Question: B. McBride Inc. B. McBride Inc. Income Statement Comparative Balance Sheets For years ended December 31, 2017 and 2018 December 31, 2018 and 2017 2018
| B. McBride Inc. | B. McBride Inc. | ||||||
| Income Statement | Comparative Balance Sheets | ||||||
| For years ended December 31, 2017 and 2018 | December 31, 2018 and 2017 | ||||||
| 2018 | 2017 | Change | |||||
| 2018 | 2017 | Current assets: | |||||
| Sales (all on credit) | $644,000 | $612,000 | Cash | $119,890 | $78,700 | $41,190 | |
| Cost of goods sold | (351,000) | (288,000) | Accounts receivable (net) | 34,000 | 28,000 | 6,000 | |
| Gross margin | 293,000 | 324,000 | Inventory | 53,000 | 50,000 | 3,000 | |
| Prepaid expenses | 1,700 | 3,700 | -2,000 | ||||
| Depreciation expense | 36,000 | 51,000 | Other current assets | 2,360 | 3,600 | -1,240 | |
| Other operating expenses | 138,000 | 115,000 | Total current assets | 210,950 | 164,000 | 46,950 | |
| Total operating expenses | 174,000 | 166,000 | |||||
| Operating income | 119,000 | 158,000 | Long-term Investments | 75,000 | 52,000 | 23,000 | |
| Other income (expenses) | Plant assets | 302,000 | 253,000 | 49,000 | |||
| Interest expense | (5,300) | (3,900) | Less: accumulated depreciation | (76,800) | (51,000) | 25,800 | |
| Gain on sale of investments | 6,500 | 4,600 | Total plant assets | 225,200 | 202,000 | 23,200 | |
| Loss on sale of plant assets | (3,700) | (4,400) | Total assets | 511,150 | 418,000 | 93,150 | |
| Total other income (expenses) | (15,500) | (3,700) | |||||
| Current liabilities: | |||||||
| Income before income taxes | 116,500 | 154,300 | Accounts payable | $33,300 | $34,000 | $-700 | |
| Income taxes expense | (34,950) | (46,290) | Accrued liabilities | 3,600 | 3,000 | 600 | |
| Net income | $81,550 | $108,010 | Income taxes payable | 2,700 | 10,000 | -7,300 | |
| Total current liabilities | 39,600 | 47,000 | -7,400 | ||||
| B. McBride Inc. | Long term liabilities: | ||||||
| Statement of Retained Earnings | Notes Payable | 263,000 | 195,000 | 68,000 | |||
| For the year ended December 31, 2018 | Total liabilities | 302,600 | 242,000 | 60,600 | |||
| 2018 | 2017 | ||||||
| Ret. earnings, Jan. 1 | $26,000 | $0 | Stockholders' equity | ||||
| Add: net income | 81,550 | 108,010 | Common stock, $5 par value | 120,000 | 120,000 | 0 | |
| Deduct: Dividends | (49,000) | (82,010) | Additional paid-in capital | 30,000 | 30,000 | 0 | |
| Increase in retained earnings | 32,550 | 26,000 | Retained earnings | 58,550 | 26,000 | 32,550 | |
| Ret. earnings, Dec. 31 | $58,550 | $26,000 | Total stockholders equity | 208,550 | 176,000 | 32,550 | |
| Total liabilities and stockholders equity | $511,150 | $418,000 | $93,150 | ||||
| Other information: | |||||||
| Shares of common stock outstanding | 24,000 | 24,000 | |||||
| Earnings per share | $3.4 | $4.5 | |||||
| Dividends per share | $2.04 | $3.42 | |||||
| Market price per share, common stock | $15 | $12 | |||||
Prepare the cash flows from operations section of B. McBride Inc.'s 2018 statement of cash flows using the indirect method. Enter items to be subtracted as negative values.
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
