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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 137 | 133 | 195 | 157 | 106 | 90 | 106 | 76 | 86 | 105 | 83 | 72 | 136 | 146 | 178 | 130 | 95 | 75 | 83 | 160 | 249 | 97 | 25 | 40 | 21 | 14 | 13 | 8 | 8 | 11 | 5 | 6 | 5 | 3 | 14 | 14 | 10 | 1 |
Short-Term Investments |
Loading...
|
M | -33 | - | - | 26 | - | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 106 | 69 | 140 | 57 | 125 | 152 | 146 | 139 | 256 | 184 | 14 | 19 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 137 | 133 | 195 | 157 | 106 | 90 | 106 | 76 | 86 | 105 | 83 | 94 | 242 | 215 | 318 | 187 | 221 | 227 | 229 | 299 | 505 | 281 | 38 | 59 | 26 | 14 | 13 | 8 | 8 | 11 | 5 | 6 | 5 | 3 | 14 | 14 | 10 | 1 |
Receivables |
Loading...
|
M | 388 | 322 | 312 | 334 | 297 | 209 | 169 | 168 | 159 | 155 | 144 | 143 | 105 | 113 | 102 | 142 | 177 | 166 | 156 | 141 | 139 | 121 | 80 | 42 | 63 | 61 | 54 | 39 | 30 | 14 | 11 | 12 | 8 | 7 | 7 | 4 | 4 | 4 |
Inventory |
Loading...
|
M | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | 8 | 28 | 26 | - | 22 | - | - | - | - | - | 6 | - | - | 0 | 0 | 0 | 0 |
Other Current Assets |
Loading...
|
M | 32 | 29 | 44 | 43 | 52 | 40 | 37 | 24 | 42 | 28 | 22 | 23 | 18 | 19 | 23 | 23 | 25 | 20 | 27 | 26 | 24 | 17 | 16 | 37 | 13 | 5 | 14 | 15 | 9 | 13 | 16 | 1 | 11 | 14 | 0 | 4 | 5 | 3 |
Current Assets |
Loading...
|
M | 556 | 485 | 551 | 534 | 456 | 339 | 311 | 268 | 287 | 289 | 249 | 259 | 364 | 347 | 443 | 352 | 423 | 413 | 413 | 466 | 668 | 428 | 134 | 137 | 101 | 103 | 82 | 62 | 48 | 38 | 32 | 25 | 25 | 24 | 21 | 22 | 19 | 8 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 37 | 54 | 75 | 104 | 53 | 49 | 41 | 45 | 38 | 37 | 45 | 41 | 33 | 31 | 34 | 46 | 52 | 57 | 48 | 53 | 51 | 64 | 49 | 49 | 39 | 37 | 35 | 23 | 17 | 12 | 8 | 4 | 2 | 2 | 2 | 2 | 1 | 1 |
Goodwill |
Loading...
|
M | 773 | 761 | 788 | 812 | 804 | 801 | 804 | 798 | 815 | 780 | 774 | 758 | 665 | 666 | 668 | 686 | 693 | 695 | 689 | 689 | 458 | 431 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1 | 2 | 4 | 9 | 14 | 15 | 21 | 34 | 47 | 48 | 57 | 52 | 19 | 27 | 38 | 52 | 63 | 91 | 803 | 825 | 552 | 520 | 7 | 9 | 11 | 11 | 8 | 10 | 5 | 3 | 4 | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 774 | 763 | 792 | 822 | 818 | 815 | 826 | 832 | 862 | 828 | 831 | 810 | 684 | 693 | 706 | 739 | 756 | 786 | 1,492 | 1,514 | 1,010 | 951 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | -1,462 | -1,565 | -903 | -491 | -528 | -552 | -399 | -385 | -425 | -373 | -301 | -335 | -219 | -218 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 34 | 26 | 33 | 27 | 22 | 20 | 26 | 22 | 21 | 20 | 18 | 17 | 15 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1 | - | - | 52 | - | 20 | 26 | 22 | 21 | 20 | 18 | 39 | 121 | 84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 115 | 103 | 96 | 105 | 79 | 12 | 6 | 7 | 8 | 6 | 7 | 9 | 8 | 9 | 11 | 9 | 4 | 5 | 8 | 78 | 175 | 145 | 121 | 47 | 59 | 40 | 21 | 19 | 19 | 17 | 11 | 13 | 5 | 1 | 3 | 1 | 1 | 1 |
Total Long-Term Assets |
Loading...
|
M | 1,019 | 957 | 1,017 | 1,072 | 978 | 917 | 945 | 953 | 944 | 904 | 912 | 899 | 765 | 777 | 861 | 924 | 853 | 908 | 938 | 979 | 827 | 784 | 183 | 104 | 109 | 87 | 63 | 52 | 41 | 33 | 22 | 17 | 7 | 3 | 5 | 3 | 2 | 2 |
Total Assets |
Loading...
|
M | 1,575 | 1,442 | 1,568 | 1,606 | 1,433 | 1,255 | 1,256 | 1,221 | 1,230 | 1,192 | 1,162 | 1,159 | 1,129 | 1,124 | 1,304 | 1,275 | 1,276 | 1,321 | 1,351 | 1,445 | 1,495 | 1,213 | 317 | 241 | 210 | 190 | 145 | 113 | 88 | 71 | 54 | 42 | 31 | 28 | 26 | 25 | 21 | 10 |
Accounts Payable |
Loading...
|
M | 19 | 84 | 100 | 86 | 56 | 51 | 52 | 51 | 51 | 58 | 54 | 63 | 11 | 9 | 9 | 11 | 16 | 12 | 12 | 13 | 15 | 8 | 1 | 2 | 3 | 17 | 8 | 8 | 6 | 6 | 5 | 2 | 1 | 0 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 50 | 30 | 250 | 95 | 218 | 235 | 142 | 77 | 92 | 170 | 23 | 49 | 8 | 8 | 140 | 57 | 391 | 400 | 146 | 139 | 256 | 184 | 14 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 137 | 120 | 105 | 115 | 111 | 52 | 55 | 47 | 47 | 57 | 49 | 48 | 42 | 43 | 40 | 38 | 43 | 48 | 56 | 41 | 32 | 18 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 162 | 98 | 104 | 118 | 106 | 84 | 78 | 71 | 54 | 57 | 39 | 50 | 86 | 62 | 66 | 73 | 76 | 77 | 71 | 66 | 52 | -120 | 10 | 35 | 42 | 30 | 26 | 20 | 18 | 16 | 13 | 9 | 7 | 7 | 6 | 5 | 3 | 5 |
Current Liabilities |
Loading...
|
M | 368 | 331 | 559 | 415 | 491 | 422 | 327 | 246 | 244 | 341 | 166 | 210 | 146 | 122 | 115 | 123 | 526 | 537 | 138 | 120 | 98 | 90 | 40 | 37 | 45 | 48 | 34 | 28 | 23 | 22 | 17 | 11 | 8 | 7 | 6 | 5 | 3 | 5 |
Long-Term Debt |
Loading...
|
M | 1,812 | 1,824 | 1,009 | 739 | 607 | 529 | 463 | 494 | 516 | 376 | 447 | 455 | 504 | 512 | 570 | 570 | 170 | - | 400 | 400 | 541 | 140 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 60 | 89 | 110 | 121 | 46 | 40 | 40 | 34 | 33 | 20 | 18 | 20 | 13 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,896 | 1,913 | 1,120 | 861 | 653 | 569 | 502 | 528 | 549 | 396 | 465 | 475 | 517 | 527 | 589 | 591 | 184 | 14 | 408 | 408 | 547 | 149 | 6 | 6 | 9 | 8 | 8 | 7 | 9 | 6 | 5 | 4 | 1 | 1 | 2 | 3 | 3 | 1 |
Total Liabilities |
Loading...
|
M | 2,263 | 2,244 | 1,679 | 1,275 | 1,144 | 991 | 829 | 774 | 793 | 738 | 631 | 684 | 664 | 649 | 704 | 713 | 709 | 551 | 546 | 528 | 646 | 239 | 45 | 42 | 54 | 56 | 42 | 35 | 32 | 28 | 23 | 15 | 9 | 8 | 8 | 8 | 7 | 5 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,300 | 1,237 | 1,219 | 1,225 | 1,211 | 1,195 | 1,185 | 1,153 | 1,129 | 1,110 | 1,104 | 1,098 | 1,103 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 2,959 | 2,585 | 2,193 | 1,957 | 1,741 | 1,598 | 1,475 | 1,368 | 1,284 | 1,192 | 1,105 | 1,016 | 947 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -102 | -125 | -76 | -83 | -90 | -76 | -66 | -77 | -51 | -23 | -21 | -16 | -22 | -20 | -17 | 1 | 14 | 4 | -4 | -4 | -4 | -7 | 1 | -1 | 0 | -39 | -29 | -21 | -13 | -10 | -6 | -5 | -4 | -3 | -2 | -2 | -1 | -1 |
Capital Lease Obligations |
Loading...
|
M | 24 | 59 | 54 | 73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | -688 | -802 | -111 | 331 | 290 | 264 | 427 | 447 | 437 | 455 | 531 | 474 | 465 | 475 | 600 | 562 | 566 | 770 | 805 | 916 | 850 | 973 | 272 | 199 | 157 | 134 | 103 | 78 | 56 | 43 | 32 | 27 | 22 | 20 | 18 | 17 | 15 | 4 |
Shareholders' Equity and Liabilities |
|
M | 1,575 | 1,442 | 1,568 | 1,606 | 1,433 | 1,255 | 1,256 | 1,221 | 1,230 | 1,192 | 1,162 | 1,159 | 1,129 | 1,124 | 1,304 | 1,275 | 1,276 | 1,321 | 1,351 | 1,445 | 1,495 | 1,213 | 317 | 241 | 210 | 190 | 145 | 113 | 88 | 71 | 54 | 42 | 31 | 28 | 26 | 25 | 21 | 10 |
Treasury Stock |
Loading...
|
M | - | -4,936 | -3,858 | -2,998 | -2,802 | -2,612 | -2,301 | -2,137 | -2,034 | -1,936 | -1,751 | -1,719 | -1,627 | -1,556 | -1,375 | -1,374 | -1,290 | -953 | -776 | -552 | -486 | -163 | -26 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 25 | 26 | 29 | 30 | 30 | 31 | 32 | 32 | 33 | 35 | 36 | 36 | 40 | 45 | 49 | 49 | 58 | 65 | 74 | 78 | 77 | 56 | 52 | 49 | 48 | 49 | 48 | 47 | 46 | 43 | 41 | 40 | 39 | 39 | 40 | 39 | 34 | 30 |
Shareholders' Equity (Tangible) |
|
M | -1,462 | -1,565 | -903 | -490 | -528 | -551 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 1,987 | 1,454 | 992 | 931 | 854 | 710 | 647 | 694 | 651 | 553 | 598 | 754 | 735 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,862 | 1,854 | 1,259 | 834 | 825 | 764 | 605 | 571 | 608 | 546 | 470 | 504 | 512 | 520 | 710 | 627 | 561 | - | 546 | 539 | 797 | 324 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 50 | 30 | 250 | 95 | 218 | 235 | 142 | 77 | 92 | 170 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email