Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given is the Income Statement for the year ended December 31, 20XX, Statement of Retained Earnings for the year ended December 31, 20XX and Comparative

Given is the Income Statement for the year ended December 31, 20XX, Statement of Retained Earnings for the year ended December 31, 20XX and Comparative Balance Sheets for 20XW and 20XX of Maris Corporation:

Maris Corporation Income Statement Year Ended December 31, 20XX
Sales $5,700,000
Cost of goods sold 3,875,000
Gross profits 1,825,000
Selling and administrative expense 730,000
Amortization expense 250,000
Operating income 845,000
Interest expense 52,000
Earnings before taxes 793,000
Taxes 350,000
Earnings after taxes 443,000
Preferred stock dividends 30,000
Earnings available to common shareholders $413,000
Shares outstanding 165,200
Earnings per share $2.50

Statement of Retained Earnings For the Year Ended December 31, 20XX
Retained earnings, balance, January 1, 20XX $900,000
Add: Earnings available to common shareholders, 20XX 413,000
Deduct: Cash dividends declared and paid in 20XX 150,000
Retained earnings, balance, December 31, 20XX $1,163,000

Comparative Balance Sheets For 20XX and 20XW
December 31, 20XX December 31, 20XW
Assets
Current assets:
Cash $120,000 $103,000
Accounts receivable (net) 540,000 528,000
Inventory 510,000 488,000
Prepaid expenses 26,000 52,000
Total current assets 1,196,000 1,171,000
Investments (long-term securities) 120,000 125,000
Plant and equipment 2,600,000 2,000,000
Less: Accumulated depreciation 1,017,000 767,000
Net plant and equipment 1,583,000 1,233,000
Total assets $2,899,000 $2,529,000
Liabilities and Shareholders Equity
Current liabilities:
Accounts payable $373,000 $325,000
Notes payable 500,000 500,000
Accrued expenses 53,000 74,000
Total current liabilities 926,000 899,000
Long-term liabilities:
Bonds payable, 20XY 180,000 100,000
Total liabilities 1,106,000 999,000
Shareholders equity:
Preferred stock 130,000 130,000
Common stock 500,000 500,000
Retained earnings 1,163,000 900,000
Total shareholders equity 1,793,000 1,530,000
Total liabilities and shareholders equity $2,899,000 $2,529,000

Prepare a statement of cash flows for the Maris Corporation. (Amounts to be deducted should be indicated with a minus sign. Omit $ sign in your response.)

MARIS CORPORATION Statement of Cash Flows
For the Year Ended December 31, 20XX
Operating Activities:
(Click to select) Net income Net loss $
Add items not requiring an outlay of cash:
(Click to select) Increase in accrued expenses Decrease in accounts receivable Decrease in accrued expenses Increase in accounts receivable Decrease in inventory Decrease in prepaid expenses Decrease in accounts payable Increase in accounts payable Increase in inventory Amortization expense Increase in prepaid expenses
Cash flow from operations
(Click to select) Increase in accounts receivable Decrease in inventory Decrease in accounts receivable Amortization expense Increase in prepaid expenses Decrease in accounts payable Increase in accrued expenses
(Click to select) Increase in inventory Decrease in inventory Decrease in accounts receivable Amortization expense Increase in prepaid expenses Decrease in accounts payable Increase in accrued expenses
(Click to select) Decrease in prepaid expenses Decrease in inventory Decrease in accounts receivable Amortization expense Increase in prepaid expenses Decrease in accounts payable Increase in accrued expenses
(Click to select) Increase in accounts payable Decrease in inventory Decrease in accounts receivable Amortization expense Increase in prepaid expenses Decrease in accounts payable Increase in accrued expenses
(Click to select) Decrease in accrued expenses Decrease in inventory Decrease in accounts receivable Amortization expense Increase in prepaid expenses Decrease in accounts payable Increase in accrued expenses
Net Change in non-cash working capital
Cash (Click to select) provided by used in operating activities
Investing activities:
(Click to select) Decrease in investments Decrease in plant and equipment Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued expenses Decrease in accounts receivable Decrease in inventory Amortization expense
(Click to select) Increase in plant and equipment Decrease in plant and equipment Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued expenses Decrease in accounts receivable Decrease in inventory Amortization expense
Cash (Click to select) provided by used in Investing activities
Financing activities:
(Click to select) Increase in bonds payable Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued expenses Decrease in accounts receivable Decrease in inventory Amortization expense
(Click to select) Preferred stock dividends paid Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued expenses Decrease in accounts receivable Decrease in inventory Amortization expense
(Click to select) Common stock dividends paid Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued expenses Decrease in accounts receivable Decrease in inventory Amortization expense
Cash (Click to select) provided by used in financing activities
(Click to select) Net decrease in cash Net increase in cash
Cash, beginning of year
Cash, end of year $

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

Financial Management

Authors: Geoffrey Knott

4th Edition

1403903824, 9781403903822

More Books

Students also viewed these Finance questions

Question

1 Why might people resist change?

Answered: 1 week ago