Gibson Energy Inc
TSX:GEI
Balance Sheet
Balance Sheet Decomposition
Gibson Energy Inc
Gibson Energy Inc
Balance Sheet
Gibson Energy Inc
| 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 |
7
|
65
|
61
|
97
|
132
|
83
|
60
|
32
|
95
|
47
|
54
|
63
|
84
|
144
|
57
|
56
|
|
| Cash Equivalents |
7
|
65
|
61
|
97
|
132
|
83
|
60
|
32
|
95
|
47
|
54
|
63
|
84
|
144
|
57
|
56
|
|
| Short-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
8
|
9
|
9
|
6
|
0
|
0
|
0
|
|
| Total Receivables |
412
|
446
|
483
|
598
|
634
|
378
|
430
|
500
|
278
|
433
|
330
|
677
|
466
|
639
|
674
|
492
|
|
| Accounts Receivables |
337
|
380
|
464
|
579
|
595
|
352
|
409
|
479
|
272
|
410
|
320
|
648
|
446
|
604
|
661
|
466
|
|
| Other Receivables |
74
|
66
|
19
|
19
|
39
|
27
|
21
|
21
|
6
|
23
|
10
|
28
|
21
|
35
|
13
|
27
|
|
| Inventory |
198
|
180
|
152
|
156
|
155
|
108
|
145
|
170
|
86
|
137
|
163
|
255
|
258
|
247
|
220
|
145
|
|
| Other Current Assets |
41
|
15
|
25
|
28
|
44
|
27
|
291
|
24
|
227
|
60
|
29
|
12
|
14
|
37
|
26
|
21
|
|
| Total Current Assets |
658
|
706
|
721
|
880
|
966
|
596
|
928
|
728
|
687
|
685
|
585
|
1 006
|
822
|
1 067
|
978
|
714
|
|
| PP&E Net |
630
|
789
|
1 039
|
1 120
|
1 495
|
1 771
|
1 643
|
1 620
|
1 523
|
1 654
|
1 733
|
1 665
|
1 604
|
2 989
|
3 153
|
3 114
|
|
| PP&E Gross |
630
|
789
|
1 039
|
1 120
|
1 495
|
1 771
|
1 643
|
1 620
|
1 523
|
1 654
|
1 733
|
1 665
|
1 604
|
2 989
|
3 153
|
3 114
|
|
| Accumulated Depreciation |
118
|
183
|
270
|
401
|
556
|
773
|
847
|
972
|
605
|
683
|
872
|
987
|
1 091
|
1 161
|
1 238
|
1 348
|
|
| Intangible Assets |
152
|
130
|
234
|
202
|
192
|
145
|
66
|
34
|
42
|
34
|
36
|
34
|
29
|
116
|
104
|
78
|
|
| Goodwill |
496
|
514
|
709
|
726
|
784
|
671
|
455
|
382
|
362
|
361
|
360
|
360
|
362
|
410
|
418
|
413
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
2
|
0
|
164
|
192
|
186
|
183
|
178
|
|
| Long-Term Investments |
20
|
44
|
78
|
93
|
94
|
93
|
118
|
118
|
154
|
202
|
315
|
173
|
165
|
161
|
135
|
133
|
|
| Other Long-Term Assets |
24
|
22
|
15
|
28
|
43
|
6
|
52
|
79
|
37
|
40
|
38
|
29
|
21
|
18
|
0
|
0
|
|
| Other Assets |
496
|
514
|
709
|
726
|
784
|
671
|
455
|
382
|
362
|
361
|
360
|
360
|
362
|
410
|
418
|
413
|
|
| Total Assets |
1 981
N/A
|
2 204
+11%
|
2 797
+27%
|
3 049
+9%
|
3 573
+17%
|
3 283
-8%
|
3 261
-1%
|
2 964
-9%
|
2 810
-5%
|
2 977
+6%
|
3 067
+3%
|
3 432
+12%
|
3 195
-7%
|
4 947
+55%
|
4 972
+0%
|
4 630
-7%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
295
|
319
|
356
|
457
|
446
|
322
|
377
|
414
|
247
|
369
|
339
|
630
|
530
|
661
|
795
|
442
|
|
| Accrued Liabilities |
28
|
30
|
33
|
67
|
84
|
61
|
65
|
59
|
86
|
44
|
37
|
31
|
29
|
62
|
61
|
61
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
44
|
7
|
38
|
0
|
0
|
35
|
0
|
0
|
36
|
36
|
31
|
30
|
37
|
28
|
346
|
18
|
|
| Other Current Liabilities |
131
|
128
|
114
|
99
|
108
|
91
|
124
|
82
|
221
|
139
|
124
|
105
|
89
|
206
|
148
|
160
|
|
| Total Current Liabilities |
497
|
484
|
542
|
622
|
638
|
510
|
565
|
555
|
590
|
589
|
531
|
797
|
686
|
957
|
1 349
|
681
|
|
| Long-Term Debt |
718
|
621
|
601
|
758
|
1 165
|
1 291
|
1 359
|
1 208
|
1 205
|
1 339
|
1 521
|
1 713
|
1 681
|
2 746
|
2 301
|
2 763
|
|
| Deferred Income Tax |
172
|
142
|
206
|
194
|
191
|
146
|
102
|
101
|
78
|
84
|
92
|
94
|
108
|
136
|
140
|
173
|
|
| Other Liabilities |
50
|
105
|
140
|
107
|
151
|
169
|
178
|
190
|
179
|
203
|
244
|
184
|
147
|
197
|
209
|
192
|
|
| Total Liabilities |
1 436
N/A
|
1 351
-6%
|
1 489
+10%
|
1 681
+13%
|
2 146
+28%
|
2 116
-1%
|
2 204
+4%
|
2 054
-7%
|
2 051
0%
|
2 216
+8%
|
2 388
+8%
|
2 788
+17%
|
2 622
-6%
|
4 034
+54%
|
3 999
-1%
|
3 809
-5%
|
|
| Equity | |||||||||||||||||
| Common Stock |
665
|
1 083
|
1 543
|
1 585
|
1 634
|
1 672
|
1 909
|
1 932
|
1 955
|
1 974
|
1 977
|
1 997
|
1 965
|
2 341
|
2 372
|
2 388
|
|
| Retained Earnings |
127
|
248
|
238
|
267
|
324
|
765
|
1 107
|
1 251
|
1 290
|
1 299
|
1 383
|
1 443
|
1 500
|
1 542
|
1 657
|
1 741
|
|
| Additional Paid In Capital |
14
|
21
|
11
|
16
|
24
|
35
|
47
|
49
|
45
|
46
|
62
|
66
|
60
|
65
|
61
|
61
|
|
| Other Equity |
7
|
4
|
9
|
34
|
93
|
225
|
208
|
181
|
49
|
40
|
24
|
24
|
48
|
49
|
197
|
113
|
|
| Total Equity |
545
N/A
|
853
+57%
|
1 308
+53%
|
1 369
+5%
|
1 427
+4%
|
1 167
-18%
|
1 057
-9%
|
911
-14%
|
758
-17%
|
761
+0%
|
680
-11%
|
644
-5%
|
573
-11%
|
912
+59%
|
972
+7%
|
821
-16%
|
|
| Total Liabilities & Equity |
1 981
N/A
|
2 204
+11%
|
2 797
+27%
|
3 049
+9%
|
3 573
+17%
|
3 283
-8%
|
3 261
-1%
|
2 964
-9%
|
2 810
-5%
|
2 977
+6%
|
3 067
+3%
|
3 432
+12%
|
3 195
-7%
|
4 947
+55%
|
4 972
+0%
|
4 630
-7%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
62
|
97
|
120
|
122
|
125
|
126
|
142
|
143
|
145
|
146
|
146
|
147
|
143
|
162
|
163
|
164
|
|
| Preferred Shares Outstanding |
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|