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 | 2007-12-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 90 | 46 | 37 | 104 | 67 | 55 | 37 | 52 | 37 | 20 | 41 | 9 | 19 | 35 | 29 | 6 | 7 |
Short-Term Investments |
Loading...
|
M | 293 | 229 | 271 | 178 | 126 | 97 | 82 | 82 | 55 | 49 | 56 | 43 | 17 | 33 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 66 | 275 | 308 | 282 | 193 | 152 | 120 | 134 | 92 | 69 | 97 | 53 | 19 | 35 | 29 | 6 | 7 |
Receivables |
Loading...
|
M | 14 | 11 | 8 | 7 | 6 | 6 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Inventory |
Loading...
|
M | -2,481 | -58 | -45 | -111 | 0 | 1 | 53 | 0 | 45 | 26 | 13 | 11 | 5 | 4 | - | - | - |
Other Current Assets |
Loading...
|
M | 104 | 58 | 45 | 111 | 1,335 | 1,319 | 750 | 581 | 508 | 374 | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 104 | 287 | 316 | 289 | 199 | 1,476 | 873 | 718 | 603 | 444 | 340 | 323 | 20 | 36 | 29 | 7 | 8 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 37 | 31 | 31 | 32 | 34 | 29 | 15 | 16 | 14 | 14 | 14 | 13 | 10 | 9 | 10 | 11 | 9 |
Goodwill |
Loading...
|
M | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 35 | 21 | 21 | 17 | 17 | 17 | 8 | 10 | 6 | 3 | 2 | 1 | 0 | 0 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 38 | 24 | 23 | 20 | 19 | 19 | 10 | 12 | 6 | 3 | 2 | 1 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 226 | 241 | 223 | 192 | 172 | 118 | 77 | 75 | 66 | 62 | 60 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 301 | 238 | 279 | 186 | 196 | 148 | 136 | 134 | 100 | 75 | 69 | 54 | - | - | - | - | - |
Total Investments |
Loading...
|
M | 594 | 467 | 550 | 364 | 322 | 246 | 218 | 216 | 155 | 123 | 126 | 98 | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,679 | -7 | -8 | -9 | -179 | 1,416 | 833 | 663 | 564 | 379 | -56 | -43 | -37 | -17 | -10 | -16 | -24 |
Total Long-Term Assets |
Loading...
|
M | 2,879 | 293 | 333 | 237 | 179 | 145 | 108 | 110 | 75 | 65 | 15 | 15 | 37 | 17 | 10 | 16 | 24 |
Total Assets |
Loading...
|
M | 2,983 | 2,633 | 2,286 | 2,113 | 1,713 | 1,622 | 982 | 828 | 678 | 510 | 419 | 359 | 284 | 292 | 282 | 263 | 256 |
Accounts Payable |
Loading...
|
M | - | 2,128 | 1,916 | 1,674 | 1,392 | 1,274 | 830 | 713 | 485 | 420 | 337 | 289 | 246 | 244 | - | - | - |
Short-Term Debt |
Loading...
|
M | 2 | 6 | 5 | 5 | 5 | 121 | 4 | 22 | 109 | 17 | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 2,050 | 2,128 | 1,916 | 10 | 1,503 | 1,432 | 850 | 713 | 485 | 420 | 337 | 289 | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 2,052 | 6 | 5 | 5 | 5 | 1,432 | 4 | 737 | 592 | 444 | 337 | 292 | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 143 | 236 | 92 | 176 | 85 | 137 | 8 | 23 | 109 | 17 | 17 | 7 | 2 | 22 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 87 | 79 | 43 | 34 | 30 | 22 | 10 | 7 | 6 | 3 | 3 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 666 | 2,401 | 98 | 181 | 102 | 147 | 18 | 24 | 110 | 18 | 17 | 7 | 9 | 22 | 26 | 20 | 13 |
Total Liabilities |
Loading...
|
M | 2,719 | 2,401 | 98 | 181 | 102 | 1,442 | 860 | 747 | 602 | 444 | 357 | 299 | 257 | 268 | 259 | 231 | 222 |
Additional Paid-in Capital |
Loading...
|
M | - | 55 | 68 | 81 | 89 | 91 | 55 | 27 | 31 | 29 | 30 | 30 | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 202 | 179 | 146 | 111 | 91 | 68 | 56 | 46 | 38 | 35 | 32 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -23 | -26 | 0 | 3 | 1 | -1 | 0 | -1 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | -1 |
Capital Lease Obligations |
Loading...
|
M | 7 | 6 | 5 | 5 | 5 | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 264 | 232 | 248 | 230 | 200 | 180 | 122 | 81 | 75 | 66 | 62 | 60 | 27 | 25 | 23 | 32 | 35 |
Shareholders' Equity and Liabilities |
|
M | 2,983 | 2,633 | 2,286 | 2,113 | 1,713 | 1,622 | 982 | 828 | 678 | 510 | 419 | 359 | 284 | 292 | 282 | 263 | 256 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | -1 | -1 | -1 | -2 | -2 | -2 | -2 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 8 | 8 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Shareholders' Equity (Tangible) |
|
M | - | 226 | 241 | 223 | 193 | 172 | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 468 | 356 | 453 | 283 | 410 | 131 | 179 | 309 | 103 | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 145 | 242 | 97 | 181 | 90 | 258 | 12 | 45 | 217 | 34 | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | 12 | 121 | 4 | 22 | 109 | 17 | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email