Walmart Inc.、合併資產負債表結構:負債和股東權益(季度數據)
|
|
2025年7月31日 |
|
2025年4月30日 |
|
2025年1月31日 |
|
2024年10月31日 |
|
2024年7月31日 |
|
2024年4月30日 |
|
2024年1月31日 |
|
2023年10月31日 |
|
2023年7月31日 |
|
2023年4月30日 |
|
2023年1月31日 |
|
2022年10月31日 |
|
2022年7月31日 |
|
2022年4月30日 |
|
2022年1月31日 |
|
2021年10月31日 |
|
2021年7月31日 |
|
2021年4月30日 |
|
2021年1月31日 |
|
2020年10月31日 |
|
2020年7月31日 |
|
2020年4月30日 |
|
2020年1月31日 |
|
2019年10月31日 |
|
2019年7月31日 |
|
2019年4月30日 |
|
|
|
短期借款 |
1.42% | |
2.13% | |
1.18% | |
1.36% | |
1.26% | |
2.15% | |
0.35% | |
3.84% | |
1.78% | |
0.70% | |
0.15% | |
2.75% | |
4.30% | |
4.64% | |
0.17% | |
0.18% | |
0.28% | |
0.15% | |
0.09% | |
0.10% | |
0.15% | |
1.74% | |
0.24% | |
2.05% | |
1.57% | |
2.06% | |
|
|
應付帳款 |
22.19% | |
21.99% | |
22.49% | |
23.87% | |
22.29% | |
22.07% | |
22.51% | |
23.56% | |
22.18% | |
22.15% | |
22.10% | |
23.12% | |
21.92% | |
21.50% | |
22.57% | |
23.34% | |
20.79% | |
20.35% | |
19.46% | |
21.59% | |
19.52% | |
18.93% | |
19.86% | |
20.74% | |
19.53% | |
19.23% | |
|
|
應付股利 |
1.40% | |
2.16% | |
0.00% | |
0.64% | |
1.31% | |
1.97% | |
0.00% | |
0.59% | |
1.20% | |
1.88% | |
0.00% | |
0.62% | |
1.23% | |
1.88% | |
0.00% | |
0.62% | |
1.30% | |
1.97% | |
0.00% | |
0.61% | |
1.29% | |
1.97% | |
0.00% | |
0.63% | |
1.29% | |
1.94% | |
|
|
應計負債 |
10.64% | |
9.94% | |
11.25% | |
10.67% | |
10.87% | |
9.48% | |
11.39% | |
10.08% | |
11.46% | |
11.23% | |
12.80% | |
11.08% | |
9.65% | |
8.56% | |
10.64% | |
10.00% | |
10.03% | |
9.03% | |
15.04% | |
9.96% | |
10.01% | |
8.75% | |
9.43% | |
8.74% | |
8.81% | |
8.96% | |
|
|
應計所得稅 |
0.23% | |
0.56% | |
0.23% | |
0.30% | |
0.23% | |
0.50% | |
0.12% | |
0.23% | |
0.30% | |
0.54% | |
0.30% | |
0.36% | |
0.35% | |
0.37% | |
0.35% | |
0.18% | |
0.11% | |
0.36% | |
0.10% | |
0.22% | |
0.26% | |
0.56% | |
0.12% | |
0.14% | |
0.16% | |
0.31% | |
|
|
一年內到期的長期債務 |
1.48% | |
1.56% | |
1.00% | |
1.23% | |
0.59% | |
0.73% | |
1.37% | |
1.08% | |
1.14% | |
1.62% | |
1.72% | |
2.20% | |
2.15% | |
1.45% | |
1.14% | |
0.64% | |
0.68% | |
1.48% | |
1.23% | |
1.74% | |
2.34% | |
2.57% | |
2.27% | |
1.71% | |
1.87% | |
0.62% | |
|
|
一年內到期的經營租賃義務 |
0.58% | |
0.59% | |
0.57% | |
0.57% | |
0.59% | |
0.58% | |
0.59% | |
0.57% | |
0.58% | |
0.61% | |
0.61% | |
0.59% | |
0.59% | |
0.60% | |
0.61% | |
0.61% | |
0.60% | |
0.61% | |
0.58% | |
0.69% | |
0.73% | |
0.74% | |
0.76% | |
0.73% | |
0.76% | |
0.75% | |
|
|
一年內到期的融資租賃義務 |
0.31% | |
0.30% | |
0.31% | |
0.30% | |
0.31% | |
0.33% | |
0.29% | |
0.27% | |
0.26% | |
0.25% | |
0.23% | |
0.22% | |
0.22% | |
0.21% | |
0.21% | |
0.21% | |
0.21% | |
0.21% | |
0.19% | |
0.23% | |
0.23% | |
0.22% | |
0.22% | |
0.20% | |
0.19% | |
0.19% | |
|
|
流動負債 |
38.24% |
|
39.23% |
|
37.03% |
|
38.94% |
|
37.44% |
|
37.83% |
|
36.61% |
|
40.22% |
|
38.89% |
|
38.97% |
|
37.91% |
|
40.95% |
|
40.41% |
|
39.22% |
|
35.69% |
|
35.79% |
|
34.01% |
|
34.17% |
|
36.69% |
|
35.13% |
|
34.53% |
|
35.49% |
|
32.89% |
|
34.93% |
|
34.18% |
|
34.06% |
|
|
|
長期債務,不包括一年內到期的債務 |
13.16% | |
13.92% | |
12.81% | |
12.77% | |
13.90% | |
14.14% | |
14.32% | |
14.02% | |
14.43% | |
15.56% | |
14.25% | |
13.70% | |
12.06% | |
13.07% | |
14.24% | |
14.88% | |
16.59% | |
17.02% | |
16.31% | |
16.28% | |
17.25% | |
18.47% | |
18.48% | |
18.73% | |
18.91% | |
20.22% | |
|
|
長期經營租賃義務,不包括一年內到期的租賃義務 |
4.86% | |
4.88% | |
4.92% | |
4.91% | |
5.03% | |
5.05% | |
5.13% | |
4.95% | |
5.09% | |
5.27% | |
5.27% | |
5.11% | |
5.32% | |
5.37% | |
5.31% | |
5.35% | |
5.50% | |
5.47% | |
5.11% | |
6.37% | |
6.60% | |
6.73% | |
6.84% | |
6.56% | |
6.85% | |
6.70% | |
|
|
長期融資租賃債務,不包括一年內到期的 |
2.20% | |
2.24% | |
2.27% | |
2.30% | |
2.42% | |
2.38% | |
2.26% | |
2.19% | |
2.14% | |
2.06% | |
1.99% | |
1.82% | |
1.79% | |
1.79% | |
1.73% | |
1.66% | |
1.66% | |
1.61% | |
1.52% | |
1.89% | |
1.97% | |
1.92% | |
1.82% | |
1.70% | |
1.67% | |
1.62% | |
|
|
遞延所得稅及其他 |
5.78% | |
5.19% | |
5.52% | |
5.22% | |
5.53% | |
5.84% | |
5.80% | |
5.52% | |
5.92% | |
5.71% | |
6.04% | |
5.96% | |
5.70% | |
5.66% | |
5.50% | |
5.27% | |
5.72% | |
5.98% | |
5.69% | |
5.44% | |
5.45% | |
5.58% | |
5.48% | |
5.43% | |
5.56% | |
5.45% | |
|
|
長期負債 |
26.00% |
|
26.22% |
|
25.51% |
|
25.20% |
|
26.89% |
|
27.42% |
|
27.50% |
|
26.67% |
|
27.57% |
|
28.60% |
|
27.55% |
|
26.60% |
|
24.86% |
|
25.90% |
|
26.79% |
|
27.15% |
|
29.47% |
|
30.07% |
|
28.64% |
|
29.99% |
|
31.27% |
|
32.69% |
|
32.62% |
|
32.41% |
|
32.98% |
|
34.00% |
|
|
|
總負債 |
64.24% |
|
65.45% |
|
62.54% |
|
64.14% |
|
64.32% |
|
65.25% |
|
64.12% |
|
66.89% |
|
66.46% |
|
67.57% |
|
65.46% |
|
67.54% |
|
65.27% |
|
65.12% |
|
62.47% |
|
62.93% |
|
63.48% |
|
64.24% |
|
65.33% |
|
65.12% |
|
65.79% |
|
68.18% |
|
65.52% |
|
67.35% |
|
67.16% |
|
68.06% |
|
|
|
可贖回非控制性權益 |
0.11% | |
0.12% | |
0.10% | |
0.07% | |
0.08% | |
0.09% | |
0.09% | |
0.09% | |
0.09% | |
0.10% | |
0.10% | |
0.10% | |
0.11% | |
0.11% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
|
普通股 |
0.29% | |
0.30% | |
0.31% | |
0.30% | |
0.32% | |
0.32% | |
0.32% | |
0.10% | |
0.11% | |
0.11% | |
0.11% | |
0.11% | |
0.11% | |
0.11% | |
0.11% | |
0.11% | |
0.12% | |
0.12% | |
0.11% | |
0.11% | |
0.12% | |
0.12% | |
0.12% | |
0.12% | |
0.12% | |
0.12% | |
|
|
超過面值的資本 |
2.11% | |
2.07% | |
2.11% | |
2.05% | |
1.97% | |
1.82% | |
1.80% | |
1.90% | |
1.82% | |
2.14% | |
2.04% | |
1.95% | |
1.89% | |
1.86% | |
1.98% | |
1.96% | |
1.53% | |
1.45% | |
1.44% | |
1.39% | |
1.35% | |
1.28% | |
1.37% | |
1.29% | |
1.23% | |
1.17% | |
|
|
留存收益 |
35.57% | |
34.63% | |
37.69% | |
35.85% | |
35.68% | |
34.34% | |
35.58% | |
33.12% | |
33.50% | |
31.84% | |
34.18% | |
31.47% | |
33.38% | |
32.72% | |
35.49% | |
34.99% | |
35.45% | |
34.90% | |
35.15% | |
36.78% | |
36.91% | |
34.84% | |
35.49% | |
33.63% | |
33.40% | |
32.52% | |
|
|
累計其他綜合損失 |
-4.70% | |
-5.07% | |
-5.22% | |
-4.76% | |
-4.79% | |
-4.47% | |
-4.48% | |
-4.47% | |
-4.24% | |
-4.55% | |
-4.80% | |
-4.35% | |
-4.00% | |
-3.45% | |
-3.58% | |
-3.47% | |
-3.34% | |
-3.36% | |
-4.66% | |
-5.83% | |
-6.65% | |
-6.94% | |
-5.41% | |
-5.16% | |
-4.80% | |
-4.73% | |
|
|
沃爾瑪股東權益合計 |
33.27% |
|
31.94% |
|
34.89% |
|
33.45% |
|
33.18% |
|
32.00% |
|
33.23% |
|
30.66% |
|
31.18% |
|
29.55% |
|
31.54% |
|
29.17% |
|
31.38% |
|
31.24% |
|
34.00% |
|
33.60% |
|
33.76% |
|
33.11% |
|
32.05% |
|
32.46% |
|
31.73% |
|
29.30% |
|
31.57% |
|
29.87% |
|
29.94% |
|
29.08% |
|
|
|
不可贖回的非控制性權益 |
2.38% | |
2.50% | |
2.46% | |
2.34% | |
2.41% | |
2.67% | |
2.57% | |
2.36% | |
2.26% | |
2.79% | |
2.90% | |
3.18% | |
3.24% | |
3.54% | |
3.53% | |
3.46% | |
2.77% | |
2.64% | |
2.62% | |
2.42% | |
2.48% | |
2.52% | |
2.91% | |
2.78% | |
2.90% | |
2.86% | |
|
|
股東權益合計 |
35.65% |
|
34.43% |
|
37.35% |
|
35.79% |
|
35.59% |
|
34.67% |
|
35.80% |
|
33.02% |
|
33.45% |
|
32.33% |
|
34.44% |
|
32.35% |
|
34.62% |
|
34.78% |
|
37.53% |
|
37.07% |
|
36.52% |
|
35.76% |
|
34.67% |
|
34.88% |
|
34.21% |
|
31.82% |
|
34.48% |
|
32.65% |
|
32.84% |
|
31.94% |
|
|
|
負債總額、可贖回非控制性權益和股東權益 |
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
根據報告:
10-Q (報告日期: 2025-07-31), 10-Q (報告日期: 2025-04-30), 10-K (報告日期: 2025-01-31), 10-Q (報告日期: 2024-10-31), 10-Q (報告日期: 2024-07-31), 10-Q (報告日期: 2024-04-30), 10-K (報告日期: 2024-01-31), 10-Q (報告日期: 2023-10-31), 10-Q (報告日期: 2023-07-31), 10-Q (報告日期: 2023-04-30), 10-K (報告日期: 2023-01-31), 10-Q (報告日期: 2022-10-31), 10-Q (報告日期: 2022-07-31), 10-Q (報告日期: 2022-04-30), 10-K (報告日期: 2022-01-31), 10-Q (報告日期: 2021-10-31), 10-Q (報告日期: 2021-07-31), 10-Q (報告日期: 2021-04-30), 10-K (報告日期: 2021-01-31), 10-Q (報告日期: 2020-10-31), 10-Q (報告日期: 2020-07-31), 10-Q (報告日期: 2020-04-30), 10-K (報告日期: 2020-01-31), 10-Q (報告日期: 2019-10-31), 10-Q (報告日期: 2019-07-31), 10-Q (報告日期: 2019-04-30).
經過對Walmart Inc.於各季度的財務資料進行分析,可以觀察到多項重要的趨勢與變化:
- 短期借款佔比
- 該比例在整個期間內呈現較大波動,且多數時間點低於2%,顯示公司較少依賴短期借款作為財務籌措手段。然而,2022年1月至2024年期間有明顯升高的趨勢,尤其在2024年1月達到最高值4.64%,意味著短期融資需求有所增加,可能與營運資金需求或市場狀況變化有關。
- 應付帳款比例
- 應付帳款佔比在20%至23%之間,展現一定的穩定性,且在某些時點(例如2021年7月31日與2022年10月31日)略有上升,可能反映公司在營運週期中調整其供應商付款條件或償付策略,表明營運資金管理較為靈活。
- 應付股利及相關負債
- 應付股利比例波動較大,且在部分時期缺乏資料,顯示公司在股利支付策略上可能有調整或暫停的現象。整體來看,比較低的佔比,反映公司在資金分配方面較為謹慎或有其他優先事項。
- 長期負債及相關結構
- 長期負債(不含短期到期債務)佔比大致維持在13%至18%之間,呈現逐步下降的趨勢,尤其在2022年3月和2023年1月較低(約12%至14%),暗示公司逐步減少長期借款或進行資本重組。此外,長期經營租賃義務維持在約5%至6%之間,顯示公司在租賃負債管理上保持穩定。
- 營運資金結構
- 流動負債比例在34%至41%之間變化,較高比例暗示公司持有較多的短期負債,以支持日常營運。總體來看,該比例較高,可能反映出資金流動性管理的重點在於滿足短期支付義務。
- 股東權益與資本結構
- 沃爾瑪股東權益比例大約在29%至37%之間,並於2024年略有上升,顯示公司資本結構相對穩定且偏向股東權益累積。然而,累計其他綜合損失(如負數值)在所有期間皆為負,表示公司在一些時期累積了對股東權益的負向調整或其他綜合損失,可能與外匯風險、資產重估或金融工具的變動有關。
- 負債結構
- 長期負債佔比逐步下降,從約34%降至約26%,與短期債務的變動形成呼應。這擴示公司有意降低長期負債比例,可能為財務穩健策略的一部分。同期,短期借款比例則有所波動,但整體趨勢偏向降低,彰顯短期借款需求的減少。此外,長期融資租賃債務則維持於約2%的水平,代表公司在租賃負債方面亦保持一定的穩定性。
- 資本結構整體
- 普通股及超過面值的資本在整體負債中扮演重要角色,比例均維持在約1.1%至2%的範圍內,表明公司資本結構較為穩定。留存收益比例在約31%至37%之間浮動,顯示公司持續累積內部盈餘作為股東價值的反映。而累計其他綜合損失的負值則指出公司在其他綜合損失方面持續呈現負數,彰顯某些財務或市場風險因素的存在。
- 整體負債比重
- 整體負債佔總資產的比例在64%至68%之間,顯示公司大部分資產由負債資金支撐,資產負債比率偏高但較為穩定,反映出公司在資本結構管理方面較為謹慎並維持運營的彈性。
綜合來看,Walmart Inc.在分析期間內其資產負債結構較為穩定,且在部分時點逐步調整資本以應對市場環境變動。短期融資需求有所增加,但整體負債比例保持在較合理範圍之內。公司在長期負債的控制上展現出趨向保守的策略,並持續累積股東權益。未來,持續風險監控與資本結構優化將是維持公司財務穩健的關鍵。