![FINANCIAL ACCT.F/UNDERGRADS-W/ACCESS](https://www.bartleby.com/isbn_cover_images/9781618531612/9781618531612_largeCoverImage.gif)
a.
Calculate the change in cash that occurred during 2016.
a.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate the change in cash during 2016.
Cash balance as of 31st December 2015 is $33,000
Cash balance as of 31st December 2016 is $41,000
Hence, the change in cash during 2016 is ($8,000).
b.
Prepare a statement of cash flows using indirect method for Company R.
b.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Statement of cash flows: Statement of cash flows reports all the cash transactions which are responsible for inflow and outflow of cash and result of these transactions is reported as ending balance of cash at the end of reported period. Statement of cash flows includes the changes in cash balance due to operating, investing, and financing activities.
Indirect method: Under this method, the following amounts are to be adjusted from the Net Income to calculate the net cash provided from operating activities.
Prepare a statement of cash flows using indirect method for Company R.
Company R | ||
Statement of Cash Flows - Indirect Method | ||
For the year ended December 31, 2016 | ||
Details | Amount ($) | Amount ($) |
Cash flows from operating activities: | ||
Net income | 81,000 | |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation expense | 22,000 | |
Decrease in accounts receivable | 8,000 | |
Increase in merchandise inventory | (26,000) | |
Increase in prepaid rent | (4,000) | |
Increase in accounts payable | 12,000 | |
Increase in wages payable | 7,000 | |
Decrease in income tax payable | (1,000) | 18,000 |
Net cash provided by operating activities | 99,000 | |
Cash flows from investing activities: | ||
Acquisition of plant asset (1) | (120,000) | |
Net cash used for investing activities | (120,000) | |
Cash flows from financing activities: | ||
Issuance of common stock (2) | 43,000 | |
Paid-in capital on common stock | 14,000 | |
Cash payment of dividends | (28,000) | |
Net cash provided by financing activities | 29,000 | |
Net increase (decrease) in Cash | 8,000 | |
Cash balance, December 31, 2015 | 33,000 | |
Cash balance, December 31, 2016 | 41,000 |
Table (1)
Working note:
Prepare the schedule in the change of current assets and liabilities.
Schedule in the Change of Current Assets and Liabilities | ||||
Details | Amount ($) | Effect on Operating Activities | ||
2016 ($) |
2015 ($) |
Increase/ (Decrease) ($) | ||
Accounts receivable | 52,000 | 60,000 | (8,000) | Add |
Inventory | 142,000 | 116,000 | 26,000 | Less |
Prepaid rent | 14,000 | 10,000 | 4,000 | Less |
Accounts payable | 29,000 | 17,000 | 12,000 | Add |
Wages payable | 14,000 | 7,000 | 7,000 | Add |
Income tax payable | 7,000 | 8,000 | (1,000) | Less |
Table (2)
Calculate the acquisition of plant:
(1)
Calculate the issue of common stock for cash:
Common stock in 2016 = $295,000
Common stock in 2015 = $252,000
c.
Compute the
c.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Free cash flow:
Free cash flow signifies cash that is provided by the operations of the Company after making capital expenditures for acquiring or expanding its assets.
Formula to calculate free cash flow:
Compute free cash flow:
Amount of net cash flow from operating activities is $99,000
Amount of Net capital expenditure is $120,000
Amount of dividend is $28,000
Thus, the free cash flow of Company R is (49,000).
d.
Compute the operating cash flow to
d.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Operating cash flow to current liabilities ratio measures the capability of the company to pay it current liabilities. In this, higher the ratio shows that the company has sufficient cash flow to pay its debts.
Formula to calculate the operating cash flow to current liabilities ratio is:
Compute the Operating cash flow to current liabilities ratio.
Amount of cash flow from operating activities is $99,000
Amount of average current liabilities is $41,000 (3)
Working note:
Calculate the average current liabilities:
Thus, the operating cash flow to current liabilities ratio of Company R is 2.41.
e.
Compute the operating cash flow to capital expenditure ratio for Company R.
e.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Operating cash flow to capital expenditure ratio measures the capability of the company to finance its capital investments from the operating cash flow.
Formula to calculate cash flow to capital expenditure ratio is:
Compute the operating cash flow to capital expenditure ratio.
Cash flow from operating activities is $99,000
Amount of capital expenditure is $120,000
Thus, the operating cash flow to expenditure ratio of Company R is 0.83.
Want to see more full solutions like this?
Chapter 12 Solutions
FINANCIAL ACCT.F/UNDERGRADS-W/ACCESS
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
![Text book image](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)