|
Balance Sheet for
Omnicell Inc.
(OMCL)
|
|
|
|
|
After Hours:
$ 18.7304
|
-0.0796 (-0.42%)
|
Volume: 1.8 k
|
4:20 PM EDT May 17, 2013
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
62,313 |
191,762 |
175,635 |
169,230 |
120,439 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
8,107 |
8,074 |
- |
- |
| Accounts Receivable |
55,116 |
36,902 |
42,732 |
40,826 |
57,976 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
55,116 |
36,902 |
42,732 |
40,826 |
57,976 |
| Inventories, Raw Materials |
9,994 |
7,666 |
4,252 |
3,589 |
6,156 |
| Inventories, Work in Progress |
385 |
14 |
153 |
171 |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
16,524 |
10,427 |
5,380 |
6,742 |
6,801 |
| Inventories, Other |
26,903 |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
26,903 |
18,107 |
9,785 |
10,502 |
12,957 |
| Prepaid Expenses |
15,392 |
10,495 |
11,959 |
8,780 |
9,310 |
| Current Deferred Income Taxes |
11,860 |
10,352 |
9,174 |
15,247 |
14,871 |
| Other Current Assets |
9,172 |
6,107 |
7,266 |
6,159 |
9,434 |
| Total Current Assets |
180,756 |
281,832 |
264,625 |
250,744 |
224,987 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
6,992 |
3,692 |
3,182 |
3,248 |
3,115 |
| Machinery, Furniture and Equipment |
57,524 |
47,553 |
39,821 |
34,220 |
26,037 |
| Construction in Progress |
2,693 |
2,283 |
1,689 |
2,746 |
7,805 |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
67,209 |
53,528 |
44,692 |
40,214 |
36,957 |
| Gross Fixed Assets |
67,209 |
53,528 |
44,692 |
40,214 |
36,957 |
| Accumulated Depreciation |
(33,102) |
(36,222) |
(30,341) |
(27,005) |
(20,777) |
| Net Fixed Assets |
34,107 |
17,306 |
14,351 |
13,209 |
16,180 |
| Intangibles |
85,550 |
4,231 |
4,672 |
4,233 |
6,706 |
| Cost in Excess |
111,407 |
28,543 |
28,543 |
24,982 |
24,982 |
| Non-Current Deferred Income Taxes |
993 |
11,677 |
13,444 |
9,666 |
15,889 |
| Other Non-Current Assets |
29,006 |
18,501 |
17,589 |
19,426 |
19,798 |
| Total Non-Current Assets |
261,063 |
80,258 |
78,599 |
71,516 |
83,555 |
| Total Assets |
441,819 |
362,090 |
343,224 |
322,260 |
308,542 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
18,255 |
11,000 |
13,242 |
10,313 |
9,377 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
23,046 |
- |
- |
- |
- |
| Accrued Liabilities |
23,046 |
14,470 |
16,415 |
20,092 |
19,246 |
| Deferred Revenues |
41,221 |
33,401 |
28,507 |
28,146 |
12,723 |
| Current Deferred Income Taxes |
2,718 |
- |
- |
- |
- |
| Other Current Liabilities |
555 |
- |
- |
- |
16,009 |
| Total Current Liabilities |
83,077 |
58,871 |
58,164 |
58,551 |
57,355 |
| Long Term Debt |
- |
- |
- |
- |
- |
| Deferred Income Tax |
26,491 |
- |
- |
- |
- |
| Other Non-Current Liabilities |
24,701 |
20,305 |
19,846 |
21,405 |
17,630 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
51,192 |
20,305 |
19,846 |
21,405 |
17,630 |
| Total Liabilities |
134,269 |
79,176 |
78,010 |
79,956 |
74,985 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
307,550 |
282,914 |
265,214 |
242,304 |
233,557 |
| Common Par |
39 |
38 |
37 |
36 |
35 |
| Additional Paid in Capital |
382,844 |
362,154 |
342,272 |
324,255 |
315,953 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
14,536 |
(1,642) |
(12,031) |
(16,923) |
(17,367) |
| Treasury Stock |
90,000 |
(77,637) |
(65,064) |
(65,064) |
(65,064) |
| Other Equity Adjustments |
131 |
1 |
- |
- |
- |
| Total Capitalization |
307,550 |
282,914 |
265,214 |
242,304 |
233,557 |
| Total Equity |
307,550 |
282,914 |
265,214 |
242,304 |
233,557 |
| Total Liabilities & Shareholder's Equity |
441,819 |
362,090 |
343,224 |
322,260 |
308,542 |
| Cash Flow |
16,178 |
18,372 |
13,511 |
9,872 |
21,678 |
| Working Capital |
97,679 |
222,961 |
206,461 |
192,193 |
167,632 |
| Free Cash Flow |
18,882 |
18,131 |
5,600 |
42,413 |
725 |
| Invested Capital |
307,550 |
282,914 |
265,214 |
242,304 |
233,557 |
| Shares Outstanding - Common Class Only |
33,541 |
33,182 |
33,028 |
31,977 |
31,344 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
33,541 |
- |
- |
- |
- |
| Total Common Shares Outstanding |
33,541 |
33,182 |
33,028 |
31,977 |
31,344 |
| Treasury Shares |
5,952 |
5,054 |
- |
- |
- |
| Basic Weighted Shares Outstanding |
33,307 |
33,123 |
32,651 |
31,691 |
32,076 |
| Diluted Weighted Shares Outstanding |
34,213 |
34,103 |
33,513 |
32,063 |
33,108 |
|
|
|