Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Presented below are the financial statements for the Amphlett Corporation, as of year-end 2012 and 2013. AMPHLETT CORPORATION Consolidated Balance Sheets As of Year-End ($
Presented below are the financial statements for the Amphlett Corporation, as of year-end 2012 and 2013.
AMPHLETT CORPORATION Consolidated Balance Sheets | ||
---|---|---|
As of Year-End ($ thousands) | 2013 | 2012 |
Assets | ||
Current | ||
Cash | $15,000 | $90,000 |
Marketable securities | 200,000 | - |
Accounts receivable (net) | 590,000 | 440,000 |
Inventory | 600,000 | 615,000 |
Total current assets | 1,405,000 | 1,145,000 |
Noncurrent | ||
Long-term investments | 310,000 | 390,000 |
Property & equipment | 1,800,000 | 1,100,000 |
Less: Accumulated depreciation | (500,000) | (500,000) |
Property & equipment (net) | 1,300,000 | 600,000 |
Intangibles (net) | 95,000 | 105,000 |
Total noncurrent assets | 1,705,000 | 1,095,000 |
Total assets | $3,110,000 | $2,240,000 |
Liabilities & Shareholders Equity | ||
Accounts payable | $900,000 | $850,000 |
Short-term bank debt | 190,000 | - |
Total liabilities | 1,090,000 | 850,000 |
Shareholders equity | ||
Common stock, $10 par value | 775,000 | 675,000 |
Additional paid-in-capital | 380,000 | 300,000 |
Retained earnings | 865,000 | 415,000 |
Total shareholders equity | 2,020,000 | 1,390,000 |
Total liabilities & shareholders equity | $3,110,000 | $2,240,000 |
AMPHLETT CORPORATION Consolidated Income Statement | ||
---|---|---|
For Year Ended ($ thousands) | 2013 | 2012 |
Revenues | $1,430,000 | $1,200,000 |
Less: Cost of goods sold | 500,000 | 420,000 |
Gross margin | 930,000 | 780,000 |
Less: Selling, general & administrative expenses | 150,000 | 120,000 |
Operating income | 780,000 | 660,000 |
Gain on sale of investments | 70,000 | - |
Net income before taxes | 850,000 | 660,000 |
Less: Income taxes | 50,000 | 11,000 |
Net income after taxes | $800,000 | $649,000 |
The footnotes to the Amphlett Corporations financial statements revealed the following additional information:
Property and equipment costing $450 million was sold for its book value of $200 million.
Long-term investments were sold for $150 million, which included a gain of $70 million.
Required Using the above financial data for the Amphlett Corporation, prepare the firms statement of cash flow for 2013 using the indirect method.
Amphlett Corporation Statement of Cash Flows For Year Ended 2013 | ||
---|---|---|
(in thousands) | ||
AnswerSale of property and equipmentCash flow from operationsCash flow for investingDecrease in cashDividends paidNet incomeCash flow from financingGain on sale of investmentsIncrease in cashDepreciation expenseAccounts payable | ||
AnswerCash flow from operationsIncrease in cashDividends paidAccounts payableNet incomeDepreciation expenseGain on sale of investmentsDecrease in cashCash flow for investingSale of property and equipmentCash flow from financing | $Answer | |
Add: | AnswerNet incomeDividends paidCash flow from operationsCash flow from financingDecrease in cashGain on sale of investmentsIncrease in cashSale of property and equipmentDepreciation expenseCash flow for investingAccounts payable | Answer |
Amortization expense | Answer | |
Less: | AnswerCash flow from operationsIncrease in cashDepreciation expenseCost of goods soldGain on sale of investmentsCash flow from financingNet incomeDecrease in cashDividends paidSale of property and equipmentCash flow for investing | Answer |
Accounts receivable (net) | Answer | |
Inventory | Answer | |
AnswerCost of goods soldDepreciation expenseCash flow from operationsSale of property and equipmentDividends paidDecrease in cashCash flow for investingIncrease in cashAccounts payableCash flow from financingNet income | Answer | |
AnswerCash flow for investingCash flow from financingCash flow from operationsGain on sale of investmentsAccounts payableNet incomeIncrease in cashDecrease in cashSale of property and equipmentDividends paidDepreciation expense | Answer | |
AnswerAccounts payableIncrease in cashCash flow from operationsDividends paidDecrease in cashCash flow for investingCash flow from financingNet incomeSale of property and equipmentDepreciation expenseGain on sale of investments | ||
Marketable securities | Answer | |
Long-term investments | Answer | |
Purchase of property and equipment | Answer | |
AnswerGain on sale of investmentsCash flow from financingSale of property and equipmentCash flow from operationsDecrease in cashCash flow for investingAccounts payableNet incomeIncrease in cashDepreciation expenseDividends paid | Answer | |
AnswerSale of property and equipmentAccounts payableIncrease in cashCash flow from operationsCash flow for investingNet incomeCash flow from financingGain on sale of investmentsDividends paidDepreciation expenseDecrease in cash | Answer | |
AnswerDepreciation expenseAccounts payableSale of property and equipmentCash flow for investingGain on sale of investmentsIncrease in cashNet incomeDividends paidDecrease in cashCash flow from operationsCash flow from financing | ||
Short-term bank debt | Answer | |
Common stock + additional paid in capital | Answer | |
AnswerDepreciation expenseAccounts payableNet incomeGain on sale of investmentsIncrease in cashSale of property and equipmentCash flow from financingDividends paidCash flow from operationsDecrease in cashCash flow for investing | Answer | |
AnswerSale of property and equipmentCash flow for investingNet incomeDecrease in cashIncrease in cashDividends paidGain on sale of investmentsCash flow from financingAccounts payableCash flow from operationsDepreciation expense | Answer | |
Cash flow from financingDecrease in cashCash flow for investingIncrease in cashDividends paidCash flow from operationsNet incomeAccounts payableGain on sale of investmentsDepreciation expenseSale of property and equipment | Answer | |
Cash, beginning of year | Answer | |
Cash, end of year | $Answer |
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