CashFlow With Sojhhlutions
-
Upload
ali-muhammad-tunio -
Category
Documents
-
view
217 -
download
0
Transcript of CashFlow With Sojhhlutions
-
8/20/2019 CashFlow With Sojhhlutions
1/83
Acct 592 – Spring 2005
The Statement ofCash Flows
Purpose of a statement of cash flows:
To provide information about the cash inows and outows of an entityduring a period.
To summarize the operating, investing, and nancing activities of thebusiness.
The cash ow statement helps users to assess a company’s
liquidity, nancial exibility, operating capabilities, and ris.The statement of cash ows is useful because it providesanswers to the following important questions!
Where did cash come from?
What was cash used for?
What was the change in the cash balance?
"pecically, the information in a statement of cash ows, if
used with information in the other nancial statements,helps external users to assess!
#. $ company’s ability to generate positive future netcash ows,
%. $ company’s ability to meet its obligations and paydividends,
&. $ company’s need for external nancing,
'. The reasons for di(erences between a company’s netincome and associated cash receipts and payments,
and
). *oth the cash and noncash aspects of a company’snancing and investing transactions.
307217295307217295 created by T. Gordon 3/3/16 Page 1
-
8/20/2019 CashFlow With Sojhhlutions
2/83
Acct 592 – Spring 2005
What can we learn from SCF that is not already available in
the other financial statements?
It provides answers to important questions like:+here did cash come from
+hat was cash used for+hat was the change in the cash balance
Couldn’t we just look the balance sheet?
The change in cash could be determined, but the statementof cash ows provides detailed information about acompany’s cash receipts and cash payments during theperiod.
Many things you want to know about a company is summarized in this onestatement
-perating, nancing and investing cash ows
et income does not always tell the whole story aboutoperating performance.
$ statement of cash ows is an excellent forecasting tool.
Review of terms
/ash and cash equivalents
It is a short-term highly li!uid in"estment#
It must be readily con"ertible to cash and it must be so near to maturity thatthere is insignificant risks of changes in "alue due to changes in interest rate#
307217295307217295 created by T. Gordon 3/3/16 Page 2
-
8/20/2019 CashFlow With Sojhhlutions
3/83
Acct 592 – Spring 2005
Noncash revenues and expenses
Net incoe inc!"de# ite# t$at %ere neit$er ca#$ in&!o% nor ca#$ o"t&!o%#'
(epreciation e)pen#eAccretion e)pen#e on a##et retireent ob!igation
Aorti*ation o& intangib!e#+pairent !o## on good%i!! and intangib!e#,arning# o& a&&i!iated copanie# acco"nted &or "#ing t$e e-"ity et$od+pairent !o##e# on ot$er nonc"rrent a##et#open#ation e)pen#e re!ated to #toc option#
Net incoe a!#o inc!"de# gain# and !o##e# &ro ine#ting and &inancing actiitie#Gain ca#$ receied "n!e## carrying a!"e %a# *ero,en %$en t$ere i# a !o##4 ca#$ ig$t $ae been receied
Net incoe "#t be ad"#ted &or t$e#e ite# to get t$e ca#$ proided by operation# – part o& t$e reconci!ing
#c$ed"!e or indirect et$od
8or ot$er ite#4 t$ere are reen"e#/e)pen#e# a# %e!! a# ca#$ &!o%# b"t t$e ao"nt# are di&&erent'
ond intere#t e)pen#e bond intere#t paid i& bond# %ere #o!d at prei" or di#co"ntSa!e# %ere not a!! co!!ected in ca#$ bad debt#4 ot$er c$ange# in Acco"nt# :eceiab!eP"rc$a#e# %ere not nece##ari!y paid &or d"ring period c$ange in Acco"nt# Payab!e+ncoe ta) e)pen#e incoe ta)e# paid d"e to de&erred ta) a##et#/!iabi!itie# a# %e!! a# incoe ta)e#
re&"nd# receiab!e or "npaid ta)e# o%ed
307217295307217295 created by T. Gordon 3/3/16 Page 3
-
8/20/2019 CashFlow With Sojhhlutions
4/83
Acct 592 – Spring 2005opany4 +nc.
Stateent o& a#$ 8!o%#8or t$e year ended (eceber 314 199;
a#$ 8!o%# &ro /or ,-"ity
@iabi!itie# >/or ,-"ity &or A##et#@iabi!itie# &or ,-"ity and ,-"ity &or @iabi!itie#apita! !ea#e ac-"i#ition o& a##et and ob!igation &or !e##ee
A reconci!iation o& net incoe to ca#$ proided by operation#
=racet# indicate ite# t$at are nora!!y cobined
307217295307217295 created by T. Gordon 3/3/16 Page
-
8/20/2019 CashFlow With Sojhhlutions
5/83
Acct 592 – Spring 2005
Operating Activities
(Usually associated with working capital accounts like ccountsreceiva!le" inventory" salaries paya!le" etc#$
Inflows$
From sale of goods and servicesFrom receiving dividends investments
From receiving interest from investments or loans
From sale of trading securities
From reduced income ta%es due to &e%cess ta% deduction' related tostock options
%utflows$
To suppliers for inventory and other materials
To employees for services
To other entities for services (insurance" etc#$
To government for ta%es
To lenders for interest
To purchase trading securities
+ntere#t e)pen#e i# an operating iteB +ne#tent earning# diidend# > intere#t i# an operating iteB"ying and #e!!ing trading #ec"ritie# are operating actiitie#B T$e#e t$ing# ay not ae #en#e to yo" – #oeori*e.
307217295307217295 created by T. Gordon 3/3/16 Page 5
-
8/20/2019 CashFlow With Sojhhlutions
6/83
Acct 592 – Spring 2005
Investing Activities
(Usually associated with longterm assets$
Inflows$
From sale of property" plant and equipment
From sale of de!t or equity investments of other entities)
From collections of principal on loans to other entities
%utflows$
To purchase property" plant and equipment
To purchase de!t or equity securities of other entities
To make loans to other entities
=e)cept ine#tent# c!a##i&ied a# trading #ec"ritie# %$ic$ are inc!"ded in operating actiitie#
307217295307217295 created by T. Gordon 3/3/16 Page 6
-
8/20/2019 CashFlow With Sojhhlutions
7/83
Acct 592 – Spring 2005
Financing Activities
(Usually associated with longterm lia!ility and equity items$
Inflows$
From issuance of de!t (!onds and notes$
From issuance of equity securities
Common stockPreferred stockRe-issuance of treasury stock
%utflows$
To stockholders as dividends
To repay or retire longterm de!t" including capital leasesfor lessee (interest on leases is classi*ed as operating$
To reacquire capital stock (treasury stock$
An “anomaly” on SCF
0ividends are paid to stocholders and interest is paid tobondholders.
0ividends paid are shown as outows under nancing
activities1owever, 2$"* dened interest expense to be an operatingactivity
3nterest 4 dividend revenue are dened to be operatingactivities, too.
307217295307217295 created by T. Gordon 3/3/16 Page 7
-
8/20/2019 CashFlow With Sojhhlutions
8/83
Acct 592 – Spring 2005
Direct versus Indirect Presentations
2$"* "tatement o. 5) allows two ways to calculate andreport a company’s net cash ow from operating activities onits statement of cash ows.
The Direct Method
6nder the direct method, operating cash outows arededucted from operating cash inows to determine the netcash ow from operating activities.
If you choose the direct method a reconciliation of cash pro"ided byoperations to net income is a re!uired disclosure#
&his is the same schedule that appears in a statement prepared using theindirect method
&he re!uired information items on a direct method statement of cash flow 'per()*+,
-perating 3nows
Cash collected from customers (including lessees, tenants, licensees,and the like)
Interest and dividends received
Other operating cash receipts, if any-perating outows
Cash paid to employees and other suppliers of goods or services(including insurance, advertising and the like)
Interest paid
Income taxes paid
Other operating cash payments, if any
The Indirect Method
6nder the indirect method, net income is ad7usted fornoncash items related to operations to compute the net cashow from operating activities.
If you choose to use the indirect method you must also disclose interest paidand income taes paid during the year#
307217295307217295 created by T. Gordon 3/3/16 Page C
-
8/20/2019 CashFlow With Sojhhlutions
9/83
Acct 592 – Spring 2005
Other disclosures
6nder both methods 8direct 4 indirect9, you must disclosenoncash nancing and investing activities
&his can be on face of the statement or in the notes to the financial statements#
.amples$Trade common stoc for land
/onvertible bonds converted to common stoc
Noncash Items
"ome nancing and investing activities do not a(ect anentity’s cash ow.
.amples$
Trade common stoc for land
3ssue bonds in exchange for a building
/onvertible bonds converted to common stoc
"ignicant transactions should be disclosed separately.
The disclosure of signicant noncash nancing and investingactivities are required under both methods 8direct 4 indirect9
The disclosure can be on face of the statement or in the
notes to the nancial statements.
Theoretical Considerations
The direct method has the advantage of reporting operating cash in+ows separately fromoperating cash out+ows" which may !e useful in estimating future cash +ows#
The direct method is more meaningful to most *nancial statement users and the &tie in' to netincome is also provided in a separate schedule which is the same as the indirect methodpresentation#
Under the indirect method" ad,ustments are made to net income to arrive at cash +ow from
operating activities# Thus" cash from operating activities is &tied' to net income#
n advantage of the indirect method is that income +ows are converted from an accrual !asis toa cash +ow !asis# In this manner" the indirect method shows the &quality of earnings' !yproviding information a!out intervals of leads and lags !etween income +ows and operating cash+ows#
307217295307217295 created by T. Gordon 3/3/16 Page 9
-
8/20/2019 CashFlow With Sojhhlutions
10/83
Acct 592 – Spring 2005Example 1 - Statement of Cash Flow – DIRECT METHOD
:earending
:earending
;alouse ;ottery #%
-
8/20/2019 CashFlow With Sojhhlutions
11/83
Acct 592 – Spring 2005Example 1 - Statement of Cash Flow – INDIRECT METHOD
:earending
:earending
;alouse ;ottery #%
-
8/20/2019 CashFlow With Sojhhlutions
12/83
Acct 592 – Spring 2005c. (ec!ared a ca#$ diidend o& E134000 g. +##"ed coon #toc &or E54000 ca#$.
Example 2 - Statement of Cash Flow
:earending
:earending
Aoscow Aoving 4 "torage #%5O?2) (O@4>5O?2)
%perating )cti"ities
In"esting )cti"ities
(inancing )cti"ities
9oncash (inancing7In"esting
C
-
8/20/2019 CashFlow With Sojhhlutions
13/83
Acct 592 – Spring 2005
Reconclaton of Net Income to Cash !"o#$e$ %& Ope"atons
o" – 'the In$"ect Metho$(
xample %Moscow Mo"ing = *torage
2tatement of Cash >lo* ?orksheetReconciliation 2chedule (Indirect method) Ref =et income
Cash provided y operations
307217295307217295 created by T. Gordon 3/3/16 Page 13
-
8/20/2019 CashFlow With Sojhhlutions
14/83
Acct 592 – Spring 2005
,)ap!e 3Aery S!ing# > Arro%#4 +nc.
'very 2lings / 'rro*sIncome 2tatement
>or year ending %88"$
2ales .,."","""arnings of affiliates (e0uity method) !","""Reali9ed loss on sale of e0uipment (.!,""")Reali9ed gain on sale of investments !,"""Interest and dividend revenue !,"""
4otal revenues .,&!,"""
Cost of goods sold ,$3","""2alaries and *ages .%,"""Other operating expenses $%,""";ad det expense $!,"""1epreciation expense &!&,"""
'morti9ation of intangiles !,"""
'ccretion expense %!,"""Interest expense 3!,"""Income tax expense &&,""" .,$&,"""=et income %..,"""
Prepare a #tateent o& ca#$ &!o%# direct et$od inc!"ding t$e re-"ired reconci!ing #c$ed"!e and any ot$er re-"ired
di#c!o#"re# &or Aery S!ing# > Arro%#4 +nc. +n&oration &ro t$e ba!ance #$eet and incoe #tateent $ae been
entered into a %or#$eet &or yo"r conenience. +n addition to cop!eting t$e %or#$eet4 yo" HST prepare a &ora!
#tateent %it$ $eading#4 #"btota!#4 etc. &or &"!! credit.
A((+T+
-
8/20/2019 CashFlow With Sojhhlutions
15/83
Acct 592 – Spring 2005
)"ery *lings = )rrows;alance 2heet
0/7 0/7
-
8/20/2019 CashFlow With Sojhhlutions
16/83
Acct 592 – Spring 2005
'ccounts receivale (net) ,3"",""" ,3$&,""" $&,""
+erchandise Inventory 3"",""" ."%,""" (%3,""
Prepaid xpenses !",""" $,""" ($.,""
Investments in affiliatedcompanies (e0uity method)
%,""",""" %,%,""" %,""
5and, uilding / e0uipment&,"",""" %",&!,""" %,3!,""
'ccumulated 1epreciation (,"",""") (%,,""") (,""
Intangile 'ssets &,""" !.,""" $3!,""
4otal assets %,&,""" %.,%3!,"""
'ccounts Payale (.!",""") ($&,""") ",""
2alaries Payale (%,""") (,""") ,""
Interest payale (!!,""") (!.,""") (",""
Income 4axes Payale (%,""") ($!,""") (,""
1ividends Payale (.",""") (%,""") (.,""
;onds Payale ($,""",""") (&,""",""") (,""",""
(Premium)81iscount on ;ondsPayale
(.!.,""") (.$%,""") $,""
Convertile ;onds Payale (,""",""") (,!"",""") ,!"",""
5ease oligation (,%!,""") (%,",""") (%,""
'sset retirement oligation (%!",""") (%&!,""") (%!,""
1eferred Income 4axes (&!,""") (%%,""") ($&,""
Other long term liailities (%,!3",""") (!3",""") %,""",""
307217295307217295 created by T. Gordon 3/3/16 Page 16
-
8/20/2019 CashFlow With Sojhhlutions
17/83
Acct 592 – Spring 2005
)"ery *lings = )rrows @ear ending @ear ending
0/72 invest ",""" (%&,""") ("&,""
4reasury stock (at cost) ",""" ,""" %,""
Other paid in capital " (,""") (,""
Retained arnings (.,$3,""") ($,&%,""") ,$&,""
(%,&,""") (%.,%3!,""")
Closing entry for /22> /22
6e"enue7'.pense,
Ref Ref%perating Cash Inflow
'%utflows,
2ales .,."","""
arnings of affiliated companies !","""
7ain8(loss) on sale of e0uipment (.!,""")
7ain8(loss) sale of patent "
Reali9ed gain8(loss) sale of land "Reali9ed gain8(loss) oninvestments !,"""
Interest and dividend revenue !,"""
Cost of goods sold (,$3",""")
2alaries and *ages (.%,""")
Other operating expenses ($%,""")
;ad det expense ($!,""")
1epreciation expense (&!&,""")
'morti9ation of intangiles (!,""")
'ccretion expense (%!,""")
Interest expense (3!,""")
Income taxes expense (&&,""")
9et income 'accrual basis, %..,"""
307217295307217295 created by T. Gordon 3/3/16 Page 17
-
8/20/2019 CashFlow With Sojhhlutions
18/83
Acct 592 – Spring 2005
)"ery *lings = )rrows I9(:%W* %;&(:%W*
Cash provided y operationsD
Reconciling scheduleD
=et income %..,"""
Cash provided y operations
In"esting )cti"ities
307217295307217295 created by T. Gordon 3/3/16 Page 1C
-
8/20/2019 CashFlow With Sojhhlutions
19/83
Acct 592 – Spring 2005
)"ery *lings = )rrows I9(:%W* %;&(:%W*
(inancing )cti"ities
9oncash (inancing7In"esting
C
-
8/20/2019 CashFlow With Sojhhlutions
20/83
Acct 592 – Spring 2005
)"ery *lings = )rrows*tatement of Cash (lows
(or year ended 8ecember
Inflows %utflows 9et
Cash pro"ided by operations
Cash collected from customers .,!","""
Interest / dividends received $$,"""
Cash paid for merchandise (,$3!,""")
Cash paid to employees (.!,""")
Other operating disursements (&!,""")
Interest paid ($,""")
Income taxes paid (&,""")
.,!!%,""" (!,$&",""") ,"%,"""
Cash pro"ided by in"esting acti"ities
Proceeds from sale of e0uipment !3,"""
Cash outlay to ac0uire e0uipment (%,&.&,""")
Cash outlay to ac0uire patent (!"",""")
Proceeds from sale of securities %&!,"""
Cash outlay to uy securities (%&,""")
$,""" (,!$",""") (,%".,""")
Cash pro"ided by financing acti"ities
1ividends paid (!,""")
2old treasury stock %,"""
Purchased treasury stock (,""")
Payments on long term det (%,""",""")
Payments on capital leases (.!,""")
Common stock issued ,"!","""
Proceeds from issuing nonconvertile onds ,""","""
$,"&,""" (%,!,""") ,!!,"""
Change in cash (!3,""")
;eginning alance - Cash %,!","""
nding alance - Cash %,%.,"""
307217295307217295 created by T. Gordon 3/3/16 Page 20
-
8/20/2019 CashFlow With Sojhhlutions
21/83
Acct 592 – Spring 2005
)"ery *lings = )rrows*tatement of Cash (lows
(or year ended 8ecember
9on-cash financing and in"esting acti"ities
Capital lease .$,"""
Preferred onds converted to common stock ,!"","""
*chedule to reconcile net income to cash pro"ided by operations
=et Income %..,"""
1epreciation &!&,"""
'morti9ation / impairment of intangiles !,"""
'ccretion expense %!,"""
'morti9ation of ond premium ($,""")
Reali9ed loss on sale of e0uipment .!,"""
Reali9ed gain on sale of investments (!,""")
0uity method investments : earnings in excess of dividends (%,""")
Increase in deferred income taxes $&,"""
Change in working capital accounts$
=et accounts receivale ($&,""")
+erchandise Inventory %3,"""
Prepaid xpenses $.,"""
'ccounts Payale (",""")
2alaries Payale (,""")
Interest Payale ","""
Income 4axes Payale ,"""
Cash provided y operationsD ,"%,"""
307217295307217295 created by T. Gordon 3/3/16 Page 21
-
8/20/2019 CashFlow With Sojhhlutions
22/83
Acct 592 – Spring 2005
$cct. &=# B "tatement of /ash 2lows B 1omewor '+enatchee +hirlpool +orld
-alance Sheet#%epreciation (/.4"333$ (233"333$Intangi!le ssets 15"633 5./"333
T-T$C $""DT" .9"/91"233 5/".36"333
/urrent Ciabilitiesccounts aya!le //3"333 163"333Salaries aya!le .3"333 56"333Income Ta%es aya!le 50"933 .1"333>ividends aya!le 06"333 23"333Current portion long term de!t .4"333 .5"333
411"933 /10"333oncurrent Ciabilities-onds aya!le 53"333"333 6"333"333>iscount on -onds (.91"333$ (.13"333$>eferred Income Ta%es 5/3"333 //"333
;ther long term lia!ilities 62."333 0"333"33353"946"333 1"/5/"333
"tocholderEs DquityConverti!le preferred" ?533 par 633"333 ."333"333Common stock" ?53 par 0"533"333 5"633"333dditional paid in capital 0"463"333 5".33"333Unreali@ed (gain$Aloss investments .1"333 1/"3337etained
-
8/20/2019 CashFlow With Sojhhlutions
23/83
Acct 592 – Spring 2005
Benatchee Bhirlpool BorldIncome Statement
For year ending 5.A05A42
Sales 2".33"333epreciation = amorti@ation e%pense .63"633Interest e%pense 224"933Income ta%es e%pense 193"933 2".00"/33
Eet income 5"55.".33
Additiona! in&oration'
a.
-
8/20/2019 CashFlow With Sojhhlutions
24/83
Acct 592 – Spring 2005
1omewor ' B $cct )Borksheet :ear
ending :ear
endingBenatchee Bhirlpool Borld #%epreciation (233"333$ (/.4"333$ (..4"333
Intangi!le ssets 5./"333 15"633 (62"633
#F,%=),===
%',F'@,>==
ccounts aya!le (163"333$ (//3"333$ (503"333
Salaries aya!le (56"333$ (.3"333$ (6"333
Income Ta%es aya!le (.1"333$ (50"933$ 50"23
>ividends aya!le (23"333$ (06"333$ .6"33
Current portion long term de!t (.5"333$ (.4"333$ (/"333
-onds aya!le (6"333"333$ (53"333"333$
(6"333"33
remiumA>iscount on -ondsaya!le
.13"333 .91"333 (.0"333
>eferred Income Ta%es (//"333$ (5/3"333$ (4."333
;ther long term lia!ilities (0"333"333$ (62."333$ ."90/"33
307217295307217295 created by T. Gordon 3/3/16 Page 2
-
8/20/2019 CashFlow With Sojhhlutions
25/83
Acct 592 – Spring 2005
Denatc$ee D$ir!poo! Dor!d
#% #55>
?evepreciation e%pense (.99"333$
morti@ation of intangi!le assets (2"633$
Interest e%pense (224"933$
Income ta%es e%pense (193"933$
Net income (accrual basis) 5"55.".33
307217295307217295 created by T. Gordon 3/3/16 Page 25
-
8/20/2019 CashFlow With Sojhhlutions
26/83
Acct 592 – Spring 2005
Denatc$ee D$ir!poo! Dor!d
Statement of Cash Flows 32C-+" -6T2C-+" 8"ubtotals9
-perating $ctivities
3nvesting $ctivities
2inancing $ctivities
oncash 2inancing
-
8/20/2019 CashFlow With Sojhhlutions
27/83
Acct 592 – Spring 2005
Statement of Cash Flow – Easy Practice Problems 5 & 65. )llman Compan&
Prepare a #tateent o& ca#$ &!o% – direct et$od inc!"ding t$e reconci!iation #c$ed"!e. o#tin&oration i# proided on t$e attac$ed %orpaper.
Additiona! in&oration'a. (iidend# dec!ared and paid tota!ed E700. b.
-
8/20/2019 CashFlow With Sojhhlutions
28/83
Acct 592 – Spring 2005
5.
-
8/20/2019 CashFlow With Sojhhlutions
29/83
Acct 592 – Spring 2005
5. H!!ian opany4 contin"ed*tatement of Cash (lows I=>5O?2 O@4>5O?2 2utotals
%perating )cti"ities
Reconciliation 2cheduleD
In"esting )cti"ities
(inancing )cti"ities
9oncash (inancing7In"esting
C
-
8/20/2019 CashFlow With Sojhhlutions
30/83
Acct 592 – Spring 2005
6. Koe%or Prob!e – (ri#o!! opany8riskoll Company Eear ending ?orksheet Eear ending
%8833 Ref 1eit Ref Credit %8833 4arget
Cash %,&"" ,!%" %"
'ccounts receivale (net) !,3"" .,%! !Inventories !,"" !,!" %"Prepaid xpenses ,$"" ,""" ($"")Investments (long-term) ,"" &,"" (,""")5and .,"" 3,""" %,&"";uildings .,&"" .",&"" (,""")
'ccBd depreciation - ;ldg (!,""") ($,!"") !""0uipment %3,."" %!,."" ($,""")
'ccBd depreciation - 0uip ($,%"") ($,&"") (!"")Patents ,&"" 3,! $!
"&,&"" 3,!"
'ccounts Payale (,3"") (3,3!) (%3!)Interest payale (.") ("") "
?ages payale (%,!"") (%,."") ("");onds payale (%,""") (&,""") .,"""1iscount on onds " &! &!Common stock, 6" par (%%,""") (%%,.!") (.!")
'dditional paid in capital (!,%") (!,3&") (.!")@nreali9ed (gain)8lossinvestments
" " "
Retained arnings (!,!") (,!") ,!""("&,&"") (3,!")
ok okClosing entry for 0555 0555
Rev8(xp) Receipt8(1is)2ales $3,!!"7ain8(loss) on exchange of assets ,""Reali9ed gain8(loss) oninvestments
(%"")
Interest and dividend revenue &3"Cost of goods sold (%,"")2alaries / other operatingexpenses
(.,!")
Other operating expense (,"")1epreciation - uildings (%,&"")1epreciation - e0uipment (,"")Patent amorti9ation (!)Interest expense (,&!)
Income taxes expense (!"")xtraordinary loss (net of taxes) (%,."")
=et income (accrual asis) (,$"")
307217295307217295 created by T. Gordon 3/3/16 Page 30
-
8/20/2019 CashFlow With Sojhhlutions
31/83
Acct 592 – Spring 2005
6. (ri#o!! opany4 contin"ed*tatement of Cash (lows I=>5O?2 O@4>5O?2 2utotals
%perating )cti"ities
Reconciliation 2cheduleD
In"esting )cti"ities
(inancing )cti"ities
9oncash (inancing7In"esting
C
-
8/20/2019 CashFlow With Sojhhlutions
32/83
Acct 592 – Spring 2005
,* Statement of Cash Flow !"o%lem
&ro &ina! e)a4 Spring 199C$lbion $ltimeters 3nc.
-alance Sheet #%epreciation (066"333$
T-T$C $""DT" 2".99"/33
/urrent Ciabilitiesccounts aya!le 950"333
Salaries aya!le 1".33
Income Ta%es aya!le .0"633
>ividends aya!le 3
990"133
oncurrent Ciabilities
-onds aya!le 5"333"333
remiumA>iscount on -onds aya!le 55/"333
>eferred Income Ta%es 530"133
5"..5"133
"tocholderEs Dquity
Common stock" ?53 par 5"653"333
dditional paid in capital 5"41."333
ccGd other comprehensive income) 50"333
7etained epreciation = amorti@ation e%pense 03"333
Interest e%pense /1"133
Income ta%es e%pense 5/3".33
Eet income
Re."e$/H#e t$e additiona! in&oration be!o% and t$e%or#$eet proided to prepare t$e #tateent o& ca#$&!o% "#ing t$e direct et$od. 8or &"!! credit4 "#e t$e page# proided to prepare t$e &ora! #tateent inaddition to t$e %or#$eet.
0$$tonal nfo"maton/
a. AA dec!ared diidend# o& E754000 on J"ne 3041997.
b.
-
8/20/2019 CashFlow With Sojhhlutions
33/83
,* Statement of Cash Flow !"o%lem
Dor#$eet ea" en$n ea" en$n
0l%on 0ltmete"s Inc* 12341356 Ref De%t Ref C"e$t 1234135, Ta"et
a#$ 004000 C94C00 3104200 C94C00
Sec"ritie# Aai!ab!e &or Sa!e at aret 5004000 141124000 6124000
Acco"nt# :eceiab!e 9004000 7C14000 1194000
A!!o%ance &or do"bt&"! acco"nt# 274000 334200 64200
erc$andi#e +nentory C504000 C294000 214000
Prepaid e-"ipent 14CC04000 345624000 146C24000
Acc""!ated (epreciation 3504000 3554000 54000
781,98::: 6827789::
Acco"nt# Payab!e 3504000 134000 634000
Sa!arie# Payab!e C4500 74200 14300
+ncoe Ta)e# Payab!e 274000 234500 34500
(iidend# Payab!e 254000 0 254000
ond# Payab!e 140004000 140004000 0
Prei"/(i#co"nt on ond# Payab!e 124000 11C4000 64000
(e&erred +ncoe Ta)e# CC4000 1034700 154700
oon #toc4 E10 par 140004000 145104000 5104000
Additiona! paid in capita! 7004000 149724000 142724000
AccLd ot$er copre$en#ie incoe 14000 134000 274000
:etained ,arning# C694500 140C400 214900
0 417C4000 6424C00 240664C00
!o#ing entry &or 1997 Re#3;Exp< Ref De%t Ref C"e$t Recept3;Ds%<
Sa!e# 346004000
Gain/!o## on #a!e o& PP>, 304000
+ntere#t and diidend reen"e 154000
o#t o& good# #o!d 241004000
Sa!arie# and %age# 6504000
-
8/20/2019 CashFlow With Sojhhlutions
34/83
7. A!bion A!tieter#Stateent o& a#$ 8!o%# INF=O>S O)TF=O>S ;S.%totals<
Ope"atn 0ct#tes
In#estn 0ct#tes
Fnancn 0ct#tes
Noncash Fnancn3In#estn
KANG, +N ASK C94C00
Tota!#
-
8/20/2019 CashFlow With Sojhhlutions
35/83
0l%on 0ltmete"s
Stateent o& a#$ 8!o%8or year ended 12F31F97
a#$ proided by operation#
a#$ proided by ine#ting actiitie#
a#$ proided by &inancing actiitie#
-
8/20/2019 CashFlow With Sojhhlutions
36/83
0l%on 0ltmete"s
Stateent o& a#$ 8!o%8or year ended 12F31F97
:econci!ing #c$ed"!e
Note#'
-
8/20/2019 CashFlow With Sojhhlutions
37/83
Acct 315 - Statement of Cash Flow
Homework Problem # 8
Inst".ctons/
Prepare t$e #tateent o& ca#$ &!o% &or ,ndicott ,ngine# +nc. attac$ed "#ing t$e direct et$od.S$o% a!! yo"r %or on c!ear!y !abe!ed and %e!!Forgani*ed %or#$eet proided or e-"ia!ent printo"t. @abe! yo"r %or and an#%er# c!ear!y. Mo" "#t #"bit a %or#$eet i& yo" %ant e to be ab!e to &o!!o% yo"r t$o"g$t proce## in ca#e yo"r an#%er i# %rong. +& t$e prob!e doe#ntba!ance4 yo" ay p!"g #oet$ing c!ear!y !abe!ed a# a p!"g and #ti!! obtain o#t o& t$eaai!ab!e point#. +& yo" are "#ing #pread#$eet #o&t%are4 p!ea#e e)p!ain yo"r cop"tation# #ince +cannot te!! %$at &or"!a# yo" incorporated into t$e ce!!# &ro !ooing at t$e printo"t. T$e ,)ce!%or#$eet i# aai!ab!e on t$e co"r#e %eb page' $ttp'//%%%.acadeic."ida$o.ed"/Acct301.
N
-
8/20/2019 CashFlow With Sojhhlutions
38/83
,ndicott ,ngine# +nc.
0$$tonal nfo"maton/
a.
-
8/20/2019 CashFlow With Sojhhlutions
39/83
En$cott Ennes Inc*
a!ance S$eet 123413:2 123413:1
C.""ent 0ssets
a#$ 1430C4200 145004000
Sec"ritie# Aai!ab!e &or Sa!e 5364000 3004000Acco"nt# :eceiab!e 24154000 240004000A!!o%ance &or do"bt&"! acco"nt# 1224200 1104000erc$andi#e +nentory 141654000 9754000Prepaid e-"ipent 174124000 1047004000Acc""!ated (epreciation 934000 7004000
+ntangib!e A##et# 934000 1504000TOT0= 0SSETS 240014000 1743654000
C.""ent =a%ltes
Acco"nt# Payab!e 140504000 C004000Sa!arie# Payab!e 34000 1C4000+ncoe Ta)e# Payab!e 24000 354000(iidend# Payab!e C54000 604000
142024000 9134000
oncurrent Ciabilities
ond# Payab!e 1140004000 540004000(i#co"nt on ond# 2774000 3004000(e&erred +ncoe Ta)e# 124000 904000@ea#e ob!igation# 794000 3234000
-
8/20/2019 CashFlow With Sojhhlutions
40/83
,ndicott ,ngine# +nc.
Worksheetea" en$n ea" en$n
,ndicott ,ngine# +nc. 123413:1 Ref De%t Ref C"e$t 123413:2 Ta"
a#$ 145004000 1914C00 1430C4200 19
Sec"ritie# Aai!ab!e &or Sa!e 3004000 5364000 2
Acco"nt# :eceiab!e 240004000 24154000 1
A!!o%ance &or do"bt&"! acco"nt# 1104000 1224200
erc$andi#e +nentory 9754000 141654000 1
Prepaid
-
8/20/2019 CashFlow With Sojhhlutions
41/83
,ndicott ,ngine# +nc.123413:1 Ref De%t Ref C"e$t 123413:2 Ta
S
Ope"atn 0ct#tes
307217295 reated by T. Gordon 3/3/16 Page 1
-
8/20/2019 CashFlow With Sojhhlutions
42/83
In#estn 0ct#tes
307217295 reated by T. Gordon 3/3/16 Page 2
-
8/20/2019 CashFlow With Sojhhlutions
43/83
,ndicott ,ngine# +nc.
Fnancn 0ct#tes
Noncash Fnancn3In#estn
KANG, +N ASK 1914C00
Tota!#
307217295 reated by T. Gordon 3/3/16 Page 3
-
8/20/2019 CashFlow With Sojhhlutions
44/83
Statement of Cash Flow Examples - Sol.tonsDxample # B completedworsheet
:earending
:earending
;alouse ;ottery #%epreciation (/3"333$ ! 4"333 m 55"333 (/."333$ (."333$
%#),=== %@F,===
ccounts aya!le (.0"333$ n /"333 (05"333$ (/"333$
Salaries aya!le (."333$ o 1"333 (4"333$ (1"333$
Interest paya!le (."333$ p 633 (5"633$ 633
Income Ta%es aya!le (5"633$ q 9"333 (6"633$ (9"333$
>ividends aya!le 3 h 6"333 c 50"333 (/"333$ (/"333$
Hong term lia!ilities (.6"333$ e 53"333 (56"333$ 53"333
Common stock" ?5 par (533"333$ g 96"333 (596"333$ (96"333$
7etained
-
8/20/2019 CashFlow With Sojhhlutions
45/83
Solutions for Example Problems
ividends paid (6"333$
Hongterm de!t retired (53"333$
Common stock issued 96"333
Su!totals 96"333 (56"333$ 03"333
Change in cash .1"333
-eginning !alance Cash 56"333
-
8/20/2019 CashFlow With Sojhhlutions
46/83
Dxample # for $cct &=# G 303?D/T ADT1-0 "-C6T3-"tatement of /ash 2low +orsheet
:ear ending :earending
;alouse ;ottery #%ividends aya!le 3 c 6"333 c 50"333 (/"333$ (/"33
Hong term lia!ilities (.6"333$ e 53"333 (56"333$ 53"33
Common stock" ?5 par (533"333$ g 96"333 (596"333$ (96"33
7etained
-
8/20/2019 CashFlow With Sojhhlutions
47/83
Dxample % for $cct &=# B "5@
"tatement of /ash 2low +orsheet
:ear ending :ear ending
Aoscow Aoving 4 "torage #%
-
8/20/2019 CashFlow With Sojhhlutions
48/83
307217295 reated by T. Gordon 3/3/16 Page C
-
8/20/2019 CashFlow With Sojhhlutions
49/83
xample % for 'cct " - 2olutionDMoscow Mo"ing = *torage*tatement of Cash (lows>or year ended -1ec-3&
Inflows %utflows 9etCash pro"ided by operationsCash collected from customers ,"""Interest / dividends received "
Cash paid for merchandise (3,""")Cash paid to employees ($,""")Other operating disursements (",""")Interest paid (,""")Income taxes paid (,""")
2utotals ,""" (.&,""") $,"""
Cash pro"ided by in"esting acti"itiesPurchase plant, property / e0uipment (3,""")
2ale of plant, property / e0uipment $,"""
2ale of land
2utotals $,""" (3,""") (!,""")
Cash pro"ided by financing acti"ities1ividends paid (!,""")
5ong-term det retired (%",""")
Common stock issued .,"""
2utotals .,""" (%!,""") ,"""
Change in cash (",""");eginning alance : Cash !,"""nding alance : Cash !,"""
*chedule to reconcile net income to cash pro"ided by operations
=et Income .,"""1epreciation / amorti9ation !,"""Reali9ed gains8losses PP/ %,"""Change in working capital accounts$=et accounts receivale %,"""+erchandise Inventory (&,""")Prepaid xpenses $,"""
'ccounts Payale ,"""2alaries Payale (%,""")Interest Payale ,"""Cash provided y operationsD $,"""
9on-cash financing and in"esting acti"ities
'c0uired land in exchange for common stock
307217295 reated by T. Gordon 3/3/16 Page 9
-
8/20/2019 CashFlow With Sojhhlutions
50/83
,)ap!e 3 – %orpaper #o!"tion$very "lings 4 $rrows :ear
ending :ear
ending
3 #%
-
8/20/2019 CashFlow With Sojhhlutions
51/83
Aery S!ing# > Arro%#Closing entry for %==' 7ef >e!its 7ef Credits %=='
?evepreciation e%pense (161"333$ p 161"333 3
morti@ation of intangi!les (6"333$ p 6"333 3
ccretion e%pense (.6"333$ q .6"333 3
Interest e%pense (406"333$ t 535"333 u 59"333 (/9/"333$
w 91"333Income ta%es e%pense (511"333$ t 50"333 (551"333$
et income 8accrual basis9 .22"333 %>>,=== H #,=F%,=== 5"3/."333
32C-+" -6T2C-+"
Cash provided !y operations: 5"3/."333 5"3/."333
7econciling schedule:
Eet income .22"333
>epreciation 161"333
morti@ation = impairment ofintangi!les
6"333
ccretion e%pense .6"333-ond premiumsAdiscounts (59"333$
7eali@ed gainsAlosses =< 26"333
7eali@ed gainAloss investments (60"333$
-
8/20/2019 CashFlow With Sojhhlutions
52/83
$very "lings 4 $rrows 7ef In+ows 7ef ;ut+ows
3nvesting $ctivities (0".32"333$
urchased =< a ."121"333
urchased marketa!le securities c .10"333
Sold equipment d 64"333
urchased patent I 633"333Sold investments J .16"333
2inancing $ctivities 5"606"333
Issued common stock ! 5"363"333
aid dividends e 506"333
Issued !onds H 0"333"333
Sold treasury stock m .0"333
urchased treasury stock n 0/"333
ayments on capital leases v 026"333ayments on longterm de!t y ."333"333
oncash 2inancing
-
8/20/2019 CashFlow With Sojhhlutions
53/83
Sol.tonExample 7- 0cct 41@
Dor#$eet ea" en$n ea" en$n
Denatc$ee D$ir!poo! Dor!d 1234135@ Ref De%t Ref C"e$t 12341356 Ta"e
a#$ 240004000 ; C374600 24C374600 C37
o 514000
Sec"ritie# Aai!ab!e &or Sa!e at aret 1504000 + C754000 + 5C4000 3904000 20
p 1204000
Acco"nt# :eceiab!e 149004000 & 2C4000 147524000 1C
A!!o%ance &or do"bt&"! acco"nt# 1104000 & 2C4000 3C4500 1204500 10
erc$andi#e +nentory C754000 p 2704000 14154000 270
Prepaid
-
8/20/2019 CashFlow With Sojhhlutions
54/83
Denatc$ee D$ir!poo! Dor!d
Closing entry for 1556 1556
Re#3;Exp< Recept3;Ds%<
Sa!e# 642004000 p 1204000 643204000
,arning# o& a&&i!iated copany e-"ityet$od
1154000 ! 1154000 0
Gain/!o## on #a!e o& PP>, 04000 c 04000 0
:ea!i*ed gain/!o## on ine#tent# 10C4000 + 10C4000 0
:ea!i*ed gain on #a!e o& patent 9504000 a 9504000 0
+ntere#t and diidend reen"e 134000 1C4000 314000
o#t o& good# #o!d 346004000 p 1304000 p 2704000 34704000
Sa!arie# and %age# 5904000 p 54000 5C54000
S O)TF=O>S ;S.%totals<
Ope"atn 0ct#tes ; 4@:86::
Reconcln sche$.le/
Net +ncoe 141124200
(epreciation > aorti*ation 2504500ond prei"#/di#co"nt# 234000
:ea!i*ed gain#/!o##e# PP>, 04000
:ea!i*ed gain/!o## ine#tent# 10C4000
Gain on #a!e o& patent 9504000
Hndi#trib"ted ,arning# o& +ne#tee# 974000
(e&erred incoe ta)e# 924000
Chane n wo"+n captal acco.nts/
Net acco"nt# receiab!e 15C4500
erc$andi#e +nentory 2704000
Prepaid
-
8/20/2019 CashFlow With Sojhhlutions
55/83
In#estn 0ct#tes
Sa!e o& patent a 140004000
Sa!e o& e-"ipent c 254000
P"rc$a#e &actory g 49004000
P"rc$a#e ine#tent #ec"ritie# + C754000
So!d ine#tent #ec"ritie# + 6924000
Fnancn 0ct#tes
+##"ed bond# b 540004000
+##"ed coon #toc e 240504000
(iidend# paid 754000
@ongFter debt repaid # 24304000
Noncash Fnancn3In#estn
Pre&erred conerted to coon #toc d 145004000 d 145004000
S%ap coon #toc &or !and $ C004000 $ C004000
KANG, +N ASK ; C374600
Tota!# 2542374000 2542374000
307217295 reated by T. Gordon 3/3/16 Page 55
-
8/20/2019 CashFlow With Sojhhlutions
56/83
Sol.ton
Doring t$ro"g$ t$e additiona! ite# o& in&oration'
a.
-
8/20/2019 CashFlow With Sojhhlutions
57/83
$. DDD ac-"ired a parce! o& !and adoining t$e ne% &actory by giing t$e o%ner 204000 #$are# o& it# coon#toc. At t$e date o& t$e tran#action4 t$e aret a!"e o& t$e #toc %a# E0 per #$are. The alue of the landi! $800,000 (20,000 # 0)%
P!ant4 property and e-"ipent C004000oon #toc4 E10 par 2004000
Additiona! paid in capita! 6004000i. ("ring t$e year DDD p"rc$a#ed EC754000 in aretab!e #ec"ritie# and #o!d #ec"ritie# %$ic$ $ad co#t
E5C4000. T$e aret a!"e o& t$e port&o!io at t$e end o& t$e year %a# E3904000. rom the income !tatement, the *ain on !ale wa! 108,000% Therefore, the ca!h receied from the !ale of !ecuritie! wa!
58+108 $62,000
+ne#tent# F Sec"ritie# aai!ab!e &or #a!e C754000a#$ O+ne#ting o"t&!o% C754000
a#$ O+ne#ting in&!o% 6924000+ne#tent# F Sec"ritie# aai!ab!e &or #a!e 5C4000Gain on #a!e o& ine#tent# 10C4000
. DDD o%n# 30I o& a copany %$ic$ an"&act"re# part# t$at DDD "#e# in it# prod"ction proce##. DDDreceied E1C4000 in diidend# &ro t$i# partia!!y o%ned copany d"ring 1996% iidend! receied frome.uit'-method ine!tment! reduce the ine!tment account and do /T appear on the income !tatement .
a#$ O
-
8/20/2019 CashFlow With Sojhhlutions
58/83
n. No c$ec# are %ritten to record depreciation e)pen#e and aorti*ation o& intangib!e#.T$ere&ore4 t$e#e acco"nt# need to be *eroed o"t by recon#tr"cting t$e entry t$at recorded t$ee)pen#e#.
(epreciation e)pen#e 24000
Aorti*ation o& intangib!e a##et# 64500Acc""!ated depreciation 24000+ntangib!e a##et# 64500
Starting t$ro"g$ t$e ba!ance #$eet to ine#tigate acco"nt# not yet ba!anced'
o. Sec"ritie# aai!ab!e &or #a!e at aret doe#nt ba!ance by E514000. Ko%eer4 t$i# ao"ntappear# in t$e o%ner# e-"ity #ection a# t$e c$ange in Hnrea!i*ed gain/!o## on ine#tent#.T$ere&ore4 t$i# ao"nt "#t $ae been t$e ad"#ting entry &or t$e a!!o%ance &or c$ange ina!"e acco"nt.
Hnrea!i*ed gain/!o## on ine#tent# 514000
+ne#tent# in A8S #ec"ritie# a!!o%ance 514000
p. T$e reaining di&&erence in acco"nt# receiab!e E1204000 i# t$e ad"#tent to #a!e# to get&ro accr"a! ba#i# to ca#$ ba#i#. T$e di&&erence in erc$andi#e +nentory i# an ad"#tent toco#t o& good# #o!d. T$e di&&erence in prepaid operating e)pen#e# i# an ad"#tent to ot$eroperating e)pen#e#. T$e c$ange in acco"nt# payab!e %o"!d o#t!y be re!ated to co#t o& good##o!d. T$e c$ange in #a!arie# payab!e a&&ect# #a!arie# and %age# e)pen#e.
Sa!e# 1204000Acco"nt# receiab!e 1204000
erc$andi#e inentory 2704000o#t o& good# #o!d 2704000Prepaid operating e)pen#e# 224000
-
8/20/2019 CashFlow With Sojhhlutions
59/83
+ntere#t e)pen#e 234000(i#co"nt on bond# payab!e 234000
#. @ongFter debt i# pre#ented in t%o n"ber# on ba!ance #$eet F c"rrent and nonc"rrent. T$e#eacco"nt# need to be cobined to &ind o"t $o% "c$ %a# borro%ed or repaid d"ring t$e year.
Tae t$e c$ange in one acco"nt to t$e ot$er. T$e reaining ao"nt to ba!ance %i!! be t$eca#$ in&!o% or o"t&!o%.
-
8/20/2019 CashFlow With Sojhhlutions
60/83
ividends paid (16"333$Hongterm de!t retired (."903"333
$-onds issued 6"333"333Common stock issued ."363"333
Su!totals 1"363"333 (."636"333$
9"696"333
Change in cash /01"233-eginning !alance Cash ."333"333
-
8/20/2019 CashFlow With Sojhhlutions
61/83
Hand o!tained !y issue of common stock /33"333
307217295 reated by T. Gordon 3/3/16 Page 61
-
8/20/2019 CashFlow With Sojhhlutions
62/83
ividends received (equity method aliates$ 5/"333(41"333$
II This is the easiest way to handle bad debts! 7ust enter change in DT$
-
8/20/2019 CashFlow With Sojhhlutions
63/83
change in ccounts 7eceiva!le and change in llowanceN
307217295 reated by T. Gordon 3/3/16 Page 63
-
8/20/2019 CashFlow With Sojhhlutions
64/83
A
-
8/20/2019 CashFlow With Sojhhlutions
65/83
H!!ian opany*tatement of Cash (lows I=>5O?2 O@4>5O?2 2utotals
%perating )cti"ities xx &,"" &,""
6econciliation *chedule$
=et Income $,""
5oss on sale of e0uipment %"" f 7ain on sale of investments (&"") d1epreciation expense %,"" k;ond discount amorti9ation " s1eferred income taxes 3. iChange in WC accounts$
'ccounts receivale (net) "+erchandise Inventory 3"Prepaid xpenses ($") 'ccounts Payale !"Income 4axes Payale "$?ages payale ($!")Interest payale $""
&,""
In"esting )cti"ities (!,"")Investments sold d %,""sold e0uipment f ""Purchased e0uipment g .,%""Purchase mkt securities ,""
(inancing )cti"ities 3,"""
1ividends paid &""Issued onds at a discount h 3,&""
9oncash (inancing7In"esting
54 det retired y issue of common stock econversion of onds to stock c
C
-
8/20/2019 CashFlow With Sojhhlutions
66/83
@lliman Company2tatement of Cash >lo*s
>or year ended 1ecemer , 333
Cash flows from operating acti"ities
Collections from customers $","$"
Payments to suppliers (3,!")Payments to employees (,$!")
Other operating payments (,$")Income taxes paid (,!!")1ividends collected %"
Cash provided y operations &,""
Cash flows from in"esting acti"ities
Purchase of marketale securities (,"")Proceeds from sale of long-term investments %,""
1isursements to ac0uire e0uipment (.,%"")Proceeds from sale of e0uipment ""
Cash used y investing activities (!,"")
Cash flows from financing acti"ities
Proceeds from issuance of onds 3,&""Payment of dividends (&"")
Cash provided y financing activities 3,"""
=et increase in cash ,""";eginning alance in cash ,$""
Cash alance at %--3& %,$""
9oncash in"esting and financing acti"ities
54 det retired y issue of common stock ,!""conversion of onds to stock 3,"""
6econcilation of net income to cash pro"ided by operations
=et income $,""5oss on sale of e0uipment %""7ain on sale of investments (&"")1epreciation expense %,"";ond discount amorti9ation "1eferred income taxes 3.
Change in WC accounts$
'ccounts receivale (net) "+erchandise Inventory 3"Prepaid xpenses ($")
'ccounts Payale !"Income 4axes Payale "$?ages payale ($!")Interest payale $""
&,""
307217295 reated by T. Gordon 3/3/16 Page 66
-
8/20/2019 CashFlow With Sojhhlutions
67/83
%A
-
8/20/2019 CashFlow With Sojhhlutions
68/83
(ri#o!! opany*tatement of Cash (lows I=>5O?2 O@4>5O?2 2utotals
%perating )cti"ities xx .,&"" .,&""
Reconciliation 2cheduleD=et income (,$"")
1epreciation !,"" gamorti9ation ! hxtraordinary loss (net of taxes) %,.""7ain8(loss) on exchange of assets (,"")Reali9ed gain8(loss) on investments %"" 'mort of ;ond 1iscount .! o
change in WC accounts$
'ccounts receivale (net) (!) iInventories (%") Prepaid xpenses $"" k 'ccounts Payale %3! 5Interest payale (") m?ages payale "" n
.,&""
In"esting )cti"ities ,"""Proceeds from insurance company c %,%""2ale of long-term investment e ""
(inancing )cti"ities (,")Retired onds payale a $,"""Proceeds of ond issue &,%%"dividends paid p %,""
9oncash (inancing7In"esting
xchanged e0uipment for land dxchanged stock for patent f
C
-
8/20/2019 CashFlow With Sojhhlutions
69/83
1riskoll Company2tatement of Cash >lo*s
>or year ended 1ecemer , 33
Cash flows from operating acti"itiesCollections from customers $3,%!
Payments to suppliers (%,&!)Payments to employees (.,$")Other operating payments (&"")Income taxes paid (!"")Interest paid (,3")1ividends collected &3"
Cash provided y operations .,&""
Cash flows from in"esting acti"itiesProceeds from insurance company %,%""Proceeds from sale of long-term investments ""
Cash provided y investing activities ,"""
Cash flows from financing acti"itiesProceeds from issuance of onds &,%%"Retire onds payale ($,""")Payment of dividends (%,"")
Cash used y financing activities (,")
=et increase in cash %";eginning alance in cash %,&""Cash alance at %--3& ,!%"
9oncash in"esting and financing acti"itiesxchanged stock for patentxchanged e0uipment for land
6econcilation of net income to cash pro"ided by operations=et income (,$"")1epreciation !,""amorti9ation !xtraordinary loss (net of taxes) %,.""7ain8(loss) on exchange of assets (,"")Reali9ed gain8(loss) on investments %""
'mort of ;ond 1iscount .!Change in working capital accounts$
'ccounts receivale (net) (!)Inventories (%")Prepaid xpenses $""
'ccounts Payale %3!
Interest payale (")?ages payale ""
.,&""
307217295 reated by T. Gordon 3/3/16 Page 69
-
8/20/2019 CashFlow With Sojhhlutions
70/83
$lbion $ltimeters 3nc.
"tatement of /ash 2lows
For year ended 5.A05A41
3nows -utows et
/ash provided by operations
Cash collected from customers 0"13/"333
Interest = dividends received 56"333Cash paid for merchandise (."352"333$
Cash paid to employees (265"033$
;ther operating dis!ursements (.90"/33$
Interest paid (40"133$
Income ta%es paid (52/"333$
Su!totals 0"1.0"333 (0"51."/33$ 663".33
/ash provided by investingactivities
urchase plant" property = equipment (5"193"333$
Sale of plant" property = equipment 06"333
8arketa!le securities purchased (6/6"333$
8arketa!le securities sold
Su!totals 06"333 (."0.6"333$ (.".43"333$
/ash provided by nancingactivities
>ividends paid (533"333$
Common stock issued 5"163"333
Su!totals 5"163"333 (533"333$ 5"263"333
Change in cash (/4"/33$
-eginning !alance Cash 933"333
-
8/20/2019 CashFlow With Sojhhlutions
71/83
l!ion ltimeters Inc#
For year ended 5.A05A41
"chedule to reconcile net income to cash provided by operations
Eet Income ./4"433
>epreciation = amorti@ation 03"333
-ond premiumsAdiscounts (2"333$
7eali@ed gainsAlosses =< 03"333
>eferred income ta%es 56"133
/hange in woring capital accounts!
Eet accounts receiva!le 5.6".33 ))
8erchandise Inventory .5"333
repaid ;perating ou!tful ccounts 2".33
5.6".33
This is the more dicult alternate:
d,ustment to sales (to get cash collected from customers$ 53/"333
-ad de!t e%pense 51".33
5.6".33
307217295 reated by T. Gordon 3/3/16 Page 71
-
8/20/2019 CashFlow With Sojhhlutions
72/83
Borksheet :ear ending :earending
$lbion $ltimeters 3nc. #%ividends aya!le (.6"333$ 533"333 a 16"333 3
-onds aya!le (5"333"333$ (5"333"333$
remiumA>iscount on -ondsaya!le (5.9"333$ p 2"333 (55/"333$
>eferred Income Ta%es (//"333$ q 56"133 (530"133$
Common stock" ?53 par (5"333"333$Dd
53"333633"333 (5"653"333$
dditional paid in capital (133"333$Dd
.."3335".63"333 (5"41."333$
ccGd other comprehensive income 59"333 r .1"333 (50"333$
7etained
-
8/20/2019 CashFlow With Sojhhlutions
73/83
A!bion A!tieter##55@ #55@
Closing entry for 1997 ?evepreciation e%pense (03"333$ 03"333 0
Interest e%pense (/1"133$ p 2"333 934700
Income ta%es e%pense (5/3".33$ O 56"133 o 0"633 16C4000
Net income (accrual basis) 289,900 2C94900 H @@:82:: 550,200
Statement of Cash Flows 32C-+"-6T2C-
+"8"ubtotals
9
-perating $ctivities H @@:82:: 5504200
Eet income ./4"433
dd depreciation e%pense 03"333
dd loss on sale of equipment 03"333 -
morti@ation of discount on -A (2"333$
(e&erred +ncoe Ta)e# 56"133 O
/hange in woring capital accounts!
ccounts 7eceiva!le 554"333
llowance for dou!tful accounts 2".33
8erchandise Inventory .5"333
repaid ;perating
-
8/20/2019 CashFlow With Sojhhlutions
74/83
307217295 reated by T. Gordon 3/3/16 Page 7
-
8/20/2019 CashFlow With Sojhhlutions
75/83
$ec &ig"re# &or ca#$ proided by operation#',ndicott ,ngine# E 624000aperdo%n opany E24674000
8ina! ,)a Q"e#tion – Spring 2002
Re."e$/)se the fnancal statements8 the a$$tonal nfo"maton
;next pae< an$ the wo"+sheet p"o#$e$ to p"epa"e the
statement of cash flow .sn the $"ect metho$* Fo" f.ll
c"e$t8 .se the paes p"o#$e$ to p"epa"e the fo"mal
statement n a$$ton to the wo"+sheet*
Camperdown Company
;alance 2heet 0/7
-
8/20/2019 CashFlow With Sojhhlutions
76/83
aperdo%n opany+ncoe Stateent
8or year ending 12/31/02
2ales ",""","""Investment income !","""7ain8(loss) on sale of PP/ ($!,""")Reali9ed gain8(loss) oninvestments ","""
4otal revenues ","!,"""
Cost of goods sold .,""","""2alaries and *ages ."","""Other operating expenses %!",""";ad det expense %,"""1epreciation / amorti9ationexpense ,"&&,"""Interest expense !.!,"""
Income taxes expense !!,""" 3,".$,"""
=et income 3!,"""
0$$tonal nfo"maton/
a. ("ring t$e year4 aperdo%n orporation paid-"arter!y diidend# in t$e tota! ao"nt o&EC64000.
b. T$e pre&erred #toc i# conertib!e into 6 #$are#o& coon #toc at t$e di#cretion o& t$e#toc$o!der. ("ring t$e year4 54000 #$are# o& pre&erred #toc %ere conerted into coon#toc.
c. aperdo%n orporation receied E274000 indiidend# &ro ,dib!e
-
8/20/2019 CashFlow With Sojhhlutions
77/83
Statement of Cash Flow !"o%lem
Dor#$eet ea" en$n ea" en$n
Campe"$own Compan& 123413:1 Ref De%t Ref C"e$t 123413:2 Ta"e
a#$ 1004000 C34000 1C34000 C340
Sec"ritie# Aai!ab!e &or Sa!e at co#t 3674000 7274000 36040
A!!o%ance to ad"#t to aret a!"e 14000 134000 2740
Net acco"nt# receiab!e 1423C4000 9174000 32140
erc$andi#e +nentory 504000 C04000 6040
307217295 reated by T. Gordon 3/3/16 Page 77
-
8/20/2019 CashFlow With Sojhhlutions
78/83
P!ant4 property > e-"ipent 145004000 17420C4000 2470C40
Acc""!ated (epreciation 145004000 245274000 1402740
+ne#tent in ,dib!e
-
8/20/2019 CashFlow With Sojhhlutions
79/83
Statement of Cash Flow !"o%lem
Dor#$eet ea" en$n ea" en$n
Campe"$own Compan& 123413:1 Ref De%t Ref C"e$t 123413:2 Ta"e
onertib!e pre&erred4 E100 par 540004000 45004000 50040
oon #toc4 E10 par 146004000 240004000 0040
Additiona! paid in capita! 14004000 241064000 70640
AccLd ot$er copre$en#ie incoe 14000 134000 2740
Trea#"ry #toc at co#t 524000 264000 2640
:etained ,arning# 242254000 340C14000 C5640
Total =a% A owne"s e.t& ;1,8,418:::, 54000
:ea!i*ed gain/!o## on ine#tent# 104000
o#t o& good# #o!d 640004000
Sa!arie# and %age# 6004000
aorti*ation e)pen#e 140774000
+ntere#t e)pen#e 5654000
+ncoe ta)e# e)pen#e 5514000
Net income (accrual basis) 9514000
307217295 reated by T. Gordon 3/3/16 Page 79
-
8/20/2019 CashFlow With Sojhhlutions
80/83
aperdo%n opany
Stateent o& a#$ 8!o%# INF=O>S O)TF=O>S ;S.%totals<
Ope"atn 0ct#tes
Net incoe 9514000
In#estn 0ct#tes
Fnancn 0ct#tes
307217295 reated by T. Gordon 3/3/16 Page C0
-
8/20/2019 CashFlow With Sojhhlutions
81/83
aperdo%n opany
INF=O>S O)TF=O>S ;S.%totals<
Noncash Fnancn3In#estn
KANG, +N ASK C34000
Tota!#
307217295 reated by T. Gordon 3/3/16 Page C1
-
8/20/2019 CashFlow With Sojhhlutions
82/83
Campe"$own Co"po"aton
Stateent o& a#$ 8!o%8or year ended 12F31F02
a#$ proided by operation#
a#$ proided by ine#ting actiitie#
a#$ proided by &inancing actiitie#
307217295 reated by T. Gordon 3/3/16 Page C2
-
8/20/2019 CashFlow With Sojhhlutions
83/83
Campe"$own Co"po"aton
Stateent o& a#$ 8!o%8or year ended 12F31F02
:econci!ing #c$ed"!e
Note#