Commodore International Ltd
OTC:CBUIF
Balance Sheet
Balance Sheet Decomposition
Commodore International Ltd
Commodore International Ltd
Balance Sheet
Commodore International Ltd
| Jun-1984 | Jun-1985 | Jun-1986 | Jun-1987 | Jun-1988 | Jun-1989 | Jun-1990 | Jun-1991 | Jun-1992 | Jun-1993 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
23
|
8
|
32
|
49
|
78
|
114
|
78
|
65
|
66
|
10
|
|
| Cash Equivalents |
23
|
8
|
32
|
49
|
78
|
114
|
78
|
65
|
66
|
10
|
|
| Total Receivables |
238
|
143
|
129
|
167
|
169
|
180
|
234
|
230
|
258
|
93
|
|
| Accounts Receivables |
238
|
143
|
129
|
167
|
169
|
180
|
234
|
230
|
258
|
93
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
308
|
315
|
202
|
193
|
241
|
248
|
236
|
220
|
204
|
80
|
|
| Other Current Assets |
5
|
44
|
12
|
7
|
7
|
6
|
8
|
7
|
11
|
11
|
|
| Total Current Assets |
574
|
509
|
375
|
417
|
495
|
548
|
557
|
521
|
539
|
194
|
|
| PP&E Net |
99
|
125
|
93
|
76
|
67
|
74
|
78
|
86
|
90
|
69
|
|
| PP&E Gross |
99
|
125
|
93
|
76
|
67
|
74
|
78
|
86
|
90
|
69
|
|
| Accumulated Depreciation |
46
|
66
|
64
|
67
|
77
|
87
|
80
|
91
|
94
|
74
|
|
| Other Long-Term Assets |
6
|
47
|
36
|
25
|
16
|
9
|
15
|
20
|
18
|
4
|
|
| Total Assets |
679
N/A
|
681
+0%
|
505
-26%
|
518
+2%
|
579
+12%
|
630
+9%
|
649
+3%
|
626
-4%
|
647
+3%
|
266
-59%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
156
|
77
|
79
|
76
|
105
|
94
|
120
|
119
|
120
|
114
|
|
| Accrued Liabilities |
38
|
37
|
41
|
36
|
49
|
53
|
51
|
41
|
43
|
73
|
|
| Short-Term Debt |
4
|
232
|
27
|
20
|
43
|
22
|
26
|
14
|
68
|
58
|
|
| Current Portion of Long-Term Debt |
8
|
9
|
40
|
44
|
4
|
14
|
13
|
81
|
30
|
56
|
|
| Other Current Liabilities |
64
|
59
|
57
|
46
|
46
|
45
|
29
|
9
|
0
|
0
|
|
| Total Current Liabilities |
270
|
414
|
243
|
220
|
246
|
229
|
239
|
265
|
260
|
301
|
|
| Long-Term Debt |
77
|
34
|
155
|
150
|
130
|
159
|
157
|
71
|
60
|
18
|
|
| Deferred Income Tax |
7
|
6
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
|
| Other Liabilities |
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
355
N/A
|
458
+29%
|
400
-13%
|
373
-7%
|
378
+2%
|
390
+3%
|
396
+2%
|
337
-15%
|
322
-4%
|
319
-1%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
331
|
217
|
89
|
118
|
173
|
220
|
222
|
265
|
293
|
64
|
|
| Additional Paid In Capital |
14
|
29
|
32
|
32
|
33
|
33
|
41
|
44
|
47
|
47
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
4
|
2
|
2
|
1
|
7
|
6
|
4
|
0
|
|
| Treasury Stock |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Other Equity |
21
|
23
|
12
|
3
|
4
|
11
|
2
|
13
|
9
|
35
|
|
| Total Equity |
324
N/A
|
223
-31%
|
105
-53%
|
145
+38%
|
200
+38%
|
240
+20%
|
253
+5%
|
290
+15%
|
325
+12%
|
53
N/A
|
|
| Total Liabilities & Equity |
679
N/A
|
681
+0%
|
505
-26%
|
518
+2%
|
579
+12%
|
630
+9%
|
649
+3%
|
626
-4%
|
647
+3%
|
266
-59%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
31
|
31
|
32
|
32
|
32
|
32
|
32
|
33
|
33
|
34
|
|