BW LPG Ltd
OSE:BWLPG
Balance Sheet
Balance Sheet Decomposition
BW LPG Ltd
BW LPG Ltd
Balance Sheet
BW LPG 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 |
3
|
6
|
15
|
22
|
111
|
70
|
94
|
81
|
57
|
50
|
112
|
90
|
133
|
236
|
288
|
280
|
|
| Cash Equivalents |
3
|
6
|
15
|
22
|
111
|
70
|
94
|
81
|
57
|
50
|
112
|
90
|
133
|
236
|
288
|
280
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
3
|
3
|
3
|
3
|
|
| Total Receivables |
5
|
25
|
35
|
66
|
112
|
76
|
89
|
60
|
89
|
93
|
172
|
188
|
170
|
205
|
318
|
211
|
|
| Accounts Receivables |
5
|
18
|
34
|
46
|
91
|
72
|
82
|
52
|
73
|
70
|
135
|
149
|
144
|
161
|
273
|
0
|
|
| Other Receivables |
0
|
7
|
1
|
20
|
21
|
3
|
7
|
8
|
15
|
23
|
36
|
39
|
26
|
45
|
45
|
0
|
|
| Inventory |
2
|
8
|
14
|
19
|
21
|
16
|
9
|
13
|
19
|
28
|
41
|
15
|
55
|
136
|
189
|
77
|
|
| Other Current Assets |
0
|
0
|
5
|
7
|
10
|
12
|
9
|
12
|
111
|
18
|
63
|
53
|
92
|
122
|
97
|
108
|
|
| Total Current Assets |
9
|
38
|
68
|
115
|
254
|
173
|
201
|
166
|
276
|
189
|
388
|
375
|
452
|
739
|
879
|
678
|
|
| PP&E Net |
131
|
146
|
868
|
962
|
1 355
|
1 473
|
1 864
|
2 413
|
2 136
|
2 006
|
2 069
|
1 902
|
1 899
|
1 770
|
1 609
|
2 598
|
|
| PP&E Gross |
131
|
146
|
868
|
962
|
1 355
|
1 473
|
1 864
|
2 413
|
2 136
|
2 006
|
2 069
|
1 902
|
1 899
|
1 770
|
1 609
|
2 598
|
|
| Accumulated Depreciation |
32
|
40
|
119
|
223
|
201
|
258
|
334
|
476
|
502
|
538
|
568
|
631
|
608
|
604
|
702
|
873
|
|
| Intangible Assets |
10
|
57
|
50
|
42
|
22
|
17
|
12
|
8
|
3
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
58
|
88
|
133
|
11
|
19
|
13
|
11
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
1
|
0
|
3
|
5
|
0
|
0
|
0
|
23
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
8
|
5
|
7
|
1
|
0
|
0
|
31
|
18
|
9
|
|
| Total Assets |
151
N/A
|
240
+59%
|
985
+311%
|
1 120
+14%
|
1 631
+46%
|
1 664
+2%
|
2 110
+27%
|
2 594
+23%
|
2 455
-5%
|
2 260
-8%
|
2 549
+13%
|
2 417
-5%
|
2 364
-2%
|
2 560
+8%
|
2 520
-2%
|
3 320
+32%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
1
|
11
|
21
|
25
|
26
|
30
|
14
|
29
|
5
|
6
|
7
|
6
|
39
|
380
|
487
|
267
|
|
| Accrued Liabilities |
4
|
2
|
7
|
17
|
12
|
10
|
19
|
33
|
37
|
36
|
44
|
28
|
34
|
45
|
39
|
69
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
11
|
7
|
136
|
104
|
59
|
117
|
421
|
260
|
128
|
191
|
172
|
129
|
237
|
292
|
401
|
|
| Other Current Liabilities |
19
|
92
|
844
|
871
|
9
|
12
|
20
|
9
|
3
|
3
|
28
|
51
|
18
|
46
|
103
|
42
|
|
| Total Current Liabilities |
27
|
115
|
880
|
1 049
|
152
|
112
|
171
|
497
|
305
|
173
|
270
|
257
|
220
|
494
|
655
|
610
|
|
| Long-Term Debt |
154
|
191
|
73
|
65
|
503
|
470
|
767
|
980
|
1 076
|
1 101
|
1 091
|
874
|
746
|
469
|
278
|
772
|
|
| Minority Interest |
0
|
0
|
9
|
9
|
10
|
10
|
10
|
7
|
3
|
0
|
0
|
0
|
14
|
120
|
116
|
132
|
|
| Other Liabilities |
4
|
7
|
2
|
2
|
1
|
2
|
1
|
0
|
0
|
2
|
11
|
34
|
13
|
1
|
1
|
1
|
|
| Total Liabilities |
185
N/A
|
313
+69%
|
963
+208%
|
1 124
+17%
|
666
-41%
|
593
-11%
|
949
+60%
|
1 484
+56%
|
1 385
-7%
|
1 277
-8%
|
1 372
+7%
|
1 165
-15%
|
992
-15%
|
1 083
+9%
|
1 051
-3%
|
1 515
+44%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
620
|
|
| Retained Earnings |
32
|
71
|
22
|
5
|
695
|
825
|
898
|
817
|
775
|
696
|
910
|
1 028
|
1 113
|
1 209
|
1 266
|
1 220
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
269
|
269
|
269
|
290
|
290
|
290
|
290
|
290
|
290
|
290
|
286
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
2
|
13
|
14
|
17
|
23
|
48
|
56
|
48
|
|
| Other Equity |
2
|
2
|
0
|
0
|
0
|
2
|
4
|
2
|
6
|
9
|
10
|
50
|
9
|
24
|
27
|
13
|
|
| Total Equity |
34
N/A
|
73
-113%
|
22
N/A
|
5
N/A
|
965
N/A
|
1 071
+11%
|
1 161
+8%
|
1 110
-4%
|
1 070
-4%
|
983
-8%
|
1 177
+20%
|
1 252
+6%
|
1 372
+10%
|
1 477
+8%
|
1 470
0%
|
1 805
+23%
|
|
| Total Liabilities & Equity |
151
N/A
|
240
+59%
|
985
+311%
|
1 120
+14%
|
1 631
+46%
|
1 664
+2%
|
2 110
+27%
|
2 594
+23%
|
2 455
-5%
|
2 260
-8%
|
2 549
+13%
|
2 417
-5%
|
2 364
-2%
|
2 560
+8%
|
2 520
-2%
|
3 320
+32%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
136
|
133
|
136
|
142
|
142
|
139
|
139
|
138
|
137
|
133
|
131
|
152
|
|