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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 2,089 | 1,998 | 1,979 | 1,946 | 1,678 | 1,211 | 1,336 | 1,045 | 651 | 582 | 680 | 781 | 1,354 | 770 | 427 | 456 | 309 | 218 | 49 | 34 | 38 | 19 | 6 | 6 | 3 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 2,089 | 1,998 | 1,979 | 1,946 | 1,678 | 1,211 | 1,336 | 1,045 | 651 | 582 | 680 | 781 | 1,354 | 770 | 427 | 456 | 309 | 218 | 49 | 34 | 38 | 19 | 6 | 6 | 3 |
Receivables |
Loading...
|
M | 1,120 | 998 | 946 | 794 | 895 | 348 | 302 | 288 | 203 | 215 | 191 | 184 | 167 | 132 | 123 | 102 | 80 | 68 | 56 | 143 | 80 | 48 | 116 | 116 | 67 |
Inventory |
Loading...
|
M | 6 | 139 | 5 | 0 | 439 | - | 0 | - | 5 | 7 | 11 | 10 | 8 | 10 | 6 | 4 | 3 | 3 | 3 | 3 | 1 | 3 | 3 | 3 | 4 |
Other Current Assets |
Loading...
|
M | 4,858 | 3,179 | 1,781 | 1,852 | 1,793 | 1,817 | 2,666 | 1,518 | 2,432 | 827 | 326 | 218 | 280 | 14 | 7 | 24 | 33 | 40 | 63 | 22 | 9 | 10 | 11 | 11 | 0 |
Current Assets |
Loading...
|
M | 8,074 | 6,314 | 4,711 | 4,592 | 4,366 | 3,376 | 4,304 | 2,851 | 3,302 | 1,643 | 1,214 | 1,249 | 1,848 | 968 | 595 | 617 | 444 | 348 | 190 | 203 | 128 | 79 | 136 | 136 | 80 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,190 | 1,839 | 1,688 | 1,579 | 1,383 | 654 | 588 | 494 | 374 | 370 | 348 | 306 | 256 | 184 | 176 | 141 | 118 | 108 | 104 | 97 | 52 | 54 | 44 | 44 | 29 |
Goodwill |
Loading...
|
M | 26,744 | 23,321 | 24,813 | 23,871 | 23,760 | 6,341 | 5,704 | 4,829 | 1,492 | 1,337 | 1,044 | 725 | 780 | 569 | 625 | 497 | 451 | 387 | 373 | 342 | 161 | 152 | 152 | - | - |
Intangible Assets |
Loading...
|
M | 10,168 | 9,658 | 11,634 | 12,016 | 13,155 | 2,489 | 2,182 | 2,265 | 560 | 535 | 401 | 290 | 342 | 205 | 258 | 176 | 176 | 167 | 548 | 525 | 299 | 293 | 277 | 277 | 174 |
Goodwill and Intangible Assets |
Loading...
|
M | 36,912 | 32,979 | 36,447 | 35,887 | 36,914 | 8,830 | 7,886 | 7,094 | 2,052 | 1,872 | 1,445 | 1,015 | 1,121 | 774 | 883 | 673 | 627 | 554 | 920 | 867 | 460 | 445 | 429 | - | - |
Tangible Assets |
Loading...
|
M | - | -10,676 | -10,819 | -8,555 | -9,059 | -4,839 | -4,091 | -4,262 | -4,348 | -1,294 | -875 | -299 | 302 | 197 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | 8 | 9 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2,570 | 2,682 | 2,422 | 2,136 | 1,810 | 363 | 207 | 48 | 35 | 31 | 22 | 21 | 21 | 22 | 22 | 14 | 11 | 8 | 12 | 8 | 5 | 5 | 0 | 0 | 0 |
Total Long-Term Assets |
Loading...
|
M | 42,496 | 38,495 | 40,569 | 39,609 | 40,114 | 9,855 | 8,694 | 7,659 | 2,491 | 2,375 | 1,911 | 1,439 | 1,503 | 1,071 | 1,082 | 828 | 756 | 670 | 664 | 630 | 356 | 352 | 322 | 322 | 208 |
Total Assets |
Loading...
|
M | 50,570 | 44,809 | 45,280 | 44,202 | 44,480 | 13,231 | 12,998 | 10,510 | 5,794 | 4,019 | 3,125 | 2,688 | 3,351 | 2,039 | 1,677 | 1,446 | 1,201 | 1,019 | 854 | 833 | 484 | 431 | 459 | 459 | 288 |
Accounts Payable |
Loading...
|
M | 290 | 229 | 262 | 129 | 148 | 1,177 | 1,040 | 696 | 313 | 290 | 263 | 316 | 242 | 174 | 180 | 138 | 22 | 26 | 88 | 80 | 59 | 63 | 48 | 48 | 7 |
Short-Term Debt |
Loading...
|
M | 1,684 | 1,997 | 666 | 1,290 | 587 | 816 | 735 | 514 | 655 | 458 | 260 | 292 | 357 | 227 | 40 | 2 | 2 | 1 | 67 | 206 | 1 | 25 | 76 | 76 | 3 |
Current Revenue (Deferred) |
Loading...
|
M | 1,047 | 994 | 1,004 | 864 | 586 | 553 | 498 | 267 | 14 | 12 | 19 | 12 | 8 | 6 | 10 | - | - | 73 | - | -164 | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 5,105 | 3,678 | 2,531 | 2,267 | 2,258 | 723 | 1,542 | 953 | 2,034 | 451 | 163 | 217 | 839 | 265 | 107 | 78 | 121 | 50 | 28 | 164 | 3 | 9 | 9 | 9 | 135 |
Current Liabilities |
Loading...
|
M | 8,126 | 6,899 | 4,463 | 4,549 | 3,579 | 3,269 | 3,816 | 2,431 | 3,016 | 1,212 | 704 | 837 | 1,444 | 672 | 336 | 218 | 143 | 150 | 183 | 286 | 63 | 97 | 132 | 132 | 138 |
Long-Term Debt |
Loading...
|
M | 15,692 | 12,289 | 11,415 | 8,466 | 9,090 | 5,015 | 4,559 | 4,261 | 4,380 | 1,680 | 1,376 | 891 | 237 | 268 | 273 | 168 | - | - | - | 1 | 13 | 3 | 5 | 2 | 4 |
Non-Current Liabilities (Other) |
Loading...
|
M | 723 | 648 | 739 | 751 | 610 | 176 | 221 | - | 77 | 19 | - | 72 | 62 | 50 | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 18,657 | 15,370 | 14,947 | 12,165 | 12,846 | 5,776 | 5,217 | 5,202 | 1,914 | 1,674 | 1,134 | 406 | 568 | 495 | 263 | 87 | 85 | 86 | 76 | 74 | 32 | 13 | 16 | 16 | 12 |
Total Liabilities |
Loading...
|
M | 26,783 | 22,269 | 19,410 | 16,715 | 16,425 | 9,044 | 9,033 | 7,633 | 4,930 | 2,886 | 1,838 | 1,243 | 2,013 | 1,168 | 599 | 304 | 228 | 235 | 259 | 360 | 95 | 110 | 149 | 149 | 150 |
Additional Paid-in Capital |
Loading...
|
M | - | 19,978 | 22,880 | 24,964 | 25,833 | 2,235 | 2,380 | 1,816 | 1,977 | 149 | - | 202 | 359 | 503 | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 2,731 | 2,982 | 2,571 | 2,333 | 2,066 | 1,598 | - | 1,016 | 795 | 0 | 959 | 843 | 715 | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -259 | -406 | -234 | -202 | -311 | -310 | -183 | -246 | -186 | -2 | -15 | -30 | 79 | -44 | -11 | 124 | 61 | 51 | 20 | 11 | 12 | -4 | -3 | -3 | 0 |
Capital Lease Obligations |
Loading...
|
M | 82 | 80 | 104 | 104 | 89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 22,999 | 22,304 | 25,628 | 27,332 | 27,856 | 3,991 | 3,795 | 2,746 | 758 | 997 | 1,146 | 1,172 | 1,185 | 861 | 1,047 | 1,127 | 958 | 770 | 578 | 449 | 366 | 296 | 271 | 271 | 120 |
Shareholders' Equity and Liabilities |
|
M | 50,570 | 44,809 | 45,280 | 44,202 | 44,480 | 13,231 | 12,998 | 10,510 | 5,794 | 4,019 | 3,125 | 2,688 | 3,351 | 2,039 | 1,677 | 1,446 | 1,201 | 1,019 | 854 | 833 | 484 | 431 | 459 | 459 | 288 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 | 0 | -113 | -100 | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 262 | 276 | 294 | 301 | 199 | 159 | 156 | 133 | 135 | 145 | 156 | 159 | 161 | 164 | 162 | 162 | 163 | 164 | 159 | 156 | 151 | 151 | 115 | 115 | 107 |
Shareholders' Equity (Tangible) |
|
M | - | -10,676 | -10,819 | -8,555 | -9,059 | -4,839 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 16,283 | 14,060 | 11,702 | 11,356 | 7,042 | 6,631 | 5,820 | 5,686 | 2,720 | - | 1,964 | 1,947 | 1,266 | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 17,376 | 14,286 | 12,081 | 9,756 | 9,678 | 5,831 | 5,295 | 4,775 | 5,035 | 2,138 | 1,636 | 1,183 | 593 | 496 | 313 | 169 | - | - | - | 207 | 14 | 28 | 80 | 78 | 7 |
Current Part of Long-Term Debt |
Loading...
|
M | 1,602 | 1,916 | 563 | 1,186 | 498 | 816 | 735 | 178 | 514 | 62 | 458 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email