A company's 2021 and 2022 simplified balance sheets (in thousands of dollars) are shown in the table
Fantastic news! We've Found the answer you've been seeking!
Question:
- A company's 2021 and 2022 simplified balance sheets (in thousands of dollars) are shown in the table below
2022 | 2021 | |
Cash and cash equivalents | $102,850 | $89,725 |
Accounts Receivable | 103,365 | 85,527 |
Inventories | 38,444 | 34,982 |
Total Current Assets | $244,659 | $210,234 |
Net Property plant and equipment (net fixed assets) | 67,165 | 42,436 |
Total Assets | $311,824 | $252,670 |
Accounts Payable | $30,761 | 23,109 |
Accruals | 30,477 | 22,656 |
Notes Payable | 16,717 | 14,217 |
Total Current liabilities | $77,955 | $59,982 |
Long term debt | 76,264 | 63,914 |
Total long-term liabilities | $76,264 | $63,914 |
Common stock | 100,000 | 90,000 |
Retained earnings | 57,605 | 38,774 |
Total stockholders' equity | $157,605 | $128,774 |
Total liabilities and equity | $311,824 | $252,670 |
Additional Information for 2022
- Sales for 2022 were $455,150,000
- EBITDA was 15% of sales.
- Depreciation (and amortization) were 11% of net fixed assets
- Interest expense was $8,750,000.
- Corporate tax rate was 40%
- The company pays 40% of net income out as dividends.
a) Construct the Income Statement for 2022.
b) Construct the cash flow statement for 2022 .
c) Show that the increase in retained earnings in the balance sheet is consistent with your answer from part a) Show that the increase in cash in the first line of the balance sheet is consistent with your answer to part
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324302691
11th edition
Authors: Eugene F. Brigham, ? Joel F. Houston
Posted Date: