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
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
