|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed financial data of Fairchild Company for 2012 and 2011 are presented below. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAIRCHILD COMPANY |
|
|
|
COMPARATIVE BALANCE SHEET |
|
|
|
AS OF DECEMBER 31, 2012 AND 2011 |
|
|
|
|
|
2012 |
|
2011 |
|
|
|
Cash |
|
$1,805 |
|
|
$1,096 |
|
|
|
|
Receivables |
|
1,741 |
|
|
1,290 |
|
|
|
|
Inventory |
|
1,590 |
|
|
1,917 |
|
|
|
|
Plant assets |
|
1,890 |
|
|
1,693 |
|
|
|
|
Accumulated depreciation |
|
(1,191 |
) |
|
(1,170 |
) |
|
|
|
Long-term investments (held-to-maturity) |
|
1,302 |
|
|
1,474 |
|
|
|
|
|
|
$7,137 |
|
|
$6,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$1,202 |
|
|
$799 |
|
|
|
|
Accrued liabilities |
|
216 |
|
|
234 |
|
|
|
|
Bonds payable |
|
1,404 |
|
|
1,647 |
|
|
|
|
Common stock |
|
1,900 |
|
|
1,701 |
|
|
|
|
Retained earnings |
|
2,415 |
|
|
1,919 |
|
|
|
|
|
|
$7,137 |
|
|
$6,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAIRCHILD COMPANY |
|
|
|
|
|
|
|
INCOME STATEMENT |
|
|
|
|
|
|
|
FOR THE YEAR ENDED DECEMBER 31, 2012 |
|
|
|
|
|
|
|
Sales |
|
$6,818 |
|
|
|
|
|
|
|
Cost of goods sold |
|
4,693 |
|
|
|
|
|
|
|
Gross margin |
|
2,125 |
|
|
|
|
|
|
|
Selling and administrative expenses |
|
920 |
|
|
|
|
|
|
|
Income from operations |
|
1,205 |
|
|
|
|
|
|
|
Other revenues and gains |
|
|
|
|
|
|
|
|
|
Gain on sale of investments |
|
92 |
|
|
|
|
|
|
|
Income before tax |
|
1,297 |
|
|
|
|
|
|
|
Income tax expense |
|
540 |
|
|
|
|
|
|
|
Net income |
|
$757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the year, $74 of common stock was issued in exchange for plant assets. No plant assets were sold in 2012. Cash dividends were $261. |
|
|
|
|
|
|
|
|
|
|
Prepare a statement of cash flows using the direct method. (If an amount reduces the account balance then enter with negative sign.) |
|
|
|
|
|
|
|
|
|
|
|
|
FAIRCHILD COMPANY |
|
|
|
|
|
|
|
Statement of Cash Flows |
|
|
|
|
|
|
|
For the Year Ended December 31, 2012 |
|
|
|
|
|
|
|
(Direct Method) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
Cash collected from customers |
|
|
|
|
|
|
|
|
|
Less: Cash paid for merchandise |
|
|
|
|
|
|
|
|
|
Less: Cash paid for SG&A expenses |
|
|
|
|
|
|
|
|
|
Less: Cash paid for income taxes |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Sale of held-to-maturity investments |
|
|
|
|
|
|
|
|
|
Purchase of plant assets |
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Issuance of capital stock |
|
|
|
|
|
|
|
|
|
Retirement of bonds payable |
|
|
|
|
|
|
|
|
|
Payment of cash dividends |
|
|
|
|
|
|
|
|
|
Net cash used by financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash |
|
|
|
|
|
|
|
|
|
Cash, January 1, 2010 |
|
|
|
|
|
|
|
|
|
Cash, December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non cash Investing & Financing Activities |
|
|
|
|
|
|
|
|
|
Issurance of Common stock for Plant Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|