Rattler Midstream LP
NASDAQ:RTLR
Balance Sheet
Balance Sheet Decomposition
Rattler Midstream LP
Current Assets | 97m |
Cash & Short-Term Investments | 17.8m |
Receivables | 62.6m |
Other Current Assets | 16.6m |
Non-Current Assets | 1.9B |
Long-Term Investments | 659.7m |
PP&E | 1.2B |
Intangibles | 3.4m |
Other Non-Current Assets | 62.2m |
Current Liabilities | 67.7m |
Accounts Payable | 15.9m |
Accrued Liabilities | 49.2m |
Other Current Liabilities | 2.6m |
Non-Current Liabilities | 1.6B |
Long-Term Debt | 726m |
Other Non-Current Liabilities | 858.7m |
Balance Sheet
Rattler Midstream LP
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
0
|
0
|
9
|
11
|
24
|
20
|
|
Cash |
0
|
0
|
9
|
11
|
24
|
20
|
|
Total Receivables |
8
|
36
|
20
|
59
|
63
|
68
|
|
Accounts Receivables |
8
|
36
|
20
|
59
|
63
|
68
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
9
|
14
|
10
|
13
|
|
Other Current Assets |
0
|
0
|
4
|
1
|
1
|
1
|
|
Total Current Assets |
8
|
36
|
42
|
86
|
98
|
102
|
|
PP&E Net |
81
|
255
|
551
|
1 057
|
1 095
|
1 137
|
|
PP&E Gross |
81
|
255
|
551
|
1 057
|
1 095
|
1 137
|
|
Accumulated Depreciation |
2
|
5
|
32
|
70
|
114
|
138
|
|
Intangible Assets |
0
|
0
|
11
|
8
|
4
|
4
|
|
Long-Term Investments |
6
|
8
|
0
|
480
|
533
|
613
|
|
Other Long-Term Assets |
0
|
1
|
0
|
6
|
78
|
66
|
|
Total Assets |
96
N/A
|
300
+213%
|
604
+102%
|
1 636
+171%
|
1 809
+11%
|
1 921
+6%
|
|
Liabilities | |||||||
Accounts Payable |
0
|
2
|
0
|
0
|
0
|
8
|
|
Accrued Liabilities |
0
|
1
|
52
|
74
|
41
|
39
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
0
|
0
|
12
|
3
|
3
|
2
|
|
Total Current Liabilities |
0
|
2
|
63
|
77
|
43
|
49
|
|
Long-Term Debt |
0
|
0
|
0
|
424
|
570
|
688
|
|
Deferred Income Tax |
3
|
5
|
13
|
8
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
376
|
793
|
815
|
|
Other Liabilities |
0
|
0
|
1
|
11
|
15
|
17
|
|
Total Liabilities |
3
N/A
|
7
+133%
|
77
+999%
|
897
+1 066%
|
1 422
+59%
|
1 569
+10%
|
|
Equity | |||||||
Common Stock |
0
|
0
|
0
|
740
|
387
|
352
|
|
Other Equity |
93
|
293
|
527
|
0
|
0
|
0
|
|
Total Equity |
93
N/A
|
293
+216%
|
527
+80%
|
740
+40%
|
387
-48%
|
352
-9%
|
|
Total Liabilities & Equity |
96
N/A
|
300
+213%
|
604
+102%
|
1 636
+171%
|
1 809
+11%
|
1 921
+6%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
152
|
152
|
152
|
152
|
150
|
146
|