Balance Sheet | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 475 | 475 | 493 | 566 | 630 | 630 | 665 | 760 | 919 | 845 | 845 | 661 | 661 | 3,378 | 3,378 | 1,001 | 1,501 | 3,247 | 3,247 | 2,033 | 2,508 | 3,154 | 3,154 | 2,693 | 1,897 | 1,883 | 1,883 | 1,448 | 638 | -392 | 356 | - | - | -243 | 38 |
Short-Term Investments |
Loading...
|
M | 30 | 30 | 10 | 17 | - | - | - | 1,235 | 1,207 | 1,207 | 0 | 2,507 | 2,507 | 14 | 14 | 1,966 | 1,744 | 241 | 241 | 294 | 127 | 0 | 1 | 202 | 10 | 6 | 6 | 56 | 1 | 783 | 31 | - | - | 487 | 1 |
Cash and Short-Term Investments |
Loading...
|
M | - | 505 | 503 | 566 | 630 | 630 | 665 | 1,995 | 2,125 | 845 | 845 | - | 3,168 | 3,391 | 3,391 | 2,967 | 3,245 | 3,488 | 3,488 | 2,326 | 2,635 | 3,154 | 3,154 | 2,895 | 1,907 | 1,889 | 1,889 | 1,504 | 638 | 392 | 387 | - | - | 243 | - |
Receivables |
Loading...
|
M | 28 | 315 | 380 | 380 | 332 | 33 | 330 | 442 | 628 | 2,167 | 2,167 | 196 | 196 | 236 | 236 | 295 | 274 | 223 | 223 | 94 | 109 | 71 | 71 | 68 | 55 | 38 | 38 | 33 | 10 | - | 147 | - | - | - | 14 |
Inventory |
Loading...
|
M | 5 | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 24 | 24 | 28 | 28 | 30 | 28 | 26 | 26 | 22 | 15 | 9 | 9 | 9 | 8 | 9 | 9 | 11 | 12 | - | 10 | - | - | - | 1 |
Other Current Assets |
Loading...
|
M | - | 309 | 29 | 198 | 196 | 496 | 191 | 610 | 572 | 8 | 8 | 1,005 | 1,005 | 23 | 23 | 1,090 | 931 | 18 | 18 | 24 | 15 | 14 | 14 | 10 | 10 | 14 | 14 | 8 | 10 | - | 8 | - | - | - | 3 |
Current Assets |
Loading...
|
M | 847 | 847 | 917 | 1,149 | 1,164 | 1,164 | 1,193 | 3,054 | 3,333 | 3,688 | 3,688 | 4,394 | 4,394 | 4,701 | 4,701 | 4,381 | 4,478 | 3,755 | 3,755 | 2,467 | 2,775 | 3,244 | 3,244 | 2,982 | 1,980 | 1,950 | 1,950 | 1,556 | 689 | 392 | 572 | - | - | 243 | 564 |
Property, Plant, Equipment (Net) |
Loading...
|
M | 1,867 | 1,867 | 1,892 | 1,946 | 1,897 | 1,887 | 1,871 | 2,025 | 2,042 | 2,299 | 2,299 | - | 3,020 | 3,046 | 3,046 | 3,061 | 3,135 | 881 | 881 | 780 | 588 | 463 | 463 | 449 | 445 | 429 | 429 | 420 | 428 | - | 434 | - | - | - | - |
Goodwill |
Loading...
|
M | 1,320 | 1,320 | 1,314 | 1,503 | 1,483 | 1,483 | 1,832 | 1,887 | 1,893 | 1,950 | 1,950 | 2,287 | 2,287 | 2,284 | 2,284 | 2,237 | 2,256 | 2,102 | 2,102 | 1,039 | 886 | 610 | 610 | 446 | 104 | 104 | 104 | 104 | 104 | - | 102 | - | - | - | - |
Intangible Assets |
Loading...
|
M | 333 | 333 | 334 | 337 | 332 | 332 | 430 | 452 | 459 | 486 | 486 | 664 | 664 | 684 | 684 | 660 | 678 | 643 | 643 | 289 | 161 | 107 | 107 | 106 | 54 | 56 | 56 | 57 | 58 | - | 59 | - | - | - | 6 |
Goodwill and Intangible Assets |
Loading...
|
M | 1,653 | 1,653 | 1,648 | 1,840 | 1,815 | 1,815 | 2,263 | 2,340 | 2,352 | 2,436 | 2,436 | 2,951 | 2,951 | 2,968 | 2,968 | 2,897 | 2,934 | 2,745 | 2,745 | 1,328 | 1,047 | 717 | 717 | 552 | 158 | 160 | 160 | 161 | 162 | - | 162 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -255 | -133 | -91 | -91 | -75 | 21 | 57 | 57 | 111 | 112 | -60 | -1 | -230 | 14 | -11 | -58 | -9 | 1,452 | 241 | 6 | 311 | 353 | 1,341 | 1,380 | 1,256 | 1,146 | 40 | - | -45 | - | - | - | -81 |
Long-Term Investments |
Loading...
|
M | 36 | 36 | 36 | 39 | 39 | - | 40 | 80 | 75 | - | 75 | 53 | 53 | 54 | 55 | 13 | 29 | 29 | 28 | 18 | 208 | 1 | 30 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | 66 | 66 | 46 | 56 | - | - | - | 1,315 | 1,282 | - | 75 | 2,561 | 2,560 | 68 | 69 | 1,980 | 1,772 | 270 | 270 | 311 | 335 | 1 | 31 | 203 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 16 | 16 | 16 | 20 | 16 | -3,740 | 17 | 14 | 15 | 70 | 70 | 87 | 87 | 18 | 18 | 14 | 14 | 352 | 352 | 81 | 127 | 16 | 16 | 53 | 34 | 44 | 44 | 44 | 44 | - | 45 | - | - | - | - |
Total Long-Term Assets |
Loading...
|
M | 3,573 | 3,573 | 3,593 | 3,846 | 3,857 | 3,740 | 4,276 | 4,590 | 4,596 | 4,944 | 4,944 | 6,191 | 6,191 | 6,123 | 6,123 | 6,005 | 6,133 | 4,037 | 4,037 | 2,220 | 1,986 | 1,422 | 1,422 | 1,073 | 747 | 736 | 736 | 646 | 658 | - | 667 | - | - | - | - |
Total Assets |
Loading...
|
M | 4,420 | 4,420 | 4,510 | 4,995 | 5,021 | 5,021 | 5,469 | 7,644 | 7,929 | 8,633 | 8,633 | 10,585 | 10,585 | 10,823 | 10,823 | 10,386 | 10,611 | 7,792 | 7,792 | 4,687 | 4,761 | 4,666 | 4,666 | 4,055 | 2,727 | 2,687 | 2,687 | 2,202 | 1,347 | - | 1,239 | - | - | - | 171 |
Accounts Payable |
Loading...
|
M | 94 | 94 | 143 | 131 | 120 | 120 | 100 | 104 | 74 | 73 | 73 | 106 | 106 | 93 | 93 | 101 | 99 | 89 | 89 | 93 | 92 | 64 | 64 | 90 | 56 | 51 | 51 | 61 | 62 | - | 64 | - | - | - | 14 |
Short-Term Debt |
Loading...
|
M | - | 128 | 125 | 274 | 269 | - | 256 | 2,084 | 2,373 | 2,713 | 2,713 | 1,189 | 1,189 | 1,148 | 1,148 | 1,143 | 1,009 | 50 | 50 | 50 | 50 | 50 | 50 | 53 | 32 | 372 | 372 | 42 | 304 | - | 270 | - | - | - | 28 |
Current Revenue (Deferred) |
Loading...
|
M | - | 454 | 442 | 504 | 538 | - | 517 | 345 | 342 | 426 | 426 | - | 892 | 1,544 | 1,544 | 755 | 1,351 | 1,542 | 1,542 | 741 | 1,067 | 965 | 965 | 556 | 785 | 762 | 762 | 394 | 686 | - | 664 | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | - | 626 | 675 | 692 | 650 | 1,457 | 709 | 902 | 859 | 818 | 818 | 1,199 | 1,010 | 909 | 909 | 1,031 | 753 | 839 | 839 | 600 | 524 | 547 | 547 | 445 | 294 | 17 | 17 | 328 | 28 | - | 14 | - | - | - | 154 |
Current Liabilities |
Loading...
|
M | 1,302 | 1,302 | 1,385 | 1,600 | 1,576 | 1,576 | 1,582 | 3,435 | 3,648 | 4,031 | 4,031 | 3,196 | 3,196 | 3,695 | 3,695 | 3,030 | 3,212 | 2,521 | 2,521 | 1,484 | 1,733 | 1,625 | 1,625 | 1,144 | 1,167 | 1,202 | 1,202 | 826 | 1,080 | - | 1,012 | - | - | - | 169 |
Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | 1 | 1 | 1 | - | 1 | 1,949 | 1,984 | 2,011 | 2,095 | 2,176 | 2,149 | 2,158 | 2,106 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | - | - | - | 5 | 5 | - | 11 | 11 | 14 | - | 13 | 21 | 52 | 41 | 46 | 34 | 34 | 35 | 32 | 34 | 70 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,504 | 1,504 | 1,516 | 1,516 | 1,501 | - | 1,474 | 1,630 | 1,638 | 1,795 | 1,795 | 3,952 | 3,952 | 4,004 | 4,004 | 4,090 | 4,112 | 2,188 | 2,188 | 82 | 96 | 30 | 30 | 70 | 58 | 65 | 65 | 66 | 65 | - | 66 | - | - | - | - |
Total Liabilities |
Loading...
|
M | 2,805 | 2,805 | 2,901 | 3,116 | 3,077 | 3,077 | 3,056 | 5,065 | 5,286 | 5,826 | 5,826 | 7,148 | 7,148 | 7,699 | 7,699 | 7,120 | 7,323 | 4,709 | 4,709 | 1,566 | 1,829 | 1,655 | 1,655 | 1,215 | 1,225 | 1,267 | 1,267 | 892 | 1,146 | - | 1,078 | - | - | - | 178 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 48 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | 181 | 174 | 147 | 118 | - | 23 | 89 | 127 | 171 | 171 | 297 | 297 | 251 | 251 | 160 | 194 | 144 | 144 | 157 | 114 | 141 | 141 | 16 | -4 | 28 | 28 | 65 | 65 | - | 48 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 1,588 | 1,597 | 1,649 | 1,599 | 1,585 | - | 1,545 | 1,705 | 1,718 | - | 1,876 | 2,057 | 2,129 | 1,948 | 2,013 | 2,022 | 2,070 | 1,836 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,464 | 1,464 | 1,453 | 1,707 | 1,724 | 1,724 | 2,188 | 2,361 | 2,409 | 2,547 | 2,547 | 3,437 | 3,063 | 2,738 | 2,738 | 2,911 | 2,924 | 2,721 | 2,721 | 2,780 | 2,657 | 2,842 | 2,842 | 2,814 | 1,499 | 1,416 | 1,416 | 1,307 | 202 | 162 | 117 | - | - | -39 | -44 |
Shareholders' Equity and Liabilities |
|
M | - | 4,420 | 4,510 | 4,995 | 5,021 | 5,021 | 5,469 | 7,644 | 7,929 | 8,633 | 8,633 | 10,585 | 10,585 | 10,823 | 10,823 | 10,386 | 10,611 | 7,792 | 7,792 | 4,687 | 4,761 | 4,666 | 4,666 | 4,055 | 2,727 | 2,687 | 2,687 | 2,202 | 1,347 | - | 1,239 | - | - | - | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 119 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 31 | 32 | 32 | 32 | 29 | 29 | 29 | 26 | 29 | 4 | 4 | 4 | 23 | 23 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -255 | -133 | -91 | - | -75 | 21 | 57 | - | 111 | 112 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,538 | 3,538 | 2,376 | 2,685 | 3,204 | 3,204 | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | - | - | - | - | - | 257 | 2,085 | 2,373 | - | 2,714 | 3,138 | 3,173 | 3,159 | 3,244 | 3,320 | 3,158 | 2,208 | 2,156 | 50 | 50 | 50 | 50 | 53 | - | - | - | - | - | - | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | 164 | 157 | - | 149 | 1,972 | 2,252 | - | 2,590 | 1,061 | 886 | 946 | 938 | 939 | 804 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | - | - | - | - | - | - | 6 | - | - | - | 28 |
StockViz Staff
September 20, 2024
Any question? Send us an email