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 | 1997-09-30 | 1996-09-30 | 1995-09-30 | 1994-09-30 | 1993-09-30 | 1992-09-30 | 1991-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 169 | 185 | 167 | 158 | 121 | 146 | 190 | 160 | 135 | 122 | 129 | 105 | 90 | 221 | 89 | 51 | 77 | 65 | 27 | 48 | 33 | 46 | 16 | 8 | 8 | 5 | 12 | 6 | 13 | 16 | 13 | 9 | 1 |
Short-Term Investments |
Loading...
|
M | - | - | - | 7 | - | 3 | 3 | 3 | 0 | 5 | 5 | 5 | 5 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 169 | 185 | 167 | 158 | 121 | 146 | 190 | 160 | 135 | 122 | 129 | 105 | 90 | 221 | 89 | 51 | 77 | 65 | 27 | 48 | 33 | 46 | 16 | 8 | 8 | 5 | 12 | 6 | 13 | 16 | 13 | 9 | 1 |
Receivables |
Loading...
|
M | 1,093 | 858 | 787 | 761 | 899 | 840 | 802 | 725 | 646 | 724 | 681 | 706 | 664 | 574 | 512 | 630 | 437 | 352 | 330 | 381 | 333 | 255 | 282 | 276 | 176 | 129 | 65 | 48 | 53 | 25 | 21 | 18 | 16 |
Inventory |
Loading...
|
M | - | 0 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 28 | 22 | 21 | - | 26 | 19 | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 89 | 115 | 112 | 81 | 62 | 56 | 50 | 46 | 42 | 52 | 61 | 48 | 85 | 50 | 55 | 39 | 0 | 1 | 13 | 24 | 25 | 26 | 18 | 14 | 11 | 9 | 3 | 4 | 7 | 2 | 1 | 1 | 1 |
Current Assets |
Loading...
|
M | 1,351 | 1,158 | 1,066 | 1,000 | 1,082 | 1,043 | 1,042 | 932 | 824 | 899 | 872 | 859 | 839 | 845 | 656 | 720 | 543 | 440 | 391 | 453 | 417 | 345 | 316 | 297 | 195 | 142 | 81 | 58 | 72 | 43 | 36 | 27 | 18 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 251 | 215 | 253 | 275 | 39 | 43 | 57 | 68 | 65 | 74 | 88 | 74 | 78 | 79 | 71 | 61 | 54 | 32 | 32 | 41 | 41 | 40 | 40 | 35 | 22 | 14 | 8 | 7 | 6 | 4 | 3 | 2 | 2 |
Goodwill |
Loading...
|
M | 1,880 | 1,110 | 1,109 | 993 | 925 | 798 | 741 | 718 | 601 | 714 | 723 | 636 | 569 | 394 | 320 | 222 | 181 | 159 | 159 | 255 | 211 | 278 | - | 191 | 161 | 109 | 69 | 22 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 174 | 29 | 38 | 14 | 16 | 16 | 27 | 49 | 40 | 63 | 87 | 74 | 81 | 46 | 34 | 15 | 5 | 5 | 178 | 281 | 211 | 280 | 245 | 190 | 161 | 109 | 69 | 22 | 14 | 5 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,054 | 1,140 | 1,147 | 1,007 | 941 | 814 | 768 | 767 | 642 | 777 | 810 | 710 | 650 | 440 | 353 | 236 | 186 | 163 | 337 | 535 | 422 | 558 | - | 381 | 321 | 217 | 139 | 44 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 44 | 88 | 222 | 48 | 152 | 161 | 102 | 215 | 235 | 188 | 309 | 204 | 308 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | 5 | 3 | 7 | 7 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | 15 | - | 6 | 5 | 5 | 2 | 7 | 7 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 71 | 58 | 53 | 57 | 52 | 39 | 32 | 28 | 6 | 4 | 9 | 3 | 1 | 17 | 18 | 32 | 52 | 54 | 39 | 34 | 25 | 7 | 6 | 3 | 3 | 2 | 1 | 2 | 0 | 0 | 0 | 1 | 1 |
Total Long-Term Assets |
Loading...
|
M | 2,474 | 1,465 | 1,511 | 1,379 | 1,071 | 906 | 861 | 865 | 735 | 878 | 927 | 812 | 755 | 537 | 442 | 336 | 305 | 262 | 257 | 356 | 277 | 327 | 291 | 229 | 185 | 124 | 79 | 31 | 21 | 9 | 3 | 3 | 3 |
Total Assets |
Loading...
|
M | 3,825 | 2,623 | 2,577 | 2,379 | 2,152 | 1,949 | 1,903 | 1,797 | 1,559 | 1,776 | 1,799 | 1,671 | 1,594 | 1,382 | 1,098 | 1,057 | 847 | 702 | 648 | 809 | 693 | 672 | 607 | 526 | 381 | 267 | 160 | 89 | 93 | 52 | 39 | 30 | 20 |
Accounts Payable |
Loading...
|
M | 173 | 147 | 129 | 112 | 207 | 160 | 178 | 159 | 150 | 176 | 143 | 154 | 165 | 166 | 149 | 324 | 210 | 146 | 92 | 111 | 93 | 60 | 54 | 50 | 33 | 24 | 12 | 13 | 15 | 11 | 8 | 6 | 5 |
Short-Term Debt |
Loading...
|
M | 65 | 70 | 80 | 119 | 13 | 13 | 16 | 16 | 12 | 11 | 4 | 2 | 3 | 5 | 4 | 4 | 3 | 18 | 18 | 59 | 12 | 2 | 14 | 26 | 24 | 14 | - | - | 1 | - | - | - | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 335 | 241 | 190 | 172 | 166 | 143 | 117 | 88 | 94 | 103 | 80 | 91 | 219 | 200 | 194 | 102 | 91 | 83 | 56 | 60 | 76 | 18,638 | 30 | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 620 | 457 | 449 | 391 | 374 | 294 | 227 | 219 | 194 | 214 | 257 | 257 | 146 | 101 | 85 | 59 | 44 | 43 | 103 | 78 | 43 | -18,554 | 25 | 66 | 52 | 27 | 27 | 12 | 17 | 7 | 4 | 3 | 3 |
Current Liabilities |
Loading...
|
M | 1,193 | 916 | 848 | 793 | 759 | 610 | 538 | 481 | 450 | 504 | 483 | 504 | 532 | 473 | 432 | 488 | 348 | 289 | 269 | 308 | 223 | 146 | 123 | 143 | 109 | 65 | 38 | 25 | 32 | 18 | 12 | 8 | 9 |
Long-Term Debt |
Loading...
|
M | 880 | 246 | 200 | 242 | 264 | 265 | 341 | 332 | 181 | 193 | 203 | 81 | 145 | 123 | 7 | 53 | 81 | 58 | 74 | 92 | 107 | 110 | 112 | 86 | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 167 | 116 | 109 | 97 | 111 | 79 | 51 | 58 | 36 | 38 | 83 | 42 | 37 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,228 | 524 | 494 | 548 | 404 | 372 | 436 | 447 | 252 | 259 | 317 | 147 | 207 | 161 | 19 | 57 | 83 | 58 | 74 | 103 | 107 | 110 | 112 | 86 | 37 | 34 | 0 | - | 19 | - | 0 | - | 9 |
Total Liabilities |
Loading...
|
M | 2,422 | 1,440 | 1,342 | 1,341 | 1,163 | 982 | 974 | 928 | 702 | 763 | 800 | 651 | 739 | 634 | 451 | 545 | 432 | 347 | 343 | 411 | 331 | 256 | 235 | 228 | 146 | 99 | 38 | 25 | 51 | 18 | 12 | 8 | 17 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 78 | 149 | 194 | 260 | 327 | 403 | 443 | 433 | 399 | 369 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 1,391 | 1,359 | 1,199 | - | 945 | 833 | 736 | 672 | 651 | 552 | 554 | 450 | 360 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -195 | -208 | -125 | -162 | -161 | -127 | -99 | -128 | -143 | -43 | 2 | 31 | 5 | 19 | 12 | 0 | 0 | 0 | 1 | 2 | 13 | 11 | 12 | 13 | 12 | 31 | -10 | -7 | -5 | -4 | -3 | -2 | -2 |
Capital Lease Obligations |
Loading...
|
M | 210 | 204 | 242 | 262 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,403 | 1,183 | 1,234 | 1,037 | 989 | 967 | 928 | 869 | 856 | 1,012 | 998 | 1,019 | 855 | 748 | 646 | 512 | 416 | 355 | 305 | 398 | 363 | 416 | 372 | 298 | 234 | 168 | 121 | 63 | 42 | 34 | 26 | 22 | 3 |
Shareholders' Equity and Liabilities |
|
M | 3,825 | 2,623 | 2,577 | 2,379 | 2,152 | 1,949 | 1,903 | 1,797 | 1,559 | 1,776 | 1,799 | 1,671 | 1,594 | 1,382 | 1,098 | 1,057 | 847 | 702 | 648 | 809 | 693 | 672 | 607 | 526 | 381 | 267 | 160 | 89 | 93 | 52 | 39 | 30 | 20 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 54 | 54 | 55 | 55 | 56 | 57 | 58 | 59 | 62 | 65 | 65 | 64 | 63 | 62 | 61 | 60 | 59 | 58 | 57 | 57 | 56 | 55 | 52 | 52 | 49 | 46 | 39 | 44 | 33 | 32 | 32 | 27 | 21 |
Shareholders' Equity (Tangible) |
|
M | - | 44 | 88 | 222 | 49 | 153 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 502 | 447 | 519 | 397 | 423 | 547 | 507 | 328 | 326 | 337 | 188 | 238 | 348 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 945 | 317 | 280 | 361 | 277 | 277 | 357 | 347 | 193 | 204 | 208 | 83 | 147 | 128 | 11 | 57 | 84 | 75 | 92 | 151 | 119 | 112 | 126 | 112 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 13 | 13 | 49 | 13 | 13 | 16 | 16 | 14 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email