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 | 2020-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 22 | 22 | 21 | 26 | 30 | 46 | 31 | 29 | 41 | 39 | 54 | 34 | - | 26 | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 22 | 22 | 21 | 26 | 30 | 46 | 31 | 29 | 41 | 39 | 54 | 34 | - | 26 | - | - |
Receivables |
Loading...
|
M | 4 | 5 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 3 | 4 | 7 | 7 | 1 | - | - |
Inventory |
Loading...
|
M | 98 | 91 | 100 | 107 | 112 | 127 | 137 | 144 | 121 | 116 | 96 | 100 | 109 | 33 | - | - |
Other Current Assets |
Loading...
|
M | 9 | 10 | 9 | 9 | 6 | 13 | 10 | 9 | 9 | 21 | 4 | 1 | 7 | 0 | - | - |
Current Assets |
Loading...
|
M | 134 | 136 | 154 | 161 | 169 | 198 | 200 | 209 | 197 | 184 | 177 | 156 | 156 | 65 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 65 | 65 | 65 | 68 | 67 | 66 | 64 | 57 | 60 | 41 | 39 | 39 | - | 7 | - | - |
Goodwill |
Loading...
|
M | 92 | 95 | 91 | 164 | 165 | 168 | 327 | 346 | 374 | 363 | 331 | 345 | - | 88 | - | - |
Intangible Assets |
Loading...
|
M | 61 | 64 | 66 | 70 | 73 | 76 | 78 | 86 | 96 | 98 | 87 | 94 | - | 29 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 153 | 159 | 158 | 234 | 238 | 244 | 405 | 432 | 470 | 462 | 419 | 440 | - | 117 | - | - |
Tangible Assets |
Loading...
|
M | - | - | -3 | -4 | -3 | 79 | -5 | -5 | -1 | -11 | -10 | -230 | 12 | - | - | -9 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | 1 | 1 | 1 | 1 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 222 | 226 | 224 | 303 | 307 | 312 | 470 | 490 | 531 | 504 | 459 | 480 | - | 124 | - | - |
Total Assets |
Loading...
|
M | 356 | 362 | 378 | 464 | 475 | 510 | 670 | 699 | 728 | 688 | 635 | 636 | - | 189 | - | - |
Accounts Payable |
Loading...
|
M | 23 | 28 | 27 | 21 | 17 | 21 | 34 | 28 | 17 | 25 | 23 | 19 | 19 | 5 | - | - |
Short-Term Debt |
Loading...
|
M | 13 | 11 | 15 | 14 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 9 | - | 8 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 15 | 12 | 11 | 11 | 11 | 11 | 7 | 8 | 9 | 11 | 7 | 7 | - | 4 | - | - |
Other Current Liabilities |
Loading...
|
M | 31 | 35 | 35 | 36 | 36 | 44 | 56 | 61 | 52 | 60 | 47 | 36 | 11 | 25 | - | - |
Current Liabilities |
Loading...
|
M | 82 | 86 | 88 | 82 | 76 | 88 | 109 | 109 | 90 | 108 | 88 | 71 | 71 | 41 | - | - |
Long-Term Debt |
Loading...
|
M | 99 | 90 | 99 | 113 | 126 | 138 | 124 | 126 | 127 | 103 | 93 | 154 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 0 | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 138 | 127 | 136 | 152 | 164 | 174 | 162 | 164 | 169 | 129 | 139 | 346 | - | 9 | - | - |
Total Liabilities |
Loading...
|
M | 220 | 213 | 224 | 234 | 240 | 263 | 271 | 273 | 259 | 237 | 226 | 417 | - | 51 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | 465 | 464 | 463 | 461 | 458 | 457 | 455 | 454 | 415 | 2 | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -183 | -178 | -169 | 5 | 5 | 10 | 8 | 8 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -55 | -50 | -58 | -51 | -49 | -45 | -64 | -36 | 3 | -11 | -15 | -1 | - | 6 | - | - |
Capital Lease Obligations |
Loading...
|
M | 45 | 43 | 42 | 45 | 43 | 41 | 41 | 41 | 44 | 27 | 27 | 27 | - | 4 | - | - |
Shareholders' Equity |
|
M | 136 | 149 | 154 | 230 | 235 | 247 | 400 | 427 | 468 | 451 | 409 | 17 | - | 20 | - | - |
Shareholders' Equity and Liabilities |
|
M | 356 | 362 | 378 | 464 | 475 | 510 | 670 | 699 | 728 | 688 | 635 | 427 | - | 61 | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 7 | 7 | 6 | 6 | 6 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -3 | -4 | -3 | 79 | -5 | -5 | -1 | -10 | -10 | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 134 | 153 | 169 | 197 | 167 | 167 | 180 | 153 | 158 | 197 | - | - | - | - |
Total Debt |
Loading...
|
M | 112 | 101 | 114 | 127 | 139 | 150 | 136 | 138 | 139 | 115 | 104 | 163 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 5 | 3 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 3 | - | 6 | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email