15 hours accounting 1 page
P08-03
| Student Name: | ||||||||
| Class: | ||||||||
| Problem 08-03 | ||||||||
| Requirement 1: | ||||||||
| PLUMMER'S MARTIAL ARTS CENTER | ||||||||
| Machine Purchases | ||||||||
| Machine | ||||||||
| A | B | C | Total | |||||
| Purchase price | ||||||||
| Installation costs | ||||||||
| Renovation costs | ||||||||
| Total cost | ||||||||
| Requirement 2: | ||||||||
| Depreciation at end of year 1: | ||||||||
| Machine | Method | Depreciation | ||||||
| A | Straight-line | |||||||
| B | Units-of-production | |||||||
| C | Double-declining-balance | |||||||
| PLUMMER'S MARTIAL ARTS CENTER | ||||||||
| General Journal | ||||||||
| Account | Debit | Credit | ||||||
| Depreciation expense |
x: Enter appropriate data in yellow cells. Your answer for "Depreciation expense" will be verified. |
x: Enter appropriate data in yellow cells. Your answers for "Depreciation" will be verified. |
x: Enter appropriate data in yellow cells. Your answers for "Total cost" will be verified. | |||||
| Accumulated depreciation, Machine A | ||||||||
| Accumulated depreciation, Machine B | ||||||||
| Accumulated depreciation, Machine C | ||||||||
Given P08-03
| Given P08-03: | ||||
| PLUMMER'S MARTIAL ARTS CENTER | ||||
| Machine Purchases | ||||
| Machine A | Machine B | Machine C | ||
| Amount paid for asset | 11,000 | 30,000 | 8,000 | |
| Installation costs | 500 | 1,000 | 500 | |
| Renovation costs prior to use | 2,500 | 1,000 | 1,500 | |
| Operating hours at end of first year | 4,800 | |||
| Estimates | ||||
| Residual | ||||
| Machine | Life | Value | Depreciation Method | |
| A | 5 years | $ 1,000 | Straight-line | |
| B | 60,000 hrs | 2,000 | Units-of-production | |
| C | 4 years | 1,500 | Double-declining-balance | |
P08-04
| Student Name: | |||||
| Class: | |||||
| Problem 08-04 | |||||
| BEST BUY CO., INC. | |||||
| Requirement 1: | |||||
| Depreciation expense recorded in current year |
x: Enter appropriate data in yellow cell. Your answer will be verified. | ||||
| Requirement 2: | |||||
| Effect of failure to record depreciation: | |||||
| Ratio | Computation | Effect on Ratio | |||
| Earnings | Net income | ||||
| per share | # of shares of stock | ||||
| outstanding | |||||
| Fixed asset | Sales | ||||
| turnover | Average net fixed | ||||
| asset balance | |||||
| Current | Current assets | ||||
| Ratio | Current liabilities | ||||
| Return on | Net income | ||||
| assets | Average total assets | ||||
Given P08-04
| Given P08-04 | |||||
| BEST BUY CO., INC. | |||||
| Excerpt from Annual Report | |||||
| Consolidated Balance Sheets | |||||
| February 28 | March 1 | ||||
| 2009 | 2008 | ||||
| (in thousands) | |||||
| Assets | |||||
| Property and Equipment | |||||
| Land and buildings | 755 | 732 | |||
| Leasehold improvements | 2,013 | 1,752 | |||
| Fixtures and equipment | 4,060 | 3,057 | |||
| Property under capital lease | 112 | 67 | |||
| 6,940 | 5,608 | ||||
| Less: Accumulated depreciation | 2,766 | 2,302 | |||
| Net property and equipment | 4,174 | 3,306 | |||
P08-05
| Student Name: | |||||
| Class: | |||||
| Problem 08-05 | |||||
| Requirement 1: | |||||
| FORD MOTOR COMPANY | |||||
| Depreciation Schedules | |||||
| a. Straight-line: | |||||
| Depreciation | Accumulated | Net Book | |||
| Year | Computation | Expense | Depreciation | Value | |
| At acquisition | |||||
| 1 | ($106,000-$2,000) X 1/13 | ||||
| 2 |
jackt: HINT: Type out the correct formula. The first one is provided as an example. |
jackt: Enter appropriate data in the yellow cells. Your answers for "Net Book Value" will be verified. | |||
| b. Units of Production: | |||||
| Units of Production calculation: | per unit of output | ||||
| Depreciation | Accumulated | Net Book | |||
| Year | Computation | Expense | Depreciation | Value | |
| At acquisition | |||||
| 1 | |||||
| 2 | |||||
| c. Double-declining-balance: | |||||
| Depreciation | Accumulated | Net Book | |||
| Year | Computation | Expense | Depreciation | Value | |
| At acquisition | |||||
| 1 | |||||
| 2 | |||||
| Requirement 2: | |||||
| Cash Flow: | |||||
| Fixed asset turnover: | |||||
| EPS: | |||||
| Recommendation to Ford Motor Company's management: | |||||
Given P08-05
| Given P08-05 | |||
| FORD MOTOR COMPANY | |||
| Machine Information | |||
| Cost | $106,000 | ||
| Useful life in years | 13 | ||
| Estimated residual value | $2,000 | ||
| Estimated useful life in output | 200,000 | units | |
| Actual output year 1 | 20,000 | units | |
| Actual output year 2 | 16,000 | units | |
P08-06
| Student Name: | Accumulated depreciation | |||||||||||
| Class: | Cash | |||||||||||
| Problem 08-06 | Depreciation expense | |||||||||||
| Loss on disposal of machine | ||||||||||||
| Requirement 1: | ||||||||||||
| JENSEN COMPANY | None recorded | |||||||||||
| General Journal | Note receivable | |||||||||||
| Accumulated depreciation | ||||||||||||
| Account | Debit | Credit | Equipment | |||||||||
| Machine A - Jan. 1, 2012 | Gain on disposal of machine | |||||||||||
| (1) Depreciation expense in 2012: | ||||||||||||
|
x: Pick your "Account" entry from the drop-down list. |
x: Enter appropriate data in yellow cells of the Debit and Credit columns. Your answers will not be verified. | (2) To record disposal: | ||||||||||
| Machine B - Dec. 31, 2012 | ||||||||||||
| (1) Depreciation expense in 2012: | ||||||||||||
| (2) To record disposal: | ||||||||||||
| Machine C - Jan. 1, 2012 | ||||||||||||
| (1) Depreciation expense in 2012: | ||||||||||||
| (2) To record disposal: | ||||||||||||
| Requirement 2: | ||||||||||||
| Accounting rationale for journal entries recording | ||||||||||||
| machine disposal: | ||||||||||||
| Machine A: | ||||||||||||
|
x: Enter a short answer in the space provided. | Machine B: | |||||||||||
| Machine C: | ||||||||||||
Given P08-06
| Given P08-06 | ||||||
| JENSEN COMPANY | ||||||
| Accumulated | ||||||
| Original | Residual | Estimated | Depreciation | |||
| Asset | Cost | Value | Life (years) | (straight line) | ||
| Machine A | 21,000 | 3,000 | 8 | 13,500 | (6 years) | |
| Machine B | 41,000 | 4,000 | 10 | 29,600 | (8 years) | |
| Machine C | 75,000 | 5,000 | 15 | 56,000 | (12 years) | |
| a. Machine A: | ||||||
| Date sold | January 1, 2012 | |||||
| Cash received | $ 7,200 | |||||
| b. Machine B: | ||||||
| Date sold | December 31, 2012 | |||||
| Sale price | $ 8,500 | |||||
| Cash received | 2,500 | |||||
| Amount of note | 6,000 | |||||
| received | ||||||
| Interest rate | 12% | |||||
| Term of note | 12 | months | ||||
| c. Machine C: | ||||||
| Date damaged | January 1, 2012 | |||||
| Cost to salvage | -0- | |||||
CP8-3
| CP8-3 Comparing Companies within an Industry | |
| Required: | |
| 1. | Compute the percentage of net fixed assets to total assets for both companies for the most recent year. Why do the companies differ? |
| 2. | Compute the percentage of gross fixed assets that has been depreciated for both companies for the most recent year. Why do you think the percentages differ? |
| 3. | Compute the fixed asset turnover ratio for the most recent year presented for both companies. Which has a higher asset efficiency? Why? |
| 4. | Compare the fixed asset turnover ratio for both companies to the industry average. Are these companies doing better or worse than the industry average in asset efficiency? |
| This workbook is organized as follows: | |
| Sheet Name | Contents |
| CP8-3 (this worksheet) | CP8-3 Problem Requirements and Workbook Layout |
| Industry Ratio Report | Industry Ratio Report |
| AEO Balance Sheets | American Eagle Outfitters, Inc. Consolidated Balance Sheets |
| AEO Income Statements | American Eagle Outfitters, Inc. Consolidated Statements of Operations |
| AEO Stmts of Stockholders' Eq | American Eagle Outfitters, Inc. Consolidated Statements of Stockholders' Equity |
| AEO Statements of Cash Flow | American Eagle Outfitters, Inc. Consolidated Statements of Cash Flows |
| Urban Balance Sheets | Urban Outfitters, Inc. Consolidated Balance Sheets |
| Urban Income Statements | Urban Outfitters, Inc. Consolidated Statements of Income |
| Urban Stmts of Stockholders' Eq | Urban Outfitters, Inc. Consolidated Statements of Stockholders' Equity |
| Urban Stmts of Cash Flow | Urban Outfitters, Inc. Consolidated Statements of Cash Flows |
Industry Ratio Report
| INDUSTRY RATIO REPORT | CP8-3 | |||||||||
| Retail Family Clothing Stores | Home | |||||||||
| Liquidity | COMPANIES USED IN INDUSTRY ANALYSIS | |||||||||
| Current Ratio | 2.55 | Company Name | Ticker Symbol | |||||||
| Quick Ratio | 1.38 | Abercrombie & Fitch | ANF | |||||||
| Aeropostale Inc | ARO | |||||||||
| Activity | American Eagle Outfitters | AEO | ||||||||
| Inventory Turnover | 5.92 | Ann Taylor Stores | ANN | |||||||
| Days to Sell Inventory | 70.897 | days | bebe stores Inc | BEBE | ||||||
| Receivables Turnover | 54.24 | Chico's FAS Inc | CHS | |||||||
| Average Collection Period | 15.07 | days | Collective Brands Inc | PSS | ||||||
| Fixed Asset Turnover | 5.76 | Dress Barn Inc. | DBRN | |||||||
| Total Asset Turnover | 1.90 | Foot Locker, Inc | FL | |||||||
| Accounts Payable Turnover | 6.43 | Gap Inc | GPS | |||||||
| Guess? Inc | GES | |||||||||
| Profitability | J. Crew Group Inc | JCG | ||||||||
| Gross Profit Margin | 38.99% | Limited Brands Inc | LTD | |||||||
| Operating Profit Margin | 6.24% | Nordstrom, Inc. | JWN | |||||||
| Net Profit Margin | 3.77% | Pacific Sunwear of California Inc | PSUN | |||||||
| Return on Equity | 13.11% | Ross Stores Inc | ROST | |||||||
| Return on Assets | 7.17% | The Buckle Inc | BKE | |||||||
| Quality of Income | 0.07 | The Men's Warehouse Inc | MW | |||||||
| 0.72 | Urban Outfitters Inc | URBN | ||||||||
| Leverage | Wet Seal Inc. | WTSLA | ||||||||
| Times Interest Earned | 16.33 | |||||||||
| Interest Coverage Ratio | 16.39 | |||||||||
| Total Debt/Total Equity | 1.08 | |||||||||
| Total Assets/Total Equity | 1.92 | |||||||||
| Dividends | ||||||||||
| Dividend Payout | 19.61% | |||||||||
| Dividend Yield | 2.22% | |||||||||
| Other | ||||||||||
| Advertising-to-Sales | 2.39% | |||||||||
| Sales Growth | 2.39% | |||||||||
| Capital Acquisitions Ratio | 1.93 | |||||||||
| Price/Earnings | 6.81 | |||||||||
AEO Balance Sheets
| AMERICAN EAGLE OUTFITTERS, INC. | CP8-3 | |||||||||
| CONSOLIDATED BALANCE SHEETS | Home | |||||||||
| January 31, | February 2, | |||||||||
| (in thousands, except per share amounts) | 2009 | 2008 | ||||||||
| ASSETS | ||||||||||
| Current assets: | ||||||||||
| Cash and cash equivalents | $ 473,342 | $ 116,061 | ||||||||
| Short-term investments | 10,511 | 503,878 | ||||||||
| Merchandise inventory | 294,928 | 286,485 | ||||||||
| Accounts and note receivable | 41,471 | 31,920 | ||||||||
| Prepaid expenses and other | 59,660 | 35,486 | ||||||||
| Deferred income taxes | 45,447 | 47,004 | ||||||||
| Total current assets | 925,359 | 1,020,834 | ||||||||
| Property and equipment, at cost, net of accumulated depreciation and amortization | 740,240 | 625,568 | ||||||||
| Goodwill | 10,706 | 11,479 | ||||||||
| Long-term investments | 251,007 | 165,810 | ||||||||
| Non-current deferred income taxes | 15,001 | 24,238 | ||||||||
| Other assets, net | 21,363 | 19,751 | ||||||||
| Total assets | $ 1,963,676 | $ 1,867,680 | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
| Current liabilities: | ||||||||||
| Accounts payable | $ 152,068 | $ 157,928 | ||||||||
| Notes payable | $ 75,000 | $ - | ||||||||
| Accrued compensation and payroll taxes | 29,417 | 49,494 | ||||||||
| Accrued rent | 64,695 | 62,161 | ||||||||
| Accrued income and other taxes | 6,259 | 22,803 | ||||||||
| Unredeemed stored value cards and gift certificates | 42,299 | 54,554 | ||||||||
| Current portion of deferred lease credits | 13,726 | 12,953 | ||||||||
| Other liabilities and accrued expenses | 18,299 | 16,285 | ||||||||
| Total current liabilities | 401,763 | 376,178 | ||||||||
| Non-current liabilities: | ||||||||||
| Deferred lease credits | 88,314 | 70,355 | ||||||||
| Non-current accrued income taxes | 39,898 | 44,837 | ||||||||
| Other non-current liabilities | 24,670 | 35,846 | ||||||||
| Total non-current liabilities | 152,882 | 151,038 | ||||||||
| Commitments and contingencies | - | - | ||||||||
| Stockholders’ equity | ||||||||||
| Preferred stock, $0.01 par value; 5,000 shares authorized; none issued and outstanding | - | - | ||||||||
| Common stock, $0.01 par value; 600,000 shared authorized; 249,328 and 248,763 shares | ||||||||||
| share issued; 205,281 and 204,480 shares outstanding , respectively | 2,485 | 2,481 | ||||||||
| Contributed capital | 513,574 | 493,395 | ||||||||
| Accumulated other comprehensive (loss) income | (14,389) | 35,485 | ||||||||
| Retained earnings | 1,694,161 | 1,601,784 | ||||||||
| Treasury stock, 43,248 and 43,596 shares, repectively, at cost | (786,800) | (792,681) | ||||||||
| Total stockholders' equity | 1,409,031 | 1,340,464 | ||||||||
| Total liabilities and stockholders’ equity | $ 1,963,676 | $ 1,867,680 | ||||||||
AEO Statement of Operations
| AMERICAN EAGLE OUTFITTERS, INC. | CP8-3 | ||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | Home | ||||||||
| For the Years Ended | |||||||||
| January 1, | February 2, | February 3, | |||||||
| (In thousands, except per share amounts) | 2009 | 2008 | 2007 | ||||||
| Net sales | $ 2,988,866 | $ 3,055,419 | $ 2,794,409 | ||||||
| Cost of sales, including certain buying, occupancy and | |||||||||
| warehousing expenses | 1,814,765 | 1,632,281 | 1,453,980 | ||||||
| Gross profit | 1,174,101 | 1,423,138 | 1,340,429 | ||||||
| Selling, general and administrative expenses | 740,742 | 715,180 | 665,606 | ||||||
| Depreciation and amortization expense | 131,219 | 109,203 | 88,033 | ||||||
| Operating income | 302,140 | 598,755 | 586,790 | ||||||
| Other income, net | 17,790 | 37,626 | 42,277 | ||||||
| Other-than-temporary impairment charge | 22,889 | - | - | ||||||
| Income before income taxes | 297,041 | 636,381 | 629,067 | ||||||
| Provision for income taxes | 117,980 | 236,362 | 241,708 | ||||||
| Net income | $ 179,061 | $ 400,019 | $ 387,359 | ||||||
| Basic income per common share | $ 0.87 | $ 1.85 | $ 1.74 | ||||||
| Diluted income per common share | $ 0.86 | $ 1.82 | $ 1.70 | ||||||
| Weighted average common shares outstanding - basic | 205,169 | 216,119 | 222,662 | ||||||
| Weighted average common shares outstanding - diluted | 207,582 | 220,280 | 228,384 | ||||||
AEO Statement of Income
| AMERICAN EAGLE OUTFITTERS, INC. | CP8-3 | ||||||||
| CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | Home | ||||||||
| For the Years Ended | |||||||||
| January 1, | February 2, | February 3, | |||||||
| (In thousands) | 2009 | 2008 | 2007 | ||||||
| Net income | $ 179,061 | $ 400,019 | $ 387,359 | ||||||
| Other comprehensive (loss) income: | |||||||||
| Temporary impairment related to ivestment securities, net of tax | (22,795) | - | - | ||||||
| Reclassification adjustment for OTTI charges realized in net income | |||||||||
| related to ARS | 751 | ||||||||
| Reclassification adjustment for losses realized in net income due to | |||||||||
| the sale of available-for-sale securities, net of tax | 197 | 242 | 356 | ||||||
| Unrealized (loss) gain on investments, net of tax | (378) | 947 | (191) | ||||||
| Reclassification adjustment for gain realized in net income realted to the | |||||||||
| transfer of investment securities from available-for-sale classification | |||||||||
| to trading classification, net of tax | - | - | (177) | ||||||
| Foreign currency translation adjustment | (27,649) | 12,582 | (1,180) | ||||||
| Reclassification adjustment for foreign currenty loss reasinzed in net | |||||||||
| income realted to the disposition of National Logistics Services | - | - | 878 | ||||||
| Other comprehensive (loss) income | (49,874) | 13,771 | (314) | ||||||
| Comprehensive income | $ 129,187 | $ 413,790 | $ 387,045 | ||||||
AEO Stmts of Stockholders' Eq
| AMERICAN EAGLE OUTFITTERS, INC. | CP8-3 | ||||||||||||
| CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | Home | ||||||||||||
| Accumulated | |||||||||||||
| Shares | Deferred | Other | |||||||||||
| Outstanding | Common | Contributed | Retained | Treasury | Compensation | Comprehensive | Stockholders’ | ||||||
| (in thousands, except per share amounts) | (1) | Stock | Capital | Earnings | Stock (2) | Expense | Income (loss) | Equity | |||||
| Balance at January 31, 2006 | 221,897 | $ 2,416 | $ 369,807 | $ 978,855 | $ (216,513) | $ (1,041) | $ 22,028 | $ 1,155,552 | |||||
| Stock awards | 4,556 | 45 | 83,615 | - | - | 1,041 | - | 84,701 | |||||
| Repurchase of common stock as part of publicly | |||||||||||||
| announced programs | (5,250) | - | - | (146,485) | - | - | (146,485) | ||||||
| Repurchase of common stock from employees | (443) | - | - | - | (7,635) | - | - | (7,635) | |||||
| Cash paid for fractional shares in three-for-two | - | - | |||||||||||
| stock split | (4) | - | (113) | - | - | - | - | (113) | |||||
| Reissuance of treasury stock | 528 | - | 109 | (2,348) | 8,007 | - | - | 5,768 | |||||
| Net income | - | - | - | 387,359 | - | - | - | 387,359 | |||||
| Other comprehensive loss, net of tax | - | - | - | - | - | (314) | (314) | ||||||
| Cash dividends ($0.28 per share) | - | - | - | (61,521) | - | - | - | (61,521) | |||||
| Balance at February 3, 2007 | 221,284 | 2,461 | 453,418 | 1,302,345 | (362,626) | - | 21,714 | 1,417,312 | |||||
| Adoption of FIN 48 | - | - | - | (13,304) | - | (13,304) | |||||||
| Balance at February 4, 2007 | 221,284 | 2,461 | 453,418 | 1,289,041 | (362,626) | - | 21,714 | 1,404,008 | |||||
| Stock awards | 1,092 | 20 | 39,977 | - | - | - | - | 39,997 | |||||
| Repurchase of common stock as part | |||||||||||||
| of publicly announced programs | (18,750) | - | - | - | (438,291) | - | - | (438,291) | |||||
| Repurchase of common stock from employees | (415) | - | - | - | (12,310) | - | - | (12,310) | |||||
| Reissuance of treasury stock | 1,269 | - | - | (6,480) | 20,546 | - | - | 14,066 | |||||
| Net income | - | - | - | 400,019 | - | - | 400,019 | ||||||
| Other comprehensive income, net of tax | - | - | - | - | - | - | 13,771 | 13,771 | |||||
| Cash dividends ($0.98 per share) | - | - | - | (80,796) | - | - | - | (80,796) | |||||
| Balance at February 2, 2008 | 204,480 | 2,481 | 493,395 | 1,601,784 | (792,681) | - | 35,485 | 1,340,464 | |||||
| Stock awards | 453 | 4 | 20,179 | 420 | - | - | - | 20,603 | |||||
| Repurchase of common stock from employees | (164) | - | - | - | (3,432) | - | - | (3,432) | |||||
| Reissuance of treasury stock | 512 | - | - | (4,710) | 9,313 | - | - | 4,603 | |||||
| Net income | - | - | - | 179,061 | - | - | - | 179,061 | |||||
| Other comprehensive loss, net of tax | - | - | - | - | - | - | (49,874) | (49,874) | |||||
| Cash dividends ($0.40 per share) | - | - | - | (82,394) | - | - | - | (82,394) | |||||
| Balance at January 31, 2009 | $ 205,281 | $ 2,485 | $ 513,574 | $ 1,694,161 | $ (786,800) | $ - | $ (14,389) | $ 1,409,031 | |||||
| Note 1 | 600,000 authorized, 249,328 issued and 205,281 outstanding (excluding 799 shares of non-vested restricted stock), $0.01 par value common stock at January 31, 2009; 600,000 authorized, 248,763 issued and 204,480 outstanding (excluding 687 shares of non-ves | ||||||||||||
| Note2 | 43,248 shares 43,596 shares and 25,699 shares at January 31, 2009, February 2, 2008, and February 3, 2007, respectively. During Fiscal 2008 and Fiscal 2007, 512 shares and 1,269 shares, respectively, were reissued from treasury stock for the issuance of | ||||||||||||
AEO Statments of Cash Flow
| AMERICAN EAGLE OUTFITTERS, INC. | CP8-3 | |||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | Home | |||||
| For the Years Ended | ||||||
| January 31, | February 2, | February 3, | ||||
| (In thousands) | 2009 | 2008 | 2007 | |||
| Operating activities: | ||||||
| Net income | $ 179,061 | $ 400,019 | $ 387,359 | |||
| Adjustments to reconcile income to net cash provided by operating activities: | ||||||
| Depreciation and amortization | 133,141 | 110,753 | 89,698 | |||
| Stock-based compensation | 20,296 | 33,670 | 36,556 | |||
| Provision for deferred income taxes | 24,469 | (8,147) | (27,572) | |||
| Tax benefit from share-based payments | 1,121 | 7,260 | 25,465 | |||
| Excess tax benefit from share-based payments | (693) | (6,156) | (19,541) | |||
| Foreign currency transaction (gain) loss | (1,141) | 1,221 | 687 | |||
| Loss on impairment of assets | 6,713 | 592 | - | |||
| Other-than-temporary impairment charge | 22,889 | - | - | |||
| Proceeds from sale of trading securities | - | - | 183,968 | |||
| Changes in assets and liabilities: | ||||||
| Merchandise inventory | (13,735) | (19,074) | (53,527) | |||
| Accounts and note receivable | (10,094) | (5,660) | 7,448 | |||
| Prepaid expenses and other | (24,781) | (1,334) | (4,204) | |||
| Other assets, net | 390 | (3,242) | (5,357) | |||
| Accounts payable | (3,053) | (15,559) | 32,345 | |||
| Unredeemed gift cards and gift certificates | (11,392) | (699) | 11,623 | |||
| Deferred lease credits | 18,887 | 4,640 | 7,791 | |||
| Accrued income and other taxes | (20,697) | (31,416) | 43,482 | |||
| Accrued liabilities | (19,188) | (2,598) | 33,047 | |||
| Total adjustments | 123,132 | 64,251 | 361,909 | |||
| Net cash provided by operating activities | 302,193 | 464,270 | 749,268 | |||
| Investing activities: | ||||||
| Capital expenditures | (265,335) | (250,407) | (225,939) | |||
| Proceeds from sale of assets | - | - | 12,345 | |||
| Purchase of available-for-sale securities | (48,655) | (1,772,653) | (1,353,339) | |||
| Sale of available-for-sale securities | 393,559 | 2,126,891 | 915,952 | |||
| Other investing activities | (1,180) | (1,170) | (140) | |||
| Net cash provided by (used for) investing activities | 78,389 | 102,661 | (651,121) | |||
| Financing activities: | ||||||
| Payments on note payable and capital leases | (2,177) | (1,912) | (3,020) | |||
| Proceeds from issuance of note payable | 75,000 | - | 2,025 | |||
| Repurchase of common stock as part of publicly announced programs | - | (438,291) | (146,485) | |||
| Repurchase of common stock from employees | (3,432) | (12,310) | (7,635) | |||
| Cash paid for fractional shares in connection with three-for-two stock split | - | - | (113) | |||
| Net proceeds from stock options exercised | 3,799 | 13,183 | 28,447 | |||
| Excess tax benefit from share-based payments | 693 | 6,156 | 19,541 | |||
| Cash dividends paid | (82,394) | (80,796) | (61,521) | |||
| Net cash used for financing activities | (8,511) | (513,970) | (168,761) | |||
| Effect of exchange rates on cash | (14,790) | 3,363 | (178) | |||
| Net (increase) decrease in cash and cash equivalents | 357,281 | 56,324 | (70,792) | |||
| Cash and cash equivalents - beginning of period | 116,061 | 59,737 | 130,529 | |||
| Cash and cash equivalents - end of period | $ 473,342 | $ 116,061 | $ 59,737 | |||
Urban Balance Sheets
| URBAN OUTFITTERS, INC. | CP8-3 | |||||
| Consolidated Balance Sheets | Home | |||||
| (in thousands, except share and per share data) | ||||||
| January 31, | ||||||
| 2009 | 2008 | |||||
| ASSETS | ||||||
| Current Assets: | ||||||
| Cash and cash equivalents | $ 316,035 | $ 49,912 | ||||
| Marketable securities | 49,948 | 141,883 | ||||
| Accounts receivable, net of allowance for doubtful accounts of $1,229 | ||||||
| and $966, respectively | 36,390 | 14,324 | ||||
| Inventories | 169,698 | 140,377 | ||||
| Prepaid expenses and other current assets | 46,412 | 33,993 | ||||
| Deferred taxes | 5,919 | 4,694 | ||||
| Total current assets | 624,402 | 385,183 | ||||
| Property and equipment, net | 505,407 | 299,291 | ||||
| Marketable securities | 155,226 | 64,748 | ||||
| Deferred income taxes and other assets | 43,974 | 19,983 | ||||
| Total Assets | $ 1,329,009 | $ 769,205 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
| Current Liabilities: | ||||||
| Accounts payable | 62,955 | 41,291 | ||||
| Accrued compensation | 11,975 | 12,673 | ||||
| Accrued expenses and other current liabilities | 66,220 | 79,544 | ||||
| Total current liabilities | 141,150 | 133,508 | ||||
| Deferred rent and other liabilities | 134,084 | 74,817 | ||||
| Total Liabilities | 275,234 | 208,325 | ||||
| Commitments and contingencies (see Note 11) | ||||||
| Shareholders' equity: | ||||||
| Preferred shares; $.0001 par value, 10,000,000 shares authorized, | ||||||
| none issued | - | - | ||||
| Common shares; $.0001 par value, 200,000,000 shares authorized, | ||||||
| 167,712,088 and 166,104,615 issued and outstanding respectively | 17 | 16 | ||||
| Additional paid-in capital | 170,166 | 134,146 | ||||
| Retained earnings | 901,339 | 426,190 | ||||
| Accumulated other comprehensive (loss) income | (17,747) | 528 | ||||
| Total Shareholders’ Equity | 1,053,775 | 560,880 | ||||
| Total Liabilities and Shareholders' Equity | $ 1,329,009 | $ 769,205 | ||||
Urban Income Statements
| URBAN OUTFITTERS, INC. | CP8-3 | |||||
| Consolidated Statements of Income | Home | |||||
| (in thousands, except share and per share data) | ||||||
| Fiscal Year Ended January 31, | ||||||
| 2009 | 2008 | 2007 | ||||
| Net sales | $ 1,834,618 | $ 1,507,724 | $ 1,224,717 | |||
| Cost of sales, including certain buying, distribution | ||||||
| and occupancy costs | 1,121,140 | 930,952 | 772,796 | |||
| Gross profit | 713,478 | 576,772 | 451,921 | |||
| Selling, general and administrative expenses | 414,043 | 351,827 | 287,932 | |||
| Income from operations | 299,435 | 224,945 | 163,989 | |||
| Interest income | 11,504 | 9,390 | 6,531 | |||
| Other income | 694 | 575 | 353 | |||
| Other expenses | (2,143) | (515) | (715) | |||
| Income before income tax expense | 309,490 | 234,395 | 170,158 | |||
| Income tax expense | 110,126 | 74,164 | 53,952 | |||
| Net income | $ 199,364 | $ 160,231 | $ 116,206 | |||
| Net income per common share: | ||||||
| Basic | $ 1.20 | $ 0.97 | $ 0.71 | |||
| Diluted | $ 1.17 | $ 0.94 | $ 0.69 | |||
| Weighted average common shares outstanding: | ||||||
| Basic | 166,793,062 | 165,305,207 | 164,679,786 | |||
| Diluted | 170,860,605 | 169,640,585 | 168,652,005 | |||
Urban Stmts Stockholders' Eq
| URBAN OUTFITTERS, INC. | CP8-3 | |||||||||
| Consolidated Statements of Shareholders' Equity | Home | |||||||||
| (in thousands, except share data) | ||||||||||
| Accumulated | ||||||||||
| Common Shares | Additional | Other | ||||||||
| Comprehensive | Number of | Par | Paid-in | Unearned | Retained | Comprehensive | ||||
| Income | Shares | Value | Capital | Compensation | Earnings | Income (loss) | Total | |||
| Balances as of February 1, 2006 | 164,831,477 | $ 16 | $ 138,050 | $ (3,905) | $ 426,190 | $ 528 | $ 560,880 | |||
| Net Income | $ 116,206 | - | - | - | - | 116,206 | - | 116,206 | ||
| Foreign currency translation | 3,614 | - | - | - | - | - | 3,614 | 3,614 | ||
| Unrealized losses on marketable securities, | ||||||||||
| net of tax | 142 | - | - | - | - | - | 142 | 142 | ||
| Comprehensive income | $ 119,962 | |||||||||
| Share-based compensation | - | - | 3,497 | - | - | 3,497 | ||||
| Unearned compensation reclass | - | - | (3,905) | 3,905 | - | - | - | |||
| Exercise of stock options | 1,375,986 | 1 | 6,350 | - | - | - | 6,351 | |||
| Tax effect of share exercises | - | 5,394 | 5,394 | |||||||
| Share Repurchase | (1,220,000) | - | (20,801) | - | - | - | (20,801) | |||
| Balances as of January 31, 2007 | 164,987,463 | 17 | 128,586 | - | 542,396 | 4,284 | 675,283 | |||
| Net income | 160,231 | - | - | - | - | 160,231 | - | 160,231 | ||
| Foreign currency translation | 703 | - | - | - | - | - | 703 | 703 | ||
| FIN48 adjustment | - | (652) | (652) | |||||||
| Unrealized gains on marketable securities, | ||||||||||
| net of tax | 2,248 | - | - | - | - | - | 2,248 | 2,248 | ||
| Comprehensive income | $ 163,182 | |||||||||
| Share-based compensation | - | - | 3,277 | - | - | - | 3,277 | |||
| Exercise of stock options | 1,117,152 | - | 5,000 | - | - | - | 5,000 | |||
| Tax effect of share exercises | - | - | 7,341 | - | - | - | 7,341 | |||
| Balances as of January 31, 2008 | 166,104,615 | 17 | 144,204 | - | 701,975 | 7,235 | 853,431 | |||
| Net income | 199,364 | - | - | - | - | 199,364 | - | 199,364 | ||
| Foreign currency translation | (19,866) | - | - | - | - | - | (19,866) | (19,866) | ||
| Unrealized losses on marketable securities, | ||||||||||
| net of tax | (5,116) | - | - | - | - | - | (5,116) | (5,116) | ||
| Comprehensive income | $ 174,382 | |||||||||
| Share-based compensation | - | - | 3,637 | - | - | - | 3,637 | |||
| Exercise of stock options | 1,607,473 | - | 8,891 | - | - | - | 8,891 | |||
| Tax effect of share exercises | - | - | 13,434 | - | - | - | 13,434 | |||
| Balances as of January 31, 2009 | 167,712,088 | $ 17 | $ 170,166 | $ - | $ 901,339 | $ (17,747) | $ 1,053,775 | |||
Urban Stmts of Cash Flow
| URBAN OUTFITTERS, INC. | CP8-3 | ||||
| Consolidated Statements of Cash Flows | Home | ||||
| (in thousands) | |||||
| Fiscal Year Ended January 31, | |||||
| 2009 | 2008 | 2007 | |||
| Cash flows from operating activities: | |||||
| Net income | $ 199,364 | $ 160,231 | $ 116,206 | ||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | 81,949 | 70,017 | 55,713 | ||
| Provision for deferred income taxes | (9,351) | (2,782) | (4,959) | ||
| Tax benefit of stock option exercises | (13,434) | (7,341) | (5,394) | ||
| Share-based compensation expense | 3,637 | 3,277 | 3,497 | ||
| Loss on disposition of property and equipment, net | 61 | 317 | 1,393 | ||
| Changes in assets and liabilities: | |||||
| Receivables | (10,726) | (5,462) | (6,371) | ||
| Inventories | (272) | (17,430) | (13,416) | ||
| Prepaid expenses and other assets | 9,210 | (22,441) | 6,848 | ||
| Accounts payable, accrued expenses and other liabilities | (8,868) | 75,967 | 33,600 | ||
| Net cash provided by operating activities | 251,570 | 254,353 | 187,117 | ||
| Cash flows from investing activities: | |||||
| Cash paid for property and equipment | (112,553) | (115,370) | (212,029) | ||
| Cash paid for marketable securities | (809,039) | (293,633) | (182,653) | ||
| Sales and maturities of marketable securities | 864,685 | 220,101 | 193,274 | ||
| Net cash used in investing activities | (56,907) | (188,902) | (201,408) | ||
| Cash flows from financing activities: | |||||
| Exercise of stock options | 8,891 | 5,000 | 6,351 | ||
| Excess tax benefit of stock options exercises | 13,434 | 7,341 | 5,394 | ||
| Share repurchases | - | - | (20,801) | ||
| Net cash provided by (used in) financing activities | 22,325 | 12,341 | (9,056) | ||
| Effect of exchange rate changes on cash and cash equivalents | (6,224) | 212 | 702 | ||
| Increase (decrease) in cash and cash equivalents | 210,764 | 78,004 | (22,645) | ||
| Cash and cash equivalents at beginning of period | 105,271 | 27,267 | 49,912 | ||
| Cash and cash equivalents at end of period | $ 316,035 | $ 105,271 | $ 27,267 | ||
| Supplemental cash flow information: | |||||
| Cash paid during the year for: | |||||
| Income taxes | $ 115,040 | $ 70,765 | $ 52,535 | ||
| Non-cash investing activities - Accrued capital expenditures | $ 6,561 | $ 6,645 | $ 14,618 | ||