60.1K

Verified Solution

Link Copied!

Create a statement of cash flow for the current year using Wright Co's income statement and balance sheet. $($Do not round intermediate calculations. Round your answer to $2$ decimal places.$)$

Income Statement: Current Year

Revenue $5,347\mathrm{.}00$

Cost of Goods Sold $2,245\mathrm{.}74$

Gross Margin $3,101\mathrm{.}26$

SG&A $549\mathrm{.}00$

EBITDA $2,552\mathrm{.}26$

Depreciation Expense $524\mathrm{.}00$

EBIT $2,028\mathrm{.}26$

Interest Expense $173\mathrm{.}45$

EBT $1,855$

Taxes $649\mathrm{.}18$

Net Income $1,205\mathrm{.}63$

Dividends $410$

Addition to Retained Earnings $795\mathrm{.}63$

Balance Sheet:

Assets Prior Year Current Year

Cash $800????$

Accounts Receivables $400418\mathrm{.}00$

Inventory $300358\mathrm{.}00$

Total Current Assets $1,500????$

Net Fixed Assets $5,0005,597\mathrm{.}00$

Total Asset $6,500????$

Liabilities and Equity Prior Year Current Year

Accounts Payable $300335\mathrm{.}00$

Notes Payable $1,000958\mathrm{.}00$

Total Current Liabilities $1,3001,293\mathrm{.}00$

Long$-$Term Debt $2,0002,511\mathrm{.}00$

Total Liabilities $3,300????$

Common Stock and Paid$-$in Capital $2,2002,200$

Retained Earnings $1,0001,795\mathrm{.}63$

Total Equity $3,200????$

Total Liabilities & Equity $6,500????$

Use SinCo's Income Statement and Balance Sheet to create a Statement of Cash Flows for the current year.

What is Wright's Change in Working Capital

What is Wright's Cash Flow from Operations

What is Wright's Cash Flow from Investments

What is Wright's Provide by Financing Actives

What is Wright's Net change in cash

What is Wright's Ending Cash Balance

Does the $2014$ Cash Balance from the Balance Sheet equal the Ending Cash Balance from the Statement of Cash Flows?

$($Click to select$)$

Answer & Explanation Solved by verified expert

See Answer