Balance Sheet | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-12-31 | 2022-11-30 | 2022-09-30 | 2022-08-31 | 2022-06-30 | 2022-05-31 | 2022-03-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 134 | 110 | 112 | 120 | 93 | 86 | 86 | 98 | 98 | 129 | 129 | 155 | 155 | 56 | 473 | 221 | 0 | 0 | 1 | 2 | - | - |
Short-Term Investments |
Loading...
|
M | 1 | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 414 | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 134 | 110 | 112 | 120 | 93 | 86 | 86 | 98 | 98 | 129 | 129 | 155 | 155 | 56 | 473 | 221 | 0 | - | 1 | 2 | - | - |
Receivables |
Loading...
|
M | 166 | 132 | 127 | 132 | 179 | 149 | 154 | 155 | 160 | 119 | 123 | 160 | 155 | 105 | 68 | 61 | 0 | 0 | - | - | - | - |
Inventory |
Loading...
|
M | 36 | 40 | 44 | 33 | -36,478 | - | -21 | - | -5 | - | 12 | - | 5 | 20 | - | -20 | - | - | - | - | - | - |
Other Current Assets |
Loading...
|
M | 3 | 6 | 4 | 3 | 36,510 | 40 | 56 | 48 | 48 | 56 | 40 | 41 | 41 | 24 | 30 | 44 | 0 | 13 | 0 | 0 | - | - |
Current Assets |
Loading...
|
M | 339 | 288 | 288 | 288 | 304 | 275 | 275 | 301 | 301 | 304 | 304 | 356 | 356 | 205 | 570 | 305 | 1 | 1 | 2 | 2 | - | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 88 | 92 | 88 | 92 | 91 | 94 | 94 | 102 | 102 | 102 | 102 | 94 | 94 | 82 | 67 | 68 | 0 | - | - | - | - | - |
Goodwill |
Loading...
|
M | 1,843 | 1,846 | 2,532 | 2,522 | 2,928 | 3,306 | 3,306 | 3,293 | 3,293 | 3,847 | 3,847 | 3,757 | 3,757 | 3,760 | 2,630 | 2,631 | 0 | 0 | - | - | - | - |
Intangible Assets |
Loading...
|
M | 841 | 886 | 961 | 1,003 | 1,051 | 1,096 | 1,096 | 1,136 | 1,136 | 1,193 | 1,193 | 1,181 | 1,181 | 1,227 | 793 | 810 | 1 | 1 | - | - | - | - |
Goodwill and Intangible Assets |
Loading...
|
M | 2,685 | 2,733 | 3,493 | 3,526 | 3,979 | 4,402 | 4,402 | 4,429 | 4,429 | 5,040 | 5,040 | 4,938 | 4,938 | 4,987 | 3,423 | 3,441 | 1 | 1 | - | - | - | - |
Tangible Assets |
Loading...
|
M | - | - | -1,317 | -1,336 | -1,475 | - | -1,638 | - | - | - | -1,688 | - | -1,895 | -1,752 | -1,880 | -1,308 | -1,495 | 5 | 5 | 5 | 0 | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | - | 0 | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 29 | 29 | 27 | 26 | 26 | 22 | 21 | 21 | 21 | 20 | 20 | 17 | 17 | 15 | 10 | 9 | 8 | 414 | 414 | 1 | 1 | 1 |
Total Long-Term Assets |
Loading...
|
M | 2,802 | 2,853 | 3,608 | 3,643 | 4,096 | 4,518 | 4,518 | 4,551 | 4,551 | 5,162 | 5,162 | 5,049 | 5,049 | 5,084 | 3,500 | 3,518 | 414 | 414 | 414 | 1 | 1 | 1 |
Total Assets |
Loading...
|
M | 3,142 | 3,140 | 3,896 | 3,931 | 4,400 | 4,792 | 4,792 | 4,852 | 4,852 | 5,466 | 5,466 | 5,405 | 5,405 | 5,289 | 4,071 | 3,823 | 415 | 415 | 416 | 1 | 1 | 1 |
Accounts Payable |
Loading...
|
M | 30 | 30 | 29 | 28 | 33 | - | 33 | - | 39 | - | 36 | 33 | 131 | 112 | 290 | 18 | 1 | 1 | 1 | 0 | 0 | 0 |
Short-Term Debt |
Loading...
|
M | 20 | 20 | 19 | 21 | 21 | - | 31 | - | 21 | - | 21 | 99 | 99 | 18 | 11 | 13 | 0 | 0 | - | 0 | 0 | - |
Current Revenue (Deferred) |
Loading...
|
M | 213 | 179 | 173 | 180 | 204 | 174 | 174 | 177 | 177 | 178 | 178 | 191 | 191 | 148 | 110 | 98 | 0 | - | - | - | - | - |
Other Current Liabilities |
Loading...
|
M | 76 | 72 | 85 | 76 | 78 | 156 | 102 | 212 | 151 | 228 | 171 | 114 | 19 | 18 | 63 | 52 | 2 | 92 | 1 | 0 | 0 | 1 |
Current Liabilities |
Loading...
|
M | 339 | 300 | 307 | 306 | 336 | 340 | 340 | 389 | 389 | 407 | 407 | 440 | 440 | 296 | 474 | 181 | 3 | 3 | 2 | 1 | 1 | 1 |
Long-Term Debt |
Loading...
|
M | 1,038 | 1,039 | 1,040 | 1,042 | 1,044 | - | 1,042 | - | 1,042 | - | 1,046 | - | 1,048 | 864 | 868 | 503 | 503 | - | - | - | - | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 87 | 15 | 20 | 129 | 149 | - | 29 | - | 29 | - | 35 | - | 42 | 46 | 68 | 67 | 225 | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 1,218 | 1,214 | 1,230 | 1,249 | 1,337 | 1,435 | 1,435 | 1,469 | 1,469 | 1,617 | 1,617 | 1,481 | 1,481 | 1,587 | 1,162 | 1,330 | 115 | 115 | 15 | 1 | 1 | 0 |
Total Liabilities |
Loading...
|
M | 1,557 | 1,515 | 1,536 | 1,554 | 1,673 | 1,775 | 1,775 | 1,857 | 1,857 | 2,023 | 2,023 | 1,921 | 1,921 | 1,882 | 1,636 | 1,512 | 118 | 118 | 17 | 1 | 1 | 1 |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 3,381 | 3,379 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock (Net) |
Loading...
|
M | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | 0 | 0 | 292 | 0 | 393 | - | 0 | 0 |
Retained Earnings |
Loading...
|
M | - | - | - | -1,129 | -804 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | -47 | -46 | -46 | -60 | -69 | -78 | -78 | -92 | -92 | -50 | -50 | -19 | -19 | -28 | -3 | 4 | 0 | 0 | - | - | - | - |
Capital Lease Obligations |
Loading...
|
M | 30 | 30 | 24 | 28 | 27 | - | 28 | - | 28 | - | 30 | - | 34 | 33 | 32 | 24 | 31 | - | - | - | - | - |
Shareholders' Equity |
|
M | 1,485 | 1,515 | 2,176 | 2,189 | 2,504 | 2,764 | 2,764 | 2,741 | 2,741 | 3,146 | 3,146 | 3,186 | 3,186 | 3,107 | 2,115 | 1,946 | 297 | 297 | 398 | 0 | 0 | 0 |
Shareholders' Equity and Liabilities |
|
M | 3,142 | 3,140 | 3,896 | 3,931 | 4,400 | 4,539 | 4,792 | 4,599 | 4,852 | 5,169 | 5,466 | 5,107 | 5,405 | 5,289 | 4,071 | 3,823 | 415 | 123 | 416 | 1 | 1 | 1 |
Treasury Stock |
Loading...
|
M | - | - | - | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Common, Diluted) |
|
M | 305 | 304 | 303 | 303 | 302 | 302 | 302 | 302 | 302 | 301 | 301 | 301 | 301 | 308 | 195 | 187 | 57 | 57 | 57 | 57 | 57 | - |
Shareholders' Equity (Tangible) |
|
M | - | - | -1,317 | -1,336 | -1,475 | - | -1,638 | - | - | - | -1,688 | - | -1,895 | -1,752 | -1,880 | -1,308 | -1,495 | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 1,183 | 1,158 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | 1,058 | 1,058 | 1,060 | 1,064 | 1,065 | - | 1,074 | - | 1,064 | - | 1,068 | - | 1,147 | 882 | 879 | 516 | 503 | - | - | - | - | - |
Current Part of Long-Term Debt |
Loading...
|
M | 11 | 11 | 11 | 11 | 11 | - | 21 | - | 21 | - | 11 | - | 11 | 89 | 9 | 4 | 4 | - | - | - | 0 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email