Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the following income statement and balance sheet informairon to put together a statement of cash flows. Please kindly check activities below if they are

Use the following income statement and balance sheet informairon to put together a statement of cash flows.
image text in transcribed
image text in transcribed
image text in transcribed
Please kindly check activities below if they are correct. Thank you!
image text in transcribed
Use the following income statement and balance sheet Information to put together a statement of cash flows. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Sales Cost of goods sold Gross profit Gen'l & admin expense Selling & mkt expense Depreciation Operating income Interest Income before taxes Income taxes (27%) 2017 $1,239,000 $687,000 $552,000 $156,000 $135,000 $24,000 $237,000 $141,000 $96,000 $25,920 $70,080 $25,000 ly Net income Dividends paid Assets Cash Accounts receivable Inventory Total current assets Gross plant and equipment Less: accum. depreciation Net plant and equipment Total assets Liabilities Accounts payable Notes payable Total current liabilities 2017 $23,000 $124,000 $200,000 $347,000 $700,000 $313,000 $387,000 $734,000 2016 $13,920 $111,000 $218,000 $342,920 $475,000 $289,000 $186,000 $528,920 $118,000 $29,000 $147,000 $104,000 $ 29,000 $133,000 2017 2016 $23,000 $124,000 $200,000 $347,000 $700,000 $313,000 $387,000 $734,000 $13,920 $111,000 $218,000 $342,920 $475,000 $289,000 $186,000 $528,920 Assets Cash Accounts receivable Inventory Total current assets Gross plant and equipment Less: accum. depreciation Net plant and equipment Total assets Liabilities Accounts payable Notes payable Total current liabilities Long-term debt Total liabilities Common stock ($0.01 par) Paid-in capital Retained earnings Total stockholders' equity Total liabilities and equity $118,000 $29,000 $147,000 $246,000 $393,000 $4,500 $217,500 $119,000 $341,000 $734,000 $104,000 $29,000 $133,000 $151,000 $284,000 $4,000 $167,000 $73,920 $244,920 $528,920 Statement of Cash Flows 2017 Operating Activities 70080 Net Income/LOSS Depreciation 24000 Decrease in Accounts Receivable (13000) Statement of Cash Flows 2017 Operating Activities Net Income/Loss 70080 $ Depreciation 24000 Decrease in Accounts Receivable v (13000) Decrease in Inventories 18000 Increase in Accounts Payable 14000 Cash from Operations v 113080 ly Investing Activities V Purchase of Fixed Assets (225000) Cash from Investment (225000) Financing Activities 500 Increase in Accounts Payable 95000 Issuance of Long-term debt Dividends Paid Cash from Financing PRINTER VERSTON BA Statement of Cash Flows 2017 Operating Activities Net Income/Loss 70080 Depreciation V 24000 Decrease in Accounts Receivable (13000) Decrease in Inventories v 18000 Increase in Accounts Payable 14000 Cash from Operations 113080 dy Investing Activities (225000) (225000) Increase in Inventories Decrease in Accounts Receivable Depreciation Issuance of Long-term debt Increase in Accounts Receivable Decrease in Inventories Net Income/Loss Issuance of Common Stock Increase in Accounts Payable Decrease in Accounts Payable Purchase of Fixed Assets Sale of Fixed Assets Dividends Paid 500 95000 Cash from Financing Book Air

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

Contemporary Financial Management

Authors: R. Charles Moyer, James R. Mcguigan, William J. Kretlow

9th Edition

032416470X, 9780324164701

More Books

Students also viewed these Finance questions

Question

What are the key differences?

Answered: 1 week ago