Vital Energy Inc
NYSE:VTLE
Balance Sheet
Balance Sheet Decomposition
Vital Energy Inc
Vital Energy Inc
Balance Sheet
Vital Energy 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
15
|
31
|
28
|
33
|
198
|
29
|
31
|
33
|
112
|
45
|
41
|
49
|
57
|
44
|
14
|
40
|
|
| Cash Equivalents |
15
|
31
|
28
|
33
|
198
|
29
|
31
|
33
|
112
|
45
|
41
|
49
|
57
|
44
|
14
|
40
|
|
| Total Receivables |
71
|
44
|
74
|
83
|
77
|
127
|
88
|
87
|
101
|
94
|
85
|
64
|
152
|
163
|
239
|
300
|
|
| Accounts Receivables |
20
|
44
|
74
|
79
|
74
|
126
|
86
|
86
|
96
|
72
|
79
|
55
|
152
|
163
|
239
|
300
|
|
| Other Receivables |
51
|
0
|
1
|
4
|
3
|
1
|
2
|
1
|
5
|
22
|
6
|
9
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
4
|
0
|
0
|
0
|
0
|
7
|
8
|
9
|
0
|
16
|
4
|
10
|
6
|
14
|
17
|
|
| Other Current Assets |
14
|
21
|
21
|
21
|
32
|
209
|
206
|
27
|
13
|
53
|
58
|
20
|
17
|
32
|
104
|
109
|
|
| Total Current Assets |
100
|
100
|
123
|
137
|
308
|
365
|
332
|
155
|
235
|
193
|
201
|
137
|
236
|
246
|
371
|
467
|
|
| PP&E Net |
396
|
810
|
1 379
|
2 114
|
2 204
|
3 354
|
1 200
|
1 367
|
1 768
|
2 200
|
2 029
|
1 290
|
2 262
|
2 434
|
4 505
|
5 102
|
|
| PP&E Gross |
396
|
810
|
1 379
|
2 114
|
2 204
|
3 354
|
1 200
|
1 367
|
1 768
|
2 200
|
2 029
|
1 290
|
2 262
|
2 434
|
4 505
|
5 102
|
|
| Accumulated Depreciation |
625
|
721
|
897
|
1 131
|
1 365
|
1 609
|
4 253
|
4 561
|
4 714
|
4 920
|
5 801
|
6 911
|
7 116
|
7 415
|
7 872
|
9 088
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
6
|
58
|
193
|
244
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
129
|
158
|
126
|
87
|
106
|
133
|
88
|
17
|
20
|
28
|
35
|
16
|
54
|
47
|
274
|
310
|
|
| Total Assets |
625
N/A
|
1 068
+71%
|
1 628
+52%
|
2 338
+44%
|
2 624
+12%
|
3 911
+49%
|
1 813
-54%
|
1 782
-2%
|
2 023
+14%
|
2 420
+20%
|
2 264
-6%
|
1 443
-36%
|
2 552
+77%
|
2 726
+7%
|
5 150
+89%
|
5 879
+14%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
34
|
41
|
46
|
48
|
20
|
39
|
14
|
15
|
6
|
70
|
41
|
38
|
71
|
103
|
160
|
185
|
|
| Accrued Liabilities |
23
|
76
|
122
|
158
|
159
|
219
|
113
|
98
|
166
|
62
|
86
|
99
|
129
|
128
|
235
|
216
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
22
|
33
|
46
|
57
|
76
|
96
|
90
|
75
|
106
|
69
|
45
|
60
|
326
|
185
|
201
|
200
|
|
| Total Current Liabilities |
79
|
150
|
214
|
262
|
254
|
354
|
217
|
188
|
277
|
201
|
171
|
198
|
527
|
415
|
596
|
601
|
|
| Long-Term Debt |
247
|
492
|
637
|
1 217
|
1 052
|
1 779
|
1 416
|
1 354
|
792
|
984
|
1 170
|
1 179
|
1 426
|
1 113
|
1 609
|
2 454
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
16
|
177
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
10
|
15
|
16
|
28
|
30
|
37
|
49
|
60
|
188
|
62
|
81
|
87
|
85
|
87
|
159
|
123
|
|
| Total Liabilities |
336
N/A
|
657
+95%
|
868
+32%
|
1 507
+74%
|
1 352
-10%
|
2 348
+74%
|
1 682
-28%
|
1 602
-5%
|
1 258
-21%
|
1 246
-1%
|
1 423
+14%
|
1 464
+3%
|
2 038
+39%
|
1 615
-21%
|
2 364
+46%
|
3 178
+34%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
554
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
298
|
193
|
131
|
13
|
253
|
1 957
|
2 218
|
1 669
|
1 203
|
1 546
|
2 420
|
2 275
|
1 644
|
949
|
1 123
|
|
| Additional Paid In Capital |
0
|
0
|
951
|
961
|
1 284
|
1 309
|
2 087
|
2 396
|
2 432
|
2 375
|
2 385
|
2 399
|
2 789
|
2 754
|
3 734
|
3 823
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
289
|
156
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
289
N/A
|
411
+42%
|
760
+85%
|
832
+9%
|
1 272
+53%
|
1 563
+23%
|
131
-92%
|
181
+37%
|
766
+324%
|
1 174
+53%
|
842
-28%
|
21
N/A
|
514
N/A
|
1 111
+116%
|
2 785
+151%
|
2 701
-3%
|
|
| Total Liabilities & Equity |
625
N/A
|
1 068
+71%
|
1 628
+52%
|
2 338
+44%
|
2 624
+12%
|
3 911
+49%
|
1 813
-54%
|
1 782
-2%
|
2 023
+14%
|
2 420
+20%
|
2 264
-6%
|
1 443
-36%
|
2 552
+77%
|
2 726
+7%
|
5 150
+89%
|
5 879
+14%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
7
|
7
|
11
|
12
|
12
|
12
|
12
|
12
|
17
|
17
|
35
|
38
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|