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 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2010-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 927 | 938 | 1,177 | 1,532 | 1,498 | 1,329 | 1,559 | 1,415 | 490 | 340 | 476 | 324 | 442 | 533 | 529 | 14 | 105 | 188 | 201 | 231 | 144 | 155 | 103 | 190 | 138 | 38 | 68 | 76 | 73 | 99 | 95 | 144 | 117 | 105 | 47 | 75 | 82 | 76 | 77 | 71 | 37 | 31 | 56 | 38 | 56 | 12 | - | - | - | 16 | 6 |
Short-Term Investments |
Loading...
|
M | 0 | 10 | 6 | 8 | 4 | 12 | 36 | 5 | 78 | 7 | 5 | 4 | 25 | 15 | 102 | 8 | 2 | 75 | 91 | 76 | 149 | 118 | 145 | 99 | 106 | 170 | 136 | 145 | 116 | 86 | 59 | 41 | 28 | 46 | 25 | 24 | 30 | 22 | 36 | 46 | 41 | 143 | 127 | 156 | 73 | 53 | - | - | - | 16 | 9 |
Cash and Short-Term Investments |
Loading...
|
M | 927 | 949 | 1,183 | 1,540 | 1,501 | 1,341 | 1,595 | 1,420 | 568 | 347 | 482 | 328 | 467 | 548 | 631 | 22 | 107 | 263 | 292 | 307 | 294 | 273 | 248 | 288 | 244 | 208 | 204 | 221 | 189 | 185 | 153 | 185 | 145 | 152 | 72 | 98 | 112 | 98 | 114 | 117 | 78 | 173 | 184 | 195 | 129 | 65 | - | - | - | - | - |
Receivables |
Loading...
|
M | 150 | 29 | 9,660 | 8,697 | 11,365 | 8,248 | 7,940 | 6,409 | 7,969 | 12,809 | 14,066 | 18,591 | 25,767 | 26,329 | 26,433 | 18,725 | 6,579 | 1,095 | 932 | 1,042 | 1,125 | 1,136 | 917 | 900 | 1,190 | 1,388 | 758 | 703 | 411 | 621 | 435 | 530 | 378 | 406 | 336 | 217 | 202 | 166 | 149 | 121 | 150 | 129 | 81 | 75 | 70 | 68 | - | - | - | - | - |
Inventory |
Loading...
|
M | 18 | 15 | 14 | 12 | 11 | -107 | -58 | -137 | - | -202 | - | - | - | -270 | -283 | - | - | -39 | -102 | -184 | -93 | -108 | 2,417 | 2,527 | 2,584 | -21 | 2,936 | 3,038 | 2,278 | -92 | 3,127 | 2,097 | 1,654 | -94 | 1,697 | 1,594 | 1,354 | 1,148 | 1,260 | -7 | 717 | 531 | 530 | 656 | 204 | 448 | - | - | - | 90 | 15 |
Other Current Assets |
Loading...
|
M | -1,096 | -978 | -1,329 | -1,724 | -1,668 | 804 | 514 | 708 | 745 | 904 | 748 | 731 | 742 | 849 | 676 | 1,429 | 1,073 | 5,297 | 4,896 | 3,962 | 3,047 | 2,943 | 2,677 | 2,786 | 2,868 | 3,438 | 3,198 | 3,330 | 2,595 | 2,613 | 3,434 | 2,394 | 1,938 | 1,494 | 1,949 | 1,839 | 1,596 | 1,377 | 1,455 | 1,180 | 889 | 685 | 636 | 751 | 300 | 542 | - | - | - | - | - |
Current Assets |
Loading...
|
M | 11,386 | 11,273 | 11,242 | 10,737 | 13,414 | 10,285 | 9,989 | 8,400 | 9,281 | 13,858 | 15,295 | 19,649 | 26,975 | 27,456 | 27,457 | 20,176 | 7,759 | 6,615 | 6,019 | 5,127 | 4,371 | 4,244 | 3,841 | 3,974 | 4,302 | 5,013 | 4,160 | 4,253 | 3,195 | 3,327 | 4,022 | 3,109 | 2,461 | 1,959 | 2,358 | 2,155 | 1,911 | 1,640 | 1,718 | 1,410 | 1,117 | 988 | 900 | 1,021 | 499 | 675 | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 64 | 69 | 53 | 56 | 61 | 66 | 72 | 82 | 118 | 89 | 117 | 109 | 108 | 75 | 72 | 103 | 101 | 104 | 86 | 87 | 90 | 33 | 32 | 30 | 30 | 29 | 30 | 31 | 32 | 31 | 29 | 28 | 24 | 16 | 14 | 12 | 11 | 11 | 12 | 11 | 11 | 10 | 8 | 8 | 6 | 5 | - | - | - | - | - |
Goodwill |
Loading...
|
M | - | 149 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 7,624 | 7,099 | 7,084 | 6,511 | 6,003 | 5,954 | 5,662 | 5,217 | 4,831 | 3,878 | 3,709 | 3,504 | 3,354 | 2,581 | 2,334 | 2,304 | 2,268 | 2,990 | 2,614 | 2,776 | 2,951 | 2,860 | 2,822 | 2,518 | 2,383 | 2,145 | 2,038 | 1,970 | 1,741 | 1,639 | 1,346 | 1,297 | 1,341 | 1,415 | 1,309 | 1,137 | 791 | 731 | 678 | 628 | 530 | 484 | 254 | 201 | 148 | 110 | - | - | - | 33 | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | 7,248 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,822 | 2,518 | 2,383 | 2,145 | 2,038 | 1,970 | 1,741 | 1,639 | 1,346 | 1,297 | 1,341 | 1,415 | 1,309 | 1,137 | 791 | 731 | 678 | 628 | 530 | 484 | 254 | 201 | 148 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 3,419 | 3,479 | 3,452 | 3,471 | 3,482 | 3,461 | 3,442 | 3,418 | 3,504 | 3,422 | 3,467 | 3,389 | 3,017 | 2,389 | 2,290 | 1,998 | 1,854 | 1,723 | 1,656 | 1,614 | 504 | 498 | 475 | 444 | 378 | 367 | 351 | 336 | 313 | 289 | 273 | 268 | - | - | - | 213 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5,346 | 1 | 10,091 | 2 | 13,918 | 12,329 | 9,705 | 1 | 1 | 2 | 2 | 2 | 2 | 2,619 | 2,492 | 100 | 107 | 171 | 138 | - | - | 87 | - | - | - | 47 | - | - | - | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 1 | 11 | 6 | 9 | 5 | 13 | 37 | 6 | 5,424 | 8 | 10,096 | 5 | 13,943 | 12,344 | 9,808 | 9 | 3 | 76 | 92 | 77 | 151 | 2,737 | 2,638 | 199 | 213 | 341 | 274 | - | - | 173 | - | - | - | 94 | - | - | - | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -191 | 5,003 | 465 | 594 | 624 | 517 | 638 | 572 | 387 | 617 | 185 | 237 | 319 | 773 | 738 | 222 | 309 | 314 | 330 | 230 | 283 | 241 | 219 | 224 | 94 | 98 | 81 | 78 | 200 | 51 | 60 | 177 | 139 | 96 | 107 | 92 | 102 | 76 | 77 | 73 | 43 | 37 | 36 | 12 | 10 | 13 | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 8,416 | 7,572 | 7,707 | 7,247 | 6,690 | 6,537 | 6,372 | 5,872 | 5,337 | 4,919 | 4,450 | 4,231 | 4,323 | 4,141 | 3,723 | 3,050 | 3,132 | 3,589 | 3,284 | 3,271 | 3,448 | 3,234 | 3,151 | 2,868 | 2,601 | 2,355 | 2,229 | 2,151 | 2,056 | 1,807 | 1,574 | 1,508 | 1,520 | 1,547 | 1,458 | 1,276 | 947 | 867 | 821 | 771 | 644 | 597 | 354 | 260 | 194 | 157 | - | - | - | - | - |
Total Assets |
Loading...
|
M | 19,802 | 18,845 | 18,949 | 17,984 | 20,103 | 16,823 | 16,362 | 14,272 | 14,618 | 18,777 | 19,745 | 23,880 | 31,298 | 31,598 | 31,181 | 23,226 | 10,891 | 10,204 | 9,303 | 8,398 | 7,819 | 7,479 | 6,993 | 6,842 | 6,903 | 7,368 | 6,388 | 6,405 | 5,251 | 5,134 | 5,596 | 4,616 | 3,981 | 3,505 | 3,815 | 3,431 | 2,858 | 2,507 | 2,539 | 2,181 | 1,761 | 1,584 | 1,254 | 1,281 | 693 | 832 | - | - | - | 289 | 128 |
Accounts Payable |
Loading...
|
M | 391 | 658 | 335 | 382 | 360 | 467 | 446 | 417 | 531 | 587 | 498 | 506 | 520 | 580 | 499 | 424 | 415 | 427 | 460 | 411 | 444 | 477 | 455 | 443 | 467 | 480 | 496 | 527 | 551 | 593 | 552 | 558 | 562 | 665 | 651 | 583 | 440 | 377 | 355 | 356 | 286 | 266 | 112 | 107 | 97 | 83 | - | - | - | 13 | 5 |
Short-Term Debt |
Loading...
|
M | 5,819 | 8,654 | 4,412 | 3,781 | 5,764 | 3,001 | 3,487 | 2,442 | 3,333 | 7,293 | 6,897 | 8,255 | 10,848 | 9,655 | 7,259 | 3,759 | 4,445 | 4,141 | 3,539 | 2,747 | 2,152 | 1,934 | 1,740 | 1,826 | 1,814 | 2,382 | 2,096 | 3,021 | 2,035 | 1,735 | 2,491 | 1,592 | 1,659 | 1,167 | 1,286 | 1,263 | 992 | 823 | 1,072 | 825 | 568 | 472 | 388 | 500 | 180 | 394 | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 968 | -4,864 | - | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | -278 | 1,043 | 1,086 | 1,026 | 1,037 | 1,029 | 991 | 913 | 776 | 716 | 692 | 602 | 787 | 658 | 709 | 783 | 659 | 551 | 527 | 488 | 461 | 447 | 122 | 115 | 105 | 99 | 127 | 129 | 129 | 121 | 114 | 103 | 103 | 105 | -1,184 | -1,160 | -889 | -712 | -960 | -716 | -459 | -364 | -293 | -464 | -142 | -357 | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 6,900 | 5,491 | 5,832 | 5,214 | 7,162 | 4,497 | 4,924 | 3,772 | 4,641 | 8,596 | 8,087 | 9,363 | 12,155 | 10,893 | 8,467 | 4,967 | 5,519 | 5,119 | 4,526 | 3,646 | 3,057 | 2,858 | 2,317 | 2,383 | 2,386 | 2,960 | 2,719 | 3,677 | 2,715 | 2,450 | 3,158 | 2,252 | 2,324 | 1,936 | 754 | 686 | 543 | 488 | 467 | 466 | 395 | 374 | 207 | 143 | 135 | 120 | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 9,260 | 9,731 | 9,402 | 9,163 | 9,327 | 8,714 | 11,188 | 9,296 | 1,883 | 6,583 | 1,831 | 10,811 | 1,894 | 1,872 | 1,869 | 19,353 | 6,268 | 5,933 | 5,347 | 4,563 | 1,293 | 1,834 | 1,839 | 1,370 | 1,376 | 899 | 903 | 414 | 418 | 23 | 21 | 23 | 12 | 14 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 19 | 3 |
Non-Current Liabilities (Other) |
Loading...
|
M | 30 | 31 | 30 | 30 | 31 | 32 | 37 | 39 | 8,016 | 7,336 | 13,252 | 8,299 | 24,665 | 25,265 | 25,266 | 56 | 1,034 | 1,097 | 947 | 1,039 | 1,121 | 3,329 | 2,931 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 9,331 | 9,815 | 9,544 | 9,291 | 9,489 | 8,854 | 7,955 | 7,039 | 6,535 | 6,762 | 8,154 | 11,003 | 15,675 | 17,315 | 19,697 | 15,781 | 3,008 | 3,024 | 2,865 | 2,973 | 3,060 | 2,967 | 2,759 | 2,597 | 2,722 | 2,688 | 2,079 | 1,217 | 1,079 | 1,285 | 1,148 | 1,193 | 564 | 507 | 2,072 | 1,825 | 1,462 | 1,212 | 1,306 | 994 | 690 | 581 | 458 | 581 | 251 | 451 | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 16,231 | 15,306 | 15,376 | 14,506 | 16,651 | 13,352 | 12,880 | 10,811 | 11,176 | 15,358 | 16,241 | 20,366 | 27,831 | 28,208 | 28,164 | 20,747 | 8,527 | 8,143 | 7,392 | 6,619 | 6,118 | 5,825 | 5,076 | 4,980 | 5,109 | 5,648 | 4,798 | 4,893 | 3,794 | 3,735 | 4,306 | 3,445 | 2,888 | 2,443 | 2,826 | 2,511 | 2,005 | 1,700 | 1,772 | 1,459 | 1,085 | 955 | 664 | 725 | 385 | 570 | - | - | - | 165 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 125 | 372 | 618 | 763 | 1,047 | 1,116 | 1,113 | 1,341 | 1,335 | 1,328 | 1,317 | 1,312 | 1,311 | 236 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 3,479 | 3,452 | 3,471 | 3,482 | 3,461 | 3,442 | 3,293 | 3,132 | 2,895 | 2,705 | 2,342 | 1,901 | 1,366 | 1,023 | 726 | 583 | 462 | 389 | 343 | 304 | 300 | 282 | 265 | 203 | 186 | 175 | 165 | 142 | 118 | 807 | 262 | 629 | 629 | 629 | 124 | 262 | 629 | 22 | 262 | 262 | 262 | 0 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -27 | - | - | -22 | -22 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -17 | 0 | 0 | 807 | -11 | 629 | 629 | 629 | -6 | 262 | 629 | 22 | -3 | 262 | 262 | 0 | -1 | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | 70 | 76 | 82 | 86 | 92 | 103 | 108 | 113 | 111 | 104 | 107 | 106 | 106 | 110 | 108 | 112 | 96 | 102 | 81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,570 | 3,539 | 3,573 | 3,479 | 3,452 | 3,471 | 3,482 | 3,461 | 3,442 | 3,418 | 3,504 | 3,514 | 3,467 | 3,389 | 3,017 | 2,479 | 2,364 | 2,062 | 1,912 | 1,779 | 1,701 | 1,654 | 541 | 530 | 504 | 469 | 399 | 385 | 367 | 347 | 321 | 295 | 278 | 271 | 255 | 241 | 225 | 214 | 204 | 191 | 176 | 167 | 144 | 93 | 308 | 262 | - | - | - | 124 | - |
Shareholders' Equity and Liabilities |
|
M | 19,802 | 18,845 | 18,949 | 17,984 | 20,103 | 16,823 | 16,362 | 14,272 | 14,618 | 18,777 | 19,745 | 23,880 | 31,298 | 31,598 | 31,181 | 23,226 | 10,891 | 10,204 | 9,303 | 8,398 | 7,819 | 7,479 | 6,993 | 6,842 | 6,903 | 7,368 | 6,388 | 6,405 | 5,251 | 5,134 | 5,596 | 4,616 | 3,981 | 3,505 | 3,815 | 3,431 | 2,858 | 2,507 | 2,539 | 2,181 | 1,761 | 1,584 | 1,254 | 1,281 | 693 | 832 | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -807 | -262 | -629 | -629 | -629 | -124 | -262 | -629 | -22 | -262 | -262 | -262 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 53 | 50 | 53 | 52 | 53 | 53 | 55 | 57 | 59 | 62 | 66 | 69 | 73 | 76 | 76 | 80 | 82 | 81 | 80 | 79 | 79 | 61 | 79 | 79 | 79 | 26 | 78 | 78 | 77 | 77 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 13 | 11 | 11 | 11 | 11 | 11 | - | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 3,419 | 3,479 | 3,452 | 3,471 | 3,482 | 3,461 | 3,442 | 3,418 | 3,504 | 3,422 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 8,321 | 10,302 | 6,594 | 7,369 | 6,200 | 5,785 | 9,440 | 9,210 | 10,435 | 13,209 | 12,075 | 9,759 | 5,651 | 5,865 | 5,719 | 5,148 | 4,375 | 3,743 | 4,041 | 3,827 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 15,079 | 18,385 | 13,814 | 12,944 | 15,092 | 11,716 | 14,675 | 11,738 | 5,217 | 13,875 | 8,728 | 19,066 | 12,743 | 11,527 | 9,128 | 23,112 | 10,712 | 10,074 | 8,886 | 7,311 | 3,445 | 3,768 | 3,578 | 3,196 | 3,190 | 3,280 | 2,999 | 3,435 | 2,452 | 1,759 | 2,512 | 1,615 | 1,671 | 1,180 | 1,286 | 1,263 | 992 | 1,014 | 1,072 | 825 | 568 | 472 | 388 | 500 | 180 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 5,435 | 3,764 | 4,412 | 3,781 | 5,764 | 3,001 | 3,487 | 2,442 | 3,333 | 7,293 | 6,897 | - | - | - | - | - | - | - | - | - | - | - | - | 4,621 | 4,740 | 5,272 | 4,388 | 4,462 | 2,035 | 3,274 | 2,491 | 1,592 | 1,659 | 61 | - | - | - | 147 | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email