Question
The 2014 comparative balance sheet and 2014 income statement of Byfield Co Ltd, have just been distributed at a meeting of the companys board of
The 2014 comparative balance sheet and 2014 income statement of Byfield Co Ltd, have just been distributed at a meeting of the companys board of directors. The members of the board of directors were desirous of knowing the reason or reasons why the cash balance different from the net income. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the directors.
Simple Things Industries Ltd. | |||
Comparative Balance Sheet | |||
December 31, 2014 and 2013 | |||
| 2014 | 2013 | Increase/(Decrease) |
Assets |
|
|
|
Cash | 110,000 | 70,000 | ? |
Accounts Receivable | 300,000 | 325,000 | ? |
Supplies | 350,000 | 280,000 | ? |
Prepaid expenses | 35,000 | 28,000 | ? |
Intangible assets | 215,000 | 215,000 | ? |
Equipment, net | 1,200,000 | 980,000 | ? |
Total Assets | 2,210,000 | 1,898,000 |
|
Liabilities |
|
|
|
Accounts payable | 250,000 | 140,000 | ? |
Accrued liabilities | 210,000 | 215,000 | ? |
Income tax payable | 78,000 | 98,500 | ? |
Long-term notes payable | 602,000 | 725,000 | ? |
Stockholders' Equity |
|
|
|
Common Stock | 410,000 | 330,000 | ? |
Retained earnings | 730,000 | 450,000 | ? |
Treasury stock | (70,000) | (60,500) | ? |
Total liabilities and stockholders' equity | 2,210,000 | 1,898,000 |
|
Income Statement | |||||
Year Ended December 31,2014 | |||||
Revenues and gains: |
|
| |||
Sales revenue | 2,100,000 |
| |||
Gain on sale of Equipment | 85,000 |
| |||
Total revenues and gains |
| 2,185,000 | |||
Expenses |
|
| |||
Cost of goods sold | 900,000 |
| |||
Depreciation expense | 150,000 |
| |||
Other operating expense | 350,000 |
| |||
Total expenses |
| 1,400,000 | |||
Income before income taxes |
| 785,000 | |||
Income tax expense |
| 210,000 | |||
Net Income |
| 575,000 | |||
Notes |
|
| |||
Acquisition of Equipment during 2014 |
| 540,000 | |||
Sale proceed from sale of Equipment |
| 255,000 | |||
Receipt for issuance of notes payable |
| 27,000 | |||
Payment for note payable |
| 150,000 | |||
Dividend paid |
| 295,000 | |||
Book value of equipment sold |
| 170,000 |
Requirements
1. Reconstruct the companys comparative balance sheet for 2013/2014 using the information and compute and show the missing figures to include the appropriate sign as a positive or negative figure.
2. Which category of the statement of cash flow is considered as the most important? Why?
3. Prepare a complete statement of cash flows for 2014 using the indirect method using the information.
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