Below are Laiho Industries' 2017 and 2018 balance sheet items: 2018 2017 Cash $ 102,850.00 $...

Transcribed Image Text:

Below are Laiho Industries' 2017 and 2018 balance sheet items: 2018 2017 Cash $ 102,850.00 $ 89,725.00 Accounts Receivable $ 103,365.00 $ 85,527.00 Long-Term Debt $ 76,264.00 $ 63,914.00 Accounts Payable $ 30,761.00 $ 23,109.00 Common Stock (total $ 100,000.00 90,000.00 value) Notes Payable Net Fixed Assets A +A 16,717.00 $ 14,217.00 67,165.00 $ 42,436.00 A Accruals 30,477.00 $ 22,656.00 Inventories $ SA 38,444.00 $ 34,982.00 Retained Earnings $ 57,605.00 $ 38,774.00 Sales for 2018 were $455,150, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends. Given this information, construct the firm's 2018 income statement, statement of cash flows, and the 2017 and 2018 Balance Sheets. Then answer the questions below. Below are Laiho Industries' 2017 and 2018 balance sheet items: 2018 2017 Cash $ 102,850.00 $ 89,725.00 Accounts Receivable $ 103,365.00 $ 85,527.00 Long-Term Debt $ 76,264.00 $ 63,914.00 Accounts Payable $ 30,761.00 $ 23,109.00 Common Stock (total $ 100,000.00 90,000.00 value) Notes Payable Net Fixed Assets A +A 16,717.00 $ 14,217.00 67,165.00 $ 42,436.00 A Accruals 30,477.00 $ 22,656.00 Inventories $ SA 38,444.00 $ 34,982.00 Retained Earnings $ 57,605.00 $ 38,774.00 Sales for 2018 were $455,150, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends. Given this information, construct the firm's 2018 income statement, statement of cash flows, and the 2017 and 2018 Balance Sheets. Then answer the questions below.