Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please help answer. Thanks! Use the information below to prepare a statement of cash flows for Windswept Woodworks, Inc. for year 2. Net income is

image text in transcribedimage text in transcribed

Please help answer. Thanks!

Use the information below to prepare a statement of cash flows for Windswept Woodworks, Inc. for year 2. Net income is given. (Use a minus sign to indicate negative values. Round each entry to 2 decimal places.) Year 1 M 000 DO N ES n.a. Windswept Woodworks, Inc. Input Data (millions of dollars) Year 2 Accounts payable 496 Accounts receivable 1,340 Accumulated depreciation 6,806 Cash & equivalents 284 Common stock 1,244 Cost of goods sold 1,500 Depreciation expense Common stock dividends paid Interest expense 140 Inventory 1,074 Addition to retained earnings 602 Long-term debt 872 Notes payable 230 Gross plant & equipment 10,260 Retained earnings 3,122 Sales 3,018 Other current liabilities 116 Tax rate 34% Market price per share - year end $ 19.80 Number of shares outstanding 500.00 million n.a. 1,076 n.a. 786 380 10,000 2,526 n.a. 96 $ n.a. 17.50 500.00 million $ 827.64 Cash balance on December 31, year 1 Cash flows from operations Net income Add: depreciation expense Increase in accounts receivable Increase in inventories Increase in accounts payable Decrease in notes payable Increase in other current liabilities Total cash flow from operations Cash flows from investment activities Increase in gross plant and equipment U Long-term debt Notes payable Gross plant & equipment Retained earnings Sales Other current liabilities Tax rate Market price per share - year end Number of shares outstanding 872 230 10,260 3,122 3,018 116 34% 19.80 500.00 million 786 380 10,000 2,526 n.a. 96 n.a. 17.50 500.00 million $ $ $ 827.64 Cash balance on December 31, year 1 Cash flows from operations Net income Add: depreciation expense Increase in accounts receivable Increase in inventories Increase in accounts payable Decrease in notes payable Increase in other current liabilities Total cash flow from operations Cash flows from investment activities Increase in gross plant and equipment Total cash flow from investments Cash flows from financing activities Increase in long-term debt Increase in common stock Cash dividends paid to common stockholders Total cash flow from financing Net change in cash balance Cash balance on December 31, year 2 Use the information below to prepare a statement of cash flows for Windswept Woodworks, Inc. for year 2. Net income is given. (Use a minus sign to indicate negative values. Round each entry to 2 decimal places.) Year 1 M 000 DO N ES n.a. Windswept Woodworks, Inc. Input Data (millions of dollars) Year 2 Accounts payable 496 Accounts receivable 1,340 Accumulated depreciation 6,806 Cash & equivalents 284 Common stock 1,244 Cost of goods sold 1,500 Depreciation expense Common stock dividends paid Interest expense 140 Inventory 1,074 Addition to retained earnings 602 Long-term debt 872 Notes payable 230 Gross plant & equipment 10,260 Retained earnings 3,122 Sales 3,018 Other current liabilities 116 Tax rate 34% Market price per share - year end $ 19.80 Number of shares outstanding 500.00 million n.a. 1,076 n.a. 786 380 10,000 2,526 n.a. 96 $ n.a. 17.50 500.00 million $ 827.64 Cash balance on December 31, year 1 Cash flows from operations Net income Add: depreciation expense Increase in accounts receivable Increase in inventories Increase in accounts payable Decrease in notes payable Increase in other current liabilities Total cash flow from operations Cash flows from investment activities Increase in gross plant and equipment U Long-term debt Notes payable Gross plant & equipment Retained earnings Sales Other current liabilities Tax rate Market price per share - year end Number of shares outstanding 872 230 10,260 3,122 3,018 116 34% 19.80 500.00 million 786 380 10,000 2,526 n.a. 96 n.a. 17.50 500.00 million $ $ $ 827.64 Cash balance on December 31, year 1 Cash flows from operations Net income Add: depreciation expense Increase in accounts receivable Increase in inventories Increase in accounts payable Decrease in notes payable Increase in other current liabilities Total cash flow from operations Cash flows from investment activities Increase in gross plant and equipment Total cash flow from investments Cash flows from financing activities Increase in long-term debt Increase in common stock Cash dividends paid to common stockholders Total cash flow from financing Net change in cash balance Cash balance on December 31, year 2

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

Essentials Of Managerial Finance

Authors: Scott Besley, Eugene F. Brigham

12th Edition

0030258723, 9780030258725

More Books

Students also viewed these Finance questions

Question

Why do we forget information?

Answered: 1 week ago