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 | 5 | 6 | 4 | 9 | 12 | 12 | 9 | 33 | 25 | 12 | 21 | 28 | 34 | 39 | 49 | 60 | 80 | 101 | 107 | 98 | 97 | 3 | 2 | 3 | 3 | 5 | 5 | 3 | 2 | 5 | 3 | 4 | 2 | 2 | 3 | 2 | 2 | 1 | 5 | 2 | 2 | 3 | 4 | 6 | 0 | 3 | 22 | 11 | 13 | 47 | 25 | 15 | 19 | 20 | 7 | 5 | 6 | 6 | 1 | 3 | 1 | 0 | 3 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 7 | 9 | 0 | 1 | 0 | - | - | - | - | - | - | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 5 | 6 | 4 | 9 | 12 | 12 | 9 | 33 | 25 | 12 | 21 | 28 | 34 | 39 | 49 | 60 | 80 | 101 | 107 | 98 | 97 | 3 | 2 | 3 | 3 | 5 | 5 | 3 | 2 | 5 | 3 | 4 | 2 | 2 | 3 | 2 | 2 | 1 | 5 | 2 | 2 | 3 | 4 | 6 | 0 | 3 | 22 | 11 | 13 | 47 | 25 | 15 | 19 | 20 | 7 | 5 | 6 | 6 | 1 | 3 | 1 | 0 | 3 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 7 | 9 | 0 | 1 | 0 | - | - | - | - | - | - | -1 | -1 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Receivables |
Loading...
|
M | 56 | 54 | 48 | 48 | 49 | 49 | 51 | 30 | 17 | 13 | 12 | 10 | 12 | 12 | 11 | 15 | 20 | 16 | 15 | 34 | 41 | 40 | 58 | 46 | 48 | 49 | 59 | 64 | 75 | 60 | 72 | 61 | 61 | 54 | 54 | 57 | 56 | 79 | 69 | 66 | 66 | 65 | 62 | 58 | 46 | 42 | 44 | 42 | 48 | 45 | 46 | 39 | 33 | 30 | 27 | 30 | 27 | 21 | 20 | 15 | 22 | 37 | 40 | 38 | 31 | 25 | 25 | 21 | 21 | 19 | 19 | 16 | 11 | 10 | 8 | 7 | 6 | 3 | 3 | 2 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 4 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 |
Inventory |
Loading...
|
M | 14 | 13 | 16 | 18 | 16 | 16 | 19 | 13 | 10 | 9 | 9 | 11 | 12 | 12 | 14 | 23 | 16 | 22 | 24 | 26 | 34 | 27 | 93 | 91 | 82 | 76 | 71 | 78 | 65 | 58 | 74 | 78 | 81 | 85 | 84 | 85 | 98 | 86 | 81 | 82 | 72 | 63 | 71 | 74 | 45 | 45 | 42 | 41 | 40 | 38 | 36 | 36 | 31 | 28 | 27 | 27 | 27 | 27 | 29 | 32 | 38 | 38 | 31 | 25 | 23 | 21 | 20 | 21 | 22 | 18 | 14 | 13 | 10 | 11 | 11 | 10 | 10 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Current Assets |
Loading...
|
M | 3 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 3 | 4 | 5 | 3 | 2 | 3 | 3 | 2 | 9 | 13 | 19 | 20 | 20 | 6 | 8 | 6 | 8 | 9 | 11 | 6 | 7 | 22 | 9 | 7 | 6 | 7 | 9 | 6 | 9 | 11 | 10 | 10 | 4 | 4 | 5 | 3 | 3 | 5 | 5 | 5 | 3 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 14 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | - | 1 | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 78 | 76 | 73 | 79 | 82 | 81 | 83 | 81 | 58 | 43 | 46 | 53 | 60 | 66 | 79 | 101 | 126 | 152 | 166 | 179 | 193 | 195 | 161 | 148 | 141 | 138 | 149 | 159 | 176 | 189 | 161 | 154 | 154 | 152 | 152 | 153 | 168 | 180 | 169 | 163 | 146 | 138 | 144 | 143 | 95 | 96 | 114 | 100 | 105 | 132 | 111 | 94 | 85 | 80 | 64 | 64 | 64 | 57 | 52 | 64 | 65 | 78 | 77 | 69 | 58 | 49 | 47 | 44 | 43 | 38 | 35 | 31 | 22 | 29 | 27 | 18 | 17 | 6 | 5 | 5 | 5 | 4 | 5 | 6 | 5 | 4 | 6 | 7 | 6 | 6 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 9 | 10 | 10 | 9 | 10 | 11 | 6 | 7 | 7 | 7 | 10 | 10 | 10 | 11 | 11 | 10 | 10 | 56 | 59 | 60 | 61 | 45 | 65 | 66 | 73 | 74 | 74 | 74 | 74 | 75 | 89 | 81 | 78 | 92 | 86 | 87 | 88 | 86 | 83 | 82 | 82 | 79 | 77 | 79 | 57 | 56 | 52 | 49 | 46 | 44 | 43 | 42 | 42 | 43 | 54 | 56 | 58 | 60 | 62 | 65 | 67 | 67 | 63 | 59 | 55 | 40 | 37 | 33 | 31 | 19 | 17 | 16 | 13 | 10 | 8 | 4 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | 12 | - | 12 | - | 0 | 8 | 8 | 8 | 8 | 8 | 18 | - | - | - | - | - | - | 19 | 19 | 57 | 57 | 57 | 57 | 57 | 57 | 74 | 73 | 73 | 73 | 73 | 73 | 73 | 71 | 71 | 72 | 72 | 66 | 66 | 66 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 46 | 45 | 107 | 105 | 137 | 60 | 46 | 41 | 44 | 24 | 24 | 24 | 17 | 12 | 11,749 | 7,620 | 7,599 | 7,466 | 7 | 7 | 7 | 7,146 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 8 | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | 0 | - | 0 | - | - | - | - | - | - | - | 13 | 23 | 23 | 24 | 24 | 25 | 27 | 48 | 47 | 48 | 48 | 49 | 49 | 50 | 50 | 59 | 58 | 59 | 69 | 70 | 72 | 73 | 74 | 75 | 76 | 76 | 78 | 79 | 80 | 24 | 24 | 25 | 26 | 27 | 29 | 30 | 31 | 34 | 35 | 37 | 39 | 41 | 35 | 36 | 36 | 37 | 38 | 46 | 40 | 16 | 12 | 8 | 4 | 1 | 1 | 1 | 2 | 1 | 1 | 13 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | 12 | - | 12 | - | - | - | - | - | - | - | 30 | - | - | - | - | - | - | 67 | 67 | 104 | 105 | 106 | 106 | 106 | 107 | 133 | 131 | 132 | 142 | 143 | 144 | 146 | 145 | 146 | 148 | 148 | 144 | 145 | 146 | 51 | 51 | 52 | 53 | 53 | 56 | 57 | 58 | 61 | 62 | 64 | 66 | 68 | 62 | 63 | 63 | 83 | 83 | 152 | 145 | 153 | 72 | 54 | 45 | 45 | 26 | 26 | 26 | 19 | 14 | 11,762 | 7,628 | 7,607 | 7,473 | 15 | 15 | 14 | 7,153 | 12 | 13 | 12 | 13 | 13 | 14 | 13 | 13 | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 100 | 98 | 57 | 3 | 20 | 39 | 13 | 20 | 27 | 26 | 32 | 39 | 56 | 78 | 109 | 150 | 188 | 197 | 210 | 175 | 126 | 128 | 163 | 160 | 168 | 171 | 172 | 180 | 168 | 135 | 134 | 151 | 152 | 145 | 160 | 161 | 151 | 132 | 118 | 106 | 93 | 79 | 112 | 104 | 77 | 63 | 31 | 22 | 18 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2 | 2 | 69 | 70 | 71 | 73 | 74 | 76 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 18 | 18 | 3 | 0 | 0 | 1 | - | 13 | - | - | - | 16 | -2 | -4 | - | 17 | 18 | 16 | 12 | 13 | 11 | 12 | 13 | 15 | 13 | 13 | 14 | 16 | -1 | -1 | -1 | - | - | - | - | - | -1 | - | 0 | - | - | 9 | 9 | 0 | 0 | 7 | -1 | - | 7 | 7 | 6 | - | - | - | - | - | - | - | 0 | 0 | - | - | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | -7 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Long-Term Assets |
Loading...
|
M | 78 | 88 | 79 | 79 | 82 | 84 | 81 | 83 | 14 | 8 | 18 | 19 | 19 | 20 | 19 | 41 | 11 | 79 | 83 | 85 | 90 | 91 | 133 | 133 | 198 | 191 | 200 | 200 | 201 | 198 | 222 | 212 | 210 | 251 | 249 | 250 | 247 | 244 | 243 | 245 | 245 | 238 | 237 | 240 | 123 | 124 | 104 | 102 | 99 | 100 | 100 | 100 | 103 | 105 | 118 | 122 | 126 | 122 | 125 | 138 | 159 | 166 | 215 | 210 | 208 | 112 | 98 | 86 | 82 | 45 | 43 | 41 | 32 | 23 | 21 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 15 | 15 | 17 | 17 | 18 | 18 | 17 | 17 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Assets |
Loading...
|
M | 156 | 165 | 153 | 158 | 163 | 165 | 164 | 163 | 72 | 50 | 65 | 71 | 79 | 86 | 98 | 142 | 137 | 232 | 249 | 264 | 283 | 286 | 293 | 281 | 339 | 330 | 350 | 359 | 377 | 387 | 383 | 365 | 365 | 403 | 401 | 403 | 415 | 423 | 412 | 408 | 391 | 376 | 381 | 383 | 218 | 220 | 218 | 202 | 204 | 232 | 211 | 194 | 188 | 185 | 182 | 186 | 190 | 179 | 177 | 202 | 225 | 244 | 292 | 280 | 265 | 161 | 145 | 130 | 126 | 83 | 78 | 73 | 54 | 52 | 48 | 30 | 29 | 16 | 15 | 15 | 15 | 14 | 20 | 21 | 22 | 21 | 23 | 25 | 23 | 23 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Accounts Payable |
Loading...
|
M | 36 | 32 | 33 | 45 | 42 | 33 | 30 | 20 | 8 | 8 | 5 | 7 | 6 | 6 | 6 | 8 | 9 | 16 | 11 | 11 | 14 | 15 | 30 | 26 | 23 | 22 | 22 | 29 | 36 | 30 | 26 | 24 | 25 | 19 | 22 | 27 | 28 | 33 | 33 | 31 | 26 | 20 | 24 | 32 | 19 | 22 | 19 | 17 | 20 | 19 | 16 | 15 | 13 | 14 | 10 | 8 | 11 | 8 | 8 | 12 | 19 | 23 | 20 | 14 | 8 | 9 | 8 | 10 | 8 | 10 | 8 | 8 | 2 | 4 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 2 | 3 | 2 | - | 1 | 1 | 1 | 1 | 1 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 5 | 10 | 6 | 3 | 47 | 109 | 95 | 88 | 34 | 2 | 2 | 5 | 6 | 5 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 50 | 53 | 49 | 40 | 28 | 41 | 43 | 43 | 41 | 35 | 50 | 45 | 32 | 28 | 30 | 24 | 19 | 11 | 25 | 24 | 26 | 36 | 46 | 5 | 9 | 55 | 54 | 68 | 1 | 1 | 1 | 9 | 6 | 4 | 8 | 7 | 9 | 26 | 9 | 10 | 9 | 9 | 9 | 9 | 7 | 6 | 5 | 6 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 1 | 1 | 0 | 0 | - | 0 | 0 | 2 | 2 | 2 | - |
Current Revenue (Deferred) |
Loading...
|
M | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 14 | 10 | - | - | - | - | 12 | 9 | 8 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 17 | - | 8 | 10 | - | - | - | - | - | - | - | 3 | - | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3 | 5 | 5 | 5 | 10 | 9 | 9 | 7 | 6 | 9 | 10 | 17 | 18 | 18 | 13 | 10 | 8 | 25 | 8 | 12 | 1 | 9 | 14 | 9 | 9 | 15 | 2 | 2 | 5 | 5 | 12 | 9 | 10 | 15 | 13 | 11 | 10 | 14 | 15 | 13 | 16 | 16 | 17 | 12 | 10 | 10 | 11 | 12 | 8 | 14 | 11 | 10 | 7 | 14 | 10 | 12 | 10 | 8 | 7 | 11 | 9 | 1 | 2 | 11 | 0 | 1 | 6 | 6 | 9 | 8 | 8 | 7 | 5 | 0 | 4 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | - | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | - |
Current Liabilities |
Loading...
|
M | 45 | 48 | 45 | 53 | 99 | 151 | 134 | 115 | 49 | 19 | 18 | 29 | 30 | 29 | 24 | 22 | 18 | 41 | 19 | 24 | 29 | 84 | 98 | 84 | 72 | 65 | 76 | 82 | 91 | 91 | 73 | 83 | 80 | 67 | 62 | 69 | 62 | 66 | 59 | 69 | 66 | 63 | 77 | 89 | 34 | 42 | 85 | 82 | 95 | 34 | 28 | 25 | 29 | 34 | 24 | 28 | 27 | 25 | 41 | 32 | 38 | 49 | 48 | 34 | 26 | 28 | 20 | 21 | 23 | 21 | 18 | 18 | 9 | 9 | 8 | 10 | 9 | 6 | 8 | 9 | 9 | 9 | 10 | 10 | 8 | 7 | 7 | 7 | 6 | 6 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | 2 |
Long-Term Debt |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 1 | 2 | 2 | 3 | - | - | - | - | 18 | - | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 8 | 8 | 15 | 16 | 18 | 20 | 22 | 24 | 25 | 30 | 32 | 31 | 36 | 41 | 43 | 22 | 22 | 1 | 1 | 20 | 17 | 8 | 15 | 123 | 127 | 129 | 129 | 129 | 119 | 95 | 125 | 122 | 144 | 146 | 152 | 152 | 52 | 50 | 42 | 43 | 8 | 12 | 10 | 6 | 7 | 8 | 11 | 12 | 5 | 3 | 2 | 3 | 2 | 2 | 3 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 7 | 7 | 8 | 7 | 7 | 0 | - | - | 8 | 8 | 0 | 9 | 9 | 10 | - | 18 | 18 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41 | 43 | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 7 | 15 | 8 | 7 | 7 | 11 | 10 | 10 | 10 | 11 | 12 | 8 | 9 | 10 | 11 | 12 | 10 | 17 | 18 | 19 | 19 | 65 | 3 | 3 | 63 | 50 | 62 | 71 | 7 | 8 | 9 | 15 | 18 | 42 | 43 | 44 | 47 | 51 | 56 | 59 | 58 | 63 | 67 | 69 | 22 | 23 | 4 | 4 | 25 | 120 | 108 | 114 | 143 | 154 | 139 | 139 | 139 | 122 | 97 | 125 | 122 | 144 | 148 | 155 | 155 | 55 | 52 | 43 | 43 | 9 | 12 | 11 | 7 | 8 | 8 | 11 | 12 | 5 | 3 | 2 | 3 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 3 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities |
Loading...
|
M | 52 | 63 | 53 | 60 | 106 | 162 | 144 | 125 | 59 | 30 | 29 | 38 | 39 | 39 | 34 | 33 | 28 | 59 | 38 | 42 | 48 | 84 | 100 | 87 | 72 | 65 | 76 | 82 | 98 | 99 | 82 | 99 | 98 | 109 | 105 | 113 | 109 | 117 | 115 | 128 | 125 | 126 | 143 | 158 | 56 | 65 | 89 | 86 | 120 | 154 | 136 | 139 | 173 | 188 | 164 | 167 | 166 | 147 | 139 | 157 | 160 | 193 | 196 | 189 | 181 | 83 | 72 | 64 | 66 | 29 | 30 | 28 | 16 | 17 | 16 | 21 | 22 | 11 | 11 | 11 | 12 | 11 | 12 | 13 | 12 | 12 | 12 | 12 | 9 | 9 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | 2 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 463 | 422 | 388 | 387 | 386 | 367 | 363 | 362 | 361 | 361 | 360 | 359 | 358 | 348 | 348 | 346 | 345 | 344 | 344 | 343 | 341 | 338 | 336 | 334 | 331 | 322 | 318 | 316 | 279 | 276 | 273 | 270 | 266 | 259 | 254 | 284 | 280 | 275 | 266 | 262 | 257 | 201 | 195 | 191 | 188 | 169 | 167 | 164 | 161 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 18 |
Retained Earnings |
Loading...
|
M | - | - | - | -330 | -330 | -352 | -332 | -314 | -320 | - | - | -294 | -287 | -279 | -261 | -216 | -205 | - | -100 | -89 | -75 | -108 | -116 | -112 | -37 | -37 | -29 | -26 | -22 | -10 | 4 | 7 | 9 | 39 | 41 | 39 | 51 | 53 | 36 | 22 | 11 | -1 | -12 | -21 | -29 | -37 | -60 | -70 | -83 | -87 | -88 | -106 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 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 | -1 | -1 | -1 | 0 | 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 | -5 | -5 | -4 | -3 | -4 | -4 | -2 | 0 | -2 | -2 | -1 | -1 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Capital Lease Obligations |
Loading...
|
M | 9 | 10 | 10 | 10 | 10 | 11 | 7 | 7 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 11 | 18 | 19 | 19 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 104 | 102 | 100 | 98 | 57 | 3 | 20 | 39 | 13 | 20 | 35 | 34 | 40 | 47 | 64 | 109 | 109 | 173 | 212 | 222 | 235 | 202 | 193 | 194 | 267 | 265 | 273 | 277 | 279 | 287 | 300 | 266 | 266 | 294 | 295 | 290 | 305 | 306 | 297 | 280 | 266 | 250 | 238 | 225 | 163 | 155 | 129 | 115 | 84 | 78 | 75 | 55 | 15 | -3 | 18 | 19 | 24 | 32 | 38 | 45 | 65 | 51 | 96 | 90 | 85 | 77 | 73 | 66 | 59 | 54 | 48 | 44 | 38 | 35 | 33 | 9 | 7 | 5 | 4 | 3 | 3 | 3 | 8 | 8 | 9 | 9 | 11 | 13 | 14 | - | 1 | 1 | 1 | 1 | 1 | -1 | -1 | 0 | - |
Shareholders' Equity and Liabilities |
|
M | 156 | 165 | 153 | 158 | 163 | 165 | 164 | 163 | 72 | 50 | 65 | 71 | 79 | 86 | 98 | 142 | 137 | 232 | 249 | 264 | 283 | 286 | 293 | 281 | 339 | 330 | 350 | 359 | 377 | 387 | 383 | 365 | 365 | 403 | 401 | 403 | 415 | 423 | 412 | 408 | 391 | 376 | 381 | 383 | 218 | 220 | 218 | 202 | 204 | 232 | 211 | 194 | 188 | 185 | 182 | 186 | 190 | 179 | 177 | 202 | 225 | 244 | 292 | 280 | 265 | 161 | 145 | 130 | 126 | 83 | 78 | 73 | 54 | 52 | 48 | 30 | 29 | 16 | 15 | 15 | 15 | 14 | 20 | 21 | 22 | 21 | 23 | 25 | 23 | 23 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -32 | -28 | -20 | -20 | -19 | -18 | -18 | -18 | -14 | -14 | -4 | 0 | -22 | -22 | -20 | -15 | -12 | -11 | -9 | -4 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 30 | 30 | 31 | 28 | 26 | 13 | 13 | 21 | 12 | 12 | 12 | 12 | 11 | 10 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 54 | 50 | 47 | 54 | 47 | 44 | 27 | 27 | 26 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 20 | 19 | 19 | 20 | 19 | 19 | 18 | 19 | 19 | 19 | 15 | 17 | 15 | 15 | 13 | 15 | 14 | 14 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 6 | 6 | 1 | 1 | 5 | 1 | 1 | 0 | 1 | 1 | 1 |
Shareholders' Equity (Tangible) |
|
M | - | - | 100 | 98 | 57 | 3 | 21 | 39 | 13 | 20 | 27 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 12 | 60 | 124 | 106 | 124 | 62 | 17 | 26 | 33 | 40 | 45 | 56 | 66 | 82 | 101 | 108 | 98 | 98 | - | - | - | - | - | - | - | 52 | 53 | 46 | 69 | 64 | 53 | 51 | 55 | 51 | 45 | 47 | 59 | 57 | 65 | - | - | 27 | - | 78 | 66 | 82 | 48 | 27 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 5 | 10 | 6 | 3 | 47 | 112 | 98 | 91 | 37 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | - | - | - | - | 19 | - | 53 | 49 | 40 | 28 | 41 | 43 | 50 | 48 | 43 | 65 | 61 | 51 | 48 | 52 | 48 | 44 | 42 | 57 | 55 | 62 | 77 | 89 | 27 | 32 | 56 | 55 | 88 | 17 | 8 | 16 | 133 | 133 | 133 | 137 | 136 | 128 | 121 | 134 | 132 | 153 | 155 | 161 | 161 | 59 | 56 | 47 | 49 | 11 | 14 | 13 | 9 | 9 | 10 | 14 | 14 | 6 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 3 | 8 | 4 | 0 | 44 | 105 | 94 | 87 | 33 | 1 | 1 | 5 | 5 | 4 | 3 | 3 | - | - | - | - | 1 | 50 | 53 | 49 | 40 | 28 | 41 | 43 | 43 | 41 | 35 | 50 | - | 32 | - | - | - | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email