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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 427 | 154 | 418 | 152 | 115 | 78 | 72 | 66 | 71 | 61 | 54 | 63 | 39 | 75 | 42 | 36 | 45 | 37 | 37 | 31 | 29 | 35 | 32 | 28 | 44 | 40 | 39 | 29 | 21 | 25 | 28 | 56 | 32 |
Short-Term Investments |
Loading...
|
M | 1,048 | 1,131 | 1,274 | 753 | 936 | 792 | 795 | 778 | 785 | 637 | 606 | 639 | 629 | 24 | 24 | 24 | 2 | 4 | 4 | 1 | 45 | 22 | 1 | 0 | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | -112 | 1,285 | 1,692 | 905 | 1,051 | 870 | 867 | 844 | 856 | 698 | 660 | 702 | 39 | 75 | 42 | 36 | 45 | 37 | 37 | 31 | 29 | 35 | 32 | 28 | 44 | 40 | 39 | 29 | 21 | 25 | 28 | 56 | 32 |
Receivables |
Loading...
|
M | 403 | 345 | 123 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 4 | 5 |
Inventory |
Loading...
|
M | -292 | -186 | -443 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 3 | 7 | 5 | 9 | 8 | 1 | 2 | 1 | 1 | 2 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 467 | 186 | 443 | 166 | 2,053 | 2,031 | 1,643 | 1,529 | 1,331 | 1,006 | 611 | 412 | 998 | 1,032 | 1,118 | 1,166 | 1,182 | 1,198 | 1,137 | 1,082 | 994 | 898 | - | - | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 467 | 1,631 | 1,814 | 905 | 1,051 | 2,901 | 2,510 | 2,373 | 2,187 | 1,705 | 1,271 | 1,113 | 1,037 | 1,107 | 1,160 | 1,202 | 1,227 | 1,234 | 1,173 | 1,113 | 1,024 | 933 | 32 | 28 | 44 | 40 | 39 | 29 | 21 | 28 | 32 | 60 | 36 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 116 | 83 | 89 | 60 | 62 | 57 | 53 | 54 | 53 | 40 | 30 | 27 | 24 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 22 | 18 | 16 | 16 | 15 | 15 | 12 | 12 | 11 | 11 | 11 | 8 | 6 |
Goodwill |
Loading...
|
M | 362 | 292 | 270 | 171 | 166 | 151 | 133 | 133 | 133 | 99 | 71 | 65 | 63 | 63 | 63 | 63 | 63 | 61 | 69 | 71 | 49 | 31 | 15 | 16 | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 50 | 34 | 27 | 13 | 12 | 11 | 11 | 13 | 17 | 11 | 7 | 4 | 2 | 2 | 3 | 4 | 6 | 7 | 69 | 73 | 49 | 31 | 17 | 18 | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 412 | 326 | 297 | 185 | 178 | 162 | 145 | 146 | 150 | 109 | 78 | 69 | 64 | 65 | 66 | 66 | 68 | 69 | 139 | 144 | 97 | 61 | 32 | 34 | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 461 | 549 | 391 | 417 | 358 | 314 | 289 | 270 | 231 | 144 | 153 | 142 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,795 | 1,743 | 1,682 | 3,357 | 2,858 | 2,709 | 2,338 | 2,207 | 2,056 | 1,603 | 1,179 | 967 | 915 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 2,844 | 2,875 | 2,956 | 4,110 | 3,795 | 3,500 | 3,134 | 2,984 | 2,840 | 2,240 | 1,785 | 1,607 | 1,543 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 183 | 127 | 12 | -1 | 1 | 13 | 5 | 2 | 0 | 1 | 13 | -1 | -1 | 4 | -9 | 12 | -3 | 3 | 69 | 71 | 49 | 31 | -347 | -346 | -344 | -250 | -186 | -159 | -142 | -110 | -114 | -121 | -106 |
Total Long-Term Assets |
Loading...
|
M | 8,690 | 2,152 | 2,068 | 1,102 | 1,250 | 1,090 | 1,072 | 1,059 | 1,072 | 863 | 788 | 805 | 758 | 731 | 842 | 800 | 658 | 641 | 682 | 696 | 712 | 461 | 347 | 346 | 344 | 250 | 186 | 159 | 142 | 110 | 114 | 121 | 106 |
Total Assets |
Loading...
|
M | 9,157 | 7,207 | 7,068 | 4,761 | 4,357 | 3,992 | 3,582 | 3,432 | 3,259 | 2,568 | 2,059 | 1,918 | 1,794 | 1,838 | 2,002 | 2,002 | 1,886 | 1,875 | 1,855 | 1,809 | 1,736 | 1,394 | 1,194 | 1,136 | 1,076 | 880 | 758 | 617 | 543 | 498 | 465 | 469 | 424 |
Accounts Payable |
Loading...
|
M | - | 5,717 | 5,863 | 3,910 | 3,291 | 2,955 | 2,730 | 2,510 | 2,536 | 1,933 | 1,581 | 1,492 | 1,351 | 1,362 | 1,396 | 1,366 | 1,186 | 1,234 | 1,089 | 1,069 | 1,029 | 956 | 814 | 758 | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 604 | 500 | 166 | 73 | 317 | 356 | 209 | 306 | 160 | 88 | 114 | 48 | 52 | 52 | 77 | 99 | 188 | 195 | 138 | 37 | 92 | 17 | 32 | 65 | 23 | 1 | 2 | 3 | - | - | - | 10 | 8 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 5,341 | -100 | -166 | -73 | -317 | -51 | -117 | -75 | -84 | -73 | -43 | -33 | 1,351 | - | -52 | - | - | - | - | - | - | - | 846 | 820 | 801 | 753 | 649 | 529 | 469 | 429 | - | -10 | -8 |
Current Liabilities |
Loading...
|
M | 5,945 | 400 | 166 | 73 | 317 | 305 | 93 | 231 | 76 | 15 | 71 | 15 | 52 | 52 | 25 | 99 | 188 | 195 | 138 | 37 | 92 | 17 | 879 | 885 | 823 | 754 | 651 | 531 | 469 | 429 | - | 10 | 8 |
Long-Term Debt |
Loading...
|
M | 216 | 101 | 99 | 111 | 83 | 110 | 144 | 145 | 114 | 179 | 122 | 129 | 165 | 165 | 235 | 264 | 201 | 154 | 297 | 377 | 396 | 225 | 217 | 167 | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | 90 | 91 | 68 | 50 | 39 | 37 | 29 | 27 | 21 | 27 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,159 | 400 | 99 | 111 | 83 | 110 | 144 | 105 | 74 | 139 | 82 | 89 | 165 | 180 | 269 | 331 | 254 | 230 | 392 | 494 | 418 | 204 | 222 | 168 | 179 | 41 | 29 | 29 | 23 | 24 | 20 | 16 | 7 |
Total Liabilities |
Loading...
|
M | 8,104 | 6,422 | 6,223 | 4,185 | 3,763 | 3,471 | 3,123 | 2,997 | 2,839 | 2,228 | 1,838 | 1,696 | 1,588 | 1,607 | 1,758 | 1,816 | 1,683 | 1,678 | 1,672 | 1,634 | 1,565 | 1,218 | 1,071 | 1,024 | 974 | 794 | 679 | 560 | 492 | 452 | 423 | 430 | 392 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | 686 | 423 | 421 | 387 | 345 | 344 | 344 | 266 | 169 | 167 | 167 | - | - | - | - | 163 | 162 | 162 | 161 | 129 | 79 | 66 | 65 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | 207 | 191 | 187 | 160 | 134 | 110 | 91 | 90 | 81 | 69 | 54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -102 | -127 | -12 | 1 | -1 | -13 | -4 | -2 | 0 | -1 | -13 | 1 | 1 | -4 | 9 | -12 | 3 | -3 | -1 | 5 | 4 | 6 | 1 | -3 | -8 | 4 | 2 | 1 | 3 | -1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,054 | 785 | 845 | 576 | 594 | 521 | 459 | 435 | 420 | 340 | 222 | 222 | 207 | 231 | 244 | 187 | 203 | 197 | 183 | 175 | 171 | 147 | 94 | 83 | 73 | 86 | 79 | 56 | 52 | 46 | 43 | 39 | 32 |
Shareholders' Equity and Liabilities |
|
M | 9,157 | 7,207 | 7,068 | 4,761 | 4,357 | 3,992 | 3,582 | 3,432 | 3,259 | 2,568 | 2,059 | 1,918 | 1,794 | 1,838 | 2,002 | 2,002 | 1,886 | 1,875 | 1,855 | 1,809 | 1,736 | 1,394 | 1,194 | 1,136 | 1,076 | 880 | 758 | 617 | 543 | 498 | 465 | 469 | 424 |
Treasury Stock |
Loading...
|
M | - | - | -37 | -39 | -12 | -14 | -16 | -18 | -15 | -15 | -15 | -15 | -15 | -15 | -17 | -16 | -16 | -6 | -9 | -10 | -2 | -1 | -3 | -4 | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 33 | 28 | 22 | 20 | 20 | 19 | 18 | 18 | 18 | 12 | 11 | 11 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 9 | 10 | 9 | 10 | 11 | 8 | 8 | 7 | 7 | 7 | 7 | 6 |
Shareholders' Equity (Tangible) |
|
M | - | 1,147 | 1,235 | 814 | 838 | 745 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 1,958 | 1,089 | 1,451 | 1,335 | 1,221 | 1,295 | 1,130 | 966 | 895 | 878 | 256 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 820 | 601 | 266 | 184 | 400 | 466 | 354 | 451 | 274 | 267 | 235 | 177 | 217 | 216 | 312 | 363 | 388 | 349 | 435 | 414 | 488 | 242 | 249 | 232 | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 369 | 500 | 166 | 73 | 274 | 305 | 93 | 231 | 274 | 267 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email