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 | 6 | 7 | 4 | 4 | 6 | 4 | 7 | 5 | 14 | 16 | 53 | 27 | 43 | 87 | 75 | 15 | 53 | 51 | 6 | 14 | 7 | 13 | 3 | 4 | 9 | 4 | 5 | 4 | 2 | 2 | - | - | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | - | 88 | - | - | - | 0 | 0 | 0 | 0 | 0 | 313,078 | 0 | 0 | 0 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 6 | 7 | 4 | 4 | 6 | 4 | 7 | 5 | 14 | 16 | 53 | 27 | 43 | 87 | 92 | 15 | 53 | 51 | 6 | 14 | 7 | 13 | 3 | 4 | 9 | 4 | 5 | 4 | 2 | 2 | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 289 | 623 | 596 | 253 | 290 | 297 | 275 | 222 | 231 | 235 | 190 | 156 | 155 | 151 | 148 | 199 | 178 | 163 | 157 | 118 | 104 | 89 | 78 | 55 | 42 | 46 | 48 | 46 | 34 | 39 | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 280 | 422 | 305 | 192 | 197 | 210 | 226 | 202 | 215 | 270 | 199 | 106 | 128 | 133 | 117 | 231 | 163 | 163 | 185 | 152 | 138 | 96 | 96 | 112 | 82 | 73 | 75 | 77 | 61 | 67 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 503 | 541 | 411 | 142 | 123 | 148 | 218 | 140 | 41 | 54 | 18 | 41 | 26 | 24 | 11 | 117 | 74 | 83 | 77 | 54 | 38 | 24 | 13 | 21 | 13 | 13 | 12 | 6 | 11 | 8 | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 1,077 | 1,592 | 1,317 | 591 | 615 | 660 | 726 | 570 | 530 | 605 | 476 | 343 | 369 | 414 | 369 | 562 | 467 | 460 | 424 | 338 | 288 | 222 | 191 | 193 | 145 | 136 | 139 | 133 | 108 | 115 | - | - | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 6,510 | 5,862 | 5,056 | 4,680 | 4,352 | 4,145 | 3,717 | 3,301 | 2,941 | 2,769 | 1,784 | 1,025 | 933 | 884 | 860 | 827 | 805 | 777 | 691 | 647 | 621 | 641 | 603 | 575 | 546 | 524 | 497 | 476 | 457 | 435 | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 1,172 | 1,172 | 1,172 | 1,172 | 1,172 | 1,172 | 1,172 | 1,165 | 946 | 938 | 247 | 0 | 0 | 0 | - | - | 34 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | 1,172 | 1,172 | 1,165 | 946 | 938 | 247 | 0 | 0 | 0 | - | - | 34 | 34 | 28 | 28 | 28 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | 2,343 | 2,343 | 2,330 | 1,892 | 1,876 | 494 | 0 | 0 | 0 | - | - | 67 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | 1,504 | 1,405 | 1,245 | 2,284 | 1,129 | 2,263 | 1,991 | 1,768 | 628 | 3,359 | 1,959 | - | 938 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 103 | 88 | 83 | 72 | 72 | 69 | 64 | 62 | 60 | 1,007 | 313 | - | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | 176 | - | - | - | 69 | 64 | 62 | 60 | 1,007 | 313,391 | - | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 709 | 258 | 265 | 226 | 163 | 129 | 77 | 142 | 75 | 65 | 14 | 5 | 6 | 5 | 488 | 43 | 45 | 43 | 38 | 46 | 45 | 191 | 183 | 164 | 141 | 111 | 84 | 80 | 0 | 58 | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 9,237 | 8,492 | 8,040 | 7,651 | 7,005 | 6,184 | 5,821 | 5,508 | 4,760 | 4,469 | 2,650 | 1,537 | 1,414 | 1,426 | 1,393 | 1,211 | 1,174 | 1,110 | 961 | 928 | 914 | 860 | 785 | 739 | 686 | 635 | 581 | 556 | 529 | 493 | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 10,314 | 10,084 | 9,356 | 8,241 | 7,619 | 6,844 | 6,547 | 6,077 | 5,290 | 5,074 | 3,125 | 1,880 | 1,783 | 1,840 | 1,762 | 1,773 | 1,641 | 1,570 | 1,385 | 1,265 | 1,201 | 1,082 | 976 | 932 | 832 | 771 | 721 | 689 | 637 | 608 | - | - | - | - | - | - | - | - | - |
Accounts Payable |
Loading...
|
M | 253 | 617 | 410 | 243 | 302 | 290 | 257 | 211 | 147 | 177 | 140 | 90 | 97 | 96 | 73 | 160 | 107 | 103 | 138 | 68 | 66 | 46 | 32 | 46 | 32 | 21 | 30 | 21 | 21 | 20 | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 1,112 | 1,319 | 728 | 708 | 783 | 729 | 577 | 649 | 418 | 287 | 74 | 65 | 46 | 155 | 130 | 216 | 252 | 207 | 111 | 97 | 218 | 187 | 117 | 127 | 85 | 99 | 99 | 60 | 60 | 54 | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 49 | 47 | 61 | 76 | 68 | 58 | 32 | 70 | 76 | 66 | 39 | 34 | 25 | 17 | 21 | 26 | - | - | - | - | - | - | -117 | -127 | -85 | 64 | -99 | 66 | -60 | -54 | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 342 | 371 | 410 | 422 | 316 | 244 | 232 | 232 | 213 | 253 | 100 | 64 | 64 | 67 | 75 | 78 | 115 | 120 | 116 | 98 | 82 | 104 | 186 | 185 | 142 | 0 | 155 | 0 | 107 | 124 | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 1,755 | 2,354 | 1,608 | 1,449 | 1,469 | 1,322 | 1,098 | 1,161 | 854 | 783 | 353 | 252 | 232 | 334 | 299 | 479 | 474 | 431 | 366 | 263 | 366 | 337 | 218 | 231 | 173 | 184 | 184 | 146 | 128 | 144 | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 3,554 | 2,959 | 2,939 | 2,424 | 2,083 | 1,900 | 1,995 | 1,834 | 1,772 | 1,851 | 913 | 339 | 364 | 364 | 389 | 389 | 356 | 395 | 340 | 380 | 305 | 260 | 284 | 234 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 140 | 163 | 2,141 | 1,843 | 69 | 1,359 | 1,463 | 1,314 | - | 545 | 431 | - | 295 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 5,624 | 4,899 | 5,090 | 4,270 | 3,607 | 1,011 | 3,458 | 3,148 | 2,863 | 2,783 | 1,726 | 1,027 | 978 | 971 | 946 | 807 | 739 | 736 | 652 | 646 | 535 | 458 | 433 | 376 | 336 | 289 | 247 | 265 | 246 | 239 | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 7,380 | 7,252 | 6,698 | 5,719 | 5,076 | 2,333 | 4,555 | 4,309 | 3,717 | 3,566 | 2,079 | 1,279 | 1,210 | 1,305 | 1,245 | 1,286 | 1,212 | 1,167 | 1,018 | 908 | 901 | 795 | 686 | 647 | 547 | 512 | 468 | 447 | 407 | 411 | - | - | - | - | - | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | 1,571 | 1,518 | 1,549 | 1,506 | 1,483 | 1,326 | 1,176 | 1,038 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 53 | 52 | 52 | 51 | 51 | 48 | 46 | 43 | 43 | 33 | 23 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 19 | 19 | 21 | 21 | 21 | 20 | 19 | 19 | 19 | 18 | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 906 | 843 | 721 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 48 | 47 | 4 | -41 | -31 | 6 | 3 | -4 | -2 | -2 | -1 | -4 | -2 | -7 | -2 | 4 | 2 | 4 | -8 | -2 | 0 | 0 | -383 | -275 | 0 | -343 | -325 | -328 | -311 | -298 | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,917 | 2,819 | 2,658 | 2,522 | 2,543 | 2,255 | 1,991 | 1,768 | 1,574 | 1,508 | 1,046 | 602 | 573 | 536 | 517 | 487 | 429 | 403 | 367 | 357 | 300 | 287 | 290 | 285 | 284 | 259 | 252 | 243 | 229 | 197 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 10,314 | 10,084 | 9,356 | 8,241 | 7,619 | 6,844 | 6,547 | 6,077 | 5,290 | 5,074 | 3,125 | 1,880 | 1,783 | 1,840 | 1,762 | 1,773 | 1,641 | 1,570 | 1,385 | 1,265 | 1,201 | 1,082 | 976 | 932 | 832 | 771 | 721 | 689 | 637 | 608 | - | - | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | -24 | -24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 53 | 52 | 52 | 51 | 51 | 49 | 47 | 44 | 43 | 36 | 26 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 |
Shareholders' Equity (Tangible) |
|
M | 3,415 | 1,699 | 1,538 | 2,577 | 1,422 | 2,314 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 4,284 | 3,671 | 3,136 | 2,872 | 2,634 | 2,580 | 2,488 | 2,203 | 2,154 | 1,040 | - | 454 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 4,666 | 4,277 | 3,667 | 3,132 | 2,866 | 2,629 | 2,572 | 2,482 | 2,190 | 2,138 | 987 | 405 | 410 | 519 | 519 | 605 | 607 | 603 | 451 | 477 | 523 | 446 | 402 | 361 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 1,112 | 1,319 | 728 | 708 | 783 | 729 | 577 | 649 | 80 | 2,138 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email