Exhibit 99

 

LOGO

 

FOR IMMEDIATE RELEASE    CONTACT:    Marsha J. Akin
          Investor Relations
          (630) 773-3800
          www.ajg.com

 

ARTHUR J. GALLAGHER & CO. ANNOUNCES

FOURTH QUARTER AND FULL YEAR 2004 FINANCIAL RESULTS

 

ITASCA, IL, January 25, 2005 — Gallagher today reported its financial results for fourth quarter and year ended December 31, 2004. A printer-friendly format is available at www.ajg.com.

 

Quarter Ended December 31

 

     Revenues

    Net Earnings

   

Diluted Net

Earnings Per Share


 

Segment


   4th Q 04

   4th Q 03

   Chg

    4th Q 04

    4th Q 03

    4th Q 04

    4th Q 03

 
     ($ in millions)          ($ in millions)              

Brokerage

   $ 256.0    $ 235.4    9 %   $ 41.5     $ 39.8     $ 0.44     $ 0.43  

Risk Management

     96.7      83.7    16 %     13.5       8.1       0.14       0.09  
    

  

  

 


 


 


 


Brokerage & Risk Management

     352.7      319.1    11 %     55.0       47.9       0.58       0.52  

Financial Services

     34.2      21.2    —         (5.9 )     1.3       (0.06 )     0.01  

Impact of FIN 46

     —        25.2    —         —         —         —         —    
    

  

  

 


 


 


 


Total Company

   $ 386.9    $ 365.5    6 %   $ 49.1     $ 49.2     $ 0.52     $ 0.53  
    

  

  

 


 


 


 


Year Ended December 31                   
     Revenues

    Net Earnings

   

Diluted Net

Earnings Per Share


 

Segment


   Year 04

   Year 03

   Chg

    Year 04

    Year 03

    Year 04

    Year 03

 
     ($ in millions)          ($ in millions)              

Brokerage

   $ 926.4    $ 848.5    9 %   $ 148.2     $ 130.2     $ 1.56     $ 1.40  

Risk Management

     372.6      321.7    16 %     48.1       32.5       0.51       0.35  
    

  

  

 


 


 


 


Brokerage & Risk Management

     1,299.0      1,170.2    11 %     196.3       162.7       2.07       1.75  

Financial Services

     111.4      47.2    —         (7.8 )     (16.5 )     (0.08 )     (0.18 )

Impact of FIN 46

     69.9      46.4    —         —         —         —         —    
    

  

  

 


 


 


 


Total Company

   $ 1,480.3    $ 1,263.8    17 %   $ 188.5     $ 146.2     $ 1.99     $ 1.57  
    

  

  

 


 


 


 


 

“Despite the softening rates in the insurance marketplace and the disruptions in our industry resulting from the ongoing investigations by state attorneys general and other regulatory agencies, Gallagher had another strong year,” said J. Patrick Gallagher, Jr., President and Chief Executive Officer. “On a combined basis, our Brokerage and Risk Management segments posted excellent results for the year:

 

    18% growth in diluted net earnings per share,

 

    11% growth in revenues, of which 6% is organic,

 

    14% growth in pretax earnings, and

 

    18% pretax margin, a 0.5 % improvement over 2003, despite margin drag of 0.3% related to expensing stock-based compensation, 0.3% related to foreign currency translation, 0.3% related to external Sarbanes-Oxley 404 implementation costs and 0.1% related to professional fees associated with recent insurance industry regulatory developments.”

 

(1 of 7)


Brokerage & Risk Management Segments Combined Fourth Quarter Highlights

 

    12% growth in diluted net earnings per share.

 

    11% growth in revenues, of which 3% is organic.

 

    9% growth in pretax earnings.

 

    19% pretax margin, despite margin drag of 0.5% related to external Sarbanes-Oxley 404 implementation costs, 0.5% related to professional fees associated with recent insurance industry regulatory developments, 0.5% related to increased amortization expense and 1.0% due to the compensation related matters discussed below in the Brokerage Segment Highlights.

 

Brokerage Segment Fourth Quarter Highlights

 

    2% growth in diluted net earnings per share.

 

    9% growth in revenues, of which -1% is organic.

 

    20% pretax margin, despite margin drag of 0.6% related to external Sarbanes-Oxley 404 implementation costs, 0.6% related to professional fees associated with recent insurance industry regulatory developments, 0.6% related to increased amortization expense, and the compensation related items discussed below.

 

    Fourth quarter 2004 compensation ratio was 3.6% higher than fourth quarter 2003. A significant portion of the increase results from foreign currency translation of 0.4%, one-time charges related to staffing changes made in Gallagher’s London operations of 1.1% and 0.3% related to compensation levels of acquired operations.

 

    Closed five acquisitions and the pipeline remains strong.

 

    Contingent commissions were $8.2 million in fourth quarter 2004 versus $7.9 million in fourth quarter 2003. As previously announced, Gallagher will not enter into any new volume-based or profit-based contingent commissions agreements as a retail broker effective January 1, 2005. Accordingly, it is expected that future contingent commission revenues could be substantially reduced.

 

Risk Management Segment Fourth Quarter Highlights

 

    55% growth in diluted net earnings per share.

 

    16% growth in revenues; 15% growth in fees, all of which is organic.

 

    58% growth in pretax earnings.

 

    18% pretax margin.

 

Financial Services Segment Highlights

 

    During its third quarter conference call, Gallagher provided earnings guidance stating that the Financial Services Segment would report a loss of three to four cents per share in fourth quarter 2004. Actual results differed primarily because one Syn/Coal plant that generates installment sale gains was idle for approximately three weeks during the quarter due to equipment breakdowns and delays in the receipt of coal stock shipments.

 

    Synthetic fuel production in 2004 was ahead of prior year, resulting in a 20% effective tax rate for the company in 2004 versus 24% in 2003.

 

    Adoption of FIN 46 - In third quarter 2003, Gallagher adopted a new accounting pronouncement, FASB Interpretation No. 46 (FIN 46) - “Consolidation of Variable Interest Entities,” which required the company to consolidate one investment not previously consolidated because the company does not control the investment through a majority voting interest. Previously reported financial statements were not restated for the adoption of FIN 46. During third quarter 2004, Gallagher sold a portion of its interest in this investment, which eliminated the requirement to consolidate the investment under the FIN 46 rules. This investment is now accounted for using equity method accounting.

 

Legal Developments

 

As announced in its third quarter earnings conference call, in response to industry developments, Gallagher retained independent counsel to perform an internal review of certain of its business practices. Such independent counsel has completed its internal review and has found no evidence that Gallagher had engaged in any price fixing or bid rigging of the type alleged in the New York Attorney General ‘s October 14, 2004 complaint against Marsh & McLennan Companies, Inc. nor has it engaged in any improper tying arrangements. However, as part of insurance industry-wide investigations, Gallagher remains the subject of investigations and regulatory proceedings by authorities in fifteen states investigating certain of its business practices, including the receipt by Gallagher of contingent commissions. Gallagher is also a defendant in eight lawsuits brought by private litigants which relate to these practices. Gallagher cannot predict the outcome of these investigations, regulatory proceedings, and lawsuits, nor their effect upon Gallagher’s business or financial condition.

 

In addition, previously reported litigation involving synfuel technology reached the trial stage this month with a result expected in February 2005. The plaintiff seeks damages from Gallagher’s subsidiary, AJG Financial Services, Inc., in the amount of $140 million as well as a declaratory judgment that payments would be owing on future synfuel production through the end of 2007. AJG Financial Services, Inc. seeks damages in its counterclaim in the amount of $71 million. While management continues to believe the plaintiff’s claims lack merit, the outcome of this trial cannot be predicted.

 

(2 of 7)



   

The company will host a webcast conference call on Wednesday, January 26, 2005 at 9:00 a.m. ET to further discuss these quarterly results. To listen, please go to www.ajg.com.

 

Arthur J. Gallagher & Co., an international insurance brokerage and risk management services firm, is headquartered in Itasca, Illinois, has operations in eight countries and does business in more than 100 countries around the world through a network of correspondent brokers and consultants. Gallagher is traded under the symbol “AJG” on the New York Stock Exchange.

 

This press release may contain certain forward-looking statements relating to future results. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expected, depending on a variety of factors such as changes in worldwide and national economic conditions, changes in premium rates and in insurance markets generally and changes in securities and fixed income markets as well as developments in the area of tax legislation. Please refer to our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K, for a more detailed discussion of these factors.

 

(3 of 7)


Arthur J. Gallagher & Co.

Segment Statement of Earnings

(Unaudited - in millions except per share data)

 

    

4th Q Ended

Dec 31, 2004


   

4th Q Ended

Dec 31, 2003


   

Year Ended

Dec 31, 2004


    Year Ended
Dec 31, 2003


 

BROKERAGE SEGMENT

                                

Commissions

   $ 215.0     $ 202.9     $ 801.9     $ 746.2  

Fees

     45.7       40.4       152.4       135.5  

Investment income - fiduciary

     5.1       2.3       13.4       7.5  
    


 


 


 


Gross revenues

     265.8       245.6       967.7       889.2  

Less brokerage

     (9.8 )     (10.2 )     (41.3 )     (40.7 )
    


 


 


 


Revenues

     256.0       235.4       926.4       848.5  
    


 


 


 


Compensation

     148.9       128.6       532.8       482.1  

Operating

     47.1       48.3       177.5       172.2  

Depreciation

     3.3       3.1       12.9       12.1  

Amortization

     4.9       3.0       18.1       9.8  
    


 


 


 


Expenses

     204.2       183.0       741.3       676.2  
    


 


 


 


Earnings before income taxes

     51.8       52.4       185.1       172.3  

Provision for income taxes

     10.3       12.6       36.9       42.1  
    


 


 


 


Net earnings

   $ 41.5     $ 39.8     $ 148.2     $ 130.2  
    


 


 


 


Diluted net earnings per share

   $ 0.44     $ 0.43     $ 1.56     $ 1.40  

Growth - revenues

     9 %     10 %     9 %     15 %

Organic growth in commissions and fees (1)

     -1 %     6 %     2 %     10 %

Growth - pretax earnings

     -1 %     13 %     7 %     16 %

Compensation expense ratio

     56 %     52 %     55 %     54 %

Operating expense ratio

     18 %     20 %     18 %     19 %

Pretax profit margin

     20 %     21 %     19 %     19 %

Effective tax rate

     20 %     24 %     20 %     24 %

RISK MANAGEMENT SEGMENT

                                

Fees

   $ 96.1     $ 83.4     $ 370.9     $ 320.7  

Investment income - fiduciary

     0.6       0.3       1.7       1.0  
    


 


 


 


Revenues

     96.7       83.7       372.6       321.7  
    


 


 


 


Compensation

     52.3       46.7       202.6       178.7  

Operating

     25.2       23.9       100.0       90.6  

Depreciation

     2.2       2.3       9.4       9.4  

Amortization

     0.1       0.1       0.4       0.1  
    


 


 


 


Expenses

     79.8       73.0       312.4       278.8  
    


 


 


 


Earnings before income taxes

     16.9       10.7       60.2       42.9  

Provision for income taxes

     3.4       2.6       12.1       10.4  
    


 


 


 


Net earnings

   $ 13.5     $ 8.1     $ 48.1     $ 32.5  
    


 


 


 


Diluted net earnings per share

   $ 0.14     $ 0.09     $ 0.51     $ 0.35  

Growth - revenues

     16 %     16 %     16 %     14 %

Organic growth in fees (1)

     15 %     16 %     16 %     14 %

Growth - pretax earnings

     58 %     110 %     40 %     36 %

Compensation expense ratio

     54 %     56 %     55 %     56 %

Operating expense ratio

     26 %     29 %     27 %     28 %

Pretax profit margin

     18 %     13 %     16 %     13 %

Effective tax rate

     20 %     24 %     20 %     24 %

BROKERAGE & RISK MANAGEMENT COMBINED

                                

Commissions

   $ 215.0     $ 202.9     $ 801.9     $ 746.2  

Fees

     141.8       123.8       523.3       456.2  

Investment income - fiduciary

     5.7       2.6       15.1       8.5  
    


 


 


 


Gross revenues

     362.5       329.3       1,340.3       1,210.9  

Less brokerage

     (9.8 )     (10.2 )     (41.3 )     (40.7 )
    


 


 


 


Revenues

     352.7       319.1       1,299.0       1,170.2  
    


 


 


 


Compensation

     201.2       175.3       735.4       660.8  

Operating

     72.3       72.2       277.5       262.8  

Depreciation

     5.5       5.4       22.3       21.5  

Amortization

     5.0       3.1       18.5       9.9  
    


 


 


 


Expenses

     284.0       256.0       1,053.7       955.0  
    


 


 


 


Earnings before income taxes

     68.7       63.1       245.3       215.2  

Provision for income taxes

     13.7       15.2       49.0       52.5  
    


 


 


 


Net earnings

   $ 55.0     $ 47.9     $ 196.3     $ 162.7  
    


 


 


 


Diluted net earnings per share

   $ 0.58     $ 0.52     $ 2.07     $ 1.75  

Growth - revenues

     11 %     12 %     11 %     15 %

Organic growth in commissions and fees (1)

     3 %     9 %     6 %     12 %

Growth - pretax earnings

     9 %     22 %     14 %     19 %

Compensation expense ratio

     56 %     53 %     55 %     55 %

Operating expense ratio

     20 %     22 %     21 %     22 %

Pretax profit margin

     19 %     19 %     18 %     18 %

Effective tax rate

     20 %     24 %     20 %     24 %

 

See notes to fourth quarter 2004 earnings release and non-GAAP financial measures on page 6.

 

(4 of 7)


Arthur J. Gallagher & Co.

Segment Statement of Earnings

(Unaudited - in millions except per share data)

 

     4th Q Ended
Dec 31, 2004


   

4th Q Ended

Dec 31, 2003


    Year Ended
Dec 31, 2004


    Year Ended
Dec 31, 2003


 

FINANCIAL SERVICES SEGMENT

                                

Investment income

   $ 33.3     $ 21.6     $ 103.3     $ 71.7  

Impact of FIN 46 on investment income

     —         25.2       69.9       46.4  

Investment gains (losses)

     0.9       (0.4 )     8.1       (24.5 )
    


 


 


 


Revenues

     34.2       46.4       181.3       93.6  
    


 


 


 


Investment expenses

     36.0       15.6       101.9       53.7  

Impact of FIN 46 on investment expenses

     —         24.1       67.2       44.1  

Interest

     2.6       1.9       9.5       8.0  

Depreciation

     3.0       2.0       9.8       7.4  

Impact of FIN 46 on depreciation expense

     —         1.1       2.7       2.3  
    


 


 


 


Expenses

     41.6       44.7       191.1       115.5  
    


 


 


 


Earnings (loss) before income taxes

     (7.4 )     1.7       (9.8 )     (21.9 )

Provision (benefit) for income taxes

     (1.5 )     0.4       (2.0 )     (5.4 )
    


 


 


 


Net earnings (loss)

   $ (5.9 )   $ 1.3     $ (7.8 )   $ (16.5 )
    


 


 


 


Diluted net earnings (loss) per share

   $ (0.06 )   $ 0.01     $ (0.08 )   $ (0.18 )
Consolidated Statement of Earnings  
(Unaudited - in millions except per share data)  
    

4th Q Ended

Dec 31, 2004


    4th Q Ended
Dec 31, 2003


   

Year Ended

Dec 31, 2004


    Year Ended
Dec 31, 2003


 

TOTAL COMPANY

                                

Commissions

   $ 215.0     $ 202.9     $ 801.9     $ 746.2  

Fees

     141.8       123.8       523.3       456.2  

Investment income - fiduciary

     5.7       2.6       15.1       8.5  

Investment income - all other

     33.3       46.8       173.2       118.1  

Investment gains (losses)

     0.9       (0.4 )     8.1       (24.5 )
    


 


 


 


Gross revenues

     396.7       375.7       1,521.6       1,304.5  

Less brokerage

     (9.8 )     (10.2 )     (41.3 )     (40.7 )
    


 


 


 


Revenues

     386.9       365.5       1,480.3       1,263.8  
    


 


 


 


Compensation

     201.2       175.3       735.4       660.8  

Operating

     72.3       72.2       277.5       262.8  

Investment expenses

     36.0       39.7       169.1       97.8  

Interest

     2.6       1.9       9.5       8.0  

Depreciation

     8.5       8.5       34.8       31.2  

Amortization

     5.0       3.1       18.5       9.9  
    


 


 


 


Expenses

     325.6       300.7       1,244.8       1,070.5  
    


 


 


 


Earnings before income taxes

     61.3       64.8       235.5       193.3  

Provision for income taxes

     12.2       15.6       47.0       47.1  
    


 


 


 


Net earnings

   $ 49.1     $ 49.2     $ 188.5     $ 146.2  
    


 


 


 


Diluted net earnings per share

   $ 0.52     $ 0.53     $ 1.99     $ 1.57  
    


 


 


 


Dividends declared per share

   $ 0.25     $ 0.18     $ 1.00     $ 0.72  
    


 


 


 


Other Information

                                

Diluted weighted average shares outstanding (000s)

     94,827       93,570       94,546       93,292  

Common shares repurchased (000s)

     613       970       1,783       2,864  

Annualized return on beginning tangible net worth (2)

                     48 %     37 %

Number of acquisitions closed

     5       7       19       14  

Workforce at end of period (includes acquisitions)

                     8,204       7,206  

Earnings Before Investment (Gains) Losses, Depreciation, Amortization and Stock Compensation Expense (3)

                                

Net earnings

   $ 49.1     $ 49.2     $ 188.5     $ 146.2  

Investment (gains) losses

     (0.9 )     0.4       (8.1 )     24.5  

Depreciation

     8.5       8.5       34.8       31.2  

Amortization

     5.0       3.1       18.5       9.9  

Amortization of deferred comp and restricted stock

     2.7       2.2       10.0       7.6  

Stock compensation expense

     1.7       1.8       5.6       1.8  

Tax effect

     (3.4 )     (3.8 )     (12.2 )     (18.3 )
    


 


 


 


Earnings before investment (gains) losses, depreciation, amortization and stock compensation expense

   $ 62.7     $ 61.4     $ 237.1     $ 202.9  
    


 


 


 


On a diluted per share basis

   $ 0.66     $ 0.66     $ 2.51     $ 2.17  
    


 


 


 


 

See notes to fourth quarter 2004 earnings release and non-GAAP financial measures on page 6.

 

(5 of 7)


Arthur J. Gallagher & Co.

Consolidated Balance Sheet

(Unaudited - in millions except per share data)

 

     Dec 31, 2004

    Dec 31, 2003

 

Cash and cash equivalents

   $ 224.6     $ 193.6  

Restricted cash

     488.9       437.6  

Trading securities

     —         5.0  

Unconsolidated investments - current

     26.0       26.9  

Premiums and fees receivable

     1,355.5       1,286.4  

Other current assets

     132.8       158.4  
    


 


Total current assets

     2,227.8       2,107.9  

Unconsolidated investments - noncurrent

     132.4       121.0  

Fixed assets related to consolidated investments - net

     195.6       205.2  

Other fixed assets - net

     63.4       61.0  

Deferred income taxes

     184.8       137.8  

Other noncurrent assets

     59.7       45.8  

Goodwill - net

     219.0       138.3  

Amortizable intangible assets - net

     155.2       84.6  
    


 


Total assets

   $ 3,237.9     $ 2,901.6  
    


 


Premiums payable to insurance and reinsurance companies

   $ 1,838.9     $ 1,743.5  

Accrued compensation and other accrued liabilities

     253.4       219.3  

Unearned fees

     35.0       27.3  

Income taxes payable

     24.8       24.3  

Other current liabilities

     18.6       16.0  

Corporate related borrowings

     —         —    

Investment related borrowings - current

     41.4       30.9  
    


 


Total current liabilities

     2,212.1       2,061.3  

Investment related borrowings - noncurrent

     140.0       122.1  

Other noncurrent liabilities

     124.8       99.1  
    


 


Total liabilities

     2,476.9       2,282.5  
    


 


Stockholders’ equity:

                

Common stock - issued and outstanding

     92.1       90.0  

Capital in excess of par value

     146.4       105.5  

Retained earnings

     539.0       442.3  

Unearned deferred compensation

     (12.2 )     (9.6 )

Unearned restricted stock

     (4.3 )     (9.1 )
    


 


Total stockholders’ equity

     761.0       619.1  
    


 


Total liabilities and stockholders’ equity

   $ 3,237.9     $ 2,901.6  
    


 


Other Information

                

Tangible net worth (4)

   $ 386.8     $ 396.2  

Book value per share

   $ 8.26     $ 6.88  

Tangible book value per share (5)

   $ 4.20     $ 4.40  

 

Notes to Fourth Quarter 2004 Earnings Release and Non-GAAP Financial Measures

 

This exhibit contains supplemental non-GAAP financial information within the meaning of Regulation G of the SEC’s rules. Consistent with Regulation G, a description of such information is provided below and a reconciliation of certain of such items to U.S. generally accepted accounting principles (GAAP) is provided elsewhere in this press release. Gallagher believes the items described below provide meaningful additional information, which may be helpful to investors in assessing certain aspects of Gallagher’s operating performance and financial condition that may not be otherwise apparent from GAAP. Industry peers provide similar supplemental information, although they may not use the same or comparable terminology and may not make identical adjustments. This non-GAAP information should be used in addition to, but not as a substitute for, the GAAP information.

 

Non-GAAP Measures Defined

 

(1) Organic growth excludes the first twelve months of net commission and/or fee revenues generated from the acquisitions accounted for as purchases and the net commission and/or fee revenues related to operations disposed of in each year presented. These commissions and fees are excluded from organic revenues in order to determine the revenue growth that is associated with the operations that were a part of Gallagher in both the current and prior year.

 

(2) Represents year-to-date net earnings divided by total stockholders’ equity, less net balance of goodwill and amortizable intangible assets, as of the beginning of the year.

 

(3) Represents net earnings before the after-tax effect of investment gains (losses), depreciation, amortization, amortization of deferred compensation and restricted stock expense and stock compensation expense.

 

(4) Represents total stockholders’ equity less net balance of goodwill and amortizable intangible assets.

 

(5) Represents tangible net worth divided by the common shares outstanding at the end of the period.

 

(6 of 7)


Arthur J. Gallagher & Co.

Unconsolidated Investment Summary

(Unaudited - in millions)

 

                           December 31, 2004

     December 31, 2004

    December 31, 2003

   LOCs &
Financial
Guarantees


   Funding
Commitments


     Current

    Noncurrent

    Current

   Noncurrent

     

Unconsolidated Investments:

                                           

Direct and indirect investments in Asset Alliance Corporation (AAC)

   $ 0.8     $ 46.7     $ 1.3    $ 49.8    $ —      $ —  

Low income housing (LIH) developments:

                                           

Bridge loans

     5.2       —         9.5      —        —        —  

Partnership interests

     —         1.5       —        3.1      —        —  

LIH Developer

     —         9.2       —        7.6      —        —  

Alternative energy investments:

                                           

Owned partnership interests

     0.9       19.1       1.5      28.3      4.4      0.2

Biogas project

     —         14.7       —        —        —        —  

Partnership interest installment sales

     18.6       12.9       14.6      8.0      —        —  

Bermuda insurance investments

     —         20.4       —        20.4      6.7      —  

Real estate, venture capital and other investments

     0.5       7.9       —        3.8      —        2.0
    


 


 

  

  

  

Total unconsolidated investments

     26.0       132.4       26.9      121.0      11.1      2.2

Non-recourse borrowings - Biogas project

     (0.2 )     (13.8 )     —        —        —        —  
    


 


 

  

  

  

Net unconsolidated investments

   $ 25.8     $ 118.6     $ 26.9    $ 121.0    $ 11.1    $ 2.2
    


 


 

  

  

  

 

Consolidated Investment Summary

(Unaudited - in millions)

 

                 December 31, 2004

     December 31,
2004


    December 31,
2003


    LOCs &
Financial
Guarantees


   Funding
Commitments


Home office land and building:

                             

Fixed assets

   $ 101.3     $ 100.9     $ —      $ —  

Accumulated depreciation

     (15.8 )     (13.2 )     —        —  

Non-recourse borrowings - current

     (0.9 )     (0.8 )     —        —  

Recourse borrowings - current

     —         —         —        —  

Non-recourse borrowings - noncurrent

     (73.1 )     (74.0 )     —        —  

Recourse borrowings - noncurrent

     (3.0 )     (3.0 )     —        —  

Net other consolidated assets and liabilities

     2.8       2.2       —        —  
    


 


 

  

Net investment

     11.3       12.1       —        —  
    


 


 

  

Florida community development:

                             

Fixed assets

     60.3       56.0       —        —  

Accumulated depreciation

     (0.7 )     —         —        —  

Non-recourse borrowings - current

     (17.9 )     (10.7 )     —        —  

Recourse borrowings - current

     (17.0 )     (17.0 )     —        —  

Non-recourse borrowings - noncurrent

     (0.1 )     (0.2 )     —        —  

Recourse borrowings - noncurrent

     (12.4 )     (12.4 )     —        —  

Net other consolidated assets and liabilities

     (2.4 )     (3.6 )     2.7      0.6
    


 


 

  

Net investment

     9.8       12.1       2.7      0.6
    


 


 

  

Airplane leasing company:

                             

Fixed assets

     51.8       51.8       —        —  

Accumulated depreciation

     (14.1 )     (10.5 )     —        —  

Non-recourse borrowings - current

     (2.6 )     (2.4 )     —        —  

Recourse borrowings - current

     —         —         —        —  

Non-recourse borrowings - noncurrent

     (29.9 )     (32.5 )     —        —  

Recourse borrowings - noncurrent

     —         —         —        —  

Net other consolidated assets and liabilities

     —         0.9       —        —  
    


 


 

  

Net investment

     5.2       7.3       —        —  
    


 


 

  

Syn/Coal partnerships:

                             

Fixed assets

     15.6       35.2       —        —  

Accumulated depreciation

     (2.8 )     (15.0 )     —        —  

Non-recourse borrowings - current

     (2.8 )     —         —        —  

Recourse borrowings - current

     —         —         —        —  

Non-recourse borrowings - noncurrent

     (7.7 )     —         —        —  

Recourse borrowings - noncurrent

     —         —         —        —  

Net other consolidated assets and liabilities

     1.6       0.6       —        —  
    


 


 

  

Net investment

     3.9       20.8       —        —  
    


 


 

  

Total consolidated investments:

                             

Fixed assets

     229.0       243.9       —        —  

Accumulated depreciation

     (33.4 )     (38.7 )     —        —  

Non-recourse borrowings - current

     (24.2 )     (13.9 )     —        —  

Recourse borrowings - current

     (17.0 )     (17.0 )     —        —  

Non-recourse borrowings - noncurrent

     (110.8 )     (106.7 )     —        —  

Recourse borrowings - noncurrent

     (15.4 )     (15.4 )     —        —  

Net other consolidated assets and liabilities

     2.0       0.1       2.7      0.6
    


 


 

  

Net investment

   $ 30.2     $ 52.3     $ 2.7    $ 0.6
    


 


 

  

 

(7 of 7)

 

# # #