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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 33 | 37 | 44 | 176 | 79 | 181 | 7 | 16 | 5 | 9 | 9 | 43 | 21 |
Short-Term Investments |
Loading...
|
M | 10 | 11 | 6,931 | - | - | - | 0 | 0 | 0 | 0 | 0 | 2 | - |
Cash and Short-Term Investments |
Loading...
|
M | 33 | 37 | 44 | 176 | 79 | 181 | 7 | 16 | 5 | 9 | 9 | 43 | 21 |
Receivables |
Loading...
|
M | 264 | 103 | 73 | 51 | 36 | 27 | 19 | 21 | 11 | 20 | 18 | 16 | 15 |
Inventory |
Loading...
|
M | -10 | -11 | 132 | 0 | - | - | 2 | 0 | 0 | 0 | 2 | 0 | - |
Other Current Assets |
Loading...
|
M | -297 | -140 | -117 | -229 | 15 | 1 | 13 | - | - | 2 | 8 | 13 | 17 |
Current Assets |
Loading...
|
M | 299 | 142 | 132 | 242 | 129 | 209 | 41 | 36 | 16 | 31 | 36 | 73 | 53 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 7 | 9 | 4 | 6 | - | - | - | - | - | - | - | - | - |
Goodwill |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - |
Intangible Assets |
Loading...
|
M | 159 | 175 | 137 | 97 | 78 | 61 | 54 | 42 | 36 | 33 | 7 | 0 | 0 |
Goodwill and Intangible Assets |
Loading...
|
M | - | - | - | - | - | - | 54 | 42 | 36 | 33 | 7 | - | - |
Tangible Assets |
Loading...
|
M | - | 6,226 | 4,492 | 2,905 | 2,236 | 1,656 | 1,126 | 811 | 636 | 486 | 287 | - | - |
Long-Term Investments |
Loading...
|
M | - | 11 | - | - | 1 | 9 | 7 | 6 | 4 | 4 | 13 | - | - |
Total Investments |
Loading...
|
M | - | 23 | - | - | - | - | 7 | 6 | 4 | 4 | 14 | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 10,472 | 8,942 | 6,508 | 4,607 | 3,431 | 2,518 | 2,016 | 1,437 | 1,097 | 865 | 506 | 335 | 320 |
Total Long-Term Assets |
Loading...
|
M | 10,631 | 9,118 | 6,649 | 4,710 | 3,510 | 2,579 | 2,070 | 1,479 | 1,137 | 902 | 519 | 348 | 330 |
Total Assets |
Loading...
|
M | 10,930 | 9,259 | 6,781 | 4,951 | 3,639 | 2,788 | 2,111 | 1,515 | 1,153 | 933 | 555 | 420 | 383 |
Accounts Payable |
Loading...
|
M | 129 | 97 | 66 | 45 | 31 | 21 | 21 | 14 | 13 | 11 | 6 | 3 | 2 |
Short-Term Debt |
Loading...
|
M | 2,373 | 2,084 | 40 | 30 | 59 | 53 | 18 | 9 | 3 | 3 | 1 | 0 | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 200 | 21 | 73 | 44 | 38 | 30 | 26 | 19 | 14 | 10 | 8 | 0 | 0 |
Other Current Liabilities |
Loading...
|
M | -2,290 | -2,022 | 0 | 0 | -38 | -37 | -6 | 0 | 4 | 2 | 4 | 8 | 11 |
Current Liabilities |
Loading...
|
M | 412 | 180 | 179 | 120 | 91 | 67 | 59 | 42 | 35 | 27 | 19 | 11 | 13 |
Long-Term Debt |
Loading...
|
M | 2,226 | 1,936 | 1,400 | 1,234 | 866 | 760 | 669 | 502 | 421 | 357 | 192 | 309 | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 148 | 147 | 57 | 67 | 59 | 53 | 18 | 9 | 3 | 3 | 1 | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 2,373 | 2,156 | 1,534 | 1,301 | 926 | 812 | 687 | 511 | 425 | 360 | 194 | 313 | 303 |
Total Liabilities |
Loading...
|
M | 2,786 | 2,336 | 1,713 | 1,421 | 1,016 | 879 | 746 | 553 | 460 | 387 | 213 | 324 | 316 |
Additional Paid-in Capital |
Loading...
|
M | - | 6,647 | 4,828 | 3,183 | 2,439 | 1,798 | 1,240 | 908 | 723 | 542 | 312 | - | - |
Common Stock (Net) |
Loading...
|
M | - | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 12 | 11 |
Retained Earnings |
Loading...
|
M | - | -256 | -191 | -163 | -119 | -88 | -67 | -59 | -48 | -22 | -6 | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 7 | 8 | -10 | -18 | -8 | 6 | 7 | 3 | -3 | -1 | 342 | - | - |
Capital Lease Obligations |
Loading...
|
M | - | - | 127 | 67 | 59 | 53 | 18 | 9 | - | - | - | - | - |
Shareholders' Equity |
|
M | 7,767 | 6,557 | 4,785 | 3,245 | 2,556 | 1,876 | 1,340 | 939 | 672 | 520 | 306 | -13 | -9 |
Shareholders' Equity and Liabilities |
|
M | 10,930 | 9,259 | 6,781 | 4,951 | 3,639 | 2,788 | 2,111 | 1,515 | 1,153 | 933 | 555 | 420 | 383 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | -546 | -342 | - | - |
Shares (Common, Diluted) |
|
M | 203 | 171 | 140 | 121 | 107 | 87 | 72 | 63 | 54 | 32 | 26 | 25 | 25 |
Shareholders' Equity (Tangible) |
|
M | - | 6,384 | 4,649 | 3,149 | 2,479 | 1,816 | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 4,057 | 1,491 | 1,440 | 1,005 | 993 | 694 | 527 | 430 | 369 | 203 | - | - |
Total Debt |
Loading...
|
M | 4,599 | 4,020 | 1,440 | 1,263 | 926 | 812 | 687 | 511 | 425 | 360 | 194 | 309 | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | 669 | 502 | 421 | 358 | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email