Knife River Corp
NYSE:KNF
Balance Sheet
Balance Sheet Decomposition
Knife River Corp
Knife River Corp
Balance Sheet
Knife River Corp
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
14
|
10
|
262
|
281
|
123
|
|
| Cash Equivalents |
14
|
10
|
262
|
281
|
123
|
|
| Total Receivables |
219
|
257
|
294
|
299
|
356
|
|
| Accounts Receivables |
185
|
212
|
257
|
266
|
356
|
|
| Other Receivables |
33
|
45
|
37
|
33
|
0
|
|
| Inventory |
291
|
323
|
320
|
380
|
436
|
|
| Other Current Assets |
19
|
18
|
38
|
28
|
46
|
|
| Total Current Assets |
543
|
609
|
914
|
988
|
961
|
|
| PP&E Net |
1 300
|
1 361
|
1 360
|
1 491
|
2 082
|
|
| PP&E Gross |
1 300
|
1 361
|
1 360
|
1 491
|
2 082
|
|
| Accumulated Depreciation |
1 097
|
1 174
|
1 265
|
1 364
|
1 480
|
|
| Intangible Assets |
16
|
13
|
11
|
29
|
33
|
|
| Goodwill |
276
|
275
|
274
|
297
|
520
|
|
| Long-Term Investments |
38
|
37
|
41
|
46
|
55
|
|
| Other Long-Term Assets |
8
|
0
|
0
|
0
|
0
|
|
| Other Assets |
276
|
275
|
274
|
297
|
520
|
|
| Total Assets |
2 182
N/A
|
2 294
+5%
|
2 600
+13%
|
2 851
+10%
|
3 650
+28%
|
|
| Liabilities | ||||||
| Accounts Payable |
83
|
87
|
108
|
141
|
146
|
|
| Accrued Liabilities |
116
|
131
|
181
|
168
|
187
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
108
|
238
|
7
|
10
|
12
|
|
| Other Current Liabilities |
51
|
60
|
51
|
50
|
34
|
|
| Total Current Liabilities |
357
|
517
|
347
|
370
|
378
|
|
| Long-Term Debt |
576
|
447
|
675
|
667
|
1 154
|
|
| Deferred Income Tax |
169
|
176
|
175
|
175
|
288
|
|
| Other Liabilities |
127
|
126
|
137
|
163
|
189
|
|
| Total Liabilities |
1 229
N/A
|
1 266
+3%
|
1 334
+5%
|
1 375
+3%
|
2 009
+46%
|
|
| Equity | ||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
430
|
495
|
666
|
868
|
1 025
|
|
| Additional Paid In Capital |
550
|
549
|
615
|
621
|
630
|
|
| Treasury Stock |
0
|
0
|
4
|
4
|
4
|
|
| Other Equity |
28
|
16
|
11
|
9
|
10
|
|
| Total Equity |
953
N/A
|
1 029
+8%
|
1 266
+23%
|
1 476
+17%
|
1 641
+11%
|
|
| Total Liabilities & Equity |
2 182
N/A
|
2 294
+5%
|
2 600
+13%
|
2 851
+10%
|
3 650
+28%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
57
|
57
|
57
|
57
|
57
|
|