First Time Loading...

Vermilion Energy Inc
TSX:VET

Watchlist Manager
Vermilion Energy Inc Logo
Vermilion Energy Inc
TSX:VET
Watchlist
Price: 16.76 CAD 2.07% Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

6.3B
+1%
Assets
Growth Rates:
1 Year
-13%
3 Years
+34%
5 Years
+2%
7 Years
+59%
10 Years
+63%
3.3B
+4%
Liabilities
Growth Rates:
1 Year
-5%
3 Years
+1%
5 Years
-4%
7 Years
+41%
10 Years
+62%
3B
-2%
Equity
Growth Rates:
1 Year
-21%
3 Years
+111%
5 Years
+9%
7 Years
+85%
10 Years
+63%

Balance Sheet Decomposition
Vermilion Energy Inc

6.3B
Assets
3.3B
Liabilities
6.3B
Assets
3.3B
Liabilities
Current Assets 886.4m
Cash & Short-Term Investments 254.7m
Receivables 365.2m
Other Current Assets 266.6m
Non-Current Assets 5.4B
Long-Term Investments 80.3m
PP&E 5.1B
Other Non-Current Assets 217.5m
Current Liabilities 767.2m
Accounts Payable 406.3m
Other Current Liabilities 360.9m
Non-Current Liabilities 2.6B
Long-Term Debt 962.4m
Other Non-Current Liabilities 1.6B

Balance Sheet
Vermilion Energy Inc

Rotate your device to view
Balance Sheet
Currency: CAD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
117
31
63
46
27
29
7
6
14
141
Cash
117
31
63
46
27
29
7
6
14
141
Short-Term Investments
4
11
0
0
0
0
0
0
0
1
Total Receivables
172
161
132
166
260
211
196
329
374
243
Accounts Receivables
172
161
132
166
260
211
196
329
374
243
Other Receivables
0
0
0
0
0
0
0
0
0
0
Inventory
10
13
15
17
28
29
13
20
20
57
Other Current Assets
36
70
17
32
115
78
45
118
307
382
Total Current Assets
338
285
226
262
430
348
261
473
714
824
PP&E Net
3 892
3 776
3 708
3 630
5 620
5 302
3 361
5 058
5 962
5 081
PP&E Gross
3 892
3 776
3 708
3 630
5 620
5 302
3 361
5 058
5 962
5 081
Accumulated Depreciation
1 677
2 270
59
62
68
86
6 898
6 200
6 573
8 318
Long-Term Investments
0
0
0
0
0
0
0
0
56
73
Other Long-Term Assets
156
149
153
83
221
217
487
375
258
258
Total Assets
4 386
N/A
4 209
-4%
4 087
-3%
3 975
-3%
6 271
+58%
5 866
-6%
4 109
-30%
5 905
+44%
6 991
+18%
6 236
-11%
Liabilities
Accounts Payable
298
249
182
214
425
289
275
426
462
359
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
225
0
6
25
24
23
15
20
21
Other Current Liabilities
68
30
109
144
114
104
136
306
411
316
Total Current Liabilities
366
504
291
363
563
416
433
747
892
696
Long-Term Debt
1 238
1 187
1 382
1 286
1 904
2 018
2 010
1 712
1 133
947
Deferred Income Tax
410
355
284
253
318
336
264
329
477
381
Other Liabilities
351
306
553
530
668
643
476
1 052
1 088
1 180
Total Liabilities
2 365
N/A
2 351
-1%
2 509
+7%
2 432
-3%
3 453
+42%
3 413
-1%
3 184
-7%
3 839
+21%
3 590
-6%
3 204
-11%
Equity
Common Stock
1 959
2 181
2 453
2 651
4 009
4 119
4 181
4 242
4 244
4 143
Retained Earnings
36
544
1 006
1 264
1 388
1 791
3 400
2 254
1 002
1 264
Additional Paid In Capital
92
108
102
84
79
76
66
50
35
43
Other Equity
6
114
30
72
118
50
78
29
124
109
Total Equity
2 021
N/A
1 859
-8%
1 579
-15%
1 543
-2%
2 817
+83%
2 453
-13%
925
-62%
2 066
+123%
3 401
+65%
3 032
-11%
Total Liabilities & Equity
4 386
N/A
4 209
-4%
4 087
-3%
3 975
-3%
6 271
+58%
5 866
-6%
4 109
-30%
5 905
+44%
6 991
+18%
6 236
-11%
Shares Outstanding
Common Shares Outstanding
107
112
118
122
153
156
159
162
163
162

See Also

Summary
VET intrinsic value, competitors valuation, and company profile.
DCF Valuation
VET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VET stock valuation using valuation multiples.
Wall Street Estimates
VET price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.