Liberty Global PLC
NASDAQ:LBTYB
Balance Sheet
Balance Sheet Decomposition
Liberty Global PLC
Liberty Global PLC
Balance Sheet
Liberty Global PLC
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
6
|
13
|
2 529
|
1 202
|
1 881
|
2 036
|
1 374
|
3 270
|
3 848
|
1 651
|
2 039
|
2 702
|
1 159
|
708
|
1 077
|
1 672
|
1 481
|
8 142
|
1 327
|
911
|
1 726
|
1 416
|
1 816
|
|
| Cash Equivalents |
6
|
13
|
2 529
|
1 202
|
1 881
|
2 036
|
1 374
|
3 270
|
3 848
|
1 651
|
2 039
|
2 702
|
1 159
|
708
|
1 077
|
1 672
|
1 481
|
8 142
|
1 327
|
911
|
1 726
|
1 416
|
1 816
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 600
|
2 270
|
2 622
|
1 991
|
336
|
|
| Total Receivables |
14
|
14
|
370
|
710
|
837
|
1 099
|
1 055
|
1 017
|
922
|
911
|
1 031
|
1 589
|
1 500
|
1 376
|
3 722
|
1 405
|
1 342
|
1 405
|
1 078
|
907
|
831
|
870
|
450
|
|
| Accounts Receivables |
14
|
14
|
204
|
598
|
727
|
1 004
|
1 003
|
1 017
|
922
|
911
|
1 031
|
1 589
|
1 500
|
1 376
|
1 375
|
1 405
|
1 342
|
1 405
|
1 078
|
907
|
831
|
870
|
450
|
|
| Other Receivables |
0
|
0
|
166
|
113
|
110
|
96
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 347
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2
|
17
|
294
|
350
|
845
|
790
|
805
|
992
|
663
|
1 213
|
656
|
1 192
|
1 263
|
844
|
766
|
1 255
|
1 319
|
1 026
|
1 797
|
1 853
|
1 119
|
1 365
|
699
|
|
| Total Current Assets |
21
|
44
|
3 193
|
2 262
|
3 563
|
3 925
|
3 234
|
5 278
|
5 433
|
3 775
|
3 726
|
5 483
|
3 921
|
2 927
|
5 564
|
4 332
|
4 141
|
10 573
|
5 802
|
5 941
|
6 297
|
5 642
|
3 300
|
|
| PP&E Net |
89
|
98
|
4 303
|
7 991
|
8 137
|
10 609
|
12 035
|
12 011
|
11 112
|
12 868
|
13 438
|
23 975
|
23 841
|
20 841
|
17 249
|
14 149
|
13 879
|
14 356
|
9 067
|
8 309
|
8 229
|
9 122
|
5 037
|
|
| PP&E Gross |
89
|
98
|
4 303
|
7 991
|
8 137
|
10 609
|
12 035
|
12 011
|
11 112
|
12 868
|
13 438
|
23 975
|
23 841
|
20 841
|
17 249
|
14 149
|
13 879
|
14 356
|
9 067
|
8 309
|
8 229
|
9 122
|
5 037
|
|
| Accumulated Depreciation |
25
|
30
|
1 001
|
1 730
|
2 923
|
5 157
|
7 602
|
10 142
|
7 868
|
8 155
|
8 379
|
10 926
|
12 684
|
13 719
|
13 216
|
12 438
|
13 091
|
14 803
|
7 834
|
8 081
|
8 035
|
8 749
|
4 738
|
|
| Intangible Assets |
163
|
168
|
613
|
1 820
|
1 755
|
2 505
|
2 405
|
2 318
|
2 294
|
3 007
|
2 581
|
5 795
|
9 190
|
6 975
|
2 423
|
1 609
|
1 031
|
572
|
2 880
|
2 343
|
2 342
|
2 054
|
1 290
|
|
| Goodwill |
526
|
526
|
2 667
|
9 020
|
9 943
|
12 627
|
13 145
|
13 354
|
11 735
|
13 289
|
13 878
|
23 749
|
29 002
|
26 245
|
17 064
|
14 354
|
13 716
|
14 052
|
9 966
|
9 523
|
9 316
|
10 477
|
3 153
|
|
| Long-Term Investments |
1 333
|
2 191
|
2 704
|
1 358
|
1 540
|
1 172
|
980
|
1 009
|
1 074
|
975
|
950
|
3 491
|
1 808
|
2 840
|
6 389
|
6 671
|
5 122
|
4 782
|
5 355
|
19 703
|
14 856
|
13 396
|
11 688
|
|
| Other Long-Term Assets |
668
|
661
|
222
|
927
|
632
|
1 782
|
2 188
|
5 931
|
1 681
|
2 494
|
3 735
|
5 221
|
5 081
|
4 504
|
5 829
|
16 482
|
15 265
|
4 711
|
26 023
|
1 098
|
1 854
|
1 398
|
972
|
|
| Other Assets |
526
|
526
|
2 667
|
9 020
|
9 943
|
12 627
|
13 145
|
13 354
|
11 735
|
13 289
|
13 878
|
23 749
|
29 002
|
26 245
|
17 064
|
14 354
|
13 716
|
14 052
|
9 966
|
9 523
|
9 316
|
10 477
|
3 153
|
|
| Total Assets |
2 801
N/A
|
3 687
+32%
|
13 702
+272%
|
23 379
+71%
|
25 569
+9%
|
32 619
+28%
|
33 986
+4%
|
39 900
+17%
|
33 329
-16%
|
36 409
+9%
|
38 308
+5%
|
67 714
+77%
|
72 842
+8%
|
64 332
-12%
|
54 518
-15%
|
57 597
+6%
|
53 154
-8%
|
49 046
-8%
|
59 093
+20%
|
46 917
-21%
|
42 895
-9%
|
42 088
-2%
|
25 440
-40%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
22
|
21
|
364
|
716
|
652
|
805
|
735
|
735
|
566
|
646
|
774
|
1 073
|
1 039
|
996
|
955
|
926
|
874
|
964
|
579
|
613
|
610
|
690
|
371
|
|
| Accrued Liabilities |
25
|
29
|
646
|
815
|
1 067
|
1 619
|
1 634
|
1 685
|
1 659
|
1 777
|
2 063
|
2 551
|
4 105
|
3 441
|
3 328
|
2 577
|
2 508
|
2 585
|
1 726
|
1 687
|
1 714
|
1 896
|
1 159
|
|
| 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
|
|
| Current Portion of Long-Term Debt |
22
|
12
|
37
|
270
|
1 385
|
383
|
513
|
488
|
632
|
184
|
364
|
1 023
|
1 551
|
2 537
|
2 624
|
3 668
|
3 615
|
3 877
|
1 086
|
850
|
800
|
807
|
899
|
|
| Other Current Liabilities |
3
|
21
|
353
|
631
|
640
|
1 050
|
1 360
|
1 628
|
1 433
|
1 563
|
1 420
|
3 036
|
2 496
|
1 793
|
1 491
|
2 796
|
3 309
|
1 225
|
1 120
|
934
|
797
|
940
|
706
|
|
| Total Current Liabilities |
71
|
83
|
1 399
|
2 431
|
3 745
|
3 858
|
4 242
|
4 536
|
4 290
|
4 170
|
4 620
|
7 683
|
9 190
|
8 767
|
8 397
|
9 966
|
10 306
|
8 652
|
4 511
|
4 085
|
3 921
|
4 333
|
3 134
|
|
| Long-Term Debt |
14
|
42
|
4 956
|
9 845
|
10 845
|
17 970
|
19 990
|
25 365
|
21 831
|
24 574
|
27 161
|
43 681
|
44 608
|
41 908
|
34 887
|
28 977
|
26 190
|
24 305
|
13 861
|
13 975
|
12 964
|
14 959
|
8 203
|
|
| Deferred Income Tax |
0
|
136
|
465
|
546
|
537
|
744
|
903
|
891
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
1 214
|
1 797
|
1 912
|
2 446
|
3 102
|
3 377
|
413
|
126
|
125
|
484
|
599
|
541
|
510
|
412
|
533
|
408
|
364
|
337
|
137
|
55
|
178
|
|
| Other Liabilities |
7
|
8
|
432
|
943
|
1 284
|
1 765
|
2 357
|
2 612
|
3 750
|
4 734
|
4 441
|
4 809
|
4 928
|
3 752
|
2 236
|
12 261
|
12 509
|
2 891
|
27 422
|
3 259
|
3 437
|
3 789
|
1 559
|
|
| Total Liabilities |
92
N/A
|
268
+192%
|
8 465
+3 053%
|
15 562
+84%
|
18 322
+18%
|
26 783
+46%
|
30 593
+14%
|
36 780
+20%
|
30 284
-18%
|
33 604
+11%
|
36 098
+7%
|
55 689
+54%
|
58 127
+4%
|
53 886
-7%
|
45 009
-16%
|
50 792
+13%
|
48 472
-5%
|
35 440
-27%
|
45 430
+28%
|
20 982
-54%
|
20 459
-2%
|
23 025
+13%
|
13 074
-43%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
4 621
|
5 096
|
4
|
5
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
8
|
9
|
0
|
0
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
3
|
|
| Retained Earnings |
1 652
|
1 631
|
1 652
|
1 733
|
1 020
|
1 319
|
1 875
|
2 287
|
1 899
|
2 672
|
2 349
|
3 313
|
4 008
|
0
|
0
|
6 218
|
5 172
|
6 350
|
4 692
|
18 145
|
19 618
|
15 566
|
12 243
|
|
| Additional Paid In Capital |
0
|
0
|
7 000
|
9 992
|
8 094
|
6 293
|
4 124
|
4 106
|
3 501
|
3 965
|
2 956
|
12 809
|
17 071
|
0
|
0
|
11 359
|
9 215
|
6 137
|
5 272
|
3 893
|
2 301
|
1 323
|
777
|
|
| Treasury Stock |
0
|
0
|
128
|
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
260
|
47
|
14
|
279
|
170
|
859
|
1 141
|
1 299
|
1 440
|
1 510
|
1 601
|
2 529
|
1 647
|
10 446
|
9 509
|
1 656
|
632
|
1 113
|
3 693
|
3 892
|
513
|
2 170
|
657
|
|
| Total Equity |
2 709
N/A
|
3 419
+26%
|
5 237
+53%
|
7 816
+49%
|
7 247
-7%
|
5 836
-19%
|
3 393
-42%
|
3 120
-8%
|
3 045
-2%
|
2 805
-8%
|
2 210
-21%
|
12 026
+444%
|
14 715
+22%
|
10 446
-29%
|
9 509
-9%
|
6 805
-28%
|
4 681
-31%
|
13 606
+191%
|
13 663
+0%
|
25 935
+90%
|
22 436
-13%
|
19 063
-15%
|
12 366
-35%
|
|
| Total Liabilities & Equity |
2 801
N/A
|
3 687
+32%
|
13 702
+272%
|
23 379
+71%
|
25 569
+9%
|
32 619
+28%
|
33 986
+4%
|
39 900
+17%
|
33 329
-16%
|
36 409
+9%
|
38 308
+5%
|
67 714
+77%
|
72 842
+8%
|
64 332
-12%
|
54 518
-15%
|
57 597
+6%
|
53 154
-8%
|
49 046
-8%
|
59 093
+20%
|
46 917
-21%
|
42 895
-9%
|
42 088
-2%
|
25 440
-40%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
134
|
144
|
527
|
719
|
599
|
526
|
419
|
391
|
356
|
393
|
365
|
788
|
891
|
847
|
899
|
815
|
747
|
633
|
580
|
527
|
459
|
383
|
349
|
|