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 | $1,236,000 | |
Cost of goods sold | $685,000 | |
Gross profit | $551,000 | |
Gen'l & admin expense | $157,000 | |
Selling & mkt expense | $134,000 | |
Depreciation | $24,000 | |
Operating income | $236,000 | |
Interest | $140,000 | |
Income before taxes | $96,000 | |
Income taxes (27%) | $25,920 | |
Net income | $70,080 | |
Dividends paid | $25,000 |
Assets | 2017 | 2016 | ||
Cash | $23,000 | $16,420 | ||
Accounts receivable | $125,000 | $112,000 | ||
Inventory | $202,000 | $219,000 | ||
Total current assets | $350,000 | $347,420 | ||
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 | $737,000 | $533,420 | ||
Liabilities | ||||
Accounts payable | $118,000 | $105,000 | ||
Notes payable | $28,000 | $28,000 | ||
Total current liabilities | $146,000 | $133,000 | ||
Long-term debt | $247,000 | $152,000 | ||
Total liabilities | $393,000 | $285,000 | ||
Common stock ($0.01 par) | $4,500 | $4,000 | ||
Paid-in capital | $220,500 | $170,500 | ||
Retained earnings | $119,000 | $73,920 | ||
Total stockholders' equity | $344,000 | $248,420 | ||
Total liabilities and equity | $737,000 | $533,420 |
Please provide a Statement of Cash Flows 2017
14 entries
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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