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 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 |
Cash & Equivalents | 188.2M | 214.3M | 792.8M | 351.5M | 308.3M | 709.7M | 364.4M | 671.33M | 757.2M | 778.51M | 610.43M | 459.72M | 370.59M | 338.1M | 270.39M | 167.71M | 178.07M | 308.77M | 69.48M | 53.12M | 129.42M | 70.23M | 12.36M | 16.19M | 11.37M | 13.5M | 9.4M | 600K | 400K | 2.3M | 2M | 1.2M | 1.7M | 2.9M |
Short-Term Investments | 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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Long-Term Investments | 772.3M | 795.7M | 535M | 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 | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Assets | 497.5M | 407.7M | 395.4M | 405.9M | 425.8M | 390.8M | 269M | 88.22M | 73.5M | 59.55M | 73.04M | 76.43M | 68.8M | 71.59M | 77.8M | 57.04M | 49.85M | 51.09M | 43.81M | 45.71M | 46.88M | 39.48M | 32.79M | 24.16M | 10.85M | 8.6M | 12.5M | 11.7M | 4.6M | n/a | 400K | 200K | n/a | n/a |
Receivables | 1.01B | 984M | 877M | 786.3M | 840.4M | 993.6M | 891.9M | 809.66M | 749.82M | 610.31M | 607.95M | 606.02M | 598.6M | 502.96M | 478.96M | 438.81M | 438.02M | 420.03M | 324.51M | 257.21M | 242.01M | 150.86M | 140.9M | 121.27M | 115.19M | 89.2M | 77M | 78.8M | 50.7M | 38.9M | 32.4M | 18.7M | 15.4M | 10.1M |
Inventory | 120.8M | 118.6M | 111.3M | 176.1M | 198.4M | 198.6M | 190.8M | 204.93M | 181.95M | 189.87M | 193.77M | 204.92M | 190.87M | 204.76M | 178.56M | 178.79M | 185.92M | 174.14M | 168.32M | 131.84M | 132.28M | 107.08M | 88.99M | 90.35M | 83.63M | 56.4M | 51.4M | 50.2M | 31.1M | 23.3M | 17.5M | 13.3M | 12.4M | 12.6M |
Other Current Assets | 221.3M | 164.5M | 151.3M | 1.21B | 438.5M | 97.6M | 163.6M | 73.48M | 87.53M | 39.35M | 99.96M | 102.67M | 89.28M | 69.65M | 70.18M | 85.43M | 56.3M | 48.2M | 65.18M | 56.04M | 52.45M | 53.02M | 5.37M | 5.25M | 3.77M | 2.7M | 2.1M | 2.3M | 2.3M | 2.1M | 1.3M | 1.2M | 2.7M | 300K |
Total Current Assets | 1.54B | 1.48B | 1.93B | 2.42B | 1.75B | 2B | 1.61B | 1.76B | 1.78B | 1.62B | 1.51B | 1.37B | 1.25B | 1.12B | 998.09M | 870.75M | 858.31M | 951.14M | 627.5M | 498.21M | 556.16M | 381.19M | 247.62M | 233.05M | 213.96M | 161.8M | 139.9M | 131.9M | 84.5M | 66.6M | 53.2M | 34.4M | 32.2M | 25.9M |
Property-Plant & Equipment | 149.7M | 119.6M | 85.3M | 102.8M | 140.6M | 139.9M | 128.7M | 142.53M | 141.32M | 105.51M | 110.88M | 117.31M | 110.4M | 108.78M | 103.49M | 109.49M | 112.46M | 107.51M | 107M | 97.46M | 97.95M | 78.46M | 51.34M | 51.89M | 48.91M | 34.8M | 31.9M | 31.4M | 24M | 20.7M | 19.5M | 17.1M | 16.1M | 16.9M |
Goodwill & Intangibles | 28.37B | 25.33B | 23.98B | 20.68B | 21.6B | 15.48B | 13.19B | 12.3B | 12.3B | 8.35B | 6.69B | 6.59B | 5.57B | 3.96B | 3.83B | 3.26B | 2.92B | 2.32B | 2.2B | 1.86B | 1.63B | 1.01B | 497.22M | 453.02M | 323.19M | 215M | 197.2M | 154.3M | 129.9M | 68.2M | 48.9M | 42.5M | 32.7M | 5.6M |
Total Long-Term Assets | 29.79B | 26.69B | 25.05B | 21.29B | 22.27B | 16.11B | 13.64B | 12.56B | 12.55B | 8.55B | 6.9B | 6.81B | 5.82B | 4.2B | 4.07B | 3.46B | 3.11B | 2.5B | 2.37B | 2.02B | 1.81B | 1.13B | 581.35M | 529.07M | 382.95M | 258.4M | 241.6M | 197.4M | 158.5M | 88.9M | 68.8M | 59.8M | 48.8M | 22.5M |
Total Assets | 31.33B | 28.17B | 26.98B | 23.71B | 24.02B | 18.11B | 15.25B | 14.32B | 14.32B | 10.17B | 8.41B | 8.18B | 7.07B | 5.32B | 5.07B | 4.33B | 3.97B | 3.45B | 3B | 2.52B | 2.37B | 1.51B | 828.97M | 762.12M | 596.9M | 420.2M | 381.5M | 329.3M | 243M | 155.5M | 122M | 94.2M | 81M | 48.4M |
Account Payables | 148.1M | 143M | 122.6M | 98.3M | 127.1M | 162M | 165.3M | 171.1M | 152.07M | 139.74M | 143.85M | 150.31M | 138.34M | 141.94M | 137.78M | 110.1M | 121.81M | 125.54M | 102.8M | 71.69M | 65.8M | 45.41M | 35.25M | 34.23M | 26.49M | 18.5M | 21.1M | 15.7M | 11M | 7.7M | 7.3M | 6.4M | 3.5M | 3.5M |
Deferred Revenue | n/a | 1.58B | 1.37B | 1.13B | 994.6M | 831.8M | 677.9M | 566.45M | 488.4M | 267.03M | 190.95M | 209.33M | 212.56M | 94.76M | n/a | n/a | n/a | 32.64M | 31.29M | 145.9M | 14.86M | n/a | 66.14M | 61.02M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Short-Term Debt | 1.04B | 542.8M | 745.6M | 840.7M | 556.2M | 659M | 1.5M | 800.94M | 400.98M | 6.8M | 11.09M | 11.02M | 513.93M | 69.91M | 93.34M | 112.8M | n/a | 331.1M | 299.91M | 273.31M | 36.53M | 20.92M | 20.52M | 3.01M | 6.71M | 20.9M | 5.7M | 2.5M | 6.8M | 600K | 500K | 600K | 1.9M | 3M |
Other Current Liabilities | 2.54B | 653.2M | 637M | 2.05B | 1.73B | 1.36B | 1.22B | 441.28M | 869.47M | 555.05M | 473.01M | 477.49M | 235.03M | 232.34M | 308.52M | 255.11M | 495.51M | 144.4M | 146.99M | 99.97M | 151.22M | 95.16M | 74.47M | 66.64M | 51.3M | 32.8M | 30.8M | 26.7M | 21.7M | 19.4M | 13M | 13.5M | 5.1M | 4.7M |
Total Current Liabilities | 3.83B | 2.96B | 2.89B | 3.12B | 2.44B | 2.4B | 1.45B | 2.03B | 1.45B | 720.13M | 627.95M | 643.09M | 1.08B | 554.2M | 539.64M | 478.01M | 619.21M | 667.53M | 587.65M | 505.63M | 253.55M | 161.5M | 130.24M | 103.88M | 84.49M | 72.2M | 57.6M | 44.9M | 39.5M | 27.7M | 20.8M | 20.5M | 10.5M | 11.2M |
Long-Term Debt | 6.58B | 5.83B | 5.96B | 7.28B | 9.25B | 4.67B | 4.94B | 4.36B | 5.81B | 3.26B | 2.19B | 2.45B | 1.51B | 1.02B | 1.25B | 1.04B | 1.03B | 727.49M | 726.88M | 620.96M | 855.36M | 630.19M | 311.59M | 323.83M | 234.6M | 109.7M | 120.3M | 99.6M | 63.4M | 20.2M | 16.7M | 10M | 28.4M | 31.8M |
Other Long-Term Liabilities | 2.06B | 415.8M | 411.2M | 1.75B | 1.85B | 438.4M | 191.5M | 1.07B | 104.02M | 74.02M | 103.52M | 91.2M | 86.78M | 72.41M | 66.27M | 58.97M | 314.9M | 46.95M | 24M | 21.73M | 17.42M | 17.34M | 11.13M | 10.91M | 7.62M | 6.3M | 6.6M | 6.9M | 2.7M | 2M | 1.6M | 400K | 300K | 200K |
Total Long-Term Liabilities | 8.63B | 7.76B | 8.05B | 9.03B | 11.1B | 6.22B | 6.06B | 5.42B | 7.09B | 4.15B | 3.03B | 3.33B | 2.3B | 1.57B | 1.78B | 1.43B | 1.35B | 995.85M | 920.87M | 766.89M | 998.77M | 697.72M | 322.72M | 334.74M | 242.22M | 116M | 126.9M | 106.5M | 66.1M | 22.2M | 18.3M | 11.3M | 30M | 33.5M |
Total Liabilities | 12.47B | 10.72B | 10.94B | 12.15B | 13.54B | 8.62B | 7.51B | 7.45B | 8.54B | 4.87B | 3.66B | 3.97B | 3.38B | 2.12B | 2.32B | 1.91B | 1.97B | 1.66B | 1.51B | 1.27B | 1.25B | 859.21M | 452.96M | 438.62M | 326.71M | 188.2M | 184.5M | 151.4M | 105.6M | 49.9M | 39.1M | 31.8M | 40.5M | 44.7M |
Total Debt | 7.62B | 6.37B | 6.66B | 7.92B | 9.57B | 5.28B | 4.94B | 5.16B | 6.21B | 3.27B | 2.21B | 2.46B | 2.02B | 1.09B | 1.34B | 1.15B | 1.27B | 1.06B | 1.03B | 894.27M | 891.89M | 651.11M | 332.11M | 326.84M | 241.31M | 130.6M | 126M | 102.1M | 70.2M | 20.8M | 17.2M | 10.6M | 30.3M | 34.8M |
Common Stock | 1.1M | 1.1M | 1.1M | 1.1M | 1.1M | 1.1M | 1.1M | 1.04M | 1.04M | 1.03M | 1.02M | 1.01M | 1.01M | 987K | 971K | 958K | 919K | 910K | 900K | 883K | 436K | 372K | 326K | 321K | 319K | 300K | 300K | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Retained Earnings | 16.03B | 14.82B | 13.73B | 9.46B | 8.55B | 7.82B | 6.25B | 5.46B | 4.64B | 4.11B | 3.52B | 2.96B | 2.49B | 2.06B | 1.68B | 1.4B | 1.2B | 944.89M | 721.9M | 549.6M | 415.19M | 336.52M | 305M | 275.26M | 228.65M | 187.9M | 148.4M | 116.5M | 86.2M | 62.1M | 42.1M | 24.1M | 6.3M | 2.5M |
Comprehensive Income | -166.5M | -122.8M | -187M | -183.1M | -147M | -212.8M | -243.3M | -186.21M | -324.74M | -212.78M | -71.93M | 43.08M | 58.54M | 33.8M | 43.98M | 63.95M | 21.51M | 108.73M | 68.67M | 51.73M | 76.25M | 48.99M | 5.94M | -7.76M | -8.91M | -2.2M | -37.7M | -31.6M | -26.7M | n/a | n/a | n/a | n/a | n/a |
Shareholders Equity | 18.87B | 17.44B | 16.04B | 11.56B | 10.48B | 9.49B | 7.74B | 6.86B | 5.79B | 5.3B | 4.76B | 4.21B | 3.69B | 3.2B | 2.75B | 2.42B | 2B | 1.79B | 1.49B | 1.25B | 1.11B | 655.78M | 376.01M | 323.51M | 270.19M | 232M | 197M | 177.9M | 137.4M | 105.6M | 82.9M | 62.4M | 40.5M | 3.7M |
Total Investments | 772.3M | 795.7M | 535M | 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 | n/a | n/a | n/a | n/a | n/a | n/a |