Question:Please show all work. 1. Statement of Cash Flows and Standardized Financial Statements a) Net income...
Question
Please show all work. 1. Statement of Cash Flows and Standardized Financial Statements a) Net income...
Please show all work. 1. Statement of Cash Flows and Standardized Financial Statements a) Net income for your firm was $10,000 last year. The depreciation expense was $2,500; accounts receivable increased $1,250; accounts payable increased $800; and inventories increased by $2,000. Identify the sources and uses of cash • What was the total cash flow from operations for the period? Operating activities = Net Income + Depreciation + Source (inflow) - Use foutflow) b) i) Prepare the 2018 common-size Income Statement given: U.S. CORPORATION 2018 Income Statement ($ in millions) Net sales Cost of goods sold Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes (21%) Net Income $1,509 750 65 $ 694 70 $ 624 131 $ 493 Dividends Addition to retained earnings $123 370
Common size is arrived by dividing all the expenses and other
income by sales whereas common base is arrived by dividing all the
current year asset and liability figure by their respective base
year figures
ASSIGNMENT 2 BUSINESS FINANCE FIN 3200 10 Points KUIPERS ENTERPRISES 2018 Income Statement ($ in millions Sales Cost of goods sold Depreciation EBIT Interest paid Taxable income Taxes (34%) Net income Addition to retained earnings $1,512 Dividends $9,000 4,500 700 $3,800 $2,112 600 2018 KUIPERS ENTERPRISES Balance Sheets as of December 31, 2017 and 2018 {$ in millions) Assets 2017 2018 Liabilities and Owners' Equity 2017 Current assets Current liabilities Cash $ 404 $ 247 Accounts payable Receivables 1,115 1.616...
please show all work in Excel
CHAPTER 3: FINANCIAL STATEMENT ANALYSIS TOOLS NOTE: PLEASE USE WORKSHEET #3 IN THE ATTACHED EXCEL FILE TITLED "Homework for Chapter 3_Excel TO SOLVE THE FOLLOWING PROBLEM. Homework for Chapter 3: Problem #1 in the text (Chapter 3) Sweet Dreams Corp. Balance Sheet As of Dec. 31 2017 Assets 2017 2016 Cash 431.000 339,000 Accounts Receivable 503.000 365,000 Inventories 289,000 300,000 Total Current Assets 1.223.000 1.004.000 Sweet Dreams Corp. Income Statement For the Year Ended...
2. Calculating Financial Ratios [LO2] Find the following financial ratios for Smolira Golf Corp. for 2018 (year-end figures reflect average values where appropriate): Assets Current assets Cash Accounts receivable Inventory Total SMOLIRA GOLF CORP. 2018 Balance Sheets Liabilities and Owners' Equity 2018 2018 Current liabilities $ 37,837 Accounts payable $ 42,582 27,766 Notes payable 16,200 42.632 Other 24 634 108,235 Total 83,416 145,000 Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total Equity Total liabilities and owners'...
ASSIGNMENT 2 BUSINESS FINANCE FIN 3200 10 Points KUIPERS ENTERPRISES 2018 Income Statement is in millions! Sales Cost of goods sold Depreciation EBIT Interest paid Taxable income Taxes (34%) Net income Addition to retained earnings Dividends $9,000 4,500 700 $3,800 600 $3,200 1.099 $2,112 $1.513 2018 679 KUIPERS ENTERPRISES Balance Sheets as of December 31, 2017 and 2018 ($ in millions) Assets 2017 2017 2018 Liabilities and Owners' Equity Current assets Current liabilities Cash $ 404 $ 247 Accounts payable...
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 $304,500 Total...
ASSIGNMENT 2 BUSINESS FINANCE FIN 3200 10 Points KUIPERS ENTERPRISES 2018 Income Statement ($ in millions! Sales Cost of goods sold Depreciation EBIT Interest paid Taxable income Taxas (34%) Net income Addition to retained earnings Dividends 600 $9,000 4.500 700 $3,800 600 $3,200 1,088 $2,112 $1,512 KUIPERS ENTERPRISES Balance Sheets as of December 31, 2017 and 2018 ($ in millions) 2017 2018 2017 2018 $ 650 $ 679 400 Assets Current assets Cash Receivables Inventory Total Fixed assets Net plant...
please show how numbers are calculated. and all work
must be done in excel
CHAPTER 3: FINANCIAL STATEMENT ANALYSIS TOOLS NOTE: PLEASE USE WORKSHEET #3 IN THE ATTACHED EXCEL FILE TITLED "Homework for Chapter 3 Excel TO SOLVE THE FOLLOWING PROBLEM. Homework for Chapter 3: Problem in the text (Chapter 3) Sweet Dreams Corp. Balance Sheet As of Dec. 31 2017 Assets 2017 2016 Cash 431,000 339,000 Accounts Receivable 503.000 365,000 Inventories 289,000 300,000 Total Current Assets 1.223,000 7,004,000 Sweet...
Some recent financial statements for Earl Grey Golf Corp. follow. Assets 2018 Current assets Cash Accounts receivable Inventory Total EARL GREY GOLF CORP. 2017 and 2018 Statement of Financial Position Liabilities and Owners' Equity 2017 2018 2017 Current liabilities $ 24,046 $ 24,255 Accounts payable $ 23,184 12,448 15, 235 Notes payable 12,000 25,392 27,155 Other 11,571 $ 61,886 $ 66,645 Total $ 46,755 Long-term debt $ 80,000 Owners' equity $324,695 $365,734 Common stock and paid-in surplus $ 40,000 Retained...
ASSIGNMENT 2 BUSINESS FINANCE FIN 3200 10 Points KUIPERS ENTERPRISES 2018 Income Statement ($ in millions Sales Cost of goods sold Depreciation EBIT Interest paid Taxable income Taxes (34%) Net income Addition to retained earnings $1,512 Dividends $9,000 4,500 700 $3,800 $2,112 600 2018 KUIPERS ENTERPRISES Balance Sheets as of December 31, 2017 and 2018 {$ in millions) Assets 2017 2018 Liabilities and Owners' Equity 2017 Current assets Current liabilities Cash $ 404 $ 247 Accounts payable Receivables 1,115 1.616...
please show all work in Excel
CHAPTER 3: FINANCIAL STATEMENT ANALYSIS TOOLS NOTE: PLEASE USE WORKSHEET #3 IN THE ATTACHED EXCEL FILE TITLED "Homework for Chapter 3_Excel TO SOLVE THE FOLLOWING PROBLEM. Homework for Chapter 3: Problem #1 in the text (Chapter 3) Sweet Dreams Corp. Balance Sheet As of Dec. 31 2017 Assets 2017 2016 Cash 431.000 339,000 Accounts Receivable 503.000 365,000 Inventories 289,000 300,000 Total Current Assets 1.223.000 1.004.000 Sweet Dreams Corp. Income Statement For the Year Ended...
2. Calculating Financial Ratios [LO2] Find the following financial ratios for Smolira Golf Corp. for 2018 (year-end figures reflect average values where appropriate): Assets Current assets Cash Accounts receivable Inventory Total SMOLIRA GOLF CORP. 2018 Balance Sheets Liabilities and Owners' Equity 2018 2018 Current liabilities $ 37,837 Accounts payable $ 42,582 27,766 Notes payable 16,200 42.632 Other 24 634 108,235 Total 83,416 145,000 Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total Equity Total liabilities and owners'...
Some recent financial statements for Smolira Golf Corp. follow SMOLIRA GOLF CORP 2017 and 2018 Balance Sheets Assets Liabilities and Owners' Equity 2017 2018 2017 2018 Current assets Current liabilities Cash $ 24,056 24,200 15,300 27,200 $ 62,196 $66,700 $ 23,284 $ 27,200 10,900 15,900 $ 46,955 54,000 90,000 93,294 Accounts Inventory Total Accounts payable Notes payable Other 12,548 12,000 receivable 25,592 11,671 Total Long-term debt Owners' equity Common stock and paid-in $42,000 42,000 surplus Accumulated retained 208,936 242,706 earnings...
Some recent financial statements for Smolira Golf Corp. follow SMOLIRA GOLF CORP 2017 and 2018 Balance Sheets Assets Liabilities and Owners' Equity 2017 2018 2017 2018 Current assets Current liabilities Cash $ 24,056 24,200 15,300 27,200 $ 62,196 $66,700 $ 23,284 $ 27,200 10,900 15,900 $ 46,955 54,000 90,000 93,294 Accounts Inventory Total Accounts payable Notes payable Other 12,548 12,000 receivable 25,592 11,671 Total Long-term debt Owners' equity Common stock and paid-in $42,000 42,000 surplus Accumulated retained 208,936 242,706 earnings...
ASSIGNMENT 2 BUSINESS FINANCE FIN 3200 10 Points KUIPERS ENTERPRISES 2018 Income Statement is in millions! Sales Cost of goods sold Depreciation EBIT Interest paid Taxable income Taxes (34%) Net income Addition to retained earnings Dividends $9,000 4,500 700 $3,800 600 $3,200 1.099 $2,112 $1.513 2018 679 KUIPERS ENTERPRISES Balance Sheets as of December 31, 2017 and 2018 ($ in millions) Assets 2017 2017 2018 Liabilities and Owners' Equity Current assets Current liabilities Cash $ 404 $ 247 Accounts payable...
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 $304,500 Total...
ASSIGNMENT 2 BUSINESS FINANCE FIN 3200 10 Points KUIPERS ENTERPRISES 2018 Income Statement ($ in millions! Sales Cost of goods sold Depreciation EBIT Interest paid Taxable income Taxas (34%) Net income Addition to retained earnings Dividends 600 $9,000 4.500 700 $3,800 600 $3,200 1,088 $2,112 $1,512 KUIPERS ENTERPRISES Balance Sheets as of December 31, 2017 and 2018 ($ in millions) 2017 2018 2017 2018 $ 650 $ 679 400 Assets Current assets Cash Receivables Inventory Total Fixed assets Net plant...
please show how numbers are calculated. and all work
must be done in excel
CHAPTER 3: FINANCIAL STATEMENT ANALYSIS TOOLS NOTE: PLEASE USE WORKSHEET #3 IN THE ATTACHED EXCEL FILE TITLED "Homework for Chapter 3 Excel TO SOLVE THE FOLLOWING PROBLEM. Homework for Chapter 3: Problem in the text (Chapter 3) Sweet Dreams Corp. Balance Sheet As of Dec. 31 2017 Assets 2017 2016 Cash 431,000 339,000 Accounts Receivable 503.000 365,000 Inventories 289,000 300,000 Total Current Assets 1.223,000 7,004,000 Sweet...