Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Assets Liabilities and Owners Equity 2017 2018 2017

Some recent financial statements for Smolira Golf Corp. follow.

SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets
Assets Liabilities and Owners Equity
2017 2018 2017 2018
Current assets Current liabilities
Cash $ 35,485 $ 38,848 Accounts payable $ 38,612 $ 43,132
Accounts receivable 18,351 28,756 Notes payable 20,108 17,025
Inventory 3,940 43,072 Other 20,854 25,514
Total $ 57,776 $ 110,676 Total $ 79,574 $ 85,671
Long-term debt $ 120,500 $ 184,214
Owners equity
Common stock and paid-in surplus $ 56,100 $ 56,100
Accumulated retained earnings 267,072 305,974
Fixed assets
Net plant and equipment $ 465,470 $ 521,283 Total $ 323,172 $ 362,074
Total assets $ 523,246 $ 631,959 Total liabilities and owners equity $ 523,246 $ 631,959

SMOLIRA GOLF CORP. 2018 Income Statement
Sales $ 511,954
Cost of goods sold 363,178
Depreciation 45,838
Earnings before interest and taxes $ 102,938
Interest paid 20,783
Taxable income $ 82,155
Taxes (21%) 17,253
Net income $ 64,902
Dividends $ 26,000
Retained earnings 38,902

Prepare the 2018 statement of cash flows for Smolira Golf Corp. (Negative answers should be indicated by a minus sign.)

SMOLIRA GOLF CORP.
STATEMENT OF CASH FLOWS
FOR 2018
Cash, beginning of the year
Operating Activities
Net income 45838
Add: Depreciation
Add: Increase in accounts payable
Add: Increase in other current liabilities
Less: Increase in accounts receivable
Less: Increase in inventory
Net cash from operating activities
Investment activities
Fixed asset acquisition
Net cash from investment activities
Financing activities
Dividend paid
Decrease in notes payable
Increase in long-term debt
Net cash from financing activities
Net increase in cash
Cash, end of year

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

World Investment Report 2021 Investing In Sustainable Recovery

Authors: United Nations Publications

1st Edition

9211130174,9210054636

More Books

Students also viewed these Finance questions