Balance Sheet | Trend | Unit | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 | 1995-09-30 | 1994-09-30 | 1993-09-30 | 1992-09-30 | 1991-09-30 | 1990-09-30 | 1989-09-30 | 1988-09-30 | 1987-09-30 | 1986-09-30 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 29,965 | 23,646 | 34,940 | 38,016 | 48,844 | 25,913 | 20,289 | 20,484 | 21,120 | 13,844 | 14,259 | 10,746 | 9,815 | 11,261 | 5,263 | 11,875 | 9,352 | 6,392 | 3,491 | 2,969 | 3,396 | 2,252 | 2,310 | 1,191 | 1,326 | 1,481 | 1,230 | 1,552 | 756 | 1,203 | 676 | 499 | 604 | 375 | 438 | 546 | 565 | 576 | 337 |
Short-Term Investments |
Loading...
|
M | 31,590 | 24,658 | 27,699 | 52,927 | 51,713 | 40,388 | 53,892 | 46,671 | 20,481 | 11,233 | 26,287 | 18,383 | 16,137 | 14,359 | 18,201 | 12,615 | 6,034 | 3,718 | 4,770 | 2,495 | 1,170 | 2,085 | 2,026 | 2,836 | 1,900 | 819 | 229 | 193 | 196 | 54 | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 61,555 | 48,304 | 62,639 | 90,943 | 100,557 | 66,301 | 74,181 | 67,155 | 41,601 | 25,077 | 40,546 | 29,129 | 25,952 | 25,620 | 23,464 | 24,490 | 15,386 | 10,110 | 8,261 | 5,464 | 4,566 | 4,337 | 4,336 | 4,027 | 3,226 | 2,300 | 1,459 | 1,745 | 952 | 1,258 | 676 | 499 | 604 | 375 | 438 | 546 | 565 | 576 | 337 |
Receivables |
Loading...
|
M | 29,508 | 28,184 | 26,278 | 16,120 | 45,804 | 48,995 | 35,673 | 29,299 | 30,343 | 27,219 | 20,641 | 18,692 | 11,717 | 9,924 | 3,361 | 2,422 | 4,029 | 2,845 | 1,312 | 1,050 | 950 | 565 | 466 | 953 | 681 | 955 | 1,035 | 1,496 | 1,931 | 1,581 | 1,382 | 1,087 | 907 | 762 | 793 | 639 | 406 | 263 | 220 |
Inventory |
Loading...
|
M | 6,331 | 4,946 | 6,580 | 4,061 | 4,106 | 3,956 | 4,855 | 2,132 | 2,349 | 2,111 | 1,764 | 791 | 776 | 1,051 | 455 | 509 | 346 | 270 | 165 | 101 | 56 | 45 | 11 | 33 | 20 | 78 | 437 | 662 | 1,775 | 1,088 | 1,507 | 580 | 672 | 356 | 475 | 462 | 226 | 109 | 167 |
Other Current Assets |
Loading...
|
M | 14,695 | 21,223 | 14,111 | 11,264 | 12,352 | 12,087 | 13,936 | 8,283 | 9,539 | 9,806 | 6,882 | 6,458 | 4,529 | 3,447 | 6,884 | 5,822 | 996 | 469 | 231 | 209 | 125 | 275 | 161 | 252 | 215 | 183 | 234 | 270 | 315 | 256 | 774 | 1,393 | 681 | 911 | 588 | 137 | 111 | 93 | 98 |
Current Assets |
Loading...
|
M | 143,566 | 135,405 | 134,836 | 143,713 | 162,819 | 131,339 | 128,645 | 106,869 | 89,378 | 68,531 | 73,286 | 57,653 | 44,988 | 41,678 | 36,265 | 34,690 | 21,956 | 14,509 | 10,300 | 7,055 | 5,887 | 5,388 | 5,143 | 5,427 | 4,285 | 3,698 | 3,424 | 4,515 | 5,224 | 4,476 | 4,338 | 3,558 | 2,864 | 2,403 | 2,294 | 1,783 | 1,307 | 1,041 | 822 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 43,715 | 42,117 | 39,440 | 36,766 | 37,378 | 41,304 | 33,783 | 27,010 | 22,471 | 20,624 | 16,597 | 15,452 | 7,777 | 4,768 | 2,954 | 2,455 | 1,832 | 1,281 | 817 | 707 | 669 | 621 | 564 | 313 | 318 | 348 | 486 | 598 | 711 | 667 | 660 | 462 | 448 | 398 | 334 | 207 | 130 | 107 | 90 |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | 5,717 | 5,414 | 5,116 | 4,616 | 1,577 | 1,135 | 896 | 741 | 206 | 207 | 38 | 38 | 69 | 80 | 85 | 85 | 66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 2,298 | 3,206 | 3,893 | 4,142 | 4,179 | 4,224 | 3,536 | 342 | 247 | 285 | 299 | 139 | 27 | 17 | 24 | 34 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 8,015 | 8,620 | 9,009 | 8,758 | 5,756 | 5,359 | 4,432 | 1,083 | 453 | 492 | 337 | 177 | 96 | 97 | 109 | 119 | 76 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 50,672 | 63,090 | 65,339 | 90,488 | 107,147 | 126,032 | 119,629 | 110,346 | 102,789 | 117,793 | 112,851 | 72,183 | 46,708 | 31,187 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 100,544 | 120,805 | 127,877 | 100,887 | 105,341 | 170,799 | 194,714 | 170,430 | 164,065 | 130,162 | 106,215 | 92,122 | 55,618 | 25,391 | 10,528 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 132,134 | 145,463 | 155,576 | 153,814 | 157,054 | 211,187 | 248,606 | 217,101 | 184,546 | 141,395 | 132,502 | 110,505 | 71,755 | 39,750 | 28,729 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 64,758 | 54,428 | 48,849 | 42,522 | 32,978 | 22,283 | 10,162 | 8,757 | 10 | -554 | 1,693 | 2,895 | 1,542 | 2,263 | 3,392 | 1,797 | 1,134 | 1,238 | 155 | 105 | 85 | -98 | -156 | 277 | 11 | 70 | 59 | -103 | -406 | 159 | 174 | 203 | 182 | 174 | 115 | 92 | 40 | 12 | 24 |
Total Long-Term Assets |
Loading...
|
M | 209,017 | 217,350 | 216,166 | 180,175 | 175,697 | 234,386 | 246,674 | 214,817 | 201,101 | 163,308 | 133,714 | 118,411 | 71,383 | 33,505 | 17,586 | 4,882 | 3,391 | 2,696 | 1,251 | 995 | 928 | 910 | 878 | 1,376 | 876 | 591 | 809 | 849 | 1,007 | 826 | 833 | 665 | 630 | 572 | 450 | 299 | 171 | 119 | 114 |
Total Assets |
Loading...
|
M | 352,583 | 352,755 | 351,002 | 323,888 | 338,516 | 365,725 | 375,319 | 321,686 | 290,479 | 231,839 | 207,000 | 176,064 | 116,371 | 75,183 | 53,851 | 39,572 | 25,347 | 17,205 | 11,551 | 8,050 | 6,815 | 6,298 | 6,021 | 6,803 | 5,161 | 4,289 | 4,233 | 5,364 | 6,231 | 5,303 | 5,171 | 4,224 | 3,494 | 2,976 | 2,744 | 2,082 | 1,478 | 1,160 | 936 |
Accounts Payable |
Loading...
|
M | 62,611 | 64,115 | 54,763 | 42,296 | 46,236 | 55,888 | 49,049 | 37,294 | 35,490 | 30,196 | 22,367 | 21,175 | 14,632 | 12,015 | 5,601 | 5,520 | 4,970 | 3,390 | 1,779 | 1,451 | 1,154 | 911 | 801 | 1,157 | 812 | 719 | 685 | 791 | 1,165 | 882 | 743 | 427 | 357 | 341 | 334 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 15,807 | 21,110 | 15,613 | 13,769 | 16,240 | 20,748 | 18,473 | 11,605 | 10,999 | 6,308 | - | - | - | - | - | - | - | - | - | - | 304 | - | - | - | - | - | 25 | 186 | 461 | 292 | 823 | 185 | 149 | 123 | 57 | 128 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 8,061 | 7,912 | 7,612 | 6,643 | 5,522 | 7,543 | 7,548 | 8,080 | 8,940 | 8,491 | 7,435 | 5,953 | 4,091 | 2,984 | 10,305 | 4,853 | 1,410 | 746 | 501 | 544 | 368 | 253 | 184 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 58,829 | 60,845 | 47,493 | 42,684 | 37,720 | 32,687 | 25,744 | 22,027 | 25,181 | 18,453 | 13,856 | 11,414 | 9,247 | 5,723 | 3,376 | 3,719 | 2,919 | 2,335 | 1,204 | 685 | 531 | 494 | 533 | 776 | 737 | 801 | 1,108 | 1,026 | 699 | 770 | 949 | 814 | 711 | 564 | 504 | 699 | 479 | 329 | 295 |
Current Liabilities |
Loading...
|
M | 145,308 | 153,982 | 125,481 | 105,392 | 105,718 | 116,866 | 100,814 | 79,006 | 80,610 | 63,448 | 43,658 | 38,542 | 27,970 | 20,722 | 19,282 | 14,092 | 9,299 | 6,471 | 3,484 | 2,680 | 2,357 | 1,658 | 1,518 | 1,933 | 1,549 | 1,520 | 1,818 | 2,003 | 2,325 | 1,944 | 2,515 | 1,426 | 1,217 | 1,027 | 895 | 827 | 479 | 329 | 295 |
Long-Term Debt |
Loading...
|
M | 95,281 | 98,959 | 109,106 | 98,667 | 91,807 | 93,735 | 97,207 | 75,427 | 53,463 | 28,987 | 16,960 | - | - | - | - | - | - | - | - | - | - | 316 | 317 | 300 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 49,848 | 49,142 | 28,636 | 26,320 | 20,958 | 11,165 | 40,415 | 36,074 | 33,427 | 24,826 | 20,208 | 16,664 | 10,100 | 5,531 | 3,502 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 145,129 | 148,101 | 162,431 | 153,157 | 142,310 | 141,712 | 140,458 | 114,431 | 90,514 | 56,844 | 39,793 | 19,312 | 11,786 | 6,670 | 6,737 | 4,450 | 1,516 | 750 | 601 | 294 | 235 | 545 | 583 | 763 | 508 | 1,127 | 1,215 | 1,303 | 1,005 | 975 | 630 | 611 | 510 | 502 | 363 | 252 | 163 | 138 | 90 |
Total Liabilities |
Loading...
|
M | 290,437 | 302,083 | 287,912 | 258,549 | 248,028 | 258,578 | 241,272 | 193,437 | 171,124 | 120,292 | 83,451 | 57,854 | 39,756 | 27,392 | 26,019 | 18,542 | 10,815 | 7,221 | 4,085 | 2,974 | 2,592 | 2,203 | 2,101 | 2,696 | 2,057 | 2,647 | 3,033 | 3,306 | 3,330 | 2,919 | 3,145 | 2,036 | 1,727 | 1,529 | 1,258 | 1,079 | 641 | 466 | 386 |
Additional Paid-in Capital |
Loading...
|
M | 73,812 | 64,849 | 57,365 | 50,779 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 64,849 | 57,365 | 50,779 | 45,174 | 40,201 | 35,867 | 31,251 | 27,416 | 23,313 | 19,764 | 16,422 | 13,331 | 10,668 | 8,210 | 7,177 | 5,368 | 4,355 | 3,521 | 2,514 | 1,926 | 1,826 | 1,693 | 1,502 | 1,349 | 633 | 498 | 439 | 398 | 298 | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | -3,068 | 5,562 | 14,966 | 45,898 | 70,400 | 98,330 | 96,364 | 92,284 | 87,152 | 104,256 | 101,289 | 62,841 | 37,169 | 23,353 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -11,452 | -11,109 | 163 | -406 | -584 | -3,454 | -150 | 634 | -345 | 1,082 | -471 | 499 | 443 | -46 | 84 | 8 | 63 | 22 | -664 | -15 | -35 | -49 | -22 | 244 | 106 | -39 | -37 | -15 | 39 | -11 | -753 | -673 | -588 | -447 | -309 | -213 | -159 | -115 | -85 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 62,146 | 50,672 | 63,090 | 65,339 | 90,488 | 107,147 | 134,047 | 128,249 | 119,355 | 111,547 | 123,549 | 118,210 | 76,615 | 47,791 | 27,832 | 21,030 | 14,532 | 9,984 | 7,466 | 5,076 | 4,223 | 4,095 | 3,920 | 4,107 | 3,104 | 1,642 | 1,200 | 2,058 | 2,901 | 2,383 | 2,026 | 2,187 | 1,767 | 1,447 | 1,486 | 1,003 | 837 | 694 | 551 |
Shareholders' Equity and Liabilities |
|
M | 352,583 | 352,755 | 351,002 | 323,888 | 338,516 | 365,725 | 375,319 | 321,686 | 290,479 | 231,839 | 207,000 | 176,064 | 116,371 | 75,183 | 53,851 | 39,572 | 25,347 | 17,205 | 11,551 | 8,050 | 6,815 | 6,298 | 6,021 | 6,803 | 5,161 | 4,289 | 4,233 | 5,364 | 6,231 | 5,303 | 5,171 | 4,224 | 3,494 | 2,976 | 2,744 | 2,082 | 1,478 | 1,160 | 936 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 15,813 | 16,326 | 16,865 | 17,528 | 18,596 | 20,000 | 21,007 | 22,001 | 23,172 | 24,491 | 26,087 | 26,470 | 26,226 | 25,892 | 25,396 | 25,260 | 24,900 | 24,571 | 23,993 | 21,694 | 20,354 | 20,260 | 19,354 | 20,178 | 19,506 | 18,807 | 14,119 | 13,858 | 13,781 | 13,298 | 13,424 | 13,730 | 13,449 | 14,071 | 14,364 | 14,556 | 14,675 | 14,373 | 13,709 |
Shareholders' Equity (Tangible) |
|
M | - | 115,521 | 120,455 | 116,118 | 135,662 | 147,348 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | 173,502 | 169,185 | 187,358 | 203,379 | 208,604 | 180,784 | 189,861 | 154,187 | 106,063 | 60,372 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 111,088 | 120,069 | 124,719 | 112,436 | 108,047 | 114,483 | 115,680 | 87,032 | 64,462 | 35,295 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 15,807 | 21,110 | 15,613 | 13,769 | 16,240 | 20,748 | 18,473 | 11,605 | 2,513 | 35,295 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email