Liberty Oilfield Services Inc
NYSE:LBRT
Balance Sheet
Balance Sheet Decomposition
Liberty Oilfield Services Inc
Liberty Oilfield Services Inc
Balance Sheet
Liberty Oilfield Services 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
|
12
|
16
|
103
|
113
|
69
|
20
|
44
|
37
|
20
|
28
|
|
| Cash Equivalents |
0
|
12
|
16
|
103
|
113
|
69
|
20
|
44
|
37
|
20
|
28
|
|
| Total Receivables |
88
|
129
|
259
|
248
|
253
|
314
|
408
|
586
|
587
|
540
|
605
|
|
| Accounts Receivables |
82
|
124
|
255
|
233
|
243
|
314
|
408
|
586
|
570
|
536
|
605
|
|
| Other Receivables |
6
|
5
|
4
|
15
|
10
|
0
|
0
|
0
|
17
|
4
|
0
|
|
| Inventory |
17
|
28
|
56
|
60
|
89
|
119
|
135
|
215
|
206
|
203
|
188
|
|
| Other Current Assets |
3
|
6
|
21
|
50
|
35
|
66
|
68
|
113
|
124
|
85
|
57
|
|
| Total Current Assets |
107
|
174
|
352
|
461
|
489
|
567
|
630
|
957
|
954
|
849
|
878
|
|
| PP&E Net |
190
|
277
|
495
|
627
|
760
|
1 236
|
1 327
|
1 501
|
1 920
|
2 247
|
2 462
|
|
| PP&E Gross |
190
|
277
|
495
|
627
|
760
|
1 236
|
1 327
|
1 501
|
1 920
|
2 247
|
2 462
|
|
| Accumulated Depreciation |
77
|
118
|
199
|
307
|
456
|
623
|
863
|
1 142
|
1 502
|
1 918
|
1 968
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
54
|
7
|
7
|
7
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
15
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
71
|
|
| Other Long-Term Assets |
0
|
0
|
5
|
28
|
34
|
33
|
76
|
99
|
137
|
119
|
148
|
|
| Total Assets |
297
N/A
|
452
+52%
|
852
+89%
|
1 117
+31%
|
1 283
+15%
|
1 890
+47%
|
2 041
+8%
|
2 576
+26%
|
3 034
+18%
|
3 296
+9%
|
3 558
+8%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
29
|
43
|
67
|
81
|
118
|
193
|
289
|
327
|
299
|
355
|
367
|
|
| Accrued Liabilities |
24
|
76
|
144
|
139
|
125
|
142
|
266
|
306
|
289
|
235
|
255
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
23
|
13
|
0
|
0
|
24
|
21
|
10
|
12
|
40
|
67
|
99
|
|
| Other Current Liabilities |
0
|
0
|
9
|
0
|
0
|
0
|
5
|
4
|
12
|
10
|
0
|
|
| Total Current Liabilities |
76
|
132
|
221
|
220
|
267
|
356
|
569
|
650
|
639
|
667
|
720
|
|
| Long-Term Debt |
87
|
91
|
196
|
106
|
131
|
117
|
126
|
240
|
274
|
394
|
455
|
|
| Deferred Income Tax |
0
|
0
|
0
|
33
|
20
|
0
|
1
|
1
|
102
|
138
|
196
|
|
| Minority Interest |
0
|
0
|
0
|
308
|
227
|
159
|
17
|
2
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
17
|
85
|
107
|
115
|
188
|
177
|
119
|
109
|
|
| Total Liabilities |
163
N/A
|
223
+37%
|
417
+87%
|
683
+64%
|
729
+7%
|
739
+1%
|
827
+12%
|
1 081
+31%
|
1 192
+10%
|
1 318
+11%
|
1 479
+12%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
43
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
0
|
0
|
0
|
119
|
143
|
23
|
156
|
235
|
752
|
1 020
|
1 113
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
313
|
411
|
1 126
|
1 368
|
1 266
|
1 093
|
977
|
978
|
|
| Other Equity |
134
|
229
|
393
|
0
|
0
|
0
|
0
|
7
|
6
|
20
|
14
|
|
| Total Equity |
134
N/A
|
229
+71%
|
435
+90%
|
433
-1%
|
555
+28%
|
1 151
+107%
|
1 213
+5%
|
1 495
+23%
|
1 841
+23%
|
1 979
+7%
|
2 079
+5%
|
|
| Total Liabilities & Equity |
297
N/A
|
452
+52%
|
852
+89%
|
1 117
+31%
|
1 283
+15%
|
1 890
+47%
|
2 041
+8%
|
2 576
+26%
|
3 034
+18%
|
3 296
+9%
|
3 558
+8%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
116
|
116
|
118
|
114
|
113
|
180
|
186
|
179
|
167
|
162
|
162
|
|