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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 434 | 186 | 186 | 463 | 401 | 190 | 127 | 10 | 11 | 35 | 30 | 13 | 76 | 5 | 4 | 24 | 6 | 3 | 1 | 1 | 1 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 9 | 3 | - |
Short-Term Investments |
Loading...
|
M | 0 | 49 | 49 | 254 | 330 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 5 | 24 | 85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 434 | 236 | 236 | 717 | 732 | 190 | 127 | 10 | 11 | 35 | 30 | 13 | 76 | 5 | 4 | 29 | 31 | 88 | 1 | 1 | 1 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 9 | 3 | - |
Receivables |
Loading...
|
M | 615 | 605 | 605 | 599 | 454 | 468 | 416 | 334 | 345 | 348 | 258 | 220 | 218 | 181 | 141 | 147 | 158 | 145 | 127 | 97 | 76 | 68 | 52 | 59 | 56 | 51 | 45 | 41 | 37 | 31 | 29 | 23 | 20 | - |
Inventory |
Loading...
|
M | -18 | -605 | -605 | -599 | -454 | -468 | -416 | -334 | -345 | -348 | -258 | -220 | -218 | -181 | - | - | - | - | - | 11 | 9 | 8 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | - |
Other Current Assets |
Loading...
|
M | 94 | 698 | 698 | 667 | 512 | 516 | 457 | 372 | 370 | 398 | 303 | 262 | 256 | 217 | 29 | 34 | 27 | 24 | 22 | 19 | 16 | 19 | 14 | 14 | 13 | 12 | 9 | 10 | 8 | 11 | 9 | 4 | 3 | - |
Current Assets |
Loading...
|
M | 1,143 | 934 | 934 | 1,384 | 1,243 | 706 | 585 | 383 | 382 | 433 | 333 | 275 | 332 | 223 | 174 | 209 | 216 | 256 | 150 | 127 | 101 | 115 | 74 | 80 | 76 | 70 | 60 | 56 | 51 | 47 | 47 | 38 | 28 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 4,212 | 3,687 | 3,687 | 3,216 | 2,914 | 2,755 | 2,404 | 2,241 | 2,023 | 1,743 | 1,543 | 1,379 | 1,127 | 964 | 939 | 824 | 721 | 608 | 466 | 363 | 316 | 256 | 218 | 201 | 167 | 159 | 125 | 109 | 88 | 75 | 61 | 50 | 39 | - |
Goodwill |
Loading...
|
M | - | - | - | - | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 19 | 19 | 14 | 13 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 19 | 19 | 19 | 19 | 21 | 22 | 23 | 24 | 25 | 26 | 24 | 17 | 13 | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 39 | 39 | 39 | 39 | 41 | 41 | 42 | 43 | 44 | 45 | 42 | 30 | 27 | 21 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 3,653 | 3,680 | 3,326 | 3,061 | 2,661 | 2,257 | 1,832 | 1,665 | 1,475 | 1,213 | 1,007 | 837 | 649 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -206 | -93 | -93 | -27 | -8 | 84 | 79 | 72 | 61 | 60 | 56 | 58 | 54 | 53 | 46 | 41 | 20 | 16 | 15 | 14 | 13 | 15 | 19 | 15 | 14 | 13 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | - |
Total Long-Term Assets |
Loading...
|
M | 4,369 | 3,905 | 3,905 | 3,438 | 3,126 | 2,839 | 2,484 | 2,314 | 2,085 | 1,803 | 1,599 | 1,437 | 1,181 | 1,017 | 985 | 866 | 765 | 636 | 491 | 382 | 333 | 275 | 237 | 216 | 181 | 172 | 131 | 114 | 93 | 78 | 64 | 53 | 42 | - |
Total Assets |
Loading...
|
M | 5,512 | 4,839 | 4,839 | 4,822 | 4,369 | 3,545 | 3,068 | 2,696 | 2,467 | 2,236 | 1,932 | 1,713 | 1,513 | 1,240 | 1,159 | 1,075 | 981 | 892 | 642 | 509 | 435 | 389 | 311 | 297 | 258 | 242 | 191 | 171 | 143 | 126 | 111 | 91 | 70 | - |
Accounts Payable |
Loading...
|
M | 113 | 106 | 106 | 83 | 69 | 79 | 74 | 89 | 67 | 45 | 37 | 45 | 42 | 29 | 33 | 41 | 33 | 38 | 31 | 28 | 12 | 17 | 14 | 27 | 23 | 21 | 14 | 15 | 11 | 9 | 9 | 10 | 6 | - |
Short-Term Debt |
Loading...
|
M | 36 | 20 | 20 | 13 | - | - | 50 | - | 26 | 36 | 36 | 39 | 39 | 37 | 37 | 12 | 12 | 13 | 18 | 22 | 22 | 11 | 8 | 9 | 22 | 9 | 5 | 4 | 6 | 7 | 6 | 5 | 3 | - |
Current Revenue (Deferred) |
Loading...
|
M | -113 | -106 | 311 | -13 | - | - | -74 | - | -67 | -45 | -37 | -45 | -42 | -29 | -33 | -41 | - | - | 4 | 1 | 2 | - | 13 | 14 | 14 | 12 | 11 | 8 | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 509 | 510 | 93 | 382 | 305 | 278 | 301 | 199 | 259 | 220 | 196 | 186 | 165 | 133 | 111 | 130 | 82 | 71 | 58 | 47 | 42 | 35 | 15 | 14 | 13 | 12 | 9 | 9 | 15 | 19 | 20 | 15 | 12 | - |
Current Liabilities |
Loading...
|
M | 545 | 530 | 530 | 464 | 373 | 357 | 351 | 289 | 285 | 256 | 232 | 225 | 205 | 170 | 148 | 142 | 128 | 122 | 111 | 98 | 78 | 63 | 51 | 63 | 72 | 54 | 39 | 36 | 32 | 35 | 35 | 30 | 20 | - |
Long-Term Debt |
Loading...
|
M | 60 | 80 | 100 | 100 | 45 | 45 | 45 | 105 | 106 | 120 | 156 | 201 | 230 | 234 | 269 | 240 | 252 | 262 | 111 | 57 | 75 | 82 | 90 | 75 | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 287 | 265 | 578 | 350 | 242 | 215 | 206 | 179 | 154 | 146 | 123 | 107 | 87 | 76 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 710 | 656 | 656 | 678 | 670 | 508 | 441 | 556 | 496 | 487 | 468 | 461 | 452 | 401 | 418 | 375 | 364 | 353 | 186 | 119 | 124 | 123 | 124 | 108 | 75 | 91 | 66 | 60 | 43 | 28 | 22 | 16 | 12 | - |
Total Liabilities |
Loading...
|
M | 1,255 | 1,186 | 1,186 | 1,142 | 1,043 | 865 | 792 | 845 | 782 | 742 | 700 | 687 | 657 | 571 | 566 | 517 | 492 | 475 | 297 | 218 | 202 | 186 | 174 | 172 | 147 | 145 | 106 | 96 | 75 | 62 | 57 | 46 | 33 | - |
Additional Paid-in Capital |
Loading...
|
M | - | 245 | 174 | 226 | 222 | 142 | 138 | 135 | 134 | 134 | 134 | 134 | 137 | 89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 11 | 12 | 12 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 3,397 | 3,494 | 3,088 | 2,850 | 2,530 | 2,130 | 1,707 | 1,542 | 1,351 | 1,089 | 883 | 714 | 574 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | - | 0 | - | -1,464 | -1,318 | -1,175 | -1,044 | -929 | -832 | -730 | -649 | -622 | -580 | -509 | -429 | -365 | -309 | -263 | -232 | -197 | -175 | -151 | -130 | -116 | -97 | -83 | -71 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 4,258 | 3,653 | 3,653 | 3,680 | 3,326 | 2,680 | 2,277 | 1,851 | 1,685 | 1,494 | 1,232 | 1,026 | 857 | 669 | 593 | 558 | 489 | 418 | 345 | 292 | 233 | 204 | 137 | 125 | 111 | 97 | 86 | 75 | 69 | 64 | 54 | 45 | 37 | - |
Shareholders' Equity and Liabilities |
|
M | 5,512 | 4,839 | 4,839 | 4,822 | 4,369 | 3,545 | 3,068 | 2,696 | 2,467 | 2,236 | 1,932 | 1,713 | 1,513 | 1,240 | 1,159 | 1,075 | 981 | 892 | 642 | 509 | 435 | 389 | 311 | 297 | 258 | 242 | 191 | 171 | 143 | 126 | 111 | 91 | 70 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 220 | 226 | 233 | 237 | 118 | 123 | 124 | 125 | 128 | 129 | 129 | 129 | 129 | 126 | 126 | 126 | 126 | 126 | 126 | 124 | 122 | 98 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 96 | 95 | 96 | 114 | 76 |
Shareholders' Equity (Tangible) |
|
M | - | 3,664 | 3,691 | 3,338 | 3,069 | 2,669 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 336 | 356 | 830 | - | - | 222 | - | 145 | 191 | 222 | 253 | 345 | 277 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 96 | 100 | 120 | 113 | - | - | 95 | - | 132 | 156 | 191 | 240 | 269 | 271 | 306 | 252 | 264 | 275 | 129 | 79 | 97 | 93 | 98 | 84 | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 20 | 20 | - | - | - | - | 50 | - | 26 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email