RS PCL
SET:RS
Balance Sheet
Balance Sheet Decomposition
RS PCL
Current Assets | 1B |
Cash & Short-Term Investments | 310.2m |
Receivables | 453.3m |
Other Current Assets | 285.7m |
Non-Current Assets | 7B |
Long-Term Investments | 836.6m |
PP&E | 1B |
Intangibles | 4.8B |
Other Non-Current Assets | 367.7m |
Current Liabilities | 2.8B |
Accounts Payable | 267.3m |
Accrued Liabilities | 390.9m |
Short-Term Debt | 1.4B |
Other Current Liabilities | 780m |
Non-Current Liabilities | 2.3B |
Long-Term Debt | 1.9B |
Other Non-Current Liabilities | 393.1m |
Balance Sheet
RS PCL
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
382
|
757
|
104
|
231
|
340
|
328
|
200
|
141
|
115
|
310
|
|
Cash |
6
|
7
|
11
|
4
|
4
|
2
|
4
|
5
|
2
|
5
|
|
Cash Equivalents |
375
|
750
|
93
|
226
|
336
|
326
|
196
|
137
|
112
|
305
|
|
Short-Term Investments |
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
1 126
|
817
|
635
|
606
|
508
|
483
|
673
|
506
|
684
|
453
|
|
Accounts Receivables |
1 101
|
722
|
511
|
548
|
500
|
471
|
643
|
453
|
612
|
404
|
|
Other Receivables |
26
|
95
|
123
|
58
|
8
|
12
|
30
|
53
|
72
|
50
|
|
Inventory |
107
|
163
|
130
|
316
|
285
|
259
|
229
|
337
|
300
|
178
|
|
Other Current Assets |
7
|
198
|
82
|
43
|
54
|
46
|
71
|
107
|
140
|
108
|
|
Total Current Assets |
1 626
|
1 939
|
950
|
1 196
|
1 186
|
1 117
|
1 174
|
1 091
|
1 239
|
1 049
|
|
PP&E Net |
388
|
384
|
473
|
402
|
332
|
504
|
1 113
|
978
|
861
|
1 024
|
|
PP&E Gross |
388
|
384
|
473
|
402
|
332
|
504
|
1 113
|
978
|
861
|
1 024
|
|
Accumulated Depreciation |
397
|
445
|
525
|
573
|
644
|
741
|
520
|
622
|
706
|
794
|
|
Intangible Assets |
2 310
|
2 126
|
2 218
|
2 118
|
2 116
|
1 374
|
1 913
|
2 331
|
3 191
|
4 002
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
698
|
751
|
|
Note Receivable |
92
|
131
|
124
|
154
|
180
|
194
|
166
|
69
|
82
|
66
|
|
Long-Term Investments |
5
|
5
|
4
|
4
|
4
|
4
|
4
|
1 063
|
1 084
|
837
|
|
Other Long-Term Assets |
160
|
259
|
370
|
335
|
255
|
215
|
146
|
261
|
338
|
301
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
698
|
751
|
|
Total Assets |
4 582
N/A
|
4 844
+6%
|
4 139
-15%
|
4 209
+2%
|
4 073
-3%
|
3 407
-16%
|
4 516
+33%
|
5 803
+28%
|
7 492
+29%
|
8 031
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
370
|
530
|
508
|
476
|
283
|
251
|
735
|
596
|
650
|
267
|
|
Accrued Liabilities |
560
|
578
|
324
|
445
|
406
|
212
|
264
|
279
|
291
|
391
|
|
Short-Term Debt |
0
|
0
|
706
|
213
|
240
|
450
|
540
|
995
|
1 945
|
1 363
|
|
Current Portion of Long-Term Debt |
8
|
6
|
12
|
52
|
91
|
87
|
163
|
212
|
239
|
497
|
|
Other Current Liabilities |
348
|
785
|
219
|
153
|
126
|
266
|
111
|
117
|
144
|
283
|
|
Total Current Liabilities |
1 285
|
1 899
|
1 769
|
1 338
|
1 146
|
1 266
|
1 814
|
2 198
|
3 269
|
2 801
|
|
Long-Term Debt |
5
|
7
|
469
|
644
|
323
|
239
|
523
|
1 255
|
1 950
|
1 911
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
115
|
175
|
|
Minority Interest |
30
|
10
|
10
|
5
|
1
|
2
|
2
|
1
|
12
|
59
|
|
Other Liabilities |
1 543
|
1 210
|
842
|
825
|
932
|
175
|
176
|
165
|
169
|
159
|
|
Total Liabilities |
2 869
N/A
|
3 127
+9%
|
3 090
-1%
|
2 812
-9%
|
2 402
-15%
|
1 682
-30%
|
2 515
+50%
|
3 666
+46%
|
5 491
+50%
|
5 105
-7%
|
|
Equity | |||||||||||
Common Stock |
1 022
|
1 010
|
1 010
|
1 010
|
1 010
|
972
|
972
|
972
|
972
|
1 070
|
|
Retained Earnings |
527
|
468
|
249
|
594
|
868
|
430
|
867
|
1 003
|
819
|
1 480
|
|
Additional Paid In Capital |
255
|
256
|
256
|
258
|
258
|
322
|
322
|
322
|
337
|
404
|
|
Unrealized Security Profit/Loss |
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
75
|
0
|
465
|
465
|
465
|
0
|
160
|
160
|
128
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
|
Total Equity |
1 713
N/A
|
1 717
+0%
|
1 049
-39%
|
1 397
+33%
|
1 671
+20%
|
1 725
+3%
|
2 002
+16%
|
2 138
+7%
|
2 001
-6%
|
2 926
+46%
|
|
Total Liabilities & Equity |
4 582
N/A
|
4 844
+6%
|
4 139
-15%
|
4 209
+2%
|
4 073
-3%
|
3 407
-16%
|
4 516
+33%
|
5 803
+28%
|
7 492
+29%
|
8 031
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 005
|
1 010
|
967
|
967
|
967
|
972
|
1 053
|
1 053
|
1 057
|
1 070
|