US Silica Holdings Inc
NYSE:SLCA
Balance Sheet
Balance Sheet Decomposition
US Silica Holdings Inc
US Silica Holdings Inc
Balance Sheet
US Silica Holdings Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
15
|
65
|
59
|
61
|
78
|
263
|
277
|
711
|
385
|
203
|
186
|
151
|
239
|
281
|
246
|
|
| Cash Equivalents |
15
|
65
|
59
|
61
|
78
|
263
|
277
|
711
|
385
|
203
|
186
|
151
|
239
|
281
|
246
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
75
|
75
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
32
|
32
|
51
|
60
|
75
|
122
|
65
|
91
|
213
|
218
|
183
|
208
|
203
|
209
|
186
|
|
| Accounts Receivables |
26
|
29
|
45
|
56
|
74
|
118
|
57
|
87
|
211
|
192
|
169
|
165
|
178
|
204
|
185
|
|
| Other Receivables |
6
|
3
|
5
|
4
|
1
|
4
|
8
|
4
|
2
|
26
|
14
|
43
|
25
|
5
|
1
|
|
| Inventory |
23
|
22
|
29
|
40
|
64
|
67
|
65
|
79
|
92
|
162
|
124
|
105
|
116
|
148
|
149
|
|
| Other Current Assets |
7
|
8
|
37
|
17
|
25
|
32
|
10
|
12
|
14
|
18
|
16
|
23
|
18
|
20
|
20
|
|
| Total Current Assets |
77
|
127
|
176
|
177
|
318
|
558
|
439
|
893
|
703
|
600
|
509
|
486
|
576
|
657
|
601
|
|
| PP&E Net |
291
|
288
|
337
|
414
|
442
|
566
|
561
|
783
|
1 169
|
1 826
|
1 571
|
1 406
|
1 301
|
1 221
|
1 166
|
|
| PP&E Gross |
291
|
288
|
337
|
414
|
442
|
566
|
561
|
783
|
1 169
|
1 826
|
1 571
|
1 406
|
1 301
|
1 221
|
1 166
|
|
| Accumulated Depreciation |
19
|
37
|
56
|
79
|
113
|
157
|
209
|
266
|
354
|
500
|
707
|
839
|
985
|
1 100
|
1 211
|
|
| Intangible Assets |
18
|
18
|
17
|
17
|
17
|
22
|
21
|
141
|
150
|
195
|
184
|
160
|
150
|
141
|
131
|
|
| Goodwill |
68
|
68
|
68
|
68
|
68
|
69
|
69
|
241
|
272
|
261
|
274
|
186
|
186
|
186
|
186
|
|
| Other Long-Term Assets |
10
|
8
|
8
|
10
|
19
|
12
|
19
|
16
|
13
|
18
|
16
|
10
|
7
|
10
|
13
|
|
| Other Assets |
68
|
68
|
68
|
68
|
68
|
69
|
69
|
241
|
272
|
261
|
274
|
186
|
186
|
186
|
186
|
|
| Total Assets |
464
N/A
|
509
+10%
|
606
+19%
|
687
+13%
|
864
+26%
|
1 227
+42%
|
1 109
-10%
|
2 073
+87%
|
2 307
+11%
|
2 901
+26%
|
2 553
-12%
|
2 247
-12%
|
2 220
-1%
|
2 215
0%
|
2 097
-5%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
10
|
12
|
37
|
37
|
37
|
86
|
50
|
71
|
149
|
179
|
208
|
95
|
135
|
183
|
124
|
|
| Accrued Liabilities |
7
|
9
|
12
|
10
|
11
|
18
|
12
|
13
|
17
|
38
|
94
|
44
|
48
|
51
|
41
|
|
| Short-Term Debt |
1
|
4
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
6
|
2
|
4
|
3
|
3
|
7
|
5
|
13
|
19
|
42
|
18
|
20
|
16
|
|
| Other Current Liabilities |
4
|
7
|
10
|
26
|
8
|
34
|
19
|
19
|
43
|
32
|
15
|
14
|
5
|
19
|
5
|
|
| Total Current Liabilities |
24
|
33
|
71
|
80
|
64
|
141
|
84
|
110
|
214
|
261
|
335
|
195
|
206
|
272
|
186
|
|
| Long-Term Debt |
178
|
252
|
270
|
253
|
368
|
492
|
488
|
509
|
507
|
1 246
|
1 214
|
1 198
|
1 193
|
1 038
|
824
|
|
| Deferred Income Tax |
53
|
53
|
76
|
59
|
71
|
50
|
20
|
50
|
30
|
137
|
39
|
49
|
45
|
65
|
100
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
11
|
12
|
10
|
8
|
6
|
|
| Other Liabilities |
82
|
73
|
67
|
63
|
51
|
141
|
133
|
131
|
160
|
204
|
249
|
178
|
162
|
136
|
131
|
|
| Total Liabilities |
337
N/A
|
411
+22%
|
484
+18%
|
455
-6%
|
554
+22%
|
823
+48%
|
725
-12%
|
800
+10%
|
911
+14%
|
1 856
+104%
|
1 848
0%
|
1 632
-12%
|
1 615
-1%
|
1 518
-6%
|
1 247
-18%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
4
|
0
|
30
|
83
|
138
|
233
|
221
|
163
|
288
|
68
|
280
|
396
|
429
|
351
|
204
|
|
| Additional Paid In Capital |
127
|
103
|
104
|
164
|
175
|
191
|
195
|
1 129
|
1 147
|
1 169
|
1 185
|
1 200
|
1 219
|
1 235
|
1 249
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
16
|
4
|
26
|
178
|
181
|
182
|
186
|
186
|
197
|
|
| Other Equity |
4
|
5
|
12
|
15
|
4
|
20
|
16
|
16
|
14
|
15
|
20
|
9
|
0
|
2
|
0
|
|
| Total Equity |
127
N/A
|
98
-23%
|
122
+25%
|
232
+90%
|
309
+33%
|
404
+31%
|
384
-5%
|
1 273
+231%
|
1 397
+10%
|
1 045
-25%
|
705
-33%
|
615
-13%
|
604
-2%
|
697
+15%
|
849
+22%
|
|
| Total Liabilities & Equity |
464
N/A
|
509
+10%
|
606
+19%
|
687
+13%
|
864
+26%
|
1 227
+42%
|
1 109
-10%
|
2 073
+87%
|
2 307
+11%
|
2 901
+26%
|
2 553
-12%
|
2 247
-12%
|
2 220
-1%
|
2 215
0%
|
2 097
-5%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
53
|
53
|
53
|
53
|
54
|
54
|
53
|
81
|
81
|
73
|
74
|
74
|
75
|
76
|
77
|
|