Question
Below are Laiho Industries 2017 and 2018 balance sheet items: 2018 2017 Cash $ 102,850.00 $ 89,725.00 Accounts Receivable $ 103,365.00 $ 85,527.00 Long-Term Debt
Below are Laiho Industries 2017 and 2018 balance sheet items:
| 2018 | 2017 | |
| Cash | $ 102,850.00 | $ 89,725.00 |
| Accounts Receivable | $ 103,365.00 | $ 85,527.00 |
| Long-Term Debt | $ 76,264.00 | $ 63,914.00 |
| Accounts Payable | $ 30,761.00 | $ 23,109.00 |
| Common Stock (total value) | $ 100,000.00 | $ 90,000.00 |
| Notes Payable | $ 16,717.00 | $ 14,217.00 |
| Net Fixed Assets | $ 67,165.00 | $ 42,436.00 |
| Accruals | $ 30,477.00 | $ 22,656.00 |
| Inventories | $ 38,444.00 | $ 34,982.00 |
| Retained Earnings | $ 57,605.00 | $ 38,774.00 |
Sales for 2018 were $455,150, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends.
Given this information, construct the firms 2018 income statement, statement of cash flows, and statement of owner's equity. Then answer the questions below.
Round your answers to the nearest whole number.
What are expenses excluding depreciation and amortization for 2018?
386,878 Correct Answer
What is EBIT for 2018?
60,884 Correct Answer
What is income for 2018?
31,386 Correct Answer
What is the total balance of stockholders Equity at the end of 2018?
157,605 Correct Answer
What was net cash provided by (used in) operating activities for 2018? (If your answer is "used in" use a negative sign in front of the number)
32,947 Correct Answer
What was net cash provided by (used in) investing activities for 2018? (If your answer is "used in" use a negative sign in front of the number)
-32,117 Correct Answer
What was net cash provided by (used in) financing activities for 2018?
12,296 Correct Answer
What was the increase/decrease in cash for 2018? (For a decrease, use a negative sign in front of the number)
13,125 Correct Answer
What is NOWC for 2017?
164,469 Correct Answer
What is the NOWC for 2018?
183,421 Correct Answer
What is the free cash flow for 2018? ***(UsingFCF = [EBIT (1-taxes) + depreciation and amortization] - [capital expenditures + NOWC] formula)*** (For a negative cash flow, use a negative sign before the number)
??????????
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Using Equity Audits To Create Equitable And Excellent Schools
Authors: Linda E. Skrla, Kathryn B. McKenzie, James Joseph Scheurich
1st Edition
1412939321, 978-1412939324
