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 | 2011-03-31 | 2010-12-31 | 2010-03-31 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 166 | 134 | 131 | 160 | 136 | 143 | 310 | 264 | 326 | 673 | 658 | 419 | 628 | 337 | 459 | 518 | 445 | 393 | 407 | 244 | 276 | 211 | 240 | 275 | 330 | 215 | 181 | 332 | 218 | 190 | 227 | 123 | 162 | 212 | - | - | - | 160 | 56 | - | - | - |
Short-Term Investments |
Loading...
|
M | 1,040 | 916 | 835 | 883 | 812 | 768 | 682 | 761 | 849 | 907 | 891 | 747 | 681 | 677 | 610 | 631 | 656 | 649 | 663 | 610 | 653 | 657 | 682 | 705 | 738 | 451 | 398 | 386 | 260 | 247 | 254 | 241 | 234 | 238 | - | - | - | 0 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 167 | 135 | 971 | 1,048 | 948 | 911 | 991 | 1,025 | 1,175 | 1,580 | 1,549 | 1,166 | 1,309 | 1,014 | 1,069 | 1,148 | 1,101 | 1,042 | 1,070 | 854 | 929 | 868 | 923 | 979 | 330 | 665 | 579 | 719 | 478 | 437 | 481 | 363 | 396 | 450 | - | - | - | - | 56 | - | - | - |
Receivables |
Loading...
|
M | 482 | 498 | 500 | 521 | 531 | 512 | 475 | 456 | 449 | 443 | 427 | 424 | 421 | 434 | 421 | 401 | 370 | 355 | 330 | 315 | 301 | 289 | 266 | 248 | 246 | 225 | 215 | 215 | 208 | 206 | 193 | 188 | 171 | 161 | - | - | - | 3 | 9 | - | - | - |
Inventory |
Loading...
|
M | -193 | -633 | -657 | -704 | -676 | 8 | 13 | 12 | 13 | 14 | 12 | 16 | 20 | 21 | 16 | 13 | 8 | 7 | 5 | 4 | 2 | 3 | 4 | 4 | 30 | 56 | 42 | 49 | 44 | 74 | 66 | 105 | 108 | 60 | - | - | - | 105 | - | 15 | - | 7 |
Other Current Assets |
Loading...
|
M | 202 | 169 | 157 | 182 | 166 | 42 | 28 | -439 | 9 | 4,174 | 3,877 | 3,929 | 4,103 | 4,366 | 4,222 | 4,053 | 3,674 | 3,624 | 3,629 | 3,363 | 3,351 | 3,426 | 3,456 | 3,399 | 4,016 | 2,789 | 2,800 | 2,806 | 2,138 | 2,056 | 2,032 | 1,942 | 1,804 | 1,741 | - | - | - | 109 | 1,091 | - | - | - |
Current Assets |
Loading...
|
M | 202 | 169 | 971 | 1,048 | 969 | 932 | 1,009 | 1,480 | 1,624 | 2,023 | 1,976 | 1,591 | 1,731 | 1,447 | 1,490 | 1,549 | 1,471 | 1,397 | 1,400 | 1,169 | 1,230 | 1,158 | 1,188 | 1,227 | 577 | 890 | 793 | 934 | 685 | 642 | 674 | 552 | 567 | 611 | - | - | - | 277 | 65 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 82 | 83 | 83 | 81 | 81 | 78 | 78 | 78 | 78 | 79 | 80 | 81 | 82 | 83 | 84 | 103 | 104 | 105 | 109 | 105 | 105 | 95 | 95 | 95 | 95 | 76 | 81 | 77 | 67 | 67 | 71 | 72 | 72 | 73 | - | - | - | - | 35 | - | - | - |
Goodwill |
Loading...
|
M | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 173 | 173 | 172 | 171 | 165 | 165 | 165 | 164 | 164 | 156 | 99 | 97 | 97 | 51 | 49 | 47 | 47 | 47 | 47 | - | - | - | 48 | 8 | 8 | - | 8 |
Intangible Assets |
Loading...
|
M | 35 | 36 | 38 | 40 | 21 | 22 | 23 | 49 | 50 | 53 | 57 | 62 | 64 | 68 | 72 | 76 | 78 | 89 | 91 | 88 | 89 | 91 | 91 | 93 | 103 | 73 | 74 | 89 | 77 | 75 | 70 | 69 | 72 | 74 | - | - | - | 120 | 13 | 21 | - | 9 |
Goodwill and Intangible Assets |
Loading...
|
M | 197 | 198 | 200 | 202 | 183 | 184 | 185 | 211 | 212 | 215 | 219 | 224 | 226 | 230 | 234 | 249 | 250 | 260 | 262 | 253 | 253 | 255 | 255 | 258 | 259 | 172 | 172 | 186 | 128 | 124 | 117 | 115 | 118 | 120 | - | - | - | 168 | 20 | 28 | - | 16 |
Tangible Assets |
Loading...
|
M | - | - | - | 486 | 484 | 465 | 445 | 451 | 460 | 478 | 470 | 458 | 447 | 431 | 430 | 429 | 425 | 455 | 448 | 439 | 421 | 404 | 388 | 385 | 380 | 331 | 332 | 333 | 275 | 266 | 270 | 264 | 185 | 179 | - | - | - | 162 | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,078 | 964 | 885 | 53 | 63 | 54 | 55 | 52 | 57 | 80 | 81 | 806 | 129 | 215 | 129 | 690 | 708 | 700 | 714 | 656 | 4,134 | 4,193 | 4,221 | 4,167 | 4,081 | 3,301 | 3,289 | 153 | 140 | 172 | 168 | 207 | 2,506 | 340 | - | - | - | 368 | - | - | - | - |
Total Investments |
Loading...
|
M | 2,119 | 1,880 | 1,720 | 935 | 875 | 822 | 737 | 813 | 906 | 987 | 972 | 1,553 | 810 | 892 | 739 | 1,321 | 1,364 | 1,349 | 1,377 | 1,266 | 4,787 | 4,850 | 4,903 | 4,872 | 4,819 | 3,751 | 3,686 | 539 | 400 | 419 | 422 | 448 | 2,740 | 578 | - | - | - | 368 | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 382 | 405 | -905 | -955 | -875 | -824 | -731 | -1,094 | -1,185 | -1,247 | -1,241 | -1,111 | -1,051 | -1,056 | -988 | -1,042 | -1,063 | -1,065 | -1,085 | -1,014 | -1,061 | -1,054 | -1,081 | -1,105 | -1,131 | -733 | -755 | -752 | -551 | -535 | -541 | -528 | -526 | -533 | - | - | - | - | -426 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 7,630 | 7,698 | 262 | 261 | 262 | 261 | 262 | 1,094 | 1,185 | 1,247 | 1,241 | 1,111 | 1,051 | 1,056 | 988 | 1,042 | 1,063 | 1,065 | 1,085 | 1,014 | 1,061 | 1,054 | 1,081 | 1,105 | 1,131 | 733 | 755 | 752 | 551 | 535 | 541 | 528 | 526 | 533 | - | - | - | - | 426 | - | - | - |
Total Assets |
Loading...
|
M | 7,832 | 7,867 | 7,976 | 8,035 | 7,930 | 7,856 | 7,822 | 7,436 | 7,339 | 7,444 | 7,094 | 6,630 | 6,885 | 6,869 | 6,700 | 6,644 | 6,208 | 6,087 | 6,114 | 5,546 | 5,642 | 5,638 | 5,725 | 5,731 | 5,723 | 4,413 | 4,348 | 4,492 | 3,374 | 3,234 | 3,248 | 3,022 | 2,898 | 2,885 | - | - | - | 2,677 | 1,582 | 1,634 | - | 1,114 |
Accounts Payable |
Loading...
|
M | 103 | 110 | 107 | 91 | 66 | 80 | 80 | 74 | 6,058 | 6,111 | 5,601 | 5,196 | 5,341 | 5,101 | 4 | 4 | 7 | 6 | 7 | 5 | 6 | 5 | 6 | 4 | 5 | 3 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | - | - | - | 2,151 | - | 1,365 | - | 918 |
Short-Term Debt |
Loading...
|
M | 216 | 203 | 323 | 55 | 55 | 42 | 150 | 75 | 60 | 77 | 67 | 76 | 72 | 69 | 59 | 77 | 44 | 82 | 122 | 114 | 10 | 124 | 145 | 115 | 131 | 9 | 39 | 39 | 124 | 132 | 138 | 15 | 102 | 247 | - | - | - | 249 | 62 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | -103 | -110 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2,341 | 3,087 | -412 | -124 | -90 | -80 | -171 | -149 | 6,058 | 6,111 | 5,601 | 76 | 72 | 5,101 | -4 | -4 | -7 | -6 | -7 | -5 | -16 | -5 | -6 | -4 | -5 | -12 | -41 | -41 | -126 | -133 | -140 | -16 | -104 | -1 | - | - | - | 2,151 | -62 | - | - | - |
Current Liabilities |
Loading...
|
M | 2,557 | 3,290 | 18 | 22 | 31 | 42 | 59 | 149 | 60 | 77 | 67 | 76 | 72 | 69 | 4 | 4 | 7 | 6 | 7 | 5 | 16 | 5 | 6 | 4 | 5 | 12 | 41 | 41 | 126 | 133 | 140 | 16 | 104 | 1 | - | - | - | 2,292 | 62 | - | - | - |
Long-Term Debt |
Loading...
|
M | 249 | 420 | 308 | 144 | 150 | 150 | 189 | 189 | 189 | 188 | 188 | 579 | 219 | 219 | 218 | 863 | 762 | 670 | 752 | 676 | 142 | 142 | 142 | 142 | 141 | 139 | 100 | 100 | 92 | 92 | 54 | 54 | 139 | 139 | - | - | - | 119 | - | 98 | - | 98 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 575 | 482 | 460 | 360 | 285 | 387 | 404 | 580 | 521 | 618 | 859 | 762 | 757 | 648 | 556 | 638 | 630 | 716 | 684 | 694 | 718 | 627 | 534 | 527 | 435 | 285 | 274 | 308 | 169 | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4,484 | 3,785 | 7,194 | 7,236 | 7,123 | 7,055 | 7,024 | 349 | 459 | 460 | 590 | 590 | 710 | 961 | 882 | 890 | 787 | 696 | 774 | 691 | 765 | 735 | 746 | 773 | 681 | 581 | 504 | 416 | 314 | 301 | 295 | 139 | 102 | 102 | - | - | - | - | 16 | - | - | - |
Total Liabilities |
Loading...
|
M | 7,041 | 7,075 | 7,212 | 7,258 | 7,155 | 7,097 | 7,083 | 6,800 | 459 | 460 | 590 | 590 | 710 | 961 | 6,078 | 6,011 | 5,577 | 5,425 | 5,458 | 4,906 | 5,018 | 5,029 | 5,130 | 5,138 | 5,138 | 3,963 | 3,897 | 4,040 | 3,039 | 2,912 | 2,926 | 2,705 | 2,660 | 2,652 | - | - | - | 2,457 | 1,473 | 1,528 | - | 1,040 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 443 | 447 | 449 | 448 | 447 | 446 | 446 | 451 | 455 | 454 | 453 | 458 | 463 | 469 | 488 | 488 | 477 | 476 | 474 | 473 | 472 | 471 | 330 | 330 | 329 | 216 | 210 | 208 | 208 | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 308 | 295 | 282 | 259 | 242 | 227 | 212 | 196 | 182 | 169 | 156 | 154 | 160 | 154 | 166 | 159 | 152 | 142 | 134 | 123 | 120 | 112 | 114 | 116 | 118 | 118 | 113 | 104 | 99 | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -81 | -77 | -101 | -85 | -78 | -84 | -78 | -53 | -28 | 5 | 11 | 10 | 12 | 11 | 9 | 11 | 8 | 7 | 8 | 7 | 3 | -2 | -5 | -2 | -1 | 2 | 1 | 1 | 0 | -1 | 9 | 9 | 8 | 6 | - | - | - | - | -1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | 10 | 11 | 11 | 11 | 11 | 12 | 12 | 15 | 15 | 15 | 16 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 791 | 792 | 764 | 777 | 776 | 759 | 739 | 636 | 645 | 664 | 658 | 648 | 635 | 621 | 622 | 634 | 631 | 662 | 656 | 640 | 624 | 609 | 594 | 593 | 585 | 450 | 451 | 452 | 334 | 322 | 322 | 316 | 238 | 233 | - | - | - | 219 | 109 | 107 | - | 73 |
Shareholders' Equity and Liabilities |
|
M | 7,832 | 7,867 | 7,976 | 8,035 | 7,930 | 7,856 | 7,822 | 7,436 | 7,339 | 7,444 | 7,094 | 6,630 | 6,885 | 6,869 | 6,700 | 6,644 | 6,208 | 6,087 | 6,114 | 5,546 | 5,642 | 5,638 | 5,725 | 5,731 | 5,723 | 4,413 | 4,348 | 4,492 | 3,374 | 3,234 | 3,248 | 3,022 | 2,898 | 2,885 | - | - | - | - | 1,582 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | - | - | - | - | - | - | - | -7 | - | -7 |
Shares (Common, Diluted) |
|
M | 22 | 22 | 22 | 22 | 23 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 25 | 24 | 25 | 24 | 24 | 24 | 24 | 24 | 21 | 21 | 20 | 17 | 16 | 16 | 16 | 14 | 15 | 15 | 15 | 15 | 15 | - | 15 | - | 15 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 597 | 594 | 576 | 555 | 451 | 460 | 478 | 470 | 459 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 1,246 | 1,153 | 1,103 | 1,331 | 1,289 | 1,424 | 1,845 | 1,804 | 1,430 | 1,600 | 1,301 | 1,346 | 1,444 | 1,363 | 1,349 | 1,434 | 1,110 | 1,081 | 1,134 | 1,210 | 1,235 | 602 | 813 | 718 | 857 | 694 | 660 | 674 | 433 | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 465 | 622 | 631 | 199 | 205 | 192 | 339 | 264 | 249 | 265 | 255 | 655 | 291 | 288 | 277 | 940 | 806 | 752 | 875 | 790 | 152 | 266 | 287 | 256 | 272 | 148 | 139 | 139 | 216 | 223 | 193 | 69 | 241 | 386 | - | - | - | 367 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 100 | 185 | 323 | 55 | 55 | - | 150 | 75 | - | - | - | - | - | - | - | - | - | 0 | - | - | 10 | - | - | 935 | 860 | 792 | 742 | 671 | 412 | 461 | 413 | 260 | 179 | 247 | - | - | - | 249 | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email