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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,987 | 3,886 | 2,988 | 5,104 | 2,367 | 2,669 | 6,188 | 6,607 | 8,577 | 5,654 | 5,940 | 4,318 | 5,444 | 7,039 | 2,846 |
Short-Term Investments |
Loading...
|
M | 1,705 | 939 | 245 | 45 | 21 | 100 | 4 | - | - | - | - | - | 2 | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 2,987 | 3,886 | 2,988 | 5,104 | 2,388 | 2,769 | 6,192 | 6,607 | 8,577 | 5,654 | 5,940 | 4,318 | 5,446 | 7,039 | 2,846 |
Receivables |
Loading...
|
M | 6,614 | 7,755 | 9,554 | 7,390 | 7,555 | 12,382 | 12,049 | 9,024 | 8,673 | 10,184 | 10,390 | 10,556 | 10,097 | 9,655 | 9,867 |
Inventory |
Loading...
|
M | 6,076 | 6,988 | 7,372 | 5,701 | 6,214 | 9,260 | 8,376 | 7,363 | 6,871 | 8,101 | 8,303 | 8,476 | 7,577 | 7,087 | 6,847 |
Other Current Assets |
Loading...
|
M | 1,937 | 1,848 | 934 | 889 | 658 | 852 | 627 | 665 | 354 | 328 | 344 | 334 | 302 | - | - |
Current Assets |
Loading...
|
M | 17,614 | 20,477 | 20,848 | 19,084 | 16,815 | 25,263 | 27,244 | 23,659 | 24,475 | 24,267 | 24,977 | 23,684 | 23,422 | 23,781 | 19,560 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 22,386 | 21,669 | 21,967 | 22,095 | 23,068 | 23,662 | 23,812 | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | 8,641 | 8,644 | 8,764 | 8,908 | 8,796 | 13,848 | 13,938 | 15,272 | 12,154 | 12,632 | 12,798 | 12,739 | 12,930 | 12,967 | 13,114 |
Intangible Assets |
Loading...
|
M | 2,072 | 2,442 | 2,881 | 3,352 | 3,759 | 4,913 | 5,549 | 6,026 | 3,617 | 3,768 | 4,314 | 4,711 | 5,061 | 5,530 | 5,966 |
Goodwill and Intangible Assets |
Loading...
|
M | 10,713 | 11,086 | 11,645 | 12,260 | 12,555 | 18,761 | 19,487 | 21,298 | 15,771 | 16,400 | 17,112 | 17,450 | 17,991 | 18,497 | 19,080 |
Tangible Assets |
Loading...
|
M | - | 9,632 | 6,520 | 175 | 986 | 8,070 | 26,101 | 25,145 | 21,818 | 2,225 | 5,942 | -426 | 437 | -658 | -2,525 |
Long-Term Investments |
Loading...
|
M | 4,007 | 4,382 | 5,238 | 4,102 | 3,992 | 6,865 | 6,846 | 7,424 | 7,697 | 7,322 | 7,493 | 7,154 | 7,229 | 6,603 | 6,325 |
Total Investments |
Loading...
|
M | 5,712 | 5,321 | 5,483 | 4,147 | 4,013 | 6,965 | 6,850 | - | - | - | - | - | 7,231 | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 1,761 | 2,029 | 1,934 | 1,714 | 1,881 | 1,190 | 1,423 | 565 | 535 | 621 | 501 | 464 | 724 | 960 | 792 |
Total Long-Term Assets |
Loading...
|
M | 40,353 | 40,126 | 42,142 | 42,386 | 43,709 | 52,115 | 52,696 | 55,852 | 43,551 | 44,529 | 44,524 | 45,921 | 45,802 | 45,807 | 46,377 |
Total Assets |
Loading...
|
M | 57,967 | 60,603 | 62,990 | 61,470 | 60,524 | 77,378 | 79,940 | 79,511 | 68,026 | 68,796 | 69,501 | 69,605 | 69,224 | 69,588 | 65,937 |
Accounts Payable |
Loading...
|
M | 4,529 | 4,940 | 5,577 | 3,763 | 3,889 | 5,378 | 5,360 | 11,697 | 10,220 | 10,648 | 10,831 | 10,425 | 10,344 | 10,674 | 9,885 |
Short-Term Debt |
Loading...
|
M | 508 | 1,011 | 706 | 1,032 | 1,442 | 645 | 1,236 | 272 | 454 | 945 | 1,140 | 1,068 | 3,290 | 3,222 | 3,221 |
Current Revenue (Deferred) |
Loading...
|
M | -4,529 | 275 | 209 | 349 | - | 791 | 694 | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 9,449 | 5,105 | 6,734 | 5,964 | 5,348 | 6,941 | 7,087 | 635 | 541 | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 9,957 | 11,331 | 13,226 | 11,108 | 10,679 | 13,755 | 14,377 | 12,604 | 11,215 | 11,593 | 11,971 | 11,493 | 13,634 | 13,896 | 13,106 |
Long-Term Debt |
Loading...
|
M | 14,034 | 14,698 | 14,280 | 16,491 | 15,612 | 19,254 | 19,765 | 20,456 | 16,215 | 18,741 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 7,632 | 7,412 | 7,533 | 7,292 | 6,547 | 16,400 | 18,789 | 19,222 | 14,413 | 14,809 | 12,630 | 16,179 | 13,842 | 11,150 | 11,270 |
Total Non-Current Liabilities |
Loading...
|
M | 28,902 | 28,025 | 31,025 | 37,357 | 35,751 | 35,654 | 38,554 | 19,222 | 14,413 | 33,647 | 29,450 | 36,098 | 32,152 | 33,050 | 31,707 |
Total Liabilities |
Loading...
|
M | 38,859 | 39,356 | 44,251 | 48,465 | 46,430 | 49,409 | 52,931 | 31,826 | 25,628 | 45,240 | 41,421 | 47,591 | 45,786 | 46,946 | 44,813 |
Additional Paid-in Capital |
Loading...
|
M | - | 8,540 | 8,151 | 7,595 | 7,325 | 7,042 | 6,553 | 4,262 | 4,936 | 4,846 | 3,928 | 3,281 | 2,663 | 2,286 | 1,913 |
Common Stock (Net) |
Loading...
|
M | - | - | - | 8 | 8 | - | - | 3,107 | 3,107 | 3,107 | 3,054 | 3,008 | 2,961 | 2,931 | 2,906 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | 29,808 | 28,050 | 30,338 | 28,425 | 23,045 | 21,407 | 18,495 | 19,087 | 17,736 | 16,704 |
Accumulated Other Comprehensive Income |
Loading...
|
M | -7,681 | -7,139 | -8,977 | -10,855 | -10,246 | -9,885 | -8,591 | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 2,234 | 1,284 | 1,463 | 1,937 | 2,160 | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 18,607 | 20,718 | 18,165 | 12,435 | 13,541 | 26,831 | 25,823 | 25,987 | 25,374 | 22,423 | 26,898 | 20,877 | 22,281 | 21,839 | 20,555 |
Shareholders' Equity and Liabilities |
|
M | 57,967 | 60,603 | 62,990 | 61,470 | 60,524 | 77,378 | 79,940 | 79,511 | 68,026 | 68,796 | 69,501 | 69,605 | 69,224 | 69,588 | 65,937 |
Treasury Stock |
Loading...
|
M | - | - | -1,625 | -625 | -500 | - | - | -1,659 | -6,155 | -4,233 | -307 | - | - | -239 | -557 |
Shares (Common, Diluted) |
|
M | 709 | 726 | 749 | 742 | 743 | 750 | 750 | 750 | - | - | - | - | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | 9,640 | 6,528 | 183 | 994 | 8,070 | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 19,595 | 17,974 | 22,627 | 19,805 | 22,668 | - | - | - | 25,437 | 23,900 | 25,305 | 27,046 | 30,866 | 25,219 |
Total Debt |
Loading...
|
M | 14,542 | 15,709 | 14,986 | 17,523 | 17,054 | 19,899 | 21,001 | 20,728 | 16,669 | 19,686 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 179 | 724 | 392 | 616 | 1,021 | 645 | 1,236 | 907 | 995 | 933 | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email