AGILENT TECHNOLOGIES, INC.
|
Oct-25 |
Oct-24 |
Oct-23 |
Oct-22 |
Oct-21 |
Oct-20 |
Oct-19 |
Oct-18 |
Oct-17 |
Oct-16 |
Oct-15 |
Oct-14 |
Oct-13 |
Oct-12 |
Oct-11 |
Oct-10 |
Oct-09 |
Oct-08 |
Oct-07 |
Oct-06 |
| Total revenue |
6.95 |
6.51 |
6.83 |
6.85 |
6.32 |
5.34 |
5.16 |
4.91 |
4.47 |
4.20 |
4.04 |
4.05 |
3.89 |
6.86 |
6.62 |
5.44 |
4.48 |
5.77 |
5.42 |
4.97 |
| Cost of revenue |
3.31 |
2.98 |
3.37 |
3.13 |
2.91 |
2.50 |
2.36 |
2.23 |
2.06 |
2.01 |
2.00 |
2.07 |
1.99 |
3.25 |
3.09 |
2.51 |
2.19 |
2.58 |
2.45 |
2.32 |
| Gross profit |
3.64 |
3.54 |
3.47 |
3.72 |
3.41 |
2.84 |
2.81 |
2.69 |
2.41 |
2.20 |
2.04 |
1.98 |
1.91 |
3.60 |
3.53 |
2.93 |
2.29 |
3.20 |
2.97 |
2.66 |
| Selling, general and administrative |
1.71 |
1.47 |
1.52 |
1.51 |
1.62 |
1.50 |
1.46 |
1.37 |
1.23 |
1.25 |
1.19 |
2.04 |
1.88 |
1.82 |
1.81 |
1.75 |
1.60 |
1.70 |
1.70 |
1.66 |
| Research and development |
0.46 |
0.48 |
0.48 |
0.47 |
0.44 |
0.50 |
0.40 |
0.39 |
0.34 |
0.33 |
0.33 |
0.72 |
0.70 |
0.67 |
0.65 |
0.61 |
0.64 |
0.70 |
0.69 |
0.66 |
| Other operating expenses |
0.00 |
0.10 |
0.12 |
0.13 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
-1.21 |
-1.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.12 |
| Operating income |
1.48 |
1.49 |
1.35 |
1.62 |
1.35 |
0.85 |
0.94 |
0.90 |
0.84 |
0.62 |
0.52 |
0.42 |
0.39 |
1.12 |
1.07 |
0.57 |
0.05 |
0.80 |
0.58 |
0.46 |
| Non-operating income (net) |
-0.04 |
0.03 |
-0.01 |
-0.11 |
0.01 |
0.00 |
-0.02 |
0.04 |
-0.04 |
-0.07 |
-0.04 |
-0.19 |
-0.09 |
-0.08 |
-0.04 |
0.13 |
-0.04 |
0.02 |
0.09 |
0.16 |
| Income before tax |
1.44 |
1.52 |
1.34 |
1.50 |
1.36 |
0.84 |
0.92 |
0.95 |
0.80 |
0.54 |
0.48 |
0.23 |
0.29 |
1.04 |
1.03 |
0.69 |
0.01 |
0.82 |
0.67 |
0.63 |
| Income tax expense |
0.13 |
0.23 |
0.10 |
0.25 |
0.15 |
0.12 |
-0.15 |
0.63 |
0.12 |
0.08 |
0.04 |
0.00 |
0.07 |
-0.11 |
0.02 |
0.01 |
0.04 |
0.12 |
0.03 |
0.09 |
| Net income |
1.30 |
1.29 |
1.24 |
1.25 |
1.21 |
0.72 |
1.07 |
0.32 |
0.68 |
0.46 |
0.40 |
0.55 |
0.72 |
1.15 |
1.01 |
0.68 |
-0.03 |
0.69 |
0.64 |
3.31 |
Show Quarterly Income Statement
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Apr-12 |
Jan-12 |
Oct-11 |
Jul-11 |
Apr-11 |
Jan-11 |
Oct-10 |
Jul-10 |
Apr-10 |
Jan-10 |
Oct-09 |
Jul-09 |
Apr-09 |
Jan-09 |
Oct-08 |
Jul-08 |
Apr-08 |
Jan-08 |
Oct-07 |
Jul-07 |
Apr-07 |
Jan-07 |
Oct-06 |
Jul-06 |
Apr-06 |
| Total revenue |
1.84 |
1.80 |
1.86 |
1.74 |
1.67 |
1.68 |
1.70 |
1.58 |
1.57 |
1.66 |
1.69 |
1.67 |
1.72 |
1.76 |
1.85 |
1.72 |
1.61 |
1.67 |
1.66 |
1.59 |
1.53 |
1.55 |
1.48 |
1.26 |
1.24 |
1.36 |
1.37 |
1.27 |
1.24 |
1.28 |
1.29 |
1.20 |
1.21 |
1.21 |
1.19 |
1.11 |
1.10 |
1.07 |
1.11 |
1.04 |
1.02 |
1.03 |
1.04 |
1.01 |
0.96 |
1.03 |
1.04 |
1.01 |
0.99 |
1.01 |
1.72 |
1.65 |
1.73 |
1.68 |
1.77 |
1.72 |
1.73 |
1.64 |
1.73 |
1.69 |
1.68 |
1.52 |
1.58 |
1.38 |
1.27 |
1.21 |
1.17 |
1.06 |
1.09 |
1.17 |
1.48 |
1.44 |
1.46 |
1.39 |
1.45 |
1.37 |
1.32 |
1.28 |
0.75 |
1.45 |
1.43 |
| Cost of revenue |
0.83 |
0.85 |
0.90 |
0.82 |
0.80 |
0.78 |
0.79 |
0.72 |
0.72 |
0.75 |
0.77 |
1.01 |
0.79 |
0.79 |
0.84 |
0.78 |
0.75 |
0.76 |
0.76 |
0.73 |
0.71 |
0.71 |
0.70 |
0.59 |
0.58 |
0.63 |
0.63 |
0.58 |
0.57 |
0.58 |
0.59 |
0.54 |
0.56 |
0.54 |
0.54 |
0.52 |
0.51 |
0.49 |
0.52 |
0.50 |
0.49 |
0.49 |
0.50 |
0.50 |
0.48 |
0.51 |
0.56 |
0.51 |
0.50 |
0.50 |
0.81 |
0.80 |
0.84 |
0.80 |
0.85 |
0.83 |
0.82 |
0.76 |
0.81 |
0.80 |
0.78 |
0.70 |
0.74 |
0.66 |
0.56 |
0.55 |
0.53 |
0.52 |
0.56 |
0.58 |
0.65 |
0.64 |
0.65 |
0.64 |
0.66 |
0.62 |
0.59 |
0.59 |
0.30 |
0.66 |
0.70 |
| Gross profit |
1.01 |
0.95 |
0.96 |
0.91 |
0.87 |
0.90 |
0.92 |
0.86 |
0.86 |
0.91 |
0.92 |
0.66 |
0.92 |
0.97 |
1.01 |
0.94 |
0.86 |
0.91 |
0.90 |
0.85 |
0.82 |
0.84 |
0.79 |
0.67 |
0.66 |
0.72 |
0.74 |
0.69 |
0.67 |
0.71 |
0.71 |
0.66 |
0.64 |
0.67 |
0.65 |
0.60 |
0.59 |
0.57 |
0.59 |
0.54 |
0.53 |
0.54 |
0.54 |
0.51 |
0.48 |
0.51 |
0.48 |
0.50 |
0.49 |
0.51 |
0.91 |
0.86 |
0.89 |
0.88 |
0.92 |
0.89 |
0.92 |
0.87 |
0.92 |
0.89 |
0.90 |
0.82 |
0.83 |
0.73 |
0.71 |
0.66 |
0.63 |
0.54 |
0.53 |
0.59 |
0.83 |
0.80 |
0.81 |
0.76 |
0.79 |
0.76 |
0.73 |
0.69 |
0.46 |
0.79 |
0.73 |
| Selling, general and administrative |
0.47 |
0.48 |
0.43 |
0.42 |
0.45 |
0.41 |
0.36 |
0.40 |
0.38 |
0.40 |
0.59 |
0.41 |
0.42 |
0.42 |
0.42 |
0.41 |
0.39 |
0.42 |
0.39 |
0.40 |
0.42 |
0.41 |
0.39 |
0.35 |
0.36 |
0.40 |
0.39 |
0.37 |
0.35 |
0.36 |
0.36 |
0.34 |
0.34 |
0.34 |
0.33 |
0.31 |
0.31 |
0.29 |
0.32 |
0.31 |
0.32 |
0.30 |
0.30 |
0.29 |
0.29 |
0.31 |
0.49 |
0.51 |
0.51 |
0.49 |
0.45 |
0.45 |
0.50 |
0.48 |
0.47 |
0.46 |
0.45 |
0.44 |
0.45 |
0.45 |
0.47 |
0.45 |
0.47 |
0.46 |
0.41 |
0.42 |
0.41 |
0.39 |
0.41 |
0.40 |
0.41 |
0.42 |
0.43 |
0.44 |
0.43 |
0.42 |
0.43 |
0.43 |
0.27 |
0.46 |
0.48 |
| Research and development |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.13 |
0.11 |
0.13 |
0.11 |
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.10 |
0.10 |
0.09 |
0.20 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.19 |
0.18 |
0.09 |
0.18 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
0.16 |
0.17 |
0.16 |
0.16 |
0.16 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
0.08 |
0.19 |
0.20 |
| Other operating expenses |
0.02 |
0.00 |
-0.03 |
0.03 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.27 |
-0.31 |
-0.21 |
-0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.06 |
| Operating income |
0.40 |
0.35 |
0.44 |
0.36 |
0.30 |
0.38 |
0.41 |
0.33 |
0.36 |
0.38 |
0.41 |
0.13 |
0.38 |
0.43 |
0.47 |
0.41 |
0.36 |
0.38 |
0.40 |
0.34 |
0.29 |
0.33 |
0.30 |
0.23 |
0.10 |
0.22 |
0.25 |
0.23 |
0.22 |
0.25 |
0.24 |
0.22 |
0.21 |
0.23 |
0.23 |
0.20 |
0.20 |
0.21 |
0.18 |
0.15 |
0.13 |
0.16 |
0.16 |
0.14 |
0.11 |
0.12 |
0.07 |
0.13 |
0.09 |
0.12 |
0.29 |
0.24 |
0.21 |
0.22 |
0.28 |
0.27 |
0.30 |
0.27 |
0.31 |
0.28 |
0.27 |
0.21 |
0.20 |
0.12 |
0.15 |
0.09 |
0.07 |
0.00 |
-0.05 |
0.02 |
0.25 |
0.22 |
0.19 |
0.13 |
0.19 |
0.17 |
0.13 |
0.10 |
0.10 |
0.21 |
0.11 |
| Non-operating income (net) |
0.01 |
0.01 |
0.00 |
0.01 |
-0.04 |
-0.01 |
-0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.00 |
-0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.03 |
-0.06 |
0.05 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.02 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.02 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
-0.09 |
-0.05 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.01 |
-0.02 |
-0.02 |
0.00 |
-0.01 |
-0.01 |
0.04 |
0.11 |
-0.02 |
-0.01 |
0.01 |
-0.04 |
-0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.03 |
0.03 |
0.02 |
0.04 |
0.05 |
| Income before tax |
0.41 |
0.36 |
0.44 |
0.37 |
0.26 |
0.37 |
0.40 |
0.34 |
0.37 |
0.40 |
0.42 |
0.13 |
0.38 |
0.41 |
0.46 |
0.40 |
0.33 |
0.32 |
0.45 |
0.33 |
0.27 |
0.31 |
0.28 |
0.22 |
0.12 |
0.22 |
0.23 |
0.22 |
0.22 |
0.25 |
0.24 |
0.24 |
0.23 |
0.23 |
0.23 |
0.19 |
0.19 |
0.19 |
0.15 |
0.13 |
0.12 |
0.14 |
0.14 |
0.13 |
0.10 |
0.11 |
-0.02 |
0.09 |
0.07 |
0.10 |
0.25 |
0.21 |
0.20 |
0.20 |
0.26 |
0.24 |
0.29 |
0.26 |
0.29 |
0.28 |
0.26 |
0.20 |
0.24 |
0.23 |
0.14 |
0.08 |
0.08 |
-0.04 |
-0.06 |
0.03 |
0.26 |
0.22 |
0.20 |
0.15 |
0.20 |
0.19 |
0.16 |
0.12 |
0.12 |
0.25 |
0.16 |
| Income tax expense |
0.07 |
0.06 |
0.01 |
0.03 |
0.05 |
0.05 |
0.05 |
0.06 |
0.07 |
0.06 |
-0.06 |
0.02 |
0.08 |
0.06 |
0.09 |
0.07 |
0.06 |
0.04 |
0.01 |
0.06 |
0.06 |
0.02 |
0.06 |
0.02 |
0.02 |
0.02 |
0.04 |
0.03 |
0.04 |
-0.26 |
0.05 |
0.01 |
0.02 |
0.55 |
0.05 |
0.02 |
0.03 |
0.03 |
0.03 |
0.01 |
0.03 |
0.02 |
0.00 |
0.02 |
0.00 |
0.02 |
-0.03 |
0.02 |
0.03 |
-0.02 |
0.04 |
0.04 |
0.03 |
0.02 |
-0.17 |
-0.01 |
0.04 |
0.03 |
0.00 |
-0.05 |
0.06 |
0.01 |
-0.05 |
0.02 |
0.03 |
0.00 |
0.05 |
-0.02 |
0.04 |
-0.04 |
0.03 |
0.05 |
0.02 |
0.03 |
0.02 |
0.01 |
0.03 |
-0.03 |
0.03 |
0.01 |
0.02 |
| Net income |
0.34 |
0.31 |
0.43 |
0.34 |
0.22 |
0.32 |
0.35 |
0.28 |
0.31 |
0.35 |
0.48 |
0.11 |
0.30 |
0.35 |
0.37 |
0.33 |
0.27 |
0.28 |
0.44 |
0.26 |
0.22 |
0.29 |
0.22 |
0.20 |
0.10 |
0.20 |
0.19 |
0.19 |
0.18 |
0.50 |
0.20 |
0.24 |
0.21 |
-0.32 |
0.18 |
0.18 |
0.16 |
0.17 |
0.12 |
0.12 |
0.09 |
0.12 |
0.14 |
0.11 |
0.09 |
0.06 |
0.07 |
0.15 |
0.14 |
0.20 |
0.21 |
0.17 |
0.17 |
0.18 |
0.43 |
0.24 |
0.26 |
0.23 |
0.29 |
0.33 |
0.20 |
0.19 |
0.29 |
0.21 |
0.11 |
0.08 |
0.03 |
-0.02 |
-0.10 |
0.06 |
0.23 |
0.17 |
0.17 |
0.12 |
0.18 |
0.19 |
0.12 |
0.15 |
0.15 |
0.23 |
0.12 |
|
Oct-25 |
Oct-24 |
Oct-23 |
Oct-22 |
Oct-21 |
Oct-20 |
Oct-19 |
Oct-18 |
Oct-17 |
Oct-16 |
Oct-15 |
Oct-14 |
Oct-13 |
Oct-12 |
Oct-11 |
Oct-10 |
Oct-09 |
Oct-08 |
Oct-07 |
Oct-06 |
| Cash and cash equivalents |
1.79 |
1.33 |
1.59 |
1.05 |
1.48 |
1.44 |
1.38 |
2.25 |
2.68 |
2.29 |
2.00 |
3.03 |
2.68 |
2.35 |
3.53 |
2.65 |
2.48 |
1.41 |
1.83 |
2.26 |
| Short-term investments |
|
|
|
0.00 |
0.09 |
0.16 |
|
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
0.00 |
0.01 |
0.00 |
1.55 |
0.01 |
0.02 |
|
|
| Accounts receivable, net |
1.49 |
1.32 |
1.29 |
1.41 |
1.17 |
1.04 |
0.93 |
0.78 |
0.72 |
0.62 |
0.61 |
0.98 |
0.90 |
0.92 |
0.86 |
0.87 |
0.60 |
0.77 |
0.74 |
0.69 |
| Inventories |
1.03 |
0.99 |
1.03 |
1.04 |
0.83 |
0.72 |
0.68 |
0.64 |
0.58 |
0.53 |
0.54 |
1.07 |
1.07 |
1.01 |
0.90 |
0.72 |
0.55 |
0.65 |
0.64 |
0.63 |
| Other current assets |
0.29 |
0.32 |
0.27 |
0.28 |
0.22 |
0.22 |
0.20 |
0.19 |
0.19 |
0.19 |
0.29 |
0.38 |
0.34 |
0.34 |
0.28 |
1.94 |
0.32 |
0.36 |
0.47 |
0.38 |
| Total current assets |
4.59 |
3.96 |
4.19 |
3.78 |
3.80 |
3.42 |
3.19 |
3.85 |
4.17 |
3.64 |
3.69 |
5.46 |
4.98 |
4.63 |
5.57 |
6.17 |
3.96 |
3.21 |
3.67 |
3.96 |
| Property, plant and equipment, net |
2.21 |
1.96 |
1.42 |
1.10 |
0.95 |
0.85 |
0.85 |
0.82 |
0.76 |
0.64 |
0.60 |
1.10 |
1.13 |
1.16 |
1.01 |
0.98 |
0.85 |
0.82 |
0.80 |
0.78 |
| Goodwill |
4.47 |
4.47 |
3.96 |
3.95 |
4.96 |
3.60 |
3.59 |
2.97 |
2.61 |
2.52 |
2.37 |
2.90 |
3.05 |
3.03 |
1.57 |
1.46 |
0.66 |
0.65 |
0.74 |
0.39 |
| Intangible assets |
0.45 |
0.55 |
0.48 |
0.82 |
0.98 |
0.83 |
1.11 |
0.49 |
0.36 |
0.41 |
0.45 |
0.67 |
0.92 |
1.09 |
0.43 |
0.49 |
0.17 |
0.23 |
0.74 |
0.08 |
| Long-term investments |
0.13 |
0.18 |
0.16 |
0.20 |
0.19 |
0.16 |
0.10 |
0.07 |
0.14 |
0.14 |
0.09 |
0.16 |
0.14 |
0.11 |
0.12 |
0.14 |
0.16 |
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
12.73 |
11.85 |
10.76 |
10.53 |
10.71 |
9.63 |
9.45 |
8.54 |
8.43 |
7.82 |
7.48 |
10.76 |
10.69 |
10.54 |
9.06 |
9.70 |
7.61 |
7.44 |
7.55 |
7.37 |
|
| Accounts payable |
0.57 |
0.54 |
0.42 |
0.58 |
0.45 |
0.35 |
0.35 |
0.34 |
0.31 |
0.26 |
0.28 |
0.48 |
0.43 |
0.46 |
0.47 |
0.50 |
0.31 |
0.31 |
0.32 |
0.38 |
| Short-term debt |
0.30 |
0.09 |
0.05 |
0.04 |
0.05 |
0.08 |
0.62 |
0.00 |
0.21 |
0.00 |
0.01 |
0.05 |
|
0.25 |
0.25 |
1.50 |
0.20 |
0.20 |
0.14 |
0.13 |
| Current portion of long-term debt |
0.30 |
0.05 |
|
0.04 |
|
0.08 |
0.62 |
|
0.21 |
1.90 |
1.66 |
1.66 |
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.85 |
0.72 |
0.63 |
0.78 |
0.77 |
0.65 |
0.77 |
0.51 |
0.46 |
0.42 |
0.44 |
0.79 |
0.73 |
0.76 |
0.72 |
0.73 |
0.34 |
0.54 |
0.95 |
0.80 |
| Long-term debt |
3.05 |
3.35 |
2.74 |
2.73 |
2.73 |
2.28 |
1.79 |
1.80 |
1.80 |
1.90 |
1.66 |
2.76 |
2.70 |
2.11 |
1.93 |
2.19 |
2.90 |
2.13 |
2.09 |
1.50 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.46 |
0.58 |
0.48 |
0.54 |
0.66 |
1.00 |
0.83 |
1.00 |
0.53 |
0.34 |
0.68 |
1.07 |
1.10 |
1.35 |
0.97 |
1.19 |
1.08 |
|
|
|
| Total liabilities |
5.99 |
5.95 |
4.92 |
5.23 |
5.32 |
4.75 |
4.70 |
3.97 |
3.59 |
3.57 |
3.32 |
5.47 |
5.40 |
5.35 |
4.74 |
6.46 |
5.11 |
4.88 |
4.32 |
3.71 |
|
| Common stock and paid-in capital |
5.35 |
5.15 |
5.06 |
4.98 |
5.04 |
4.79 |
4.77 |
4.90 |
4.95 |
-1.84 |
-1.42 |
-1.17 |
-0.79 |
-0.32 |
-0.15 |
-0.22 |
-0.25 |
-0.23 |
1.06 |
2.13 |
| Retained earnings |
1.39 |
0.75 |
0.78 |
0.32 |
0.35 |
0.08 |
-0.02 |
-0.34 |
-0.13 |
6.09 |
5.58 |
6.46 |
6.07 |
5.51 |
4.46 |
3.44 |
2.76 |
2.79 |
2.17 |
1.53 |
| Common shares outstanding |
284 |
291 |
296 |
300 |
307 |
312 |
318 |
325 |
326 |
329 |
335 |
338 |
345 |
353 |
355 |
353 |
346 |
371 |
406 |
441 |
Show Quarterly Balance Sheet
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Apr-12 |
Jan-12 |
Oct-11 |
Jul-11 |
Apr-11 |
Jan-11 |
Oct-10 |
Jul-10 |
Apr-10 |
Jan-10 |
Oct-09 |
Jul-09 |
Apr-09 |
Jan-09 |
Oct-08 |
Jul-08 |
Apr-08 |
Jan-08 |
Oct-07 |
Jul-07 |
Apr-07 |
Jan-07 |
Oct-06 |
Jul-06 |
Apr-06 |
| Cash and cash equivalents |
1.81 |
1.76 |
1.79 |
1.54 |
1.49 |
1.47 |
1.33 |
1.78 |
1.67 |
1.75 |
1.59 |
1.33 |
1.18 |
1.25 |
1.05 |
1.07 |
1.19 |
1.11 |
1.48 |
1.43 |
1.38 |
1.33 |
1.44 |
1.36 |
1.32 |
1.23 |
1.38 |
1.77 |
2.16 |
2.06 |
2.25 |
2.13 |
3.01 |
2.89 |
2.68 |
2.56 |
2.39 |
2.24 |
2.29 |
2.20 |
2.14 |
1.93 |
2.00 |
2.08 |
2.20 |
2.12 |
3.03 |
2.39 |
2.95 |
2.74 |
2.68 |
2.33 |
2.52 |
2.45 |
2.35 |
1.92 |
3.90 |
3.66 |
3.53 |
3.10 |
2.98 |
2.64 |
2.65 |
2.32 |
2.65 |
2.48 |
2.48 |
1.48 |
1.40 |
1.36 |
1.41 |
1.64 |
1.71 |
1.39 |
1.83 |
1.49 |
2.05 |
2.09 |
2.26 |
2.25 |
2.66 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.00 |
0.01 |
0.02 |
0.05 |
0.09 |
0.20 |
|
0.17 |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
|
|
0.02 |
1.55 |
1.55 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.03 |
0.17 |
|
|
|
|
|
|
|
| Accounts receivable, net |
1.50 |
1.52 |
1.49 |
1.38 |
1.37 |
1.33 |
1.32 |
1.23 |
1.25 |
1.30 |
1.29 |
1.34 |
1.40 |
1.46 |
1.41 |
1.35 |
1.24 |
1.21 |
1.17 |
1.12 |
1.08 |
1.09 |
1.04 |
0.93 |
0.89 |
0.97 |
0.93 |
0.86 |
0.82 |
0.83 |
0.78 |
0.73 |
0.75 |
0.75 |
0.72 |
0.68 |
0.68 |
0.65 |
0.62 |
0.59 |
0.60 |
0.62 |
0.61 |
0.58 |
0.58 |
0.62 |
0.98 |
0.89 |
0.90 |
0.85 |
0.90 |
0.88 |
0.92 |
0.87 |
0.92 |
0.95 |
0.91 |
0.81 |
0.86 |
0.92 |
0.92 |
0.85 |
0.87 |
0.79 |
0.67 |
0.63 |
0.60 |
0.54 |
0.57 |
0.63 |
0.77 |
0.76 |
0.79 |
0.73 |
0.74 |
0.74 |
0.72 |
0.67 |
0.69 |
0.85 |
0.85 |
| Inventories |
1.09 |
1.06 |
1.03 |
1.01 |
0.99 |
1.00 |
0.97 |
0.98 |
1.00 |
1.03 |
1.03 |
1.07 |
1.10 |
1.11 |
1.04 |
1.01 |
0.94 |
0.88 |
0.83 |
0.82 |
0.79 |
0.76 |
0.72 |
0.75 |
0.75 |
0.71 |
0.68 |
0.66 |
0.66 |
0.65 |
0.64 |
0.62 |
0.59 |
0.61 |
0.58 |
0.57 |
0.55 |
0.55 |
0.53 |
0.54 |
0.56 |
0.55 |
0.54 |
0.55 |
0.56 |
0.56 |
1.07 |
1.10 |
1.10 |
1.09 |
1.07 |
1.05 |
1.04 |
1.04 |
1.01 |
1.04 |
0.95 |
0.94 |
0.90 |
0.90 |
0.85 |
0.80 |
0.72 |
0.69 |
0.55 |
0.55 |
0.55 |
0.57 |
0.61 |
0.66 |
0.65 |
0.67 |
0.67 |
0.67 |
0.64 |
0.67 |
0.65 |
0.65 |
0.63 |
0.71 |
0.71 |
| Other current assets |
0.37 |
0.28 |
0.29 |
0.32 |
0.37 |
0.32 |
0.33 |
0.27 |
0.28 |
0.26 |
0.27 |
0.29 |
0.27 |
0.26 |
0.28 |
0.26 |
0.26 |
0.23 |
0.22 |
0.26 |
0.27 |
0.31 |
0.22 |
0.21 |
0.21 |
0.20 |
0.20 |
0.18 |
0.18 |
0.17 |
0.19 |
0.18 |
0.17 |
0.15 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.19 |
0.30 |
0.29 |
0.27 |
0.29 |
0.36 |
0.38 |
0.45 |
0.42 |
0.39 |
0.34 |
0.33 |
0.34 |
0.35 |
0.34 |
0.30 |
0.26 |
0.30 |
0.28 |
0.31 |
0.35 |
0.31 |
1.94 |
1.94 |
1.84 |
1.85 |
0.32 |
0.28 |
0.29 |
0.34 |
0.34 |
1.97 |
1.98 |
2.11 |
0.47 |
0.38 |
0.37 |
0.34 |
0.38 |
0.41 |
0.36 |
| Total current assets |
4.76 |
4.62 |
4.59 |
4.25 |
4.21 |
4.11 |
3.96 |
4.26 |
4.20 |
4.34 |
4.19 |
4.03 |
3.95 |
4.08 |
3.78 |
3.69 |
3.64 |
3.47 |
3.80 |
3.63 |
3.51 |
3.48 |
3.42 |
3.25 |
3.17 |
3.10 |
3.19 |
3.46 |
3.81 |
3.71 |
3.85 |
3.67 |
4.53 |
4.40 |
4.17 |
4.00 |
3.80 |
3.64 |
3.64 |
3.53 |
3.49 |
3.40 |
3.69 |
3.48 |
3.62 |
3.65 |
5.46 |
4.83 |
5.38 |
5.07 |
4.98 |
4.58 |
4.82 |
4.71 |
4.63 |
4.21 |
6.01 |
5.72 |
5.57 |
5.22 |
5.10 |
4.60 |
6.17 |
5.74 |
5.71 |
5.52 |
3.96 |
2.90 |
2.88 |
3.01 |
3.18 |
5.07 |
5.19 |
5.07 |
3.67 |
3.28 |
3.79 |
3.75 |
3.96 |
4.22 |
4.58 |
| Property, plant and equipment, net |
|
2.27 |
2.21 |
2.15 |
2.09 |
1.99 |
1.96 |
|
|
|
1.42 |
1.21 |
1.18 |
1.15 |
1.10 |
1.05 |
1.01 |
0.97 |
0.95 |
0.91 |
1.07 |
0.87 |
0.85 |
1.03 |
0.84 |
0.84 |
0.85 |
0.84 |
0.83 |
0.83 |
0.82 |
0.80 |
0.80 |
0.79 |
0.76 |
0.72 |
0.68 |
0.65 |
0.64 |
0.62 |
0.61 |
0.59 |
0.60 |
0.59 |
0.59 |
0.61 |
1.10 |
1.14 |
1.14 |
1.13 |
1.13 |
1.14 |
1.15 |
1.16 |
1.16 |
1.14 |
1.00 |
1.01 |
1.01 |
1.00 |
1.00 |
0.98 |
0.98 |
0.96 |
0.83 |
0.84 |
0.85 |
0.84 |
0.82 |
0.83 |
0.82 |
0.82 |
0.81 |
0.80 |
0.80 |
0.79 |
0.78 |
0.78 |
0.78 |
0.82 |
0.85 |
| Goodwill |
4.48 |
4.48 |
4.47 |
4.48 |
4.47 |
4.43 |
4.48 |
3.97 |
3.96 |
3.97 |
3.96 |
3.98 |
3.98 |
4.79 |
3.95 |
3.95 |
3.96 |
4.89 |
4.96 |
3.98 |
4.05 |
3.62 |
3.60 |
3.61 |
3.58 |
3.59 |
3.59 |
3.11 |
3.11 |
3.13 |
2.97 |
3.45 |
2.62 |
2.63 |
2.61 |
2.61 |
2.57 |
2.56 |
2.52 |
2.53 |
2.56 |
2.48 |
2.37 |
2.37 |
2.34 |
2.35 |
2.90 |
3.01 |
3.07 |
3.02 |
3.05 |
3.00 |
3.01 |
3.07 |
3.03 |
2.95 |
1.60 |
1.60 |
1.57 |
1.58 |
1.56 |
1.45 |
1.46 |
1.40 |
0.64 |
0.66 |
0.66 |
0.64 |
0.65 |
0.67 |
0.65 |
0.64 |
0.63 |
0.61 |
0.74 |
0.73 |
0.52 |
0.52 |
0.39 |
0.40 |
0.48 |
| Intangible assets |
0.41 |
0.43 |
0.45 |
0.47 |
0.50 |
0.51 |
0.55 |
0.39 |
0.42 |
0.44 |
0.48 |
0.50 |
0.82 |
0.81 |
0.82 |
0.85 |
0.90 |
0.93 |
0.98 |
1.03 |
1.01 |
0.79 |
0.83 |
0.88 |
0.92 |
1.06 |
1.11 |
0.51 |
0.54 |
0.57 |
0.49 |
0.52 |
0.31 |
0.34 |
0.36 |
0.38 |
0.37 |
0.41 |
0.41 |
0.44 |
0.49 |
0.51 |
0.45 |
0.48 |
0.52 |
0.56 |
0.67 |
0.76 |
0.83 |
0.86 |
0.92 |
0.95 |
1.00 |
1.07 |
1.09 |
1.09 |
0.39 |
0.41 |
0.43 |
0.46 |
0.49 |
0.47 |
0.49 |
0.51 |
0.13 |
0.15 |
0.17 |
0.18 |
0.19 |
0.21 |
0.23 |
0.24 |
0.24 |
0.24 |
0.74 |
0.73 |
0.52 |
0.52 |
0.08 |
0.09 |
0.48 |
| Long-term investments |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.17 |
0.18 |
0.19 |
0.18 |
0.17 |
0.16 |
0.19 |
0.19 |
0.19 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.19 |
0.17 |
0.16 |
0.15 |
0.14 |
0.12 |
0.10 |
0.10 |
0.10 |
0.08 |
0.07 |
0.07 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.16 |
0.16 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.16 |
0.16 |
0.13 |
0.13 |
0.14 |
0.12 |
0.12 |
0.13 |
0.11 |
0.10 |
0.11 |
0.11 |
0.12 |
|
0.12 |
0.13 |
0.14 |
0.14 |
0.16 |
0.15 |
0.16 |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
13.07 |
12.81 |
12.73 |
12.23 |
12.16 |
11.91 |
11.85 |
11.00 |
10.86 |
10.95 |
10.76 |
10.68 |
10.79 |
10.92 |
10.53 |
10.48 |
10.46 |
10.33 |
10.71 |
10.49 |
10.40 |
9.67 |
9.63 |
9.55 |
9.46 |
9.50 |
9.45 |
8.63 |
9.02 |
8.95 |
8.54 |
8.35 |
8.78 |
8.70 |
8.43 |
8.26 |
8.02 |
7.87 |
7.82 |
7.73 |
7.64 |
7.30 |
7.48 |
7.25 |
7.41 |
7.52 |
10.76 |
10.38 |
11.03 |
10.64 |
10.69 |
10.28 |
10.59 |
10.65 |
10.54 |
9.76 |
9.41 |
9.10 |
9.06 |
8.75 |
8.65 |
8.04 |
9.70 |
9.10 |
7.77 |
7.57 |
7.61 |
6.57 |
6.58 |
7.16 |
7.01 |
7.54 |
7.67 |
7.46 |
7.55 |
7.02 |
7.28 |
7.19 |
7.37 |
7.73 |
8.06 |
|
| Accounts payable |
0.62 |
0.60 |
0.57 |
0.53 |
0.52 |
0.55 |
0.54 |
0.50 |
0.46 |
0.49 |
0.42 |
0.45 |
0.48 |
0.54 |
0.58 |
0.56 |
0.50 |
0.48 |
0.45 |
0.42 |
0.42 |
0.40 |
0.35 |
0.31 |
0.33 |
0.33 |
0.35 |
0.32 |
0.31 |
0.32 |
0.34 |
0.27 |
0.27 |
0.29 |
0.31 |
0.29 |
0.27 |
0.27 |
0.26 |
0.26 |
0.22 |
0.25 |
0.28 |
0.25 |
0.26 |
0.26 |
0.48 |
0.40 |
0.48 |
0.43 |
0.43 |
0.41 |
0.45 |
0.45 |
0.46 |
0.49 |
0.46 |
0.43 |
0.47 |
0.47 |
0.49 |
0.44 |
0.50 |
0.46 |
0.36 |
0.32 |
0.31 |
0.25 |
0.25 |
0.26 |
0.31 |
0.29 |
0.31 |
0.30 |
0.32 |
0.35 |
0.33 |
0.31 |
0.38 |
0.43 |
0.42 |
| Short-term debt |
0.30 |
0.30 |
0.30 |
0.06 |
0.15 |
0.02 |
0.09 |
0.80 |
0.42 |
0.05 |
0.05 |
0.06 |
0.00 |
0.24 |
0.04 |
0.18 |
0.18 |
0.17 |
0.05 |
0.13 |
0.21 |
0.31 |
0.08 |
0.04 |
0.70 |
0.68 |
0.62 |
0.50 |
|
|
|
1.80 |
0.32 |
0.35 |
0.21 |
0.28 |
0.24 |
0.19 |
0.00 |
0.24 |
0.24 |
0.08 |
0.01 |
|
|
|
0.05 |
0.04 |
0.01 |
|
|
|
0.25 |
0.25 |
0.25 |
0.50 |
0.25 |
0.25 |
0.25 |
|
|
0.00 |
1.50 |
1.50 |
1.50 |
1.50 |
0.00 |
0.18 |
|
0.05 |
0.20 |
1.71 |
1.75 |
1.50 |
0.14 |
0.16 |
0.14 |
0.14 |
0.13 |
0.16 |
0.17 |
| Current portion of long-term debt |
0.30 |
0.30 |
0.30 |
0.06 |
0.15 |
0.02 |
0.05 |
0.80 |
0.42 |
|
|
0.06 |
|
0.24 |
0.04 |
0.18 |
0.18 |
|
|
0.13 |
0.21 |
0.31 |
0.08 |
0.04 |
0.70 |
0.68 |
0.62 |
0.50 |
|
|
|
1.80 |
2.12 |
2.15 |
0.10 |
2.08 |
0.24 |
0.19 |
1.90 |
0.24 |
0.24 |
|
1.66 |
|
|
1.66 |
1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.69 |
0.65 |
0.85 |
0.68 |
0.72 |
0.69 |
0.72 |
0.57 |
0.54 |
0.61 |
0.68 |
0.74 |
0.67 |
0.78 |
0.78 |
0.67 |
0.62 |
0.44 |
0.77 |
0.74 |
0.70 |
0.56 |
0.65 |
0.57 |
0.51 |
0.51 |
0.77 |
0.46 |
0.46 |
0.43 |
0.51 |
0.41 |
0.45 |
0.40 |
0.46 |
0.37 |
0.38 |
0.33 |
0.42 |
0.38 |
0.40 |
0.34 |
0.44 |
0.34 |
0.40 |
0.39 |
0.79 |
0.70 |
0.77 |
0.66 |
0.73 |
0.68 |
0.75 |
0.68 |
0.76 |
0.66 |
0.70 |
0.61 |
0.72 |
0.61 |
0.68 |
0.55 |
0.73 |
0.63 |
0.54 |
0.43 |
0.50 |
0.28 |
0.47 |
0.52 |
0.74 |
0.58 |
0.66 |
0.59 |
1.09 |
0.91 |
0.97 |
0.83 |
0.94 |
0.96 |
1.07 |
| Long-term debt |
3.05 |
3.05 |
3.05 |
3.35 |
3.35 |
3.35 |
3.35 |
2.14 |
2.14 |
2.56 |
2.74 |
2.73 |
2.73 |
2.73 |
2.73 |
2.73 |
2.73 |
2.73 |
2.73 |
2.73 |
2.73 |
2.19 |
2.28 |
2.28 |
1.79 |
1.79 |
1.79 |
1.29 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.80 |
1.91 |
1.65 |
1.65 |
1.65 |
1.66 |
1.66 |
1.66 |
1.66 |
2.76 |
2.18 |
2.69 |
2.70 |
2.70 |
2.70 |
2.11 |
2.11 |
2.11 |
1.71 |
1.93 |
1.93 |
1.93 |
2.17 |
2.14 |
2.14 |
2.19 |
2.18 |
1.39 |
1.41 |
2.90 |
2.15 |
2.15 |
2.15 |
2.13 |
0.60 |
0.62 |
0.63 |
2.09 |
1.50 |
1.50 |
1.50 |
1.50 |
1.50 |
1.50 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.50 |
0.49 |
0.46 |
0.50 |
0.54 |
0.55 |
0.58 |
0.47 |
0.45 |
0.49 |
0.48 |
0.53 |
0.52 |
0.54 |
0.54 |
0.58 |
0.60 |
0.65 |
0.66 |
0.73 |
0.73 |
1.00 |
1.00 |
0.61 |
0.95 |
0.97 |
0.83 |
0.96 |
0.98 |
1.02 |
1.00 |
0.97 |
1.00 |
1.01 |
0.53 |
0.61 |
0.65 |
0.68 |
0.70 |
0.59 |
0.69 |
0.65 |
0.68 |
0.64 |
0.67 |
0.69 |
1.07 |
0.98 |
0.99 |
0.95 |
1.10 |
1.24 |
1.27 |
0.55 |
1.35 |
0.27 |
0.93 |
0.97 |
0.97 |
|
0.95 |
1.16 |
1.19 |
1.20 |
1.03 |
1.02 |
1.08 |
0.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
5.94 |
5.91 |
5.99 |
5.86 |
6.02 |
5.89 |
5.95 |
5.09 |
4.64 |
4.76 |
4.92 |
5.12 |
5.01 |
5.31 |
5.23 |
5.39 |
5.33 |
5.17 |
5.32 |
5.55 |
5.59 |
4.87 |
4.75 |
4.57 |
4.69 |
4.65 |
4.70 |
3.88 |
3.90 |
3.92 |
3.97 |
3.78 |
4.17 |
4.17 |
3.59 |
3.65 |
3.64 |
3.57 |
3.57 |
3.39 |
3.48 |
3.25 |
3.32 |
3.15 |
3.25 |
3.28 |
5.47 |
4.74 |
5.39 |
5.19 |
5.40 |
5.49 |
5.28 |
5.30 |
5.35 |
4.88 |
4.69 |
4.60 |
4.74 |
4.55 |
4.69 |
4.71 |
6.46 |
6.29 |
5.14 |
4.98 |
5.10 |
4.08 |
4.16 |
4.59 |
4.45 |
4.36 |
4.52 |
4.29 |
4.32 |
3.74 |
3.73 |
3.54 |
3.71 |
3.94 |
3.98 |
|
| Common stock and paid-in capital |
5.43 |
5.42 |
5.35 |
5.27 |
5.22 |
5.11 |
5.15 |
5.13 |
5.12 |
5.13 |
5.06 |
5.11 |
5.08 |
5.07 |
4.98 |
4.95 |
4.96 |
5.00 |
5.04 |
4.86 |
4.82 |
4.80 |
4.79 |
4.85 |
4.75 |
4.78 |
4.77 |
4.87 |
4.95 |
4.95 |
4.90 |
4.98 |
5.03 |
5.05 |
4.95 |
4.87 |
4.77 |
4.75 |
-1.85 |
-1.66 |
-1.56 |
-1.62 |
-1.43 |
-1.37 |
-1.24 |
-1.11 |
-1.18 |
-0.85 |
-0.76 |
-0.85 |
-0.79 |
-1.11 |
-0.47 |
-0.26 |
-0.32 |
-0.24 |
-0.18 |
-0.16 |
-0.15 |
0.03 |
0.12 |
-0.31 |
-0.22 |
-0.35 |
-0.32 |
-0.25 |
-0.25 |
-0.25 |
-0.34 |
-0.28 |
-0.23 |
0.63 |
0.77 |
0.96 |
1.06 |
1.30 |
1.75 |
1.97 |
2.11 |
2.10 |
2.61 |
| Retained earnings |
1.69 |
1.48 |
1.39 |
1.10 |
0.91 |
0.92 |
0.75 |
0.77 |
1.09 |
1.06 |
0.78 |
0.44 |
0.70 |
0.54 |
0.32 |
0.14 |
0.16 |
0.16 |
0.35 |
0.09 |
-0.01 |
0.00 |
0.08 |
0.13 |
0.02 |
0.07 |
-0.02 |
-0.12 |
0.18 |
0.09 |
-0.34 |
-0.42 |
-0.41 |
-0.53 |
-0.13 |
-0.26 |
-0.39 |
-0.45 |
6.09 |
6.00 |
5.72 |
5.67 |
5.58 |
5.47 |
5.40 |
5.35 |
6.46 |
6.49 |
6.40 |
6.29 |
6.07 |
5.90 |
5.77 |
5.61 |
5.51 |
5.11 |
4.91 |
4.65 |
4.46 |
4.17 |
3.84 |
3.64 |
3.44 |
3.15 |
2.95 |
2.84 |
2.76 |
2.74 |
2.75 |
2.86 |
2.79 |
2.56 |
2.39 |
2.22 |
2.17 |
1.99 |
1.81 |
1.68 |
1.53 |
1.70 |
1.47 |
| Common shares outstanding |
284 |
284 |
284 |
285 |
285 |
287 |
291 |
291 |
293 |
294 |
293 |
295 |
297 |
296 |
298 |
299 |
301 |
303 |
305 |
306 |
307 |
309 |
311 |
312 |
312 |
313 |
313 |
316 |
321 |
322 |
322 |
324 |
326 |
323 |
323 |
326 |
325 |
326 |
328 |
328 |
328 |
332 |
333 |
334 |
337 |
338 |
338 |
338 |
337 |
338 |
336 |
343 |
349 |
352 |
353 |
353 |
354 |
352 |
352 |
357 |
355 |
355 |
355 |
352 |
354 |
354 |
354 |
345 |
344 |
352 |
352 |
372 |
370 |
382 |
382 |
407 |
413 |
418 |
418 |
422 |
442 |
|
Oct-25 |
Oct-24 |
Oct-23 |
Oct-22 |
Oct-21 |
Oct-20 |
Oct-19 |
Oct-18 |
Oct-17 |
Oct-16 |
Oct-15 |
Oct-14 |
Oct-13 |
Oct-12 |
Oct-11 |
Oct-10 |
Oct-09 |
Oct-08 |
Oct-07 |
Oct-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.29 |
0.26 |
0.27 |
0.32 |
0.32 |
0.31 |
0.24 |
0.21 |
0.21 |
0.25 |
0.25 |
0.38 |
0.37 |
0.30 |
0.25 |
0.20 |
0.16 |
0.20 |
0.19 |
0.17 |
| Stock-based compensation |
0.13 |
0.13 |
0.11 |
0.13 |
0.11 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.10 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.09 |
0.09 |
| Change in inventory |
0.05 |
0.03 |
-0.03 |
-0.25 |
-0.14 |
-0.07 |
-0.04 |
-0.08 |
-0.06 |
-0.01 |
-0.02 |
-0.10 |
-0.10 |
-0.05 |
-0.21 |
-0.05 |
0.05 |
-0.01 |
-0.02 |
-0.06 |
| Other working capital changes |
1.10 |
1.33 |
1.42 |
1.12 |
1.19 |
0.60 |
0.75 |
0.89 |
0.68 |
0.50 |
1.04 |
0.33 |
0.80 |
0.91 |
1.14 |
0.50 |
0.13 |
0.49 |
0.71 |
0.43 |
| Capital expenditures |
-0.41 |
-0.38 |
-0.30 |
-0.29 |
-0.19 |
-0.12 |
-0.16 |
-0.18 |
-0.18 |
-0.14 |
-0.10 |
-0.21 |
-0.20 |
-0.19 |
-0.19 |
-0.12 |
-0.13 |
-0.15 |
-0.15 |
-0.19 |
| Others incl. marketable securities changes |
0.01 |
-0.88 |
-0.01 |
-0.05 |
-0.56 |
-0.03 |
-1.43 |
-0.53 |
-0.13 |
-0.10 |
-0.30 |
-0.03 |
-0.05 |
-2.18 |
1.48 |
-1.05 |
0.11 |
-0.25 |
-0.30 |
1.98 |
| Dividend payout |
-0.28 |
-0.27 |
-0.27 |
-0.25 |
-0.24 |
-0.22 |
-0.21 |
-0.19 |
-0.17 |
-0.15 |
-0.13 |
-0.18 |
-0.16 |
-0.10 |
-1.50 |
-0.75 |
-1.07 |
|
-0.60 |
-2.34 |
| Common stock repurchases |
-0.43 |
-1.15 |
-0.58 |
-1.14 |
-0.79 |
-0.47 |
-0.72 |
-0.42 |
-0.19 |
-0.43 |
-0.27 |
-0.20 |
-0.90 |
-0.17 |
-0.50 |
-0.41 |
-0.16 |
-1.00 |
-1.94 |
-4.24 |
| Net Debt Issuance |
-0.01 |
0.67 |
-0.09 |
0.02 |
0.33 |
-0.03 |
0.63 |
-0.18 |
0.16 |
0.32 |
-0.69 |
0.28 |
0.50 |
0.24 |
0.30 |
1.76 |
1.89 |
0.23 |
1.56 |
4.17 |
|
| Change in cash |
0.45 |
-0.26 |
0.53 |
-0.40 |
0.04 |
0.06 |
-0.87 |
-0.43 |
0.39 |
0.29 |
-0.22 |
0.35 |
0.32 |
-1.18 |
0.88 |
0.17 |
1.07 |
-0.42 |
-0.47 |
0.02 |
| Change in exchange rate |
|
|
|
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.01 |
0.00 |
-0.05 |
-0.03 |
-0.03 |
0.00 |
0.02 |
0.03 |
0.02 |
|
|
|
Show Quarterly Cash Flow
|
Apr-26 |
Jan-26 |
Oct-25 |
Jul-25 |
Apr-25 |
Jan-25 |
Oct-24 |
Jul-24 |
Apr-24 |
Jan-24 |
Oct-23 |
Jul-23 |
Apr-23 |
Jan-23 |
Oct-22 |
Jul-22 |
Apr-22 |
Jan-22 |
Oct-21 |
Jul-21 |
Apr-21 |
Jan-21 |
Oct-20 |
Jul-20 |
Apr-20 |
Jan-20 |
Oct-19 |
Jul-19 |
Apr-19 |
Jan-19 |
Oct-18 |
Jul-18 |
Apr-18 |
Jan-18 |
Oct-17 |
Jul-17 |
Apr-17 |
Jan-17 |
Oct-16 |
Jul-16 |
Apr-16 |
Jan-16 |
Oct-15 |
Jul-15 |
Apr-15 |
Jan-15 |
Oct-14 |
Jul-14 |
Apr-14 |
Jan-14 |
Oct-13 |
Jul-13 |
Apr-13 |
Jan-13 |
Oct-12 |
Jul-12 |
Apr-12 |
Jan-12 |
Oct-11 |
Jul-11 |
Apr-11 |
Jan-11 |
Oct-10 |
Jul-10 |
Apr-10 |
Jan-10 |
Oct-09 |
Jul-09 |
Apr-09 |
Jan-09 |
Oct-08 |
Jul-08 |
Apr-08 |
Jan-08 |
Oct-07 |
Jul-07 |
Apr-07 |
Jan-07 |
Oct-06 |
Jul-06 |
Apr-06 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
| Stock-based compensation |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.01 |
0.03 |
0.02 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
-0.06 |
0.02 |
0.05 |
0.03 |
-0.12 |
0.10 |
0.08 |
0.04 |
-0.09 |
0.08 |
0.06 |
| Change in inventory |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
0.00 |
-0.04 |
0.02 |
0.01 |
0.01 |
-0.01 |
0.02 |
0.02 |
0.00 |
-0.07 |
-0.04 |
-0.08 |
-0.07 |
-0.05 |
-0.02 |
-0.04 |
-0.05 |
-0.04 |
0.02 |
0.00 |
-0.05 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.03 |
0.05 |
-0.03 |
-0.02 |
-0.02 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.03 |
-0.01 |
-0.01 |
0.04 |
-0.01 |
-0.01 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.03 |
0.02 |
-0.01 |
-0.02 |
-0.05 |
-0.02 |
-0.05 |
-0.05 |
-0.09 |
-0.03 |
-0.01 |
-0.02 |
0.00 |
0.01 |
0.02 |
0.04 |
-0.02 |
0.02 |
0.00 |
-0.01 |
-0.03 |
0.03 |
-0.02 |
-0.01 |
-0.02 |
-0.03 |
-0.01 |
0.02 |
| Other working capital changes |
0.22 |
0.20 |
0.47 |
0.29 |
0.12 |
0.36 |
0.37 |
0.35 |
0.23 |
0.39 |
0.42 |
0.44 |
0.31 |
0.25 |
0.39 |
0.30 |
0.24 |
0.18 |
0.36 |
0.26 |
0.41 |
0.16 |
0.26 |
0.20 |
0.27 |
-0.13 |
0.23 |
0.18 |
0.19 |
0.15 |
0.32 |
0.16 |
0.19 |
0.17 |
0.24 |
0.18 |
0.19 |
0.07 |
0.16 |
0.12 |
0.15 |
0.04 |
0.17 |
0.00 |
0.12 |
-0.11 |
0.08 |
-0.07 |
0.23 |
0.10 |
0.28 |
0.14 |
0.22 |
0.15 |
0.35 |
0.15 |
0.29 |
0.11 |
0.45 |
0.23 |
0.35 |
0.11 |
0.32 |
0.02 |
0.19 |
-0.03 |
0.15 |
-0.04 |
0.04 |
-0.02 |
0.25 |
0.10 |
0.23 |
-0.04 |
0.45 |
0.04 |
0.19 |
0.03 |
0.48 |
-0.05 |
0.17 |
| Capital expenditures |
-0.09 |
-0.09 |
-0.09 |
-0.10 |
-0.11 |
-0.10 |
-0.09 |
-0.09 |
-0.10 |
-0.09 |
-0.08 |
-0.08 |
-0.06 |
-0.08 |
-0.07 |
-0.08 |
-0.06 |
-0.08 |
-0.06 |
-0.06 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.05 |
-0.06 |
-0.06 |
-0.04 |
-0.04 |
-0.03 |
-0.05 |
-0.02 |
-0.03 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.05 |
-0.06 |
-0.05 |
-0.05 |
-0.03 |
-0.05 |
-0.05 |
-0.06 |
-0.06 |
-0.05 |
-0.04 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.02 |
-0.06 |
-0.06 |
| Others incl. marketable securities changes |
0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
-0.86 |
-0.01 |
-0.01 |
-0.01 |
0.04 |
-0.19 |
-0.02 |
-0.03 |
-0.04 |
0.01 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.56 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
-1.16 |
0.00 |
-0.02 |
-0.25 |
-0.08 |
-0.44 |
0.00 |
-0.01 |
0.00 |
-0.06 |
0.00 |
-0.07 |
-0.03 |
0.00 |
-0.08 |
0.01 |
-0.25 |
-0.07 |
0.01 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.02 |
-0.02 |
-0.03 |
-2.15 |
-0.02 |
0.02 |
0.00 |
0.02 |
-0.08 |
1.54 |
-0.01 |
-1.07 |
0.03 |
-0.01 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
-0.02 |
0.02 |
-0.26 |
-0.03 |
-0.22 |
0.01 |
-0.06 |
-0.05 |
0.10 |
-0.04 |
| Dividend payout |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.04 |
-0.03 |
-0.04 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.50 |
-0.03 |
-0.75 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
-0.84 |
|
-0.70 |
| Common stock repurchases |
-0.07 |
-0.15 |
-0.09 |
-0.09 |
-0.17 |
-0.09 |
-0.34 |
-0.59 |
-0.23 |
-0.03 |
-0.08 |
-0.34 |
-0.09 |
-0.08 |
-0.14 |
-0.32 |
-0.23 |
-0.45 |
-0.14 |
-0.11 |
-0.20 |
-0.34 |
-0.25 |
-0.03 |
-0.13 |
-0.06 |
-0.05 |
-0.55 |
-0.05 |
-0.08 |
-0.09 |
-0.24 |
-0.05 |
-0.05 |
0.19 |
0.03 |
-0.08 |
-0.11 |
-0.05 |
-0.09 |
-0.09 |
-0.20 |
0.00 |
-0.10 |
-0.16 |
-0.01 |
0.20 |
-0.05 |
-0.05 |
-0.10 |
0.90 |
-0.68 |
-0.14 |
-0.08 |
-0.09 |
0.03 |
-0.04 |
-0.03 |
-0.04 |
-0.19 |
0.00 |
-0.27 |
-0.05 |
-0.09 |
-0.17 |
-0.10 |
0.00 |
|
-0.03 |
-0.13 |
-0.25 |
-0.25 |
-0.26 |
-0.24 |
-0.63 |
-0.68 |
-0.38 |
-0.25 |
-0.06 |
-0.70 |
-0.49 |
| Net Debt Issuance |
-0.01 |
0.00 |
-0.05 |
-0.06 |
0.12 |
-0.02 |
0.43 |
0.41 |
0.01 |
-0.15 |
-0.06 |
0.08 |
-0.24 |
0.13 |
-0.14 |
0.02 |
0.17 |
-0.04 |
-0.13 |
-0.05 |
0.42 |
0.09 |
0.04 |
-0.14 |
0.03 |
0.06 |
0.60 |
0.02 |
0.01 |
0.01 |
0.00 |
-0.30 |
-0.02 |
0.13 |
-0.26 |
0.04 |
0.06 |
0.10 |
0.03 |
0.03 |
0.16 |
0.10 |
0.01 |
0.01 |
0.09 |
-0.79 |
0.41 |
-0.42 |
0.02 |
0.08 |
-0.86 |
0.39 |
0.02 |
0.05 |
0.16 |
0.00 |
0.02 |
0.04 |
0.01 |
0.10 |
0.07 |
0.14 |
0.07 |
1.52 |
0.11 |
0.10 |
0.76 |
0.03 |
-0.05 |
0.08 |
-0.18 |
0.07 |
0.27 |
0.07 |
0.62 |
0.19 |
0.06 |
0.09 |
0.57 |
0.19 |
0.90 |
|
| Change in cash |
0.06 |
-0.05 |
0.26 |
0.05 |
-0.01 |
0.16 |
-0.45 |
0.11 |
-0.07 |
0.15 |
0.28 |
-0.03 |
-0.07 |
0.18 |
0.00 |
-0.11 |
0.08 |
-0.37 |
0.06 |
0.05 |
0.05 |
-0.11 |
0.09 |
0.03 |
0.10 |
-0.16 |
-0.38 |
-0.39 |
0.10 |
-0.19 |
0.12 |
-0.88 |
0.12 |
0.21 |
0.12 |
0.17 |
0.15 |
-0.05 |
0.09 |
0.06 |
0.21 |
-0.07 |
-0.07 |
-0.12 |
0.08 |
-0.91 |
0.64 |
-0.56 |
0.21 |
0.07 |
0.35 |
-0.19 |
0.07 |
0.10 |
0.43 |
-1.97 |
0.23 |
0.14 |
0.45 |
0.12 |
0.32 |
-0.01 |
0.33 |
-0.33 |
0.16 |
0.00 |
0.99 |
0.06 |
0.04 |
-0.04 |
-0.20 |
-0.07 |
0.31 |
-0.46 |
0.32 |
-0.57 |
-0.05 |
-0.17 |
0.01 |
-0.41 |
-0.09 |
| Change in exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
0.01 |
0.01 |
|
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.01 |
-0.01 |
-0.02 |
-0.02 |
0.02 |
-0.01 |
0.02 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.03 |
-0.02 |
-0.01 |
-0.02 |
0.00 |
-0.03 |
-0.03 |
0.00 |
0.01 |
-0.01 |
0.01 |
-0.02 |
-0.01 |
-0.01 |
0.01 |
-0.01 |
0.00 |
|
0.01 |
|
|
0.00 |
0.02 |
0.01 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|