Ultrapetrol (Bahamas) Ltd
OTC:ULTRF
Balance Sheet
Balance Sheet Decomposition
Ultrapetrol (Bahamas) Ltd
Ultrapetrol (Bahamas) Ltd
Balance Sheet
Ultrapetrol (Bahamas) Ltd
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
12
|
8
|
21
|
64
|
106
|
53
|
106
|
34
|
222
|
73
|
35
|
45
|
|
| Cash Equivalents |
12
|
8
|
21
|
64
|
106
|
53
|
106
|
34
|
222
|
73
|
35
|
45
|
|
| Total Receivables |
16
|
32
|
29
|
33
|
85
|
49
|
49
|
57
|
59
|
90
|
55
|
51
|
|
| Accounts Receivables |
10
|
27
|
21
|
19
|
18
|
17
|
25
|
31
|
36
|
48
|
37
|
33
|
|
| Other Receivables |
6
|
5
|
8
|
14
|
67
|
32
|
24
|
26
|
23
|
42
|
18
|
18
|
|
| Inventory |
2
|
4
|
3
|
5
|
4
|
4
|
3
|
5
|
14
|
17
|
4
|
17
|
|
| Other Current Assets |
7
|
7
|
3
|
3
|
13
|
9
|
5
|
10
|
12
|
16
|
15
|
19
|
|
| Total Current Assets |
37
|
50
|
55
|
105
|
208
|
114
|
163
|
106
|
307
|
196
|
110
|
132
|
|
| PP&E Net |
161
|
182
|
333
|
462
|
553
|
572
|
613
|
671
|
648
|
715
|
717
|
669
|
|
| PP&E Gross |
161
|
182
|
333
|
462
|
553
|
572
|
613
|
671
|
648
|
715
|
717
|
669
|
|
| Accumulated Depreciation |
90
|
102
|
121
|
135
|
164
|
158
|
150
|
185
|
223
|
257
|
303
|
323
|
|
| Intangible Assets |
12
|
13
|
13
|
7
|
6
|
7
|
7
|
6
|
5
|
12
|
14
|
10
|
|
| Goodwill |
0
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
|
| Note Receivable |
11
|
9
|
9
|
10
|
37
|
16
|
11
|
15
|
23
|
29
|
28
|
22
|
|
| Long-Term Investments |
16
|
16
|
2
|
2
|
2
|
2
|
1
|
7
|
4
|
4
|
4
|
4
|
|
| Other Long-Term Assets |
38
|
8
|
9
|
30
|
15
|
17
|
24
|
19
|
19
|
19
|
19
|
2
|
|
| Other Assets |
0
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
|
| Total Assets |
274
N/A
|
278
+1%
|
426
+54%
|
622
+46%
|
825
+33%
|
733
-11%
|
824
+12%
|
830
+1%
|
1 010
+22%
|
980
-3%
|
897
-8%
|
838
-7%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
12
|
13
|
14
|
17
|
22
|
14
|
24
|
33
|
32
|
29
|
31
|
29
|
|
| Accrued Liabilities |
0
|
0
|
2
|
3
|
3
|
2
|
2
|
5
|
5
|
2
|
2
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
8
|
5
|
18
|
43
|
21
|
28
|
22
|
49
|
32
|
33
|
453
|
|
| Other Current Liabilities |
2
|
3
|
3
|
3
|
4
|
9
|
11
|
15
|
32
|
29
|
28
|
22
|
|
| Total Current Liabilities |
24
|
24
|
23
|
41
|
72
|
46
|
65
|
74
|
199
|
91
|
93
|
516
|
|
| Long-Term Debt |
209
|
203
|
214
|
314
|
370
|
384
|
472
|
491
|
389
|
466
|
433
|
0
|
|
| Deferred Income Tax |
0
|
0
|
7
|
11
|
7
|
13
|
16
|
13
|
12
|
12
|
12
|
11
|
|
| Minority Interest |
11
|
7
|
3
|
4
|
5
|
5
|
5
|
6
|
7
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
4
|
5
|
4
|
3
|
|
| Total Liabilities |
245
N/A
|
234
-4%
|
247
+5%
|
369
+49%
|
453
+23%
|
449
-1%
|
560
+25%
|
586
+5%
|
611
+4%
|
574
-6%
|
541
-6%
|
529
-2%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
20
|
5
|
5
|
10
|
57
|
17
|
12
|
7
|
70
|
63
|
115
|
163
|
|
| Additional Paid In Capital |
69
|
69
|
174
|
267
|
268
|
270
|
271
|
272
|
491
|
489
|
490
|
492
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
1
|
1
|
|
| Treasury Stock |
20
|
20
|
0
|
0
|
20
|
20
|
19
|
19
|
19
|
19
|
19
|
19
|
|
| Other Equity |
0
|
0
|
0
|
24
|
65
|
16
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
29
N/A
|
44
+51%
|
179
+312%
|
253
+41%
|
372
+47%
|
284
-24%
|
263
-7%
|
244
-7%
|
400
+64%
|
406
+1%
|
356
-12%
|
310
-13%
|
|
| Total Liabilities & Equity |
274
N/A
|
278
+1%
|
426
+54%
|
622
+46%
|
825
+33%
|
733
-11%
|
824
+12%
|
830
+1%
|
1 010
+22%
|
980
-3%
|
897
-8%
|
838
-7%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
28
|
28
|
28
|
33
|
30
|
30
|
30
|
30
|
140
|
140
|
141
|
141
|
|