5 The following comparative balance sheet is given for Estern Co.:4AssetsDec 31, 2021Dec.31.2020Cash$117,000$19,500Notes Receivable24,00021,000Supplies & Inventory27,00040,500Prepaid expense10,50018,000Long-term investments027,000Machines and tools55,50048,000(21.000)(15.000)Accumulated depreciation-equipmentTotal Assets$213.000$159.000Liabilities & Stockholders' EquityAccounts payable$ 25,500$ 10,50055,50070,500Bonds payable (long-term)Common Stock60,00034,500Retained Earnings72.00043.500Total Liabilities & Stockholders'$213.000$159.000EquityIncome Statement Information (2021):1. Net income for the year ending December 31, 2021 is $43,500.2. Depreciation expense is $6,000.3. There is a loss of $3,000 resulted from the sale of long-term investment.Additional information (2021):1. All sales and purchases of inventory are on account (or credit)2. Received cash for the sale of long-term investments that had a cost of $27,000, yielding a $3,000 loss.3. Cash dividends paid is $15,000.+ The company purchased new machines and tools for $7,500 cash. Question Completion Status:AssetsDec 31, 2021Dec 31, 2020Cash$117,000$19,500Notes Receivable24,00021,000Supplies & Inventory27,00040,500Prepaid expense18,00010,500027,000Long term investmentsMachines and tools55,50048,000(21.000)(15.000)Accumulated depreciation equipmentTotal Assets$213.000$159.000Liabilities & Stockholders' EquityAccounts payable$ 25,500$ 10,500Bonds payable (long-term)55,50070,500Common Stock60,00034,500Retained Earnings72,00043.500Total Liabilities & Stockholders'$213.000$159.000EquityIncome Statement Information (2021):1. Net income for the year ending December 31, 2021 is $43,500,2. Depreciation expense is $6,000.3. There is a loss of $3,000 resulted from the sale of long-term investment.Additional information (2021):1. All sales and purchases of inventory are on account (or credit).2. Received cash for the sale of long-term investments that had a cost of $27,000, yielding a $3,000 loss.3. Cash dividends paid is $15,000.4. The company purchased new machines and tools for $7,500 cash.Required:Prepare the FIRST (Operating) and the SECOND (Investing) sections of the statement of cash flows for the year ended December 31, 2021.

The Operating and Investing section for the year ended December 31st, 2021 is as below.

Assets Dec 31, 2021 $117,000 24,000 DCIT. 202 $19,500 Cash Notes Receivable Supplies & Inventory 21,000 27,000 40,500 Prepaid expense 18,000 10,500 0 Long-term investments Machines and tools 27,000 55,500 48,000 (21.000) Accumulated depreciation equipment Total Assets (15.000) $213.000 $159.000 Liabilities & Stockholders' Equity Accounts payable $ 25,500 $ 10,500 55,500 70,500 Bonds payable (long-term) Common Stock 60,000 34,500 Retained Earnings 72.000 43.500 Total Liabilities & Stockholders' $213.000 $159.000 Equity Income Statement Information (2021): 1. Net income for the year ending December 31, 2021 is $43,500. 2. Depreciation expense is $6,000. 3. There is a loss of $3,000 resulted from the sale of long-term investment. Additional information (2021): 1. All sales and purchases of inventory are on account (or credit). 2. Received cash for the sale of long-term investments that had a cost of $27,000, yielding a $3,000 loss. 3. Cash dividends paid is $15,000. 4. The company purchased new machines and tools for $7,500 cash. Required: Prepare the FIRST (Operating) and the SECOND (Investing) sections of the statement of cash flows for the year ended December 31, 2021.

Assets Dec 31, 2021 $117,000 24,000 DCIT. 202 $19,500 Cash Notes Receivable Supplies & Inventory 21,000 27,000 40,500 Prepaid expense 18,000 10,500 0 Long-term investments Machines and tools 27,000 55,500 48,000 (21.000) Accumulated depreciation equipment Total Assets (15.000) $213.000 $159.000 Liabilities & Stockholders' Equity Accounts payable $ 25,500 $ 10,500 55,500 70,500 Bonds payable (long-term) Common Stock 60,000 34,500 Retained Earnings 72.000 43.500 Total Liabilities & Stockholders' $213.000 $159.000 Equity Income Statement Information (2021): 1. Net income for the year ending December 31, 2021 is $43,500. 2. Depreciation expense is $6,000. 3. There is a loss of $3,000 resulted from the sale of long-term investment. Additional information (2021): 1. All sales and purchases of inventory are on account (or credit). 2. Received cash for the sale of long-term investments that had a cost of $27,000, yielding a $3,000 loss. 3. Cash dividends paid is $15,000. 4. The company purchased new machines and tools for $7,500 cash. Required: Prepare the FIRST (Operating) and the SECOND (Investing) sections of the statement of cash flows for the year ended December 31, 2021.

Fundamentals Of Financial Management, Concise Edition (mindtap Course List)

10th Edition

ISBN:9781337902571

Author:Eugene F. Brigham, Joel F. Houston

Publisher:Eugene F. Brigham, Joel F. Houston

Chapter3: Financial Statements, Cash Flow, And Taxes

Section: Chapter Questions

Problem 19SP

See similar textbooks

Similar questions

Twenty metrics of liquidity, solvency, and profitability The comparative financial statements of Automotive Solutions Inc. are as follows. The market price of Automotive Solutions Inc. common stock was $119.70 on December 31, 20Y8 Instructions Ratio of fixed assets to long-term liabilities
Twenty metrics of liquidity, solvency, and profitability The comparative financial statements of Automotive Solutions Inc. are as follows. The market price of Automotive Solutions Inc. common stock was $119.70 on December 31, 20Y8 Instructions Days’ sale in receivable
Twenty metrics of liquidity, solvency, and profitability The comparative financial statements of Automotive Solutions Inc. are as follows. The market price of Automotive Solutions Inc. common stock was $119.70 on December 31, 20Y8 Instructions Ratio of liabilities to stockholder.' equity
Twenty metrics of liquidity, solvency, and profitability The comparative financial statements of Automotive Solutions Inc. are as follows. The market price of Automotive Solutions Inc. common stock was $119.70 on December 31, 20Y8 Instructions Accounts receivable turnover
Twenty metrics of liquidity, solvency, and profitability The comparative financial statements of Automotive Solutions Inc. are as follows. The market price of Automotive Solutions Inc. common stock was $119.70 on December 31, 20Y8 Instuctins Times preferred earned
Ratios Analyses: McCormick Refer to the information for McCormick above. Additional information for 20X3 it as follows (amounts in millions): Required: Next Level Compute the following for 20X3. Provide a brief description of what each ratio reveals about McCormick 1. return on common equity 2. debt-to-assets 3. debt-toequity 4. current 5. quick (McCormick uses cash and equivalents, short-term securities and receivables in their quick ratio calculation.) 6. inventory turnover days 7. accounts receivable turnover days 8. accounts payable turnover days 9. operating cycle (in days) 10. total asset turnover Use the following information for 14-17 and 14-18: The Hershey Company is one of the worlds leading producers of chocolates, candies, and confections. It sells chocolates and candies, mints and gums, baking ingredients, toppings, and beverages. Hersheys consolidated balance sheets for 20X2 and 20X3 follow.
Prince Corporations accounts provided the following information at December 31, 2019: What should be the current balance of retained earnings? a. 520,000 b. 580,000 c. 610,000 d. 670,000
Income Statement for Year Ended December 31, 2018 (Millions of Dollars) Net sales 795.0 Cost of goods sold 660.0 Gross profit 135.0 Selling expenses 73.5 EBITDA 61.5 Depreciation expenses 12.0 Earnings before interest and taxes (EBIT) 49.5 Interest expenses 4.5 Earnings before taxes (EBT) 45.0 Taxes (40%) 18.0 Net income 27.0 a. Calculate the ratios you think would be useful in this analysis. b. Construct a DuPont equation, and compare the companys ratios to the industry average ratios. c. Do the balance-sheet accounts or the income statement figures seem to be primarily responsible for the low profits? d. Which specific accounts seem to be most out of line relative to other firms in the industry? e. If the firm had a pronounced seasonal sales pattern or if it grew rapidly during the year, how might that affect the validity of your ratio analysis? How might you correct for such potential problems?