Brightstar Lottery PLC
NYSE:BRSL
Balance Sheet
Balance Sheet Decomposition
Brightstar Lottery PLC
Brightstar Lottery PLC
Balance Sheet
Brightstar Lottery PLC
| 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 |
128
|
291
|
523
|
633
|
153
|
672
|
204
|
247
|
601
|
576
|
317
|
627
|
294
|
1 057
|
251
|
663
|
907
|
591
|
590
|
572
|
584
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
128
|
291
|
523
|
633
|
153
|
672
|
203
|
246
|
601
|
573
|
317
|
627
|
294
|
1 057
|
251
|
663
|
907
|
591
|
590
|
572
|
584
|
|
| Short-Term Investments |
98
|
38
|
4
|
29
|
28
|
7
|
9
|
21
|
12
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
121
|
346
|
792
|
1 017
|
1 089
|
1 145
|
966
|
884
|
1 109
|
1 271
|
1 023
|
1 098
|
1 081
|
1 098
|
1 168
|
1 231
|
999
|
1 202
|
796
|
792
|
489
|
|
| Accounts Receivables |
80
|
345
|
776
|
1 014
|
1 081
|
1 134
|
953
|
867
|
1 069
|
1 243
|
920
|
960
|
947
|
938
|
1 008
|
1 054
|
900
|
952
|
739
|
741
|
477
|
|
| Other Receivables |
41
|
1
|
16
|
3
|
8
|
11
|
13
|
17
|
40
|
28
|
103
|
138
|
134
|
160
|
160
|
177
|
99
|
250
|
57
|
51
|
12
|
|
| Inventory |
14
|
17
|
100
|
156
|
181
|
192
|
221
|
188
|
217
|
201
|
185
|
270
|
347
|
320
|
283
|
162
|
169
|
183
|
254
|
317
|
113
|
|
| Other Current Assets |
154
|
11
|
68
|
73
|
91
|
88
|
86
|
121
|
224
|
239
|
228
|
491
|
567
|
590
|
585
|
579
|
1 364
|
511
|
491
|
442
|
4 979
|
|
| Total Current Assets |
515
|
704
|
1 488
|
1 908
|
1 543
|
2 104
|
1 485
|
1 461
|
2 163
|
2 304
|
1 753
|
2 485
|
2 290
|
3 065
|
2 287
|
2 634
|
3 440
|
2 487
|
2 131
|
2 123
|
6 165
|
|
| PP&E Net |
159
|
187
|
1 204
|
1 172
|
1 181
|
1 226
|
1 309
|
1 397
|
1 360
|
1 341
|
1 210
|
1 477
|
1 558
|
1 628
|
1 590
|
1 831
|
1 521
|
1 368
|
1 294
|
1 293
|
768
|
|
| PP&E Gross |
0
|
187
|
1 204
|
1 172
|
1 181
|
1 226
|
1 309
|
1 397
|
1 360
|
1 341
|
1 210
|
1 477
|
1 558
|
1 628
|
1 590
|
1 831
|
1 521
|
1 368
|
1 294
|
1 293
|
768
|
|
| Accumulated Depreciation |
0
|
415
|
380
|
685
|
945
|
1 218
|
1 436
|
1 610
|
1 852
|
2 013
|
1 967
|
1 958
|
2 068
|
2 176
|
2 205
|
2 176
|
2 004
|
1 983
|
2 341
|
2 429
|
1 920
|
|
| Intangible Assets |
16
|
13
|
1 131
|
1 080
|
1 184
|
1 178
|
2 193
|
1 958
|
1 760
|
1 728
|
786
|
3 336
|
2 874
|
2 273
|
2 045
|
1 836
|
1 577
|
1 413
|
1 375
|
1 555
|
89
|
|
| Goodwill |
899
|
786
|
3 922
|
4 075
|
4 298
|
4 305
|
4 224
|
4 185
|
4 207
|
4 255
|
3 959
|
6 830
|
6 810
|
5 724
|
5 580
|
5 451
|
4 713
|
4 656
|
4 482
|
4 507
|
2 650
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
122
|
84
|
161
|
157
|
895
|
519
|
|
| Long-Term Investments |
1
|
1
|
43
|
13
|
9
|
21
|
21
|
19
|
44
|
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
143
|
75
|
714
|
288
|
73
|
50
|
82
|
50
|
67
|
86
|
727
|
986
|
1 529
|
2 469
|
2 147
|
1 770
|
1 657
|
1 237
|
994
|
92
|
87
|
|
| Other Assets |
899
|
786
|
3 922
|
4 075
|
4 298
|
4 305
|
4 224
|
4 185
|
4 207
|
4 255
|
3 959
|
6 830
|
6 810
|
5 724
|
5 580
|
5 451
|
4 713
|
4 656
|
4 482
|
4 507
|
2 650
|
|
| Total Assets |
1 732
N/A
|
1 765
+2%
|
8 502
+382%
|
8 536
+0%
|
8 288
-3%
|
8 882
+7%
|
9 314
+5%
|
9 070
-3%
|
9 602
+6%
|
9 791
+2%
|
8 435
-14%
|
15 115
+79%
|
15 060
0%
|
15 159
+1%
|
13 649
-10%
|
13 645
0%
|
12 992
-5%
|
11 322
-13%
|
10 433
-8%
|
10 465
+0%
|
10 278
-2%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
244
|
588
|
823
|
879
|
1 119
|
1 297
|
1 309
|
1 063
|
1 320
|
1 345
|
1 241
|
1 058
|
1 216
|
1 241
|
1 142
|
1 121
|
1 126
|
1 035
|
731
|
797
|
718
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
261
|
199
|
317
|
339
|
324
|
495
|
451
|
447
|
400
|
479
|
390
|
385
|
370
|
375
|
218
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
35
|
3
|
0
|
52
|
0
|
16
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
9
|
132
|
722
|
176
|
110
|
170
|
247
|
248
|
314
|
850
|
0
|
0
|
599
|
0
|
471
|
404
|
10
|
69
|
7
|
215
|
|
| Other Current Liabilities |
336
|
64
|
573
|
433
|
474
|
499
|
205
|
425
|
198
|
207
|
564
|
457
|
675
|
1 390
|
425
|
395
|
695
|
432
|
678
|
496
|
1 536
|
|
| Total Current Liabilities |
590
|
661
|
1 527
|
2 034
|
1 769
|
1 906
|
1 945
|
1 934
|
2 083
|
2 205
|
2 989
|
2 011
|
2 342
|
3 677
|
2 002
|
2 468
|
2 615
|
1 914
|
1 848
|
1 691
|
2 687
|
|
| Long-Term Debt |
485
|
426
|
3 654
|
3 198
|
3 786
|
3 957
|
3 932
|
3 423
|
3 722
|
3 711
|
2 179
|
8 406
|
7 925
|
7 838
|
8 035
|
7 637
|
7 888
|
6 504
|
5 712
|
5 671
|
5 167
|
|
| Deferred Income Tax |
35
|
52
|
722
|
660
|
321
|
192
|
179
|
191
|
183
|
185
|
199
|
941
|
762
|
491
|
446
|
367
|
333
|
368
|
305
|
344
|
170
|
|
| Minority Interest |
6
|
9
|
23
|
66
|
82
|
85
|
595
|
546
|
494
|
555
|
378
|
348
|
580
|
707
|
944
|
827
|
784
|
689
|
550
|
510
|
409
|
|
| Other Liabilities |
34
|
19
|
126
|
114
|
105
|
112
|
103
|
145
|
128
|
112
|
121
|
391
|
382
|
441
|
413
|
688
|
595
|
565
|
589
|
807
|
193
|
|
| Total Liabilities |
1 151
N/A
|
1 167
+1%
|
6 053
+419%
|
6 073
+0%
|
6 063
0%
|
6 252
+3%
|
6 753
+8%
|
6 239
-8%
|
6 609
+6%
|
6 767
+2%
|
5 865
-13%
|
12 097
+106%
|
11 991
-1%
|
13 154
+10%
|
11 841
-10%
|
11 986
+1%
|
12 216
+2%
|
10 040
-18%
|
9 004
-10%
|
9 023
+0%
|
8 626
-4%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
121
|
105
|
199
|
222
|
213
|
246
|
230
|
223
|
228
|
239
|
217
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
|
| Retained Earnings |
461
|
492
|
2 250
|
2 241
|
2 114
|
2 476
|
2 411
|
2 608
|
2 765
|
2 785
|
46
|
13
|
38
|
1 032
|
1 008
|
1 020
|
1 920
|
1 439
|
1 164
|
1 008
|
660
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 204
|
2 816
|
2 850
|
2 677
|
2 534
|
2 396
|
2 347
|
2 329
|
2 199
|
2 065
|
1 931
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
12
|
12
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
102
|
91
|
80
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
156
|
156
|
156
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
196
|
148
|
329
|
255
|
263
|
330
|
412
|
529
|
520
|
516
|
|
| Total Equity |
581
N/A
|
598
+3%
|
2 449
+310%
|
2 463
+1%
|
2 224
-10%
|
2 631
+18%
|
2 561
-3%
|
2 831
+11%
|
2 992
+6%
|
3 024
+1%
|
2 570
-15%
|
3 018
+17%
|
3 069
+2%
|
2 005
-35%
|
1 808
-10%
|
1 658
-8%
|
777
-53%
|
1 282
+65%
|
1 429
+11%
|
1 442
+1%
|
1 652
+15%
|
|
| Total Liabilities & Equity |
1 732
N/A
|
1 765
+2%
|
8 502
+382%
|
8 536
+0%
|
8 288
-3%
|
8 882
+7%
|
9 314
+5%
|
9 070
-3%
|
9 602
+6%
|
9 791
+2%
|
8 435
-14%
|
15 115
+79%
|
15 060
0%
|
15 159
+1%
|
13 649
-10%
|
13 645
0%
|
12 992
-5%
|
11 322
-13%
|
10 433
-8%
|
10 465
+0%
|
10 278
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
101
|
101
|
154
|
155
|
151
|
172
|
172
|
172
|
172
|
174
|
173
|
200
|
202
|
203
|
204
|
204
|
205
|
204
|
199
|
200
|
202
|
|