Answered step by step
Verified Expert Solution
Question
1 Approved Answer
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).)
2020 | ||
Sales | $1,240,000 | |
Cost of goods sold | $687,000 | |
Gross profit | $553,000 | |
Gen'l & admin expense | $156,000 | |
Selling & mkt expense | $134,000 | |
Depreciation | $25,000 | |
Operating income | $238,000 | |
Interest | $141,000 | |
Income before taxes | $97,000 | |
Income taxes (27%) | $26,190 | |
Net income | $70,810 | |
Dividends paid | $25,000 |
Assets | 2020 | 2019 | ||
Cash | $24,000 | $12,390 | ||
Accounts receivable | $125,000 | $112,000 | ||
Inventory | $200,000 | $219,000 | ||
Total current assets | $349,000 | $343,390 | ||
Gross plant and equipment | $700,000 | $475,000 | ||
Less: accum. depreciation | $313,000 | $288,000 | ||
Net plant and equipment | $387,000 | $187,000 | ||
Total assets | $736,000 | $530,390 | ||
Liabilities | ||||
Accounts payable | $118,000 | $104,000 | ||
Notes payable | $26,000 | $26,000 | ||
Total current liabilities | $144,000 | $130,000 | ||
Long-term debt | $247,000 | $152,000 | ||
Total liabilities | $391,000 | $282,000 | ||
Common stock ($0.01 par) | $4,500 | $4,000 | ||
Paid-in capital | $224,500 | $174,200 | ||
Retained earnings | $116,000 | $70,190 | ||
Total stockholders' equity | $345,000 | $248,390 | ||
Total liabilities and equity | $736,000 | $530,390 |
Statement of Cash Flows 2020 LA
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