Question
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 | $ | 36 |
| Bank loans | $ | 36 |
Marketable securities |
| 18 |
| Accounts payable |
| 115 |
Accounts receivable |
| 118 |
|
|
|
|
Inventory |
| 190 |
|
|
|
|
Total current assets | $ | 362 |
| Total current liabilities | $ | 151 |
|
|
|
|
|
|
|
Fixed assets: |
|
|
|
|
|
|
Gross investment | $ | 258 |
| Long-term debt |
| 33 |
Less depreciation |
| 78 |
| Net worth (equity and retained earnings) |
| 358 |
Net fixed assets | $ | 180 |
|
|
|
|
Total assets | $ | 542 |
| Total liabilities and net worth | $ | 542 |
Dynamic Mattress Year-End Balance Sheet for 2017 (figures in $ millions) | ||||||
Assets |
|
|
| Liabilities and Shareholders Equity |
|
|
Current Assets: |
|
|
| Current Liabilities: |
|
|
Cash | $ | 116.0 |
| Debt due within a year (bank loans) | $ | 49.0 |
Marketable securities |
| 0.0 |
| Accounts payable |
| 158.0 |
Accounts receivable |
| 140.0 |
|
|
|
|
Inventory |
| 231.0 |
|
|
|
|
Total current assets | $ | 487.0 |
| Total current liabilities | $ | 207.0 |
|
|
|
|
|
|
|
Fixed assets: |
|
|
|
|
|
|
Gross investment | $ | 361.0 |
| Long-term debt |
| 76.0 |
Less depreciation |
| 84.5 |
| Net worth (equity and retained earnings) |
| 480.5 |
Net fixed assets | $ | 276.5 |
|
|
|
|
Total assets | $ | 763.5 |
| Total liabilities and owners equity | $ | 763.5 |
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 $18.0
Increased bank loans
Increased accounts payable
Increased long-term debt
Net income
Issue of stock
Depreciation
Total sources $18.0
Uses of cash:
Increased inventories
Increased accounts receivable
Invested in fixed assets
Dividend
Total uses $0.0
Increase in cash balance $18
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