SlideShare una empresa de Scribd logo
1 de 1
Goliath Inc. Income Statement Sales COGS except excluding depr. and amort. Depreciation and
Amortization Other operating expenses 2014 $2,940,000 $2,100,000 $137,620 2013 $2,800,000
$2,086,000 $126,000 6 7 8 9 10 EBIT EBT Net Income $434,000 $402,780 $281400241668
$509,180 40.180 $469,000 Interest Expense Taxes (40%) 161,112 12 13 14 15 16 17 18 19 20
21 Common dividends Addition to retained earnings $126,875 $154,525 $120,834 120,834
Other Data Year-end Stock Price # of shares (Thousands) Lease payment (Thousands of Dollars)
Sinking fund payment (Thousands of Dollars) 2014 63 390 28,364 $140,000 $35,000 2013
$67.20 28,000 $140,000 $35,000
Solution
Cash Flows Statement For the year ended Dec. 31, 2014 Cash Flows from operating activities:
Net Income $ 281,400 Add: Depreciation and amortization $ 137,620 Less: Increase in
accounts receivables (367500-336000) $ (31,500) Less: Increase in inventories (588000-
392000) $ (196,000) Add: Increase in accounts payable (235200-224000) $ 11,200 Add:
Increase in accruals (88200-84000) $ 4,200 Add: Increase in notes payable (139503-
45360) $ 94,143 $ 301,063 Cash Flows from Investing activities:
Purchase of Short term investments (26313-22680) $ (3,633) Purchase of fixed assets =
(1528800-1400000)+137620 $ (266,420) $ (270,053) Cash Flows from
Financing activities: Common Dividends paid $ (126,875) Long term debt rasied (473634-
408240) $ 65,394 Common Stock Issued (1286551-1249080) $ 37,471
$ (24,010) Net Cash Flows $ 7,000 Beginning
Cash balance $ 140,000 Ending cash balance $
147,000

Más contenido relacionado

Similar a Goliath Inc- Income Statement Sales COGS except excluding depr- and am.docx

Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docxExercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
gitagrimston
 
Exercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docxExercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docx
modi11
 
Calculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdfCalculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdf
ajantaimmitation888
 
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
vickeryr87
 
Financial Annual Report Common Size
Financial Annual Report Common SizeFinancial Annual Report Common Size
Financial Annual Report Common Size
Taylor Wiley
 
1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx
hyacinthshackley2629
 
Week5businessplan
Week5businessplanWeek5businessplan
Week5businessplan
jeanette_
 
Problems Problem 14-4AFinancial information for Ernie Bisho.docx
Problems Problem 14-4AFinancial information for Ernie Bisho.docxProblems Problem 14-4AFinancial information for Ernie Bisho.docx
Problems Problem 14-4AFinancial information for Ernie Bisho.docx
wkyra78
 
Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015
David Fogel, CPA
 
Topic 10 Financial Statement Analysis
Topic 10 Financial Statement AnalysisTopic 10 Financial Statement Analysis
Topic 10 Financial Statement Analysis
guest441011
 
Topic 10 Financial Statement Analysis
Topic 10 Financial Statement AnalysisTopic 10 Financial Statement Analysis
Topic 10 Financial Statement Analysis
mandalina landy
 
26 watkins matthew financialforecasting_updated
26 watkins matthew financialforecasting_updated26 watkins matthew financialforecasting_updated
26 watkins matthew financialforecasting_updated
KyrriHaroldsen
 

Similar a Goliath Inc- Income Statement Sales COGS except excluding depr- and am.docx (20)

Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docxExercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
 
Exercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docxExercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docx
 
Calculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdfCalculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdf
 
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
 
Financial Annual Report Common Size
Financial Annual Report Common SizeFinancial Annual Report Common Size
Financial Annual Report Common Size
 
1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx
 
Total Nigeria Plc HY 2014 financial results
Total Nigeria Plc HY 2014 financial results Total Nigeria Plc HY 2014 financial results
Total Nigeria Plc HY 2014 financial results
 
PwC Challenge Case Competition 2015
PwC Challenge Case Competition 2015 PwC Challenge Case Competition 2015
PwC Challenge Case Competition 2015
 
TechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investorsTechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investors
 
Week5businessplan
Week5businessplanWeek5businessplan
Week5businessplan
 
Dreamforce 2015 Investor Day
Dreamforce 2015 Investor DayDreamforce 2015 Investor Day
Dreamforce 2015 Investor Day
 
Problems Problem 14-4AFinancial information for Ernie Bisho.docx
Problems Problem 14-4AFinancial information for Ernie Bisho.docxProblems Problem 14-4AFinancial information for Ernie Bisho.docx
Problems Problem 14-4AFinancial information for Ernie Bisho.docx
 
Financial statements
Financial statementsFinancial statements
Financial statements
 
Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015
 
Topic 10 Financial Statement Analysis
Topic 10 Financial Statement AnalysisTopic 10 Financial Statement Analysis
Topic 10 Financial Statement Analysis
 
Topic 10 Financial Statement Analysis
Topic 10 Financial Statement AnalysisTopic 10 Financial Statement Analysis
Topic 10 Financial Statement Analysis
 
Ip Final 2
Ip Final 2Ip Final 2
Ip Final 2
 
26 watkins matthew financialforecasting_updated
26 watkins matthew financialforecasting_updated26 watkins matthew financialforecasting_updated
26 watkins matthew financialforecasting_updated
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 

Más de delicecogupdyke

You are the CFO of a large academic medical center and your organizati (1).docx
You are the CFO of a large academic medical center and your organizati (1).docxYou are the CFO of a large academic medical center and your organizati (1).docx
You are the CFO of a large academic medical center and your organizati (1).docx
delicecogupdyke
 
Write the following report that can be a powerpoint presentation-The g.docx
Write the following report that can be a powerpoint presentation-The g.docxWrite the following report that can be a powerpoint presentation-The g.docx
Write the following report that can be a powerpoint presentation-The g.docx
delicecogupdyke
 
Write the definition of the linkedListKeepLast function- (Please write.docx
Write the definition of the linkedListKeepLast function- (Please write.docxWrite the definition of the linkedListKeepLast function- (Please write.docx
Write the definition of the linkedListKeepLast function- (Please write.docx
delicecogupdyke
 

Más de delicecogupdyke (20)

You have been learning about Urie Bronfenbrenner this week- Let's mak.docx
You have been learning about Urie Bronfenbrenner this week-  Let's mak.docxYou have been learning about Urie Bronfenbrenner this week-  Let's mak.docx
You have been learning about Urie Bronfenbrenner this week- Let's mak.docx
 
You encounter a flat green organism growing on a rock with no obvious.docx
You encounter a flat green organism growing on a rock with no obvious.docxYou encounter a flat green organism growing on a rock with no obvious.docx
You encounter a flat green organism growing on a rock with no obvious.docx
 
You are the PR specialist for St- John's Ambulance- The organization w.docx
You are the PR specialist for St- John's Ambulance- The organization w.docxYou are the PR specialist for St- John's Ambulance- The organization w.docx
You are the PR specialist for St- John's Ambulance- The organization w.docx
 
You are the CFO of a large academic medical center and your organizati (1).docx
You are the CFO of a large academic medical center and your organizati (1).docxYou are the CFO of a large academic medical center and your organizati (1).docx
You are the CFO of a large academic medical center and your organizati (1).docx
 
You are on a field trip with your bio class- Your water sample from a.docx
You are on a field trip with your bio class- Your water sample from a.docxYou are on a field trip with your bio class- Your water sample from a.docx
You are on a field trip with your bio class- Your water sample from a.docx
 
You are fortunate to travel to a tropical forest- You find an insect o.docx
You are fortunate to travel to a tropical forest- You find an insect o.docxYou are fortunate to travel to a tropical forest- You find an insect o.docx
You are fortunate to travel to a tropical forest- You find an insect o.docx
 
You are a Government employee working in the Human Resources departmen.docx
You are a Government employee working in the Human Resources departmen.docxYou are a Government employee working in the Human Resources departmen.docx
You are a Government employee working in the Human Resources departmen.docx
 
You are a genetic cownselar- A single mother cnmes to vou- where both.docx
You are a genetic cownselar- A single mother cnmes to vou- where both.docxYou are a genetic cownselar- A single mother cnmes to vou- where both.docx
You are a genetic cownselar- A single mother cnmes to vou- where both.docx
 
Write the following report that can be a powerpoint presentation-The g.docx
Write the following report that can be a powerpoint presentation-The g.docxWrite the following report that can be a powerpoint presentation-The g.docx
Write the following report that can be a powerpoint presentation-The g.docx
 
Write two functions using the Front and Back Linear Search algorithms-.docx
Write two functions using the Front and Back Linear Search algorithms-.docxWrite two functions using the Front and Back Linear Search algorithms-.docx
Write two functions using the Front and Back Linear Search algorithms-.docx
 
xpected to grow geometrically- (Assume that interactions ith other spe.docx
xpected to grow geometrically- (Assume that interactions ith other spe.docxxpected to grow geometrically- (Assume that interactions ith other spe.docx
xpected to grow geometrically- (Assume that interactions ith other spe.docx
 
Write the pseudocode for Python for the following- from Celsius to Fah.docx
Write the pseudocode for Python for the following- from Celsius to Fah.docxWrite the pseudocode for Python for the following- from Celsius to Fah.docx
Write the pseudocode for Python for the following- from Celsius to Fah.docx
 
Write the definition of the linkedListKeepLast function- (Please write.docx
Write the definition of the linkedListKeepLast function- (Please write.docxWrite the definition of the linkedListKeepLast function- (Please write.docx
Write the definition of the linkedListKeepLast function- (Please write.docx
 
Write SQL commands that convert the Database schema to Tables with the.docx
Write SQL commands that convert the Database schema to Tables with the.docxWrite SQL commands that convert the Database schema to Tables with the.docx
Write SQL commands that convert the Database schema to Tables with the.docx
 
write the adjusting entries for following Given Data-.docx
write the adjusting entries for following    Given Data-.docxwrite the adjusting entries for following    Given Data-.docx
write the adjusting entries for following Given Data-.docx
 
Write python code to collect 1000 posts from Twitter- or Facebook- or.docx
Write python code to collect 1000 posts from Twitter- or Facebook- or.docxWrite python code to collect 1000 posts from Twitter- or Facebook- or.docx
Write python code to collect 1000 posts from Twitter- or Facebook- or.docx
 
write one to two paragraphs on the significance about Jati Explain how.docx
write one to two paragraphs on the significance about Jati Explain how.docxwrite one to two paragraphs on the significance about Jati Explain how.docx
write one to two paragraphs on the significance about Jati Explain how.docx
 
Write in C++ Calculate the mean of a vector of floating point numbers.docx
Write in C++ Calculate the mean of a vector of floating point numbers.docxWrite in C++ Calculate the mean of a vector of floating point numbers.docx
Write in C++ Calculate the mean of a vector of floating point numbers.docx
 
Write down the code that will count the number of clicks for a LIKE bu.docx
Write down the code that will count the number of clicks for a LIKE bu.docxWrite down the code that will count the number of clicks for a LIKE bu.docx
Write down the code that will count the number of clicks for a LIKE bu.docx
 
Write declarations for variables p1 and p2 whose values will be addres.docx
Write declarations for variables p1 and p2 whose values will be addres.docxWrite declarations for variables p1 and p2 whose values will be addres.docx
Write declarations for variables p1 and p2 whose values will be addres.docx
 

Último

Último (20)

COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptxCOMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
 
Understanding Accommodations and Modifications
Understanding  Accommodations and ModificationsUnderstanding  Accommodations and Modifications
Understanding Accommodations and Modifications
 
REMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptxREMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptx
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentation
 
Interdisciplinary_Insights_Data_Collection_Methods.pptx
Interdisciplinary_Insights_Data_Collection_Methods.pptxInterdisciplinary_Insights_Data_Collection_Methods.pptx
Interdisciplinary_Insights_Data_Collection_Methods.pptx
 
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
 
Single or Multiple melodic lines structure
Single or Multiple melodic lines structureSingle or Multiple melodic lines structure
Single or Multiple melodic lines structure
 
Jamworks pilot and AI at Jisc (20/03/2024)
Jamworks pilot and AI at Jisc (20/03/2024)Jamworks pilot and AI at Jisc (20/03/2024)
Jamworks pilot and AI at Jisc (20/03/2024)
 
How to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptxHow to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptx
 
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
 
2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx
2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx
2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx
 
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptxOn_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
 
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfFood safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
 
Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024
 
Graduate Outcomes Presentation Slides - English
Graduate Outcomes Presentation Slides - EnglishGraduate Outcomes Presentation Slides - English
Graduate Outcomes Presentation Slides - English
 
Plant propagation: Sexual and Asexual propapagation.pptx
Plant propagation: Sexual and Asexual propapagation.pptxPlant propagation: Sexual and Asexual propapagation.pptx
Plant propagation: Sexual and Asexual propapagation.pptx
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
 
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdfUnit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
 
Application orientated numerical on hev.ppt
Application orientated numerical on hev.pptApplication orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
 

Goliath Inc- Income Statement Sales COGS except excluding depr- and am.docx

  • 1. Goliath Inc. Income Statement Sales COGS except excluding depr. and amort. Depreciation and Amortization Other operating expenses 2014 $2,940,000 $2,100,000 $137,620 2013 $2,800,000 $2,086,000 $126,000 6 7 8 9 10 EBIT EBT Net Income $434,000 $402,780 $281400241668 $509,180 40.180 $469,000 Interest Expense Taxes (40%) 161,112 12 13 14 15 16 17 18 19 20 21 Common dividends Addition to retained earnings $126,875 $154,525 $120,834 120,834 Other Data Year-end Stock Price # of shares (Thousands) Lease payment (Thousands of Dollars) Sinking fund payment (Thousands of Dollars) 2014 63 390 28,364 $140,000 $35,000 2013 $67.20 28,000 $140,000 $35,000 Solution Cash Flows Statement For the year ended Dec. 31, 2014 Cash Flows from operating activities: Net Income $ 281,400 Add: Depreciation and amortization $ 137,620 Less: Increase in accounts receivables (367500-336000) $ (31,500) Less: Increase in inventories (588000- 392000) $ (196,000) Add: Increase in accounts payable (235200-224000) $ 11,200 Add: Increase in accruals (88200-84000) $ 4,200 Add: Increase in notes payable (139503- 45360) $ 94,143 $ 301,063 Cash Flows from Investing activities: Purchase of Short term investments (26313-22680) $ (3,633) Purchase of fixed assets = (1528800-1400000)+137620 $ (266,420) $ (270,053) Cash Flows from Financing activities: Common Dividends paid $ (126,875) Long term debt rasied (473634- 408240) $ 65,394 Common Stock Issued (1286551-1249080) $ 37,471 $ (24,010) Net Cash Flows $ 7,000 Beginning Cash balance $ 140,000 Ending cash balance $ 147,000