Balance Sheet Statement
Year | 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 |
Cash & Equivalents | 1.08B | 130M | 905M | 279M | 6M | 4M | 5M | 882M | 825M | 4.11B | 837M | 287M | 351M | 102M | 307M | 1.75B | 1M | 2.52M | 60.03M | 6.9M | 40.58M | 247.64M | 117.59M | 38.66M | 38.66M | 29.52M | 124.02M | 51.64M | 55.5M | 16.2M | 4.9M |
Short-Term Investments | 637M | 34M | 5M | 19M | 134M | 209M | 27M | n/a | 366M | n/a | n/a | n/a | n/a | 947M | 692M | n/a | n/a | n/a | n/a | 51.06M | 2.69M | n/a | n/a | n/a | n/a | n/a | 104.48M | n/a | n/a | n/a | n/a |
Long-Term Investments | 312M | 47M | n/a | 1M | n/a | 76M | n/a | n/a | 136M | 265M | 477M | 728M | 1.53B | 1.21B | 404M | n/a | 612M | 698.96M | 297.44M | 92.74M | 31.54M | 9.07M | 29.85M | 10M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Assets | 737M | 232M | 104M | 233M | 186M | 319M | 220M | 261M | 443M | 768M | 992M | 1.5B | 1.92B | 1.53B | 758M | 649M | 385M | 320.82M | 146.88M | 95.67M | 47.73M | 36.59M | 16.95M | 23.89M | 33.89M | 30.63M | 44.1M | 11.99M | 6.5M | 3.5M | 100K |
Receivables | 626M | 1.44B | 1.11B | 746M | 990M | 1.25B | 1.32B | 1.06B | 1.13B | 2.24B | 2.22B | 2.25B | 2.5B | 1.97B | 1.32B | 1.32B | 1.07B | 844.85M | 791.19M | 459.37M | 241.39M | 147.63M | 93.71M | 51.06M | 51.06M | 76.3M | 63.56M | 50.21M | 41.3M | 19.1M | 11.6M |
Inventory | 711M | 915M | 14M | 19M | 134M | -1.25B | -1.32B | -1.06B | -1.13B | -2.24B | -2.22B | -2.25B | -2.5B | -1.97B | 25M | 58M | 87M | 81.5M | 87.08M | 32.15M | 19.26M | 15.36M | 10.63M | 4.58M | 4.58M | 5.33M | 4.85M | 5.16M | 8.9M | 7.2M | 3.4M |
Other Current Assets | 193M | 215M | 69M | 64M | 121M | 1.59B | 1.52B | 1.26B | 1.66B | 3.36B | 2.82B | 2.66B | 2.83B | 3.16B | 2.14B | 1.16B | 30M | 225M | 10.5M | 69.13M | 4.47M | 24.69M | 139.45M | 3.05M | 3.05M | 1.1M | 692K | 2.16M | 700K | 1.3M | 500K |
Total Current Assets | 2.61B | 2.7B | 2.1B | 1.11B | 1.25B | 1.6B | 1.52B | 2.14B | 2.48B | 7.47B | 3.66B | 2.95B | 3.18B | 3.27B | 2.45B | 4.29B | 1.4B | 1.15B | 1.18B | 567.54M | 342.4M | 435.32M | 361.38M | 97.55M | 97.55M | 118M | 297.61M | 109.17M | 106.4M | 43.8M | 20.4M |
Property-Plant & Equipment | 10.1B | 11.19B | 8.8B | 5.24B | 14.76B | 9.03B | 10.68B | 10.65B | 14.3B | 32.52B | 37.13B | 37.17B | 36.74B | 32.38B | 26.71B | 33.15B | 28.34B | 21.9B | 14.41B | 7.44B | 4.13B | 2.39B | 1.79B | 719.1M | 719.1M | 663.99M | 607.37M | 451.17M | 163.8M | 78.4M | 57.3M |
Goodwill & Intangibles | -312M | -47M | n/a | n/a | n/a | -895M | n/a | n/a | n/a | -472M | -3.88B | -818M | -1.67B | -1.35B | -1.46B | n/a | -3.96B | 300.99M | -1.73B | 26.1M | -19.21M | 2.67M | 25.22M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Total Long-Term Assets | 11.77B | 12.77B | 8.91B | 5.48B | 14.94B | 9.35B | 10.9B | 10.93B | 14.88B | 33.28B | 38.13B | 38.66B | 38.66B | 33.91B | 27.47B | 34.15B | 29.34B | 23.26B | 14.94B | 7.68B | 4.23B | 2.44B | 1.93B | 752.99M | 752.99M | 694.62M | 651.46M | 463.16M | 170.3M | 81.9M | 57.4M |
Total Assets | 14.38B | 15.47B | 11.01B | 6.58B | 16.19B | 10.95B | 12.43B | 13.07B | 17.36B | 40.75B | 41.78B | 41.61B | 41.84B | 37.18B | 29.91B | 38.44B | 30.73B | 24.42B | 16.12B | 8.24B | 4.57B | 2.88B | 2.29B | 850.53M | 850.53M | 812.62M | 949.07M | 572.34M | 276.7M | 125.7M | 77.8M |
Account Payables | 425M | 603M | 308M | 346M | 498M | 763M | 654M | 672M | 944M | 2.05B | 1.6B | 1.71B | 3.31B | 2.07B | 957M | 1.61B | 1.26B | 859.75M | 516.79M | 367.18M | 164.26M | 86M | 79.94M | 24.82M | 24.82M | 36.85M | 86.82M | 54.51M | 33.4M | 17.5M | 9.7M |
Deferred Revenue | 8M | 34M | 14M | 8M | 107M | 73M | 74M | 71M | 169M | 189M | 464M | 749M | 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 |
Short-Term Debt | 84M | 86M | 29M | 1.95B | 385M | 381M | 52M | 503M | 381M | 381M | 1.24B | 463M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 602K | 763K | 763K | 25M | 1.38M | 6.75M | 10M | 7.6M | 7.8M |
Other Current Liabilities | 797M | 1.98B | 2.1B | 787M | 1.4B | 1.61B | 1.58B | 2.4B | 2.19B | 3.24B | 2.22B | 3.34B | 3.77B | 2.42B | 1.73B | 2.01B | 1.5B | 1.03B | 1.45B | 596.78M | 348.89M | 179.55M | 92.83M | 62.6M | 62.6M | 69.43M | 58.13M | 47.56M | 31.5M | 16.3M | 14.8M |
Total Current Liabilities | 1.31B | 2.7B | 2.45B | 3.09B | 2.39B | 2.83B | 2.36B | 3.65B | 3.69B | 5.86B | 5.51B | 6.27B | 7.08B | 4.49B | 2.69B | 3.62B | 2.76B | 1.89B | 1.96B | 963.95M | 513.16M | 265.55M | 173.38M | 88.19M | 88.19M | 131.28M | 146.33M | 108.83M | 74.9M | 41.4M | 32.3M |
Long-Term Debt | 2.03B | 3.09B | 2.28B | 7.17B | 9.07B | 7.34B | 9.92B | 9.94B | 10.35B | 11.15B | 12.89B | 12.16B | 10.63B | 12.64B | 12.29B | 14.18B | 10.95B | 7.38B | 5.49B | 3.08B | 2.06B | 1.65B | 1.33B | 964.1M | 964.1M | 919.08M | 508.95M | 268.43M | 145.8M | 47.9M | 13.2M |
Other Long-Term Liabilities | 305M | 547M | 613M | 1.67B | 116M | 195M | 520M | 645M | 921M | 1.34B | 1.83B | 2.48B | 2.68B | 2.4B | 1.53B | 579M | 241M | 200.11M | 26.16M | 16.67M | 10.12M | 50.98M | 16.53M | 954.31M | 954.31M | 10.82M | 6.9M | 224.47M | 3.7M | 2.9M | -100K |
Total Long-Term Liabilities | 2.33B | 3.64B | 2.89B | 8.83B | 9.4B | 7.65B | 10.44B | 10.58B | 11.28B | 16.68B | 18.13B | 17.45B | 16.79B | 17.43B | 14.88B | 18.53B | 15.84B | 11.28B | 7.98B | 4.12B | 2.33B | 1.7B | 1.35B | 979.89M | 979.89M | 929.9M | 515.85M | 285.73M | 156.8M | 53M | 14.1M |
Total Liabilities | 3.65B | 6.34B | 5.34B | 11.93B | 11.79B | 10.48B | 12.8B | 14.23B | 14.96B | 22.55B | 23.64B | 23.71B | 23.87B | 21.91B | 17.57B | 22.15B | 18.6B | 13.17B | 9.94B | 5.08B | 2.84B | 1.97B | 1.52B | 1.07B | 1.07B | 1.06B | 662.18M | 394.57M | 231.7M | 94.4M | 46.4M |
Total Debt | 2.11B | 3.18B | 2.28B | 1.95B | 9.46B | 7.34B | 9.92B | 9.94B | 10.35B | 11.15B | 12.89B | 12.16B | 10.63B | 12.64B | 12.29B | 14.18B | 10.95B | 7.38B | 5.49B | 3.08B | 2.06B | 1.65B | 1.33B | 964.86M | 964.86M | 944.08M | 510.33M | 275.19M | 155.8M | 55.5M | 21M |
Common Stock | 1M | 1M | 1M | n/a | 19M | 9M | 9M | 9M | 7M | 13.84B | 12.93B | 7M | 7M | 7M | 6M | 6M | 5M | 4.59M | 3.75M | 3.17M | 2.22M | 1.95M | 1.7M | 1.06M | 1.06M | 1.05M | 703K | 3.01M | n/a | n/a | n/a |
Retained Earnings | 4.97B | 3.4B | 825M | -23.95B | -14.22B | -1.33B | -16.52B | -17.6B | -13.2B | 1.48B | 688M | 437M | 1.61B | 190M | -1.26B | 4.69B | 4.15B | 2.91B | 1.1B | 262.99M | -168.62M | -426.08M | -442.97M | -1.09B | -1.09B | -1.13B | -146.81M | 37.98M | 14.6M | 3M | -1.3M |
Comprehensive Income | n/a | n/a | n/a | 45M | 12M | -23M | -57M | -96M | -99M | -143M | -162M | -182M | -166M | -168M | 102M | 267M | -11M | 528.32M | -194.97M | 20.43M | -20.31M | -3.46M | 43.51M | 196K | 196K | -4.73M | n/a | -95.64M | -4.1M | -19.1M | -10.4M |
Shareholders Equity | 10.73B | 9.12B | 5.67B | -5.34B | 4.36B | 344M | -496M | -1.42B | 2.14B | 16.9B | 15.99B | 15.57B | 16.62B | 15.26B | 11.44B | 16.3B | 12.13B | 11.25B | 6.17B | 3.16B | 1.73B | 907.88M | 767.41M | -217.54M | -217.54M | -248.57M | 286.89M | 177.77M | 45M | 31.3M | 31.4M |
Total Investments | 949M | 81M | 5M | 1M | 134M | 285M | 27M | n/a | 136M | 265M | 477M | 728M | 1.53B | 1.21B | 1.1B | n/a | 612M | 698.96M | 297.44M | 92.74M | 31.54M | 9.07M | 29.85M | 10M | n/a | n/a | 104.48M | n/a | n/a | n/a | n/a |