Ladder Capital Corp
NYSE:LADR
Balance Sheet
Balance Sheet Decomposition
Ladder Capital Corp
Current Assets | 1.2B |
Cash & Short-Term Investments | 1.2B |
Receivables | 23.2m |
Non-Current Assets | 4.1B |
Long-Term Investments | 473.6m |
PP&E | 688.8m |
Intangibles | 59.2m |
Other Non-Current Assets | 2.9B |
Current Liabilities | 92.5m |
Accrued Liabilities | 61.8m |
Other Current Liabilities | 30.7m |
Non-Current Liabilities | 3.7B |
Long-Term Debt | 3.7B |
Other Non-Current Liabilities | 38m |
Balance Sheet
Ladder Capital Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
76
|
109
|
45
|
77
|
68
|
58
|
1 254
|
549
|
609
|
1 016
|
|
Cash Equivalents |
76
|
109
|
45
|
77
|
68
|
58
|
1 254
|
549
|
609
|
1 016
|
|
Total Receivables |
25
|
23
|
24
|
26
|
27
|
21
|
16
|
14
|
25
|
24
|
|
Total Current Assets |
101
|
132
|
69
|
103
|
95
|
80
|
1 271
|
562
|
634
|
1 040
|
|
PP&E Net |
769
|
835
|
822
|
1 032
|
998
|
950
|
894
|
788
|
651
|
680
|
|
PP&E Gross |
769
|
835
|
822
|
1 032
|
998
|
950
|
894
|
788
|
651
|
680
|
|
Accumulated Depreciation |
51
|
83
|
122
|
161
|
174
|
143
|
165
|
166
|
264
|
282
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
98
|
91
|
79
|
65
|
61
|
|
Note Receivable |
1 939
|
2 310
|
2 354
|
3 509
|
3 483
|
3 359
|
2 343
|
3 522
|
3 892
|
3 139
|
|
Long-Term Investments |
2 936
|
2 550
|
2 232
|
1 220
|
1 508
|
1 831
|
1 136
|
726
|
594
|
492
|
|
Other Long-Term Assets |
0
|
0
|
0
|
106
|
31
|
298
|
30
|
98
|
51
|
15
|
|
Other Assets |
69
|
69
|
101
|
57
|
158
|
54
|
117
|
76
|
65
|
85
|
|
Total Assets |
5 814
N/A
|
5 895
+1%
|
5 578
-5%
|
6 026
+8%
|
6 273
+4%
|
6 669
+6%
|
5 881
-12%
|
5 851
-1%
|
5 951
+2%
|
5 513
-7%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
2
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
|
Accrued Liabilities |
92
|
78
|
67
|
60
|
82
|
72
|
44
|
41
|
84
|
82
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
0
|
18
|
25
|
31
|
37
|
39
|
28
|
28
|
32
|
32
|
|
Total Current Liabilities |
93
|
98
|
94
|
92
|
121
|
113
|
71
|
69
|
116
|
114
|
|
Long-Term Debt |
4 183
|
4 275
|
3 942
|
4 380
|
4 453
|
4 860
|
4 210
|
4 220
|
4 246
|
3 784
|
|
Minority Interest |
720
|
663
|
538
|
253
|
199
|
181
|
5
|
7
|
0
|
1
|
|
Other Liabilities |
33
|
32
|
33
|
66
|
55
|
58
|
52
|
49
|
56
|
83
|
|
Total Liabilities |
5 029
N/A
|
5 067
+1%
|
4 607
-9%
|
4 791
+4%
|
4 828
+1%
|
5 211
+8%
|
4 338
-17%
|
4 344
+0%
|
4 418
+2%
|
3 980
-10%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
44
|
61
|
11
|
39
|
11
|
36
|
164
|
208
|
177
|
198
|
|
Additional Paid In Capital |
726
|
777
|
992
|
1 306
|
1 471
|
1 532
|
1 780
|
1 795
|
1 827
|
1 757
|
|
Treasury Stock |
0
|
6
|
11
|
32
|
33
|
43
|
63
|
76
|
96
|
12
|
|
Other Equity |
16
|
4
|
1
|
0
|
5
|
4
|
11
|
4
|
21
|
14
|
|
Total Equity |
785
N/A
|
828
+5%
|
971
+17%
|
1 235
+27%
|
1 445
+17%
|
1 458
+1%
|
1 543
+6%
|
1 507
-2%
|
1 533
+2%
|
1 533
0%
|
|
Total Liabilities & Equity |
5 814
N/A
|
5 895
+1%
|
5 578
-5%
|
6 026
+8%
|
6 273
+4%
|
6 669
+6%
|
5 881
-12%
|
5 851
-1%
|
5 951
+2%
|
5 513
-7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
99
|
99
|
110
|
111
|
117
|
108
|
126
|
126
|
127
|
127
|