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 | 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 | 330 | 85 | 116 | 547 | 60 | 130 | 55 | 75 | 45 | 23 | 27 | 24 | 14 | 13 | 22 | 10 | 17 | 32 | 65 | 20 | 29 | 43 | 39 | 13 | 13 | 24 | 32 | 53 | 29 | 10 | 14 | 12 | 19 | 20 | 28 | 34 |
Short-Term Investments |
Loading...
|
M | 62 | 67 | 17 | 11 | 8 | 3 | 3 | 1 | 4 | 14 | 29 | 30 | 32 | 94 | 41 | 0 | 3 | 2 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 330 | 85 | 116 | 547 | 60 | 130 | 55 | 75 | 45 | 23 | 27 | 24 | 14 | 13 | 22 | 10 | 17 | 32 | - | 20 | 29 | 43 | 39 | 13 | 13 | 24 | 32 | 53 | 29 | 10 | 14 | 12 | 19 | 20 | 28 | 34 |
Receivables |
Loading...
|
M | 727 | 723 | 519 | 527 | 466 | 487 | 484 | 532 | 522 | 455 | 434 | 385 | 338 | 350 | 354 | 334 | 261 | 254 | 187 | 239 | 188 | 170 | 140 | 128 | 125 | 113 | 112 | 110 | 97 | 98 | 96 | 90 | 81 | 78 | 84 | 73 |
Inventory |
Loading...
|
M | 112 | 98 | 57 | 47 | 44 | 41 | 41 | 39 | 38 | 37 | 33 | 30 | 29 | 29 | 30 | 29 | 27 | 23 | 27 | 32 | 21 | 20 | 12 | 11 | 11 | 10 | 10 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 6 |
Other Current Assets |
Loading...
|
M | 186 | 312 | 159 | 127 | 118 | 95 | 113 | 709 | 612 | 638 | 523 | 475 | 454 | 521 | 53 | 46 | 125 | 104 | 93 | 39 | 41 | 46 | 21 | 21 | 18 | 18 | 17 | 17 | 17 | 17 | 15 | 14 | 12 | 12 | 11 | 10 |
Current Assets |
Loading...
|
M | 1,389 | 1,250 | 1,554 | 1,906 | 1,285 | 781 | 720 | 784 | 657 | 661 | 550 | 499 | 468 | 534 | 499 | 418 | 430 | 412 | - | 331 | 278 | 279 | 212 | 173 | 167 | 164 | 171 | 190 | 151 | 133 | 132 | 124 | 119 | 117 | 130 | 123 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 25,524 | 23,305 | 21,176 | 19,805 | 18,335 | 17,409 | 16,246 | 14,992 | 13,933 | 13,029 | 12,391 | 11,739 | 11,021 | 11,202 | 10,677 | 10,124 | 9,318 | 8,721 | - | 5,643 | 5,372 | 5,084 | 4,129 | 3,805 | 3,537 | 2,940 | 2,703 | 2,506 | 2,158 | 2,012 | 1,881 | 1,722 | 1,569 | 1,452 | 1,323 | 1,214 |
Goodwill |
Loading...
|
M | 1,143 | 1,143 | 1,139 | 1,504 | 1,501 | 1,575 | 1,379 | 1,345 | 1,302 | 1,208 | 1,208 | 1,207 | 1,195 | 1,251 | 1,250 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | 0 | 55 | 67 | 84 | 9 | 10 | 12 | 1,208 | 1,208 | 1,207 | 1,195 | 1,251 | 1,250 | 1,700 | 2,457 | 2,962 | 3,182 | 23 | - | - | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | 1,139 | 1,559 | 1,568 | 1,659 | 1,388 | 1,355 | 1,314 | 2,416 | 2,416 | 2,415 | 2,390 | 2,501 | 2,501 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 10,519 | 10,086 | 6,458 | 6,126 | 4,205 | 3,997 | 3,863 | 12,044 | 5,299 | 3,537 | 3,255 | 3,062 | 2,900 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 2 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 6 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 416 | -495 | 2,206 | 1,496 | 1,494 | 63 | 76 | 72 | 2,651 | 2,440 | 2,128 | 2,480 | 2,092 | 2,344 | 74 | 71 | 729 | 688 | - | 610 | 486 | 589 | 343 | 313 | 305 | 276 | 310 | 275 | 85 | 74 | 57 | 48 | 27 | 24 | 22 | 24 |
Total Long-Term Assets |
Loading...
|
M | 28,909 | 26,537 | 24,521 | 22,860 | 21,397 | 20,442 | 18,762 | 17,698 | 16,584 | 15,470 | 14,519 | 14,220 | 14,309 | 13,545 | 12,954 | 12,814 | 12,504 | 12,371 | - | 6,277 | 5,857 | 5,674 | 4,497 | 4,141 | 3,865 | 3,239 | 3,036 | 2,804 | 2,265 | 2,108 | 1,961 | 1,793 | 1,618 | 1,498 | 1,368 | 1,260 |
Total Assets |
Loading...
|
M | 30,298 | 27,787 | 26,075 | 24,766 | 22,682 | 21,223 | 19,482 | 18,482 | 17,241 | 16,131 | 15,070 | 14,719 | 14,776 | 14,080 | 13,453 | 13,232 | 12,934 | 12,783 | 11,847 | 6,607 | 6,135 | 5,952 | 4,708 | 4,314 | 4,032 | 3,403 | 3,207 | 2,994 | 2,416 | 2,241 | 2,093 | 1,916 | 1,737 | 1,616 | 1,498 | 1,383 |
Accounts Payable |
Loading...
|
M | 294 | 254 | 235 | 189 | 203 | 175 | 195 | 154 | 126 | 286 | 265 | 280 | 244 | 199 | 139 | 150 | 169 | 141 | 133 | 68 | 52 | 67 | 57 | 43 | 37 | 43 | 44 | 32 | 27 | 29 | 33 | 43 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 654 | 1,456 | 641 | 1,611 | 814 | 1,035 | 1,227 | 1,423 | 682 | 511 | 644 | 386 | 544 | 274 | 174 | 655 | 317 | 1,007 | - | 580 | 574 | 278 | 142 | 160 | 205 | 193 | 156 | 199 | 226 | 114 | 241 | 138 | 107 | 96 | 76 | 46 |
Current Revenue (Deferred) |
Loading...
|
M | 951 | 2,437 | 965 | 729 | 726 | 45 | 736 | -154 | -126 | -286 | -265 | -280 | -244 | -199 | 106 | - | - | - | - | - | - | - | - | 104 | 94 | 85 | - | 72 | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 252 | -1,336 | 300 | 352 | 302 | 839 | 167 | 969 | 851 | 730 | 591 | 609 | 563 | 500 | 190 | 300 | 289 | 216 | 249 | 177 | 148 | 146 | 103 | 0 | 0 | 0 | 77 | 0 | 72 | 73 | 69 | 64 | 87 | 90 | 89 | 61 |
Current Liabilities |
Loading...
|
M | 2,151 | 2,811 | 2,141 | 2,881 | 2,045 | 2,094 | 2,325 | 2,392 | 1,533 | 1,241 | 1,236 | 995 | 1,107 | 775 | 607 | 1,105 | 774 | 1,364 | 2,496 | 825 | 774 | 492 | 301 | 307 | 335 | 321 | 277 | 302 | 326 | 215 | 343 | 245 | 194 | 186 | 165 | 107 |
Long-Term Debt |
Loading...
|
M | 11,715 | 10,929 | 10,344 | 9,329 | 8,639 | 7,569 | 6,490 | 5,749 | 349 | 368 | 5,589 | 5,570 | 5,727 | 6,021 | 5,312 | 4,648 | 4,699 | 4,871 | 4,787 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 1,747 | 3,531 | 3,507 | 6,098 | 5,872 | 1,400 | 1,342 | 1,285 | 2,102 | 2,013 | 1,652 | 2,191 | 1,981 | 2,004 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 18,350 | 17,283 | 16,636 | 15,431 | 14,516 | 13,265 | 11,772 | 10,872 | 10,659 | 9,974 | 9,106 | 9,279 | 9,429 | 9,173 | 8,840 | 3,869 | 5,314 | 3,680 | - | 3,213 | 2,917 | 3,044 | 2,590 | 2,324 | 2,135 | 1,778 | 1,678 | 1,536 | 1,084 | 1,075 | 913 | 871 | 774 | 708 | 650 | 644 |
Total Liabilities |
Loading...
|
M | 20,501 | 20,094 | 18,777 | 18,312 | 16,561 | 15,359 | 14,097 | 13,264 | 12,192 | 11,215 | 10,342 | 10,274 | 10,536 | 9,948 | 9,447 | 9,101 | 8,363 | 7,187 | 9,038 | 4,800 | 4,412 | 4,224 | 3,372 | 3,074 | 2,875 | 2,484 | 2,372 | 2,274 | 1,697 | 1,565 | 1,523 | 1,378 | 1,275 | 1,189 | 1,109 | 1,019 |
Additional Paid-in Capital |
Loading...
|
M | - | 6,824 | 6,781 | 6,747 | 6,700 | 6,657 | 6,432 | 6,388 | 6,351 | 6,302 | 6,261 | 6,223 | 6,181 | 6,157 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | - | 125 | 124 | 122 | 101 | 100 | 98 | 42 | 41 | 39 | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 1,267 | 925 | 102 | -207 | -464 | -723 | -873 | -1,073 | -1,296 | -1,496 | -1,665 | -1,849 | -1,959 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -26 | -23 | -45 | -49 | -36 | -34 | -79 | -86 | -88 | -82 | -35 | -116 | -98 | -71 | -65 | -82 | -18 | -19 | - | -184 | -1,276 | -1,153 | -849 | -755 | -683 | -591 | -535 | -484 | -406 | -372 | -339 | -309 | -283 | -261 | -244 | -228 |
Capital Lease Obligations |
Loading...
|
M | 73 | 70 | 80 | 81 | 89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 9,797 | 7,693 | 7,298 | 6,454 | 6,121 | 5,864 | 5,385 | 5,218 | 5,049 | 4,916 | 4,728 | 4,445 | 4,240 | 4,132 | 4,005 | 4,131 | 4,571 | 5,596 | 2,809 | 1,807 | 1,722 | 1,729 | 1,336 | 1,240 | 1,157 | 919 | 835 | 720 | 719 | 675 | 570 | 538 | 462 | 427 | 389 | 365 |
Shareholders' Equity and Liabilities |
|
M | 30,298 | 27,787 | 26,075 | 24,766 | 22,682 | 21,223 | 19,482 | 18,482 | 17,241 | 16,131 | 15,070 | 14,719 | 14,776 | 14,080 | 13,453 | 13,232 | 12,934 | 12,783 | - | 6,607 | 6,135 | 5,952 | 4,708 | 4,314 | 4,032 | 3,403 | 3,207 | 2,994 | 2,416 | 2,241 | 2,093 | 1,916 | 1,737 | 1,616 | 1,498 | 1,383 |
Treasury Stock |
Loading...
|
M | - | - | -365 | -348 | -338 | -297 | -247 | -213 | -143 | -11 | -5 | -4,445 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 193 | 182 | 182 | 182 | 181 | 180 | 179 | 179 | 180 | 180 | 179 | 178 | 177 | 175 | 168 | 160 | 160 | 160 | 189 | 99 | 98 | 97 | 0 | 0 | 75 | 67 | 64 | 62 | 62 | 61 | 61 | 61 | 61 | 61 | 61 | 60 |
Shareholders' Equity (Tangible) |
|
M | - | 10,521 | 10,088 | 6,460 | 6,128 | 4,207 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 12,467 | 11,098 | 11,487 | 9,513 | 8,734 | 7,772 | 7,247 | 6,589 | 5,967 | 6,260 | 5,981 | 6,285 | 6,309 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 12,369 | 12,385 | 10,985 | 10,940 | 9,453 | 8,604 | 7,717 | 7,172 | 1,031 | 879 | 6,233 | 5,956 | 6,271 | 6,296 | 5,486 | 5,303 | 5,016 | 5,878 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 654 | 1,456 | 641 | 1,611 | 814 | 1,035 | 1,227 | 1,423 | 54 | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email