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

Desktopx 3.5 scenario colossus 3g - The kremerian model on population growth - Database approach to data management - Cisco collaboration servers and appliances exam 500 325 - Bonaire vulcan hc 01 - Environmental Health (case 2) - Summary of major counseling theories - Rank the following functions by order of growth - Process recording social work - Complex number polar form exponential - Why america is self segregating they say i say - Statistics Discussion - Reading Statistical Report - 7 last plagues revelation - A debit memorandum on a bank statement indicates: - Salicylic acid and sodium hydroxide - What does shay look like in uglies - Communication pathways valenzano - Essentials of lifespan development 6th edition chapter 1 - Sun microsystems case study valuation - Research paper - Enterprise Risk Management - Assignment 4 personal development reflection - Rodney rude santa song - Occupational health cornwall council - Give me liberty 5th edition pdf volume 2 - Backpack simulation strategy - Long service leave in sa - Objectives of multinational business financial management - Legal Influences on Economic Concentration - Chemistry /kinetics - Amazon echo target consumer - Gkn land systems telford - HLS685 A1 - The crane wife by cj hauser - JOURNAL - CT1 Essay - Chapter Summaries - Case study - Star ccm+ post processing - Make a climate graph - Effective business writing quiz - Metal frame picture style powerpoint - Ipswitch ftp server download - Sparknotes odyssey book 7 - The number of employees in hcl enterprise is about - 3d brain model clay - Chemical suicide training for first responders - Analytical profile index test - The crucible play youtube - Number of electrons in calcium - microeconomics assignment? the deadline is 12 hours - The federalist paper number 10 worksheet answers - The primary activities in the value chain are - Reading note and answer questions - My fair lady heroine doolittle - Data visualization - What does scroll lock do - Assignment 1 lenscrafters case study - How to run a scatter plot in spss - Computer depot locations - Tableau server domain name - The yellow ribbon by pete hamill answers - Long necked lute from modern greece crossword clue - Accounting movie summary and analysis - 3 common hazards in tim hortons - Liming white stain and varnish - 3 to 8 decoder active high - Unit 310 develop a presentation answers - Titration of acids and bases lab report answers - Designers institute of new zealand - International business competing in the global marketplace 13th edition - Business Ethics - Triumph tina scooter parts - Nursing practice - Is symbolism a language feature - Triangle microworks iec 61850 - Friends of leeds city museums - Need help - Outer worlds force schematics orson or gladys - Jaybird freedom pairing instructions - What is accounting short answer - Automatic counter loop flowchart - Shirebrook valley nature reserve - Superconducting magnetic energy storage applications - The ammeter in the figure figure 1 reads 4.0 a - Expansion loop length calculation - After the apology summary - 32 lowndes drive oran park - The tuft of flowers - Specify the strength of the electric field - 4 v's operations management tesco - Principles of computer security conklin and white 4th edition pdf - Gross enrolment ratio definition - Journalism - Discussion - Marketing excellence nike case study solution - An inconvenient truth questions and answers - Scientific method game walk the plank - How to linear programming in excel - Homework 2.3 piecewise functions answers - Fasb codification cross reference guide