13. Cash Flow Statement (000's)
2020 2019
Cash flows from Operations:
Inventory $11,136.00 $(12,323.00)
Net Cash from Operations $38,088.00 $21.00
Cash Flows From Investing:
Plant Improvements $(12,200.00) $(17,400.00)
Cash Flows From Financing:
Cash from long-term debt issued $12,200.00 $-
Net Cash from Financing $(12,622.00) $(12,373.00)
Net Change in Cash Position $13,265.00 $(8,299.00)
22. Complete Financial Statements
Balance Sheet (000's)
2020 2019
Cash $ 13,265.00 $ -
Accounts Receivable $ 15,013.00 $ 13,918.00
Inventory $ 5,164.00 $ 16,300.00
Total Current Assets $ 33,442.00 $ 30,218.00
Plant and Equipment $ 117,100.00 $ 104,900.00
Accumulated Depreciation $ (40,445.00) $ (32,971.00)
Total Fixed Assets $ 76,655.00 $ 71,929.00
Total Assets $ 110,098.00 $ 102,146.00
Accounts Payable $ 8,591.00 $ 8,654.00
Current Debt $ - $ 2,645.00
Long-Term Debt $ 23,400.00 $ 11,200.00
Total Liabilities $ 31,991.00 $ 22,499.00
Common Stock $ 1,612.00 $ 1,826.00
Retained Earnings $ 76,495.00 $ 77,822.00
Total Equity $ 78,107.00 $ 79,647.00
Total Liabilities and Owners Equity $ 110,098.00 $ 102,146.00
23. Complete Financial Statements
Cash Flow Statement (000's)
2020 2019
Cash flows from operating activities:
Net Income $20,637.00 $26,482.00
Adjustment for non-cash items $7,473.00 $6,993.00
Changes in current assets & liabilities:
Accounts Payable $(63.00) $1,530.00
Inventory $11,136.00 $(12,323.00)
Accounts Receivable $(1,095.00) $(1,209.00)
Net cash from operations $38,088.00 $21.00
Cash flows from investing activities:
Plant Improvements $(12,200.00) $(17,400.00)
Cash flows from financing activities:
Dividends paid $(12,861.00) $(4,513.00)
Purchase of common stock $(9,317.00) $(7,905.00)
Cash from long-term debt issued $12,200.00 $-
Retirement of current debt $(2,645.00) $(2,600.00)
Cash from emergency loan $- $2,645.00
Net cash from financing activities $(12,622.00) $(12,373.00)
Net change in cash position $13,265.00 $(8,299.00)