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 | FY90 | FY89 | FY88 | FY87 | FY86 |
Cash & Equivalents | 1.88B | 2.02B | 2.33B | 3.37B | 3.05B | 3.46B | 5B | 6.35B | 8.15B | 5.02B | 4.8B | 4.31B | 3.21B | 3.49B | 2.73B | 1.79B | 1.1B | 700M | 550.7M | 485.2M | 377.8M | 393.2M | 223.73M | 167.58M | 184.02M | 226.1M | 459.8M | 208.3M | 182.6M | 217.5M | 243.5M | 33.8M | 33.8M | 36.1M | 39.3M | 40.5M | 28.5M | 62.1M | 44.1M |
Short-Term Investments | n/a | n/a | 3M | n/a | n/a | 2M | 23M | 24M | 227M | 262M | 284M | n/a | n/a | n/a | n/a | n/a | 3M | 207M | 148.1M | 113.2M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 37M | 90M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Long-Term Investments | 991M | 1.3B | 1.4B | 1.59B | 1.88B | 2.79B | 2.1B | 1.34B | 1.17B | n/a | n/a | 14M | 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 | -15M | n/a | n/a | -16M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Assets | 1.53B | 2.81B | 1.49B | 2.68B | 2.75B | 3.26B | 642M | 594M | 619M | 601M | 473M | 179M | 224M | 185M | 215M | 249M | 279M | 131M | n/a | n/a | n/a | n/a | 1.65M | 15.78M | 65.23M | 100K | -17M | -33M | -100K | -16M | n/a | n/a | 6.2M | -100K | n/a | 7.7M | 47.4M | 15.9M | 6.9M |
Receivables | 2.17B | 1.6B | 2.8B | 2.26B | 2.38B | 1.2B | 2.2B | 1.95B | 1.46B | 1.53B | 1.99B | 1.79B | 2.36B | 1.21B | 1.26B | 926M | 1.01B | 697M | 481.5M | 402.9M | 313.1M | 243.9M | 218.83M | 127.77M | 149.13M | 273.4M | 369M | 545.6M | 409.5M | 303.8M | 201.5M | 159.5M | 152.6M | 140.5M | 155M | 137.1M | 195.9M | 79.9M | 57.3M |
Inventory | 3.34B | 3.7B | 3.64B | 3.62B | 3.07B | 3.28B | 2.94B | 2.34B | 2.13B | 1.37B | 1.23B | 1.19B | 1.21B | 577M | 560M | 376M | 456M | 259M | 205.1M | 152.9M | 148.6M | 97.8M | 73.39M | 78.91M | 84.55M | 144.1M | 186.5M | 224.5M | 142.6M | 98.9M | 79.6M | 112.5M | 106.8M | 174.5M | 172.2M | 197.1M | 152.3M | 73.8M | 46.2M |
Other Current Assets | 673M | 567M | 684M | 514M | 551M | 535M | 492M | 389M | 616M | 331M | 417M | 308M | 359M | 214M | 170M | 134M | 158M | 166M | 106.8M | 41.5M | 17.8M | 9.2M | 11.55M | 11.46M | 33.69M | 44.7M | 36.8M | 39.5M | 59.6M | 109.9M | 12.9M | 12.7M | 9.1M | 2.6M | 21.2M | 9.2M | 5.3M | 1.6M | 2.3M |
Total Current Assets | 8.06B | 7.89B | 9.45B | 9.76B | 9.05B | 8.48B | 10.64B | 11.06B | 12.58B | 8.52B | 8.72B | 7.6B | 7.14B | 5.49B | 4.72B | 3.23B | 2.73B | 2.03B | 1.49B | 1.18B | 857.3M | 744.1M | 527.51M | 385.71M | 451.39M | 688.3M | 1.05B | 1.02B | 794.3M | 730.1M | 537.5M | 318.5M | 302.3M | 353.7M | 387.7M | 383.9M | 382M | 217.4M | 149.9M |
Property-Plant & Equipment | 3.49B | 3.62B | 3.67B | 3.19B | 2.85B | 2.84B | 3.1B | 3.03B | 3.5B | 2.96B | 3.29B | 3.7B | 4.07B | 2.22B | 2.16B | 1.58B | 1.67B | 741M | 548.6M | 395M | 274.7M | 122.1M | 107.52M | 106.17M | 98.95M | 237.9M | 347M | 247.9M | 148.3M | 88.6M | 73.4M | 181M | 196.3M | 228.1M | 206.1M | 155.6M | 121.3M | 74.5M | 50.7M |
Goodwill & Intangibles | 10.11B | 10.12B | 10.25B | 10.51B | 11.01B | 11.79B | 12.76B | 13.84B | 14.98B | 3.1B | 3.01B | 2.56B | 2.77B | 222M | 234M | 228M | 197M | n/a | 32.5M | 12.4M | 27.2M | n/a | n/a | n/a | n/a | 96.1M | 43.6M | 41.3M | 41.6M | 40.1M | 29.6M | 31.7M | 27.7M | 38.7M | 43.8M | 41.7M | n/a | n/a | n/a |
Total Long-Term Assets | 16.13B | 16.54B | 16.81B | 16.38B | 16.61B | 17.89B | 18.6B | 18.8B | 20.28B | 6.66B | 6.78B | 6.44B | 7.07B | 2.63B | 2.61B | 2.06B | 2.14B | 872M | 581.1M | 407.4M | 301.9M | 122.1M | 109.17M | 121.94M | 164.18M | 334.1M | 390.6M | 289.2M | 189.8M | 128.7M | 103M | 212.7M | 230.2M | 266.7M | 249.9M | 205M | 168.7M | 90.4M | 57.6M |
Total Assets | 24.19B | 24.43B | 26.26B | 26.13B | 25.66B | 26.37B | 29.23B | 29.86B | 32.86B | 15.18B | 15.5B | 14.04B | 14.21B | 8.12B | 7.33B | 5.29B | 4.88B | 2.9B | 2.07B | 1.59B | 1.16B | 866.2M | 636.68M | 507.65M | 615.57M | 1.02B | 1.44B | 1.31B | 984.1M | 858.8M | 640.5M | 531.2M | 532.5M | 620.4M | 637.6M | 588.9M | 550.7M | 307.8M | 207.5M |
Account Payables | 1.72B | 1.58B | 2.22B | 2.33B | 2.35B | 1.9B | 2.52B | 2.35B | 2.06B | 1.88B | 1.97B | 1.99B | 2.77B | 1.54B | 1.51B | 1.1B | 1.18B | 882M | 631.8M | 569.1M | 434.9M | 352.3M | 303M | 224.54M | 264.48M | 335.9M | 330.1M | 418M | 345.9M | 250.3M | 172.7M | 128.5M | 85.9M | 123.1M | 99M | n/a | n/a | n/a | n/a |
Deferred Revenue | n/a | n/a | -40M | n/a | 3M | 43M | 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 | -526K | 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 | 1.75B | 1.21B | n/a | 251M | 286M | 276M | 179M | 233M | 3.33B | 407M | 125M | 230M | 230M | 144M | 106M | 82M | 27M | 12M | 24.6M | 20.1M | 15.2M | n/a | 86.2M | n/a | n/a | 10M | n/a | n/a | n/a | n/a | n/a | 23.5M | 27.2M | 13.9M | 12.1M | 16.2M | 11.7M | 8.4M | 5.9M |
Other Current Liabilities | 2.09B | 1.64B | 2.15B | 2.02B | 1.77B | 1.64B | 1.75B | 1.76B | 1.56B | 954M | 1.75B | 1.75B | 1.03B | 481M | 410M | 342M | 356M | 236M | 202.6M | 229.3M | 136.8M | 153.4M | 103.47M | 115.8M | 180.59M | 280.7M | 258.5M | 235.7M | 168.1M | 119.3M | 103M | 54.9M | 50.3M | 49.4M | 45.5M | 105.9M | 166.6M | 69.1M | 39.6M |
Total Current Liabilities | 6.09B | 5.43B | 4.56B | 4.87B | 4.41B | 3.82B | 4.46B | 4.34B | 6.95B | 3.24B | 3.85B | 3.97B | 4.03B | 2.17B | 2.02B | 1.52B | 1.56B | 1.13B | 859M | 818.5M | 586.9M | 505.7M | 492.68M | 340.35M | 445.07M | 626.6M | 588.6M | 653.7M | 514M | 369.6M | 275.7M | 206.9M | 163.4M | 186.4M | 156.6M | 122.1M | 178.3M | 77.5M | 45.5M |
Long-Term Debt | 5.99B | 6.1B | 7.02B | 8.68B | 9.29B | 10.25B | 10.99B | 12.92B | 13.66B | 2.15B | 2.31B | 1.73B | 1.96B | 150M | 294M | 400M | 482M | 10M | 19.4M | 32.6M | 52.7M | n/a | n/a | 112.49M | 225.5M | 534.1M | 519.2M | n/a | n/a | n/a | 58.6M | 182.6M | 243M | 234.9M | 145.1M | 154M | 110.5M | 24.7M | 65.4M |
Other Long-Term Liabilities | 1.06B | 1.17B | 1.78B | 1.11B | 2.42B | 2.34B | 2.25B | 1.18B | 1.11B | 571M | 499M | 445M | 550M | 310M | 302M | 174M | 133M | 45M | 37.7M | 35.4M | 32M | 33.1M | 41.14M | 38.63M | 44.85M | 100K | -100K | n/a | n/a | n/a | 100K | -100K | -200K | -100K | 100K | -100K | -100K | n/a | n/a |
Total Long-Term Liabilities | 7.05B | 18.12B | 9.48B | 10.54B | 11.71B | 12.59B | 13.25B | 14.1B | 14.77B | 2.72B | 2.81B | 2.17B | 2.5B | 460M | 596M | 574M | 615M | 55M | 57.1M | 68M | 84.7M | 33.1M | 41.14M | 151.12M | 270.34M | 549.6M | 536.3M | 33.4M | 16.2M | 15.8M | 76.6M | 193.3M | 256.8M | 248.9M | 159M | 164.7M | 117.4M | 28.4M | 67.8M |
Total Liabilities | 13.14B | 23.55B | 14.04B | 15.41B | 16.11B | 16.4B | 17.7B | 18.44B | 21.72B | 5.96B | 6.66B | 6.14B | 6.54B | 2.63B | 2.62B | 2.1B | 2.18B | 1.19B | 916.1M | 886.5M | 671.6M | 538.8M | 533.82M | 491.47M | 715.41M | 1.18B | 1.12B | 687.1M | 530.2M | 385.4M | 352.3M | 400.2M | 420.2M | 435.3M | 315.6M | 286.8M | 295.7M | 105.9M | 113.3M |
Total Debt | 7.43B | 7.07B | 7.02B | 8.72B | 9.57B | 10.52B | 11.17B | 13.15B | 16.99B | 2.57B | 2.44B | 1.96B | 2.19B | 294M | 400M | 482M | 509M | 22M | 44M | 52.7M | 67.9M | n/a | 86.2M | 112.49M | 225.5M | 544.1M | 519.2M | n/a | n/a | n/a | 58.6M | 206.1M | 270.2M | 248.8M | 157.2M | 170.2M | 122.2M | 33.1M | 71.3M |
Common Stock | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 2M | 2M | 2M | 2M | 2M | 2.2M | 2.1M | 2.1M | 2M | 1.95M | 1.93M | 1.53M | 1M | 1M | 1M | 1M | 5M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Retained Earnings | 6.78B | 7.42B | 9.04B | 7.54B | 6.72B | 7.45B | 8.76B | 8.63B | 8.85B | 9.11B | 8.07B | 6.75B | 6.01B | 4.4B | 3.67B | 2.29B | 1.82B | 955M | 390.5M | 15.5M | -182.9M | -334.2M | -516.29M | -581.72M | -482.86M | -294.8M | 197.8M | 488.1M | 220.5M | 123.6M | 300K | -72.9M | -47.8M | 25.1M | 159.3M | 135.1M | 106.7M | 135.4M | 18.9M |
Comprehensive Income | -712M | -516M | -554M | -197M | -157M | -68M | -39M | -58M | 103M | -20M | 12M | -35M | -15M | -5M | 11M | 2M | -12M | -1M | 1M | -14.9M | -1.1M | -1.2M | -633K | -633K | 1.37M | -2.1M | -254M | -168M | -143M | -129M | -118.9M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Shareholders Equity | 10.82B | 10.85B | 12.22B | 10.72B | 9.55B | 9.97B | 11.53B | 11.42B | 11.14B | 9.22B | 8.84B | 7.89B | 7.67B | 5.49B | 4.71B | 3.19B | 2.7B | 1.72B | 1.16B | 702.1M | 487.6M | 327.4M | 102.86M | 6.8M | -109.83M | -153.8M | 317.8M | 620M | 453.9M | 473.4M | 288.2M | 131M | 112.3M | 185.1M | 322M | 302.1M | 255M | 201.9M | 94.2M |
Total Investments | 991M | 1.3B | 1.4B | 1.59B | 1.88B | 2.79B | 2.1B | 1.36B | 1.4B | 262M | 284M | 14M | n/a | n/a | n/a | n/a | 3M | 207M | 148.1M | 113.2M | n/a | n/a | n/a | n/a | n/a | -15M | n/a | n/a | 37M | 90M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |