| Balance Sheet for Dave & Buster's Entertainment, Inc. |
| (Amounts are in millions) |
| 1/2019 |
| 1/2018 |
| 1/2017 |
| Cash |
| $21.59 |
| $18.80 |
| $20.08 |
| Marketable Securities |
| $0.00 |
| $0.00 |
| $0.00 |
| Receivables |
| $1.88 |
| $4.87 |
| $5.90 |
| Inventory |
| $27.32 |
| $27.56 |
| $21.86 |
| Raw Materials |
| $10.44 |
| $11.62 |
| $8.30 |
| Work in Progress |
| N/A |
| N/A |
| N/A |
| Finished Goods |
| $16.88 |
| $15.94 |
| $13.56 |
| Notes Receivable |
| $0.00 |
| $0.00 |
| $0.00 |
| Other Current Assets |
| $40.31 |
| $43.69 |
| $27.76 |
|
|
 |
|
|
|
|
| Total Current Assets |
| $91.09 |
| $94.91 |
| $75.60 |
| |
|
|
|
|
|
|
| Property, Plant & Equipment |
| $1,383.52 |
| $1,200.79 |
| $994.37 |
| Accumulated Depreciation |
| $578.18 |
| $474.33 |
| $387.51 |
| Net Property, Plant & Equipment |
| $805.34 |
| $726.46 |
| $606.87 |
| Investment & Advances |
| $0.00 |
| $0.00 |
| $0.00 |
| Other non-current Assets |
| $0.00 |
| $0.00 |
| $0.00 |
| Deferred Charges |
| $6.74 |
| $7.79 |
| $2.45 |
| Intangibles |
| $351.63 |
| $351.57 |
| $351.63 |
| Deposits & other assets |
| $18.40 |
| $16.31 |
| $16.19 |
|
|
|
|
|
|
|
| TOTAL ASSETS |
| $1,273.19 |
| $1,197.03 |
| $1,052.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Notes Payable |
| $0.00 |
| $0.00 |
| $0.00 |
| Accounts Payable |
| $60.43 |
| $54.63 |
| $55.28 |
| Current Portion of Long-term Debt |
| $15.00 |
| $15.00 |
| $7.50 |
| Current Portion of Capital Leases |
| $0.00 |
| $0.00 |
| $0.00 |
| Accrued Expenses |
| $157.16 |
| $135.16 |
| $112.33 |
| Income Taxes Payable |
| $11.80 |
| $3.04 |
| $2.69 |
| Other Current Liabilities |
| $0.00 |
| $0.00 |
| $0.00 |
|
|
|
|
|
|
|
| Total Current Liabilities |
| $244.39 |
| $207.83 |
| $177.80 |
| |
|
|
|
|
|
|
| Mortgages |
| $0.00 |
| $0.00 |
| $0.00 |
| Deferred Charges (taxes/income) |
| $14.63 |
| $10.21 |
| $14.50 |
| Convertible Debt |
| $0.00 |
| $0.00 |
| $0.00 |
| Long Term Debt |
| $378.47 |
| $351.25 |
| $256.63 |
| Non-Current Capital Leases |
| $0.00 |
| $0.00 |
| $0.00 |
| Other Long-Term Debt |
| $247.86 |
| $206.10 |
| $164.36 |
| Minority Interest (liabilities) |
| $0.00 |
| $0.00 |
| $0.00 |
|
|
|
|
|
|
|
| TOTAL LIABILITIES |
| $885.35 |
| $775.38 |
| $613.28 |
| |
|
|
|
|
|
|
| Preferred Stock |
| $0.00 |
| $0.00 |
| $0.00 |
| Common Stock, Net |
| $0.43 |
| $0.43 |
| $0.43 |
| Capital Surplus |
| $331.26 |
| $320.49 |
| $310.23 |
| Retained Earnings |
| $353.96 |
| $248.31 |
| $144.34 |
| Treasury Stock |
| $297.13 |
| $147.33 |
| $14.82 |
| Other Liabilities |
| ($0.68) |
| ($0.25) |
| ($0.72) |
|
|
|
|
|
|
|
| SHAREHOLDERS' EQUITY |
| $387.84 |
| $421.65 |
| $439.45 |
|
|
|
|
|
|
|
| TOTAL LIABILITES &SHAREHOLDERS EQUITY |
| $1,273.19 |
| $1,197.03 |
| $1,052.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
