Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Using the financial statement provided (an Excel spreadsheet with the data is available on Blackboard),. prepare a complete Statement of Cash Flows that shows

Using the financial statement provided (an Excel spreadsheet with the data is available on Blackboard), prepare a complete St 

Using the financial statement provided (an Excel spreadsheet with the data is available on Blackboard),. prepare a complete Statement of Cash Flows that shows both the direct method and the indirect method for summarizing cash flow from operating activities. Note to complete the assignment you will need to calculate items such as dividends paid (Retained Earnings & AOClar9 - Net income2019 - Retained Earnings & AOCI2018) and capital expenditures (Net PP&E2018 Book Value of PP&E Sold019 - Depreciation Expense2019 - Net PP&E2019). Please submit your work via the assignment submission feature in Blackboard. Balance Sheets Income Statement (millions) Cash & equivalents Accounts receivable, net Inventories Other current assets Total current assets Property, plant, & equipment, gross Less: Accumulated depreciation Property, plant, & equipment, net Right-of-use leased assets Other long-term investments Goodwill Other intanqible assets Other noncurrent assets Total assets (millions) Sales 1,100.0 Less: Cost of goods sold Gross profit 2019 $2,577.0 $1,556.0 1,262.0 8,992.0 371.0 13,202.0 45,547.0 44,220.0 Operating profit (EBIT) 19,664.0 25,883.0 2,536.0 137.0 633.0 53.0 635.0 $43.079.0 $41.540.0 2018 2019 $78,112.0 54,864.0 23,248.0 16,163.0 2,357.0 4,728.0 467.0 (18.0) (41.0) 4,202.0 921.0 $3,281.0 9,497.0 366.0 Less: Selling, gen. & admin. expenses 12,519.0 Less: Depr. & amort, expenses 18,687.0 Less: Interest expense 25,533.0 2215.0 10.0 633.0 Other income (expense) Gain/(loss) on sale of assets Earnings before tax Less: Income tax expense Net income 66.0 564.0 Current portion of long-term debt Short-term debt (notes payable) Current operating lease liabilities Accounts payable Other accrued expenses Deferred revenue Other current liabilities Total current liabilities Long-term debt Long-term operating lease liabilities Deferred taxes Other long-term liabilities Total liabilities Common stock and add. paid-in capital Retained earnings Accum. other comp. income (loss) Less: Treasury stock Total equity Total liabilities and equity $94.0 41.0 261.0 9,920.0 1.983.0 1,135.0 1.053.0 14,487.0 10,035.0 2,275.0 1,122.0 3,027.0 30,946.0 29,993.0 6,268.0 11.677.0 (868.0) 4,944.0 12,133.0 $43.079.0 $41.540.0 $1,002.0 63.0 211.0 9,761.0 2,034.0 840.0 1.103.0 15,014.0 9,255.0 2,004.0 972.0 2,748.0 6,085.0 9,845.0 (805.0) 3,578.0 11,547.0 Footnotes During the year, the company received cash of $338.4 when it sold PP&E with a net book value of $379.4, which gave rise to the $41.0 loss that appears on the income statement. Total depreciation and amortization expenses of $2,357.0 is made up of depreciation expense of $2.344.0 and amortization expense of $13.0. Check figures: cash flow from operations = $6,728.0; cash flow from investments = $(3,183.0); and cash flow from financing = $(2,524.0).

Step by Step Solution

3.40 Rating (147 Votes )

There are 3 Steps involved in it

Step: 1

Answer t InDirut Hithod cash Flow statement Particutars CASH FLOW FROM OPE... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting

Authors: Carl S. Warren, James M. Reeve, Jonathan Duchac

27th edition

978-1337272094, 1337272094, 978-1337514071, 1337514071, 978-1337899451

More Books

Students also viewed these Accounting questions

Question

What is one of the skills required for independent learning?Explain

Answered: 1 week ago

Question

What are the principal alloying elements in SAE 4340 steel?

Answered: 1 week ago