|
Balance Sheet for
51job Inc. -
(JOBS)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
180,139 |
124,328 |
181,023 |
140,238 |
155,109 |
| Restrictable Cash |
2,322 |
676 |
6,812 |
- |
- |
| Marketable Securities |
226,080 |
201,530 |
61,754 |
37,690 |
2,360 |
| Accounts Receivable |
8,455 |
6,934 |
5,066 |
2,629 |
2,861 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
14,269 |
6,934 |
5,066 |
2,629 |
2,861 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
38,883 |
31,702 |
11,420 |
5,844 |
6,595 |
| Current Deferred Income Taxes |
1,387 |
1,752 |
1,024 |
730 |
340 |
| Other Current Assets |
274 |
- |
- |
- |
- |
| Total Current Assets |
463,354 |
366,922 |
267,100 |
187,131 |
167,265 |
| Land and Improvements |
46,462 |
30,740 |
29,405 |
24,941 |
24,956 |
| Buildings and Improvement |
2,259 |
1,818 |
1,939 |
1,765 |
1,567 |
| Machinery, Furniture and Equipment |
17,957 |
15,596 |
14,486 |
12,374 |
12,523 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
1,826 |
1,795 |
1,382 |
551 |
551 |
| Fixed Assets, Total |
68,504 |
49,949 |
47,212 |
39,631 |
39,597 |
| Gross Fixed Assets |
68,504 |
49,949 |
47,212 |
39,631 |
39,597 |
| Accumulated Depreciation |
(23,466) |
(19,471) |
(16,452) |
(12,980) |
(9,434) |
| Net Fixed Assets |
45,038 |
30,478 |
30,760 |
26,651 |
30,163 |
| Intangibles |
629 |
681 |
729 |
776 |
684 |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
14 |
17 |
42 |
59 |
| Other Non-Current Assets |
11,128 |
7,718 |
3,078 |
6,949 |
3,259 |
| Total Non-Current Assets |
56,794 |
38,890 |
34,584 |
34,418 |
34,166 |
| Total Assets |
520,148 |
405,812 |
301,684 |
221,549 |
201,432 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
4,270 |
9,696 |
10,022 |
3,706 |
3,437 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
22,695 |
7,026 |
- |
- |
- |
| Accrued Liabilities |
22,695 |
7,026 |
6,001 |
4,115 |
3,279 |
| Deferred Revenues |
54,292 |
- |
- |
- |
- |
| Current Deferred Income Taxes |
401 |
(616) |
- |
- |
- |
| Other Current Liabilities |
10,748 |
54,745 |
34,294 |
19,624 |
14,799 |
| Total Current Liabilities |
92,006 |
71,466 |
50,317 |
27,445 |
21,515 |
| Long Term Debt |
- |
- |
- |
- |
- |
| Deferred Income Tax |
319 |
313 |
240 |
148 |
107 |
| Other Non-Current Liabilities |
- |
- |
- |
- |
- |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
319 |
313 |
240 |
148 |
107 |
| Total Liabilities |
92,325 |
71,779 |
50,557 |
27,593 |
21,622 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
427,823 |
334,033 |
251,128 |
193,956 |
179,810 |
| Common Par |
8 |
7 |
7 |
7 |
7 |
| Additional Paid in Capital |
184,892 |
168,449 |
151,438 |
132,141 |
134,450 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
241,548 |
164,153 |
98,449 |
61,653 |
44,180 |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
261 |
260 |
1,233 |
156 |
1,173 |
| Total Capitalization |
427,823 |
334,033 |
251,128 |
193,956 |
179,810 |
| Total Equity |
427,823 |
334,033 |
251,128 |
193,956 |
179,810 |
| Total Liabilities & Shareholder's Equity |
520,148 |
405,812 |
301,684 |
221,549 |
201,432 |
| Cash Flow |
75,439 |
61,316 |
40,070 |
21,049 |
15,040 |
| Working Capital |
371,347 |
295,455 |
216,784 |
159,686 |
145,751 |
| Free Cash Flow |
70,073 |
69,324 |
48,468 |
26,770 |
13,995 |
| Invested Capital |
427,823 |
334,033 |
251,128 |
193,956 |
179,810 |
| Shares Outstanding - Common Class Only |
28,893 |
28,491 |
28,237 |
27,563 |
28,189 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
9,273 |
9,040 |
- |
- |
- |
| Total Common Shares Outstanding |
28,893 |
28,491 |
28,237 |
27,563 |
28,189 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
4,614 |
4,502 |
27,743 |
27,780 |
28,291 |
| Diluted Weighted Shares Outstanding |
4,764 |
4,685 |
28,407 |
27,884 |
28,355 |
|
|
|