Balance Sheet | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 79 | 77 | 258 | 71 | 80 | 74 | 70 | 120 | 49 | 50 | 78 | 62 | 63 | 42 | 66 | 46 | 44 | 53 | 50 | 37 | 53 | 56 | 40 | 45 | 31 | 25 |
Short-Term Investments |
Loading...
|
M | 1,019 | 935 | 973 | 544 | 601 | 560 | 558 | 530 | 508 | 512 | 425 | 380 | 14 | 332 | 278 | 243 | 185 | 190 | 194 | 198 | 85 | 84 | 0 | 1 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | -79 | 1,012 | 1,231 | 615 | 681 | 635 | 628 | 651 | 556 | 562 | 503 | 442 | 63 | 42 | 66 | 46 | 44 | 53 | 50 | 37 | 53 | 56 | 40 | 45 | 31 | 25 |
Receivables |
Loading...
|
M | 20 | 18 | 11 | 16 | 8 | 9 | 8 | 6 | 6 | 6 | 5 | 5 | - | - | - | - | 7 | 7 | - | - | - | - | - | 5 | 2 | 2 |
Inventory |
Loading...
|
M | 58 | -95 | -269 | -88 | 1 | 1 | 5 | 2 | 3 | 4 | 8 | 20 | 17 | 22 | 26 | 7 | 1 | - | 1 | 3 | 3 | 1 | 1 | 2 | - | - |
Other Current Assets |
Loading...
|
M | 99 | 95 | 269 | 88 | 1,237 | 1,247 | 1,071 | 798 | 691 | 521 | 442 | 573 | 840 | 887 | 966 | 1,012 | 959 | 929 | 785 | 737 | 640 | 538 | 591 | 537 | - | - |
Current Assets |
Loading...
|
M | 99 | 1,030 | 1,242 | 631 | 689 | 1,890 | 1,707 | 1,455 | 1,253 | 1,088 | 950 | 1,020 | 903 | 929 | 1,032 | 1,058 | 1,010 | 989 | 835 | 774 | 693 | 594 | 631 | 587 | 34 | 27 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 43 | 22 | 24 | 28 | 27 | 30 | 29 | 29 | 22 | 22 | 20 | 22 | 21 | 20 | 20 | 19 | 18 | 18 | 18 | 20 | 18 | 18 | 14 | 14 | 12 | 11 |
Goodwill |
Loading...
|
M | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1 | 2 | 3 | 4 | 5 | 6 | 6 | 3 | 1 | 1 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 29 | 30 | 31 | 32 | 33 | 34 | 34 | 11 | 8 | 8 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 161 | 332 | 312 | 277 | 239 | 222 | 195 | 183 | 179 | - | 168 | 163 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,358 | 1,272 | 973 | 2,986 | 2,356 | 569 | 570 | 538 | 1,125 | 961 | - | 867 | 742 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 2,377 | 2,207 | 1,947 | 3,530 | 2,957 | 1,130 | 1,128 | 1,068 | 1,632 | 1,473 | - | 1,247 | 756 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3,467 | -28 | -4 | -17 | -661 | 9 | 12 | 8 | 691 | -547 | 442 | 0 | 433 | -352 | -298 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | -104 | -95 |
Total Long-Term Assets |
Loading...
|
M | 3,644 | 1,338 | 1,028 | 603 | 661 | 633 | 633 | 578 | 544 | 549 | 460 | 418 | 433 | 357 | 304 | 268 | 223 | 227 | 217 | 223 | 109 | 107 | 20 | 20 | 104 | 95 |
Total Assets |
Loading...
|
M | 3,743 | 3,609 | 3,371 | 3,221 | 2,594 | 2,523 | 2,340 | 2,033 | 1,797 | 1,637 | 1,410 | 1,438 | 1,335 | 1,287 | 1,336 | 1,326 | 1,234 | 1,215 | 1,053 | 997 | 802 | 701 | 650 | 607 | 458 | 404 |
Accounts Payable |
Loading...
|
M | - | 2,846 | 2,782 | 2,625 | 2,168 | 2,116 | 1,988 | 1,695 | 1,465 | 1,367 | 1,174 | 1,174 | 1,086 | 1,052 | 1,125 | 1,061 | 850 | 868 | 816 | 743 | 684 | 606 | 521 | 528 | - | - |
Short-Term Debt |
Loading...
|
M | 471 | 219 | 109 | 143 | 20 | 56 | 22 | 65 | 75 | 18 | 3 | 37 | 17 | 15 | 10 | 84 | 193 | 182 | 68 | 68 | 33 | 19 | 61 | 21 | 14 | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,700 | -219 | 2,271 | -143 | -20 | 2,159 | 2,028 | 1,695 | 1,465 | 1,367 | - | 1,174 | 1,086 | - | - | - | - | - | - | - | - | - | 529 | - | - | - |
Current Liabilities |
Loading...
|
M | 2,172 | 219 | 2,380 | 143 | 20 | 56 | 22 | 65 | 75 | 18 | 3 | 37 | 17 | 15 | 10 | 84 | 193 | 182 | 68 | 68 | 33 | 19 | 589 | 21 | 14 | - |
Long-Term Debt |
Loading...
|
M | 85 | 86 | 84 | 35 | 35 | 35 | 35 | 34 | 33 | 37 | 31 | 36 | 46 | 46 | 51 | 61 | 36 | 58 | 77 | 96 | 15 | 15 | 15 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 265 | 36 | 35 | 36 | 26 | 31 | 32 | 33 | 28 | - | 17 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,233 | 219 | 84 | 35 | 35 | 35 | 35 | 34 | 33 | 37 | 31 | 36 | 46 | 46 | 51 | 61 | 36 | 58 | 77 | 106 | 15 | 629 | 15 | - | - | - |
Total Liabilities |
Loading...
|
M | 3,405 | 3,305 | 84 | 2,877 | 2,285 | 2,249 | 2,084 | 1,827 | 1,606 | 1,450 | 1,229 | 1,264 | 1,167 | 1,127 | 1,201 | 1,219 | 1,134 | 1,125 | 974 | 926 | 742 | 648 | 604 | 566 | 422 | 369 |
Additional Paid-in Capital |
Loading...
|
M | - | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | - | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | 113 | 117 | 113 | 113 | 111 | 73 | 62 | 64 | 66 | 64 | 64 | - | - | - | - | 16 | 12 | 9 | 5 | 3 | 2 | 2 | 2 | - |
Retained Earnings |
Loading...
|
M | - | 243 | 234 | 208 | 187 | 164 | 144 | 132 | 123 | 116 | 0 | 103 | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -36 | -57 | 11 | 18 | 6 | -7 | -2 | -2 | 3 | 4 | 0 | 4 | 4 | 1 | 3 | 1 | 0 | -2 | -2 | 0 | 1 | 2 | 1 | 1 | 0 | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 338 | 304 | 362 | 344 | 309 | 273 | 256 | 206 | 190 | 187 | 182 | 174 | 169 | 160 | 134 | 107 | 99 | 90 | 79 | 71 | 60 | 53 | 46 | 41 | 37 | 35 |
Shareholders' Equity and Liabilities |
|
M | 3,743 | 3,609 | 3,371 | 3,221 | 2,594 | 2,523 | 2,340 | 2,033 | 1,797 | 1,637 | 1,410 | 1,438 | 1,335 | 1,287 | 1,336 | 1,326 | 1,234 | 1,215 | 1,053 | 997 | 802 | 701 | 650 | 607 | 458 | 404 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 |
Shareholders' Equity (Tangible) |
|
M | - | 274 | 449 | 429 | 393 | 352 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 1,316 | 1,424 | 793 | 736 | 725 | 685 | 750 | 664 | 617 | - | 515 | 126 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 556 | 305 | 193 | 178 | 55 | 91 | 56 | 99 | 108 | 55 | 34 | 73 | 63 | 61 | 61 | 145 | 229 | 240 | 145 | 164 | 49 | 34 | 76 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 361 | 219 | 0 | 143 | 20 | 56 | 22 | 65 | 2 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 21, 2024
Any question? Send us an email