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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,255 | 1,812 | 2,612 | 3,709 | 3,419 | 3,568 | 3,419 | 2,732 | 4,218 | 4,218 | 3,444 | 2,955 | 3,425 | 3,425 | 3,867 | 3,310 | 1,970 | 2,023 | 1,742 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | 0 | 0 | 578 | 1,254 | 893 | 1,254 | 2,620 | 2,491 | 2,491 | 2,550 | 2,520 | 2,693 | 2,693 | 2,930 | 2,453 | 229 | 225 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 2,255 | 1,812 | 2,612 | 4,287 | 4,673 | 4,462 | 4,673 | 5,352 | 6,709 | 6,709 | 5,995 | 5,475 | 6,118 | 6,118 | 6,797 | 5,764 | 2,198 | 2,249 | 2,511 | - | - | - |
Receivables |
Loading...
|
M | 2,508 | 2,152 | 2,089 | 2,343 | 2,649 | 2,540 | 2,649 | 3,998 | 3,778 | 3,778 | 4,702 | 3,672 | 2,540 | 2,540 | 2,155 | 1,754 | 1,869 | 1,495 | 1,199 | - | - | - |
Inventory |
Loading...
|
M | 1,254 | 0 | 120 | 114 | 115 | 98 | 115 | 815 | 239 | 239 | 151 | - | - | - | - | - | - | 388 | - | - | - | - |
Other Current Assets |
Loading...
|
M | 81 | 1,996 | 1,748 | 1,696 | 1,612 | 1,615 | 1,612 | 156 | 1,687 | 1,687 | 1,128 | 826 | 887 | 887 | 553 | 534 | 498 | 18 | - | - | - | - |
Current Assets |
Loading...
|
M | 6,098 | 6,238 | 6,569 | 8,440 | 9,048 | 8,714 | 9,048 | 10,321 | 12,413 | 12,413 | 11,975 | 9,974 | 9,545 | 9,545 | 9,505 | 8,052 | 4,566 | 4,150 | 4,261 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 3,206 | 3,294 | 1,507 | 1,855 | 2,354 | 1,978 | 2,354 | 2,695 | 2,621 | 2,621 | 2,316 | 2,104 | 2,254 | 2,254 | 2,212 | 2,105 | 2,011 | 1,755 | - | - | - | - |
Goodwill |
Loading...
|
M | 4,606 | 4,606 | 4,606 | 4,606 | 4,606 | 4,606 | 4,606 | 4,606 | 4,625 | 4,625 | 4,403 | 113 | 75 | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 834 | 791 | 890 | 926 | 1,008 | 963 | 1,008 | 1,087 | 1,170 | 1,170 | 1,252 | 13 | 17 | 17 | 8,329 | 8 | 8 | 7 | 8 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 5,440 | 5,397 | 5,495 | 5,532 | 5,614 | 5,569 | 5,614 | 5,692 | 5,795 | 5,795 | 5,655 | 126 | 91 | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 1,641 | 2,401 | - | 3,187 | 3,796 | 4,151 | 4,403 | 4,809 | 5,412 | 7,650 | 7,961 | 8,223 | 8,329 | 7,036 | -4,612 | -4,328 | - | - | -3,376 | -3,376 |
Long-Term Investments |
Loading...
|
M | 255 | 260 | 278 | 278 | 268 | 274 | 241 | 271 | 212 | 207 | 89 | 89 | 133 | 127 | 117 | 116 | 116 | 115 | - | - | - | - |
Total Investments |
Loading...
|
M | - | 260 | 278 | 856 | 1,522 | 1,167 | 1,495 | 2,891 | 2,703 | 2,698 | 2,639 | 2,609 | 2,826 | 2,820 | 3,048 | 2,569 | 344 | 340 | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 10 | 757 | 255 | 22 | 27 | 27 | 27 | 7 | 35 | 35 | 55 | 31 | 12 | 12 | 59 | 32 | 29 | 2 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 8,972 | 9,714 | 7,542 | 7,694 | 8,268 | 7,843 | 8,268 | 8,679 | 8,665 | 8,665 | 8,131 | 2,356 | 2,415 | 2,415 | 2,414 | 2,266 | 2,170 | 1,882 | - | - | - | - |
Total Assets |
Loading...
|
M | 15,070 | 15,952 | 14,110 | 16,134 | 17,316 | 16,557 | 17,316 | 19,000 | 21,078 | 21,078 | 20,106 | 12,329 | 11,959 | 11,959 | 11,919 | 10,318 | 6,736 | 6,032 | 5,710 | - | - | - |
Accounts Payable |
Loading...
|
M | 1,805 | 1,927 | 2,162 | 2,201 | 2,302 | 2,196 | 2,302 | 2,409 | 2,939 | 2,939 | 3,152 | 2,652 | 2,057 | 2,057 | 1,992 | 1,736 | 1,849 | 1,255 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 1,226 | 1,285 | 983 | 1,068 | 1,046 | 1,203 | 1,046 | 1,367 | 1,457 | 1,457 | 976 | 759 | 429 | 429 | 469 | 295 | 158 | 100 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 438 | -67 | - | - | 429 | 429 | 429 | 376 | 379 | 379 | 80 | 25 | 191 | 191 | 20 | 19 | 18 | 80 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3,360 | 3,890 | 2,466 | 3,481 | 2,882 | 3,147 | 2,882 | 3,242 | 2,742 | 2,742 | 1,722 | 667 | 818 | 818 | 838 | 945 | 1,008 | 986 | - | - | - | - |
Current Liabilities |
Loading...
|
M | 6,829 | 7,035 | 5,610 | 6,750 | 6,659 | 6,546 | 6,659 | 7,394 | 7,516 | 7,516 | 5,930 | 4,103 | 3,496 | 3,496 | 3,319 | 2,994 | 3,032 | 2,420 | 2,126 | - | - | - |
Long-Term Debt |
Loading...
|
M | 198 | 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | 74 | 74 | 74 | 124 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 668 | 37 | 764 | 591 | 448 | 371 | 219 | 207 | 1,240 | 1,233 | 1,256 | 33 | 37 | 41 | 42 | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 996 | 1,909 | 1,011 | 1,095 | 1,074 | 1,056 | 1,074 | 891 | 2,070 | 2,070 | 2,115 | 424 | 224 | 224 | 251 | 280 | 8,185 | 7,809 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 7,824 | 8,945 | 6,621 | 7,845 | 7,733 | 7,601 | 7,733 | 8,285 | 9,586 | 9,586 | 8,045 | 4,526 | 3,719 | 3,719 | 3,570 | 3,274 | 11,217 | 10,229 | 2,256 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 88 | 92 | 83 | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 23 | 23 | 23 | 22 | 21 | 6 | 6 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 577 | 598 | 608 | 647 | 453 | 409 | 453 | 175 | -208 | -208 | -89 | -131 | -68 | -68 | 259 | 536 | 536 | 484 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 150 | 512 | 153 | 175 | 230 | 260 | 244 | 239 | 285 | 267 | 256 | 264 | 284 | 259 | 275 | 272 | 279 | - | - | - | - | - |
Shareholders' Equity |
|
M | 6,890 | 6,662 | 7,137 | 7,933 | 8,801 | 8,176 | 8,801 | 9,843 | 10,604 | 10,604 | 11,067 | 7,776 | 8,240 | 8,240 | 8,348 | 7,044 | -4,481 | -4,197 | 3,454 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 15,070 | 15,952 | 14,110 | 16,134 | 17,316 | 16,557 | 17,316 | 19,000 | 21,078 | 21,078 | 20,106 | 12,329 | 11,959 | 11,959 | 11,919 | 10,318 | 6,736 | 6,032 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 238 | 241 | 238 | 237 | 235 | 236 | 235 | 244 | 242 | 243 | 229 | 223 | 220 | 223 | 210 | 148 | 200 | 244 | 244 | 244 | 244 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 1,667 | 2,426 | - | 3,212 | 3,821 | 4,176 | 4,428 | 4,834 | 5,437 | 7,672 | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,430 | 2,423 | - | - | - | - |
Total Debt |
Loading...
|
M | 1,424 | 1,385 | - | - | - | - | - | - | - | - | - | - | - | - | - | 369 | 232 | 174 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 1,219 | 1,111 | 927 | 989 | 1,087 | 910 | 1,041 | 1,266 | 1,491 | 1,348 | 901 | 664 | 452 | 353 | 403 | 228 | 100 | 100 | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email