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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 648 | 795 | 978 | 1,500 | 436 | 509 | 361 | 364 | 321 | 156 | 308 | 127 | 58 | - |
Short-Term Investments |
Loading...
|
M | 52 | 54 | 0 | 24 | - | - | 0 | 0 | 0 | 1 | 2 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 700 | 795 | 978 | 1,500 | 436 | 509 | 361 | 364 | 321 | 156 | 308 | 127 | 58 | - |
Receivables |
Loading...
|
M | 373 | 354 | 260 | 255 | 547 | 508 | 526 | 401 | 376 | 393 | 464 | 480 | 485 | - |
Inventory |
Loading...
|
M | 64 | 21 | 42 | - | - | - | 70 | 0 | 0 | 296 | 57 | 60 | 125 | - |
Other Current Assets |
Loading...
|
M | 21 | 192 | 122 | 133 | 139 | 170 | 4 | 89 | 81 | 34 | 53 | 50 | 45 | - |
Current Assets |
Loading...
|
M | 1,159 | 1,361 | 1,402 | 1,888 | 1,122 | 1,188 | 961 | 853 | 778 | 878 | 883 | 716 | 713 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 304 | 229 | 250 | 363 | 642 | 790 | 799 | 753 | 628 | 551 | 499 | 410 | 427 | - |
Goodwill |
Loading...
|
M | 2,554 | 2,542 | 2,470 | 2,637 | 2,633 | 2,552 | 2,555 | 2,548 | 2,440 | 2,153 | 2,138 | 2,319 | 2,408 | - |
Intangible Assets |
Loading...
|
M | 376 | 410 | 441 | 511 | 574 | 613 | 683 | 775 | 837 | 480 | 635 | 778 | 1,238 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,930 | 2,952 | 2,911 | 3,148 | 3,207 | 3,166 | 3,238 | 3,324 | 3,277 | 2,633 | 2,773 | 3,097 | 3,647 | - |
Tangible Assets |
Loading...
|
M | - | -3,426 | -3,420 | -2,792 | -2,268 | -2,199 | -2,545 | -2,701 | -2,794 | -2,791 | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 22 | 22 | 23 | 24 | 27 | 28 | 28 | 26 | 24 | 145 | - | - | - | - |
Total Investments |
Loading...
|
M | 74 | 77 | 23 | 49 | - | - | 28 | 26 | 24 | 146 | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 247 | 358 | 679 | 630 | 670 | 611 | 592 | 673 | 642 | 507 | 480 | 353 | 75 | - |
Total Long-Term Assets |
Loading...
|
M | 3,514 | 3,601 | 3,889 | 4,190 | 4,568 | 4,619 | 4,689 | 4,871 | 4,616 | 3,840 | 3,883 | 3,995 | 4,539 | - |
Total Assets |
Loading...
|
M | 4,672 | 4,963 | 5,291 | 6,078 | 5,690 | 5,806 | 5,649 | 5,725 | 5,394 | 4,718 | 4,766 | 4,711 | 5,253 | - |
Accounts Payable |
Loading...
|
M | 232 | 171 | 123 | 115 | 187 | 165 | 163 | 169 | 138 | 114 | 111 | 128 | 169 | - |
Short-Term Debt |
Loading...
|
M | 4 | 23 | 29 | 26 | 82 | 68 | 57 | 169 | 190 | 22 | 86 | 23 | 112 | - |
Current Revenue (Deferred) |
Loading...
|
M | 108 | 67 | 81 | 99 | 85 | 81 | 111 | 187 | 195 | 245 | 389 | 510 | 354 | - |
Other Current Liabilities |
Loading...
|
M | 571 | 555 | 483 | 381 | 672 | 704 | 642 | 641 | 477 | 516 | 570 | 514 | 539 | - |
Current Liabilities |
Loading...
|
M | 915 | 816 | 717 | 622 | 1,026 | 1,018 | 972 | 1,166 | 1,000 | 897 | 1,156 | 1,175 | 1,174 | - |
Long-Term Debt |
Loading...
|
M | 4,829 | 4,717 | 4,724 | 4,640 | 3,262 | 3,337 | 3,399 | 3,276 | 3,169 | 3,061 | 3,644 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 78 | 264 | 297 | 381 | 348 | 340 | 480 | 567 | 656 | 614 | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 5,119 | 5,020 | 5,075 | 5,093 | 3,717 | 3,814 | 3,979 | 3,933 | 3,909 | 3,737 | 3,722 | 3,815 | 3,712 | - |
Total Liabilities |
Loading...
|
M | 6,034 | 5,836 | 5,791 | 5,715 | 4,742 | 4,832 | 4,951 | 5,099 | 4,909 | 4,634 | 4,879 | 4,990 | 4,886 | - |
Additional Paid-in Capital |
Loading...
|
M | - | 3,199 | 3,116 | 3,053 | 2,318 | 2,243 | 2,174 | 2,106 | 2,016 | 1,932 | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | - |
Retained Earnings |
Loading...
|
M | - | -3,507 | -3,050 | -2,090 | -763 | -769 | -1,053 | -1,141 | -1,329 | -1,776 | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -74 | -66 | -80 | -136 | -149 | -133 | -88 | -123 | -97 | -70 | -50 | -96 | -77 | - |
Capital Lease Obligations |
Loading...
|
M | 56 | 68 | 79 | 97 | 50 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | -1,388 | -884 | -509 | 356 | 939 | 967 | 693 | 623 | 483 | 84 | -113 | -279 | 385 | - |
Shareholders' Equity and Liabilities |
|
M | 4,672 | 4,963 | 5,291 | 6,078 | 5,690 | 5,806 | 5,649 | 5,725 | 5,394 | 4,718 | 4,766 | 4,711 | 5,253 | - |
Treasury Stock |
Loading...
|
M | - | -514 | -498 | -475 | -469 | -378 | -342 | -222 | -111 | -5 | - | - | - | - |
Shares (Common, Diluted) |
|
M | 347 | 327 | 321 | 290 | 276 | 278 | 278 | 283 | 280 | 247 | 256 | 177 | 256 | 175 |
Shareholders' Equity (Tangible) |
|
M | - | -3,423 | -3,416 | -2,789 | -2,265 | -2,196 | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 5,535 | 5,731 | 6,166 | 3,780 | 3,915 | 3,817 | 3,810 | 3,681 | 3,240 | - | - | - | - |
Total Debt |
Loading...
|
M | 4,834 | 4,741 | 4,753 | 4,666 | 3,343 | 3,406 | 3,456 | 3,446 | 3,360 | 3,084 | 3,730 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 4 | 23 | 29 | 26 | 82 | 68 | 57 | 169 | 194 | 22 | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email