ACC 3010 Lecture Notes - Lecture 2: Common Stock, Financial Statement, Current Liability
Document Summary
Get access
Related Documents
Related Questions
Required information
[The following information applies to the questions displayed below.]
Comparative financial statements for Weaver Company follow:
Weaver Company Comparative Balance Sheet at December 31 | ||||||||
This Year | Last Year | |||||||
Assets | ||||||||
Cash | $ | 2 | $ | 12 | ||||
Accounts receivable | 308 | 230 | ||||||
Inventory | 157 | 194 | ||||||
Prepaid expenses | 9 | 5 | ||||||
Total current assets | 476 | 441 | ||||||
Property, plant, and equipment | 514 | 436 | ||||||
Less accumulated depreciation | (86 | ) | (72 | ) | ||||
Net property, plant, and equipment | 428 | 364 | ||||||
Long-term investments | 26 | 32 | ||||||
Total assets | $ | 930 | $ | 837 | ||||
Liabilities and Stockholders' Equity | ||||||||
Accounts payable | $ | 302 | $ | 225 | ||||
Accrued liabilities | 73 | 77 | ||||||
Income taxes payable | 71 | 65 | ||||||
Total current liabilities | 446 | 367 | ||||||
Bonds payable | 195 | 172 | ||||||
Total liabilities | 641 | 539 | ||||||
Common stock | 162 | 201 | ||||||
Retained earnings | 127 | 97 | ||||||
Total stockholders’ equity | 289 | 298 | ||||||
Total liabilities and stockholders' equity | $ | 930 | $ | 837 | ||||
Weaver Company Income Statement For This Year Ended December 31 | ||||||
Sales | $ | 753 | ||||
Cost of goods sold | 445 | |||||
Gross margin | 308 | |||||
Selling and administrative expenses | 222 | |||||
Net operating income | 86 | |||||
Nonoperating items: | ||||||
Gain on sale of investments | $ | 7 | ||||
Loss on sale of equipment | (1 | ) | 6 | |||
Income before taxes | 92 | |||||
Income taxes | 23 | |||||
Net income | $ | 69 | ||||
During this year, Weaver sold some equipment for $19 that had cost $30 and on which there was accumulated depreciation of $10. In addition, the company sold long-term investments for $13 that had cost $6 when purchased several years ago. Weaver paid a cash dividend this year and the company repurchased $39 of its own stock. This year Weaver did not retire any bonds.
Required:
1. Using the indirect method, determine the net cash provided by/used in operating activities for this year. Please provide the whole Statement of Cash Flows (using Indirect Method) for Weaver Company.
Mary Walker, president of Rusco Company, considers $28,000 to be the minimum cash balance for operating purposes. As can be seen from the following statements, only $23,000 in cash was available at the end of this year. Since the company reported a large net income for the year, and also issued both bonds and common stock, the sharp decline in cash is puzzling to Ms. Walker.
Rusco Company Comparative Balance Sheet at July 31 | |||||
This Year | Last Year | ||||
Assets | |||||
Current assets: | |||||
Cash | $ | 23,000 | $ | 42,600 | |
Accounts Receivable | 231,200 | 220,400 | |||
Inventory | 257,200 | 200,800 | |||
Prepaid expenses | 12,600 | 24,600 | |||
Total current assets | 524,000 | 488,400 | |||
Long-term investments | 114,000 | 160,000 | |||
Plant and equipment | 876,000 | 758,000 | |||
Less accumulated depreciation | 214,000 | 192,400 | |||
Net plant and equipment | 662,000 | 565,600 | |||
Total assets | $ | 1,300,000 | $ | 1,214,000 | |
Liabilities and Stockholders' Equity | |||||
Current liabilities: | |||||
Accounts payable | $ | 295,400 | $ | 238,800 | |
Accrued liabilities | 8,800 | 16,600 | |||
Income taxes payable | 48,400 | 43,000 | |||
Total current liabilities | 352,600 | 298,400 | |||
Bonds Payable | 224,000 | 116,000 | |||
Total liabilities | 576,600 | 414,400 | |||
Stockholders’ equity: | |||||
Common stock | 665,000 | 640,000 | |||
Retained earnings | 58,400 | 159,600 | |||
Total stockholders' equity | 723,400 | 799,600 | |||
Total liabilities and stockholders' equity | $ | 1,300,000 | $ | 1,214,000 | |
Rusco Company Income Statement For This Year Ended July 31 | ||||||
Sales | $ | 960,000 | ||||
Cost of goods sold | 600,000 | |||||
Gross margin | 360,000 | |||||
Selling and administrative expenses | 256,800 | |||||
Net operating income | 103,200 | |||||
Nonoperating items: | ||||||
Gain on sale of investments | $ | 24,000 | ||||
Loss on sale of equipment | (7,600 | ) | 16,400 | |||
Income before taxes | 119,600 | |||||
Income taxes | 35,840 | |||||
Net income | $ | 83,760 | ||||
The following additional information is available for this year.
The company declared and paid a cash dividend.
Equipment was sold during the year for $50,400. The equipment originally cost $106,000 and had accumulated depreciation of $48,000.
Long-term investments that cost $46,000 were sold during the year for $70,000.
The company did not retire any bonds payable or repurchase any of its common stock.
Required:
1. Using the indirect method, compute the net cash provided by/used in operating activities for this year.
2. Prepare a statement of cash flows for this year.
3. Compute free cash flow for this year.
Uhura Company has decided to expand its operations. Thebookkeeper recently completed the balance sheet presented below inorder to obtain additional funds for expansion.
UHURA COMPANY | ||
Current assets | ||
Cash | $232,650 | |
Accounts receivable (net) | 342,650 | |
Inventory (lower-of-average-cost-or-market) | 403,650 | |
Equity investments (trading)-at cost (fair value$123,310) | 143,310 | |
Property, plant, and equipment | ||
Buildings (net) | 573,310 | |
Equipment (net) | 163,310 | |
Land held for future use | 178,310 | |
Intangible assets | ||
Goodwill | 82,650 | |
Cash surrender value of life insurance | 92,650 | |
Prepaid expenses | 14,650 | |
Current liabilities | ||
Accounts payable | 138,310 | |
Notes payable (due next year) | 127,650 | |
Pension obligation | 85,310 | |
Rent payable | 51,650 | |
Premium on bonds payable | 55,650 | |
Long-term liabilities | ||
Bonds payable | 503,310 | |
Stockholders’ equity | ||
Common stock, $1.00 par, authorized 400,000 shares,issued 292,650 | 292,650 | |
Additional paid-in capital | 162,650 | |
Retained earnings | ? |
Prepare a revised balance sheet given the available information.Assume that the accumulated depreciation balance for the buildingsis $162,650 and for the equipment, $107,650. The allowance fordoubtful accounts has a balance of $19,650. The pension obligationis considered a long-term liability.