Cash & Equivalents | 49.9 | 40.57 | 45.25 | 35.97 | 13.27 | |
Loans & Lease Receivables | 5,273 | 4,192 | 3,589 | 2,584 | 1,950 | |
Other Receivables | 36.8 | 35.98 | 30.02 | 15.62 | 87.24 | |
Property, Plant & Equipment | 1.94 | 2.95 | 3.21 | 3.64 | 4.33 | |
Goodwill | 6.78 | 6.78 | 6.78 | 6.78 | - | |
Other Intangible Assets | 15.92 | 10.96 | 11.81 | 11.09 | 4.6 | |
Restricted Cash | 20.93 | 21.36 | 16.81 | 11.64 | 7.02 | |
Other Current Assets | 39.19 | 29.14 | 26.75 | 21 | 1.26 | |
Long-Term Deferred Tax Assets | 13.61 | 2.34 | 5.03 | 16.6 | 6.65 | |
Long-Term Deferred Charges | 0.84 | 0.5 | 0.5 | 0.5 | - | |
Other Long-Term Assets | 68.18 | 44.43 | 13.66 | 17.86 | 15.77 | |
Accounts Payable | 144.97 | 119.2 | 88.7 | 88.05 | 58.26 | |
Short-Term Debt | - | 3.67 | - | - | - | |
Current Portion of Long-Term Debt | 348.08 | 334.76 | 330.81 | 301.07 | 75.92 | |
Current Portion of Leases | 0.73 | - | - | - | - | |
Long-Term Debt | 4,511 | 3,507 | 2,946 | 2,075 | 1,654 | |
Long-Term Leases | 1.97 | 2.7 | 2.7 | 4 | 5.1 | |
Other Current Liabilities | 0.14 | 0.07 | 0.12 | 0.14 | - | |
Common Stock | 0.34 | 0.33 | 0.33 | 0.32 | 0.2 | |
Additional Paid-In Capital | 322.95 | 306.74 | 300.31 | 296.36 | 204.19 | |
Retained Earnings | 197.33 | 128.91 | 76.63 | 44.42 | 15.2 | |
Comprehensive Income & Other | -0.81 | -1.21 | - | - | - | |
Total Common Equity | 516.94 | 433.44 | 376.81 | 341.11 | 219.59 | |
Minority Interest | 3.27 | 3.43 | 3.69 | 3.38 | - | |
Total Liabilities & Equity | 5,527 | 4,405 | 3,749 | 2,812 | 2,103 | |
Total Debt | 4,862 | 3,848 | 3,280 | 2,380 | 1,735 | |
Net Cash (Debt) | -4,812 | -3,808 | -3,234 | -2,344 | -1,722 | |
Net Cash Per Share | -134.57 | -110.42 | -94.76 | -68.97 | -85.71 | |
Filing Date Shares Outstanding | 34.02 | 32.97 | 32.62 | 32.49 | 20.57 | |
Total Common Shares Outstanding | 33.55 | 32.87 | 32.49 | 32.29 | 20.09 | |
Working Capital | 4,926 | 3,879 | 3,288 | 2,367 | 1,937 | |
Book Value Per Share | 15.41 | 13.19 | 11.60 | 10.56 | 10.93 | |
Tangible Book Value | 507.96 | 424.29 | 367.47 | 330.4 | 214.99 | |
Tangible Book Value Per Share | 15.14 | 12.91 | 11.31 | 10.23 | 10.70 | |