Question
Apex Company prepared the statement of cash flows for the current year that is shown below: Apex Company Statement of Cash FlowsIndirect Method Operating activities:
Apex Company prepared the statement of cash flows for the current year that is shown below: |
Apex Company Statement of Cash FlowsIndirect Method | ||||
Operating activities: | ||||
Net income | $ | 41,200 | ||
Adjustments to convert net income to cash basis: | ||||
Depreciation | $ | 20,400 | ||
Increase in accounts receivable | (62,000) | |||
Increase in inventory | (25,200) | |||
Decrease in prepaid expenses | 9,900 | |||
Increase in accounts payable | 54,000 | |||
Decrease in accrued liabilities | (11,000) | |||
Increase in income taxes payable | 3,300 | (10,600) | ||
Net cash provided by operating activities | 30,600 | |||
Investing activities: | ||||
Proceeds from the sale of equipment | 15,400 | |||
Loan to Thomas Company | (40,000) | |||
Additions to plant and equipment | (121,100) | |||
Net cash used for investing activities | (145,700) | |||
Financing activities: | ||||
Increase in bonds payable | 89,100 | |||
Increase in common stock | 39,800 | |||
Cash dividends | (28,900) | |||
Net cash provided by financing activities | 100,000 | |||
Net decrease in cash | (15,100) | |||
Beginning cash balance | 27,900 | |||
Ending cash balance | $ | 12,800 | ||
Required: |
Compute Apex Companys free cash flow for the current year. (Negative amount should be indicated by a minus sign.)
|
4. Comparative financial statement data for Carmono Company follow: |
This Year | Last Year | |||
Assets | ||||
Cash | $ | 16.00 | $ | 31.00 |
Accounts receivable | 84.00 | 77.00 | ||
Inventory | 135.00 | 123.40 | ||
|
|
|
| |
Total current assets | 235.00 | 231.40 | ||
|
|
|
| |
Property, plant, and equipment | 282.00 | 228.00 | ||
Less accumulated depreciation | 59.20 | 44.40 | ||
|
|
|
| |
Net property, plant, and equipment | 222.80 | 183.60 | ||
|
|
|
| |
Total assets | $ | 457.80 | $ | 415.00 |
|
|
|
| |
Liabilities and Stockholders Equity | ||||
Accounts payable | $ | 81.00 | $ | 63.00 |
Common stock | 186.00 | 142.00 | ||
Retained earnings | 190.80 | 210.00 | ||
|
|
|
| |
Total liabilities and stockholders equity | $ | 457.80 | $ | 415.00 |
|
|
|
| |
|
For this year, the company reported net income as follows: |
Sales | $ | 1,700.00 |
Cost of goods sold | 1,020.00 | |
|
| |
Gross margin | 680.00 | |
Selling and administrative expenses | 660.00 | |
|
| |
Net income | $ | 20.00 |
|
| |
|
This year Carmono declared and paid a cash dividend. There were no sales of property, plant, and equipment during this year. The company did not repurchase any of its own stock this year. |
Required: | |
4a. | Using the indirect method, prepare a statement of cash flows for this year. (List any deduction in cash and cash outflows as negative amounts. Round your intermediate calculations and final answers to 2 decimal places.) |
4b. | Compute Carmonos free cash flow for this year. (Negative amount should be indicated by a minus sign. Round your intermediate calculations and final answer to 2 decimal places.) |
5. The following changes took place last year in Pavolik Companys balance sheet accounts: |
Asset and Contra-Asset Accounts | Liabilities and Equity Accounts | ||||||
Cash | $ | 7 | D | Accounts payable | $ | 23 | I |
Accounts receivable | $ | 11 | I | Accrued liabilities | $ | 11 | D |
Inventory | $ | 32 | D | Income taxes payable | $ | 16 | I |
Prepaid expenses | $ | 6 | I | Bonds payable | $ | 100 | I |
Long-term investments | $ | 8 | D | Common stock | $ | 44 | D |
Property, plant, and equipment | $ | 200 | I | Retained earnings | $ | 43 | I |
Accumulated depreciation | $ | 43 | I | ||||
D = Decrease; I = Increase. |
Long-term investments that had cost the company $8 were sold during the year for $20, and land that had cost $19 was sold for $11. In addition, the company declared and paid $5 in cash dividends during the year. Besides the sale of land, no other sales or retirements of plant and equipment took place during the year. Pavolik did not retire any bonds during the year or issue any new common stock. |
The companys income statement for the year follows: |
Sales | $ | 630 | ||
Cost of goods sold | 264 | |||
Gross margin | 366 | |||
Selling and administrative expenses | 290 | |||
Net operating income | 76 | |||
Nonoperating items: | ||||
Loss on sale of land | $ | (8) | ||
Gain on sale of investment | 12 | 4 | ||
Income before taxes | 80 | |||
Income taxes | 32 | |||
Net income | $ | 48 | ||
The companys beginning cash balance was $102 and its ending balance was $95. |
Required: |
1. | Using the indirect method, determine the net cash provided by / used in operating activities for the year.(List any deduction in cash and cash outflows as negative amounts.) |
2. | Prepare a statement of cash flows for the year. (List any deduction in cash and cash outflows as negative amounts.) |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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