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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 96 | 107 | 101 | 50 | 28 | 39 | 46 | 24 | 62 | 36 | 50 | 44 | 29 | 17 | 14 | 20 | 11 | 13 | 9 | 11 | 14 | 8 | 5 | 7 | 20 | 39 | 96 | 70 | 5 |
Short-Term Investments |
Loading...
|
M | - | - | - | 1,500 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 96 | 107 | 101 | 50 | 28 | 39 | 46 | 24 | 62 | 36 | 50 | 44 | 29 | 17 | 14 | 20 | 11 | 13 | 9 | 11 | 14 | 8 | 5 | 7 | 20 | 39 | 96 | 70 | 5 |
Receivables |
Loading...
|
M | 1,115 | 907 | 734 | 807 | 960 | 929 | 955 | 879 | 782 | 701 | 606 | 553 | 445 | 397 | 323 | 295 | 449 | 470 | 413 | 382 | 348 | 320 | 258 | 191 | 140 | 126 | 93 | 52 | 27 |
Inventory |
Loading...
|
M | 4,293 | 3,509 | 3,129 | 3,426 | 4,261 | 4,040 | 3,944 | 3,408 | 3,464 | 2,819 | 2,538 | 1,991 | 1,605 | 1,524 | 1,307 | 1,593 | 1,688 | 1,520 | 1,224 | 1,327 | 1,184 | 973 | 641 | 738 | 508 | 410 | 324 | 169 | 102 |
Other Current Assets |
Loading...
|
M | 176 | 142 | 112 | 127 | 85 | 87 | 82 | 102 | 87 | 125 | 89 | 91 | 80 | 70 | 101 | 99 | 153 | 285 | 233 | 44 | 43 | 28 | 16 | 15 | 11 | 16 | 20 | 12 | 8 |
Current Assets |
Loading...
|
M | 5,680 | 4,664 | 4,075 | 4,409 | 5,334 | 5,095 | 5,027 | 4,422 | 4,408 | 3,868 | 3,347 | 2,773 | 2,193 | 2,008 | 1,743 | 2,007 | 2,302 | 2,287 | 1,880 | 1,764 | 1,589 | 1,329 | 922 | 952 | 679 | 591 | 533 | 302 | 142 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 5,171 | 4,913 | 4,894 | 4,821 | 4,727 | 2,250 | 2,109 | 1,807 | 1,496 | 1,329 | 1,241 | 1,024 | 859 | 740 | 727 | 662 | 618 | 583 | 424 | 415 | 371 | 313 | 185 | 107 | 68 | 52 | 38 | 22 | 12 |
Goodwill |
Loading...
|
M | 2,235 | 2,155 | 2,124 | 1,928 | 1,911 | 1,752 | 1,661 | 1,291 | 1,323 | 1,266 | 1,149 | 975 | 907 | 815 | 810 | 778 | 1,425 | 1,244 | 1,012 | 1,064 | 993 | 945 | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 748 | 691 | 2,766 | 2,492 | 2,463 | 2,238 | 2,135 | 1,711 | 1,731 | 1,653 | 1,449 | 1,258 | 1,139 | 1,018 | 1,012 | 975 | 239 | 247 | 1,012 | 1,247 | 1,087 | 981 | 784 | 665 | 495 | 482 | 327 | 177 | 49 |
Goodwill and Intangible Assets |
Loading...
|
M | 2,983 | 2,846 | 4,890 | 4,420 | 4,374 | 3,990 | 3,795 | 3,003 | 3,054 | 2,919 | 2,598 | 2,233 | 2,045 | 1,833 | 1,822 | 1,752 | 1,664 | 1,491 | 2,024 | 2,311 | 2,080 | 1,927 | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 1,302 | 1,329 | 811 | 330 | 371 | 261 | 40 | 59 | 0 | 55 | 46 | -3 | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 1,775 | 1,637 | 1,688 | 1,500 | 1,399 | 1,305 | 1,257 | 893 | 336 | 353 | 347 | 303 | 299 | 288 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | 3,000 | - | - | 1,257 | 893 | 336 | 353 | 347 | 303 | 299 | 288 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 63 | -667 | 1,730 | 1,526 | 1,420 | 1,321 | 1,271 | 922 | 364 | 379 | 379 | 324 | 312 | 303 | 314 | 516 | 85 | 110 | 278 | 107 | 90 | 67 | 55 | 39 | 37 | 60 | 78 | 21 | 34 |
Total Long-Term Assets |
Loading...
|
M | 10,722 | 9,450 | 9,389 | 8,838 | 8,610 | 5,809 | 5,514 | 4,440 | 3,590 | 3,361 | 3,069 | 2,606 | 2,310 | 2,061 | 2,053 | 1,957 | 2,367 | 2,183 | 1,715 | 1,769 | 1,549 | 1,362 | 1,025 | 811 | 600 | 594 | 442 | 221 | 94 |
Total Assets |
Loading...
|
M | 16,401 | 14,115 | 13,465 | 13,247 | 13,944 | 10,905 | 10,541 | 8,861 | 7,998 | 7,228 | 6,416 | 5,379 | 4,502 | 4,070 | 3,796 | 3,963 | 4,669 | 4,470 | 3,594 | 3,533 | 3,137 | 2,690 | 1,947 | 1,763 | 1,279 | 1,184 | 976 | 523 | 236 |
Accounts Payable |
Loading...
|
M | 4,638 | 854 | 767 | 675 | 639 | 598 | 642 | 497 | 494 | 418 | 375 | 263 | 223 | 262 | 190 | 179 | 268 | 301 | 212 | 221 | 164 | 131 | 77 | 55 | 47 | 38 | 34 | 24 | 12 |
Short-Term Debt |
Loading...
|
M | 298 | 3,072 | 2,637 | 3,232 | 4,110 | 3,883 | 3,835 | 3,366 | 3,409 | 2,770 | 2,658 | 2,144 | 1,706 | 1,489 | 1,209 | 1,492 | 1,567 | 1,186 | 1,181 | 1,278 | 1,147 | 923 | 624 | 731 | 489 | 422 | 345 | 177 | 114 |
Current Revenue (Deferred) |
Loading...
|
M | 280 | 292 | 870 | 767 | 702 | 567 | 524 | 360 | 309 | 310 | 264 | 224 | 203 | - | 228 | 196 | 213 | 214 | 175 | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 442 | 496 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 133 | 36 | 62 | 18 | 207 | 3 | 13 | 48 | 52 | 97 | 192 | 186 | 145 | 86 | 72 | 46 | 45 | 52 | 23 | 13 |
Current Liabilities |
Loading...
|
M | 5,658 | 4,713 | 4,275 | 4,675 | 5,451 | 5,048 | 5,000 | 4,230 | 4,217 | 3,630 | 3,332 | 2,694 | 2,150 | 1,959 | 1,630 | 1,880 | 2,096 | 1,753 | 1,665 | 1,692 | 1,497 | 1,199 | 786 | 859 | 582 | 506 | 431 | 224 | 139 |
Long-Term Debt |
Loading...
|
M | 1,420 | 1,547 | 1,392 | 1,602 | 2,257 | 2,125 | 2,090 | 1,829 | 1,255 | 1,316 | 1,033 | 918 | 847 | 769 | 934 | 1,088 | 830 | 1,169 | 577 | 575 | 643 | 651 | 552 | 378 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 271 | 2,559 | 1,329 | 2,771 | 2,745 | 519 | 540 | 431 | 212 | 191 | 167 | 163 | 148 | 117 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 5,988 | 5,227 | 5,095 | 5,246 | 5,682 | 3,222 | 3,112 | 2,852 | 1,946 | 1,917 | 1,562 | 1,369 | 1,212 | 1,065 | 1,220 | 1,299 | 1,151 | 1,421 | 784 | 766 | 811 | 786 | 645 | 442 | 266 | 337 | 244 | 17 | 34 |
Total Liabilities |
Loading...
|
M | 11,646 | 9,940 | 9,370 | 9,921 | 11,133 | 8,270 | 8,113 | 7,082 | 6,164 | 5,547 | 4,893 | 4,063 | 3,362 | 3,024 | 2,850 | 3,179 | 3,247 | 3,174 | 2,448 | 2,458 | 2,309 | 1,986 | 1,431 | 1,301 | 848 | 843 | 675 | 242 | 173 |
Additional Paid-in Capital |
Loading...
|
M | - | 0 | 42 | 312 | 320 | 478 | 532 | 497 | 656 | 691 | 694 | 700 | 702 | 739 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | 4,483 | 4,197 | 3,151 | 2,676 | 2,366 | 2,009 | 1,505 | 1,257 | 1,015 | 799 | 611 | 459 | 304 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -264 | -335 | -169 | -161 | -203 | -235 | -147 | -251 | -123 | -53 | 12 | -7 | -26 | -2 | 9 | -46 | 100 | 79 | 22 | 53 | 34 | 6 | -8 | -24 | -16 | -14 | -6 | -4 | - |
Capital Lease Obligations |
Loading...
|
M | 2,336 | 2,336 | 2,374 | 2,350 | 2,301 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 4,726 | 4,175 | 4,095 | 3,326 | 2,812 | 2,635 | 2,428 | 1,780 | 1,835 | 1,681 | 1,522 | 1,316 | 1,140 | 1,046 | 946 | 784 | 1,421 | 1,296 | 1,146 | 1,075 | 828 | 704 | 516 | 462 | 431 | 342 | 301 | 282 | 49 |
Shareholders' Equity and Liabilities |
|
M | 16,401 | 14,115 | 13,465 | 13,247 | 13,944 | 10,905 | 10,541 | 8,861 | 7,998 | 7,228 | 6,416 | 5,379 | 4,502 | 4,070 | 3,796 | 3,963 | 4,669 | 4,470 | 3,594 | 3,533 | 3,137 | 2,690 | 1,947 | 1,763 | 1,279 | 1,184 | 976 | 523 | 236 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | -45 | -26 | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 68 | 74 | 80 | 81 | 83 | 85 | 86 | 86 | 90 | 90 | 90 | 90 | 91 | 92 | 92 | 94 | 95 | 94 | 188 | 182 | 166 | 82 | 56 | 59 | 53 | 40 | 74 | 43 | 21 |
Shareholders' Equity (Tangible) |
|
M | - | 1,302 | 1,329 | 811 | 330 | 371 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 4,725 | 4,129 | 4,883 | 6,395 | 6,047 | 5,971 | 5,219 | 4,726 | 4,122 | 3,741 | 3,106 | 2,582 | 2,275 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,717 | 4,618 | 4,029 | 4,834 | 6,367 | 6,008 | 5,925 | 5,195 | 4,664 | 4,086 | 3,691 | 3,063 | 2,552 | 2,259 | 2,143 | 2,579 | 2,398 | 2,354 | 1,757 | 1,853 | 1,790 | 1,574 | 1,176 | 1,109 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 3,981 | 3,072 | 2,637 | 1,451 | 1,697 | 1,521 | 1,491 | 1,282 | 28 | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email