Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Statement of Cash Flow Presented below are the consolidated financial statements of Casual Clothing, Inc. CASUAL CLOTHING INC. Consolidated Balance Sheet 12/31/13 12/31/12 Assets Current
Statement of Cash Flow Presented below are the consolidated financial statements of Casual Clothing, Inc.
CASUAL CLOTHING INC. Consolidated Balance Sheet | ||
---|---|---|
12/31/13 | 12/31/12 | |
Assets | ||
Current assets | ||
Cash and cash equivalents | $8,794 | $7,352 |
Merchandise inventory | 94,153 | 42,045 |
Accounts receivable (net) | 25,700 | 17,800 |
Other current assets | 35,103 | 25,393 |
Total current assets | 163,750 | 92,590 |
Noncurrent Assets | ||
Buildings, furniture & equipment (net) | 1,826,863 | 1,658,990 |
Land | 2,279,946 | 1,458,832 |
Construction in process | 615,722 | 414,725 |
Intangibles (net) | 9,780 | 6,700 |
Total assets | $4,896,061 | $3,631,837 |
Liabilities & Shareholders Equity | ||
Current liabilities | ||
Notes payable | $779,904 | $176,884 |
Current maturities of long-term debt | 250,000 | 350,000 |
Accounts payable | 167,207 | 185,945 |
Accrued expenses & other liabilities | 384,209 | 351,710 |
Income taxes payable | 17,824 | 26,263 |
Total current liabilities | 1,599,144 | 1,090,802 |
Long-term liabilities | ||
Long-term debt | 880,216 | 780,925 |
Total liabilities | 2,479,360 | 1,871,727 |
Shareholders equity | ||
Common stock ($.05 par value) | 146,961 | 146,961 |
Additional paid-in-capital | 1,294,967 | 1,294,967 |
Retained earnings | 974,773 | 318,182 |
Total shareholders equity | 2,416,701 | 1,760,110 |
Total liabilities & shareholders equity | $4,896,061 | $3,631,837 |
CASUAL CLOTHING INC. Consolidated Statement of Earnings For Year Ended 12/31/13 | ||
---|---|---|
Net sales | $13,673,460 | |
Costs & expenses | ||
Cost of goods sold | 8,599,442 | |
Operating expenses | 3,629,257 | |
Interest expense (net) | 62,876 | |
12,291,575 | ||
Earnings before income taxes | 1,381,885 | |
Income taxes | 504,388 | |
Net earnings | $877,497 |
Note: In 2013, amortization expense for intangibles was $2,700 and depreciation expense for buildings, furniture & equipment was $123,000. Required Using the above financial data, prepare the statement of cash flow for 2013 for Casual Clothing, Inc. using the indirect method.
CASUAL CLOTHING INC. Statement of Cash Flow For Year Ended 2013 | ||
---|---|---|
AnswerNet incomeCash flow from operationsIncrease in cashAccounts receivableDividends paidDecrease in cashNotes payableCash flow for investingCash, beginning of yearDepreciation expenseLandCash flow from financing | ||
AnswerCash, beginning of yearNet incomeIncrease in cashAccounts receivableDividends paidDecrease in cashLandCash flow from financingCash flow for investingNotes payableCash flow from operationsDepreciation expense | $Answer | |
Add: | AnswerDepreciation expenseNet incomeDividends paidCash, beginning of yearCash flow from operationsDecrease in cashIncrease in cashLandNotes payableAccounts receivableCash flow from financingCash flow for investing | Answer |
Amortization | Answer | |
Merchandise inventory | Answer | |
AnswerAccounts receivableNotes payableCash, beginning of yearCash flow from financingDividends paidDepreciation expenseDecrease in cashCash flow for investingLandNet incomeIncrease in cashCash flow from operations | Answer | |
Other current assets | Answer | |
Accounts payable | Answer | |
Accrued expenses and other liabilities | Answer | |
Income taxes payable | Answer | |
AnswerCash, beginning of yearDividends paidLandNotes payableIncrease in cashAccounts receivableCash flow from operationsCash flow for investingCash flow from financingDepreciation expenseNet incomeDecrease in cash | Answer | |
AnswerDepreciation expenseDividends paidCash flow from operationsLandCash, beginning of yearNet incomeCash flow from financingCash flow for investingAccounts receivableNotes payableIncrease in cashDecrease in cash | ||
Buildings furniture & equipment | Answer | |
AnswerCash, beginning of yearCash flow from operationsDecrease in cashNet incomeCash flow from financingCash flow for investingDividends paidDepreciation expenseLandAccounts receivableIncrease in cashNotes payable | Answer | |
Construction-in-process | Answer | |
Intangibles | Answer | |
AnswerCash, beginning of yearLandAccounts receivableDividends paidIncrease in cashDepreciation expenseNet incomeCash flow from operationsCash flow from financingDecrease in cashCash flow for investingNotes payable | Answer | |
AnswerIncrease in cashCash flow from financingLandNotes payableNet incomeAccounts receivableDecrease in cashCash, beginning of yearCash flow from operationsCash flow for investingDividends paidDepreciation expense | ||
AnswerIncrease in cashNotes payableCash flow from operationsCash, beginning of yearNet incomeCash flow from financingAccounts receivableCash flow for investingDepreciation expenseDecrease in cashDividends paidLand | Answer | |
Current maturities of long-term debt | Answer | |
Long-term debt | Answer | |
AnswerDepreciation expenseNet incomeCash, beginning of yearCash flow for investingNotes payableIncrease in cashCash flow from financingDecrease in cashLandDividends paidCash flow from operationsAccounts receivable | Answer | |
AnswerCash, beginning of yearNet incomeDecrease in cashCash flow from operationsDividends paidCash flow for investingNotes payableIncrease in cashLandCash flow from financingDepreciation expenseAccounts receivable | Answer | |
AnswerCash flow from financingDecrease in cashIncrease in cashDepreciation expenseNet incomeCash, beginning of yearLandDividends paidCash flow from operationsAccounts receivableCash flow for investingNotes payable | Answer | |
AnswerIncrease in cashDepreciation expenseDecrease in cashCash flow from operationsCash, beginning of yearNet incomeDividends paidCash flow for investingAccounts receivableNotes payableCash flow from financingLand | Answer | |
Cash, end of year | $Answer |
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