Solve yellow blanks under Sources and Uses for Cash Assets Cash and equivalents Short-term investments Accounts receivable
Fantastic news! We've Found the answer you've been seeking!
Question:
Solve yellow blanks under "Sources and Uses for Cash"
Transcribed Image Text:
Assets Cash and equivalents Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets Year-end common stock price Year-end shares outstanding (in millions) Tax rate Weighted average cost of capital (WACC) Net sales Costs of goods sold except depreciation Depreciation and amortization Other operating expenses Earnings before interest and taxes (EBIT) Less interest Pre-tax earnings Taxes Net Income before preferred dividends Preferred dividends Net Income available to common stockholders Additional Information Common dividends Addition to retained earnings Number of common shares in millions Stock price per share Days per year Per Share Data Earnings per share, EPS Dividends per share, DPS Book value per share, BVPS CURACAO CORPORATION Income Statements for Years Ending December 31 (Millions of Dollars, Except for Per Share Data) Cell for -1 Notes: a CURACAO CORPORATION has no amortization charges. b EPS = Net income available to common stockholders/Common shares outstanding c DPS = Dividends paid to common stockholders/Common shares outstanding Balances, Dec. 31, 2019 Changes during year Net income Cash dividends Issuance/repurchase of stock Balances, Dec. 31, 2020 CURACAO CORPORATION December 31 Balance Sheets (Millions of Dollars) CURACAO CORPORATION Statement of Stockholders' Equity, December 31 2020 (Millions of Dollars) -1 2020 30 20 855 1,300 2,205 3,725 5,930 33 5 0.4000 0.1100 2020 6,790 4,803 200 500 1,287 290 997 399 598 598 50 548 5 98 365 119.64 10 389.64 600 2019 600 60 40 380 820 1,300 2,500 3,800 40 5 0.4000 0.1050 2019 6,200 3,560 170 480 1,990 180 1,810 724 1,086 1,086 48 1,038 5 90 365 Common Retained Total Stock Earnings Equity 1,400 217.20 10 280.00 800 598 (50) 598 (50) 1,348 1,948 Liabilities and Equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds Total liabilities Common stock (50,000,000 shares, sold at par) Retained earnings Total common equity Total liabilities and equity Sources and uses: operating activities Operating cash flow CURACAO CORPORATION Sources and Uses of Cash Year Ending December 31 2020 (USD values in millions) Change in current assets excluding cash Change in current liabilities Cash from operating activities Sources and uses: investing activities Capital spending Cash from investing activities Sources and uses: financing activities Interest expense Dividends Change in long-term debt Change in common stock Cash from financing activities Net sources and uses or change in cash account Beginning balance in cash account Ending balance in cash account Delta Operating Activities Investing Activities Financing Activities. Net Sources and Uses Concern 1 Concern 2 Total 2 3 3 3 3 2020 3 3 20 435 476 124 Points Points Possible Earned 1,035 2,347 3,382 600 1,348 1,948 5,330 2 3 3 3 3 3 3 20 Create the Statement of Cash Flows (aka Sources and Uses of Cash). Comment on your findings: Is the firm operating effectively? Comment on at least 2 areas of potential concern as revealed from the Statement of Cash Flows. 2019 190 130 280 600 1,800 2,400 600 800 1,400 3,800 Assets Cash and equivalents Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets Year-end common stock price Year-end shares outstanding (in millions) Tax rate Weighted average cost of capital (WACC) Net sales Costs of goods sold except depreciation Depreciation and amortization Other operating expenses Earnings before interest and taxes (EBIT) Less interest Pre-tax earnings Taxes Net Income before preferred dividends Preferred dividends Net Income available to common stockholders Additional Information Common dividends Addition to retained earnings Number of common shares in millions Stock price per share Days per year Per Share Data Earnings per share, EPS Dividends per share, DPS Book value per share, BVPS CURACAO CORPORATION Income Statements for Years Ending December 31 (Millions of Dollars, Except for Per Share Data) Cell for -1 Notes: a CURACAO CORPORATION has no amortization charges. b EPS = Net income available to common stockholders/Common shares outstanding c DPS = Dividends paid to common stockholders/Common shares outstanding Balances, Dec. 31, 2019 Changes during year Net income Cash dividends Issuance/repurchase of stock Balances, Dec. 31, 2020 CURACAO CORPORATION December 31 Balance Sheets (Millions of Dollars) CURACAO CORPORATION Statement of Stockholders' Equity, December 31 2020 (Millions of Dollars) -1 2020 30 20 855 1,300 2,205 3,725 5,930 33 5 0.4000 0.1100 2020 6,790 4,803 200 500 1,287 290 997 399 598 598 50 548 5 98 365 119.64 10 389.64 600 2019 600 60 40 380 820 1,300 2,500 3,800 40 5 0.4000 0.1050 2019 6,200 3,560 170 480 1,990 180 1,810 724 1,086 1,086 48 1,038 5 90 365 Common Retained Total Stock Earnings Equity 1,400 217.20 10 280.00 800 598 (50) 598 (50) 1,348 1,948 Liabilities and Equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds Total liabilities Common stock (50,000,000 shares, sold at par) Retained earnings Total common equity Total liabilities and equity Sources and uses: operating activities Operating cash flow CURACAO CORPORATION Sources and Uses of Cash Year Ending December 31 2020 (USD values in millions) Change in current assets excluding cash Change in current liabilities Cash from operating activities Sources and uses: investing activities Capital spending Cash from investing activities Sources and uses: financing activities Interest expense Dividends Change in long-term debt Change in common stock Cash from financing activities Net sources and uses or change in cash account Beginning balance in cash account Ending balance in cash account Delta Operating Activities Investing Activities Financing Activities. Net Sources and Uses Concern 1 Concern 2 Total 2 3 3 3 3 2020 3 3 20 435 476 124 Points Points Possible Earned 1,035 2,347 3,382 600 1,348 1,948 5,330 2 3 3 3 3 3 3 20 Create the Statement of Cash Flows (aka Sources and Uses of Cash). Comment on your findings: Is the firm operating effectively? Comment on at least 2 areas of potential concern as revealed from the Statement of Cash Flows. 2019 190 130 280 600 1,800 2,400 600 800 1,400 3,800
Expert Answer:
Answer rating: 100% (QA)
To solve the yellow blanks in the Sources and Uses for Cash section well need to use the provided financial statements and their related figures The ultimate goal is to determine the movement of cash ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1285190907
8th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
Which of the following is not a potential benefit of collaborative strategies involving alliances and/or joint ventures with foreign partners? Copyright by Glo-Bus Software, Inc. Copying,...
-
In July 2011, the finale to the Harry Potter movie series, Harry Potter and the Deathly Hallows Part 2, from Time Warner Inc.s Warner Bros. Pictures, earned an estimated $ 307 million in 59 countries...
-
a. What effect did the expansion have on sales, after-tax operating income, net operating working capital (NOWC), and net income? b. What effect did the companys expansion have on its free cash flow?...
-
A local university is considering changes to its class structure in an effort to increase professor productivity. The old schedule had each professor teaching 5 classes per week, with each class...
-
A car drives at 60 km/h and is brought to a full stop with constant deceleration in 5 seconds. If the total car and driver mass is 1075 kg find the necessary force.
-
Assume that a procedure yields a binomial distribution with a trial repeated n times. Use Table A-1 to find the probability of x successes given the probability p of success on a given trial. n = 14...
-
Briefly describe the three popular methods for allocating servicedepartment costs.
-
Five hundred kmol/h of a liquid mixture of light alcohols containing, by moles, 40% methanol (M), 35% ethanol (E), 15% isopropanol (IP), and 10% normal propanol (NP) is distilled in a sequence of two...
-
c) congruent d) supplementary 8) Name an angle that make a linear pair with ZCOD a) ZAOE c) LAOB b) ZDOE d) ZDOC B
-
1.Identify the three countries with the most favorable collection experience as measured by their receivables turnover ratios. RTR US = RTR Saudi Arabia = RTR UK = 2. Which country appears to have...
-
Which one of the theories discussed in this week's readings do you thin is most useful in understanding and explaining personality development in contemporary society? Explain your position. Be sure...
-
N. A uniform electric field vec(E)= -3.4-hat(1) points in the negative x direction as shown in the figure. The x and y coordinates of points A, B, and C are given on the diagram (in meters). (Figure...
-
Rumor has it that GOJEK is planning to issue its series G of preferred share in September 2020. This series will promise an Rp.1.000,000 per share return annually. You are interested to buy this...
-
Jameel owns a popular burger sandwich restaurant in Ramallah, since five years following the success of his first restaurant, Jameel is now considering opening a second one in Nablus, by which he...
-
QUESTION 2. You would like to have $ 1,500,000 accumulated by the time you turn 65, which will be 43 years from now. How much would you have to put away each year to reach your goal assuming you're...
-
Oil prices have completely collapsed - contracts were being valued at -$40,or, you would be PAID to have oil barrels delivered.Yahoo finance completely broke because this has never been seen before....
-
Questions: (a)Discuss the risks arising from both the banking book (intermediation business) and trading book of banks. (8 marks) (b) Explain how Value at Risk models can be used by a bank to manag...
-
Assessing simultaneous changes in CVP relationships Braun Corporation sells hammocks; variable costs are $75 each, and the hammocks are sold for $125 each. Braun incurs $240,000 of fixed operating...
-
The Coca-Cola Company (Coca-Cola), like PepsiCo, manufactures and markets a variety of beverages. Exhibit 3.18 presents a statement of cash flows for Coca-Cola for three years. Exhibit 3.18 The...
-
Problem 13.18 and Exhibit 13.7 in Chapter 13 present selected hypothetical data from projected financial statements for Steak 'n Shake for Year +1 to Year +11. The amounts for Year +11 reflect a...
-
Kentucky Gold (KG) holds 10,000 gallons of whiskey in inventory on October 31, 2013, that costs $225 per gallon. KG contemplates selling the whiskey on March 31, 2014, when it completes the aging...
-
Assume that a division of Sony, Inc. makes an electronic component for its speakers. Its manufacturing process for the component is a highly automated part of a just-in-time production system. All...
-
Consider these data regarding Muskoka Countys photocopying equipment: The county administrator is trying to decide whether to replace the old equipment. Because of rapid changes in technology, she...
-
Mussina Chemical Company produced three joint products at a joint cost of $117,000. These products were processed further and sold as follows: CHEMICAL PRODUCT ADDITIONAL SALES PROCESSING COSTS ABC...
Study smarter with the SolutionInn App