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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 475 | 328 | 838 | 569 | 64 | 266 | 70 | 176 | 153 | 52 | 214 | 155 | 101 | 490 | 352 | 413 | 310 | 179 | 62 | 147 | 130 | 25 | 53 | 15 | 306 | 260 | 365 | 106 | 119 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 398 | 422 | 525 | 489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 475 | 328 | 838 | 569 | 64 | 266 | 70 | 176 | 153 | 52 | 214 | 155 | 101 | 490 | 352 | 413 | 310 | 179 | 62 | 147 | 130 | 25 | 53 | 15 | 306 | 260 | 365 | 106 | 119 |
Receivables |
Loading...
|
M | 1,300 | 1,371 | 1,074 | 1,054 | 1,213 | 1,169 | 984 | 875 | 878 | 928 | 815 | 831 | 820 | 775 | 797 | 913 | 370 | 692 | 623 | 793 | 529 | 722 | 645 | 726 | 803 | 396 | 682 | 798 | 564 |
Inventory |
Loading...
|
M | 699 | 692 | 589 | 583 | 611 | 557 | 424 | 363 | 355 | 335 | 274 | 230 | 201 | 210 | 170 | 200 | 162 | 189 | 151 | 127 | 120 | 127 | 133 | 110 | 115 | 130 | 150 | 158 | 209 |
Other Current Assets |
Loading...
|
M | 33 | 320 | 422 | 365 | 418 | 243 | 229 | 197 | 244 | 125 | 89 | 89 | 105 | 62 | 66 | 132 | 138 | 192 | 248 | 279 | 223 | 196 | 180 | 143 | 296 | 244 | 353 | 99 | 437 |
Current Assets |
Loading...
|
M | 3,089 | 3,217 | 3,426 | 3,102 | 2,830 | 2,728 | 2,190 | 2,107 | 2,153 | 2,066 | 1,977 | 1,869 | 1,848 | 1,590 | 1,490 | 1,756 | 1,048 | 1,336 | 1,149 | 1,710 | 1,127 | 1,192 | 1,164 | 1,108 | 1,520 | 1,030 | 1,551 | 1,161 | 1,329 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 45,041 | 44,007 | 41,623 | 40,504 | 40,189 | 37,773 | 34,189 | 33,755 | 32,624 | 28,514 | 26,227 | 24,541 | 23,917 | 22,917 | 22,630 | 23,203 | 20,413 | 21,053 | 20,078 | 19,715 | 18,305 | 19,681 | 19,145 | 15,638 | 14,666 | 6,750 | 5,127 | 4,870 | 4,650 |
Goodwill |
Loading...
|
M | 70 | 70 | 70 | 70 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 131 | 137 | 139 | 145 | 152 | 73 | 62 | 67 | 71 | 62 | 59 | 57 | 261 | 699 | 58 | 53 | 1,999 | 1,615 | 961 | 57 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 201 | 207 | 209 | 215 | 229 | 73 | 62 | 67 | 71 | 62 | 59 | 57 | 261 | 699 | 58 | 53 | 1,999 | 1,615 | 961 | 57 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 19,663 | 22,305 | 18,051 | 16,528 | 16,459 | 15,830 | 14,204 | 2,045 | 11,042 | 0 | 0 | 0 | 0 | 0 | 7,057 | 10,354 | 6,244 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 402 | 94 | 119 | 83 | 84 | 70 | 73 | 68 | 10 | 50 | 54 | 0 | 0 | 0 | 0 | 72 | 133 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | 84 | 70 | 73 | 68 | 10 | 448 | 475 | 525 | 489 | 0 | 0 | 72 | 133 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 3,251 | 2,410 | 20 | 22 | 18 | 37 | 34 | 47 | 36 | 69 | 72 | 75 | - | - | 130 | 1,761 | - | - | - | 940 | 905 | 865 | 914 | 568 | 296 | 4,079 | 405 | 206 | 219 |
Total Long-Term Assets |
Loading...
|
M | 49,577 | 47,445 | 45,112 | 41,702 | 40,954 | 38,486 | 35,439 | 34,950 | 34,249 | 29,726 | 28,186 | 24,790 | 24,178 | 23,616 | 23,686 | 24,964 | 22,412 | 22,668 | 21,039 | 20,655 | 19,210 | 20,546 | 20,059 | 16,206 | 14,962 | 10,829 | 5,532 | 5,076 | 4,869 |
Total Assets |
Loading...
|
M | 52,666 | 50,662 | 48,538 | 44,804 | 43,784 | 41,214 | 37,629 | 37,057 | 36,402 | 31,792 | 30,163 | 26,659 | 26,026 | 25,206 | 25,176 | 26,720 | 23,460 | 24,004 | 22,188 | 22,365 | 20,337 | 21,738 | 21,223 | 17,314 | 16,482 | 11,859 | 7,082 | 6,237 | 6,198 |
Accounts Payable |
Loading...
|
M | 968 | 2,785 | 2,612 | 2,364 | 866 | 982 | 738 | 484 | 391 | 464 | 408 | 386 | 614 | 383 | 309 | 413 | 1,274 | 1,821 | 1,485 | 408 | 342 | 277 | 242 | 273 | 1,377 | 1,149 | 1,067 | 929 | 901 |
Short-Term Debt |
Loading...
|
M | 2,457 | 1,057 | 508 | 910 | 2,052 | 1,184 | 2,080 | 1,489 | 1,442 | 544 | 1,021 | 577 | 135 | 558 | 88 | 1,892 | 254 | 218 | 408 | 578 | 483 | 574 | 163 | 434 | 272 | 132 | 43 | 27 | 288 |
Current Revenue (Deferred) |
Loading...
|
M | 13 | 12 | 74 | 115 | 50 | 205 | 201 | 122 | 254 | 208 | 96 | 294 | 797 | 705 | 726 | - | 8 | 2 | -7 | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 1,597 | -12 | -74 | -115 | 1,319 | 1,129 | 964 | 913 | 911 | 985 | 973 | 946 | 169 | 260 | 114 | -413 | 54 | 73 | 72 | 1,681 | 1,439 | 1,560 | 1,506 | 1,471 | 120 | 88 | 96 | 381 | 414 |
Current Liabilities |
Loading...
|
M | 5,035 | 3,842 | 3,120 | 3,274 | 4,287 | 3,500 | 3,983 | 3,008 | 2,998 | 2,201 | 2,498 | 2,203 | 1,715 | 1,906 | 1,237 | 1,892 | 1,590 | 2,114 | 1,958 | 2,259 | 1,922 | 2,134 | 1,669 | 1,905 | 1,770 | 1,369 | 1,206 | 1,337 | 1,603 |
Long-Term Debt |
Loading...
|
M | 16,133 | 14,372 | 11,977 | 11,996 | 11,791 | 11,365 | 8,634 | 9,448 | 8,985 | 6,768 | 6,419 | 6,373 | 6,317 | 5,548 | 6,075 | 6,086 | 5,381 | 4,620 | 4,011 | 3,812 | 3,219 | 3,181 | 3,621 | 2,605 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | 441 | 427 | 534 | 634 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 27,514 | 25,436 | 22,674 | 21,879 | 21,456 | 20,073 | 16,990 | 19,208 | 18,454 | 16,121 | 14,712 | 13,438 | 13,631 | 12,016 | 12,706 | 14,269 | 11,693 | 12,066 | 10,981 | 10,822 | 9,983 | 11,235 | 12,066 | 8,811 | 8,236 | 5,484 | 2,455 | 2,519 | 2,289 |
Total Liabilities |
Loading...
|
M | 32,549 | 29,278 | 25,794 | 25,153 | 25,743 | 23,573 | 20,973 | 22,216 | 21,452 | 18,322 | 17,210 | 15,641 | 15,346 | 13,922 | 13,943 | 16,161 | 13,283 | 14,180 | 12,939 | 13,081 | 11,905 | 13,369 | 13,735 | 10,716 | 10,005 | 6,853 | 3,662 | 3,857 | 3,892 |
Additional Paid-in Capital |
Loading...
|
M | - | 381 | 397 | 379 | 403 | 408 | 242 | 364 | 475 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 3,698 | 3,650 | 3,634 | 3,780 | 3,730 | 3,705 | 3,718 | 4,015 | 4,108 | 0 | 0 | 0 | 0 | 4,283 | 4,459 | 4,580 | 4,706 | 4,664 | 4,785 | 4,442 | 4,349 | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -2,279 | -1,969 | -2,241 | -3,472 | -3,483 | -2,849 | -2,784 | -2,358 | -1,767 | -2,427 | -1,850 | -3,257 | -2,839 | -1,709 | -948 | -155 | -31 | -44 | -222 | -148 | -129 | 97 | 58 | 151 | -9 | 7 | -5,205 | -5,335 | -5,415 |
Capital Lease Obligations |
Loading...
|
M | 415 | 341 | 430 | 311 | 501 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 20,117 | 21,384 | 22,744 | 19,651 | 18,041 | 17,641 | 16,656 | 14,841 | 14,950 | 13,470 | 12,953 | 11,018 | 10,680 | 11,284 | 11,233 | 10,559 | 10,177 | 9,824 | 9,249 | 9,284 | 8,432 | 8,369 | 7,488 | 6,598 | 6,476 | 5,006 | 3,420 | 2,380 | 2,306 |
Shareholders' Equity and Liabilities |
|
M | 52,666 | 50,662 | 48,538 | 44,804 | 43,784 | 41,214 | 37,629 | 37,057 | 36,402 | 31,792 | 30,163 | 26,659 | 26,026 | 25,206 | 25,176 | 26,720 | 23,460 | 24,004 | 22,188 | 22,365 | 20,337 | 21,738 | 21,223 | 17,314 | 16,482 | 11,859 | 7,082 | 6,237 | 6,198 |
Treasury Stock |
Loading...
|
M | - | - | -103 | -115 | -163 | -175 | -168 | -137 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 659 | 688 | 710 | 713 | 723 | 738 | 757 | 779 | 805 | 824 | 846 | 875 | 909 | 940 | 947 | 960 | 1,016 | 1,068 | 1,123 | 1,159 | 1,162 | 1,209 | 1,193 | 1,204 | 1,205 | 1,097 | 1,127 | 1,011 | 1,019 |
Shareholders' Equity (Tangible) |
|
M | - | 23,276 | 26,009 | 21,749 | 20,178 | 20,093 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 15,757 | 13,323 | 13,475 | 13,982 | 12,835 | 10,898 | 11,113 | 10,580 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 18,590 | 15,429 | 12,485 | 12,906 | 13,843 | 12,549 | 10,714 | 10,937 | 10,427 | 7,312 | 7,440 | 6,950 | 6,452 | 6,106 | 6,163 | 7,978 | 5,635 | 4,838 | 4,419 | 4,390 | 3,702 | 3,755 | 3,784 | 3,039 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 2,340 | 1,057 | 508 | 910 | 1,930 | 1,184 | 2,080 | 1,489 | 205 | 468 | 7,380 | 0 | 0 | 0 | 0 | 340 | 260 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email