Beach Energy Ltd
ASX:BPT
Balance Sheet
Balance Sheet Decomposition
Beach Energy Ltd
Beach Energy Ltd
Balance Sheet
Beach Energy Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
9
|
35
|
35
|
25
|
75
|
377
|
136
|
170
|
173
|
16
|
23
|
38
|
170
|
199
|
348
|
231
|
172
|
110
|
127
|
255
|
219
|
172
|
172
|
|
| Cash |
5
|
9
|
35
|
35
|
25
|
75
|
377
|
136
|
170
|
173
|
16
|
23
|
38
|
0
|
0
|
0
|
231
|
172
|
110
|
127
|
255
|
219
|
172
|
172
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
199
|
348
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
2
|
0
|
7
|
0
|
16
|
55
|
9
|
9
|
363
|
325
|
373
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
6
|
4
|
5
|
13
|
10
|
195
|
85
|
74
|
116
|
54
|
115
|
169
|
127
|
125
|
85
|
116
|
274
|
299
|
232
|
371
|
238
|
277
|
298
|
265
|
|
| Accounts Receivables |
6
|
4
|
5
|
12
|
10
|
195
|
83
|
74
|
115
|
54
|
112
|
165
|
112
|
119
|
84
|
116
|
272
|
299
|
231
|
371
|
238
|
252
|
280
|
265
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
3
|
4
|
15
|
7
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
24
|
18
|
0
|
|
| Inventory |
2
|
2
|
3
|
4
|
2
|
58
|
94
|
101
|
91
|
67
|
64
|
76
|
92
|
115
|
77
|
50
|
94
|
100
|
107
|
99
|
101
|
161
|
194
|
192
|
|
| Other Current Assets |
0
|
1
|
1
|
1
|
1
|
11
|
14
|
23
|
10
|
6
|
7
|
6
|
8
|
31
|
75
|
8
|
45
|
28
|
59
|
74
|
102
|
14
|
22
|
45
|
|
| Total Current Assets |
13
|
16
|
46
|
52
|
46
|
339
|
586
|
389
|
396
|
309
|
565
|
599
|
638
|
442
|
436
|
522
|
724
|
599
|
508
|
671
|
696
|
670
|
686
|
674
|
|
| PP&E Net |
39
|
49
|
65
|
95
|
310
|
1 015
|
1 082
|
1 246
|
1 210
|
1 219
|
1 490
|
1 677
|
1 855
|
1 342
|
1 169
|
1 241
|
3 195
|
3 109
|
3 542
|
3 847
|
4 242
|
5 072
|
4 639
|
4 285
|
|
| PP&E Gross |
39
|
49
|
65
|
95
|
310
|
1 015
|
1 082
|
1 246
|
1 210
|
1 219
|
1 490
|
1 677
|
1 855
|
1 342
|
1 169
|
1 241
|
3 195
|
3 109
|
3 542
|
3 847
|
4 242
|
5 072
|
4 639
|
4 285
|
|
| Accumulated Depreciation |
2
|
3
|
4
|
6
|
24
|
117
|
433
|
597
|
711
|
807
|
915
|
1 040
|
1 222
|
978
|
1 501
|
1 671
|
1 981
|
2 634
|
2 906
|
3 319
|
3 658
|
4 055
|
5 216
|
6 320
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
77
|
21
|
21
|
17
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
57
|
57
|
57
|
0
|
57
|
6
|
0
|
|
| Note Receivable |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
49
|
39
|
27
|
17
|
5
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
10
|
16
|
11
|
4
|
3
|
7
|
6
|
14
|
42
|
70
|
53
|
20
|
50
|
5
|
10
|
26
|
45
|
60
|
59
|
51
|
44
|
|
| Other Long-Term Assets |
6
|
5
|
6
|
3
|
13
|
66
|
62
|
67
|
64
|
55
|
80
|
87
|
92
|
0
|
1
|
80
|
69
|
80
|
34
|
0
|
0
|
0
|
91
|
262
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
57
|
57
|
57
|
0
|
57
|
6
|
0
|
|
| Total Assets |
58
N/A
|
71
+22%
|
118
+66%
|
161
+37%
|
385
+139%
|
1 431
+272%
|
1 734
+21%
|
1 705
-2%
|
1 677
-2%
|
1 588
-5%
|
2 148
+35%
|
2 405
+12%
|
2 655
+10%
|
1 836
-31%
|
1 626
-11%
|
1 893
+16%
|
4 077
+115%
|
3 914
-4%
|
4 215
+8%
|
4 679
+11%
|
5 102
+9%
|
5 895
+16%
|
5 499
-7%
|
5 282
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2
|
3
|
5
|
10
|
48
|
84
|
175
|
107
|
94
|
116
|
103
|
121
|
150
|
129
|
90
|
67
|
293
|
324
|
276
|
263
|
335
|
330
|
282
|
329
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
61
|
70
|
0
|
0
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
0
|
0
|
27
|
77
|
15
|
11
|
12
|
330
|
|
| Other Current Liabilities |
1
|
1
|
1
|
3
|
1
|
34
|
79
|
70
|
12
|
22
|
25
|
45
|
117
|
14
|
53
|
55
|
189
|
289
|
153
|
59
|
142
|
103
|
87
|
305
|
|
| Total Current Liabilities |
3
|
4
|
6
|
12
|
49
|
178
|
323
|
177
|
106
|
138
|
128
|
166
|
401
|
151
|
149
|
126
|
483
|
613
|
456
|
399
|
492
|
444
|
382
|
964
|
|
| Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
236
|
165
|
0
|
1
|
0
|
113
|
120
|
0
|
149
|
147
|
148
|
926
|
0
|
92
|
200
|
106
|
398
|
782
|
242
|
|
| Deferred Income Tax |
5
|
6
|
10
|
16
|
35
|
99
|
103
|
122
|
119
|
105
|
179
|
208
|
251
|
27
|
0
|
0
|
46
|
35
|
30
|
44
|
106
|
201
|
0
|
0
|
|
| Minority Interest |
0
|
2
|
4
|
4
|
0
|
0
|
0
|
0
|
1
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
3
|
4
|
16
|
90
|
71
|
73
|
79
|
72
|
117
|
129
|
132
|
155
|
255
|
217
|
785
|
891
|
817
|
948
|
859
|
974
|
1 023
|
916
|
|
| Total Liabilities |
11
N/A
|
16
+44%
|
24
+56%
|
37
+52%
|
102
+178%
|
604
+492%
|
662
+10%
|
372
-44%
|
307
-18%
|
321
+5%
|
536
+67%
|
622
+16%
|
784
+26%
|
482
-39%
|
551
+14%
|
491
-11%
|
2 239
+356%
|
1 540
-31%
|
1 395
-9%
|
1 591
+14%
|
1 562
-2%
|
2 017
+29%
|
2 187
+8%
|
2 122
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
122
|
124
|
156
|
171
|
296
|
752
|
944
|
950
|
993
|
1 001
|
1 200
|
1 214
|
1 240
|
1 250
|
1 549
|
1 559
|
1 859
|
1 861
|
1 861
|
1 860
|
1 862
|
1 863
|
1 864
|
1 865
|
|
| Retained Earnings |
74
|
68
|
62
|
46
|
13
|
75
|
127
|
382
|
378
|
263
|
413
|
543
|
598
|
47
|
547
|
187
|
28
|
506
|
964
|
1 233
|
1 688
|
2 022
|
1 457
|
1 302
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
3
|
10
|
10
|
3
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
28
|
23
|
68
|
70
|
16
|
7
|
8
|
5
|
5
|
11
|
8
|
9
|
8
|
|
| Total Equity |
48
N/A
|
56
+17%
|
94
+69%
|
125
+33%
|
283
+127%
|
827
+192%
|
1 072
+30%
|
1 333
+24%
|
1 370
+3%
|
1 267
-8%
|
1 612
+27%
|
1 783
+11%
|
1 871
+5%
|
1 355
-28%
|
1 075
-21%
|
1 402
+30%
|
1 838
+31%
|
2 374
+29%
|
2 820
+19%
|
3 088
+10%
|
3 540
+15%
|
3 878
+10%
|
3 313
-15%
|
3 160
-5%
|
|
| Total Liabilities & Equity |
58
N/A
|
71
+22%
|
118
+66%
|
161
+37%
|
385
+139%
|
1 431
+272%
|
1 734
+21%
|
1 705
-2%
|
1 677
-2%
|
1 588
-5%
|
2 148
+35%
|
2 405
+12%
|
2 655
+10%
|
1 836
-31%
|
1 626
-11%
|
1 893
+16%
|
4 077
+115%
|
3 914
-4%
|
4 215
+8%
|
4 679
+11%
|
5 102
+9%
|
5 895
+16%
|
5 499
-7%
|
5 282
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
197
|
197
|
313
|
341
|
551
|
913
|
1 054
|
1 067
|
1 124
|
1 135
|
1 276
|
1 289
|
1 313
|
1 321
|
1 891
|
1 904
|
2 277
|
2 278
|
2 280
|
2 278
|
2 279
|
2 279
|
2 280
|
2 280
|
|