|
Balance Sheet for
WCA Waste Corp.
(WCAA)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
343 |
2,763 |
4,329 |
955 |
1,138 |
| Restrictable Cash |
- |
- |
- |
- |
351 |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
31,148 |
26,113 |
21,767 |
24,956 |
22,946 |
| Loans Receivable |
- |
- |
- |
- |
754 |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
31,148 |
26,113 |
21,767 |
24,956 |
23,700 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
5,933 |
3,962 |
4,575 |
2,108 |
4,607 |
| Current Deferred Income Taxes |
306 |
3,436 |
1,452 |
3,354 |
3,627 |
| Other Current Assets |
- |
- |
- |
- |
1,576 |
| Total Current Assets |
37,730 |
36,274 |
32,123 |
31,373 |
34,999 |
| Land and Improvements |
334,183 |
321,529 |
306,528 |
252,693 |
237,964 |
| Buildings and Improvement |
22,544 |
17,192 |
16,985 |
11,339 |
10,609 |
| Machinery, Furniture and Equipment |
166,832 |
140,989 |
132,696 |
123,155 |
107,933 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
523,559 |
479,710 |
456,209 |
387,187 |
356,506 |
| Gross Fixed Assets |
523,559 |
479,710 |
456,209 |
387,187 |
356,506 |
| Accumulated Depreciation |
(189,438) |
(159,146) |
(135,286) |
(110,704) |
(86,122) |
| Net Fixed Assets |
334,121 |
320,564 |
320,923 |
276,483 |
270,384 |
| Intangibles |
15,430 |
7,891 |
7,051 |
7,486 |
7,271 |
| Cost in Excess |
101,269 |
71,578 |
65,318 |
64,580 |
102,112 |
| Non-Current Deferred Income Taxes |
1,704 |
- |
2,385 |
2,992 |
- |
| Other Non-Current Assets |
5,952 |
3,555 |
3,773 |
5,044 |
11,957 |
| Total Non-Current Assets |
458,476 |
403,588 |
399,450 |
356,585 |
391,724 |
| Total Assets |
496,206 |
439,862 |
431,573 |
387,958 |
426,723 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
11,252 |
13,131 |
10,013 |
9,830 |
9,856 |
| Short Term Debt |
1,575 |
500 |
500 |
64 |
699 |
| Notes Payable |
1,470 |
1,251 |
1,231 |
123 |
4,716 |
| Accrued Expenses |
- |
- |
- |
- |
- |
| Accrued Liabilities |
6,535 |
5,776 |
17,489 |
17,275 |
13,752 |
| Deferred Revenues |
5,903 |
5,327 |
- |
- |
4,517 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
4,047 |
2,818 |
6,489 |
6,379 |
- |
| Total Current Liabilities |
30,782 |
28,803 |
35,722 |
33,671 |
33,540 |
| Long Term Debt |
274,000 |
232,571 |
219,516 |
200,295 |
198,149 |
| Deferred Income Tax |
- |
1,399 |
- |
- |
11,620 |
| Other Non-Current Liabilities |
13,925 |
13,360 |
15,806 |
14,489 |
13,050 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
287,925 |
247,330 |
235,322 |
214,784 |
222,819 |
| Total Liabilities |
318,707 |
276,133 |
271,044 |
248,455 |
256,359 |
| Preferred Shareholder's Equity |
10 |
9 |
9 |
8 |
8 |
| Common Shareholder's Equity |
177,489 |
163,720 |
160,520 |
139,495 |
170,356 |
| Common Par |
248 |
217 |
211 |
174 |
171 |
| Additional Paid in Capital |
220,486 |
199,627 |
193,821 |
172,788 |
166,665 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(41,148) |
(34,027) |
(31,415) |
(28,145) |
3,694 |
| Treasury Stock |
(5,322) |
(5,322) |
(5,322) |
(5,322) |
(174) |
| Other Equity Adjustments |
3,225 |
3,225 |
3,225 |
- |
- |
| Total Capitalization |
451,499 |
396,300 |
380,045 |
339,798 |
368,513 |
| Total Equity |
177,499 |
163,729 |
160,529 |
139,503 |
170,364 |
| Total Liabilities & Shareholder's Equity |
496,206 |
439,862 |
431,573 |
387,958 |
426,723 |
| Cash Flow |
27,837 |
28,812 |
24,334 |
(3,385) |
24,177 |
| Working Capital |
6,948 |
7,471 |
(3,599) |
(2,298) |
1,459 |
| Free Cash Flow |
(35,666) |
(15,808) |
(15,455) |
(3,655) |
(81,712) |
| Invested Capital |
451,499 |
396,300 |
380,045 |
339,798 |
368,513 |
| Shares Outstanding - Common Class Only |
23,699 |
20,610 |
20,047 |
16,433 |
17,065 |
| Preferred Shares Outstanding |
960 |
- |
- |
- |
1 |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
23,699 |
20,610 |
20,047 |
16,433 |
17,065 |
| Treasury Shares |
1,074 |
- |
- |
- |
18 |
| Basic Weighted Shares Outstanding |
22,254 |
19,598 |
15,824 |
16,257 |
16,460 |
| Diluted Weighted Shares Outstanding |
22,254 |
19,598 |
15,824 |
16,257 |
16,460 |
|
|
|