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 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 98 | 92 | 90 | 92 | 139 | 122 | 139 | 157 | 208 | 233 | 237 | 251 | 614 | 293 | 288 | 98 | 102 | 104 | 95 | 32 | 36 | 40 | 48 | 50 | 90 | 21 | 28 | - | - | 23 | 27 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20 | 20 | 0 | - | - | - | - | 0 | 0 |
Cash and Short-Term Investments |
Loading...
|
M | 98 | 92 | 90 | 92 | 139 | 122 | 139 | 157 | 208 | 233 | 237 | 251 | 614 | 293 | 288 | 98 | 102 | 104 | 95 | 32 | 36 | 40 | 48 | 50 | 90 | 21 | 28 | - | - | 23 | - |
Receivables |
Loading...
|
M | 111 | 126 | 108 | 102 | 99 | 120 | 102 | 97 | 102 | 117 | 90 | 80 | 81 | 87 | 59 | 42 | 62 | 85 | 65 | 67 | 56 | 61 | 40 | 44 | 43 | 51 | 41 | - | - | 44 | 39 |
Inventory |
Loading...
|
M | 0 | - | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 20 | 20 | 20 | 20 | 0 | - | - | - | - | 0 | - |
Other Current Assets |
Loading...
|
M | 9 | 6 | 7 | 8 | 8 | 8 | 9 | 10 | 9 | 8 | 8 | 8 | 8 | 6 | 7 | 6 | 6 | 6 | 5 | 6 | 5 | 4 | 4 | 3 | 4 | 2 | 2 | - | - | 2 | 1 |
Current Assets |
Loading...
|
M | 218 | 224 | 206 | 202 | 246 | 250 | 249 | 264 | 319 | 359 | 336 | 338 | 703 | 386 | 354 | 146 | 170 | 196 | 166 | 115 | 117 | 124 | 112 | 117 | 136 | 75 | 71 | - | - | 68 | 68 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 11 | 11 | 8 | 8 | 12 | 12 | 16 | 19 | 19 | 21 | 24 | 25 | 25 | 25 | 23 | 23 | 23 | 14 | 12 | 12 | 11 | 10 | 9 | 8 | 7 | 7 | 7 | - | - | 8 | - |
Goodwill |
Loading...
|
M | 277 | 277 | 353 | 353 | 353 | 353 | 666 | 666 | 748 | 743 | 719 | 718 | 203 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 59 | 60 | 67 | 68 | 71 | 73 | 132 | 138 | 142 | 139 | 142 | 146 | 87 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | - | - | 0 | 1 |
Goodwill and Intangible Assets |
Loading...
|
M | 336 | 337 | 419 | 421 | 423 | 426 | 798 | 804 | 889 | 881 | 861 | 865 | 290 | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | -163 | -170 | 158 | -199 | -223 | 565 | -190 | -173 | -150 | 455 | 150 | 144 | 125 | 134 | 139 | 124 | 44 | 45 | -2 | 13 | 35 | 39 | -210 | - | - | - | -217 | -163 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 4 | 5 | 6 | 6 | 6 | 8 | 9 | 10 | 12 | 13 | 15 | 17 | 15 | 14 | 13 | 18 | 15 | - | - | 10 | - |
Total Long-Term Assets |
Loading...
|
M | 351 | 350 | 429 | 432 | 438 | 441 | 817 | 826 | 911 | 905 | 889 | 894 | 320 | 37 | 35 | 37 | 36 | 29 | 27 | 28 | 29 | 29 | 26 | 23 | 22 | 26 | 22 | - | - | 19 | - |
Total Assets |
Loading...
|
M | 569 | 574 | 635 | 633 | 685 | 691 | 1,066 | 1,090 | 1,231 | 1,264 | 1,225 | 1,233 | 1,023 | 423 | 389 | 183 | 206 | 224 | 193 | 144 | 146 | 154 | 138 | 140 | 158 | 101 | 93 | - | - | 87 | 82 |
Accounts Payable |
Loading...
|
M | 4 | 4 | 3 | 2 | 2 | 4 | 5 | 3 | 4 | 5 | 4 | 5 | 3 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | - | - | 2 | 4 |
Short-Term Debt |
Loading...
|
M | 2 | 2 | 32 | 33 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | - | - | 0 | 22 |
Current Revenue (Deferred) |
Loading...
|
M | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 5 | 3 | 3 | 3 | 3 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 1 | - |
Other Current Liabilities |
Loading...
|
M | 94 | 162 | 140 | 130 | 181 | 239 | 241 | 280 | 234 | 313 | 262 | 249 | 83 | 75 | 52 | 37 | 53 | 76 | 60 | 56 | 47 | 49 | 34 | 51 | 53 | 40 | 31 | - | - | 36 | 41 |
Current Liabilities |
Loading...
|
M | 103 | 171 | 179 | 168 | 191 | 249 | 255 | 294 | 247 | 327 | 274 | 263 | 92 | 81 | 58 | 42 | 58 | 78 | 63 | 57 | 50 | 52 | 37 | 53 | 81 | 42 | 33 | - | - | 40 | 67 |
Long-Term Debt |
Loading...
|
M | 258 | 258 | 227 | 227 | 256 | 226 | 226 | 225 | 184 | 184 | 182 | 179 | 177 | 174 | 172 | - | 0 | 0 | 0 | 37 | 47 | 47 | 47 | 47 | 33 | 57 | 55 | - | - | 112 | 10 |
Non-Current Liabilities (Other) |
Loading...
|
M | 2 | 4 | - | - | - | 5 | 0 | 0 | 61 | 61 | 80 | 68 | 1 | 1 | 9 | 10 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 267 | 268 | 230 | 229 | 261 | 231 | 231 | 232 | 273 | 246 | 262 | 256 | 186 | 184 | 181 | 10 | 9 | 3 | 3 | 40 | 50 | 50 | 50 | 51 | 36 | 267 | 59 | - | - | 264 | - |
Total Liabilities |
Loading...
|
M | 370 | 439 | 410 | 397 | 452 | 480 | 486 | 525 | 520 | 573 | 536 | 518 | 278 | 265 | 239 | 53 | 68 | 81 | 66 | 97 | 99 | 102 | 87 | 103 | 117 | 309 | 93 | - | - | 304 | 84 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,220 | 1,191 | 1,183 | 1,169 | 1,163 | 1,213 | 1,213 | 1,199 | 1,181 | 1,164 | 551 | 536 | 500 | 488 | 481 | 467 | 379 | 373 | 371 | 360 | 337 | 328 | - | - | - | - | - | - |
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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -986 | -963 | -977 | -598 | -605 | -523 | -523 | -511 | -466 | -419 | -394 | -387 | -372 | -352 | -339 | -342 | -334 | -328 | -321 | -310 | -302 | -289 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 3 | 2 | 5 | 3 | 4 | 6 | 10 | 6 | 2 | 0 | 1 | -1 | 0 | 0 | 2 | 3 | 3 | 1 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | - | - | 2 | - |
Capital Lease Obligations |
Loading...
|
M | 10 | 9 | 5 | 5 | 10 | 9 | 11 | 12 | 12 | 13 | 13 | 14 | 14 | 14 | 13 | 14 | 13 | 0 | 0 | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 199 | 135 | 225 | 236 | 232 | 212 | 581 | 564 | 712 | 691 | 689 | 714 | 745 | 157 | 150 | 130 | 138 | 143 | 127 | 47 | 47 | 52 | 51 | 37 | 41 | -209 | 1 | - | - | -217 | -162 |
Shareholders' Equity and Liabilities |
|
M | 569 | 574 | 635 | 633 | 685 | 691 | 1,066 | 1,090 | 1,231 | 1,264 | 1,225 | 1,233 | 1,023 | 423 | 389 | 183 | 206 | 224 | 193 | 144 | 146 | 154 | 138 | 140 | 158 | 101 | 93 | - | - | 87 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 43 | 39 | 38 | 35 | 37 | 33 | 33 | 34 | 37 | 33 | 33 | 33 | 29 | 28 | 27 | 27 | 27 | 29 | 24 | 23 | 23 | 22 | 21 | 20 | 13 | 20 | 14 | 14 | 14 | 14 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | -163 | -170 | 158 | -199 | -223 | 565 | -190 | -173 | -150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | 353 | - | - | 399 | 424 | 425 | 436 | 796 | 472 | 463 | - | 106 | 104 | 95 | 69 | 83 | 86 | 95 | 98 | 148 | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 260 | 260 | 259 | 260 | 261 | 231 | 232 | 231 | 191 | 190 | 187 | 185 | 182 | 179 | 175 | - | 3 | 0 | 0 | 37 | 47 | 47 | 47 | 47 | 58 | 57 | 56 | - | - | 112 | 32 |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | 30 | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | 26 | - | - | - | - | - | 22 |
StockViz Staff
September 20, 2024
Any question? Send us an email