Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

What was jackson's net cash provided by operating activities

25/11/2021 Client: muhammad11 Deadline: 2 Day

Build a Model
Solution 7/16/15
Chapter: 2
Problem: 14
a. Cumberland Industries' most recent sales were $455,000,000; operating costs (excluding depreciation) were equal to 85% of sales; net fixed assets were $67,000,000; depreciation amounted to 10% of net fixed assets; interest expenses were $8,550,000; the state-plus-federal corporate tax rate was 40% and Cumberland paid 25% of its net income out in dividends. Given this information, construct Cumberland's income statement. Also calculate total dividends and the addition to retained earnings.
The input information required for the problem is outlined in the "Key Input Data" section below. Using this data and the balance sheet above, we constructed the income statement shown below.
Key Input Data for Cumberland Industries 2016
(Thousands of dollars)
Sales Revenue $455,000
Expenses (excluding depreciation) as a percent of sales 85.0%
Net fixed assest $67,000
Depr. as a % of net fixed assets 10.0%
Tax rate 40.0%
Interest expense $8,550
Dividend Payout Ratio 25%
Cumberland Industries: Income Statement (Thousands of dollars) 2016
Sales
Operating costs excluding depreciation
EBITDA
Depreciation (Cumberland has no amortization charges)
EBIT
Interest expense
EBT
Taxes (40%)
Net income
Common dividends
Addition to retained earnings
b. Cumberland Industries' partial balance sheets are shown below. Cumberland issued $10,000,000 of new common stock in the most recent year. Using this information and the results from part a, fill in the missing values for common stock, retained earnings, total common equity, and total liabilities and equity.
Dollar value of common stock issued (in thousands of dollars) $10,000
Cumberland Industries December 31 Balance Sheets
(in thousands of dollars)
2016 2015
Assets
Cash and cash equivalents $91,450 $74,625
Short-term investments 11,400 15,100
Accounts Receivable 108,470 85,527
Inventories 38,450 34,982
Total current assets $249,770 $210,234
Net fixed assets 67,000 42,436
Total assets $316,770 $252,670
Liabilities and equity
Accounts payable $30,761 $23,109
Accruals 30,405 22,656
Notes payable 12,717 14,217
Total current liabilities $73,883 $59,982
Long-term debt 80,263 63,914
Total liabilities $154,146 $123,896
Common stock $90,000
Retained earnings 38,774
Total common equity $128,774
Total liabilities and equity $252,670
Check for balancing (this should be zero):
c. Construct the statement of cash flows for the most recent year.
Statement of Cash Flows
(in thousands of dollars)
2016
Operating Activities
Net Income
Adjustments:
Noncash adjustment:
Depreciation
Due to changes in working capital:
Due to change in accounts receivable

Kenneth D. Jackson: An increase in accounts receivable from the pevious year to the current year reduces the net cash provided by operating activities Due to change in inventories

Kenneth D. Jackson: An increase in Inventory from the previous year to the current year reduces the net cash provided by operation activities Due to change in accounts payable

Mike Ehrhardt: An increase in accounts payable increases cash flow. Due to change in accruals

Mike Ehrhardt: An increase in accruals is a positive cash flow. Net cash provided (used) by operating activities
Investing Activities
Cash used to acquire gross fixed assets

Christopher Buzzard: Remember, to calculate cash used to acquire fixed assets, we must include depreciation, i.e., assets purchased are equal to the increase in net assets plus depreciation. Due to change in short-term investments

Mike Ehrhardt: Selling securities is a positive cash flow, buying securities is a negative cash flow. Net cash provided (used) by investing activities
Financing Activities
Due to change in notes payable

Mike Ehrhardt: An increase in debt is a positive cash flow. Due to change in long-term debt

Mike Ehrhardt: An increase in debt is a positive cash flow. Due to change in common stock

Mike Ehrhardt: An increase in common stock is a positive cash flow. Payment of common dividends
Net cash provided (used) by financing activities
Net increase/decrease in cash
Add: Cash balance at the beginning of the year
Cash balance at the end of the year
Check: cash balance in statement of cash flows should equal the cash on balance sheets as shown here:
$91,450

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Fatimah Syeda
Finance Master
Ideas & Innovations
A+GRADE HELPER
Accounting Homework Help
Quick N Quality
Writer Writer Name Offer Chat
Fatimah Syeda

ONLINE

Fatimah Syeda

This project is my strength and I can fulfill your requirements properly within your given deadline. I always give plagiarism-free work to my clients at very competitive prices.

$46 Chat With Writer
Finance Master

ONLINE

Finance Master

I have read your project details and I can provide you QUALITY WORK within your given timeline and budget.

$33 Chat With Writer
Ideas & Innovations

ONLINE

Ideas & Innovations

As per my knowledge I can assist you in writing a perfect Planning, Marketing Research, Business Pitches, Business Proposals, Business Feasibility Reports and Content within your given deadline and budget.

$21 Chat With Writer
A+GRADE HELPER

ONLINE

A+GRADE HELPER

Being a Ph.D. in the Business field, I have been doing academic writing for the past 7 years and have a good command over writing research papers, essay, dissertations and all kinds of academic writing and proofreading.

$20 Chat With Writer
Accounting Homework Help

ONLINE

Accounting Homework Help

I am a PhD writer with 10 years of experience. I will be delivering high-quality, plagiarism-free work to you in the minimum amount of time. Waiting for your message.

$36 Chat With Writer
Quick N Quality

ONLINE

Quick N Quality

As an experienced writer, I have extensive experience in business writing, report writing, business profile writing, writing business reports and business plans for my clients.

$45 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

“it sounds like you’re saying…..” or “from what you are saying, i can see how you would be….” - Where does review of systems go in a soap note - How to calculate ka chemistry - What is the transpiration cohesion theory - Writing solid code 20th anniversary 2nd edition pdf - Limcon steel connection design software - Unit 7 Assignment PIW - Techniques used in guernica - Vinegar contains how much acetic acid - Phet circuit construction kit lab answers - Personal impact statement examples - 120 point inspection checklist - No gumption by russell baker questions and answers - I know why the caged bird sings worksheet answers - The casino industry case analysis - What is the fattest state in america supersize me - Velocity vs time equation - Anu law library opening hours - Michael young institute of education - Army cadence i left my home - Hsu's lactobacillus pediococcus medium - Fenty beauty pricing strategy - Wk2 Project for my Epidemiology and disease control - Week 6 discussion eco - Scripting Dialogues - PYTHON: Runtime Analysis & BST - Snapshots of a daughter in law sparknotes - Elements of a control environment - Biozone ib biology second edition answers - Example of a summary - Jb hi fi return policy - Week 5 Discussion - 520 fe - Dream watch avenue - Joe white maltings tamworth - Ds 10 - What size is a0 - Http www apus edu online library tutorials chicago htm - English 6 - 9781118890790 - Chapter 3 jekyll and hyde - Assessment 4: Case Presentation - Swap and drop ionic compounds - Death be not proud by john donne pdf - Valentine's day dance flyer - Creative mold and machine newbury oh - Examples of problem solving scenarios - Bottleneck analysis in health - Perfect substitutes production function - Exhibition budgerigar world magazine - Streetscape - Social work treatment interlocking theoretical approaches 5th edition - HW - Sinatra industries inc uses a job order cost system - Sociology of food syllabus - Marketing Plan - Sa010 form - Limiting reagent lab baking soda vinegar answers - Kickers size chart cm - Stage 6 food technology resources - BEHAVIORAL SUPPORT PLANS - DUE IN 24 HOURS - Writing 3 - Three domains and six kingdoms - The computer revolution and the problem of global ethics - Efficiency of dc shunt motor - Avaya service level calculation - Comparison outline - Tin knocker pittsburgh machine - Slope distance midpoint worksheet - Sixth century courses aberdeen - Identification of a problem - Topic sentence for macbeth - Multi channel audio recorder - Stages of skill learning - Biology textbook year 12 - Fairy tail makarov vs jose - How to cut glass tube - Discussion - Divide 7 15 by 3 5 - The death of the hired man summary - Lighting and electrical symbols - Mehrabian a 1972 nonverbal communication new brunswick aldine transaction - Sir john cass foundation primary school - Nystatin 100 000 unit ml - Bigger leaner stronger program - Getting paid math worksheet 2.3 9 a1 answers - Data Visualization - Survey Project - Unicellular vs multicellular activity - Dan o brien kia car giveaway - British international school new york - Hr diagram lab answers - Ender's game study guide pdf - Project Management - Individual professional development plan for teachers examples - Norco milk franchise for sale - MGT421 - Situational Thinking - Orange is the new black discussion board - Cesim quiz answers - Trevor story chase the lion - Duke mqm business analytics