Question
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
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).)
2017 | ||
Sales | $1,235,000 | |
Cost of goods sold | $687,000 | |
Gross profit | $548,000 | |
Gen'l & admin expense | $155,000 | |
Selling & mkt expense | $134,000 | |
Depreciation | $24,000 | |
Operating income | $235,000 | |
Interest | $142,000 | |
Income before taxes | $93,000 | |
Income taxes (27%) | $25,110 | |
Net income | $67,890 | |
Dividends paid | $25,000 |
Assets | 2017 | 2016 | ||
Cash | $24,000 | $14,410 | ||
Accounts receivable | $124,000 | $114,000 | ||
Inventory | $200,000 | $218,000 | ||
Total current assets | $348,000 | $346,410 | ||
Gross plant and equipment | $700,000 | $475,000 | ||
Less: accum. depreciation | $313,000 | $289,000 | ||
Net plant and equipment | $387,000 | $186,000 | ||
Total assets | $735,000 | $532,410 | ||
Liabilities | ||||
Accounts payable | $119,000 | $105,000 | ||
Notes payable | $29,000 | $29,000 | ||
Total current liabilities | $148,000 | $134,000 | ||
Long-term debt | $246,000 | $151,000 | ||
Total liabilities | $394,000 | $285,000 | ||
Common stock ($0.01 par) | $4,500 | $4,000 | ||
Paid-in capital | $219,500 | $169,300 | ||
Retained earnings | $117,000 | $74,110 | ||
Total stockholders' equity | $341,000 | $247,410 | ||
Total liabilities and equity | $735,000 | $532,410 |
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