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 $3,400,000
Cost of goods sold 1,950,000
Gross profits 1,450,000
Selling and administrative expense 600,000
Amortization expense 200,000
Operating income 650,000
Interest expense 50,000
Earnings before taxes 600,000
Taxes 400,000
Earnings after taxes 200,000
Preferred stock dividends 20,000
Earnings available to common shareholders $180,000
Shares outstanding 100,000
Earnings per share $1.80

Statement of Retained Earnings For the Year Ended December 31, 20XX
Retained earnings, balance, January 1, 20XX $869,000
Add: Earnings available to common shareholders, 20XX 180,000
Deduct: Cash dividends declared and paid in 20XX 100,000
Retained earnings, balance, December 31, 20XX $949,000

Comparative Balance Sheets For 20XX and 20XW
December 31, 20XX December 31, 20XW
Assets
Current assets:
Cash $120,000 $39,000
Accounts receivable (net) 500,000 490,000
Inventory 620,000 600,000
Prepaid expenses 30,000 61,000
Total current assets 1,270,000 1,190,000
Investments (long-term securities) 80,000 90,000
Plant and equipment 2,400,000 2,000,000
Less: Accumulated depreciation 1,120,000 920,000
Net plant and equipment 1,280,000 1,080,000
Total assets $2,630,000 $2,360,000
Liabilities and Shareholders Equity
Current liabilities:
Accounts payable $400,000 $251,000
Notes payable 500,000 500,000
Accrued expenses 41,000 50,000
Total current liabilities 941,000 801,000
Long-term liabilities:
Bonds payable, 20XY 150,000 100,000
Total liabilities 1,091,000 901,000
Shareholders equity:
Preferred stock 90,000 90,000
Common stock 500,000 500,000
Retained earnings 949,000 869,000
Total shareholders equity 1,539,000 1,459,000
Total liabilities and shareholders equity $2,630,000 $2,360,000

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:
Net income Correct $
Add items not requiring an outlay of cash:
Amortization expense Correct
Cash flow from operations
Increase in accounts receivable Correct
Increase in inventory Correct
Decrease in prepaid expenses Correct
Increase in accounts payable Correct
Decrease in accrued expenses Correct
Net Change in non-cash working capital
Cash provided by Correctoperating activities
Investing activities:
Decrease in investments Correct
Increase in plant and equipment Correct
Cash used in CorrectInvesting activities
Financing activities:
Increase in bonds payable Correct
Preferred stock dividends paid Correct
Common stock dividends paid Correct
Cash used in Correctfinancing activities
Net increase in cash Correct
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

Fintech In Islamic Finance Theory And Practice

Authors: Umar A. Oseni, S. Nazim Ali

1st Edition

1138494801, 978-1138494800

More Books

Students also viewed these Finance questions

Question

What is the preemptive right of common stockholders?

Answered: 1 week ago