ACC 331 Chapter Notes - Chapter 4: Earnings Before Interest And Taxes, Income Statement, Retained Earnings
Document Summary
Get access
Related Documents
Related Questions
IKIBAN INC. | ||||||||
2015 | 2014 | |||||||
Assets | ||||||||
Cash | $ | 96,500 | $ | 56,200 | ||||
Accounts receivable, net | 69,300 | 51,400 | ||||||
Inventory | 66,600 | 96,800 | ||||||
Prepaid expenses | 5,100 | 6,400 | ||||||
Total current assets | 237,500 | 210,800 | ||||||
Equipment | 135,200 | 120,000 | ||||||
Accum. depreciationĆ¢ĀĀEquipment | (28,900 | ) | (10,500 | ) | ||||
Total assets | $ | 343,800 | $ | 320,300 | ||||
Liabilities and Equity | ||||||||
Accounts payable | $ | 26,900 | $ | 32,200 | ||||
Wages payable | 7,100 | 16,700 | ||||||
Income taxes payable | 2,500 | 4,100 | ||||||
Total current liabilities | 36,500 | 53,000 | ||||||
Notes payable (long term) | 42,000 | 70,000 | ||||||
Total liabilities | 78,500 | 123,000 | ||||||
Equity | ||||||||
Common stock, $5 par value | 240,000 | 189,000 | ||||||
Retained earnings | 25,300 | 8,300 | ||||||
Total liabilities and equity | $ | 343,800 | $ | 320,300 | ||||
IKIBAN INC. | ||||||
Sales | $ | 673,000 | ||||
Cost of goods sold | 407,000 | |||||
Gross profit | 266,000 | |||||
Operating expenses | ||||||
Depreciation expense | $ | 53,000 | ||||
Other expenses | 66,900 | |||||
Total operating expenses | 119,900 | |||||
| 146,100 | |||||
Other gains (losses) | ||||||
Gain on sale of equipment | 2,600 | |||||
Income before taxes | 148,700 | |||||
Income taxes expense | 59,480 | |||||
Net income | $ | 89,220 | ||||
a. A $28,000 note payable is retired at its $28,000 carrying (book) value in exchange for cash.
b. The only changes affecting retained earnings are net income and cash dividends paid.
c. New equipment is acquired for $63,800 cash.
d. Received cash for the sale of equipment that had cost $48,600, yielding a $2,600 gain.
e. Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement.
f. All purchases and sales of inventory are on credit.
|
|
(2) Compute the company's cash flow on total assets ratio for its fiscal year 2015.
Ā
IKIBAN INC. | ||
Comparative Balance Sheet | ||
June 30, 2018, and 2017 | ||
Ā | ||
Ā | 2018 | 2017 |
Assets | Ā | Ā |
Cash | $73,100 | $68,000 |
Accounts Receivable, net | $101,000 | $75,000 |
Inventory | $87,800 | $122,500 |
Prepaid Expenses | $6,800 | $10,200 |
Total Current Assets | $268,700 | $275,700 |
Equipment | $148,000 | $139,000 |
Accum. Depreciation - Equipment | ($39,000) | ($21,000) |
Total Assets | $377,700 | $393,700 |
Ā | Ā | Ā |
Liabilities and Equity | Ā | Ā |
Accounts Payable | $49,000 | $66,000 |
Wages Payable | $8,400 | $19,800 |
Income Taxes Payable | $5,800 | $8,600 |
Total current liabilities | $63,200 | $94,400 |
Notes Payable (long-term) | $54,000 | $84,000 |
Total liabilities | $117,200 | $178,400 |
Equity | Ā | Ā |
Common stock, $5 par value | $268,000 | $184,000 |
Retained Earnings | ($7,500) | $31,300 |
Total liabilities and equity | $377,700 | $393,700 |
Ā
IKIBAN INC. | ||
Income Statement | ||
For Year Ended June 30, 2018 | ||
Ā | ||
Sales | Ā | $798,000 |
Cost of goods sold | Ā | $435,000 |
Gross Profit | Ā | $363,000 |
Operating Expenses: | Ā | Ā |
Ā Ā Ā Ā Ā Ā Depreciation Expenses | $82,600 | Ā |
Ā Ā Ā Ā Ā Ā Other Expenses | $91,000 | $173,600 |
Total operating expenses | Ā | $189,400 |
Other gains (losses): | Ā | Ā |
Ā Ā Ā Ā Ā Ā Gain on sale of equipment | Ā | $4,400 |
Income before taxes | Ā | $193,800 |
Income taxes expenses | Ā | $46,290 |
Net Income | Ā | $147,510 |
Ā
Additional Information:
a. A $30,000 note payable is retired at its $30,000 carrying (book) value in exchange for cash.
b. The only changes affecting retained earnings are net income and cash dividends paid.
c. New equipment is acquired for $81,600 cash.
d. Received cash for the sale of equipment that had cost $72,600, yielding a $4,400 gain.
e. Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement.
f. All purchases and sales of inventory are on credit.
Ā
Required:
1. Prepare the Cash Flow Statement using the indirect method.
2. Compute the Cash Flow on Total Assets ratio in 2018.