Balance Sheet | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2009-12-31 | 2008-09-30 | 2007-12-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 69 | 90 | 98 | 147 | 63 | 46 | 165 | 34 | 38 | 37 | 40 | 98 | 98 | 104 | 50 | 144 | 67 | 67 | 87 | 84 | 85 | 55 | 33 | 40 | 43 | 37 | 49 | 36 | 64 | 52 | 31 | 29 | 98 | 37 | 17 | 14 | 16 | 20 | 10 | 9 | 33 | 41 | 27 | 16 | 9 | 9 | 12 | 33 | 16 | 19 | - | 30 | - | 35 | - | 4 | 6 | - |
Short-Term Investments |
Loading...
|
M | 280 | 293 | 252 | 226 | 232 | 229 | 228 | 248 | 263 | 271 | 269 | 233 | 201 | 178 | 173 | 169 | 156 | 126 | 106 | 96 | 100 | 97 | 97 | 98 | 91 | 82 | 78 | 79 | 107 | 82 | 81 | 98 | 80 | 55 | 54 | 50 | 45 | 49 | 49 | 58 | 72 | 56 | 47 | 44 | 43 | 43 | 38,794 | 38 | 32 | 17 | - | - | - | 33 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 45 | -17 | 270 | 243 | 254 | 275 | 393 | 281 | 301 | 308 | 309 | 331 | 299 | 282 | 223 | 313 | 223 | 193 | 193 | 180 | 185 | 152 | 130 | 138 | 135 | 120 | 128 | 115 | 171 | 134 | 111 | 127 | 179 | 92 | 70 | 64 | 61 | 69 | 59 | 68 | 105 | 97 | 74 | 61 | 53 | 11 | 12 | 33 | 16 | 19 | - | 30 | - | 35 | - | 4 | 6 | - |
Receivables |
Loading...
|
M | 14 | 14 | 14 | 12 | 12 | 11 | 10 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | - | 1 | - | 1 | 1 | - |
Inventory |
Loading...
|
M | -2,727 | 3 | 2,263 | 2,183 | 2,224 | 1 | 0 | 0 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 55 | 55 | 51 | 53 | 65 | 57 | 40 | 53 | 77 | 64 | 65 | 45 | 53 | 41 | 35 | 26 | 30 | 16 | 12 | 13 | 11 | 15 | 22 | 11 | 11 | 7 | 4 | 5 | - | - | - | 4 | - | - | - | - |
Other Current Assets |
Loading...
|
M | 83 | 104 | 113 | 160 | 76 | 2,155 | 1,931 | 5 | 1,772 | 1,637 | 1,581 | 1,588 | 1,606 | 1,587 | 1,594 | 1,470 | 1,409 | 1,335 | 1,337 | 1,306 | 1,282 | 1,319 | 930 | 864 | 787 | 750 | 760 | 708 | 568 | 581 | 606 | 531 | 519 | 508 | 497 | 434 | 417 | 374 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 83 | 104 | 2,660 | 2,598 | 2,566 | 287 | 2,334 | 290 | 2,081 | 316 | 1,897 | 1,927 | 1,912 | 1,876 | 1,824 | 1,789 | 1,639 | 1,534 | 1,536 | 1,492 | 1,473 | 1,476 | 1,065 | 1,006 | 925 | 873 | 891 | 825 | 742 | 718 | 720 | 660 | 700 | 603 | 569 | 500 | 480 | 444 | 408 | 387 | 364 | 340 | 334 | 328 | 323 | 4 | 301,675 | 287 | 269 | 20 | - | 31 | - | 36 | - | 5 | 7 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 37 | 37 | 38 | 39 | 39 | 31 | 32 | 31 | 31 | 31 | 32 | 33 | 32 | 32 | 33 | 33 | 33 | 34 | 34 | 34 | 34 | 29 | 17 | 16 | 16 | 15 | 15 | 16 | 16 | 16 | 15 | 15 | 15 | 14 | 14 | 14 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | - | 12 | 11 | 10 | 10 | - | 9 | - | 9 | - | 11 | 11 | - |
Goodwill |
Loading...
|
M | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 25 | 35 | 36 | 37 | 38 | 21 | 22 | 22 | 22 | 21 | 21 | 21 | 20 | 17 | 17 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 10 | 10 | 9 | 8 | 7 | 6 | 11 | 10 | 10 | 9 | 8 | 6 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | 0 | 0 | 1 | 0 | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | 29 | 38 | 40 | 41 | 42 | 24 | 24 | 25 | 24 | 23 | 23 | 23 | 23 | 20 | 19 | 18 | 18 | 19 | 19 | 19 | 19 | 19 | 13 | 12 | 11 | 10 | 10 | 9 | 13 | 12 | 12 | 11 | 11 | 6 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | - | 227 | 218 | 226 | 215 | 217 | 230 | 241 | 234 | 235 | 233 | 223 | 213 | 201 | 193 | 192 | 186 | 181 | 178 | 172 | 130 | 126 | 122 | 118 | 115 | 87 | 82 | 77 | 77 | 74 | 73 | 75 | 73 | 71 | 68 | 66 | 64 | 63 | 63 | 62 | 62 | 61 | 61 | 60 | 59 | 28 | 27 | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 288 | 301 | 260 | 234 | 241 | 238 | 236 | 283 | 271 | 279 | 276 | 240 | 209 | 186 | 394 | 308 | 272 | 196 | 106 | 163 | 145 | 148 | 152 | 154 | 143 | 136 | 143 | 136 | 147 | 134 | 158 | 161 | 146 | 100 | 107 | 91 | 80 | 75 | 80 | 74 | 84 | 69 | 58 | 59 | 65 | 54 | 39 | 38 | 32 | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 568 | 594 | 512 | 460 | 473 | 467 | 464 | 531 | 534 | 550 | 545 | 473 | 410 | 364 | 567 | 477 | 429 | 322 | 212 | 259 | 245 | 246 | 250 | 252 | 234 | 218 | 221 | 215 | 254 | 216 | 239 | 259 | 226 | 155 | 161 | 142 | 124 | 123 | 129 | 133 | 156 | 126 | 105 | 103 | 109 | 98 | 38,833 | 76 | 64 | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,702 | 2,679 | -285 | -259 | -266 | -293 | -255 | -5 | -3 | 71 | 0 | 0 | 0 | -230 | -223 | 200 | 179 | -171 | 138 | 1,402 | 1,382 | 1,416 | 0 | 962 | 878 | 833 | 838 | 787 | 676 | 663 | 687 | 629 | 599 | 564 | 551 | 441 | 425 | 379 | -49 | -58 | -72 | -56 | -47 | -44 | -43 | 3 | 12,397 | -38 | -32 | -37 | - | -21 | - | -17 | - | -17 | -16 | - |
Total Long-Term Assets |
Loading...
|
M | 2,887 | 2,879 | 60 | 60 | 62 | 293 | 44 | 311 | 326 | 333 | 331 | 296 | 263 | 237 | 231 | 220 | 208 | 179 | 159 | 149 | 153 | 145 | 126 | 127 | 118 | 108 | 103 | 103 | 136 | 110 | 108 | 124 | 106 | 75 | 73 | 69 | 62 | 65 | 14 | 14 | 14 | 15 | 14 | 15 | 15 | 2 | 15,136 | 11 | 10 | 37 | - | 21 | - | 17 | - | 17 | 16 | - |
Total Assets |
Loading...
|
M | 2,970 | 2,983 | 2,920 | 2,906 | 2,783 | 2,633 | 2,652 | 2,399 | 2,274 | 2,286 | 2,229 | 2,223 | 2,176 | 2,113 | 2,055 | 2,009 | 1,847 | 1,713 | 1,695 | 1,641 | 1,626 | 1,622 | 1,191 | 1,133 | 1,044 | 982 | 994 | 929 | 878 | 828 | 827 | 784 | 805 | 678 | 642 | 569 | 542 | 510 | 472 | 436 | 433 | 419 | 396 | 379 | 359 | 359 | 341 | 341 | 301 | 284 | - | 273 | - | 292 | 282 | 234 | 263 | 256 |
Accounts Payable |
Loading...
|
M | - | - | - | - | 2,443 | 2,128 | 2,083 | 2,016 | 1,920 | 1,916 | 1,864 | 1,859 | 1,781 | 1,674 | 1,613 | 1,607 | 1,446 | 1,392 | 1,387 | 1,334 | 1,322 | 1,274 | 945 | 870 | 857 | 830 | 841 | 786 | 758 | 713 | 703 | 666 | 697 | 485 | 500 | 471 | 436 | 420 | 380 | 352 | 350 | 337 | 317 | 301 | 294 | 289 | 275 | 307 | 264 | 246 | - | - | - | 244 | 231 | 195 | 209 | 205 |
Short-Term Debt |
Loading...
|
M | 1 | 2 | 7 | 8 | 8 | 6 | 7 | 5 | 5 | 54 | 5 | 5 | 5 | 10 | 5 | 5 | 5 | 12 | 5 | 5 | 5 | 121 | - | 117 | 50 | 4 | 20 | 41 | 10 | 22 | 21 | 20 | 13 | 109 | - | - | - | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,134 | 2,050 | - | 2,365 | 2,443 | 2,128 | 2,083 | 2,016 | 1,920 | 1,916 | 1,864 | 49 | 49 | 10 | 10 | 1,607 | 1,446 | 1,392 | 1,387 | 1,330 | 1,322 | 1,274 | 945 | 870 | 857 | 830 | 841 | 786 | 758 | 713 | 703 | 666 | 697 | 485 | 500 | 471 | 436 | 420 | 380 | 352 | 350 | 337 | 317 | 301 | 294 | 289 | 275 | 307 | 264 | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 1,135 | 2,052 | 7 | 8 | 8 | 6 | 7 | 5 | 5 | 54 | 5 | 5 | 5 | 10 | 5 | 5 | 5 | 1,503 | 5 | 5 | 5 | 1,432 | 1,048 | 993 | 908 | 4 | 866 | 830 | 784 | 737 | 738 | 698 | 721 | 592 | 500 | 471 | 436 | 420 | 380 | 352 | 350 | 337 | 317 | 304 | 292 | 292 | 278 | 309 | 264 | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 179 | 143 | 171 | 249 | 57 | 236 | 310 | 78 | 85 | 92 | 92 | 92 | 122 | 176 | 174 | 150 | 159 | 85 | 87 | 83 | 87 | 137 | 87 | 107 | 40 | 8 | 10 | 41 | 20 | 23 | 21 | 20 | 13 | 109 | 59 | 20 | 30 | 17 | 23 | 18 | 16 | 17 | 14 | 14 | 14 | 7 | 4 | 4 | 8 | 9 | - | - | - | 22 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 90 | 90 | 87 | 87 | 82 | 83 | 79 | 82 | 80 | 82 | 43 | 45 | 40 | 39 | 34 | 36 | 33 | 31 | 30 | 27 | 27 | 21 | 22 | 25 | 13 | 16 | 10 | 24 | 22 | 21 | 7 | 10 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,557 | 666 | 2,662 | 2,648 | 2,533 | 2,401 | 2,425 | 2,177 | 90 | 98 | 97 | 97 | 127 | 181 | 192 | 168 | 176 | 102 | 93 | 99 | 102 | 147 | 96 | 116 | 50 | 18 | 20 | 41 | 20 | 24 | 31 | 29 | 22 | 110 | 59 | 20 | 30 | 18 | 23 | 18 | 16 | 17 | 14 | 14 | 7 | 10 | 282 | 4 | 8 | 9 | - | 4 | - | 22 | - | 6 | 20 | - |
Total Liabilities |
Loading...
|
M | 2,692 | 2,719 | 2,669 | 2,656 | 2,541 | 2,401 | 2,432 | 2,177 | 2,038 | 2,039 | 1,988 | 1,981 | 1,935 | 1,883 | 1,834 | 1,800 | 1,646 | 1,513 | 1,501 | 1,452 | 1,440 | 1,442 | 1,058 | 1,003 | 918 | 860 | 876 | 840 | 794 | 747 | 748 | 708 | 730 | 602 | 569 | 498 | 474 | 444 | 408 | 373 | 370 | 357 | 334 | 318 | 299 | 299 | 282 | 313 | 274 | 257 | - | 247 | - | 268 | - | 203 | 231 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 57 | 56 | 55 | 54 | 55 | 65 | 68 | 68 | 76 | 82 | 81 | 82 | 82 | 85 | 89 | 89 | 90 | 92 | 91 | 57 | 56 | 56 | 55 | 54 | 28 | 28 | 27 | 27 | 27 | 29 | 31 | 30 | 30 | 30 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 216 | 208 | 202 | 196 | 189 | 185 | 179 | 172 | 165 | 157 | 146 | 136 | 124 | 115 | 111 | 106 | 99 | 95 | 91 | 80 | 76 | 72 | 68 | 65 | 62 | 58 | 56 | 53 | 50 | 48 | 46 | 44 | 43 | 40 | 38 | 37 | 36 | 36 | 35 | 35 | 34 | 33 | 32 | 31 | 27 | 27 | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -16 | -23 | -29 | -22 | -23 | -26 | -29 | -22 | -14 | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | -1 | -3 | -2 | -2 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 1 | 1 | 1 | 1 | 0 | 0 | - | 0 | - | 0 | - | 0 | 0 | - |
Capital Lease Obligations |
Loading...
|
M | 6 | 7 | 7 | 8 | 8 | 6 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 278 | 264 | 251 | 250 | 242 | 232 | 221 | 223 | 236 | 248 | 240 | 242 | 240 | 230 | 221 | 209 | 201 | 200 | 194 | 189 | 186 | 180 | 133 | 129 | 125 | 122 | 118 | 89 | 84 | 81 | 80 | 76 | 75 | 75 | 73 | 71 | 68 | 66 | 64 | 63 | 63 | 62 | 62 | 61 | 60 | 60 | 59 | 28 | 27 | 27 | - | 26 | - | 25 | - | 31 | 32 | - |
Shareholders' Equity and Liabilities |
|
M | 2,970 | 2,983 | 2,920 | 2,906 | 2,783 | 2,633 | 2,652 | 2,399 | 2,274 | 2,286 | 2,229 | 2,223 | 2,176 | 2,113 | 2,055 | 2,009 | 1,847 | 1,713 | 1,695 | 1,641 | 1,626 | 1,622 | 1,191 | 1,133 | 1,044 | 982 | 994 | 929 | 878 | 828 | 827 | 784 | 805 | 678 | 642 | 569 | 542 | 510 | 472 | 436 | 433 | 419 | 396 | 379 | 359 | 359 | 341 | 341 | 301 | 284 | - | 273 | - | 292 | - | 234 | 263 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 3 | 6 | 6 | 6 | 3 | 6 | 6 | 6 | - | - | - | 8 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 227 | 218 | 226 | 215 | 217 | 230 | 241 | 234 | 235 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 451 | 269 | 468 | 660 | 365 | 342 | 405 | 357 | 379 | 377 | 458 | 403 | 468 | 387 | 290 | 208 | 268 | 277 | 410 | - | 361 | 224 | 131 | 158 | 196 | 201 | 179 | 153 | 166 | 204 | 309 | - | - | - | 103 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 181 | 145 | 179 | 257 | 65 | 242 | 317 | 83 | 90 | 146 | 97 | 97 | 127 | 186 | 179 | 155 | 164 | 97 | 92 | 88 | 92 | 258 | - | 223 | 89 | 12 | 31 | 82 | 31 | 45 | 42 | 39 | 25 | 217 | - | - | - | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12 | - | - | - | 121 | - | 117 | 50 | 4 | 20 | 41 | 10 | 22 | 21 | 20 | 13 | 109 | - | - | - | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email