Intelsat SA
OTC:INTEQ
Balance Sheet
Balance Sheet Decomposition
Intelsat SA
Current Assets | 2.2B |
Cash & Short-Term Investments | 636.5m |
Receivables | 1.3B |
Other Current Assets | 290.2m |
Non-Current Assets | 11B |
Long-Term Investments | 45.9m |
PP&E | 5B |
Intangibles | 2.6B |
Other Non-Current Assets | 3.4B |
Current Liabilities | 7.5B |
Accrued Liabilities | 62.5m |
Other Current Liabilities | 7.5B |
Non-Current Liabilities | 12.1B |
Long-Term Debt | 9.8B |
Other Non-Current Liabilities | 2.3B |
Balance Sheet
Intelsat SA
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
172
|
666
|
525
|
485
|
811
|
1 061
|
|
Cash Equivalents |
172
|
666
|
525
|
485
|
811
|
1 061
|
|
Total Receivables |
233
|
203
|
221
|
316
|
303
|
699
|
|
Accounts Receivables |
233
|
203
|
221
|
316
|
303
|
699
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
147
|
|
Other Current Assets |
36
|
56
|
73
|
46
|
59
|
158
|
|
Total Current Assets |
440
|
925
|
819
|
848
|
1 174
|
2 065
|
|
PP&E Net |
5 988
|
6 186
|
5 924
|
5 512
|
4 799
|
4 932
|
|
PP&E Gross |
5 988
|
6 186
|
5 924
|
5 512
|
4 799
|
4 932
|
|
Accumulated Depreciation |
4 706
|
5 156
|
5 802
|
6 443
|
6 955
|
7 128
|
|
Intangible Assets |
2 893
|
2 845
|
2 802
|
2 764
|
2 730
|
2 586
|
|
Note Receivable |
0
|
0
|
0
|
96
|
74
|
86
|
|
Other Long-Term Assets |
311
|
366
|
444
|
401
|
408
|
431
|
|
Other Assets |
2 621
|
2 621
|
2 621
|
2 621
|
2 621
|
2 698
|
|
Total Assets |
12 254
N/A
|
12 942
+6%
|
12 610
-3%
|
12 242
-3%
|
11 804
-4%
|
12 798
+8%
|
|
Liabilities | |||||||
Accrued Liabilities |
197
|
255
|
293
|
314
|
366
|
81
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
97
|
0
|
2
|
5 907
|
|
Other Current Liabilities |
203
|
263
|
235
|
238
|
234
|
263
|
|
Total Current Liabilities |
564
|
734
|
740
|
660
|
691
|
6 504
|
|
Long-Term Debt |
14 611
|
14 198
|
14 112
|
14 028
|
14 482
|
15
|
|
Deferred Income Tax |
161
|
168
|
48
|
82
|
55
|
61
|
|
Minority Interest |
29
|
24
|
19
|
14
|
11
|
7
|
|
Other Liabilities |
1 537
|
1 452
|
1 498
|
1 553
|
1 566
|
12 132
|
|
Total Liabilities |
16 903
N/A
|
16 576
-2%
|
16 418
-1%
|
16 339
0%
|
16 804
+3%
|
18 719
+11%
|
|
Equity | |||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
6 706
|
5 716
|
5 895
|
6 606
|
7 504
|
8 416
|
|
Additional Paid In Capital |
2 134
|
2 157
|
2 173
|
2 551
|
2 566
|
2 574
|
|
Other Equity |
78
|
76
|
88
|
43
|
63
|
80
|
|
Total Equity |
4 650
N/A
|
3 634
+22%
|
3 808
-5%
|
4 097
-8%
|
5 000
-22%
|
5 921
-18%
|
|
Total Liabilities & Equity |
12 254
N/A
|
12 942
+6%
|
12 610
-3%
|
12 242
-3%
|
11 804
-4%
|
12 798
+8%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
108
|
118
|
120
|
138
|
141
|
142
|
|
Preferred Shares Outstanding |
4
|
0
|
0
|
0
|
0
|
0
|