Balance Sheet | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 9 | 8 | 21 | 17 | 23 | 22 | 5 | 5 | 9 | 4 | 6 | 2 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 0 | - | 0 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 9 | 8 | 21 | 17 | 23 | 24 | 5 | 5 | 9 | 4 | 6 | 2 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 0 | 0 | - |
Receivables |
Loading...
|
M | 50 | 46 | 33 | 31 | 36 | 48 | 49 | 49 | 67 | 70 | 40 | 39 | 27 | 21 | 11 | 17 | 17 | 17 | 4 | 4 | 6 | - |
Inventory |
Loading...
|
M | 82 | 70 | 65 | 56 | 59 | 58 | 54 | 91 | 119 | 96 | 73 | 61 | 42 | 31 | 27 | 22 | 16 | 17 | 1 | 1 | 0 | 0 |
Other Current Assets |
Loading...
|
M | 4 | 4 | 2 | 2 | 5 | 2 | 2 | 5 | 5 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 0 | 2 | 0 | 1 | 0 | 0 |
Current Assets |
Loading...
|
M | 146 | 128 | 122 | 106 | 123 | 132 | 110 | 151 | 203 | 174 | 122 | 105 | 71 | 55 | 40 | 41 | 35 | 36 | 8 | 5 | 6 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 57 | 57 | 20 | 23 | 22 | 20 | 22 | 37 | 42 | 29 | 11 | 10 | 11 | 11 | 12 | 6 | 6 | 6 | 2 | 0 | 0 | - |
Goodwill |
Loading...
|
M | 37 | 37 | 25 | 27 | 33 | 36 | 44 | 70 | 80 | 51 | 22 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | - | - | - | - |
Intangible Assets |
Loading...
|
M | 12 | 14 | 12 | 16 | 17 | 25 | 31 | 57 | 71 | 52 | 24 | 18 | 20 | 20 | 22 | 21 | 21 | 21 | 4 | 4 | 5 | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | 50 | 51 | 37 | 43 | 50 | 61 | 75 | 127 | 151 | 103 | 46 | 34 | 35 | 35 | 37 | 36 | 35 | 35 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 7 | 26 | 26 | 30 | 27 | -4 | 2 | -44 | 4 | 39 | 26 | 11 | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | 0 | 15 | 0 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | 2 | 15 | 1 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 4 | -109 | 1 | 1 | 0 | 2 | 1 | 2 | 3 | 4 | 1 | 0 | 0 | 0 | 0 | - | - | 3 | 0 | 0 | 0 | - |
Total Long-Term Assets |
Loading...
|
M | 110 | 109 | 58 | 67 | 72 | 85 | 115 | 167 | 204 | 144 | 61 | 47 | 50 | 51 | 55 | 46 | 45 | 48 | 10 | 7 | 5 | - |
Total Assets |
Loading...
|
M | 256 | 237 | 180 | 174 | 195 | 217 | 225 | 318 | 407 | 317 | 183 | 152 | 122 | 106 | 95 | 86 | 80 | 84 | 17 | 12 | 11 | 5 |
Accounts Payable |
Loading...
|
M | 48 | 46 | 44 | 32 | 30 | 37 | 35 | 46 | 62 | 35 | 25 | 25 | 18 | 15 | 9 | 12 | 10 | 14 | 1 | 1 | 1 | 0 |
Short-Term Debt |
Loading...
|
M | 28 | 25 | 20 | 18 | 27 | 23 | 28 | 28 | 33 | 16 | 11 | 8 | 6 | 3 | 3 | 2 | 1 | 1 | - | 7 | 5 | - |
Current Revenue (Deferred) |
Loading...
|
M | 2 | 3 | 7 | 6 | 2 | 2 | 12 | 21 | 23 | 30 | 10 | 0 | 5 | 4 | 2 | 3 | 4 | 3 | - | 0 | -5 | - |
Other Current Liabilities |
Loading...
|
M | 15 | 12 | 11 | 8 | 10 | 11 | 3 | 2 | 2 | 2 | 2 | 10 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 5 | 0 |
Current Liabilities |
Loading...
|
M | 93 | 86 | 82 | 65 | 68 | 73 | 79 | 97 | 120 | 84 | 48 | 43 | 30 | 23 | 15 | 17 | 16 | 19 | 1 | 9 | 6 | 4 |
Long-Term Debt |
Loading...
|
M | 66 | 64 | 23 | 26 | 19 | 45 | 61 | 74 | 137 | 94 | 40 | 37 | 32 | 31 | 30 | 26 | 24 | 36 | - | 7 | 6 | 0 |
Non-Current Liabilities (Other) |
Loading...
|
M | 5 | 13 | 11 | 12 | 27 | 5 | 4 | 47 | 8 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 83 | 82 | 35 | 40 | 48 | 56 | 75 | 122 | 156 | 103 | 50 | 49 | 45 | 39 | 40 | 34 | 33 | 45 | 0 | 7 | 6 | - |
Total Liabilities |
Loading...
|
M | 176 | 169 | 117 | 105 | 116 | 129 | 154 | 218 | 276 | 187 | 98 | 92 | 75 | 62 | 54 | 51 | 48 | 64 | 1 | 16 | 12 | 6 |
Additional Paid-in Capital |
Loading...
|
M | - | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 133 | 132 | 131 | 131 | 130 | 98 | 94 | 93 | 82 | 69 | 53 | 49 | - | - | - | - | - | 22 | - | - | - |
Retained Earnings |
Loading...
|
M | - | -73 | -68 | -64 | -50 | -42 | -29 | -21 | 17 | 22 | 15 | 5 | -3 | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -4 | -6 | -4 | -2 | -4 | -3 | -1 | -4 | -5 | -1 | 0 | 1 | 0 | 1 | 0 | 2 | 3 | 2 | 0 | 0 | 0 | - |
Capital Lease Obligations |
Loading...
|
M | 11 | 10 | 8 | 9 | 7 | 5 | 5 | 6 | 6 | 3 | 3 | 4 | 4 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 70 | 58 | 63 | 69 | 80 | 88 | 71 | 74 | 107 | 105 | 85 | 60 | 47 | 43 | 40 | 35 | 31 | 18 | 16 | -4 | 0 | 0 |
Shareholders' Equity and Liabilities |
|
M | 256 | 237 | 180 | 174 | 195 | 217 | 225 | 318 | 407 | 317 | 183 | 152 | 122 | 106 | 95 | 86 | 80 | 84 | 17 | 12 | 11 | 5 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | -130 | -128 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 20 | 20 | 20 | 20 | 20 | 18 | 17 | 16 | 16 | 14 | 13 | 12 | 12 | 11 | 11 | 10 | 9 | 5 | 4 | 1 | 0 | 1 |
Shareholders' Equity (Tangible) |
|
M | - | 140 | 158 | 157 | 161 | 157 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 97 | 64 | 61 | 70 | 97 | 100 | 113 | 184 | 117 | 60 | 51 | 42 | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 94 | 89 | 43 | 44 | 46 | 68 | 89 | 101 | 170 | 110 | 51 | 45 | 38 | 34 | 34 | 28 | 25 | 37 | - | 14 | 11 | - |
Current Part of Long-Term Debt |
Loading...
|
M | 26 | 23 | 18 | 17 | 26 | 23 | 29 | 27 | 26 | 15 | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email