Question
Orange Ltd., a publicly traded company, has compiled their comparative Statement of Financial Position as follows for their December 31, 20X8 year-end. Orange Ltd Comparative
Orange Ltd., a publicly traded company, has compiled their comparative Statement of Financial Position as follows for their December 31, 20X8 year-end.
Orange Ltd Comparative Statement of Financial Position As at December 31, 20X8
| 20X8 | 20X7 | ||
Assets |
|
|
|
|
Current Assets |
|
|
|
|
Cash | 42,485 |
| 22,000 |
|
Accounts receivable | 163,794 |
| 181,000 |
|
Inventory | 23,000 | 229,297 | 53,000 | 256,000 |
Non-current assets |
|
|
|
|
PP&E (net) | 759,600 |
| 446,000 |
|
Patents | 80,000 | 839,600 | 87,000 | 295,000 |
Total Assets |
| 1,068,897 |
| 507,000 |
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable | 47,532 |
| 31,700 |
|
Income tax payable | 86,000 | 133,532 | 73,200 | 104,900 |
Non-current liabilities |
|
|
|
|
Bank loan |
| 698,000 |
| 275,000 |
Total liabilities |
| 831,532 |
| 379,900 |
Equity |
|
|
|
|
Common shares | 78,000 |
| 78,000 |
|
Retained earnings | 159,365 | 237,365 | 49,100 | 270,000 |
Total equity |
|
|
|
|
Total Liabilities and Equity |
| 1,068,897 |
| 507,000 |
Additional information:
Net income in 20X8 was $146,400: Sales were 1,552,000; Cost of sales 852,000; Operating expenses of 310,000; interest expense of 14,000; and income tax expense of 238,000.
PP&E is presented net of accumulated depreciation of $45,000 in 20X8 and $37,000 in 20X7. There have been no disposals of PPE during the year.
Patents are presented net of accumulated amortization of $29,000 in 20X8 and $22,000 in 20X7. There have been no disposals of intangible assets during the year.
Required:
(a) Prepare the operating section of Oranges Statement of Cash Flows for 20X8 using the direct method. (8 marks)
Orange Ltd Statement of Cash Flows For the year ended December 31, 20X8
Operating activities |
|
Cash from customers ( ) |
|
Cash paid to suppliers ( ) |
|
Cash paid for other operating expenses ( ) |
|
Cash paid for interest |
|
Cash paid for taxes ( ) |
|
Cash provided by (used in) operating activities |
|
| 20X8 | 20X7 |
Liquidity: current ratio | ? | ? |
Solvency: debt to total assets | ? | ? |
Leverage: debt to equity | ? | ? |
(b) Write a 4-5 sentence memo to the shareholders of Orange Ltd discussing changes in the companys liquidity, solvency, and leverage year-over-year. (3 marks)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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