Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 75 | 152 | 74 | 34 | 16 | 38 | 47 | 67 | 68 | 57 | 57 | 36 | 9 | 20 | 22 | 24 | 32 | 19 | 10 | 38 | 86 | 32 | 21 | 6 | 4 | 9 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | 1 | 1 | 0 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | 10 | 41 | - | - | - | 256 | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 75 | 152 | 74 | 34 | 16 | 38 | 47 | 67 | 68 | 57 | 57 | 37 | 9 | 20 | 22 | 24 | 32 | 19 | 20 | 79 | 86 | 32 | 21 | 263 | 4 | 9 | - |
Receivables |
Loading...
|
M | 143 | 127 | 106 | 106 | 110 | 112 | 104 | 105 | 96 | 98 | 82 | 84 | 59 | 47 | 50 | 52 | 62 | 67 | 65 | 66 | 68 | 60 | 49 | 20 | 12 | 9 | - |
Inventory |
Loading...
|
M | 29 | 3 | 10 | 11 | 10 | 9 | 8 | 8 | 9 | 8 | 7 | 7 | 7 | 5 | 6 | 22 | 9 | - | - | - | - | 0 | - | - | - | 0 | - |
Other Current Assets |
Loading...
|
M | 42 | 31 | 33 | 35 | 37 | 41 | 41 | 33 | 29 | 30 | 30 | 29 | 2 | 0 | 0 | 1 | 0 | 7 | 7 | 7 | 5 | 6 | 9 | 2 | 1 | 0 | - |
Current Assets |
Loading...
|
M | 290 | 313 | 223 | 186 | 173 | 200 | 200 | 214 | 202 | 193 | 176 | 156 | 76 | 72 | 78 | 99 | 104 | 94 | 93 | 152 | 159 | 98 | 79 | 285 | 18 | 18 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 60 | 64 | 60 | 69 | 26 | 25 | 25 | 29 | 31 | 34 | 35 | 34 | 33 | 41 | 49 | 46 | 54 | 50 | 45 | 43 | 42 | 39 | 33 | 16 | 7 | 4 | - |
Goodwill |
Loading...
|
M | 217 | 223 | 223 | 240 | 246 | 263 | 258 | 258 | 275 | 272 | 272 | 272 | 121 | 138 | 137 | 146 | 158 | 163 | 117 | 114,516 | 97,992 | 242 | 97 | 76 | 39 | 8 | - |
Intangible Assets |
Loading...
|
M | 630 | 615 | 603 | 711 | 747 | 783 | 827 | 833 | 887 | 911 | 970 | 973 | 719 | 734 | 808 | 1,304 | 1,820 | 2,013 | 1,931 | 1,782 | 1,777 | 1,776 | 1,637 | 219 | 128 | 47 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 847 | 839 | 827 | 951 | 993 | 1,046 | 1,085 | 1,091 | 1,162 | 1,183 | 1,242 | 1,245 | 840 | 871 | 945 | 1,450 | 1,978 | 2,176 | 2,048 | 116,298 | 99,769 | 2,019 | 1,734 | 294 | 167 | 55 | - |
Tangible Assets |
Loading...
|
M | - | -590 | -699 | -768 | -818 | -1,003 | -1,156 | -1,163 | -1,087 | 90 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 137 | 113 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | -119 | 103 | 76 | 44 | 45 | 46 | 49 | 12 | 4 | 4 | 8 | 41 | 2 | 3 | 6 | 4 | 20 | 5 | 1 | -40,149 | 7 | 10 | 16 | 9 | 2 | 2 | - |
Total Long-Term Assets |
Loading...
|
M | 1,049 | 948 | 973 | 1,064 | 1,064 | 1,117 | 1,159 | 1,133 | 1,197 | 1,222 | 1,284 | 1,330 | 923 | 963 | 1,047 | 1,569 | 2,091 | 2,108 | 2,018 | 1,866 | 1,825 | 1,826 | 1,686 | 243 | 136 | 62 | - |
Total Assets |
Loading...
|
M | 1,338 | 1,261 | 1,195 | 1,445 | 1,237 | 1,317 | 1,359 | 1,347 | 1,399 | 1,414 | 2,039 | 1,486 | 999 | 1,036 | 1,125 | 1,668 | 2,195 | 2,201 | 2,111 | 2,018 | 1,984 | 1,924 | 1,765 | 528 | 154 | 79 | - |
Accounts Payable |
Loading...
|
M | 18 | 15 | 11 | 6 | 7 | 8 | 8 | 8 | 7 | 7 | 5 | 6 | 3 | 4 | 4 | 6 | 10 | 3 | 9 | 7 | 7 | 8 | 18 | 2 | 1 | 0 | - |
Short-Term Debt |
Loading...
|
M | 9 | 10 | 32 | 35 | 39 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 18 | 18 | 44 | 26 | 8 | 0 | 70 | 53 | 53 | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 13 | 9 | 12 | 12 | 10 | 12 | 10 | 9 | 7 | 6 | 5 | 40 | 17 | 21 | 21 | 7 | 6 | 2 | 35 | 4 | 36 | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 90 | 73 | 52 | 48 | 55 | 58 | 71 | 63 | 45 | 45 | 46 | 12 | 12 | 10 | 13 | 46 | 49 | 50 | 4 | 43 | 5 | 54 | 19 | 8 | 4 | 3 | - |
Current Liabilities |
Loading...
|
M | 130 | 106 | 107 | 101 | 111 | 81 | 92 | 83 | 63 | 63 | 61 | 62 | 50 | 54 | 81 | 86 | 72 | 56 | 118 | 106 | 101 | 62 | 37 | 10 | 5 | 3 | - |
Long-Term Debt |
Loading...
|
M | 739 | 819 | 819 | 850 | 874 | 967 | 1,003 | 1,021 | 831 | 820 | 814 | 805 | 624 | 1 | 632 | 790 | 930 | 953 | 550 | 545 | 598 | 780 | 647 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 35 | 28 | 24 | 25 | 36 | 45 | 33 | 29 | 21 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 849 | 884 | 889 | 955 | 937 | 1,182 | 1,325 | 1,324 | 1,105 | 1,055 | 1,032 | 993 | 755 | 734 | 729 | 945 | 1,105 | 1,122 | 664 | 634 | 640 | 809 | 672 | 97 | 147 | 98 | - |
Total Liabilities |
Loading...
|
M | 979 | 1,261 | 1,195 | 1,251 | 1,237 | 1,317 | 1,359 | 1,347 | 1,399 | 1,414 | 1,461 | 1,056 | 805 | 787 | 810 | 1,031 | 1,177 | 1,178 | 783 | 739 | 740 | 871 | 708 | 107 | 152 | 101 | - |
Additional Paid-in Capital |
Loading...
|
M | - | 1,021 | 992 | 980 | 979 | 984 | 982 | 984 | 1,007 | 1,003 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Retained Earnings |
Loading...
|
M | - | -767 | -805 | -797 | -800 | -941 | -1,056 | -1,056 | -988 | -925 | 0 | 411 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 73 | 55 | - | 0 | - | -140 | -134 | -129 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -1 | -1 | -1 | -35 | -38 | -36 | -41 | -9 | -7 | -5 | -3 | - |
Capital Lease Obligations |
Loading...
|
M | 34 | 41 | 46 | 49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 334 | 254 | 187 | 183 | 179 | 43 | -71 | -72 | 221 | 285 | 354 | 206 | 194 | 242 | 313 | 633 | 1,018 | 1,021 | 1,328 | 1,278 | 1,244 | 1,053 | 1,057 | 420 | 2 | -22 | - |
Shareholders' Equity and Liabilities |
|
M | 1,338 | 1,261 | 1,195 | 1,445 | 1,237 | 1,317 | 1,359 | 1,347 | 1,399 | 1,414 | 2,039 | 1,486 | 999 | 1,036 | 1,125 | 1,668 | 2,195 | 2,201 | 2,111 | 2,018 | 1,984 | 1,924 | 1,765 | 528 | 154 | 79 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -411 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 52 | 54 | 45 | 48 | 48 | 50 | 48 | 48 | 48 | 48 | 50 | 52 | 52 | 59 | 94 | 99 | 99 | 104 | 105 | 105 | 102 | 90 | 85 | 48 | 29 | 24 | 28 |
Shareholders' Equity (Tangible) |
|
M | - | -590 | -699 | -768 | -818 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 919 | 928 | 1,008 | 1,053 | 1,092 | 903 | 881 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 748 | 829 | 851 | 885 | 912 | 971 | 1,006 | 1,024 | 835 | 824 | 819 | 809 | 642 | 19 | 675 | 816 | 938 | 953 | 620 | 598 | 650 | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | 23 | 26 | 39 | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email