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 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 27 | 27 | 38 | 49 | 63 | 73 | 90 | 101 | 113 | 120 | 129 | 138 | 133 | 36 | 25 | 13 | 6 | 11 | 16 | 3 | 10 | 17 | 23 | 29 | 36 | 15 | 9 | 6 | 10 | 15 | 6 | 5 | 8 | 12 | 16 | 15 | 23 | 0 | 1 | 2 | 0 | 0 | 3 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 1 | 3 | 0 | 0 | 0 | 3 | 0 | - | - | 1 | 0 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 27 | - | 38 | 49 | 63 | 73 | 90 | 101 | 113 | 120 | 129 | 138 | 133 | 36 | 25 | 13 | 6 | 11 | 16 | 3 | 10 | 17 | 23 | 29 | 36 | 15 | 9 | 6 | 10 | 15 | 6 | 5 | 8 | 12 | 16 | 20 | 23 | 0 | 1 | 2 | 0 | - | 3 | 0 | 1 | 0 | 0 | 2 | 0 | - | 0 | 1 | 1 | 3 | 0 | 0 | 0 | 3 | 0 | - | - | 1 | 0 |
Receivables |
Loading...
|
M | 4 | 4 | 7 | 7 | 4 | 4 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | 1 |
Inventory |
Loading...
|
M | 9 | 9 | 11 | 11 | 11 | 11 | 12 | 12 | 13 | 12 | 10 | 8 | 7 | 6 | 7 | 6 | 6 | 6 | 9 | 8 | 8 | 7 | 7 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | - | - | 2 | 3 |
Other Current Assets |
Loading...
|
M | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 |
Current Assets |
Loading...
|
M | 42 | 42 | 60 | 68 | 80 | 91 | 109 | 117 | 129 | 137 | 144 | 151 | 144 | 45 | 34 | 23 | 14 | 19 | 28 | 14 | 20 | 27 | 33 | 38 | 42 | 21 | 14 | 11 | 14 | 18 | 11 | 9 | 12 | 17 | 20 | 23 | 25 | 2 | 2 | 3 | 2 | 2 | 3 | 1 | 2 | 1 | 1 | 3 | 4 | 4 | 5 | 6 | 7 | 8 | 4 | 4 | 4 | 7 | 3 | - | - | 5 | 5 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 8 | 8 | 8 | 7 | 7 | 5 | 10 | 9 | 6 | 6 | 7 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | 1 |
Goodwill |
Loading...
|
M | - | 0 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 30 | 30 | 31 | 32 | 33 | 34 | 18 | 19 | 3 | 4 | 4 | 4 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | - | - | 1 | 1 |
Goodwill and Intangible Assets |
Loading...
|
M | - | 30 | 33 | 34 | 34 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 99 | 105 | 113 | 142 | 129 | 135 | 148 | 148 | 152 | 145 | 47 | 36 | 24 | 17 | 22 | 31 | 17 | 21 | 27 | 34 | 38 | 44 | 20 | 14 | 11 | 14 | 17 | 10 | 9 | 12 | 15 | - | - | - | -16 | - | - | -10 | - | - | - | - | - | - | - | - | - | -6 | -5 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 6 | 6 | 1 | 1 | 1 | 0 | 0 | 0 | - | 0 | - | - | - | 0 | - | - | - | 0 | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1 | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2,495 | 1 | 1 | 0 | 1,959 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 45 | 45 | 41 | 42 | 43 | 41 | 30 | 29 | 11 | 11 | 11 | 9 | 7 | 7 | 8 | 8 | 9 | 9 | 8 | 9 | 9 | 8 | 6 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | - | 1 | 1 | 1 | 1 | 1 | 1 | 2 | - | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 2 | 2 |
Total Assets |
Loading...
|
M | 86 | 86 | 101 | 111 | 122 | 132 | 139 | 146 | 140 | 148 | 155 | 160 | 151 | 52 | 42 | 31 | 23 | 28 | 36 | 23 | 28 | 35 | 39 | 44 | 48 | 27 | 18 | 15 | 18 | 22 | 15 | 13 | 16 | 20 | 22 | 24 | 26 | 4 | 4 | 5 | 3 | 3 | 5 | 2 | 3 | 2 | 3 | 4 | 6 | 6 | 7 | 7 | 8 | 9 | 5 | 6 | 6 | 8 | 5 | - | - | 6 | 6 |
Accounts Payable |
Loading...
|
M | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 3 | 2 | 4 | 2 | 2 | 1 | 1 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 3 | 3 | 2 | 3 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 5 | 4 | 5 | - | - | 5 | 4 |
Short-Term Debt |
Loading...
|
M | 0 | - | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 2 | 1 | 1 | 1 | - | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 6 | 6 | 6 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | - | - | 0 | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 1 | 1 | 0 | 1 | 1 | 2 | 0 | 0 | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3 | 1 | 3 | 5 | 11 | 13 | 5 | 6 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 2 | - | - | 2 | 2 |
Current Liabilities |
Loading...
|
M | 5 | 5 | 5 | 7 | 13 | 15 | 8 | 8 | 3 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 4 | 5 | 4 | 5 | 3 | 5 | 3 | 3 | 3 | 4 | 4 | 4 | 1 | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 8 | 7 | 5 | 4 | 4 | 10 | 10 | 10 | 6 | 6 | 7 | 8 | 8 | 6 | 6 | 7 | - | - | 7 | 6 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 1 | - | - | - | - | 0 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 4 | 5 | 0 | 0 | 0 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 1 | 7 | 0 | 1 | 1 | 1 | 1 | 1 | - | - | 1 | 2 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | 1 | 2 | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 7 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 0 | 0 | 0 | 3 | 2 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 15 | 11 | 10 | 12 | - | 9 | 3 | 4 | 3 | 4 | 4 | 2 | - | 2 | 5 | 6 | 6 | 1 | 1 | 1 | 3 | 2 | - | - | 2 | 2 |
Total Liabilities |
Loading...
|
M | 5 | 5 | 5 | 7 | 13 | 16 | 13 | 14 | 3 | 5 | 4 | 4 | 5 | 4 | 5 | 5 | 4 | 4 | 3 | 3 | 4 | 5 | 4 | 5 | 3 | 5 | 3 | 3 | 3 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 18 | 14 | 13 | 16 | 16 | 13 | 11 | 10 | 9 | 7 | 8 | 13 | 13 | 12 | 12 | 12 | 13 | 10 | 9 | 7 | 9 | 9 | - | - | 8 | 8 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 369 | 366 | 363 | 347 | 355 | 351 | 347 | 337 | 334 | 316 | 211 | 196 | 180 | 169 | 169 | 169 | 149 | 149 | 149 | 148 | 147 | 146 | - | - | - | - | - | 81 | 74 | - | - | - | - | - | - | - | - | 26 | - | - | - | - | - | - | - | - | - | 19 | 19 | - | - | - | - | - | - | - | - | - | - | - |
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 | 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 | - | - | - | -263 | -254 | -244 | -203 | -224 | -214 | -203 | -186 | -178 | -169 | -163 | -159 | -154 | -150 | -145 | -135 | -130 | -125 | - | -113 | -108 | -102 | - | - | - | - | - | -71 | -65 | - | - | - | - | - | - | - | - | -35 | - | - | - | - | - | - | - | - | - | -25 | -24 | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | -5 | -5 | - | - | -3 | -3 | - | - | -2 | -2 | - | - | -2 | -2 | - | - | -1 | -1 | - | - | -2 | -2 | - | - | -3 | -3 | - | - | -2 | -2 | - | - | -3 | -3 | - | - | -2 | -2 | - | - | -2 | -2 | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 81 | 81 | 96 | 104 | 109 | 117 | 126 | 132 | 137 | 144 | 151 | 156 | 147 | 48 | 37 | 26 | 19 | 24 | 34 | 20 | 25 | 30 | 36 | 39 | 45 | 21 | 15 | 12 | 15 | 18 | 10 | 9 | 13 | 16 | 19 | 21 | 23 | -14 | -10 | -8 | -13 | - | -8 | -9 | -7 | -6 | -5 | -4 | -7 | - | -5 | -5 | -4 | -3 | -4 | -3 | -2 | 0 | -4 | - | - | -2 | -2 |
Shareholders' Equity and Liabilities |
|
M | 86 | - | 101 | 111 | 122 | 132 | 139 | 146 | 140 | 148 | 155 | 160 | 151 | 52 | 42 | 31 | 23 | 28 | 36 | 23 | 28 | 35 | 39 | 44 | 48 | 27 | 18 | 15 | 18 | 22 | 15 | 13 | 16 | 20 | 22 | 24 | 26 | 4 | 4 | 5 | 3 | 3 | 5 | 2 | 3 | 2 | 3 | 4 | 6 | 6 | 7 | 7 | 8 | 9 | 5 | 6 | 6 | 8 | 5 | - | - | 6 | 6 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 65 | 65 | 63 | 63 | 63 | 63 | 63 | 64 | 64 | 63 | 64 | 63 | 54 | 40 | 40 | 36 | 33 | 31 | 33 | 28 | 28 | 25 | 28 | 27 | 26 | 26 | 21 | 20 | 20 | 20 | 17 | 16 | 16 | 16 | 16 | 16 | 14 | 14 | 11 | 11 | 12 | 10 | 7 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 100 | 106 | 113 | 142 | 129 | 135 | 148 | 148 | 152 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - | - | - | - | - | - | 7 | 5 | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 2 | - | - | - | - | 1 | - | - | - | - | - | - | - | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 4 | 3 | 3 | 3 | 7 | 7 | 6 | 4 | 6 | 5 | 1 | 1 | 0 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | - | - | - | - | 1 | - | - | - | 0 | 0 | 0 | - | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email