Question
Use the following data to answer questions in this part: Balance sheet data 20X7 20X6 Cash $2,900 $1,000 Accounts receivable 2,500 2,000 Inventory 7,400 8,000
Use the following data to answer questions in this part:
Balance sheet data | 20X7 | 20X6 |
Cash | $2,900 | $1,000 |
Accounts receivable | 2,500 | 2,000 |
Inventory | 7,400 | 8,000 |
Property, plant, equipment | 9,200 | 9,000 |
Accumulated depreciation | (2,900) | (2,500) |
Total assets | $19,100 | $17,500 |
|
|
|
Accounts payable | $4,700 | $4,500 |
Interest payable | 1,500 | 1,000 |
Dividends payable | 1,000 | 2,500 |
Long-term debt | 4,350 | 3,700 |
Bank note | 1,000 | 800 |
Common stock | 3,300 | 3,000 |
Retained earnings | 3,250 | 2,000 |
Total liabilities and equity | $19,100 | $17,500 |
Income statement for the year 20X7 | |
Sales | $28,500 |
COGS | 19,900 |
Depreciation | 3,700 |
Interest expense | 1,244 |
Gain on sale of old machine | 1,150 |
Taxes | 1,142 |
Net income | $3,664 |
Notes:
- Dividends declared to shareholders were $850. New common shares were sold at par for $1020.
- Fixed assets were sold for $3,500. Original cost of these assets was $2,000, and $350 of accumulated depreciation has been charged to their original cost. The firm borrowed $200 in a 10-year bank note the proceeds of the loan were used to pay for new fixed assets.
- Depreciation for the year was $3,700 (accumulated depreciation up $2,900 and depreciation on sold assets $800).
- The company uses the LIFO inventory cost flow method. Had FIFO been used, inventories would have been $1,000 higher in 20X6 and $900 higher in 20X5. The effective tax rate for 20X6 was 30%. For all other years, the effective tax rate was 20%.
- At the beginning of 20X8, A firm issues a $10,000 bond with a 6% coupon rate, 3-year maturity, and annual interest payments when market interest rates are 5%.
- a)Assuming US GAAP, calculate cash flow from financing, cash flow from investing and total cash flow. Please show you results in a table Please explain your answer by checking the correctness of your result with balance sheet numbers.
- b)Calculate long-term debt-to-equity ratio for 20X6 for both LIFO and FIFO inventory cost flow methods. Please each step of your calculation and interpret your results.
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