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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 884 | 1,274 | 1,636 | 1,219 | 1,117 | 1,189 | 1,034 | 1,218 | 1,235 | 1,565 | 1,553 | 1,923 | 1,725 | 1,782 | 1,733 | 1,912 | 1,207 | 1,446 | - | - | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 884 | 1,274 | 1,636 | 1,219 | 1,117 | 1,189 | 1,034 | 1,218 | 1,235 | 1,565 | 1,553 | 1,923 | 1,725 | 1,782 | 1,733 | 1,912 | 1,207 | 1,446 | - | - | - |
Receivables |
Loading...
|
M | 4,370 | 4,255 | 4,188 | 4,232 | 4,074 | 4,021 | 3,744 | 3,797 | 3,800 | 3,782 | 3,753 | 3,686 | 3,556 | 3,606 | 3,439 | 3,349 | 3,379 | 3,390 | - | - | - |
Inventory |
Loading...
|
M | 593 | 612 | 624 | 640 | 642 | 617 | 603 | 596 | 626 | 622 | 628 | 673 | 686 | 659 | 667 | 629 | 599 | 571 | - | - | - |
Other Current Assets |
Loading...
|
M | 291 | 259 | 301 | 326 | 320 | 311 | 441 | 527 | 342 | 382 | 441 | 399 | 379 | 446 | 432 | 502 | 329 | 251 | - | - | - |
Current Assets |
Loading...
|
M | 6,138 | 6,400 | 6,749 | 6,417 | 6,153 | 6,143 | 5,829 | 6,150 | 7,844 | 8,261 | 6,375 | 6,681 | 6,346 | 6,493 | 6,271 | 6,392 | 5,514 | 5,658 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1,118 | 1,143 | 1,125 | 1,153 | 1,187 | 1,168 | 1,156 | 1,236 | 1,299 | 1,300 | 1,328 | 1,352 | 1,313 | 1,316 | 1,269 | 1,234 | 1,223 | 1,256 | - | - | - |
Goodwill |
Loading...
|
M | 1,575 | 1,588 | 1,547 | 1,579 | 1,570 | 1,567 | 1,448 | 1,550 | 1,636 | 1,667 | 1,702 | 1,742 | 1,727 | 1,773 | 1,700 | 1,639 | 1,608 | 1,647 | - | - | - |
Intangible Assets |
Loading...
|
M | 343 | 335 | 336 | 355 | 360 | 369 | 346 | 385 | 397 | 419 | 434 | 458 | 448 | 484 | 489 | 458 | 462 | 490 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 1,918 | 1,923 | 1,883 | 1,934 | 1,930 | 1,936 | 1,794 | 1,935 | 2,033 | 2,086 | 2,136 | 2,200 | 2,175 | 2,257 | 2,189 | 2,097 | 2,070 | 2,137 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -6,671 | -6,660 | -6,658 | -6,671 | -6,579 | -6,932 | -5,081 | -5,711 | -5,990 | -6,056 | -6,020 | -6,006 | -6,213 | -6,339 | -6,891 | - | - | - | -688 |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 613 | 651 | 633 | 631 | 575 | 572 | 563 | 592 | 619 | 632 | 633 | 624 | 671 | 644 | 744 | 718 | 717 | 636 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,653 | 3,717 | 3,641 | 3,718 | 3,692 | 3,676 | 3,513 | 3,763 | 3,951 | 4,018 | 4,097 | 4,176 | 4,159 | 4,217 | 4,202 | 4,049 | 4,010 | 4,029 | - | - | - |
Total Assets |
Loading...
|
M | 9,791 | 10,117 | 10,390 | 10,135 | 9,845 | 9,819 | 9,342 | 9,913 | 11,795 | 12,279 | 10,472 | 10,857 | 10,505 | 10,710 | 10,473 | 10,441 | 9,524 | 9,687 | - | - | - |
Accounts Payable |
Loading...
|
M | 1,641 | 1,878 | 1,655 | 1,744 | 1,515 | 1,717 | 1,521 | 1,616 | 1,507 | 1,556 | 1,662 | 1,569 | 1,459 | 1,453 | 1,392 | 1,349 | 1,102 | 1,331 | - | - | - |
Short-Term Debt |
Loading...
|
M | 35 | 149 | 585 | 746 | 646 | 670 | 103 | 81 | 51 | 24 | 38 | 343 | 341 | 701 | 538 | 33 | 67 | 174 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 2,951 | 2,696 | 2,784 | 2,889 | 2,983 | 2,662 | 2,706 | 2,738 | 2,930 | 2,674 | 2,758 | 2,815 | 2,826 | 2,542 | 2,503 | 2,463 | 2,541 | 2,270 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,691 | 1,756 | 1,725 | 1,779 | 1,679 | 1,794 | 1,662 | 1,903 | 1,754 | 1,993 | 1,905 | 1,989 | 1,769 | 1,977 | 1,858 | 1,917 | 1,645 | 1,599 | - | - | - |
Current Liabilities |
Loading...
|
M | 6,318 | 6,479 | 6,749 | 7,158 | 6,823 | 6,843 | 5,992 | 6,338 | 6,242 | 6,247 | 6,363 | 6,716 | 6,395 | 6,673 | 6,291 | 5,762 | 5,355 | 5,374 | - | - | - |
Long-Term Debt |
Loading...
|
M | 6,846 | 6,866 | 6,822 | 6,117 | 6,116 | 6,098 | 6,459 | 6,602 | 6,694 | 7,249 | 5,458 | 5,457 | 5,457 | 5,262 | 5,512 | 6,260 | 6,258 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 452 | 398 | 488 | 501 | 329 | 1,263 | 550 | 584 | 386 | 606 | 611 | 624 | 364 | 1,655 | 629 | 590 | 303 | 219 | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 8,289 | 8,358 | 8,251 | 7,728 | 7,660 | 7,640 | 8,083 | 8,327 | 8,494 | 9,176 | 7,404 | 7,458 | 7,461 | 7,321 | 7,663 | 8,351 | 8,453 | 1,987 | - | - | - |
Total Liabilities |
Loading...
|
M | 14,607 | 14,837 | 15,000 | 14,886 | 14,483 | 14,483 | 14,075 | 14,665 | 14,736 | 15,423 | 13,767 | 14,174 | 13,856 | 13,994 | 13,954 | 14,113 | 13,808 | 7,361 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32 | 15 | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 183 | 172 | 162 | 134 | 121 | 121 | 119 | 102 | 86 | 68 | 59 | 4 | 4 | -3,959 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -2,419 | -2,653 | -2,865 | -3,042 | -3,245 | -3,529 | -2,256 | -2,404 | -2,633 | -2,855 | -3,076 | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -756 | -750 | -648 | -689 | -626 | -592 | -580 | -748 | -696 | -763 | -827 | -803 | -823 | -815 | -819 | -843 | -862 | -758 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 284 | 409 | 293 | 308 | 329 | 315 | 325 | 359 | 386 | 336 | 364 | 386 | 364 | 367 | 375 | 377 | 379 | 526 | - | - | - |
Shareholders' Equity |
|
M | -5,024 | -4,924 | -4,788 | -4,852 | -4,857 | -4,870 | -4,913 | -4,997 | -5,029 | -3,625 | -3,854 | -3,856 | -3,910 | -3,832 | -4,024 | -4,242 | -4,821 | 1,700 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 9,791 | 10,117 | 10,390 | 10,135 | 9,845 | 9,819 | 9,342 | 9,913 | 11,795 | 12,279 | 10,472 | 10,857 | 10,505 | 10,710 | 10,473 | 10,441 | 9,524 | 9,687 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | -1,927 | -1,750 | -1,575 | -1,425 | -1,125 | -925 | -725 | -725 | -506 | -300 | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 408 | 411 | 414 | 416 | 418 | 419 | 421 | 424 | 428 | 429 | 431 | 432 | 434 | 436 | 435 | 434 | 433 | 433 | 436 | 436 | 436 |
Shareholders' Equity (Tangible) |
|
M | - | - | -6,473 | -6,477 | -6,486 | -6,509 | -6,445 | -6,811 | -4,960 | -5,592 | -5,888 | -5,970 | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 8,082 | 7,879 | 7,957 | 7,596 | 7,901 | 7,980 | 8,838 | 7,049 | 7,723 | 7,523 | 7,745 | - | - | 7,532 | - | - | - | - |
Total Debt |
Loading...
|
M | 6,881 | 7,015 | 7,407 | 6,863 | 6,762 | 6,768 | 6,562 | 6,683 | 6,745 | 7,273 | 5,496 | 5,800 | 5,798 | 5,963 | 6,050 | 6,293 | 6,325 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 35 | 32 | 585 | 746 | 646 | 670 | 103 | 81 | 51 | 24 | 38 | 343 | 341 | 701 | 538 | 33 | 67 | 34 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email