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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 58 | 45 | 85 | 45 | 61 | 44 | 42 | 96 | 83 | 68 | 63 | 113 | 77 | 26 | 66 | 88 | 20 | 10 | 11 | 25 | 15 | 15 | 15 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 58 | 45 | 85 | 45 | 61 | 44 | 42 | 96 | 83 | 68 | 63 | 113 | 77 | 26 | 66 | 88 | 20 | 10 | 11 | 25 | 15 | 7 | 15 | - |
Receivables |
Loading...
|
M | 114 | 48 | 113 | 94 | 81 | 64 | 58 | 80 | 83 | 38 | 29 | 38 | 41 | 14 | 18 | 57 | 20 | 10 | 15 | 31 | 26 | 26 | 11 | - |
Inventory |
Loading...
|
M | 687 | 707 | 610 | 573 | 593 | 527 | 373 | 269 | 293 | 248 | 144 | 117 | 186 | 196 | 150 | 171 | 333 | 314 | 277 | 259 | 295 | 295 | 184 | - |
Other Current Assets |
Loading...
|
M | 51 | 78 | 66 | 88 | 64 | 62 | 94 | 74 | 57 | 41 | 46 | 40 | 25 | 17 | 17 | 14 | 12 | 12 | 10 | 4 | 3 | 2 | 2 | - |
Current Assets |
Loading...
|
M | 911 | 887 | 882 | 808 | 810 | 710 | 567 | 519 | 516 | 395 | 281 | 308 | 329 | 254 | 252 | 331 | 386 | 346 | 314 | 319 | 339 | 339 | 213 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 222 | 217 | 217 | 247 | 242 | 242 | 234 | 207 | 197 | 193 | 156 | 66 | 65 | 63 | 18 | 17 | 17 | 17 | 16 | 31 | 22 | - | 19 | - |
Goodwill |
Loading...
|
M | 337 | 337 | 337 | 397 | 397 | 397 | 379 | 343 | 313 | 420 | 168 | 152 | 151 | 142 | 113 | 113 | 113 | 113 | 113 | 106 | 104 | 104 | 96 | - |
Intangible Assets |
Loading...
|
M | 209 | 211 | 212 | 307 | 309 | 312 | 306 | 246 | 231 | 121 | 85 | 74 | 74 | 74 | 61 | 61 | 61 | 61 | 61 | 58 | 56 | 56 | 48 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 546 | 548 | 549 | 704 | 706 | 709 | 685 | 588 | 545 | 541 | 254 | 226 | 225 | 216 | 174 | 174 | 174 | 174 | 174 | 164 | 160 | 160 | 144 | - |
Tangible Assets |
Loading...
|
M | - | - | - | 54 | 23 | 396 | -300 | 365 | 299 | -280 | -28 | -43 | -67 | 137 | -52 | -102 | -116 | -146 | -143 | -133 | -151 | -128 | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1 | 8 | 6 | 5 | 4 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | - | 0 | - |
Total Long-Term Assets |
Loading...
|
M | 801 | 806 | 807 | 963 | 960 | 962 | 931 | 828 | 774 | 767 | 440 | 311 | 304 | 294 | 206 | 194 | 194 | 192 | 191 | 195 | 182 | - | 163 | - |
Total Assets |
Loading...
|
M | 1,713 | 1,693 | 1,689 | 1,771 | 1,770 | 1,672 | 1,497 | 1,348 | 1,289 | 1,162 | 721 | 619 | 633 | 548 | 458 | 525 | 580 | 538 | 505 | 514 | 522 | 522 | 375 | - |
Accounts Payable |
Loading...
|
M | 41 | 19 | 27 | 40 | 33 | 26 | 27 | 51 | 44 | 33 | 18 | 25 | 26 | 11 | 13 | 25 | 8 | 6 | 6 | 11 | 10 | 10 | 6 | - |
Short-Term Debt |
Loading...
|
M | 604 | 584 | 533 | 483 | 523 | 468 | 304 | 250 | 285 | 227 | 135 | 121 | 198 | 181 | 131 | 184 | 301 | 271 | 237 | 240 | 267 | 3 | 159 | - |
Current Revenue (Deferred) |
Loading...
|
M | 47 | 51 | 52 | 56 | 59 | 60 | 65 | 66 | 64 | 57 | 47 | 43 | 39 | 23 | 17 | 13 | 13 | 8 | 5 | 5 | 11 | - | 4 | - |
Other Current Liabilities |
Loading...
|
M | 59 | 45 | 57 | 64 | 59 | 47 | 55 | 55 | 47 | 30 | 28 | 56 | 22 | 14 | 24 | 20 | 9 | 14 | 17 | 17 | 13 | 24 | 10 | - |
Current Liabilities |
Loading...
|
M | 750 | 699 | 669 | 643 | 675 | 601 | 452 | 422 | 439 | 347 | 228 | 245 | 286 | 229 | 186 | 243 | 331 | 299 | 263 | 274 | 300 | 300 | 180 | - |
Long-Term Debt |
Loading...
|
M | 411 | 434 | 428 | 434 | 439 | 435 | 421 | 316 | 321 | 327 | 103 | 104 | 105 | 111 | 82 | 109 | 109 | 67 | 65 | 69 | 63 | 63 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 49 | 55 | 54 | 58 | 58 | 159 | 67 | 160 | 71 | 75 | 55 | 34 | 26 | 23 | 17 | 2 | 2 | 2 | 2 | - | 1 | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 580 | 610 | 606 | 607 | 609 | 613 | 600 | 502 | 501 | 509 | 238 | 138 | 131 | 135 | 99 | 110 | 110 | 206 | 203 | 203 | 207 | - | 175 | - |
Total Liabilities |
Loading...
|
M | 1,330 | 1,309 | 1,275 | 1,250 | 1,284 | 1,214 | 1,053 | 924 | 940 | 857 | 466 | 382 | 417 | 364 | 285 | 353 | 442 | 505 | 467 | 477 | 507 | 424 | 354 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 187 | 185 | 182 | 180 | 178 | 168 | 166 | 151 | 124 | 113 | 112 | - | - | 57 | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 32 | 31 | 9 | - | 16 | - |
Retained Earnings |
Loading...
|
M | - | - | - | 264 | 236 | 214 | 205 | 187 | 131 | 95 | 75 | 59 | 45 | 25 | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | -5 | -5 | -4 | - | -3 | - |
Capital Lease Obligations |
Loading...
|
M | 136 | 136 | 138 | 129 | 126 | 128 | 125 | 127 | 120 | 119 | 90 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 352 | 353 | 359 | 451 | 420 | 396 | 385 | 365 | 299 | 261 | 226 | 183 | 158 | 137 | 123 | 72 | 58 | 28 | 32 | 31 | 9 | 16 | 16 | - |
Shareholders' Equity and Liabilities |
|
M | 1,713 | 1,693 | 1,689 | 1,771 | 1,770 | 1,672 | 1,497 | 1,348 | 1,289 | 1,162 | 721 | 619 | 633 | 548 | 458 | 525 | 580 | 538 | 505 | 514 | 522 | - | 375 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 15 | 15 | 14 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 12 | 11 | 11 | 11 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 54 | 23 | 396 | -300 | 365 | 299 | -280 | -28 | -43 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 431 | 349 | 312 | 335 | 345 | 58 | - | - |
Total Debt |
Loading...
|
M | 1,014 | 1,017 | 961 | 916 | 962 | 903 | 725 | 567 | 606 | 554 | 238 | 224 | 303 | 292 | 213 | 293 | 410 | 338 | 301 | 310 | 330 | 66 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 588 | 569 | 518 | 469 | 509 | 457 | 289 | 237 | 272 | 215 | 126 | 120 | 198 | 181 | 131 | 184 | 301 | 271 | 237 | 240 | 267 | 3 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email