Calculate the Cash Flows in the Statement of Cash Flows below from the provided Balance sheet and Income Statement BALANCE SHEET (in millions of dollars) INCOME STATEMENT (in millions of dollars) 2015 2014 2015 2014 Assets Net sales $3,000.0 $2,850.0 Cash and equivalents 10 $ 80 Operating costs except depreciation and amortizatio 2,616.2 2,497.0 90.0 100.0 Accounts receiva ble 375 315 Depreciation and amortization $ 283.8 $ 263.0 Inventories 615 415 Earnings before interest and taxes (EBIT) Total current asse ts $ 1,000 $ 810 Less interest 88.0 60.0 $ 195.8 $ 203.0 Net plant and equipment 1,000 870 Earnings before taxes (EBT) $ 2,000 1,680 Total assets Taxes 78.3 81.2 117.5 $ 121.8 Net income Liabilities and Equity Common dividends 57.5 53.0 Addition to re tained earnings Accounts payable $ $ 60 $ 30 60.0 $ 68.8 Accruals 140 130 Notes payable 110 60 Tax rate 40% 40% 310 $ Total current liabilities 220 Long-term bonds 750 580 $ 1,060 $ Total liabilities 800 Common stock (50,000,000 shares) 130 130 Retained earnings 810 750 $ 940 $ 880 2,000 1,680 Total common equity Total liabilities and equity STATEMENT OF CASH FLOWS 1. Operating Activities Net income Depreciation and amortization Change in inventories Change in accounts receivable Change in accounts payable Change in accrued wages and taxes Net cash provided (used in) operating activities 1I. Long-Term Investing Activities Additions to property, plant, and equipment Net cash used in investing activities II. Financing Activities Change in notes payable Change in bonds outstanding Payment of dividends to stoc kholders Net cash provided by financing activities IV. Summary Net Change in cash and equivalents Cash and equiva lents at beginning of the year Cash and equivalents at end of the year

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Calculate the Cash Flows in the Statement of Cash Flows below from the provided Balance sheet
and Income Statement
BALANCE SHEET (in millions of dollars)
INCOME STATEMENT (in millions of dollars)
2015
2014
2015
2014
Assets
Net sales
$3,000.0 $2,850.0
Cash and equivalents
10 $
80
Operating costs except depreciation and amortizatio
2,616.2
2,497.0
90.0
100.0
Accounts receiva ble
375
315
Depreciation and amortization
$ 283.8 $ 263.0
Inventories
615
415
Earnings before interest and taxes (EBIT)
Total current asse ts
$ 1,000 $
810
Less interest
88.0
60.0
$ 195.8 $ 203.0
Net plant and equipment
1,000
870
Earnings before taxes (EBT)
$ 2,000 1,680
Total assets
Taxes
78.3
81.2
117.5 $ 121.8
Net income
Liabilities and Equity
Common dividends
57.5
53.0
Addition to re tained earnings
Accounts payable
$
$
60 $
30
60.0 $
68.8
Accruals
140
130
Notes payable
110
60
Tax rate
40%
40%
310 $
Total current liabilities
220
Long-term bonds
750
580
$ 1,060 $
Total liabilities
800
Common stock (50,000,000 shares)
130
130
Retained earnings
810
750
$
940 $ 880
2,000 1,680
Total common equity
Total liabilities and equity
STATEMENT OF CASH FLOWS
1. Operating Activities
Net income
Depreciation and amortization
Change in inventories
Change in accounts receivable
Change in accounts payable
Change in accrued wages and taxes
Net cash provided
(used in) operating activities
1I. Long-Term Investing Activities
Additions to property, plant, and equipment
Net cash used in investing activities
II. Financing Activities
Change in notes payable
Change in bonds outstanding
Payment of dividends to stoc kholders
Net cash provided by financing activities
IV. Summary
Net Change in cash and equivalents
Cash and equiva lents at beginning of the year
Cash and equivalents at end of the year
Transcribed Image Text:Calculate the Cash Flows in the Statement of Cash Flows below from the provided Balance sheet and Income Statement BALANCE SHEET (in millions of dollars) INCOME STATEMENT (in millions of dollars) 2015 2014 2015 2014 Assets Net sales $3,000.0 $2,850.0 Cash and equivalents 10 $ 80 Operating costs except depreciation and amortizatio 2,616.2 2,497.0 90.0 100.0 Accounts receiva ble 375 315 Depreciation and amortization $ 283.8 $ 263.0 Inventories 615 415 Earnings before interest and taxes (EBIT) Total current asse ts $ 1,000 $ 810 Less interest 88.0 60.0 $ 195.8 $ 203.0 Net plant and equipment 1,000 870 Earnings before taxes (EBT) $ 2,000 1,680 Total assets Taxes 78.3 81.2 117.5 $ 121.8 Net income Liabilities and Equity Common dividends 57.5 53.0 Addition to re tained earnings Accounts payable $ $ 60 $ 30 60.0 $ 68.8 Accruals 140 130 Notes payable 110 60 Tax rate 40% 40% 310 $ Total current liabilities 220 Long-term bonds 750 580 $ 1,060 $ Total liabilities 800 Common stock (50,000,000 shares) 130 130 Retained earnings 810 750 $ 940 $ 880 2,000 1,680 Total common equity Total liabilities and equity STATEMENT OF CASH FLOWS 1. Operating Activities Net income Depreciation and amortization Change in inventories Change in accounts receivable Change in accounts payable Change in accrued wages and taxes Net cash provided (used in) operating activities 1I. Long-Term Investing Activities Additions to property, plant, and equipment Net cash used in investing activities II. Financing Activities Change in notes payable Change in bonds outstanding Payment of dividends to stoc kholders Net cash provided by financing activities IV. Summary Net Change in cash and equivalents Cash and equiva lents at beginning of the year Cash and equivalents at end of the year
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education