|
Balance Sheet for
KTron International Inc.
(KTII)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
62,623 |
41,623 |
30,853 |
15,051 |
12,443 |
| Restrictable Cash |
292 |
530 |
1,183 |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
25,878 |
36,625 |
33,788 |
18,168 |
21,234 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
25,878 |
36,625 |
33,788 |
18,168 |
21,234 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
4,581 |
6,647 |
8,480 |
2,850 |
2,217 |
| Inventories, Purchased Components |
22,701 |
22,434 |
22,759 |
13,216 |
14,275 |
| Inventories, Finished Goods |
863 |
1,085 |
775 |
81 |
79 |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
(1,786) |
(1,390) |
(1,781) |
(912) |
(1,475) |
| Inventories |
26,359 |
28,776 |
30,233 |
15,235 |
15,096 |
| Prepaid Expenses |
3,357 |
4,498 |
3,778 |
2,019 |
1,779 |
| Current Deferred Income Taxes |
3,109 |
2,371 |
1,904 |
1,033 |
938 |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
121,618 |
114,423 |
101,739 |
51,506 |
51,490 |
| Land and Improvements |
2,126 |
2,065 |
2,011 |
1,423 |
1,595 |
| Buildings and Improvement |
29,840 |
29,585 |
27,846 |
21,109 |
22,875 |
| Machinery, Furniture and Equipment |
41,011 |
38,389 |
36,380 |
30,686 |
35,664 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
72,977 |
70,039 |
66,237 |
53,218 |
60,134 |
| Gross Fixed Assets |
72,977 |
70,039 |
66,237 |
53,218 |
60,134 |
| Accumulated Depreciation |
(49,051) |
(43,338) |
(38,813) |
(30,947) |
(35,059) |
| Net Fixed Assets |
23,926 |
26,701 |
27,424 |
22,271 |
25,075 |
| Intangibles |
20,433 |
22,747 |
23,816 |
13,369 |
11,715 |
| Cost in Excess |
30,279 |
29,059 |
27,385 |
- |
2,053 |
| Non-Current Deferred Income Taxes |
1,100 |
76 |
192 |
112 |
330 |
| Other Non-Current Assets |
6,880 |
6,438 |
3,562 |
1,852 |
2,353 |
| Total Non-Current Assets |
82,618 |
85,021 |
82,379 |
37,604 |
41,526 |
| Total Assets |
204,236 |
199,444 |
184,118 |
89,110 |
93,016 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
17,587 |
13,156 |
14,001 |
6,025 |
6,351 |
| Short Term Debt |
1,000 |
1,662 |
1,201 |
4,316 |
4,185 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
- |
11,198 |
16,517 |
6,526 |
7,782 |
| Accrued Liabilities |
14,452 |
5,285 |
3,923 |
2,297 |
2,169 |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
4,949 |
3,430 |
2,635 |
1,652 |
1,212 |
| Other Current Liabilities |
2,161 |
11,998 |
11,220 |
5,125 |
6,013 |
| Total Current Liabilities |
40,149 |
46,729 |
49,497 |
25,941 |
27,712 |
| Long Term Debt |
7,000 |
22,000 |
36,913 |
12,675 |
18,598 |
| Deferred Income Tax |
3,520 |
3,771 |
3,286 |
974 |
1,147 |
| Other Non-Current Liabilities |
255 |
892 |
469 |
- |
- |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
10,775 |
26,663 |
40,668 |
13,649 |
19,745 |
| Total Liabilities |
50,924 |
73,392 |
90,165 |
39,590 |
47,457 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
153,312 |
126,052 |
93,953 |
49,520 |
45,559 |
| Common Par |
49 |
48 |
47 |
46 |
45 |
| Additional Paid in Capital |
31,891 |
28,455 |
24,568 |
19,082 |
18,204 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
137,904 |
116,349 |
90,576 |
56,383 |
49,101 |
| Treasury Stock |
(30,075) |
(28,283) |
(27,514) |
(27,514) |
(27,514) |
| Other Equity Adjustments |
13,543 |
9,483 |
6,276 |
1,523 |
5,723 |
| Total Capitalization |
160,312 |
148,052 |
130,866 |
62,195 |
64,157 |
| Total Equity |
153,312 |
126,052 |
93,953 |
49,520 |
45,559 |
| Total Liabilities & Shareholder's Equity |
204,236 |
199,444 |
184,118 |
89,110 |
93,016 |
| Cash Flow |
27,578 |
31,725 |
26,894 |
11,325 |
10,766 |
| Working Capital |
81,469 |
67,694 |
52,242 |
25,565 |
23,778 |
| Free Cash Flow |
29,765 |
22,572 |
8,444 |
8,302 |
10,947 |
| Invested Capital |
160,312 |
148,052 |
130,866 |
62,195 |
64,157 |
| Shares Outstanding - Common Class Only |
2,839 |
2,792 |
2,714 |
2,576 |
2,528 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
2,839 |
2,792 |
2,714 |
2,576 |
2,528 |
| Treasury Shares |
2,028 |
2,008 |
2,003 |
2,003 |
2,003 |
| Basic Weighted Shares Outstanding |
2,821 |
2,752 |
2,688 |
2,555 |
2,497 |
| Diluted Weighted Shares Outstanding |
2,873 |
2,855 |
2,848 |
2,719 |
2,613 |
|
|
|