Below are Laiho Industries’ 2017 and 2018 balance sheet items: 2018 2017 Cash $ 102,850.00 $ 89,725.00 Accounts Receivable $ 103,365.00 $ 85,527.00 Long-Term Debt $ 76,264.00 $ 63,914.00 Accounts Payable $ 30,761.00 $ 23,109.00 Common Stock (total value) $ 100,000.00 $ 90,000.00 Notes Payable $ 16,717.00 $ 14,217.00 Net Fixed Assets $ 67,165.00 $ 42,436.00 Accruals $ 30,477.00 $ 22,656.00 Inventories $ 38,444.00 $ 34,982.00 Retained Earnings $ 57,605.00 $ 38,774.00 Sales for 2018 were $455,150, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends. Given this information, construct the firm’s 2018 income statement, statement of cash flows, and statement of owner's equity. Then answer the questions below. Round your answers to the nearest whole number. 1) What are expenses excluding depreciation and amortization for 2018? 2) What is EBIT for 2018? 3) What is income for 2018? 4) What is the total balance of stockholders’ Equity at the end of 2018? 5) What was net cash provided by (used in) operating activities for 2018? (If your answer is "used in" use a negative sign in front of the number) 6) What was net cash provided by (used in) investing activities for 2018? (If your answer is "used in" use a negative sign in front of the number) 7) What was net cash provided by (used in) financing activities for 2018? 8) What was the increase/decrease in cash for 2018? (For a decrease, use a negative sign in front of the number) 9) What is NOWC for 2017? 10) What is the NOWC for 2018? 11) What is the free cash flow for 2018? (For a negative cash flow, use a negative sign before the number)
Below are Laiho Industries’ 2017 and 2018 balance sheet items: 2018 2017 Cash $ 102,850.00 $ 89,725.00 Accounts Receivable $ 103,365.00 $ 85,527.00 Long-Term Debt $ 76,264.00 $ 63,914.00 Accounts Payable $ 30,761.00 $ 23,109.00 Common Stock (total value) $ 100,000.00 $ 90,000.00 Notes Payable $ 16,717.00 $ 14,217.00 Net Fixed Assets $ 67,165.00 $ 42,436.00 Accruals $ 30,477.00 $ 22,656.00 Inventories $ 38,444.00 $ 34,982.00 Retained Earnings $ 57,605.00 $ 38,774.00 Sales for 2018 were $455,150, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends. Given this information, construct the firm’s 2018 income statement, statement of cash flows, and statement of owner's equity. Then answer the questions below. Round your answers to the nearest whole number. 1) What are expenses excluding depreciation and amortization for 2018? 2) What is EBIT for 2018? 3) What is income for 2018? 4) What is the total balance of stockholders’ Equity at the end of 2018? 5) What was net cash provided by (used in) operating activities for 2018? (If your answer is "used in" use a negative sign in front of the number) 6) What was net cash provided by (used in) investing activities for 2018? (If your answer is "used in" use a negative sign in front of the number) 7) What was net cash provided by (used in) financing activities for 2018? 8) What was the increase/decrease in cash for 2018? (For a decrease, use a negative sign in front of the number) 9) What is NOWC for 2017? 10) What is the NOWC for 2018? 11) What is the free cash flow for 2018? (For a negative cash flow, use a negative sign before the number)
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Below are Laiho Industries’ 2017 and 2018 balance sheet items:
2018
2017
Cash
$ 102,850.00
$ 89,725.00
Accounts Receivable
$ 103,365.00
$ 85,527.00
Long-Term Debt
$ 76,264.00
$ 63,914.00
Accounts Payable
$ 30,761.00
$ 23,109.00
Common Stock (total value)
$ 100,000.00
$ 90,000.00
Notes Payable
$ 16,717.00
$ 14,217.00
Net Fixed Assets
$ 67,165.00
$ 42,436.00
Accruals
$ 30,477.00
$ 22,656.00
Inventories
$ 38,444.00
$ 34,982.00
Retained Earnings
$ 57,605.00
$ 38,774.00
Sales for 2018 were $455,150, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends.
Given this information, construct the firm’s 2018 income statement, statement of cash flows , and statement of owner's equity. Then answer the questions below.
Round your answers to the nearest whole number.
1) What are expenses excluding depreciation and amortization for 2018?
2) What is EBIT for 2018?
3) What is income for 2018?
4) What is the total balance of stockholders’ Equity at the end of 2018?
5) What was net cash provided by (used in) operating activities for 2018? (If your answer is "used in" use a negative sign in front of the number)
6) What was net cash provided by (used in) investing activities for 2018? (If your answer is "used in" use a negative sign in front of the number)
7) What was net cash provided by (used in) financing activities for 2018?
8) What was the increase/decrease in cash for 2018? (For a decrease, use a negative sign in front of the number)
9) What is NOWC for 2017?
10) What is the NOWC for 2018?
11) What is the free cash flow for 2018? (For a negative cash flow, use a negative sign before the number)
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education