SCOR Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2023) 2023 |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
(Dec 31 2020) 2020 |
(Dec 31 2019) 2019 |
ASSETS |
Cash & cash equivalent |
22.75 |
20.04 |
21.85 |
31.13 |
46.59 |
Restricted Cash and Cash Equivalents, Current |
0.19 |
0.40 |
0.43 |
19.62 |
20.18 |
Cash
& Short-term Investments |
22.94 |
20.44 |
22.28 |
50.74 |
66.77 |
Accounts receivable |
63.83 |
68.46 |
72.06 |
69.38 |
71.85 |
Other Receivables |
- |
- |
- |
- |
- |
Insurance Settlements Receivable, Current |
- |
- |
- |
- |
- |
Inventories |
- |
- |
- |
- |
- |
Prepaid Expense And Other Assets Current |
11.23 |
15.92 |
14.77 |
16.91 |
15.36 |
Total Current Assets |
97.99 |
104.82 |
109.11 |
137.03 |
153.98 |
Equipment/Property/Plant Net |
- |
- |
- |
- |
- |
Goodwill net |
310.36 |
387.97 |
435.71 |
418.33 |
416.42 |
Intangible Assets |
8.12 |
13.33 |
39.95 |
52.34 |
79.56 |
Long-term investments |
- |
- |
- |
- |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
74.00 |
73.00 |
78.00 |
68.00 |
73.74 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Deferred Income Tax Assets Net |
2.59 |
3.35 |
2.81 |
2.74 |
- |
Total Assets |
491.30 |
580.59 |
663.47 |
677.97 |
723.70 |
LIABILITIES |
Accounts Payable, Current AC |
30.55 |
29.09 |
23.58 |
36.64 |
44.80 |
Accrued Liabilities, Current AC |
34.42 |
43.39 |
45.26 |
48.38 |
55.51 |
Estimated Litigation Liability, Current |
- |
- |
- |
- |
3.58 |
Line of Credit, Current LO |
16.00 |
- |
- |
12.64 |
- |
Other Liabilities, Current |
101.59 |
92.61 |
96.53 |
86.61 |
86.35 |
Deferred Tax Liabilities, Net, Current LI |
- |
- |
- |
- |
- |
Customer Advances, Current |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Contract With Customer Liability Current |
48.91 |
52.94 |
54.01 |
58.53 |
- |
Contingent Consideration Current |
4.81 |
- |
- |
- |
- |
Operating Lease Liability Current |
7.98 |
- |
- |
- |
- |
Operating Lease Liability Noncurrent |
23.00 |
29.59 |
36.06 |
- |
- |
Accrued Cost Of Revenues Noncurrent |
32.83 |
25.11 |
16.01 |
- |
- |
Total Current Liabilities |
182.56 |
165.09 |
165.37 |
184.28 |
190.24 |
Long-term debt |
- |
16.00 |
16.00 |
- |
12.46 |
Capital Lease Obligations, Noncurrent LO |
- |
- |
- |
- |
- |
Convertible Debt, Noncurrent LO |
- |
- |
- |
192.90 |
184.08 |
Total
Long-term Debt |
- |
16.00 |
16.00 |
192.90 |
196.54 |
Derivative Liability, Noncurrent DE |
- |
- |
- |
11.30 |
21.59 |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred Rent Credit, Noncurrent DE |
- |
- |
- |
- |
- |
Deferred Tax Liabilities, Net, Noncurrent LI |
- |
- |
- |
- |
- |
Disposal Group, Including Discontinued Operation, Liabilities LI |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
64.75 |
67.45 |
71.04 |
60.51 |
56.36 |
Deferred Income Tax Liabilities Net |
1.32 |
2.13 |
2.10 |
0.63 |
- |
Total Liabilities |
247.31 |
248.54 |
252.41 |
448.98 |
464.72 |
SHAREHOLDER'S EQUITY |
Treasury Stock Common Value |
-229.98 |
- |
- |
- |
- |
Common Stock Value |
0.01 |
0.09 |
0.09 |
0.07 |
0.07 |
Treasury Stock Value |
- |
-229.98 |
-229.98 |
-229.98 |
-229.98 |
Additional Paid In Capital Common Stock |
1,696.61 |
1,690.78 |
1,683.88 |
1,621.99 |
1,609.36 |
Retained Earnings / Accumulated Deficit |
-1,396.42 |
-1,300.79 |
-1,218.72 |
-1,156.06 |
-1,108.14 |
Defined Benefit Plan and Other |
- |
0.72 |
10.52 |
2.83 |
7.73 |
Other Equity |
-202.00 |
-204.54 |
-210.50 |
-9.86 |
-20.06 |
Noncontrolling interests & other |
187.89 |
187.89 |
187.89 |
- |
- |
Total
Stockholder's Equity |
56.10 |
144.16 |
223.18 |
228.99 |
258.97 |
Liabilities & Stockholder's
Equity |
491.30 |
580.59 |
663.47 |
677.97 |
723.70 |