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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 61 | 53 | 52 | 42 | 48 | 58 | 62 | 71 | 135 | 147 | 166 | 175 | 186 | 102 | 110 | 121 | 116 | 117 | 139 | 143 | 142 | 149 | 168 | 130 | 29 | 37 | - | - | - | 14 |
Short-Term Investments |
Loading...
|
M | 60 | 60 | 60 | 60 | 60 | 50 | 50 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | 1 |
Cash and Short-Term Investments |
Loading...
|
M | 121 | 113 | 112 | 102 | 108 | 108 | 112 | 121 | 135 | 147 | 166 | 175 | 186 | 102 | 110 | 121 | 116 | 117 | 139 | 143 | 142 | 149 | 168 | 130 | 29 | 37 | - | - | - | - |
Receivables |
Loading...
|
M | 37 | 47 | 36 | 46 | 36 | 38 | 44 | 46 | 37 | 42 | 36 | 37 | 32 | 32 | 23 | 24 | 27 | 27 | 29 | 31 | 30 | 27 | 21 | 22 | 18 | 15 | - | - | - | 11 |
Inventory |
Loading...
|
M | 53 | 52 | 62 | 65 | 67 | 68 | 81 | 80 | 77 | 74 | 71 | 63 | 59 | 55 | 53 | 51 | 49 | 46 | 46 | 42 | 41 | 35 | 36 | 35 | 35 | 30 | - | - | - | 19 |
Other Current Assets |
Loading...
|
M | 8 | 9 | 16 | 16 | 22 | 17 | 14 | 15 | 20 | 15 | 17 | 12 | 10 | 12 | 13 | 10 | 7 | 8 | 5 | 4 | 6 | 7 | 8 | 8 | 6 | 0 | - | - | - | 2 |
Current Assets |
Loading...
|
M | 219 | 221 | 224 | 229 | 233 | 231 | 251 | 261 | 269 | 277 | 290 | 287 | 286 | 201 | 200 | 205 | 200 | 199 | 218 | 220 | 219 | 219 | 234 | 195 | 88 | 85 | - | - | - | 46 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 63 | 65 | 67 | 71 | 73 | 75 | 78 | 78 | 76 | 73 | 69 | 67 | 67 | 57 | 54 | 52 | 50 | 28 | 26 | 25 | 22 | 21 | 20 | 20 | 20 | 20 | - | - | - | - |
Goodwill |
Loading...
|
M | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 10 | 10 | 10 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 1 |
Intangible Assets |
Loading...
|
M | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 5 | 6 | 7 | 6 | 7 | 7 | 8 | 9 | 9 | 9 | 10 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | - | - | - | 3 |
Goodwill and Intangible Assets |
Loading...
|
M | 14 | 14 | 15 | 15 | 16 | 16 | 17 | 18 | 18 | 19 | 18 | 19 | 20 | 21 | 22 | 19 | 19 | 20 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | - | - | - | 4 |
Tangible Assets |
Loading...
|
M | - | - | - | 250 | 253 | 254 | 269 | 276 | 282 | 283 | 286 | 286 | 284 | 199 | 195 | 193 | 194 | 197 | 217 | 218 | 214 | 214 | 209 | 166 | 61 | 58 | - | - | 27 | 27 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 7 | 7 | 7 | 7 | 8 | 7 | 3 | 4 | 4 | 4 | 4 | 5 | 3 | 5 | 5 | 5 | 3 | 4 | 7 | 7 | 6 | 6 | 4 | 5 | 4 | 0 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 84 | 89 | 88 | 93 | 97 | 98 | 98 | 99 | 98 | 96 | 92 | 92 | 89 | 83 | 80 | 76 | 72 | 51 | 37 | 36 | 32 | 32 | 28 | 28 | 28 | 26 | - | - | - | - |
Total Assets |
Loading...
|
M | 303 | 309 | 313 | 322 | 330 | 329 | 349 | 360 | 368 | 374 | 382 | 379 | 375 | 284 | 280 | 281 | 272 | 250 | 255 | 256 | 252 | 250 | 262 | 223 | 116 | 110 | - | - | - | 71 |
Accounts Payable |
Loading...
|
M | 14 | 12 | 14 | 18 | 18 | 18 | 20 | 23 | 23 | 26 | 32 | 26 | 24 | 21 | 24 | 20 | 17 | 13 | 15 | 13 | 14 | 12 | 14 | 16 | 16 | 13 | - | - | - | 9 |
Short-Term Debt |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | 2 | - | - | 20 | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 8 | 5 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 14 | 13 | 14 | 14 | 15 | 13 | 15 | 13 | 13 | 15 | 16 | 16 | 14 | 15 | 15 | 12 | 9 | 12 | 10 | 11 | 10 | 11 | 11 | 12 | 12 | 13 | - | - | - | 9 |
Current Liabilities |
Loading...
|
M | 38 | 33 | 34 | 36 | 37 | 34 | 39 | 42 | 41 | 46 | 52 | 47 | 43 | 41 | 44 | 37 | 31 | 25 | 26 | 25 | 24 | 24 | 26 | 34 | 32 | 29 | - | - | - | 19 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 15 | 15 | - | - | 0 | 0 | 0 | 16 | 13 | 14 | 15 | - | - | - | 18 |
Non-Current Liabilities (Other) |
Loading...
|
M | 4 | 3 | 3 | 20 | 24 | 4 | 24 | 25 | 27 | 4 | 26 | 5 | 28 | 22 | 20 | 2 | 2 | 2 | 2 | 2 | 2 | 9 | 7 | 6 | 5 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 20 | 22 | 20 | 20 | 24 | 24 | 24 | 25 | 27 | 26 | 26 | 27 | 28 | 22 | 21 | 33 | 28 | 8 | 8 | 9 | 9 | 9 | 23 | 19 | 19 | 20 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 58 | 55 | 53 | 57 | 61 | 58 | 63 | 67 | 67 | 71 | 78 | 74 | 71 | 64 | 64 | 70 | 59 | 33 | 34 | 34 | 33 | 32 | 49 | 53 | 52 | 49 | - | - | - | 41 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 508 | 502 | - | 490 | 483 | 478 | 471 | 464 | 457 | 449 | 359 | 352 | 346 | 341 | 337 | 331 | 330 | 327 | 325 | 322 | 283 | 180 | - | - | - | - | - |
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 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -239 | -230 | - | -200 | -187 | -177 | -168 | -159 | -152 | -145 | -138 | -134 | -132 | -125 | -117 | -107 | -106 | -106 | -105 | -107 | -111 | -116 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -3 | -2 | -3 | -3 | -2 | -3 | -4 | -3 | -1 | -1 | -1 | 0 | -1 | 0 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -1 | 0 | -1 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 17 | 18 | 18 | 18 | 18 | 19 | 13 | 12 | 11 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 244 | 254 | 260 | 265 | 269 | 271 | 286 | 294 | 301 | 302 | 304 | 305 | 304 | 220 | 216 | 211 | 213 | 217 | 221 | 222 | 219 | 218 | 213 | 170 | 65 | 61 | - | - | 30 | 30 |
Shareholders' Equity and Liabilities |
|
M | 303 | 309 | 313 | 322 | 330 | 329 | 349 | 360 | 368 | 374 | 382 | 379 | 375 | 284 | 280 | 281 | 272 | 250 | 255 | 256 | 252 | 250 | 262 | 223 | 116 | 110 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 47 | 47 | 46 | 46 | 46 | 45 | 45 | 44 | 44 | 43 | 43 | 42 | 40 | 39 | 39 | 38 | 38 | 37 | 37 | 37 | 37 | 41 | 40 | 30 | 33 | 26 | 29 | 29 | 29 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 250 | 253 | 254 | 269 | 276 | 282 | 283 | 286 | 286 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 178 | 188 | 105 | 113 | 138 | 134 | - | - | 143 | 142 | 150 | 184 | 147 | 46 | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | 17 | 18 | - | - | 0 | 0 | 0 | 16 | 17 | 17 | 17 | - | - | - | 20 |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | 2 | - | - | 20 | 1 |
StockViz Staff
September 19, 2024
Any question? Send us an email