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 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 247 | 479 | 461 | 368 | 363 | 605 | 395 | 330 | 315 | 1,188 | 1,128 | 686 | 745 | 515 | 467 | 377 | 436 | 256 | 134 | - | 10 | - | 12 | 19 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,244 | - | 1,230 | 1,213 |
Cash and Short-Term Investments |
Loading...
|
M | 247 | 479 | 461 | 368 | 363 | 605 | 395 | 330 | 315 | 1,188 | 1,128 | 686 | 745 | 515 | 467 | 377 | 436 | 256 | 134 | - | 1,254 | - | 1,242 | 1,232 |
Receivables |
Loading...
|
M | 1,714 | 1,831 | 1,810 | 1,827 | 1,711 | 1,772 | 1,760 | 1,712 | 1,636 | 984 | 947 | 848 | 747 | 781 | 906 | 891 | 913 | 975 | 1,072 | - | 0 | - | 0 | 0 |
Inventory |
Loading...
|
M | 148 | 150 | 155 | 170 | 163 | 163 | 150 | 149 | 142 | 69 | 71 | 69 | 66 | 64 | 57 | 60 | 59 | 58 | 60 | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 123 | 122 | 226 | 167 | 127 | 110 | 167 | 170 | 134 | 83 | 93 | 82 | 75 | 77 | 74 | 61 | 42 | 33 | 27 | - | 0 | - | 0 | 0 |
Current Assets |
Loading...
|
M | 2,232 | 2,582 | 2,652 | 2,532 | 2,364 | 2,652 | 2,472 | 2,361 | 2,227 | 2,626 | 2,239 | 1,685 | 1,633 | 1,437 | 1,504 | 1,394 | 1,450 | 1,342 | 1,293 | - | 1,254 | - | 1,242 | 1,232 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 609 | 618 | 604 | 639 | 621 | 629 | 608 | 614 | 628 | 427 | 439 | 453 | 459 | 462 | 452 | 467 | 500 | 507 | 331 | - | - | - | - | - |
Goodwill |
Loading...
|
M | 2,471 | 2,471 | 2,404 | 2,444 | 2,405 | 2,382 | 2,327 | 2,226 | 2,310 | 1,106 | 1,099 | 1,079 | 1,077 | 1,082 | 851 | 780 | 767 | 980 | 382 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,549 | 1,620 | 1,624 | 1,703 | 1,734 | 1,784 | 1,683 | 2,028 | 2,182 | 882 | 897 | 912 | 931 | 965 | 921 | 1,019 | 1,069 | 1,121 | 51 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 4,020 | 4,091 | 4,028 | 4,147 | 4,139 | 4,166 | 4,010 | 4,254 | 4,492 | 1,988 | 1,996 | 1,991 | 2,008 | 2,047 | 1,772 | 1,799 | 1,836 | 2,101 | 433 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -1,796 | -1,900 | -1,177 | -1,242 | -1,063 | -2,098 | -1,417 | 335 | 301 | -163 | -217 | -489 | -174 | -234 | -311 | - | - | - | 1,253 | 1,253 | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 331 | 175 | 151 | 130 | 523 | 532 | 790 | 762 | 725 | 45 | 23 | 27 | 29 | 30 | 34 | 45 | 36 | 61 | 47 | - | 0 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 4,960 | 5,008 | 5,297 | 5,442 | 5,402 | 5,439 | 5,469 | 5,693 | 5,915 | 2,533 | 2,544 | 2,558 | 2,585 | 2,628 | 2,322 | 2,376 | 2,436 | 2,669 | 811 | - | - | - | - | - |
Total Assets |
Loading...
|
M | 7,192 | 7,590 | 7,949 | 7,974 | 7,766 | 8,091 | 7,941 | 8,054 | 8,142 | 5,159 | 4,783 | 4,243 | 4,218 | 4,065 | 3,826 | 3,770 | 3,886 | 4,011 | 2,104 | - | 1,254 | - | 1,242 | 1,232 |
Accounts Payable |
Loading...
|
M | 382 | 472 | 431 | 473 | 442 | 490 | 469 | 448 | 391 | 236 | 205 | 180 | 167 | 150 | 142 | 155 | 152 | 156 | 190 | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 180 | 80 | 328 | 79 | 78 | 279 | 71 | 67 | 66 | 28 | 29 | 42 | 63 | 49 | 44 | 45 | 244 | 46 | 362 | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 542 | 526 | 474 | 491 | 469 | 463 | 428 | 421 | 422 | 243 | 238 | 232 | 221 | 219 | 249 | 235 | 205 | 193 | 184 | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 550 | 729 | 666 | 608 | 560 | 689 | 555 | 517 | 488 | 360 | 320 | 276 | 330 | 423 | 399 | 386 | 318 | 428 | 380 | - | - | - | 0 | 0 |
Current Liabilities |
Loading...
|
M | 1,654 | 1,807 | 1,899 | 1,651 | 1,549 | 1,921 | 1,523 | 1,453 | 1,367 | 867 | 792 | 730 | 781 | 841 | 834 | 821 | 919 | 823 | 1,116 | - | 0 | - | 0 | 0 |
Long-Term Debt |
Loading...
|
M | 2,624 | 2,322 | 2,342 | 2,590 | 2,588 | 2,583 | 2,781 | 2,814 | 2,812 | 1,766 | 1,469 | 1,457 | 1,394 | 1,397 | 1,160 | 1,163 | 1,167 | 1,171 | 302 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 156 | 138 | 132 | 132 | 323 | 914 | 348 | 380 | 399 | 160 | 180 | 99 | 209 | 128 | 119 | 106 | 83 | 49 | 19 | - | 1 | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,237 | 2,915 | 3,818 | 3,279 | 4,052 | 4,043 | 3,471 | 3,648 | 3,700 | 1,969 | 1,694 | 1,685 | 1,646 | 1,666 | 1,394 | 1,384 | 1,442 | 1,431 | 391 | - | 1 | - | 1 | 1 |
Total Liabilities |
Loading...
|
M | 4,891 | 4,722 | 5,717 | 4,930 | 5,601 | 5,964 | 4,994 | 5,101 | 5,067 | 2,836 | 2,486 | 2,415 | 2,427 | 2,507 | 2,228 | 2,205 | 2,361 | 2,254 | 1,507 | - | 1 | - | 1 | 1 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 2,569 | 2,558 | 2,565 | 2,564 | 2,583 | 2,560 | 2,559 | 2,105 | 2,102 | 1,856 | 1,886 | 1,881 | 1,880 | - | - | - | 1,188 | - | 1,188 | 1,188 |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,188 | - | - | 1,188 |
Retained Earnings |
Loading...
|
M | - | - | - | - | -138 | -164 | -186 | -214 | -255 | -237 | -252 | -271 | -292 | -284 | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -523 | -490 | -294 | -228 | -266 | -267 | -229 | -194 | -50 | - | -10 | -6 | -19 | -14 | -26 | -27 | -30 | 3 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 248 | 247 | 242 | 241 | 227 | 239 | 223 | 236 | 253 | 106 | 107 | 110 | 126 | 127 | 116 | 118 | 120 | 122 | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,301 | 2,868 | 2,232 | 3,044 | 2,165 | 2,127 | 2,947 | 2,953 | 3,075 | 2,323 | 2,297 | 1,828 | 1,791 | 1,558 | 1,598 | 1,565 | 1,525 | 1,757 | 597 | - | 1,253 | - | 1,241 | 1,231 |
Shareholders' Equity and Liabilities |
|
M | 7,192 | 7,590 | 7,949 | 7,974 | 7,766 | 8,091 | 7,941 | 8,054 | 8,142 | 5,159 | 4,783 | 4,243 | 4,218 | 4,065 | 3,826 | 3,770 | 3,886 | 4,011 | 2,104 | - | 1,254 | - | 1,242 | 1,232 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 250 | 235 | 270 | 270 | 267 | 267 | 266 | 266 | 232 | 225 | 209 | 206 | 192 | 169 | 182 | 176 | 170 | 133 | 170 | 170 | - | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -1,796 | -1,103 | -380 | -445 | -266 | -1,301 | -620 | 335 | 301 | -163 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 3,029 | 3,467 | 3,247 | 3,211 | 3,193 | 2,982 | 2,626 | 2,185 | 2,202 | 1,961 | 1,759 | 1,676 | 1,940 | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,804 | 2,402 | 2,670 | 2,669 | 2,666 | 2,862 | 2,852 | 2,881 | 2,878 | 1,794 | 1,498 | 1,499 | 1,457 | 1,446 | 1,204 | 1,208 | 1,411 | 1,217 | 664 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 105 | 5 | 256 | 6 | 6 | 206 | 6 | 3 | 2 | 1 | 1 | 13 | 18 | 18 | 16 | 18 | 217 | 19 | 362 | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email