Prepare the 2018 cash flow statement for XYZ Corp. Assume no dividends were paid. Financial Statements...

Prepare the 2018 cash flow statement for XYZ Corp. Assume no dividends were paid.

Financial Statements for XYZ Corp.

Balance Sheet for Period Ending December 31.

Assets	2017	2018
Cash and Marketable Securities	40	15
Accounts Receivable	160	80
Inventories	250	370
Total Current Assets	450	465

Gross Plant and Equipment	675	855
less: Accumulated Depreciation	250	300
Net Plant and Equipment	425	555

Total Assets	875	1020

Liabilities and Equity
Accounts Payable	15	30
Short-term Bank Loans	35	40
Accrued Liabilities	55	60
Total Current Liabilities	105	130

Long-Term Debt	265	360

Common Stock	180	180
Retained Earnings	325	350
Total Equity	505	530

Total Liabilities and Equity	875	1020

Income Statement for the Period Ending December 31.

	2018
Sales	1500
Cost of Goods Sold	1272
Gross Profit Margin	228

Administrative Expense	40
Marketing Expense	30
Research and Development	20
Depreciation	50
Earnings before Interest and Taxes	88

Interest Expense	39
Income before Taxes	49
Income Taxes @ 40%	20
Net Income	29

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

jeff jeffy answered 1 year ago

Calculate the following based on 2018 numbers using the attached financial statements for XYZ Corp. Assume...

Calculate the following based on 2018 numbers using the attached financial statements for XYZ Corp. Assume the only variable cost is the cost of goods sold. Survival revenues (EBITDA breakeven – includes interest). B.NOPAT Breakeven c) Interpret these values and indicate what you would expect to happen to them if a large addition is made to fixed assets. Financial Statements for XYZ Corp. Balance Sheet for Period Ending December 31. Assets 2017 2018 Cash and Marketable Securities 40 15 Accounts...

Prepare the cash flow statement for the company for the year 2018 (start with NPAT) and...

Prepare the cash flow statement for the company for the year 2018 (start with NPAT) and write down your answer for each section. (Do not show the full format, just write down the balance for each section.) (Depreciation Expense for the year 2018 is 500,000 USD) Cash flow from operations: ? Cash flow from investments:? Cash flow from financing:? Cash Surplus (Deficit) :? Z&B Company Balance Sheets (USD) Z&B Company Income Statement for the Year 2018 (USD) ASSETS 31.12.2017 31.12.2018...

1. Cash Flow Statements Prepare a cash flow statement for Anna’s Apples Ltd using the information below....

1. Cash Flow Statements Prepare a cash flow statement for Anna’s Apples Ltd using the information below. Use the indirect method for operating cash flows. Net Profit for year ended 30 June 2017: $200,000 30 June 2017 1 July 2016 Cash ? $20,000 Inventory $30,000 $40,000 Accounts Payable $15,000 $30,000 Unearned Revenue $12,000 $15,000 Prepaid Insurance $18,000 $33,000 Goodwill $50,000 $0 Equipment $300,000 450,000 Acc Dep’n Equipment $150,000 $160,000 Loan Payable $50,000 $100,000 During the year equipment with a cost of $150,000 and accumulated depreciation of $50,000 was sold for $115,000. No other purchases or sales of equipment...

Prepare statement of cash flow from the financial statement of Alfalah (Pvt) Ltd. For the year...

Prepare statement of cash flow from the financial statement of Alfalah (Pvt) Ltd. For the year ended. PROFIT AND LOSS STATEMENT 2017 RS. Sales 757,645 Cost of sales (628,143) Gross Profit 129,502 Administration expense 14,723 Other expenses 21,992 Gain on sale of fixed assets (2,000) Depreciation expenses 23,000 57,715 Profit before income tax 71,787 Income tax expenses(current) and deferred) 23,787 Net profit after tax 48,000 STATEMENT OF RETAINED EARNINGS Retained earnings, beginning of period 7,312 Net profit for the period...

Assume the following: Cash Flow From Assets = $25; Interest payments = $3; Dividends paid =...

Assume the following: Cash Flow From Assets = $25; Interest payments = $3; Dividends paid = $10; The firm sold new bonds in the amount of $30. This firm (repurchased) (sold additional) stock in the amount of $_____.

Prepare a Statement of Cash Flow for the year ending 2019 from the following information. 2018...

Prepare a Statement of Cash Flow for the year ending 2019 from the following information. 2018 2019 Cash 85,000 27,000 Accounts Receivable 95,000 80,000 inventory 130,000 134,000 prepaid expenses 9,500 9,000 land 89,700 130,000 PP&E 295,500 256,700 accumulated depr -30,000 -13,000 total assets 674,700 623,700 accounts payable 98,000 77,000 accrued liabilities 54,000 70,000 bonds payable 110,000 60,000 common stock 100,000 101,000 retained earnings 312,700 315,700 674,700 623,700 PP&E with a historical cost of $50,000 and a net book value of...

Prepare a balance sheet and cash flow statement using the selected financial statement information and additional...

Prepare a balance sheet and cash flow statement using the selected financial statement information and additional data for Stanislaus Co. presented below. Balance sheet December 31 2015 Cash.......................................................... $52,000 Accounts receivable (net)........................... 64,000 Inventory.................................................. 178,000 Land.......................................................... 78,800 Equipment................................................. 504,000 TOTAL............................................ $876,800 Accumulated depreciation.......................... $94,000 Accounts payable....................................... 50,400 Notes payable - short-term........................ 67,200 Notes payable - long-term.......................... 178,000 Common stock........................................... 420,000 Retained earnings...................................... 67,200 TOTAL............................................ $876,800 ...

Assume the following: Cash Flow From Assets = Minus $15; Interest payments = $30; Dividends paid...

Assume the following: Cash Flow From Assets = Minus $15; Interest payments = $30; Dividends paid = $25; The firm issued and sold additional stock in the amount of $30. This firm (increased) (reduced) its long-term debt in the amount of $_____.

Use the following financial statements and additional information to prepare a statement of cash flows for...

Use the following financial statements and additional information to prepare a statement of cash flows for the year ended December 31, 2018 using the indirect method. Monterey Company Balance Sheets At December 31 2018 2017 Assets: Cash $85,600 $65,200 Accounts receivable, net 72,850 56,750 Merchandise inventory 157,750 144,850 Prepaid expenses 6,080 12,680 Equipment 280,600 245,600 Accumulated depreciation-Equipment (80,600) (97,600) Total assets $522,280 $427,480 Liabilities: Accounts payable $52,850 $45,450 Income taxes payable 15,240 12,240 Notes payable (long term) 59,200 79,200 Total...

Based on the financial statements provided, prepare a statement of cash flows for the year ended...

Based on the financial statements provided, prepare a statement of cash flows for the year ended February 28, 2018. SILVER CLOUD COMPUTING Income Statements For the Years Ended February 28, 2018 and 2017 fye 2/28/2018 fye 2/28/2017 (in thousands) (in thousands) Sales $ 225,000 $ 200,000 Sales Discounts 3,375 2,500 Net Sales 221,625 197,500 Wages and Salaries 73,500 70,000 Bad Debt Expense 2,100 2,000 Depreciation 20,000 20,000 Marketing Expense ...

Question