Coterra Energy Inc
NYSE:CTRA
Balance Sheet
Balance Sheet Decomposition
Coterra Energy Inc
Coterra Energy Inc
Balance Sheet
Coterra Energy Inc
| 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 |
0
|
499
|
480
|
2
|
200
|
140
|
1 036
|
673
|
956
|
2 038
|
114
|
|
| Cash Equivalents |
0
|
499
|
480
|
2
|
200
|
140
|
1 036
|
673
|
956
|
2 038
|
114
|
|
| Total Receivables |
88
|
201
|
273
|
472
|
339
|
221
|
1 037
|
1 310
|
894
|
971
|
1 409
|
|
| Accounts Receivables |
85
|
186
|
215
|
362
|
208
|
214
|
1 003
|
1 173
|
839
|
951
|
1 179
|
|
| Other Receivables |
4
|
16
|
58
|
110
|
131
|
7
|
34
|
137
|
55
|
20
|
230
|
|
| Inventory |
67
|
13
|
8
|
11
|
14
|
15
|
39
|
63
|
59
|
46
|
48
|
|
| Other Current Assets |
27
|
3
|
4
|
60
|
15
|
39
|
24
|
165
|
106
|
266
|
278
|
|
| Total Current Assets |
182
|
716
|
765
|
545
|
568
|
416
|
2 136
|
2 211
|
2 015
|
3 321
|
1 849
|
|
| PP&E Net |
1 493
|
4 250
|
3 072
|
3 464
|
3 892
|
4 078
|
17 692
|
17 861
|
18 270
|
18 141
|
22 240
|
|
| PP&E Gross |
1 493
|
4 250
|
3 072
|
3 464
|
3 892
|
4 078
|
17 692
|
17 861
|
18 270
|
18 141
|
22 240
|
|
| Accumulated Depreciation |
903
|
3 720
|
2 135
|
2 543
|
2 891
|
3 166
|
3 836
|
5 405
|
7 034
|
8 839
|
11 169
|
|
| Intangible Assets |
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
130
|
86
|
163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
28
|
27
|
804
|
19
|
27
|
29
|
72
|
82
|
130
|
163
|
152
|
|
| Total Assets |
1 715
N/A
|
5 123
+199%
|
4 727
-8%
|
4 199
-11%
|
4 487
+7%
|
4 524
+1%
|
19 900
+340%
|
20 154
+1%
|
20 415
+1%
|
21 625
+6%
|
24 241
+12%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
33
|
27
|
8
|
30
|
22
|
13
|
94
|
27
|
60
|
59
|
90
|
|
| Accrued Liabilities |
61
|
98
|
154
|
159
|
164
|
144
|
544
|
642
|
558
|
613
|
713
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
304
|
0
|
87
|
188
|
14
|
6
|
581
|
7
|
250
|
|
| Other Current Liabilities |
35
|
133
|
164
|
98
|
55
|
45
|
568
|
518
|
461
|
457
|
504
|
|
| Total Current Liabilities |
128
|
258
|
630
|
287
|
328
|
390
|
1 220
|
1 193
|
1 660
|
1 136
|
1 557
|
|
| Long-Term Debt |
0
|
1 521
|
1 218
|
1 226
|
1 133
|
946
|
3 132
|
2 192
|
1 592
|
3 535
|
3 568
|
|
| Deferred Income Tax |
68
|
579
|
227
|
459
|
702
|
774
|
3 101
|
3 339
|
3 413
|
3 274
|
3 703
|
|
| Other Liabilities |
305
|
197
|
128
|
139
|
173
|
197
|
659
|
760
|
703
|
550
|
567
|
|
| Total Liabilities |
502
N/A
|
2 555
+409%
|
2 203
-14%
|
2 111
-4%
|
2 336
+11%
|
2 308
-1%
|
8 112
+251%
|
7 484
-8%
|
7 368
-2%
|
8 495
+15%
|
9 395
+11%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
48
|
48
|
48
|
48
|
48
|
139
|
88
|
83
|
82
|
84
|
|
| Retained Earnings |
560
|
1 099
|
1 162
|
1 608
|
2 143
|
2 184
|
2 563
|
4 636
|
5 366
|
5 857
|
6 894
|
|
| Additional Paid In Capital |
0
|
1 727
|
1 742
|
1 763
|
1 782
|
1 804
|
10 911
|
7 933
|
7 587
|
7 179
|
7 854
|
|
| Treasury Stock |
0
|
307
|
431
|
1 335
|
1 823
|
1 823
|
1 826
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 774
|
1
|
2
|
4
|
1
|
2
|
1
|
13
|
11
|
12
|
14
|
|
| Total Equity |
1 214
N/A
|
2 568
+112%
|
2 524
-2%
|
2 088
-17%
|
2 151
+3%
|
2 216
+3%
|
11 788
+432%
|
12 670
+7%
|
13 047
+3%
|
13 130
+1%
|
14 846
+13%
|
|
| Total Liabilities & Equity |
1 715
N/A
|
5 123
+199%
|
4 727
-8%
|
4 199
-11%
|
4 487
+7%
|
4 524
+1%
|
19 900
+340%
|
20 154
+1%
|
20 415
+1%
|
21 625
+6%
|
24 241
+12%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
30
|
465
|
461
|
423
|
398
|
399
|
814
|
768
|
751
|
735
|
760
|
|