Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-06-30 | 2022-03-31 | 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 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2010-12-31 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 132 | 154 | 170 | 256 | 182 | 193 | - | - | 481 | 575 | 773 | 249 | 174 | 128 | 125 | 502 | 329 | 324 | 362 | 435 | 197 | 272 | 345 | 474 | 596 | 386 | 111 | 154 | 480 | 227 | 270 | 50 | 133 | 35 | 62 | 63 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 25 | 0 | 12 | 12 | 0 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 132 | 154 | 170 | 256 | 182 | 193 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 781 | 1,023 | 975 | 959 | 826 | 839 | - | - | 163 | 145 | 157 | 173 | 105 | 96 | 58 | 48 | 37 | 43 | 38 | 36 | - | - | - | 85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 750 | 700 | 792 | 538 | 510 | 549 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 61 | 20 | 50 | 83 | 61 | 135 | - | - | 25 | 19 | 35 | 51 | 36 | 49 | 19 | 13 | 45 | 71 | 159 | 196 | 151 | 82 | 126 | 123 | 27 | 24 | 12 | 8 | 8 | 2 | 1 | 3 | 4 | 6 | 2 | 2 | 3 | - | - |
Current Assets |
Loading...
|
M | 1,724 | 1,897 | 1,987 | 1,836 | 1,579 | 1,716 | - | - | 669 | 739 | 964 | 474 | 0 | 0 | 0 | 563 | 0 | 0 | 0 | 667 | 0 | 0 | 0 | 682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 306 | 230 | 213 | 212 | 210 | 205 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 834 | 834 | 834 | 840 | 840 | 840 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 474 | 478 | 482 | 485 | 489 | 493 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 1,309 | 1,312 | 1,316 | 1,325 | 1,329 | 1,333 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 207 | 542 | 529 | - | - | 410 | -703 | -683 | -656 | -634 | -505 | -447 | -482 | -684 | -761 | -703 | -523 | -456 | - | - | - | 1,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 46 | 61 | 52 | 52 | - | - | - | 40 | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 46 | 61 | 52 | 52 | - | - | - | 40 | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -403 | -430 | 49 | 44 | 44 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,686 | 1,590 | 1,578 | 1,585 | 1,588 | 1,579 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 3,410 | 3,487 | 3,565 | 3,421 | 3,167 | 3,295 | - | - | 3,824 | 3,817 | 4,078 | 3,336 | 2,240 | 2,218 | 2,079 | 1,286 | 1,185 | 1,241 | 1,421 | 1,542 | 1,532 | 1,935 | 2,476 | 3,075 | 3,104 | 2,704 | 1,681 | 1,629 | 1,599 | 1,071 | 717 | 427 | 408 | 249 | 230 | 217 | 40 | 27 | 13 |
Accounts Payable |
Loading...
|
M | 409 | 460 | 647 | 371 | 276 | 328 | - | - | 12 | 20 | 15 | 20 | 68 | 3 | 8 | 1 | 2 | 3 | 2 | 4 | 17 | 1 | 25 | 29 | 19 | 14 | 28 | 48 | 28 | 26 | 30 | 13 | 15 | 10 | 5 | 2 | 3 | 5 | 0 |
Short-Term Debt |
Loading...
|
M | 39 | 33 | 29 | 111 | 111 | 100 | - | - | 0 | 103 | 115 | 89 | 1,878 | 2 | 17 | 1,713 | 4 | 7 | 7 | 1,706 | - | - | - | 1,746 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 48 | 21 | 411 | 570 | 453 | 513 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 400 | 612 | 33 | 57 | 27 | 27 | - | - | 539 | 471 | 501 | 456 | 291 | 270 | 164 | 176 | 144 | 148 | 155 | 163 | 200 | 198 | 169 | 273 | 205 | 161 | 167 | 111 | 126 | 51 | 51 | 46 | 26 | 18 | 9 | 1 | 1 | - | - |
Current Liabilities |
Loading...
|
M | 896 | 1,125 | 1,120 | 1,110 | 868 | 969 | - | - | 717 | 662 | 666 | 625 | 359 | 273 | 172 | 177 | 146 | 151 | 157 | 168 | 216 | 199 | 194 | 302 | 223 | 174 | 195 | 159 | 153 | 77 | 81 | 59 | 41 | 28 | 14 | 2 | 4 | 5 | 0 |
Long-Term Debt |
Loading...
|
M | 766 | 775 | 785 | 300 | 299 | 349 | - | - | 3,089 | 3,108 | 3,324 | 2,607 | 1,878 | 1,894 | 1,882 | 1,713 | 1,711 | 1,709 | 1,706 | 1,747 | 1,747 | 1,747 | 1,746 | 1,746 | 1,746 | 1,444 | 593 | 593 | 593 | 400 | 50 | 0 | 0 | 0 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 28 | 28 | 28 | 28 | 26 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 940 | 883 | 923 | 445 | 441 | 498 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 1,836 | 2,008 | 2,043 | 1,555 | 1,309 | 1,467 | - | - | 3,928 | 3,906 | 4,125 | 3,392 | 2,331 | 2,256 | 2,156 | 1,982 | 1,946 | 1,944 | 1,944 | 1,999 | 2,006 | 1,988 | 1,970 | 2,076 | 2,026 | 1,670 | 814 | 772 | 754 | 480 | 133 | 60 | 41 | 29 | 14 | 2 | 5 | 5 | 0 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -3 | -1 | -8 | -10 | -7 | -10 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 149 | 71 | 72 | 77 | 73 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,574 | 1,479 | 1,522 | 1,867 | 1,858 | 1,828 | - | - | -703 | -683 | -656 | -634 | 0 | 0 | 0 | -684 | 0 | 0 | 0 | -456 | 0 | 0 | 506 | 1,000 | 1,079 | 1,034 | 866 | 857 | 845 | 591 | 584 | 367 | 367 | 220 | 216 | 215 | 35 | 22 | 13 |
Shareholders' Equity and Liabilities |
|
M | 3,410 | 3,487 | 3,565 | 3,421 | 3,167 | 3,295 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 141 | 140 | 139 | 139 | 139 | 139 | 139 | 139 | 49 | 177 | 135 | 154 | 299 | 177 | 28 | 362 | 833 | 11,710 | 219 | 75 | 3,651 | 152 | 513 | 373 | 213 | 53 | 18 | 53 | 11 | 222 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 207 | 542 | 529 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 804 | 808 | 814 | 410 | 411 | 449 | - | - | 3,089 | 3,211 | 3,439 | 2,696 | 3,756 | 1,896 | 1,899 | 3,426 | 1,714 | 1,716 | 1,714 | 3,453 | - | - | - | 3,493 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 29 | 24 | 19 | 100 | 100 | 87 | - | - | 0 | 103 | 115 | 89 | 1,878 | 2 | 17 | 1,713 | 4 | 7 | 7 | 1,706 | - | - | - | 1,746 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email