|
Balance Sheet for
G. Willi-Food International Ltd.
(WILC)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
15,425 |
9,095 |
32,086 |
22,995 |
20,850 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
42,557 |
42,884 |
19,170 |
2,998 |
2,480 |
| Accounts Receivable |
19,117 |
15,121 |
24,256 |
20,526 |
21,075 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
1,605 |
4,125 |
651 |
397 |
1,672 |
| Receivables |
20,722 |
19,246 |
24,907 |
20,923 |
22,747 |
| Inventories, Raw Materials |
- |
- |
638 |
390 |
681 |
| Inventories, Work in Progress |
1,632 |
1,109 |
1,011 |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
11,571 |
7,449 |
8,971 |
10,060 |
7,700 |
| Inventories, Other |
13,203 |
8,558 |
- |
1,379 |
731 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
13,203 |
8,558 |
10,621 |
11,829 |
9,112 |
| Prepaid Expenses |
- |
- |
- |
129 |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
91,907 |
79,783 |
86,784 |
58,873 |
55,189 |
| Land and Improvements |
12,444 |
- |
- |
- |
- |
| Buildings and Improvement |
12,444 |
11,722 |
12,322 |
11,336 |
8,441 |
| Machinery, Furniture and Equipment |
4,445 |
4,390 |
7,825 |
6,211 |
6,273 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
(12,444) |
- |
- |
- |
- |
| Fixed Assets, Total |
16,888 |
16,111 |
20,147 |
17,547 |
14,714 |
| Gross Fixed Assets |
16,888 |
16,111 |
20,147 |
17,547 |
14,714 |
| Accumulated Depreciation |
(5,733) |
(4,948) |
(5,792) |
(4,459) |
(3,566) |
| Net Fixed Assets |
11,155 |
11,164 |
14,355 |
13,088 |
11,148 |
| Intangibles |
- |
- |
1,148 |
1,234 |
1,372 |
| Cost in Excess |
10 |
9 |
547 |
511 |
1,014 |
| Non-Current Deferred Income Taxes |
5 |
245 |
196 |
99 |
294 |
| Other Non-Current Assets |
17 |
31 |
679 |
830 |
3,353 |
| Total Non-Current Assets |
11,187 |
11,449 |
16,925 |
15,762 |
17,181 |
| Total Assets |
103,094 |
91,231 |
103,709 |
74,635 |
72,370 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
8,903 |
7,453 |
10,825 |
14,705 |
15,541 |
| Short Term Debt |
2,661 |
- |
1,632 |
2,738 |
4,650 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
1,368 |
644 |
- |
- |
- |
| Accrued Liabilities |
1,368 |
644 |
2,099 |
1,368 |
674 |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
245 |
(63) |
- |
- |
- |
| Other Current Liabilities |
567 |
1,572 |
1,906 |
897 |
1,919 |
| Total Current Liabilities |
13,499 |
9,669 |
16,462 |
19,708 |
22,783 |
| Long Term Debt |
- |
- |
87 |
26 |
71 |
| Deferred Income Tax |
- |
- |
147 |
117 |
117 |
| Other Non-Current Liabilities |
156 |
136 |
362 |
276 |
264 |
| Minority Interest |
- |
- |
1,559 |
935 |
3,535 |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
156 |
136 |
2,156 |
1,354 |
3,987 |
| Total Liabilities |
13,655 |
9,805 |
18,618 |
21,062 |
26,770 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
89,439 |
81,427 |
85,091 |
53,574 |
45,600 |
| Common Par |
387 |
379 |
408 |
294 |
295 |
| Additional Paid in Capital |
34,809 |
34,062 |
36,387 |
15,590 |
15,636 |
| Cumulative Translation Adjustments |
171 |
154 |
208 |
169 |
98 |
| Retained Earnings |
56,912 |
49,428 |
48,019 |
37,456 |
29,507 |
| Treasury Stock |
2,906 |
2,661 |
- |
- |
- |
| Other Equity Adjustments |
237 |
154 |
70 |
65 |
65 |
| Total Capitalization |
89,439 |
81,427 |
85,178 |
53,600 |
45,671 |
| Total Equity |
89,439 |
81,427 |
85,091 |
53,574 |
45,600 |
| Total Liabilities & Shareholder's Equity |
103,094 |
91,231 |
103,709 |
74,635 |
72,370 |
| Cash Flow |
6,433 |
4,860 |
9,367 |
9,848 |
1,400 |
| Working Capital |
78,408 |
70,114 |
70,322 |
39,166 |
32,406 |
| Free Cash Flow |
(2,345) |
9,134 |
4,293 |
4,757 |
153 |
| Invested Capital |
89,439 |
81,427 |
85,178 |
53,600 |
45,671 |
| Shares Outstanding - Common Class Only |
12,974 |
13,044 |
13,574 |
10,268 |
10,268 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
3,477 |
3,417 |
- |
- |
- |
| Total Common Shares Outstanding |
12,974 |
13,044 |
13,574 |
10,268 |
10,268 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
3,478 |
3,552 |
12,876 |
10,268 |
10,268 |
| Diluted Weighted Shares Outstanding |
3,478 |
3,552 |
12,876 |
10,268 |
10,268 |
|
|
|