MICRON INDUSTRIES LIMITED Income Statement For the years ended Dec. 31, 2018 and 2019 2018 2019 S000's S000's 900000 1125000 Sales 300000 306600 Cost of Goods Sold 600000 818400 Gross Profit Selling...


(b) Calculate the following for 2019:


i. Operating Cash Flow
ii. Net Capital Spending
iii. Change in Net Working Capital



iv. Cash Flow from Assets


v. Cash Flow to Creditors


vi. Cash Flow to Stockholders



ONLY PARTS iv, v, vi to be done please.


MICRON INDUSTRIES LIMITED<br>Income Statement<br>For the years ended Dec. 31, 2018 and 2019<br>2018<br>2019<br>S000's<br>S000's<br>900000<br>1125000<br>Sales<br>300000<br>306600<br>Cost of Goods Sold<br>600000<br>818400<br>Gross Profit<br>Selling and Administrative Expenses<br>Depreciation Expense<br>Advertising Expenses<br>Earnings Before Interest and Taxes<br>150000<br>156000<br>54000<br>57000<br>18000<br>21000<br>378000<br>584400<br>Interest Expense<br>3000<br>3000<br>Taxable Income<br>375000<br>581400<br>Taxation (35%)<br>131250<br>203490<br>Net Income<br>243750<br>377910<br>Dividends (40N)<br>97500<br>151164<br>Addition to Retained Earnings<br>146250<br>226746<br>Additional Information<br>Share Price<br>21<br>27.3<br>Ordinary Shares Outstanding<br>120000000<br>144000000<br>MICRON INDUSTRIES LIMITED<br>Statement of Financial Position<br>As at Dec. 31, 2018 and 2019<br>2019<br>ASSETS<br>Current Assets<br>Inventories<br>2018<br>LIABILITIES & EQUITY<br>Current Liabilities<br>2018<br>so00's<br>so00's<br>2019<br>so00's<br>276000<br>330000<br>270000<br>264000<br>So00's<br>Accounts Payables<br>Notes Payables<br>Accounts Receivables<br>138000<br>150900<br>288900<br>294000<br>114000<br>132654<br>246654<br>90000<br>Cash and Equivalents<br>210900<br>768900<br>876000<br>Non current Liabilities<br>Net Faed Assets<br>120000<br>408900<br>Total Liabilities<br>Equity<br>Common Stock<br>Retained Earnings<br>Total Equity<br>630600<br>690000<br>336654<br>264000<br>726600<br>990600<br>276000<br>953346<br>Total Assets<br>1229346<br>1399500<br>1566000<br>Total Liabilities & Equity<br>1399500<br>1566000<br>

Extracted text: MICRON INDUSTRIES LIMITED Income Statement For the years ended Dec. 31, 2018 and 2019 2018 2019 S000's S000's 900000 1125000 Sales 300000 306600 Cost of Goods Sold 600000 818400 Gross Profit Selling and Administrative Expenses Depreciation Expense Advertising Expenses Earnings Before Interest and Taxes 150000 156000 54000 57000 18000 21000 378000 584400 Interest Expense 3000 3000 Taxable Income 375000 581400 Taxation (35%) 131250 203490 Net Income 243750 377910 Dividends (40N) 97500 151164 Addition to Retained Earnings 146250 226746 Additional Information Share Price 21 27.3 Ordinary Shares Outstanding 120000000 144000000 MICRON INDUSTRIES LIMITED Statement of Financial Position As at Dec. 31, 2018 and 2019 2019 ASSETS Current Assets Inventories 2018 LIABILITIES & EQUITY Current Liabilities 2018 so00's so00's 2019 so00's 276000 330000 270000 264000 So00's Accounts Payables Notes Payables Accounts Receivables 138000 150900 288900 294000 114000 132654 246654 90000 Cash and Equivalents 210900 768900 876000 Non current Liabilities Net Faed Assets 120000 408900 Total Liabilities Equity Common Stock Retained Earnings Total Equity 630600 690000 336654 264000 726600 990600 276000 953346 Total Assets 1229346 1399500 1566000 Total Liabilities & Equity 1399500 1566000
Jun 08, 2022
SOLUTION.PDF

Get Answer To This Question

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here