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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 4,708 | 4,848 | 2,332 | 2,850 | 2,516 | 2,978 | 2,471 | 2,720 | 2,565 | 1,864 | 2,372 | 4,177 | 2,834 | 1,877 | 2,240 | 2,608 | 1,344 | 1,591 | 1,641 | 453 | 1,693 | 1,039 | 624 | 927 |
Short-Term Investments |
Loading...
|
M | 22,487 | 62,890 | 78,155 | 78,710 | 70,106 | 60,109 | 59,484 | 54,945 | 50,071 | 49,794 | 48,868 | 51,076 | 77 | 170 | 214 | 1,815 | 2,119 | 1,411 | 1,114 | 1,586 | 1,463 | 1,200 | 830 | 1,113 |
Cash and Short-Term Investments |
Loading...
|
M | 27,195 | 67,738 | 80,487 | 81,560 | 72,622 | 63,086 | 61,955 | 57,665 | 52,636 | 51,658 | 51,239 | 55,253 | 2,834 | 1,877 | 2,240 | 4,423 | 3,463 | 3,002 | 2,755 | 2,038 | 3,156 | 2,239 | 1,454 | 927 |
Receivables |
Loading...
|
M | 24,611 | 26,313 | 1,842 | 1,724 | 1,740 | 1,413 | 1,470 | 1,362 | 1,429 | 1,213 | 1,241 | 1,084 | 1,245 | 1,063 | 1,065 | 988 | 951 | 1,252 | 593 | 629 | 720 | 460 | 531 | - |
Inventory |
Loading...
|
M | -57,703 | -94,640 | -6,550 | -7,712 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 10,606 | 11,513 | 6,550 | 7,712 | 25,192 | 23,881 | 21,759 | 20,109 | 18,866 | 17,933 | -49,392 | -51,907 | 65,524 | 65,581 | 132,728 | 120,954 | 148,257 | 137,640 | 122,785 | 110,274 | 103,125 | 86,485 | 84,619 | - |
Current Assets |
Loading...
|
M | 4,708 | 10,924 | 82,329 | 83,284 | 74,362 | 64,499 | 2,567 | 2,819 | 2,669 | 1,987 | 2,482 | 4,314 | 2,911 | 2,047 | 2,454 | 2,851 | 1,661 | 2,257 | 2,366 | 1,215 | 3,876 | 2,698 | 86,604 | 927 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 938 | 996 | 1,038 | 1,019 | 968 | 767 | 760 | 699 | 634 | 590 | 501 | 464 | 457 | 459 | 489 | 518 | 469 | 423 | 420 | 429 | 448 | 483 | 518 | - |
Goodwill |
Loading...
|
M | 1,609 | 1,598 | 1,628 | 1,711 | 1,694 | 1,100 | 1,069 | 1,021 | 1,009 | 1,007 | 1,100 | 543 | 482 | 345 | 386 | 376 | 375 | 362 | 282 | 233 | 184 | 107 | 1,228 | 1,376 |
Intangible Assets |
Loading...
|
M | 1,470 | 1,533 | 1,601 | 1,723 | 1,787 | 1,315 | 1,315 | 1,325 | 1,359 | 1,324 | 1,459 | 927 | 891 | 835 | 852 | 925 | 1,007 | 981 | 203 | 197 | 121 | 89 | 1,228 | 2,460 |
Goodwill and Intangible Assets |
Loading...
|
M | 3,078 | 3,132 | 3,228 | 3,434 | 3,481 | 2,415 | 2,384 | 2,346 | 2,368 | 2,331 | 2,559 | 1,471 | 1,373 | 1,180 | 1,238 | 1,301 | 1,382 | 1,343 | 485 | 429 | 306 | 195 | 2,457 | 3,836 |
Tangible Assets |
Loading...
|
M | - | 7,132 | 13,174 | 13,381 | 11,402 | 9,366 | 10,567 | 7,979 | 7,029 | 7,911 | 7,372 | 8,343 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 67,987 | 95,831 | 109,602 | 107,018 | 97,038 | 85,403 | 82,713 | 76,416 | 70,366 | 68,940 | 67,289 | 69,396 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 90,474 | 158,721 | 187,756 | 185,728 | 167,144 | 145,511 | 142,198 | 131,361 | 120,437 | 118,734 | 116,157 | 120,472 | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -65,650 | -66,566 | -2,320 | -2,331 | -1,797 | -958 | -61,821 | -56,757 | -51,961 | -51,239 | -50,148 | -51,955 | -50,460 | -50,243 | -47,689 | -41,361 | -49,973 | -46,985 | -44,159 | -43,358 | -40,482 | -36,544 | -31,694 | - |
Total Long-Term Assets |
Loading...
|
M | 7,967 | 4,128 | 85,190 | 85,709 | 77,110 | 65,771 | 4,236 | 4,018 | 3,699 | 3,956 | 3,884 | 2,561 | 2,364 | 2,049 | 1,848 | 1,922 | 2,427 | 2,683 | 1,880 | 1,991 | 40,482 | 36,544 | 1,747 | - |
Total Assets |
Loading...
|
M | 305,000 | 303,005 | 321,215 | 313,473 | 291,051 | 243,036 | 253,941 | 228,014 | 218,686 | 219,087 | 208,191 | 161,927 | 148,298 | 145,631 | 137,759 | 128,182 | 154,520 | 143,658 | 127,035 | 113,798 | 107,754 | 89,861 | 88,351 | 84,405 |
Accounts Payable |
Loading...
|
M | 19,630 | 20,436 | 16 | 22 | 16 | 25 | 17 | 13 | 18 | 12 | 5 | 15 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 61 | 81 | 80 | 85 | 93 | 43 | 40 | 51 | 181 | 28 | 151 | 41 | 105 | 108 | 102 | 501 | 291 | 84 | 476 | 282 | 1,618 | 565 | 512 | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 12 | 19 | -80 | -85 | -93 | -43 | 17 | 13 | 18 | 12 | 5 | 15 | 3 | 6 | 3 | 2 | 42 | 4 | 117,853 | 278 | -1,618 | -565 | 79,640 | 76,815 |
Current Liabilities |
Loading...
|
M | 19,703 | 20,536 | 80 | 85 | 93 | 43 | 56 | 64 | 200 | 40 | 156 | 56 | 108 | 114 | 104 | 503 | 332 | 88 | 476 | 560 | 1,618 | 565 | 80,152 | 76,815 |
Long-Term Debt |
Loading...
|
M | 3,931 | 24,433 | 4,280 | 4,279 | 3,734 | 3,260 | 3,178 | 3,126 | 3,291 | 2,531 | 2,601 | 2,671 | 1,569 | 1,580 | 1,577 | 829 | 1,321 | 1,410 | 899 | 844 | 1,988 | 1,216 | 1,213 | 1,337 |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 256,195 | 281,503 | 273,038 | 255,497 | 226,903 | 236,591 | 213,461 | 205,035 | 205,191 | 194,586 | 148,739 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,931 | 261,399 | 6,600 | 6,610 | 5,531 | 4,218 | 240,862 | 217,559 | 209,023 | 208,758 | 198,011 | 152,037 | 138,177 | 135,632 | 129,639 | 125,207 | 146,766 | 135,709 | 118,752 | 105,694 | 4,411 | 2,510 | 1,378 | 1,337 |
Total Liabilities |
Loading...
|
M | 293,836 | 292,700 | 304,700 | 296,600 | 276,100 | 231,189 | 240,918 | 217,623 | 209,223 | 208,797 | 198,167 | 152,093 | 138,285 | 135,746 | 129,743 | 125,710 | 147,099 | 135,797 | 119,228 | 106,254 | 100,355 | 83,204 | 81,530 | 78,152 |
Additional Paid-in Capital |
Loading...
|
M | - | 10,740 | 10,495 | 10,322 | 10,183 | 10,061 | 9,925 | 9,686 | 9,545 | 9,946 | 9,799 | 9,731 | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | - |
Retained Earnings |
Loading...
|
M | - | 17,042 | 12,885 | 11,838 | 11,074 | 10,290 | 9,483 | 7,720 | 6,876 | 6,114 | 5,405 | 4,940 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 14,555 | -7,199 | 1,611 | 2,383 | 1,038 | -1,565 | 166 | -675 | -883 | 50 | 183 | 632 | 202 | 272 | -1,042 | -4,912 | 420 | 847 | 995 | 1,313 | 1,171 | 636 | 148 | -60 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 10,916 | 10,002 | 16,126 | 16,559 | 14,618 | 11,390 | 12,849 | 10,227 | 9,312 | 10,184 | 9,684 | 9,753 | 9,637 | 9,728 | 7,894 | 2,473 | 7,422 | 7,861 | 7,807 | 7,544 | 7,400 | 6,657 | 6,820 | 6,253 |
Shareholders' Equity and Liabilities |
|
M | 305,047 | 303,005 | 321,215 | 313,473 | 291,051 | 243,036 | 253,941 | 228,014 | 218,686 | 219,087 | 208,191 | 161,927 | 148,298 | 145,631 | 137,759 | 128,182 | 154,520 | 143,658 | 127,035 | 113,798 | 107,754 | 89,861 | 88,351 | 84,405 |
Treasury Stock |
Loading...
|
M | - | - | -8,926 | -7,989 | -7,682 | -7,401 | -6,729 | -6,509 | -6,231 | -5,931 | -5,708 | -5,554 | -5,282 | -4,725 | -4,723 | -4,719 | -4,712 | -3,956 | -3,200 | -2,332 | -1,559 | -1,118 | -374 | - |
Shares (Common, Diluted) |
|
M | 245 | 255 | 273 | 277 | 281 | 289 | 293 | 293 | 298 | 299 | 298 | 300 | 318 | 323 | 299 | 261 | 268 | 276 | 290 | 315 | 327 | 347 | 362 | 361 |
Shareholders' Equity (Tangible) |
|
M | - | 7,137 | 13,179 | 13,385 | 11,407 | 9,371 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 92,252 | 84,847 | 85,924 | 76,450 | 66,389 | 65,173 | 60,842 | 56,108 | 54,217 | 53,991 | 57,965 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,992 | 24,514 | 4,360 | 4,364 | 3,828 | 3,303 | 3,218 | 3,177 | 3,472 | 2,559 | 2,752 | 2,712 | 1,674 | 1,688 | 1,678 | 1,330 | 1,611 | 1,494 | 1,375 | 1,125 | 3,606 | 1,780 | 1,725 | - |
Current Part of Long-Term Debt |
Loading...
|
M | 61 | 81 | 80 | 85 | 93 | 43 | 40 | 51 | 388 | 515 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email