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 | 2018-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 70 | 136 | 174 | 82 | 73 | 82 | 237 | 231 | 189 | 190 | 1,150 | 310 | 11 | 27 | 1,817 | 724 | 91 | 575 | 0 | 209 | 0 | 7 | 7 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 70 | 136 | 174 | 82 | 73 | 82 | 237 | 231 | 189 | 190 | 1,150 | 310 | 11 | 27 | 1,817 | 724 | 91 | 575 | 0 | 209 | 0 | - | - | - |
Receivables |
Loading...
|
M | 1,080 | 1,128 | 1,183 | 1,113 | 1,022 | 1,118 | 1,212 | 1,094 | 845 | 1,135 | 1,091 | 874 | 816 | 867 | 732 | 744 | 762 | 713 | 748 | 643 | 574 | 575 | 575 | - |
Inventory |
Loading...
|
M | 0 | 98 | - | 0 | 1,022 | 84 | - | - | - | 82 | - | - | - | 57 | - | - | - | 51 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 254 | 123 | 248 | 251 | 202 | 183 | 189 | 195 | 725 | 89 | 166 | 149 | 136 | 76 | 147 | 151 | 150 | 51 | - | 112 | 108 | 42 | 42 | - |
Current Assets |
Loading...
|
M | 1,404 | 1,485 | 1,605 | 1,446 | 2,319 | 1,383 | 1,638 | 1,519 | 1,759 | 1,496 | 2,406 | 1,334 | 963 | 1,028 | 2,696 | 1,619 | 1,004 | 1,420 | 890 | 964 | 682 | 681 | 681 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 7,048 | 6,981 | 6,863 | 6,402 | 6,401 | 6,540 | 6,539 | 6,047 | 5,656 | 6,011 | 5,572 | 5,007 | 5,052 | 5,075 | 3,259 | 3,301 | 3,363 | 2,850 | - | 2,588 | 2,554 | - | - | - |
Goodwill |
Loading...
|
M | 8,054 | 7,891 | 7,898 | 7,430 | 7,603 | 8,182 | 8,185 | 7,814 | 7,296 | 7,501 | 6,930 | 6,418 | 6,464 | 6,500 | 5,757 | 5,823 | 6,009 | 5,174 | 5,172 | 4,970 | 4,996 | 4,979 | 4,979 | - |
Intangible Assets |
Loading...
|
M | 2,993 | 3,056 | 3,056 | 2,948 | 3,126 | 3,245 | 3,291 | 3,395 | 3,174 | 3,330 | 3,181 | 2,901 | 2,995 | 3,093 | 3,024 | 3,121 | 3,293 | 2,848 | 2,929 | 2,823 | 2,902 | 2,961 | 2,961 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 11,047 | 10,947 | 10,954 | 10,378 | 10,729 | 11,427 | 11,476 | 11,209 | 10,470 | 10,831 | 10,111 | 9,319 | 9,458 | 9,594 | 8,781 | 8,944 | 9,303 | 8,022 | 8,101 | 7,793 | 7,898 | 7,940 | 7,940 | - |
Tangible Assets |
Loading...
|
M | - | - | -3,665 | - | - | -5,390 | -5,160 | -5,065 | -4,772 | -5,055 | -4,583 | -3,907 | -4,067 | -3,915 | -3,153 | -3,154 | -3,202 | -5,283 | -5,140 | -4,826 | -4,854 | -4,748 | -4,748 | - |
Long-Term Investments |
Loading...
|
M | 291 | 319 | 316 | 272 | 310 | 327 | 322 | 298 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 125 | 83 | 113 | 60 | 71 | 90 | 41 | 39 | 36 | 36 | 36 | 35 | 36 | 33 | 34 | 34 | 34 | 32 | -740 | 35 | 35 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 18,645 | 19,187 | 18,285 | 17,112 | 17,512 | 18,385 | 18,377 | 17,593 | 16,184 | 16,878 | 15,719 | 14,362 | 14,546 | 14,702 | 12,073 | 12,279 | 12,699 | 10,904 | 10,906 | 10,416 | 10,486 | - | - | - |
Total Assets |
Loading...
|
M | 20,048 | 20,672 | 19,890 | 18,558 | 19,830 | 19,768 | 20,014 | 19,112 | 17,943 | 18,374 | 18,126 | 15,695 | 15,509 | 15,730 | 14,769 | 13,898 | 13,703 | 12,324 | 11,796 | 11,381 | 11,168 | 11,072 | 11,072 | - |
Accounts Payable |
Loading...
|
M | 1,533 | 1,679 | 1,553 | 1,442 | 1,380 | 1,558 | 1,496 | 1,372 | 1,119 | 1,320 | 1,177 | 991 | 950 | 1,015 | 748 | 702 | 749 | 732 | 698 | 566 | 565 | 606 | 606 | - |
Short-Term Debt |
Loading...
|
M | 73 | 69 | 54 | 51 | 71 | 69 | 70 | 67 | 64 | 68 | 68 | 112 | 112 | 101 | 105 | 106 | 113 | 98 | 2 | 96 | 61 | 51 | 51 | - |
Current Revenue (Deferred) |
Loading...
|
M | - | 208 | - | - | - | 248 | - | - | - | 199 | 81 | - | - | - | - | - | - | - | - | - | 20 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 64 | -146 | 150 | 377 | 99 | 817 | 981 | 963 | 1,260 | -64 | 57 | 85 | 86 | 77 | 47 | 34 | 30 | 36 | 16 | 19 | 19 | 14 | 14 | - |
Current Liabilities |
Loading...
|
M | 1,670 | 1,810 | 1,756 | 1,870 | 1,550 | 2,692 | 2,547 | 2,402 | 2,443 | 1,522 | 1,383 | 1,188 | 1,148 | 1,193 | 900 | 842 | 892 | 865 | 821 | 680 | 665 | 681 | 681 | - |
Long-Term Debt |
Loading...
|
M | 9,149 | 8,830 | 8,849 | 7,888 | 9,555 | 9,249 | 9,359 | 8,773 | 8,000 | 9,211 | 8,400 | 6,521 | 7,745 | 7,520 | 6,056 | 5,084 | 4,484 | 7,561 | 6,842 | 6,612 | 6,340 | 6,205 | 6,205 | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 37 | 39 | 40 | 40 | 43 | 48 | 51 | 51 | 40 | 41 | 1,436 | 30 | 36 | 37 | 10 | 9 | 13 | 12 | - | 23 | 24 | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 10,993 | 11,475 | 10,621 | 9,556 | 11,325 | 11,031 | 11,146 | 10,566 | 9,801 | 11,075 | 11,215 | 9,095 | 8,970 | 8,857 | 8,208 | 7,229 | 6,677 | 8,691 | 7,987 | 7,710 | 7,438 | - | - | - |
Total Liabilities |
Loading...
|
M | 12,663 | 13,286 | 12,377 | 11,426 | 12,875 | 13,724 | 13,693 | 12,968 | 12,244 | 12,598 | 12,598 | 10,283 | 10,118 | 10,051 | 9,108 | 8,071 | 7,570 | 9,556 | 8,808 | 8,390 | 8,104 | 7,879 | 7,879 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 77 | 71 | 69 | 64 | 54 | 44 | 36 | 32 | 16 | 13 | 9 | 6 | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 7,744 | 7,660 | 7,645 | 6,860 | 6,860 | 6,860 | 3,525 | 3,529 | 3,470 | 3,470 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 135 | 15 | 137 | 6 | 132 | 130 | 198 | -148 | -368 | -254 | -212 | -412 | -324 | -242 | 46 | 95 | 289 | -3 | 73 | -9 | 1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 450 | 443 | 422 | 393 | 378 | 379 | 388 | 338 | 333 | 308 | 298 | 244 | 182 | 191 | 185 | 190 | 203 | 192 | - | 182 | 175 | - | - | - |
Shareholders' Equity |
|
M | 7,175 | 7,177 | 7,289 | 7,116 | 6,939 | 6,037 | 6,316 | 6,144 | 5,699 | 5,776 | 5,528 | 5,412 | 5,392 | 5,679 | 5,662 | 5,827 | 6,133 | 2,768 | 2,988 | 2,990 | 3,064 | 3,193 | 3,193 | - |
Shareholders' Equity and Liabilities |
|
M | 20,048 | 20,672 | 19,890 | 18,558 | 19,830 | 19,768 | 20,014 | 19,112 | 17,943 | 18,374 | 18,126 | 15,695 | 15,509 | 15,730 | 14,769 | 13,898 | 13,703 | 12,324 | 11,796 | 11,381 | 11,168 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 373 | 371 | 370 | 401 | 369 | 369 | 369 | 369 | 367 | 363 | 362 | 363 | 360 | 350 | 360 | 360 | 360 | 12 | 12 | 12 | 181 | - | - | 181 |
Shareholders' Equity (Tangible) |
|
M | - | - | 6,121 | - | - | 3,250 | 3,479 | 3,556 | 3,691 | 3,408 | 3,324 | 3,837 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 8,478 | 9,865 | 7,138 | 6,468 | 6,444 | 8,124 | 6,066 | 4,852 | 8,392 | 7,008 | 7,071 | 6,550 | - | - | - |
Total Debt |
Loading...
|
M | 9,222 | 8,899 | 8,903 | 7,939 | 9,626 | 9,318 | 9,428 | 8,840 | 8,064 | 9,280 | 8,468 | 6,633 | 7,857 | 7,622 | 6,161 | 5,190 | 4,597 | 7,658 | 6,844 | 6,707 | 6,401 | 6,256 | 6,256 | - |
Current Part of Long-Term Debt |
Loading...
|
M | 10 | 16 | - | - | 17 | 18 | 18 | 17 | 17 | 87 | 17 | 63 | 85 | 77 | 81 | 80 | 82 | 71 | 75 | 75 | 42 | 51 | 51 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email