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 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 437 | 693 | 942 | 473 | 745 | 475 | 433 | 404 | 510 | 429 | 498 | 350 | 342 | 215 | 211 | 100 | 92 | 166 | 28 | 16 | 21 | 22 | 18 | 12 | 15 | 20 | 18 | 12 | 9 | 6 | 9 | 10 | 6 | 5 | 7 | 5 | 15 | 7 | 5 |
Short-Term Investments |
Loading...
|
M | 569 | 508 | 235 | 453 | 179 | 471 | 725 | 549 | 424 | 275 | 201 | 227 | 336 | 326 | 199 | 42 | 85 | 98 | 78 | 116 | 85 | 65 | 72 | 77 | 69 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,006 | 1,202 | 942 | 927 | 925 | 946 | 1,158 | 953 | 934 | 704 | 698 | 577 | 678 | 542 | 410 | 142 | 177 | 264 | 106 | 132 | 106 | 88 | 90 | 89 | 83 | 20 | 18 | 12 | 9 | 6 | 9 | 10 | 6 | 5 | 7 | 5 | 15 | 7 | 5 |
Receivables |
Loading...
|
M | 137 | 53 | 31 | 16 | 28 | 35 | 216 | 228 | 54 | 52 | 93 | 170 | 28 | 34 | 213 | 34 | 131 | 132 | 20 | 12 | 38 | 53 | 14 | 17 | 11 | 15 | 3 | 14 | 3 | 21 | 5 | 10 | 5 | 2 | 1 | 1 | 2 | 1 | - |
Inventory |
Loading...
|
M | 15 | 0 | 72 | - | - | - | 0 | 0 | 0 | 0 | 26 | 37 | -624 | -507 | -341 | - | - | - | - | - | - | - | - | - | 3 | 5 | 12 | 14 | 5 | 5 | 10 | 7 | 3 | 3 | 4 | 7 | 4 | 0 | 0 |
Other Current Assets |
Loading...
|
M | 9 | 90 | 5 | 84 | 63 | 43 | 22 | 40 | 23 | 88 | 40 | 30 | 687 | 551 | 421 | 65 | 63 | 58 | 50 | 13 | 9 | 8 | 6 | 10 | 12 | 35 | 13 | 47 | 57 | 5 | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 0 | 0 |
Current Assets |
Loading...
|
M | 1,168 | 1,345 | 1,050 | 1,027 | 1,016 | 1,024 | 1,396 | 1,221 | 1,011 | 843 | 858 | 814 | 769 | 620 | 702 | 241 | 371 | 454 | 176 | 157 | 152 | 149 | 111 | 116 | 109 | 75 | 47 | 87 | 74 | 37 | 25 | 29 | 14 | 11 | 15 | 14 | 22 | 9 | 5 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 27 | 365 | 377 | 435 | 447 | 465 | 336 | 323 | 290 | 13 | 216 | 185 | 146 | 139 | 130 | 21 | 25 | 17 | 11 | 11 | 12 | 14 | 14 | 11 | 7 | 10 | 11 | 11 | 5 | 2 | 8 | 6 | 4 | 2 | 2 | 2 | 2 | 1 | 0 |
Goodwill |
Loading...
|
M | 22 | 22 | 22 | 22 | 22 | 22 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 313 | 354 | 364 | 418 | 436 | 456 | 327 | 313 | 278 | 266 | 206 | 178 | 138 | 130 | 119 | 126 | 87 | 70 | 60 | 41 | 32 | 15 | 11 | 10 | 10 | 10 | 9 | 10 | 2 | 3 | 10 | 11 | 10 | 2 | 2 | 1 | 1 | 1 | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | 335 | 376 | 386 | 441 | 459 | 479 | 344 | 329 | 278 | 266 | 206 | 178 | 138 | 130 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 371 | 382 | 355 | 325 | 472 | 530 | 429 | 233 | 203 | 322 | 341 | 334 | 353 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 32 | 20 | 21 | 15 | 14 | 17 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 601 | 528 | 257 | 469 | 193 | 488 | 744 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 80 | -300 | -305 | 154 | 149 | 138 | 123 | 183 | 174 | 2 | 40 | 57 | 82 | 116 | 74 | 11 | 37 | 17 | 5 | 6 | 8 | 13 | 11 | 4 | 1 | 5 | 2 | 6 | 2 | 2 | 2 | 1 | 2 | 6 | 6 | 8 | 10 | 6 | 1 |
Total Long-Term Assets |
Loading...
|
M | 603 | 555 | 578 | 589 | 596 | 602 | 459 | 507 | 464 | 351 | 256 | 242 | 228 | 255 | 203 | 165 | 163 | 110 | 124 | 85 | 53 | 42 | 37 | 26 | 18 | 24 | 23 | 26 | 9 | 7 | 19 | 18 | 16 | 9 | 9 | 11 | 13 | 8 | 2 |
Total Assets |
Loading...
|
M | 1,771 | 1,900 | 1,628 | 1,616 | 1,612 | 1,627 | 1,854 | 1,728 | 1,474 | 1,195 | 1,113 | 1,057 | 997 | 875 | 906 | 406 | 535 | 564 | 300 | 242 | 205 | 191 | 148 | 142 | 127 | 100 | 69 | 113 | 83 | 44 | 44 | 46 | 30 | 21 | 25 | 25 | 34 | 16 | 7 |
Accounts Payable |
Loading...
|
M | 8 | 10 | 7 | 11 | 13 | 19 | 10 | 14 | 19 | 35 | 25 | 10 | 7 | 8 | 6 | 9 | 41 | 22 | 7 | 7 | 6 | 5 | 4 | 4 | 2 | 6 | 8 | 15 | 4 | 10 | 6 | 6 | 5 | 2 | 1 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 579 | 3 | 4 | 3 | 94 | - | 285 | 272 | 227 | 216 | - | - | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 2 | 6 | 7 | 5 | 10 | 2 | 3 | 0 | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 154 | 189 | 292 | 220 | 147 | 112 | 307 | 360 | 106 | 125 | 60 | 106 | 134 | 135 | 193 | 79 | 79 | 71 | 20 | 28 | 22 | 17 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 141 | 69 | 69 | 62 | 51 | 48 | 59 | 51 | 48 | 46 | 42 | 57 | 32 | 36 | 52 | 37 | 36 | 28 | 23 | 15 | 11 | 14 | 8 | 21 | 10 | 14 | 15 | 14 | 10 | 17 | 13 | 7 | 8 | 2 | 5 | 12 | 2 | 2 | 2 |
Current Liabilities |
Loading...
|
M | 881 | 271 | 372 | 296 | 306 | 179 | 376 | 425 | 400 | 205 | 126 | 173 | 173 | 179 | 253 | 127 | 157 | 121 | 51 | 50 | 40 | 37 | 24 | 25 | 13 | 21 | 24 | 30 | 15 | 27 | 20 | 19 | 20 | 9 | 15 | 14 | 5 | 2 | 3 |
Long-Term Debt |
Loading...
|
M | 29 | 607 | 423 | 368 | 351 | 317 | 285 | 272 | 260 | 218 | 209 | 200 | 193 | 0 | 0 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 19 | 291 | 81 | 156 | 46 | 34 | 10 | 15 | 4 | 3 | 0 | 3 | 6 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 308 | 898 | 504 | 524 | 520 | 509 | 605 | 548 | 553 | 514 | 453 | 365 | 352 | 343 | 484 | 192 | 241 | 167 | 75 | 76 | 68 | 76 | 65 | 42 | 4 | 3 | 7 | 11 | 2 | 1 | 9 | 9 | 8 | 15 | 7 | 8 | 8 | 6 | 1 |
Total Liabilities |
Loading...
|
M | 1,189 | 1,170 | 875 | 820 | 826 | 689 | 981 | 973 | 953 | 719 | 579 | 538 | 525 | 522 | 736 | 318 | 398 | 289 | 125 | 126 | 108 | 112 | 88 | 68 | 17 | 24 | 31 | 40 | 17 | 28 | 30 | 27 | 28 | 24 | 22 | 21 | 13 | 8 | 3 |
Additional Paid-in Capital |
Loading...
|
M | - | 717 | 714 | 738 | 727 | 686 | 680 | 684 | 663 | 614 | 598 | 580 | 574 | 526 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 1,492 | 1,441 | 1,414 | 1,413 | 1,426 | 1,249 | 1,121 | 847 | 757 | 681 | 659 | 467 | 396 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -1 | -1 | -1 | 0 | 0 | -2 | -2 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -3 | -1 | -1 | -3 | -5 | -2 | -15 | -12 | -8 | -6 | -7 | -6 | -5 | -4 | -3 | -2 | -2 | -1 | -1 | 0 |
Capital Lease Obligations |
Loading...
|
M | 17 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 582 | 725 | 745 | 773 | 762 | 927 | 855 | 740 | 511 | 468 | 529 | 519 | 472 | 353 | 170 | 88 | 137 | 275 | 174 | 116 | 97 | 79 | 60 | 74 | 110 | 76 | 39 | 73 | 63 | 15 | 15 | 19 | 2 | -3 | 2 | 4 | 21 | 9 | 4 |
Shareholders' Equity and Liabilities |
|
M | 1,771 | 1,900 | 1,628 | 1,616 | 1,612 | 1,627 | 1,854 | 1,728 | 1,474 | 1,195 | 1,113 | 1,057 | 997 | 875 | 906 | 406 | 535 | 564 | 300 | 242 | 205 | 191 | 148 | 142 | 127 | 100 | 69 | 113 | 83 | 44 | 44 | 46 | 30 | 21 | 25 | 25 | 34 | 16 | 7 |
Treasury Stock |
Loading...
|
M | - | -1,484 | -1,410 | -1,380 | -1,379 | -1,183 | -1,072 | -1,065 | -1,000 | -904 | -751 | -722 | -569 | -569 | -569 | -544 | -463 | -286 | -94 | -60 | -43 | -8 | -8 | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 28 | 30 | 31 | 31 | 32 | 35 | 36 | 35 | 36 | 40 | 41 | 43 | 46 | 44 | 44 | 46 | 49 | 56 | 57 | 59 | 60 | 56 | 53 | 57 | 50 | 49 | 48 | 48 | 47 | 38 | 32 | 24 | 20 | 17 | 14 | 12 | 11 | 10 | 8 |
Shareholders' Equity (Tangible) |
|
M | - | 372 | 382 | 356 | 326 | 473 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 1,812 | 1,368 | 1,298 | 1,369 | - | 1,728 | 1,497 | 1,420 | 1,138 | - | - | 871 | 542 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 608 | 610 | 427 | 371 | 445 | - | 570 | 544 | 487 | 434 | - | - | 193 | 0 | 1 | 3 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 579 | - | - | - | 94 | - | 285 | 272 | 227 | 216 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email