Odfjell Drilling Ltd
OTC:ODFJF
Balance Sheet
Balance Sheet Decomposition
Odfjell Drilling Ltd
Odfjell Drilling Ltd
Balance Sheet
Odfjell Drilling 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 |
506
|
276
|
303
|
201
|
182
|
138
|
165
|
149
|
150
|
147
|
102
|
193
|
223
|
238
|
173
|
108
|
|
| Cash |
95
|
140
|
118
|
181
|
166
|
93
|
153
|
142
|
121
|
114
|
72
|
193
|
159
|
149
|
119
|
103
|
|
| Cash Equivalents |
411
|
136
|
185
|
20
|
15
|
45
|
12
|
7
|
29
|
33
|
30
|
0
|
64
|
89
|
54
|
5
|
|
| Short-Term Investments |
11
|
0
|
0
|
0
|
19
|
53
|
37
|
33
|
16
|
27
|
68
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
191
|
231
|
263
|
267
|
282
|
233
|
189
|
117
|
141
|
128
|
193
|
185
|
183
|
106
|
115
|
116
|
|
| Accounts Receivables |
177
|
213
|
250
|
242
|
248
|
213
|
178
|
111
|
137
|
103
|
184
|
172
|
165
|
100
|
108
|
114
|
|
| Other Receivables |
14
|
18
|
12
|
25
|
34
|
19
|
11
|
6
|
3
|
25
|
9
|
13
|
19
|
7
|
7
|
1
|
|
| Inventory |
3
|
28
|
4
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
|
| Other Current Assets |
6
|
8
|
13
|
11
|
10
|
8
|
35
|
6
|
11
|
12
|
9
|
24
|
23
|
15
|
20
|
23
|
|
| Total Current Assets |
716
|
543
|
582
|
481
|
497
|
435
|
428
|
307
|
319
|
316
|
373
|
405
|
368
|
270
|
254
|
246
|
|
| PP&E Net |
259
|
1 811
|
1 795
|
1 872
|
1 774
|
2 312
|
2 131
|
1 913
|
1 782
|
1 928
|
2 281
|
2 203
|
2 109
|
1 938
|
2 013
|
1 932
|
|
| PP&E Gross |
259
|
0
|
1 795
|
1 872
|
1 774
|
2 312
|
2 131
|
1 913
|
1 782
|
1 928
|
2 281
|
2 203
|
2 109
|
1 938
|
2 013
|
1 932
|
|
| Accumulated Depreciation |
179
|
0
|
493
|
616
|
709
|
820
|
1 096
|
1 238
|
1 384
|
1 394
|
1 541
|
1 341
|
1 497
|
1 323
|
1 344
|
1 401
|
|
| Intangible Assets |
1
|
0
|
0
|
0
|
6
|
15
|
15
|
14
|
13
|
11
|
11
|
9
|
10
|
0
|
0
|
0
|
|
| Goodwill |
31
|
28
|
27
|
29
|
27
|
22
|
18
|
19
|
20
|
19
|
18
|
20
|
18
|
3
|
3
|
3
|
|
| Note Receivable |
71
|
16
|
17
|
91
|
91
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
30
|
27
|
|
| Long-Term Investments |
277
|
220
|
314
|
331
|
339
|
338
|
14
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
8
|
12
|
5
|
1
|
3
|
1
|
9
|
3
|
4
|
2
|
2
|
1
|
6
|
8
|
8
|
7
|
|
| Other Assets |
31
|
28
|
27
|
29
|
27
|
22
|
18
|
19
|
20
|
19
|
18
|
20
|
18
|
3
|
3
|
3
|
|
| Total Assets |
1 362
N/A
|
2 629
+93%
|
2 741
+4%
|
2 804
+2%
|
2 736
-2%
|
3 093
+13%
|
2 617
-15%
|
2 264
-13%
|
2 138
-6%
|
2 276
+6%
|
2 686
+18%
|
2 640
-2%
|
2 515
-5%
|
2 219
-12%
|
2 309
+4%
|
2 215
-4%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
23
|
35
|
34
|
36
|
34
|
29
|
25
|
17
|
35
|
42
|
46
|
53
|
43
|
36
|
49
|
36
|
|
| Accrued Liabilities |
103
|
110
|
106
|
136
|
144
|
121
|
104
|
51
|
56
|
78
|
82
|
92
|
81
|
36
|
58
|
47
|
|
| 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 |
33
|
29
|
118
|
211
|
180
|
234
|
718
|
204
|
157
|
783
|
224
|
523
|
169
|
340
|
175
|
111
|
|
| Other Current Liabilities |
42
|
54
|
39
|
33
|
54
|
31
|
53
|
42
|
23
|
28
|
40
|
14
|
25
|
25
|
31
|
63
|
|
| Total Current Liabilities |
200
|
228
|
297
|
416
|
412
|
416
|
900
|
314
|
272
|
931
|
392
|
682
|
318
|
437
|
313
|
256
|
|
| Long-Term Debt |
249
|
1 336
|
1 290
|
1 141
|
1 092
|
1 471
|
879
|
1 208
|
1 076
|
312
|
1 213
|
733
|
914
|
571
|
600
|
555
|
|
| Deferred Income Tax |
17
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
29
|
27
|
23
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
24
|
44
|
121
|
93
|
84
|
88
|
46
|
19
|
23
|
10
|
19
|
27
|
16
|
3
|
2
|
1
|
|
| Total Liabilities |
520
N/A
|
1 634
+215%
|
1 731
+6%
|
1 679
-3%
|
1 606
-4%
|
1 977
+23%
|
1 825
-8%
|
1 542
-16%
|
1 371
-11%
|
1 253
-9%
|
1 624
+30%
|
1 443
-11%
|
1 247
-14%
|
1 011
-19%
|
915
-9%
|
812
-11%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
370
|
370
|
2
|
|
| Retained Earnings |
703
|
653
|
671
|
794
|
799
|
784
|
463
|
393
|
438
|
459
|
497
|
633
|
703
|
0
|
0
|
1 017
|
|
| Other Equity |
140
|
341
|
339
|
332
|
330
|
330
|
327
|
327
|
327
|
562
|
562
|
562
|
562
|
838
|
1 024
|
384
|
|
| Total Equity |
842
N/A
|
994
+18%
|
1 010
+2%
|
1 126
+11%
|
1 130
+0%
|
1 116
-1%
|
792
-29%
|
722
-9%
|
767
+6%
|
1 024
+33%
|
1 062
+4%
|
1 198
+13%
|
1 268
+6%
|
1 209
-5%
|
1 394
+15%
|
1 403
+1%
|
|
| Total Liabilities & Equity |
1 362
N/A
|
2 629
+93%
|
2 741
+4%
|
2 804
+2%
|
2 736
-2%
|
3 093
+13%
|
2 617
-15%
|
2 264
-13%
|
2 138
-6%
|
2 276
+6%
|
2 686
+18%
|
2 640
-2%
|
2 515
-5%
|
2 219
-12%
|
2 309
+4%
|
2 215
-4%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
1 379
|
1 379
|
1 379
|
1 379
|
200
|
200
|
199
|
199
|
199
|
237
|
237
|
237
|
237
|
237
|
237
|
240
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
16
|
0
|
0
|
|