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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 202 | 202 | 226 | 207 | 222 | 260 | 220 | 244 | 258 | 313 | 262 | 248 | 274 | 388 | 97 | 97 | 97 | 97 | 59 | 59 | 59 | 59 | - | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | - | 202 | 226 | 207 | - | 260 | 220 | 244 | 258 | 313 | 262 | 248 | 274 | 388 | - | - | - | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 1,349 | 333 | 1,595 | 1,694 | 1,886 | 307 | 2,511 | 265 | 290 | 307 | 293 | 310 | 339 | 373 | 93 | 93 | 93 | 93 | 111 | 111 | 111 | 111 | - | - | - | - |
Inventory |
Loading...
|
M | - | - | - | - | - | 1,867 | - | - | - | 1,658 | 1,202 | 1,249 | 1,308 | 1,376 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 61 | 1,371 | 103 | 81 | 81 | 61 | 83 | 2,569 | 1,781 | 64 | 69 | 1,322 | 1,365 | 1,640 | - | - | - | 1,451 | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 1,792 | 1,906 | 1,925 | 1,982 | 2,299 | 2,495 | 2,814 | 3,078 | 2,330 | 2,343 | 1,826 | 1,880 | 1,978 | 2,201 | 550 | 550 | 550 | 550 | 473 | 473 | 473 | 473 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 48 | 39 | 44 | 42 | 42 | 47 | 34 | 37 | 44 | 48 | 49 | 50 | 53 | 59 | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 2,007 | 2,023 | 1,991 | 2,017 | 2,009 | 1,999 | 1,945 | 1,993 | 2,713 | 3,650 | 3,537 | 3,484 | 3,454 | 3,482 | 870 | 870 | 870 | 870 | 859 | 859 | 859 | 859 | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,110 | 1,164 | 1,189 | 1,244 | 1,263 | 1,291 | 1,282 | 1,335 | 1,391 | 1,202 | 1,163 | 1,461 | 1,475 | 1,525 | 381 | 381 | 381 | 381 | 450 | 450 | 450 | 450 | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 3,117 | 3,187 | 3,179 | 3,261 | 3,273 | 3,291 | 3,227 | 3,328 | 4,104 | 4,852 | 4,700 | 4,945 | 4,929 | 5,007 | 1,252 | 1,252 | 1,252 | 1,252 | 1,310 | 1,310 | 1,310 | 1,310 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -2,301 | - | -2,402 | -2,431 | -2,468 | -2,549 | -2,641 | -2,282 | -2,232 | -2,332 | -2,324 | -3,085 | - | - | -3,181 | -3,181 | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 9 | 7 | 4 | 6 | 2 | 2 | 20 | 11 | 2 | 2 | 2 | 2 | 1 | 126 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,262 | 3,321 | 3,348 | 3,430 | 3,435 | 3,462 | 3,306 | 3,401 | 4,172 | 4,924 | 4,767 | 5,014 | 4,999 | 5,209 | 1,302 | 1,302 | 1,302 | 1,302 | 1,359 | 1,359 | 1,359 | 1,359 | - | - | - | - |
Total Assets |
Loading...
|
M | 5,054 | 5,228 | 5,273 | 5,412 | 5,735 | 5,957 | 6,120 | 6,479 | 6,501 | 7,267 | 6,593 | 6,894 | 6,977 | 7,409 | 1,852 | 1,852 | 1,852 | 1,852 | 1,832 | 1,832 | 1,832 | 1,832 | - | - | - | - |
Accounts Payable |
Loading...
|
M | 207 | 50 | 225 | 206 | 222 | 242 | 255 | 256 | 221 | 212 | 237 | 211 | 227 | 27 | - | - | - | 238 | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | - | 18 | 19 | 19 | - | 18 | 17 | 17 | 19 | 19 | 15 | 15 | 24 | 24 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 1,423 | 1,504 | 1,771 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | - | 1,645 | 1,477 | 1,574 | 1,853 | 2,039 | 2,385 | 2,560 | 1,844 | 1,428 | 1,372 | 1,439 | 1,506 | 1,773 | - | - | - | 1,336 | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 1,596 | 1,713 | 1,721 | 1,799 | 2,097 | 2,298 | 2,658 | 2,833 | 2,084 | 1,659 | 1,624 | 1,666 | 1,757 | 1,825 | 456 | 456 | 456 | 456 | 402 | 402 | 402 | 402 | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 2,447 | 2,492 | 2,504 | 2,566 | 2,601 | 2,633 | 2,505 | 2,657 | 2,703 | 2,748 | 2,191 | 2,115 | 2,053 | 3,247 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,584 | 2,632 | 2,674 | 2,729 | 2,767 | 2,799 | 2,604 | 2,767 | 2,854 | 2,900 | 2,363 | 2,478 | 2,478 | 3,651 | 913 | 913 | 913 | 913 | 914 | 914 | 914 | 914 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 4,180 | 4,344 | 4,395 | 4,527 | 4,864 | 5,097 | 5,261 | 5,600 | 4,938 | 4,559 | 3,987 | 4,144 | 4,235 | 5,476 | 1,369 | 1,369 | 1,369 | 1,369 | 1,316 | 1,316 | 1,316 | 1,316 | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | -24 | -37 | -28 | - | -38 | -59 | -26 | 11 | -4 | -5 | 2 | - | -2 | -8 | -8 | -8 | -8 | -5 | -5 | -5 | -5 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 32 | 25 | 29 | 30 | 31 | 38 | 25 | 27 | 35 | 37 | 37 | 39 | 41 | 44 | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 874 | 883 | 878 | 884 | 871 | 860 | 759 | 779 | 1,463 | 2,570 | 2,468 | 2,613 | 2,605 | 1,922 | 480 | 480 | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | - | 5,228 | 5,273 | 5,412 | - | 5,957 | 6,120 | 6,479 | 6,501 | 7,267 | 6,593 | 6,757 | 6,840 | 7,409 | 1,850 | 1,850 | 1,850 | 1,850 | 1,830 | 1,830 | 1,830 | 1,830 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 61 | 62 | 62 | 61 | 61 | 61 | 61 | 60 | 60 | 60 | 60 | 61 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
Shareholders' Equity (Tangible) |
|
M | - | - | -2,301 | - | -2,401 | -2,430 | -2,467 | -2,548 | -2,640 | -2,282 | -2,231 | -2,331 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 2,510 | 2,523 | 2,584 | - | 2,651 | 2,522 | 2,674 | 2,722 | 2,767 | 2,206 | 2,130 | 2,077 | 3,271 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 6 | 6 | 15 | 15 | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email