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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 797 | 758 | 581 | 850 | 599 | 425 | 673 | 515 | 390 | 282 | 190 | 211 | 217 | 169 | 111 | 78 | 54 | 38 | 52 | 25 | 10 | 21 | 70 | 53 | 25 | 6 |
Short-Term Investments |
Loading...
|
M | 6 | 127 | 330 | 360 | 373 | 615 | 344 | 368 | 384 | 364 | 352 | 321 | 326 | 260 | 206 | 112 | 204 | 336 | 184 | 116 | 35 | 60 | 51 | - | 3 | - |
Cash and Short-Term Investments |
Loading...
|
M | 803 | 885 | 911 | 1,210 | 972 | 1,039 | 1,017 | 882 | 774 | 645 | 542 | 532 | 543 | 428 | 317 | 190 | 258 | 374 | 236 | 141 | 45 | 80 | 70 | 53 | 28 | 6 |
Receivables |
Loading...
|
M | 455 | 470 | 341 | 296 | 322 | 295 | 292 | 268 | 279 | 242 | 204 | 185 | 166 | 112 | 107 | 97 | 92 | 63 | 42 | 23 | 19 | 20 | 23 | 38 | 10 | 2 |
Inventory |
Loading...
|
M | 36 | 68 | 22 | 28 | 34 | 31 | 30 | 34 | 34 | 24 | 19 | 17 | 17 | 19 | 14 | 10 | 11 | 6 | 3 | 2 | 1 | 0 | 3 | 5 | 1 | 0 |
Other Current Assets |
Loading...
|
M | 555 | 489 | 338 | 260 | 183 | 52 | 68 | 53 | 51 | 44 | 35 | 31 | 30 | 38 | 22 | 20 | 20 | 16 | 10 | 6 | 5 | 5 | 7 | 4 | 1 | 0 |
Current Assets |
Loading...
|
M | 1,849 | 1,912 | 1,611 | 1,793 | 1,512 | 1,418 | 1,459 | 1,289 | 1,188 | 999 | 816 | 776 | 764 | 606 | 468 | 323 | 387 | 463 | 294 | 175 | 70 | 106 | 102 | 101 | 40 | 9 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 366 | 396 | 436 | 530 | 223 | 145 | 122 | 123 | 96 | 67 | 64 | 60 | 48 | 34 | 39 | 48 | 36 | 30 | 16 | 12 | 10 | 12 | 15 | 14 | 3 | 1 |
Goodwill |
Loading...
|
M | 2,289 | 2,259 | 2,217 | 1,859 | 1,065 | 556 | 556 | 556 | 556 | 557 | 524 | 348 | 235 | 235 | 232 | 232 | 234 | 82 | 50 | 50 | 24 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 151 | 200 | 237 | 226 | 109 | 31 | 43 | 51 | 59 | 65 | 68 | 370 | 244 | 243 | 235 | 17 | 22 | 10 | 50 | 50 | 24 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,440 | 2,460 | 2,454 | 2,085 | 1,174 | 587 | 599 | 606 | 615 | 622 | 592 | 718 | 479 | 478 | 467 | 249 | 256 | 92 | 99 | 100 | 48 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | 361 | 210 | 144 | 2,232 | 1,761 | 1,285 | 1,229 | 579 | 1,317 | 1,369 | 1,539 | 1,329 | 1,105 | 769 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 5 | 10 | 133 | 103 | 358 | 411 | 285 | 276 | 398 | - | - | - | - | 434 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 11 | 136 | 462 | 463 | 731 | 1,026 | 629 | 644 | 782 | - | - | - | - | 693 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 445 | 516 | 473 | 347 | 204 | 42 | 54 | 60 | 68 | 75 | 76 | 29 | 17 | 16 | 23 | 11 | 12 | 8 | 12 | 15 | 44 | 7 | 7 | 8 | 0 | 0 |
Total Long-Term Assets |
Loading...
|
M | 3,400 | 3,364 | 3,386 | 2,884 | 1,879 | 1,188 | 1,021 | 1,018 | 1,124 | 1,186 | 1,414 | 1,135 | 805 | 756 | 600 | 616 | 558 | 267 | 243 | 188 | 78 | 20 | 23 | 22 | 3 | 1 |
Total Assets |
Loading...
|
M | 5,248 | 5,276 | 4,997 | 4,678 | 3,390 | 2,605 | 2,481 | 2,306 | 2,312 | 2,185 | 2,231 | 1,911 | 1,569 | 1,362 | 1,069 | 939 | 944 | 730 | 537 | 363 | 148 | 126 | 125 | 122 | 43 | 9 |
Accounts Payable |
Loading...
|
M | 63 | 113 | 62 | 64 | 63 | 58 | 51 | 34 | 51 | 44 | 37 | 27 | 34 | 21 | 19 | 13 | 26 | 13 | 8 | 5 | 4 | 4 | 4 | 11 | 3 | 1 |
Short-Term Debt |
Loading...
|
M | 35 | 350 | 19 | 19 | - | 28 | 29 | 32 | 23 | 9 | 4 | 9 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 1,127 | 1,067 | 969 | 883 | 807 | 716 | 696 | 632 | 574 | 484 | 421 | 353 | 271 | 204 | 151 | 126 | 88 | 55 | 36 | 28 | 19 | 14 | 11 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 248 | 310 | 341 | 321 | 236 | 153 | 158 | 146 | 107 | 100 | 88 | 78 | 63 | 62 | 53 | 48 | 40 | 32 | 20 | 18 | 13 | 14 | 12 | 24 | 8 | 1 |
Current Liabilities |
Loading...
|
M | 1,473 | 1,840 | 1,392 | 1,288 | 1,106 | 954 | 935 | 844 | 755 | 637 | 551 | 466 | 372 | 287 | 223 | 187 | 153 | 100 | 63 | 51 | 36 | 31 | 27 | 35 | 11 | 2 |
Long-Term Debt |
Loading...
|
M | - | - | 350 | 369 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 83 | 68 | 75 | 788 | 523 | 66 | 45 | 34 | 30 | 23 | 25 | 21 | 18 | 16 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 975 | 967 | 1,246 | 1,157 | 523 | 366 | 317 | 277 | 240 | 179 | 140 | 116 | 91 | 71 | 47 | 34 | 20 | 13 | 10 | 5 | 2 | 1 | 1 | - | 0 | - |
Total Liabilities |
Loading...
|
M | 2,448 | 2,807 | 2,637 | 2,446 | 1,629 | 1,320 | 1,251 | 1,121 | 996 | 816 | 692 | 582 | 463 | 358 | 270 | 221 | 174 | 113 | 73 | 55 | 38 | 33 | 28 | 35 | 11 | 2 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 91 | 192 | 305 | 143 | 20 | 18 | 13 | 10 | 16 | 263 | 327 | 381 | 517 | - | - | - | - | 412 | 307 | 142 | 129 | 123 | 87 | 46 | - |
Retained Earnings |
Loading...
|
M | - | 2,404 | 2,188 | 1,946 | 1,638 | 1,287 | 1,230 | 1,185 | 1,322 | 1,363 | 1,284 | 1,006 | 731 | 490 | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -23 | -26 | -20 | -19 | -19 | -22 | -18 | -13 | -15 | -10 | -7 | -4 | -6 | -3 | -2 | -6 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -4 | -4 | - |
Capital Lease Obligations |
Loading...
|
M | 240 | 272 | 297 | 385 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,800 | 2,469 | 2,360 | 2,232 | 1,761 | 1,285 | 1,229 | 1,185 | 1,317 | 1,369 | 1,539 | 1,329 | 1,105 | 1,004 | 799 | 718 | 771 | 616 | 464 | 308 | 110 | 94 | 96 | 88 | 32 | 8 |
Shareholders' Equity and Liabilities |
|
M | 5,248 | 5,276 | 4,997 | 4,678 | 3,390 | 2,605 | 2,481 | 2,306 | 2,312 | 2,185 | 2,231 | 1,911 | 1,569 | 1,362 | 1,069 | 939 | 944 | 730 | 537 | 363 | 148 | 126 | 125 | 122 | 43 | 9 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 60 | 61 | 62 | 61 | 60 | 62 | 65 | 68 | 73 | 76 | 79 | 80 | 81 | 81 | 80 | 83 | 85 | 166 | 77 | 144 | 56 | 51 | 45 | 46 | 20 | 12 |
Shareholders' Equity (Tangible) |
|
M | 385 | 301 | 336 | 2,538 | 1,904 | 1,306 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 1,280 | 1,598 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | 369 | 388 | - | 28 | 29 | 32 | 23 | 9 | 4 | 9 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 350 | 19 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email