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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 20 | 32 | 94 | 56 | 116 | 95 | 93 | 144 | 183 | 221 | 212 | 244 | 279 | 207 | 238 | 234 | 242 | 269 | 300 | 325 | 348 | 369 | 391 | 188 | 194 | 104 | 118 | 133 | 38 | 47 | - | - | -23 | 23 |
Short-Term Investments |
Loading...
|
M | 45 | 50 | 42 | 48 | 48 | 50 | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 46 | - |
Cash and Short-Term Investments |
Loading...
|
M | 65 | 82 | 94 | 104 | 116 | 145 | 123 | 144 | 183 | 221 | 212 | 244 | 279 | 207 | 238 | 234 | 242 | 269 | 300 | 325 | 348 | 369 | 391 | 188 | 194 | 104 | 118 | 133 | 38 | 47 | - | - | 23 | - |
Receivables |
Loading...
|
M | 12 | 13 | 9 | 13 | 16 | 11 | 11 | 11 | 8 | 6 | 5 | 5 | 5 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 13 | 12 | 13 | 16 | 16 | 16 | 14 | 14 | 8 | 3 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 6 | 8 | 9 | 7 | 6 | 7 | 10 | 8 | 10 | 13 | 14 | 15 | 12 | 9 | 7 | 6 | 1 | 2 | 3 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 1 |
Current Assets |
Loading...
|
M | 96 | 115 | 126 | 140 | 154 | 180 | 157 | 177 | 208 | 244 | 233 | 266 | 297 | 216 | 246 | 240 | 244 | 271 | 303 | 328 | 349 | 370 | 392 | 190 | 195 | 105 | 119 | 134 | 39 | 48 | - | - | 23 | 24 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 14 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 58 | 45 | 69 | 46 | 66 | 100 | 144 | 178 | 213 | 245 | 177 | 197 | 204 | 229 | 256 | 286 | 313 | 339 | 359 | 379 | 177 | 183 | 93 | 109 | 124 | -81 | -65 | - | - | - | -32 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 6 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 10 | 11 | 11 | 11 | 12 | 12 | 13 | 14 | 13 | 14 | 14 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - |
Total Assets |
Loading...
|
M | 102 | 122 | 133 | 148 | 162 | 188 | 167 | 187 | 218 | 254 | 243 | 277 | 309 | 229 | 258 | 254 | 257 | 285 | 317 | 332 | 352 | 371 | 393 | 191 | 196 | 105 | 120 | 134 | 39 | 48 | - | - | - | 24 |
Accounts Payable |
Loading...
|
M | 5 | 4 | 7 | 6 | 5 | 7 | 8 | 9 | 11 | 3 | 4 | 4 | 5 | 4 | 2 | 3 | 5 | 4 | 7 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 3 | - | - | - | 1 |
Short-Term Debt |
Loading...
|
M | 6 | 1 | - | 25 | - | 1 | - | - | - | 1 | 22 | 19 | 18 | 16 | 16 | - | - | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | - | - | - | - | - | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 21 | 24 | 26 | 3 | 28 | 27 | 29 | 28 | 24 | 24 | 1 | 3 | 3 | 3 | 1 | 19 | 14 | 15 | 14 | 14 | 0 | 9 | 11 | 11 | 9 | 8 | 6 | 5 | 5 | 3 | - | - | - | 1 |
Current Liabilities |
Loading...
|
M | 33 | 30 | 34 | 34 | 34 | 36 | 37 | 37 | 35 | 28 | 27 | 26 | 26 | 23 | 33 | 22 | 18 | 20 | 21 | 18 | 12 | 12 | 14 | 14 | 13 | 12 | 10 | 10 | 8 | 6 | - | - | - | 2 |
Long-Term Debt |
Loading...
|
M | 37 | 52 | 51 | 51 | 77 | 77 | 77 | 76 | 76 | 75 | 30 | 30 | 30 | 20 | 20 | 19 | - | - | - | - | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 0 | 0 | - | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 10 | 10 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 42 | 56 | 56 | 56 | 83 | 84 | 83 | 83 | 83 | 83 | 38 | 38 | 38 | 28 | 28 | 28 | 9 | 10 | 10 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 74 | 86 | 90 | 90 | 117 | 119 | 121 | 121 | 118 | 111 | 65 | 64 | 63 | 51 | 61 | 50 | 27 | 29 | 31 | 19 | 13 | 12 | 14 | 14 | 13 | 12 | 10 | 10 | 8 | 6 | - | - | - | 2 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 808 | 805 | 801 | 744 | 739 | 734 | 728 | 723 | 715 | 708 | 613 | 608 | 603 | 597 | 592 | 588 | 582 | 577 | 573 | 570 | 347 | 333 | 223 | 221 | 220 | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -751 | -760 | -732 | -698 | -673 | -634 | -584 | -544 | -502 | -463 | -436 | -411 | -399 | -368 | -337 | -301 | -269 | -238 | -214 | -190 | -170 | -150 | -129 | -112 | -97 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | -1 | -1 | - | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 4 | 4 | 5 | 5 | 5 | 7 | 6 | 6 | 6 | 8 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 10 | 10 | 1 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 28 | 35 | 43 | 58 | 45 | 69 | 46 | 66 | 100 | -584 | 178 | 213 | 245 | -436 | 197 | 204 | 229 | 256 | 286 | 313 | 339 | 359 | 379 | 177 | 183 | 93 | 109 | 124 | 31 | 43 | - | - | 22 | 22 |
Shareholders' Equity and Liabilities |
|
M | 102 | 122 | -679 | 148 | -643 | 188 | 167 | 187 | 218 | -474 | 243 | 277 | 309 | -385 | 258 | 254 | 257 | 285 | 317 | 332 | 352 | 371 | 393 | 191 | 196 | 105 | 120 | 134 | 39 | 48 | - | - | - | - |
Treasury Stock |
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 | 0 | - | - | - | 0 |
Shares (Common, Diluted) |
|
M | 52 | 52 | 52 | 61 | 52 | 44 | 43 | 43 | 43 | 43 | 42 | 42 | 41 | 38 | 38 | 38 | 38 | 38 | 38 | 37 | 37 | 37 | 34 | 33 | 29 | 29 | 28 | 14 | 27 | 20 | 20 | 20 | 20 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 58 | 45 | 69 | 46 | 66 | 100 | 144 | 178 | 213 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 180 | - | 223 | - | - | - | 297 | 264 | 293 | 327 | 244 | 274 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 43 | 53 | - | 76 | - | 78 | - | - | - | 76 | 52 | 49 | 48 | 36 | 35 | - | - | - | - | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email