Vantage Drilling International
OTC:VTDRF
Balance Sheet
Balance Sheet Decomposition
Vantage Drilling International
Vantage Drilling International
Balance Sheet
Vantage Drilling International
| 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 |
76
|
203
|
232
|
196
|
225
|
232
|
142
|
73
|
74
|
73
|
83
|
|
| Cash Equivalents |
76
|
203
|
232
|
196
|
225
|
232
|
142
|
73
|
74
|
73
|
83
|
|
| Total Receivables |
161
|
85
|
29
|
53
|
42
|
57
|
37
|
51
|
80
|
94
|
52
|
|
| Accounts Receivables |
152
|
71
|
21
|
45
|
29
|
47
|
28
|
41
|
70
|
78
|
35
|
|
| Other Receivables |
10
|
14
|
8
|
7
|
13
|
10
|
9
|
10
|
10
|
16
|
17
|
|
| Inventory |
66
|
65
|
45
|
44
|
45
|
48
|
50
|
38
|
41
|
47
|
49
|
|
| Other Current Assets |
16
|
8
|
4
|
6
|
14
|
9
|
25
|
124
|
25
|
20
|
10
|
|
| Total Current Assets |
319
|
361
|
310
|
298
|
326
|
346
|
254
|
286
|
220
|
233
|
195
|
|
| PP&E Net |
3 033
|
2 948
|
835
|
763
|
787
|
728
|
520
|
382
|
340
|
309
|
211
|
|
| PP&E Gross |
3 033
|
2 948
|
835
|
763
|
787
|
728
|
520
|
382
|
340
|
309
|
211
|
|
| Accumulated Depreciation |
407
|
533
|
68
|
141
|
209
|
282
|
279
|
266
|
310
|
352
|
329
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
4
|
2
|
0
|
7
|
0
|
1
|
0
|
|
| Other Long-Term Assets |
72
|
23
|
16
|
22
|
12
|
16
|
12
|
25
|
18
|
18
|
32
|
|
| Total Assets |
3 424
N/A
|
3 332
-3%
|
1 160
-65%
|
1 083
-7%
|
1 130
+4%
|
1 091
-3%
|
786
-28%
|
699
-11%
|
579
-17%
|
562
-3%
|
438
-22%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
215
|
49
|
35
|
40
|
44
|
50
|
26
|
31
|
58
|
62
|
32
|
|
| Accrued Liabilities |
55
|
13
|
13
|
21
|
13
|
21
|
17
|
14
|
13
|
19
|
9
|
|
| Short-Term Debt |
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
54
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
18
|
9
|
5
|
4
|
6
|
6
|
8
|
25
|
53
|
33
|
39
|
|
| Total Current Liabilities |
341
|
133
|
55
|
69
|
62
|
77
|
50
|
70
|
124
|
114
|
79
|
|
| Long-Term Debt |
2 497
|
0
|
867
|
920
|
1 109
|
344
|
345
|
347
|
179
|
190
|
64
|
|
| Deferred Income Tax |
1
|
3
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Minority Interest |
11
|
15
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
|
| Other Liabilities |
83
|
2 725
|
11
|
17
|
22
|
17
|
14
|
17
|
12
|
11
|
19
|
|
| Total Liabilities |
2 933
N/A
|
2 875
-2%
|
934
-68%
|
1 006
+8%
|
1 194
+19%
|
439
-63%
|
412
-6%
|
435
+6%
|
318
-27%
|
316
0%
|
163
-48%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
156
|
138
|
147
|
297
|
439
|
17
|
260
|
370
|
373
|
389
|
361
|
|
| Additional Paid In Capital |
646
|
595
|
374
|
374
|
374
|
635
|
634
|
634
|
634
|
634
|
635
|
|
| Total Equity |
491
N/A
|
457
-7%
|
227
-50%
|
77
-66%
|
65
N/A
|
652
N/A
|
375
-43%
|
264
-29%
|
261
-1%
|
245
-6%
|
275
+12%
|
|
| Total Liabilities & Equity |
3 424
N/A
|
3 332
-3%
|
1 160
-65%
|
1 083
-7%
|
1 130
+4%
|
1 091
-3%
|
786
-28%
|
699
-11%
|
579
-17%
|
562
-3%
|
438
-22%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
13
|
13
|
13
|
13
|
13
|
13
|
|