Questions Q1. Which statements should Juan refer to and which ones should he construct so as to develop a fair assessment of the firm's financial condition? Explain why and construct the one needed for the most recent fiscal year?
Homework Answers
Cash flow statement gives a very clear picture of :
how much cash is generated or used-up in various activities such as:
day-to-day operating activities for which the business was formed,
investment in/or sale of fixed assets that are necessary for carrying out the above operation as also other types of investment in securities of other companies ; and
financing activities like issue or retirement of stocks & shares ,payment of cash dividends,and other long-term loans .
CFS is a roadmap of how the cash in the business got in & where and how it was spent.
| Cash Flow Statement | ||
| For the Fiscal Year ended 2018 | ||
| Operating Activities | ||
| Net Income as per Income Statement | -102 | |
| Add Back: Non-cash charge | ||
| Depreciation | 50000 | |
| Adjusted Net income | 49898 | |
| Changes to Working Capital | ||
| Less:Increase in A/R(90078-77653) | -12425 | |
| Less: Increase in Inventory(560000-520000) | -40000 | |
| Add: Increase in A/P(16795-15995) | 800 | |
| Add: Increase in Accruals(11626-9301) | 2325 | |
| Net changes to Working Capital | -49300 | |
| Cash flow from operating activities | 598 | |
| Investing Activities | ||
| Cash flow from Investing Activities | 0 | |
| Financing Activities | ||
| Repayment of long-term loans(183000-190000) | -7000 | |
| Mortgage payment(264000-268000) | -4000 | |
| Cash flow from Financing activities | -11000 | |
| Net cash used | -10402 | |
| Add:Beginning cash balance | 28826 | |
| Ending cash balance | 18424 | |
| -1 |
Add Answer to:
Please construct a statement of cash flows for the mosr recent fiscal year (2017-2018) Balance Sheet ASSEETS Cash a...
Prepare a statement of cash flows based on the following financial statements: Balance Sheet 2017 2018...
Prepare a statement of cash flows based on the following
financial statements:
Balance Sheet 2017 2018 Assets Current assets Cash $5,000 $6,500 Accounts receivable $31,500 30,000 $42,000 Inventory 40,000 Total $75,000 $80,000 Fixed assets Net plant and equipment $393,750 375,000 $450,000 Total assets $473,750 Liabilities and Owners Equity Current liabilities Accounts payable $50,000 $53,750 Notes payable 25,000 $26,250 Total $75,000 $80,000 Long-term debt Owners' equity $85,000 $89,250 Common stock $60,000 $63,000 Accumulated retained 241,500 230,000 earnings Total $290,000 $304,500 Total...
Construct a statement of cash flows from the following balance sheet and income statement information. Answer...
Construct a statement of cash flows from the following balance sheet and income statement information. Answer the following three questions: Patterson, Inc Balance Sheets for Year-End ($ millions) Year 2019 Year 2018 $10 $80 Assets Cash and marketable securities Accounts receivable Inventories Total current assets Not lontandoviment Net plant and equipment Total assets 315 415 375 615 $1000 1000 $2,000 $810 870 $1,680 Year 2018 $30 60 Liabilities and Equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds...
1) Given the following financial information for 2014 and 2015, construct an Income Statement, Balance Sheet...
1) Given the following financial information for 2014 and 2015, construct an Income Statement, Balance Sheet and Statement of Cash Flows for Grand Twins. - The Income Statement information is for the entire year. - The Balance Sheet information is for December 31 of each year. 2014 2015 Accounts Payable $2,065,168 $3,732,362 Accounts Receivable 47,677,904 53,413,866 Cash 5,786,943 1,260,691 Common Stock 27,280,000 27,280,000 Cost of Goods Sold 45,014,348 50,298,751 Depreciation Expense 975,000 975,000...
Please complete in excel The Statement of Cash Flows 989 P16-34A Preparing the statement of cash...
Please complete in excel
The Statement of Cash Flows 989 P16-34A Preparing the statement of cash flows-indirect method with Learning Objective 2 non-cash transactions The 2015 income statement and comparaive balance sheet of Rolling Hills, Inc. follow 1. Net Cash Prov. by Op. Act. $125,700 ROLLING HILLS, INC. Income Statement Year Ended December 31, 2015 Sales Revenue $436,000 Cost of Goods Sold 202,200 Gross Profit 233,800 Operating Expenses Salaries Expense $78,400 Depreciation Expense-Plant Assets 14,400 Other Operating Expenses 10,200 Total...
Some recent financial statements for Smolira Golf Corp. follow Assets 2018 2017 $ Current assets Cash...
Some recent financial statements for Smolira Golf Corp. follow Assets 2018 2017 $ Current assets Cash Accounts receivable Inventory $ 24,246 14.448 27,992 SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 26,100 Accounts payable $ 25,184 17,200 Notes payable 20,000 29,100 Other 13,571 $ 72,400 Total $ 58,755 Long-term debt $ 89,000 29,100 12,800 18,100 Total $ 66,686 $ 60,000 $ 101,000 $ 50.000 Owners' equity Common stock and paid-in $...
The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below....
The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below. Tampa Clinic Income Statement Year Ended December 31, 2018 Operating Revenues: Patient service revenue $524,630 Less provision for bad debts (27630) $497,000 Net patient service revenue Other revenue Net operating revenues 10,000 $507,000 Expenses: Salaries and benefits Supplies Insurance Depreciation Interest Total expenses Operating income Nonoperating income: Investment income Net income $231,950 76,050 16,700 8,000 41,000 $373,700 $133,300 S 2,700 $136,000 Tampa Clinic Balance...
Prepare common-sized balance sheet and income statements for the company for 2017 and 2018. All values...
Prepare common-sized balance sheet and income statements for the
company for 2017 and 2018. All values in millions except for per
share data. (In $, not %)
12/31/18 12/31/17 Sales Cost Of Goods Gross Profit Selling & Adminstrative & Depr. & Amort Expenses Income After Depreciation & Amortization Non-Operating Income Interest Expense Pretax Income -11 -21 -20 Income Taxes Minority Interest Investment Gains/Losses Other Income/Charges 0 0 00 -9 -20 - 0 22 Income From Cont. Operations Extras & Discontinued...
Given the following information please construct a balance sheet and an income statement for the company....
Given the following information please construct a balance sheet and an income statement for the company. It provides software via a cloud subscription. There is n inventory All information in $000 Total Revenues Cash Common Stock Cost of Revenues Subscription Interest Expense Additional Paid in Capital Retained Earnings Cost of Revenues Professional Services 365 Gross Margin Short term securities Long term debt Accounts Receivable Accounts Payable Research &Development Marketing & Sales Other current liabilities Other current assets Investment income General...
How does Tampa Clinic’s statement of cash flows compare with Sunnyvale’s statement? Exhibit 4.6. The 2018...
How does Tampa Clinic’s statement of cash flows compare with
Sunnyvale’s statement? Exhibit 4.6.
The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below Tampa Clinic Income statement Year Ended December 31, 2018 Operating Revenues: Patient service revenue Less provision for bad debts Net patient service revenue Other revenue Net operating revenues $524,630 (27.630) $497,000 10,000 $507 000 Expenses: Salaries and benefits Supplies Insurance Depreciation Interest Total expenses Operating income $231,950 76,050 16,700 8,000...
prepares a “Statement of Cash Flows” for the year ended December 31, 2018.  
prepares a “Statement of Cash Flows” for the year ended December 31, 2018. Keith corporation balance sheet December 31 Assets 2003 2002 Cash $1,500 $1,000 Marketable securities 1,800 1,200 Accounts receivable 2,000 1,800 Inventories 2,900 2,800 Total current assets $8,200 $6,800 Gross fixed assets $29,500 $28,100 Less: Accumulated depreciation 14,700 13,100 Net fixed assets $14,800 $15,000 Total Assets $23,000 $21,000 Liabilities and Stockholders’ Equity Accounts payable $1,600 $1,500 Notes payable 2,800 2,200 Accruals 200 300 Total current liabilities $4,600 $4,000 Long -term debt $5,000 $5,000 Common stock $10,000 $10,000 Retained earnings 3,400 2,800 Total stockholders’ equity $13,400 $12,800 Total Liabilities and stockholders” equity $23,000 $21,800 Income Statement Data(2003) Depreciation expense $1,600 Earning before interest taxes 2,700 Taxes 933 Net profits...
Prepare a statement of cash flows based on the following
financial statements:
Balance Sheet 2017 2018 Assets Current assets Cash $5,000 $6,500 Accounts receivable $31,500 30,000 $42,000 Inventory 40,000 Total $75,000 $80,000 Fixed assets Net plant and equipment $393,750 375,000 $450,000 Total assets $473,750 Liabilities and Owners Equity Current liabilities Accounts payable $50,000 $53,750 Notes payable 25,000 $26,250 Total $75,000 $80,000 Long-term debt Owners' equity $85,000 $89,250 Common stock $60,000 $63,000 Accumulated retained 241,500 230,000 earnings Total $290,000 $304,500 Total...
Construct a statement of cash flows from the following balance sheet and income statement information. Answer the following three questions: Patterson, Inc Balance Sheets for Year-End ($ millions) Year 2019 Year 2018 $10 $80 Assets Cash and marketable securities Accounts receivable Inventories Total current assets Not lontandoviment Net plant and equipment Total assets 315 415 375 615 $1000 1000 $2,000 $810 870 $1,680 Year 2018 $30 60 Liabilities and Equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds...
Please complete in excel
The Statement of Cash Flows 989 P16-34A Preparing the statement of cash flows-indirect method with Learning Objective 2 non-cash transactions The 2015 income statement and comparaive balance sheet of Rolling Hills, Inc. follow 1. Net Cash Prov. by Op. Act. $125,700 ROLLING HILLS, INC. Income Statement Year Ended December 31, 2015 Sales Revenue $436,000 Cost of Goods Sold 202,200 Gross Profit 233,800 Operating Expenses Salaries Expense $78,400 Depreciation Expense-Plant Assets 14,400 Other Operating Expenses 10,200 Total...
Some recent financial statements for Smolira Golf Corp. follow Assets 2018 2017 $ Current assets Cash Accounts receivable Inventory $ 24,246 14.448 27,992 SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 26,100 Accounts payable $ 25,184 17,200 Notes payable 20,000 29,100 Other 13,571 $ 72,400 Total $ 58,755 Long-term debt $ 89,000 29,100 12,800 18,100 Total $ 66,686 $ 60,000 $ 101,000 $ 50.000 Owners' equity Common stock and paid-in $...
The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below. Tampa Clinic Income Statement Year Ended December 31, 2018 Operating Revenues: Patient service revenue $524,630 Less provision for bad debts (27630) $497,000 Net patient service revenue Other revenue Net operating revenues 10,000 $507,000 Expenses: Salaries and benefits Supplies Insurance Depreciation Interest Total expenses Operating income Nonoperating income: Investment income Net income $231,950 76,050 16,700 8,000 41,000 $373,700 $133,300 S 2,700 $136,000 Tampa Clinic Balance...
Prepare common-sized balance sheet and income statements for the
company for 2017 and 2018. All values in millions except for per
share data. (In $, not %)
12/31/18 12/31/17 Sales Cost Of Goods Gross Profit Selling & Adminstrative & Depr. & Amort Expenses Income After Depreciation & Amortization Non-Operating Income Interest Expense Pretax Income -11 -21 -20 Income Taxes Minority Interest Investment Gains/Losses Other Income/Charges 0 0 00 -9 -20 - 0 22 Income From Cont. Operations Extras & Discontinued...
Given the following information please construct a balance sheet and an income statement for the company. It provides software via a cloud subscription. There is n inventory All information in $000 Total Revenues Cash Common Stock Cost of Revenues Subscription Interest Expense Additional Paid in Capital Retained Earnings Cost of Revenues Professional Services 365 Gross Margin Short term securities Long term debt Accounts Receivable Accounts Payable Research &Development Marketing & Sales Other current liabilities Other current assets Investment income General...
How does Tampa Clinic’s statement of cash flows compare with
Sunnyvale’s statement? Exhibit 4.6.
The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below Tampa Clinic Income statement Year Ended December 31, 2018 Operating Revenues: Patient service revenue Less provision for bad debts Net patient service revenue Other revenue Net operating revenues $524,630 (27.630) $497,000 10,000 $507 000 Expenses: Salaries and benefits Supplies Insurance Depreciation Interest Total expenses Operating income $231,950 76,050 16,700 8,000...
Most questions answered within 3 hours.
-
Where is the error in this code sequence?
String s1 = "Hello";
String s2 = "ello";...
asked 10 months ago -
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance...
asked 10 months ago -
Consider this reaction:
Al2(SO4)3 (aq)+ BaCl3
(aq) Al2Cl6 (aq)- +
3BaSO4(s) . What is the...
asked 10 months ago -
Suppose that Savneet is considering increasing her
recent random sample from 20 car rentals to 40...
asked 10 months ago -
Trucks arrive at an unloading terminal at an average rate of 120
per hour.
Trucks arrive...
asked 10 months ago -
Why are methanol and ethanol completely soluble in water while
octanol is not very little soluble....
asked 10 months ago -
A facilities manager at a university reads in a research report
that the mean amount of...
asked 10 months ago -
When the CuSO4 is rehydrated by adding water to the anhydrous
compound, is this an endothermic...
asked 10 months ago -
A ray of sunlight is passing from diamond into crown glass; the
angle of incidence is...
asked 10 months ago -
A block of mass 0.249 kg is placed on top of a light, vertical
spring of...
asked 10 months ago -
how do the kidneys compensate in the presences of acidosis
a) trigger hyperventilate
b) reserve acid...
asked 10 months ago -
Question 501 pts
The rental rate of capital to the firm increases. Which of the
following...
asked 10 months ago