Yancoal Australia Ltd
ASX:YAL
Balance Sheet
Balance Sheet Decomposition
Yancoal Australia Ltd
Yancoal Australia Ltd
Balance Sheet
Yancoal Australia Ltd
| Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
23
|
86
|
45
|
134
|
309
|
318
|
92
|
89
|
190
|
207
|
1 031
|
962
|
637
|
1 495
|
2 699
|
1 397
|
2 461
|
2 127
|
|
| Cash |
23
|
86
|
45
|
134
|
309
|
318
|
92
|
89
|
190
|
207
|
690
|
889
|
572
|
726
|
960
|
312
|
368
|
674
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
341
|
73
|
65
|
769
|
1 739
|
1 085
|
2 093
|
1 453
|
|
| Short-Term Investments |
17
|
140
|
151
|
157
|
40
|
0
|
111
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
101
|
129
|
252
|
223
|
496
|
322
|
242
|
435
|
681
|
587
|
478
|
364
|
730
|
756
|
684
|
619
|
547
|
|
| Accounts Receivables |
0
|
66
|
75
|
123
|
117
|
177
|
242
|
177
|
332
|
564
|
470
|
418
|
300
|
730
|
657
|
529
|
477
|
425
|
|
| Other Receivables |
1
|
35
|
54
|
129
|
106
|
319
|
80
|
66
|
103
|
117
|
117
|
60
|
64
|
0
|
99
|
155
|
142
|
122
|
|
| Inventory |
18
|
62
|
121
|
137
|
146
|
137
|
113
|
76
|
75
|
150
|
226
|
261
|
312
|
264
|
330
|
416
|
419
|
489
|
|
| Other Current Assets |
0
|
69
|
271
|
142
|
35
|
51
|
30
|
1 647
|
39
|
651
|
78
|
72
|
30
|
42
|
25
|
36
|
41
|
55
|
|
| Total Current Assets |
59
|
459
|
717
|
822
|
754
|
1 002
|
669
|
2 125
|
739
|
1 689
|
1 922
|
1 773
|
1 343
|
2 531
|
3 810
|
2 533
|
3 540
|
3 218
|
|
| PP&E Net |
169
|
3 651
|
3 653
|
4 387
|
5 352
|
4 998
|
5 269
|
3 925
|
4 151
|
7 693
|
7 720
|
7 542
|
8 883
|
8 381
|
8 128
|
7 860
|
7 932
|
8 116
|
|
| PP&E Gross |
169
|
3 651
|
3 653
|
4 387
|
5 352
|
4 998
|
5 269
|
3 925
|
4 151
|
7 693
|
7 720
|
7 542
|
8 883
|
8 381
|
8 128
|
7 860
|
7 932
|
8 116
|
|
| Accumulated Depreciation |
39
|
96
|
148
|
222
|
329
|
504
|
670
|
355
|
433
|
1 904
|
2 237
|
2 587
|
2 966
|
3 420
|
3 814
|
4 154
|
4 401
|
4 662
|
|
| Intangible Assets |
2
|
31
|
13
|
27
|
19
|
16
|
19
|
12
|
10
|
39
|
37
|
37
|
75
|
78
|
73
|
71
|
74
|
71
|
|
| Goodwill |
0
|
125
|
98
|
105
|
97
|
97
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
|
| Note Receivable |
0
|
11
|
17
|
78
|
522
|
558
|
569
|
564
|
1 350
|
1 360
|
1 300
|
1 392
|
422
|
437
|
310
|
294
|
299
|
280
|
|
| Long-Term Investments |
17
|
0
|
0
|
28
|
153
|
90
|
25
|
8
|
5
|
251
|
307
|
273
|
257
|
303
|
413
|
431
|
447
|
448
|
|
| Other Long-Term Assets |
27
|
152
|
80
|
59
|
687
|
893
|
868
|
1 176
|
1 345
|
1 221
|
33
|
16
|
15
|
10
|
7
|
5
|
4
|
12
|
|
| Other Assets |
0
|
125
|
98
|
105
|
97
|
97
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
|
| Total Assets |
271
N/A
|
4 428
+1 534%
|
4 552
+3%
|
5 507
+21%
|
7 585
+38%
|
7 654
+1%
|
7 479
-2%
|
7 870
+5%
|
7 660
-3%
|
12 313
+61%
|
11 379
-8%
|
11 093
-3%
|
11 055
0%
|
11 800
+7%
|
12 801
+8%
|
11 254
-12%
|
12 356
+10%
|
12 205
-1%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
14
|
111
|
72
|
148
|
187
|
174
|
181
|
292
|
467
|
758
|
423
|
387
|
414
|
458
|
669
|
543
|
770
|
871
|
|
| Accrued Liabilities |
0
|
18
|
18
|
38
|
45
|
53
|
55
|
1
|
1
|
8
|
0
|
7
|
111
|
132
|
9
|
10
|
15
|
15
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
587
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
259
|
155
|
999
|
105
|
124
|
15
|
11
|
20
|
17
|
13
|
1 267
|
496
|
66
|
48
|
44
|
37
|
43
|
|
| Other Current Liabilities |
13
|
104
|
23
|
42
|
75
|
366
|
95
|
334
|
10
|
230
|
477
|
451
|
178
|
170
|
1 806
|
451
|
412
|
461
|
|
| Total Current Liabilities |
28
|
491
|
268
|
1 227
|
1 000
|
717
|
346
|
638
|
498
|
1 013
|
913
|
2 112
|
1 199
|
826
|
2 532
|
1 048
|
1 234
|
1 390
|
|
| Long-Term Debt |
95
|
3 456
|
3 309
|
1 994
|
3 473
|
5 033
|
3 765
|
4 721
|
4 931
|
4 706
|
4 111
|
2 231
|
3 709
|
3 369
|
625
|
102
|
75
|
41
|
|
| Deferred Income Tax |
6
|
284
|
380
|
471
|
989
|
800
|
749
|
692
|
762
|
1 030
|
0
|
11
|
135
|
516
|
383
|
344
|
325
|
269
|
|
| Minority Interest |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Liabilities |
58
|
61
|
26
|
52
|
330
|
128
|
132
|
130
|
117
|
538
|
517
|
576
|
819
|
943
|
1 231
|
1 318
|
1 405
|
1 472
|
|
| Total Liabilities |
188
N/A
|
4 296
+2 185%
|
3 983
-7%
|
3 744
-6%
|
5 793
+55%
|
6 677
+15%
|
4 992
-25%
|
6 181
+24%
|
6 308
+2%
|
7 290
+16%
|
5 543
-24%
|
4 932
-11%
|
5 864
+19%
|
5 656
-4%
|
4 773
-16%
|
2 814
-41%
|
3 041
+8%
|
3 174
+4%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
64
|
64
|
64
|
973
|
657
|
657
|
3 106
|
657
|
657
|
5 953
|
6 219
|
6 219
|
6 482
|
6 698
|
6 698
|
6 698
|
6 698
|
6 698
|
|
| Retained Earnings |
21
|
67
|
482
|
783
|
1 128
|
556
|
57
|
535
|
935
|
781
|
35
|
168
|
1 154
|
362
|
1 608
|
2 019
|
2 803
|
2 472
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
21
|
18
|
7
|
|
| Other Equity |
2
|
1
|
23
|
6
|
6
|
235
|
561
|
1 566
|
1 630
|
149
|
348
|
226
|
137
|
192
|
253
|
256
|
168
|
132
|
|
| Total Equity |
83
N/A
|
132
+59%
|
569
+331%
|
1 763
+210%
|
1 791
+2%
|
977
-45%
|
2 487
+155%
|
1 688
-32%
|
1 352
-20%
|
5 023
+272%
|
5 836
+16%
|
6 161
+6%
|
5 191
-16%
|
6 144
+18%
|
8 028
+31%
|
8 440
+5%
|
9 315
+10%
|
9 031
-3%
|
|
| Total Liabilities & Equity |
271
N/A
|
4 428
+1 534%
|
4 552
+3%
|
5 507
+21%
|
7 585
+38%
|
7 654
+1%
|
7 479
-2%
|
7 870
+5%
|
7 660
-3%
|
12 313
+61%
|
11 379
-8%
|
11 093
-3%
|
11 055
0%
|
11 800
+7%
|
12 801
+8%
|
11 254
-12%
|
12 356
+10%
|
12 205
-1%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
28
|
28
|
28
|
28
|
28
|
1 256
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
|