1 Click to edit Master title style 1 1 1 16 Statement of Cash Flows.
-
Upload
carol-berry -
Category
Documents
-
view
215 -
download
0
Transcript of 1 Click to edit Master title style 1 1 1 16 Statement of Cash Flows.
11
Click to edit Master title style
1
1
16
Statement Statement of Cash of Cash FlowsFlows
22
Click to edit Master title style
2
2
1. Summarize the types of cash flow activities reported in the statement of cash flows.
2. Prepare a statement of cash flows, using the indirect method.
3. Prepare a statement of cash flows, using the direct method.
After studying this chapter, you should be able to:
33
Click to edit Master title style
3
3
Summarize the types of cash flow activities
reported in the statement of cash flows.
Objective 1Objective 1Objective 1Objective 1
16-1
44
Click to edit Master title style
4
4
16-1
The statement of cash flows reports a firm’s major cash inflows and outflows
for a period. It provides useful information about a firm’s ability to
generate cash from operations, maintain and expand its operating
capacity, meet its financial obligations, and pay dividends.
55
Click to edit Master title style
5
5
Reporting Cash Flows 16-1
The statement of cash flows reports cash flows from three types of activities:
1. Cash flows from operating activities are cash flows from transactions that affect net income.
2. Cash flows from investing activities are cash flows from transactions that affect the investments in noncurrent assets.
3. Cash flows from financing activities are cash flows from transactions that affect the equity and debt of the business.
66
Click to edit Master title style
6
66
16-1
Statement of Cash Flows—NetSolutions
77
Click to edit Master title style
7
77
(payments for treasury stock, dividends, and redemption of debt securities)
Financing Financing
(payments for expenses)
Operating Operating
Sources (increases) of Cash Uses (decreases) of Cash
(receipts from sales of noncurrent assets)
Investing Investing
(receipts from issuing equity and debt
securities)
Financing Financing
(payments for acquiring noncurrent
assets)
Investing Investing
(receipts from revenues)
Operating Operating
Exhibit 2 Cash Flows 16-1
88
Click to edit Master title style
8
8
Cash Flows from Operating Activities 16-1
The direct method reports the sources of operating cash and
the uses of operating cash.8
99
Click to edit Master title style
9
9
16-1
The indirect method reports the operating cash flows by beginning with net income and
adjusting it for revenues and expenses that do not involve the receipt or payment of cash.
9
1010
Click to edit Master title style
10
10
16-1
Cash inflows from operating activities normally arise when cash is received from customers.
Cash outflows from operating activities normally arise when cash is paid to suppliers for merchandise, supplies, services and to employees for salaries and wages.
1111
Click to edit Master title style
11
11
16-1
A primary advantage of the direct method is that it reports the sources and uses of operating cash flows in
the statement of cash flow.
A primary disadvantage of the direct method is that the necessary data
may not be readily available and may be costly to gather.
1212
Click to edit Master title style
12
12
16-1
A primary advantage of the indirect method is that it focuses on the
differences between net income and cash flows from operations.
Because the data are readily available, another advantage of the indirect
method is that it is normally less costly to use than the direct method.
1313
Click to edit Master title style
13
1313
Cash Flows from Operations: Direct and Indirect Methods—NetSolutions
16-1
same amount
3
1414
Click to edit Master title style
14
14
Cash Flows from Investing Activities 16-1
Cash inflows from investing activities normally arise from selling fixed assets, investments, and intangible assets.
Cash outflows from investing activities normally include payments to acquire fixed assets, investments, and intangible assets.
1515
Click to edit Master title style
15
15
Cash Flows from Financing Activities 16-1
Cash inflows from financing activities normally arise from issuing debt or equity securities.
Cash outflows from financing activities normally include paying cash dividends, repaying debt, and acquiring treasury stock.
1616
Click to edit Master title style
16
16
Noncash Investing and Financing Activities
16-1
Noncash investing and financing activities are transactions that do not
involve cash. The effect of such transactions is recorded in a separate schedule that appears at the bottom of
the statement of cash flows.
1717
Click to edit Master title style
17
17
16-1
I M P O R T A N T
The financial statements, including the statement of
cash flows, should not report cash flow per share.
1818
Click to edit Master title style
18
1818
Example Exercise 16-1
16-1
For each of the following, identify whether it would be disclosed as an operating, financing, or investing activity on the statement of cash flows under the indirect method.
a. Purchase patent
b. Pay cash dividend
c. Disposal of equipment
d. Net income
e. Purchase treasury stock
f. Depreciation expense
1919
Click to edit Master title style
19
19For Practice: PE 16-1A, PE 16-1B
Follow My Example 16-1
19
16-1
a. Investing
b. Financing
c. Investing
d. Operating
e. Financing
f. Operating
2020
Click to edit Master title style
20
20
Prepare a statement of cash flows, using the
indirect method.
Objective 2Objective 2Objective 2Objective 2
16-2
2121
Click to edit Master title style
21
21
16-2
An efficient approach to preparing the statement of cash flows is to analyze the
changes in the noncash balance sheet accounts. The logic of this approach is that a
change in any balance sheet account (including Cash) can be analyzed in terms of changes in the other balance sheet accounts.
2222
Click to edit Master title style
22
22
The analysis of Retained Earnings provides a good starting point for determining the cash flows from
operating activities, which is the first section of the statement of cash flows.
16-2
2323
Click to edit Master title style
23
2323
16-2
Comparative Balance Sheet
(Continued)
2424
Click to edit Master title style
24
24
16-2
Comparative Balance Sheet
(Concluded)
24
2525
Click to edit Master title style
25
2525
16-2
Retained Earnings
The Retained Earnings account for Rundell Inc. reveals that the balance increased $80,000 during the year.
ACCOUNT Retained Earnings ACCOUNT NO. 32
Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 202,300.00Dec. 31 Net income 108,000.00 310,300.00
31 Cash dividends 28,000.00 282,300.00
2626
Click to edit Master title style
26
2626
16-2
ACCOUNT Retained Earnings ACCOUNT NO. 32
Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 202,300.00Dec. 31 Net income 108,000.00 310,300.00
31 Cash dividends 28,000.00 282,300.00
The net income of $108,000 is entered on the statement (or working papers).
To statementTo statementTo statementTo statement
2727
Click to edit Master title style
27
271827
Operating Activities— Rundell Inc.
Cash flows from operating activities:Net income $108,000Adjustments to reconcile net income
to net cash flow from operating activities:
This phrase is added to indicate This phrase is added to indicate that accrual basis net income is that accrual basis net income is being adjusted to arrive at cash being adjusted to arrive at cash
flows from operations.flows from operations.
This phrase is added to indicate This phrase is added to indicate that accrual basis net income is that accrual basis net income is being adjusted to arrive at cash being adjusted to arrive at cash
flows from operations.flows from operations.
16-2
2828
Click to edit Master title style
28
28
Next, we need to determine depreciation expense for the year. If it
isn’t given in the income statement, sometimes it can be found by
analyzing the various accumulated depreciation accounts.
16-2
Depreciation
2929
Click to edit Master title style
29
2929
16-2
ACCOUNT Accumulated Depreciation—Building ACCT. NO.
Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 58,300.00Dec. 31 Depr. for year 7,000.00 65,300.00
to statementto statementto statementto statement
The comparative balance sheet (Exhibit 4: Slides 23 and 24) indicates that Accumulated Depreciation—Building increased by $7,000. By analyzing the account we can see that the increase is the result of the year-end adjusting entry.
3030
Click to edit Master title style
30
30
The offsetting $7,000 debit is to an expense for depreciation. The
effect on the income statement was to reduced net income; however, this expense did not require an outflow of cash. Therefore, the
$7,000 is added back to net income in determining cash flows from
operating activities.
16-2
3131
Click to edit Master title style
31
3131
Amortization is treated in the same manner as
depreciation.
16-2Cash flows from operating activities:
Net income $108,000Adjustments to reconcile net income to net cash flow from operating activities:
Depreciation Depreciation 7,000 7,000
Operating Activities—Rundell Inc.
3232
Click to edit Master title style
32
32
16-2
Gain on Sale of Land
The ledger or income statement of Rundell Inc. indicates that the sale of land resulted in a gain of $12,000. This gain increased
net income by $12,000, yet cash flows was provided by an investing activity (selling land) rather than an operating activity, so
the gain is deducted from net income on the statement of cash flows.
3333
Click to edit Master title style
33
33
16-2
Operating Activities—Rundell Inc.
Cash flows from operating activities:Net income $108,000Adjustments to reconcile net income to net cash flow from operating activities:
Depreciation 7,000Gain on sale of landGain on sale of land (12,000)(12,000)
33
3434
Click to edit Master title style
34
3434
Example Exercise 16-2
16-2
Omni Corporation’s accumulated depreciation increased by $12,000, while patents decreased by $3,400 between balance sheet dates. There were no purchases or sales of depreciable or intangible assets during the year. In addition, the income statement showed a gain of $4,100 from sale of land. Reconcile a net income of $50,000 to net cash flow from operating activities.
3535
Click to edit Master title style
35
35For Practice: PE 16-2A, PE 16-2B
Follow My Example 16-2
35
16-2
Net income $50,000Adjustments to reconcile net income from operating activities:
Depreciation 12,000Amortization 3,400Gain on sale of land (4,100)
Net cash flow from operating activities $61,300
3636
Click to edit Master title style
36
36
Next, select current assets and current liabilities that impact cash flows and determine their increases and decreases. Exhibit 5 in the next
slide my prove to be helpful in determining how to treat increases and decreases in noncash current
operating assets and current operating liabilities.
16-2
Changes in Current Operating Assets and Liabilities
3737
Click to edit Master title style
37
3737
16-2
Adjustments to Net Income (Loss) Using the Indirect Method
3838
Click to edit Master title style
38
3838
Changes in Current AccountsChanges in Current Accounts
Accounts
Accounts receivable (net) $ 74,000 $ 65,000
Inventories 172,000 180,000
Accounts payable (mdse.) 43,500 46,700
Accrued expenses payable 26,500 24,300
Income taxes payable 7,900 8,400
9,000
8,000*
3,200*
2,200
500*
2008 2007
December 31 Increase
Decrease*
16-2
Note that Cash and Dividends Payable are not included in this analysis.
3939
Click to edit Master title style
39
39
Cash flows from operating activities:Net income $108,000Adjustments to reconcile net income to net cash flow from operating activities:
Depreciation 7,000Gain on sale of land (12,000)
Changes in current operating assets Changes in current operating assets and liabilities:and liabilities:
Increase in accounts receivableIncrease in accounts receivable (9,000)(9,000)Decrease in inventoryDecrease in inventory 8,0008,000Decrease in accounts payableDecrease in accounts payable (3,200)(3,200)Increase in accrued expensesIncrease in accrued expenses 2,2002,200Decrease in income taxes payableDecrease in income taxes payable (500)(500)
16-2
Operating Activities—Indirect Method
39You will notice that increases actually decrease cash flows from operating activities, and decreases do just the opposite.
4040
Click to edit Master title style
40
40
16-2
Statement of Cash Flows—Indirect Method for Rundell Inc. (Operating Activities Section)
16-2
40
Same information as Slide 39, only in final form.
4141
Click to edit Master title style
41
4141
Example Exercise 16-3
16-2
Victor Corporation’s comparative balance sheet for current assets and current liabilities was as follows:
Dec. 31, 2009 Dec. 31, 2008
Accounts receivable $ 6,500 $ 4,900Inventory 12,300 15,000Accounts payable 4,800 5,200Dividends payable 5,000 4,000
Adjust net income of $70,000 for changes in operating assets and liabilities.
4242
Click to edit Master title style
42
42For Practice: PE 16-3A, PE 16-3B
Follow My Example 16-3
42
16-2
Net income $70,000Adjustments to reconcile net income to net cash from from operating activities:
Increase in accounts receivable (1,600)Decrease in inventory 2,700Decrease in accounts payable (400)
Net cash flow from operating activities $70,700
4343
Click to edit Master title style
43
4343
Example Exercise 16-4
16-2
Omicron, Inc. reported the following data:
Prepare the cash flow for operating activities section of the statement of cash flows using the indirect method.
Net income $120,000Depreciation expense 12,000Loss on disposal of equipment 15,000Increase in Accounts receivable 5,000Decrease in Accounts payable (2,000)
4444
Click to edit Master title style
44
44For Practice: PE 16-4A, PE 16-4B
Follow My Example 16-416-2
Cash flows from operating activities:Net income $120,000 Adjustments
to reconcile net income to net cash flow from operating activities:
Depreciation 12,000Loss from disposal of equipment 15,000Changes in current operating assets and liabilities:
Increase in accounts receivable (5,000)Decrease in accounts payable (2,000)
Net cash flow from operating activities $140,000
44
4545
Click to edit Master title style
45
4545
16-2
Cash Flows Used for Payment of Dividends
ACCOUNT Dividends Payable ACCOUNT NO.
Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 10,000
10 Cash paid 10,000 —June 20 Dividends declared 14,000 14,000July 10 Cash paid 14,000 —Dec. 20 Dividends declared 14,000 14,000
Note that while $28,000 in dividends were declared, only $24,000 were paid during the year.
4646
Click to edit Master title style
46
46
Because paying of dividends affects equity and is an outflow of cash, it is a
negative $24,000 cash flows from financing activities
transaction.
16-2
4747
Click to edit Master title style
47
4747
16-2
Common Stock
Common Stock increased by $8,000.
ACCOUNT Common Stock ACCOUNT NO.
Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 16,000Nov. 1 4,000 shares issued/cash 8,000 24,000
4848
Click to edit Master title style
48
4848
16-2
ACCOUNT Paid-in Capital in Excess of Par—Common Stock Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 80,000Nov. 1 4,000 shares issued/cash 40,000 120,000
Analyzing the two accounts together, we can determine that the 4,000 shares were sold for $48,000.
4949
Click to edit Master title style
49
49
Issuing common stock affects equity; therefore, we have a
positive $48,000 cash flows from financing activities item.
16-2
5050
Click to edit Master title style
50
5050
16-2
Bonds Payable
Bonds Payable decreased by $50,000.
ACCOUNT Bonds Payable ACCOUNT NO.
Balance Date Item Debit Credit Debit Credit2008Jan. 1 Balance 150,000June 30 Retired by payment of
cash at face amount 50,000 100,000
5151
Click to edit Master title style
51
51
Retiring bonds is a cash outflow reported as a negative item
under cash flows from financing activities.
16-2
5252
Click to edit Master title style
52
5252
16-2
Building
ACCOUNT Building ACCOUNT NO.
Balance Date Item Debit Credit Debit Credit
2008Jan. 1 Balance 200,000Dec. 27 Purchased for cash 60,000 260,000
By examining the Building account, we can determine that Rundell Inc. bought a building for $60,000 cash.
5353
Click to edit Master title style
53
53
Purchasing a building involves a noncurrent asset, so this is a
negative cash flows from investing activity.
16-2
5454
Click to edit Master title style
54
54
16-2
Land
ACCOUNT Land ACCOUNT NO.
Balance Date Item Debit Credit Debit Credit
2008Jan. 1 Balance 125,000June 8 Sold for $72,000 cash 60,000 65,000Oct. 12 Purchased for $15,000
cash 15,000 80,000
The $45,000 decline in the Land account resulted from two separate transactions: a sale and a purchase.
5555
Click to edit Master title style
55
55
The first transaction, the sale of land, is classified as a positive
cash flows from investing activity because land is a noncash asset.
16-2
5656
Click to edit Master title style
56
56
The $12,000 gain was recorded earlier on Slide 34
as an operating activity. The purchase of land also is an
investing activity.
Click the button to view Slide 34. To return to
this slide, type “56” and press the “Enter” key.
16-2
5757
Click to edit Master title style
57
57
16-2
The second transaction is the purchase of land for cash of $15,000. This transaction is
reported as an outflow of cash in the cash flows from investing activities section.
5858
Click to edit Master title style
58
58
Statement of Cash Flows—Indirect Method for Rundell Inc. (Partial Statement)
16-2
58
5959
Click to edit Master title style
59
5959
Statement of Cash Flows—Indirect Method for Rundell Inc. (Partial Statement)
16-2
The ending balance in the Cash account should match this amount.
6060
Click to edit Master title style
60
60
Example Exercise 16-5
16-2
Alpha Corporation purchased land for $125,000. Later in the year the company sold land with a book value of $165,000 for $200,000. How are the effects of these transactions are reported on the statement of cash flows?
60
6161
Click to edit Master title style
61
61For Practice: PE 16-5A, PE 16-5B
Follow My Example 16-5
61
16-2
The gain on sale of land is deducted from net income as shown below:
Gain on sale of land
$(35,000)
Cash received for sale of land $200,000Cash paid for purchase of land (125,000)
The purchase and sale of land is reported as part of cash inflow form investing activities as shown below:
6262
Click to edit Master title style
62
62
Prepare a statement of cash flows, using the
direct method.
Objective 3Objective 3Objective 3Objective 3
16-3
6363
Click to edit Master title style
63
63
The final amount for cash flows from operating
activities will be the same whether the direct or
indirect approach is used. The methods differ in
how the data are obtained, analyzed, and reported.
The Direct Method 16-3
6464
Click to edit Master title style
64
6464
Exhibit 8 Data for Direct Method 16-3
Rundell Inc.Schedule of Changes in Current Accounts
December 31 Accounts 2008 2007 Decrease*
Increase
Cash $ 97,500 $ 26,000 $71,500Accounts receivable (net) 74,000 65,000 9,000Inventories 172,000 180,000 8,000*Accounts payable (merchandise creditors) 43,500 46,700 3,200*Accrued expenses payable (operating expenses) 26,500 24,300 2,200Income taxes payable 7,900 8,400 500*Dividends payable 14,000 10,000 4,000
(Continued)
6565
Click to edit Master title style
65
6565
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
(Concluded)
6666
Click to edit Master title style
66
66
Cash Received from Customers 16-3
The $1,180,000 of sales for Rundell Inc. is reported using
the accrual method. An adjustment is necessary to
convert the sales reported on the income statement to the
cash method.
6767
Click to edit Master title style
67
6767
Cash Received from Customers 16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
ChangesCash receivedfrom customers
Sales $1,180,000
Cash received from customers $1,171,000
Increase in accounts rec. (9,000)
6868
Click to edit Master title style
68
6868
Cash Received from Customers 16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
ChangesCash receivedfrom customers
Sales $1,180,000
Increase in accounts rec. (9,000)
Cash received from customers $1,171,000
CASH BASIS
$1,171,000
6969
Click to edit Master title style
69
69
Example Exercise 16-6
16-3
Sales reported on the income statement were $350,000. The accounts receivable balance declined $8,000 over the year. Determine the amount of cash received from customers.
For Practice: PE 16-6A, PE 16-6B
Follow My Example 16-6
Sales $350,000Add decrease in accounts receivable 8,000Cash received from customer $358,000
69
7070
Click to edit Master title style
70
7070
Cash Payments for Merchandise 16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000
Cash payments formerchandise Changes
Cost of merchandise sold $790,000
7171
Click to edit Master title style
71
7171
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000
Cost of merchandise sold
ChangesCash payments for
merchandise
Decrease in inventories (8,000)Decrease in accounts payable 3,200Cash payments for
merchandise $785,200
$790,000
7272
Click to edit Master title style
72
7272
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
Cost of merchandise sold
ChangesCash payments for
merchandise
Decrease in inventories (8,000)Decrease in accounts payable 3,200Cash payments for
merchandise $785,200
$790,000
7373
Click to edit Master title style
73
73
Example Exercise 16-7
16-3
Cost of merchandise sold reported on the income statement was $145,000. The accounts payable balance increased $4,000, and the inventory balance increased by $9,000 over the year. Determine the amount of cash paid for merchandise.
For Practice: PE 16-7A, PE 16-7B
Follow My Example 16-7
Cost of merchandise sold $145,000Add increase in inventories 9,000Deduct increase in accounts payable (4,000)Cash payments for merchandise $150,000
73
7474
Click to edit Master title style
74
74
Cash Payments for Operating Expenses 16-3
74
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
7575
Click to edit Master title style
75
75
16-3
75
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
0
There is no cash flow for depreciation expense.
There is no cash flow for depreciation expense.
7676
Click to edit Master title style
76
76
16-3
76
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
0
Changes
Operating expenses (other thandepreciation)
Changes
Cash payments for operating expenses
(193,800)
$196,000Increase in accrued expenses (2,200)Cash payments for operating
expenses $193,800
7777
Click to edit Master title style
77
77
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
0(193,800)
0
Gain on Sale of Land
77
To avoid confusion, page numbers for the remaining slides are centered on
the slides.
The gain on sale of land of $12,000 is included in the proceeds from the sale
of land, which is reported as part of cash flows from investing activities.
The gain on sale of land of $12,000 is included in the proceeds from the sale
of land, which is reported as part of cash flows from investing activities.
7878
Click to edit Master title style
78
78
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
0(193,800)
0
Gain on Sale of Land
Interest expense
ChangesCash paid forinterest expense
8,000
+/- decrease/increase in payable 0
Cash payments for interest $8,000
(8,000)
78
7979
Click to edit Master title style
79
79
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
0(193,800)
0
Cash Payments for Income Taxes
(8,000)
Income tax expense
ChangesCash payments for income taxes
$83,000Add decrease in income
taxes payable 500
Cash payments for income tax $83,500
(83,500)79
8080
Click to edit Master title style
80
80
16-3
Sales $1,180,000
Cost of merchandise sold 790,000
Gross profit $ 390,000Operating expenses:
Depreciation expense $ 7,000 Other operating expenses 196,000
Total operating expenses 203,000Income from operations $ 187,000Other income:
Gain on sale of land $ 12,000
Other expense:Interest expense 8,000 4,000
Income before income tax $ 191,000Income tax 83,000
Net income $ 108,000
Rundell Inc.Income Statement
For the Year Ended December 31, 2008
CASH BASIS
$1,171,000(785,200)
0(193,800)
0
Cash Payments for Income Taxes
(8,000)
(83,500)
$ 100,50080
8181
Click to edit Master title style
81
8181
16-3
Statement of Cash Flows—Direct Method (Operating Activities Section)
8282
Click to edit Master title style
82
8282
16-3
Statement of Cash Flows—Direct Method (Reconciliation)
A reconciliation is required when the direct method is used.
8383
Click to edit Master title style
83
83
16-3
Financial Analysis and Interpretation
Free cash flow is a measure of operating cash flow available for
corporate purposes after providing sufficient fixed asset additions to
maintain current productive capacity and dividends.
8484
Click to edit Master title style
84
84
Cash flow from operations
Less: Investments in fixed assets to maintain current production
Free cash flow
16-3
Free Cash Flow
Positive free cash flow is considered favorable. A company that has free cash flow is able to
fund internal growth, retire debt, pay dividends, and enjoy financial flexibility.