|
Balance Sheet for
Restoration Hardware Inc.
(RSTO)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
1,229 |
1,461 |
1,904 |
2,003 |
1,630 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
8,399 |
7,164 |
6,945 |
5,745 |
3,352 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
8,399 |
7,164 |
6,945 |
5,745 |
3,352 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
200,386 |
192,805 |
144,185 |
102,926 |
94,500 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
200,386 |
192,805 |
144,185 |
102,926 |
94,500 |
| Prepaid Expenses |
18,500 |
18,984 |
12,455 |
10,946 |
12,445 |
| Current Deferred Income Taxes |
- |
- |
7,119 |
6,022 |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
228,514 |
220,414 |
172,608 |
127,642 |
111,927 |
| Land and Improvements |
24,110 |
- |
- |
- |
- |
| Buildings and Improvement |
159,366 |
157,223 |
135,637 |
127,397 |
109,902 |
| Machinery, Furniture and Equipment |
42,647 |
35,420 |
29,091 |
38,718 |
45,504 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
25,762 |
20,098 |
9,524 |
- |
- |
| Fixed Assets, Total |
251,885 |
212,741 |
174,252 |
166,115 |
155,406 |
| Gross Fixed Assets |
251,885 |
212,741 |
174,252 |
166,115 |
155,406 |
| Accumulated Depreciation |
(141,614) |
(124,780) |
(92,366) |
(82,597) |
(65,368) |
| Net Fixed Assets |
110,271 |
87,961 |
81,886 |
83,518 |
90,038 |
| Intangibles |
- |
- |
4,560 |
4,560 |
4,560 |
| Cost in Excess |
- |
4,560 |
- |
- |
- |
| Non-Current Deferred Income Taxes |
2,311 |
1,911 |
18,745 |
15,138 |
- |
| Other Non-Current Assets |
1,450 |
1,521 |
1,464 |
1,422 |
19,703 |
| Total Non-Current Assets |
114,032 |
95,953 |
106,655 |
104,638 |
114,301 |
| Total Assets |
342,546 |
316,367 |
279,263 |
232,280 |
226,228 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
88,303 |
79,340 |
63,920 |
45,292 |
35,649 |
| Short Term Debt |
- |
- |
33,819 |
10,286 |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
- |
- |
- |
- |
- |
| Accrued Liabilities |
- |
- |
- |
- |
- |
| Deferred Revenues |
12,845 |
9,556 |
8,130 |
7,231 |
5,870 |
| Current Deferred Income Taxes |
1,697 |
1,357 |
- |
- |
- |
| Other Current Liabilities |
23,159 |
20,335 |
14,948 |
11,438 |
9,322 |
| Total Current Liabilities |
126,004 |
110,588 |
120,817 |
74,247 |
50,841 |
| Long Term Debt |
103,377 |
68,384 |
- |
- |
13,909 |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
69,335 |
45,287 |
50,829 |
48,806 |
53,416 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
8,331 |
8,541 |
13,328 |
| Total Non-Current Liabilities |
172,712 |
113,671 |
59,160 |
57,347 |
80,653 |
| Total Liabilities |
298,716 |
224,259 |
179,977 |
131,594 |
131,494 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
43,830 |
92,108 |
99,286 |
100,686 |
94,734 |
| Common Par |
4 |
4 |
3 |
3 |
150,881 |
| Additional Paid in Capital |
181,712 |
178,176 |
159,233 |
158,174 |
- |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(139,662) |
(86,817) |
(60,762) |
(58,298) |
(55,356) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
1,776 |
745 |
812 |
806 |
(791) |
| Total Capitalization |
147,207 |
160,492 |
99,286 |
100,686 |
108,643 |
| Total Equity |
43,830 |
92,108 |
99,286 |
100,686 |
94,734 |
| Total Liabilities & Shareholder's Equity |
342,546 |
316,367 |
279,263 |
232,280 |
226,228 |
| Cash Flow |
(28,816) |
24,948 |
17,650 |
15,080 |
14,680 |
| Working Capital |
102,510 |
109,826 |
51,791 |
53,395 |
61,086 |
| Free Cash Flow |
(34,636) |
(15,462) |
(23,184) |
2,230 |
(38,911) |
| Invested Capital |
147,207 |
160,492 |
99,286 |
100,686 |
108,643 |
| Shares Outstanding - Common Class Only |
38,969 |
38,740 |
33,084 |
32,768 |
30,051 |
| Preferred Shares Outstanding |
- |
- |
8 |
9 |
13 |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
38,969 |
38,740 |
33,084 |
32,768 |
30,051 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
38,831 |
38,184 |
32,940 |
30,873 |
29,754 |
| Diluted Weighted Shares Outstanding |
38,831 |
39,221 |
38,183 |
30,873 |
29,754 |
|
|
|