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)
Since the image youve provided contains a financial chart with various components such as an income statement balance sheet and cash flow calculations ... 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
-
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...
-
(a) What is a parametric curve? (b) How do you sketch a parametric curve?
-
Under the accrual basis of accounting when would your university or college bookstore recognize revenue from the sale of textbooks? What about from the sale of a parking pass for the semester that is...
-
A significant issue when a contract is breached is whether the cause of action is strictly in breach of contract or may be expanded to negligence and strict liability. The significance comes into...
-
The following data pertain to the Vesuvius Tile Company for July. Work In process, July 1 (in units) .................................................................. 20,000 Units started during...
-
How to convert this Entity-Relationship data model into a relational database model? Contains Inventory Inventory ID Customer Cust_ID Amount Availible Cust LName Must Have Coffee_Type Cust Fname...
-
It is important to ensure passenger comfort on ships by stabilizing the ship's oscillations due to waves [13]. Most ship stabilization systems use fins or hydrofoils projecting into the water to...
-
ABC Ltd. is a manufacturer of widgets. The company has fixed costs of $100,000 per year and variable costs of $20 per widget. ABC Ltd. sells widgets for $50 each. In the current year, the company...
-
How did the 2017 TCJA change U.S. firms incentive to repatriate foreign profits?
-
What were two potential concerns with the new system under TCJA?
-
Wild Swings Inc.s stock has a beta of 2.4. If the risk-free rate is 5.9% and the market risk premium is 6.9%, what is an estimate of Wild Swings cost of equity?
-
You have invested in GreenFrame, Inc. The CEO owns 4% of GreenFrame and is considering an acquisition. If the acquisition destroys $58 million of GreenFrames value, but the present value of the CEOs...
-
Laurel, Inc., has debt outstanding with a coupon rate of 6.1% and a yield to maturity of 7.1%. Its tax rate is 38%. What is Laurels effective (after-tax) cost of debt?
-
Sunland Park was started on April 1 by R. S. Francis and associates. The following selected events and transactions occurred during April. Apr. 1. Stockholders invested $50,400 cash in the business...
-
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...
-
What is the nature of the fiduciary duty owed by a professional? In what way can that duty be wider than a contractual duty?
-
Can a client choose to sue a professional adviser in either contract or tort? What factors will influence the decision?
-
Why were the courts initially reluctant to recognize liability for negligent misstatements to persons who are not clients?
Study smarter with the SolutionInn App