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 | 158 | 242 | 223 | 202 | 194 | 280 | 205 | 200 | 213 | 221 | 239 | 208 | 261 | 306 | 460 | 596 | 278 | 294 | 259 | 206 | 333 | 607 | 522 | 511 | 490 | 454 | 378 | 404 | 372 | 298 | 287 | 567 | 576 | 556 | 502 | 83 | 90 | 93 | 90 | - | - | - | 78 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 158 | 242 | 223 | 202 | 194 | 280 | 205 | 200 | 213 | 221 | 239 | 208 | 261 | 306 | 460 | 596 | 278 | 294 | 259 | 206 | 333 | 607 | 522 | 511 | 490 | 454 | 378 | 404 | 372 | 298 | 287 | 567 | 576 | 556 | 502 | 83 | 90 | 93 | 90 | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 397 | 438 | 512 | 385 | 357 | 364 | 422 | 346 | 336 | 370 | 293 | 397 | 377 | 336 | 292 | 395 | 401 | 431 | 340 | 341 | 398 | 255 | 230 | 193 | 165 | 257 | 230 | 210 | 205 | 277 | 191 | 145 | 178 | 259 | 240 | 212 | 175 | 269 | 273 | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 666 | 641 | 650 | 765 | 747 | 755 | 772 | 902 | 854 | 756 | 728 | 691 | 600 | 523 | 511 | 519 | 471 | 436 | 469 | 524 | 491 | 290 | 323 | 308 | 293 | 276 | 317 | 301 | 278 | 232 | 289 | 232 | 218 | 209 | 276 | 276 | 272 | 264 | 292 | - | - | - | 328 | - | - | - |
Other Current Assets |
Loading...
|
M | 33 | 34 | 172 | 216 | 191 | 203 | 191 | 193 | 191 | 203 | 179 | 13 | 13 | 176 | 158 | 13 | 19 | 11 | 177 | 196 | 9 | 12 | 96 | 25 | 100 | 4 | 95 | 4 | 3 | 6 | 122 | 118 | 1 | 4 | 6 | 9 | 12 | 10 | 13 | - | - | - | 89 | - | - | - |
Current Assets |
Loading...
|
M | 1,358 | 1,471 | 1,557 | 1,568 | 1,488 | 1,602 | 1,590 | 1,641 | 1,594 | 1,550 | 1,440 | 1,414 | 1,357 | 1,340 | 2,211 | 1,618 | 1,266 | 2,068 | 2,037 | 2,075 | 2,178 | 1,209 | 1,171 | 1,091 | 1,048 | 1,039 | 1,020 | 981 | 923 | 875 | 890 | 1,063 | 1,043 | 1,086 | 1,127 | 661 | 626 | 713 | 747 | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 479 | 481 | 462 | 449 | 450 | 457 | 462 | 473 | 493 | 491 | 495 | 488 | 482 | 488 | 474 | 468 | 439 | 441 | 362 | 361 | 364 | 163 | 167 | 167 | 172 | 172 | 177 | 178 | 182 | 189 | 202 | 197 | 203 | 199 | 206 | 218 | 217 | 221 | 213 | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 1,022 | 1,024 | 1,016 | 1,023 | 1,020 | 1,016 | 1,003 | 1,035 | 1,049 | 1,053 | 1,054 | 1,058 | 1,058 | 1,056 | 1,016 | 1,009 | 1,009 | 1,023 | 1,005 | 1,062 | 1,012 | 244 | 244 | 230 | 231 | 230 | 230 | 230 | 229 | 229 | 230 | 37 | 38 | 38 | 38 | 39 | 38 | 37 | 37 | - | - | - | 37 | - | - | - |
Intangible Assets |
Loading...
|
M | 1,209 | 1,224 | 1,238 | 1,253 | 1,267 | 1,282 | 1,296 | 1,838 | 1,841 | 1,856 | 1,871 | 1,887 | 1,903 | 1,918 | 1,909 | 1,923 | 1,934 | 1,946 | 1,959 | 1,922 | 1,937 | 229 | 233 | 214 | 218 | 221 | 224 | 226 | 229 | 231 | 235 | 78 | 78 | 77 | 76 | 78 | 78 | 79 | 80 | - | - | - | 37 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,231 | 2,248 | 2,254 | 2,276 | 2,287 | 2,298 | 2,299 | 2,873 | 2,889 | 2,910 | 2,925 | 2,946 | 2,960 | 2,974 | 2,925 | 2,932 | 2,943 | 2,969 | 2,964 | 2,985 | 2,949 | 473 | 477 | 444 | 449 | 451 | 454 | 456 | 458 | 460 | 464 | 114 | 115 | 115 | 114 | 116 | 116 | 116 | 117 | - | - | - | 74 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -2,043 | -2,109 | -2,138 | -2,167 | -2,168 | -2,373 | -2,428 | -2,500 | -2,569 | -2,605 | -2,616 | -2,645 | -2,616 | -2,546 | -2,570 | -2,381 | -2,420 | -2,414 | -2,304 | -403 | -452 | -396 | -404 | -417 | -369 | -369 | -391 | -443 | -494 | -117 | -125 | -147 | -175 | -413 | - | - | 607 | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 127 | 132 | 149 | 145 | 145 | 159 | 159 | 176 | 162 | 135 | 126 | 106 | 113 | 101 | 94 | 86 | 83 | 66 | 64 | 104 | 101 | 2,536 | 1,327 | 69 | 71 | 68 | 125 | 120 | 122 | 118 | 112 | 60 | 60 | 57 | 69 | 47 | 35 | 43 | 42 | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 2,929 | 2,953 | 2,953 | 2,937 | 2,948 | 2,976 | 2,982 | 3,542 | 3,566 | 3,560 | 3,568 | 3,563 | 3,580 | 3,589 | 3,517 | 3,508 | 3,486 | 3,499 | 3,413 | 3,502 | 3,464 | 3,207 | 2,008 | 714 | 725 | 725 | 803 | 799 | 805 | 808 | 842 | 534 | 541 | 531 | 503 | 456 | 444 | 449 | 448 | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 4,287 | 4,424 | 4,510 | 4,505 | 4,436 | 4,578 | 4,572 | 5,183 | 5,160 | 5,110 | 5,008 | 4,977 | 4,938 | 4,929 | 5,728 | 5,127 | 4,753 | 5,567 | 5,450 | 5,578 | 5,642 | 4,416 | 3,179 | 1,805 | 1,772 | 1,764 | 1,824 | 1,780 | 1,728 | 1,683 | 1,732 | 1,597 | 1,584 | 1,618 | 1,630 | 1,117 | 1,070 | 1,162 | 1,195 | - | - | - | 1,239 | - | - | - |
Accounts Payable |
Loading...
|
M | 362 | 375 | 371 | 381 | 329 | 353 | 329 | 373 | 383 | 420 | 455 | 408 | 368 | 390 | 378 | 322 | 281 | 289 | 299 | 308 | 291 | 232 | 229 | 194 | 167 | 191 | 219 | 182 | 168 | 182 | 217 | 162 | 147 | 156 | 167 | 144 | 149 | 153 | 191 | - | - | - | 179 | - | - | - |
Short-Term Debt |
Loading...
|
M | 31 | 32 | 38 | 34 | 31 | 29 | 35 | 89 | 31 | 213 | 135 | 133 | 122 | 27 | 862 | 313 | 291 | 114 | 34 | 53 | 20 | 339 | 251 | 179 | 151 | 115 | 108 | 112 | 88 | 33 | 61 | 13 | 14 | 14 | 8 | 4 | - | - | 8 | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 174 | 207 | - | - | - | - | - | - | - | - | - | 154 | 167 | - | - | 186 | 145 | 233 | - | - | 201 | 121 | - | 121 | - | 127 | - | 122 | 117 | 143 | - | - | 131 | 175 | 171 | 139 | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 101 | 111 | 326 | 311 | 277 | 316 | 334 | 311 | 324 | 383 | 357 | 137 | 123 | 361 | 409 | 164 | 176 | 509 | 737 | 744 | 505 | 140 | 271 | 106 | 234 | 114 | 255 | 89 | 99 | 101 | 255 | 232 | 108 | 102 | 122 | 58 | 175 | 180 | 190 | - | - | - | 216 | - | - | - |
Current Liabilities |
Loading...
|
M | 668 | 724 | 734 | 726 | 637 | 697 | 698 | 773 | 739 | 1,016 | 946 | 832 | 779 | 778 | 1,648 | 984 | 893 | 1,145 | 1,069 | 1,106 | 1,016 | 832 | 751 | 599 | 552 | 547 | 582 | 505 | 471 | 458 | 533 | 407 | 400 | 447 | 468 | 345 | 324 | 333 | 380 | - | - | - | 395 | - | - | - |
Long-Term Debt |
Loading...
|
M | 3,226 | 3,303 | 3,332 | 3,377 | 3,415 | 3,507 | 3,468 | 3,545 | 3,593 | 3,318 | 3,333 | 3,356 | 3,352 | 3,345 | 3,307 | 3,253 | 3,011 | 3,384 | 3,416 | 3,493 | 3,557 | 975 | 976 | 977 | 977 | 978 | 979 | 979 | 980 | 981 | 982 | 982 | 983 | 984 | 995 | 995 | - | - | 984 | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 33 | 45 | 136 | 219 | 220 | 227 | 52 | 170 | 265 | 273 | 178 | 71 | 74 | 326 | 324 | 331 | 302 | 275 | 51 | 408 | 424 | 2,538 | 1,427 | 181 | 198 | 206 | 178 | 209 | 210 | 226 | 247 | 210 | 211 | 220 | 227 | 74 | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,428 | 3,529 | 3,565 | 3,612 | 3,651 | 3,750 | 3,744 | 3,910 | 3,960 | 3,685 | 3,705 | 3,805 | 3,814 | 3,822 | 3,771 | 3,756 | 3,486 | 3,834 | 3,837 | 3,901 | 3,981 | 3,514 | 2,403 | 1,158 | 1,175 | 1,184 | 1,157 | 1,188 | 1,190 | 1,207 | 1,228 | 1,193 | 1,194 | 1,203 | 1,222 | 1,069 | 79 | 92 | 90 | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 4,096 | 4,253 | 4,299 | 4,338 | 4,288 | 4,447 | 4,442 | 4,683 | 4,699 | 4,701 | 4,652 | 4,637 | 4,593 | 4,600 | 5,419 | 4,741 | 4,379 | 4,979 | 4,906 | 5,007 | 4,997 | 4,346 | 3,154 | 1,757 | 1,728 | 1,730 | 1,739 | 1,693 | 1,661 | 1,665 | 1,762 | 1,600 | 1,595 | 1,650 | 1,690 | 1,414 | 403 | 425 | 470 | - | - | - | 501 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 768 | 786 | 803 | 829 | 848 | 844 | 840 | 832 | 850 | 846 | 842 | 859 | 859 | 854 | 853 | 870 | 867 | 861 | 208 | 218 | 224 | 205 | 199 | 197 | 194 | 188 | 183 | 195 | 193 | 189 | 183 | 182 | - | - | - | - | - | - | - | - | - | - | - |
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 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -184 | -216 | -256 | -305 | 59 | 28 | 31 | -5 | -64 | -60 | -25 | -66 | 11 | 6 | 149 | - | 110 | 128 | 226 | 177 | 196 | 191 | 180 | 199 | 182 | 175 | 146 | 0 | 65 | 57 | 57 | 7 | 0 | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -156 | -159 | -138 | -179 | -184 | -175 | -145 | -158 | -162 | -212 | -230 | -264 | -261 | -305 | -308 | -305 | -307 | -273 | -298 | -245 | -228 | -248 | -242 | -256 | -234 | -228 | -239 | -265 | -272 | -286 | -266 | -241 | -235 | -251 | -249 | -79 | -74 | -61 | -32 | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 96 | 100 | 102 | 101 | 104 | 107 | 104 | 108 | 114 | 117 | 120 | 123 | 126 | 128 | 128 | 129 | 96 | 86 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 191 | 171 | 211 | 167 | 148 | 131 | 131 | 500 | 461 | 409 | 356 | 341 | 344 | 330 | 309 | 386 | 374 | 588 | 544 | 571 | 645 | 70 | 25 | 48 | 45 | 34 | 85 | 87 | 67 | 17 | -30 | -3 | -10 | -33 | -60 | -297 | 667 | 738 | 725 | - | - | - | 738 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 4,287 | 4,424 | 4,510 | 4,505 | 4,436 | 4,578 | 4,572 | 5,183 | 5,160 | 5,110 | 5,008 | 4,977 | 4,938 | 4,929 | 5,728 | 5,127 | 4,753 | 5,567 | 5,450 | 5,578 | 5,642 | 4,416 | 3,179 | 1,805 | 1,772 | 1,764 | 1,824 | 1,780 | 1,728 | 1,683 | 1,732 | 1,597 | 1,584 | 1,618 | 1,630 | 1,117 | 1,070 | 1,162 | 1,195 | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | -249 | - | - | -251 | -242 | -182 | -182 | -182 | -177 | -180 | -180 | -142 | -158 | -161 | -116 | -117 | -129 | -118 | -118 | -118 | -72 | -25 | -25 | -26 | -30 | -21 | -21 | -22 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 73 | 73 | 73 | 73 | 72 | 72 | 71 | 72 | 72 | 67 | 73 | 69 | 68 | 74 | 69 | 69 | 70 | 70 | 69 | 71 | 67 | 61 | 61 | 61 | 61 | 62 | 62 | 63 | 63 | 63 | 63 | 63 | 62 | 62 | 63 | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 63 | 63 | 63 | 63 |
Shareholders' Equity (Tangible) |
|
M | - | - | -2,042 | -2,109 | -2,138 | -2,166 | -2,168 | -2,372 | -2,427 | -2,499 | -2,569 | -2,604 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 3,613 | 3,639 | 3,815 | 3,739 | 3,834 | 3,837 | 3,752 | 3,707 | 3,697 | 3,735 | 3,677 | 4,628 | 4,161 | 3,580 | 3,791 | 3,754 | 3,753 | 3,910 | 1,922 | 1,750 | 1,666 | 1,619 | 1,547 | 1,465 | 1,496 | 1,440 | 1,312 | 1,330 | 1,563 | 1,573 | 1,554 | 1,505 | 1,082 | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,257 | 3,336 | 3,370 | 3,411 | 3,445 | 3,535 | 3,502 | 3,634 | 3,624 | 3,531 | 3,468 | 3,489 | 3,474 | 3,372 | 4,169 | 3,565 | 3,302 | 3,497 | 3,450 | 3,546 | 3,577 | 1,315 | 1,227 | 1,155 | 1,129 | 1,092 | 1,087 | 1,092 | 1,067 | 1,014 | 1,043 | 996 | 997 | 998 | 1,003 | 999 | - | - | 993 | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 13 | 14 | 20 | 17 | 14 | 12 | 18 | 73 | 13 | 195 | 117 | 115 | 104 | 10 | 845 | 297 | 275 | 97 | 32 | 52 | 18 | 64 | 4 | 4 | 4 | 4 | 4 | 1,092 | 88 | 33 | 4 | 13 | 14 | - | 3 | - | - | - | 8 | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email