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 | 2012-12-31 | 2011-12-31 | 2007-09-30 | 2007-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 214 | 215 | 160 | 170 | 150 | 114 | 84 | 90 | 184 | 157 | 198 | 170 | 171 | 100 | 91 | 131 | 120 | 48 | 56 | 69 | 64 | 36 | 119 | 53 | 37 | 47 | 73 | 32 | 47 | 33 | - | - | - | 26 | - | - | - | 4 | - | - | - | 10 | - | - | 6 | 6 | 1 | 0 |
Short-Term Investments |
Loading...
|
M | 95 | 94 | 88 | 86 | 92 | 99 | 98 | 97 | 87 | 95 | 94 | 80 | 71 | 62 | 70 | 67 | 52 | 47 | 47 | 49 | 50 | 51 | 53 | 58 | 60 | 62 | 60 | 45 | 46 | 47 | - | - | - | 4 | - | - | - | 21 | - | - | - | 19 | - | - | 19 | 19 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 213 | -39 | 248 | 256 | 242 | 213 | 182 | 187 | 271 | 251 | 292 | 250 | 242 | 162 | 161 | 198 | 173 | 95 | 103 | 117 | 114 | 88 | 171 | 111 | 97 | 110 | 133 | 77 | 93 | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 0 |
Receivables |
Loading...
|
M | 15 | 15 | 15 | 9 | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 9 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
Inventory |
Loading...
|
M | -228 | 25 | -195 | -192 | -170 | - | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 1 | - | - |
Other Current Assets |
Loading...
|
M | 251 | 244 | 195 | 192 | 170 | 22 | 7 | 6 | 6 | 6 | 1,974 | 2,032 | 2,011 | 2,043 | 1,994 | 1,948 | 1,783 | 1,781 | 1,805 | 1,573 | 1,519 | 1,484 | 1,406 | 1,384 | 1,249 | 1,200 | 1,175 | 974 | 894 | 882 | - | - | - | 10 | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 251 | 244 | 263 | 265 | 250 | 221 | 189 | 193 | 276 | 257 | 298 | 256 | 248 | 168 | 169 | 207 | 177 | 100 | 108 | 122 | 119 | 92 | 175 | 115 | 101 | 114 | 136 | 80 | 95 | 82 | - | - | - | 41 | - | - | - | 30 | - | - | - | - | - | - | - | - | 1 | 0 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 31 | 32 | 21 | 12 | 12 | 11 | 10 | 10 | 10 | 10 | 9 | 10 | 10 | 11 | 11 | 11 | 12 | 12 | 12 | 20 | 20 | 11 | 11 | 11 | 6 | 6 | 6 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
Goodwill |
Loading...
|
M | 44 | 44 | 44 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 19 | 16 | 16 | 16 | 16 | 16 | 10 | 10 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 10 | 11 | 11 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 54 | 55 | 56 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 21 | 17 | 17 | 17 | 17 | 18 | 11 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | - | 275 | 270 | 261 | 256 | 251 | 247 | 242 | 237 | 229 | 220 | 214 | 208 | 208 | 208 | 202 | 185 | 182 | 177 | 173 | 168 | 155 | 152 | 152 | 131 | 91 | 89 | - | - | - | 68 | - | - | - | 64 | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 150 | 150 | 143 | 140 | 147 | 155 | 151 | 149 | 136 | 142 | 140 | 127 | 118 | 106 | 118 | 116 | 102 | 100 | 102 | 98 | 102 | 101 | 107 | 114 | 116 | 115 | 118 | 102 | 104 | 101 | - | - | - | 99 | - | - | - | 75 | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 245 | 244 | 231 | 227 | 239 | 253 | 249 | 246 | 223 | 237 | 233 | 207 | 189 | 168 | 188 | 183 | 155 | 148 | 149 | 147 | 152 | 152 | 160 | 172 | 176 | 178 | 178 | 146 | 150 | 148 | - | - | - | 103 | - | - | - | 96 | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,995 | 3,024 | -24 | -14 | -14 | -184 | -180 | -179 | -166 | -172 | -167 | -154 | -146 | -135 | -147 | -146 | -132 | -131 | -135 | -135 | -140 | -136 | -136 | -142 | -133 | -139 | -136 | -105 | -107 | -109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | -1 |
Total Long-Term Assets |
Loading...
|
M | 3,340 | 3,366 | 220 | 171 | 178 | 184 | 180 | 179 | 166 | 172 | 167 | 154 | 146 | 135 | 147 | 146 | 132 | 131 | 135 | 135 | 140 | 136 | 136 | 142 | 133 | 139 | 136 | 105 | 107 | 109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 1 |
Total Assets |
Loading...
|
M | 3,591 | 3,610 | 3,558 | 2,874 | 2,817 | 2,733 | 2,638 | 2,568 | 2,574 | 2,510 | 2,438 | 2,443 | 2,406 | 2,346 | 2,310 | 2,301 | 2,092 | 2,012 | 2,047 | 1,831 | 1,777 | 1,711 | 1,717 | 1,641 | 1,483 | 1,452 | 1,447 | 1,159 | 1,096 | 1,073 | 1,008 | 971 | 917 | 856 | 808 | 757 | 731 | 677 | 643 | 611 | 599 | 467 | 426 | 380 | 351 | 265 | 16 | 12 |
Accounts Payable |
Loading...
|
M | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 874 | 852 | 799 | 739 | 702 | 653 | 648 | 596 | 563 | 532 | 522 | 399 | 378 | 338 | 309 | 235 | - | - |
Short-Term Debt |
Loading...
|
M | 136 | 145 | 88 | 89 | 180 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33 | - | 126 | 121 | 29 | 127 | 79 | 67 | 86 | - | - | - | 46 | - | - | - | 14 | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | -4 | -3 | -85 | -88 | -178 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 475 | 505 | -3 | -2 | -2 | -1 | -1 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 611 | 649 | 3 | 2 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 740 | - | - | - | 597 | - | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 201 | 234 | 188 | 153 | 253 | 121 | 133 | 104 | 104 | 111 | 117 | 136 | 171 | 191 | 226 | 134 | 124 | 127 | 149 | 168 | 22 | 22 | 132 | 126 | 121 | 117 | 127 | 79 | 67 | 86 | 43 | 31 | 46 | 46 | 36 | 35 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 10 | 10 | 5 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,598 | 2,590 | 188 | 153 | 2 | 1 | 1 | 0 | 104 | 111 | 117 | 136 | 171 | 191 | 226 | 134 | 124 | 127 | 149 | 177 | 120 | 115 | 132 | 126 | 121 | 117 | 127 | 79 | 67 | 86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 3,209 | 3,239 | 3,197 | 2,580 | 2,523 | 2,443 | 2,357 | 2,293 | 2,303 | 2,244 | 2,178 | 2,188 | 2,160 | 2,108 | 2,078 | 2,074 | 1,866 | 1,785 | 1,824 | 1,628 | 1,578 | 1,516 | 1,526 | 1,455 | 1,316 | 1,289 | 1,284 | 1,028 | 1,005 | 984 | 920 | 885 | 847 | 787 | 740 | 690 | 664 | 613 | 580 | 548 | 538 | 414 | 394 | 349 | 320 | 241 | 8 | 4 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78 | 78 | 68 | 68 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 104 | 103 | 103 | 103 | 103 | 102 | 102 | 102 | 93 | 93 | 93 | 93 | 93 | 87 | 87 | 87 | 75 | 57 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -6 | -6 | -8 | -7 | -6 | -7 | -8 | -5 | -3 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 4 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 382 | 371 | 361 | 294 | 294 | 290 | 281 | 275 | 271 | 267 | 260 | 255 | 246 | 238 | 232 | 226 | 226 | 226 | 223 | 202 | 199 | 195 | 191 | 186 | 167 | 163 | 163 | 131 | 91 | 89 | 87 | 86 | 70 | 69 | 68 | 67 | 67 | 65 | 64 | 63 | 61 | 53 | 32 | 31 | 31 | 24 | 8 | 8 |
Shareholders' Equity and Liabilities |
|
M | 3,591 | 3,610 | 3,558 | 2,874 | 2,817 | 2,733 | 2,638 | 2,568 | 2,574 | 2,510 | 2,438 | 2,443 | 2,406 | 2,346 | 2,310 | 2,301 | 2,092 | 2,012 | 2,047 | 1,831 | 1,777 | 1,711 | 1,717 | 1,641 | 1,483 | 1,452 | 1,447 | 1,159 | 1,096 | 1,073 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 12 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 25 | 25 | 24 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 17 | 16 | 13 | 12 | 11 | 12 | 10 | 10 | 10 | 9 | 9 | 10 | 10 | 9 | 9 | 9 | 6 | 5 | - | - | - | 1 | 1 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | - | 380 | 375 | 366 | 360 | 355 | 350 | 346 | 341 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 338 | 379 | 276 | 243 | 433 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55 | - | 252 | 242 | 145 | 255 | 158 | 134 | 172 | - | - | - | 91 | - | - | - | 28 | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33 | - | 126 | 121 | 29 | 127 | 79 | 67 | 86 | - | - | - | 46 | - | - | - | 14 | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email