Balance Sheet | Trend | Unit | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 | 2020-01-31 | 2019-01-31 | 2018-01-31 | 2017-01-31 | 2016-01-31 | 2015-01-31 | 2014-01-31 | 2013-01-31 | 2012-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 492 | 202 | 266 | 1,326 | 43 | 100 | 226 | 299 | 235 | 232 | 75 | 542 | 27 |
Short-Term Investments |
Loading...
|
M | 107 | 123 | 74 | 77 | 19 | 13 | 12 | 4 | 8 | 19 | 11 | 8 | 0 |
Cash and Short-Term Investments |
Loading...
|
M | 492 | 325 | 339 | 1,402 | 62 | 113 | 238 | 302 | 243 | 251 | 87 | 550 | - |
Receivables |
Loading...
|
M | 717 | 699 | 497 | 340 | 418 | 402 | 350 | 373 | 348 | 334 | 294 | 228 | 0 |
Inventory |
Loading...
|
M | 2,156 | 2,290 | 1,691 | 1,087 | 1,166 | 946 | 753 | 690 | 686 | 630 | 533 | 465 | 384 |
Other Current Assets |
Loading...
|
M | 164 | 67 | 140 | 33 | 27 | 25 | 18 | 18 | 18 | 15 | 13 | 12 | 25 |
Current Assets |
Loading...
|
M | 3,529 | 3,381 | 2,668 | 2,862 | 1,672 | 1,486 | 1,358 | 1,383 | 1,295 | 1,230 | 926 | 1,255 | 0 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 2,174 | 1,991 | 1,575 | 1,279 | 1,242 | 905 | 767 | 673 | 637 | 587 | 515 | 448 | - |
Goodwill |
Loading...
|
M | 252 | 252 | 116 | 116 | 230 | 169 | 116 | 116 | 116 | 116 | 116 | 116 | 115 |
Intangible Assets |
Loading...
|
M | 413 | 489 | 379 | 349 | 380 | 309 | 199 | 201 | 208 | 221 | 220 | 210 | 320 |
Goodwill and Intangible Assets |
Loading...
|
M | 665 | 741 | 495 | 465 | 610 | 479 | 315 | 317 | 324 | 337 | 336 | 326 | 436 |
Tangible Assets |
Loading...
|
M | - | -206 | -631 | -944 | -1,204 | -807 | -612 | -156 | -91 | -291 | 0 | 0 | 0 |
Long-Term Investments |
Loading...
|
M | 50 | 69 | 53 | 32 | 20 | 20 | 21 | 20 | 6 | 16 | 0 | 0 | 0 |
Total Investments |
Loading...
|
M | 156 | 192 | 127 | 108 | 39 | 33 | 33 | 24 | 14 | 35 | 11 | 8 | 0 |
Long-Term Assets (Other) |
Loading...
|
M | 21 | 25 | 27 | 21 | 16 | 18 | 6 | 6 | 35 | 60 | 57 | 49 | - |
Total Long-Term Assets |
Loading...
|
M | 3,247 | 3,084 | 2,363 | 2,024 | 2,095 | 1,591 | 1,200 | 1,133 | 1,151 | 1,118 | 1,025 | 961 | - |
Total Assets |
Loading...
|
M | 6,776 | 6,465 | 5,031 | 4,886 | 3,767 | 3,077 | 2,558 | 2,516 | 2,445 | 2,348 | 1,951 | 2,215 | 1,548 |
Accounts Payable |
Loading...
|
M | 1,027 | 944 | 965 | 815 | 1,086 | 687 | 560 | 519 | 462 | 476 | 368 | 358 | 176 |
Short-Term Debt |
Loading...
|
M | 104 | 133 | 133 | 59 | 50 | 18 | 20 | 23 | 15 | 11 | 17 | 12 | 0 |
Current Revenue (Deferred) |
Loading...
|
M | 90 | 85 | 248 | 72 | 72 | 71 | 543 | 462 | 368 | 372 | 306 | 299 | - |
Other Current Liabilities |
Loading...
|
M | 1,284 | 1,321 | 1,274 | 1,247 | 677 | 901 | 141 | 101 | 87 | 78 | 79 | 118 | 335 |
Current Liabilities |
Loading...
|
M | 2,505 | 2,483 | 2,619 | 2,193 | 1,884 | 1,678 | 1,264 | 1,104 | 931 | 938 | 771 | 788 | 608 |
Long-Term Debt |
Loading...
|
M | 2,705 | 2,731 | 1,937 | 2,384 | 1,628 | 1,197 | 971 | 901 | 1,132 | 815 | 794 | 1,045 | 664 |
Non-Current Liabilities (Other) |
Loading...
|
M | 86 | 79 | 53 | 56 | 67 | 45 | 54 | 49 | 0 | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 3,457 | 3,441 | 2,544 | 3,168 | 2,473 | 1,722 | 1,352 | 1,247 | 1,528 | 1,437 | 1,222 | 1,407 | - |
Total Liabilities |
Loading...
|
M | 5,962 | 5,925 | 5,164 | 5,361 | 4,357 | 3,400 | 2,616 | 2,351 | 2,459 | 2,375 | 1,992 | 2,195 | 1,618 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | -33 | 38 | -8 | 27 | 22 | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 210 | 191 | 218 | 235 | 303 | 331 | 362 | 360 | 52 | 0 |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income |
Loading...
|
M | 46 | 45 | 11 | 41 | 5 | 12 | 22 | 0 | 22 | 11 | 14 | -25 | 0 |
Capital Lease Obligations |
Loading...
|
M | 188 | 197 | 147 | 240 | 241 | 0 | 0 | 0 | 0 | - | - | - | - |
Shareholders' Equity |
|
M | 809 | 535 | -136 | -479 | -590 | -328 | -63 | 161 | -19 | -30 | -43 | 18 | 0 |
Shareholders' Equity and Liabilities |
|
M | 6,776 | 6,465 | 5,031 | 4,886 | 3,767 | 3,077 | 2,558 | 2,516 | 2,445 | 2,348 | 1,951 | 2,215 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Shares (Common, Diluted) |
|
M | 79 | 81 | 85 | 89 | 94 | 100 | 108 | 113 | 117 | 119 | 113 | 118 | - |
Shareholders' Equity (Tangible) |
|
M | - | 49 | -370 | -733 | -1,013 | -589 | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | 1,948 | 1,328 | 1,252 | 1,226 | 1,390 | - | - | - | - |
Total Debt |
Loading...
|
M | 2,809 | 2,864 | 2,070 | 2,443 | 1,677 | 1,216 | 991 | 924 | 1,147 | 826 | 811 | 1,058 | 664 |
Current Part of Long-Term Debt |
Loading...
|
M | 58 | 88 | 103 | 25 | 18 | 18 | 20 | 23 | 4 | 9 | 0 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email