Turquoise Hill Resources Ltd
TSX:TRQ
Balance Sheet
Balance Sheet Decomposition
Turquoise Hill Resources Ltd
Turquoise Hill Resources Ltd
Balance Sheet
Turquoise Hill Resources Ltd
| Dec-1998 | Dec-1999 | Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
55
|
8
|
40
|
26
|
35
|
107
|
112
|
102
|
364
|
146
|
384
|
966
|
1 264
|
998
|
1 115
|
56
|
862
|
1 344
|
1 417
|
1 445
|
1 603
|
1 652
|
1 124
|
694
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
277
|
790
|
557
|
0
|
56
|
141
|
274
|
124
|
96
|
148
|
113
|
62
|
102
|
|
| Cash Equivalents |
55
|
8
|
40
|
26
|
35
|
107
|
112
|
102
|
364
|
146
|
384
|
689
|
474
|
441
|
1 115
|
0
|
721
|
1 070
|
1 293
|
1 349
|
1 455
|
1 539
|
1 062
|
593
|
|
| Short-Term Investments |
0
|
37
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
15
|
98
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3
|
4
|
6
|
2
|
3
|
4
|
10
|
36
|
12
|
14
|
19
|
18
|
44
|
77
|
9
|
8
|
22
|
16
|
1 022
|
1 397
|
1 650
|
538
|
60
|
16
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
15
|
64
|
8
|
1
|
15
|
12
|
32
|
16
|
15
|
21
|
50
|
16
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
17
|
13
|
29
|
13
|
1
|
7
|
7
|
4
|
990
|
1 381
|
1 635
|
517
|
10
|
0
|
|
| Inventory |
7
|
6
|
16
|
22
|
17
|
3
|
2
|
4
|
5
|
2
|
16
|
18
|
41
|
108
|
329
|
812
|
397
|
321
|
261
|
274
|
243
|
176
|
198
|
290
|
|
| Other Current Assets |
2
|
7
|
4
|
6
|
8
|
33
|
38
|
6
|
21
|
30
|
39
|
37
|
45
|
82
|
147
|
97
|
306
|
53
|
23
|
50
|
30
|
100
|
127
|
121
|
|
| Total Current Assets |
67
|
62
|
66
|
57
|
64
|
197
|
162
|
148
|
402
|
192
|
459
|
1 054
|
1 492
|
1 265
|
1 615
|
973
|
1 588
|
1 734
|
2 724
|
3 165
|
3 527
|
2 466
|
1 509
|
1 121
|
|
| PP&E Net |
162
|
125
|
239
|
182
|
164
|
137
|
54
|
86
|
102
|
226
|
199
|
219
|
1 333
|
4 364
|
6 794
|
6 765
|
6 597
|
6 320
|
6 417
|
7 347
|
8 838
|
9 783
|
10 928
|
12 050
|
|
| PP&E Gross |
162
|
0
|
0
|
0
|
0
|
0
|
54
|
86
|
102
|
226
|
199
|
219
|
1 333
|
4 364
|
6 794
|
6 765
|
0
|
6 320
|
6 417
|
7 347
|
8 838
|
9 783
|
10 928
|
0
|
|
| Accumulated Depreciation |
101
|
0
|
0
|
0
|
0
|
0
|
101
|
103
|
105
|
109
|
24
|
32
|
54
|
88
|
212
|
324
|
0
|
1 019
|
1 419
|
1 737
|
1 915
|
2 626
|
2 829
|
0
|
|
| Intangible Assets |
0
|
6
|
1
|
1
|
7
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 789
|
266
|
0
|
0
|
0
|
|
| Long-Term Investments |
7
|
10
|
5
|
5
|
16
|
15
|
146
|
158
|
195
|
99
|
81
|
242
|
366
|
425
|
181
|
159
|
61
|
20
|
3 002
|
15
|
13
|
11
|
14
|
17
|
|
| Other Long-Term Assets |
1
|
3
|
6
|
4
|
26
|
57
|
14
|
5
|
5
|
6
|
3
|
20
|
28
|
83
|
499
|
698
|
53
|
166
|
317
|
517
|
668
|
563
|
918
|
1 012
|
|
| Total Assets |
239
N/A
|
206
-14%
|
316
+53%
|
248
-22%
|
276
+11%
|
456
+65%
|
376
-18%
|
397
+6%
|
703
+77%
|
530
-25%
|
742
+40%
|
1 535
+107%
|
3 218
+110%
|
6 137
+91%
|
9 090
+48%
|
8 596
-5%
|
8 299
-3%
|
8 240
-1%
|
12 460
+51%
|
12 833
+3%
|
13 312
+4%
|
12 822
-4%
|
13 369
+4%
|
14 200
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7
|
5
|
12
|
15
|
29
|
39
|
14
|
21
|
35
|
59
|
28
|
41
|
77
|
144
|
739
|
249
|
185
|
167
|
197
|
361
|
396
|
389
|
316
|
321
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
50
|
13
|
19
|
189
|
548
|
31
|
0
|
0
|
0
|
9
|
10
|
11
|
10
|
7
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
8
|
12
|
20
|
24
|
15
|
0
|
0
|
0
|
17
|
16
|
396
|
15
|
45
|
1 799
|
2 143
|
0
|
0
|
0
|
0
|
0
|
27
|
28
|
397
|
|
| Other Current Liabilities |
30
|
0
|
11
|
15
|
0
|
15
|
14
|
0
|
0
|
0
|
0
|
0
|
766
|
0
|
211
|
495
|
316
|
107
|
84
|
133
|
128
|
95
|
171
|
206
|
|
| Total Current Liabilities |
37
|
13
|
35
|
51
|
53
|
69
|
28
|
21
|
37
|
126
|
57
|
456
|
1 048
|
737
|
2 780
|
2 887
|
501
|
274
|
290
|
503
|
534
|
521
|
522
|
931
|
|
| Long-Term Debt |
40
|
38
|
76
|
47
|
11
|
0
|
5
|
5
|
5
|
143
|
349
|
583
|
288
|
543
|
102
|
0
|
14
|
14
|
4 139
|
4 159
|
4 187
|
4 187
|
4 173
|
3 785
|
|
| Deferred Income Tax |
0
|
0
|
12
|
14
|
13
|
13
|
0
|
0
|
1
|
2
|
10
|
11
|
11
|
15
|
0
|
0
|
123
|
53
|
8
|
26
|
48
|
79
|
112
|
145
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
4
|
9
|
0
|
0
|
21
|
1
|
3
|
17
|
11
|
387
|
626
|
719
|
823
|
893
|
910
|
1 237
|
1 149
|
967
|
|
| Other Liabilities |
1
|
2
|
15
|
7
|
14
|
33
|
32
|
6
|
6
|
9
|
9
|
5
|
55
|
102
|
127
|
1 131
|
93
|
104
|
119
|
126
|
132
|
104
|
134
|
154
|
|
| Total Liabilities |
78
N/A
|
52
-33%
|
138
+165%
|
118
-14%
|
90
-24%
|
120
+33%
|
69
-43%
|
41
-41%
|
49
+20%
|
280
+471%
|
446
+59%
|
1 057
+137%
|
1 405
+33%
|
1 414
+1%
|
3 020
+114%
|
3 631
+20%
|
104
-97%
|
274
N/A
|
3 733
N/A
|
3 921
+5%
|
3 991
+2%
|
3 654
-8%
|
3 792
+4%
|
4 049
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
382
|
383
|
414
|
460
|
522
|
719
|
869
|
994
|
1 462
|
1 477
|
1 486
|
1 887
|
3 379
|
6 819
|
9 145
|
9 151
|
11 432
|
11 432
|
11 432
|
11 432
|
11 432
|
11 432
|
11 432
|
11 432
|
|
| Retained Earnings |
221
|
229
|
247
|
332
|
367
|
440
|
581
|
671
|
878
|
1 336
|
1 520
|
1 800
|
2 914
|
3 484
|
4 609
|
5 737
|
4 788
|
4 473
|
4 263
|
4 082
|
3 670
|
3 822
|
3 416
|
2 841
|
|
| Additional Paid In Capital |
0
|
0
|
10
|
2
|
32
|
56
|
16
|
25
|
57
|
79
|
326
|
376
|
1 315
|
1 390
|
1 521
|
1 548
|
1 556
|
1 556
|
1 558
|
1 558
|
1 558
|
1 559
|
1 559
|
1 556
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
13
|
29
|
5
|
16
|
33
|
2
|
17
|
2
|
5
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
|
| Total Equity |
160
N/A
|
154
-4%
|
178
+16%
|
130
-27%
|
186
+43%
|
335
+80%
|
307
-8%
|
356
+16%
|
654
+84%
|
250
-62%
|
297
+19%
|
478
+61%
|
1 814
+279%
|
4 723
+160%
|
6 070
+29%
|
4 965
-18%
|
8 195
+65%
|
8 515
+4%
|
8 727
+2%
|
8 912
+2%
|
9 321
+5%
|
9 168
-2%
|
9 577
+4%
|
10 151
+6%
|
|
| Total Liabilities & Equity |
239
N/A
|
206
-14%
|
316
+53%
|
248
-22%
|
276
+11%
|
456
+65%
|
376
-18%
|
397
+6%
|
703
+77%
|
530
-25%
|
742
+40%
|
1 535
+107%
|
3 218
+110%
|
6 137
+91%
|
9 090
+48%
|
8 596
-5%
|
8 299
-3%
|
8 240
-1%
|
12 460
+51%
|
12 833
+3%
|
13 312
+4%
|
12 822
-4%
|
13 369
+4%
|
14 200
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
9
|
10
|
16
|
22
|
27
|
34
|
38
|
41
|
49
|
49
|
49
|
55
|
74
|
96
|
101
|
101
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
|