Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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 payable50,000
Payment of dividends(35,000)
Net cash used for financing activities(20,000)
Net increase (decrease) in cash$ 19,000
Cash, 12/31/201266,000
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 payable12,000
Increase in salaries payable4,000
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 payable50,000
Payment of dividends(35,000)
Net cash used for financing activities(20,000)
Net increase (decrease) in cash$ 19,000
Cash, January 1, 201366,000
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
Assets20132012
Current assets:
Cash5,4109,070
Accounts receivable10,5708,870
Inventory19,62018,430
Total current assets35,60036,370
Property, plant, and equipment
Building495,000495,000
Equipment279,000271,600
774,000766,600
Accumulated depreciation(147,400)(119,350)
Net property, plant, and equipment626,600647,250
Total assets662,200683,620
Liabilities and Equity
Current liabilities:
Accounts payable55,26036,120
Salaries payable9,39011,710
Income taxes payable9509,960
Total current liabilities65,60057,790
Long-term liabilities:
Bonds payable350,000397,000
Equity:
Common stock185,000146,000
Retained earnings61,60082,830
Total equity246,600228,830
Total liabilities and equity662,200683,620

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
BeginningIncrease/DecreaseEnding
Balance Sheet AccountsBalanceDebitCreditBalance
Cash(m)
Accounts receivable8,870(h)1,70010,570
Inventory18,430(i)19,620
Building495,000495,000
Equipment271,600(b)279,000
Accumulated depreciation119,350(c)147,400
Accounts payable36,12019,140(j)55,260
Salaries payable11,710(k)9,390
Income taxes payable9,960(l)9,010950
Bonds payable397,000(e)(d)350,000
Common stock146,00039,000(f)185,000
Retained earnings82,830(g)(a)61,600
Increase/Decrease in Cash
Statement of Cash FlowsDebitCredit
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 receivable1,700(h)
Increase in inventory(i)
Increase in accounts payable(j)19,140
Decrease in salaries payable(k)
Decrease in income taxes payable9,010(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)
279,900279,900

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 payable19,140
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 ... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Reporting and Analysis

Authors: Flawrence Revsine, Daniel Collins, Bruce, Mittelstaedt, Leon

6th edition

9780077632182, 78025672, 77632184, 978-0078025679

More Books

Students also viewed these Accounting questions

Question

How might a statement of cash flows be used?

Answered: 1 week ago

Question

Differentiate between strategic planning and budgeting.

Answered: 1 week ago

Question

How did Spinoza and Descartes challenge beliefs in witchcraft?

Answered: 1 week ago