Answered step by step
Verified Expert Solution
Question
1 Approved Answer
appendix b: appendix c: Columbia Sportswear Company's financial statements are presented in Appendix B. Click here to view Appendix B. Financial statements of VF Corporation
appendix b:
appendix c:
Columbia Sportswear Company's financial statements are presented in Appendix B. Click here to view Appendix B. Financial statements of VF Corporation are presented in Appendix C. Click here to view Appendix C. (a) Based on the information in these financial statements, determine the following for each company. (Enter amounts in thousands. Show amounts that decrease cash flow with either a-sign e.g. -15,000 or in parenthesis e.g. (15,000).) Columbia Sportswear Company VF Corporation Total liabilities at December 31, 2016. $ $ Net property, plant and equipment at December 31, 2016. $ $ Net cash provided (used) by investing activities for 2016. $ $ Net income for 2016. $ $ COLUMBIA SPORTSWEAR COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) Net sales ... Cost of sales Gross profit Selling, general and administrative expenses Net licensing income. Income from operations Interest income, net... Interest expense on note payable to related party (Note 22). Other non-operating expense Income before income tax. Income tax expense (Note 10) Net income ...... Net income attributable to non-controlling interest ... Net income attributable to Columbia Sportswear Company Earnings per share attributable to Columbia Sportswear Company (Note Year Ended December 31, 2016 2015 2014 $ 2,377,045 $ 2.326,180 $ 2.100,590 1,266,697 1,252,680 1,145,639 1,110,348 1.073,500 954,951 864,084 831.971 763,063 10,244 8,192 6,956 256,508 249,721 198,844 2.003 1,531 1,004 (1,041) (1,099) (1,053) (572) (2,834) (274) 256,898 247,319 198,521 (58,459) (67,468) (56,662) 198,439 179,851 141,859 6,541 5,514 4.686 $ 191,898 $ 174,337 $ 137,173 16): $ 2.75 $ 2.72 2.48 $ 2.45 1.97 1.94 Basic... Diluted .... Weighted average shares outstanding (Note 16): Basic.... Diluted 69,683 70,632 70,162 71,064 69,807 70,681 See accompanying notes to consolidated financial statements COLUMBIA SPORTSWEAR COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In thousands) Year Ended December 31 2016 2015 2014 $ 198,439 $ 179,851 $ 141.859 (2) (6) 10 843 (2.908) 7.751 Net income Other comprehensive loss: Unrealized holding gains (losses) on available-for-sale securities (net of tax effects of S. (53), and (55), respectively)................ Unrealized gains (losses) on derivative transactions (net of tax effects of ($1.922), (5849) and ($1,507), respectively).......... Foreign currency translation adjustments (net of tax effects of ($347). , (5760) and S1.023, respectively)....................... Other comprehensive loss.. Comprehensive income......... Comprehensive income attributable to non-controlling interest........... Comprehensive income attributable to Columbia Sportswear Company.... (4,485) (34,887) (27,789) (3.644) (37.801) (20.028) 194,795 142,050 121,831 4,678 4.382 4.185 $ 190,117 S 137,668 $ 117,646 See accompanying notes to consolidated financial statements COLUMBIA SPORTSWEAR COMPANY CONSOLIDATED BALANCE SHEETS (In thousands) December 31, 2016 2015 $ 551,389 $ 369,770 472 629 333,678 371.953 487.997 473,637 38,487 33,400 1,412.023 1,249,389 279.650 291,687 133,438 138,584 68.594 68.594 92,494 76,181 27,695 21.718 $ 2.013.894 $ 1,846,153 $ $ ASSETS Current Assets: Cash and cash equivalents. Short-term investments Accounts receivable, net (Note 5) Inventories..... Prepaid expenses and other current assets. Total current assets........... Property, plant, and equipment, net (Note 6) Intangible assets, net (Note 7) Goodwill (Note 7). Deferred income taxes (Note 10) Other non-current assets Total assets. LIABILITIES AND EQUITY Current Liabilities: Short-term borrowings (Note 8) Accounts payable. Accrued liabilities (Note 9). Income taxes payable (Note 10) Total current liabilities. Note payable to related party (Note 22) Other long-term liabilities (Notes 11, 12). Income taxes payable (Note 10) ... Deferred income taxes (Note 10) Total liabilities... Commitments and contingencies (Note 13) Shareholders' Equity: Preferred stock; 10,000 shares authorized; none issued and outstanding.. Common stock (no par value); 250,000 shares authorized; 69,873 and 69,277 issued and outstanding (Note 14).. Retained earnings Accumulated other comprehensive loss (Note 17)... Total Columbia Sportswear Company shareholders' equity Non-controlling interest (Note 4)...... Total equity. Total liabilities and equity 215,048 142,158 5,645 362.851 14.053 42.622 12,710 147 432,383 1,940 217.230 141.862 5,038 366,070 15,030 40,172 8.839 229 430,340 53.801 1.529.636 (22,617) 1,560.820 20,691 1,581,511 2,013,894 34,776 1.385.860 (20,836) 1,399,800 16,013 1,415,813 $ 1,846,153 See accompanying notes to consolidated financial statements See accompanying notes to consolidated financial statements COLUMBIA SPORTSWEAR COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) Year Ended December 31, 2015 2016 2014 198,439 $ 179,851 $ 141,859 60,016 4.805 (19,178) 10.986 56,521 5,098 (11.709) 11.672 (7,873) 54,017 481 (6,978) 11,120 (4.927) 36,710 (18.777) (5.452) (5.948) 1,483 4,847 4,768 2,468 275,167 (40,419) (103,296) 4,411 (2,524) 11,418 (2.017) (10.994) 4.966 95,105 (31,478) (62,086) (4.869) 4.291 41.941 35,051 1,166 6,195 185,783 Cash flows from operating activities: Net income. Adjustments to reconcile net income to net cash provided by operating activities: .......... Depreciation and amortization Loss on disposal or impairment of property, plant, and equipment.... Deferred income taxes Stock-based compensation... Excess tax benefit from employee stock plans. Changes in operating assets and liabilities: Accounts receivable Inventories .. Prepaid expenses and other current assets Other assets.... Accounts payable ... Accrued liabilities Income taxes payable Other liabilities Net cash provided by operating activities. Cash flows from investing activities: Acquisition of business, net of cash acquired Purchases of short-term investments Sales of short-term investments Capital expenditures. Proceeds from sale of property, plant, and equipment Net cash used in investing activities Cash flows from financing activities: Proceeds from credit facilities Repayments on credit facilities .... Proceeds from issuance of common stock under employee stock plans.... Tax payments related to restricted stock unit issuances. Excess tax benefit from employee stock plans Repurchase of common stock Cash dividends paid.... Proceeds from note payable to related party Net cash used in financing activities. Net effect of exchange rate changes on cash Net increase (decrease) in cash and cash equivalents. Cash and cash equivalents, beginning of year Cash and cash equivalents, end of year...... Supplemental disclosures of cash flow information: Cash paid during the year for income taxes.... Cash paid during the year for interest on note payable to related party .... Supplemental disclosures of non-cash investing activities: Capital expenditures incurred but not yet paid (21,263) 21.263 (49,987) 97 (49,890) (38,208) 64.980 (69.917) 144 (43,001) (188,467) (48,243) 112,895 (60,283) 71 (184,027) 62.885 (64,825) 13.167 (5,117) 53,429 (51,479) 17,442 (4.895) 7.873 (70,068) (43,547) (11) (48,122) 52,356 (52,205) 22.277 (3.141) 4.927 (15,000) (39,836) 16,072 (14,550) (11,137) (23.931) 437,489 413.558 (42,023) (1.635) 181.619 369,770 551.389 (91,245) (4.647 (43,788) 413.558 369,770 $ 70,424 $ 1.049 87,350 $ 1.115 53.958 838 2.710 4,698 7,196 See accompanying notes to consolidated financial statements See accompanying notes to consolidated financial statements COLUMBIA SPORTSWEAR COMPANY CONSOLIDATED STATEMENTS OF EQUITY (In thousands) Columbia Sportswear Company Shareholders' Equity Common Stock Accumulated Other Non- Shares Retained Comprehensive Controlling Outstanding Amount Earnings Income (Loss) Interest Total 69,190 $ 52,325 $1,157,733 $ 35,360 $ 7,446 $ 1,252,864 137,173 4,686 141,859 10 10 7.751 (27,288) (501) 7,751 (27,789) (39,836) (39,836) III 1.059 19,136 5,119 11,120 (421) (15,000) 69,828 72,700 1,255,070 174,337 19,136 5,119 11,120 (15,000) 1,355.234 179,851 15,833 11.631 5,514 (6) (6) BALANCE, JANUARY 1, 2014 .... Net income..... Other comprehensive income (loss): Unrealized holding gains on available-for-sale securities, net Unrealized holding gains on derivative transactions, net Foreign currency translation adjustment, net .. Cash dividends (80.57 per share)... Issuance of common stock under employee stock plans, net... Tax adjustment from stock plans... Stock-based compensation expense. Repurchase of common stock BALANCE, DECEMBER 31, 2014 Net income. Other comprehensive loss: Unrealized holding losses on available-for- sale securities, net... Unrealized holding losses on derivative transactions, nei Foreign currency translation adjustment, net.. Cash dividends (50.62 per share)........ Issuance of common stock under employee stock plans, net Tax adjustment from stock plans Stock-based compensation expense Repurchase of common stock. BALANCE, DECEMBER 31, 2015 Net income... Other comprehensive income (loss): Unrealized holding losses on available-for- sale securities, net.... Unrealized holding gains on derivative transactions, net... Foreign currency translation adjustment, net.. Cash dividends (50.69 per share).... Issuance of common stock under employee stock plans, net Stock-based compensation expense. Repurchase of common stock...... BALANCE, DECEMBER 31, 2016 TIT TIT (2.908) (33,755) (1.132) | (43,547) 835 12,547 7,925 11,672 (1,386) (70,068) 69.277 34,776 1,385,860 191.898 III (2,908) (34,887) (43,547) 12,547 7.925 11,672 (70,068) 1,415,813 198,439 (20,836) 16.013 6,541 - (2) (2) 1 1 TI 686 (2,465) 157 (2,020) 843 (4.485) (48,122) (48,122) | 8,050 10,986 596 8.050 10,986 (11) 69.873 $ 53,801 $1,529.636 $ (11) (22.617) $20.691 $ 1,581,511 See accompanying notes to consolidated financial statements available at the company's website. VF CORPORATION Consolidated Balance Sheets December 2016 2015 In thousands except share amounts 1.227,862 $ $ 944.423 1.197,678 1.569,325 298,233 4.293.098 939,650 1.839.698 1.289.962 1,555,360 284,215 02.17 89,176 4,163,136 945.491 1.948.611 1,788,407 583.866 210,031 9,639,542 1.736,959 929,882 9,739,287 ASSETS Current assets Cash and equivalents Accounts receivable, less allowance for doubtful accounts of $21,131 in 2016 and , $23.275 in 2015 Inventories Other current assets Current assets of discontinued operations cancer Total current assets Property, plant and equipment Intangible assets Goodwill Other assets Other assets of discontinued operations Total assets LIABILITIES AND STOCKHOLDERS' EQUITY ' Current liabilities Short-term borrowings Current portion of long-term debt Accounts payable Accrued liabilities Current liabilities of discontinued operations Total current liabilities Long-term debt Other liabilities Other liabilities of discontinued operations Commitments and contingencies Total liabilities Stockholders' equity Preferred Stock, par value Sl; shares authorized, 25,000,000; no shares outstanding in 2016 and 2015 Common Stock, stated value $0.25; shares authorized, 1.200,000,000; 414,012.954 shares outstanding in 2016 and 426,614,274 shares outstanding in 2015 Additional paid in capital Accumulated other comprehensive loss Retained earnings Total stockholders' equity Total liabilities and stockholders' equity ' $ 26,029 $ 253,689 664,644 841.038 449,590 3.351 680.606 782,148 26.018 1.785.400 2.039,180 973,786 1.941,713 1.401,820 900,256 10,915 4,798,366 4,254,704 103,503 3.333.423 (1.041.463) 2.545,458 4.940,921 9.739,287 $ 106,654 3.192.675 (1.043.222 3,128,731 5.384.838 9,639,542 See notes to consolidated financial statements. VF CORPORATION Consolidated Statements of Income 2015 2014 S Year Ended December 2016 In thousands, except per share amounts 11.902.314 $ 11,909,635 $ 116.689 123,020 12.019,003 12.032.685 11.757,390 124,331 11.881.730 6,112.80 6.235,699 4,009,029 3.970,536 10.244,728 1.787.927 Net sales Royalty income Total revenues Costs and operating expenses Cost of goods sold Selling general and administrative expenses Impairment of goodwill and intangible assets Total costs and operating expenses Operating income Interest income Interest expense Other income (expense), net Income from continuing operations before income taxes Income taxes Income from continuing operations Loss from discontinued operations, net of tax Net income Earnings per common share basic Continuing operations Discontinued operations Total earnings per common share - basie Earnings per common share-diluted Continuing operations Discontinued operations Total earnings per common share - diluted Cash dividends per common share 6,196,335 4.343.798 79,644 10,519,777 1,499,226 9,094 (94.730) 2,001 1,415,591 243,064 1.172.527 (98.421) 1,074,100 7,152 (88.772) 1,028 1.707,335 392.204 1.315,131 (83.538) 1.231,593 $ 10,083,416 1,798,314 6911 (86,104) (5.545) 1.713.576 385.827 1.327.749 (280.244 1.047 SOS $ S $ 2.82 $ (0.24) 2.58 $ 3.09 $ (0.19) 2.90$ 3.07 (0.65) 2.42 S 278 (0.24) 2.54 1.53005 3.04 (0.19) 2.85 1.3300 $ 3.02 (0.64) 2.38 S 1.1075 See notes to consolidated financial statements. 38 S 1,074.1065 1.231.5013 1,027.505 (52.038) (361.81 586 6,075 2003 37.518 5.44 2534 $0.9.22 43.836) 61.966 3.038 4.662 (1.571) Net Income Other comprehensive income Foreign currency translation and other Gains (es) during year Less income tax effect Defined benefit pension plam Current year actuarial gains and plan amendments Amortization of not deferred actuarial losses Amortii affered services Rectification of neturils from soment charge Les income was effect Derivative financial instruments Gaimering during year Less income un effect Reclassification to net income for pains) losses realized foe ( Less income tax effect Marketable securities Gains lowes arising during year Less income tax effect Reclassification to me income for a losses realized Less income offect Other companive me Comprehensive income 90.700 9.6721 (107.457) 35.92 034761 (24.668 164,976 25,404 (12.619) 6 274 495 (195) (1.17 463 340.950 890,6435 1.750 1.075.6 553 556,953 s See otesto solidated financial statements VF CORPORATION Consolidated Statements of Cash Flows 143562 Year End December 2016 2015 2014 In thousands Operating activities Net income $ 1,074,106 1.231,593 S 1,047,505 Adjustments to reconcile net income to cash provided by operating activities: Impairment of goodwill and intangible assets 79,644 396,362 reciation and amortization 281.577 272.075 274.83 Stock-based compensation 67,762 73,420 104,313 Provision for doubtful accounts 17.283 12.006 (2.198) Pension expense in excess of (less than) contributions 89,005 (208,709) ) (9,864) Deferred income taxes (71.625) 7.ORS (78,064) Loss on sale of businesses 104,357 Othernet (15.232) (34,784) 4,112 Changes in operating assets and liabilities: Accounts receivable 47,102 (124.248) 854 Inventories (37,210) (175,098) (130.540) Accounts payable (9.553) 14.225 69,807 Income taxes (129,574) 4.206 20.29 Accrued liabilities 28.904 (14,505) 41.989 Other assets and liabilities (48,627) 2.599 22.614 Cash provided by operating activities 1,477,919 1,203,430 1,762.066 Investing activities Capital expenditures (175.840) (254,501) (234,077) Proceeds from sale of businesses, net of cash sold 115.983 Software purchases (44.226) (63,283) (67.943) Other, net (8,331) (5.038) (27,235) Cash used by investing activities (112.414) (322,822) (329,255) Financing activities Net (decrease increase in short-term borrowings (421,069) 432.262 4,761 Payments on long-term debt (13.276) (3.975) (4,760) ( Payment of debt issuance costs (6.807) (1,475) Proceeds from long-term debt 951.817 Purchases of treasury stock (1.000.468) (732,623) (727.795) Cash dividends paid (635.994) (565,275) (478,933) Proceeds from issuance of Common Stock, net of shares withheld for taxes 48,918 30,871 34,869 Cash used by financing activities (1.076.879) (840.215 (1.171,858) Effect of foreign currency rate changes on cash and equivalents (6,369) (66.683) (65.461) Net change in cash and equivalents 282.257 (26.290) 195.492 Cash and equivalents - beginning of year 945,605 971,995 776,403 Cash and equivalents -- end of year 1.227,862 S 945.605 971.80S The cash flows related to discontinued operations have not been segregated and are included in the Consolidated Statements of Cash Flows. The cash and equivalents amount presented at December 2015 differs from cash and equivalents in the Consolidated Balance Sheet due to cash included in "Current assets of discontinued operations." See notes to consolidated financial statements. VF CORPORATION Consolidated Statements of Stockholders' Equity Accumulated Common Stock Additional Other Paid-in Comprehensive Shares Amounts Capital In thousands, except share amounts 440,310,370 $ 110,078 $ 2,746,590 $ (211,720) $ LOSS Retained Earnings 3,432,090 1,047,505 (478,933) (724,786) (44,123) (12,037,000) 4,586,521 (3,009) 1,146 246,596 (463,588) (99,683) 73.143 (424) (702.272) 432,859,891 108.215 2,993,186 Balance, December 2013 Net income Dividends on Common Stock Purchase of treasury stock Stock-based compensation, net Foreign currency translation and other Defined benefit pension plans Derivative financial instruments Marketable securities Balance, December 2014 Net income Dividends on Common Stock Purchase of treasury stock Stock-based compensation, net Foreign currency translation and other Defined benefit pension plans Derivative financial instruments Marketable securities Balance, December 2015 Net income Dividends on Common Stock Purchase of treasury stock Stock-based compensation, net Foreign currency translation and other Defined benefit pension plans Derivative financial instruments Balance, December 2016 3,231.753 1,231,593 (565,275) (730,114) (39.226) (10,036,100) 3,790,483 (2,509) 948 199,489 (361,228) 4.939 15,753 (414) (1,043,222) 426,614,274 106,654 3,192,675 3,128,731 1,074,106 (635,994) (996,485) (24.900) (15,932,075) 3,330,755 (3.983) 832 140.748 (76,410) 69,498 8,671 (1,041,463) 414.012,954 $ 103,503 3,333,423 2,545,458 See notes to consolidated financial statements
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started