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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,498 | 1,115 | 1,393 | 1,062 | 745 | 495 | 675 | 798 | 281 | 1,463 | 1,678 | 1,776 | 1,561 |
Short-Term Investments |
Loading...
|
M | -18,703 | 3,975 | 6 | 1 | - | - | 647 | 3,330 | 2,560 | 19,113 | 20,913 | 21,841 | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,498 | 1,115 | 1,393 | 1,062 | 745 | 495 | 675 | 798 | 281 | 1,463 | 1,678 | 1,776 | 1,561 |
Receivables |
Loading...
|
M | 1,273 | 1,085 | 1,158 | 625 | 440 | 344 | 1,361 | 960 | 719 | 637 | 827 | 680 | 472 |
Inventory |
Loading...
|
M | - | - | -6 | -1 | - | - | 647 | 3,330 | -1 | 30 | -2 | -15 | - |
Other Current Assets |
Loading...
|
M | -2,771 | -2,199 | -2,551 | -1,687 | 69 | 49 | -647 | -3,330 | 1 | 3 | 16 | 29 | 14 |
Current Assets |
Loading...
|
M | 2,771 | 2,199 | 2,551 | 1,687 | 1,184 | 839 | 2,036 | 1,758 | 1,000 | 2,133 | 2,519 | 2,471 | 2,047 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 372 | 236 | 239 | 216 | 206 | 65 | 61 | 41 | 38 | 34 | 28 | 19 | 20 |
Goodwill |
Loading...
|
M | 1,124 | 1,000 | 788 | 371 | 144 | 144 | 144 | 144 | 144 | 86 | 58 | 8 | 8 |
Intangible Assets |
Loading...
|
M | 1,058 | 1,208 | 1,423 | 222 | 8 | 32 | 40 | 58 | 85 | 41 | 69 | 68 | 67 |
Goodwill and Intangible Assets |
Loading...
|
M | 2,182 | 2,208 | 2,211 | 593 | 152 | 175 | 184 | 202 | 229 | 127 | 127 | 76 | 75 |
Tangible Assets |
Loading...
|
M | - | 3,265 | -487 | 2,273 | 1,560 | 920 | 1,316 | 1,234 | 848 | 6,674 | - | - | - |
Long-Term Investments |
Loading...
|
M | 19,227 | 3,975 | 16,501 | 1,683 | 1,664 | 1,326 | 6,230 | 3,799 | 3,028 | 78 | - | - | - |
Total Investments |
Loading...
|
M | 523 | 7,949 | 16,507 | 1,684 | - | - | 6,878 | 7,129 | 5,588 | 19,191 | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 157 | 112 | 64 | 43 | 34 | 34 | 44 | 24 | 63 | 77 | 40 | 32 | 28 |
Total Long-Term Assets |
Loading...
|
M | 21,960 | 19,803 | 19,054 | 13,482 | 10,830 | 9,316 | 6,528 | 4,072 | 3,321 | 19,509 | 21,137 | 22,025 | 21,688 |
Total Assets |
Loading...
|
M | 24,731 | 22,003 | 21,605 | 15,169 | 12,014 | 10,155 | 8,564 | 5,830 | 4,321 | 21,641 | 23,655 | 24,496 | 23,735 |
Accounts Payable |
Loading...
|
M | 423 | 400 | 383 | 162 | 150 | 167 | 146 | 104 | 112 | 170 | 163 | 126 | 121 |
Short-Term Debt |
Loading...
|
M | 125 | 168 | 128 | 122 | 106 | 209 | 138 | 55 | 12 | 92 | 1,305 | 1,689 | 1,985 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | 442 | 880 | 1,197 | 1,269 | - |
Other Current Liabilities |
Loading...
|
M | 3,243 | 2,853 | 3,507 | 1,429 | 1,401 | 1,196 | 1,211 | 824 | 11 | 49 | 80 | 82 | 608 |
Current Liabilities |
Loading...
|
M | 3,791 | 3,421 | 4,018 | 1,713 | 1,657 | 1,572 | 1,496 | 984 | 577 | 1,191 | 2,745 | 3,166 | 2,715 |
Long-Term Debt |
Loading...
|
M | 15,311 | 2,274 | 12,218 | 643 | 317 | 481 | 5,718 | 3,392 | 2,575 | 13,450 | 14,321 | 14,784 | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 2,473 | 2,395 | 994 | 830 | 642 | 1,185 | 299 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 16,465 | 14,783 | 13,773 | 10,985 | 8,498 | 7,188 | 5,607 | 3,469 | 2,776 | 14,753 | 14,520 | 14,338 | 13,328 |
Total Liabilities |
Loading...
|
M | 20,256 | 18,204 | 17,791 | 12,697 | 10,156 | 8,760 | 7,103 | 4,452 | 3,353 | 15,943 | 17,265 | 17,504 | 16,042 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,971 | 1,914 | 1,044 | 525 | 326 | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 3 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | - | - | - |
Retained Earnings |
Loading...
|
M | - | -369 | -89 | -152 | -51 | -29 | 0 | -136 | 0 | 0 | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -6 | -15 | -2 | 0 | -6 | -9 | -4 | -9 | -5 | -1 | -35 | 0 | -1 |
Capital Lease Obligations |
Loading...
|
M | 320 | 191 | 205 | 180 | 169 | - | 5,579 | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,893 | 1,589 | 1,825 | 1,194 | 768 | 588 | 1,460 | 1,377 | 968 | 5,697,935 | 6,426 | 494 | 355 |
Shareholders' Equity and Liabilities |
|
M | 24,731 | 22,003 | 21,605 | 15,169 | 12,014 | 10,155 | 8,564 | 5,830 | 4,074 | 21,358 | 23,502 | 24,496 | 23,735 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - |
Shares (Common, Diluted) |
|
M | 196 | 176 | 180 | 150 | 120 | 96 | 82 | 83 | 81 | 80 | 94 | 94 | 80 |
Shareholders' Equity (Tangible) |
|
M | - | 3,268 | -484 | 2,575 | 1,860 | 1,220 | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 3,557 | 3,024 | 1,827 | 1,167 | 1,185 | 6,531 | 4,245 | 2,868 | - | - | - | - |
Total Debt |
Loading...
|
M | 15,436 | 2,442 | 12,345 | 765 | 423 | 690 | 5,856 | 3,447 | 2,587 | 13,542 | 15,626 | 16,473 | - |
Current Part of Long-Term Debt |
Loading...
|
M | 125 | 168 | 72 | 72 | 72 | 115 | 120 | 3,392 | 0 | 1 | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email