Aban Offshore Ltd
NSE:ABAN
Balance Sheet
Balance Sheet Decomposition
Aban Offshore Ltd
Aban Offshore Ltd
Balance Sheet
Aban Offshore Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
184
|
290
|
423
|
983
|
135
|
3 263
|
1 677
|
1 738
|
956
|
4 982
|
255
|
845
|
747
|
1 013
|
1 228
|
806
|
724
|
694
|
440
|
722
|
864
|
1 485
|
435
|
1 919
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
747
|
992
|
1 074
|
748
|
724
|
694
|
440
|
722
|
864
|
1 485
|
435
|
1 919
|
|
| Cash Equivalents |
184
|
290
|
423
|
983
|
135
|
3 263
|
1 677
|
1 738
|
956
|
4 982
|
255
|
845
|
0
|
21
|
154
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
10 001
|
4 776
|
4 210
|
1 404
|
348
|
435
|
486
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
967
|
847
|
498
|
859
|
873
|
4 888
|
5 926
|
8 733
|
9 734
|
11 483
|
10 275
|
11 831
|
12 914
|
16 890
|
23 955
|
19 263
|
19 910
|
17 879
|
12 744
|
7 842
|
6 161
|
5 535
|
3 983
|
2 538
|
|
| Accounts Receivables |
399
|
317
|
352
|
699
|
699
|
2 033
|
4 712
|
5 766
|
7 691
|
9 692
|
10 116
|
10 885
|
12 796
|
15 941
|
23 198
|
18 554
|
18 728
|
11 130
|
10 977
|
5 383
|
4 182
|
4 452
|
3 267
|
1 940
|
|
| Other Receivables |
568
|
530
|
146
|
160
|
174
|
2 855
|
1 214
|
2 967
|
2 043
|
1 791
|
159
|
946
|
118
|
949
|
757
|
709
|
1 182
|
6 749
|
1 767
|
2 459
|
1 979
|
1 083
|
716
|
598
|
|
| Inventory |
211
|
248
|
242
|
447
|
489
|
1 022
|
1 647
|
2 275
|
2 478
|
2 616
|
3 006
|
3 281
|
3 790
|
3 787
|
4 087
|
3 768
|
3 781
|
4 172
|
4 614
|
2 898
|
1 964
|
966
|
1 121
|
1 150
|
|
| Other Current Assets |
0
|
0
|
25
|
8
|
7
|
16
|
64
|
99
|
57
|
1 430
|
1 427
|
896
|
2 261
|
695
|
253
|
421
|
528
|
340
|
620
|
667
|
549
|
256
|
121
|
76
|
|
| Total Current Assets |
1 362
|
1 384
|
1 187
|
2 297
|
1 505
|
19 190
|
14 090
|
17 054
|
14 629
|
20 858
|
15 398
|
17 338
|
19 779
|
22 384
|
29 524
|
24 258
|
24 943
|
23 085
|
18 418
|
12 129
|
9 538
|
8 240
|
5 660
|
5 683
|
|
| PP&E Net |
2 048
|
2 968
|
2 712
|
7 887
|
15 340
|
49 584
|
81 958
|
119 612
|
104 090
|
90 010
|
101 063
|
104 373
|
112 555
|
161 248
|
161 655
|
152 026
|
143 689
|
109 923
|
37 438
|
29 421
|
3 685
|
3 274
|
2 993
|
2 709
|
|
| PP&E Gross |
2 048
|
2 968
|
2 712
|
7 887
|
15 340
|
49 584
|
81 958
|
119 612
|
104 090
|
90 010
|
101 063
|
104 373
|
112 555
|
0
|
161 655
|
152 026
|
143 689
|
109 923
|
37 438
|
29 421
|
3 685
|
3 274
|
2 993
|
2 709
|
|
| Accumulated Depreciation |
2 188
|
2 518
|
2 898
|
3 371
|
4 320
|
5 791
|
8 820
|
15 513
|
19 634
|
23 982
|
31 107
|
37 632
|
45 387
|
0
|
9 018
|
14 574
|
23 419
|
70 588
|
163 966
|
166 576
|
39 151
|
23 192
|
23 836
|
24 585
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 755
|
3 087
|
3 256
|
3 357
|
3 655
|
3 698
|
3 800
|
|
| Goodwill |
378
|
315
|
252
|
189
|
126
|
48 063
|
44 289
|
55 991
|
49 555
|
49 224
|
56 157
|
59 921
|
66 103
|
9 730
|
10 314
|
10 095
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
4
|
11
|
706
|
1 102
|
490
|
359
|
342
|
344
|
319
|
315
|
301
|
336
|
590
|
586
|
|
| Long-Term Investments |
63
|
223
|
758
|
232
|
192
|
4 683
|
6 391
|
5 751
|
4 951
|
153
|
34
|
62
|
84
|
167
|
171
|
274
|
282
|
272
|
246
|
246
|
238
|
259
|
232
|
231
|
|
| Other Long-Term Assets |
242
|
166
|
152
|
0
|
0
|
2
|
2
|
0
|
0
|
492
|
1 029
|
180
|
1 247
|
61
|
136
|
264
|
121
|
192
|
598
|
826
|
12 564
|
1 504
|
1 977
|
2 321
|
|
| Other Assets |
378
|
315
|
252
|
189
|
126
|
48 063
|
44 289
|
55 991
|
49 555
|
49 224
|
56 157
|
59 921
|
66 103
|
9 730
|
10 314
|
10 095
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 094
N/A
|
5 056
+23%
|
5 060
+0%
|
10 605
+110%
|
17 164
+62%
|
121 522
+608%
|
146 729
+21%
|
198 408
+35%
|
173 225
-13%
|
160 773
-7%
|
173 685
+8%
|
181 885
+5%
|
200 474
+10%
|
194 692
-3%
|
202 291
+4%
|
187 277
-7%
|
169 377
-10%
|
136 573
-19%
|
60 106
-56%
|
46 193
-23%
|
29 684
-36%
|
17 268
-42%
|
15 150
-12%
|
15 330
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
108
|
115
|
206
|
508
|
771
|
4 539
|
4 948
|
0
|
0
|
5 636
|
6 411
|
9 116
|
9 117
|
8 950
|
8 127
|
7 504
|
6 762
|
9 477
|
9 365
|
6 055
|
3 370
|
3 920
|
3 892
|
1 748
|
|
| Accrued Liabilities |
20
|
9
|
4
|
18
|
33
|
1 443
|
1 253
|
1 349
|
810
|
1 156
|
2 169
|
2 194
|
2 117
|
1 708
|
4 536
|
8 214
|
19 715
|
31 203
|
45 002
|
54 083
|
66 212
|
81 988
|
93 560
|
106 982
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 773
|
5 571
|
5 041
|
3 896
|
2 319
|
2 276
|
2 027
|
1 806
|
1 024
|
545
|
123
|
0
|
151 348
|
153 079
|
156 972
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29 347
|
18 120
|
17 813
|
31 204
|
8 980
|
12 742
|
19 752
|
134 993
|
141 847
|
156 337
|
151 047
|
152 487
|
0
|
0
|
0
|
|
| Other Current Liabilities |
133
|
476
|
154
|
132
|
301
|
967
|
1 316
|
12 642
|
8 532
|
2 090
|
1 066
|
867
|
1 325
|
448
|
1 115
|
920
|
1 284
|
1 650
|
2 059
|
2 420
|
2 739
|
2 975
|
3 334
|
3 643
|
|
| Total Current Liabilities |
261
|
600
|
364
|
658
|
1 105
|
6 949
|
7 517
|
13 991
|
9 342
|
42 002
|
33 337
|
35 031
|
47 659
|
22 404
|
28 795
|
38 418
|
164 560
|
185 202
|
213 307
|
213 728
|
224 808
|
240 232
|
253 864
|
269 345
|
|
| Long-Term Debt |
2 528
|
3 096
|
2 409
|
7 179
|
11 098
|
108 525
|
130 434
|
166 453
|
141 641
|
97 129
|
111 444
|
113 614
|
110 508
|
129 910
|
132 142
|
118 272
|
602
|
642
|
0
|
680
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
516
|
565
|
656
|
739
|
655
|
516
|
436
|
292
|
269
|
388
|
609
|
4 408
|
4 409
|
4 219
|
4 021
|
3 808
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
19
|
16
|
35
|
18
|
11
|
13
|
6
|
6
|
6
|
12
|
1
|
4
|
5
|
5
|
|
| Total Liabilities |
2 789
N/A
|
3 696
+33%
|
3 288
-11%
|
8 402
+156%
|
12 859
+53%
|
116 214
+804%
|
138 610
+19%
|
180 968
+31%
|
151 418
-16%
|
139 436
-8%
|
145 068
+4%
|
149 048
+3%
|
158 812
+7%
|
156 740
-1%
|
165 358
+5%
|
160 922
-3%
|
169 190
+5%
|
189 659
+12%
|
213 313
+12%
|
214 420
+1%
|
224 809
+5%
|
240 236
+7%
|
253 870
+6%
|
269 350
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
63
|
74
|
74
|
74
|
1 574
|
3 134
|
3 136
|
3 336
|
3 347
|
3 347
|
2 897
|
2 897
|
2 897
|
116
|
117
|
117
|
117
|
117
|
117
|
117
|
117
|
117
|
117
|
117
|
|
| Retained Earnings |
1 061
|
1 106
|
1 517
|
1 948
|
2 550
|
2 130
|
2 897
|
7 826
|
10 426
|
11 369
|
14 109
|
15 543
|
18 962
|
20 161
|
17 485
|
7 091
|
18 955
|
71 686
|
161 408
|
181 141
|
202 908
|
213 824
|
227 003
|
235 879
|
|
| Additional Paid In Capital |
128
|
128
|
128
|
128
|
128
|
153
|
2 564
|
2 567
|
9 538
|
9 546
|
8 854
|
8 854
|
9 245
|
17 623
|
17 801
|
17 801
|
17 801
|
17 801
|
17 801
|
17 801
|
17 801
|
17 801
|
17 801
|
17 801
|
|
| Unrealized Security Profit/Loss |
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
161
|
529
|
3 660
|
1 557
|
2 977
|
2 703
|
5 490
|
10 506
|
0
|
1 478
|
1 294
|
1 172
|
630
|
9 769
|
5 056
|
10 186
|
27 113
|
29 686
|
36 111
|
|
| Total Equity |
1 304
N/A
|
1 360
+4%
|
1 772
+30%
|
2 203
+24%
|
4 304
+95%
|
5 308
+23%
|
8 119
+53%
|
17 440
+115%
|
21 807
+25%
|
21 338
-2%
|
28 616
+34%
|
32 837
+15%
|
41 662
+27%
|
37 952
-9%
|
36 933
-3%
|
26 355
-29%
|
187
-99%
|
53 086
N/A
|
153 207
-189%
|
168 228
-10%
|
195 125
-16%
|
222 968
-14%
|
238 719
-7%
|
254 020
-6%
|
|
| Total Liabilities & Equity |
4 094
N/A
|
5 056
+23%
|
5 060
+0%
|
10 605
+110%
|
17 164
+62%
|
121 522
+608%
|
146 729
+21%
|
198 408
+35%
|
173 225
-13%
|
160 773
-7%
|
173 685
+8%
|
181 885
+5%
|
200 474
+10%
|
194 692
-3%
|
202 291
+4%
|
187 277
-7%
|
169 377
-10%
|
136 573
-19%
|
60 106
-56%
|
46 193
-23%
|
29 684
-36%
|
17 268
-42%
|
15 150
-12%
|
15 330
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
31
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
44
|
44
|
44
|
44
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
326
|
326
|
326
|
158
|
281
|
281
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|