Savannah Energy PLC
LSE:SAVE
Balance Sheet
Balance Sheet Decomposition
Savannah Energy PLC
Current Assets | 420.7m |
Cash & Short-Term Investments | 135.7m |
Receivables | 243.3m |
Other Current Assets | 41.8m |
Non-Current Assets | 1.1B |
Long-Term Investments | 142.1m |
PP&E | 511.6m |
Intangibles | 175m |
Other Non-Current Assets | 267.7m |
Current Liabilities | 665.9m |
Accounts Payable | 28.6m |
Accrued Liabilities | 150.2m |
Other Current Liabilities | 487.1m |
Non-Current Liabilities | 561.6m |
Long-Term Debt | 158.8m |
Other Non-Current Liabilities | 402.8m |
Balance Sheet
Savannah Energy PLC
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
17
|
8
|
23
|
15
|
2
|
46
|
104
|
153
|
241
|
|
Cash Equivalents |
17
|
8
|
23
|
15
|
2
|
46
|
104
|
153
|
241
|
|
Total Receivables |
1
|
0
|
5
|
4
|
22
|
100
|
120
|
133
|
199
|
|
Accounts Receivables |
1
|
0
|
0
|
1
|
0
|
50
|
114
|
128
|
177
|
|
Other Receivables |
0
|
0
|
5
|
2
|
22
|
50
|
6
|
5
|
22
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
4
|
3
|
4
|
40
|
|
Other Current Assets |
0
|
0
|
1
|
0
|
0
|
7
|
2
|
99
|
40
|
|
Total Current Assets |
19
|
8
|
29
|
19
|
24
|
157
|
230
|
388
|
521
|
|
PP&E Net |
43
|
81
|
98
|
115
|
153
|
777
|
778
|
734
|
627
|
|
PP&E Gross |
43
|
0
|
98
|
115
|
153
|
777
|
778
|
734
|
627
|
|
Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
10
|
45
|
81
|
119
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
|
Note Receivable |
0
|
0
|
0
|
0
|
89
|
0
|
1
|
1
|
7
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
211
|
199
|
225
|
235
|
|
Total Assets |
62
N/A
|
90
+45%
|
127
+42%
|
134
+5%
|
266
+99%
|
1 145
+330%
|
1 207
+5%
|
1 349
+12%
|
1 760
+31%
|
|
Liabilities | ||||||||||
Accounts Payable |
1
|
1
|
1
|
9
|
21
|
49
|
41
|
31
|
159
|
|
Accrued Liabilities |
2
|
0
|
7
|
9
|
2
|
78
|
95
|
157
|
172
|
|
Short-Term Debt |
0
|
0
|
0
|
13
|
15
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
72
|
91
|
417
|
545
|
|
Other Current Liabilities |
0
|
1
|
1
|
0
|
1
|
15
|
26
|
38
|
90
|
|
Total Current Liabilities |
2
|
1
|
9
|
31
|
38
|
213
|
252
|
643
|
966
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
466
|
432
|
114
|
106
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
|
Minority Interest |
0
|
0
|
0
|
0
|
1
|
3
|
3
|
14
|
11
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
235
|
296
|
285
|
417
|
|
Total Liabilities |
2
N/A
|
1
-52%
|
8
+645%
|
30
+268%
|
38
+25%
|
911
+2 303%
|
978
+7%
|
1 056
+8%
|
1 527
+45%
|
|
Equity | ||||||||||
Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
Retained Earnings |
15
|
21
|
29
|
55
|
227
|
171
|
166
|
166
|
106
|
|
Additional Paid In Capital |
74
|
109
|
147
|
158
|
1
|
62
|
63
|
126
|
125
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
59
N/A
|
88
+49%
|
119
+34%
|
103
-13%
|
228
+121%
|
234
+3%
|
230
-2%
|
293
+28%
|
233
-20%
|
|
Total Liabilities & Equity |
62
N/A
|
90
+45%
|
127
+42%
|
134
+5%
|
266
+99%
|
1 145
+330%
|
1 207
+5%
|
1 349
+12%
|
1 760
+31%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
131
|
193
|
275
|
302
|
817
|
996
|
954
|
954
|
1 248
|