CTOS Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2023) 2023 |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
(Dec 31 2020) 2020 |
(Dec 31 2019) 2019 |
ASSETS |
Cash & cash equivalent |
10.31 |
14.36 |
35.90 |
3.41 |
6.30 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Cash
& Short-term Investments |
10.31 |
14.36 |
35.90 |
3.41 |
6.30 |
Accounts receivable |
215.09 |
193.11 |
168.39 |
60.93 |
71.32 |
Other Receivables |
- |
- |
- |
- |
- |
Notes, Loans and Financing Receivable, Net, Current AC |
30.85 |
38.27 |
28.65 |
- |
- |
Inventories |
985.79 |
596.72 |
410.54 |
31.37 |
33.00 |
Other Current Assets |
- |
- |
- |
- |
0.00 |
Prepaid Expense And Other Assets Current |
23.86 |
25.78 |
13.22 |
7.53 |
5.22 |
Total Current Assets |
1,265.90 |
868.25 |
656.70 |
103.24 |
115.84 |
Equipment/Property/Plant Net |
- |
- |
- |
6.27 |
6.56 |
Goodwill net |
704.01 |
703.83 |
695.87 |
- |
- |
Intangible Assets |
277.21 |
304.13 |
327.84 |
305.63 |
308.75 |
Long-term investments |
- |
- |
- |
- |
- |
Notes, Loans and Financing Receivable, Gross, Noncurrent NO |
- |
- |
- |
0.50 |
0.71 |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
205.00 |
180.00 |
171.00 |
19.00 |
- |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Property Subject To Or Available For Operating Lease Net |
916.70 |
883.67 |
834.33 |
335.81 |
383.42 |
Total Assets |
3,367.80 |
2,938.21 |
2,683.77 |
768.40 |
815.28 |
LIABILITIES |
Accounts Payable, Current AC |
117.65 |
87.26 |
91.12 |
31.83 |
41.17 |
Accrued Liabilities, Current AC |
73.85 |
68.78 |
60.34 |
31.99 |
27.59 |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
8.26 |
6.94 |
6.35 |
6.56 |
6.73 |
Other Liabilities, Current |
- |
0.00 |
0.00 |
- |
0.00 |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Rent Credit, Current DE |
6.56 |
5.26 |
4.99 |
0.98 |
2.27 |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
DeferredUnderwritingFee |
- |
- |
- |
- |
- |
Contract With Customer Liability Current |
28.76 |
34.67 |
35.79 |
- |
- |
Floor Plan Payables Trade Current |
253.20 |
136.63 |
72.71 |
- |
- |
Floor Plan Payables Non Trade Current |
409.11 |
293.54 |
165.24 |
- |
- |
Finance Lease Liability Current |
- |
1.80 |
4.04 |
- |
- |
Total Current Liabilities |
897.39 |
634.88 |
440.58 |
71.35 |
77.76 |
Long-term debt |
1,487.14 |
1,354.77 |
1,308.27 |
715.86 |
713.02 |
Capital Lease Obligations, Noncurrent LO |
- |
- |
- |
5.25 |
22.63 |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Total
Long-term Debt |
1,487.14 |
1,354.77 |
1,308.27 |
721.11 |
735.65 |
Derivative Liability, Noncurrent DE |
- |
3.02 |
24.16 |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
- |
- |
52.24 |
7.01 |
1.71 |
Deferred Income Tax Liabilities Net |
33.36 |
29.09 |
15.62 |
- |
12.29 |
|
- |
- |
5.11 |
- |
- |
|
- |
- |
5.11 |
- |
- |
Total Liabilities |
2,384.53 |
1,992.66 |
1,825.26 |
799.47 |
827.41 |
SHAREHOLDER'S EQUITY |
Treasury Stock Common Value |
-56.52 |
-15.54 |
- |
- |
- |
Common Stock Value |
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
Treasury Stock Value |
- |
- |
-3.02 |
- |
- |
Additional Paid In Capital Common Stock |
1,537.55 |
1,521.49 |
1,509.00 |
434.92 |
432.58 |
Retained Earnings / Accumulated Deficit |
-557.87 |
-608.59 |
-647.49 |
-465.99 |
-444.71 |
Other Equity |
-5.98 |
-8.95 |
0.00 |
0.00 |
0.00 |
Noncontrolling interests & other |
- |
- |
- |
- |
- |
Total
Stockholder's Equity |
917.20 |
888.44 |
858.51 |
-31.07 |
-12.13 |
Liabilities & Stockholder's
Equity |
3,367.80 |
2,938.21 |
2,683.77 |
768.40 |
815.28 |