Pauth_token51be2540760c6b6ac1901163502b9de18a7112d51f37a99852a. Cost Homework Help With Chege Study Chego.com Income Statement Exereise: Prepare both consolidated income statement and common-size income statement for JACOB for years 2015 through 2018 based on the following scrambled information. Use the format provided on the following page (All figures in millions except the tax rate) 2018 595 Year 2015 2016 2017 Common Dividends $750 $860 5860 Interest Expenses 628 628 Selling & Administrative Expenses 7,075 7,200 7.591 Cost of Goods Sold 14,050 15,000 16,400 Other Operating Expenses 2,871 2,904 3,002 Tax Rate 40% 40% 40% Sales 31,000 33,000 36,000 Common Shares Outstanding 1,000 1,000 1.000 Depreciation 170 184 193 Earnings per sharo (EPS) - Net Incomo Common Shares Outstanding Dividends per share (DPS) - Common Dividends Common Shares Outstanding $920 615 7,619 17,200 2,995 40% 39,000 1,200 195 Balance Sheet Exercise: Prepare both consolidated balance sheet and common-size balance sheet for Jacob Corporation for years 2015 through 2018 based on the following scrambled information Use the format provided on the following page (All figures in millions) 2015 2016 2017 2018 5995 $1,000 6,945 3.622 40,791 3.099 Notes Payable Long-Term Debt Accounts Payable Retained Earnings Inventories Common Stock Accumulated Depreciation Cash Accruals Intangible Assets Accounts Receivable Marketable Securities Additional Paid-in Capital Gross Fixed Assets 5,695 3,185 36,719 2,704 1.000 7.358 3,000 1.000 $1.466 6,041 3,125 33,329 2.184 1,000 7.179 3,000 656 200 2,534 330 2.111 46,659 5685 4.452 3.800 46,096 3,400 1.200 7,731 3,000 499 180 4.200 1,385 2,392 54,690 7,542 3.000 543 186 3.902 1.382 2,111 51,785 195 3.213 820 2,111 47,750 + -Gownload to the540760061909100101120058521 Cat Homework With Chegou Chocom MODULE : STATEMENT OF CASH FLOWS The statement of chi firm's financial statement that were we des of cheville Thement reconciles de changes in the fim's cabines with cash flows tom pering mengand France activities over un compone degrees wiem operation we affected its coh penitend to be the following question och (1) Waste Tim penting menghapuede How was called during the your purchasing new paying dividend?) How much tal finuten did the firm w during the yout Searcerate of cash can be found in the table Asset deres Ant Libility in Lobily decreases Stockholden' quy Scheday decrew . Cated depreciation are treated tenen albiy Those active that bring water of cash and those stivities that wolvepending chant called me of cash for emple, if Accounts Receivable decreased by $40 t you thich of 4 would be aware of cash of collection of consecevable. Pult decreased by 580 dating the year, the change of wood of cash bene peshed or by of fixaded by 5.000 har 300 would be worth herause of purchase of new comedy 10, change of 100 would be of cash hece of new of cock In de toekoms of de oude www boch come and slunce sheet information for the you that you are per the cash flow was the receding you must be Once this informes de maly to create the reades of fun statemente presentable changes in this the sholdere quity section for each count. Then, die dunes one with the help of the de provided Frilly, tales comowaly the colm The difference between me and talent be identical to i sum of changes in both cash and marketable routin Once you have completed the sources of them, you can wat working on the statement of cathom Fishes the following the categories operating 10 Cash Flows From Operating Activities - Net profits after taxes + Depreciation and amortization of intable Decree in curte ansettem exceptush marketable securities (orIncrease in current items except cash and makeahle curities) + Increase in all current liability tems enceptes puble (or - Decrease in all current ability items except notes payable) Cash From Investing Activities - Increase in prossfired as for + Decrease in grow fired) Cash Flows From Financing Activities + Increase in te payable for . Decrute in notes payable) - Increase in long-term det for. Decrease in long-term det) Increase in stockholders' equity excepe stained canings for Decree in odhoden quity except retained earnings) Dividend paid Next, tabulate cash flow fall three activities to put the nut duge in cash flows, which must equal these change in both cash and marketable oil Seurees and Uses of Funds & Cash Flow Statement Exercise By now, you should have the balance sheet and come statement files that were completed and saved in your dick. What you need to do now is combine bote in ONE preadsheet so that you can prepare the sources and use of funds statement and then the atoment of cash flow Reguirements 1 Prepare a statement of sources and off 2 Prepare a statement of cash flow The duhet femals we provided for both ment. Please use them to create the statement. Save the files SOURCES direct download authtokente2540760c6b6ac19001635026 de 16a711706113798521 C Cet Homework Help With Chegu Study Chego.com 11 Sources & Uses of Funds Spreadsheet Example ASSIGNMENT: NAME LAB TIME JACOB CORPORATION SOURCES AND USES OF FUNDAS FOR THE YEAR ENDING 2018 Account Balance Change Classification Account 2017 2015 Uwe OHH Source 5) ASSETS: Check (1) below Either sur une NA NA # formula formula formula formula formula formula . + . . Cash Marketable Secure Accounts Receivable Inventores Gross Fixed Awe Les Acum. Depreciation Intangible Anul LIABILITIES: Notes Payable Accounts Payable Accruals Long Term Debit STOCKHOLDERS' EQUITY Comme Sack Paid in Capital in Excess of Retained Langs formula formala formula formula # formula furtle) formula # download_token=51be254070066190918350794187112065115796521 Get Homework Help With Chege Study I Chegg.com 12 Statement of Cash Flows Spreadsheet Example ASSIGNMENT NAME LAB TIME formula JACON CORPORATION STATEMENT OF CASH FLOWS FOR THE YEAR ENDING 2018 CASH FLOWS FROM OPERATING ACTIVITIES Net Profits After These in 2018 Depreciation & Amortintion of Intangible A in 2011 Change in Accounts Receivable Change inventories Change in Accounts Payable Change in Accruals Cash Provided by Operating Activities CASH FLOWS FROM INVESTING ACTIVITIES Change in Cross Fat Assets Cash Provided by Investing Activities CASH FLOW FROM FINANCING ACTIVITIES Change in Notes Payable Change Long Term Debt Change in Common Stock Change in Paid in Capital in Excess of Dividends Padin 2018 Cash Provided by Financing Activities SUM OF THE ABOVE THREE ACTIVITIES formule formula Change in Cash (From Previous Page) Change in Marketable Securities (From Previous Page NET CHANGE IN CASH & MARKETABLE SECURITIES Note: All sources, net income, and depreciation should be treated as positive values All uses, net loss, and dividend paid should be treated as neieval download_token=51be254070066190918350794187112065115796521 Get Homework Help With Chege Study I Chegg.com 12 Statement of Cash Flows Spreadsheet Example ASSIGNMENT NAME LAB TIME formula JACON CORPORATION STATEMENT OF CASH FLOWS FOR THE YEAR ENDING 2018 CASH FLOWS FROM OPERATING ACTIVITIES Net Profits After These in 2018 Depreciation & Amortintion of Intangible A in 2011 Change in Accounts Receivable Change inventories Change in Accounts Payable Change in Accruals Cash Provided by Operating Activities CASH FLOWS FROM INVESTING ACTIVITIES Change in Cross Fat Assets Cash Provided by Investing Activities CASH FLOW FROM FINANCING ACTIVITIES Change in Notes Payable Change Long Term Debt Change in Common Stock Change in Paid in Capital in Excess of Dividends Padin 2018 Cash Provided by Financing Activities SUM OF THE ABOVE THREE ACTIVITIES formule formula Change in Cash (From Previous Page) Change in Marketable Securities (From Previous Page NET CHANGE IN CASH & MARKETABLE SECURITIES Note: All sources, net income, and depreciation should be treated as positive values All uses, net loss, and dividend paid should be treated as neieval Pauth_token51be2540760c6b6ac1901163502b9de18a7112d51f37a99852a. Cost Homework Help With Chege Study Chego.com Income Statement Exereise: Prepare both consolidated income statement and common-size income statement for JACOB for years 2015 through 2018 based on the following scrambled information. Use the format provided on the following page (All figures in millions except the tax rate) 2018 595 Year 2015 2016 2017 Common Dividends $750 $860 5860 Interest Expenses 628 628 Selling & Administrative Expenses 7,075 7,200 7.591 Cost of Goods Sold 14,050 15,000 16,400 Other Operating Expenses 2,871 2,904 3,002 Tax Rate 40% 40% 40% Sales 31,000 33,000 36,000 Common Shares Outstanding 1,000 1,000 1.000 Depreciation 170 184 193 Earnings per sharo (EPS) - Net Incomo Common Shares Outstanding Dividends per share (DPS) - Common Dividends Common Shares Outstanding $920 615 7,619 17,200 2,995 40% 39,000 1,200 195 Balance Sheet Exercise: Prepare both consolidated balance sheet and common-size balance sheet for Jacob Corporation for years 2015 through 2018 based on the following scrambled information Use the format provided on the following page (All figures in millions) 2015 2016 2017 2018 5995 $1,000 6,945 3.622 40,791 3.099 Notes Payable Long-Term Debt Accounts Payable Retained Earnings Inventories Common Stock Accumulated Depreciation Cash Accruals Intangible Assets Accounts Receivable Marketable Securities Additional Paid-in Capital Gross Fixed Assets 5,695 3,185 36,719 2,704 1.000 7.358 3,000 1.000 $1.466 6,041 3,125 33,329 2.184 1,000 7.179 3,000 656 200 2,534 330 2.111 46,659 5685 4.452 3.800 46,096 3,400 1.200 7,731 3,000 499 180 4.200 1,385 2,392 54,690 7,542 3.000 543 186 3.902 1.382 2,111 51,785 195 3.213 820 2,111 47,750 + -Gownload to the540760061909100101120058521 Cat Homework With Chegou Chocom MODULE : STATEMENT OF CASH FLOWS The statement of chi firm's financial statement that were we des of cheville Thement reconciles de changes in the fim's cabines with cash flows tom pering mengand France activities over un compone degrees wiem operation we affected its coh penitend to be the following question och (1) Waste Tim penting menghapuede How was called during the your purchasing new paying dividend?) How much tal finuten did the firm w during the yout Searcerate of cash can be found in the table Asset deres Ant Libility in Lobily decreases Stockholden' quy Scheday decrew . Cated depreciation are treated tenen albiy Those active that bring water of cash and those stivities that wolvepending chant called me of cash for emple, if Accounts Receivable decreased by $40 t you thich of 4 would be aware of cash of collection of consecevable. Pult decreased by 580 dating the year, the change of wood of cash bene peshed or by of fixaded by 5.000 har 300 would be worth herause of purchase of new comedy 10, change of 100 would be of cash hece of new of cock In de toekoms of de oude www boch come and slunce sheet information for the you that you are per the cash flow was the receding you must be Once this informes de maly to create the reades of fun statemente presentable changes in this the sholdere quity section for each count. Then, die dunes one with the help of the de provided Frilly, tales comowaly the colm The difference between me and talent be identical to i sum of changes in both cash and marketable routin Once you have completed the sources of them, you can wat working on the statement of cathom Fishes the following the categories operating 10 Cash Flows From Operating Activities - Net profits after taxes + Depreciation and amortization of intable Decree in curte ansettem exceptush marketable securities (orIncrease in current items except cash and makeahle curities) + Increase in all current liability tems enceptes puble (or - Decrease in all current ability items except notes payable) Cash From Investing Activities - Increase in prossfired as for + Decrease in grow fired) Cash Flows From Financing Activities + Increase in te payable for . Decrute in notes payable) - Increase in long-term det for. Decrease in long-term det) Increase in stockholders' equity excepe stained canings for Decree in odhoden quity except retained earnings) Dividend paid Next, tabulate cash flow fall three activities to put the nut duge in cash flows, which must equal these change in both cash and marketable oil Seurees and Uses of Funds & Cash Flow Statement Exercise By now, you should have the balance sheet and come statement files that were completed and saved in your dick. What you need to do now is combine bote in ONE preadsheet so that you can prepare the sources and use of funds statement and then the atoment of cash flow Reguirements 1 Prepare a statement of sources and off 2 Prepare a statement of cash flow The duhet femals we provided for both ment. Please use them to create the statement. Save the files SOURCES direct download authtokente2540760c6b6ac19001635026 de 16a711706113798521 C Cet Homework Help With Chegu Study Chego.com 11 Sources & Uses of Funds Spreadsheet Example ASSIGNMENT: NAME LAB TIME JACOB CORPORATION SOURCES AND USES OF FUNDAS FOR THE YEAR ENDING 2018 Account Balance Change Classification Account 2017 2015 Uwe OHH Source 5) ASSETS: Check (1) below Either sur une NA NA # formula formula formula formula formula formula . + . . Cash Marketable Secure Accounts Receivable Inventores Gross Fixed Awe Les Acum. Depreciation Intangible Anul LIABILITIES: Notes Payable Accounts Payable Accruals Long Term Debit STOCKHOLDERS' EQUITY Comme Sack Paid in Capital in Excess of Retained Langs formula formala formula formula # formula furtle) formula # download_token=51be254070066190918350794187112065115796521 Get Homework Help With Chege Study I Chegg.com 12 Statement of Cash Flows Spreadsheet Example ASSIGNMENT NAME LAB TIME formula JACON CORPORATION STATEMENT OF CASH FLOWS FOR THE YEAR ENDING 2018 CASH FLOWS FROM OPERATING ACTIVITIES Net Profits After These in 2018 Depreciation & Amortintion of Intangible A in 2011 Change in Accounts Receivable Change inventories Change in Accounts Payable Change in Accruals Cash Provided by Operating Activities CASH FLOWS FROM INVESTING ACTIVITIES Change in Cross Fat Assets Cash Provided by Investing Activities CASH FLOW FROM FINANCING ACTIVITIES Change in Notes Payable Change Long Term Debt Change in Common Stock Change in Paid in Capital in Excess of Dividends Padin 2018 Cash Provided by Financing Activities SUM OF THE ABOVE THREE ACTIVITIES formule formula Change in Cash (From Previous Page) Change in Marketable Securities (From Previous Page NET CHANGE IN CASH & MARKETABLE SECURITIES Note: All sources, net income, and depreciation should be treated as positive values All uses, net loss, and dividend paid should be treated as neieval download_token=51be254070066190918350794187112065115796521 Get Homework Help With Chege Study I Chegg.com 12 Statement of Cash Flows Spreadsheet Example ASSIGNMENT NAME LAB TIME formula JACON CORPORATION STATEMENT OF CASH FLOWS FOR THE YEAR ENDING 2018 CASH FLOWS FROM OPERATING ACTIVITIES Net Profits After These in 2018 Depreciation & Amortintion of Intangible A in 2011 Change in Accounts Receivable Change inventories Change in Accounts Payable Change in Accruals Cash Provided by Operating Activities CASH FLOWS FROM INVESTING ACTIVITIES Change in Cross Fat Assets Cash Provided by Investing Activities CASH FLOW FROM FINANCING ACTIVITIES Change in Notes Payable Change Long Term Debt Change in Common Stock Change in Paid in Capital in Excess of Dividends Padin 2018 Cash Provided by Financing Activities SUM OF THE ABOVE THREE ACTIVITIES formule formula Change in Cash (From Previous Page) Change in Marketable Securities (From Previous Page NET CHANGE IN CASH & MARKETABLE SECURITIES Note: All sources, net income, and depreciation should be treated as positive values All uses, net loss, and dividend paid should be treated as neieval