AssetsLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17

Cash and Cash Equivalents

645

409

334

264

260

434.6

520

298.4

127.9

23.3

Short-Term Investments

1,818

2,114

1,868

2,316

2,242

2,121.6

883

265.4

101.8

14.4

Total Cash and Cash Equivalents

2,463

2,523

2,202

2,580

2,502

2,556.2

1,403

563.8

229.7

37.7

Accounts Receivable

463

621

559

481

398

194.8

130.1

91.9

52.2

34.5

Total Trade Receivables

463

621

559

481

398

194.8

130.1

91.9

52.2

34.5

Other Current Assets

275

272

219

168

141

127.6

66.6

52.4

35.5

20.6

Total Current Assets

3,201

3,416

2,980

3,229

3,041

2,878.6

1,599.7

708.1

317.5

92.8

Net Property, Plant & Equipment

104

117

131

181

213

212.4

178.7

174.3

12.5

11

Net Intangible Assets

106

138

182

241

317

27

32.5

13.9

11.8

9.2

Goodwill

5,487

5,448

5,406

5,400

5,401

48

48

18.1

6.3

2.6

Other Long-Term Assets

331

318

290

256

234

132.8

96.4

69.9

51.2

15

Total Assets

9,229

9,437

8,989

9,307

9,206

3,298.8

1,955.4

984.3

399.3

130.6

LiabilitiesLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17

Accounts Payable

13

13

12

12

20

8.6

3.8

2.4

9.6

9.4

Accrued Expenses

264

310

282

211

234

125.6

77.2

53.4

18.6

17.1

Short-Term Debt

350

509

—

—

16

908.7

100.7

271.6

—

—

Unearned Revenue

1,557

1,691

1,488

1,242

973

502.7

365.2

245.6

159.8

108

Total Current Liabilities

2,184

2,523

1,782

1,465

1,243

1,545.6

547

573.1

187.9

134.5

Long-Term Debt

—

349

1,154

2,193

1,816

857.4

837

—

—

—

Leases

73

94

112

142

171

179.5

154.5

147

—

—

Other Long-Term Liabilities

79

66

53

41

54

22.2

11.6

11.8

12

11.8

Total Long-Term Liabilities

152

509

1,319

2,376

2,041

1,059.1

1,003.1

158.8

12

11.8

Total Liabilities

2,336

3,032

3,101

3,841

3,284

2,604.8

1,550.1

731.9

199.9

146.3

EquityLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17

Common Stock

—

—

—

—

—

0

0

0

0

0

Additional Paid-in Capital

9,519

9,219

8,724

7,974

7,750

1,656.1

1,105.6

744.9

565.7

44.5

Accumulated Other Comprehensive Income

4

-12

-6

-33

-12

5.4

0.9

-0.3

0.4

-0.2

Retained Earnings

-2,630

-2,802

-2,830

-2,475

-1,816

-967.5

-701.1

-492.2

-366.7

-287.9

Total Common Shareholders' Equity

6,893

6,405

5,888

5,466

5,922

694

405.3

252.4

199.3

-243.6

Minority Interests and Other

—

—

—

—

—

—

—

—

—

228

Total Shareholders' Equity

6,893

6,405

5,888

5,466

5,922

694

405.3

252.4

199.3

-15.7

Total Liabilities and Shareholders' Equity

9,229

9,437

8,989

9,307

9,206

3,298.8

1,955.4

984.3

399.3

130.6