|
Balance Sheet for
A.C. MOORE ARTS & CRAFTS INC.
(ACMR)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
39,970 |
45,952 |
74,437 |
65,195 |
57,748 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
5,224 |
| Accounts Receivable |
- |
472 |
1,905 |
- |
- |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
- |
472 |
1,905 |
- |
- |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
111,266 |
122,058 |
109,365 |
128,391 |
152,646 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
111,266 |
122,058 |
109,365 |
128,391 |
152,646 |
| Prepaid Expenses |
9,104 |
9,239 |
8,346 |
19,351 |
6,900 |
| Current Deferred Income Taxes |
2,153 |
3,577 |
4,600 |
7,533 |
734 |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
162,493 |
181,298 |
198,653 |
220,470 |
223,252 |
| Land and Improvements |
2,466 |
2,466 |
2,466 |
2,466 |
2,466 |
| Buildings and Improvement |
48,904 |
47,925 |
46,553 |
44,219 |
44,575 |
| Machinery, Furniture and Equipment |
137,763 |
131,741 |
130,501 |
125,768 |
89,457 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
189,133 |
182,132 |
179,520 |
172,453 |
136,498 |
| Gross Fixed Assets |
189,133 |
182,132 |
179,520 |
172,453 |
136,498 |
| Accumulated Depreciation |
(115,362) |
(100,194) |
(87,117) |
(73,125) |
(48,400) |
| Net Fixed Assets |
73,771 |
81,938 |
92,403 |
99,328 |
88,098 |
| Intangibles |
- |
- |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
1,192 |
2,233 |
2,690 |
2,092 |
1,407 |
| Total Non-Current Assets |
74,963 |
84,171 |
95,093 |
101,420 |
89,505 |
| Total Assets |
237,456 |
265,469 |
293,746 |
321,890 |
312,757 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
43,131 |
37,047 |
39,274 |
48,780 |
46,445 |
| Short Term Debt |
19,000 |
19,000 |
29,071 |
2,571 |
2,571 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
- |
- |
- |
17,753 |
10,044 |
| Accrued Liabilities |
27,517 |
28,624 |
28,234 |
4,420 |
3,928 |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
- |
- |
- |
1,909 |
1,679 |
| Total Current Liabilities |
89,648 |
84,671 |
96,579 |
75,433 |
64,667 |
| Long Term Debt |
- |
- |
- |
19,071 |
24,215 |
| Deferred Income Tax |
1,920 |
3,344 |
4,560 |
8,719 |
8,039 |
| Other Non-Current Liabilities |
14,475 |
17,380 |
18,307 |
19,067 |
17,327 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
16,395 |
20,724 |
22,867 |
46,857 |
49,581 |
| Total Liabilities |
106,043 |
105,395 |
119,446 |
122,290 |
114,248 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
131,413 |
160,074 |
174,300 |
199,600 |
198,509 |
| Common Par |
- |
- |
- |
- |
- |
| Additional Paid in Capital |
138,105 |
136,586 |
124,909 |
122,921 |
111,383 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(6,692) |
23,488 |
49,391 |
77,162 |
87,126 |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
- |
- |
(483) |
- |
| Total Capitalization |
131,413 |
160,074 |
174,300 |
218,671 |
222,724 |
| Total Equity |
131,413 |
160,074 |
174,300 |
199,600 |
198,509 |
| Total Liabilities & Shareholder's Equity |
237,456 |
265,469 |
293,746 |
321,890 |
312,757 |
| Cash Flow |
(13,494) |
(9,683) |
(10,857) |
17,862 |
20,811 |
| Working Capital |
72,845 |
96,627 |
102,074 |
145,037 |
158,585 |
| Free Cash Flow |
(5,860) |
(28,267) |
1,802 |
(10,412) |
(1,466) |
| Invested Capital |
131,413 |
160,074 |
174,300 |
218,671 |
222,724 |
| Shares Outstanding - Common Class Only |
25,346 |
24,852 |
20,647 |
20,299 |
19,817 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
25,346 |
24,852 |
20,647 |
20,299 |
19,817 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
24,443 |
22,470 |
20,301 |
20,207 |
19,758 |
| Diluted Weighted Shares Outstanding |
24,443 |
22,470 |
20,301 |
20,338 |
20,149 |
|
|
|