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 | 2016-03-31 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 135 | 139 | 118 | 245 | 186 | 56 | 65 | 277 | 72 | 156 | 66 | 69 | 93 | 75 | 76 | 77 | 104 | 28 | 47 | 53 | 42 | 70 | 22 | 49 | 60 | 60 | 56 | 11 | 17 | 12 | - | - | 11 |
Short-Term Investments |
Loading...
|
M | 116 | 120 | 117 | 124 | 128 | 130 | 132 | 140 | 155 | 113 | 104 | 49 | 31 | 17 | 15 | 14 | 19 | 22 | 52 | 22 | 22 | 27 | 24 | 28 | 29 | 29 | 29 | 30 | 52 | 53 | - | - | 7 |
Cash and Short-Term Investments |
Loading...
|
M | 135 | 139 | 235 | 369 | 314 | 185 | 197 | 417 | 227 | 212 | 170 | 117 | 124 | 92 | 93 | 90 | 123 | 49 | 99 | 75 | 64 | 97 | 47 | 77 | 89 | 90 | 86 | 40 | 68 | 64 | - | - | - |
Receivables |
Loading...
|
M | 18 | 18 | 17 | 16 | 15 | 15 | 14 | 13 | 13 | 12 | 13 | 13 | 13 | 11 | 10 | 8 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - |
Inventory |
Loading...
|
M | -2,134 | -157 | -135 | -261 | -201 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | - | - | 3 |
Other Current Assets |
Loading...
|
M | 153 | 157 | 135 | 261 | 201 | 1,512 | 17 | 1,543 | 21 | 28 | 27 | 1,246 | 1,108 | -32 | -89 | 9 | 5 | 10 | 9 | 8 | 9 | 8 | 8 | 10 | 9 | 27 | 6 | 8 | 637 | 599 | - | - | 8 |
Current Assets |
Loading...
|
M | 153 | 157 | 251 | 385 | 330 | 200 | 211 | 1,974 | 239 | 1,517 | 183 | 131 | 136 | 104 | 103 | 98 | 127 | 53 | 103 | 79 | 67 | 101 | 50 | 81 | 92 | 60 | 89 | 43 | 709 | 666 | - | - | 19 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 48 | 47 | 49 | 49 | 50 | 51 | 18 | 19 | 19 | 20 | 34 | 34 | 34 | 32 | 32 | 32 | 32 | 33 | 33 | 32 | 32 | 31 | 29 | 28 | 27 | - | 26 | - | 26 | 26 | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | - | 271 | 268 | 276 | 293 | 300 | 189 | 174 | 172 | 161 | 160 | 158 | 155 | 156 | 158 | 161 | 165 | 170 | 169 | 167 | 167 | 166 | 165 | 169 | 95 | 93 | 93 | - | - | 91 |
Long-Term Investments |
Loading...
|
M | 569 | 582 | 588 | 606 | 620 | 640 | 626 | 352 | 156 | 114 | 106 | 50 | 33 | 19 | 15 | 14 | 19 | 22 | 52 | 22 | 22 | 30 | 894 | 850 | 823 | 799 | 768 | 735 | 54 | 53 | - | - | 83 |
Total Investments |
Loading...
|
M | 685 | 702 | 705 | 729 | 748 | 770 | 758 | 492 | 311 | 228 | 210 | 99 | 64 | 37 | 29 | 28 | 38 | 43 | 104 | 44 | 44 | 57 | 918 | 879 | 852 | 828 | 797 | 764 | 105 | 106 | - | - | 90 |
Long-Term Assets (Other) |
Loading...
|
M | 21 | 25 | -636 | -655 | -670 | -691 | -14 | -352 | -175 | -134 | -140 | -84 | -66 | -51 | -49 | -46 | -52 | -54 | -85 | -54 | -54 | -58 | -53 | -57 | -56 | 2 | -55 | 6 | -78 | -79 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 2,666 | 2,614 | 636 | 655 | 670 | 691 | 644 | 29 | 175 | 4 | 140 | 84 | 66 | 51 | 49 | 46 | 52 | 54 | 85 | 54 | 54 | 58 | 53 | 57 | 56 | 4 | 55 | 3 | 78 | 79 | - | - | - |
Total Assets |
Loading...
|
M | 2,819 | 2,772 | 2,624 | 2,672 | 2,540 | 2,312 | 2,158 | 2,042 | 1,595 | 1,654 | 1,561 | 1,548 | 1,434 | 1,355 | 1,277 | 1,220 | 1,151 | 1,054 | 1,100 | 1,056 | 1,034 | 1,060 | 983 | 969 | 926 | 926 | 892 | 813 | 786 | 745 | - | - | 703 |
Accounts Payable |
Loading...
|
M | 4 | 12 | 8 | 5 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 600 |
Short-Term Debt |
Loading...
|
M | 112 | 367 | 1 | 7 | 25 | 35 | 53 | 306 | 66 | 93 | 11 | 13 | 12 | 30 | 9 | - | - | 8 | 35 | - | 25 | 25 | - | 38 | 20 | 20 | 15 | 8 | 28 | 3 | - | - | 8 |
Current Revenue (Deferred) |
Loading...
|
M | -4 | -12 | 7 | -2 | -23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,158 | 1,157 | -8 | -5 | -2 | -1 | -54 | - | - | -93 | - | - | - | 11 | - | 0 | 0 | 0 | 758 | 0 | 0 | - | 0 | 0 | 0 | 714 | 0 | 702 | 0 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 1,270 | 1,524 | 8 | 5 | 2 | 1 | 54 | 306 | 66 | 93 | 11 | 13 | 12 | 41 | 9 | 0 | 0 | 0 | 35 | 0 | 0 | 25 | 0 | 0 | 20 | 714 | 0 | 702 | 0 | 3 | - | - | 608 |
Long-Term Debt |
Loading...
|
M | 571 | 684 | 675 | 682 | 648 | 517 | 286 | 334 | 28 | 28 | 107 | 110 | 110 | 119 | 119 | 117 | 152 | 104 | 134 | 79 | 44 | 44 | 38 | 38 | 20 | 16 | 0 | 0 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 129 | 165 | - | 182 | 88 | 56 | - | 51 | 49 | 32 | 47 | 25 | 16 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,055 | 756 | 709 | 716 | 2 | 1 | 54 | 28 | 28 | 15 | 107 | 110 | 110 | 108 | 119 | 117 | 152 | 104 | 134 | 79 | 44 | 44 | 38 | 38 | 16 | 47 | 15 | 16 | 28 | 3 | - | - | - |
Total Liabilities |
Loading...
|
M | 2,325 | 2,281 | 2,139 | 2,181 | 2,043 | 1,819 | 1,658 | 1,524 | 1,295 | 1,464 | 1,387 | 1,376 | 1,273 | 1,196 | 1,119 | 1,065 | 995 | 895 | 939 | 891 | 863 | 891 | 816 | 802 | 761 | 761 | 724 | 718 | 693 | 652 | - | - | 612 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 85 | 85 | 85 | 86 | 85 | 85 | 85 | 85 | 84 | 84 | 84 | 84 | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92 | 92 | - | 101 | 100 | 99 | - | 97 | 96 | 96 | 95 | 98 | 101 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -17 | -16 | -20 | -18 | -17 | -18 | -18 | -15 | -7 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -6 | -7 | 0 | -6 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 32 | 33 | 33 | 34 | 34 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 494 | 491 | 485 | 490 | 496 | 493 | 501 | 518 | 300 | 189 | 174 | 172 | 161 | 160 | 158 | 155 | 156 | 158 | 161 | 165 | 170 | 169 | 167 | 167 | 165 | 165 | 169 | 95 | 93 | 93 | - | - | 91 |
Shareholders' Equity and Liabilities |
|
M | 2,819 | 2,772 | 2,624 | 2,672 | 2,540 | 2,312 | 2,158 | 2,042 | 1,595 | 1,654 | 1,561 | 1,548 | 1,434 | 1,355 | 1,277 | 1,220 | 1,151 | 1,054 | 1,100 | 1,056 | 1,034 | 1,060 | 983 | 969 | 926 | 926 | 892 | 813 | 786 | 745 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -16 | -14 | -13 | -7 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 22 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 16 | 18 | 18 | 18 | 18 | 8 | 8 | 8 | 8 | 18 | 18 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | - | 496 | 493 | 501 | 518 | 300 | 189 | 174 | 172 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 683 | 1,052 | 676 | 689 | 673 | 552 | 340 | 640 | 94 | 121 | 119 | 123 | 122 | 149 | 128 | - | - | 112 | 169 | - | 69 | 69 | - | 76 | 40 | 36 | 15 | 8 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 109 | - | 0 | 7 | 25 | 0 | 53 | 306 | 66 | 93 | 11 | 13 | 12 | 30 | 9 | - | - | 8 | 35 | - | - | - | - | 38 | 20 | 36 | 15 | 8 | 28 | 3 | - | - | 8 |
StockViz Staff
September 20, 2024
Any question? Send us an email