Answer:
Blooming Brands | |
Income Statement | Amount $ |
Restaurant Sales Revenue | 4080 |
Other Revenues | 23 |
Total Revenues | 4103 |
Expenses: | |
Foods & Supplies Expense | 1417 |
Selling & Administrative Expense | 237 |
Utilities & Other Expense | 1108 |
Wages Expense | 1093 |
Total Expense | 3855 |
Net Income | 248 |
Statement of Retained Earnings | Amount $ |
Retained Earnings, January 1, 2017 | 1078 |
Add: Net Income | 248 |
Less: Dividends | 41 |
Retained Earnings, December 31, 2017 | 1285 |
Balance Sheet | Amount $ |
Assets | |
Cash | 110 |
Food & Supplies Inventories | 93 |
Other Assets | 531 |
Property, Fixtures & Equipment | 1699 |
Total Assets | 2433 |
Liabilities & Owner's Equity | |
Liabilities | Amount $ |
Accounts Payable | 170 |
Notes Payable | 237 |
Other Liabilities | 523 |
Wages & Taxes Payable | 124 |
Total Liabilities | 1054 |
Owner's Equity | |
Contributed Capital | 94 |
Retained Earnings | 1285 |
Total shareholder's equity | 1379 |
Total Liabilities & shareholder's equity | 2433 |
Cash Flow Direct Method | Amount $ |
Cash flow from operating activities | |
Cash Received from customers | 2954 |
Less: Cash Payments | |
To Suppliers and employees | 2582 |
Net Cash provided by operating activities | 372 |
Cash Flow from Investing Activities | |
Equipment purchased | (388) |
Furniture sold | 48 |
Other cash outflows | (6) |
Net cash used for Investing Activities | (346) |
Cash Flow from Financing Activities | |
Issuance of Common Stock | 24 |
Cash received from borrowings | 385 |
Repayment of borrowings | (306) |
Other cash outflows | (66) |
Payment of dividends | (41) |
Net Cash used for Financing Activities | (4) |
Net Increase in cash | 22 |
Add: Beginning Cash Balance | 88 |
Ending cash Balance | 110 |
Saved The following information for the year ended December 31, 2017, was reported by Bloomin' Brands...
The following information for the year ended December 31, 2016, was reported by Nice Bite, Inc. Accounts Payable $ 49,000 Accounts Receivable 26,800 Cash (balance on January 1, 2016) 103,900 Cash (balance on December 31, 2016) 90,000 Common Stock 156,500 Dividends 0 Equipment 140,700 Income Tax Expense 10,500 Interest Expense 29,900 Inventory 17,600 Notes Payable 27,600 Prepaid Rent 7,400 Office Expense 14,700 Retained Earnings (beginning) 8,300 Salaries and Wages Expense 36,100 Service Revenue 145,800 Utilities Expense 25,500 Salaries and Wages...
The following information has been reported by Laporte Inc. on its statements of financial position at December 31, 2016 and 2017, and on its statement of earnings for the year ended December 31, 2017 Amounts are in millions of dollars: Statements of Financial Position 2017 Cash $ 124 Accounts receivable 51 Merchandise inventory 45 Long-term investments Property, plant, and equipment Accumulated depreciation (95) 2016 $ 85 41 49 35 247 208 (113) Total assets $ 372 $305 $ 41 20...
Data Table Press Exercise Equipment, Inc. Income Statement Year Ended December 31, 2018 Net Sales Revenue $ 717,000 340,000 377,000 Cost of Goods Sold Gross Profit Operating Expenses: Depreciation Expense $ 46,000 180,000 Other Operating Expenses Total Operating Expenses 226,000 $ 151,000 Net Income i Data Table Press Exercise Equipment, Inc. Comparative Balance Sheet December 31, 2018 and 2017 2018 2017 Assets Current Assets: Cash Accounts Receivable 18,000 $ 56,000 83,000 14,000 49,000 86,000 Merchandise Inventory Long-term Assets: Plant Assets...
The following information has been reported by Laporte Inc. on its statements of financial position at December 31, 2016 and 2017, and on its statement of earnings for the year ended December 31, 2017. Amounts are in millions of dollars: Statements of Financial Position 2017 Cash $ 118 Accounts receivable 48 Merchandise inventory Long-term investments Property, plant, and equipment Accumulated depreciation (92) 2016 $ 82 38 46 42 238 196 (110) Total assets $ 354 $ 284 $ Accounts payable...
The financial statements of Pouchie Co. included the following information for the year ended December 31, 2019 (amounts in millions): $ 130 165 410 S Depreciation and amortization expense Cash dividends declared and paid Purchase of equipment Net income Beginning cash balance Proceeds of conmon stock issued Proceeds from sale of building (at book value) Accounts receivable increase Ending cash balance Inventory decrease Accounts payable increase 192 60 74 106 8 20 19 22 Required: Complete the following statement of...
Following is selected financial information of Kia Company for the year ended December 31, 2019. points Cash used by investing activities Net increase in cash Cash used by financing activities Cash from operating activities Cash, December 31, 2018 $(2,250) 500 (3,050) 5,800 4,300 eBook Required: Prepare the 2019 year-end statement of cash flows for Kia Company. (Cash outflows should be indicated with a minus sign.) Print KIA COMPANY Statement of Cash Flows For Year Ended December 31, 2019 $ 0
Spreadsheet for Statement of Cash Flows Year Ended December 31, 2018 Transaction Analysis Balance Balance 12/31/2017 Panel A Balance Sheet: DEBIT CREDIT 12/31/2018 Cash Accounts Receivable 15,300 4,330 14,600 (500) 33,730 19,800 5,330 16,300 (700) Plant Assets 1,700 Accumulated Depreciation 40,730 Total Assets Accounts Payable 6,700 5,400 Common Stock, no par 5,300 28,130 22,830 4,200 33,730 5,500 Retained Earnings 7,200 40,730 Total Liabilities and Stockholders' Equity Panel B_Statement of Cash Flows: 200 Cash Flows from Operating Activities: Net Income Adjustments...
$15,000 9,700 5,388 2,120 $ 3,180 Dec. 31, 2017 ALUMNOS For the Year Ended December 31, 2018 ($ in thousands) Sales revenue Operating expenses: Cost of goods sold $ 5,000 Depreciation 400 Insurance 980 Administrative and other 3,400 Total operating expenses Income before income taxes Income tax expense Net income Balance Sheet Information ($ in thousands) Dec. 31, 2018 Assets: Cash $ 620 Accounts receivable 830 Inventory 810 Prepaid insurance 130 Plant and equipment 3,280 Less: Accumulated depreciation (1,160) Total...
The statement of cash flows for the year ended December 31, 2021, for Whiteside Incorporated is presented below. $ 214,300 WHITESIDE INCORPORATED Statement of Cash Flows For the Year Ended December 31, 2021 Cash flows from operating activities: Cash received from customers $ 500,000 Interest on notes receivable 12,800 Dividends received 5,300 Purchase of inventory (196,000) Payment of operating expenses (91,000) Payment of interest on debt (16,800) Net cash flows from operating activities Cash flows from investing activities: Sale of...
In preparation for developing its statement of cash flows for the year ended December 31, 2018, Millennium Solutions, Inc. collected the following information: ($ in millions) Payment for the early extinguishments of long-term notes (book value: $68.0 million) $ 72.0 Sale of common shares 216.0 Retirement of common shares 132.0 Loss on sale of equipment 3.0 Proceeds from sale of equipment 12.0 Issuance of short-term note payable for cash 20.0 Acquisition of building for cash 12.0 Purchase of marketable securities...