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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 624 | 495 | 613 | 950 | 788 | 309 | 700 | 558 | 885 | 855 | 1,165 | 972 | 1,158 | 677 | 863 | 758 | 548 | 1,226 | 333 | 145 | 148 | 169 | 308 | - | 328 | 407 | 381 | 436 |
Short-Term Investments |
Loading...
|
M | - | 166 | 190 | - | 140 | - | 168 | - | - | - | - | - | 719 | 381 | 215 | 231 | 246 | 354 | 269 | 197 | 144 | 191 | 148 | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 624 | 495 | 613 | 950 | 788 | 309 | 700 | 558 | 885 | 855 | 1,165 | 972 | 1,158 | 677 | 1,078 | 989 | 794 | 1,580 | 602 | 342 | 292 | 361 | 308 | - | 328 | 407 | 381 | 436 |
Receivables |
Loading...
|
M | 1,929 | 1,819 | 1,647 | 2,003 | 1,845 | 1,789 | 1,751 | 1,695 | 1,887 | 2,131 | 2,532 | 2,332 | 2,260 | 2,296 | 1,736 | 2,052 | 2,797 | 2,197 | 2,371 | 882 | 875 | 804 | 882 | - | 770 | 715 | 650 | 629 |
Inventory |
Loading...
|
M | 1,789 | 1,669 | 1,261 | 971 | 989 | 1,081 | 960 | 862 | 1,026 | 1,227 | 1,304 | 1,284 | 1,268 | 1,261 | 1,313 | 1,625 | 1,798 | 1,193 | 1,038 | 632 | 595 | 706 | 717 | 717 | 559 | 441 | 428 | 445 |
Other Current Assets |
Loading...
|
M | 663 | 114 | 131 | 117 | 117 | 125 | 99 | 111 | 5,391 | 8,906 | 3,906 | 4,421 | 284 | 191 | 1,288 | 292 | 40 | 44 | 62 | 94 | 67 | 80 | 99 | 99 | 61 | 80 | 80 | 112 |
Current Assets |
Loading...
|
M | 5,005 | 4,526 | 4,225 | 4,235 | 4,579 | 3,422 | 3,634 | 4,442 | 4,266 | 4,817 | 5,300 | 4,933 | 4,970 | 4,425 | 4,337 | 4,957 | 5,608 | 5,161 | 4,172 | 1,951 | 1,829 | 1,951 | 2,006 | - | 1,717 | 1,644 | 1,538 | 1,622 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 12,466 | 11,284 | 11,367 | 11,456 | 11,893 | 11,457 | 11,856 | 11,004 | 12,446 | 13,876 | 15,894 | 16,642 | 17,652 | 18,770 | 19,776 | 20,490 | 24,010 | 17,196 | 15,561 | 9,612 | 9,276 | 8,956 | 9,039 | - | 6,958 | 6,142 | 6,012 | 6,123 |
Goodwill |
Loading...
|
M | 7,674 | 7,538 | 7,984 | 8,506 | 9,562 | 9,911 | 9,953 | 9,935 | 10,640 | 10,898 | 11,089 | 11,096 | 11,394 | -189,200 | 11,551 | 11,901 | 13,873 | 4,826 | 4,501 | 3,373 | 3,754 | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,816 | 1,722 | 1,734 | 1,703 | 1,985 | 1,989 | 1,972 | 1,946 | 2,071 | 2,134 | 2,237 | 2,316 | 13,580 | 205,897 | 14,557 | 15,370 | 3,971 | 735 | 656 | 3,971 | 4,001 | - | - | - | - | 1,902 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 9,490 | 9,260 | 9,718 | 10,209 | 11,547 | 11,900 | 11,925 | 11,880 | 12,711 | 13,032 | 13,326 | 13,412 | 24,973 | 16,697 | 26,108 | 27,270 | 17,844 | 5,561 | 5,157 | 7,343 | 7,754 | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 1,208 | 9,827 | -2,177 | -2,269 | -2,455 | -2,927 | -79,733 | -76,839 | -62,381 | -41,561 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 733 | 648 | 552 | 536 | 518 | 736 | 454 | 537 | 13,099 | 10,128 | 9,825 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | 814 | 742 | - | 658 | - | 622 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 81 | 318 | 226 | 249 | 199 | 15 | 275 | 309 | 324 | 662 | 864 | 625 | -866 | 0 | 20,398 | 14,200 | -8,831 | 1,703 | 1,560 | 1,672 | 738 | 5,015 | 4,723 | - | 3,251 | 772 | 2,357 | 2,384 |
Total Long-Term Assets |
Loading...
|
M | 24,596 | 21,921 | 22,425 | 23,190 | 24,784 | 24,696 | 25,266 | 24,505 | 27,134 | 30,138 | 32,784 | 32,363 | 33,935 | 37,346 | 40,174 | 40,377 | 44,054 | 24,811 | 22,624 | 15,426 | 14,206 | 13,971 | 13,762 | - | 10,210 | 8,816 | 8,704 | 8,979 |
Total Assets |
Loading...
|
M | 29,601 | 26,447 | 26,650 | 27,425 | 29,363 | 28,119 | 28,899 | 28,947 | 31,400 | 34,955 | 38,084 | 37,295 | 51,724 | 41,770 | 44,511 | 45,335 | 49,662 | 29,972 | 26,796 | 17,378 | 16,034 | 15,922 | 15,768 | 15,763 | 11,927 | 10,460 | 10,242 | 10,601 |
Accounts Payable |
Loading...
|
M | 3,109 | 2,966 | 2,762 | 2,571 | 2,526 | 2,536 | 2,364 | 1,926 | 1,662 | 1,647 | 1,704 | 1,598 | 1,449 | 1,515 | 1,391 | 1,639 | 2,167 | 2,005 | 2,926 | 535 | 489 | 408 | 560 | 560 | 390 | 307 | 295 | 226 |
Short-Term Debt |
Loading...
|
M | 975 | 987 | 940 | 1,058 | 1,443 | 693 | 1,850 | 621 | 915 | 1,766 | 731 | 590 | 336 | 457 | 565 | 6,926 | 3,320 | 1,252 | 1,192 | 1,044 | 1,331 | 1,392 | 2,963 | - | 1,035 | 1,106 | 658 | 869 |
Current Revenue (Deferred) |
Loading...
|
M | 384 | 293 | 257 | 201 | 225 | 235 | 198 | 164 | 151 | 176 | 159 | 128 | 131 | 17,147 | 32,642 | 38,439 | 50,307 | - | - | - | - | - | - | - | - | - | 23 | 140 |
Other Current Liabilities |
Loading...
|
M | 2,318 | 1,300 | 1,421 | 1,522 | 1,215 | 1,123 | 1,300 | 1,252 | 1,474 | 1,856 | 1,977 | 1,874 | 2,719 | -14,650 | -30,838 | -35,900 | -48,158 | 1,180 | 1 | 833 | 1,013 | 1,152 | 399 | 399 | 411 | 385 | 295 | 226 |
Current Liabilities |
Loading...
|
M | 6,786 | 5,546 | 5,380 | 5,352 | 5,409 | 4,587 | 5,712 | 3,963 | 4,202 | 5,446 | 4,572 | 4,190 | 4,635 | 4,470 | 3,760 | 11,103 | 7,636 | 4,437 | 4,119 | 2,412 | 2,833 | 2,952 | 3,922 | 3,921 | 1,836 | 1,798 | 1,271 | 1,461 |
Long-Term Debt |
Loading...
|
M | 6,203 | 6,920 | 7,306 | 9,160 | 9,303 | 9,266 | 8,906 | 11,044 | 11,861 | 14,807 | 16,855 | 16,234 | 16,892 | 15,924 | 15,604 | 11,772 | 16,548 | 6,290 | 8,281 | 4,881 | 4,537 | 4,355 | 4,352 | 2,710 | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 329 | 9,992 | 10,999 | 273 | 323 | 261 | 242 | 255 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 11,411 | 9,992 | 10,999 | 13,121 | 13,130 | 12,361 | 12,474 | 15,488 | 17,714 | 19,452 | 22,127 | 20,984 | 21,937 | 19,971 | 21,167 | 16,983 | 23,331 | 10,756 | 12,311 | 6,748 | 6,428 | 6,025 | 4,193 | - | 3,622 | 3,523 | 4,270 | 4,516 |
Total Liabilities |
Loading...
|
M | 18,197 | 26,447 | 16,379 | 18,473 | 18,539 | 16,949 | 18,185 | 19,451 | 21,917 | 24,897 | 26,699 | 25,174 | 39,383 | 24,441 | 24,927 | 28,086 | 30,967 | 15,193 | 16,430 | 9,160 | 9,260 | 8,976 | 8,115 | 8,112 | 5,458 | 5,321 | 5,541 | 5,977 |
Additional Paid-in Capital |
Loading...
|
M | - | 7,492 | 7,492 | 7,575 | 10,106 | 10,013 | 6,602 | - | 5,426 | 5,457 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 318 | 318 | 7,394 | 7,365 | 6,146 | 6,927 | 7,152 | 6,827 | 9,197 | 297 | - | - | 299 | - | - | - | 331 | 311 | 324 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -1,075 | -1,555 | -1,371 | -2,453 | -2,724 | 604 | 687 | 1,197 | 884 | 729 | 1,154 | 951 | -6,458 | 1,799 | -12,398 | 166 | -8,994 | -6,114 | -7,653 | -5,857 | -6,039 | -6,455 | -5,309 | - | -4,174 | -3,108 | - | - |
Capital Lease Obligations |
Loading...
|
M | 1,258 | 1,176 | 1,176 | 1,260 | 1,306 | 129 | 159 | 76 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 11,052 | 10,501 | 9,827 | 8,075 | 9,321 | 9,599 | 9,141 | 8,098 | 8,308 | 8,899 | 10,238 | 10,992 | 11,140 | 15,746 | 16,246 | 13,862 | 14,942 | 12,859 | 9,837 | 7,829 | 6,241 | 5,740 | 5,254 | 5,252 | 5,209 | 3,887 | 4,701 | 4,624 |
Shareholders' Equity and Liabilities |
|
M | 29,601 | 26,447 | 26,650 | 27,425 | 29,363 | 28,119 | 28,899 | 28,947 | 31,400 | 34,955 | 38,084 | 37,295 | 51,724 | 41,770 | 44,511 | 45,335 | 49,662 | 29,972 | 26,796 | 17,378 | 16,034 | 15,922 | 15,768 | - | 11,927 | 10,460 | 10,242 | 10,601 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | -16 | -10 | -18 | -21 | -18 | -9 | -18 | -14 | -459 | -583 | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 1,470 | 1,478 | 1,471 | 1,471 | 1,577 | 1,600 | 1,615 | 1,647 | 1,632 | 1,626 | 1,647 | 1,574,086 | 1,268 | 1,264 | 1,182 | 1,049 | 1,097 | 1,060 | 950 | 916 | 883 | 442 | 411 | 407 | 365 | 372 | 385 | 438 |
Shareholders' Equity (Tangible) |
|
M | - | 9,018 | 10,145 | -1,859 | -1,951 | 4,939 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 9,317 | 9,770 | 12,134 | 12,578 | 11,346 | 11,455 | 12,284 | 13,661 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 7,178 | 7,907 | 8,246 | 10,218 | 10,746 | 9,959 | 10,756 | 11,665 | 12,776 | 16,574 | 17,587 | 16,824 | 17,228 | 16,381 | 16,169 | 18,697 | 19,868 | 7,542 | 9,473 | 5,924 | 5,867 | 5,747 | 7,315 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 703 | 729 | 73 | 179 | 582 | 64 | 1,243 | 72 | 15,403 | 25,658 | 230,298 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email