|
Balance Sheet for
QLogic Corporation
(QLGC)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
95,532 |
164,516 |
147,780 |
190,308 |
203,722 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
359,974 |
373,439 |
236,296 |
185,365 |
139,561 |
| Accounts Receivable |
66,135 |
76,588 |
70,134 |
73,301 |
68,519 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
66,135 |
76,588 |
70,134 |
73,301 |
68,519 |
| Inventories, Raw Materials |
- |
3,743 |
5,702 |
6,693 |
15,780 |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
15,981 |
21,229 |
12,710 |
24,513 |
| Inventories, Other |
20,160 |
19,724 |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
20,160 |
19,724 |
26,931 |
19,403 |
40,293 |
| Prepaid Expenses |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
13,036 |
16,780 |
17,754 |
10,976 |
19,002 |
| Other Current Assets |
24,381 |
35,842 |
20,753 |
9,845 |
10,854 |
| Total Current Assets |
579,218 |
686,889 |
519,648 |
489,198 |
481,951 |
| Land and Improvements |
- |
11,663 |
11,663 |
11,663 |
11,663 |
| Buildings and Improvement |
- |
41,186 |
40,984 |
40,705 |
39,549 |
| Machinery, Furniture and Equipment |
- |
7,946 |
7,958 |
8,033 |
7,909 |
| Construction in Progress |
- |
193,820 |
187,655 |
175,901 |
160,978 |
| Fixed Assets, Other |
96,336 |
- |
- |
- |
- |
| Fixed Assets, Total |
96,336 |
254,615 |
248,260 |
236,302 |
220,099 |
| Gross Fixed Assets |
96,336 |
254,615 |
248,260 |
236,302 |
220,099 |
| Accumulated Depreciation |
- |
(176,605) |
(171,126) |
(152,806) |
(127,552) |
| Net Fixed Assets |
96,336 |
78,010 |
77,134 |
83,496 |
92,547 |
| Intangibles |
- |
5,277 |
12,694 |
17,394 |
19,117 |
| Cost in Excess |
110,976 |
110,976 |
119,748 |
119,748 |
118,859 |
| Non-Current Deferred Income Taxes |
31,992 |
30,558 |
25,333 |
36,917 |
28,785 |
| Other Non-Current Assets |
6,641 |
1,708 |
2,650 |
3,984 |
39,031 |
| Total Non-Current Assets |
245,945 |
226,529 |
237,559 |
261,539 |
298,339 |
| Total Assets |
825,163 |
913,418 |
757,207 |
750,737 |
780,290 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
29,668 |
34,198 |
34,816 |
36,766 |
36,874 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
27,453 |
28,326 |
- |
- |
- |
| Accrued Liabilities |
27,453 |
28,326 |
25,858 |
22,727 |
42,201 |
| Deferred Revenues |
4,676 |
6,504 |
10,431 |
9,240 |
7,470 |
| Current Deferred Income Taxes |
(110) |
(4,813) |
- |
- |
- |
| Other Current Liabilities |
12,210 |
12,189 |
11,233 |
13,702 |
6,728 |
| Total Current Liabilities |
74,007 |
81,217 |
82,338 |
82,435 |
93,273 |
| Long Term Debt |
- |
- |
- |
- |
- |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
16,879 |
72,358 |
73,705 |
84,963 |
60,472 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
16,879 |
72,358 |
73,705 |
84,963 |
60,472 |
| Total Liabilities |
90,886 |
153,575 |
156,043 |
167,398 |
153,745 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
734,277 |
759,843 |
601,164 |
583,339 |
626,545 |
| Common Par |
212 |
211 |
208 |
205 |
202 |
| Additional Paid in Capital |
932,557 |
901,734 |
844,546 |
778,853 |
712,064 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
1,690,337 |
1,617,201 |
1,387,765 |
1,248,675 |
1,193,727 |
| Treasury Stock |
1,890,716 |
1,760,336 |
(1,631,969) |
(1,445,600) |
(1,280,082) |
| Other Equity Adjustments |
1,887 |
1,033 |
614 |
1,206 |
634 |
| Total Capitalization |
734,277 |
759,843 |
601,164 |
583,339 |
626,545 |
| Total Equity |
734,277 |
759,843 |
601,164 |
583,339 |
626,545 |
| Total Liabilities & Shareholder's Equity |
825,163 |
913,418 |
757,207 |
750,737 |
780,290 |
| Cash Flow |
73,136 |
229,436 |
173,490 |
95,082 |
156,346 |
| Working Capital |
505,211 |
605,672 |
437,310 |
406,763 |
388,678 |
| Free Cash Flow |
50,400 |
133,432 |
167,297 |
122,313 |
188,992 |
| Invested Capital |
734,277 |
759,843 |
601,164 |
583,339 |
626,545 |
| Shares Outstanding - Common Class Only |
90,901 |
98,669 |
104,717 |
112,307 |
118,833 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
98,777 |
- |
- |
- |
| Total Common Shares Outstanding |
90,901 |
98,669 |
104,717 |
112,307 |
118,833 |
| Treasury Shares |
- |
111,911 |
- |
- |
- |
| Basic Weighted Shares Outstanding |
93,560 |
101,766 |
107,647 |
116,037 |
127,776 |
| Diluted Weighted Shares Outstanding |
93,998 |
102,711 |
109,192 |
117,364 |
128,570 |
|
|
|