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 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 457 | 430 | 524 | 689 | 564 | 837 | 562 | 775 | 1,077 | 626 | 633 | 850 | 690 | 755 | 757 | 743 | 538 | 674 | 480 | 602 | 0 | 490 | 491 | 617 | 621 | 561 | 519 | 704 | 509 | 360 | 366 | 240 | 227 | 152 | 231 | 97 | 85 | 161 | 92 | 95 | 1,299 | 165 | 118 | 126 | 164 | 133 |
Short-Term Investments |
Loading...
|
M | 4 | 7 | 13 | 16 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 457 | 430 | 524 | 689 | 564 | 837 | 562 | 775 | 1,077 | 626 | 633 | 850 | 690 | 755 | 757 | 743 | 538 | 674 | 480 | 602 | 0 | 497 | - | 617 | - | 561 | 519 | 704 | 509 | 360 | 366 | 240 | 227 | 152 | 231 | 97 | 85 | 161 | 92 | 95 | 1,299 | 165 | 118 | 126 | 164 | 133 |
Receivables |
Loading...
|
M | 1,935 | 1,820 | 1,870 | 1,875 | 2,034 | 1,972 | 1,984 | 1,935 | 2,090 | 1,889 | 1,938 | 1,864 | 1,775 | 1,681 | 1,673 | 1,616 | 1,731 | 1,669 | 1,790 | 1,864 | 1,864 | 1,313 | 1,351 | 1,198 | 1,206 | 1,327 | 1,347 | 1,384 | 1,396 | 1,670 | 1,622 | 1,860 | 1,457 | 881 | 1,132 | 1,712 | 1,208 | 1,181 | 996 | 943 | 712 | 664 | 486 | 605 | 645 | 766 |
Inventory |
Loading...
|
M | 2,085 | 2,150 | 2,134 | 2,213 | 2,420 | 2,509 | 2,590 | 2,439 | 2,420 | 2,273 | 2,113 | 1,991 | 1,876 | 1,843 | 1,784 | 1,832 | 1,820 | 1,892 | 1,874 | 1,954 | 1,954 | 1,384 | 1,387 | 1,351 | 1,359 | 1,304 | 1,251 | 1,212 | 1,328 | 1,656 | 1,703 | 1,693 | 1,248 | 791 | 1,070 | 1,009 | 1,024 | 1,098 | 958 | 865 | 532 | 514 | 409 | 589 | 600 | 729 |
Other Current Assets |
Loading...
|
M | 552 | 559 | 557 | 531 | 2,990 | 545 | 713 | 704 | 583 | 603 | 595 | 561 | 429 | 434 | 398 | 344 | 414 | 453 | 418 | 790 | 421 | 17 | 8 | 14 | 23 | 6 | 9 | 13 | 9 | 22 | 25 | 24 | 81 | 47 | 72 | 61 | 56 | 14 | 89 | 85 | 42 | 27 | 31 | - | 0 | 0 |
Current Assets |
Loading...
|
M | 5,029 | 4,959 | 5,085 | 4,777 | 5,018 | 5,318 | 5,136 | 5,149 | 6,170 | 5,391 | 5,279 | 5,266 | 4,770 | 4,713 | 4,214 | 4,191 | 4,502 | 4,688 | 4,562 | 5,210 | 0 | 3,211 | 3,539 | 3,266 | 3,286 | 3,283 | 3,211 | 3,409 | 3,325 | 3,831 | 3,815 | 3,912 | 3,013 | 1,871 | 2,505 | 2,879 | 2,372 | 2,544 | 2,134 | 1,988 | 2,585 | 1,369 | 1,044 | 1,319 | 1,409 | 1,627 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 4,313 | 4,377 | 4,247 | 3,762 | 3,741 | 3,687 | 3,589 | 3,646 | 4,311 | 4,236 | 4,221 | 4,293 | 4,198 | 4,286 | 3,649 | 3,615 | 4,159 | 4,311 | 4,439 | 3,975 | - | 2,619 | - | 2,682 | - | 2,763 | 2,706 | 2,563 | 2,919 | 4,456 | 4,777 | 4,807 | 4,080 | 3,063 | 3,468 | 3,253 | 3,188 | 3,355 | 3,317 | 2,894 | 1,792 | 1,706 | 1,457 | 2,338 | 2,372 | 2,861 |
Goodwill |
Loading...
|
M | 5,360 | 5,388 | 5,350 | 5,366 | 5,338 | 5,281 | 5,237 | 5,285 | 5,379 | 5,370 | 5,385 | 5,419 | 5,393 | 5,437 | 5,382 | 5,339 | 5,227 | 5,246 | 5,117 | 5,156 | 5,156 | 2,041 | 2,041 | 2,024 | 2,037 | 2,031 | 1,800 | 1,554 | 1,690 | 1,755 | 1,683 | 1,637 | 1,304 | 1,112 | 1,145 | 1,127 | 1,294 | 1,347 | 1,442 | 1,319 | 404 | 322 | 256 | 272 | 317 | 370 |
Intangible Assets |
Loading...
|
M | 1,431 | 1,474 | 1,482 | 1,524 | 1,548 | 1,577 | 1,609 | 1,657 | 1,709 | 1,749 | 1,792 | 1,835 | 1,874 | 1,920 | 1,951 | 1,994 | 2,038 | 2,094 | 2,123 | 2,307 | 2,307 | 2,357 | 315 | 349 | 340 | 376 | 314 | 289 | 305 | 344 | 363 | 373 | 256 | 98 | 108 | 110 | 107 | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 6,791 | 6,862 | 6,832 | 6,890 | 6,886 | 6,858 | 6,846 | 6,942 | 7,088 | 7,119 | 7,177 | 7,254 | 7,267 | 7,357 | 7,333 | 7,334 | 7,264 | 7,340 | 7,240 | 7,463 | 7,463 | 4,398 | 2,356 | 2,373 | 2,377 | 2,407 | 2,114 | 1,843 | 1,995 | 2,100 | 2,046 | 2,011 | 1,560 | 1,210 | 1,253 | 1,237 | 1,401 | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -2,934 | 4,026 | 4,248 | 4,353 | 3,918 | -2,801 | 4,517 | 4,462 | -2,472 | -2,433 | 4,647 | 4,792 | -2,646 | -2,708 | -2,525 | -2,001 | -1,816 | -1,854 | -1,854 | -1,794 | -1,794 | -1,355 | -1,355 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78 | 109 | 97 | 103 | 99 | 132 | 124 | 124 | 461 | 461 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 132 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 925 | 331 | 318 | 1,574 | 1,482 | 1,483 | -129 | 1,559 | 279 | 267 | 231 | 236 | 217 | 219 | 1,270 | 1,090 | 210 | 238 | 230 | 227 | - | 140 | - | 170 | - | 143 | 203 | 186 | 308 | 326 | 307 | 325 | 208 | 124 | 106 | 86 | 71 | 130 | 122 | 93 | 61 | 39 | 36 | 81 | 86 | 134 |
Total Long-Term Assets |
Loading...
|
M | 11,631 | 11,768 | 11,598 | 12,226 | 12,260 | 12,157 | 10,435 | 12,277 | 11,817 | 11,747 | 11,765 | 11,922 | 11,822 | 12,005 | 12,252 | 12,252 | 11,919 | 12,145 | 12,169 | 11,955 | - | 5,639 | - | 5,726 | - | 5,791 | 5,520 | 5,127 | 5,805 | 7,505 | 7,784 | 7,764 | 6,599 | 4,946 | 5,216 | 4,875 | 5,164 | 5,004 | 5,058 | 4,455 | 2,393 | 2,216 | 1,915 | 2,922 | 3,049 | 3,664 |
Total Assets |
Loading...
|
M | 16,660 | 16,727 | 16,683 | 17,003 | 17,278 | 17,475 | 17,292 | 17,426 | 17,987 | 17,138 | 17,044 | 17,188 | 16,592 | 16,718 | 16,522 | 16,503 | 16,421 | 16,833 | 16,731 | 17,165 | 0 | 8,850 | 8,846 | 8,992 | 9,047 | 9,074 | 8,731 | 8,536 | 9,130 | 11,336 | 11,600 | 11,676 | 9,612 | 6,816 | 7,721 | 7,754 | 7,536 | 7,548 | 7,192 | 6,443 | 4,978 | 3,585 | 2,959 | 4,241 | 4,457 | 5,291 |
Accounts Payable |
Loading...
|
M | 2,195 | 2,338 | 2,218 | 2,690 | 2,528 | 2,785 | 2,839 | 3,073 | 2,816 | 2,743 | 2,412 | 2,574 | 1,986 | 2,093 | 1,808 | 2,171 | 1,861 | 2,076 | 1,892 | 2,303 | 2,303 | 2,468 | 1,797 | 2,591 | 2,607 | 2,576 | 2,432 | 2,343 | 1,786 | 1,996 | 1,995 | 1,973 | 1,450 | 966 | 1,278 | 1,146 | 1,146 | 1,139 | 860 | 726 | 402 | 334 | 286 | 280 | 342 | 408 |
Short-Term Debt |
Loading...
|
M | 131 | 58 | 118 | 93 | 209 | 62 | 76 | 150 | 72 | 121 | 68 | 103 | 107 | 53 | 238 | 206 | 313 | 357 | 318 | 794 | 5 | 1,478 | 645 | 1,811 | 982 | 1,124 | 922 | 1,011 | 522 | 1,081 | 939 | 381 | 1,172 | 772 | 648 | 1,169 | 857 | 556 | 509 | 680 | 204 | 262 | 137 | 262 | 302 | 399 |
Current Revenue (Deferred) |
Loading...
|
M | - | 319 | 325 | 2,180 | - | - | - | - | - | 2,149 | 2,209 | 2,359 | 2,177 | 2,190 | 2,166 | 2,230 | 382 | 314 | 344 | 378 | - | 225 | - | 230 | - | 265 | 258 | 214 | 924 | 1,130 | 1,215 | 1,202 | 940 | 632 | 694 | 662 | 651 | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,587 | 1,255 | 1,344 | 1,297 | 3,429 | 3,377 | 1,301 | 3,722 | 1,536 | 1,429 | 1,537 | 1,668 | 1,577 | 1,532 | 1,148 | 1,120 | 1,096 | 1,020 | 1,286 | 1,066 | 1,058 | 13 | 716 | 36 | 217 | 44 | 54 | 102 | 63 | 82 | 147 | 24 | 20 | 13 | 4 | 10 | 2 | 664 | 712 | 632 | 593 | 469 | 405 | 467 | 457 | 570 |
Current Liabilities |
Loading...
|
M | 3,913 | 3,970 | 4,005 | 6,260 | 6,166 | 6,224 | 2,915 | 6,945 | 4,424 | 4,293 | 4,017 | 4,345 | 3,670 | 3,678 | 5,360 | 5,727 | 3,652 | 3,767 | 3,840 | 4,542 | 4,542 | 4,184 | 4,546 | 4,668 | 4,697 | 4,008 | 3,666 | 3,670 | 3,295 | 4,290 | 4,296 | 3,581 | 3,582 | 2,383 | 2,623 | 2,987 | 2,656 | 2,359 | 2,081 | 2,039 | 1,199 | 1,065 | 828 | 1,008 | 1,100 | 1,377 |
Long-Term Debt |
Loading...
|
M | 7,055 | 7,011 | 6,979 | 6,653 | 6,804 | 6,840 | 6,879 | 6,340 | 7,177 | 6,548 | 6,524 | 6,186 | 6,497 | 6,432 | 6,361 | 6,028 | 6,209 | 5,854 | 5,455 | 5,309 | 5,305 | 3,052 | 3,052 | 2,668 | 2,668 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 403 | 408 | 451 | 1,168 | 1,758 | 1,831 | 1,848 | 1,165 | 1,809 | 1,778 | 1,798 | 371 | 1,720 | 1,760 | 221 | 223 | 191 | 220 | 215 | 241 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 8,739 | 8,730 | 8,714 | 6,653 | 6,804 | 6,840 | 10,401 | 6,340 | 8,986 | 8,326 | 8,322 | 8,022 | 8,217 | 8,192 | 6,361 | 6,028 | 7,966 | 7,662 | 7,400 | 6,949 | - | 3,611 | - | 3,240 | - | 4,175 | 4,215 | 3,281 | 3,697 | 3,668 | 3,845 | 4,088 | 2,525 | 1,952 | 2,224 | 1,730 | 2,229 | 1,862 | 1,819 | 1,281 | 1,208 | 1,209 | 1,022 | 1,414 | 1,564 | 1,623 |
Total Liabilities |
Loading...
|
M | 12,652 | 12,700 | 12,719 | 12,913 | 12,970 | 13,064 | 13,316 | 13,285 | 13,410 | 12,619 | 12,339 | 12,367 | 11,887 | 11,870 | 11,721 | 11,755 | 11,618 | 11,430 | 11,239 | 11,490 | - | 7,795 | 8,219 | 7,908 | 7,956 | 8,184 | 7,881 | 6,951 | 6,992 | 7,958 | 8,141 | 7,669 | 6,107 | 4,334 | 4,847 | 4,717 | 4,885 | 4,221 | 3,900 | 3,319 | 2,407 | 2,274 | 1,850 | 2,423 | 2,664 | 2,999 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 4,021 | 4,241 | 4,391 | 4,412 | 4,431 | 4,740 | 4,854 | 5,074 | 5,092 | 5,193 | 5,412 | - | - | 5,538 | 5,783 | 5,941 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 1,419 | 0 | 1,392 | - | 1,416 | 1,453 | 1,678 | 2,717 | 3,487 | 3,873 | 4,350 | 3,425 | 1,969 | 2,302 | 2,326 | 2,085 | 2,553 | 1,926 | 2,113 | 1,674 | 715 | 580 | 1,239 | 398 | 483 |
Retained Earnings |
Loading...
|
M | - | - | - | 865 | 863 | 866 | 588 | 534 | 604 | 515 | 473 | 452 | 378 | 293 | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -868 | -827 | -928 | -862 | -857 | -901 | -1,048 | -880 | -807 | -885 | -862 | -766 | -899 | -884 | -1,019 | -1,049 | -1,058 | -703 | -774 | -722 | -522 | -903 | 0 | -902 | - | -881 | -805 | -666 | -1,276 | -708 | -1,017 | -1,085 | -558 | -251 | -425 | -266 | -63 | -390 | -244 | -142 | 41 | 119 | 172 | 274 | 1,126 | 1,341 |
Capital Lease Obligations |
Loading...
|
M | 479 | 495 | 461 | 463 | 466 | 476 | 470 | 493 | 470 | 467 | 451 | 462 | 450 | 452 | 445 | 466 | 466 | 491 | 507 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,944 | 3,964 | 3,898 | 4,090 | 4,308 | 4,411 | 3,976 | 4,141 | 4,517 | 4,462 | 4,650 | 4,764 | 4,647 | 4,792 | 4,744 | 4,687 | 4,740 | 5,340 | 5,424 | 5,609 | 5,609 | 991 | 563 | 1,015 | 1,022 | 821 | 788 | 1,464 | 2,029 | 3,292 | 3,368 | 3,942 | 3,457 | 2,431 | 2,821 | 2,993 | 2,612 | 3,267 | 3,228 | 2,992 | 2,474 | 1,205 | 1,059 | 1,789 | 1,764 | 2,262 |
Shareholders' Equity and Liabilities |
|
M | 16,660 | 16,727 | 16,683 | 17,003 | 17,278 | 17,475 | 17,292 | 17,426 | 17,927 | 17,081 | 16,989 | 17,131 | 16,534 | 16,662 | 16,522 | 16,503 | 16,421 | 16,833 | 16,731 | 17,165 | 0 | 8,850 | - | 8,992 | - | 9,074 | 8,731 | 8,536 | 9,130 | 11,336 | 11,600 | 11,676 | 9,612 | 6,816 | 7,721 | 7,754 | 7,536 | 7,548 | 7,192 | 6,443 | 4,978 | 3,585 | 2,959 | 4,241 | 4,457 | 5,291 |
Treasury Stock |
Loading...
|
M | - | - | - | -12 | -14 | -18 | -49 | -18 | -35 | -37 | -50 | -29 | -40 | -45 | - | - | -11 | -11 | -12 | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 1,440 | 1,440 | 1,439 | 1,448 | 1,476 | 1,485 | 1,486 | 1,499 | 1,507 | 1,524 | 1,534 | 1,534 | 1,550 | 1,570 | 1,569 | 1,565 | 1,595 | 1,615 | 1,626 | 1,626 | 1,158 | 1,157 | 1,159 | 465 | 465 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -2,920 | 4,040 | 4,263 | 4,368 | 3,933 | -2,786 | 4,532 | 4,477 | -2,457 | -2,418 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 7,435 | 7,577 | 7,739 | 7,517 | 7,265 | 8,326 | 7,295 | 7,225 | 7,139 | 7,294 | 7,240 | - | - | 7,059 | 6,885 | 6,253 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 7,186 | 7,069 | 7,097 | 6,746 | 7,013 | 6,902 | 6,955 | 6,490 | 7,249 | 6,669 | 6,592 | 6,289 | 6,604 | 6,485 | 6,599 | 6,234 | 6,522 | 6,211 | 5,773 | 6,103 | 5,310 | 4,530 | 3,697 | 4,479 | 3,650 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 131 | 58 | 118 | 93 | 209 | 62 | 76 | 150 | 72 | 121 | 68 | 103 | 107 | 53 | 238 | 206 | 313 | 357 | 318 | 794 | 5 | 645 | 645 | 982 | 982 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email