ACG 2021 Lecture Notes - Lecture 23: Promissory Note, Regional Policy Of The European Union, 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 | $40,000 |
Accounts receivable | 100,000 | Bills Payable (suppliers) | 20,000 |
Bills Receivable (suppliers) | 20,000 | Interest paid | 60,000 |
Debenture Issue | 400,000 | Operating expenses | 180,000 |
Dividends received | 20,000 | Salaries & wages | 200,000 |
Interest received | 40,000 | Current tax payable | 80,000 |
Motor vehicles | 60,000 | Plant & machinery | 100,000 |
Share capital | 200,000 | Dividend paid | 120,000 |
Balance c/d | 60,000 | ||
860,000 | 860,000 | ||
Balance b/d | 60,000 |
Required:
(a) Net cash used in operating activities; (b) Net cash used in investing activities; (c) Net cash from financing activities;
(d) Net increase/(decrease) in cash and cash equivalents.
Please use the following format
Statement of Cash Flows for Blackbeard Company | ||
For the Financial Year Ended 30 June 2014 | ||
( i ) Cash flows from Operating Activities | Inflows/ | Inflows/ |
(Outflows) | (Outflows) | |
Net cash used in operating activities | ||
( ii ) Cash flows from Investing Activities | ||
Net cash used in Investing Activities | ||
( iii ) Cash flows from Financing Activities | ||
The income statement and a schedule reconciling cash flows fromoperating activities to net income are provided below for MacrosoftCorporation. |
MACROSOFTCORPORATION Income Statement For the Year Ended December 31, 2016 ($ in millions) |
Revenues andgains: | ||||||
Sales | $ | 292.00 | ||||
Gainon sale of cash equivalents | 1.10 | |||||
Gain onsale of investments | 23.10 | $ | 316.20 | |||
Expenses and loss: | ||||||
Cost ofgoods sold | $ | 111.00 | ||||
Salaries | 39.10 | |||||
Interestexpense | 11.10 | |||||
Insurance | 19.10 | |||||
Depreciation | 9.10 | |||||
Patentamortization | 3.10 | |||||
Losson sale of land | 5.10 | 197.60 | ||||
Income before tax | 118.60 | |||||
Income taxexpense | 59.30 | |||||
Netincome | $ | 59.30 | ||||
Reconciliation of Net Income to Net Cash Flows from Operating Activities ($ in millions) | |||
Netincome | $ | 59.30 | |
Adjustments fornoncash effects: | |||
Depreciationexpense | 9.10 | ||
Patent amortizationexpense | 3.10 | ||
Loss on sale ofland | 5.10 | ||
Gain on sale ofinvestment | (23.10 | ) | |
Decrease in accountsreceivable | 5.10 | ||
Increase ininventory | (11.10 | ) | |
Increase in accountspayable | 17.10 | ||
Decrease in bonddiscount | .10 | ||
Increase in salariespayable | 5.10 | ||
Decrease in prepaidinsurance | 3.10 | ||
Increase in income taxpayable | 9.10 | ||
Net cash flowsfrom operating activities | $ | 82.00 | |
Cash received from customers Cash increase from sale of cash equivalents Cash paid to suppliers Cash paid to employees Cash paid for interest Cash paid for insurance Cash paid for income taxes Net cash flows from operating activities |
The comparative balance sheet of Canace Products Inc. forDecember 31, 2016 and 2015, is shown as follows:
1 | Dec. 31, 2016 | Dec. 31, 2015 | |
2 | Assets | ||
3 | Cash | $643,460.00 | $679,530.00 |
4 | Accounts receivable (net) | 566,490.00 | 548,320.00 |
5 | Inventories | 1,010,720.00 | 982,600.00 |
6 | Investments | 0.00 | 240,910.00 |
7 | Land | 519,510.00 | 0.00 |
8 | Equipment | 879,710.00 | 680,990.00 |
9 | Accumulated depreciation-equipment | (243,750.00) | (200,970.00) |
10 | Total assets | $3,376,140.00 | $2,931,380.00 |
11 | Liabilities and Stockholdersâ Equity | ||
12 | Accounts payable (merchandise creditors) | $772,290.00 | $748,770.00 |
13 | Accrued expenses payable (operating expenses) | 63,970.00 | 69,800.00 |
14 | Dividends payable | 8,000.00 | 7,040.00 |
15 | Common stock, $2 par | 56,000.00 | 32,000.00 |
16 | Paid-in capital: Excess of issue price over parâcommon stock | 408,000.00 | 192,000.00 |
17 | Retained earnings | 2,067,880.00 | 1,881,770.00 |
18 | Total liabilities and stockholdersâ equity | $3,376,140.00 | $2,931,380.00 |
The income statement for the year ended December 31, 2016, is asfollows:
1 | Sales | $5,974,620.00 | |
2 | Cost of merchandise sold | 2,451,470.00 | |
3 | Gross profit | $3,523,150.00 | |
4 | Operating expenses: | ||
5 | Depreciation expense | $42,780.00 | |
6 | Other operating expenses | 3,099,440.00 | |
7 | Total operating expenses | 3,142,220.00 | |
8 | Operating income | $380,930.00 | |
9 | Other expense: | ||
10 | Loss on sale of investments | (64,890.00) | |
11 | Income before income tax | $316,040.00 | |
12 | Income tax expense | 102,160.00 | |
13 | Net income | $213,880.00 |
Additional data obtained from an examination of the accounts inthe ledger for 2016 are as follows:
A. | Equipment and land were acquired for cash. |
B. | There were no disposals of equipment during the year. |
C. | The investments were sold for $176,020 cash |
D. | The common stock was issued for cash. |
E. | There was a $27,770 debit to Retained Earnings for cashdividends declared. |
Prepare a statement of cash flows, using the direct method ofpresenting cash flows from operating activities. Be sure tocomplete the heading of the statement. Refer to the Labels andAmount Descriptions list provided for the exact wording of theanswer choices for text entries. Use the minus sign only toindicate the net cash outflows for each section. âDeductâ, âLessâor colons (:) will automatically appear if required.
Labels and Amount Descriptions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash paid for dividends | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash paid for purchase of equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash paid for purchase of land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash paid for purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash payments for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash payments for merchandise | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash payments for operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash received from customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash received from sale of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash received from sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Decrease in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the Year Ended December 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Increase in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for acquisition of land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for purchase of equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loss on sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net cash flow from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net cash flow from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net cash flow from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net cash flow used for financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net cash flow used for investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net cash flow used for operating activities Prepare a statement of cash flows, using the direct method ofpresenting cash flows from operating activities. Be sure tocomplete the heading of the statement. Refer to the Labels andAmount Descriptions list provided for the exact wording of theanswer choices for text entries. Use the minus sign only toindicate the net cash outflows for each section. âDeductâ, âLessâor colons (:) will automatically appear if required.
|