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).)
2020 | ||
Sales | $ 1,237,000 | |
Cost of goods sold | $ 686,000 | |
Gross profit | $ 551,000 | |
Gen'l & admin expense | $ 154,000 | |
Selling & mkt expense | $ 135,000 | |
Depreciation | $ 24,000 | |
Operating income | $ 238,000 | |
Interest | $ 140,000 | |
Income before taxes | $ 98,000 | |
Income taxes (27%) | $ 26,460 | |
Net income | $ 71,540 | |
Dividends paid | $ 25,000 |
Assets | 2020 | 2019 | ||
Cash | $ 24,000 | $ 10,560 | ||
Accounts receivable | $ 124,000 | $ 114,000 | ||
Inventory | $ 200,000 | $ 217,000 | ||
Total current assets | $ 348,000 | $ 341,560 | ||
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 | $ 527,560 | ||
Liabilities | ||||
Accounts payable | $ 117,000 | $ 102,000 | ||
Notes payable | $ 26,000 | $ 26,000 | ||
Total current liabilities | $ 143,000 | $ 128,000 | ||
Long-term debt | $ 248,000 | $ 153,000 | ||
Total liabilities | $ 391,000 | $ 281,000 | ||
Common stock ($ 0.01 par) | $ 4,500 | $ 4,000 | ||
Paid-in capital | $ 224,500 | $ 174,100 | ||
Retained earnings | $ 115,000 | $ 68,460 | ||
Total stockholders' equity | $ 344,000 | $ 246,560 | ||
Total liabilities and equity | $ 735,000 | $ 527,560 |
Statement of Cash Flows 2020 | ||
Investing ActivitiesCash from OperationsCash from InvestmentNet Change in CashOperating ActivitiesCash from FinancingFinancing Activities | ||
Increase in Accounts PayableDividends PaidDecrease in Accounts ReceivableNet Income/LossIncrease in Accounts ReceivableDepreciationIncrease in InventoriesDecrease in Accounts PayableDecrease in InventoriesSale of Fixed AssetsIssuance of Common StockIssuance of Long-term debtPurchase of Fixed Assets | $ | |
Issuance of Long-term debtIncrease in Accounts PayablePurchase of Fixed AssetsDecrease in InventoriesIncrease in Accounts ReceivableIncrease in InventoriesNet Income/LossDecrease in Accounts ReceivableDividends PaidIssuance of Common StockDecrease in Accounts PayableDepreciationSale of Fixed Assets | ||
Issuance of Common StockSale of Fixed AssetsIssuance of Long-term debtPurchase of Fixed AssetsDecrease in InventoriesIncrease in InventoriesDividends PaidDecrease in Accounts ReceivableIncrease in Accounts PayableDecrease in Accounts PayableIncrease in Accounts ReceivableDepreciationNet Income/Loss | ||
Dividends PaidIncrease in Accounts ReceivableDecrease in InventoriesNet Income/LossIncrease in Accounts PayableIssuance of Long-term debtIssuance of Common StockDecrease in Accounts PayableSale of Fixed AssetsDecrease in Accounts ReceivableIncrease in InventoriesDepreciationPurchase of Fixed Assets | ||
Purchase of Fixed AssetsNet Income/LossDecrease in Accounts PayableIssuance of Long-term debtDecrease in Accounts ReceivableIncrease in InventoriesDividends PaidIssuance of Common StockDecrease in InventoriesIncrease in Accounts PayableSale of Fixed AssetsDepreciationIncrease in Accounts Receivable | ||
Cash from OperationsInvesting ActivitiesOperating ActivitiesCash from InvestmentNet Change in CashFinancing ActivitiesCash from Financing | ||
Cash from OperationsCash from InvestmentCash from FinancingNet Change in CashInvesting ActivitiesFinancing ActivitiesOperating Activities | ||
Decrease in InventoriesDividends PaidNet Income/LossIssuance of Long-term debtDepreciationIssuance of Common StockSale of Fixed AssetsDecrease in Accounts PayableDecrease in Accounts ReceivableIncrease in InventoriesPurchase of Fixed AssetsIncrease in Accounts ReceivableIncrease in Accounts Payable | ||
Cash from InvestmentFinancing ActivitiesCash from FinancingInvesting ActivitiesNet Change in CashCash from OperationsOperating Activities | ||
Investing ActivitiesCash from OperationsCash from FinancingCash from InvestmentOperating ActivitiesFinancing ActivitiesNet Change in Cash | ||
Issuance of Common StockDecrease in InventoriesNet Income/LossIssuance of Long-term debtDecrease in Accounts ReceivableIncrease in Accounts PayableDecrease in Accounts PayablePurchase of Fixed AssetsIncrease in Accounts ReceivableDividends PaidSale of Fixed AssetsIncrease in InventoriesDepreciation | ||
Decrease in Accounts PayablePurchase of Fixed AssetsNet Income/LossIncrease in Accounts PayableIssuance of Long-term debtDividends PaidDepreciationDecrease in Accounts ReceivableIssuance of Common StockIncrease in InventoriesIncrease in Accounts ReceivableSale of Fixed AssetsDecrease in Inventories | ||
Decrease in Accounts PayableIncrease in Accounts PayableIssuance of Common StockPurchase of Fixed AssetsSale of Fixed AssetsIncrease in Accounts ReceivableIncrease in InventoriesDepreciationIssuance of Long-term debtDecrease in Accounts ReceivableDecrease in InventoriesDividends PaidNet Income/Loss | ||
Cash from InvestmentInvesting ActivitiesCash from OperationsFinancing ActivitiesOperating ActivitiesNet Change in CashCash from Financing | ||
Investing ActivitiesCash from OperationsNet Change in CashOperating ActivitiesFinancing ActivitiesCash from InvestmentCash from Financing |
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