Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | - | 188 | 531 | 130 | 174 | 156 | 97 | 117 | 53 | 63 | 104 | 158 | 129 | 71 | 71 | 44 | 42 | 61 | 17 | 13 | 17 | 34 | 77 | 41 | 1 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | 7 | 30 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | - | 6 | 15 | 54 | 23 | 3 | 19 | 6 | 21 | 15 | - |
Cash and Short-Term Investments |
Loading...
|
M | - | 188 | 531 | 130 | 174 | 156 | 97 | 117 | 53 | 63 | 104 | 158 | 129 | 71 | 71 | 50 | 57 | 115 | 40 | 17 | 36 | 40 | 97 | 56 | 1 |
Receivables |
Loading...
|
M | - | 452 | 479 | 556 | 532 | 568 | 405 | 328 | 332 | 314 | 337 | 363 | 317 | 155 | 155 | 81 | 56 | 30 | 22 | 18 | 19 | 15 | 15 | 6 | 10 |
Inventory |
Loading...
|
M | - | 119 | 139 | 154 | - | 0 | 0 | 0 | 0 | 0 | 20 | 2 | 4 | 3 | 3 | 4 | 3 | 2 | 2 | 3 | 4 | 6 | 5 | 4 | 3 |
Other Current Assets |
Loading...
|
M | - | 2 | 3 | 2 | 153 | 122 | 103 | 94 | 138 | 163 | 167 | 158 | 125 | 32 | 32 | 34 | 38 | 6 | 4 | 4 | 0 | 0 | 2 | 1 | 0 |
Current Assets |
Loading...
|
M | - | 761 | 1,153 | 841 | 859 | 846 | 604 | 538 | 523 | 540 | 628 | 680 | 575 | 261 | 261 | 169 | 154 | 153 | 68 | 42 | 63 | 65 | 119 | 65 | 13 |
Property, Plant, Equipment (Net) |
Loading...
|
M | - | 117 | 169 | 186 | 122 | 166 | 149 | 126 | 146 | 174 | 156 | 123 | 114 | 17 | 17 | 18 | 14 | 3 | 2 | 2 | 4 | 9 | 12 | 5 | 2 |
Goodwill |
Loading...
|
M | - | 975 | 975 | 1,362 | 1,374 | 2,005 | 1,924 | 1,223 | 1,201 | 1,190 | 1,039 | 1,039 | 1,037 | 418 | 418 | 240 | 188 | 14 | 14 | 14 | 1 | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | 408 | 480 | 618 | 641 | 1,049 | 905 | 433 | 490 | 544 | 523 | 588 | 555 | 241 | 228 | 132 | 90 | 23 | 25 | 26 | 5 | 6 | 150 | 4 | 4 |
Goodwill and Intangible Assets |
Loading...
|
M | - | 1,383 | 1,455 | 1,980 | 2,015 | 3,054 | 2,829 | 1,656 | 1,690 | 1,734 | 1,562 | 1,628 | 1,592 | 660 | 646 | 372 | 279 | 37 | 38 | 41 | 6 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 26 | 212 | -695 | -463 | -1,502 | -1,209 | -248 | -406 | -416 | -278 | -151 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | 62 | 36 | 44 | 37 | 52 | 149 | 223 | 1 | 1 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | 59 | 179 | 223 | 1 | 1 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | - | 96 | 100 | 149 | 144 | 108 | 98 | 136 | 147 | 163 | 30 | 80 | 130 | 12 | 26 | 19 | 31 | 42 | 100 | 39 | 32 | 39 | 25 | 0 | - |
Total Long-Term Assets |
Loading...
|
M | - | 1,664 | 1,764 | 2,364 | 2,323 | 3,384 | 3,228 | 2,144 | 1,985 | 2,080 | 1,757 | 1,837 | 1,843 | 692 | 692 | 409 | 324 | 68 | 126 | 68 | 41 | 53 | 186 | 9 | 6 |
Total Assets |
Loading...
|
M | - | 2,425 | 2,918 | 3,206 | 3,182 | 4,230 | 3,832 | 2,682 | 2,508 | 2,620 | 2,385 | 2,517 | 2,419 | 953 | 953 | 578 | 478 | 221 | 194 | 110 | 104 | 117 | 305 | 74 | 19 |
Accounts Payable |
Loading...
|
M | - | 17 | 36 | 104 | 73 | 98 | 126 | 60 | 71 | 73 | 46 | 41 | 47 | 19 | 19 | 16 | 9 | 9 | 6 | 6 | 4 | 6 | 7 | 4 | 8 |
Short-Term Debt |
Loading...
|
M | - | 20 | 22 | 388 | 21 | 38 | 27 | 13 | 28 | 16 | 79 | 46 | 31 | 1 | 1 | 0 | 0 | - | - | - | - | 3 | 3 | - | 4 |
Current Revenue (Deferred) |
Loading...
|
M | - | 326 | 335 | 380 | 467 | 547 | 364 | 316 | 293 | 251 | 291 | 284 | 229 | 86 | 86 | 46 | 36 | 17 | 15 | 11 | 7 | 4 | 2 | - | - |
Other Current Liabilities |
Loading...
|
M | - | 185 | 542 | 339 | 237 | 186 | 150 | 124 | 130 | 177 | 137 | 137 | 125 | 58 | 58 | 32 | 27 | 14 | 12 | 8 | 7 | 6 | 3 | 2 | 1 |
Current Liabilities |
Loading...
|
M | - | 547 | 935 | 1,211 | 798 | 868 | 667 | 513 | 521 | 517 | 553 | 508 | 431 | 164 | 164 | 94 | 72 | 40 | 33 | 25 | 18 | 18 | 14 | 7 | 13 |
Long-Term Debt |
Loading...
|
M | - | 350 | 168 | 551 | 648 | 907 | 718 | 612 | 549 | 545 | 363 | 323 | 461 | 1 | 64 | 1 | 1 | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 103 | 131 | 138 | 97 | 739 | 617 | 95 | 75 | 131 | 39 | 69 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | - | 470 | 317 | 710 | 803 | 2,202 | 1,892 | 750 | 703 | 785 | 547 | 531 | 604 | 88 | 88 | 143 | 90 | 83 | 83 | 2 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities |
Loading...
|
M | - | 1,017 | 1,251 | 1,921 | 1,601 | 3,070 | 2,559 | 1,263 | 1,224 | 1,302 | 1,100 | 1,039 | 1,035 | 252 | 252 | 238 | 161 | 123 | 115 | 27 | 19 | 19 | 14 | 7 | 13 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,962 | 1,903 | 1,907 | 1,881 | 1,781 | 1,790 | 1,789 | 1,750 | 1,717 | 1,577 | 1,543 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Retained Earnings |
Loading...
|
M | - | 768 | 633 | -49 | 133 | -338 | -187 | -190 | -188 | -122 | -18 | -16 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | -3 | -2 | -4 | -5 | -2 | -62 | -4 | -2 | -2 | 0 | -1 | 2 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | -2 | -5 |
Capital Lease Obligations |
Loading...
|
M | - | 84 | 116 | 118 | 1 | 7 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | - | 1,408 | 1,666 | 1,285 | 1,551 | 1,121 | 1,233 | 1,408 | 1,284 | 1,318 | 1,284 | 1,479 | 1,384 | 700 | 700 | 341 | 316 | 98 | 79 | 83 | 86 | 99 | 291 | 67 | 6 |
Shareholders' Equity and Liabilities |
|
M | - | 2,425 | 2,918 | 3,206 | 3,182 | 4,230 | 3,832 | 2,682 | 2,508 | 2,620 | 2,385 | 2,517 | 2,419 | 953 | 953 | 578 | 478 | 221 | 194 | 110 | 104 | 117 | 305 | 74 | 19 |
Treasury Stock |
Loading...
|
M | - | -1,322 | -871 | -571 | -461 | -323 | -311 | -190 | -278 | -278 | -278 | -52 | -1 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 129 | 139 | 159 | 166 | 179 | 181 | 186 | 185 | 180 | 177 | 179 | 191 | 148 | 128 | 128 | 65 | 53 | 43 | 42 | 39 | 38 | 38 | 28 | 17 | 5 |
Shareholders' Equity (Tangible) |
|
M | - | 28 | 214 | -692 | -461 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 558 | 721 | 1,068 | 844 | 1,108 | 851 | 742 | 629 | 625 | 546 | 526 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 370 | 190 | 939 | 669 | 945 | 745 | 625 | 576 | 562 | 442 | 368 | 492 | 2 | 65 | 1 | 1 | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | 364 | 20 | 30 | 18 | 12 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email