Harbour Energy PLC
LSE:HBR
Balance Sheet
Balance Sheet Decomposition
Harbour Energy PLC
Harbour Energy PLC
Balance Sheet
Harbour Energy PLC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
256
|
365
|
245
|
181
|
445
|
699
|
500
|
280
|
805
|
846
|
|
| Cash |
256
|
365
|
245
|
181
|
0
|
699
|
500
|
280
|
805
|
846
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
445
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
1
|
0
|
17
|
223
|
42
|
81
|
170
|
145
|
485
|
|
| Total Receivables |
259
|
275
|
236
|
313
|
400
|
665
|
619
|
873
|
1 685
|
1 994
|
|
| Accounts Receivables |
149
|
198
|
136
|
163
|
190
|
364
|
392
|
873
|
1 203
|
1 994
|
|
| Other Receivables |
109
|
77
|
101
|
151
|
211
|
301
|
226
|
0
|
482
|
0
|
|
| Inventory |
22
|
14
|
13
|
16
|
161
|
211
|
143
|
217
|
368
|
398
|
|
| Other Current Assets |
91
|
177
|
229
|
121
|
61
|
677
|
785
|
557
|
908
|
390
|
|
| Total Current Assets |
628
|
831
|
722
|
649
|
1 290
|
2 294
|
2 127
|
1 546
|
3 911
|
4 113
|
|
| PP&E Net |
2 726
|
2 381
|
2 246
|
2 482
|
6 655
|
7 798
|
6 425
|
5 468
|
15 199
|
13 706
|
|
| PP&E Gross |
2 726
|
2 381
|
2 246
|
2 482
|
6 655
|
7 798
|
6 425
|
5 468
|
15 199
|
0
|
|
| Accumulated Depreciation |
5 367
|
5 275
|
5 619
|
6 377
|
3 501
|
4 806
|
5 784
|
7 929
|
9 862
|
0
|
|
| Intangible Assets |
1 011
|
1 062
|
813
|
934
|
454
|
874
|
880
|
1 172
|
5 714
|
5 749
|
|
| Goodwill |
241
|
241
|
241
|
241
|
990
|
1 327
|
1 327
|
1 302
|
5 147
|
5 062
|
|
| Note Receivable |
143
|
161
|
160
|
231
|
4
|
263
|
270
|
309
|
166
|
126
|
|
| Long-Term Investments |
6
|
0
|
0
|
0
|
90
|
10
|
103
|
112
|
44
|
216
|
|
| Other Long-Term Assets |
1 304
|
1 462
|
1 434
|
1 556
|
0
|
1 938
|
1 434
|
7
|
140
|
121
|
|
| Other Assets |
241
|
241
|
241
|
241
|
990
|
1 327
|
1 327
|
1 302
|
5 147
|
5 062
|
|
| Total Assets |
6 060
N/A
|
6 137
+1%
|
5 615
-9%
|
6 092
+9%
|
9 483
+56%
|
14 505
+53%
|
12 566
-13%
|
9 916
-21%
|
30 321
+206%
|
29 093
-4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
64
|
130
|
41
|
31
|
129
|
198
|
179
|
1 000
|
1 572
|
1 424
|
|
| Accrued Liabilities |
291
|
354
|
253
|
255
|
272
|
482
|
682
|
600
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
273
|
0
|
0
|
150
|
82
|
227
|
242
|
232
|
1 255
|
404
|
|
| Other Current Liabilities |
199
|
340
|
202
|
262
|
558
|
3 195
|
2 992
|
869
|
2 787
|
2 133
|
|
| Total Current Liabilities |
826
|
824
|
496
|
697
|
1 040
|
4 103
|
4 095
|
2 016
|
5 614
|
3 961
|
|
| Long-Term Debt |
2 731
|
2 973
|
2 552
|
2 753
|
2 241
|
3 313
|
1 820
|
1 045
|
4 766
|
5 381
|
|
| Deferred Income Tax |
193
|
164
|
140
|
130
|
1 031
|
187
|
397
|
1 297
|
6 221
|
6 491
|
|
| Other Liabilities |
1 502
|
1 560
|
1 402
|
1 382
|
4 103
|
6 429
|
5 232
|
4 005
|
7 469
|
7 054
|
|
| Total Liabilities |
5 251
N/A
|
5 520
+5%
|
4 589
-17%
|
4 961
+8%
|
8 415
+70%
|
14 031
+67%
|
11 545
-18%
|
8 363
-28%
|
24 070
+188%
|
22 887
-5%
|
|
| Equity | |||||||||||
| Common Stock |
107
|
109
|
154
|
157
|
0
|
171
|
171
|
171
|
171
|
171
|
|
| Retained Earnings |
427
|
259
|
332
|
506
|
43
|
760
|
1 736
|
1 372
|
4 543
|
4 010
|
|
| Additional Paid In Capital |
275
|
285
|
492
|
499
|
910
|
1 505
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
35
|
48
|
30
|
114
|
1 962
|
886
|
10
|
1 537
|
2 025
|
|
| Total Equity |
809
N/A
|
617
-24%
|
1 026
+66%
|
1 132
+10%
|
1 067
-6%
|
474
-56%
|
1 021
+116%
|
1 553
+52%
|
6 251
+303%
|
6 206
-1%
|
|
| Total Liabilities & Equity |
6 060
N/A
|
6 137
+1%
|
5 615
-9%
|
6 092
+9%
|
9 483
+56%
|
14 505
+53%
|
12 566
-13%
|
9 916
-21%
|
30 321
+206%
|
29 093
-4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
26
|
26
|
41
|
42
|
46
|
926
|
847
|
770
|
1 692
|
1 661
|
|