Fill in the chart and answer questions: Cost of Goods Sold Cash Depreciation Interest Expense Selling Expenses
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Cost of Goods Sold Cash Depreciation Interest Expense Selling Expenses Accounts Payable Net Fixed Assets Sales Accounts Receivable Notes Payable Long term debt Inventory Additional info: Tax rate Payout ratio EBIT Depreciation Taxes OCF Capital spending: Ending FA less Beg FA plus Depr Net CAPEX 2021 Change in NWC Ending NWC les beg NWC Change 306,726 44,261 86,590 8,824 60,322 62,100 382,014 601,729 50,144 43,855 162,636 50,288 Cash flow from assets: Operating, capital spending, change in NWC Operating Cash Flow = 2021 27.00% 35.00% 2022 2022 387,290 66,870 97,871 9,358 78,732 78,461 465,426 733,469 63,152 60,358 185,952 63,462 2022 Gross profit EBIT EBT Net income Income Statement Cash flow from assets: Operating cash flows less cap ex less change in NWC Cash flow from assets: 2021 2022 2022 Current Assets Total Assets Equity Rollfoward: 2021 Equity Net income Dividends 2022 Equity 2021 Cash flow to creditors 2022 Interest Paid less new debt Cash flow to creditors Balance Sheet 2022 Current Liabilities Total L + OE balance sheet check >> 2021 Cash flow to stockholders 2022 Dividends Paid less new equity Cash flow to stockholder 2022 Cost of Goods Sold Cash Depreciation Interest Expense Selling Expenses Accounts Payable Net Fixed Assets Sales Accounts Receivable Notes Payable Long term debt Inventory Additional info: Tax rate Payout ratio EBIT Depreciation Taxes OCF Capital spending: Ending FA less Beg FA plus Depr Net CAPEX 2021 Change in NWC Ending NWC les beg NWC Change 306,726 44,261 86,590 8,824 60,322 62,100 382,014 601,729 50,144 43,855 162,636 50,288 Cash flow from assets: Operating, capital spending, change in NWC Operating Cash Flow = 2021 27.00% 35.00% 2022 2022 387,290 66,870 97,871 9,358 78,732 78,461 465,426 733,469 63,152 60,358 185,952 63,462 2022 Gross profit EBIT EBT Net income Income Statement Cash flow from assets: Operating cash flows less cap ex less change in NWC Cash flow from assets: 2021 2022 2022 Current Assets Total Assets Equity Rollfoward: 2021 Equity Net income Dividends 2022 Equity 2021 Cash flow to creditors 2022 Interest Paid less new debt Cash flow to creditors Balance Sheet 2022 Current Liabilities Total L + OE balance sheet check >> 2021 Cash flow to stockholders 2022 Dividends Paid less new equity Cash flow to stockholder 2022
Expert Answer:
Answer rating: 100% (QA)
Here is the chart filled out with the information provided Income Statement Sales 601729 733469 Cost ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these finance questions
-
Answer the following questions about Delivering Bad News Messages: a. What is the goal when delivering bad news? b. Why is it some important to use the inductive approach when delivering bad news?...
-
What is the significance of Big O notation in evaluating algorithmic efficiency? Provide an example of an algorithm with exponential time complexity, and suggest ways to optimize it to improve...
-
1. Entity A received a 10%, P200,000, one-year, note receivable on July 1, 20x1. Entity A uses a calendar year period. The principal and interest on the note are due on July 1, 20x2. What is the...
-
Misty Cumbie worked as a waitress at the Vita Caf in Portland, Oregon. The caf was owned and operated by Woody Woo, Inc. Woody Woo paid its servers an hourly wage that was higher than the states...
-
Morning Bean Food Equipment Company had the following transactions for the month ending January 31, 2018. Morning Bean's cash balance on January 1, 2018, was $11,800. Jan. 1 Common stock was issued...
-
Show that S ª Tc = Sc © Tc (S © T)c = Sc ª Tc Set union and intersection have straightforward extensions to collections of sets. The union of a collection C of sets U S={x : x S...
-
At December 31,2010, Inland Equipment understated ending inventory by $2,800. How does this error affect cost of goods sold and net income for 2010? a. Overstates cost of goods sold and understates...
-
The costs of rework are always charged to the specific jobs in which the defects were originally discovered. Do you agree? Explain.
-
A consumer consumes goods 1 and 2. The price of good 1 is p and the price of good 2 is p2. The utility function of the consumer is U(x1, x2) where U(x1, x2) > 0, U2(x1, x2) > 0, U,1(x1, x2) < 0,...
-
The Community Youth Center (CYC) Corporation failed to pay its annual registration fee in 2000 and was automatically dissolved by the State Corporation Commission. CYC continued to operate as a...
-
Consider the different financial analysis tools that nonprofits can use to evaluate their financial health. 1. What are some performance indicators that you can use for a nonprofit? 2. What three key...
-
Laramie Company has variable cost ratio of 0 . 3 5 . The fixed cost is $ 1 1 3 , 7 5 0 and 2 5 , 0 0 0 units are sold at break - even. What is the price? What is the variable cost per unit? The...
-
How do modern multi-core architectures impact process scheduling strategies, and what techniques are used to balance workload distribution across cores ?
-
what approaches can tesla take to produce an EV battery that can travel 800 miles on a single charge?
-
The expected return of the market portfolio (M) is 10% pa, the risk free rate of return (r f ) is 4% pa. Based on this information, Robert attemted to draw the Securities Market Line (SML) to...
-
Weghorst Co. is considering a three-year project that will require an initial investment of $55,000. It has estimated that the annual cash flows for the project under good conditions will be $80,000...
-
Benefits that may accrue to an organization that practices effective performance management?
-
Refer to the situation described inBE 18-13, but assume a 2-for-1 stock split instead of the 5% stock dividend. Prepare the journal entry to record the stock split if it is to be effected in the form...
-
Access the web sites of American Airlines (www.aa.com), Intel (www.intel.com) and Disney (www.disney.com) and study the business involvements of each firm. Examine the financial ratios below and...
-
Financial reporting requires firms to expense immediately all research and development costs (R&D) costs. Alternatively, GAAP could require firms to capitalize and subsequently amortize all...
-
Assume that Wal-Mart sells the land on December 31, Year 6, for a note receivable with a present value of $180,000 instead of for cash. The note bears interest at 8 percent and requires cash payments...
-
Consider again the system of Figure 2.54, reproduced in Figure 5.31. Derive the equation of motion of the system using (a) Lagrange's equation, and (b) Hamilton's principle, for generalized...
-
For the simple pendulum of Figure 5.33, derive the governing equation of motion assuming (a) that \(m\) is a point mass, and (b) that the mass is a sphere with small but finite mass moment of...
-
The lightweight bar in Figure 5.34 is released from rest when the spring is undeformed at \(\theta=0\). The two masses at \(A\) and \(B\) slide in frictionless guides that are horizontal at the left...
Study smarter with the SolutionInn App