ACCT 1A Chapter Notes - Chapter 6: Retained Earnings, Operating Cash Flow, Cash Flow
Document Summary
Get access
Related Documents
Related Questions
Comparative financial statement data for Carmono Company follow: |
This Year | Last Year | |||
Assets | ||||
Cash | $ | 7.50 | $ | 14.00 |
Accounts receivable | 50.00 | 43.00 | ||
Inventory | 92.50 | 79.20 | ||
Total current assets | 150.00 | 136.20 | ||
Property, plant, and equipment | 231.00 | 194.00 | ||
Less accumulated depreciation | 45.60 | 34.20 | ||
Net property, plant, and equipment | 185.40 | 159.80 | ||
Total assets | $ | 335.40 | $ | 296.00 |
Liabilities and Stockholdersâ Equity | ||||
Accounts payable | $ | 55.50 | $ | 46.00 |
Common stock | 118.00 | 91.00 | ||
Retained earnings | 161.90 | 159.00 | ||
Total liabilities and stockholdersâ equity | $ | 335.40 | $ | 296.00 |
For this year, the company reported net income as follows: |
Sales | $ | 850.00 |
Cost of goods sold | 510.00 | |
Gross margin | 340.00 | |
Selling and administrative expenses | 320.00 | |
Net income | $ | 20.00 |
This year Carmono declared and paid a cash dividend. There were no sales of property, plant, and equipment during this year. The company did not repurchase any of its own stock this year. Carmono CompanyStatement of Cash Flows - Indirect MethodFor This Year Ended December 31Operating activities:Net income$20.00Adjustments to convert net income to a cash basis:Depreciation$11.40Increase in accounts receivable(7.00)Increase in inventory(13.30)Increase in accounts payable9.500.60Net cash provided by operating activities20.60Investing activities:Increase in plant and equipment(37.00)Net cash used in investing activities(37.00)Financing activities:Increase in common stock27.00Cash dividends(17.10)Net cash provided by financing activities9.90Net decrease in cash(6.50)Beginning cash and cash equivalents14.00Ending cash and cash equivalents$7.50 |
|
2. | Compute Carmonoâs free cash flow for this year. (Negative amount should be indicated by a minus sign. Round your intermediate calculations and final answer to 2 decimal places.) |
Free cash flow$
3.
Changes in various accounts and gains and losses on the sale of assets during the year for Argon Company are given below: |
Item | Amount | ||
Accounts receivable | $ | 79,000 | decrease |
Inventory | $ | 120,000 | increase |
Prepaid expenses | $ | 3,500 | decrease |
Accounts payable | $ | 41,000 | decrease |
Accrued liabilities | $ | 9,600 | increase |
Income taxes payable | $ | 15,700 | increase |
Sale of equipment | $ | 8,100 | gain |
Sale of long-term investments | $ | 12,200 | loss |
Required: |
For each item, indicate whether the dollar amount should be added to or deducted from net income under the indirect method when computing the net cash provided by operating activities for the year. |
|
4.
Apex Company prepared the statement of cash flows for the current year that is shown below: |
Apex Company Statement of Cash FlowsâIndirect Method | ||||
Operating activities: | ||||
Net income | $ | 41,500 | ||
Adjustments to convert net income to cash basis: | ||||
Depreciation | $ | 20,100 | ||
Increase in accounts receivable | (61,500) | |||
Increase in inventory | (25,100) | |||
Decrease in prepaid expenses | 9,400 | |||
Increase in accounts payable | 54,300 | |||
Decrease in accrued liabilities | (10,100) | |||
Increase in income taxes payable | 3,300 | (9,600) | ||
Net cash provided by operating activities | 31,900 | |||
Investing activities: | ||||
Proceeds from the sale of equipment | 15,200 | |||
Loan to Thomas Company | (41,900) | |||
Additions to plant and equipment | (121,800) | |||
Net cash used for investing activities | (148,500) | |||
Financing activities: | ||||
Increase in bonds payable | 88,800 | |||
Increase in common stock | 38,700 | |||
Cash dividends | (28,400) | |||
Net cash provided by financing activities | 99,100 | |||
Net decrease in cash | (17,500) | |||
Beginning cash balance | 27,200 | |||
Ending cash balance | $ | 9,700 | ||
Required: |
Compute Apex Companyâs free cash flow for the current year. (Negative amount should be indicated by a minus sign.) |
Free Cash Flow
5.
For the just completed year, Hanna Company had net income of $95,000. Balances in the companyâs current asset and current liability accounts at the beginning and end of the year were as follows: |
December 31 | ||||
End of Year | Beginning of Year | |||
Current assets: | ||||
Cash | $ | 59,000 | $ | 80,000 |
Accounts receivable | $ | 164,000 | $ | 184,000 |
Inventory | $ | 448,000 | $ | 346,000 |
Prepaid expenses | $ | 11,500 | $ | 15,000 |
Current liabilities: | ||||
Accounts payable | $ | 366,000 | $ | 392,000 |
Accrued liabilities | $ | 8,000 | $ | 13,000 |
Income taxes payable | $ | 32,000 | $ | 25,000 |
The Accumulated Depreciation account had total credits of $42,000 during the year. Hanna Company did not record any gains or losses during the year. |
Required: |
Use the indirect method to determine the net cash provided by (or used in) operating activities for the year. (List any deduction in cash and cash outflows as negative amounts.) |
Statement of Cash Flows (Indirect Method) The Towne Companyâs income statement and comparative balance sheets as of December 31 of 2016 and 2015 follow:
TOWNE COMPANY Income Statement For the Year Ended December 31, 2016 | ||
---|---|---|
Service Fees Earned | $317,000 | |
Dividend and Interest Income | 14,000 | |
$331,000 | ||
Wages and Other Operating Expenses | $285,000 | |
Depreciation Expense | 55,000 | |
Franchise Amortization Expense | 10,000 | |
Loss on Sale of Equipment | 7,000 | |
Gain on Sale of Investments | (17,000) | 340,000 |
Net Loss | $(9,000) |
TOWNE COMPANY Balance Sheets | ||
---|---|---|
Dec. 31, 2016 | Dec. 31, 2015 | |
Assets | ||
Cash | $43,000 | $33,000 |
Accounts Receivable | 13,000 | 18,000 |
Interest Receivable | - | 4,000 |
Prepaid Expenses | 16,000 | 10,000 |
Long-term InvestmentsâAvailable for Sale | - | 70,000 |
Fair Value Adjustment to Investments | - | 10,000 |
Plant Assets | 696,000 | 655,000 |
Accumulated Depreciation | (237,000) | (185,000) |
Franchise | 91,000 | 29,000 |
Total Assets | $622,000 | $644,000 |
Liabilities and Stockholdersâ Equity | ||
Accrued Liabilities | $12,000 | $14,000 |
Notes Payable | - | 26,000 |
Common Stock ($10 par value) | 595,000 | 535,000 |
Retained Earnings | 35,000 | 59,000 |
Unrealized Gain on Investments | - | 10,000 |
Treasury Stock | (20,000) | - |
Total Liabilities and Stockholdersâ Equity | $622,000 | $644,000 |
During the year, the following transactions occurred:
1. Sold equipment for $9,000 cash that originally cost $19,000 and had $3,000 accumulated depreciation.
2. Sold longâterm investments that had cost $70,000 for $87,000 cash. Unrealized gains totaling $10,000 related to these investments had been recorded in earlier years. At yearâend, the fair value adjustment and unrealized gain account balances were eliminated.
3. Paid cash to extend the companyâs exclusive franchise for another three years.
4. Paid off a note payable at the bank on January 1.
5. Declared and paid a $15,000 dividend.
6. Purchased treasury stock for cash.
7. Acquired land valued at $60,000 by issuing 6,000 shares of common stock.
Required
a. Compute the change in cash that occurred in 2016.
b. Prepare a statement of cash flows using the indirect method.
a. Change in Cash during 2016 $Answer AnswerIncreaseDecrease
b. Use a negative sign with cash outflow answers.
TOWNE COMPANY Statement of Cash Flows For Year Ended December 31, 2016 | ||
---|---|---|
Cash Flow from Operating Activities | ||
Net Loss | $Answer | |
Add (deduct) items to convert net income to cash basis | ||
Depreciation | Answer | |
Franchise Amortization | Answer | |
Loss on Sale of Equipment | Answer | |
Gain on Sale of Investments | Answer | |
Accounts Receivable | AnswerIncreaseDecrease | Answer |
Interest Receivable | AnswerIncreaseDecrease | Answer |
Prepaid Expenses | AnswerIncreaseDecrease | Answer |
Accrued Liabilities | AnswerIncreaseDecrease | Answer |
Cash Provided by Operating Activities | Answer | |
Cash Flow from Investing Activities | ||
Sale of Equipment | Answer | |
Sale of Investments | Answer | |
Extension of Franchise | Answer | |
Cash Provided by Investing Activities | Answer | |
Cash Flow from Financing Activities | ||
Payment of Notes Payable | Answer | |
Payment of Dividends | Answer | |
Purchase of Treasury Stock | Answer | |
Cash Used by Financing Activities | Answer | |
Net in Cash AnswerIncreaseDecrease | Answer | |
Cash at Beginning of Year | Answer | |
Cash at End of Year | $Answer |