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 | 2010-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 547 | 620 | 671 | 659 | 686 | 710 | 496 | 509 | 543 | 579 | 600 | 400 | 343 | 295 | 315 | 334 | 353 | 376 | 390 | 398 | 410 | 428 | 452 | 486 | 429 | 418 | 456 | 472 | 507 | 387 | 409 | 443 | 474 | 371 | 388 | 402 | 280 | 294 | 306 | 304 | 195 | 177 | 102 | 113 | 120 | 125 | - | - | - | - | - |
Short-Term Investments |
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 | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 547 | 620 | 671 | 659 | 686 | 710 | 496 | 509 | 543 | 579 | 600 | 400 | 343 | 295 | 315 | 334 | 353 | 376 | 390 | 398 | 410 | 428 | 452 | 486 | 429 | 418 | 456 | 472 | 507 | 387 | 409 | 443 | 474 | 371 | 388 | 402 | 280 | 294 | 306 | 304 | 195 | 177 | 102 | 113 | 120 | 125 | - | - | - | - | - |
Receivables |
Loading...
|
M | 0 | 5 | 5 | 1 | - | 0 | 3 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | - | 0 | 100 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Inventory |
Loading...
|
M | - | -5 | 11 | 11 | - | 0 | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | -2 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 1 | 19 | 3 | 7 | 3 | 9 | 29 | 12 | 13 | 6 | 7 | 8 | 8 | 3 | 5 | 7 | 7 | 3 | 19 | 19 | 4 | 4 | 5 | 8 | 8 | 9 | 13 | 40 | 7 | 4 | 7 | 7 | 7 | 7 | 6 | 4 | 3 | 6 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | - | - | 0 | - |
Current Assets |
Loading...
|
M | 566 | 639 | 691 | 677 | 700 | 719 | 525 | 521 | 556 | 585 | 608 | 409 | 352 | 299 | 320 | 341 | 360 | 378 | 409 | 419 | 415 | 431 | 457 | 494 | 537 | 426 | 469 | 512 | 514 | 391 | 416 | 451 | 482 | 377 | 394 | 406 | 284 | 299 | 309 | 307 | 200 | 178 | 103 | 114 | 121 | 126 | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 16 | 16 | 15 | 5 | 7 | 8 | 10 | 11 | 13 | 14 | 16 | 17 | 19 | 20 | 22 | 24 | 25 | 27 | 29 | 30 | 32 | 53 | 53 | 53 | 54 | 55 | 55 | 56 | 56 | 56 | 52 | 42 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | - | - | - | - | - |
Goodwill |
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 | - | - | - | - | - | - |
Intangible Assets |
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 | - |
Goodwill and Intangible Assets |
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 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 617 | 582 | 607 | 622 | 405 | 407 | 439 | 466 | 490 | 288 | 235 | 184 | 210 | 234 | 255 | 273 | 289 | 303 | 312 | 323 | 340 | 356 | 410 | 407 | 446 | 487 | 496 | 365 | 401 | 431 | 466 | 361 | 378 | 395 | 277 | 290 | 302 | 298 | 193 | 173 | 99 | 107 | 118 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 4 | 40 | 11 | 12 | 13 | 13 | 5 | 5 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 4 | 4 | 3 | 4 | 4 | 5 | 5 | 5 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 2 | 1 | 0 | 3 | 0 | 3 | 3 | 0 | 3 | 3 | 1 | 4 | 3 | 3 | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 57 | 57 | 56 | 44 | 41 | 39 | 30 | 28 | 26 | 25 | 25 | 27 | 27 | 34 | 35 | 38 | 40 | 41 | 42 | 43 | 44 | 67 | 68 | 69 | 69 | 70 | 69 | 67 | 68 | 69 | 64 | 52 | 9 | 8 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 3 | 3 | - | - | - | - | - |
Total Assets |
Loading...
|
M | 623 | 696 | 747 | 721 | 742 | 758 | 554 | 550 | 581 | 609 | 633 | 436 | 380 | 333 | 356 | 379 | 399 | 419 | 451 | 462 | 460 | 499 | 525 | 563 | 607 | 496 | 538 | 579 | 582 | 460 | 480 | 503 | 491 | 385 | 399 | 411 | 290 | 304 | 314 | 312 | 204 | 182 | 108 | 118 | 124 | 129 | 4 | - | - | 4 | 3 |
Accounts Payable |
Loading...
|
M | 14 | 25 | 19 | 14 | 13 | 9 | 10 | 8 | 9 | 4 | 3 | 6 | 4 | 4 | 3 | 2 | 3 | 1 | 2 | 2 | 2 | 1 | 4 | 10 | 12 | 14 | 11 | 13 | 6 | 13 | 11 | 12 | 8 | 5 | 4 | 3 | 2 | 5 | 1 | 1 | 2 | 2 | 1 | 1 | 3 | - | - | - | - | 0 | 0 |
Short-Term Debt |
Loading...
|
M | 2 | 1 | 2 | 3 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 2 | 2 | 1 | 1 | 1 | 0 | 52 | 52 | 51 | 39 | 36 | - | 51 | - | - | - | 51 | - | - | - | 51 | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 67 | 67 | 0 | 25 | 9 | 11 | 10 | 10 | 9 | 8 | 7 | 25 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | -1 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | -41 | -37 | 32 | 29 | 22 | 23 | 25 | 16 | 12 | 16 | 13 | 16 | -97 | -94 | -97 | -99 | -102 | -99 | -86 | -89 | -102 | -98 | -93 | -76 | -87 | 24 | 2 | 27 | 27 | 28 | 26 | 22 | 15 | 18 | 15 | 11 | 8 | 7 | 9 | 10 | 7 | 6 | 7 | 8 | 5 | 2 | 5 | - | - | 8 | 2 |
Current Liabilities |
Loading...
|
M | 43 | 57 | 53 | 72 | 49 | 50 | 51 | 40 | 36 | 33 | 29 | 53 | 23 | 26 | 22 | 19 | 17 | 18 | 32 | 28 | 15 | 15 | 24 | 46 | 36 | 37 | 39 | 40 | 34 | 41 | 37 | 33 | 23 | 22 | 19 | 13 | 10 | 12 | 10 | 11 | 9 | 7 | 8 | 9 | 5 | 2 | 5 | - | - | 8 | 2 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22 | - | 32 | 34 | 35 | 36 | 37 | 38 | 38 | 39 | 39 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | 1 | 2 | 1 | 5 | 7 | 8 | 1 | 11 | 13 | 14 | 16 | 17 | 18 | 20 | 21 | 22 | 50 | 51 | 51 | 51 | 52 | 52 | 52 | 52 | 51 | 39 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 78 | 78 | 76 | 67 | 85 | 86 | 99 | 102 | 106 | 110 | 113 | 95 | 122 | 123 | 125 | 126 | 127 | 129 | 130 | 131 | 132 | 161 | 161 | 161 | 162 | 52 | 52 | 52 | 52 | 53 | 42 | 38 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 121 | 135 | 130 | 139 | 134 | 136 | 150 | 142 | 143 | 143 | 142 | 148 | 145 | 149 | 146 | 144 | 144 | 146 | 162 | 159 | 147 | 176 | 185 | 207 | 197 | 89 | 91 | 92 | 86 | 95 | 78 | 72 | 26 | 25 | 21 | 16 | 12 | 14 | 12 | 13 | 11 | 9 | 9 | 11 | 6 | 3 | 7 | - | - | 10 | 3 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,516 | 1,487 | - | 1,244 | 1,200 | 1,191 | 1,182 | 1,173 | 1,080 | 1,054 | 967 | 961 | 956 | 950 | 944 | 939 | 933 | 927 | 921 | 915 | 907 | 900 | 849 | 840 | 829 | 820 | 654 | 641 | 628 | 622 | 489 | 483 | 477 | 341 | 338 | 337 | 320 | 216 | 214 | 129 | 128 | 127 | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -934 | -880 | - | -839 | -794 | -752 | -716 | -683 | -792 | -820 | -783 | -752 | -722 | -695 | -672 | -650 | -631 | -615 | -598 | -576 | -551 | -491 | -442 | -395 | -342 | -324 | -289 | -240 | -197 | -157 | -129 | -105 | -82 | -64 | -48 | -35 | -22 | -23 | -41 | -30 | -21 | -9 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | - | 0 | - | 0 | - | - | - | - | - | - | -10 | -10 | - | -9 | -9 | -8 | -8 | -8 | -7 | -7 | -11 | -10 | -9 | -9 | -8 | -7 | -6 | -6 | -8 | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -4 | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 12 | 12 | 11 | 3 | 5 | 6 | 8 | 10 | 11 | 12 | 14 | 15 | 17 | 18 | 19 | 20 | 22 | 23 | 24 | 25 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 502 | 561 | 617 | 582 | 607 | 622 | 405 | 407 | 439 | 466 | 490 | 288 | 235 | 184 | 210 | 234 | 255 | 273 | 289 | 303 | 312 | 323 | 340 | 356 | 410 | 407 | 446 | 487 | 496 | 365 | 401 | 431 | 466 | 361 | 378 | 395 | 277 | 290 | 302 | 298 | 193 | 173 | 99 | 107 | 118 | 126 | - | - | - | - | 0 |
Shareholders' Equity and Liabilities |
|
M | 623 | 696 | 747 | 721 | 742 | 758 | 554 | 550 | 581 | 609 | 633 | 436 | 380 | 333 | 356 | 379 | 399 | 419 | 451 | 462 | 460 | 499 | 525 | 563 | 607 | 496 | 538 | 579 | 582 | 460 | 480 | 503 | 491 | 385 | 399 | 411 | 290 | 304 | 314 | 312 | 204 | 182 | 108 | 118 | 124 | 129 | - | - | - | - | - |
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 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 54 | 54 | 58 | 53 | 53 | 54 | 47 | 47 | 47 | 47 | 51 | 47 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 39 | 38 | 38 | 38 | 36 | 35 | 34 | 34 | 34 | 32 | 31 | 31 | 27 | 27 | 27 | 23 | 23 | 21 | 18 | 18 | 18 | 15 | 18 | 18 | 18 | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 618 | 582 | 608 | 623 | 405 | 408 | 439 | 467 | 491 | 289 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 479 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27 | - | 34 | 35 | 36 | 36 | 37 | 90 | 90 | 90 | 79 | 72 | - | 51 | - | - | - | 51 | - | - | - | 51 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | - | - | 52 | 52 | 52 | 52 | 52 | 52 | 51 | 39 | 36 | - | 51 | - | - | - | 51 | - | - | - | 51 | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email