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...
-
The Austin, Texas plant of Computer Products produces disk units for personal and small business computers. Gerald Knox, the plant's production planning director, is looking over next year's sales...
-
Which of the capabilities discussed in this chapter is the most important to succeeding at digital transformation and digital business?
-
Pay is generally considered a/an ____________ reward, while a sense of personal growth experienced from working at a task is an example of a/an ____________ reward. (a) extrinsic, skill-based (b)...
-
Manceville Air has just produced the first unit of a large industrial compressor that incorporated new technology in the control circuits and a new internal venting system. The first unit took 112...
-
(a) A grid-connected micro-hydro scheme has the following characteristics: Synchronous motor/generator: 3-phase; 0.8 MVA; 0.7MW; 11 EV; star-connected Synchronimpedance 0.05-12 Hydro Turbine rating =...
-
You are meeting with executives of Cooper Cosmetics Corporation to arrange your firms engagement to audit the corporations financial statements for the year ending December 31. One executive suggests...
-
What is the p value of t 2.09 with 4 degrees of freedom as a one sided test? thank you!
-
Find the derivative of the function. h(x) = (x 11 - 1) 3 h'(x) = =
-
Use a high level diagram to describe how embedded systems fit into the environment and using a high level diagram to describe the components of an embedded system. Discuss the role of any one of the...
-
Highfill Corporation's variable overhead is applied on the basis of direct labor-hours. The standard cost card for product D80D specifies 7.0 direct labor-hours per unit of D80D. The standard...
-
What made the windows 8 HCI Design fail? When did windows 8 HCI Design start to fail? Who made the HCI Design of Windows 8? Whose fault in failing windows 8 HCI Design? Why did Windows 8 HCI Design...
-
You are the manager of Airbus and your sole competitor is Boeing. Prospective buyers regard the airplanes produced by the two firms as identical. The inverse market demand curve for this unique...
-
Job Search Ethics Assignment As you have matured, you have developed your own morals and values to which you adhere. Understanding these morals and values can help you set goals for future employme...
-
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...
-
Shakie Sports Company made 20,000 leather basketballs in a given year. Its total manufacturing costs were $170,000 variable and $70,000 fixed. Assume that no price changes will occur in the following...
-
Lynch, Barney, and Schwab is a stock brokerage firm that evaluates its employees on sales activity generated. Recently the firm also began evaluating its stockbrokers on the number of new accounts...
-
Use responsibility accounting to define an organizational subunit as a cost centre, expense centre, revenue centre, profit centre, or investment centre.
Study smarter with the SolutionInn App