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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 76 | 25 | 23 | 54 | 19 | 26 | 28 | 33 | 49 | 47 | 21 | 19 | 36 | 33 | 64 | 65 | 70 | 28 | 28 | 22 | 40 | 33 | 3 | 1 | 3 | 15 | 4 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | - | - | - | 20 | - | 10 | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 76 | 25 | 23 | 54 | 19 | 26 | 28 | 33 | 49 | 47 | 21 | 19 | 36 | 33 | 64 | 65 | 70 | 28 | 28 | 22 | 40 | 33 | 3 | 1 | 3 | 15 | 4 | - |
Receivables |
Loading...
|
M | 489 | 488 | 371 | 284 | 245 | 207 | 178 | 160 | 123 | 101 | 99 | 93 | 104 | 105 | 127 | 178 | 177 | 195 | 266 | 361 | 314 | 300 | 341 | 368 | 271 | 146 | 19 | - |
Inventory |
Loading...
|
M | 96 | 96 | 69 | 25 | 22 | 21 | 17 | 13 | 14 | 16 | 20 | 15 | 8 | 13 | 10 | 13 | 15 | 26 | 23 | 23 | 20 | 24 | 22 | 17 | 13 | 6 | 4 | - |
Other Current Assets |
Loading...
|
M | 10 | 0 | 21 | 9 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 8 | 11 | 13 | 14 | 2 | 6 | 22 | 0 | 13 | 48 | 46 | 62 | 51 | 41 | 16 | 1 | - |
Current Assets |
Loading...
|
M | 671 | 624 | 484 | 372 | 297 | 263 | 232 | 210 | 189 | 168 | 144 | 147 | 161 | 169 | 221 | 264 | 293 | 286 | 352 | 419 | 447 | 438 | 453 | 446 | 335 | 183 | 29 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 138 | 110 | 78 | 56 | 26 | 25 | 25 | 16 | 12 | 10 | 10 | 6 | 8 | 20 | 24 | 26 | 22 | 27 | 25 | 45 | 53 | 62 | 70 | 61 | 47 | 23 | 4 | - |
Goodwill |
Loading...
|
M | 92 | 92 | 92 | 54 | 51 | 51 | 47 | 40 | 17 | 15 | 14 | 4 | 4 | 4 | 4 | 4 | 15 | 15 | 24 | 98 | 198 | 198 | 483 | 496 | 467 | 293 | 1 | - |
Intangible Assets |
Loading...
|
M | 56 | 72 | 86 | 39 | 27 | 31 | 31 | 32 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 7 | 18 | 19 | 24 | 98 | 198 | 198 | 483 | 496 | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 149 | 164 | 178 | 93 | 77 | 81 | 78 | 72 | 22 | 18 | 18 | 9 | 8 | 8 | 8 | 11 | 33 | 34 | 49 | 196 | 396 | 396 | 965 | 992 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 197 | 168 | 190 | 169 | 139 | 159 | 152 | 79 | 69 | 44 | 49 | 60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | 1 | 1 | 1 | 1 | - | 0 | 7 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3 | 13 | 7 | 6 | 4 | 6 | 3 | 3 | 3 | 3 | 4 | 6 | 7 | 12 | 19 | 25 | 23 | 48 | 15 | 19 | 29 | 24 | 28 | 17 | 9 | 3 | 2 | - |
Total Long-Term Assets |
Loading...
|
M | 310 | 310 | 282 | 189 | 149 | 159 | 193 | 185 | 38 | 33 | 35 | 17 | 19 | 36 | 47 | 56 | 60 | 89 | 65 | 162 | 279 | 284 | 581 | 574 | 524 | 319 | 7 | - |
Total Assets |
Loading...
|
M | 982 | 935 | 767 | 561 | 445 | 422 | 425 | 394 | 227 | 201 | 179 | 165 | 180 | 205 | 268 | 320 | 353 | 376 | 416 | 581 | 726 | 722 | 1,034 | 1,020 | 858 | 502 | 36 | - |
Accounts Payable |
Loading...
|
M | 139 | 185 | 137 | 93 | 85 | 75 | 63 | 65 | 47 | 39 | 41 | 40 | 50 | 38 | 35 | 132 | 74 | 143 | 160 | 187 | 78 | 141 | 164 | 202 | 116 | 69 | - | - |
Short-Term Debt |
Loading...
|
M | 19 | 17 | 14 | 11 | - | 0 | 0 | 44 | 0 | 10 | 4 | 10 | 0 | 1 | 2 | 3 | 0 | 0 | 224 | 43 | 0 | 1 | 1 | 94 | 1 | 4 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 104 | 85 | 63 | 56 | 41 | 34 | 30 | 24 | 25 | 22 | 21 | - | - | - | - | - | 60 | - | - | -187 | - | - | 1 | 1 | 4 | 7 | - | - |
Other Current Liabilities |
Loading...
|
M | 139 | 115 | 98 | 82 | 68 | 55 | 57 | 0 | 36 | 35 | 34 | 54 | 49 | 85 | 98 | 1 | 2 | 7 | 1 | 187 | 180 | 52 | 50 | 57 | 38 | 28 | 21 | - |
Current Liabilities |
Loading...
|
M | 401 | 402 | 312 | 242 | 194 | 164 | 151 | 133 | 108 | 96 | 99 | 104 | 98 | 86 | 100 | 135 | 136 | 150 | 385 | 230 | 180 | 194 | 216 | 354 | 159 | 108 | 21 | - |
Long-Term Debt |
Loading...
|
M | - | 82 | 40 | 0 | 0 | 30 | 29 | 29 | 10 | 10 | 10 | 0 | 10 | 10 | 27 | 27 | 46 | 56 | 0 | 188 | 248 | 248 | 286 | 150 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 17 | 61 | 45 | 33 | 2 | 4 | 4 | 7 | 7 | - | 7 | 7 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 81 | 142 | 85 | 33 | 2 | 34 | 34 | 36 | 17 | 17 | 18 | 7 | 17 | 18 | 36 | 38 | 64 | 71 | 15 | 208 | 278 | 274 | 289 | 158 | 232 | 92 | 3 | - |
Total Liabilities |
Loading...
|
M | 482 | 544 | 396 | 275 | 196 | 198 | 185 | 169 | 125 | 113 | 117 | 112 | 115 | 104 | 136 | 173 | 199 | 221 | 401 | 438 | 459 | 467 | 505 | 512 | 391 | 200 | 23 | - |
Additional Paid-in Capital |
Loading...
|
M | - | 202 | 202 | 201 | 193 | 197 | 197 | 195 | 194 | - | 175 | 164 | 164 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - |
Retained Earnings |
Loading...
|
M | - | 203 | 173 | 107 | 66 | 32 | 46 | 33 | -88 | 0 | -110 | -106 | -95 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | -30 | -26 | -28 | -25 | -23 | 0 | 0 | -21 | -14 | 0 | 0 | -9 | -7 | -4 | -1 | -1 | - | - | 0 | - | - | - | -3 | - |
Capital Lease Obligations |
Loading...
|
M | 62 | 55 | 43 | 32 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 450 | 361 | 346 | 283 | 246 | 220 | 237 | 223 | 101 | 88 | 62 | 53 | 65 | 102 | 133 | 147 | 154 | 155 | 16 | 143 | 268 | 254 | 529 | 508 | 467 | 303 | 13 | - |
Shareholders' Equity and Liabilities |
|
M | 982 | 935 | 767 | 561 | 445 | 422 | 425 | 394 | 227 | 201 | 179 | 165 | 180 | 205 | 268 | 320 | 353 | 376 | 416 | 581 | 726 | 722 | 1,034 | 1,020 | 858 | 502 | 36 | - |
Treasury Stock |
Loading...
|
M | - | -44 | -29 | -24 | -12 | -9 | -7 | -5 | -4 | -2 | -2 | -5 | -6 | -14 | -14 | -12 | -2 | 0 | -13 | -14 | -16 | -10 | -9 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 20 | 21 | 21 | 21 | 21 | 21 | 22 | 21 | 22 | 18 | 15 | 15 | 14 | 14 | 14 | 15 | 15 | 15 | 39 | 39 | 15 | 40 | 41 | 40 | 35 | 20 | 5 | 5 |
Shareholders' Equity (Tangible) |
|
M | - | 197 | 168 | 190 | 169 | 139 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 124 | 77 | 65 | - | 56 | 58 | 106 | 60 | - | 35 | 29 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 99 | 54 | 11 | - | 30 | 29 | 73 | 10 | 20 | 14 | 10 | 10 | 11 | 29 | 30 | 46 | 56 | 224 | 231 | 248 | 249 | 287 | 244 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | 29 | 29 | 9 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email