Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Assets Liabilities and...

50.1K

Verified Solution

Question

Finance

Some recent financial statements for Smolira Golf Corp.follow.

  

SMOLIRA GOLF CORP.
2017 and 2018 Balance Sheets
AssetsLiabilities and Owners’ Equity
2017201820172018
  Current assets  Current liabilities
      Cash$35,485$38,848      Accounts payable$38,612$43,132
      Accounts receivable18,35128,756      Notes payable20,10817,025
      Inventory3,94043,072      Other20,85425,514
        Total$57,776$110,676        Total$79,574$85,671
  Long-term debt$120,500$184,214
  Owners’ equity
      Common stock and paid-insurplus$56,100$56,100
      Accumulated retainedearnings267,072305,974
  Fixed assets
  Net plant and equipment$465,470$521,283  Total$323,172$362,074
  Total assets$523,246$631,959  Total liabilities and owners’ equity$523,246$631,959


SMOLIRA GOLF CORP.
2018 Income Statement
  Sales$511,954
  Cost of goods sold363,178
  Depreciation45,838
  Earnings before interest and taxes$102,938
  Interest paid20,783
  Taxable income$82,155
  Taxes (21%)17,253
  Net income$64,902
      Dividends$26,000
      Retained earnings38,902


Prepare the 2018 statement of cash flows for Smolira Golf Corp.(Negative answers should be indicated by a minussign.)

SMOLIRA GOLF CORP.
STATEMENT OF CASH FLOWS
FOR 2018
Cash, beginning of the year
Operating Activities
Net income45838
Add: Depreciation
Add: Increase in accounts payable
Add: Increase in other current liabilities
Less: Increase in accounts receivable
Less: Increase in inventory
Net cash from operating activities
Investment activities
Fixed asset acquisition
Net cash from investment activities
Financing activities
Dividend paid
Decrease in notes payable
Increase in long-term debt
Net cash from financing activities
Net increase in cash
Cash, end of year

Answer & Explanation Solved by verified expert
3.8 Ratings (468 Votes)
    See Answer
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students