Nm 1 Week One Problem 14 2 1 Complete the Changes column by subtracting 2016 from 2017 results (example Cash 76700-47500 3 2 Prepare a cash flow statement for Whistler Corp. for fiscal year 2017. 4 5 WHISTLER CORP. BALANCE SHEET 6 7 2016 2017 Changes 00 9 10 11 12 13 Cash Accounts receivable Inventories Total current assets Land Buildings Equipment Patents Less: Accumulated depreciation Total assets $47,500 $76,700 $29,200 0 43,100 $43,100 49,000 36,500 ($12,500) 96,500 156,300 $59,800 15,800 15,800 SO 103.600 164.600 $61,000 63,200 65,500 $2,300 5,200 5,200 10.800 12,200 $1,400 273,500 395,200 $121,700 14 15 $0 16 17 18 19 20 21 22 23 Accounts payable to suppliers Income taxes payable Total current liabilities Long term debt Total liabilities Shareholders' equity Common stock Retained earnings Total shareholders' equity Total liabilities and shareholders' equity 48,000 25,900 ($22,100) 0 10.700 $10,700 48,000 36,600 ($11,400) 100.100 134.000 $33,900 148.100 170.600 $22,500 24 25 26 125,400 177.400 $52,000 0 47,200 $47,200 125,400 224,600 $99,200 273,500 395,200 $121,700 27 28