Question

Operating Section of Statement of Cash Flows (Indirect Method)
Assume following are the income statement and balance sheet for Nike for the year ended May 31, 2012, and a forecasted income statement and balance sheet for 2013.

Income Statement
($ millions)	2012 actual	2013 Est.
Revenues	$ 18,627.0	$ 21,253.0
Cost of sales	10,239.6	11,689.0
Gross margin	8,387.4	9,564.0
Selling and administrative expense	5,953.7	6,801.0
Operating profit	2,433.7	2,763.0
Interest income, net	77.1	77.1
Other (expense) income, net	(7.9)	(7.9)
Income before income taxes	2,502.9	2,832.2
Income taxes	619.5	678.0
Net income	$ 1,883.4	$ 2,154.2

Balance Sheet
($ millions)	2012 actual	2013 Est.
Assets
Cash and equivalents	$ 2,128.9	$ 3,301.4
Short-term investments	642.2	642.2
Accounts receivable, net	2,759.3	3,188.0
Inventories	2,438.4	2,794.0
Deferred income taxes	227.2	259.0
Prepaid expenses and other current assets	643.3	680.0
Total current assets	8,839.3	10,864.6
Property, plant and equipment*	4,103.0	4,613.0
Accumulated depreciation	(2,211.9)	(2,556.9)
Property, plant and equipment, net	1,891.1	2,056.1
Goodwill and other current assets	1,191.9	1,152.9
Deferred income taxes and other assets	520.4	594.0
Total Assets	$ 12,442.7	$ 14,667.6
Liabilities and Equity
Current portion of long-term debt	$ 6.3	$ 31.3
Notes payable	177.7	245.7
Accounts payable	1,287.6	1,442.0
Accrued liabilities	1,761.9	1,975.0
Income taxes payable	88.0	100.0
Total current liabilities	3,321.5	3,794.0
Long-term debt	441.1	360.8
Deferred income taxes and other liabilities	854.5	1,024.0
Total liabilities	4,617.1	5,178.8
Redeemable preferred stock	0.3	0.3
Common stock	2.8	2.8
Capital in excess of stated value	2,497.8	2,497.8
Accumulated other comprehensive income	251.4	251.4
Retained earnings	5,073.3	6,736.5
Stockholders' equity	7,825.6	9,488.8
Total liabilities and equity	$ 12,442.7	$ 14,667.6

* Gross property, plant and equipment and accumulated depreciation are inserted in the balance sheet; both are taken from footnotes to the financial statements.

Prepare the net cash flows from operating activities section of a forecasted statement of cash flows for 2013 using the indirect method. Treat current and noncurrent deferred tax assets and liabilities as operating. Operating expenses (such as Cost of sales and Selling and administrative expense) for 2013 include estimated depreciation expense of $339 million and amortization expense of $39 million. Estimated 2013 retained earnings includes dividends of $467 million.

Enter answers using one decimal place as shown in the above financial statements.

Use negative signs with answers to show a decrease in cash.

Nike, Inc. STATEMENT OF CASH FLOWS ($ MILLIONS) Forecasted FOR YEAR ENDED May 31, 2013
Net income	$Answer 0.00 points out of 1.00
Add (Deduct) Items to Convert Net Income to Cash Basis
Depreciation	Answer 0.00 points out of 1.00
Amortization	Answer 0.00 points out of 1.00
Accounts receivable	Answer 0.00 points out of 1.00
Inventories	Answer 0.00 points out of 1.00
Deferred Income taxes	Answer 0.00 points out of 1.00
Prepaid expenses and other current assets	Answer 0.00 points out of 1.00
Deferred income taxes and other assets	Answer 0.00 points out of 1.00
Accounts payable	Answer 0.00 points out of 1.00
Accrued liabilities	Answer 0.00 points out of 1.00
Income taxes payable	Answer 0.00 points out of 1.00
Deferred income taxes and other liabilities	Answer 0.00 points out of 1.00
Net cash flow from operating activities	$Answer

Answer 1

The answer has been presented in the supporting sheet. All the parts has been solved with detailed explanation and format. For detailed answer refer to the supporting sheet.