Answered step by step
Verified Expert Solution
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 | $ | 50 | Bank loans | $ | 50 | |
Marketable securities | 25 | Accounts payable | 150 | |||
Accounts receivable | 125 | |||||
Inventory | 225 | |||||
Total current assets | $ | 425 | Total current liabilities | $ | 200 | |
Fixed assets: | ||||||
Gross investment | $ | 265 | Long-term debt | 40 | ||
Less depreciation | 85 | Net worth (equity and retained earnings) | 365 | |||
Net fixed assets | $ | 180 | ||||
Total assets | $ | 605 | Total liabilities and net worth | $ | 605 | |
Dynamic Mattress Year-End Balance Sheet for 2017 (figures in $ millions) | ||||||
Assets | Liabilities and Shareholders Equity | |||||
Current Assets: | Current Liabilities: | |||||
Cash | $ | 200.0 | Debt due within a year (bank loans) | $ | 70.0 | |
Marketable securities | 0.0 | Accounts payable | 200.0 | |||
Accounts receivable | 154.0 | |||||
Inventory | 273.0 | |||||
Total current assets | $ | 627.0 | Total current liabilities | $ | 270.0 | |
Fixed assets: | ||||||
Gross investment | $ | 375.0 | Long-term debt | 90.0 | ||
Less depreciation | 91.5 | Net worth (equity and retained earnings) | 550.5 | |||
Net fixed assets | $ | 283.5 | ||||
Total assets | $ | 910.5 | Total liabilities and owners equity | $ | 910.5 | |
Dynamic Mattress Income Statement for 2017 (figures in $ millions) | ||
Sales | $ | 1,515.0 |
Operating costs | 1,423.5 | |
$ | 91.5 | |
Depreciation | 21.5 | |
EBIT | $ | 70.0 |
Interest | 20.0 | |
Pretax income | $ | 50.0 |
Tax at 50% | 25.0 | |
Net income | $ | 25.0 |
Notes: Dividend = $105 million and reinvested earnings = $85 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.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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