Balance Sheet Statement
Year | 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 |
Cash & Equivalents | 2.41B | 2.13B | 1.77B | 1.81B | 2.6B | 1.83B | 1.69B | 1.07B | 2.05B | 1.76B | 1.22B | 1.89B | 1.76B | 760M | 659.6M | 473.9M | 245.9M | 426.3M | 408.1M | 486M | 606.1M | 269.1M | 39.9M | 163.2M | 119.1M | 113.2M | 90.6M |
Short-Term Investments | 566M | 63M | 90M | 91M | 99M | 98M | 132.5M | 111.8M | 173.4M | 474.8M | 458.1M | 211.8M | 17.9M | 14.8M | 12.7M | 10M | 7.1M | 14.7M | 75.4M | 94.5M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Long-Term Investments | n/a | 640M | 517M | 443M | 135M | 117M | 104.6M | 99.1M | 26.3M | 28.7M | 21.6M | 37.5M | 38.3M | 37.2M | 30.8M | 2.8M | 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 | 1.17B | 498M | 575M | 591M | 380M | 272M | 169.7M | 60.8M | 85.9M | 132.1M | 135.4M | 74.1M | 57.7M | 44.8M | 25M | 50.7M | 44.5M | 274.1M | 192M | 127.1M | 105.8M | 121.8M | 97.2M | 81M | 63.6M | 553.2M | 535.1M |
Receivables | 1.8B | 1.66B | 1.65B | 1.72B | 1.43B | 1.42B | 1.29B | 1.15B | 887.4M | 802M | 792.4M | 694.2M | 621.8M | 489.8M | 497.5M | 444.9M | 421.8M | 443.6M | 475.4M | 421.8M | 358.4M | 270.3M | 178.1M | 148.4M | 101M | 84.4M | 445.2M |
Inventory | n/a | n/a | -3.51B | 212M | 216M | 150M | 202.1M | 213.5M | 112.7M | 179.5M | 169.2M | 142M | 117.8M | -489.8M | 167.4M | -444.9M | 26.5M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 515M | 489M | 583M | 389M | 383M | 330M | 282.3M | 250.1M | 140.8M | 208.9M | 216.4M | 168.3M | 130.6M | 159.8M | 173.2M | 84.1M | 134.3M | 104.5M | 43M | 49.5M | 59.1M | 29.6M | 54.3M | 59.6M | 57.5M | 84.9M | 228.2M |
Total Current Assets | 5.29B | 4.34B | 4.09B | 4.01B | 4.51B | 3.68B | 3.39B | 2.59B | 3.25B | 3.24B | 2.69B | 2.97B | 2.53B | 1.42B | 1.34B | 1.01B | 809.1M | 989.1M | 1B | 1.05B | 1.02B | 569M | 272.3M | 371.2M | 277.6M | 785M | 764M |
Property-Plant & Equipment | 872M | 880M | 848M | 785M | 671M | 748M | 320.4M | 325.1M | 325.9M | 306.4M | 302.3M | 278.7M | 307.1M | 326.8M | 319.3M | 293M | 247.7M | 214.6M | 62M | 55.4M | 45.2M | 46.8M | 50.6M | 42.9M | 43.4M | 280M | 298.3M |
Goodwill & Intangibles | 7.88B | 8.01B | 8.05B | 8.47B | 6.38B | 5.22B | 5.35B | 5.38B | 1.32B | 1.28B | 1.37B | 886.8M | 863.6M | 896.5M | 634.3M | 454.1M | 452M | 236.8M | 241.8M | 222.9M | 202.4M | 203.8M | 210.7M | 10.3M | 13.7M | 167.5M | 191.8M |
Total Long-Term Assets | 10.21B | 10.28B | 10.26B | 10.67B | 7.9B | 6.59B | 6.14B | 6.01B | 2.07B | 1.88B | 1.99B | 1.43B | 1.44B | 1.45B | 1.2B | 993.2M | 964.3M | 725.5M | 495.8M | 405.4M | 353.4M | 372.4M | 358.5M | 134.2M | 120.7M | 1B | 1.03B |
Total Assets | 15.51B | 14.62B | 14.35B | 14.68B | 12.41B | 10.27B | 9.53B | 8.61B | 5.33B | 5.12B | 4.68B | 4.39B | 3.96B | 2.88B | 2.54B | 2B | 1.77B | 1.71B | 1.5B | 1.46B | 1.38B | 941.4M | 630.8M | 505.4M | 398.3M | 1.79B | 1.79B |
Account Payables | 53M | 23M | 52M | 47M | 39M | 38M | 30M | 21.8M | 28.4M | 22.2M | 19.4M | 16.4M | 14.3M | 16.4M | 14.3M | 7.1M | 8.6M | 8.1M | 8.8M | 48.7M | 78.4M | 228.4M | 184.9M | 236.9M | 135.4M | 275.1M | n/a |
Deferred Revenue | 1.45B | -216M | 1.26B | 1.35B | 1.13B | 1.08B | 973.8M | 905.8M | 712.3M | 659.8M | 641.6M | 620.1M | 567.3M | 520.4M | 508.1M | 471.3M | 435M | 426M | 360.3M | 299.1M | 266.7M | 214.6M | 170M | n/a | n/a | n/a | n/a |
Short-Term Debt | 799M | 216M | 212M | 210M | 188M | 178M | 449.9M | -377.9M | -288.2M | n/a | n/a | n/a | 63.8M | 71.3M | 11.3M | 447.5M | 717.7M | 551.9M | n/a | n/a | 300M | n/a | 107.1M | n/a | n/a | 127.3M | 36.9M |
Other Current Liabilities | 1.15B | 2.15B | 767M | 775M | 736M | 545M | 1.55B | 649.3M | 1.4B | 549.6M | 539.6M | 479M | 484.9M | 500.8M | 373.2M | 289.8M | -884.9M | 363.2M | 330.9M | 231.1M | 192.1M | -10.9M | n/a | 122.4M | 117.7M | -26.9M | 1.32B |
Total Current Liabilities | 3.6B | 2.5B | 2.38B | 2.5B | 2.22B | 1.91B | 2.1B | 2.07B | 2.43B | 1.22B | 1.2B | 1.14B | 1.16B | 1.13B | 933.8M | 1.24B | 1.39B | 1.35B | 700M | 578.9M | 837.2M | 432.1M | 462M | 359.3M | 253.1M | 1.41B | 1.35B |
Long-Term Debt | 6.95B | 7.49B | 7.76B | 7.87B | 6.85B | 6.07B | 5.23B | 5.11B | 3.06B | 3.38B | 2.55B | 2.1B | 1.61B | 1.17B | 1.23B | 746.2M | 750M | 600M | 300M | 300M | n/a | 300M | 328.5M | 300M | 300M | n/a | n/a |
Other Long-Term Liabilities | 785M | 689M | 996M | 826M | 1.07B | 981M | 1.55B | 1.05B | 625M | 620.6M | 651.2M | 555.8M | 566.7M | 520.2M | 543.1M | 482M | 605.7M | 427.9M | 228.2M | 193.2M | 166.9M | 200.3M | 167.3M | 150.2M | 127.7M | 485.6M | n/a |
Total Long-Term Liabilities | 8.18B | 8.65B | 9.29B | 9.27B | 8.42B | 7.52B | 6.77B | 6.65B | 3.93B | 4.24B | 3.44B | 2.91B | 2.4B | 1.84B | 1.9B | 1.36B | 1.37B | 1.15B | 630.3M | 568.9M | 221.3M | 541.4M | 495.8M | 450.2M | 427.7M | 485.6M | 505.8M |
Total Liabilities | 11.78B | 11.15B | 14.35B | 11.76B | 10.65B | 9.43B | 8.87B | 8.72B | 6.35B | 5.46B | 4.68B | 4.39B | 3.96B | 2.97B | 2.84B | 2.6B | 2.77B | 2.5B | 1.33B | 1.15B | 1.06B | 973.5M | 957.8M | 809.5M | 680.8M | 1.9B | 1.86B |
Total Debt | 7.75B | 7.42B | 474M | 560M | 521M | 574M | 5.68B | 5.54B | 3.36B | 3.4B | 2.55B | 2.1B | 1.67B | 1.24B | 1.24B | 1.19B | 1.47B | 1.15B | 300M | 300M | 300M | 300M | 435.6M | 300M | 300M | 127.3M | 36.9M |
Common Stock | 3M | 3M | 3M | 3M | 3M | 3M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M | 1.7M | 1.7M | 1.7M | 1.7M | 1.7M | 1.7M | n/a |
Retained Earnings | 16.07B | 14.66B | 13.62B | 12.76B | 11.01B | 9.66B | 8.59B | 7.47B | 6.69B | 6.71B | 6.04B | 5.3B | 4.71B | 4.18B | 3.74B | 3.33B | 3.02B | 2.66B | 2.09B | 1.42B | 939.3M | 558.9M | 221.8M | -39.3M | -223.2M | -105.9M | -240.9M |
Comprehensive Income | -638M | -567M | -643M | -410M | -432M | -439M | -426.3M | -172.2M | -364.9M | -339.5M | -235.2M | -54.6M | -82.1M | -107.5M | -33.4M | -41.2M | -52.1M | 15.6M | -8.4M | -900K | 9.7M | 8.1M | 1.7M | -2.7M | -1.9M | -219.5M | -430.1M |
Shareholders Equity | 3.56B | 3.32B | 2.52B | 2.92B | 1.76B | 831M | 656.5M | -114.9M | -1.03B | -333M | 42.9M | 347.9M | 329.5M | -158.4M | -309.6M | -596.1M | -994.4M | -783.6M | 167.4M | 309.4M | 317.5M | -32.1M | -327M | -304.1M | -282.5M | -416.6M | -371M |
Total Investments | 566M | 703M | 607M | 534M | 234M | 215M | 237.1M | 210.9M | 199.7M | 503.5M | 479.7M | 224.3M | 56.2M | 52M | 43.5M | 10M | 7.1M | 14.7M | 75.4M | 94.5M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |