
EXCO Resources, Inc.
OTC:EXCE
7.25 (USD) • At close November 10, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 0 | 0 | 0 | 46.541 | 39.597 | 9.068 | 12.247 | 46.305 | 50.483 | 45.644 | 31.997 | 44.229 | 68.407 | 57.139 | 55.51 | 22.822 | 224.991 | 26.408 | 3.372 | 1.942 | 1.856 | 8.2 | 9.972 | 21.493 | 0.496 | 0.046 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0.818 | 1.823 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0 | 0 | 0 | 0 | 46.541 | 39.597 | 9.068 | 12.247 | 46.305 | 50.483 | 45.644 | 31.997 | 44.229 | 68.407 | 57.139 | 55.51 | 22.822 | 224.991 | 26.477 | 4.19 | 3.765 | 1.856 | 8.2 | 9.972 | 21.493 | 0.496 | 0.046 |
Net Receivables
| 0 | 0 | 0 | 0 | 96.086 | 88.238 | 82.392 | 68.225 | 156.063 | 217.133 | 168.847 | 287.924 | 293.868 | 252.541 | 159.672 | 170.062 | 111.179 | 71.269 | 38.921 | 8.082 | 21.531 | 13.87 | 10.079 | 21.556 | 0.54 | 0.231 | 0.326 |
Inventory
| 0 | 0 | 0 | 0 | 16.049 | 16.421 | 8.007 | 8.61 | 7.15 | 3.087 | 5.705 | 8.345 | 7.876 | 15.83 | 42.479 | 6.764 | 0 | 29.968 | 3.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 0 | 0 | 11.467 | 23.574 | 11.15 | 60.719 | 121.248 | 28.796 | 22.085 | 29.815 | 12.77 | 6.401 | 253.75 | 78.964 | 102.709 | 44.246 | 7.329 | 19.297 | 0.902 | 5.395 | 1.983 | 0.071 | 0.124 | 0 | 0.001 |
Total Current Assets
| 0 | 0 | 0 | 0 | 170.143 | 167.83 | 110.617 | 149.801 | 330.766 | 305.854 | 361.866 | 678.008 | 520.46 | 402.088 | 513.04 | 311.3 | 236.71 | 340.506 | 75.848 | 31.569 | 26.198 | 21.121 | 20.262 | 31.599 | 22.157 | 0.727 | 0.373 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 694.663 | 495.181 | 358.419 | 585.856 | 1,774.216 | 1,846.392 | 1,357.436 | 2,551.806 | 1,834.461 | 1,425.463 | 3,602.468 | 5,105.771 | 2,862.352 | 946.706 | 783.875 | 185.527 | 209.951 | 164.835 | 80.355 | 18.674 | 7.554 | 0.473 | 5.673 |
Goodwill
| 0 | 0 | 0 | 0 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 218.256 | 218.256 | 218.256 | 269.656 | 470.077 | 470.077 | 470.077 | 220.006 | 51.416 | 24.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 163.155 | 163.155 | 163.155 | 163.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 218.256 | 218.256 | 218.256 | 269.656 | 470.077 | 470.077 | 470.077 | 220.006 | 51.416 | 24.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 4.732 | 14.181 | 24.365 | 40.797 | 55.985 | 57.562 | 347.008 | 302.833 | 379.001 | 216.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 8.7 | 0.287 | 0 | 0 | 35.935 | 35.636 | 39.138 | 40.656 | 54.426 | 53.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | -8.7 | -0.287 | 4.858 | 14.517 | -3.161 | 0.029 | 0.028 | 0.028 | 470.816 | -9.267 | 236.767 | 68.623 | 137.918 | 0.419 | 10.884 | 263.716 | 5.025 | 5.1 | 1.755 | 0.659 | 7.177 | 0.07 | -4.803 |
Total Non-Current Assets
| 0 | 0 | 0 | 0 | 862.55 | 672.517 | 550.797 | 804.325 | 2,026.13 | 2,102.774 | 1,961.866 | 3,113.579 | 2,956.96 | 1,956.806 | 4,309.312 | 5,644.471 | 3,470.347 | 1,167.131 | 846.175 | 473.461 | 214.976 | 169.935 | 82.11 | 19.333 | 14.731 | 0.543 | 0.87 |
Total Assets
| 0 | 0 | 0 | 0 | 1,032.693 | 840.347 | 661.414 | 954.126 | 2,356.896 | 2,408.628 | 2,323.732 | 3,791.587 | 3,477.42 | 2,358.894 | 4,822.352 | 5,955.771 | 3,707.057 | 1,507.637 | 922.023 | 505.03 | 241.174 | 191.056 | 102.372 | 50.932 | 36.888 | 1.27 | 1.243 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 64.925 | 68.277 | 54.762 | 88.049 | 110.211 | 109.217 | 83.24 | 117.968 | 261.829 | 192.347 | 280.53 | 207.283 | 54.402 | 25.182 | 19.247 | 13.557 | 0 | 13.322 | 6.411 | 5.016 | 0.48 | 0.262 | 0.352 |
Short Term Debt
| 0 | 0 | 0 | 0 | 473.364 | 1,362.5 | 50 | 50 | 0 | 31.866 | 0 | 0 | 0 | 0.9 | 1.83 | 0 | 6.5 | 350 | 2.418 | 0 | 0 | 0 | 0.055 | 5.001 | 0.001 | 0.016 | 0.18 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0.21 | 0.16 | 0 | 0 | 0 | 8.665 | 0.015 | 0 | 0 | 2.189 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 27.637 | 125.89 | 117.649 | 0 | 173.197 | 0 | 0 | 0 | 15.503 | 28.906 | 0 | 68.639 | 23.779 | 24.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 |
Other Current Liabilities
| 0 | 0 | 0 | 0 | 53.004 | 236.193 | 153.601 | 114.87 | 219.225 | 208.087 | 154.691 | 169.431 | 23.658 | 19.457 | 40.353 | 70.884 | 130.022 | 96.198 | 75.365 | 31.616 | 33.193 | 0 | 0 | 0 | 0.167 | 0.05 | 0.126 |
Total Current Liabilities
| 0 | 0 | 0 | 0 | 591.293 | 1,666.97 | 258.363 | 252.919 | 365.371 | 349.17 | 237.931 | 287.399 | 285.698 | 212.914 | 322.873 | 278.167 | 190.924 | 471.38 | 105.695 | 45.188 | 33.193 | 13.322 | 8.655 | 10.017 | 0.648 | 0.328 | 0.658 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 1,258.538 | 1,320.279 | 1,430.516 | 1,858.912 | 1,848.972 | 1,887.828 | 1,588.269 | 1,196.277 | 3,019.738 | 106.893 | 2,081.653 | 461.802 | 500.349 | 99.47 | 97.943 | 44.994 | 42.488 | 0 | 0 | 0.015 | 0.036 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,992.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 8.7 | 4.518 | 2.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.371 | 271.398 | 166.136 | 15.766 | 59.102 | 12.139 | 7.978 | 10.895 | 1.211 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 1,467.896 | 15.058 | 13.153 | 43.251 | 34.986 | 52.641 | 87.436 | 58.028 | 62.901 | 90.115 | 137.869 | -1,793.263 | 88.494 | 216.008 | 53.126 | 164.364 | 2.176 | 1.466 | 0.227 | 0.035 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 1,467.896 | 19.576 | 1,274.957 | 1,363.53 | 1,481.521 | 1,911.553 | 1,936.408 | 1,945.856 | 1,651.17 | 1,286.392 | 3,166.978 | 4,561.862 | 2,336.283 | 693.576 | 612.577 | 275.973 | 108.097 | 57.355 | 43.926 | 0.035 | 0 | 0.015 | 0.036 |
Total Liabilities
| 0 | 0 | 0 | 0 | 2,059.189 | 1,686.546 | 1,533.32 | 1,616.449 | 1,846.892 | 2,260.723 | 2,174.339 | 2,233.255 | 1,936.868 | 1,499.306 | 3,489.851 | 4,840.029 | 2,527.207 | 1,164.956 | 718.272 | 321.161 | 141.29 | 70.677 | 52.581 | 10.052 | 0.648 | 0.343 | 0.694 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.175 | 101.175 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0.284 | 0.276 | 0.27 | 0.215 | 0.215 | 0.215 | 0.214 | 0.212 | 0.211 | 0.105 | 0.104 | 0.001 | 0.001 | 0.001 | 0.145 | 0.143 | 0.137 | 0.136 | 0.134 | 0.01 | 0.008 |
Retained Earnings
| 0 | 0 | 0 | 0 | -4,560.708 | -4,378.011 | -4,402.373 | -4,177.12 | -2,984.86 | -3,064.634 | -3,043.41 | -1,615.467 | -1,603.696 | -2,245.862 | -1,738.476 | 71.992 | 155.304 | 15.964 | 10.338 | 4.177 | 0 | 0 | 0 | 0 | -0.511 | 0 | -8.577 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.367 | 7.646 | -5.704 | 8.096 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 3,534.19 | 3,531.79 | 3,530.448 | 3,514.521 | 3,494.594 | 3,212.269 | 3,192.588 | 3,173.584 | 3,144.034 | 3,105.238 | 3,070.766 | 3,035.923 | 1,024.442 | 988.598 | 172.045 | 172.045 | 4.268 | 10.965 | 49.654 | 40.744 | 36.617 | 0.917 | 9.118 |
Total Shareholders Equity
| 0 | 0 | 0 | 0 | -1,026.496 | -846.199 | -871.906 | -662.323 | 510.004 | 147.905 | 149.393 | 1,558.332 | 1,540.552 | 859.588 | 1,332.501 | 1,115.742 | 1,179.85 | 342.681 | 203.751 | 183.869 | 99.884 | 120.379 | 49.791 | 40.88 | 36.24 | 0.927 | 0.549 |
Total Equity
| 0 | 0 | 0 | 0 | -1,026.496 | -846.199 | -871.906 | -662.323 | 510.004 | 147.905 | 149.393 | 1,558.332 | 1,540.552 | 859.588 | 1,332.501 | 1,115.742 | 1,179.85 | 342.681 | 203.751 | 183.869 | 99.884 | 120.379 | 49.791 | 40.88 | 36.24 | 0.927 | 0.549 |
Total Liabilities & Shareholders Equity
| 0 | 0 | 0 | 0 | 1,032.693 | 840.347 | 661.414 | 954.126 | 2,356.896 | 2,408.628 | 2,323.732 | 3,791.587 | 3,477.42 | 2,358.894 | 4,822.352 | 5,955.771 | 3,707.057 | 1,507.637 | 922.023 | 505.03 | 241.174 | 191.056 | 102.372 | 50.932 | 36.888 | 1.27 | 1.243 |