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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,546 | 1,498 | 1,197 | 1,089 | 1,027 | 1,115 | 1,045 | 1,077 | 829 | 1,393 | 1,877 | 1,432 | 1,167 | 1,062 | 1,234 | 1,148 | 1,682 | 745 | 728 | 624 | 658 | 495 | 883 | 962 | 648 | 675 | 986 | 562 | 450 | 798 | 550 | 498 | 234 | 281 | 474 | 1,483 | 1,387 | 1,463 | 1,443 | 1,483 | 1,313 | 1,678 | - | - | - | 1,776 |
Short-Term Investments |
Loading...
|
M | 2,996 | - | -17,659 | -17,557 | - | 3,975 | 4,112 | 3,928 | 3,862 | 3,684 | - | - | 1,000 | - | - | - | - | - | - | - | - | - | 0 | 0 | 647 | 647 | 4,915 | 3,442 | 488 | 3,330 | 3,128 | 2,529 | 2,553 | 2,560 | 2,786 | 17,848 | 18,991 | 19,113 | 19 | 18,666 | 19,485 | 20,913 | - | - | - | 14 |
Cash and Short-Term Investments |
Loading...
|
M | 1,546 | 1,498 | 1,197 | 1,089 | 1,027 | 1,115 | 1,045 | 1,077 | 829 | 1,393 | 1,877 | 1,432 | 1,167 | 1,062 | 1,234 | 1,148 | 1,682 | 745 | 728 | 624 | 658 | 495 | 883 | 962 | 648 | 675 | 986 | 562 | 450 | 798 | 550 | 498 | 234 | 281 | 474 | 1,483 | 1,387 | 1,463 | 1,443 | 1,483 | 1,313 | 1,678 | - | - | - | - |
Receivables |
Loading...
|
M | 1,069 | 1,273 | 856 | 853 | 1,024 | 1,085 | 759 | 755 | 800 | 1,158 | 690 | 627 | 519 | 625 | 534 | 542 | 649 | 440 | 346 | 327 | 304 | 344 | 311 | 427 | 282 | 1,361 | 1,203 | 1,305 | 1,046 | 960 | 881 | 877 | 767 | 719 | 759 | 573 | 703 | 644 | 750 | 960 | 883 | 827 | - | - | - | - |
Inventory |
Loading...
|
M | 0 | - | - | 0 | 0 | - | - | 3,928 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 647 | 4,915 | 3,442 | 488 | 3,330 | 3,128 | 2,529 | 2,553 | 2,560 | 2,786 | 17,848 | 18,991 | 19,113 | 0 | 18,666 | 19,485 | 20,913 | - | - | - | - |
Other Current Assets |
Loading...
|
M | -2,615 | -2,771 | -2,053 | -1,942 | -2,051 | -3,975 | 123 | -3,928 | 104 | 87 | 150 | 93 | 77 | 78 | 76 | 60 | 82 | 69 | 66 | 62 | 49 | 49 | 43 | 42 | 40 | -647 | -4,915 | -3,442 | -488 | -3,330 | -3,128 | -2,529 | -2,553 | -2,560 | -2,785 | -17,848 | -18,991 | -19,080 | 19 | -18,588 | -19,477 | -20,899 | - | - | - | - |
Current Assets |
Loading...
|
M | 2,615 | 2,771 | 2,053 | 1,942 | 2,051 | 2,199 | 1,805 | 1,832 | 1,629 | 2,551 | 2,567 | 2,059 | 1,686 | 1,687 | 1,768 | 1,690 | 2,331 | 1,184 | 1,074 | 951 | 962 | 839 | 1,193 | 1,388 | 930 | 2,036 | 2,189 | 1,867 | 1,496 | 1,758 | 1,431 | 1,375 | 1,001 | 1,000 | 1,233 | 2,056 | 2,090 | 2,140 | 2,212 | 2,522 | 2,204 | 2,519 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 237 | 372 | 260 | 171 | 155 | 236 | 160 | 154 | 161 | 239 | 177 | 167 | 158 | 216 | 136 | 140 | 145 | 206 | 148 | 153 | 156 | 65 | - | - | - | 61 | - | - | - | 41 | - | - | - | 38 | - | - | - | 34 | - | - | - | 28 | - | - | - | - |
Goodwill |
Loading...
|
M | 1,130 | 1,124 | 998 | 998 | 999 | 1,000 | 997 | 998 | 1,000 | 788 | 788 | 788 | 370 | 371 | 369 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 144 | 86 | 86 | 86 | 61 | 58 | - | - | - | 8 |
Intangible Assets |
Loading...
|
M | 1,030 | 1,058 | 1,034 | 1,131 | 1,167 | 1,208 | 1,238 | 1,454 | 1,491 | 1,423 | 1,453 | 903 | 210 | 222 | 231 | 40 | 42 | 8 | 8 | 29 | 30 | 32 | 33 | 34 | 37 | 40 | 44 | 48 | 53 | 58 | 64 | 71 | 78 | 85 | 94 | 104 | 120 | 41 | 47 | 53 | 60 | 69 | - | - | - | 76 |
Goodwill and Intangible Assets |
Loading...
|
M | 2,160 | 2,182 | 2,031 | 2,129 | 2,166 | 2,208 | 2,235 | 2,452 | 2,491 | 2,211 | 2,240 | 1,690 | 580 | 593 | 601 | 184 | 185 | 152 | 152 | 173 | 174 | 175 | 177 | 178 | 181 | 184 | 188 | 192 | 197 | 202 | 208 | 214 | 222 | 229 | 238 | 248 | 264 | 127 | 133 | 139 | 120 | 127 | - | - | - | 84 |
Tangible Assets |
Loading...
|
M | - | - | -298 | 3,455 | 2,988 | 3,265 | -813 | 2,964 | -386 | -487 | -68 | 282 | 3,153 | 2,273 | 2,172 | 1,705 | 1,677 | 1,560 | 1,544 | 1,304 | 1,181 | 920 | 1,315 | 1,357 | 1,421 | 1,316 | 1,234 | 1,105 | 1,034 | 1,234 | 1,348 | 1,315 | 961 | 848 | 874 | 6,150 | 6,659 | 6,674 | 6,753 | 6,777 | 0 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | 19,227 | 18,662 | 4,466 | 4,101 | 3,975 | 4,112 | 3,928 | 3,862 | 16,501 | 3,323 | 14,509 | 1,932 | 1,683 | 1,602 | 1,479 | 1,938 | 1,664 | 1,780 | 1,566 | 1,476 | 1,326 | 1,416 | 1,466 | 7,291 | 7,307 | - | - | - | 3,799 | - | - | - | 3,028 | - | - | - | 78 | 77 | 140 | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | 1,003 | -13,091 | - | 7,949 | 8,225 | 7,855 | 7,724 | 20,185 | - | - | 2,932 | - | - | - | - | - | - | - | - | - | 1,416 | 1,466 | 7,938 | 7,955 | - | - | - | 7,129 | - | - | - | 5,588 | - | - | - | 19,191 | 96 | 18,806 | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 23,893 | 157 | 378 | 320 | 330 | 112 | 321 | 309 | 326 | 64 | 267 | 214 | 232 | 43 | 217 | 221 | 270 | 34 | 315 | 355 | 348 | 34 | 104 | 101 | 107 | 44 | 106 | 106 | 87 | 24 | 69 | 68 | 65 | 63 | 59 | 74 | 74 | 28 | 98 | 126 | 104 | 40 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 21,798 | 21,960 | 21,331 | 21,177 | 19,877 | 19,803 | 19,402 | 19,394 | 19,502 | 19,054 | 17,368 | 16,580 | 14,850 | 13,482 | 13,161 | 12,029 | 10,885 | 10,830 | 10,523 | 10,029 | 9,527 | 9,316 | 9,228 | 8,756 | 7,630 | 6,528 | 5,830 | 4,378 | 4,222 | 4,072 | 3,888 | 3,296 | 3,335 | 3,321 | 3,523 | 18,388 | 19,528 | 19,502 | 19,803 | 19,070 | 19,831 | 21,137 | - | - | - | - |
Total Assets |
Loading...
|
M | 24,413 | 24,731 | 23,384 | 23,119 | 21,929 | 22,003 | 21,206 | 21,226 | 21,131 | 21,605 | 19,934 | 18,640 | 16,536 | 15,169 | 14,929 | 13,720 | 13,217 | 12,014 | 11,597 | 10,980 | 10,489 | 10,155 | 10,422 | 10,145 | 8,560 | 8,564 | 8,019 | 6,244 | 5,718 | 5,830 | 5,319 | 4,672 | 4,336 | 4,321 | 4,500 | 20,444 | 21,618 | 21,641 | 22,015 | 21,592 | 22,036 | 23,655 | - | - | - | 24,496 |
Accounts Payable |
Loading...
|
M | 1,000 | 423 | 508 | 492 | 449 | 400 | 427 | 356 | 357 | 383 | 298 | 237 | 218 | 162 | 178 | 165 | 163 | 150 | 155 | 152 | 132 | 167 | 154 | 142 | 160 | 146 | 145 | 118 | 109 | 104 | 103 | 115 | 122 | 112 | 146 | 176 | 180 | 170 | 162 | 219 | 130 | 163 | - | - | - | 1,228 |
Short-Term Debt |
Loading...
|
M | 37 | 125 | 327 | 207 | 77 | 168 | 150 | 155 | 145 | 128 | 99 | 122 | 110 | 122 | 163 | 167 | 34 | 106 | 123 | 125 | 151 | 209 | 134 | 137 | 135 | 138 | 115 | 84 | 38 | 55 | 35 | 12 | 12 | 12 | 162 | 87 | 143 | 92 | 135 | 159 | 1,832 | 1,305 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 291 | - | - | - | - | - | - | - | - | - | - | - | 1,039 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 376 | - | - | - | - | - | 442 | 417 | 621 | 819 | 972 | - | 1,368 | -957 | 1,197 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3,064 | 3,243 | 2,935 | 3,120 | 3,098 | 2,853 | 2,944 | 3,082 | 3,042 | 3,507 | 2,961 | 3,036 | 790 | 1,429 | 1,490 | 1,225 | 1,402 | 1,401 | 1,478 | 1,208 | 1,365 | 1,196 | 1,279 | 1,538 | 1,117 | 1,211 | 1,278 | 724 | 863 | 824 | 723 | 663 | 504 | 11 | 31 | 84 | 86 | 49 | 1,538 | 58 | 57 | 80 | - | - | - | 254 |
Current Liabilities |
Loading...
|
M | 4,392 | 3,791 | 3,770 | 3,820 | 3,624 | 3,421 | 3,521 | 3,593 | 3,545 | 4,018 | 3,358 | 3,396 | 2,157 | 1,713 | 1,830 | 1,557 | 1,600 | 1,657 | 1,756 | 1,485 | 1,648 | 1,572 | 1,567 | 1,817 | 1,412 | 1,496 | 1,539 | 1,302 | 1,010 | 984 | 861 | 791 | 638 | 577 | 756 | 969 | 1,228 | 1,282 | 1,835 | 1,804 | 1,061 | 2,745 | - | - | - | - |
Long-Term Debt |
Loading...
|
M | - | 15,311 | 13,882 | 2,492 | 2,369 | 2,274 | 2,018 | 1,968 | 1,943 | 12,218 | 1,238 | 10,403 | 811 | 643 | 643 | 642 | 1,047 | 317 | 246 | 566 | 566 | 481 | 351 | 371 | 5,547 | 5,598 | 4,982 | 3,627 | 3,487 | 3,392 | 2,968 | 2,460 | 2,652 | 2,465 | 2,979 | 13,056 | 13,543 | 13,450 | 13,087 | 205 | 12,517 | 14,321 | - | - | - | 14,784 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 2,786 | 2,556 | 2,473 | 2,595 | 2,470 | 2,484 | 2,395 | 2,110 | 1,806 | 1,155 | 994 | 742 | 715 | 533 | 830 | 906 | 773 | 704 | 642 | 688 | 731 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 355 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 14,991 | 16,465 | 15,596 | 15,307 | 14,225 | 14,783 | 14,218 | 13,965 | 13,919 | 13,773 | 13,036 | 11,803 | 11,958 | 10,985 | 10,728 | 10,159 | 9,642 | 8,498 | 7,998 | 7,893 | 7,361 | 7,188 | 7,363 | 6,792 | 5,583 | 5,607 | 5,103 | 3,694 | 3,531 | 3,469 | 3,111 | 2,590 | 2,760 | 2,776 | 3,005 | 13,756 | 14,526 | 14,661 | 14,515 | 14,000 | 14,862 | 14,520 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 19,383 | 20,256 | 19,365 | 19,126 | 17,849 | 18,204 | 17,739 | 17,558 | 17,464 | 17,791 | 16,394 | 15,198 | 14,115 | 12,697 | 12,558 | 11,716 | 11,241 | 10,156 | 9,754 | 9,377 | 9,009 | 8,760 | 8,930 | 8,609 | 6,995 | 7,103 | 6,642 | 4,996 | 4,540 | 4,452 | 3,971 | 3,380 | 3,398 | 3,353 | 3,761 | 14,724 | 15,754 | 15,943 | 16,350 | 15,804 | 15,923 | 17,265 | - | - | - | 16,373 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 2,182 | 2,100 | 1,971 | 1,912 | 1,880 | 1,851 | 1,914 | 1,882 | 1,750 | 1,034 | 1,044 | 1,012 | 800 | 747 | 525 | 508 | 380 | 332 | 326 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -426 | -421 | -369 | -374 | -227 | -155 | -89 | -129 | -131 | -174 | -152 | -164 | -145 | -138 | -51 | -44 | -35 | -25 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -10 | -6 | -17 | -10 | -12 | -15 | -29 | -17 | -6 | -2 | -3 | 1 | 0 | 0 | -7 | -11 | -11 | -6 | -11 | -9 | -7 | -9 | -7 | -7 | -4 | -4 | -4 | -7 | -8 | -9 | -9 | -9 | -6 | -5 | -2 | -1 | -2 | -1 | -1 | 1 | 1 | -35 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | 320 | 327 | 207 | 191 | 191 | 193 | 189 | 197 | 205 | 215 | 198 | 187 | 180 | 162 | 165 | 170 | 169 | 174 | 179 | 183 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,767 | 1,893 | 1,733 | 1,750 | 1,670 | 1,589 | 1,512 | 1,639 | 1,693 | 1,825 | 1,753 | 1,622 | 1,161 | 1,194 | 1,142 | 945 | 899 | 768 | 752 | 635 | 600 | 588 | 1,491 | 1,535 | 1,565 | 1,460 | 1,378 | 1,248 | 1,178 | 1,377 | 1,348 | 1,291 | 938 | 645 | 995 | 5,719 | 5,864 | 5,697,935 | 5,665 | 5,789 | 543 | 6,426 | - | - | - | 494 |
Shareholders' Equity and Liabilities |
|
M | 24,413 | 24,731 | 23,384 | 23,119 | 21,929 | 22,003 | 21,206 | 21,226 | 21,131 | 21,605 | 19,934 | 18,640 | 16,536 | 15,169 | 14,929 | 13,720 | 13,217 | 12,014 | 11,597 | 10,980 | 10,489 | 10,155 | 10,422 | 10,145 | 8,560 | 8,564 | 8,019 | 6,244 | 5,718 | 5,830 | 5,319 | 4,672 | 4,336 | 4,074 | 4,500 | 20,444 | 21,618 | 21,358 | 22,015 | 21,592 | 22,036 | 23,502 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 193 | 190 | 186 | 194 | 179 | 190 | 176 | 175 | 174 | 187 | 187 | 181 | 164 | 164 | 158 | 147 | 118 | 118 | 122 | 117 | 111 | 111 | 99 | 98 | 214 | 214 | 82 | 84 | 81 | 81 | 84 | 82 | 81 | 81 | 81 | 82 | 81 | 81 | 81 | 80 | 80 | 80 | 99 | 99 | 99 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -295 | 3,458 | 2,991 | 3,268 | -810 | 2,966 | -383 | -484 | -65 | 285 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 3,788 | 3,474 | 3,557 | 3,213 | 3,200 | 2,917 | 3,024 | 3,215 | 2,642 | 2,089 | 1,827 | 2,039 | 1,957 | 2,763 | 1,167 | 1,097 | 1,315 | 1,375 | 1,185 | 1,367 | 1,470 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,848 | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 15,436 | 14,209 | 2,699 | 2,447 | 2,442 | 2,168 | 2,123 | 2,088 | 12,345 | 1,338 | 10,525 | 922 | 765 | 805 | 809 | 1,081 | 423 | 369 | 691 | 717 | 690 | 485 | 508 | 5,682 | 5,736 | 5,097 | 3,710 | 3,525 | 3,447 | 3,003 | 2,473 | 2,664 | 2,477 | 3,140 | 13,143 | 13,686 | 13,542 | 13,223 | 365 | 14,349 | 15,626 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 125 | - | - | 77 | 168 | 150 | 155 | 145 | 72 | 10 | 105 | 21 | 72 | 139 | 82 | - | 72 | 72 | 100 | 110 | 115 | 118 | 118 | 121 | 120 | 102 | 3,688 | 49 | 3,392 | 35 | 12 | 12 | 0 | - | - | - | 1 | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email