Oil-Dri Corporation of America
F:O4D
Balance Sheet
Balance Sheet Decomposition
Oil-Dri Corporation of America
Oil-Dri Corporation of America
Balance Sheet
Oil-Dri Corporation of America
| Jul-2002 | Jul-2003 | Jul-2004 | Jul-2005 | Jul-2006 | Jul-2007 | Jul-2008 | Jul-2009 | Jul-2010 | Jul-2011 | Jul-2012 | Jul-2013 | Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Jul-2024 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
7
|
5
|
6
|
6
|
7
|
12
|
7
|
12
|
19
|
18
|
27
|
24
|
16
|
20
|
19
|
9
|
13
|
22
|
41
|
25
|
16
|
32
|
23
|
50
|
|
| Cash Equivalents |
7
|
5
|
6
|
6
|
7
|
12
|
7
|
12
|
19
|
18
|
27
|
24
|
16
|
20
|
19
|
9
|
13
|
22
|
41
|
25
|
16
|
32
|
23
|
50
|
|
| Short-Term Investments |
9
|
12
|
17
|
13
|
19
|
18
|
21
|
8
|
6
|
16
|
9
|
18
|
3
|
2
|
10
|
24
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
22
|
24
|
24
|
24
|
26
|
28
|
31
|
29
|
27
|
29
|
30
|
31
|
31
|
31
|
30
|
33
|
34
|
35
|
35
|
41
|
52
|
59
|
62
|
69
|
|
| Accounts Receivables |
21
|
24
|
24
|
24
|
26
|
28
|
31
|
29
|
27
|
29
|
30
|
31
|
31
|
31
|
30
|
33
|
34
|
35
|
35
|
41
|
52
|
59
|
62
|
69
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
12
|
13
|
12
|
13
|
16
|
15
|
18
|
18
|
16
|
19
|
20
|
21
|
24
|
21
|
23
|
23
|
23
|
24
|
24
|
24
|
40
|
43
|
54
|
52
|
|
| Other Current Assets |
7
|
7
|
8
|
7
|
8
|
5
|
6
|
7
|
8
|
10
|
9
|
9
|
9
|
7
|
9
|
6
|
7
|
8
|
9
|
13
|
4
|
3
|
7
|
6
|
|
| Total Current Assets |
58
|
61
|
68
|
63
|
76
|
78
|
83
|
74
|
76
|
92
|
95
|
103
|
84
|
83
|
91
|
94
|
83
|
89
|
108
|
102
|
112
|
137
|
147
|
177
|
|
| PP&E Net |
49
|
49
|
48
|
48
|
51
|
51
|
51
|
59
|
63
|
68
|
64
|
66
|
75
|
80
|
81
|
84
|
87
|
91
|
103
|
105
|
121
|
130
|
156
|
164
|
|
| PP&E Gross |
49
|
49
|
48
|
48
|
51
|
51
|
51
|
59
|
63
|
68
|
64
|
66
|
75
|
80
|
81
|
84
|
87
|
91
|
103
|
105
|
121
|
130
|
156
|
164
|
|
| Accumulated Depreciation |
89
|
92
|
98
|
102
|
107
|
100
|
104
|
110
|
115
|
121
|
112
|
118
|
124
|
130
|
137
|
140
|
149
|
159
|
169
|
179
|
175
|
183
|
196
|
206
|
|
| Intangible Assets |
4
|
4
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
8
|
7
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
27
|
26
|
|
| Goodwill |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
4
|
4
|
15
|
16
|
|
| Other Long-Term Assets |
9
|
8
|
6
|
5
|
6
|
6
|
7
|
9
|
8
|
7
|
8
|
8
|
11
|
12
|
19
|
21
|
12
|
13
|
13
|
10
|
11
|
14
|
9
|
9
|
|
| Other Assets |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
4
|
4
|
15
|
16
|
|
| Total Assets |
125
N/A
|
127
+1%
|
129
+2%
|
124
-4%
|
140
+13%
|
142
+2%
|
149
+5%
|
149
+0%
|
154
+3%
|
173
+13%
|
174
+1%
|
184
+5%
|
186
+1%
|
190
+2%
|
205
+8%
|
213
+4%
|
195
-8%
|
205
+5%
|
236
+15%
|
228
-4%
|
250
+10%
|
286
+15%
|
355
+24%
|
392
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
7
|
6
|
5
|
8
|
6
|
7
|
5
|
6
|
6
|
7
|
6
|
7
|
7
|
7
|
10
|
7
|
8
|
13
|
9
|
13
|
17
|
15
|
17
|
|
| Accrued Liabilities |
7
|
9
|
11
|
8
|
8
|
11
|
10
|
9
|
11
|
9
|
12
|
14
|
9
|
11
|
13
|
12
|
12
|
11
|
19
|
17
|
21
|
26
|
31
|
30
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
4
|
4
|
3
|
4
|
4
|
6
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
5
|
5
|
7
|
6
|
7
|
6
|
7
|
6
|
7
|
8
|
7
|
7
|
10
|
7
|
8
|
9
|
9
|
10
|
13
|
11
|
13
|
14
|
20
|
21
|
|
| Total Current Liabilities |
20
|
25
|
27
|
23
|
27
|
27
|
30
|
24
|
28
|
26
|
29
|
31
|
30
|
29
|
31
|
33
|
31
|
33
|
46
|
39
|
49
|
59
|
67
|
69
|
|
| Long-Term Debt |
31
|
27
|
23
|
20
|
31
|
27
|
22
|
18
|
15
|
30
|
26
|
22
|
19
|
15
|
12
|
9
|
6
|
3
|
9
|
8
|
32
|
31
|
50
|
39
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
5
|
6
|
7
|
8
|
7
|
10
|
18
|
21
|
22
|
34
|
27
|
33
|
35
|
46
|
44
|
26
|
34
|
33
|
21
|
19
|
20
|
28
|
25
|
|
| Total Liabilities |
56
N/A
|
58
+3%
|
57
-2%
|
50
-12%
|
66
+33%
|
62
-7%
|
61
-1%
|
60
-3%
|
63
+6%
|
78
+23%
|
89
+14%
|
81
-9%
|
82
+2%
|
80
-3%
|
89
+12%
|
87
-3%
|
63
-27%
|
70
+11%
|
88
+26%
|
68
-22%
|
99
+45%
|
109
+10%
|
144
+32%
|
133
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Retained Earnings |
87
|
88
|
91
|
95
|
97
|
101
|
106
|
112
|
117
|
121
|
123
|
133
|
136
|
142
|
150
|
155
|
159
|
165
|
177
|
180
|
179
|
201
|
232
|
278
|
|
| Additional Paid In Capital |
8
|
8
|
9
|
14
|
18
|
20
|
22
|
23
|
25
|
29
|
30
|
31
|
33
|
34
|
34
|
36
|
38
|
41
|
45
|
48
|
52
|
56
|
61
|
66
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
25
|
26
|
28
|
35
|
42
|
42
|
41
|
42
|
48
|
49
|
55
|
55
|
55
|
56
|
56
|
56
|
56
|
57
|
62
|
66
|
79
|
81
|
84
|
88
|
|
| Other Equity |
1
|
1
|
1
|
0
|
1
|
0
|
0
|
5
|
5
|
7
|
13
|
7
|
11
|
10
|
14
|
10
|
11
|
15
|
12
|
4
|
2
|
1
|
1
|
1
|
|
| Total Equity |
69
N/A
|
69
0%
|
72
+5%
|
74
+2%
|
73
-1%
|
80
+10%
|
88
+9%
|
90
+2%
|
91
+1%
|
95
+5%
|
85
-10%
|
103
+21%
|
104
+1%
|
111
+6%
|
116
+5%
|
126
+9%
|
132
+5%
|
136
+3%
|
148
+9%
|
160
+8%
|
151
-6%
|
177
+17%
|
211
+19%
|
259
+23%
|
|
| Total Liabilities & Equity |
125
N/A
|
127
+1%
|
129
+2%
|
124
-4%
|
140
+13%
|
142
+2%
|
149
+5%
|
149
+0%
|
154
+3%
|
173
+13%
|
174
+1%
|
184
+5%
|
186
+1%
|
190
+2%
|
205
+8%
|
213
+4%
|
195
-8%
|
205
+5%
|
236
+15%
|
228
-4%
|
250
+10%
|
286
+15%
|
355
+24%
|
392
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
12
|
12
|
12
|
15
|
|