Question
Using the income statements and changes in balance sheet accounts provided for Firms A and B, you will need to provide the following information: (c)
Using the income statements and changes in balance sheet accounts provided for Firms A and B, you will need to provide the following information:
(c) Summary analysis of the statements of cash flows for Firms A and B (see Exhibit 4.6 on page 181 of your textbook):
1. Total inflows for Firm A
2. Total outflows for Firm A
3. Total inflows for Firm B
4. Total outflows for Firm B
Income statement for year ended December 31,2015 | Firm A | Firm B |
Sales
| 1,000,000 | 1,000,000 |
Cost of good Sold | 700,000 | 700,000 |
Gross Profit | 300,000 | 300,000 |
Other Expenses |
|
|
Selling and Administrative | 120,000 | 115,000 |
Depreciation | 10,000 | 30,000 |
Interest Expense | 20,000 | 5,000 |
Earnings before taxes | 150,000 | 150,000 |
Income tax expense | 75,000 | 75,000 |
Net Income | 75,000 | 75,000 |
Changes in balance Sheet | Firm A | Firm B |
Cash and Cash equivalents | 0 | +10000 |
Accounts Receivable | +40000 | +5000 |
Inventory | +40000 | -10000 |
PPE | +20000 | +70000 |
Less Accumulated Depreciation | (+10000) | (+30000) |
Total Assets | +90000 | +45000 |
Accounts Payable | -20000 | -5000 |
Notes Payable (current) | +17000 | +2000 |
Long-term debt | +20000 | -10000 |
Deferred Taxes (noncurrent) | +3000 | +18000 |
Capital, stock | - | - |
Retained earnings | +70000 | +40000 |
Total Liabilities and Equity | +90000 | +45000 |
|
|
|
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