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 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 | FY85 |
Cash & Equivalents | 1.87B | 1.22B | 877M | 1.99B | 1.36B | 1.08B | 1.78B | 1.78B | 1.37B | 1.51B | 1.51B | 1.51B | 1.89B | 1.56B | 2.35B | 1.72B | 1.72B | 2.03B | 2.04B | 2.25B | 2.26B | 3.39B | 1.04B | 408.79M | 450.4M | 565.3M | 913.2M | 485.6M | 579.6M | 414.5M | 460.3M | 243.3M | 192.6M | 66.7M | 38.8M | 46.4M | 32.1M | 63.8M | 22.8M |
Short-Term Investments | 1M | 15M | n/a | 410M | 290M | 288M | 14M | 41M | 85M | n/a | n/a | 50M | n/a | 100M | 225M | n/a | 177M | 570M | 952M | 817M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 136M | 90M | 174M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Long-Term Investments | 32M | 26M | 25M | 24M | 17M | 338M | 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 | 36M | 30M | 32M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Assets | 657M | 620M | 587M | 533M | 409M | 685M | 412M | 475M | 366M | 328M | 350M | 403M | 414M | 420M | 533M | 626M | 442M | 318M | 336M | 368M | n/a | n/a | n/a | n/a | n/a | n/a | 100K | 36.1M | 30.4M | 32M | n/a | n/a | 100K | 5.5M | 7.3M | 17.9M | 7.9M | 7.2M | 7.9M |
Receivables | 289M | 340M | 399M | 363M | 316M | 359M | 282M | 335M | 282M | 275M | 462M | 331M | 297M | 205M | 150M | 41M | 38M | 44M | 55M | 1.01B | 1.07B | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 15.2M | 9.9M | 8M | 9.6M | 5.8M | 5.9M | 8.9M | 7.5M | 4.6M |
Inventory | 2B | 2.39B | 3.02B | 2.45B | 2.16B | 2.13B | 2B | 1.83B | 1.87B | 1.89B | 1.93B | 1.76B | 1.61B | 1.62B | 1.48B | 1.51B | 1.57B | 1.8B | 1.7B | 1.81B | 1.7B | 2.05B | 1.68B | 1.9B | 1.46B | 1.06B | 733.2M | 578.8M | 482.6M | 370.6M | 331.2M | 365.7M | 313.9M | 247.5M | 243.5M | 193.3M | 194.9M | 146M | 117.7M |
Other Current Assets | 238M | 1.01B | 1.27B | 1.16B | 706M | 751M | 788M | 702M | 742M | 913M | 992M | 864M | 809M | 645M | 596M | 743M | 572M | 589M | 501M | 413M | 300M | 303.33M | 331.69M | 335.1M | 285.4M | 250.1M | 184.5M | 264.9M | 217.8M | 270.6M | 149.7M | 71.9M | 51.3M | 41.3M | 28.4M | 12.5M | 22.9M | 13.1M | 23.3M |
Total Current Assets | 4.39B | 4.62B | 5.17B | 6.01B | 4.52B | 4.25B | 4.57B | 4.32B | 3.98B | 4.32B | 4.43B | 4.13B | 4.31B | 3.93B | 4.66B | 4B | 4.09B | 5.03B | 5.24B | 6.3B | 6.69B | 5.74B | 3.04B | 2.65B | 2.2B | 1.87B | 1.83B | 1.33B | 1.28B | 1.06B | 956.4M | 690.8M | 565.8M | 365.1M | 316.5M | 258.1M | 258.8M | 230.4M | 168.4M |
Property-Plant & Equipment | 5.68B | 5.86B | 6.71B | 7.06B | 8.52B | 2.91B | 2.81B | 2.62B | 2.85B | 2.77B | 2.76B | 2.62B | 2.52B | 2.56B | 2.63B | 2.93B | 3.27B | 3.2B | 3.25B | 3.38B | 3.37B | 3.78B | 4.16B | 4.01B | 2.72B | 1.88B | 1.37B | 1.14B | 957.8M | 828.8M | 740.4M | 650.3M | 547.7M | 383.5M | 238.1M | 191.3M | 156.6M | 117.2M | 94M |
Goodwill & Intangibles | 279M | 288M | 297M | 170M | 230M | 201M | 204M | 204M | 272M | 272M | 311M | 316M | 176M | 156M | 160M | n/a | 43M | n/a | n/a | n/a | 286M | 385.44M | 385.49M | 357.17M | 275.7M | 215.7M | 141.3M | 125.8M | 74.9M | 87.7M | 66.3M | 38.1M | 33.8M | 22.8M | 17.6M | 13.8M | 10.9M | 9.1M | 1.4M |
Total Long-Term Assets | 6.65B | 6.77B | 7.6B | 7.76B | 9.16B | 3.8B | 3.42B | 3.29B | 3.49B | 3.37B | 3.42B | 3.34B | 3.11B | 3.14B | 3.32B | 3.56B | 3.75B | 3.52B | 3.58B | 3.74B | 3.65B | 4.16B | 4.55B | 4.36B | 2.99B | 2.09B | 1.51B | 1.3B | 1.06B | 948.5M | 806.7M | 688.4M | 581.6M | 411.8M | 263M | 223M | 175.4M | 133.5M | 103.3M |
Total Assets | 11.04B | 11.39B | 12.76B | 13.77B | 13.68B | 8.05B | 7.99B | 7.61B | 7.47B | 7.69B | 7.85B | 7.47B | 7.42B | 7.07B | 7.99B | 7.56B | 7.84B | 8.54B | 8.82B | 10.05B | 10.34B | 9.9B | 7.59B | 7.01B | 5.19B | 3.96B | 3.34B | 2.63B | 2.34B | 2B | 1.76B | 1.38B | 1.15B | 776.9M | 579.5M | 481.1M | 434.2M | 363.9M | 271.7M |
Account Payables | 1.35B | 1.32B | 1.95B | 1.74B | 1.17B | 1.13B | 1.18B | 1.24B | 1.11B | 1.17B | 1.24B | 1.14B | 1.07B | 1.05B | 1.03B | 975M | 1.01B | 1.11B | 1.13B | 1.24B | 1.18B | 1.16B | 1.11B | 1.07B | 805.9M | 684.1M | 417M | 351.8M | 262.5M | 263.7M | 216.7M | 193.4M | 158.3M | 115.3M | 94.2M | n/a | n/a | n/a | n/a |
Deferred Revenue | 337M | 354M | 345M | 231M | 226M | 227M | 247M | 256M | 254M | 251M | 238M | 232M | 228M | 6M | n/a | 1.08B | 410M | 822M | n/a | n/a | n/a | -727K | 227K | 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 | 600M | 667M | 734M | 831M | 920M | 24M | 618M | 65M | 421M | 21M | 25M | 634M | 59M | 50M | n/a | 50M | 138M | 325M | n/a | n/a | 283M | 499.98M | 41.89M | 1.03B | 169M | 90.7M | 101.6M | 40.1M | 21.8M | 2.5M | 7.6M | 2.8M | 2.5M | 12.5M | 2.5M | 2M | 6.5M | 1.5M | 13.1M |
Other Current Liabilities | 810M | 915M | 1.05B | 1.08B | 889M | 797M | 415M | 889M | 748M | 789M | 940M | 334M | 775M | 990M | 1.1B | 57M | 879M | 16M | 810M | 1B | 1.03B | 1.07B | 909M | 702.03M | 778M | 778.3M | 472.9M | 383M | 267.4M | 233.7M | 237.9M | 138.9M | 169.5M | 135.7M | 90.7M | 149.9M | 122.1M | 118.1M | 76.2M |
Total Current Liabilities | 3.1B | 3.26B | 4.08B | 3.88B | 3.21B | 2.17B | 2.46B | 2.45B | 2.54B | 2.23B | 2.44B | 2.34B | 2.13B | 2.1B | 2.13B | 2.16B | 2.43B | 2.27B | 1.94B | 2.24B | 2.49B | 2.73B | 2.06B | 2.8B | 1.75B | 1.55B | 991.5M | 774.9M | 551.7M | 499.9M | 462.2M | 335.1M | 330.3M | 263.5M | 187.4M | 151.9M | 128.6M | 119.6M | 89.3M |
Long-Term Debt | 1.49B | 5.35B | 5.52B | 6.83B | 6.76B | 1.25B | 1.25B | 1.25B | 1.31B | 1.33B | 1.37B | 1.25B | 2.54B | 890M | 963M | 1.02B | 50M | 188M | 513M | 1.89B | 2.49B | 2.9B | 1.96B | 780.25M | 784.9M | 496.5M | 496M | n/a | n/a | n/a | 75M | 75M | 77.5M | 5M | 17.5M | 20M | 12M | 13.5M | 16.1M |
Other Long-Term Liabilities | 193M | 544M | 445M | 438M | 397M | 146M | 295M | 40M | 51M | 1.14B | 65M | 177M | -720M | -736M | n/a | n/a | 1.08B | 910M | 941M | 984M | 581M | 621.42M | 564.12M | 505.28M | 418M | 340.6M | 266M | 197.5M | 150.9M | 129.1M | 99.4M | 81.3M | 61.8M | 42.7M | 36.6M | 32.8M | 20.7M | n/a | -100K |
Total Long-Term Liabilities | 5.35B | 5.9B | 5.96B | 7.27B | 7.15B | 2.32B | 2.38B | 2.25B | 2.39B | 2.47B | 2.34B | 2.23B | 2.54B | 890M | 963M | 1.02B | 1.13B | 1.1B | 1.45B | 2.87B | 3.07B | 3.52B | 2.53B | 1.29B | 1.2B | 837.1M | 762M | 197.5M | 150.9M | 129.1M | 174.4M | 156.3M | 139.3M | 47.7M | 54.1M | 52.8M | 32.7M | 32.3M | 30.8M |
Total Liabilities | 8.45B | 9.15B | 10.04B | 11.15B | 10.36B | 4.5B | 4.84B | 4.71B | 4.93B | 4.71B | 4.79B | 4.58B | 4.67B | 2.98B | 3.09B | 3.18B | 3.56B | 3.37B | 3.4B | 5.11B | 5.56B | 6.24B | 4.58B | 4.08B | 2.96B | 2.39B | 1.75B | 972.4M | 702.6M | 629M | 636.6M | 491.4M | 469.6M | 311.2M | 241.5M | 204.7M | 161.3M | 151.9M | 120.1M |
Total Debt | 5.44B | 6.02B | 6.25B | 7.66B | 7.68B | 1.25B | 1.25B | 1.31B | 1.73B | 1.35B | 1.39B | 1.25B | 2.6B | 890M | 963M | 50M | 188M | 513M | 513M | 1.89B | 2.77B | 3.4B | 2B | 1.81B | 953.9M | 587.2M | 597.6M | 40.1M | 21.8M | 2.5M | 82.6M | 77.8M | 80M | 17.5M | 20M | 22M | 18.5M | 15M | 29.2M |
Common Stock | 19M | 18M | 19M | 19M | 19M | 19M | 19M | 20M | 20M | 21M | 55M | 55M | 55M | 55M | 55M | 55M | 55M | 55M | 54M | 49M | 49M | 48.4M | 47.43M | 46.96M | 50.4M | 33M | n/a | 16M | 16M | 8M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Retained Earnings | 2.42B | 2.14B | 2.62B | 2.5B | 3.26B | 3.48B | 3.08B | 2.75B | 2.44B | 2.8B | 14.22B | 13.26B | 12.36B | 11.77B | 10.81B | 9.95B | 9.22B | 8.65B | 8.13B | 7.18B | 6.24B | 5.29B | 4.89B | 4.97B | 4.17B | 3.12B | 2.39B | 1.94B | 1.57B | 1.28B | 1.03B | 821.5M | 654.9M | 466.1M | 351.2M | 276.5M | 220.5M | 169.3M | 117.5M |
Comprehensive Income | 43M | 48M | 38M | 9M | 40M | 53M | 36M | 54M | 85M | 165M | 135M | 181M | 229M | 185M | 155M | 123M | 125M | 77M | 46M | 40M | 22M | -30.34M | -69.07M | -32.34M | -29.9M | -88M | -938.7M | -106M | -116M | -126M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Shareholders Equity | 2.6B | 2.23B | 2.72B | 2.61B | 3.32B | 3.55B | 3.14B | 2.9B | 2.54B | 2.98B | 3.06B | 2.89B | 2.75B | 4.08B | 4.89B | 4.39B | 4.27B | 5.17B | 5.42B | 4.94B | 4.78B | 3.66B | 3.01B | 2.93B | 2.23B | 1.57B | 1.58B | 1.65B | 1.64B | 1.38B | 1.13B | 887.8M | 677.8M | 465.7M | 338M | 276.4M | 272.9M | 212M | 151.6M |
Total Investments | 33M | 41M | 25M | 410M | 290M | 288M | 14M | 41M | 85M | n/a | n/a | 50M | n/a | 100M | 225M | n/a | 177M | 570M | 952M | 817M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 172M | 120M | 206M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |