Boart Longyear Group Ltd
ASX:BLY
Balance Sheet
Balance Sheet Decomposition
Boart Longyear Group Ltd
Boart Longyear Group Ltd
Balance Sheet
Boart Longyear Group Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
169
|
113
|
59
|
38
|
37
|
20
|
23
|
25
|
34
|
48
|
|
| Cash Equivalents |
169
|
113
|
59
|
38
|
37
|
20
|
23
|
25
|
34
|
48
|
|
| Total Receivables |
153
|
117
|
112
|
134
|
120
|
116
|
110
|
139
|
141
|
145
|
|
| Accounts Receivables |
120
|
94
|
93
|
122
|
108
|
101
|
97
|
121
|
127
|
131
|
|
| Other Receivables |
33
|
22
|
19
|
12
|
12
|
15
|
13
|
18
|
14
|
14
|
|
| Inventory |
241
|
166
|
165
|
174
|
165
|
163
|
158
|
208
|
226
|
223
|
|
| Other Current Assets |
19
|
16
|
20
|
20
|
15
|
14
|
11
|
16
|
16
|
19
|
|
| Total Current Assets |
582
|
413
|
356
|
366
|
337
|
313
|
302
|
388
|
417
|
435
|
|
| PP&E Net |
279
|
176
|
128
|
118
|
114
|
165
|
152
|
169
|
188
|
195
|
|
| PP&E Gross |
279
|
176
|
128
|
118
|
114
|
0
|
152
|
169
|
188
|
195
|
|
| Accumulated Depreciation |
643
|
607
|
538
|
544
|
497
|
0
|
615
|
550
|
524
|
495
|
|
| Intangible Assets |
77
|
54
|
44
|
34
|
38
|
28
|
32
|
31
|
34
|
56
|
|
| Goodwill |
102
|
100
|
100
|
101
|
104
|
104
|
105
|
105
|
104
|
119
|
|
| Note Receivable |
14
|
14
|
19
|
18
|
16
|
11
|
2
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
86
|
34
|
30
|
36
|
28
|
21
|
17
|
15
|
31
|
19
|
|
| Other Assets |
102
|
100
|
100
|
101
|
104
|
104
|
105
|
105
|
104
|
119
|
|
| Total Assets |
1 140
N/A
|
792
-31%
|
677
-15%
|
673
-1%
|
637
-5%
|
642
+1%
|
610
-5%
|
709
+16%
|
775
+9%
|
824
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
79
|
74
|
65
|
75
|
58
|
70
|
63
|
91
|
124
|
131
|
|
| Accrued Liabilities |
80
|
64
|
53
|
55
|
43
|
45
|
38
|
55
|
56
|
57
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
8
|
10
|
11
|
20
|
18
|
|
| Other Current Liabilities |
132
|
105
|
116
|
128
|
33
|
15
|
19
|
15
|
19
|
21
|
|
| Total Current Liabilities |
291
|
243
|
234
|
258
|
135
|
139
|
130
|
172
|
219
|
226
|
|
| Long-Term Debt |
716
|
690
|
735
|
642
|
720
|
793
|
868
|
179
|
190
|
233
|
|
| Deferred Income Tax |
18
|
15
|
19
|
13
|
18
|
17
|
19
|
21
|
22
|
25
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
2
|
3
|
|
| Other Liabilities |
45
|
25
|
26
|
19
|
79
|
75
|
62
|
66
|
62
|
48
|
|
| Total Liabilities |
1 070
N/A
|
972
-9%
|
1 014
+4%
|
932
-8%
|
954
+2%
|
1 024
+7%
|
1 080
+5%
|
438
-59%
|
492
+12%
|
529
+8%
|
|
| Equity | |||||||||||
| Common Stock |
1 159
|
1 262
|
1 264
|
1 469
|
1 469
|
1 469
|
1 469
|
674
|
674
|
674
|
|
| Retained Earnings |
996
|
1 312
|
1 471
|
1 616
|
1 659
|
1 722
|
1 819
|
277
|
261
|
242
|
|
| Other Equity |
93
|
131
|
131
|
112
|
127
|
129
|
120
|
126
|
130
|
137
|
|
| Total Equity |
70
N/A
|
180
N/A
|
338
-87%
|
259
+23%
|
317
-23%
|
382
-20%
|
470
-23%
|
271
N/A
|
283
+5%
|
295
+4%
|
|
| Total Liabilities & Equity |
1 140
N/A
|
792
-31%
|
677
-15%
|
673
-1%
|
637
-5%
|
642
+1%
|
610
-5%
|
709
+16%
|
775
+9%
|
824
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2
|
3
|
0
|
4
|
4
|
4
|
4
|
296
|
296
|
296
|
|
| Preferred Shares Outstanding |
0
|
434
|
434
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|