Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The below tables shows Dynamic Mattresss year-end 2016 and 2018 balance sheets, and its income statement for 2017. Dynamic Mattress Year-End Balance Sheet for 2016

The below tables shows Dynamic Mattresss year-end 2016 and 2018 balance sheets, and its income statement for 2017.

Dynamic Mattress Year-End Balance Sheet for 2016 (figures in $ millions)
Assets Liabilities and Shareholders Equity
Current Assets: Current Liabilities:
Cash $ 60 Bank loans $ 60
Marketable securities 30 Accounts payable 175
Accounts receivable 130
Inventory 250
Total current assets $ 470 Total current liabilities $ 235
Fixed assets:
Gross investment $ 270 Long-term debt 45
Less depreciation 90 Net worth (equity and retained earnings) 370
Net fixed assets $ 180
Total assets $ 650 Total liabilities and net worth $ 650
Dynamic Mattress Year-End Balance Sheet for 2017 (figures in $ millions)
Assets Liabilities and Shareholders Equity
Current Assets: Current Liabilities:
Cash $ 260.0 Debt due within a year (bank loans) $ 85.0
Marketable securities 0.0 Accounts payable 230.0
Accounts receivable 164.0
Inventory 303.0
Total current assets $ 727.0 Total current liabilities $ 315.0
Fixed assets:
Gross investment $ 385.0 Long-term debt 100.0
Less depreciation 96.5 Net worth (equity and retained earnings) 600.5
Net fixed assets $ 288.5
Total assets $ 1,015.5 Total liabilities and owners equity $ 1,015.5
Dynamic Mattress Income Statement for 2017 (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 2017. (Enter your answers in millions of dollars rounded to 1 decimal place.)

Dynamic Mattress
(figures in $ millions)
Sources of cash:
Sold marketable securities
Increased bank loans
Increased accounts payable
Increased long-term debt
Net income
Issue of stock
Depreciation
Total sources $0.0
Uses of cash:
Increased inventories
Increased accounts receivable
Invested in fixed assets
Dividend
Total uses $0.0
Increase in cash balance $0

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

The Dynamics Of Church Finance

Authors: James D. Berkley

1st Edition

0801091055, 9780801091056

More Books

Students also viewed these Finance questions

Question

(9) What am I doing to develop the poor performers?

Answered: 1 week ago