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 | 2013-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 23 | 36 | 23 | 20 | 27 | 29 | 41 | 34 | 14 | 14 | 12 | 39 | 29 | 12 | 9 | 16 | 41 | 5 | 6 | 6 | 5 | 18 | 6 | 8 | 9 | 6 | 13 | 4 | 13 | 6 | 0 | 0 | 22 | 16 | 8 | 1 | 4 | 10 | - | 13 | - | 9 |
Short-Term Investments |
Loading...
|
M | 83 | 73 | 67 | 92 | 74 | 60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 106 | 109 | 90 | 111 | 101 | 89 | 41 | 34 | 14 | 14 | 12 | 39 | 29 | 12 | 9 | 16 | 41 | 5 | 6 | 6 | 5 | 18 | 6 | 8 | 9 | 6 | 13 | 4 | 13 | 6 | 0 | 0 | 22 | 16 | 8 | 1 | 4 | 10 | - | 13 | - | - |
Receivables |
Loading...
|
M | 13 | 9 | 16 | 16 | 19 | 7 | 20 | 26 | 21 | 9 | 20 | 12 | 11 | 12 | 16 | 11 | 16 | 6 | 11 | 13 | 18 | 7 | 10 | 6 | 6 | 2 | 7 | 4 | 8 | 3 | 5 | 3 | 4 | 2 | 4 | 3 | 7 | 1 | - | 4 | - | - |
Inventory |
Loading...
|
M | 41 | 43 | 55 | 58 | 55 | 50 | 69 | 79 | 82 | 78 | 76 | 53 | 45 | 35 | 33 | 26 | 37 | 29 | 35 | 31 | 30 | 28 | 22 | 20 | 20 | 18 | 12 | 12 | 12 | 11 | 13 | 13 | 12 | 11 | 13 | 12 | 13 | 11 | - | 12 | - | 11 |
Other Current Assets |
Loading...
|
M | 14 | 10 | 13 | 10 | 11 | 6 | 6 | 8 | 9 | 4 | 6 | 5 | 6 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 3 | 2 | 4 | 3 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 5 | 5 | 5 | 4 | 6 | 4 | - | 1 | - | 2 |
Current Assets |
Loading...
|
M | 175 | 170 | 174 | 195 | 186 | 152 | 135 | 146 | 126 | 105 | 113 | 110 | 91 | 63 | 61 | 57 | 99 | 45 | 57 | 54 | 58 | 57 | 41 | 37 | 38 | 29 | 34 | 22 | 35 | 23 | 21 | 18 | 53 | 43 | 38 | 29 | 30 | 27 | - | 34 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 80 | 78 | 76 | 78 | 71 | 64 | 60 | 62 | 64 | 63 | 62 | 60 | 58 | 56 | 41 | 40 | 42 | 42 | 41 | 34 | 31 | 28 | 24 | 22 | 20 | 20 | 15 | 15 | 13 | 13 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | - | 13 | - | - |
Goodwill |
Loading...
|
M | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 30 | 30 | 30 | 30 | 30 | 30 | 74 | 74 | 74 | 102 | 101 | 66 | 66 | 67 | 67 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | - | 30 | - | 30 |
Intangible Assets |
Loading...
|
M | 34 | 35 | 35 | 35 | 36 | 36 | 37 | 37 | 57 | 58 | 59 | 60 | 61 | 62 | 63 | 64 | 65 | 78 | 79 | 80 | 84 | 85 | 51 | 51 | 52 | 52 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | - | 17 | - | 47 |
Goodwill and Intangible Assets |
Loading...
|
M | 63 | 63 | 63 | 64 | 64 | 65 | 65 | 66 | 85 | 86 | 87 | 89 | 90 | 91 | 92 | 93 | 94 | 152 | 153 | 154 | 186 | 186 | 116 | 117 | 118 | 119 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 47 | 47 | 47 | 47 | - | 47 | - | 77 |
Tangible Assets |
Loading...
|
M | - | - | - | 128 | 112 | 95 | 79 | 78 | 50 | 38 | 30 | 18 | 0 | -19 | -34 | -45 | -43 | -64 | -72 | -82 | -104 | -117 | -58 | -64 | -79 | -92 | -27 | -34 | -41 | -43 | -48 | -55 | 20 | 18 | 9 | -89 | - | - | - | -51 | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 9 | 8 | 8 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | - | 0 | - | - |
Total Long-Term Assets |
Loading...
|
M | 166 | 161 | 160 | 158 | 152 | 148 | 147 | 151 | 166 | 166 | 166 | 166 | 165 | 164 | 150 | 151 | 151 | 200 | 201 | 194 | 217 | 214 | 141 | 140 | 139 | 139 | 61 | 62 | 60 | 62 | 63 | 64 | 60 | 60 | 60 | 60 | 62 | 61 | - | 62 | - | - |
Total Assets |
Loading...
|
M | 341 | 332 | 334 | 354 | 338 | 300 | 282 | 297 | 292 | 271 | 279 | 276 | 256 | 227 | 211 | 208 | 250 | 246 | 257 | 249 | 275 | 272 | 182 | 177 | 177 | 169 | 95 | 83 | 95 | 85 | 84 | 83 | 113 | 103 | 99 | 90 | 92 | 88 | - | 96 | - | 87 |
Accounts Payable |
Loading...
|
M | 15 | 10 | 17 | 20 | 27 | 14 | 24 | 28 | 30 | 18 | 29 | 24 | 23 | 14 | 16 | 11 | 14 | 10 | 17 | 18 | 21 | 14 | 19 | 17 | 18 | 13 | 16 | 11 | 14 | 12 | 13 | 13 | 13 | 10 | 13 | 15 | 15 | 10 | - | 13 | - | 9 |
Short-Term Debt |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 11 | 10 | 9 | 9 | 9 | 9 | 13 | 9 | 9 | 11 | 6 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 8 | 8 | - | - | 18 | 17 | 14 | - | 9 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 1 | 3 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 5 | 4 | 2 | 2 | 36 | 31 | 16 | 40 | 35 | 34 | 39 | 41 | 36 | 27 | 25 | 29 | 27 | 22 | 1 | 22 | 19 | 19 | 4 | 10 | 8 | 7 | 22 | 26 | 18 | - | 16 | - | - |
Other Current Liabilities |
Loading...
|
M | 66 | 63 | 61 | 76 | 70 | 61 | 49 | 61 | 54 | 45 | 40 | 46 | 45 | 5 | 4 | 20 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 1 | 21 | 6 | 2 | 3 | 20 | 24 | 21 | 22 | 9 | 10 | 11 | - | 5 | - | 18 |
Current Liabilities |
Loading...
|
M | 87 | 81 | 84 | 103 | 103 | 81 | 78 | 93 | 89 | 71 | 75 | 74 | 81 | 66 | 61 | 55 | 66 | 57 | 67 | 69 | 74 | 64 | 54 | 51 | 55 | 48 | 43 | 37 | 46 | 37 | 40 | 44 | 38 | 30 | 35 | 64 | 68 | 53 | - | 42 | - | 28 |
Long-Term Debt |
Loading...
|
M | 46 | 47 | 48 | 49 | 50 | 51 | 53 | 54 | 62 | 71 | 82 | 90 | 81 | 84 | 87 | 100 | 129 | 97 | 105 | 105 | 116 | 136 | 68 | 70 | 81 | 90 | 29 | 31 | 41 | 42 | 43 | 44 | 0 | 0 | 0 | 60 | 68 | - | - | 57 | - | 75 |
Non-Current Liabilities (Other) |
Loading...
|
M | 3 | 11 | 8 | 7 | 9 | 8 | 7 | 7 | 5 | 5 | 5 | 0 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 57 | 58 | 59 | 59 | 59 | 59 | 59 | 60 | 67 | 76 | 86 | 94 | 85 | 89 | 92 | 104 | 133 | 100 | 109 | 108 | 120 | 139 | 70 | 73 | 83 | 94 | 33 | 35 | 43 | 44 | 45 | 47 | 9 | 8 | 8 | 68 | 68 | 36 | - | 58 | - | - |
Total Liabilities |
Loading...
|
M | 144 | 138 | 142 | 162 | 162 | 140 | 138 | 153 | 157 | 147 | 161 | 169 | 166 | 155 | 152 | 159 | 199 | 158 | 176 | 176 | 193 | 203 | 124 | 124 | 138 | 141 | 76 | 72 | 90 | 82 | 85 | 91 | 46 | 39 | 43 | 132 | 136 | 89 | - | 100 | - | 111 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 83 | 89 | 93 | 97 | 100 | 109 | 118 | 119 | 118 | 117 | 117 | 116 | 116 | 116 | 116 | 116 | 115 | 115 | 114 | 114 | 114 | 113 | 113 | 113 | 113 | 113 | 112 | 112 | 112 | 115 | 108 | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | 93 | 71 | 51 | 47 | 35 | 14 | -1 | -11 | -28 | -45 | -58 | -68 | -65 | -28 | -35 | -43 | -33 | -46 | -56 | -62 | -75 | -86 | -94 | -101 | -108 | -110 | -114 | -121 | -46 | -51 | -53 | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | -27 | -27 | - | - | -20 | -20 | - | - | -18 | -18 | 0 | 0 | -15 | -15 | 0 | 0 | -16 | -16 | 0 | 0 | 0 | -13 | - | - | - | -10 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | 3 | 3 | - | - | - | 0 | - | - | - | - | - | 0 | - | - | 1 | 1 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 197 | 193 | 192 | 192 | 176 | 160 | 144 | 144 | 136 | 124 | 117 | 108 | 90 | 72 | 59 | 49 | 51 | 88 | 81 | 72 | 82 | 69 | 58 | 53 | 39 | 27 | 19 | 12 | 5 | 3 | -2 | -8 | 67 | 65 | 56 | -42 | -45 | -1 | - | -4 | - | - |
Shareholders' Equity and Liabilities |
|
M | 341 | 332 | 334 | 354 | 338 | 300 | 282 | 297 | 292 | 271 | 279 | 276 | 256 | 227 | 211 | 208 | 250 | 246 | 257 | 249 | 275 | 272 | 182 | 177 | 177 | 169 | 95 | 83 | 95 | 85 | 84 | 83 | 113 | 103 | 99 | 90 | 92 | 88 | - | 96 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 128 | 112 | 95 | 79 | 78 | 50 | 38 | 30 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 156 | 144 | 97 | 91 | 79 | 87 | 96 | 132 | 121 | 106 | 105 | 125 | 179 | 111 | 125 | 120 | 131 | 165 | 80 | 83 | 95 | 101 | 46 | 39 | 58 | 53 | 48 | 52 | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 50 | 51 | 53 | 54 | 54 | 55 | 56 | 57 | 65 | 74 | 84 | 93 | 92 | 94 | 96 | 109 | 138 | 106 | 118 | 114 | 126 | 146 | 74 | 75 | 86 | 95 | 34 | 34 | 46 | 47 | 48 | 52 | 8 | - | - | 79 | 84 | - | - | 66 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 11 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 11 | 6 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 8 | 8 | - | - | 18 | - | - | - | 66 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email