Please Help on incorrect/blank problems. I will up vote.
Excel Activity: Francial Statements, Cash Flow, and Lai Industries 2020 and 2021 balance sheets (in thousands of dollars are shown Laile Industrie Balance Sheets as of December 31 (thousands of dollars) 2021 2020 Cash $104.202 $91,200 Accounts receivable 103,363 34.771 Inventories >120 36.000 Total current as 346.763 1212,070 The five 57,131 14.01 Total 313 1250, Accounts payable 320,000 $ 21,960 Accue 30,201 21,650 teste 15. 13.32 Total current is $79,13 57.151 Long terme 70120 410 Totalbes 1151.145 3121321 Con tode 192.000 $2.000 Ratinding 2167 Tommy 16248 111417 Totes and equity 250.00 The data has been code in the road the rest and for the theme For when you to the heative 2. Sales for 2021 were $461,450.000, and CTD was 14% of sales. Furthermore, depreciation and amortization were 18 of net fixed sets, terest was $12.000, corporate tax rate was 25%, and be pas 46.25 of its net income as dividends. Given this information, construct the firm's 2021 income statement Laihe Industries: Income Statement for Year Ending December 31, 2021 (thousands of dollars) 2021 Sa $ 1.150 Coerating costs exclude depreciation and more on EBITOA 5 Depreciation and mortation 12.01 1.121 Interest EBT The 25 et income Com vidende Addion to retained ning Construct the statement of stockholders out for the winding December 31, 2011, and the 2011 set of the there deprecation for the Laiho Industries Statement of chers' Equity, December 2011 (thousands of stars) Co Bedre Total Story Danes, cum 1.000 . 427 . THE Com 20 cm Cand 17. dation to e Decor . 1 Linda Cacho 3 14.995 159,262 $ Balance, December 31, 2021 102.000 5 57.262 X Laiho Industries Statement of Cash Flows for 2021 (thousands of dollars) 2021 Operating Activities The income $ 26,062 Deprecation and amortization 12,064 Increase in accounts payable 7.030 Increase in accruals 8.54) Increase in counts receivable 18.500 Increase in inventories 1031 Neth provided by operating activities 1 33,025 x Investing Activities Addition to property and met -35,197 Nethed in Inting the 1 -35,197 Financing Mtivities Incenti . 2.0 Inerting.com 11/10 Increase in common 10,000 wwmastofa 12,4 . 11 Summer It inch 1 1,00 Cashy thing the 30 Cath the show . 700.000 Calodat 2020 and 3001 wine capital (WC) 2001 show of) thermostat NOW and NOWCS th 5 Addition to property, plant, and equipment 35.107 Nutcash used in investing activities 5 55,197 Financing Activities Increase notes paratie 3 2.70 Increase in long-term det 11,050 those in common stock 10,000 ryment of conmon dividende 12.4723 Netch provided by financing activities 11.40 Summary Netra/decrease in cash . Cash at the beginning of the year 91,200 Cash at the end of the year 1 100,000 3 c. Code 2020 2021 ring wrong NOW and 2011 row).wme the firm has to NOW thousand NOW thand FCF 9,165 03 thousand dabo in video you what affect would the core what we will have the most an inte dentro tie the world where the mothers me that the times when to capital 10 What is the firms 3021 EVA 3 6,31 tume tu fosok per la sperime that the tops the Tom har 16 1 th 6733 Cha My Work
