Stock Analysis on Net

Hewlett Packard Enterprise Co. (NYSE:HPE)

This company has been moved to the archive! The financial data has not been updated since June 5, 2024.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Hewlett Packard Enterprise Co., adjusted current assets

US$ in millions

Microsoft Excel
Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Current assets 18,948 20,506 18,878 16,556 15,143 17,272
Adjustments
Add: Allowance for doubtful accounts 37 25 23 46 31 39
After Adjustment
Adjusted current assets 18,985 20,531 18,901 16,602 15,174 17,311

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).


Adjustments to Total Assets

Hewlett Packard Enterprise Co., adjusted total assets

US$ in millions

Microsoft Excel
Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Total assets 57,153 57,123 57,699 54,015 51,803 55,493
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 3,349 3,389
Add: Allowance for doubtful accounts 37 25 23 46 31 39
Less: Deferred tax assets2 2,264 2,127 2,023 1,778 1,515 2,403
After Adjustment
Adjusted total assets 54,926 55,021 55,699 52,283 53,668 56,518

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

Hewlett Packard Enterprise Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Current liabilities 21,882 23,174 20,687 18,738 19,159 17,198
Adjustments
Less: Current deferred revenue 3,658 3,451 3,408 3,430 3,234 3,177
Less: Current product warranty liability 167 192 163 192 199 241
Less: Current accrued restructuring 180 192 290 366 195 294
After Adjustment
Adjusted current liabilities 17,877 19,339 16,826 14,750 15,531 13,486

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).


Adjustments to Total Liabilities

Hewlett Packard Enterprise Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Total liabilities 35,915 37,214 37,682 37,919 34,654 34,219
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 3,349 3,389
Less: Deferred tax liabilities2 326 320 494 290 311 228
Less: Deferred revenue 6,939 6,406 6,380 6,215 5,985 5,823
Less: Product warranty liability 318 360 327 385 400 430
Less: Accrued restructuring 180 192 290 366 195 294
After Adjustment
Adjusted total liabilities 28,152 29,936 30,191 30,663 31,112 30,833

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Hewlett Packard Enterprise Co., adjusted total HPE stockholders’ equity

US$ in millions

Microsoft Excel
Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Total HPE stockholders’ equity 21,182 19,864 19,971 16,049 17,098 21,239
Adjustments
Less: Net deferred tax assets and assets (liabilities)1 1,938 1,807 1,529 1,488 1,204 2,175
Add: Allowance for doubtful accounts 37 25 23 46 31 39
Add: Deferred revenue 6,939 6,406 6,380 6,215 5,985 5,823
Add: Product warranty liability 318 360 327 385 400 430
Add: Accrued restructuring 180 192 290 366 195 294
Add: Non-controlling interests 56 45 46 47 51 35
After Adjustment
Adjusted total stockholders’ equity 26,774 25,085 25,508 21,620 22,556 25,685

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).

1 Net deferred tax assets and assets (liabilities). See details »


Adjustments to Capitalization Table

Hewlett Packard Enterprise Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Notes payable and short-term borrowings 4,868 4,612 3,552 3,755 4,425 2,005
Long-term debt 7,487 7,853 9,896 12,186 9,395 10,136
Total reported debt 12,355 12,465 13,448 15,941 13,820 12,141
Total HPE stockholders’ equity 21,182 19,864 19,971 16,049 17,098 21,239
Total reported capital 33,537 32,329 33,419 31,990 30,918 33,380
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 3,349 3,389
Add: Current operating lease liabilities2 194 168 192 188
Add: Non-current operating lease liabilities3 966 851 938 898
Adjusted total debt 13,515 13,484 14,578 17,027 17,169 15,530
Adjustments to Equity
Less: Net deferred tax assets and assets (liabilities)4 1,938 1,807 1,529 1,488 1,204 2,175
Add: Allowance for doubtful accounts 37 25 23 46 31 39
Add: Deferred revenue 6,939 6,406 6,380 6,215 5,985 5,823
Add: Product warranty liability 318 360 327 385 400 430
Add: Accrued restructuring 180 192 290 366 195 294
Add: Non-controlling interests 56 45 46 47 51 35
Adjusted total stockholders’ equity 26,774 25,085 25,508 21,620 22,556 25,685
After Adjustment
Adjusted total capital 40,289 38,569 40,086 38,647 39,725 41,215

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Non-current operating lease liabilities. See details »

4 Net deferred tax assets and assets (liabilities). See details »


Adjustments to Revenues

Hewlett Packard Enterprise Co., adjusted net revenue

US$ in millions

Microsoft Excel
12 months ended: Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Net revenue 29,135 28,496 27,784 26,982 29,135 30,852
Adjustment
Add: Increase (decrease) in deferred revenue 533 26 165 230 162 208
After Adjustment
Adjusted net revenue 29,668 28,522 27,949 27,212 29,297 31,060

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).


Adjustments to Reported Income

Hewlett Packard Enterprise Co., adjusted net earnings (loss) attributable to HPE

US$ in millions

Microsoft Excel
12 months ended: Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019 Oct 31, 2018
As Reported
Net earnings (loss) attributable to HPE 2,025 868 3,427 (322) 1,049 1,908
Adjustments
Add: Deferred income tax expense (benefit)1 (67) (249) (167) (294) 1,079 (38)
Add: Increase (decrease) in allowance for doubtful accounts 12 2 (23) 15 (8) (3)
Add: Increase (decrease) in deferred revenue 533 26 165 230 162 208
Add: Increase (decrease) in product warranty liability (42) 33 (58) (15) (30) (45)
Add: Increase (decrease) in accrued restructuring (12) (98) (76) 171 (99) (151)
Less: Net loss from discontinued operations (104)
Add: Other comprehensive income (loss), net of taxes 14 (183) 1,024 (169) (509) (137)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 11 5 9 11 16 (4)
After Adjustment
Adjusted net earnings (loss) 2,474 404 4,301 (373) 1,660 1,842

Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).

1 Deferred income tax expense (benefit). See details »