Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Latigoe Inc. has the following financial statements for 20X8. In addition, the company paid stockholders dividends of $2.9 million and received $4.8 million from the

Latigoe Inc. has the following financial statements for 20X8. In addition, the company paid stockholders dividends of $2.9 million and received $4.8 million from the sale of new stock. No fixed assets were retired during the year. (Hint: That implies that fixed asset purchases and depreciation are equal to the changes in the gross fixed asset and accumulated depreciation accounts.)

Latigoe Inc.
Balance Sheet
For the period ended 12/31/X8 ($000)
ASSETS
12/31/X7 12/31/X8
Cash $ 3300 $ 2628
Accounts receivable 7947 5685
Inventory 12408 13653
CURRENT ASSETS $ 23655 $ 21966
Fixed assets
Gross $ 66098 $ 72166
Accumulated deprec. (47099) (51360)
Net $ 18999 $ 20806
TOTAL ASSETS $ 42654 $ 42772
LIABILITIES
Accounts payable $ 1662 $ 2169
Accruals 984 771
CURRENT LIABILITIES $ 2646 $ 2940
Long-term debt $ 9007 $ 1352
Equity 31001 38480
TOTAL CAPITAL $ 40008 $ 39832
TOTAL LIABLITIES AND EQUITY $ 42654 $ 42772

Latigoe Inc.
Income Statement
For the period ended 12/31/X8
($000)
Sales $ 67928
COGS 35913
Gross margin $ 32015
Depreciation 4261
Expense $ 17372
EBIT $ 10382
Interest 1096
EBT $ 9286
Tax 3707
Net income $ 5579

Construct Latigoe's statement of cash flows for 20X8. Enter your answers in thousands. For example, an answer of $1.2 million should be entered as 1200, not 1200000. Use a minus sign, to indicate any decreases in cash or cash outflows.

Latigoe Inc. Statement of Cash Flows For the period ended 12/31/X8 ($000)
OPERATING ACTIVITIES:
Net Income $
Depreciation $
Net changes in current accounts $
Cash from Operating Activities $
INVESTING ACTIVITIES:
Increase in Fixed Assets $
Cash from Investing Activities $
FINANCING ACTIVITIES:
Decrease in Debt $
Dividends Paid $
Sale of Stock $
Cash from Financing Activities $
NET CASH FLOW $

Reconciliation
Beginning Cash $
Net Cash Flow $
Ending Cash $

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

Urban Public Finance

Authors: D. Wildasin

1st Edition

0415851882, 978-0415851886

More Books

Students also viewed these Finance questions

Question

What do you think of the MBO program developed by Drucker?

Answered: 1 week ago