|
Balance Sheet for
Danka Business Systems Plc
(DANKY)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
14,519 |
17,594 |
98,116 |
112,790 |
81,493 |
| Restrictable Cash |
5,250 |
163,979 |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
37,662 |
44,180 |
228,504 |
246,996 |
257,329 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
37,662 |
44,180 |
228,504 |
246,996 |
257,329 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
27,201 |
31,681 |
96,675 |
93,295 |
111,471 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
27,201 |
31,681 |
96,675 |
93,295 |
111,471 |
| Prepaid Expenses |
4,622 |
17,607 |
15,474 |
16,862 |
45,879 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
89,254 |
275,041 |
438,769 |
469,943 |
496,172 |
| Land and Improvements |
- |
- |
376 |
423 |
420 |
| Buildings and Improvement |
12,081 |
12,339 |
24,624 |
23,338 |
1,447 |
| Machinery, Furniture and Equipment |
27,981 |
29,185 |
207,671 |
254,424 |
213,315 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
46,982 |
46,276 |
68,116 |
68,088 |
183,862 |
| Fixed Assets, Total |
87,044 |
87,800 |
300,787 |
346,273 |
399,044 |
| Gross Fixed Assets |
87,044 |
87,800 |
300,787 |
346,273 |
399,044 |
| Accumulated Depreciation |
(70,121) |
(65,163) |
(226,690) |
(250,907) |
(291,433) |
| Net Fixed Assets |
16,923 |
22,637 |
74,097 |
95,366 |
107,611 |
| Intangibles |
454 |
554 |
218,958 |
284,770 |
257,789 |
| Cost in Excess |
93,489 |
93,489 |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
8,946 |
7,688 |
78,480 |
| Other Non-Current Assets |
22,026 |
25,327 |
28,256 |
25,801 |
41,568 |
| Total Non-Current Assets |
132,892 |
142,007 |
330,257 |
413,625 |
485,448 |
| Total Assets |
222,146 |
417,048 |
769,026 |
883,568 |
981,620 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
50,469 |
66,231 |
173,112 |
135,460 |
140,207 |
| Short Term Debt |
125,786 |
186,078 |
2,396 |
3,212 |
58,443 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
28,546 |
45,830 |
127,299 |
128,963 |
101,749 |
| Accrued Liabilities |
- |
- |
- |
- |
- |
| Deferred Revenues |
5,135 |
5,875 |
40,166 |
45,090 |
40,628 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
8,115 |
8,468 |
37,479 |
47,200 |
112,311 |
| Total Current Liabilities |
218,051 |
312,482 |
380,452 |
359,925 |
453,338 |
| Long Term Debt |
269 |
65,215 |
239,406 |
240,761 |
174,412 |
| Deferred Income Tax |
10,860 |
11,271 |
65,949 |
68,029 |
29,785 |
| Other Non-Current Liabilities |
- |
- |
- |
- |
- |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
368,884 |
344,487 |
299,906 |
279,608 |
258,376 |
| Total Non-Current Liabilities |
380,013 |
420,973 |
605,261 |
588,398 |
462,573 |
| Total Liabilities |
598,064 |
733,455 |
985,713 |
948,323 |
915,911 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
(375,918) |
(316,407) |
(216,687) |
(64,755) |
65,709 |
| Common Par |
5,393 |
5,386 |
5,277 |
5,194 |
5,167 |
| Additional Paid in Capital |
331,237 |
330,587 |
329,152 |
328,070 |
327,173 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(712,548) |
(652,380) |
(495,960) |
(342,586) |
(189,995) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
- |
(55,156) |
(55,433) |
(76,636) |
| Total Capitalization |
(375,649) |
(251,192) |
22,719 |
176,006 |
240,121 |
| Total Equity |
(375,918) |
(316,407) |
(216,687) |
(64,755) |
65,709 |
| Total Liabilities & Shareholder's Equity |
222,146 |
417,048 |
769,026 |
883,568 |
981,620 |
| Cash Flow |
(45,642) |
(29,448) |
(88,747) |
(70,254) |
78,506 |
| Working Capital |
(128,797) |
(37,441) |
58,317 |
110,018 |
42,834 |
| Free Cash Flow |
(37,817) |
(43,191) |
(16,722) |
27,553 |
106,468 |
| Invested Capital |
(375,649) |
(251,192) |
22,719 |
176,006 |
240,121 |
| Shares Outstanding - Common Class Only |
64,787 |
64,725 |
63,547 |
62,703 |
62,383 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
259,149 |
258,900 |
254,189 |
250,812 |
249,532 |
| Total Common Shares Outstanding |
64,787 |
64,725 |
63,547 |
62,703 |
62,383 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
64,781 |
64,363 |
63,081 |
62,539 |
62,141 |
| Diluted Weighted Shares Outstanding |
64,781 |
64,363 |
63,081 |
62,539 |
62,141 |
|
|
|