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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 36 | 34 | 44 | 58 | 27 | 46 | 69 | 119 | 95 | 104 | 100 | 112 | 92 | 93 | 29 | 34 | 20 | 42 | 12 | 19 | 13 | 11 | 16 | 7 | 27 | 11 | 9 | 7 | 20 | 36 | 30 | 38 | 38 | 47 | 54 | 57 | 28 | 32 | 34 | 38 | 1 | 1 | - | - | - | 2 |
Short-Term Investments |
Loading...
|
M | 45 | 40 | 44 | 28 | 28 | 28 | 27 | - | - | - | - | - | - | 0 | 0 | 4 | 14 | 6 | 16 | 16 | 26 | 33 | 33 | 48 | 36 | 32 | 39 | 42 | 35 | 23 | 23 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 81 | 75 | 88 | 86 | 55 | 74 | 96 | 119 | 95 | 104 | 100 | 112 | 92 | 93 | 29 | 38 | 35 | 48 | 28 | 35 | 39 | 44 | 49 | 55 | 64 | 44 | 48 | 49 | 55 | 59 | 52 | 50 | 38 | 47 | 54 | 57 | 28 | 32 | 34 | 38 | 1 | 1 | - | - | - | - |
Receivables |
Loading...
|
M | 19 | 22 | 24 | 47 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | 3 | 1 | 3 | - | - | - | - | - | - | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | 1 | 2 | 1 | 2 | 1 | 1 | - | - | - | - |
Inventory |
Loading...
|
M | - | 0 | 13 | 10 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 2 | - | - | - | - | - | - | - | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | 0 | - | - | - | - |
Other Current Assets |
Loading...
|
M | 2 | 6 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 2 | 8 | 1 | 0 | 1 | 1 | 0 | 0 | - | - | - | 0 |
Current Assets |
Loading...
|
M | 102 | 102 | 129 | 146 | 60 | 79 | 104 | 126 | 102 | 109 | 104 | 116 | 95 | 98 | 32 | 41 | 37 | 52 | 29 | 36 | 40 | 51 | 50 | 57 | 64 | 45 | 49 | 51 | 56 | 59 | 54 | 53 | 40 | 48 | 56 | 65 | 30 | 35 | 37 | 41 | 2 | 3 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 93 | -30 | - | 16 | 45 | 38 | 40 | 38 | 65 | 26 | 23 | 10 | 6 | 6 | 13 | 6 | 10 | 11 | 31 | 28 | 27 | 37 | 21 | 27 | 32 | 34 | 35 | 33 | 44 | 35 | 42 | 50 | 57 | 27 | 33 | 36 | 39 | -20 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 14 | 24 | 17 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 59 | 64 | 61 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 0 | 0 | 0 | 0 | 8 | 6 | 5 | 6 | 6 | 6 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 4 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 17 | 26 | 20 | 9 | 11 | 9 | 9 | 10 | 10 | 10 | 6 | 6 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 7 | 1 | 1 | 1 | 0 | 0 | 5 | 5 | 5 | 5 | 11 | 9 | - | - | - | - |
Total Assets |
Loading...
|
M | 118 | 128 | 149 | 155 | 70 | 88 | 112 | 136 | 112 | 120 | 110 | 121 | 100 | 103 | 37 | 45 | 42 | 57 | 34 | 41 | 45 | 53 | 52 | 58 | 65 | 46 | 50 | 52 | 57 | 60 | 61 | 54 | 41 | 49 | 56 | 65 | 35 | 40 | 42 | 46 | 13 | 12 | - | - | - | 12 |
Accounts Payable |
Loading...
|
M | 9 | 7 | 3 | 3 | 6 | 6 | 7 | 10 | 8 | 8 | 8 | 6 | 7 | 5 | 5 | 5 | 5 | 7 | 6 | 4 | 2 | 4 | 2 | 3 | 3 | 4 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 3 | 2 | - | - | - | 1 |
Short-Term Debt |
Loading...
|
M | 13 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 7 | 5 | 4 | 4 | 3 | 1 | 14 | 14 | - | - | - | - | - | 4 | - | - | - | - | 15 | 15 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 1 | 1 | 2 | 3 | - | - | - | - | - | 12 | 5 | 3 | 2 | 4 | - | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 5 | 8 | 11 | 9 | 5 | 11 | 7 | 6 | 5 | -6 | 1 | 10 | 16 | 18 | 3 | 0 | 2 | 4 | 2 | 3 | 2 | 2 | 2 | 5 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 3 | 3 | 6 | 4 | 2 | 3 | 2 | 2 | 3 | 2 | 1 | - | - | - | 2 |
Current Liabilities |
Loading...
|
M | 27 | 16 | 17 | 16 | 46 | 18 | 14 | 16 | 13 | 14 | 13 | 20 | 25 | 26 | 8 | 7 | 7 | 11 | 8 | 7 | 5 | 6 | 11 | 13 | 11 | 10 | 7 | 5 | 3 | 4 | 4 | 5 | 5 | 7 | 5 | 7 | 5 | 4 | 3 | 4 | 21 | 18 | - | - | - | 14 |
Long-Term Debt |
Loading...
|
M | - | 12 | 12 | 12 | 11 | 45 | 34 | 34 | 45 | 29 | 29 | 40 | 12 | 17 | 13 | 18 | 11 | 12 | 13 | 15 | 18 | 15 | 8 | 9 | 11 | 10 | 12 | 13 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | 15 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 44 | 55 | - | 47 | 40 | 4 | 36 | 30 | 1 | 49 | 53 | 19 | 32 | 28 | 33 | 20 | 23 | 29 | 1 | 5 | 9 | 7 | 4 | 4 | 2 | 5 | 7 | 9 | 5 | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 17 | 39 | 40 | 46 | 55 | 67 | 81 | 74 | 60 | 65 | 59 | 69 | 49 | 53 | 19 | 32 | 28 | 33 | 20 | 23 | 29 | 16 | 13 | 18 | 18 | 14 | 16 | 16 | 20 | 21 | 24 | 5 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 13 | 3 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 44 | 55 | 57 | 62 | 100 | 85 | 95 | 90 | 73 | 79 | 72 | 89 | 74 | 80 | 27 | 39 | 35 | 44 | 28 | 31 | 34 | 22 | 24 | 31 | 29 | 24 | 22 | 20 | 23 | 25 | 28 | 10 | 6 | 7 | 6 | 8 | 7 | 6 | 6 | 7 | 33 | 21 | - | - | - | 31 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 427 | 426 | - | 425 | 424 | - | 401 | 368 | 362 | 357 | 349 | 293 | 291 | 285 | 284 | 263 | 259 | 252 | 249 | 247 | 247 | 246 | 227 | 225 | 221 | 219 | 215 | 210 | 209 | 192 | 192 | 192 | 190 | 151 | 151 | 151 | 150 | 4 | - | - | - | - | - |
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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -334 | -456 | - | -408 | -378 | - | -359 | -330 | -330 | -331 | -327 | -284 | -285 | -278 | -271 | -257 | -249 | -241 | -218 | -220 | -220 | -209 | -205 | -198 | -189 | -185 | -180 | -177 | -165 | -157 | -150 | -142 | -133 | -124 | -118 | -114 | -111 | -113 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -17 | -18 | -18 | -18 | -18 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 74 | 73 | 92 | 93 | -30 | 3 | 17 | 45 | 39 | 41 | 38 | 32 | 26 | 23 | 10 | 6 | 6 | 13 | 6 | 10 | 11 | 31 | 28 | 27 | 37 | 21 | 27 | 32 | 34 | 35 | 33 | 44 | 35 | 42 | 50 | 57 | 27 | 33 | 36 | 39 | -20 | -9 | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 118 | 128 | 149 | 155 | 70 | 88 | 112 | 136 | 112 | 120 | 110 | 121 | 100 | 103 | 37 | 45 | 42 | 57 | 34 | 41 | 45 | 53 | 52 | 58 | 65 | 46 | 50 | 52 | 57 | 60 | 61 | 54 | 41 | 49 | 56 | 65 | 35 | 40 | 42 | 46 | 13 | 12 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 49 | 37 | 48 | 50 | 48 | 43 | 48 | 43 | 33 | 28 | 28 | 26 | 27 | 11 | 13 | 10 | 10 | 10 | 7 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 93 | -30 | - | 16 | 45 | 38 | 40 | 38 | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | 131 | 153 | - | 133 | 129 | 141 | - | - | - | - | 46 | 60 | 41 | 50 | 57 | - | 64 | 70 | 78 | 59 | 62 | 64 | 84 | 87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 12 | 12 | 12 | 46 | 46 | 34 | 34 | 45 | 29 | 29 | 40 | 12 | 17 | 13 | 18 | 11 | 12 | 13 | 15 | 18 | - | 15 | 15 | 15 | 15 | 15 | 14 | 29 | 29 | - | - | - | - | - | 4 | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | 7 | 5 | 4 | 4 | 3 | 14 | 14 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email