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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 133 | 265 | 178 | 44 | 88 | 105 | 104 | 62 | 36 | 181 | 65 | 84 | 45 | 35 | 28 | 103 | 17 | 16 | 18 | 17 | 22 | 17 | 15 | 16 | 11 | 24 | 21 | 39 | 14 | 8 | 31 | 38 | 63 | 176 | 359 | 120 | 50 | 59 |
Short-Term Investments |
Loading...
|
M | 37 | 1 | 12 | 2 | 3 | 3 | 7 | 21 | 156 | 136 | 16 | 20 | 39 | 61 | 61 | 8 | 23 | 36 | 48 | 67 | 76 | 57 | 68 | 89 | 111 | 104 | 131 | 136 | 177 | 191 | 178 | 176 | 159 | 118 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 170 | 266 | 190 | 46 | 91 | 107 | 111 | 83 | 192 | 317 | 80 | 104 | 83 | 96 | 89 | 111 | 40 | 52 | 66 | 84 | 99 | 74 | 83 | 105 | 122 | 128 | 152 | 176 | 191 | 199 | 209 | 214 | 222 | 294 | 359 | 120 | 50 | 59 |
Receivables |
Loading...
|
M | 2 | 3 | 2 | 3 | 1 | 2 | 6 | 6 | 4 | 1 | 2 | 2 | 5 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 12 | 12 | 14 | 3 | 2 | 1 | 1 | 3 | 1 | 3 | 1 | 2 | 1 | 2 | 0 | 0 | 0 | 0 |
Inventory |
Loading...
|
M | - | - | 16 | 13 | 16 | 26 | 20 | 23 | 12 | - | 8 | 7 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 23 | 24 | 7 | 5 | 5 | 5 | 6 | 3 | 4 | 16 | 4 | 1 | 1 | 14 | 8 | 5 | 4 | 4 | 5 | 2 | 3 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 0 | 0 | 0 |
Current Assets |
Loading...
|
M | 196 | 294 | 215 | 67 | 113 | 141 | 143 | 115 | 212 | 334 | 94 | 114 | 100 | 112 | 98 | 115 | 44 | 56 | 72 | 87 | 113 | 89 | 101 | 110 | 127 | 132 | 157 | 182 | 196 | 205 | 214 | 218 | 226 | 298 | 360 | 121 | 50 | 59 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 179 | 183 | 188 | 194 | 198 | 189 | 177 | 168 | 141 | 119 | 104 | 117 | 99 | 91 | 70 | 69 | 70 | 72 | 75 | 78 | 81 | 77 | 77 | 78 | 77 | 77 | 74 | 60 | 23 | 19 | 17 | 10 | 8 | 6 | 1 | 0 | 0 | 0 |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 17 | 17 | 18 | 19 | 20 | 20 | 20 | 22 | 22 | 1 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 1 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | -661 | -548 | -467 | -447 | -442 | -358 | -244 | -190 | -159 | -187 | -237 | - | - | - | -119 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 37 | 2 | 13 | 3 | 4 | 3 | 8 | 22 | 157 | 137 | 17 | 21 | 40 | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3 | 2 | 3 | 4 | 12 | 7 | 13 | 12 | 13 | 7 | 1 | 1 | 0 | 7 | 3 | 3 | 4 | 6 | 5 | 2 | 5 | 16 | 23 | 21 | 24 | 38 | 43 | 56 | 80 | 88 | 95 | 109 | 117 | 56 | 1 | 4 | 0 | 0 |
Total Long-Term Assets |
Loading...
|
M | 205 | 210 | 217 | 224 | 230 | 222 | 210 | 203 | 177 | 135 | 120 | 133 | 110 | 110 | 83 | 81 | 83 | 87 | 89 | 89 | 95 | 93 | 101 | 101 | 103 | 118 | 121 | 120 | 108 | 112 | 118 | 125 | 132 | 69 | 10 | 12 | 9 | 1 |
Total Assets |
Loading...
|
M | 401 | 504 | 432 | 291 | 343 | 362 | 353 | 318 | 390 | 469 | 214 | 246 | 209 | 221 | 181 | 196 | 127 | 143 | 160 | 176 | 208 | 182 | 202 | 211 | 230 | 250 | 278 | 302 | 304 | 317 | 332 | 343 | 357 | 367 | 370 | 133 | 58 | 61 |
Accounts Payable |
Loading...
|
M | 14 | 9 | 20 | 25 | 34 | 21 | 20 | 18 | 10 | 11 | 15 | 19 | 20 | 12 | 6 | 4 | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 6 | 4 | 6 | 9 | 4 | 4 | 4 | 2 | 3 | 1 | 2 | 5 | 3 | 1 | 1 |
Short-Term Debt |
Loading...
|
M | 7 | 7 | 4 | 524 | 474 | 435 | 1 | 301 | 303 | 302 | 3 | 2 | 5 | 5 | 11 | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 0 | 0 | 0 | -519 | 0 | 0 | - | 0 | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Current Liabilities |
Loading...
|
M | 33 | 42 | 66 | 582 | 57 | 45 | 49 | 56 | 68 | 55 | 47 | 53 | 54 | 52 | 3 | 13 | 11 | 10 | 10 | 11 | 25 | 24 | 27 | 15 | 16 | 15 | 19 | 33 | 10 | 9 | 8 | 7 | 7 | 4 | 2 | 3 | 1 | 0 |
Current Liabilities |
Loading...
|
M | 54 | 58 | 90 | 613 | 565 | 501 | 71 | 376 | 381 | 369 | 65 | 74 | 80 | 68 | 21 | 17 | 14 | 12 | 13 | 12 | 28 | 27 | 30 | 20 | 19 | 21 | 29 | 37 | 14 | 13 | 10 | 10 | 8 | 6 | 7 | 6 | 3 | 2 |
Long-Term Debt |
Loading...
|
M | 687 | 682 | 674 | 250 | 246 | 241 | 661 | 313 | 309 | 306 | 303 | 300 | 297 | 254 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 165 | 157 | 0 | 0 | 310 | 70 | 711 | 0 | 346 | 344 | 339 | 1 | 1 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,038 | 1,032 | 753 | 323 | 310 | 311 | 711 | 364 | 346 | 344 | 339 | 330 | 315 | 272 | 11 | 9 | 10 | 11 | 12 | 12 | 13 | 9 | 9 | 10 | 10 | 11 | 11 | 12 | 11 | 12 | 11 | 6 | 5 | 5 | 1 | 3 | 2 | 2 |
Total Liabilities |
Loading...
|
M | 1,092 | 1,090 | 843 | 936 | 875 | 812 | 782 | 740 | 727 | 713 | 404 | 405 | 395 | 340 | 32 | 27 | 24 | 22 | 24 | 24 | 40 | 36 | 40 | 30 | 29 | 32 | 40 | 49 | 25 | 24 | 22 | 16 | 13 | 11 | 7 | 6 | 3 | 2 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,991 | 1,966 | 1,931 | 1,844 | 1,740 | 1,729 | 1,720 | 1,682 | 1,625 | 1,509 | 1,495 | 871 | 870 | 783 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings |
Loading...
|
M | - | - | - | -2,633 | -2,495 | -2,378 | -2,270 | -2,159 | -2,065 | -1,962 | -1,871 | -1,783 | -1,695 | -755 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -23 | -21 | -19 | -16 | -14 | -12 | -12 | -9 | -7 | -1 | -4 | -3 | -3 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | - | - | 0 |
Capital Lease Obligations |
Loading...
|
M | 44 | 45 | 44 | 51 | 49 | 51 | 51 | 52 | 40 | 40 | 38 | 32 | 22 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | -692 | -587 | -412 | -642 | -529 | -447 | -427 | -420 | -336 | -242 | -188 | -158 | -186 | -120 | 149 | 170 | 103 | 121 | 136 | 151 | 168 | 146 | 162 | 182 | 200 | 219 | 238 | 253 | 278 | 293 | 311 | 327 | 345 | 356 | 363 | 127 | 55 | 58 |
Shareholders' Equity and Liabilities |
|
M | 401 | 504 | 432 | 291 | 343 | 362 | 353 | 318 | 390 | 469 | 214 | 246 | 209 | 221 | 181 | 196 | 127 | 143 | 160 | 176 | 208 | 182 | 202 | 211 | 230 | 250 | 278 | 302 | 304 | 317 | 332 | 343 | 357 | 367 | 370 | 133 | 58 | 61 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 673 | 671 | 498 | 437 | 428 | 400 | 400 | 398 | 398 | 392 | 392 | 385 | 383 | 108 | 383 | 383 | 383 | 98 | 98 | 99 | 81 | 81 | 79 | 79 | 79 | 79 | 79 | 81 | 82 | 82 | 82 | 82 | 82 | 82 | 78 | 77 | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | -661 | -548 | -467 | -447 | -442 | -358 | -244 | -190 | -159 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 694 | 688 | 678 | 775 | 720 | 676 | 662 | 614 | 613 | 609 | 306 | 303 | 302 | 259 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | 519 | 471 | 432 | - | 300 | 300 | 299 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email