Scribd
Upload
214 views5 pages

Accounting Assignment

The balance sheet shows Amphlett Corporation's assets increased from $2.24 billion in 2015 to $3.11 billion in 2016, with current assets growing from $1.145 billion to $1.405 billion. Noncurrent assets increased from $1.095 billion to $1.705 billion, mainly due to increases in property and equipment. The income statement indicates revenues grew from $1.2 billion in 2015 to $1.43 billion in 2016, with net income increasing from $649 million to $800 million. The statement of cash flows shows that while operating activities generated $905,000 in cash, investing activities used $1 billion in cash, resulting in a $75,000 decrease in cash despite $

Uploaded by

Vivek Singh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
214 views5 pages

Accounting Assignment

The balance sheet shows Amphlett Corporation's assets increased from $2.24 billion in 2015 to $3.11 billion in 2016, with current assets growing from $1.145 billion to $1.405 billion. Noncurrent assets increased from $1.095 billion to $1.705 billion, mainly due to increases in property and equipment. The income statement indicates revenues grew from $1.2 billion in 2015 to $1.43 billion in 2016, with net income increasing from $649 million to $800 million. The statement of cash flows shows that while operating activities generated $905,000 in cash, investing activities used $1 billion in cash, resulting in a $75,000 decrease in cash despite $

Uploaded by

Vivek Singh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Amphlett Corporation

Consolidated Balance Sheets


As of Year-End ($ thousands) 2016 2015

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 and shareholders' equity 3,110,000 2,240,000


Amphlett Corporation
Consolidated Income Statement
For Year Ended ($ thousands)

Revenues
Less: Cost of Goods Sold
(75,000) Gross Margin
200,000 I Less: Selling, general & administrative expenses
150,000 O Operating income
(15,000) O Gain on sale of investments
260,000 Net income before taxes
- Less: Income taxes
- Net income
(80,000) I
-
700,000
-
700,000 I
-
(10,000) I
610,000
-
870,000
-
-
50,000 O
190,000 F
240,000
-
-
100,000 F
80,000 F
450,000 O/F
630,000
-
870,000
orporation
come Statement
2016 2015

1,430,000 1,200,000
500,000 420,000
930,000 780,000
150,000 120,000
780,000 660,000
70,000 -
850,000 660,000
50,000 11,000
800,000 649,000
Preliminary Statement of Cash Flow

OPERATION
A/R (150,000)
Inventory 15,000
A/P 50,000
Retained Earning 450,000
CFFO 365,000
INVESTING
Marketable securities (200,000)
Long-term Investment 80,000
PP&E, net (700,000)
Intangible Asset, net 10,000
CCFI (810,000)
FINANCING
Short-term Bank Debt 190,000
Common stock 100,000
APIC 80,000
CFFF 370,000
Change in Cash (75,000)
Amphlett Corporation
Statement of Cash Flow
For Year Ended ($ thousands)

CASH FLOW FROM OPERATION


Net Income 800,000
Depreciation 250,000
Amortization 10,000
(Increase) decrease in A/R (150,000)
Increase (decrease) in Inventory 15,000
Increase (decrease) in A/P 50,000
Gain on sell of investment (70,000)
905,000
CASH FLOW FROM INVESTING
Purchase of PP&E (1,150,000)
Sale of PP&E 200,000
Intangible Asset 0
Purchase of Marketable securities (200,000)
Sale of Long-term Investment 150,000
(1,000,000)
CASH FLOW FROM FINANCING
Payment of Dividend (350,000)
Cash from Short-term Bank Debt 190,000
Sale of Common stock 100,000
Cash from APIC 80,000
20,000
Change in Cash (75,000)
Beginning Cash 90,000
Ending Cash 15,000

You might also like