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 | 1990-09-30 | 1989-09-30 | 1988-09-30 | 1987-09-30 | 1986-09-30 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 15 | 52 | 117 | 21 | 25 | 14 | 26 | 48 | 29 | 42 | 66 | 64 | 131 | 132 | 111 | 47 | 61 | 111 | 121 | 202 | 16 | 47 | 15 | 7 | 9 | 5 | 6 | 4 | 2 | 3 | - | - | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 36 | 81 | - | 18 | 10 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 15 | 52 | 117 | 21 | 25 | 14 | 26 | 48 | 29 | 42 | 66 | 64 | 131 | 132 | 111 | 47 | 61 | 111 | 121 | 202 | 16 | 47 | 15 | 7 | 9 | 5 | 6 | 4 | 2 | 3 | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 329 | 364 | 343 | 231 | 231 | 253 | 222 | 221 | 295 | 343 | 302 | 235 | 273 | 273 | 233 | 477 | 380 | 375 | 454 | 212 | 217 | 136 | 124 | 114 | 71 | 35 | 71 | 25 | 26 | 30 | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 246 | 358 | 178 | 112 | 130 | 166 | 185 | 185 | 237 | 279 | 245 | 256 | 290 | 319 | 353 | 577 | 521 | 462 | 451 | 200 | 169 | 96 | 96 | 71 | 53 | 64 | 60 | 22 | 18 | 19 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 292 | 2,274 | 2,201 | 108 | 73 | 46 | 106 | 7 | 71 | 111 | 70 | 273 | 316 | 151 | 132 | 185 | 107 | 170 | 238 | 63 | 57 | 51 | 189 | 8 | 3 | 4 | 6 | 1 | 3 | 2 | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 886 | 3,048 | 2,839 | 471 | 458 | 479 | 540 | 682 | 631 | 776 | 683 | 828 | 1,011 | 875 | 829 | 1,285 | 1,069 | 1,118 | 1,264 | 677 | 458 | 330 | 424 | 201 | 135 | 107 | 144 | 52 | 48 | 53 | - | - | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 19,607 | 17,240 | 15,064 | 13,355 | 11,788 | 10,371 | 9,259 | 8,269 | 7,431 | 6,726 | 6,031 | 5,476 | 5,148 | 4,793 | 4,439 | 4,137 | 3,837 | 3,629 | 3,374 | 1,723 | 1,516 | 1,300 | 1,335 | 982 | 966 | 918 | 849 | 414 | 363 | 327 | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 731 | 731 | 731 | 731 | 731 | 730 | 730 | 727 | 743 | 742 | 741 | 741 | 740 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 92 | - | - | - | - | 730 | 730 | 743 | 743 | 742 | 741 | 741 | 0 | 740 | 740 | 739 | 738 | 739 | 738 | 238 | 273 | 190 | 77 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 823 | - | - | - | - | 1,461 | 1,460 | 1,470 | 1,485 | 1,484 | 1,483 | 1,482 | 740 | 740 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | 10,047 | 8,688 | 7,176 | 7,215 | 6,198 | 5,246 | 3,169 | 3,463 | 3,195 | 3,086 | 2,580 | 2,359 | 2,255 | 2,178 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 105 | 96 | 108 | 104 | 102 | 99 | 88 | 73 | 74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | 99 | 88 | 73 | 74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,201 | -922 | 28 | 23 | 19 | -959 | -1,746 | -1,342 | -1,197 | -1,015 | -752 | -628 | 384 | 355 | 336 | 226 | 123 | 161 | 277 | 232 | 271 | 160 | 200 | 166 | 130 | 116 | 96 | 36 | 34 | 36 | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 21,631 | 19,145 | 16,770 | 14,888 | 12,910 | 11,396 | 10,210 | 9,329 | 8,462 | 7,819 | 7,257 | 6,668 | 6,272 | 5,889 | 5,515 | 5,102 | 4,828 | 4,602 | 4,389 | 2,193 | 2,061 | 1,650 | 1,612 | 1,148 | 1,095 | 1,034 | 945 | 450 | 398 | 363 | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 22,517 | 22,193 | 19,609 | 15,359 | 13,368 | 11,874 | 10,750 | 10,011 | 9,093 | 8,595 | 7,940 | 7,496 | 7,283 | 6,764 | 6,344 | 6,387 | 5,897 | 5,720 | 5,654 | 2,870 | 2,519 | 1,980 | 2,036 | 1,349 | 1,231 | 1,141 | 1,088 | 502 | 446 | 417 | - | - | - | - | - | - | - | - | - |
Accounts Payable |
Loading...
|
M | 218 | 259 | 423 | 236 | 265 | 217 | 233 | 114 | 239 | 312 | 242 | 215 | 291 | 266 | - | 395 | 355 | 345 | 461 | 185 | 180 | 136 | 84 | 73 | 64 | 45 | 63 | 32 | 25 | 22 | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 253 | 2,386 | 2,400 | 0 | 465 | 1,151 | 448 | 1,080 | 458 | 197 | 368 | 571 | 209 | 486 | 73 | 351 | 154 | 386 | 148 | 6 | 128 | 168 | 222 | 268 | 186 | 124 | 183 | 72 | 41 | 22 | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 65 | 56 | 50 | 56 | 55 | 53 | 55 | 81 | 100 | 82 | 76 | 101 | - | - | - | - | - | - | - | - | - | - | - | - | 37 | 55 | - | 24 | 22 | 20 | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 816 | 902 | 637 | 490 | 420 | 494 | 278 | 513 | 358 | 320 | 293 | 389 | 659 | 680 | 665 | 460 | 410 | 388 | 503 | 223 | 128 | 160 | 205 | 42 | 0 | 0 | 68 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 1,353 | 3,603 | 3,510 | 782 | 1,205 | 1,915 | 1,013 | 1,788 | 1,155 | 911 | 978 | 1,276 | 868 | 1,166 | 737 | 1,207 | 920 | 1,119 | 1,113 | 414 | 436 | 463 | 511 | 382 | 287 | 224 | 313 | 128 | 87 | 64 | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 6,639 | 5,761 | 4,930 | 4,523 | 3,529 | 2,494 | 3,067 | 2,189 | 2,455 | 2,456 | 2,456 | 1,956 | 2,206 | 1,810 | 2,169 | 2,120 | 2,126 | 2,180 | 2,183 | 861 | 864 | 670 | 692 | 363 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,097 | 538 | 537 | 642 | 400 | 336 | 892 | 968 | 877 | 855 | 762 | 889 | 994 | 781 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 10,294 | 9,171 | 8,191 | 7,785 | 6,413 | 5,189 | 5,837 | 4,760 | 4,743 | 4,598 | 4,382 | 3,860 | 4,160 | 3,419 | 3,430 | 2,120 | 2,126 | 2,180 | 2,183 | 861 | 1,087 | 944 | 941 | 574 | 566 | 546 | 448 | 202 | 201 | 203 | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 11,647 | 12,774 | 11,702 | 8,568 | 7,617 | 7,104 | 6,851 | 6,548 | 5,898 | 5,508 | 5,360 | 5,136 | 5,027 | 4,585 | 4,167 | 4,334 | 3,931 | 4,071 | 4,051 | 1,736 | 1,661 | 1,407 | 1,452 | 956 | 853 | 770 | 761 | 330 | 288 | 267 | - | - | - | - | - | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | 5,838 | 5,024 | 4,377 | 3,712 | 2,975 | 2,536 | 2,388 | 2,231 | 2,180 | 1,766 | 1,745 | 1,733 | 1,714 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 3,211 | 2,813 | 2,471 | 2,152 | 1,878 | 1,467 | 1,263 | 1,073 | 918 | 775 | 661 | 570 | 487 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 519 | 369 | 70 | -58 | -115 | -84 | -105 | -188 | -109 | -12 | 39 | -48 | -48 | -23 | -20 | -36 | -16 | -44 | -3 | -15 | -1 | -41 | -1 | 2 | -584 | -529 | -484 | -253 | -232 | -216 | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 279 | 275 | 251 | 245 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 10,870 | 9,419 | 7,907 | 6,791 | 5,750 | 4,770 | 3,899 | 3,463 | 3,195 | 3,086 | 2,580 | 2,359 | 2,255 | 2,178 | 2,177 | 2,052 | 1,966 | 1,648 | 1,602 | 1,133 | 858 | 573 | 584 | 392 | 378 | 371 | 327 | 172 | 158 | 150 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 22,517 | 22,193 | 19,609 | 15,359 | 13,368 | 11,874 | 10,750 | 10,011 | 9,093 | 8,595 | 7,940 | 7,496 | 7,283 | 6,764 | 6,344 | 6,387 | 5,897 | 5,720 | 5,654 | 2,870 | 2,519 | 1,980 | 2,036 | 1,349 | 1,231 | 1,141 | 1,088 | 502 | 446 | 417 | - | - | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 145 | 138 | 130 | 123 | 117 | 111 | 106 | 104 | 102 | 98 | 92 | 91 | 91 | 92 | 92 | 90 | 88 | 81 | 79 | 54 | 46 | 41 | 38 | 32 | 31 | 30 | 29 | 16 | 15 | 11 | 11 | 10 | 10 | 9 | 9 | 7 | 6 | 6 | 6 |
Shareholders' Equity (Tangible) |
|
M | 10,047 | 8,689 | 7,176 | 7,216 | 6,198 | 5,246 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 8,199 | 7,447 | 4,553 | 4,019 | 3,658 | 3,541 | 3,316 | 2,942 | 2,695 | 2,890 | 2,592 | 2,546 | 2,428 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 6,893 | 8,147 | 7,331 | 4,523 | 3,994 | 3,644 | 3,515 | 3,269 | 2,913 | 2,653 | 2,824 | 2,527 | 2,415 | 2,296 | 2,242 | 2,471 | 2,281 | 2,566 | 2,331 | 867 | 992 | 838 | 914 | 631 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 253 | 2,386 | 2,400 | 0 | 465 | 1,151 | 448 | 1,080 | 3,006 | 2,673 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email