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 | 2016-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 14 | 11 | 24 | 19 | 25 | 26 | 16 | 20 | 51 | 65 | 84 | 144 | 82 | 88 | 78 | 67 | 40 | 12 | 10 | 32 | 8 | 9 | 9 | 8 | 5 | 12 | - | - |
Short-Term Investments |
Loading...
|
M | 106 | 110 | 104 | 108 | 113 | 114 | 118 | 127 | 133 | 112 | 87 | 91 | 68 | 59 | 58 | 65 | 67 | 71 | 68 | 68 | 66 | 67 | 67 | 69 | 0 | 89 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 18 | -11 | 27 | 22 | 28 | 29 | 131 | 146 | 179 | 178 | 172 | 236 | 150 | 147 | 136 | 132 | 107 | 83 | 78 | 101 | 74 | 0 | 76 | 77 | 0 | 101 | - | - |
Receivables |
Loading...
|
M | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | - | - |
Inventory |
Loading...
|
M | -20 | 10 | -28 | -24 | -30 | -30 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | 0 |
Other Current Assets |
Loading...
|
M | 25 | 15 | 28 | 24 | 30 | 30 | 0 | -125 | 2 | -110 | 270 | 266 | 287 | 299 | 298 | 286 | 262 | 264 | 284 | 303 | 330 | 2 | 329 | 325 | 2 | 267 | - | - |
Current Assets |
Loading...
|
M | 25 | 15 | 28 | 23 | 29 | 30 | 133 | 147 | 180 | 179 | 89 | 149 | 151 | 148 | 137 | 133 | 108 | 84 | 79 | 102 | 75 | 9 | 77 | 78 | 7 | 103 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | - | 8 | 8 | - | 8 | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | - | - | - |
Intangible Assets |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | - | 2 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | - | 1 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 74 | - | 75 | 76 | 81 | 85 | 91 | 92 | 60 | 60 | 60 | 60 | 61 | 59 | 59 | 58 | 58 | 57 | 38 | 38 | 38 | 39 | - | - | - |
Long-Term Investments |
Loading...
|
M | 110 | 113 | 107 | 111 | 117 | 117 | 118 | 127 | 133 | 112 | 90 | 95 | 330 | 62 | 334 | 68 | 69 | 71 | 68 | 68 | 65 | 67 | 371 | 71 | 49 | - | - | - |
Total Investments |
Loading...
|
M | 217 | 223 | 211 | 219 | 230 | 232 | 237 | 253 | 265 | 225 | 178 | 186 | 398 | 120 | 392 | 133 | 136 | 143 | 136 | 137 | 130 | 134 | 438 | 140 | 49 | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 25 | 24 | -109 | -113 | -118 | -129 | 3 | 3 | 3 | -124 | -93 | -97 | -79 | -70 | -69 | -76 | -78 | -80 | -78 | -78 | -76 | 0 | -77 | -79 | 0 | -99 | - | - |
Total Long-Term Assets |
Loading...
|
M | 540 | 543 | 5 | 5 | 5 | 5 | 129 | 137 | 144 | 124 | 6 | 6 | 79 | 70 | 69 | 76 | 78 | 80 | 78 | 78 | 76 | 406 | 77 | 79 | 0 | 99 | - | - |
Total Assets |
Loading...
|
M | 564 | 558 | 555 | 553 | 552 | 543 | 529 | 536 | 546 | 540 | 541 | 606 | 517 | 517 | 505 | 495 | 448 | 428 | 441 | 483 | 481 | 483 | 483 | 483 | 331 | 468 | - | 450 |
Accounts Payable |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 406 | 0 | 0 | 277 | 0 | - | 359 |
Short-Term Debt |
Loading...
|
M | 6 | 15 | 5 | 6 | 16 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | -1 | -1 | -4 | -5 | -16 | -13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 315 | 296 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Current Liabilities |
Loading...
|
M | 321 | 311 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 429 | 0 | 0 | 280 | 0 | - | - |
Long-Term Debt |
Loading...
|
M | 80 | 71 | 78 | 91 | 92 | 71 | 57 | 57 | 58 | 55 | 56 | 63 | 68 | 68 | 69 | 69 | 56 | 18 | 8 | 13 | 25 | 8 | 25 | 25 | 17 | 35 | - | 48 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 79 | 77 | 90 | 84 | 65 | 24 | 24 | 27 | 0 | 0 | 52 | - | 0 | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 171 | 174 | 78 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 63 | 68 | 68 | 69 | 69 | 56 | 18 | 8 | 13 | 30 | 37 | 37 | 28 | 0 | 35 | - | - |
Total Liabilities |
Loading...
|
M | 493 | 485 | 484 | 479 | 476 | 468 | 453 | 455 | 461 | 449 | 449 | 545 | 457 | 457 | 445 | 435 | 389 | 369 | 383 | 426 | 443 | 445 | 445 | 445 | 305 | 429 | - | 413 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 0 | 0 | - | 0 | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 42 | 42 | 41 | 41 | 41 | 40 | 40 | 39 | 0 | 0 | 40 | - | 0 | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -7 | -7 | -12 | -11 | -10 | -11 | -12 | -9 | -5 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | -1 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | - | - | - |
Shareholders' Equity |
|
M | 72 | 73 | 70 | 74 | 76 | 75 | 76 | 81 | 85 | 91 | 92 | 60 | 60 | 60 | 60 | 61 | 59 | 59 | 58 | 58 | 38 | 38 | 38 | 38 | 39 | 39 | - | 37 |
Shareholders' Equity and Liabilities |
|
M | 564 | 558 | 555 | 553 | 552 | 543 | 529 | 536 | 546 | 540 | 541 | 606 | 517 | 517 | 505 | 495 | 448 | 428 | 441 | 483 | 481 | 483 | 483 | 483 | 0 | 468 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | - | 0 | - | - | - |
Shares (Common, Diluted) |
|
M | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 74 | - | 75 | 76 | 81 | 85 | 91 | 92 | 60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 101 | 74 | 0 | 76 | - | 0 | - | - | - |
Total Debt |
Loading...
|
M | 87 | 86 | 84 | 97 | 108 | 85 | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 13 | 25 | 8 | 25 | 25 | 17 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 5 | 17 | 17 | 0 | 0 | 0 | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email