Hey, last time I posted this the majority of the answers were wrong. Thanks for the help.$-$

Laiho Industries: Balance Sheets as of December $31($thousands of dollars$)$

$||2021|2020|$

$|----------------------|-----------|----------|$

$|$ Cash $|$ $$107,614|$ $$90,340|$

$|$ Accounts receivable $|$ $$102,121|$ $$86,124|$

$|$ Inventories $|$ $$38,941|$ $$35,487|$

$|$ Total current assets $|$ $$248,676|$ $$211,951|$

$|$ Net fixed assets $|$ $$69,566|$ $$43,695|$

$|$ Total assets $|$ $$318,242|$ $$255,646|$

$||||$

$|$ Accounts payable $|$ $$32,544|$ $$24,390|$

$|$ Accruals $|$ $$28,065|$ $$21,224|$

$|$ Notes payable $|$ $$14,731|$ $$12,251|$

$|$ Total current liabilities $|$ $$75,340|$ $$57,865|$

$|$ Long$-$term debt $|$ $$74,650|$ $$63,750|$

$|$ Total liabilities $|$ $$149,990|$ $$121,615|$

$|$ Common stock $|$ $$102,500|$ $$90,000|$

$|$ Retained earnings $|$ $$65,752|$ $$44,031|$

$|$ Total common equity $|$ $$168,252|$ $$134,031|$

$|$ Total liabilities and equity $|$ $$318,242|$ $$255,646|$

$---$

Sales for $2021$ were $$466,150,000,$ and EBITDA was $16\%$ of sales. Furthermore, depreciation and amortization were $17\%$ of net fixed assets, interest was $$8,875,000,$ the corporate tax rate was $25\%,$ and Laiho pays $46\mathrm{.}25\%$ of its net income as dividends. Given this information, construct the firm's $2021$ income statement.

$---$

Laiho Industries: Income Statement for Year Ending December $31,2021($thousands of dollars$)$

$||2021|$

$|------------------------------|-----------------|$

$|$ Sales $|$ $$466,150|$

$|$ Operating costs excluding depreciation and amortization $|\_|$

$|$ EBITDA $|$ $$\_|$

$|$ Depreciation and amortization$|\_|$

$|$ EBIT $|$ $$\_|$

$|$ Interest $|\_|$

$|$ EBT $|$ $$\_|$

$|$ Taxes $(25\%)|\_|$

$|$ Net income $|$ $$\_|$

$|||$

$|$ Common dividends $|$ $$\_|$

$|$ Addition to retained earnings$|$ $$\_|$

$-$

Construct the statement of stockholders' equity for the year ending December $31,2021,$ and the $2021$ statement of cash flows. Hint: The difference in accumulated depreciation from one year to the next is the annual depreciation expense for the year.

$-$

Laiho Industries: Statement of Stockholders' Equity, December $31,2021($thousands of dollars$)$

$||$ Common Stock $|$ Retained Earnings $|$ Total Stockholders' Equity $|$

$|---------------------------|--------------|-------------------|----------------------------|$

$|$ Balances, December $31,2020|$ $$\_|$ $$\_|$ $$\_|$

$|$ Common stock issue $|\_|\_||$

$|2021$ Net income $|||$ $$\_|$

$|$ Cash dividends $|||$ $$\_|$

$|$ Addition to retained earnings $|||$ $$\_|$

$|$ Balances, December $31,2021|$ $$\_|$ $$\_|$ $$\_|$

$---$

Laiho Industries: Statement of Cash Flows for $2021($thousands of dollars$)$

$||2021|$

$|--------------------------------|-------------------|$

$|$ Operating Activities $||$

$|$ Net income $|$ $$\_|$

$|$ Depreciation and amortization $|\_|$

$|$ Increase in accounts payable $|\_|$

$|$ Increase in accruals $|\_|$

$|$ Increase in accounts receivable$|\_|$

$|$ Increase in inventories $|\_|$

$|$ Net cash provided by operating activities $|$ $$\_|$

$| 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 Recommended Textbook for Real Estate Investment Strategies Structures Decisions Authors: David Hartzell, Andrew E. Baum 2nd Edition 1119526094, 978-1119526094 More Books Students also viewed these Finance questions Question ★★★★★ Larry Byrd, Inc., spent $68,000 in attorney fees while developing the trade name of its new product, the Mean Bean Machine. Prepare the journal entries to record the $68,000 expenditure and the first... Answered: 1 week ago Question ★★★★★ When women were allowed to become pilots of fighter jets, engineers needed to redesign the ejection seats because they had been originally designed for men only. The ACES-II ejection seats were... Answered: 1 week ago Question ★★★★★ Two individuals, A and B, both require kidney transplants. If she does not receive a new kidney, then A will die after an exponential time with rateA, and B after an exponential time with rate B. New... Answered: 1 week ago Question ★★★★★ You are working as Network Design Engineer with local service provider and your manager has asked you to propose the design for the below cellular architecture shown in Figure 1. In your design... Answered: 1 week ago Question ★★★★★ Your firm is a U.K.-based exporter of British bicycles. You have sold an order to an American firm for $1,000,000 worth of bicycles. Payment from the American firm (in U.S. dollars) is due in three... Answered: 1 week ago Question ★★★★★ The accompanying data set lists the numbers of children of world leaders. Use the data to construct a frequency distribution using six classes and to create a frequency polygon. Describe any... Answered: 1 week ago Question ★★★★★ How does the role of business and management play out in your future career growth and professional potential? What specific aspects from this class (BPM, CRM, Process Mapping, People Change... Answered: 1 week ago Question ★★★★★ According to the VBA code ofConduct, it is stated that you must not act as an arbiter where there is disagreement between the owner and an adjoining owner about protection work. Explain in detail how... Answered: 1 week ago Question ★★★★★ Sal Adamo's pizzeria struggles with completing orders on time on the weekends, and the customers aren't happy. Sal pulled his team together for a meeting and asked them for feedback on the problems.... Answered: 1 week ago Question ★★★★★ 1. Using your knowledge of Industry Structure, is the consumer electronic retail Industry (Best Buy) attractive to compete in for incumbent firms? Please explain. Buyer Power- Players- Underlying... Answered: 1 week ago Question ★★★★★ What is your opinion about individuals' voluntary behaviors that shape social structures? Feel free to provide a personal example of when you saw something in a social media user's post that inspired... Answered: 1 week ago Question ★★★★★ Compare and contrast long-term and short-term orientation cultures Answered: 1 week ago Question ★★★★★ Discuss the research behind the notion of a pancultural self Answered: 1 week ago Question ★★★★★ Recognize that no culture is purely individualistic or purely collectivistic Answered: 1 week ago Previous Question Next Question View Answer in SolutionInn App Services Sitemap Fun Definitions Become Tutor Study Help Categories Recent Questions Expert Questions Company Info Security Copyrights Privacy Policy Terms & Conditions SolutionInn Fee Scholarship Get In Touch About Us Contact Us Career Jobs FAQ Campus Ambassador Secure Payment Download Our App © 2024 SolutionInn. All Rights Reserved $