Case 1 Part 1 Financial Statements, Cash Flows, Financial Planning Warren Manufacturing, Inc. Larissa Warren started Warren Manufacturing several years ago.  Warren manufactures electronic controls for a variety of manufacturing applications. The company is organized as an LLC.  The Company is located in Willington NC. The industry is fragmented with few competitors.  Warren Manufacturing has a very good reputation in the industry for quality and delivery. Larissa’s background is engineering so her financial skills are limited.  As a result the financial information being supplied although accurate is not in financial statement form.  Larissa has hired you to “clean things up” from a financial statement perspective.  She has also asked you to prepare and comment on the “cash flows” (operating cash flow, cash flow from assets, to creditors to shareholder) for 2019.  She also want for you explain what they mean and impact on company’s performance.  Larissa has provided you the following information, although deemed accurate, is not in a very useable form.    Warren Manufacturing currently pays out 50 percent of net income as dividends. The effective tax rate is 30%.  You are to prepare the following in good presentation form): An income statement for 2018 and 2019. A balance sheet for 2018 and 2019. Operating cash flow for each year. Cash flow from assets for 2019. Cash flow to creditors for 2019. Cash flow to stockholders for 2019.

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

Case 1 Part 1
Financial Statements, Cash Flows, Financial Planning Warren Manufacturing, Inc.

Larissa Warren started Warren Manufacturing several years ago.  Warren manufactures electronic controls for a variety of manufacturing applications. The company is organized as an LLC.  The Company is located in Willington NC. The industry is fragmented with few competitors.  Warren Manufacturing has a very good reputation in the industry for quality and delivery. Larissa’s background is engineering so her financial skills are limited.  As a result the financial information being supplied although accurate is not in financial statement form. 

Larissa has hired you to “clean things up” from a financial statement perspective.  She has also asked you to prepare and comment on the “cash flows” (operating cash flow, cash flow from assets, to creditors to shareholder) for 2019.  She also want for you explain what they mean and impact on company’s performance. 

Larissa has provided you the following information, although deemed accurate, is not in a very useable form.   

Warren Manufacturing currently pays out 50 percent of net income as dividends.
The effective tax rate is 30%. 

You are to prepare the following in good presentation form):

  1. An income statement for 2018 and 2019.
  1. A balance sheet for 2018 and 2019.
  1. Operating cash flow for each year.
  1. Cash flow from assets for 2019.
  1. Cash flow to creditors for 2019.
  1. Cash flow to stockholders for 2019.

 

A l 21%
11:10 PM
CHAPTER 2 CASE...
Saved on device
Warren Manufacturing
2018
2019
Cost of Goods Sold
203,963
257,528
Cash
29,429
31,267
Other Expenses
40,110
52,351
Depreciation
Accounts Payable
57,576
65,076
52,015
57,708
Interest
12,530
14,345
Taxes (30%)
Sales
400,111
487,712
Notes Payable (Current)
23,708
25,885
Dividends
Addition to Retained Earnings
Accounts Receivable
20,854
27,050
Common Stock
50,000
75,000
Inventory
43,884
60,222
Dividends 50% of Net Income
Net Fixed Assets
254,017
316,825
Long Term Debt
Retained Earnings
128,218
148,084
94,243
Warren Manufacturing currently pays out
50 percent of net income as dividends.
The effective tax rate is 30%.
You are to prepare the following in good
presentation form):
1. An income statement for 2018 and
2019.
2. A balance sheet for 2018 and 2019.
3. Operating cash flow for each ye?-
4. Cash flow from assets for 2019 /
5. Cash flow to creditors for 2019.
Coch flow to otookboldore for 201O.
Transcribed Image Text:A l 21% 11:10 PM CHAPTER 2 CASE... Saved on device Warren Manufacturing 2018 2019 Cost of Goods Sold 203,963 257,528 Cash 29,429 31,267 Other Expenses 40,110 52,351 Depreciation Accounts Payable 57,576 65,076 52,015 57,708 Interest 12,530 14,345 Taxes (30%) Sales 400,111 487,712 Notes Payable (Current) 23,708 25,885 Dividends Addition to Retained Earnings Accounts Receivable 20,854 27,050 Common Stock 50,000 75,000 Inventory 43,884 60,222 Dividends 50% of Net Income Net Fixed Assets 254,017 316,825 Long Term Debt Retained Earnings 128,218 148,084 94,243 Warren Manufacturing currently pays out 50 percent of net income as dividends. The effective tax rate is 30%. You are to prepare the following in good presentation form): 1. An income statement for 2018 and 2019. 2. A balance sheet for 2018 and 2019. 3. Operating cash flow for each ye?- 4. Cash flow from assets for 2019 / 5. Cash flow to creditors for 2019. Coch flow to otookboldore for 201O.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 4 images

Blurred answer
Knowledge Booster
Financial Planning
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
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