Using All Financial Statements

Hard Test

Hard Test

There are no multiple choice questions. This section focuses on reading real companies’ financial statements.
1. Answer the following questions using the 4 financial statements below for Intel Company for the most current year, 2010
A. How much does the Company owe for operating costs?
Answer

Balance Sheet: “Owe”

Accounts Payable 2,290 for inventory and repeat expenses (to suppliers)

Accrued Comp. & Benefits 2,888 related to employees

Accrued Advertising 1,007 for advertising expenses

Other Accrued Liabilities 2,482 for other operating expenses

Total 8,667

B. How much is owed banks and financing institutions that is payable within the next year?

Answer

Balance Sheet: “Owe”
Short-term Debt 38

C. What is the amount of cash dividends declared to owners during the current year?

Answer

Statement of Stockholders’ Equity, to owners, reduces retained earnings

Cash Dividends Declared 3,503

Dividends declared is reported on the statement of stockholder’s equity
Cash paid for dividends is reported on the cash flow statement.

D. How much cash did the company spend to acquire its own stock during the year?

Answer

Cash Flow Statement: “How much cash..” Financing section
Repurchase of common stock 1,736

E. How much do customers owe the company, that is expected to be collected, to date?

Answer

Balance Sheet: “To Date”
Accounts receivable, net… 2,867

F. How much cash does the company have in the bank or invested for less than 90 days with no interest rate risk?
Answer

Balance sheet: “Have”

Cash and cash equivalents 5,498

Do not include short-term investments;
Short-term investments have risk.

G. How much was incurred to run the day to day operations of the business during the current year?

Answer

Income Statement: “Incurred”; expense

Total Operating Expenses 12,903

H. How much has been contributed by stockholders to date?

Answer

Balance Sheet: “To Date”

Common Stock
and Capital in Excess of Par: 16,178

I. How much total cash was paid to stockholders for dividends during the current year?

Answer

Cash Flow Statement: “How much cash..”
Financing section

Payment of Dividends to Stockholder 3,503

J. How much does the company have in assets that are held for sale to customers?

Answer

Balance Sheet: “Have”

Inventories 3,757

K. What is the company’s profit or loss less dividends paid cumulative to date?

Answer

Balance Sheet: “To Date”

Retained Earnings 32,919

L. How much must be paid to the federal government for earnings during the current year?

Answer

Income Statement: Earnings; current year

Provision for taxes 4,581

M. What was the total price of goods provided to customers during the current year?

Answer

Income statement: Sold, Current Year; price is what customers pay

Net Revenue 43,623

N. What is the cost of the products that were sold to customers during the current year?

Answer

Income statement:
Cost during the current year is an expense

Cost of sales 15,132

O. How much has been paid for services not yet provided to the company, to date?

Answer

Balance Sheet: To Date; future benefit is an asset

Not specified: no line item for prepaid expenses
(included in other current assets and the amount cannot be determined)

P. How much cash was paid to repay long-term debt during the current year?

Answer

Cash Flow statement: “How much cash…”
Financing section

Repayment of debt 157

Q. How much cash was used to buy and sell total long term assets, net, during the current year?

Answer

Cash Flow statement: “How much cash”
Investing section

Net cash used for investing activities 10,539

R. How much did the company earn for each share of common stock outstanding during the current year?

Answer

Income Statement: “Earn”

Basic earnings per share $2.06
Diluted earnings per share $2.01

INTEL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME

Open to View Financial Statement







Three Years Ended
December 25, 2010

(In Millions, Except
Per Share Amounts)

2010

2009

2008

Net revenue

$

43,623

$

35,127

$

37,586

Cost of sales

15,132

15,566

16,742

Gross margin

28,491

19,561

20,844

Research and development

6,576

5,653

5,722

Marketing, general and administrative

6,309

7,931

5,452

Restructuring and asset impairment charges

231

710

Amortization of acquisition-related intangibles

18

35

6

Operating expenses

12,903

13,850

11,890

Operating income

15,588

5,711

8,954

Gains (losses) on equity method investments, net

117

(147

)

(1,380

)

Gains (losses) on other equity investments, net

231

(23

)

(376

)

In Interest and other, net

109

163

488

In Income before taxes

16,045

5,704

7,686

Provision for taxes

4,581

1,335

2,394

Net income

$

11,464

$

4,369

$

5,292

Basic earnings per common share

$

2.06

$

0.79

$

0.93

Diluted earnings per common share

$

2.01

$

0.77

$

0.92

See accompanying notes.

INTEL CORPORATION
CONSOLIDATED BALANCE SHEETS

Open to View Financial Statement





December 25, 2010 and December 26, 2009

(In Millions, Except Par Value)

2010

2009

Assets

Current assets:

Cash and cash equivalents

5,498

$

3,987

Short-term investments

11,294

5,285

Trading assets

5,093

4,648

Accounts receivable, net of allowance for doubtful accounts of $28 ($19 in 2009)

2,867

2,273

Inventories

3,757

2,935

Deferred tax assets

1,488

1,216

Other current assets

1,614

813

Total current assets

31,611

21,157

Property, plant and equipment, net

17,899

17,225

Marketable equity securities

1,008

773

Other long-term investments

3,026

4,179

Goodwill

4,531

4,421

Other long-term assets

5,111

5,340

Total assets

$

63,186

$

53,095

Liabilities and stockholders’ equity

Current liabilities:

Short-term debt

$

38

$

172

Accounts payable

2,290

1,883

Accrued compensation and benefits

2,888

2,448

Accrued
advertising

1,007

773

Deferred income on shipments to distributors

622

593

Other accrued liabilities

2,482

1,722

Total current liabilities

9,327

7,591

Long-term income taxes payable

190

193

Long-term debt

2,077

2,049

Long-term deferred tax liabilities

926

555

Other long-term liabilities

1,236

1,003

Commitments and contingencies (Notes 23 and 29)

Stockholders’ equity:

Deferred stock, $0.001 par value, 50 shares authorized; none issued

Common stock, $0.001 par value, 10,000 shares authorized; 5,581 issued and 5,511
outstanding (5,523 issued and outstanding in 2009) and capital in excess of par value

16,178

14,993

Accumulated other comprehensive income (loss)

333

393

Retained earnings

32,919

26,318

Total stockholders’ equity

49,430

41,704

Total liabilities and stockholders’ equity

$

63,186

$

53,095

See accompanying notes.

INTEL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS

Open to View Financial Statement

Three Years Ended December 25, 2010

(In Millions)

2010

2009

2008

Cash and cash equivalents, beginning of year

$

3,987

$

3,350

$

7,307

Cash flows provided by (used for) operating activities:

Net income

11,464

4,369

5,292

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

4,398

4,744

4,360

Share-based compensation

917

889

851

Restructuring, asset impairment, and net loss on retirement of assets

67

368

795

Excess tax benefit from share-based payment arrangements

(65

)

(9

)

(30

)

Amortization of intangibles

240

308

256

( (Gains) losses on equity method investments, net

(117

)

147

1,380

(Gains) losses on other equity investments, net

(231

)

23

376

(Gains) losses on divestitures

(59

)

Deferred taxes

(46

)

271

(790

)

Changes in assets and liabilities:

Trading assets

299

193

Accounts receivable

(584

)

(535

)

260

Inventories

(806

)

796

(395

)

Accounts payable

407

(506

)

29

Accrued compensation and benefits

161

247

(569

)

Income taxes payable and receivable

53

110

(834

)

Other assets and liabilities

834

(351

)

(189

)

Total adjustments

5,228

6,801

5,634

Net cash provided by operating activities

16,692

11,170

10,926

Cash flows provided by (used for) investing activities:

Additions to property, plant and equipment

(5,207

)

(4,515

)

(5,197

)

Acquisitions, net of cash acquired

(218

)

(853

)

(16

)

Purchases of available-for-sale investments

(17,675

)

(8,655

)

(6,479

)

Maturities and sales of available-for-sale investments

13,133

7,756

7,993

Purchases of trading assets

(8,944

)

(4,186

)

(2,676

)

Maturities and sales of trading assets

8,846

2,543

1,766

rigination of loans receivable

(498

)

(343

)

Investments in non-marketable equity investments

(393

)

(250

)

(1,691

)

Return of equity method investments

199

449

316

Proceeds from divestitures

85

Other investing

218

89

34

Net cash used for investing activities

(10,539

)

(7,965

)

(5,865

)

Cash flows provided by (used for) financing activities:

Increase ort-term debt, net

23

(87

)

(40

)

Proceeds from government grants

79

182

Excess tax benefit from share-based payment arrangements

65

9

30

Is Issuance of long-term debt

1,980

Repayment of debt

(157

)

Proceeds from sales of shares through employee equity incentive plans

587

400

1,105

Repurchase of common stock

(1,736

)

(1,762

)

(7,195

)

Payment of dividends to stockholders

(3,503

)

(3,108

)

(3,100

)

Net cash used for financing activities

(4,642

)

(2,568

)

(9,018

)

Net increase (decrease) in cash and cash equivalents

1,511

637

(3,957

)

Cash and cash equivalents, end of year

$

5,498

$

3,987

$

3,350

INTEL CORPORATION
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Open to View Financial Statement

Common Stock

and Capital

Accumulated

in Excess of Par Value

Other

Years Ended December 25, 2010

Number of

Comprehensive

Retained

(In Millions, Except Per Share Amounts)

Shares

Amount

Income (Loss)

Earnings

Total

Balance as of December 26, 2009

5,523

14,993

393

26,318

41,704

Components of comprehensive income, net of tax:

Net income

11,464

11,464

Otther comprehensive income (loss)

(60

)

(60

)

Total comprehensive income

11,404

Proceeds from sales of shares through employee equity incentive plans, net excess tax benefit,
and other

68

644

644

Share-based compensation

917

917

Repurchase of common stock

(80

)

(376

)

(1,360

)

(1,736

)

Cash dividends declared ($0.63 per common share)

(3,503

)

(3,503

)

Balance as of December 25, 2010

5,511

$

16,178

$

333

$

32,919

$

49,430

2. Answer the following questions using the 4 financial statements below for Walt Disney Company for the most current year, 2010

A. How much cash was paid for dividends during the current year?

Answer

Cash Flow Statement:
“How much cash…” Financing section

Dividends 653

B. How much has the company collected from customers prior to providing the service, to date?

Answer

Balance Sheet: “To Date” (owe the customer)
Unearned royalties and other advances 2,541

C. How much has been paid to acquire other companies, over and above the net cost of the assets purchased, to date?

Answer

Balance Sheet: To Date
Goodwill 24,100

D. How much cash has been prepaid (or invested in) for film and television costs to date?

Answer

Balance Sheet: “To Date”

Current: Television Costs 678
(prepaid)

Noncurrent: Film and Television Costs 4,773
(invested long-term to generate revenues)

Total 5,451

E. How much cash did the company spend to acquire its own stock during the year?

Answer

Cash Flow Statement: “How much cash..”
Financing section

Repurchases of common stock 2,669

F. How much was incurred to run the normal day to day operations of the business during the current year?

Answer

Income Statement: “Incurred”
Costs and Expenses 31,337

Restructuring and impairment are not expected costs of operating the day to day business.

G. How much is owed for debt that is payable within the next year?

Answer

Balance Sheet: “Owe”
Current portion of borrowings 2,350

H. How much has been contributed by stockholders to date?

Answer

Balance Sheet: “To Date”
Common Stock 28,736

I. How much cash does the company have in the bank or invested for less than 90 days with no interest rate risk, to date?
Answer

Balance sheet: “Have”
Cash and cash equivalents 2,722

J. How much does the company have in assets that are held for sale to customers, to date?

Answer

Balance Sheet: “Have”
Inventories 1,442

K. How much must be paid to the federal government for earnings during the current year?

Answer

Income Statement: Earnings; current year
Income Taxes 2,314

L. What was the total price of goods provided to customers during the current year?

Answer

Income Statement: current year; price to customers is revenue
Revenues 38,063

M. How much cash was paid to repay long term debt during the current year?

Answer

Cash Flow Statement: “How much cash..”
Financing section

Reduction of borrowings 1,371

N. How much do customers owe the company that is expected to be collected, to date?

Answer

Balance Sheet: “To Date”

Receivables 5,784

O. How much cash was used to acquire other companies in the current year?

Answer

Cash Flow statement: “How much cash…” Investing section

Acquisitions 2,493

P. How much does the Company owe for inventory and operating expenses, to date?

Answer

Balance Sheet: “Owe”

Accounts payable and other accrued liabilities 6,109

Q. How much did the company earn in total for the current year?

Answer

Income Statement: “Earn”; current year
Net Income, attributable to Walt Disney Company 3,963

R. What is the company’s profit or loss less dividends paid cumulative to date?

Open to View Financial Statement

Balance Sheet: “To Date”
Retained Earnings 34,327

S. How much does the company have in physical assets, net of the cost to use the assets, used long-term to produce revenues, to date?
Answer
Balance Sheet:  “Have” 

Parks, resorts and other property                    32,875
 - Accumulated Depreciation                           (18,373)
      Net depreciable assets                              14,502
Projects in Progress                                         2,180
Land                                                                 1,124
            Total, net                                              17,806 

Note:  Some of the film & television costs could be physical assets

T. How much does the company own of its own stock, to date (in dollars)?

Answer

Balance Sheet: “To Date”
Treasury Stock 23,663

U. What is the cost of the products that were sold to customers during the current year?

Answer

Income Statement: Cost to the company is an expense; current year
No line item, not specifically stated. Disney views themselves as a service company.

This is included in operating expenses; costs and expenses

V. How much cash was used to purchase parks, resorts, and other property during the current year?

Answer

Cash Flow Statement:
“How much cash…”
Investing section

Investments in parks, resorts,
and other property 2,110

Walt Disney Company

CONSOLIDATED STATEMENTS OF INCOME

(in millions, except per share data)
Open to View Financial Statement

2010

2009

2008

Revenues

$

38,063

$

36,149

$

37,843

Costs and expenses

(31,337

)

(30,452

)

(30,400

)

Restructuring and impairment charges

(270

)

(492

)

(39

)

Other income (expense)

140

342

(59

)

Net interest expense

(409

)

(466

)

(524

)

Equity in the income of investees

440

577

581

Income before income taxes

6,627

5,658

7,402

Income taxes

(2,314

)

(2,049

)

(2,673

)

Net Income

4,313

3,609

4,729

Less: Net Income attributable to noncontrolling interests

(350

)

(302

)

(302

)

Net Income attributable to The Walt Disney Company (Disney)

$

3,963

$

3,307

$

4,427

Earnings per share attributable to Disney:

Diluted

$

2.03

$

1.76

$

2.28

Basic

$

2.07

$

1.78

$

2.34

Weighted average number of common and common equivalent shares outstanding:

Diluted

1,948

1,875

1,948

Basic

1,915

1,856

1,890

Walt Disney Company

CONSOLIDATED BALANCE SHEETS

(in millions, except per share data)
Open to View Financial Statement

October 2,

2010

October 3,

2009

ASSETS

Current assets

Cash and cash equivalents

$

2,722

$

3,417

Receivables

5,784

4,854

Inventories

1,442

1,271

Television costs

678

631

Deferred income taxes

1,018

1,140

Other current assets

581

576

Total current assets

12,225

11,889

Film and television costs

4,773

5,125

Investments

2,513

2,554

Parks, resorts and other property, at cost Attractions, buildings and equipment

32,875

32,475

Accumulated depreciation

(18,373

)

(17,395

)

14,502

15,080

Projects in progress

2,180

1,350

Land

1,124

1,167

17,806

17,597

Intangible assets, net

5,081

2,247

Goodwill

24,100

21,683

Other assets

2,708

2,022

$

69,206

$

63,117

LIABILITIES AND EQUITY

Current liabilities

Accounts payable and other accrued liabilities

$

6,109

$

5,616

Current portion of borrowings

2,350

1,206

Unearned royalties and other advances

2,541

2,112

Total current liabilities

11,000

8,934

Borrowings

10,130

11,495

Deferred income taxes

2,630

1,819

Other long-term liabilities

6,104

5,444

Commitments and contingencies (Note 15)

Equity

Preferred stock, $.01 par value
Authorized — 100 million shares, Issued — none

Common stock, $.01 par value
Authorized — 4.6 billion shares at October 2, 2010 and 3.6 billion
shares at October 3, 2009 Issued — 2.7 billion shares at October 2, 2010 and 2.6 billion shares at October 3, 2009

28,736

27,038

Retained earnings

34,327

31,033

Accumulated other comprehensive loss

(1,881

)

(1,644

)

61,182

56,427

Treasury stock, at cost, 803.1 million shares at October 2, 2010 and 781.7 million shares at October 3, 2009

(23,663

)

(22,693

)

Total Disney Shareholder’s equity

37,519

33,734

Noncontrolling interests

1,823

1,691

Total Equity

39,342

35,425

Total liabilities and equity

$

69,206

$

63,117

Walt Disney Company

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)
Open to View Financial Statement

2010

2009

2008

OPERATING ACTIVITIES

Net income

$

4,313

$

3,609

$

4,729

Depreciation and amortization

1,713

1,631

1,582

Gains on dispositions

(118

)

(342

)

(14

)

Deferred income taxes

133

323

(128

)

Equity in the income of investees

(440

)

(577

)

(581

)

Cash distributions received from equity investees

473

505

476

Net change in film and television costs

238

(43

)

(301

)

Equity-based compensation

522

457

402

Impairment charges

132

279

39

Other

(122

)

(67

)

(36

)

Changes in operating assets and liabilities

Receivables

(686

)

468

(594

)

Inventories

(127

)

(117

)

(329

)

Other assets

42

(565

)

(64

)

Accounts payable and other accrued liabilities

649

(250

)

570

Income taxes

(144

)

8

(50

)

Cash provided by operations

6,578

5,319

5,701

INVESTING ACTIVITIES

Investments in parks, resorts and other property

(2,110

)

(1,753

)

(1,578

)

Sales of investments

46

70

Proceeds from dispositions

170

185

14

Acquisitions

(2,493

)

(176

)

(660

)

Other

(90

)

(57

)

(8

)

Cash used in investing activities

(4,523

)

(1,755

)

(2,162

)

FINANCING ACTIVITIES

Commercial paper borrowings, net

1,190

(1,985

)

(701

)

Borrowings

1,750

1,706

Reduction of borrowings

(1,371

)

(1,617

)

(477

)

Dividends

(653

)

(648

)

(664

)

Repurchases of common stock

(2,669

)

(138

)

(4,453

)

Exercise of stock options and other

753

(510

)

381

Cash used in financing activities

(2,750

)

(3,148

)

(4,208

)

(Decrease)/increase in cash and cash equivalents

(695

)

416

(669

)

Cash and cash equivalents, beginning of year

3,417

3,001

3,670

Cash and cash equivalents, end of year

$

2,722

$

3,417

$

3,001

Walt Disney Company

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(in millions, except per share data)
Open to View Financial Statement

Equity Attributable to Disney

Shares

Common
Stock

Retained
Earnings

Accumulated
Other
Comprehensive
Income

(Loss)

Treasury
Stock

Total
Disney
Equity

Non-controlling
Interest

Total
Equity

BALANCE AT OCTOBER 3, 2009

1,861

$

27,038

$

31,033

$

(1,644

)

$

(22,693

)

$

33,734

$

1,691

$

35,425

Net income

3,963

3,963

350

4,313

Market value adjustments for investments and hedges

(113

)

(113

)

(113

)

Foreign currency translation and other

(25

)

(25

)

(12

)

(37

)

Pension and postretirement medical plan adjustments:

Reclassification of prior net losses to net income

109

109

109

Net actuarial loss

(208

)

(208

)

(208

)

Comprehensive income

3,726

338

4,064

Equity compensation activity

54

1,498

1,498

1,498

Acquisition of Marvel

59

188

1,699

1,887

90

1,977

Common stock repurchases

(80

)

(2,669

)

(2,669

)

(2,669

)

Dividends

9

(662

)

(653

)

(653

)

Distributions and other

3

(7

)

(4

)

(296

)

(300

)

BALANCE AT OCTOBER 2, 2010

1,894

$

28,736

$

34,327

$

(1,881

)

$

(23,663

)

$

37,519

$

1,823

$

39,342

3. Answer the following questions using the 4 financial statements below for Target Corporation for the most current year, 2010

A. How much is owed banks and investors that is payable within the next year?

Answer

Balance Sheet:
 “Owe”; current liabilities

Unsecured debt and other borrowings   119

B. How much was incurred for the use of credit cards during the current year?

Answer

Income Statement: Incurred, current year
Credit card expenses 860

C. How much is owed the company related to customers, expected to be collected, to date?

Answer

Balance Sheet: “To Date”
Credit Card Receivables, net… 6,153

D. How much was incurred to operate the business during the current year?

Answer
Income Statement: “Incurred” 

Selling, general & administrative expenses     13,469
Credit card expenses                                            860
Depreciation and amortization                           2,084

E. How much cash did the company spend to acquire its own stock during the year?

Answer

Cash Flow Statement: “How much cash…”
Financing section

Repurchase of stock 2,452

F. How much does the company have in assets that are held for sale to customers, to date?

Answer

Balance Sheet: “Have”
Inventory 7,596

G. What is the company’s profit or loss less dividends paid cumulative to date?

Answer

Balance Sheet: “To Date”
Retained Earnings 12,698

H. What was the total price of goods provided to customers during the current year?

Answer

Income Statement: current year; price to customers is sales revenue
Sales 65,786
(credit card revenue is not goods; it is service)

I. How much does the Company owe for inventory and daily operating expenses, to date?

Answer
Balance Sheet:  “Owe” 

Accounts payable                               6,625
Accrued and other current liabilities    3,326
            Total                                        9,951

J. How much cash was paid for dividends during the current year?

Answer

Cash Flow Statement: “How much cash”
Financing section

Dividends paid 609

K. How much is owed on debt that must be paid in more than one year?

Answer
Balance Sheet:  Owed 

Unsecured debt and other borrowings                                   11,653
Nonrecourse debt collateralized by credit card receivables    3,954
            Total                                                                            15,607

L. What is the cost of the products that were sold to customers during the current year?

Answer

Income Statement:
Cost to the company is an expense; current year

Cost of Sales 45,725

M. How much cash does the company have in the bank or invested for one year or less, to date?

Answer

Balance sheet: “Have”
Cash and cash equivalents and marketable securities, 1,712

N. How much cash was paid to repay long-term debt during the current year?

Answer

Cash Flow Statement: “How much cash …”
Financing section

Reductions in long-term debt 2,259

O. How much has been contributed by stockholders to date?

Answer
Balance Sheet: “To Date” 

Common Stock                            59
Additional paid in capital         3,311
            Total                            3,370

P. How much cash was used to buy property and equipment in the current year?

Answer

Cash Flow statement:
“How much cash”
Investing section

Expenditures for property and equipment 2,129

Q. How much was retained earnings reduced when the company repurchased stock from owners during the current year?
Answer

Statement of Stockholder’s Equity:
wners; current year

Repurchase of Stock;
Retained earnings column 2,510

R. How much has been invested in physical assets used to produce revenues, net, to date?

Answer

Balance Sheet: To Date
Property and equipment, net 25,493

S. What was the net cost to borrow during the current year?
Answer

Income Statement:
Cost; current year

Net interest expense 757

Target Corporation: Consolidated Statements of Operations

Open to View Financial Statement


(millions, except per share data)

2010

2009

2008

Sales

$

65,786

$

63,435

$

62,884

Credit card revenues

1,604

1,922

2,064

Total revenues

67,390

65,357

64,948

Cost of sales

45,725

44,062

44,157

Selling, general and administrative expenses

13,469

13,078

12,954

Credit card expenses

860

1,521

1,609

Depreciation and amortization

2,084

2,023

1,826

Earnings before interest expense and income taxes

5,252

4,673

4,402

Net interest expense

Nonrecourse debt collateralized by credit card receivables

83

97

167

Other interest expense

677

707

727

Interest income

(3

)

(3

)

(28

)

Net interest expense

757

801

866

Earnings before income taxes

4,495

3,872

3,536

Provision for income taxes

1,575

1,384

1,322

Net earnings

$

2,920

$

2,488

$

2,214

Basic earnings per share

$

4.03

$

3.31

$

2.87

Diluted earnings per share

$

4.00

$

3.30

$

2.86

Weighted average common shares outstanding

Basic

723.6

752.0

770.4

Diluted

729.4

754.8

773.6

See accompanying Notes to Consolidated Financial Statements.

Target Corporation: Consolidated Statements of Financial Position

Open to View Financial Statement

(millions, except footnotes)


January 29,
2011

January 30,
2010

Assets

Cash and cash equivalents, including marketable securities of $1,129 and $1,617

$

1,712

$

2,200

Credit card receivables, net of allowance of $690 and $1,016

6,153

6,966

Inventory

7,596

7,179

Other current assets

1,752

2,079

Total current assets

17,213

18,424

Property and equipment

Land

5,928

5,793

Buildings and improvements

23,081

22,152

Fixtures and equipment

4,939

4,743

Computer hardware and software

2,533

2,575

Construction-in-progress

567

502

Accumulated depreciation

(11,555

)

(10,485

)

Property and equipment, net

25,493

25,280

Other noncurrent assets

999

829

Total assets

$

43,705

$

44,533

Liabilities and shareholders’ investment

Accounts payable

$

6,625

$

6,511

Accrued and other current liabilities

3,326

3,120

Unsecured debt and other borrowings

119

796

Nonrecourse debt collateralized by credit card receivables

900

Total current liabilities

10,070

11,327

Unsecured debt and other borrowings

11,653

10,643

Nonrecourse debt collateralized by credit card receivables

3,954

4,475

Deferred income taxes

934

835

Other noncurrent liabilities

1,607

1,906

Total noncurrent liabilities

18,148

17,859

Shareholders’ investment

Common stock

59

62

Additional paid-in-capital

3,311

2,919

Retained earnings

12,698

12,947

Accumulated other comprehensive loss

(581

)

(581

)

Total shareholders’ investment

15,487

15,347

Total liabilities and shareholders’ investment

$

43,705

$

44,533

Common Stock Authorized 6,000,000,000 shares, $0.0833 par value; 704,038,218 shares issued and outstanding at January 29, 2011; 744,644,454 shares issued and outstanding at January 30, 2010.
Preferred Stock Authorized 5,000,000 shares, $0.01 par value; no shares were issued or outstanding at January 29, 2011 or January 30, 2010.
See accompanying Notes to Consolidated Financial Statements.

Target Corporation: Consolidated Statements of Cash Flows

Open to View Financial Statement


(millions)

2010

2009

2008

Operating activities

Net earnings

$

2,920

$

2,488

$

2,214

Reconciliation to cash flow

Depreciation and amortization

2,084

2,023

1,826

Share-based compensation expense

109

103

72

Deferred income taxes

445

364

91

Bad debt expense

528

1,185

1,251

Non-cash (gains)/losses and other, net

(145

)

143

316

Changes in operating accounts:

Accounts receivable originated at Target

(78

)

(57

)

(458

)

Inventory

(417

)

(474

)

77

Other current assets

(124

)

(129

)

(99

)

Other noncurrent assets

(212

)

(114

)

(55

)

Accounts payable

115

174

(389

)

Accrued and other current liabilities

149

257

(230

)

Other noncurrent liabilities

(103

)

(82

)

(186

)

Cash flow provided by operations

5,271

5,881

4,430

Investing activities

Expenditures for property and equipment

(2,129

)

(1,729

)

(3,547

)

Proceeds from disposal of property and equipment

69

33

39

Change in accounts receivable originated at third parties

363

(10

)

(823

)

Other investments

(47

)

3

(42

)

Cash flow required for investing activities

(1,744

)

(1,703

)

(4,373

)

Financing activities

Reductions of short-term notes payable

(500

)

Additions to long-term debt

1,011

3,557

Reductions of long-term debt

(2,259

)

(1,970

)

(1,455

)

Dividends paid

(609

)

(496

)

(465

)

Repurchase of stock

(2,452

)

(423

)

(2,815

)

Stock option exercises and related tax benefit

294

47

43

Other

(8

)

Cash flow required for financing activities

(4,015

)

(2,842

)

(1,643

)

Net increase/(decrease) in cash and cash equivalents

(488

)

1,336

(1,586

)

Cash and cash equivalents at beginning of year

2,200

864

2,450

Cash and cash equivalents at end of year

$

1,712

$

2,200

$

864

Cash paid for income taxes was $1,259, $1,040 and $1,399 during 2010, 2009 and 2008, respectively. Cash paid for interest (net of interest capitalized) was $752, $805 and $873 during 2010, 2009 and 2008, respectively.
See accompanying Notes to Consolidated Financial Statements.

Target Corporation: Consolidated Statements of Shareholders’ Investment

Open to View Financial Statement


Accumulated Other
Comprehensive
Income/(Loss)

(millions, except footnotes)

Common
Stock
Shares

Stock
Par
Value

Additional
Paid-in
Capital

Retained
Earnings

Pension
and
Other
Benefit
Liability
Adjustments

Derivative
Instruments,
Foreign
Currency
and Other

Total

January 30, 2010

744.6

$

62

$

2,919

$

12,947

$

(537

)

$

(44

)

$

15,347

Net earnings

2,920

2,920

Other comprehensive income/(loss)

Pension and other benefit liability adjustments, et of taxes of $4

(4

)

(4

)

Net change on cash flow hedges, net of taxes of $2

3

3

Currency translation adjustment, net of taxes of $1

1

1

Total comprehensive income

2,920

Dividends declared

(659

)

(659

)

Repurchase of stock

(47.8

)

(4

)

(2,510

)

(2,514

)

Stock options and awards

7.2

1

392

393

January 29, 2011

704.0

$59

$3,311

$12,698

$(541

)

$(40

)

$

15,487

Dividends declared per share were $0.92, $0.67 and $0.62 in 2010, 2009 and 2008, respectively

4. Answer the following questions using the 4 financial statements below for Chipotle Mexican Grill, Inc. for the most current year, 2010

A. How much was retained earnings reduced when the company repurchased stock from owners during the current year?

Answer

Balance Sheet: “Owe”
Accrued payroll and benefits 50,336

B. How much is owed for rent that has not yet been paid, to date?

Answer

Balance Sheet: “Owe”
Deferred rent 123,667

C. How much has been paid to acquire other companies, over and above net assets, to date?

Answer

Balance Sheet: “To Date”
Goodwill   21,939

D. How much cash did the company spend to acquire its own stock during the current year?

Answer

Cash Flow Statement:
“How much cash…”
Financing section

Acquisition of treasury stock 126,602

E. How much is owed the company by customers, net, to date?

Answer

Balance Sheet: “To Date”
Accounts Receivable 5,658

F. How much does the government owe the company for income taxes that is expected to be received within one year, to date?
Answer

Balance sheet: “To Date”
Income Tax Receivable 23,528

G. How much was incurred to operate restaurants during the current year (total)?

Answer

Income Statement:
Incurred, current year

Total operating expenses 1,548,091

H. How much has been contributed by stockholders to date?

Answer

Balance Sheet: “To Date”
Common Stock 340
Additional paid in capital 594,331
Total 594,671

I. How much cash was paid for dividends during the current year?

Answer

Cash Flow Statement:
“How much cash”
Financing section

No dividends were paid; no line item

J. How much does the company have in assets that are held for sale to customers, to date?

Answer

Balance Sheet: “Have”
Inventory 7,098

K. What is the company’s profit or loss less dividends paid, cumulative to date?

Answer

Balance Sheet: “To Date”
Retained Earnings 456,514

L. How much was earned from interest and other, in the current year?

Answer

Income Statement:
Earned; income, current year

Interest and other income 1,499

M. What is the cost of using long-term assets during the current year?

Answer

Income Statement:
Cost of using is an expense; current year

Depreciation and amortization 68,921

N. How much has been paid for services not yet provided to the company, to date?

Answer

Balance Sheet: To Date

Prepaid expense and other current assets 16,016
(prepaid is included in this line item)

O. How much cash was paid to repay long term debt during the current year?

Answer

Cash Flow Statement:
“How much cash…”
Financing section

Nothing; no line item
There is no long-term debt on the balance sheet.

P. How much cash was used to purchase long-term investments during the current year?

Answer

Cash Flow statement:
“How much cash”
Investing section

Purchases of equity method investments 1,900
Purchases of investments 125,000
Total 126,900

Q. What was the total price of goods provided to customers during the current year?

Answer

Income Statement: current year; price to customers is revenue
Revenue 1,835,922

R. How much loss did the company incur from selling assets during the current year?

Answer

Income Statement: Incur; loss, current year
Loss on disposal of assets 6,296

CHIPOTLE MEXICAN GRILL, INC.

CONSOLIDATED BALANCE SHEET
(in thousands, except per share data)
Open to View Financial Statement

December 31

2010

2009

Assets

Current assets:

Cash and cash equivalents

$

224,838

$

219,566

Accounts receivable, net of allowance for doubtful
accounts of $102 and $339 as of December 31, 2010 and 2009, respectively

5,658

4,763

Inventory

7,098

5,614

Current deferred tax asset

4,317

3,134

Prepaid expenses and other current assets

16,016

14,377

Income tax receivable

23,528

Investments

124,766

50,000

Total current assets

406,221

297,454

Leasehold improvements, property and equipment, net

676,881

636,411

Other assets

16,564

5,701

Goodwill

21,939

21,939

Total assets

$

1,121,605

$

961,505

Liabilities and shareholders’ equity

Current liabilities:

Accounts payable

$

33,705

$

25,230

Accrued payroll and benefits

50,336

41,404

Accrued liabilities

38,892

31,216

Current portion of deemed landlord financing

121

96

Income tax payable

4,207

Total current liabilities

123,054

102,153

Deferred rent

123,667

106,395

Deemed landlord financing

3,661

3,782

Deferred income tax liability

50,525

38,863

Other liabilities

9,825

6,851

Total liabilities

310,732

258,044

Shareholders’ equity:

Preferred stock, $0.01 par value, 600,000 shares authorized, no shares outstanding as of December 31, 2010 and 2009

Common stock, $0.01 par value, 230,000 shares authorized, 33,959 and 33,473 shares issued as of December 31, 2010 and 2009, respectively

340

335

Additional paid-in capital

594,331

539,880

Treasury stock, at cost, 2,885 and 1,990 shares at December 31, 2010 and 2009, respectively

(240,918

)

(114,316

)

Accumulated other comprehensive income

606

29

Retained earnings

456,514

277,533

Total shareholders’ equity

810,873

703,461

Total liabilities and shareholders’ equity

$

1,121,605

$

961,505

See accompanying notes to consolidated financial statements.

CHIPOTLE MEXICAN GRILL, INC.
CONSOLIDATED STATEMENT OF INCOME
(in thousands, except per share data)

Open to View Financial Statement

Years ended
December 31

2010

2009

2008

Revenue

$

1,835,922

$

1,518,417

$

1,331,968

Restaurant operating costs (exclusive of depreciation
and amortization shown separately below):

Food, beverage and packaging

561,107

466,027

431,947

Labor

453,573

385,072

351,005

Occupancy

128,933

114,218

98,071

Other operating costs

202,904

174,581

164,018

General and administrative expenses

118,590

99,149

89,155

Depreciation and amortization

68,921

61,308

52,770

Pre-opening costs

7,767

8,401

11,624

Loss on disposal of assets

6,296

5,956

9,339

Total operating expenses

1,548,091

1,314,712

1,207,929

Income from operations

287,831

203,705

124,039

Interest and other income

1,499

925

3,469

Interest and other expense

(269

)

(405

)

(302

)

Income before income taxes

289,061

204,225

127,206

Provision for income taxes

(110,080

)

(77,380

)

(49,004

)

Net income

$

178,981

$

126,845

$

78,202

Earnings per share

Basic

$

5.73

$

3.99

$

2.39

Diluted

$

5.64

$

3.95

$

2.36

Weighted average common shares outstanding

Basic

31,234

31,766

32,766

Diluted

31,735

32,102

33,146

See accompanying notes to consolidated financial statements.

CHIPOTLE MEXICAN GRILL, INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY AND COMPREHENSIVE INCOME
(in thousands)

Open to View Financial Statement

Common Stock

Additional
Paid-in
Capital

Treasury Stock

Retained
Earnings

Accumulated
Other
Comprehensive
Income (Loss)

Total

Shares

Amount

Shares

Amount

Balance, December 31, 2009

33,473

335

539,880

1,990

(114,316

)

277,533

29

703,461

Stock-based compensation

166

2

22,278

22,280

Stock option exercises

320

3

17,647

17,650

Excess tax benefit on stock-based compensation

14,526

14,526

Acquisition of treasury stock

895

(126,602

)

(126,602

)

Comprehensive income:

Net income

178,981

178,981

Foreign currency translation adjustment

577

577

Total comprehensive income

179,558

Balance,
December 31, 2010

33,959

$

340

$

594,331

2,885

$

(240,918

)

$

456,514

$

606

$

810,873

See accompanying notes to consolidated financial statements.

CHIPOTLE MEXICAN GRILL, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands)

Open to View Financial Statement

Years ended
December 31

2010

2009

2008

Operating activities

Net income

$

178,981

$

126,845

$

78,202

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

68,921

61,308

52,770

Deferred income tax provision

10,064

8,282

13,165

Change in valuation allowance

415

141

89

Loss on disposal of assets

6,296

5,956

9,339

Bad debt allowance

(151

)

(245

)

440

Stock-based compensation

21,381

14,992

11,374

Excess tax benefit on stock-based compensation

(14,526

)

(10,435

)

(284

)

Other

222

(226

)

Changes in operating assets and liabilities:

Accounts receivable

(743

)

(875

)

1,290

Inventory

(1,481

)

(825

)

(457

)

Prepaid expenses and other current assets and

(1,632

)

(2,613

)

(2,767

)

Other assets

(8,956

)

374

(2,673

)

Accounts payable

6,989

1,435

3,635

Accrued liabilities

16,607

19,804

(529

)

Income tax receivable/payable

(13,209

)

14,927

9,534

Deferred rent

17,261

19,386

23,817

Other long-term liabilities

2,974

1,994

1,788

Net cash provided by operating activities

289,191

260,673

198,507

Investing activities

Purchases of leasehold improvements, property and
equipment, net

(113,215

)

(117,198

)

(152,101

)

Purchases of equity method investment

(1,900

)

Purchases of investments

(125,000

)

(50,000

)

(99,990

)

Maturities of investments

50,234

99,990

20,000

Net cash used in investing activities

(189,881

)

(67,208

)

(232,091

)

Financing activities

Acquisition of treasury stock

(126,602

)

(84,089

)

(30,227

)

Proceeds from option exercises

17,650

11,793

471

Excess tax benefit on stock-based compensation

14,526

10,435

284

Payments on deemed landlord financing

(96

)

(82

)

(76

)

Net cash used in financing activities

(94,522

)

(61,943

)

(29,548

)

Effect of exchange rate changes on cash and cash equivalents

484

Net change in cash and cash equivalents

5,272

131,522

(63,132

)

Cash and cash equivalents at beginning of year

219,566

88,044

151,176

Cash and cash equivalents at end of year

$

224,838

$

219,566

$

88,044

5. Answer the following questions using the 4 financial statements below for NetFlix, Inc.

A. How much is owed related to leases, to date?

Answer
Balance Sheet: “Owe” 

Current portion of lease financing obligations                          2,083
Lease financing obligations, excluding current portion          34,123
            Total                                                                            36,206

B. How much has been paid for content that has not been used up, net, to date?

Answer
Balance Sheet: 
“To Date”

Prepaid content                          62,217
Current content library, net        181,006
Content library, net                    180,973
            Total                               424,196

C. How much cash did the company pay to acquire its own stock during the year?

Answer

Cash Flow Statement: “How much cash..” Financing section

Repurchases of common stock 210,959

D. How much is owed the company from customers, net, to date?

Answer

Balance Sheet:
“To Date”

No specific line item for “Accounts Receivable”
The amount is most likely very small and included in other current assets
Customers normally pay before or at the same time the service is received.

E. What was the total price of services provided to customers during the current year?

Answer

Income Statement: current year;
price to customers is revenue
Revenues 2,162,625

F. How much cash does the company have in the bank or invested with no interest rate risk, to date?

Answer

Balance sheet: “To Date”
Cash and cash equivalents 194,499

(Do not include short-term investments; short-term investments have risk)

G. How much was incurred to acquire customers during the current year?

Answer

Income Statement:
Incurred, current year, operating expense

Marketing 293,839

H. How much does the Company owe related to operating costs, to date?

Answer

Balance Sheet: “Owe”

Accounts payable 222,824
Accrued expenses 36,489
Total 259,313

I. How much cash was paid for dividends during the current year?

Answer

Cash Flow Statement:
“How much cash”
Financing section

No dividends were paid; no line item
(growth company)

J. How much does the company have in assets that are held for sale to customers, to date?

Answer

Balance Sheet:
“Have”

Nothing. No line for inventory.
The company does not sell their content physically to customers; content is used by customers who pay a fee to view content.

K. How much must be paid to the government for earnings during the current year?

Answer

Income Statement:
Earnings; current year

Provision for income taxes 106,843

L. How much has been contributed by stockholders, to date?

Answer

Balance Sheet: “To Date”

Common Stock 53
Additional paid in capital 51,622
Total 51,675

M. What is the total cost of providing services to customers?

Answer

Income Statement:
Cost of providing is an expense; current year

Total cost of revenues 1,357,355

N. How much has been paid for services not yet provided to the company, to date?

Answer

Balance Sheet: To Date
Prepaid content 62,217

O. How much cash was used to acquire DVD content during the current year?

Answer

Cash Flow statement:
“How much cash”: Investing section

Acquisition of DVD content library 123,901

P. How much did the company earn for each share of common stock outstanding during the current year?

Answer

Income Statement: Incur; current year
Net income per share:
Basic: $3.06
Diluted: $2.96

Q. How much has been received from customers before content is provided, to date?

Answer

Balance Sheet: To Date
Current deferred revenue 127,183

R. What is the company’s profit or loss less dividends, cumulative to date?

Answer

Balance Sheet:
“To Date”

Retained Earnings 237,739

S. What amount did the company gain from selling DVDs during the current year?

Answer

Income Statement:
Gain, during the current year

Gain on disposal of DVDs 6,094
(this is reported as a negative; loss)

T. How many shares of stock did the company repurchase from stockholders during the current year?

Answer

Statement of Stockholder’s Equity:
from stockholders; current year

Repurchases of common stock
2,606,309, in the share column; not dollars

U. How much cash was received from owners during the current year?

Answer

Cash Flow Statement:
“How much cash…”
Financing section

Proceeds from issuance of common stock 49,776

V. How much cash was paid to purchase non physical assets used long-term to produce revenue during the current year?

Answer

Cash Flow Statement: How much cash…
Investing section

Acquisition of Intangible assets 505

(Other assets of (70) could also be included; there is no explanation of what this is)

NETFLIX, INC.

CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)

Open to View Financial Statement

As of
December 31,

2010

2009

Assets

Current assets:

Cash and cash equivalents

$

194,499

$

134,224

Short-term investments

155,888

186,018

Current content library, net

181,006

37,329

Prepaid content

62,217

26,741

Other current assets

47,357

26,701

Total current assets

640,967

411,013

Content library, net

180,973

108,810

Property and equipment, net

128,570

131,653

Deferred tax assets

17,467

15,958

Other non-current assets

14,090

12,300

Total assets

$

982,067

$

679,734

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

222,824

$

92,542

Accrued expenses

36,489

33,387

Current portion of lease
financing obligations

2,083

1,410

Deferred revenue

127,183

100,097

Total current liabilities

388,579

227,436

Long-term debt

200,000

200,000

Lease financing obligations, excluding current portion

34,123

36,572

Other non-current liabilities

69,201

16,583

Total liabilities

691,903

480,591

Commitments and contingencies (Note 5)

Stockholders’ equity:

Preferred stock, $0.001 par value; 10,000,000 shares authorized at December 31, 2010 and 2009;
no shares issued and outstanding at December 31, 2010 and 2009

Common stock, $0.001 par value; 160,000,000 shares authorized at December 31, 2010 and 2009;
52,781,949 and 53,440,073 issued and outstanding at December 31, 2010 and 2009, respectively

53

53

Additional paid-in capital

51,622

Accumulated other comprehensive income

750

273

Retained earnings

237,739

198,817

Total stockholders’ equity

290,164

199,143

Total liabilities and stockholders’ equity

$

982,067

$

679,734

See accompanying notes to consolidated financial statements.

NETFLIX, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

Open to View Financial Statement

Year ended
December 31,

2010

2009

2008

Revenues

$

2,162,625

$

1,670,269

$

1,364,661

Cost of revenues:

Subscription

1,154,109

909,461

761,133

Fulfillment expenses

203,246

169,810

149,101

Total cost of revenues

1,357,355

1,079,271

910,234

Gross profit

805,270

590,998

454,427

Operating expenses:

Technology and development

163,329

114,542

89,873

Marketing

293,839

237,744

199,713

General and administrative

70,555

51,333

49,662

Gain on disposal of DVDs

(6,094

)

(4,560

)

(6,327

)

Total operating expenses

521,629

399,059

332,921

Operating income

283,641

191,939

121,506

Other income (expense):

Interest expense

(19,629

)

(6,475

)

(2,458

)

Interest and other income

3,684

6,728

12,452

Income before income taxes

267,696

192,192

131,500

Provision for income taxes

106,843

76,332

48,474

Net income

$

160,853

$

115,860

$

83,026

Net income per share:

Basic

$

3.06

$

2.05

$

1.36

Diluted

$

2.96

$

1.98

$

1.32

Weighted-average common shares outstanding:

Basic

52,529

56,560

60,961

Diluted

54,304

58,416

62,836

See accompanying notes to consolidated financial statements.

NETFLIX, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME
(in thousands, except share data)

Open to View Financial Statement

Common Stock

Additional
Paid-in
Capital

Treasury
Stock

Accumulated
Other
Comprehensive
Income

Retained
Earnings

Total
Stockholders’
Equity

Shares

Amount

Balances as of December 31, 2009

53,440,073

$

53

$

$

$

273

$

198,817

$

199,143

Net income

160,853

160,853

Unrealized gains on available-for-sale securities, net of taxes

477

477

Comprehensive income, net of taxes

161,330

Issuance of common stock upon exercise of options

1,902,073

2

47,080

47,082

Issuance of common stock under employee stock purchase plan

46,112

2,694

2,694

Repurchases of common stock

(2,606,309

)

(2

)

(88,326

)

(121,931

)

(210,259

)

Stock-based compensation expense

27,996

27,996

Excess stock option income tax benefits

62,178

62,178

Balances as of December 31, 2010

52,781,949

$

53

$

51,622

$

$

750

$

237,739

$

290,164

NETFLIX, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

Open to View Financial Statement

Year Ended
December 31,

2010

2009

2008

Cash flows from operating activities:

Net income

$

160,853

$

115,860

$

83,026

Adjustments to reconcile net income to net cash provided by operating activities:

Acquisition of streaming content library

(406,210

)

(64,217

)

(48,290

)

Amortization of content library

300,596

219,490

209,757

Depreciation and amortization of property, equipment and intangibles

38,099

38,044

32,454

Amortization of discounts and premiums on investments

859

607

625

Amortization of debt issuance costs

514

1,124

Stock-based compensation expense

27,996

12,618

12,264

Excess tax benefits from stock-based compensation

(62,214

)

(12,683

)

(5,220

)

Loss on disposal of property and equipment

394

254

101

Gain on sale of short-term investments

(1,033

)

(1,509

)

(3,130

)

Gain on disposal of DVDs

(9,862

)

(7,637

)

(13,350

)

Gain on sale of business

(1,783

)

Deferred taxes

(962

)

6,328

(5,905

)

Changes in operating assets and liabilities:

Prepaid content

(35,476

)

(5,643

)

(13,458

)

Other current assets

(21,763

)

(5,358

)

9,277

Accounts payable

139,983

(1,189

)

7,111

Accrued expenses

67,209

13,169

(1,824

)

Deferred revenue

27,086

16,970

11,462

Other assets and
liabilities

50,332

618

9,137

Net cash provided by operating activities

276,401

325,063

284,037

Cash flows from investing activities:

Acquisition of DVD content library

(123,901

)

(193,044

)

(162,849

)

Purchases of short-term investments

(107,362

)

(228,000

)

(256,959

)

Proceeds from sale of short-term investments

120,857

166,706

304,163

Proceeds from maturities of short-term investments

15,818

35,673

3,170

Purchases of property and equipment

(33,837

)

(45,932

)

(43,790

)

Proceeds from sale of DVDs

12,919

11,164

18,368

Acquisitions of intangible assets

(505

)

(200

)

(1,062

)

Investment in business

(6,000

)

Proceeds from sale of business

7,483

Other assets

(70

)

71

(1

)

Net cash used in investing activities

(116,081

)

(246,079

)

(144,960

)

Cash flows from financing activities:

Principal payments of lease financing obligations

(1,776

)

(1,158

)

(823

)

Proceeds from issuance of common stock

49,776

35,274

18,872

Excess tax benefits from stock-based compensation

62,214

12,683

5,220

Borrowings on line of credit, net of issuance costs

18,978

Payments on line of credit

(20,000

)

Proceeds from issuance of debt, net of issuance costs

193,917

Repurchases of common stock

(210,259

)

(324,335

)

(199,904

)

Net cash used in financing activities

(100,045

)

(84,641

)

(176,635

)

Net increase (decrease) in cash and cash equivalents

60,275

(5,657

)

(37,558

)

Cash and cash equivalents, beginning of year

134,224

139,881

177,439

Cash and cash equivalents, end of year

$

194,499

$

134,224

$

139,881

6. Answer the following questions using the 4 financial statements below for Green Mountain Coffee Roasters, Inc. for the most current year, 2010

A. How much cash did the company pay to acquire its own stock during the year?

Answer

Cash Flow Statement:
“How much cash…”
Financing section

Nothing; no repurchase of common stock or treasury stock
(No treasury stock on the balance sheet either)

B. How much do customers owe the company, that is expected to be collected, to date?

Answer

Balance Sheet:
“To Date”

Receivables, less …. 172,200

C. How much cash does the company have in the bank or invested for less than 90 days with no interest rate risk?
Answer

Balance sheet:
“Have”

Cash and cash equivalent 4,401
Restricted cash 355
Total 4,756

D. How much was incurred to run the day to day operations of the business during the current year?

Answer

Income Statement:
“Incurred”

Selling & operating expenses 186,418
General & Administrative expenses 100,568
Total 286,986

E. How much total cash was paid to stockholders for dividends during the current year?

Answer

Cash Flow Statement:
“How much cash…”
Financing section

Nothing; no line item

F. How much does the company have in assets that are held for sale to customers?

Answer

Balance Sheet: “Have”
Inventories 262,478

G. What is the company’s profit or loss less dividends, cumulative to date?

Answer

Balance Sheet:
“To Date”

Retained Earnings 213,844

H. How much must be paid to the federal government for earnings during the current year?

Answer

Income Statement:
Earnings; current year

Income Tax Expense 53,703

I. How much does the Company owe suppliers?

Answer

Balance Sheet:
“Owe”
Accounts Payable 139,220

J. What was the total price of goods provided to customers during the current year?

Answer

Income statement:
Sold, Current Year; price is what customers pay

Net Sales 1,356,775

K. How much has been contributed by stockholders to date?

Answer

Balance Sheet:
“To Date”

Common Stock 13,282
Capital in Excess of Par 473,749
Total 487,031

L. What is the cost of the products that were sold to customers during the current year?

Answer

Income statement:
Sold, Current Year;

cost of the company is an expense

Cost of sales 931,017

M. How much is owed banks and financing institutions that is payable within the next year?

Answer

Balance Sheet: “Owe”
Current portion of long-term debt 19,009

N. How much debt is owed that will be repaid in more than one year, to date?

Answer

Balance Sheet: To Date
Long-term debt 335,504

O. How much cash was received from borrowings of long-term debt during the current year?

Answer

Cash Flow statement:
“How much cash”
Financing section

Proceeds from borrowing of long-term debt
140,000

P. How much cash was used to purchase property, plant, and equipment during the current year?

Answer

Cash Flow statement:
“How much cash…”
Investing section

Capital expenditures for fixed assets 118,042

Q. How much cash was paid to acquire other companies during the current year?

Answer
Cash Flow statement: 
“How much cash”    
Investing section 

Acquisition of Timothy’s Coffee of the World             154,208
Acquisition of Diedrich Coffee, Inc.                            305,261
            Total                                                                459,469

R. How much cash was used to operate the business during the current year?

Answer

Cash Flow statement:
“How much cash”
Operating section

Net cash used by operating activities 10,535

S. How much is owed related to employees, to date?

Answer

Balance Sheet: “Owe”
Accrued compensation costs 24,236

T. How many shares of common stock were issued during the current year/

Answer
Statement of Stockholder’s Equity:  common stock is owners’ equity 

Options exercised                               1,840,661
Issuance of common stock under
   employee stock purchase plan           171,872
                        Total                            2,012,533 

List all increases to the common stock in the share column.

Green Mountain Coffee Roasters, Inc.

Consolidated Balance Sheets
(Dollars in thousands)

Open to View Financial Statement

September 25,
2010

September 26,
2009

(As Restated)

Assets

Current assets:

Cash and cash equivalents

$

4,401

$

241,811

Restricted cash and cash equivalents

355

280

Short-term investments

50,000

Receivables, less uncollectible accounts and return allowances of $14,056 and $4,792 at September 25, 2010 and September 26, 2009, respectively

172,200

91,559

Inventories

262,478

132,182

Income taxes receivable

5,350

Other current assets

23,488

11,384

Deferred income taxes, net

26,997

10,151

Total current assets

495,269

537,367

Fixed assets, net

258,923

135,981

Intangibles, net

220,005

36,478

Goodwill

386,416

99,600

Other long-term assets

9,961

3,979

Total assets

$

1,370,574

$

813,405

Liabilities and Stockholders’ Equity

Current liabilities:

Current portion of long-term debt

$

19,009

$

5,030

Accounts payable

139,220

79,772

Accrued compensation costs

24,236

17,264

Accrued expenses

49,279

19,895

Income tax payable

1,934

1,225

Other short-term liabilities

4,377

3,257

Total current
liabilities

238,055

126,443

Long-term debt

335,504

73,013

Deferred income taxes,
net

92,579

26,599

Other long-term liabilities

5,191

Commitments and contingencies (See Notes 6 and 22)

Stockholders’ equity:

Preferred stock, $0.10 par value: Authorized—1,000,000 shares; No shares issued or outstanding

Common stock, $0.10 par value: Authorized—200,000,000 shares; Issued—132,823,585 and 130,811,052
shares at September 25, 2010 and September 26, 2009, respectively

13,282

13,081

Additional paid-in capital

473,749

441,875

Retained earnings

213,844

134,338

Accumulated other comprehensive loss

(1,630

)

(1,870

)

ESOP unallocated shares, at cost—0 and 38,060 shares at September 25, 2010 and September 26, 2009, respectively

(74

)

Total stockholders’ equity

699,245

587,350

Total liabilities and stockholders’ equity

$

1,370,574

$

813,405

Green Mountain Coffee Roasters, Inc.

Consolidated Statements of Operations
(Dollars in thousands except per share data)

Open to View Financial Statement

Fifty-two weeks ended
September 25,

2010

Fifty-two weeks ended
September 26,

2009
(As Restated)

Fifty-two weeks ended
September 27,

2008
(As Restated)

Net sales

$

1,356,775

$

786,135

$

492,517

Cost of sales

931,017

540,744

318,477

Gross profit

425,758

245,391

174,040

Selling and operating expenses

186,418

121,350

90,882

General and administrative expenses

100,568

47,655

38,480

Patent litigation (settlement) expense

(17,000

)

3,279

Operating income

138,772

93,386

41,399

Other income (expense)

(269

)

(662

)

(235

)

Interest expense

(5,294

)

(4,693

)

(5,705

)

Income before income taxes

133,209

88,031

35,459

Income tax expense

(53,703

)

(33,592

)

(13,790

)

Net income

$

79,506

$

54,439

$

21,669

Basic income per share:

Weighted average shares outstanding

131,529,412

113,979,588

107,774,091

Net income

$

0.60

$

0.48

$

0.20

Diluted income per share:

Weighted average shares outstanding

137,834,123

120,370,659

115,041,510

Net income

$

0.58

$

0.45

$

0.19

Green Mountain Coffee Roasters, Inc.

Consolidated Statements of Stockholders’ Equity
For the year in the period ended September 25, 2010 (Dollars in thousands)

Open to View Financial Statement

Common stock

Additional
paid-in
capital

Retained
earnings

Accumulated
other
compre
hensive (loss)

ESOP
unallocated
shares

Treasury stock

Stockholders’
Equity

Shares

Amount

Shares

Amount

Shares

Amount

Balance at September 26, 2009, as restated

130,811,052

$

13,081

$

441,875

$

134,338

$

(1,870

)

(38,060

)

$

(74

)

$

$

587,350

Options exercised

1,840,661

184

4,586

4,770

Issuance of common stock under employee stock purchase plan

171,872

17

3,999

4,016

Allocation of ESOP shares

1,302

38,060

74

1,376

Stock compensation expense

7,949

7,949

Tax benefit from exercise of options

13,877

13,877

Deferred compensation expense

161

161

Other comprehensive income, net of tax

240

240

Net income

79,506

79,506

Balance at September 25, 2010

132,823,585

$

13,282

$

473,749

$

213,844

$

(1,630

)

$

$

$

699,245

Green Mountain Coffee Roasters, Inc.

Consolidated Statements of Cash Flows
(Dollars in thousands)

Open to View Financial Statement

Fifty-two weeks ended
September 25, 2010

Fifty-two weeks ended
September 26, 2009

(As Restated)

Fifty-two weeks ended
September 27, 2008

(As Restated)

Cash flows from operating activities:

Net income

$

79,506

$

54,439

$

21,669

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

Depreciation

29,484

17,987

13,500

Amortization of intangibles

14,973

5,318

4,812

Loss on disposal of fixed assets

573

679

201

Provision for doubtful accounts

610

243

1,159

Provision for sales returns

40,139

15,943

8,251

(Gain) Loss on futures derivatives

(188

)

264

6

Tax (expense) from exercise of non-qualified options and disqualified dispositions of incentive stock options

(713

)

(399

)

(386

)

Excess tax benefits from equity-based compensation plans

(14,590

)

(10,761

)

(6,168

)

Tax expense from allocation of ESOP shares

(3

)

(61

)

Deferred income taxes

(6,931

)

1,683

549

Deferred compensation and stock compensation

8,110

6,819

6,455

Contributions to the ESOP

1,376

1,000

200

Changes in assets and liabilities, net of effects of acquisition:

Receivables

(102,297

)

(52,963

)

(24,819

)

Inventories

(116,653

)

(47,650

)

(44,662

)

Income tax payable, net

10,065

10,769

6,422

Other current assets

(10,767

)

(3,703

)

(1,896

)

Other long-term assets,
net

(4,487

)

1,769

(660

)

Accounts payable

32,844

25,834

8,667

Accrued compensation costs

(1,830

)

6,147

4,090

Accrued expenses

23,405

5,083

4,617

Other short-term liabilities

1,645

Other long-term liabilities

5,191

Net cash (used in) provided by operating activities

(10,535

)

38,498

1,946

Cash flows from investing activities:

Proceeds from sale of short-term investments

50,000

Proceeds from receipt of note receivable

1,788

Acquisition of Timothy’s Coffee of the World Inc.

(154,208

)

Acquisition of Tully’s Coffee Corporation

(41,361

)

Acquisition of Diedrich Coffee, Inc.

(305,261

)

Purchases of short-term investments

(50,000

)

Capital expenditures for fixed assets

(118,042

)

(48,298

)

(48,718

)

Proceeds from disposal of fixed assets

526

162

407

Net cash used in investing activities

(525,197

)

(139,497

)

(48,311

)

Cash flows from financing activities:

Net change in revolving line of credit

145,000

(95,500

)

33,500

Proceeds from issuance of common stock under compensation plans

8,788

8,253

5,653

Proceeds from issuance of common stock for public equity offering

386,688

Financing costs in connection with public equity offering

(16,895

)

Excess tax benefits from equity-based compensation plans

14,590

10,761

6,168

Capital lease obligations

(217

)

Proceeds from borrowings of long-term debt

140,000

50,000

Deferred financing fees

(1,339

)

(1,084

)

(907

)

Repayment of long-term debt

(8,500

)

(217

)

(63

)

Net cash provided by financing activities

298,322

342,006

44,351

Net (decrease) increase in cash and cash equivalents

(237,410

)

241,007

(2,014

)

Cash and cash equivalents at beginning of period

241,811

804

2,818

Cash and cash equivalents at end of period

$

4,401

$

241,811

$

804