6 | 6 | 9 | 9 | 8 | 8 | 9 | 17 | 16 | 18 | 18 | 16 | 16 | 16 | 15 | 13 | 14 | 20 | 23 | 49 | 50 | 42 | 37 | 40 | 27 | 9 | 13 | 12 | 8 | 9 | 7 | 9 | 9 | 16 | 10 | 15 | 6 | 6 | 9 | 12 | 13 | 9 | 7 | 7 | 5 | 6 | 4 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 34 | 32 | 30 | 29 | 27 | 25 | 23 | 22 | 20 | 19 | 16 | 15 | 14 | 11 | 10 | 11 | 9 | 8 | 6 | 8 | 6 | 5 | 5 | 5 | 5 | 8 | 7 | 7 | 6 | 5 | 4 | 3 | 2 | 2 | 1 | 3 | 2 | 2 | - | 2 | 10 | 17 | 19 | 18 | 77 | 76 | 75 | 74 | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 81 | 73 | 81 | 89 | 104 | 109 | 113 | 116 | 116 | 120 | 112 | 112 | 115 | 112 | 111 | 111 | 107 | 106 | 104 | 98 | 99 | 102 | 101 | 102 | 102 | 101 | 100 | 98 | 96 | 91 | 91 | 88 | 87 | 83 | 80 | 94 | 92 | 88 | 88 | 91 | 87 | 84 | 79 | 75 | 72 | 69 | 67 | 64 | 83 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -4 | -3 | -5 | -3 | -4 | -5 | -10 | -6 | -1 | 0 | 2 | 4 | 3 | 5 | 3 | 1 | 0 | 1 | 0 | 2 | 1 | 2 | 3 | 3 | 5 | 4 | 3 | 2 | 0 | -1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | -2 | 0 | 1 | 2 | 2 | 3 | 2 | 0 | -1 | -1 | 0 | -3 | -2 | -3 | -2 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -4 | -4 | -3 | -3 | -3 | - |
Capital Lease Obligations |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 124 | 122 | 120 | 112 | 103 | 107 | 108 | 125 | 133 | 137 | 140 | 141 | 142 | 133 | 131 | 131 | 125 | 123 | 123 | 119 | 115 | 114 | 109 | 109 | 113 | 111 | 112 | 109 | 109 | 107 | 107 | 103 | 99 | 95 | 93 | 90 | 85 | 82 | 99 | 95 | 91 | 89 | 94 | 98 | 102 | 99 | 95 | 150 | 146 | 143 | 145 | 158 | 153 | 155 | 154 | 175 | 175 | 175 | 172 | 168 | 162 | 158 | 142 | 145 | 143 | 137 | 131 | 138 | 129 | 138 | 145 | 136 | 127 | 123 | 116 | 109 | 93 | 100 | 95 | 88 | 95 | 90 | 86 | 82 | 76 | 72 | 70 | 66 | 59 | 57 | 56 | 53 | 52 | 50 | 48 | 33 | 31 | 31 | 30 | 26 | 25 | 24 | 23 | 22 | 21 | - |
Shareholders' Equity and Liabilities |
|
M | 183 | 180 | 186 | 189 | 166 | 170 | 158 | 176 | 184 | 185 | 195 | 177 | 177 | 164 | 169 | 166 | 156 | 155 | 160 | 150 | 151 | 151 | 164 | 160 | 163 | 135 | 137 | 132 | 131 | 129 | 133 | 127 | 122 | 112 | 100 | 96 | 91 | 87 | 105 | 101 | 96 | 95 | 102 | 104 | 108 | 108 | 104 | 158 | 154 | 152 | 163 | 173 | 172 | 172 | 170 | 191 | 191 | 191 | 186 | 182 | 182 | 180 | 191 | 195 | 185 | 174 | 171 | 165 | 138 | 152 | 157 | 144 | 136 | 131 | 124 | 118 | 109 | 111 | 110 | 95 | 102 | 99 | 98 | 95 | 85 | 79 | 77 | 70 | 65 | 62 | 61 | 57 | 55 | 52 | 51 | 35 | 33 | 32 | 32 | 28 | 26 | 25 | 24 | 23 | 23 | - |
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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 17 | 18 | 18 | 18 | 17 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 18 | 19 | 19 | 19 | 18 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 18 | 18 | 18 | 17 | 18 | 18 | 18 | 17 | 18 | 18 | 18 | 17 | 17 | 17 | 16 | 15 | 16 | 16 | 14 | 14 | 14 | 14 | 14 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 41 | 31 | 35 | 40 | 52 | 56 | 57 | 58 | 103 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 75 | 50 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 30 | 30 | 30 | 30 | 30 | 31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -2 | 8 | - | 6 | 5 | 4 | 3 | 7 | 1 | 5 | 3 | -1 | - | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | - | -2 | -1 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | 10 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email