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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,581 | 848 | 495 | 809 | 590 | 511 | 811 | 748 | 725 | 412 | 517 | 466 | 721 | 419 | 379 | 219 | 188 | 245 | - |
Short-Term Investments |
Loading...
|
M | 91 | 53 | 49 | 15 | 31 | 5 | 764 | 768 | 671 | 569 | 512 | 577 | 383 | 380 | 294 | 342 | 196 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 2,581 | 848 | 495 | 809 | 590 | 511 | 811 | 748 | 725 | 412 | 517 | 466 | 721 | 419 | 379 | 219 | 188 | 245 | - |
Receivables |
Loading...
|
M | 2,862 | 1,296 | 1,263 | 945 | 910 | 828 | 769 | 706 | 680 | 834 | 820 | 769 | 632 | 788 | 569 | 621 | 668 | 468 | - |
Inventory |
Loading...
|
M | - | 0 | 4,304 | 0 | - | 29 | 18 | 11 | 12 | 13 | 9 | 8 | 6 | 9 | 15 | 11 | 15 | - | - |
Other Current Assets |
Loading...
|
M | -5,443 | -5,561 | -4,304 | -3,324 | -469 | -828 | -769 | -706 | -680 | -834 | -820 | -769 | -632 | 507 | 398 | 432 | 344 | 118 | - |
Current Assets |
Loading...
|
M | 5,616 | 2,143 | 1,758 | 1,754 | 1,501 | 1,340 | 1,575 | 1,516 | 1,396 | 981 | 1,029 | 1,044 | 1,104 | 1,207 | 947 | 561 | 384 | 713 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 933 | 780 | 659 | 685 | 636 | 461 | 413 | 387 | 275 | 214 | 189 | 131 | 91 | 79 | 102 | 162 | 157 | 122 | - |
Goodwill |
Loading...
|
M | 1,857 | 1,642 | 1,642 | 1,514 | 1,504 | 1,490 | 1,428 | 1,366 | 1,366 | 1,366 | 1,361 | 1,372 | 1,334 | 1,293 | 1,293 | 1,293 | 1,288 | 1,249 | - |
Intangible Assets |
Loading...
|
M | 672 | 428 | 455 | 397 | 440 | 484 | 414 | 354 | 392 | 431 | 465 | 504 | 538 | 560 | 597 | 655 | 684 | 575 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,528 | 2,070 | 2,097 | 1,911 | 1,943 | 1,974 | 1,842 | 1,720 | 1,758 | 1,797 | 1,826 | 1,875 | 1,872 | 1,853 | 1,890 | 1,948 | 1,972 | 1,824 | - |
Tangible Assets |
Loading...
|
M | - | 97 | -427 | -596 | -920 | -1,000 | -877 | -899 | -1,042 | -825 | -726 | -735 | -527 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 268 | 53 | 49 | 42 | 58 | 42 | 30 | 20 | 22 | 22 | 16 | 18 | 11 | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 360 | 105 | 98 | 57 | 89 | 47 | 794 | 788 | 693 | 591 | 528 | 596 | 394 | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,050 | 116 | -6 | -24 | -2 | -18 | -30 | -20 | -22 | -22 | -16 | -18 | -17 | -2,142 | -2,226 | -22 | -68 | -1,966 | - |
Total Long-Term Assets |
Loading...
|
M | 4,770 | 3,118 | 2,806 | 2,639 | 2,637 | 2,478 | 2,271 | 2,133 | 2,070 | 2,077 | 2,104 | 2,124 | 2,091 | -130 | -148 | 2,295 | 2,304 | 1,966 | - |
Total Assets |
Loading...
|
M | 10,385 | 9,482 | 7,992 | 6,524 | 5,880 | 5,477 | 5,359 | 4,835 | 4,518 | 4,051 | 4,043 | 3,989 | 3,816 | 3,646 | 3,337 | 3,382 | 3,287 | 2,798 | - |
Accounts Payable |
Loading...
|
M | 2,752 | 596 | 554 | 771 | 650 | 555 | 515 | 449 | 381 | 335 | 345 | 269 | 491 | 422 | 512 | 485 | 455 | 325 | - |
Short-Term Debt |
Loading...
|
M | 48 | 458 | 90 | 676 | 45 | -377 | 186 | 199 | 189 | 110 | - | - | - | - | - | - | - | 4 | - |
Current Revenue (Deferred) |
Loading...
|
M | 156 | 138 | 161 | 95 | 83 | 81 | 72 | 63 | 65 | 64 | 74 | 62 | 60 | - | - | 37 | 41 | - | - |
Other Current Liabilities |
Loading...
|
M | 332 | -596 | -161 | -771 | -83 | -129 | -515 | -444 | -372 | -445 | -340 | -269 | -491 | -422 | -512 | -472 | -444 | -329 | - |
Current Liabilities |
Loading...
|
M | 3,288 | 596 | 644 | 771 | 695 | 129 | 73 | 67 | 74 | 64 | 78 | 62 | 60 | 422 | 512 | 49 | 52 | 329 | - |
Long-Term Debt |
Loading...
|
M | 3,734 | 2,717 | 2,814 | 2,345 | 2,399 | 2,372 | 2,385 | 2,175 | 2,188 | 1,634 | 1,535 | 1,318 | 1,333 | 1,373 | 1,361 | 1,459 | 1,378 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 347 | 1,306 | 1,241 | 434 | 425 | 269 | - | 234 | 190 | 147 | 135 | 129 | 111 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 5,018 | 596 | 2,975 | 2,688 | 2,734 | 2,575 | 4,321 | 3,947 | 3,731 | 3,015 | 2,865 | 2,787 | 2,411 | -191 | -208 | 2,543 | 2,489 | 1,621 | - |
Total Liabilities |
Loading...
|
M | 8,307 | 7,315 | 6,321 | 5,209 | 4,856 | 4,503 | 4,394 | 4,014 | 3,802 | 3,079 | 2,943 | 2,849 | 2,472 | 2,472 | 2,486 | 2,591 | 2,540 | 2,171 | - |
Additional Paid-in Capital |
Loading...
|
M | - | 1,913 | 1,841 | 1,763 | 1,704 | 1,634 | 1,556 | 1,445 | 1,418 | 1,355 | 1,292 | 1,228 | 1,138 | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Retained Earnings |
Loading...
|
M | - | 3,101 | 2,328 | 1,943 | 1,555 | 1,070 | - | 570 | 0 | 396 | 314 | 200 | 297 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | - | - | - | -388 | -308 | -427 | 0 | 1 | 1 | 0 | -325 | -1 | -4 | -11 | -15 | -7 | 2 | - |
Capital Lease Obligations |
Loading...
|
M | 229 | 231 | 236 | 247 | 250 | 105 | 108 | 106 | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,079 | 2,168 | 1,671 | 1,315 | 1,024 | 974 | 965 | 821 | 716 | 972 | 1,100 | 1,140 | 1,345 | 1,174 | 851 | 790 | 747 | 627 | - |
Shareholders' Equity and Liabilities |
|
M | 10,385 | 9,482 | 7,992 | 6,524 | 5,880 | 5,477 | 5,359 | 4,835 | 4,518 | 4,051 | 4,043 | 3,989 | 3,816 | 3,646 | 3,337 | 3,382 | 3,287 | 2,798 | - |
Treasury Stock |
Loading...
|
M | - | -2,847 | -2,499 | -2,391 | -2,235 | -1,731 | -1,310 | -1,195 | -1,172 | -781 | -506 | -288 | -89 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 78 | 81 | 82 | 81 | 85 | 91 | 92 | 90 | 97 | 102 | 106 | 111 | 112 | 89 | 99 | 99 | 99 | 99 | 99 |
Shareholders' Equity (Tangible) |
|
M | - | 98 | -427 | -596 | -919 | -1,000 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 4,023 | 3,399 | 3,830 | 3,034 | 2,506 | 3,490 | 3,122 | 3,162 | 2,157 | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,782 | 3,176 | 2,904 | 3,021 | 2,444 | 1,995 | 2,571 | 2,374 | 2,377 | 1,744 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 0 | 90 | 0 | 45 | 0 | 2,493 | 2,281 | 2,248 | 1,625 | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email