CMTSU Liquidation Inc
OTC:CBRI
Balance Sheet
Balance Sheet Decomposition
CMTSU Liquidation Inc
CMTSU Liquidation Inc
Balance Sheet
CMTSU Liquidation Inc
| Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
3
|
19
|
9
|
15
|
133
|
44
|
41
|
33
|
32
|
49
|
67
|
69
|
66
|
59
|
44
|
46
|
20
|
|
| Cash Equivalents |
3
|
19
|
9
|
15
|
133
|
44
|
41
|
33
|
32
|
49
|
67
|
69
|
66
|
59
|
44
|
46
|
20
|
|
| Total Receivables |
139
|
130
|
139
|
136
|
145
|
207
|
212
|
226
|
269
|
235
|
213
|
216
|
182
|
200
|
189
|
173
|
170
|
|
| Accounts Receivables |
139
|
127
|
135
|
133
|
140
|
206
|
212
|
226
|
269
|
235
|
213
|
216
|
182
|
200
|
189
|
173
|
170
|
|
| Other Receivables |
0
|
3
|
4
|
4
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
11
|
8
|
13
|
13
|
15
|
24
|
23
|
25
|
33
|
26
|
29
|
60
|
49
|
24
|
23
|
27
|
26
|
|
| Total Current Assets |
153
|
157
|
161
|
164
|
293
|
275
|
276
|
284
|
334
|
309
|
310
|
345
|
297
|
283
|
257
|
246
|
216
|
|
| PP&E Net |
29
|
25
|
26
|
18
|
15
|
27
|
25
|
27
|
27
|
27
|
25
|
25
|
18
|
14
|
13
|
14
|
22
|
|
| PP&E Gross |
29
|
25
|
26
|
18
|
15
|
27
|
25
|
27
|
27
|
27
|
25
|
25
|
18
|
14
|
13
|
14
|
22
|
|
| Accumulated Depreciation |
27
|
30
|
39
|
34
|
31
|
35
|
35
|
46
|
46
|
53
|
58
|
58
|
44
|
48
|
49
|
47
|
38
|
|
| Intangible Assets |
14
|
8
|
1
|
3
|
8
|
32
|
25
|
21
|
18
|
11
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
220
|
130
|
169
|
235
|
250
|
418
|
410
|
432
|
458
|
439
|
451
|
295
|
276
|
277
|
282
|
268
|
257
|
|
| Long-Term Investments |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
7
|
7
|
13
|
3
|
7
|
7
|
9
|
16
|
12
|
11
|
13
|
55
|
34
|
7
|
7
|
6
|
7
|
|
| Other Assets |
220
|
130
|
169
|
235
|
250
|
418
|
410
|
432
|
458
|
439
|
451
|
295
|
276
|
277
|
282
|
268
|
257
|
|
| Total Assets |
423
N/A
|
326
-23%
|
369
+13%
|
427
+16%
|
573
+34%
|
759
+32%
|
745
-2%
|
780
+5%
|
849
+9%
|
798
-6%
|
803
+1%
|
722
-10%
|
625
-13%
|
580
-7%
|
558
-4%
|
534
-4%
|
502
-6%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
18
|
17
|
18
|
14
|
17
|
28
|
32
|
42
|
36
|
35
|
34
|
48
|
35
|
31
|
34
|
33
|
35
|
|
| Accrued Liabilities |
37
|
33
|
41
|
48
|
62
|
82
|
76
|
78
|
88
|
89
|
100
|
114
|
106
|
114
|
114
|
110
|
61
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
9
|
2
|
11
|
10
|
26
|
6
|
0
|
0
|
0
|
|
| Other Current Liabilities |
20
|
4
|
0
|
1
|
1
|
23
|
18
|
20
|
26
|
16
|
28
|
40
|
38
|
26
|
23
|
18
|
15
|
|
| Total Current Liabilities |
75
|
55
|
59
|
63
|
80
|
136
|
128
|
143
|
158
|
141
|
173
|
213
|
204
|
178
|
171
|
161
|
110
|
|
| Long-Term Debt |
5
|
0
|
19
|
22
|
175
|
226
|
218
|
192
|
202
|
166
|
88
|
78
|
41
|
20
|
0
|
10
|
33
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
9
|
13
|
19
|
27
|
32
|
34
|
37
|
6
|
15
|
22
|
24
|
28
|
31
|
|
| Minority Interest |
0
|
1
|
0
|
0
|
0
|
4
|
3
|
1
|
3
|
4
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Liabilities |
0
|
1
|
0
|
12
|
5
|
3
|
1
|
0
|
0
|
0
|
0
|
6
|
7
|
2
|
10
|
8
|
9
|
|
| Total Liabilities |
80
N/A
|
56
-30%
|
78
+38%
|
100
+29%
|
269
+170%
|
381
+42%
|
368
-3%
|
364
-1%
|
395
+9%
|
345
-13%
|
298
-14%
|
303
+2%
|
268
-11%
|
222
-17%
|
205
-7%
|
208
+2%
|
183
-12%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
139
|
70
|
54
|
68
|
85
|
108
|
130
|
153
|
181
|
209
|
200
|
118
|
44
|
24
|
5
|
18
|
18
|
|
| Additional Paid In Capital |
231
|
230
|
241
|
260
|
267
|
268
|
268
|
269
|
272
|
275
|
323
|
325
|
330
|
338
|
344
|
360
|
369
|
|
| Treasury Stock |
28
|
29
|
3
|
3
|
54
|
19
|
21
|
22
|
29
|
32
|
30
|
25
|
11
|
4
|
0
|
0
|
0
|
|
| Other Equity |
0
|
2
|
2
|
2
|
6
|
21
|
1
|
15
|
31
|
1
|
12
|
1
|
7
|
0
|
3
|
17
|
33
|
|
| Total Equity |
342
N/A
|
270
-21%
|
291
+8%
|
328
+12%
|
305
-7%
|
378
+24%
|
377
0%
|
416
+10%
|
455
+9%
|
452
0%
|
506
+12%
|
420
-17%
|
357
-15%
|
359
+0%
|
353
-2%
|
325
-8%
|
319
-2%
|
|
| Total Liabilities & Equity |
423
N/A
|
326
-23%
|
369
+13%
|
427
+16%
|
573
+34%
|
759
+32%
|
745
-2%
|
780
+5%
|
849
+9%
|
798
-6%
|
803
+1%
|
722
-10%
|
625
-13%
|
580
-7%
|
558
-4%
|
534
-4%
|
502
-6%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
58
|
57
|
61
|
64
|
59
|
63
|
62
|
62
|
61
|
60
|
70
|
70
|
73
|
74
|
76
|
79
|
80
|
|