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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 119 | 88 | 64 | 85 | 104 | 139 | 122 | 89 | 80 | 203 | 400 | 969 | 1,888 | 127 | 105 | 296 | 89 | 81 | 82 | 84 | 103 | 805 | 156 | 210 | 995 | 568 | 133 | 139 | 200 | 574 | 286 | 512 | 356 | 376 | 408 | 434 | 440 | 14 | 70 | 108 | 33 | 72 | 106 | 77 | 83 | 91 | - | - | - | 118 |
Short-Term Investments |
Loading...
|
M | 479 | 689 | 583 | 618 | 635 | 644 | 605 | 731 | 844 | 817 | 866 | 704 | 448 | 445 | 501 | 494 | 440 | 484 | 370 | 412 | 421 | 515 | 513 | 507 | 418 | 321 | 375 | 447 | 279 | 381 | 294 | 231 | 274 | 245 | 272 | 297 | 309 | 328 | 150 | 130 | 129 | 95 | 89 | 22 | 32 | 37 | - | - | - | 62 |
Cash and Short-Term Investments |
Loading...
|
M | 598 | 777 | 872 | 947 | 1,011 | 783 | 728 | 819 | 924 | 1,286 | 1,266 | 1,673 | 2,336 | 671 | 606 | 790 | 529 | 565 | 452 | 495 | 525 | 805 | 670 | 717 | 995 | 568 | 508 | 586 | 480 | 574 | 579 | 512 | 356 | 376 | 408 | 434 | 440 | 342 | 220 | 238 | 162 | 167 | 195 | 99 | 116 | 128 | - | - | - | - |
Receivables |
Loading...
|
M | 3 | 3 | 1 | 2 | 2 | 2 | 6 | 4 | 6 | 4 | 7 | 8 | - | 25 | 23 | 18 | 20 | 15 | 12 | 15 | 11 | 10 | 8 | 21 | 5 | 4 | 5 | 6 | 15 | 8 | 12 | 10 | 7 | 12 | 12 | 16 | 14 | 13 | 23 | 4 | 7 | 0 | 1 | 1 | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 23 | 19 | 17 | 16 | 11 | 8 | 5 | 4 | 2 | 16 | - | - | - | 15 | 11 | 11 | 10 | 7 | 6 | 5 | 2 | 1 | 1 | - | -212 | -144 | 0 | 0 | 0 | -32 | 0 | -47 | -43 | -59 | -56 | -64 | -95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 39 | 35 | 38 | 37 | 39 | 39 | 46 | 42 | 43 | 40 | 32 | 21 | 20 | -74 | 29 | 27 | 29 | 24 | 20 | 19 | 20 | -203 | 16 | 16 | 16 | 17 | 15 | 13 | 12 | 10 | 10 | 9 | 9 | 9 | 7 | 5 | 6 | 5 | 5 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | - | - | - | 11 |
Current Assets |
Loading...
|
M | 664 | 834 | 704 | 757 | 792 | 833 | 785 | 870 | 975 | 1,064 | 1,305 | 1,703 | 2,355 | 637 | 669 | 846 | 587 | 612 | 490 | 534 | 557 | 614 | 696 | 754 | 803 | 445 | 528 | 605 | 507 | 560 | 601 | 484 | 329 | 337 | 372 | 390 | 364 | 360 | 248 | 245 | 172 | 170 | 199 | 103 | 118 | 130 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 66 | 70 | 74 | 80 | 84 | 88 | 93 | 98 | 102 | 104 | 103 | 108 | 112 | 118 | 121 | 124 | 126 | 126 | 120 | 122 | 82 | 24 | 25 | 24 | 24 | 24 | 24 | 25 | 24 | 25 | 26 | 25 | 23 | 23 | 21 | 19 | 14 | 6 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 887 | 964 | 1,037 | 1,101 | 1,050 | 1,207 | 1,207 | 1,292 | 1,395 | 1,722 | 2,297 | 400 | 480 | 558 | 625 | 641 | 448 | 533 | 620 | 688 | 760 | 823 | 866 | 376 | 450 | 509 | 307 | 359 | 401 | 289 | 332 | 345 | 376 | 404 | 427 | 424 | 208 | 201 | 121 | 132 | 137 | -87 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 116 | 29 | 225 | 244 | 272 | 314 | 298 | 281 | 256 | 266 | 130 | 61 | 22 | 98 | 117 | 4 | 85 | 153 | 89 | 129 | 183 | 220 | 209 | 220 | 212 | 144 | 134 | 130 | 23 | 32 | 43 | 47 | 43 | 59 | 56 | 64 | 95 | 125 | 18 | 23 | 5 | 27 | 13 | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 596 | 718 | 808 | 862 | 907 | 958 | 904 | 1,012 | 1,099 | 1,083 | 996 | 765 | 469 | 543 | 618 | 499 | 524 | 637 | 459 | 540 | 604 | 735 | 722 | 726 | 630 | 465 | 509 | 577 | 303 | 413 | 337 | 278 | 317 | 304 | 328 | 362 | 405 | 453 | 168 | 153 | 134 | 122 | 102 | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | - | 1 | 1 | 2 | 2 | 95 | 96 | 99 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 186 | 103 | 303 | 328 | 360 | 406 | 395 | 382 | 361 | 374 | 236 | 172 | 133 | 216 | 239 | 130 | 212 | 279 | 208 | 250 | 265 | 245 | 234 | 244 | 237 | 169 | 159 | 156 | 50 | 59 | 71 | 73 | 67 | 83 | 77 | 84 | 110 | 132 | 22 | 27 | 9 | 31 | 20 | 9 | 8 | 7 | - | - | - | - |
Total Assets |
Loading...
|
M | 850 | 937 | 1,007 | 1,085 | 1,151 | 1,239 | 1,180 | 1,252 | 1,336 | 1,438 | 1,541 | 1,875 | 2,488 | 853 | 908 | 976 | 800 | 891 | 699 | 784 | 822 | 858 | 929 | 998 | 1,040 | 614 | 687 | 761 | 557 | 619 | 672 | 558 | 396 | 420 | 449 | 474 | 474 | 492 | 270 | 272 | 182 | 201 | 219 | 111 | 126 | 137 | - | - | - | 194 |
Accounts Payable |
Loading...
|
M | 11 | 10 | 13 | 12 | 9 | 19 | 10 | 8 | 12 | 17 | 10 | 8 | 51 | 27 | 13 | 15 | 19 | 22 | 22 | 15 | 12 | 18 | 17 | 17 | 18 | 23 | 18 | 23 | 16 | 17 | 15 | 18 | 14 | 15 | 9 | 9 | 13 | 11 | 6 | 5 | 4 | 4 | 2 | 3 | 5 | 3 | - | - | - | 4 |
Short-Term Debt |
Loading...
|
M | 15 | 15 | 15 | 14 | 14 | 14 | 13 | 12 | 12 | 11 | 10 | 10 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 9 | -60 | - | - | -82 | -126 | - | - | - | -154 | - | -184 | -2 | -5 | -6 | -9 | 17 | 14 | 10 | 6 | 4 | 8 | 10 | 9 | 7 | 7 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | 3 | - | 8 | 7 | 13 | - | - | - | 5 | 11 | 17 | 18 | 22 | 93 | 42 | 41 | 121 | 164 | 36 | 37 | 38 | 190 | 36 | 215 | 18 | 24 | 29 | 32 | 7 | 36 | 19 | 34 | 25 | 25 | 25 | 25 | 25 | 25 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 25 | 43 | 30 | 29 | 22 | 30 | 30 | 28 | 39 | 32 | 37 | 43 | 37 | 60 | 50 | 42 | 79 | 106 | 94 | 98 | 74 | -17 | 26 | 26 | -64 | -91 | 34 | 33 | 29 | -119 | 26 | -166 | 13 | 14 | 12 | 4 | 17 | 14 | 10 | 6 | 5 | 8 | 10 | 9 | 7 | 7 | - | - | - | 27 |
Current Liabilities |
Loading...
|
M | 52 | 68 | 58 | 55 | 45 | 63 | 54 | 48 | 46 | 60 | 58 | 61 | 97 | 94 | 70 | 64 | 70 | 93 | 92 | 90 | 81 | 94 | 85 | 85 | 75 | 95 | 88 | 94 | 82 | 88 | 78 | 67 | 45 | 53 | 50 | 45 | 36 | 61 | 35 | 45 | 34 | 37 | 37 | 37 | 37 | 35 | - | - | - | 48 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66 | - | - | - | 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 | 1 | 1 | 1 | 66 | 70 | 3 | 77 | 80 | 83 | 86 | 89 | 92 | - | 359 | 258 | 251 | - | 157 | - | - | - | 60 | 66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 54 | 58 | 62 | 66 | 70 | 75 | 77 | 80 | 83 | 86 | 89 | 92 | 95 | 359 | 358 | 353 | 105 | 157 | 158 | 162 | 121 | 77 | 84 | 90 | 100 | 144 | 149 | 158 | 168 | 172 | 193 | 201 | 19 | 22 | 24 | 25 | 11 | 6 | 27 | 27 | 26 | 33 | 39 | 45 | 52 | 58 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 106 | 126 | 120 | 121 | 115 | 138 | 130 | 128 | 128 | 146 | 147 | 153 | 192 | 453 | 428 | 418 | 174 | 250 | 250 | 251 | 202 | 171 | 169 | 175 | 175 | 239 | 237 | 252 | 250 | 261 | 271 | 269 | 64 | 75 | 73 | 70 | 48 | 68 | 62 | 71 | 61 | 70 | 76 | 82 | 89 | 93 | - | - | - | 131 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 2,411 | 2,399 | 2,386 | 2,375 | 2,362 | 2,351 | 2,334 | 2,322 | 2,306 | - | 2,243 | 2,226 | 2,204 | 2,182 | 2,156 | 1,862 | 1,840 | 1,818 | 1,794 | 1,775 | 1,744 | 1,718 | 1,175 | 1,160 | 1,142 | 857 | 842 | 828 | 653 | 640 | 630 | 619 | 608 | 598 | 591 | 348 | 344 | 247 | 245 | 244 | 3 | - | - | - | - | - | - |
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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -635 | -552 | -471 | -507 | -425 | -334 | -239 | -144 | -55 | - | -1,843 | -1,746 | -1,647 | -1,556 | -1,516 | -1,414 | -1,308 | -1,198 | -1,105 | -1,013 | -918 | -849 | -798 | -710 | -633 | -550 | -483 | -427 | -364 | -308 | -285 | -244 | -204 | -172 | -167 | -140 | -144 | -126 | -113 | -101 | -90 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -1 | 0 | -6 | -9 | -8 | -13 | -15 | -11 | -8 | -1 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -3 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 68 | 72 | 75 | 79 | 82 | 86 | 89 | 91 | 95 | 97 | 99 | 102 | 104 | 105 | 107 | 109 | 111 | 114 | 115 | 116 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 744 | 811 | 887 | 964 | 1,037 | 1,101 | 1,050 | 1,124 | 1,207 | 1,292 | 1,395 | 1,722 | 2,297 | 400 | 480 | 558 | 625 | 641 | 448 | 533 | 620 | 688 | 760 | 823 | 866 | 376 | 450 | 509 | 307 | 359 | 401 | 289 | 332 | 345 | 376 | 404 | 427 | 424 | 208 | 201 | 121 | 131 | 143 | 29 | 37 | 44 | - | - | - | 63 |
Shareholders' Equity and Liabilities |
|
M | 850 | 937 | 1,007 | 1,085 | 1,151 | 1,239 | 1,180 | 1,252 | 1,336 | 1,438 | 1,541 | 1,875 | 2,488 | 853 | 908 | 976 | 800 | 891 | 699 | 784 | 822 | 858 | 929 | 998 | 1,040 | 614 | 687 | 761 | 557 | 619 | 672 | 558 | 396 | 420 | 449 | 474 | 474 | 492 | 270 | 272 | 182 | 201 | 219 | 111 | 126 | 137 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -802 | -802 | -802 | -802 | -802 | -802 | -802 | -783 | -529 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 56 | 56 | 56 | 56 | 55 | 55 | 55 | 55 | 55 | 54 | 57 | 61 | 70 | 69 | 69 | 69 | 69 | 64 | 59 | 59 | 58 | 58 | 58 | 58 | 56 | 49 | 48 | 47 | 42 | 42 | 39 | 38 | 38 | 38 | 38 | 37 | 37 | 35 | 37 | 34 | 31 | 31 | 23 | 30 | 23 | 23 | 23 | 23 | 23 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 887 | 964 | 1,037 | 1,101 | 1,050 | 1,208 | 1,208 | 1,292 | 1,395 | 1,722 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 536 | 572 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 75 | - | - | - | -82 | -126 | - | - | - | -154 | - | -184 | -2 | -5 | -6 | -9 | 17 | 14 | 10 | 6 | 4 | 8 | 10 | 9 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email