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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 79 | 35 | 34 | 43 | 87 | 30 | 203 | 126 | 155 | 313 | 346 | 384 | 415 | 391 | 469 | 280 | 0 | - | - |
Short-Term Investments |
Loading...
|
M | 0 | 4 | 4 | 4 | 6 | 4 | 3 | 15 | 3 | 5 | 11 | 89 | 69 | 0 | 0 | 51 | 0 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 79 | 39 | 38 | 46 | 92 | 33 | 206 | 140 | 158 | 318 | 357 | 472 | 484 | 391 | 469 | 330 | - | - | - |
Receivables |
Loading...
|
M | 675 | 675 | 685 | 680 | 493 | 461 | 629 | 518 | 442 | 873 | 777 | 743 | 383 | 354 | 359 | 434 | 0 | - | - |
Inventory |
Loading...
|
M | 27 | 3 | 3 | 3 | 3 | 4 | 7 | 6 | 7 | 109 | 113 | 124 | 107 | 101 | 99 | 126 | 0 | - | - |
Other Current Assets |
Loading...
|
M | 37 | 55 | 48 | 44 | 41 | 44 | 30 | 29 | 25 | 46 | 48 | 42 | 349 | 260 | 267 | 231 | 0 | - | - |
Current Assets |
Loading...
|
M | 818 | 772 | 774 | 774 | 630 | 542 | 873 | 694 | 647 | 1,474 | 1,437 | 1,521 | 1,487 | 1,209 | 1,307 | 1,223 | 0 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1,275 | 1,135 | 1,046 | 816 | 580 | 439 | 349 | 300 | 269 | 437 | 447 | 447 | 422 | 418 | 430 | 371 | - | - | - |
Goodwill |
Loading...
|
M | 297 | 293 | 286 | 284 | 276 | 274 | 218 | 211 | 168 | 379 | 282 | 281 | 276 | 269 | 263 | 263 | 0 | - | - |
Intangible Assets |
Loading...
|
M | 186 | 194 | 186 | 193 | 191 | 229 | 110 | 115 | 58 | 111 | 82 | 88 | 379 | 375 | 366 | 375 | 0 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 483 | 487 | 471 | 476 | 467 | 503 | 329 | 326 | 227 | 490 | 363 | 368 | 655 | 644 | 629 | 638 | 0 | - | - |
Tangible Assets |
Loading...
|
M | - | 262 | 166 | 141 | -63 | -267 | -43 | -176 | 39 | 509 | 801 | 706 | 550 | - | - | - | 0 | - | - |
Long-Term Investments |
Loading...
|
M | 98 | 108 | 85 | 72 | 70 | 64 | 43 | 43 | 32 | 148 | 189 | 190 | 167 | - | - | - | 0 | - | - |
Total Investments |
Loading...
|
M | 98 | 112 | 89 | 76 | 76 | 67 | 46 | 57 | 36 | 153 | 200 | 279 | 236 | - | - | - | 0 | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 54 | 97 | 95 | 96 | 96 | 36 | 23 | 15 | 20 | 63 | 45 | 174 | 194 | 191 | 192 | 214 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,929 | 1,847 | 1,728 | 1,520 | 1,279 | 1,113 | 839 | 886 | 735 | 1,383 | 1,172 | 1,319 | 1,302 | 1,291 | 1,297 | 1,284 | - | - | - |
Total Assets |
Loading...
|
M | 2,747 | 2,619 | 2,501 | 2,294 | 1,909 | 1,655 | 1,712 | 1,580 | 1,382 | 2,857 | 2,609 | 2,840 | 2,789 | 2,501 | 2,604 | 2,507 | 0 | - | - |
Accounts Payable |
Loading...
|
M | 127 | 127 | 190 | 184 | 171 | 115 | 93 | 100 | 74 | 248 | 320 | 265 | 237 | 185 | 290 | 322 | 0 | - | - |
Short-Term Debt |
Loading...
|
M | 10 | 6 | 4 | 89 | 15 | 14 | 28 | 27 | 15 | 18 | 5 | 4 | 5 | 5 | 6 | 9 | 0 | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 107 | 89 | 112 | 84 | 75 | 98 | 246 | 147 | 139 | 256 | 318 | 472 | 474 | 370 | 401 | 422 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 131 | 146 | 154 | 173 | 144 | 150 | 161 | 165 | 126 | 298 | 285 | 338 | 439 | 422 | 537 | 559 | 0 | - | - |
Current Liabilities |
Loading...
|
M | 375 | 368 | 460 | 530 | 405 | 377 | 528 | 440 | 354 | 820 | 927 | 1,079 | 1,155 | 982 | 1,235 | 1,313 | 0 | - | - |
Long-Term Debt |
Loading...
|
M | 1,203 | 1,283 | 1,189 | 863 | 809 | 754 | 481 | 498 | 285 | 285 | 0 | 0 | 1 | 1 | 325 | 324 | 0 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 43 | 53 | 215 | 283 | 291 | 288 | 417 | 492 | 464 | 738 | 499 | 758 | 799 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,439 | 1,503 | 1,405 | 1,146 | 1,100 | 1,042 | 898 | 990 | 749 | 1,023 | 499 | 758 | 799 | 805 | 1,248 | 1,264 | - | - | - |
Total Liabilities |
Loading...
|
M | 1,814 | 1,871 | 1,864 | 1,676 | 1,505 | 1,419 | 1,427 | 1,429 | 1,103 | 1,843 | 1,426 | 1,837 | 1,954 | 1,787 | 2,483 | 2,576 | 0 | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | 189 | 174 | 154 | 134 | 116 | 99 | 22 | 23 | 775 | 747 | 713 | 1,107 | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 0 | - | - |
Retained Earnings |
Loading...
|
M | - | 1,933 | 1,776 | 1,550 | 1,344 | 1,167 | 991 | 885 | 739 | 642 | 657 | 349 | 266 | - | - | - | 0 | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -7 | -22 | 12 | 8 | -7 | -10 | 9 | 4 | 1 | 4 | 28 | 33 | -539 | -450 | -547 | -470 | 0 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 933 | 748 | 637 | 618 | 404 | 236 | 285 | 150 | 266 | 999 | 1,165 | 986 | 826 | 713 | 121 | -70 | 0 | - | - |
Shareholders' Equity and Liabilities |
|
M | 2,747 | 2,619 | 2,501 | 2,294 | 1,909 | 1,655 | 1,712 | 1,580 | 1,382 | 2,857 | 2,609 | 2,840 | 2,789 | 2,501 | 2,604 | 2,507 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | -1,326 | -1,095 | -1,068 | -1,038 | -815 | -762 | -498 | -424 | -269 | -110 | -10 | -2 | - | - | 0 | - | - |
Shares (Common, Diluted) |
|
M | 92 | 92 | 95 | 96 | 96 | 100 | 100 | 104 | 108 | 109 | 113 | 119 | 118 | 118 | 117 | 117 | 116 | 116 | 116 |
Shareholders' Equity (Tangible) |
|
M | - | 263 | 167 | 143 | -62 | -266 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 1,328 | 1,231 | 998 | 917 | 801 | 715 | 665 | 458 | 621 | 362 | 477 | 489 | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,214 | 1,289 | 1,193 | 951 | 824 | 768 | 509 | 525 | 300 | 303 | 5 | 4 | 5 | 6 | 331 | 333 | 0 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 6 | 6 | - | 89 | 15 | 14 | 28 | 27 | 15 | 15 | - | - | - | - | - | - | 0 | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email