Kosmos Energy Ltd
NYSE:KOS
Balance Sheet
Balance Sheet Decomposition
Kosmos Energy Ltd
Kosmos Energy Ltd
Balance Sheet
Kosmos Energy Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
140
|
100
|
673
|
515
|
598
|
555
|
275
|
194
|
233
|
174
|
225
|
149
|
132
|
183
|
95
|
85
|
|
| Cash Equivalents |
140
|
100
|
673
|
515
|
598
|
555
|
275
|
194
|
233
|
174
|
225
|
149
|
132
|
183
|
95
|
85
|
|
| Total Receivables |
97
|
239
|
310
|
134
|
21
|
164
|
138
|
143
|
161
|
140
|
174
|
79
|
178
|
120
|
121
|
165
|
|
| Accounts Receivables |
43
|
124
|
309
|
131
|
20
|
122
|
103
|
117
|
135
|
113
|
146
|
71
|
171
|
96
|
101
|
123
|
|
| Other Receivables |
54
|
115
|
1
|
4
|
1
|
41
|
35
|
26
|
26
|
27
|
29
|
8
|
7
|
23
|
20
|
42
|
|
| Inventory |
20
|
38
|
27
|
33
|
47
|
55
|
85
|
74
|
72
|
85
|
114
|
129
|
165
|
134
|
152
|
171
|
|
| Other Current Assets |
1
|
183
|
102
|
68
|
68
|
237
|
236
|
63
|
67
|
111
|
53
|
44
|
68
|
32
|
55
|
25
|
|
| Total Current Assets |
257
|
560
|
1 113
|
750
|
735
|
1 011
|
734
|
475
|
534
|
510
|
567
|
400
|
542
|
469
|
423
|
446
|
|
| PP&E Net |
604
|
998
|
1 377
|
1 526
|
1 523
|
1 785
|
2 323
|
2 709
|
2 318
|
3 460
|
3 662
|
3 341
|
4 202
|
3 859
|
4 174
|
4 457
|
|
| PP&E Gross |
604
|
998
|
1 377
|
1 526
|
1 523
|
1 785
|
2 323
|
2 709
|
2 318
|
3 460
|
3 662
|
3 341
|
4 202
|
3 859
|
4 174
|
4 457
|
|
| Accumulated Depreciation |
3
|
12
|
144
|
326
|
545
|
738
|
885
|
1 019
|
1 267
|
1 588
|
2 138
|
2 604
|
3 052
|
3 513
|
3 928
|
4 351
|
|
| Note Receivable |
42
|
22
|
0
|
0
|
0
|
14
|
38
|
46
|
35
|
19
|
43
|
118
|
191
|
236
|
325
|
385
|
|
| Long-Term Investments |
0
|
2
|
0
|
0
|
0
|
89
|
60
|
4
|
237
|
66
|
2
|
1
|
1
|
2
|
2
|
1
|
|
| Other Long-Term Assets |
120
|
110
|
62
|
90
|
88
|
28
|
49
|
108
|
70
|
34
|
43
|
8
|
5
|
15
|
14
|
20
|
|
| Total Assets |
1 022
N/A
|
1 692
+65%
|
2 552
+51%
|
2 366
-7%
|
2 346
-1%
|
2 927
+25%
|
3 203
+9%
|
3 342
+4%
|
3 193
-4%
|
4 088
+28%
|
4 317
+6%
|
3 868
-10%
|
4 941
+28%
|
4 580
-7%
|
4 938
+8%
|
5 309
+8%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
98
|
164
|
278
|
129
|
94
|
184
|
296
|
221
|
142
|
177
|
150
|
221
|
184
|
212
|
249
|
350
|
|
| Accrued Liabilities |
41
|
53
|
32
|
37
|
95
|
193
|
157
|
127
|
202
|
186
|
272
|
148
|
162
|
192
|
190
|
192
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
30
|
30
|
0
|
0
|
|
| Other Current Liabilities |
1
|
21
|
30
|
25
|
30
|
72
|
5
|
22
|
85
|
22
|
117
|
83
|
155
|
140
|
116
|
53
|
|
| Total Current Liabilities |
140
|
482
|
340
|
190
|
219
|
449
|
457
|
370
|
429
|
384
|
539
|
460
|
531
|
574
|
555
|
595
|
|
| Long-Term Debt |
285
|
800
|
1 110
|
1 000
|
900
|
748
|
861
|
1 322
|
1 283
|
2 121
|
2 008
|
2 104
|
2 591
|
2 196
|
2 391
|
2 745
|
|
| Deferred Income Tax |
1
|
13
|
48
|
104
|
170
|
338
|
502
|
482
|
477
|
477
|
653
|
574
|
711
|
468
|
364
|
313
|
|
| Other Liabilities |
1
|
33
|
34
|
43
|
64
|
53
|
58
|
86
|
107
|
165
|
275
|
290
|
579
|
554
|
596
|
455
|
|
| Total Liabilities |
427
N/A
|
1 327
+211%
|
1 531
+15%
|
1 337
-13%
|
1 354
+1%
|
1 588
+17%
|
1 878
+18%
|
2 260
+20%
|
2 296
+2%
|
3 147
+37%
|
3 476
+10%
|
3 427
-1%
|
4 411
+29%
|
3 792
-14%
|
3 906
+3%
|
4 109
+5%
|
|
| Equity | |||||||||||||||||
| Common Stock |
814
|
979
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Retained Earnings |
238
|
616
|
616
|
683
|
774
|
495
|
565
|
850
|
1 073
|
1 167
|
1 223
|
1 635
|
1 712
|
1 486
|
1 272
|
1 082
|
|
| Additional Paid In Capital |
19
|
0
|
1 630
|
1 713
|
1 782
|
1 860
|
1 933
|
1 975
|
2 015
|
2 341
|
2 297
|
2 307
|
2 474
|
2 506
|
2 537
|
2 515
|
|
| Treasury Stock |
0
|
0
|
0
|
8
|
21
|
31
|
47
|
48
|
48
|
237
|
237
|
237
|
237
|
237
|
237
|
237
|
|
| Other Equity |
0
|
1
|
4
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 032
|
0
|
|
| Total Equity |
595
N/A
|
364
-39%
|
1 021
+180%
|
1 029
+1%
|
992
-4%
|
1 339
+35%
|
1 326
-1%
|
1 081
-18%
|
897
-17%
|
942
+5%
|
842
-11%
|
440
-48%
|
529
+20%
|
788
+49%
|
1 032
+31%
|
1 200
+16%
|
|
| Total Liabilities & Equity |
1 022
N/A
|
1 692
+65%
|
2 552
+51%
|
2 366
-7%
|
2 346
-1%
|
2 927
+25%
|
3 203
+9%
|
3 342
+4%
|
3 193
-4%
|
4 088
+28%
|
4 317
+6%
|
3 868
-10%
|
4 941
+28%
|
4 580
-7%
|
4 938
+8%
|
5 309
+8%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
371
|
371
|
390
|
389
|
392
|
387
|
385
|
387
|
389
|
399
|
402
|
406
|
452
|
456
|
460
|
472
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|