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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,623 | 1,413 | 1,287 | 1,611 | 1,738 | 1,649 | 1,378 | 3,351 | 2,452 | 2,503 | 2,190 | 2,365 | 2,786 | 2,704 | 3,090 | 1,882 | 969 | 650 | 1,125 | 669 | 410 | 411 | 243 | 220 | 197 | 142 | 120 | 199 | 101 | 84 | 187 | 68 | 84 | 110 | 115 | 147 | 46 | 42 | - | - | - | 84 |
Short-Term Investments |
Loading...
|
M | 3,554 | 3,595 | 3,631 | 3,169 | 3,125 | 3,404 | 3,563 | 3,604 | 4,795 | 5,265 | 5,329 | 5,391 | 5,087 | 3,684 | 3,031 | 2,119 | 1,391 | 1,805 | 1,543 | 1,344 | 1,587 | 1,559 | 1,335 | 1,354 | 1,383 | 796 | 807 | 733 | 294 | 308 | 213 | 112 | 106 | 80 | 72 | 52 | 13 | 18 | - | - | - | 0 |
Cash and Short-Term Investments |
Loading...
|
M | 5,177 | 5,008 | 4,918 | 4,780 | 4,863 | 5,053 | 4,941 | 6,955 | 7,247 | 7,768 | 7,519 | 7,755 | 7,872 | 6,388 | 6,121 | 4,001 | 2,361 | 2,455 | 2,667 | 2,013 | 1,997 | 1,970 | 1,578 | 1,574 | 1,580 | 938 | 927 | 932 | 396 | 392 | 400 | 180 | 189 | 190 | 187 | 199 | 59 | 60 | - | - | - | - |
Receivables |
Loading...
|
M | 1,080 | 1,155 | 1,081 | 981 | 905 | 858 | 919 | 790 | 715 | 668 | 733 | 626 | 533 | 422 | 429 | 322 | 308 | 241 | 212 | 161 | 147 | 133 | 135 | 112 | 92 | 69 | 68 | 45 | 26 | 21 | 17 | 9 | 7 | 6 | 4 | 3 | 5 | 7 | - | - | - | 3 |
Inventory |
Loading...
|
M | - | 92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | - | - |
Other Current Assets |
Loading...
|
M | 183 | 20 | 162 | 148 | 159 | 140 | 152 | 113 | 113 | 103 | 81 | 79 | 78 | 68 | 63 | 66 | 59 | 49 | 31 | 36 | 30 | 4 | 23 | 20 | 18 | 19 | 20 | 16 | 12 | 9 | 10 | 7 | 7 | 6 | 5 | 3 | 3 | 0 | - | - | - | 1 |
Current Assets |
Loading...
|
M | 6,440 | 6,275 | 6,161 | 5,909 | 5,927 | 6,050 | 6,013 | 7,858 | 8,075 | 8,539 | 8,333 | 8,460 | 8,483 | 6,878 | 6,613 | 4,389 | 2,728 | 2,745 | 2,911 | 2,211 | 2,174 | 2,129 | 1,737 | 1,707 | 1,689 | 1,026 | 1,015 | 994 | 434 | 423 | 427 | 196 | 203 | 202 | 195 | 205 | 68 | 68 | - | - | - | 88 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 148 | 147 | 124 | 170 | 482 | 486 | 478 | 339 | 330 | 302 | 215 | 211 | 215 | 211 | 217 | 222 | 251 | 246 | 189 | 182 | 161 | 62 | 56 | 55 | 52 | 50 | 49 | 44 | 45 | 46 | 43 | 39 | 35 | 33 | 29 | 26 | 24 | 22 | - | - | - | - |
Goodwill |
Loading...
|
M | 427 | 427 | 427 | 427 | 1,865 | 1,836 | 1,836 | 379 | 357 | 357 | 349 | 312 | 312 | 312 | 312 | 312 | 312 | 312 | 48 | 48 | 44 | 38 | 23 | 23 | 20 | 20 | 20 | 20 | 16 | 16 | 9 | 9 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | 2 |
Intangible Assets |
Loading...
|
M | 25 | 29 | 33 | 26 | 372 | 390 | 411 | 133 | 132 | 138 | 142 | 124 | 130 | 136 | 144 | 151 | 159 | 167 | 25 | 25 | 24 | 26 | 26 | 25 | 21 | 17 | 18 | 18 | 7 | 6 | 7 | 7 | 5 | 6 | 4 | 4 | 3 | 3 | - | - | - | 3 |
Goodwill and Intangible Assets |
Loading...
|
M | 452 | 456 | 460 | 453 | 2,237 | 2,226 | 2,247 | 512 | 488 | 495 | 491 | 436 | 442 | 448 | 456 | 463 | 471 | 479 | 73 | 74 | 68 | 64 | 49 | 48 | 41 | 38 | 38 | 39 | 22 | 22 | 16 | 16 | 8 | 8 | 7 | 6 | 6 | 5 | - | - | - | 6 |
Tangible Assets |
Loading...
|
M | - | - | 7,824 | - | - | 6,012 | 6,446 | 8,205 | 9,301 | 10,638 | 10,879 | 9,684 | 8,700 | 5,953 | 5,721 | 4,166 | 2,570 | 2,537 | 2,747 | 2,087 | 2,060 | 2,027 | 1,623 | 1,609 | 1,608 | 964 | 950 | 939 | 389 | 389 | - | - | - | 187 | - | - | 59 | -24 | - | - | - | -5 |
Long-Term Investments |
Loading...
|
M | 4,029 | 4,377 | 3,680 | 3,132 | 2,277 | 1,953 | 2,422 | 1,994 | 2,695 | 3,750 | 4,445 | 2,796 | 1,631 | 173 | 171 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 7,583 | 7,972 | 7,311 | 6,301 | 5,402 | 5,357 | 5,985 | 5,598 | 7,490 | 9,015 | 9,774 | 8,187 | 6,718 | 3,858 | 3,202 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | 200 | 206 | - | - | - | - | - | - | 743 | 745 | 278 | 256 | 229 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 4,672 | 5,024 | 4,303 | 3,794 | 5,037 | 4,707 | 5,190 | 2,890 | 3,760 | 4,801 | 5,204 | 3,496 | 2,342 | 885 | 849 | 709 | 743 | 745 | 278 | 256 | 229 | 126 | 105 | 102 | 93 | 88 | 86 | 83 | 67 | 68 | 59 | 55 | 42 | 41 | 40 | 32 | 29 | 27 | - | - | - | - |
Total Assets |
Loading...
|
M | 11,112 | 11,299 | 10,464 | 9,703 | 10,964 | 10,757 | 11,203 | 10,748 | 11,834 | 13,340 | 13,537 | 11,956 | 10,825 | 7,763 | 7,462 | 5,098 | 3,471 | 3,489 | 3,189 | 2,467 | 2,403 | 2,255 | 1,842 | 1,809 | 1,783 | 1,114 | 1,101 | 1,077 | 501 | 491 | 486 | 251 | 245 | 244 | 236 | 237 | 97 | 95 | - | - | - | 96 |
Accounts Payable |
Loading...
|
M | 586 | 364 | 526 | 554 | 535 | 533 | 596 | 419 | 407 | 457 | 351 | 290 | 339 | 301 | 262 | 241 | 214 | 181 | 139 | 142 | 125 | 61 | 108 | 96 | 79 | 63 | 65 | 57 | 52 | 45 | 42 | 32 | 27 | 24 | 17 | 18 | 16 | 8 | - | - | - | 3 |
Short-Term Debt |
Loading...
|
M | 17 | 17 | 15 | 16 | 24 | 18 | 17 | 26 | 19 | 16 | 16 | 16 | 16 | 10 | 11 | 11 | 10 | 9 | 5 | 6 | 5 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 296 | 302 | 304 | 310 | 324 | 296 | 288 | 254 | 248 | 217 | 204 | 183 | 115 | 108 | 97 | 67 | 63 | 57 | 48 | 46 | 43 | 39 | 37 | 35 | 33 | 31 | 29 | 26 | 23 | 20 | 18 | 16 | 15 | 13 | 11 | 10 | 8 | 7 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 3 | 215 | 7 | 554 | - | 9 | 4 | 4 | 8 | 14 | 26 | 23 | 26 | 20 | 1 | 1 | 1 | 69 | 67 | 6 | 5 | 36 | 2 | 2 | 2 | 20 | 1 | 1 | 1 | 12 | 1 | 1 | 1 | 6 | 1 | 1 | 1 | 4 | - | - | - | 7 |
Current Liabilities |
Loading...
|
M | 902 | 898 | 852 | 880 | 883 | 856 | 905 | 703 | 682 | 703 | 597 | 511 | 495 | 438 | 370 | 321 | 289 | 316 | 260 | 193 | 173 | 139 | 147 | 132 | 114 | 95 | 95 | 84 | 77 | 67 | 62 | 50 | 43 | 37 | 29 | 28 | 24 | 20 | - | - | - | 10 |
Long-Term Debt |
Loading...
|
M | 916 | 916 | 915 | 914 | 914 | 913 | 913 | 912 | 912 | 911 | 910 | 910 | 909 | 758 | 750 | - | - | - | - | - | 99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,317 | 1,335 | 1,328 | 1,360 | 1,624 | 1,662 | 1,605 | 1,327 | 1,363 | 1,504 | 1,570 | 1,324 | 1,188 | 924 | 915 | 149 | 142 | 157 | 109 | 113 | 102 | 25 | 23 | 20 | 19 | 18 | 18 | 16 | 14 | 14 | 13 | 13 | 12 | 11 | 10 | 9 | 8 | 8 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 2,219 | 2,233 | 2,180 | 2,240 | 2,507 | 2,518 | 2,510 | 2,031 | 2,045 | 2,207 | 2,166 | 1,835 | 1,683 | 1,362 | 1,285 | 470 | 430 | 474 | 369 | 306 | 275 | 164 | 170 | 153 | 133 | 112 | 113 | 100 | 90 | 80 | 75 | 62 | 54 | 48 | 38 | 37 | 33 | 27 | - | - | - | 10 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 239 | 205 | 32 | 30 | -23 | 222 | 175 | 161 | 136 | - | - | - | - | - | 59 | 63 | 85 | 76 | 69 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 7,838 | 7,761 | 6,115 | 6,035 | 4,860 | 3,333 | 3,256 | 3,043 | 2,313 | 2,265 | 2,216 | 1,794 | 1,771 | 1,745 | 1,077 | 1,064 | 1,051 | 479 | 468 | 465 | 236 | 233 | 231 | 228 | 228 | 4 | 4 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -4 | 4 | -6 | 4 | -7 | -16 | -38 | -9 | 0 | -6 | -6 | 3 | 6 | 9 | -1 | -5 | -16 | 1 | -2 | 4 | -3 | -12 | -2 | -8 | -3 | 3 | 7 | 4 | 0 | -2 | 0 | 0 | 0 | -9 | - | - | - | -3 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 229 | 234 | 207 | 220 | 485 | 483 | 386 | 280 | 284 | 263 | 190 | 167 | 169 | 155 | 153 | 153 | 141 | 152 | 111 | 115 | 104 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 8,893 | 9,066 | 8,284 | 7,463 | 8,457 | 8,239 | 8,693 | 8,717 | 9,790 | 11,133 | 11,370 | 10,121 | 9,142 | 6,401 | 6,177 | 4,629 | 3,041 | 3,016 | 2,820 | 2,161 | 2,128 | 2,091 | 1,672 | 1,656 | 1,650 | 1,001 | 988 | 977 | 411 | 410 | 412 | 189 | 191 | 195 | 197 | 200 | 65 | 68 | - | - | - | 85 |
Shareholders' Equity and Liabilities |
|
M | 11,112 | 11,299 | 10,464 | 9,703 | 10,964 | 10,757 | 11,203 | 10,748 | 11,834 | 13,340 | 13,537 | 11,956 | 10,825 | 7,763 | 7,462 | 5,098 | 3,471 | 3,489 | 3,189 | 2,467 | 2,403 | 2,255 | 1,842 | 1,809 | 1,783 | 1,114 | 1,101 | 1,077 | 501 | 491 | 486 | 251 | 245 | 244 | 236 | 237 | 97 | 95 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 1,287 | 1,297 | 1,296 | 1,280 | 1,292 | 1,273 | 1,269 | 1,262 | 1,260 | 1,257 | 1,276 | 1,275 | 1,267 | 1,255 | 1,249 | 1,227 | 1,168 | 1,160 | 1,131 | 1,120 | 1,109 | 1,077 | 1,066 | 1,060 | 1,023 | 996 | 988 | 943 | 902 | 891 | 849 | 813 | 805 | 780 | 759 | 530 | 667 | 665 | 1,237 | 1,237 | 665 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 16,922 | - | - | 14,760 | 15,099 | 16,449 | 17,452 | 18,678 | 18,810 | 17,522 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 5,848 | 5,710 | 5,801 | 5,984 | 5,871 | 7,893 | 8,178 | 8,695 | 8,445 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 933 | 933 | 930 | 930 | 938 | 931 | 930 | 938 | 931 | 927 | 926 | 926 | 925 | 768 | 761 | - | - | - | - | - | 104 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email