Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 79 | 77 | 120 | 120 | 124 | 26 | 154 | 154 | 65 | 271 | 82 | 84 | 40 | 68 | 43 | 43 | 80 | 139 | 51 | 67 | 143 | 55 | 53 | 69 | 62 | 149 | 127 | 102 | 201 | 242 | 230 | 200 | 274 | 372 | 273 | 273 | 219 | 346 | 734 | 734 | 173 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 79 | 77 | 120 | 120 | 124 | 26 | 154 | 154 | 65 | 271 | 82 | 84 | 40 | 68 | 43 | 43 | 80 | 139 | 51 | 67 | 143 | 55 | 53 | 69 | 62 | 149 | 127 | 102 | 201 | 242 | 230 | 200 | 274 | 372 | 273 | 273 | 219 | 346 | 734 | 734 | 173 | - |
Receivables |
Loading...
|
M | 45 | 31 | 36 | 36 | 41 | 52 | 25 | 25 | 44 | 4 | 24 | 21 | 13 | 8 | 10 | 10 | 10 | 10 | 9 | 10 | 9 | 6 | 9 | 8 | 9 | 8 | 6 | 7 | 8 | 8 | 8 | 8 | 4 | 36 | 44 | 44 | 17 | 15 | 11 | - | - | - |
Inventory |
Loading...
|
M | 5 | 5 | 6 | 6 | 5 | 5 | 6 | 6 | 0 | 1 | - | 11 | 5 | 4 | 6 | 6 | 6 | - | - | 4 | - | 3 | - | 4 | - | - | 44 | 3 | - | - | - | 165 | - | 74 | 44 | 44 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 8 | 9 | 5 | 5 | 22 | 29 | 6 | 6 | 5 | 10 | 15 | 13 | 11 | 10 | 10 | 10 | 7 | 9 | 7 | 6 | 8 | 5 | 7 | 6 | 6 | 6 | 5 | 7 | 7 | 6 | 8 | 19 | 5 | 4 | 3 | 3 | 3 | 2 | 0 | 0 | 0 | - |
Current Assets |
Loading...
|
M | 138 | 129 | 174 | 174 | 191 | 113 | 189 | 189 | 115 | 285 | 120 | 118 | 69 | 90 | 63 | 63 | 103 | 158 | 66 | 84 | 160 | 69 | 69 | 83 | 77 | 163 | 182 | 115 | 216 | 256 | 246 | 393 | 283 | 486 | 363 | 363 | 239 | 363 | 734 | 734 | 173 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 552 | 553 | 631 | 631 | 601 | 604 | 558 | 558 | 554 | - | - | - | 1,277 | 1,320 | 1,272 | 1,272 | 1,379 | 1,391 | 1,444 | 1,508 | 1,521 | 1,534 | 1,531 | 1,541 | 1,340 | 1,353 | 1,364 | 1,414 | 1,318 | 1,245 | 1,183 | 1,053 | 1,325 | 969 | 933 | 933 | 937 | 843 | 372 | 372 | 89 | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | 5 | 5 | - | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 647 | 695 | 711 | 697 | 676 | 621 | 622 | 483 | 328 | 315 | 273 | 754 | 789 | 751 | 875 | 893 | 894 | 858 | 861 | 894 | 905 | 904 | 917 | 908 | 916 | 926 | 957 | - | - | - | 935 | - | - | - | 1,200 | - | - | - | 1,104 | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | 0 | 0 | 74 | 46 | 28 | 40 | 48 | 70 | 24 | 24 | 28 | 84 | 173 | 162 | 161 | 107 | 93 | - | 0 | - | 0 | - | - | - | 11 | - | - | - | 13 | - | - | - | 5 | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 72 | 72 | 4 | 4 | 4 | 5 | 5 | 5 | 7 | 28 | 410 | 726 | 59 | 51 | 155 | 155 | 114 | 68 | 72 | 20 | 19 | 18 | 19 | 19 | 17 | 16 | 17 | 18 | 19 | 21 | 22 | 40 | 43 | 41 | 28 | 28 | 16 | 5 | 0 | 0 | - | - |
Total Long-Term Assets |
Loading...
|
M | 628 | 630 | 640 | 640 | 610 | 687 | 625 | 625 | 634 | 75 | 480 | 750 | 1,360 | 1,398 | 1,600 | 1,600 | 1,655 | 1,621 | 1,623 | 1,620 | 1,540 | 1,552 | 1,550 | 1,561 | 1,357 | 1,369 | 1,381 | 1,432 | 1,337 | 1,266 | 1,205 | 1,093 | 1,368 | 1,010 | 962 | 962 | 953 | 848 | 372 | 372 | 89 | - |
Total Assets |
Loading...
|
M | 766 | 758 | 814 | 814 | 801 | 800 | 814 | 814 | 749 | 360 | 600 | 868 | 1,429 | 1,488 | 1,663 | 1,663 | 1,758 | 1,780 | 1,689 | 1,704 | 1,699 | 1,621 | 1,619 | 1,643 | 1,434 | 1,532 | 1,563 | 1,547 | 1,553 | 1,522 | 1,451 | 1,485 | 1,651 | 1,495 | 1,324 | 1,324 | 1,192 | 1,211 | 1,106 | 1,106 | 262 | - |
Accounts Payable |
Loading...
|
M | 20 | 18 | 24 | 24 | 20 | 8 | 29 | 29 | 50 | 3 | 29 | 5 | 4 | 10 | 5 | 5 | 2 | 21 | 14 | 14 | 15 | 6 | 12 | 10 | 11 | 10 | 9 | 11 | 10 | 10 | 8 | 17 | 19 | 16 | 17 | 17 | 5 | 79 | 1 | 1 | 19 | - |
Short-Term Debt |
Loading...
|
M | 12 | 12 | 12 | 12 | 12 | 12 | 88 | 88 | 145 | 2 | 22 | 46 | 41 | 70 | 74 | 74 | 66 | 137 | 139 | 138 | 134 | 64 | 46 | 48 | 25 | 24 | 41 | 13 | 8 | 4 | 24 | 110 | 49 | 37 | 3 | 3 | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 5 | 14 | 7 | 7 | 8 | 23 | 12 | 12 | 9 | - | - | -33 | -36 | -36 | -32 | -32 | -29 | -24 | -5 | -14 | -3 | -1 | -1 | -8 | - | - | - | -6 | - | - | - | -5 | - | - | -9 | -9 | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1 | 1 | 3 | 3 | 2 | 15 | 4 | 4 | 3 | 11 | 29 | 69 | 65 | 71 | 74 | 74 | 75 | 24 | 5 | 14 | 3 | 7 | 1 | 8 | 6 | - | - | 6 | - | - | 7 | 5 | - | - | 9 | 9 | 1 | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 38 | 45 | 45 | 45 | 43 | 58 | 133 | 133 | 207 | 15 | 51 | 87 | 74 | 115 | 121 | 121 | 114 | 158 | 153 | 153 | 149 | 76 | 58 | 59 | 35 | 33 | 50 | 25 | 18 | 14 | 40 | 127 | 69 | 53 | 20 | 20 | 7 | 79 | 1 | 1 | 19 | - |
Long-Term Debt |
Loading...
|
M | 43 | 46 | 49 | 52 | 55 | 58 | - | 53 | 53 | - | 67 | 158 | 245 | 217 | 353 | 333 | 404 | 440 | 607 | 690 | 605 | 623 | 640 | 667 | 490 | 582 | 587 | 566 | 563 | 519 | 470 | 424 | 353 | 202 | 177 | 104 | 65 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1 | 2 | 2 | 2 | 2 | 4 | 4 | 2 | 2 | - | - | - | 0 | 1 | 6 | 13 | - | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 57 | 62 | 54 | 54 | 58 | 62 | 55 | 55 | 55 | 17 | 234 | 509 | 601 | 584 | 667 | 667 | 751 | 728 | 678 | 690 | 656 | 640 | 657 | 667 | 490 | 582 | 587 | 566 | 563 | 519 | 470 | 424 | 353 | 202 | 104 | 104 | 65 | 79 | 1 | 1 | 0 | - |
Total Liabilities |
Loading...
|
M | 95 | 107 | 99 | 99 | 100 | 120 | 188 | 188 | 262 | 32 | 285 | 596 | 675 | 698 | 788 | 788 | 865 | 886 | 831 | 843 | 805 | 716 | 715 | 726 | 526 | 616 | 637 | 591 | 580 | 533 | 510 | 551 | 422 | 255 | 124 | 124 | 72 | 79 | 1 | 1 | 19 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,718 | 1,717 | 1,750 | 1,749 | 1,748 | 1,748 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 0 | 18 | 184 | 384 | 393 | 403 | 384 | 351 | 376 | 305 | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 671 | 651 | 714 | 714 | 701 | 680 | 626 | 626 | 487 | 328 | 315 | 273 | 754 | 789 | 875 | 875 | 893 | 894 | 858 | 861 | 894 | 905 | 904 | 917 | 908 | 916 | 926 | 957 | 973 | 989 | 942 | 935 | 1,230 | 1,241 | 1,200 | 1,200 | 1,120 | 1,132 | 1,104 | 1,104 | 242 | - |
Shareholders' Equity and Liabilities |
|
M | 766 | 758 | 814 | 814 | 801 | 800 | 814 | 814 | 749 | 360 | 600 | 868 | 1,429 | 1,488 | 1,663 | 1,663 | 1,758 | 1,780 | 1,689 | 1,704 | 1,699 | 1,621 | 1,619 | 1,643 | 1,434 | 1,532 | 1,563 | 1,547 | 1,553 | 1,522 | 1,451 | 1,485 | 1,651 | 1,495 | 1,324 | 1,324 | 1,192 | 1,211 | 1,106 | 1,106 | 262 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -57 | -57 | -57 | -57 | -57 | -57 | -30 | -20 | -20 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 38 | 37 | 37 | 37 | 38 | 38 | 28 | 28 | 15 | 11 | 11 | 11 | 12 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
Shareholders' Equity (Tangible) |
|
M | - | 648 | 696 | 712 | 698 | 677 | 622 | 623 | 484 | 329 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 821 | 771 | 878 | 998 | 864 | 896 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 55 | 58 | 61 | 64 | 67 | 70 | - | 141 | 198 | - | 89 | 203 | 285 | 287 | 427 | 407 | 470 | 577 | 746 | 829 | 739 | 687 | 686 | 716 | 515 | 606 | 628 | 579 | 571 | 523 | 495 | 534 | 402 | 239 | 181 | 107 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 12 | 12 | 12 | 12 | 12 | 12 | 78 | 88 | 145 | - | 6 | 13 | 5 | 34 | 37 | 45 | 38 | 113 | 134 | 138 | 131 | 63 | 45 | 47 | 25 | 606 | 628 | 13 | 571 | 523 | - | 108 | - | - | - | 3 | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email