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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 412 | 460 | 260 | 2,054 | 377 | 502 | 397 | 373 | 290 | 644 | 22 | 252 | 74 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 2 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 412 | 460 | 260 | 2,054 | 377 | 502 | 397 | 373 | 290 | 644 | 22 | 252 | 74 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 |
Receivables |
Loading...
|
M | 973 | 954 | 2,105 | 2,886 | 2,500 | 2,596 | 2,725 | 2,313 | 2,266 | 559 | 136 | 64 | 24 | 26 | 18 | 12 | 6 | 5 | 4 | 8 | 4 | 3 | 1 |
Inventory |
Loading...
|
M | - | 17 | 26 | - | - | - | 0 | 40 | 49 | 22 | 9 | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | - | - |
Other Current Assets |
Loading...
|
M | 208 | 199 | 286 | 430 | 465 | 590 | 466 | 387 | 401 | 7 | 6 | 2 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | - |
Current Assets |
Loading...
|
M | 1,593 | 1,630 | 2,677 | 5,370 | 3,342 | 3,688 | 3,588 | 3,074 | 2,957 | 1,233 | 172 | 321 | 99 | 28 | 19 | 15 | 9 | 7 | 6 | 11 | 7 | 3 | 1 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 3,783 | 2,551 | 2,716 | 4,939 | 4,949 | 2,605 | 2,664 | 2,537 | 2,852 | 222 | 57 | 13 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 4 | 3 | 0 | 0 |
Goodwill |
Loading...
|
M | 1,498 | 1,472 | 2,479 | 4,599 | 4,450 | 4,467 | 4,564 | 4,326 | 4,611 | 929 | 363 | 56 | 17 | 17 | 17 | 15 | 8 | 6 | 4 | 3 | 2 | - | - |
Intangible Assets |
Loading...
|
M | 422 | 407 | 580 | 974 | 1,092 | 1,253 | 1,435 | 1,535 | 1,877 | 342 | 185 | 22 | 8 | 9 | 9 | 8 | 4 | 4 | 5 | 6 | 2 | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 1,920 | 1,879 | 3,059 | 5,573 | 5,542 | 5,720 | 5,999 | 5,861 | 6,487 | 1,271 | 549 | 78 | 25 | 26 | 26 | 23 | 12 | 10 | 8 | 9 | 4 | - | - |
Tangible Assets |
Loading...
|
M | - | -867 | -1,921 | -2,865 | -2,840 | -2,186 | -2,436 | -3,202 | -3,468 | 342 | -136 | 124 | 41 | - | - | - | - | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 196 | 209 | 255 | 287 | 295 | 257 | 351 | 224 | 233 | 35 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | - | 1 |
Total Long-Term Assets |
Loading...
|
M | 5,899 | 4,639 | 6,030 | 10,799 | 10,786 | 8,582 | 9,014 | 8,625 | 9,686 | 1,528 | 608 | 92 | 29 | 29 | 30 | 27 | 15 | 15 | 13 | 14 | 6 | 0 | 1 |
Total Assets |
Loading...
|
M | 7,492 | 6,269 | 8,707 | 16,169 | 14,128 | 12,270 | 12,602 | 11,698 | 12,643 | 2,761 | 780 | 413 | 128 | 57 | 49 | 42 | 24 | 22 | 18 | 25 | 13 | 4 | 2 |
Accounts Payable |
Loading...
|
M | 532 | 521 | 1,110 | 1,255 | 1,157 | 1,258 | 1,251 | 1,056 | 1,064 | 253 | 43 | 22 | 9 | 9 | 7 | 7 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Short-Term Debt |
Loading...
|
M | 190 | 166 | 228 | 1,821 | 552 | 367 | 104 | 137 | 135 | 2 | 2 | 0 | 2 | 2 | 8 | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 1 |
Current Revenue (Deferred) |
Loading...
|
M | 775 | - | 1,107 | 1,814 | 1,414 | 172 | 1,526 | 47 | 62 | 2 | 50 | 25 | 5 | 4 | 3 | 2 | 4 | 3 | 3 | 3 | 0 | 0 | - |
Other Current Liabilities |
Loading...
|
M | 93 | 820 | 93 | 263 | 135 | 1,516 | 117 | 1,492 | 1,433 | 125 | 5 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liabilities |
Loading...
|
M | 1,590 | 1,507 | 2,538 | 5,153 | 3,258 | 3,313 | 2,997 | 2,732 | 2,694 | 381 | 99 | 49 | 16 | 15 | 18 | 10 | 5 | 5 | 4 | 7 | 4 | 3 | 1 |
Long-Term Debt |
Loading...
|
M | 3,335 | 2,473 | 3,514 | 5,369 | 5,182 | 3,902 | 4,418 | 4,732 | 5,273 | 592 | 106 | 108 | 0 | 5 | 0 | 4 | 0 | 1 | 3 | 1 | 0 | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 285 | 259 | 327 | 2,427 | 2,297 | 488 | 596 | 374 | 682 | 58 | 28 | 4 | 0 | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 4,636 | 3,750 | 5,031 | 8,167 | 7,974 | 4,987 | 5,595 | 5,929 | 6,888 | 725 | 225 | 119 | 3 | 7 | 3 | 5 | 1 | 1 | 3 | 1 | 1 | - | - |
Total Liabilities |
Loading...
|
M | 6,226 | 5,257 | 7,569 | 13,320 | 11,232 | 8,300 | 8,592 | 8,661 | 9,582 | 1,106 | 324 | 168 | 19 | 23 | 21 | 15 | 6 | 6 | 7 | 8 | 5 | 3 | 1 |
Additional Paid-in Capital |
Loading...
|
M | - | 1,238 | 1,179 | 1,998 | 2,061 | 3,311 | 3,590 | 3,245 | 3,212 | 1,832 | 525 | 263 | 103 | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Retained Earnings |
Loading...
|
M | - | -4 | 43 | 868 | 786 | 377 | -43 | -393 | -465 | -219 | -112 | -60 | -37 | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -217 | -222 | -84 | -158 | -145 | -154 | 16 | -194 | -72 | -47 | -12 | -5 | -4 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 709 | 713 | 922 | 2,278 | 2,244 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,266 | 1,012 | 1,138 | 2,709 | 2,743 | 3,575 | 3,604 | 2,700 | 2,717 | 1,655 | 456 | 245 | 108 | 34 | 28 | 27 | 18 | 15 | 11 | 17 | 8 | 1 | 1 |
Shareholders' Equity and Liabilities |
|
M | 7,492 | 6,269 | 8,707 | 16,169 | 14,128 | 12,270 | 12,602 | 11,698 | 12,643 | 2,761 | 780 | 413 | 128 | 57 | 49 | 42 | 24 | 22 | 18 | 25 | 13 | 4 | 2 |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Shares (Common, Diluted) |
|
M | 118 | 116 | 114 | 92 | 106 | 135 | 128 | 123 | 93 | 54 | 23 | 16 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 3 | 2 | 2 |
Shareholders' Equity (Tangible) |
|
M | - | -867 | -1,921 | -2,864 | -2,799 | -2,145 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | 3,099 | 4,002 | 9,244 | 6,111 | 4,771 | 4,918 | 5,241 | 5,698 | 1,238 | 130 | 361 | 76 | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 3,525 | 2,639 | 3,742 | 7,190 | 5,734 | 4,269 | 4,521 | 4,868 | 5,408 | 594 | 108 | 109 | 2 | 7 | 8 | 5 | 0 | 1 | 3 | 2 | 3 | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 69 | 59 | 58 | 1,338 | 84 | 367 | 104 | 148 | 135 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email