Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

complete and fill out the information. its a cash identity statement for this firm. K5 X fx A B 1 2 Net Income: 3 Add

complete and fill out the information. its a cash identity statement for this firm.
image text in transcribed
image text in transcribed
image text in transcribed
K5 X fx A B 1 2 Net Income: 3 Add Depreciation: 4 Add back interest expense: 5 Operating Cash flow: 6 7 Current Working Capital: 8 Prior Working Capital: 9 Increase (decrease): 10 11 Current Long Term Assets: 12 Less Prior Long Term Assets: 13 Subtotal Increase (decrease): 14 Add Depreciation: 15 Net Capital Spending: 16 17 Prior Long Term Liabilities: 18 Less Current Long term Liabilities: 19 Subtotal Increase (decrease): 20 Add Interest Expense: 21 Cash Flow to Creditors: 22 23 Prior Net Other Equity: 24 Current Net Other Equity: 25 Subtotal Increase (decrease): 26 Dividends Paid: 27 Cash Flow to Owners: 28 29 30 thousands current year last year 7225 Cookie Jar Restaurants Inc Consolidated Balance Sheet Assets Current assets Cash and cash equivalents Receivables net of allowances Inventories Prepaid expenses Other current assets Total current assets $265,455 18,050 153,058 14,167 6.094 456.824. $119,361 25,677 165,426 11.997 Z.188 329.649 Long term assets Property, Plant and Equipment (net) Other long term assets Total long term assets 1,052,636 66.748 1.119.384 1,043,284 59.315 1.102.599 Total assets $1.576.200 $1432 248 1.117 133,117 134,199 177 178 445.611 25,000 4,704 98.477 123 244 93.013 344 438 Liabilities Current liabilities Current portion of long term debt Notes payable Accounts payable Accrued liabilities Other current liabilities Total current liabilities Long term liabilities Long term notes payable Other long term debt Deferred income taxes Other long term liabilities Total long term liabilities Total liabilities Stockholders' equity Common stock Additional paid-in capital Other equity inc treasury stock Retained earnings Total stockholders' equity 400,000 8,704 50,031 133594 592 329 375,000 3.239 57 709 123 221 559.169 $1,037,940 $903,607 240 56,066 (3.725) 485.687 538.268 238 39.969 (4.733) 493 167 528 641 $1.575.208 $1432248 Total liabilities and stockholders' equity 7225 Cookie Jar Restaurants Inc thousands Retained earnings statement Retained earnings, 1/1 Add net income Less dividends paid Retained earnings 12/31 $493,167 163,903 171.383 $485,687 Consolidated income statement Net sales Less cost of goods sold (without depreciation) Gross margin General and administrative expenses Other operating expenses Depreciation Operating income Interest income Income before interest and taxes (EBIT) Interest expense Income before taxes Income tax expense (refund) Net income $2,842,284 924,171 1,918,113 1,442,734 147,544 72.955 254,880 0 254,880 16.679 238,201 74.298 $163.903

Step by Step Solution

There are 3 Steps involved in it

Step: 1

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

Own Your Money

Authors: Michela Allocca

1st Edition

0760381127, 978-0760381120

More Books

Students also viewed these Finance questions

Question

Acceptance of the key role of people in this process of adaptation.

Answered: 1 week ago

Question

preference for well defined job functions;

Answered: 1 week ago