
Element Fleet Management Corp
TSX:EFN

Balance Sheet
Balance Sheet Decomposition
Element Fleet Management Corp
Current Assets | 7B |
Cash & Short-Term Investments | 498m |
Receivables | 6.5B |
Non-Current Assets | 6.1B |
PP&E | 2.5B |
Intangibles | 1.7B |
Other Non-Current Assets | 1.9B |
Balance Sheet
Element Fleet Management Corp
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
57
|
13
|
77
|
22
|
24
|
9
|
45
|
69
|
128
|
129
|
|
Cash |
57
|
13
|
77
|
22
|
24
|
9
|
45
|
69
|
128
|
129
|
|
Total Receivables |
288
|
436
|
164
|
285
|
10 856
|
9 225
|
5 068
|
4 203
|
4 587
|
6 344
|
|
Accounts Receivables |
288
|
436
|
164
|
285
|
10 856
|
9 225
|
5 068
|
4 203
|
4 587
|
6 344
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
345
|
449
|
241
|
307
|
10 880
|
9 234
|
5 100
|
4 253
|
4 657
|
6 473
|
|
PP&E Net |
4 175
|
1 502
|
1 667
|
2 223
|
2 243
|
2 270
|
1 708
|
2 093
|
1 992
|
2 548
|
|
PP&E Gross |
4 175
|
1 502
|
1 667
|
2 223
|
2 243
|
2 270
|
1 708
|
2 093
|
1 992
|
2 548
|
|
Accumulated Depreciation |
9
|
14
|
22
|
36
|
56
|
89
|
77
|
94
|
34
|
84
|
|
Intangible Assets |
964
|
880
|
819
|
854
|
793
|
814
|
593
|
627
|
463
|
642
|
|
Goodwill |
1 280
|
1 283
|
1 209
|
1 302
|
1 246
|
1 223
|
872
|
939
|
694
|
1 030
|
|
Note Receivable |
17 606
|
13 476
|
12 788
|
13 204
|
1 351
|
564
|
392
|
1 802
|
792
|
1 428
|
|
Long-Term Investments |
0
|
0
|
151
|
124
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
765
|
763
|
662
|
915
|
875
|
833
|
585
|
579
|
349
|
481
|
|
Other Assets |
1 298
|
1 350
|
1 241
|
1 337
|
1 287
|
1 277
|
891
|
1 034
|
756
|
1 128
|
|
Total Assets |
25 153
N/A
|
18 421
-27%
|
17 570
-5%
|
18 964
+8%
|
17 430
-8%
|
14 991
-14%
|
9 269
-38%
|
10 387
+12%
|
9 009
-13%
|
12 701
+41%
|
|
Liabilities | |||||||||||
Accounts Payable |
650
|
553
|
582
|
707
|
827
|
1 051
|
810
|
1 015
|
875
|
1 248
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
12
|
12
|
8
|
8
|
7
|
5
|
|
Total Current Liabilities |
650
|
553
|
582
|
707
|
839
|
1 063
|
818
|
1 023
|
882
|
1 253
|
|
Long-Term Debt |
18 699
|
13 839
|
13 184
|
14 168
|
12 690
|
10 019
|
5 901
|
6 541
|
5 904
|
8 549
|
|
Deferred Income Tax |
53
|
20
|
30
|
45
|
48
|
58
|
64
|
96
|
76
|
103
|
|
Other Liabilities |
33
|
28
|
33
|
68
|
39
|
68
|
20
|
59
|
20
|
22
|
|
Total Liabilities |
19 435
N/A
|
14 439
-26%
|
13 830
-4%
|
14 989
+8%
|
13 617
-9%
|
11 207
-18%
|
6 804
-39%
|
7 719
+13%
|
6 875
-11%
|
9 926
+44%
|
|
Equity | |||||||||||
Common Stock |
4 764
|
3 337
|
3 436
|
3 772
|
3 808
|
3 692
|
2 475
|
2 343
|
1 660
|
2 264
|
|
Retained Earnings |
161
|
233
|
249
|
175
|
218
|
64
|
16
|
94
|
308
|
650
|
|
Additional Paid In Capital |
62
|
79
|
69
|
76
|
69
|
52
|
0
|
0
|
0
|
0
|
|
Other Equity |
731
|
333
|
14
|
303
|
154
|
104
|
7
|
231
|
166
|
140
|
|
Total Equity |
5 717
N/A
|
3 981
-30%
|
3 740
-6%
|
3 975
+6%
|
3 813
-4%
|
3 784
-1%
|
2 466
-35%
|
2 668
+8%
|
2 134
-20%
|
2 774
+30%
|
|
Total Liabilities & Equity |
25 153
N/A
|
18 421
-27%
|
17 570
-5%
|
18 964
+8%
|
17 430
-8%
|
14 991
-14%
|
9 269
-38%
|
10 387
+12%
|
9 009
-13%
|
12 701
+41%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
386
|
387
|
380
|
433
|
437
|
440
|
405
|
392
|
389
|
405
|
|
Preferred Shares Outstanding |
22
|
22
|
22
|
28
|
28
|
28
|
21
|
15
|
10
|
0
|