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 | 170 | 109 | 95 | 82 | 83 | 74 | 113 | 239 | 126 | 110 | 265 | 261 | 50 | 46 | 33 | 39 | 71 | 55 | 49 | 31 | 48 | 40 | 40 | 35 | 66 | 32 | 34 | 23 | 37 | 33 | 10 | 8 | 6 | 9 | 9 | 10 | 5 | 9 | 9 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 170 | 109 | 95 | 82 | 83 | 74 | 113 | 239 | 126 | 110 | 265 | 261 | 50 | 46 | 33 | 39 | 71 | 55 | 49 | 31 | 48 | 40 | 40 | 35 | 66 | 32 | 34 | 23 | 37 | 33 | 10 | 8 | 6 | 9 | 9 | 10 | 5 | 9 | 9 |
Receivables |
Loading...
|
M | 562 | 532 | 534 | 368 | 503 | 488 | 832 | 764 | 1,168 | 1,206 | 1,334 | 1,293 | 569 | 517 | 455 | 461 | 472 | 422 | 424 | 396 | 420 | 404 | 399 | 468 | 587 | 396 | 369 | 299 | 363 | 255 | 200 | 184 | 170 | 164 | 163 | 165 | 110 | 98 | 64 |
Inventory |
Loading...
|
M | 678 | 790 | 563 | 420 | 377 | 388 | 581 | 524 | 1,174 | 1,130 | 1,243 | 1,380 | 450 | 405 | 361 | 417 | 407 | 399 | 349 | 324 | 286 | 293 | 301 | 392 | 426 | 279 | 266 | 257 | 213 | 244 | 199 | 183 | 159 | 155 | 167 | 181 | 122 | 130 | 83 |
Other Current Assets |
Loading...
|
M | 159 | 128 | 112 | 106 | 99 | 89 | 223 | 253 | 312 | 362 | 389 | 38 | 169 | 101 | 97 | 114 | 88 | 82 | 73 | 74 | 75 | 2 | 5 | 196 | 71 | 42 | 36 | 36 | 35 | 38 | 29 | 23 | 38 | 28 | 22 | 19 | 24 | 15 | 1 |
Current Assets |
Loading...
|
M | 1,569 | 1,559 | 1,304 | 975 | 1,062 | 1,039 | 1,749 | 2,672 | 2,781 | 2,902 | 3,232 | 3,260 | 1,238 | 1,069 | 946 | 1,032 | 1,038 | 958 | 895 | 825 | 829 | 811 | 836 | 1,092 | 1,151 | 749 | 705 | 614 | 647 | 569 | 439 | 399 | 373 | 357 | 360 | 375 | 260 | 252 | 158 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 362 | 345 | 310 | 301 | 283 | 273 | 546 | 539 | 943 | 950 | 1,170 | 1,224 | 388 | 329 | 334 | 344 | 367 | 330 | 312 | 336 | 344 | 351 | 330 | 353 | 404 | 308 | 294 | 299 | 267 | 411 | 316 | 290 | 258 | 264 | 283 | 244 | 161 | 179 | 142 |
Goodwill |
Loading...
|
M | 3,275 | 3,253 | 2,505 | 2,392 | 2,258 | 2,073 | 4,351 | 4,217 | 5,771 | 4,742 | 5,134 | 4,895 | 2,274 | 2,066 | 2,089 | 2,102 | 2,022 | 1,719 | 1,718 | 1,620 | 1,374 | 1,218 | 1,088 | 1,141 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangible Assets |
Loading...
|
M | 1,042 | 1,095 | 428 | 326 | 339 | 276 | 1,558 | 1,632 | 2,530 | 1,608 | 1,776 | 1,910 | 592 | 454 | 486 | 516 | 491 | 287 | 1,985 | 1,879 | 1,482 | 1,218 | 1,088 | 1,141 | 1,188 | 475 | 429 | 298 | 282 | 171 | 89 | 92 | 94 | 97 | 99 | 96 | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 4,317 | 4,347 | 2,933 | 2,718 | 2,598 | 2,349 | 5,910 | 5,849 | 8,300 | 6,350 | 6,910 | 6,804 | 2,866 | 2,520 | 2,575 | 2,617 | 2,513 | 2,006 | 3,703 | 3,499 | 2,855 | 2,437 | 2,176 | 2,282 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | 2,708 | -511 | 2,106 | -644 | -513 | -872 | -1,595 | -3,737 | -1,686 | -815 | -437 | - | 2,093 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 315 | 171 | 207 | 203 | 197 | 146 | 430 | 2,475 | 388 | 448 | 431 | 506 | 95 | 55 | 56 | 60 | 82 | 71 | 62 | 81 | 126 | 134 | 119 | 58 | 61 | 23 | 45 | 78 | 56 | 130 | 115 | 90 | 66 | 52 | 39 | 30 | 19 | 14 | 6 |
Total Long-Term Assets |
Loading...
|
M | 4,994 | 4,889 | 3,450 | 3,222 | 3,078 | 2,767 | 6,885 | 8,863 | 9,631 | 7,748 | 8,511 | 8,535 | 3,348 | 2,904 | 2,965 | 3,021 | 2,963 | 2,407 | 2,359 | 2,295 | 1,951 | 1,704 | 1,537 | 1,552 | 1,653 | 806 | 768 | 675 | 605 | 712 | 520 | 471 | 418 | 412 | 421 | 370 | 180 | 193 | 148 |
Total Assets |
Loading...
|
M | 6,563 | 6,448 | 4,754 | 4,197 | 4,140 | 3,807 | 8,634 | 11,535 | 12,412 | 10,650 | 11,743 | 11,795 | 4,586 | 3,974 | 3,911 | 4,053 | 4,001 | 3,365 | 3,254 | 3,121 | 2,781 | 2,514 | 2,372 | 2,644 | 2,803 | 1,555 | 1,473 | 1,289 | 1,253 | 1,282 | 959 | 869 | 791 | 769 | 781 | 745 | 440 | 445 | 306 |
Accounts Payable |
Loading...
|
M | 279 | 355 | 386 | 245 | 325 | 379 | 496 | 437 | 579 | 583 | 597 | 570 | 295 | 262 | 208 | 218 | 232 | 206 | 207 | 195 | 170 | 172 | 179 | 250 | 263 | 156 | 153 | 98 | 91 | 116 | 94 | 88 | 67 | 60 | - | - | - | - | - |
Short-Term Debt |
Loading...
|
M | 26 | 29 | 26 | 22 | 19 | 10 | 157 | 1 | 1 | 7 | 3 | 3 | 5 | 5 | 2 | 1 | 19 | 22 | 4 | 12 | 74 | 61 | 9 | 132 | 178 | 53 | 35 | 33 | 140 | 6 | 1 | 10 | 7 | 12 | 10 | 10 | 6 | 6 | 2 |
Current Revenue (Deferred) |
Loading...
|
M | 47 | 44 | 31 | 23 | 23 | 21 | 30 | 23 | 127 | 154 | 131 | 188 | 213 | 199 | 151 | 70 | 86 | 84 | 89 | 84 | 37 | 122 | 38 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 598 | 635 | 609 | 483 | 382 | 408 | 517 | 1,011 | 780 | 883 | 881 | 777 | 130 | 81 | 86 | 210 | 224 | 209 | 224 | 235 | 217 | 121 | 203 | 267 | 320 | 186 | 205 | 171 | 166 | 164 | 124 | 111 | 111 | 101 | 158 | 158 | 112 | 121 | 73 |
Current Liabilities |
Loading...
|
M | 950 | 1,063 | 1,052 | 773 | 749 | 819 | 1,199 | 1,471 | 1,487 | 1,627 | 1,610 | 1,538 | 642 | 547 | 446 | 499 | 561 | 521 | 525 | 527 | 497 | 476 | 428 | 649 | 761 | 395 | 392 | 302 | 397 | 286 | 219 | 210 | 185 | 172 | 168 | 168 | 119 | 127 | 76 |
Long-Term Debt |
Loading...
|
M | 1,988 | 2,317 | 894 | 840 | 1,029 | 788 | 1,441 | 4,278 | 4,709 | 2,997 | 2,553 | 2,454 | 1,304 | 703 | 803 | 953 | 1,042 | 722 | 748 | 724 | 733 | 674 | 715 | 782 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 84 | 245 | 203 | 371 | 303 | 258 | 561 | 921 | 808 | 826 | 782 | 832 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,397 | 2,676 | 1,280 | 1,318 | 1,437 | 1,152 | 2,397 | 5,809 | 6,371 | 4,352 | 3,915 | 3,774 | 1,897 | 1,225 | 1,339 | 1,535 | 1,529 | 1,174 | 1,173 | 1,146 | 1,022 | 933 | 929 | 985 | 1,049 | 451 | 450 | 424 | 353 | 564 | 370 | 323 | 256 | 281 | 373 | 363 | 163 | 173 | 96 |
Total Liabilities |
Loading...
|
M | 3,346 | 3,739 | 2,332 | 2,091 | 2,186 | 1,970 | 3,596 | 7,280 | 7,857 | 5,978 | 5,526 | 5,312 | 2,539 | 1,772 | 1,785 | 2,033 | 2,090 | 1,695 | 1,698 | 1,673 | 1,519 | 1,409 | 1,357 | 1,633 | 1,810 | 845 | 842 | 725 | 750 | 850 | 588 | 532 | 441 | 453 | 540 | 531 | 282 | 300 | 171 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,555 | 1,583 | 1,681 | 1,778 | 1,894 | 2,798 | 2,921 | 2,860 | 4,250 | 5,071 | 5,284 | - | 474 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 114 | 113 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 8 | 8 | 8 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | 1,391 | 1,051 | 631 | 401 | 169 | 2,482 | 2,068 | 1,792 | 2,044 | 1,829 | 1,292 | 2,047 | 1,625 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -244 | -239 | -214 | -207 | -227 | -229 | -243 | -736 | -645 | -380 | -44 | -7 | -151 | -22 | 21 | -27 | 122 | 17 | -1 | 25 | 0 | -45 | -38 | -34 | -16 | -285 | -235 | -227 | -185 | -353 | - | - | - | - | - | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 105 | 82 | 88 | 87 | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 3,217 | 2,708 | 2,422 | 2,106 | 1,954 | 1,836 | 5,038 | 4,254 | 4,554 | 4,672 | 6,218 | 6,483 | 2,047 | 2,202 | 2,126 | 1,899 | 1,911 | 1,670 | 1,556 | 1,448 | 1,261 | 1,106 | 1,015 | 1,011 | 993 | 709 | 631 | 564 | 503 | 432 | 371 | 337 | 350 | 316 | 241 | 214 | 159 | 145 | 135 |
Shareholders' Equity and Liabilities |
|
M | 6,563 | 6,448 | 4,754 | 4,197 | 4,140 | 3,807 | 8,634 | 11,535 | 12,412 | 10,650 | 11,743 | 11,795 | 4,586 | 3,974 | 3,911 | 4,053 | 4,001 | 3,365 | 3,254 | 3,121 | 2,781 | 2,514 | 2,372 | 2,644 | 2,803 | 1,555 | 1,473 | 1,289 | 1,253 | 1,282 | 959 | 869 | 791 | 769 | 781 | 745 | 440 | 445 | 306 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | -1,252 | -875 | -316 | -2,047 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 166 | 166 | 168 | 167 | 170 | 177 | 184 | 183 | 183 | 194 | 205 | 127 | 100 | 99 | 99 | 99 | 100 | 101 | 103 | 102 | 100 | 50 | 49 | 49 | 86 | 83 | 43 | 43 | 79 | 42 | 74 | 63 | 69 | 67 | 68 | 66 | 60 | 58 | 54 |
Shareholders' Equity (Tangible) |
|
M | - | 2,710 | -509 | 2,108 | -642 | -511 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 2,456 | 1,014 | 944 | 1,131 | 872 | 1,711 | 4,518 | 4,836 | 3,115 | 2,820 | 2,719 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 2,015 | 2,347 | 920 | 862 | 1,048 | 798 | 1,597 | 4,279 | 4,710 | 3,004 | 2,555 | 2,457 | 1,309 | 707 | 806 | 954 | 1,061 | 744 | 753 | 736 | 806 | 735 | 724 | 914 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | 1,441 | 1 | 4,686 | 3,004 | 2,550 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email