Sabre Corp
NASDAQ:SABR
Balance Sheet
Balance Sheet Decomposition
Sabre Corp
Current Assets | 1.2B |
Cash & Short-Term Investments | 648.2m |
Receivables | 343.4m |
Other Current Assets | 166.9m |
Non-Current Assets | 3.5B |
Long-Term Investments | 22.3m |
PP&E | 303.6m |
Intangibles | 2.9B |
Other Non-Current Assets | 257.5m |
Current Liabilities | 914.7m |
Accounts Payable | 231.8m |
Accrued Liabilities | 570.7m |
Other Current Liabilities | 112.3m |
Non-Current Liabilities | 5.1B |
Long-Term Debt | 4.8B |
Other Non-Current Liabilities | 316.5m |
Balance Sheet
Sabre Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
156
|
321
|
364
|
361
|
509
|
436
|
1 500
|
978
|
795
|
648
|
|
Cash Equivalents |
156
|
321
|
364
|
361
|
509
|
436
|
1 500
|
978
|
795
|
648
|
|
Total Receivables |
363
|
376
|
428
|
530
|
598
|
608
|
358
|
348
|
464
|
407
|
|
Accounts Receivables |
363
|
376
|
401
|
491
|
508
|
547
|
256
|
260
|
354
|
343
|
|
Other Receivables |
0
|
0
|
27
|
39
|
90
|
62
|
102
|
89
|
111
|
64
|
|
Other Current Assets |
177
|
81
|
62
|
70
|
80
|
77
|
31
|
76
|
102
|
103
|
|
Total Current Assets |
696
|
778
|
853
|
961
|
1 188
|
1 122
|
1 888
|
1 402
|
1 362
|
1 159
|
|
PP&E Net |
551
|
628
|
753
|
799
|
790
|
706
|
489
|
349
|
315
|
304
|
|
PP&E Gross |
551
|
628
|
753
|
799
|
790
|
706
|
489
|
349
|
315
|
304
|
|
Accumulated Depreciation |
792
|
851
|
987
|
1 237
|
1 525
|
1 816
|
1 995
|
1 913
|
1 939
|
1 851
|
|
Intangible Assets |
480
|
837
|
775
|
683
|
613
|
574
|
511
|
441
|
410
|
376
|
|
Goodwill |
2 154
|
2 440
|
2 548
|
2 555
|
2 552
|
2 633
|
2 637
|
2 470
|
2 542
|
2 554
|
|
Note Receivable |
0
|
0
|
0
|
0
|
60
|
106
|
38
|
24
|
16
|
63
|
|
Long-Term Investments |
145
|
24
|
26
|
28
|
28
|
28
|
24
|
23
|
22
|
22
|
|
Other Long-Term Assets |
617
|
687
|
768
|
624
|
575
|
522
|
491
|
582
|
296
|
195
|
|
Other Assets |
2 154
|
2 440
|
2 548
|
2 555
|
2 552
|
2 633
|
2 637
|
2 470
|
2 542
|
2 554
|
|
Total Assets |
4 643
N/A
|
5 394
+16%
|
5 725
+6%
|
5 649
-1%
|
5 806
+3%
|
5 690
-2%
|
6 078
+7%
|
5 291
-13%
|
4 963
-6%
|
4 672
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
118
|
138
|
169
|
163
|
165
|
187
|
115
|
123
|
171
|
232
|
|
Accrued Liabilities |
419
|
471
|
525
|
582
|
595
|
587
|
365
|
462
|
555
|
571
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
22
|
190
|
169
|
57
|
68
|
87
|
26
|
29
|
24
|
4
|
|
Other Current Liabilities |
338
|
201
|
303
|
170
|
189
|
164
|
116
|
102
|
67
|
108
|
|
Total Current Liabilities |
897
|
1 001
|
1 166
|
972
|
1 018
|
1 026
|
622
|
717
|
816
|
915
|
|
Long-Term Debt |
3 040
|
3 169
|
3 276
|
3 399
|
3 338
|
3 262
|
4 718
|
4 724
|
4 717
|
4 829
|
|
Deferred Income Tax |
8
|
84
|
89
|
100
|
136
|
107
|
72
|
38
|
39
|
31
|
|
Minority Interest |
1
|
1
|
3
|
5
|
7
|
9
|
7
|
9
|
12
|
27
|
|
Other Liabilities |
614
|
656
|
567
|
480
|
341
|
347
|
381
|
313
|
264
|
259
|
|
Total Liabilities |
4 559
N/A
|
4 911
+8%
|
5 102
+4%
|
4 956
-3%
|
4 839
-2%
|
4 751
-2%
|
5 800
+22%
|
5 800
+0%
|
5 847
+1%
|
6 061
+4%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
|
Retained Earnings |
1 776
|
1 329
|
1 141
|
1 053
|
769
|
764
|
2 100
|
3 050
|
3 507
|
4 048
|
|
Additional Paid In Capital |
1 932
|
2 016
|
2 106
|
2 174
|
2 243
|
2 318
|
2 985
|
3 116
|
3 199
|
3 250
|
|
Treasury Stock |
5
|
111
|
222
|
342
|
378
|
469
|
475
|
498
|
514
|
520
|
|
Other Equity |
70
|
97
|
123
|
89
|
133
|
149
|
136
|
80
|
66
|
74
|
|
Total Equity |
84
N/A
|
483
+476%
|
623
+29%
|
693
+11%
|
967
+39%
|
939
-3%
|
278
-70%
|
509
N/A
|
884
-74%
|
1 388
-57%
|
|
Total Liabilities & Equity |
4 643
N/A
|
5 394
+16%
|
5 725
+6%
|
5 649
-1%
|
5 806
+3%
|
5 690
-2%
|
6 078
+7%
|
5 291
-13%
|
4 963
-6%
|
4 672
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
268
|
275
|
277
|
274
|
275
|
274
|
317
|
324
|
329
|
383
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|