Question
A Statement of Cash Flows explains how changes in balance sheet accounts and income statement accounts cause the change in cash from the beginning of
A Statement of Cash Flows explains how changes in balance sheet accounts and income statement accounts cause the change in cash from the beginning of the period to the end of the period. Recall that revenues and expenses are reported on the accrual basis. Consequently, some of the cash for the revenue earned may not have been as of the statement date. Conversely, some of the cash for the expenses reported may not have been
as of the statement date. This void caused by accrual accounting is filled by the statement of cash flows by explaining the sources from which a company has acquired cash (inflows) and how the company has used its cash (outflows). A statement of cash flows helps the reader of the financial statements:
assess a company’s ability to produce future cash flows
judge a company’s ability to meet obligations and pay dividends
estimate the company’s need for external financing
Cash inflows and outflows come from three categories: operating activities, financing activities and investing activities.
Determine whether the activities described in the following table are operating, investing, or financing activities that affect cash flow.
Company purchased a factory |
Inventory decreased from previous year |
Company issued long-term bonds |
Company paid common dividends |
Accounts Receivable balance increased from previous year |
In addition to recognizing what type of activity transactions are describing, it is important to recognize whether a transaction is an increase in cash or a decrease in cash. Determine whether the activity described results in an increase in cash or a decrease in cash.
Company purchased a factory |
Inventory decreased from previous year |
Company issued long-term bonds |
Company paid common dividends |
Accounts Receivable balance increased from previous year |
There are two methods of reporting the Statement of Cash Flows, the direct method and the indirect method. Examples of the two methods are shown. Selected information from Rowe Publishing Company's Income Statement and Balance Sheets are provided as support to the following Statements of Cash Flows.
Selected information from Rowe Publishing Company's Income Statement
Selected information from Rowe Publishing Company's Balance Sheets
Direct method:
Rowe Publishing Company Statement of Cash Flows For the Year Ended December 31, 2013 | ||
---|---|---|
Cash flow operating activities: | ||
Cash collected from customer | $ 1,042,000 | |
Cash paid to suppliers | (586,000) | |
Cash payments to employees | (347,000) | |
Cash payments for interest | (16,000) | |
Paid income taxes | (29,000) | |
Net cash provided by operating activities | $ 64,000 | |
Cash flows from investing activities: | ||
Equipment purchase | $ 25,000 | |
Net cash used for investing activities | (25,000) | |
Cash flows from investing activities: | ||
Repayment of notes payable | $ (35,000) | |
Proceeds from issuance of bonds payable | 50,000 | |
Payment of dividends | (35,000) | |
Net cash used for financing activities | (20,000) | |
Net increase (decrease) in cash | $ 19,000 | |
Cash, 12/31/2012 | 66,000 | |
Cash, 12/31/2013 | $ 85,000 |
Indirect method:
Rowe Publishing Company Statement of Cash Flows For the Year Ended December 31, 2013 | |||
---|---|---|---|
Cash flows from operating activities: | |||
Net income | $69,000 | ||
Adjustments to reconcile net income to net cash flow from operating activities: | |||
Depreciation expense | $ 15,000 | ||
Increase in accounts receivable | (9,000) | ||
Increase in inventory | (20,000) | ||
Increase in accounts payable | 12,000 | ||
Increase in salaries payable | 4,000 | ||
Decrease in income taxes payable | (7,000) | (5,000) | |
Net cash provided by operating activities | $ 64,000 | ||
Cash flows from investing activities: | |||
Equipment purchase | ($ 25,000) | ||
Net cash used for investing activities | (25,000) | ||
Cash flows from financing activities: | |||
Repayment of notes payable | ($ 35,000) | ||
Proceeds from issuance of bonds payable | 50,000 | ||
Payment of dividends | (35,000) | ||
Net cash used for financing activities | (20,000) | ||
Net increase (decrease) in cash | $ 19,000 | ||
Cash, January 1, 2013 | 66,000 | ||
Cash, December 31, 2013 | $ 85,000 |
Notice that the difference between the two methods is the
activities section. The direct method adjusts each item on the income statement from the accrual basis to the cash basis and the indirect method starts with net income and adds back non-cash items and increases and decreases in the balances in current assets.
The balance sheets for Byron Manufacturing at December 31, 2012 and 2013 are shown:
Byron Manufacturing Balance Sheets As of December 31, 2013 and 2012 | ||
---|---|---|
Assets | 2013 | 2012 |
Current assets: | ||
Cash | 5,410 | 9,070 |
Accounts receivable | 10,570 | 8,870 |
Inventory | 19,620 | 18,430 |
Total current assets | 35,600 | 36,370 |
Property, plant, and equipment | ||
Building | 495,000 | 495,000 |
Equipment | 279,000 | 271,600 |
774,000 | 766,600 | |
Accumulated depreciation | (147,400) | (119,350) |
Net property, plant, and equipment | 626,600 | 647,250 |
Total assets | 662,200 | 683,620 |
Liabilities and Equity | ||
Current liabilities: | ||
Accounts payable | 55,260 | 36,120 |
Salaries payable | 9,390 | 11,710 |
Income taxes payable | 950 | 9,960 |
Total current liabilities | 65,600 | 57,790 |
Long-term liabilities: | ||
Bonds payable | 350,000 | 397,000 |
Equity: | ||
Common stock | 185,000 | 146,000 |
Retained earnings | 61,600 | 82,830 |
Total equity | 246,600 | 228,830 |
Total liabilities and equity | 662,200 | 683,620 |
Additional Information needed to prepare the Statement of Cash Flows:
Net income was $3,000
Byron paid $24,230 in cash dividends
Byron issued $47,100 in bonds payable for cash
Byron retired $94,100 in bonds with cash
No fixed assets were sold or disposed of during the period
Fill in the table below to prepare the Statement of Cash Flows for Byron Manufacturing. The beginning balance column is taken from the 2012 Balance Sheet and the ending balance column is taken from the 2013 Balance Sheet. The Increase/Decrease columns represent the change in the accounts and will be debits or credits depending on the normal balance in the accounts. Most accounts will have either a debit or a credit. Accounts used in the non-operating sections of the Statement of Cash Flows are analyzed in more detail. Bonds Payable will show an increase and a decrease for the bond issue and retirement and Retained Earnings will increase with net income and decrease for cash dividends paid. The increases and decreases in the balance sheet accounts are increases and decreases in cash depending on the nature of the account. Follow the letters to see how the increase or decrease affects cash on the statement of cash flows. Click here for help with how changes in balance sheet accounts affect cash.
If an amount box does not require an entry, leave it blank or enter "0".
Byron Manufacturing Spreadsheet to Prepare the Statement of Cash Flows For the Year Ended December 31, 2013 | ||||||
---|---|---|---|---|---|---|
Beginning | Increase/Decrease | Ending | ||||
Balance Sheet Accounts | Balance | Debit | Credit | Balance | ||
Cash | (m) | |||||
Accounts receivable | 8,870 | (h) | 1,700 | — | 10,570 | |
Inventory | 18,430 | (i) | 19,620 | |||
Building | 495,000 | — | — | 495,000 | ||
Equipment | 271,600 | (b) | 279,000 | |||
Accumulated depreciation | 119,350 | (c) | 147,400 | |||
Accounts payable | 36,120 | — | 19,140 | (j) | 55,260 | |
Salaries payable | 11,710 | (k) | 9,390 | |||
Income taxes payable | 9,960 | (l) | 9,010 | — | 950 | |
Bonds payable | 397,000 | (e) | (d) | 350,000 | ||
Common stock | 146,000 | — | 39,000 | (f) | 185,000 | |
Retained earnings | 82,830 | (g) | (a) | 61,600 | ||
Increase/Decrease in Cash | ||||||
Statement of Cash Flows | Debit | Credit | ||||
Cash flow from operating activities | ||||||
Net income | (a) | |||||
Adjustments to reconcile net income to net cash flow from operating activities | ||||||
Depreciation expense | (c) | |||||
Increase in accounts receivable | — | 1,700 | (h) | |||
Increase in inventory | — | (i) | ||||
Increase in accounts payable | (j) | 19,140 | — | |||
Decrease in salaries payable | — | (k) | ||||
Decrease in income taxes payable | — | 9,010 | (l) | |||
Cash flows from investing activities | ||||||
Purchase equipment | (b) | |||||
Cash flows from financing activities | ||||||
Issued bonds payable | (d) | |||||
Retired bonds payable | (e) | |||||
Issued common stock | (f) | 39,000 | ||||
Paid dividend | (g) | |||||
Net increase (decrease) in cash | (m) | — | ||||
279,900 | 279,900 |
Now you can prepare the Statement of Cash Flows using the indirect method. Fill in the Statement based on the spreadsheet. Select Increase or Decrease and enter the amounts.
Byron Manufacturing Statement of Cash Flows For the Year Ended December 31, 2013 | ||
---|---|---|
Cash flows from operating activities: | ||
Net income | $ | |
Adjustments to reconcile net income to net cash flow from operating activities: | ||
Depreciation expense | $ | |
in accounts receivable | (1,700) | |
in inventory | ||
in accounts payable | 19,140 | |
in salaries payable | ||
in income taxes payable | (9,010) | 32,970 |
Net cash provided by operating activities | $ 35,970 | |
Cash flows from investing activities: | ||
Purchase of equipment | $ (7,400) | |
Net cash used for investing activities | (7,400) | |
Cash flows from financing activities: | ||
Proceeds from issuance of bonds payable | $ | |
Retired bonds payable | (94,100) | |
Issued common stock | ||
Payment of dividends | (24,230) | |
Net cash used for financing activities | (32,230) | |
Net increase (decrease) in cash | $ | |
Cash, 1/1/2013 | ||
Cash, 12/31/2013 | $ |
Step by Step Solution
3.36 Rating (165 Votes )
There are 3 Steps involved in it
Step: 1
Answer Beginning Increase Decrease Ending Balance Debit Credit Balance Cash 9170 3890 5280 Accounts ...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started