ProPetro Holding Corp
NYSE:PUMP
Balance Sheet
Balance Sheet Decomposition
ProPetro Holding Corp
ProPetro Holding Corp
Balance Sheet
ProPetro Holding Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
34
|
134
|
24
|
133
|
149
|
69
|
112
|
89
|
33
|
50
|
|
| Cash Equivalents |
34
|
134
|
24
|
133
|
149
|
69
|
112
|
89
|
33
|
50
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
8
|
8
|
|
| Total Receivables |
90
|
115
|
200
|
203
|
212
|
84
|
128
|
216
|
237
|
196
|
|
| Accounts Receivables |
90
|
115
|
200
|
203
|
212
|
84
|
128
|
216
|
237
|
196
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
9
|
5
|
6
|
6
|
2
|
3
|
4
|
5
|
18
|
16
|
|
| Other Current Assets |
5
|
11
|
6
|
7
|
12
|
12
|
7
|
9
|
15
|
22
|
|
| Total Current Assets |
139
|
265
|
236
|
349
|
376
|
168
|
251
|
329
|
311
|
292
|
|
| PP&E Net |
292
|
264
|
471
|
913
|
1 049
|
881
|
809
|
926
|
1 093
|
851
|
|
| PP&E Gross |
292
|
264
|
471
|
913
|
1 049
|
881
|
809
|
926
|
1 093
|
851
|
|
| Accumulated Depreciation |
112
|
143
|
181
|
230
|
329
|
410
|
489
|
530
|
644
|
413
|
|
| Intangible Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
56
|
51
|
65
|
|
| Goodwill |
11
|
9
|
9
|
9
|
9
|
0
|
0
|
24
|
24
|
1
|
|
| Other Long-Term Assets |
5
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
14
|
|
| Other Assets |
11
|
9
|
9
|
9
|
9
|
0
|
0
|
24
|
24
|
1
|
|
| Total Assets |
447
N/A
|
541
+21%
|
719
+33%
|
1 275
+77%
|
1 436
+13%
|
1 051
-27%
|
1 061
+1%
|
1 336
+26%
|
1 480
+11%
|
1 224
-17%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
87
|
129
|
211
|
215
|
193
|
79
|
153
|
234
|
161
|
93
|
|
| Accrued Liabilities |
7
|
14
|
17
|
138
|
37
|
25
|
21
|
50
|
93
|
110
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
16
|
17
|
16
|
0
|
3
|
0
|
0
|
0
|
17
|
19
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
111
|
160
|
244
|
353
|
233
|
104
|
174
|
284
|
271
|
222
|
|
| Long-Term Debt |
237
|
159
|
57
|
70
|
130
|
0
|
0
|
30
|
76
|
58
|
|
| Deferred Income Tax |
29
|
1
|
5
|
54
|
103
|
75
|
61
|
65
|
93
|
60
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
42
|
67
|
|
| Total Liabilities |
377
N/A
|
320
-15%
|
306
-5%
|
477
+56%
|
467
-2%
|
180
-61%
|
235
+31%
|
382
+63%
|
482
+26%
|
407
-15%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
154
|
207
|
194
|
20
|
143
|
36
|
19
|
17
|
69
|
69
|
|
| Additional Paid In Capital |
223
|
428
|
608
|
818
|
827
|
835
|
845
|
971
|
929
|
885
|
|
| Total Equity |
70
N/A
|
221
+218%
|
413
+87%
|
797
+93%
|
969
+22%
|
871
-10%
|
826
-5%
|
954
+15%
|
998
+5%
|
816
-18%
|
|
| Total Liabilities & Equity |
447
N/A
|
541
+21%
|
719
+33%
|
1 275
+77%
|
1 436
+13%
|
1 051
-27%
|
1 061
+1%
|
1 336
+26%
|
1 480
+11%
|
1 224
-17%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
80
|
80
|
83
|
100
|
101
|
101
|
103
|
115
|
109
|
103
|
|