Sabre Corp balance sheet
At the end of fiscal 2025, Sabre Corp had total assets of $4.50bn and shareholders' equity of −$1.04bn. It held $792m in cash against $4.53bn of debt: net debt of $3.74bn.
Balance sheet
| Fiscal year | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 127 | 308 | 156 | 321 | 364 | 361 | 509 | 436 | 1,500 | 978 | 795 | 648 | 724 | 792 | 676 |
| Receivables | — | 401 | 363 | 376 | 401 | 491 | 508 | 547 | 255 | 260 | 354 | 343 | 287 | 312 | 378 |
| Total current assets | — | 880 | 696 | 778 | 853 | 961 | 1,188 | 1,122 | 1,888 | 1,402 | 1,361 | 1,159 | 1,163 | 1,296 | 1,169 |
| Goodwill | 2,331 | 2,138 | 2,153 | 2,440 | 2,548 | 2,555 | 2,552 | 2,633 | 2,637 | 2,470 | 2,542 | 2,384 | 2,383 | 2,384 | 2,383 |
| Total assets | — | 4,756 | 4,643 | 5,394 | 5,725 | 5,649 | 5,806 | 5,690 | 6,078 | 5,291 | 4,963 | 4,672 | 4,635 | 4,502 | 4,372 |
| Accounts payable | — | 108 | 118 | 138 | 169 | 163 | 165 | 187 | 115 | 123 | 171 | 232 | 243 | 260 | 220 |
| Deferred revenue (current) | — | 136 | 168 | 165 | 187 | 111 | 81 | 85 | 99 | 81 | 67 | 108 | 60 | 58 | 55 |
| Total current liabilities | — | 1,149 | 897 | 1,000 | 1,166 | 972 | 1,018 | 1,026 | 622 | 717 | 816 | 915 | 1,142 | 1,214 | 1,140 |
| Short-term debt | — | 86 | 22 | 190 | 169 | 57 | 68 | 82 | 26 | 29 | 23 | 4 | 230 | 246 | 253 |
| Long-term debt | — | 3,644 | 3,040 | 3,169 | 3,276 | 3,399 | 3,337 | 3,262 | 4,718 | 4,724 | 4,717 | 4,829 | 4,835 | 4,103 | 4,064 |
| Total debt | 0 | 3,751 | 3,097 | 3,551 | 3,615 | 3,513 | 3,474 | 3,445 | 4,808 | 4,807 | 4,839 | 4,962 | 5,221 | 4,532 | 4,484 |
| Shareholders' equity | −877 | −953 | 84 | 484 | 626 | 699 | 974 | 948 | 285 | −500 | −873 | −1,376 | −1,605 | −1,036 | −1,055 |
| Net debt (negative = net cash) | −127 | 3,443 | 2,941 | 3,230 | 3,251 | 3,152 | 2,965 | 3,009 | 3,308 | 3,828 | 4,044 | 4,314 | 4,496 | 3,740 | 3,808 |
| Shares outstanding | — | 178m | 268m | 275m | 277m | 274m | 275m | 274m | 317m | 324m | 329m | 380m | 386m | 395m | 404m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 409 | 287 | 397 | 329 | 380 | 312 | 367 | 378 |
| Total current assets | 1,196 | 1,163 | 1,224 | 953 | 1,157 | 1,296 | 1,134 | 1,169 |
| Goodwill | 2,557 | 2,383 | 2,550 | 2,385 | 2,384 | 2,384 | 2,383 | 2,383 |
| Total assets | 4,693 | 4,635 | 4,678 | 4,419 | 4,373 | 4,502 | 4,333 | 4,372 |
| Accounts payable | 244 | 243 | 259 | 247 | 219 | 260 | 208 | 220 |
| Deferred revenue (current) | 79 | 60 | 72 | 57 | 55 | 58 | 55 | 55 |
| Total current liabilities | 1,173 | 1,142 | 1,117 | 947 | 1,018 | 1,214 | 1,225 | 1,140 |
| Short-term debt | 245 | 230 | 233 | 43 | 153 | 246 | 355 | 253 |
| Long-term debt | 4,790 | 4,835 | 4,885 | 4,997 | 4,063 | 4,103 | 3,912 | 4,064 |
| Total debt | 5,035 | 5,065 | 5,118 | 5,040 | 4,216 | 4,349 | 4,266 | 4,317 |
| Shareholders' equity | −1,543 | −1,605 | −1,559 | −1,804 | −951 | −1,036 | −1,026 | −1,055 |
| Shares outstanding | 386m | 386m | 388m | 394m | 395m | 395m | 395m | 404m |
Compare with peers
- Mongodb, Inc. balance sheet
- Nice Ltd. balance sheet
- PTC Inc. balance sheet
- Trade Desk, Inc. balance sheet
- Ringcentral, Inc. balance sheet
Head to head: MDB vs SABRNICE vs SABRPTC vs SABRSABR vs TTD
More: Application Software stocks compared, Technology sector, rankings of US companies