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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 62 | 371 | 453 | 90 | 91 | 95 | 177 | 86 | 180 | 86 | 184 | 129 | 133 | 109 | 120 | 99 | 242 | 112 | 125 | 141 | 138 | 111 | 142 | 152 | 149 | 163 | 132 | 157 | 236 | 219 | 156 | 249 | 238 | 157 | 110 | 147 | 156 | 130 | 95 | 132 | 152 | 158 | 75 | 198 | - | - | - | 141 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 186 | 153 | 154 | 148 | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | 4 | 6 | 0 | 0 | 0 | 18 | 27 | 42 | 62 | 241 | 193 | 218 | 174 | 160 | 116 | 76 | 58 | 57 | - | - | - | 101 |
Cash and Short-Term Investments |
Loading...
|
M | 62 | 371 | 453 | 90 | 91 | 95 | 177 | 86 | 180 | 86 | 184 | 129 | 133 | 109 | 120 | 99 | 242 | 112 | 125 | 141 | 138 | 111 | 142 | 152 | 149 | 163 | 132 | 157 | 236 | 219 | 156 | 267 | 266 | 200 | 172 | 387 | 348 | 347 | 269 | 292 | 268 | 234 | 133 | 256 | - | - | - | - |
Receivables |
Loading...
|
M | 455 | 454 | 414 | 415 | 406 | 405 | 383 | 374 | 381 | 427 | 411 | 409 | 448 | 406 | 377 | 351 | 374 | 382 | 372 | 395 | 404 | 406 | 386 | 187 | 175 | 172 | 174 | 166 | 168 | 184 | 148 | 148 | 133 | 129 | 121 | 103 | 102 | 88 | 82 | 69 | 74 | 71 | 63 | 64 | - | - | - | - |
Inventory |
Loading...
|
M | 78 | 73 | 70 | 77 | 94 | 116 | 124 | 120 | 130 | 148 | 169 | 176 | 225 | 178 | 143 | 71 | 49 | 53 | 52 | 51 | 65 | 70 | 68 | 66 | 57 | 62 | 58 | 50 | 49 | 66 | 35 | 29 | 29 | 30 | 32 | 33 | 30 | 28 | 22 | 21 | 19 | 16 | 13 | 13 | - | - | - | 6 |
Other Current Assets |
Loading...
|
M | 73 | 92 | 66 | 60 | 59 | 58 | 56 | 326 | 65 | 66 | 68 | 68 | 84 | 93 | 77 | 97 | 88 | 29 | 27 | 27 | 29 | 27 | 30 | 23 | 24 | 24 | 30 | 35 | 42 | 46 | 45 | 20 | 25 | 28 | 39 | 30 | 45 | 46 | 53 | 41 | 34 | 37 | 42 | 34 | - | - | - | 30 |
Current Assets |
Loading...
|
M | 668 | 990 | 1,002 | 642 | 651 | 674 | 739 | 646 | 756 | 728 | 833 | 782 | 889 | 786 | 718 | 618 | 752 | 575 | 577 | 614 | 635 | 614 | 626 | 429 | 406 | 421 | 394 | 409 | 494 | 514 | 384 | 463 | 453 | 387 | 363 | 553 | 525 | 510 | 427 | 422 | 395 | 358 | 251 | 366 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 228 | 242 | 237 | 242 | 238 | 242 | 246 | 253 | 264 | 270 | 273 | 272 | 274 | 273 | 269 | 265 | 263 | 258 | 263 | 205 | 212 | 212 | 211 | 207 | 199 | 191 | 186 | 187 | 182 | 180 | 175 | 174 | 166 | 163 | 154 | 148 | 153 | 145 | 139 | 135 | 129 | 124 | 120 | 116 | - | - | - | - |
Goodwill |
Loading...
|
M | 996 | 1,012 | 1,012 | 1,012 | 1,069 | 1,069 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 942 | 943 | 942 | 930 | 907 | 881 | 881 | 944 | 943 | 907 | 907 | 907 | 907 | 907 | 907 | 865 | 863 | 578 | 538 | 538 | 538 | 531 | 216 | 214 | 215 | 215 | 94 | 90 | 90 | 85 | 61 | - | - | - | 61 |
Intangible Assets |
Loading...
|
M | 279 | 405 | 417 | 430 | 443 | 453 | 346 | 357 | 374 | 375 | 386 | 397 | 408 | 396 | 404 | 417 | 420 | 249 | 249 | 271 | 304 | 318 | 308 | 322 | 336 | 350 | 364 | 378 | 393 | 411 | 176 | 158 | 167 | 176 | 181 | 39 | 41 | 44 | 46 | 11 | 10 | 11 | 9 | 4 | - | - | - | 67 |
Goodwill and Intangible Assets |
Loading...
|
M | 1,275 | 1,417 | 1,430 | 1,442 | 1,512 | 1,522 | 1,346 | 1,356 | 1,374 | 1,375 | 1,386 | 1,397 | 1,407 | 1,338 | 1,347 | 1,359 | 1,350 | 1,156 | 1,130 | 1,151 | 1,248 | 1,261 | 1,215 | 1,229 | 1,242 | 1,256 | 1,271 | 1,285 | 1,259 | 1,274 | 753 | 696 | 705 | 714 | 712 | 254 | 255 | 258 | 261 | 105 | 100 | 101 | 94 | 66 | - | - | - | 129 |
Tangible Assets |
Loading...
|
M | - | - | - | 2,334 | 824 | 784 | 915 | -1,356 | 860 | 904 | 942 | 833 | 807 | 835 | 787 | -1,380 | -1,208 | -1,589 | -1,245 | -2,173 | -1,850 | 442 | 468 | 265 | 155 | 193 | 240 | 192 | 100 | 55 | 466 | 490 | 445 | 363 | 294 | 707 | 681 | 631 | 562 | 670 | 623 | 534 | 0 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 229 | 229 | 230 | 232 | 230 | 217 | 215 | 216 | 209 | 192 | 186 | 153 | 154 | 148 | 139 | 133 | 121 | 116 | 108 | 100 | 99 | 98 | 97 | 94 | 93 | 98 | 97 | 93 | 99 | 99 | 96 | 30 | 39 | 52 | 64 | 175 | 155 | 122 | 130 | 249 | 240 | 175 | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 373 | 306 | 307 | 296 | - | - | - | - | - | - | - | - | 101 | 98 | 97 | 102 | 101 | 99 | 99 | 99 | 96 | 48 | 67 | 94 | 126 | 415 | 348 | 340 | 304 | 409 | 355 | 251 | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 159 | 145 | 153 | 160 | 158 | 162 | 151 | 162 | 167 | 125 | 126 | 137 | 136 | 139 | 140 | 143 | 141 | 82 | 84 | 77 | 77 | 70 | 66 | 49 | 48 | 48 | 50 | 52 | 53 | 53 | 59 | 52 | 68 | 64 | 67 | 55 | 52 | 50 | 49 | 49 | 44 | 44 | 33 | 30 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 2,696 | 2,842 | 2,847 | 2,730 | 2,861 | 2,865 | 2,681 | 2,712 | 2,759 | 2,723 | 2,734 | 2,741 | 2,793 | 2,724 | 2,724 | 2,330 | 2,311 | 2,041 | 2,018 | 1,956 | 2,049 | 2,031 | 1,890 | 1,884 | 1,889 | 1,899 | 2,110 | 2,099 | 2,072 | 2,069 | 1,506 | 1,392 | 1,402 | 1,401 | 1,329 | 977 | 963 | 923 | 856 | 825 | 805 | 738 | 271 | 233 | - | - | - | - |
Total Assets |
Loading...
|
M | 3,364 | 3,833 | 3,850 | 3,371 | 3,513 | 3,539 | 3,420 | 3,357 | 3,515 | 3,451 | 3,567 | 3,523 | 3,682 | 3,511 | 3,442 | 2,949 | 3,063 | 2,616 | 2,595 | 2,570 | 2,684 | 2,645 | 2,517 | 2,312 | 2,295 | 2,320 | 2,504 | 2,508 | 2,566 | 2,583 | 1,890 | 1,855 | 1,855 | 1,788 | 1,692 | 1,530 | 1,489 | 1,432 | 1,283 | 1,247 | 1,200 | 1,096 | 522 | 599 | - | - | - | 555 |
Accounts Payable |
Loading...
|
M | 67 | 54 | 49 | 54 | 53 | 61 | 60 | 45 | 54 | 71 | 90 | 85 | 100 | 95 | 68 | 55 | 62 | 53 | 57 | 55 | 69 | 67 | 53 | 60 | 44 | 50 | 47 | 43 | 31 | 70 | 44 | 46 | 26 | 26 | 36 | 38 | 31 | 29 | 26 | 28 | 24 | 24 | 17 | 22 | - | - | - | 11 |
Short-Term Debt |
Loading...
|
M | 150 | 102 | 101 | 316 | 335 | 401 | 350 | 251 | 350 | 225 | 272 | 174 | 299 | 201 | 222 | 80 | 255 | 51 | 1 | 28 | 152 | 102 | 102 | 100 | 200 | 201 | 173 | 228 | 377 | 339 | 10 | 5 | 5 | 4 | 4 | 2 | 4 | 19 | 18 | 18 | 19 | 20 | 67 | 12 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 21 | 21 | 21 | 24 | 28 | 27 | 28 | 30 | 34 | 33 | 33 | 34 | 36 | 32 | 34 | 35 | 38 | 33 | 34 | 36 | 34 | 34 | 34 | 40 | 45 | 46 | 41 | 44 | 50 | 52 | 50 | 54 | 53 | 49 | 43 | 40 | 32 | 30 | 24 | 16 | 20 | 18 | 17 | 19 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 487 | 517 | 600 | 421 | 483 | 445 | 399 | 427 | 425 | 394 | 362 | 423 | 417 | 377 | 344 | 326 | 331 | 314 | 318 | 340 | 333 | 312 | 280 | 249 | 235 | 210 | 229 | 256 | 269 | 331 | 197 | 220 | 215 | 184 | 163 | 190 | 179 | 162 | 143 | 162 | 165 | 149 | 55 | 92 | - | - | - | 117 |
Current Liabilities |
Loading...
|
M | 726 | 694 | 771 | 815 | 900 | 934 | 838 | 753 | 863 | 723 | 757 | 717 | 853 | 705 | 668 | 496 | 686 | 450 | 411 | 458 | 588 | 515 | 470 | 449 | 524 | 506 | 490 | 572 | 726 | 792 | 301 | 326 | 299 | 263 | 247 | 270 | 246 | 240 | 211 | 224 | 228 | 212 | 157 | 145 | - | - | - | 135 |
Long-Term Debt |
Loading...
|
M | 26 | 51 | 76 | 102 | 1 | 1 | 1 | 2 | 2 | 3 | 5 | 304 | 5 | 6 | 5 | 5 | 5 | 7 | 7 | 6 | 6 | 310 | 230 | 244 | 240 | 236 | 368 | 328 | 340 | 316 | 279 | 280 | 343 | 389 | 384 | 240 | 250 | 247 | 197 | 197 | 198 | 199 | 32 | 22 | - | - | - | 19 |
Non-Current Liabilities (Other) |
Loading...
|
M | 54 | 53 | 45 | 24 | 228 | 254 | 278 | 201 | 362 | 390 | 422 | 30 | 553 | 573 | 584 | 303 | 348 | 372 | 378 | 333 | 388 | 58 | 68 | 64 | 56 | 55 | 43 | 42 | 45 | 46 | 50 | 24 | 24 | 21 | 20 | 21 | 5 | 4 | 2 | 2 | 6 | 6 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 715 | 749 | 726 | 222 | 276 | 299 | 320 | 355 | 419 | 450 | 482 | 576 | 615 | 634 | 639 | 2,313 | 2,235 | 2,599 | 2,299 | 2,974 | 2,698 | 3,021 | 4,003 | 3,290 | 2,906 | 2,763 | 3,303 | 3,599 | 3,315 | 3,205 | 3,429 | 3,481 | 3,624 | 3,972 | 4,075 | 4,379 | 4,301 | 3,881 | 3,908 | 3,493 | 3,919 | 4,368 | 288 | 376 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 1,440 | 1,442 | 1,497 | 1,037 | 1,177 | 1,233 | 1,158 | 1,108 | 1,282 | 1,173 | 1,239 | 1,293 | 1,467 | 1,338 | 1,307 | 2,809 | 2,922 | 3,049 | 2,709 | 3,432 | 3,286 | 3,535 | 4,472 | 3,739 | 3,430 | 3,270 | 3,793 | 4,170 | 4,041 | 3,997 | 3,730 | 3,807 | 3,923 | 4,234 | 4,322 | 4,648 | 4,548 | 4,121 | 4,119 | 3,717 | 4,147 | 4,580 | 445 | 521 | - | - | - | 197 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 2,178 | 2,175 | 2,167 | 2,161 | 2,166 | 2,150 | 2,136 | 2,103 | 2,059 | 2,047 | 2,030 | 2,012 | 139 | 141 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 405 | 410 | 388 | 349 | 332 | 332 | 318 | 267 | 169 | 167 | 142 | 121 | - | - | -410 | -40 | -776 | -499 | -794 | -1,820 | -1,278 | -966 | -875 | -1,289 | -1,663 | -1,408 | -1,347 | -1,841 | -1,952 | -2,068 | -2,447 | -2,630 | -3,118 | -3,059 | -2,690 | -2,837 | -2,470 | -2,946 | -3,483 | 0 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | -487 | -470 | -453 | -432 | -409 | -384 | -359 | -347 | -340 | -318 | -298 | -283 | -264 | -253 | -236 | -303 | -289 | -273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -161 | -153 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 13 | 16 | 19 | 22 | 25 | 27 | 30 | 33 | 36 | 38 | 41 | 43 | 46 | 48 | 51 | 53 | 55 | 54 | 56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,923 | 2,390 | 2,353 | 2,334 | 2,336 | 2,306 | 2,261 | 2,249 | 2,234 | 2,279 | 2,328 | 2,230 | 2,215 | 2,172 | 2,135 | 139 | 141 | -433 | -115 | -862 | -602 | -891 | -1,956 | -1,427 | -1,135 | -950 | -1,289 | -1,662 | -1,474 | -1,414 | -1,841 | -1,951 | -2,068 | -2,447 | -2,629 | -3,118 | -3,059 | -2,689 | -2,837 | -2,470 | -2,946 | -3,483 | 79 | 80 | - | - | - | 79 |
Shareholders' Equity and Liabilities |
|
M | 3,364 | 3,833 | 3,850 | 3,371 | 3,513 | 3,539 | 3,420 | 3,357 | 3,515 | 3,451 | 3,567 | 3,523 | 3,682 | 3,511 | 3,442 | 2,949 | 3,063 | 2,616 | 2,595 | 2,570 | 2,684 | 2,645 | 2,517 | 2,312 | 2,295 | 2,320 | 2,504 | 2,508 | 2,566 | 2,583 | 1,890 | 1,855 | 1,855 | 1,788 | 1,692 | 1,530 | 1,489 | 1,432 | 1,283 | 1,247 | 1,200 | 1,096 | 522 | 599 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | -250 | -250 | -250 | -250 | -176 | -43 | - | - | - | - | - | - | -24 | -76 | -87 | -103 | -97 | -136 | -150 | -170 | -75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 111 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 122 | 125 | 122 | 123 | 123 | 100 | 71 | 122 | 65 | 127 | 62 | 129 | 134 | 53 | 52 | 54 | 139 | 140 | 53 | 51 | 141 | 143 | 47 | 145 | 42 | 146 | 38 | 37 | 36 | 32 | 33 | 33 | 32 | 6 | 28 | 28 | 28 | 28 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | - | 2,336 | 825 | 785 | 917 | -1,355 | 861 | 905 | 944 | 835 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 508 | 428 | 496 | 528 | 339 | 532 | 314 | 462 | - | 437 | 316 | 347 | 463 | 501 | 169 | 134 | 175 | 296 | 523 | 475 | 497 | 589 | 600 | 674 | 713 | 953 | 874 | 445 | 552 | 613 | 592 | 560 | 630 | 602 | 613 | 484 | 507 | 485 | 453 | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 176 | 153 | 178 | 418 | 336 | 402 | 351 | 253 | 353 | 228 | 277 | 479 | 305 | 207 | 227 | 84 | 260 | 58 | 8 | 34 | 158 | 412 | 332 | 344 | 440 | 437 | 541 | 556 | 717 | 655 | 289 | 285 | 347 | 393 | 388 | 243 | 254 | 266 | 215 | 215 | 217 | 219 | 99 | 35 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 102 | 102 | 101 | 316 | 335 | 401 | 350 | 251 | 350 | 225 | 272 | 174 | 299 | 201 | 222 | 80 | 255 | 51 | 1 | 28 | 152 | 102 | 102 | 100 | 200 | 201 | 173 | 228 | 400 | 361 | - | 5 | - | - | - | 2 | - | - | - | 34 | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email