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 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 711 | 0 | 1 | 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 | 3 | 0 | - | - | - |
Short-Term Investments |
Loading...
|
M | 11 | 6 | 11 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 711 | 0 | 1 | 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 | 3 | 0 | - | - | - |
Receivables |
Loading...
|
M | 102 | 95 | 97 | 90 | 80 | 84 | 80 | 118 | 115 | 113 | 108 | 110 | 117 | 112 | 122 | 121 | 129 | 137 | 137 | 141 | 129 | 127 | 139 | 126 | 38 | 41 | 40 | 38 | 42 | 41 | 26 | 28 | 31 | 31 | 32 | 26 | 27 | 28 | 27 | 31 | 23 | 20 | 14 | 11 | 10 | 9 | 11 | 9 | 9 | 9 | 8 | 9 | 7 | 8 | - | - | - |
Inventory |
Loading...
|
M | 129 | 115 | 106 | 101 | 96 | 94 | 92 | 90 | 90 | 86 | 85 | 84 | 85 | 85 | 90 | 92 | 92 | 92 | 93 | 96 | 94 | 89 | 83 | 82 | 34 | 33 | 36 | 32 | 32 | 30 | 26 | 21 | 19 | 19 | 22 | 21 | 16 | 9 | 9 | 11 | 13 | 10 | 7 | 6 | 5 | 4 | 4 | 3 | 5 | 3 | 4 | 4 | 5 | 5 | - | - | - |
Other Current Assets |
Loading...
|
M | 18 | 11 | 20 | 10 | 9 | 9 | 9 | 9 | 7 | 6 | 6 | 4 | 3 | 2 | 3 | 4 | 3 | 2 | 3 | 4 | 3 | 2 | 4 | 5 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | - | - | - |
Current Assets |
Loading...
|
M | 249 | 226 | 224 | 212 | 186 | 186 | 180 | 218 | 212 | 205 | 199 | 199 | 204 | 200 | 214 | 217 | 224 | 231 | 233 | 241 | 226 | 218 | 230 | 216 | 786 | 77 | 79 | 74 | 77 | 73 | 55 | 52 | 53 | 53 | 57 | 49 | 45 | 38 | 37 | 43 | 38 | 33 | 23 | 18 | 18 | 15 | 16 | 14 | 15 | 14 | 13 | 14 | 17 | 15 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,308 | 2,255 | 2,216 | 2,205 | 2,192 | 2,191 | 2,197 | 2,198 | 2,213 | 2,243 | 2,278 | 2,312 | 2,354 | 2,403 | 2,443 | 2,480 | 2,510 | 2,501 | 2,497 | 2,500 | 2,502 | 2,521 | 2,541 | 2,515 | 1,320 | 1,292 | 1,268 | 1,263 | 1,271 | 1,268 | 1,288 | 1,301 | 1,304 | 1,318 | 1,303 | 1,265 | 1,250 | 1,163 | 1,076 | 995 | 929 | 853 | 815 | 642 | 627 | 610 | 586 | 564 | 500 | 457 | 393 | 366 | 347 | 350 | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 619 | 619 | 619 | 619 | 619 | 619 | 619 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 208 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | - | - | - |
Intangible Assets |
Loading...
|
M | 238 | 246 | 253 | 260 | 268 | 275 | 282 | 290 | 297 | 304 | 312 | 319 | 326 | 334 | 341 | 348 | 356 | 363 | 371 | 378 | 385 | 393 | 399 | 407 | 71 | 72 | 73 | 73 | 74 | 75 | 76 | 77 | 78 | 79 | 80 | 81 | 81 | 82 | 83 | 84 | 85 | 86 | 87 | 80 | 81 | 82 | 82 | 83 | 84 | 85 | 85 | 86 | 87 | 88 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 334 | 341 | 348 | 356 | 983 | 990 | 997 | 1,005 | 1,012 | 1,018 | 1,026 | 107 | 108 | 108 | 109 | 110 | 111 | 112 | 113 | 114 | 115 | 288 | 289 | 290 | 290 | 291 | 292 | 293 | 294 | 295 | 237 | 238 | 239 | 239 | 240 | 241 | 242 | 242 | 243 | 244 | 245 | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -504 | 9 | 41 | 86 | -302 | 176 | 222 | 274 | 323 | -51 | 427 | 481 | 61 | 586 | 638 | 675 | 721 | 760 | 801 | 844 | 886 | 938 | 483 | 526 | 551 | 572 | 597 | 618 | 559 | 583 | 598 | 604 | 603 | 528 | 553 | 549 | 549 | 553 | 412 | 414 | 500 | 369 | 370 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 12 | 13 | 14 | 15 | 16 | 16 | 17 | 18 | 19 | 20 | 20 | 21 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 9 | 10 | 11 | 12 | 12 | 13 | 14 | 15 | 16 | 16 | 17 | 18 | 19 | 20 | 20 | 21 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 9 | 10 | 14 | 14 | 12 | 13 | 14 | 15 | 15 | 16 | 8 | 9 | 11 | 12 | 13 | 13 | 14 | 16 | 31 | 22 | 25 | 23 | 25 | 27 | 15 | 15 | 17 | 18 | 19 | 21 | 22 | 24 | 25 | 24 | 25 | 26 | 28 | 25 | 26 | 26 | 6 | 6 | 4 | 4 | 5 | 9 | 9 | 9 | 8 | 16 | 7 | 7 | 5 | 5 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 2,555 | 2,510 | 2,483 | 2,479 | 2,472 | 2,479 | 2,493 | 2,502 | 2,525 | 2,563 | 2,598 | 2,641 | 2,692 | 2,749 | 2,797 | 2,841 | 2,879 | 3,499 | 3,519 | 3,519 | 3,532 | 3,557 | 3,585 | 3,568 | 1,442 | 1,415 | 1,393 | 1,390 | 1,401 | 1,399 | 1,422 | 1,437 | 1,443 | 1,457 | 1,616 | 1,580 | 1,567 | 1,478 | 1,394 | 1,312 | 1,228 | 1,153 | 1,114 | 883 | 870 | 858 | 834 | 813 | 748 | 714 | 642 | 616 | 596 | 600 | - | - | - |
Total Assets |
Loading...
|
M | 2,804 | 2,737 | 2,706 | 2,691 | 2,658 | 2,666 | 2,673 | 2,720 | 2,737 | 2,768 | 2,797 | 2,839 | 2,896 | 2,949 | 3,011 | 3,058 | 3,103 | 3,730 | 3,751 | 3,760 | 3,758 | 3,775 | 1,910 | 3,785 | 2,228 | 1,492 | 1,472 | 1,464 | 1,478 | 1,472 | 1,477 | 1,489 | 1,496 | 1,510 | 1,672 | 1,629 | 1,613 | 1,516 | 1,430 | 1,356 | 1,266 | 1,186 | 1,137 | 901 | 888 | 873 | 850 | 827 | 764 | 728 | 655 | 630 | 613 | 615 | - | - | - |
Accounts Payable |
Loading...
|
M | 34 | 40 | 37 | 37 | 39 | 35 | 39 | 26 | 23 | 23 | 17 | 15 | 14 | 14 | 12 | 30 | 26 | 22 | 26 | 25 | 20 | 24 | 53 | 28 | 19 | 20 | 10 | 17 | 23 | 13 | 20 | 16 | 10 | 24 | 12 | 20 | 23 | 45 | 30 | 15 | 20 | 35 | 10 | 5 | 8 | 11 | 7 | 17 | 4 | 10 | 6 | 8 | 4 | 4 | - | - | - |
Short-Term Debt |
Loading...
|
M | - | 5 | - | - | - | - | - | - | - | - | 0 | 20 | - | - | - | - | - | - | - | - | 1 | - | - | 1,658 | 1,527 | 783 | 752 | 725 | 715 | 685 | - | - | - | 729 | - | - | - | 595 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 65 | 63 | 63 | 63 | 62 | 62 | 60 | 55 | 52 | 51 | 50 | 49 | 49 | 47 | 46 | 45 | 49 | 48 | 47 | 40 | 35 | 31 | 34 | 36 | 29 | 27 | 23 | 20 | 17 | 17 | 16 | 16 | 17 | 17 | 17 | 17 | 17 | 16 | 14 | 14 | 12 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 74 | 81 | 78 | 88 | 55 | 76 | 59 | 129 | 93 | 114 | 101 | 120 | 87 | 110 | 88 | 113 | 88 | 119 | 99 | 112 | 79 | 94 | 87 | 92 | 62 | 26 | 26 | 20 | 15 | 27 | 25 | 24 | 13 | 21 | 40 | 22 | 19 | 22 | 36 | 29 | 25 | 10 | 16 | 7 | 6 | 6 | 8 | 6 | 7 | 6 | 10 | 9 | 8 | 7 | - | - | - |
Current Liabilities |
Loading...
|
M | 174 | 188 | 178 | 187 | 156 | 174 | 158 | 210 | 167 | 188 | 167 | 184 | 150 | 170 | 146 | 187 | 162 | 189 | 173 | 177 | 133 | 150 | 173 | 156 | 110 | 74 | 59 | 57 | 55 | 56 | 61 | 56 | 40 | 61 | 68 | 59 | 58 | 82 | 80 | 58 | 57 | 57 | 38 | 23 | 25 | 27 | 25 | 33 | 21 | 25 | 24 | 25 | 19 | 19 | - | - | - |
Long-Term Debt |
Loading...
|
M | 2,463 | 2,336 | 2,276 | 2,213 | 2,170 | 2,107 | 2,078 | 2,017 | 2,023 | 1,973 | 1,962 | 1,928 | 1,957 | 1,927 | 1,949 | 1,899 | 1,910 | 1,852 | 1,843 | 1,811 | 1,808 | 1,759 | 1,731 | 1,658 | 1,527 | 783 | 752 | 725 | 715 | 685 | 1 | 736 | 744 | 730 | 713 | 753 | 712 | 595 | 510 | 452 | 504 | 421 | 390 | 353 | 336 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 12 | 11 | 10 | 22 | 23 | 8 | 25 | 27 | 28 | 29 | 33 | 14 | 36 | 36 | 15 | 36 | 37 | 31 | 24 | 14 | 10 | 10 | 6 | 7 | 2 | 2 | 2 | 1 | 1 | 1 | 744 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,489 | 2,366 | 2,302 | 2,234 | 2,170 | 2,131 | 2,103 | 2,044 | 2,051 | 2,002 | 1,994 | 1,962 | 1,993 | 1,963 | 1,987 | 1,935 | 1,947 | 1,883 | 1,867 | 1,826 | 1,819 | 1,769 | 1,737 | 1,665 | 1,528 | 784 | 754 | 726 | 716 | 686 | 745 | 736 | 744 | 730 | 713 | 753 | 712 | 595 | 510 | 452 | 504 | 421 | 390 | 353 | 336 | 502 | 482 | 453 | 403 | 364 | 292 | 266 | 254 | 257 | - | - | - |
Total Liabilities |
Loading...
|
M | 2,662 | 2,554 | 2,706 | 2,691 | 2,826 | 2,782 | 2,261 | 2,255 | 2,218 | 2,768 | 2,162 | 2,146 | 2,896 | 2,134 | 2,132 | 2,123 | 2,109 | 2,073 | 2,040 | 2,003 | 1,952 | 1,918 | 1,910 | 1,821 | 1,639 | 858 | 812 | 783 | 771 | 743 | 806 | 793 | 784 | 791 | 782 | 812 | 770 | 677 | 590 | 510 | 561 | 478 | 429 | 376 | 361 | 529 | 507 | 486 | 423 | 389 | 316 | 291 | 273 | 276 | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 444 | 503 | 1,167 | 1,220 | 1,266 | 1,315 | 1,365 | 1,413 | 1,485 | 584 | 0 | 652 | 674 | 699 | 721 | 662 | 687 | 702 | 708 | 878 | 803 | 829 | 826 | 827 | 831 | 690 | 693 | 694 | 515 | 516 | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
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 | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -293 | - | 9 | 9 | 9 | - | - | - | - | - | - | -1,302 | -1,253 | - | - | -1,102 | -1,057 | -1,008 | -962 | -916 | -871 | -822 | -800 | -749 | -441 | -690 | -394 | -372 | -351 | -328 | -307 | -288 | -266 | -245 | -225 | -205 | -200 | -180 | -162 | -146 | -132 | -117 | -103 | -90 | -79 | -68 | -58 | -47 | -38 | -30 | -22 | -14 | -7 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 14 | 15 | 15 | 15 | 16 | 16 | 17 | 17 | 18 | 19 | 19 | 20 | 21 | 21 | 22 | 23 | 23 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 142 | 183 | 227 | 269 | 309 | -116 | 412 | 465 | 519 | 578 | 635 | 693 | 753 | 815 | 879 | 935 | 994 | 1,658 | 1,711 | 1,757 | 1,806 | 1,856 | 1,904 | 1,964 | 591 | 635 | 661 | 682 | 708 | 731 | 672 | 697 | 713 | 719 | 891 | 817 | 842 | 840 | 841 | 845 | 705 | 708 | 708 | 525,670 | 526,773 | 343,526 | -58 | -47 | -38 | -30 | -22 | -14 | -7 | 339 | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 2,804 | 2,737 | 2,706 | 2,691 | 2,658 | 2,666 | 2,673 | 2,720 | 2,737 | 2,768 | 2,797 | 2,839 | 2,896 | 2,949 | 3,011 | 3,058 | 3,103 | 3,730 | 3,751 | 3,760 | 3,758 | 3,775 | 1,910 | 3,785 | 1,639 | 858 | 812 | 783 | 771 | 743 | 806 | 793 | 784 | 791 | 782 | 1,629 | 1,613 | 1,516 | 1,430 | 1,356 | 1,266 | 478 | 429 | 376 | 361 | 529 | 507 | 486 | 423 | 389 | 316 | 291 | 273 | 615 | - | - | - |
Treasury Stock |
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 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 104 | 103 | 100 | 100 | 98 | 98 | 98 | 98 | 97 | 97 | 97 | 97 | 97 | 97 | 97 | 97 | 97 | 97 | 97 | 97 | 96 | 96 | 96 | 96 | 62 | 63 | 62 | 62 | 61 | 57 | 55 | 55 | 53 | 52 | 48 | 46 | 46 | 45 | 45 | 41 | 38 | 37 | 32 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Shareholders' Equity (Tangible) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 1,962 | 1,948 | - | - | - | - | - | - | - | - | 1,810 | - | - | 3,319 | 3,764 | 1,566 | 1,505 | 1,450 | 1,430 | 1,371 | - | - | - | 1,459 | - | - | - | 1,190 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 2,341 | - | - | - | - | - | - | - | - | 1,962 | 1,948 | - | - | - | - | - | - | - | - | 1,810 | - | - | 3,317 | 3,054 | 1,566 | 1,504 | 1,450 | 1,430 | 1,371 | - | - | - | 1,459 | - | - | - | 1,190 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | 1,658 | 1,527 | 783 | 752 | 725 | 715 | 685 | - | - | - | 729 | - | - | - | 595 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email