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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 337 | 33 | 83 | 136 | 254 | 37 | 37 | 34 | 49 | 44 | 60 | 64 | 124 | 176 | 244 | 254 | 112 | 79 | 198 | 172 | 277 | 181 | 184 | 163 | 16 | 7 | 13 | 13 | 12 | 16 | 55 | 29 | 6 | 5 | 5 | 10 | 48 | 9 | 61 | 9 | 6 | 9 | 4 | 25 | 47 | 43 | - | - | - |
Short-Term Investments |
Loading...
|
M | 17 | 10 | 24 | 20 | 7 | - | - | - | 7,406 | 6,931 | 6,356 | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 4 | 0 | 0 | 0 | 7 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 337 | 33 | 83 | 136 | 254 | 37 | 37 | 34 | 49 | 44 | 60 | 64 | 124 | 176 | 244 | 254 | 112 | 79 | 198 | 172 | 277 | 181 | 184 | 163 | 16 | 7 | 13 | 13 | 12 | 16 | 55 | 29 | 6 | 5 | 5 | 10 | 48 | 9 | 61 | 9 | 6 | 9 | 4 | 25 | 47 | 43 | - | - | - |
Receivables |
Loading...
|
M | 271 | 264 | 134 | 117 | 109 | 103 | 94 | 85 | 79 | 73 | 66 | 58 | 53 | 51 | 46 | 42 | 37 | 36 | 32 | 29 | 29 | 27 | 26 | 23 | 21 | 19 | 18 | 16 | 22 | 21 | 19 | 13 | 12 | 11 | 9 | 21 | 21 | 20 | 19 | 19 | 18 | 18 | 18 | 13 | 12 | 16 | - | - | - |
Inventory |
Loading...
|
M | -17 | -10 | -24 | -20 | -7 | - | - | - | - | - | - | - | - | - | - | - | 6 | - | 8 | 5 | - | - | 0 | 0 | 5 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 0 | 2 | 0 | - | - | - |
Other Current Assets |
Loading...
|
M | -608 | -297 | -217 | -254 | -379 | 2 | 21 | 18 | 18 | 16 | 10 | 15 | 10 | 14 | 46 | 64 | 0 | 15 | 5 | 11 | 11 | 1 | 1 | 2 | 13 | 13 | 1 | 2 | 7 | - | - | 18 | - | - | - | - | - | 2 | 0 | 0 | 0 | 8 | 0 | 2 | 12 | 13 | - | - | - |
Current Assets |
Loading...
|
M | 616 | 299 | 217 | 262 | 382 | 142 | 140 | 138 | 146 | 132 | 135 | 137 | 187 | 242 | 336 | 360 | 156 | 129 | 242 | 217 | 316 | 209 | 211 | 188 | 54 | 41 | 32 | 32 | 41 | 36 | 75 | 60 | 18 | 16 | 16 | 33 | 68 | 31 | 80 | 30 | 26 | 36 | 24 | 40 | 74 | 73 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 11,440 | 7 | 0 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | 229 | 159 | 159 | 153 | 166 | 175 | 181 | 170 | 159 | 137 | 131 | 95 | 93 | 97 | 72 | 77 | 81 | 78 | 72 | 67 | 61 | 61 | 59 | 62 | 51 | 54 | 54 | 46 | 38 | 42 | 43 | 43 | 34 | 36 | 33 | 34 | 32 | 33 | 29 | 28 | 18 | 7 | 2 | 2 | 0 | 0 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 59 | 62 | 51 | 54 | 54 | 46 | 38 | 42 | 43 | 43 | 34 | 36 | 33 | 34 | 32 | 33 | 29 | 28 | 18 | 7 | 2 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | 7,157 | 6,878 | 6,865 | 6,226 | 5,848 | 5,169 | 4,774 | 4,492 | 3,954 | 3,211 | 3,024 | 2,905 | 2,581 | 2,575 | 2,289 | 2,236 | 2,107 | 2,076 | 1,884 | 1,656 | 1,537 | 1,489 | 1,191 | 1,126 | 1,096 | 928 | 814 | 811 | 793 | 798 | 631 | 636 | 643 | - | 657 | 486 | 493 | 274 | 286 | 287 | 298 | 86 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | 20 | 7 | 11 | 13 | - | - | - | - | - | - | - | - | - | - | 1 | 0 | 1 | 6 | 9 | 14 | 13 | 11 | 7 | 5 | 4 | 6 | 6 | - | 4 | 4 | 4 | 4 | - | 4 | 4 | 6 | 6 | 6 | 13 | 9 | 11 | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | 40 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14 | 13 | 16 | 7 | 5 | 4 | 12 | 6 | - | 22 | 4 | 4 | 4 | - | 4 | 4 | 6 | 6 | 6 | 14 | 9 | 14 | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 104 | 10,472 | 10,201 | 9,810 | 9,690 | 8,942 | 8,578 | 7,571 | 6,959 | 6,512 | 5,958 | 5,034 | 4,790 | 4,612 | 3,762 | 3,718 | 3,636 | 3,431 | 3,188 | 2,982 | 2,660 | 2,518 | 2,399 | 2,363 | 2,061 | 2,016 | 1,917 | 1,627 | 1,451 | 1,437 | 1,386 | 1,305 | 1,120 | 1,097 | 1,023 | 967 | 914 | 865 | 734 | 662 | 521 | 506 | 454 | 400 | 334 | 335 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 11,765 | 10,631 | 10,360 | 9,963 | 9,857 | 9,118 | 8,759 | 7,741 | 7,118 | 6,649 | 6,088 | 5,129 | 4,883 | 4,710 | 3,834 | 3,795 | 3,717 | 3,510 | 3,260 | 3,048 | 2,721 | 2,579 | 2,458 | 2,425 | 2,112 | 2,070 | 1,971 | 1,674 | 1,489 | 1,479 | 1,429 | 1,352 | 1,158 | 1,137 | 1,060 | 1,005 | 950 | 902 | 768 | 696 | 545 | 519 | 465 | 413 | 346 | 348 | - | - | - |
Total Assets |
Loading...
|
M | 12,381 | 10,930 | 10,577 | 10,225 | 10,239 | 9,259 | 8,899 | 7,879 | 7,264 | 6,781 | 6,224 | 5,266 | 5,070 | 4,951 | 4,170 | 4,155 | 3,872 | 3,639 | 3,502 | 3,265 | 3,037 | 2,788 | 2,669 | 2,612 | 2,166 | 2,111 | 2,003 | 1,705 | 1,530 | 1,515 | 1,504 | 1,413 | 1,176 | 1,153 | 1,075 | 1,038 | 1,018 | 933 | 848 | 726 | 572 | 555 | 489 | 452 | 420 | 420 | - | - | - |
Accounts Payable |
Loading...
|
M | 149 | 129 | 155 | 110 | 110 | 97 | 114 | 82 | 85 | 66 | 78 | 50 | 42 | 45 | 45 | 34 | 39 | 31 | 35 | 26 | 34 | 21 | 30 | 20 | 21 | 21 | 22 | 14 | 18 | 14 | 18 | 11 | 15 | 13 | 14 | 9 | 12 | 11 | 10 | 6 | 6 | 6 | 5 | 3 | 3 | 3 | - | - | - |
Short-Term Debt |
Loading...
|
M | 469 | 2,373 | 2,383 | 2,358 | 2,369 | 2,084 | 2,089 | 1,810 | 1,660 | 1,527 | 1,498 | 1,285 | 1,286 | 1,283 | 61 | 61 | 64 | 59 | 56 | 55 | 52 | 53 | 52 | 54 | 18 | 18 | 18 | 11 | 9 | 9 | 6 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 202 | 200 | 114 | 124 | 44 | 21 | 20 | 15 | 14 | 73 | 72 | 51 | 46 | 44 | 39 | 37 | 38 | 38 | 35 | 32 | 31 | 30 | 28 | 27 | 25 | 26 | 25 | 22 | 20 | 19 | 19 | 17 | 15 | 14 | 12 | 12 | 10 | 1 | 9 | 8 | 8 | 8 | 1 | 1 | 0 | 0 | - | - | - |
Other Current Liabilities |
Loading...
|
M | -374 | -2,290 | -2,302 | -2,278 | -2,290 | -2,022 | -2,029 | -1,754 | -1,605 | -1,486 | -1,460 | -1,250 | -1,252 | -1,253 | -34 | -34 | -38 | -38 | -35 | -34 | -33 | -37 | -37 | -39 | -4 | -6 | -7 | 0 | 1 | 0 | 3 | 5 | 5 | 4 | 5 | 4 | 4 | 2 | 3 | 1 | 2 | 4 | 1 | 0 | 5 | 8 | - | - | - |
Current Liabilities |
Loading...
|
M | 445 | 412 | 351 | 313 | 234 | 180 | 194 | 153 | 154 | 179 | 188 | 136 | 121 | 120 | 111 | 99 | 103 | 91 | 91 | 79 | 85 | 67 | 74 | 62 | 60 | 59 | 59 | 47 | 48 | 42 | 47 | 37 | 37 | 35 | 34 | 28 | 28 | 18 | 24 | 18 | 17 | 19 | 6 | 3 | 8 | 11 | - | - | - |
Long-Term Debt |
Loading...
|
M | 3,349 | 2,226 | 2,228 | 2,227 | 2,231 | 1,936 | 1,934 | 1,661 | 1,524 | 1,400 | 1,387 | 1,219 | 1,234 | 1,234 | 927 | 930 | 926 | 866 | 868 | 758 | 762 | 760 | 757 | 757 | 659 | 669 | 665 | 563 | 511 | 502 | 506 | 508 | 449 | 421 | 340 | 296 | 273 | 357 | 270 | 370 | 213 | 192 | 123 | 351 | 313 | 309 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 172 | 148 | 156 | 131 | 215 | 147 | 225 | 214 | 197 | 57 | 167 | 104 | 67 | 67 | 61 | 61 | 64 | 59 | 56 | 26 | 52 | 53 | 52 | 54 | 18 | 18 | 18 | 11 | 9 | 9 | 6 | 4 | 3 | 3 | 3 | - | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,521 | 2,373 | 2,383 | 2,358 | 2,447 | 2,156 | 2,159 | 1,875 | 1,722 | 1,534 | 1,508 | 1,297 | 1,300 | 1,301 | 989 | 991 | 990 | 926 | 925 | 821 | 815 | 812 | 810 | 811 | 677 | 687 | 683 | 573 | 520 | 511 | 512 | 513 | 452 | 425 | 342 | 302 | 276 | 369 | 272 | 372 | 214 | 194 | 128 | 356 | 317 | 313 | - | - | - |
Total Liabilities |
Loading...
|
M | 3,966 | 2,786 | 2,734 | 2,671 | 2,681 | 2,336 | 2,352 | 2,027 | 1,876 | 1,713 | 1,696 | 1,433 | 1,422 | 1,421 | 1,100 | 1,089 | 1,094 | 1,016 | 1,016 | 901 | 899 | 879 | 883 | 873 | 738 | 746 | 742 | 620 | 568 | 553 | 559 | 550 | 490 | 460 | 376 | 330 | 304 | 387 | 296 | 390 | 232 | 213 | 133 | 359 | 325 | 324 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 7,311 | 7,300 | 6,647 | 6,255 | 5,557 | 5,134 | 4,828 | 4,284 | 3,500 | 3,300 | 3,183 | 2,821 | 2,820 | 2,524 | 2,439 | 2,306 | 2,256 | 2,042 | 1,798 | 1,666 | 1,615 | 1,297 | 1,240 | 1,213 | 1,027 | 912 | 908 | 898 | 898 | 723 | 723 | 722 | - | 719 | 542 | 538 | 312 | 312 | 312 | 309 | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 12 | 12 | 12 | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | -298 | -274 | -256 | -237 | -217 | -199 | -191 | -188 | -183 | -170 | -163 | -148 | -148 | -133 | -119 | -118 | -107 | -100 | -88 | -85 | -77 | -68 | -67 | -68 | -57 | -65 | -59 | -57 | -51 | -54 | -48 | -42 | 708 | -28 | -22 | -17 | -11 | -8 | -6 | 0 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 14 | 7 | 21 | 17 | 3 | 8 | 9 | -3 | -4 | -10 | -13 | -12 | -14 | -18 | -20 | -22 | -22 | -8 | -10 | -7 | 1 | 6 | 14 | 13 | 11 | 7 | 4 | 3 | 4 | 3 | -6 | -7 | -5 | -3 | -5 | -3 | -3 | -1 | 0 | 0 | 0 | 342 | 356 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 127 | 111 | 66 | 67 | 67 | 61 | 61 | 64 | 59 | 56 | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 8,034 | 7,767 | 7,472 | 7,187 | 7,187 | 6,557 | 6,184 | 5,495 | 5,089 | 4,785 | 4,240 | 3,548 | 3,360 | 3,245 | 2,896 | 2,894 | 2,613 | 2,556 | 2,422 | 2,302 | 2,104 | 1,876 | 1,755 | 1,710 | 1,401 | 1,340 | 1,237 | 1,061 | 939 | 939 | 923 | 841 | 665 | 672 | 676 | 684 | 688 | 520 | 522 | 302 | 305 | 306 | 309 | -16 | -13 | -13 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 12,381 | 10,930 | 10,577 | 10,225 | 10,239 | 9,259 | 8,899 | 7,879 | 7,264 | 6,781 | 6,224 | 5,266 | 5,070 | 4,951 | 4,170 | 4,155 | 3,872 | 3,639 | 3,502 | 3,265 | 3,037 | 2,788 | 2,669 | 2,612 | 2,166 | 2,111 | 2,003 | 1,705 | 1,530 | 1,515 | 1,504 | 1,413 | 1,176 | 1,153 | 1,075 | 1,038 | 1,018 | 933 | 848 | 726 | 572 | 555 | 489 | 452 | 420 | 420 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -699 | -708 | -714 | -546 | -552 | -336 | -340 | -342 | -356 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 214 | 210 | 205 | 201 | 196 | 185 | 173 | 165 | 161 | 154 | 140 | 135 | 132 | 126 | 124 | 120 | 114 | 112 | 110 | 106 | 99 | 94 | 92 | 83 | 79 | 78 | 73 | 68 | 67 | 66 | 68 | 64 | 55 | 55 | 55 | 55 | 51 | 51 | 34 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Shareholders' Equity (Tangible) |
|
M | - | - | 7,315 | 7,036 | 7,022 | 6,384 | 6,005 | 5,326 | 4,931 | 4,649 | 4,111 | 3,455 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 4,721 | 4,854 | 4,057 | 4,060 | 3,505 | 3,234 | 2,978 | 2,955 | 2,581 | 2,644 | 2,693 | 1,232 | 1,245 | 1,103 | 1,005 | 1,122 | 994 | 1,091 | 993 | 993 | 974 | 693 | 694 | 696 | 587 | 531 | 527 | 567 | 542 | 459 | 430 | 348 | - | 323 | 369 | 332 | 381 | 221 | 203 | 128 | 376 | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,818 | 4,599 | 4,611 | 4,585 | 4,600 | 4,020 | 4,023 | 3,471 | 3,184 | 2,926 | 2,885 | 2,504 | 2,520 | 2,517 | 989 | 991 | 990 | 926 | 925 | 813 | 815 | 812 | 810 | 811 | 677 | 687 | 683 | 573 | 520 | 511 | 512 | 513 | 452 | 425 | 342 | 299 | 276 | 360 | 272 | 372 | 214 | 194 | 123 | 351 | 313 | 309 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | 757 | 659 | 669 | 665 | 22 | 20 | 502 | 19 | 17 | - | 421 | - | - | - | 358 | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email