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 | 2018-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 28 | 35 | 40 | 84 | 123 | 50 | 459 | 58 | 999 | 1,258 | 1,331 | 1,169 | 1,278 | 1,451 | 926 | 907 | 1,004 | 998 | - | 1,082 | - | - |
Short-Term Investments |
Loading...
|
M | - | 33 | 36 | - | - | - | - | - | - | - | - | 46 | 47 | -11 | 39 | 337 | 331 | 113 | - | 108 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 28 | 35 | 40 | 84 | 123 | 50 | 459 | 58 | 999 | 1,258 | 1,331 | 1,169 | 1,278 | 1,451 | 965 | 1,244 | 1,335 | 1,111 | - | 1,190 | - | - |
Receivables |
Loading...
|
M | 147 | 151 | 148 | 133 | 211 | 150 | 202 | 205 | 310 | 239 | 223 | 122 | 147 | 105 | 109 | 80 | 108 | 92 | 103 | 83 | - | - |
Inventory |
Loading...
|
M | 4 | 5 | 3 | 3 | 3 | 2 | 14 | 3 | 103 | 95 | 97 | 83 | 83 | 82 | 90 | 80 | 166 | 51 | - | 34 | - | - |
Other Current Assets |
Loading...
|
M | 76 | 4 | 96 | 78 | 6 | 14 | 382 | 2 | 47 | 43 | 38 | 38 | 34 | 24 | 16 | 23 | 41 | 44 | 51 | 39 | - | - |
Current Assets |
Loading...
|
M | 256 | 250 | 284 | 295 | 408 | 269 | 841 | 341 | 1,458 | 1,635 | 1,689 | 1,412 | 1,541 | 1,662 | 1,179 | 1,427 | 1,649 | 1,298 | 1,298 | 1,347 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 943 | 936 | 849 | 865 | 886 | 905 | 3,685 | 967 | 3,170 | 2,945 | 2,640 | 2,368 | 2,127 | 2,036 | 1,949 | 1,866 | 1,776 | 1,776 | - | 1,349 | - | - |
Goodwill |
Loading...
|
M | 69 | 69 | 69 | 69 | 69 | 69 | 500 | 69 | 500 | 500 | 500 | 78 | 74 | 74 | 74 | 74 | 82 | 166 | - | 166 | - | - |
Intangible Assets |
Loading...
|
M | 64 | 64 | 64 | 64 | 64 | 64 | 222 | 65 | 241 | 246 | 250 | 235 | 191 | 208 | 211 | 214 | 221 | 228 | - | 280 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 133 | 133 | 133 | 133 | 133 | 133 | 722 | 134 | 741 | 746 | 750 | 313 | 266 | 283 | 286 | 289 | 303 | 393 | - | 445 | - | - |
Tangible Assets |
Loading...
|
M | - | - | -368 | -133 | 1,578 | 1,479 | 1,371 | 1,235 | 1,504 | 2,322 | 1,425 | 2,135 | 2,356 | 2,416 | 2,486 | 2,553 | 2,496 | 2,212 | 2,127 | - | - | 2,015 |
Long-Term Investments |
Loading...
|
M | 24 | 18 | 15 | 32 | - | - | - | 44 | 45 | 46 | 48 | 46 | 57 | 50 | 51 | 53 | 62 | 63 | - | 85 | - | - |
Total Investments |
Loading...
|
M | - | 51 | 51 | - | - | - | - | - | - | - | - | 92 | 104 | 38 | 90 | 390 | 393 | 176 | - | 193 | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 442 | 7 | 83 | 108 | 29 | 92 | 178 | 40 | 167 | 150 | 152 | 128 | 114 | 92 | 122 | 85 | 37 | 49 | - | 90 | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,203 | 1,170 | 1,065 | 1,106 | 1,137 | 1,130 | 4,585 | 1,185 | 4,122 | 3,888 | 3,590 | 2,855 | 2,563 | 2,460 | 2,407 | 2,293 | 2,178 | 2,282 | - | 1,969 | - | - |
Total Assets |
Loading...
|
M | 1,459 | 1,420 | 1,349 | 1,401 | 1,546 | 1,399 | 5,426 | 1,527 | 5,580 | 5,523 | 5,279 | 4,267 | 4,104 | 4,122 | 3,586 | 3,719 | 3,827 | 3,580 | - | 3,316 | - | - |
Accounts Payable |
Loading...
|
M | 23 | 35 | 257 | 262 | 242 | 94 | 517 | 84 | 40 | 44 | 26 | 24 | 10 | 5 | 8 | 17 | 19 | 41 | 41 | 24 | - | - |
Short-Term Debt |
Loading...
|
M | 48 | 52 | 59 | 53 | 55 | 53 | 149 | 48 | 133 | 122 | 109 | 74 | 63 | 60 | 59 | 59 | 59 | 56 | - | 6 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 251 | 236 | 289 | 226 | 258 | 189 | 254 | 203 | 263 | 256 | 266 | 210 | 215 | 206 | 202 | 189 | 206 | 186 | - | 187 | - | - |
Other Current Liabilities |
Loading...
|
M | 228 | 215 | 456 | 1,160 | 50 | 153 | 517 | 211 | 528 | 448 | 353 | 345 | 225 | 202 | 183 | 245 | 342 | 259 | 276 | 257 | - | - |
Current Liabilities |
Loading...
|
M | 551 | 538 | 605 | 541 | 555 | 488 | 920 | 545 | 965 | 870 | 754 | 653 | 513 | 472 | 451 | 510 | 626 | 542 | 542 | 474 | - | - |
Long-Term Debt |
Loading...
|
M | 602 | 606 | 699 | 630 | 1,782 | 1,885 | 1,653 | 1,669 | 1,584 | 655 | 1,621 | 655 | 657 | 649 | 27 | 28 | 30 | 31 | - | 49 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 45 | 44 | 44 | 56 | 343 | 625 | 587 | 573 | 587 | 350 | 549 | 74 | 290 | 277 | 80 | 78 | 78 | 55 | - | 60 | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,002 | 984 | 979 | 930 | 947 | 962 | 2,402 | 983 | 2,356 | 2,383 | 2,337 | 1,017 | 958 | 940 | 334 | 335 | 363 | 349 | - | 188 | - | - |
Total Liabilities |
Loading...
|
M | 1,553 | 1,522 | 1,584 | 1,471 | 1,502 | 1,450 | 3,322 | 1,528 | 3,321 | 3,253 | 3,091 | 1,670 | 1,472 | 1,412 | 785 | 845 | 988 | 891 | - | 662 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 18 | 2,391 | 2,322 | 2,303 | 2,302 | 2,334 | 2,759 | 2,279 | 2,745 | 2,781 | 2,782 | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,852 | 2,639 | - | 2,619 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -29 | -325 | -268 | -335 | -291 | -191 | -235 | -210 | -270 | -152 | -73 | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -33 | -33 | -34 | -34 | -34 | -34 | -61 | -35 | -37 | -33 | -35 | -27 | -24 | -25 | -38 | -52 | -53 | -33 | - | -47 | - | - |
Capital Lease Obligations |
Loading...
|
M | 362 | 346 | 251 | 256 | 268 | 548 | 504 | 493 | 507 | 516 | 450 | 293 | 227 | 210 | 218 | 228 | 246 | 240 | - | - | - | - |
Shareholders' Equity |
|
M | -95 | -102 | -235 | -69 | 44 | -51 | 1,907 | -1 | 2,107 | 2,112 | 2,035 | 2,448 | 2,606 | 2,684 | 2,772 | 2,842 | 2,799 | 2,606 | - | 2,572 | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,459 | 1,420 | 1,349 | 1,401 | 1,546 | 1,399 | 5,229 | 1,527 | 5,580 | 5,523 | 5,279 | 4,267 | 4,104 | 4,122 | 3,586 | 3,719 | 3,827 | 3,580 | - | 3,316 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 48 | 48 | 50 | 51 | 52 | 35 | 35 | 34 | 34 | 34 | 34 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -368 | -133 | - | 1,479 | 1,371 | 1,235 | 1,504 | 2,322 | 1,426 | 2,135 | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 1,959 | 1,988 | 2,261 | 1,775 | 2,716 | 2,035 | 3,061 | 1,898 | 1,998 | 2,161 | - | - | 1,424 | 1,197 | - | - | - | - |
Total Debt |
Loading...
|
M | 650 | 657 | 758 | 683 | 1,836 | 1,938 | 1,802 | 1,717 | 1,717 | 777 | 1,730 | 729 | 720 | 710 | 86 | 87 | 89 | 87 | - | 55 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 16 | 16 | 20 | 16 | 16 | 103 | 86 | 74 | 66 | 56 | 55 | 6 | 4 | 5 | 5 | 5 | 5 | 5 | - | 6 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email