Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following spreadsheet/ information: Please provide the following balances for Year 2: Net income OCF adjustment for gain OCF adjustment for current receivables OCF

Given the following spreadsheet/ information:

image text in transcribedimage text in transcribed

image text in transcribed

image text in transcribed

image text in transcribedPlease provide the following balances for Year 2:

Net income

OCF adjustment for gain

OCF adjustment for current receivables

OCF adjustment for inventories

OCF adjustment for prepayments

OCF adjustment for non-current receivables

OCF adjustment for depreciation

OCF adjustment for accounts payable

OCF adjustment for accrued compensation

OCF adjustment for non-current deferred revenues

Operating cash flow

(Capital expenditures)

Proceeds from sale of PPE

Acquisitions net of cash acquired

Investing cash flow

Financing cash flow

Effect of exchange rate changes on cash
The second column has the total change in balance sheet during the year. Each of the other columns show changes due to investing, financing, and other comprehensive income activities during the year. The last column equals the second column minus the remaining columns, therefore, by implication, it is the change due to operating activities. ICF1: Company bought PP\&E. ICF2: Company sold PP\&E. ICF3: Company acquired another company for cash. FCF1: Company borrowed money. FCF2: Company issued equity. FCF3: Company repaid principal. FCF4: Company bought back shares. FCF5: Company paid dividends. OCI1: Effects of foreign currency translation. OCF: Change due to operating activities \begin{tabular}{l} \hline \hline Investing items \\ ICF1: Purchase of PP\&E \\ ICF1: Gross PP\&E bought during the year \\ \hline \hline ICF2: Sale of PP\&E \\ ICF2: Gross PP\&E sold during the year \\ ICF2: Accumulated depreciation of PP\&E sold during the year \\ ICF2: Gain on sale of PP\&E during the year \\ \hline ICF3: Acquisitions/dispositions \\ ICF3: Change in cash due to acquisitions/dispositions during the year \\ ICF3: Change in receivables due to acquisitions/dispositions during the year \\ ICF3: Change in inventories due to acquisitions/dispositions during the year \\ ICF3: Change in prepayments due to acquisitions/dispositions during the year \\ \hline ICF3: Change in non-current receivables due to acquisitions/dispositions during the year \\ ICF3: Change in gross PP\&E due to acquisitions/dispositions during the year \\ \hline ICF3:-Change in accumulated depreciation due to acquisitions/dispositions during the year \\ \hline ICF3: Change in goodwill due to acquisitions/dispositions during the year \\ \hline ICF3: Change in accounts payable due to acquisitions/dispositions during the year \\ ICF3: Change in accrued compensation due to acquisitions/dispositions during the year \\ \hline ICF3: Change in non-current deferred revenue due to acquisitions/dispositions during the year \\ ICF3: Change in debt due to acquisitions/dispositions during the year \\ \hline ICF3: Change in paid-in capital due to acquisitions/dispositions during the year \\ \hline \hline \end{tabular} \begin{tabular}{|l|} \hline \hline Financing items \\ FCF1: Proceeds from new loans \\ FCF2: Capital contributions \\ \hline FCF3: Principal (repaid) \\ FCF4: Capital (distributions) \\ \hline FCF5: (Dividends) \\ \hline \hline Foreign currency translation: Other comprehensive income \\ OCI1: Change in cash due to foreign currency translation \\ OCI1: Change in receivables due to foreign currency translation \\ OCI1: Change in inventories due to foreign currency translation \\ OCI1: Change in prepayments due to foreign currency translation \\ \hline OCI1: Change in non-current receivables due to foreign currency translation \\ OCI1: Change in gross PP\&E due to foreign currency translation \\ \hline OCI1: Change in accumulated depreciation due to foreign currency translation \\ \hline OCI1: Change in goodwill due to foreign currency translation \\ \hline \hline OCI1: Change in accounts payable due to foreign currency translation \\ OCI1: Change in accrued compensation due to foreign currency translation \\ OCI1: Change in non-current deferred revenues due to foreign currency translation \\ OCI1: Change in debt due to foreign currency translation \\ OCI1: Change in AOCI due to foreign currency translation \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

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_2

Step: 3

blur-text-image_3

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

ACCA Financial Accounting Study Text 2020 21

Authors: Emile Woolf International

1st Edition

1848439210, 978-1848439214

More Books

Students also viewed these Accounting questions