|
Balance Sheet for
S1 CORP /DE/
(SONE)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
61,917 |
61,784 |
63,840 |
45,011 |
85,108 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
1,493 |
23,855 |
44,170 |
| Accounts Receivable |
44,370 |
64,470 |
42,561 |
39,969 |
48,659 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
1,194 |
- |
| Receivables |
44,370 |
64,470 |
42,561 |
41,163 |
48,659 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
4,827 |
4,729 |
5,123 |
3,354 |
4,885 |
| Current Deferred Income Taxes |
- |
- |
- |
208 |
- |
| Other Current Assets |
6,612 |
4,931 |
2,082 |
4,987 |
3,870 |
| Total Current Assets |
117,726 |
135,914 |
115,099 |
118,578 |
186,692 |
| Land and Improvements |
- |
- |
9,551 |
- |
- |
| Buildings and Improvement |
14,977 |
14,092 |
773 |
10,876 |
5,749 |
| Machinery, Furniture and Equipment |
39,207 |
34,218 |
31,199 |
28,420 |
35,661 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
10,934 |
10,811 |
8,890 |
8,268 |
- |
| Fixed Assets, Total |
65,118 |
59,121 |
50,413 |
47,564 |
41,410 |
| Gross Fixed Assets |
65,118 |
59,121 |
50,413 |
47,564 |
41,410 |
| Accumulated Depreciation |
(42,788) |
(36,103) |
(27,398) |
(26,658) |
(30,059) |
| Net Fixed Assets |
22,330 |
23,018 |
23,015 |
20,906 |
11,351 |
| Intangibles |
11,846 |
4,895 |
7,585 |
11,240 |
144,183 |
| Cost in Excess |
147,544 |
126,605 |
124,362 |
125,281 |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
10,207 |
9,634 |
8,625 |
5,839 |
2,297 |
| Total Non-Current Assets |
191,927 |
164,152 |
163,587 |
163,266 |
157,831 |
| Total Assets |
309,653 |
300,066 |
278,686 |
281,844 |
344,523 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
9,779 |
7,707 |
1,366 |
2,300 |
5,292 |
| Short Term Debt |
5,046 |
1,170 |
3,917 |
3,725 |
1,222 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
- |
- |
10,271 |
8,198 |
17,587 |
| Accrued Liabilities |
11,233 |
13,665 |
18,470 |
13,692 |
28,842 |
| Deferred Revenues |
38,022 |
26,837 |
25,271 |
26,345 |
27,499 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
4,803 |
3,593 |
- |
- |
- |
| Total Current Liabilities |
68,883 |
52,972 |
59,295 |
54,260 |
80,442 |
| Long Term Debt |
35 |
5,026 |
- |
- |
- |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
3,122 |
3,427 |
4,455 |
8,874 |
10,904 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
6,196 |
8,805 |
791 |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
3,157 |
8,453 |
10,651 |
17,679 |
11,695 |
| Total Liabilities |
72,040 |
61,425 |
69,946 |
71,939 |
92,137 |
| Preferred Shareholder's Equity |
- |
10,000 |
10,000 |
10,000 |
10,000 |
| Common Shareholder's Equity |
237,613 |
228,641 |
198,740 |
199,905 |
242,386 |
| Common Par |
533 |
517 |
528 |
567 |
744 |
| Additional Paid in Capital |
1,802,795 |
1,787,772 |
1,791,924 |
1,810,783 |
1,915,617 |
| Cumulative Translation Adjustments |
- |
- |
(5,824) |
(1,541) |
(1,771) |
| Retained Earnings |
(1,563,817) |
(1,557,534) |
(1,587,957) |
(1,609,807) |
(1,647,204) |
| Treasury Stock |
- |
- |
- |
- |
(25,000) |
| Other Equity Adjustments |
(1,898) |
(2,114) |
69 |
(97) |
- |
| Total Capitalization |
237,648 |
243,667 |
208,740 |
209,905 |
252,386 |
| Total Equity |
237,613 |
238,641 |
208,740 |
209,905 |
252,386 |
| Total Liabilities & Shareholder's Equity |
309,653 |
300,066 |
278,686 |
281,844 |
344,523 |
| Cash Flow |
4,933 |
41,593 |
33,441 |
30,630 |
13,654 |
| Working Capital |
48,843 |
82,942 |
55,804 |
64,318 |
106,250 |
| Free Cash Flow |
(722) |
7,843 |
25,403 |
22,623 |
(7,949) |
| Invested Capital |
237,648 |
243,667 |
214,936 |
218,710 |
253,177 |
| Shares Outstanding - Common Class Only |
53,317 |
51,713 |
52,799 |
56,749 |
74,410 |
| Preferred Shares Outstanding |
- |
- |
749 |
749 |
749 |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
53,317 |
51,713 |
52,799 |
56,749 |
74,410 |
| Treasury Shares |
- |
- |
- |
- |
4,054 |
| Basic Weighted Shares Outstanding |
52,495 |
52,584 |
55,734 |
59,664 |
70,359 |
| Diluted Weighted Shares Outstanding |
52,495 |
53,291 |
56,542 |
60,598 |
70,359 |
|
|
|