80.2K

Verified Solution

Link Copied!

Given is the Income Statement for the year ended December 31, 20XX, Statement of Retained Earnings for the year ended December 31, 20XX and Comparative Balance Sheets for 20XW and 20XX of Maris Corporation:

Maris Corporation Income Statement Year Ended December 31, 20XX
Sales	$5,300,000
Cost of goods sold	3,575,000
Gross profits	1,725,000
Selling and administrative expense	690,000
Amortization expense	210,000
Operating income	825,000
Interest expense	58,000
Earnings before taxes	767,000
Taxes	450,000
Earnings after taxes	317,000
Preferred stock dividends	25,000
Earnings available to common shareholders	$292,000
Shares outstanding	146,000
Earnings per share	$2.00

Statement of Retained Earnings For the Year Ended December 31, 20XX
Retained earnings, balance, January 1, 20XX	$900,000
Add: Earnings available to common shareholders, 20XX	292,000
Deduct: Cash dividends declared and paid in 20XX	150,000
Retained earnings, balance, December 31, 20XX	$1,042,000

Comparative Balance Sheets For 20XX and 20XW
	December 31, 20XX			December 31, 20XW
Assets
Current assets:
Cash		$120,000			$108,000
Accounts receivable (net)		500,000			488,000
Inventory		630,000			604,000
Prepaid expenses		22,000			44,000
Total current assets		1,272,000			1,244,000
Investments (long-term securities)		120,000			125,000
Plant and equipment	2,400,000			1,800,000
Less: Accumulated depreciation	973,000			763,000
Net plant and equipment		1,427,000			1,037,000
Total assets		$2,819,000			$2,406,000
Liabilities and Shareholders Equity
Current liabilities:
Accounts payable		$438,000			$220,000
Notes payable		500,000			500,000
Accrued expenses		49,000			66,000
Total current liabilities		987,000			786,000
Long-term liabilities:
Bonds payable, 20XY		170,000			100,000
Total liabilities		1,157,000			886,000
Shareholders equity:
Preferred stock		120,000			120,000
Common stock		500,000			500,000
Retained earnings		1,042,000			900,000
Total shareholders equity		1,662,000			1,520,000
Total liabilities and shareholders equity		$2,819,000			$2,406,000

Prepare a statement of cash flows for the Maris Corporation. (Amounts to be deducted should be indicated with a minus sign. Omit $ sign in your response.)

Answer & Explanation Solved by verified expert

See Answer