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 $ 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

blur-text-image

Get Instant Access with AI-Powered 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

Auditing Cases An Active Learning Approach

Authors: Mark S. Beasley, Frank A. Buckless, Steven M. Glover, Douglas F. Prawitt

2nd Edition

0130674842, 978-0130674845

Students also viewed these Finance questions

Question

Identify reasons for choosing qualitative methods.

Answered: 1 week ago