|
|
Arrowbell Company |
|
|
|
Sales and Net Income |
|
|
|
year |
sles |
Net Income |
|
|
2007 |
2,568,660 |
145,800 |
|
|
2008 |
2,660,455 |
101,600 |
|
|
2009 |
2,550,180 |
52,650 |
|
|
2010 |
2,625,280 |
86,800 |
|
|
2011 |
3,680,650 |
151,490 |
|
|
Arrowbell Company |
|
|
|
Balance Sheet |
|
|
|
12/31/2011 and 2010 |
|
|
|
2011 |
2010 |
|
| Assets |
|
|
|
|
| Current assets: |
|
|
|
|
| Cash |
|
250,480 |
260,155 |
|
| Accounts receivable (net) |
760,950 |
690,550 |
|
| Inventories at lower-of-cost-or-market |
725,318 |
628,238 |
|
| Prepaid expenses |
18,555 |
10,250 |
|
| Total current assets |
1,755,303 |
1,599,193 |
|
| Plant and equipment: |
|
|
|
| Land, buildings, machinery, and equipment |
3,150,165 |
2,646,070 |
|
| Less: Accumulated depreciation |
650,180 |
525,650 |
|
| Net plant and equipment |
2,499,985 |
2,120,420 |
|
| Other assets: |
|
|
|
|
| Cash surrender value of life insurance |
20,650 |
18,180 |
|
| Other |
|
40,660 |
38,918 |
|
| Total other assets |
61,310 |
57,098 |
|
| Total assets |
|
4,316,598 |
2,776,711 |
|
| Liabilities and Stockholders%u2019 Equity |
|
|
|
| Current liabilities: |
|
|
|
| Notes and mortgages payable, current portion |
915,180 |
550,155 |
|
| Accounts payable and accrued liabilities |
1,160,111 |
851,080 |
|
| Total current liabilities |
2,075,291 |
1,401,235 |
|
| Long-term notes and mortgages payable, less current portion |
|
|
| above |
|
5,550,000 |
775,659 |
|
| Total liabilities |
2,625,291 |
2,176,894 |
|
| Stockholders%u2019 equity: |
|
|
|
| Capital stock, par value $1.00; authorized, 800,000; issued |
|
|
| and outstanding, 600,000 (2011 and 2010) |
600,000 |
600,000 |
|
| Paid in excess of par |
890,000 |
890,000 |
|
| Retained earnings |
201,307 |
109,817 |
|
| Total stockholders%u2019 equity |
1,691,07 |
1,599,817 |
|
| Total liabilities and stockholders%u2019 equity |
4,316,598 |
3,776,711 |
|
| ARROWBELL COMPANY |
|
|
|
| Statement of Cash Flows |
|
|
|
| For Years Ended December 31, 2011 and 2010 |
|
|
|
|
|
2011 |
2010 |
|
| Cash flows from operating activities: |
|
|
|
| Net income |
|
151,490 |
86,800 |
|
| Noncash expenses, revenues, losses, and gains included in |
|
|
| income: |
|
|
|
|
| Depreciation |
|
134,755 |
102,180 |
|
| Increase in accounts receivable |
-70,400 |
-10,180 |
|
| Increase in inventories |
-87,080 |
-15,349 |
|
| Decrease in prepaid expenses in 2011, increase in 2010 |
1,695 |
-1,058 |
|
| Increase in accounts payable and accrued liabilities |
309,031 |
15,265 |
|
| Net cash provided by operating activities |
429,491 |
177,658 |
|
| Cash flows from investing activities: |
|
|
|
| Proceeds from retirement of property, plant, and equipment |
10,115 |
3,865 |
|
| Purchases of property, plant, and equipment |
-524,435 |
-218,650 |
|
| Increase in cash surrender value of life insurance |
-2,470 |
-1,849 |
|
| Other |
|
-1,742 |
-1,630 |
|
| Net cash used for investing activities |
-518,532 |
-218,263 |
|
| Cash flows from financing activities: |
|
|
|
| Retirement of long-term debt |
-225,659 |
-50,000 |
|
| Increase in notes and mortgages payable |
365,025 |
159,155 |
|
| Cash dividends |
-60,000 |
-60,000 |
|
| Net cash provided by financing activities |
79,366 |
49,155 |
|
| Net increase (decrease) in cash $ |
-9,675 |
8,550 |
|
Required |
|
|
|
|