Balance Sheet | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 53 | 66 | 76 | 38 | 40 | 107 | 128 | 128 | 167 | 124 | 41 | 30 | 28 | 17 | 41 | 61 | 61 | 49 | 24 | 27 | 11 | 8 | 27 | 38 | 1 | 1 | 0 | 0 | 0 | 1 |
Short-Term Investments |
Loading...
|
M | 9 | 4 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 53 | 66 | 76 | 38 | 40 | 107 | 128 | 128 | 167 | 124 | 41 | 30 | 28 | 17 | 41 | 61 | - | 49 | 24 | 27 | 11 | 8 | 27 | 38 | 1 | 1 | 0 | 0 | 0 | 1 |
Receivables |
Loading...
|
M | 161 | 171 | 174 | 171 | 237 | 253 | 279 | 279 | 320 | 288 | 234 | 167 | 143 | 114 | 115 | 99 | 99 | 81 | 67 | 69 | 61 | 44 | 46 | 36 | 24 | 14 | 9 | 9 | 7 | 5 |
Inventory |
Loading...
|
M | 310 | 308 | 285 | 248 | 365 | 392 | 409 | 409 | 382 | 320 | 250 | 186 | 171 | 157 | 159 | 129 | 129 | 106 | 76 | 87 | 66 | 54 | 50 | 48 | 29 | 13 | 7 | 7 | 6 | 6 |
Other Current Assets |
Loading...
|
M | 65 | 56 | 40 | 104 | 60 | 60 | 85 | 85 | 43 | 48 | 32 | 20 | 15 | 15 | 22 | 27 | 27 | 22 | 21 | 11 | 8 | 13 | 12 | 20 | 5 | 2 | 1 | 1 | 0 | 0 |
Current Assets |
Loading...
|
M | 591 | 600 | 577 | 561 | 702 | 1,052 | 900 | 900 | 933 | 804 | 575 | 449 | 371 | 314 | 349 | 316 | 316 | 260 | 194 | 198 | 150 | 125 | 139 | 143 | 59 | 29 | 17 | 17 | 14 | 11 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 392 | 412 | 405 | 377 | 328 | 310 | 390 | - | 344 | 311 | 236 | 148 | 110 | 107 | 102 | 115 | - | 120 | 88 | 87 | 69 | 70 | 56 | 39 | 18 | 1 | 1 | 1 | 1 | 0 |
Goodwill |
Loading...
|
M | 939 | 934 | 871 | 862 | 1,009 | 1,024 | 1,060 | 1,060 | 1,136 | 1,134 | 896 | 705 | 568 | 516 | 456 | 509 | 509 | 421 | 351 | 333 | 297 | 240 | 220 | 188 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 298 | 478 | 315 | 346 | 465 | 510 | 605 | 605 | 648 | 651 | 498 | 310 | 220 | 198 | 149 | 96 | 96 | 62 | 412 | 389 | 352 | 278 | 258 | 228 | 193 | 54 | 29 | 27 | 18 | 17 |
Goodwill and Intangible Assets |
Loading...
|
M | 1,237 | 1,411 | 1,186 | 1,208 | 1,474 | 1,535 | 1,665 | 1,665 | 1,784 | 1,786 | 1,395 | 1,015 | 789 | 715 | 606 | 606 | 606 | 483 | 763 | 722 | 649 | 517 | 478 | 417 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | -219 | -328 | 337 | 235 | 45 | 203 | 80 | -1 | -12 | -166 | -173 | -48 | 78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 13 | 14 | 17 | 17 | 19 | 21 | 19 | 20 | 2 | 37 | - | 45 | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 21 | 19 | 17 | - | - | 21 | 19 | 20 | 2 | 37 | - | 45 | 51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -46 | -75 | -21 | -28 | 7 | -57 | -99 | 33 | 13 | 5 | 9 | 2 | -1 | 6 | 4 | 22 | 22 | 15 | 13 | 10 | 11 | 7 | 9 | 5 | 11 | 4 | 3 | 3 | 3 | 3 |
Total Long-Term Assets |
Loading...
|
M | 1,668 | 1,858 | 1,629 | 1,628 | 1,881 | 1,895 | 2,108 | 2,108 | 2,164 | 2,162 | 1,704 | 1,227 | 962 | 884 | 774 | 742 | - | 617 | 513 | 486 | 432 | 354 | 323 | 273 | 223 | 59 | 32 | 30 | 21 | 20 |
Total Assets |
Loading...
|
M | 2,259 | 2,458 | 2,206 | 2,188 | 2,583 | 2,947 | 3,008 | 3,008 | 3,097 | 2,965 | 2,279 | 1,676 | 1,334 | 1,198 | 1,123 | 1,058 | 1,058 | 878 | 707 | 684 | 582 | 479 | 462 | 416 | 282 | 88 | 49 | 47 | 35 | 32 |
Accounts Payable |
Loading...
|
M | 135 | 175 | 172 | 171 | 238 | 230 | 252 | 331 | 252 | 239 | 257 | 184 | 167 | 129 | 135 | 71 | 71 | 82 | 66 | 59 | 55 | 46 | 42 | 43 | 30 | 10 | 8 | 6 | 3 | 4 |
Short-Term Debt |
Loading...
|
M | 8 | 8 | 1 | 2 | 26 | 27 | 27 | 27 | 31 | 100 | 12 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 7 | 9 | 1 | 3 | 1 | 10 | 5 | 4 | 5 | 0 | 2 |
Current Revenue (Deferred) |
Loading...
|
M | - | 95 | - | - | - | 116 | 75 | - | - | 79 | -6 | 5 | -74 | -38 | -39 | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 89 | -8 | 118 | 128 | 119 | 50 | 4 | 4 | 79 | 6 | 10 | 13 | 77 | 47 | 40 | 46 | 42 | 3 | 1 | 2 | 2 | 6 | 1 | 9 | - | 0 | 0 | 0 | 1 | 1 |
Current Liabilities |
Loading...
|
M | 231 | 269 | 290 | 300 | 383 | 422 | 357 | 357 | 362 | 424 | 274 | 203 | 171 | 139 | 137 | 117 | 117 | 86 | 70 | 68 | 66 | 54 | 46 | 53 | 40 | 15 | 12 | 11 | 5 | 7 |
Long-Term Debt |
Loading...
|
M | 821 | 881 | 230 | 281 | 614 | 688 | 740 | 836 | 813 | 768 | 653 | 390 | 230 | 225 | 258 | 308 | 215 | 151 | 92 | 104 | 59 | 10 | 11 | 6 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 117 | 130 | 34 | 29 | 15 | 13 | 16 | 19 | 5 | 5 | - | 8 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,010 | 1,106 | 393 | 445 | 680 | 787 | 987 | 987 | 963 | 921 | 803 | 508 | 296 | 294 | 286 | 238 | - | 170 | 109 | 119 | 74 | 21 | 19 | 11 | 131 | 20 | 12 | 13 | 8 | 13 |
Total Liabilities |
Loading...
|
M | 1,241 | 1,375 | 683 | 745 | 1,063 | 1,210 | 1,344 | 1,344 | 1,326 | 1,345 | 1,077 | 711 | 467 | 432 | 422 | 356 | 356 | 256 | 179 | 187 | 141 | 75 | 65 | 64 | 172 | 35 | 24 | 23 | 13 | 20 |
Additional Paid-in Capital |
Loading...
|
M | 1,218 | 1,203 | 1,188 | 1,172 | 1,158 | 1,148 | 1,138 | 1,123 | 1,074 | 970 | - | 616 | 583 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | 653 | 769 | 691 | 614 | 695 | 879 | 869 | 801 | 798 | 630 | 0 | 375 | 296 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -126 | -164 | -73 | -171 | -225 | -184 | -172 | -172 | -42 | 60 | -27 | -5 | 7 | -7 | 2 | 26 | -63 | 17 | 8 | 5 | 5 | 1 | -1 | -19 | -2 | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 90 | 121 | 97 | 83 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,018 | 1,083 | 1,523 | 1,444 | 1,519 | 1,737 | 1,665 | 1,665 | 1,772 | 1,620 | 1,202 | 965 | 867 | 766 | 701 | 697 | 697 | 616 | 528 | 497 | 441 | 404 | 397 | 352 | 110 | 53 | 25 | 24 | 22 | 12 |
Shareholders' Equity and Liabilities |
|
M | 2,259 | 2,458 | 2,206 | 2,188 | 2,583 | 2,947 | 3,008 | 3,008 | 3,097 | 2,965 | 2,279 | 1,676 | 1,334 | 1,198 | 1,123 | 1,058 | 1,053 | 878 | 707 | 684 | 582 | 479 | 462 | 416 | 282 | 88 | 49 | 47 | 35 | 32 |
Treasury Stock |
Loading...
|
M | - | -726 | -284 | -172 | -110 | -107 | -99 | -89 | -58 | -40 | -30 | -22 | -20 | -18 | -16 | -15 | -13 | -13 | -13 | -9 | -8 | -4 | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 89 | 93 | 101 | 104 | 104 | 104 | 104 | 104 | 103 | 100 | 95 | 92 | 89 | 83 | 81 | 82 | 82 | 78 | 74 | 77 | 77 | 69 | 69 | 56 | 53 | 24 | 18 | 18 | 17 | 4 |
Shareholders' Equity (Tangible) |
|
M | -218 | -327 | 338 | 236 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | 882 | 954 | 307 | 321 | 679 | 821 | 895 | 991 | 1,011 | 992 | - | 420 | 258 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 829 | 889 | 231 | 283 | 639 | 714 | 767 | 863 | 844 | 868 | 666 | 391 | 230 | 225 | 258 | 309 | 216 | 152 | 95 | 111 | 68 | 12 | 14 | 6 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 8 | 8 | 1 | 2 | 26 | 27 | 10 | 27 | 2 | 868 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email