Question
Statement of Cash Flow Presented below are the consolidated financial statements of The Mann Corporation as of year-end 2012 and 2013. THE MANN CORPORATION Consolidated
Statement of Cash Flow Presented below are the consolidated financial statements of The Mann Corporation as of year-end 2012 and 2013.
THE MANN CORPORATION Consolidated Balance Sheets | ||
---|---|---|
As of Year-End ($ thousands) | 2013 | 2012 |
Assets | ||
Current assets | ||
Cash | $400,000 | $250,000 |
Accounts receivable (net) | 990,000 | 760,000 |
Inventory | 710,000 | 400,000 |
Prepaid expenses | 100,000 | 100,000 |
Total current assets | 2,200,000 | 1,510,000 |
Investments in affiliate companies | 100,000 | - |
Property and equipment | 1,310,000 | 800,000 |
Less: Accumulated depreciation | (110,000) | (80,000) |
Property & equipment (net) | 1,200,000 | 720,000 |
Total assets | $3,500,000 | $2,230,000 |
Liabilities & Shareholders Equity | ||
Current liabilities | ||
Accounts payable | $570,000 | $500,000 |
Accrued expenses payable | 200,000 | 220,000 |
Dividends payable | 70,000 | - |
Total current liabilities | 840,000 | 720,000 |
Note payabledue in ten years | 500,000 | - |
Total liabilities | 1,340,000 | 720,000 |
Shareholders equity | ||
Common stock, $5 par value | 300,000 | 200,000 |
Additional paid-in-capital | 1,200,000 | 1,160,000 |
Retained earnings | 660,000 | 150,000 |
Total shareholders equity | 2,160,000 | 1,510,000 |
Total liabilities & shareholders equity | $3,500,000 | $2,230,000 |
THE MANN CORPORATION Consolidated Income Statement | ||
---|---|---|
For Year Ended ($ thousands) | 2013 | 2012 |
Sales | $16,800,0000 | $12,000,000 |
Cost of goods sold | 14,000,000 | 10,400,000 |
Gross margin | 2,800,000 | 1,600,000 |
Selling & administrative expenses | 1,930,000 | 1,048,000 |
Depreciation expense | 30,000 | 20,000 |
Income tax expense | 240,000 | 152,000 |
Net income | $600,000 | $380,000 |
Required
Using the above financial data, prepare a statement of cash flow for 2013.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started