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 | 2016-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 190 | 199 | 168 | 165 | 199 | 185 | 182 | 163 | 120 | 114 | 82 | 70 | 79 | 84 | 70 | 101 | 87 | 79 | 84 | 70 | 59 | 51 | 15 | 15 | 9 | 25 | 17 | 24 | - | 17 |
Short-Term Investments |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 190 | 199 | 168 | 165 | 199 | 186 | 183 | 163 | 121 | 115 | 83 | 70 | 79 | 85 | 71 | 102 | 88 | 80 | 84 | 70 | 59 | 51 | 15 | 15 | 9 | 25 | 17 | 24 | - | - |
Receivables |
Loading...
|
M | 179 | 173 | 191 | 182 | 184 | 176 | 194 | 165 | 161 | 145 | 142 | 119 | 111 | 94 | 95 | 86 | 82 | 78 | 69 | 67 | 64 | 64 | 53 | 53 | 50 | 49 | 45 | 40 | - | 29 |
Inventory |
Loading...
|
M | - | 0 | 0 | 0 | -1 | 0 | - | - | - | - | - | -6 | - | - | - | -7 | - | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 |
Other Current Assets |
Loading...
|
M | - | 2 | 6 | 39 | 1 | 2 | 0 | - | - | 0 | - | 6 | - | - | - | 7 | - | 0 | 0 | 6 | 0 | 0 | 4 | 4 | 0 | - | 0 | 2 | - | 8 |
Current Assets |
Loading...
|
M | 369 | 371 | 360 | 347 | 384 | 362 | 376 | 328 | 282 | 260 | 225 | 190 | 190 | 179 | 166 | 187 | 169 | 158 | 153 | 137 | 123 | 115 | 68 | 68 | 60 | 74 | 62 | 66 | - | 44 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 75 | 78 | 90 | 91 | 85 | 87 | 83 | 72 | 69 | 69 | 71 | 71 | 54 | 59 | 61 | 64 | 61 | 61 | 48 | 11 | 9 | 10 | 9 | 9 | 8 | 9 | 8 | 7 | - | - |
Goodwill |
Loading...
|
M | 264 | 256 | 259 | 241 | 187 | 190 | 153 | 146 | 142 | 125 | 126 | 124 | 120 | 103 | 105 | 57 | 56 | 59 | 36 | 37 | 41 | 42 | 41 | 41 | 39 | 41 | 16 | 16 | - | 15 |
Intangible Assets |
Loading...
|
M | 57 | 62 | 66 | 66 | 51 | 55 | 56 | 56 | 61 | 64 | 68 | 70 | 33 | 35 | 37 | 39 | 40 | 31 | 29 | 29 | 29 | 30 | 31 | 31 | 30 | 31 | 16 | 16 | - | 30 |
Goodwill and Intangible Assets |
Loading...
|
M | 321 | 317 | 325 | 307 | 238 | 245 | 209 | 202 | 203 | 189 | 194 | 194 | 152 | 138 | 142 | 96 | 96 | 91 | 65 | 66 | 70 | 73 | 72 | 72 | 69 | 72 | 32 | 32 | - | 45 |
Tangible Assets |
Loading...
|
M | - | - | 274 | 264 | - | 266 | 276 | 231 | 193 | 175 | 140 | 107 | 123 | 121 | 107 | 141 | 112 | 99 | 117 | 101 | 86 | 158 | 85 | -3 | -10 | - | 16 | 16 | - | 7 |
Long-Term Investments |
Loading...
|
M | 7 | 6 | 3 | 5 | 2 | 1 | 3 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | 0 |
Total Investments |
Loading...
|
M | 8 | 7 | 3 | 5 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 167 | 164 | 124 | 86 | 84 | 0 | 0 | 0 | - | -2 | -2 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 424 | 423 | 439 | 423 | 339 | 346 | 314 | 294 | 290 | 280 | 289 | 284 | 219 | 211 | 219 | 173 | 167 | 164 | 124 | 86 | 84 | 85 | 83 | 83 | 79 | 82 | 41 | 41 | - | - |
Total Assets |
Loading...
|
M | 792 | 795 | 798 | 770 | 722 | 708 | 691 | 622 | 572 | 539 | 514 | 473 | 409 | 390 | 385 | 361 | 337 | 322 | 277 | 223 | 207 | 201 | 151 | 151 | 138 | 156 | 103 | 106 | - | 97 |
Accounts Payable |
Loading...
|
M | 82 | 85 | 84 | 91 | 93 | 96 | 102 | 98 | 89 | 94 | 86 | 79 | 65 | 63 | 66 | 59 | 63 | 73 | 48 | 49 | 44 | 42 | 40 | 40 | 33 | 29 | 25 | 4 | - | 2 |
Short-Term Debt |
Loading...
|
M | 14 | 14 | 15 | 15 | 14 | 14 | 13 | 12 | 12 | 12 | 13 | 14 | 12 | 12 | 11 | 11 | 11 | 11 | 9 | 0 | 0 | 0 | 20 | 20 | 24 | - | - | 29 | - | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 6 | 8 | 8 | 7 | - | - | 4 | 4 | - | 7 | 13 | 4 | 6 | 5 | 7 | 3 | 6 | 3 | 5 | 2 | 4 | 6 | 2 | 2 | 3 | - | - | 2 | - | - |
Other Current Liabilities |
Loading...
|
M | 5 | 5 | 8 | 8 | 16 | 20 | 26 | 14 | 15 | 6 | 6 | 7 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 3 | 1 | 1 | 9 | 9 | 5 | 57 | 21 | 20 | - | 30 |
Current Liabilities |
Loading...
|
M | 107 | 111 | 115 | 121 | 122 | 131 | 141 | 128 | 116 | 119 | 117 | 103 | 85 | 81 | 85 | 76 | 81 | 88 | 63 | 54 | 49 | 49 | 71 | 71 | 65 | 85 | 46 | 55 | - | 55 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1,000,000,000,000 | 75,089,120,533 | 0 | - | - | 0 | - | 0 |
Non-Current Liabilities (Other) |
Loading...
|
M | 1 | 1 | 10 | 4 | 1 | 1 | 4 | 5 | 4 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 60 | 63 | 84 | 78 | 62 | 67 | 65 | 61 | 61 | 56 | 62 | 70 | 49 | 50 | 51 | 48 | 47 | 44 | 32 | 2 | 2 | 3 | 10 | 10 | 11 | 11 | 3 | 3 | - | - |
Total Liabilities |
Loading...
|
M | 168 | 175 | 199 | 199 | 184 | 198 | 206 | 189 | 177 | 176 | 179 | 173 | 134 | 131 | 137 | 125 | 129 | 132 | 95 | 56 | 51 | 52 | 82 | 82 | 76 | 97 | 49 | 58 | - | 57 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21 | 20 | 17 | 17 | 16 | 79 | 0 | 0 | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 32 | 34 | 37 | 33 | 31 | 25 | 32 | 24 | 19 | 15 | 18 | 16 | 17 | 18 | 21 | 22 | 14 | 14 | 1 | 3 | 7 | 27 | 9 | 9 | 8 | - | - | 9 | - | - |
Capital Lease Obligations |
Loading...
|
M | 57 | 59 | 69 | 69 | 64 | 68 | 64 | 56 | 56 | 57 | 61 | 64 | 47 | 51 | 52 | 53 | 51 | 50 | 38 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 625 | 620 | 599 | 571 | 538 | 510 | 485 | 433 | 395 | 364 | 335 | 301 | 275 | 259 | 249 | 236 | 208 | 190 | 183 | 166 | 156 | 149 | 69 | 69 | 62 | 59 | 54 | 49 | - | 39 |
Shareholders' Equity and Liabilities |
|
M | 792 | 795 | 798 | 770 | 722 | 708 | 691 | 622 | 572 | 539 | 514 | 473 | 409 | 390 | 385 | 361 | 337 | 322 | 277 | 223 | 207 | 201 | 151 | 151 | 138 | 156 | 103 | 106 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -2 | -2 | -2 | -2 | -4 | -1,000,000,000,000 | -1,000,000,000,000 | -4 | - | - | -3 | - | -1 |
Shares (Common, Diluted) |
|
M | 59 | 59 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 57 | 57 | 57 | 56 | 56 | 56 | 55 | 55 | 55 | 55 | 50 | 50 | 50 | 53 | 53 | 45 | 51 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 275 | 265 | - | 267 | 277 | 232 | 194 | 176 | 141 | 108 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 139 | 131 | 122 | 70 | 59 | 51 | 35 | 35 | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | 9 | 0 | 0 | 0 | 1,000,000,000,020 | 75,089,120,552 | 24 | - | - | 29 | - | 0 |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000,000 | 33 | - | - | 0 | - | 0 |
StockViz Staff
September 19, 2024
Any question? Send us an email