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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 44 | 55 | 44 | 52 | 72 | 86 | 87 | 98 | 128 | 125 | 142 | 161 | 60 | 64 | 46 | 29 | 39 | 44 | 37 | 45 | 46 | 61 | 54 | 51 | 55 | 72 | 51 | 87 | 47 | 60 | 58 | 70 | 24 | 27 | 41 | 60 | 71 | 93 | 129 | 148 | 155 | 179 | 89 | 135 | 166 | 189 | 258 | 214 | 246 | 63 | 86 | 139 | 148 | 144 | 68 | 80 | 70 | 72 | 26 | 29 | 31 | 40 | 68 | 18 | 7 | 9 | 18 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 8 | 11 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 21 | 29 | 32 | 0 | 1 | 8 | 27 | 37 | 93 | 88 | 4 | 20 | 24 | 32 | 42 | 12 | 19 | 34 | 31 | 28 | 26 | 35 | 33 | 23 | 0 | 15 | 16 | 2 | 17 | 19 | 15 | 21 | 8 | 6 | 9 | 10 | 12 | 17 | 17 | 21 | 11 | 14 | 18 | 21 | 10 | 17 | 24 | 30 | 41 | 45 | 0 | 27 | 34 | 25 | 35 | 39 | 18 | 22 | 5 | - | 8 | 4 | 5 | 7 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | - | 55 | 44 | 52 | 72 | 86 | 87 | 98 | 128 | 125 | 149 | 172 | 69 | 64 | 46 | 29 | 39 | 44 | 37 | 45 | 46 | 61 | 54 | 51 | 55 | 72 | 51 | 88 | 48 | 61 | 59 | 71 | 25 | 28 | 42 | 61 | 71 | 94 | 130 | 169 | 184 | 211 | 89 | 135 | 174 | 216 | 295 | 307 | 333 | - | 106 | 162 | 180 | 186 | 80 | 98 | 104 | 102 | 54 | 55 | 65 | 73 | 91 | 18 | 22 | 25 | 20 | 19 | 20 | 16 | 22 | 8 | 7 | 10 | 11 | 12 | 17 | 18 | 22 | 12 | 16 | 20 | 23 | 11 | 19 | 26 | 31 | 42 | 46 | 0 | 28 | 34 | 26 | 35 | 39 | 19 | 22 | 5 | 7 | 9 | 4 | 6 | 7 | 1 | 1 | 2 | 3 | 3 |
Receivables |
Loading...
|
M | 70 | 88 | 101 | 102 | 102 | 102 | 91 | 98 | 96 | 102 | 87 | 93 | 81 | 90 | 73 | 62 | 66 | 67 | 69 | 78 | 69 | 55 | 63 | 69 | 71 | 67 | 68 | 74 | 68 | 77 | 81 | 80 | 39 | 38 | 38 | 44 | 41 | 47 | 45 | 56 | 49 | 59 | 48 | 45 | 38 | 44 | 65 | 81 | 73 | 51 | 67 | 34 | 30 | 28 | 33 | 23 | 25 | 21 | 17 | 18 | 14 | 14 | 20 | 17 | 13 | 14 | 8 | 9 | 9 | 6 | 6 | 5 | 5 | 4 | 7 | 6 | 5 | 5 | 3 | 3 | 4 | 2 | 4 | 7 | 5 | 1 | 2 | 2 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 |
Inventory |
Loading...
|
M | 58 | 67 | 77 | 83 | 83 | 82 | 83 | 89 | 90 | 83 | 78 | 70 | 57 | 51 | 56 | 56 | 50 | 48 | 49 | 48 | 48 | 46 | 47 | 45 | 54 | 51 | 57 | 57 | 53 | 71 | 88 | 98 | 36 | 36 | 33 | 38 | 39 | 42 | 42 | 38 | 37 | 41 | 53 | 53 | 48 | 45 | 48 | 46 | 43 | 37 | 36 | 19 | 17 | 15 | 14 | 7 | 8 | 11 | 12 | 12 | 11 | 10 | 10 | 11 | 9 | 7 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | 0 | - | - | - |
Other Current Assets |
Loading...
|
M | - | 6 | 6 | 7 | 9 | 8 | 9 | 7 | 8 | 29 | 9 | 8 | 7 | 12 | 11 | 9 | 8 | 10 | 6 | 7 | 7 | 7 | 9 | 18 | 6 | 6 | 6 | 7 | 39 | 5 | 14 | 11 | 4 | 3 | 8 | 9 | 9 | 8 | 12 | 8 | 7 | 6 | 7 | 4 | 7 | 14 | 19 | 18 | 17 | 47 | 14 | 10 | 8 | 7 | 7 | 6 | 6 | 7 | 6 | 5 | 5 | 5 | 5 | 8 | 6 | 3 | 2 | 2 | 2 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Current Assets |
Loading...
|
M | 245 | 216 | 228 | 244 | 267 | 277 | 269 | 292 | 322 | 339 | 323 | 342 | 215 | 218 | 186 | 156 | 164 | 168 | 162 | 178 | 169 | 169 | 173 | 183 | 187 | 201 | 187 | 230 | 216 | 214 | 241 | 274 | 105 | 105 | 120 | 151 | 160 | 191 | 229 | 274 | 279 | 320 | 202 | 245 | 271 | 319 | 427 | 453 | 466 | 164 | 223 | 225 | 235 | 236 | 135 | 135 | 143 | 142 | 89 | 90 | 95 | 102 | 127 | 54 | 50 | 49 | 34 | 33 | 34 | 25 | 30 | 14 | 13 | 15 | 19 | 19 | 23 | 26 | 26 | 16 | 20 | 22 | 27 | 18 | 24 | 28 | 34 | 44 | 48 | 23 | 29 | 35 | 28 | 36 | 40 | 19 | 22 | 6 | 7 | 10 | 5 | 6 | 7 | 1 | 2 | 2 | 3 | 3 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 59 | 92 | 88 | 90 | 88 | 86 | 79 | 85 | 90 | 93 | 94 | 92 | 87 | 85 | 83 | 71 | 71 | 76 | 76 | 81 | 81 | 63 | 66 | 66 | 70 | 70 | 72 | 58 | 55 | 60 | 66 | 67 | 43 | 43 | 46 | 48 | 52 | 58 | 61 | 65 | 66 | 67 | 71 | 66 | 62 | 58 | 51 | 46 | 44 | - | 30 | 13 | 12 | 11 | 11 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 8 | 9 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 12 | 12 | 11 | 10 | 7 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Goodwill |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 22 | 21 | 23 | 40 | 41 | 41 | 42 | 79 | 72 | 55 | 57 | 56 | 55 | 57 | 56 | 56 | 8 | 8 | 8 | 8 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 12 | 12 | 12 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 21 | 21 | 21 | 22 | 21 | 23 | 25 | 26 | 23 | 22 | 24 | 24 | 24 | 28 | 33 | 36 | 37 | 38 | 41 | 41 | 33 | 35 | 35 | 35 | 38 | 46 | 36 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 9 | 10 | 10 | 10 | 11 | 11 | 10 | 11 | 12 | 12 | 13 | 14 | 14 | 15 | 15 | 15 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 24 | 24 | 25 | 25 | 24 | 26 | 28 | 29 | 26 | 25 | 27 | 46 | 45 | 51 | 72 | 77 | 78 | 80 | 120 | 113 | 89 | 92 | 91 | 90 | 95 | 101 | 92 | 15 | 15 | 15 | 15 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 161 | 176 | 185 | 193 | 202 | 218 | 232 | 224 | 219 | 225 | 100 | 89 | 66 | 63 | 59 | 73 | 70 | 68 | 69 | 71 | 78 | 78 | 82 | 94 | 111 | 82 | 50 | 61 | - | - | - | 46 | - | - | - | 117 | - | - | - | 243 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 14 | 11 | 11 | 10 | 11 | 11 | 10 | 12 | 9 | 11 | 11 | 11 | 9 | 15 | 15 | 11 | 13 | - | - | - | 35 | - | - | - | 33 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 11 | 14 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 15 | 12 | 14 | - | - | - | 36 | - | - | - | 34 | - | - | - | 54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34 | 31 | 28 | 26 | 35 | 33 | 23 | 0 | 15 | 16 | 2 | 17 | 19 | 15 | 21 | 8 | 6 | 9 | 10 | 12 | 17 | 17 | 21 | 11 | 14 | 18 | 21 | 10 | 17 | 24 | 30 | 41 | 45 | 0 | 27 | 34 | 25 | 35 | 39 | 18 | 22 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 10 | 20 | 14 | 17 | 18 | 18 | 21 | 21 | 22 | 12 | 12 | 12 | 12 | 12 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 5 | 5 | 7 | 7 | 10 | 9 | 17 | 15 | 6 | 5 | 3 | 3 | 3 | 3 | 3 | 4 | 6 | 6 | 3 | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 5 | 2 | 2 | 1 | 5 | 4 | 11 | 4 | 4 | 0 | 0 | 2 | 0 | 13 | 18 | 22 | 35 | 29 | 12 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 8 | 10 | 10 | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 10 | 9 | 9 | 8 | 10 | 8 | 8 | - | 0 | - | - | 0 | - | - | 0 | 0 | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 94 | 138 | 128 | 134 | 133 | 130 | 124 | 133 | 139 | 133 | 133 | 132 | 119 | 128 | 120 | 107 | 107 | 112 | 110 | 116 | 119 | 101 | 103 | 106 | 113 | 113 | 124 | 110 | 110 | 118 | 117 | 127 | 104 | 104 | 104 | 127 | 132 | 147 | 164 | 171 | 169 | 172 | 218 | 204 | 173 | 171 | 164 | 156 | 157 | 157 | 140 | 40 | 38 | 37 | 35 | 10 | 10 | 13 | 14 | 13 | 12 | 12 | 13 | 19 | 27 | 32 | 40 | 35 | 18 | 13 | 13 | 13 | 12 | 12 | 13 | 12 | 13 | 18 | 18 | 18 | 18 | 19 | 22 | 23 | 21 | 20 | 20 | 22 | 21 | 21 | 21 | 21 | 19 | 16 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Assets |
Loading...
|
M | 339 | 354 | 356 | 378 | 399 | 407 | 393 | 424 | 461 | 471 | 457 | 474 | 333 | 346 | 306 | 263 | 271 | 280 | 272 | 295 | 288 | 270 | 277 | 289 | 300 | 314 | 311 | 340 | 325 | 331 | 358 | 401 | 209 | 210 | 225 | 278 | 291 | 338 | 393 | 445 | 448 | 492 | 420 | 449 | 444 | 490 | 591 | 608 | 623 | 321 | 363 | 265 | 273 | 273 | 169 | 145 | 153 | 155 | 103 | 103 | 107 | 114 | 139 | 74 | 77 | 81 | 74 | 68 | 52 | 38 | 43 | 27 | 25 | 28 | 32 | 31 | 37 | 43 | 44 | 34 | 38 | 41 | 49 | 40 | 45 | 48 | 54 | 66 | 69 | 45 | 50 | 56 | 47 | 52 | 44 | 23 | 26 | 9 | 10 | 13 | 6 | 7 | 8 | 2 | 2 | 2 | 3 | 3 |
Accounts Payable |
Loading...
|
M | 74 | 70 | 77 | 101 | 72 | 73 | 59 | 61 | 91 | 73 | 71 | 69 | 59 | 85 | 48 | 44 | 56 | 60 | 87 | 72 | 62 | 60 | 62 | 68 | 67 | 61 | 60 | 66 | 66 | 70 | 59 | 68 | 42 | 43 | 38 | 37 | 37 | 42 | 39 | 46 | 42 | 43 | 39 | 48 | 42 | 38 | 40 | 47 | 46 | 41 | 37 | 26 | 18 | 17 | 18 | 7 | 8 | 10 | 7 | 8 | 7 | 8 | 11 | 8 | 8 | 7 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 2 | 4 | 5 | 3 | 2 | 3 | 4 | 3 | 4 | 6 | 4 | 2 | 4 | 3 | 3 | 4 | 5 | 5 | 3 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Short-Term Debt |
Loading...
|
M | - | 32 | 22 | 23 | 25 | 24 | 23 | 23 | 23 | 28 | 35 | 34 | 29 | 44 | 28 | 26 | 17 | 18 | 14 | 14 | 13 | 10 | 7 | 8 | 8 | 9 | 7 | 50 | 48 | 48 | 58 | 19 | 20 | 8 | 14 | 19 | 19 | 19 | 18 | 21 | 54 | 53 | 17 | 29 | 28 | 29 | 28 | 34 | 37 | 19 | 33 | 16 | 15 | 14 | 14 | 0 | 4 | 4 | 4 | 5 | 5 | 6 | 9 | 12 | 11 | 8 | 9 | 8 | 6 | 0 | 2 | 2 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 2 | 4 | 2 | 2 | 3 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | 2 | 2 | 4 | 5 | 4 | 4 | 5 | - | 4 | 3 | 4 | 3 | 8 | 8 | 2 | 2 | 3 | 2 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 5 | 5 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 7 | 4 | 3 | 1 | 1 | 5 | 4 | 3 | - | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | - | 0 | 0 | 0 | 0 | 0 | - | 0 | - | 0 | 0 | - | - | 0 | - | - | - | - | - | - | 0 | - | - | 0 | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 4 | 29 | 31 | 5 | 34 | 34 | 29 | 34 | 19 | 41 | 39 | 41 | 38 | 10 | 43 | 46 | 42 | 34 | 7 | 38 | 34 | 35 | 41 | 44 | 43 | 48 | 46 | 54 | 65 | 37 | 40 | 45 | 20 | 20 | 15 | 20 | 17 | 24 | 16 | 17 | 15 | 22 | 16 | 14 | 8 | 13 | 23 | 10 | 15 | 28 | 10 | 14 | 19 | 13 | 12 | 12 | 18 | 12 | 11 | 10 | 14 | 9 | 13 | 9 | 9 | 9 | 8 | 3 | 5 | 8 | 6 | 6 | 8 | 8 | 6 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | 0 | - |
Current Liabilities |
Loading...
|
M | 133 | 134 | 132 | 132 | 136 | 136 | 115 | 123 | 134 | 146 | 148 | 148 | 129 | 147 | 128 | 118 | 117 | 115 | 110 | 126 | 112 | 106 | 112 | 120 | 121 | 120 | 115 | 172 | 182 | 160 | 162 | 135 | 84 | 73 | 69 | 79 | 74 | 86 | 74 | 87 | 115 | 125 | 77 | 94 | 80 | 80 | 97 | 94 | 101 | 91 | 82 | 58 | 54 | 47 | 45 | 20 | 30 | 27 | 23 | 23 | 26 | 23 | 32 | 29 | 29 | 23 | 23 | 16 | 16 | 14 | 15 | 13 | 13 | 12 | 13 | 9 | 11 | 10 | 9 | 8 | 8 | 8 | 8 | 9 | 10 | 8 | 6 | 8 | 7 | 7 | 6 | 5 | 6 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Long-Term Debt |
Loading...
|
M | 30 | 31 | 23 | 27 | 30 | 32 | 33 | 37 | 42 | 44 | 33 | 40 | 38 | 44 | 53 | 33 | 38 | 34 | 35 | 39 | 59 | 44 | 39 | 42 | 44 | 45 | 30 | 30 | 31 | 31 | 21 | 63 | 46 | 54 | 53 | 52 | 52 | 60 | 55 | 58 | 11 | 13 | 52 | 48 | 49 | 52 | 53 | 61 | 65 | 66 | 66 | 10 | 10 | 9 | 10 | 13 | 13 | 12 | 11 | 10 | 9 | 9 | 10 | 0 | 0 | 0 | 0 | 13 | 12 | 13 | 14 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 59 | 60 | 52 | 58 | 68 | 68 | 65 | 72 | 83 | 88 | 78 | 88 | 90 | 95 | 98 | 66 | 80 | 76 | 75 | 82 | 89 | 73 | 66 | 68 | 72 | 75 | 60 | 61 | 69 | 86 | 72 | 105 | 76 | 69 | 70 | 71 | 73 | 83 | 81 | 89 | 41 | 44 | 70 | 66 | 64 | 74 | 94 | 99 | 96 | 78 | 93 | 24 | 23 | 24 | 25 | 27 | 40 | 26 | 26 | 24 | 33 | 31 | 35 | 23 | 19 | 19 | 14 | 28 | 26 | 20 | 20 | 8 | 4 | 4 | 5 | 6 | 4 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities |
Loading...
|
M | 192 | 194 | 184 | 191 | 203 | 203 | 181 | 195 | 217 | 235 | 225 | 236 | 219 | 242 | 226 | 185 | 196 | 191 | 185 | 208 | 201 | 179 | 177 | 189 | 193 | 196 | 176 | 233 | 251 | 246 | 234 | 241 | 160 | 142 | 139 | 150 | 147 | 170 | 156 | 176 | 156 | 169 | 147 | 160 | 144 | 154 | 190 | 193 | 197 | 169 | 175 | 82 | 77 | 71 | 69 | 47 | 70 | 53 | 49 | 47 | 59 | 54 | 67 | 52 | 48 | 43 | 37 | 44 | 42 | 34 | 34 | 20 | 17 | 16 | 18 | 16 | 15 | 14 | 12 | 12 | 12 | 11 | 10 | 11 | 13 | 11 | 9 | 11 | 10 | 9 | 9 | 5 | 6 | 4 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 10 | 10 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 1,239 | 1,131 | 1,115 | 1,096 | 1,095 | 1,095 | 1,095 | 1,088 | 1,088 | 1,087 | 1,087 | 1,086 | 1,084 | 1,080 | 1,078 | 1,075 | 1,048 | 1,043 | 1,042 | 1,041 | 1,039 | 938 | 937 | 936 | 936 | 935 | 931 | 927 | 926 | 920 | 917 | 768 | 762 | 735 | 733 | 733 | 729 | 728 | 460 | 458 | 433 | 430 | 430 | 314 | 309 | 295 | 356 | 296 | 269 | 247 | 256 | 293 | 254 | 252 | 257 | 258 | 220 | 202 | 199 | 208 | 208 | 0 | 0 | 199 | 189 | 190 | 0 | 0 | 161 | 163 | 0 | 157 | 141 | 129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
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 | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | -21 | -33 | -30 | -33 | -35 | -44 | -38 | -34 | -33 | -32 | -28 | -27 | -25 | -24 | -24 | -24 | -24 | -25 | -20 | -22 | -21 | -21 | -23 | -20 | -20 | -16 | -32 | -31 | -31 | -32 | -26 | -31 | -32 | -34 | -26 | -27 | -15 | -11 | -2 | -12 | 0 | 11 | 4 | 10 | 17 | 17 | 6 | 17 | 39 | 15 | 27 | 26 | 21 | 18 | 15 | 0 | 2 | 2 | 2 | 3 | 12 | 2 | 9 | 14 | 20 | 26 | 29 | 11 | 7 | 8 | 4 | 2 | 2 | 2 | 1 | 4 | 6 | 6 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 22 | 23 | 22 | 24 | 25 | 23 | 22 | 24 | 27 | 30 | 30 | 32 | 32 | 30 | 28 | 15 | 16 | 19 | 18 | 19 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 147 | 160 | 171 | 187 | 196 | 204 | 212 | 229 | 244 | 236 | 232 | 238 | 114 | 104 | 81 | 78 | 75 | 89 | 88 | 87 | 88 | 91 | 99 | 100 | 106 | 118 | 135 | 107 | 74 | 85 | 124 | 160 | 49 | 68 | 86 | 128 | 144 | 168 | 237 | 269 | 292 | 323 | 273 | 290 | 300 | 336 | 370 | 389 | 403 | 153 | 188 | 184 | 196 | 202 | 83 | 83 | 83 | 91 | 42 | 45 | 48 | 60 | 72 | 22 | 29 | 39 | 37 | 24 | 9 | 4 | 9 | 7 | 8 | 11 | 14 | 16 | 22 | 30 | 31 | 22 | 26 | 30 | 38 | 29 | 32 | 37 | 44 | 55 | 59 | 36 | 41 | 51 | 41 | 48 | 42 | 22 | 25 | 8 | 9 | 11 | 5 | 6 | 8 | 1 | 2 | 2 | 3 | 3 |
Shareholders' Equity and Liabilities |
|
M | - | 354 | 356 | 378 | 399 | 407 | 393 | 424 | 461 | 471 | 457 | 474 | 333 | 346 | 306 | 263 | 271 | 280 | 272 | 295 | 288 | 270 | 277 | 289 | 300 | 314 | 311 | 340 | 325 | 331 | 358 | 401 | 209 | 210 | 225 | 278 | 291 | 338 | 393 | 445 | 448 | 492 | 420 | 449 | 444 | 490 | 591 | 608 | 623 | 321 | 363 | 265 | 273 | 273 | 169 | 145 | 153 | 155 | 103 | 103 | 107 | 114 | 139 | 74 | 77 | 81 | 74 | 68 | 52 | 38 | 43 | 27 | 25 | 28 | 32 | 31 | 37 | 43 | 44 | 34 | 38 | 41 | 49 | 40 | 45 | 48 | 54 | 66 | 69 | 45 | 50 | 56 | 47 | 52 | 44 | 23 | 26 | 9 | 10 | 13 | 6 | 7 | 8 | 2 | 2 | 2 | 3 | 3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 17 | 17 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 15 | 15 | 14 | 18 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 15 | 11 | 11 | 11 | 11 | 11 | 10 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 48 | 5 | 5 | 47 | 4 | 4 | 4 | 39 | 3 | 3 | 3 | 32 | 3 | 3 | 1 | 27 | 3 | 3 | 2 | 22 | 1 | 2 | 2 | 21 | 2 | 2 | 1 | 21 | 2 | 1 | 2 | 18 | 2 | 2 | 1 | 15 | 1 | 1 | 1 | 14 | 1 | 1 | 1 | 12 | 1 | 1 | 1 | 10 | 1 | 1 | 1 | 8 | 1 | 1 | 1 | 6 | 0 | 0 | 0 |
Shareholders' Equity (Tangible) |
|
M | - | - | 1,406 | 1,421 | 1,430 | 1,436 | 1,445 | 1,461 | 1,475 | 1,466 | 1,461 | 1,463 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 107 | 109 | 98 | 109 | 118 | 131 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 63 | 45 | 50 | 55 | 56 | 56 | 60 | 65 | 72 | 68 | 74 | 67 | 88 | 80 | 59 | 54 | 52 | 49 | 53 | 72 | 54 | 46 | 50 | 53 | 54 | 36 | 79 | 78 | 79 | 79 | 82 | 65 | 62 | 66 | 72 | 71 | 79 | 73 | 79 | 64 | 66 | 69 | 77 | 77 | 81 | 82 | 94 | 102 | 85 | 99 | 26 | 25 | 24 | 23 | 13 | 16 | 16 | 16 | 15 | 14 | 15 | 19 | 12 | 11 | 8 | 9 | 20 | 18 | 13 | 16 | 6 | 0 | 0 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 5 | 3 | 2 | 3 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 23 | 29 | 19 | 19 | 22 | 21 | 19 | 19 | 20 | 24 | 30 | 30 | 25 | 39 | 23 | 22 | 13 | 13 | 10 | 11 | 9 | 10 | 7 | 8 | 8 | 9 | 7 | 79 | 78 | 48 | - | - | - | 8 | - | - | - | 19 | - | - | - | 66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email