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 | 1997-12-31 | 1996-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 324 | 365 | 438 | 341 | 382 | 278 | 206 | 161 | 261 | 76 | 129 | 168 | 130 | 63 | 182 | 49 | 46 | 48 | 40 | 70 | 70 | 63 | 46 | 40 | 42 | 43 | 57 | 40 |
Short-Term Investments |
Loading...
|
M | 47 | 1,747 | 272 | 119 | 172 | 2,451 | 2,217 | 1,846 | 1,578 | 1,402 | 1,634 | 1,506 | 3 | 4 | 5 | 2 | 0 | 41 | 41 | 6 | 3 | 42 | 48 | 48 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 323 | 2,112 | 438 | 341 | 382 | 2,729 | 2,423 | 2,007 | 1,840 | 1,478 | 1,763 | 1,674 | 127 | 59 | 178 | 49 | 46 | 48 | 40 | 70 | 70 | 63 | 46 | 40 | 42 | 43 | 57 | 40 |
Receivables |
Loading...
|
M | 11,946 | 11,319 | 9,844 | 9,891 | 8,298 | 7,346 | 6,336 | 5,297 | 4,953 | 3,837 | 3,461 | 2,790 | 2,458 | 2,322 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | -12,269 | -11,319 | -10,325 | -10,266 | 7 | -7,346 | -6,336 | -5,297 | -4,953 | -3,837 | -3,461 | -2,790 | -2,458 | -2,322 | 48 | 31 | 15 | 52 | 42 | 33 | 26 | 24 | 27 | 19 | - | - | - | - |
Other Current Assets |
Loading...
|
M | 369 | -58 | 481 | 375 | 8,693 | 5,306 | 4,425 | 3,759 | 3,675 | 2,667 | 2,062 | 1,577 | 2,703 | 2,516 | 2,501 | 2,509 | 2,359 | 2,236 | 2,072 | 1,881 | 1,427 | 1,276 | 1,547 | 1,376 | 1,101 | - | - | - |
Current Assets |
Loading...
|
M | 369 | 2,054 | 438 | 341 | 382 | 8,035 | 6,848 | 5,766 | 5,515 | 4,145 | 3,824 | 3,251 | 2,829 | 2,575 | 2,679 | 2,558 | 2,405 | 2,284 | 2,113 | 1,951 | 1,497 | 1,339 | 1,594 | 1,416 | 1,143 | 43 | 57 | 40 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 203 | 197 | 216 | 226 | 201 | 195 | 174 | 164 | 151 | 131 | 136 | 128 | 110 | 121 | 119 | 121 | 120 | 109 | 133 | 79 | 50 | 36 | 31 | 30 | 27 | 55 | 19 | 17 |
Goodwill |
Loading...
|
M | 576 | 576 | 576 | 576 | 446 | 392 | 237 | 128 | 97 | 36 | 36 | 31 | 26 | 26 | 28 | 40 | 40 | 35 | 35 | 35 | 20 | 16 | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 18 | 33 | 40 | 48 | 55 | 79 | 61 | 59 | 57 | 34 | 33 | 18 | 13 | 13 | 12 | 8 | 8 | 9 | 0 | 0 | 25 | 21 | 19 | 21 | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 594 | 609 | 616 | 624 | 502 | 470 | 298 | 186 | 154 | 70 | 69 | 49 | 39 | 39 | 40 | 48 | 49 | 45 | 35 | 35 | 45 | 37 | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 1,048 | 1,462 | 1,393 | 1,132 | 933 | 754 | 612 | 427 | 345 | 289 | 271 | 230 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 5,576 | 7,051 | 7,698 | 133 | 8,447 | 7,610 | 6,612 | 5,583 | 5,253 | 4,142 | 3,722 | 2,846 | 2,516 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 5,624 | 8,798 | 7,969 | 252 | 8,619 | 10,061 | 8,829 | 7,428 | 6,832 | 5,544 | 5,356 | 4,352 | 2,520 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 661 | -7,256 | -8,529 | -7,143 | -4,138 | -7 | -2 | 0 | -4 | 2,669 | 2,065 | 1,577 | 46 | -1,386 | -1,294 | 48 | 49 | 49 | 45 | 46 | 20 | 21 | 19 | 21 | 14 | -298 | -221 | -201 |
Total Long-Term Assets |
Loading...
|
M | 19,043 | 601 | 8,529 | 7,143 | 4,138 | 3,373 | 2,963 | 2,481 | 2,180 | 1,907 | 2,099 | 1,739 | 1,476 | 1,425 | 1,334 | 1,072 | 859 | 774 | 706 | 678 | 522 | 447 | 50 | 51 | 41 | 298 | 221 | 201 |
Total Assets |
Loading...
|
M | 19,412 | 20,244 | 19,275 | 17,908 | 13,210 | 11,408 | 9,811 | 8,247 | 7,695 | 6,052 | 5,924 | 4,985 | 4,259 | 3,999 | 4,013 | 3,630 | 3,264 | 3,058 | 2,818 | 2,629 | 2,018 | 1,786 | 1,644 | 1,466 | 1,184 | 954 | 852 | 737 |
Accounts Payable |
Loading...
|
M | - | 248 | 16,417 | 224 | 129 | 78 | 63 | 64 | 69 | 62 | 59 | 127 | 99 | 3,034 | 3,050 | 2,640 | 2,376 | 2,312 | 2,118 | 1,984 | 1,492 | 1,338 | 1,205 | 1,101 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 629 | 376 | 132 | 168 | 183 | 227 | 325 | 306 | 294 | 330 | 409 | 225 | 270 | 236 | 162 | 210 | 354 | 276 | 256 | 231 | 177 | 161 | 161 | 175 | 132 | 76 | 96 | 56 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 7,226 | -376 | -132 | -168 | -183 | -116 | -276 | -270 | -268 | -254 | -304 | -209 | 3,210 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 7,855 | 376 | 132 | 168 | 183 | 111 | 48 | 37 | 26 | 76 | 105 | 16 | 270 | 236 | 162 | 210 | 354 | 276 | 256 | 231 | 177 | 161 | 161 | 175 | 132 | 76 | 96 | 56 |
Long-Term Debt |
Loading...
|
M | 223 | 372 | 372 | 457 | 276 | 275 | 285 | 289 | 263 | 396 | 350 | 389 | 373 | 301 | 269 | 438 | 264 | 225 | 221 | 203 | 179 | 133 | 144 | 68 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | - | - | 106 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 9,624 | 376 | 372 | 457 | 276 | 144 | 133 | 143 | 118 | 226 | 165 | 196 | 373 | 363 | 451 | 438 | 264 | 225 | 221 | 196 | 174 | 126 | 144 | 68 | 77 | 58 | 43 | 43 |
Total Liabilities |
Loading...
|
M | 17,479 | 18,509 | 17,092 | 15,829 | 11,631 | 10,083 | 8,819 | 7,506 | 7,032 | 5,556 | 5,484 | 4,581 | 3,906 | 3,668 | 3,698 | 3,325 | 3,034 | 2,849 | 2,631 | 2,453 | 1,877 | 1,662 | 1,537 | 1,370 | 1,098 | 870 | 774 | 666 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,081 | 1,072 | 1,062 | 840 | 743 | 504 | 328 | 216 | 96 | 92 | 50 | 43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 42 | 42 | 42 | 37 | 34 | 30 | 26 | 22 | 19 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 15 | 10 | 10 | 10 | 10 | 10 | 5 | 5 |
Retained Earnings |
Loading...
|
M | - | 1,121 | 963 | 792 | 703 | 579 | 481 | 416 | 349 | 299 | 265 | 236 | 198 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -453 | -620 | -6 | 73 | -1 | -32 | -24 | -31 | -6 | 2 | -17 | 17 | 12 | 9 | 7 | -1 | 7 | -1 | -1 | 3 | 5 | 4 | 4 | 1 | -2 | 2 | 3 | 1 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,933 | 1,735 | 2,182 | 2,079 | 1,578 | 1,325 | 991 | 741 | 663 | 496 | 439 | 401 | 350 | 329 | 312 | 306 | 231 | 210 | 188 | 176 | 141 | 124 | 107 | 96 | 87 | 84 | 78 | 70 |
Shareholders' Equity and Liabilities |
|
M | 19,412 | 20,244 | 19,275 | 17,908 | 13,210 | 11,408 | 9,811 | 8,247 | 7,695 | 6,052 | 5,924 | 4,985 | 4,259 | 3,999 | 4,013 | 3,630 | 3,264 | 3,058 | 2,818 | 2,629 | 2,018 | 1,786 | 1,644 | 1,466 | 1,184 | 954 | 852 | 737 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -4 | -5 | -7 | -4 | - | -3 | -2 | -2 | -1 | -4 | -5 | - | - | - | - |
Shares (Common, Diluted) |
|
M | 43 | 43 | 42 | 37 | 36 | 33 | 30 | 26 | 22 | 19 | 17 | 17 | 17 | 16 | 16 | 16 | 17 | 17 | 17 | 16 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 |
Shareholders' Equity (Tangible) |
|
M | - | 1,202 | 1,615 | 1,545 | 1,168 | 968 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 2,860 | 942 | 966 | 841 | 3,231 | 3,032 | 2,602 | 2,397 | 2,205 | 2,521 | 2,288 | 770 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 852 | 748 | 504 | 625 | 458 | 502 | 610 | 595 | 557 | 727 | 759 | 614 | 643 | 537 | 432 | 648 | 618 | 500 | 476 | 435 | 356 | 294 | 304 | 243 | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 580 | 376 | 132 | 168 | 96 | 111 | 48 | 37 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email