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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 43 | 66 | 71 | 67 | 94 | 87 | 205 | 82 | 36 | 153 | 274 | 204 | 170 | 207 | 104 | 154 | 136 | 38 | 309 | 36 | 31 | 34 | 52 | 19 | 75 | 85 | - | - | - | 13 |
Short-Term Investments |
Loading...
|
M | 96 | 104 | 123 | 154 | 159 | 193 | 120 | 130 | 210 | 271 | 231 | 356 | 446 | 452 | 315 | 301 | 344 | 458 | 208 | 117 | 136 | 145 | 142 | 45 | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 139 | 171 | 194 | 221 | 253 | 280 | 325 | 212 | 247 | 424 | 506 | 560 | 616 | 659 | 420 | 455 | 480 | 496 | 517 | 153 | 167 | 179 | 194 | 64 | 75 | 85 | - | - | - | - |
Receivables |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 8 | 9 | 24 | 30 | 29 | 29 | 14 | 9 | 11 | 27 | 26 | 16 | 13 | 10 | 5 | 3 | 4 | 4 | 3 | 1 | 2 | 3 | 4 | 3 | 3 | 1 | - | - | - | 0 |
Current Assets |
Loading...
|
M | 148 | 180 | 218 | 252 | 283 | 309 | 339 | 222 | 258 | 452 | 531 | 576 | 629 | 669 | 425 | 458 | 484 | 500 | 520 | 154 | 169 | 182 | 197 | 67 | 77 | 86 | - | - | - | 14 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 28 | 58 | 59 | 61 | 63 | 69 | 71 | 73 | 75 | 75 | 78 | 63 | 53 | 48 | 13 | 13 | 14 | 14 | 14 | 15 | 15 | 9 | 8 | 3 | 0 | 0 | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 255 | 280 | 310 | 344 | 223 | 260 | 445 | 525 | 571 | 616 | 654 | 414 | 447 | 478 | 496 | 514 | 152 | 168 | 184 | 196 | 68 | -67 | -59 | - | - | -36 | -36 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 0 | 5 | 5 | 5 | 4 | 7 | 9 | 12 | 12 | 8 | 12 | 16 | 2 | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 4 | 2 | 0 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 30 | 64 | 65 | 68 | 68 | 78 | 79 | 85 | 88 | 83 | 90 | 79 | 55 | 50 | 16 | 16 | 17 | 17 | 15 | 15 | 16 | 10 | 9 | 7 | 2 | 1 | - | - | - | - |
Total Assets |
Loading...
|
M | 177 | 244 | 283 | 319 | 350 | 386 | 419 | 307 | 346 | 535 | 621 | 655 | 684 | 720 | 441 | 474 | 500 | 517 | 535 | 170 | 185 | 191 | 206 | 74 | 80 | 87 | - | - | - | 14 |
Accounts Payable |
Loading...
|
M | 16 | 2 | 1 | 4 | 9 | 5 | 5 | 10 | 9 | 14 | 9 | 16 | 10 | 14 | 8 | 10 | 9 | 6 | 4 | 3 | 4 | 2 | 4 | 2 | 2 | 2 | - | - | - | 1 |
Short-Term Debt |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - | 5 | 5 |
Current Revenue (Deferred) |
Loading...
|
M | - | -2 | 19 | 17 | - | - | - | - | - | 19 | 26 | 14 | 12 | 8 | 11 | 9 | 5 | 7 | 8 | 6 | - | 3 | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 17 | 33 | 1 | 1 | 17 | 22 | 20 | 22 | 26 | 5 | 5 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 4 | 3 | 1 | 1 | - | - | - | 1 |
Current Liabilities |
Loading...
|
M | 36 | 37 | 23 | 24 | 30 | 30 | 28 | 37 | 38 | 40 | 41 | 34 | 23 | 22 | 19 | 20 | 14 | 13 | 12 | 9 | 8 | 5 | 8 | 5 | 3 | 3 | - | - | - | 3 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | - | 0 | 0 | - | - | - | - | - | 5 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | 40 | 46 | 47 | 48 | 48 | 49 | 56 | 50 | 45 | 43 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 2 | 2 | 1 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 37 | 38 | 39 | 40 | 40 | 46 | 47 | 48 | 48 | 49 | 56 | 50 | 45 | 43 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 2 | 2 | 144 | 0 | 143 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 73 | 75 | 62 | 64 | 70 | 76 | 74 | 84 | 86 | 89 | 97 | 84 | 68 | 65 | 27 | 27 | 22 | 21 | 21 | 18 | 17 | 7 | 10 | 149 | 3 | 146 | - | - | - | 8 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 1,256 | 1,243 | 1,234 | 1,082 | 1,070 | 1,058 | 1,043 | 1,027 | 1,014 | 997 | 712 | 703 | 693 | 685 | 679 | 295 | 292 | 288 | 286 | 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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | -975 | -933 | -890 | -859 | -810 | -613 | -518 | -456 | -399 | -343 | -299 | -257 | -217 | -189 | -165 | -143 | -124 | -104 | -90 | -78 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | -1 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 40 | 41 | 42 | 40 | 43 | 49 | 50 | 52 | 51 | 51 | 56 | 51 | 45 | 43 | 8 | 8 | 8 | 0 | 9 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 104 | 169 | 221 | 255 | 280 | 310 | 344 | 223 | 260 | 445 | 525 | 571 | 616 | 654 | 414 | 447 | 478 | 496 | 514 | 152 | 168 | 184 | 196 | -75 | 76 | -59 | - | - | -36 | 7 |
Shareholders' Equity and Liabilities |
|
M | 177 | 244 | 283 | 319 | 350 | 386 | 419 | 307 | 346 | 535 | 621 | 655 | 684 | 720 | 441 | 474 | 500 | 517 | 535 | 170 | 185 | 191 | 206 | 74 | 80 | 87 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 88 | 88 | 87 | 87 | 86 | 85 | 58 | 55 | 55 | 54 | 54 | 54 | 53 | 51 | 49 | 49 | 49 | 49 | 46 | 43 | 43 | 42 | 33 | 40 | 40 | 33 | 33 | 33 | 33 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 255 | 281 | 311 | 344 | 223 | 260 | 446 | 525 | 571 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 |
StockViz Staff
September 16, 2024
Any question? Send us an email