Fts international, inc. (FTSI)
Balance Sheet / Yearly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17
Assets [Abstract]
Current assets
Cash and cash equivalents

199,200

223,000

204,200

162,100

172,100

177,800

167,200

126,300

155,500

208,100

Accounts receivable, net

78,600

77,000

119,500

141,600

150,600

158,300

215,000

285,800

263,200

231,100

Accounts receivable from related parties, net

600

-

-

-

-

-

7,400

22,300

37,200

3,000

Inventories

43,600

45,500

48,300

59,500

67,600

66,600

67,500

61,600

53,300

44,500

Prepaid expenses and other current assets

15,000

7,000

11,900

14,300

5,900

7,000

7,700

9,400

8,800

19,900

Total current assets

337,000

352,500

383,900

377,500

396,200

409,700

464,800

505,400

518,000

506,600

Property, plant, and equipment, net

223,100

227,000

237,700

251,400

261,200

275,300

284,800

285,000

278,300

270,900

Operating lease right-of-use assets

22,500

26,300

30,200

34,800

32,700

-

-

-

-

-

Intangible assets, net

29,500

29,500

29,500

29,500

29,500

29,500

29,500

29,500

29,500

29,500

Investment in joint venture affiliate

-

-

-

24,200

24,200

23,200

19,700

20,300

21,200

21,000

Other assets

3,900

4,000

4,200

5,100

6,200

6,000

7,200

7,500

7,500

3,000

Total assets

616,000

639,300

685,500

722,500

750,000

743,700

806,000

847,700

854,500

831,000

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable

53,600

36,400

57,600

73,300

75,500

86,800

119,700

153,400

158,100

138,300

Accrued expenses

25,200

22,900

34,800

25,800

38,200

29,300

50,900

42,600

53,000

44,400

Current portion of operating lease liabilities

13,800

14,300

15,000

16,600

22,400

-

-

-

-

-

Other current liabilities

14,600

11,600

12,000

12,100

28,000

16,300

-

-

-

-

Total current liabilities

107,200

85,200

119,400

127,800

164,100

132,400

170,600

196,000

211,100

182,700

Long-term debt

434,700

456,900

456,600

472,200

476,800

503,200

559,500

628,500

727,200

1,116,400

Operating lease liabilities

10,500

13,900

17,200

20,500

11,800

-

-

-

-

-

Other liabilities

34,600

45,600

45,800

44,000

44,000

1,200

1,300

1,400

1,400

400

Total liabilities

587,000

601,600

639,000

664,500

696,700

636,800

731,400

825,900

939,700

1,299,500

Commitments and contingencies (Note 13)

-

-

-

-

-

-

0

0

0

-

Series A convertible preferred stock, $0.01 par value, 350,000 shares authorized, issued and outstanding at December 31, 2017

-

-

-

-

-

-

-

-

-

349,800

Stockholders’ equity
Common stock, $0.01 par value, 320,000,000 shares authorized, 107,498,360 shares issued and outstanding at March 31, 2020 and 107,107,401 shares issued and outstanding at December 31, 2019

36,400

36,400

36,400

36,400

36,400

36,400

36,400

36,400

36,400

35,900

Additional paid-in capital

4,385,000

4,382,000

4,377,800

4,378,500

4,379,700

4,378,400

4,372,600

4,369,400

4,366,000

3,712,100

Accumulated deficit

-4,392,400

-4,380,700

-4,367,700

-4,356,900

-4,362,800

-4,307,900

-4,334,400

-4,384,000

-4,487,600

-4,566,300

Total stockholders’ equity

29,000

37,700

46,500

58,000

53,300

106,900

74,600

21,800

-85,200

-818,300

Total liabilities and stockholders’ equity

616,000

639,300

685,500

722,500

750,000

743,700

806,000

847,700

854,500

831,000