CF Energy Corp
XTSX:CFY
Balance Sheet
Balance Sheet Decomposition
CF Energy Corp
CF Energy Corp
Balance Sheet
CF Energy Corp
| 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 |
5
|
0
|
31
|
25
|
18
|
31
|
40
|
86
|
64
|
67
|
142
|
151
|
80
|
128
|
139
|
128
|
105
|
93
|
112
|
|
| Cash |
5
|
0
|
31
|
25
|
18
|
31
|
40
|
86
|
64
|
67
|
142
|
151
|
80
|
128
|
139
|
128
|
105
|
93
|
112
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
10
|
6
|
0
|
|
| Total Receivables |
0
|
1
|
8
|
9
|
16
|
18
|
22
|
25
|
37
|
59
|
59
|
59
|
69
|
92
|
109
|
116
|
124
|
140
|
138
|
|
| Accounts Receivables |
0
|
1
|
8
|
9
|
14
|
16
|
20
|
24
|
28
|
40
|
34
|
35
|
35
|
54
|
58
|
59
|
70
|
71
|
95
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
3
|
2
|
2
|
0
|
9
|
19
|
25
|
24
|
34
|
38
|
50
|
57
|
54
|
69
|
42
|
|
| Inventory |
0
|
0
|
5
|
4
|
4
|
5
|
5
|
4
|
5
|
6
|
5
|
4
|
6
|
5
|
4
|
4
|
5
|
5
|
5
|
|
| Other Current Assets |
0
|
0
|
1
|
2
|
2
|
4
|
4
|
6
|
5
|
10
|
2
|
108
|
2
|
2
|
19
|
12
|
19
|
0
|
5
|
|
| Total Current Assets |
5
|
1
|
44
|
39
|
40
|
57
|
71
|
121
|
107
|
142
|
209
|
321
|
163
|
233
|
276
|
260
|
263
|
244
|
260
|
|
| PP&E Net |
0
|
0
|
178
|
190
|
248
|
268
|
290
|
327
|
338
|
352
|
386
|
349
|
395
|
455
|
593
|
833
|
881
|
981
|
987
|
|
| PP&E Gross |
0
|
0
|
178
|
190
|
248
|
268
|
290
|
327
|
338
|
0
|
0
|
0
|
0
|
455
|
593
|
833
|
881
|
981
|
987
|
|
| Accumulated Depreciation |
0
|
0
|
34
|
40
|
48
|
60
|
72
|
87
|
0
|
0
|
0
|
0
|
0
|
173
|
194
|
217
|
245
|
282
|
309
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
2
|
9
|
13
|
8
|
2
|
4
|
5
|
5
|
10
|
10
|
12
|
13
|
13
|
12
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
2
|
2
|
0
|
3
|
3
|
0
|
0
|
2
|
0
|
0
|
8
|
9
|
12
|
18
|
64
|
25
|
25
|
13
|
17
|
|
| Long-Term Investments |
0
|
46
|
0
|
0
|
0
|
5
|
5
|
5
|
15
|
24
|
5
|
23
|
49
|
28
|
34
|
38
|
34
|
43
|
65
|
|
| Other Long-Term Assets |
2
|
7
|
4
|
3
|
8
|
12
|
10
|
10
|
5
|
21
|
16
|
21
|
25
|
16
|
14
|
26
|
28
|
8
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Assets |
8
N/A
|
55
+564%
|
225
+308%
|
234
+4%
|
298
+27%
|
343
+15%
|
384
+12%
|
477
+24%
|
473
-1%
|
541
+14%
|
627
+16%
|
727
+16%
|
648
-11%
|
762
+18%
|
992
+30%
|
1 195
+20%
|
1 245
+4%
|
1 303
+5%
|
1 343
+3%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
1
|
3
|
10
|
18
|
28
|
30
|
36
|
46
|
84
|
58
|
62
|
104
|
66
|
50
|
111
|
105
|
127
|
135
|
50
|
|
| Accrued Liabilities |
0
|
0
|
13
|
13
|
13
|
13
|
13
|
5
|
0
|
0
|
0
|
0
|
0
|
16
|
13
|
14
|
14
|
11
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
30
|
30
|
19
|
19
|
40
|
40
|
50
|
20
|
10
|
40
|
61
|
43
|
63
|
100
|
|
| Current Portion of Long-Term Debt |
0
|
4
|
55
|
13
|
5
|
10
|
5
|
13
|
18
|
19
|
28
|
22
|
24
|
17
|
41
|
64
|
48
|
77
|
89
|
|
| Other Current Liabilities |
0
|
0
|
18
|
23
|
33
|
40
|
64
|
91
|
88
|
143
|
159
|
188
|
134
|
129
|
135
|
255
|
286
|
146
|
255
|
|
| Total Current Liabilities |
1
|
7
|
96
|
67
|
79
|
123
|
148
|
174
|
209
|
259
|
289
|
364
|
244
|
222
|
340
|
393
|
391
|
431
|
500
|
|
| Long-Term Debt |
0
|
38
|
33
|
62
|
102
|
93
|
89
|
136
|
117
|
99
|
133
|
126
|
102
|
193
|
235
|
357
|
385
|
408
|
364
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
7
|
7
|
8
|
8
|
10
|
12
|
10
|
9
|
8
|
8
|
8
|
|
| Minority Interest |
0
|
0
|
0
|
3
|
4
|
4
|
4
|
3
|
4
|
7
|
9
|
7
|
13
|
31
|
42
|
50
|
48
|
28
|
20
|
|
| Other Liabilities |
0
|
0
|
40
|
40
|
40
|
43
|
45
|
46
|
5
|
5
|
5
|
5
|
5
|
7
|
19
|
18
|
27
|
56
|
55
|
|
| Total Liabilities |
1
N/A
|
46
+4 036%
|
170
+273%
|
172
+1%
|
226
+32%
|
264
+17%
|
287
+9%
|
363
+26%
|
343
-6%
|
378
+10%
|
444
+17%
|
509
+15%
|
374
-27%
|
465
+24%
|
645
+39%
|
828
+28%
|
859
+4%
|
932
+8%
|
947
+2%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
7
|
9
|
68
|
79
|
80
|
75
|
76
|
66
|
59
|
59
|
60
|
67
|
70
|
70
|
70
|
71
|
71
|
71
|
71
|
|
| Retained Earnings |
0
|
1
|
23
|
19
|
15
|
11
|
4
|
21
|
36
|
89
|
109
|
131
|
183
|
209
|
258
|
280
|
297
|
291
|
315
|
|
| Additional Paid In Capital |
0
|
0
|
6
|
8
|
12
|
12
|
13
|
14
|
14
|
15
|
14
|
19
|
21
|
18
|
19
|
19
|
18
|
18
|
18
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
4
|
5
|
6
|
5
|
4
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
8
|
8
|
|
| Total Equity |
7
N/A
|
10
+33%
|
55
+476%
|
62
+13%
|
71
+15%
|
80
+11%
|
97
+22%
|
114
+18%
|
130
+14%
|
164
+26%
|
183
+12%
|
217
+19%
|
274
+26%
|
297
+8%
|
347
+17%
|
368
+6%
|
386
+5%
|
372
-4%
|
396
+7%
|
|
| Total Liabilities & Equity |
8
N/A
|
55
+564%
|
225
+308%
|
234
+4%
|
298
+27%
|
343
+15%
|
384
+12%
|
477
+24%
|
473
-1%
|
541
+14%
|
627
+16%
|
727
+16%
|
648
-11%
|
762
+18%
|
992
+30%
|
1 195
+20%
|
1 245
+4%
|
1 303
+5%
|
1 343
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
66
|
66
|
66
|
66
|
66
|
65
|
63
|
62
|
62
|
64
|
65
|
65
|
65
|
66
|
66
|
66
|
66
|
|