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 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 127 | 121 | 131 | 106 | 128 | 142 | 45 | 39 | 40 | 31 | 38 | 39 | 17 | 40 | 39 | 20 | 5 | 10 | 17 | 15 | 20 | 38 | 9 | 11 | 12 | 7 | 3 | 3 | 8 | 2 | - | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | 36 | 346 | 259 | 295 | 363 | 6 | 10,573 | 28 | 17 | 27 | 12 | 41 | 7 | 3 | 7 | 5 | 5 | 5 | 3 | 5 | 2 | 5 | 1 | 1 | 1 | 12 | 4 | 2 | 1 | 4 | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 163 | 467 | 391 | 401 | 491 | 148 | 45 | 67 | 57 | 58 | 50 | 80 | 24 | 42 | 47 | 25 | 11 | 15 | 20 | 20 | 22 | 44 | 10 | 12 | 14 | 18 | 7 | 6 | 8 | 6 | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 30 | 44 | 33 | 26 | 25 | 20 | 24 | 32 | 29 | 26 | 23 | 31 | 10 | 8 | 11 | 13 | 14 | 16 | 61 | 54 | 9 | 12 | 59 | 36 | 38 | 28 | 15 | 17 | 24 | 4 | 4 | 4 | 5 | - | - | - | - | - |
Inventory |
Loading...
|
M | -194 | -175 | -156 | -151 | -247 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 16 | 11 | 11 | 10 | - | 8 | 9 | 8 | 8 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 152 | 160 | 156 | 151 | 247 | -1 | 3 | -113 | -2 | -1 | -1 | -3 | -9,490 | -11,770 | 21 | 12 | 1 | -14,396 | 258 | 223 | 266 | 231 | 124 | 138 | 142 | 146 | 86 | 86 | 90 | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 152 | 495 | 424 | 427 | 516 | 168 | 29,443 | 98 | 86 | 84 | 74 | 111 | 34 | 110,611 | 57 | 38 | 25 | 31 | 81 | 74 | 31 | 56 | 193 | 187 | 194 | 193 | 109 | 108 | 123 | 10 | 4 | 4 | 5 | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 35 | 30 | 30 | 21 | 24 | 17 | 18 | 19 | 22 | 22 | 22 | 22 | 9 | 22 | 24 | 25 | 15 | 14 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 15 | 15 | 14 | 12 | 3 | 4 | 4 | - | - | - | - | - |
Goodwill |
Loading...
|
M | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 6 | 16 | 65 | 45 | 28 | 27 | 28 | 26 | 21 | 16 | 14 | 13 | 12 | 10 | 11 | 1 | 13 | 13 | 13 | 15 | 16 | 17 | 9 | 10 | - | - | - | - | - | - | 1 | 1 | 1 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 12 | 21 | 70 | 49 | 32 | 29 | 31 | 29 | 24 | 19 | 14 | 13 | 12 | 11 | 12 | 2 | 14 | 13 | 14 | 15 | 16 | 18 | 10 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 284 | 291 | 259 | 193 | 169 | 146 | 130 | 108 | 94 | 87 | 79 | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 395 | 358 | 271 | 306 | 786 | 600 | 447 | 352 | 272 | 267 | 256 | 129 | 128 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 432 | 703 | 530 | 601 | 1,150 | 606 | 11,020 | 379 | 289 | 294 | 268 | 170 | 135 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 290 | -383 | -372 | -376 | -419 | -284 | -283 | -272 | -217 | -210 | -196 | -211 | -151 | -131 | -155 | -162 | -147 | -28 | -132 | -110 | -77 | -80 | -53 | -67 | -71 | -90 | -58 | -54 | -56 | -60 | -4 | -4 | -5 | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,263 | 26 | 372 | 376 | 419 | 284 | 283 | 272 | 217 | 210 | 196 | 211 | 151 | 131 | 155 | 162 | 147 | 28 | 132 | 110 | 77 | 80 | 20 | 20 | 20 | 21 | 17 | 16 | 15 | 60 | 4 | 4 | 5 | - | - | - | - | - |
Total Assets |
Loading...
|
M | 1,416 | 1,461 | 1,548 | 1,549 | 1,334 | 1,051 | 982 | 854 | 750 | 671 | 619 | 597 | 521 | 466 | 471 | 442 | 418 | 377 | 360 | 316 | 317 | 307 | 213 | 207 | 214 | 213 | 125 | 125 | 138 | 104 | 76 | 71 | 67 | 209 | 203 | 178 | 153 | 118 |
Accounts Payable |
Loading...
|
M | 3 | 5 | 10 | 9 | 5 | 3 | 4 | 4 | 4 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 13 | 70 | 1 | 1 | 1 | 47 | 88 | 0 | 0 | 4 | - | 5 | 18 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 18,237 | 16 | 14,508 | 13,080 | 12,608 | 12,509 | - | 12,360 | 12,816 | 13,242 | 13,176 | 13,412 | 13,140 | - | 13,382 | 13,467 | 12,643 | 11,534 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | -18,170 | -39 | -14,508 | -13,080 | -12,608 | -12,509 | 27,901 | 32,113 | 28,551 | 22,209 | 18,800 | 20,632 | 17,662 | -3 | 19,943 | 16,914 | 18,011 | 18,406 | -2 | -1 | -1 | -2 | 170 | 167 | 172 | 170 | 90 | 89 | 102 | -2 | - | -2 | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 83 | 52 | 11 | 10 | 6 | 50 | 27,904 | 44,478 | 41,370 | 35,453 | 31,979 | 34,051 | 30,823 | 3 | 33,328 | 30,383 | 30,656 | 29,941 | 2 | 1 | 1 | 2 | 171 | 168 | 173 | 171 | 91 | 90 | 104 | 2 | - | 2 | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 98 | 162 | 250 | 296 | 218 | 188 | 157 | 152 | 41 | 29 | 18 | 12 | 25 | 5 | 7 | 4 | 4 | 4 | 8 | 10 | 18 | 17 | 10 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 940 | 884 | 660 | 635 | 619 | 556 | 510 | 484 | 438 | 382 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,020 | 1,116 | 265 | 310 | 229 | 153 | 697,921 | 681,347 | 597,317 | 538,525 | 499,027 | 483,353 | 429,085 | 20 | 377,444 | 357,509 | 329,249 | 292,205 | 21 | 24 | 18 | 19 | 12 | 14 | 15 | 15 | 9 | 11 | 13 | 10 | 8 | 6 | - | - | - | - | 7 | 4 |
Total Liabilities |
Loading...
|
M | 1,103 | 1,168 | 1,248 | 1,285 | 1,138 | 879 | 834 | 726 | 639 | 574 | 531 | 517 | 460 | 406 | 411 | 388 | 360 | 322 | 314 | 271 | 274 | 268 | 179 | 176 | 182 | 180 | 100 | 101 | 116 | 84 | 57 | 53 | 50 | 195 | 184 | 160 | 136 | 108 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 50 | 46 | 42 | 38 | 35 | 30 | 26 | 23 | 21 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 33 | 37 | 35 | 33 | 31 | 30 | 28 | 26 | 24 | 21 | 20 | 19 | 18 | 17 | 15 | 16 | 15 | 14 | 13 | 12 | 11 | 11 | 10 | 10 | 9 | 9 | 8 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 154 | 101 | 95 | 78 | 67 | 52 | 44 | 40 | 35 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -7 | -13 | 18 | 23 | 14 | 0 | 1 | 0 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 0 | 2 | 1,703 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 313 | 293 | 300 | 264 | 197 | 172 | 149 | 128 | 111 | 97 | 88 | 80 | 61 | 60 | 60 | 54 | 56 | 53 | 46 | 42 | 39 | 35 | 30 | 27 | 26 | 27 | 25 | 23 | 22 | 20 | 19 | 18 | 17 | 14 | 18 | 18 | 18 | 10 |
Shareholders' Equity and Liabilities |
|
M | 1,416 | 1,461 | 1,548 | 1,549 | 1,334 | 1,051 | 982 | 854 | 750 | 671 | 619 | 597 | 521 | 466 | 471 | 442 | 418 | 377 | 360 | 316 | 317 | 307 | 213 | 207 | 214 | 213 | 125 | 125 | 138 | 104 | 76 | 71 | 67 | 209 | 203 | 178 | 153 | 118 |
Treasury Stock |
Loading...
|
M | - | - | - | -2 | -2 | 0 | -1 | -1 | -2 | -2 | -3 | -2 | -23 | -3 | -3 | -4 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 23 | 22 | 23 | 22 | 22 | 23 | 22 | 22 | 22 | 21 | 21 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 15 | 16 | 15 | 14 | 14 | 14 | 13 | 14 | 13 | 15 | 15 | 21 | 24 | 17 | 23 | 22 | 17 | 15 | 17 | 22 |
Shareholders' Equity (Tangible) |
|
M | - | 328 | 332 | 298 | 230 | 204 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 700 | 710 | 383 | 291 | 219 | 98 | 91 | - | 96 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 111 | 231 | 251 | 298 | 219 | 235 | 246 | 152 | 41 | 33 | - | 17 | 43 | 5 | 7 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 8 | 63 | 1 | 1 | 1 | 47 | 88 | 0 | 0 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email