|
Balance Sheet for
LCA-Vision Inc.
(LCAV)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
31,653 |
18,568 |
19,350 |
24,049 |
23,648 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
2,804 |
25,311 |
31,947 |
28,455 |
32,687 |
| Accounts Receivable |
3,253 |
1,974 |
1,867 |
2,002 |
9,678 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
443 |
2,366 |
2,256 |
4,562 |
2,515 |
| Receivables |
3,253 |
4,340 |
4,123 |
6,564 |
12,193 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
3,318 |
4,254 |
5,641 |
18,467 |
15,167 |
| Current Deferred Income Taxes |
- |
- |
- |
400 |
4,708 |
| Other Current Assets |
- |
- |
- |
1,031 |
- |
| Total Current Assets |
41,028 |
52,473 |
61,061 |
78,966 |
88,403 |
| Land and Improvements |
354 |
354 |
354 |
354 |
- |
| Buildings and Improvement |
20,410 |
23,098 |
23,596 |
26,830 |
- |
| Machinery, Furniture and Equipment |
44,181 |
46,983 |
47,655 |
52,807 |
- |
| Construction in Progress |
19 |
325 |
681 |
2 |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
121,734 |
| Fixed Assets, Total |
64,964 |
70,760 |
72,286 |
79,993 |
121,734 |
| Gross Fixed Assets |
64,964 |
70,760 |
72,286 |
79,993 |
121,734 |
| Accumulated Depreciation |
(58,584) |
(60,123) |
(57,322) |
(53,995) |
(70,235) |
| Net Fixed Assets |
6,380 |
10,637 |
14,964 |
25,998 |
51,499 |
| Intangibles |
- |
- |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
7,027 |
| Other Non-Current Assets |
1,560 |
3,323 |
4,456 |
7,671 |
10,553 |
| Total Non-Current Assets |
7,940 |
13,960 |
19,420 |
33,669 |
69,079 |
| Total Assets |
48,968 |
66,433 |
80,481 |
112,635 |
157,482 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
8,046 |
8,103 |
8,110 |
6,504 |
8,169 |
| Short Term Debt |
- |
2,978 |
3,039 |
3,998 |
6,985 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
9,698 |
12,175 |
- |
- |
1,671 |
| Accrued Liabilities |
9,698 |
12,175 |
11,615 |
11,581 |
6,937 |
| Deferred Revenues |
870 |
2,516 |
4,376 |
6,151 |
9,107 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
1,362 |
- |
- |
400 |
- |
| Total Current Liabilities |
19,976 |
25,772 |
27,140 |
28,634 |
32,869 |
| Long Term Debt |
3,023 |
1,026 |
4,245 |
9,145 |
- |
| Deferred Income Tax |
431 |
2,663 |
3,065 |
4,428 |
- |
| Other Non-Current Liabilities |
6,172 |
13,370 |
14,901 |
17,006 |
25,688 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
3,023 |
- |
- |
2,395 |
15,940 |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
9,195 |
14,396 |
22,211 |
32,974 |
41,628 |
| Total Liabilities |
29,171 |
40,168 |
49,351 |
61,608 |
74,497 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
19,797 |
26,265 |
31,130 |
51,027 |
82,985 |
| Common Par |
25 |
25 |
25 |
25 |
25 |
| Additional Paid in Capital |
179,543 |
177,287 |
175,610 |
174,325 |
174,206 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(49,053) |
(38,720) |
(31,134) |
(9,729) |
23,515 |
| Treasury Stock |
111,395 |
112,910 |
(114,033) |
(114,668) |
(114,632) |
| Other Equity Adjustments |
677 |
583 |
662 |
1,074 |
(129) |
| Total Capitalization |
19,797 |
27,291 |
35,375 |
60,172 |
82,985 |
| Total Equity |
19,797 |
26,265 |
31,130 |
51,027 |
82,985 |
| Total Liabilities & Shareholder's Equity |
48,968 |
66,433 |
80,481 |
112,635 |
157,482 |
| Cash Flow |
(8,517) |
(6,198) |
(11,169) |
(19,046) |
11,337 |
| Working Capital |
21,052 |
26,701 |
33,921 |
50,332 |
55,534 |
| Free Cash Flow |
(6,248) |
(5,010) |
480 |
1,161 |
(11,738) |
| Invested Capital |
19,797 |
27,291 |
35,375 |
62,567 |
98,925 |
| Shares Outstanding - Common Class Only |
19,051 |
18,858 |
18,711 |
18,619 |
18,553 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
19,051 |
18,858 |
- |
- |
- |
| Total Common Shares Outstanding |
19,051 |
18,858 |
18,711 |
18,619 |
18,553 |
| Treasury Shares |
6,241 |
6,433 |
- |
- |
6,647 |
| Basic Weighted Shares Outstanding |
18,982 |
18,811 |
18,680 |
18,594 |
18,526 |
| Diluted Weighted Shares Outstanding |
18,982 |
18,811 |
18,680 |
18,594 |
18,526 |
|
|
|