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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 35 | 28 | 48 | 39 | 78 | 72 | 65 | 38 | 29 | 19 | 30 | 101 | 39 | 15 | 24 | 52 | 96 | 12 | 12 | 8 | 5 | 12 | 23 | 6 | 5 | 12 | 8 | 13 | 6 | 13 | 17 | 17 | 13 | 3 | 5 | 21 | 16 | 5 | 5 | 13 | 8 | 15 | 17 | 22 | - | - | - | 11 |
Short-Term Investments |
Loading...
|
M | 13 | 20 | 19 | 26 | 24 | - | - | - | - | - | - | 18 | 12 | 30 | 21 | - | - | - | - | - | - | - | 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 | 48 | 28 | 48 | 39 | 78 | 72 | 65 | 38 | 29 | 19 | 30 | 101 | 39 | 15 | 24 | 52 | 96 | 12 | 12 | 8 | 5 | 12 | 23 | 6 | 5 | 12 | 8 | 13 | 6 | 13 | 17 | 17 | 13 | 3 | 5 | 21 | 16 | 5 | 5 | 13 | 8 | 15 | 17 | 22 | - | - | - | - |
Receivables |
Loading...
|
M | 173 | 170 | 153 | 161 | 212 | 272 | 198 | 223 | 211 | 211 | 215 | 202 | 165 | 198 | 160 | 113 | 148 | 178 | 176 | 154 | 129 | 130 | 141 | 148 | 152 | 137 | 137 | 131 | 137 | 164 | 112 | 121 | 99 | 87 | 105 | 88 | 111 | 110 | 100 | 84 | 64 | 83 | 57 | 95 | - | - | - | - |
Inventory |
Loading...
|
M | 1,090 | 1,110 | 1,001 | 982 | 968 | 923 | 458 | 458 | 565 | 403 | 346 | 257 | 311 | 245 | 312 | 247 | 291 | 183 | 213 | 198 | 201 | 194 | 237 | 166 | 402 | 215 | 187 | 149 | 189 | 169 | 180 | 186 | 181 | 189 | 204 | 152 | 138 | 143 | 139 | 151 | 144 | 135 | 130 | 124 | - | - | - | 143 |
Other Current Assets |
Loading...
|
M | 38 | 6 | 6 | 547 | 481 | 558 | 345 | 462 | 321 | 403 | 424 | 404 | 236 | 221 | 275 | 228 | 243 | 204 | 223 | 214 | 222 | 230 | 238 | 273 | 11 | 4 | 23 | 19 | 6 | 41 | 30 | 35 | 13 | 18 | 12 | 13 | 9 | 23 | 47 | 23 | 25 | 26 | 13 | 22 | - | - | - | 21 |
Current Assets |
Loading...
|
M | 1,349 | 1,340 | 1,295 | 1,267 | 1,324 | 1,315 | 979 | 1,181 | 1,126 | 910 | 1,015 | 964 | 1,001 | 952 | 873 | 714 | 900 | 657 | 783 | 669 | 621 | 648 | 691 | 707 | 668 | 488 | 480 | 447 | 495 | 509 | 457 | 418 | 399 | 348 | 376 | 313 | 323 | 363 | 311 | 295 | 290 | 284 | 262 | 300 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 21 | 20 | 19 | 18 | 17 | 17 | 16 | 16 | 16 | 17 | 16 | 14 | 14 | 10 | 10 | 10 | 10 | 11 | 12 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | - | - | - | - |
Goodwill |
Loading...
|
M | 121 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 102 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | 5 |
Intangible Assets |
Loading...
|
M | 75 | 58 | 60 | 63 | 64 | 67 | 65 | 68 | 71 | 78 | 86 | 94 | 102 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 9 | 9 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - | - | 8 |
Goodwill and Intangible Assets |
Loading...
|
M | 196 | 159 | 161 | 164 | 165 | 168 | 166 | 169 | 172 | 179 | 187 | 195 | 203 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 16 | 19 | 19 | 19 | 13 | 13 | 13 | 13 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | - | - | - | 13 |
Tangible Assets |
Loading...
|
M | - | - | - | 436 | 396 | 371 | 339 | 320 | 270 | 224 | 184 | 168 | 105 | 100 | 100 | 87 | 69 | 57 | 55 | 55 | 55 | 54 | 53 | 50 | 50 | 50 | 51 | 57 | 56 | 54 | 52 | 57 | 56 | 55 | 54 | 49 | 46 | 45 | 43 | 42 | 40 | 45 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 94 | 92 | 91 | 89 | 81 | 76 | 73 | 71 | 33 | 31 | 30 | 18 | 12 | 30 | 21 | 17 | 12 | 12 | 12 | 12 | 12 | 10 | 9 | 8 | 8 | 8 | - | 8 | - | - | - | 1 | 1 | 5 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 107 | 111 | 110 | 114 | 105 | - | - | - | - | - | - | 37 | 25 | 60 | 42 | - | - | - | - | - | - | - | 9 | 8 | 8 | 8 | - | 8 | - | - | - | 1 | 1 | 5 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 9 | 13 | 13 | 5 | 5 | 5 | 5 | 5 | 0 | 7 | 7 | 18 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 37 | 36 | 10 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 1 | 1 | 1 | 1 | 1 | 1 | -4 | - | - | -6 | -6 | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 320 | 284 | 284 | 278 | 269 | 267 | 261 | 262 | 221 | 226 | 233 | 227 | 232 | 56 | 48 | 44 | 41 | 44 | 44 | 37 | 36 | 36 | 35 | 36 | 39 | 39 | 37 | 31 | 28 | 28 | 27 | 19 | 19 | 16 | 13 | 13 | 11 | 11 | 11 | 10 | 10 | 9 | 9 | 9 | - | - | - | - |
Total Assets |
Loading...
|
M | 1,669 | 1,624 | 1,579 | 1,546 | 1,593 | 1,582 | 1,240 | 1,443 | 1,347 | 1,136 | 1,247 | 1,192 | 1,233 | 1,007 | 921 | 758 | 941 | 701 | 827 | 705 | 658 | 684 | 727 | 743 | 707 | 527 | 517 | 479 | 523 | 537 | 484 | 437 | 417 | 363 | 389 | 326 | 334 | 374 | 322 | 305 | 300 | 293 | 271 | 310 | - | - | - | 309 |
Accounts Payable |
Loading...
|
M | 4 | 4 | 3 | 25 | 7 | 9 | 25 | 3 | 22 | 4 | 21 | 2 | 21 | 1 | 17 | 2 | 6 | 1 | 13 | 1 | 9 | 0 | 1 | 0 | 1 | 1 | 8 | 0 | 1 | 5 | 6 | 1 | 3 | 9 | 1 | 0 | 1 | 6 | 1 | 0 | 0 | 3 | 2 | 2 | - | - | - | 7 |
Short-Term Debt |
Loading...
|
M | 538 | 522 | 485 | 666 | 617 | 689 | 63 | 215 | 255 | 160 | 194 | 185 | 165 | 175 | 214 | 135 | 175 | 180 | 204 | 167 | 149 | 139 | 179 | 200 | 210 | 214 | 219 | 181 | 214 | 186 | 204 | 212 | 190 | 163 | 177 | 147 | 133 | 151 | 128 | 135 | 120 | 106 | 100 | 95 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 151 | 122 | 151 | 181 | 254 | 174 | 183 | 176 | 193 | 158 | 150 | 194 | 200 | 139 | 191 | 136 | 213 | 60 | 71 | 59 | 51 | 44 | 59 | 45 | 48 | 57 | 36 | 40 | 42 | 50 | 55 | 43 | 39 | 42 | 75 | 49 | 73 | 38 | 32 | 43 | 40 | 41 | 32 | 43 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 72 | 72 | 66 | 51 | 132 | 148 | 345 | 444 | 318 | 292 | 392 | 329 | 415 | 478 | 284 | 284 | 364 | 289 | 370 | 313 | 289 | 342 | 322 | 421 | 368 | 174 | 170 | 183 | 192 | 220 | 141 | 111 | 123 | 87 | 75 | 74 | 74 | 126 | 110 | 77 | 92 | 91 | 86 | 117 | - | - | - | 90 |
Current Liabilities |
Loading...
|
M | 765 | 720 | 705 | 924 | 1,009 | 1,020 | 615 | 837 | 788 | 615 | 757 | 710 | 801 | 793 | 706 | 557 | 758 | 530 | 657 | 541 | 498 | 526 | 561 | 666 | 627 | 446 | 433 | 404 | 448 | 461 | 405 | 367 | 354 | 301 | 328 | 270 | 280 | 322 | 271 | 256 | 252 | 240 | 220 | 256 | - | - | - | 253 |
Long-Term Debt |
Loading...
|
M | 294 | 298 | 270 | - | 2 | 2 | 98 | 94 | 94 | 94 | 93 | 93 | 93 | 93 | 93 | 93 | 92 | 92 | 92 | 92 | 87 | 87 | 94 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | 4 | 4 | - | 5 | - | - | 6 | 7 | 7 | - | 6 | 3 | 3 | 4 | 4 | 4 | 5 | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 318 | 319 | 291 | 21 | 21 | 22 | 119 | 115 | 115 | 117 | 118 | 118 | 119 | 96 | 96 | 96 | 96 | 97 | 97 | 92 | 87 | 87 | 95 | 8 | 8 | 8 | 10 | 1 | 3 | 5 | 10 | 7 | 0 | 0 | 2 | - | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 1,082 | 1,038 | 996 | 945 | 1,031 | 1,043 | 735 | 952 | 903 | 731 | 876 | 828 | 920 | 889 | 802 | 653 | 855 | 626 | 754 | 633 | 585 | 612 | 656 | 674 | 635 | 454 | 443 | 405 | 451 | 466 | 415 | 374 | 354 | 301 | 328 | 270 | 280 | 322 | 271 | 256 | 252 | 240 | 221 | 256 | - | - | - | 254 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 168 | 167 | 166 | 167 | 157 | 156 | 155 | - | 147 | 29 | 28 | 27 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 25 | 25 | 24 | 24 | 24 | 23 | 23 | 23 | 22 | 22 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 24 | - | - | - | - | - | - |
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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | 403 | 372 | 339 | 322 | 285 | 247 | 215 | - | 161 | 84 | 86 | 74 | 56 | 44 | 43 | 43 | 44 | 43 | 42 | 41 | 44 | 45 | 46 | 46 | 45 | 45 | 42 | 41 | 40 | 39 | 38 | 33 | 31 | 30 | 28 | 27 | 26 | 28 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | 0 | - | - | - | - | - | - | -10 | -10 | -9 | -9 | -8 | -8 | -7 | -7 | -6 | -6 | -6 | -5 | -5 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 7 | 4 | - | 4 | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 5 | 6 | 3 | 3 | 4 | 4 | 4 | 5 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 583 | 584 | 582 | 599 | 561 | 538 | 505 | 489 | 442 | 403 | 370 | 363 | 309 | 114 | 114 | 101 | 83 | 71 | 70 | 70 | 70 | 69 | 68 | 66 | 69 | 69 | 70 | 70 | 69 | 68 | 65 | 63 | 63 | 62 | 61 | 56 | 54 | 52 | 51 | 49 | 48 | 53 | 51 | 53 | - | - | - | 56 |
Shareholders' Equity and Liabilities |
|
M | 1,669 | 1,624 | 1,579 | 1,546 | 1,593 | 1,582 | 1,240 | 1,443 | 1,347 | 1,136 | 1,247 | 1,192 | 1,233 | 1,007 | 921 | 758 | 941 | 701 | 827 | 705 | 658 | 684 | 727 | 743 | 707 | 527 | 517 | 479 | 523 | 537 | 484 | 437 | 417 | 363 | 389 | 326 | 334 | 374 | 322 | 305 | 300 | 293 | 271 | 310 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | -10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 24 | 24 | 25 | 24 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 17 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 436 | 396 | 371 | 339 | 320 | 270 | 225 | 184 | 168 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | 377 | 273 | 317 | - | 297 | 283 | 331 | 280 | 363 | 284 | 308 | 267 | 240 | 237 | - | 214 | 222 | 233 | 234 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 832 | 820 | 755 | - | 619 | 691 | 161 | 309 | 349 | 254 | 287 | 278 | 258 | 268 | 307 | 228 | 267 | 272 | 296 | 259 | 236 | 226 | 273 | 207 | 217 | 221 | 226 | 181 | 214 | 186 | 204 | 212 | 190 | 163 | 177 | 147 | 133 | 151 | 128 | 135 | 120 | 106 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 510 | 522 | 485 | 666 | 617 | 342 | 63 | 215 | 255 | 160 | 194 | 185 | 165 | 175 | 214 | 135 | 175 | 180 | 204 | 167 | 149 | - | - | 602 | 558 | 361 | 366 | 321 | 229 | 259 | 217 | 276 | - | - | - | 196 | - | - | - | 169 | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email