Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 13, 2024

INCOME STATEMENT 2018 2019 2020 Sales Sales Retun & Allowances Sales Discount Net Sales 29.500.000 -280.000 -820.000 28.400.000 34.800.000 -320.000 -880.000 33.600.000 39.100.000 -300.000 -900.000

INCOME STATEMENT 2018 2019 2020 Sales Sales Retun & Allowances Sales Discount Net Sales 29.500.000 -280.000 -820.000 28.400.000 34.800.000 -320.000 -880.000 33.600.000 39.100.000 -300.000 -900.000 37.900.000 COGS Gross P/L Other Income(losses) Operating Expenses Operating P/L-EBIT Interest Expense Tax Expense Net P/L -18.500.000 9.900.000 0 -5.500.000 4.400.000 -600.000 -1.520.000 2.280.000 -22.500.000 11.100.000 250.000 -5.800.000 5.550.000 -650.000 -1.960.000 2.940.000 -25.200.000 12.700.000 300.000 -7.100.000 5.900.000 -690.000 -2.084.000 3.126.000 BALANCE SHEETS ASSETS 2018 2019 2020 Cash Account Receivables Note Receivables Merchandise Inventory Prepaid Insurance Expense TOTAL CURRENT ASSETS Land Land Improvements Building Furniture and Fixture Accumulated Depreciation Rights Accumulated Amortization TOTAL NON-CURRENT ASSETS 85.000 140.000 280.000 500.000 68.000 1.073.000 1.400.000 280.000 880.000 440.000 - 120.000 1.200.000 -240.000 3.840.000 154.000 120.000 380.000 620.000 98.000 1.372.000 1.550.000 300.000 1.000.000 500.000 - 150.000 1.200.000 -380.000 4.020.000 180.000 190.000 420.000 680.000 107.000 1.577.000 1.450.000 503.000 1.250.000 580.000 -210.000 1.500.000 -780.000 4.293.000 TOTAL ASSETS 4.913.000 5.392.000 5.870.000 LIABILITIES&EQUITY Account Payables Note Payables Unearned Rent Revenue TOTAL CURRENT LIABILITIES Bank Credits Note Payables TOTAL NON-CURRENT LIABILIT 207.000 350.000 190.000 747.000 1.000.000 380.000 1.380.000 282.000 430.000 180.000 892.000 1.150.000 350.000 1.500.000 250.000 500.000 140.000 890.000 1.350.000 550.000 1.900.000 Common Stock Additional Paid in Capital Retained Earnings Treasury Stock TOTAL EQUITY 1.200.000 1.600.000 340.000 -354.000 2.786.000 1.400.000 1.650.000 330.000 -380.000 3.000.000 1.500.000 1.650.000 370.000 -440.000 3.080.000 ADDITIONAL INFORMATION: Outstanding Shares Depreciation Expenses Amortization Expense Market Price per Share 2018 1.100.000 113.000 240.000 18 2019 1.200.000 122.000 290.000 21 2020 1.300.000 128.000 280.000 22 Prepare Cash Flow Statement for the Year 2020

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

Recommended Textbook for

Auditing And Assurance Services

Authors: Louwers, Timothy Louwers

5th Edition

0078025443, 978-0078025440

More Books

Students also viewed these Accounting questions

Question

★★★★★

Avery Company acquires the net assets of Iowa Company on July 1, 2011. The net assets acquired include plant assets that are provisionally estimated to have a fair value of $600,000 with a 10-year...

Answered: 1 week ago

Question

★★★★★

37. In Problem 3, calculate the conditional probability mass function of Y given that (a) Y = 1; (b) Y = 0.

Answered: 1 week ago

Question

★★★★★

Westbrook Furniture uses departmental overhead rates (rather than a plantwide overhead rate) to allocate its manufacturing overhead to jobs. The companys two production departments have the...

Answered: 1 week ago

Question

★★★★★

Assume that Costa Group, Australia's largest horticultural company, has subsidiary in several Asian countries, including Malaysia, Thailand, Singapore and Indonesia. Describe how Costa Group might...

Answered: 1 week ago

Question

★★★★★

This question is a variant of the Sport Hotel example that was presented in class, in the class notes, and in the Real Option chapter. Suppose that in the example, the first year expenditures that...

Answered: 1 week ago

Question

★★★★★

QUESTION 1 Q1 Choose one . 5 points A moving electron has_ Only an electric field O Only a magnetic field O Both electric and magnetic fields O Neither electric or magnetic fields. QUESTION 2 Q2...

Answered: 1 week ago

Question

★★★★★

4. A boy is standing at the base of a tree. In the Bee are his "friends" throwing water-balloons full of hot sauce at him. It's not a prettyr scene. Our hero wants to hit one of (if not all of) these...

Answered: 1 week ago

Question

★★★★★

An astronaut with a total mass M (including his equipment) has been accidentally separated from his shuttle and is at rest with respect to the ship at a distance d away. His tank contains a mass m,...

Answered: 1 week ago

Question

★★★★★

As the new production manager of a small manufacturing plant in Tennessee, you've been charged with making beneficial changes to the production line. After interviewing nearly all of the workers,...

Answered: 1 week ago

Question

★★★★★

Reep Construction recently won a contract for the excavation and site preparation of a new rest area on the Pennsylvania Turnpike. In preparing his bid for the job, Bob Reep, founder and president of...

Answered: 1 week ago

Question

★★★★★

Would you suggest that Hotel Paris implement a competencybased pay plan for its nonmanagerial staff? Why or why not? If so, outline what they need to do.

Answered: 1 week ago

Question

★★★★★

Lisa knew little about setting up a new compensation plan. What would you tell her if she asked, How do I set up a new compensation plan for the Hotel Paris?

Answered: 1 week ago

Question

★★★★★

Although cutting jobs, cutting hours, and/or outsourcing are traditional ways to deal with budgetary crises, theyre not the only ways. Some employers (and even many employees) prefer maintaining full...

Answered: 1 week ago

Previous Question Next Question