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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 498 | 594 | 969 | 1,178 | 445 | 616 | 960 | 1,227 | 1,334 | 1,529 | 1,118 | 978 | 739 | 588 | 473 | 489 | 154 | 168 | 296 | 229 | 94 | 102 | 84 | 82 | 119 | 119 | 152 |
Short-Term Investments |
Loading...
|
M | - | -1 | -470 | - | - | -311 | -408 | -334 | -233 | -229 | -232 | -316 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 498 | 594 | 969 | 1,178 | 445 | 616 | 960 | 1,227 | 1,334 | 1,529 | 1,118 | 978 | 739 | 588 | 473 | 489 | 154 | 168 | 296 | 229 | 94 | 102 | 84 | 82 | 119 | 119 | 152 |
Receivables |
Loading...
|
M | 2,258 | 1,907 | 1,699 | 1,822 | 1,627 | 1,667 | 2,157 | 1,960 | 1,788 | 1,706 | 1,688 | 1,509 | 1,483 | 1,368 | 1,053 | 839 | 1,263 | 1,267 | 1,160 | 1,303 | 1,235 | 1,026 | 884 | 835 | 710 | 664 | 569 |
Inventory |
Loading...
|
M | 1,012 | 969 | 777 | 798 | 741 | 758 | 859 | 773 | 711 | 676 | 662 | 611 | 623 | 562 | 489 | 592 | 561 | 545 | 485 | 509 | 452 | 382 | 330 | 334 | 274 | 265 | 198 |
Other Current Assets |
Loading...
|
M | 206 | 84 | 66 | 471 | 190 | 245 | 229 | 181 | 206 | 225 | 232 | 191 | 98 | 172 | 165 | 167 | 60 | 63 | 165 | 88 | 59 | 45 | 68 | 98 | 79 | 84 | 55 |
Current Assets |
Loading...
|
M | 3,974 | 3,714 | 3,675 | 4,269 | 3,002 | 3,285 | 4,205 | 4,141 | 4,038 | 4,136 | 3,700 | 3,289 | 3,000 | 2,689 | 2,180 | 2,086 | 2,095 | 2,098 | 2,163 | 2,191 | 1,839 | 1,554 | 1,366 | 1,349 | 1,182 | 1,132 | 974 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,368 | 2,120 | 1,987 | 2,010 | 1,973 | 1,690 | 1,973 | 1,658 | 1,437 | 1,390 | 1,336 | 1,233 | 1,121 | 1,026 | 1,042 | 1,158 | 1,260 | 1,160 | 1,081 | 1,160 | 1,052 | 917 | 845 | 867 | 835 | 869 | 727 |
Goodwill |
Loading...
|
M | 1,378 | 1,375 | 1,387 | 1,398 | 1,388 | 1,390 | 1,689 | 1,871 | 1,666 | 1,594 | 1,610 | 1,611 | 1,607 | 1,612 | 1,614 | 1,608 | 1,613 | 1,537 | 1,525 | 1,552 | 1,531 | 1,498 | 1,685 | 1,686 | 1,490 | 1,479 | 1,464 |
Intangible Assets |
Loading...
|
M | 7 | 7 | 8 | 14 | 22 | 33 | 165 | 213 | 128 | 67 | 77 | 96 | 109 | 110 | 114 | 137 | 146 | 139 | 1,679 | 1,709 | 1,710 | 1,690 | 1,685 | 1,739 | 1,596 | 1,649 | 1,695 |
Goodwill and Intangible Assets |
Loading...
|
M | 1,385 | 1,382 | 1,395 | 1,412 | 1,410 | 1,423 | 1,854 | 2,083 | 1,794 | 1,661 | 1,687 | 1,707 | 1,716 | 1,722 | 1,729 | 1,745 | 1,760 | 1,676 | 3,204 | 3,261 | 3,241 | 3,188 | 3,370 | 3,425 | 3,086 | 3,128 | 3,159 |
Tangible Assets |
Loading...
|
M | - | 1,230 | 1,238 | 997 | 699 | 461 | 2,182 | 1,594 | 1,661 | 1,766 | 2,294 | 2,052 | - | 1,205 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 11 | 502 | 481 | 466 | 386 | 324 | 519 | 352 | 256 | 255 | 259 | 341 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | 501 | 11 | - | - | 13 | 111 | 19 | 23 | 27 | 27 | 25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 64 | -289 | -271 | -281 | -245 | -236 | -279 | -234 | -141 | -139 | -122 | -201 | 188 | 175 | 175 | 1,608 | 91 | 176 | 143 | 294 | 292 | 134 | 108 | 112 | 35 | 19 | 35 |
Total Long-Term Assets |
Loading...
|
M | 4,358 | 4,004 | 3,863 | 3,888 | 3,769 | 3,436 | 4,345 | 4,094 | 3,487 | 3,307 | 3,283 | 3,281 | 3,117 | 2,976 | 3,006 | 3,119 | 3,210 | 3,012 | 2,903 | 3,163 | 3,055 | 2,741 | 2,639 | 2,719 | 2,465 | 2,536 | 2,456 |
Total Assets |
Loading...
|
M | 8,332 | 7,717 | 7,537 | 8,157 | 6,771 | 6,722 | 8,550 | 8,234 | 7,526 | 7,443 | 6,983 | 6,570 | 6,117 | 5,665 | 5,186 | 5,206 | 5,305 | 5,111 | 5,065 | 5,354 | 4,894 | 4,295 | 4,004 | 4,068 | 3,647 | 3,668 | 3,431 |
Accounts Payable |
Loading...
|
M | 1,978 | 1,693 | 1,144 | 1,254 | 951 | 1,029 | 1,281 | 1,197 | 1,170 | 1,092 | 1,200 | 1,056 | 1,084 | 1,003 | 772 | 613 | 834 | 763 | 683 | 799 | 721 | 619 | 481 | 540 | 453 | 457 | 385 |
Short-Term Debt |
Loading...
|
M | 577 | 750 | 384 | 339 | 406 | 621 | 20 | 220 | 40 | 80 | 339 | 70 | 303 | 87 | 319 | 270 | 312 | 294 | 508 | 314 | 149 | 123 | 70 | 354 | 245 | 193 | 186 |
Current Revenue (Deferred) |
Loading...
|
M | 122 | - | 996 | - | - | 29 | - | - | - | - | - | - | 530 | - | - | - | 315 | 271 | 305 | 346 | 327 | 294 | 256 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,358 | 1,199 | 297 | 1,554 | 1,054 | 1,216 | 1,354 | 1,181 | 1,017 | 968 | 889 | 724 | 170 | 744 | 603 | 497 | 202 | 204 | 268 | 341 | 170 | 154 | 107 | 362 | 407 | 413 | 428 |
Current Liabilities |
Loading...
|
M | 4,035 | 3,642 | 2,821 | 3,147 | 2,410 | 2,866 | 2,655 | 2,598 | 2,226 | 2,139 | 2,429 | 1,850 | 2,086 | 1,835 | 1,694 | 1,381 | 1,663 | 1,532 | 1,764 | 1,799 | 1,367 | 1,190 | 914 | 1,256 | 1,105 | 1,063 | 1,000 |
Long-Term Debt |
Loading...
|
M | 1,324 | 1,054 | 1,662 | 2,110 | 1,726 | 1,609 | 1,322 | 1,324 | 1,499 | 1,521 | 279 | 563 | 364 | 638 | 821 | 1,401 | 1,040 | 888 | 757 | 667 | 846 | 843 | 1,037 | 737 | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 109 | 122 | 115 | 477 | 513 | 350 | 404 | 387 | 332 | 341 | 275 | 382 | - | 253 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,727 | 1,449 | 2,068 | 2,587 | 2,239 | 1,959 | 1,726 | 1,710 | 1,831 | 1,862 | 554 | 944 | 682 | 891 | 1,056 | 1,651 | 1,241 | 1,091 | 919 | 860 | 1,085 | 1,017 | 1,188 | 880 | 602 | 745 | 713 |
Total Liabilities |
Loading...
|
M | 5,762 | 5,091 | 4,889 | 5,734 | 4,649 | 4,825 | 4,381 | 4,308 | 4,057 | 4,001 | 2,983 | 2,794 | 2,768 | 2,725 | 2,750 | 3,032 | 2,904 | 2,623 | 2,683 | 2,659 | 2,451 | 2,207 | 2,102 | 2,136 | 1,707 | 1,808 | 1,712 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,113 | 1,329 | 1,329 | 1,329 | 1,329 | 1,329 | 1,329 | 1,329 | 1,329 | 1,329 | 1,329 | - | 1,473 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 91 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 103 | 102 | 102 | 102 | 102 | 102 | 102 |
Retained Earnings |
Loading...
|
M | - | 2,310 | 2,742 | 2,471 | 2,284 | 2,042 | 4,079 | 3,862 | 3,499 | 3,240 | 2,966 | 2,673 | 0 | 1,910 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -496 | -522 | -408 | -347 | -449 | -423 | -288 | -566 | -409 | -253 | 1 | -41 | -42 | 36 | 74 | 54 | 188 | 58 | 38 | 349 | -1,553 | -1,240 | -1,060 | -905 | -810 | -806 | -381 |
Capital Lease Obligations |
Loading...
|
M | 174 | 158 | 132 | 141 | 157 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,557 | 2,613 | 2,633 | 2,409 | 2,109 | 1,884 | 4,035 | 3,677 | 3,456 | 3,427 | 3,981 | 3,759 | 3,333 | 2,927 | 2,388 | 2,117 | 2,349 | 2,403 | 2,316 | 2,636 | 2,402 | 2,047 | 1,875 | 1,910 | 1,931 | 1,846 | 1,704 |
Shareholders' Equity and Liabilities |
|
M | 8,332 | 7,717 | 7,537 | 8,157 | 6,771 | 6,722 | 8,550 | 8,234 | 7,526 | 7,443 | 6,983 | 6,570 | 6,117 | 5,665 | 5,186 | 5,206 | 5,305 | 5,111 | 5,065 | 5,354 | 4,894 | 4,295 | 4,004 | 4,068 | 3,647 | 3,668 | 3,431 |
Treasury Stock |
Loading...
|
M | - | -379 | -1,133 | -1,147 | -1,158 | -1,167 | -1,189 | -1,051 | -1,067 | -992 | -417 | -306 | -575 | -595 | -761 | -1,398 | -1,235 | -874 | -680 | -306 | -173 | -133 | -103 | -103 | - | - | - |
Shares (Common, Diluted) |
|
M | 85 | 87 | 88 | 88 | 87 | 87 | 88 | 88 | 88 | 92 | 96 | 95 | 94 | 92 | 85 | 72 | 78 | 83 | 90 | 94 | 95 | 98 | 98 | 101 | 102 | 102 | 102 |
Shareholders' Equity (Tangible) |
|
M | - | 1,321 | 1,341 | 1,100 | 802 | 564 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 2,398 | 3,015 | 3,627 | 2,577 | 2,846 | 2,301 | 2,770 | 2,873 | 3,130 | 1,737 | 1,610 | - | 1,313 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,901 | 1,804 | 2,046 | 2,449 | 2,132 | 2,230 | 1,341 | 1,543 | 1,539 | 1,601 | 619 | 633 | 666 | 725 | 1,139 | 1,671 | 1,352 | 1,182 | 1,266 | 981 | 996 | 966 | 1,107 | 1,091 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 538 | 711 | 346 | 302 | 368 | 621 | 20 | 220 | 0 | 22 | 621 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email