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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 575 | 508 | 602 | 1,045 | 839 | 1,199 | 1,279 | 844 | 890 | 645 | 973 | 334 | 259 | 191 | 151 | 151 | 187 | 154 | 88 | 202 | 151 | 64 | 179 | 110 |
Short-Term Investments |
Loading...
|
M | -39 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 6 | 12 | 22 | 30 |
Cash and Short-Term Investments |
Loading...
|
M | 575 | 508 | 602 | 1,045 | 839 | 1,199 | 1,279 | 844 | 890 | 645 | 973 | 334 | 259 | 191 | 151 | 151 | 187 | 154 | 88 | 202 | 151 | - | - | - |
Receivables |
Loading...
|
M | 81 | 71 | 67 | 83 | 80 | 71 | 93 | 70 | 70 | 84 | 100 | 116 | 90 | 86 | 77 | 70 | 59 | 52 | 37 | 30 | 32 | - | - | - |
Inventory |
Loading...
|
M | 505 | 581 | 576 | 501 | 436 | 382 | 341 | 371 | 332 | 378 | 351 | 339 | 248 | 182 | 146 | 134 | 129 | 146 | 110 | 71 | 59 | 57 | 72 | 99 |
Other Current Assets |
Loading...
|
M | 238 | 197 | 188 | 146 | 133 | 154 | 147 | 177 | 161 | 186 | 149 | 125 | 173 | 137 | 140 | 129 | 112 | 2 | 64 | 68 | 36 | 43 | 42 | 37 |
Current Assets |
Loading...
|
M | 1,399 | 1,356 | 1,432 | 1,776 | 1,488 | 1,805 | 1,860 | 1,463 | 1,566 | 1,393 | 1,643 | 964 | 769 | 596 | 514 | 485 | 487 | 456 | 300 | 370 | 278 | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 692 | 693 | 662 | 613 | 561 | 360 | 378 | 378 | 339 | 367 | 319 | 243 | 194 | 177 | 178 | 175 | 121 | 105 | 65 | 55 | 45 | - | - | - |
Goodwill |
Loading...
|
M | 95 | 93 | 95 | 101 | 92 | 93 | 97 | 90 | 92 | 102 | 105 | 105 | 105 | 103 | 103 | 111 | 111 | 113 | 134,206 | 168 | 168 | 211 | - | 3 |
Intangible Assets |
Loading...
|
M | 314 | 316 | 317 | 313 | 310 | 310 | 310 | 310 | 310 | 310 | 311 | 311 | 312 | 311 | 312 | 310 | 310 | 312 | 449 | 497 | 491 | 527 | 4 | 3 |
Goodwill and Intangible Assets |
Loading...
|
M | 409 | 409 | 413 | 414 | 402 | 403 | 407 | 400 | 402 | 413 | 416 | 417 | 417 | 414 | 414 | 421 | 422 | 425 | 134,655 | 664 | 658 | 738 | - | 6 |
Tangible Assets |
Loading...
|
M | - | -1,675 | -1,804 | -1,270 | -792 | -1,126 | -742 | -204 | -456 | -747 | 135 | - | 143 | 73 | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 85 | 274 | 189 | 171 | 228 | 222 | 250 | 294 | 141 | 153 | 64 | 49 | 41 | 26 | 21 | 23 | 38 | 31 | 24 | 27 | 90 | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 1,410 | 1,376 | 1,388 | 1,300 | 1,190 | 985 | 1,035 | 1,103 | 912 | 982 | 831 | 740 | 677 | 637 | 633 | 637 | 580 | 561 | 538 | 579 | 626 | - | - | - |
Total Assets |
Loading...
|
M | 2,809 | 2,732 | 2,820 | 3,076 | 2,679 | 2,790 | 2,895 | 2,565 | 2,478 | 2,375 | 2,474 | 1,704 | 1,446 | 1,232 | 1,146 | 1,121 | 1,067 | 1,017 | 838 | 949 | 904 | 856 | 470 | 417 |
Accounts Payable |
Loading...
|
M | 84 | 90 | 92 | 89 | 82 | 81 | 68 | 66 | 71 | 72 | 83 | 75 | 57 | 44 | 37 | 41 | 35 | 40 | 39 | 24 | 23 | 22 | 20 | 19 |
Short-Term Debt |
Loading...
|
M | 349 | 30 | 29 | 23 | 24 | 679 | 102 | 10 | 230 | 100 | 81 | 56 | 2 | 3 | 157 | 15 | 5 | 6 | 10 | 120 | 72 | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 64 | 54 | 63 | 69 | 64 | 66 | 65 | 50 | 64 | 70 | 68 | 49 | 32 | 35 | 40 | 203 | 168 | 150 | 126 | 114 | 79 | - | - | - |
Other Current Liabilities |
Loading...
|
M | 781 | 803 | 896 | 947 | 794 | 763 | 671 | 666 | 660 | 632 | 690 | 536 | 458 | 389 | 195 | 143 | 167 | 128 | 110 | 112 | 103 | 145 | 128 | 125 |
Current Liabilities |
Loading...
|
M | 1,278 | 977 | 1,080 | 1,127 | 964 | 1,589 | 907 | 792 | 1,024 | 875 | 922 | 717 | 549 | 471 | 430 | 402 | 376 | 323 | 285 | 371 | 276 | 198 | 165 | 156 |
Long-Term Debt |
Loading...
|
M | 2,253 | 2,662 | 2,733 | 2,406 | 1,779 | 1,775 | 2,166 | 1,438 | 1,393 | 1,712 | 850 | 431 | 202 | 175 | 238 | 337 | 360 | 180 | 253 | 366 | 253 | 322 | 1 | 1 |
Non-Current Liabilities (Other) |
Loading...
|
M | 172 | 166 | 398 | 399 | 325 | 150 | 157 | 74 | 71 | 65 | - | - | 39 | 23 | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,592 | 3,021 | 3,131 | 2,805 | 2,104 | 1,924 | 2,323 | 1,578 | 1,507 | 1,835 | 1,000 | 566 | 337 | 274 | 357 | 478 | 509 | 340 | 383 | 513 | 390 | - | - | - |
Total Liabilities |
Loading...
|
M | 3,870 | 3,998 | 4,211 | 3,932 | 3,069 | 3,513 | 3,230 | 2,369 | 2,531 | 2,709 | 1,922 | 1,283 | 886 | 745 | 787 | 880 | 885 | 663 | 669 | 884 | 666 | 664 | 208 | 192 |
Additional Paid-in Capital |
Loading...
|
M | - | 189 | 318 | 342 | 367 | 342 | 407 | 468 | 438 | 409 | - | - | 292 | 257 | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | -1,205 | -1,169 | -687 | -215 | -526 | -248 | -66 | -326 | -665 | 0 | 0 | 306 | 257 | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -232 | -250 | -212 | -182 | -213 | -210 | -165 | -205 | -166 | -78 | -20 | -32 | -38 | -27 | -23 | -29 | -4 | -1 | 1 | 4 | 3 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 207 | 231 | 245 | 242 | 207 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | -1,060 | -1,266 | -1,392 | -856 | -390 | -723 | -335 | 196 | -54 | -334 | 551 | 421 | 560 | 487 | 359 | 242 | 182 | 354 | 169 | 64 | 238 | 191 | 261 | 222 |
Shareholders' Equity and Liabilities |
|
M | 2,809 | 2,732 | 2,820 | 3,076 | 2,679 | 2,790 | 2,895 | 2,565 | 2,478 | 2,375 | 2,474 | 1,704 | 1,446 | 1,232 | 1,146 | 1,121 | 1,067 | 1,017 | 838 | 949 | 904 | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | -329 | -329 | -329 | -329 | -329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 100 | 100 | 108 | 135 | 142 | 150 | 166 | 172 | 171 | 182 | 215 | 236 | 250 | 253 | 252 | 263 | 291 | 298 | 290 | 212 | 214 | - | - | - |
Shareholders' Equity (Tangible) |
|
M | - | -1,675 | -1,804 | -1,270 | -792 | -1,126 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 3,200 | 3,364 | 3,474 | 2,642 | 3,653 | 3,547 | 2,292 | 2,512 | 2,457 | - | - | 462 | 369 | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,602 | 2,691 | 2,763 | 2,428 | 1,803 | 2,454 | 2,268 | 1,448 | 1,622 | 1,812 | 931 | 488 | 204 | 178 | 395 | 352 | 365 | 185 | 263 | 486 | 325 | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 310 | 29 | 29 | 23 | 24 | 679 | 102 | 10 | 230 | 100 | 931 | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email