Norman Roads and Sara Mesa are examining the following statement of cash flows for Del Carpio Company, SLU for the year ended January 31, 2017.
DEL CARPIO COMPANY, SLU
Statement of Cash Flows
For the Year Ended January 31, 2017
Broadening Your Perspective.........................................705
Sources of cash
From sales of merchandise.....................................€350,000
From sale of ordinary shares....................................405,000
From sale of investment (purchased below) ...................85,000
From depreciation..................................................75,000
From issuance of note for truck..................................25,000
From interest on investments.......................................6,000
Total sources of cash.............................................946,000
Uses of cash
For purchase of fixtures and equipment......................320,000
For merchandise purchased for resale........................245,000
For operating expenses (including depreciation)............160,000
For purchase of investment.......................................75,000
For purchase of truck by issuance of note.....................25,000
For purchase of ordinary shares.................................15,000
For interest on note payable.......................................5,000
Total uses of cash................................................845,000
Net increase in cash.............................................€101,000
Norman claims that Del Carpio's statement of cash flows is an excellent portrayal of a superb first year with cash increasing €101,000. Sara replies that it was not a superb first year. Rather, she says, the year was an operating failure, the statement is presented incorrectly, and €101,000 is not the actual increase in cash. The cash balance at the beginning of the year was €140,000.
Instructions
With the class divided into groups, answer the following.
(a) Using the data provided, prepare a statement of cash flows in proper form using the indirect method. The only non-cash items in the income statement are depreciation and the gain from the sale of the investment.
(b) With whom do you agree, Norman or Sara? Explain your position.