Balance Sheet | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 404 | 334 | 290 | 226 | 254 | 210 | 177 | 161 | 225 | 649 | 754 | 737 | 329 | 299 | 269 | 171 | 192 | 175 | 815 | 329 | 361 | 289 | 262 | 229 | 199 | 184 | 170 | 155 | 140 | 125 | 109 | 93 | 84 | 85 | 109 | 75 | 111 | 108 | 21 | 14 | 14 | - | - | - | 6 |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 41 | 41 | 41 | 41 | 41 | 41 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 0 | 0 | 0 | - | - | - | - | - | 1 |
Cash and Short-Term Investments |
Loading...
|
M | 404 | 334 | 290 | 226 | 254 | 210 | 177 | 161 | 225 | 649 | 754 | 737 | 329 | 299 | 269 | 171 | 192 | 175 | 815 | 329 | 361 | 330 | 303 | 270 | 240 | 225 | 210 | 196 | 180 | 166 | 149 | 133 | 124 | 125 | 149 | 115 | 111 | 108 | 21 | 14 | 14 | - | - | - | - |
Receivables |
Loading...
|
M | 105 | 96 | 93 | 98 | 97 | 88 | 90 | 86 | 87 | 84 | 74 | 74 | 73 | 64 | 70 | 70 | 70 | 67 | 27 | 27 | 26 | 24 | 25 | 23 | 22 | 21 | 21 | 19 | 17 | 14 | 17 | 16 | 14 | 10 | 11 | 10 | 9 | 6 | 6 | 6 | 6 | - | - | - | - |
Inventory |
Loading...
|
M | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | 0 |
Other Current Assets |
Loading...
|
M | 49 | 44 | 40 | 34 | 32 | 34 | 41 | 32 | 38 | 31 | 33 | 54 | 59 | 32 | 44 | 43 | 34 | 29 | 11 | 8 | 8 | 9 | 12 | 11 | 3 | 6 | 8 | 4 | 3 | 5 | 7 | 6 | 2 | 3 | 6 | 4 | 4 | 4 | 4 | 1 | 4 | - | - | - | 4 |
Current Assets |
Loading...
|
M | 557 | 474 | 423 | 358 | 383 | 332 | 309 | 279 | 351 | 764 | 861 | 865 | 460 | 396 | 383 | 284 | 296 | 270 | 854 | 365 | 395 | 364 | 340 | 304 | 265 | 253 | 240 | 219 | 201 | 186 | 174 | 156 | 143 | 141 | 168 | 130 | 125 | 119 | 31 | 24 | 24 | - | - | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 54 | 58 | 61 | 67 | 69 | 74 | 79 | 84 | 87 | 106 | 111 | 114 | 119 | 124 | 130 | 133 | 117 | 124 | 47 | 46 | 8 | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 5 | 5 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | - | - | - | - |
Goodwill |
Loading...
|
M | 1,648 | 1,648 | 1,648 | 1,648 | 1,648 | 1,646 | 1,646 | 1,646 | 1,646 | 1,364 | 1,364 | 1,364 | 1,327 | 1,327 | 1,334 | 1,333 | 1,334 | 1,335 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | 5 |
Intangible Assets |
Loading...
|
M | 836 | 861 | 882 | 908 | 936 | 965 | 992 | 1,008 | 973 | 821 | 770 | 781 | 767 | 776 | 783 | 777 | 783 | 796 | 89 | 81 | 80 | 81 | 82 | 82 | 84 | 85 | 74 | 65 | 65 | 66 | 66 | 66 | 67 | 61 | 27 | 27 | 27 | 26 | 26 | 25 | 25 | - | - | - | 29 |
Goodwill and Intangible Assets |
Loading...
|
M | 2,484 | 2,509 | 2,530 | 2,556 | 2,585 | 2,610 | 2,638 | 2,654 | 2,619 | 2,184 | 2,134 | 2,144 | 2,094 | 2,103 | 2,117 | 2,110 | 2,117 | 2,131 | 93 | 86 | 84 | 85 | 87 | 87 | 88 | 90 | 78 | 69 | 70 | 70 | 70 | 71 | 71 | 66 | 31 | 31 | 31 | 31 | 31 | 30 | 29 | - | - | - | 34 |
Tangible Assets |
Loading...
|
M | - | - | -580 | -637 | -689 | -727 | -773 | -798 | -766 | -313 | -542 | -296 | -715 | -748 | -777 | -1,069 | -1,086 | -1,114 | 924 | 443 | 393 | 371 | 346 | 310 | 258 | 244 | 237 | 222 | 192 | 182 | 169 | 152 | 132 | 133 | 160 | 123 | 113 | 110 | 15 | - | - | - | - | - | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 82 | 78 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 42 | 42 | 41 | 42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 68 | 52 | 53 | 53 | 52 | 48 | 49 | 49 | 50 | 45 | 43 | 39 | 37 | 34 | 35 | 35 | 35 | 34 | 22 | 22 | 21 | 18 | 18 | 18 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -2 | -2 | -2 | 0 | -1 | 1 | - | - | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 2,679 | 2,619 | 2,644 | 2,677 | 2,706 | 2,733 | 2,765 | 2,786 | 2,756 | 2,335 | 2,288 | 2,297 | 2,250 | 2,261 | 2,281 | 2,279 | 2,269 | 2,290 | 245 | 232 | 115 | 114 | 115 | 114 | 104 | 103 | 91 | 84 | 78 | 78 | 77 | 77 | 77 | 71 | 35 | 35 | 34 | 34 | 35 | 32 | 31 | - | - | - | - |
Total Assets |
Loading...
|
M | 3,236 | 3,094 | 3,066 | 3,035 | 3,089 | 3,065 | 3,074 | 3,065 | 3,107 | 3,100 | 3,149 | 3,162 | 2,710 | 2,657 | 2,664 | 2,562 | 2,565 | 2,560 | 1,098 | 597 | 510 | 478 | 455 | 418 | 369 | 356 | 331 | 303 | 279 | 264 | 251 | 232 | 220 | 212 | 203 | 165 | 159 | 153 | 66 | 56 | 55 | - | - | - | 46 |
Accounts Payable |
Loading...
|
M | 12 | 13 | 13 | 13 | 14 | 16 | 16 | 14 | 28 | 5 | 5 | 10 | 2 | 7 | 12 | 7 | 4 | 8 | 3 | 2 | 4 | 1 | 2 | 3 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 51 | 2 | - | - | - | 1 |
Short-Term Debt |
Loading...
|
M | 9 | 10 | 10 | 11 | 28 | 26 | 24 | 23 | 21 | 19 | 91 | 76 | 77 | 76 | 68 | 60 | 51 | 42 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Revenue (Deferred) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 96 | 73 | 81 | 66 | 90 | 69 | 85 | 81 | 105 | 83 | 89 | 106 | 127 | 68 | 74 | 67 | 96 | 92 | 30 | 18 | 26 | 16 | 15 | 14 | 18 | 16 | 11 | 9 | 12 | 9 | 7 | 6 | 10 | 7 | 6 | 4 | 8 | 5 | 6 | 5 | 7 | - | - | - | 5 |
Current Liabilities |
Loading...
|
M | 117 | 96 | 103 | 90 | 131 | 110 | 126 | 118 | 153 | 107 | 185 | 192 | 204 | 151 | 154 | 135 | 152 | 142 | 37 | 23 | 29 | 17 | 17 | 17 | 20 | 19 | 13 | 10 | 16 | 10 | 9 | 7 | 12 | 9 | 7 | 5 | 9 | 6 | 7 | 56 | 9 | - | - | - | 8 |
Long-Term Debt |
Loading...
|
M | 875 | 874 | 874 | 873 | 908 | 911 | 915 | 919 | 922 | 924 | 895 | 910 | 924 | 939 | 953 | 1,167 | 1,182 | 1,196 | - | 36 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 19 | 18 | 65 | 13 | 13 | 71 | 14 | 78 | 14 | 19 | 20 | 15 | 9 | 88 | 8 | 86 | 1,383 | 76 | 36 | 37 | 4 | 3 | 5 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,084 | 1,009 | 1,014 | 1,027 | 1,062 | 1,071 | 1,084 | 1,092 | 1,101 | 1,121 | 1,101 | 1,121 | 1,127 | 1,151 | 1,170 | 1,387 | 1,383 | 1,400 | 44 | 44 | 4 | 3 | 5 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 12 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 1,201 | 1,106 | 1,117 | 1,116 | 1,193 | 1,182 | 1,209 | 1,210 | 1,255 | 1,228 | 1,286 | 1,314 | 1,331 | 1,302 | 1,324 | 1,522 | 1,535 | 1,542 | 81 | 67 | 33 | 21 | 22 | 21 | 23 | 22 | 15 | 12 | 17 | 12 | 11 | 10 | 16 | 14 | 12 | 11 | 15 | 12 | 12 | 62 | 21 | - | - | - | 12 |
Additional Paid-in Capital |
Loading...
|
M | - | - | 1,785 | 1,765 | - | 1,733 | 1,713 | 1,693 | - | 1,663 | 1,649 | 1,631 | 1,158 | 1,140 | 1,127 | 827 | 819 | 806 | 784 | 316 | 305 | 298 | 290 | 276 | 261 | 255 | 247 | 239 | 232 | 227 | 220 | 211 | 200 | 198 | 195 | 163 | 157 | 155 | 20 | - | - | - | - | - | - |
Common Stock (Net) |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | 165 | 154 | - | 150 | 152 | 162 | - | 209 | 214 | 218 | 220 | 215 | 213 | 213 | 212 | 212 | 233 | 214 | 172 | 159 | 143 | 121 | 85 | 79 | 69 | 52 | 30 | 26 | 20 | 12 | 4 | 0 | -4 | -8 | -13 | -14 | -18 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | -27 | -23 | -19 | -16 | -14 | -11 | -10 | -9 | -9 | -9 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -3 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 58 | 60 | 62 | 69 | 69 | 72 | 74 | 76 | 77 | 81 | 83 | 86 | 88 | 91 | 93 | 95 | 80 | 84 | 40 | 40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 2,035 | 1,988 | 1,950 | 1,919 | 1,896 | 1,883 | 1,865 | 1,855 | 1,853 | 1,872 | 1,863 | 1,848 | 1,379 | 1,355 | 1,340 | 1,041 | 1,030 | 1,018 | 1,017 | 529 | 477 | 457 | 433 | 397 | 346 | 334 | 316 | 291 | 262 | 253 | 239 | 223 | 203 | 198 | 191 | 155 | 144 | 141 | 53 | -6 | 34 | - | - | - | 35 |
Shareholders' Equity and Liabilities |
|
M | 3,236 | 3,094 | 3,066 | 3,035 | 3,089 | 3,065 | 3,074 | 3,065 | 3,107 | 3,100 | 3,149 | 3,162 | 2,710 | 2,657 | 2,664 | 2,562 | 2,565 | 2,560 | 1,098 | 597 | 510 | 478 | 455 | 418 | 369 | 356 | 331 | 303 | 279 | 264 | 251 | 232 | 220 | 212 | 203 | 165 | 159 | 153 | 66 | 56 | 55 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 87 | 87 | 86 | 86 | 85 | 85 | 84 | 84 | 84 | 84 | 83 | 82 | 79 | 78 | 72 | 72 | 71 | 71 | 66 | 64 | 64 | 64 | 63 | 63 | 62 | 62 | 62 | 61 | 61 | 60 | 60 | 59 | 59 | 59 | 59 | 58 | 58 | 58 | 42 | 50 | 8 | 42 | 42 | 42 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -580 | -637 | -689 | -727 | -773 | -798 | -766 | -313 | -542 | -296 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | 1,174 | 1,109 | - | 1,148 | 1,116 | 1,103 | - | 1,592 | 1,740 | 1,723 | - | 1,314 | 1,290 | 1,398 | 1,425 | 1,413 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 884 | 884 | 884 | 884 | 935 | 937 | 939 | 941 | 943 | 943 | 987 | 986 | 1,001 | 1,015 | 1,021 | 1,227 | 1,233 | 1,238 | - | 40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | 18 | 15 | 13 | 11 | 9 | 7 | 78 | 63 | 63 | 63 | 55 | 47 | 39 | 31 | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email