ACG 2021 Lecture Notes - Lecture 11: Net Income, Accrual, Income Statement
Document Summary
Get access
Related Documents
Related Questions
The Blackbeard Company Ltd provided the following information in regard to its operations for the year ended 30 June 2014:
Cash Book Summary | |||
Opening balance | $20,000 | Accounts Payable | $40,000 |
Accounts receivable | 100,000 | Bills Payable (suppliers) | 20,000 |
Bills Receivable (suppliers) | 20,000 | Interest paid | 60,000 |
Debenture Issue | 400,000 | Operating expenses | 180,000 |
Dividends received | 20,000 | Salaries & wages | 200,000 |
Interest received | 40,000 | Current tax payable | 80,000 |
Motor vehicles | 60,000 | Plant & machinery | 100,000 |
Share capital | 200,000 | Dividend paid | 120,000 |
Balance c/d | 60,000 | ||
860,000 | 860,000 | ||
Balance b/d | 60,000 |
Required:
(a) Net cash used in operating activities; (b) Net cash used in investing activities; (c) Net cash from financing activities;
(d) Net increase/(decrease) in cash and cash equivalents.
Please use the following format
Statement of Cash Flows for Blackbeard Company | ||
For the Financial Year Ended 30 June 2014 | ||
( i ) Cash flows from Operating Activities | Inflows/ | Inflows/ |
(Outflows) | (Outflows) | |
Net cash used in operating activities | ||
( ii ) Cash flows from Investing Activities | ||
Net cash used in Investing Activities | ||
( iii ) Cash flows from Financing Activities | ||
Natalie Daniels has completed the basic format to be used inpreparing the statement of cash flows (indirect method) for CPUHardware Designers. All amounts are in thousands (000s). |
CPU HARDWARE DESIGNERS Statement of Cash Flows For the year ended December 31, 2015 | ||
Cash Flows fromOperating Activities | ||
Netincome | ||
Adjustments for noncash effects: | ||
Changesin current assets and current liabilities: | ||
Net cash flows from operatingactivities | ||
Cash Flows fromInvesting Activities | ||
Netcash flows from investing activities | ||
Cash Flows fromFinancing Activities | ||
Net cash flows from financingactivities | ||
Net increase(decrease) in cash | $ | (28,000) |
Cash at thebeginning of the period | 90,000 | |
Cash at the end ofthe period | $ | 62,000 |
Below, in random order, are line items to be included in thestatement of cash flows. |
Cash received fromthe sale of land | $ 4,000 |
Issuance of commonstock | 300,000 |
Depreciationexpense | 30,000 |
Increase in accountsreceivable | 70,000 |
Increase in accountspayable | 11,000 |
Loss on sale ofland | 8,000 |
Purchase ofequipment | 230,000 |
Increase ininventory | 40,000 |
Increase in prepaidrent | 11,000 |
Payment ofdividends | 50,000 |
Net income | 80,000 |
Repayment of notespayable | 60,000 |
Required: |
Prepare the statement of cash flows for CPU Hardware Designersusing the indirect method. (List cash outflows and any decrease in cashas negative amounts. Enter your answers inthousands.) |
CPU HARDWARE DESIGNERS | ||
Statement of Cash Flows | ||
For the Year Ended December 31, 2015 | ||
Cash Flows from Operating Activities: | ||
Adjustments to reconcile net income to net cash flows fromoperating activities | ||
Net cash flows from operating activities | $0 | |
Cash Flows from Investing Activities: | ||
Net cash flows from investing activities | 0 | |
Cash Flows from Financing Activities: | ||
Net cash flows from financing activities | 0 | |
Cash at the beginning of the period | ||
Cash at the end of the period | $0 |
Erroneous Statement of Cash Flows
Ryan Company's bookkeeper prepared the following 2016 statement of cash flows:
Flows of Cash Statement December 31, 2016 | |||
Sources (Inflows) of Cash | |||
Net Source from Operations | |||
Net income | $47,800 | ||
Add: Cash receipt from sale of land | 6,500 | ||
Inflow from issuing 10% bonds payable | 25,000 | ||
Depreciation expense | 13,200 | ||
Reduction in inventory | 1,900 | ||
Less: Outflow to buy equipment | (16,400) | ||
Increase in prepaid expenses | (700) | ||
Cash (principal) paid on long-term note | (9,500) | ||
ordinary gain | (2,000) | ||
Total source from operations | $65,800 | ||
Other Sources (Inflows) of Cash | |||
Loss on sale of land | $2,300 | ||
Increase in accounts payable | 1,000 | ||
Cash from issuing preferred stock | 38,700 | ||
Patent amortization expense | 2,100 | ||
Total other sources of cash | 44,100 | ||
Sources (Financing) Not Affecting Cash | |||
Issuance of common stock for patent | 11,000 | ||
Total inflows of cash | $120,900 | ||
Uses (Outflows) of Cash | |||
To purchase building | $(62,000) | ||
Increase in accounts receivable | (7,800) | ||
For acquiring marketable securities | (7,100) | ||
Decrease in income taxes payable | (1,400) | ||
Total uses of cash | (78,300) | ||
Uses (Investing) Not Affecting Cash | |||
Acquisition of patent by issuing common stock | (11,000) | ||
Net inflow before dividends | $ 31,600 | ||
Less: Cash dividends | (24,000) | ||
Net increase in cash | $7,600 | ||
Cash, January 1, 2016 | 15,300 | ||
Cash, December 31, 2016 | $22,900 |
After a thorough investigation, you have determined that the amounts of the items listed on the statement are correct. However, you notice several items that are incorrectly classified and reported.
Required
Prepare a corrected 2016 statement of cash flows for the Ryan Company. Use the minus sign to indicate cash outflows, a decrease in cash or cash payments.
Operating Activities
________________ __________
Adjustment for non cash income items:
________________ __________
________________ __________
________________ __________
________________ __________
Adjustments for cash flow effects from working capital items:
________________ __________
________________ __________
________________ __________
________________ __________
________________ __________
Net cash provided by operating activities ____________
Investing Activities:
________________ __________
________________ __________
________________ __________
________________ __________
Net cash used for investing activities _________
Financing Activities:
________________ __________
________________ __________
________________ __________
________________ __________
Net cash provided by financing activies _________
Net increase in cash _________
Cash, january 1, 2016 _________
Cash, december 31, 2016 _________
Investing and Financing Activities not Affecting Cash
Investing Activities:
Acquistion of patent by issuing commons stock ______________
Financing Activities:
Issuance of common stock for patent ____________