|
Balance Sheet for
99 CENTS ONLY STORES
(NDN)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
16,723 |
19,877 |
21,930 |
9,462 |
983 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
184,929 |
155,657 |
93,049 |
80,393 |
117,013 |
| Accounts Receivable |
1,655 |
2,607 |
2,490 |
2,144 |
2,687 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
15,901 |
4,985 |
1,161 |
2,712 |
2,784 |
| Receivables |
17,556 |
7,592 |
3,651 |
4,856 |
5,471 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
191,535 |
171,198 |
151,928 |
138,167 |
152,793 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
191,535 |
171,198 |
151,928 |
138,167 |
152,793 |
| Prepaid Expenses |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
30,049 |
36,419 |
32,861 |
29,221 |
28,343 |
| Other Current Assets |
11,213 |
4,978 |
4,435 |
15,941 |
8,931 |
| Total Current Assets |
452,005 |
395,721 |
307,854 |
278,040 |
313,534 |
| Land and Improvements |
93,637 |
78,836 |
69,162 |
64,442 |
65,916 |
| Buildings and Improvement |
312,183 |
288,298 |
265,932 |
270,274 |
254,484 |
| Machinery, Furniture and Equipment |
135,641 |
127,138 |
121,163 |
111,982 |
100,839 |
| Construction in Progress |
24,873 |
12,086 |
17,752 |
32,886 |
15,691 |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
566,334 |
506,358 |
474,009 |
479,584 |
436,930 |
| Gross Fixed Assets |
566,334 |
506,358 |
474,009 |
479,584 |
436,930 |
| Accumulated Depreciation |
(252,482) |
(227,500) |
(202,723) |
(192,502) |
(163,364) |
| Net Fixed Assets |
313,852 |
278,858 |
271,286 |
287,082 |
273,566 |
| Intangibles |
- |
- |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
24,608 |
34,483 |
35,685 |
27,906 |
17,760 |
| Other Non-Current Assets |
33,750 |
36,924 |
48,048 |
56,382 |
38,275 |
| Total Non-Current Assets |
372,210 |
350,265 |
355,019 |
371,370 |
329,601 |
| Total Assets |
824,215 |
745,986 |
662,873 |
649,410 |
643,135 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
45,163 |
42,593 |
36,009 |
25,048 |
28,934 |
| Short Term Debt |
75 |
70 |
65 |
7,378 |
55 |
| Notes Payable |
- |
- |
- |
- |
13 |
| Accrued Expenses |
- |
- |
- |
16,511 |
17,275 |
| Accrued Liabilities |
76,909 |
83,518 |
81,437 |
- |
- |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
6,544 |
5,635 |
5,334 |
58,522 |
57,367 |
| Total Current Liabilities |
128,691 |
131,816 |
122,845 |
107,459 |
103,644 |
| Long Term Debt |
- |
- |
- |
- |
7,286 |
| Deferred Income Tax |
13,602 |
13,118 |
2,995 |
- |
- |
| Other Non-Current Liabilities |
- |
181 |
12,657 |
14,876 |
12,334 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
373 |
449 |
519 |
584 |
644 |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
13,975 |
13,748 |
16,171 |
15,460 |
20,264 |
| Total Liabilities |
142,666 |
145,564 |
139,016 |
122,919 |
123,908 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
681,549 |
600,422 |
523,857 |
526,491 |
519,227 |
| Common Par |
- |
- |
- |
- |
- |
| Additional Paid in Capital |
253,039 |
246,353 |
231,867 |
228,673 |
223,414 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
428,836 |
354,528 |
294,081 |
298,478 |
295,585 |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
(326) |
(459) |
(2,091) |
(660) |
228 |
| Total Capitalization |
681,549 |
600,422 |
523,857 |
526,491 |
526,513 |
| Total Equity |
681,549 |
600,422 |
523,857 |
526,491 |
519,227 |
| Total Liabilities & Shareholder's Equity |
824,215 |
745,986 |
662,873 |
649,410 |
643,135 |
| Cash Flow |
101,913 |
87,847 |
42,747 |
36,214 |
42,437 |
| Working Capital |
323,314 |
263,905 |
185,009 |
170,581 |
209,890 |
| Free Cash Flow |
18,651 |
40,030 |
28,720 |
(9,192) |
(18,501) |
| Invested Capital |
681,922 |
600,871 |
524,376 |
527,075 |
527,157 |
| Shares Outstanding - Common Class Only |
70,327 |
69,557 |
68,407 |
70,060 |
69,942 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
70,327 |
69,557 |
68,407 |
70,060 |
69,942 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
69,963 |
68,641 |
69,987 |
70,044 |
69,862 |
| Diluted Weighted Shares Outstanding |
70,995 |
69,309 |
70,037 |
70,117 |
70,017 |
|
|
|