TD Synnex Corp
F:SUX
Balance Sheet
Balance Sheet Decomposition
TD Synnex Corp
TD Synnex Corp
Balance Sheet
TD Synnex Corp
| Nov-2001 | Nov-2002 | Nov-2003 | Nov-2004 | Nov-2005 | Nov-2006 | Nov-2007 | Nov-2008 | Nov-2009 | Nov-2010 | Nov-2011 | Nov-2012 | Nov-2013 | Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Nov-2022 | Nov-2023 | Nov-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
16
|
16
|
22
|
29
|
14
|
28
|
43
|
35
|
38
|
88
|
68
|
164
|
152
|
180
|
336
|
381
|
551
|
455
|
226
|
1 565
|
994
|
523
|
1 034
|
1 059
|
|
| Cash Equivalents |
16
|
16
|
22
|
29
|
14
|
28
|
43
|
35
|
38
|
88
|
68
|
164
|
152
|
180
|
336
|
381
|
551
|
455
|
226
|
1 565
|
994
|
523
|
1 034
|
1 059
|
|
| Short-Term Investments |
1
|
4
|
4
|
5
|
28
|
13
|
17
|
13
|
21
|
11
|
16
|
16
|
15
|
7
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
247
|
259
|
319
|
444
|
430
|
460
|
836
|
908
|
925
|
1 124
|
1 294
|
1 401
|
1 593
|
2 092
|
1 760
|
1 757
|
2 846
|
3 992
|
4 295
|
4 157
|
9 429
|
10 240
|
11 262
|
11 300
|
|
| Accounts Receivables |
240
|
257
|
318
|
442
|
425
|
459
|
826
|
903
|
920
|
1 119
|
1 293
|
1 401
|
1 593
|
2 092
|
1 759
|
1 756
|
2 846
|
3 640
|
3 927
|
3 871
|
8 310
|
9 421
|
10 298
|
10 342
|
|
| Other Receivables |
7
|
2
|
1
|
2
|
5
|
1
|
10
|
5
|
5
|
5
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
352
|
368
|
286
|
1 119
|
819
|
964
|
958
|
|
| Inventory |
236
|
261
|
361
|
408
|
495
|
595
|
643
|
696
|
714
|
912
|
975
|
923
|
1 095
|
1 398
|
1 329
|
1 742
|
2 163
|
2 393
|
2 547
|
2 685
|
6 643
|
9 067
|
7 146
|
8 287
|
|
| Other Current Assets |
22
|
33
|
37
|
27
|
26
|
42
|
50
|
73
|
142
|
73
|
85
|
76
|
77
|
222
|
220
|
111
|
175
|
323
|
385
|
363
|
668
|
672
|
642
|
679
|
|
| Total Current Assets |
522
|
572
|
742
|
913
|
993
|
1 138
|
1 588
|
1 725
|
1 840
|
2 209
|
2 438
|
2 580
|
2 932
|
3 900
|
3 650
|
3 995
|
5 740
|
7 163
|
7 453
|
8 769
|
17 734
|
20 501
|
20 084
|
21 325
|
|
| PP&E Net |
17
|
25
|
24
|
34
|
34
|
37
|
59
|
81
|
95
|
92
|
125
|
123
|
133
|
201
|
249
|
313
|
347
|
571
|
570
|
1 186
|
931
|
827
|
901
|
929
|
|
| PP&E Gross |
17
|
25
|
24
|
34
|
34
|
37
|
59
|
81
|
95
|
92
|
125
|
123
|
133
|
201
|
249
|
313
|
347
|
571
|
570
|
1 186
|
931
|
827
|
901
|
929
|
|
| Accumulated Depreciation |
30
|
32
|
38
|
42
|
46
|
48
|
66
|
63
|
76
|
75
|
107
|
123
|
134
|
165
|
200
|
250
|
330
|
385
|
533
|
675
|
225
|
307
|
409
|
360
|
|
| Intangible Assets |
21
|
24
|
19
|
25
|
18
|
18
|
22
|
24
|
18
|
28
|
38
|
29
|
24
|
230
|
167
|
299
|
583
|
1 377
|
1 162
|
985
|
4 913
|
4 423
|
4 244
|
3 912
|
|
| Goodwill |
0
|
0
|
0
|
24
|
25
|
30
|
96
|
88
|
108
|
140
|
185
|
189
|
189
|
314
|
299
|
486
|
873
|
2 203
|
2 254
|
2 260
|
3 917
|
3 804
|
3 904
|
3 895
|
|
| Other Long-Term Assets |
5
|
8
|
4
|
4
|
13
|
159
|
121
|
115
|
39
|
31
|
47
|
42
|
49
|
68
|
80
|
123
|
156
|
229
|
258
|
268
|
171
|
179
|
279
|
214
|
|
| Other Assets |
0
|
0
|
0
|
24
|
25
|
30
|
96
|
88
|
108
|
140
|
185
|
189
|
189
|
314
|
299
|
486
|
873
|
2 203
|
2 254
|
2 260
|
3 917
|
3 804
|
3 904
|
3 895
|
|
| Total Assets |
565
N/A
|
629
+11%
|
790
+26%
|
1 000
+27%
|
1 082
+8%
|
1 383
+28%
|
1 887
+36%
|
2 033
+8%
|
2 100
+3%
|
2 500
+19%
|
2 833
+13%
|
2 963
+5%
|
3 326
+12%
|
4 713
+42%
|
4 444
-6%
|
5 215
+17%
|
7 699
+48%
|
11 543
+50%
|
11 698
+1%
|
13 469
+15%
|
27 666
+105%
|
29 734
+7%
|
29 413
-1%
|
30 274
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
248
|
270
|
343
|
387
|
448
|
462
|
589
|
571
|
687
|
896
|
1 036
|
1 112
|
1 350
|
1 586
|
1 445
|
1 683
|
2 627
|
3 048
|
3 149
|
3 892
|
12 035
|
13 989
|
13 347
|
15 084
|
|
| Accrued Liabilities |
43
|
66
|
53
|
63
|
69
|
82
|
121
|
110
|
118
|
158
|
162
|
171
|
175
|
380
|
354
|
381
|
557
|
1 019
|
1 125
|
1 512
|
2 017
|
2 172
|
2 408
|
1 966
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18
|
20
|
69
|
75
|
29
|
51
|
351
|
340
|
151
|
246
|
159
|
194
|
253
|
716
|
92
|
363
|
805
|
833
|
299
|
159
|
181
|
268
|
984
|
171
|
|
| Other Current Liabilities |
26
|
17
|
59
|
72
|
97
|
126
|
108
|
113
|
122
|
13
|
15
|
17
|
12
|
40
|
27
|
49
|
52
|
54
|
34
|
67
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
335
|
372
|
525
|
596
|
642
|
721
|
1 169
|
1 135
|
1 078
|
1 314
|
1 372
|
1 495
|
1 789
|
2 722
|
1 918
|
2 477
|
4 041
|
4 954
|
4 607
|
5 630
|
14 233
|
16 429
|
16 739
|
17 221
|
|
| Long-Term Debt |
43
|
39
|
8
|
13
|
1
|
48
|
38
|
152
|
136
|
140
|
224
|
81
|
65
|
264
|
639
|
601
|
1 136
|
2 623
|
2 718
|
2 608
|
3 955
|
3 836
|
3 099
|
3 736
|
|
| Deferred Income Tax |
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
8
|
3
|
8
|
9
|
3
|
13
|
11
|
59
|
114
|
207
|
222
|
159
|
1 016
|
942
|
893
|
813
|
|
| Minority Interest |
2
|
3
|
3
|
2
|
0
|
0
|
1
|
5
|
10
|
0
|
10
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
2
|
1
|
18
|
1
|
101
|
75
|
60
|
39
|
49
|
61
|
59
|
56
|
60
|
77
|
103
|
124
|
325
|
362
|
732
|
556
|
502
|
499
|
469
|
|
| Total Liabilities |
382
N/A
|
416
+9%
|
537
+29%
|
630
+17%
|
645
+2%
|
871
+35%
|
1 283
+47%
|
1 353
+5%
|
1 272
-6%
|
1 507
+18%
|
1 675
+11%
|
1 644
-2%
|
1 915
+16%
|
3 059
+60%
|
2 645
-14%
|
3 240
+22%
|
5 415
+67%
|
8 108
+50%
|
7 910
-2%
|
9 130
+15%
|
19 760
+116%
|
21 708
+10%
|
21 230
-2%
|
22 239
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
108
|
136
|
166
|
212
|
265
|
316
|
379
|
463
|
551
|
679
|
830
|
981
|
1 133
|
1 308
|
1 494
|
1 695
|
1 955
|
2 199
|
2 625
|
3 133
|
1 172
|
1 708
|
2 205
|
2 756
|
|
| Additional Paid In Capital |
79
|
79
|
80
|
145
|
161
|
181
|
196
|
208
|
250
|
291
|
310
|
324
|
286
|
385
|
412
|
441
|
468
|
1 512
|
1 545
|
1 592
|
7 271
|
7 374
|
7 435
|
7 438
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
12
|
22
|
27
|
33
|
51
|
67
|
77
|
150
|
173
|
191
|
201
|
337
|
950
|
1 513
|
|
| Other Equity |
3
|
2
|
7
|
12
|
11
|
14
|
29
|
9
|
27
|
28
|
30
|
35
|
19
|
7
|
55
|
94
|
64
|
126
|
209
|
195
|
336
|
720
|
507
|
645
|
|
| Total Equity |
183
N/A
|
213
+16%
|
253
+19%
|
370
+46%
|
437
+18%
|
512
+17%
|
605
+18%
|
680
+12%
|
828
+22%
|
993
+20%
|
1 158
+17%
|
1 319
+14%
|
1 411
+7%
|
1 654
+17%
|
1 799
+9%
|
1 976
+10%
|
2 284
+16%
|
3 435
+50%
|
3 788
+10%
|
4 339
+15%
|
7 906
+82%
|
8 026
+2%
|
8 183
+2%
|
8 035
-2%
|
|
| Total Liabilities & Equity |
565
N/A
|
629
+11%
|
790
+26%
|
1 000
+27%
|
1 082
+8%
|
1 383
+28%
|
1 887
+36%
|
2 033
+8%
|
2 100
+3%
|
2 500
+19%
|
2 833
+13%
|
2 963
+5%
|
3 326
+12%
|
4 713
+42%
|
4 444
-6%
|
5 215
+17%
|
7 699
+48%
|
11 543
+50%
|
11 698
+1%
|
13 469
+15%
|
27 666
+105%
|
29 734
+7%
|
29 413
-1%
|
30 274
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
28
|
29
|
30
|
31
|
32
|
34
|
36
|
36
|
37
|
37
|
39
|
39
|
39
|
40
|
51
|
51
|
51
|
96
|
95
|
89
|
84
|
|