Gulf Marine Services PLC
LSE:GMS
Balance Sheet
Balance Sheet Decomposition
Gulf Marine Services PLC
Gulf Marine Services PLC
Balance Sheet
Gulf Marine Services PLC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
4
|
2
|
47
|
60
|
61
|
62
|
39
|
11
|
8
|
4
|
8
|
12
|
9
|
40
|
|
| Cash |
4
|
2
|
47
|
60
|
61
|
62
|
39
|
11
|
8
|
4
|
8
|
12
|
9
|
40
|
|
| Total Receivables |
28
|
35
|
39
|
43
|
56
|
22
|
16
|
37
|
27
|
27
|
44
|
34
|
33
|
30
|
|
| Accounts Receivables |
27
|
33
|
38
|
43
|
56
|
21
|
14
|
36
|
25
|
26
|
43
|
34
|
33
|
30
|
|
| Other Receivables |
1
|
2
|
1
|
1
|
0
|
0
|
2
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
|
| Other Current Assets |
11
|
3
|
6
|
7
|
4
|
2
|
2
|
5
|
13
|
5
|
5
|
4
|
4
|
2
|
|
| Total Current Assets |
43
|
40
|
91
|
110
|
121
|
86
|
57
|
53
|
48
|
36
|
57
|
54
|
47
|
75
|
|
| PP&E Net |
394
|
457
|
491
|
619
|
803
|
857
|
807
|
801
|
722
|
619
|
617
|
605
|
621
|
608
|
|
| PP&E Gross |
394
|
457
|
491
|
619
|
803
|
857
|
807
|
801
|
722
|
619
|
617
|
605
|
621
|
608
|
|
| Accumulated Depreciation |
67
|
81
|
96
|
112
|
134
|
183
|
178
|
198
|
252
|
356
|
366
|
384
|
378
|
387
|
|
| Intangible Assets |
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
3
|
1
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
439
N/A
|
499
+14%
|
586
+18%
|
730
+24%
|
924
+27%
|
943
+2%
|
866
-8%
|
855
-1%
|
770
-10%
|
654
-15%
|
674
+3%
|
659
-2%
|
668
+1%
|
683
+2%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
13
|
14
|
8
|
13
|
7
|
5
|
6
|
9
|
12
|
12
|
9
|
15
|
49
|
57
|
|
| Accrued Liabilities |
5
|
5
|
12
|
17
|
24
|
21
|
18
|
9
|
16
|
9
|
10
|
12
|
16
|
15
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
51
|
59
|
17
|
65
|
73
|
62
|
20
|
392
|
401
|
33
|
28
|
32
|
43
|
43
|
|
| Other Current Liabilities |
8
|
6
|
6
|
5
|
6
|
6
|
5
|
7
|
10
|
6
|
6
|
11
|
26
|
23
|
|
| Total Current Liabilities |
77
|
83
|
43
|
100
|
110
|
94
|
50
|
437
|
438
|
61
|
53
|
69
|
99
|
101
|
|
| Long-Term Debt |
214
|
218
|
357
|
268
|
387
|
402
|
392
|
0
|
0
|
381
|
355
|
300
|
236
|
197
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Other Liabilities |
8
|
11
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
6
|
4
|
2
|
2
|
3
|
|
| Total Liabilities |
301
N/A
|
312
+4%
|
403
+29%
|
371
-8%
|
501
+35%
|
499
0%
|
445
-11%
|
441
-1%
|
442
+0%
|
449
+2%
|
414
-8%
|
373
-10%
|
341
-9%
|
303
-11%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
77
|
30
|
30
|
31
|
|
| Retained Earnings |
67
|
115
|
104
|
198
|
264
|
286
|
263
|
257
|
172
|
48
|
79
|
104
|
145
|
183
|
|
| Additional Paid In Capital |
71
|
71
|
79
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
108
|
155
|
155
|
168
|
|
| Other Equity |
0
|
0
|
1
|
0
|
1
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
|
| Total Equity |
138
N/A
|
186
+35%
|
183
-2%
|
359
+96%
|
423
+18%
|
444
+5%
|
421
-5%
|
415
-1%
|
328
-21%
|
205
-37%
|
261
+27%
|
286
+10%
|
328
+15%
|
380
+16%
|
|
| Total Liabilities & Equity |
439
N/A
|
499
+14%
|
586
+18%
|
730
+24%
|
924
+27%
|
943
+2%
|
866
-8%
|
855
-1%
|
770
-10%
|
654
-15%
|
674
+3%
|
659
-2%
|
668
+1%
|
683
+2%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
528
|
528
|
528
|
528
|
528
|
528
|
528
|
529
|
530
|
530
|
1 016
|
1 016
|
1 016
|
1 070
|
|