ACCT1021 Lecture 25: Chapter Thirteen Lecture Notes (25&26)
Document Summary
Get access
Related Documents
Related Questions
Joyner Companyâs income statement for Year 2 follows:
Sales | $ | 715,000 |
Cost of goods sold | 286,000 | |
Gross margin | 429,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 212,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 220,000 | |
Income taxes | 88,000 | |
Net income | $ | 132,000 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 79,400 | $ | 70,000 | |
Accounts receivable | 265,000 | 144,000 | |||
Inventory | 319,000 | 277,000 | |||
Prepaid expenses | 10,500 | 21,000 | |||
Total current assets | 673,900 | 512,000 | |||
Property, plant, and equipment | 639,000 | 511,000 | |||
Less accumulated depreciation | 166,600 | 132,000 | |||
Net property, plant, and equipment | 472,400 | 379,000 | |||
Loan to Hymans Company | 43,000 | 0 | |||
Total assets | $ | 1,189,300 | $ | 891,000 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 316,000 | $ | 266,000 | |
Accrued liabilities | 45,000 | 50,000 | |||
Income taxes payable | 85,400 | 82,000 | |||
Total current liabilities | 446,400 | 398,000 | |||
Bonds payable | 200,000 | 116,000 | |||
Total liabilities | 646,400 | 514,000 | |||
Common stock | 348,000 | 284,000 | |||
Retained earnings | 194,900 | 93,000 | |||
Total stockholders' equity | 542,900 | 377,000 | |||
Total liabilities and stockholders' equity | $ | 1,189,300 | $ | 891,000 | |
Equipment that had cost $31,900 and on which there was accumulated depreciation of $10,000 was sold during Year 2 for $29,900. The company declared and paid a cash dividend during Year 2. It did not retire any bonds or repurchase any of its own stock.
Required:
1. Using the indirect method, compute the net cash provided by/used in operating activities for Year 2.
2. Prepare a statement of cash flows for Year 2.
3. Compute the free cash flow for Year 2.
Complete this question by entering your answers in the tabs below.
Required 1
Using the indirect method, compute the net cash provided by/used in operating activities for Year 2. (List any deduction in cash and cash outflows as negative amounts.)
|
Required 2
Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.)
|
Required 3
Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.)
|
Consider the following transactions pertaining to Retail Traders Company. Amounts in paren-
theses indicate a decrease in the account.
Assets = Liabilities + Ownersâ Equity
explanation | cash | inventory | acc payable | common stock | retained earnings |
beg balance | 10,000 | 5,000 | 3,000 | 2,000 | |
credit purchases | 100,000 | 100,000 | |||
cash sales | 115,000 | 115,000 | |||
COGS | (90,000) | (90,000) | |||
cash paid to suppliers | (85,000) | (85,000) | |||
End balance | 30,000 | 20,000 | 20,000 | 3,000 | 27,000 |
Required:
1. Based on this information, prepare an income statement and statement of cash flows.
2. Provide an intuitive explanation of how the adjustments made to net income in the cash vert the
accrual numbers to cash flow numbers.
Source: P4-4
Preparing the income
statement and statement of
cash flows (LO 4-5,
LO 4-8)
NFORMATION
NUWARE LIMITED
STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2019 R |
|
Cash flows from operating activities |
2 540 000 |
Profit before interest and tax |
7 700 000 |
Non-cash flow adjustments |
700 000 |
Add: Depreciation |
700 000 |
Profit before working capital changes Working capital changes |
8 400 000 690 000 |
Decrease in inventory Decrease in receivables Increase in payables |
180 000 310 000 200 000 |
Cash generated from operations |
9 090 000 |
Interest paid |
(150 000) |
Dividends paid |
(4 900 000) |
Company tax paid |
(1 500 000) |
Cash flow from investing activities |
(4 200 000) |
Land, buildings and equipment purchased |
(4 200 000) |
Cash flow from financing activities |
1 100 000 |
Increase in long-term borrowings |
1 100 000 |
Net decrease in cash and cash equivalents |
? |
Cash and cash equivalents at beginning of year |
? |
Cash and cash equivalents at end of year |
? |
- Why was depreciation included in computing the cash flow from operating activities? (2 marks)
- Calculate the cash balance on 31 December 2019 if there was a bank overdraft of R460 000 on 31 December 2020. (2 marks)
- Based on the cash flow information above, how does the company appear to be performing? Explain by referring to at least five items in the cash flow statement. (10 marks)
- Long term loans were increased during 2020. Was this the most appropriate way of financing the purchase of assets? (3 marks)
1.5 What cash receipts increase cash but not profits? (3 marks)