Alon Gas Energy Development Ltd
TASE:ALGS
Balance Sheet
Balance Sheet Decomposition
Alon Gas Energy Development Ltd
Alon Gas Energy Development Ltd
Balance Sheet
Alon Gas Energy Development Ltd
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
8
|
2
|
12
|
42
|
14
|
9
|
1
|
37
|
29
|
40
|
|
| Cash |
4
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
4
|
0
|
12
|
41
|
14
|
9
|
1
|
37
|
29
|
40
|
|
| Short-Term Investments |
0
|
0
|
23
|
0
|
19
|
32
|
27
|
29
|
0
|
0
|
|
| Total Receivables |
7
|
7
|
11
|
12
|
10
|
8
|
13
|
22
|
11
|
7
|
|
| Accounts Receivables |
0
|
6
|
8
|
8
|
7
|
8
|
8
|
8
|
7
|
6
|
|
| Other Receivables |
0
|
0
|
3
|
4
|
3
|
1
|
5
|
14
|
5
|
1
|
|
| Other Current Assets |
11
|
25
|
15
|
7
|
11
|
9
|
20
|
6
|
7
|
5
|
|
| Total Current Assets |
25
|
33
|
61
|
60
|
55
|
59
|
62
|
94
|
47
|
51
|
|
| PP&E Net |
146
|
176
|
202
|
210
|
177
|
174
|
168
|
164
|
160
|
155
|
|
| PP&E Gross |
0
|
0
|
202
|
210
|
177
|
174
|
168
|
164
|
160
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
12
|
20
|
24
|
32
|
39
|
47
|
54
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
2
|
4
|
4
|
4
|
5
|
5
|
8
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
1
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
4
|
15
|
18
|
12
|
8
|
4
|
8
|
17
|
15
|
|
| Total Assets |
172
N/A
|
212
+23%
|
278
+31%
|
290
+4%
|
248
-15%
|
249
+1%
|
242
-3%
|
272
+12%
|
229
-16%
|
228
0%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
15
|
5
|
6
|
4
|
4
|
1
|
0
|
0
|
0
|
12
|
|
| Accrued Liabilities |
2
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
24
|
14
|
18
|
18
|
18
|
20
|
0
|
23
|
19
|
|
| Other Current Liabilities |
2
|
2
|
2
|
3
|
3
|
22
|
31
|
66
|
3
|
5
|
|
| Total Current Liabilities |
18
|
33
|
22
|
25
|
25
|
41
|
53
|
66
|
26
|
36
|
|
| Long-Term Debt |
149
|
164
|
228
|
213
|
162
|
140
|
110
|
110
|
87
|
68
|
|
| Deferred Income Tax |
2
|
5
|
8
|
16
|
20
|
22
|
27
|
30
|
29
|
28
|
|
| Minority Interest |
0
|
0
|
0
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
|
| Other Liabilities |
2
|
2
|
5
|
8
|
7
|
7
|
7
|
9
|
10
|
9
|
|
| Total Liabilities |
170
N/A
|
205
+20%
|
263
+29%
|
265
+1%
|
217
-18%
|
214
-1%
|
200
-7%
|
219
+10%
|
157
-28%
|
148
-6%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
7
|
2
|
6
|
15
|
27
|
34
|
38
|
51
|
71
|
82
|
|
| Additional Paid In Capital |
9
|
9
|
9
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Other Equity |
0
|
0
|
0
|
0
|
5
|
8
|
5
|
7
|
9
|
10
|
|
| Total Equity |
2
N/A
|
7
+380%
|
15
+112%
|
25
+64%
|
30
+22%
|
35
+13%
|
42
+21%
|
53
+26%
|
71
+35%
|
81
+13%
|
|
| Total Liabilities & Equity |
172
N/A
|
212
+23%
|
278
+31%
|
290
+4%
|
248
-15%
|
249
+1%
|
242
-3%
|
272
+12%
|
229
-16%
|
228
0%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|