Balance Sheet Statement
Year | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 |
Cash & Equivalents | 1.6B | 1.89B | 1.95B | 1.53B | 1.77B | 1.77B | 886M | 1.08B | 1.21B | 1.35B | 1.41B | 1.85B | 1.61B | 1.16B | 1.08B | 838.7M | 917.6M | 917.9M | 665.9M | 287.2M | 517.65M | 282.25M | 186.38M | 136.78M | 116.39M | 108.64M | 209.2M | 96.1M | 64.8M | 129.3M | 195M | 85.6M | 73.1M | 73.1M | 52.2M | 59.5M | 107.8M | 96.6M | 24.3M | 16.2M |
Short-Term Investments | 287M | 354M | 125M | 235.7M | 85M | 69M | 67.6M | 245.2M | 686.8M | 897.9M | 615.8M | 414.1M | 342.1M | 254.4M | 199.2M | 161.9M | 63.5M | 31.4M | 112M | 82.2M | 15.04M | 81.28M | 60.64M | 201.03M | 142.96M | 250.29M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Long-Term Investments | 267M | 234M | 102M | 45.4M | n/a | n/a | 4.6M | 190.8M | 306.2M | 532.3M | 273M | 277.3M | 411.1M | 192.8M | 192.6M | 125.6M | n/a | n/a | n/a | n/a | n/a | -25.41M | -28.92M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Assets | 777M | 602M | 560M | 492.3M | 412.9M | 347.2M | 333.2M | 170.9M | 202M | 205.6M | 167.6M | 148.3M | 159.7M | 131.8M | 94.2M | 107.6M | 130.6M | 87.8M | 75.8M | 63.5M | 9.83M | 173.96M | 201.95M | 196.31M | 208.17M | 244.69M | 133.4M | 169.9M | 137.6M | 121.1M | 62.5M | 83.4M | 76.9M | 48.3M | 44.4M | 27.3M | 23.4M | 4.4M | 1.3M | 300K |
Receivables | 1.01B | 876M | 961M | 716.1M | 643.1M | 652.3M | 474.3M | 438.2M | 452.3M | 653.6M | 458.9M | 423.7M | 495.1M | 395.1M | 318.4M | 277.4M | 316.5M | 386.5M | 301.3M | 261.4M | 196.83M | 166.82M | 132.8M | 140.47M | 157.42M | 110.84M | 91.8M | 60.9M | 68.6M | 93.9M | 86.3M | 71.2M | 62.7M | 50.5M | 40.4M | 26.4M | 16.4M | 11.4M | 8.1M | 4.9M |
Inventory | n/a | n/a | n/a | n/a | 1.00 | n/a | 1.00 | n/a | n/a | 1.00 | 85.1M | 56.8M | 42.2M | n/a | 121.6M | n/a | n/a | n/a | 5.5M | 14.2M | 12.54M | 17.36M | 12.28M | 18M | 17.25M | 19.26M | 7.6M | 7.4M | 7.3M | 9.7M | 5.8M | 8.8M | 16.8M | 11.2M | 10.6M | 4M | 2.4M | 1.7M | 1.1M | 700K |
Other Current Assets | 588M | 457M | 308M | 555.6M | 400.4M | 325.6M | 379.9M | 226.8M | 98.3M | 173.8M | 186M | 144.2M | 163.8M | 148.9M | 121.6M | 159M | 149.7M | 193.9M | 137.4M | 123M | 65.22M | 49.55M | 57.52M | 67.59M | 57.29M | 56.23M | 141.9M | 143.3M | 169.8M | 114.9M | 86M | 114M | 96.7M | 112.7M | 84.4M | 55.1M | 6.5M | 3.9M | 2M | 1M |
Total Current Assets | 3.48B | 3.58B | 3.34B | 2.76B | 2.7B | 2.66B | 1.62B | 1.88B | 2.46B | 2.99B | 2.67B | 2.83B | 2.55B | 1.9B | 1.71B | 1.38B | 1.39B | 1.48B | 1.19B | 738.7M | 781.8M | 597.25M | 449.63M | 563.87M | 491.32M | 545.26M | 450.5M | 307.7M | 310.5M | 347.8M | 373.1M | 279.6M | 249.3M | 247.5M | 187.6M | 145M | 133.1M | 113.6M | 35.5M | 22.8M |
Property-Plant & Equipment | 286M | 345M | 389M | 467M | 609.5M | 600.5M | 149.7M | 145M | 158.6M | 169.3M | 159.2M | 130.3M | 114.9M | 104.5M | 84.5M | 101.6M | 120.6M | 80.2M | 65.6M | 61.4M | 69.57M | 66.47M | 76.12M | 72.82M | 54M | 41.88M | 39.7M | 39.1M | 44.1M | 49M | 46.5M | 41.9M | 32.1M | 32.2M | 33.2M | 22M | 13.4M | 7.5M | 3.5M | 1.6M |
Goodwill & Intangibles | 4.82B | 4.06B | 4.03B | 4.1B | 2.8B | 2.52B | 2.56B | 1.65B | 1.61B | 1.61B | 1.54B | 1.07B | 947.5M | 767M | 611.3M | 630.9M | 655.8M | 507.8M | 406.6M | 368M | 175.95M | 179.47M | 155.94M | 39.99M | 54.27M | 75.49M | 70.3M | 17M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Total Long-Term Assets | 7.35B | 6.33B | 6.1B | 5.84B | 4.58B | 3.52B | 3.11B | 2.24B | 2.34B | 2.52B | 2.24B | 1.76B | 1.76B | 1.33B | 1.07B | 1.07B | 1.03B | 727.1M | 607.8M | 622.1M | 360.41M | 419.91M | 434.02M | 338.57M | 316.44M | 362.07M | 243.4M | 226M | 181.7M | 170.1M | 109M | 125.3M | 109M | 80.5M | 77.6M | 49.3M | 36.8M | 11.9M | 4.8M | 1.9M |
Total Assets | 10.83B | 9.91B | 9.44B | 8.61B | 7.28B | 6.18B | 4.73B | 4.11B | 4.8B | 5.52B | 4.91B | 4.59B | 4.31B | 3.23B | 2.79B | 2.45B | 2.42B | 2.21B | 1.8B | 1.36B | 1.14B | 1.02B | 883.65M | 902.44M | 807.76M | 907.33M | 693.9M | 533.7M | 492.2M | 517.9M | 482.1M | 404.9M | 358.3M | 328M | 265.2M | 194.3M | 169.9M | 125.5M | 40.3M | 24.7M |
Account Payables | 242M | 100M | 102M | 120.8M | 122.5M | 83.7M | 101.6M | 94.7M | 93.5M | 119.9M | 100.5M | 84.5M | 94.2M | 89.3M | 76.8M | 67.8M | 62.4M | 79.3M | 61M | 56.4M | 46.23M | 52.31M | 45.12M | 53.77M | 47.96M | 45.31M | 49.1M | 26.4M | 24.6M | 24.5M | 21.5M | 17.2M | 18.9M | 8.3M | 8.4M | 6.6M | n/a | n/a | n/a | n/a |
Deferred Revenue | 3.79B | 3.5B | 3.2B | 2.86B | 2.5B | 2.18B | 1.76B | 1.55B | 1.28B | 1.07B | 900.8M | 696.2M | 647M | 582.3M | 496.2M | 444.6M | 438.8M | 400.7M | 311.4M | 249.8M | 178.7M | 127.28M | 93.24M | 65.47M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Short-Term Debt | 358M | 67M | 170M | 523.3M | 142.8M | 545.9M | n/a | n/a | 398.7M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 52.1M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5M | 100K |
Other Current Liabilities | 702M | 648M | 492M | 472.3M | 445.9M | 392.3M | 423.1M | 448.9M | 376.3M | 372.8M | 370.6M | 266.5M | 288.6M | 268.1M | 268.2M | 183.2M | 230.1M | 252.1M | 191M | 189.9M | 210.98M | 154.64M | 131.86M | 159.49M | 285.95M | 254.08M | 182.5M | 173.1M | 125.6M | 119.8M | 133.5M | 85.1M | 65.2M | 48.7M | 35.4M | 24.5M | 18.6M | 8.9M | 4M | 3M |
Total Current Liabilities | 5.15B | 4.35B | 4B | 4.01B | 3.25B | 3.22B | 2.3B | 2.12B | 2.19B | 1.59B | 1.4B | 1.07B | 1.04B | 954.1M | 869.8M | 704M | 800.1M | 746.5M | 574.2M | 506.9M | 477.47M | 384.92M | 310.03M | 370.65M | 333.91M | 299.39M | 231.6M | 199.5M | 150.2M | 144.3M | 155M | 102.3M | 84.1M | 57M | 43.8M | 31.1M | 18.6M | 8.9M | 5.5M | 3.1M |
Long-Term Debt | 2.2B | 2.56B | 2.58B | 2.62B | 2.03B | 2.05B | 2.09B | 1.59B | 1.09B | 1.49B | 747.2M | 746.4M | 745.6M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 100K | 200K |
Other Long-Term Liabilities | 487M | 358M | 303M | 168.7M | 155.7M | 138.9M | 143.3M | 190.3M | 177.7M | 299M | 291M | 311.2M | 288.3M | 253.9M | 216.8M | 197.8M | 173.9M | 126.5M | 72.5M | 29.2M | 1.13M | 2.75M | 2.74M | 2.48M | 1.21M | 1.25M | 1.7M | 30.6M | 95.4M | 29.4M | 1M | 600K | 800K | 200K | 300K | 500K | 500K | 300K | 700K | 100K |
Total Long-Term Liabilities | 3.06B | 3.71B | 4.29B | 3.75B | 3.06B | 3.1B | 2.64B | 2.25B | 1.87B | 2.3B | 1.29B | 1.26B | 1.22B | 390.8M | 308.5M | 269.7M | 309.9M | 231.9M | 108.3M | 62.6M | 16.66M | 10.6M | 4.41M | 2.48M | 1.21M | 5.63M | 2.1M | 31.1M | 98.4M | 31.3M | 3.6M | 5.7M | 6.4M | 3.7M | 3.1M | 4.1M | 3.6M | 1.8M | 800K | 400K |
Total Liabilities | 8.21B | 8.06B | 8.29B | 7.76B | 6.31B | 6.32B | 4.94B | 4.37B | 4.06B | 3.89B | 2.69B | 2.33B | 2.27B | 1.34B | 1.18B | 973.7M | 1.11B | 978.4M | 682.5M | 569.5M | 494.13M | 395.52M | 314.44M | 373.13M | 335.12M | 305.03M | 233.7M | 230.6M | 248.6M | 175.6M | 158.6M | 108M | 90.5M | 60.7M | 46.9M | 35.2M | 22.2M | 10.7M | 6.3M | 3.5M |
Total Debt | 2.56B | 2.63B | 2.67B | 3.06B | 2.1B | 2.54B | 2.09B | 1.59B | 1.49B | 1.49B | 747.2M | 746.4M | 745.6M | n/a | n/a | 127.2M | 52.1M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.6M | 300K |
Common Stock | 4.24B | 3.8B | 3.33B | 2.92B | 2.58B | 2.32B | 2.07B | 1.95B | 1.88B | 1.82B | 1.77B | 1.64B | 1.45B | 1.37B | 1.27B | 1.2B | 1.08B | 998.3M | 908.3M | 737.7M | 625.23M | 473.67M | 479.87M | 458.13M | 424.65M | 561.81M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Retained Earnings | -1.33B | -1.71B | -2B | -1.95B | -1.49B | -2.3B | -2.15B | -2.08B | -961.3M | -76.3M | 499.4M | 624.8M | 599.1M | 511.6M | 342.7M | 272.7M | 241.5M | 218.4M | 210.3M | 31.1M | 25.96M | 153.18M | 103.09M | 91.86M | 52.3M | 56.65M | 108M | 20.5M | 106.6M | 191.1M | 215.1M | 257.1M | 206.3M | 173.9M | 127.5M | 80.5M | 72.8M | 40.1M | 19.9M | 8.3M |
Comprehensive Income | -285M | -234M | -185M | -124M | -125.9M | -160.3M | -135M | -123.8M | -178.5M | -121.1M | -53.3M | -600K | -5.7M | 5.9M | -600K | -3.5M | -11.2M | 13.8M | -3.6M | -13.5M | -3.11M | -5.21M | -13.75M | -20.68M | -17.28M | -16.16M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Shareholders Equity | 2.62B | 1.85B | 1.15B | 849.1M | 965.5M | -139.1M | -210.9M | -256M | 736.5M | 1.62B | 2.22B | 2.26B | 2.04B | 1.88B | 1.61B | 1.47B | 1.31B | 1.23B | 1.11B | 791.3M | 648.08M | 621.64M | 569.21M | 529.31M | 459.67M | 602.3M | 460.2M | 303.1M | 243.6M | 342.3M | 323.5M | 296.9M | 267.8M | 267.3M | 218.3M | 159.1M | 147.7M | 114.8M | 34M | 21.2M |
Total Investments | 554M | 588M | 227M | 281.1M | 85M | 69M | 67.6M | 436M | 993M | 1.43B | 888.8M | 691.4M | 753.2M | 447.2M | 391.8M | 287.5M | 63.5M | 31.4M | 112M | 82.2M | 15.04M | 81.28M | 60.64M | 201.03M | 142.96M | 250.29M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |