Plexus Corp
NASDAQ:PLXS
Balance Sheet
Balance Sheet Decomposition
Plexus Corp
Plexus Corp
Balance Sheet
Plexus Corp
| Sep-2002 | Sep-2003 | Sep-2004 | Oct-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Oct-2009 | Oct-2010 | Oct-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Oct-2015 | Oct-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
63
|
59
|
41
|
99
|
165
|
154
|
166
|
258
|
188
|
242
|
298
|
342
|
347
|
357
|
433
|
569
|
297
|
224
|
386
|
270
|
275
|
256
|
345
|
306
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
122
|
94
|
0
|
0
|
0
|
179
|
175
|
264
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
63
|
59
|
41
|
99
|
165
|
154
|
166
|
258
|
66
|
149
|
298
|
342
|
347
|
178
|
258
|
305
|
297
|
224
|
386
|
270
|
275
|
256
|
345
|
306
|
|
| Short-Term Investments |
53
|
20
|
4
|
10
|
30
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
96
|
111
|
148
|
167
|
210
|
231
|
254
|
193
|
311
|
284
|
323
|
305
|
324
|
385
|
417
|
366
|
395
|
579
|
596
|
635
|
876
|
804
|
743
|
807
|
|
| Accounts Receivables |
96
|
111
|
148
|
167
|
210
|
231
|
254
|
193
|
311
|
284
|
323
|
305
|
324
|
385
|
417
|
366
|
395
|
579
|
596
|
635
|
876
|
804
|
743
|
807
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
94
|
137
|
174
|
180
|
224
|
276
|
340
|
322
|
492
|
456
|
458
|
404
|
526
|
569
|
564
|
655
|
794
|
701
|
764
|
972
|
1 603
|
1 562
|
1 311
|
1 230
|
|
| Other Current Assets |
36
|
32
|
8
|
6
|
16
|
18
|
27
|
25
|
34
|
27
|
21
|
28
|
34
|
23
|
19
|
29
|
31
|
35
|
34
|
53
|
62
|
50
|
78
|
55
|
|
| Total Current Assets |
342
|
358
|
374
|
462
|
645
|
734
|
787
|
798
|
1 026
|
1 009
|
1 100
|
1 079
|
1 231
|
1 334
|
1 433
|
1 618
|
1 517
|
1 538
|
1 779
|
1 931
|
2 816
|
2 672
|
2 477
|
2 399
|
|
| PP&E Net |
171
|
132
|
130
|
123
|
134
|
160
|
179
|
198
|
236
|
248
|
265
|
325
|
335
|
317
|
291
|
315
|
341
|
384
|
454
|
467
|
510
|
561
|
575
|
619
|
|
| PP&E Gross |
171
|
132
|
130
|
123
|
134
|
160
|
179
|
198
|
236
|
248
|
265
|
325
|
335
|
317
|
291
|
315
|
341
|
384
|
454
|
467
|
510
|
561
|
575
|
619
|
|
| Accumulated Depreciation |
120
|
120
|
136
|
161
|
169
|
186
|
207
|
228
|
259
|
298
|
326
|
359
|
386
|
408
|
405
|
427
|
460
|
472
|
518
|
558
|
556
|
583
|
634
|
681
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
65
|
32
|
34
|
7
|
7
|
8
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
6
|
31
|
8
|
10
|
14
|
15
|
19
|
27
|
29
|
48
|
47
|
44
|
43
|
40
|
41
|
44
|
66
|
72
|
51
|
64
|
67
|
88
|
101
|
119
|
|
| Other Assets |
65
|
32
|
34
|
7
|
7
|
8
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
584
N/A
|
553
-5%
|
546
-1%
|
602
+10%
|
802
+33%
|
917
+14%
|
992
+8%
|
1 023
+3%
|
1 290
+26%
|
1 305
+1%
|
1 412
+8%
|
1 448
+3%
|
1 609
+11%
|
1 692
+5%
|
1 766
+4%
|
1 976
+12%
|
1 933
-2%
|
2 001
+4%
|
2 290
+14%
|
2 462
+8%
|
3 393
+38%
|
3 321
-2%
|
3 154
-5%
|
3 137
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
67
|
91
|
101
|
159
|
215
|
237
|
232
|
233
|
361
|
307
|
341
|
313
|
396
|
401
|
397
|
414
|
506
|
445
|
516
|
635
|
806
|
647
|
606
|
727
|
|
| Accrued Liabilities |
39
|
41
|
26
|
24
|
33
|
58
|
73
|
61
|
97
|
99
|
92
|
85
|
90
|
84
|
90
|
99
|
133
|
179
|
180
|
222
|
446
|
166
|
170
|
170
|
|
| 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 |
2
|
1
|
1
|
1
|
1
|
2
|
17
|
17
|
17
|
17
|
10
|
4
|
4
|
4
|
79
|
287
|
6
|
101
|
147
|
66
|
274
|
240
|
157
|
46
|
|
| Other Current Liabilities |
14
|
15
|
32
|
39
|
37
|
10
|
27
|
28
|
27
|
31
|
36
|
69
|
57
|
91
|
85
|
108
|
93
|
141
|
160
|
205
|
481
|
760
|
709
|
576
|
|
| Total Current Liabilities |
122
|
148
|
159
|
223
|
286
|
307
|
348
|
339
|
503
|
455
|
480
|
471
|
547
|
579
|
650
|
908
|
738
|
866
|
1 004
|
1 129
|
2 006
|
1 813
|
1 643
|
1 519
|
|
| Long-Term Debt |
25
|
24
|
23
|
22
|
26
|
25
|
155
|
133
|
113
|
270
|
260
|
258
|
262
|
258
|
184
|
26
|
183
|
187
|
188
|
187
|
188
|
191
|
90
|
92
|
|
| Deferred Income Tax |
0
|
0
|
0
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
3
|
2
|
5
|
0
|
0
|
0
|
14
|
5
|
6
|
6
|
6
|
4
|
8
|
6
|
|
| Other Liabilities |
6
|
11
|
12
|
14
|
8
|
9
|
16
|
23
|
24
|
21
|
19
|
17
|
13
|
12
|
15
|
17
|
76
|
77
|
114
|
112
|
97
|
99
|
87
|
66
|
|
| Total Liabilities |
153
N/A
|
182
+19%
|
194
+7%
|
262
+35%
|
320
+22%
|
343
+7%
|
518
+51%
|
495
-4%
|
639
+29%
|
746
+17%
|
762
+2%
|
748
-2%
|
828
+11%
|
850
+3%
|
849
0%
|
950
+12%
|
1 012
+6%
|
1 135
+12%
|
1 312
+16%
|
1 434
+9%
|
2 298
+60%
|
2 107
-8%
|
1 829
-13%
|
1 683
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
171
|
103
|
71
|
59
|
159
|
225
|
310
|
356
|
446
|
535
|
597
|
679
|
766
|
861
|
937
|
1 049
|
1 062
|
1 179
|
1 295
|
1 434
|
1 572
|
1 711
|
1 823
|
1 996
|
|
| Additional Paid In Capital |
257
|
261
|
268
|
273
|
313
|
337
|
353
|
366
|
399
|
416
|
436
|
449
|
476
|
498
|
531
|
555
|
582
|
597
|
622
|
640
|
653
|
661
|
681
|
696
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
200
|
200
|
200
|
400
|
400
|
450
|
480
|
510
|
540
|
574
|
711
|
893
|
935
|
1 043
|
1 094
|
1 134
|
1 190
|
1 255
|
|
| Other Equity |
3
|
7
|
12
|
7
|
10
|
12
|
11
|
5
|
7
|
8
|
16
|
20
|
19
|
7
|
12
|
5
|
12
|
18
|
5
|
3
|
36
|
24
|
11
|
18
|
|
| Total Equity |
431
N/A
|
371
-14%
|
351
-5%
|
340
-3%
|
482
+42%
|
573
+19%
|
474
-17%
|
527
+11%
|
652
+24%
|
559
-14%
|
649
+16%
|
699
+8%
|
781
+12%
|
842
+8%
|
917
+9%
|
1 026
+12%
|
921
-10%
|
866
-6%
|
978
+13%
|
1 028
+5%
|
1 096
+7%
|
1 214
+11%
|
1 325
+9%
|
1 455
+10%
|
|
| Total Liabilities & Equity |
584
N/A
|
553
-5%
|
546
-1%
|
602
+10%
|
802
+33%
|
917
+14%
|
992
+8%
|
1 023
+3%
|
1 290
+26%
|
1 305
+1%
|
1 412
+8%
|
1 448
+3%
|
1 609
+11%
|
1 692
+5%
|
1 766
+4%
|
1 976
+12%
|
1 933
-2%
|
2 001
+4%
|
2 290
+14%
|
2 462
+8%
|
3 393
+38%
|
3 321
-2%
|
3 154
-5%
|
3 137
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
42
|
43
|
43
|
44
|
46
|
46
|
39
|
40
|
40
|
35
|
35
|
34
|
34
|
34
|
34
|
34
|
32
|
29
|
29
|
28
|
28
|
28
|
27
|
27
|
|