Income Statement as of Oct 31 ’25 as of Oct 31 ’24 as of Oct 31 ’23 as of Oct 31 ’22 as of Oct 31 ’21 + Revenue 34.3B
YoY +13.8%
30.1B
YoY +3.4%
29.1B
YoY +2.2%
28.5B
YoY +2.6%
27.8B
YoY +3.0%
Lease income 2.16B
YoY -8.0%
2.34B
YoY -2.6%
2.41B
YoY +4.8%
2.30B
YoY -3.7%
2.38B
YoY -2.0%
Research & development 2.52B
YoY +12.1%
2.25B
YoY -4.4%
2.35B
YoY +14.9%
2.04B
YoY +3.3%
1.98B
YoY +5.6%
Selling, general & administrative 5.70B
YoY +17.1%
4.87B
YoY -5.6%
5.16B
YoY +4.4%
4.94B
YoY +0.2%
4.93B
YoY +6.6%
Amortization of intangibles 511M
YoY +91.4%
267M
YoY -7.3%
288M
YoY -1.7%
293M
YoY -17.2%
354M
YoY -6.6%
Operating income -437M
YoY -120.0%
2.19B
YoY +4.8%
2.09B
YoY +167.1%
782M
YoY -30.9%
1.13B
YoY +444.1%
Interest expense 1.10B
YoY +41.3%
777M
YoY +9.6%
709M
YoY +50.5%
471M
YoY -6.0%
501M
YoY -16.9%
Interest & investment income 406M
YoY +106.1%
197M
YoY +55.1%
127M
YoY +225.6%
39.0M
YoY +116.7%
18.0M
YoY -59.1%
Other non-operating income -175M
YoY -49.6%
-117M
YoY -12.5%
-104M
YoY +14.0%
-121M
YoY +42.7%
-211M
YoY +1.9%
Equity-method income 79.0M
YoY -46.3%
147M
YoY -40.0%
245M
YoY +14.0%
215M
YoY +19.4%
180M
YoY +168.7%
Gain (loss) on equity securities 0.00
0.00
—
—
—
Pre-tax income -285M
YoY -109.7%
2.95B
YoY +32.4%
2.23B
YoY +154.6%
876M
YoY -75.6%
3.59B
YoY +911.5%
Income tax -342M
YoY -191.4%
374M
YoY +82.4%
205M
YoY +2462.5%
8.00M
YoY -95.0%
160M
YoY +233.3%
+ Net income 57.0M
YoY -97.8%
2.58B
YoY +27.4%
2.02B
YoY +133.3%
868M
YoY -74.7%
3.43B
YoY +1164.3%
Net income to common -59.0M
YoY -102.3%
2.55B
YoY +26.1%
2.02B
YoY +133.3%
868M
—
+ EPS (diluted) -$0.04
YoY -102.1%
$1.93
YoY +25.3%
$1.54
YoY +133.3%
$0.66
YoY -74.4%
$2.58
YoY +1132.0%
EPS (basic) -$0.04
YoY -102.1%
$1.95
YoY +25.0%
$1.56
YoY +132.8%
$0.67
YoY -74.4%
$2.62
YoY +1148.0%
Weighted-avg shares (basic) 1.32B
YoY +1.1%
1.31B
YoY +0.8%
1.30B
YoY -0.3%
1.30B
YoY -0.5%
1.31B
YoY +1.2%
Weighted-avg shares (diluted) 1.32B
YoY -1.0%
1.34B
YoY +1.6%
1.32B
YoY -0.5%
1.32B
YoY -0.6%
1.33B
YoY +2.8%
Dividends per share $0.52
YoY +0.0%
$0.52
YoY +8.3%
$0.48
YoY +0.0%
$0.48
YoY +0.0%
$0.48
YoY +33.3%
Balance Sheet as of Oct 31 ’25 as of Oct 31 ’24 as of Oct 31 ’23 as of Oct 31 ’22 as of Oct 31 ’21 + Total current assets 25.0B
YoY -25.3%
33.5B
YoY +76.6%
18.9B
YoY -7.6%
20.5B
YoY +8.6%
18.9B
YoY +14.0%
Cash & equivalents 5.77B
YoY -61.1%
14.8B
YoY +247.7%
4.27B
YoY +2.6%
4.16B
YoY +4.2%
4.00B
YoY -5.6%
Accounts receivable 5.29B
YoY +49.0%
3.55B
YoY +2.0%
3.48B
YoY -15.1%
4.10B
YoY +3.1%
3.98B
YoY +17.5%
Inventory 6.35B
YoY -18.7%
7.81B
YoY +69.5%
4.61B
YoY -10.7%
5.16B
YoY +14.4%
4.51B
YoY +68.7%
Other current assets 3.75B
YoY +11.0%
3.38B
YoY +10.9%
3.05B
YoY -14.4%
3.56B
YoY +44.7%
2.46B
YoY -0.4%
+ Total assets 75.9B
YoY +6.5%
71.3B
YoY +24.7%
57.2B
YoY +0.1%
57.1B
YoY -1.0%
57.7B
YoY +6.8%
Property, plant & equipment 6.00B
YoY +6.0%
5.66B
YoY -5.4%
5.99B
YoY +3.5%
5.78B
YoY +3.0%
5.61B
YoY -0.2%
Operating lease right-of-use 1.53B
YoY +9.0%
1.41B
YoY +43.7%
980M
YoY +14.8%
854M
YoY -3.4%
884M
YoY -4.9%
Goodwill 23.8B
YoY +31.4%
18.1B
YoY +0.5%
18.0B
YoY +3.4%
17.4B
YoY -4.9%
18.3B
YoY +1.6%
Intangible assets 6.37B
YoY +1148.6%
510M
YoY -22.0%
654M
YoY -10.8%
733M
YoY -28.3%
1.02B
YoY -7.3%
Deferred tax assets 2.95B
YoY +23.2%
2.40B
YoY +5.8%
2.26B
YoY +6.4%
2.13B
YoY +5.1%
2.02B
YoY +13.8%
Other non-current assets 13.8B
YoY +9.5%
12.6B
YoY +10.9%
11.4B
YoY +8.0%
10.5B
YoY -9.7%
11.7B
YoY +10.7%
+ Total current liabilities 24.6B
YoY -5.1%
26.0B
YoY +18.7%
21.9B
YoY -5.6%
23.2B
YoY +12.0%
20.7B
YoY +10.4%
Accounts payable 7.73B
YoY -30.1%
11.1B
YoY +55.0%
7.14B
YoY -18.1%
8.72B
YoY +24.5%
7.00B
YoY +30.1%
Deferred revenue 5.36B
YoY +37.2%
3.90B
YoY +6.7%
3.66B
YoY +6.0%
3.45B
YoY +1.3%
3.41B
YoY -0.6%
Short-term & current debt 3.80B
YoY -4.4%
3.97B
YoY -1.3%
4.02B
YoY +3.8%
3.88B
YoY +48.3%
2.61B
YoY -5.6%
Current lease liability 316M
YoY +21.1%
261M
YoY +34.5%
194M
YoY +15.5%
168M
YoY -12.5%
192M
YoY +2.1%
Other current liabilities 4.75B
YoY +3.6%
4.59B
YoY +10.3%
4.16B
YoY -10.0%
4.63B
YoY +3.1%
4.49B
YoY +5.2%
Finance lease liability (current) 6.00M
YoY +0.0%
6.00M
YoY +20.0%
5.00M
YoY +0.0%
5.00M
YoY +0.0%
5.00M
YoY +0.0%
Long-term debt 17.8B
YoY +31.5%
13.5B
YoY +80.4%
7.49B
YoY -4.7%
7.85B
YoY -20.6%
9.90B
YoY -18.8%
Deferred revenue (non-current) 4.98B
YoY +39.2%
3.58B
YoY +9.1%
3.28B
YoY +11.0%
2.96B
YoY -0.6%
2.97B
YoY +6.7%
Non-current lease liability 1.40B
YoY +6.6%
1.31B
YoY +35.5%
966M
YoY +13.5%
851M
YoY -9.3%
938M
YoY +4.5%
Operating lease liability (total) 1.71B
YoY +9.0%
1.57B
YoY +35.3%
1.16B
YoY +13.8%
1.02B
YoY -9.8%
1.13B
YoY +4.1%
Finance lease liability (total) 31.0M
YoY -18.4%
38.0M
YoY -11.6%
43.0M
YoY -10.4%
48.0M
YoY -9.4%
53.0M
YoY -8.6%
Finance lease liability 25.0M
YoY -21.9%
32.0M
YoY -15.8%
38.0M
YoY -11.6%
43.0M
YoY -10.4%
48.0M
YoY -9.4%
Deferred tax liabilities 473M
YoY +26.8%
373M
YoY +14.4%
326M
YoY +1.9%
320M
YoY -35.2%
494M
YoY +70.3%
Other non-current liabilities 8.75B
YoY +26.8%
6.91B
YoY +5.5%
6.55B
YoY +5.8%
6.19B
YoY -12.8%
7.10B
YoY +1.5%
+ Total stockholders' equity 24.7B
YoY -0.5%
24.8B
YoY +17.2%
21.2B
YoY +6.6%
19.9B
YoY -0.5%
20.0B
YoY +24.4%
Additional paid-in capital 30.2B
YoY +1.3%
29.8B
YoY +5.8%
28.2B
YoY -0.4%
28.3B
YoY -0.6%
28.5B
YoY +0.4%
Retained earnings -2.81B
YoY -35.9%
-2.07B
YoY +47.6%
-3.95B
YoY +26.2%
-5.35B
YoY +4.4%
-5.60B
YoY +33.2%
Accumulated other comprehensive income -2.75B
YoY +7.7%
-2.98B
YoY +3.5%
-3.08B
YoY +0.5%
-3.10B
YoY -6.3%
-2.92B
YoY +26.0%
Non-controlling interest —
—
56.0M
YoY +24.4%
45.0M
YoY -2.2%
46.0M
YoY -2.1%
Total equity incl. non-controlling 24.8B
YoY -0.5%
24.9B
YoY +17.1%
21.2B
YoY +6.7%
19.9B
YoY -0.5%
20.0B
YoY +24.4%
Total liabilities & equity 75.9B
YoY +6.5%
71.3B
YoY +24.7%
57.2B
YoY +0.1%
57.1B
YoY -1.0%
57.7B
YoY +6.8%
Common shares issued 1.32B
YoY +1.6%
1.30B
YoY +1.1%
1.28B
YoY +0.1%
1.28B
YoY -1.1%
1.29B
YoY +0.6%
Common shares outstanding 1.32B
YoY +1.6%
1.30B
YoY +1.1%
1.28B
YoY +0.1%
1.28B
YoY -1.1%
1.29B
YoY +0.6%
Shares outstanding (cover) 1.33B
YoY +1.5%
1.32B
YoY +1.2%
1.30B
YoY +1.4%
1.28B
YoY -0.9%
1.29B
YoY -0.0%
Cash Flow as of Oct 31 ’25 as of Oct 31 ’24 as of Oct 31 ’23 as of Oct 31 ’22 as of Oct 31 ’21 + Cash from operations 2.92B
YoY -32.8%
4.34B
YoY -2.0%
4.43B
YoY -3.6%
4.59B
YoY -21.8%
5.87B
YoY +162.1%
Depreciation & amortization 2.74B
YoY +6.7%
2.56B
YoY -2.0%
2.62B
YoY +5.5%
2.48B
YoY -4.5%
2.60B
YoY -1.1%
Intangible amortization 511M
YoY +91.4%
267M
YoY -7.3%
288M
YoY -1.7%
293M
YoY -17.2%
354M
YoY -6.6%
Share-based compensation 643M
YoY +49.5%
430M
YoY +0.5%
428M
YoY +9.5%
391M
YoY +2.4%
382M
YoY +39.4%
Deferred income taxes -565M
YoY -782.8%
-64.0M
YoY +4.5%
-67.0M
YoY +73.1%
-249M
YoY -49.1%
-167M
YoY +43.2%
Change in receivables 700M
YoY +743.4%
83.0M
YoY +114.4%
-577M
YoY -410.2%
186M
YoY -68.5%
591M
YoY +28.2%
Change in inventory -1.78B
YoY -153.1%
3.36B
YoY +939.5%
-400M
YoY -156.1%
713M
YoY -63.6%
1.96B
YoY +271.7%
+ Cash from investing -13.2B
YoY -24786.8%
-53.0M
YoY +98.4%
-3.28B
YoY -57.4%
-2.09B
YoY +25.4%
-2.80B
YoY -8.5%
Capital expenditure 2.29B
YoY -3.2%
2.37B
YoY -16.3%
2.83B
YoY -9.4%
3.12B
YoY +24.8%
2.50B
YoY +5.0%
Free cash flow 627M
YoY -68.2%
1.97B
YoY +23.4%
1.60B
YoY +8.8%
1.47B
YoY -56.3%
3.37B
YoY +2455.9%
Acquisitions 12.3B
YoY +8252.4%
147M
YoY -80.7%
761M
0.00
YoY -100.0%
505M
YoY -41.7%
Sales/maturities of investments 48.0M
YoY -97.8%
2.15B
YoY +23777.8%
9.00M
YoY -96.6%
262M
YoY +1646.7%
15.0M
YoY -68.8%
+ Cash from financing 1.05B
YoY -83.4%
6.28B
YoY +561.3%
-1.36B
YoY +24.2%
-1.80B
YoY +46.6%
-3.36B
YoY -481.0%
Long-term debt issued 9.19B
YoY -18.3%
11.2B
YoY +138.0%
4.72B
YoY +43.4%
3.30B
YoY +9.1%
3.02B
YoY -56.9%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Net short-term debt -8.00M
YoY +74.2%
-31.0M
YoY +34.0%
-47.0M
YoY -147.0%
100M
YoY +377.8%
-36.0M
YoY -300.0%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 202M
YoY +34.7%
150M
YoY -64.4%
421M
YoY -17.8%
512M
YoY +140.4%
213M
YoY -40.0%
Dividends paid 684M
YoY +1.2%
676M
YoY +9.2%
619M
YoY -0.3%
621M
YoY -0.6%
625M
YoY +1.1%
Other financing activities -10.0M
YoY -25.0%
-8.00M
YoY -14.3%
-7.00M
—
—
FX effect on cash -21.0M
YoY +55.3%
-47.0M
YoY -230.6%
36.0M
YoY +112.9%
-279M
0.00
Net change in cash -9.25B
YoY -187.9%
10.5B
YoY +5882.4%
-182M
YoY -142.2%
431M
YoY +249.1%
-289M
YoY -153.0%
Interest paid 1.02B
YoY +31.9%
772M
YoY +14.0%
677M
YoY +49.4%
453M
YoY -6.8%
486M
YoY -15.3%
Income taxes paid 425M
YoY +71.4%
248M
YoY -19.2%
307M
YoY +186.9%
107M
YoY -73.1%
398M
YoY +34.0%
Valuation Ratios as of Oct 31 ’25 as of Oct 31 ’24 as of Oct 31 ’23 as of Oct 31 ’22 as of Oct 31 ’21 Market cap 32.6B
YoY +27.1%
25.6B
YoY +28.2%
20.0B
YoY +9.3%
18.3B
YoY -4.5%
19.2B
YoY +72.4%
P/E 571.7×
YoY +5651.8%
9.9×
YoY +0.7%
9.9×
YoY -53.1%
21.1×
YoY +13.4%
18.6×
YoY -99.8%
P/S 1.0×
YoY +11.7%
0.9×
YoY +24.0%
0.7×
YoY +6.9%
0.6×
YoY -7.4%
0.7×
YoY +68.4%
P/B 1.3×
YoY +27.8%
1.0×
YoY +9.4%
0.9×
YoY +2.5%
0.9×
YoY -18.2%
1.1×
YoY +63.7%
P/FCF 52.0×
YoY +300.2%
13.0×
YoY +3.9%
12.5×
YoY +0.5%
12.4×
YoY -14.0%
14.5×
YoY -42.4%
Earnings yield 0.17%
YoY -98.3%
10.1%
YoY -0.7%
10.1%
YoY +113.4%
4.7%
YoY -11.8%
5.4%
YoY +59697.2%
FCF yield 1.9%
YoY -75.0%
7.7%
YoY -3.8%
8.0%
YoY -0.5%
8.0%
YoY +16.2%
6.9%
YoY +73.6%
Dividend yield 2.1%
YoY -20.2%
2.7%
YoY -14.5%
3.1%
YoY -7.2%
3.4%
YoY +2.7%
3.3%
YoY -21.4%
Source filing 10-K 10-K 10-K 10-K 10-K