Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A fire destroyed your firms ending balance sheet and income statement after the year-end but before the financial statements are released. However, you have been

A fire destroyed your firms ending balance sheet and income statement after the year-end but before the financial statements are released. However, you have been successful in obtaining the numbers for the beginning balance sheet and the statement of cash flows, which are provided to you and your team members in Excel format. Fields representing the missing balance sheet and income statement are End of year2 in the Excel sheet

CONSOLIDATED BALANCE SHEETS (USD $) End of year 2 End of year 1
In Thousands, unless otherwise specified
Current assets:
Cash and cash equivalents 598
Receivables, net 230
Inventories, net 2309
Other current assets 47
Total current assets 3184
Property and equipment, net of accumulated depreciation 1292
Assets held for sale 1
Goodwill 76
Intangible assets, net 29
Other assets, net 32
Assets, Total 4614
Current liabilities: 0
Current portion of long-term debt 0
Accounts payable 2030
Accrued expenses 380
Other current liabilities 150
Total current liabilities 2560
Long-term debt 604
Other long-term liabilities 239
Commitments and Contingencies 0
Stockholders Equity Attributable to Parent [Abstract] 0
Preferred stock, nonvoting, $00001 par value 0
Common stock, voting, $00001 par value 0
Additional paid-in capital 520
Treasury stock, at cost -27
Accumulated other comprehensive income (loss) 3
Retained earnings 715
Total stockholders equity 1210
Liabilities and Stockholders Equity, Total 4613
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $) 12 Months Ended
In Thousands, except Per Share data, unless otherwise specified Year 2
Net sales
Cost of sales, including purchasing and warehousing costs
Gross profit
Selling, general and administrative expenses
Operating income
Interest expense
Other income, net
Total other, net
Income before provision for income taxes
Provision for income taxes
Net income
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) 12 Months Ended
In Thousands, unless otherwise specified Year 2
Cash flows from operating activities:
Net income $392
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 208
Share-based compensation 13
Loss on property and equipment, net 1
Other 2
Provision for deferred income taxes -2
Excess tax benefit from share-based compensation -16
Increase Decrease in Operating Capital
Receivables, net -32
Inventories, net -204
Other assets 11
Accounts payable 113
Accrued expenses 63
Other liabilities -4
Net cash provided by operating activities 545
Cash flows from investing activities:
Purchases of property and equipment -196
Payments to Acquire Businesses, Gross -186
Sale of certain assets of acquired business 19
Proceeds from sales of property and equipment 1
Net cash used in investing activities -362
Cash flows from financing activities:
(Decrease) increase in bank overdrafts -3
Decrease in financed vendor accounts payable 0
Issuance of senior unsecured notes 449
Payment of debt related costs -9
Borrowings under credit facilities 0
Payments on credit facilities 0
Dividends paid -18
Proceeds from the issuance of common stock, primarily exercise of stock options 4
Tax withholdings related to the exercise of stock appreciation rights -22
Excess tax benefit from share-based compensation 16
Repurchase of common stock -81
Contingent payment accrued on acquisitions 5
Other -1
Net cash provided by (used in) financing activities 331
Net increase (decrease) in cash and cash equivalents 514
Cash and cash equivalents, beginning of period 598
Cash and cash equivalents, end of period 1,112
Supplemental cash flow information:
Interest paid 35
Income tax payments 219
Non-cash transactions:
Accrued purchases of property and equipment 21
Retirement of common stock 0
Contingent consideration accrued on acquisitions 0
Changes in other comprehensive income 1
Declared but unpaid cash dividends $4

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Public Sector Accounting And Budgeting For Non-Specialists

Authors: G. Jan Van Helden, Ron Hodges

1st Edition

1137376988, 9781137376985

More Books

Students also viewed these Accounting questions

Question

=+7. Are shareholders in a firm investors or gamblers?

Answered: 1 week ago