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 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 42 | 37 | 29 | 49 | 27 | 52 | 91 | 39 | 34 | 91 | 39 | 39 | 111 | 325 | 77 | 135 | 34 | 26 | 55 | 122 | 18 | 16 | 21 | 18 | 27 | 11 | 23 | 12 | 11 | 10 | 7 | 12 | 16 | 15 | 11 | 20 | 54 | 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 |
Short-Term Investments |
Loading...
|
M | 486 | 387 | 424 | 428 | 379 | 386 | 337 | 411 | 446 | 427 | 504 | 529 | 493 | 308 | 248 | 204 | 183 | 211 | 195 | 139 | 148 | 163 | 167 | 108 | 112 | 82 | 77 | 41 | 49 | 58 | 68 | 68 | 62 | 70 | 30 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 527 | 424 | 453 | 477 | 406 | 438 | 428 | 450 | 480 | 518 | 543 | 567 | 604 | 633 | 325 | 339 | 217 | 237 | 250 | 261 | 166 | 179 | 187 | 126 | 138 | 93 | 101 | 53 | 59 | 68 | 75 | 80 | 78 | 86 | 41 | 46 | 54 | 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 |
Receivables |
Loading...
|
M | - | 3 | - | 4 | - | 1 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 11 | 6 | 7 | 9 | 11 | 8 | 9 | 10 | 7 | 4 | 5 | 6 | 7 | 4 | 3 | 3 | 4 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 538 | 432 | 460 | 477 | 416 | 446 | 436 | 460 | 487 | 522 | 549 | 574 | 611 | 637 | 329 | 342 | 221 | 240 | 253 | 264 | 168 | 181 | 190 | 129 | 140 | 95 | 102 | 55 | 61 | 69 | 76 | 81 | 80 | 87 | 42 | 47 | 55 | 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 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 8 | 9 | 9 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 8 | 8 | 8 | 9 | 9 | 1 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 460 | 395 | 420 | 420 | 449 | 476 | 507 | 534 | 559 | 586 | 611 | 306 | 322 | 203 | 219 | 234 | 247 | 150 | 161 | 175 | 112 | 125 | 80 | 89 | 44 | 50 | 57 | 64 | 70 | 76 | 82 | 38 | 43 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 7 | 7 | 4 | 4 | 4 | 3 | 5 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 5 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 16 | 16 | 14 | 9 | 10 | 10 | 12 | 12 | 12 | 12 | 12 | 11 | 10 | 10 | 11 | 11 | 5 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | - | - | - | 0 | 0 | 0 | - | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 554 | 449 | 474 | 495 | 426 | 456 | 448 | 471 | 499 | 534 | 561 | 585 | 620 | 647 | 340 | 353 | 226 | 242 | 255 | 266 | 170 | 182 | 192 | 130 | 141 | 96 | 103 | 56 | 62 | 70 | 76 | 82 | 80 | 87 | 43 | 48 | 55 | 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 |
Accounts Payable |
Loading...
|
M | 8 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 3 | 3 | 2 | 1 | 3 | 1 | 1 | 2 | 4 | 3 | 4 | 3 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 5 | 4 | 3 | 1 | 0 | - | - | 0 | - | 3 | 3 | 2 | 2 | 1 | 1 | - | 7 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 23 | 31 | 26 | 22 | 14 | 20 | 21 | 14 | 14 | 17 | 17 | 17 | 19 | 18 | 16 | 14 | 11 | 12 | 10 | 7 | 9 | 9 | 8 | 8 | 7 | 7 | 6 | 4 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 32 | 35 | 28 | 24 | 19 | 24 | 25 | 18 | 18 | 22 | 22 | 21 | 25 | 26 | 22 | 19 | 15 | 16 | 13 | 11 | 12 | 14 | 13 | 13 | 11 | 10 | 8 | 5 | 4 | 5 | 5 | 4 | 4 | 5 | 5 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 9 | 9 | 9 | 9 | 9 | 9 | - | - | - | - | - | - | 4 | 4 | 5 | 6 | 7 | 7 | 8 | 8 | 8 | 8 | 3 | 4 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1 | 1 | 1 | 0 | 2 | 0 | 4 | 4 | 5 | 5 | 5 | 0 | 6 | 6 | 6 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 17 | 16 | 16 | 11 | 12 | 12 | 4 | 4 | 5 | 5 | 5 | 5 | 9 | 10 | 11 | 12 | 9 | 8 | 8 | 8 | 8 | 8 | 4 | 5 | 5 | 6 | 6 | 7 | 8 | 7 | 7 | 7 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 49 | 52 | 44 | 11 | 31 | 36 | 28 | 22 | 22 | 27 | 27 | 26 | 34 | 36 | 33 | 31 | 23 | 23 | 21 | 19 | 20 | 21 | 17 | 17 | 17 | 16 | 14 | 12 | 12 | 13 | 13 | 12 | 4 | 5 | 5 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 1,004 | 997 | 965 | 957 | 948 | 941 | 934 | 926 | 919 | 913 | 583 | 574 | 435 | 431 | 428 | 425 | 313 | 311 | 308 | 231 | 229 | 169 | 168 | 113 | 112 | 111 | 110 | 110 | 109 | 108 | 58 | 57 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | -603 | -569 | -536 | -500 | -465 | -433 | -400 | -367 | -333 | -303 | -276 | -253 | -232 | -213 | -195 | -179 | -164 | -150 | -134 | -119 | -104 | -89 | -79 | -69 | -61 | -54 | -47 | -40 | -33 | -26 | -20 | -14 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -1 | -1 | -4 | -5 | -6 | -8 | -9 | -8 | -7 | -2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 8 | 8 | 8 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 505 | 397 | 430 | -640 | -603 | -569 | 420 | 449 | 476 | 507 | 534 | 559 | 586 | 611 | 306 | 322 | 203 | 219 | 234 | 247 | 150 | 161 | 175 | 112 | 125 | 80 | 89 | 44 | 50 | 57 | 64 | 70 | 76 | 82 | 38 | 43 | 49 | 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 |
Shareholders' Equity and Liabilities |
|
M | 554 | 449 | 474 | -605 | -572 | -533 | 448 | 471 | 499 | 534 | 561 | 585 | 620 | 647 | 340 | 353 | 226 | 242 | 255 | 266 | 170 | 182 | 192 | 130 | 141 | 96 | 103 | 56 | 62 | 70 | 76 | 82 | 80 | 87 | 43 | 48 | 55 | 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 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 84 | 77 | 77 | 70 | 68 | 68 | 67 | 67 | 67 | 67 | 66 | 66 | 66 | 59 | 56 | 52 | 45 | 45 | 45 | 39 | 38 | 38 | 38 | 33 | 32 | 29 | 24 | 20 | 19 | 19 | 19 | 19 | 18 | 15 | 11 | 10 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | 5 | 5 | 5 | - | 5 | - | - | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 460 | 395 | 420 | 420 | 449 | 476 | 507 | 534 | 559 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 417 | 449 | - | - | - | - | - | - | 612 | 643 | 335 | 348 | 224 | 244 | - | - | 174 | - | 194 | 133 | 145 | 100 | 108 | 61 | - | 82 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 11 | 11 | 11 | 12 | 12 | 11 | - | - | - | - | - | - | 9 | 9 | 9 | 9 | 8 | 8 | - | - | 8 | - | 6 | 7 | 7 | 7 | 7 | 7 | - | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 2 | 1 | 0 | - | - | 0 | - | 3 | 3 | 2 | 2 | 1 | 7 | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email