|
Balance Sheet for
Velcro Industries N.V.
(VELC)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
- |
15,438 |
9,963 |
7,206 |
16,490 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
- |
37,194 |
37,330 |
- |
- |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
3,244 |
4,127 |
- |
- |
| Receivables |
- |
40,438 |
41,457 |
39,745 |
37,655 |
| Inventories, Raw Materials |
- |
12,728 |
10,847 |
- |
- |
| Inventories, Work in Progress |
- |
9,782 |
9,709 |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
16,543 |
19,739 |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
39,053 |
40,295 |
43,240 |
32,563 |
| Prepaid Expenses |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
5,128 |
4,346 |
| Total Current Assets |
- |
94,929 |
91,715 |
95,319 |
91,054 |
| Land and Improvements |
- |
4,245 |
4,066 |
- |
- |
| Buildings and Improvement |
- |
62,216 |
60,937 |
- |
- |
| Machinery, Furniture and Equipment |
- |
136,164 |
129,482 |
- |
- |
| Construction in Progress |
- |
3,826 |
3,711 |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
- |
206,451 |
198,196 |
- |
- |
| Gross Fixed Assets |
- |
206,451 |
198,196 |
177,944 |
146,728 |
| Accumulated Depreciation |
- |
(98,768) |
(82,239) |
(71,506) |
(63,698) |
| Net Fixed Assets |
- |
107,683 |
115,957 |
106,438 |
83,030 |
| Intangibles |
- |
778 |
1,540 |
2,349 |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
4,541 |
4,791 |
- |
- |
| Other Non-Current Assets |
- |
109,743 |
95,998 |
100,708 |
103,772 |
| Total Non-Current Assets |
- |
222,745 |
218,286 |
209,495 |
186,802 |
| Total Assets |
- |
317,674 |
310,001 |
304,814 |
277,857 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
- |
15,634 |
16,178 |
22,452 |
17,315 |
| Short Term Debt |
- |
11,631 |
10,926 |
8,803 |
14,170 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
- |
- |
14,824 |
- |
- |
| Accrued Liabilities |
- |
- |
- |
- |
- |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
- |
21,875 |
5,949 |
31,522 |
38,518 |
| Total Current Liabilities |
- |
49,140 |
47,877 |
62,777 |
70,003 |
| Long Term Debt |
- |
28,371 |
44,270 |
39,583 |
38,982 |
| Deferred Income Tax |
- |
2,685 |
1,431 |
463 |
1,223 |
| Other Non-Current Liabilities |
- |
1,490 |
1,688 |
2,862 |
3,744 |
| Minority Interest |
- |
368 |
366 |
314 |
268 |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
- |
32,914 |
47,755 |
43,222 |
44,217 |
| Total Liabilities |
- |
82,054 |
95,632 |
105,999 |
114,220 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
- |
235,620 |
214,369 |
198,815 |
163,637 |
| Common Par |
- |
20,389 |
20,389 |
20,389 |
20,389 |
| Additional Paid in Capital |
- |
2,901 |
2,901 |
2,901 |
2,901 |
| Cumulative Translation Adjustments |
- |
(3,572) |
(5,858) |
(6,198) |
(2,072) |
| Retained Earnings |
- |
221,739 |
204,002 |
188,788 |
149,484 |
| Treasury Stock |
- |
(7,065) |
(7,065) |
(7,065) |
(7,065) |
| Other Equity Adjustments |
- |
1,228 |
- |
- |
- |
| Total Capitalization |
- |
263,991 |
258,639 |
238,398 |
202,619 |
| Total Equity |
- |
235,620 |
214,369 |
198,815 |
163,637 |
| Total Liabilities & Shareholder's Equity |
- |
317,674 |
310,001 |
304,814 |
277,857 |
| Cash Flow |
23,197 |
41,180 |
41,072 |
55,690 |
47,566 |
| Working Capital |
- |
45,789 |
43,838 |
32,542 |
21,051 |
| Free Cash Flow |
N/A |
29,469 |
(12,408) |
(20,950) |
15,000 |
| Invested Capital |
- |
263,991 |
258,639 |
238,398 |
202,619 |
| Shares Outstanding - Common Class Only |
30,040 |
30,040 |
30,040 |
30,040 |
30,040 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
30,040 |
30,040 |
30,040 |
30,040 |
| Total Common Shares Outstanding |
30,040 |
30,040 |
30,040 |
30,040 |
30,040 |
| Treasury Shares |
- |
7,580 |
7,580 |
7,580 |
7,580 |
| Basic Weighted Shares Outstanding |
30,126 |
30,040 |
30,040 |
30,040 |
30,040 |
| Diluted Weighted Shares Outstanding |
30,040 |
30,040 |
30,040 |
30,040 |
30,040 |
|
|
|