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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 1,784 | 2,204 | 1,342 | 1,610 | 815 | 597 | 573 | 746 | 944 | 398 | 77 | 286 | 50 | 155 | 19 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | 40 | 234 | 235 | 0 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 1,784 | 2,204 | 1,342 | 1,610 | 815 | 597 | 573 | 786 | 1,179 | 633 | 77 | 286 | 50 | 155 | 19 |
Receivables |
Loading...
|
M | 1,363 | 1,456 | 1,278 | 513 | 835 | 718 | 953 | 620 | 455 | 551 | 597 | 504 | 316 | 37 | - |
Inventory |
Loading...
|
M | 3,183 | 2,764 | 2,505 | 1,686 | 2,122 | 1,866 | 2,214 | 1,864 | 1,174 | 1,102 | 1,446 | 1,497 | 1,517 | 377 | - |
Other Current Assets |
Loading...
|
M | 268 | 123 | 75 | 59 | 52 | 56 | 64 | 137 | 77 | 73 | 56 | 13 | 63 | 11 | 0 |
Current Assets |
Loading...
|
M | 6,597 | 6,546 | 5,199 | 3,867 | 3,824 | 3,237 | 3,803 | 3,407 | 3,022 | 2,347 | 2,201 | 2,308 | 1,947 | 580 | 19 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 5,767 | 6,040 | 5,619 | 5,760 | 4,354 | 3,821 | 3,479 | 3,329 | 2,357 | 1,937 | 1,782 | 1,636 | 1,514 | 640 | 0 |
Goodwill |
Loading...
|
M | 208 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Intangible Assets |
Loading...
|
M | 9 | 236 | 10 | 10 | 24 | 26 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 3 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 216 | - | - | - | - | - | 1 | 1 | 0 | 0 | 1 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 4,929 | 1,729 | 1,643 | 3,040 | 2,676 | 2,337 | 2,025 | 1,647 | 1,218 | 654 | - | - | - | - |
Long-Term Investments |
Loading...
|
M | 881 | 0 | - | - | - | - | - | 0 | 234 | 235 | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | 40 | 469 | 470 | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 927 | 963 | 813 | 862 | 931 | 191 | 212 | 466 | 290 | 332 | 116 | 87 | 161 | 55 | 0 |
Total Long-Term Assets |
Loading...
|
M | 8,436 | 7,003 | 6,442 | 6,632 | 5,309 | 4,768 | 4,315 | 4,215 | 3,083 | 2,850 | 2,213 | 1,946 | 1,675 | 694 | 0 |
Total Assets |
Loading...
|
M | 15,033 | 13,549 | 11,641 | 10,500 | 9,132 | 8,005 | 8,118 | 7,622 | 6,105 | 5,196 | 4,414 | 4,254 | 3,621 | 1,274 | 19 |
Accounts Payable |
Loading...
|
M | 959 | 855 | 912 | 407 | 601 | 488 | 579 | 536 | 316 | 335 | 402 | 360 | 286 | 36 | 0 |
Short-Term Debt |
Loading...
|
M | 143 | 596 | 76 | 100 | 79 | 2 | 17 | 40 | 1,840 | 1,228 | 12 | - | 4 | 1 | - |
Current Revenue (Deferred) |
Loading...
|
M | 64 | 41 | 46 | 51 | 22 | 26 | 25 | 23 | 24 | 26 | 31 | 237 | 189 | 66 | - |
Other Current Liabilities |
Loading...
|
M | 3,051 | 3,709 | 2,726 | 1,893 | 1,807 | 1,618 | 1,799 | 1,458 | 1,155 | 1,182 | 1,199 | 1,006 | 1,181 | 367 | - |
Current Liabilities |
Loading...
|
M | 4,217 | 5,201 | 3,760 | 2,452 | 2,509 | 2,135 | 2,419 | 2,057 | 1,496 | 1,543 | 1,645 | 1,603 | 1,660 | 470 | 0 |
Long-Term Debt |
Loading...
|
M | 1,246 | 1,435 | 4,296 | 4,654 | 2,065 | 1,931 | 2,175 | 2,109 | 1,840 | 1,260 | 736 | 730 | 801 | 324 | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 272 | 1,322 | 942 | 1,093 | 876 | 651 | 588 | 840 | 673 | 700 | 318 | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4,184 | 3,292 | 5,349 | 5,846 | 3,038 | 2,622 | 2,796 | 2,995 | 2,514 | 1,960 | 1,054 | 927 | 853 | 345 | 0 |
Total Liabilities |
Loading...
|
M | 8,401 | 8,493 | 9,109 | 8,298 | 5,547 | 4,757 | 5,215 | 5,051 | 4,009 | 3,503 | 2,699 | 2,530 | 2,513 | 816 | 0 |
Additional Paid-in Capital |
Loading...
|
M | - | 3,202 | 2,874 | 2,846 | 2,812 | 2,634 | 2,278 | 2,246 | 1,905 | 1,508 | 657 | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 516 | 10 |
Retained Earnings |
Loading...
|
M | - | 2,056 | -796 | -1,027 | 401 | 226 | 237 | -45 | -83 | -123 | 4 | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -12 | -2 | 17 | -9 | -8 | -22 | -25 | -24 | -23 | -24 | -7 | 0 | -2 | -1 | 0 |
Capital Lease Obligations |
Loading...
|
M | 798 | 683 | 775 | 1,020 | 378 | - | 59 | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 6,488 | 5,056 | 2,533 | 2,202 | 3,586 | 3,248 | 2,903 | 2,571 | 2,096 | 1,693 | 1,715 | 420 | 1,108 | 459 | -2 |
Shareholders' Equity and Liabilities |
|
M | 15,033 | 13,549 | 11,641 | 10,500 | 9,132 | 8,005 | 8,118 | 7,622 | 6,105 | 5,196 | 4,414 | 4,254 | 3,621 | 1,274 | 19 |
Treasury Stock |
Loading...
|
M | - | -327 | -169 | -167 | -166 | -161 | -153 | -152 | -151 | -143 | 0 | - | - | - | - |
Shares (Common, Diluted) |
|
M | 131 | 127 | 123 | 121 | 122 | 119 | 114 | 104 | 94 | 74 | 33 | 97 | 21 | 21 | 21 |
Shareholders' Equity (Tangible) |
|
M | - | 4,929 | 1,729 | 1,643 | 3,040 | 2,677 | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 4,235 | 5,713 | 6,363 | 2,958 | 2,531 | 2,765 | 2,935 | 4,859 | 3,121 | 825 | - | - | - | - |
Total Debt |
Loading...
|
M | 1,389 | 2,031 | 4,372 | 4,754 | 2,144 | 1,934 | 2,192 | 2,148 | 3,681 | 2,488 | 748 | - | 805 | 325 | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | 524 | - | - | - | 2 | 6 | 40 | 1,840 | 1,228 | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email