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 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 327 | 178 | 215 | 275 | 217 | 267 | 77 | 61 | 115 | 57 | 78 | 27 | 28 | 229 | 53 | 9 | 8 | 10 | 52 | 23 | 75 | 43 | 67 | 107 | 111 | 23 | 7 | 8 | 8 | 8 | - | - | - | - | - | - | - | - | - |
Short-Term Investments |
Loading...
|
M | - | 2,618 | 0 | 25 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 327 | 178 | 215 | 300 | 217 | 267 | 77 | 61 | 115 | 57 | 78 | 27 | 28 | 229 | 53 | 9 | 8 | 10 | 52 | 23 | 75 | 43 | 67 | 107 | 111 | 23 | 7 | 8 | 8 | 8 | - | - | - | - | - | - | - | - | - |
Receivables |
Loading...
|
M | 267 | 264 | 183 | 160 | 159 | 158 | 189 | 180 | 161 | 163 | 177 | 143 | 121 | 137 | 138 | 135 | 111 | 86 | 129 | 95 | 93 | 192 | 218 | 307 | 146 | 151 | 155 | 79 | 78 | 74 | - | - | - | - | - | - | - | - | - |
Inventory |
Loading...
|
M | 160 | 107 | 96 | 97 | 114 | 103 | 112 | 112 | 119 | 111 | 95 | 93 | 94 | 73 | 74 | 67 | 61 | 54 | 44 | 35 | 28 | 30 | 35 | 35 | 39 | 37 | 36 | 36 | 39 | 35 | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 226 | 120 | 77 | 65 | 57 | 52 | 49 | 69 | 50 | 51 | 64 | 35 | 39 | 22 | 3 | 55 | 87 | 116 | 72 | 68 | 38 | 137 | 333 | 1,715 | 54 | 19 | 19 | 21 | 27 | 27 | - | - | - | - | - | - | - | - | - |
Current Assets |
Loading...
|
M | 1,004 | 694 | 596 | 642 | 565 | 598 | 444 | 440 | 462 | 442 | 477 | 367 | 311 | 461 | 310 | 266 | 267 | 267 | 298 | 221 | 234 | 401 | 653 | 2,164 | 350 | 230 | 217 | 144 | 152 | 145 | - | - | - | - | - | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 5,745 | 5,173 | 4,902 | 4,710 | 4,531 | 4,396 | 4,284 | 4,172 | 3,992 | 3,833 | 3,665 | 3,536 | 3,407 | 3,161 | 2,917 | 2,758 | 2,617 | 2,419 | 2,314 | 2,209 | 2,088 | 1,906 | 1,886 | 1,805 | 1,746 | 1,712 | 1,717 | 1,695 | 1,673 | 1,657 | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | 0 | 9 | 12 | 14 | 16 | 18 | 20 | 22 | 24 | 26 | 30 | 31 | 10 | - | - | - | - | - | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 0 | 9 | 12 | 14 | 16 | 18 | 20 | 22 | 24 | 26 | 30 | 31 | -7 | 32 | 32 | 32 | 31 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 0 | 19 | 23 | 27 | 32 | 36 | 40 | 44 | 48 | 53 | 59 | 61 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 5,001 | 4,669 | 4,560 | 4,201 | 4,205 | 3,998 | 3,899 | 3,783 | 3,568 | 3,466 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 164 | 121 | 124 | 127 | 98 | 101 | 116 | 125 | 141 | 165 | 159 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | 2,740 | 124 | 152 | - | - | 116 | 125 | 141 | 165 | 159 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 136 | 1,555 | 1,589 | 1,616 | 1,446 | 123 | 114 | 1,477 | 1,340 | 1,219 | 1,014 | 1,204 | 997 | 750 | 217 | 257 | 529 | 543 | 589 | 248 | 774 | 924 | 1,103 | 670 | 509 | 478 | 439 | 424 | 385 | 358 | - | - | - | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 7,472 | 6,850 | 6,615 | 6,453 | 6,076 | 5,785 | 5,602 | 5,850 | 5,561 | 5,275 | 4,888 | 4,952 | 4,650 | 4,215 | 3,928 | 3,757 | 3,387 | 3,179 | 3,067 | 3,013 | 2,868 | 2,852 | 2,989 | 2,475 | 2,287 | 2,221 | 2,188 | 2,151 | 2,090 | 2,047 | - | - | - | - | - | - | - | - | - |
Total Assets |
Loading...
|
M | 8,476 | 7,543 | 7,211 | 7,095 | 6,641 | 6,383 | 6,045 | 6,290 | 6,023 | 5,717 | 5,365 | 5,320 | 4,961 | 4,676 | 4,239 | 4,023 | 3,653 | 3,445 | 3,364 | 3,234 | 3,102 | 3,253 | 3,642 | 4,639 | 2,637 | 2,452 | 2,405 | 2,295 | 2,242 | 2,192 | - | - | - | - | - | - | - | - | - |
Accounts Payable |
Loading...
|
M | 309 | 293 | 146 | 121 | 111 | 111 | 90 | 106 | 96 | 97 | 92 | 90 | 100 | 103 | 84 | 97 | 85 | 86 | 84 | 79 | 61 | 131 | 248 | 272 | 146 | 102 | 112 | 36 | 40 | 32 | - | - | - | - | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 50 | 0 | 94 | 96 | 100 | 12 | 80 | 23 | 21 | 32 | 56 | 141 | 155 | 189 | 63 | 238 | 198 | 224 | 76 | 115 | 162 | 266 | 399 | 160 | 109 | 45 | 88 | 54 | 74 | 56 | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 104 | 72 | 43 | 29 | 28 | 20 | 18 | 21 | 31 | 77 | 75 | 66 | 22 | 98 | 30 | - | - | - | - | - | - | - | - | - | - | -45 | -88 | -54 | 49 | -56 | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 171 | 184 | 42 | 42 | 136 | 116 | 12 | 99 | 95 | 35 | 28 | 55 | 90 | 58 | 41 | 61 | 92 | 100 | 133 | 91 | 85 | 180 | 260 | 1,776 | 92 | 103 | 147 | 104 | 0 | 99 | - | - | - | - | - | - | - | - | - |
Current Liabilities |
Loading...
|
M | 634 | 549 | 326 | 288 | 375 | 259 | 201 | 250 | 242 | 242 | 250 | 351 | 368 | 449 | 218 | 396 | 375 | 410 | 294 | 285 | 307 | 577 | 907 | 2,209 | 346 | 205 | 259 | 140 | 163 | 131 | - | - | - | - | - | - | - | - | - |
Long-Term Debt |
Loading...
|
M | 2,776 | 2,194 | 2,001 | 2,000 | 1,737 | 1,835 | 1,746 | 1,745 | 1,725 | 1,614 | 1,615 | 1,467 | 1,388 | 1,488 | 1,410 | 1,183 | 1,157 | 929 | 1,024 | 980 | 946 | 899 | 843 | 864 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 160 | 1,112 | 1,367 | 1,441 | 1,313 | 1,214 | 1,181 | 893 | 856 | 838 | 675 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4,927 | 4,180 | 4,210 | 4,241 | 3,796 | 3,748 | 3,589 | 3,882 | 3,719 | 3,518 | 3,259 | 3,205 | 2,931 | 2,691 | 2,619 | 2,325 | 2,071 | 1,911 | 2,045 | 1,940 | 1,878 | 1,748 | 1,760 | 1,505 | 1,432 | 1,308 | 1,198 | 1,222 | 1,152 | 1,146 | - | - | - | - | - | - | - | - | - |
Total Liabilities |
Loading...
|
M | 5,561 | 4,729 | 4,535 | 4,529 | 4,171 | 4,007 | 3,789 | 4,132 | 3,961 | 3,759 | 3,510 | 3,557 | 3,299 | 3,140 | 2,837 | 2,720 | 2,446 | 2,321 | 2,339 | 2,226 | 2,185 | 2,324 | 2,667 | 3,713 | 1,778 | 1,615 | 1,587 | 1,494 | 1,427 | 1,386 | - | - | - | - | - | - | - | - | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 882 | 875 | 869 | 868 | 864 | 857 | 852 | 849 | 845 | 840 | 835 | 0 | 0 | - | - | - | - | 599 | 589 | 474 | 470 | 454 | 453 | 451 | 452 | 94 | 94 | 94 | 94 | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 1,938 | 1,834 | 1,734 | 1,635 | 1,532 | 1,427 | 1,323 | 1,230 | 1,132 | 1,027 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -17 | -13 | -40 | -43 | -36 | -23 | -31 | -21 | -21 | -24 | -17 | -17 | -12 | -10 | -8 | -9 | -6 | -6 | -3 | -1 | -3 | -7 | -4 | -1 | 2 | 0 | -942 | -887 | -831 | -775 | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,908 | 2,807 | 2,668 | 2,560 | 2,465 | 2,370 | 2,251 | 2,154 | 2,058 | 1,953 | 1,851 | 1,759 | 1,658 | 1,532 | 1,397 | 1,302 | 1,207 | 1,124 | 1,025 | 1,008 | 917 | 928 | 975 | 926 | 859 | 836 | 819 | 802 | 815 | 806 | - | - | - | - | - | - | - | - | - |
Shareholders' Equity and Liabilities |
|
M | 8,476 | 7,543 | 7,211 | 7,095 | 6,641 | 6,383 | 6,045 | 6,290 | 6,023 | 5,717 | 5,365 | 5,320 | 4,961 | 4,676 | 4,239 | 4,023 | 3,653 | 3,445 | 3,364 | 3,234 | 3,102 | 3,253 | 3,642 | 4,639 | 2,637 | 2,452 | 2,405 | 2,295 | 2,242 | 2,192 | - | - | - | - | - | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -7 | -5 | -4 | -4 | -3 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 51 | 51 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 48 | 47 | 45 | 44 | 43 | 42 | 36 | 38 | 38 | 37 | 38 | 38 | 38 | 38 | 38 | 38 | 37 | 37 | 35 | 34 | 34 | 34 | 34 | 34 | 34 | 34 |
Shareholders' Equity (Tangible) |
|
M | - | 5,884 | 5,544 | 5,430 | 5,070 | 5,069 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 2,372 | 2,310 | 2,396 | 2,054 | 2,114 | 1,903 | 1,829 | 1,861 | 1,704 | 1,749 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,826 | 2,194 | 2,094 | 2,096 | 1,837 | 1,847 | 1,827 | 1,767 | 1,746 | 1,647 | 1,671 | 1,607 | 1,543 | 1,678 | 1,473 | 1,421 | 1,355 | 1,153 | 1,100 | 1,094 | 1,107 | 1,164 | 1,242 | 1,024 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 50 | - | - | - | 100 | - | 1,746 | 23 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email