d'Amico International Shipping SA
MIL:DIS
Balance Sheet
Balance Sheet Decomposition
d'Amico International Shipping SA
d'Amico International Shipping SA
Balance Sheet
d'Amico International Shipping SA
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | 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 |
8
|
11
|
14
|
25
|
42
|
92
|
68
|
51
|
118
|
35
|
68
|
45
|
32
|
30
|
32
|
34
|
62
|
43
|
118
|
111
|
165
|
184
|
|
| Cash Equivalents |
8
|
11
|
14
|
25
|
42
|
92
|
68
|
51
|
118
|
35
|
68
|
45
|
32
|
30
|
32
|
34
|
62
|
43
|
118
|
111
|
165
|
184
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
7
|
5
|
3
|
9
|
0
|
0
|
0
|
|
| Total Receivables |
37
|
29
|
39
|
36
|
144
|
85
|
46
|
24
|
27
|
27
|
51
|
35
|
40
|
64
|
38
|
35
|
34
|
32
|
90
|
72
|
46
|
29
|
|
| Accounts Receivables |
37
|
29
|
39
|
36
|
144
|
85
|
41
|
23
|
27
|
26
|
49
|
34
|
40
|
64
|
35
|
34
|
29
|
31
|
86
|
65
|
43
|
25
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
3
|
1
|
6
|
2
|
3
|
7
|
3
|
4
|
|
| Inventory |
1
|
5
|
5
|
9
|
7
|
15
|
21
|
18
|
20
|
15
|
12
|
10
|
13
|
15
|
13
|
10
|
9
|
12
|
18
|
14
|
15
|
15
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
10
|
30
|
31
|
13
|
9
|
1
|
22
|
67
|
80
|
14
|
66
|
4
|
15
|
2
|
8
|
26
|
8
|
|
| Total Current Assets |
46
|
44
|
58
|
70
|
193
|
202
|
165
|
123
|
178
|
86
|
132
|
112
|
152
|
189
|
116
|
152
|
114
|
105
|
236
|
205
|
252
|
236
|
|
| PP&E Net |
207
|
318
|
366
|
431
|
531
|
523
|
544
|
548
|
499
|
529
|
647
|
771
|
811
|
793
|
911
|
958
|
902
|
821
|
809
|
794
|
802
|
791
|
|
| PP&E Gross |
207
|
318
|
366
|
431
|
531
|
523
|
544
|
548
|
499
|
529
|
647
|
771
|
811
|
793
|
911
|
958
|
902
|
821
|
809
|
794
|
802
|
791
|
|
| Accumulated Depreciation |
15
|
36
|
51
|
68
|
99
|
135
|
163
|
194
|
285
|
259
|
194
|
204
|
178
|
216
|
228
|
229
|
271
|
278
|
289
|
341
|
335
|
330
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
25
|
27
|
26
|
31
|
13
|
8
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
12
|
10
|
9
|
2
|
1
|
0
|
|
| Total Assets |
253
N/A
|
362
+43%
|
424
+17%
|
501
+18%
|
724
+45%
|
725
+0%
|
710
-2%
|
670
-6%
|
677
+1%
|
616
-9%
|
805
+31%
|
910
+13%
|
989
+9%
|
1 013
+2%
|
1 040
+3%
|
1 132
+9%
|
1 033
-9%
|
936
-9%
|
1 055
+13%
|
1 002
-5%
|
1 055
+5%
|
1 027
-3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
35
|
42
|
47
|
53
|
38
|
49
|
31
|
32
|
25
|
41
|
42
|
43
|
34
|
23
|
24
|
25
|
16
|
15
|
12
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
10
|
3
|
2
|
3
|
3
|
7
|
5
|
7
|
7
|
2
|
2
|
2
|
3
|
23
|
14
|
25
|
|
| 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
|
|
| Current Portion of Long-Term Debt |
116
|
126
|
54
|
0
|
6
|
47
|
11
|
15
|
28
|
16
|
59
|
87
|
125
|
132
|
101
|
115
|
90
|
103
|
123
|
49
|
59
|
23
|
|
| Other Current Liabilities |
16
|
15
|
30
|
4
|
17
|
16
|
18
|
16
|
15
|
13
|
21
|
10
|
19
|
12
|
11
|
37
|
12
|
8
|
6
|
5
|
5
|
8
|
|
| Total Current Liabilities |
132
|
141
|
84
|
40
|
65
|
110
|
92
|
72
|
94
|
62
|
115
|
129
|
190
|
193
|
163
|
189
|
127
|
138
|
157
|
93
|
94
|
68
|
|
| Long-Term Debt |
108
|
161
|
188
|
179
|
272
|
261
|
285
|
283
|
289
|
237
|
351
|
381
|
427
|
421
|
535
|
584
|
533
|
464
|
416
|
288
|
224
|
185
|
|
| Deferred Income Tax |
3
|
6
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
15
|
8
|
5
|
5
|
7
|
6
|
2
|
3
|
3
|
4
|
3
|
|
| Total Liabilities |
246
N/A
|
308
+25%
|
282
-9%
|
218
-23%
|
336
+54%
|
372
+10%
|
376
+1%
|
355
-6%
|
383
+8%
|
299
-22%
|
470
+57%
|
525
+12%
|
626
+19%
|
619
-1%
|
702
+14%
|
780
+11%
|
667
-14%
|
604
-9%
|
576
-5%
|
384
-33%
|
321
-16%
|
257
-20%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
150
|
150
|
150
|
150
|
150
|
36
|
36
|
42
|
42
|
43
|
65
|
65
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
|
| Retained Earnings |
6
|
54
|
142
|
133
|
238
|
204
|
183
|
166
|
6
|
28
|
26
|
80
|
67
|
30
|
27
|
57
|
40
|
78
|
57
|
250
|
379
|
417
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
269
|
269
|
283
|
283
|
273
|
317
|
317
|
369
|
369
|
369
|
369
|
327
|
327
|
327
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
26
|
36
|
36
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
1
|
0
|
3
|
6
|
2
|
9
|
5
|
2
|
1
|
|
| Total Equity |
7
N/A
|
54
+712%
|
142
+165%
|
283
+99%
|
388
+37%
|
354
-9%
|
333
-6%
|
316
-5%
|
294
-7%
|
317
+8%
|
335
+6%
|
385
+15%
|
363
-6%
|
394
+9%
|
337
-14%
|
352
+4%
|
366
+4%
|
332
-9%
|
478
+44%
|
618
+29%
|
733
+19%
|
770
+5%
|
|
| Total Liabilities & Equity |
253
N/A
|
362
+43%
|
424
+17%
|
501
+18%
|
724
+45%
|
725
+0%
|
710
-2%
|
670
-6%
|
677
+1%
|
616
-9%
|
805
+31%
|
910
+13%
|
989
+9%
|
1 013
+2%
|
1 040
+3%
|
1 132
+9%
|
1 033
-9%
|
936
-9%
|
1 055
+13%
|
1 002
-5%
|
1 055
+5%
|
1 027
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
192
|
192
|
192
|
188
|
186
|
186
|
186
|
185
|
420
|
420
|
493
|
493
|
498
|
733
|
733
|
1 233
|
123
|
122
|
122
|
121
|
119
|
119
|
|