Santos Ltd
ASX:STO
Balance Sheet
Balance Sheet Decomposition
Santos Ltd
Santos Ltd
Balance Sheet
Santos Ltd
| 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 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
54
|
48
|
84
|
100
|
168
|
108
|
113
|
193
|
210
|
214
|
288
|
275
|
502
|
529
|
366
|
392
|
384
|
467
|
1 067
|
1 319
|
2 976
|
2 352
|
1 315
|
1 287
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
108
|
113
|
193
|
210
|
214
|
288
|
275
|
502
|
529
|
366
|
392
|
384
|
467
|
344
|
678
|
1 384
|
1 502
|
1 315
|
1 287
|
|
| Cash Equivalents |
54
|
48
|
84
|
100
|
168
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
723
|
641
|
1 592
|
850
|
0
|
0
|
|
| Short-Term Investments |
0
|
3
|
0
|
0
|
0
|
17
|
63
|
905
|
1 800
|
4 192
|
3 119
|
1 960
|
73
|
0
|
474
|
1 634
|
847
|
850
|
4
|
1
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
140
|
157
|
129
|
320
|
373
|
383
|
532
|
411
|
844
|
701
|
947
|
544
|
722
|
471
|
477
|
382
|
447
|
562
|
577
|
583
|
995
|
879
|
932
|
843
|
|
| Accounts Receivables |
140
|
157
|
129
|
320
|
216
|
292
|
376
|
231
|
291
|
289
|
328
|
366
|
466
|
289
|
248
|
269
|
334
|
396
|
371
|
416
|
745
|
598
|
559
|
450
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
157
|
91
|
156
|
180
|
553
|
412
|
619
|
178
|
256
|
181
|
229
|
113
|
113
|
166
|
206
|
167
|
250
|
281
|
373
|
393
|
|
| Inventory |
56
|
70
|
84
|
92
|
106
|
132
|
211
|
205
|
245
|
266
|
289
|
334
|
373
|
302
|
360
|
321
|
266
|
288
|
301
|
288
|
406
|
443
|
442
|
428
|
|
| Other Current Assets |
16
|
18
|
11
|
17
|
22
|
197
|
74
|
42
|
58
|
4
|
215
|
273
|
182
|
107
|
448
|
221
|
28
|
59
|
231
|
505
|
374
|
1 454
|
1 658
|
628
|
|
| Total Current Assets |
267
|
295
|
308
|
528
|
669
|
837
|
993
|
1 757
|
3 157
|
5 378
|
4 859
|
3 386
|
1 852
|
1 409
|
2 125
|
2 950
|
1 972
|
2 226
|
2 180
|
2 696
|
4 751
|
5 128
|
4 347
|
3 186
|
|
| PP&E Net |
2 221
|
2 647
|
3 597
|
4 120
|
3 817
|
4 505
|
5 299
|
4 839
|
6 675
|
8 241
|
10 936
|
13 982
|
16 084
|
13 504
|
13 105
|
11 028
|
10 121
|
12 383
|
12 806
|
12 991
|
21 647
|
20 494
|
21 972
|
23 112
|
|
| PP&E Gross |
2 221
|
2 647
|
3 597
|
4 120
|
3 817
|
4 505
|
5 299
|
4 839
|
6 675
|
8 241
|
10 936
|
13 982
|
16 084
|
13 504
|
13 105
|
11 028
|
10 121
|
12 383
|
12 806
|
12 991
|
21 647
|
20 494
|
21 972
|
23 112
|
|
| Accumulated Depreciation |
789
|
933
|
1 375
|
1 545
|
4 217
|
4 864
|
6 042
|
5 502
|
7 516
|
9 305
|
10 015
|
11 031
|
10 269
|
10 144
|
14 134
|
15 808
|
16 444
|
15 894
|
16 134
|
17 952
|
19 209
|
21 179
|
23 110
|
24 924
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
|
| Goodwill |
14
|
10
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
481
|
481
|
383
|
1 463
|
1 190
|
1 251
|
1 250
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
18
|
21
|
29
|
18
|
28
|
7
|
4
|
5
|
0
|
157
|
130
|
106
|
297
|
262
|
272
|
113
|
|
| Long-Term Investments |
53
|
24
|
10
|
3
|
12
|
45
|
42
|
16
|
272
|
353
|
3
|
75
|
119
|
86
|
86
|
69
|
48
|
36
|
13
|
413
|
399
|
379
|
406
|
393
|
|
| Other Long-Term Assets |
23
|
8
|
1
|
2
|
42
|
59
|
76
|
316
|
71
|
55
|
344
|
244
|
285
|
238
|
629
|
1 210
|
1 565
|
1 528
|
899
|
1 067
|
1 452
|
1 403
|
1 508
|
1 564
|
|
| Other Assets |
14
|
10
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
481
|
481
|
383
|
1 463
|
1 190
|
1 251
|
1 250
|
|
| Total Assets |
2 578
N/A
|
2 984
+16%
|
3 922
+31%
|
4 657
+19%
|
4 540
-3%
|
5 446
+20%
|
6 410
+18%
|
6 933
+8%
|
10 193
+47%
|
14 049
+38%
|
16 170
+15%
|
17 704
+9%
|
18 369
+4%
|
15 244
-17%
|
15 949
+5%
|
15 262
-4%
|
13 706
-10%
|
16 811
+23%
|
16 509
-2%
|
17 656
+7%
|
30 009
+70%
|
28 856
-4%
|
29 756
+3%
|
29 633
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
123
|
181
|
219
|
290
|
288
|
348
|
580
|
428
|
386
|
458
|
781
|
817
|
1 004
|
843
|
537
|
417
|
416
|
503
|
507
|
365
|
867
|
805
|
567
|
459
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
36
|
44
|
0
|
0
|
0
|
78
|
86
|
92
|
86
|
71
|
60
|
45
|
49
|
55
|
56
|
92
|
99
|
116
|
105
|
88
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
117
|
34
|
34
|
39
|
8
|
126
|
34
|
70
|
147
|
378
|
173
|
16
|
79
|
128
|
152
|
420
|
207
|
967
|
310
|
354
|
1 085
|
938
|
835
|
887
|
|
| Other Current Liabilities |
125
|
118
|
78
|
66
|
157
|
256
|
203
|
459
|
436
|
735
|
518
|
438
|
280
|
191
|
177
|
674
|
279
|
329
|
446
|
724
|
960
|
1 613
|
1 441
|
979
|
|
| Total Current Liabilities |
366
|
332
|
331
|
396
|
489
|
775
|
816
|
957
|
969
|
1 648
|
1 558
|
1 363
|
1 538
|
1 328
|
926
|
1 556
|
951
|
1 854
|
1 319
|
1 535
|
3 011
|
3 472
|
2 948
|
2 413
|
|
| Long-Term Debt |
479
|
666
|
724
|
946
|
1 332
|
1 176
|
1 745
|
1 666
|
1 479
|
2 844
|
3 162
|
3 834
|
4 975
|
5 406
|
5 246
|
4 819
|
3 736
|
3 952
|
4 111
|
4 645
|
6 964
|
4 581
|
5 324
|
5 801
|
|
| Deferred Income Tax |
285
|
310
|
403
|
438
|
376
|
408
|
460
|
526
|
781
|
860
|
999
|
971
|
1 094
|
405
|
153
|
221
|
240
|
1 206
|
811
|
904
|
2 350
|
1 960
|
1 893
|
1 804
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
56
|
70
|
143
|
142
|
169
|
440
|
490
|
616
|
712
|
940
|
1 286
|
1 804
|
1 660
|
1 683
|
2 203
|
1 586
|
1 628
|
2 520
|
2 592
|
3 345
|
4 074
|
4 000
|
4 316
|
4 078
|
|
| Total Liabilities |
1 186
N/A
|
1 378
+16%
|
1 601
+16%
|
1 922
+20%
|
2 367
+23%
|
2 799
+18%
|
3 511
+25%
|
3 766
+7%
|
3 942
+5%
|
6 289
+60%
|
7 001
+11%
|
7 966
+14%
|
9 263
+16%
|
8 819
-5%
|
8 528
-3%
|
8 182
-4%
|
6 555
-20%
|
9 532
+45%
|
8 833
-7%
|
10 429
+18%
|
16 399
+57%
|
14 013
-15%
|
14 481
+3%
|
14 096
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
952
|
1 057
|
1 423
|
1 672
|
1 622
|
1 779
|
2 042
|
1 790
|
4 474
|
5 626
|
6 536
|
6 868
|
6 015
|
4 711
|
8 119
|
8 883
|
9 034
|
9 031
|
9 010
|
9 013
|
15 030
|
14 652
|
14 339
|
14 345
|
|
| Retained Earnings |
440
|
549
|
898
|
1 063
|
551
|
869
|
857
|
1 509
|
2 029
|
2 467
|
2 992
|
3 299
|
3 048
|
1 478
|
122
|
980
|
1 339
|
774
|
359
|
865
|
419
|
1 153
|
1 792
|
2 240
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
132
|
252
|
334
|
359
|
428
|
42
|
236
|
820
|
823
|
523
|
978
|
975
|
921
|
1 001
|
962
|
856
|
1 048
|
|
| Total Equity |
1 392
N/A
|
1 606
+15%
|
2 321
+45%
|
2 735
+18%
|
2 173
-21%
|
2 647
+22%
|
2 899
+10%
|
3 167
+9%
|
6 251
+97%
|
7 759
+24%
|
9 169
+18%
|
9 738
+6%
|
9 105
-7%
|
6 424
-29%
|
7 421
+16%
|
7 080
-5%
|
7 151
+1%
|
7 279
+2%
|
7 676
+5%
|
7 227
-6%
|
13 610
+88%
|
14 843
+9%
|
15 275
+3%
|
15 537
+2%
|
|
| Total Liabilities & Equity |
2 578
N/A
|
2 984
+16%
|
3 922
+31%
|
4 657
+19%
|
4 540
-3%
|
5 446
+20%
|
6 410
+18%
|
6 933
+8%
|
10 193
+47%
|
14 049
+38%
|
16 170
+15%
|
17 704
+9%
|
18 369
+4%
|
15 244
-17%
|
15 949
+5%
|
15 262
-4%
|
13 706
-10%
|
16 811
+23%
|
16 509
-2%
|
17 656
+7%
|
30 009
+70%
|
28 856
-4%
|
29 756
+3%
|
29 633
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
720
|
725
|
727
|
728
|
739
|
744
|
729
|
727
|
955
|
1 005
|
1 084
|
1 104
|
1 116
|
1 130
|
1 766
|
2 032
|
2 083
|
2 083
|
2 083
|
2 083
|
3 387
|
3 313
|
3 248
|
3 248
|
|
| Preferred Shares Outstanding |
4
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|