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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 8 | 8 | 55 | 19 | 9 | 3 | 112 | 193 | 52 | 53 | 345 | 309 | 90 | 104 | 157 | 149 | - | - | 91 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 8 | 8 | 55 | 19 | 9 | 3 | 112 | 193 | 52 | 53 | 345 | 309 | 90 | 104 | 157 | 149 | - | - | 91 |
Receivables |
Loading...
|
M | 33 | 22 | 29 | 49 | 38 | 46 | 45 | 47 | 44 | 39 | 39 | 48 | 42 | 37 | 31 | 36 | - | - | 34 |
Inventory |
Loading...
|
M | 379 | 334 | 312 | 437 | 492 | 430 | 362 | 361 | 345 | 245 | 199 | 225 | 278 | 175 | 149 | 181 | - | - | 150 |
Other Current Assets |
Loading...
|
M | 33 | 12 | 24 | 31 | 15 | 30 | 23 | 11 | 9 | 38 | 21 | 29 | 58 | 40 | 35 | 25 | - | - | 8 |
Current Assets |
Loading...
|
M | 454 | 392 | 420 | 537 | 592 | 509 | 542 | 632 | 472 | 375 | 603 | 610 | 468 | 356 | 372 | 390 | - | - | 282 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 350 | 331 | 342 | 336 | 312 | 309 | 315 | 293 | 279 | 273 | 283 | 235 | 245 | 254 | 244 | 75 | - | - | 79 |
Goodwill |
Loading...
|
M | 181 | 181 | 181 | 181 | 176 | 176 | 174 | 125 | 118 | 106 | 101 | 99 | 98 | 93 | 93 | 93 | - | - | 90 |
Intangible Assets |
Loading...
|
M | 36 | 37 | 38 | 39 | 40 | 42 | 40 | 30 | 29 | 27 | 28 | 29 | 30 | 27 | 28 | 29 | - | - | 28 |
Goodwill and Intangible Assets |
Loading...
|
M | 217 | 218 | 219 | 220 | 217 | 218 | 214 | 156 | 147 | 132 | 129 | 128 | 128 | 121 | 121 | 122 | - | - | 118 |
Tangible Assets |
Loading...
|
M | - | - | - | - | -472 | -444 | -412 | -414 | -533 | -514 | -347 | -393 | -519 | -507 | -948 | - | - | -1,005 | -1,005 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 40 | 42 | 46 | 45 | 43 | 41 | 38 | 34 | 30 | 28 | 25 | 18 | 2 | 2 | 2 | 1 | - | - | 1 |
Total Long-Term Assets |
Loading...
|
M | 642 | 606 | 614 | 601 | 572 | 568 | 567 | 485 | 458 | 436 | 441 | 388 | 391 | 391 | 374 | 198 | - | - | 198 |
Total Assets |
Loading...
|
M | 1,095 | 999 | 1,034 | 1,137 | 1,163 | 1,077 | 1,110 | 1,117 | 930 | 811 | 1,044 | 998 | 859 | 747 | 746 | 588 | - | - | 480 |
Accounts Payable |
Loading...
|
M | 112 | 64 | 149 | 243 | 223 | 183 | 267 | 219 | 161 | 189 | 235 | 156 | 182 | 69 | 92 | 133 | - | - | 68 |
Short-Term Debt |
Loading...
|
M | 70 | 71 | 71 | 69 | 70 | 71 | 68 | 71 | 70 | 65 | 69 | 62 | 63 | 65 | 63 | 8 | - | - | 8 |
Current Revenue (Deferred) |
Loading...
|
M | 8 | 12 | 14 | -243 | 15 | 14 | 13 | 15 | 17 | 17 | 21 | 19 | 18 | 9 | 13 | 72 | - | - | 69 |
Other Current Liabilities |
Loading...
|
M | 72 | 58 | -8 | 246 | -15 | -13 | -1 | 127 | 91 | -16 | -14 | 118 | 64 | 50 | 90 | 47 | - | - | 20 |
Current Liabilities |
Loading...
|
M | 262 | 205 | 226 | 315 | 292 | 255 | 348 | 433 | 338 | 254 | 311 | 354 | 327 | 193 | 258 | 261 | - | - | 166 |
Long-Term Debt |
Loading...
|
M | 867 | 810 | 773 | 806 | 949 | 869 | 780 | 781 | 828 | 785 | 786 | 788 | 789 | 795 | 1,180 | 1,183 | - | - | 1,186 |
Non-Current Liabilities (Other) |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | - | - | 4 | 3 | 3 | 5 | 5 | 13 | - | - | 14 |
Total Non-Current Liabilities |
Loading...
|
M | 1,064 | 993 | 970 | 1,002 | 1,126 | 1,048 | 960 | 943 | 978 | 938 | 950 | 909 | 923 | 941 | 1,315 | 1,196 | - | - | 1,202 |
Total Liabilities |
Loading...
|
M | 1,326 | 1,197 | 1,196 | 1,317 | 1,418 | 1,302 | 1,308 | 1,376 | 1,316 | 1,193 | 1,261 | 1,264 | 1,250 | 1,134 | 1,573 | 1,457 | - | - | 1,367 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | 0 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -298 |
Capital Lease Obligations |
Loading...
|
M | 255 | 242 | 256 | 254 | 235 | 238 | 240 | 225 | 211 | 211 | 221 | 173 | 186 | 196 | 185 | - | - | - | - |
Shareholders' Equity |
|
M | -231 | -199 | -161 | -180 | -255 | -226 | -198 | -259 | -386 | -381 | -218 | -266 | -391 | -386 | -827 | -869 | - | - | -887 |
Shareholders' Equity and Liabilities |
|
M | 1,095 | 999 | 1,034 | 1,137 | 1,163 | 1,077 | 1,110 | 1,117 | 930 | 811 | 1,044 | 998 | 859 | 747 | 746 | 588 | - | - | 480 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 185 | 184 | 185 | 185 | 184 | 184 | 185 | 185 | 183 | 189 | 193 | 194 | 187 | 177 | 187 | 187 | 187 | 187 | 187 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | - | -471 | -444 | -411 | -414 | -532 | -514 | -346 | -393 | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 937 | 881 | 844 | 875 | 1,018 | 940 | 848 | 853 | 898 | 850 | 855 | 850 | 853 | 860 | 1,242 | 1,191 | - | - | 1,195 |
Current Part of Long-Term Debt |
Loading...
|
M | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | - | - | 8 |
StockViz Staff
September 20, 2024
Any question? Send us an email