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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 537 | 430 | 1,473 | 1,321 | 338 | 427 | 317 | 434 | 716 | 580 | 404 | 467 | 159 | 231 | 149 | 220 | 56 | 52 | 45 | 187 | 123 | 56 | 149 | 49 | 40 | 23 | 23 | 29 | 16 | 27 | 12 | 33 | 51 | 46 | 32 | - |
Short-Term Investments |
Loading...
|
M | - | - | 11 | 73 | 9 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 72 | 110 | 135 | 18 | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 537 | 430 | 1,473 | 1,321 | 338 | 427 | 317 | 434 | 716 | 580 | 404 | 467 | 159 | 231 | 149 | 220 | 166 | 187 | 63 | 207 | 123 | 56 | 149 | 49 | 40 | 23 | 23 | 29 | 16 | 27 | 12 | 33 | 51 | 46 | 32 | - |
Receivables |
Loading...
|
M | 2,099 | 3,017 | 2,978 | 3,017 | 2,025 | 1,862 | 1,717 | 1,519 | 1,375 | 816 | 785 | 719 | 700 | 656 | 574 | 632 | 623 | 541 | 493 | 441 | 433 | 393 | 366 | 368 | 348 | 375 | 331 | 506 | 426 | 205 | 119 | 98 | 65 | 63 | 68 | - |
Inventory |
Loading...
|
M | 475 | 471 | 401 | 423 | 245 | 237 | 228 | 205 | 191 | 140 | 137 | 121 | 111 | 103 | 90 | 91 | 80 | 84 | 65 | 62 | 47 | 45 | 39 | 32 | 29 | 31 | 36 | 44 | 54 | 20 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 655 | 707 | 478 | 365 | 374 | 309 | 421 | 321 | 340 | 158 | 107 | 75 | 115 | 154 | 123 | 91 | 68 | 75 | 80 | 30 | 55 | 103 | 71 | 63 | 82 | 90 | 138 | 142 | 104 | 41 | 52 | 48 | 19 | 14 | 14 | - |
Current Assets |
Loading...
|
M | 3,765 | 4,625 | 5,331 | 5,125 | 2,981 | 2,835 | 2,683 | 2,479 | 2,663 | 1,693 | 1,189 | 1,185 | 859 | 886 | 723 | 1,033 | 938 | 887 | 702 | 740 | 658 | 597 | 625 | 512 | 500 | 519 | 528 | 722 | 600 | 293 | 183 | 180 | 135 | 124 | 114 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,912 | 2,956 | 2,815 | 2,730 | 2,612 | 1,785 | 1,749 | 1,719 | 1,747 | 787 | 707 | 631 | 578 | 587 | 501 | 496 | 439 | 393 | 382 | 360 | 361 | 351 | 309 | 273 | 273 | 259 | 255 | 283 | 305 | 140 | 100 | 85 | 62 | 51 | 48 | - |
Goodwill |
Loading...
|
M | 6,143 | 8,121 | 7,959 | 7,752 | 7,865 | 7,360 | 7,530 | 6,424 | 6,292 | 3,099 | 3,023 | 2,902 | 2,682 | 2,601 | 1,897 | 1,772 | 1,640 | 1,484 | 1,477 | 1,300 | 1,286 | 910 | 719 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 3,342 | 3,947 | 3,736 | 3,961 | 4,035 | 3,911 | 4,341 | 3,401 | 3,324 | 1,476 | 1,572 | 1,668 | 1,621 | 1,674 | 1,342 | 1,223 | 613 | 610 | 2,123 | 1,857 | 1,857 | 1,218 | 969 | 866 | 804 | 836 | 851 | 891 | 917 | 552 | 282 | 188 | 193 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 9,485 | 12,068 | 11,694 | 11,713 | 11,900 | 11,271 | 11,871 | 9,825 | 9,616 | 4,575 | 4,595 | 4,569 | 4,303 | 4,275 | 3,239 | 2,995 | 2,253 | 2,094 | 3,600 | 3,157 | 3,143 | 2,128 | 1,688 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | -1,971 | -1,422 | -2,353 | -4,333 | -4,300 | -5,041 | -4,319 | -4,607 | -1,755 | -2,104 | - | -1,799 | -1,809 | -1,133 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 27 | 66 | 61 | 74 | 85 | 61 | 58 | 58 | 58 | 93 | 89 | - | 77 | 79 | 71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | 72 | 147 | 94 | - | 58 | 58 | 58 | 93 | 89 | - | 77 | - | 71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 537 | 433 | 463 | 410 | 435 | 232 | 205 | 165 | 161 | 149 | 360 | 335 | 319 | 302 | 325 | 74 | 739 | 27 | 669 | 644 | 538 | 446 | 27 | 17 | 14 | 27 | 25 | 22 | 16 | 28 | 21 | 25 | 21 | 200 | 207 | - |
Total Long-Term Assets |
Loading...
|
M | 12,960 | 15,530 | 15,055 | 14,946 | 15,040 | 13,350 | 13,885 | 11,768 | 11,623 | 5,609 | 5,761 | 5,624 | 5,312 | 5,302 | 4,137 | 3,637 | 3,431 | 3,114 | 3,174 | 2,861 | 2,757 | 2,015 | 1,305 | 1,155 | 1,091 | 1,122 | 1,131 | 1,196 | 1,237 | 720 | 402 | 298 | 276 | 251 | 255 | - |
Total Assets |
Loading...
|
M | 16,725 | 20,155 | 20,385 | 20,072 | 18,021 | 16,185 | 16,568 | 14,247 | 14,286 | 7,302 | 6,950 | 6,810 | 6,171 | 6,188 | 4,860 | 4,670 | 4,368 | 4,001 | 3,876 | 3,601 | 3,415 | 2,612 | 1,930 | 1,667 | 1,590 | 1,641 | 1,659 | 1,917 | 1,837 | 1,013 | 586 | 477 | 411 | 374 | 368 | - |
Accounts Payable |
Loading...
|
M | 828 | 935 | 621 | 639 | 632 | 635 | 663 | 508 | 497 | 282 | 305 | 237 | 258 | 258 | 183 | 160 | 134 | 134 | 116 | 85 | 73 | 80 | 60 | 53 | 44 | 50 | 56 | 66 | 106 | 44 | 37 | 39 | 25 | 20 | 11 | - |
Short-Term Debt |
Loading...
|
M | 1,172 | 493 | 199 | 575 | 621 | 18 | 418 | 550 | 425 | 347 | 111 | 480 | 2,221 | 662 | 1,394 | 1,721 | 590 | 554 | 545 | 0 | 524 | 0 | - | 132 | 95 | 73 | - | 19 | 71 | 39 | 22 | 61 | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | 422 | 582 | 559 | 507 | 451 | 356 | 333 | 176 | 146 | 32 | 24 | 24 | -258 | -258 | -183 | -1,600 | 239 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 804 | 1,069 | 1,404 | 1,358 | 942 | 870 | 633 | 595 | 633 | 315 | 296 | 288 | 1,426 | 1,526 | 1,218 | 266 | 5 | 243 | 227 | 215 | 161 | 149 | 141 | 127 | 107 | 129 | 141 | 168 | 174 | 120 | 62 | 48 | 46 | 75 | 21 | - |
Current Liabilities |
Loading...
|
M | 3,225 | 3,079 | 2,783 | 3,079 | 2,647 | 1,879 | 2,046 | 1,829 | 1,702 | 976 | 736 | 1,029 | 3,647 | 2,188 | 2,611 | 547 | 968 | 931 | 888 | 301 | 758 | 229 | 201 | 312 | 246 | 251 | 197 | 253 | 351 | 203 | 121 | 148 | 71 | 95 | 32 | - |
Long-Term Debt |
Loading...
|
M | 4,055 | 5,039 | 5,417 | 5,419 | 5,790 | 6,042 | 6,345 | 5,300 | 5,992 | 2,683 | 2,889 | 2,175 | 2,086 | 1,827 | 977 | 1,601 | 1,078 | 603 | 607 | 892 | 361 | 522 | 509 | 354 | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 142 | 423 | 402 | 526 | 118 | 334 | 378 | 392 | 323 | 274 | 267 | - | 227 | 151 | 158 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 5,609 | 6,980 | 7,330 | 7,634 | 7,808 | 7,335 | 7,692 | 6,912 | 7,574 | 3,505 | 4,468 | 4,092 | 2,816 | 1,365 | 1,713 | 2,313 | 1,675 | 1,093 | 1,102 | 1,301 | 761 | 771 | 643 | 478 | 610 | 708 | 832 | 1,406 | 1,075 | 644 | 324 | 117 | 9 | 23 | 6 | - |
Total Liabilities |
Loading...
|
M | 8,835 | 10,059 | 10,113 | 10,712 | 10,454 | 9,214 | 9,738 | 8,741 | 9,276 | 4,481 | 4,468 | 4,092 | 3,647 | 3,553 | 2,611 | 2,880 | 2,643 | 2,024 | 1,990 | 1,602 | 1,519 | 1,000 | 844 | 790 | 856 | 960 | 1,029 | 1,659 | 1,426 | 847 | 445 | 265 | 81 | 118 | 38 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | 0 | 110 | 27 | 1,451 | 1,990 | 2,132 | 1,975 | - | - | - | - | 54 | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | 9 | 9 | 9 | 12 | 12 | 12 | 12 | 10 | 11 | 11 | 12 | 12 | 13 | 13 | 13 | 14 | 15 | 15 | 15 | 15 | 7 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | 10,457 | - | - | 7,080 | 6,224 | 4,956 | 4,223 | 3,786 | 3,374 | 0 | 3,387 | 3,247 | 2,928 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -59 | -493 | -192 | -162 | -372 | -463 | -336 | -581 | -221 | -11 | 66 | 69 | 46 | 89 | 62 | -17 | 120 | 59 | 83 | 74 | 12 | -71 | -22 | -10 | -4 | -175 | -205 | -175 | -132 | -93 | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 900 | 955 | 925 | 961 | 903 | 59 | 66 | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 7,875 | 10,097 | 10,273 | 9,360 | 7,567 | 6,971 | 6,830 | 5,506 | 5,010 | 2,821 | 2,481 | 2,697 | 2,504 | 2,466 | 2,106 | 1,668 | 1,725 | 1,977 | 1,886 | 1,999 | 1,896 | 1,612 | 1,085 | 877 | 734 | 681 | 630 | 258 | 412 | 166 | 141 | 213 | 331 | 257 | 330 | - |
Shareholders' Equity and Liabilities |
|
M | 16,725 | 20,155 | 20,385 | 20,072 | 18,021 | 16,185 | 16,568 | 14,247 | 14,286 | 7,302 | 6,950 | 6,810 | 6,171 | 6,188 | 4,860 | 4,670 | 4,368 | 4,001 | 3,876 | 3,601 | 3,415 | 2,612 | 1,930 | 1,667 | 1,590 | 1,641 | 1,659 | 1,917 | 1,837 | 1,013 | 586 | 477 | 411 | 374 | 368 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | -1,108 | -1,060 | -1,013 | -978 | -966 | -959 | -952 | -941 | -935 | -933 | -930 | -897 | -892 | -889 | -544 | -159 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 88 | 92 | 98 | 98 | 99 | 103 | 104 | 104 | 101 | 86 | 92 | 97 | 102 | 105 | 109 | 113 | 121 | 133 | 143 | 148 | 152 | 144 | 141 | 56 | 54 | 50 | 49 | 49 | 45 | 34 | 36 | 38 | 40 | 40 | 40 | 40 |
Shareholders' Equity (Tangible) |
|
M | - | -1,963 | -1,413 | -2,344 | -4,324 | -4,288 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 6,045 | 7,173 | 7,400 | 6,840 | 6,487 | 7,079 | 6,283 | 7,133 | 3,610 | 3,404 | - | 4,466 | 2,719 | 2,519 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 5,227 | 5,532 | 5,616 | 5,994 | 6,411 | 6,060 | 6,762 | 5,850 | 6,417 | 3,030 | 3,000 | 2,655 | 4,307 | 2,488 | 2,371 | 3,322 | 1,667 | 1,157 | 1,151 | 892 | 884 | 522 | - | 486 | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 1,000 | 301 | 2 | 377 | 415 | 10 | 409 | 541 | 419 | 344 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email