Balance Sheet | Trend | Unit | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 | 1995-09-30 | 1994-09-30 | 1993-09-30 | 1992-09-30 | 1991-09-30 | 1990-09-30 | 1989-09-30 | 1988-09-30 | 1987-09-30 | 1986-09-30 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 246 | 102 | 114 | 179 | 125 | 50 | 95 | 98 | 44 | 103 | 108 | 90 | 123 | 115 | 97 | 10 | 5 | 10 | 25 | 59 | 37 | 14 | 7 | 2 | 11 | 1 | 2 | 9 | 3 | 8 | 13 | 6 | 12 | 13 | 3 | 1 | 1 | 1 | 1 |
Short-Term Investments |
Loading...
|
M | 33 | 15 | 20 | 19 | 6 | 13 | 27 | 0 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | 8 | 4 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 279 | 117 | 134 | 179 | 125 | 50 | 95 | 98 | 44 | 103 | 108 | 90 | 123 | 115 | 97 | 10 | 5 | 10 | 33 | 63 | 42 | 14 | 7 | 2 | 11 | 1 | 2 | 9 | 3 | 8 | 13 | 6 | 12 | 13 | 3 | 1 | 1 | 1 | 1 |
Receivables |
Loading...
|
M | 207 | 195 | 133 | 121 | 168 | 182 | 114 | 169 | 208 | 206 | 209 | 126 | 113 | 98 | 115 | 215 | 178 | 151 | 101 | 64 | 78 | 102 | 114 | 78 | 59 | 69 | 71 | 51 | 32 | 34 | 34 | 40 | 44 | 31 | 27 | 20 | 13 | 18 | 14 |
Inventory |
Loading...
|
M | 64 | 50 | 30 | 29 | 29 | 21 | 18 | 27 | 33 | 33 | 29 | 33 | 37 | 38 | 46 | 73 | 48 | 29 | 22 | 15 | 18 | 20 | 21 | 18 | 15 | 16 | 14 | 14 | 20 | 15 | 14 | 14 | 14 | 11 | 22 | 12 | 12 | 14 | 18 |
Other Current Assets |
Loading...
|
M | 343 | 253 | 168 | 157 | 204 | 208 | 140 | 206 | 4 | 4 | 12 | 87 | 52 | 38 | 46 | 5 | 6 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 18 | 11 | 4 | 3 | 4 | 4 | 3 | 2 | 2 | 3 | 4 |
Current Assets |
Loading...
|
M | 622 | 370 | 302 | 336 | 329 | 277 | 250 | 304 | 297 | 357 | 357 | 346 | 337 | 302 | 315 | 303 | 237 | 193 | 162 | 146 | 141 | 138 | 143 | 100 | 88 | 89 | 90 | 79 | 74 | 67 | 64 | 63 | 74 | 58 | 55 | 35 | 29 | 36 | 36 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 98 | 99 | 109 | 114 | 121 | 129 | 139 | 145 | 155 | 157 | 145 | 79 | 60 | 64 | 61 | 62 | 67 | 60 | 56 | 45 | 44 | 45 | 37 | 31 | 33 | 32 | 26 | 15 | 16 | 16 | 16 | 17 | 14 | 13 | 13 | 12 | 14 | 15 | 15 |
Goodwill |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 12 | 13 | 16 | 26 | 21 | 25 | 29 | 32 | 4 | 0 | 0 | 2 | 1 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 13 | 14 | 17 | 27 | 22 | 26 | 30 | 33 | 4 | 1 | 1 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 296 | 301 | 305 | 298 | 300 | 320 | 333 | 331 | 368 | 343 | 296 | 258 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 33 | 14 | 24 | 22 | 18 | 25 | 25 | 13 | 10 | 8 | 29 | 9 | 25 | 8 | 29 | 7 | 7 | 5 | 5 | 7 | 4 | 6 | 1 | 7 | 6 | 6 | 7 | 6 | 7 | 8 | 5 | 3 | 2 | 1 | 2 | 2 | 2 | 3 | 2 |
Total Long-Term Assets |
Loading...
|
M | 130 | 123 | 134 | 137 | 139 | 153 | 165 | 158 | 172 | 184 | 174 | 102 | 85 | 99 | 90 | 94 | 104 | 99 | 64 | 50 | 49 | 51 | 44 | 38 | 40 | 38 | 33 | 20 | 23 | 23 | 21 | 19 | 16 | 14 | 15 | 14 | 16 | 18 | 18 |
Total Assets |
Loading...
|
M | 752 | 493 | 436 | 472 | 467 | 430 | 415 | 463 | 469 | 541 | 531 | 448 | 422 | 401 | 405 | 398 | 341 | 292 | 227 | 196 | 190 | 190 | 186 | 138 | 128 | 127 | 123 | 100 | 97 | 91 | 86 | 82 | 89 | 73 | 69 | 49 | 44 | 53 | 54 |
Accounts Payable |
Loading...
|
M | 57 | 63 | 45 | 35 | 51 | 41 | 33 | 35 | 48 | 70 | 59 | 48 | 57 | 42 | 48 | 94 | 91 | 61 | 22 | 14 | 14 | 15 | 19 | 16 | 10 | 12 | 12 | 9 | 11 | 9 | 8 | 8 | 13 | 8 | 13 | 13 | - | - | - |
Short-Term Debt |
Loading...
|
M | 1 | 2 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 5 | 8 | 8 | 9 | 2 | 0 | 0 | 5 | 1 | 1 | 2 | 1 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 0 | 1 | 2 | 2 | 2 | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 7 | 80 | 42 | 79 | 71 | 43 | 27 | 46 | 44 | 51 | 60 | 45 | 35 | 40 | 52 | 44 | 34 | 26 | 18 | 15 | 14 | 19 | 18 | - | - | - | -4 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 332 | 41 | 32 | 36 | 35 | 34 | 25 | 37 | 32 | 37 | 49 | 37 | 45 | 31 | 45 | 7 | 2 | 27 | 17 | 17 | 15 | 13 | 15 | 19 | 16 | 17 | 26 | 20 | 18 | 16 | 14 | 14 | 21 | 15 | 12 | 16 | 11 | 12 | 13 |
Current Liabilities |
Loading...
|
M | 396 | 186 | 121 | 153 | 158 | 118 | 86 | 118 | 125 | 158 | 168 | 131 | 138 | 115 | 149 | 153 | 136 | 96 | 59 | 46 | 44 | 52 | 54 | 36 | 28 | 30 | 38 | 33 | 31 | 28 | 25 | 25 | 34 | 23 | 25 | 18 | 13 | 14 | 14 |
Long-Term Debt |
Loading...
|
M | - | - | - | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 5 | 34 | 27 | 34 | 19 | 7 | 7 | 7 | 21 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 12 | 2 | 5 | 6 | 3 | 3 | 1 | 1 | - | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 12 | 10 | 14 | 13 | 10 | 10 | 8 | 9 | 11 | 12 | 8 | 7 | 9 | 9 | 8 | 38 | 32 | 37 | 23 | 10 | 9 | 9 | 23 | 7 | 9 | 14 | 8 | 4 | 8 | 11 | 15 | 14 | 17 | 18 | 20 | 10 | 13 | 20 | 20 |
Total Liabilities |
Loading...
|
M | 407 | 196 | 135 | 166 | 168 | 128 | 94 | 127 | 136 | 170 | 176 | 138 | 146 | 123 | 158 | 191 | 167 | 133 | 82 | 56 | 54 | 61 | 77 | 44 | 37 | 44 | 47 | 36 | 39 | 39 | 39 | 39 | 51 | 42 | 45 | 28 | 26 | 33 | 33 |
Additional Paid-in Capital |
Loading...
|
M | - | 67 | 64 | 62 | 59 | 57 | 54 | 52 | 49 | - | 43 | 38 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 284 | 283 | 294 | 289 | 0 | 0 | 0 | 0 | 0 | 314 | 272 | 242 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -27 | -29 | -20 | -25 | -25 | -22 | -19 | -24 | -22 | -7 | -2 | 0 | -1 | -1 | -3 | 0 | 2 | 0 | -1 | -2 | -2 | -2 | -3 | -3 | -3 | -30 | -27 | -29 | -26 | -26 | -24 | -21 | -19 | -17 | -11 | -12 | -11 | -1 | -7 |
Capital Lease Obligations |
Loading...
|
M | 1 | 2 | 4 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 345 | 297 | 301 | 307 | 299 | 302 | 321 | 335 | 333 | 371 | 355 | 310 | 275 | 277 | 247 | 207 | 174 | 159 | 144 | 140 | 137 | 128 | 109 | 94 | 91 | 83 | 76 | 63 | 58 | 52 | 47 | 43 | 39 | 31 | 24 | 21 | 18 | 20 | 21 |
Shareholders' Equity and Liabilities |
|
M | 752 | 493 | 436 | 472 | 467 | 430 | 415 | 463 | 469 | 541 | 531 | 448 | 422 | 401 | 405 | 398 | 341 | 292 | 227 | 196 | 190 | 190 | 186 | 138 | 128 | 127 | 123 | 100 | 97 | 91 | 86 | 82 | 89 | 73 | 69 | 49 | 44 | 53 | 54 |
Treasury Stock |
Loading...
|
M | - | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -21 | 0 | 0 | 0 | 0 | - | - | - | - | -1 | -1 | -3 | -3 | -4 | -5 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 10 |
Shareholders' Equity (Tangible) |
|
M | - | 296 | 301 | 306 | 298 | 300 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 182 | 126 | 51 | 97 | 100 | 46 | - | 111 | 94 | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | 3 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 7 | 9 | 42 | 36 | 42 | 22 | 7 | 7 | 12 | 23 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email