Tripadvisor Inc
NASDAQ:TRIP
Balance Sheet
Balance Sheet Decomposition
Tripadvisor Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 1.1B |
Receivables | 192m |
Other Current Assets | 38m |
Non-Current Assets | 1.2B |
Long-Term Investments | 32m |
PP&E | 206m |
Intangibles | 872m |
Other Non-Current Assets | 130m |
Current Liabilities | 572m |
Accounts Payable | 265m |
Accrued Liabilities | 246m |
Other Current Liabilities | 61m |
Non-Current Liabilities | 1.1B |
Long-Term Debt | 890m |
Other Non-Current Liabilities | 204m |
Balance Sheet
Tripadvisor Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
455
|
614
|
612
|
673
|
655
|
319
|
418
|
723
|
1 021
|
1 067
|
|
Cash Equivalents |
455
|
614
|
612
|
673
|
655
|
319
|
418
|
723
|
1 021
|
1 067
|
|
Short-Term Investments |
108
|
47
|
118
|
35
|
15
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
151
|
180
|
189
|
260
|
212
|
183
|
133
|
191
|
205
|
192
|
|
Accounts Receivables |
151
|
180
|
189
|
230
|
212
|
183
|
83
|
142
|
205
|
192
|
|
Other Receivables |
0
|
0
|
0
|
30
|
0
|
0
|
50
|
49
|
0
|
0
|
|
Other Current Assets |
33
|
24
|
31
|
25
|
33
|
31
|
22
|
26
|
44
|
38
|
|
Total Current Assets |
747
|
865
|
950
|
993
|
915
|
533
|
573
|
940
|
1 270
|
1 297
|
|
PP&E Net |
195
|
247
|
260
|
263
|
253
|
344
|
294
|
257
|
221
|
206
|
|
PP&E Gross |
195
|
247
|
260
|
263
|
253
|
344
|
294
|
257
|
221
|
206
|
|
Accumulated Depreciation |
77
|
88
|
111
|
177
|
240
|
319
|
386
|
460
|
512
|
551
|
|
Intangible Assets |
214
|
176
|
167
|
142
|
118
|
110
|
86
|
65
|
51
|
43
|
|
Goodwill |
734
|
732
|
736
|
758
|
756
|
840
|
862
|
843
|
822
|
829
|
|
Long-Term Investments |
31
|
37
|
16
|
27
|
0
|
55
|
40
|
36
|
34
|
32
|
|
Other Long-Term Assets |
37
|
71
|
109
|
89
|
125
|
102
|
114
|
148
|
171
|
130
|
|
Other Assets |
734
|
732
|
736
|
758
|
756
|
840
|
862
|
843
|
822
|
829
|
|
Total Assets |
1 958
N/A
|
2 128
+9%
|
2 238
+5%
|
2 272
+2%
|
2 167
-5%
|
1 984
-8%
|
1 969
-1%
|
2 289
+16%
|
2 569
+12%
|
2 537
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
112
|
115
|
142
|
164
|
179
|
170
|
54
|
140
|
242
|
265
|
|
Accrued Liabilities |
74
|
90
|
90
|
99
|
98
|
184
|
154
|
172
|
225
|
246
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
78
|
1
|
80
|
7
|
0
|
5
|
5
|
6
|
6
|
6
|
|
Other Current Liabilities |
117
|
106
|
111
|
102
|
116
|
76
|
29
|
39
|
60
|
55
|
|
Total Current Liabilities |
381
|
312
|
423
|
372
|
393
|
435
|
242
|
357
|
533
|
572
|
|
Long-Term Debt |
259
|
200
|
91
|
230
|
83
|
78
|
562
|
898
|
894
|
890
|
|
Deferred Income Tax |
39
|
15
|
12
|
14
|
21
|
8
|
10
|
1
|
1
|
1
|
|
Other Liabilities |
154
|
189
|
210
|
293
|
199
|
302
|
269
|
244
|
280
|
203
|
|
Total Liabilities |
833
N/A
|
716
-14%
|
736
+3%
|
909
+24%
|
696
-23%
|
823
+18%
|
1 083
+32%
|
1 500
+39%
|
1 708
+14%
|
1 666
-2%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
628
|
826
|
945
|
926
|
1 043
|
681
|
389
|
241
|
261
|
271
|
|
Additional Paid In Capital |
673
|
741
|
831
|
926
|
1 037
|
1 150
|
1 253
|
1 326
|
1 404
|
1 493
|
|
Treasury Stock |
145
|
92
|
197
|
447
|
547
|
607
|
722
|
722
|
722
|
822
|
|
Other Equity |
31
|
63
|
77
|
42
|
62
|
63
|
34
|
56
|
82
|
71
|
|
Total Equity |
1 125
N/A
|
1 412
+26%
|
1 502
+6%
|
1 363
-9%
|
1 471
+8%
|
1 161
-21%
|
886
-24%
|
789
-11%
|
861
+9%
|
871
+1%
|
|
Total Liabilities & Equity |
1 958
N/A
|
2 128
+9%
|
2 238
+5%
|
2 272
+2%
|
2 167
-5%
|
1 984
-8%
|
1 969
-1%
|
2 289
+16%
|
2 569
+12%
|
2 537
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
143
|
145
|
144
|
139
|
138
|
137
|
135
|
139
|
141
|
138
|