Avnet is one of the worldâs largest value-added distributors of electronic components, enterprise computer and storage products, IT services and embedded subsystems. Avnet creates a vital link in the technology supply chain that connects the worldâs leading electronic component and computer product manufacturers and software developers with a global customer base of original equipment manufacturers, electronic manufacturing services providers, original design manufacturers, and value-added resellers.8
8 Extracted from 10-K filings for Avnet Inc., 2013. Obtained from U.S. Securities and Exchange Commission. www.sec.gov.
Avnet, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended June 29, 2013 June 30, 2012 July 2, 2011 (Thousands) Cash flows from operating activities: Net income $ 450,073 $ 567,019 $ 669,069 Non-cash and other reconciling items: Depreciation and amortization 120,676 101,336 81,389 Deferred income taxes (Note 9) (10,019) 11,782 15,966 Stock-based compensation (Note 12) 43,677 35,737 28,931 Gain on bargain purchase and other (Note 2) (31,011) (2,918) (22,715) Other, net (Note 15) 75,327 66,263 56,846 Changes in (net of effects from businesses acquired): Receivables (94,203) 72,267 (421,457) Inventories 225,667 133,178 (321,939) Accounts payable (78,834) (319,094) 165,185 Accrued expenses and other, net (5,156) (136,852) 26,804 Net cash flows provided by operating activities 696,197 528,718 278,079 Cash flows from financing activities: (Repayments of) borrowings under accounts receivable securitization program, net (Note 3) (310,000) 510,000 160,000 Issuance of notes in a public offering, net of issuance costs (Note 7) 349,258 â â Repayment of notes (Note 7) â â (109,600) (Repayments of) proceeds from bank debt, net (Note 7) (179,861) 86,823 1,644 (Repayments of) proceeds from other debt, net (Note 7) (1,080) (1,007) 7,238 Repurchases of common stock (Note 4) (207,192) (318,333) â Other, net (Note 12) 4,792 5,590 3,930 Net cash flows (used for) provided by financing activities (344,083) 283,073 63,212 Cash flows from investing activities: Purchases of property, plant and equipment (97,379) (128,652) (148,707) Cash proceeds from sales of property, plant, and equipment 3,018 1,046 10,621 Acquisitions of operations and investments, net of cash acquired (Note 2) (262,306) (313,218) (690,997) Cash proceeds from divestiture activities (Note 2) 3,613 â 19,108 Net cash flows used for investing activities (353,054) (440,824) (809,975) Effect of exchange rate changes on cash and cash equivalents 3,419 (39,437) 51,916 Cash and cash equivalents: â increase (decrease) 2,479 331,530 (416,768) â at beginning of year 1,006,864 675,334 1,092,102 â at end of year $ 1,009,343 $ 1,006,864 $ 675,334 Additional cash flow information (Note 15)
See notes to consolidated financial statements.
Required:
Using the Consolidated Statements of Cash Flows for Avnet, prepare a summary analysis for all three years.
Write an analysis and interpretation of the cash flows for Avnet for all three years. Be sure to analyze the cash flows from operating activities, as well as the overall cash inflows and outflows for the firm.
Evaluate the credit worthiness of Avnet based on only the cash flow statements.
What would information from the balance sheet be useful to a creditor in determining whether to loan Avnet money?
Avnet is one of the worldâs largest value-added distributors of electronic components, enterprise computer and storage products, IT services and embedded subsystems. Avnet creates a vital link in the technology supply chain that connects the worldâs leading electronic component and computer product manufacturers and software developers with a global customer base of original equipment manufacturers, electronic manufacturing services providers, original design manufacturers, and value-added resellers.8
8 Extracted from 10-K filings for Avnet Inc., 2013. Obtained from U.S. Securities and Exchange Commission. www.sec.gov.
Avnet, Inc. and Subsidiaries Consolidated Statements of Cash Flows | |||
---|---|---|---|
Years Ended | |||
June 29, 2013 | June 30, 2012 | July 2, 2011 | |
(Thousands) | |||
Cash flows from operating activities: | |||
Net income | $ 450,073 | $ 567,019 | $ 669,069 |
Non-cash and other reconciling items: | |||
Depreciation and amortization | 120,676 | 101,336 | 81,389 |
Deferred income taxes (Note 9) | (10,019) | 11,782 | 15,966 |
Stock-based compensation (Note 12) | 43,677 | 35,737 | 28,931 |
Gain on bargain purchase and other (Note 2) | (31,011) | (2,918) | (22,715) |
Other, net (Note 15) | 75,327 | 66,263 | 56,846 |
Changes in (net of effects from businesses acquired): | |||
Receivables | (94,203) | 72,267 | (421,457) |
Inventories | 225,667 | 133,178 | (321,939) |
Accounts payable | (78,834) | (319,094) | 165,185 |
Accrued expenses and other, net | (5,156) | (136,852) | 26,804 |
Net cash flows provided by operating activities | 696,197 | 528,718 | 278,079 |
Cash flows from financing activities: | |||
(Repayments of) borrowings under accounts receivable securitization program, net (Note 3) | (310,000) | 510,000 | 160,000 |
Issuance of notes in a public offering, net of issuance costs (Note 7) | 349,258 | â | â |
Repayment of notes (Note 7) | â | â | (109,600) |
(Repayments of) proceeds from bank debt, net (Note 7) | (179,861) | 86,823 | 1,644 |
(Repayments of) proceeds from other debt, net (Note 7) | (1,080) | (1,007) | 7,238 |
Repurchases of common stock (Note 4) | (207,192) | (318,333) | â |
Other, net (Note 12) | 4,792 | 5,590 | 3,930 |
Net cash flows (used for) provided by financing activities | (344,083) | 283,073 | 63,212 |
Cash flows from investing activities: | |||
Purchases of property, plant and equipment | (97,379) | (128,652) | (148,707) |
Cash proceeds from sales of property, plant, and equipment | 3,018 | 1,046 | 10,621 |
Acquisitions of operations and investments, net of cash acquired (Note 2) | (262,306) | (313,218) | (690,997) |
Cash proceeds from divestiture activities (Note 2) | 3,613 | â | 19,108 |
Net cash flows used for investing activities | (353,054) | (440,824) | (809,975) |
Effect of exchange rate changes on cash and cash equivalents | 3,419 | (39,437) | 51,916 |
Cash and cash equivalents: | |||
â increase (decrease) | 2,479 | 331,530 | (416,768) |
â at beginning of year | 1,006,864 | 675,334 | 1,092,102 |
â at end of year | $ 1,009,343 | $ 1,006,864 | $ 675,334 |
Additional cash flow information (Note 15) See notes to consolidated financial statements. |
Required:
Using the Consolidated Statements of Cash Flows for Avnet, prepare a summary analysis for all three years.
Write an analysis and interpretation of the cash flows for Avnet for all three years. Be sure to analyze the cash flows from operating activities, as well as the overall cash inflows and outflows for the firm.
Evaluate the credit worthiness of Avnet based on only the cash flow statements.
What would information from the balance sheet be useful to a creditor in determining whether to loan Avnet money?