ATK Assignment
ATK Assignment
2012
2011
Sales . . . . . . . $. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cost of sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Gross profit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Operating expenses:
Research and development . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Selling . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
General and administrative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
4,362,145
3,421,276
940,869
64,678
162,359
244,189
469,643
-65,924
538
-11,773
392,484
120,243
272,241
436
271,805
8.38
8.34
0.92
32,447
32,608
272,241
-5,406
78,062
15,456
-5,608
-210
82,294
354,535
436
354,099
3,618,503
994,896
66,403
169,984
262,923
495,586
-89,296
676
406,966
143,762
263,204
592
262,612
7.99
7.93
0.8
32,874
33,112
263,204
-5,392
60,864
-152,066
-26,683
-244
(123,521) $
139,683
592
139,091
3,840,698
1,001,566
64,960
164,063
246,817
525,726
-87,612
560
438,674
124,963
313,711
536
313,175
9.41
9.32
0.2
33,275
33,615
313,711
-5,785
54,569
-4,844
-9,607
-324
34,009
347,720
536
347,184
4,613,399
4,842,264
Sales
Cost of sales
2013
4,362,145
2012
3,421,276
3,618,503
940,869
994,896
64,678
66,403
Selling
162,359
169,984
244,189
262,923
469,643
495,586
(65,924 )
(89,296
Gross profit
Operating expenses:
Research and development
Interest expense
Interest income
538
(11,773 )
392,484
676
406,966
120,243
143,762
Net income
272,241
263,204
436
592
271,805
Basic
8.38
Diluted
8.34
0.92
32,447
32,874
Diluted
32,608
33,112
272,241
(5,406 )
(5,392
78,062
60,864
15,456
(152,066
(5,608 )
(26,683
(210 )
(244
82,294
Comprehensive income
354,535
139,683
436
592
354,099
2011
4,613,399
4,842,264
3,618,503
3,840,698
994,896
1,001,566
66,403
64,960
169,984
164,063
262,923
246,817
495,586
525,726
(89,296 )
(87,612 )
676
560
406,966
438,674
78.4%
78.4%
79.3%
21.6%
21.6%
20.7%
1.48% 0.014394
3.72%
5.60%
143,762
124,963
263,204
313,711
592
536
262,612
313,175
7.99
9.41
7.93
9.32
0.8
0.2
32,874
33,275
33,112
33,615
263,204
(5,392 )
313,711
(5,785 )
60,864
54,569
(152,066 )
(4,844 )
(26,683 )
(9,607 )
(244 )
(324 )
(123,521 )
34,009
139,683
347,720
592
536
139,091
347,184
March 31
2013
ASSETS
Current assets:
Cash and cash equivalents
417,289
Net receivables
1,312,573
Net inventories
315,064
22,066
106,566
45,174
2,218,732
602,320
Goodwill
1,251,536
95,007
Total assets
LIABILITIES AND EQUITY
215,415
4,383,010
Current liabilities:
Current portion of long-term debt
50,000
Accounts payable
337,713
119,491
Accrued compensation
137,630
262,021
906,855
Long-term debt
1,023,877
94,087
719,172
126,458
Total liabilities
2,870,449
323
Additional paid-in-capital
534,137
Retained earnings
2,483,483
(828,304 )
(687,470 )
1,502,169
Noncontrolling interest
10,392
Total equity
1,512,561
4,383,010
March 31
2012
568,813
1,341,998
258,495
101,720
51,512
2,322,538
604,498
1,251,536
134,719
228,455
4,541,746
30,000
333,980
119,824
121,901
6,433
307,642
919,780
1,272,002
111,392
878,819
123,002
3,304,995
332
537,921
2,241,711
(910,598 )
(642,571 )
1,226,795
9,956
1,236,751
4,541,746
(Amounts in thousands)
Operating Activities
Net income
272,241
94,903
11,159
6,875
3,847
11,773
(16,591 )
(1,613 )
12,025
(2 )
34,602
Net inventories
(56,569 )
Accounts payable
4,160
(333 )
Accrued compensation
13,200
(26,042 )
(26,042 )
(33,438 )
(56,605 )
273,592
Investing Activities
Capital expenditures
(96,889 )
172
(96,717 )
Financing Activities
Payments made on bank debt
Payments made to extinguish debt
(35,000 )
(409,000 )
200,000
(1,458 )
(58,371 )
Dividends paid
(30,033 )
5,461
(328,399 )
(328,399 )
(151,524 )
568,813
417,289
14,549
5,177
2011
263,204
313,711
98,037
100,041
10,848
11,145
12,293
17,168
4,764
5,157
7,518
23,018
(2,928 )
2,281
6,724
9,740
(23 )
(540 )
(207,451 )
(153,723 )
(16,466 )
(6,400 )
42,557
20,065
(2,103 )
15,108
(25,063 )
(53,616 )
19,801
(40,164 )
19,801
(40,164 )
37,547
86,955
123,048
71,124
372,307
421,070
(122,292 )
(130,201 )
7,335
(172,251 )
3,001
(114,957 )
(299,451 )
(20,000 )
(13,438 )
(300,000 )
(537,576 )
750,000
(19,883 )
(49,991 )
(26,552 )
(6,700 )
5,709
13,819
23
540
(390,811 )
186,762
(390,811 )
186,762
(133,461 )
308,381
702,274
393,893
568,813
702,274
14,976
14,118
Shares
33,047,018
Amount
330
Comprehensive income
251,401
88,585
139,342
Dividends Paid
Share-based compensation
(7,274 )
33,519,072
335
107,944
201,429
Comprehensive income
Share-based compensation
(742,000 )
73,685
73,685
Dividends paid
(17,722 )
(3 )
33,142,408
332
93,617
82,409
Comprehensive income
Share-based compensation
(1,003,938 )
44,964
Dividends paid
(41,165 )
32,318,295
(9 )
323
Additional
Retained
Paid-In
Earnings
Capital
578,046
1,699,176
313,175
(5,622 )
(7,057 )
9,740
(17,193 )
1,111
(6,700 )
254
559,279
2,005,651
262,612
(2,580 )
(17,159 )
6,724
(8,752 )
(8,752 )
(1,173 )
(26,552 )
1,582
537,921
2,241,711
271,805
(1,552 )
(8,429 )
12,025
(5,463 )
(2,474 )
(30,033 )
2,109
534,137
2,483,483
Accumulated
Treasury
Noncontrolling
Other
Stock
Interest
Comprehensive
Loss
$
(821,086 )
(657,872 )
34,009
536
19,440
7,057
10,689
(744 )
(621,430 )
9,364
(787,077 )
(123,521 )
592
8,289
17,159
(49,991 )
5,946
5,946
(910,598 )
(2,544 )
(642,571 )
9,956
82,294
436
7,013
8,429
(59,511 )
4,003
(828,304 )
(4,833 )
(687,470 )
Noncontrolling
Total
Interest
Equity
8,828
807,422
536
347,720
13,818
9,740
(6,504 )
1,111
(6,700 )
(485 )
9,364
1,166,122
592
139,683
5,709
6,724
(49,991 )
(2,806 )
(2,806 )
(1,173 )
(26,552 )
(965 )
9,956
1,236,751
436
354,535
5,461
12,025
(59,511 )
(1,460 )
(2,474 )
(30,033 )
(2,733 )
10,392
1,512,561