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 | 2012-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 67 | 40 | 57 | 43 | 30 | 26 | 20 | 50 | 36 | 57 | 89 | 106 | 90 | 94 | 73 | 65 | 58 | 52 | 55 | 49 | 47 | 36 | 75 | 46 | 44 | 36 | 38 | 45 | 40 | 43 | 50 | 55 | 60 | 60 | 53 | 65 | 62 | 62 | 21 | 26 | 38 | 25 | - | 18 | - | 22 |
Short-Term Investments |
Loading...
|
M | 0 | 0 | 2 | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 68 | 40 | 57 | 43 | 30 | 26 | 20 | 50 | 36 | 57 | 89 | 106 | 90 | 94 | 73 | 65 | 58 | 52 | 55 | 49 | 47 | 36 | 75 | 46 | 44 | 36 | 38 | 45 | 40 | 43 | 50 | 55 | 60 | 60 | 53 | 65 | 62 | 62 | 21 | 26 | 38 | 25 | - | 18 | - | - |
Receivables |
Loading...
|
M | 354 | 392 | 347 | 387 | 375 | 340 | 322 | 287 | 288 | 243 | 223 | 249 | 251 | 271 | 261 | 250 | 261 | 263 | 247 | 277 | 278 | 239 | 213 | 174 | 190 | 174 | 175 | 170 | 162 | 157 | 160 | 150 | 148 | 134 | 132 | 140 | 139 | 136 | 136 | 128 | 117 | 115 | - | 117 | - | - |
Inventory |
Loading...
|
M | 396 | 456 | 482 | 450 | 488 | 488 | 450 | 396 | 338 | 304 | 262 | 200 | 181 | 174 | 201 | 219 | 199 | 202 | 201 | 204 | 213 | 207 | 189 | 202 | 193 | 180 | 165 | 145 | 144 | 139 | 139 | 133 | 132 | 128 | 133 | 125 | 123 | 125 | 121 | 116 | 110 | 107 | - | 102 | - | 103 |
Other Current Assets |
Loading...
|
M | 70 | 43 | 45 | 49 | 54 | 35 | 29 | 29 | 31 | 28 | 28 | 27 | 32 | 26 | 24 | 24 | 25 | 23 | 25 | 25 | 24 | 18 | 16 | 15 | 25 | 26 | 31 | 29 | 27 | 25 | 22 | 25 | 27 | 24 | 24 | 24 | 23 | 20 | 23 | 20 | 20 | 19 | - | 17 | - | 16 |
Current Assets |
Loading...
|
M | 888 | 931 | 931 | 929 | 948 | 888 | 820 | 761 | 693 | 633 | 602 | 583 | 554 | 564 | 560 | 558 | 543 | 541 | 528 | 555 | 562 | 500 | 492 | 437 | 452 | 415 | 409 | 388 | 373 | 363 | 371 | 362 | 366 | 347 | 342 | 354 | 347 | 342 | 300 | 291 | 284 | 265 | - | 255 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 276 | 276 | 269 | 268 | 258 | 239 | 215 | 207 | 191 | 179 | 166 | 163 | 154 | 154 | 154 | 155 | 146 | 148 | 143 | 144 | 141 | 140 | 135 | 137 | 142 | 141 | 137 | 138 | 132 | 131 | 131 | 121 | 119 | 115 | 113 | 107 | 95 | 99 | 98 | 98 | 97 | 96 | - | 92 | - | - |
Goodwill |
Loading...
|
M | 6 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 20 | 20 | 20 | 16 | 11 | 11 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | 3 | - | 2 |
Intangible Assets |
Loading...
|
M | 3 | 11 | 12 | 12 | 13 | 14 | 14 | 15 | 15 | 16 | 17 | 17 | 18 | 18 | 19 | 19 | 20 | 21 | 22 | 22 | 23 | 24 | 5 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 2 | 2 | 2 | 2 | - | 2 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 9 | 23 | 24 | 24 | 25 | 26 | 26 | 27 | 27 | 28 | 29 | 29 | 30 | 30 | 31 | 31 | 40 | 41 | 41 | 38 | 34 | 35 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 7 | 8 | 8 | 7 | 7 | 6 | 4 | 4 | 4 | 4 | - | 5 | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 500 | 478 | 455 | 430 | 427 | 427 | 417 | 411 | 413 | 395 | 389 | 370 | 348 | 335 | 336 | 328 | 330 | 325 | 318 | 348 | 345 | 346 | 330 | 338 | 332 | 323 | 315 | 318 | 314 | 317 | 309 | 309 | 305 | 297 | 296 | 113 | 248 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 88 | 48 | 40 | 38 | 38 | 42 | 40 | 41 | 42 | 44 | 41 | 38 | 38 | 38 | 36 | 31 | 29 | 29 | 28 | 25 | 25 | 26 | 25 | 24 | 16 | 17 | 19 | 18 | 17 | 18 | 17 | 17 | 17 | 15 | 14 | 15 | 16 | 16 | 15 | 15 | 18 | 18 | - | 16 | - | - |
Total Long-Term Assets |
Loading...
|
M | 373 | 347 | 332 | 330 | 321 | 307 | 282 | 275 | 260 | 250 | 236 | 231 | 222 | 221 | 220 | 216 | 215 | 217 | 212 | 207 | 200 | 200 | 170 | 172 | 169 | 169 | 167 | 167 | 161 | 160 | 159 | 148 | 142 | 137 | 135 | 129 | 117 | 121 | 117 | 117 | 119 | 118 | - | 113 | - | - |
Total Assets |
Loading...
|
M | 1,261 | 1,277 | 1,263 | 1,260 | 1,269 | 1,195 | 1,102 | 1,036 | 953 | 883 | 838 | 814 | 775 | 786 | 780 | 775 | 758 | 758 | 740 | 762 | 762 | 701 | 663 | 609 | 621 | 585 | 576 | 555 | 533 | 523 | 530 | 511 | 509 | 484 | 476 | 483 | 465 | 464 | 417 | 409 | 404 | 383 | - | 368 | - | 352 |
Accounts Payable |
Loading...
|
M | 248 | 280 | 309 | 322 | 362 | 338 | 322 | 309 | 276 | 255 | 247 | 217 | 208 | 199 | 190 | 204 | 192 | 195 | 193 | 197 | 210 | 198 | 193 | 188 | 191 | 178 | 167 | 155 | 152 | 151 | 157 | 142 | 145 | 131 | 127 | 133 | 124 | 126 | 124 | 120 | 113 | 109 | - | 108 | - | 95 |
Short-Term Debt |
Loading...
|
M | 85 | 87 | 62 | 46 | 54 | 39 | 53 | 36 | 42 | 63 | 33 | 26 | 21 | 25 | 19 | 27 | 31 | 28 | 18 | 35 | 36 | 89 | 59 | 8 | 16 | 11 | 14 | 10 | 7 | 9 | 9 | 9 | 3 | 3 | - | 9 | - | - | - | 9 | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 86 | 43 | 41 | 34 | 36 | - | - | 22 | - | 8 | - | 8 | - | - | - | 7 | - | - | - | 6 | - | - | - | 31 | - | - | - | 32 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 19 | 63 | 66 | 73 | 54 | 76 | 65 | 42 | 59 | 42 | 47 | 50 | 50 | 49 | 48 | 35 | 40 | 36 | 38 | 37 | 39 | 34 | 28 | 2 | 32 | 30 | 33 | 3 | 27 | 25 | 22 | 1 | 24 | 22 | 22 | 27 | 27 | 26 | 22 | 27 | 24 | 21 | - | 19 | - | 11 |
Current Liabilities |
Loading...
|
M | 438 | 473 | 478 | 475 | 506 | 453 | 440 | 409 | 377 | 367 | 327 | 301 | 279 | 274 | 257 | 273 | 262 | 259 | 250 | 275 | 285 | 321 | 280 | 229 | 239 | 219 | 214 | 199 | 186 | 185 | 188 | 175 | 173 | 156 | 149 | 160 | 151 | 152 | 145 | 146 | 137 | 130 | - | 127 | - | 107 |
Long-Term Debt |
Loading...
|
M | 235 | 235 | 235 | 235 | 235 | 235 | 180 | 145 | 95 | 40 | 40 | 40 | 40 | 61 | 92 | 92 | 92 | 92 | 92 | 92 | 92 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 46 | 19 | 18 | 20 | 25 | 26 | 26 | 20 | 28 | 31 | 32 | 22 | 31 | 32 | 31 | 22 | 29 | 31 | 30 | 28 | 26 | 27 | 24 | 25 | 25 | 25 | 12 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 284 | 257 | 257 | 261 | 260 | 261 | 206 | 173 | 123 | 71 | 72 | 71 | 71 | 93 | 122 | 123 | 121 | 122 | 121 | 117 | 118 | 27 | 24 | 25 | 25 | 25 | 12 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | - | 9 | - | - |
Total Liabilities |
Loading...
|
M | 722 | 730 | 735 | 736 | 766 | 714 | 646 | 582 | 500 | 438 | 398 | 372 | 350 | 366 | 380 | 395 | 383 | 381 | 371 | 392 | 402 | 348 | 304 | 253 | 264 | 243 | 227 | 213 | 199 | 198 | 201 | 186 | 184 | 167 | 160 | 171 | 161 | 162 | 155 | 156 | 147 | 140 | - | 137 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 315 | 314 | 312 | 310 | - | 309 | 308 | 306 | 308 | 307 | 306 | 305 | 307 | 306 | 305 | 304 | 306 | 305 | 303 | 302 | 304 | 303 | 301 | 300 | 302 | 302 | 301 | 300 | 302 | 301 | 300 | 300 | 298 | 297 | 297 | 260 | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 296 | 277 | 260 | 250 | - | 230 | 217 | 212 | 209 | 195 | 184 | 169 | 152 | 153 | 147 | 141 | 134 | 126 | 115 | 107 | 99 | 94 | 83 | 91 | 83 | 75 | 66 | 59 | 48 | 43 | 35 | 31 | 26 | 19 | 12 | 5 | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -13 | -10 | -18 | -11 | -11 | -15 | -27 | -20 | -13 | -11 | -9 | -5 | -6 | 0 | -6 | -11 | -15 | -9 | -12 | -8 | -9 | -7 | -6 | -7 | -1 | -5 | -7 | -9 | -13 | -16 | -11 | -12 | -10 | -14 | -13 | -12 | -13 | -7 | -3 | 2 | 2 | 1 | - | -3 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 539 | 547 | 528 | 524 | 503 | 481 | 456 | 454 | 454 | 445 | 440 | 442 | 425 | 420 | 401 | 379 | 375 | 377 | 369 | 370 | 359 | 353 | 359 | 356 | 357 | 341 | 349 | 342 | 334 | 326 | 329 | 324 | 325 | 317 | 316 | 312 | 304 | 302 | 262 | 252 | 257 | 243 | - | 231 | - | - |
Shareholders' Equity and Liabilities |
|
M | 1,261 | 1,277 | 1,263 | 1,260 | 1,269 | 1,195 | 1,102 | 1,036 | 953 | 883 | 838 | 814 | 775 | 786 | 780 | 775 | 758 | 758 | 740 | 762 | 762 | 701 | 663 | 609 | 621 | 585 | 576 | 555 | 533 | 523 | 530 | 511 | 509 | 484 | 476 | 483 | 465 | 464 | 417 | 409 | 404 | 383 | - | 368 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -76 | -76 | -76 | -77 | - | -73 | -69 | -69 | -70 | -70 | -70 | -67 | -69 | -69 | -66 | -64 | -62 | -62 | -58 | -44 | -41 | -38 | -38 | -35 | -34 | -29 | -26 | -18 | -14 | -9 | -4 | -1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 28 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 500 | 478 | 455 | 430 | 427 | 427 | 417 | 411 | 413 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 324 | 320 | 300 | 252 | - | 173 | 160 | 162 | 173 | 150 | 180 | 184 | 183 | 181 | 172 | 165 | 175 | 174 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 320 | 322 | 297 | 281 | 289 | 274 | 233 | 181 | 137 | 103 | 73 | 66 | 61 | 86 | 110 | 118 | 122 | 119 | 110 | 126 | 127 | - | 59 | 8 | 16 | 11 | 14 | 10 | 7 | 9 | 9 | 9 | 3 | 3 | - | 9 | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 85 | 87 | 62 | 46 | 54 | 39 | 53 | 36 | 42 | 63 | 33 | 26 | 21 | 25 | 19 | 27 | 31 | 28 | 18 | 35 | 36 | - | - | 8 | 16 | 11 | 14 | 10 | 7 | 9 | 9 | 9 | - | - | - | 9 | - | - | - | 9 | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email