Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The below tables shows Dynamic Mattress s year - end 2 0 1 9 and 2 0 2 0 balance sheets, and its income statement

The below tables shows Dynamic Mattresss year-end 2019 and 2020 balance sheets, and its income statement for 2020.
Dynamic Mattress
Year-End Balance Sheet for 2019
(figures in $ millions)
Assets Liabilities and Shareholders Equity
Current Assets: Current Liabilities:
Cash $ 26 Bank loans $ 26
Marketable securities 13 Accounts payable 90
Accounts receivable 113
Inventory 165
Total current assets $ 317 Total current liabilities $ 116
Fixed assets:
Gross investment 253 Long-term debt 28
Less depreciation 73 Net worth (equity and retained earnings)353
Net fixed assets $ 180
Total assets $ 497 Total liabilities and net worth $ 497
Dynamic Mattress
Year-End Balance Sheet for 2020
(figures in $ millions)
Assets Liabilities and Shareholders Equity
Current Assets: Current Liabilities:
Cash $ 56.0 Debt due within a year (bank loans) $ 34.0
Marketable securities 0.0 Accounts payable 128.0
Accounts receivable 130.0
Inventory 201.0
Total current assets $ 387.0 Total current liabilities $ 162.0
Fixed assets:
Gross investment $ 351.0 Long-term debt 66.0
Less depreciation 79.5 Net worth (equity and retained earnings)430.5
Net fixed assets $ 271.5
Total assets $ 658.5 Total liabilities and owners equity $ 658.5
Dynamic Mattress
Income Statement for 2020
(figures in $ millions)
Sales $ 1,500.0
Operating costs 1,408.5
$ 91.5
Depreciation 6.5
EBIT $ 85.0
Interest 5.0
Pretax income $ 80.0
Tax at 50%40.0
Net income $ 40.0
Notes: Dividend = $30 million and reinvested earnings = $10 million.
Use the tables above to work out the statement of cash flows for 2020.

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

Advanced Bond Portfolio Management

Authors: Frank J. Fabozzi, Lionel Martellini, Philippe Priaulet

1st Edition

0471678902, 9780471678908

More Books

Students also viewed these Finance questions