Hewlett Packard Enterprise Co
|
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 |
| Total revenue |
34.30 |
30.07 |
29.11 |
28.11 |
27.87 |
26.94 |
28.90 |
30.88 |
28.94 |
30.33 |
51.83 |
55.13 |
57.33 |
60.99 |
| Cost of revenue |
24.43 |
20.52 |
19.18 |
19.28 |
18.76 |
18.89 |
19.91 |
21.92 |
20.50 |
20.78 |
38.03 |
40.40 |
42.86 |
45.78 |
| Gross profit |
9.87 |
9.55 |
9.92 |
8.83 |
9.10 |
8.05 |
8.99 |
8.96 |
8.44 |
9.55 |
13.81 |
14.73 |
14.47 |
15.20 |
| Selling, general and administrative |
5.70 |
4.87 |
5.16 |
4.94 |
4.93 |
4.62 |
4.91 |
4.85 |
5.01 |
5.38 |
5.14 |
10.91 |
10.56 |
|
| Research and development |
2.52 |
2.25 |
2.35 |
2.05 |
1.98 |
1.87 |
1.84 |
1.66 |
1.49 |
2.30 |
2.34 |
2.20 |
1.96 |
2.12 |
| Other operating expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
-0.07 |
-0.58 |
3.10 |
-2.21 |
-1.96 |
8.67 |
| Operating income |
1.64 |
2.44 |
2.41 |
1.84 |
2.20 |
1.55 |
2.24 |
2.37 |
2.01 |
2.46 |
3.22 |
3.83 |
3.91 |
4.41 |
| Non-operating income (net) |
-1.93 |
0.52 |
-0.18 |
-0.96 |
1.39 |
-2.00 |
-0.69 |
-2.11 |
-1.74 |
1.62 |
-1.75 |
-1.58 |
-1.04 |
-18.72 |
| Income before tax |
-0.29 |
2.95 |
2.23 |
0.88 |
3.59 |
-0.44 |
1.55 |
0.27 |
0.27 |
4.08 |
1.47 |
2.24 |
2.87 |
-14.31 |
| Income tax expense |
-0.34 |
0.37 |
0.21 |
0.01 |
0.16 |
-0.12 |
0.50 |
-1.74 |
-0.16 |
0.62 |
-0.71 |
0.60 |
0.82 |
0.45 |
| Net income |
0.06 |
2.58 |
2.03 |
0.87 |
3.43 |
-0.32 |
1.05 |
1.91 |
0.34 |
3.16 |
2.46 |
1.65 |
2.05 |
-14.76 |
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 |
| Total revenue |
10.68 |
9.30 |
9.70 |
9.20 |
7.59 |
7.81 |
8.48 |
7.67 |
7.18 |
6.73 |
7.33 |
7.02 |
7.00 |
7.76 |
7.72 |
6.84 |
6.66 |
6.90 |
7.32 |
6.91 |
6.74 |
6.90 |
7.27 |
6.79 |
5.96 |
6.92 |
7.15 |
7.17 |
7.10 |
7.47 |
7.89 |
7.74 |
7.53 |
7.72 |
7.74 |
7.55 |
7.44 |
11.33 |
12.48 |
12.25 |
8.51 |
12.72 |
13.45 |
13.06 |
12.55 |
13.05 |
14.07 |
13.70 |
13.67 |
13.67 |
57.37 |
| Cost of revenue |
6.78 |
5.96 |
6.75 |
6.59 |
5.50 |
5.60 |
5.92 |
5.33 |
4.90 |
4.37 |
4.86 |
4.56 |
4.53 |
5.22 |
5.35 |
4.63 |
4.51 |
4.69 |
5.01 |
4.60 |
4.50 |
4.66 |
5.08 |
4.84 |
4.18 |
4.79 |
4.89 |
4.83 |
4.91 |
5.28 |
5.58 |
5.47 |
5.28 |
5.58 |
5.47 |
5.40 |
5.03 |
8.21 |
8.82 |
8.85 |
5.47 |
9.11 |
9.46 |
9.31 |
8.97 |
9.43 |
9.77 |
9.80 |
9.96 |
9.96 |
38.46 |
| Gross profit |
3.90 |
3.34 |
2.95 |
2.61 |
2.09 |
2.21 |
2.56 |
2.34 |
2.29 |
2.36 |
2.47 |
2.45 |
2.46 |
2.54 |
2.37 |
2.21 |
2.15 |
2.21 |
2.31 |
2.31 |
2.24 |
2.24 |
2.19 |
1.95 |
1.78 |
2.14 |
2.26 |
2.35 |
2.19 |
2.19 |
2.31 |
2.26 |
2.25 |
2.14 |
2.27 |
2.14 |
2.41 |
3.12 |
3.67 |
3.41 |
3.04 |
3.61 |
3.99 |
3.75 |
3.58 |
3.62 |
4.31 |
3.91 |
3.71 |
3.71 |
18.91 |
| Selling, general and administrative |
1.83 |
1.70 |
1.64 |
1.50 |
1.30 |
1.27 |
1.21 |
1.23 |
1.22 |
1.22 |
1.33 |
1.30 |
1.27 |
1.26 |
1.26 |
1.23 |
1.25 |
1.20 |
1.16 |
1.29 |
1.20 |
1.16 |
3.46 |
1.16 |
1.12 |
1.22 |
1.23 |
1.25 |
1.21 |
1.22 |
1.22 |
1.22 |
1.25 |
1.22 |
0.65 |
1.29 |
1.23 |
1.20 |
1.86 |
1.94 |
2.02 |
2.00 |
2.04 |
2.04 |
2.53 |
2.51 |
2.72 |
2.78 |
5.41 |
|
10.56 |
| Research and development |
0.92 |
0.74 |
0.88 |
0.62 |
0.54 |
0.48 |
0.53 |
0.55 |
0.59 |
0.58 |
0.58 |
0.58 |
0.57 |
0.62 |
0.52 |
0.51 |
0.52 |
0.50 |
0.50 |
0.51 |
0.50 |
0.47 |
0.48 |
0.46 |
0.45 |
0.49 |
0.44 |
0.48 |
0.46 |
0.47 |
0.44 |
0.43 |
0.40 |
0.39 |
0.36 |
0.51 |
0.49 |
0.49 |
0.53 |
0.56 |
0.62 |
0.59 |
0.65 |
0.60 |
0.55 |
0.53 |
0.55 |
0.57 |
0.54 |
0.54 |
1.96 |
| Other operating expenses |
0.40 |
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 |
0.12 |
0.00 |
0.00 |
0.00 |
-2.29 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.58 |
-0.12 |
0.22 |
0.56 |
0.00 |
0.00 |
-0.38 |
0.22 |
1.18 |
0.86 |
0.08 |
-0.15 |
0.21 |
0.20 |
-1.71 |
3.70 |
-12.51 |
| Operating income |
0.75 |
0.90 |
0.43 |
0.49 |
0.26 |
0.47 |
0.82 |
0.57 |
0.48 |
0.56 |
0.56 |
0.57 |
0.63 |
0.66 |
0.59 |
0.47 |
0.38 |
0.50 |
0.53 |
0.52 |
0.54 |
0.62 |
0.54 |
0.36 |
0.22 |
0.43 |
0.59 |
0.61 |
0.52 |
0.52 |
0.63 |
0.61 |
0.60 |
0.53 |
0.68 |
0.47 |
0.47 |
0.87 |
1.27 |
0.91 |
0.45 |
0.38 |
0.12 |
0.24 |
0.43 |
0.73 |
0.83 |
0.35 |
0.76 |
0.76 |
3.96 |
| Non-operating income (net) |
-0.05 |
-0.47 |
-0.69 |
-0.21 |
-1.30 |
0.26 |
0.59 |
0.04 |
-0.04 |
-0.08 |
-0.01 |
-0.04 |
-0.10 |
-0.03 |
-0.95 |
-0.01 |
-0.11 |
-0.01 |
2.16 |
-0.11 |
-0.25 |
-0.41 |
-0.41 |
-0.40 |
-1.13 |
-0.06 |
0.13 |
-0.88 |
-0.08 |
0.14 |
-0.06 |
-0.14 |
-0.72 |
-1.19 |
-0.98 |
-0.41 |
-0.37 |
-0.53 |
-0.28 |
1.50 |
-0.09 |
-0.07 |
-0.01 |
0.00 |
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.21 |
-0.21 |
-1.09 |
| Income before tax |
0.70 |
0.43 |
-0.26 |
0.29 |
-1.05 |
0.73 |
1.42 |
0.61 |
0.45 |
0.48 |
0.55 |
0.54 |
0.52 |
0.62 |
-0.36 |
0.46 |
0.28 |
0.49 |
2.69 |
0.41 |
0.29 |
0.21 |
0.13 |
-0.03 |
-0.91 |
0.38 |
0.72 |
-0.27 |
0.44 |
0.66 |
0.58 |
0.47 |
-0.12 |
-0.66 |
-0.30 |
0.06 |
0.10 |
0.35 |
0.99 |
2.41 |
0.36 |
0.32 |
0.11 |
0.25 |
0.40 |
0.71 |
0.80 |
0.34 |
0.55 |
0.55 |
2.87 |
| Income tax expense |
0.08 |
0.02 |
-0.44 |
-0.02 |
0.01 |
0.11 |
0.05 |
0.10 |
0.13 |
0.10 |
-0.09 |
0.07 |
0.10 |
0.12 |
-0.05 |
0.06 |
0.03 |
-0.02 |
0.14 |
0.01 |
0.03 |
-0.02 |
-0.03 |
-0.04 |
-0.09 |
0.05 |
0.24 |
-0.24 |
0.02 |
0.48 |
1.35 |
0.01 |
-0.97 |
-2.14 |
-0.65 |
-0.16 |
0.59 |
0.08 |
0.69 |
0.11 |
0.01 |
0.05 |
-1.28 |
0.02 |
0.09 |
0.17 |
0.28 |
0.07 |
0.12 |
0.12 |
0.82 |
| Net income |
0.62 |
0.41 |
0.18 |
0.31 |
-1.05 |
0.63 |
1.37 |
0.51 |
0.31 |
0.39 |
0.64 |
0.46 |
0.42 |
0.50 |
-0.30 |
0.41 |
0.25 |
0.51 |
2.55 |
0.39 |
0.26 |
0.22 |
0.16 |
0.01 |
-0.82 |
0.33 |
0.48 |
-0.03 |
0.42 |
0.18 |
-0.76 |
0.45 |
0.78 |
1.44 |
0.52 |
0.17 |
-0.61 |
0.27 |
0.30 |
2.27 |
0.32 |
0.27 |
1.39 |
0.22 |
0.31 |
0.55 |
0.52 |
0.27 |
0.43 |
0.43 |
2.05 |
|
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 |
| Cash and cash equivalents |
5.77 |
14.85 |
4.27 |
4.16 |
4.00 |
4.62 |
3.75 |
4.88 |
9.58 |
12.99 |
9.84 |
2.32 |
2.18 |
|
| Short-term investments |
|
|
-0.15 |
|
0.02 |
2.17 |
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Accounts receivable, net |
9.12 |
7.42 |
7.02 |
7.62 |
7.91 |
7.87 |
6.53 |
8.94 |
8.46 |
8.26 |
14.99 |
13.34 |
14.57 |
|
| Inventories |
6.35 |
7.81 |
4.61 |
5.16 |
4.51 |
2.67 |
2.39 |
2.45 |
2.32 |
1.77 |
2.20 |
1.88 |
2.08 |
|
| Other current assets |
3.75 |
3.38 |
3.05 |
3.56 |
2.46 |
1.34 |
2.47 |
1.00 |
1.10 |
5.95 |
4.15 |
4.49 |
5.55 |
|
| Total current assets |
24.99 |
33.46 |
18.95 |
20.51 |
18.88 |
16.56 |
15.14 |
17.27 |
21.44 |
28.92 |
29.96 |
22.03 |
24.38 |
|
| Property, plant and equipment, net |
6.00 |
7.07 |
2.87 |
5.78 |
5.61 |
5.63 |
1.97 |
1.93 |
1.86 |
6.38 |
9.89 |
8.52 |
8.51 |
|
| Goodwill |
23.77 |
18.09 |
17.99 |
17.40 |
18.31 |
18.02 |
18.31 |
17.54 |
17.52 |
24.18 |
27.26 |
25.96 |
25.95 |
|
| Intangible assets |
6.37 |
0.51 |
0.65 |
0.73 |
1.02 |
1.10 |
1.13 |
0.79 |
1.04 |
1.08 |
1.93 |
2.06 |
2.94 |
|
| Long-term investments |
0.96 |
0.93 |
2.20 |
2.16 |
2.21 |
2.17 |
2.25 |
2.40 |
2.54 |
2.65 |
0.05 |
6.50 |
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
75.91 |
71.26 |
57.15 |
57.12 |
57.70 |
54.02 |
51.80 |
55.49 |
61.41 |
79.68 |
81.27 |
65.07 |
68.78 |
|
|
| Accounts payable |
7.73 |
11.06 |
7.14 |
8.72 |
7.00 |
5.38 |
5.60 |
6.09 |
6.07 |
4.95 |
5.83 |
4.89 |
4.34 |
|
| Short-term debt |
4.93 |
5.00 |
5.06 |
4.78 |
3.74 |
3.94 |
4.43 |
2.01 |
3.85 |
3.20 |
0.69 |
0.89 |
1.06 |
|
| Current portion of long-term debt |
4.61 |
4.74 |
4.87 |
4.61 |
3.55 |
3.76 |
4.43 |
2.01 |
3.85 |
3.53 |
0.16 |
0.13 |
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
4.63 |
4.51 |
5.48 |
6.05 |
6.36 |
5.83 |
5.72 |
5.55 |
5.45 |
10.64 |
8.32 |
6.80 |
7.66 |
|
| Long-term debt |
17.76 |
13.50 |
7.49 |
7.85 |
9.90 |
12.19 |
9.40 |
10.14 |
10.18 |
12.17 |
15.10 |
0.49 |
0.62 |
|
| Capital lease obligations |
1.71 |
1.57 |
1.16 |
1.02 |
1.13 |
1.09 |
|
|
|
|
|
|
|
|
| Other non-current liabilities |
0.79 |
0.62 |
6.55 |
6.19 |
7.10 |
7.00 |
1.04 |
1.32 |
1.04 |
1.18 |
10.10 |
|
|
|
| Total liabilities |
51.15 |
46.38 |
35.92 |
37.21 |
37.68 |
37.92 |
34.65 |
34.22 |
37.90 |
48.16 |
47.35 |
27.90 |
30.40 |
|
|
| Common stock and paid-in capital |
27.50 |
26.88 |
25.13 |
25.21 |
25.57 |
24.42 |
24.73 |
27.14 |
30.70 |
28.67 |
33.54 |
33.99 |
37.99 |
0.00 |
| Retained earnings |
-2.81 |
-2.07 |
-3.95 |
-5.35 |
-5.60 |
-8.38 |
-7.63 |
-5.90 |
-7.24 |
2.78 |
0.00 |
2.78 |
|
|
| Common shares outstanding |
1,324 |
1,337 |
1,316 |
1,322 |
1,330 |
1,294 |
1,366 |
1,553 |
1,674 |
1,739 |
1,834 |
1,826 |
1,826 |
1,869 |
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 |
| Cash and cash equivalents |
5.29 |
4.84 |
5.77 |
4.57 |
11.67 |
13.43 |
14.85 |
3.64 |
2.68 |
3.76 |
4.27 |
2.92 |
2.78 |
2.53 |
4.16 |
3.76 |
3.03 |
3.86 |
4.00 |
5.29 |
4.63 |
4.17 |
4.62 |
8.47 |
5.13 |
3.17 |
3.75 |
3.69 |
3.59 |
3.78 |
4.88 |
5.19 |
6.99 |
7.67 |
9.58 |
7.76 |
8.10 |
9.86 |
12.99 |
10.74 |
9.01 |
8.51 |
9.84 |
2.77 |
2.72 |
-1.37 |
2.32 |
|
|
-1.37 |
2.18 |
| Short-term investments |
|
|
|
|
0.60 |
0.62 |
0.60 |
1.21 |
0.84 |
0.99 |
0.91 |
1.14 |
0.49 |
-0.07 |
|
0.19 |
|
0.01 |
0.02 |
2.29 |
2.21 |
2.21 |
2.17 |
0.00 |
0.01 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2.73 |
|
|
|
2.75 |
|
| Accounts receivable, net |
9.98 |
8.77 |
9.12 |
9.43 |
7.81 |
7.22 |
7.42 |
7.56 |
7.49 |
7.41 |
7.02 |
7.17 |
7.43 |
7.93 |
7.62 |
6.97 |
6.78 |
7.25 |
7.91 |
7.11 |
6.78 |
6.82 |
7.87 |
6.65 |
6.24 |
6.46 |
6.53 |
8.01 |
6.60 |
6.67 |
8.94 |
6.34 |
6.60 |
6.61 |
8.46 |
9.25 |
7.04 |
9.40 |
8.26 |
9.98 |
7.71 |
7.90 |
14.99 |
7.96 |
7.94 |
|
13.34 |
|
|
|
|
| Inventories |
9.03 |
6.91 |
6.35 |
7.16 |
8.10 |
8.58 |
7.81 |
7.68 |
7.33 |
6.05 |
4.61 |
4.54 |
4.32 |
4.64 |
5.16 |
5.55 |
5.32 |
5.32 |
4.51 |
3.94 |
3.12 |
2.79 |
2.67 |
3.47 |
3.48 |
2.56 |
2.39 |
2.22 |
2.18 |
2.30 |
2.45 |
2.77 |
2.85 |
2.43 |
2.32 |
2.14 |
2.04 |
1.99 |
1.77 |
1.85 |
2.10 |
2.35 |
2.20 |
2.30 |
2.05 |
|
1.88 |
|
|
|
2.08 |
| Other current assets |
5.05 |
4.68 |
3.75 |
4.84 |
4.00 |
3.78 |
3.38 |
3.52 |
3.94 |
3.03 |
3.05 |
3.03 |
3.04 |
3.13 |
3.56 |
3.23 |
3.05 |
2.91 |
2.46 |
2.40 |
2.18 |
2.30 |
1.34 |
2.80 |
3.14 |
2.57 |
2.47 |
1.20 |
2.64 |
2.68 |
1.00 |
3.16 |
3.36 |
3.78 |
1.10 |
4.00 |
3.09 |
4.28 |
7.80 |
5.90 |
12.33 |
9.01 |
2.94 |
10.38 |
10.91 |
|
4.49 |
|
|
|
5.55 |
| Total current assets |
29.36 |
25.20 |
24.99 |
26.00 |
31.57 |
33.01 |
33.46 |
22.41 |
21.43 |
20.24 |
18.95 |
17.66 |
17.56 |
18.23 |
20.51 |
19.52 |
18.17 |
19.34 |
18.88 |
18.75 |
16.70 |
16.07 |
16.56 |
21.38 |
17.98 |
14.75 |
15.14 |
15.12 |
15.00 |
15.43 |
17.27 |
17.47 |
19.79 |
20.50 |
21.44 |
23.14 |
20.27 |
25.53 |
28.92 |
28.47 |
31.15 |
27.76 |
29.96 |
22.79 |
22.31 |
1.37 |
22.03 |
|
|
1.37 |
|
| Property, plant and equipment, net |
|
5.91 |
6.00 |
6.12 |
5.41 |
5.41 |
5.66 |
|
|
|
2.87 |
6.09 |
6.01 |
5.99 |
5.78 |
5.63 |
5.51 |
5.50 |
5.61 |
5.51 |
5.48 |
5.57 |
5.63 |
2.66 |
2.73 |
2.78 |
6.05 |
6.00 |
6.14 |
6.14 |
6.14 |
6.18 |
6.21 |
6.34 |
6.27 |
6.73 |
6.69 |
9.50 |
9.64 |
9.58 |
9.67 |
9.70 |
9.89 |
8.46 |
8.38 |
|
8.52 |
|
|
|
8.51 |
| Goodwill |
29.65 |
23.83 |
23.77 |
23.77 |
16.73 |
18.09 |
18.09 |
17.99 |
17.99 |
17.99 |
17.99 |
17.99 |
17.73 |
17.42 |
17.40 |
18.31 |
18.31 |
18.30 |
18.31 |
18.09 |
18.02 |
18.02 |
18.02 |
17.44 |
17.44 |
18.31 |
18.31 |
17.59 |
17.59 |
17.59 |
17.54 |
17.63 |
17.54 |
17.52 |
17.52 |
25.49 |
25.50 |
24.25 |
24.18 |
24.17 |
24.24 |
27.46 |
27.26 |
27.86 |
26.04 |
|
25.96 |
|
|
|
25.95 |
| Intangible assets |
5.82 |
6.10 |
6.37 |
6.64 |
0.51 |
0.51 |
0.51 |
0.48 |
0.52 |
0.58 |
0.65 |
0.73 |
0.68 |
0.68 |
0.73 |
0.81 |
0.88 |
0.95 |
1.02 |
0.89 |
0.95 |
0.99 |
1.10 |
0.83 |
0.93 |
1.01 |
1.13 |
0.62 |
0.68 |
0.75 |
0.79 |
0.86 |
0.91 |
0.97 |
1.04 |
1.41 |
1.54 |
1.16 |
1.08 |
1.21 |
1.44 |
1.71 |
1.93 |
2.23 |
1.69 |
|
2.06 |
|
|
|
28.88 |
| Long-term investments |
0.92 |
0.92 |
0.96 |
1.00 |
0.97 |
0.94 |
0.93 |
2.32 |
2.29 |
2.25 |
2.20 |
2.29 |
2.28 |
2.23 |
2.16 |
2.27 |
13.46 |
2.25 |
2.21 |
2.29 |
12.98 |
12.80 |
2.17 |
2.27 |
2.28 |
2.29 |
2.25 |
2.35 |
2.42 |
11.84 |
2.40 |
15.38 |
15.42 |
16.34 |
2.54 |
14.13 |
13.45 |
2.60 |
2.60 |
2.70 |
|
|
0.05 |
|
|
|
6.50 |
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
79.51 |
75.77 |
75.91 |
77.34 |
67.85 |
70.33 |
71.26 |
60.85 |
59.71 |
58.60 |
57.15 |
56.42 |
55.55 |
55.59 |
57.12 |
57.68 |
56.32 |
57.87 |
57.70 |
56.44 |
54.13 |
53.45 |
54.02 |
58.24 |
54.52 |
52.24 |
51.80 |
50.76 |
51.14 |
51.76 |
55.49 |
57.51 |
59.88 |
61.62 |
61.41 |
70.93 |
67.47 |
76.66 |
79.68 |
78.82 |
78.06 |
77.35 |
81.27 |
68.31 |
65.30 |
|
65.07 |
|
|
|
68.78 |
|
| Accounts payable |
11.31 |
8.38 |
7.73 |
8.66 |
9.32 |
10.75 |
11.06 |
10.09 |
10.12 |
8.13 |
7.14 |
5.60 |
5.50 |
6.54 |
8.72 |
6.86 |
5.67 |
6.55 |
7.00 |
6.53 |
5.53 |
5.20 |
5.38 |
6.00 |
5.48 |
5.33 |
5.60 |
5.20 |
5.48 |
5.79 |
6.09 |
6.14 |
6.24 |
5.95 |
6.07 |
5.72 |
5.19 |
5.54 |
4.95 |
5.03 |
5.29 |
4.91 |
5.83 |
4.88 |
4.49 |
|
4.89 |
|
|
|
4.34 |
| Short-term debt |
3.01 |
3.91 |
4.93 |
6.80 |
5.15 |
4.61 |
5.00 |
3.86 |
3.77 |
4.96 |
5.06 |
4.49 |
5.00 |
5.35 |
4.78 |
4.74 |
4.60 |
3.80 |
3.74 |
3.74 |
3.53 |
3.73 |
3.94 |
5.73 |
5.16 |
4.51 |
4.43 |
2.21 |
2.11 |
2.07 |
2.01 |
2.33 |
3.86 |
3.92 |
3.85 |
2.07 |
2.01 |
3.52 |
3.53 |
0.91 |
0.97 |
0.91 |
0.69 |
0.75 |
0.94 |
|
0.89 |
|
|
|
|
| Current portion of long-term debt |
3.01 |
3.91 |
4.61 |
6.80 |
5.15 |
4.61 |
4.74 |
3.86 |
3.77 |
4.96 |
4.87 |
4.49 |
5.00 |
5.35 |
4.61 |
4.74 |
4.60 |
3.80 |
3.55 |
3.74 |
3.53 |
3.73 |
3.76 |
5.73 |
5.16 |
4.51 |
4.43 |
2.21 |
2.11 |
2.07 |
1.20 |
1.41 |
3.01 |
3.02 |
3.01 |
16.60 |
2.01 |
3.52 |
2.77 |
0.91 |
0.97 |
|
0.16 |
|
|
|
0.13 |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
7.03 |
6.21 |
4.63 |
6.32 |
5.62 |
5.33 |
4.51 |
5.96 |
5.90 |
5.65 |
5.48 |
6.21 |
5.93 |
5.85 |
6.05 |
6.07 |
6.32 |
6.51 |
6.36 |
5.79 |
5.37 |
5.45 |
5.83 |
6.34 |
6.08 |
5.47 |
5.72 |
6.36 |
5.10 |
5.15 |
5.55 |
5.29 |
5.39 |
5.94 |
5.45 |
6.20 |
5.79 |
7.38 |
10.64 |
8.43 |
9.06 |
8.98 |
8.32 |
7.19 |
7.17 |
|
6.80 |
|
|
|
14.81 |
| Long-term debt |
18.24 |
17.71 |
17.76 |
16.85 |
12.38 |
13.27 |
13.50 |
7.94 |
7.49 |
7.84 |
7.49 |
8.87 |
8.37 |
7.58 |
7.85 |
9.14 |
8.91 |
10.28 |
9.90 |
12.49 |
12.30 |
11.96 |
12.19 |
13.68 |
11.50 |
9.31 |
9.40 |
10.45 |
10.33 |
10.28 |
10.14 |
10.30 |
10.31 |
10.04 |
10.18 |
14.53 |
11.90 |
12.27 |
12.61 |
15.35 |
15.25 |
15.23 |
15.10 |
0.49 |
0.51 |
|
0.49 |
|
|
|
0.62 |
| Capital lease obligations |
|
|
1.71 |
|
|
|
1.57 |
|
|
|
1.16 |
|
|
|
1.02 |
|
|
|
1.13 |
|
|
|
1.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
8.95 |
8.87 |
0.79 |
8.67 |
7.01 |
6.87 |
0.62 |
6.91 |
6.74 |
6.66 |
6.55 |
6.70 |
6.51 |
6.48 |
6.19 |
6.58 |
6.65 |
6.76 |
7.10 |
7.23 |
7.25 |
7.30 |
7.00 |
6.69 |
6.51 |
6.89 |
1.04 |
5.57 |
6.49 |
6.68 |
6.89 |
6.68 |
6.86 |
8.25 |
8.80 |
9.08 |
8.94 |
11.13 |
13.02 |
11.16 |
10.20 |
10.14 |
10.10 |
|
|
|
|
|
|
|
|
| Total liabilities |
54.22 |
50.99 |
51.22 |
52.94 |
43.93 |
45.05 |
46.38 |
38.72 |
37.98 |
37.13 |
35.92 |
35.74 |
35.13 |
35.53 |
37.21 |
37.01 |
35.74 |
37.51 |
37.68 |
39.36 |
37.52 |
37.19 |
37.92 |
42.03 |
38.26 |
35.00 |
34.65 |
33.18 |
32.90 |
33.42 |
34.22 |
34.05 |
35.91 |
37.63 |
37.90 |
41.88 |
38.42 |
45.09 |
48.16 |
46.00 |
46.04 |
45.72 |
47.35 |
27.58 |
27.06 |
|
27.90 |
|
|
|
30.40 |
|
| Common stock and paid-in capital |
27.50 |
27.37 |
27.50 |
27.19 |
26.76 |
26.87 |
26.88 |
25.32 |
25.26 |
25.14 |
25.13 |
25.06 |
23.54 |
25.02 |
25.21 |
25.50 |
25.68 |
25.56 |
25.57 |
25.01 |
24.79 |
24.54 |
24.42 |
24.53 |
24.60 |
24.60 |
24.73 |
25.49 |
25.96 |
26.33 |
27.14 |
28.45 |
29.24 |
30.01 |
30.70 |
30.69 |
30.88 |
28.74 |
28.67 |
29.94 |
31.33 |
31.16 |
33.54 |
40.32 |
37.84 |
37.17 |
33.99 |
0.00 |
0.00 |
38.38 |
37.99 |
| Retained earnings |
-2.21 |
-2.59 |
-2.81 |
-2.79 |
-2.89 |
-1.64 |
-2.07 |
-3.24 |
-3.58 |
-3.73 |
-3.95 |
-4.43 |
-3.18 |
-5.01 |
-5.35 |
-4.89 |
-5.15 |
-5.24 |
-5.60 |
-7.99 |
-8.23 |
-8.33 |
-8.38 |
-8.38 |
-8.39 |
-7.41 |
-7.63 |
-7.96 |
-7.77 |
-8.03 |
-5.90 |
-5.02 |
-5.31 |
-6.06 |
-7.24 |
-1.68 |
-1.87 |
2.76 |
2.78 |
2.49 |
0.30 |
0.09 |
0.00 |
|
|
|
2.78 |
|
|
|
|
| Common shares outstanding |
1,432 |
1,356 |
1,324 |
1,421 |
1,322 |
1,409 |
1,337 |
1,332 |
1,325 |
1,316 |
1,315 |
1,316 |
1,318 |
1,315 |
1,296 |
1,323 |
1,329 |
1,325 |
1,335 |
1,338 |
1,331 |
1,315 |
1,287 |
1,300 |
1,291 |
1,315 |
1,323 |
1,334 |
1,382 |
1,412 |
1,459 |
1,531 |
1,582 |
1,619 |
1,647 |
1,667 |
1,658 |
1,700 |
1,709 |
1,715 |
1,751 |
1,778 |
1,761 |
1,826 |
1,826 |
1,826 |
1,801 |
1,801 |
1,814 |
1,820 |
|
|
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
2.74 |
2.56 |
2.62 |
2.48 |
2.60 |
2.63 |
2.54 |
2.58 |
3.05 |
3.78 |
3.95 |
4.14 |
4.40 |
4.86 |
| Stock-based compensation |
0.64 |
0.43 |
0.43 |
0.39 |
0.38 |
0.27 |
0.27 |
0.29 |
0.43 |
0.56 |
0.57 |
0.43 |
0.37 |
0.44 |
| Change in inventory |
1.78 |
-3.36 |
0.40 |
-0.71 |
-1.96 |
-0.53 |
0.05 |
-0.26 |
-0.54 |
0.03 |
-0.42 |
0.07 |
-0.25 |
-0.04 |
| Other working capital changes |
-2.24 |
4.71 |
0.98 |
2.44 |
4.85 |
-0.13 |
1.15 |
0.36 |
-2.05 |
0.59 |
-0.43 |
2.27 |
4.22 |
1.98 |
| Capital expenditures |
-2.29 |
-2.37 |
-2.83 |
-3.12 |
-2.50 |
-2.38 |
-2.86 |
-2.96 |
-3.14 |
-3.28 |
-3.34 |
-3.62 |
-2.50 |
-3.48 |
| Others incl. marketable securities changes |
-10.90 |
2.31 |
-0.46 |
1.04 |
-0.29 |
-0.20 |
-0.60 |
0.89 |
-1.77 |
3.70 |
-2.07 |
0.65 |
0.27 |
0.32 |
| Dividend payout |
-0.80 |
-0.68 |
-0.62 |
-0.62 |
-0.63 |
-0.62 |
-0.61 |
-0.57 |
-0.43 |
-0.37 |
-0.03 |
-0.04 |
|
|
| Common stock repurchases |
-0.20 |
-0.15 |
-0.42 |
-0.51 |
-0.21 |
-0.36 |
-2.25 |
-3.57 |
-2.56 |
-2.66 |
14.55 |
0.12 |
|
|
| Net Debt Issuance |
2.04 |
7.11 |
-0.32 |
-0.66 |
-2.53 |
1.86 |
1.31 |
-1.45 |
3.59 |
0.71 |
-5.24 |
-3.88 |
-6.46 |
-4.52 |
|
| Change in cash |
-9.23 |
10.57 |
-0.22 |
0.71 |
-0.29 |
0.55 |
-1.01 |
-4.70 |
-3.41 |
3.05 |
7.52 |
0.14 |
0.05 |
-0.44 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.88 |
0.87 |
0.88 |
0.69 |
0.57 |
0.60 |
0.64 |
0.63 |
0.64 |
0.66 |
0.66 |
0.65 |
0.65 |
0.66 |
0.62 |
0.62 |
0.62 |
0.62 |
0.64 |
0.64 |
0.64 |
0.67 |
0.65 |
0.64 |
0.64 |
0.69 |
0.62 |
0.63 |
0.65 |
0.64 |
0.65 |
0.64 |
0.66 |
0.64 |
0.68 |
0.74 |
0.79 |
0.84 |
0.87 |
0.95 |
0.96 |
0.99 |
0.99 |
0.99 |
0.97 |
1.00 |
1.03 |
1.02 |
1.05 |
1.05 |
|
| Stock-based compensation |
0.22 |
0.22 |
0.20 |
0.18 |
0.12 |
0.15 |
0.09 |
0.08 |
0.12 |
0.14 |
0.07 |
0.09 |
0.13 |
0.14 |
0.09 |
0.06 |
0.11 |
0.13 |
0.08 |
0.09 |
0.11 |
0.11 |
0.06 |
0.06 |
0.07 |
0.09 |
0.06 |
0.06 |
0.07 |
0.08 |
0.04 |
0.06 |
0.08 |
0.10 |
0.08 |
0.10 |
0.11 |
0.15 |
0.13 |
0.13 |
0.14 |
0.17 |
0.21 |
0.12 |
0.10 |
0.14 |
0.10 |
0.10 |
0.12 |
0.12 |
|
| Change in inventory |
-2.50 |
-0.46 |
0.40 |
1.82 |
0.38 |
-0.81 |
-0.16 |
-0.39 |
-1.35 |
-1.46 |
-0.09 |
-0.29 |
0.29 |
0.50 |
0.39 |
-0.24 |
-0.03 |
-0.83 |
-0.61 |
-0.86 |
-0.35 |
-0.15 |
0.73 |
-0.06 |
-0.99 |
-0.20 |
-0.02 |
-0.09 |
0.05 |
0.10 |
0.29 |
0.04 |
-0.44 |
-0.15 |
-0.20 |
-0.13 |
-0.08 |
-0.13 |
0.03 |
0.19 |
0.00 |
-0.18 |
0.04 |
-0.25 |
-0.09 |
-0.13 |
-0.05 |
-0.03 |
0.08 |
0.08 |
|
| Other working capital changes |
2.81 |
0.55 |
0.99 |
-1.38 |
-1.53 |
-0.33 |
1.46 |
0.84 |
1.68 |
0.73 |
2.21 |
1.07 |
-0.18 |
-2.12 |
1.95 |
0.81 |
-0.33 |
0.01 |
2.84 |
1.26 |
0.43 |
0.32 |
-0.69 |
0.83 |
0.38 |
-0.66 |
0.78 |
0.59 |
0.21 |
-0.43 |
0.35 |
0.51 |
-0.05 |
-0.45 |
0.27 |
0.19 |
-0.19 |
-2.32 |
1.18 |
0.44 |
0.01 |
-1.05 |
-1.40 |
1.20 |
0.20 |
-0.43 |
-0.05 |
1.39 |
0.46 |
0.46 |
8.74 |
| Capital expenditures |
-0.58 |
-0.57 |
-0.64 |
-1.08 |
-0.55 |
-0.53 |
-0.61 |
-0.54 |
-0.56 |
-0.66 |
-0.68 |
-0.67 |
-0.69 |
-0.79 |
-1.00 |
-0.77 |
-0.73 |
-0.62 |
-0.77 |
-0.68 |
-0.54 |
-0.51 |
-0.60 |
-0.62 |
-0.59 |
-0.57 |
-0.70 |
-0.63 |
-0.80 |
-0.73 |
-0.83 |
-0.77 |
-0.69 |
-0.67 |
-0.73 |
-0.72 |
-0.76 |
-0.92 |
-0.87 |
-0.86 |
-0.72 |
-0.83 |
-0.74 |
-1.17 |
-0.65 |
-0.79 |
-0.71 |
-1.13 |
-0.89 |
-0.89 |
-2.50 |
| Others incl. marketable securities changes |
0.38 |
-0.22 |
1.07 |
-11.53 |
-0.44 |
0.51 |
2.14 |
0.07 |
0.19 |
-0.08 |
0.58 |
-2.52 |
-0.25 |
-0.44 |
0.14 |
0.38 |
0.23 |
0.29 |
-0.31 |
0.20 |
-0.04 |
-0.14 |
-0.82 |
-0.43 |
0.55 |
0.50 |
-1.36 |
0.29 |
0.35 |
0.11 |
0.44 |
0.35 |
0.54 |
-0.45 |
0.25 |
0.11 |
-1.90 |
-0.23 |
0.66 |
2.61 |
0.29 |
0.14 |
0.16 |
-2.28 |
-0.03 |
0.08 |
0.15 |
0.09 |
0.20 |
0.20 |
2.50 |
| Dividend payout |
-0.22 |
-0.03 |
-0.20 |
-0.20 |
-0.20 |
-0.20 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.15 |
-0.15 |
-0.16 |
-0.16 |
-0.15 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.16 |
-0.15 |
-0.15 |
-0.15 |
-0.16 |
-0.15 |
-0.15 |
-0.15 |
-0.16 |
-0.16 |
-0.17 |
-0.12 |
-0.12 |
-0.11 |
-0.11 |
-0.11 |
-0.11 |
-0.09 |
-0.09 |
-0.09 |
-0.10 |
-0.01 |
|
|
-0.01 |
-0.04 |
|
|
|
|
| Common stock repurchases |
-0.15 |
-0.16 |
-0.10 |
-0.33 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
-0.05 |
0.00 |
-0.06 |
-0.19 |
-0.11 |
-0.07 |
-0.13 |
-0.20 |
-0.06 |
-0.13 |
-0.21 |
-0.02 |
-0.03 |
-0.03 |
0.00 |
0.05 |
-0.15 |
-0.20 |
-0.28 |
-0.58 |
-0.57 |
-0.81 |
-0.98 |
-0.94 |
-0.91 |
-0.74 |
-0.62 |
-0.63 |
-0.67 |
-0.64 |
0.19 |
-1.45 |
-0.02 |
-1.20 |
0.00 |
|
|
|
0.12 |
|
|
|
|
| Net Debt Issuance |
-0.37 |
-1.17 |
-1.40 |
4.77 |
-0.45 |
-0.55 |
7.87 |
0.53 |
-1.52 |
0.23 |
-0.99 |
0.01 |
0.42 |
0.24 |
-1.30 |
0.40 |
-0.40 |
0.64 |
-2.83 |
0.43 |
0.22 |
-0.27 |
-3.48 |
2.63 |
2.69 |
-0.03 |
1.12 |
0.09 |
0.07 |
0.03 |
-0.10 |
-1.52 |
0.24 |
-0.07 |
2.20 |
0.11 |
1.04 |
0.24 |
-0.23 |
0.05 |
-0.03 |
0.72 |
7.82 |
1.44 |
-0.31 |
0.35 |
-0.97 |
-1.36 |
-0.78 |
-0.78 |
0.00 |
|
| Change in cash |
0.47 |
-0.97 |
1.19 |
-7.06 |
-2.15 |
-1.21 |
11.21 |
0.99 |
-1.00 |
-0.62 |
1.55 |
-1.99 |
0.11 |
-2.06 |
0.59 |
0.90 |
-0.73 |
-0.06 |
-1.32 |
0.90 |
0.28 |
-0.15 |
-4.32 |
2.95 |
2.44 |
-0.53 |
0.07 |
0.22 |
-0.12 |
-1.18 |
-0.31 |
-1.79 |
-0.69 |
-1.91 |
1.82 |
-0.34 |
-1.76 |
-3.13 |
1.87 |
1.97 |
0.54 |
-1.34 |
7.07 |
0.06 |
0.21 |
0.19 |
-0.42 |
0.08 |
0.24 |
0.24 |
8.74 |