The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 432 Weeks Ago, 1 Day Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
The retail mover
Required a. Compute and comment on the following for 2003, 2004, and 2007:
1. Working capital
2. Current ratio
b. Comment on the difference between net income and net cash outflow from operat- ing activities for the year ended December 31, 2004, and December 31, 2007.
c. This company reported a loss of $177,340,000 for 2008. Reviewing the balance sheet data, speculate on major reasons for this loss.
d. Considering (a), (b), and (c), comment on the wisdom of the short-term bank loan in 2008. (Consider the company’s perspective and the bank’s perspective.)
|
a. |
|
|
December 31, |
|
December 31, |
|
|
Selected Balance Sheet Data |
|
2004 |
|
2003 |
|
|
Total current assets |
|
$719,478,441 |
|
$628,408,895 |
|
|
Total current liabilities |
|
458,999,682 |
|
366,718,656 |
The Retail Mover Statement of Cash Flows
Year Ended December 31, 2004
|
Net cash flow from operating activities: Net income |
$ 39,577,000 |
|
Noncash expenses, revenues, losses, and gains included in income: Increase in equity in Zeller’s Limited |
(2,777,000) |
|
Depreciation and amortization |
9,619,000 |
|
Net increase in reserves |
74,000 |
|
Increase in deferred federal income taxes |
232,000 |
|
Net increase in receivables |
(51,463,995) |
|
Net increase in inventories |
(38,364,709) |
|
Net increase in prepaid taxes, rents, etc. |
(209,043) |
|
Increase in accounts payable |
9,828,348 |
|
Increase in salaries, wages, and bonuses |
470,054 |
|
Increase in taxes withheld from employees’ compensation |
301,035 |
|
Decrease in taxes other than federal income taxes |
(659,021) |
|
Increase in federal income taxes payable Increases in deferred credits, principally income taxes related to installment sales (short-term) |
4,007,022
14,045,572 |
|
Rounding difference in working capital |
520 |
|
Net cash outflow from operating activities |
(15,319,217) |
|
Cash flows from investing activities: Investment in properties, fixtures, and improvements |
(16,141,000) |
|
Investment in Zeller’s Limited |
(436,000) |
|
Increase in sundry accounts (net) |
(48,000) |
|
Net cash outflow from investing activities |
(16,625,000) |
|
Cash flows from financing activities: Sales of common stock to employees |
5,219,000 |
|
Dividends to stockholders |
(20,821,000) |
|
Purchase of treasury stock |
(13,224,000) |
|
Purchase of preferred stock for cancellation |
(948,000) |
|
Retirement of 4 3/4% sinking fund debentures |
(1,538,000) |
|
Increase in short-term notes payable |
56,323,016 |
|
Increase in bank loans |
7,965,000 |
|
Net cash inflow from financing activities |
32,976,016 |
|
Net increase in cash and short-term securities |
$ 1,031,799 |
|
|
(continued) |
b.
Selected Balance Sheet Data December 31, 2007
![]()
Total current assets $1,044,689,000 Total current liabilities 661,058,000
The Retail Mover Statement of Cash Flows
Year Ended December 31, 2007
|
Net cash flow from operating activities: Net income |
$ 10,902,000 |
|
Noncash expenses, revenues, losses, and gains included in income: Undistributed equity in net earnings of unconsolidated subsidiaries |
(3,570,000) |
|
Depreciation and amortization of properties |
13,579,000 |
|
Increase in deferred federal income taxes—noncurrent |
2,723,000 |
|
Decrease in deferred contingent compensation and other liabilities |
(498,000) |
|
Net receivables increase |
(52,737,000) |
|
Merchandise inventories increase |
(51,104,000) |
|
Other current assets increase |
(8,935,000) |
|
Accounts payable for merchandise decrease |
(2,781,000) |
|
Salaries, wages, and bonuses decrease |
(3,349,000) |
|
Other accrued expenses increase |
3,932,000 |
|
Taxes withheld from employees increase |
2,217,000 |
|
Sales and other taxes increase |
448,000 |
|
Federal income taxes payable decrease |
(8,480,000) |
|
Increase in deferred income taxes related to installment sales |
4,449,000 |
|
Net cash flow from operating activities |
(93,204,000) |
|
Cash flows from investing activities: Investments on properties, fixtures, and improvements |
(23,143,000) |
|
Increase in other assets—net |
(642,000) |
|
Investment in Granjewel Jewelers & Distributors, Inc. |
(5,700,000) |
|
Net cash outflow from investing activities |
(29,485,000) |
|
Cash flows from financing activities: Increase in short-term notes payable to banks |
100,000,000 |
|
Receipts from employees under stock purchase contracts |
2,584,000 |
|
Short-term commercial notes |
73,063,000 |
|
Cash dividends to stockholders |
(21,122,000) |
|
Decrease in long-term debt |
(6,074,000) |
|
Purchase of cumulative preferred stock, for cancellation |
(618,000) |
|
Purchase of treasury common stock |
(136,000) |
|
Bank loans decreased |
(10,000,000) |
|
Net cash inflow from financing activities |
137,697,000 |
|
Net increase in cash |
$ 15,008,000 |
|
c. |
|
Income Statement Data related to 2007 and 2008 (in Part)
|
|
2008 |
|
2007 |
|
Net earnings (loss) |
$(177,340,000) |
|
$10,902,000 |
Balance Sheet Data related to 2007 and 2008 (in Part)
|
|
December 31, 2008 |
|
December 31, 2007 |
|
Assets Current assets: Cash notes |
$ 79,642,000 |
|
$ 45,951,000 |
|
Customers’ installment accounts receivable |
518,387,000 |
|
602,305,000 |
|
Less: Allowance for doubtful accounts |
(79,510,000) |
|
(16,315,000) |
|
Unearned credit insurance premiums |
(1,386,000) |
|
(4,923,000) |
|
Deferred finance income |
(37,523,000) |
|
(59,748,000) |
|
|
399,968,000 |
|
521,319,000 |
|
|
|
|
(continued) |
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
|
|
||
|
|
|
December 31, 2008 |
|
December 31, 2007 |
||
|
|
Merchandise inventories |
407,357,000 |
|
450,637,000 |
||
|
|
Other accounts receivable, refundable taxes, and claims |
31,223,000 |
|
19,483,000 |
||
|
|
Prepaid expenses |
6,591,000 |
|
7,299,000 |
||
|
|
Total current assets |
$924,781,000 |
|
$1,044,689,000 |
||
|
|
Liabilities |
|
|
|
||
|
|
Current liabilities: |
|
|
|
||
|
|
Bank loans |
$600,000,000 |
|
$ — |
||
|
|
Short-term commercial notes |
— |
|
453,097,000 |
||
|
|
Current portion of long-term debt |
995,000 |
|
|
||
|
|
Accounts payable for merchandise |
50,067,000 |
|
58,192,000 |
||
|
|
Salaries, wages, and bonuses |
10,808,000 |
|
14,678,000 |
||
|
|
Other accrued expenses |
49,095,000 |
|
14,172,000 |
||
|
|
Taxes withheld from employees |
1,919,000 |
|
4,412,000 |
||
|
|
Sales and other taxes |
17,322,000 |
|
13,429,000 |
||
|
|
Federal income taxes payable |
17,700,000 |
|
— |
||
|
|
Deferred income taxes related to installment sales |
2,000,000 |
|
103,078,000 |
||
|
|
Total current liabilities |
749,906,000 |
|
661,058,000 |
||
|
|
Other liabilities |
|
|
|
||
Long-term debt 216,341,000 220,336,000
Deferred federal income taxes — 14,649,000
Deferred contingent compensation and other liabilities 2,183,000 4,196,000
![]()
![]()
![]()
![]()
Total other liabilities 218,524,000 239,181,000 Total liabilities $968,430,000 $ 900,239,000
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------and----------- ac-----------qui-----------sit-----------ion----------- of----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n.P-----------lea-----------se -----------pin-----------g m-----------e o-----------n c-----------hat----------- I -----------am -----------onl-----------ine----------- or----------- in-----------box----------- me----------- a -----------mes-----------sag-----------e I----------- wi-----------ll