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 | 50 | 35 | 283 | 196 | 192 | 111 | 91 | 141 | 134 | 92 | 97 | 154 | 87 | 75 | 60 | 44 | 16 | 18 | 16 | 56 | 38 | 14 | 7 | 1 | 6 | 3 | 1 | 11 | 11 | 7 | 9 | 1 | 15 | 2 | 5 | 7 | 15 | 7 | 2 |
Short-Term Investments |
Loading...
|
M | 0 | 4 | 8 | 51 | 51 | 21 | 59 | 14 | 0 | 0 | 0 | 1 | 26 | 15 | 39 | 2 | 41 | 59 | 54 | 37 | - | - | - | - | 1 | - | - | 1 | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 50 | 39 | 291 | 247 | 243 | 133 | 150 | 154 | 134 | 92 | 98 | 155 | 113 | 90 | 99 | 47 | 57 | 77 | 70 | 56 | 38 | 14 | 7 | 1 | 7 | 3 | 1 | 11 | 11 | 7 | 9 | 1 | 15 | 2 | 5 | 7 | 15 | 7 | 2 |
Receivables |
Loading...
|
M | 198 | 208 | 163 | 127 | 141 | 132 | 125 | 98 | 103 | 100 | 88 | 76 | 75 | 68 | 61 | 62 | 57 | 54 | 47 | 48 | 38 | 38 | 37 | 34 | 32 | 34 | 26 | 18 | 18 | 22 | 16 | 14 | 12 | 11 | 10 | 9 | 8 | 3 | 2 |
Inventory |
Loading...
|
M | 172 | 180 | 123 | 109 | 116 | 113 | 103 | 89 | 81 | 76 | 72 | 70 | 63 | 51 | 46 | 49 | 47 | 38 | 34 | 30 | 23 | 22 | 22 | 21 | 16 | 16 | 14 | 11 | 11 | 12 | 11 | 10 | 9 | 8 | 7 | 5 | 3 | 1 | 1 |
Other Current Assets |
Loading...
|
M | 11 | 17 | 7 | 17 | 6 | 5 | 4 | 14 | 7 | 4 | 3 | 2 | 8 | 130 | 112 | 14 | 5 | 4 | 4 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 5 | 2 | 8 | 17 | 10 | 2 | 3 | 1 | 1 | 0 | 0 |
Current Assets |
Loading...
|
M | 430 | 445 | 585 | 500 | 506 | 383 | 382 | 355 | 327 | 276 | 265 | 308 | 260 | 221 | 211 | 177 | 165 | 172 | 154 | 138 | 100 | 75 | 67 | 58 | 56 | 55 | 41 | 42 | 45 | 41 | 44 | 41 | 46 | 23 | 24 | 22 | 26 | 11 | 5 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 475 | 387 | 322 | 320 | 253 | 243 | 228 | 184 | 174 | 158 | 147 | 142 | 125 | 110 | 97 | 93 | 93 | 85 | 89 | 89 | 87 | 94 | 105 | 109 | 102 | 100 | 67 | 58 | 59 | 63 | 57 | 54 | 41 | 35 | 29 | 26 | 19 | 8 | 5 |
Goodwill |
Loading...
|
M | 185 | 184 | 122 | 123 | 103 | 103 | 103 | 86 | 86 | 86 | 77 | 77 | 70 | 70 | 60 | 60 | 60 | 58 | 54 | 46 | 46 | 46 | 48 | - | 51 | 52 | 22 | 9 | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 184 | 192 | 78 | 80 | 55 | 58 | 61 | 42 | 46 | 51 | 44 | 48 | 52 | 55 | 49 | 54 | 58 | 23 | 61 | 48 | 47 | 2 | 48 | 49 | 51 | 52 | 22 | 9 | 9 | 10 | 9 | 10 | 11 | 12 | 11 | 11 | 4 | 2 | 1 |
Goodwill and Intangible Assets |
Loading...
|
M | 369 | 376 | 200 | 203 | 157 | 160 | 164 | 128 | 132 | 137 | 121 | 125 | 122 | 125 | 109 | 114 | 119 | 81 | 114 | 95 | 93 | 47 | 95 | - | 102 | 104 | 43 | 19 | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 487 | 646 | 858 | 676 | 599 | 519 | 638 | 600 | 563 | 517 | 475 | 432 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 0 | 6 | 14 | 31 | 99 | 144 | 91 | 120 | 106 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 0 | 10 | 22 | 82 | 150 | 165 | 150 | 134 | 106 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 4 | -24 | -60 | -26 | -59 | -50 | -60 | -45 | 4 | 0 | -1 | -1 | -2 | 2 | -2 | 24 | 3 | 3 | 2 | 1 | 2 | -9 | -6 | 4 | -5 | -1 | 0 | -1 | 11 | 13 | 11 | 7 | 6 | 5 | 3 | 4 | 4 | 2 | 2 |
Total Long-Term Assets |
Loading...
|
M | 847 | 772 | 537 | 557 | 513 | 549 | 485 | 435 | 416 | 429 | 381 | 295 | 291 | 263 | 229 | 231 | 215 | 169 | 152 | 139 | 136 | 145 | 157 | 162 | 158 | 158 | 96 | 81 | 79 | 86 | 78 | 71 | 58 | 52 | 42 | 40 | 28 | 12 | 8 |
Total Assets |
Loading...
|
M | 1,277 | 1,217 | 1,122 | 1,057 | 1,019 | 932 | 867 | 790 | 743 | 705 | 646 | 603 | 551 | 484 | 440 | 408 | 380 | 341 | 306 | 277 | 237 | 220 | 224 | 220 | 214 | 213 | 137 | 123 | 123 | 127 | 122 | 112 | 104 | 75 | 67 | 62 | 54 | 23 | 13 |
Accounts Payable |
Loading...
|
M | 91 | 108 | 97 | 73 | 72 | 70 | 73 | 62 | 59 | 60 | 51 | 60 | 56 | 52 | 48 | 49 | 45 | 41 | 37 | 34 | 27 | 28 | 25 | 25 | 23 | 23 | 13 | 10 | 11 | 12 | 9 | 9 | 7 | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 17 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | 0 | 2 | 8 | 8 | - | - | - | - | - | 0 | 1 | 2 | 2 | 2 | 2 | 1 | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 5 | 0 | 1 | 1 | 1 | 2 | - | 2 | 2 | 12 | 10 | 1 | 4 | 4 | 4 | 16 | 18 | - | 2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 62 | 60 | 56 | 46 | 49 | 48 | 46 | 40 | 38 | 36 | 32 | 22 | 20 | 18 | 19 | 2 | 2 | 18 | 16 | 13 | 13 | 13 | 16 | 9 | 8 | 9 | 9 | 7 | 6 | 5 | 4 | 4 | 3 | 13 | 8 | 9 | 7 | 3 | 3 |
Current Liabilities |
Loading...
|
M | 175 | 182 | 168 | 134 | 121 | 118 | 119 | 102 | 97 | 96 | 83 | 82 | 76 | 71 | 68 | 66 | 65 | 59 | 53 | 48 | 40 | 40 | 41 | 36 | 40 | 41 | 22 | 17 | 17 | 16 | 14 | 13 | 11 | 15 | 10 | 11 | 9 | 4 | 3 |
Long-Term Debt |
Loading...
|
M | 27 | 55 | - | - | - | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | 28 | 42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 4 | 4 | 0 | 0 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 191 | 172 | 109 | 113 | 64 | 55 | 66 | 50 | 46 | 46 | 46 | 46 | 43 | 32 | 29 | 25 | 20 | 19 | 18 | 20 | 14 | 11 | 38 | 51 | 43 | 53 | 9 | 9 | 11 | 11 | 10 | 9 | 7 | 9 | 9 | 29 | 30 | 7 | 6 |
Total Liabilities |
Loading...
|
M | 366 | 354 | 277 | 247 | 186 | 173 | 185 | 153 | 143 | 142 | 129 | 128 | 118 | 103 | 97 | 92 | 85 | 78 | 71 | 67 | 54 | 51 | 78 | 87 | 83 | 94 | 31 | 26 | 27 | 27 | 24 | 22 | 18 | 24 | 19 | 40 | 39 | 11 | 9 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 94 | 74 | 49 | 46 | 27 | 17 | 25 | 32 | 33 | 35 | 43 | 45 | 39 | 42 | 48 | 47 | 40 | 36 | 33 | 28 | 34 | 29 | 28 | 36 | 39 | 37 | 36 | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 783 | 785 | 776 | - | 744 | 674 | 626 | 579 | 536 | 488 | 436 | 391 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -10 | -14 | -13 | -16 | -13 | -12 | -9 | -13 | -11 | -6 | -6 | -3 | -4 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -71 | -60 | -47 | -35 | -27 | -20 | -15 | -11 | -7 | -5 | -4 |
Capital Lease Obligations |
Loading...
|
M | 95 | 57 | 61 | 62 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 912 | 863 | 846 | 809 | 834 | 759 | 682 | 638 | 600 | 563 | 517 | 475 | 432 | 381 | 343 | 317 | 296 | 263 | 235 | 210 | 183 | 169 | 146 | 133 | 131 | 120 | 106 | 97 | 96 | 101 | 98 | 90 | 86 | 51 | 48 | 23 | 15 | 12 | 4 |
Shareholders' Equity and Liabilities |
|
M | 1,277 | 1,217 | 1,122 | 1,057 | 1,019 | 932 | 867 | 790 | 743 | 705 | 646 | 603 | 551 | 484 | 440 | 408 | 380 | 341 | 306 | 277 | 237 | 220 | 224 | 220 | 214 | 213 | 137 | 123 | 123 | 127 | 122 | 112 | 104 | 75 | 67 | 62 | 54 | 23 | 13 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 38 | 18 | 18 | 17 | 19 | 20 | 21 | 21 | 21 | 16 | 17 | 13 | 12 | 12 | 8 |
Shareholders' Equity (Tangible) |
|
M | - | 581 | 720 | 907 | 722 | 626 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 108 | - | - | 245 | 134 | 151 | 156 | 135 | 92 | 98 | 156 | 114 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 44 | 69 | - | - | - | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | - | - | - | - | - | 28 | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | 1 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email