Balance Sheet | Trend | Unit | 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 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,677 | -158 | 1,455 | 1,455 | 1,431 | 1,535 | 1,829 | 1,829 | 1,954 | 2,050 | 754 | 754 | 157 | - | - | 312 | 78 | 78 | 78 | 3 | 3 | 3 |
Short-Term Investments |
Loading...
|
M | 30 | 4 | 4 | 4 | 198 | 172 | 4 | 4 | 4 | 4 | 19 | 19 | 21 | - | - | 4 | 1 | 1 | 1 | 26 | 26 | 26 |
Cash and Short-Term Investments |
Loading...
|
M | 1,708 | 1,188 | 1,458 | 1,458 | 1,630 | 1,707 | 1,833 | 1,833 | 1,958 | 2,054 | 773 | 773 | 177 | - | - | 316 | - | - | - | - | - | - |
Receivables |
Loading...
|
M | - | 0 | 26 | 26 | - | 10 | 41 | 41 | - | - | 31 | 31 | 27 | - | - | 14 | 3 | 3 | 3 | 2 | 2 | 2 |
Inventory |
Loading...
|
M | - | 0 | -26 | -26 | - | 22 | 9 | 9 | - | - | 7 | 7 | 8 | - | - | 9 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 66 | 59 | 38 | 38 | 40 | 1 | 3 | 3 | 61 | 63 | 5 | 5 | 4 | - | - | 1 | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 1,774 | 1,247 | 1,496 | 1,496 | 1,670 | 1,739 | 1,885 | 1,885 | 2,018 | 2,117 | 815 | 815 | 216 | - | - | 340 | 85 | 85 | 85 | 32 | 32 | 32 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 109 | 120 | 145 | 145 | 150 | 157 | 173 | 173 | 156 | 162 | 119 | 119 | 125 | - | - | 72 | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | 1,621 | - | - | 1,376 | 1,527 | 1,614 | 1,673 | 1,827 | 1,976 | 2,073 | 2,194 | -588 | - | - | -292 | -292 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 7 | 11 | 16 | 16 | 19 | 3 | 2 | 2 | 22 | 14 | 30 | 30 | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 116 | 130 | 161 | 161 | 168 | 160 | 175 | 175 | 178 | 175 | 149 | 149 | 125 | - | - | 72 | 18 | 18 | 18 | 5 | 5 | 5 |
Total Assets |
Loading...
|
M | 1,890 | 1,378 | 1,656 | 1,656 | 1,838 | 1,899 | 2,060 | 2,060 | 2,197 | 2,292 | 965 | 965 | 341 | - | - | 412 | 103 | 103 | 103 | 37 | 37 | 37 |
Accounts Payable |
Loading...
|
M | - | - | - | - | - | - | 62 | 62 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 80 | 115 | 130 | 130 | 147 | 122 | 86 | 86 | 76 | 76 | 51 | 51 | 20 | - | - | - | 1 | 1 | 1 | 26 | 26 | 26 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | 3 | 3 | - | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 149 | 78 | 88 | 88 | 100 | 93 | 4 | 4 | 61 | 56 | 42 | 42 | 12 | - | - | 18 | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 229 | 194 | 221 | 221 | 247 | 217 | 155 | 155 | 137 | 132 | 93 | 93 | 32 | - | - | 18 | 5 | 5 | 5 | 2 | 2 | 2 |
Long-Term Debt |
Loading...
|
M | 34 | 40 | 42 | 47 | 48 | 53 | 54 | 54 | 56 | 56 | 52 | 52 | 45 | - | - | 139 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 4 | 5 | 5 | 7 | 8 | 8 | 8 | 8 | 9 | 10 | 11 | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 39 | 47 | 60 | 60 | 65 | 68 | 78 | 78 | 84 | 87 | 52 | 52 | 45 | - | - | 139 | 35 | 35 | 35 | 35 | 35 | 35 |
Total Liabilities |
Loading...
|
M | 269 | 241 | 281 | 281 | 311 | 285 | 233 | 233 | 221 | 219 | 145 | 145 | 77 | - | - | 157 | 39 | 39 | 39 | 37 | 37 | 37 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 114 | 118 | 74 | 74 | 99 | 18 | -58 | -58 | -28 | -35 | -24 | -24 | -5 | - | - | -3 | -2 | -2 | -2 | -1 | -1 | -1 |
Capital Lease Obligations |
Loading...
|
M | 13 | 15 | 19 | 24 | 31 | 27 | 28 | 32 | 37 | 39 | 26 | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,621 | 1,137 | 1,376 | 1,376 | 1,527 | 1,614 | 1,827 | 1,827 | 1,976 | 2,073 | 820 | 820 | 264 | - | - | 255 | - | - | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,890 | 1,378 | 1,656 | 1,656 | 1,838 | 1,899 | 2,060 | 2,060 | 2,197 | 2,292 | 965 | 965 | 341 | - | - | 412 | 103 | 103 | 103 | 37 | 37 | 37 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 84 | 68 | 68 | 68 | 68 | 68 | 66 | 66 | 67 | 67 | 61 | 61 | 66 | 20 | 20 | 20 | 37 | 37 | 37 | 37 | 37 | 37 |
Shareholders' Equity (Tangible) |
|
M | 1,621 | - | - | 1,376 | 1,527 | 1,614 | 1,673 | 1,828 | 1,976 | 2,073 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 114 | 155 | 172 | 176 | 195 | 175 | 140 | 140 | 132 | 132 | 103 | 103 | 65 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 70 | 103 | 122 | 112 | 125 | 102 | 88 | 68 | 58 | 58 | 61 | 51 | 20 | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email