Light & Wonder, Inc.【LAWIL】

Market cap

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	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
Cash and cash equivalents	124	104	109	154	172	129	115	789	168	313	1,016	585	914	425	196
Restricted cash	-	-	30	11	27	20	25	29	39	51	117	41	47	90	110
Accounts Receivable, after Allowance for Credit Loss, Current	178	182	210	346	468	487	495	541	599	649	616	423	455	506	585
Inventories	69	82	71	138	266	249	242	243	216	244	191	98	161	177	158
Prepaid expenses, deposits and other current assets	-	-	-	-	-	-	-	-	-	252	241	88	117	113	134
Total current assets	414	409	485	962	1,378	1,176	1,117	1,876	1,368	1,615	2,181	1,732	1,694	1,311	1,183
Restricted cash	-	-	-	-	17	18	17	16	13	11	10	9	6	6	6
Financing Receivable, after Allowance for Credit Loss, Noncurrent	-	-	-	73	88	51	48	53	40	53	20	17	14	37	97
Property and equipment, net	451	426	377	773	1,013	794	612	568	547	500	415	213	204	236	286
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	-	105	94	51	49	52	44
Goodwill	764	766	801	1,187	4,108	3,014	2,888	2,956	3,280	3,280	3,292	2,892	2,919	2,945	2,890
Intangible assets, net	71	87	84	411	2,252	1,920	1,768	1,605	1,809	1,516	1,299	946	797	605	454
Software, net	-	-	-	344	593	486	409	339	285	258	227	117	145	158	161
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	-	-	114	142	229
Other assets	453	133	124	127	259	45	48	58	77	198	184	80	67	60	71
Total assets	2,152	2,162	2,187	4,242	9,995	7,732	7,087	7,725	7,718	7,809	7,984	7,883	6,009	5,552	5,421
Debt, Current	8	26	16	30	51	50	49	40	45	45	44	44	24	22	23
Accounts payable	51	66	81	141	156	160	189	190	225	226	203	204	154	241	216
Accrued liabilities	137	145	159	286	454	444	454	509	477	495	586	444	380	404	447
Income taxes payable	-	-	-	-	-	-	-	-	-	-	-	-	64	29	49
Total current liabilities	196	237	256	457	660	654	692	740	747	766	833	974	622	696	735
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	79	35	87	20	12
Operating lease liabilities	-	-	-	-	-	-	-	-	-	88	77	40	37	39	31
Other long-term liabilities	54	60	52	110	237	189	236	203	334	292	260	170	232	180	160
Long-Term Debt and Lease Obligation	1,388	1,364	1,452	3,162	8,465	8,157	8,025	8,736	8,992	8,680	9,259	8,646	3,870	3,852	3,847
Total liabilities	1,699	1,718	1,822	3,867	9,991	9,228	9,023	9,752	10,181	9,917	10,508	9,989	4,848	4,787	4,785
Common Stock, Value, Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Additional paid-in capital	675	694	716	738	743	766	791	808	835	1,208	1,268	1,337	1,370	1,118	1,200
Retained earnings	-131	-144	-206	-236	-471	-1,865	-2,219	-2,461	-2,824	-2,954	-3,529	-3,158	517	680	1,016
Treasury stock, at cost, 31 and 26 shares, respectively	74	74	143	146	175	175	175	175	175	175	175	175	580	751	1,216
Accumulated other comprehensive loss	-18	-33	-3	18	-94	-222	-334	-200	-299	-292	-218	-261	-318	-283	-365
Total stockholders’ equity	453	-	-	-	-	-	-	-	-	-2,108	-2,524	-2,106	1,161	765	636
Total liabilities and stockholders’ equity	2,152	2,162	2,187	4,242	9,995	7,732	7,087	7,725	7,718	7,809	7,984	7,883	6,009	5,552	5,421