Question: Using the below data, calculate operating cash flows using the direct method. Income statement 2020 Sales 1,750,000.00 COGS - 250,000.00 Depreciation expense - 150,000.00 Sales,

Using the below data, calculate operating cash flows using the direct method.

Income statement 2020
Sales 1,750,000.00
COGS - 250,000.00
Depreciation expense - 150,000.00
Sales, General, Admin expense - 53,000.00
R&D Expense - 69,000.00
Wages and salary expense - 14,400.00
Other operating expenses - 75,000.00
EBIT 1,138,600.00
Interest expense - 36,000.00
EBT 1,102,600.00
Income tax expense - 664,000.00
Net Income 438,600.00

Balance sheet
2019 2020
Assets
Cash 400,000.00 375,000.00
A/R 150,300.00 124,000.00
Inventory 90,000.00 92,000.00
Other current assets 17,000.00 15,400.00
Current assets total 657,300.00 606,400.00
Fixed assets 1,000,000.00 1,414,000.00
Accumulated depreciation 200,000.00 350,000.00
Total Assets 1,457,300.00 1,670,400.00
Liabilities
Accounts Payable 136,000.00 136,500.00
Salary and Wages Payable 60,000.00 65,000.00
Income tax payable 10,000.00 9,500.00
Other current liabilities 14,000.00 15,000.00
Total Current Liabilities 220,000.00 226,000.00
Long Term Debt 133,000.00 140,000.00
Common Stock 504,300.00 541,900.00
Retained Earnings 600,000.00 762,500.00
Total Shareholders Equity 1,104,300.00 1,304,400.00
Total Liabilities and Shareholders Equity 1,457,300.00 1,670,400.00

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!