US-listed companies
FTAI Aviation Ltd.

FTAI Aviation Ltd.FTAI

Market cap

$12.7B

P/E ratio

52x

Income statement Balance sheet Cash flow

	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	382	68	59	100	227	122	188	34	91
Restricted cash	22	65	33	21	16	40	252	20	-
Restricted cash	-	-	-	-	-	-	-	-	0
Accounts receivable, net	14	21	31	54	49	92	175	99	115
Leasing equipment, net	-	-	-	-	-	-	1,892	1,914	2,032
Property, plant, and equipment, net	-	-	-	-	-	-	-	10	45
Investments	11	-	-	41	181	147	77	22	23
Intangible assets, net	44	39	40	39	28	19	99	42	51
Inventory, net	-	-	-	-	-	-	-	164	317
Goodwill	117	117	117	117	123	123	257	-	5
Other assets	42	70	59	109	129	178	285	126	286
Inventory, net	-	-	-	-	-	-	-	164	317
Other assets	42	70	59	109	129	178	285	126	286
Total assets	1,650	1,547	1,956	2,639	3,237	3,388	4,864	2,430	2,965
Accounts payable and accrued liabilities	35	38	68	112	145	113	203	86	113
Debt, net	271	260	703	1,237	1,421	1,905	3,220	2,176	2,517
Maintenance deposits	30	45	103	158	209	148	107	79	65
Security deposits	16	20	27	39	45	37	40	33	41
Other liabilities	6	19	19	39	41	23	96	36	52
Total liabilities	359	382	921	1,585	1,898	2,289	3,740	2,410	2,789
Total liabilities	359	382	921	1,585	1,898	2,289	3,740	2,410	2,789
Common Stock, Value, Issued	1	1	1	1	1	1	1	1	1
Preferred Stock, Value, Issued	-	-	-	-	0	0	0	0	0
Additional paid in capital	1,184	1,085	985	1,029	1,110	1,130	1,412	343	256
Accumulated deficit	-19	-39	-39	-33	190	-28	-132	-326	-82
Accumulated other comprehensive loss	0	7	-	-	0	-26	-156	-	-
Shareholders' equity	1,166	1,054	947	997	1,302	1,077	1,124	19	175
Shareholders' equity	1,166	1,054	947	997	1,302	1,077	1,124	19	175
Members' Equity Attributable to Noncontrolling Interest	124	112	88	56	37	23	-0	1	1
Members' Equity Attributable to Noncontrolling Interest	124	112	88	56	37	23	-0	1	1
Total equity	1,291	1,166	1,035	1,054	1,339	1,099	1,124	19	176
Total equity	1,291	1,166	1,035	1,054	1,339	1,099	1,124	19	176
Total liabilities and equity	1,650	1,547	1,956	2,639	3,237	3,388	4,864	2,430	2,965