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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 114 | 69 | 147 | 137 | 130 | 116 | 98 | 93 | 96 | 73 | 53 | 78 | 12 | 15 | 25 | 16 | 41 | 53 | 77 | 99 | 68 | 58 | 116 | 120 | 152 | 163 | 106 | 114 | 141 | 131 | 107 | 87 | 125 | 435 | 166 | 138 | 165 |
Short-Term Investments |
Loading...
|
M | 53 | 70 | 0 | 18 | - | 0 | 4 | 4 | 4 | 4 | 3 | 5 | 3 | 0 | 5 | 6 | 6 | 10 | 9 | 9 | 6 | 10 | 4 | 69 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 168 | 139 | 147 | 137 | 130 | 116 | 98 | 93 | 96 | 73 | 53 | 78 | 12 | 15 | 30 | 22 | 47 | 63 | 86 | 109 | 74 | 68 | 120 | 120 | 152 | 163 | 106 | 114 | 141 | 131 | 107 | 87 | 125 | 435 | 166 | 138 | 165 |
Receivables |
Loading...
|
M | 18 | 19 | 16 | 11 | 13 | 28 | 12 | 11 | 9 | 9 | 11 | 12 | 15 | 32 | 17 | 29 | 23 | 22 | 27 | 26 | 157 | 137 | 129 | 132 | 145 | 134 | 149 | 139 | 147 | 164 | 158 | 123 | 134 | 223 | 148 | 137 | 237 |
Inventory |
Loading...
|
M | 31 | 31 | 26 | 18 | 18 | 17 | 15 | 15 | 15 | 17 | 13 | 11 | 20 | 18 | 16 | 23 | 24 | 22 | 23 | 29 | 266 | 210 | 231 | 206 | 191 | 229 | 193 | 233 | 252 | 185 | 194 | 216 | 197 | 208 | 134 | 120 | 192 |
Other Current Assets |
Loading...
|
M | 2 | 2 | 5 | 4 | 4 | 5 | 5 | 5 | 4 | 9 | 8 | 11 | 12 | 16 | 14 | 15 | 13 | 14 | 0 | 19 | 35 | 2 | 2 | 96 | 19 | 21 | 7 | 15 | 11 | 6 | 9 | 209 | 340 | 18 | 138 | 4 | 12 |
Current Assets |
Loading...
|
M | 218 | 194 | 194 | 171 | 165 | 167 | 131 | 123 | 125 | 108 | 84 | 113 | 58 | 82 | 77 | 88 | 108 | 121 | 149 | 182 | 567 | 486 | 559 | 554 | 506 | 546 | 455 | 500 | 551 | 486 | 468 | 636 | 796 | 884 | 586 | 399 | 605 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 26 | 29 | 29 | 29 | 31 | 32 | 33 | 34 | 34 | 34 | 34 | 34 | 52 | 61 | 64 | 68 | 73 | 71 | 69 | 75 | 436 | 379 | 330 | 324 | 349 | 382 | 411 | 466 | 459 | 408 | 379 | 746 | 739 | 577 | 381 | 344 | 543 |
Goodwill |
Loading...
|
M | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 48 | 45 | 44 | 44 | 55 | 33 | 27 | 21 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | - | - | - | - | - | 0 | 33 | 28 | 29 | 27 | 27 | 0 | 50 | 46 | 1 | 46 | 57 | 37 | 27 | 21 | 8 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 32 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | 27 | 60 | 56 | 57 | 54 | 54 | 27 | 97 | 90 | 46 | 90 | 112 | 70 | 54 | 42 | 15 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 355 | 335 | 285 | 277 | 257 | 308 | 151 | 123 | 210 | 328 | 347 | 367 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 266 | 332 | 318 | 272 | 276 | 290 | 356 | 197 | 141 | 238 | 537 | 503 | 593 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 319 | 402 | 318 | 290 | - | 290 | 360 | 201 | 144 | 242 | 541 | 508 | 596 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 2 | -9 | 27 | 27 | 27 | 2 | -6 | 3 | 3 | 2 | 3 | -168 | 7 | -1 | 16 | 219 | 289 | 305 | 239 | 269 | 254 | 246 | 262 | 243 | 201 | 227 | 233 | 255 | 261 | 268 | 360 | 90 | 297 | 505 | 546 | 94 | 124 |
Total Long-Term Assets |
Loading...
|
M | 382 | 416 | 403 | 377 | 393 | 381 | 421 | 261 | 225 | 393 | 601 | 568 | 703 | 472 | 326 | 332 | 417 | 408 | 336 | 365 | 697 | 625 | 592 | 567 | 550 | 609 | 644 | 721 | 721 | 676 | 739 | 836 | 1,036 | 1,082 | 926 | 442 | 699 |
Total Assets |
Loading...
|
M | 600 | 610 | 596 | 548 | 557 | 547 | 552 | 385 | 349 | 501 | 686 | 681 | 761 | 554 | 403 | 420 | 525 | 529 | 485 | 547 | 1,264 | 1,112 | 1,151 | 1,121 | 1,056 | 1,155 | 1,098 | 1,221 | 1,272 | 1,162 | 1,207 | 1,472 | 1,831 | 1,967 | 1,512 | 841 | 1,304 |
Accounts Payable |
Loading...
|
M | 4 | 4 | 3 | 3 | 3 | 5 | 4 | 5 | 5 | 6 | 3 | 5 | 8 | 9 | 7 | 7 | 9 | 9 | 11 | 15 | 103 | 168 | 176 | 148 | 190 | 188 | 162 | 154 | 166 | 168 | 177 | 190 | 208 | 185 | 164 | - | - |
Short-Term Debt |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | - | - | 1 | 10 | 10 | - | - | - | - | 0 | 0 | 0 | 1 | 47 | 71 | 57 | 101 | 91 | 118 | 83 | 43 | 36 | 44 | 139 | 180 | 466 | 20 | 59 |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | 34 | - | - | - | - | - | - | - | 0 | 1 | 1 | - | - | - | - | 43 | 64 | 85 | 55 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 27 | 29 | 27 | 25 | 26 | 76 | 15 | 26 | 19 | 19 | 16 | 18 | 21 | 25 | 35 | 39 | 39 | 38 | 2 | 4 | 52 | 15 | 74 | 79 | 17 | 21 | 23 | 19 | 54 | 34 | 20 | 16 | 13 | 36 | 18 | 259 | 372 |
Current Liabilities |
Loading...
|
M | 30 | 32 | 31 | 28 | 30 | 81 | 20 | 31 | 24 | 25 | 19 | 25 | 41 | 45 | 42 | 45 | 48 | 47 | 56 | 82 | 240 | 238 | 299 | 298 | 265 | 310 | 276 | 290 | 302 | 245 | 233 | 249 | 360 | 400 | 647 | 279 | 431 |
Long-Term Debt |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 17 | 27 | 65 | 43 | 42 | 50 | - | 1 | 0 | 356 | 325 | 195 | 195 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 17 | 125 | 137 | 151 | 167 | 131 | 130 | 133 | - | - | 136 | 79 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 178 | 175 | 181 | 185 | 200 | 162 | 179 | 160 | 160 | 225 | 298 | 268 | 294 | 245 | 175 | 174 | 216 | 189 | 163 | 119 | 736 | 600 | 458 | 472 | 516 | 692 | 1,044 | 1,134 | 1,176 | 1,208 | 1,236 | 1,367 | 1,527 | 1,526 | 726 | 418 | 1,393 |
Total Liabilities |
Loading...
|
M | 208 | 207 | 211 | 213 | 230 | 244 | 199 | 191 | 184 | 249 | 317 | 293 | 335 | 290 | 217 | 219 | 264 | 235 | 219 | 201 | 976 | 838 | 757 | 770 | 781 | 1,002 | 1,320 | 1,425 | 1,478 | 1,453 | 1,469 | 1,616 | 1,888 | 1,927 | 1,373 | 696 | 1,823 |
Additional Paid-in Capital |
Loading...
|
M | - | 299 | 300 | 299 | 299 | 301 | 301 | 301 | 301 | - | 300 | 300 | 300 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 300 | 297 | 258 | 251 | 225 | 220 | 104 | 179 | 251 | 84 | 164 | 114 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -220 | -223 | -241 | -251 | -252 | -248 | -192 | -233 | -245 | -182 | -35 | -95 | -5 | -109 | -143 | -165 | -98 | -123 | -150 | -143 | -167 | -186 | -206 | -182 | -159 | -457 | -466 | -491 | -487 | -439 | -387 | -400 | -419 | -399 | -342 | -321 | -606 |
Capital Lease Obligations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 370 | 382 | 362 | 312 | 305 | 284 | 335 | 178 | 150 | 237 | 355 | 375 | 415 | 253 | 175 | 188 | 246 | 249 | 220 | 287 | 201 | 265 | 387 | 344 | 271 | 152 | -222 | -204 | -209 | -293 | -265 | -146 | -58 | 39 | 137 | 145 | -520 |
Shareholders' Equity and Liabilities |
|
M | 600 | 610 | 596 | 548 | 557 | 547 | 552 | 385 | 349 | 501 | 686 | 681 | 761 | 554 | 403 | 420 | 525 | 529 | 485 | 547 | 1,264 | 1,112 | 1,151 | 1,121 | 1,056 | 1,155 | 1,098 | 1,221 | 1,272 | 1,162 | 1,207 | 1,472 | 1,831 | 1,967 | 1,512 | 841 | 1,304 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | -179 | -251 | -369 | -388 | 0 | - | - | - | - | - | - | - | -434 | -436 | -415 | -401 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 48 | 48 | 49 | 50 | 51 | 52 | 52 | 50 | 52 | 52 | 51 | 51 | 51 | 60 | 66 | 56 | 66 | 60 |
Shareholders' Equity (Tangible) |
|
M | - | 361 | 341 | 291 | 283 | 263 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 140 | 148 | 138 | 130 | 117 | 99 | 94 | - | - | - | 96 | 49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | 18 | 37 | 75 | - | - | - | - | 2 | 0 | 357 | 326 | 243 | 266 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | 0 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email