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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 34 | 47 | 72 | 22 | 92 | 127 | 166 | 126 | 154 | 226 | 40 | 4 | - | 22 | - |
Short-Term Investments |
Loading...
|
M | 4 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 39 | 53 | 72 | 22 | 92 | 127 | 166 | 126 | 154 | 226 | 40 | 4 | - | 22 | - |
Receivables |
Loading...
|
M | 40 | 41 | 76 | 66 | 26 | 27 | 86 | 94 | 51 | 25 | 97 | 82 | 82 | 40 | - |
Inventory |
Loading...
|
M | 145 | 146 | 140 | 163 | 156 | 143 | 120 | 123 | 118 | 110 | 65 | 79 | 79 | 59 | - |
Other Current Assets |
Loading...
|
M | 5 | 2 | 7 | 11 | 12 | 12 | 1 | 3 | 10 | 3 | 3 | 3 | 6 | 4 | - |
Current Assets |
Loading...
|
M | 237 | 251 | 294 | 262 | 286 | 309 | 378 | 349 | 332 | 375 | 209 | 171 | 171 | 133 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 81 | 82 | 81 | 79 | 76 | 77 | 57 | 59 | 61 | 62 | 48 | 49 | - | 48 | - |
Goodwill |
Loading...
|
M | 1,031 | 1,036 | 1,029 | 1,034 | 1,033 | 1,031 | 1,019 | 1,031 | 1,042 | 1,051 | 486 | 486 | - | 482 | - |
Intangible Assets |
Loading...
|
M | 928 | 945 | 954 | 1,012 | 1,025 | 1,037 | 1,045 | 1,066 | 1,087 | 1,101 | 432 | 447 | - | 474 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 1,960 | 1,981 | 1,983 | 2,046 | 2,058 | 2,069 | 2,064 | 2,098 | 2,129 | 2,152 | 918 | 933 | - | 956 | - |
Tangible Assets |
Loading...
|
M | - | - | -806 | 1,175 | 1,146 | 1,139 | -865 | 1,134 | 1,141 | -1,059 | -599 | -665 | -664 | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1 | 1 | 1 | 2 | -271 | -277 | -221 | -303 | 2 | 2 | 1 | 1 | - | 1 | - |
Total Long-Term Assets |
Loading...
|
M | 2,042 | 2,064 | 2,066 | 2,126 | 2,136 | 2,148 | 2,123 | 2,159 | 2,191 | 2,216 | 967 | 983 | - | 1,005 | - |
Total Assets |
Loading...
|
M | 2,279 | 2,315 | 2,360 | 2,388 | 2,422 | 2,457 | 2,501 | 2,508 | 2,524 | 2,591 | 1,177 | 1,154 | - | 1,138 | - |
Accounts Payable |
Loading...
|
M | 14 | 22 | 19 | 32 | 26 | 37 | 32 | 43 | 21 | 27 | 23 | 36 | 36 | 10 | - |
Short-Term Debt |
Loading...
|
M | 3 | 3 | 3 | 3 | 3 | - | 0 | 0 | 56 | 70 | 6 | 6 | - | 7 | - |
Current Revenue (Deferred) |
Loading...
|
M | 41 | 27 | 1 | 3 | -3 | - | 1 | 5 | 1 | 0 | 1 | 7 | - | 0 | - |
Other Current Liabilities |
Loading...
|
M | 4 | 3 | 41 | 28 | 45 | 37 | 134 | 50 | 58 | 73 | 21 | 17 | 15 | 16 | - |
Current Liabilities |
Loading...
|
M | 63 | 55 | 64 | 66 | 71 | 74 | 167 | 98 | 80 | 100 | 51 | 66 | 66 | 33 | - |
Long-Term Debt |
Loading...
|
M | 667 | 666 | 666 | 666 | 666 | 665 | 665 | 665 | 664 | 664 | 680 | 685 | - | 681 | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 2 | 2 | 2 | 124 | 120 | 9 | 104 | 103 | 22 | 22 | 21 | 21 | - | 21 | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,165 | 1,108 | 1,119 | 1,146 | 1,205 | 1,244 | 1,135 | 1,276 | 1,302 | 1,398 | 807 | 820 | - | 814 | - |
Total Liabilities |
Loading...
|
M | 1,227 | 1,163 | 1,183 | 1,213 | 1,276 | 1,318 | 1,302 | 1,374 | 1,382 | 1,498 | 858 | 886 | - | 847 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 1,695 | 1,694 | 1,699 | 1,698 | 1,691 | 1,684 | 1,670 | 289 | 289 | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 165 | 165 | 163 | 163 | 163 | 163 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -587 | -639 | -648 | -613 | -692 | -699 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -25 | -20 | -30 | -22 | -24 | -25 | -42 | -23 | -7 | -7 | -6 | -4 | - | -3 | - |
Capital Lease Obligations |
Loading...
|
M | 24 | 23 | 20 | 17 | 14 | 15 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,052 | 1,152 | 1,177 | 1,175 | 1,146 | 1,139 | 1,199 | 1,134 | 1,141 | 1,093 | 319 | 269 | - | 291 | - |
Shareholders' Equity and Liabilities |
|
M | 2,279 | 2,315 | 2,360 | 2,388 | 2,422 | 2,457 | 2,501 | 2,508 | 2,524 | 2,591 | 1,177 | 1,154 | - | 1,138 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 145 | 151 | 165 | 168 | 169 | 158 | 177 | 177 | 175 | 157 | 157 | 157 | 157 | 157 | 157 |
Shareholders' Equity (Tangible) |
|
M | - | - | -641 | 1,340 | 1,311 | 1,302 | -702 | 1,297 | 1,305 | -902 | -546 | -611 | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | 935 | 893 | 975 | 1,061 | 725 | 694 | - | - | - |
Total Debt |
Loading...
|
M | 670 | 669 | 669 | 669 | 669 | - | 665 | 665 | 720 | 735 | 685 | 690 | - | 687 | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 6 | 6 | - | 7 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email