Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Using the below data, calculate operating cash flows using the direct method. Income statement 2020 Sales 1,750,000.00 COGS - 250,000.00 Depreciation expense - 150,000.00 Sales,
Using the below data, calculate operating cash flows using the direct method.
Income statement 2020 | |||
Sales | 1,750,000.00 | ||
COGS | - 250,000.00 | ||
Depreciation expense | - 150,000.00 | ||
Sales, General, Admin expense | - 53,000.00 | ||
R&D Expense | - 69,000.00 | ||
Wages and salary expense | - 14,400.00 | ||
Other operating expenses | - 75,000.00 | ||
EBIT | 1,138,600.00 | ||
Interest expense | - 36,000.00 | ||
EBT | 1,102,600.00 | ||
Income tax expense | - 664,000.00 | ||
Net Income | 438,600.00 |
Balance sheet | ||||||
2019 | 2020 | |||||
Assets | ||||||
Cash | 400,000.00 | 375,000.00 | ||||
A/R | 150,300.00 | 124,000.00 | ||||
Inventory | 90,000.00 | 92,000.00 | ||||
Other current assets | 17,000.00 | 15,400.00 | ||||
Current assets total | 657,300.00 | 606,400.00 | ||||
Fixed assets | 1,000,000.00 | 1,414,000.00 | ||||
Accumulated depreciation | 200,000.00 | 350,000.00 | ||||
Total Assets | 1,457,300.00 | 1,670,400.00 | ||||
Liabilities | ||||||
Accounts Payable | 136,000.00 | 136,500.00 | ||||
Salary and Wages Payable | 60,000.00 | 65,000.00 | ||||
Income tax payable | 10,000.00 | 9,500.00 | ||||
Other current liabilities | 14,000.00 | 15,000.00 | ||||
Total Current Liabilities | 220,000.00 | 226,000.00 | ||||
Long Term Debt | 133,000.00 | 140,000.00 | ||||
Common Stock | 504,300.00 | 541,900.00 | ||||
Retained Earnings | 600,000.00 | 762,500.00 | ||||
Total Shareholders Equity | 1,104,300.00 | 1,304,400.00 | ||||
Total Liabilities and Shareholders Equity | 1,457,300.00 | 1,670,400.00 |
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