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 | 1985-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 62 | 107 | 54 | 29 | 26 | 34 | 14 | 17 | 32 | 23 | 24 | 15 | 12 | 14 | 18 | 49 | 25 | 32 | 37 | 109 | 101 | 30 | 74 | 25 | 15 | 16 | 22 | 22 | 16 | 12 | 11 | 6 | 13 | 11 | 5 | 3 | 5 | 1 | 2 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 62 | 107 | 54 | 29 | 26 | 34 | 14 | 17 | 32 | 23 | 24 | 15 | 12 | 14 | 18 | 49 | 25 | 32 | 37 | 109 | 101 | 30 | 74 | 25 | 15 | 16 | 22 | 22 | 16 | 12 | - | 6 | 13 | 11 | 5 | 3 | 5 | 1 | 2 |
Receivables |
Loading...
|
M | 470 | 549 | 485 | 365 | 375 | 364 | 332 | 298 | 288 | 310 | 242 | 219 | 228 | 201 | 191 | 205 | 228 | 251 | 260 | 199 | 161 | 152 | 130 | 139 | 138 | 94 | 93 | 68 | 58 | 53 | 46 | 37 | 32 | 31 | 28 | 20 | 17 | 11 | 8 |
Inventory |
Loading...
|
M | 18 | 15 | 11 | 12 | 9 | 10 | 12 | 13 | 16 | 18 | 16 | 23 | 30 | 17 | 13 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 8 | 7 | 5 | 17 | 15 | 15 | 14 | 13 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 84 | 74 | 50 | 34 | 39 | 32 | 27 | 30 | 27 | 26 | 27 | 21 | 30 | 23 | 23 | 21 | 22 | 24 | 21 | 19 | 18 | 14 | 11 | 11 | 9 | 18 | 15 | 12 | 13 | 11 | - | 20 | 14 | 13 | 10 | 7 | 6 | 3 | 2 |
Current Assets |
Loading...
|
M | 635 | 763 | 617 | 457 | 466 | 457 | 400 | 373 | 408 | 426 | 350 | 319 | 341 | 298 | 285 | 332 | 329 | 361 | 368 | 351 | 305 | 220 | 236 | 207 | 189 | 145 | 146 | 116 | 101 | 88 | 79 | 64 | 59 | 55 | 43 | 31 | 28 | 15 | 12 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1,973 | 1,825 | 1,613 | 1,543 | 1,526 | 1,488 | 1,347 | 1,363 | 1,154 | 1,014 | 978 | 994 | 942 | 841 | 872 | 927 | 972 | 1,096 | 1,003 | 863 | 806 | 832 | 715 | 708 | 708 | 624 | 522 | 433 | 407 | 365 | - | 242 | 200 | 192 | 196 | 149 | 108 | 80 | 50 |
Goodwill |
Loading...
|
M | 129 | 133 | 75 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 86 | 82 | 55 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 216 | 214 | 130 | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 1,229 | 1,198 | 1,195 | 1,111 | 1,265 | 1,185 | 995 | 936 | 834 | 773 | 715 | 725 | 669 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 248 | -147 | 229 | -81 | -98 | -94 | -134 | -236 | 24 | 6 | 2 | -3 | -7 | -15 | 17 | 17 | 20 | 21 | 16 | 12 | 11 | 11 | 9 | 7 | - | - | - | - | - | - | - | - | 0 | - | - | - | - | 0 | 0 |
Total Long-Term Assets |
Loading...
|
M | 2,523 | 2,335 | 1,973 | 1,700 | 1,678 | 1,627 | 1,408 | 1,420 | 1,206 | 1,054 | 1,004 | 1,016 | 961 | 854 | 889 | 943 | 992 | 1,117 | 1,018 | 875 | 816 | 843 | 728 | 720 | 708 | 624 | 522 | 433 | 407 | 365 | 302 | 242 | 200 | 192 | 196 | 149 | 108 | 80 | 50 |
Total Assets |
Loading...
|
M | 3,158 | 3,097 | 2,590 | 2,157 | 2,144 | 2,084 | 1,808 | 1,793 | 1,614 | 1,480 | 1,354 | 1,335 | 1,302 | 1,152 | 1,173 | 1,275 | 1,321 | 1,478 | 1,386 | 1,226 | 1,122 | 1,063 | 964 | 927 | 897 | 769 | 668 | 549 | 508 | 454 | 380 | 306 | 259 | 247 | 239 | 180 | 136 | 95 | 61 |
Accounts Payable |
Loading...
|
M | 136 | 124 | 94 | 83 | 95 | 98 | 74 | 67 | 71 | 65 | 67 | 56 | 93 | 58 | 47 | 47 | 50 | 76 | 52 | 50 | 41 | 51 | 33 | 31 | 36 | 48 | 44 | 19 | 16 | 19 | - | 21 | 13 | 7 | 9 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 3 | 6 | 5 | 25 | 75 | 75 | 22 | 20 | 75 | 75 | - | 20 | - | - | - | 30 | - | - | 60 | - | - | 20 | 30 | - | 25 | - | - | - | - | - | 4 | 5 | 5 | 4 | 4 | 3 | 4 | 4 | 9 |
Current Revenue (Deferred) |
Loading...
|
M | - | 313 | 146 | 138 | 108 | 108 | 112 | 110 | - | - | - | 79 | - | - | - | 26 | - | - | 21 | - | - | 36 | 37 | - | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 192 | -134 | 25 | 28 | 31 | 30 | 25 | 19 | 113 | 122 | 101 | 21 | 105 | 111 | 100 | 99 | 117 | 115 | 84 | 108 | 102 | 59 | 52 | 71 | 49 | 44 | 48 | 40 | 38 | 39 | - | 25 | 24 | 22 | 17 | 23 | 16 | 11 | 8 |
Current Liabilities |
Loading...
|
M | 331 | 310 | 270 | 274 | 309 | 310 | 232 | 215 | 184 | 187 | 168 | 176 | 199 | 168 | 147 | 201 | 167 | 191 | 218 | 158 | 142 | 166 | 152 | 101 | 121 | 92 | 92 | 59 | 54 | 57 | 52 | 51 | 42 | 33 | 29 | 26 | 20 | 15 | 17 |
Long-Term Debt |
Loading...
|
M | 646 | 688 | 423 | 175 | 225 | 50 | 75 | 160 | 75 | 75 | 40 | 70 | 0 | 0 | - | - | - | 100 | - | - | - | - | 20 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 54 | 60 | 43 | 275 | 249 | 225 | 121 | 131 | 145 | 143 | 147 | 141 | 135 | 124 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,260 | 1,305 | 957 | 688 | 724 | 508 | 391 | 583 | 494 | 460 | 414 | 444 | 378 | 314 | 322 | 328 | 322 | 417 | 305 | 295 | 270 | 249 | 222 | 290 | 281 | 237 | 181 | 142 | 144 | 120 | 79 | 89 | 75 | 89 | 98 | 58 | 33 | 26 | 28 |
Total Liabilities |
Loading...
|
M | 1,591 | 1,615 | 1,226 | 962 | 1,033 | 819 | 623 | 798 | 678 | 647 | 582 | 620 | 577 | 483 | 468 | 530 | 489 | 608 | 523 | 453 | 412 | 415 | 374 | 391 | 402 | 329 | 273 | 201 | 199 | 177 | 131 | 140 | 117 | 122 | 127 | 83 | 53 | 41 | 45 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 122 | 116 | 113 | 107 | 103 | 101 | 103 | 102 | 99 | 97 | 94 | 92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | 1,667 | 1,439 | 1,295 | 1,414 | 1,268 | 1,085 | 0 | 915 | 831 | 759 | 780 | 728 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -10 | -11 | -21 | -23 | -15 | -16 | -16 | -17 | -13 | -9 | -5 | -4 | -5 | -3 | -6 | -7 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -263 | -206 | -176 | -146 | -120 | -114 | -97 | -88 | -82 | -66 | -48 | -32 | -23 | -14 | -10 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,528 | 1,444 | 1,328 | 1,195 | 1,111 | 1,265 | 1,185 | 995 | 936 | 834 | 773 | 715 | 725 | 669 | 705 | 746 | 833 | 870 | 862 | 773 | 709 | 648 | 590 | 536 | 495 | 441 | 395 | 348 | 309 | 276 | - | 166 | 143 | 125 | 112 | 96 | 83 | 55 | 17 |
Shareholders' Equity and Liabilities |
|
M | 3,158 | 3,097 | 2,590 | 2,157 | 2,144 | 2,084 | 1,808 | 1,793 | 1,614 | 1,480 | 1,354 | 1,335 | 1,302 | 1,152 | 1,173 | 1,275 | 1,321 | 1,478 | 1,386 | 1,226 | 1,122 | 1,063 | 964 | 927 | 897 | 769 | 668 | 549 | 508 | 454 | 380 | 306 | 259 | 247 | 239 | 180 | 136 | 95 | 61 |
Treasury Stock |
Loading...
|
M | - | - | -442 | -338 | -282 | -241 | -171 | -175 | -178 | -174 | -153 | -138 | -145 | -148 | -162 | -168 | -192 | -98 | -20 | -25 | -14 | -8 | -8 | -18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 64 | 65 | 68 | 69 | 70 | 72 | 73 | 72 | 73 | 73 | 73 | 73 | 73 | 73 | 72 | 72 | 74 | 79 | 81 | 81 | 82 | 82 | 80 | 79 | 79 | 80 | 80 | 79 | 79 | 79 | 74 | 59 | 71 | 71 | 74 | 73 | 72 | 65 | 56 |
Shareholders' Equity (Tangible) |
|
M | - | 1,230 | 1,198 | 1,196 | 1,112 | 1,266 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 229 | 326 | 159 | 110 | 197 | 182 | 173 | - | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 649 | 694 | 428 | 200 | 300 | 125 | 97 | 180 | 150 | 150 | - | 90 | - | - | - | - | - | - | - | - | - | - | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 3 | 6 | 5 | 25 | 75 | 75 | 22 | 20 | 75 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email