Question

In: Accounting

C. Construct the statement of cash flows for the most recent year(last photo.) (please give formulas...

C. Construct the statement of cash flows for the most recent year(last photo.) (please give formulas or equations)

a. Britton String Corp. manufactures specialty strings for musical instruments and tennis racquets. Its most recent  sales were $880 million; operating costs (excluding depreciation) were equal to 85% of sales; net fixed assets were $300 million; depreciation amounted to 10% of net fixed assets; interest expenses were $22 million; the state-plus-federal corporate tax rate was 25%; and it paid 40% of its net income out in dividends.  Given this information, construct its income statement. Also calculate total dividends and the addition to retained earnings. Report all dollar figures in millions.
The input information required for the problem is outlined in the "Key Input Data" section below.  Using this data and the balance sheet above, we constructed the income statement shown below.
Key Input Data for Britton String Corp. 2020
  (Millions of dollars)
Sales Revenue $880
Expenses (excluding depreciation) as a percent of sales 85.0%
Net fixed assets $300
Depr. as a % of net fixed assets 10.0%
Tax rate 25.0%
Interest expense $22
Dividend Payout Ratio 40%
Britton String Corp.: Income Statement 2020
  (Millions of dollars)
Sales $880
Operating costs excluding depreciation $748
  EBITDA $132
Depreciation (Cumberland has no amortization charges) 30
  EBIT $102
Interest expense 22
  EBT $80
Taxes (25%) $20
  Net income $60
Common dividends $24
Addition to retained earnings $36
b. Britton String’s partial balance sheets follow. Britton issued $36 million of new common stock in the most recent year. Using this information and the results from part a, fill in the missing values for common stock, retained earnings, total common equity, and total liabilities and equity.
Dollar value of common stock issued (in millions of dollars) $36
Britton String Corp: December 31 Balance Sheets
  (Millions of dollars)
2020 2019
Assets
Cash and cash equivalents $70 $60
Short-term investments $46 $42
Accounts Receivable $120 $140
Inventories $264 $196
  Total current assets $500 $438
  Net fixed assets $300 $262
Total assets $800 $700
Liabilities and equity
Accounts payable $73 $64
Accruals $49 $60
Notes payable $30 $39
  Total current liabilities $152 $163
Long-term debt $217 $178
  Total liabilities $369 $341
Common stock $285 $249
Retained earnings $146 $110
  Total common equity $431 $359
Total liabilities and equity $800 $700
Always check for balancing (these should be zero): $0.0000 $0.0000
c.  Construct the statement of cash flows for the most recent year.
Statement of Cash Flows
(in thousands of dollars)
2020
Operating Activities
Net Income $60
Adjustments:
  Noncash adjustment:
    Depreciation $30
  Due to changes in working capital:
    Due to change in accounts receivable
    Due to change in inventories
    Due to change in accounts payable
    Due to change in accruals
Net cash provided (used) by operating activities
Investing Activities
    Cash used to acquire gross fixed assets
    Due to change in short-term investments
Net cash provided (used) by investing activities
Financing Activities
    Due to change in notes payable
    Due to change in long-term debt
    Due to change in common stock
    Payment of common dividends
Net cash provided (used) by financing activities
Net increase/decrease in cash
Add: Cash balance at the beginning of the year
Cash balance at the end of the year
Check: cash balance in statement of cash flows should equal the cash on balance sheets; this value should be zero: $70.000

Solutions

Expert Solution

Cash Flow Statement
Indirect Method
Cash flow from Operating Activities
Net Income $                  60
Adjustments
Depreciation $                  30
Change In current assets & Liabilities
Decrease in Accounts Receivable $                  20 =140-120
Increase in Inventories $                (68) =196-264
Increase in Accounts payable $                    9 =73-64
Decrease in Accruals $                (11) =49-60
Total Adjustments $                (20)
Net Cash from operating activities $                  40
Cash flow from Investing Activities
Cash used to acquire fixed assets $                (68) =262-300-30
Purchase of Short term Investments $                  (4) =42-46
Net Cash used in investing activities $                (72)
Cash flow from Financing Activities
Repayment of Notes Payable $                  (9) =30-39
Issue of long term debt $                  39 =217-178
Issue of Common Stock $                  36 =285-249
Payment of cash dividends $                (24)
Net Cash from financing activities $                  42
Net Increase in cash $                  10
Cash, beginning of the year $                  60
Cash, ending of the year $                  70

Related Solutions

7/ In preparing a company's statement of cash flows for the most recent year using the...
7/ In preparing a company's statement of cash flows for the most recent year using the indirect method, the following information is available: Net income for the year was $ 54,000 Accounts payable decreased by 20,000 Accounts receivable increased by 27,000 Inventories increased by 7,000 Cash dividends paid were 14,400 Depreciation expense was 22,000 Net cash provided by operating activities was:   Multiple Choice $46,000. $71,600. $22,000. $126,000. $32,000. 8/ Mercury Company reports depreciation expense of $41,000 for Year 2. Also,...
Homework 2 Statement of Cash flows Construct a cash flow statement for XYZ Company using the...
Homework 2 Statement of Cash flows Construct a cash flow statement for XYZ Company using the following information                              XYZ COMPANY                             BALANCE SHEET                       DECEMBER 31, 2006, 2007                    Assets                Liab + equity                   2006  2007                           2006 2007 Cash              120   150         Acc. payable      200  150 Mkt. Sec          80   100          Notes payable     300 250   Acc. Rec          360  200          other liab.       100 150 Inventory         340  600 current assets    900  1050         Current liab.     600 550 Gross FA          2200 2400         Long term debt    1000 1200 Acc. Dep          500  600          Common stock      400 250 Net fixed asset   1700 1800         Retained earnings 600  850 Total assets      2600 2850        Total liab.+equity 2600 2850 The firm’s EAT for 2007 was 400
Compared to their last fiscal year, what does the Statement of Cash Flows tell us for...
Compared to their last fiscal year, what does the Statement of Cash Flows tell us for Tesla?
Please describe the purpose of the Statement of Cash Flows and the interrelationship between the statement...
Please describe the purpose of the Statement of Cash Flows and the interrelationship between the statement of cash flows and the other major financial statements we covered in this class. In your answer, please also address which financial statements should be created before the Statement of Cash Flows, if any, and which financial statements need to be completed after the Statement of Cash Flows, if any.
Statement of Cash Flows The Statement of Cash Flows (also referred to as the cash flow...
Statement of Cash Flows The Statement of Cash Flows (also referred to as the cash flow statement) is one of the three key financial statements that report the cash generated and spent during a specific period of time (e.g., a month, quarter, or year). The statement of cash flows acts as a bridge between the income statement and balance sheet by showing how money moved in and out of the business. Three Sections of the Statement of Cash Flows: Operating...
Examine WALMART cash flow statement for the most recent year only (e.g.: 2017). Analyze whether the...
Examine WALMART cash flow statement for the most recent year only (e.g.: 2017). Analyze whether the cash flow is “healthy” or not.
Some accountants think that the Statement of Cash Flows is the most important financial statement. Do...
Some accountants think that the Statement of Cash Flows is the most important financial statement. Do you agree or disagree with this? Why or why not? Hint - consider a business that is highly cyclical in nature like an ice cream shop!
Alternative Treatments of Items of the Statement of Cash Flows The statement of cash flows is...
Alternative Treatments of Items of the Statement of Cash Flows The statement of cash flows is intended to provide information about the investing, financing, and operating activities of an enterprise during an accounting period. In a statement of cash flows, cash inflows and outflows for interest expense, interest revenue, and dividend revenue and payments to the government are considered operating activities. Required: a. Do you believe that cash inflows and outflows associated with nonoperating items, such as interest expense, interest...
Construct the Operating Activities part ONLY for 2017 from the Statement of Cash Flows based on...
Construct the Operating Activities part ONLY for 2017 from the Statement of Cash Flows based on the information below: Thomas Company 2017 Income Statement ($ in millions) Net sales $ 9,530 Cost of goods sold 7,760 Depreciation 465 Earnings before interest and taxes $ 1,305 Interest paid 104 Taxable income $ 1,201 Taxes 420 Net income $ 781 Thomas Company 2016 and 2017 Balance Sheets ($ in millions) 2016 2017 2016 2017 Cash $ 230 $ 260 Accounts payable $...
The Murdock Corporation Statement of Cash Flows For the Year Ended December 31, 2018 Cash flows...
The Murdock Corporation Statement of Cash Flows For the Year Ended December 31, 2018 Cash flows from Operating Activities: Net Income $         50,000 Adjustments to reconcile Net Income to Net Cash provided by operations Depreciation Expense $     53,000 Gain on Sale of Debt securities $     (4,500) Gain on Sale of Equipment $       1,000 Increase in Accounts Receivables $   (11,750) increase in Inventory $   (20,000) Decrease in Prepaid Insurance $          500 Decrease in Accounts Payable $   (72,330) Decrease in Salaries Payable...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT