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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash |
Loading...
|
M | 88 | 21 | 11 | 9 | 23 | 20 | 15 | 6 | 14 | 13 | 9 | 8 | 9 | 11 | 17 | 22 | 67 | 3 | 20 | 7 | 14 | 12 | 15 | 13 | 13 | 18 | 14 | 14 | 15 | 11 | 17 | - | - | 5 | - |
Short-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Cash and Short-Term Investments |
Loading...
|
M | 88 | 21 | 11 | 9 | 23 | 20 | 15 | 6 | 14 | 13 | 9 | 8 | 9 | 11 | 17 | 22 | 67 | 3 | 20 | 7 | 14 | 12 | 15 | 13 | 13 | 18 | 14 | 14 | 15 | 11 | 17 | - | - | 5 | - |
Receivables |
Loading...
|
M | 224 | 227 | 211 | 240 | 219 | 215 | 224 | 222 | 250 | 213 | 199 | 231 | 208 | 229 | 239 | 217 | 231 | 254 | 236 | 282 | 225 | 267 | 233 | 252 | 224 | 243 | 243 | 223 | 188 | 181 | 161 | - | - | 113 | - |
Inventory |
Loading...
|
M | 650 | 658 | 644 | 654 | 672 | 630 | 599 | 563 | 528 | 482 | 520 | 533 | 533 | 537 | 572 | 594 | 533 | 513 | 558 | 536 | 530 | 514 | 532 | 484 | 487 | 452 | 458 | 418 | 341 | 326 | 358 | - | - | 247 | - |
Other Current Assets |
Loading...
|
M | 27 | 28 | 41 | 22 | 28 | 24 | 32 | 28 | 26 | 53 | 39 | 30 | 18 | 34 | 58 | 38 | 23 | 19 | 51 | 40 | 26 | 24 | 24 | 15 | 14 | 13 | 15 | 18 | 16 | 12 | 15 | - | - | 14 | - |
Current Assets |
Loading...
|
M | 989 | 933 | 907 | 924 | 941 | 888 | 876 | 825 | 817 | 761 | 774 | 810 | 777 | 812 | 887 | 924 | 853 | 809 | 865 | 865 | 814 | 843 | 803 | 764 | 738 | 727 | 730 | 673 | 561 | 530 | 582 | - | - | 403 | - |
Property, Plant, Equipment (Net) |
Loading...
|
M | 188 | 197 | 191 | 185 | 175 | 169 | 167 | 167 | 177 | 177 | 171 | 173 | 176 | 192 | 207 | 221 | 220 | 202 | 203 | 207 | 214 | 214 | 241 | 239 | 228 | 217 | 208 | 198 | 162 | 146 | 134 | - | - | 89 | - |
Goodwill |
Loading...
|
M | 139 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 160 | 160 | 160 | 160 | 160 | 162 | 163 | 187 | 185 | 133 | 130 | 170 | 88 | 85 | 85 | - | - | 83 | - |
Intangible Assets |
Loading...
|
M | 99 | 116 | 116 | 117 | 118 | 119 | 121 | 122 | 124 | 126 | 129 | 131 | 134 | 136 | 142 | 145 | 156 | 160 | 164 | 168 | 172 | 175 | 180 | 160 | 165 | 168 | 171 | 125 | 128 | 124 | 127 | - | - | 119 | - |
Goodwill and Intangible Assets |
Loading...
|
M | 238 | 273 | 274 | 274 | 275 | 277 | 278 | 279 | 281 | 284 | 286 | 288 | 291 | 293 | 300 | 303 | 316 | 320 | 324 | 328 | 332 | 336 | 343 | 347 | 350 | 301 | 300 | 296 | 215 | 209 | 211 | - | - | 202 | - |
Tangible Assets |
Loading...
|
M | - | 225 | 195 | 179 | 166 | 180 | 170 | 184 | 207 | 235 | 236 | 210 | 184 | 179 | 183 | 182 | 180 | 185 | 193 | 188 | 183 | 195 | 221 | 235 | 232 | 271 | 247 | 240 | 62 | 29 | - | - | - | 23 | - |
Long-Term Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Total Investments |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - |
Long-Term Assets (Other) |
Loading...
|
M | 7 | 8 | 8 | -13 | -12 | 11 | -12 | 15 | 17 | 17 | 22 | 22 | 15 | 15 | 16 | 16 | 17 | 17 | 14 | 15 | 15 | 14 | 16 | 10 | 9 | 9 | 8 | 8 | 4 | 4 | 3 | - | - | 2 | - |
Total Long-Term Assets |
Loading...
|
M | 433 | 477 | 473 | 468 | 460 | 456 | 456 | 461 | 475 | 477 | 479 | 483 | 482 | 500 | 523 | 539 | 553 | 538 | 541 | 549 | 561 | 565 | 600 | 595 | 587 | 528 | 516 | 502 | 381 | 359 | 349 | - | - | 293 | - |
Total Assets |
Loading...
|
M | 1,421 | 1,410 | 1,380 | 1,393 | 1,402 | 1,345 | 1,332 | 1,286 | 1,292 | 1,238 | 1,253 | 1,293 | 1,259 | 1,312 | 1,409 | 1,463 | 1,406 | 1,347 | 1,406 | 1,413 | 1,375 | 1,408 | 1,403 | 1,359 | 1,325 | 1,254 | 1,246 | 1,175 | 942 | 889 | 931 | - | - | 696 | - |
Accounts Payable |
Loading...
|
M | 165 | 208 | 193 | 186 | 187 | 164 | 159 | 145 | 137 | 116 | 130 | 137 | 129 | 170 | 176 | 193 | 187 | 201 | 211 | 197 | 164 | 218 | 167 | 188 | 144 | 217 | 170 | 141 | 111 | 129 | 106 | - | - | 70 | - |
Short-Term Debt |
Loading...
|
M | 7 | 7 | 8 | 8 | 7 | 6 | 7 | 8 | 8 | 7 | 7 | 8 | 9 | 10 | 11 | 10 | 11 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 54 | 80 | 0 | - | - | 0 | - |
Current Revenue (Deferred) |
Loading...
|
M | 217 | 215 | 237 | 244 | 227 | 258 | 311 | 275 | 253 | 211 | 183 | 178 | 168 | 170 | 186 | 185 | 139 | 130 | 128 | 124 | 112 | 118 | 111 | 112 | 108 | 96 | 104 | 107 | 107 | 88 | 81 | - | - | 36 | - |
Other Current Liabilities |
Loading...
|
M | 344 | 127 | 111 | 98 | 102 | 99 | 98 | 90 | 88 | 103 | 114 | 117 | 98 | 98 | 96 | 88 | 71 | 102 | 94 | 78 | 74 | 80 | 76 | 72 | 83 | 96 | 84 | 79 | 22 | 34 | 94 | - | - | 73 | - |
Current Liabilities |
Loading...
|
M | 733 | 557 | 548 | 536 | 523 | 527 | 575 | 517 | 485 | 437 | 434 | 439 | 403 | 447 | 469 | 475 | 408 | 436 | 435 | 400 | 351 | 417 | 355 | 373 | 336 | 410 | 359 | 327 | 294 | 332 | 281 | - | - | 180 | - |
Long-Term Debt |
Loading...
|
M | - | 150 | 179 | 230 | 250 | 230 | 250 | 243 | 256 | 215 | 250 | 306 | 330 | 341 | 389 | 441 | 458 | 377 | 417 | 460 | 470 | 421 | 440 | 369 | 372 | 229 | 299 | 281 | 336 | 256 | - | - | - | 212 | - |
Non-Current Liabilities (Other) |
Loading...
|
M | 26 | 24 | 22 | 152 | 167 | 110 | 36 | 39 | 40 | 46 | 33 | 45 | 46 | 49 | 25 | 18 | 12 | 14 | 14 | 14 | 14 | 18 | 20 | 20 | 20 | 20 | 23 | 24 | 25 | - | - | - | - | - | - |
Total Non-Current Liabilities |
Loading...
|
M | 192 | 355 | 363 | 404 | 438 | 361 | 310 | 305 | 319 | 283 | 297 | 355 | 381 | 393 | 459 | 503 | 502 | 406 | 454 | 497 | 507 | 459 | 485 | 404 | 407 | 272 | 340 | 313 | 370 | 297 | 402 | - | - | 276 | - |
Total Liabilities |
Loading...
|
M | 925 | 912 | 911 | 939 | 961 | 888 | 884 | 822 | 804 | 720 | 731 | 794 | 784 | 840 | 927 | 978 | 910 | 842 | 889 | 897 | 859 | 876 | 840 | 777 | 743 | 682 | 698 | 640 | 664 | 629 | 683 | - | - | 456 | - |
Additional Paid-in Capital |
Loading...
|
M | - | - | - | 439 | 438 | 436 | 434 | 456 | 475 | 502 | 504 | 502 | 499 | 496 | 496 | 494 | 494 | 491 | 490 | 492 | 494 | 492 | 499 | 531 | 535 | 532 | 527 | 526 | 272 | - | - | - | - | - | - |
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 | - | - | - | - | - | - |
Retained Earnings |
Loading...
|
M | - | - | - | 14 | 3 | 20 | 14 | 7 | 13 | 17 | 20 | -1 | -21 | -21 | -11 | -8 | 3 | 16 | 28 | 25 | 23 | 41 | 66 | 51 | 47 | 40 | 21 | 9 | 5 | - | - | - | - | - | - |
Accumulated Other Comprehensive Income |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - |
Capital Lease Obligations |
Loading...
|
M | 36 | 37 | 38 | 37 | 28 | 20 | 21 | 23 | 23 | 20 | 18 | 20 | 21 | 25 | 26 | 28 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shareholders' Equity |
|
M | 496 | 498 | 469 | 453 | 441 | 456 | 448 | 464 | 488 | 519 | 522 | 499 | 475 | 472 | 482 | 485 | 496 | 505 | 517 | 515 | 515 | 532 | 563 | 581 | 582 | 572 | 548 | 535 | 278 | 260 | 248 | - | - | 240 | - |
Shareholders' Equity and Liabilities |
|
M | 1,421 | 1,410 | 1,380 | 1,393 | 1,402 | 1,345 | 1,332 | 1,286 | 1,292 | 1,238 | 1,253 | 1,293 | 1,259 | 1,312 | 1,409 | 1,463 | 1,406 | 1,347 | 1,406 | 1,413 | 1,375 | 1,408 | 1,403 | 1,359 | 1,325 | 1,254 | 1,246 | 1,175 | 942 | 889 | 931 | - | - | 696 | - |
Treasury Stock |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | -5 | - |
Shares (Common, Diluted) |
|
M | 60 | 60 | 59 | 59 | 58 | 59 | 60 | 62 | 63 | 65 | 65 | 66 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 65 | 66 | 66 | 66 | 66 | 66 | 51 | 64 | 64 | 64 | 64 | 64 | 64 |
Shareholders' Equity (Tangible) |
|
M | - | 225 | 195 | 179 | 166 | 180 | 170 | 184 | 207 | 235 | 236 | 211 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Debt |
Loading...
|
M | - | - | - | 247 | 280 | 257 | 272 | 257 | 278 | 235 | 266 | 321 | 349 | 362 | 417 | 472 | 536 | 384 | 438 | 468 | 485 | 434 | 456 | 383 | 385 | 248 | 314 | 295 | 405 | - | - | - | - | - | - |
Total Debt |
Loading...
|
M | - | 157 | 187 | 238 | 257 | 236 | 257 | 251 | 264 | 222 | 257 | 314 | 340 | 351 | 400 | 451 | 469 | 380 | 419 | 462 | 472 | 422 | 442 | 370 | 372 | 230 | 300 | 282 | 390 | 336 | - | - | - | 213 | - |
Current Part of Long-Term Debt |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | 2 | 2 | 3 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 300 | 282 | - | 256 | - | - | - | 0 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email