|
Balance Sheet for
Capella Education Company
(CPLA)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
93,220 |
61,977 |
77,416 |
102,405 |
31,225 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
22,279 |
65,067 |
115,818 |
69,670 |
92,372 |
| Accounts Receivable |
15,900 |
18,239 |
13,680 |
12,691 |
11,949 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
15,900 |
18,239 |
13,680 |
12,691 |
11,949 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
11,124 |
12,493 |
8,290 |
6,564 |
5,184 |
| Current Deferred Income Taxes |
3,481 |
3,452 |
2,444 |
2,186 |
3,477 |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
146,004 |
161,228 |
217,648 |
193,516 |
144,207 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
987 |
1,310 |
860 |
846 |
2,215 |
| Machinery, Furniture and Equipment |
171,161 |
149,346 |
119,975 |
95,900 |
79,255 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
172,148 |
150,656 |
120,835 |
96,746 |
81,470 |
| Gross Fixed Assets |
172,148 |
150,656 |
120,835 |
96,746 |
81,470 |
| Accumulated Depreciation |
(126,908) |
(99,943) |
(75,925) |
(58,762) |
(46,121) |
| Net Fixed Assets |
45,240 |
50,713 |
44,910 |
37,984 |
35,349 |
| Intangibles |
- |
6,552 |
- |
- |
- |
| Cost in Excess |
16,970 |
16,980 |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
4,674 |
- |
- |
- |
- |
| Total Non-Current Assets |
66,884 |
74,245 |
44,910 |
37,984 |
35,349 |
| Total Assets |
212,888 |
235,473 |
262,558 |
231,500 |
179,556 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
5,798 |
8,977 |
4,599 |
5,027 |
2,227 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
26,392 |
- |
- |
- |
- |
| Accrued Liabilities |
26,392 |
17,263 |
20,466 |
24,328 |
18,926 |
| Deferred Revenues |
9,651 |
7,769 |
5,885 |
7,876 |
9,495 |
| Current Deferred Income Taxes |
(3,584) |
- |
- |
- |
- |
| Other Current Liabilities |
- |
14,470 |
9,840 |
61 |
150 |
| Total Current Liabilities |
41,841 |
48,479 |
40,790 |
37,292 |
30,798 |
| Long Term Debt |
- |
- |
- |
- |
- |
| Deferred Income Tax |
8,370 |
12,575 |
7,838 |
6,556 |
6,069 |
| Other Non-Current Liabilities |
10,575 |
11,820 |
5,344 |
3,386 |
1,852 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
18,945 |
24,395 |
13,182 |
9,942 |
7,921 |
| Total Liabilities |
60,786 |
72,874 |
53,972 |
47,234 |
38,719 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
152,102 |
162,599 |
208,586 |
184,266 |
140,837 |
| Common Par |
124 |
139 |
163 |
168 |
166 |
| Additional Paid in Capital |
97,716 |
103,900 |
115,075 |
151,445 |
151,445 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
54,284 |
58,253 |
92,590 |
31,320 |
(11,349) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
(22) |
307 |
758 |
1,333 |
575 |
| Total Capitalization |
152,102 |
162,599 |
208,586 |
184,266 |
140,837 |
| Total Equity |
152,102 |
162,599 |
208,586 |
184,266 |
140,837 |
| Total Liabilities & Shareholder's Equity |
212,888 |
235,473 |
262,558 |
231,500 |
179,556 |
| Cash Flow |
6,344 |
78,329 |
81,962 |
58,795 |
42,841 |
| Working Capital |
104,163 |
112,749 |
176,858 |
156,224 |
113,409 |
| Free Cash Flow |
41,550 |
38,077 |
62,926 |
52,615 |
30,461 |
| Invested Capital |
152,102 |
162,599 |
208,586 |
184,266 |
140,837 |
| Shares Outstanding - Common Class Only |
12,393 |
13,882 |
16,306 |
16,763 |
16,670 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
12,393 |
- |
- |
- |
- |
| Total Common Shares Outstanding |
12,393 |
13,882 |
16,306 |
16,763 |
16,670 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
13,156 |
15,241 |
16,648 |
16,713 |
16,835 |
| Diluted Weighted Shares Outstanding |
13,220 |
15,314 |
16,848 |
17,030 |
17,322 |
|
|
|