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 | 76 | 79 | 83 | 70 | 42 | 80 | 166 | 191 | 503 | 389 | 507 | 507 | 55 | 254 | 475 | 344 | 502 | 607 | 189 | 479 | 74 | 37 | 30 | 16 | 57 | 51 | 113 | 109 | 161 | 100 | 110 | 86 | 114 | 98 | 66 | 110 | 97 | 83 | 91 |
Short-Term Investments |
Loading...
|
M | 15 | 0 | - | - | - | - | 0 | 7 | 11 | 123 | 0 | 0 | 0 | 20 | 50 | - | - | - | - | - | - | 29 | 70 | 55 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 91 | 79 | 83 | 70 | 42 | 80 | 166 | 191 | 503 | 389 | 507 | - | 55 | 274 | 525 | 344 | 502 | 607 | 189 | 479 | 74 | 66 | 100 | 71 | 89 | 51 | 113 | 109 | 161 | 100 | 110 | 86 | 114 | 98 | 66 | 110 | 97 | 83 | 91 |
Receivables |
Loading...
|
M | 21 | 27 | 22 | 15 | 13 | 20 | 28 | 28 | 90 | 166 | 208 | 208 | 221 | 261 | 246 | 284 | 265 | 208 | 180 | 157 | 60 | 52 | 38 | 57 | 19 | 34 | 31 | 31 | 32 | 34 | 27 | 45 | 26 | 31 | 52 | 19 | 27 | 28 | 28 |
Inventory |
Loading...
|
M | 2 | 2 | 3 | 2 | 1 | 2 | 13 | 12 | 4 | 24 | 16 | 16 | 19 | 15 | 8 | 7 | 9 | 7 | 2 | 1 | 0 | 1 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 2 | 2 | 1 | 1 | 1 | 10 | 0 | 7 | 27 | 145 | 40 | 40 | 47 | 46 | 38 | 44 | 28 | 24 | 15 | 8 | 7 | 5 | 5 | 9 | 14 | 20 | 26 | 28 | 31 | 27 | 26 | 29 | 23 | 18 | 19 | 17 | 15 | 18 | 27 |
Current Assets |
Loading...
|
M | 115 | 108 | 109 | 89 | 58 | 112 | 207 | 238 | 624 | 708 | 771 | 771 | 342 | 595 | 817 | 678 | 805 | 846 | 385 | 646 | 141 | 123 | 147 | 137 | 121 | 105 | 170 | 169 | 223 | 161 | 163 | 160 | 163 | 147 | 137 | 146 | 140 | 129 | 146 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 872 | 933 | 914 | 1,048 | 1,024 | 598 | 633 | 684 | 2,085 | 2,213 | 2,837 | - | 3,293 | 3,246 | 3,001 | 2,818 | 2,715 | 2,563 | 2,325 | 1,456 | 1,365 | 1,417 | 1,307 | 1,250 | 1,238 | 1,130 | 1,107 | 1,214 | 1,173 | 1,183 | 1,000 | 926 | 875 | 873 | 896 | 856 | 806 | 775 | 797 |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 72 | 64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 13 | 18 | 23 | 27 | 32 | 36 | 41 | 46 | 50 | 55 | 72 | 72 | 77 | 83 | 99 | 107 | 114 | 93 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 41 | 46 | 50 | 55 | 82 | 82 | 87 | 93 | 109 | 116 | 187 | 157 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 322 | 316 | 353 | 310 | 293 | 272 | 209 | 1,530 | 1,286 | -120 | - | - | 1,717 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 0 | 15 | 0 | 0 | 4 | 4 | 4 | 4 | 4 | 337 | 323 | - | - | 265 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 15 | 15 | - | - | - | - | 4 | 11 | 15 | 460 | 323 | - | - | 285 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 34 | -5 | 70 | 68 | 35 | 4 | -36 | -83 | -86 | 121 | 75 | 26 | -216 | -232 | -210 | -200 | 39 | 120 | 639 | 579 | 494 | 495 | 510 | 437 | 362 | 461 | 746 | 654 | 669 | 562 | 661 | 629 | 508 | 479 | 508 | 317 | 312 | 336 | 322 |
Total Long-Term Assets |
Loading...
|
M | 964 | 1,031 | 1,007 | 1,143 | 1,118 | 715 | 725 | 792 | 2,606 | 2,729 | 3,272 | - | 3,692 | 3,646 | 3,391 | 3,212 | 3,354 | 3,385 | 2,964 | 2,035 | 1,859 | 1,911 | 1,818 | 1,687 | 1,600 | 1,591 | 1,853 | 1,869 | 1,842 | 1,745 | 1,661 | 1,555 | 1,382 | 1,351 | 1,404 | 1,173 | 1,119 | 1,111 | 1,119 |
Total Assets |
Loading...
|
M | 1,079 | 1,139 | 1,116 | 1,232 | 1,175 | 828 | 932 | 1,030 | 3,230 | 3,436 | 4,044 | 4,044 | 4,034 | 4,241 | 4,208 | 3,890 | 4,159 | 4,231 | 3,349 | 2,681 | 2,001 | 2,035 | 1,964 | 1,824 | 1,721 | 1,696 | 2,023 | 2,037 | 2,065 | 1,905 | 1,824 | 1,715 | 1,546 | 1,498 | 1,541 | 1,318 | 1,259 | 1,240 | 1,265 |
Accounts Payable |
Loading...
|
M | 5 | 6 | 9 | 48 | 36 | 35 | 34 | 57 | 6 | 96 | 17 | 17 | 19 | 16 | 33 | 6 | 12 | 18 | 105 | 4 | 2 | 2 | 3 | 3 | 3 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 7 | 4 | 4 | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 109 | 91 | 126 | 134 | 126 | 23 | 28 | -11 | 63 | 12 | 403 | - | 15 | 45 | 33 | 27 | 34 | 35 | 27 | 30 | 48 | 21 | 24 | 14 | 15 | 24 | 28 | 26 | 27 | 27 | 24 | 22 | 33 | 23 | 18 | 15 | 17 | 11 | 29 |
Current Revenue (Deferred) |
Loading...
|
M | 16 | 22 | 18 | 9 | 12 | 7 | 5 | 10 | 11 | 16 | 11 | - | 73 | 78 | - | - | 10 | 19 | -105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 40 | 27 | 22 | -9 | -12 | -7 | -5 | 2 | 75 | -15 | 24 | 109 | 34 | 36 | 117 | 162 | 157 | 156 | 105 | 167 | 48 | 23 | 59 | 31 | 27 | 32 | 37 | 35 | 40 | 39 | 36 | 33 | 31 | 27 | 35 | 31 | 24 | 29 | 31 |
Current Liabilities |
Loading...
|
M | 169 | 146 | 176 | 182 | 162 | 58 | 63 | 58 | 154 | 109 | 455 | 455 | 140 | 174 | 183 | 195 | 213 | 228 | 132 | 201 | 98 | 46 | 86 | 49 | 45 | 62 | 71 | 66 | 71 | 71 | 64 | 59 | 72 | 54 | 57 | 46 | 41 | 40 | 60 |
Long-Term Debt |
Loading...
|
M | 357 | 400 | 423 | 390 | 337 | 322 | 421 | 525 | 634 | 1,656 | 0 | 0 | 2,051 | 1,942 | 1,813 | 1,396 | 1,531 | 1,307 | 966 | 906 | 788 | 985 | 855 | 836 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 10 | 184 | 115 | 199 | 19 | 44 | 48 | 49 | 64 | 101 | 2,957 | - | - | 275 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 555 | 653 | 601 | 670 | 672 | 440 | 556 | 719 | 1,496 | 2,041 | 3,054 | - | 2,339 | 2,257 | 2,157 | 1,870 | 1,995 | 1,796 | 1,340 | 1,054 | 985 | 1,204 | 1,065 | 1,025 | 1,015 | 926 | 1,172 | 1,200 | 1,207 | 1,021 | 987 | 889 | 709 | 732 | 776 | 577 | 556 | 538 | 568 |
Total Liabilities |
Loading...
|
M | 725 | 799 | 777 | 852 | 834 | 498 | 619 | 776 | 1,650 | 2,150 | 3,509 | 3,509 | 2,479 | 2,431 | 2,341 | 2,065 | 2,208 | 2,023 | 1,473 | 1,254 | 1,084 | 1,251 | 1,151 | 1,074 | 1,060 | 988 | 1,243 | 1,266 | 1,278 | 1,092 | 1,051 | 948 | 781 | 786 | 833 | 623 | 597 | 579 | 628 |
Additional Paid-in Capital |
Loading...
|
M | - | 597 | 594 | 593 | 590 | 588 | 585 | 584 | 1,652 | 1,507 | 414 | - | - | 404 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 3 | 44 | 44 | 44 | 44 | 41 | 41 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 40 | 40 | - | - | - | - | 40 | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | -233 | -260 | -213 | -243 | -252 | -266 | -322 | -1 | -141 | 386 | 0 | 1,555 | 2,280 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 4 | 3 | 3 | 0 | -6 | -7 | -6 | -8 | -73 | -83 | -114 | -994 | -102 | -77 | -61 | -146 | -18 | 2 | 12 | 1 | -12 | -23 | -26 | 0 | -12 | -341 | -547 | -556 | -552 | -12 | -464 | -443 | -396 | -373 | -320 | -397 | -371 | -369 | -364 |
Capital Lease Obligations |
Loading...
|
M | 173 | 234 | 196 | 263 | 337 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 354 | 340 | 339 | 380 | 342 | 329 | 313 | 254 | 1,580 | 1,286 | 534 | 534 | 1,555 | 1,810 | 1,868 | 1,723 | 1,818 | 2,207 | 1,876 | 1,426 | 917 | 784 | 813 | 750 | 661 | 708 | 780 | 769 | 785 | 810 | 768 | 762 | 760 | 707 | 701 | 696 | 662 | 662 | 637 |
Shareholders' Equity and Liabilities |
|
M | 1,079 | 1,139 | 1,116 | 1,232 | 1,175 | 828 | 932 | 1,030 | 3,230 | 3,436 | 4,044 | 4,044 | 4,034 | 4,241 | 4,208 | 3,890 | 4,159 | 4,231 | 3,349 | 2,681 | 2,001 | 2,035 | 1,964 | 1,824 | 1,721 | 1,696 | 2,023 | 2,037 | 2,065 | 1,905 | 1,824 | 1,715 | 1,546 | 1,498 | 1,541 | 1,318 | 1,259 | 1,240 | 1,265 |
Treasury Stock |
Loading...
|
M | - | -29 | - | - | - | - | 0 | 0 | 0 | 0 | -835 | -835 | -840 | -841 | -840 | -839 | -584 | -35 | -17 | -18 | -48 | -70 | -73 | -77 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 81 | 91 | 91 | 91 | 90 | 89 | 88 | 91 | 97 | 58 | 6 | 6 | 6 | 5 | 5 | 5 | 6 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 |
Shareholders' Equity (Tangible) |
|
M | - | 323 | 317 | 353 | 311 | 294 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 569 | 632 | 593 | 527 | 426 | 615 | 705 | 1,200 | 2,058 | - | - | - | 2,260 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 466 | 491 | 549 | 524 | 462 | 346 | 449 | 514 | 697 | 1,669 | 403 | - | 2,066 | 1,986 | 1,846 | 1,423 | 1,566 | 1,342 | 993 | 936 | 836 | 1,006 | 879 | 851 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 43 | 24 | 22 | 39 | 32 | 23 | 28 | 0 | 57 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email