Balance Sheet
Assets, liabilities, and equity
| Account | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Statement | |||||
| BS Assets Cash | $13.0M | $7.0M | $25.0M | $10.0M | $8.0M |
| BS Assets Short Term Invest | $0 | $0 | $0 | $0 | $0 |
| BS Assets Accts Receivable | $665.0M | $525.0M | $494.0M | $600.0M | $434.0M |
| BS Assets Inventory | $774.0M | $762.0M | $733.0M | $667.0M | $592.0M |
| BS Assets Prepaid Expenses | $210.0M | $162.0M | $125.0M | $155.0M | $229.0M |
| BS Assets Other Current Assets | $210.0M | $162.0M | $125.0M | $155.0M | $229.0M |
| BS Assets Total Current | $2.6B | $2.3B | $2.2B | $2.7B | $2.0B |
| BS Assets PPE | $39.3B | $36.3B | $33.8B | $31.3B | $29.3B |
| BS Assets Goodwill | $411.0M | $411.0M | $411.0M | $411.0M | $411.0M |
| BS Assets Other Noncurrent | $1.2B | $1.1B | $921.0M | $768.0M | $891.0M |
| BS Assets Total | $48.5B | $44.6B | $40.8B | $37.9B | $35.7B |
| BS Liab Accts Payable | $1.3B | $1.1B | $1.1B | $1.2B | $1.1B |
| BS Liab Accrued Liab | $570.0M | $475.0M | $648.0M | $797.0M | $445.0M |
| BS Liab Deferred Rev Current | $238.0M | $223.0M | $176.0M | — | — |
| BS Liab Current Debt | $973.0M | $317.0M | $849.0M | $340.0M | $505.0M |
| BS Liab Other Current | $570.0M | $475.0M | $648.0M | $797.0M | $445.0M |
| BS Liab Total Current | $3.9B | $3.4B | $3.3B | $3.4B | $2.8B |
| BS Liab Long Term Debt | $18.2B | $17.3B | $15.1B | $13.7B | $12.6B |
| BS Liab Deferred Rev LT | $238.0M | $223.0M | $176.0M | — | — |
| BS Liab Deferred Tax Liab | $253.0M | $4.2B | $4.2B | $3.8B | $3.5B |
| BS Liab Other Noncurrent | $540.0M | $487.0M | $426.0M | $340.0M | $414.0M |
| BS Liab Total | $3.9B | $3.4B | $3.3B | $3.4B | $2.8B |
| BS Equity Preferred Stock | $0 | $0 | $0 | $0 | $0 |
| BS Equity Common Stock | $3.0M | $3.0M | $3.0M | $3.0M | $3.0M |
| BS Equity APIC | $8.1B | $7.5B | $7.2B | $6.9B | $6.5B |
| BS Equity Retained Earnings | $5.3B | $4.6B | $4.1B | $3.6B | $3.2B |
| BS Equity AOCI | $0 | $-6.0M | $-6.0M | $-1.0M | $13.0M |
| BS Equity NCI | $129.0M | $129.0M | $129.0M | $129.0M | $129.0M |
| BS Equity Total | $13.4B | $12.1B | $11.3B | $10.5B | $9.7B |
| BS Equity Total Liab and Equity | $48.5B | $44.6B | $40.8B | $37.9B | $35.7B |