DBM Global Inc
OTC:DBMG
Balance Sheet
Balance Sheet Decomposition
DBM Global Inc
DBM Global Inc
Balance Sheet
DBM Global Inc
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Jan-2009 | Jan-2010 | Jan-2011 | Jan-2012 | Dec-2012 | Dec-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7
|
14
|
14
|
39
|
40
|
48
|
48
|
8
|
9
|
1
|
|
| Cash Equivalents |
7
|
14
|
14
|
39
|
40
|
48
|
48
|
8
|
9
|
1
|
|
| Total Receivables |
65
|
96
|
127
|
159
|
149
|
95
|
94
|
105
|
93
|
107
|
|
| Accounts Receivables |
65
|
96
|
126
|
159
|
148
|
93
|
92
|
105
|
92
|
106
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
1
|
0
|
|
| Inventory |
13
|
11
|
16
|
21
|
23
|
16
|
19
|
21
|
11
|
12
|
|
| Other Current Assets |
20
|
16
|
15
|
20
|
34
|
12
|
11
|
33
|
29
|
25
|
|
| Total Current Assets |
104
|
137
|
170
|
239
|
246
|
170
|
172
|
167
|
142
|
145
|
|
| PP&E Net |
22
|
24
|
26
|
35
|
55
|
71
|
74
|
75
|
68
|
70
|
|
| PP&E Gross |
22
|
24
|
26
|
35
|
55
|
71
|
74
|
75
|
68
|
70
|
|
| Accumulated Depreciation |
30
|
33
|
34
|
37
|
42
|
48
|
55
|
63
|
60
|
65
|
|
| Goodwill |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
10
|
10
|
10
|
|
| Other Long-Term Assets |
3
|
3
|
5
|
5
|
5
|
4
|
4
|
6
|
9
|
4
|
|
| Other Assets |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
10
|
10
|
10
|
|
| Total Assets |
147
N/A
|
181
+23%
|
218
+20%
|
297
+36%
|
324
+9%
|
263
-19%
|
267
+2%
|
258
-3%
|
230
-11%
|
230
0%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
21
|
26
|
36
|
40
|
36
|
19
|
24
|
57
|
38
|
50
|
|
| Accrued Liabilities |
10
|
14
|
15
|
21
|
7
|
8
|
8
|
14
|
12
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
4
|
4
|
7
|
3
|
2
|
26
|
5
|
3
|
|
| Other Current Liabilities |
15
|
34
|
44
|
64
|
59
|
50
|
52
|
31
|
48
|
42
|
|
| Total Current Liabilities |
46
|
74
|
99
|
129
|
109
|
81
|
86
|
128
|
103
|
105
|
|
| Long-Term Debt |
85
|
74
|
61
|
48
|
39
|
10
|
6
|
29
|
24
|
9
|
|
| Deferred Income Tax |
2
|
2
|
2
|
2
|
4
|
5
|
7
|
7
|
6
|
7
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
|
| Total Liabilities |
133
N/A
|
150
+13%
|
161
+7%
|
180
+12%
|
152
-15%
|
97
-36%
|
99
+2%
|
169
+71%
|
138
-18%
|
126
-9%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
1
|
16
|
42
|
102
|
158
|
121
|
122
|
117
|
119
|
132
|
|
| Additional Paid In Capital |
15
|
16
|
16
|
17
|
19
|
49
|
49
|
49
|
49
|
49
|
|
| Treasury Stock |
1
|
1
|
1
|
2
|
5
|
4
|
3
|
78
|
77
|
77
|
|
| Total Equity |
14
N/A
|
31
+118%
|
57
+84%
|
117
+106%
|
172
+46%
|
166
-3%
|
168
+1%
|
89
-47%
|
91
+3%
|
104
+14%
|
|
| Total Liabilities & Equity |
147
N/A
|
181
+23%
|
218
+20%
|
297
+36%
|
324
+9%
|
263
-19%
|
267
+2%
|
258
-3%
|
230
-11%
|
230
0%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
10
|
10
|
4
|
4
|
4
|
|