Balance Sheet | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2018-02-21 | 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 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 171 | 117 | 118 | 421 | 106 | 80 | 175 | 175 | 62 | 72 | 89 | 189 | 122 | 147 | 150 | 471 | 370 | 248 | 249 | 254 | 187 | 157 | 201 | 193 | 58 | 26 | 28 | 8 | 42 | 8 | 5 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 1 | 48 | 80 | - | 3 | 31 | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 171 | 117 | 118 | 421 | 106 | 80 | - | 175 | 62 | 72 | 89 | 189 | 122 | 147 | 150 | 471 | 370 | 249 | 297 | 335 | 187 | 160 | 232 | 193 | 58 | 26 | 28 | 8 | 42 | 8 | 5 |
Receivables |
Loading...
|
M | 1,863 | 1,442 | 1,452 | 1,425 | 1,246 | 1,604 | - | 1,470 | 1,254 | 1,230 | 1,128 | 1,055 | 1,015 | 888 | 886 | 725 | 734 | 708 | 610 | 583 | 555 | 467 | 368 | 364 | 372 | 388 | 338 | 262 | 140 | 91 | 58 |
Inventory |
Loading...
|
M | 1,815 | 1,963 | 1,861 | 1,512 | 1,429 | 1,971 | 1,934 | 1,934 | 1,636 | 1,510 | 1,328 | 1,250 | 1,204 | 948 | 870 | 775 | 732 | 667 | 584 | 506 | 486 | 386 | 323 | 291 | 276 | 286 | 270 | 213 | 127 | 97 | 77 |
Other Current Assets |
Loading...
|
M | 639 | 466 | 413 | 433 | 445 | 521 | - | 455 | 361 | 419 | 368 | 340 | 364 | 289 | 263 | 232 | 231 | 225 | 154 | 162 | 203 | 143 | 104 | 79 | 82 | 79 | 68 | 53 | 36 | 27 | 19 |
Current Assets |
Loading...
|
M | 4,488 | 3,988 | 3,844 | 3,791 | 3,227 | 4,175 | 4,033 | 4,033 | 3,313 | 3,231 | 2,913 | 2,835 | 2,704 | 2,273 | 2,169 | 2,204 | 2,066 | 1,849 | 1,645 | 1,584 | 1,431 | 1,156 | 1,028 | 927 | 788 | 779 | 705 | 535 | 344 | 222 | 158 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 823 | 667 | 691 | 631 | 561 | 382 | - | 375 | 334 | 318 | 311 | 276 | 273 | 262 | 253 | 260 | 248 | 248 | 225 | 191 | 176 | 154 | 143 | 118 | 95 | 87 | 68 | 54 | 37 | 30 | 20 |
Goodwill |
Loading...
|
M | 3,875 | 2,893 | 2,854 | 2,504 | 2,462 | 2,820 | 2,301 | 2,301 | 2,020 | 1,908 | 1,884 | 1,635 | 1,601 | 1,497 | 1,425 | 986 | 923 | 917 | 774 | 627 | 627 | 399 | 303 | 280 | 292 | 295 | 148 | 131 | 78 | - | - |
Intangible Assets |
Loading...
|
M | 916 | 587 | 668 | 479 | 573 | 584 | 670 | 670 | 621 | 595 | 644 | 420 | 466 | 410 | 405 | 204 | 214 | 200 | 171 | 750 | 757 | 436 | 310 | 288 | 292 | 295 | 148 | 122 | 53 | 24 | 5 |
Goodwill and Intangible Assets |
Loading...
|
M | 4,791 | 3,480 | 3,522 | 2,984 | 3,035 | 3,405 | 2,971 | 2,971 | 2,641 | 2,503 | 2,528 | 2,055 | 2,067 | 1,907 | 1,830 | 1,191 | 1,137 | 1,117 | 945 | 1,377 | 1,384 | 835 | 613 | 568 | 584 | 590 | 297 | 253 | 131 | - | - |
Tangible Assets |
Loading...
|
M | - | 542 | 517 | 692 | 250 | -131 | - | 673 | 760 | 926 | 261 | - | 986 | 928 | 886 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 180 | 472 | 424 | 366 | 328 | 538 | - | 432 | 443 | 455 | 261 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 443 | 455 | 261 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 209 | 223 | -35 | 154 | -24 | -83 | - | -11 | -17 | 101 | -57 | 202 | 57 | -55 | -195 | -48 | -37 | -18 | -19 | -36 | 70 | -31 | 78 | 52 | 56 | 44 | 42 | 30 | 29 | 21 | 7 |
Total Long-Term Assets |
Loading...
|
M | 6,085 | 4,619 | 4,637 | 3,981 | 3,925 | 4,325 | - | 3,778 | 3,418 | 3,274 | 3,226 | 2,790 | 2,630 | 2,468 | 2,378 | 1,632 | 1,533 | 1,465 | 1,236 | 999 | 1,003 | 663 | 531 | 458 | 443 | 425 | 258 | 206 | 120 | 75 | 32 |
Total Assets |
Loading...
|
M | 10,573 | 8,607 | 8,481 | 7,773 | 7,151 | 8,501 | 7,811 | 7,811 | 6,730 | 6,505 | 6,139 | 5,625 | 5,334 | 4,740 | 4,547 | 3,836 | 3,600 | 3,314 | 2,881 | 2,583 | 2,434 | 1,819 | 1,558 | 1,385 | 1,231 | 1,204 | 962 | 741 | 464 | 297 | 190 |
Accounts Payable |
Loading...
|
M | 1,020 | 1,004 | 1,054 | 1,006 | 880 | 1,227 | 0 | 1,153 | 977 | 1,006 | 861 | 824 | 788 | 621 | 590 | 521 | 555 | 474 | 414 | 371 | 367 | 278 | 243 | 263 | 217 | 199 | 170 | 130 | 88 | 65 | 45 |
Short-Term Debt |
Loading...
|
M | 494 | 182 | 138 | 248 | 199 | 960 | - | 758 | 503 | 346 | 189 | 35 | 45 | 78 | 46 | 24 | 161 | 33 | 44 | 35 | 10 | 9 | 7 | 19 | 10 | 45 | 29 | 21 | 15 | 13 | 10 |
Current Revenue (Deferred) |
Loading...
|
M | 89 | 86 | 89 | 72 | 71 | - | - | - | - | 58 | 57 | 64 | 64 | - | 49 | 48 | 37 | 33 | 28 | - | 29 | 31 | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,080 | 952 | 1,026 | 958 | 888 | 1,031 | - | 865 | 810 | 795 | 730 | 691 | 640 | 572 | 532 | 531 | 468 | 433 | 352 | 318 | 317 | 232 | 173 | 155 | 138 | 106 | 102 | 77 | 36 | 40 | 27 |
Current Liabilities |
Loading...
|
M | 2,683 | 2,224 | 2,307 | 2,283 | 2,038 | 3,219 | 2,776 | 2,776 | 2,291 | 2,147 | 1,780 | 1,551 | 1,473 | 1,272 | 1,168 | 1,076 | 1,184 | 941 | 810 | 724 | 694 | 519 | 423 | 437 | 365 | 350 | 301 | 228 | 140 | 118 | 82 |
Long-Term Debt |
Loading...
|
M | 1,937 | 1,040 | 811 | 516 | 623 | 1,004 | 0 | 908 | 715 | 464 | 543 | 450 | 488 | 364 | 395 | 243 | 267 | 423 | 456 | 490 | 526 | 247 | 243 | 242 | 266 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 436 | 636 | 644 | 632 | 507 | 392 | - | 420 | 264 | 212 | - | - | 125 | 81 | 77 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,737 | 1,712 | 2,111 | 1,505 | 1,483 | 1,740 | - | 2,211 | 1,639 | 1,471 | 1,542 | 1,286 | 1,245 | 633 | 662 | 598 | 416 | 557 | 578 | 617 | 621 | 285 | 267 | 261 | 279 | 328 | 192 | 100 | 27 | 32 | 67 |
Total Liabilities |
Loading...
|
M | 5,420 | 3,936 | 4,418 | 3,788 | 3,521 | 4,959 | 4,155 | 4,987 | 3,930 | 3,618 | 3,322 | 2,837 | 2,718 | 1,904 | 1,830 | 1,674 | 1,600 | 1,498 | 1,388 | 1,341 | 1,315 | 804 | 690 | 698 | 644 | 678 | 493 | 328 | 167 | 150 | 149 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | 48 | - | - | - | 128 | 207 | - | - | 376 | 401 | 601 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Retained Earnings |
Loading...
|
M | - | 3,678 | 3,595 | 3,455 | 3,116 | 3,209 | 2,982 | 2,940 | 2,982 | 0 | 0 | 0 | 2,184 | 2,007 | 1,779 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -206 | -233 | -171 | -108 | -167 | -249 | -249 | -130 | -317 | -220 | -95 | 68 | 53 | 23 | 31 | 64 | 30 | 100 | 47 | 21 | 44 | 25 | -5 | -24 | -19 | -11 | -7 | -6 | -1 | - | - |
Capital Lease Obligations |
Loading...
|
M | 390 | 348 | 344 | 303 | 242 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,655 | 3,446 | 3,425 | 3,348 | 2,998 | 2,961 | 0 | 2,811 | 2,793 | 2,884 | 2,814 | 2,785 | 2,614 | 2,432 | 2,412 | 2,161 | 1,932 | 1,780 | 1,471 | 1,230 | 1,106 | 1,004 | 861 | 680 | 579 | 518 | 463 | 411 | 292 | 143 | 40 |
Shareholders' Equity and Liabilities |
|
M | 10,573 | 8,607 | 8,481 | 7,773 | 7,151 | 8,501 | - | 7,811 | 6,730 | 6,505 | 6,139 | 5,625 | 5,334 | 4,740 | 4,547 | 3,836 | 3,600 | 3,314 | 2,881 | 2,583 | 2,434 | 1,819 | 1,558 | 1,385 | 1,231 | 1,204 | 962 | 741 | 464 | 297 | 190 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | -1 | -1 | -1 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 132 | 138 | 142 | 143 | 149 | 154 | - | 158 | 164 | 168 | 171 | 175 | 180 | 185 | 187 | 181 | 182 | 182 | 180 | 177 | 355 | 356 | 356 | 348 | 168 | 166 | 166 | 120 | 89 | 73 | 2,180 |
Shareholders' Equity (Tangible) |
|
M | - | 543 | 518 | 693 | 251 | -130 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 1,339 | 1,067 | 1,185 | 928 | 2,044 | - | 1,841 | 1,281 | 882 | - | - | 655 | 589 | 592 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,431 | 1,222 | 949 | 764 | 822 | 1,964 | - | 1,666 | 1,219 | 810 | 731 | 485 | 533 | 441 | 441 | 268 | 428 | 457 | 499 | 525 | 536 | 256 | 250 | 261 | 277 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 414 | 109 | 61 | 183 | 134 | 960 | - | 758 | 503 | 17 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email