Taseko Mines Ltd
TSX:TKO
Balance Sheet
Balance Sheet Decomposition
Taseko Mines Ltd
Taseko Mines Ltd
Balance Sheet
Taseko Mines Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
5
|
35
|
212
|
278
|
135
|
83
|
53
|
69
|
89
|
80
|
46
|
53
|
85
|
237
|
121
|
96
|
173
|
188
|
|
| Cash |
0
|
0
|
192
|
217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5
|
35
|
20
|
61
|
135
|
83
|
53
|
69
|
89
|
80
|
46
|
53
|
85
|
237
|
121
|
96
|
173
|
188
|
|
| Short-Term Investments |
3
|
12
|
25
|
61
|
17
|
5
|
1
|
1
|
1
|
2
|
4
|
1
|
2
|
3
|
3
|
1
|
1
|
2
|
|
| Total Receivables |
5
|
13
|
22
|
47
|
42
|
86
|
40
|
13
|
13
|
22
|
15
|
14
|
7
|
10
|
13
|
17
|
6
|
13
|
|
| Accounts Receivables |
5
|
13
|
19
|
30
|
29
|
5
|
13
|
13
|
13
|
22
|
11
|
11
|
5
|
6
|
11
|
11
|
5
|
13
|
|
| Other Receivables |
0
|
0
|
3
|
17
|
13
|
82
|
27
|
0
|
0
|
0
|
4
|
3
|
2
|
4
|
2
|
5
|
0
|
0
|
|
| Inventory |
20
|
22
|
21
|
23
|
28
|
47
|
36
|
41
|
61
|
40
|
39
|
44
|
59
|
80
|
93
|
123
|
139
|
134
|
|
| Other Current Assets |
9
|
11
|
2
|
28
|
7
|
8
|
7
|
2
|
2
|
2
|
2
|
3
|
5
|
8
|
11
|
12
|
35
|
8
|
|
| Total Current Assets |
41
|
92
|
282
|
437
|
229
|
229
|
137
|
126
|
165
|
146
|
104
|
114
|
157
|
337
|
241
|
249
|
353
|
345
|
|
| PP&E Net |
284
|
287
|
341
|
441
|
648
|
679
|
794
|
795
|
730
|
797
|
821
|
758
|
743
|
838
|
1 029
|
1 286
|
1 770
|
2 045
|
|
| PP&E Gross |
284
|
287
|
341
|
441
|
648
|
679
|
794
|
795
|
730
|
797
|
821
|
758
|
743
|
838
|
1 029
|
1 286
|
1 770
|
2 045
|
|
| Accumulated Depreciation |
23
|
32
|
42
|
60
|
81
|
112
|
156
|
207
|
265
|
311
|
384
|
489
|
587
|
654
|
696
|
747
|
789
|
867
|
|
| Intangible Assets |
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
|
| Note Receivable |
74
|
73
|
71
|
67
|
73
|
14
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
7
|
12
|
12
|
10
|
10
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
79
|
82
|
23
|
45
|
40
|
36
|
29
|
38
|
38
|
38
|
39
|
4
|
4
|
2
|
2
|
24
|
65
|
76
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
|
| Total Assets |
478
N/A
|
535
+12%
|
722
+35%
|
995
+38%
|
996
+0%
|
970
-3%
|
993
+2%
|
974
-2%
|
949
-3%
|
989
+4%
|
973
-2%
|
884
-9%
|
910
+3%
|
1 183
+30%
|
1 279
+8%
|
1 566
+22%
|
2 195
+40%
|
2 472
+13%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
55
|
15
|
21
|
31
|
43
|
27
|
37
|
26
|
28
|
24
|
22
|
24
|
33
|
30
|
32
|
29
|
45
|
36
|
|
| Accrued Liabilities |
0
|
0
|
0
|
3
|
3
|
3
|
9
|
8
|
8
|
20
|
20
|
21
|
20
|
39
|
49
|
57
|
94
|
74
|
|
| Short-Term Debt |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
39
|
28
|
10
|
14
|
18
|
23
|
20
|
60
|
16
|
11
|
10
|
17
|
18
|
18
|
18
|
28
|
33
|
36
|
|
| Other Current Liabilities |
13
|
33
|
35
|
13
|
11
|
64
|
0
|
1
|
2
|
6
|
5
|
6
|
8
|
16
|
13
|
28
|
34
|
85
|
|
| Total Current Liabilities |
112
|
75
|
66
|
61
|
75
|
117
|
66
|
96
|
55
|
61
|
57
|
67
|
79
|
104
|
113
|
141
|
207
|
230
|
|
| Long-Term Debt |
13
|
47
|
28
|
219
|
235
|
260
|
294
|
305
|
373
|
318
|
346
|
357
|
346
|
515
|
569
|
617
|
778
|
711
|
|
| Deferred Income Tax |
46
|
49
|
60
|
76
|
77
|
97
|
100
|
78
|
62
|
89
|
84
|
51
|
39
|
70
|
76
|
115
|
184
|
159
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
72
|
68
|
108
|
142
|
164
|
70
|
110
|
125
|
120
|
153
|
139
|
107
|
130
|
136
|
164
|
259
|
523
|
594
|
|
| Total Liabilities |
243
N/A
|
238
-2%
|
261
+10%
|
498
+90%
|
551
+11%
|
544
-1%
|
570
+5%
|
604
+6%
|
611
+1%
|
622
+2%
|
626
+1%
|
582
-7%
|
593
+2%
|
825
+39%
|
922
+12%
|
1 132
+23%
|
1 692
+49%
|
1 694
+0%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
312
|
350
|
366
|
378
|
368
|
372
|
418
|
418
|
418
|
422
|
423
|
436
|
473
|
477
|
480
|
486
|
529
|
800
|
|
| Retained Earnings |
89
|
79
|
63
|
87
|
45
|
11
|
43
|
106
|
137
|
103
|
140
|
193
|
217
|
180
|
206
|
123
|
137
|
108
|
|
| Additional Paid In Capital |
15
|
20
|
26
|
33
|
38
|
39
|
41
|
43
|
46
|
48
|
49
|
52
|
53
|
55
|
56
|
55
|
58
|
63
|
|
| Other Equity |
3
|
5
|
6
|
1
|
5
|
5
|
7
|
16
|
12
|
0
|
14
|
7
|
8
|
7
|
27
|
17
|
53
|
23
|
|
| Total Equity |
235
N/A
|
297
+26%
|
461
+55%
|
497
+8%
|
446
-10%
|
426
-4%
|
422
-1%
|
370
-12%
|
339
-8%
|
367
+8%
|
347
-5%
|
302
-13%
|
317
+5%
|
359
+13%
|
356
-1%
|
434
+22%
|
503
+16%
|
779
+55%
|
|
| Total Liabilities & Equity |
478
N/A
|
535
+12%
|
722
+35%
|
995
+38%
|
996
+0%
|
970
-3%
|
993
+2%
|
974
-2%
|
949
-3%
|
989
+4%
|
973
-2%
|
884
-9%
|
910
+3%
|
1 183
+30%
|
1 279
+8%
|
1 566
+22%
|
2 195
+40%
|
2 472
+13%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
153
|
183
|
188
|
197
|
191
|
193
|
222
|
222
|
222
|
227
|
228
|
246
|
282
|
285
|
287
|
290
|
305
|
361
|
|