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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 356 | 359 | 311 | 326 | 332 | 220 | 234 | 274 | 312 | 587 | 600 | 622 | 617 | 664 | 769 | 340 | 372 | 424 | 427 | 56 | -65 | 65 | 65 | - | -48 |
Short-Term Investments |
Loading...
|
M | 16 | 29 | 46 | 66 | 86 | 210 | 218 | 226 | 227 | - | - | - | - | - | - | - | - | - | - | 0 | 130 | 0 | 0 | - | 96 |
Cash and Short-Term Investments |
Loading...
|
M | 372 | 389 | 357 | 391 | 418 | 430 | 452 | 500 | 539 | 587 | 600 | 622 | 617 | 664 | 769 | 340 | 372 | 424 | 427 | 56 | 65 | 65 | 0 | - | 48 |
Receivables |
Loading...
|
M | 91 | 115 | 104 | 88 | 78 | 104 | 84 | 76 | 77 | 85 | 78 | 60 | 57 | 51 | 36 | 23 | 31 | 33 | 26 | 35 | 0 | 30 | 30 | - | - |
Inventory |
Loading...
|
M | 83 | 74 | 81 | 84 | 82 | 82 | 79 | 71 | 64 | 60 | 51 | 44 | 39 | 30 | 25 | 22 | 19 | 15 | 13 | 12 | 0 | 9 | 9 | - | - |
Other Current Assets |
Loading...
|
M | 21 | 19 | 20 | 19 | 21 | 17 | 15 | 20 | 18 | 14 | 14 | 13 | 14 | 13 | 11 | 9 | 7 | 8 | 7 | 4 | 0 | 3 | 0 | - | - |
Current Assets |
Loading...
|
M | 567 | 596 | 562 | 583 | 602 | 635 | 629 | 666 | 697 | 748 | 744 | 757 | 746 | 774 | 900 | 452 | 430 | 481 | 474 | 107 | 65 | 106 | 106 | - | 48 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 332 | 345 | 354 | 356 | 367 | 359 | 329 | 296 | 266 | 230 | 203 | 176 | 164 | 120 | 110 | 99 | 96 | 49 | 47 | 38 | - | 11 | - | - | - |
Goodwill |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Intangible Assets |
Loading...
|
M | 16 | 17 | 22 | 22 | 23 | 23 | 23 | 24 | 25 | 25 | 26 | 27 | 27 | 22 | 22 | - | - | 0 | - | 0 | 0 | 0 | 0 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 21 | 21 | 26 | 27 | 27 | 27 | 28 | 29 | 29 | 30 | 31 | 31 | 32 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Tangible Assets |
Loading...
|
M | - | - | 719 | 793 | 802 | 778 | 776 | 755 | 777 | 788 | 796 | 780 | 748 | 739 | 803 | 370 | 409 | 420 | 421 | -228 | -220 | -220 | -220 | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 130 | 0 | 0 | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3 | 3 | 6 | 24 | 18 | 7 | 10 | 10 | 11 | 11 | 39 | 39 | 40 | 13 | 10 | 32 | 84 | 76 | 52 | 10 | 0 | 7 | 0 | - | - |
Total Long-Term Assets |
Loading...
|
M | 356 | 369 | 386 | 407 | 412 | 394 | 367 | 335 | 306 | 271 | 246 | 220 | 208 | 155 | 142 | 131 | 181 | 125 | 99 | 48 | 0 | 18 | 0 | - | - |
Total Assets |
Loading...
|
M | 923 | 965 | 949 | 990 | 1,014 | 1,029 | 996 | 1,002 | 1,003 | 1,019 | 991 | 978 | 954 | 929 | 1,043 | 583 | 610 | 606 | 573 | 156 | 0 | 124 | 124 | - | - |
Accounts Payable |
Loading...
|
M | 20 | 16 | 19 | 23 | 29 | 22 | 22 | 27 | 19 | 17 | 17 | 16 | 16 | 5 | 9 | 10 | 14 | 13 | 12 | 9 | 0 | 9 | 9 | - | - |
Short-Term Debt |
Loading...
|
M | 11 | 12 | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 5 | 4 | 5 | 6 | 6 | 5 | 4 | 3 | 10 | 7 | 5 | 0 | 4 | 0 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 14 | 13 | 11 | 9 | 9 | 8 | 7 | 6 | 5 | 5 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | - | 3 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 63 | 87 | 65 | 56 | 65 | 92 | 90 | 77 | 62 | 83 | 73 | 87 | 94 | 103 | 127 | 105 | 39 | 37 | 26 | 26 | 0 | 17 | 8 | - | - |
Current Liabilities |
Loading...
|
M | 109 | 127 | 105 | 98 | 112 | 131 | 127 | 118 | 94 | 110 | 100 | 113 | 121 | 118 | 146 | 122 | 59 | 63 | 48 | 43 | 0 | 32 | 32 | - | - |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20 | 22 | 25 | 0 | 25 | 25 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 5 | 4 | 10 | 98 | 7 | 6 | 94 | 9 | 9 | 91 | 8 | 8 | 81 | 72 | 4 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 95 | 97 | 99 | 98 | 100 | 92 | 94 | 100 | 102 | 91 | 90 | 80 | 81 | 72 | 72 | 69 | 142 | 123 | 103 | 97 | 0 | 312 | 0 | - | - |
Total Liabilities |
Loading...
|
M | 204 | 224 | 203 | 196 | 212 | 223 | 220 | 218 | 197 | 201 | 190 | 193 | 202 | 190 | 217 | 192 | 201 | 186 | 151 | 140 | 0 | 344 | 101 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,937 | 1,884 | 1,839 | 1,793 | 1,758 | 1,715 | 1,681 | 1,645 | 1,612 | 1,569 | 1,544 | - | - | 693 | 682 | 677 | 18 | 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 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -1,142 | -1,080 | -1,029 | -1,012 | -970 | -906 | -863 | -845 | -828 | -817 | -805 | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | -1 | -1 | -1 | -4 | -5 | -4 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Capital Lease Obligations |
Loading...
|
M | 92 | 95 | 98 | 100 | 102 | 95 | 96 | 99 | 101 | 82 | 80 | 71 | 73 | 63 | 62 | 59 | 60 | - | - | 0 | 0 | 0 | 0 | - | - |
Shareholders' Equity |
|
M | 719 | 741 | 745 | 793 | 802 | 806 | 776 | 784 | 807 | 818 | 800 | 785 | 752 | 739 | 825 | 391 | 409 | 420 | 421 | 15 | 23 | -220 | -220 | - | 46 |
Shareholders' Equity and Liabilities |
|
M | 923 | 965 | 949 | 990 | 1,014 | 1,029 | 996 | 1,002 | 1,003 | 1,019 | 991 | 978 | 954 | 929 | 1,043 | 583 | 610 | 606 | 573 | 156 | 0 | 124 | 0 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - |
Shares (Common, Diluted) |
|
M | 119 | 119 | 118 | 117 | 116 | 115 | 114 | 114 | 113 | 112 | 111 | 110 | 109 | 107 | 101 | 99 | 97 | 96 | 29 | 93 | 83 | 83 | 83 | 13 | 13 |
Shareholders' Equity (Tangible) |
|
M | - | - | 719 | 793 | 802 | 778 | 776 | 755 | 777 | 788 | 796 | 780 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 454 | 457 | 86 | 65 | 69 | 0 | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30 | 30 | 30 | 0 | 30 | 25 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 7 | 5 | 0 | 4 | 4 | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email