The Rundell Corporation is financed by both long-term debt and common equity. As part of the company’s common equity portfolio, it has 32,000 ordinary shares outstanding and dividends per share were $4.25. The firm’s operating profit for the year was $199,000 and the applicable corporate tax rate was 40%. Construct the statement of cash flows for Rundell Corporation, using the information provided in the company’s financial statements below. Income Statement for the year ended 30 June 2018 Sales 1,180,000 Cost of goods sold ( 790,000) Gross profit 390,000 Selling, general and admin. expenses ( 184,000) EBITDA 206,000 Depreciation and amortization EBIT Interest expense ( 9,000) EBT 190,000 Income tax expense Net income Comparative Balance Sheet as of 30 June 2018 and 30 June 2017 2018 2017 Assets Cash 77,000 26,000 Accounts receivable 74,000 65,000 Inventory 132,000 180,000 Gross land 105,000 80,000 Gross building 240,000 200,000 Total assets 628,000 551,000 Liabilities and Equity Accounts payable 43,000 46,000 Notes payable 128,000 14,000 Accruals 45,000 24,000 Long-term debt 110,000 150,000 Common stock 61,000 61,000 Retained earnings 241,000 256,000 Total liabilities and equity 628,000 551,000
- The Rundell
Corporation is financed by both long-term debt and common equity. - As part of the company’s common equity portfolio, it has 32,000 ordinary shares outstanding and dividends per share were $4.25.
- The firm’s operating profit for the year was $199,000 and the applicable corporate tax rate was 40%.
- Construct the statement of cash flows for Rundell Corporation, using the information provided in the company’s financial statements below.
Income Statement
for the year ended 30 June 2018
Sales 1,180,000
Cost of goods sold ( 790,000)
Gross profit 390,000
Selling, general and admin. expenses ( 184,000)
EBITDA 206,000
Depreciation and amortization
EBIT
Interest expense ( 9,000)
EBT 190,000
Income tax expense
Net income
Comparative Balance Sheet
as of 30 June 2018 and 30 June 2017
2018 2017
Assets
Cash 77,000 26,000
Accounts receivable 74,000 65,000
Inventory 132,000 180,000
Gross land 105,000 80,000
Gross building 240,000 200,000
Total assets 628,000 551,000
Liabilities and Equity
Accounts payable 43,000 46,000
Notes payable 128,000 14,000
Accruals 45,000 24,000
Long-term debt 110,000 150,000
Common stock 61,000 61,000
Retained earnings 241,000 256,000
Total liabilities and equity 628,000 551,000
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 4 images
