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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 11 | 14 | 18 | 9 | 19 | 17 | 12 | 20 | 29 | 25 | 24 | 15 | 21 | 25 | 29 | 30 | 29 | 5 | 6 | 12 | 11 | 5 | 9 | 7 | 8 | 8 | 7 | 5 | 4 | 7 | 4 | 3 | 6 | 2 | 3 | 3 | 7 | 2 | 5 | 7 | 8 | 6 | 8 | 6 | 9 | 10 | 17 | 3 | 3 | 3 | 0 | - | - | - | 0 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 11 | 14 | 18 | 9 | 19 | 17 | 12 | 20 | 29 | 25 | 24 | 15 | 21 | 25 | 29 | 30 | 29 | 5 | 6 | 12 | 11 | 5 | 9 | 7 | 8 | 8 | 7 | 5 | 4 | 7 | 4 | 3 | 6 | 2 | 3 | 3 | 7 | 2 | 5 | 7 | 8 | 7 | 9 | 7 | 11 | 11 | 18 | 3 | 3 | 3 | 0 | - | - | - | - |
Receivables |
Loading...
|
M | 9 | 9 | 11 | 9 | 7 | 8 | 10 | 8 | 6 | 10 | 8 | 8 | 9 | 7 | 9 | 5 | 6 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 4 | 5 | 3 | 3 | 3 | 4 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 4 | - | - | - | - |
Inventory |
Loading...
|
M | 117 | 116 | 119 | 117 | 116 | 111 | 114 | 111 | 107 | 102 | 101 | 100 | 98 | 100 | 100 | 96 | 88 | 98 | 96 | 96 | 95 | 95 | 94 | 97 | 97 | 91 | 94 | 93 | 93 | 88 | 86 | 86 | 83 | 79 | 75 | 70 | 65 | 62 | 58 | 56 | 53 | 49 | 45 | 43 | 43 | 38 | 38 | 34 | 34 | 31 | 30 | - | - | - | 26 |
Other Current Assets |
Loading...
|
M | 4 | 4 | 4 | 6 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 4 | 6 | 5 | 3 | 8 | 8 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 1 |
Current Assets |
Loading...
|
M | 141 | 143 | 153 | 140 | 146 | 140 | 141 | 144 | 145 | 140 | 136 | 127 | 133 | 135 | 143 | 136 | 127 | 116 | 115 | 115 | 114 | 107 | 111 | 113 | 113 | 107 | 108 | 103 | 102 | 99 | 97 | 95 | 93 | 86 | 82 | 78 | 76 | 67 | 67 | 66 | 65 | 60 | 60 | 55 | 58 | 53 | 59 | 41 | 41 | 37 | 35 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 501 | 505 | 502 | 501 | 492 | 503 | 508 | 507 | 496 | 501 | 507 | 507 | 515 | 518 | 527 | 528 | 540 | 543 | 202 | 195 | 191 | 195 | 189 | 188 | 184 | 185 | 184 | 187 | 187 | 182 | 178 | 172 | 159 | 150 | 145 | 139 | 129 | 127 | 120 | 113 | 109 | 103 | 99 | 92 | 86 | 78 | 65 | 47 | 45 | 42 | 42 | - | - | - | - |
Goodwill |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 5 | 6 | 6 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 1 |
Intangible Assets |
Loading...
|
M | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 1 | 1 | 0 | 6 | 6 | 0 | 0 | 6 | 6 | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 1 |
Goodwill and Intangible Assets |
Loading...
|
M | 14 | 14 | 14 | 14 | 14 | 15 | 14 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 8 | 6 | 6 | 6 | 11 | 11 | 6 | 6 | 11 | 11 | 6 | 6 | 11 | 11 | 6 | 6 | 6 | 6 | 6 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | 2 |
Tangible Assets |
Loading...
|
M | - | - | 157 | 167 | 162 | 158 | 142 | 156 | 154 | 150 | 131 | 126 | 122 | 130 | 173 | 160 | 158 | 159 | 157 | 155 | 153 | 149 | 147 | 144 | 142 | 139 | 134 | 133 | 132 | 129 | 121 | 126 | 123 | 119 | 110 | 113 | 108 | 103 | 99 | 96 | 92 | 88 | 85 | 82 | 79 | 75 | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 0 | 0 | 0 | 0 | -16 | -16 | -15 | -15 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 1 | 1 | 1 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 516 | 520 | 517 | 516 | 506 | 518 | 522 | 521 | 510 | 514 | 519 | 519 | 527 | 529 | 538 | 539 | 550 | 553 | 212 | 205 | 200 | 203 | 196 | 195 | 191 | 193 | 192 | 194 | 194 | 189 | 185 | 179 | 165 | 157 | 152 | 145 | 136 | 133 | 122 | 115 | 110 | 104 | 100 | 93 | 87 | 80 | 67 | 50 | 47 | 44 | 44 | - | - | - | - |
Total Assets |
Loading...
|
M | 657 | 663 | 669 | 656 | 652 | 659 | 663 | 664 | 655 | 654 | 655 | 646 | 659 | 664 | 682 | 675 | 677 | 669 | 327 | 320 | 313 | 310 | 307 | 308 | 305 | 299 | 300 | 298 | 296 | 288 | 282 | 274 | 258 | 242 | 234 | 223 | 212 | 200 | 189 | 181 | 175 | 164 | 160 | 148 | 145 | 133 | 126 | 91 | 87 | 82 | 79 | - | - | - | 60 |
Accounts Payable |
Loading...
|
M | 84 | 82 | 81 | 73 | 76 | 76 | 71 | 69 | 68 | 65 | 69 | 60 | 64 | 66 | 69 | 70 | 71 | 62 | 63 | 61 | 62 | 54 | 61 | 58 | 61 | 52 | 57 | 57 | 61 | 54 | 54 | 56 | 55 | 53 | 50 | 45 | 41 | 36 | 34 | 36 | 34 | 28 | 29 | 27 | 26 | 20 | 26 | 19 | 19 | 14 | 16 | - | - | - | 13 |
Short-Term Debt |
Loading...
|
M | 43 | 45 | 40 | 40 | 40 | 40 | 40 | 39 | 39 | 39 | 38 | 38 | 37 | 37 | 35 | 35 | 34 | 34 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 15 | 12 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | -10 | -10 | -15 | -12 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 30 | 30 | 31 | 21 | 23 | 22 | 25 | 21 | 23 | 24 | 24 | 23 | 19 | 21 | 23 | 23 | 21 | 20 | 18 | 18 | 16 | 20 | 16 | 16 | 14 | 16 | 13 | 15 | 13 | 15 | 12 | 12 | 14 | 15 | 19 | 16 | 19 | 14 | 15 | 11 | 10 | 9 | 9 | 9 | 10 | 9 | 7 | 19 | 19 | 20 | 18 | - | - | - | 5 |
Current Liabilities |
Loading...
|
M | 160 | 159 | 154 | 136 | 141 | 140 | 138 | 131 | 132 | 129 | 134 | 123 | 123 | 126 | 129 | 129 | 128 | 118 | 83 | 81 | 80 | 77 | 80 | 77 | 77 | 70 | 72 | 74 | 75 | 71 | 67 | 70 | 70 | 70 | 70 | 62 | 61 | 55 | 50 | 47 | 45 | 38 | 38 | 35 | 36 | 30 | 34 | 38 | 38 | 35 | 34 | - | - | - | 24 |
Long-Term Debt |
Loading...
|
M | 11 | 18 | 6 | 8 | 10 | 12 | 14 | 16 | 18 | 20 | 22 | 22 | 33 | 33 | - | - | - | 8 | 6 | 59 | 10 | 13 | 54 | 16 | 20 | 62 | 61 | 59 | 58 | 58 | 59 | 49 | 38 | 27 | 27 | 27 | 25 | 25 | 22 | 20 | 20 | 20 | 20 | 16 | 16 | 16 | 6 | 16 | - | - | 16 | - | - | - | 17 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 329 | 323 | 333 | 370 | 377 | 369 | 340 | 379 | 348 | 403 | 359 | 365 | 376 | 381 | 392 | 87 | 8 | 80 | 84 | - | 87 | 86 | - | 95 | - | 89 | - | - | 78 | 65 | 53 | - | 49 | 43 | - | 40 | - | - | - | - | 16 | 11 | 11 | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 337 | 350 | 344 | 353 | 349 | 361 | 370 | 377 | 369 | 375 | 379 | 386 | 403 | 408 | 380 | 376 | 381 | 392 | 87 | 84 | 80 | 84 | 81 | 87 | 86 | 91 | 95 | 91 | 89 | 89 | 89 | 78 | 65 | 53 | 49 | 49 | 43 | 43 | 40 | 38 | 38 | 38 | 37 | 31 | 30 | 28 | 19 | 30 | 30 | 29 | 29 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 497 | 509 | 498 | 489 | 490 | 500 | 507 | 509 | 501 | 505 | 512 | 510 | 526 | 534 | 509 | 505 | 509 | 510 | 170 | 165 | 160 | 161 | 160 | 163 | 163 | 161 | 166 | 165 | 164 | 159 | 156 | 148 | 135 | 123 | 118 | 111 | 104 | 98 | 90 | 85 | 83 | 76 | 75 | 66 | 66 | 58 | 53 | 69 | 68 | 64 | 63 | - | - | - | 48 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 59 | 59 | 58 | 58 | 58 | 58 | 57 | 57 | 57 | 57 | 57 | 57 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 55 | 56 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 54 | 54 | 54 | 53 | 53 | 53 | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 108 | 103 | 100 | 98 | 98 | 96 | 92 | 85 | 80 | 76 | 73 | 116 | 114 | 111 | 103 | 101 | 100 | 98 | 94 | 92 | 89 | 87 | 84 | 79 | 78 | 77 | 74 | 72 | 70 | 68 | 64 | 60 | 58 | 53 | 48 | 44 | 41 | 38 | 34 | 31 | 29 | 26 | 22 | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | -220 | - | -210 | -206 | -201 | -194 | -187 | -187 | -181 | -176 | -170 | -165 | -160 | -154 | -150 | -143 | -136 | -129 | -122 | -114 | -108 | -102 | -95 | -90 | -85 | -79 | -74 | -69 | -64 | -60 | -56 | -52 | 0 | 0 | 0 | 0 | -38 | -36 | -33 | -31 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 352 | 358 | 362 | 368 | 362 | 371 | 378 | 383 | 373 | 377 | 378 | 384 | 390 | 394 | 400 | 397 | 405 | 407 | 53 | 50 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 160 | 154 | 171 | 167 | 162 | 158 | 156 | 156 | 154 | 150 | 143 | 137 | 133 | 130 | 173 | 171 | 167 | 159 | 157 | 155 | 153 | 149 | 147 | 144 | 142 | 139 | 134 | 133 | 132 | 129 | 127 | 126 | 123 | 119 | 115 | 113 | 108 | 103 | 99 | 96 | 92 | 88 | 85 | 82 | 79 | 75 | 73 | 20 | 18 | 15 | 14 | - | - | - | 11 |
Shareholders' Equity and Liabilities |
|
M | 657 | 663 | 669 | 656 | 652 | 659 | 663 | 664 | 655 | 654 | 655 | 646 | 659 | 664 | 682 | 675 | 677 | 669 | 327 | 320 | 313 | 310 | 307 | 308 | 305 | 299 | 300 | 298 | 296 | 288 | 282 | 274 | 258 | 242 | 234 | 223 | 212 | 200 | 189 | 181 | 175 | 164 | 160 | 148 | 145 | 133 | 126 | 91 | 87 | 82 | 79 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -115 | 0 | 0 | 0 | -99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 157 | 167 | 162 | 158 | 142 | 156 | 154 | 150 | 131 | 126 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 57 | 69 | 69 | - | - | - | 84 | - | 75 | - | 95 | - | - | 98 | 78 | 64 | 72 | 67 | 63 | 64 | - | - | 70 | - | 65 | - | 66 | 63 | - | - | - | 31 | - | - | 30 | - | 26 | 28 | 27 | 29 | - | 16 | 16 | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 55 | 64 | 46 | 48 | 50 | 52 | 54 | 55 | 57 | 58 | 60 | 60 | 70 | 70 | - | - | - | 42 | 7 | 60 | 11 | 13 | 54 | 17 | 20 | 62 | 62 | 60 | 58 | 59 | 59 | 50 | 39 | 28 | 28 | 28 | 25 | 28 | 22 | 20 | 20 | 20 | 20 | 16 | 16 | 16 | 6 | 26 | - | - | 28 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 4 | 6 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | 58 | 57 | 62 | 62 | 60 | 1 | 0 | 59 | 0 | - | - | 28 | - | - | - | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 21, 2024
Any question? Send us an email