Brightstar Lottery PLCBRSL
| Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income | -56 | 264 | -948 | 115 | 112 | -839 | 670 | 414 | 307 | 508 |
|---|
| Less: Income (loss) from discontinued operations, net of tax | - | - | - | - | - | 37 | 415 | - | - | 238 |
|---|
| Cost, Amortization | - | - | - | 217 | 206 | 210 | 216 | 193 | 200 | 198 |
|---|
| Depreciation | 370 | 390 | 401 | 433 | 434 | 355 | 325 | 301 | 301 | 171 |
|---|
| Stock-based compensation | 36 | 26 | 5 | 33 | 27 | -7 | 35 | 41 | 41 | 38 |
|---|
| Amortization | 410 | 492 | 401 | 273 | 279 | 211 | 201 | 191 | 222 | 33 |
|---|
| Gain on sale of business | - | - | - | - | - | - | - | 278 | - | - |
|---|
| Deferred income taxes | - | - | -296 | -34 | -68 | -78 | 38 | -77 | 21 | -36 |
|---|
| Foreign exchange (gain) loss, net | 6 | 101 | -444 | 129 | 40 | -309 | 66 | -36 | -75 | 52 |
|---|
| Other non-cash items, net | -45 | 0 | -26 | -30 | -23 | 2 | -7 | 14 | -15 | -14 |
|---|
| Trade and other receivables | -83 | 24 | -45 | 54 | 58 | -74 | 95 | -45 | 5 | 85 |
|---|
| Inventories | -0 | 61 | -51 | -13 | -84 | -17 | 13 | 65 | 59 | 5 |
|---|
| Accounts payable | -54 | -23 | -3 | -52 | 7 | 5 | -36 | -22 | 48 | 88 |
|---|
| Accrued interest payable | - | - | - | - | - | - | - | -11 | 4 | -16 |
|---|
| Accrued income taxes | - | - | - | - | - | - | - | -83 | 96 | 45 |
|---|
| Other assets and liabilities | 283 | 175 | 119 | 132 | -19 | -31 | -41 | 20 | 12 | -23 |
|---|
| Net cash provided by operating activities from continuing operations | 786 | - | - | - | - | 595 | 1,010 | 899 | 1,040 | 689 |
|---|
| Net cash provided by operating activities from discontinued operations | - | - | - | - | - | 271 | -31 | - | - | 341 |
|---|
| Net cash provided by operating activities | - | 962 | 686 | 30 | 1,093 | 866 | 978 | 899 | 1,040 | 1,030 |
|---|
| Capital expenditures | 403 | 557 | 698 | 533 | 442 | 255 | 238 | 317 | 399 | 149 |
|---|
| Proceeds from Divestiture of Businesses, Net of Cash Divested | - | - | 824 | - | - | - | - | 476 | - | - |
|---|
| Other investing activities, net | -23 | -26 | -5 | -2 | -6 | -12 | -1 | -3 | 9 | - |
|---|
| Net cash (used in) provided by investing activities from continuing operations | -3,362 | - | - | - | - | -233 | -216 | 42 | -393 | -150 |
|---|
| Net cash used in investing activities from discontinued operations | - | - | - | - | - | -35 | 852 | 126 | - | -207 |
|---|
| Net cash (used in) provided by investing activities | - | -997 | 299 | -512 | -312 | -269 | 636 | 168 | -393 | -357 |
|---|
| Principal payments on long-term debt | 2,715 | 358 | 1,754 | 1,900 | 1,265 | 988 | 2,846 | 597 | 801 | 500 |
|---|
| Net (repayments of) proceeds from Revolving Credit Facilities | - | - | - | - | - | - | - | - | - | 175 |
|---|
| Proceeds from Lines of Credit | - | - | - | - | - | - | - | - | 609 | - |
|---|
| Proceeds from Other Short-Term Debt | - | - | - | - | - | - | 51 | - | 13 | - |
|---|
| Net (payments of) proceeds from short-term borrowings | - | - | - | - | - | - | - | 51 | - | 16 |
|---|
| Net receipts from financial liabilities | - | - | - | - | -34 | 67 | -50 | 75 | 1 | 24 |
|---|
| Proceeds from long-term debt | 6,522 | - | 1,762 | 1,688 | 1,397 | 750 | 1,339 | - | - | 556 |
|---|
| Repurchases of common stock | - | - | - | - | - | - | 41 | 115 | - | - |
|---|
| Dividends paid | 210 | 161 | 163 | 163 | 164 | 41 | 41 | 161 | 160 | 161 |
|---|
| Dividends paid - non-controlling interests | 29 | 33 | 51 | 127 | 137 | 136 | 91 | 178 | 158 | 159 |
|---|
| Return of capital - non-controlling interests | 31 | 35 | 52 | 85 | 99 | 32 | 127 | 75 | 74 | 73 |
|---|
| Other financing activities, net | -16 | -11 | -43 | -21 | -10 | -11 | -23 | -19 | -42 | -32 |
|---|
| Net cash used in financing activities from continuing operations | 2,920 | - | - | - | - | - | - | - | - | -536 |
|---|
| Net cash used in financing activities from discontinued operations | - | - | - | - | - | - | - | - | - | -50 |
|---|
| Net cash used in financing activities | - | -312 | -247 | -312 | -376 | -438 | -1,898 | -1,065 | -638 | -586 |
|---|
| Net increase in cash and cash equivalents and restricted cash and cash equivalents | - | - | - | -793 | 405 | 159 | -284 | 2 | 10 | 87 |
|---|
| Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents | - | - | - | -0 | -22 | 76 | -37 | -70 | -11 | -51 |
|---|
| Interest | - | - | - | 446 | 400 | 410 | 369 | 298 | 294 | 221 |
|---|
| Income taxes | - | - | - | - | - | - | - | 335 | 205 | 241 |
|---|
| Capital expenditures | - | 76 | 63 | 52 | 51 | 24 | 26 | 99 | 23 | 38 |
|---|