Balance Sheet | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 417 | 492 | 284 | 389 | 213 | 202 | 60 | 59 | 55 | 266 | 34 | 355 | 691 | 1,326 | 1,309 | 1,086 | 801 | 43 | 124 | 270 | 96 | 100 | 62 | 90 | 173 | 226 | 163 | 29 | 256 | 299 | 45 | 22 | 183 | 235 | 94 | 157 | 235 | 232 | 45 | 22 | 77 | 75 | 7 | 30 | 92 | 542 | - | - | - | 27 |
Short-Term Investments |
Loading...
|
M | 117 | 107 | 133 | 141 | 125 | 123 | 86 | 114 | 95 | 74 | 74 | 73 | 93 | 77 | 40 | 15 | 13 | 19 | 9 | 14 | 13 | 13 | 18 | 18 | 17 | 12 | 17 | 6 | 10 | 4 | 13 | 7 | 3 | 8 | 9 | 9 | 3 | 19 | 8 | 7 | 4 | 11 | 8 | 10 | 5 | 8 | - | - | - | 0 |
Cash and Short-Term Investments |
Loading...
|
M | - | 492 | 417 | 530 | 338 | 325 | 145 | 174 | 150 | 339 | 109 | 428 | 784 | 1,402 | 1,349 | 1,101 | 814 | 62 | 132 | 284 | 109 | 113 | 79 | 108 | 190 | 238 | 180 | 35 | 266 | 302 | 58 | 29 | 187 | 243 | 103 | 166 | 238 | 251 | 53 | 29 | 81 | 87 | 14 | 40 | 97 | 550 | - | - | - | - |
Receivables |
Loading...
|
M | 506 | 717 | 590 | 541 | 651 | 699 | 555 | 410 | 447 | 497 | 496 | 323 | 296 | 340 | 301 | 227 | 310 | 418 | 387 | 300 | 366 | 402 | 352 | 269 | 303 | 350 | 350 | 286 | 326 | 373 | 325 | 264 | 295 | 348 | 329 | 211 | 261 | 334 | 306 | 220 | 256 | 294 | 268 | 183 | 192 | 228 | - | - | - | 0 |
Inventory |
Loading...
|
M | 2,195 | 2,156 | 2,586 | 2,353 | 2,503 | 2,290 | 2,475 | 2,178 | 2,002 | 1,691 | 1,745 | 1,341 | 1,277 | 1,087 | 1,067 | 916 | 1,117 | 1,166 | 1,252 | 1,076 | 1,052 | 946 | 1,010 | 879 | 820 | 753 | 842 | 764 | 770 | 690 | 885 | 739 | 676 | 686 | 729 | 680 | 614 | 630 | 670 | 588 | 631 | 533 | 600 | 575 | 505 | 465 | - | - | - | 384 |
Other Current Assets |
Loading...
|
M | 55 | 164 | 60 | 75 | 57 | 67 | 72 | 123 | 169 | 140 | 59 | 44 | 38 | 33 | 31 | 27 | 29 | 27 | 27 | 27 | 21 | 25 | 24 | 26 | 25 | 18 | 19 | 19 | 17 | 18 | 16 | 16 | 15 | 18 | 18 | 15 | 13 | 15 | 14 | 12 | 13 | 13 | 12 | 12 | 16 | 12 | - | - | - | 25 |
Current Assets |
Loading...
|
M | 3,353 | 3,529 | 3,653 | 3,498 | 3,549 | 3,381 | 3,248 | 2,885 | 2,768 | 2,668 | 2,409 | 2,136 | 2,395 | 2,862 | 2,747 | 2,271 | 2,270 | 1,672 | 1,798 | 1,687 | 1,547 | 1,486 | 1,466 | 1,281 | 1,338 | 1,358 | 1,390 | 1,104 | 1,379 | 1,383 | 1,284 | 1,047 | 1,172 | 1,295 | 1,179 | 1,072 | 1,126 | 1,230 | 1,043 | 848 | 981 | 926 | 895 | 809 | 810 | 1,255 | - | - | - | 0 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,171 | 2,174 | 2,099 | 2,034 | 2,047 | 1,991 | 1,759 | 1,622 | 1,591 | 1,575 | 1,407 | 1,367 | 1,296 | 1,279 | 1,227 | 1,212 | 1,230 | 1,242 | 1,149 | 1,089 | 1,094 | 905 | 846 | 804 | 786 | 767 | 730 | 695 | 690 | 673 | 652 | 643 | 625 | 637 | 651 | 622 | 582 | 587 | 546 | 519 | 518 | 515 | 474 | 458 | 450 | 448 | - | - | - | - |
Goodwill |
Loading...
|
M | - | 252 | - | - | - | 252 | 254 | - | - | 116 | - | - | - | 116 | 116 | 116 | 116 | 230 | 231 | 0 | 0 | 169 | 173 | 0 | - | 116 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 116 | - | - | - | 115 |
Intangible Assets |
Loading...
|
M | - | 413 | 735 | 733 | 739 | 489 | 482 | - | 505 | 379 | 480 | 466 | - | 349 | 345 | 351 | 357 | 380 | 376 | 490 | 488 | 309 | 302 | 378 | 312 | 199 | 240 | 249 | 231 | 201 | 237 | 242 | 254 | 208 | 257 | 258 | 278 | 221 | 296 | 308 | 306 | 220 | 319 | 322 | 324 | 210 | - | - | - | 320 |
Goodwill and Intangible Assets |
Loading...
|
M | - | 665 | - | - | - | 741 | 735 | - | - | 495 | - | - | - | 465 | 461 | 467 | 473 | 610 | 607 | 490 | 488 | 479 | 475 | 378 | - | 315 | 240 | 249 | 231 | 317 | 237 | 242 | 254 | 324 | 257 | 258 | 278 | 337 | 296 | 308 | 306 | 336 | 319 | 322 | 324 | 326 | - | - | - | 436 |
Tangible Assets |
Loading...
|
M | - | - | -34 | 43 | - | -206 | -569 | -510 | -720 | -631 | -710 | -884 | -719 | -944 | -911 | -1,137 | -1,270 | -1,204 | -1,170 | -1,110 | -858 | -92 | -861 | -829 | -684 | -497 | -321 | 0 | 0 | -120 | 0 | 0 | 0 | -246 | 0 | 0 | 0 | -291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 |
Long-Term Investments |
Loading...
|
M | 39 | 50 | 58 | 70 | 58 | 69 | 135 | 87 | 97 | 53 | 48 | 39 | 44 | 32 | 26 | 27 | 20 | 20 | 20 | 22 | 21 | 20 | 20 | 21 | 22 | 17 | 17 | 0 | 0 | 15 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 |
Total Investments |
Loading...
|
M | 157 | 156 | 191 | 211 | 183 | 192 | 221 | 202 | 191 | 127 | 123 | 111 | 137 | 108 | 66 | 42 | 34 | 39 | 29 | 36 | 34 | 33 | 38 | 39 | 39 | 29 | 34 | 6 | 10 | 19 | 13 | 7 | 3 | 24 | 9 | 9 | 3 | 35 | 8 | 7 | 4 | 11 | 8 | 10 | 5 | 8 | - | - | - | 0 |
Long-Term Assets (Other) |
Loading...
|
M | 1 | 21 | 32 | 35 | 31 | 25 | 32 | 36 | 34 | 27 | 24 | 24 | 20 | 21 | 20 | 19 | 17 | 16 | 16 | 17 | 16 | 18 | 8 | 9 | 6 | 6 | 6 | 6 | 6 | 6 | 20 | 33 | 28 | 35 | 44 | 62 | 57 | 60 | 62 | 60 | 59 | 57 | 55 | 53 | 50 | 49 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,290 | 3,247 | 3,237 | 3,158 | 3,163 | 3,084 | 2,903 | 2,495 | 2,443 | 2,363 | 2,164 | 2,117 | 2,034 | 2,024 | 1,977 | 1,970 | 1,967 | 2,095 | 2,006 | 1,818 | 1,811 | 1,591 | 1,507 | 1,390 | 1,306 | 1,200 | 1,186 | 1,148 | 1,167 | 1,133 | 1,142 | 1,157 | 1,122 | 1,151 | 1,169 | 1,152 | 1,104 | 1,118 | 1,073 | 1,048 | 1,039 | 1,025 | 981 | 970 | 958 | 961 | - | - | - | - |
Total Assets |
Loading...
|
M | 6,643 | 6,776 | 6,890 | 6,657 | 6,712 | 6,465 | 6,151 | 5,379 | 5,211 | 5,031 | 4,573 | 4,253 | 4,430 | 4,886 | 4,724 | 4,240 | 4,237 | 3,767 | 3,805 | 3,505 | 3,358 | 3,077 | 2,973 | 2,672 | 2,644 | 2,558 | 2,576 | 2,252 | 2,546 | 2,516 | 2,426 | 2,205 | 2,294 | 2,445 | 2,348 | 2,224 | 2,230 | 2,348 | 2,116 | 1,896 | 2,020 | 1,951 | 1,875 | 1,779 | 1,768 | 2,215 | - | - | - | 1,548 |
Accounts Payable |
Loading...
|
M | 1,278 | 1,450 | 1,526 | 1,380 | 1,603 | 944 | 1,858 | 1,571 | 1,447 | 965 | 1,420 | 1,224 | 1,273 | 815 | 1,184 | 748 | 957 | 1,086 | 1,178 | 1,028 | 1,087 | 687 | 1,044 | 823 | 818 | 560 | 828 | 652 | 695 | 519 | 747 | 574 | 576 | 462 | 626 | 550 | 561 | 476 | 622 | 455 | 589 | 368 | 515 | 442 | 554 | 358 | - | - | - | 176 |
Short-Term Debt |
Loading...
|
M | - | 104 | 140 | 137 | 137 | 133 | 450 | 316 | 460 | 133 | 119 | 60 | 55 | 59 | 91 | 59 | 738 | 50 | 49 | 49 | 47 | 18 | 20 | 20 | 25 | 20 | 23 | 134 | 24 | 23 | 23 | 88 | 14 | 15 | 13 | 19 | 11 | 11 | 12 | 51 | 7 | 17 | 64 | 114 | 13 | 12 | - | - | - | 0 |
Current Revenue (Deferred) |
Loading...
|
M | - | 90 | 95 | 92 | 84 | 85 | 127 | 231 | 321 | 248 | 104 | 79 | 75 | 72 | 74 | 76 | 75 | 72 | 70 | 68 | 69 | 71 | 72 | 68 | 66 | 543 | 292 | 264 | 268 | 462 | 240 | 220 | 175 | 368 | 178 | 150 | 147 | 372 | 158 | 139 | 136 | 306 | 132 | 123 | 132 | 299 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 165 | 860 | 857 | 896 | 829 | 1,321 | 677 | 565 | 708 | 1,274 | 513 | 605 | 613 | 1,247 | 518 | 627 | 696 | 677 | 643 | 588 | 568 | 901 | 545 | 550 | 596 | 141 | 156 | 96 | 90 | 101 | 90 | 102 | 95 | 87 | 96 | 98 | 87 | 78 | 67 | 71 | 77 | 79 | 67 | 80 | 133 | 118 | - | - | - | 335 |
Current Liabilities |
Loading...
|
M | 2,493 | 2,505 | 2,618 | 2,504 | 2,653 | 2,483 | 3,112 | 2,683 | 2,936 | 2,619 | 2,156 | 1,968 | 2,016 | 2,193 | 1,866 | 1,511 | 2,465 | 1,884 | 1,939 | 1,733 | 1,770 | 1,678 | 1,681 | 1,461 | 1,505 | 1,264 | 1,299 | 1,147 | 1,077 | 1,104 | 1,101 | 984 | 859 | 931 | 913 | 816 | 805 | 938 | 858 | 715 | 808 | 771 | 778 | 758 | 832 | 788 | - | - | - | 608 |
Long-Term Debt |
Loading...
|
M | 2,770 | 2,705 | 2,825 | 2,672 | 2,772 | 2,731 | 2,281 | 2,146 | 1,945 | 1,937 | 1,977 | 1,996 | 1,958 | 2,384 | 2,487 | 2,534 | 1,723 | 1,628 | 1,622 | 1,625 | 1,225 | 1,197 | 1,200 | 1,193 | 1,037 | 788 | 787 | 690 | 691 | 691 | 692 | 687 | 809 | 812 | 805 | 802 | 811 | 815 | 812 | 805 | 810 | 794 | 795 | 794 | 1,051 | 1,045 | - | - | - | 664 |
Non-Current Liabilities (Other) |
Loading...
|
M | 96 | 86 | 102 | 81 | 85 | 79 | 79 | 51 | 54 | 53 | 51 | 53 | 53 | 56 | 57 | 77 | 68 | 67 | 67 | 46 | 46 | 45 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,496 | 3,457 | 3,565 | 3,371 | 3,482 | 3,441 | 2,869 | 2,687 | 2,487 | 2,544 | 2,643 | 2,704 | 2,664 | 3,168 | 3,305 | 3,395 | 2,566 | 2,473 | 2,424 | 2,387 | 1,952 | 1,722 | 1,673 | 1,657 | 1,505 | 1,352 | 1,375 | 1,199 | 1,308 | 1,247 | 1,315 | 1,295 | 1,393 | 1,528 | 1,423 | 1,439 | 1,376 | 1,437 | 1,267 | 1,226 | 1,229 | 1,222 | 1,161 | 1,152 | 1,433 | 1,407 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 5,989 | 5,962 | 6,183 | 5,875 | 6,134 | 5,925 | 5,981 | 5,370 | 5,423 | 5,164 | 4,799 | 4,671 | 4,680 | 5,361 | 5,171 | 4,906 | 5,030 | 4,357 | 4,363 | 4,120 | 3,723 | 3,400 | 3,354 | 3,117 | 3,010 | 2,616 | 2,674 | 2,345 | 2,384 | 2,351 | 2,415 | 2,279 | 2,252 | 2,459 | 2,336 | 2,255 | 2,182 | 2,375 | 2,125 | 1,941 | 2,037 | 1,992 | 1,939 | 1,911 | 2,265 | 2,195 | - | - | - | 1,618 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40 | -33 | 45 | 44 | 41 | 4 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 194 | 209 | 210 | 213 | 191 | 186 | 191 | 186 | 187 | 215 | 218 | 218 | 216 | 227 | 235 | 241 | 241 | 305 | 303 | 301 | 309 | 326 | 331 | 339 | 354 | 362 | 362 | 362 | 361 | 361 | 360 | 360 | 360 | 0 | 52 | - | - | - | 0 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | 46 | 24 | 79 | 48 | 45 | -7 | 7 | 21 | 11 | 23 | 26 | 41 | 41 | 20 | 27 | 10 | 5 | 4 | 2 | 11 | 12 | 8 | 22 | 33 | 22 | 21 | 12 | 22 | 0 | 15 | 10 | 2 | 22 | 6 | 7 | -8 | 11 | 8 | 7 | 15 | 14 | -12 | -22 | 0 | -25 | - | - | - | 0 |
Capital Lease Obligations |
Loading...
|
M | 189 | 188 | 185 | 188 | 197 | 197 | 161 | 151 | 149 | 147 | 235 | 243 | 239 | 240 | 242 | 244 | 253 | 241 | 215 | 213 | 223 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 649 | 809 | 702 | 776 | 573 | 535 | 166 | 6 | -215 | -136 | -230 | -421 | -254 | -479 | -451 | -670 | -798 | -590 | -563 | -619 | -370 | -328 | -386 | -451 | -371 | -63 | -104 | -99 | 156 | 161 | 6 | -79 | 37 | -19 | 8 | -35 | 45 | -30 | -12 | -47 | -19 | -43 | -66 | -134 | -497 | 18 | - | - | - | 0 |
Shareholders' Equity and Liabilities |
|
M | - | 6,776 | 6,890 | 6,657 | 6,712 | 6,465 | 6,151 | 5,379 | 5,211 | 5,031 | 4,573 | 4,253 | 4,430 | 4,886 | 4,724 | 4,240 | 4,237 | 3,767 | 3,805 | 3,505 | 3,358 | 3,077 | 2,973 | 2,672 | 2,644 | 2,558 | 2,576 | 2,252 | 2,546 | 2,516 | 2,426 | 2,205 | 2,294 | 2,445 | 2,348 | 2,224 | 2,230 | 2,348 | 2,116 | 1,896 | 2,020 | 1,951 | 1,875 | 1,779 | 1,768 | 2,215 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 |
Shares (Common, Diluted) |
|
M | 75 | 77 | 78 | 79 | 80 | 80 | 80 | 81 | 83 | 84 | 84 | 86 | 88 | 88 | 90 | 88 | 88 | 90 | 91 | 97 | 98 | 97 | 99 | 100 | 102 | 103 | 104 | 112 | 112 | 112 | 112 | 113 | 115 | 117 | 117 | 119 | 119 | 118 | 118 | 119 | 119 | 118 | 118 | 111 | 118 | 118 | 118 | 118 | 118 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | 219 | 305 | - | 49 | -322 | -263 | -459 | -370 | -447 | -691 | -510 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,494 | 1,948 | 1,989 | 2,142 | 1,573 | 267 | 99 | 128 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 2,809 | 2,965 | 2,809 | 2,909 | 2,864 | 2,731 | 2,462 | 2,405 | 2,070 | 2,096 | 2,056 | 2,012 | 2,443 | 2,578 | 2,593 | 2,461 | 1,677 | 1,671 | 1,673 | 1,271 | 1,216 | 1,220 | 1,213 | 1,062 | 808 | 810 | 824 | 716 | 714 | 715 | 776 | 822 | 826 | 818 | 820 | 822 | 826 | 823 | 856 | 817 | 811 | 860 | 908 | 1,064 | 1,058 | - | - | - | 664 |
Current Part of Long-Term Debt |
Loading...
|
M | 59 | 58 | 93 | 91 | 91 | 88 | 414 | 283 | 427 | 103 | 83 | 24 | 21 | 25 | 57 | 26 | 704 | 18 | 19 | 20 | 17 | 18 | 20 | 20 | 20 | 16 | 17 | 0 | 0 | 17 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email