New Fortress Energy Inc
NASDAQ:NFE
Balance Sheet
Balance Sheet Decomposition
New Fortress Energy Inc
New Fortress Energy Inc
Balance Sheet
New Fortress Energy Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
181
|
85
|
78
|
27
|
602
|
188
|
676
|
155
|
493
|
|
| Cash Equivalents |
181
|
85
|
78
|
27
|
602
|
188
|
676
|
155
|
493
|
|
| Total Receivables |
17
|
21
|
30
|
51
|
80
|
248
|
326
|
432
|
479
|
|
| Accounts Receivables |
16
|
19
|
29
|
50
|
80
|
216
|
288
|
351
|
381
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
0
|
32
|
38
|
81
|
98
|
|
| Inventory |
8
|
11
|
16
|
63
|
23
|
37
|
39
|
114
|
103
|
|
| Other Current Assets |
7
|
39
|
30
|
70
|
57
|
113
|
347
|
279
|
535
|
|
| Total Current Assets |
212
|
155
|
154
|
211
|
762
|
585
|
1 387
|
980
|
1 610
|
|
| PP&E Net |
75
|
105
|
349
|
659
|
990
|
3 492
|
4 913
|
8 418
|
10 036
|
|
| PP&E Gross |
75
|
105
|
349
|
659
|
990
|
3 492
|
4 913
|
8 418
|
10 036
|
|
| Accumulated Depreciation |
2
|
6
|
9
|
17
|
63
|
143
|
250
|
397
|
461
|
|
| Intangible Assets |
0
|
0
|
43
|
44
|
46
|
143
|
86
|
52
|
180
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
760
|
777
|
777
|
766
|
|
| Note Receivable |
92
|
94
|
92
|
91
|
38
|
639
|
33
|
20
|
20
|
|
| Long-Term Investments |
3
|
6
|
4
|
3
|
0
|
1 201
|
410
|
145
|
0
|
|
| Other Long-Term Assets |
6
|
21
|
58
|
117
|
73
|
57
|
99
|
109
|
255
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
760
|
777
|
777
|
766
|
|
| Total Assets |
389
N/A
|
381
-2%
|
699
+83%
|
1 124
+61%
|
1 908
+70%
|
6 877
+260%
|
7 705
+12%
|
10 501
+36%
|
12 867
+23%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
5
|
6
|
43
|
12
|
21
|
68
|
80
|
549
|
474
|
|
| Accrued Liabilities |
10
|
18
|
68
|
55
|
126
|
287
|
1 207
|
608
|
516
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
182
|
180
|
|
| Current Portion of Long-Term Debt |
6
|
6
|
272
|
0
|
0
|
101
|
69
|
139
|
363
|
|
| Other Current Liabilities |
3
|
2
|
22
|
36
|
44
|
106
|
53
|
228
|
175
|
|
| Total Current Liabilities |
25
|
32
|
405
|
102
|
191
|
563
|
1 409
|
1 706
|
1 707
|
|
| Long-Term Debt |
75
|
69
|
0
|
619
|
1 240
|
3 773
|
4 488
|
6 526
|
8 359
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
270
|
26
|
44
|
73
|
|
| Minority Interest |
0
|
0
|
14
|
303
|
8
|
203
|
152
|
138
|
123
|
|
| Other Liabilities |
1
|
1
|
12
|
15
|
100
|
278
|
340
|
446
|
638
|
|
| Total Liabilities |
100
N/A
|
102
+3%
|
431
+321%
|
1 039
+141%
|
1 541
+48%
|
5 085
+230%
|
6 415
+26%
|
8 861
+38%
|
10 900
+23%
|
|
| Equity | ||||||||||
| Common Stock |
337
|
407
|
427
|
131
|
2
|
2
|
2
|
2
|
93
|
|
| Retained Earnings |
49
|
80
|
158
|
46
|
230
|
132
|
62
|
528
|
196
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
595
|
1 924
|
1 170
|
1 039
|
1 674
|
|
| Other Equity |
1
|
47
|
0
|
0
|
0
|
2
|
55
|
72
|
3
|
|
| Total Equity |
289
N/A
|
279
-4%
|
268
-4%
|
85
-68%
|
367
+333%
|
1 792
+388%
|
1 290
-28%
|
1 640
+27%
|
1 967
+20%
|
|
| Total Liabilities & Equity |
389
N/A
|
381
-2%
|
699
+83%
|
1 124
+61%
|
1 908
+70%
|
6 877
+260%
|
7 705
+12%
|
10 501
+36%
|
12 867
+23%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
169
|
169
|
168
|
168
|
175
|
207
|
209
|
205
|
267
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|