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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 905 | 990 | 1,110 | 908 | 826 | 901 | 947 | 892 | 1,118 | 2,080 | 1,521 | 1,000 | 984 | 1,820 | 1,692 | 1,032 | 1,640 | 965 | 924 | 1,025 | 491 | 406 | 687 | 378 | 353 | 390 | 709 | 669 | 729 | 709 | 105 | 120 | 66 | 58 | 44 | - | - | - | 45 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | 22 | - | - | - | - | 335 | - | - | 838 | - | 1,090 | 1,279 | 1,321 | 1,399 | 1,407 | 1,544 | 1,489 | 1,407 | 1,764 | 0 | 1,924 | 1,793 | 1,967 | 1,852 | 1,765 | 1,748 | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 905 | 990 | 1,110 | 908 | 826 | 901 | 947 | 892 | 1,118 | 2,080 | 1,521 | 1,000 | 984 | 1,820 | 1,692 | 1,032 | 1,640 | 965 | 924 | 1,025 | 491 | 406 | 687 | 378 | 353 | 390 | 709 | 669 | 729 | 709 | 105 | 120 | 66 | 58 | 44 | - | - | - | - |
Receivables |
Loading...
|
M | 1,896 | 1,661 | 1,874 | 2,074 | 2,031 | 1,755 | 1,852 | 1,761 | 1,742 | 1,597 | 1,426 | 1,451 | 1,757 | 1,432 | 1,641 | 1,161 | 1,344 | 1,522 | 1,905 | 1,853 | 1,976 | 1,766 | 2,091 | 2,234 | 2,580 | 2,074 | 2,224 | 2,015 | 2,197 | 1,823 | 2,082 | 2,132 | 2,195 | 1,922 | 2,134 | - | - | - | 2,119 |
Inventory |
Loading...
|
M | 791 | 833 | 841 | 877 | 919 | 972 | 953 | 953 | 998 | 942 | 960 | 850 | 756 | 711 | 685 | 737 | 775 | 772 | 793 | 783 | 828 | 839 | 824 | 774 | 781 | 762 | 735 | 654 | 645 | 635 | 660 | 691 | 722 | 701 | 701 | - | - | - | 745 |
Other Current Assets |
Loading...
|
M | 533 | 590 | 491 | 547 | 493 | 459 | 411 | 456 | 459 | 472 | 1,113 | 758 | 537 | 476 | 421 | 498 | 477 | 540 | 494 | 592 | 631 | 657 | 707 | 786 | 882 | 851 | 831 | 833 | 869 | 823 | 810 | 745 | 651 | 808 | 872 | - | - | - | 1,683 |
Current Assets |
Loading...
|
M | 4,125 | 4,074 | 4,316 | 4,406 | 4,269 | 4,087 | 4,163 | 4,062 | 4,317 | 5,091 | 5,069 | 4,114 | 4,090 | 4,496 | 4,482 | 3,459 | 4,276 | 3,799 | 4,116 | 4,253 | 3,926 | 3,668 | 4,309 | 4,172 | 4,596 | 4,077 | 4,499 | 4,171 | 4,440 | 3,990 | 5,691 | 3,688 | 3,634 | 3,489 | 3,806 | - | - | - | 4,500 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1,626 | 1,401 | 1,382 | 1,397 | 1,416 | 1,419 | 1,377 | 1,443 | 1,523 | 1,558 | 1,607 | 1,549 | 1,551 | 1,606 | 1,581 | 1,592 | 1,591 | 1,690 | 1,671 | 1,687 | 1,641 | 1,695 | 1,683 | 2,402 | 2,611 | 2,546 | 2,502 | 2,302 | 2,188 | 2,138 | 2,195 | 2,079 | 2,125 | 2,087 | 2,139 | - | - | - | - |
Goodwill |
Loading...
|
M | 2,099 | 2,138 | 2,094 | 2,115 | 2,135 | 2,128 | 2,057 | 2,122 | 2,198 | 2,209 | 2,212 | 2,069 | 2,059 | 2,109 | 2,057 | 2,039 | 2,018 | 2,157 | 2,150 | 2,182 | 2,165 | 2,175 | 2,182 | 2,216 | 2,293 | 2,545 | 2,515 | 2,190 | 2,114 | 2,082 | 2,179 | 2,169 | 2,184 | 2,131 | 2,160 | - | - | - | 2,334 |
Intangible Assets |
Loading...
|
M | 382 | 401 | 408 | 421 | 455 | 463 | 467 | 504 | 537 | 549 | 555 | 428 | 432 | 445 | 443 | 350 | 381 | 395 | 405 | 426 | 441 | 449 | 460 | 501 | 534 | 533 | 543 | 102 | 100 | 102 | 113 | 116 | 121 | 122 | 129 | - | - | - | 2,499 |
Goodwill and Intangible Assets |
Loading...
|
M | 2,481 | 2,539 | 2,502 | 2,536 | 2,590 | 2,591 | 2,524 | 2,626 | 2,735 | 2,758 | 2,767 | 2,497 | 2,491 | 2,554 | 2,500 | 2,389 | 2,399 | 2,552 | 2,555 | 2,608 | 2,606 | 2,624 | 2,642 | 2,717 | 2,827 | 3,078 | 3,058 | 2,292 | 2,214 | 2,184 | 2,292 | 2,285 | 2,305 | 2,253 | 2,289 | - | - | - | 4,833 |
Tangible Assets |
Loading...
|
M | - | - | -274 | 2,231 | 2,252 | 2,237 | -451 | 2,168 | 2,333 | -414 | -391 | -1,030 | 1,533 | -1,060 | -1,244 | -1,139 | -858 | -809 | -707 | -689 | -349 | -231 | -203 | 1,164 | 1,281 | 1,059 | 1,249 | 1,657 | 1,464 | 1,112 | 1,884 | - | - | - | 3,337 | - | - | - | 2,954 |
Long-Term Investments |
Loading...
|
M | 330 | 322 | 303 | 296 | 311 | 328 | 286 | 348 | 376 | 367 | 335 | 616 | 848 | 838 | 707 | 1,090 | 1,279 | 1,321 | 1,399 | 1,407 | 1,544 | 1,489 | 1,407 | 1,764 | 2,012 | 1,924 | 1,793 | 1,967 | 1,852 | 1,765 | 1,714 | 1,694 | 1,768 | - | 1,646 | - | - | - | 564 |
Total Investments |
Loading...
|
M | - | - | - | - | - | 350 | - | - | - | - | 670 | - | - | 1,676 | - | 2,180 | 2,558 | 2,642 | 2,798 | 2,814 | 3,088 | 2,978 | 2,814 | 3,528 | 2,012 | 3,848 | 3,586 | 3,934 | 3,704 | 3,530 | 3,462 | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 715 | 961 | 668 | 847 | 893 | 870 | 808 | 836 | 903 | 945 | 984 | 1,028 | 995 | 1,050 | 991 | 1,089 | 1,101 | 1,002 | 601 | 619 | 857 | 882 | 901 | 1,283 | 1,043 | 1,018 | 1,318 | 1,328 | 1,225 | 1,180 | 1,107 | 486 | 482 | 531 | 557 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 5,153 | 5,223 | 5,108 | 5,076 | 5,210 | 5,186 | 4,995 | 5,253 | 5,537 | 5,628 | 5,693 | 5,690 | 5,885 | 6,048 | 5,779 | 6,160 | 6,370 | 6,565 | 6,226 | 6,321 | 6,648 | 6,690 | 6,633 | 8,166 | 8,493 | 8,566 | 8,671 | 7,889 | 7,479 | 7,267 | 7,342 | 6,544 | 6,680 | 6,545 | 6,631 | - | - | - | - |
Total Assets |
Loading...
|
M | 9,278 | 9,297 | 9,424 | 9,482 | 9,479 | 9,273 | 9,158 | 9,315 | 9,854 | 10,719 | 10,762 | 9,804 | 9,975 | 10,544 | 10,261 | 9,619 | 10,646 | 10,364 | 10,342 | 10,574 | 10,574 | 10,358 | 10,942 | 12,338 | 13,089 | 12,643 | 13,170 | 12,060 | 11,919 | 11,257 | 13,033 | 10,232 | 10,314 | 10,034 | 10,437 | - | - | - | 11,206 |
Accounts Payable |
Loading...
|
M | 2,512 | 2,422 | 2,526 | 2,646 | 2,677 | 2,597 | 2,478 | 2,361 | 2,468 | 2,284 | 2,130 | 2,094 | 2,378 | 2,228 | 2,179 | 1,465 | 2,203 | 2,511 | 2,709 | 2,751 | 2,880 | 2,590 | 3,101 | 2,851 | 3,106 | 2,768 | 2,958 | 2,498 | 2,733 | 2,410 | 2,776 | 2,503 | 2,595 | 2,462 | 2,653 | - | - | - | 2,856 |
Short-Term Debt |
Loading...
|
M | 215 | 144 | 134 | 2 | 2 | 13 | 14 | 20 | 170 | 174 | 184 | 215 | 22 | 19 | 210 | 380 | 846 | 14 | 30 | 15 | 10 | 10 | 8 | 17 | 175 | 40 | 38 | 6 | 19 | 104 | 79 | 29 | 139 | 46 | 24 | - | - | - | 10 |
Current Revenue (Deferred) |
Loading...
|
M | -2,512 | 383 | -2,526 | 383 | - | - | - | - | - | 401 | 372 | 535 | 526 | 546 | 374 | 474 | 433 | 305 | 487 | 531 | 527 | 316 | 472 | 467 | 539 | 533 | 680 | 633 | 618 | 609 | 781 | 776 | 703 | 565 | 672 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3,443 | 599 | 3,604 | 689 | 992 | 808 | 1,009 | 1,006 | 1,020 | 883 | 808 | 787 | 735 | 791 | 1,056 | 764 | 741 | 853 | 609 | 666 | 587 | 759 | 611 | 690 | 615 | 652 | 652 | 695 | 717 | 707 | 624 | 581 | 530 | 581 | 662 | - | - | - | 1,970 |
Current Liabilities |
Loading...
|
M | 3,658 | 3,548 | 3,738 | 3,720 | 3,671 | 3,418 | 3,501 | 3,387 | 3,658 | 3,742 | 3,494 | 3,631 | 3,661 | 3,584 | 3,819 | 3,083 | 4,223 | 3,683 | 3,835 | 3,963 | 4,004 | 3,675 | 4,192 | 4,025 | 4,435 | 3,993 | 4,328 | 3,832 | 4,087 | 3,830 | 4,260 | 3,889 | 3,967 | 3,654 | 4,011 | - | - | - | 4,936 |
Long-Term Debt |
Loading...
|
M | 2,401 | 2,403 | 2,401 | 2,532 | 2,531 | 2,817 | 2,564 | 2,707 | 2,766 | 3,482 | 3,512 | 3,542 | 3,646 | 4,342 | 4,097 | 4,147 | 3,717 | 3,740 | 3,708 | 3,762 | 3,373 | 3,399 | 3,422 | 3,422 | 3,503 | 3,461 | 3,440 | 3,393 | 3,333 | 3,357 | 3,485 | 29 | 32 | 32 | 35 | - | - | - | 46 |
Non-Current Liabilities (Other) |
Loading...
|
M | 666 | 578 | 682 | 688 | 690 | 674 | 673 | 723 | 757 | 775 | 798 | 642 | 782 | 779 | 767 | 635 | 648 | 673 | 408 | 404 | 416 | 533 | 564 | 697 | 717 | 731 | 782 | 739 | 670 | 641 | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,160 | 3,076 | 3,083 | 3,220 | 3,221 | 3,301 | 3,237 | 3,430 | 3,523 | 4,257 | 4,310 | 4,318 | 4,428 | 5,121 | 4,864 | 4,922 | 4,505 | 4,559 | 4,267 | 4,285 | 3,903 | 3,932 | 3,986 | 4,119 | 4,220 | 4,192 | 4,222 | 4,132 | 4,003 | 3,998 | 4,398 | 1,315 | 1,344 | 596 | 628 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 6,818 | 6,624 | 6,821 | 6,940 | 6,892 | 6,719 | 6,738 | 6,817 | 7,181 | 7,999 | 7,804 | 7,949 | 8,089 | 8,705 | 8,683 | 8,005 | 8,728 | 8,242 | 8,102 | 8,248 | 7,907 | 7,607 | 8,178 | 8,144 | 8,655 | 8,185 | 8,550 | 7,964 | 8,090 | 7,828 | 8,658 | 5,204 | 5,311 | 4,250 | 4,639 | - | - | - | 5,567 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 3,966 | 3,995 | 4,018 | 4,026 | 4,018 | 4,008 | 3,998 | 3,991 | 3,993 | 3,985 | 3,980 | 3,974 | 3,968 | 3,966 | 3,963 | 3,962 | 3,959 | 3,956 | 3,954 | 3,951 | 3,960 | 3,955 | 3,952 | 3,942 | 3,966 | 4,008 | 3,899 | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 5,018 | 6,001 | 5,873 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -1,038 | -1,111 | -1,096 | -1,108 | -1,153 | -1,123 | -1,042 | -988 | -1,948 | -1,877 | -1,946 | -2,096 | -2,060 | -1,735 | -1,716 | - | -1,541 | -1,220 | -1,070 | -1,028 | 327 | 299 | 492 | 734 | 454 | 250 | 84 | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -802 | -704 | -842 | -754 | -687 | -783 | -845 | -742 | -600 | -612 | -627 | -578 | -619 | -582 | -665 | -658 | -690 | -504 | -569 | -499 | -479 | -518 | -531 | -447 | -185 | -336 | -397 | -493 | -626 | -725 | -276 | -289 | -208 | -397 | -247 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,075 | 2,285 | 2,228 | 2,174 | 2,197 | 2,192 | 2,073 | 2,123 | 2,285 | 2,344 | 2,376 | 1,467 | 1,489 | 1,452 | 1,213 | 1,250 | 1,541 | 1,743 | 1,848 | 1,919 | 2,257 | 2,366 | 2,392 | 3,840 | 4,069 | 4,108 | 4,279 | 3,927 | 3,632 | 3,258 | 4,210 | 4,848 | 4,810 | 5,604 | 5,626 | - | - | - | 5,453 |
Shareholders' Equity and Liabilities |
|
M | 9,278 | 9,297 | 9,424 | 9,482 | 9,479 | 9,273 | 9,158 | 9,315 | 9,854 | 10,719 | 10,762 | 9,804 | 9,975 | 10,544 | 10,261 | 9,619 | 10,646 | 10,364 | 10,342 | 10,574 | 10,574 | 10,358 | 10,942 | 12,338 | 13,089 | 12,643 | 13,170 | 12,060 | 11,919 | 11,257 | 13,033 | 10,232 | 10,314 | 10,034 | 10,437 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 91 | 94 | 95 | 95 | 95 | 96 | 96 | 95 | 95 | 95 | 96 | 94 | 96 | 95 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 93 | 93 | 93 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -274 | 2,231 | 2,252 | 2,237 | -451 | 2,168 | 2,333 | -414 | -391 | -1,030 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 3,442 | 3,359 | 3,541 | 3,525 | 3,619 | 4,054 | 5,736 | 5,217 | 4,757 | 4,652 | 6,181 | 5,999 | 5,559 | 6,203 | 4,719 | 4,662 | 4,802 | 3,874 | 3,815 | 4,117 | 3,817 | 4,031 | 3,891 | 4,187 | 4,068 | 4,081 | 4,170 | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,616 | 2,547 | 2,535 | 2,534 | 2,533 | 2,830 | 2,578 | 2,727 | 2,936 | 3,656 | 3,696 | 3,757 | 3,668 | 4,361 | 4,307 | 4,527 | 4,563 | 3,754 | 3,738 | 3,777 | 3,383 | 3,409 | 3,430 | 3,439 | 3,678 | 3,501 | 3,478 | 3,399 | 3,352 | 3,461 | 3,564 | 58 | 171 | 78 | 59 | - | - | - | 56 |
Current Part of Long-Term Debt |
Loading...
|
M | 134 | 144 | 134 | 2 | 2 | 14 | 14 | 20 | 170 | 174 | 184 | 215 | 22 | 19 | 210 | 380 | 846 | 14 | 30 | 15 | 10 | 2 | 2 | 2 | 2 | 2 | 2 | 3,399 | 19 | 104 | 38 | 66 | 178 | - | 8 | - | - | - | 10 |
StockViz Staff
September 16, 2024
Any question? Send us an email