Fill in the chart and answer questions: Cost of Goods Sold Cash Depreciation Interest Expense Selling Expenses
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Cost of Goods Sold Cash Depreciation Interest Expense Selling Expenses Accounts Payable Net Fixed Assets Sales Accounts Receivable Notes Payable Long term debt Inventory Additional info: Tax rate Payout ratio EBIT Depreciation Taxes OCF Capital spending: Ending FA less Beg FA plus Depr Net CAPEX 2021 Change in NWC Ending NWC les beg NWC Change 306,726 44,261 86,590 8,824 60,322 62,100 382,014 601,729 50,144 43,855 162,636 50,288 Cash flow from assets: Operating, capital spending, change in NWC Operating Cash Flow = 2021 27.00% 35.00% 2022 2022 387,290 66,870 97,871 9,358 78,732 78,461 465,426 733,469 63,152 60,358 185,952 63,462 2022 Gross profit EBIT EBT Net income Income Statement Cash flow from assets: Operating cash flows less cap ex less change in NWC Cash flow from assets: 2021 2022 2022 Current Assets Total Assets Equity Rollfoward: 2021 Equity Net income Dividends 2022 Equity 2021 Cash flow to creditors 2022 Interest Paid less new debt Cash flow to creditors Balance Sheet 2022 Current Liabilities Total L + OE balance sheet check >> 2021 Cash flow to stockholders 2022 Dividends Paid less new equity Cash flow to stockholder 2022 Cost of Goods Sold Cash Depreciation Interest Expense Selling Expenses Accounts Payable Net Fixed Assets Sales Accounts Receivable Notes Payable Long term debt Inventory Additional info: Tax rate Payout ratio EBIT Depreciation Taxes OCF Capital spending: Ending FA less Beg FA plus Depr Net CAPEX 2021 Change in NWC Ending NWC les beg NWC Change 306,726 44,261 86,590 8,824 60,322 62,100 382,014 601,729 50,144 43,855 162,636 50,288 Cash flow from assets: Operating, capital spending, change in NWC Operating Cash Flow = 2021 27.00% 35.00% 2022 2022 387,290 66,870 97,871 9,358 78,732 78,461 465,426 733,469 63,152 60,358 185,952 63,462 2022 Gross profit EBIT EBT Net income Income Statement Cash flow from assets: Operating cash flows less cap ex less change in NWC Cash flow from assets: 2021 2022 2022 Current Assets Total Assets Equity Rollfoward: 2021 Equity Net income Dividends 2022 Equity 2021 Cash flow to creditors 2022 Interest Paid less new debt Cash flow to creditors Balance Sheet 2022 Current Liabilities Total L + OE balance sheet check >> 2021 Cash flow to stockholders 2022 Dividends Paid less new equity Cash flow to stockholder 2022
Expert Answer:
Answer rating: 100% (QA)
Here is the chart filled out with the information provided Income Statement Sales 601729 733469 Cost ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these finance questions
-
Answer the following questions about Delivering Bad News Messages: a. What is the goal when delivering bad news? b. Why is it some important to use the inductive approach when delivering bad news?...
-
What is the significance of Big O notation in evaluating algorithmic efficiency? Provide an example of an algorithm with exponential time complexity, and suggest ways to optimize it to improve...
-
1. Entity A received a 10%, P200,000, one-year, note receivable on July 1, 20x1. Entity A uses a calendar year period. The principal and interest on the note are due on July 1, 20x2. What is the...
-
Misty Cumbie worked as a waitress at the Vita Caf in Portland, Oregon. The caf was owned and operated by Woody Woo, Inc. Woody Woo paid its servers an hourly wage that was higher than the states...
-
Grande Company has the following balances in its general ledger as of March 1 of this year: a. FICA Taxes Payable (liability for February), $9,180.00 (total for employee and employer). The FICA...
-
How can strategy at Umicore best be describedas a zero sum game or a positive-sum game? Support your answer.
-
Murphy Corporation has 50,000 shares of \(\$ 10\) par value common stock outstanding. The company has \(\$ 450,000\) of retained earnings. At year-end, the company declares a cash dividend of \(\$...
-
Lid Corporation produces a line of beverage lids. The production process has been automated, so the product can now be produced in one operation rather than in the three operations that were needed...
-
Cheyenne Equipment Leasing Company leased equipment to Sheridan Healthcare System on January 1, 2025, for a four-year period. Equal annual payments under the lease are $350000 and are due on January...
-
Haverhill Engineers Ltd manufactures components for the car industry. It is considering automating its line for producing crankshaft bearings. The automated equipment will cost 700,000. It will...
-
Question 49 of 100 49. 164....................is the monitoring of information of the organization's environment that is relevant to the organizational development of strategy OA) Environmental...
-
A factory experiencing a board-solder defect problem with an LED panel board product tested each board manufactured for LED failure. Data were collected on the area of the board on which LEDs were...
-
Show that \[\sum_{i=1}^{n}\left(x_{i}-\bar{x} ight)=0\] for any set of observations $x_{1}, x_{2}, \ldots, x_{n}$.
-
The formula for the preceding exercise is a special case of the following formula for the weighted mean: \[\bar{x}_{w}=\frac{\sum_{i=1}^{k} w_{i} x_{i}}{\sum_{i=1}^{k} w_{i}}\] where $w_{i}$ is a...
-
The chapter mentions negotiating for win-win solutions. Think of a time when you negotiated with someone over something and one of you lost and the other won. How did that happen? Why didnt you work...
-
Jefferson Hospital has recently implemented computerized provider order entry (CPOE). What EMRAM stage are they in, and what projects might Jefferson undertake next to progress its EMR implementation?
-
Suppose that the mass of a plate can be calculated with the following expression a) Draw the plate in 2D where that mass is distributed. b) Write a double integral to calculate the mass of the plate...
-
Refer to the situation described inBE 18-13, but assume a 2-for-1 stock split instead of the 5% stock dividend. Prepare the journal entry to record the stock split if it is to be effected in the form...
-
Access the web sites of American Airlines (www.aa.com), Intel (www.intel.com) and Disney (www.disney.com) and study the business involvements of each firm. Examine the financial ratios below and...
-
Financial reporting requires firms to expense immediately all research and development costs (R&D) costs. Alternatively, GAAP could require firms to capitalize and subsequently amortize all...
-
Assume that Wal-Mart sells the land on December 31, Year 6, for a note receivable with a present value of $180,000 instead of for cash. The note bears interest at 8 percent and requires cash payments...
-
The Internet is a good place to get information that is useful to you in your study of accounting. For example, you can find information about current events, professional accounting organizations,...
-
Which of the following does not describe accounting? a. Language of business. b. Is an end rather than a means to an end. c. Useful for decision making. d. Used by business, government, nonprofit...
-
Why does internal accounting information need to be timely?
Study smarter with the SolutionInn App