Tidewater Midstream and Infrastructure Ltd
TSX:TWM
Balance Sheet
Balance Sheet Decomposition
Tidewater Midstream and Infrastructure Ltd
Tidewater Midstream and Infrastructure Ltd
Balance Sheet
Tidewater Midstream and Infrastructure Ltd
| 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
|
8
|
53
|
6
|
6
|
10
|
16
|
17
|
0
|
0
|
|
| Cash |
0
|
8
|
53
|
6
|
6
|
10
|
16
|
17
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
337
|
0
|
|
| Total Receivables |
21
|
36
|
56
|
89
|
172
|
170
|
243
|
270
|
148
|
159
|
|
| Accounts Receivables |
21
|
36
|
56
|
89
|
172
|
170
|
243
|
270
|
148
|
159
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
58
|
39
|
59
|
88
|
98
|
133
|
|
| Other Current Assets |
1
|
7
|
12
|
25
|
21
|
127
|
44
|
76
|
21
|
56
|
|
| Total Current Assets |
26
|
52
|
121
|
120
|
257
|
346
|
362
|
451
|
604
|
348
|
|
| PP&E Net |
264
|
529
|
814
|
1 110
|
1 494
|
1 411
|
1 498
|
1 664
|
925
|
816
|
|
| PP&E Gross |
264
|
529
|
814
|
1 110
|
1 494
|
1 411
|
1 498
|
1 664
|
925
|
816
|
|
| Accumulated Depreciation |
4
|
10
|
35
|
80
|
123
|
191
|
273
|
330
|
762
|
739
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1
|
14
|
9
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
3
|
54
|
55
|
61
|
95
|
35
|
35
|
|
| Other Long-Term Assets |
8
|
0
|
0
|
1
|
24
|
38
|
41
|
66
|
41
|
42
|
|
| Total Assets |
298
N/A
|
580
+95%
|
935
+61%
|
1 234
+32%
|
1 830
+48%
|
1 864
+2%
|
1 971
+6%
|
2 275
+15%
|
1 604
-29%
|
1 241
-23%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
7
|
43
|
77
|
155
|
264
|
269
|
310
|
470
|
361
|
206
|
|
| Accrued Liabilities |
1
|
3
|
7
|
7
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
42
|
50
|
190
|
47
|
530
|
28
|
|
| Other Current Liabilities |
2
|
4
|
7
|
18
|
5
|
17
|
23
|
30
|
34
|
38
|
|
| Total Current Liabilities |
9
|
101
|
91
|
180
|
313
|
337
|
524
|
547
|
925
|
271
|
|
| Long-Term Debt |
31
|
0
|
182
|
347
|
970
|
993
|
700
|
870
|
239
|
545
|
|
| Deferred Income Tax |
0
|
26
|
31
|
40
|
38
|
27
|
46
|
51
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
5
|
3
|
2
|
26
|
43
|
30
|
42
|
|
| Other Liabilities |
50
|
79
|
190
|
208
|
35
|
77
|
59
|
60
|
99
|
91
|
|
| Total Liabilities |
90
N/A
|
206
+130%
|
493
+140%
|
781
+58%
|
1 360
+74%
|
1 437
+6%
|
1 354
-6%
|
1 571
+16%
|
1 293
-18%
|
950
-26%
|
|
| Equity | |||||||||||
| Common Stock |
204
|
366
|
431
|
434
|
441
|
442
|
446
|
538
|
541
|
544
|
|
| Retained Earnings |
5
|
9
|
9
|
16
|
10
|
38
|
153
|
146
|
253
|
280
|
|
| Other Equity |
0
|
1
|
2
|
3
|
19
|
22
|
19
|
20
|
23
|
27
|
|
| Total Equity |
209
N/A
|
375
+80%
|
441
+18%
|
453
+3%
|
470
+4%
|
427
-9%
|
617
+45%
|
703
+14%
|
311
-56%
|
291
-6%
|
|
| Total Liabilities & Equity |
298
N/A
|
580
+95%
|
935
+61%
|
1 234
+32%
|
1 830
+48%
|
1 864
+2%
|
1 971
+6%
|
2 275
+15%
|
1 604
-29%
|
1 241
-23%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
8
|
14
|
16
|
17
|
17
|
17
|
17
|
21
|
21
|
22
|
|