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 | 2016-12-31 | 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 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 102 | 98 | 109 | 115 | 153 | 160 | 137 | 136 | 144 | 212 | 266 | 249 | 263 | 189 | 128 | 143 | 78 | 100 | 120 | 238 | 310 | 293 | 481 | 667 | 691 | 824 | 632 | 604 | 534 | 613 | 574 | 551 | 503 | 497 | 436 | 446 | 451 | 389 | 391 | 347 | 292 | 306 | 280 | 228 | 182 | 148 | 132 | 122 | 94 | 65 | 53 | 76 | 71 | - | - | 28 |
Short-Term Investments |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 7 | 16 | 32 | 70 | 61 | 103 | 96 | 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 | 0 | 0 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 102 | 98 | 109 | 115 | 153 | 160 | 137 | 137 | 147 | 214 | 267 | 251 | 264 | 190 | 129 | 144 | 85 | 116 | 152 | 308 | 372 | 397 | 577 | 667 | 691 | 824 | 632 | 604 | 534 | 613 | 574 | 551 | 503 | 497 | 436 | 446 | 451 | 389 | 391 | 347 | 292 | 306 | 280 | 228 | 182 | 148 | 132 | 122 | 94 | 65 | 53 | 76 | 71 | - | - | 28 |
Receivables |
Loading...
|
M | 188 | 171 | 169 | 168 | 146 | 152 | 148 | 120 | 87 | 125 | 174 | 172 | 187 | 164 | 196 | 142 | 174 | 147 | 174 | 156 | 160 | 174 | 165 | 175 | 158 | 159 | 129 | 139 | 125 | 116 | 96 | 83 | 75 | 65 | 70 | 66 | 70 | 74 | 66 | 55 | 50 | 37 | 36 | 36 | 40 | 56 | 61 | 76 | 69 | 61 | 48 | 40 | 32 | - | - | 36 |
Inventory |
Loading...
|
M | 684 | 684 | 707 | 737 | 743 | 644 | 355 | 262 | 241 | 276 | 262 | 234 | 225 | 233 | 256 | 286 | 205 | 249 | 244 | 264 | 280 | 256 | 140 | 102 | 93 | 99 | 122 | 142 | 133 | 104 | 80 | 57 | 43 | 33 | 31 | 37 | 42 | 38 | 39 | 46 | 66 | 32 | 16 | 16 | 19 | 15 | 8 | 8 | 9 | 9 | 8 | 6 | 5 | - | - | 5 |
Other Current Assets |
Loading...
|
M | 27 | 19 | 22 | 22 | 110 | 89 | 72 | 103 | 68 | 57 | 78 | 37 | 22 | 24 | 20 | 15 | 19 | 18 | 30 | 25 | 50 | 39 | 49 | 58 | 77 | 66 | 80 | 66 | 71 | 54 | 36 | 7 | 6 | 8 | 8 | 8 | 4 | 6 | 6 | 5 | 2 | 3 | 1 | 1 | 2 | 3 | 2 | 2 | 3 | 6 | 6 | 6 | 6 | - | - | 12 |
Current Assets |
Loading...
|
M | 1,001 | 1,106 | 1,154 | 1,167 | 1,152 | 1,045 | 712 | 622 | 543 | 672 | 780 | 694 | 698 | 610 | 602 | 587 | 483 | 529 | 601 | 754 | 861 | 866 | 932 | 1,001 | 1,019 | 1,148 | 963 | 951 | 863 | 887 | 786 | 729 | 641 | 620 | 565 | 581 | 601 | 537 | 518 | 466 | 425 | 383 | 335 | 283 | 244 | 222 | 204 | 207 | 175 | 142 | 115 | 128 | 114 | - | - | 81 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 131 | 135 | 140 | 144 | 145 | 145 | 147 | 144 | 141 | 142 | 141 | 119 | 119 | 118 | 103 | 103 | 103 | 40 | 37 | 14 | 13 | 13 | 13 | 14 | 15 | 16 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 16 | 15 | 14 | 10 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 4 | 2 | 2 | 1 | 1 | 1 | - | - | 1 |
Goodwill |
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 | 0 | 0 | 0 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -68 | -116 | -184 | -248 | -325 | -383 | -335 | -4 | 58 | 3 | -60 | -182 | -262 | -299 | -356 | -292 | -239 | 99 | 188 | 125 | 271 | 316 | 286 | 476 | 561 | 602 | 543 | 575 | 513 | 440 | 431 | 428 | 414 | 422 | 435 | 392 | 360 | 335 | 284 | 235 | 191 | 147 | 115 | 94 | 114 | 131 | 103 | 75 | 6 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 5 | 10 | 20 | 32 | 41 | 42 | 48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | 0 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 12 | 26 | 52 | 101 | 102 | 146 | 145 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 65 | 5 | 5 | 6 | 66 | 66 | 66 | 65 | 62 | 63 | 63 | 63 | 63 | 4 | 4 | 40 | 24 | 82 | 82 | 71 | 4 | 3 | 3 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 1 | 2 | 1 | 0 | 0 | 0 | 3 | 2 | 2 | - | - | 0 |
Total Long-Term Assets |
Loading...
|
M | 223 | 229 | 234 | 239 | 223 | 224 | 226 | 223 | 216 | 218 | 218 | 197 | 195 | 171 | 150 | 151 | 138 | 138 | 150 | 122 | 69 | 70 | 72 | 21 | 21 | 21 | 21 | 20 | 19 | 19 | 18 | 19 | 17 | 17 | 19 | 19 | 18 | 17 | 13 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 3 | 3 | 4 | 4 | 3 | - | - | 1 |
Total Assets |
Loading...
|
M | 1,224 | 1,335 | 1,388 | 1,406 | 1,375 | 1,269 | 937 | 845 | 760 | 891 | 999 | 891 | 893 | 781 | 752 | 737 | 621 | 667 | 751 | 876 | 931 | 936 | 1,003 | 1,023 | 1,041 | 1,168 | 984 | 971 | 882 | 905 | 804 | 748 | 658 | 637 | 584 | 601 | 619 | 553 | 531 | 476 | 435 | 393 | 343 | 293 | 252 | 230 | 211 | 214 | 178 | 144 | 119 | 132 | 117 | - | - | 82 |
Accounts Payable |
Loading...
|
M | 65 | 92 | 124 | 154 | 159 | 245 | 94 | 84 | 102 | 107 | 125 | 112 | 64 | 87 | 69 | 156 | 61 | 71 | 64 | 39 | 91 | 136 | 43 | 14 | 72 | 12 | 26 | 49 | 53 | 78 | 43 | 52 | 30 | 43 | 23 | 44 | 49 | 55 | 39 | 34 | 46 | 50 | 44 | 36 | 31 | 28 | 25 | 26 | 25 | 23 | 23 | 15 | 13 | - | - | 6 |
Short-Term Debt |
Loading...
|
M | 51 | 51 | 51 | 51 | 38 | 37 | 37 | 37 | 36 | 36 | 34 | 33 | 32 | 32 | 31 | 31 | 31 | 31 | 31 | 31 | 28 | 24 | 24 | 24 | 24 | 15 | 15 | 15 | 15 | 13 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 1 | 3 | 2 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 7 | 7 | 4 | 7 | - | - | 5 |
Current Revenue (Deferred) |
Loading...
|
M | 19 | 21 | 20 | 19 | 18 | 20 | 21 | 22 | 23 | 23 | 24 | 24 | 26 | 25 | 21 | 19 | 18 | 18 | 19 | 18 | 15 | 14 | 11 | 9 | 7 | 7 | 7 | 7 | 5 | 5 | 4 | 4 | 5 | 3 | 4 | 3 | 3 | 4 | 6 | 6 | 5 | 5 | 4 | 6 | 5 | 2 | 1 | 1 | 4 | 4 | 5 | 3 | 7 | - | - | 10 |
Other Current Liabilities |
Loading...
|
M | 119 | 124 | 143 | 128 | 147 | 213 | 210 | 169 | 80 | 88 | 140 | 107 | 135 | 92 | 147 | 59 | 67 | 85 | 113 | 91 | 37 | 57 | 74 | 65 | 49 | 71 | 59 | 26 | 26 | 24 | 18 | 24 | 13 | 15 | 26 | 14 | 13 | 11 | 34 | 10 | 10 | 13 | 14 | 14 | 16 | 20 | 13 | 26 | 13 | 7 | 14 | 15 | 12 | - | - | 5 |
Current Liabilities |
Loading...
|
M | 254 | 288 | 338 | 352 | 362 | 515 | 361 | 311 | 241 | 254 | 323 | 276 | 258 | 236 | 267 | 264 | 178 | 205 | 227 | 179 | 171 | 232 | 152 | 113 | 152 | 105 | 107 | 97 | 99 | 119 | 77 | 91 | 57 | 71 | 63 | 70 | 74 | 70 | 82 | 52 | 68 | 73 | 68 | 61 | 57 | 55 | 45 | 60 | 48 | 41 | 50 | 38 | 39 | - | - | 26 |
Long-Term Debt |
Loading...
|
M | 839 | 958 | 1,007 | 1,041 | 1,064 | 870 | 766 | 763 | 699 | 485 | 461 | 467 | 548 | 581 | 612 | 628 | 659 | 615 | 621 | 465 | 439 | 448 | 454 | 460 | 466 | 453 | 283 | 242 | 211 | 184 | 188 | 192 | 146 | 116 | 85 | 88 | 90 | 72 | 72 | 72 | 66 | 68 | 70 | 71 | 72 | 74 | 45 | 23 | 24 | 26 | 62 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 129 | 133 | 132 | 135 | 154 | 155 | 157 | 157 | 145 | 147 | 146 | 134 | 0 | 139 | 139 | 141 | 133 | 132 | 131 | 126 | 134 | 136 | 134 | 30 | 28 | 27 | 25 | 24 | 23 | 22 | 22 | 21 | 20 | 19 | 17 | 16 | 15 | 14 | 13 | 12 | 12 | 8 | 8 | 8 | - | 0 | 0 | 0 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 944 | 1,063 | 1,113 | 1,170 | 1,197 | 1,002 | 901 | 917 | 853 | 641 | 618 | 612 | 696 | 727 | 747 | 769 | 799 | 755 | 763 | 597 | 571 | 579 | 581 | 594 | 602 | 587 | 316 | 272 | 240 | 212 | 214 | 217 | 170 | 139 | 107 | 108 | 110 | 91 | 89 | 89 | 83 | 84 | 85 | 85 | 80 | 81 | 53 | 23 | 26 | 28 | 204 | 2 | 120 | - | - | 109 |
Total Liabilities |
Loading...
|
M | 1,198 | 1,351 | 1,451 | 1,522 | 1,560 | 1,517 | 1,263 | 1,228 | 1,095 | 895 | 941 | 888 | 953 | 963 | 1,014 | 1,033 | 977 | 959 | 990 | 777 | 742 | 811 | 733 | 707 | 755 | 692 | 423 | 369 | 339 | 331 | 291 | 308 | 227 | 209 | 170 | 178 | 184 | 161 | 172 | 141 | 151 | 158 | 153 | 146 | 137 | 137 | 98 | 83 | 74 | 69 | 254 | 40 | 159 | - | - | 135 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 6 | 5 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | - | 0 | - | 0 | - | - | 1 | - | - | 0 | - | 1 | - | 1 | - | 2 | 1 | - | - | - | - | - | 12 | 149 | 148 | 146 | 144 | 140 | 138 | 135 | 131 | 131 | 130 | 129 | 130 | 130 | -65 | - | - | - | - | - |
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 | 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 | - | - | - | -121 | -188 | -250 | -326 | -383 | -335 | -4 | 58 | 3 | -61 | -182 | -262 | -296 | -356 | -293 | -240 | 99 | 187 | 125 | 271 | 315 | 286 | 475 | 561 | 601 | 543 | 573 | 512 | 440 | 431 | 427 | 414 | 422 | 423 | 382 | 336 | 313 | 264 | 219 | 177 | 136 | 107 | 87 | 85 | 71 | 43 | 15 | 0 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | - | - | 0 | - | - | -1 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28 | -27 | -25 | -23 | -22 | -20 | -19 | -17 | -15 | -14 | -13 | -11 | -10 | -8 | -7 | -6 | -5 | -4 | -4 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | - | - | 0 |
Capital Lease Obligations |
Loading...
|
M | 51 | 54 | 58 | 60 | 62 | 62 | 64 | 67 | 63 | 65 | 64 | 41 | 40 | 40 | 26 | 26 | 25 | 25 | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 26 | -16 | -63 | -116 | -185 | -248 | -325 | -383 | -335 | -4 | 58 | 3 | -60 | -182 | -262 | -295 | -356 | -292 | -239 | 99 | 188 | 125 | 271 | 316 | 286 | 476 | 561 | 602 | 543 | 575 | 513 | 440 | 431 | 428 | 414 | 422 | 435 | 392 | 360 | 335 | 284 | 235 | 191 | 146 | 115 | 94 | 114 | 131 | 103 | 75 | -135 | 92 | -42 | - | - | -53 |
Shareholders' Equity and Liabilities |
|
M | 1,224 | 1,335 | 1,388 | 1,406 | 1,375 | 1,269 | 937 | 845 | 760 | 891 | 999 | 891 | 893 | 781 | 752 | 737 | 621 | 667 | 751 | 876 | 931 | 936 | 1,003 | 1,023 | 1,041 | 1,168 | 984 | 971 | 882 | 905 | 804 | 748 | 658 | 637 | 584 | 601 | 619 | 553 | 531 | 476 | 435 | 393 | 343 | 293 | 252 | 230 | 211 | 214 | 178 | 144 | 119 | 132 | 117 | - | - | 82 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -139 | -124 | -124 | -124 | -124 | -124 | -124 | -124 | -124 | -101 | -70 | -70 | -70 | -70 | -70 | - | - | - | -62 |
Shares (Common, Diluted) |
|
M | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 61 | 61 | 62 | 63 | 63 | 63 | 63 | 64 | 64 | 65 | 65 | 68 | 70 | 71 | 71 | 74 | 74 | 78 | 78 | 82 | 82 | 83 | 84 | 84 | 84 | 85 | 86 | 88 | 89 | 89 | 90 | 90 | 90 | 90 | 90 | 89 | 89 | 89 | 90 | 93 | 94 | 94 | 90 | 90 | 63 | 66 | 66 | 68 | 68 |
Shareholders' Equity (Tangible) |
|
M | - | - | -68 | -116 | -184 | -248 | -325 | -383 | -335 | -4 | 58 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 1,167 | 1,207 | 1,255 | 1,067 | 940 | 936 | 881 | 735 | 762 | 751 | 844 | 803 | 772 | 803 | 776 | 763 | 804 | 803 | 838 | 869 | 1,056 | 1,151 | 1,182 | 1,291 | 930 | 861 | 759 | 810 | 774 | 755 | 659 | 622 | 531 | 544 | 551 | 462 | 467 | 422 | 364 | 379 | 355 | 304 | 259 | 227 | 182 | 152 | 126 | 98 | 121 | - | - | - | - | - |
Total Debt |
Loading...
|
M | 890 | 1,009 | 1,058 | 1,092 | 1,102 | 907 | 803 | 799 | 734 | 520 | 495 | 500 | 581 | 614 | 643 | 660 | 691 | 647 | 652 | 495 | 466 | 473 | 479 | 485 | 491 | 468 | 298 | 257 | 225 | 198 | 200 | 204 | 156 | 126 | 95 | 98 | 100 | 73 | 76 | 75 | 72 | 74 | 75 | 76 | 77 | 79 | 50 | 30 | 31 | 33 | 69 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 37 | 37 | 37 | 37 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 31 | 28 | 24 | 24 | 24 | 24 | 15 | 15 | 15 | 15 | 13 | 12 | 11 | 10 | - | - | 10 | - | - | - | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email