1-Using number from 5/31/2021, compute cash collected from customers: Sales Revenue 32,376 Decrease in Accounts Receivable Cash...
Fantastic news! We've Found the answer you've been seeking!
Question:
1-Using number from 5/31/2021, compute cash collected from customers:
Sales Revenue 32,376
Decrease in Accounts Receivable
Cash Collected from Customers
2-Using the numbers from 2016, compute cash paid for purchase of inventory:
Cost of Sales
$ 17,405
Increase in Inventories*
590
Cost of Inventories Purchased
Increase in Accounts Payable**
Cash Paid for Purchases of Inventory
Transcribed Image Text:
ASSETS Current assets: Cash and equivalents Short-term investments Accounts receivable, net Inventories Prepaid expenses and other current assets Total current assets Property, plant, and equipment, net Identifiable intangible assets, net Goodwill Deferred income taxes and other assets Exhibit 1.24 Consolidated Balance Sheet for Nike, Inc. (amounts in millions) (Case 1.2) TOTAL ASSETS LIABILITIES AND SHAREHOLDERS EQUITY Current liabilities: Current portion of long-term debt Notes payable Accounts payable Accrued liabilities Income taxes payable Total current liabilities Long-term debt Deferred income taxes and other liabilities TOTAL LIABILITIES Shareholders equity: Common stock at stated value: Class A convertible-353 and 355 shares outstanding Class B-1,329 and 1,357 shares outstanding Capital in excess of stated value Accumulated other comprehensive income Retained earnings TOTAL SHAREHOLDERS EQUITY TOTAL LIABILITIES AND SHAREHOLDERS EQUITY Source: Nike, Inc., Form 10-K for the Fiscal Year ended May 31, 2016. At Fiscal Year End, May 31: 2015 2014 $ 2,220 2,922 3,434 3,947 818 $13,341 2,834 282 131 2,006 $18,594 $ 7 167 1,930 2,491 432 $ 5,027 1,199 1,544 $ 7,770 3 5,865 85 4,871 $10,824 $18,594 $ 3,852 2,072 3,358 4,337 1,968 $15,587 3,011 281 131 2,587 $21,597 $ 107 74 2,131 3,949 71 $ 6,332 1,079 1,479 $ 8,890 3 6,773 1,246 4,685 $12,707 $21,597 2016 $3,138 2,319 3,241 4,838 1,489 $15,025 $ 3,520 281 131 2,439 $21,396 44 1 2,191 3,037 85 $ 5,358 2,010 1,770 $9,138 3 7,786 318 4,151 $12,258 $21,396 Exhibit 1.25 Consolidated Income Statement for Nike, Inc. (amounts in millions except per share figures) (Case 1.2) Revenues Cost of sales Gross profit Demand creation expense Operating overhead expense Operating Income Interest (expense) income, net Other income (expense), net Income before income taxes Income tax expense NET INCOME Earnings per common share: Basic Diluted Dividends declared per common share Source: Nike, Inc., Form 10-K for the Fiscal Year ended May 31, 2016. Cash provided by operations: Net income Income charges (credits) not affecting cash: Depreciation Deferred income taxes. Stock-based compensation Amortization and other Not foreign curronoradictmontr For the Fiscal Year Ended May 31: 2015 $ 30,601 16,534 $14,067 3,213 6,679 $ 4,175 2014 $ 27,799 15,353 $12,446 3,031 5,735 $ 3,680 (33) (103) $ 3,544 851 $ 2,693 $ $ $ 1.52 1.49 0.47 Exhibit 1.26 Consolidated Statements of Cash Flows for Nike (amounts in millions) (Case 1.2) $ 2,693 (28) 58 $ 4,205 932 $ 3,273 518 $ $ $ (11) 177 68 56 1.90 1.85 0.54 $ 3,273 2016 For the Fiscal Years Ended May 31: 2014 2015 2016 606 (113) 191 43 424 $32,376 17,405 $14,971 3,278 7,191 $ 4,502 (19) 140 $ 4,623 863 $ 3,760 $ 2.21 $ 2.16 $ 0.62 $ 3,760 649 (80) 236 13 08 Exhibit 1.26 (Continued) Changes in certain working capital components and other assets and liabilities: Decrease (increase) in accounts receivable (Increase) in inventories (Increase) in prepaid expenses and other current assets (Decrease) increase in accounts payable, accrued liabilities and income taxes payable Cash provided by operations Cash used by investing activities: Purchases of short-term investments Maturities of short-term investments Sales of short-term investments Investments in reverse repurchase agreements Additions to property, plant, and equipment Disposals of property, plant, and equipment Decrease (increase) in other assets, net of other liabilities Cash used by investing activities Cash used by financing activities: Net proceeds from long-term debt issuance Long-term debt payments, including current portion (Decrease) increase in notes payable Payments on capital lease obligations Proceeds from exercise of stock options and other stock issuances Excess tax benefits from share-based payment arrangements Repurchases of common stock Dividends-common and preferred Cash used by financing activities Effect of exchange rate changes on cash and equivalents Net (decrease) increase in cash and equivalents Cash and equivalents, beginning of year Cash and equivalents, end of year Source: Nike, Inc., Form 10-K for the Fiscal Year ended May 31, 2016. (298) (505) (210) 525 $ 3,013 (5,386) 3,932 1,126 (880) 3 (2) $(1,207) (60) 75 (17) 383 132 (2,628) (799) $(2,914) (9) $(1,117) $ 3,337 $ 2,220 (216) (621) (144) 1,237 $ 4,680 (4,936) 3,655 2,216 (150) (963) 3 $ (175) (7) (63) (19) 514 218 (2,534) (899) $(2,790) (83) $ 1,632 $ 2,220 $ 3,852 60 (590) (161) (889) $ 3,096 (5,367) 2,924 2,386 150 (1,143) 10 6 $(1,034) 981 (106) (67) (7) 507 281 (3,238) (1,022) $(2,671) (105) $ (714) $ 3,852 $3,138 ASSETS Current assets: Cash and equivalents Short-term investments Accounts receivable, net Inventories Prepaid expenses and other current assets Total current assets Property, plant, and equipment, net Identifiable intangible assets, net Goodwill Deferred income taxes and other assets Exhibit 1.24 Consolidated Balance Sheet for Nike, Inc. (amounts in millions) (Case 1.2) TOTAL ASSETS LIABILITIES AND SHAREHOLDERS EQUITY Current liabilities: Current portion of long-term debt Notes payable Accounts payable Accrued liabilities Income taxes payable Total current liabilities Long-term debt Deferred income taxes and other liabilities TOTAL LIABILITIES Shareholders equity: Common stock at stated value: Class A convertible-353 and 355 shares outstanding Class B-1,329 and 1,357 shares outstanding Capital in excess of stated value Accumulated other comprehensive income Retained earnings TOTAL SHAREHOLDERS EQUITY TOTAL LIABILITIES AND SHAREHOLDERS EQUITY Source: Nike, Inc., Form 10-K for the Fiscal Year ended May 31, 2016. At Fiscal Year End, May 31: 2015 2014 $ 2,220 2,922 3,434 3,947 818 $13,341 2,834 282 131 2,006 $18,594 $ 7 167 1,930 2,491 432 $ 5,027 1,199 1,544 $ 7,770 3 5,865 85 4,871 $10,824 $18,594 $ 3,852 2,072 3,358 4,337 1,968 $15,587 3,011 281 131 2,587 $21,597 $ 107 74 2,131 3,949 71 $ 6,332 1,079 1,479 $ 8,890 3 6,773 1,246 4,685 $12,707 $21,597 2016 $3,138 2,319 3,241 4,838 1,489 $15,025 $ 3,520 281 131 2,439 $21,396 44 1 2,191 3,037 85 $ 5,358 2,010 1,770 $9,138 3 7,786 318 4,151 $12,258 $21,396 Exhibit 1.25 Consolidated Income Statement for Nike, Inc. (amounts in millions except per share figures) (Case 1.2) Revenues Cost of sales Gross profit Demand creation expense Operating overhead expense Operating Income Interest (expense) income, net Other income (expense), net Income before income taxes Income tax expense NET INCOME Earnings per common share: Basic Diluted Dividends declared per common share Source: Nike, Inc., Form 10-K for the Fiscal Year ended May 31, 2016. Cash provided by operations: Net income Income charges (credits) not affecting cash: Depreciation Deferred income taxes. Stock-based compensation Amortization and other Not foreign curronoradictmontr For the Fiscal Year Ended May 31: 2015 $ 30,601 16,534 $14,067 3,213 6,679 $ 4,175 2014 $ 27,799 15,353 $12,446 3,031 5,735 $ 3,680 (33) (103) $ 3,544 851 $ 2,693 $ $ $ 1.52 1.49 0.47 Exhibit 1.26 Consolidated Statements of Cash Flows for Nike (amounts in millions) (Case 1.2) $ 2,693 (28) 58 $ 4,205 932 $ 3,273 518 $ $ $ (11) 177 68 56 1.90 1.85 0.54 $ 3,273 2016 For the Fiscal Years Ended May 31: 2014 2015 2016 606 (113) 191 43 424 $32,376 17,405 $14,971 3,278 7,191 $ 4,502 (19) 140 $ 4,623 863 $ 3,760 $ 2.21 $ 2.16 $ 0.62 $ 3,760 649 (80) 236 13 08 Exhibit 1.26 (Continued) Changes in certain working capital components and other assets and liabilities: Decrease (increase) in accounts receivable (Increase) in inventories (Increase) in prepaid expenses and other current assets (Decrease) increase in accounts payable, accrued liabilities and income taxes payable Cash provided by operations Cash used by investing activities: Purchases of short-term investments Maturities of short-term investments Sales of short-term investments Investments in reverse repurchase agreements Additions to property, plant, and equipment Disposals of property, plant, and equipment Decrease (increase) in other assets, net of other liabilities Cash used by investing activities Cash used by financing activities: Net proceeds from long-term debt issuance Long-term debt payments, including current portion (Decrease) increase in notes payable Payments on capital lease obligations Proceeds from exercise of stock options and other stock issuances Excess tax benefits from share-based payment arrangements Repurchases of common stock Dividends-common and preferred Cash used by financing activities Effect of exchange rate changes on cash and equivalents Net (decrease) increase in cash and equivalents Cash and equivalents, beginning of year Cash and equivalents, end of year Source: Nike, Inc., Form 10-K for the Fiscal Year ended May 31, 2016. (298) (505) (210) 525 $ 3,013 (5,386) 3,932 1,126 (880) 3 (2) $(1,207) (60) 75 (17) 383 132 (2,628) (799) $(2,914) (9) $(1,117) $ 3,337 $ 2,220 (216) (621) (144) 1,237 $ 4,680 (4,936) 3,655 2,216 (150) (963) 3 $ (175) (7) (63) (19) 514 218 (2,534) (899) $(2,790) (83) $ 1,632 $ 2,220 $ 3,852 60 (590) (161) (889) $ 3,096 (5,367) 2,924 2,386 150 (1,143) 10 6 $(1,034) 981 (106) (67) (7) 507 281 (3,238) (1,022) $(2,671) (105) $ (714) $ 3,852 $3,138
Expert Answer:
Answer rating: 100% (QA)
1 To compute cash collected from customers we start with sales revenue and adjust for the changes in accounts receivable We are given Sales Revenue 32... View the full answer
Related Book For
Financial Accounting Information for Decisions
ISBN: 978-1259533006
8th edition
Authors: John J. Wild
Posted Date:
Students also viewed these finance questions
-
Suppose that the correct model for estimating a given relationship is: E[Y|D, X] = Bo + B1 Di + BX; + VD However, instead of estimating the above regression, we estimate the model below: E[Y|D] = bo...
-
1. Complete pages 1 and 2 of Form 1040 for Marc and Michelle. 2. Complete Schedule 1 of Form 1040 for Marc and Michelle. (use the most recent form available). Form 1040: Not sure if correct? Schedule...
-
Prepare adjusting journal entries for the following events related to the transactions in P15-16, and post the journal entries to general ledger T-accounts. (Use the T-accounts set up for P15-16...
-
The time it takes a cell to divide (called mitosis) is normally distributed with an average time of one hour and a standard deviation of 5 minutes. (a) What is the probability that a cell divides in...
-
Using Table 11-3, explain why environmentalists have "lost the battle but won the war" in their dealings with the WTO. Refer to specific WTO cases in your answer.
-
You should always choose the supplier who offers the lowest price per unit. Do you agree? Explain.
-
Assume the same information as in question 4. Also assume that beginning work in process had \($6,000\) in conversion cost and that \($84,000\) in conversion is added during this period. What is the...
-
The transactions completed by PS Music during June 2014 were described at the end of Chapter 1. The following transactions were completed during July, the second month of the business's operations:...
-
below is the code for quick sort. Modify this code so it runs in O(nlogn) time on sorted input. int partition(std::vector arr, int p, int r) int pivot int i=p for (int arr[r]; 1; p;j
-
Marcella, who is from Toledo, Ohio, drives to Troy, Michigan, and shops at a popular mall. When leaving the parking lot, Marcella causes a car accident when she runs a stop sign. 1. What is the name...
-
Answer all parts of the question. The public must trust accountants in order for their work to be meaningful. Trust is built by the knowledge that accountants are bound by a well-developed ethical...
-
The Finishing Department of Bailey and Watson, Inc., the last department in the manufacturing process, incurred production costs of $180,000 during the month of June. If the June 1 balance in...
-
Visit the Financial Times Web site and refer to the article A step-by-step guide to asset allocation to apply the six main steps on asset allocation on a portfolio of shares of your choice listed on...
-
The expected dividends on Estate Lancaster plc. share is 0.17 (around $0.26) in 1 year. Assume you hold this share for a year. Calculate the holding-period dollar gain and return on the share if its...
-
The beta on Marks & Spencer Group plc. as on 19 October, 2015, is 0.9392. Assume that the return on U.K. Treasury bills is 1.94 percent and that the return on FTSE All Share market index is 5...
-
In December 2010, Alpha Technologies Plc. issued coupon bonds with par value 100. The coupon rate is 8 percent annually and the bonds will be redeemed at par value in December 2015. What is the price...
-
You have been promoted to your dream job as CFO of a business of your choosing. You need to develop a financial plan for your company and will present this to shareholders of your company. You can...
-
Why is a help desk and production support critical to system implementations? Discuss its interrelationship with the problem management and reporting system.
-
Aloha Company uses a periodic inventory system. It entered into the following calendar-year 2016 purchases and sales transactions. (For specific identification, the May 9 sale consisted of 80 units...
-
The following data are taken from the unadjusted trial balance of the Westcott Company at December 31, 2016. Each account carries a normal balance and the accounts are shown here. Use the data above...
-
The following supplementary records summarize Tesla Company's merchandising activities for year 2016 (it uses a perpetual inventory system). Set up T-accounts for Merchandise Inventory and Cost of...
-
Consider a bank with the following balance sheet, as shown on the next page. You read online that the banks return on assets (ROA) was 1 percent. What were the banks after-tax profits? Bank Balance...
-
Identify the types and sources of bank risk and explain how to control them.
-
Based on the following information about Banks A and B, compute for each bank its return on assets (ROA), return on equity (ROE), and leverage ratio. a. Bank A has net profit after taxes of $1.8...
Study smarter with the SolutionInn App