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 | 99 | 107 | 768 | 670 | 277 | 228 | 205 | 306 | 303 | 611 | 598 | 749 | 637 | 1,401 | 347 | 86 | 89 | 102 | 91 | 70 | 81 | 67 | 59 | 58 | 52 | 51 | 64 | 52 | 65 | 40 | 34 | 25 | 28 |
Short-Term Investments |
Loading...
|
M | 2,153 | 2,455 | 2,211 | 1,417 | 950 | 1,118 | 731 | 550 | 405 | 83 | 105 | 163 | -564 | -1,343 | - | - | - | 1 | 2 | - | 0 | 8 | 19 | 1 | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | -99 | 2,562 | 2,976 | 2,084 | 1,227 | 1,343 | 936 | 856 | 708 | 694 | 703 | 912 | 74 | 57 | 347 | 86 | 89 | 102 | 91 | 70 | 81 | 67 | 59 | 58 | 52 | 51 | 64 | 52 | 65 | 40 | 34 | 25 | 28 |
Receivables |
Loading...
|
M | 45 | 40 | 26 | 20 | 19 | 19 | 14 | 14 | 11 | 9 | 7 | 7 | 7 | 30 | 8 | 8 | 9 | 9 | 8 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 3 | 4 | 3 |
Inventory |
Loading...
|
M | 62 | 3 | -788 | -690 | 3 | 2 | 3 | 4 | 5 | 8 | 9 | 20 | 27 | 15 | 4 | 1 | 0 | - | - | 0 | 1 | 1 | 0 | 1 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 135 | -2,471 | 788 | 690 | 3,538 | 3,081 | 2,410 | 2,347 | 2,242 | 2,329 | 1,633 | 1,476 | 2,204 | 1,808 | 1,570 | 1,647 | 1,614 | 1,563 | 1,434 | 1,216 | 1,025 | 712 | 919 | 883 | - | - | 726 | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 135 | 131 | 3,002 | 2,104 | 1,246 | 1,362 | 950 | 870 | 719 | 703 | 710 | 919 | 81 | 87 | 354 | 94 | 97 | 111 | 98 | 77 | 87 | 73 | 984 | 948 | 58 | 56 | 795 | 57 | 70 | 44 | 37 | 29 | 32 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 97 | 99 | 104 | 112 | 115 | 89 | 58 | 48 | 44 | 43 | 32 | 27 | 20 | 76 | 19 | 19 | 20 | 22 | 21 | 20 | 20 | 17 | 16 | 18 | 17 | 18 | 22 | 17 | 14 | 15 | 13 | 10 | 10 |
Goodwill |
Loading...
|
M | 304 | 304 | 221 | 221 | 221 | 221 | 64 | 64 | 63 | 62 | 16 | 16 | 16 | 62 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | - | 5 | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 11 | 17 | 12 | 18 | 24 | 29 | 12 | 15 | 14 | 14 | 7 | 6 | 6 | 19 | 0 | 16 | 17 | 17 | 20 | 21 | 22 | 4 | 5 | 5 | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 315 | 321 | 233 | 239 | 244 | 250 | 76 | 80 | 77 | 76 | 23 | 21 | 21 | 81 | 16 | 32 | 32 | 33 | 35 | 36 | 37 | - | 10 | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 742 | 767 | 704 | 686 | 577 | 436 | 404 | 389 | 355 | 235 | 213 | 200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 2,289 | 2,616 | 2,411 | 1,725 | 4,677 | 1,563 | 1,264 | 1,173 | 3,226 | 2,935 | 1,883 | 1,541 | 1,523 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 4,441 | 5,071 | 4,622 | 3,142 | 5,627 | 2,681 | 1,995 | 1,723 | 3,631 | 3,019 | 1,988 | 1,704 | 959 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 9,220 | -2,813 | -60 | -62 | -1,688 | -1,902 | -1,380 | -1,301 | -1,252 | -880 | -399 | -211 | -271 | -1,253 | -246 | -302 | -270 | -246 | -309 | -334 | -358 | -359 | -225 | -229 | -249 | -297 | -267 | -187 | -207 | -234 | -212 | -128 | -76 |
Total Long-Term Assets |
Loading...
|
M | 9,805 | 393 | 2,748 | 2,052 | 1,688 | 1,902 | 1,380 | 1,301 | 1,252 | 880 | 399 | 211 | 271 | 1,253 | 246 | 302 | 270 | 246 | 309 | 334 | 358 | 359 | 22 | 24 | 249 | 297 | 31 | 187 | 207 | 234 | 212 | 128 | 76 |
Total Assets |
Loading...
|
M | 9,940 | 9,931 | 8,615 | 7,640 | 6,471 | 6,352 | 4,761 | 4,518 | 4,221 | 3,912 | 2,744 | 2,609 | 2,556 | 8,814 | 2,171 | 2,043 | 1,981 | 1,920 | 1,841 | 1,626 | 1,469 | 1,145 | 1,005 | 972 | 925 | 905 | 826 | 695 | 604 | 594 | 516 | 435 | 385 |
Accounts Payable |
Loading...
|
M | 8 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 10 | 4 | 6 | 8 | 8 | 5 | 3 | 3 | 3 | 3 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 2 |
Short-Term Debt |
Loading...
|
M | 638 | 48 | 50 | 27 | - | 16 | 17 | 74 | 69 | 66 | 6 | 9 | 73 | 251 | 67 | 41 | 116 | 41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | -8 | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 4,464 | -1 | -51 | -28 | -2 | -18 | -18 | -1 | -1 | -1 | -1 | -10 | -74 | -261 | -70 | -47 | -124 | -49 | -5 | -3 | -3 | -3 | -3 | -5 | -4 | -4 | -4 | -3 | -3 | -2 | -2 | -1 | -2 |
Current Liabilities |
Loading...
|
M | 5,102 | 29 | 51 | 28 | 2 | 18 | 18 | 1 | 1 | 1 | 1 | 10 | 74 | 261 | 70 | 47 | 124 | 49 | 5 | 3 | 3 | 3 | 3 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 2 |
Long-Term Debt |
Loading...
|
M | 701 | 366 | 108 | 85 | 76 | 73 | 179 | 74 | 69 | 66 | 48 | 50 | 114 | 91 | 91 | 91 | 92 | 64 | 64 | 69 | 44 | 23 | 23 | 23 | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 189 | 138 | 123 | 120 | 84 | 66 | 70 | 68 | 51 | 34 | 39 | 33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,678 | 8,856 | 134 | 113 | 103 | 73 | 180 | 75 | 70 | 66 | 48 | 50 | 41 | 165 | 41 | 102 | 41 | 40 | 73 | 69 | 44 | 23 | 23 | 34 | 46 | 38 | 11 | 24 | 26 | 49 | 7 | 1 | 1 |
Total Liabilities |
Loading...
|
M | 8,781 | 8,885 | 7,615 | 6,714 | 5,565 | 5,525 | 4,256 | 4,041 | 3,769 | 3,494 | 2,493 | 2,380 | 2,339 | 8,010 | 1,970 | 1,845 | 1,792 | 1,751 | 1,692 | 1,488 | 1,341 | 1,046 | 919 | 887 | 852 | 833 | 761 | 634 | 550 | 546 | 475 | 403 | 354 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 697 | 532 | 531 | 544 | 542 | 256 | 253 | 248 | 244 | 89 | 86 | 84 | - | - | - | - | - | 71 | 71 | 70 | 50 | 50 | 50 | 50 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 543 | 467 | 382 | 368 | 303 | 255 | 232 | 206 | 176 | 160 | 142 | 129 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -153 | -194 | 1 | 12 | -5 | -18 | -5 | -8 | -2 | -2 | 2 | 2 | 4 | 1 | 2 | 2 | -2 | -5 | -4 | 0 | 2 | 2 | -1 | 0 | -6 | - | - | -1 | -1 | -4 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 28 | 29 | 26 | 28 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,160 | 1,046 | 1,000 | 925 | 907 | 827 | 506 | 477 | 452 | 418 | 251 | 229 | 216 | 804 | 201 | 198 | 189 | 169 | 149 | 138 | 128 | 99 | 87 | 85 | 73 | 72 | 65 | 61 | 53 | 48 | 42 | 31 | 30 |
Shareholders' Equity and Liabilities |
|
M | 9,940 | 9,931 | 8,615 | 7,640 | 6,471 | 6,352 | 4,761 | 4,518 | 4,221 | 3,912 | 2,744 | 2,609 | 2,556 | 8,814 | 2,171 | 2,043 | 1,981 | 1,920 | 1,841 | 1,626 | 1,469 | 1,145 | 1,005 | 972 | 925 | 905 | 826 | 695 | 604 | 594 | 516 | 435 | 385 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 33 | 33 | 30 | 30 | 31 | 27 | 23 | 23 | 23 | 18 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 14 | 14 | 15 | 15 | 15 | 14 | 14 | 13 | 13 | 11 | 9 | 8 |
Shareholders' Equity (Tangible) |
|
M | - | 1,439 | 1,299 | 1,235 | 1,230 | 1,119 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 2,976 | 3,135 | 2,195 | - | 1,431 | 1,133 | 1,004 | 846 | 825 | 757 | 972 | 260 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,339 | 414 | 158 | 111 | - | 89 | 196 | 148 | 138 | 131 | 54 | 60 | 186 | 342 | 158 | 132 | 209 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 33 | 48 | 50 | 27 | - | 16 | 179 | 74 | 69 | 66 | 48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email