Baytex Energy Corp
TSX:BTE
Balance Sheet
Balance Sheet Decomposition
Baytex Energy Corp
Baytex Energy Corp
Balance Sheet
Baytex Energy Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | 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 |
0
|
4
|
54
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
8
|
2
|
18
|
1
|
0
|
3
|
0
|
0
|
6
|
0
|
0
|
5
|
56
|
17
|
|
| Cash |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
8
|
2
|
18
|
1
|
0
|
3
|
0
|
0
|
6
|
0
|
0
|
5
|
56
|
17
|
|
| Cash Equivalents |
0
|
0
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
44
|
53
|
49
|
41
|
74
|
65
|
105
|
88
|
134
|
149
|
204
|
171
|
142
|
203
|
98
|
112
|
113
|
112
|
174
|
108
|
173
|
228
|
339
|
387
|
|
| Accounts Receivables |
44
|
53
|
49
|
41
|
74
|
65
|
105
|
88
|
134
|
118
|
161
|
171
|
142
|
203
|
98
|
112
|
113
|
112
|
174
|
108
|
173
|
228
|
339
|
387
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
6
|
7
|
10
|
10
|
6
|
0
|
1
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
47
|
0
|
0
|
0
|
5
|
3
|
12
|
86
|
34
|
17
|
14
|
20
|
84
|
220
|
107
|
2
|
19
|
80
|
5
|
5
|
9
|
10
|
45
|
46
|
|
| Total Current Assets |
91
|
57
|
108
|
49
|
89
|
78
|
123
|
174
|
180
|
168
|
227
|
194
|
245
|
425
|
205
|
117
|
131
|
191
|
185
|
113
|
182
|
244
|
440
|
450
|
|
| PP&E Net |
867
|
932
|
867
|
1 010
|
970
|
960
|
1 247
|
1 601
|
1 664
|
1 765
|
2 187
|
2 306
|
2 415
|
5 560
|
5 279
|
4 477
|
4 241
|
6 186
|
5 729
|
3 289
|
4 653
|
4 802
|
6 746
|
7 076
|
|
| PP&E Gross |
867
|
932
|
867
|
0
|
0
|
960
|
1 247
|
0
|
1 664
|
1 765
|
2 187
|
2 306
|
2 415
|
5 560
|
5 279
|
4 477
|
4 241
|
6 186
|
5 729
|
3 289
|
4 653
|
4 802
|
6 746
|
7 076
|
|
| Accumulated Depreciation |
950
|
1 057
|
1 176
|
0
|
0
|
1 641
|
1 827
|
0
|
2 280
|
225
|
473
|
758
|
1 041
|
1 490
|
2 201
|
3 663
|
4 027
|
4 982
|
5 798
|
8 346
|
7 169
|
7 421
|
8 907
|
10 522
|
|
| Goodwill |
0
|
0
|
0
|
39
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
9
|
9
|
8
|
7
|
9
|
5
|
0
|
0
|
3
|
11
|
10
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
7
|
0
|
57
|
275
|
235
|
|
| Other Assets |
0
|
0
|
0
|
39
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
967
N/A
|
998
+3%
|
983
-2%
|
1 104
+12%
|
1 106
+0%
|
1 080
-2%
|
1 407
+30%
|
1 812
+29%
|
1 884
+4%
|
1 981
+5%
|
2 462
+24%
|
2 538
+3%
|
2 698
+6%
|
6 231
+131%
|
5 489
-12%
|
4 594
-16%
|
4 372
-5%
|
6 377
+46%
|
5 914
-7%
|
3 408
-42%
|
4 835
+42%
|
5 104
+6%
|
7 461
+46%
|
7 760
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
64
|
93
|
80
|
73
|
90
|
72
|
104
|
164
|
117
|
92
|
138
|
182
|
213
|
398
|
268
|
113
|
145
|
258
|
208
|
156
|
191
|
272
|
477
|
512
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
78
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
74
|
0
|
0
|
161
|
124
|
128
|
242
|
209
|
273
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
3
|
4
|
13
|
9
|
|
| Other Current Liabilities |
0
|
0
|
9
|
20
|
10
|
15
|
50
|
43
|
33
|
57
|
64
|
38
|
57
|
72
|
0
|
38
|
53
|
2
|
20
|
39
|
145
|
13
|
67
|
52
|
|
| Total Current Liabilities |
140
|
93
|
89
|
254
|
224
|
214
|
396
|
416
|
486
|
226
|
277
|
219
|
270
|
470
|
268
|
151
|
197
|
260
|
234
|
199
|
339
|
289
|
558
|
574
|
|
| Long-Term Debt |
330
|
327
|
233
|
217
|
284
|
229
|
190
|
228
|
150
|
451
|
610
|
558
|
675
|
2 062
|
1 855
|
1 754
|
1 686
|
2 104
|
1 842
|
1 789
|
1 385
|
934
|
2 427
|
2 273
|
|
| Deferred Income Tax |
146
|
184
|
171
|
165
|
160
|
119
|
154
|
192
|
180
|
14
|
93
|
189
|
248
|
906
|
655
|
376
|
205
|
311
|
235
|
94
|
167
|
266
|
21
|
89
|
|
| Minority Interest |
0
|
0
|
26
|
13
|
13
|
17
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
39
|
34
|
56
|
73
|
38
|
42
|
45
|
49
|
56
|
179
|
275
|
273
|
223
|
286
|
296
|
334
|
369
|
647
|
656
|
749
|
733
|
585
|
629
|
654
|
|
| Total Liabilities |
656
N/A
|
638
-3%
|
575
-10%
|
722
+26%
|
718
-1%
|
621
-14%
|
806
+30%
|
885
+10%
|
872
-1%
|
870
0%
|
1 255
+44%
|
1 239
-1%
|
1 416
+14%
|
3 724
+163%
|
3 074
-17%
|
2 615
-15%
|
2 457
-6%
|
3 322
+35%
|
2 967
-11%
|
2 830
-5%
|
2 623
-7%
|
2 073
-21%
|
3 636
+75%
|
3 589
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
395
|
398
|
449
|
516
|
555
|
637
|
822
|
1 130
|
1 296
|
1 484
|
1 680
|
1 860
|
2 004
|
3 581
|
4 297
|
4 423
|
4 444
|
5 702
|
5 719
|
5 729
|
5 737
|
5 500
|
6 527
|
6 137
|
|
| Retained Earnings |
84
|
39
|
42
|
140
|
181
|
192
|
240
|
224
|
301
|
492
|
556
|
614
|
776
|
1 305
|
2 592
|
3 095
|
3 008
|
3 333
|
3 346
|
5 785
|
4 171
|
3 315
|
3 586
|
3 422
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
6
|
10
|
13
|
19
|
21
|
20
|
129
|
86
|
66
|
53
|
31
|
5
|
21
|
16
|
19
|
18
|
14
|
14
|
90
|
193
|
362
|
|
| Other Equity |
0
|
0
|
0
|
0
|
4
|
1
|
1
|
1
|
4
|
10
|
4
|
13
|
2
|
200
|
705
|
630
|
463
|
668
|
556
|
619
|
632
|
756
|
691
|
1 093
|
|
| Total Equity |
311
N/A
|
360
+16%
|
408
+13%
|
383
-6%
|
388
+1%
|
459
+18%
|
601
+31%
|
927
+54%
|
1 012
+9%
|
1 111
+10%
|
1 207
+9%
|
1 299
+8%
|
1 283
-1%
|
2 507
+95%
|
2 415
-4%
|
1 979
-18%
|
1 915
-3%
|
3 055
+60%
|
2 947
-4%
|
578
-80%
|
2 211
+282%
|
3 030
+37%
|
3 825
+26%
|
4 171
+9%
|
|
| Total Liabilities & Equity |
967
N/A
|
998
+3%
|
983
-2%
|
1 104
+12%
|
1 106
+0%
|
1 080
-2%
|
1 407
+30%
|
1 812
+29%
|
1 884
+4%
|
1 981
+5%
|
2 462
+24%
|
2 538
+3%
|
2 698
+6%
|
6 231
+131%
|
5 489
-12%
|
4 594
-16%
|
4 372
-5%
|
6 377
+46%
|
5 914
-7%
|
3 408
-42%
|
4 835
+42%
|
5 104
+6%
|
7 461
+46%
|
7 760
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
52
|
53
|
61
|
67
|
69
|
75
|
85
|
98
|
109
|
114
|
118
|
122
|
125
|
168
|
211
|
233
|
236
|
554
|
558
|
561
|
564
|
545
|
822
|
774
|
|