Element Fleet Management Corp
TSX:EFN
Balance Sheet
Balance Sheet Decomposition
Element Fleet Management Corp
Element Fleet Management Corp
Balance Sheet
Element Fleet Management Corp
| 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 |
151
|
10
|
12
|
67
|
57
|
13
|
77
|
22
|
24
|
9
|
45
|
69
|
128
|
129
|
|
| Cash |
151
|
10
|
12
|
67
|
57
|
13
|
77
|
22
|
24
|
9
|
45
|
69
|
128
|
129
|
|
| Total Receivables |
5
|
33
|
84
|
64
|
288
|
436
|
164
|
285
|
10 856
|
9 225
|
5 068
|
4 141
|
6 330
|
6 344
|
|
| Accounts Receivables |
5
|
33
|
84
|
64
|
288
|
436
|
164
|
285
|
10 856
|
9 225
|
5 068
|
4 141
|
6 330
|
6 344
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
155
|
43
|
96
|
131
|
345
|
449
|
241
|
307
|
10 880
|
9 234
|
5 100
|
4 190
|
6 426
|
6 473
|
|
| PP&E Net |
0
|
6
|
245
|
1 297
|
4 175
|
1 502
|
1 667
|
2 223
|
2 243
|
2 270
|
1 708
|
2 062
|
2 749
|
2 548
|
|
| PP&E Gross |
0
|
6
|
245
|
1 297
|
4 175
|
1 502
|
1 667
|
2 223
|
2 243
|
2 270
|
1 708
|
2 062
|
2 749
|
2 548
|
|
| Accumulated Depreciation |
0
|
1
|
2
|
5
|
9
|
14
|
22
|
36
|
56
|
89
|
77
|
93
|
47
|
84
|
|
| Intangible Assets |
1
|
25
|
77
|
392
|
964
|
880
|
819
|
854
|
793
|
814
|
593
|
617
|
638
|
642
|
|
| Goodwill |
2
|
65
|
106
|
471
|
1 280
|
1 283
|
1 209
|
1 302
|
1 246
|
1 223
|
872
|
925
|
958
|
1 030
|
|
| Note Receivable |
237
|
1 302
|
2 798
|
8 511
|
17 606
|
13 476
|
12 788
|
13 204
|
1 351
|
564
|
392
|
1 775
|
1 093
|
1 428
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
151
|
124
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
21
|
67
|
132
|
483
|
765
|
763
|
662
|
915
|
875
|
833
|
585
|
570
|
481
|
481
|
|
| Other Assets |
2
|
65
|
106
|
477
|
1 298
|
1 350
|
1 241
|
1 337
|
1 287
|
1 277
|
891
|
1 019
|
1 043
|
1 128
|
|
| Total Assets |
417
N/A
|
1 509
+262%
|
3 455
+129%
|
11 291
+227%
|
25 153
+123%
|
18 421
-27%
|
17 570
-5%
|
18 964
+8%
|
17 430
-8%
|
14 991
-14%
|
9 269
-38%
|
10 234
+10%
|
12 431
+21%
|
12 701
+2%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
6
|
68
|
81
|
368
|
650
|
553
|
582
|
707
|
827
|
1 051
|
810
|
1 000
|
1 208
|
1 248
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
8
|
8
|
7
|
5
|
|
| Other Current Liabilities |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
6
|
70
|
81
|
368
|
650
|
553
|
582
|
707
|
839
|
1 063
|
818
|
1 008
|
1 215
|
1 253
|
|
| Long-Term Debt |
173
|
989
|
1 894
|
8 055
|
18 699
|
13 839
|
13 184
|
14 168
|
12 690
|
10 019
|
5 901
|
6 444
|
8 146
|
8 549
|
|
| Deferred Income Tax |
0
|
0
|
30
|
26
|
53
|
20
|
30
|
45
|
48
|
58
|
64
|
95
|
105
|
103
|
|
| Other Liabilities |
0
|
26
|
3
|
11
|
33
|
28
|
33
|
68
|
39
|
68
|
20
|
58
|
28
|
22
|
|
| Total Liabilities |
178
N/A
|
1 085
+510%
|
2 008
+85%
|
8 460
+321%
|
19 435
+130%
|
14 439
-26%
|
13 830
-4%
|
14 989
+8%
|
13 617
-9%
|
11 207
-18%
|
6 804
-39%
|
7 605
+12%
|
9 487
+25%
|
9 926
+5%
|
|
| Equity | |||||||||||||||
| Common Stock |
244
|
331
|
1 434
|
2 613
|
4 764
|
3 337
|
3 436
|
3 772
|
3 808
|
3 692
|
2 475
|
2 309
|
2 290
|
2 264
|
|
| Retained Earnings |
8
|
88
|
16
|
18
|
161
|
233
|
249
|
175
|
218
|
64
|
16
|
92
|
425
|
650
|
|
| Additional Paid In Capital |
3
|
6
|
25
|
40
|
62
|
79
|
69
|
76
|
69
|
52
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
3
|
160
|
731
|
333
|
14
|
303
|
154
|
104
|
7
|
227
|
229
|
140
|
|
| Total Equity |
238
N/A
|
423
+78%
|
1 447
+242%
|
2 831
+96%
|
5 717
+102%
|
3 981
-30%
|
3 740
-6%
|
3 975
+6%
|
3 813
-4%
|
3 784
-1%
|
2 466
-35%
|
2 628
+7%
|
2 944
+12%
|
2 774
-6%
|
|
| Total Liabilities & Equity |
417
N/A
|
1 509
+262%
|
3 455
+129%
|
11 291
+227%
|
25 153
+123%
|
18 421
-27%
|
17 570
-5%
|
18 964
+8%
|
17 430
-8%
|
14 991
-14%
|
9 269
-38%
|
10 234
+10%
|
12 431
+21%
|
12 701
+2%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
66
|
83
|
189
|
264
|
386
|
387
|
380
|
433
|
437
|
440
|
405
|
392
|
389
|
405
|
|
| Preferred Shares Outstanding |
0
|
0
|
5
|
15
|
22
|
22
|
22
|
28
|
28
|
28
|
21
|
15
|
10
|
0
|
|