Question
For the just completed year, Hanna Company had net income of $101,000. Balances in the companys current asset and current liability accounts at the beginning
For the just completed year, Hanna Company had net income of $101,000. Balances in the companys current asset and current liability accounts at the beginning and end of the year were as follows:
December 31 | ||||
End of Year | Beginning of Year | |||
Current assets: | ||||
Cash and cash equivalents | $ | 56,000 | $ | 82,000 |
Accounts receivable | $ | 162,000 | $ | 184,000 |
Inventory | $ | 451,000 | $ | 346,000 |
Prepaid expenses | $ | 12,500 | $ | 13,500 |
Current liabilities: | ||||
Accounts payable | $ | 354,000 | $ | 392,000 |
Accrued liabilities | $ | 8,500 | $ | 13,000 |
Income taxes payable | $ | 33,000 | $ | 25,000 |
The Accumulated Depreciation account had total credits of $50,000 during the year. Hanna Company did not record any gains or losses during the year.
Required:
Using the indirect method, determine the net cash provided by operating activities for the year. (List any deduction in cash and cash outflows as negative amounts.)
Comparative financial statements for Weaver Company follow:
Weaver Company Comparative Balance Sheet at December 31 | |||||
This Year | Last Year | ||||
Assets | |||||
Cash and cash equivalents | $ | 19 | $ | 33 | |
Accounts receivable | 730 | 440 | |||
Inventory | 205 | 270 | |||
Prepaid expenses | 10 | 8 | |||
Total current assets | 964 | 751 | |||
Property, plant, and equipment | 750 | 640 | |||
Less accumulated depreciation | 120 | 70 | |||
Net property, plant, and equipment | 630 | 570 | |||
Long-term investments | -2 | 54 | |||
Total assets | $ | 1,592 | $ | 1,375 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 460 | $ | 320 | |
Accrued liabilities | 60 | 70 | |||
Income taxes payable | 91 | 84 | |||
Total current liabilities | 611 | 474 | |||
Bonds payable | 420 | 340 | |||
Total liabilities | 1,031 | 814 | |||
Common stock | 360 | 500 | |||
Retained earnings | 201 | 61 | |||
Total stockholders equity | 561 | 561 | |||
Total liabilities and stockholders' equity | $ | 1,592 | $ | 1,375 | |
Weaver Company Income Statement For This Year Ended December 31 | ||||||
Sales | $ | 940 | ||||
Cost of goods sold | 520 | |||||
Gross margin | 420 | |||||
Selling and administrative expenses | 203 | |||||
Net operating income | 217 | |||||
Nonoperating items: | ||||||
Gain on sale of investments | $ | 6 | ||||
Loss on sale of equipment | (3 | ) | 3 | |||
Income before taxes | 220 | |||||
Income taxes | 66 | |||||
Net income | $ | 154 | ||||
During this year, Weaver sold some equipment for $16 that had cost $55 and on which there was accumulated depreciation of $36. In addition, the company sold long-term investments for $62 that had cost $56 when purchased several years ago. Weaver paid a cash dividend this year and the company repurchased $140 of its own stock. This year Weaver did not retire any bonds.
Required:
1. Using the direct method, adjust the companys income statement for this year to a cash basis.
2. Using the information obtained in (1) above, along with an analysis of the remaining balance sheet accounts, prepare a statement of cash flows for this year.
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